| Before non- | Non-underlying | Non-underlying | |||||
| underlying | items | Before non- | items | ||||
| items | (note 6) | Total | underlying items | (note 6) | Total | ||
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | ||
| £m | £m | £m | £m | £m | £m | ||
Revenue | 5 | ( | |||||
Operating costs | 7 | ||||||
Employ ment costs | ( | ( | ( | ( | ( | ||
| Raw materials and consumables used | ( | ( | ( | ( | |||
| Other operating expenses | ( | ( | ( | ( | ( | ( | |
| Trade receivables impairment | ( | ( | ( | ( | |||
Earnings before interest, tax, depreciation and amortisation | 5 | ( | ( | ||||
Depreciation and amortisation | 7 | ( | ( | ( | ( | ||
Operating profit/(loss) | 5 | ( | ( | ||||
Finance income | 8 | ||||||
Finance costs | 8 | ( | ( | ( | ( | ||
Net finance costs | 8 | ( | ( | ( | ( | ||
| Share of post-tax profit from associated | |||||||
| companies | 20 | ||||||
Profit/(loss) before tax | 5 | ( | ( | ( | ( | ||
Taxation (charge)/credit | 9 | ( | |||||
Profit/(loss) for the year | ( | ( | ( | ||||
| Attributable to: | |||||||
Ordi nary shareholders of the parent | ( | ||||||
| Non-controlling interests | |||||||
Earnings per ordinary share ( p e n c e p e r s h a r e ) | 11 | ||||||
Basic | ( | ||||||
| Diluted | ( |
| Before non- | Non-underlying | Non-underlying | |||||
| underlying | items | Before non- | items | ||||
| items | (note 6) | Total | underlying items | (note 6) | Total | ||
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | ||
| £m | £m | £m | £m | £m | £m | ||
Profit/(loss) for the year | ( | ( | ( | ||||
| Other comprehensive (loss)/income | |||||||
| Items that will not be reclassified to profit or loss | |||||||
R emeasurement of defined benefit obligations | 30 | ( | ( | ( | ( | ||
Income tax on items that will not be reclassified | 9 | ||||||
Total items that will not be reclassified to profit or loss | ( | ( | ( | ( | |||
| Items that may be reclassified subsequently | |||||||
| to profit or loss | |||||||
Cash flow hedges | ( | ( | |||||
Income tax on items that may be reclassified | 9 | ( | ( | ||||
| Total items that may be reclassified subsequently | |||||||
| to profit or loss | ( | ( | |||||
| Other comprehensive (loss)/income for the year | |||||||
net of tax | 36 | ( | ( | ( | ( | ||
Total comprehensive (loss)/income for the year | ( | ( | ( | ( | ( | ||
| Total comprehensive (loss)/income attributable to: | |||||||
Ordinary shareholders of the parent | ( | ( | |||||
| Non-controlling interests |
Group | Company | |||||
| 2024 | 2023 | 2024 | 2023 | |||
| Notes | £m | £m | £m | £m | ||
Asset s | ||||||
| Non-current assets | ||||||
Goodwi ll | 15 | – | – | |||
Other intangible assets | 16 | – | – | |||
Property, plant and equipment | 17 | 0.1 | 0.1 | |||
Other non-current assets | 19 | 54.1 | 26.1 | |||
Financial assets at fair value through profit | 24 | 0.9 | 1.3 | |||
Deferred tax assets | 31 | 20.7 | 18.6 | |||
Derivative financial instruments | 23 | 0.2 | 0.5 | |||
Investments in subsidiary undertakings | 20 | 1,153.2 | 1,316.6 | |||
Investments in associated companies | 20 | – | – | |||
Retirement benefit obligations | 30 | 3.5 | 4.7 | |||
1,232.7 | 1,367.9 | |||||
Current asset s | ||||||
Inventories | 21 | – | – | |||
Trade and other receivables | 22 | 151.8 | 80.4 | |||
Current tax receivable | 27 | – | – | |||
Derivative financial instruments | 23 | 1.0 | 0.6 | |||
Cash and cash deposits | 25 | 79.2 | 104.1 | |||
232.0 | 185.1 | |||||
| Liabilities | ||||||
C urrent liabilities | ||||||
Borrowi ngs | 28 | ( | ( | (8.0) | (279.1) | |
Financial liabilities at fair value through profit | 24 | ( | ( | (0.1) | (0.1) | |
Derivative financial instruments | 23 | ( | ( | (0.1) | – | |
Trade and other payables | 26 | ( | ( | (11.5) | (6.3) | |
Current tax liabilities | 27 | (3.2) | (3.4) | |||
Provisions | 32 | ( | – | – | ||
( ) | ( | (22.9 ) | (288.9) | |||
Net current (liabilities ) / asset s | ( ) | 209.1 | (103.8) | |||
| Non-current liabilities | ||||||
Borrowi ngs | 28 | ( | ( | (245.6) | (155.7) | |
Other non-current liabilities | 29 | ( | ( | – | (8.5) | |
Financial liabilities at fair value through profit | 24 | ( | ( | – | – | |
Derivative financial instruments | 23 | ( | ( | – | – | |
Deferred tax liabilities | 31 | ( | ( | – | – | |
Provisions | 32 | ( | – | – | ||
( ) | ( | (245.6 ) | (164.2) | |||
Net assets | (1,1 9 | 6.2 ) | 1,099.9 | |||
Shareholders’ equit y | ||||||
Share capital | 33 | 174.6 | 159.5 | |||
Share premium account | 34 | 398.2 | 237.6 | |||
Capital redemption reserve | 35 | 157.1 | 157.1 | |||
Retained earnings and other reserves | 36 | 466.3 | 545.7 | |||
Total shareholders’ equit y | 1,1 9 6.2 | 1,099.9 | ||||
Non-controlling interests | – | – | ||||
Total equity | 1,1 9 6.2 | 1,099.9 | ||||
| Retained | ||||||
| Share | Capital | earnings | ||||
| Share | premium | redemption | and other | Non- | ||
| capital | account | reserve | reserves | controlling | Total | |
| (note 33) | (note 34) | (note 35) | (note 36) | interests | equity | |
| £m | £m | £m | £m | £m | £m | |
| Group | ||||||
| At 31 March 2022 | ||||||
Profit for the year | ||||||
Other comprehensive loss for the year | ( | ( | ||||
Total comprehensive (loss)/income for the year | ( | ( | ||||
| Transactions with equity shareholders: | ||||||
Dividends paid | ( | ( | ||||
Shares purchased for cancellation (including related expenses) | ( | ( | ||||
Shares cancelled (note 33) | ( | |||||
| Adjustment in respect of share-based payments | ||||||
(net of tax) | ||||||
Own shares acquired by the Pennon Employee Share Trust in respect of share options granted | ( | ( | ||||
Proceeds from shares issued under the Sharesave Scheme | ||||||
Total transactions with equity shareholders | ( | ( | ( | |||
At 31 March 2023 | ||||||
| (Loss)/Profit for the year | ( | ( | ||||
| Other comprehensive loss for the year | ( | ( | ||||
| Total comprehensive (loss)/income for the year | ( | ( | ||||
| Transactions with equity shareholders: | ||||||
| Dividends paid | ( | ( | ||||
Shares issued | | |||||
| Transaction costs arising on shares issued | ( | ( | ||||
| Adjustment in respect of share-based payments | ||||||
| (net of tax) | | |||||
Own shares acquired by the Pennon Employee Share Trust in respect of share options granted | ( | ( | ||||
| Proceeds from shares issued under the Sharesave Scheme | | |||||
Total transactions with equity shareholders | ( | | ||||
At 31 March 2024 |
Group | Company | ||||
| 2023 | |||||
| 2024 | 2023 | 2024 | Restated* | ||
| Notes | £m | £m | £m | £m | |
| Cash flows from operating activities | |||||
Cash generated/(outflow) from operations | 37 | (9.2) | 34.2 | ||
Interest paid | 37 | ( | ( | (11.9) | (7.7) |
| Tax received/(paid) | ( | 0.2 | 0.6 | ||
| Net cash generated/(outflow) from operating activities | (20.9) | 27.1 | |||
| Cash flows from investing activities | |||||
Interest received | 8.2 | 6.1 | |||
| Dividends received | 0.5 | 15.7 | |||
| Movement of restricted deposits | – | – | |||
| Purchase of property, plant and equipment | ( | ( | (0.1) | – | |
Acquisition of subsidiaries, net of cash acquired | 20, 43 | ( | – | – | |
| Deposit of restricted cash | ( | – | – | ||
| Purchase of intangible assets | ( | ( | – | – | |
| Proceeds from sale of property, plant and equipment | – | – | |||
| Loans to subsidiary undertakings | (178.0) | (73.1) | |||
| Repayment of loans by subsidiaries | 123.1 | – | |||
Investment in subsidiary undertakings | 20 | (120.3) | – | ||
| Net cash (used in)/received from investing activities | ( | ( | (166.6) | (51.3) | |
| Cash flows from financing activities | |||||
Proceeds from issuance of ordinary shares | 175.7 | 2.3 | |||
| Purchase of ordinary shares by the Pennon Employee Share Trust | ( | ( | (1.4) | (5.4) | |
| Proceeds from new borrowing | 100.0 | – | |||
| Repayment of borrowings | ( | ( | – | (33.7) | |
| Cash inflows from lease financing arrangements | – | – | |||
| Lease principal repayments (including net recoverable VAT paid / recovered) | ( | ( | – | – | |
| Dividends paid | ( | ( | (111.7) | (101.6) | |
| Repurchase of own shares and associated fees | ( | – | (40.0) | ||
| Net cash received from/(used in) financing activities | ( | 162.6 | (178.4) | ||
Net increase/(decrease) in cash and cash equivalents | ( | (24.9) | (202.6) | ||
Cash and cash equivalents at beginning of the year | 25 | 104.1 | 306.7 | ||
Cash and cash equivalents at end of the year | 25 | 79.2 | 104.1 |
Dams and impounding reservoirs | 100 to 200 years |
Water mains | 60 to 180 years |
Sewers | 75 to 150 years |
| Land and buildings – freehold | 10 to 80 years |
| buildings | |
| Land and buildings – leasehold | Over the estimated economic lives |
| buildings | or the lease period, whichever is the |
| shorter | |
Operational properties | 15 to 100 years |
Fixed plant | 10 to 30 years |
Vehicles, mobile plant and computers | 4 to 20 years |
| Due within | Due between | Due between | Due over | ||
| 1 year | 1 and 2 years | 2 and 5 years | 5 years | Total | |
| £m | £m | £m | £m | £m | |
| Group | |||||
| 31 March 2024 | |||||
| Non-derivative financial liabilities | |||||
Borrowings excluding lease liabilities | 186.3 | 191.0 | 335.2 | 2,145.0 | 2,857.5 |
| Interest payments on borrowings | 114.3 | 101.4 | 277.8 | 832.2 | 1,325.7 |
| Lease liabilities including interest | 89.8 | 153.6 | 215.5 | 1,192.6 | 1,651.5 |
| Trade and other payables | 330.6 | – | – | – | 330.6 |
| Derivative contracts | |||||
Derivative contracts – net (receipts)/payments | (19.1) | (6.5) | (9.3) | (3.8) | (38.7) |
| 31 March 2023 | |||||
| Non-derivative financial liabilities | |||||
Borrowings excluding lease liabilities | 92.7 | 64.4 | 364.3 | 1,544.7 | 2,066.1 |
Interest payments on borrowings | 86.7 | 83.0 | 208.3 | 768.7 | 1,146.7 |
Lease liabilities including interest | 70.9 | 88.5 | 282.1 | 1,243.7 | 1,685.2 |
Trade and other payables | 221.7 | – | – | – | 221.7 |
| Derivative contracts | |||||
Derivative contracts – net (receipts)/payments | (0.8) | (4.6) | (0.6) | 0.3 | (5.7) |
| Company | |||||
| 31 March 2024 | |||||
| Non-derivative financial liabilities | |||||
Borrowings (including intercompany borrowings) | 8.0 | 49.7 | 96.0 | 99.9 | 253.6 |
| Interest payments on borrowings | 15.3 | 12.1 | 26.1 | 3.8 | 57.3 |
| Trade and other payables | 11.5 | – | – | – | 11.5 |
| 31 March 2023 | |||||
| Non-derivative financial liabilities | |||||
Borrowings (including intercompany borrowings) | 279.1 | 8.8 | 146.9 | – | 434.8 |
Interest payments on borrowings | 9.6 | 9.3 | 6.7 | 6.0 | 31.6 |
Trade and other payables | 6.3 | – | – | – | 6.3 |
| 2024 | 2023 | |
| £m | £m | |
Net borrowings (note 38) | 3,809.2 | 2,965.4 |
Total equity | 1,162.6 | 1,125.2 |
| Total capital | 4,971.8 | 4,090.6 |
Gearing ratio | 76.6% | 72.6% |
| South West Water | ||
| 2024 | 2023 | |
| £m | £m | |
Shadow Regulatory Capital Value | 5,186.4 | 4,715.9 |
Net borrowings | 3,294.7 | 2,865.3 |
| Net borrowings/Regulatory Capital Value | 63.5% | 60.8% |
| 2024 | 2023 | |
| £m | £m | |
| Revenue | ||
Water | 745.8 | 701.3 |
| Non-household retail | 253.5 | 218.0 |
| Other | 11.8 | 8.6 |
| Less intra-segment trading | (103.3) | (102.9) |
| Total underlying revenue | 907.8 | 825.0 |
Water non-underlying revenue (note 6) | – | (27.8) |
907.8 | 797.2 | |
| Operating profit/(loss) before depreciation, amortisation and non-underlying items (Underlying EBITDA) | ||
Water | 335.8 | 308.4 |
| Non-household retail | 7.7 | 4.3 |
| Other | (5.2) | (4.9) |
338.3 | 307.8 | |
| Operating profit/(loss) before non-underlying items | ||
Water | 169.9 | 159.4 |
| Non-household retail | 6.9 | 3.6 |
| Other | (10.5) | (9.9) |
166.3 | 153.1 | |
| Profit before tax and non-underlying items | ||
Water | 11.8 | 14.1 |
| Non-household retail | 4.9 | 1.8 |
| Other | 0.1 | 0.9 |
16.8 | 16.8 | |
| (Loss)/profit before tax | ||
Water | (13.4) | (29.6) |
| Non-household retail | 4.9 | 1.8 |
| Other | (0.6) | 19.3 |
(9.1) | (8.5) |
| Non- | |||||
| household | |||||
| Water | retail | Other | Eliminations | Group | |
| £m | £m | £m | £m | £m | |
| Balance sheet | |||||
| 31 March 2024 | |||||
Assets (excluding carrying value in associated companies) | 5,794.9 | 209.7 | 432.4 | (215.6) | 6,221.4 |
| Carrying value in associated companies | – | – | 9.7 | – | 9.7 |
| Total assets | 5,794.9 | 209.7 | 442.1 | (215.6) | 6,231.1 |
Liabilities | (4,838.2) | (130.6) | (315.3) | 215.6 | (5,068.5) |
Net assets | 956.7 | 79.1 | 126.8 | – | 1,162.6 |
| 31 March 2023 | |||||
Assets (excluding carrying value in associated companies) | 4,925.3 | 59.3 | 594.6 | (403.3) | 5,175.9 |
Carrying value in associated companies | – | – | 9.6 | – | 9.6 |
Total assets | 4,925.3 | 59.3 | 604.2 | (403.3) | 5,185.5 |
Liabilities | (3,925.2) | (55.4) | (483.0) | 403.3 | (4,060.3) |
Net assets | 1,000.1 | 3.9 | 121.2 | – | 1,125.2 |
| Non-household | Other and | ||||
| Water | retail | eliminations | Group | ||
| £m | £m | £m | £m | ||
| Other information | |||||
| 31 March 2024 | |||||
Intangible asset additions | 16 | 4.2 | 0.4 | 40.4 | 45.0 |
Amortisation of other intangible assets | 7 | 3.5 | 0.2 | – | 3.7 |
Capital expenditure (Property, plant and equipment) | 17 | 585.6 | 0.1 | 15.2 | 600.9 |
Depreciation | 7 | 162.4 | 0.5 | 5.4 | 168.3 |
Finance income | 8 | 7.2 | 0.4 | 5.0 | 12.6 |
Finance costs | 8 | 165.3 | 2.4 | (4.9) | 162.8 |
| 31 March 2023 | |||||
Intangible asset additions | 16 | 4.5 | 0.1 | – | 4.6 |
Amortisation of other intangible assets | 7 | 3.4 | 0.2 | – | 3.6 |
Capital expenditure (Property, plant and equipment) | 17 | 353.6 | – | 0.1 | 353.7 |
Depreciation | 7 | 145.6 | 0.5 | 5.0 | 151.1 |
Finance income | 8 | 6.2 | 0.1 | 21.3 | 27.6 |
Finance costs | 8 | 151.5 | 1.9 | (7.6) | 145.8 |
| Non-household | ||||
| Water | retail | Other | Total | |
| £m | £m | £m | £m | |
Segment revenue – underlying | 745.8 | 253.5 | 11.8 | 1,011.1 |
Inter-segment revenue | (91.4) | (0.2) | (11.7) | (103.3) |
| Revenue from external customers | 654.4 | 253.3 | 0.1 | 907.8 |
| Significant service lines | ||||
Water | 654.4 | – | – | 654.4 |
| Non-household retail | – | 253.3 | – | 253.3 |
| Other | – | – | 0.1 | 0.1 |
654.4 | 253.3 | 0.1 | 907.8 |
| Non-household | ||||
| Water | retail | Other | Total | |
| £m | £m | £m | £m | |
Segment revenue – underlying | 701.3 | 218.0 | 8.6 | 927.9 |
Segment revenue – non-underlying (note 6) | (27.8) | – | – | (27.8) |
Inter-segment revenue | (94.7) | – | (8.2) | (102.9) |
Revenue from external customers | 578.8 | 218.0 | 0.4 | 797.2 |
| Significant service lines | ||||
Water | 578.8 | – | – | 578.8 |
Non-household retail | – | 218.0 | – | 218.0 |
Other | – | – | 0.4 | 0.4 |
578.8 | 218.0 | 0.4 | 797.2 |
| £m | |
| Revenues from SES Water Group | |
Revenue | 35.7 |
| Inter-segment revenue | (0.1) |
Revenue from external customers | 35.6 |
| Profit from SES Water Group | |
Operating profit before depreciation, amortisation and non-underlying items (Underlying EBITDA) | 3.6 |
| Operating result before non-underlying item | – |
| Loss before tax before non-underlying items | (2.5) |
| Loss before tax | (2.7) |
| 2024 | 2023 | ||
| £m | £m | ||
| WaterShare+ | – | (20.2) | |
| Drought incentive | – | (7.6) | |
| Operating costs | |||
Transformation 3 | (13.9) | – | |
SES Water Group acquisition costs 4 | (9.6) | – | |
Drought costs 2 | (1.8) | (9.4) | |
| Renewables Projects acquisition costs | (0.6) | – | |
| WaterShare+ | – | (2.2) | |
Bristol Water integration costs 6 | – | (4.3) | |
Earnings before interest, tax, depreciation and amortisation | (25.9) | (43.7) | |
Bond redemption 7 | 8 | – | 18.4 |
| Net tax credit arising on non-underlying items above | 9 | 4.9 | 4.7 |
| Deferred tax change in rate | 9 | – | 0.6 |
| Net non-underlying charge | (21.0) | (20.0) |
| 2024 | 2023 | |||
| £m | £m | |||
Employment costs | 13 | 114.8 | 102.2 | |
Raw materials and consumables | 51.8 | 33.6 | ||
| Other operating expenses before non-underlying items include: | ||||
Profit on disposal of property, plant and equipment | (0.8) | (0.4) | ||
| Short-term/low value asset lease expense | 3.6 | 5.3 | ||
| Government grant receivable | – | (18.6) | ||
Trade receivables impairment | 22 | 7.1 | 7.8 | |
| Depreciation of property, plant and equipment: | ||||
• | Owned assets | 17 | 133.7 | 118.3 |
• | Under leases | 17 | 34.6 | 32.8 |
Amortisation of other intangible assets | 16 | 3.7 | 3.6 |
| 2024 | 2023 | |
| £000 | £000 | |
Fees payable to the Company’s auditor and its associates for the audit of parent company and consolidated financial statements | 465 | 384 |
| Fees payable to the Company’s auditor and its associates for other services: | ||
| The audit of Company’s subsidiaries | 969 | 932 |
| Audit-related assurance services | 133 | 120 |
| Other non-audit services | 111 | 43 |
| Total fees | 1,678 | 1,479 |
| Fees payable to the Company’s auditor in respect of Pennon Group pension schemes: | ||
Audit | 35 | 55 |
| 2024 2023 | |||||||
| Finance | Finance | Finance | Finance | ||||
| cost | income | Total | cost | income | Total | ||
| Notes | £m | £m | £m | £m | £m | £m | |
| Cost of servicing debt | |||||||
Bank borrowings and overdrafts | (113.0) | – | (113.0) | (111.3) | – | (111.3) | |
| Interest element of lease payments | (44.0) | – | (44.0) | (30.8) | – | (30.8) | |
| Other finance costs | (5.8) | – | (5.8) | (3.7) | – | (3.7) | |
| Interest received | – | 7.1 | 7.1 | – | 4.9 | 4.9 | |
| Net gains on derivative financial instruments | – | 3.8 | 3.8 | – | 2.3 | 2.3 | |
(162.8) | 10.9 | (151.9) | (145.8) | 7.2 | (138.6) | ||
| Notional interest | |||||||
Retirement benefit obligations | 30 | – | 1.7 | 1.7 | – | 2.0 | 2.0 |
| Net finance costs (underlying) | (162.8) | 12.6 | (150.2) | (145.8) | 9.2 | (136.6) | |
Finance income (non-underlying) | 6 | – | – | – | – | 18.4 | 18.4 |
Net finance costs (including non-underlying) | (162.8) | 12.6 | (150.2) | (145.8) | 27.6 | (118.2) |
| Non- | Non- | |||||
| underlying | underlying | |||||
| Before non- | items | Before non- | items | |||
| underlying items | (note 6) | Total | underlying items | (note 6) | Total | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Analysis of charge/(credit) in year | ||||||
Current tax credit | (0.6) | – | (0.6) | (2.7) | (2.8) | (5.5) |
| Deferred tax – other | 4.9 | (4.9) | – | (0.6) | (1.9) | (2.5) |
Deferred tax arising on change of rate of corporation tax | – | – | – | (0.3) | (0.6) | (0.9) |
| Total deferred tax charge/(credit) | 4.9 | (4.9) | – | (0.9) | (2.5) | (3.4) |
Tax charge/(credit) for year | 4.3 | (4.9) | (0.6) | (3.6) | (5.3) | (8.9) |
| 2024 | 2023 | |
| £m | £m | |
| Reconciliation of total tax credit | ||
Loss before tax | (9.1) | (8.5) |
Loss multiplied by the standard rate of UK corporation tax of 25% (2023 19%) | (2.3) | (1.6) |
| Effects of: | ||
E xpenses/(income) not deductible for tax purposes | 1.6 | (0.4) |
| Joint venture profits not taxable | (0.2) | (0.1) |
| Adjustments to tax charge in respect of prior years | (0.6) | (1.7) |
| Change in UK tax rates | – | (1.0) |
| Depreciation charged on non-qualifying assets | 0.9 | 0.7 |
| Other | – | (4.8) |
| Tax credit for year | (0.6) | (8.9) |
| 2024 | 2023 | |
| £m | £m | |
| Reconciliation of current tax credit | ||
Loss before tax | (9.1) | (8.5) |
Loss multiplied by the standard rate of UK corporation tax of 25% (2023 19%) | (2.3) | (1.6) |
| Effects of: | ||
Relie f for capital allowances in place of depreciation | (37.0) | (37.6) |
| Disallowance of depreciation charged in the accounts | 36.5 | 24.4 |
| Other timing differences | (5.3) | (11.1) |
| Expenses/(income) not deductible for tax purposes | 1.6 | (0.4) |
| Joint venture profits not taxable | (0.2) | (0.1) |
| Accounting policy alignment adjustment on acquisition of Bristol Water | – | 5.0 |
| Adjustments to tax charge in respect of prior years | (0.6) | (2.7) |
| Depreciation charged on non-qualifying assets | 0.9 | 0.7 |
| Tax losses carried forward | 9.3 | 18.6 |
| Relief for capitalised interest and foreign exchange gains/losses | (3.5) | (0.7) |
| Current tax credit for year | (0.6) | (5.5) |
| 2024 | 2023 | |
| £m | £m | |
| Amounts recognised directly in other comprehensive income | ||
Deferred tax credit on defined benefit pension schemes | (2.2) | (9.8) |
| Deferred tax (credit)/charge on cash flow hedges | (4.1) | 7.3 |
| Amounts recognised directly in equity | ||
Deferred tax charge on share-based payments | 0.1 | 0.5 |
| 2024 | 2023 | |
| £m | £m | |
Profit attributable to ordinary shareholders’ equity dealt within the accounts of the parent company | 34.4 | 8.4 |
2024 | 2023 | |
| Number of shares (millions) | ||
For basic earnings per share | 266.6 | 261.9 |
| Effect of dilutive potential ordinary shares from share options | – | 0.9 |
| For diluted earnings per share | 266.6 | 262.8 |
2024 | 2023 | |||||
| (Loss)/profit | Earnings per share | Profit | Earnings per share | |||
| after tax | after tax | |||||
| £m | Basic p | Diluted p | £m | Basic p | Diluted p | |
| Statutory earnings attributable to ordinary shareholders | ||||||
| of the parent | (9.5) | (3.6) | (3.6) | 0.1 | – | – |
Deferred tax charge/(credit) before non-underlying items | 4.9 | 1.9 | 1.9 | (0.9) | (0.3) | (0.3) |
| Non-underlying items (net of tax) | 21.0 | 7.9 | 7.9 | 20.0 | 7.6 | 7.6 |
| Adjusted earnings | 16.4 | 6.2 | 6.2 | 19.2 | 7.3 | 7.3 |
| 2024 | 2023 | ||
| £m | £m | ||
| Amounts recognised as distributions to ordinary equity holders in the year | |||
Interim dividend paid for the year ended 31 March 2023 12.96p (2022 11.70p) | per share | 33.9 | 31.6 |
Final dividend paid for the year ended 31 March 2023 | per share | 77.8 | 70.0 |
111.7 | 101.6 | ||
| Proposed dividends | |||
Proposed interim dividend for the year ended 31 March 2024 14.04p (2023 12.96p) | per share | 40.2 | 33.9 |
Proposed final dividend for the year ended 31 March 2024 | per share | ||
126.9 | 111.7 |
| 2024 | 2023 | |||
| £m | £m | |||
Wages and salaries | 134.9 | 110.0 | ||
Social security costs | 14.2 | 12.1 | ||
Pension costs | 30 | 13.8 | 11.0 | |
Share-based payments | 33 | 1.1 | 2.4 | |
| Total employment costs | 164.0 | 135.5 | ||
| Charged: | ||||
• | Employment costs (excluding non-underlying items) | 114.8 | 102.2 | |
• | Employment costs (non-underlying items) | 0.7 | – | |
• | Capital schemes – property, plant and equipment | 47.8 | 32.7 | |
• | Research and development | 0.7 | 0.6 | |
| Total employment costs | 164.0 | 135.5 |
2024 | 2023 | |
| Employees (average full-time equivalent number) | ||
| The average monthly number of employees (including Executive Directors) was: | ||
| Water | 3,051 | 2,639 |
| Non-household retail | 192 | 158 |
| Other | 90 | 67 |
| Total | 3,333 | 2,864 |
| 2024 | 2023 | ||
| £000 | £000 | ||
| Executive Directors: | |||
• | Salary | 895 | 784 |
• | Performance-related bonus paid or payable | – | 51 |
• | Share-based payments | 1,103 | 786 |
• | Other emoluments, including payments in lieu of pension provision | 111 | 111 |
| Non-Executive Directors | 649 | 583 | |
2,758 | 2,315 |
| £m | |
| Cost: | |
At 1 April 2022 | 163.9 |
At 31 March 2023 | 163.9 |
Acquisition of SES Water Group (note 43) | 15.6 |
At 31 March 2024 | 179.5 |
| Carrying amount: | |
At 1 April 2022 | 163.9 |
At 31 March 2023 | 163.9 |
| At 31 March 2024 | 179.5 |
| Renewable | |||
| Energy | Software | ||
| Generation | development | Total | |
| £m | £m | £m | |
| Cost: | |||
| At 1 April 2022 | – | 19.6 | 19.6 |
| Additions | – | 4.6 | 4.6 |
| Disposals | – | (1.9) | (1.9) |
| At 31 March 2023 | – | 22.3 | 22.3 |
| Arising on acquisitions | 11.6 | 11.6 | |
Additions | 40.3 | 4.7 | 45.0 |
| Disposals | – | (1.3) | (1.3) |
At 31 March 2024 | 40.3 | 37.3 | 77.6 |
| Accumulated amortisation: | |||
| At 1 April 2022 | – | 5.7 | 5.7 |
| Charge for year | – | 3.6 | 3.6 |
| Disposals | – | (1.9) | (1.9) |
| At 31 March 2023 | – | 7.4 | 7.4 |
| Charge for year | – | 3.7 | 3.7 |
| Disposals | – | (1.2) | (1.2) |
| At 31 March 2024 | – | 9.9 | 9.9 |
| Carrying amount: | |||
At 1 April 2022 | – | 13.9 | 13.9 |
At 31 March 2023 | – | 14.9 | 14.9 |
At 31 March 2024 | 40.3 | 27.4 | 67.7 |
| Fixed and mobile | ||||||
| Land and | Infrastructure | Operational | plant, vehicles and | Construction | ||
| buildings | assets | properties | computers | in progress | Total | |
| £m | £m | £m | £m | £m | £m | |
| Group | ||||||
| Cost: | ||||||
At 31 March 2022 | 186.7 | 2,754.4 | 952.3 | 2,250.3 | 184.2 | 6,327.9 |
Additions | 0.7 | 52.3 | 11.4 | 85.3 | 204.0 | 353.7 |
Assets adopted at fair value | – | 14.3 | – | – | – | 14.3 |
Disposals | (0.3) | (1.5) | (0.6) | (2.4) | – | (4.8) |
Transfers/reclassifications | 1.7 | 43.8 | 8.5 | 43.8 | (97.8) | – |
At 31 March 2023 | 188.8 | 2,863.3 | 971.6 | 2,377.0 | 290.4 | 6,691.1 |
Additions | 1.3 | 65.0 | 14.3 | 118.6 | 405.3 | 604.5 |
Arising on acquisition | 7.8 | 247.0 | 92.2 | 89.4 | 5.2 | 441.6 |
| Assets adopted at fair value | – | 10.6 | – | – | – | 10.6 |
| Disposals | – | (1.4) | – | (3.4) | – | (4.8) |
Transfers/reclassifications | 1.3 | 36.7 | 12.5 | 82.6 | (133.1) | – |
At 31 March 2024 | 199.2 | 3,221.2 | 1,090.6 | 2,664.2 | 567.8 | 7,743.0 |
| Accumulated depreciation: | ||||||
At 31 March 2022 | 23.1 | 368.1 | 311.9 | 1,360.8 | – | 2,063.9 |
Charge for year | 4.5 | 36.3 | 20.6 | 93.4 | – | 154.8 |
Disposals | (0.3) | (1.5) | (0.4) | (2.3) | – | (4.5) |
At 31 March 2023 | 27.3 | 402.9 | 332.1 | 1,451.9 | – | 2,214.2 |
Charge for year | 4.3 | 41.0 | 21.4 | 105.3 | – | 172.0 |
| Disposals | – | (1.4) | – | (3.4) | – | (4.8) |
At 31 March 2024 | 31.6 | 442.5 | 353.5 | 1,553.8 | – | 2,381.4 |
| Net book value: | ||||||
At 31 March 2022 | 163.6 | 2,386.3 | 640.4 | 889.5 | 184.2 | 4,264.0 |
At 31 March 2023 | 161.5 | 2,460.4 | 639.5 | 925.1 | 290.4 | 4,476.9 |
At 31 March 2024 | 167.6 | 2,778.7 | 737.1 | 1,110.4 | 567.8 | 5,361.6 |
| Fixed and mobile | ||||||
| Land and | Infrastructure | Operational | plant, vehicles and | Construction | ||
| buildings | assets | properties | computers | in progress | Total | |
| £m | £m | £m | £m | £m | £m | |
| Group | ||||||
| Cost: | ||||||
At 1 April 2022 | 35.8 | 399.7 | 375.6 | 381.7 | – | 1,192.8 |
Additions | 0.1 | 19.3 | 0.5 | 20.9 | – | 40.8 |
Disposals | (0.5) | (35.1) | (41.0) | (13.6) | – | (90.2) |
At 31 March 2023 | 35.4 | 383.9 | 335.1 | 389.0 | – | 1,143.4 |
Additions | 1.8 | 20.1 | 1.8 | 44.9 | 5.5 | 74.1 |
Arising on acquisition | – | – | – | 0.8 | – | 0.8 |
Disposals | – | – | – | (0.9) | – | (0.9) |
At 31 March 2024 | 37.2 | 404.0 | 336.9 | 433.8 | 5.5 | 1,217.4 |
| Accumulated depreciation: | ||||||
At 31 March 2022 | 4.1 | 79.6 | 102.7 | 184.5 | – | 370.9 |
Charge for year | 1.2 | 4.9 | 6.0 | 20.7 | – | 32.8 |
Disposals | (0.2) | (14.7) | (18.1) | (13.4) | – | (46.4) |
At 31 March 2023 | 5.1 | 69.8 | 90.6 | 191.8 | – | 357.3 |
Charge for year | 1.2 | 5.3 | 5.8 | 22.3 | – | 34.6 |
Disposals | – | – | – | (0.8) | – | (0.8) |
At 31 March 2024 | 6.3 | 75.1 | 96.4 | 213.3 | – | 391.1 |
| Net book amount: | ||||||
At 31 March 2022 | 31.7 | 320.1 | 272.9 | 197.2 | – | 821.9 |
At 31 March 2023 | 30.3 | 314.1 | 244.5 | 197.2 | – | 786.1 |
At 31 March 2024 | 30.9 | 328.9 | 240.5 | 220.5 | 5.5 | 826.3 |
| Fixed and mobile plant, | |
| vehicles and computers | |
| £m | |
| Company | |
| Cost: | |
At 31 March 2022 | 0.3 |
At 31 March 2023 | 0.3 |
At 31 March 2024 | 0.3 |
| Accumulated depreciation: | |
At 31 March 2022 | 0.2 |
At 31 March 2023 | 0.2 |
At 31 March 2024 | 0.2 |
| Net book value: | |
At 31 March 2022 | 0.1 |
At 31 March 2023 | 0.1 |
At 31 March 2024 | 0.1 |
Fair value | Amortised cost | |||||
| Derivatives used | Derivatives used | Debt | Trade | |||
| for fair value | for cash flow | instruments at | receivables and | |||
| hedging | hedging | amortised cost | trade payables | Total | ||
| Notes | £m | £m | £m | £m | £m | |
| Group | ||||||
| 31 March 2024 | ||||||
| Financial assets | ||||||
Amounts owed by joint ventures | 19 | – | – | 8.7 | – | 8.7 |
Trade receivables | 22 | – | – | – | 250.0 | 250.0 |
Derivative financial instruments | 23 | 0.3 | 40.5 | – | – | 40.8 |
Cash and cash deposits | 25 | – | – | 171.4 | – | 171.4 |
| Total | 0.3 | 40.5 | 180.1 | 250.0 | 470.9 | |
F i n a n c i a l l i a b i l i t i e s | ||||||
Borrowings | 28 | – | – | (3,980.6) | – | (3,980.6) |
Derivative financial instruments | 23 | (8.7) | – | – | – | (8.7) |
Trade and other payables | 26 | – | – | – | (327.5) | (327.5) |
| Total | (8.7) | – | (3,980.6) | (327.5) | (4,316.8) | |
| 31 March 2023 | ||||||
| Financial assets | ||||||
Amounts owed by joint ventures | 19 | – | – | 9.3 | – | 9.3 |
Trade receivables | 22 | – | – | – | 173.8 | 173.8 |
Derivative financial instruments | 23 | 0.4 | 53.5 | – | – | 53.9 |
Cash and cash deposits | 25 | – | – | 165.4 | – | 165.4 |
Total | 0.4 | 53.5 | 174.7 | 173.8 | 402.4 | |
| Financial liabilities | ||||||
Borrowings | 28 | – | – | (3,130.8) | – | (3,130.8) |
Derivative financial instruments | 26 | (4.8) | – | – | – | (4.8) |
Trade and other payables | 26 | – | – | – | (218.3) | (218.3) |
Total | (4.8) | – | (3,130.8) | (218.3) | (3,353.9) | |
| Company | ||||||
| 31 March 2024 | ||||||
| Financial assets | ||||||
Amounts owed by subsidiaries | 19,22 | – | – | 202.6 | – | 202.6 |
Other receivables | 22 | – | – | 2.5 | – | 2.5 |
Derivative financial instruments | 23 | 0.3 | 0.9 | – | – | 1.2 |
Cash and cash deposits | 25 | – | – | 79.2 | – | 79.2 |
| Total | 0.3 | 0.9 | 284.3 | – | 285.5 | |
| Financial liabilities | ||||||
Borrowings | 28 | – | – | (253.6) | – | (253.6) |
Derivative financial instruments | 26 | (0.1) | – | – | – | (0.1) |
Trade and other payables | 26 | – | – | – | (11.1) | (11.1) |
| Total | (0.1) | – | (253.6) | (11.1) | (264.7) | |
| 31 March 2023 | ||||||
| Financial assets | ||||||
Amounts owed by subsidiaries | 19, 22 | – | – | 101.8 | – | 101.8 |
Other receivables | 22 | – | – | 3.4 | – | 3.4 |
Derivative financial instruments | 23 | 0.4 | 0.7 | – | – | 1.1 |
Cash and cash deposits | 25 | – | – | 104.1 | – | 104.1 |
Total | 0.4 | 0.7 | 209.3 | – | 210.4 | |
| Financial liabilities | ||||||
Borrowings | 28 | – | – | (434.8) | – | (434.8) |
Trade and other payables | 26 | – | – | – | (5.9) | (5.9) |
Total | – | – | (434.8) | (5.9) | (440.7) |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Amounts owed by subsidiary undertakings | – | – | 54.1 | 26.1 |
Amounts owed by related parties (note 42) | 8.7 | 9.3 | – | – |
| Other receivables | – | 13.9 | – | – |
8.7 | 23.2 | 54.1 | 26.1 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Between 1 and 2 years | 8.7 | 13.9 | 8.0 | 5.2 |
Over 2 years and less than 5 years | – | 9.3 | 24.1 | 15.7 |
| Over 5 years | – | – | 22.0 | 5.2 |
8.7 | 23.2 | 54.1 | 26.1 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Amounts owed by subsidiary undertakings | – | – | 54.1 | 26.1 |
Amounts owed by joint ventures | 8.7 | 9.3 | – | – |
| Other receivables | – | 13.0 | – | – |
8.7 | 22.3 | 54.1 | 26.1 |
| £m | |
| Company | |
At 31 March 2022 | 1,310.8 |
| Investment in subsidiary undertakings: | |
Bristol Water disposal | (407.5) |
South West Water share acquisition | 413.3 |
At 31 March 2023 | 1,316.6 |
| Investment in subsidiary undertakings: | |
SES Water Group acquisition | 90.2 |
SES Water Group share issue | 5.0 |
Pennon Power share acquisition | 25.0 |
Impairment of investment in subsidiary undertakings | (283.6) |
| At 31 March 2024 | 1,153.2 |
| Place of | ||||
| business/country of | ||||
Name of entity | Principal activity | incorporation | % of ownership | Measurement method |
Water 2 Business Limited (“W2B”) | National retailer in the non-household market | England | 30% | Equity |
| and provides retail water services to non- | ||||
| household customers | ||||
Bristol Wessex Billing Services Limited (“BWBSL”) | Meter reading, billing, debt recovery and | England | 50% | Equity |
| customer contact management services | ||||
Searchlight Collection Limited | Debt collection services | England | 50% | Equity |
| 2024 | 2023 | |||||
| £m | £m | |||||
W2B | BWBSL | Searchlight | W2B | BWBSL | Searchlight | |
| Current | ||||||
Cash and cash equivalents | – | 1.3 | – | 1.5 | 1.3 | – |
| Other current assets | 66.9 | 2.1 | 0.1 | 60.1 | 2.2 | 0.1 |
| Total current assets | 66.9 | 3.4 | 0.1 | 61.6 | 3.5 | 0.1 |
Non-current assets | 4.9 | – | – | 5.5 | – | – |
| Financial liabilities (excluding trade payables) | (1.2) | – | – | – | – | – |
| Current liabilities (including trade payables) | (37.9) | (3.4) | – | (35.0) | (3.5) | – |
| Total current liabilities | (39.1) | (3.4) | – | (35.0) | (3.5) | – |
| Non-current liabilities | (29.4) | – | – | (31.1) | – | – |
| Net assets | 3.3 | – | 0.1 | 1.0 | – | 0.1 |
| 2024 | 2023 | |||||
| £m | £m | |||||
W2B | BWBSL | Searchlight | W2B | BWBSL | Searchlight | |
Revenue | 278.3 | 18.5 | 0.2 | 232.9 | 17.5 | 0.3 |
Cost of sales and other operating expenses | (273.1) | (18.5) | (0.2) | (228.7) | (17.5) | (0.3) |
| Interest | (1.9) | – | – | (1.3) | – | – |
| Pre-tax profit | 3.3 | – | – | 2.9 | – | – |
Taxation charge | (1.0) | – | – | (0.7) | – | – |
| Total comprehensive income | 2.3 | – | – | 2.2 | – | – |
| Group | ||
| 2024 | 2023 | |
| £m | £m | |
Raw materials and consumables | 11.0 | 10.0 |
Work in progress | 1.6 | – |
| Finished goods | 0.6 | – |
13.2 | 10.0 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Trade receivables | 375.3 | 280.3 | – | – |
Less: allowance for expected credit losses in respect of trade receivables | (125.3) | (106.5) | – | – |
| Net trade receivables | 250.0 | 173.8 | – | – |
Amounts owed by subsidiary undertakings | – | – | 148.5 | 75.7 |
| Amounts owed by associated companies | 0.2 | 0.1 | – | – |
| Other receivables | 38.7 | 20.8 | 2.5 | 3.4 |
| Accrued income | 45.5 | 34.1 | – | – |
| Prepayments | 19.3 | 9.2 | 0.8 | 1.3 |
353.7 | 238.0 | 151.8 | 80.4 |
| 2024 | 2023 | |
| £m | £m | |
| Group | ||
Not due | 40.9 | 57.5 |
| Past due 1 – 30 days | 45.7 | 14.7 |
| Past due 31 – 120 days | 29.5 | 17.1 |
| More than 120 days | 259.2 | 191.0 |
375.3 | 280.3 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Cash at bank and in hand | 78.8 | 69.7 | 29.2 | 34.0 |
Short-term bank deposits | 50.0 | 25.0 | 50.0 | 25.0 |
| Other deposits | 42.6 | 70.7 | – | 45.1 |
| Total cash and cash deposits | 171.4 | 165.4 | 79.2 | 104.1 |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Cash and cash deposits as above | 171.4 | 165.4 | 79.2 | 104.1 |
Less: deposits with a maturity of three months or more (restricted funds) | (26.0) | (21.7) | – | – |
145.4 | 143.7 | 79.2 | 104.1 |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Trade payables | 227.5 | 150.7 | 2.6 | 2.0 |
Contract liabilities | 10.6 | 3.7 | – | – |
| Other tax and social security | 3.1 | 3.4 | 0.4 | 0.4 |
| Accruals | 37.4 | 44.3 | 7.4 | 2.3 |
| Other payables | 62.6 | 23.3 | 1.1 | 1.6 |
| Amounts owed to joint venture | – | – | – | – |
341.2 | 225.4 | 11.5 | 6.3 |
| Group | ||
| 2024 | 2023 | |
| Contract liabilities | £m | £m |
At 1 April | 159.0 | 140.5 |
Revenue recognised in the year | (4.8) | (6.4) |
| Consideration received in advance of completion of performance obligations | 5.9 | 24.9 |
| Amounts acquired on acquisition | 5.4 | – |
| At 31 March | 165.5 | 159.0 |
| Group | ||
| 2024 | 2023 | |
| £m | £m | |
Current | 10.6 | 3.7 |
Non-current (note 29) | 154.9 | 155.3 |
165.5 | 159.0 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2024 | |
| £m | £m | £m | £m | |
Current year debtor/(creditor) | 0.4 | 3.1 | (0.4) | (0.2) |
Prior year tax items | 5.6 | 5.3 | (2.8) | (3.2) |
6.0 | 8.4 | (3.2) | (3.4) |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Current | ||||
Bank and other loans | 178.3 | 92.7 | – | – |
| Private placements | 8.0 | – | 8.0 | – |
| Amounts owed to subsidiary undertakings | – | – | – | 279.1 |
186.3 | 92.7 | 8.0 | 279.1 | |
Leases | 51.9 | 32.0 | – | – |
| Total current borrowings | 238.2 | 124.7 | 8.0 | 279.1 |
| Non-current | ||||
Bank and other loans | 732.2 | 697.0 | 148.9 | 49.8 |
| Private placements | 719.1 | 305.3 | 96.7 | 105.9 |
| Fixed rate bonds | 210.0 | 214.6 | – | – |
| RPI index-linked bonds | 997.4 | 744.0 | – | – |
| Listed preference shares | 12.5 | 12.5 | – | – |
2,671.2 | 1,973.4 | 245.6 | 155.7 | |
Leases | 1,071.2 | 1,032.7 | – | – |
| Total non-current borrowings | 3,742.4 | 3,006.1 | 245.6 | 155.7 |
Total borrowings | 3,980.6 | 3,130.8 | 253.6 | 434.8 |
2024 | 2023 | |||
| Book value | Fair value | Book value | Fair value | |
| £m | £m | £m | £m | |
| Group | ||||
Bank and other loans | 178.3 | 178.3 | 92.7 | 92.7 |
| Private placement | 8.0 | 8.0 | – | – |
186.3 | 186.3 | 92.7 | 92.7 | |
Leases | 51.9 | – | 32.0 | – |
| Total current borrowings | 238.2 | 186.3 | 124.7 | 92.7 |
| Group | ||||
Bank and other loans | 732.2 | 704.7 | 697.0 | 684.1 |
| Private placements | 719.1 | 737.2 | 305.3 | 288.2 |
| Fixed rate bonds (level 1) | 136.2 | 145.2 | 135.8 | 137.8 |
| Fixed rate bonds | 73.8 | 64.6 | 78.8 | 66.8 |
| RPI index-linked bonds (level 1) | 216.4 | 230.5 | – | – |
| RPI index-linked bond | 781.0 | 658.6 | 744.0 | 614.5 |
| Listed preference shares | 12.5 | 20.1 | 12.5 | 21.5 |
2,671.2 | 2,560.9 | 1,973.4 | 1,812.9 | |
Leases | 1,071.2 | – | 1,032.7 | – |
| Total non-current borrowings | 3,742.4 | 2,560.9 | 3,006.1 | 1,812.9 |
Total borrowings | 3,980.6 | 2,747.2 | 3,130.8 | 1,905.6 |
| Company | ||||
Private placements | 8.0 | 8.0 | – | – |
| Amounts owed to subsidiary undertakings | – | – | 279.1 | 279.1 |
| Total current borrowings | 8.0 | 8.0 | 279.1 | 279.1 |
Bank and other loans | 148.9 | 148.4 | 49.8 | 50.4 |
Private placements | 96.7 | 97.1 | 105.9 | 105.7 |
| Total non-current borrowings | 245.6 | 245.5 | 155.7 | 156.1 |
Total borrowings | 253.6 | 253.5 | 434.8 | 435.2 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Between 1 and 2 years | 191.0 | 64.4 | 49.7 | 8.7 |
Over 2 years and less than 5 years | 335.2 | 364.2 | 96.0 | 147.0 |
| Over 5 years | 2,145.0 | 1,544.8 | 99.9 | – |
2,671.2 | 1,973.4 | 245.6 | 155.7 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Floating rate: | ||||
Expiring within 1 year | 50.0 | 119.8 | – | 80.0 |
| Expiring after 1 year | 380.0 | 135.0 | 125.0 | 25.0 |
430.0 | 254.8 | 125.0 | 105.0 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Within 1 year | 51.9 | 32.0 | – | – |
Over 1 year and less than 5 years | 187.4 | 181.7 | – | – |
| Over 5 years | 883.8 | 851.0 | – | – |
1,123.1 | 1,064.7 | – | – |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Current | 51.9 | 32.0 | – | – |
Non-current | 1,071.2 | 1,032.7 | – | – |
1,123.1 | 1,064.7 | – | – |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Amounts owed to subsidiary undertakings | – | – | – | 8.5 |
Contract liabilities | 154.9 | 155.3 | – | – |
154.9 | 155.3 | – | 8.5 |
| 2024 | 2023 | |
| % | % | |
Rate of increase in pensionable pay | 2.6 | 2.7 |
Rate of increase for current and future pensions | 2.8 | 2.8 |
| Rate used to discount schemes’ liabilities and expected return on schemes’ assets | 4.8 | 4.7 |
| Inflation | 3.2 | 3.3 |
2024 | 2023 | |
Male | 24.1 | 24.2 |
Female | 26.8 | 26.7 |
2024 | 2023 | |
Male | 25.5 | 25.6 |
Female | 28.3 | 28.2 |
| Change in | Impact on | |
| assumption | schemes’ liabilities | |
Rate of increase in current and future pensions | +/– 0.5% | +/– 4.8% |
Rate used to discount schemes’ liabilities | +/– 0.5% | –/+ 6.2% |
Inflation | +/– 0.5% | +/– 4.4% |
Life expectancy | +/– 1 year | +/– 3.9% |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Present value of financial obligations | (774.2) | (719.5) | (138.0) | (139.5) |
Fair value of plan assets | 806.2 | 753.2 | 141.5 | 144.2 |
| Surplus/(deficit) of funded plans | 32.0 | 33.7 | 3.5 | 4.7 |
Less: restriction of surplus | (5.4) | (4.4) | – | – |
| Net asset/(liability) recognised in the balance sheet | 26.6 | 29.3 | 3.5 | 4.7 |
2024 | 2023 | |||||
| Present value | Fair value | Present value | Fair value | |||
| of obligation | of plan assets | Total | of obligation | of plan assets | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 April | (719.5) | 748.8 | 29.3 | (985.9) | 1,052.2 | 66.3 |
Acquisition SES Water Group | (66.8) | 70.1 | 3.3 | – | – | – |
Current service cost | (1.2) | (0.6) | (1.8) | (1.0) | (0.6) | (1.6) |
| Past service cost, curtailments and gains/losses on settlements | (0.2) | – | (0.2) | – | – | – |
| Interest (expense)/income | (33.5) | 35.2 | 1.7 | (26.5) | 28.5 | 2.0 |
(101.7) | 104.7 | 3.0 | (27.5) | 27.9 | 0.4 | |
| Remeasurements: | ||||||
Loss on plan assets excluding amounts included in interest expense | – | (13.6) | (13.6) | – | (288.7) | (288.7) |
| Gain/(loss) from change in demographic assumptions | 5.9 | – | 5.9 | 9.7 | – | 9.7 |
| Gain from change in financial assumptions | 13.7 | – | 13.7 | 266.0 | – | 266.0 |
| Experience (losses)/gains | (14.9) | 1.2 | (13.7) | (25.9) | (0.1) | (26.0) |
4.7 | (12.4) | (7.7) | 249.8 | (288.8) | (39.0) | |
| Contributions: | ||||||
Employers | – | 2.0 | 2.0 | – | 1.6 | 1.6 |
| Payments from plans: | ||||||
| Benefit payments | 42.3 | (42.3) | – | 44.1 | (44.1) | – |
42.3 | (40.3) | 2.0 | 44.1 | (42.5) | 1.6 | |
At 31 March | (774.2) | 800.8 | 26.6 | (719.5) | 748.8 | 29.3 |
2024 | 2023 | |||||
| Present value | Fair value | Present value | Fair value | |||
| of obligation | of plan assets | Total | of obligation | of plan assets | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 April | (139.5) | 144.2 | 4.7 | (190.7) | 203.1 | 12.4 |
Current service cost | (0.4) | – | (0.4) | (0.4) | – | (0.4) |
Interest (expense)/income | (6.4) | 6.6 | 0.2 | (5.2) | 5.6 | 0.4 |
(6.8) | 6.6 | (0.2) | (5.6) | 5.6 | – | |
| Remeasurements: | ||||||
Loss on plan assets excluding amounts included in interest expense | – | (2.1) | (2.1) | – | (56.4) | (56.4) |
| Gain from change in demographic assumptions | 1.1 | – | 1.1 | 2.0 | – | 2.0 |
| Gain from change in financial assumptions | 2.8 | – | 2.8 | 52.6 | – | 52.6 |
| Experience losses | (3.2) | – | (3.2) | (6.2) | – | (6.2) |
0.7 | (2.1) | (1.4) | 48.4 | (56.4) | (8.0) | |
| Contributions: | ||||||
Employers | – | 0.4 | 0.4 | – | 0.3 | 0.3 |
| Payments from plans: | ||||||
| Benefit payments | 7.7 | (7.7) | – | 8.4 | (8.4) | – |
7.7 | (7.3) | 0.4 | 8.4 | (8.1) | 0.3 | |
At 31 March | (137.9) | 141.4 | 3.5 | (139.5) | 144.2 | 4.7 |
2024 | 2023 | |||||
| Quoted | Prices not | Quoted | Prices not | |||
| prices in | quoted in | prices in | quoted in | |||
| active market | active market | Fund | active market | active market | Fund | |
| £m | £m | % | £m | £m | % | |
Equities | 163.7 | – | 20 | 124.3 | – | 17 |
Government bonds | 13.5 | – | 2 | 14.4 | – | 2 |
| Other bonds | 117.2 | 55.7 | 22 | 175.8 | 72.1 | 33 |
| Diversified growth | 38.8 | – | 5 | 43.9 | – | 6 |
| Property/Infrastructure | 41.2 | 32.6 | 9 | 19.0 | 22.4 | 5 |
| Insurance linked security | 44.2 | 165.8 | 26 | 41.2 | 107.0 | 20 |
| LDI investments | 96.5 | – | 12 | 109.2 | – | 14 |
| Other (including cash funds) | 10.1 | 21.5 | 4 | 6.3 | 13.2 | 3 |
525.2 | 275.6 | 100 | 534.1 | 214.7 | 100 |
2024 | 2023 | |||||
| Quoted | Prices not | Quoted | Prices not | |||
| prices in | quoted in | prices in | quoted in | |||
| active market | active market | Fund | active market | active market | Fund | |
| £m | £m | % | £m | £m | % | |
Equities | 37.7 | – | 27 | 28.5 | – | 20 |
Government bonds | 3.1 | – | 2 | 3.3 | – | 2 |
| Other bonds | 27.0 | 12.8 | 28 | 40.3 | 16.5 | 39 |
| Diversified growth | 8.9 | – | 6 | 10.1 | – | 7 |
| Property/Infrastructure | 9.5 | 7.5 | 12 | 4.4 | 5.2 | 7 |
| Insurance linked security | 10.2 | – | 7 | 9.5 | – | 7 |
| LDI investments | 22.3 | – | 16 | 25.1 | – | 17 |
| Other | 2.4 | – | 2 | 1.4 | – | 1 |
121.1 | 20.3 | 100 | 122.6 | 21.7 | 100 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Liabilities/(assets) at 1 April | 507.0 | 512.4 | (18.6) | (13.1) |
Charged/(credited) to the income statement | 4.9 | (0.9) | (0.7) | (2.4) |
| (Credited)/charged to other comprehensive income | (6.3) | (2.5) | (0.3) | (2.0) |
| Credited to equity, including impact of change in tax rate | 0.1 | 0.5 | – | 0.2 |
| Other non-underlying credits in the income statement | (4.9) | (2.5) | (1.1) | (1.3) |
| Amounts relating to acquired operations | 47.5 | – | – | – |
Liabilities/(assets) at 31 March | 548.3 | 507.0 | (20.7) | (18.6) |
| Short-term | ||||||
| liabilities | Retirement | |||||
| Accelerated | Fair value | including | benefit | |||
| Derivatives | tax depreciation | adjustments | provisions | obligations | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 April 2022 | – | 459.6 | 95.7 | 6.1 | 9.7 | 571.1 |
Charged/(credited) to the income statement | – | 13.6 | (1.2) | (4.6) | 3.0 | 10.8 |
Charged/(credited) to equity | – | – | – | – | (9.8) | (9.8) |
Reclassification | 2.9 | – | – | – | – | 2.9 |
At 31 March 2023 | 2.9 | 473.2 | 94.5 | 1.5 | 2.9 | 575.0 |
Charged/(credited) to the income statement | 0.5 | 5.8 | (5.5) | 3.4 | 2.5 | 6.7 |
Credited to other comprehensive income | (4.1) | – | – | – | (2.2) | (6.3) |
Reclassification | 4.2 | – | – | – | – | 4.2 |
Transferred in on acquisition of SES | (3.5) | 43.3 | 15.6 | – | (0.9) | 54.5 |
| At 31 March 2024 | – | 522.3 | 104.6 | 4.9 | 2.3 | 634.1 |
| Share-based | Fair value | ||||
| Derivatives | payments | Tax losses | adjustment | Total | |
| £m | £m | £m | £m | £m | |
At 1 April 2022 | (4.7) | (2.0) | (10.6) | (41.4) | (58.7) |
Charged/(credited) to the income statement | 0.3 | 0.5 | (14.7) | 2.2 | (11.7) |
| Non-underlying (credit)/charge to the income statement | – | – | (10.6) | 8.1 | (2.5) |
Charged to other comprehensive income | 7.3 | – | – | – | 7.3 |
Reclassification to deferred tax liabilities | (2.9) | – | – | – | (2.9) |
Charged to equity, including impact on change in tax rate | – | 0.5 | – | – | 0.5 |
At 31 March 2023 | – | (1.0) | (35.9) | (31.1) | (68.0) |
Charged/(credited) to the income statement | – | 0.3 | (5.1) | 3.0 | (1.8) |
Non-underlying credit to the income statement | – | – | (4.9) | – | (4.9) |
Reclassification to deferred tax liabilities | (4.2) | – | – | – | (4.2) |
Charged to equity | – | 0.1 | – | – | 0.1 |
Transferred in on acquisition of SES | – | – | (7.0) | – | (7.0) |
| At 31 March 2024 | (4.2) | (0.6) | (52.9) | (28.1) | (85.8) |
| Net liability | |||||
At 31 March 2023 | 507.0 | ||||
| At 31 March 2024 | 548.3 |
| Tax losses and | ||||
| Short-term | non-trade loan | |||
| liabilities | relationship | |||
| Accelerated | including | deficits available | ||
| tax depreciation | provisions | indefinitely | Total | |
| £m | £m | £m | £m | |
At 31 March 2023 | – | – | – | – |
(Credited)/charged to the income statement | – | (0.1) | 0.2 | 0.1 |
Transferred in on acquisition from SES | 0.4 | 0.3 | 21.8 | 22.5 |
| At 31 March 2024 | 0.4 | 0.2 | 22.0 | 22.6 |
| Short-term | ||||
| liabilities | Tax losses | |||
| Accelerated | including | available | ||
| tax depreciation | provisions | indefinitely | Total | |
T a x e f f e c t | £m | £m | £m | £m |
At 31 March 2023 | – | – | – | – |
Transferred in on acquisition from SES | 0.1 | – | 5.5 | 5.6 |
| At 31 March 2024 | 0.1 | – | 5.5 | 5.6 |
| Retirement | ||||
| benefit | Share-based | |||
| obligations | payments | Tax losses | Total | |
| £m | £m | £m | £m | |
At 1 April 2022 | (1.3) | (1.2) | (10.6) | (13.1) |
Charged/(credited) to the income statement | 2.0 | 0.3 | (4.7) | (2.4) |
| Non-underlying credit to the income statement | – | – | (1.3) | (1.3) |
Credited to other comprehensive income | (2.0) | – | – | (2.0) |
| Charged to equity, including impact on change in tax rate | – | 0.2 | – | 0.2 |
At 31 March 2023 | (1.3) | (0.7) | (16.6) | (18.6) |
Charged/(credited) to the income statement | 2.5 | 0.2 | (3.4) | (0.7) |
Non-underlying credit to the income statement | – | – | (1.1) | (1.1) |
Credited to other comprehensive income | (0.3) | – | – | (0.3) |
| At 31 March 2024 | 0.9 | (0.5) | (21.1) | (20.7) |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Remeasurement of defined benefit obligations | (2.2) | (9.8) | (0.3) | (2.0) |
Cash flow hedges | (4.1) | 7.3 | – | – |
| Share-based payments | 0.1 | 0.5 | – | 0.2 |
(6.2) | (2.0) | (0.3) | (1.8) |
| Restructuring | Other | Total | |
| £m | £m | £m | |
| Group | |||
At 1 April 2023 | 0.4 | – | 0.4 |
Utilised | (0.4) | – | (0.4) |
| Arising on acquisition | – | 0.4 | 0.4 |
| At 31 March 2024 | – | 0.4 | 0.4 |
| Number of shares | |||
| Treasury | Ordinary | ||
| shares | shares | £m | |
| Group and Company | |||
At 1 April 2022 ordinary shares of 61.05p each | 5,628 | 264,846,948 | 161.7 |
| For consideration of £2.3 million, shares issued under the Company’s Sharesave Scheme | – | 379,044 | 0.2 |
| Shares cancelled | – | (3,910,503) | (2.4) |
At 31 March 2023 ordinary shares of 61.05p each | 5,628 | 261,315,489 | 159.5 |
For consideration of £0.5 million, shares issued under the Company’s Sharesave Scheme | – | 72,299 | – |
Shares issued | – | 24,657,535 | 15.1 |
| At 31 March 2024 ordinary shares of 61.05p each | 5,628 | 286,045,323 | 174.6 |
| Date granted and | Period when | Thousands of shares in respect of | ||
| subscription price | options normally | which options outstanding at | ||
| fully paid | exercisable | 31 March | ||
2024 | 2023 | |||
3 July 2018 | 635p | 2021 – 2023 | 1 | 100 |
9 July 2019 | 620p | 2022 – 2024 | 69 | 84 |
19 July 2020 | 928p | 2023 – 2025 | 30 | 193 |
6 July 2021 | 879p | 2024 – 2026 | 306 | 552 |
5 July 2022 | 828p | 2025 – 2027 | 302 | 533 |
4 July 2023 | 663p | 2026 – 2028 | 753 | – |
1,461 | 1,462 |
2024 | 2023 | |||
| Weighted | ||||
| average | Weighted | |||
| Number of | exercise | Number of | average exercise | |
| ordinary shares | price per share | ordinary shares | price per share | |
| (thousands) | (p) | (thousands) | (p) | |
At 1 April | 1,462 | 835 | 1,501 | 789 |
Granted | 847 | 663 | 598 | 828 |
| Forfeited | (617) | 828 | (215) | 781 |
| Exercised | (72) | 639 | (379) | 633 |
| Expired | (159) | 859 | (43) | 859 |
| At 31 March | 1,461 | 746 | 1,462 | 835 |
2024 | 2023 | |
Weighted average share price (pence) | 700 | 957 |
Weighted average exercise price (pence) | 663 | 828 |
| Expected volatility | 26% | 25% |
| Expected life | 3.4 years | 3.3 years |
| Risk-free rate | 4.5% | 1.3% |
| Expected dividend yield | 6.1% | 4.0% |
2024 | 2023 | |||
| Weighted | Weighted | |||
| Number of | average exercise | Number of | average exercise | |
| ordinary shares | price per share | ordinary shares | price per share | |
| (thousands) | (p) | (thousands) | (p) | |
At 1 April | 880 | 990 | 1,170 | 902 |
Granted | 553 | 714 | 255 | 1,038 |
| Vested | (125) | 784 | (357) | 790 |
| Lapsed | (186) | 1,069 | (188) | 876 |
| At 31 March | 1,122 | 863 | 880 | 990 |
2024 | 2023 | |||
| Weighted | Weighted | |||
| Number of | average exercise | Number of | average exercise | |
| ordinary shares | price per share | ordinary shares | price per share | |
| (thousands) | (p) | (thousands) | (p) | |
At 1 April | 141 | 1,065 | 206 | 955 |
Granted | 124 | 700 | 54 | 988 |
| Vested | (41) | 1,079 | (110) | 756 |
| Lapsed | (7) | 972 | (9) | 1,001 |
| At 31 March | 217 | 863 | 141 | 1,065 |
| £m | |
| Group and Company | |
At 1 April 2022 | 235.5 |
Shares issued under the Sharesave Scheme | 2.1 |
At 31 March 2023 | 237.6 |
Shares issued under the Sharesave Scheme | 0.4 |
Other shares issued | 164.9 |
| 402.9 | |
Less: Transaction costs arising on share issues | (4.7) |
| At 31 March 2024 | 398.2 |
| £m | |
| Group and Company | |
At 1 April 2022 | 154.7 |
Share capital redeemed | 2.4 |
At 31 March 2023 | 157.1 |
At 31 March 2024 | 157.1 |
| Own | Hedging | Retained | ||
| shares | reserve | earnings | Total | |
| £m | £m | £m | £m | |
| Group | ||||
At 31 March 2022 | (3.9) | 17.1 | 709.4 | 722.6 |
| Profit for the year | – | – | 0.1 | 0.1 |
| Other comprehensive income/(loss) for the year | – | 21.8 | (29.2) | (7.4) |
| Dividends paid relating to 2022 | – | – | (101.6) | (101.6) |
| Credit to equity in respect of share-based payments (net of tax) | – | – | 1.9 | 1.9 |
Charge in respect of share options vesting | 5.4 | – | (5.4) | – |
Own shares acquired by the Pennon Employee Share Trust in respect of share options granted | (5.0) | – | – | (5.0) |
| Shares purchased for cancellation (included related expenses) | – | – | (40.0) | (40.0) |
At 31 March 2023 | (3.5) | 38.9 | 535.2 | 570.6 |
| Loss for the year | – | – | (9.5) | (9.5) |
| Other comprehensive income/(loss) for the year | – | (12.3) | (5.5) | (17.8) |
| Dividends paid relating to 2023 | – | – | (111.7) | (111.7) |
| Credit to equity in respect of share-based payments (net of tax) | – | – | 1.1 | 1.1 |
Charge in respect of share options vesting | 2.2 | – | (2.2) | – |
Own shares acquired by the Pennon Employee Share Trust in respect of share options granted | (1.4) | – | – | (1.4) |
| At 31 March 2024 | (2.7) | 26.6 | 407.4 | 431.3 |
| Retained | ||
| earnings | Total | |
| £m | £m | |
| Company | ||
At 1 April 2022 | 689.1 | 689.1 |
Profit for the year | 8.4 | 8.4 |
Other comprehensive loss for the year | (6.1) | (6.1) |
Dividends paid relating to 2022 | (101.6) | (101.6) |
Shares purchased for cancellation (including related expenses) | (40.0) | (40.0) |
Credit to equity in respect of share-based payments (net of tax) | 1.3 | 1.3 |
Charge in respect of share options vesting | (5.4) | (5.4) |
At 31 March 2023 | 545.7 | 545.7 |
Profit for the year | 34.4 | 34.4 |
Other comprehensive loss for the year | (1.0) | (1.0) |
Dividends paid relating to 2023 | (111.7) | (111.7) |
Credit to equity in respect of share-based payments (net of tax) | 1.1 | 1.1 |
Charge in respect of share options vesting | (2.2) | (2.2) |
| At 31 March 2024 | 466.3 | 466.3 |
Group | Company | |||
| 2023 | ||||
| 2024 | 2023 | 2024 | Restated* | |
| £m | £m | £m | £m | |
(Loss)/profit for the year | (8.5) | 0.4 | 34.4 | 8.4 |
| Adjustments for: | ||||
| Share-based payments | 1.2 | 2.4 | 1.1 | 1.5 |
| Profit on disposal of property, plant and equipment | (0.7) | (0.4) | – | – |
| Depreciation charge | 168.2 | 151.1 | – | – |
| Amortisation of intangible assets | 3.7 | 3.6 | – | – |
| Investment impairment charge | – | – | 283.7 | – |
| Non-underlying bond early redemption gain | – | (18.4) | – | – |
| Share of post-tax profit from associated companies | (0.7) | (0.3) | – | – |
| Finance income (before non-underlying items) | (12.6) | (9.2) | (14.7) | (11.8) |
| Finance costs (before non-underlying items) | 162.8 | 145.8 | 17.5 | 13.3 |
| Dividends receivable | – | – | (333.2) | (15.7) |
| Taxation credit | (0.6) | (8.9) | (2.2) | (4.3) |
| Changes in working capital: | ||||
| Increase in inventories | (1.1) | (2.3) | – | – |
| (Increase)/decrease in trade and other receivables | (47.6) | 15.9 | (0.4) | 42.1 |
| (Decrease)/increase in trade and other payables | (2.0) | 34.6 | 4.6 | 0.6 |
| Increase/(decrease) in retirement benefit obligations from contributions | – | – | – | 0.1 |
| Decrease in provisions | (0.4) | (0.6) | – | – |
| Cash generated/(outflow) from operations | 261.7 | 313.7 | (9.2) | 34.2 |
| Reconciliation of total interest paid: |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Interest paid in operating activities | 116.2 | 159.7 | 11.9 | 7.7 |
Interest paid in investing activities | – | 5.0 | – | – |
| Total interest paid | 116.2 | 164.7 | 11.9 | 7.7 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Cash and cash deposits | 171.4 | 165.4 | 79.2 | 104.1 |
| Borrowings – current | ||||
Bank and other current borrowings | (186.3) | (92.7) | (8.0) | – |
| Lease obligations | (51.9) | (32.0) | – | – |
| Amounts owed to subsidiary undertakings | – | – | – | (279.1) |
| Total current borrowings | (238.2) | (124.7) | (8.0) | (279.1) |
| Borrowings – non-current | ||||
Bank and other non-current borrowings | (2,658.7) | (1,960.9) | (245.6) | (155.7) |
| Listed preference shares | (12.5) | (12.5) | – | – |
| Lease obligations | (1,071.2) | (1,032.7) | – | – |
| Total non-current borrowings | (3,742.4) | (3,006.1) | (245.6) | (155.7) |
Total net borrowings | (3,809.2) | (2,965.4) | (174.4) | (330.7) |
| Net borrowings | Transfer between | Net borrowings | |||
| at 1 April | non-current | Other non-cash | at 31 March | ||
| 2022 | Cash flows | and current | movements | 2023 | |
| £m | £m | £m | £m | £m | |
Cash and cash deposits | 519.0 | (353.6) | – | – | 165.4 |
Bank and other current borrowings | (70.0) | 20.4 | (43.3) | 0.2 | (92.7) |
Current lease obligations | (170.2) | 221.1 | (49.1) | (33.8) | (32.0) |
Bank and other non-current borrowings | (1,907.4) | (57.2) | 43.3 | (39.6) | (1,960.9) |
Listed preference shares | (12.5) | – | – | – | (12.5) |
Non-current lease obligations | (1,041.8) | (40.2) | 49.1 | 0.2 | (1,032.7) |
Net borrowings | (2,682.9) | (209.5) | – | (73.0) | (2,965.4) |
| Net borrowings | Transfer between | Net borrowings | ||||
| at 1 April | SES Water Group | non-current | Other non-cash | at 31 March | ||
| 2023 | acquisition | Cash flows | and current | movements | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Cash and cash deposits | 165.4 | – | 6.0 | – | – | 171.4 |
Bank and other current borrowings | (92.7) | (58.5) | 52.9 | (88.8) | 0.8 | (186.3) |
| Current lease obligations | (32.0) | (0.7) | 20.2 | (33.8) | (5.6) | (51.9) |
| Bank and other non-current borrowings | (1,960.9) | (300.4) | (458.7) | 88.8 | (27.5) | (2,658.7) |
| Listed preference shares | (12.5) | – | – | – | – | (12.5) |
| Non-current lease obligations | (1,032.7) | (0.5) | (64.8) | 33.8 | (7.0) | (1,071.2) |
| Net borrowings | (2,965.4) | (360.1) | (444.4) | – | (39.3) | (3,809.2) |
| Net | Net | |||
| borrowings | Other | borrowings | ||
| at 1 April | non-cash | at 31 March | ||
| 2022 | Cash flows | movements | 2023 | |
| £m | £m | £m | £m | |
Cash and cash deposits | 306.7 | (202.6) | – | 104.1 |
Bank and other loans due within one year | (30.0) | 30.0 | – | – |
Amounts due to subsidiary undertakings | (282.8) | 3.7 | – | (279.1) |
Bank and other loans due after one year | (154.5) | – | (1.2) | (155.7) |
(160.6) | (168.9) | (1.2) | (330.7) |
| Net borrowings | Transfer between | Net borrowings | |||
| at 1 April | non-current | Other non-cash | at 31 March | ||
| 2023 | Cash flows | and current | movements | 2024 | |
| £m | £m | £m | £m | £m | |
Cash and cash deposits | 104.1 | (24.9) | – | – | 79.2 |
Bank and other loans due within one year | – | – | (8.5) | 0.5 | (8.0) |
| Amounts due to subsidiary undertakings | (279.1) | – | – | 279.1 | – |
| Bank and other loans due after one year | (155.7) | (100.0) | 8.5 | 1.6 | (245.6) |
(330.7) | (124.9) | – | 281.2 | (174.4) |
| Country of incorporation, registration | ||
Principal subsidiary companies | Registered office address | and principal operations |
| Water | ||
Bristol Water Plc | Bridgwater Road, Bristol, BS13 7AT | England |
South West Water Limited* | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
South West Water Finance Plc | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
South West Water Customer Services Limited | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
Sutton and East Surrey Water Plc | 66-64 London Road, Redhill, RH1 1LJ | England |
| Non-household retail | ||
| Pennon Water Services Limited* | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
Sutton and East Surrey Water Services Limited | 66-64 London Road, Redhill, RH1 1LJ | England |
Other Advanced Minerals Limited | 66-64 London Road, Redhill, RH1 1LJ | England |
Allmat (East Surrey) Limited | 66-64 London Road, Redhill, RH1 1LJ | England |
Dunfermline Solar Limited | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
East Surrey Holdings Limited | 66-64 London Road, Redhill, RH1 1LJ | England |
EEB16 Limited | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
EEB17 Limited | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
EEB31 Limited | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
| Peninsula Insurance Limited* | Level 5, Mill Court, La Charroterie, St Peter Port, GY1 1EJ | Guernsey |
Pennon Power Limited* | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
SES Business Water Limited | 66-64 London Road, Redhill, RH1 1LJ | England |
SES Home Services Limited | 66-64 London Road, Redhill, RH1 1LJ | England |
Sutton and East Surrey Group Holdings Limited* | 66-64 London Road, Redhill, RH1 1LJ | England |
SESW Holding Company Limited | 66-64 London Road, Redhill, RH1 1LJ | England |
Surrey Downs Estates Limited | 66-64 London Road, Redhill, RH1 1LJ | England |
Surrey Downs Property Investment Limited | 66-64 London Road, Redhill, RH1 1LJ | England |
The Cheam Group Plc | 66-64 London Road, Redhill, RH1 1LJ | England |
Other trading companies | Registered office address | Country of incorporation |
Bristol Water Core Holdings Limited | Bridgwater Road, Bristol, BS13 7AT | England |
Bristol Water Holdings Limited | Bridgwater Road, Bristol, BS13 7AT | England |
Bristol Water Holdings UK Limited* | Bridgwater Road, Bristol, BS13 7AT | England |
Peninsula Properties (Exeter) Limited | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
Peninsula Trustees Limited* | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
Pennon Defined Contribution Pension Trustee Limited* | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
Pennon Pension Trustees Limited* | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
Pennon Trustee Limited* | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
Viridor Waste 2 Limited | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
Dormant companies | Registered office address | Country of incorporation |
Avon Valley Water Limited | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
Pennon Limited | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
Pennon Share Scheme Trustees Limited* | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
SES Water Limited | 66-64 London Road, Redhill, RH1 1LJ | England |
Source for Business Limited | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
SWW Pension Trustees Limited* | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
| The Calcite Factory B.V | Moezelhavenweg 9, 1043 AM, Amsterdam | Netherlands |
The Sutton District Water Plc | 66-64 London Road, Redhill, RH1 1LJ | England |
Joint Ventures and Associates | Registered office address | Country of incorporation | Stake (%) |
Bristol Wessex Billing Services Limited | 1 Clevedon Walk, Nailsea, Bristol, BS48 1WA | England | 50 |
CREWW Executive Board Limited | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England | 50 |
| Searchlight Collections Limited | PO BOX 930 Galmington Office, Galmington Trading Estate, | England | 50 |
| Cornishway West, Taunton, Somerset, TA1 9LQ | |||
Water 2 Business Limited | 21e Somerset Square, Nailsea, Bristol, United Kingdom, | England | 30 |
| BS48 1RQ |
Company | Company number |
Bristol Water Core Holdings Limited | 04637554 |
Bristol Water Holdings Limited | 02630760 |
Bristol Water Holdings UK Limited | 04789566 |
Dunfermline Solar Limited | 12683727 |
EEB16 Limited | 10789260 |
EEB17 Limited | 10790759 |
EEB31 Limited | 11780715 |
Peninsula Properties (Exeter) Limited | 02307220 |
Pennon Power Limited | 00736732 |
South West Water Customer Services Limited | 07620338 |
Viridor Waste 2 Limited | 02298543 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Guarantees: | ||||
Performance bonds | 13.8 | 9.7 | 13.8 | 9.7 |
13.8 | 9.7 | 13.8 | 9.7 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Contracted but not provided | 211.5 | 72.0 | – | – |
| 2024 | 2023 | |
| £m | £m | |
| Sales of goods and services | ||
Water 2 Business Limited | 19.8 | 17.9 |
| Purchase of goods and services | ||
Bristol Wessex Billing Services Limited | 4.0 | 3.5 |
| 2024 | 2023 | |
| £m | £m | |
| Receivables due from related parties | ||
Water 2 Business Limited (including loan receivable of £8.7 million (2023 £9.3 million) | 8.9 | 10.8 |
| Bristol Wessex Billing Services Limited | – | 1.6 |
| Payables due to related parties | ||
Bristol Wessex Billing Services Limited | 3.0 | – |
| 2024 | 2023 | |
| £m | £m | |
Sales of goods and services (management fees) | 10.9 | 7.9 |
Purchase of goods and services (support services) | 0.3 | 0.5 |
| Interest receivable | 4.9 | 3.0 |
| Dividends received | 333.2 | 15.7 |
| 2024 | 2023 | |
| £m | £m | |
| Receivables due from subsidiary undertakings | ||
Loans | 154.1 | 99.2 |
| Trading balances and other receivables | 48.5 | 2.6 |
| 2024 | 2023 | |
| £m | £m | |
| Payables due to subsidiary undertakings | ||
Loans | – | 279.1 |
| Trading balances | – | 8.5 |
| £m | |
| Fair value of consideration transferred | |
Amount settled in cash | 90.2 |
| Total consideration transferred | 90.2 |
| Fair value of assets and liabilities recognised on acquisition | |
Property, plant and equipment | 441.6 |
| Intangible assets | 11.6 |
| Inventories | 2.1 |
| Trade and other receivables | 61.4 |
| Cash and cash deposits | 27.5 |
| Current tax receivable | 0.4 |
| Borrowings | (360.1) |
| Trade and other payables | (65.3) |
| Retirement benefit obligations | 3.3 |
| Deferred tax liabilities | (47.5) |
| Provisions | (0.4) |
| Identifiable net assets | 74.6 |
Goodwill on acquisition | 15.6 |
| Outflow of cash to acquire subsidiary, net of cash acquired | |
Consideration for equity settled in cash | 90.2 |
Cash and cash equivalents acquired | (27.5) |
| Net cash outflow on acquisition | 62.7 |
Acquisition costs paid charged to expenses | 9.6 |