| Non-trading | Non-trading & | ||||||
| & exceptional | exceptional | ||||||
| Underlying | items | Total | Underlying | items | Total | ||
| Note | €m | €m | €m | €m | €m | €m | |
Revenue | 2,3.1 | ||||||
Cost of sales | 3.3 | ( | ( | ( | ( | ( | ( |
Gross profit (loss) | ( | ( | |||||
Administrative expenses | 3.3 | ( | ( | ( | ( | ( | |
Operating profit (loss) | 2,3 | ( | |||||
Finance income | 5.4 | ||||||
Finance charges | 5.4 | ( | ( | ( | ( | ||
| Share of results from associates | |||||||
and joint ventures | 4.4 | ||||||
Profit (loss) before taxation | ( | ||||||
Taxation | 3.4 | ( | ( | ( | ( | ||
Profit (loss) for the year from continuing operations | ( | ||||||
| Discontinued Operations | |||||||
(Loss) profit for the year from discontinued operations | 6.4 | ( | ( | ( | ( | ( | |
Profit (loss) for the year | ( | ( | ( | ||||
| Attributable to: | |||||||
Owners of the parent | ( | ( | ( | ||||
Non-controlling interests | 5.9 | ||||||
( | ( | ( |
| 2024 | 2023 | ||
| cents | cents | ||
Basic and diluted | 3.5 | ( | |
Underlying basic and diluted | 3.5 | ||
| Earnings per share – profit from continuing operations attributable to owners of the parent | |||
Basic and diluted | 3.5 | ||
Underlying basic and diluted | 3.5 |
| Restated* | |||
| 2024 | 2023 | ||
| €m | €m | ||
| Items that may be reclassified subsequently to profit or loss: | |||
Exchange differences on translation of foreign subsidiaries | ( | ||
Exchange differences on translation of discontinued operations | ( | ||
Fair value movement on cash flow hedges | 5.5 | ( | |
Fair value movement on cash flow hedges of discontinued operations | 5.5 | ||
Deferred tax on fair value movement on cash flow hedges | 3.4 | ( | |
Deferred tax on fair value movement on cash flow hedges of discontinued operations | 3.4 | ( | ( |
| Share of other comprehensive income of investments of discontinued operations accounted for using | |||
the equity method | 4.4 | ||
| Items that will not be reclassified to profit or loss: | |||
Actuarial loss on defined benefit pension schemes | 7.2 | ( | ( |
Deferred tax on actuarial loss on defined benefit pension schemes | 3.4 | ||
Fair value movement on unlisted investments through other comprehensive income | 4.4 | ||
Deferred tax on fair value movement on unlisted investments above | 3.4 | ( | |
( | ( | ||
Other comprehensive (loss) income for the year, net of tax | ( | ( | |
(Loss) profit for the year | ( | ||
Total comprehensive (loss) income for the year | ( | ||
| Attributable to: | |||
Owners of the parent | ( | ||
Non-controlling interests | |||
Total comprehensive (loss) income for the year | ( | ||
| Total comprehensive income (loss) attributable to owners of the parent arising from: | |||
Continuing operations | |||
Discontinued operations | ( | ||
( |
| 31 March 2024 | 31 March 2023 | ||
| €m | €m | ||
| Assets | |||
| Non-current assets | |||
Goodwill and intangible assets | 4.1 | ||
Property, plant and equipment | 4.2 | ||
Right-of-use assets | 4.3 | ||
Investments in joint ventures and associates (restated*) | 4.4 | ||
Other investments (restated*) | 4.4 | ||
Loans to associates and joint ventures | 4.4 | ||
Financial assets relating to PPP contracts | 4.5 | ||
Derivative financial instruments | 5.5 | ||
Other receivables | 4.8 | ||
Deferred tax assets | 3.4 | ||
| Current assets | |||
Inventories | 4.7 | ||
Investments | 4.4 | ||
Loans to associates and joint ventures | 4.4 | ||
Financial assets relating to PPP contracts | 4.5 | ||
Trade and other receivables | 4.8 | ||
Derivative financial instruments | 5.5 | ||
Current tax receivable | |||
Cash and cash equivalents – including restricted cash | 5.2 | ||
Assets classified as held for sale | 6.3 | ||
Total assets | |||
| Liabilities | |||
| Non-current liabilities | |||
Borrowings | 5.3 | ( | ( |
Derivative financial instruments | 5.5 | ( | |
Other non-current liabilities | 4.9 | ( | ( |
Defined benefit pension schemes deficits | 7.2 | ( | ( |
Provisions | 4.10 | ( | ( |
Deferred tax liabilities | 3.4 | ( | ( |
( | ( | ||
| * Restated to show investments in joint ventures and associates separately with details given in Section 1 Basis of preparation and note 4.4. |
| 31 March 2024 | 31 March 2023 | ||
| €m | €m | ||
| Current liabilities | |||
Borrowings | 5.3 | ( | ( |
Derivative financial instruments | 5.5 | ( | |
Trade and other payables | 4.9 | ( | ( |
Current tax payable | ( | ( | |
Provisions | 4.10 | ( | ( |
( | ( | ||
Liabilities of disposal group classified as held for sale | 6.4 | ( | |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Issued capital and reserves attributable to the owners of the parent | |||
Share capital | 5.9 | ||
Share premium | 5.9 | ||
Exchange reserve | 5.9 | ( | ( |
Retained earnings | 5.9 | ( | ( |
Non-controlling interests | 5.9 | ||
Total equity |
| Non- | |||||||
| Share | Share | Exchange | Retained | controlling | Total | ||
| capital | premium | reserve | earnings | interests | equity | ||
| €m | €m | €m | €m | €m | €m | ||
Balance at 1 April 2023 | ( | ( | |||||
(Loss) profit for the year | ( | ( | |||||
| Other comprehensive income (loss): | |||||||
Exchange loss on translation of foreign subsidiaries | ( | ( | |||||
Fair value movement on cash flow hedges | 5.5 | ||||||
Actuarial loss on defined benefit pension schemes | 7.2 | ( | ( | ||||
Fair value movement on unlisted investments | 4.4 | ||||||
Tax in respect of other comprehensive income items | 3.4 | ||||||
| Share of other comprehensive income of investments | |||||||
accounted for using the equity method | 4.4 | ||||||
Total comprehensive (loss) income for the year | ( | ( | ( | ||||
Dividend paid to non-controlling interests | 5.9 | ( | ( | ||||
Share-based compensation | 7.3 | ||||||
Proceeds from exercise of employee options | 5.9 | ||||||
Own shares purchased by the Employee Share Trust | 5.9 | ( | ( | ||||
Balance as at 31 March 2024 | ( | ( | |||||
Balance at 1 April 2022 | ( | ( | |||||
Profit for the year | |||||||
| Other comprehensive income (loss): | |||||||
Exchange gain on translation of foreign subsidiaries | |||||||
Fair value movement on cash flow hedges | 5.5 | ||||||
Actuarial loss on defined benefit pension schemes | 7.2 | ( | ( | ||||
Tax in respect of other comprehensive income items | 3.4 | ||||||
| Share of other comprehensive income of investments | |||||||
accounted for using the equity method | 4.4 | ||||||
Total comprehensive income for the year | |||||||
Dividend paid to non-controlling interests | 5.9 | ( | ( | ||||
Share-based compensation | 7.3 | ||||||
Movement on tax arising on share-based compensation | ( | ( | |||||
Proceeds from exercise of employee options | 5.9 | ||||||
Own shares purchased by the Employee Share Trust | 5.9 | ( | ( | ||||
Balance as at 31 March 2023 | ( | ( |
| Restated* | |||
| 2024 | 2023 | ||
| €m | €m | ||
Profit before tax from continuing operations | |||
Finance income | ( | ( | |
Finance charges | |||
Share of results from associates and joint ventures | ( | ( | |
Operating profit from continuing operations | |||
Operating loss from discontinued operations | 6.4 | ( | ( |
Impairment of non-current assets within disposal group | 6.4 | ||
Amortisation and impairment of intangible assets | 4.1 | ||
Depreciation and impairment of property, plant and equipment | 4.2 | ||
Depreciation and impairment of right-of-use assets | 4.3 | ||
Impairment of investment in associate | 4.4 | ||
Net gain on disposal of property, plant and equipment and intangible assets | ( | ( | |
Portfolio management and provision movements in non-trading and exceptional items | 3.3 | ( | |
Net decrease in provisions | 4.10 | ( | ( |
Payment related to committed funding of the defined benefit pension schemes | 7.2 | ( | ( |
Share-based compensation | 7.3 | ||
Operating cash flows before movement in working capital | |||
Increase in inventories | ( | ( | |
Decrease (increase) in receivables | 4.8 | ( | |
Decrease in payables | 4.9 | ( | ( |
Cash flows from operating activities | |||
Income tax paid | ( | ( | |
Net cash inflow from operating activities | |||
| Investing activities | |||
Purchases of intangible assets | 4.1 | ( | ( |
Purchases of property, plant and equipment | 4.2 | ( | ( |
Proceeds from disposals of property, plant and equipment | 4.2 | ||
Acquisition of subsidiary, net of cash acquired | 6.1 | ( | ( |
Disposal of subsidiary and business assets net of acquisition of business assets | 6.2, 3.3 | ||
Net movements in associates, joint ventures and other short-term investments | ( | ( | |
Outflows in respect of PPP arrangements under the financial asset model net of capital received | |||
Finance income | |||
Net cash outflow from investing activities | ( | ( |
| Restated* | |||
| 2024 | 2023 | ||
| €m | €m | ||
| Financing activities | |||
Finance charges and loan fees paid | ( | ( | |
Investment in own shares by the Employee Share Trust | 5.9 | ( | ( |
Proceeds from share issues | 5.9 | ||
Dividend paid to non-controlling interest | 5.9 | ( | ( |
Repayment of retail bonds | 5.1 | ( | |
Proceeds from bank borrowings | 5.1 | ||
Repayment of bank borrowings | 5.1 | ( | ( |
Repayment of PPP debt | 5.1 | ( | ( |
Repayments of obligations under lease liabilities | 5.1 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Effect of foreign exchange rate changes | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at the end of the year | |||
| Cash and cash equivalents at the end of the year | |||
Cash and cash equivalents – relating to continuing operations | 5.2 | ||
Cash and cash equivalents – within assets held for sale | 6.4 | ||
| Restated* | ||
| 2024 | 2023 | |
| €m | €m | |
Netherlands Commercial Waste | 911.5 | 932.0 |
Belgium Commercial Waste | 476.2 | 468.4 |
Intra-segment | (3.0) | (3.1) |
Commercial Waste | 1,384.7 | 1,397.3 |
Mineralz & Water | 181.6 | 190.9 |
Specialities | 175.2 | 160.2 |
Inter-segment revenue | (52.3) | (44.5) |
Total revenue from continuing operations | 1,689.2 | 1,703.9 |
| Restated* | ||
| 2024 | 2023 | |
| €m | €m | |
Netherlands Commercial Waste | 52.9 | 76.9 |
Belgium Commercial Waste | 45.6 | 52.4 |
Commercial Waste | 98.5 | 129.3 |
Mineralz & Water | 9.6 | 0.5 |
Specialities | 16.3 | 15.9 |
Group central services | (18.9) | (14.0) |
Underlying EBIT from continuing operations | 105.5 | 131.7 |
Non-trading and exceptional items (note 3.3) | (7.9) | 9.8 |
Operating profit from continuing operations | 97.6 | 141.5 |
Finance income (note 5.4) | 1.5 | 0.9 |
Finance charges (note 5.4) | (39.5) | (27.7) |
Share of results from associates and joint ventures | 0.5 | 0.3 |
Profit before taxation and discontinued operations | 60.1 | 115.0 |
| Tax, net | Total | |||||||
| Commercial | Mineralz & | Group central | debt and | continuing | Discontinued | |||
| Waste | Water | Specialities | services | derivatives | operations | operations | Total | |
| €m | €m | €m | €m | €m | €m | €m | €m | |
| 31 March 2024 | ||||||||
Gross non-current assets | 1,148.0 | 257.7 | 84.6 | 44.0 | 28.1 | 1,562.4 | – | 1,562.4 |
Gross current assets | 200.7 | 26.5 | 39.6 | 8.2 | 86.5 | 361.5 | 132.3 | 493.8 |
Gross liabilities | (392.2) | (212.7) | (42.9) | (49.0) | (760.4) | (1,457.2) | (285.0) | (1,742.2) |
Net assets (liabilities) | 956.5 | 71.5 | 81.3 | 3.2 | (645.8) | 466.7 | (152.7) | 314.0 |
| 31 March 2023 | ||||||||
Gross non-current assets | 1,143.8 | 262.6 | 211.1 | 31.9 | 36.8 | 1,686.2 | – | 1,686.2 |
Gross current assets | 206.6 | 35.2 | 75.0 | 17.9 | 64.6 | 399.3 | – | 399.3 |
Gross liabilities | (379.3) | (216.5) | (239.0) | (72.9) | (830.5) | (1,738.2) | – | (1,738.2) |
Net assets (liabilities) | 971.1 | 81.3 | 47.1 | (23.1) | (729.1) | 347.3 | – | 347.3 |
| Total | |||||||
| Group central | continuing | Discontinued | |||||
| Commercial Waste | Mineralz & Water | Specialities | services | operations | operations | Total | |
| €m | €m | €m | €m | €m | €m | €m | |
| 2024 | |||||||
| Capital additions: | |||||||
Property, plant and equipment | 62.2 | 7.6 | 11.2 | 1.6 | 82.6 | – | 82.6 |
Right-of-use assets | 51.9 | 4.1 | 2.7 | 6.4 | 65.1 | 1.5 | 66.6 |
Intangible assets | – | 7.2 | – | 4.4 | 11.6 | 0.1 | 11.7 |
| Depreciation charge: | |||||||
Property, plant and equipment | 50.3 | 11.5 | 5.8 | 1.6 | 69.2 | 0.1 | 69.3 |
Right-of-use assets | 40.9 | 3.4 | 2.2 | 5.0 | 51.5 | 0.6 | 52.1 |
Amortisation of intangibles | 5.9 | 0.9 | 0.8 | 4.7 | 12.3 | 0.1 | 12.4 |
| Impairment charge: | |||||||
Property, plant and equipment | 0.5 | 2.2 | 0.1 | – | 2.8 | – | 2.8 |
Right-of-use assets | – | – | – | – | – | 1.1 | 1.1 |
| Reversal of impairment charge: | |||||||
Property, plant and equipment | (0.8) | – | – | – | (0.8) | – | (0.8) |
| Non-trading and exceptional items | |||||||
before tax | 2.4 | 2.3 | 0.9 | 2.3 | 7.9 | 61.1 | 69.0 |
| Total | Restated* | ||||||
| Restated* | Group central | continuing | Discontinued | ||||
| Commercial Waste | Mineralz & Water | Specialities | services | operations | operations | Total | |
| €m | €m | €m | €m | €m | €m | €m | |
| 2023 | |||||||
| Capital additions: | |||||||
Property, plant and equipment | 86.4 | 13.4 | 15.3 | 2.8 | 117.9 | – | 117.9 |
Right-of-use assets | 40.2 | 10.0 | 1.8 | 2.6 | 54.6 | 2.8 | 57.4 |
Intangible assets | – | 1.7 | – | 7.0 | 8.7 | – | 8.7 |
| Depreciation charge: | |||||||
Property, plant and equipment | 49.9 | 13.9 | 4.3 | 1.5 | 69.6 | 0.2 | 69.8 |
Right-of-use assets | 36.3 | 3.1 | 2.7 | 4.6 | 46.7 | 0.6 | 47.3 |
Amortisation of intangibles | 5.1 | 0.9 | 0.8 | 3.5 | 10.3 | 0.2 | 10.5 |
| Impairment charge: | |||||||
Property, plant and equipment | 1.7 | – | – | – | 1.7 | – | 1.7 |
Right-of-use assets | 1.0 | – | – | – | 1.0 | 1.3 | 2.3 |
Investment in associate | – | – | – | – | – | 0.9 | 0.9 |
| Reversal of impairment charge: | |||||||
Property, plant and equipment | – | – | (2.0) | – | (2.0) | – | (2.0) |
Right-of-use assets | (0.5) | – | – | – | (0.5) | – | (0.5) |
| Non-trading and exceptional items | |||||||
before tax | (5.4) | (0.5) | (1.2) | (2.7) | (9.8) | 20.4 | 10.6 |
| 2024 | 2023 | |
| €m | €m | |
Netherlands | 1,105.8 | 1,110.6 |
Belgium | 391.3 | 385.5 |
UK | – | 5.5 |
France | 19.6 | 17.4 |
Portugal | 5.2 | 3.3 |
Other | 11.3 | – |
Segment assets | 1,533.2 | 1,522.3 |
| Commercial | Mineralz & | ||||
| Waste | Water | Specialities* | Inter-segment | Total | |
| €m | €m | €m | €m | €m | |
| 2024 | |||||
Inbound | 1,129.0 | 163.5 | 34.6 | (47.4) | 1,279.7 |
Outbound | 165.0 | 18.1 | 140.0 | (4.6) | 318.5 |
On-site | 66.9 | – | – | (0.3) | 66.6 |
Other | 23.8 | – | 0.6 | – | 24.4 |
Total revenue | 1,384.7 | 181.6 | 175.2 | (52.3) | 1,689.2 |
| 2023 restated* | |||||
Inbound | 1,089.6 | 153.2 | 27.0 | (40.0) | 1,229.8 |
Outbound | 218.0 | 37.7 | 132.6 | (4.3) | 384.0 |
On-site | 63.6 | – | – | (0.2) | 63.4 |
Other | 26.1 | – | 0.6 | – | 26.7 |
Total revenue | 1,397.3 | 190.9 | 160.2 | (44.5) | 1,703.9 |
| Commercial | Mineralz & | ||||
| Waste | Water | Specialities* | Inter-segment | Total | |
| €m | €m | €m | €m | €m | |
| 2024 | |||||
Netherlands | 910.2 | 163.8 | 78.0 | (49.4) | 1,102.6 |
Belgium | 474.5 | 17.8 | 46.1 | (2.9) | 535.5 |
France | – | – | 29.9 | – | 29.9 |
Other | – | – | 21.2 | – | 21.2 |
Total revenue | 1,384.7 | 181.6 | 175.2 | (52.3) | 1,689.2 |
| 2023 restated* | |||||
Netherlands | 931.2 | 159.2 | 69.3 | (42.2) | 1,117.5 |
Belgium | 466.1 | 31.7 | 46.6 | (2.3) | 542.1 |
France | – | – | 27.1 | – | 27.1 |
Other | – | – | 17.2 | – | 17.2 |
Total revenue | 1,397.3 | 190.9 | 160.2 | (44.5) | 1,703.9 |
| Restated* | |||
| 2024 | 2023 | ||
| €m | €m | ||
Staff costs | 7.1 | 434.6 | 403.5 |
Depreciation of property, plant and equipment | 4.2 | 69.2 | 69.6 |
Impairment of property, plant and equipment | 4.2 | 2.8 | 1.7 |
Reversal of prior years property, plant and equipment impairment charge | 4.2 | (0.8) | (2.0) |
Depreciation of right-of-use assets | 4.3 | 51.5 | 46.7 |
Impairment of right-of-use assets | 4.3 | – | 1.0 |
Reversal of prior years right-of-use assets impairment charge | 4.3 | – | (0.5) |
Amortisation of intangible assets | 4.1 | 12.3 | 10.3 |
Repairs and maintenance expenditure on property, plant and equipment | 94.5 | 91.4 | |
Net gain on disposal of property, plant and equipment and intangible assets | (1.9) | (3.1) | |
Expense relating to short-term leases | 22.2 | 20.2 | |
Expense relating to low-value assets | 12.8 | 10.1 | |
Income from subleasing right-of-use assets | (0.7) | (0.8) | |
Foreign exchange | (0.1) | (0.5) | |
Non-trading and exceptional items – charge (credit) | 3.3 | 7.9 | (9.8) |
Net credit for expected credit loss allowance on trade receivables and accrued income | 4.8 | (0.2) | (2.7) |
| 2024 | 2023 | |
| €m | €m | |
Audit of parent company and consolidated financial statements | 0.7 | 0.4 |
Audit of subsidiaries pursuant to legislation | 1.5 | 1.7 |
Audit related assurance services* | 0.4 | 0.3 |
Fees payable to the auditors pursuant to legislation | 2.6 | 2.4 |
| Restated* | |||
| 2024 | 2023 | ||
| €m | €m | ||
Renewi 2.0 improvement programme | 1.0 | 3.7 | |
| Portfolio management activity: | |||
Merger and acquisition related activity | 1.0 | – | |
Prior years disposals | (2.1) | (1.7) | |
Business line closure in the Mineralz & Water division | 5.5 | – | |
Disposal of business assets in the Mineralz & Water division | – | (3.8) | |
4.4 | (5.5) | ||
| Changes in long-term provisions: | |||
Changes in discount rate | (1.5) | 4.1 | |
Release of legal provision relating to the alleged State Aid claim in Belgium | – | (15.1) | |
(1.5) | (11.0) | ||
| Other items: | |||
Restructuring programme | 5.8 | – | |
Property disposals and other | (7.9) | – | |
Reversal of prior year property, plant and equipment impairment | – | (2.0) | |
(2.1) | (2.0) | ||
Amortisation of acquisition related intangibles | 4.1 | 6.1 | 5.0 |
Non-trading and exceptional items in profit before tax | 7.9 | (9.8) | |
Tax on non-trading and exceptional items | (1.2) | (1.8) | |
Total non-trading and exceptional items in profit after tax (continuing operations) | 6.7 | (11.6) | |
| Discontinued operations: | |||
Changes in discount rate | (3.2) | (5.8) | |
Impairment of non-current assets within disposal group & other related expenses | 64.5 | – | |
UK Municipal reassessment of onerous contract provisions | – | 27.1 | |
Ineffectiveness and impact of termination of cash flow hedges | (0.2) | (0.9) | |
Non-trading and exceptional items in profit before tax | 61.1 | 20.4 | |
Tax on non-trading and exceptional items (see note 6.4) | 11.5 | 0.2 | |
Total non-trading and exceptional items in profit after tax (discontinued operations) | 72.6 | 20.6 | |
Total non-trading and exceptional items in profit after tax | 79.3 | 9.0 |
| Restated* | |||
| 2024 | 2023 | ||
| €m | €m | ||
| Current tax | |||
| UK corporation tax | |||
• | Current year | 2.0 | 3.7 |
• | Adjustment in respect of prior years | (2.7) | (1.2) |
| Overseas tax | |||
• | Current year | 20.7 | 26.4 |
• | Adjustment in respect of prior years | (1.7) | 0.2 |
Total current tax charge | 18.3 | 29.1 | |
| Deferred tax | |||
• | Origination and reversal of temporary differences in the current year | (3.4) | (1.5) |
• | Adjustment in respect of prior years | – | 1.4 |
Total deferred tax credit | (3.4) | (0.1) | |
Total tax charge for the year | 14.9 | 29.0 | |
| Restated* | ||
| 2024 | 2023 | |
| €m | €m | |
Total profit before taxation | 60.1 | 115.0 |
Tax charge based on UK tax rate of 25% (2023: 19%) | 15.0 | 21.9 |
| Effects of: | ||
Adjustment to tax charge in respect of prior years | (4.4) | 0.4 |
Profits taxed at overseas tax rates | 0.6 | 6.3 |
Non-deductible other items | (1.9) | (1.4) |
Netherlands investment allowances | (1.5) | – |
Non-taxable profit on portfolio management activity | (0.6) | – |
Unrecognised deferred tax assets | 7.7 | 1.8 |
Total tax charge for the year | 14.9 | 29.0 |
Balance sheet | Income statement | |||
| Restated* | ||||
| 2024 | 2023 | 2024 | 2023 | |
| €m | €m | €m | €m | |
Retirement benefit schemes | 3.2 | 2.4 | (0.9) | (1.0) |
Tax gains (losses) | 19.6 | 31.1 | (2.1) | (6.0) |
Derivative financial instruments | (0.4) | 0.7 | – | (0.2) |
Accelerated capital allowances | (32.0) | (39.0) | (1.9) | (3.2) |
Acquisition related intangibles | (8.4) | (9.9) | 1.5 | 1.1 |
Other temporary differences | 1.1 | 3.9 | 6.8 | 9.4 |
At 31 March | (16.9) | (10.8) | 3.4 | 0.1 |
| 2024 | 2023 | |
| €m | €m | |
Net deferred tax liability at 1 April | (10.8) | (5.4) |
Acquisitions | (0.2) | (9.6) |
Credited to Income Statement | 3.4 | 1.1 |
Credited to Other Comprehensive Income | 0.5 | 4.5 |
Movement in tax arising on share-based compensation | – | (0.9) |
Write off of UK Municipal deferred tax asset | (11.7) | – |
Transferred to disposal group classified as asset held for sale | 1.2 | – |
Exchange rate changes | 0.7 | (0.5) |
Net deferred tax liability at 31 March | (16.9) | (10.8) |
| Analysed in the Balance Sheet, after offset of balances within countries, as: | ||
Deferred tax assets | 28.0 | 35.6 |
Deferred tax liabilities | (44.9) | (46.4) |
Net deferred tax liability at 31 March | (16.9) | (10.8) |
2024 | Restated* 2023 | |||||
Basic | Dilutions | Diluted | Basic | Dilutions | Diluted | |
Weighted average number of shares (million) | 79.7 | – | 79.7 | 79.4 | 0.2 | 79.6 |
(Loss) profit after tax (€m) | (30.9) | – | (30.9) | 66.6 | – | 66.6 |
Non-controlling interests (€m) | (3.2) | – | (3.2) | (3.7) | – | (3.7) |
(Loss) profit after tax attributable to ordinary shareholders (€m) | (34.1) | – | (34.1) | 62.9 | – | 62.9 |
Basic (loss) earnings per share (cents) | (43) | – | (43) | 79 | – | 79 |
(Loss) profit after tax attributable to ordinary shareholders (€m) | (34.1) | – | (34.1) | 62.9 | – | 62.9 |
Add back loss from discontinued operations (€m) | 76.1 | – | 76.1 | 19.4 | – | 19.4 |
Profit after tax attributable to ordinary shareholders from continuing operations (€m) | 42.0 | – | 42.0 | 82.3 | – | 82.3 |
Basic earnings per share (cents) – continuing operations | 53 | – | 53 | 104 | – | 104 |
2024 | Restated* 2023 | |||
Cents | €m | Cents | €m | |
| Underlying basic & diluted earnings per share/Underlying profit after tax | ||||
attributable to ordinary shareholders | 57 | 45.2 | 90 | 71.9 |
| Adjustments: | ||||
Non-trading and exceptional items (continuing & discontinued) | (87) | (69.0) | (13) | (10.6) |
Tax on non-trading and exceptional items (continuing & discontinued) | (13) | (10.3) | 2 | 1.6 |
| Basic & diluted (loss) earnings per share/(Loss) earnings after tax | ||||
attributable to ordinary shareholders | (43) | (34.1) | 79 | 62.9 |
| Underlying basic & diluted earnings per share/Underlying profit after tax | ||||
attributable to ordinary shareholders from continuing operations | 61 | 48.7 | 89 | 70.7 |
Non-trading and exceptional items from continuing operations | (10) | (7.9) | 13 | 9.8 |
Tax on non-trading and exceptional items from continuing operations | 2 | 1.2 | 2 | 1.8 |
Basic & diluted earnings per share/Earnings after tax attributable to ordinary shareholders from continuing operations | 53 | 42.0 | 104 | 82.3 |
| Underlying basic & diluted earnings per share/Underlying profit after tax | ||||
attributable to ordinary shareholders from discontinued operations | (4) | (3.5) | 1 | 1.2 |
Non-trading and exceptional items from discontinued operations | (77) | (61.1) | (26) | (20.4) |
Tax on non-trading and exceptional items from discontinued operations | (15) | (11.5) | – | (0.2) |
Basic & diluted (loss) earnings per share/(Loss) after tax attributable to ordinary shareholders from discontinued operations | (96) | (76.1) | (25) | (19.4) |
| Computer | Acquisition | ||||
| software | related | ||||
| Goodwill | Landfill void | and others | intangibles | Total | |
| €m | €m | €m | €m | €m | |
| Cost | |||||
At 1 April 2022 | 624.8 | 28.9 | 40.6 | 73.9 | 768.2 |
Additions | – | 1.7 | 7.0 | – | 8.7 |
Acquisition through business combinations (note 6.1) | 17.4 | – | – | 27.9 | 45.3 |
Disposals | – | – | (0.1) | (0.1) | (0.2) |
Exchange rate changes | – | – | (0.5) | – | (0.5) |
At 31 March 2023 | 642.2 | 30.6 | 47.0 | 101.7 | 821.5 |
Additions | – | 7.2 | 4.5 | – | 11.7 |
Acquisition through business combinations (note 6.1) | 0.7 | – | – | 0.9 | 1.6 |
Disposals | (1.4) | – | (2.5) | – | (3.9) |
Transferred to disposal group classified as held for sale (note 6.4) | – | – | (13.2) | – | (13.2) |
Exchange rate changes | – | – | 0.5 | – | 0.5 |
At 31 March 2024 | 641.5 | 37.8 | 36.3 | 102.6 | 818.2 |
| Accumulated amortisation and impairment | |||||
At 1 April 2022 | 73.2 | 23.2 | 24.1 | 54.9 | 175.4 |
Amortisation charge | – | 1.6 | 3.9 | 5.0 | 10.5 |
Disposals | – | – | (0.1) | (0.1) | (0.2) |
Exchange rate changes | – | – | (0.5) | – | (0.5) |
At 31 March 2023 | 73.2 | 24.8 | 27.4 | 59.8 | 185.2 |
Amortisation charge | – | 1.3 | 5.0 | 6.1 | 12.4 |
Disposals | – | – | (1.0) | – | (1.0) |
Transferred to disposal group classified as held for sale (note 6.4) | – | – | (12.3) | – | (12.3) |
Exchange rate changes | – | – | 0.4 | – | 0.4 |
At 31 March 2024 | 73.2 | 26.1 | 19.5 | 65.9 | 184.7 |
| Net book value | |||||
At 31 March 2024 | 568.3 | 11.7 | 16.8 | 36.7 | 633.5 |
At 31 March 2023 | 569.0 | 5.8 | 19.6 | 41.9 | 636.3 |
At 1 April 2022 | 551.6 | 5.7 | 16.5 | 19.0 | 592.8 |
| 2024 | 2023 | |
| €m | €m | |
Netherlands Commercial Waste | 278.1 | 279.5 |
Belgium Commercial Waste | 137.0 | 136.3 |
Commercial Waste | 415.1 | 415.8 |
Mineralz & Water | 129.5 | 129.5 |
Specialities | 23.7 | 23.7 |
Total goodwill | 568.3 | 569.0 |
| Netherlands | Belgium | ||
| Commercial | Commercial | Mineralz & | |
| Waste | Waste | Water | |
Revenue (% annual growth rate from year 1 to year 5) | 6.0% | 5.4% | 5.4% |
Underlying EBIT margin (average % of revenue for years 1 to year 5) | 6.7% | 8.8% | 10.1% |
Long-term growth rate* | 2.0% | 2.0% | 2.0% |
Pre-tax discount rate | 8.8% | 8.7% | 9.0% |
| Netherlands | Belgium | ||
| Commercial | Commercial | Mineralz & | |
| Waste | Waste | Water | |
Revenue (% annual growth rate from year 1 to year 5) | 2.7% | 4.1% | 3.7% |
Underlying EBIT margin (average % of revenue for years 1 to year 5) | 6.5% | 8.0% | 7.3% |
Long-term growth rate* | 2.0% | 2.0% | 2.0% |
Pre-tax discount rate | 8.8% | 9.6% | 8.9% |
| Land and | Landfill | Plant and | ||
| buildings | sites | machinery | Total | |
| €m | €m | €m | €m | |
| Cost | ||||
At 1 April 2022 | 485.8 | 68.4 | 735.9 | 1,290.1 |
Additions | 28.4 | 0.1 | 89.4 | 117.9 |
Acquisition through business combinations (note 6.1) | 12.5 | – | 6.5 | 19.0 |
Disposals | (7.8) | (1.8) | (33.7) | (43.3) |
Transferred to Assets held for sale (note 6.3) | – | – | (6.8) | (6.8) |
Transferred from right-of-use asset to property, plant & equipment | 0.2 | – | 6.8 | 7.0 |
Reclassifications | 1.8 | – | (0.7) | 1.1 |
Exchange rate changes | (0.3) | – | (0.3) | (0.6) |
At 31 March 2023 | 520.6 | 66.7 | 797.1 | 1,384.4 |
Additions | 18.2 | 0.1 | 64.3 | 82.6 |
Disposals | (10.3) | (0.4) | (39.3) | (50.0) |
Transferred to Assets held for sale (note 6.3) | (5.0) | – | (5.2) | (10.2) |
Transferred to disposal group classified as held for sale (note 6.4) | (3.1) | – | (5.2) | (8.3) |
Transferred from right-of-use asset to property, plant and equipment | 0.4 | – | 19.2 | 19.6 |
Exchange rate changes | 0.1 | – | 0.2 | 0.3 |
At 31 March 2024 | 520.9 | 66.4 | 831.1 | 1,418.4 |
| Accumulated depreciation and impairment | ||||
At 1 April 2022 | 176.8 | 53.9 | 505.8 | 736.5 |
Depreciation charge | 14.4 | 1.8 | 53.6 | 69.8 |
Impairment charge | 0.2 | – | 1.5 | 1.7 |
Reversal of a prior year’s impairment charge | – | – | (2.0) | (2.0) |
Disposals | (5.6) | (1.5) | (31.3) | (38.4) |
Transferred to Assets held for sale (note 6.3) | – | – | (6.7) | (6.7) |
Transferred from right-of-use asset to property, plant and equipment | 0.1 | – | 4.9 | 5.0 |
Reclassifications | 1.8 | – | (0.7) | 1.1 |
Exchange rate changes | (0.3) | – | (0.2) | (0.5) |
At 31 March 2023 | 187.4 | 54.2 | 524.9 | 766.5 |
Depreciation charge | 15.2 | 1.6 | 52.5 | 69.3 |
Impairment charge | 0.5 | – | 2.3 | 2.8 |
Reversal of a prior year’s impairment charge | – | – | (0.8) | (0.8) |
Disposals | (4.6) | (0.4) | (35.0) | (40.0) |
Transferred to Assets held for sale (note 6.3) | (1.2) | – | (3.6) | (4.8) |
Transferred to disposal group classified as held for sale (note 6.4) | (3.1) | – | (5.1) | (8.2) |
Transferred from right-of-use asset to property, plant and equipment | 0.4 | – | 14.2 | 14.6 |
Exchange rate changes | 0.1 | – | 0.2 | 0.3 |
At 31 March 2024 | 194.7 | 55.4 | 549.6 | 799.7 |
| Net book value | ||||
At 31 March 2024 | 326.2 | 11.0 | 281.5 | 618.7 |
At 31 March 2023 | 333.2 | 12.5 | 272.2 | 617.9 |
At 1 April 2022 | 309.0 | 14.5 | 230.1 | 553.6 |
| Land and | Plant and | ||
| buildings | machinery | Total | |
| €m | €m | €m | |
| Cost | |||
At 1 April 2022 | 143.3 | 189.3 | 332.6 |
Additions/modifications | 18.2 | 39.2 | 57.4 |
Acquisition through business combinations (note 6.1) | 30.9 | 7.5 | 38.4 |
Disposals | (7.5) | (9.3) | (16.8) |
Transferred from right-of-use asset to property, plant and equipment | (0.2) | (6.8) | (7.0) |
Reclassifications | 1.3 | (2.4) | (1.1) |
Exchange rate changes | (0.6) | (0.1) | (0.7) |
At 31 March 2023 | 185.4 | 217.4 | 402.8 |
Additions/modifications | 30.1 | 36.5 | 66.6 |
Acquisition through business combinations (note 6.1) | – | 0.1 | 0.1 |
Disposals | (6.7) | (14.5) | (21.2) |
Transferred to disposal group classified as held for sale (note 6.4) | (6.1) | (4.7) | (10.8) |
Transferred from right-of-use asset to property, plant and equipment | (0.4) | (19.2) | (19.6) |
Exchange rate changes | 0.3 | – | 0.3 |
At 31 March 2024 | 202.6 | 215.6 | 418.2 |
| Accumulated depreciation and impairment | |||
At 1 April 2022 | 35.1 | 83.7 | 118.8 |
Depreciation charge | 11.4 | 35.9 | 47.3 |
Impairment charge | – | 2.3 | 2.3 |
Reversal of a prior year’s impairment charge | (0.5) | – | (0.5) |
Disposals | (3.1) | (8.3) | (11.4) |
Transferred from right-of-use asset to property, plant and equipment | (0.1) | (4.9) | (5.0) |
Reclassifications | (0.3) | (0.8) | (1.1) |
Exchange rate changes | (0.6) | (0.1) | (0.7) |
At 31 March 2023 | 41.9 | 107.8 | 149.7 |
Depreciation charge | 12.9 | 39.2 | 52.1 |
Impairment charge | 0.9 | 0.2 | 1.1 |
Disposals | (1.6) | (13.2) | (14.8) |
Transferred to disposal group classified as held for sale (note 6.4) | (5.4) | (4.0) | (9.4) |
Transferred from right-of-use asset to property, plant and equipment | (0.4) | (14.2) | (14.6) |
Exchange rate changes | 0.1 | 0.1 | 0.2 |
At 31 March 2024 | 48.4 | 115.9 | 164.3 |
| Net book value | |||
At 31 March 2024 | 154.2 | 99.7 | 253.9 |
At 31 March 2023 | 143.5 | 109.6 | 253.1 |
At 1 April 2022 | 108.2 | 105.6 | 213.8 |
Loans | Investments | ||||||
| Loans to | Total joint | Other | |||||
| associates and | Joint | ventures and | unlisted | Investment | Total | ||
| joint ventures | ventures | Associates | associates | investments | funds | investments | |
| €m | €m | €m | €m | €m | €m | €m | |
At 1 April 2022 | 0.9 | 1.5 | 8.2 | 9.7 | 4.6 | 11.1 | 25.4 |
Additions | 0.4 | – | 2.0 | 2.0 | – | – | 2.0 |
Repayments | (0.3) | – | – | – | – | – | – |
Share of retained profits (losses)* | – | 0.5 | (0.5) | – | – | – | – |
Dividend income | – | (0.1) | (0.5) | (0.6) | – | – | (0.6) |
Fair value adjustment on cash flow hedges | – | – | 0.3 | 0.3 | – | – | 0.3 |
Fair value movement on investment funds | – | – | – | – | – | (0.2) | (0.2) |
Impairment charge | – | – | (0.9) | (0.9) | – | – | (0.9) |
Disposals | – | (0.1) | (0.1) | (0.2) | – | – | (0.2) |
Reclassification | – | (0.7) | 0.7 | – | – | – | – |
Exchange rate changes | – | – | (0.1) | (0.1) | – | – | (0.1) |
At 31 March 2023 | 1.0 | 1.1 | 9.1 | 10.2 | 4.6 | 10.9 | 25.7 |
Acquired | – | – | 0.4 | 0.4 | – | – | 0.4 |
Additions | 0.3 | – | 0.8 | 0.8 | – | – | 0.8 |
Repayments | (0.3) | – | – | – | – | – | – |
Share of retained profits* | – | – | 0.9 | 0.9 | – | – | 0.9 |
Dividend income | – | (0.1) | (0.5) | (0.6) | – | – | (0.6) |
| Fair value movement on other unlisted | |||||||
investments – recognised in Other Comprehensive Income | – | – | – | – | 1.8 | – | 1.8 |
| Fair value movement on investment funds – | |||||||
recognised in Income Statement | – | – | – | – | – | 0.4 | 0.4 |
Transferred to disposal group classified as held for sale (note 6.4) | – | – | (2.8) | (2.8) | – | – | (2.8) |
Fair value adjustment on cash flow hedges | – | – | 0.1 | 0.1 | – | – | 0.1 |
At 31 March 2024 | 1.0 | 1.0 | 8.0 | 9.0 | 6.4 | 11.3 | 26.7 |
| Full-Service | ||||
Contract | Financial close | Commencement | Contract Expiry | Interests in Special Purpose Vehicle |
Argyll & Bute | September 2001 | April 2003 | September 2026 | Renewi: 100% |
Cumbria | June 2009 | April 2013 | June 2034 | Renewi: 100% |
Wakefield | January 2013 | December 2015 | February 2038 | Renewi: 50.001% |
| Equitix Infrastructure 4 Limited: 49.999% | ||||
| Barnsley, Doncaster | March 2012 | July 2015 | June 2040 | Renewi: 100% |
| and Rotherham | ||||
| East London | December 2002 | August 2007 | December 2027 | Renewi: 20% |
| Waste Authority | JLEN Environmental Assets Group (UK) | |||
| Limited: 80% |
| €m | |
At 1 April 2022 | 143.4 |
Income recognised in the Income Statement (reclassified to discontinued operations): Interest Income (note 6.4) | 8.6 |
Advances | 0.5 |
Repayments | (16.1) |
Exchange rate changes | (5.4) |
At 31 March 2023 | 131.0 |
Income recognised in discontinued operations in the Income Statement: Interest Income (note 6.4) | 8.1 |
Advances | 0.8 |
Repayments | (15.9) |
Transferred to disposal group classified as held for sale (note 6.4) | (127.6) |
Exchange rate changes | 3.6 |
At 31 March 2024 | – |
Current | – |
Non-current | – |
At 31 March 2024 | – |
Current | 7.6 |
Non-current | 123.4 |
At 31 March 2023 | 131.0 |
| 2024 | 2023 | |
| €m | €m | |
Capital received in respect of PPP financial assets included in outflows in respect of PPP arrangements under the financial asset model net of capital received in cash flows from investing activities | 6.9 | 6.6 |
Interest in relation to PPP financial assets included in finance income in cash flows from investing activities | 9.0 | 9.5 |
15.9 | 16.1 |
| 2024 | 2023 | |
| €m | €m | |
Contracts placed for future intangible assets | 7.8 | 7.6 |
Contracts placed for future capital expenditure on property, plant and equipment | 28.1 | 53.1 |
Contracts placed for future right-of-use assets | 21.9 | 17.7 |
| 2024 | 2023 | |
| €m | €m | |
Raw materials and consumables | 14.8 | 15.0 |
Finished goods | 8.6 | 10.2 |
23.4 | 25.2 |
| 2024 | 2023 | |
| €m | €m | |
| Non-current assets | ||
Other receivables | 1.1 | 1.0 |
Prepayments | – | 2.7 |
1.1 | 3.7 | |
| Current assets | ||
Trade receivables | 152.0 | 192.8 |
Accrued income | 70.7 | 86.7 |
Expected credit loss allowance | (5.3) | (22.2) |
Trade receivables and accrued income – net | 217.4 | 257.3 |
Other receivables | 16.9 | 16.6 |
Prepayments | 11.3 | 15.7 |
245.6 | 289.6 |
| 2024 | 2023 | |
| €m | €m | |
Euro | 245.9 | 262.0 |
Sterling | 0.8 | 31.3 |
246.7 | 293.3 |
| 2024 | 2023 | |
| €m | €m | |
At 1 April | 22.2 | 26.0 |
Charged to Income Statement | 0.2 | 0.4 |
Released to Income Statement | (0.6) | (3.0) |
Utilised | (1.6) | (0.7) |
Transferred to disposal group classified as held for sale (note 6.4) | (15.2) | – |
Exchange rate changes | 0.3 | (0.5) |
At 31 March | 5.3 | 22.2 |
| More than | More than | More than | |||
| 30 days | 90 days | 180 days | |||
31 March 2024 | Current | past due | past due | past due | Total |
Expected loss rate % | 1% | 5% | 17% | 42% | 2% |
Gross carrying amount (€m) | 204.6 | 5.7 | 6.4 | 6.0 | 222.7 |
Expected credit loss allowance (€m) | 1.4 | 0.3 | 1.1 | 2.5 | 5.3 |
| 31 March 2023 | |||||
Expected loss rate % | 1% | 6% | 11% | 84% | 8% |
Gross carrying amount (€m) | 245.0 | 6.8 | 5.5 | 22.2 | 279.5 |
Expected credit loss allowance (€m) | 2.5 | 0.4 | 0.6 | 18.7 | 22.2 |
| 2024 | 2023 | |
| €m | €m | |
| Non-current liabilities | ||
Accruals and other payables | 11.0 | 17.6 |
Other tax and social security payables | – | 10.8 |
Deferred revenue | – | 5.2 |
Government grants | – | 1.1 |
11.0 | 34.7 | |
| Current liabilities | ||
Trade payables | 145.5 | 121.2 |
Accruals and other payables | 224.0 | 284.7 |
Other tax and social security payables | 51.4 | 62.6 |
Deferred revenue | 48.0 | 49.7 |
Deferred consideration | 0.2 | – |
Government grants | 4.8 | 3.6 |
473.9 | 521.8 |
| 2024 | 2023 | |
| €m | €m | |
Euro | 482.0 | 496.6 |
Sterling | 2.9 | 59.9 |
484.9 | 556.5 |
| 2024 | 2023 | |
| % | % | |
Landfill provisions in the Netherlands and Belgium | 2.25 to 2.45 | 2.20 to 2.30 |
Landfill provisions in the UK | 4.05 to 4.15 | 3.40 |
Onerous contract provisions in the UK | 3.80 to 4.25 | 3.25 to 3.75 |
| Site | ||||||
| restoration | Onerous | Legal and | ||||
| and aftercare | contracts | warranty | Restructuring | Other | Total | |
| €m | €m | €m | €m | €m | €m | |
At 1 April 2022 | 156.9 | 138.9 | 23.1 | 4.0 | 25.3 | 348.2 |
Acquisition through business combinations | – | – | – | – | 1.3 | 1.3 |
Provided in the year | 4.9 | 0.2 | 0.4 | 2.6 | 5.0 | 13.1 |
Released in the year | – | – | (15.1) | (1.5) | (3.3) | (19.9) |
Disposed of in the year | – | – | – | – | (1.8) | (1.8) |
Finance charges – unwinding of discount (note 5.4) | 4.1 | 4.0 | – | – | 0.2 | 8.3 |
Utilised in the year | (5.5) | (17.3) | (0.9) | (2.1) | (1.5) | (27.3) |
Exceptional impact of change in discount rates and reassessment of UK Municipal contracts (note 3.3) | 4.3 | 21.3 | – | – | (0.2) | 25.4 |
Exchange rate changes | (0.2) | (5.2) | – | – | – | (5.4) |
At 1 April 2023 | 164.5 | 141.9 | 7.5 | 3.0 | 25.0 | 341.9 |
Acquisition through business combinations | – | – | – | – | 0.3 | 0.3 |
Provided in the year | 4.0 | 1.0 | 0.2 | 7.8 | 4.2 | 17.2 |
Released in the year | (2.3) | (0.9) | (2.4) | (0.9) | (2.1) | (8.6) |
Finance charges – unwinding of discount (note 5.4)* | 4.2 | 5.4 | – | – | 0.1 | 9.7 |
Utilised in the year | (7.0) | (16.9) | (0.6) | (4.6) | (2.0) | (31.1) |
| Exceptional impact of change in discount rates (note | ||||||
3.3) | (1.6) | (3.1) | – | – | – | (4.7) |
| Transferred to disposal group classified as held for sale | ||||||
(note 6.4) | – | (129.5) | – | (0.1) | – | (129.6) |
Exchange rate changes | 0.1 | 3.7 | 0.1 | – | – | 3.9 |
At 31 March 2024 | 161.9 | 1.6 | 4.8 | 5.2 | 25.5 | 199.0 |
Within one year | 10.3 | 0.9 | 1.1 | 5.2 | 4.0 | 21.5 |
Between one and five years | 51.6 | 0.5 | 0.7 | – | 6.9 | 59.7 |
Between five and ten years | 48.0 | 0.2 | 0.4 | – | 4.2 | 52.8 |
Over ten years | 52.0 | – | 2.6 | – | 10.4 | 65.0 |
At 31 March 2024 | 161.9 | 1.6 | 4.8 | 5.2 | 25.5 | 199.0 |
Within one year | 11.3 | 18.9 | 4.0 | 3.0 | 6.5 | 43.7 |
Between one and five years | 40.6 | 62.3 | 0.4 | – | 6.0 | 109.3 |
Between five and ten years | 61.9 | 32.8 | 0.5 | – | 3.3 | 98.5 |
Over ten years | 50.7 | 27.9 | 2.6 | – | 9.2 | 90.4 |
At 31 March 2023 | 164.5 | 141.9 | 7.5 | 3.0 | 25.0 | 341.9 |
| Other | Transferred to | At | |||||
| At | Acquired | non-cash | disposal group held | Exchange | 31 March | ||
| 1 April 2023 | Cash flows | (Note 6.1) | changes | for sale (Note 6.4) | movements | 2024 | |
| €m | €m | €m | €m | €m | €m | €m | |
RCF and overdrafts – floating interest rates | (101.2) | (52.4) | – | 0.9 | – | – | (152.7) |
Bank loans and private placements – fixed interest rates | (104.6) | 15.0 | – | – | – | – | (89.6) |
Retail bonds | (199.5) | – | – | (0.2) | – | – | (199.7) |
Lease liabilities | (254.8) | 55.3 | – | (60.0) | 6.8 | (0.3) | (253.0) |
Debt excluding PPP non-recourse debt | (660.1) | 17.9 | – | (59.3) | 6.8 | (0.3) | (695.0) |
PPP non-recourse debt | (88.3) | 5.3 | – | – | 85.4 | (2.4) | – |
Total gross debt | (748.4) | 23.2 | – | (59.3) | 92.2 | (2.7) | (695.0) |
Cash and cash equivalents – core | 43.7 | 35.8 | 0.7 | – | (1.6) | 0.4 | 79.0 |
Cash and cash equivalents – restricted relating to PPP contracts | 19.0 | 3.3 | – | – | (22.9) | 0.6 | – |
Total net debt | (685.7) | 62.3 | 0.7 | (59.3) | 67.7 | (1.7) | (616.0) |
| Analysis of total net debt: | |||||||
Net debt excluding PPP non-recourse net debt | (616.4) | 53.7 | 0.7 | (59.3) | 5.2 | 0.1 | (616.0) |
PPP non-recourse net debt | (69.3) | 8.6 | – | – | 62.5 | (1.8) | – |
Total net debt | (685.7) | 62.3 | 0.7 | (59.3) | 67.7 | (1.7) | (616.0) |
| Other | Transferred to | At | |||||
| At | Acquired | non-cash | disposal group held | Exchange | 31 March | ||
| 1 April 2022 | Cash flows | (Note 6.1) | changes | for sale | movements | 2023 | |
| €m | €m | €m | €m | €m | €m | €m | |
RCF and overdrafts – floating interest rates | (14.1) | (79.4) | (7.0) | (0.6) | – | (0.1) | (101.2) |
Bank loans and private placements – fixed interest rates | (24.8) | (80.0) | – | 0.2 | – | – | (104.6) |
Retail bonds | (299.2) | 100.0 | – | (0.3) | – | – | (199.5) |
Lease liabilities | (219.8) | 47.5 | (30.7) | (52.0) | – | 0.2 | (254.8) |
Debt excluding PPP non-recourse debt | (557.9) | (11.9) | (37.7) | (52.7) | – | 0.1 | (660.1) |
PPP non-recourse debt | (100.2) | 8.1 | – | – | – | 3.8 | (88.3) |
Total gross debt | (658.1) | (3.8) | (37.7) | (52.7) | – | 3.9 | (748.4) |
Cash and cash equivalents – core | 42.5 | 1.5 | – | – | – | (0.3) | 43.7 |
Cash and cash equivalents – restricted relating to PPP contracts | 21.1 | (1.1) | – | – | – | (1.0) | 19.0 |
Total net debt | (594.5) | (3.4) | (37.7) | (52.7) | – | 2.6 | (685.7) |
| Analysis of total net debt: | |||||||
Net debt excluding PPP non-recourse net debt | (515.4) | (10.4) | (37.7) | (52.7) | – | (0.2) | (616.4) |
PPP non-recourse net debt | (79.1) | 7.0 | – | – | – | 2.8 | (69.3) |
Total net debt | (594.5) | (3.4) | (37.7) | (52.7) | – | 2.6 | (685.7) |
| 2024 | 2023 | |
| €m | €m | |
Net increase in cash and cash equivalents | 39.8 | 0.4 |
Net decrease (increase) in borrowings and lease liabilities | 23.2 | (3.8) |
Cash flows in total net debt | 63.0 | (3.4) |
Bank loans and lease liabilities acquired through a business combination | – | (37.7) |
Lease liabilities entered into during the year | (60.0) | (57.4) |
Lease liabilities cancelled during the year | – | 5.4 |
Capitalisation of loan fees | 2.8 | 0.3 |
Amortisation of loan fees | (2.1) | (1.0) |
Transferred to disposal group classified as held for sale (note 6.4) | 67.7 | – |
Exchange (loss) gain | (1.7) | 2.6 |
Movement in total net debt | 69.7 | (91.2) |
Total net debt at beginning of year | (685.7) | (594.5) |
Total net debt at end of year | (616.0) | (685.7) |
| 2024 | 2023 | |
| €m | €m | |
Cash at bank and in hand – core | 79.0 | 43.7 |
Cash at bank – restricted relating to PPP contracts* | – | 19.0 |
Total cash and cash equivalents | 79.0 | 62.7 |
| 2024 | 2023 | |
| €m | €m | |
Euro | 50.1 | 22.2 |
Sterling | 28.9 | 40.5 |
79.0 | 62.7 |
| 2024 | 2023 | |
| €m | €m | |
| Non-current borrowings | ||
Retail bonds – fixed interest rates | 124.7 | 199.5 |
Bank loans and private placements – fixed interest rates | 89.6 | 89.6 |
Revolving credit facility – floating interest rates | 152.6 | 101.1 |
Lease liabilities | 207.5 | 208.3 |
PPP non-recourse debt | – | 83.1 |
574.4 | 681.6 | |
| Current borrowings | ||
Retail bonds – fixed interest rates | 75.0 | – |
Bank loans and private placements – fixed interest rates | – | 15.0 |
Bank overdrafts – floating interest rates | 0.1 | 0.1 |
Lease liabilities | 45.5 | 46.5 |
PPP non-recourse debt | – | 5.2 |
120.6 | 66.8 |
| 2024 | 2023 | |
| €m | €m | |
Euro | 694.4 | 653.0 |
Sterling | 0.6 | 95.4 |
695.0 | 748.4 |
2024 | 2023 | |||||
| Debt excluding | Debt excluding | |||||
| PPP non-recourse | PPP non-recourse | Total | PPP non-recourse | PPP non-recourse | Total | |
| debt | debt* | debt | debt | debt | debt | |
| €m | €m | €m | €m | €m | €m | |
Between one and two years | 46.7 | – | 46.7 | 215.1 | 5.7 | 220.8 |
Between two years and five years | 351.6 | – | 351.6 | 211.6 | 18.8 | 230.4 |
Over five years | 176.1 | – | 176.1 | 171.8 | 58.6 | 230.4 |
574.4 | – | 574.4 | 598.5 | 83.1 | 681.6 |
2024 | 2023 | |||||
| Minimum lease | Minimum lease | |||||
| payments | Interest | Principal | payments | Interest | Principal | |
| €m | €m | €m | €m | €m | €m | |
Within one year | 54.4 | (8.9) | 45.5 | 54.5 | (8.0) | 46.5 |
Between one and five years | 112.6 | (25.6) | 87.0 | 118.9 | (23.4) | 95.5 |
More than five years | 209.1 | (88.6) | 120.5 | 198.2 | (85.4) | 112.8 |
376.1 | (123.1) | 253.0 | 371.6 | (116.8) | 254.8 |
| Total | ||||
| Within | Between one | Over | contractual | |
| one year | and five years | five years | cash flows | |
| €m | €m | €m | €m | |
| At 31 March 2024 | ||||
Retail bonds | 81.0 | 136.3 | – | 217.3 |
Bank loans – Revolving credit facility, private placements and other bank loans | 10.0 | 221.8 | 59.1 | 290.9 |
Lease liabilities | 54.4 | 112.6 | 209.1 | 376.1 |
Trade and other payables | 364.6 | 11.0 | – | 375.6 |
Financial liabilities and derivative financial liabilities | 510.0 | 481.7 | 268.2 | 1,259.9 |
Fuel derivatives | (1.3) | (0.1) | – | (1.4) |
Financial liabilities and total derivatives | 508.7 | 481.6 | 268.2 | 1,258.5 |
| At 31 March 2023 | ||||
Retail bonds | 6.0 | 217.3 | – | 223.3 |
Bank loans – Revolving credit facility, private placements and other bank loans | 23.6 | 197.0 | 63.9 | 284.5 |
Bank loans – PPP non-recourse debt | 11.7 | 44.0 | 72.3 | 128.0 |
Lease liabilities | 54.5 | 118.9 | 198.2 | 371.6 |
PPP Interest rate swaps | 0.1 | 1.6 | 1.1 | 2.8 |
Fuel derivatives | 1.9 | 0.2 | – | 2.1 |
Trade and other payables | 417.1 | – | – | 417.1 |
Financial liabilities and derivative financial liabilities | 514.9 | 579.0 | 335.5 | 1,429.4 |
PPP Interest rate swaps | (0.7) | (0.7) | 0.1 | (1.3) |
Fuel derivatives | (0.4) | – | – | (0.4) |
Financial liabilities and total derivatives | 513.8 | 578.3 | 335.6 | 1,427.7 |
| Restated* | ||
| 2024 | 2023 | |
| €m | €m | |
| Finance charges | ||
Interest on borrowings | 20.1 | 14.0 |
Lease liabilities interest | 9.2 | 7.6 |
Unwinding of discount on provisions (note 4.10) | 4.1 | 4.2 |
Interest charge on retirement benefit schemes (note 7.2) | 0.3 | – |
Other finance costs | 5.8 | 1.9 |
Total finance charges | 39.5 | 27.7 |
| Finance income | ||
Interest income on retirement benefit schemes (note 7.2) | – | (0.2) |
Other finance income | (1.5) | (0.7) |
Total finance income | (1.5) | (0.9) |
Net finance charges | 38.0 | 26.8 |
2024 | 2023 | |||
| Assets | Liabilities | Assets | Liabilities | |
| €m | €m | €m | €m | |
Fuel derivatives – cash flow hedges | 1.4 | – | 0.4 | 2.1 |
Interest rate swaps relating to PPP contracts – cash flow hedges* | – | – | 1.2 | 2.4 |
Total | 1.4 | – | 1.6 | 4.5 |
Current | 1.3 | – | 0.4 | 1.9 |
Non-current | 0.1 | – | 1.2 | 2.6 |
Total | 1.4 | – | 1.6 | 4.5 |
| 2024 | 2023 | |
| €m | €m | |
At 1 April | (3.6) | (7.3) |
| Effective element of changes in fair value arising from: | ||
Fuel derivatives | 3.1 | (8.6) |
Interest rate swaps relating to PPP contracts (discontinued operations) | 1.1 | 12.3 |
Transfer of cumulative movement to disposal group | 0.8 | – |
At 31 March | 1.4 | (3.6) |
Hedging instrument | Hedged item | |||||||
| Change in the | Cumulative cash | Hedge | Change in the | |||||
| fair value | flow hedge | ineffectiveness | fair value | |||||
| used to | movement in | included in the | Cumulative | used to | ||||
| Nominal | determine | Other | Income | movement in | determine | |||
| amount at | hedge | Comprehensive | Statement in | exchange | hedge | Weighted | ||
| 31 March 2024 | effectiveness | Income | the year | reserve | effectiveness | average | Hedge | |
| March 2024 | €m | €m | €m | €m | €m | €m | hedged rate | ratio |
| Fuel derivatives/ | €0.56 | |||||||
purchase of diesel | 15.6 | 3.1 | 1.4 | – | – | (3.1) | per litre | 1:1 |
| Net investment hedge: | ||||||||
| Euro borrowings/investment | ||||||||
| in Euro denominated | ||||||||
subsidiaries | 200.0 | (5.8) | – | – | (19.3) | 5.8 | – | 1:1 |
| Included in disposal group: | ||||||||
| Interest rate swaps/ | ||||||||
| variable rate borrowings | ||||||||
relating to PPP contracts | 88.9 | 1.1 | (0.9) | (0.2) | – | 0.9 | 4.07% | 1:1 |
Hedging instrument | Hedged item | |||||||
| Change in the | Cumulative cash | Hedge | ||||||
| fair value | flow hedge | ineffectiveness | Change in the | |||||
| used to | movement in | included in the | Cumulative | fair value used | ||||
| Nominal | determine | Other | Income | movement in | to determine | |||
| amount at | hedge | Comprehensive | Statement in | exchange | hedge | Weighted | ||
| 31 March 2023 | effectiveness | Income | the year | reserve | effectiveness | average | Hedge | |
| March 2023 | €m | €m | €m | €m | €m | €m | hedged rate | ratio |
| Fuel derivatives/ | €0.62 | |||||||
purchase of diesel | 17.7 | (8.6) | (1.7) | – | – | 8.6 | per litre | 1:1 |
| Interest rate swaps/ | ||||||||
| variable rate borrowings | ||||||||
relating to PPP contracts | 91.6 | 13.5 | (1.9) | (0.9) | – | (12.6) | 4.07% | 1:1 |
| Net investment hedge: | ||||||||
Euro borrowings/investment in Euro denominated subsidiaries | 200.0 | 8.0 | – | – | (24.7) | (8.0) | – | 1:1 |
Level 2 | Level 3 | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| €m | €m | €m | €m | €m | €m | |
| Assets | ||||||
Unlisted non-current investments (note 4.4) | – | 4.6 | 6.4 | – | 6.4 | 4.6 |
Investment funds (note 4.4) | 11.3 | 10.9 | – | – | 11.3 | 10.9 |
Derivative financial instruments (note 5.5) | 1.4 | 1.6 | – | – | 1.4 | 1.6 |
12.7 | 17.1 | 6.4 | – | 19.1 | 17.1 | |
| Liabilities | ||||||
Derivative financial instruments (note 5.5) | – | 4.5 | – | – | – | 4.5 |
| Bank loans and private placements – fixed interest | ||||||
rates (note 5.3) | 95.0 | 110.6 | – | – | 95.0 | 110.6 |
Retail bonds (note 5.3) | 195.4 | 196.5 | – | – | 195.4 | 196.5 |
290.4 | 311.6 | – | – | 290.4 | 311.6 |
| 2024 | 2023 | ||
| €m | €m | ||
| Financial assets at amortised cost | |||
Loans to associates and joint ventures | 4.4 | 1.0 | 1.0 |
Trade and other receivables at amortised cost * | 4.8 | 223.3 | 261.9 |
Cash and cash equivalents | 5.2 | 79.0 | 62.7 |
Financial assets relating to PPP contracts | 4.5 | – | 131.0 |
| Derivatives used for hedging | |||
Fuel derivatives | 5.5 | 1.4 | 0.4 |
Interest rate swaps relating to PPP contracts | 5.5 | – | 1.2 |
| Financial assets at fair value through profit or loss (mandatorily) | |||
Investment funds | 4.4 | 11.3 | 10.9 |
Other receivables relating to invoice finance facilities | 4.8 | 6.6 | 10.8 |
| Financial assets at fair value through other comprehensive income | |||
Unlisted non-current investments | 4.4 | 6.4 | 4.6 |
329.0 | 484.5 |
| 2024 | 2023 | ||
| €m | €m | ||
| Financial liabilities at amortised cost | |||
Bank loans, revolving credit facility, private placements and overdrafts | 5.3 | 242.3 | 205.8 |
Retail bonds | 5.3 | 199.7 | 199.5 |
Lease liabilities | 5.3 | 253.0 | 254.8 |
Trade and other payables excluding non-financial liabilities * | 4.9 | 380.7 | 423.5 |
PPP non-recourse debt | 5.3 | – | 88.3 |
| Derivatives used for hedging | |||
Fuel derivatives | 5.5 | – | 2.1 |
Interest rate swaps relating to PPP contracts | 5.5 | – | 2.4 |
1,075.7 | 1,176.4 |
| 2024 | 2023 | ||
| €m | €m | ||
Total borrowings | 5.3 | 695.0 | 748.4 |
Less: PPP non-recourse borrowings* | 5.3 | – | (88.3) |
Less: Lease liabilities as a result of the adoption of IFRS 16 | (247.9) | (245.8) | |
Less: core cash and cash equivalents (excluding restricted cash at bank relating to PPP contracts) | 5.2 | (79.0) | (43.7) |
Net debt aligned with covenant definition | 368.1 | 370.6 | |
Total equity | 325.7 | 347.3 | |
Total capital | 693.8 | 717.9 |
| Share | |||
| Share capital ordinary shares | premium | ||
Number | €m | €m | |
| Share capital allotted, called up and fully paid | |||
At 1 April 2022 (ordinary shares of £1 each) | 80,059,937 | 99.5 | 473.8 |
Issued under share option schemes (ordinary shares of £1 each) | 190,358 | 0.3 | 0.3 |
At 31 March 2023 (ordinary shares of £1 each) | 80,250,295 | 99.8 | 474.1 |
Issued under share option schemes (ordinary shares of £1 each) | 301,075 | 0.3 | 0.4 |
At 31 March 2024 (ordinary shares of £1 each) | 80,551,370 | 100.1 | 474.5 |
2024 | 2023 | |||||
| Maltha Groep | Others | Total | Maltha Groep | Others | Total | |
| €m | €m | €m | €m | €m | €m | |
| Revenue | 81.7 | 44.7 | 126.4 | 69.8 | 45.9 | 115.7 |
| Profit after tax | 8.3 | 2.0 | 10.3 | 9.8 | 2.3 | 12.1 |
| Total comprehensive income | 8.3 | 2.3 | 10.6 | 9.8 | 2.3 | 12.1 |
| Total comprehensive income allocated | ||||||
| to the non-controlling interests | 2.8 | 0.4 | 3.2 | 3.3 | 0.4 | 3.7 |
| Dividends paid to non-controlling interests | – | 0.3 | 0.3 | – | 0.6 | 0.6 |
| Non-current assets | 35.5 | 8.6 | 44.1 | 29.3 | 8.3 | 37.6 |
| Current assets | 27.2 | 15.2 | 42.4 | 22.5 | 17.2 | 39.7 |
| Non-current liabilities | (2.9) | (0.7) | (3.6) | (3.2) | (1.1) | (4.3) |
| Current liabilities | (26.9) | (11.8) | (38.7) | (24.6) | (13.5) | (38.1) |
| Net assets | 32.9 | 11.3 | 44.2 | 24.0 | 10.9 | 34.9 |
| Accumulated non-controlling interests | 10.9 | 2.1 | 13.0 | 8.0 | 2.1 | 10.1 |
| Net (decrease) increase in cash and cash equivalents | (4.0) | – | (4.0) | (2.3) | 1.4 | (0.9) |
2024 | 2023 | |||||
| Non-trading & | Non-trading & | |||||
| exceptional | exceptional | |||||
| Underlying | items | Total | Underlying | items | Total | |
| €m | €m | €m | €m | €m | €m | |
| Revenue | 179.9 | – | 179.9 | 188.4 | – | 188.4 |
| Cost of sales | (172.1) | 3.2 | (168.9) | (177.4) | (21.3) | (198.7) |
| Gross profit (loss) | 7.8 | 3.2 | 11.0 | 11.0 | (21.3) | (10.3) |
| Administrative expenses | (6.5) | (1.0) | (7.5) | (9.8) | – | (9.8) |
| Loss on remeasurement fair value less costs to sell | – | (63.5) | (63.5) | – | – | – |
| Operating profit (loss) | 1.3 | (61.3) | (60.0) | 1.2 | (21.3) | (20.1) |
| Finance income | 9.0 | 0.2 | 9.2 | 8.9 | 0.9 | 9.8 |
| Finance charges | (12.4) | – | (12.4) | (11.3) | – | (11.3) |
| Share of results from associates and joint ventures | 0.4 | – | 0.4 | (0.3) | – | (0.3) |
| Loss before taxation | (1.7) | (61.1) | (62.8) | (1.5) | (20.4) | (21.9) |
| Taxation | (1.8) | (11.5) | (13.3) | 2.7 | (0.2) | 2.5 |
| (Loss) profit for the year | (3.5) | (72.6) | (76.1) | 1.2 | (20.6) | (19.4) |
| 2024 | 2023 | |
| €m | €m | |
Exchange differences on translation of discontinued operations | (7.8) | 10.5 |
Fair value movement on cash flow hedges of discontinued operations | 1.1 | 12.3 |
Deferred tax on fair value movement on cash flow hedges of discontinued operations | (0.3) | (1.6) |
Share of Other Comprehensive Income of investments of discontinued operations accounted for using the equity method | 0.1 | 0.3 |
Total other comprehensive (loss) income from discontinued operations | (6.9) | 21.5 |
| Cash flow information in relation to the discontinued operations: | ||
Net cash outflow from operating activities | (11.4) | (10.4) |
Net cash inflow from investing activities | 16.1 | 17.0 |
Net cash outflow from financing activities | (13.4) | (18.4) |
Net movement in cash | (8.7) | (11.7) |
| Amounts | |||
| transferred into | Remeasurement | Disposal Group at | |
| disposal group | under IFRS 5 | 31 March 2024 | |
| €m | €m | €m | |
Intangible assets (note 4.1) | 0.9 | (0.9) | – |
Property, plant and equipment (note 4.2) | 0.1 | (0.1) | – |
Right-of-use assets (note 4.3) | 1.4 | (1.4) | – |
Investments in joint ventures and associates (note 4.4) | 2.8 | (2.8) | – |
Financial assets relating to PPP contracts (note 4.5) | 127.6 | (58.3) | 69.3 |
Trade and other receivables | 31.6 | – | 31.6 |
Inventories | 3.0 | – | 3.0 |
Cash – core | 1.6 | – | 1.6 |
Cash – restricted | 22.9 | – | 22.9 |
Deferred tax assets | 0.6 | – | 0.6 |
Current tax receivable | 1.6 | – | 1.6 |
Derivative financial instruments | 1.7 | – | 1.7 |
Total assets of disposal group held for sale | 195.8 | (63.5) | 132.3 |
| Liabilities directly associated with assets classified as held for sale | |||
External borrowings – Lease liabilities | (6.8) | – | (6.8) |
External borrowings – PPP debt | (85.4) | – | (85.4) |
Provisions: Onerous contracts & Others | (129.6) | – | (129.6) |
Deferred tax liabilities | (1.8) | – | (1.8) |
Current tax payable | (0.5) | – | (0.5) |
Derivative financial instruments | (1.7) | – | (1.7) |
Trade and other payables | (59.2) | – | (59.2) |
Total liabilities of disposal group held for sale | (285.0) | – | (285.0) |
Net liabilities held for sale/Carrying value | (89.2) | (63.5) | (152.7) |
| Restated* | |||
| 2024 | 2023 | ||
| €m | €m | ||
Wages and salaries | 332.9 | 310.8 | |
Social security costs | 67.4 | 59.6 | |
Share-based benefits | 7.3 | 1.2 | 2.7 |
Other pension costs | 7.2 | 33.1 | 30.4 |
Total staff costs (continuing operations) | 434.6 | 403.5 |
| Restated* | ||
| 2024 | 2023 | |
| The average number of employees by reportable segment during the year was: | ||
Commercial Waste | 4,623 | 4,621 |
Mineralz & Water | 308 | 323 |
Specialities | 361 | 337 |
Group central services | 423 | 414 |
Total average number of employees (continuing operations) | 5,715 | 5,695 |
Discontinued operations | 550 | 540 |
Total average number of employees | 6,265 | 6,235 |
| Restated* | ||
| 2024 | 2023 | |
| €m | €m | |
UK defined contribution scheme | 0.1 | 0.1 |
Overseas defined benefit schemes | 1.6 | 1.4 |
Overseas defined contribution schemes | 31.4 | 28.9 |
33.1 | 30.4 |
| 2024 | 2023 | |
| % p.a. | % p.a. | |
Discount rate | 4.8 | 4.9 |
Rate of price inflation | 3.2 | 3.3 |
Consumer price inflation | 2.7 | 2.7 |
| 2024 | 2023 | |
| % p.a. | % p.a. | |
Discount rate | 2.8 to 3.55 | 2.4 to 3.9 |
Rate of price inflation | 2.0 | 2.0 |
Rate of salary inflation | 2.5 to 4.0 | 2.5 to 4.0 |
Income Statement 2024 | 2023 | |||||
| UK | Overseas | Total | UK | Overseas | Total | |
| €m | €m | €m | €m | €m | €m | |
Current service cost | – | 1.6 | 1.6 | – | 1.7 | 1.7 |
Curtailment | – | – | – | – | (0.3) | (0.3) |
Interest expense (credit) on scheme net liabilities | 0.1 | 0.2 | 0.3 | (0.2) | – | (0.2) |
| Net defined benefit pension schemes charge | ||||||
(credit) before tax | 0.1 | 1.8 | 1.9 | (0.2) | 1.4 | 1.2 |
Statement of Comprehensive Income 2024 | 2023 | |||||
| UK | Overseas | Total | UK | Overseas | Total | |
| €m | €m | €m | €m | €m | €m | |
Actuarial gain (loss) on scheme liabilities | 1.3 | (5.4) | (4.1) | 46.5 | 18.5 | 65.0 |
Actuarial (loss) gain on scheme assets | (7.9) | 5.3 | (2.6) | (62.9) | (17.6) | (80.5) |
| Actuarial (loss) gain on defined benefit | ||||||
pension schemes | (6.6) | (0.1) | (6.7) | (16.4) | 0.9 | (15.5) |
Balance Sheet 2024 | 2023 | |||||
| UK | Overseas | Total | UK | Overseas | Total | |
| €m | €m | €m | €m | €m | €m | |
Present value of deferred benefit obligations | (146.9) | (64.5) | (211.4) | (144.5) | (56.6) | (201.1) |
Fair value of plan assets | 139.3 | 59.2 | 198.5 | 140.2 | 51.6 | 191.8 |
Defined benefit pension schemes net deficit | (7.6) | (5.3) | (12.9) | (4.3) | (5.0) | (9.3) |
Related deferred tax asset (note 3.4) | 1.9 | 1.3 | 3.2 | 1.1 | 1.3 | 2.4 |
Net defined pension schemes liability | (5.7) | (4.0) | (9.7) | (3.2) | (3.7) | (6.9) |
| Classified as: | ||||||
| Defined benefit pension schemes deficits – | ||||||
included in non-current liabilities | (7.6) | (5.3) | (12.9) | (4.3) | (5.0) | (9.3) |
| 2024 | 2023 | |
| €m | €m | |
Equities | 50.5 | 44.8 |
Liquid alternatives | 11.6 | 19.3 |
Fixed income | 17.3 | 17.6 |
Liability driven investment | 50.3 | 51.3 |
Cash and others | 9.6 | 7.2 |
139.3 | 140.2 |
| UK | Overseas | Total | |
| €m | €m | €m | |
At 1 April 2022 | 8.6 | (6.3) | 2.3 |
Current service cost | – | (1.7) | (1.7) |
Curtailment | – | 0.3 | 0.3 |
Interest income | 0.2 | – | 0.2 |
Net actuarial (loss) gain recognised in the year | (16.4) | 0.9 | (15.5) |
Contributions from employer | 3.5 | 1.8 | 5.3 |
Exchange rate changes | (0.2) | – | (0.2) |
At 31 March 2023 | (4.3) | (5.0) | (9.3) |
Current service cost | – | (1.6) | (1.6) |
Interest expense | (0.1) | (0.2) | (0.3) |
Net actuarial loss recognised in the year | (6.6) | (0.1) | (6.7) |
Contributions from employer | 3.6 | 1.6 | 5.2 |
Exchange rate changes | (0.2) | – | (0.2) |
At 31 March 2024 | (7.6) | (5.3) | (12.9) |
| UK | Overseas | Total | |
| €m | €m | €m | |
At 1 April 2022 | (201.2) | (74.5) | (275.7) |
Current service cost | – | (1.3) | (1.3) |
Curtailment | – | 1.3 | 1.3 |
Interest expense | (5.3) | (1.2) | (6.5) |
| Remeasurements: | |||
Actuarial gain on scheme liabilities arising from changes in financial assumptions | 54.1 | 19.4 | 73.5 |
Actuarial loss on scheme liabilities arising from changes in experience | (7.6) | (0.9) | (8.5) |
Contributions from plan participants | – | (0.6) | (0.6) |
Benefit payments | 7.8 | 1.2 | 9.0 |
Exchange rate changes | 7.7 | – | 7.7 |
At 31 March 2023 | (144.5) | (56.6) | (201.1) |
Current service cost | – | (1.1) | (1.1) |
Interest expense | (6.9) | (2.0) | (8.9) |
| Remeasurements: | |||
Actuarial gain (loss) on scheme liabilities arising from changes in financial assumptions | 2.0 | (6.0) | (4.0) |
Actuarial gain on scheme liabilities arising from changes in demographic assumptions | 2.4 | – | 2.4 |
Actuarial (loss) gain on scheme liabilities arising from changes in experience | (3.1) | 0.6 | (2.5) |
Contributions from plan participants | – | (0.6) | (0.6) |
Benefit payments | 7.2 | 1.2 | 8.4 |
Exchange rate changes | (4.1) | – | (4.1) |
At 31 March 2024 | (147.0) | (64.5) | (211.5) |
| UK | Overseas | Total | |
| €m | €m | €m | |
At 1 April 2022 | 209.8 | 68.2 | 278.0 |
Current service cost | – | (0.4) | (0.4) |
Curtailment | – | (1.0) | (1.0) |
Interest income | 5.5 | 1.2 | 6.7 |
Remeasurements: Return on plan assets excluding interest expense | (62.9) | (17.6) | (80.5) |
Contributions from employer | 3.5 | 1.8 | 5.3 |
Contributions from plan participants | – | 0.6 | 0.6 |
Benefit payments | (7.8) | (1.2) | (9.0) |
Exchange rate changes | (7.9) | – | (7.9) |
At 31 March 2023 | 140.2 | 51.6 | 191.8 |
Current service cost | – | (0.5) | (0.5) |
Interest income | 6.7 | 1.9 | 8.6 |
Remeasurements: Return on plan assets excluding interest expense | (7.9) | 5.3 | (2.6) |
Contributions from employer | 3.6 | 1.6 | 5.2 |
Contributions from plan participants | – | 0.6 | 0.6 |
Benefit payments | (7.2) | (1.2) | (8.4) |
Exchange rate changes | 3.9 | – | 3.9 |
At 31 March 2024 | 139.3 | 59.3 | 198.6 |
| Impact on defined benefit obligation | ||||||
UK | Overseas | |||||
| Change in | Increase in | Decrease in | Change in | Increase in | Decrease in | |
| assumption | assumption | assumption | assumption | assumption | assumption | |
| % | €m | €m | % | €m | €m | |
Discount rate | 0.25 | 4.7 | (4.9) | 0.25 | 2.7 | (2.6) |
Rate of price inflation | 0.25 | (2.8) | 2.7 | 0.25 | (0.1) | (0.1) |
Consumer price inflation | 0.25 | (2.8) | 2.7 | – | – | – |
UK | Overseas | |||
| Increase | Decrease | Increase | Decrease | |
| by 1 year in | by 1 year in | by 1 year in | by 1 year in | |
| assumption | assumption | assumption | assumption | |
| €m | €m | €m | €m | |
Life expectancy | (6.0) | 5.9 | (1.6) | 1.7 |
SRSOS | LTIP | DAB | ||
| Weighted | ||||
| Average | ||||
| Number of | exercise | Number of | Number of | |
| options | price | awards | awards | |
Outstanding at 1 April 2022 | 671,475 | 245p | 1,422,973 | 166,617 |
Granted | 66,885 | 608p | 365,367 | 45,596 |
Forfeited | (110,587) | 292p | (164,024) | (42,299) |
Exercised/vested | (190,358) | 249p | (359,624) | (29,432) |
Outstanding at 31 March 2023 | 437,415 | 288p | 1,264,692 | 140,482 |
Granted | 240,650 | 378p | 552,959 | 85,087 |
Forfeited | (76,250) | 467p | (139,997) | – |
Exercised/vested | (301,075) | 200p | (449,621) | (94,993) |
Outstanding at 31 March 2024 | 300,740 | 402p | 1,228,033 | 130,576 |
Exercisable at 31 March 2024 | 15,480 | 200p | ||
Exercisable at 31 March 2023 | 1,728 | 250p | ||
| At 31 March 2024 | ||||
Range of price per share at exercise | 200p to 608p | |||
Weighted average remaining contractual life | 2 years |
SRSOS | LTIP | |||||
| 2024 | 2023 | 2024 | 2023 | |||
| 2024 | 2023 | Share price | Share price | Monte Carlo | Monte Carlo | |
| Valuation model | Binomial | Binomial | and Finnerty | and Finnerty | and Finnerty | and Finnerty |
Weighted average fair value | 200p | 200p | 481p | 655p | 222p | 485p |
Weighted average share price | 508p | 580p | 499p | 681p | 499p | 681p |
Weighted average exercise price | 378p | 608p | – | – | – | – |
Expected volatility | 41% | 49% | – | – | 39% | 52% |
Expected life | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years |
Risk-free interest rate | 4.45% | 4.44% | – | – | 5.0% | 2.2% |
Dividend yield | 2.3% | 1.6% | – | – | – | – |
Subsidiary | Address of the registered office | ||
| Incorporated in the Netherlands | |||
ATM B.V. | Vlasweg 12, 4782 | PW Moerdijk, Netherlands | |
B.V. Twente Milieu Bedrijven | Flight Forum 240, 5657 DH Eindhoven, Netherlands | ||
CFS B.V. | Wetering 14, 6002 | SM Weert, Netherlands | |
Cirqu B.V. | Flight Forum 240, 5657 DH Eindhoven, Netherlands | ||
Coolrec B.V. | Van Hilststraat 7, 5145 RK Waalwijk, Netherlands | ||
Coolrec Nederland B.V. | Grevelingenweg 3, 3313 LB Dordrecht, Netherlands | ||
Coolrec Plastics B.V. | Van Hilststraat 7, 5145 RK Waalwijk, Netherlands | ||
EcoSmart Nederland B.V. | Spaarpot 6, 5667 KX Geldrop, Netherlands | ||
Glasrecycling Noord-Oost Nederland B.V. (67%) | Columbusstraat 20, 7825 VR Emmen, Netherlands | ||
Maltha Glasrecycling Nederland B.V. (67%) | Glasweg 7, 4794 | TB Heijningen, Netherlands | |
Maltha Glassrecycling International B.V. (67%) | Glasweg 7, 4794 | TB Heijningen, Netherlands | |
Maltha Groep B.V. (67%) | Glasweg 7, 4794 | TB Heijningen, Netherlands | |
Mineralz B.V. | Van Hilststraat 7, 5145 RK Waalwijk Netherlands | ||
Mineralz Maasvlakte B.V. | Loswalweg 50, 3199 LG Maasvlakte Rotterdam, Netherlands | ||
Orgaworld International B.V. | Lindeboomseweg 15, 3825 AL Amersfoort, Netherlands | ||
Orgaworld Nederland B.V. | Lindeboomseweg 15, 3825 AL Amersfoort, Netherlands | ||
Orgaworld WKK 1 B.V. | Hornweg 67 1044 | AN Amsterdam, Netherlands | |
Orgaworld WKK II B.V. | Hornweg 69, 1044 | AN Amsterdam, Netherlands | |
Orgaworld WKK III B.V. | Hornweg 71, 1044 | AN Amsterdam, Netherlands | |
Renewi Commercial B.V. | Lindeboomseweg 15, 3825 AL Amersfoort, Netherlands | ||
Renewi Europe B.V. | Lindeboomseweg 15, 3825 AL Amersfoort, Netherlands | ||
Renewi Hazardous Waste B.V. | Vlasweg 12, 4782 | PW Moerdijk, Netherlands | |
Renewi Icopower B.V. | Kajuitweg 1, 1041 AP Amsterdam, Netherlands | ||
Renewi Monostreams B.V. | Flight Forum 240, 5657 DH Eindhoven, Netherlands | ||
Renewi Nederland B.V. | Flight Forum 240, 5657 DH Eindhoven, Netherlands | ||
Renewi Netherlands Holdings B.V. | Lindeboomseweg 15, 3825 AL Amersfoort, Netherlands | ||
Renewi Overheidsdiensten B.V. | Rijksweg-Zuid 91, 4715 TA Rucphen, Netherlands | ||
Renewi Smink B.V. | Lindeboomseweg 15, 3825 AL Amersfoort, Netherlands | ||
Renewi Support B.V. | Flight Forum 240, 5657 DH Eindhoven, Netherlands | ||
Renewi Westpoort B.V. | Siciliëweg 38, 1045 AS Amsterdam, Netherlands | ||
Renewi Westpoort Holding B.V. | Siciliëweg 38, 1045 AS Amsterdam, Netherlands | ||
Renewi Westpoort Transport B.V. | Siciliëweg 38, 1045 AS Amsterdam, Netherlands | ||
Robesta Vastgoed Acht B.V. | Flight Forum 240, 5657 DH Eindhoven, Netherlands | ||
Robesta Vastgoed B.V. | Flight Forum 240, 5657 DH Eindhoven, Netherlands | ||
Semler B.V. | Ockhuizenweg 3-A, 5691 PJ Son, Netherlands | ||
Verwerking Bedrijfsafvalstoffen Maasvlakte (V.B.M.) C.V. | Loswalweg 50, 3199 LG Maasvlakte Rotterdam, Netherlands | ||
Subsidiary | Address of the registered office |
| Incorporated in Belgium | |
EcoSmart NV | Gerard Mercatorstraat 8, 3920, Lommel, Belgium |
Maltha Glasrecyclage Belgie NV (67%) | Fabrieksstraat 114, 3920, Lommel, Belgium |
Mineralz ES Treatment NV | Gerard Mercatorstraat 8, Lommel, Belgium |
Ocean Combustion Services NV | Baeckelmansstraat 125, 2830 Tisselt, Belgium |
Recydel SA (80%) | Rue Wérihet 72, 4020 Liège, Belgium |
Renewi Belgium NV | Gerard Mercatorstraat 8, 3920, Lommel, Belgium |
Renewi Chemical Services NV | Gerard Mercatorstraat 8, 3920, Lommel, Belgium |
Renewi Logistics NV | Gerard Mercatorstraat 8, 3920, Lommel, Belgium |
Renewi NV | Berkebossenlaan 7, 2400 Mol, Belgium |
Renewi Shared services Center SA | Gerard Mercatorstraat 8, 3920, Lommel, Belgium |
Renewi Tisselt NV | Baeckelmansstraat 125, 2830 Tisselt, Belgium |
Renewi Valorisation & Quarry NV | Gerard Mercatorstraat 8, 3920, Lommel, Belgium |
Renewi Wood Products NV | Gerard Mercatorstraat 8, 3920, Lommel, Belgium |
Renewi+ NV | Gerard Mercatorstraat 8, Lommel, Belgium |
| Incorporated in Germany | |
ATM Entsorgung Deutschland GmbH (Year end 31 December) | Kaldenkirchener Strasse 25, 41063, Mönchengladbach, Germany |
| Incorporated in France | |
Coolrec France SAS (90%) | Rue d’Iéna Parcelle 36, 59810 Lesquin, France |
Maltha Glass Recycling France SAS (67%) | Zone Industrielle, 87 route d’anglumeau 33450 Izon, France |
| Incorporated in Portugal | |
Maltha Glass Recycling Portugal Lda (67%) | Parque Industrial da Gala, Lotes 26 e 27, 3081-801 Figueira da Foz, |
| Portugal | |
| Incorporated in the UK | |
Maltha UK Limited | Enigma, Wavendon Business Park, Wavendon, Milton Keynes, |
| Buckinghamshire, MK17 8LX,United Kingdom | |
Renewi European Holdings Limited | Enigma, Wavendon Business Park, Wavendon, Milton Keynes, |
| Buckinghamshire, MK17 8LX,United Kingdom | |
Renewi Holdings Limited* | Enigma, Wavendon Business Park, Wavendon, Milton Keynes, |
| Buckinghamshire, MK17 8LX,United Kingdom | |
Renewi PFI Investments Limited* | Enigma, Wavendon Business Park, Wavendon, Milton Keynes, |
| Buckinghamshire, MK17 8LX, United Kingdom | |
Renewi SRF Trading Limited | Enigma, Wavendon Business Park, Wavendon, Milton Keynes, |
| Buckinghamshire, MK17 8LX, United Kingdom | |
Renewi UK Services Limited | Enigma, Wavendon Business Park, Wavendon, Milton Keynes, |
| Buckinghamshire, MK17 8LX, United Kingdom | |
Safewaste Limited | Enigma, Wavendon Business Park, Wavendon, Milton Keynes, |
| Buckinghamshire, MK17 8LX, United Kingdom | |
| Subsidiary undertakings holding UK PPP contracts | |
Renewi Argyll & Bute Limited | 16 Charlotte Square, Edinburgh, EH 2 4DF, United Kingdom |
Renewi Argyll & Bute Holdings Limited* | 16 Charlotte Square, Edinburgh, EH 2 4DF, United Kingdom |
Renewi Cumbria Limited | Enigma, Wavendon Business Park, Wavendon, Milton Keynes, |
| Buckinghamshire, MK17 8LX, United Kingdom | |
Renewi Cumbria Holdings Limited | Enigma, Wavendon Business Park, Wavendon, Milton Keynes, |
| Buckinghamshire, MK17 8LX, United Kingdom | |
Renewi BDR Holdings Limited | Enigma, Wavendon Business Park, Wavendon, Milton Keynes, |
| Buckinghamshire, MK17 8LX, United Kingdom | |
Renewi BDR Limited | Enigma, Wavendon Business Park, Wavendon, Milton Keynes, |
| Buckinghamshire, MK17 8LX, United Kingdom |
Joint ventures | Group Holding % | Most recent year end | Address of the registered office |
| Incorporated in the Netherlands | |||
Green Collective B.V. | 50% | 31 December 2023 | Mr E.N. van Kleffensstraat 10, 6842 CV, Arnhem, Netherlands |
PQA B.V. | 50% | 31 December 2023 | Bennebroekerdijk 244, 2142 LE, Cruquius, Netherlands |
Sqape B.V. | 50% | 31 December 2023 | Bennebroekerdijk 244, 2142 LE, Cruquius, Netherlands |
| Incorporated in Belgium | |||
Marpos NV | 45% | 31 December 2023 | L. Coiseaukaai 43, 8380 Dudzele, Belgium |
Revalim NV | 50% | 31 December 2023 | Kringloopstraat 1, 3630 Maasmechelen, Belgium |
Silvamo NV | 50% | 31 March 2024 | Regenbeekstraat 7C, 8800 Roeselare, Belgium |
| Incorporated in the UK | |||
Caird Evered Holdings Limited | 50% | 31 December 2023 | Bardon Hall, Copt Oak Road, Markfield, Leicestershire, |
| LE67 9PJ, United Kingdom | |||
Caird Evered Limited | 50% | 31 December 2023 | Bardon Hall, Copt Oak Road, Markfield, Leicestershire, |
| LE67 9PJ, United Kingdom | |||
Wakefield Waste Holdings Limited | 50.001% | 31 March 2024 | Enigma, Wavendon Business Park, Wavendon, Milton |
| Keynes, Buckinghamshire, MK17 8LX, United Kingdom | |||
Wakefield Waste PFI Holdings Limited | 50.001% | 31 March 2024 | Enigma, Wavendon Business Park, Wavendon, Milton |
| Keynes, Buckinghamshire, MK17 8LX, United Kingdom | |||
Wakefield Waste PFI Limited | 50.001% | 31 March 2024 | Enigma, Wavendon Business Park, Wavendon, Milton |
| Keynes, Buckinghamshire, MK17 8LX, United Kingdom |
Associates | Group Holding % | Most recent year end | Address of the registered office |
| Incorporated in the Netherlands | |||
AMP B.V. | 33% | 31 December 2023 | Victoriberg 18, 2211 DH Noordwijkerhout, Netherlands |
Greencycl B.V. | 40% | 31 December 2023 | Rijnzathe 2, 3454 PV De Meern, Netherlands |
RetourMatras Holding B.V. | 32.33% | 31 December 2023 | Goudseweg 181 Unit E, 2411HK, Bodegraven, Netherlands |
Tankterminal Sluiskil B.V. | 40% | 31 December 2023 | Oostkade 7, 4541 HH Sluiskil, Netherlands |
Zavin B.V. | 33% | 31 December 2023 | Baanhoekweg 42, 3313 LA Dordrecht, Netherlands |
Zavin C.V. | 33% | 31 December 2023 | Baanhoekweg 46, 3313 LA Dordrecht, Netherlands |
| Incorporated in Belgium | |||
SUEZ PCB Decontamination NV | 23% | 31 December 2023 | Westvaartdijk 97, 1850 Grimbergen, Belgium |
Valorem SA | 30% | 31 December 2023 | Rue des trois Burettes 65 1435 Mont-Saint-Guibert, Belgium |
| Incorporated in Austria | |||
EARN Elektroalgeräte Service GmbH | 33% | 31 December 2023 | Johannesgasse 15, 1010 Wien, Austria |
| Incorporated in the UK | |||
ELWA Limited | 20% | 31 March 2024 | 8 White Oak Square, London Road, Swanley, Kent, BR8 |
| 7AG United Kingdom | |||
ELWA Holdings Limited | 20% | 31 March 2024 | 8 White Oak Square, London Road, Swanley, Kent, BR8 |
| 7AG United Kingdom | |||
Joint operations | Group Holding % | Most recent year end | Address of the registered office |
| Incorporated in the Netherlands | |||
Airport Services by Renewi & Seenons V.O.F | 50% | 31 December 2023 | Flight Forum, 5657 DH Eindhoven, Netherlands |
Hydrovac V.O.F. | 50% | 31 December 2023 | Graafsebaan 67, 5248 JT Rosmalen, Netherlands |
Octopus V.O.F. | 50% | 31 December 2023 | Forellenweg 24, 4941 SJ Raamsdonksveer, Netherlands |
Smink Boskalis Dolman V.O.F. | 50% | 31 December 2023 | Lindeboomseweg 15, 3825 AL Amersfoort, Netherlands |
Associates | Joint ventures | |||
| Restated* | Restated* | |||
| 2024 | 2023 | 2024 | 2023 | |
| €m | €m | €m | €m | |
Sales | 0.8 | 0.4 | 7.3 | 3.5 |
Purchases | 4.3 | 5.0 | 8.5 | 3.9 |
Management fees | – | – | 0.1 | 0.1 |
Receivables at 31 March | 0.1 | – | 0.7 | 0.9 |
Payables at 31 March | 0.2 | 0.4 | 1.0 | 0.3 |
Dividends paid to the Group | 0.2 | 0.2 | 0.1 | 0.1 |
Loans made by Group companies at 31 March | 0.8 | 0.7 | 0.2 | 0.3 |
Loans made to Group companies at 31 March | – | – | 0.6 | 0.6 |
| 2024 | 2023 | |
| €m | €m | |
Short-term employee benefits | 6.6 | 6.3 |
Post-employment benefits | 0.2 | 0.3 |
Share-based payments | 0.8 | 1.0 |
7.6 | 7.6 |
| Closest GAAP measure or | |||
| Financial Measure | equivalent calculation | How we define it | Why we use it |
Underlying EBIT | Operating profit | Operating profit excluding non-trading and exceptional items | Provides insight into profit generation |
| which are defined in note 3.3. The adjustments made between | and is the measure used by management | ||
| underlying and statutory figures can also be seen on the face of | to make decisions as it provides | ||
| the Consolidated Income Statement | consistency and comparability of the | ||
| ongoing performance between periods | |||
| Underlying | Operating profit margin | Underlying EBIT as a percentage of revenue | Provides insight into margin development |
| EBIT margin | and trends | ||
Underlying EBITDA | Operating profit | Underlying EBIT before depreciation, amortisation and impairment | Measure of earnings and cash generation |
| of property, plant and equipment, right-of-use assets, intangible | to assess operational performance | ||
| assets and investments, profit or loss on disposal of property, | |||
| plant and equipment, intangible assets and subsidiaries | |||
| Underlying profit | Profit before tax | Profit before tax excluding non-trading and exceptional items | Facilitates underlying performance |
| before tax | evaluation | ||
Underlying EPS | EPS | Earnings per share excluding non-trading and exceptional items | Facilitates underlying performance |
| evaluation | |||
| Underlying | Effective tax rate on profit | The effective tax rate on underlying profit before tax | Provides a more comparable basis to |
| effective tax rate | before tax | analyse the tax rate | |
| Return on | Operating profit divided by | Last 12 months underlying EBIT divided by a 13-month average | Provides a measure of the return on |
| operating assets | net assets | of net assets excluding core net debt, IFRS 16 lease liabilities, | assets across the Divisions and the Group |
| derivatives, tax balances, goodwill and acquisition | excluding goodwill and acquisition | ||
| related intangibles | related intangible balances | ||
| Underlying | Profit after tax divided by net | Last 12 months underlying EBIT as adjusted by the Group effective | Provides a measure of the Group return |
| post-tax return on | assets | tax rate divided by a 13-month average of net assets excluding core | on assets taking into account the |
| capital employed | net debt, IFRS 16 lease liabilities and derivatives | goodwill and acquisition related | |
| intangible balances | |||
| Adjusted free | Total of net cash inflow | Net cash generated from operating activities including interest, | Measure of cash generation in the |
| cash flow | from operating activities | tax and replacement capital spend and excluding cash flows | underlying business available to fund |
| plus net outflow from | from non-trading and exceptional items, Covid-19 tax deferral | growth capital projects and invest in | |
| investing activities | payments, settlement of historic ATM soil liabilities and cash flows | acquisition. We classify our capital spend | |
| relating to the UK PPP contracts. Payments to fund defined benefit | into general replacement expenditure | ||
| pension schemes are also excluded as these schemes are now | and growth capital projects. | ||
| closed to both new members and ongoing accrual and as such | |||
| relate to historic liabilities. The Municipal contract cash flows are | |||
| excluded because they principally relate to onerous contracts as | |||
| reported in exceptional charges in the past and caused by adverse | |||
| market conditions not identified at the inception of the contract | |||
| Non-trading and | N/A | Renewi 2.0 and other exceptional cash flows are presented in cash | Provides useful information on |
| exceptional cash | flows from operating activities and are included in the categories in | non-trading and exceptional | |
| flow items | note 3.3, net of opening and closing Balance Sheet positions | cash flow spend | |
Free cash flow | Total of net cash inflow from | Net cash generated from operating activities, including interest, tax | Measure of cash available after regular |
| operating activities plus | and replacement capital spend | replacement capital expenditure and | |
| net cash outflow from | historic liabilities to pay dividends, fund | ||
| investing activities | growth capital projects and invest | ||
| in acquisitions | |||
| Free cash flow/ | Total of net cash inflow from | The ratio of free cash flow to underlying EBITDA | Provides an understanding of how profits |
| EBITDA conversion | operating activities plus net | convert into cash | |
| cash outflow from investing | |||
| activities divided by | |||
| operating profit | |||
| Growth capital | N/A | Growth capital projects which include the innovation portfolio and | Provides an understanding of how cash is |
| expenditure | other large strategic investments | being spent to grow the business |
| Closest GAAP | |||
| measure or | |||
| equivalent | |||
| Financial Measure | calculation | How we define it | Why we use it |
Total cash flow | Net | Total cash flow is the movement in net debt excluding loan fee capitalisation and | Provides an understanding of total cash |
| movement | amortisation, exchange movements, movement in PPP cash and PPP non-recourse | flow of the Group | |
| in cash | debt, additions to IFRS 16 lease liabilities and lease liabilities acquired through a | ||
| and cash | business combination | ||
| equivalents | |||
Core cash | Cash and | Core cash excludes cash and cash equivalents relating to UK PPP contracts | The cash relating to UK PPP contracts |
| cash | is not freely available to the Group and | ||
| equivalents | is excluded from financial covenant | ||
| calculations of the main multicurrency | |||
| green finance facility therefore excluding | |||
| this gives a suitable measure of cash for | |||
| the Group | |||
Core net debt | Borrowings | Core net debt includes core cash excludes debt relating to the UK PPP contracts | The borrowings relating to the UK PPP |
| and lease liabilities as a result of IFRS 16 | contracts are non-recourse to the Group | ||
| and excluding these gives a suitable | |||
| measure of indebtedness for the Group | |||
| and IFRS 16 lease liabilities are excluded | |||
| as financial covenants on the main | |||
| multicurrency green finance facility | |||
| remain on a frozen GAAP basis | |||
Liquidity | N/A | Liquidity headroom includes core cash and undrawn committed amounts on the | Provides an understanding of available |
| multicurrency green finance facility and the European Investment Bank facility. | headroom to the Group | ||
| Net debt to | Net debt and | This is the key covenant of the Group’s banking facilities which is calculated | Commonly used measure of financial |
| covenant defined | operating | following an agreed methodology to protect the Group from potential volatility | leverage and consistent with |
| EBITDA/leverage | profit | caused by accounting standard changes, sudden movements in exchange rates and | covenant definition |
| ratio | exceptional items. Net debt and EBITDA are measured on a frozen GAAP basis with | ||
| the main impact of this being the exclusion of IFRS 16 Lease Liabilities. Exceptional | |||
| items are excluded from EBITDA and cash and debt relating to UK PPP contracts is | |||
| excluded from net debt. Net debt and EBITDA are translated to Euros using average | |||
| exchange rates for the period. Covenant ratios are measured semi-annually on a | |||
| rolling 12-month basis at March and September. |
| Netherlands | Belgium | |||||
| Commercial | Commercial | Mineralz & | Group central | |||
| Waste | Waste | Water | Specialities | services | Total | |
| €m | €m | €m | €m | €m | €m | |
Operating profit (loss) from continuing operations | 53.2 | 42.9 | 7.3 | 15.4 | (21.2) | 97.6 |
| Non-trading and exceptional items (excl. finance items) | ||||||
(note 3.3) | (0.3) | 2.7 | 2.3 | 0.9 | 2.3 | 7.9 |
Underlying EBIT from continuing operations | 52.9 | 45.6 | 9.6 | 16.3 | (18.9) | 105.5 |
Depreciation and impairment of property, plant and equipment and right-of-use assets (notes 4.2 & 4.3)* | 59.4 | 31.4 | 14.9 | 8.1 | 6.6 | 120.4 |
| Amortisation of intangible assets (excluding acquisition related | ||||||
intangibles & discontinued operations) (note 4.1) | 0.6 | – | 0.9 | – | 4.7 | 6.2 |
Non-exceptional gain on disposal of property, plant and equipment, intangible assets and subsidiaries (note 3.2) | (1.6) | (0.5) | 0.2 | – | – | (1.9) |
Underlying EBITDA from continuing operations | 111.3 | 76.5 | 25.6 | 24.4 | (7.6) | 230.2 |
| Netherlands | Belgium | |||||
| Commercial | Commercial | Mineralz & | Restated* | Group central | Restated* | |
| Waste | Waste | Water | Specialities | services | Total | |
| €m | €m | €m | €m | €m | €m | |
Operating profit (loss) from continuing operations | 69.4 | 65.3 | 1.0 | 17.1 | (11.3) | 141.5 |
Non-trading and exceptional items (excluding finance items) | 7.5 | (12.9) | (0.5) | (1.2) | (2.7) | (9.8) |
Underlying EBIT from continuing operations | 76.9 | 52.4 | 0.5 | 15.9 | (14.0) | 131.7 |
Depreciation and impairment of property, plant and equipment and right-of-use assets (notes 4.2 & 4.3)** | 57.1 | 31.2 | 17.0 | 7.0 | 6.2 | 118.5 |
| Amortisation of intangible assets (excluding acquisition | ||||||
related intangibles) (note 4.1) | 0.9 | – | 0.9 | – | 3.5 | 5.3 |
Non-exceptional gain on disposal of property, plant and equipment, intangible assets and subsidiaries (note 3.2) | (1.9) | (0.2) | (0.1) | (0.9) | – | (3.1) |
Underlying EBITDA from continuing operations | 133.0 | 83.4 | 18.3 | 22.0 | (4.3) | 252.4 |
| Netherlands | Belgium | Specialities | ||||
| Commercial | Commercial | Mineralz & | excluding | |||
| Waste | Waste | Water | UK Municipal | Group | ||
| €m | €m | €m | €m | €m | ||
| 2024 | ||||||
Underlying EBIT from continuing operations | 52.9 | 45.6 | 9.6 | 16.3 | 105.5 | |
13 month average of operating assets | 439.4 | 163.5 | 60.0 | 56.9 | 530.6 | |
Return on operating assets from continuing operations | 12.0% | 27.9% | 15.9% | 28.6% | 19.9% | |
2023 | Restated* | |||||
Underlying EBIT from continuing operations | 76.9 | 52.4 | 0.5 | 15.9 | 131.7 | |
13 month average of operating assets | 398.2 | 110.8 | 64.4 | 44.9 | 439.5 | |
Return on operating assets from continuing operations | 19.3% | 47.3% | 0.8% | 35.4% | 30.0% |
| 2024 | 2023 | |
| €m | €m | |
Operating profit (from continuing and discontinued operations) | 37.6 | 121.4 |
Non-trading and exceptional items in operating profit (from continuing and discontinued operations) | 69.2 | 11.5 |
Underlying EBIT (from continuing and discontinued operations) | 106.8 | 132.9 |
Tax at effective rate (2024: 27.0%, 2023: 27.1%) | (28.8) | (36.0) |
Post tax underlying EBIT (from continuing and discontinued operations) | 78.0 | 96.9 |
13-month average of capital employed | 1,013.5 | 915.3 |
Underlying post -tax return on capital employed | 7.7% | 10.6% |
| Restated* | ||
| 2024 | 2023 | |
| €m | €m | |
Statutory profit before tax | 60.1 | 115.0 |
Non-trading and exceptional items in operating profit | 7.9 | (9.8) |
Underlying profit before tax | 68.0 | 105.2 |
| 2023 | ||
| €m | ||
Net cash generated from operating activities | 168.7 | 188.4 |
Include finance charges and loan fees paid | (41.9) | (31.3) |
Include finance income received | 10.8 | 10.6 |
Include repayment of obligations under lease liabilities | (55.3) | (47.5) |
Include purchases of replacement items of intangible assets | (13.3) | (9.9) |
Include purchases of replacement items of property, plant and equipment | (64.1) | (84.2) |
Include proceeds from disposals of property, plant and equipment | 20.2 | 6.8 |
Included capital received in respect of PPP financial assets net of outflows | 5.9 | 6.0 |
Include repayment of UK Municipal contracts PPP debt | (5.3) | (8.1) |
Include movement in UK Municipal contracts PPP cash | (3.3) | 1.1 |
Investment in own shares and other | (1.5) | (6.6) |
Free cash flow | 20.9 | 25.3 |
Exclude deferred Covid taxes paid | 19.9 | 19.7 |
Exclude offtake of ATM soil | 2.5 | 1.2 |
Exclude UK Municipal contracts | 15.8 | 12.2 |
Exclude non-trading and exceptional provisions and working capital | 5.5 | 4.4 |
Exclude payments to fund defined benefit pension schemes | 3.5 | 3.5 |
Investment in own shares and other | 1.5 | 6.6 |
Adjusted free cash flow | 69.6 | 72.9 |
| 2024 | 2023 | |
| €m | €m | |
Purchases of intangible assets | (13.3) | (9.9) |
Purchases of replacement property, plant and equipment | (64.1) | (84.2) |
Proceeds from disposals of property, plant and equipment | 20.2 | 6.8 |
Net replacement capital expenditure | (57.2) | (87.3) |
Growth capital expenditure | (22.0) | (30.8) |
Total capital spend as shown in the cash flow in the CFO’s statement | (79.2) | (118.1) |
| 2024 | 2023 | |
| €m | €m | |
Purchases of intangible assets | (13.3) | (9.9) |
Purchases of property, plant and equipment (replacement and growth) | (86.1) | (115.0) |
Proceeds from disposals of property, plant and equipment | 20.2 | 6.8 |
| Purchases and disposal proceeds of property, plant and equipment and intangible assets within | ||
Investing activities in the consolidated Statement of Cash Flows | (79.2) | (118.1) |
| 2023 | ||
| €m | ||
Property, plant and equipment additions (note 4.2) | (82.6) | (117.9) |
Intangible asset additions (note 4.1) | (11.7) | (8.7) |
Proceeds from disposals of property, plant and equipment | 20.2 | 6.8 |
Movement in capital creditors (included in trade and other payables) | (5.1) | 1.7 |
Growth capital expenditure – as disclosed in the CFO’s statement | 22.0 | 30.8 |
Replacement capital expenditure per the CFO’s statement | (57.2) | (87.3) |
| 2024 | 2023 | |
| €m | €m | |
Total cash flow | (0.9) | (64.9) |
Additions to lease liabilities net of cancelled lease liabilities | (60.0) | (52.0) |
Lease liabilities acquired through a business combination | – | (30.7) |
Repayment of obligations under lease liabilities | 55.3 | 47.5 |
Movement in PPP non-recourse debt | 5.3 | 8.1 |
Movement in PPP cash and cash equivalents | 3.3 | (1.1) |
Capitalisation of loan fees net of amortisation | 0.7 | (0.7) |
Less net debt transferred as part of the disposal group | 67.7 | – |
Exchange movements | (1.7) | 2.6 |
Movement in total net debt (note 5.1) | 69.7 | (91.2) |
| 2024 | 2023 | |
| €m | €m | |
Total cash flow | (0.9) | (64.9) |
Repayments of retail bonds | – | (100.0) |
Proceeds from bank borrowings | 439.5 | 565.0 |
Repayment of bank borrowings | (402.1) | (405.6) |
Bank loan acquired through business combination | – | 7.0 |
Movement in PPP cash and cash equivalents | 3.3 | (1.1) |
Less cash transferred as part of the disposal group | (24.5) | – |
Exchange movements | 1.0 | (1.3) |
Movement in total cash | 16.3 | (0.9) |
| 2024 | 2023 | |
| €m | €m | |
Total net debt | (616.0) | (685.7) |
Exclude PPP non-recourse debt | – | 88.3 |
Exclude PPP cash and cash equivalents | – | (19.0) |
Exclude IFRS 16 lease liabilities | 247.9 | 245.8 |
Net debt aligned with covenant definition | (368.1) | (370.6) |