2023 | 2022 | |||||||
| Before | After | |||||||
| exceptional | exceptional | |||||||
| items and | Acquisition- | items and | Before | Acquisition- | After | |||
| acquisition- | Exceptional | related | acquisition- | acquisition- | related | acquisition- | ||
| related | items | costs | related | related | costs | related | ||
| costs | (note 5) | (note 6) | costs | costs | (note 6) | costs | ||
| Note(s) | £m | £m | £m | £m | £m | £m | £m | |
Revenue | 3, 4 | |||||||
Cost of sales | 3 | ( | ( | ( | ( | |||
Trading profit | ||||||||
Administrative expenses | ( | ( | ( | ( | ( | ( | ||
Operating profit/(loss) | 3, 4 | ( | ( | |||||
Finance income | 3 | |||||||
Finance costs | 3 | ( | ( | ( | ( | |||
Other finance income – pensions | 3 | |||||||
Profit/(loss) before taxation | ( | ( | ||||||
Taxation | 7 | ( | ( | ( | ( | |||
Profit/(loss) for the year | ( | ( | ||||||
| Attributable to: | ||||||||
| Equity holders of the Parent | ||||||||
Company | ( | ( | ||||||
Non-controlling interests | ||||||||
Profit/(loss) for the year | ( | ( | ||||||
| Earnings per share | ||||||||
Basic | 8 | |||||||
Diluted | 8 |
| 2023 | 2022 | ||
| £m | £m | ||
Profit for the year | |||
| Other comprehensive (loss)/income: | |||
| Items that will not be reclassified to profit or loss: | |||
Actuarial loss on employee benefit schemes – net of tax | 23 | ( | ( |
| Items that may be reclassified subsequently to profit or loss: | |||
Foreign exchange differences on retranslation of foreign operations | ( | ||
Foreign currency hedges recycled to profit or loss – net of tax | 25 | ||
Foreign currency hedge revaluations – net of tax | 25 | ( | |
Other comprehensive (loss)/income | ( | ||
Total comprehensive income for the year | |||
| Attributable to: | |||
Equity holders of the Parent Company | |||
Non-controlling interests | |||
Total comprehensive income for the year |
| 2023 | 2022 | ||
| £m | £m | ||
| Non-current assets | |||
Property, plant and equipment | 10 | ||
Investment properties | 11 | ||
Right-of-use assets | 12 | ||
Intangible assets | 13 | ||
Trade and other receivables | 15 | ||
Investments | 16 | ||
Employee benefits | 23 | ||
Deferred tax assets | 7 | ||
| Current assets | |||
Inventories | 17 | ||
Trade and other receivables | 15 | ||
Income tax receivable | |||
Investments | 16 | ||
Cash and cash equivalents | 18 | ||
| Current liabilities | |||
Trade and other payables | 19 | ( | ( |
Lease liabilities | 20 | ( | ( |
Income tax payable | ( | ( | |
Provisions | 21 | ( | ( |
( | ( | ||
Net current assets | |||
| Non-current liabilities | |||
Trade and other payables | 19 | ( | ( |
Lease liabilities | 20 | ( | ( |
Provisions | 21 | ( | ( |
Employee benefits | 23 | ( | ( |
Deferred tax liabilities | 7 | ( | ( |
( | ( | ||
Net assets | |||
| Capital and reserves | |||
Share capital | 24 | ||
Other reserves | 25 | ||
Retained earnings | |||
Equity attributable to shareholders of the Parent Company | |||
Non-controlling interests | |||
Total equity |
| Attributable to equity holders of the Parent Company | Non- | ||||||
| Share | Other | Retained | controlling | ||||
| capital | reserves | earnings | Total | interests | Total equity | ||
| Note(s) | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2023 | |||||||
Profit for the year | |||||||
Other comprehensive loss | ( | ( | ( | ( | ( | ||
Total comprehensive (loss)/income for the year | ( | ||||||
| Transactions with owners: | |||||||
Share issues | 24,25 | ||||||
Employee share schemes | 25 | ( | ( | ( | ( | ||
Tax on other employee benefits | 7 | ( | ( | ( | |||
Tax on other items in equity | 7 | ||||||
Dividend paid | 9 | ( | ( | ( | ( | ||
Other movements | ( | ||||||
Total transactions with owners | ( | ( | ( | ( | ( | ||
Balance at 31 December 2023 |
| Attributable to equity holders of the Parent Company | Non- | ||||||
| Share | Other | Retained | controlling | ||||
| capital | reserves | earnings | Total | interests | Total equit y | ||
| Note(s) | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2022 | |||||||
Profit for the year | |||||||
Other comprehensive income/(loss) | ( | ||||||
Total comprehensive income for the year | |||||||
| Transactions with owners: | |||||||
Share issues | 24,25 | ||||||
Employee share schemes | 25 | ( | ( | ( | |||
Tax on other employee benefits | 7 | ( | ( | ( | |||
Tax on other items in equity | 7 | ( | ( | ( | |||
Dividend paid | 9 | ( | ( | ( | ( | ||
Other movements | ( | ( | ( | ( | |||
Total transactions with owners | ( | ( | ( | ( | |||
Balance at 31 December 2022 |
| 2023 | 2022 | ||
| £m | £m | ||
| Cash flows from operating activities | |||
Profit before taxation | |||
| Adjustments for: | |||
Foreign exchange differences | 3 | ( | |
Depreciation | 3, 10, 11, 12 | ||
Share-based payment expense | 22 | ||
(Gain)/loss on sale of property, plant and equipment | ( | ||
Amortisation of intangibles | 3, 13 | ||
| Difference between pension contributions paid and amount recognised | |||
in the income statement | |||
Finance income | 3 | ( | ( |
Finance costs | 3 | ||
Other finance income – pensions | 3 | ( | ( |
Increase in inventories | 17 | ( | ( |
Decrease/(increase) in trade and other receivables | ( | ||
Increase in bonus accrual | |||
(Decrease)/increase in trade and other payables | ( | ||
Increase in provisions | |||
Cash generated from operations | |||
Income tax paid | ( | ( | |
Net cash flow from operating activities | |||
| Cash flows from investing activities | |||
Interest received | |||
Purchase of property, plant and equipment | 10 | ( | ( |
Purchase of intangible assets | 13 | ( | ( |
Purchase of investments | ( | ( | |
Proceeds from sale of investments | |||
Proceeds from sale of property, plant and equipment | |||
Transfer from current investments (cash on deposit and government bonds) | 16 | ||
Transfer to current investments (cash on deposit and government bonds) | 16 | ( | ( |
Acquisition of subsidiaries, net of cash acquired | 13 | ( | ( |
Dividends received from investments | 3 | ||
Net cash flow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Interest paid and other charges | ( | ( | |
Dividend paid | 9 | ( | ( |
Dividend paid to non-controlling interests | ( | ( | |
Repayment of borrowings | ( | ( | |
Principal elements of lease payments | ( | ( | |
Proceeds from shares issued | |||
Contributions to non-controlling interests | ( | ||
ESOP shares acquired | ( | ( | |
Net cash flow from financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at 1 January | |||
Net foreign exchange differences | ( | ||
Cash and cash equivalents at 31 December | 18 |
Freehold and long leasehold properties | 10 to 60 years |
| Over the period | |
| Leasehold improvements | of the lease |
Office furniture and equipment | 2 to 10 years |
Motor vehicles | 4 to 5 years |
| 2023 | 2022 | |
| £m | £m | |
| Revenue | ||
Revenue from contracts with customers | 639.0 | 603.4 |
Revenue from other sources: rental income | 0.4 | 0.4 |
639.4 | 603.8 |
| 2023 | 2022 | |
| £m | £m | |
| Cost of sales | ||
Agency services | 9.1 | 5.9 |
Inventories | 19.6 | 14.2 |
Other | 1.7 | 1.7 |
30.4 | 21.8 |
| 2023 | 2022 | |
| £m | £m | |
| Finance income | ||
Bank interest income | 9.6 | 1.2 |
Dividend income | 0.1 | 0.2 |
Other finance income | 0.8 | 0.5 |
10.5 | 1.9 |
| 2023 | 2022 | |
| £m | £m | |
| Finance costs | ||
Interest expenses on lease liabilities | 1.7 | 1.9 |
Other finance costs | 0.5 | 0.3 |
2.2 | 2.2 |
| 2023 | 2022 | |
| £m | £m | |
| Other finance income – pensions | ||
Net benefit income | 0.7 | 0.4 |
| 2023 | 2022 | |
| £m | £m | |
Depreciation | 14.7 | 13.7 |
Amortisation of intangible assets | 4.8 | 4.1 |
Net foreign exchange losses/(gains) | 6.8 | (0.5) |
Research and development | 16.2 | 21.2 |
Short-term lease expense | 0.3 | 0.3 |
| 2023 | 2022 | |
| £000 | £000 | |
| Auditors’ remuneration | ||
Fees payable to the Company’s Auditors for the audit of the Company’s and Group financial statements | 525 | 350 |
| Fees payable to the Company’s Auditors and their associates for other services: | ||
The auditing of financial statements of subsidiaries of the Company | 443 | 384 |
Audit-related assurance services | 94 | 89 |
1,062 | 823 |
| 2023 | 2022 | |
| £m | £m | |
| Employee compensation and benefits expense | ||
Wages and salaries | 370.2 | 350.1 |
Social security costs | 34.2 | 28.8 |
Share-based payment expense | 1.9 | 1.8 |
Pension costs – defined contribution plans | 10.0 | 9.3 |
416.3 | 390.0 |
2023 | 2022 | |
Broking | 1,337 | 1,256 |
Financial | 115 | 106 |
Support | 361 | 298 |
Research | 133 | 123 |
1,946 | 1,783 |
Revenue | Results | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Broking | 516.8 | 495.5 | 121.2 | 117.6 |
Financial | 44.1 | 49.8 | 6.6 | 7. 8 |
Support | 56.6 | 39.0 | 6.4 | 5.0 |
Research | 21.9 | 19.5 | 8.4 | 7.0 |
Segment revenue/profit | 639.4 | 603.8 | 142.6 | 137.4 |
Head office costs | (42.4) | (36.6) | ||
Operating profit before exceptional items and acquisition-related costs | 100.2 | 100.8 | ||
Exceptional items | 2.2 | – | ||
Acquisition-related costs | (2.6) | (0.8) | ||
Operating profit | 99.8 | 100.0 | ||
Finance income | 10.5 | 1.9 | ||
Finance costs | (2.2) | (2.2) | ||
Other finance income – pensions | 0.7 | 0.4 | ||
Profit before taxation | 108.8 | 100.1 | ||
Taxation | (23.0) | (20.5) | ||
Profit for the year | 85.8 | 79.6 |
Assets | Liabilities | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Broking | 665.0 | 642.7 | 286.6 | 287.0 |
Financial | 76.1 | 101.1 | 26.0 | 48.4 |
Support | 69.1 | 41.6 | 34.1 | 16.4 |
Research | 10.9 | 11.4 | 14.1 | 12.8 |
Segment assets/liabilities | 821.1 | 796.8 | 360.8 | 364.6 |
Unallocated assets/liabilities | 54.5 | 35.5 | 58.2 | 54.5 |
875.6 | 832.3 | 419.0 | 419.1 |
Non-current asset additions | Depreciation | Amortisation | ||||||
| Property, | Property, | |||||||
| plant and | Intangible | plant and | Intangible | |||||
| equipment | assets | equipment | assets | |||||
| 2023 | 2023 | 2022 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Broking | 6.9 | 4.3 | 11.5 | 9.3 | 11.5 | 11.0 | 4.5 | 4.1 |
Financial | 0.5 | – | 0.8 | – | 1.1 | 1.2 | – | – |
Support | 8.9 | 2.8 | 1.2 | 0.2 | 1.7 | 1.2 | 0.3 | – |
Research | – | – | – | – | 0.4 | 0.2 | – | – |
16.3 | 7.1 | 13.5 | 9.5 | 14.7 | 13.6 | 4.8 | 4.1 | |
| Revenue | ||
| 2023 | 2022 | |
| £m | £m | |
Europe, Middle East and Africa* | 464.2 | 434.4 |
Americas | 33.6 | 32.2 |
Asia-Pacific | 141.6 | 137. 2 |
639.4 | 603.8 |
| Non-current assets** | ||
| 2023 | 2022 | |
| £m | £m | |
Europe, Middle East and Africa* | 236.2 | 237.7 |
Americas | 4.9 | 5.4 |
Asia-Pacific | 12.9 | 15.4 |
254.0 | 258.5 |
| 2023 | 2022 | |
| £m | £m | |
| Current tax | ||
Tax on profits for the year | 27. 3 | 26.9 |
Adjustments in respect of prior years | (0.8) | (0.7) |
26.5 | 26.2 | |
| Deferred tax | ||
Origination and reversal of temporary differences | (3.1) | (4. 9) |
Impact of change in tax rates | (0.4) | (0.8) |
(3.5) | (5.7) | |
Total tax charge in the income statement | 23.0 | 20.5 |
| 2023 | 2022 | ||
| £m | £m | ||
| Current tax | |||
Employee benefits | – on pension benefits | – | (0.1) |
Employee benefits | – other employee benefits | (0.3) | (0.3) |
Other items in equity | – | 0.4 | |
(0.3) | – | ||
| Deferred tax | |||
Employee benefits | – on pension benefits | (0.5) | (1.6) |
Employee benefits | – other employee benefits | 0.5 | 1.1 |
Foreign currency contracts | 2.5 | (1.8) | |
Other temporary differences | (0.1) | – | |
2.4 | (2.3) | ||
Total tax charge/(credit) in the statement of changes in equity | 2.1 | (2.3) |
| 2023 | 2022 | |
| £m | £m | |
Profit before taxation | 108.8 | 100.1 |
Profit at UK average standard rate of corporation tax of 23.5% (2022: 19%) | 25.6 | 19.0 |
| Effects of: | ||
Expenses not deductible for tax purposes | 2.4 | 2.3 |
Non-taxable income | (1.2) | – |
(Lower)/higher tax rates on overseas earnings | (3.3) | 0.4 |
Tax losses recognised | (0.4) | (0.1) |
Adjustments relating to prior year | (1.2) | (1.3) |
Adjustments relating to changes in tax rates | (0.4) | (0.8) |
Other adjustments | 1.5 | 1.0 |
Total tax charge in the income statement | 23.0 | 20.5 |
| 2023 | 2022 | ||
| £m | £m | ||
Employee benefits | – on pension benefits | 0.1 | (0.1) |
Employee benefits | – on employee benefits | (3.0) | (6.7) |
In relation to earnings of overseas subsidiaries | 0.3 | 0.5 | |
Other temporary differences | (0.9) | 0.6 | |
Deferred tax credit in the income statement | (3.5) | (5.7) |
| 2023 | 2022 | ||
| £m | £m | ||
| Deferred tax assets | |||
Employee benefits | – on pension benefits | – | 0.1 |
– other employee benefits | 17.7 | 15.8 | |
Foreign currency contracts | – | 1.7 | |
Other temporary differences | 3.1 | 0.9 | |
Deferred tax assets before offset | 20.8 | 18.5 | |
Offset against deferred tax liabilities | (4.0) | (3.9) | |
Deferred tax assets in the balance sheet | 16.8 | 14.6 | |
| Deferred tax liabilities | |||
Employee benefits | – on pension benefits | (3.5) | (3.9) |
In relation to earnings of overseas subsidiaries | (3.1) | (2.8) | |
Foreign currency contracts | (0.8) | – | |
Intangible assets | (2.4) | (2.4) | |
Other temporary differences | (3.6) | (1.9) | |
Deferred tax liabilities before offset | (13.4) | (11.0) | |
Offset against deferred tax assets | 4.0 | 3.9 | |
Deferred tax liabilities in the balance sheet | (9.4) | (7.1) | |
2023 | 2022 | |||
| Underlying | Reported | Underlying | Reported | |
| £m | £m | £m | £m | |
Profit for the year attributable to equity holders of the Parent Company | 83.8 | 83.8 | 76.3 | 75.6 |
2023 | 2022 | |||
| Underlying | Reported | Underlying | Reported | |
| Million | Million | Million | Million | |
| Weighted average number of ordinary shares | ||||
(excluding share purchase trusts’ shares) – basic | 30.5 | 30.5 | 30.5 | 30.5 |
Dilutive effect of share options | 0.2 | 0.2 | 0.2 | 0.2 |
| Weighted average number of ordinary shares | ||||
(excluding share purchase trusts’ shares) – diluted | 30.7 | 30.7 | 30.7 | 30.7 |
2023 | 2022 | |||
| Underlying | Reported | Underlying | Reported | |
| Pence | Pence | Pence | Pence | |
Basic earnings per share | 275.0 | 275.2 | 250.3 | 247.9 |
Diluted earnings per share | 273.5 | 273.6 | 248.5 | 246.1 |
| 2023 | 2022 | |
| £m | £m | |
| Declared and paid during the year: | ||
Final dividend for 2022 of | 19.3 | 17.2 |
Interim dividend for 2023 of | 9.0 | 8.7 |
Dividend paid | 28.3 | 25.9 |
| Proposed for approval at the AGM (not recognised as a liability at 31 December): | ||
Final dividend for 2023 proposed of 72p per share (2022: 64p per share) | 22.1 | 19.6 |
| Freehold | |||||
| and long | Office | ||||
| leasehold | Leasehold | furniture and | Motor | ||
| properties | improvements | equipment | vehicles | Total | |
| £m | £m | £m | £m | £m | |
| Original cost | |||||
At 1 January 2023 | 10.0 | 20.6 | 27.3 | 1.1 | 59.0 |
Additions | 1.8 | 1.6 | 4.5 | 0.1 | 8.0 |
Arising on acquisitions | – | 0.2 | 0.1 | 0.1 | 0.4 |
Disposals | (0.2) | (0.3) | – | (0.3) | (0.8) |
Foreign exchange differences | (0.3) | (0.4) | (0.5) | (0.1) | (1.3) |
At 31 December 2023 | 11.3 | 21.7 | 31.4 | 0.9 | 65.3 |
| Accumulated depreciation | |||||
At 1 January 2023 | 2.1 | 11.0 | 19.6 | 0.8 | 33.5 |
Charged during the year | 0.1 | 1.5 | 3.1 | 0.1 | 4.8 |
Disposals | (0.1) | (0.2) | – | (0.2) | (0.5) |
Foreign exchange differences | (0.2) | (0.2) | (0.4) | (0.2) | (1.0) |
At 31 December 2023 | 1.9 | 12.1 | 22.3 | 0.5 | 36.8 |
Net book value at 31 December 2023 | 9.4 | 9.6 | 9.1 | 0.4 | 28.5 |
| Freehold | |||||
| and long | Office | ||||
| leasehold | Leasehold | furniture and | Motor | ||
| properties | improvements | equipment | vehicles | Total | |
| £m | £m | £m | £m | £m | |
| Original cost | |||||
At 1 January 2022 | 9.4 | 18.7 | 23.4 | 1.3 | 52.8 |
Additions | 1.2 | 2.1 | 4.3 | – | 7.6 |
Arising on acquisitions | – | – | 0.1 | – | 0.1 |
Disposals | (0.9) | (0.6) | (1.1) | (0.2) | (2.8) |
Foreign exchange differences | 0.3 | 0.4 | 0.6 | – | 1.3 |
At 31 December 2022 | 10.0 | 20.6 | 27. 3 | 1.1 | 59.0 |
| Accumulated depreciation | |||||
At 1 January 2022 | 1.9 | 9.8 | 17.9 | 0.7 | 30.3 |
Charged during the year | 0.2 | 1.4 | 2.3 | 0.2 | 4.1 |
Disposals | (0.1) | (0.5) | (1.1) | (0.1) | (1.8) |
Foreign exchange differences | 0.1 | 0.3 | 0.5 | – | 0.9 |
At 31 December 2022 | 2.1 | 11.0 | 19.6 | 0.8 | 33.5 |
Net book value at 31 December 2022 | 7.9 | 9.6 | 7.7 | 0.3 | 25.5 |
| 2023 | 2022 | |
| £m | £m | |
| Cost | ||
At 1 January and 31 December | 2.1 | 2.1 |
| Accumulated depreciation | ||
At 1 January | 1.1 | 0.9 |
Charged during the year* | – | 0.1 |
Foreign exchange differences | – | 0.1 |
At 31 December | 1.1 | 1.1 |
Net book value at 31 December | 1.0 | 1.0 |
| Leasehold | Leasehold | |
| properties | properties | |
| 2023 | 2022 | |
| £m | £m | |
| Cost | ||
As at 1 January | 70.8 | 69.5 |
Additions | 4.4 | 5.9 |
Arising on acquisitions | 3.5 | – |
Disposals | (1.3) | (6.6) |
Foreign exchange differences | (2.7) | 2.0 |
At 31 December | 74.7 | 70.8 |
| Accumulated depreciation | ||
As at 1 January | 31.5 | 24.4 |
Charged during the year | 9.9 | 9.5 |
Disposals | (1.3) | (3.3) |
Foreign exchange differences | (1.3) | 0.9 |
At 31 December | 38.8 | 31.5 |
Net book value at 31 December | 35.9 | 39.3 |
| Other | ||||
| Development | intangible | |||
| Goodwill | costs | assets | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 January 2023 | 291.9 | 21.3 | 33.4 | 346.6 |
Additions | – | 2.8 | – | 2.8 |
Arising on acquisitions | 1.2 | – | 3.1 | 4.3 |
Other (reclassification) | – | 1.2 | (1.2) | – |
Foreign exchange differences | (16.4) | – | (1.4) | (17. 8) |
At 31 December 2023 | 276.7 | 25.3 | 33.9 | 335.9 |
| Accumulated amortisation and impairment | ||||
At 1 January 2023 | 120.3 | 6.2 | 31.2 | 157.7 |
Charged during the year | – | 4.2 | 0.6 | 4.8 |
Foreign exchange differences | (8.1) | – | (1.4) | (9.5) |
At 31 December 2023 | 112.2 | 10.4 | 30.4 | 153.0 |
Net book value at 31 December 2023 | 164.5 | 14.9 | 3.5 | 182.9 |
| Other | ||||
| Development | intangible | |||
| Goodwill | costs | assets | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 January 2022 | 284.8 | 19.3 | 30.6 | 334.7 |
Additions | – | 2.0 | – | 2.0 |
Arising on acquisitions | 5.4 | – | 2.1 | 7. 5 |
Other (reclassification) | (0.2) | – | 0.2 | – |
Foreign exchange differences | 1.9 | – | 0.5 | 2.4 |
At 31 December 2022 | 291.9 | 21.3 | 33.4 | 346.6 |
| Accumulated amortisation and impairment | ||||
At 1 January 2022 | 118.9 | 2.2 | 30.4 | 151.5 |
Charged during the year | – | 4.0 | 0.1 | 4.1 |
Other (reclassification) | (0.1) | – | 0.1 | – |
Foreign exchange differences | 1.5 | – | 0.6 | 2.1 |
At 31 December 2022 | 120.3 | 6.2 | 31.2 | 157.7 |
Net book value at 31 December 2022 | 171.6 | 15.1 | 2.2 | 188.9 |
| Recap | |||||
| DHSS | MarDocs | Manager | Leme | Total | |
| £m | £m | £m | £m | £m | |
Intangible assets | 2.2 | 0.9 | – | – | 3.1 |
Property, plant and equipment | 0.4 | – | – | – | 0.4 |
Right-of-use assets | 3.5 | – | – | – | 3.5 |
Trade and other receivables | 5.5 | – | 0.1 | – | 5.6 |
Cash and cash equivalents | – | – | 0.1 | – | 0.1 |
Total assets | 11.6 | 0.9 | 0.2 | – | 12.7 |
Trade and other payables (current) | (3.5) | – | (0.2) | – | (3.7) |
Lease liability (current) | (0.5) | – | – | – | (0.5) |
Trade and other payables (non-current) | – | – | (0.5) | – | (0.5) |
Lease liability (non-current) | (3.0) | – | – | – | (3.0) |
Deferred tax liabilities | (0.6) | (0.2) | – | – | (0.8) |
Total liabilities | (7.6) | (0.2) | (0.7) | – | (8.5) |
Net identifiable assets acquired | 4.0 | 0.7 | (0.5) | – | 4.2 |
Goodwill | 0.1 | 0.5 | 0.5 | 0.1 | 1.2 |
Total consideration paid in cash | 4.1 | 1.2 | – | 0.1 | 5.4 |
| Recap | ||||
| DHSS | MarDocs | Manager | Leme | |
| £m | £m | £m | £m | |
Revenue contributed since acquisition | 10.8 | 0.3 | 0.5 | – |
Net profit after tax since acquisition | 0.8 | 0.1 | 0.4 | – |
Consolidated pro-forma revenue | 639.9 | 639.4 | 639.4 | 639.8 |
Consolidated pro-forma reported profit for the year | 85.8 | 85.8 | 85.8 | 85.8 |
| 2023 | |
| £m | |
| Outflow of cash to acquire subsidiaries, net of cash acquired | |
DHSS cash consideration | 4.1 |
MarDocs cash consideration | 1.2 |
Leme cash consideration | 0.1 |
| 5.4 | |
Less: Cash acquired | (0.1) |
Net outflow of cash – investing activities | 5.3 |
| 2023 | 2022 | |
| £m | £m | |
Dry cargo chartering | 16.2 | 16.1 |
Container chartering | 2.0 | 2.0 |
Tankers chartering | 10.8 | 10.6 |
Specialised products chartering | 13.1 | 13.1 |
Gas chartering | 2.8 | 2.8 |
Sale and purchase broking | 42.2 | 45.8 |
Offshore broking | 46.3 | 48.1 |
Securities | 13.0 | 14.1 |
Project finance | 11.6 | 12.6 |
Port and agency services | 3.2 | 3.1 |
Research services | 3.3 | 3.3 |
164.5 | 171.6 |
| 2023 | 2022 | |
| £m | £m | |
| Non-current | ||
Other receivables | 1.7 | 2.6 |
Foreign currency contracts | 2.7 | – |
4.4 | 2.6 | |
| Current | ||
Trade receivables | 121.7 | 127.2 |
Other receivables | 11.4 | 10.3 |
Foreign currency contracts | 0.8 | 0.1 |
Prepayments | 9.5 | 9.0 |
Contract assets | 4.1 | 3.5 |
147. 5 | 150.1 |
2023 | 2022 | |||||
| Expected loss | Gross carrying | Loss | Expected loss | Gross carrying | Loss | |
| rate | amount | allowance | rate | amount | allowance | |
| % | £m | £m | % | £m | £m | |
0 – 3 months | 3.5 | 108.5 | 3.8 | 3.6 | 116.2 | 4.2 |
3 – 12 months | 25.3 | 22.7 | 5.7 | 24.4 | 20.1 | 4.9 |
Over 12 months | 100.0 | 12.4 | 12.4 | 100.0 | 10.5 | 10.5 |
143.6 | 21.9 | 146.8 | 19.6 |
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 19.6 | 12.9 |
Release of loss allowance | (11.8) | (8.2) |
Receivables written off during the year as uncollectible | (0.5) | (0.3) |
Increase in loss allowance | 15.7 | 14.3 |
Foreign exchange differences | (1.1) | 0.9 |
At 31 December | 21.9 | 19.6 |
| 2023 | 2022 | |
| £m | £m | |
US dollar | 83.3 | 81.7 |
Sterling | 24.1 | 19.8 |
Norwegian krone | 5.5 | 22.9 |
Other currencies | 8.8 | 2.8 |
121.7 | 127.2 |
| 2023 | 2022 | |
| £m | £m | |
| Non-current | ||
Financial assets at fair value through profit or loss | 1.3 | 1.2 |
1.3 | 1.2 | |
| Current | ||
Cash on deposit | 37. 8 | 3.1 |
Government bonds | 2.1 | – |
Financial assets at fair value through profit or loss | 0.2 | 0.4 |
40.1 | 3.5 |
| 2023 | 2022 | |
| £m | £m | |
Finished goods | 3.3 | 2.4 |
| 2023 | 2022 | |
| £m | £m | |
Cash at bank and in hand | 281.2 | 320.1 |
Short-term deposits | 117.7 | 64.3 |
398.9 | 384.4 |
| 2023 | 2022 | |
| £m | £m | |
| Current | ||
Trade payables | 34.4 | 50.0 |
Other payables | 19.6 | 10.5 |
Other tax and social security | 5.7 | 12.3 |
Deferred consideration | 0.4 | – |
Foreign currency contracts | – | 3.7 |
Bonus accruals | 237.7 | 225.8 |
Other accruals | 30.1 | 24.1 |
Contract liabilities | 11.5 | 9.5 |
339.4 | 335.9 | |
| Non-current | ||
Other payables | 3.2 | 2.5 |
Foreign currency contracts | – | 3.3 |
3.2 | 5.8 |
| 2023 | 2022 | |
| £m | £m | |
| Current | ||
Lease liabilities | 10.4 | 9.9 |
| Non-current | ||
Lease liabilities | 32.8 | 37.7 |
| 2023 | 2022 | |
| £m | £m | |
| Current | ||
At 1 January | 0.6 | 0.6 |
Arising during the year | 0.1 | 0.2 |
Foreign exchange differences | (0.1) | (0.2) |
At 31 December | 0.6 | 0.6 |
| Non-current | ||
At 1 January | 1.9 | 1.6 |
Arising during the year | – | 0.3 |
At 31 December | 1.9 | 1.9 |
| 2023 | 2022 | |
| £m | £m | |
Expense arising from equity-settled share-based payment transactions | 1.9 | 1.8 |
| Weighted | ||||||||
| average | ||||||||
| Outstanding | Outstanding at | Exercisable at | contractual | |||||
| at 1 January | Granted | Lapsed | Exercised | 31 December | 31 December | life | ||
| 2023 | in year | in year | in year 2023 | 2023 | Years | |||
| Long-term incentive awards | 141,518 | 43,902 | (263) | – | 185,157 | 55,947 | 7.69 | |
2019 | ShareSave | 39,386 | – | (1,561) | (37,825) | – | – | – |
2020 | ShareSave | 104,274 | – | (4,663) | (65,410) | 34,201 | 34,201 | 0.33 |
2021 | ShareSave | 34,089 | – | (11,188) | – | 22,901 | – | 1.33 |
2022 | ShareSave | 234,254 | – | (32,404) | (153) | 201,697 | – | 2.28 |
2023 | ShareSave | – | 168,443 | (2,113) | – | 166,330 | – | 3.30 |
553,521 | 212,345 | (52,192) | (103,388) | 610,286 | 90,148 | |||
| Outstanding | Outstanding at | Exercisable at | ||||
| at 1 January | Granted | Lapsed | Exercised | 31 December | 31 December | |
| 2023 | in year | in year | in year 2023 | 2023 | ||
| £ | £ | £ | £ | £ | £ | |
Long-term incentive awards | – | – | – | – | – | – |
ShareSave | 22.02 | 21.65 | 24.02 | 18.93 | 22.39 | 19.28 |
Total | 16.39 | 17.17 | 23.90 | 18.93 | 15.59 | 7.30 |
| Weighted | ||||||||
| average | ||||||||
| Outstanding at | Outstanding at | Exercisable at | contractual | |||||
| 1 January | Granted | Lapsed | Exercised | 31 December | 31 December | life | ||
| 2022 | in year | in year | in year 2022 | 2022 | Years | |||
| Long-term incentive awards | 160,003 | 38,548 | – | (57,033) | 141,518 | – | 8.19 | |
2018 | ShareSave | 17, 21 8 | – | (660) | (16,558) | – | – | – |
2019 | ShareSave | 164,784 | – | (3,756) | (121,642) | 39,386 | 39,386 | 0.33 |
2020 | ShareSave | 114,001 | – | (6,581) | (3,146) | 104,274 | – | 1.33 |
2021 | ShareSave | 66,313 | – | (32,224) | – | 34,089 | – | 2.24 |
2022 | ShareSave | – | 237,327 | (3,073) | – | 234,254 | – | 3.28 |
522,319 | 275,875 | (4 6, 29 4) | (198,379) | 553,521 | 39,386 | |||
| Outstanding at | Outstanding at | Exercisable at | ||||
| 1 January | Granted | Lapsed | Exercised | 31 December | 31 December | |
| 2022 | in year | in year | in year 2022 | 2022 | ||
| £ | £ | £ | £ | £ | £ | |
Long-term incentive awards | – | – | – | – | – | – |
ShareSave | 21.21 | 22.50 | 27.95 | 18.78 | 22.02 | 18.30 |
Total | 14.71 | 19.35 | 27.95 | 13.38 | 16.39 | 18.30 |
2023 | 2022 | |
Share price at date of grant (£) | 27.35 –30.95 | 26.30–34.45 |
Exercise price (£) | 0.00–23.07 | 0.00–22.51 |
Expected term (years) | 2.0–3.3 | 2.0–3.3 |
Risk-free interest rate (%) | 3.7–4.7 | 1.7–4.4 |
Expected dividend yield (%) | 0.0–3.4 | 0.0–3.3 |
Expected volatility (%) | 31.5–32.5 | 32.1–35.3 |
| 2023 | 2022 | |
| £m | £m | |
Fair value of schemes’ assets | 131.3 | 134.7 |
Present value of funded defined benefit obligations | (115.5) | (115.2) |
15.8 | 19.5 | |
Effect of asset ceiling in relation to the Plowrights scheme | (2.4) | (4.1) |
Net benefit asset recognised in the balance sheet | 13.4 | 15.4 |
| 2023 | 2022 | |
| £m | £m | |
| Recognised in other finance income – pensions: | ||
Expected return on schemes’ assets | 6.5 | 3.6 |
Interest cost on benefit obligation and asset ceiling | (5.8) | (3.2) |
| Recognised in administrative expenses: | ||
Scheme administrative expenses | (1.0) | (0.8) |
Net benefit charge recognised in the income statement | (0.3) | (0.4) |
| 2023 | 2022 | |
| £m | £m | |
Actual return on schemes’ assets | 5.5 | (59.0) |
Less: expected return on schemes’ assets | (6.5) | (3.6) |
Actuarial loss on schemes’ assets | (1.0) | (62.6) |
Actuarial (loss)/gain on defined benefit obligations | (3.1) | 54.7 |
Actuarial loss recognised in the statement of comprehensive income | (4.1) | (7.9) |
Tax credit on actuarial loss | 1.0 | 1.2 |
Release of asset ceiling in relation to the Plowrights scheme | 1.9 | 1.3 |
Tax charge on asset ceiling | (0.4) | (0.2) |
Tax credit on change in tax rates | – | 0.1 |
Net actuarial loss on employee benefit obligations | (1.6) | (5.5) |
| Cumulative amount of actuarial (losses)/gains, before tax, recognised in the statement | ||
of comprehensive income | (2.7) | 1.4 |
2023 | 2022 | |||
% | £m | % | £m | |
Equities* | 1.2 | 1.6 | 1.1 | 1.5 |
Government bonds* | 30.8 | 40.5 | 39.5 | 53.2 |
Corporate bonds* | 28.7 | 37.7 | 30.4 | 40.9 |
Investment funds* | 21.9 | 28.7 | 25.6 | 34.5 |
Cash and other assets | 17.4 | 22.8 | 3.4 | 4.6 |
100.0 | 131.3 | 100.0 | 134.7 |
| Present value | Fair value of | Impact of | |||
| of obligation | plan assets | Total | asset ceiling | Total | |
| £m | £m | £m | £m | £m | |
At 1 January 2023 | (115.2) | 134.7 | 19.5 | (4.1) | 15.4 |
Expected return on assets | – | 6.5 | 6.5 | – | 6.5 |
Interest costs | (5.6) | – | (5.6) | (0.2) | (5.8) |
Employer contributions | – | 0.4 | 0.4 | – | 0.4 |
Administrative expenses | – | (1.0) | (1.0) | – | (1.0) |
Benefits paid | 8.4 | (8.3) | 0.1 | – | 0.1 |
Actuarial (loss)/gain | (3.1) | (1.0) | (4.1) | 1.9 | (2.2) |
At 31 December 2023 | (115.5) | 131.3 | 15.8 | (2.4) | 13.4 |
| Present value | Fair value of | Impact of | |||
| of obligation | plan assets | Total | asset ceiling | Total | |
| £m | £m | £m | £m | £m | |
At 1 January 2022 | (174. 2) | 201.5 | 27.3 | (5.3) | 22.0 |
Expected return on assets | – | 3.6 | 3.6 | – | 3.6 |
Interest costs | (3.1) | – | (3.1) | (0.1) | (3.2) |
Employer contributions | – | 0.4 | 0.4 | – | 0.4 |
Administrative expenses | – | (0.8) | (0.8) | – | (0.8) |
Benefits paid | 7.4 | (7.4) | – | – | – |
Actuarial gain/(loss) | 54.7 | (62.6) | ( 7.9) | 1.3 | (6.6) |
At 31 December 2022 | (115.2) | 134.7 | 19.5 | (4 .1) | 15.4 |
| 2023 | 2022 | |
| % | % | |
Rate of increase in pensions in payment | 3.1 | 3.1 |
Price inflation (RPI) | 3.1/3.2 | 3.3 |
Price inflation (CPI) | 2.8 | 2.8 |
Discount rate for scheme liabilities | 4.8 | 5.0 |
| Additional years | |||
2023 | 2022 | ||
| Post-retirement life expectancy on retirement at age 65: | |||
Employees retiring in the year | – male | 22.7 | 22.2–23.5 |
– female | 23.9–24.7 | 24.5–25.2 | |
Employees retiring in 20 years’ time | – male | 23.5–24.0 | 23.5–24.8 |
– female | 25.3–26.0 | 25.9–26.6 |
| 2023 | 2022 | |
| £m | £m | |
Experience loss on schemes’ assets | (1.0) | (62.6) |
Gain/(loss) on schemes’ liabilities due to changes in demographic assumptions | 2.9 | (0.3) |
(Loss)/gain on schemes’ liabilities due to changes in financial assumptions | (3.7) | 67.6 |
Loss on schemes’ liabilities due to experience adjustments | (2.3) | (12.6) |
Gain on asset ceiling | 1.9 | 1.3 |
Actuarial loss | (2.2) | (6.6) |
Income tax credit on actuarial loss | 0.6 | 1.1 |
Actuarial loss – net of tax | (1.6) | (5.5) |
2023 | 2022 | |||
| Change in | Change in | |||
| defined | defined | |||
| Change in | benefit | Change in | benefit | |
| assumption | obligation | assumption | obligation | |
| % | % | % | % | |
Discount rate for scheme liabilities | 0.25 | (2.9) | 0.25 | (2.9) |
(0.25) | 3.1 | (0.25) | 3.1 | |
Price inflation (RPI) | 0.25 | 2.4 | 0.25 | 2.4 |
(0.25) | (2.4) | (0.25) | (2.3) |
| Number of | 2023 | Number of | 2022 | |
| shares | £m | shares | £m | |
At 1 January | 30,622,110 | 7.7 | 30,480,764 | 7.6 |
Additions | 103,388 | – | 141,346 | 0.1 |
At 31 December | 30,725,498 | 7.7 | 30,622,110 | 7.7 |
| Employee | Capital | Currency | ||||||
| Share | ESOP | benefits | redemption | Hedging | Merger | translation | ||
| premium | reserve | reserve | reserve | reserve | reserve | reserve | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | 36.5 | – | 3.7 | 2.0 | (5.1) | 55.7 | 22.0 | 114.8 |
Other comprehensive income/(loss): | ||||||||
Foreign exchange differences on retranslation of foreign operations | – | – | – | – | – | – | ( 17.2) | ( 17.2) |
| Foreign currency hedges recycled | ||||||||
to profit or loss – net of tax | – | – | – | – | 2.1 | – | – | 2.1 |
| Foreign currency hedge | ||||||||
revaluations – net of tax | – | – | – | – | 5.7 | – | – | 5.7 |
Total other comprehensive income/(loss) | – | – | – | – | 7.8 | – | (17. 2) | (9.4) |
Share issues | 1.9 | – | – | – | – | – | – | 1.9 |
| Employee share schemes: | ||||||||
Share-based payments expense | – | – | 1.9 | – | – | – | – | 1.9 |
| Transfer to profit and loss | ||||||||
on vesting | – | – | (1.5) | – | – | – | – | (1.5) |
ESOP shares acquired | – | (49.5) | – | – | – | – | – | (49.5) |
Equity-settled liabilities | – | 46.7 | – | – | – | – | – | 46.7 |
Total employee share schemes | – | (2.8) | 0.4 | – | – | – | – | (2.4) |
At 31 December 2023 | 38.4 | (2.8) | 4.1 | 2.0 | 2.7 | 55.7 | 4.8 | 104.9 |
| Employee | Capital | Currency | ||||||
| Share | ESOP | benefits | redemption | Hedging | Merger | translation | ||
| premium | reserve | reserve | reserve | reserve | reserve | reserve | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | 33.9 | (0.5) | 3.9 | 2.0 | 0.5 | 55.7 | 8.5 | 104.0 |
| Other comprehensive | ||||||||
| (loss)/income: | ||||||||
Foreign exchange differences on retranslation of foreign operations | – | – | – | – | – | – | 13.5 | 13.5 |
| Foreign currency hedges recycled | ||||||||
to profit or loss – net of tax | – | – | – | – | 3.3 | – | – | 3.3 |
| Foreign currency hedge | ||||||||
revaluations – net of tax | – | – | – | – | (8.9) | – | – | (8.9) |
| Total other comprehensive | ||||||||
(loss)/income | – | – | – | – | (5.6) | – | 13.5 | 7.9 |
Share issues | 2.6 | – | – | – | – | – | – | 2.6 |
| Employee share schemes: | ||||||||
Share-based payments expense | – | – | 1.8 | – | – | – | – | 1.8 |
| Transfer to profit and loss | ||||||||
on vesting | – | 2.0 | (2.0) | – | – | – | – | – |
ESOP shares acquired | – | (20.4) | – | – | – | – | – | (20.4) |
Equity-settled liabilities | – | 18.9 | – | – | – | – | – | 18.9 |
Total employee share schemes | – | 0.5 | (0.2) | – | – | – | – | 0.3 |
At 31 December 2022 | 36.5 | – | 3.7 | 2.0 | (5.1) | 55.7 | 22.0 | 114.8 |
| Less than | 3 to 12 | 1 to 5 | 5 to 10 | ||
| 3 months | months | years | years | Total | |
| £m | £m | £m | £m | £m | |
Trade and other payables | 54.0 | – | 3.2 | – | 57. 2 |
Deferred consideration | 0.4 | – | – | – | 0.4 |
Lease liabilities | 3.2 | 8.6 | 30.8 | 6.0 | 48.6 |
57.6 | 8.6 | 34.0 | 6.0 | 106.2 |
| Less than | 3 to 12 | 1 to 5 | 5 to 10 | ||
| 3 months | months | years | years | Total | |
| £m | £m | £m | £m | £m | |
Trade and other payables | 59.8 | 0.7 | 2.5 | – | 63.0 |
| Gross settled foreign currency contracts: | |||||
Outflow | 10.4 | 55.7 | 78.3 | – | 144.4 |
Inflow | (9.2) | (53.2) | (75.0) | – | (137.4) |
Lease liabilities | 2.9 | 8.6 | 33.3 | 9.4 | 54.2 |
63.9 | 11.8 | 39.1 | 9.4 | 124.2 |
2023 | 2022 | |||||
| Interest- | Interest- | |||||
| bearing | bearing | |||||
| loans and | Lease | loans and | Lease | |||
| borrowings | liabilities | Total | borrowings | liabilities | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | – | 47.6 | 47.6 | – | 53.8 | 53.8 |
Arising on acquisitions | 0.5 | 3.5 | 4.0 | 0.6 | – | 0.6 |
Cash flows – principal | (0.5) | (10.5) | (11.0) | (0.6) | (11.2) | (11.8) |
Cash flows – interest | – | (1.7) | (1.7) | – | (1.9) | (1.9) |
Interest charges | – | 1.7 | 1.7 | – | 1.9 | 1.9 |
Other non-cash movements | – | 4.1 | 4.1 | – | 6.2 | 6.2 |
Foreign exchange differences | – | (1.5) | (1.5) | – | (1.2) | (1.2) |
At 31 December | – | 43.2 | 43.2 | – | 47.6 | 47.6 |
| Strengthening/ | Effect on | ||
| (weakening) in | profit before | Effect on | |
| rate | taxation | equity | |
| % | £m | £m | |
2023 | 5.0 | 3.4 | (3.3) |
(5.0) | (3.1) | 3.0 | |
2022 | 5.0 | 2.2 | (4. 9) |
(5.0) | (2.0) | 4.5 |
Assets | Liabilities | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Foreign currency contracts | 3.5 | 0.1 | – | 7.0 |
2023 | 2022 | |||
| Average rate | Average rate | |||
| US$m | US$/£ | US$m | US$/£ | |
For settlement in 2023 | – | – | 80.0 | 1.28 |
For settlement in 2024 | 90.0 | 1.27 | 70.0 | 1.28 |
For settlement in 2025 | 65.0 | 1.23 | 25.0 | 1.23 |
For settlement in 2026 | 10.0 | 1.26 | – | – |
2023 | 2022 | |||
| Average rate | Average rate | |||
| US$m | NOK/US$ | US$m | NOK/US$ | |
For settlement in 2023 | – | – | 24.0 | 9.81 |
For settlement in 2024 | 21.0 | 10.53 | 5.0 | 9.76 |
For settlement in 2025 | 10.0 | 10.48 | – | – |
For settlement in 2026 | 5.0 | 10.97 | – | – |
Level 1 | Level 2 | Level 3 | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
| Assets | ||||||
Investments at fair value through profit or loss (‘FVPL’) | 0.3 | 0.5 | 1.2 | 1.1 | – | – |
Foreign currency contracts | – | – | 3.5 | 0.1 | – | – |
0.3 | 0.5 | 4.7 | 1.2 | – | – | |
| Liabilities | ||||||
Foreign currency contracts | – | – | – | 7.0 | – | – |
– | – | – | 7.0 | – | – |
2023 | 2022 | |||||||
| Fair value | Fair value | |||||||
| through | through | |||||||
| Hedging | profit or | Amortised | Hedging | profit or | Amortised | |||
| instruments | loss | cost | Total | instruments | loss | cost | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Other receivables | – | – | 13.1 | 13.1 | – | – | 12.9 | 12.9 |
Investments | – | 1.5 | 39.9 | 41.4 | – | 1.6 | 3.1 | 4.7 |
Trade receivables | – | – | 121.7 | 121.7 | – | – | 127. 2 | 127. 2 |
Foreign currency contracts | 3.5 | – | – | 3.5 | 0.1 | – | – | 0.1 |
Cash and cash equivalents | – | – | 398.9 | 398.9 | – | – | 384.4 | 384.4 |
3.5 | 1.5 | 573.6 | 578.6 | 0.1 | 1.6 | 527.6 | 529.3 |
2023 | 2022 | |||||
| Hedging | Amortised | Hedging | Amortised | |||
| instruments | cost | Total | instruments | cost | Total | |
| £m | £m | £m | £m | £m | £m | |
Trade payables | – | 34.4 | 34.4 | – | 50.0 | 50.0 |
Other payables | – | 22.8 | 22.8 | – | 13.0 | 13.0 |
Foreign currency contracts | – | – | – | 7.0 | – | 7.0 |
Deferred consideration | – | 0.4 | 0.4 | – | – | – |
Lease liabilities | – | 43.2 | 43.2 | – | 47.6 | 47.6 |
– | 100.8 | 100.8 | 7.0 | 110.6 | 117.6 |
| 2023 | 2022 | |
| £m | £m | |
Short-term employee benefits | 14.6 | 12.1 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payments | 1.1 | 1.1 |
15.8 | 13.3 |