Adjusted | Adjusted | ||||||
Adjusted | items | Statutory | Adjusted | items | Statutory | ||
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | ||
notes | £m | £m | £m | £m | £m | £m | |
Revenue | 5 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Distribution costs | ( | ( | ( | ( | |||
Administrative expenses | 8 | ( | ( | ( | ( | ( | ( |
Share of results of associates | 20 | ( | ( | ||||
Operating profit | 6 | ( | ( | ||||
Interest income | 9 | ||||||
Finance costs | 10 | ( | ( | ( | ( | ( | |
Pension finance charge | 21 | ( | ( | ( | ( | ||
Profit before tax | ( | ( | |||||
Tax charge | 11 | ( | ( | ( | ( | ||
Profit for the period attributable to equity holders of the parent | ( | ( | |||||
2024 | 2024 | 2023 | 2023 | ||||
Earnings per share | notes | Pence | Pence | Pence | Pence | ||
Earnings per share – basic | 13 | ||||||
Earnings per share – diluted | 13 |
2024 | 2023 | ||
notes | £m | £m | |
Profit for the period | |||
Items that will not be reclassified to profit and loss: | |||
Actuarial gain/(loss) on defined benefit pension schemes | 21 | ( | |
Tax on actuarial gain/(loss) on defined benefit pension schemes | 11 | ( | |
Share of items recognised by associates after tax | 20 | ||
Other comprehensive income for the period | |||
Total comprehensive income for the period |
(Accumulated | ||||||
Share | Capital | loss)/retained | ||||
Share | premium | Merger | redemption | earnings and | ||
capital | account | reserve | reserve | other reserves | Total | |
£m | £m | £m | £m | £m | £m | |
At 26 December 2022 | ( | |||||
Profit for the period | ||||||
Other comprehensive income for the period | ||||||
Total comprehensive income for the period | ||||||
Credit to equity for equity-settled share-based payments | ||||||
Dividends paid (note 12) | ( | ( | ||||
Capital reduction (note 29) | ( | |||||
At 31 December 2023 | ||||||
Profit for the period | ||||||
Other comprehensive income for the period | ||||||
Total comprehensive income for the period | ||||||
Purchase of own shares (note 29) | ( | ( | ||||
Credit to equity for equity-settled share-based payments | ||||||
Tax credit for equity-settled share-based payments | ||||||
Dividends paid (note 12) | ( | ( | ||||
At |
2024 | 2023 | ||
notes | £m | £m | |
Cash flows from operating activities | |||
Cash generated from operations | 14 | ||
Pension deficit funding payments | 21 | ( | ( |
Pension payments into escrow | 21 | ( | |
Income tax paid | ( | ( | |
Net cash inflow from operating activities | |||
Investing activities | |||
Interest received | 9 | ||
Dividends received from associated undertakings | 20 | ||
Proceeds on disposal of property, plant and equipment | |||
Purchases of property, plant and equipment | ( | ( | |
Expenditure on capitalised internally generated development | 16 | ( | ( |
Interest received on leases | 19 | ||
Finance lease receipts | 19 | ||
Deferred consideration payment | ( | ||
Net cash generated from/(used in) investing activities | ( | ||
Financing activities | |||
Interest and charges paid on borrowings | ( | ( | |
Dividends paid | 12 | ( | ( |
Interest paid on leases | 19 | ( | ( |
Repayment of obligation under leases | 19 | ( | ( |
Purchase of own shares | 29 | ( | |
Drawdown of borrowings | 24 | ||
Net cash used in financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the period | 24 | ||
Cash and cash equivalents at the end of the period | 24 |
2024 | 2023 | ||
notes | £m | £m | |
Non-current assets | |||
Goodwill | 15 | ||
Other intangible assets | 16 | ||
Property, plant and equipment | 17 | ||
Right-of-use assets | 18 | ||
Investment in associates | 20 | ||
Retirement benefit assets | 21 | ||
Current assets | |||
Inventories | 22 | ||
Trade and other receivables | 23 | ||
Current tax receivable | 11 | ||
Cash and cash equivalents | 24 | ||
Other financial assets | 21 | ||
Assets classified as held for sale | 25 | ||
Total assets | |||
Non-current liabilities | |||
Trade and other payables | 26 | ( | |
Lease liabilities | 19 | ( | ( |
Retirement benefit obligations | 21 | ( | ( |
Provisions | 27 | ( | ( |
Deferred tax liabilities | 28 | ( | ( |
Current liabilities | ( | ( | |
Trade and other payables | 26 | ( | ( |
Borrowings | 24 | ( | ( |
Lease liabilities | 19 | ( | ( |
Provisions | 27 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets |
2024 | 2023 | ||
notes | £m | £m | |
Equity | |||
Share capital | 29,30 | ||
Merger reserve | 29 | ||
Capital redemption reserve | 29 | ||
Retained earnings and other reserves | 29 | ||
Total equity attributable to equity holders | |||
of the parent |
2024 | 2023 | |
£m | £m | |
Print | 406.7 | 438.8 |
Circulation | 298.5 | 312.5 |
Advertising | 65.4 | 76.6 |
Printing | 17.3 | 20.2 |
Other | 25.5 | 29.5 |
Digital | 130.0 | 127.4 |
Other | 1.9 | 2.4 |
Total revenue | 538.6 | 568.6 |
2024 | 2023 | |
£m | £m | |
UK | 510.9 | 542.4 |
Europe | 25.2 | 25.5 |
Rest of World | 2.5 | 0.7 |
Total revenue | 538.6 | 568.6 |
2024 | 2023 | |
£m | £m | |
Operating profit for the period is arrived at after charging: | ||
Staff costs (note 7) | (216.0) | (223.0) |
Cost of inventories recognised as cost of sales | (49.8) | (67.9) |
Amortisation of other intangible assets (note 16) | (7.4) | (4.9) |
Depreciation of property, plant and equipment (note 17) | (9.4) | (13.9) |
Depreciation of right-of-use assets (note 18) | (2.8) | (2.8) |
Trade receivables impairment (note 23) | (0.8) | (0.2) |
Net foreign exchange loss | (0.4) | (0.7) |
Operating adjusted items (note 8) | ||
– excluding associates | (26.8) | (48.9) |
– share of associates | (1.3) | (1.5) |
Auditors’ remuneration: | ||
Fees payable to the Company’s auditor s for the audit of the Company’s annual financial statements | (0.9) | (0.8) |
Fees payable to the Company’s auditor s for the other services | ||
to the Group: | ||
– the audit of the Company’s subsidiaries | (0.4) | (0.5) |
Total audit fees | (1.3) | (1.3) |
Non-audit fees payable to the Company’s auditors for: | ||
– audit-related assurance services | (0.2) | (0.1) |
Total non-audit fees | (0.2) | (0.1) |
Total fees | (1.5) | (1.4) |
2024 | 2023 | |
Number | Number | |
Production and editorial | 2,587 | 2,994 |
Sales and distribution | 680 | 761 |
Administration | 312 | 348 |
Total | 4,103 |
2024 | 2023 | |
£m | £m | |
Wages and salaries | (176.0) | (183.1) |
Social security costs | (21.7) | (21.3) |
Share-based payments charge in the period (note 31) | (2.5) | (1.3) |
Pension costs relating to defined contribution pension | ||
schemes (note 21) | (15.8) | (17.3) |
Total | (216.0) | (223.0) |
2024 | 2023 | |
£m | £m | |
Provision for historical legal issues (note 27) | – | 20.2 |
Restructuring charges in respect of cost reduction measures | ||
(note 27) | (8.0) | (26.9) |
Pension administrative expenses and past service costs | (9.7) | (5.5) |
(note 21) | ||
Property-related items (note 34) | 1.1 | (8.0) |
Other items (note 34) | (10.2) | (9.3) |
Impairment of sublease (note 19) | – | (19.4) |
Operating adjusted items included in administrative | ||
expenses | (26.8) | (48.9) |
Operating adjusted items included in share of results of associates (note 20) | (1.3) | (1.5) |
Total operating adjusted items | (28.1) | (50.4) |
2024 | 2023 | |
£m | £m | |
Interest income on bank deposits | 0.2 | 0.6 |
Interest on finance lease receivable | – | 0.4 |
Interest income | 0.2 | 1.0 |
2024 | 2023 | |
£m | £m | |
Interest and charges on borrowings | (4.0) | (3.3) |
Interest on lease liabilities | (1.3) | (1.2) |
Adjusted finance costs | (5.3) | (4.5) |
Other interest costs (note 11) | (2.9) | – |
Finance costs | (8.2) | (4.5) |
2024 | 2023 | |
£m | £m | |
Corporation tax charge for the period | (2.1) | (5.5) |
Prior period adjustment | 0.6 | (1.1) |
Current tax charge | (1.5) | (6.6) |
Deferred tax charge for the period | (10.8) | (8.1) |
Prior period adjustment | 3.1 | (1.0) |
Deferred tax rate change | – | 0.5 |
Deferred tax charge | (7.7) | (8.6) |
Tax charge | (9.2) | (15.2) |
2024 | 2023 | |
Reconciliation of tax charge | £m | £m |
Profit before tax | 62.8 | 36.7 |
Standard rate of corporation tax of 25.0% (2023: 23.5%) | (15.7) | (8.6) |
Variance in overseas tax rates | 1.2 | 0.9 |
Impact of change in tax rates | – | 0.5 |
Tax effect of permanent items that are not included in determining taxable profit | 1.8 | (5.8) |
Deferred tax not recognised | (9.0) | (0.4) |
Prior period adjustment | 3.7 | (2.1) |
Capital loss on disposal of property | 8.4 | – |
Tax effect of share of results of associates | 0.4 | 0.3 |
Tax charge | (9.2) | (15.2) |
2024 | 2023 | |
Pence | Pence | |
per share | per share | |
Amounts recognised as distributions to equity holders in the period | ||
Dividends paid per share – prior year final dividend | 4.46 | 4.46 |
Dividends paid per share – interim dividend | 2.88 | 2.88 |
Total dividends paid per share | ||
Dividend proposed per share but not paid nor included in the accounting records | 4.46 |
2024 | 2023 | |
Thousand | Thousand | |
Weighted average number of ordinary shares for basic | ||
earnings per share | 315,352 | 314,206 |
Effect of potential dilutive ordinary shares in respect of share | ||
awards | 4,582 | 2,893 |
Weighted average number of ordinary shares for diluted | ||
earnings per share | 319,934 | 317,099 |
2024 | 2023 | |
Statutory earnings per share | Pence | Pence |
Earnings per share – basic | 17.0 | 6.8 |
Earnings per share – diluted | 16.7 | 6.8 |
2024 | 2023 | |
Adjusted earnings per share | Pence | Pence |
Earnings per share – basic | 25.3 | 21.8 |
Earnings per share – diluted | 24.9 | 21.6 |
2024 | 2023 | |
£m | £m | |
Operating profit | 74.2 | 46.1 |
Depreciation of property, plant and equipment | 9.4 | 13.9 |
Depreciation of right-of-use assets | 2.8 | 2.8 |
Amortisation of other intangible assets | 7.4 | 4.9 |
Impairment of property, plant and equipment | 0.4 | 4.7 |
Impairment of finance lease receivable | – | 10.8 |
Impairment of right-of-use assets | 0.9 | 1.3 |
Impairment of other intangible assets | 0.6 | – |
Profit on disposal of property, plant and equipment | (5.5) | (0.3) |
Profit on early termination of leases | (0.3) | – |
Share of results of associates | (1.5) | (1.4) |
Share-based payments charge | 2.5 | 1.3 |
Pension administrative expenses and past service costs | 9.7 | 5.5 |
Operating cash flows before movements in working capital | 100.6 | 89.6 |
Decrease in inventories | 1.2 | 1.5 |
(Increase)/decrease in receivables | (2.6) | 9.5 |
Decrease in payables and provisions | (9.7) | (24.2) |
Cash flows from operating activities | 89.5 | 76.4 |
Total | |
£m | |
Cost | |
At 26 December 2022 | 189.9 |
At 31 December 2023 | 189.9 |
At 31 December 2024 | 189.9 |
Accumulated impairment | |
At 26 December 2022 | (154.0) |
At 31 December 2023 | (154.0) |
At 31 December 2024 | (154.0) |
Carrying amount | |
At 31 December 2023 | 35.9 |
At 31 December 2024 | 35.9 |
Publishing | Internally | ||
rights and | generated | ||
titles | assets | Total | |
£m | £m | £m | |
Cost | |||
At 26 December 2022 | 2,100.3 | 16.7 | 2,117.0 |
Additions | – | 12.8 | 12.8 |
At 31 December 2023 | 2,100.3 | 29.5 | 2,129.8 |
Additions | – | 10.5 | 10.5 |
At 31 December 2024 | 2,100.3 | 40.0 | 2,140.3 |
Accumulated amortisation | |||
At 26 December 2022 | (1,281.6) | (2.5) | (1,284.1) |
Charge for the period | – | (4.9) | (4.9) |
At 31 December 2023 | (1,281.6) | (7.4) | (1,289.0) |
Charge for the period | – | (7.4) | (7.4) |
Impairment | – | (0.6) | (0.6) |
At 31 December 2024 | (1,281.6) | (15.4) | (1,297.0) |
Carrying amount | |||
At 31 December 2023 | 818.7 | 22.1 | 840.8 |
At 31 December 2024 | 818.7 | 24.6 | 843.3 |
Freehold | ||||
land and | Plant and | Asset under | ||
buildings | equipment | construction | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 26 December 2022 | 204.6 | 341.2 | 0.5 | 546.3 |
Additions | – | 1.6 | 2.1 | 3.7 |
Disposals | (2.3) | (0.7) | – | (3.0) |
Reclassification | – | 1.1 | (1.1) | – |
Transfer to assets classified as held for sale | (46.7) | – | – | (46.7) |
At 31 December 2023 | 155.6 | 343.2 | 1.5 | 500.3 |
Additions | – | 0.5 | 0.6 | 1.1 |
Reclassification | – | 1.8 | (1.8) | – |
Transfer to assets classified as held for sale | (10.3) | – | – | (10.3) |
At 31 December 2024 | 145.3 | 345.5 | 0.3 | 491.1 |
Accumulated depreciation and impairment | ||||
At 26 December 2022 | (106.1) | (300.1) | – | (406.2) |
Charge for the period | (2.6) | (11.3) | – | (13.9) |
Eliminated on disposal | 1.7 | 0.7 | – | 2.4 |
Impairment | (4.3) | (0.4) | – | (4.7) |
Transfer to assets classified as held for sale | 35.7 | – | – | 35.7 |
At 31 December 2023 | (75.6) | (311.1) | – | (386.7) |
Charge for the period | (2.2) | (7.2) | – | (9.4) |
Impairment | (0.1) | (0.3) | – | (0.4) |
Transfer to assets classified as held for sale | 9.6 | – | – | 9.6 |
At 31 December 2024 | (68.3) | (318.6) | – | (386.9) |
Carrying amount | ||||
At 31 December 2023 | 80.0 | 32.1 | 1.5 | 113.6 |
At 31 December 2024 | 77.0 | 26.9 | 0.3 | 104.2 |
Properties | Vehicles | Total | |
£m | £m | £m | |
Cost | |||
At 26 December 2022 | 27.4 | 3.2 | 30.6 |
Additions | 4.1 | 2.0 | 6.1 |
Other movements | 0.1 | – | 0.1 |
Derecognition at end of lease term | (3.5) | (1.6) | (5.1) |
At 31 December 2023 | 28.1 | 3.6 | 31.7 |
Additions | – | 0.7 | 0.7 |
Other movements | (0.2) | – | (0.2) |
Derecognition at end of lease term | (1.8) | (1.0) | (2.8) |
At 31 December 2024 | 26.1 | 3.3 | 29.4 |
Accumulated depreciation and impairment | |||
At 26 December 2022 | (17.2) | (2.5) | (19.7) |
Charge for the period | (2.1) | (0.7) | (2.8) |
Impairment | (1.3) | – | (1.3) |
Derecognition at end of lease term | 3.5 | 1.6 | 5.1 |
At 31 December 2023 | (17.1) | (1.6) | (18.7) |
Charge for the period | (1.9) | (0.9) | (2.8) |
Impairment | (0.9) | – | (0.9) |
Other movements | 0.1 | – | 0.1 |
Derecognition at end of lease term | 1.8 | 1.0 | 2.8 |
At 31 December 2024 | (18.0) | (1.5) | (19.5) |
Carrying amount | |||
At 31 December 2023 | 11.0 | 2.0 | 13.0 |
At 31 December 2024 | 8.1 | 1.8 | 9.9 |
2024 | 2023 | |
£m | £m | |
Depreciation of right-of-use assets | (2.8) | (2.8) |
Impairment of right-of-use assets | (0.9) | (1.3) |
Impairment of finance lease receivable | – | (10.8) |
Expenses relating to short-term leases | (0.1) | (0.1) |
Interest on lease liabilities (included in finance cost) | (1.3) | (1.2) |
Interest on finance lease receivable (included in interest income) | – | 0.4 |
Total charged to the consolidated income statement | (5.1) | (15.8) |
Properties | Total | |
£m | £m | |
At 26 December 2022 | 11.0 | 11.0 |
Interest income | 0.4 | 0.4 |
Lease receipts | (0.6) | (0.6) |
Impairment | (10.8) | (10.8) |
At 31 December 2023 | – | – |
At 31 December 2024 | – | – |
Properties | Vehicles | Total | |
£m | £m | £m | |
At 26 December 2022 | (30.9) | (0.8) | (31.7) |
Additions | (4.1) | (2.0) | (6.1) |
Interest costs | (1.1) | (0.1) | (1.2) |
Payments | 5.2 | 0.7 | 5.9 |
Other movements | (0.1) | – | (0.1) |
At 31 December 2023 | (31.0) | (2.2) | (33.2) |
Additions | – | (0.7) | (0.7) |
Interest costs | (1.1) | (0.2) | (1.3) |
Payments | 6.4 | 0.9 | 7.3 |
Other movements | 0.4 | 0.2 | 0.6 |
At 31 December 2024 | (25.3) | (2.0) | (27.3) |
2024 | 2023 | |
£m | £m | |
Current | (4.3) | (4.7) |
Non-current | (23.0) | (28.5) |
(27.3) | (33.2) |
PA Media | PA Media | |
2024 | 2023 | |
£m | £m | |
Opening balance | 14.5 | 14.6 |
Dividends received | (1.9) | (1.9) |
Share of results: | 1.5 | 1.4 |
Results before adjusted items | 2.8 | 2.9 |
Adjusted items | (1.3) | (1.5) |
Share of other comprehensive income | – | 0.4 |
Closing balance | 14.1 | 14.5 |
Country of | Class of | Accounting | ||
Company | incorporation | shares | Shareholding | year end |
PA Media Group Limited | UK | ordinary | 25.41% | 31 December |
2024 | 2023 | |
£m | £m | |
PA Media Group Limited | ||
Non-current assets | 46.4 | 52.7 |
Current assets | 50.2 | 48.0 |
Total assets | 96.6 | 100.7 |
Current liabilities | (39.1) | (43.8) |
Non-current liabilities | (2.2) | – |
Total liabilities | (41.3) | (43.8) |
Net assets | 55.3 | 56.9 |
Group’s share of net assets | 14.1 | 14.5 |
Revenue | 116.4 | 111.4 |
Profit for the period | 5.8 | 5.7 |
Group’s share of profit for the period | 1.5 | 1.4 |
2024 | 2023 | |
Financial assumptions (nominal % pa) | ||
Discount rate | 5.49 | 4.62 |
Retail price inflation rate | 3.20 | 3.08 |
Consumer price inflation rate | 1.0% pa | |
lower than RPI | 1.0% pa | |
to 2030 and | lower than RPI to | |
equal | 2030 and equal | |
to RPI thereafter | to RPI thereafter | |
Rate of pension increases in deferment | 2.88 | 2.71 |
Rate of pension increases in payment | 3.40 | 3.34 |
Mortality assumptions – future life expectancies | ||
from age 65 (years) | ||
Male currently aged 65 | 21.2 | 21.4 |
Female currently aged 65 | 23.3 | 23.7 |
Male currently aged 55 | 21.0 | 21.0 |
Female currently aged 55 | 24.2 | 24.2 |
Effect on | Effect on | |
liabilities | deficit | |
£m | £m | |
Discount rate +/- 1.0% pa | -150/+175 | -115/+140 |
Retail price inflation rate +/- 0.5% pa | +19/-19 | +12/-12 |
Consumer price inflation rate +/- 0.5% pa | +19/-17 | +17/-15 |
Life expectancy at age 65 +/- 1 year | +70/-70 | +50/-50 |
2024 | 2023 | |
Consolidated income statement | £m | £m |
Pension administrative expenses | (4.7) | (5.5) |
Past service costs | (5.0) | – |
Pension finance charge | (3.4) | (5.9) |
Defined benefit cost recognised in income statement | (13.1) | (11.4) |
2024 | 2023 | |
Consolidated statement of comprehensive income | £m | £m |
Actuarial gain due to liability experience | 6.5 | 14.1 |
Actuarial gain/(loss) due to liability assumption changes | 173.3 | (6.9) |
Total liability actuarial gain | 179.8 | 7.2 |
Returns on scheme assets less than discount rate | (168.6) | (8.7) |
Impact of IFRIC 14 | 0.2 | 1.0 |
Total gain/(loss) recognised in statement of comprehensive income | 11.4 | (0.5) |
2024 | 2023 | |
Consolidated balance sheet | £m | £m |
Present value of uninsured scheme liabilities | (1,240.5) | (1,557.7) |
Present value of insured scheme liabilities | (375.8) | (277.9) |
Total present value of scheme liabilities | (1,616.3) | (1,835.6) |
Invested and cash assets at fair value | 1,195.2 | 1,455.1 |
Value of liability-matching insurance contracts | 375.8 | 277.9 |
Total fair value of scheme assets | 1,571.0 | 1,733.0 |
Funded deficit | (45.3) | (102.6) |
Impact of IFRIC 14 | – | (0.2) |
Net scheme deficit | (45.3) | (102.8) |
Non-current assets – retirement benefit assets | 72.4 | 66.0 |
Non-current liabilities – retirement benefit obligations | (117.7) | (168.8) |
Net scheme deficit | (45.3) | (102.8) |
Net scheme deficit included in consolidated balance sheet | (45.3) | (102.8) |
Deferred tax included in consolidated balance sheet | 11.3 | 25.7 |
Net scheme deficit after deferred tax | (34.0) | (77.1) |
2024 | 2023 | |
Movement in net scheme deficit | £m | £m |
Opening net scheme deficit | (102.8) | (150.9) |
Contributions | 59.2 | 60.0 |
Consolidated income statement | (13.1) | (11.4) |
Consolidated statement of comprehensive income | 11.4 | (0.5) |
Closing net scheme deficit | (45.3) | (102.8) |
2024 | 2023 | |
Changes in the present value of scheme liabilities | £m | £m |
Opening present value of scheme liabilities | (1,835.6) | (1,860.0) |
Past service costs | (5.0) | – |
Interest cost | (81.6) | (88.5) |
Actuarial gain – experience | 6.5 | 14.1 |
Actuarial gain – change to demographic assumptions | 23.9 | 35.7 |
Actuarial gain/(loss) – change to financial assumptions | 149.4 | (42.6) |
Benefits paid | 109.4 | 105.7 |
Bulk transfer due to buy-out | 16.7 | – |
Closing present value of scheme liabilities | (1,616.3) | (1,835.6) |
2024 | 2023 | |
Impact of IFRIC 14 | £m | £m |
Opening impact of IFRIC 14 | (0.2) | (1.2) |
Decrease in impact of IFRIC 14 | 0.2 | 1.0 |
Closing impact of IFRIC 14 | – | (0.2) |
2024 | 2023 | |
Changes in the fair value of scheme assets | £m | £m |
Opening fair value of scheme assets | 1,733.0 | 1,710.3 |
Interest income | 78.2 | 82.6 |
Actual return on assets less than discount rate | (168.6) | (8.7) |
Contributions by employer | 59.2 | 60.0 |
Benefits paid | (109.4) | (105.7) |
Administrative expenses | (4.7) | (5.5) |
Bulk transfer due to buy-out | (16.7) | – |
Closing fair value of scheme assets | 1,571.0 | 1,733.0 |
2024 | 2023 | |
Fair value of scheme assets | £m | £m |
UK equities | 3.3 | 2.2 |
Other overseas equities | 34.0 | 32.5 |
Property | 27.2 | 28.3 |
Corporate bonds | 250.0 | 279.0 |
Fixed interest gilts | 1.5 | 1.1 |
Liability-driven investment | 779.9 | 1,029.2 |
Cash and other | 99.3 | 82.8 |
Invested and cash assets at fair value | 1,195.2 | 1,455.1 |
Value of insurance contracts | 375.8 | 277.9 |
Fair value of scheme assets | 1,571.0 | 1,733.0 |
2024 | 2023 | |
£m | £m | |
Raw materials and consumables | 10.2 | 11.4 |
2024 | 2023 | |
Trade and other receivables | £m | £m |
Gross trade receivables | 55.7 | 58.8 |
Expected credit loss | (1.6) | (1.0) |
Net trade receivables | 54.1 | 57.8 |
Prepayments | 12.1 | 9.6 |
Accrued income | 14.6 | 13.2 |
Other receivables | 6.8 | 4.5 |
87.6 | 85.1 |
2024 | 2023 | |
Ageing of past due receivables | £m | £m |
60–90 days | 1.7 | 1.8 |
90–120 days | 0.9 | 1.3 |
120 days+ | 0.7 | 0.5 |
3.3 | 3.6 |
2024 | 2023 | |
Movement in allowance for doubtful debts | £m | £m |
Opening balance | 1.0 | 1.4 |
Impairment losses recognised | 0.8 | 0.2 |
Utilisation of provision | (0.2) | (0.6) |
Closing balance | 1.6 | 1.0 |
IFRS 16 lease liabilities | |||||||
movement | |||||||
31 | |||||||
1 January | Cash | Loan | New | Other | December | ||
2024 | flow | drawdown | Interest | leases | movements | 2024 | |
£m | £m | £m | £m | £m | £m | £m | |
Liabilities from financing activities | |||||||
Borrowings | (30.0) | – | (5.0) | – | – | – | (35.0) |
Lease liabilities | (33.2) | 7.3 | – | (1.3) | (0.7) | 0.6 | (27.3) |
(63.2) | 7.3 | (5.0) | (1.3) | (0.7) | 0.6 | (62.3) | |
Current assets | |||||||
Cash and cash | |||||||
equivalents | 19.9 | (4.1) | 5.0 | – | – | – | 20.8 |
Net cash less lease | |||||||
liabilities | (43.3) | (41.5) | |||||
Net debt | (10.1) | (4.1) | – | – | – | – | (14.2) |
IFRS 16 lease liabilities | |||||||
movement | |||||||
26 | 31 | ||||||
December | Cash | Loan | New | Other | December | ||
2022 | flow | drawdown | Interest | leases | Movements | 2023 | |
£m | £m | £m | £m | £m | £m | £m | |
Liabilities from financing activities | |||||||
Borrowings | (15.0) | – | (15.0) | – | – | – | (30.0) |
Lease liabilities | (31.7) | 5.9 | – | (1.2) | (6.1) | (0.1) | (33.2) |
(46.7) | 5.9 | (15.0) | (1.2) | (6.1) | (0.1) | (63.2) | |
Current assets | |||||||
Cash and cash | |||||||
equivalents | 40.4 | (35.5) | 15.0 | – | – | - | 19.9 |
Net cash less lease | |||||||
liabilities | (6.3) | (43.3) | |||||
Net cash/(debt) | 25.4 | (35.5) | – | – | – | – | (10.1) |
2024 | 2023 | |
£m | £m | |
Opening balance | 11.0 | – |
Classified as held for sale in the year (note 17) | 0.7 | 11.0 |
Disposals | (9.1) | – |
Closing balance | 2.6 | 11.0 |
2024 | 2023 | |
Trade and other payables | £m | £m |
Trade payables | (23.7) | (19.5) |
Social security and other taxes | (6.1) | (6.4) |
Accruals | (47.3) | (36.7) |
Deferred income | (4.8) | (10.4) |
Other payables | (23.4) | (24.3) |
(105.3) | (97.3) |
2024 | 2023 | |
£m | £m | |
Current | (105.3) | (96.2) |
Non-current | – | (1.1) |
(105.3) | (97.3) |
Share- | ||||||
based | Historical | |||||
payments | Property | Restructuring | legal issues | Other | Total | |
£m | £m | £m | £m | £m | £m | |
At 1 January 2024 | (0.5) | (19.1) | (12.7) | (18.2) | (2.2) | (52.7) |
Charged to income | ||||||
statement | (0.3) | (1.6) | (8.1) | – | (0.9) | (10.9) |
Released to income | ||||||
statement | – | 0.3 | 0.1 | – | – | 0.4 |
Utilisation of provision | 0.1 | 2.0 | 16.5 | 9.1 | 0.2 | 27.9 |
At 31 December 2024 | (0.7) | (18.4) | (4.2) | (9.1) | (2.9) | (35.3) |
2024 | 2023 | |
£m | £m | |
Current | (13.8) | (26.1) |
Non-current | (21.5) | (26.6) |
(35.3) | (52.7) |
Retirement | |||||||
Accelerated tax | Other short- | benefit | Share-based | ||||
depreciation | Tax losses | term timing | Intangibles | obligations | payments | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 26 December 2022 | (21.9) | – | (2.9) | (204.7) | 37.0 | 0.9 | (191.6) |
Credit/(charge) to consolidated income statement | 1.3 | 3.1 | (1.2) | – | (11.4) | (0.4) | (8.6) |
Credit to other comprehensive income statement | – | – | – | – | 0.1 | – | 0.1 |
At 31 December 2023 | (20.6) | 3.1 | (4.1) | (204.7) | 25.7 | 0.5 | (200.1) |
Credit/(charge) to consolidated income statement | 5.8 | (3.1) | 0.9 | – | (11.6) | 0.3 | (7.7) |
Charge to other comprehensive income statement | – | – | – | – | (2.8) | – | (2.8) |
Credit to statement of changes in equity | – | – | – | – | – | 0.3 | 0.3 |
At 31 December 2024 | (14.8) | – | (3.2) | (204.7) | 11.3 | 1.1 | (210.3) |
Retirement | |||||||
Accelerated tax | Other short- | benefit | Share-based | ||||
depreciation | Tax losses | term timing | Intangibles | obligations | payments | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Within one year | (5.8) | – | (1.2) | – | 5.8 | 0.3 | (0.9) |
More than one year | (9.0) | – | (2.0) | (204.7) | 5.5 | 0.8 | (209.4) |
At 31 December 2024 | (14.8) | – | (3.2) | (204.7) | 11.3 | 1.1 | (210.3) |
(Accumulated | ||||||
Share | Capital | loss)/retained | ||||
Share | premium | Merger | redemption | earnings and | ||
capital | account | reserve | reserve | other reserves | Total | |
£m | £m | £m | £m | £m | £m | |
At 26 December 2022 | 32.2 | 605.4 | 17.4 | 4.4 | (21.9) | 637.5 |
Total comprehensive income for the period | – | – | – | – | 21.5 | 21.5 |
Credit to equity for equity-settled share-based payments | – | – | – | – | 1.3 | 1.3 |
Dividends paid | – | – | – | – | (23.1) | (23.1) |
Capital reduction | – | (605.4) | – | – | 605.4 | – |
At 31 December 2023 | 32.2 | – | 17.4 | 4.4 | 583.2 | 637.2 |
Total comprehensive income for the period | – | – | – | – | 62.2 | 62.2 |
Purchase of shares | – | – | – | – | (0.6) | (0.6) |
Credit to equity for equity-settled share-based payments | – | – | – | – | 2.5 | 2.5 |
Tax credit for equity-settled share-based payments | – | – | – | – | 0.5 | 0.5 |
Dividends paid | – | – | – | – | (23.2) | (23.2) |
At 31 December 2024 | 32.2 | – | 17.4 | 4.4 | 624.6 | 678.6 |
2024 | 2024 | 2023 | 2023 | |
Number | £m | Number | £m | |
Allotted, called up and fully paid | ||||
ordinary shares of 10 pence each Opening balance and closing balance | 322,085,269 | 32.2 | 322,085,269 | 32.2 |
2024 | 2023 | |
Number of | Number of | |
Performance | Performance | |
Shares | Shares | |
Awards outstanding at start of period | 9,047,686 | 8,111,869 |
Granted during the period | 6,061,164 | 4,709,530 |
Dividend accrued granted during the period | 105,886 | 1,775 |
Lapsed during the period | (1,775,070) | (2,699,235) |
Exercised during the period | (1,649,036) | (1,076,253) |
Awards outstanding at end of period | 11,790,630 | 9,047,686 |
Awarded in | Awarded in | Awarded in | Awarded in | Awarded in | |
2024 | 2023 | 2022 | 2021 | 2020 | |
£ | £ | £ | £ | £ | |
Performance Shares | 4,020,031 | 2,455,648 | 1,919,693 | 2,881,556 | 2,420,546 |
Save As You | Performance | Performance | Performance | Performance | Performance | Performance | Save As You | Performance | |
Earn Plan 2024 | Shares 2024 | Shares 2024 | Shares 2023 | Shares 2023 | Shares 2022 | Shares 2022 | Earn Plan 2021 | Shares 2021 | |
24 September | 17 October | 8 May | 12 October | 13 April | 12 October | 11 April | 14 July | 11 May | |
2024 | 2024 | 2024 | 2023 | 2023 | 2022 | 2022 | 2021 | 2021 | |
Expected volatility (%) | 55.5 | 49.0 | 59.1 | 62.2 | 63.5 | 65.4 | 58.9 | 50.8 | 54.0 |
Expected life (years) | 3.4 | 2.6 | 3.0 | 2.5 | 3.0 | 2.5 | 3.0 | 3.4 | 3.0 |
Risk-free (%) | 3.9 | 3.8 | 4.3 | 4.5 | 3.5 | 4.1 | 1.7 | 0.2 | 0.1 |
2024 | 2023 | ||
notes | £m | £m | |
Financial assets | |||
Net trade receivables | 23 | 54.1 | 57.8 |
Accrued income | 23 | 14.6 | 13.2 |
Other receivables | 23 | 6.8 | 4.5 |
Cash and cash equivalents | 24 | 20.8 | 19.9 |
Other financial asset | 21 | 1.9 | – |
98.2 | 95.4 | ||
Financial liabilities | |||
Trade payables | 26 | (23.7) | (19.5) |
Accruals | 26 | (47.3) | (36.7) |
Other payables | 26 | (23.4) | (24.3) |
Borrowings | 24 | (35.0) | (30.0) |
Lease liabilities | 19 | (27.3) | (33.2) |
(156.7) | (143.7) |
Liabilities | Assets | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Euro | (0.7) | – | 3.4 | 1.4 |
US dollar | (1.0) | – | 2.0 | 0.3 |
Between | Greater | |||
Less than | one and | than five | ||
one year | five years | years | Total | |
2024 non-derivative financial liabilities | £m | £m | £m | £m |
Trade payables | (23.7) | – | – | (23.7) |
Accruals | (47.3) | – | – | (47.3) |
Other payables | (23.4) | – | – | (23.4) |
Borrowings | (35.0) | – | – | (35.0) |
Lease liabilities | (5.4) | (16.9) | (9.5) | (31.8) |
Total cash flows | (134.8) | (16.9) | (9.5) | (161.2) |
Between | Greater | |||
Less than | one and | than five | ||
one year | five years | years | Total | |
2023 non-derivative financial liabilities | £m | £m | £m | £m |
Trade payables | (19.5) | – | – | (19.5) |
Accruals | (36.7) | – | – | (36.7) |
Other payables | (24.3) | – | – | (24.3) |
Borrowings | (30.0) | – | – | (30.0) |
Lease liabilities | (5.7) | (20.9) | (12.1) | (38.7) |
Total cash flows | (116.2) | (20.9) | (12.1) | (149.2) |
2024 | 2023 | |
£m | £m | |
Short-term employee benefits | 2.0 | 1.6 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payment | 0.8 | 0.6 |
2.9 | 2.3 |
Operating | Pension | ||||
adjusted | finance | Adjusted | |||
Statutory | items | charge | interest | Adjusted | |
results | (a) | (b) | (c) | results | |
Year ended 31 December 2024 | £m | £m | £m | £m | £m |
Revenue | 538.6 | – | – | – | 538.6 |
Operating profit | 74.2 | 28.1 | – | – | 102.3 |
Profit before tax | 62.8 | 28.1 | 3.4 | 2.9 | 97.2 |
Profit after tax | 53.6 | 21.4 | 2.5 | 2.2 | 79.7 |
Basic earnings per | |||||
share (p) | 17.0 | 6.8 | 0.8 | 0.7 | 25.3 |
Operating | Pension | |||
adjusted | finance | |||
Statutory | items | charge | Adjusted | |
results | (a) | (b) | results | |
53 weeks ended 31 December 2023 | £m | £m | £m | £m |
Revenue | 568.6 | – | – | 568.6 |
Operating profit | 46.1 | 50.4 | – | 96.5 |
Profit before tax | 36.7 | 50.4 | 5.9 | 93.0 |
Profit after tax | 21.5 | 42.4 | 4.5 | 68.4 |
Basic earnings per share (p) | 6.8 | 13.6 | 1.4 | 21.8 |
2024 | 2023 | |
£m | £m | |
Adjusted operating profit | 102.3 | 96.5 |
Depreciation and amortisation | 19.6 | 21.6 |
Adjusted EBITDA | 121.9 | 118.1 |
Working capital movements | 4.4 | (3.9) |
Net capital expenditure | (11.8) | (15.4) |
Net interest paid on leases | (1.3) | (0.8) |
Finance lease receipts | – | 0.2 |
Repayment of obligation under leases | (6.0) | (4.7) |
Other | 2.9 | 1.3 |
Associates | (2.8) | (2.9) |
Adjusted operating cash flow | 107.3 | 91.9 |
Interest and charges payments and receipts | (3.7) | (2.5) |
Income tax paid | (2.4) | (0.5) |
Restructuring payments | (16.5) | (18.8) |
Historical legal issues payments | (9.1) | (4.6) |
Dividends paid | (23.2) | (23.1) |
Purchase of own shares | (0.6) | – |
Pension funding payments | (59.2) | (60.0) |
Pension payments into escrow | (1.9) | – |
Dividends received from associated undertakings | 1.9 | 1.9 |
Legal fee payments in respect of historical legal issues | (0.8) | (5.3) |
Adviser cost payments in relation to defined benefit schemes | (3.4) | (2.5) |
Proceeds from disposal of property | 14.6 | – |
Other adjusted items payments | (7.1) | (5.0) |
Net cash flow before acquisitions | (4.1) | (28.5) |
Bank facility drawdown | 5.0 | 15.0 |
Acquisition-related cash flows | – | (7.0) |
Net increase/(decrease) in cash and cash equivalents | 0.9 | (20.5) |
Statutory | Adjusted | |||
2024 | (a) | (b) | 2024 | |
Year ended 31 December 2024 | £m | £m | £m | £m |
Cash flows from operating activities | ||||
Cash generated from operations | 89.5 | (19.1) | 36.9 | 107.3 |
Pension deficit funding payments | (59.2) | – | – | (59.2) |
Pension payments into escrow | (1.9) | – | – | (1.9) |
– | – | (16.5) | (16.5) | |
– | – | (9.1) | (9.1) | |
– | – | (0.8) | (0.8) | |
– | – | (3.4) | (3.4) | |
– | – | (7.1) | (7.1) | |
Income tax paid | (2.4) | – | – | (2.4) |
Net cash inflow from operating activities | 26.0 | |||
Investing activities | ||||
Interest received | 0.2 | – | – | 0.2 |
Dividends received from associated undertakings | 1.9 | – | – | 1.9 |
Proceeds on disposal of property, plant and equipment | 14.6 | – | – | 14.6 |
Purchases of property, plant and equipment | (1.3) | 1.3 | – | – |
Expenditure on capitalised internally generated development | (10.5) | 10.5 | – | – |
Net cash generated from investing activities | 4.9 | |||
Financing activities | ||||
Interest and charges paid on borrowings | (3.9) | – | – | (3.9) |
Dividends paid | (23.2) | – | – | (23.2) |
Interest paid on leases | (1.3) | 1.3 | – | – |
Repayment of obligations under leases | (6.0) | 6.0 | – | – |
Purchase of own shares | (0.6) | – | – | (0.6) |
Drawdown of borrowings | 5.0 | – | – | 5.0 |
Net cash used in financing activities | (30.0) | |||
Net increase in cash and cash equivalents | 0.9 | – | – | 0.9 |
Statutory | Adjusted | |||
2023 | (a) | (b) | 2023 | |
53 weeks ended 31 December 2023 | £m | £m | £m | £m |
Cash flows from operating activities | ||||
Cash generated from operations | 76.4 | (20.7) | 36.2 | 91.9 |
Pension deficit funding payments | (60.0) | – | – | (60.0) |
– | – | (18.8) | (18.8) | |
– | – | (4.6) | (4.6) | |
– | – | (5.3) | (5.3) | |
– | – | (2.5) | (2.5) | |
– | – | (5.0) | (5.0) | |
Income tax paid | (0.5) | – | – | (0.5) |
Net cash inflow from operating activities | 15.9 | |||
Investing activities | ||||
Interest received | 0.6 | – | – | 0.6 |
Dividends received from associated undertakings | 1.9 | – | – | 1.9 |
Proceeds on disposal of property, plant and equipment | 0.9 | (0.9) | – | – |
Purchases of property, plant and equipment | (3.5) | 3.5 | – | – |
Expenditure on capitalised internally generated development | (12.8) | 12.8 | – | – |
Interest received on leases | 0.4 | (0.4) | – | – |
Finance lease receipts | 0.2 | (0.2) | – | – |
Deferred consideration payment | (7.0) | – | – | (7.0) |
Net cash used in investing activities | (19.3) | |||
Financing activities | ||||
Interest and charges paid on borrowings | (3.1) | – | – | (3.1) |
Dividends paid | (23.1) | – | – | (23.1) |
Interest paid on leases | (1.2) | 1.2 | – | – |
Repayment of obligations under leases | (4.7) | 4.7 | – | – |
Drawdown of borrowings | 15.0 | – | – | 15.0 |
Net cash used in financing activities | (17.1) | |||
Net decrease in cash and cash equivalents | (20.5) | – | – | (20.5) |
Statutory and | Like-for-like | |||
like-for-like | Statutory | 2023 | ||
2024 | 2023 | (a) | £m | |
2024 v 2023 | £m | £m | £m | |
Print | 406.7 | 438.8 | (5.9) | 432.9 |
Circulation | 298.5 | 312.5 | (4.7) | 307.8 |
Advertising | 65.4 | 76.6 | (1.0) | 75.6 |
Printing | 17.3 | 20.2 | (0.2) | 20.0 |
Other | 25.5 | 29.5 | – | 29.5 |
Digital | 130.0 | 127.4 | (0.3) | 127.1 |
Other | 1.9 | 2.4 | – | 2.4 |
Total revenue | 538.6 | 568.6 | (6.2) | 562.4 |
Company number | Company name |
1904765 | Reach Work Limited |
1131297 | The Adscene Group Limited |
2191577 | AMRA Limited |
47310 | The Hinckley Times Limited |
46946 | Media Wales Limited |
204478 | NCJ Media Limited |
1958646 | North Wales Independent Press Limited |
01633971 | Reach Magazines Publishing Limited |
211184 | Reach Printing Services (Midlands) Limited |
1985909 | Reach Southern Media Limited |
4089434 | Trinity Mirror Digital Limited |