| 2023 | 2022 | ||
| Notes | £m | £m | |
Revenue | 4 | ||
Operating profit | 4 | ||
Finance income | 6 | ||
Finance expense | 6 | ( | ( |
Disposal of business | 10 | ||
Profit before income tax | |||
Income tax | 7 | ( | ( |
Profit for the year attributable to the Company’s equity holders | |||
| Earnings per share attributable to the Company’s equity holders | |||
Basic | 8 | ||
Diluted | 8 | ||
Alternative performance measures † | |||
Operating profit | 4 | ||
| Adjusted for: | |||
Customer relationships, brands and technology amortisation | 4 | ||
Acquisition related items | 4 | ||
Adjusted operating profit | |||
Finance income | 6 | ||
Finance expense | 6 | ( | ( |
Adjusted profit before income tax | |||
Tax on adjusted profit | 7 | ( | ( |
Adjusted profit for the year | |||
Adjusted earnings per share | 8 |
| 2023 | 2022 | ||
| Notes | £m | £m | |
Profit for the year | |||
| Other comprehensive income/(expense) | |||
| Items that will not be reclassified to profit or loss: | |||
Actuarial gain on defined benefit pension schemes | 25 | ||
(Loss)/gain recognised in cash flow hedge reserve | ( | ||
Tax on items that will not be reclassified to profit or loss | 7 | ( | |
Total items that will not be reclassified to profit or loss | |||
| Items that may be reclassified subsequently to profit or loss: | |||
Foreign currency translation differences on foreign operations | ( | ||
Gain/(loss) taken to equity as a result of effective net investment hedges | ( | ||
Tax on items that may be reclassified to profit or loss | 7 | ( | |
Total items that may be reclassified subsequently to profit or loss | ( | ||
Other comprehensive (expense)/income for the year | ( | ||
| Total comprehensive income attributable to the Company’s | |||
equity holders |
| 2023 | 2022 | ||
| Notes | £m | £m | |
| Assets | |||
Property, plant and equipment | 11 | ||
Right-of-use assets | 12 | ||
Intangible assets | 13 | ||
Defined benefit pension assets | 25 | ||
Derivative financial assets | |||
Deferred tax assets | 20 | ||
Total non-current assets | |||
Inventories | 15 | ||
Trade and other receivables | 16 | ||
Income tax receivable | |||
Derivative financial assets | |||
Cash and cash equivalents | 28 | ||
Total current assets | |||
Total assets |
| 2023 | 2022 | ||
| Notes | £m | £m | |
| Equity | |||
Share capital | 21 | ||
Share premium | |||
Translation reserve | ( | ( | |
Other reserves | |||
Retained earnings | |||
Total equity attributable to the Company’s equity holders | |||
| Liabilities | |||
Interest bearing loans and borrowings | 28 | ||
Defined benefit pension liabilities | 25 | ||
Other payables | 17 | ||
Income tax payable | |||
Provisions | 19 | ||
Lease liabilities | 27 | ||
Derivative financial liabilities | |||
Deferred tax liabilities | 20 | ||
Total non-current liabilities | |||
Bank overdrafts | 28 | ||
Interest bearing loans and borrowings | 28 | ||
Trade and other payables | 17 | ||
Income tax payable | |||
Provisions | 19 | ||
Lease liabilities | 27 | ||
Derivative financial liabilities | |||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
Other reserves | Retained earnings | ||||||||
| Share | Share | Translation | Capital | Cash flow | Own | Total | |||
| capital | premium | reserve | Merger | redemption | hedge | shares | Earnings | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | ( | ( | ( | ||||||
Profit for the year | |||||||||
Actuarial gain on defined benefit pension schemes | |||||||||
Foreign currency translation differences on foreign operations | ( | ( | |||||||
Gain taken to equity as a result of effective net investment hedges | |||||||||
Loss recognised in cash flow hedge reserve | ( | ( | |||||||
Income tax charge on other comprehensive expense | ( | ( | |||||||
Total comprehensive income | ( | ( | |||||||
2022 interim dividend | ( | ( | |||||||
2022 final dividend | ( | ( | |||||||
Movement from cash flow hedge reserve to inventory (net of tax) | |||||||||
| Hyperinflation accounting adjustments | |||||||||
Issue of share capital | |||||||||
Employee trust shares | ( | ( | |||||||
Movement on own share reserves | ( | ||||||||
Share based payments (net of tax) | |||||||||
At 31 December 2023 | ( | ( | ( | ||||||
At 31 December 2021 | ( | ( | |||||||
| Adjustment to 2021 closing equity in respect of hyperinflation in Turkey | |||||||||
Restated equity at 1 January 2022 | ( | ( | |||||||
Profit for the year | |||||||||
Actuarial gain on defined benefit pension schemes | |||||||||
Foreign currency translation differences on foreign operations | |||||||||
Loss taken to equity as a result of effective net investment hedges | ( | ( | |||||||
Gain recognised in cash flow hedge reserve | |||||||||
Income tax charge on other comprehensive income | ( | ( | ( | ||||||
Total comprehensive income | |||||||||
2021 interim dividend | ( | ( | |||||||
2021 final dividend | ( | ( | |||||||
Movement from cash flow hedge reserve to inventory (net of tax) | ( | ( | |||||||
| Hyperinflation accounting adjustments | |||||||||
Issue of share capital | |||||||||
Employee trust shares | ( | ( | |||||||
Movement on own share reserves | ( | ||||||||
Share based payments (net of tax) | |||||||||
At 31 December 2022 | ( | ( | ( |
| 2023 | 2022 | ||
| Notes | £m | £m | |
| Cash flow from operating activities | |||
Profit before income tax | |||
| Adjusted for: | |||
net finance expense | 6 | ||
customer relationships, brands and technology amortisation | 13 | ||
acquisition related items | 4 | ||
disposal of business | 10 | ( | |
Adjusted operating profit | |||
| Adjustments: | |||
depreciation and software amortisation | 30 | ||
other non-cash items | 30 | ||
working capital movement | 30 | ( | |
Cash generated from operations before acquisition related items | |||
Cash outflow from acquisition related items | 9 | ( | ( |
Income tax paid | ( | ( | |
Cash inflow from operating activities | |||
| Cash flow from investing activities | |||
Interest received | |||
Purchase of property, plant and equipment and software | 11,13 | ( | ( |
Sale of property, plant and equipment | |||
Purchase of businesses | 9 | ( | ( |
Disposal of business | 10 | ||
Cash outflow from investing activities | ( | ( | |
| Cash flow from financing activities | |||
Interest paid excluding interest on lease liabilities | ( | ( | |
Dividends paid | 22 | ( | ( |
Increase in borrowings | |||
Repayment of borrowings | ( | ( | |
Receipts/(payments) on settlement of foreign exchange contracts | ( | ||
Payment of lease liabilities – principal | 27 | ( | ( |
Payment of lease liabilities – interest | 27 | ( | ( |
Proceeds from issue of ordinary shares to settle share options | |||
Proceeds from exercise of market purchase share options | |||
Purchase of employee trust shares | ( | ( | |
Cash outflow from financing activities | ( | ( | |
(Decrease)/increase in cash, cash equivalents and overdrafts | ( |
| 2023 | 2022 | ||
| Notes | £m | £m | |
Cash, cash equivalents and overdrafts at start of year | |||
(Decrease)/increase in cash, cash equivalents and overdrafts | ( | ||
Currency translation | ( | ||
Cash, cash equivalents and overdrafts at end of year | 28 | ||
| Alternative performance measures | |||
Cash generated from operations before acquisition related items | |||
Purchase of property, plant and equipment and software | ( | ( | |
Sale of property, plant and equipment | |||
Payment of lease liabilities | 27 | ( | ( |
Operating cash flow | |||
Adjusted operating profit | |||
Add back depreciation of right-of-use assets | 12 | ||
Deduct payment of lease liabilities | 27 | ( | ( |
Lease adjusted operating profit | |||
| Cash conversion (operating cash flow as a percentage of lease adjusted | |||
operating profit) | 96% | 107% | |
Operating cash flow | |||
Net interest paid excluding interest on lease liabilities | ( | ( | |
Income tax paid | ( | ( | |
Free cash flow |
Company Name | Registered number |
Bunzl American Holdings (No. 1) Limited | 02865710 |
Bunzl American Holdings (No. 2) Limited | 05286676 |
Bunzl Holding GTL Limited | 0685352 |
Bunzl Holding LCE Limited | 0970892 |
Bunzl Mexico Holdings 1 Limited | 13558260 |
Bunzl Mexico Holdings 2 Limited | 13558193 |
Bunzl Overseas Holdings Limited | 02865701 |
Bunzl Overseas Holdings (No. 2) Limited | 02090880 |
Bunzl Overseas Holdings (No. 3) Limited | 08224950 |
Henares Limited | 06387342 |
Yorse No. 1 Limited | 04373660 |
Yorse No. 3 Limited | 02317609 |
Selectuser Limited | 03829908 |
| Adjusting items | ||||||
| Customer | ||||||
| Alternative | relationships, brands | |||||
| performance | and technology | Acquisition | Disposal of | Statutory | ||
| measures | amortisation | related items | business | measures | ||
| £m | £m | £m | £m | £m | ||
Adjusted operating profit | 944.2 | (135.6) | (19.5) | 789.1 | Operating profit | |
Finance income | 60.4 | 60.4 | Finance income | |||
Finance expense | (150.9) | (150.9) Finance expense | ||||
Adjusted profit before income tax | 853.7 | (135.6) | (19.5) | – | 698.6 | Profit before income tax |
Tax on adjusted profit | (213.4) | 36.7 | 4.3 | – | (172.4) Income tax | |
Adjusted profit for the year | 640.3 | (98.9) | (15.2) | – | 526.2 | Profit for the year |
Adjusted earnings per share | 191.1p | (29.5)p | (4.5)p | – | 157.1p | Basic earnings per share |
| Adjusting items | ||||||
| Customer | ||||||
| Alternative | relationships, brands | |||||
| performance | and technology | Acquisition | Disposal of | Statutory | ||
| measures | amortisation | related items | business | measures | ||
| £m | £m | £m | £m | £m | ||
Adjusted operating profit | 885.9 | (128.4) | (55.9) | 701.6 | Operating profit | |
Finance income | 22.3 | 22.3 | Finance income | |||
Finance expense | (90.2) | (90.2) Finance expense | ||||
Disposal of business | – | 0.9 | 0.9 | Disposal of business | ||
Adjusted profit before income tax | 818.0 | (128.4) | (55.9) | 0.9 | 634.6 | Profit before income tax |
Tax on adjusted profit | (201.2) | 34.7 | 6.3 | – | (160.2) Income tax | |
Adjusted profit for the year | 616.8 | (93.7) | (49.6) | 0.9 | 474.4 | Profit for the year |
Adjusted earnings per share | 184.3p | (28.0)p | (14.8)p | 0.2p | 141.7p | Basic earnings per share |
| North | Continental | UK & | Rest of | |||
| America | Europe | Ireland | the World | Corporate | Total | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 6,973.5 | 2,354.9 | 1,365.5 | 1,103.2 | 11,797.1 | |
Adjusted operating profit/(loss) | 528.0 | 224.7 | 103.4 | 119.6 | (31.5) | 944.2 |
| Customer relationships, brands | ||||||
and technology amortisation | (57.1) | (43.7) | (11.1) | (23.7) | (135.6) | |
Acquisition related items | (5.5) | (0.3) | (3.1) | (10.6) | (19.5) | |
Operating profit/(loss) | 465.4 | 180.7 | 89.2 | 85.3 | (31.5) | 789.1 |
Finance income | 60.4 | |||||
Finance expense | (150.9) | |||||
Disposal of business | – | |||||
Profit before income tax | 698.6 | |||||
Adjusted profit before income tax | 853.7 | |||||
Income tax | (172.4) | |||||
Profit for the year | 526.2 | |||||
Operating margin | 7.6% | 9.5% | 7.6% | 10.8% | 8.0% | |
| Return on average | ||||||
operating capital | 49.6% | 45.4% | 65.5% | 35.5% | 46.1% | |
| Purchase of property, plant | ||||||
and equipment | 12.3 | 13.5 | 8.7 | 8.1 | 0.2 | 42.8 |
| Depreciation of property, plant | ||||||
and equipment | 12.0 | 10.3 | 4.7 | 4.6 | 0.1 | 31.7 |
Additions to right-of-use assets | 34.0 | 41.5 | 42.4 | 18.8 | – | 136.7 |
| Depreciation of right-of-use | ||||||
assets | 83.4 | 38.9 | 24.3 | 18.8 | 0.7 | 166.1 |
Purchase of software | 3.1 | 8.7 | 2.4 | 1.0 | 0.3 | 15.5 |
Software amortisation | 3.4 | 2.7 | 2.1 | 0.9 | 0.3 | 9.4 |
| North | Continental | UK & | Rest of | |||
| America | Europe | Ireland | the World | Corporate | Total | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 7,366.0 | 2,173.4 | 1,442.5 | 1,057.6 | 12,039.5 | |
Adjusted operating profit/(loss) | 511.5 | 195.1 | 95.3 | 111.7 | (27.7) | 885.9 |
| Customer relationships, brands | ||||||
and technology amortisation | (57.3) | (40.6) | (11.0) | (19.5) | (128.4) | |
Acquisition related items | (15.8) | (27.5) | (7.4) | (5.2) | (55.9) | |
Operating profit/(loss) | 438.4 | 127.0 | 76.9 | 87.0 | (27.7) | 701.6 |
Finance income | 22.3 | |||||
Finance expense | (90.2) | |||||
Disposal of business | 0.9 | |||||
Profit before income tax | 634.6 | |||||
Adjusted profit before income tax | 818.0 | |||||
Income tax | (160.2) | |||||
Profit for the year | 474.4 | |||||
Operating margin | 6.9% | 9.0% | 6.6% | 10.6% | 7.4% | |
| Return on average | ||||||
operating capital | 45.4% | 43.7% | 52.2% | 35.3% | 43.0% | |
| Purchase of property, plant | ||||||
and equipment | 13.0 | 9.7 | 5.9 | 5.8 | 0.3 | 34.7 |
| Depreciation of property, plant | ||||||
and equipment | 11.3 | 9.1 | 4.8 | 4.3 | 0.1 | 29.6 |
Additions to right-of-use assets | 65.8 | 15.3 | 18.9 | 23.3 | – | 123.3 |
| Depreciation of right-of-use | ||||||
assets | 74.7 | 33.6 | 23.8 | 18.4 | 0.6 | 151.1 |
Purchase of software | 3.1 | 5.2 | 2.6 | 0.9 | 0.2 | 12.0 |
Software amortisation | 3.7 | 2.2 | 1.6 | 1.1 | 0.2 | 8.8 |
| 2023 | 2022 | |
| Acquisition related items | £m | £m |
Deferred consideration payments relating to the retention of former owners of businesses acquired | 37.3 | 24.9 |
Transaction costs and expenses | 18.1 | 10.9 |
Adjustments to previously estimated earn outs | (35.9) | 7.1 |
19.5 | 42.9 | |
Customer relationships impairment charges (Note 13) | – | 13.0 |
19.5 | 55.9 |
| 2023 | 2022 | |
| Revenue by market sector | £m | £m |
Foodservice | 3,383.4 | 3,592.9 |
Grocery | 3,136.6 | 3,139.3 |
Safety | 1,835.7 | 1,786.8 |
Retail | 1,032.8 | 1,153.7 |
Cleaning & Hygiene | 1,218.6 | 1,124.5 |
Healthcare | 679.6 | 839.0 |
Other | 510.4 | 403.3 |
11,797.1 | 12,039.5 |
| North | Continental | UK & | Rest of | |||
| America | Europe | Ireland | the World | Unallocated | Total | |
| £m | £m | £m | £m | £m | £m | |
Segment assets | 3,129.1 | 2,043.5 | 942.2 | 1,080.3 | 7,195.1 | |
Unallocated assets | 1,552.1 | 1,552.1 | ||||
Total assets | 3,129.1 | 2,043.5 | 942.2 | 1,080.3 | 1,552.1 | 8,747.2 |
Segment liabilities | 1,284.4 | 763.8 | 522.7 | 342.0 | 2,912.9 | |
Unallocated liabilities | 2,868.0 | 2,868.0 | ||||
Total liabilities | 1,284.4 | 763.8 | 522.7 | 342.0 | 2,868.0 | 5,780.9 |
| North | Continental | UK & | Rest of | |||
| America | Europe | Ireland | the World | Unallocated | Total | |
| £m | £m | £m | £m | £m | £m | |
Segment assets | 3,268.8 | 1,956.5 | 939.2 | 878.8 | 7,043.3 | |
Unallocated assets | 1,623.5 | 1,623.5 | ||||
Total assets | 3,268.8 | 1,956.5 | 939.2 | 878.8 | 1,623.5 | 8,666.8 |
Segment liabilities | 1,363.1 | 768.9 | 516.8 | 279.5 | 2,928.3 | |
Unallocated liabilities | 3,017.6 | 3,017.6 | ||||
Total liabilities | 1,363.1 | 768.9 | 516.8 | 279.5 | 3,017.6 | 5,945.9 |
| 2023 | 2022 | |
| £m | £m | |
Cost of goods sold | 8,609.2 | 9,015.0 |
Employee costs (Note 26) | 1,149.8 | 1,085.1 |
Depreciation of property, plant and equipment (Note 11) | 31.7 | 29.6 |
Depreciation of right-of-use assets (Note 12) | 166.1 | 151.1 |
Customer relationships, brands and technology amortisation (Note 13) | 135.6 | 128.4 |
Amortisation of software (Note 13) | 9.4 | 8.8 |
Acquisition related items (Note 4) | 19.5 | 55.9 |
Net impairment losses on trade receivables (Note 16) | 2.6 | 3.7 |
Profit on disposal of property, plant and equipment | (0.6) | (0.4) |
Expense relating to short term leases and low value assets | 4.6 | 5.2 |
Lease and sublease income | (4.1) | (3.2) |
Other operating expenses | 884.2 | 858.7 |
Net operating expenses | 11,008.0 | 11,337.9 |
2023 | 2022 | |||||
| UK | Overseas | Total | UK | Overseas | Total | |
| Auditors’ remuneration | £m | £m | £m | £m | £m | £m |
Audit of these financial statements | 1.0 | – | 1.0 | 0.8 | – | 0.8 |
| Amounts receivable by the Company’s | ||||||
auditors * in respect of: | ||||||
audit of financial statements of subsidiaries of the Company | 0.4 | 4.2 | 4.6 | 0.5 | 3.6 | 4.1 |
audit related assurance services | 0.1 | – | 0.1 | 0.1 | – | 0.1 |
all other services | 0.3 | – | 0.3 | 0.3 | – | 0.3 |
Total auditors’ remuneration | 1.8 | 4.2 | 6.0 | 1.7 | 3.6 | 5.3 |
| 2023 | 2022 | |
| £m | £m | |
Interest on cash and cash equivalents | 40.3 | 10.5 |
Interest income from foreign exchange contracts | 16.0 | 9.2 |
Net interest income on defined benefit pension schemes in surplus | 3.2 | 1.2 |
Other finance income | 0.9 | 1.4 |
Finance income | 60.4 | 22.3 |
Interest on loans and overdrafts | (106.7) | (58.5) |
Lease interest expense | (28.6) | (22.0) |
Interest expense from foreign exchange contracts | (1.5) | (0.8) |
Net interest expense on defined benefit pension schemes in deficit | (1.0) | (0.8) |
Fair value (loss)/gain on US private placement notes and senior bond in a hedge relationship | (24.4) | 83.2 |
Fair value gain/(loss) on interest rate swaps in a hedge relationship | 21.8 | (79.2) |
Foreign exchange (loss)/gain on intercompany funding | (41.1) | 126.7 |
| Foreign exchange gain/(loss) on external debt and foreign exchange | ||
forward contracts | 40.5 | (126.7) |
Interest related to income tax | (0.1) | (0.5) |
| Monetary loss from hyperinflation accounting | (7.2) | (10.7) |
Other finance expense | (2.6) | (0.9) |
Finance expense | (150.9) | (90.2) |
Net finance expense | (90.5) | (67.9) |
| 2023 | 2022 | |
| £m | £m | |
| Current tax on profit | ||
current year | 199.0 | 172.7 |
adjustments in respect of prior years | (6.9) | (9.2) |
192.1 | 163.5 | |
| Deferred tax on profit | ||
current year | (19.6) | (4.8) |
adjustments in respect of prior years | (0.1) | 1.5 |
(19.7) | (3.3) | |
Income tax on profit | 172.4 | 160.2 |
| 2023 | 2022 | |
| £m | £m | |
Income tax on profit | 172.4 | 160.2 |
Tax associated with adjusting items | 41.0 | 41.0 |
Tax on adjusted profit | 213.4 | 201.2 |
Profit before income tax | 698.6 | 634.6 |
Adjusting items | 155.1 | 183.4 |
Adjusted profit before income tax | 853.7 | 818.0 |
Reported tax rate | 24.7% | 25.2% |
Effective tax rate | 25.0% | 24.6% |
2023 | 2022 | |||||
| Tax | Tax | |||||
| Tax on other comprehensive income/ | (charge)/ | (charge)/ | ||||
| Gross | credit | Net | Gross | credit | Net | |
| (expense) and equity | £m | £m | £m | £m | £m | £m |
| Actuarial gain on defined benefit pension | ||||||
schemes | 2.9 | (0.1) | 2.8 | 6.9 | (1.4) | 5.5 |
| Foreign currency translation differences | ||||||
on foreign operations | (126.9) | (0.5) | (127.4) | 232.9 | 0.3 | 233.2 |
Gain/(loss) taken to equity as a result of effective net investment hedges | 31.4 | – | 31.4 | (38.2) | – | (38.2) |
| (Loss)/gain recognised in cash flow hedge | ||||||
reserve | (2.3) | 0.6 | (1.7) | 10.3 | (2.6) | 7.7 |
Other comprehensive (expense)/income | (94.9) | – | (94.9) | 211.9 | (3.7) | 208.2 |
Dividends | (209.7) | – | (209.7) | (190.5) | – | (190.5) |
| Movement from cash flow hedge reserve | ||||||
to inventory | 1.0 | (0.3) | 0.7 | (12.0) | 3.0 | (9.0) |
Hyperinflation accounting adjustments | 21.6 | – | 21.6 | 36.7 | (1.8) | 34.9 |
Issue of share capital | 5.9 | – | 5.9 | 5.3 | – | 5.3 |
Employee trust shares | (25.2) | – | (25.2) | (34.2) | – | (34.2) |
Share based payments | 15.4 | 5.4 | 20.8 | 14.1 | 1.2 | 15.3 |
| Other comprehensive income/(expense) | ||||||
and equity | (285.9) | 5.1 | (280.8) | 31.3 | (1.3) | 30.0 |
| 2023 | 2022 | |
| £m | £m | |
Profit before income tax | 698.6 | 634.6 |
Tax charge at weighted average rate (2023: 25.2%; 2022: 24.6%) | 176.0 | 156.1 |
| Effects of: | ||
non-deductible expenditure | 0.5 | 8.9 |
impact of intercompany finance | 1.2 | (2.0) |
change in tax rates | (0.7) | 0.4 |
hyperinflation accounting adjustments | 3.8 | 4.7 |
prior year adjustments | (7.0) | (7.7) |
other current year items | (1.4) | (0.2) |
Income tax on profit | 172.4 | 160.2 |
| 2023 | 2022 | |
| Deferred tax in the income statement | £m | £m |
Property, plant and equipment | 1.0 | 1.2 |
Defined benefit pension schemes | 1.6 | (0.1) |
Goodwill, customer relationships, brands and technology | (20.2) | (17.4) |
Provisions and accruals | (3.6) | – |
Inventories | 7.4 | 10.5 |
Leases | (1.1) | 0.7 |
Other | (4.8) | 1.8 |
Deferred tax on profit | (19.7) | (3.3) |
| 2023 | 2022 | |
| £m | £m | |
Profit for the year | 526.2 | 474.4 |
| Adjusted for: | ||
customer relationships, brands and technology amortisation | 135.6 | 128.4 |
acquisition related items | 19.5 | 55.9 |
profit on disposal of business | – | (0.9) |
tax credit on adjusting items | (41.0) | (41.0) |
Adjusted profit for the year | 640.3 | 616.8 |
2023 | 2022 | |
Basic weighted average number of ordinary shares in issue (million) | 335.0 | 334.7 |
Dilutive effect of employee share plans (million) | 2.2 | 2.5 |
Diluted weighted average number of ordinary shares (million) | 337.2 | 337.2 |
Basic earnings per share | 157.1p | 141.7p |
Adjustment | 34.0p | 42.6p |
Adjusted earnings per share | 191.1p | 184.3p |
Diluted basic earnings per share | 156.0p | 140.7p |
Adjustment | 33.9p | 42.2p |
Adjusted diluted earnings per share | 189.9p | 182.9p |
| Percentage | |||||
| of share | Annualised | ||||
| Acquisition | capital | revenue | |||
Business | Sector | Country | date 2023 | acquired | £m |
GRC | Healthcare | Australia | 1 January | 100% | 4.4 |
Capital Paper | Foodservice | Canada | 31 January | 100% | 16.0 |
Arbeitsschutz-Express | Safety | Germany | 3 April | 66% | 33.1 |
Dimasa | Cleaning & Hygiene | Spain | 28 April | 100% | 3.1 |
Irudek | Safety | Spain | 28 April | 75% | 16.7 |
EHM | Safety | UK | 5 June | 100% | 19.5 |
| La Cartuja Complementos | Foodservice | Spain | 30 June | 100% | 4.4 |
| Hostelería | |||||
EcoTools.nl | Other | Netherlands | 31 July | 100% | 17.8 |
| Leal Equipamentos de | Safety | Brazil | 1 August | 100% | 33.1 |
| Proteção | |||||
PackPro | Foodservice | Canada | 10 August | 85% | 20.1 |
Groveko | Cleaning & Hygiene | Netherlands | 11 August | 93.75% | 21.0 |
| Pittman Traffic & Safety | Safety | Ireland | 28 August | 100% | 6.2 |
| Equipment* | |||||
FlexPost | Safety | USA | 31 October | 100% | 3.0 |
Grupo Lanlimp | Cleaning & Hygiene | Brazil | 1 November | 70% | 37.8 |
| Melbourne Cleaning | Cleaning & Hygiene | Australia | 6 November | 100% | 9.7 |
| Supplies | |||||
Safety First | Safety | Poland | 30 November | 65% | 24.9 |
Miracle Sanitation Supply | Cleaning & Hygiene | Canada | 1 December | 100% | 7.6 |
CT Group | Healthcare | Brazil | 1 December | 100% | 47.8 |
Others** | 100% | 3.3 | |||
Acquisitions completed in the current year | 329.5 | ||||
GRC | Healthcare | Australia | 1 January | 100% | (4.4) |
Acquisitions agreed in the current year | 325.1 | ||||
| * The acquisition supports the expansion of our North America based McCue business and is therefore reported as part of the North | |||||
| America business area. | |||||
| ** Others includes two small acquisitions agreed in 2023. | |||||
| 2023 | 2022 | |
| £m | £m | |
Customer relationships | 229.5 | 107.7 |
Brands | 10.6 | 11.6 |
Technology | – | 9.1 |
Property, plant and equipment and software | 16.6 | 4.8 |
Right-of-use assets | 16.2 | 21.5 |
Inventories | 44.7 | 44.9 |
Trade and other receivables | 57.0 | 27.0 |
Trade and other payables | (40.5) | (30.9) |
Net cash/(overdrafts) | 19.8 | (6.8) |
Provisions | (26.2) | (7.9) |
Lease liabilities | (16.2) | (21.5) |
Derivative assets | – | 0.4 |
Income tax payable and deferred tax liabilities | (29.6) | (31.3) |
Fair value of net assets acquired | 281.9 | 128.6 |
Goodwill | 130.6 | 106.6 |
Consideration | 412.5 | 235.2 |
| Satisfied by: | ||
cash consideration | 343.0 | 180.6 |
deferred consideration | 69.5 | 54.6 |
412.5 | 235.2 | |
Contingent payments relating to retention of former owners | 59.5 | 66.4 |
Net (cash)/overdrafts acquired | (19.8) | 6.8 |
Transaction costs and expenses | 18.1 | 10.9 |
Total committed spend in respect of acquisitions completed in the year | 470.3 | 319.3 |
Spend on acquisitions committed but not completed at the year end | – | 2.9 |
| Spend on acquisitions committed at prior year end but completed in the current | ||
year | (2.8) | – |
Total committed spend in respect of acquisitions agreed in the year | 467.5 | 322.2 |
| 2023 | 2022 | |
| £m | £m | |
Cash consideration | 343.0 | 180.6 |
Net (cash)/overdrafts acquired | (19.8) | 6.8 |
Deferred consideration payments | 14.5 | 56.2 |
Net cash outflow on purchase of businesses | 337.7 | 243.6 |
Transaction costs and expenses paid | 18.1 | 11.0 |
Payments relating to retention of former owners | 18.8 | 9.6 |
Cash outflow from acquisition related items | 36.9 | 20.6 |
Total cash outflow in respect of acquisitions | 374.6 | 264.2 |
| 2023 | 2022 | |
| £m | £m | |
Revenue | 325.1 | 299.0 |
Adjusted operating profit | 51.4 | 29.3 |
| 2023 | 2022 | |
| £m | £m | |
Minority options | 124.7 | 92.4 |
Earn outs | 36.9 | 39.3 |
Deferred consideration held at fair value | 161.6 | 131.7 |
Other | 14.0 | 8.2 |
Total deferred consideration | 175.6 | 139.9 |
Current | 32.3 | 42.0 |
Non-current | 143.3 | 97.9 |
Total deferred consideration | 175.6 | 139.9 |
2023 | 2022 | |||||
| Deferred | Total | Deferred | Total | |||
| consideration | deferred | consideration | deferred | |||
| held at fair value | Other | consideration | held at fair value | Other | consideration | |
| £m | £m | £m | £m | £m | £m | |
Beginning of year | 131.7 | 8.2 | 139.9 | 99.6 | 8.2 | 107.8 |
Acquisitions | 63.2 | 6.3 | 69.5 | 52.9 | 1.7 | 54.6 |
Charges related to the retention of former | ||||||
owners | 30.2 | 4.3 | 34.5 | 19.3 | 3.8 | 23.1 |
Adjustments to previously estimated | ||||||
earn outs | (35.9) | – | (35.9) | 7.1 | – | 7.1 |
| Deferred consideration | ||||||
| and retention | ||||||
payments | (25.5) | (4.5) | (30.0) | (55.1) | (5.8) | (60.9) |
Foreign exchange | (2.1) | (0.3) | (2.4) | 7.9 | 0.3 | 8.2 |
End of year | 161.6 | 14.0 | 175.6 | 131.7 | 8.2 | 139.9 |
| Percentage | |||||
| of share | Annualised | ||||
| Acquisition | capital | revenue | |||
Business | Sector | Country | date 2022 | acquired | £m |
USL | Healthcare | New Zealand | 31 May | 90% | 56.0 |
Hygi.de | Cleaning & Hygiene | Germany | 11 July | 75% | 94.3 |
AFL Groep | Other | Netherlands | 20 July | 90% | 18.1 |
| London Catering & | |||||
Hygiene Solutions | Cleaning & Hygiene | United Kingdom | 29 July | 100% | 5.4 |
Containit | Safety | Australia | 1 August | 80% | 12.9 |
Corsul Group | Safety | Brazil | 2 September | 100% | 42.3 |
Enviropack | Foodservice | United Kingdom | 13 October | 85% | 6.9 |
VM Footwear | Safety | Czech Republic | 31 October | 70% | 14.2 |
PM Pack | Foodservice | Denmark | 30 November | 70% | 16.3 |
| Toomac Ophthalmic & | |||||
Solutions | Healthcare | New Zealand | 2 December | 100% | 6.6 |
Grupo R. Queralto | Healthcare | Spain | 21 December | 85% | 23.3 |
Acquisitions completed in the current year | 296.3 | ||||
GRC | Healthcare | Australia | 1 January 2023 | 100% | 2.7 |
Acquisitions agreed in the current year | 299.0 | ||||
| 2022 | |
| Cash flow from disposal of business | £m |
Cash consideration received | 63.7 |
Cash and cash equivalents disposed | (10.2) |
Net cash proceeds | 53.5 |
Transaction costs paid | (3.6) |
Net cash inflow | 49.9 |
| Fixtures, | ||||
| Land and | Plant and | fittings and | ||
| buildings | machinery | equipment | Total | |
| 2023 | £m | £m | £m | £m |
| Cost | ||||
Beginning of year | 98.9 | 201.6 | 117.2 | 417.7 |
Acquisitions (Note 9) | 3.6 | 8.6 | 3.1 | 15.3 |
Additions | 4.6 | 20.7 | 17.5 | 42.8 |
Disposals | (2.5) | (14.9) | (8.7) | (26.1) |
Currency translation | (0.6) | (7.5) | (2.5) | (10.6) |
End of year | 104.0 | 208.5 | 126.6 | 439.1 |
| Accumulated depreciation | ||||
Beginning of year | 56.6 | 138.5 | 85.4 | 280.5 |
Charge in year | 5.3 | 16.0 | 10.4 | 31.7 |
Disposals | (2.3) | (14.4) | (7.9) | (24.6) |
Currency translation | (0.4) | (5.8) | (1.7) | (7.9) |
End of year | 59.2 | 134.3 | 86.2 | 279.7 |
Net book value at 31 December 2023 | 44.8 | 74.2 | 40.4 | 159.4 |
| Fixtures, | ||||
| Land and | Plant and | fittings and | ||
| buildings | machinery | equipment | Total | |
| 2022 | £m | £m | £m | £m |
| Cost | ||||
Beginning of year | 91.5 | 167.6 | 110.5 | 369.6 |
Acquisitions (Note 9) | – | 3.2 | 0.9 | 4.1 |
Disposal of business (Note 10) | (2.6) | (1.7) | (3.6) | (7.9) |
Additions | 5.3 | 19.0 | 10.4 | 34.7 |
Disposals | (1.8) | (2.7) | (6.5) | (11.0) |
Currency translation | 6.5 | 16.2 | 5.5 | 28.2 |
End of year | 98.9 | 201.6 | 117.2 | 417.7 |
| Accumulated depreciation | ||||
Beginning of year | 50.6 | 116.8 | 81.3 | 248.7 |
Charge in year | 5.2 | 15.1 | 9.3 | 29.6 |
Disposal of business (Note 10) | (1.3) | (1.7) | (3.0) | (6.0) |
Disposals | (1.8) | (2.3) | (6.3) | (10.4) |
Currency translation | 3.9 | 10.6 | 4.1 | 18.6 |
End of year | 56.6 | 138.5 | 85.4 | 280.5 |
Net book value at 31 December 2022 | 42.3 | 63.1 | 31.8 | 137.2 |
| Motor | ||||
| Property | vehicles | Equipment | Total | |
| 2023 | £m | £m | £m | £m |
Net book value at beginning of year | 439.6 | 63.3 | 26.7 | 529.6 |
Acquisitions (Note 9) | 15.9 | 0.3 | – | 16.2 |
Additions | 87.5 | 37.1 | 12.1 | 136.7 |
Depreciation charge in the year | (125.1) | (30.0) | (11.0) | (166.1) |
Remeasurement adjustments | 118.6 | 0.4 | 0.8 | 119.8 |
Currency translation | (16.5) | (2.3) | (1.1) | (19.9) |
Net book value at 31 December 2023 | 520.0 | 68.8 | 27.5 | 616.3 |
| Motor | ||||
| Property | vehicles | Equipment | Total | |
| 2022 | £m | £m | £m | £m |
Net book value at beginning of year | 366.4 | 57.8 | 24.1 | 448.3 |
Acquisitions (Note 9) | 20.9 | 0.3 | 0.3 | 21.5 |
Disposal of business (Note 10) | (1.5) | (0.2) | – | (1.7) |
Additions | 84.2 | 28.1 | 11.0 | 123.3 |
Depreciation charge in the year | (111.7) | (28.6) | (10.8) | (151.1) |
Remeasurement adjustments | 54.7 | 1.9 | – | 56.6 |
Currency translation | 26.6 | 4.0 | 2.1 | 32.7 |
Net book value at 31 December 2023 | 439.6 | 63.3 | 26.7 | 529.6 |
| Customer | ||||||
| Goodwill | relationships | Brands | Technology | Software | Total | |
| 2023 | £m | £m | £m | £m | £m | £m |
| Cost | ||||||
Beginning of year | 1,944.4 | 2,349.0 | 39.7 | 9.5 | 107.4 | 4,450.0 |
Acquisitions (Note 9) | 130.6 | 229.5 | 10.6 | – | 1.3 | 372.0 |
| Adjustment for hyperinflation | ||||||
| accounting | 8.4 | 1.6 | – | – | – | 10.0 |
Additions | 15.5 | 15.5 | ||||
Disposals | (4.6) | (4.6) | ||||
Currency translation | (62.7) | (85.6) | (1.8) | (0.2) | (2.8) | (153.1) |
End of year | 2,020.7 | 2,494.5 | 48.5 | 9.3 | 116.8 | 4,689.8 |
| Accumulated amortisation | ||||||
| and impairment | ||||||
Beginning of year | 12.8 | 1,258.1 | 4.8 | 0.4 | 80.0 | 1,356.1 |
Amortisation charge in the year | 130.2 | 4.0 | 1.4 | 9.4 | 145.0 | |
| Adjustment for hyperinflation | ||||||
| accounting | – | 1.2 | – | – | – | 1.2 |
Disposals | (4.6) | (4.6) | ||||
Currency translation | (1.0) | (45.8) | (1.4) | – | (1.8) | (50.0) |
End of year | 11.8 | 1,343.7 | 7.4 | 1.8 | 83.0 | 1,447.7 |
Net book value at 31 December 2023 | 2,008.9 | 1,150.8 | 41.1 | 7.5 | 33.8 | 3,242.1 |
| Customer | ||||||
| Goodwill | relationships | Brands | Technology | Software | Total | |
| 2022 | £m | £m | £m | £m | £m | £m |
| Cost | ||||||
At 31 December 2021 | 1,710.9 | 2,055.2 | 25.0 | – | 90.2 | 3,881.3 |
| Adjustment to opening balances | ||||||
| in respect of hyperinflation | ||||||
| in Turkey | 6.7 | 10.0 | – | – | – | 16.7 |
Restated as at 1 January 2022 | 1,717.6 | 2,065.2 | 25.0 | – | 90.2 | 3,898.0 |
Acquisitions (Note 9) | 106.6 | 107.7 | 11.6 | 9.1 | 0.7 | 235.7 |
Disposal of business (Note 10) | (17.0) | (5.1) | – | – | (0.8) | (22.9) |
| Adjustment for hyperinflation | ||||||
| accounting | 9.7 | 13.5 | – | – | – | 23.2 |
Additions | 12.0 | 12.0 | ||||
Disposals | (3.4) | (3.4) | ||||
Currency translation | 127.5 | 167.7 | 3.1 | 0.4 | 8.7 | 307.4 |
End of year | 1,944.4 | 2,349.0 | 39.7 | 9.5 | 107.4 | 4,450.0 |
| Accumulated amortisation | ||||||
| and impairment | ||||||
At 31 December 2021 | 12.4 | 1,033.2 | 1.0 | – | 67.9 | 1,114.5 |
| Adjustment to opening balances | ||||||
| in respect of hyperinflation | ||||||
| in Turkey | – | 4.4 | – | – | – | 4.4 |
Restated as at 1 January 2022 | 12.4 | 1,037.6 | 1.0 | – | 67.9 | 1,118.9 |
Amortisation charge in the year | 124.8 | 3.2 | 0.4 | 8.8 | 137.2 | |
Impairment charge in the year | – | 13.0 | – | – | – | 13.0 |
Disposal of business (Note 10) | – | (2.9) | – | – | (0.6) | (3.5) |
| Adjustment for hyperinflation | ||||||
| accounting | – | 6.8 | – | – | – | 6.8 |
Disposals | (3.4) | (3.4) | ||||
Currency translation | 0.4 | 78.8 | 0.6 | – | 7.3 | 87.1 |
End of year | 12.8 | 1,258.1 | 4.8 | 0.4 | 80.0 | 1,356.1 |
Net book value at 31 December 2022 | 1,931.6 | 1,090.9 | 34.9 | 9.1 | 27.4 | 3,093.9 |
| 2023 | 2022 | |
| £m | £m | |
Inventories (Note 15) | 1,621.1 | 1,748.6 |
Trade and other receivables (Note 16) | 1,578.5 | 1,557.4 |
Trade and other payables – current (Note 17) | (2,071.6) | (2,249.4) |
Add back net non-trading related receivables and payables | 30.1 | 40.0 |
1,158.1 | 1,096.6 |
| 2023 | 2022 | |
| £m | £m | |
Goods for resale | 1,621.1 | 1,748.6 |
| 2023 | 2022 | |
| £m | £m | |
Trade receivables | 1,287.3 | 1,266.0 |
Prepayments | 84.4 | 87.9 |
Other receivables | 206.8 | 203.5 |
1,578.5 | 1,557.4 |
2023 | 2022 | |||
| Gross | Provision | Gross | Provision | |
| £m | £m | £m | £m | |
Current | 1,058.6 | 5.7 | 1,037.5 | 6.0 |
0–30 days overdue | 186.1 | 2.6 | 174.1 | 2.3 |
31–90 days overdue | 49.6 | 3.0 | 48.3 | 2.7 |
Over 90 days overdue | 27.5 | 23.2 | 35.2 | 18.1 |
1,321.8 | 34.5 | 1,295.1 | 29.1 |
| 2023 | 2022 | |
| £m | £m | |
Beginning of year | 29.1 | 27.4 |
Acquisitions | 4.3 | 0.8 |
Disposal of business | – | (0.6) |
Charge | 6.3 | 8.5 |
Released | (3.7) | (4.8) |
Utilised | (1.0) | (4.3) |
Currency translation | (0.5) | 2.1 |
End of year | 34.5 | 29.1 |
| 2023 | 2022 | |
| £m | £m | |
Trade payables | 1,290.1 | 1,440.9 |
Other tax and social security contributions | 35.2 | 31.2 |
Other payables | 249.6 | 245.3 |
Accruals and contract liabilities | 496.7 | 532.0 |
2,071.6 | 2,249.4 |
| 2023 | 2022 | |
| £m | £m | |
Bank overdrafts | (874.2) | (825.9) |
Bank loans | (0.1) | – |
US private placement notes | (129.9) | (161.0) |
Borrowings due within one year | (1,004.2) | (986.9) |
US private placement notes | (795.2) | (975.7) |
Senior bonds | (621.9) | (598.3) |
Borrowings due after one year | (1,417.1) | (1,574.0) |
Derivatives managing the interest rate risk and currency profile of the debt | (90.3) | (103.2) |
Gross debt | (2,511.6) | (2,664.1) |
Cash and cash equivalents | 1,426.1 | 1,504.0 |
Net debt excluding lease liabilities | (1,085.5) | (1,160.1) |
Lease liabilities | (664.5) | (569.9) |
Net debt including lease liabilities | (1,750.0) | (1,730.0) |
| 2023 | 2022 | |
| £m | £m | |
Expiring within one year | 179.8 | 84.1 |
Expiring after one year but within two years | 50.0 | 205.4 |
Expiring after two years | 622.8 | 674.1 |
852.6 | 963.6 |
| Contractual cash (outflows)/inflows | |||||
| After | After | ||||
| Total | one year | two years | |||
| contractual | Within one | but within | but within | After | |
| cash flows | year | two years | five years | five years | |
| 2023 | £m | £m | £m | £m | £m |
| Financial liabilities | |||||
Bank overdrafts | (874.2) | (874.2) | |||
Bank loans | (0.1) | (0.1) | |||
US private placement notes | (1,068.8) | (163.4) | (199.6) | (357.2) | (348.6) |
Senior bonds | (755.6) | (12.8) | (312.8) | (18.0) | (412.0) |
Lease payments | (788.1) | (180.5) | (159.4) | (318.4) | (129.8) |
Trade and other payables | (2,205.4) | (2,029.3) | (63.6) | (102.8) | (9.7) |
(5,692.2) | (3,260.3) | (735.4) | (796.4) | (900.1) | |
| Derivative financial instruments | |||||
| Net settled: | |||||
Interest rate swaps | (151.9) | (22.8) | (22.8) | (65.9) | (40.4) |
| Gross settled: | |||||
Foreign exchange inflows | 2,539.0 | 2,539.0 | – | ||
Foreign exchange outflows | (2,549.2) | (2,549.2) | – | ||
(162.1) | (33.0) | (22.8) | (65.9) | (40.4) | |
Total | (5,854.3) | (3,293.3) | (758.2) | (862.3) | (940.5) |
| Contractual cash (outflows)/inflows | |||||
| After | After | ||||
| Total | one year | two years | |||
| contractual | Within one | but within | but within | After | |
| cash flows | year | two years | five years | five years | |
| 2022 | £m | £m | £m | £m | £m |
| Financial liabilities | |||||
Bank overdrafts | (825.9) | (825.9) | |||
Bank loans | – | – | |||
US private placement notes | (1,325.9) | (200.8) | (172.7) | (527.1) | (425.3) |
Senior bonds | (768.4) | (12.8) | (12.8) | (324.8) | (418.0) |
Lease payments | (706.6) | (167.6) | (136.0) | (263.3) | (139.7) |
Trade and other payables | (2,325.0) | (2,207.8) | (117.2) | – | – |
(5,951.8) | (3,414.9) | (438.7) | (1,115.2) | (983.0) | |
| Derivative financial instruments | |||||
| Net settled: | |||||
Interest rate swaps | (115.7) | (15.2) | (15.2) | (44.7) | (40.6) |
| Gross settled: | |||||
Foreign exchange inflows | 1,831.6 | 1,829.8 | 1.8 | ||
Foreign exchange outflows | (1,830.0) | (1,828.2) | (1.8) | ||
(114.1) | (13.6) | (15.2) | (44.7) | (40.6) | |
Total | (6,065.9) | (3,428.5) | (453.9) | (1,159.9) | (1,023.6) |
| 2023 | 2022 | |
| £m | £m | |
| Fixed rate debt | ||
US private placement notes | (925.1) | (1,136.7) |
Senior bonds | (621.9) | (598.3) |
Total fixed rate debt | (1,547.0) | (1,735.0) |
Interest rate swaps (fixed leg) | 413.0 | 393.8 |
Fixed rate liability | (1,134.0) | (1,341.2) |
| Floating rate debt | ||
Bank overdrafts | (874.2) | (825.9) |
Bank loans | (0.1) | – |
Total floating rate debt | (874.3) | (825.9) |
Interest rate swaps (floating leg) | (413.0) | (393.8) |
Floating rate liability | (1,287.3) | (1,219.7) |
Derivatives managing the interest rate risk and currency profile of the debt | (90.3) | (103.2) |
Gross debt | (2,511.6) | (2,664.1) |
2023 | 2022 | |
| Interest rate swaps | ||
Net carrying amount liability (£m) | (78.7) | (100.5) |
Notional amount (£m) | 494.5 | 500.0 |
Maturity date range | 2026–2030 2026–2030 | |
Hedge ratio | 1:1 | 1:1 |
| Fair value (loss)/gain on US private placement notes and senior bond in a hedge | ||
relationship (£m) | (24.4) | 83.2 |
Fair value gain/(loss) on interest rate swaps in a hedge relationship (£m) | 21.8 | (79.2) |
Impact on profit before tax | Impact on equity | |||
| +1% | –1% | +1% | –1% | |
| £m | £m | £m | £m | |
2023 | 0.2 | (0.1) | 0.2 | (0.1) |
2022 | 1.5 | (1.4) | 1.5 | (1.4) |
Average rate | Closing rate | |||
2023 | 2022 | 2023 | 2022 | |
US dollar | 1.24 | 1.24 | 1.27 | 1.20 |
Euro | 1.15 | 1.17 | 1.15 | 1.13 |
2023 | 2022 | |
| Forward foreign currency hedges in relation to inventory purchases | ||
Net carrying amount liability (£m) | (2.5) | (1.2) |
Notional amount at 31 December (£m) | 135.3 | 169.0 |
Maturity date range | 2024 2023–2024 | |
Hedge ratio | 1:1 | 1:1 |
Change in value of hedged items since 1 January (£m) | 1.3 | 1.7 |
| Change in fair value of outstanding foreign currency forward contracts since | ||
1 January (£m) | (1.3) | (1.7) |
| 2023 | 2022 | |
| £m | £m | |
US dollar | 438.6 | 475.9 |
Sterling | 91.8 | 48.9 |
Euro | 573.9 | 551.6 |
Other | (18.8) | 83.7 |
1,085.5 | 1,160.1 |
Impact on profit before tax | Impact on equity | |||
| +10% | –10% | +10% | –10% | |
| £m | £m | £m | £m | |
2023 | 0.4 | (0.5) | (228.8) | 308.2 |
2022 | 0.2 | (0.2) | (211.1) | 277.9 |
| 2023 | 2022 | |
| £m | £m | |
| Financial assets held at amortised cost | ||
Cash at bank and in hand | 1,377.1 | 1,504.0 |
Trade and other receivables | 1,494.1 | 1,469.5 |
| Financial assets held at fair value | ||
Money market funds | 49.0 | – |
Foreign exchange derivatives in cash flow hedges | 0.3 | 1.5 |
Foreign exchange derivatives in net investment hedges | 9.8 | 8.3 |
Other foreign exchange and interest rate derivatives | 1.7 | 9.2 |
Total financial assets | 2,932.0 | 2,992.5 |
| Financial liabilities held at amortised cost | ||
Bank overdrafts | (874.2) | (825.9) |
Bank loans | (0.1) | – |
US private placement notes | (925.1) | (1,136.7) |
Senior bonds | (621.9) | (598.3) |
Lease liabilities | (664.5) | (569.9) |
Trade and other payables | (2,043.8) | (2,193.3) |
| Financial liabilities held at fair value | ||
Interest rate derivatives in fair value hedges | (78.7) | (100.5) |
Foreign exchange derivatives in cash flow hedges | (2.8) | (2.7) |
Foreign exchange derivatives in net investment hedges | (16.6) | (5.7) |
Other foreign exchange derivatives | (6.3) | (9.9) |
Other payables | (161.6) | (131.7) |
Total financial liabilities | (5,395.6) | (5,574.6) |
| Gross | Net amounts | Amounts | |||
| amounts | recognised | not offset | |||
| offset in | in the | in the | |||
| Gross | the balance | balance | balance | Net | |
| amounts | sheet | sheet | sheet | amounts | |
| 2023 | £m | £m | £m | £m | £m |
Derivative financial assets | 11.8 | – | 11.8 | (10.2) | 1.6 |
Derivative financial liabilities | (104.4) | – | (104.4) | 10.2 | (94.2) |
| 2022 | |||||
Derivative financial assets | 19.0 | – | 19.0 | (10.9) | 8.1 |
Derivative financial liabilities | (118.8) | – | (118.8) | 10.9 | (107.9) |
| 2023 | 2022 | |
| £m | £m | |
Current | 10.0 | 24.2 |
Non-current | 75.8 | 50.5 |
85.8 | 74.7 |
2023 | 2022 | |||||||
| MEPP | MEPP | |||||||
| Properties | withdrawal | Other | Total | Properties | withdrawal | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Beginning of year | 25.3 | 13.8 | 35.6 | 74.7 | 25.2 | 12.3 | 27.3 | 64.8 |
Charge | 2.6 | – | 1.3 | 3.9 | 2.0 | – | 12.5 | 14.5 |
Acquisitions | 2.2 | – | 24.0 | 26.2 | 1.4 | – | 6.5 | 7.9 |
Disposal of business | – | – | – | – | (1.3) | – | – | (1.3) |
Utilised or released | (3.3) | (9.1) | (5.0) | (17.4) | (2.2) | – | (13.7) | (15.9) |
Currency translation | (0.4) | (0.5) | (0.7) | (1.6) | 0.2 | 1.5 | 3.0 | 4.7 |
End of year | 26.4 | 4.2 | 55.2 | 85.8 | 25.3 | 13.8 | 35.6 | 74.7 |
2023 | 2022 | |||||
| Asset | Liability | Net | Asset | Liability | Net | |
| £m | £m | £m | £m | £m | £m | |
Property, plant and equipment | 0.5 | (11.5) | (11.0) | 1.0 | (11.6) | (10.6) |
| Defined benefit pension | ||||||
schemes | 5.4 | (16.4) | (11.0) | 5.2 | (14.8) | (9.6) |
Goodwill, customer relationships, brands and technology | 6.9 | (232.5) | (225.6) | 5.9 | (226.2) | (220.3) |
Share based payments | 15.1 | – | 15.1 | 11.7 | – | 11.7 |
Leases | 7.8 | (0.2) | 7.6 | 6.7 | (0.1) | 6.6 |
Provisions and accruals | 51.6 | (4.2) | 47.4 | 42.6 | (3.4) | 39.2 |
Inventories | 13.6 | (21.8) | (8.2) | 12.2 | (21.6) | (9.4) |
Other | 14.7 | (4.9) | 9.8 | 8.6 | (4.9) | 3.7 |
Deferred tax asset/(liability) | 115.6 | (291.5) | (175.9) | 93.9 | (282.6) | (188.7) |
Set-off of tax | (101.4) | 101.4 | – | (89.9) | 89.9 | – |
Net deferred tax asset/(liability) | 14.2 | (190.1) | (175.9) | 4.0 | (192.7) | (188.7) |
| 2023 | 2022 | |
| £m | £m | |
Beginning of year | 188.7 | 148.2 |
Acquisitions | 20.3 | 26.9 |
Credit to income statement | (19.7) | (3.3) |
Recognised in other comprehensive income and equity | (1.2) | 3.0 |
Reclassified (to)/from current tax | (4.1) | 0.3 |
Currency translation | (8.1) | 13.6 |
End of year | 175.9 | 188.7 |
| 2023 | 2022 | |
| £m | £m | |
Issued and fully paid ordinary shares of 32 1 ⁄ 7 p each | 108.6 | 108.5 |
Number of ordinary shares in issue and fully paid 2023 | 2022 | |
Beginning of year | 337,667,846 | 337,398,796 |
Issued – option exercises | 353,231 | 269,050 |
End of year | 338,021,077 | 337,667,846 |
2023 | 2022 | |
Grant date | 01.03.23–13.09.23 | 01.03.22–14.09.22 |
Share price at grant date (£) | 28.04–30.60 | 28.10–31.03 |
Exercise price (£) | nil–28.05 | nil–28.97 |
Number of options granted during the year (shares) | 2,329,854 | 2,226,096 |
Vesting period (years) | 3–5 | 3–5 |
Expected volatility (%) | 19–21 | 19–21 |
Option life (years) | 3.0–10 | 3.0–10 |
Expected life (years) | 3.0–6.5 | 3.0–5.9 |
Risk free rate of return (%) | 3.1–3.6 | 0.8–1.7 |
Expected dividends expressed as a dividend yield (%) | 0.0–2.1 | 0.0–1.9 |
Fair value per option (£) | 6.08–25.28 | 4.77–26.38 |
| Grants/ | Options | Options | ||||||||||
| Options | awards | Exercises | outstanding | available | ||||||||
| outstanding | Lapses * | to exercise | ||||||||||
| at 01.01.23 | 2023 | 2023 | 2023 | at 31.12 .23 | at 31.12.23 | |||||||
| Price | Price | Price | ||||||||||
Number | Number | (£) | Number | (£) | Number | Number | (£) | Number | ||||
| 15.28– | ||||||||||||
Sharesave Scheme | 623,480 | 205,387 | 23.43 | 195,628 | 15.28–23.43 | 75,741 | 557,498 | 23.43 | 2,809 | |||
| International | 17.81– | |||||||||||
Sharesave Plan | 246,734 | 76,701 | 23.43 | 69,487 | 15.28 | 19,377 | 234,571 | 23.43 | – | |||
Irish Sharesave Plan | 19,149 | – | – | 7,0 67 | 15.28 | 483 | 11,599 | 17.81 | – | |||
2004 | LTIP Part A | 92,600 | – | – | 92,600 | 13.56–13.75 | – | – | – | – | ||
| 16.38– | ||||||||||||
2014 | LTIP Part A | 9,357,989 | 1,792,961 | 28.05 | 2 ,125, | 89 4 | 16.41– 28.97 | 211,891 | 8,813,165 | 28.97 | 4,058,086 | |
2014 | LTIP Part B | 1,213,424 | 254,805 | nil | 341,281 | nil | 38,785 | 1,088,163 | nil | 150,802 | ||
11,553,376 | 2,329,854 | 2,831,957 | 346,277 | 10,704,996 | 4, | 211,697 |
| Weighted average | |||
| Weighted average | remaining | ||
| fair value of options | contractual life | ||
| outstanding (£) | (years) | ||
Sharesave Scheme | 6.86 | 1.96 | |
International Sharesave Plan | 7.02 | 1.74 | |
Irish Sharesave Plan | 5.18 | 0.84 | |
2014 | LTIP Part A | 4.05 | 6.57 |
2014 | LTIP Part B | 22.04 | 3.89 |
| 2023 | 2022 | |
| £m | £m | |
2021 interim | 54.3 | |
2021 final | 136.2 | |
2022 interim | 57.9 | |
2022 final | 151.8 | |
Total | 209.7 | 190.5 |
| Per share | ||
2023 | 2022 | |
Interim | ||
Final | ||
Total | 68.3p | 62.7p |
| 2023 | 2022 | |
| £m | £m | |
Bank guarantees | 2.0 | 1.8 |
2023 | 2022 | |
Peter Ventress | 2,608 | 2,608 |
Frank van Zanten | 225,612 | 180,751 |
Richard Howes | 76,333 | 43,996 |
Vanda Murray | 3,000 | 3,000 |
Lloyd Pitchford | 4,000 | 4,000 |
Pam Kirby | 1,800 | 1,800 |
Stephan Nanninga | – | – |
Vin Murria | – | – |
Jacky Simmonds | – | – |
313,353 | 236,155 |
| 2023 | 2022 | |
| Amounts included in the income statement | £m | £m |
Defined contribution pension schemes | 28.9 | 26.2 |
| Defined benefit pension schemes | ||
current service cost (net of contributions by employees) | 3.4 | 4.8 |
losses on curtailment and settlement | – | 0.5 |
Total included in employee costs | 32.3 | 31.5 |
| Amounts included in finance (income)/expense | ||
Net interest income on defined benefit pension schemes in surplus | (3.2) | (1.2) |
Net interest expense on defined benefit pension schemes in deficit | 1.0 | 0.8 |
Total charge to the income statement | 30.1 | 31.1 |
| 2023 | 2022 | |
| Amounts recognised in the statement of comprehensive income | £m | £m |
Actual return less expected return on pension scheme assets | 5.2 | (179.6) |
Experience loss on pension scheme liabilities | (2.2) | (16.3) |
Impact of changes in financial assumptions relating to the present value of pension scheme liabilities | (7.7) | 205.6 |
Impact of changes in demographic assumptions relating to the present value of pension scheme liabilities | 7.6 | (2.8) |
Actuarial gain on defined benefit pension schemes | 2.9 | 6.9 |
UK | 2023 | 2022 |
Longevity at age 65 for current pensioners (years) | 21.6 | 22.1 |
Longevity at age 65 for future pensioners (years) | 22.8 | 23.4 |
| US | ||
Longevity at age 65 for current and future pensioners (years) | 21.6 | 21.6 |
UK | US | |||||
2023 | 2022 | 2021 | 2023 | 2022 | 2021 | |
Rate of increase in salaries | 3.5% | 3.6% | 3.8% | 3.0% | 3.0% | 3.0% |
Rate of increase in pensions | 2.7% | 2.7% | 2.8% | – | – | – |
Discount rate | 4.8% | 5.0% | 1.8% | 4.8% | 5.0% | 2.6% |
Inflation rate | 2.7% | 2.7% | 2.8% | 2.3% | 2.3% | 2.3% |
| Impact of change | Impact of change | Impact of change | ||||
| in longevity | in inflation rate | in discount rate | ||||
| +1 year | –1 year | +0.25% | –0.25% | +0.25% | –0.25% | |
| £m | £m | £m | £m | £m | £m | |
UK | (7.5) | 7.5 | (4.1) | 4.3 | 8.2 | (8.6) |
US | (2.2) | 2.3 | – | – | 1.9 | (2.0) |
| UK | US | Other | Total | |
| 2023 | £m | £m | £m | £m |
Equities | – | 25.1 | 1.4 | 26.5 |
Bonds | 316.0 | 47.0 | 10.4 | 373.4 |
Other | 0.3 | 15.0 | 9.7 | 25.0 |
Total market value of pension scheme assets | 316.3 | 87.1 | 21.5 | 424.9 |
Present value of funded obligations | (251.0) | (84.8) | (21.4) | (357. 2) |
Present value of unfunded obligations | – | (9.3) | (9.0) | (18.3) |
Present value of funded and unfunded obligations | (251.0) | (94.1) | (30.4) | (375.5) |
Defined benefit pension schemes in deficit | – | (9.3) | (10.3) | (19.6) |
Defined benefit pension schemes in surplus | 65.3 | 2.3 | 1.4 | 69.0 |
Total surplus/(deficit) before tax | 65.3 | (7.0) | (8.9) | 49.4 |
Deferred tax | (16.3) | 2.5 | 2.8 | (11.0) |
Total surplus/(deficit) after tax | 49.0 | (4.5) | (6.1) | 38.4 |
| UK | US | Other | Total | |
| 2022 | £m | £m | £m | £m |
Equities | 75.6 | 38.0 | 1.2 | 114.8 |
Bonds | 230.4 | 38.4 | 9.9 | 278.7 |
Other | 0.3 | 18.4 | 9.3 | 28.0 |
Total market value of pension scheme assets | 306.3 | 94.8 | 20.4 | 421.5 |
Present value of funded obligations | (247.0) | (95.1) | (20.6) | (362.7) |
Present value of unfunded obligations | – | (10.0) | (8.9) | (18.9) |
Present value of funded and unfunded obligations | (247.0) | (105.1) | (29.5) | (381.6) |
Defined benefit pension schemes in deficit | – | (10.3) | (10.3) | (20.6) |
Defined benefit pension schemes in surplus | 59.3 | – | 1.2 | 60.5 |
Total surplus/(deficit) before tax | 59.3 | (10.3) | (9.1) | 39.9 |
Deferred tax | (14.8) | 2.6 | 2.6 | (9.6) |
Total surplus/(deficit) after tax | 44.5 | ( 7.7) | (6.5) | 30.3 |
| 2023 | 2022 | |
| Movement in net surplus/(deficit) | £m | £m |
Beginning of year | 39.9 | 31.2 |
Current service cost | (3.4) | (4.8) |
Contributions | 6.9 | 9.2 |
Net interest income | 2.2 | 0.4 |
Actuarial gain | 2.9 | 6.9 |
Net impact of benefit obligation settlement | – | (0.5) |
Currency translation | 0.9 | (2.5) |
End of year | 49.4 | 39.9 |
| 2023 | 2022 | |
| Changes in the present value of defined benefit pension scheme liabilities | £m | £m |
Beginning of year | 381.6 | 569.2 |
Current service cost | 3.4 | 4.8 |
Interest expense | 17.9 | 10.9 |
Contributions by employees | 0.5 | 0.4 |
Benefit obligation attributable to settlement | – | (8.8) |
Actuarial loss/(gain) | 2.3 | (186.5) |
Benefits paid | (23.7) | (25.2) |
Currency translation | (6.5) | 16.8 |
End of year | 375.5 | 381.6 |
| 2023 | 2022 | |
| Changes in the fair value of defined benefit pension scheme assets | £m | £m |
Beginning of year | 421.5 | 600.4 |
Interest income | 20.1 | 11.3 |
Actuarial gain/(loss) | 5.2 | (179.6) |
Contributions by employer | 6.9 | 9.2 |
Contributions by employees | 0.5 | 0.4 |
Benefits paid due to settlement | – | (9.3) |
Benefits paid | (23.7) | (25.2) |
Currency translation | (5.6) | 14.3 |
End of year | 424.9 | 421.5 |
Closing | Average | |||
Number of employees | 2023 | 2022 | 2023 | 2022 |
North America | 8,724 | 8,697 | 8,712 | 8,482 |
Continental Europe | 6,252 | 5,841 | 6,032 | 5,517 |
UK & Ireland | 4,006 | 3,935 | 3,995 | 4,182 |
Rest of the World | 5,462 | 3,901 | 4,255 | 3,628 |
24,444 | 22,374 | 22,994 | 21,809 | |
Corporate | 84 | 77 | 78 | 74 |
24,528 | 22,451 | 23,072 | 21,883 |
| 2023 | 2022 | |
| Employee costs | £m | £m |
Wages and salaries | 991.8 | 938.9 |
Social security costs | 110.3 | 100.6 |
Pension costs | 32.3 | 31.5 |
Share based payments | 15.4 | 14.1 |
1,149.8 | 1,085.1 |
| 2023 | 2022 | |
| Key management remuneration | £m | £m |
Salaries and short term employee benefits | 7.6 | 7.3 |
Share based payments | 2.8 | 3.1 |
Retirement benefits | 0.5 | 0.6 |
10.9 | 11.0 |
| 2023 | 2022 | |
| Directors’ emoluments | £m | £m |
Non-executive directors | 0.9 | 0.8 |
| Executive directors: | ||
remuneration excluding performance related elements | 1.9 | 1.8 |
annual bonus | 1.3 | 1.3 |
4.1 | 3.9 |
| 2023 | 2022 | |
| £m | £m | |
Beginning of year | 569.9 | 488.7 |
Acquisitions (Note 9) | 16.2 | 21.5 |
Disposal of business (Note 10) | – | (2.1) |
New leases | 136.7 | 123.3 |
Interest charge in the year | 28.6 | 22.0 |
Payment of lease liabilities | (188.0) | (175.1) |
Remeasurement adjustments | 122.1 | 56.6 |
Currency translation | (21.0) | 35.0 |
End of year | 664.5 | 569.9 |
| Ageing of lease liabilities: | ||
Current lease liabilities | 152 .1 | 145.9 |
Non-current lease liabilities | 512.4 | 424.0 |
End of year | 664.5 | 569.9 |
| 2023 | 2022 | |
| £m | £m | |
Cash at bank and in hand | 1, 377.1 | 1,504.0 |
Money market funds | 49.0 | – |
Cash and cash equivalents | 1,426.1 | 1,504.0 |
Bank overdrafts | (874.2) | (825.9) |
Cash, cash equivalents and overdrafts | 551.9 | 678.1 |
Interest bearing loans and borrowings – current liabilities | (130.0) | (161.0) |
Interest bearing loans and borrowings – non-current liabilities | (1,417.1) | (1,574.0) |
Derivatives managing the interest rate risk and currency profile of the debt | (90.3) | (103.2) |
Net debt excluding lease liabilities | (1,085.5) | (1,160.1) |
Lease liabilities (Note 27) | (664.5) | (569.9) |
Net debt including lease liabilities | (1,750.0) | (1,730.0) |
| 2023 | 2022 | |
| £m | £m | |
Cash at bank and in hand net of amounts in the cash pool | 520.8 | 700.5 |
Money market funds | 49.0 | – |
Bank overdrafts net of amounts in the cash pool | (17.9) | (22.4) |
Cash, cash equivalents and overdrafts | 551.9 | 678.1 |
| Cash, cash | Interest | |||
| equivalents | bearing | |||
| and | loans and | |||
| overdrafts | borrowings | Derivatives | Net debt | |
| 2023 | £m | £m | £m | £m |
Beginning of year excluding lease liabilities | 678.1 | (1,735.0) | (103.2) | (1,160.1) |
Cash flow excluding movements in other components of net debt | 143.1 | – | – | 143.1 |
Interest paid excluding interest on lease liabilities | (107.6) | – | – | (107.6) |
Repayment of borrowings | (159.5) | 159.5 | – | – |
Receipts on settlement of foreign exchange contracts | 21.6 | – | (21.6) | – |
Net cash (outflow)/inflow | (102.4) | 159.5 | (21.6) | 35.5 |
Non-cash movement in debt | – | (20.8) | 21.5 | 0.7 |
Realised gain on foreign exchange contracts | – | – | 21.6 | 21.6 |
Currency translation | (23.8) | 49.2 | (8.6) | 16.8 |
End of year excluding lease liabilities | 551.9 | (1, 547.1) | (90.3) | (1,085.5) |
Lease liabilities (Note 27) | – | (664.5) | – | (664.5) |
End of year including lease liabilities | 551.9 | (2,211.6) | (90.3) | (1,750.0) |
| Interest | ||||
| Cash, cash | bearing | |||
| equivalents | loans and | |||
| and overdrafts | borrowings | Derivatives | Net debt | |
| 2022 | £m | £m | £m | £m |
Beginning of year excluding lease liabilities | 225.3 | (1,545.6) | (17.1) | (1,337.4) |
Cash flow excluding movements in other components of net debt | 330.9 | – | – | 330.9 |
Interest paid excluding interest on lease liabilities | (61.9) | – | – | (61.9) |
Increase in borrowings | 346.4 | (346.4) | – | – |
Repayment of borrowings | (131.8) | 131.8 | – | – |
Payments on settlement of foreign exchange contracts | (86.2) | – | 86.2 | – |
Net cash inflow/(outflow) | 397.4 | (214.6) | 86.2 | 269.0 |
Non-cash movement in debt | – | 87.4 | (79.2) | 8.2 |
Realised losses on foreign exchange contracts | – | – | (86.2) | (86.2) |
Currency translation | 55.4 | (62.2) | (6.9) | (13.7) |
End of year excluding lease liabilities | 678.1 | (1,735.0) | (103.2) | (1,160.1) |
Lease liabilities (Note 27) | – | (569.9) | – | (569.9) |
End of year including lease liabilities | 678.1 | (2,304.9) | (103.2) | (1,730.0) |
| 2023 | 2022 | |
| Depreciation and software amortisation | £m | £m |
Depreciation of right-of-use assets | 166.1 | 151.1 |
Other depreciation and software amortisation | 41.1 | 38.4 |
207.2 | 189.5 |
| 2023 | 2022 | |
| Other non-cash items | £m | £m |
Share based payments | 15.4 | 14.1 |
Provisions | (13.1) | (3.9) |
Retirement benefit obligations | (3.5) | (3.9) |
Hyperinflation accounting adjustments | 2.1 | 8.0 |
Other | 5.6 | 1.6 |
6.5 | 15.9 |
| 2023 | 2022 | |
| Working capital movement | £m | £m |
Decrease/(increase) in inventories | 108.1 | (118.7 ) |
Increase in trade and other receivables | (9.9) | (13.0) |
(Decrease)/increase in trade and other payables | (126.6) | 186.2 |
(28.4) | 54.5 |