| As at 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Net debt excluding lease liabilities (previous definition) | 875.7 | 1,083.9 |
Lease liabilities attributable to owners of the parent company | 116.0 | 135.8 |
Net debt (including lease liabilities – current definition) | 991.7 | 1,219.7 |
| As at 31 December | ||
2024 | 2023 | |
Net debt excluding lease liabilities (previous definition) (£m) | 875.7 | 1,083.9 |
Net debt (including lease liabilities – current definition) (£m) | 991.7 | 1,219.7 |
Adjusted EBITDA (£m) | 1,064.2 | 1,009.2 |
Net debt excluding lease liabilities (previous definition) to Adjusted EBITDA ratio | 0.8 | 1.1 |
Net debt (including lease liabilities – current definition) to Adjusted EBITDA ratio | 0.9 | 1.2 |
Year ended 31December 2024 | Year ended 31December 2023 | ||||||
| Exceptional | Exceptional | ||||||
| items and | Restated (1) | items and | Restated (1) | ||||
| Adjusted | certain | Total | Adjusted | certain | Total | ||
results (2) | remeasurements | results | results (2) | remeasurements | results | ||
| Notes | £m | £m | £m | £m | £m | £m | |
Revenue | 2.2 | ||||||
Cost of sales | ( | ( | ( | ( | ( | ||
Electricity Generator Levy | ( | ( | ( | ( | |||
Gross profit | |||||||
Operating and administrative expenses | 2.3 | ( | ( | ( | ( | ( | |
Impairment losses on financial assets | ( | ( | ( | ( | ( | ||
Depreciation | 3 .1 | ( | ( | ( | ( | ||
Amortisation | 5.2 | ( | ( | ( | ( | ||
Impairment of non-current assets | 2.4 | ( | ( | ( | ( | ( | ( |
Other (losses)/gains | ( | ( | ( | ( | |||
Share of losses from associates | ( | ( | ( | ( | |||
Operating profit | |||||||
Foreign exchange (losses)/gains | 2.5 | ( | ( | ( | ( | ||
Interest payable and similar charges | 2.5 | ( | ( | ( | ( | ( | ( |
Interest receivable and similar gains | 2.5 | ||||||
Profit before tax | |||||||
| Tax: | |||||||
– Before effect of changes in tax rate | 2.6 | ( | ( | ( | ( | ( | ( |
– Effect of changes in tax rate | 2.6 | ( | ( | ( | |||
Total tax charge | ( | ( | ( | ( | ( | ( | |
Profit for the period | |||||||
| Attributable to: | |||||||
Owners of the parent company | |||||||
Non-controlling interests | 4.5 | ( | ( | ( | ( | ||
Earnings per share: | Pence | Pence | Pence | Pence | |||
| For net profit for the period | |||||||
| attributable to owners of the parent | |||||||
| company | |||||||
– Basic | 2.8 | ||||||
– Diluted | 2.8 | ||||||
| Year ended 31 December | |||
Restated (1) | |||
| 2024 | 2023 | ||
| Notes | £m | £m | |
Profit for the period | |||
| Items that will not be subsequently reclassified to profit or loss: | |||
Remeasurement of defined benefit pension scheme | 6.3 | ( | |
Deferred tax on remeasurement of defined benefit pension scheme | 2.6 | ( | |
Gains on equity investments | |||
| Items that may be subsequently reclassified to profit or loss: | |||
Exchange differences on translation of foreign operations attributable to owners of the parent company | 4.4 | ( | ( |
Exchange differences on translation of foreign operations attributable to non-controlling interests | ( | ( | |
Net fair value losses on financial assets at fair value through other comprehensive income | ( | ( | |
Net fair value losses on financial assets at fair value through other comprehensive income reclassified to profit or loss | |||
Net fair value gains on cost of hedging | |||
Deferred tax on cost of hedging | 2.6 | ( | ( |
Net fair value (losses)/gains on cash flow hedges | 7.3 | ( | |
Net (losses)/gains on cash flow hedges reclassified to profit or loss | 7.3 | ( | |
Deferred tax on cash flow hedges | 2.6 | ( | |
Other comprehensive (expense)/income | ( | ||
Total comprehensive income for the year | |||
| Attributable to: | |||
Owners of the parent company | |||
Non-controlling interests | ( | ( |
| As at 31 December | |||
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Assets | |||
| Non-current assets | |||
Goodwill | 5.2 | ||
Intangible assets | 5.2 | ||
Property, plant and equipment | 3.1 | ||
Right-of-use assets | 3.2 | ||
Investments | |||
Retirement benefit surplus | 6.3 | ||
Deferred tax assets | 2.6 | ||
Derivative financial instruments | 7.1 | ||
| Current assets | |||
Inventories | 3.4 | ||
Renewable certificate assets | 3.3 | ||
Trade and other receivables and contract assets | 3.5 | ||
Derivative financial instruments | 7.1 | ||
Cash and cash equivalents | 4.1 | ||
| Liabilities | |||
| Current liabilities | |||
Trade and other payables and contract liabilities | 3.7 | ( | ( |
Lease liabilities | 3.2 | ( | ( |
Current tax liabilities | ( | ( | |
Borrowings | 4.2 | ( | ( |
Provisions | 5.3 | ( | ( |
Derivative financial instruments | 7.1 | ( | ( |
( | ( | ||
Net current assets | |||
| Non-current liabilities | |||
Borrowings | 4.2 | ( | ( |
Lease liabilities | 3.2 | ( | ( |
Provisions | 5.3 | ( | ( |
Deferred tax liabilities | 2.6 | ( | ( |
Derivative financial instruments | 7.1 | ( | ( |
( | ( | ||
Net assets | |||
| Shareholders’ equity | |||
Issued equity | 4.4 | ||
Share premium | 4.4 | ||
Hedge reserve | 7.3 | ( | |
Cost of hedging reserve | 7.4 | ||
Other reserves | 4.4 | ||
Retained profits | 2.10 | ||
Total equity attributable to owners of the parent company | |||
Non-controlling interests | 4.5 | ||
Total shareholders’ equity |
| Non- | ||||||||
| Issued | Share | Hedge | Cost of | Other | Retained | controlling | ||
| equity | premium | reserve | hedging | reserves | profits | interests | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | ( | |||||||
Profit/(loss) for the year | ( | |||||||
Other comprehensive income/(expense) | ( | ( | ( | |||||
| Total comprehensive income/(expense) | ||||||||
fortheyear | ( | ( | ||||||
Equity dividends paid (note 2.9) | ( | ( | ||||||
Issue of share capital (note 4.4) | ||||||||
Contributions from non-controlling interests | ||||||||
Repurchase of own shares (note 2.11) | ( | ( | ||||||
Total transactions with the owners in their capacity as owner | ( | ( | ( | |||||
| Movements on cash flow hedges released | ||||||||
directly from equity (note 7.3) | ( | ( | ||||||
| Deferred tax on cash flow hedges released | ||||||||
directly from equity (notes 2.6 and 7.3) | ||||||||
| Movements on cost of hedging released directly | ||||||||
from equity (note 7.4) | ( | ( | ||||||
| Deferred tax on cost of hedging released directly | ||||||||
from equity (notes 2.6 and 7.4) | ||||||||
| Movement in equity associated with share-based | ||||||||
payments | ||||||||
| Tax on share-based payments released directly | ||||||||
from equity (note 2.6) | ||||||||
At 1 January 2024 | ||||||||
Profit/(loss) for the year | ( | |||||||
Other comprehensive (expense)/income | ( | ( | ( | ( | ||||
Total comprehensive (expense)/income for theyear | ( | ( | ( | |||||
Equity dividends paid (note 2.9) | ( | ( | ||||||
Issue of share capital (note 4.4) | ||||||||
Distributions to non-controlling interests | ( | ( | ||||||
Repurchase of own shares (note 2.11) | ( | ( | ||||||
Total transactions with the owners in their capacity as owner | ( | ( | ( | ( | ||||
| Movements on cash flow hedges released | ||||||||
directly from equity (note 7.3) | ||||||||
| Deferred tax on cash flow hedges released | ||||||||
directly from equity (notes 2.6 and 7.3) | ( | ( | ||||||
| Movements on cost of hedging released directly | ||||||||
from equity (note 7.4) | ( | ( | ||||||
| Deferred tax on cost of hedging released directly | ||||||||
from equity (notes 2.6 and 7.4) | ||||||||
| Movement in equity associated with share-based | ||||||||
payments | ||||||||
| Tax on share-based payments released directly | ||||||||
from equity (note 2.6) | ||||||||
At 31 December 2024 | ( |
| Year ended 31 December | |||
| 2024 | 2023 | ||
| Notes | £m | £m | |
Cash generated from operations | 4.3 | ||
Income taxes paid | ( | ( | |
Interest paid | ( | ( | |
Interest received | |||
Net cash from operating activities | |||
| Cash flows from investing activities | |||
Purchases of property, plant and equipment | ( | ( | |
Purchases of intangible assets | ( | ( | |
Proceeds from the sale of property, plant and equipment | |||
Acquisition of businesses net of cash acquired | 5.1 | ( | |
Purchases of equity in associates | ( | ||
Contributions to associates | ( | ||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Equity dividends paid | 2.9 | ( | ( |
(Distributions to)/contributions from non-controlling interests | ( | ||
Proceeds from issue of share capital | |||
Repurchase of own shares | 2.11 | ( | ( |
Drawdown of borrowings | 4.2 | ||
Repayment of borrowings | 4.2 | ( | ( |
Gross receipt of financing derivatives | |||
Gross payment of financing derivatives | ( | ||
Payment of principal of lease liabilities | ( | ( | |
Other financing costs paid | ( | ( | |
Net cash absorbed by financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at 1 January | |||
Effect of changes in foreign exchange rates | ( | ( | |
Cash and cash equivalents at 31 December | 4.1 |
| Year ended 31 December 2024 | |||||||||
| Innovation, | Exceptional | ||||||||
| capital | items | ||||||||
| Pellet | Biomass | Flexible | Energy | projects and | Intra-group | Adjusted | and certain | Total | |
| Production | Generation | Generation | Solutions | other | eliminations | results | remeasurements | results | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| Revenue | |||||||||
External sales | 3 4 0.1 | 1,880.7 | 74.3 | 3,7 86.1 | – | – | 6,081.2 | 81.3 | 6 ,162.5 |
Inter-segment sales | 602.0 | 3,040.0 | 148.5 | – | – | (3,790.5) | – | – | – |
Total revenue | 9 42.1 | 4,920.7 | 222.8 | 3,786 .1 | – | (3,790.5) | 6,081.2 | 81.3 | 6 ,162.5 |
Cost of sales | (5 62 .1) | (3,685.5) | (46.2) | (3,625.0) | – | 3,788.7 | (4,130.1) | 4.9 | (4,125.2) |
Electricity Generator Levy | – | (150.2) | (10.6) | – | – | – | (160.8) | – | (160.8) |
Gross profit | 380.0 | 1,085.0 | 166.0 | 161.1 | – | (1.8) | 1,790.3 | 86.2 | 1,876.5 |
| Operating and administrative | |||||||||
expenses | (236.7) | (268.6) | (28.4) | (85.5) | ( 78.1) | (1.2) | (698.5) | (2 2.1) | (720.6) |
Impairment losses on financial assets | – | (2.9) | – | (24.4) | – | – | (27.3) | (12.7) | (40.0) |
Depreciation | (102.7) | (97.7) | (17.1) | (0.7) | (5.8) | (0.8) | (224.8) | – | (224.8) |
Amortisation | (4.5) | (2.9) | – | (7. 3) | (2.3) | – | (17.0) | – | (17.0) |
Impairment of non-current assets | (3.3) | (0 .1) | – | – | (8.4) | – | (11.8) | (2.6) | (14.4) |
Other (losses)/gains | (4 .1) | (4.6) | 0.2 | – | – | – | (8.5) | 1.2 | (7.3) |
Share of losses from associates | (1.3) | – | – | – | (0.9) | – | (2.2) | – | (2.2) |
Operating profit/(loss) | 27.4 | 708.2 | 120.7 | 43.2 | (95.5) | (3.8) | 800.2 | 50.0 | 850.2 |
| Year ended 31 December 2023 | ||||||||||
| Innovation, | Exceptional | |||||||||
Restated (1)(2) | Restated (1) | capital | Restated (1) | Restated (2) | items | Restated (2) | ||||
| Pellet | Biomass | Flexible | Energy | projects and | Intra-group | Adjusted | and certain | Total | ||
| Production | Generation | Generation | Solutions | other | eliminations | results | remeasurements | results | ||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | ||
| Revenue | ||||||||||
External sales | 397. 8 | 2,011.4 | 82.8 | 4,958.3 | – | – | 7,450.3 | 282.9 | 7,7 33. 2 | |
Inter-segment sales | 424.6 | 4,391.5 | 298.3 | – | – | ( 5,114. 4) | – | – | – | |
Total revenue | 822.4 | 6,402.9 | 381.1 | 4,958.3 | – | (5,114.4) | 7, | 45 0.3 | 282.9 | 7,7 33.2 |
Cost of sales | (511.8) | (5,216.9) | (100.8) | (4,763.3) | – | 5,100. 5 | (5,492.3) | (82.7) | (5,575.0) | |
Electricity Generator Levy | – | (181.4) | (23.2) | – | – | – | (204.6) | – | (204.6) | |
Gross profit | 310.6 | 1,004.6 | 257.1 | 195.0 | – | (13.9) | 1,753.4 | 200.2 | 1,953.6 | |
| Operating and administrative | ||||||||||
expenses | (221.7) | (301.3) | (26.9) | (90.7) | ( 78.1) | 7.0 | (711.7) | – | (711.7) | |
Impairment losses on financial assets | – | – | – | (32.5) | – | – | (32.5) | – | (32.5) | |
Depreciation | (89.3) | (84.6) | (15.9) | (0.9) | (2.7) | (2.2) | (195.6) | – | (195.6) | |
Amortisation | (4.7) | (2.5) | – | (21.6) | (0.6) | – | (29.4) | – | (29.4) | |
Impairment of non-current assets | (2.8) | – | 1.1 | – | – | – | (1.7) | (6 9.1) | (70.8) | |
Other gains/(losses) | 0.5 | 0.2 | – | – | – | – | 0.7 | (4.5) | (3.8) | |
Share of (losses)/profits from associates | (1.7) | – | – | – | 0.1 | – | (1.6) | – | (1.6) | |
Operating (loss)/profit | (9.1) | 616.4 | 215.4 | 49.3 | (81.3) | (9.1) | 781.6 | 126.6 | 908.2 | |
| Additions to property, plant | ||||
| Additions to intangible assets | and equipment | |||
Restated (1) | Restated (1) | |||
| 2024 | 2023 | 2024 | 2023 | |
| At 31 December | £m | £m | £m | £m |
Pellet Production | – | – | 104.8 | 163.0 |
Biomass Generation | 0.5 | 1.9 | 72.5 | 129.9 |
Flexible Generation | – | – | 139.4 | 203.5 |
Energy Solutions | 3.8 | 2.7 | 0.3 | 0.2 |
Innovation, capital projects and other | 2.6 | 5.3 | 8.5 | 12.6 |
Total | 6.9 | 9.9 | 325.5 | 509.2 |
| Revenue | |||
| (based on location of customer) | |||
| Year ended 31 December | |||
Restated (1) | |||
| 2024 | 2023 | ||
| £m | £m | ||
North America (Canada and US) | 7.9 | 8.5 | |
Europe (excluding UK) | 25.8 | 60.3 | |
Asia | 242.5 | 280.1 | |
UK | 5,886.3 | 7, | 38 4 .3 |
Total | 6,162. 5 | 7,7 33. 2 | |
Non-current assets (1) | |||
| (based on asset’s location) | |||
| As at 31 December | |||
| 2024 | 2023 | ||
| £m | £m | ||
Canada | 356.5 | 406.7 | |
US | 698.9 | 666.0 | |
Asia | 0.2 | 0.3 | |
UK | 2 | ,33 4.1 | 2,255.1 |
Total | 3 | 3,389.7 | ,32 8 .1 |
Restated (1) | ||||||||
| Year ended 31 December 2024 | Year ended 31 December 2023 | |||||||
| Exceptional | Exceptional | |||||||
| items and | items and | |||||||
| Adjusted | certain | Total | Adjusted | certain | Total | |||
| results | remeasurements | results | results | remeasurements | results | |||
| £m | £m | £m | £m | £m | £m | |||
Revenue from contracts with customers | 5,918.2 | (6.9) | 5,911.3 | 7,14 | 8.3 | – | 7,14 | 8 .3 |
Other revenue | 163.0 | 88.2 | 251.2 | 302.0 | 282.9 | 584.9 | ||
Total revenue | 6,081.2 | 81.3 | 6 ,16 2.5 | 7,45 | 0.3 | 282.9 | 7,7 33. 2 | |
| Nature and timing of performance obligations, | ||
| Revenue stream (Segment) | including significant payment terms | Method of recognising revenue, including any estimation uncertainties |
| Pellet sales (Pellet | The Group’s Pellet Production business produces | Revenue is recognised at the point that the pellets |
| Production) | biomass pellets which are sold to external | are loaded onto the shipping vessel. The amount of |
| customers. Customers generally obtain control | revenue recognised is based on the contracted price | |
| of the pellets at the point the pellets are loaded | and volume of the pellets. | |
| onto the shipping vessel. | For CIF sales, revenue for the freight portion is | |
| Where freight is also arranged for the customer, | recognised over the period the vessel sails. | |
| these sales are known as Cost, insurance and | ||
| freight (CIF) sales. The freight component is | ||
| considered a separate performance obligation. | ||
| Invoices are raised in line with contractual terms | ||
| and are usually payable within 4–15 days. | ||
| Electricity and gas sales | The Group’s Biomass Generation and Flexible | Revenues from sales contracts fulfilled through |
| (Biomass Generation and | Generation businesses have contracts | generation are recognised at a point in time based |
| Flexible Generation) | for wholesale electricity sales. Performance | upon metered output at rates specified under |
| obligations, being the supply of electricity, are met | contractual terms. These are recognised under | |
| either via generation or through the procurement | the output method, whereby revenue is recognised | |
| of electricity from counterparties. The | based on the value transferred to the customer. | |
| performance obligations for these contracts are | Revenue from sales contracts fulfilled through | |
| deemed to be a series of distinct goods that are | procured electricity or gas is recognised at the point | |
| substantially the same and transfer consecutively. | at which this electricity or gas is supplied to the | |
| Control is deemed to have transferred to the | counterparty in accordance with the contractual | |
| customer at the point that the electricity has been | terms at rates specified under the contract. | |
| supplied in accordance with the contractual terms. | ||
| The Group’s Biomass Generation segment has gas | ||
| sales contracts as part of managing the Group’s | ||
| overall gas requirements. | ||
| Invoices for electricity are typically raised on the | ||
| fifth banking day following the month of supply, | ||
| in line with the Grid Trade Master Agreement | ||
| (GTMA) contractual terms, and are payable on the | ||
| fifth banking day following the date of invoice. | ||
| Renewable certificate | Renewables Obligation Certificates (ROCs) and | External ROC and REGO sales are recognised at |
| sales (Biomass | Renewable Energy Guarantees of Origin (REGOs) | the point the relevant renewable certificates are |
| Generation, Flexible | are sold to counterparties at a point in time. | transferred to the counterparty. |
| Generation and Energy | ROCs sold to optimise working capital are invoiced | See note 3.3 for further details on how the renewable |
| Solutions) | in line with contractual terms and are usually | certificate schemes operate. |
| payable within two days. | ||
| Invoices for ROC sales to third parties are raised | ||
| when the ROCs are transferred, typically four to | ||
| five months following the end of the compliance | ||
| period in which they were generated. Invoices are | ||
| usually payable within seven days. |
| CfD income/payment | The Group’s Biomass Generation business is party | The Group recognises the income or cost arising from |
| (Biomass Generation) | to a CfD with the Low Carbon Contracts Company | the CfD in the Consolidated income statement as a |
| (LCCC), a Government-owned entity responsible | component of revenue at the point the Group meets | |
| for delivering elements of the Government’s | its performance obligation under the CfD agreement. | |
| Electricity Market Reform programme. Under the | This is considered to be the point at which the | |
| contract, the Group makes or receives payments | relevant generation is delivered and the payment | |
| in respect of electricity dispatched from a specific | becomes contractually due. | |
| biomass-fuelled generating unit. | See CfD income/payment section below for further | |
| Invoices are raised 7–10 days following the date | details. | |
| of supply and are settled within 28 days. | ||
| Ancillary services | Ancillary services refer to the provision of a range | Revenue is recognised by reference to the stage |
| (Biomass Generation | of system support services to National Grid. Most | of completion of the contractual performance |
| and Flexible Generation) | contracts are for the delivery of a specific service | obligations, which are calculated by reference to |
| either continually or on an ad-hoc basis over a | the amount of the contract term that has elapsed. | |
| period of time. | Depending on contract terms, this approach may | |
| Invoices are raised and subsequently settled in line | require judgement in estimating probable future | |
| with the National Grid company ancillary services | outcomes. | |
| settlement calendar, typically monthly. | ||
| Other income | Other income is derived from the sale of goods. | Revenue is recognised at the point the control of the |
| (Allsegments) | The customer obtains control typically at the point | goods is transferred to the customer. |
| of delivery to their premises or upon collection. | ||
| Invoices are raised in line with contractual terms. | ||
| Electricity and gas sales | The Group’s Energy Solutions business sells | Revenue is recognised on the supply of electricity or |
| (Energy Solutions) | electricity and gas directly to non-domestic | gas when a contract exists, supply has taken place, |
| customers. Energy supplied is measured based | a quantifiable price has been established or can be | |
| upon metered consumption and contractual rates. | determined, and the amounts receivable are | |
| The Energy Solutions business also has long-term | expected to be recovered. | |
| contracts for the sale of electricity and gas, which | Where supply has taken place but has not yet been | |
| are deemed as being satisfied over time in line | measured or billed, revenue is estimated based on | |
| with the progress of the contracts. | consumption statistics and selling price estimates | |
| Invoices are raised in line with contractual terms. | and is recognised as accrued income. This estimate | |
| For small and medium-sized enterprise (SME) | is not considered to be a key source of estimation | |
| customers, payment is generally due within | uncertainty because historical experience has | |
| 10–14 days. For Industrial and Commercial (I&C) | demonstrated that these estimates are materially | |
| customers, payment is generally due between | accurate based on the subsequent billings | |
| 28–90 days. | and settlements. | |
| Where contracts for the sale of electricity and gas are | ||
| held, revenue is recognised in line with the progress | ||
| of the contracts. | ||
| The revenue recognised for fixed price contracts is | ||
| based on the input method. Revenue is recognised | ||
| based on the costs incurred and the estimated | ||
| margin to be obtained over the life of the contract. | ||
| For variable price contracts revenue is recognised | ||
| based on the output method. Revenue is recognised | ||
| based on the volume supplied and the contracted | ||
| price. Assumptions are applied consistently but | ||
| third-party costs can vary, therefore actual outcomes | ||
| may vary from initial estimates. |
| EBRS and EBDS income | The UK Government introduced the EBDS running | The discounted price of electricity and gas supplied | ||
| (Energy Solutions) | from 1 April 2023 to 31 March 2024. Under this | under both the EBRS and EBDS is recognised in | ||
| scheme, energy supplied to eligible non-domestic | revenue as it is supplied. The amount claimed back | |||
| customers will have a discount applied to each | from the UK Government is recognised within | |||
| unit of electricity and gas. Certain customers may | revenue over the same period as the underlying | |||
| be eligible for higher levels of support dependent | discounted revenue it relates to is recognised. | |||
| on the sector in which they operate. The discount | The revenue received from the UK Government is | |||
| provided can then be claimed back from the UK | included in the EBRS and EBDS income line in the | |||
| Government by the supplier. | table on page 178. The Group does not recognise | |||
| The EBDS replaced the EBRS which supported | any additional revenue from the scheme than it | |||
| non-domestic customers between 1 October | would have done had it not been introduced. | |||
2022 and 31 March | 2023. | Under the EBRS, | ||
| energy supplied to non-domestic customers in this | ||||
| period had a discount applied for the customer | ||||
| under the scheme to cap their energy tariff. The | ||||
| discount provided can then be claimed back from | ||||
| the UK Government by the supplier. | ||||
| Payment is due 10 days post submission of | ||||
| a claim, which typically occurs monthly. |
| Year ended 31 December 2024 | ||||
| External | Inter-segment | Total | ||
| £m | £m | £m | ||
| Pellet Production | ||||
Pellet sales | 329.6 | 597. 5 | 927.1 | |
Other income | 10.5 | 4.5 | 15.0 | |
Total Pellet Production | 3 4 0.1 | 602.0 | 9 42.1 | |
| Biomass Generation | ||||
Electricity and gas sales | 1,426.6 | 2,510.7 | 3,937. 3 | |
Renewable certificate sales | 284.8 | 454.5 | 739.3 | |
CfD income | 148.6 | – | 148.6 | |
Ancillary services | 18.7 | – | 18.7 | |
Other income | 2.0 | 74.8 | 76.8 | |
Total Biomass Generation | 1,880.7 | 3,040.0 | 4,920.7 | |
| Flexible Generation | ||||
Electricity sales | 22 .1 | 141.2 | 163.3 | |
Renewable certificate sales | – | 7.3 | 7.3 | |
Ancillary services | 24.2 | – | 24.2 | |
Other income | 28.0 | – | 28.0 | |
Total Flexible Generation | 74.3 | 148.5 | 222.8 | |
| Energy Solutions | ||||
Electricity and gas sales | 3,734.0 | – | 3,734.0 | |
EBRS and EBDS income | 14.4 | – | 14.4 | |
Renewable certificate sales | 37.4 | – | 37. 4 | |
Other income | 0.3 | – | 0.3 | |
Total Energy Solutions | 3,7 86 .1 | – | 3,786 .1 | |
Elimination of inter-segment sales | – | (3,790.5) | (3,790.5) | |
Total consolidated revenue in Adjusted results | 6,081.2 | – | 6,081.2 | |
Certain remeasurements | 81.3 | – | 81.3 | |
Total consolidated revenue in Total results | 6,16 | 2. 5 | – | 6 ,162. 5 |
Restated (1)(2) | |||||
| Year ended 31 December 2023 | |||||
| External | Inter-segment | Total | |||
| £m | £m | £m | |||
| Pellet Production | |||||
Pellet sales | 391.3 | 424.6 | 815.9 | ||
Other income | 6.5 | – | 6.5 | ||
Total Pellet Production | 397. 8 | 424.6 | 822.4 | ||
| Biomass Generation | |||||
Electricity and gas sales | 1,183. 4 | 3,908.0 | 5,091.4 | ||
Renewable certificate sales | 842.6 | 434.8 | 1, 27 7.4 | ||
CfD payment | (63.0) | – | (63.0) | ||
Ancillary services | 25.0 | – | 25.0 | ||
Other income | 23.4 | 48.7 | 7 2.1 | ||
Total Biomass Generation | 2,011.4 | 4,391.5 | 6,402.9 | ||
| Flexible Generation | |||||
Electricity sales | 24.8 | 289.6 | 314.4 | ||
Renewable certificate sales | – | 8.7 | 8.7 | ||
Ancillary services | 30.4 | – | 30.4 | ||
Other income | 27.6 | – | 27.6 | ||
Total Flexible Generation | 82.8 | 298.3 | 3 81.1 | ||
| Energy Solutions | |||||
Electricity and gas sales | 4,554.4 | – | 4,554.4 | ||
EBRS and EBDS income | 365.8 | – | 365.8 | ||
Renewable certificate sales | 3 7.9 | – | 37.9 | ||
Other income | 0.2 | – | 0.2 | ||
Total Energy Solutions | 4,958.3 | – | 4,958.3 | ||
Elimination of inter-segment sales | – | (5,114. 4) | (5 ,114 .4) | ||
Total consolidated revenue in Adjusted results | 7,45 | 0.3 | – | 7,45 | 0.3 |
Certain remeasurements | 282.9 | – | 282.9 | ||
Total consolidated revenue in Total results | 7,7 33. 2 | – | 7,7 33. 2 | ||
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Staff costs (note 6.1) | 322.8 | 294.0 |
Repairs and maintenance expenditure on property, plant and equipment | 159.6 | 173.9 |
Other operating and administrative expenses | 238.2 | 243.8 |
Total operating and administrative expenses | 720.6 | 711.7 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £000 | £000 | |
| Audit fees: | ||
Fees payable for the audit of the Group’s Consolidated financial statements | 2,153.0 | 1,500.0 |
Fees payable for the audit of the Company’s subsidiaries’ statutory accounts | 225.0 | 40.0 |
Total audit fees | 2,378.0 | 1,540.0 |
| Other fees: | ||
Review of the Group’s half-year Condensed consolidated financial statements | 167.0 | 140.0 |
Assurance services provided to non-material affiliates | 70.0 | 18.3 |
Other services | 10.0 | 47.0 |
Other assurance services | 205.0 | 130.0 |
Total non-audit fees | 452.0 | 335.3 |
Total auditor’s remuneration | 2,830.0 | 1,875.3 |
| As at 31 December 2024 | ||
| Goodwill | ||
Segment name | CGUs contained within segment | £m |
Pellet Production | Pellet Operations | 175.6 |
Biomass Generation | Drax Power Station | – |
Flexible Generation | Lanark | 11.3 |
Galloway | 4 0.1 | |
Cruachan | 26.9 | |
Hirwaun | – | |
Millbrook | – | |
Progress | – | |
Daldowie | – | |
Energy Solutions | Drax Energy Solutions | 161.2 |
Opus Energy | – | |
| 415.1 |
| Significant assumptions for value | ||
| CGUs | in use calculation | Management’s bases for determining estimates used in value in use calculation |
Pellet Operations | – Production costs | – Future production costs are estimated based on a combination of current and |
| – Production volumes | historical costs, inflation expectations and maintenance/operating assumptions | |
| – Sales prices | – Production volumes are estimated based on a combination of the capacity of | |
| – Discount rate | the plant, current and historical volumes produced, planned and unplanned | |
| downtime provisions, and fibre availability | ||
| – Sales prices are estimated based on contractual sales agreements and an | ||
| assumed market price after current contracts expire based on third-party | ||
| market forecasts and current contract negotiations | ||
| – See below for details of the basis used to estimate discount rates | ||
| Drax Power Station, | – Power prices | – Power revenue is derived from hedged power sales, future wholesale energy |
| Lanark, Galloway | – Post-2027 biomass support | price estimates and an assumption of additional value added through the |
| and Cruachan | mechanism (Drax Power | balancing market and optimisation |
| Station only) | – Future wholesale energy price estimates are based on market traded power | |
| – Fuel cost (Drax Power | prices for around three years (the period they are liquid), gas market prices as a | |
| Station only) | proxy for power for another two years, then the Group’s long-term power price | |
| – Ancillary income | forecast, which is prepared using externally provided gas price forecasts and | |
| – Volume of generation | demand inputs | |
| (excluding Cruachan) | – Post-2027 biomass generation value is based on the heads of terms agreed with | |
| – Discount rate | UK Government for a proposed low carbon dispatchable CfD agreement for the | |
| period April 2027 to March 2031 and a similar level of value continuing to 2039 | ||
| – Fuel costs are estimated based on contractual purchase agreements and an | ||
| assumed market price after current contracts expire based on third-party | ||
| market forecasts and current contract negotiations | ||
| – Ancillary income assumptions are based on past performance and current | ||
| agreed prices with National Grid | ||
| – Volume of generation for the run-of-river hydro assets is derived from historical | ||
| rainfall averages. Volume of generation for Drax Power Station is based on | ||
| biomass prices and availability, renewable support scheme terms and power | ||
| price forecasts | ||
| – See below for details of the basis used to estimate discount rates | ||
| Drax Energy | – Customer margins | – Customer margins are estimated based on current contracted prices and on |
| Solutions | – Supply volumes | current and previously achieved profitability |
| – Collection rates | – The expectation of future organic supply volumes is based on past performance | |
| – Third-party cost estimates | and management’s expectations of market developments | |
| – Renewables services | – Collection rates are estimated based on historical data and adjusted for | |
| growth rates | expected changes in future circumstances | |
| – Discount rate | – Third-party cost estimates are based on a combination of externally published | |
| rates, management analysis of key market input assumptions, and forecasts | ||
| from external experts | ||
| – Renewables services growth is based on assumptions about the growth of | ||
| relevant markets, such as electric vehicles | ||
| – See below for details of the basis used to estimate discount rates |
| Carrying | ||||
| amount | ||||
| including | Length of | |||
| allocated | detailed | Pre-tax | ||
| goodwill | cash flows | discount | Perpetuity | |
| CGU | £m | £m | rate | growth rate |
Pellet Operations | 1,072.4 | 15 years | 8.9% | 2.0% |
Drax Power Station | 1,071.3 | 15 years | 16.8% | n/a |
Drax Energy Solutions | 175.5 | 5 years | 9.8% | 2.0% |
Lanark | 45.4 | 15 years | 8.3% | 2.0% |
Galloway | 168.8 | 15 years | 8.3% | 2.0% |
Cruachan | 278.9 | 15 years | 8.3% | 2.0% |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
| Opus Energy | ||||||
| transaction and | ||||||
| related | ||||||
| restructuring | Other assets | Total | Opus Energy | Other assets | Total | |
| Impairment | £m | £m | £m | £m | £m | £m |
Investment in associate | – | 4.6 | 4.6 | – | – | – |
Goodwill – accumulated amortisation and impairment | – | – | – | 14.5 | – | 14.5 |
| Freehold land and buildings – accumulated | ||||||
depreciation and impairment | – | 2.8 | 2.8 | 8.9 | – | 8.9 |
| Property, plant and equipment – accumulated | ||||||
depreciation and impairment | – | – | – | 0 .1 | – | 0 .1 |
| Plant spares – accumulated depreciation | ||||||
and impairment | – | 0 .1 | 0.1 | – | – | – |
| Assets under the course of construction – | ||||||
accumulated depreciation and impairment | – | 3.2 | 3.2 | – | 1.7 | 1.7 |
| Right of use assets – accumulated depreciation | ||||||
and impairment | – | 0.1 | 0.1 | – | – | – |
| Intangible assets – accumulated amortisation | ||||||
| and impairment: | ||||||
Customer-related assets | – | – | – | 31.5 | – | 31.5 |
Brand assets | 0.2 | – | 0.2 | 3.0 | – | 3.0 |
Software and licences | 2.4 | – | 2.4 | 11.1 | – | 11.1 |
Other receivables | – | 1.0 | 1.0 | – | – | – |
Total impairment of non-current assets | 2.6 | 11.8 | 14.4 | 69.1 | 1.7 | 70.8 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
| Interest payable and similar charges: | ||
Interest payable | (104.2) | (113.2) |
Unwinding of discount on provisions (note 5.3) | (2.7) | (1.9) |
Other financing charges | – | (0 .1) |
Total interest payable and similar charges included in Adjusted results | (106.9) | (115.2) |
| Interest receivable and similar gains: | ||
Interest income on bank deposits | 17.1 | 11.0 |
Net interest income on defined benefit pension surplus (note 6.3) | 0.9 | 2 .1 |
Other interest income | 0.4 | – |
Gain on repurchase of loan notes (note 4.2) | 1.7 | – |
Total interest receivable and similar gains included in Adjusted results | 20 .1 | 13.1 |
Foreign exchange losses included in Adjusted results | (9.4) | (14.3) |
Net finance costs included in Adjusted results | (96.2) | (116.4) |
Certain remeasurements on financing derivatives | (0.6) | 4.6 |
Net finance costs included in Total results | (96.8) | (111.8) |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
| Total tax charge comprises: | ||
| Current tax | ||
– UK tax | (182.2) | (186.5) |
– Overseas tax | – | (1.6) |
– Adjustments in respect of prior periods | (2.4) | 2.0 |
| Deferred tax | ||
– Before impact of tax rate changes | (37.6) | (46.7) |
– Adjustments in respect of prior periods | (5.7) | 0.3 |
– Effect of changes in tax rate | – | (3.0) |
Total tax charge | (227.9) | (235.5) |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
| Tax (charged)/credited on items recognised in other comprehensive income: | ||
Deferred tax on remeasurement of defined benefit pension surplus | (1.3) | 7. 2 |
Deferred tax on cash flow hedges | 73.0 | (130.7) |
Deferred tax on cost of hedging | (1.7) | (1.9) |
Total tax credit/(charge) | 70.0 | (125.4) |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
| Tax (charged)/credited on items released directly from equity: | ||
Deferred tax on cash flow hedges | (1.2) | 10.9 |
Deferred tax on cost of hedging | 5.7 | 9.0 |
Deferred tax on share-based payments | 1.4 | (2.4) |
Current tax on share-based payments | – | 6.9 |
Total tax credit | 5.9 | 24.4 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
| Exceptional | Exceptional | |||||
| items | items | |||||
| Adjusted | and certain | Total | Adjusted | and certain | Total | |
| results | remeasurements | results | results | remeasurements | results | |
| £m | £m | £m | £m | £m | £m | |
Profit before tax | 704.0 | 49.4 | 753.4 | 665.2 | 131.2 | 796.4 |
Profit before tax multiplied by the rate of corporation tax in the UK of 25.0% (2023: 23.5%) | 176.0 | 12.4 | 188.4 | 156.3 | 30.8 | 18 7.1 |
| Effects of: | ||||||
Adjustments in respect of prior periods | 5.6 | 2.5 | 8.1 | (2.3) | – | (2.3) |
Expenses not deductible for tax purposes | 5.4 | – | 5.4 | 5.2 | 6.5 | 11.7 |
Electricity Generator Levy | 40.2 | – | 40.2 | 4 8 .1 | – | 4 8 .1 |
Impact of tax rate change | – | – | – | 0.6 | 2.4 | 3.0 |
Share-based payments recognised in equity | – | – | – | 8 .1 | – | 8 .1 |
Deferred tax asset unwind on US interest | 10.9 | – | 10.9 | – | – | – |
Difference in overseas tax rates | (1.7) | – | (1.7) | (0.7) | – | (0.7) |
UK Patent Box benefit | (23.4) | – | (23.4) | (17.4) | – | (17.4) |
Tax effect of RDEC | – | – | – | (0.9) | – | (0.9) |
UK super-deduction | – | – | – | (1.2) | – | (1.2) |
Total tax charge | 213.0 | 14.9 | 227.9 | 195.8 | 39.7 | 235.5 |
| Accelerated | ||||||||
| Financial | capital | Non-trade | Intangible | Trade | Other | Other | ||
| instruments | allowances | losses | assets | losses | liabilities | assets | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | 124.7 | (321.3) | 0.5 | (12.9) | 8 0 .1 | (33.3) | 5 7.9 | (104.3) |
| (Charged)/credited to the income | ||||||||
statement | (51.2) | 9.0 | (0.5) | 12.3 | (21.0) | (0.6) | 2.6 | (49.4) |
Credited to other comprehensive income in respect of actuarial gains | – | – | – | – | – | 7.2 | – | 7. 2 |
Charged to other comprehensive income in respect of cash flow | ||||||||
hedges | (130.7) | – | – | – | – | – | – | (130.7) |
Charged to other comprehensive income in respect of cost of hedging | (1.9) | – | – | – | – | – | – | (1.9) |
| Credited to equity in respect of cash | ||||||||
flow hedges | 10.9 | – | – | – | – | – | – | 10.9 |
| Credited to equity in respect of cost | ||||||||
of hedging | 9.0 | – | – | – | – | – | – | 9.0 |
Charged to equity in respect of share-based payments | – | – | – | – | – | – | (2.4) | (2.4) |
Impact of acquisition | – | – | – | (1.3) | – | – | – | (1.3) |
| Effect of changes in foreign | ||||||||
exchange rates | – | 1.8 | – | – | (2.5) | (0.1) | (0.5) | (1.3) |
At 1 January 2024 | (39.2) | (310.5) | – | (1.9) | 56.6 | (26.8) | 57.6 | (264.2) |
| (Charged)/credited to the income | ||||||||
statement | (29.7) | (38.4) | – | 1.1 | ( 7.0) | 14.7 | 16.0 | (43.3) |
Charged to other comprehensive income in respect of actuarial gains | – | – | – | – | – | (1.3) | – | (1.3) |
Credited to other comprehensive income in respect of cash flow | ||||||||
hedges | 73.0 | – | – | – | – | – | – | 73.0 |
Charged to other comprehensive income in respect of cost of hedging | (1.7) | – | – | – | – | – | – | (1.7) |
| Credited to equity in respect of cash | ||||||||
flow hedges | (1.2) | – | – | – | – | – | – | (1.2) |
| Credited to equity in respect of cost | ||||||||
of hedging | 5.7 | – | – | – | – | – | – | 5.7 |
Credited to equity in respect of share-based payments | – | – | – | – | – | – | 1.4 | 1.4 |
| Effect of changes in foreign | ||||||||
exchange rates | – | (0.9) | – | (0.1) | 0.6 | – | 0.2 | (0.2) |
At 31 December 2024 | 6.9 | (349.8) | – | (0.9) | 50.2 | (13.4) | 75.2 | (231.8) |
| Deferred tax balances (after offset) | ||||||||
| for financial reporting purposes: | ||||||||
Net Canadian deferred tax asset at 31 December 2024 | – | (9.4) | – | 0.3 | 20.3 | (0.3) | 25.1 | 36.0 |
Net US deferred tax asset at 31 December 2024 | – | (22.3) | – | – | 29.5 | – | 5.4 | 12.6 |
Net UK deferred tax liability at 31 December 2024 | 6.9 | ( 318 .1) | – | (1.2) | 0.4 | (13.1) | 44.7 | (280.4) |
| Net Canadian deferred tax asset | ||||||||
at 31 December 2023 | – | (18.8) | – | 0.4 | 16.8 | (0.2) | 28.2 | 26.4 |
Net US deferred tax asset at 31 December 2023 | – | (21.9) | – | – | 39.8 | – | 8.6 | 26.5 |
Net UK deferred tax liability at 31 December 2023 | (39.2) | (269.8) | – | (2.3) | – | (26.6) | 20.8 | (317.1) |
| Year ended 31 December | |||
| 2024 | 2023 | ||
| £m | £m | ||
| Exceptional items: | |||
Opus Energy sale of meter points and restructuring | (59.5) | – | |
2023 | Opus Energy impairment | – | (69.1) |
Net credit from legal claim | – | 13.7 | |
Change in fair value of contingent consideration | – | (18.2) | |
Exceptional items included within operating profit and profit before tax | (59.5) | (73.6) | |
Tax on exceptional items | 14.8 | 10.8 | |
Impact of tax rate change | – | 0.7 | |
Exceptional items after tax | (44.7) | (62.1) | |
| Certain remeasurements: | |||
Net fair value remeasurements on derivative contracts included in revenue | 11.9 | 70.7 | |
Net remeasurements realised on maturity of derivative contracts included in revenue | 7 7.6 | 228.6 | |
Net hedge ineffectiveness reclassified to profit or loss included in revenue | (8.2) | (16.4) | |
Net fair value remeasurements on derivative contracts included in cost of sales | 45.3 | (127.0) | |
Net remeasurements realised on maturity of derivative contracts included in cost of sales | (17.1) | 44.3 | |
Certain remeasurements included within operating profit | 109.5 | 200.2 | |
| Net remeasurements realised on maturity of derivative contracts included in interest payable and similar | |||
charges | (0.6) | (0.3) | |
Net fair value remeasurements on derivative contracts included in foreign exchange (losses)/gains | – | 4.9 | |
Certain remeasurements included in profit before tax | 108.9 | 204.8 | |
Tax on certain remeasurements | (29.7) | (4 8.1) | |
Impact of tax rate change | – | ( 3.1) | |
Certain remeasurements after tax | 79.2 | 153.6 | |
| Reconciliation of profit for the period: | |||
Adjusted profit for the period | 491.0 | 469.4 | |
Exceptional items after tax | (44.7) | (6 2.1) | |
Certain remeasurements after tax | 79.2 | 153.6 | |
Total profit for the period | 525.5 | 560.9 |
| Year ended | |
| 31 December 2024 | |
| £m | |
Consideration allocated to the customer meter points | 9.6 |
Net assets disposed of directly related to the transferred customers | (8.4) |
Profit on disposal of customer meter points – included in other gains and losses | 1.2 |
| Other losses incurred as a direct result of the transaction and restructuring | |
| Onerous contracts provision, impairment of prepaid commissions and final commission settlement on retained | |
customers – included in cost of sales | (23.3) |
Redundancy, transaction and migration costs – included in operating and administrative expenses | (9.2) |
Fair value losses on receivables relating to transferred customers (see note 3.5) – included in operating and administrative expenses | (12.9) |
Additional impairment of receivables relating to retained customers (see note 3.5) – included in impairment losses on financial assets | (12.7) |
Impairment of non-current assets (see note 2.4) – included in impairment of non-current assets | (2.6) |
Net loss recognised as a result of the transaction | (59.5) |
| Year ended 31 December 2024 | ||||||||
| Profit/(loss) | Basic | Net cash from | ||||||
| Operating | Profit | Tax (charge)/ | for the | earnings/(loss) | operating | |||
| Revenue | Gross profit | profit | before tax | credit | period | per share | activities | |
| £m | £m | £m | £m | £m | £m | Pence | £m | |
Total results IFRS measure | 6 ,162.5 | 1,876.5 | 850.2 | 753.4 | (227.9) | 525.5 | 137.5 | 859.5 |
| Certain remeasurements: | ||||||||
Net fair value remeasurement on derivative contracts | (81.3) | (109.5) | (109.5) | (108.9) | 29.7 | (79.2) | (20.7) | – |
| Exceptional items: | ||||||||
| Opus Energy sale of meter points | ||||||||
and restructuring | – | 23.3 | 59.5 | 59.5 | (14.8) | 44.7 | 11.6 | (9.6) |
Total | (81.3) | (86.2) | (50.0) | (49.4) | 14.9 | (34.5) | (9.1) | (9.6) |
Adjusted results totals | 6,081.2 | 1,790.3 | 800.2 | 704.0 | (213.0) | 491.0 | 128.4 | 849.9 |
| Year ended 31 December 2023 | ||||||||||
| Profit/(loss) | Basic | Net cash from | ||||||||
Restated (1) | Operating | Profit | Tax (charge)/ | for the | earnings/(loss) | operating | ||||
| Revenue | Gross profit | profit | before tax | credit | period | per share | activities | |||
| £m | £m | £m | £m | £m | £m | Pence | £m | |||
Total results IFRS measure | 7,7 33. 2 | 1,953.6 | 908.2 | 796.4 | (235.5) | 560.9 | 142.8 | 835.6 | ||
| Certain remeasurements: | ||||||||||
Net fair value remeasurement on derivative contracts | (282.9) | (200.2) | (200.2) | (204.8) | 4 8.1 | (156.7) | (39.7) | – | ||
Impact of tax rate change | – | – | – | – | 3.1 | 3 .1 | 0.8 | – | ||
| Exceptional items: | ||||||||||
2023 | Opus Energy impairment | – | – | 69.1 | 69.1 | (13.5) | 55.6 | 14 .1 | – | |
Net credit from legal claim | – | – | (13.7) | (13.7) | 2.7 | (11.0) | (2.8) | (9.3) | ||
| Change in fair value of contingent | ||||||||||
consideration | – | – | 18.2 | 18.2 | – | 18.2 | 4.6 | – | ||
Impact of tax rate change | – | – | – | – | (0.7) | (0.7) | (0.2) | – | ||
Total | (282.9) | (200.2) | (126.6) | (131.2) | 39.7 | (91.5) | (23.2) | (9.3) | ||
Adjusted results totals | 7, | 45 0.3 | 1,753.4 | 781.6 | 665.2 | (195.8) | 469.4 | 119.6 | 826.3 |
| Year ended 31 December 2024 | |||
| Attributable to | |||
| Owners of the | Non-controlling | ||
| parent company | interests | Total | |
| £m | £m | £m | |
Adjusted operating profit/(loss) | 801.3 | (1.1) | 800.2 |
Depreciation and amortisation | 240.4 | 1.4 | 241.8 |
Other losses | 8.5 | – | 8.5 |
Share of losses from associates | 2.2 | – | 2.2 |
Impairment of non-current assets | 11.8 | – | 11.8 |
Adjusted EBITDA | 1,064.2 | 0.3 | 1,064.5 |
| Year ended 31 December 2023 | |||
| Attributable to | |||
| Owners of the | Non-controlling | ||
| parent company | interests | Total | |
| £m | £m | £m | |
Adjusted operating profit/(loss) | 782.9 | (1.3) | 781.6 |
Depreciation and amortisation | 223.7 | 1.3 | 225.0 |
Other gains | (0.7) | – | (0.7) |
Share of losses from associates | 1.6 | – | 1.6 |
Impairment of non-current assets | 1.7 | – | 1.7 |
Adjusted EBITDA | 1,009.2 | – | 1,009.2 |
| Year ended 31 December | ||
Restated (1) | ||
| 2024 | 2023 | |
| £m | £m | |
| Segment Adjusted EBITDA: | ||
Pellet Production | 143.0 | 88.9 |
Biomass Generation | 813.5 | 703.3 |
Flexible Generation | 137.6 | 230.2 |
Energy Solutions | 51.2 | 71.8 |
Innovation, capital projects and other | (78 .1) | ( 78.1) |
Intra-group eliminations | (3.0) | (6.9) |
Total Adjusted EBITDA | 1,064.2 | 1,009.2 |
| As at 31 December | |||
| 2024 | 2023 (1) | ||
| £m | £m | ||
Borrowings (note 4.2) | (1,176.7) | (1,425.3) | |
Lease liabilities (note 3.2) | (116.5) | (135.8) | |
Cash and cash equivalents | 356.0 | 379.5 | |
Net cash, borrowings and lease liabilities | (937. 2) | (1 | ,18 1. 6) |
Non-controlling interests’ share of cash and cash equivalents in non-wholly owned subsidiaries | (0.8) | (0.3) | |
Non-controlling interests’ share of lease liabilities in non-wholly owned subsidiaries | 0.5 | – | |
Impact of hedging instruments | (54.2) | ( 37. 8) | |
Net debt | (991.7) | (1,219.7) |
| Year ended 31 December | ||
| 2024 | 2023 (1) | |
| £m | £m | |
Net debt at 1 January | (1,219.7) | (1,359.0) |
(Decrease)/increase in cash and cash equivalents | (23.5) | 141.5 |
| (Increase)/decrease in non-controlling interests’ share of cash and cash equivalents in non-wholly | ||
owned subsidiaries | (0.5) | 0.4 |
Decrease in borrowings | 248.6 | 15.6 |
Decrease in lease liabilities | 19.3 | 17. 3 |
| Increase/(decrease) in non-controlling interests’ share of lease liabilities in non-wholly owned | ||
subsidiaries | 0.5 | (0 .1) |
Movement in the impact of hedging instruments | (16.4) | (35.4) |
Net debt at 31 December | (991.7) | (1,219.7) |
| As at 31 December | ||
2024 | 2023 (1) | |
Adjusted EBITDA (£m) | 1,064.2 | 1,009.2 |
Net debt (£m) | (991.7) | (1,219.7) |
Net debt to Adjusted EBITDA ratio | 0.9 | 1.2 |
| As at 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Cash and cash equivalents (note 4.1) | 356.0 | 379.5 |
RCF available but not utilised (1) | 450.0 | 259.9 |
Total cash and committed facilities | 806.0 | 639.4 |
| Year ended 31 December | ||
2024 | 2023 | |
| Number of shares (millions): | ||
Weighted average number of ordinary shares for the purposes of calculating Basic earnings per share | 383.2 | 393.8 |
Effect of dilutive potential ordinary shares under share plans | 7. 6 | 9.3 |
| Weighted average number of ordinary shares for the purposes of calculating Diluted earnings | ||
per share | 390.8 | 4 03.1 |
| Year ended 31 December | ||||
2024 | 2023 | |||
Adjusted results | Total results | Adjusted results | Tot al results | |
| Earnings per share attributable to owners of the parent company | ||||
Earnings – profit after tax (£m) | 492.1 | 526.6 | 470.7 | 562.2 |
Earnings per share – Basic (pence) | 128.4 | 137. 5 | 119.6 | 142.8 |
Earnings per share – Diluted (pence) | 126.0 | 134.8 | 116.8 | 139.5 |
| Year ended 31 December | |||
| 2024 | 2023 | ||
| Pence per share | £m | £m | |
Amounts recognised as distributions to equity holders in the year (based on the number of ordinary shares outstanding at the record date): | |||
Interim dividend for the year ended 31 December 2024 paid on 25 October 2024 | 10.4 | 39.8 | – |
Final dividend for the year ended 31 December 2023 paid on 17 May 2024 | 53.7 | – | |
Interim dividend for the year ended 31 December 2023 paid on 6 October 2023 | 9.2 | – | 35.7 |
Final dividend for the year ended 31 December 2022 paid on 19 May 2023 | – | 50.6 | |
Total distributions | 93.5 | 86.3 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 666.4 | 193.8 |
Profit for the year attributable to the owners of the parent company | 526.6 | 562.2 |
Remeasurement of defined benefit pension scheme (note 6.3) | 5.5 | (28.8) |
Deferred tax on remeasurement of defined benefit pension scheme (note 2.6) | (1.3) | 7.2 |
Equity dividends paid (note 2.9) | (93.5) | (86.3) |
Movements in equity associated with share-based payments | 13.0 | 13.4 |
Tax on share-based payments (note 2.6) | 1.4 | 4.5 |
Gain on equity investments | – | 0.4 |
At 31 December | 1,118 .1 | 666.4 |
| Average UEL | |
| remaining | |
| 2024 | |
| (years) | |
Freehold buildings | 21 |
| Plant and equipment | |
| Electricity generation assets: | |
Biomass plant | 14 |
Hydro plants (including pumped storage) | 36 |
Pellet production plant | 8 |
Other plant, machinery and equipment | 12 |
Reinstatement assets | 18 |
Plant spare parts | 15 |
| Assets under the | |||||
| Freehold land | Plant and | Plant spare | course of | ||
| and buildings | equipment | parts | construction | Total | |
| £m | £m | £m | £m | £m | |
| Cost: | |||||
At 1 January 2023 | 503.5 | 3,376.7 | 81.0 | 329.0 | 4,290.2 |
Additions at cost | – | 0.4 | 8 .1 | 500.7 | 509.2 |
Acquired in business combinations | – | 0 .1 | – | – | 0 .1 |
Disposals | (0.3) | (27.8) | – | – | (28 .1) |
Movement in reinstatement asset | – | 22.7 | – | – | 22.7 |
Issues to maintenance projects | – | – | (6.5) | – | (6.5) |
Transfers to intangibles (see note 5.2) | – | (0 .1) | – | (0.5) | (0.6) |
Transfers between PPE categories | 0.4 | 168.0 | 0.5 | (168.9) | – |
Effect of changes in foreign exchange rates | (9.5) | (33.8) | – | (4.2) | (47.5) |
At 1 January 2024 | 49 4 .1 | 3,506.2 | 83.1 | 656.1 | 4,739.5 |
Additions at cost | – | 0.3 | 9.9 | 315.3 | 325.5 |
Disposals | (0.3) | (20.2) | – | (4 .1) | (24.6) |
Movement in reinstatement asset (see note 5.3) | – | 0.7 | – | – | 0.7 |
Issues to maintenance projects | – | – | (3.3) | – | (3.3) |
Transfers from/(to) intangibles (see note 5.2) | 0.2 | – | – | (3.4) | (3.2) |
Transfers to right-of-use assets | – | (1.5) | – | – | (1.5) |
Transfers from inventories | – | – | 3.3 | – | 3.3 |
Transfers between PPE categories | 20.4 | 231.7 | 2.2 | (254.3) | – |
Effect of changes in foreign exchange rates | (0.3) | (4.2) | 0.2 | 2.8 | (1.5) |
At 31 December 2024 | 514 .1 | 3,713.0 | 95.4 | 712.4 | 5,034.9 |
| Accumulated depreciation and impairment: | |||||
At 1 January 2023 | 142.5 | 1,706.1 | 33.5 | 20.1 | 1,902.2 |
Depreciation charge for the year | 19.3 | 145.2 | 2.6 | – | 16 7.1 |
Impairment | 8.9 | 0 .1 | – | 1.7 | 10.7 |
Disposals | (0 .1) | (2 5.1) | – | – | (25.2) |
Issues to maintenance projects | – | – | (0.7) | – | (0.7) |
Effect of changes in foreign exchange rates | (2.7) | (10.7) | – | – | (13.4) |
At 1 January 2024 | 167.9 | 1,815.6 | 35.4 | 21.8 | 2,040.7 |
Depreciation charge for the year | 23.8 | 168.2 | 5.5 | – | 197.5 |
Impairment | 2.8 | – | 0.1 | 3.2 | 6 .1 |
Disposals | (0.1) | (12.8) | – | – | (12.9) |
Issues to maintenance projects | – | – | (1.1) | – | (1.1) |
Transfers from right-of-use assets | – | 1.1 | – | – | 1.1 |
Effect of changes in foreign exchange rates | 0.5 | 1.0 | – | – | 1.5 |
At 31 December 2024 | 194.9 | 1,973.1 | 39.9 | 25.0 | 2,232.9 |
| Net book value: | |||||
At 31 December 2023 | 326.2 | 1,690.6 | 47.7 | 634.3 | 2,698.8 |
At 31 December 2024 | 319.2 | 1,739.9 | 55.5 | 687.4 | 2,802.0 |
| Pellet | Total | ||||
| Biomass | Hydro | production | plant and | ||
| plant | plant | plant | Other | equipment | |
| £m | £m | £m | £m | £m | |
| Cost: | |||||
At 1 January 2023 | 2,141. 3 | 479.4 | 738.8 | 17. 2 | 3,376.7 |
Additions at cost | – | – | – | 0.4 | 0.4 |
Acquired in business combinations | – | – | – | 0 .1 | 0 .1 |
Disposals | – | – | (27.6) | (0.2) | (27. 8) |
Movement in reinstatement asset | 20.1 | – | 2.6 | – | 22.7 |
Transfers to intangibles | – | – | (0 .1) | – | (0 .1) |
Transfers between PPE categories | 117.1 | – | 50.9 | – | 168.0 |
Effect of changes in foreign exchange rates | – | – | (33.8) | – | (33.8) |
At 1 January 2024 | 2,278.5 | 479.4 | 730.8 | 17. 5 | 3,506.2 |
Additions at cost | – | – | – | 0.3 | 0.3 |
Disposals | (10.0) | – | (10.2) | – | (20.2) |
Movement in reinstatement asset (see note 5.3) | (6.9) | – | – | 7.6 | 0.7 |
Transfers between PPE categories | 13 8.1 | 9.3 | 71.9 | 12.4 | 231.7 |
Transfers (to)/from right-of-use assets | – | – | (1.6) | 0.1 | (1.5) |
Effect of changes in foreign exchange rates | – | – | (4.2) | – | (4.2) |
At 31 December 2024 | 2,399.7 | 488.7 | 786.7 | 37.9 | 3,713.0 |
| Accumulated depreciation and impairment: | |||||
At 1 January 2023 | 1,417.3 | 53.3 | 221.8 | 13.7 | 1,7 0 6.1 |
Depreciation charge for the year | 66.2 | 12.9 | 64.2 | 1.9 | 145.2 |
Impairment | – | – | – | 0.1 | 0.1 |
Disposals | – | – | (24.9) | (0.2) | (2 5.1) |
Effect of changes in foreign exchange rates | – | – | (10.7) | – | (10.7) |
At 1 January 2024 | 1,483.5 | 66.2 | 250.4 | 15.5 | 1,815.6 |
Depreciation charge for the year | 75.1 | 12.9 | 75.3 | 4.9 | 168.2 |
Disposals | (6 .1) | – | (6.7) | – | (12.8) |
Transfers from right-of-use assets | – | – | 1.1 | – | 1.1 |
Effect of changes in foreign exchange rates | – | – | 1.0 | – | 1.0 |
At 31 December 2024 | 1,552.5 | 79.1 | 321.1 | 20.4 | 1, 973.1 |
| Net book value: | |||||
At 31 December 2023 | 795.0 | 413.2 | 480.4 | 2.0 | 1,690.6 |
At 31 December 2024 | 8 47.2 | 409.6 | 465.6 | 17.5 | 1,739.9 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Depreciation charged on property, plant and equipment | 197. 5 | 167.1 |
Depreciation charged on right-of-use assets | 28.1 | 26.9 |
Movement on depreciation included in closing inventories | (0.8) | 1.6 |
Total depreciation expense | 224.8 | 195.6 |
| Land and | Plant and | ||||
| buildings | equipment | Rail cars | Vessels | Total | |
| £m | £m | £m | £m | £m | |
| Cost: | |||||
At 1 January 2023 | 30.4 | 24.8 | 33.7 | 90.8 | 179.7 |
Additions at cost | 9.9 | 5.6 | 0.6 | – | 16 .1 |
Acquired in business combinations | – | 0 .1 | – | – | 0 .1 |
Other movements | (1.1) | (3.2) | (4.6) | (0.4) | (9.3) |
Effect of changes in foreign exchange rates | (0.5) | (0.5) | (1.3) | (2.9) | (5.2) |
At 1 January 2024 | 38.7 | 26.8 | 28.4 | 87. 5 | 181.4 |
Additions at cost | 2.3 | 6.0 | – | – | 8.3 |
Movement in reinstatement asset (see note 5.3) | 2.3 | – | – | – | 2.3 |
Other movements | 5.1 | (3.2) | (0.4) | (5.2) | (3.7) |
Effect of changes in foreign exchange rates | (0.3) | 0 .1 | (1.0) | (5.3) | (6.5) |
At 31 December 2024 | 4 8.1 | 29.7 | 27. 0 | 77.0 | 181.8 |
| Accumulated depreciation and impairment: | |||||
At 1 January 2023 | 11.5 | 10.6 | 10.6 | 8.7 | 41.4 |
Depreciation charge for the year | 6.7 | 6.6 | 5.0 | 8.6 | 26.9 |
Other movements | (0.3) | (3.3) | (4.3) | 0.3 | (7.6) |
Effect of changes in foreign exchange rates | (0.2) | (0.3) | (0.5) | (0.5) | (1.5) |
At 1 January 2024 | 17.7 | 13.6 | 10.8 | 17.1 | 59.2 |
Depreciation charge for the year | 8.2 | 7.7 | 5.0 | 8.1 | 29.0 |
Impairment | 0.1 | – | – | – | 0.1 |
Other movements | (0.1) | (3.3) | (2.3) | 0.1 | (5.6) |
Effect of changes in foreign exchange rates | (0.2) | 0 .1 | (0.3) | (1.4) | (1.8) |
At 31 December 2024 | 25.7 | 18 .1 | 13.2 | 23.9 | 80.9 |
| Net book value: | |||||
At 31 December 2023 | 21.0 | 13.2 | 17.6 | 70.4 | 122.2 |
At 31 December 2024 | 22.4 | 11.6 | 13.8 | 53.1 | 100.9 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| Carrying amount: | £m | £m |
At 1 January | 135.8 | 153.1 |
Additions | 9.8 | 16 .1 |
Acquired in business combinations | – | 0.1 |
Interest charge for the year | 6.6 | 7. 2 |
Payments | (34.0) | (33.0) |
Other movements | (2.8) | (1.0) |
Effect of changes in foreign exchange rates | 1.1 | (6.7) |
At 31 December | 116.5 | 135.8 |
| As at 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Within one year | 31.6 | 33.4 |
Within one to two years | 24.6 | 28.6 |
Within two to five years | 39.0 | 52.5 |
After five years | 47.2 | 5 7.0 |
Total gross lease liabilities | 142.4 | 171.5 |
Effect of discounting | (25.9) | (35.7) |
Lease liabilities recognised in the Consolidated balance sheet | 116.5 | 135.8 |
Current | 26.0 | 25.1 |
Non-current | 90.5 | 110.7 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Expense relating to short-term leases | 5.9 | 0.3 |
Expense relating to low value leases | 0 .1 | – |
Interest charge for the year | 6.6 | 7. 2 |
Depreciation charge for the year | 29.0 | 26.9 |
Variable lease payments | 0.6 | – |
| Year ended 31 December | ||
| 2024 | 2023 | |
| Carrying amount: | £m | £m |
At 1 January | 292.2 | 187.8 |
Earned from generation | 752.6 | 749.7 |
Purchased from third parties | 464.6 | 673.8 |
Utilised by the Energy Solutions business | (654.7) | (435.7) |
Sold to third parties | (314.7) | (883.4) |
At 31 December | 540.0 | 292.2 |
| As at 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Biomass – finished goods | 244.7 | 266.0 |
Biomass – fibre and other raw materials | 15.8 | 20.0 |
Other fuels and consumables | 41.5 | 42.4 |
Total inventories | 302.0 | 328.4 |
| As at 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
| Amounts falling due: | ||
Trade receivables | 105.4 | 336.0 |
Accrued income | 278.6 | 420.7 |
Prepayments | 24.9 | 77.2 |
Other receivables | 52.0 | 133.8 |
Contingent consideration | 9.4 | 9.2 |
Total trade and other receivables and contract assets | 470.3 | 976.9 |
| As at 31 December | ||
| 2024 | 2023 | |
| Receivables measured at FVTPL: | £m | £m |
At 1 January | 9.2 | 27.4 |
Fair value of transferred receivables at the date of transfer to EDF | 21.6 | – |
Fair value losses recognised in operating and administrative expenses | (12.9) | – |
Fair value gains/(losses) recognised in other gains and losses | 0.2 | (18.2) |
Amounts received from EDF | (2.0) | – |
Offset for credit balances transferred to EDF | (6.4) | – |
At 31 December | 9.7 | 9.2 |
| Of which relates to: | ||
Receivables sold to EDF | 0.3 | – |
Contingent consideration | 9.4 | 9.2 |
2024 | 2023 | |||||
| Combined | Provision | Combined | Provision | |||
| probability | matrix | probability | matrix | |||
| method | method | Total | method | method | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | 50.6 | 8.8 | 59.4 | 54.9 | 6.0 | 60.9 |
Amounts written off | (28.5) | (17.9) | (46.4) | (44.2) | (5.0) | (49.2) |
Net additional amounts provided against | 28.0 | 20.9 | 48.9 | 39.9 | 7.4 | 47.3 |
Amounts added on acquisition | – | – | – | – | 0.4 | 0.4 |
| Transfer of financial assets to FVTPL | ||||||
category | (19.5) | – | (19.5) | – | – | – |
Change in provisioning methodology | (30.6) | 30.6 | – | – | – | – |
At 31 December | – | 42.4 | 42.4 | 50.6 | 8.8 | 59.4 |
Gross trade receivables | 147. 5 | 147.5 | 155.8 | 239.6 | 395.4 | |
Expected credit loss provision | (42.4) | (42.4) | (50.6) | (8.8) | (59.4) | |
| Trade receivables subject to the IFRS 9 | ||||||
impairment model | 105.1 | 105.1 | 105.2 | 230.8 | 336.0 | |
Average expected credit loss % | 29% | 29% | 32% | 4% | 15% |
| As at 31 December 2023 | ||
| Estimated gross | Lifetime | |
| carrying amount | expected | |
| at default | credit losses | |
| Probability of default range % | £m | £m |
80–10 0 | 42 .1 | 36.7 |
50–79 | 14.3 | 8.0 |
26–49 | 17.9 | 5.8 |
0–25 | 81.5 | 0 .1 |
Total | 155.8 | 50.6 |
As at 31 December 2024 | As at 31 December 2023 | |||||
| Estimated | Estimated | |||||
| total gross | Lifetime | total gross | Lifetime | |||
| carrying amount | expected | Expected | carrying amount | expected | Expected | |
| at default | credit losses | credit loss rate | at default | credit losses | credit loss rate | |
| £m | £m | % | £m | £m | % | |
Accrued income balances not yet due | 287.6 | 9.0 | 3% | 43 0 .1 | 9.4 | 2% |
| Trade receivables days past due: | ||||||
Balances not yet due | 81.6 | 4.0 | 5% | 183.6 | 2 .1 | 1% |
Between 0–30 days | 5.2 | 0.8 | 15% | 32.6 | 0.9 | 3% |
Between 31–60 days | 2.5 | 0.7 | 28% | 7.1 | 0.7 | 9% |
Between 61–90 days | 2.1 | 0.8 | 38% | 2.7 | 0.5 | 19% |
Over 90 days | 56.1 | 36 .1 | 64% | 13.6 | 4.6 | 34% |
| Trade receivables subject to the IFRS 9 | ||||||
impairment model total | 147. 5 | 42.4 | 29% | 239.6 | 8.8 | 4% |
Total | 435.1 | 51.4 | 12% | 669.7 | 18.2 | 3% |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 21.1 | 29.8 |
Additions | 19.2 | 17.6 |
Amortisation | (21.5) | (26.3) |
Accelerated amortisation – customers sold | (10.6) | – |
Impairment – customers retained | (5.5) | – |
At 31 December | 2.7 | 21.1 |
| As at 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Trade payables | 134.8 | 145.2 |
Fuel accruals | 67.9 | 71.4 |
Energy supply accruals | 473.2 | 587.4 |
Other accruals | 319.5 | 306.6 |
Other payables | 264.4 | 389.6 |
Contract liabilities | 29.3 | 39.4 |
Total trade and other payables and contract liabilities | 1, 289.1 | 1,539.6 |
| As at 31 December | ||||
| 2024 | 2023 | |||
| £m | £m | |||
| Supply chain finance scheme | ||||
| Carrying amount of financial liabilities that are part of the arrangement: | ||||
Presented within trade payables | 38.4 | 48.6 | ||
– Of which represents the value of accelerated payments to suppliers | 11.8 | 47.6 | ||
| Range of payment due dates: | 45 to 65 days | 45 to 65 days | ||
| after invoice | after invoice | |||
| Liabilities that are part of the arrangement | date | date | ||
| 3 to 60 days | 3 to 60 days | |||
| after invoice | after invoice | |||
| Comparable trade payables that are not part of the arrangement | date | date | ||
| Deferred letters of credit – biomass purchases | ||||
| Carrying amount of financial liabilities that are part of the arrangement: | ||||
Presented within other payables | 57. 5 | 69.6 | ||
– Of which represents the value of accelerated payments to suppliers | 56.6 | 68.5 | ||
| Range of payment due dates: | 80 to 117 days | 80 to 117 days | ||
| after invoice | after invoice | |||
| Liabilities that are part of the arrangement | date | date | ||
| 3 to 25 days | 3 to 25 days | |||
| after invoice | after invoice | |||
| Comparable trade payables that are not part of the arrangement | date | date | ||
| Deferred letters of credit – capital expenditure | ||||
| Carrying amount of financial liabilities that are part of the arrangement: | ||||
Presented within other payables | 92.8 | 155.1 | ||
– Of which represents the value of accelerated payments to suppliers | 90.3 | 146.8 | ||
| Range of payment due dates: | Extension of | Extension of | ||
| invoice | invoice | |||
| payment terms | payment terms | |||
| by 329-36 0 | by 329-364 | |||
| Liabilities that are part of the arrangement | days | days | ||
| 30 to 42 days | 30 to 42 days | |||
| after invoice | after invoice | |||
| Comparable trade payables that are not part of the arrangement | date | date | ||
| Non-cash movements in the period: | ||||
| Derecognition of amounts owed to the supplier and recognition of amounts owed to the facility | ||||
provider – supply chain finance scheme | 219.5 | 213.1 | ||
| Derecognition of amounts owed to the supplier and recognition of amounts owed to the facility | ||||
provider – deferred letters of credit | 316.9 | 411.7 | ||
Effect of changes in foreign exchange rates – supply chain finance scheme | 1.9 | 1.0 | ||
Effect of changes in foreign exchange rates – deferred letters of credit | 5.7 | 2.2 |
Area | Description | Page reference |
| Critical accounting | Impairment of assets, UELs of property, plant and equipment and capitalisation of | 163 and 164 |
| judgements and key | development project costs are all sensitive to climate change. For capitalisation of | |
| sources of estimation | development project costs these costs may not be recoverable if there is a change in the | |
| uncertainty | UK Government’s approach to combatting climate change which means that the | |
| development of UK BECCS does not progress. However, the Group considers that the | ||
| only way to achieve current UK Government targets for greenhouse gas removals is | ||
| through having at least one BECCS unit at Drax Power Station by 2030. This is consistent | ||
| with the National Energy System Operator for Great Britain (NESO) Clean Power 2030 | ||
| report published in November 2024, which assumes one biomass unit is converted to | ||
| BECCS in their pathways. | ||
| Impairment of assets and UELs of property, plant and equipment are detailed separately | ||
| below. | ||
Impairment of assets | The Group’s expectations around the impacts of climate change, and in particular the | |
| requirements of the UK Government’s commitment to reach net zero by 2050, are | ||
| integral to the forecasts used in the Group’s impairment analysis. For example, the | ||
| forward power price curves used take into account expectations regarding the impact of | ||
| climate change and the changing mix of generating assets on the UK power system. This | ||
| could lead to lower average power prices as the proportion of intermittent renewables | ||
| increases, but this would be tempered by increased structural volatility, meaning a need | ||
| for biomass and other dispatchable generation. | ||
| Government and societal responses to climate change are still developing, and therefore | ||
| financial forecasts cannot capture all potential future scenarios. This presents | ||
| uncertainty around future cash flows from an IAS 36 perspective. Sensitivities modelled, | ||
| including those around biomass acceptability and changes in regulation, seek to capture | ||
| and assess some of these potential scenarios. Consideration was given to assumptions | ||
| around biomass generation and biomass prices when current renewable schemes for | ||
| biomass generation at Drax Power Station are due to end from March 2027, along with | ||
| the potential extension to 2031 through the agreed heads of terms for a low-carbon | ||
| dispatchable CfD agreement signed in February 2025. See note 2.4 for further details. | ||
| Sensitivities modelled in the impairment testing also included operational outages at | ||
| both the generation and pellet production facilities, which could be caused by extreme | ||
| weather conditions as a result of climate change or other factors. |
| Section 3: Operating assets and working capital cont inued | ||||
| Impairment of assets | Following the announcement in 2023 to exit the gas supply market, to support the | |||
| (continued) | Group’s ambition to decarbonise, in the current year the Group sold the majority of its | |||
| non-core small and medium-sized enterprise (SME) customer meter points from Opus | ||||
| Energy to EDF. As explained in note 2.7 a subsequent restructuring commenced to | ||||
| reflect the reduced size of the Opus Energy business and the focus on industrial and | ||||
| commercial (I&C) customers and renewables services within the Energy Solutions | ||||
| business. This has resulted in a number of non-current asset impairments. See note 2.4 | ||||
| for further details. | ||||
| The impact of climate change on the OCGT assets has also been considered. Whilst there | ||||
| is a risk of legislative change relating to unabated gas, the assets’ carrying values are | ||||
| underpinned by long-term, Government-backed contracts. When they are operational | ||||
| these assets will be amongst the newest on the system. The NESO Clean Power 2030 | ||||
| pathways report states gas generation will remain critical for security of supply. The | ||||
| Group continues to consider options for these assets. | ||||
| Climate change could have an impact on weather patterns and the supply of renewable | ||||
| energy generation, affecting energy prices. Sensitivities for these scenarios were run | ||||
| on the run-of-river hydro and pumped storage assets and did not indicate any potential | ||||
| impairments. | ||||
| Going concern and | As above, forecast power prices and potential operational outages are also incorporated | 21 and 161 for | ||
| viability | into the going concern and viability assessments. | going concern | ||
| and 84 for | ||||
| viability | ||||
| Useful economic lives of | The potential impact of climate change is one of the factors assessed in determining | 164 | and 200 | |
| fixed assets | how long the Group anticipates both new and existing assets will operate for. For | |||
| example, the OCGT assets under development will be given a UEL in line with the Group’s | ||||
| expectations around the UK’s transition to a net zero position by 2050. | ||||
| As outlined in the key sources of estimation uncertainty section, UELs at Drax Power | ||||
| Station may be lengthened or shortened as a result of future decisions, that may be | ||||
| directly or indirectly linked to climate change. Were UELs to be shortened by 12 years | ||||
to 2027 | , in line with the end of the current renewables schemes, and if a decision was | |||
| taken not to develop UK BECCS or other opportunities (such as data centres), at the site, | the impact on the annual depreciation charge would be an increase of approximately | |||
| £183.8 million. See further details in note 3.1. | ||||
| Present value of | As described in note 5.3, the decommissioning provision in relation to Drax Power | 228 | ||
| decommissioning | Station, the OCGTs and certain pellet plants has been assessed with the support of a | |||
| provisions | third-party expert. | |||
| The third-party analyses specifically considered potential impacts of climate change, | ||||
| both physical and transitional, extending over the medium term, and concluded that | ||||
| direct effects were unlikely to have a significant impact over this time horizon. | ||||
| If Drax Power Station or the OCGT sites closed sooner than indicated by their current | ||||
| UELs, for reasons explained above, then the decommissioning provision would increase | ||||
| as the cash outflows would occur earlier; however, this would not have a material impact | ||||
| on the provision. | ||||
| Legislation and regulatory requirements could have an impact on the UELs of the OCGTs. | ||||
| If a law was enacted that could result in early closure of unabated gas generation this | ||||
| would result in an earlier utilisation of the provision. | ||||
| Fair value of contingent | Future regulatory changes in relation to the type of assets that can be built in the UK, | 241 | ||
| consideration | in response to climate change, could lead to the project at Damhead Creek 2 not | |||
| progressing as currently assumed. This could lead to an adverse impact on the fair value | ||||
| of the contingent consideration which the Group has recognised. This would not lead to | ||||
| a material reduction in the fair value. | ||||
| Defined benefit pension | The Group operates one defined benefit pension scheme. The trustees of the scheme | 234 | ||
| scheme | have an investment strategy that seeks to diversify its risk exposures. The investment | |||
| policy requires investment managers to take climate risk into account. The impact | ||||
| of climate change is relatively low due to the risk profile of the assets held under | ||||
| the scheme. | ||||
Renewable certificates | As demand for renewable electricity is growing, the long term trend in the value of | 205 |
| Renewable Energy Guarantees of Origin (REGO) certificates has increased due to the | ||
| higher demand. This is in part due to the need for organisations to decarbonise and | ||
| promote their corporate social responsibility and environmental social governance. | ||
| The run-of-river hydro assets and biomass assets are eligible to claim REGOs on the | ||
| electricity they produce. Certificates are utilised by the Energy Solutions segment, | ||
| who submit them to Ofgem on behalf of their customers. | ||
| Further stabilisation and correction of REGO prices in the future could impact the value | ||
| of renewable certificates held, in turn impacting future revenues. | ||
| ROC valuations are comprised of two parts: the buy-out price element and an estimate | ||
| of the future benefit that may be obtained from the ROC recycle fund. The recycle fund | ||
| provides a benefit where supplier buy-out charges are redistributed to the suppliers who | ||
| presented ROCs in a compliance period on a pro-rata basis. One of the key estimates of | ||
| the recycle value are assumptions about the expected levels of renewable generation, | ||
| which is largely dependent on weather. Climate change could have an impact on weather | ||
| patterns and therefore the supply of ROCs, which would impact the recycle value. | ||
Sustainable financing | During the year, the Group has entered into various new facilities (see note 4.2), some | 216 |
| of which have embedded aspects of the Group’s climate targets and commitments. | ||
| These new facilities and new sustainability-linked £450 million RCF have a customary | ||
| margin grid referenced over SONIA or EURIBOR with adjustments linked to certain Scope | ||
| 1, 2 and 3 carbon emissions which are based on the Group’s 2030 Science Based Targets | ||
| initiative (SBTi) targets. The CAD term loan has an ESG adjustment based on carbon | ||
| emissions from generation. | ||
| Should the Group not meet the targets the Group would be liable to increased finance | ||
| costs prospectively. | ||
Deferred tax assets | Deferred tax assets are recognised to the extent that it is probable that future taxable | 181 |
| profits will be available against which deductible temporary differences can be utilised. | ||
| The Group currently has deferred tax assets related to its US and Canadian businesses. | ||
| The estimates used when assessing the future profitability of the US and Canadian | ||
| businesses have been approved by the Board and are consistent with estimates used | ||
| in the going concern and impairment assessments. As discussed above, the impairment | ||
| assessment factors in climate change risks in the forecasts. See note 2.4 for further | ||
| details on how climate change has been factored into the forecasts. |
| As at 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Cash at bank | 73.5 | 7 7.5 |
Short-term deposits | 179.4 | 130.9 |
Money market funds | 103.1 | 171.1 |
Total cash and cash equivalents | 356.0 | 379.5 |
As at 31 December 2024 | As at 31 December 2023 | |||||||
| Effective | Effective | |||||||
| sterling | Amortised | sterling | Amortised | |||||
interest rate (1) | Principal | Year of | cost | interest rate (1) | Principal | Year of | cost | |
| % | m | maturity | £m | % | m | maturity | £m | |
| Non-current secured borrowings: | ||||||||
2.625% EUR loan notes 2025 (2) | – | – | n/a | – | 4.6% | €250.0 | 2025 | 215.7 |
6.625% USD loan notes 2025 (3) | – | – | n/a | – | 6 .1% | $500.0 | 2025 | 391.5 |
5.875% EUR loan notes 2029 | 7.5% | €350.0 | 2029 | 289.5 | – | – | n/a | – |
| UK infrastructure private | 2025 – | |||||||
placement facility (2019) | 3.0% | £50.0 | 2029 | 49.5 | 3.3% | £252.5 | 2029 | 251.4 |
| UK infrastructure private | €101.5 + | 2026 – | €101.5 + | 2026 – | ||||
placement facility (2020) | 2.5% | £98.0 | 2030 | 181.0 | 2.6% | £98.0 | 2030 | 184.7 |
CAD term loan facility | 6 .1% | C$200.0 | 2026 | 111.0 | 7.1% | C$200.0 | 2026 | 117. 8 |
| GBP and EUR term loan facility | €185.0 + | 2027 – | ||||||
(2024) | 5.5% | £100.0 | 2029 | 251.9 | – | – | n/a | – |
| 2027 – | ||||||||
£125m GBP term loan facility (2024) | 6.2% | £125.0 | 2029 | 124.9 | – | – | n/a | – |
£50m GBP term loan facility (2024) | 5.5% | £50.0 | 2028 | 49.9 | – | – | n/a | – |
| Current secured borrowings: | ||||||||
2.625% EUR loan notes 2025 (2) | 4.6% | €143.8 | 2025 | 119.0 | – | – | n/a | – |
| UK infrastructure private | ||||||||
placement facility (2019) | – | – | n/a | – | 3.3% | £122.5 | 2024 | 122.5 |
| UK infrastructure private | ||||||||
placement facility (2020) | – | – | n/a | – | 2.6% | €25.0 | 2024 | 21.7 |
| Current unsecured borrowings: | ||||||||
Collateral facility | – | – | n/a | – | 7.1% | £120.0 | 2024 | 120.0 |
Total borrowings | 1,176.7 | 1,425.3 | ||||||
Current | 119.0 | 264.2 | ||||||
Non-current | 1,057.7 | 1,161.1 |
| Year ended 31 December 2024 | |||||||
| Opening | Amounts | Transaction | Amounts | Cash interest | Non-cash | Closing | |
| amortised cost | drawn | costs | repaid | payments | movements | amortised cost | |
| £m | £m | £m | £m | £m | £m | £m | |
2.625% EUR loan notes 2025 | 215.7 | – | – | (88.7) | (4.4) | (3.6) | 119.0 |
6.625% USD loan notes 2025 | 391.5 | – | – | (393.9) | (13.0) | 15.4 | – |
5.875% EUR loan notes 2029 | – | 298.8 | (4.4) | – | ( 7.8) | 2.9 | 289.5 |
| UK infrastructure private placement | |||||||
facility (2019) (1) | 373.9 | – | – | (325.0) | (10.9) | 11.5 | 49.5 |
| UK infrastructure private placement | |||||||
facility (2020) (1) | 206.4 | – | (0.8) | (21.6) | (11.5) | 8.5 | 181.0 |
CAD term loan facility | 117. 8 | – | (0.1) | – | (6.6) | (0.1) | 111.0 |
GBP and EUR term loan facility (2024) | – | 258.0 | (2.0) | – | (9.9) | 5.8 | 251.9 |
£125m GBP term loan facility (2024) | – | 125.0 | (1.3) | – | (3.7) | 4.9 | 124.9 |
£50m GBP term loan facility (2024) | – | 50.0 | (0.4) | – | (0.6) | 0.9 | 49.9 |
Collateral facility | 120.0 | – | – | (120.0) | (6.4) | 6.4 | – |
Total borrowings | 1,425.3 | 731.8 | (9.0) | (949.2) | (74.8) | 52.6 | 1,176.7 |
| Year ended 31 December 2023 | |||||||
| Opening | Amounts | Transaction | Amounts | Cash interest | Non-cash | Closing | |
| amortised cost | drawn | costs | repaid | payments | movements | amortised cost | |
| £m | £m | £m | £m | £m | £m | £m | |
2.625% EUR loan notes 2025 | 219.8 | – | – | – | (5.8) | 1.7 | 215.7 |
6.625% USD loan notes 2025 | 412.8 | – | – | – | (26.1) | 4.8 | 391.5 |
| UK infrastructure private placement | |||||||
facility (2019) | 372.5 | – | – | – | (25.5) | 26.9 | 373.9 |
| UK infrastructure private placement | |||||||
facility (2020) | 207.9 | – | – | – | (11.3) | 9.8 | 206.4 |
CAD term loan facility | 183.6 | – | (0.2) | (6 0.1) | (13.6) | 8 .1 | 117. 8 |
| Uncommitted short-term loan facility | |||||||
€50m | 44.3 | – | – | (43.4) | (0.2) | (0.7) | – |
| Borrowings acquired in business | |||||||
combinations | – | 1.8 | – | (1.8) | – | – | – |
Collateral facility | – | 140.0 | – | (20.0) | (0.3) | 0.3 | 120.0 |
Total borrowings | 1,440.9 | 141.8 | (0.2) | (125.3) | (82.8) | 50.9 | 1,425.3 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Profit for the year | 525.5 | 560.9 |
| Adjustments for: | ||
Interest payable and similar charges | 107.5 | 115.2 |
Interest receivable and similar gains | (2 0.1) | (13 .1) |
Tax charge | 227.9 | 235.5 |
Research and development tax credits | (2.0) | (2.0) |
Share of losses from associates | 2.2 | 1.6 |
Depreciation of property, plant and equipment | 196.7 | 168.7 |
Amortisation of intangible assets | 17. 0 | 29.4 |
Depreciation of right-of-use assets | 28 .1 | 26.9 |
Impairment of non-current assets | 14.4 | 70.8 |
Losses on disposal of fixed assets | 11.2 | 2.6 |
Other losses | 1.7 | 18.2 |
Certain remeasurements of derivative contracts (1) | (89.3) | (222.0) |
Non-cash charge for share-based payments | 14.0 | 13.9 |
Effect of changes in foreign exchange rates | (21.9) | 6.2 |
Operating cash flows before movement in working capital | 1,012.9 | 1,012.8 |
| Changes in working capital: | ||
Decrease in inventories | 25.2 | 20.6 |
Decrease in receivables | 392.2 | 71.4 |
Decrease in payables | (142.7) | (30.8) |
Net movement in derivative-related collateral | 83.7 | 155.4 |
Increase/(decrease) in provisions | 11.5 | (4.4) |
Increase in renewable certificate assets | (247. 8) | (104.4) |
Total cash released from working capital | 122 .1 | 107.8 |
Net movement in defined benefit pension obligations | 0.1 | (9.6) |
Cash generated from operations | 1,135.1 | 1,111.0 |
| As at | As at | ||
| 31 December | 31 December | Inflow/ | |
| 2024 | 2023 | (outflow) | |
| £m | £m | £m | |
Receivables monetisation | 400.0 (1) | 400.0 | – |
ROC monetisation sales | – | 298.4 | (298.4) |
Supply chain finance scheme | (38.4) | (48.6) | (10.2) |
Deferred letters of credit | (150.3) | (224.7) | (74.4) |
| Hedging | ||||
| Borrowings | Lease liabilities | instruments | Total | |
| £m | £m | £m | £m | |
At 1 January 2024 | 1,425.3 | 135.8 | 32.5 | 1,593.6 |
Cash flows from financing activities | (226.4) | (27.4) | (31.5) | (285.3) |
Effect of changes in foreign exchange rates | (30.7) | 1.1 | 18.3 | (11.3) |
Other movements | 8.5 | 7.0 | 21.7 | 37. 2 |
At 31 December 2024 | 1,176.7 | 116.5 | 41.0 | 1,334.2 |
| Hedging | ||||
| Borrowings | Lease liabilities | instruments | Total | |
| £m | £m | £m | £m | |
At 1 January 2023 | 1,440.9 | 153 .1 | (2.2) | 1,591.8 |
Cash flows from financing activities | 14.5 | (25.8) | – | (11.3) |
Effect of changes in foreign exchange rates | (35.4) | (6.7) | 29.8 | (12.3) |
Other movements | 5.3 | 15.2 | 4.9 | 25.4 |
At 31 December 2023 | 1,425.3 | 135.8 | 32.5 | 1,593.6 |
| As at 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
| Issued and fully paid: | ||
427,770,766 ordinary shares of 11 16 ⁄29 pence each (2023: 424,923,406) | 49.4 | 49.1 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| (number) | (number) | |
At 1 January | 424,923,406 | 414,872,491 |
Issued under employee share schemes | 2,847,360 | 10,050,915 |
At 31 December | 427,770,766 | 424,923,406 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 441.2 | 433.3 |
Issue of share capital | 2.6 | 7.9 |
At 31 December | 443.8 | 441.2 |
| Capital | |||||
| redemption | Translation | Merger | Treasury shares | Total other | |
| reserve | reserve | reserve | reserve | reserves | |
| £m | £m | £m | £m | £m | |
At 1 January 2023 | 1.5 | 85.8 | 710.8 | (50.4) | 747.7 |
Exchange differences on translation of foreign operations | – | (10.3) | – | – | (10.3) |
Repurchase of own shares (see note 2.11) | – | – | – | (149.2) | (149.2) |
At 1 January 2024 | 1.5 | 75.5 | 710.8 | (199.6) | 588.2 |
Exchange differences on translation of foreign operations | – | (6.6) | – | – | (6.6) |
| Movement in equity associated with share-based | |||||
payments | – | – | – | 0.8 | 0.8 |
Repurchase of own shares (see note 2.11) | – | – | – | (115.4) | (115.4) |
At 31 December 2024 | 1.5 | 68.9 | 710.8 | (314.2) | 467.0 |
As at 31 December 2024 | As at 31 December 2023 | ||||
| Non-controlling | Non-controlling | Non-controlling | Non-controlling | ||
| Principal place | interest | interests | interest | interests | |
| of business | % | £m | % | £m | |
Lavington Pellet Limited Partnership | North America | 25% | 5.9 | 25% | 6.5 |
Smithers Pellet Limited Partnership | North America | 30% | 3.9 | 30% | 5.5 |
Total | 9.8 | 12.0 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||||||
| Total | Total | |||||||||
| Loss | comprehensive | Loss | comprehensive | |||||||
| attributable | loss | attributable | loss | |||||||
| to the | attributable to the | attributable | ||||||||
| non- | Total | to the | non- | Total | to the | |||||
| controlling | comprehensive | non-controlling | controlling | comprehensive | non-controlling | |||||
| Revenue | Loss | interests | loss | interests | Revenue | Loss | interests | loss | interests | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| Lavington Pellet | ||||||||||
Limited Partnership | 27.6 | (0.1) | – | (1.8) | (0.6) | 31.6 | (1.7) | (0.4) | (2.5) | (0.5) |
| Smithers Pellet Limited | ||||||||||
Partnership | 12.3 | (3.6) | (1.1) | (4.5) | (1.3) | 14.5 | (2.8) | (0.9) | (3.3) | (1.2) |
Total | 39.9 | (3.7) | (1.1) | (6.3) | (1.9) | 4 6 .1 | (4.5) | (1.3) | (5.8) | (1.7) |
As at 31 December 2024 | As at 31 December 2023 | |||||||||
| Non-current | Current | Current | Non-current | Non-current | Current | Current | Non-current | |||
| assets | assets | liabilities | liabilities | Net assets | assets | assets | liabilities | liabilities | Net assets | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| Lavington Pellet | ||||||||||
Limited Partnership | 22.0 | 7.6 | (2.8) | ( 3.1) | 23.7 | 24.9 | 4.5 | (2.0) | (1.4) | 26.0 |
| Smithers Pellet Limited | ||||||||||
Partnership | 13.9 | 3.3 | (4.3) | – | 12.9 | 15.8 | 3.1 | (1.5) | – | 17.4 |
Total | 35.9 | 10.9 | (7.1) | (3.1) | 36.6 | 40.7 | 7.6 | (3.5) | (1.4) | 43.4 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||||
| Net cash | Net cash | |||||||
| Net cash inflow | Net cash | Net cash | inflow/(outflow) | Net cash | (outflow)/inflow | |||
| from | outflow from | inflow from | from | outflow from | from | |||
| operating | investing | financing | Net | operating | investing | financing | Net cash | |
| activities | activities | activities | cash inflow | activities | activities | activities | outflow | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Lavington Pellet | ||||||||
Limited Partnership | 2.2 | (0.7) | 0.3 | 1.8 | 2.2 | (1.3) | (2.3) | (1.4) |
| Smithers Pellet Limited | ||||||||
Partnership | 1.4 | (1.1) | – | 0.3 | (2.2) | (0.7) | 2.7 | (0.2) |
Total | 3.6 | (1.8) | 0.3 | 2 .1 | – | (2.0) | 0.4 | (1.6) |
| Average UEL | ||
| Method of amortisation | (years) | |
| At 31 December 2024 | ||
| Customer-related assets: | ||
Pinnacle | Straight line | 6 |
BMM | Straight line | 8 |
Other Computer software and licences: | Straight line | 9 |
Internally generated | Straight line | 3 |
Acquired separately | Straight line | 8 |
Other intangibles | Straight line | 1 |
| Software and | Software and | ||||||
| Customer- | licences | licences | |||||
| related | – internally | – acquired | Other | ||||
| assets | Brand | generated (1) | separately (1) | intangibles | Goodwill | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost and carrying amount: | |||||||
At 1 January 2023 (2) | 25 7.6 | 11.3 | 130.2 | 18.5 | 2.0 | 424.2 | 843.8 |
Additions at cost | – | – | 7.7 | 2.2 | – | – | 9.9 |
Acquired in business combinations | 5.0 | – | – | – | – | 6.0 | 11.0 |
| Transfers from property, plant and equipment | |||||||
(see note 3.1) | – | – | 0.6 | – | – | – | 0.6 |
Effect of changes in foreign exchange rates | (1.5) | – | – | (0.2) | – | 1.0 | (0.7) |
At 1 January 2024 (2) | 261.1 | 11.3 | 138.5 | 20.5 | 2.0 | 431.2 | 864.6 |
Additions at cost | – | – | 6.9 | – | – | – | 6.9 |
| Adjustment related to business combinations | |||||||
(see note 5.1) | – | – | – | – | – | (0.2) | (0.2) |
Disposals | (211.1) | – | – | – | – | – | (211.1) |
Transfers between categories | – | – | 0.7 | (0.9) | 0.2 | – | – |
| Transfers from property, plant and equipment | |||||||
(see note 3.1) | – | – | 2.9 | 0.3 | – | – | 3.2 |
Effect of changes in foreign exchange rates | (2.8) | – | – | 0 .1 | (0 .1) | (1.4) | (4.2) |
At 31 December 2024 | 47. 2 | 11.3 | 149.0 | 20.0 | 2 .1 | 429.6 | 659.2 |
| Accumulated amortisation and impairment: | |||||||
At 1 January 2023 (2) | 170.6 | 6.8 | 86.5 | 11.7 | 1.7 | – | 27 7.3 |
Charge for the year | 17. 2 | 1.1 | 10.2 | 0.8 | 0 .1 | – | 29.4 |
Impairment | 31.5 | 3.0 | 11.1 | – | – | 14.5 | 60.1 |
Effect of changes in foreign exchange rates | (0.3) | – | – | (0 .1) | – | – | (0.4) |
At 1 January 2024 (2) | 219.0 | 10.9 | 107. 8 | 12.4 | 1.8 | 14.5 | 366.4 |
Charge for the year | 6.7 | 0.2 | 8.7 | 1.4 | – | – | 17. 0 |
Disposals | (209.2) | – | – | – | – | – | (209.2) |
Impairment | – | 0.2 | 2.4 | – | – | – | 2.6 |
Transfers between categories | – | – | 0.3 | (0.3) | – | – | – |
Effect of changes in foreign exchange rates | (0.8) | – | – | – | – | – | (0.8) |
At 31 December 2024 | 15.7 | 11.3 | 119.2 | 13.5 | 1.8 | 14.5 | 176.0 |
| Net book value: | |||||||
At 31 December 2023 | 42.1 | 0.4 | 30.7 | 8 .1 | 0.2 | 416.7 | 498.2 |
At 31 December 2024 | 31.5 | – | 29.8 | 6.5 | 0.3 | 415.1 | 483.2 |
| Drax Energy | Pellet | |||||
| Solutions | Lanark | Galloway | Cruachan | Operations | Total | |
| £m | £m | £m | £m | £m | £m | |
| Goodwill | ||||||
At 1 January 2024 | 161.4 | 11.3 | 4 0 .1 | 26.9 | 177.0 | 416.7 |
Acquisition adjustment (see note 5.1) | (0.2) | – | – | – | – | (0.2) |
Effect of changes in foreign exchange rates | – | – | – | – | (1.4) | (1.4) |
At 31 December 2024 | 161.2 | 11.3 | 4 0.1 | 26.9 | 175.6 | 415.1 |
| Decommissioning | Restructuring | Onerous contract | Other | ||
| provisions | provisions | provision | provisions | Total | |
| £m | £m | £m | £m | £m | |
| Carrying amount: | |||||
At 1 January 2024 | 68.4 | 9.9 | – | 0.5 | 78.8 |
Additional provision charged to PPE (see note 3.1) | 0.7 | – | – | – | 0.7 |
Additional provision charged to ROU (see note 3.2) | 2.3 | – | – | – | 2.3 |
Transfer between provision categories | 0.5 | – | – | (0.5) | – |
| Charged/(credited) to profit or loss: | |||||
Additional provision recognised | – | 7.7 | 15.3 | – | 23.0 |
Utilised | (2.6) | (4.9) | (2.2) | – | (9.7) |
Released | – | (1.9) | – | – | (1.9) |
Unwinding of discount (see note 2.5) | 2.7 | – | – | – | 2.7 |
At 31 December 2024 | 72.0 | 10.8 | 13.1 | – | 95.9 |
Current | 6.5 | 4.9 | 8.8 | – | 20.2 |
Non-current | 65.5 | 5.9 | 4.3 | – | 75.7 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Wages and salaries | 262.0 | 240.4 |
Social security costs | 26.5 | 22.3 |
Defined benefit pension service cost (note 6.3) | 2 .1 | 2.3 |
Defined contribution pension cost (note 6.3) | 24 .1 | 21.4 |
Share-based payments (note 6.2) | 14.1 | 13.8 |
Termination benefits | 8.7 | 1.5 |
Total staff costs | 337. 5 | 301.7 |
Staff costs capitalised | (14.7) | ( 7.7 ) |
Staff costs included in operating and administrative expenses (note 2.3) | 322.8 | 294.0 |
| Year ended 31 December | ||
| Restated | (1) | |
| 2024 | 2023 | |
| (number) | (number) | |
Operations (Pellet Production) | 815 | 781 |
Operations (Biomass Generation) | 526 | 522 |
Operations (Flexible Generation) | 163 | 153 |
Energy Solutions | 802 | 892 |
Central corporate and commercial functions | 1,151 | 1,072 |
Total average monthly number of people employed | 3,420 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
LTIP | 7.1 | 8.7 |
DSP | 0.6 | 0.5 |
One Drax Awards | 1.6 | 1.4 |
ESPP | 0.2 | 0.1 |
SAYE | 4.6 | 3.1 |
Total share-based payment expense included within staff costs (note 6.1) | 14 .1 | 13.8 |
| LTIP | DSP | One Drax Awards | |
| (number) | (number) | (number) | |
At 1 January 2023 | 5,699,371 | 367,745 | 136,747 |
Granted | 2,282,798 | 101,657 | 262,526 |
Dividend shares granted | 292,009 | 24,999 | 3,922 |
Forfeited | (13 8 ,14 6) | – | (2,738) |
Exercised | (2,750,860) | (208,627) | (140,669) |
At 1 January 2024 | 5,385,172 | 285,774 | 259,788 |
Granted | 3,065,741 | 106,341 | 360,448 |
Dividend shares granted | 171,367 | 10,460 | 9,053 |
Forfeited | (228,490) | – | (31,443) |
Exercised | (1,846,285) | (109,827) | (260,439) |
At 31 December 2024 | 6,547,505 | 292,748 | 337,407 |
ESPP | SAYE | ||||||
| Three-year | Five-year | ||||||
| weighted | weighted | ||||||
| Weighted average | average | average | |||||
| exercise price | ESPP | exercise price | SAYE three-year | exercise price | SAYE five-year | ||
| (pence) | (number) | (pence) | (number) | (pence) | (number) | ||
At 1 January 2023 | – | – | 178 | 8,163, 668 | 155 | 2,464,862 | |
Granted | 469 | 64,497 | 498 | 1,9 9 | 6 ,117 | 498 | 197, 82 5 |
Forfeited | – | – | 327 | (46,063) | 432 | (8,228) | |
Exercised | – | – | 127 | (6,831,232) | 219 | (15,727) | |
Cancelled | – | – | 509 | (395,588) | 496 | (52,923) | |
At 1 January 2024 | 469 | 64,497 | 470 | 2,886,902 | 173 | 2,585,809 | |
Granted | 468 | 126,303 | 378 | 3,334,272 | 378 | 470,417 | |
Forfeited | 469 | (3,801) | 455 | (111,452) | 461 | (4,521) | |
Exercised | 398 | (126,938) | 327 | (634,525) | 290 | (33,319) | |
Cancelled | – | – | 496 | (1,570,144) | 492 | (205,988) | |
Expired | – | – | 331 | (4,572) | 298 | (1,008) | |
At 31 December 2024 | 544 | 60,061 | 405 | 3,900,481 | 182 | 2,811,390 | |
| Year ended 31 December 2024 | ||||||
| Scheme | LTIP | DSP | One Drax Awards | ESPP | SAYE three-year | SAYE five-year |
| Weighted average share price of options | ||||||
exercised during the year at the date of exercise (pence) | 484 | 484 | 484 | 565 | 538 | 538 |
| Number of options exercisable at reporting | ||||||
date | 120,705 | 13,351 | – | – | 149,486 | 120,418 |
| Weighted average exercise price of options | ||||||
exercisable at reporting date (pence) | – | – | – | – | 427 | 142 |
| Range of exercise price of options | Between 378 | Between 127 | ||||
outstanding at reporting date (pence) | – | – | – | 544 | and 563 | and 563 |
| Weighted average remaining contractual | ||||||
life (months) | 51 | 22 | 2 | 2 | 32 | 20 |
| Year ended 31 December 2023 | |||||||
| Scheme | LTIP | DSP | One Drax Awards | ESPP | SAYE three-year | SAYE five-year | |
| Weighted average share price of options | |||||||
exercised during the year at the date of exercise (pence) | 621 | 621 | 621 | – | 554 | 604 | |
| Number of options exercisable at reporting | |||||||
date | 119 | ,10 2 | 13,351 | – | – | 25,207 | 712 |
| Weighted average exercise price of options | |||||||
exercisable at reporting date (pence) | – | – | – | – | 462 | 498 | |
| Range of exercise price of options | Between | Between | |||||
outstanding at reporting date (pence) | – | – | – | 469 | 127 and 563 | 127 and 563 | |
| Weighted average remaining contractual | |||||||
life (months) | 17 | 14 | 3 | 2 | 22 | 20 |
| Drax Group plc Annual report and accounts 2024 |
| Year ended 31 December 2023 | |||||||
| One Drax | |||||||
| Scheme | LTIP | LTIP | DSP | Awards | ESPP | SAYE three-year | SAYE five-year |
| 31 March | 5 September | 31 March | 31 March | 1 September | 12 April | 12 April | |
| Grant date | 2023 | 2023 | 2023 | 2023 | 2023 | 2023 | 2023 |
| Monte | Monte | Black- | Black- | Black- | Black- | Black- | |
| Valuation model used | Carlo | Carlo | Scholes | Scholes | Scholes | Scholes | Scholes |
Share price at grant date (pence) | 608 | 545 | 608 | 608 | 547 | 641 | 641 |
Exercise price (pence) | – | – | – | – | 469 | 498 | 498 |
Dividend yield | – | – | – | – | 3.57% | 4 .10% | 4.54% |
Vesting period of options granted | 3 years | 3 years | 3 years | 1 year | 6 months | 3 years | 5 years |
Expected volatility | 39.92% | 39.92% | 36.35% | 37. 25% | 26.95% | 36.35% | 38.95% |
Annual risk-free interest rate | 3.56% | 3.56% | 4.94% | 5.17% | 4.97% | 4.94% | 4.62% |
| Weighted average fair value of options | |||||||
granted at measurement date (pence) | 481 | 481 | 608 | 585 | 110 | 205 | 220 |
Name of scheme | Type of benefit | Status | Country | |
| Closed to new members on | ||||
Drax 2019 | Scheme | Defined benefit final salary | transfer in 2019 | UK |
| My Drax Retirement Savings Section | ||||
of the Aon MasterTrust | Defined contribution | Open to new members | UK | |
Drax Biomass Inc. 401(K) Plan | Defined contribution | Open to new members | US | |
| Pinnacle Registered Retirement | ||||
Savings Plan | Defined contribution | Open to new members | Canada |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Total included in staff costs (note 6.1) | 24.1 | 21.4 |
| As at 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Total net surplus recognised in the Consolidated balance sheet | 24.7 | 18.4 |
Investment risk | The Scheme’s liabilities are calculated using a discount rate set with reference to corporate bond yields; |
| if assets underperform against this yield, this creates a deficit. The Scheme holds a significant proportion | |
| of growth assets (diversified growth funds, direct lending, credit and property) which, though expected | |
| to outperform corporate bonds in the long term, create volatility and risk in the short term. The allocation | |
| to growth assets is monitored to ensure it remains appropriate given this scheme’s long-term objectives. | |
Discount rate risk | A decrease in corporate bond yields will increase the value placed upon the Scheme’s liabilities, although |
| this will be partially offset by an increase in the value of the Scheme’s bond holdings. | |
Longevity risk | The majority of the Scheme’s obligations are to provide benefits for the life of the member, so increases in |
| life expectancy will result in an increase in the liabilities of the Scheme. | |
Inflation risk | The majority of the Scheme’s obligations to pay benefits are linked to RPI inflation and, as such, higher |
| inflation leads to higher liabilities. In most cases, caps on inflationary increases are in place to protect against | |
| extreme inflation. The Scheme has a significant holding in liability-driven investments to protect against | |
| inflation risk. | |
Credit risk | Around 95% of the Scheme’s overall funded liabilities are currently hedged against interest rates and inflation |
| using liability-driven investments. The Scheme hedges interest rate risks on a statutory and long-term funding | |
| basis (gilts driven) whereas AA corporate bonds are implicit in the discount rate and so there is a degree of | |
| mismatching risk to the Group should yields on gilts and corporate bonds diverge. The Scheme’s holding in | |
| corporate bonds mitigates this risk to some extent. |
| As at 31 December | ||
| 2024 | 2023 | |
| % p.a. | % p.a. | |
Discount rate | 5.5 | 4.6 |
Inflation (RPI) | 3.0 | 2.8 |
Rate of increase in pensions in payment and deferred pensions | 2.8 | 2.7 |
Rate of increase in pensionable salaries | 3.4 | 3.2 |
| As at 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Fair value of plan assets | 203.4 | 220.3 |
Defined benefit obligation | (178.7) | (201.9) |
Net surplus recognised in the Consolidated balance sheet | 24.7 | 18.4 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
| Included in staff costs (note 6.1): | ||
Current service cost | 2.1 | 2.3 |
| Included in interest receivable (note 2.5): | ||
Interest income on net defined benefit surplus | (0.9) | (2 .1) |
Total amount recognised in the Consolidated income statement | 1.2 | 0.2 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Defined benefit obligation at 1 January | 201.9 | 181.1 |
Current service cost | 2.1 | 2.3 |
Interest cost | 9.0 | 8.0 |
Actuarial (gains)/losses | (24.3) | 21.8 |
Benefits paid | (10.0) | (11.3) |
Defined benefit obligation at 31 December | 178.7 | 201.9 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Fair value of plan assets at 1 January | 220.3 | 219.6 |
Interest on plan assets | 9.9 | 10 .1 |
Remeasurement losses on fair value of plan assets | (18.8) | (7.0) |
Employer contributions | 2.0 | 8.9 |
Benefits paid | (10.0) | (11.3) |
Fair value of plan assets at 31 December | 203.4 | 220.3 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Actuarial gains/(losses) on defined benefit obligation | 24.3 | (21.8) |
Remeasurement losses on fair value of plan assets | (18.8) | (7.0) |
Total remeasurement gains/(losses) recognised in other comprehensive income | 5.5 | (28.8) |
| As at 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Gilts | 85.5 | 110.3 |
Equities (1) | 31.3 | 24 .1 |
Bonds (2) | 22.7 | 5.0 |
Property | 21.7 | 15 .1 |
Infrastructure | 9.6 | – |
Investment funds | – | 4.5 |
Cash and cash equivalents | 5.3 | 10.5 |
Other assets (3) | 27.3 | 50.8 |
Fair value of total plan assets | 203.4 | 220.3 |
| Increase/(decrease) in net surplus | ||||
| 2024 | 2023 | |||
| As at 31 December | £m | £m | ||
Discount rate | – Increase | 0.25% | 6.3 | 7.9 |
– Decrease | 0.25% | (6.5) | (8.2) | |
Inflation rate (1) | – Increase | 0.25% | (5.2) | (6.5) |
– Decrease | 0.25% | 5.1 | 6.3 | |
Life expectancy | – Increase | 1 year | (4.8) | (7.2) |
– Decrease | 1 year | 5.1 | 7.4 |
Carrying amount | Fair value | |||||||||
| Financial | Financial | |||||||||
| Fair value- | Mandatorily | assets at | liabilities at | |||||||
| At 31 December 2024 | hedging | at FV TPL- | amortised | amortised | ||||||
| £m | instruments | others | FVOCI | cost | cost | Total | Level 1 | Level 2 | Level 3 | Tot al |
| Financial assets measured at fair value | ||||||||||
Commodity contracts | 101.9 | 51.6 | – | – | – | 153.5 | – | 153.5 | – | 153.5 |
| Foreign currency | ||||||||||
exchange contracts | 21.0 | 75.7 | – | – | – | 96.7 | – | 96.7 | – | 96.7 |
Interest rate and cross- currency contracts | 7.1 | – | – | – | – | 7.1 | – | 7.1 | – | 7.1 |
Contingent consideration | – | 9.4 | – | – | – | 9.4 | – | – | 9.4 | 9.4 |
Trade and other receivables | – | 0.3 | 38.9 | – | – | 39.2 | – | 39.2 | – | 39.2 |
Cash and cash equivalents | – | 103.1 | – | – | – | 103.1 | – | 103.1 | – | 103.1 |
| Financial assets not measured at fair value | ||||||||||
Trade and other receivables | – | – | – | 353.4 | – | 353.4 | ||||
Cash and cash equivalents | – | – | – | 252.9 | – | 252.9 | ||||
| Financial liabilities measured at fair value | ||||||||||
Commodity contracts | (50.9) | (30.9) | – | – | – | (81.8) | – | (81.8) | – | (81.8) |
| Foreign currency | ||||||||||
exchange contracts | (24.6) | (12.3) | – | – | – | (36.9) | – | (36.9) | – | (36.9) |
Interest rate and cross- currency contracts | (30.6) | – | – | – | – | (30.6) | – | (30.6) | – | (30.6) |
Inflation rate contracts | (184.0) | – | – | – | – | (184.0) | – | (184.0) | – | (184.0) |
| Financial liabilities not measured at fair value | ||||||||||
Secured bank loans | – | – | – | – | (768.2) | (768.2) | – | (771.2) | – | (771.2) |
Secured loan notes | – | – | – | – | (408.5) | (408.5) | (422.3) | – | – | (422.3) |
Lease liabilities | – | – | – | – | (116.5) | (116.5) | ||||
Trade and other payables | – | – | – | – | (793.0) | (793.0) |
Carrying amount | Fair value | |||||||||
| Financial | Financial | |||||||||
| Fair value- | Mandatorily | assets at | liabilities at | |||||||
| At 31 December 2023 | hedging | a t F V T P L- | amortised | amortised | ||||||
| £m | instruments | others | FVOCI | cost | cost | Total | Level 1 | Level 2 | Level 3 | Total |
| Financial assets measured at fair value | ||||||||||
Commodity contracts | 402.7 | 125.4 | – | – | – | 528 .1 | – | 528.1 | – | 528.1 |
| Foreign currency | ||||||||||
exchange contracts | 37.7 | 70.8 | – | – | – | 108.5 | – | 108.5 | – | 108.5 |
Interest rate and cross- currency contracts | 25.4 | – | – | – | – | 25.4 | – | 25.4 | – | 25.4 |
Contingent consideration | – | 9.2 | – | – | – | 9.2 | – | – | 9.2 | 9.2 |
Trade and other receivables | – | – | 242.2 | – | – | 242.2 | – | 242.2 | – | 242.2 |
Cash and cash equivalents | – | 171.1 | – | – | – | 171.1 | – | 171.1 | – | 171.1 |
| Financial assets not measured at fair value | ||||||||||
Trade and other receivables | – | – | – | 644.2 | – | 644.2 | ||||
Cash and cash equivalents | – | – | – | 208.4 | – | 208.4 | ||||
| Financial liabilities measured at fair value | ||||||||||
Commodity contracts | (58.8) | (134.4) | – | – | – | (193.2) | – | (193.2) | – | (193.2) |
| Foreign currency | ||||||||||
exchange contracts | (23.7) | (35.8) | – | – | – | (59.5) | – | (59.5) | – | (59.5) |
Interest rate and cross- currency contracts | ( 35.1) | – | – | – | – | ( 35.1) | – | ( 35.1) | – | ( 35.1) |
Inflation rate contracts | (250.4) | – | – | – | – | (250.4) | – | (250.4) | – | (250.4) |
| Financial liabilities not measured at fair value | ||||||||||
Secured bank loans | – | – | – | – | (698 .1) | (6 98.1) | – | (704.8) | – | (704.8) |
Unsecured bank loans | – | – | – | – | (120.0) | (120.0) | – | (120.0) | – | (120.0) |
Secured loan notes | – | – | – | – | (607.2) | (6 07. 2) | (596.4) | – | – | (596.4) |
Lease liabilities | – | – | – | – | (135.8) | (135.8) | ||||
Trade and other payables | – | – | – | – | (919.2) | (919.2) |
| Significant unobservable inputs and range of inputs | Relationship between significant unobservable | ||
| Valuation approach | (probability weighted) | input and fair value measurement | |
| Contingent | The fair value of the contingent | Forecasted future Capacity Market | The fair value measurement would |
| consideration | consideration is determined using a | clearing prices: | increase/(decrease) with: |
| discounted cash flow model. The | £2.54/kW – £101.00/kW | – Higher/(lower) forecasted Capacity | |
| valuation approach is based on a | (Average – £48.07/kW) | Market clearing prices causing a | |
| calculation of the probability of the | higher/(lower) probability of the | ||
| option to develop the Damhead | (2023: £2.47/kW – £77.20/kW) | option over the Damhead Creek 2 | |
| Creek 2 land being exercised. This | (2023: (Average – £42.66/kW)) | land being exercised | |
| probability is calculated using a | Estimated bid price at which | – Lower/(higher) estimated bid price | |
| range of forecasts for future | Damhead Creek 2 is to be entered | required for the Damhead Creek 2 | |
| Capacity Market auctions and the | into the Capacity Market auction: | development to proceed causing a | |
| assumption that the option to | higher/(lower) probability of the | ||
| develop the land would be exercised | £71.75/kW | option over the Damhead Creek 2 | |
| if the Capacity Market price were to | (2 02 3: £67. 50 /kW ) | land being exercised | |
| clear above a certain level, providing | |||
| sufficient certainty on the | |||
| economics of the development. |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Balance at 1 January | 9.2 | 27.4 |
Net change in fair value | 0.2 | (18.2) |
Balance at 31 December | 9.4 | 9.2 |
| As at 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Non-current derivative financial instrument assets | 81.7 | 293.6 |
Current derivative financial instrument assets | 175.6 | 368.4 |
Total derivative financial instrument assets | 257.3 | 662.0 |
Non-current derivative financial instrument liabilities | (262.2) | (306.6) |
Current derivative financial instrument liabilities | (71.1) | (231.6) |
Total derivative financial instrument liabilities | (333.3) | (538.2) |
Total net derivative financial instruments | (76.0) | 123.8 |
| Year ended 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Gains on derivative financial instruments not qualifying for hedge accounting – recognised in revenue | 11.9 | 70.7 |
Gains/(losses) on derivative financial instruments not qualifying for hedge accounting – recognised in cost of sales | 45.3 | (127.0) |
| Gains on derivative financial instruments not qualifying for hedge accounting – recognised in foreign | ||
exchange (losses)/gains | – | 4.9 |
| Losses on derivative financial instruments not qualifying for hedge accounting – recognised in interest | ||
payable and similar charges | (0.6) | (0.3) |
Total gains/(losses) on derivative financial instruments not qualifying for hedge accounting | 56.6 | (51.7) |
| Impact on other components | ||||
| Impact on profit after tax | of equity, net of tax | |||
| 10% decrease | 10% increase | 10% decrease | 10% increase | |
| £m | £m | £m | £m | |
| At 31 December 2024 | ||||
Power | – | – | 43.0 | (43.0) |
Carbon | 1.6 | (1.6) | – | – |
Gas | 10.8 | (10.8) | – | – |
Oil | (4.8) | 4.8 | – | – |
Freight | (0.2) | 0.2 | – | – |
| Impact on other components | ||||
| Impact on profit after tax | of equity, net of tax | |||
| 10% decrease | 10% increase | 10% decrease | 10% increase | |
| £m | £m | £m | £m | |
| At 31 December 2023 | ||||
Power | – | – | 34.9 | (34.9) |
Carbon | 2.8 | (2.8) | (0.2) | 0.2 |
Gas | 11.1 | (11.1) | – | – |
Oil | ( 7.9) | 7.9 | – | – |
| 31 December 2024 | |||||||||
| Balance in the | |||||||||
| hedge reserve | |||||||||
| for hedging | |||||||||
| Cumulative | relationships for | ||||||||
| change in fair | Balance in the | which hedge | |||||||
| value of hedging | hedge reserve | accounting is | |||||||
| instrument since | for continuing | no longer | |||||||
| Notional | inception used | Fair value | Fair value | hedges | applied | ||||
| value of | Weighted | for measuring | recognised in | recognised in | net of deferred | net of deferred | |||
| contracts | average | ineffectiveness | balance sheet – | balance sheet – | tax – (debit)/ | tax – (debit)/ | |||
| (MWh, | fixed price | Maturity | – gains/(losses) | assets | liabilities | credit | credit | ||
| Exposure | allowances) | £ | date | £m | £m | £m | £m | £m | |
| Commodity contracts | January | ||||||||
| 2025 | |||||||||
| Sale and purchases of | – September | ||||||||
power | 7,013,76 | 6 | 87.3 | 2028 | 34.5 | 101.9 | (50.9) | 25.9 | – |
| Purchase of carbon | |||||||||
emissions allowances | – | – | – | – | – | – | – | – | |
| 31 December 2024 | ||||||||||
| Cumulative | ||||||||||
| change in fair | Amount | |||||||||
| value | Hedge | Amount | reclassified due | |||||||
| of hedged | ineffectiveness | Amount | reclassified | to the hedged | Line item | |||||
| item since | recognised in | Line item | transferred to | due to the | future cash | in the income | ||||
| inception used | Hedging gains | the income | in the income | the cost or | hedged | flows | statement/ | |||
| for measuring | recognised in OCI | statement | statement | carrying value of | item affecting | being no longer | balance sheet | |||
| ineffectiveness | in the period – | in the period – | that includes | a non-financial | profit or loss – | expected to | affected by the | |||
| – gains/(losses) | gains/(losses) | gains/(losses) | hedge | asset | (gains)/losses | occur – | transfer/ | |||
| Exposure | £m | £m | £m | ineffectiveness | £m | £m | (gains)/losses | reclassification | ||
| Commodity contracts | ||||||||||
| Sale and purchase of | 34.5 | (15.2) | – | Revenue | – | ( 397.5) | – | Revenue | ||
| power | – | Cost of sales | – | 103.9 | – | Cost of sales | ||||
| Purchase of carbon | ||||||||||
emissions allowances | – | (0.6) | – | Cost of sales | – | 1.2 | – | Cost of sales |
| 31 December 2023 | ||||||||
| Balance in the | ||||||||
| hedge reserve | ||||||||
| Cumulative | for hedging | |||||||
| change in fair | Balance in the | relationships for | ||||||
| value of hedging | hedge reserve | which hedge | ||||||
| instrument since | for continuing | accounting is | ||||||
| Notional | inception used | Fair value | Fair value | hedges net | no longer applied | |||
| value of | Weighted | for measuring | recognised in | recognised in | of deferred | net of deferred | ||
| contracts | average | ineffectiveness | balance sheet – | balance sheet – | tax – (debit)/ | tax – (debit)/ | ||
| (MWh, | fixed price | – gains/(losses) | assets | liabilities | credit | credit | ||
| Exposure | allowances) | £ | Maturity date | £m | £m | £m | £m | £m |
| Commodity contracts | January | |||||||
| 2024 | ||||||||
| Sale and purchases of | – September | |||||||
power | 5,580,931 | 129.4 | 2026 | 343.5 | 402.3 | (58.8) | 257.4 | – |
| March | ||||||||
| 2024 | ||||||||
| Purchase of carbon | – December | |||||||
emissions allowances | 62,000 | 37. 4 | 2024 | 0.4 | 0.4 | – | 0.3 | (0.7) |
| 31 December 2023 | ||||||||
| Cumulative | Amount | |||||||
| change in fair | reclassified due | |||||||
| value | Hedge | Amount | to the hedged | |||||
| of hedged | ineffectiveness | Amount | reclassified | future cash | Line item | |||
| item since | recognised in | Line item | transferred to | due to the | flows being | in the income | ||
| inception used | Hedging gains | the income | in the income | the cost or | hedged | no longer | statement/ | |
| for measuring | recognised in | statement | statement | carrying value of | item affecting | expected to | balance sheet | |
| ineffectiveness – | OCI in the period | in the period – | that includes | a non-financial | profit or loss – | occur – | affected by the | |
| gains/(losses) | – gains/(losses) | gains/(losses) | hedge | asset | (gains)/losses | (gains)/losses | transfer/ | |
| Exposure | £m | £m | £m | ineffectiveness | £m | £m | £m | reclassification |
| Commodity contracts | ||||||||
Sale and purchase of power | 343.5 | 413.3 | – | Revenue | – | (415.9) | – | Revenue |
– | Cost of sales | – | 599.3 | – | Cost of sales | |||
| Purchase of carbon | ||||||||
emissions allowances | 0.4 | 1.4 | – | Cost of sales | – | 1.6 | – | Cost of sales |
| Impact on other components | ||||
| Impact on profit after tax | of equity, net of tax | |||
| 10% | 10% | 10% | 10% | |
| strengthening | weakening | strengthening | weakening | |
| £m | £m | £m | £m | |
| At 31 December 2024 | ||||
USD | 66.8 | (57.4) | (75.9) | (75.9) |
EUR | 10.1 | (8.9) | (19.1) | (27.4) |
CAD | 1.2 | (1.0) | (6.6) | (6.9) |
| Impact on other components | ||||
| Impact on profit after tax | of equity, net of tax | |||
| 10% | 10% | 10% | 10% | |
| strengthening | weakening | strengthening | weakening | |
| £m | £m | £m | £m | |
| At 31 December 2023 | ||||
USD | 84.5 | (53.5) | 125.3 | (100.8) |
EUR | 15.9 | (13.2) | 3.9 | (3.6) |
CAD | 0.3 | – | 4.8 | (4.0) |
| Impact on other components | ||||
| Impact on profit after tax | of equity, net of tax | |||
| 100 basis points | 100 basis points | 100 basis points | 100 basis points | |
| increase | decrease | increase | decrease | |
| £m | £m | £m | £m | |
| At 31 December 2024 | ||||
Variable rate debt – hedged | (5.6) | 5.6 | – | – |
Interest rate swaps | 5.6 | (5.6) | 9.8 | (9.8) |
Net impact | – | – | 9.8 | (9.8) |
| At 31 December 2023 | ||||
Variable rate debt – unhedged | (1.2) | 1.2 | – | – |
Variable rate debt – hedged | (4.2) | 4.2 | – | – |
Interest rate swaps | 4.2 | (4.2) | 8 .1 | (8 .1) |
Net impact | (1.2) | 1.2 | 8 .1 | (8 .1) |
| 31 December 2024 | ||||||||
| Balance in the | ||||||||
| hedge reserve | ||||||||
| for hedging | ||||||||
| Cumulative | relationships for | |||||||
| change in fair | which hedge | |||||||
| value of hedging | Balance in the | accounting is | ||||||
| instrument since | hedge reserve | no longer | ||||||
| inception used | Fair value | Fair value | for continuing | applied | ||||
| Notional | Weighted | for measuring | recognised in | recognised in | hedges net of | net of deferred | ||
| value of | average | ineffectiveness | balance sheet – | balance sheet – | deferred tax – | tax – (debit)/ | ||
| contracts | fixed/variable | – gains/(losses) | assets | liabilities | (debit)/credit | credit | ||
| Exposure | ($m, €m, C$m) | rate | Maturity date | £m | £m | £m | £m | £m |
Foreign currency risk on biomass purchases | January | |||||||
| 2025 | ||||||||
| Purchases in foreign | – February | |||||||
currency – USD | 1,430.5 | $1.27 | 2027 | 18.6 | 20.7 | (2 .1) | 10.7 | – |
| January | ||||||||
| 2025 | ||||||||
| Purchases in foreign | – October | |||||||
currency – EUR | 270.0 | € 1.15 | 2026 | (6.3) | – | (6.3) | (4.5) | – |
| January | ||||||||
| 2025 | ||||||||
| Purchases in foreign | – March | |||||||
currency – CAD | 166.0 | C$1.67 | 2027 | (5.1) | 0.3 | (5.4) | (5.8) | – |
Foreign currency risk on borrowings | ||||||||
| Interest and principal | ||||||||
payments – USD | – | – | – | – | – | – | – | – |
| November | ||||||||
| 2025 | ||||||||
| Interest and principal | €1.14 / | – April | ||||||
payments – EUR | 525.3 | 6.48% | 2028 | (10.4) | – | (19.7) | 4.4 | – |
| February | ||||||||
| 2027 | ||||||||
| – March | ||||||||
Principal payments – EUR | 185.0 | € 1.11 | 2028 | (5.1) | – | (5.1) | – | – |
| January | ||||||||
Principal payments – CAD | 200.0 | C$1.68 | 2026 | (5.7) | – | (5.7) | – | – |
Foreign currency and interest rate risk on borrowings | January | |||||||
| 2026 | ||||||||
| Interest and principal | €1.09/ | – March | ||||||
payments – EUR | 255.0 | 4.04% | 2028 | (8.6) | – | (8.7) | (2.7) | – |
| January | ||||||||
Interest payments – CAD | 200.0 | 6.05% | 2026 | (1.5) | – | (1.8) | (1.3) | – |
Interest rate risk on borrowings | January | |||||||
| 2026 | ||||||||
| – April | ||||||||
Variable rate GBP debt | 423.0 | 2.89% | 2028 | 6.1 | 7.1 | (0.4) | 4.3 | – |
| 31 December 2024 | ||||||||
| Cumulative | ||||||||
| change in fair | Amount | |||||||
| value | Hedge | Amount | Amount | reclassified due | ||||
| of hedged | ineffectiveness | transferred to | reclassified | to the hedged | Line item in the | |||
| item since | Hedging losses | recognised in | Line item in the | the cost or | due to the | future cash | income | |
| inception used | recognised in | the income | income | carrying | hedged | flows being no | statement/ | |
| for measuring | OCI in the | statement | statement | value | item affecting | longer expected | balance sheet | |
| ineffectiveness – | period – | in the period – | that includes | of a non- | profit or loss – | to occur – | affected by the | |
| gains/(losses) | gains/(losses) | gains/(losses) | hedge | financial asset | (gains)/losses | (gains)/losses | transfer/ | |
| Exposure | £m | £m | £m | ineffectiveness | £m | £m | £m | reclassification |
| Foreign currency risk | ||||||||
| on biomass purchases | ||||||||
| Purchases in foreign | ||||||||
currency – USD | 18.6 | 19.7 | – | Cost of sales | 4.3 | – | – | Inventories |
| Purchases in foreign | ||||||||
currency – EUR | (6.3) | (7.1) | – | Cost of sales | 0.9 | – | – | Inventories |
| Purchases in foreign | ||||||||
currency – CAD | (5.1) | (5.9) | – | Cost of sales | (0.4) | – | – | Inventories |
| Foreign currency risk | ||||||||
| on borrowings | Interest | Interest | ||||||
| payable | payable | |||||||
| Interest and principal | – | and similar | – | (0.7) | – | and similar | ||
| payments – USD | – | (5.6) | charges | charges | ||||
| Foreign | Foreign | |||||||
| exchange | exchange | |||||||
| – | (losses)/gains | – | 9.3 | – | (losses)/gains | |||
| Interest | Interest | |||||||
| payable | payable | |||||||
| Interest and principal | – | and similar | – | 7.4 | – | and similar | ||
| payments – EUR | (11.3) | ( 7.5) | charges | charges | ||||
| Foreign | Foreign | |||||||
| exchange | exchange | |||||||
| – | (losses)/gains | – | 6.4 | – | (losses)/gains | |||
| Foreign | Foreign | |||||||
| Principal payments – | exchange | exchange | ||||||
EUR | (5.1) | (6.0) | – | (losses)/gains | – | 6.0 | – | (losses)/gains |
| Foreign | Foreign | |||||||
| Principal payments – | exchange | exchange | ||||||
CAD | (5.7) | ( 7.4) | – | (losses)/gains | – | 7.4 | – | (losses)/gains |
Foreign currency and interest rate risk on borrowings | Interest | Interest | ||||||
| payable | payable | |||||||
| Interest and principal | – | and similar | – | (2.5) | – | and similar | ||
| payments – EUR | (8.7) | (6.4) | charges | charges | ||||
| Foreign | Foreign | |||||||
| exchange | exchange | |||||||
| – | (losses)/gains | – | 3.4 | – | (losses)/gains | |||
| Interest | Interest | |||||||
| payable | payable | |||||||
| Interest payments – | and similar | and similar | ||||||
CAD | (1.6) | (1.3) | – | charges | – | (0.4) | – | charges |
Interest rate risk on borrowings | Interest | Interest | ||||||
| payable | payable | |||||||
| and similar | and similar | |||||||
Variable rate GBP debt | 10.8 | (2.3) | – | charges | – | (12.0) | – | charges |
| 31 December 2023 | ||||||||
| Balance in the | ||||||||
| hedge reserve | ||||||||
| for hedging | ||||||||
| Cumulative | relationships for | |||||||
| change in fair | which hedge | |||||||
| value of hedging | Balance in the | accounting is | ||||||
| instrument since | hedge reserve | no longer | ||||||
| inception used | Fair value | Fair value | for continuing | applied | ||||
| Notional | Weighted | for measuring | recognised in | recognised in | hedges net of | net of deferred | ||
| value of | average | ineffectiveness | balance sheet – | balance sheet – | deferred tax – | tax – (debit)/ | ||
| contracts | fixed/variable | – gains/(losses) | assets | liabilities | (debit)/credit | credit | ||
| Exposure | ($m, €m, C$m) | rate | Maturity date | £m | £m | £m | £m | £m |
Foreign currency risk on biomass purchases | January | |||||||
| 2024 | ||||||||
| Purchases in foreign | – January | |||||||
currency – USD | 2 ,12 6.9 | $1.29 | 2027 | 14 .1 | 35.6 | (21.5) | ( 7.3) | – |
| January | ||||||||
| 2024 | ||||||||
| Purchases in foreign | – April | |||||||
currency – EUR | 47. 0 | € 1.15 | 2024 | – | – | – | 0.2 | – |
| January | ||||||||
| 2024 | ||||||||
| Purchases in foreign | – March | |||||||
currency – CAD | 116.6 | C$1.68 | 2027 | – | 2.1 | (2 .1) | (1.3) | – |
Foreign currency risk on borrowings | ||||||||
| Interest and principal | $1.36/ | November | ||||||
payments – USD | 500.0 | 6 .13% | 2024 | 22.1 | 2.7 | (21.1) | (2.4) | – |
| November | ||||||||
| 2024 | ||||||||
| Interest and principal | €1.10/ | – November | ||||||
payments – EUR | 281.5 | 4.57% | 2026 | (1.2) | – | (12.7) | (0.2) | – |
| January | ||||||||
Principal payments – CAD | 200.0 | C$1.68 | 2026 | (0 .1) | – | (0 .1) | 0.2 | – |
Foreign currency and interest rate risk on borrowings | January | |||||||
| 2024 | ||||||||
| Interest and principal | €1.09/ | – January | ||||||
payments – EUR | 95.0 | 2.05% | 2026 | (1.6) | – | (1.3) | 1.4 | – |
Interest rate risk on borrowings | January | |||||||
| 2024 | ||||||||
| – January | ||||||||
Variable rate GBP debt | 473.0 | 0.88% | 2026 | 20.2 | 22.7 | – | 15.1 | – |
| 31 December 2023 | |||||||||
| Amount | |||||||||
| Cumulative | reclassified due | ||||||||
| change in fair | Hedge | Amount | Amount | to the hedged | |||||
| value of hedged | ineffectiveness | transferred to | reclassified | future cash | Line item in the | ||||
| item since | Hedging losses | recognised in | Line item in the | the cost or | due to the | flows being | income | ||
| inception used | recognised in | the income | income | carrying | hedged | no longer | statement/ | ||
| for measuring | OCI in the | statement | statement | value | item affecting | expected to | balance sheet | ||
| ineffectiveness – | period – | in the period – | that includes | of a non- | profit or loss – | occur – | affected by the | ||
| gains/(losses) | gains/(losses) | gains/(losses) | hedge | financial asset | (gains)/losses | (gains)/losses | transfer/ | ||
| Exposure | £m | £m | £m | ineffectiveness | £m | £m | £m | reclassification | |
| Foreign currency risk | |||||||||
| on biomass purchases | |||||||||
| Purchases in foreign | |||||||||
currency – USD | 14 .1 | (68.0) | – | Cost of sales | (42.5) | – | – | Inventories | |
| Purchases in foreign | |||||||||
currency – EUR | – | (3.3) | – | Cost of sales | (0.9) | – | – | Inventories | |
| Purchases in foreign | |||||||||
currency – CAD | – | (8.8) | – | Cost of sales | – | – | – | Inventories | |
| Hedges of foreign | |||||||||
currency risk on borrowings | Interest | Interest | |||||||
| payable | payable | ||||||||
| and similar | and similar | ||||||||
| Interest and principal | 35.9 | (22.9) | – | charges | – | (3.3) | – | charges | |
| payments – USD | Foreign | Foreign | |||||||
| exchange | exchange | ||||||||
| – | (losses)/gains | – | 822.0 | – | (losses)/gains | ||||
| Interest | Interest | ||||||||
| payable | payable | ||||||||
| and similar | and similar | ||||||||
| Interest and principal | (1.2) | (9.7) | – | charges | – | 4.9 | – | charges | |
| payments – EUR | Foreign | Foreign | |||||||
| exchange | exchange | ||||||||
| – | (losses)/gains | – | 5.6 | – | (losses)/gains | ||||
| Foreign | Foreign | ||||||||
| Principal payments – | exchange | exchange | |||||||
CAD | (0.1) | (0.2) | – | (losses)/gains | – | – | – | (losses)/gains | |
Foreign currency and interest rate risk on borrowings | Interest | Interest | |||||||
| payable | payable | ||||||||
| and similar | and similar | ||||||||
| Interest and principal | (3.9) | (3.6) | – | charges | – | (1.9) | – | charges | |
| payments – EUR | Foreign | Foreign | |||||||
| exchange | exchange | ||||||||
| – | (losses)/gains | – | 1.9 | – | (losses)/gains | ||||
Interest rate risk on borrowings | Interest | Interest | |||||||
| payable | payable | ||||||||
| and similar | and similar | ||||||||
Variable rate GBP debt | 23.4 | (31.5) | – | charges | – | 16.0 | – | charges |
| Impact on other components | ||||
| Impact on profit after tax | of equity, net of tax | |||
| 200 basis points | 200 basis points | 200 basis points | 200 basis points | |
| increase | decrease | increase | decrease | |
| £m | £m | £m | £m | |
| At 31 December 2024 | ||||
UK CPI inflation swaps | – | – | (25.7) | 22 .1 |
UK RPI inflation swaps | (1.0) | 1.0 | (10.9) | 10.9 |
| Impact on other components | ||||
| Impact on profit after tax | of equity, net of tax | |||
| 200 basis points | 200 basis points | 200 basis points | 200 basis points | |
| increase | decrease | increase | decrease | |
| £m | £m | £m | £m | |
| At 31 December 2023 | ||||
UK CPI inflation swaps | – | – | (31.3) | 26.6 |
UK RPI inflation swaps | (5.6) | 5.5 | (24.3) | 23.9 |
| 31 December 2024 | ||||||||
| Balance in the | ||||||||
| hedge reserve | ||||||||
| for hedging | ||||||||
| Cumulative | relationships for | |||||||
| change in fair | which hedge | |||||||
| value of hedging | Balance in the | accounting is | ||||||
| instrument since | hedge reserve | no longer | ||||||
| inception used | Fair value | Fair value | for continuing | applied | ||||
| Notional | for measuring | recognised in | recognised in | hedges net of | net of deferred | |||
| value of | Weighted | ineffectiveness – | balance sheet – | balance sheet – | deferred tax – | tax – (debit)/ | ||
| contracts | average | gains/(losses) | assets | liabilities | (debit)/credit | credit | ||
| Exposure | £m | fixed rate | Maturity date | £m | £m | £m | £m | £m |
| Inflation | April | |||||||
| 2026 | ||||||||
| – July | ||||||||
30.4 | CPI – 2.70% | 2038 | (18.6) | – | (18.6) | (14.5) | 10.5 | |
| Inflation-linked sales | April | |||||||
| contracts – CPI | 440.0 | RPI – 3.65% | 2026 | (75.4) | – | (165.4) | (34.9) | – |
| 31 December 2024 | ||||||||
| Cumulative | ||||||||
| change in fair | ||||||||
| value | Hedge | Amount | Amount | |||||
| of hedged | Hedging | ineffectiveness | Amount | reclassified | reclassified due | Line item in | ||
| item since | gains | recognised in | transferred to | due to the | to the hedged | the income | ||
| inception used | recognised in | the income | Line item in the | the cost or | hedged | future cash flows | statement/ | |
| for measuring | OCI in the | statement | income statement | carrying value | item affecting | being no longer | balance sheet | |
| ineffectiveness – | period – | in the period – | that includes | of a non- | profit or loss – | expected to occur | affected by the | |
| gains/(losses) | gains/(losses) | gains/(losses) | hedge | financial asset | (gains)/losses | – (gains)/losses | transfer/ | |
| Exposure | £m | £m | £m | ineffectiveness | £m | £m | £m | reclassification |
| Inflation | ||||||||
| Inflation-linked sales | (18.6) | (1.3) | – | Revenue | – | (3.1) | 1.2 | Revenue |
| contracts – CPI | (47.9) | (2 .1) | (8.7) | Revenue | – | 27.1 | – | Revenue |
| 31 December 2023 | ||||||||
| Balance in the | ||||||||
| hedge reserve | ||||||||
| Cumulative change | for hedging | |||||||
| in fair | relationships for | |||||||
| value of hedging | Balance in the | which hedge | ||||||
| instrument since | hedge reserve | accounting is | ||||||
| inception used | Fair value | Fair value | for continuing | no longer applied | ||||
| Notional | for measuring | recognised in | recognised in | hedges net of | net of deferred | |||
| value of | Weighted | ineffectiveness – | balance sheet – | balance sheet – | deferred tax – | tax – (debit)/ | ||
| contracts | average | gains/(losses) | assets | liabilities | (debit)/credit | credit | ||
| Exposure | £m | fixed rate | Maturity date | £m | £m | £m | £m | £m |
| Inflation | April | |||||||
| 2026 | ||||||||
| – July | ||||||||
30.4 | CPI – 2.72% | 2038 | (19.7) | – | (19.7) | (15.3) | 13.6 | |
| Inflation-linked sales | April | |||||||
| contracts – CPI | 440.0 | RPI – 3.46% | 2026 | (100.7) | – | (230.7) | (53.6) | – |
| 31 December 2023 | ||||||||
| Cumulative | ||||||||
| change in fair | ||||||||
| value | Hedge | Amount | Amount | |||||
| of hedged | ineffectiveness | Amount | reclassified | reclassified due | Line item in | |||
| item since | Hedging losses | recognised in | transferred to | due to the | to the hedged | the income | ||
| inception used | recognised | the income | Line item in the | the cost or | hedged | future cash flows | statement/ | |
| for measuring | in OCI | statement | income statement | carrying value | item affecting | being no longer | balance sheet | |
| ineffectiveness – | in the period – | in the period – | that includes | of a non- | profit or loss – | expected to occur | affected by the | |
| gains/(losses) | gains/(losses) | gains/(losses) | hedge | financial asset | (gains)/losses | – (gains)/losses | transfer/ | |
| Exposure | £m | £m | £m | ineffectiveness | £m | £m | £m | reclassification |
| Inflation | ||||||||
| Inflation-linked sales | (19.7) | 3.3 | – | Revenue | – | (0.9) | – | Revenue |
| contracts – CPI | (75.2) | (3.5) | (10.7) | Revenue | – | 17.5 | 9.3 | Revenue |
| As at 31 December 2024 | |||||||
| Within | 3 months – | ||||||
| 3 months | 1 year | 1–2 years | 2–5 years | >5 years | Total | ||
| £m | £m | £m | £m | £m | £m | ||
Term loans, gross value | 11.2 | 30.5 | 202.8 | 613.3 | 27.0 | 884.8 | |
Loan notes, gross value | – | 139.1 | 17.0 | 332.2 | – | 488.3 | |
Borrowings, contractual maturity | 11.2 | 169.6 | 219.8 | 945.5 | 27. 0 | 1,37 | 3.1 |
Trade and other payables | 763.5 | 28.2 | 1.1 | 0.2 | – | 793.0 | |
Lease liabilities | 8.9 | 22.7 | 24.6 | 39.0 | 47. 2 | 142.4 | |
783.6 | 220.5 | 245.5 | 984.7 | 74.2 | 2,308.5 |
| As at 31 December 2023 | ||||||
| Within | 3 months – | |||||
| 3 months | 1 year | 1–2 years | 2–5 years | >5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
Term loans, gross value | 153.9 | 154.9 | 271.6 | 278.8 | 87. 0 | 946.2 |
Loan notes, gross value | – | 31.7 | 635.3 | – | – | 6 67.0 |
Borrowings, contractual maturity | 153.9 | 186.6 | 906.9 | 278.8 | 8 7.0 | 1,613.2 |
Trade and other payables | 763.8 | 150.7 | 3.2 | 1.5 | – | 919.2 |
Lease liabilities | 8.6 | 24.8 | 28.6 | 52.5 | 5 7.0 | 171.5 |
926.3 | 3 62 .1 | 938.7 | 332.8 | 144.0 | 2,703.9 |
| As at 31 December 2024 | ||||||
| Within | Difference to | Carrying | ||||
| 1 year | 1–2 years | >2 years | Total | carrying amount | amount | |
| Derivative liabilities – cash inflow/(outflow) | £m | £m | £m | £m | £m | £m |
Commodity contracts – inflow | 303.0 | 259.3 | 37.8 | 6 0 0.1 | (673.5) | (73.4) |
Commodity contracts – outflow | (33.8) | (1.4) | (4.1) | (39.3) | 30.9 | (8.4) |
Foreign exchange contracts – inflow | 6 41.1 | 468.4 | 328.0 | 1,437.5 | 15.2 | (36.9) |
Foreign exchange contracts – outflow | (637. 4) | (494.6) | (357.6) | (1,489.6) | ||
Cross-currency contracts – inflow | 215.7 | 53.9 | 341.0 | 610.6 | 1.2 | (30.2) |
Cross-currency contracts – outflow | (241.3) | (63.4) | ( 337.3) | (642.0) | ||
Interest rate contracts – inflow | 0.3 | – | – | 0.3 | 0.1 | (0.4) |
Interest rate contracts – outflow | – | (0.5) | (0.3) | (0.8) | ||
Inflation contracts – outflow | (84.3) | (91.5) | (20.0) | (195.8) | 11.8 | (184.0) |
163.3 | 130.2 | (12.5) | 281.0 | (614.3) | (333.3) |
| As at 31 December 2024 | ||||||
| Within | Difference to | Carrying | ||||
| 1 year | 1–2 years | >2 years | Total | carrying amount | amount | |
| Derivative assets – cash inflow/(outflow) | £m | £m | £m | £m | £m | £m |
Commodity contracts – inflow | 363.7 | 50.6 | 16.8 | 431.1 | (306.5) | 124.6 |
Commodity contracts – outflow | (117.5) | (4.5) | (24.9) | (146.9) | 175.8 | 28.9 |
Foreign exchange contracts – inflow | 874.6 | 1,030.0 | 245.1 | 2,149.7 | (9.7) | 96.7 |
Foreign exchange contracts – outflow | (839.9) | (977.1) | (226.3) | (2,043.3) | ||
Cross-currency contracts – inflow | – | – | – | – | – | – |
Cross-currency contracts – outflow | – | – | – | – | ||
Interest rate contracts – inflow | 6.3 | 1.1 | – | 7. 4 | (0.2) | 7.1 |
Interest rate contracts – outflow | – | – | (0 .1) | (0 .1) | ||
Inflation contracts – outflow | – | – | – | – | – | – |
287.2 | 100.1 | 10.6 | 397.9 | (140.6) | 257.3 |
| As at 31 December 2023 | ||||||
| Within | Difference to | Carrying | ||||
| 1 year | 1–2 years | >2 years | Total | carrying amount | amount | |
| Derivative liabilities – cash inflow/(outflow) | £m | £m | £m | £m | £m | £m |
Commodity contracts – inflow | 28.2 | 5.5 | 4.3 | 38.0 | (40.7) | (2.7) |
Commodity contracts – outflow | (403.5) | (43 .1) | (0 .1) | (446.7) | 256.2 | (190.5) |
Foreign exchange contracts – inflow | 9 07.4 | 486.6 | 38 7.4 | 1,781.4 | (13.5) | (59.5) |
Foreign exchange contracts – outflow | (936.2) | (497.1) | ( 39 4 .1) | (1, 827. 4) | ||
Cross-currency contracts – inflow | 5 62 .1 | 25.0 | 29.8 | 616.9 | 1.7 | ( 35.1) |
Cross-currency contracts – outflow | (620.1) | (2.5) | (31.1) | (653.7) | ||
Interest rate contracts – inflow | – | – | – | – | – | – |
Interest rate contracts – outflow | – | – | – | – | ||
Inflation contracts – outflow | (81.6) | (85.2) | (107.5) | (274.3) | 23.9 | (250.4) |
(543.7) | (110.8) | (111.3) | (765.8) | 227.6 | (538.2) |
| As at 31 December 2023 | |||||||
| Within | Difference to | Carrying | |||||
| 1 year | 1–2 years | >2 years | Total | carrying amount | amount | ||
| Derivative assets – cash inflow/(outflow) | £m | £m | £m | £m | £m | £m | |
Commodity contracts – inflow | 880.4 | 515.7 | 57. 5 | 1,453.6 | (927.9) | 525.7 | |
Commodity contracts – outflow | (6.5) | – | – | (6.5) | 8.9 | 2.4 | |
Foreign exchange contracts – inflow | 768.6 | 543.6 | 669.9 | 1, | 98 2.1 | 40.3 | 108.5 |
Foreign exchange contracts – outflow | (756.9) | (522.4) | (634.6) | (1,913.9) | |||
Cross-currency contracts – inflow | 146.4 | – | – | 146.4 | (0 .1) | 2.7 | |
Cross-currency contracts – outflow | (143.6) | – | – | (143.6) | |||
Interest rate contracts – inflow | 16.0 | 7.4 | 1.4 | 24.8 | (2.1) | 22.7 | |
Interest rate contracts – outflow | – | – | – | – | |||
Inflation contracts – outflow | – | – | – | – | – | – | |
904.4 | 544.3 | 94.2 | 1,542.9 | (880.9) | 662.0 | ||
| As at 31 December | |||
| 2024 | 2023 | ||
| £m | £m | ||
Net debt (note 2.7) | 991.7 | 1,219.7 | |
Total shareholders’ equity attributable to owners of the parent company, excluding hedge and cost of hedging reserves | 2,078.3 | 1,74 | 4.9 |
| Hedge reserve | ||||||
| Foreign | Foreign | |||||
| currency | exchange | |||||
| Commodity | exchange | Interest | and Interest | Inflation | ||
price risk (1) | risk (2) | rate risk (2) | rate risk (2) | rate risk | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | (192.8) | 84.5 | 26.8 | 4 .1 | (74.6) | (152.0) |
| Gains/(losses) recognised: | ||||||
– Change in fair value of hedging instrument recognised in OCI | 414.7 | (112.9) | (31.5) | (3.6) | (0.2) | 266.5 |
| Reclassified from equity as the hedged item has affected | ||||||
| profit or loss: | ||||||
| – Reclassified to the Consolidated income statement | ||||||
– included in cost of sales | 600.9 | – | – | – | – | 600.9 |
| – Reclassified to the Consolidated income statement | ||||||
– included in revenue | (415.9) | – | – | – | 16.6 | (399.3) |
| – Reclassified to the Consolidated income statement | ||||||
– included in interest payable and similar charges | – | 1.6 | 16.0 | (1.9) | – | 15.7 |
| – Reclassified to the Consolidated income statement | ||||||
– included in foreign exchange (losses)/gains | – | 27.6 | – | 1.9 | – | 29.5 |
| Reclassified from equity as the hedged item is no longer | ||||||
| expected to occur: | ||||||
– Reclassified from equity – included in revenue | – | – | – | – | 9.3 | 9.3 |
| Transferred from equity and included within the initial cost | ||||||
| of a non-financial asset: | ||||||
– Transferred to cost of inventories | – | (43.4) | – | – | – | (43.4) |
Related deferred tax, net (note 2.6) | (149.9) | 31.8 | 3.8 | 0.9 | (6.4) | (119.8) |
At 1 January 2024 | 257. 0 | (10.8) | 15.1 | 1.4 | (55.3) | 207.4 |
| Gains/(losses) recognised: | ||||||
| – Change in fair value of hedging instrument recognised | ||||||
in OCI | (15.8) | (19.8) | (2.3) | (7.7) | (3.4) | (49.0) |
| Reclassified from equity as the hedged item has affected profit | ||||||
| or loss: | ||||||
| – Reclassified to the Consolidated income statement | ||||||
– included in cost of sales | 105.1 | – | – | – | – | 105.1 |
| – Reclassified to the Consolidated income statement | ||||||
– included in revenue | (397.5) | – | – | – | 24.0 | (373.5) |
| – Reclassified to the Consolidated income statement | ||||||
– included in interest payable and similar charges | – | 6.7 | (12.0) | (2.9) | – | (8.2) |
| – Reclassified to the Consolidated income statement | ||||||
– included in foreign exchange (losses)/gains | – | 2 9.1 | – | 3.4 | – | 32.5 |
| Reclassified from equity as the hedged item is no longer | ||||||
| expected to occur: | ||||||
– Reclassified from equity – included in revenue | – | – | – | – | 1.2 | 1.2 |
| Transferred from equity and included within the initial cost | ||||||
| of a non-financial asset: | ||||||
– Transferred to cost of inventories | – | 4.8 | – | – | – | 4.8 |
Related deferred tax, net (note 2.6) | 77.1 | (5.2) | 3.5 | 1.8 | (5.4) | 71.8 |
At 31 December 2024 | 25.9 | 4.8 | 4.3 | (4.0) | (38.9) | ( 7.9) |
| As at 31 December 2024 | ||||
| Within 1 year | 1–2 years | >2 years | Total | |
| £m | £m | £m | £m | |
Commodity risk | 34.7 | (9.2) | 0.4 | 25.9 |
Foreign currency exchange risk | (1.3) | (3.0) | 9.1 | 4.8 |
Interest rate risk | 4.2 | 0.4 | (0.3) | 4.3 |
Foreign currency and interest rate risk | (2.4) | (1.3) | (0.3) | (4.0) |
Inflation risk | (15.1) | (10 .1) | (13.7) | (38.9) |
20 .1 | (23.2) | (4.8) | (7.9) |
| As at 31 December 2023 | ||||
| Within 1 year | 1–2 years | >2 years | Total | |
| £m | £m | £m | £m | |
Commodity risk | 199.4 | 56.0 | 1.6 | 2 57.0 |
Foreign currency exchange risk | (3.3) | (5.4) | (2.1) | (10.8) |
Interest rate risk | 9.2 | 5.0 | 0.9 | 15.1 |
Foreign currency and interest rate risk | 0.7 | 0.6 | 0.1 | 1.4 |
Inflation risk | (19.4) | (15.2) | (20.7) | (55.3) |
186.6 | 41.0 | (20.2) | 2 07.4 |
| Cost of hedging | ||
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 18.7 | 4 0.1 |
| Gains/(losses) recognised: | ||
– Change in fair value of hedging instruments recognised in the Consolidated statement of comprehensive income | 6.8 | 7.5 |
| Transferred from equity and included within the initial cost of a non-financial asset: | ||
– Transferred to cost of inventories | (22.6) | (36.0) |
Related deferred tax, net (note 2.6) | 4.0 | 7.1 |
At 31 December | 6.9 | 18.7 |
| As at 31 December 2024 | ||||
| Within 1 year | 1–2 years | >2 years | Total | |
| £m | £m | £m | £m | |
Foreign currency exchange risk | 5.1 | 0.7 | 1.1 | 6.9 |
| As at 31 December 2023 | ||||
| Within 1 year | 1–2 years | >2 years | Total | |
| £m | £m | £m | £m | |
Foreign currency exchange risk | 16.6 | 4.3 | (2.2) | 18.7 |
| As at 31 December 2024 | ||||||
| Net amounts of | ||||||
| Gross amounts | financial | Related | ||||
| of financial | instruments | financial | Related cash | |||
| Gross amounts | instruments offset | presented | instruments | collateral assets/ | ||
| of financial | in the balance | in the | that are | (liabilities) that are | ||
| instruments | sheet | balance sheet | not offset | not offset | Net amount | |
| £m | £m | £m | £m | £m | £m | |
| Financial assets | ||||||
Derivative financial instruments | 328.5 | (71.2) | 257.3 | (166.4) | (1.5) | 89.4 |
| Trade and other receivables and contract | ||||||
assets | 523.0 | (52.7) | 470.3 | (2.5) | – | 467.8 |
| Financial liabilities | ||||||
Derivative financial instruments | (404.5) | 71.2 | (333.3) | 15 6.1 | – | (177.2) |
Trade and other payables and contract liabilities | (1,341.8) | 52.7 | (1, 28 9.1) | 12.8 | 1.5 | (1,274.8) |
| As at 31 December 2023 | ||||||
| Net amounts of | ||||||
| Gross amounts | financial | Related | ||||
| of financial | instruments | financial | Related cash | |||
| Gross amounts | instruments offset | presented | instruments | collateral assets/ | ||
| of financial | in the balance | in the | that are | (liabilities) that are | ||
| instruments | sheet | balance sheet | not offset | not offset | Net amount | |
| £m | £m | £m | £m | £m | £m | |
| Financial assets | ||||||
Derivative financial instruments | 888.5 | (226.5) | 662.0 | (220.9) | (20.3) | 420.8 |
| Trade and other receivables and contract | ||||||
assets | 1,088.5 | (111.6) | 976.9 | (4.9) | (95.9) | 876 .1 |
| Financial liabilities | ||||||
Derivative financial instruments | (764.7) | 226.5 | (538.2) | 215.3 | 95.9 | (227. 0) |
Trade and other payables and contract liabilities | (1,651.2) | 111.6 | (1,539.6) | 10.5 | 20.3 | (1,508.8) |
| As at 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
| Contracts placed for future capital expenditure not provided in the Consolidated financial statements – | ||
property, plant and equipment | 142.8 | 221.6 |
Future commitments to purchase ROCs | – | 303.2 |
Future commitments to purchase biomass under fixed and variable priced contracts | 2,353.3 | 3,092.5 |
Future commitments to purchase fibre under fixed and variable priced contracts | 424.4 | 439.7 |
| As at 31 December | ||
| 2024 | 2023 | |
| £m | £m | |
Within one year | 995.2 | 916.5 |
Within one to five years | 1,442.7 | 2 ,13 4 .5 |
After five years | 339.8 | 481.2 |
2,777.7 | 3,532.2 |
Transactions in the year ended 31 December 2024 | Balances as at 31 December 2024 (1) | ||||||
| Drax | Revenue | Other income | Purchases | Payable | Receivable | ||
| Ownership | £m | £m | £m | £m | £m | ||
Houston Pellet Limited Partnership | HPLP | 30% | 2.1 | 0.5 | 18.7 | 1.9 | 2.9 |
| Year ended 31 December | |||
| 2024 | 2023 | ||
| £000 | £000 | ||
Short-term employee benefits | 7, 274 | 7,104 | |
Termination benefits | 388 | 566 | |
Share-based payments | 4,107 | 4,047 | |
Post-employment benefits | 411 | 414 | |
Total remuneration | 12 | ,18 0 | 12,131 |
| Year ended 31 December 2023 | |||||||
Adjusted results | Total results | ||||||
| Previously | Previously | ||||||
| reported | Restatement | Restated | reported | Restatement | Restated | ||
| £m | £m | £m | £m | £m | £m | ||
Revenue | 7, 8 42 .4 | ( 392.1) | 7,45 | 0. 3 | 8 ,125.3 | ( 392.1) | 7,7 33.2 |
Cost of sales | (5,884.4) | 392.1 | (5,492.3) | (5,9 67.1) | 392.1 | (5,575.0) |