XML 333 R72.htm IDEA: XBRL DOCUMENT v3.25.1
Fair value estimation (Tables)
12 Months Ended
Dec. 31, 2024
Fair value estimation  
Summary of financial instruments

Fair value 

Fair value 

Fair value 

Fair value 

assets 

liabilities 

assets 

liabilities

2024

2024

2023

2023

    

£m

    

£m

    

£m

    

£m

Interest rate swaps (level 2):

 

– non-hedge

 

 

 

 

(1)

– net investment hedge

 

23

 

(19)

 

37

 

(27)

– cash flow hedge

 

1

 

(28)

 

24

 

(11)

Foreign exchange swaps (level 2):

 

 

 

– non-hedge

 

 

(3)

 

1

 

 

24

 

(50)

 

62

 

(39)

Analysed as follows:

 

 

Current portion

 

 

(3)

 

5

 

(23)

Non-current portion

 

24

 

(47)

 

57

 

(16)

Derivative financial instruments

 

24

 

(50)

 

62

 

(39)

Contingent consideration (including put option liability) (level 3)

 

 

(75)

 

 

(76)

Analysed as follows:

 

 

Current portion

 

 

(37)

 

 

(36)

Non-current portion

 

 

(38)

 

 

(40)

Other payables

 

 

(75)

 

 

(76)

Summary of contingent consideration

    

Contingent

    

Contingent

consideration

consideration

2024

2023

£m

£m

At 1 January

 

76

 

70

Exchange differences

 

(1)

 

(3)

Acquisitions

 

31

 

41

Payments

 

(25)

 

(28)

Unused amount reversed

(7)

Revaluation of put option through equity

 

1

 

(4)

At 31 December

 

75

 

76

Summary of maturity of financial instruments

    

Less than 

    

Between 

    

More than

    

1 year 

1 and 5 years 

5 years 

Total 

£m

£m

£m

£m

At 31 December 2024

Non-derivative financial instruments

Borrowings

(1,225)

(1,848)

(978)

(4,051)

(1,225)

(1,848)

(978)

(4,051)

Derivative financial instruments

Cross-currency interest rate swaps:

– outflow

 

(47)

 

(1,695)

 

 

(1,742)

– inflow

 

25

 

1,623

 

 

1,648

Foreign exchange swaps:

 

– outflow

 

(363)

 

 

 

(363)

– inflow

 

360

 

 

 

360

Foreign exchange forwards:

 

– outflow

 

(11)

 

 

 

(11)

– inflow

 

11

 

 

 

11

 

(25)

 

(72)

 

 

(97)

Net outflow

(1,250)

 

(1,920)

 

(978)

 

(4,148)

At 31 December 2023

 

Non-derivative financial instruments

Borrowings

(1,209)

(2,601)

(1,003)

(4,812)

(1,209)

(2,601)

(1,003)

(4,812)

Derivative financial instruments

Cross-currency interest rate swaps:

 

– outflow

 

(454)

 

(1,707)

 

 

(2,162)

– inflow

 

400

 

1,703

 

 

2,103

Interest rate swaps:

 

– outflow

 

(21)

 

 

 

(21)

– inflow

 

31

 

 

 

31

Foreign exchange swaps:

 

– outflow

 

(140)

 

 

 

(140)

– inflow

 

140

 

 

 

140

 

(44)

 

(4)

 

 

(49)

Net outflow

(1,253)

 

(2,605)

 

(1,003)

 

(4,861)