| 2024 | 2023 | ||
| £m | £m | ||
Revenue | 2,3 | ||
Operating costs | ( | ( | |
Loss resulting from acquisitions and disposals | 27 | ( | ( |
Operating profit | 2,3,4 | ||
R esults from joint ventures and associates | 2,14 | ||
Finance income | 5 | ||
Finance costs | 5 | ( | ( |
Profit before tax | 2 | ||
Income tax expense | 7 | ( | ( |
Profit/(Loss) for the year | ( | ||
Attributable to: | |||
Owners of the parent | ( | ||
Non-controlling interest | |||
Earnings/(Loss) per share | |||
Basic | 9 | ( | |
Diluted | 9 | ( |
| 2024 | 2023 | ||
| Note | £m | £m | |
Profit/(loss) for the year | ( | ||
Other comprehensive income | |||
Items that may be subsequently reclassified to income statement | |||
Currency translation differences | ( | ( | |
Reclassification of cumulative currency translation reserve on disposal | 27 | ( | |
Fair value adjustment of interest rate and foreign exchange hedges | ( | ||
Tax, including rate change impact, on fair value adjustment of interest rate and foreign | ( | ( | |
exchange hedges | |||
Hedging gains/(losses) reclassified to profit or loss | ( | ||
Share of other comprehensive income of joint ventures and associates | 14 | ||
Tax, including rate change impact, on share of other comprehensive income of joint ventures | 14 | ( | ( |
and associates | |||
Items that will not be reclassified to income statement | |||
Remeasurement of retirement benefit obligations | 25 | ( | ( |
Tax on remeasurement of retirement benefit obligations | 7 | ||
Other comprehensive loss, net of tax | ( | ( | |
Total comprehensive income/(loss) | ( | ||
Total comprehensive income/(loss) attributable to: | |||
Owners of the parent | ( | ||
Non-controlling interest | ( | ||
Total comprehensive income/(loss) | ( |
| Total equity | |||||||||||
| attributable | |||||||||||
| to owners | Non- | ||||||||||
| Share | Share | Other | Capital | Retained | Hedging | Translation | of the | controlling | Total | ||
| capital | premium | reserve | redemption | earnings | reserve | reserve | Company | interest | equity | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 April 2022 | ( | ( | |||||||||
Loss for the year | ( | ( | ( | ||||||||
Other comprehensive (loss)/income | ( | ( | ( | ( | ( | ||||||
Total comprehensive | ( | ( | ( | ( | ( | ||||||
(loss)/income | |||||||||||
Dividends | ( | ( | |||||||||
Share -based payments | 24 | ||||||||||
Tax on share-based payments | ( | ( | ( | ||||||||
Net movement in equity | ( | ( | ( | ( | ( | ||||||
At 31 March 2023 | ( | ( | |||||||||
At 1 April 2023 | ( | ( | |||||||||
Profit for the year | |||||||||||
Other comprehensive (loss)/income | ( | ( | ( | ( | ( | ||||||
Total comprehensive income | ( | ||||||||||
Dividends | 8 | ( | ( | ( | ( | ||||||
Disposal of subsidiary | |||||||||||
Purchase of own shares | ( | ( | ( | ||||||||
Share -based payments | 24 | ||||||||||
Tax on share -based payments | |||||||||||
Net movement in equity | ( | ||||||||||
At 31 March 2024 | ( | ( |
| 31 March 2024 | 31 March 2023 | ||
| £m | £m | ||
Assets | |||
Non-current assets | |||
Goodwill | 10 | ||
Other intangible assets | 11 | ||
Property, plant and equipment | 12 | ||
Right of use assets | 13 | ||
Investment in joint ventures and associates | 14 | ||
Loan to joint ventures and associates | 14 | ||
Retirement benefits surpluses | 25 | ||
Other financial assets | |||
Lease receivables | 13, 21 | ||
Derivatives | 21 | ||
Deferred tax asset | 7 | ||
Trade and other receivables | 16 | ||
Current assets | |||
Inventories | 15 | ||
Trade and other receivables | 16 | ||
Contract assets | 16 | ||
Income tax recoverable | |||
Lease receivables | 13, 21 | ||
Other financial assets | |||
Derivatives | 21 | ||
Cash and cash equivalents | 17, 26 | ||
Total assets | |||
Equity and liabilities | |||
Equity attributable to owners of the parent | |||
Share capital | 23 | ||
Share premium | |||
Capital redemption and other reserves | |||
Retained earnings | ( | ( | |
Non-controlling interest | |||
Total equity | |||
Non-current liabilities | |||
Bank and other borrowings | 19 | ||
Lease liabilities | 13, 19 | ||
Trade and other payables | 18 | ||
Deferred tax liabilities | 7 | ||
Derivatives | 21 | ||
Retirement benefit deficits | 25 | ||
Provisions for other liabilities, including other employee benefits | 20 | ||
Current liabilities | |||
Bank and other borrowings | 19 | ||
Lease liabilities | 13, 19 | ||
Trade and other payables | 18 | ||
Contract liabilities | 18 | ||
Income tax payable | |||
Derivatives | 21 | ||
Provisions for other liabilities, including other employee benefits | 20 | ||
Total liabilities | |||
Total equity and liabilities |
| 2024 | 2023 | ||
| £m | £m | ||
Cash flows from operating activities | |||
Profit/(loss) for the year | ( | ||
Results from joint ventures and associates | 14 | ( | ( |
Income tax expense | 7 | ||
Finance income | 5 | ( | ( |
Finance costs | 5 | ||
Depreciation and impairment of property, plant and equipment | 12 | ||
Depreciation and impairment of right of use assets | 13 | ||
Amortisation and impairment of intangible assets | 11 | ||
Equity share -based payments | 24 | ||
Net derivative fair value and currency movement through profit or loss | ( | ( | |
Fair value movement on assets held at fair value through profit or loss | ( | ||
Loss on disposal of subsidiaries, businesses and joint ventures and associates | 27 | ||
Profit on disposal of property, plant and equipment | ( | ( | |
(Profit)/loss on disposal of right of use assets | ( | ||
Loss on disposal of intangible assets | |||
Cash generated from operations before movement in working capital and retirement benefit payments | | ||
I ncrease in inventories | ( | ( | |
Decrease/(increase) in receivables | ( | ||
Increase in contract assets | ( | ( | |
I ncrease in payables | |||
Increase in contract liabilities | |||
Increase in provisions | |||
Retirement benefit contributions in excess of current period expense | ( | ( | |
Cash generated from operations | |||
Income tax paid | ( | ( | |
Interest paid | ( | ( | |
Interest received | |||
Net cash flows from operating activities | |||
Cash flows from investing activities | |||
Disposal of subsidiaries and joint ventures and associates, net of cash disposed | 27 | ( | |
Dividends received from joint ventures and associates | 14 | ||
Proceeds on disposal of property, plant and equipment | |||
Proceeds on disposal of intangible assets | |||
Purchases of property, plant and equipment | ( | ( | |
Purchases of intangible assets | ( | ( | |
Loans repaid by joint ventures and associates | 14 | ||
Loans advanced to joint ventures and associates | 14 | ( | |
Net cash flows from investing activities | ( | ||
Cash flows from financing activities | |||
Dividends paid | 8 | ( | |
Lease payments | 26 | ( | ( |
Cash inflow from settlement of derivatives | 26 | ||
Bank loans repaid | 26 | ( | ( |
Loans raised and facilities drawn down | 26 | ||
Dividends paid to non-controlling interest | ( | ( | |
Purchase of own shares by Babcock Employee Share Trust | ( | ||
Net cash flows from financing activities | ( | ( | |
Net increase/(decrease) in cash, cash equivalents and bank overdrafts | ( | ||
Cash, cash equivalents and bank overdrafts at beginning of year | 26 | ||
Effects of exchange rate fluctuations | 26 | ( | ( |
Cash, cash equivalents and bank overdrafts at end of year | 26 |
Freehold property | 2.0% to 8.0% |
Leasehold property | Lower of useful economic life or lease term |
Plant and equipment | 6.6% to 33.3% |
Aircraft airframes | 2% |
Year ended 31 March 2024 | Year ended 31 March 2023 | ||||||
| Specific | Specific | ||||||
| Underlying | adjusting items | Statutory | Underlying | adjusting items | Statutory | ||
| Note | £m | £m | £m | £m | £m | £m | |
Revenue | 3 | 4,390.1 | – | 4,390.1 | 4,438.6 | – | 4,438.6 |
Operating profit/(loss) | 3,4 | 237.8 | 3.8 | 241.6 | 177.9 | (132.4) | 45.5 |
Operating margin % | 5.4% | – | 5.5% | 4.0% | – | 1.0% | |
Results from joint ventures and associates | 14 | 9.2 | – | 9.2 | 9.3 | – | 9.3 |
Net finance costs | 5 | (35.9) | 1.8 | (34.1) | (58.3) | 9.7 | (48.6) |
Profit/(loss) before tax | 211.1 | 5.6 | 216.7 | 128.9 | (122.7) | 6.2 | |
Income tax (expense)/benefit | 7 | (53.5) | 5.0 | (48.5) | (37.7) | (1.8) | (39.5) |
Profit/(loss) after tax for the year | 157.6 | 10.6 | 168.2 | 91.2 | (124.5) | (33.3) |
Year ended 31 March 2024 | Year ended 31 March 2023 | |||||
| Specific | Specific | |||||
| Underlying | adjusting items | Statutory | Underlying | adjusting items | Statutory | |
| £m | £m | £m | £m | £m | £m | |
Profit/(loss) after tax for the year | 157.6 | 10.6 | 168.2 | 91.2 | (124.5) | (33.3) |
Amount attributable to owners of the parent | 155.1 | 10.6 | 165.7 | 89.5 | (124.5) | (35.0) |
Amount attributable to non-controlling interests | 2.5 | – | 2.5 | 1.7 | – | 1.7 |
Weighted average number of shares (m) | 503.5 | 503.5 | 505.4 | 505.4 | ||
Effect of dilutive securities (m) | 11.8 | 11.8 | 9.5 | 9.5 | ||
Diluted weighted average number of shares (m) | 515.3 | 515.3 | 514.9 | 514.9 | ||
Basic EPS | 30.8p | 32.9p | 17.7p | (6.9)p | ||
Diluted EPS | 30.1p | 32.2p | 17.4p | (6.9)p |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Amortisation of acquired intangibles | (10.8) | (15.8) |
Business acquisition, merger and divestment related items (note 27) | 8.2 | (117.7) |
Fair value movement on derivatives and related items | 6.4 | 1.1 |
Adjusting items impacting operating profit/(loss) | 3.8 | (132.4) |
Fair value movement on derivatives and related items | 1.8 | 9.7 |
Adjusting items impacting loss before tax | 5.6 | (122.7) |
Income tax benefit | ||
Amortisation of acquired intangibles | 3.9 | 4.1 |
Business acquisition, merger and divestment related items | (1.0) | (2.1) |
Fair value movement on derivatives and related items | (2.0) | (2.6) |
Exceptional tax on Group reorgani sation activities | 4.7 | – |
Other tax items including rate change impact | (0.6) | (1.2) |
Income tax benefit/(expense) | 5.0 | (1.8) |
| Year ended 31 March 2024 | Year ended 31 March 2023 | ||||||
| Specific | Specific | ||||||
| Underlying | adjusting items | Statutory | Underlying | adjusting items | Statutory | ||
| Note | £m | £m | £m | £m | £m | £m | |
Profit/(loss) before tax | 211.1 | 5.6 | 216.7 | 128.9 | (122.7) | 6.2 | |
Share of profit from joint ventures and associates | 14 | (10.3) | – | (10.3) | (9.3) | – | (9.3) |
Profit/(loss) before tax excluding profit | 200.8 | 5.6 | 206.4 | 119.6 | (122.7) | (3.1) | |
from joint ventures and associates | |||||||
Income tax (expense)/benefit | (53.5) | 5.0 | (48.5) | (37.7) | (1.8) | (39.5) | |
Tax rate | 26.6% | 23.5% | 31.5% | (1274.2%) |
| Marine | Nuclear | Land | Aviation | Unallocated | Total | |
Year ended 31 March 2024 | £m | £m | £m | £m | £m | £m |
Revenue | 1,429.1 | 1,520.9 | 1,098.6 | 341.5 | – | 4,390.1 |
Underlying operating profit | 13.1 | 109.2 | 96.3 | 19.2 | – | 237.8 |
Specific Adjusting Items (note 2) | ||||||
Amortisation of acquired intangibles | (7.5) | – | – | (3.3) | – | (10.8) |
Business acquisition, merger and divestment related items | (1.5) | – | (0.2) | 9.9 | – | 8.2 |
Fair value gain/(loss) on forward rate contracts to be settled | 6.9 | – | – | (0.5) | – | 6.4 |
in future periods | ||||||
Operating profit | 11.0 | 109.2 | 96.1 | 25.3 | – | 241.6 |
Results from joint ventures and associates | (2.3) | 0.2 | 0.3 | 11.0 | – | 9.2 |
IFRIC 12 investment income | – | – | 0.5 | – | – | 0.5 |
Other net finance costs* | – | – | – | – | (34.6) | (34.6) |
Profit/(loss) before tax | 8.7 | 109.4 | 96.9 | 36.3 | (34.6) | 216.7 |
| Marine | Nuclear | Land | Aviation | Unallocated | Total | |
Year ended 31 March 2023 | £m | £m | £m | £m | £m | £m |
Revenue | 1,439.6 | 1,179.2 | 1,017.1 | 802.7 | – | 4,438.6 |
Underlying operating profit | 12.7 | 63.5 | 85.9 | 15.8 | – | 177.9 |
Specific Adjusting Items ( note 2) | ||||||
Amortisation of acquired intangibles | (9.7) | – | (1.1) | (5.0) | – | (15.8) |
Business acquisition, merger and divestment related items | – | – | (4.0) | (113.7) | – | (117.7) |
Fair value gain/(loss) on forward rate contracts to be settled | 2.8 | 0.1 | 0.1 | (1.9) | – | 1.1 |
in future periods | ||||||
Operating profit/(loss) | 5.8 | 63.6 | 80.9 | (104.8) | – | 45.5 |
Results from joint ventures and associates | (1.2) | 1.1 | 0.4 | 9.0 | – | 9.3 |
IFRIC 12 investment income | – | – | 0.7 | – | – | 0.7 |
Other net finance costs* | – | – | – | – | (49.3) | (49.3) |
Profit/(loss) before tax | 4.6 | 64.7 | 82.0 | (95.8) | (49.3) | 6.2 |
Assets | Liabilities | Capital expenditure | Lease payments | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Marine | 799.3 | 793.2 | 878.0 | 762.4 | 31.0 | 25.2 | 4.5 | 5.6 |
Nuclear | 720.9 | 636.8 | 322.3 | 284.8 | 67.4 | 37.8 | 4.3 | 3.1 |
Land | 704.5 | 638.2 | 464.6 | 379.1 | 6.4 | 3.6 | 12.2 | 13.9 |
Aviation | 410.9 | 447.5 | 191.2 | 200.0 | 13.6 | 44.7 | 22.8 | 80.9 |
Unallocated * | 944.5 | 794.2 | 1,317.9 | 1,312.7 | 24.0 | 13.8 | 5.8 | 5.0 |
Group total | 3,580.1 | 3,309.9 | 3,174.0 | 2,939.0 | 142.4 | 125.1 | 49.6 | 108.5 |
| Depreciation of property, | Depreciation of | Amortisation of | ||||
plant and equipment | right of use assets | intangible assets | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Marine | 11.9 | 15.9 | 4.0 | 5.2 | 13.3 | 12.7 |
Nuclear | 23.7 | 22.8 | 4.7 | 2.6 | 0.2 | 0.2 |
Land | 3.7 | 4.4 | 9.3 | 10.8 | 0.7 | 2.3 |
Aviation | 7.3 | 23.6 | 14.8 | 57.7 | 3.4 | 5.5 |
Unallocated | 5.4 | 5.4 | 7.0 | 5.4 | 6.4 | 7.4 |
Group total | 52.0 | 72.1 | 39.8 | 81.7 | 24.0 | 28.1 |
| Impairment of property, | Impairment of | Impairment of | ||||
| plant and equipment | right of use assets | intangible assets | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Marine | – | – | – | – | – | – |
Nuclear | – | – | – | – | – | – |
Land | – | – | – | 0.9 | – | 0.9 |
Aviation | 2.1 | 4.9 | – | 8.7 | – | 2.3 |
Unallocated | – | – | – | – | – | 5.8 |
Group total | 2.1 | 4.9 | – | 9.6 | – | 9.0 |
| 2024 | 2023 | |
| £m | £m | |
United Kingdom | 1,464.5 | 1,415.7 |
Rest of Europe | 54.3 | 48.7 |
Africa | 27.5 | 32.7 |
North America | 16.4 | 13.6 |
Australasia | 137.7 | 126.3 |
Rest of World | 3.1 | 3.4 |
Non -current segment assets | 1,703.5 | 1,640.4 |
Retirement benefits | 107.3 | 94.8 |
Lease receivables | 22.5 | 22.2 |
Derivatives | 2.8 | 2.6 |
Deferred tax asset | 132.3 | 112.2 |
Total non-current assets | 1,968.4 | 1,872.2 |
| Revenue | ||
| 2024 | 2023 | |
Geographic analysis | £m | £m |
United Kingdom | 3,081.1 | 2,693.3 |
Rest of Europe | 202.0 | 601.0 |
Africa | 331.6 | 329.3 |
North America | 193.2 | 188.1 |
Australasia | 360.1 | 349.5 |
Rest of World | 222.1 | 277.4 |
Group total | 4,390.1 | 4,438.6 |
| 2024 | 2023 | |
| £m | £m | |
| Restated | ||
Sale of goods – transferred at a point in time | 304.3 | 313.9 |
Sale of goods – transferred over time | 334.8 | 262.3 |
Sale of goods | 639.1 | 576.2 |
Provision of services – transferred over time | 3,743.9 | 3,860.7 |
Rental income | 7.1 | 1.7 |
Revenue | 4,390.1 | 4,438.6 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Raw materials, subcontracts and other bought-in items used | 2,053.1 | 1,857.1 |
Change in inventories of finished goods and work-in-progress | (61.1) | (2.8) |
Operating charges | 482.9 | 682.6 |
Employee costs (note 6) | 1,583.5 | 1,567.1 |
Depreciation of property, plant and equipment (note 12) | 52.0 | 72.1 |
Depreciation of right-of-use assets (note 13) | 39.8 | 81.7 |
Amortisation of intangible assets (note 11) | ||
• Acquired intangibles | 10.8 | 15.8 |
• Other | 13.2 | 12.3 |
Impairment of intangible assets (note 11) | – | 9.0 |
Impairment of property, plant and equipment (note 12) | 2.1 | 4.9 |
Impairment of right of use assets ( note 13) | – | 9.6 |
Gain on disposal of property, plant and equipment | (17.1) | (2.0) |
Loss on disposal of intangible assets | 0.1 | 1.7 |
(Gain)/l oss on disposal of right-of-use assets | (3.6) | 0.8 |
Net foreign exchange (gain)/loss | (3.0) | 12.7 |
Loss on disposal of subsidiaries and joint ventures | 3.5 | 77.4 |
Gain on derivative instruments at fair value through profit or loss | (5.7) | (6.9) |
Gain on trade and other receivables measured at fair value | (2.0) | – |
Total operating charges | 4,148.5 | 4,393.1 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Audit fees: | ||
Fees payable to the parent auditor and its associates for the audit of the parent company’s individual | ||
and consolidated financial statements | 2.6 | 2.4 |
Fees payable to the parent auditor and its associates in respect of the audit of the Company’s subsidiaries | 10.7 | 8.1 |
Audit related assurance fees | – | – |
Fees for other services: | ||
Other non-audit services | – | – |
Total fees paid to the Group’s auditor and network firms | 13.3 | 10.5 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Finance costs | ||
Loans, overdrafts and associated interest rate hedges | 38.5 | 29.6 |
Lease interest and foreign exchange movements on lease liabilities | 9.6 | 21.7 |
Amortisation of issue costs of bank loan | 3.0 | 3.3 |
Retirement benefit interest cost | 0.8 | – |
Other | 4.3 | 15.9 |
Total finance costs | 56.2 | 70.5 |
Finance income | ||
Bank deposits, loans and leases | 21.6 | 13.7 |
IFRIC 12 Investment income | 0.5 | 0.7 |
Retirement benefit interest income | – | 7.5 |
Total finance income | 22.1 | 21.9 |
Net finance costs | 34.1 | 48.6 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Wages and salaries | 1,305.2 | 1,289.2 |
Social security costs | 131.3 | 141.3 |
Share-based payments (note 24) | 12.4 | 9.4 |
Pension costs – defined contribution plans (note 25) | 110.7 | 94.6 |
Pension charges – defined benefit plans (note 25) | 23.9 | 32.6 |
1,583.5 | 1,567.1 |
| 2023 | ||
| 2024 | Number | |
| Number | (restated) | |
Marine | 6,801 | 6,270 |
Nuclear | 8,681 | 8,172 |
Land | 6,042 | 6,421 |
Aviation | 2,494 | 5,013 |
Central functions | 1,145 | 859 |
25,163 | 26,735 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Salaries and other short term employee benefits | 13.5 | 11.6 |
Post-employment benefits | 0.6 | 0.2 |
Termination benefits | 0.5 | – |
Share-based payments | 5.9 | 4.6 |
20.5 | 16.4 |
Total | |||
| Year ended | Year ended | ||
| 31 March 2024 | 31 March 2023 | ||
| £m | £m | ||
Analysis of tax expense in the year | |||
Current tax | |||
• | UK current year expense | – | 0.6 |
• | Overseas current year expense | 21.8 | 24.5 |
• Overseas prior year (benefit) / expense | (0.1) | 2.9 | |
21.7 | 28.0 | ||
Deferred tax | |||
• | UK current year expense | 26.1 | 11.1 |
• UK prior year expense/(benefit) | 0.5 | (3.3) | |
• Overseas current year expense | 1.8 | 3.6 | |
• | Overseas prior year benefit | (2.2) | (1.1) |
• | Impact of changes in tax rates | 0.6 | 1.2 |
26.8 | 11.5 | ||
Total income tax expense | 48.5 | 39.5 | |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Profit before tax | 216.7 | 6.2 |
Profit on ordinary activities multiplied by rate of corporation tax in the UK of 25% (2023: 19%) | 54.2 | 1.2 |
Effects of: | ||
Expenses not deductible for tax purposes | 3.4 | 8.6 |
Re-measurement of deferred tax in respect of statutory rate changes | 0.6 | 1.2 |
Difference in respect of share of results of joint ventures and associates’ results | (2.6) | (1.8) |
Prior year adjustments | (1.8) | (1.5) |
Differences in respect of foreign rates | 2.0 | 5.8 |
Unrecognised deferred tax movements | 2.5 | 9.0 |
Deferred tax not previously recognised/derecognised | (3.1) | – |
Non -taxable profits on disposals and non-deductible losses on disposals | (2.1) | 22.4 |
Other | (4.6) | (5.4) |
Total income tax expense | 48.5 | 39.5 |
| 2024 | 2023 | |
| £m | £m | |
Deferred tax asset | 132.3 | 112.2 |
Deferred tax liability | (6.4) | (7.0) |
125.9 | 105.2 |
| Retirement | ||||||
| benefit | ||||||
| Tangible assets | obligations | Tax losses | Other | Total | ||
| £m | £m | £m | £m | £m | ||
At 1 April 2023 | (40.9) | 15.3 | 128.0 | 2.8 | 105.2 | |
Income statement credit/(debit) | (6.9) | (26.7) | (2.7) | 10.1 | (26.2) | |
Tax credit to other comprehensive income/equity | – | 38.4 | – | 4.0 | 42.4 | |
Transfer to income tax receivable | – | – | 5.3 | – | 5.3 | |
Reclassification | 0.6 | – | 0.3 | (0.9) | – | |
Effect of changes in tax rates | ||||||
• | Income statement | 1.7 | – | (2.4) | 0.1 | (0.6) |
Exchange differences | 0.4 | – | (0.5) | (0.1) | (0.2) | |
At 31 March 2024 | (45.1) | 27.0 | 128.0 | 16.0 | 125.9 | |
At 1 April 2022 | (32.7) | (48.0) | 101.9 | 16.6 | 37.8 | |
Income statement credit/(debit) | (6.1) | (28.5) | 23.7 | 0.5 | (10.4) | |
Tax credit/(debit) to other comprehensive income/equity | – | 76.6 | – | (3.3) | 73.3 | |
Transfer from income tax receivable | – | – | – | (5.2) | (5.2) | |
Disposal of subsidiary | (1.5) | – | (6.3) | (6.5) | (14.3) | |
Effect of changes in tax rates | ||||||
• | Income statement | (1.5) | (9.0) | 9.5 | (0.1) | (1.1) |
• | Other comprehensive income/equity | – | 24.2 | – | – | 24.2 |
Exchange differences | 0.9 | – | (0.8) | 0.8 | 0.9 | |
At 31 March 2023 | (40.9) | 15.3 | 128.0 | 2.8 | 105.2 | |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Final dividend for the year ended 31 March 2023 of nil (2022: nil p) per 60p share | – | – |
Interim dividend for the year ended 31 March 2024 of 1.7p (2023: nil p) per 60p share | 8.5 | – |
8.5 | – |
| 2024 | 2023 | |
| Number | Number | |
Weighted average number of ordinary shares for the purpose of basic EPS | 503,452,989 | 505,391,563 |
Effect of dilutive potential ordinary shares: share options | 11,869,860 | 9,528,985 |
Weighted average number of ordinary shares for the purpose of diluted EPS | 515,322,849 | 514,920,548 |
| Year ended 31 March 2024 | Year ended 31 March 2023 | |||||
| Earnings | ||||||
| attributable to | Basic | Diluted | Loss attributable | Basic | Diluted | |
| shareholders | per share | per share | to shareholders | per share | per share | |
| £m | Pence | Pence | £m | Pence | Pence | |
Earnings/(loss) for the year | 165.7 | 32.9 | 32.2 | (35.0) | (6.9) | (6.9) |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Cost | ||
At 1 April | 1,823.3 | 2,312.7 |
On disposal of subsidiaries (note 27) | – | (488.0) |
Exchange adjustments | (1.3) | (1.4) |
At 31 March | 1,822.0 | 1,823.3 |
Accumulated impairment | ||
At 1 April | 1,041.9 | 1,529.3 |
On disposal of subsidiaries ( note 27) | – | (487.4) |
At 31 March | 1,041.9 | 1,041.9 |
Net book value at 31 March | 780.1 | 781.4 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Marine | 295.5 | 296.6 |
Nuclear | 233.1 | 233.1 |
Land (excluding Africa) | 218.0 | 218.0 |
Aviation | 32.0 | 32.0 |
Africa | 1.5 | 1.7 |
780.1 | 781.4 |
| 31 March 2024 | 31 March 2023 | |||||||
Aviation | Land | Marine | Nuclear | Aviation | Land | Marine | Nuclear | |
Pre-tax discount rate | 13.2 | 12.2 | 12.2 | 12.6 | 13.1 | 13.1 | 13.1 | 12.4 |
Post -tax discount rate | 9.8 | 9.0 | 9.0 | 9.3 | 9.8 | 9.8 | 9.8 | 9.3 |
Long -term real growth rate | 2.0 | 2.2 | 2.1 | 2.0 | 2.1 | 2.1 | 2.0 | 1.9 |
Group of CGUs | Key future cash flow assumption |
Marine | Continuing delivery of work programmes with the UK Ministry of Defence, including the design and build of Type 31 |
frigates and the production of vertical missile tubes for the US -UK common missile compartment programme. Future | |
international opportunities in shipbuilding. | |
Nuclear | Continuing delivery of naval nuclear services to the UK Ministry of Defence, including the FMSP contract. Continuing |
delivery of opportunities in the UK civil nuclear decommissioning programme together with maintenance of | |
ongoing spend in provision of nuclear engineering services to operational power stations. | |
Land | Continuing demand for equipment support and training from both military and civil customers, noting that |
significant elements of equipment support and training are the subject of long -term contracts, not all of which have | |
been assumed to renew. | |
Aviation | Continuing delivery of long -term contracts with the UK Ministry of Defence. Expansion of activities in key overseas |
territories. |
| Internally | |||||
| Internally generated | generated | ||||
| Acquired | software development | development | |||
| intangibles – | costs and | costs and | Assets under | ||
| relationships | licences | other | construction | Total | |
| £m | £m | £m | £m | £m | |
Cost | |||||
At 1 April 2023 | 861.0 | 231.3 | 15.0 | – | 1,107.3 |
Additions | – | 6.9 | 10.0 | 16.4 | 33.3 |
Reclassification from property, plant and equipment | – | – | – | 1.4 | 1.4 |
(Note 12) | |||||
Reclassification from AUC to in-use assets | – | 16.4 | 0.1 | (16.5) | – |
Disposals at cost | – | (1.0) | – | – | (1.0) |
Exchange adjustments | (10.1) | (0.2) | (0.1) | – | (10.4) |
At 31 March 2024 | 850.9 | 253.4 | 25.0 | 1.3 | 1,130.6 |
Accumulated amortisation and impairment | |||||
At 1 April 2023 | 794.4 | 166.5 | 5.6 | – | 966.5 |
Amortisation charge | 10.8 | 8.6 | 4.6 | – | 24.0 |
Disposals | – | (0.9) | – | – | (0.9) |
Exchange adjustments | (7.4) | (0.5) | 0.1 | – | (7.8) |
At 31 March 2024 | 797.8 | 173.7 | 10.3 | – | 981.8 |
Net book value at 31 March 2024 | 53.1 | 79.7 | 14.7 | 1.3 | 148.8 |
Cost | |||||
At 1 April 2022 | 1,095.3 | 222.6 | 27.6 | – | 1,345.5 |
Additions | – | 18.1 | 3.4 | – | 21.5 |
Reclassification from property, plant and equipment | – | 3.0 | 0.3 | – | 3.3 |
Disposal of subsidiary undertakings (note 27) | (237.0) | (4.9) | (13.9) | – | (255.8) |
Disposals at cost | (2.0) | (7.4) | (3.0) | – | (12.4) |
Exchange adjustments | 4.7 | (0.1) | 0.6 | – | 5.2 |
At 31 March 2023 | 861.0 | 231.3 | 15.0 | – | 1,107.3 |
Accumulated amortisation and impairment | |||||
At 1 April 2022 | 1,005.8 | 156.8 | 6.2 | – | 1,168.8 |
Amortisation charge | 15.8 | 10.5 | 1.8 | – | 28.1 |
Impairment | – | 9.0 | – | – | 9.0 |
Disposal of subsidiary undertakings (note 27) | (233.0) | (3.1) | (0.8) | – | (236.9) |
Disposals | (2.0) | (6.6) | (1.7) | – | (10.3) |
Exchange adjustments | 7.8 | (0.1) | 0.1 | – | 7.8 |
At 31 March 2023 | 794.4 | 166.5 | 5.6 | – | 966.5 |
Net book value at 31 March 2023 | 66.6 | 64.8 | 9.4 | – | 140.8 |
| Assets in | ||||||
| Freehold | Leasehold | Plant and | Aircraft | course of | ||
| property | property | equipment | fleet | construction | Total | |
| £m | £m | £m | £m | £m | £m | |
Cost | ||||||
At 1 April 2023 | 212.2 | 15.2 | 571.0 | 97.5 | 90.8 | 986.7 |
Additions | 2.3 | 0.1 | 22.2 | 5.3 | 77.7 | 107.6 |
Reclassfied to other intangible assets (Note 11) | – | – | (1.4) | – | – | (1.4) |
Reclassification from AUC to in-use assets | 10.4 | 0.2 | 37.2 | 0.3 | (48.1) | – |
Disposals | (4.1) | – | (12.0) | (21.0) | – | (37.1) |
Capitalised borrowing costs | – | – | – | – | 3.9 | 3.9 |
Exchange adjustments | (0.2) | (0.1) | (4.7) | (2.2) | (0.2) | (7.4) |
At 31 March 2024 | 220.6 | 15.4 | 612.3 | 79.9 | 124.1 | 1,052.3 |
Accumulated depreciation | ||||||
At 1 April 2023 | 74.4 | 12.1 | 390.6 | 24.9 | 6.2 | 508.2 |
Depreciation charge for the year | 7.4 | 1.0 | 39.1 | 4.5 | – | 52.0 |
Impairment | – | – | – | 2.1 | – | 2.1 |
Disposals | (2.2) | – | (8.7) | (12.7) | – | (23.6) |
Exchange adjustments | (0.1) | (0.1) | (2.5) | (0.9) | 0.1 | (3.5) |
At 31 March 2024 | 79.5 | 13.0 | 418.5 | 17.9 | 6.3 | 535.2 |
Net book value at 31 March 2024 | 141.1 | 2.4 | 193.8 | 62.0 | 117.8 | 517.1 |
Cost | ||||||
At 1 April 2022 | 151.8 | 24.7 | 524.9 | 303.1 | 213.9 | 1,218.4 |
On disposal of subsidiaries ( note 27) | (9.4) | (9.0) | (32.1) | (224.1) | (13.9) | (288.5) |
Additions | 0.4 | 0.2 | 33.2 | 27.8 | 48.3 | 109.9 |
Transfer to intangible assets | – | – | – | – | (3.3) | (3.3) |
Reclassification from AUC to in-use assets | 70.0 | – | 66.0 | 3.0 | (139.0) | – |
Transfer from Right -of use-assets | – | – | – | 19.5 | – | 19.5 |
Disposals | (0.8) | – | (13.1) | (40.2) | (18.8) | (72.9) |
Capitalised borrowing costs | – | – | – | – | 0.6 | 0.6 |
Exchange adjustments | 0.2 | (0.7) | (7.9) | 8.4 | 3.0 | 3.0 |
At 31 March 2023 | 212.2 | 15.2 | 571.0 | 97.5 | 90.8 | 986.7 |
Accumulated depreciation | ||||||
At 1 April 2022 | 70.7 | 11.1 | 373.2 | 52.3 | 0.5 | 507.8 |
On disposal of subsidiaries (note 27) | (2.9) | (0.5) | (14.3) | (33.9) | – | (51.6) |
Depreciation charge for the year | 7.1 | 1.5 | 45.4 | 18.1 | – | 72.1 |
Impairment | – | – | – | (0.8) | 5.7 | 4.9 |
Transfer from Right-of-use-assets | – | – | – | 11.5 | – | 11.5 |
Disposals | (0.7) | – | (11.2) | (24.0) | (0.5) | (36.4) |
Exchange adjustments | 0.2 | – | (2.5) | 1.7 | 0.5 | (0.1) |
At 31 March 2023 | 74.4 | 12.1 | 390.6 | 24.9 | 6.2 | 508.2 |
Net book value at 31 March 2023 | 137.8 | 3.1 | 180.4 | 72.6 | 84.6 | 478.5 |
| Leasehold | Plant and | Aircraft | ||
| property | equipment | fleet | Total | |
| £m | £m | £m | £m | |
Cost | ||||
At 1 April 2023 | 141.6 | 67.7 | 138.0 | 347.3 |
Additions | 21.6 | 12.9 | 34.6 | 69.1 |
Disposals | (21.2) | (6.3) | (14.8) | (42.3) |
Exchange adjustments | (1.9) | (0.2) | (4.7) | (6.8) |
At 31 March 2024 | 140.1 | 74.1 | 153.1 | 367.3 |
Accumulated depreciation | ||||
At 1 April 2023 | 49.5 | 45.7 | 93.0 | 188.2 |
Depreciation charge for the year | 18.0 | 8.9 | 12.9 | 39.8 |
Disposals | (12.6) | (5.2) | (14.0) | (31.8) |
Exchange adjustments | (1.0) | (0.1) | (3.4) | (4.5) |
At 31 March 2024 | 53.9 | 49.3 | 88.5 | 191.7 |
Net book value at 31 March 2024 | 86.2 | 24.8 | 64.6 | 175.6 |
At 1 April 2022 | 127.3 | 64.7 | 383.0 | 575.0 |
Additions | 37.1 | 9.8 | 67.7 | 114.6 |
Transfer to Property, plant and equipment | – | – | (19.5) | (19.5) |
Disposals | (10.0) | (3.7) | (24.5) | (38.2) |
Disposal of subsidiaries ( note 27) | (11.5) | (3.5) | (269.8) | (284.8) |
Exchange adjustments | (1.3) | 0.4 | 1.1 | 0.2 |
At 31 March 2023 | 141.6 | 67.7 | 138.0 | 347.3 |
Accumulated depreciation | ||||
At 1 April 2022 | 42.5 | 40.9 | 157.3 | 240.7 |
Depreciation charge for the year | 20.5 | 9.1 | 52.1 | 81.7 |
Impairment | 0.9 | – | 8.7 | 9.6 |
Disposals | (7.0) | (3.3) | (21.7) | (32.0) |
Disposal of subsidiaries ( note 27) | (6.9) | (1.3) | (94.6) | (102.8) |
Transfer to Property, plant and equipment | – | – | (11.5) | (11.5) |
Exchange adjustments | (0.5) | 0.3 | 2.7 | 2.5 |
At 31 March 2023 | 49.5 | 45.7 | 93.0 | 188.2 |
Net book value at 31 March 2023 | 92.1 | 22.0 | 45.0 | 159.1 |
| Total | |
| £m | |
At 1 April 2023 | 228.8 |
Additions | 68.0 |
Disposals | (12.8) |
Exchange adjustments | (3.9) |
Lease interest | 9.8 |
Lease repayments | (59.4) |
At 31 March 2024 | 230.5 |
Non-current lease liabilities | 185.9 |
Current lease liabilities | 44.6 |
At 31 March 2024 | 230.5 |
At 1 April 2022 | 434.1 |
Additions | 117.0 |
Disposals | (5.3) |
Disposal of subsidiaries ( note 27) | (218.1) |
Exchange adjustments | 9.6 |
Lease interest | 15.9 |
Lease repayments | (124.4) |
At 31 March 2023 | 228.8 |
Non -current lease liabilities | 178.9 |
Current lease liabilities | 49.9 |
At 31 March 2023 | 228.8 |
| 2024 | 2023 | |
| £m | £m | |
Interest on lease liabilities | 9.8 | 15.9 |
Right-of-use asset depreciation | 39.8 | 81.7 |
Right-of-use asset impairment | – | 9.6 |
(Gain)/loss on disposal of right-of-use assets | (3.6) | 0.9 |
| 2024 | 2023 | |
| £m | £m | |
Total cash outflow for principal element of leases | 49.6 | 108.5 |
Total cash outflow for interest element of leases | 9.8 | 15.9 |
Total cash outflow for leases | 59.4 | 124.4 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Finance lease – interest income | 4.4 | 4.4 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Within one year | 16.9 | 20.3 |
Greater than one year but less than two years | 13.1 | 14.0 |
Greater than two years but less than three years | 8.8 | 9.1 |
Greater than three years but less than four years | 4.3 | 2.4 |
Greater than four years but less than five years | 0.1 | – |
Total undiscounted finance lease payments receivable | 43.2 | 45.8 |
Impact of discounting | (7.7) | (7.2) |
Finance lease receivable (net investment in the lease) | 35.5 | 38.6 |
| % interest | % interest | Country of | Principal area | ||||
Nature of relationship | Year end | Business activity | held (2024) | held (2023) | incorporation | of operation | |
AirTanker Services Limited | Associate | 31 Dec | Provision of | 23.5% | 23.5% | United | United |
air-to-air refuelling | Kingdom | Kingdom | |||||
Ascent Flight Training (Holdings) | Joint venture | 31 Mar | Provision of | 50.0% | 50.0% | United | United |
Limited | training services | Kingdom | Kingdom |
| 31 March 2024 | 31 March 2023 | |||
| Ascent Flight | Ascent Flight | |||
| Training | Training | |||
| (Holdings) | AirTanker | (Holdings) | AirTanker | |
Summarised income statement extract (year ended) | Limited | Services Limited | Limited | Services Limited |
Revenue | 168.8 | 254.7 | 171.2 | 181.7 |
Depreciation and amortisation | (0.5) | (1.7) | – | (11.5) |
Interest income | 3.4 | 1.8 | 4.4 | 0.3 |
Interest expense | (2.7) | (0.2) | (5.0) | – |
Income tax expense | (5.7) | (5.0) | (3.5) | (2.3) |
Profit from continuing operations | 16.7 | 11.2 | 14.5 | 5.9 |
Other comprehensive income | 0.4 | – | 7.0 | – |
Total comprehensive income | 17.1 | 11.2 | 21.5 | 5.9 |
Summarised statement of financial position | ||||
Non-current assets | 45.8 | 87.8 | 29.2 | 72.3 |
Current assets (excluding cash and cash equivalents) | 59.5 | 59.9 | 75.5 | 95.2 |
Cash and cash equivalents | 55.4 | 86.6 | 69.2 | 71.9 |
Non-current liabilities | (94.9) | (60.7) | (109.2) | (63.2) |
Current liabilities | (7.9) | (56.0) | (10.4) | (74.9) |
Net assets | 57.9 | 117.6 | 54.3 | 101.3 |
Ownership | 50% | 23.5% | 50.0% | 23.5% |
Carrying value of investment | 29.0 | 27.6 | 27.2 | 23.8 |
| Investment in joint ventures | Loans to joint ventures | |||||
| and associates | and associates | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
At 1 April | 57.4 | 54.3 | 9.5 | 12.1 | 66.9 | 66.4 |
Share of profits of joint ventures and associates | 10.3 | 9.3 | – | – | 10.3 | 9.3 |
Impairment of joint ventures and associates | (1.1) | – | – | – | (1.1) | – |
Results from joint ventures and associates | 9.2 | 9.3 | – | – | 9.2 | 9.3 |
Acquisition and disposal of joint ventures and associates ( note 27) | – | (1.0) | – | – | – | (1.0) |
Loans repaid by joint ventures and associates | – | – | (7.5) | (2.4) | (7.5) | (2.4) |
Increase in loans to joint ventures and associates | – | – | 2.1 | – | 2.1 | – |
Interest accrued and capitalised | – | – | 0.3 | 1.0 | 0.3 | 1.0 |
Interest received | – | – | (0.5) | (1.2) | (0.5) | (1.2) |
Dividends received | (7.1) | (8.7) | – | – | (7.1) | (8.7) |
Fair value adjustment of derivatives | 0.3 | 4.7 | – | – | 0.3 | 4.7 |
Tax on fair value adjustment of derivatives | (0.1) | (1.2) | – | – | (0.1) | (1.2) |
At 31 March | 59.7 | 57.4 | 3.9 | 9.5 | 63.6 | 66.9 |
| 2024 | 2023 | |
| £m | £m | |
Marine | 3.3 | 3.7 |
Nuclear | 1.6 | 1.4 |
Land | 0.2 | 0.2 |
Aviation | 58.5 | 61.6 |
Net book value | 63.6 | 66.9 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Raw materials and spares | 58.1 | 58.6 |
Work-in-progress | 4.6 | 7.2 |
Finished goods and goods for resale | 124.7 | 61.0 |
Total | 187.4 | 126.8 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Non-current assets | ||
Costs to obtain a contract | 0.3 | 2.8 |
Costs to fulfil a contract | 10.2 | 1.4 |
Other debtors | 2.5 | 2.2 |
Non-current trade and other receivables | 13.0 | 6.4 |
Current assets | ||
Trade receivables | 266.4 | 307.3 |
Less: provision for impairment of receivables | (8.5) | (7.3) |
Trade receivables – net | 257.9 | 300.0 |
Retentions | 6.1 | 6.0 |
Amounts due from related parties (note 31) | 2.3 | 2.1 |
Other debtors 1 | 25.0 | 49.6 |
Other taxes and social security receivables | 98.1 | 79.8 |
Prepayments | 88.2 | 63.7 |
Costs to obtain a contract | – | 0.6 |
Costs to fulfil a contract | 9.6 | 5.1 |
Current trade and other receivables | 487.2 | 506.9 |
Contract assets | 337.4 | 322.5 |
Current trade and other receivables and contract assets | 824.6 | 829.4 |
| Contract assets | |
| £m | |
31 March 2023 | 322.5 |
Transfers from contract assets recognised at the beginning of the year to trade | (279.2) |
receivables | |
Increase due to work done not transferred from contract assets | 297.6 |
Exchange adjustment | (3.5) |
31 March 2024 | 337.4 |
31 March 2022 | 299.3 |
Disposal of subsidiary undertaking | (34.6) |
Transfers from contract assets recognised at the beginning of the year to receivables | (218.9) |
Increase due to work done not transferred from contract assets | 273.1 |
Exchange adjustment | 3.6 |
31 March 2023 | 322.5 |
| 31 March | 31 March | |
| 2024 | 2023 | |
| £m | £m | |
Cash at bank and in hand | 218.4 | 221.7 |
Short-term bank deposits | 352.2 | 230.0 |
570.6 | 451.7 |
| 31 March 2024 | 31 March 2023 | |||
| Total | Floating rate | Total | Floating rate | |
Currency | £m | £m | £m | £m |
Sterling | 341.0 | 341.0 | 319.8 | 319.8 |
Euro | 35.4 | 35.4 | 7.6 | 7.6 |
US Dollar | 18.7 | 18.7 | 15.7 | 15.7 |
South African Rand | 25.9 | 25.9 | 45.3 | 45.3 |
Canadian Dollar | 64.1 | 64.1 | 19.1 | 19.1 |
Omani Rial | 3.8 | 3.8 | 5.7 | 5.7 |
Australian Dollar | 56.3 | 56.3 | 25.1 | 25.1 |
Norwegian Krone | 0.5 | 0.5 | 0.6 | 0.6 |
Swedish Krona | 1.7 | 1.7 | 2.4 | 2.4 |
New Zealand Dollar | 15.2 | 15.2 | 2.8 | 2.8 |
Other currencies | 8.0 | 8.0 | 7.6 | 7.6 |
570.6 | 570.6 | 451.7 | 451.7 |
| 2024 | 2023 | |
| £m | £m | |
Current liabilities | ||
Contract liabilities | 761.8 | 616.4 |
Trade creditors | 314.3 | 239.1 |
Amounts due to related parties (note 31) | 1.5 | 0.8 |
Other creditors | 13.5 | 34.0 |
Defined contribution pension creditor | 8.3 | 7.6 |
Other taxes and social security | 71.1 | 75.5 |
Accruals | 540.5 | 554.1 |
Trade and other payables | 949.2 | 911.1 |
Trade and other payables and contract liabilities | 1,711.0 | 1,527.5 |
Non -current liabilities | ||
Non -current accruals | 4.8 | – |
Other creditors | 0.6 | 0.9 |
5.4 | 0.9 |
| Contract | |
| liabilities | |
| £m | |
31 March 2023 | 616.4 |
Revenue recognised that was included in the contract liability balance at the beginning of the year | (540.8) |
Cash advanced | 689.9 |
Exchange adjustment | (3.7) |
31 March 202 4 | 761.8 |
31 March 2022 | 518.3 |
Revenue recognised that was included in the contract liability balance at the beginning of the year | (377.5) |
Cash advanced | 509.8 |
Disposal of subsidiary undertaking | (31.9) |
Exchange adjustment | (2.3) |
31 March 2023 | 616.4 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Current liabilities | ||
Bank loans and overdrafts due within one year or on demand | ||
Secured | 4.5 | 0.3 |
Unsecured | 15.9 | 19.3 |
20.4 | 19.6 | |
Lease obligations* | 44.6 | 49.9 |
65.0 | 69.5 | |
Non-current liabilities | ||
Bank and other borrowings | ||
Secured | 2.5 | 21.0 |
Unsecured | 744.6 | 747.4 |
747.1 | 768.4 | |
Lease obligations* | 185.9 | 178.9 |
933.0 | 947.3 |
| 31 March 2024 | 31 March 2023 | |||
| Loans and | Lease | Loans and | Lease | |
| overdrafts | obligations | overdrafts | obligations | |
| £m | £m | £m | £m | |
Within one year | 20.4 | 44.6 | 19.6 | 49.9 |
Between one and two years | 0.6 | 38.2 | 0.3 | 40.6 |
Between two and three years | 296.0 | 33.2 | 0.6 | 34.5 |
Between three and four years | 449.8 | 24.8 | 300.6 | 23.4 |
Between four and five years | 0.7 | 19.5 | 466.2 | 19.9 |
Greater than five years | – | 70.2 | 0.7 | 60.5 |
767.5 | 230.5 | 788.0 | 228.8 |
| 31 March 2024 | 31 March 2023 | |||||
| Total | Floating rate | Fixed rate | Total | Floating rate | Fixed rate | |
Currency | £m | £m | £m | £m | £m | £m |
Sterling | 415.0 | 7.8 | 407.2 | 439.0 | 16.4 | 422.6 |
Euro* | 514.4 | 99.1 | 415.3 | 515.4 | 87.2 | 428.2 |
US Dollar | 7.3 | – | 7.3 | 5.9 | 0.4 | 5.5 |
South African Rand | 8.9 | 4.2 | 4.7 | 25.1 | 18.3 | 6.8 |
Canadian Dollar | 4.8 | – | 4.8 | 6.0 | – | 6.0 |
Australian Dollar | 44.0 | – | 44.0 | 22.3 | – | 22.3 |
New Zealand Dollar | 1.4 | – | 1.4 | 1.0 | – | 1.0 |
South Korean Won | 0.5 | – | 0.5 | 0.8 | – | 0.8 |
Botswana Pula | – | – | – | 0.2 | – | 0.2 |
Other | 1.7 | – | 1.7 | 1.1 | 0.8 | 0.3 |
998.0 | 111.1 | 886.9 | 1,016.8 | 123.1 | 893.7 |
| 31 March | 31 March | |
| 2024 | 2023 | |
| % | % | |
UK bank overdraft | 6.4 | 5.4 |
8-year Eurobond September 2027– fixed | 2.9 | 2.9 |
8-year Eurobond September 2027 – floating | 6.9 | 6.3 |
£300 million bond 2026 | 1.9 | 1.9 |
Other borrowings | 5.6 – 11.1 | 5.5 – 9.8 |
Leases obligations | 2.2 – 11.8 | 3.7 – 17.2 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Expiring in more than one year but not more than five years | 775.0 | 1,152.8 |
775.0 | 1,152.8 |
| Employee | ||||||
| related and | ||||||
| business | ||||||
| Contract/ | reorganisation | Italian | ||||
| warranty | costs | anti-trust fine | Property | Other | Total | |
| (a) | (b) | (c) | (d) | (e) | provisions | |
| £m | £m | £m | £m | £m | £m | |
At 1 April 2022 | 53.5 | 39.7 | 0.3 | 21.0 | 1.4 | 115.9 |
On disposal of subsidiaries (note 27) | (8.5) | (1.2) | – | (5.8) | (0.1) | (15.6) |
Reclassification | (1.0) | 1.4 | – | (4.3) | 3.9 | – |
Charge to income statement | 85.3 | 12.8 | – | 8.6 | 1.2 | 107.9 |
Release to the income statement | (9.3) | (2.4) | – | (0.2) | (1.8) | (13.7) |
Utilised in year | (20.2) | (19.2) | (0.3) | (4.8) | (1.8) | (46.3) |
Unwinding of discount | – | 0.2 | – | – | – | 0.2 |
Foreign exchange | 0.6 | (0.8) | – | 0.6 | (0.1) | 0.3 |
At 31 March 2023 | 100.4 | 30.5 | – | 15.1 | 2.7 | 148.7 |
Charge to income statement | 66.4 | 10.3 | – | 10.3 | 2.7 | 89.7 |
Release to the income statement | (19.4) | (3.6) | – | (0.5) | (0.1) | (23.6) |
Utilised in year | (31.3) | (6.2) | – | (1.4) | (0.7) | (39.6) |
Reclassified to accruals 1 | – | (18.0) | – | – | – | (18.0) |
Unwinding of discount | 2.4 | 0.3 | – | – | – | 2.7 |
Foreign exchange | (0.7) | (0.9) | – | – | (0.1) | (1.7) |
At 31 March 2024 | 117.8 | 12.4 | – | 23.5 | 4.5 | 158.2 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Current | 79.1 | 67.9 |
Non-current | 79.1 | 80.8 |
158.2 | 148.7 |
| Financial | Financial | Financial | Financial | |||
| assets at | assets at | liabilities at | liabilities at | Total carrying | ||
31 March 202 4 (£m) | fair value | amortised cost | fair value | amortised cost | amount | Fair value |
Non-current financial assets | ||||||
Loans to joint ventures and associates | – | 3.9 | – | – | 3.9 | 3.9 |
Financial assets | – | 5.3 | – | – | 5.3 | 5.3 |
Derivatives | 2.8 | – | – | – | 2.8 | 2.8 |
Lease receivables | – | 22.5 | – | – | 22.5 | 22.5 |
Current financial assets | ||||||
Trade and other receivables* | 0.9 | 282.1 | – | – | 283.0 | 283.0 |
Lease receivables | – | 13.0 | – | – | 13.0 | 13.0 |
Derivatives | 4.4 | – | – | – | 4.4 | 4.4 |
Cash and cash equivalents | – | 570.6 | – | – | 570.6 | 570.6 |
Non -current financial liabilities | ||||||
Bank and other borrowings | – | – | – | (747.1) | (747.1) | (686.4) |
Derivatives | – | – | (51.9) | – | (51.9) | (51.9) |
Current financial liabilities | ||||||
Bank and other borrowings | – | – | – | (20.4) | (20.4) | (20.4) |
Trade and other payables* | – | – | – | (593.7) | (593.7) | (593.7) |
Derivatives | – | – | (9.5) | – | (9.5) | (9.5) |
Net financial assets / (financial liabilities) | 8.1 | 897.4 | (61.4) | (1,361.2) | (517.1) | (456.4) |
| Financial | Financial | Financial | Financial | |||
| assets at | assets at | liabilities at | liabilities at | Total carrying | ||
31 March 2023 (£m) | fair value | amortised cost | fair value | amortised cost | amount | Fair value |
Non -current financial assets | ||||||
Loans to joint ventures and associates | – | 9.5 | – | – | 9.5 | 9.5 |
Financial assets | – | 7.3 | – | – | 7.3 | 7.3 |
Derivatives | 2.6 | – | – | – | 2.6 | 2.6 |
Lease receivables | – | 22.2 | – | – | 22.2 | 22.2 |
Current financial assets | ||||||
Trade and other receivables* | 1.5 | 345.1 | – | – | 346.6 | 346.6 |
Lease receivables | – | 16.4 | – | – | 16.4 | 16.4 |
Derivatives | 4.3 | – | – | – | 4.3 | 4.3 |
Cash and cash equivalents | – | 451.7 | – | – | 451.7 | 451.7 |
Non-current financial liabilities | ||||||
Bank and other borrowings | – | – | – | (768.4 ) | (768.4) | (670.3) |
Derivatives | – | – | (53.3) | – | (53.3) | (53.3) |
Current financial liabilities | ||||||
Bank and other borrowings | – | (19.6 ) | (19.6) | (19.6) | ||
Trade and other payables* | – | – | – | (511.1) | (511.1) | (511.1) |
Derivatives | – | – | (12.8) | – | (12.8) | (12.8) |
Net financial assets / (financial liabilities) | 8.4 | 852.2 | (66.1) | (1,299.1) | (504.6) | (406.5) |
| 31 March 2024 | 31 March 2023 | |||||
| Between one | ||||||
| Less than | and two | Greater than | Less than | Between one | Greater than | |
| one year | years | two years | one year | and two years | two years | |
| £m | £m | £m | £m | £m | £m | |
Cash and cash equivalents | 570.6 | – | – | 451.7 | – | – |
Bank and other borrowings | 65.0 | 38.8 | 894.2 | 69.5 | 40.9 | 906.4 |
| Year ended 31 March 2024 | Year ended 31 March 2023 | |||
| Effect on profit | Effect on profit | |||
| Change in | before tax | Change in | before tax | |
| interest rate | £m | interest rate | £m | |
GBP | 3.0% | 3.4 | 3.0% | 3.1 |
Year ended 31 March 2024 | Year ended 31 March 2023 | |||||
| Change in | Change in | |||||
| fair value of | fair value of | |||||
| Carrying | hedging | Carrying | hedging | |||
| Notional | amount of | instrument used for | Notional | amount of | instrument used for | |
| principal | hedging | calculating hedge | principal | hedging | calculating hedge | |
Hedging instruments (£m) | amount | instrument | ineffectiveness | amount | instrument | ineffectiveness |
Cross currency interest rate swap 1 | 246.7 | (37.6) | 1.1 | 246.7 | (38.7) | (4.1) |
| Year ended 31 March 2024 | Year ended 31 March 2023 | |||||||
| Amount of | Amount of | |||||||
| Change in | ineffectiveness | Change in | ineffectiveness | |||||
| Carrying | Accumulated | fair value used | recognised in | Carrying | Accumulated | fair value used | recognised in the | |
| amount of | fair value | for calculating | the income | amount of | fair value | for calculating | income | |
Hedged item (£m) | hedged item | adjustments | ineffectiveness | statement | hedged item | adjustments | ineffectiveness | statement |
Debt | 235.1 | 22.3 | (8.2) | (7.1) | 241.7 | 30.6 | 7.3 | 3.2 |
| Less than | Between | Between | Over | ||
| 1 year | 1 and 2 years | 2 and 5 years | 5 years | Total | |
| £m | £m | £m | £m | £m | |
At 31 March 202 4 | |||||
Bank and other borrowings – repayment of overdraft and loan | 22.5 | 0.6 | 749.9 | – | 773.0 |
principal | |||||
Bank and other borrowings – interest payments | 12.2 | 12.2 | 36.6 | – | 61.0 |
Derivatives cash outflows settled gross | 13.2 | 65.1 | 174.7 | 1,963.8 | 2,216.8 |
Undiscounted lease payments | 49.3 | 46.1 | 90.7 | 85.3 | 271.4 |
At 31 March 202 3 | |||||
Bank and other borrowings – repayment of overdraft and loan | 22.6 | 0.3 | 772.8 | 0.7 | 796.4 |
principal (restated 1 ) | |||||
Bank and other borrowings – interest payments (restated 1 ) | 14.3 | 14.3 | 39.1 | 0.1 | 67.8 |
Derivatives cash outflows settled gross | 28.7 | 145.4 | 198.8 | 1,503.3 | 1,876.2 |
Undiscounted lease payments | 54.6 | 44.9 | 80.5 | 72.2 | 252.2 |
Year ended 31 March 2024 | ||||||||
| Amount | ||||||||
| Change in fair | Change in fair | reclassified | Ineffectivenes | |||||
| value used for | value recognised | from cash | s recognised | |||||
| calculating | in other | flow hedge | in profit and | |||||
| Nominal | Carrying | Hedged | hedge | comprehensive | reserve to | loss (finance | ||
Hedging instruments (£m) | amount | value | Maturity | rate | effectiveness | income | finance cost | cost) |
Hedge instrument: Cross currency swap | €275m | (£11.1) | 13/09/27 | 1.152 | 2.8 | 2.8 | 6.6 | – |
Hedged item: EUR-denominated debt | €275m | N/A | 13/09/27 | N/A | (6.6) | N/A | N/A | N/A |
| Year ended 31 March 2023 | ||||||||
| Change in fair | Change in fair | Amount | ||||||
| value used for | value recognised | reclassified from | Ineffectiveness | |||||
| calculating | in other | cash flow hedge | recognised in | |||||
| Nominal | Carrying | hedge | comprehensive | reserve to | profit and loss | |||
Hedging instruments (£m) | amount | value | Maturity | Hedged rate | effectiveness | income | finance cost | (finance cost) |
Hedge instrument: Cross currency swap | €275m | (£8.2) | 13/09/27 | 1.152 | (9.5) | (9.5) | (10.0) | – |
Hedged item: EUR-denominated debt | €275m | £241.7 | 13/09/27 | N/A | 10.0 | N/A | N/A | N/A |
| Year ended 31 March 2024 | Year ended 31 March 2023 | |||||
| Effect | Effect | |||||
| Change in | Effect | on other | Change in | Effect | on other | |
| foreign | on profit | components | foreign | on profit | components | |
| currency | before tax | of equity | currency | before tax | of equity | |
| rate | £m | £m | rate | £m | £m | |
EUR * | 5% | (0.6) | (0.6) | 5% | 1.5 | 1.5 |
ZAR | 5% | (1.5) | (1.5) | 5% | (2.0) | (2.0) |
AUD | 5% | (0.5) | (0.5) | 5% | (0.4) | (0.4) |
CAD | 5% | (0.6) | (0.6) | 5% | (0.4) | (0.4) |
31 March 2024 | 31 March 2023 | |
AA - or higher | 13.2% | 22.8% |
A+ to A - | 76.9% | 67.4% |
BBB+ to BB- | 9.9% | 9.8% |
| 2024 | 2023 | |
| £m | £m | |
Balance at 1 April | (7.3) | (14.6) |
Charged to the income statement | (1.9) | (1.7) |
Unused amounts reversed | 0.4 | 2.0 |
Disposal of businesses | – | 7.4 |
Exchange differences | 0.3 | (0.4) |
Balance at 31 March | (8.5) | (7.3) |
| Year ended 31 March 2024 | Year ended 31 March 2023 | |||||
| Gross | Provision | Net | Gross | Provision | Net | |
| £m | £m | £m | £m | £m | £m | |
Not past due | 241.5 | – | 241.5 | 291.3 | – | 291.3 |
Up to 90 days overdue | 15.0 | (0.1) | 14.9 | 3.7 | (0.1) | 3.6 |
Past 90 days overdue | 9.9 | (8.4) | 1.5 | 12.3 | (7.2) | 5.1 |
266.4 | (8.5) | 257.9 | 307.3 | (7.3) | 300.0 |
Year ended 31 March 2024 | Year ended 31 March 2023 | |||||
| Balance | Amounts not | Net | Balance | Amounts not | Net | |
| sheet | offset | balances | sheet | offset | balances | |
| £m | £m | £m | £m | £m | £m | |
Assets | ||||||
Cash and cash equivalents | 570.6 | (18.0) | 552.6 | 451.0 | (18.9) | 432.1 |
Derivatives | 7.2 | (7.2) | – | 6.9 | (6.9) | – |
Liabilities | ||||||
Bank and other borrowings | (18.0) | 18.0 | – | (18.9) | 18.9 | – |
Derivatives | (61.4) | 7.2 | (54.2) | (66.1) | 6.9 | (59.2) |
| Ordinary shares of 60p | Total | |
| Number | £m | |
Allotted, issued and fully paid | ||
At 1 April 2023 and 31 March 2024 | 505,596,597 | 303.4 |
Allotted, issued and fully paid | ||
At 1 April 2022 and 31 March 2023 | 505,596,597 | 303.4 |
| 2024 | 2023 | |||
Grant date | Type | Exercise period | Number | Number |
13 June 2019 | DBP 3 | 13/06/2022 – 13/06/2023 | – | 22,971 |
3 August 2020 | DBP 2 | 03/08/2022 – 03/08/2023 | – | 44,300 |
3 August 2020 | DBP 3 | 03/08/2023 – 03/08/2024 | – | 109,929 |
13 August 2020 | DBP 3 | 13/08/2023 – 13/08/2024 | 27,026 | 192,096 |
1 December 2020 | PSP 1 | 01/12/2025 – 01/12/2026 | 1,197,393 | 1,389,984 |
1 December 2020 | PSP 1 | 01/12/2023 – 01/12/2024 | 532,695 | 1,470,518 |
24 August 2021 | PSP 1 | 24/08/2026 – 24/08/2027 | 769,165 | 769,165 |
24 September 2021 | DBP 3 | 24/09/2024 – 24/09/2025 | 45,312 | 45,312 |
24 September 2021 | PSP 1 | 24/09/2024 – 24/09/2025 | 1,290,265 | 1,368,274 |
24 September 2021 | PSP 1 | 24/09/2026 – 24/09/2027 | 515,803 | 553,389 |
1 August 2022 | DBP 4 | 01/08/2023 – 01/08/2024 | – | 551,420 |
1 August 2022 | DBP 3 | 01/08/2025 – 01/08/2026 | 218,895 | 218,895 |
1 August 2022 | PSP 1 | 01/08/202 5 – 01/08/2026 | 2,007,994 | 2,191,017 |
1 August 2022 | PSP 1 | 01/08/2027 – 01/08/2028 | 1,328,136 | 1,419,589 |
1 August 2023 | PSP 1 | 01/08/2026 – 01/08/2027 | 2,353,826 | – |
1 August 2023 | DBP 3 | 01/08/2026 – 01/08/2027 | 129,095 | – |
1 August 2023 | DBP 4 | 01/08/2024 – 01/08/2025 | 179,247 | – |
1 August 2023 | PSP 1 | 01/08/2028 – 01/08/2029 | 694,057 | – |
29 September 2023 | PSP 1 | 29/09/2028 – 29/09/2029 | 900,607 | – |
15 December 2023 | PSP 1 | 15/12/2025 – 15/12/2026 | 42,077 | – |
15 December 2023 | PSP 1 | 15/12/2026 – 15/12/2027 | 127,553 | – |
15 December 2023 | PSP 1 | 15/12/2028 – 15/12/2029 | 131,707 | – |
| 12,490,853 | 10,346,859 |
| 31 March 2024 | 31 March 2023 | |||
| Shares newly | Shares | Shares newly | Shares | |
| issued by the | bought in | issued by the | bought in | |
| Company | the market | Company | the market | |
BEST | – | 1,872,433 | – | 69,517 |
Total | – | 1,872,433 | – | 69,517 |
| 31 March 2024 | 31 March 2023 | |
| Number | Number | |
| ’000 | ’000 | |
Outstanding at 1 April | 10,347 | 9,946 |
Granted | 4,742 | 4,492 |
Exercised | (1,947) | (350) |
Forfeited/lapsed | (651) | (3,741) |
Outstanding at 31 March | 12,491 | 10,347 |
Exercisable at 31 March | 27 | 67 |
| Expectations | ||||||||||
| of meeting | ||||||||||
| Share price | performance | Fair value | ||||||||
| at grant or | criteria – | Fair value | per option – | |||||||
| Options | modification | Expected | non-market | per option – | non-market | Grant or | ||||
| awarded | date | volatility | Option life | conditions | TSR | conditions | Correlation | modification | ||
| Number | Pence | % | Years | % | Pence | Pence | % | date | ||
2023 | PSP | 1,259,675 | 371 | 32.6% | 4.0 | 100.0% | – | 334 | – 01/08/23 | |
2023 | PSP | 1,234,901 | 371 | – | 4.0 | 100.0% | – | 371 | – 01/08/23 | |
2023 | PSP | 737,280 | 371 | 32.6% | 6.0 | 100.0% | – | 334 | – 01/08/23 | |
2023 | PSP | 78,571 | 413 | 32.0% | 6.0 | 100.0% | – | 372 | – 29/09/23 | |
2023 | PSP | 822,036 | 413 | – | 6.0 | 100.0% | – | 413 | – 29/09/23 | |
2023 | PSP | 42,077 | 385 | – | 3.0 | 100.0% | – | 385 | – 15/12/23 | |
2023 | PSP | 127,553 | 385 | – | 4.0 | 100.0% | – | 385 | – 15/12/23 | |
2023 | PSP | 131,707 | 385 | 32.0% | 6.0 | 100.0% | – | 347 | – 15/12/23 | |
2023 | DBP | 129,095 | 371 | – | 4.0 | 100.0% | – | 371 | – 01/08/23 | |
2023 | DBP | 179,247 | 371 | – | 2.0 | 100.0% | – | 371 | – 01/08/23 | |
2022 | PSP | 2,302,009 | 351 | 19.0% | 4.0 | 100.0% | – | 351 | – 01/08/22 | |
2022 | PSP | 613,078 | 351 | 19.0% | 6.0 | 100.0% | – | 316 | – 01/08/22 | |
2022 | PSP | 806,511 | 351 | 19.0% | 6.0 | 100.0% | 169 | 316 | 55.0% 01/08/22 | |
2022 | DBP | 218,895 | 351 | 19.0% | 4.0 | 100.0% | – | 351 | – 01/08/22 | |
2022 | DBP | 551,420 | 351 | 19.0% | 2.0 | 100.0% | – | 351 | – 01/08/22 | |
2021 | PSP | 769,165 | 372 | 19.0% | 6.0 | 100.0% | 149 | 316 | 55.0% 24/08/21 | |
2021 | PSP | 626,704 | 380 | 19.0% | 6.0 | 100.0% | – | 325 | – 24/09/21 | |
2021 | PSP | 1,780,849 | 380 | 19.0% | 4.0 | 100.0% | – | 380 | – 24/09/21 | |
2021 | DBP | 45,312 | 380 | 19.0% | 4.0 | 100.0% | – | 380 | – 24/09/21 | |
2020 | PSP | 695,458 | 350 | 19.0% | 6.0 | 100.0% | – | 305 | – 01/12/20 | |
2020 | PSP | 2,091,247 | 350 | 19.0% | 4.0 | 100.0% | – | 350 | – 01/12/20 | |
2020 | PSP | 1,341,477 | 350 | 19.0% | 6.0 | 100.0% | 138 | 305 | 55.0% 01/12/20 | |
2020 | DBP | 118,320 | 289 | 19.0% | 4.0 | 100.0% | – | 289 | – 03/08/20 | |
2020 | DBP | 192,096 | 284 | 19.0% | 4.0 | 100.0% | – | 284 | – 13/08/20 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Defined contribution schemes | 110.7 | 94.6 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Retirement benefits – funds in surplus | 107.3 | 94.8 |
Retirement benefits – funds in deficit | (217.0) | (156.2) |
(109.7) | (61.4) |
Risk | Mitigation | |
Asset volatility – discount rates (determined with | Pension scheme assets are held in a diversified portfolio of assets in order | |
reference to AA corporate bond yields) are used to | to minimize risk arising from asset return volatility. Investments are well | |
determine expected returns on plan assets. Asset yields | diversified, such that failure of any singular investment would not have a | |
which vary from this expected return will result in an | material impact on the overall level of assets. The asset investment strategy | |
increase or decrease in the overall surplus/deficit. | is agreed following consultation between the Group and the plan Trustees. | |
The Group and the plan Trustees monitor the schemes closely – especially | ||
during periods of significant turmoil and will maintain a diversified | ||
investment strategy intended to minimize asset volatility. | ||
Inflation – the majority of pension scheme obligations are | The plan Trustees asset management policy includes investing in inflation | |
index -linked and therefore exposed to inflation risk. | hedging assets such as inflation linked bonds to mitigate this risk. | |
Increasing inflation will lead to higher liabilities. Inflation | ||
assumptions as applied to pension obligations are a long - term assessment of inflation over the life of the scheme. | ||
Life expectancy – the majority of obligations are to | The Group monitors the risk of increasing life expectancy and will, from | |
provide benefits for the life of the member and therefore | time to time, take out longevity swaps to mitigate this risk – the most | |
changes in life expectancy of the scheme participants will impact the liability position. | recent of which was in 2009. | |
Interest rate – movements in corporate bond yields will | The trustee’s asset management policy includes investing in bonds and | |
result in a change to the plan liabilities. Similarly, | therefore any impact on change in bond yields on the plan liabilities is | |
movements in gilt yields in isolation will have an impact on the schemes funding positions. | partially offset by returns on assets. | |
The asset portfolio invests in assets which increase in value as interest rates | ||
decrease and thus the schemes holdings are designed to hedge against | ||
interest rate risk for most of the funded liabilities. | ||
Salary increases – changes in long-term salary increases | In 2019, | the Group closed the Babcock International Group Pension |
will impact the final salary position on which pension | Scheme to future accrual for some employees; and, in 2020, closed the | |
benefits are determined. | Rosyth Royal Dockyard Pension Scheme to future accrual for all employees. |
| Babcock Rail Ltd | ||||
| Devonport | Babcock | Rosyth | section of the | |
| Royal Dockyard | International Group | Royal Dockyard | Railways Pension | |
| Scheme | Scheme | Scheme | Scheme | |
Date of last formal completed actuarial valuation | 31/03/2020 | 31/03/2022 | 31/03/2021 | 31/12/2022 |
Number of active members at above date | 1,607 | 308 | – | 131 |
Actuarial valuation method | Projected unit | Projected unit | Projected unit | Attained age |
Results of formal actuarial valuation: | ||||
Value of assets | £1,894m | £1,529m | £946m | £262m |
Level of funding | 90% | 105% | 86% | 98% |
| Babcock Rail | ||||||
| Babcock | Ltd section of | |||||
| Devonport | International | Rosyth Royal | the Railways | |||
| Royal Dockyard | Group | Dockyard | Pension | |||
| Scheme | Scheme | Scheme | Scheme | Other | Total | |
Future service contribution rate | 17.1% | 30.3% | N/A | 8.88% | – | – |
Future service cash contributions | £9.3m | £3.0m | – | £0.3m | £2.5m | £15.1m |
Deficit contributions | £12.7m | – | £12.4m | – | £1.6m | £26.7m |
Additional longevity swap payments | £7.3m | – | £4.3m | – | – | £11.6m |
Expected employer cash costs for 202 4/25 | £29.3m | £3.0m | £16.7m | £0.3m | £4.1m | £53.4m |
Expected salary sacrifice contributions | £5.9m | £0.4m | – | £0.1m | £0.7m | £7.1m |
Expected total employer contributions | £35.2m | £3.4m | £16.7m | £0.4m | £4.8m | £60.5m |
| Babcock Rail | ||||
| Devonport | Ltd section of | |||
| Royal | Babcock | Rosyth Royal | the Railways | |
| Dockyard | International | Dockyard | Pension | |
March 2024 | Scheme | Group Scheme | Scheme | Scheme |
Rate of increase in pensionable salaries | 2.9% | 2.9% | – | 0.5% |
Rate of increase in pensions (past service) | 2.7% | 3.1% | 3.2% | 2.8% |
Discount rate | 4.8% | 4.8% | 4.8% | 4.8% |
Inflation rate (RPI) – year 1 | 2.5% | 2.6% | 2.6% | 2.6% |
Inflation rate (RPI) – thereafter | 3.1% | 3.2% | 3.2% | 3.2% |
Inflation rate (CPI) – year 1 | 1.8% | 1.8% | 1.8% | 1.9% |
Inflation rate (CPI) – thereafter | 2.7% | 2.7% | 2.7% | 2.8% |
Weighted average duration of cash flows (years) | 13 | 11 | 13 | 13 |
Total life expectancy for current pensioners aged 65 (years) – male | 85.3 | 86.1 | 84.3 | 84.9 |
Total life expectancy for current pensioners aged 65 (years) – female | 87.2 | 88.7 | 86.7 | 87.2 |
Total life expectancy for future pensioners currently aged 45 (years) – male | 86.2 | 87.1 | 85.3 | 85.9 |
Total life expectancy for future pensioners currently aged 45 (years) – female | 88.4 | 89.9 | 87.9 | 88.4 |
March 2023 | ||||
Rate of increase in pensionable salaries | 3.0% | 3.0% | – | 0.5% |
Rate of increase in pensions (past service) | 2.8% | 3.2% | 3.3% | 2.9% |
Discount rate | 4.8% | 4.8% | 4.8% | 4.8% |
Inflation rate (RPI) – year 1 | 6.9% | 6.9% | 6.9% | 6.9% |
Inflation rate (RPI) – thereafter | 3.3% | 3.3% | 3.3% | 3.3% |
Inflation rate (CPI) – year 1 | 4.7% | 4.7% | 4.7% | 4.7% |
Inflation rate (CPI) – thereafter | 2.8% | 2.8% | 2.8% | 2.8% |
Weighted average duration of cash flows (years) | 13 | 12 | 13 | 13 |
Total life expectancy for current pensioners aged 65 (years) – male | 85.5 | 86.3 | 84.4 | 85.0 |
Total life expectancy for current pensioners aged 65 (years) – female | 87.5 | 88.9 | 86.8 | 87.3 |
Total life expectancy for future pensioners currently aged 45 (years) – male | 86.2 | 86.8 | 85.6 | 86.0 |
Total life expectancy for future pensioners currently aged 45 (years) – female | 88.5 | 89.4 | 88.1 | 88.5 |
| 2024 | 2023 | |||||||
| Principal | Railways | Other | Principal | Railways | Other | |||
| schemes | scheme | schemes | Total | schemes | scheme | schemes | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Fair value of plan assets | ||||||||
Growth assets | ||||||||
Equities | 68.7 | 9.8 | 30.6 | 109.1 | (3.1) | 10.6 | 26.6 | 34.1 |
Property funds | 251.7 | 0.2 | 4.8 | 256.7 | 301.7 | 0.2 | 5.9 | 307.8 |
| High yield bonds/emerging market debt | – | – | 0.4 | 0.4 | – | – | 0.4 | 0.4 |
Absolute return and multi-strategy funds | 1.7 | 140.8 | 17.0 | 159.5 | 6.0 | 148.0 | 17.5 | 171.5 |
Low-risk assets | ||||||||
Bonds | 1,234.4 | 82.8 | 52.3 | 1,369.5 | 1,227.7 | 95.5 | 45.1 | 1,368.3 |
Matching assets* | 1,423.4 | 1.5 | 15.0 | 1,439.9 | 1,524.7 | 1.4 | 21.7 | 1,547.8 |
Longevity swaps and annuities | (240.9) | – | (9.9) | (250.8) | (231.8) | – | (10.1) | (241.9) |
Fair value of assets | 2,739.0 | 235.1 | 110.2 | 3,084.3 | 2,825.2 | 255.7 | 107.1 | 3,188.0 |
Percentage of assets quoted | 73% | 100% | 71% | 75% | 79% | 100% | 70% | 80% |
Percentage of assets unquoted | 27% | – | 29% | 25% | 21% | – | 30% | 20% |
Present value of defined benefit obligations | ||||||||
Active members | 436.9 | 30.6 | 26.2 | 493.7 | 450.7 | 45.7 | 21.7 | 518.1 |
Deferred pensioners | 640.5 | 64.7 | 31.3 | 736.5 | 686.6 | 65.3 | 34.7 | 786.6 |
Pensioners | 1,778.8 | 142.1 | 42.9 | 1,963.8 | 1,773.6 | 130.5 | 40.6 | 1,944.7 |
Total defined benefit obligations | 2,856.2 | 237.4 | 100.4 | 3,194.0 | 2,910.9 | 241.5 | 97.0 | 3,249.4 |
Net (liabilities)/assets recognised in the statement of financial position | (117.2) | (2.3) | 9.8 | (109.7) | (85.7) | 14.2 | 10.1 | (61.4) |
| 2024 | 2023 | |||||||
| Principal | Railways | Other | Principal | Railways | Other | |||
| schemes | scheme | schemes | Total | schemes | scheme | schemes | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Current service cost | 12.7 | 0.8 | 1.9 | 15.4 | 21.7 | 1.3 | 2.8 | 25.8 |
Incurred expenses | 7.8 | 0.4 | 0.3 | 8.5 | 6.2 | 0.5 | 0.1 | 6.8 |
Total included within operating profit | 20.5 | 1.2 | 2.2 | 23.9 | 27.9 | 1.8 | 2.9 | 32.6 |
Net interest cost/(credit) | 2.1 | (0.7) | (0.6) | 0.8 | (8.5) | 1.4 | (0.4) | (7.5) |
Total included within income statement | 22.6 | 0.5 | 1.6 | 24.7 | 19.4 | 3.2 | 2.5 | 25.1 |
Year ended 31 March 2024 | Year ended 31 March 2023 | |||||||
| Principal | Railways | Other | Principal | Railways | Other | |||
| schemes | scheme | schemes | Total | schemes | scheme | schemes | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Actual return less interest on pension | ||||||||
scheme assets | (175.7) | (21.6) | (3.3) | (200.6) | (1,437.0) | (17.1) | (79.0) | (1,533.1) |
Experience (losses)/gains arising on scheme liabilities | (26.8) | 0.3 | (4.3) | (30.8) | (135.6) | (18.0) | (9.3) | (162.9) |
Changes in assumptions on scheme liabilities | 69.7 | 3.0 | 3.6 | 76.3 | 1,111.2 | 101.2 | 81.2 | 1,293.6 |
At 31 March | (132.8) | (18.3) | (4.0) | (155.1) | (461.4) | 66.1 | (7.1) | (402.4) |
| Year ended 31 March 2024 | Year ended 31 March 2023 | |||||||
| Principal | Railways | Other | Principal | Railways | Other | |||
| schemes | scheme | schemes | Total | schemes | scheme | schemes | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Fair value of plan assets | ||||||||
At 1 April | 2,825.2 | 255.7 | 107.1 | 3,188.0 | 4,220.3 | 275.8 | 237.0 | 4,733.1 |
Interest on assets | 134.1 | 12.0 | 5.2 | 151.3 | 113.4 | 7.3 | 5.4 | 126.1 |
Actuarial loss on assets | (175.7) | (21.6) | (3.3) | (200.6) | (1,437.0) | (17.1) | (79.0) | (1,533.1) |
Employer contributions | 123.9 | 2.3 | 5.3 | 131.5 | 167.4 | 2.5 | 4.6 | 174.5 |
Employee contributions | 0.1 | – | – | 0.1 | 0.1 | – | – | 0.1 |
Benefits paid | (168.6) | (13.3) | (4.1) | (186.0) | (239.0) | (12.8) | (4.8) | (256.6) |
Settlements | – | – | – | – | – | – | (56.1) | (56.1) |
At 31 March | 2,739.0 | 235.1 | 110.2 | 3,084.3 | 2,825.2 | 255.7 | 107.1 | 3,188.0 |
Present value of benefit obligations | ||||||||
At 1 April | 2,910.9 | 241.5 | 97.0 | 3,249.4 | 3,992.6 | 327.1 | 221.8 | 4,541.5 |
Service cost | 12.7 | 0.8 | 1.9 | 15.4 | 21.7 | 1.3 | 2.8 | 25.8 |
Incurred expenses | 7.8 | 0.4 | 0.3 | 8.5 | 6.2 | 0.5 | 0.1 | 6.8 |
Interest cost | 136.2 | 11.3 | 4.6 | 152.1 | 105.0 | 8.7 | 4.9 | 118.6 |
Employee contributions | 0.1 | – | – | 0.1 | 0.1 | – | – | 0.1 |
Experience loss/(gain) | 26.8 | (0.3) | 4.3 | 30.8 | 135.6 | 18.0 | 9.3 | 162.9 |
Actuarial gain – demographics | (38.6) | (0.2) | (0.9) | (39.7) | (38.2) | (3.6) | (1.7) | (43.5) |
Actuarial gain– financial | (31.1) | (2.8) | (2.7) | (36.6) | (1,073.1) | (97.7) | (79.3) | (1,250.1) |
Benefits paid | (168.6) | (13.3) | (4.1) | (186.0) | (239.0) | (12.8) | (4.8) | (256.6) |
Settlements | – | – | – | – | – | – | (56.1) | (56.1) |
At 31 March | 2,856.2 | 237.4 | 100.4 | 3,194.0 | 2,910.9 | 241.5 | 97.0 | 3,249.4 |
Net (deficit)/surplus at 31 March | (117.2) | (2.3) | 9.8 | (109.7) | (85.7) | 14.2 | 10.1 | (61.4) |
| Defined benefit | Income | |
| obligations | statement | |
| 2024 | 2025 | |
| £m | £m | |
Initial assumptions | 3,194.0 | 24.5 |
Discount rate assumptions increased by 0.5% | (182.7) | (10.6) |
Discount rate assumptions decreased by 0.5% | 200.3 | 9.7 |
Inflation rate assumptions increased by 0.5% | 139.9 | 7.4 |
Inflation rate assumptions decreased by 0.5% | (130.9) | (7.0) |
Total life expectancy increased by half a year | 60.6 | 3.0 |
Total life expectancy decreased by half a year | (59.2) | (3.0) |
Salary increase assumptions increased by 0.5% | 11.9 | 0.8 |
Salary increase assumptions decreased by 0.5% | (11.5) | (0.8) |
| Other | |||||||
| 31 March | Additional | non-cash | Changes in | Exchange | 31 March | ||
| 2023 | Cash flow | leases | movement | fair value | movement | 2024 | |
| £m | £m | £m | £m | £m | £m | £m | |
Cash and bank balances | 451.7 | 124.6 | – | – | – | (5.7) | 570.6 |
Bank overdrafts | (22.2) | 4.0 | – | – | – | 0.2 | (18.0) |
Cash, cash equivalents and bank overdrafts | 429.5 | 128.6 | – | – | – | (5.5) | 552.6 |
Debt | (765.8) | 13.1 | – | (3.0) | 0.5 | 5.7 | (749.5) |
Derivatives hedging Group debt | (8.3) | – | – | – | (2.8) | – | (11.1) |
Lease liabilities | (228.8) | 49.6 | (55.2) | – | – | 3.9 | (230.5) |
Changes in liabilities from financing arrangements | (1,002.9) | 62.7 | (55.2) | (3.0) | (2.3) | 9.6 | (991.1) |
Lease receivables | 38.6 | (32.0) | 32.4 | – | – | (3.5) | 35.5 |
Loans to joint ventures and associates | 9.5 | (5.4) | – | (0.2) | – | – | 3.9 |
Derivatives hedging interest on Group debt | (39.1) | – | – | – | 2.8 | – | (36.3) |
Net debt | (564.4) | 153.9 | (22.8) | (3.2) | 0.5 | 0.6 | (435.4) |
| Other | Clarification | ||||||||
| 31 March | Additional | non-cash | of net debt | Changes in | Exchange | 31 March | |||
| 2022 | Cash flow | leases | movement 1 | definition | 2 | fair value | movement | 2023 | |
| £m | £m | £m | £m | £m | £m | £m | £m | ||
Cash and bank balances | 1,146.3 | (687.9) | – | – | – | – | (6.7) | 451.7 | |
Bank overdrafts | (389.8) | 366.6 | – | – | – | – | 1.0 | (22.2) | |
Cash, cash equivalents and bank | |||||||||
overdrafts | 756.5 | (321.3) | – | – | – | – | (5.7) | 429.5 | |
Debt | (1,321.3) | 556.2 | – | (1.6) | – | 37.2 | (36.3) | (765.8) | |
Derivatives hedging Group debt | (29.3) | (0.8) | – | – | – | 21.8 | – | (8.3) | |
Lease liabilities | (434.1) | 108.5 | (117.0) | 223.4 | – | – | (9.6) | (228.8) | |
Changes in liabilities from financing | |||||||||
arrangements | (1,784.7) | 663.9 | (117.0) | 221.8 | – | 59.0 | (45.9) | (1,002.9) | |
Lease receivables | 47.4 | (31.9) | 28.5 | – | – | – | (5.4) | 38.6 | |
Loans to joint ventures and associates | 12.1 | (2.4) | – | (0.2) | – | – | – | 9.5 | |
Derivatives hedging interest on Group debt | – | – | – | – | (36.1) | (3.0) | – | (39.1) | |
Net debt | (968.7) | 308.3 | (88.5) | 221.6 | (36.1) | 56.0 | (57.0) | (564.4) |
| Year ended 31 March 2024 | |
| Total | |
| £m | |
Reduction in disposal proceeds | (1.3) |
Adjustment to historic net assets disposed | (2.2) |
Loss on disposal | (3.5) |
Disposal related items – release of provisions | 11.7 |
Business acquisition, merger and divestment related items | 8.2 |
Year ended 31 March 2023 | ||||
| Aerial Emergency | ||||
| Services | Civil Training | Other | Total | |
| £m | £m | £m | £m | |
Goodwill | – | 0.6 | – | 0.6 |
Investment in joint ventures and associates | 1.0 | – | – | 1.0 |
Other intangible assets | 18.9 | – | – | 18.9 |
Property, plant and equipment | 236.8 | 0.1 | – | 236.9 |
Right of use assets | 182.0 | – | – | 182.0 |
Deferred tax assets | 20.6 | – | – | 20.6 |
Other non-current assets | 4.4 | – | – | 4.4 |
Inventory | 35.4 | – | – | 35.4 |
Trade and other receivables | 99.5 | 9.4 | – | 108.9 |
Derivatives | 4.2 | – | – | 4.2 |
Income tax receivable | 1.5 | – | – | 1.5 |
Cash, cash equivalents and bank overdrafts | 10.5 | 2.6 | – | 13.1 |
Other non -current liabilities | (0.2) | – | – | (0.2) |
Bank and other borrowings | (1.6) | – | – | (1.6) |
Lease liabilities | (218.1) | – | – | (218.1) |
Deferred tax liability | (6.3) | – | – | (6.3) |
Income tax payable | (0.6) | – | – | (0.6) |
Trade and other payables | (128.7) | (4.6) | – | (133.3) |
Other current liabilities | – | – | – | – |
Provisions | (15.6) | – | – | (15.6) |
Net assets disposed | 243.7 | 8.1 | – | 251.8 |
Cumulative currency translation loss | (1.2) | – | – | (1.2) |
Total | 242.5 | 8.1 | – | 250.6 |
Consideration | 187.1 | 5.5 | – | 192.6 |
Disposal costs | (18.1) | (1.3) | – | (19.4) |
Net consideration after disposal costs | 169.0 | 4.2 | – | 173.2 |
Loss on disposal | (73.5) | (3.9) | – | (77.4) |
Disposal related items | (43.4) | – | 3.1 | (40.3) |
Business acquisition, merger and divestment related items | (116.9) | (3.9) | 3.1 | (117.7) |
Sale proceeds | 187.1 | 5.5 | – | 192.6 |
Sale proceeds less cash disposed of | 176.6 | 2.9 | – | 179.5 |
Less non-cash proceeds | – | (1.5) | – | (1.5) |
Less transaction costs | (18.1) | (1.3) | – | (19.4) |
Net cash inflow | 158.5 | 0.1 | – | 158.6 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Contracts placed for future capital expenditure not provided for in the financial statements | 6.7 | 7.8 |
| Company number | Legal entity name | Company | |
Legal entity name | number | ||
Airwork Limited | 00322249 | Babcock Marine (Rosyth) Limited | SC333105 |
Appledore Shipbuilders (2004) Limited | 02052982 | Babcock Marine Limited | 02141109 |
Babcock Airports Limited | 03954520 | Babcock Marine Shipbuilding Limited | 14302509 |
Babcock Assessments Limited | 02881056 | Babcock Mission Critical Services Design and | 05035651 |
Completions Limited | |||
Babcock Contractors Limited | 04540026 | Babcock Mission Critical Services Leasing Limited | 04635275 |
Babcock Critical Assets Holdings LLP | OC376675 | Babcock Mission Critical Services L imited | 08010453 |
Babcock Defence & Security Holdings LLP | OC376674 | Babcock Mission Critical Services Topco L imited | 08338012 |
Babcock Defence and Security Investments Limited | 08132272 | Babcock Mission Critical Services UK Limited | 07527245 |
Babcock Defence Systems Limited | 02999029 | Babcock MSS Limited | 01996548 |
Babcock Education & Training Holdings LLP | OC376676 | Babcock Nuclear Limited | 05265567 |
Babcock Education and Skills Limited | 03494815 | Babcock Overseas Investments Limited | 02669327 |
Babcock Education Holdings Limited | 08132276 | Babcock Project Investments Limited | 03463927 |
Babcock Fire Services Limited | 03707192 | Babcock Project Services Limited | 04539887 |
Babcock Group (US Investments) Limited | 07445425 | Babcock Services Group Limited | 03939840 |
Babcock Information Analytics and Security Limited | 02275471 | Babcock Services Limited | 10278084 |
Babcock Integrated Technology (Korea) Limited | 09566389 | Babcock Southern Holdings Limited | 01915771 |
Babcock Integration LLP | OC356460 | Babcock Support Services (Investments) Limited | 04393168 |
Babcock International Support Services Limited | 03335786 | Babcock UK Financ e | 00096730 |
Babcock Investments (Fire Services) Limited | 04380306 | Babcock Ukraine Limited | 15155796 |
Babcock Investments (Number Four) Limited | 05269128 | Babcock US Investments Limited | 07422616 |
Babcock Investments Limited | 00165086 | Bond Aviation Topco Limited | 08493398 |
Babcock Land Limited | 03493110 | Flagship Fire Fighting Training Limited | 03700728 |
Babcock Management L imited | 00107414 | LGE IP Management Company L imited | SC695940 |
Babcock Marine & Technology Holdings Limited | 04539974 | Peterhouse Group Limited | 01517100 |
Babcock Marine (Clyde) Limited | SC220243 | Vosper Thornycroft (UK) Limited | 00070274 |
Babcock Marine (Devonport) Limited | 02959785 |
| 2024 | 2024 | |||
| 2024 | Year-end | Year-end | ||
| 2024 | Purchases | debtor | creditor | |
| Revenue to | from | balance | balance | |
202 4 | £m | £m | £m | £m |
Joint ventures and associates | ||||
First Swietelsky Operation and Maintenance | 9.3 | – | – | (0.2) |
Ascent Flight Training (Management) Limited | 5.6 | – | 1.4 | – |
Rotary Wing Training Limited | 4.5 | – | – | – |
Fixed Wing Training Limited | 6.4 | – | – | – |
Advanced Jet Training Limited | 2.6 | – | – | – |
Rear Crew Training Limited | 1.2 | – | 0.2 | – |
AirTanker Services Limited | 15.5 | – | – | – |
Alert Communications Limited | 6.7 | – | 0.4 | (0.2) |
Duqm Naval Dockyard SAOC | – | – | – | – |
Alkali Metal Processing Limited | 0.8 | (6.5) | 0.3 | (1.1) |
52.6 | (6.5) | 2.3 | (1.5) |
| 2023 | 2023 | |||
| 2023 | Year-end | Year-end | ||
| 2023 | Purchases | debtor | creditor | |
| Revenue to | from | balance | balance | |
2023 | £m | £m | £m | £m |
Joint ventures and associates | ||||
First Swietelsky Operation and Maintenance | 9.0 | – | 0.4 | (0.4) |
Ascent Flight Training (Management) Limited | 0.9 | – | 0.3 | – |
Ascent Flight Training (Holdings) Limited | – | – | 0.2 | – |
Rotary Wing Training Limited | 4.1 | – | – | – |
Fixed Wing Training Limited | 3.1 | (0.2) | – | (0.4) |
Advanced Jet Training Limited | 1.3 | – | 0.3 | – |
Rear Crew Training Limited | 0.8 | – | – | – |
AirTanker Services Limited | 13.7 | – | 0.1 | – |
Alert Communications Limited | 7.4 | – | 0.5 | – |
Duqm Naval Dockyard SAOC | – | – | 0.3 | – |
40.3 | (0.2) | 2.1 | (0.8) |