| Before non- | Non-underlying | Non-underlying | |||||
| underlying | items | Before non- | items | ||||
| items | (note 6) | Total | underlying items | (note 6) | Total | ||
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | ||
| Notes | £m | £m | £m | £m | £m | £m | |
Revenue | 5 | ||||||
Operating costs | 7 | ||||||
Employment costs | ( | ( | ( | ( | ( | ( | |
Raw materials and consumables used** | ( | ( | ( | ( | ( | ||
Other operating expenses** | ( | ( | ( | ( | ( | ( | |
Financial assets 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 | ||||||
(Loss)/profit before tax | 5 | ( | ( | ( | ( | ( | |
Taxation credit/(charge) | 9 | ( | |||||
(Loss)/profit for the year | ( | ( | ( | ( | ( | ||
| Attributable to: | |||||||
Ordinary 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 | ||
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | ||
| Notes | £m | £m | £m | £m | £m | £m | |
(Loss)/profit for the year | ( | ( | ( | ( | ( | ||
| Other comprehensive income/(loss) | |||||||
| Items that will not be reclassified to profit or loss | |||||||
Remeasurement 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 | |||||||
Loss on cash flow hedging* | ( | ( | ( | ( | |||
Hedging losses recycled to profit or loss* | |||||||
Income tax on items that may be reclassified | 9 | ||||||
| Total items that may be reclassified subsequently | |||||||
to profit or loss | ( | ( | ( | ( | |||
| Other comprehensive income/(loss) 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 | ||||
| Restated* | |||||
| 2025 | 2024 | 2025 | 2024 | ||
| Notes | £m | £m | £m | £m | |
| Assets | |||||
| Non-current assets | |||||
Goodwill | 15 | – | – | ||
Other intangible assets | 16 | – | – | ||
Property, plant and equipment | 17 | – | 0.1 | ||
Other non-current assets | 19 | 104.6 | 54.1 | ||
Financial assets at fair value through profit | 24 | 0.6 | 0.9 | ||
Deferred tax assets | 31 | 23.6 | 20.7 | ||
Derivative financial instruments | 23 | 0.1 | 0.2 | ||
Investments in subsidiary undertakings | 20 | 1,562.7 | 1,153.2 | ||
Investments in associated companies | 20 | – | – | ||
Retirement benefit assets | 30 | 4.0 | 3.5 | ||
1,695.6 | 1,232.7 | ||||
| Current assets | |||||
Inventories | 21 | – | – | ||
Trade and other receivables | 22 | 53.8 | 151.8 | ||
Current tax receivable | 27 | – | – | ||
Derivative financial instruments | 23 | 0.7 | 1.0 | ||
Cash and cash equivalents | 25 | 45.0 | 79.2 | ||
Restricted funds | 25 | – | – | ||
Retirement benefit assets | 30 | – | – | ||
99.5 | 232.0 | ||||
| Liabilities | |||||
| Current liabilities | |||||
Borrowings | 28 | ( | ( | (51.5) | (8.0) |
Financial liabilities at fair value through profit | 24 | ( | ( | (0.3) | (0.1) |
Derivative financial instruments | 23 | ( | ( | (0.1) | (0.1) |
Trade and other payables | 26 | ( | ( | (19.6) | (11.5) |
Current tax liabilities | 27 | (1.9) | (3.2) | ||
Provisions | 32 | ( | (0.3) | – | |
| ( | ( | (73.7) | (22.9) | ||
Net current assets/(liabilities) | ( | 25.8 | 209.1 | ||
| Non-current liabilities | |||||
Borrowings | 28 | ( | ( | (195.6) | (245.6) |
Other non-current liabilities | 29 | ( | ( | – | – |
Derivative financial instruments | 23 | ( | ( | – | – |
Deferred tax liabilities | 31 | ( | ( | – | – |
Provisions | 32 | ( | ( | – | – |
| ( | ( | (195.6) | (245.6) | ||
Net assets/(liabilities) | 1,525.8 | 1,196.2 | |||
| Shareholders’ equity | |||||
Share capital | 33 | 288.1 | 174.6 | ||
Share premium account | 34 | 755.0 | 398.2 | ||
Capital redemption reserve | 35 | 157.1 | 157.1 | ||
Retained earnings and other reserves | 36 | 325.6 | 466.3 | ||
Total shareholders’ equity | 1,525.8 | 1,196.2 | |||
Non-controlling interests | – | – | |||
Total equity | 1,525.8 | 1,196.2 |
| 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 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 | ||||||
(Loss)/Profit for the year | ( | ( | ||||
Other comprehensive income for the year | ||||||
Total comprehensive (loss)/income for the year | ( | ( | ||||
| Transactions with equity shareholders: | ||||||
Dividends paid | ( | ( | ||||
Rights issue* | ||||||
Transaction costs relating to rights issue | ( | ( | ||||
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 | ( | ( | ||||
Total transactions with equity shareholders | ( | |||||
At |
| Group | |||
| 2025 | 2024 (restated) | ||
| Notes | £m | £m | |
| Cash flows from operating activities | |||
Cash generated from operations | 37 | ||
Interest paid | 37 | ( | ( |
Tax received | |||
Net cash generated from operating activities | |||
| Cash flows from investing activities | |||
Interest received | |||
Purchase of property, plant and equipment | ( | ( | |
Acquisition of subsidiaries, net of cash acquired | 20, 43 | ( | |
Deposit of restricted funds* | ( | ( | |
Purchase of intangible assets | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceeds from issuance of ordinary shares | |||
Share issue transaction costs | ( | ||
Purchase of ordinary shares by the Pennon Employee Share Trust | ( | ( | |
Proceeds from new borrowing | |||
Repayment of borrowings | ( | ( | |
Cash inflows from lease financing arrangements | |||
Lease principal repayments (including net recoverable VAT paid/recovered) | ( | ( | |
Dividends paid | ( | ( | |
Net cash received from financing activities | |||
Net increase/(decrease) in cash and cash equivalents | |||
Cash and cash equivalents at beginning of the year* | 25 | ||
Cash and cash equivalents at end of the year | 25 |
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 or the |
| buildings | lease period, whichever is the shorter |
Operational properties | 15 to 100 years |
Fixed and moveable equipment | 4 to 30 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 2025 | |||||
| Non-derivative financial liabilities | |||||
Borrowings excluding lease liabilities | 164.8 | 40.5 | 101.5 | 3,062.4 | 3,369.2 |
Interest payments on borrowings | 183.0 | 160.3 | 519.1 | 1,763.7 | 2,626.1 |
Lease liabilities including interest | 156.1 | 60.8 | 297.9 | 1,095.4 | 1,610.2 |
Trade and other payables | 284.3 | – | – | – | 284.3 |
| Derivative contracts | |||||
Derivative contracts – net receipts | (6.9) | (5.0) | (14.0) | (5.3) | (31.2) |
| 31 March 2024 | |||||
| Non-derivative financial liabilities | |||||
Borrowings excluding lease liabilities (restated, note 2) | 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 (restated, note 43) | 335.9 | – | – | – | 335.9 |
| Derivative contracts | |||||
Derivative contracts – net receipts | (19.1) | (6.5) | (9.3) | (3.8) | (38.7) |
| 2025 | 2024 | |
| £m | £m | |
Net borrowings (restated, note 2) | 4,078.2 | 3,844.8 |
Total equity | 1,450.7 | 1,162.6 |
Total capital | 5,528.9 | 5,007.4 |
Gearing ratio | 73.6% | 76.6% |
| Water | ||
| 2025 | 2024 | |
| £m | £m | |
Shadow Regulatory Capital Value | 5,983.1 | 5,536.0 |
Net borrowings | 3,698.3 | 3,567.8 |
Net borrowings/Shadow Regulatory Capital Value | 61.8% | 64.4% |
| Non- | |||||
| household | |||||
| Water | retail | Other | Eliminations | Group | |
| £m | £m | £m | £m | £m | |
| 2025 | |||||
Revenue | 820.5 | 320.3 | 12.8 | (105.8) | 1,047.8 |
Employment Costs | (126.3) | (7.8) | (17.0) | – | (151.1) |
Raw materials and consumables used | (48.3) | (0.9) | (2.5) | – | (51.7) |
Operating costs | (307.7) | (304.1) | (3.4) | 105.8 | (509.4) |
Operating Profit before depreciation, amortisation and non-underlying items (Underlying EBITDA) | 338.2 | 7.5 | (10.1) | – | 335.6 |
Depreciation and amortisation | (184.4) | (0.3) | (2.4) | – | (187.1) |
Operating Profit before non-underlying items | 153.8 | 7.2 | (12.5) | – | 148.5 |
Finance income | 13.1 | 0.4 | 18.8 | (17.3) | 15.0 |
Finance costs | (202.5) | (3.3) | (10.9) | 17.3 | (199.4) |
| Share of post-tax profit from associated companies | – | – | 0.8 | – | 0.8 |
Loss before tax and non-underlying items | (35.6) | 4.3 | (3.8) | – | (35.1) |
| Non-underlying items | (36.1) | – | (1.5) | – | (37.6) |
Loss before tax | (71.7) | 4.3 | (5.3) | – | (72.7) |
| 2024 | |||||
Revenue | 745.8 | 253.5 | 11.8 | (103.3) | 907.8 |
Employment Costs | (98.6) | (6.2) | (10.0) | – | (114.8) |
Raw materials and consumables used | (37.1) | (0.4) | – | – | (37.5) |
Operating costs | (274.3) | (239.2) | (7.0) | 103.3 | (417.2) |
Operating Profit before depreciation, amortisation and non-underlying items (Underlying EBITDA) | 335.8 | 7.7 | (5.2) | – | 338.3 |
Depreciation and amortisation | (165.9) | (0.8) | (5.3) | – | (172.0) |
Operating Profit before non-underlying items | 169.9 | 6.9 | (10.5) | – | 166.3 |
Finance income | 7.2 | 0.4 | 15.6 | (10.6) | 12.6 |
| Finance costs | (165.3) | (2.4) | (5.7) | 10.6 | (162.8) |
Share of post-tax profit from associated companies | – | – | 0.7 | – | 0.7 |
Loss before tax and non-underlying items | 11.8 | 4.9 | 0.1 | – | 16.8 |
Non-underlying items | (25.2) | – | (0.7) | – | (25.9) |
Loss before tax | (13.4) | 4.9 | (0.6) | – | (9.1) |
| Non- | |||||
| household | |||||
| Water | retail | Other | Eliminations | Group | |
| £m | £m | £m | £m | £m | |
| Balance sheet | |||||
| 31 March 2025 | |||||
Assets (excluding carrying value in associated companies) | 6,657.6 | 105.3 | 479.0 | (204.8) | 7,037.1 |
Carrying value in associated companies | – | – | 1 0 . 5 | – | 1 0 . 5 |
Total assets | 6,657.6 | 105.3 | 489.5 | (204.8) | 7,047.6 |
Liabilities | (5,327.6) | (115.2) | (358.9) | 204.8 | (5,596.9) |
Net assets | 1,330.0 | (9.9) | 130.6 | – | 1,450.7 |
| 31 March 2024 | |||||
Assets (excluding carrying value in associated companies) | 5,802.3 | 209.7 | 432.4 | (215.6) | 6,228.8 |
Carrying value in associated companies | – | – | 9.7 | – | 9.7 |
Total assets (restated, note 43) | 5,802.3 | 209.7 | 442.1 | (215.6) | 6,238.5 |
Liabilities (restated, note 43) | (4,845.6) | (130.6) | (315.3) | 215.6 | (5,075.9) |
Net assets | 956.7 | 79.1 | 126.8 | – | 1,162.6 |
| Non-household | Other and | ||||
| Water | retail | eliminations | Group | ||
| Notes | £m | £m | £m | £m | |
| Other information | |||||
| 31 March 2025 | |||||
Intangible asset additions | 16 | 4.1 | 2.1 | (0.7) | 5.5 |
Amortisation of other intangible assets | 7 | 4.0 | 0.3 | (2.0) | 2.3 |
Capital expenditure (Property, plant and equipment) | 17 | 606.1 | – | 40.9 | 647.0 |
| 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 | 18.8 | 604.5 |
| Non-household | ||||
| Water | retail | Other | Total | |
| Year ended 31 March 2025 | £m | £m | £m | £m |
Segment revenue – underlying | 820.5 | 320.3 | 12.8 | 1,153.6 |
Inter-segment revenue | (100.6) | (0.2) | (5.0) | (105.8) |
Revenue from external customers | 719.9 | 320.1 | 7.8 | 1,047.8 |
| Significant service lines | ||||
Water | 719.9 | – | – | 719.9 |
Non-household retail | – | 320.1 | – | 320.1 |
Other | – | – | 7 . 8 | 7 . 8 |
719.9 | 320.1 | 7.8 | 1,047.8 | |
| Non-household | ||||
| Water | retail | Other | Total | |
| Year ended 31 March 2024 | £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 |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Operating costs | |||
Brixham water quality incident 1 | (21.0) | – | |
Restructuring/Transformational costs 2 | (15.8) | (13.9) | |
SES Water Group acquisition costs 3 | (0.7) | (9.6) | |
Renewables Projects acquisition related costs 4 | (0.1) | (0.6) | |
Drought costs 5 | – | (1.8) | |
Earnings before interest, tax, depreciation and amortisation | (37.6) | (25.9) | |
Net tax credit arising on non-underlying items above 6 | 9 | 8.9 | 4.9 |
Net non-underlying charge | (28.7) | (21.0) |
| 2025 | 2024 | |||
| Notes | £m | £m | ||
Employment costs (underlying) | 13 | 151.1 | 114.8 | |
Raw materials and consumables* | 51.7 | 37.4 | ||
| Other operating expenses before non-underlying items include: | ||||
Profit on disposal of property, plant and equipment | (1.2) | (0.8) | ||
Short-term/low value asset lease expense | 6.2 | 3.6 | ||
Trade receivables impairment | 22 | 9.7 | 7.1 | |
| Depreciation of property, plant and equipment: | ||||
• | Owned assets | 17 | 147.7 | 133.7 |
| • | Under leases | 17 | 37.0 | 34.6 |
Amortisation of other intangible assets | 16 | 2.3 | 3.7 | |
Impairment of assets | 17 | 0.1 | – |
| 2025 | 2024 | |
| £000 | £000 | |
Fees payable to the Company’s auditor and its associates for the audit of parent company and consolidated financial statements | 922 | 465 |
| Fees payable to the Company’s auditor and its associates for other services: | ||
The audit of Company’s subsidiaries | 1,511 | 969 |
Audit-related assurance services | 360 | 133 |
Other non-audit services | 1,866 | 111 |
Total fees | 4,659 | 1,678 |
| Fees payable to the Company’s auditor in respect of Pennon Group pension schemes: | ||
Audit | – | 35 |
2025 | 2024 | ||||||
| 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 | (138.6) | – | (138.6) | (113.0) | – | (113.0) | |
Interest element of lease payments | (49.9) | – | (49.9) | (44.0) | – | (44.0) | |
Other finance costs | (10.9) | – | (10.9) | (5.8) | – | ( 5 . 8 ) | |
Interest received | – | 11.1 | 11.1 | – | 7 . 1 | 7 . 1 | |
| Net gains on derivative financial instruments – transfer | |||||||
from OCI | – | 2 . 3 | 2 . 3 | – | 3 . 8 | 3 . 8 | |
(199.4) | 13.4 | (186.0) | (162.8) | 10.9 | (151.9) | ||
| Notional interest | |||||||
Retirement benefit obligations | 30 | – | 1 . 6 | 1 . 6 | – | 1 . 7 | 1 . 7 |
Net finance costs | (199.4) | 15.0 | (184.4) | (162.8) | 12.6 | (150.2) |
| Non- | Non- | |||||
| underlying | underlying | |||||
| Before non- | items | Before non- | items | |||
| underlying items | (note 6) | Total | underlying items | (note 6) | Total | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
| Analysis of charge/(credit) in year | ||||||
Current tax charge/(credit) | 0.8 | (0.5) | 0.3 | (0.6) | – | (0.6) |
| Deferred tax (credit)/charge | (7.8) | (8.4) | (16.2) | 4.9 | (4.9) | – |
Tax (credit)/charge for year | (7.0) | (8.9) | (15.9) | 4.3 | (4.9) | (0.6) |
| 2025 | 2024 | |
| £m | £m | |
| Reconciliation of total tax credit | ||
Loss before tax | (72.7) | (9.1) |
Loss multiplied by the standard rate of UK corporation tax of 25% (2024: 25%) | (18.2) | (2.3) |
| Effects of: | ||
Expenses not deductible for tax purposes | 0.8 | 1.6 |
Associate profits not taxable | (0.2) | (0.2) |
Adjustments to tax charge in respect of prior years | 1.5 | (0.6) |
Depreciation charged on non-qualifying assets | 1.0 | 0.9 |
Adjustment in respect of deferred revenue contributions | (0.7) | – |
Other | (0.1) | – |
Tax credit for year | (15.9) | (0.6) |
| 2025 | 2024 | |
| £m | £m | |
| Reconciliation of current tax credit | ||
Loss before tax | (72.7) | (9.1) |
Loss multiplied by the standard rate of UK corporation tax of 25% (2024: 25%) | (18.2) | (2.3) |
| Effects of: | ||
Relief for capital allowances in place of depreciation | (26.5) | (37.0) |
Disallowance of depreciation charged in the accounts | 39.6 | 36.5 |
Other timing differences | (6.6) | (5.3) |
Expenses not deductible for tax purposes | 0.8 | 1.6 |
Associate profits not taxable | (0.2) | (0.2) |
Adjustments to tax charge in respect of prior years | 0.3 | (0.6) |
Depreciation charged on non-qualifying assets | 1.0 | 0.9 |
Tax losses carried forward | 15.9 | 9.3 |
Relief for capitalised interest and foreign exchange gains/losses | (5.8) | (3.5) |
Current tax charge/(credit) for year | 0.3 | (0.6) |
| 2025 | 2024 | |
| £m | £m | |
| Amounts recognised directly in other comprehensive income | ||
Deferred tax charge/(credit) on defined benefit pension schemes | 0.9 | (2.2) |
Deferred tax credit on cash flow hedges | (2.4) | (4.1) |
| Amounts recognised directly in equity | ||
Deferred tax charge on share-based payments | – | 0.1 |
| 2025 | 2024 | |
| £m | £m | |
(Loss)/profit attributable to ordinary shareholders’ equity dealt within the accounts of the parent company | (13.5) | 34.4 |
2025 | 2024 (restated) | |
| Number of shares (millions) | ||
For basic earnings per share | 360.5 | 322.5 |
Effect of dilutive potential ordinary shares from share options | – | – |
For diluted earnings per share | 360.5 | 322.5 |
2025 | 2024 (restated) | |||||
| (Loss)/profit | Earnings per share | (Loss)/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 | (57.9) | (16.1) | (16.1) | (9.5) | (2.9) | (2.9) |
Deferred tax (credit)/charge before non-underlying items | (7.8) | (2.1) | (2.1) | 4.9 | 1.5 | 1.5 |
Non-underlying items (net of tax) | 28.6 | 7.9 | 7.9 | 21.0 | 6.5 | 6.5 |
Adjusted earnings | (37.1) | (10.3) | (10.3) | 16.4 | 5.1 | 5.1 |
| 2025 | 2024 | |
| £m | £m | |
| Amounts recognised as distributions to ordinary equity holders in the year | ||
Interim dividend paid for the year ended 31 March 2024 11.60p (restated) (2023: 10.71p restated) per share | 40.1 | 33.9 |
Final dividend paid for the year ended 31 March 2024 | 86.8 | 77.8 |
126.9 | 111.7 | |
| Proposed dividends | ||
Proposed interim dividend for the year ended 31 March 2025 12.14p (2024: 11.60p restated) per share | 42.0 | 40.2 |
Proposed final dividend for the year ended 31 March 2025 | ||
133.7 | 126.9 |
| 2025 | 2024 | |||
| Notes | £m | £m | ||
Wages and salaries | 175.5 | 134.9 | ||
Social security costs | 17.5 | 14.2 | ||
Pension costs | 30 | 16.2 | 13.8 | |
Share-based payments | 33 | 2.0 | 1.1 | |
Total employment costs | 211.2 | 164.0 | ||
| Charged: | ||||
• | Employment costs (excluding non-underlying items) | 151.1 | 114.8 | |
• | Employment costs (non-underlying items) | 11.7 | 0.7 | |
• | Capital schemes – property, plant and equipment | 48.1 | 47.8 | |
• | Research and development | 0.3 | 0.7 | |
Total employment costs | 211.2 | 164.0 |
2025 | 2024 | |
| Employees (average full-time equivalent number) | ||
| The average monthly number of employees (including Executive Directors) was: | ||
Water | 3,528 | 3,051 |
Non-household retail | 259 | 192 |
Other | 123 | 90 |
Total | 3,333 |
| 2025 | 2024 | ||
| £000 | £000 | ||
| Executive Directors: | |||
• | Salary | 968 | 895 |
• | Share-based payments | 680 | 1,103 |
• | Other emoluments, including payments in lieu of pension provision | 121 | 111 |
Non-Executive Directors | 648 | 649 | |
2,417 | 2,758 |
| 2025 | |
| £000 | |
Salaries and short-term employee benefits | 3,724 |
Share-based payments | 854 |
| 4,578 |
| £m | |
| Cost: | |
At 1 April 2023 | 163.9 |
Acquisition of SES Water Group (restated, note 43) | 16.0 |
At 31 March 2024 (restated) | 179.9 |
At 31 March 2025 | 179.9 |
| Carrying amount: | |
At 1 April 2023 | 163.9 |
At 31 March 2024 (restated) | 179.9 |
At 31 March 2025 | 179.9 |
| Software | |||
| Renewable | development | ||
| Energy | (restated, | ||
| Generation | note 43) | Total | |
| £m | £m | £m | |
| Cost: | |||
At 1 April 2023 | – | 22.3 | 22.3 |
| Arising on acquisitions | – | 4 . 2 | 4 . 2 |
| Additions | 40.3 | 4.7 | 45.0 |
| Disposals | – | (1.3) | (1.3) |
| At 31 March 2024 | 40.3 | 29.9 | 70.2 |
Additions | – | 5 . 5 | 5 . 5 |
| Transfers/reclassifications | – | 3 . 6 | 3 . 6 |
| Disposals | – | – | – |
| At 31 March 2025 | 40.3 | 39.0 | 79.3 |
| Accumulated amortisation: | |||
| At 1 April 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 |
Charge for year | – | 2 . 3 | 2 . 3 |
| Transfers/reclassifications | – | 3 . 6 | 3 . 6 |
| Impairment charge | – | 1 . 3 | 1 . 3 |
| At 31 March 2025 | – | 17.1 | 17.1 |
| Carrying amount: | |||
| At 1 April 2023 | – | 14.9 | 14.9 |
At 31 March 2024 | 40.3 | 20.0 | 60.3 |
At 31 March 2025 | 40.3 | 21.9 | 62.2 |
| Fixed and | ||||||
| Land and | Infrastructure | moveable plant | ||||
| buildings | assets | and equipment | ||||
| (restated, | (restated, | Operational | (restated, | Construction | ||
| note 43) | note 43) | properties | note 43) | in progress | Total | |
| £m | £m | £m | £m | £m | £m | |
| Group | ||||||
| Cost: | ||||||
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 | 14.2 | 268.6 | 92.2 | 74.1 | 5.2 | 454.3 |
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 | 205.6 | 3,242.8 | 1,090.6 | 2,648.9 | 567.8 | 7,755.7 |
Additions | 1.5 | 68.3 | 8.9 | 99.1 | 469.2 | 647.0 |
Assets adopted at fair value | – | 1 7 . 4 | – | – | – | 1 7 . 4 |
Disposals | (0.7) | (1.3) | (1.0) | (13.8) | – | ( 1 6 . 8 ) |
Transfers/reclassifications | 3.0 | 40.1 | 14.6 | 74.4 | (134.1) | (2.0) |
At 31 March 2025 | 209.4 | 3,367.3 | 1,113.1 | 2,808.6 | 902.9 | 8,401.3 |
| Accumulated depreciation: | ||||||
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 |
Charge for year | 2.7 | 49.0 | 23.9 | 113.1 | – | 188.7 |
Disposals | (0.1) | (1.5) | (0.9) | (13.6) | – | (16.1) |
Impairment loss | – | – | – | ( 0 . 1 ) | – | ( 0 . 1 ) |
Transfers/reclassifications | – | ( 8 . 6 ) | 2 . 2 | 4 . 4 | (2.0) | |
At 31 March 2025 | 34.2 | 481.4 | 378.7 | 1,657.6 | – | 2,551.9 |
| Net book value: | ||||||
At 31 March 2023 | 161.5 | 2,460.4 | 639.5 | 925.1 | 290.4 | 4,476.9 |
At 31 March 2024 | 174.0 | 2,800.3 | 737.1 | 1,095.1 | 567.8 | 5,374.3 |
At 31 March 2025 | 175.2 | 2,885.9 | 734.4 | 1,151.0 | 902.9 | 5,849.4 |
| 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 2023 | 4.1 | 383.9 | 335.1 | 384.0 | – | 1,107.1 |
Additions | 1.2 | 20.1 | 1.8 | 41.7 | – | 64.8 |
Arising on acquisition | – | – | – | – | – | – |
D i s p o s a l s | – | – | – | – | – | – |
At 31 March 2024 | 5.3 | 404.0 | 336.9 | 425.7 | – | 1,171.9 |
Additions | – | 22.1 | 0.8 | 2.1 | – | 25.0 |
Disposals | – | – | – | – | – | – |
Transfers/reclassifications | – | – | – | – | – | – |
At 31 March 2025 | 5.3 | 426.1 | 337.7 | 427.8 | – | 1,196.9 |
| Accumulated depreciation: | ||||||
At 31 March 2023 | 0.5 | 69.8 | 90.6 | 189.1 | – | 350.0 |
Charge for year | 0.1 | 5.3 | 5.8 | 20.8 | – | 32.0 |
Disposals | – | – | – | – | – | – |
At 31 March 2024 | 0.6 | 75.1 | 96.4 | 209.9 | – | 382.0 |
Charge for year | 0.1 | 6.2 | 5.8 | 21.5 | – | 33.6 |
Disposals | – | – | – | – | – | – |
At 31 March 2025 | 0.7 | 81.3 | 102.2 | 231.4 | – | 415.6 |
| Net book amount: | ||||||
At 31 March 2023 | 3.6 | 314.1 | 244.5 | 194.9 | – | 757.1 |
At 31 March 2024 | 4.7 | 328.9 | 240.5 | 215.8 | – | 789.9 |
At 31 March 2025 | 4.6 | 344.8 | 235.5 | 196.4 | – | 781.3 |
| 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 2023 | 31.3 | – | – | 5.0 | – | 36.3 |
Additions | 0.6 | – | – | 3.2 | 5.5 | 9.3 |
Arising on acquisition | – | – | – | 0.8 | – | 0.8 |
Disposals | – | – | – | (0.9) | – | (0.9) |
At 31 March 2024 | 31.9 | – | – | 8.1 | 5.5 | 45.5 |
Additions | 1.0 | – | – | 2.6 | (0.3) | 3.3 |
Disposals | – | – | – | ( 0 . 1 ) | – | ( 0 . 1 ) |
Transfers/reclassifications | 2 . 1 | – | – | – | ( 2 . 1 ) | – |
At 31 March 2025 | 35.0 | – | – | 10.6 | 3.1 | 48.7 |
| Accumulated depreciation: | ||||||
At 31 March 2023 | 4.6 | – | – | 2.7 | – | 7.3 |
Charge for year | 1.1 | – | – | 1.5 | – | 2.6 |
Disposals | – | – | – | (0.8) | – | (0.8) |
At 31 March 2024 | 5.7 | – | – | 3.4 | – | 9.1 |
Charge for year | 1.4 | – | – | 1.9 | – | 3.3 |
Disposals | – | – | – | ( 0 . 1 ) | – | ( 0 . 1 ) |
At 31 March 2025 | 7.1 | – | – | 5.2 | – | 12.3 |
| Net book amount: | ||||||
At 31 March 2023 | 26.7 | – | – | 2.3 | – | 29.0 |
At 31 March 2024 | 26.2 | – | – | 4.7 | 5.5 | 36.4 |
At 31 March 2025 | 27.9 | – | – | 5.4 | 3.1 | 36.4 |
Fair value | Amortised cost | |||||
| Derivatives used | Derivatives used | Debt | ||||
| for fair value | for cash flow | instruments at | Trade receivables | |||
| hedging | hedging | amortised cost | and trade payables | Total | ||
| Notes | £m | £m | £m | £m | £m | |
| Group | ||||||
| 31 March 2025 | ||||||
| Financial assets | ||||||
Amounts owed by associated companies | 19 | – | – | 8.7 | – | 8.7 |
Trade receivables | 22 | – | – | – | 270.0 | 270.0 |
Derivative financial instruments | 23 | 0.4 | 31.8 | – | – | 32.2 |
Cash and cash equivalents and restricted funds | 25 | – | – | 476.1 | – | 476.1 |
Total | 0.4 | 31.8 | 484.8 | 270.0 | 787.0 | |
| Financial liabilities | ||||||
Borrowings | 28 | – | – | (4,554.3) | – | (4,554.3) |
Derivative financial instruments | 23 | – | ( 2 . 1 ) | – | – | ( 2 . 1 ) |
Trade and other payables | 26 | – | – | – | (281.7) | (281.7) |
Total | – | ( 2 . 1 ) | (4,554.3) | (281.7) | (4,838.1) | |
| 31 March 2024 | ||||||
| Financial assets | ||||||
Amounts owed by associated companies | 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 equivalents and restricted funds | 25 | – | – | 171.4 | – | 171.4 |
Total | 0.3 | 40.5 | 180.1 | 250.0 | 470.9 | |
| Financial liabilities | ||||||
Borrowings* | 28 | – | – | (4,016.2) | – | (4,016.2) |
Derivative financial instruments | 23 | – | (8.7) | – | – | (8.7) |
Trade and other payables (restated, note 43) | 26 | – | – | – | (332.8) | (332.8) |
Total | – | (8.7) | (4,016.2) | (332.8) | (4,357.7) |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Amounts owed by subsidiary undertakings | – | – | 95.9 | 54.1 |
Amounts owed by related parties (note 42) | 8.7 | 8.7 | 8.7 | – |
8.7 | 8.7 | 104.6 | 54.1 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Between 1 and 2 years | – | 8.7 | 12.2 | 8.0 |
Over 2 years and less than 5 years | 8.7 | – | 45.3 | 24.1 |
Over 5 years | – | – | 47.1 | 22.0 |
8.7 | 8.7 | 104.6 | 54.1 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Amounts owed by subsidiary undertakings | – | – | 95.9 | 54.1 |
Amounts owed by associates | 8.7 | 8.7 | 8.7 | – |
Other receivables | – | – | – | – |
8.7 | 8.7 | 104.6 | 54.1 |
| £m | |
| Company | |
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 |
| Investment in subsidiary undertakings: | |
SES Water Group share issue | 80.0 |
PIL share issue | 1.0 |
SWW share issue | 330.0 |
Impairment of investment in subsidiary undertakings | (1.5) |
At 31 March 2025 | 1,562.7 |
| 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 and | England | 30% | Equity |
| provides retail water services to non-household | ||||
| customers | ||||
Bristol Wessex Billing Services Limited (“BWBSL”) | Meter reading, billing, debt recovery and customer | England | 50% | Equity |
| contact management services | ||||
| Searchlight Collection Limited | Debt collection services | England | 50% | Equity |
| 2025 | 2024 | |||||
| £m | £m | |||||
W2B | BWBSL | Searchlight | W2B | BWBSL | Searchlight | |
| Current | ||||||
Cash and cash equivalents | 2.2 | 1.7 | – | – | 1 . 3 | – |
Other current assets | 71.3 | 1.2 | 0.1 | 66.9 | 2.1 | 0.1 |
Total current assets | 73.5 | 2.9 | 0.1 | 66.9 | 3.4 | 0.1 |
Non-current assets | 4.2 | – | – | 4.9 | – | – |
| – | ||||||
Financial liabilities (excluding trade payables) | – | – | – | (1.2) | – | – |
Current liabilities (including trade payables) | (42.5) | (2.9) | – | (37.9) | (3.4) | – |
Total current liabilities | (42.5) | (2.9) | – | (39.1) | (3.4) | – |
Non-current liabilities | (29.4) | – | – | (29.4) | – | – |
Net assets | 5.8 | – | 0.1 | 3.3 | – | 0.1 |
| 2025 | 2024 | |||||
| £m | £m | |||||
W2B | BWBSL | Searchlight | W2B | BWBSL | Searchlight | |
Revenue | 327.3 | 19.7 | 0.2 | 278.3 | 18.5 | 0.2 |
Cost of sales and other operating expenses | (321.5) | (19.7) | (0.2) | (273.1) | (18.5) | (0.2) |
Interest | (2.1) | – | – | (1.9) | – | – |
Pre-tax profit | 3 . 7 | – | – | 3.3 | – | – |
Taxation charge | (1.1) | – | – | (1.0) | – | – |
Total comprehensive income | 2.6 | – | – | 2.3 | – | – |
| Group | ||
| 2025 | 2024 | |
| £m | £m | |
Raw materials and consumables | 12.1 | 11.0 |
Work in progress | 0.3 | 1.6 |
Finished goods | 0.4 | 0.6 |
12.8 | 13.2 |
Group | Company | |||
| 2024 | ||||
| (restated, | ||||
| 2025 | note 43) | 2025 | 2024 | |
| £m | £m | £m | £m | |
Trade receivables | 387.3 | 375.3 | – | – |
Less: allowance for expected credit losses in respect of trade receivables | (117.3) | (125.3) | – | – |
Net trade receivables | 270.0 | 250.0 | – | – |
Amounts owed by subsidiary undertakings | – | – | 51.2 | 148.5 |
Amounts owed by associated companies | 0.2 | 0.2 | 0.2 | – |
Other receivables | 45.6 | 40.4 | 1.5 | 2.5 |
Accrued income | 57.4 | 45.5 | – | – |
Prepayments | 18.6 | 19.3 | 0.9 | 0.8 |
391.8 | 355.4 | 53.8 | 151.8 |
| 2025 | 2024 | |
| £m | £m | |
| Group | ||
Not due | 64.6 | 40.9 |
Past due 1 – 30 days | 31.1 | 45.7 |
Past due 31 – 120 days | 29.3 | 29.5 |
More than 120 days | 262.3 | 259.2 |
387.3 | 375.3 |
| Allowance for | Allowance for | ||||
| Trade | expected | Trade | expected | ||
| receivables | credit losses | receivables | credit losses | ||
| 2025 | 2025 | 2024 | 2024 | ||
| £m | £m | £m | £m | ||
| Devon, Cornwall & Bournemouth (household customers) | |||||
• | Current occupier < 12 months: 1% - 30% | 68.7 | 0.4 | 44.8 | 0.2 |
• | Current occupier 12 – 24 months: 10% – 60% | 12.4 | 2.9 | 23.1 | 3.2 |
• | Current occupier 24 – 36 months: 15% – 80% | 10.9 | 3.0 | 11.5 | 2.8 |
• | Current occupier > 36 months: 20% – 100% | 91.6 | 39.9 | 89.2 | 48.2 |
• | Previous occupier: 55% – 100% | 51.3 | 32.1 | 53.3 | 31.3 |
| Bristol | 37.4 | 17.6 | 37.8 | 8.6 | |
| SES | 54.6 | 16.7 | 53.3 | 16.7 | |
| Pennon Water Services (Non-household retail) | 50.1 | 4.7 | 40.6 | 14.3 | |
Other | 10.3 | – | 21.7 | – | |
| 387.3 | 117.3 | 375.3 | 125.3 |
| 2025 | 2024 | |
| £m | £m | |
At 1 April | 125.3 | 106.5 |
Arising on acquisition | – | 19.8 |
Provision for expected credit losses | 9.7 | 7.1 |
Receivables written off during the year as uncollectable | (17.7) | (8.1) |
At 31 March | 117.3 | 125.3 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
| Derivatives used for cash flow hedging | ||||
Non-current assets | 22.3 | 17.2 | – | – |
Current assets | 9.5 | 23.3 | 0.4 | 1.0 |
Current liabilities | (0.5) | (5.4) | (0.1) | (0.1) |
Non-current liabilities | (1.6) | (3.3) | – | – |
| Derivatives used for fair value hedging | ||||
Non-current assets | 0.1 | 0.2 | 0.1 | 0.2 |
Current assets | 0.3 | 0.1 | 0.3 | 0.1 |
| Notional | Carrying | Change in fair value used for measuring | ||
| amount | amount | ineffectiveness in the period | ||
| Group | £m | £m | Line item in the balance sheet | £m |
| As at 31 March 2025 | ||||
Interest rate swaps | 636.0 | 27.7 | Derivative financial instruments | 10.3 |
RPI swaps | – | – | Derivative financial instruments | (4.6) |
Cross currency swaps | 56.1 | (1.3) | Derivative financial instruments | – |
| As at 31 March 2024 | ||||
Interest rate swaps | 939.4 | 38.0 | Derivative financial instruments | (14.4) |
RPI swaps | 300.0 | (4.6) | Derivative financial instruments | (0.2) |
Cross currency swaps | 64.1 | (1.3) | Derivative financial instruments | (2.4) |
| Notional | Carrying | Change in fair value used for measuring | ||
| amount | amount | ineffectiveness in the period | ||
| Company | £m | £m | Line item in the balance sheet | £m |
| As at 31 March 2025 | ||||
Cross currency swaps | 16.0 | 0.4 | Derivative financial instruments | (0.4) |
| As at 31 March 2024 | ||||
Cross currency swaps | 24.0 | 0.8 | Derivative financial instruments | (0.3) |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
| Assets | ||||
Derivatives used for cash flow hedging | 31.8 | 40.5 | 0.4 | 0.9 |
Derivatives used for fair value hedging | 0.4 | 0.3 | 0.4 | 0.3 |
Total assets | 32.2 | 40.8 | 0.8 | 1.2 |
| Liabilities | ||||
Derivatives used for cash flow hedging | (2.1) | (8.7) | (0.1) | (0.1) |
Total liabilities | (2.1) | (8.7) | (0.1) | (0.1) |
Group | Company | |||
| 2024 | ||||
| 2025 | (Restated) | 2025 | 2024 | |
| £m | £m | £m | £m | |
Current liabilities | (0.3) | (0.1) | (0.3) | (0.1) |
Non-current assets | 0.6 | 0.9 | 0.6 | 0.9 |
Group | Company | |||
| 2024 | ||||
| 2025 | (restated) | 2025 | 2024 | |
| £m | £m | £m | £m | |
Cash at bank and in hand | 166.2 | 78.8 | 44.8 | 29.2 |
Short-term bank deposits | 0.2 | 50.0 | 0.2 | 50.0 |
Other deposits | 251.5 | 5.2 | – | – |
Cash and cash equivalents | 417.9 | 134.0 | 45.0 | 79.2 |
Restricted funds | 58.2 | 37.4 | – | – |
Total | 476.1 | 171.4 | 45.0 | 79.2 |
| Group | Company | |||
| 2024 | ||||
| (restated, | ||||
| 2025 | Note 43) | 2025 | 2024 | |
| £m | £m | £m | £m | |
Trade payables | 138.8 | 227.5 | 0.9 | 2.6 |
Contract liabilities | 46.7 | 10.6 | – | – |
Other tax and social security | 2.6 | 3.1 | 0.3 | 0.4 |
Accruals | 54.4 | 37.4 | 6.1 | 7.4 |
Other payables | 88.5 | 67.9 | 3.5 | 1.1 |
Amounts owed to subsidiary undertakings | – | – | 8.8 | – |
331.0 | 346.5 | 19.6 | 11.5 |
| Group | ||
| 2025 | 2024 | |
| Contract liabilities | £m | £m |
At 1 April | 165.5 | 159.0 |
Revenue recognised in the year | (9.9) | (4.8) |
Consideration received in advance of completion of performance obligations* | 62.4 | 5.9 |
Amounts acquired on acquisition | – | 5.4 |
At 31 March | 218.0 | 165.5 |
| Group | ||
| 2025 | 2024 | |
| £m | £m | |
Current | 46.7 | 10.6 |
Non-current (note 29) | 171.3 | 154.9 |
218.0 | 165.5 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Current year debtor/(creditor) | (0.1) | 0.4 | 0.4 | (0.4) |
Prior year tax items | 1.0 | 5.6 | (2.3) | (2.8) |
0.9 | 6.0 | (1.9) | (3.2) |
| Group | Company | |||
| (restated, | ||||
| Note 2, 43) | ||||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
| Current | ||||
Bank and other loans | 222.0 | 178.3 | 49.5 | – |
Private placements | – | 8.0 | – | 8.0 |
Fixed rate bonds | 2.5 | 2.5 | – | – |
Amounts owed to subsidiary undertakings | – | – | 2.0 | – |
224.5 | 188.8 | 51.5 | 8.0 | |
Leases | 32.9 | 51.9 | – | – |
Total current borrowings | 257.4 | 240.7 | 51.5 | 8.0 |
| Non-current | ||||
Bank and other loans | 506.3 | 733.5 | 99.9 | 148.9 |
Private placements | 841.9 | 719.1 | 95.7 | 96.7 |
Fixed rate bonds | 886.4 | 241.8 | – | – |
RPI index-linked bonds | 1,030.5 | 997.4 | – | – |
Listed preference shares | 12.5 | 12.5 | – | – |
3,277.6 | 2,704.3 | 195.6 | 245.6 | |
Leases | 1,019.3 | 1,071.2 | – | – |
Total non-current borrowings | 4,296.9 | 3,775.5 | 195.6 | 245.6 |
Total borrowings | 4,554.3 | 4,016.2 | 247.2 | 253.6 |
2025 | 2024 | |||
| Book value | ||||
| (restated, | ||||
| Book value | Fair value | Note 2,43) | Fair value | |
| £m | £m | £m | £m | |
| Group | ||||
Bank and other loans | 222.0 | 222.0 | 178.3 | 178.3 |
Fixed rate bonds | 2.5 | – | 2.5 | – |
Private placement | – | – | 8.0 | 8.0 |
224.5 | 222.0 | 188.8 | 186.3 | |
Leases | 32.9 | 32.9 | 51.9 | – |
Total current borrowings | 257.4 | 254.9 | 240.7 | 186.3 |
| Group | ||||
Bank and other loans | 506.3 | 556.1 | 733.5 | 704.7 |
Private placements | 841.9 | 842.2 | 719.1 | 737.2 |
Fixed rate bonds (level 1) | 781.4 | 784.0 | 136.2 | 145.2 |
Fixed rate bonds | 105.0 | 61.6 | 105.6 | 64.6 |
RPI index-linked bonds (level 1) | 224.6 | 233.0 | 216.4 | 230.5 |
RPI index-linked bond | 805.9 | 602.2 | 781.0 | 658.6 |
Listed preference shares | 12.5 | 18.5 | 12.5 | 20.1 |
3,277.6 | 3,097.6 | 2,704.3 | 2,560.9 | |
Leases | 1,019.3 | 1,007.4 | 1,071.2 | – |
Total non-current borrowings | 4,296.9 | 4,105.0 | 3,775.5 | 2,560.9 |
Total borrowings | 4,554.3 | 4,359.9 | 4,016.2 | 2,747.2 |
| Group | ||
| (restated, | ||
| Note 43) | ||
| 2025 | 2024 | |
| £m | £m | |
Between 1 and 2 years | 71.8 | 191.0 |
Over 2 years and less than 5 years | 268.2 | 335.2 |
Over 5 years | 2,937.6 | 2,178.1 |
3,277.6 | 2,704.3 |
| Group | ||
| 2025 | 2024 | |
| £m | £m | |
| Floating rate: | ||
Expiring within 1 year | 65.0 | 50.0 |
Expiring after 1 year | 495.0 | 380.0 |
560.0 | 430.0 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Within 1 year | 32.9 | 51.9 | – | – |
Over 1 year and less than 5 years | 169.8 | 187.4 | – | – |
Over 5 years | 849.5 | 883.8 | – | – |
1,052.2 | 1,123.1 | – | – |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Current | 32.9 | 51.9 | – | – |
Non-current | 1,019.3 | 1,071.2 | – | – |
1,052.2 | 1,123.1 | – | – |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Contract liabilities | 171.3 | 154.9 | – | – |
171.3 | 154.9 | – | – |
| 2025 | 2024 | |
| % | % | |
Rate of increase in pensionable pay | 2.5 | 2.6 |
Rate of increase for current and future pensions | 2.7 | 2.8 |
Rate used to discount schemes’ liabilities and expected return on schemes’ assets | 5.8 | 4.8 |
Inflation | 3.1 | 3.2 |
2025 | 2024 | |
Male | 23.8 | 24.1 |
Female | 26.6 | 26.8 |
2025 | 2024 | |
Male | 24.9 | 25.5 |
Female | 27.7 | 28.3 |
| Change in | Impact on | |
| assumption | schemes’ liabilities | |
Rate of increase in current and future pensions | +/– 0.5% | +/– 4.4% |
Rate used to discount schemes’ liabilities | +/–0.5% | –/+5.6% |
Inflation | +/– 0.5% | +/– 4.3% |
Life expectancy | +/– 1 year | +/– 3.4% |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Present value of financial obligations | (673.3) | (774.2) | (120.5) | (138.0) |
Fair value of plan assets | 709.7 | 806.2 | 124.5 | 141.5 |
Surplus of funded plans | 36.4 | 32.0 | 4.0 | 3.5 |
Less: restriction of surplus | (5.2) | (5.4) | – | – |
Net asset recognised in the balance sheet | 31.2 | 26.6 | 4.0 | 3.5 |
2025 | 2024 | |||||
| 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 | (774.2) | 800.8 | 26.6 | (719.5) | 748.8 | 29.3 |
Acquisition SES Water Group | – | – | – | (66.8) | 70.1 | 3.3 |
Current service cost | (1.0) | (1.4) | (2.4) | (1.2) | (0.6) | (1.8) |
Past service cost, curtailments and gains/losses on settlements | – | – | – | (0.2) | – | (0.2) |
Interest (expense)/income | (36.0) | 37.6 | 1.6 | (33.5) | 35.2 | 1.7 |
(37.0) | 36.2 | (0.8) | (101.7) | 104.7 | 3.0 | |
| Remeasurements: | ||||||
Loss on plan assets excluding amounts included in interest expense | – | (87.9) | (87.9) | – | (13.6) | (13.6) |
Gain from change in demographic assumptions | 7.2 | – | 7.2 | 5.9 | – | 5.9 |
Gain from change in financial assumptions | 86.3 | – | 86.3 | 13.7 | – | 13.7 |
Experience (losses)/gains | (2.3) | 0.2 | (2.1) | (14.9) | 1.2 | (13.7) |
91.2 | (87.7) | 3.5 | 4.7 | (12.4) | (7.7) | |
| Contributions: | ||||||
Employers | 0.1 | 1.8 | 1.9 | – | 2 . 0 | 2 . 0 |
| Payments from plans: | ||||||
Benefit payments | 46.6 | (46.6) | – | 42.3 | (42.3) | – |
46.7 | (44.8) | 1.9 | 42.3 | (40.3) | 2.0 | |
At 31 March | (673.3) | 704.5 | 31.2 | (774.2) | 800.8 | 26.6 |
2025 | 2024 | |||||
| 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 | (137.9) | 141.4 | 3.5 | (139.5) | 144.2 | 4.7 |
Current service cost | (0.4) | – | (0.4) | (0.4) | – | (0.4) |
Interest (expense)/income | (6.5) | 6.6 | 0.1 | (6.4) | 6.6 | 0.2 |
(6.9) | 6.6 | (0.3) | (6.8) | 6.6 | (0.2) | |
| Remeasurements: | ||||||
Loss on plan assets excluding amounts included in interest expense | – | (16.2) | (16.2) | – | (2.1) | (2.1) |
Gain from change in demographic assumptions | 1.2 | – | 1.2 | 1.1 | – | 1.1 |
Gain from change in financial assumptions | 15.8 | – | 15.8 | 2.8 | – | 2.8 |
Experience losses | (0.4) | – | (0.4) | (3.2) | – | ( 3 . 2 ) |
16.6 | (16.2) | 0.4 | 0.7 | (2.1) | (1.4) | |
| Contributions: | ||||||
Employers | – | 0 . 4 | 0 . 4 | – | 0 . 4 | 0 . 4 |
| Payments from plans: | ||||||
Benefit payments | 7.7 | (7.7) | – | 7.7 | (7.7) | – |
7.7 | (7.3) | 0.4 | 7.7 | (7.3) | 0.4 | |
At 31 March | (120.5) | 124.5 | 4.0 | (137.9) | 141.4 | 3.5 |
2025 | 2024 | |||||
| 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 | 92.2 | – | 13 | 163.7 | – | 20 |
Government bonds | 16.4 | – | 2 | 13.5 | – | 2 |
Other bonds | 91.7 | 49.1 | 20 | 117.2 | 55.7 | 22 |
Diversified growth | 39.1 | – | 6 | 38.8 | – | 5 |
Property/Infrastructure | 42.7 | 27.8 | 10 | 41.2 | 32.6 | 9 |
Insurance linked security | 50.0 | 142.8 | 27 | 44.2 | 165.8 | 26 |
LDI investments | 114.3 | – | 16 | 96.5 | – | 12 |
Other (including cash funds) | 18.3 | 20.1 | 6 | 10.1 | 21.5 | 4 |
464.7 | 239.8 | 100 | 525.2 | 275.6 | 100 |
2025 | 2024 | |||||
| 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 | 21.2 | – | 17 | 37.7 | – | 27 |
Government bonds | 3.8 | – | 3 | 3.1 | – | 2 |
Other bonds | 21.1 | 11.3 | 26 | 27.0 | 12.8 | 28 |
Diversified growth | 9.0 | – | 7 | 8.9 | – | 6 |
Property/Infrastructure | 9.8 | 6.4 | 13 | 9.5 | 7.5 | 12 |
Insurance linked security | 11.5 | – | 9 | 10.2 | – | 7 |
LDI investments | 26.3 | – | 21 | 22.3 | – | 16 |
Other | 4.1 | – | 4 | 2.4 | – | 2 |
106.8 | 17.7 | 100 | 121.1 | 20.3 | 100 |
| Asset volatility | The liabilities are calculated using a discount rate set with reference to corporate bond yields; if assets underperform this yield, this will create a |
| deficit. The schemes hold a proportion of growth assets (equities and diversified growth funds) which are expected to outperform corporate bonds | |
| in the long term, but can give rise to volatility and risk in the short term. As the funding of the schemes improves, an increasing proportion of the | |
| schemes’ assets are invested in less volatile asset classes such as cash and bonds which more closely reflect market movements in the schemes’ | |
| liabilities. The allocation to growth assets is monitored such that it is suitable with the schemes’ long-term objectives. | |
| Changes in bond | A decrease in corporate bond yields will increase the schemes’ liabilities, although this will be partially offset by an increase in the value of the |
| yields | schemes’ bond holdings. |
Inflation risk | The majority of the schemes’ benefit obligations are linked to inflation, and higher inflation will lead to higher liabilities (although, in most cases, caps |
| on the level of inflationary increases are in place to protect against extreme inflation). The scheme uses LDIs (‘Liability Driven Investment Funds’) | |
| within the asset portfolios to hedge against the value of liabilities changing as a result of movements in long-term interest rates and inflation | |
| expectations. The structure allows the scheme to both hedge against the risks and retain capital investment in assets that are expected to generate | |
| higher returns. Whilst LDIs are an integral part of the hedging strategy, risk management and monitoring strategies are in place to ensure that the | |
| collateral requirements to maintain these structures are closely managed. | |
Life expectancy | The majority of the schemes’ obligations are to provide benefits for the life of the member, so increases in life expectancy will result in an increase in |
| the liabilities. |
Group | Company | |||
| (Restated, | ||||
| note 43) | ||||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Liabilities/(assets) at 1 April | 548.4 | 507.0 | (20.7) | (18.6) |
(Credited)/charged to the income statement | (7.8) | 4.9 | (3.0) | (0.7) |
(Credited)/charged to other comprehensive income | (1.5) | (6.3) | 0.1 | (0.3) |
Charged to equity, including impact of change in tax rate | – | 0.1 | – | – |
Other non-underlying credits in the income statement | (8.5) | (4.9) | – | (1.1) |
Amounts relating to acquired operations | – | 47.6 | – | – |
Liabilities/(assets) at 31 March | 530.6 | 548.4 | (23.6) | (20.7) |
| Fair value | Short-term | |||||
| Property, plant | adjustments | liabilities | Retirement | |||
| and equipment | (restated, | including | benefit | |||
| Derivatives | depreciation | note 43) | provisions | obligations | Total | |
| £m | £m | £m | £m | £m | £m | |
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 ) |
R e c l a s s i f i c a t i o n | 4 . 2 | – | – | – | – | 4 . 2 |
Transferred in on acquisition of SES | (3.5) | 43.3 | 15.7 | – | (0.9) | 54.6 |
At 31 March 2024 | – | 522.3 | 104.7 | 4.9 | 2.3 | 634.2 |
Charged/(credited) to the income statement | – | 39.1 | 0.5 | (0.5) | 0.7 | 39.8 |
Charged to other comprehensive income | – | – | – | – | 0.9 | 0.9 |
At 31 March 2025 | – | 561.4 | 105.2 | 4.4 | 3.9 | 674.9 |
| Loan | ||||||
| Share-based | relationship | Fair value | ||||
| Derivatives | payments | Tax losses | deficits | adjustment | Total | |
| £m | £m | £m | £m | £m | £m | |
At 31 March 2023 | – | (1.0) | (27.5) | (8.4) | (31.1) | (68.0) |
Underlying charged/(credited) to the income statement | – | 0.3 | (2.8) | (2.3) | 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) | (42.2) | (10.7) | (28.1) | (85.8) |
Charged/(credited) to the income statement | 1.1 | (0.1) | (51.0) | (0.6) | 3.0 | (47.6) |
Non-underlying credit to the income statement | – | – | (8.5) | – | – | (8.5) |
Charged to equity | (2.4) | – | – | – | – | ( 2 . 4 ) |
At 31 March 2025 | (5.5) | (0.7) | (101.7) | (11.3) | (25.1) | (144.3) |
| Net liability | ||||||
At 31 March 2024 | 548.4 | |||||
At 31 March 2025 | 530.6 |
| Tax losses and | ||||
| Short-term | non-trade loan | |||
| liabilities | relationship | |||
| Accelerated | including | deficits available | ||
| tax depreciation | provisions | indefinitely | Total | |
| Gross | £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 |
| Origination and reversal of temporary differences in relation | (0.1) | – | 11.6 | 11.5 |
| to SES | ||||
| At 31 March 2025 | 0.3 | 0.2 | 33.6 | 34.1 |
| Tax losses and | ||||
| Short-term | non-trade loan | |||
| liabilities | relationship | |||
| Accelerated | including | deficits available | ||
| tax depreciation | provisions | indefinitely | Total | |
| Tax effect | £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 |
Origination and reversal of temporary differences in relation to SES | – | – | 2 . 9 | 2 . 9 |
| At 31 March 2025 | 0.1 | – | 8.4 | 8.5 |
| Retirement | ||||
| benefit | Share-based | |||
| obligations | payments | Tax losses | Total | |
| £m | £m | £m | £m | |
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) |
Credited to the income statement | – | – | (3.0) | (3.0) |
Credited to other comprehensive income | 0.1 | – | – | 0.1 |
At 31 March 2025 | 1.0 | (0.5) | (24.1) | (23.6) |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Remeasurement of defined benefit obligations | 0.9 | (2.2) | 0.1 | (0.3) |
Cash flow hedges | (2.4) | (4.1) | – | – |
Share-based payments | – | 0.1 | – | – |
(1.5) | (6.2) | 0.1 | (0.3) |
| Restructuring | Other | Total | |
| £m | £m | £m | |
| Group | |||
As at 1 April 2023 | 0.4 | – | 0.4 |
Utilised | (0.4) | – | (0.4) |
Arising on acquisition (restated, note 43) | – | 1 . 1 | 1 . 1 |
At 1 April 2024 | – | 1 . 1 | 1 . 1 |
Charge | 9.9 | 0.5 | 10.4 |
Utilised | (3.5) | (0.7) | (4.2) |
At 31 March 2025 | 6.4 | 0.9 | 7.3 |
| Number of shares | |||
| Treasury | Ordinary | ||
| shares | shares | £m | |
| Group and Company | |||
At 31 March 2023 ordinary shares of 61.05p each | 5,628 | 261,315,489 | 159.5 |
For consideration of £460,000, 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 |
For consideration of £21,000, shares issued under the Company’s Sharesave Scheme | – | 3,386 | – |
Rights issue | – | 185,928,002 | 113.5 |
At 31 March 2025 ordinary shares of 61.05p each | 5,628 | 471,976,711 | 288.1 |
| Date granted and | Period when | Thousands of shares in respect of | ||
| subscription price | options normally | which options outstanding at | ||
| fully paid | exercisable | 31 March | ||
2025 | 2024 | |||
3 July 2018 | 635p | 2021 – 2023 | – | 1 |
9 July 2019 | 501p | 2022 – 2024 | – | 69 |
19 July 2020 | 750p | 2023 – 2025 | 27 | 30 |
6 July 2021 | 710p | 2024 – 2026 | 53 | 306 |
5 July 2022 | 669p | 2025 – 2027 | 206 | 302 |
4 July 2023 | 536p | 2026 – 2028 | 495 | 753 |
2 July 2024 | 406p | 2027 – 2029 | 1,383 | – |
2,164 | 1,461 |
2025 | Weighted | 2024 | ||
| 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 | 1,461 | 746 | 1,462 | 835 |
Granted | 1,324 | 406 | 847 | 663 |
Additional options awarded as part of rights issue | 493 | 492 | – | – |
Forfeited | (789) | 543 | (617) | 828 |
Exercised | (4) | 501 | (72) | 639 |
Expired | (321) | 645 | (159) | 859 |
At 31 March | 2,164 | 472 | 1,461 | 746 |
2025 | 2024 | |
Weighted average share price (pence) | 564 | 700 |
Weighted average exercise price (pence) | 406 | 663 |
Expected volatility | 27% | 26% |
Expected life | 3.5 years | 3.4 years |
Risk-free rate | 5.3% | 4.5% |
Expected dividend yield | 7.8% | 6.1% |
2025 | Weighted | 2024 | Weighted | |
| Number of | average award | Number of | average award | |
| ordinary shares | price per share | ordinary shares | price per share | |
| (thousands) | (p) | (thousands) | (p) | |
At 1 April | 1,122 | 863 | 880 | 990 |
Granted | 603 | 646 | 553 | 714 |
Additional shares awarded as part of rights issue | 470 | – | ||
Vested | (133) | 753 | (125) | 784 |
Lapsed | (84) | 1,093 | (186) | 1,069 |
At 31 March | 1,978 | 773 | 1,122 | 863 |
2025 | Weighted | 2024 | Weighted | |
| Number of | average award | Number of | average award | |
| ordinary shares | price per share | ordinary shares | price per share | |
| (thousands) | (p) | (thousands) | (p) | |
At 1 April | 217 | 863 | 141 | 1,065 |
Granted | 22 | 665 | 124 | 700 |
Vested | (45) | (1,141) | (41) | 1,079 |
Lapsed | (86) | (729) | (7) | 972 |
At 31 March | 108 | 803 | 217 | 863 |
| £m | |
| Group and Company | |
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 |
Rights issue | 377.5 |
| 775.7 | |
Less: Transaction costs arising on share issues | (0.2) |
Less Transaction costs directly attributable to rights issue | (20.5) |
At 31 March 2025 | 755.0 |
| £m | |
| Group and Company | |
At 1 April 2023 | 157.1 |
At 31 March 2024 | 157.1 |
At 31 March 2025 | 157.1 |
| Own | Hedging | Retained | ||
| shares | reserve | earnings | Total | |
| £m | £m | £m | £m | |
| Group | ||||
At 31 March 2023 | (3.5) | 38.9 | 535.2 | 570.6 |
Loss for the year | – | – | ( 9 . 5 ) | ( 9 . 5 ) |
Other comprehensive 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 |
Loss for the year | – | – | (57.9) | (57.9) |
Other comprehensive (loss)/ income for the year | – | (1.9) | 2.6 | 0.7 |
Dividends paid relating to 2024 | – | – | (126.9) | (126.9) |
Credit to equity in respect of share-based payments (net of tax) | – | – | 2.0 | 2.0 |
Historic reserves transfer | 1.8 | – | (1.8) | – |
Charge in respect of share options vesting | 1.4 | – | (1.4) | – |
Own shares acquired by the Pennon Employee Share Trust in respect of share options granted | (1.2) | – | – | (1.2) |
At 31 March 2025 | (0.7) | 24.7 | 224.0 | 248.0 |
| Own | Retained | Total | |
| shares | earnings | £m | |
| £m | £m | ||
| Company | |||
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 |
Loss for the year | – | (13.5) | (13.5) |
Other comprehensive income for the year | – | 0 . 3 | 0 . 3 |
Dividends paid relating to 2024 | – | (126.9) | (126.9) |
Charge to equity in respect of share-based payments (net of tax) | – | 1.5 | 1.5 |
Credit in respect of share options vesting | 1.4 | (1.4) | – |
Own shares acquired by the Pennon Employee Share Trust in respect of share options granted | (2.1) | – | (2.1) |
At 31 March 2025 | (0.7) | 326.3 | 325.6 |
| Group | ||
| 2025 | 2024 | |
| £m | £m | |
(Loss)/profit for the year | (56.8) | (8.5) |
| Adjustments for: | ||
Share-based payments | 2.0 | 1.2 |
Profit on disposal of property, plant and equipment | (1.2) | (0.7) |
Depreciation charge | 184.7 | 168.2 |
Amortisation of intangible assets | 2.3 | 3.7 |
Intangible impairment charge | 1.3 | – |
Share of post-tax profit from associated companies | (0.8) | (0.7) |
Finance income | (15.0) | (12.6) |
Finance costs | 199.4 | 162.8 |
Taxation credit | (15.9) | (0.6) |
| Changes in working capital: | ||
Decrease/(increase) in inventories | 0.4 | (1.1) |
Increase in trade and other receivables | (42.5) | (47.6) |
Decrease in trade and other payables | (30.5) | (2.0) |
Increase/(decrease) in provisions | 6.2 | (0.4) |
Cash generated from operations | 233.6 | 261.7 |
| Group | ||
| 2025 | 2024 | |
| £m | £m | |
Interest paid in operating activities | 143.1 | 116.2 |
Total interest paid | 143.1 | 116.2 |
Group | Company | |||
| (restated, | ||||
| note 2, 43) | ||||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
| Borrowings – current | ||||
Bank and other current borrowings* | (224.5) | (188.8) | (51.5) | (8.0) |
Lease obligations | (32.9) | (51.9) | – | – |
Total current borrowings | (257.4) | (240.7) | (51.5) | (8.0) |
| Borrowings – non-current | ||||
Bank and other non-current borrowings* | (3,265.1) | (2,691.8) | (195.6) | (245.6) |
Listed preference shares | (12.5) | (12.5) | – | – |
Lease obligations | (1,019.3) | (1,071.2) | – | – |
Total non-current borrowings | (4,296.9) | (3,775.5) | (195.6) | (245.6) |
Total financing liabilities | (4,554.3) | (4,016.2) | (247.1) | (253.6) |
| Less: | ||||
Cash and cash equivalents | 417.9 | 134.0 | 45.0 | 79.2 |
Restricted funds | 58.2 | 37.4 | – | – |
Total net borrowings | (4,078.2) | (3,844.8) | (202.1) | (174.4) |
| SES Water Group | Net borrowings | |||||
| Net borrowings | acquisition | Transfer between | at 31 March | |||
| at 1 April | (restated, note | non-current | Other non-cash | 2024 | ||
| 2023 | 43) | Cash flows | and current | movements | (restated) | |
| £m | £m | £m | £m | £m | £m | |
Bank and other current borrowings | (95.1) | (58.5) | 52.9 | (88.8) | 0.7 | (188.8) |
Current lease obligations | (32.0) | (0.7) | 73.9 | (33.8) | (59.3) | (51.9) |
Bank and other non-current borrowings | (1,994.9) | (301.7) | (458.7) | 88.8 | (25.3) | (2,691.8) |
Listed preference shares | (12.5) | – | – | – | – | ( 1 2 . 5 ) |
Non-current lease obligations | (1,032.7) | (0.5) | (64.8) | 33.8 | (7.0) | (1,071.2) |
Total financing liabilities | (3,167.2) | (361.4) | (396.7) | – | (90.9) | (4,016.2) |
| Less: | ||||||
Cash and cash equivalents | 132.2 | – | 1.8 | – | – | 134.0 |
Restricted funds | 33.2 | – | 4.2 | – | – | 37.4 |
| (3,001.8) | (361.4) | (390.7) | – | (90.9) | (3,844.8) |
| Net borrowings | |||||
| at 31 March | Transfer between | Net borrowings | |||
| 2024 | non-current | Other non-cash | at 31 March | ||
| (restated) | Cash flows | and current | movements | 2025 | |
| £m | £m | £m | £m | £m | |
Bank and other current borrowings | (188.8) | 152.0 | (190.7) | 3.0 | (224.5) |
Current lease obligations | (51.9) | 101.3 | (20.4) | (61.9) | (32.9) |
Bank and other non-current borrowings | (2,691.8) | (743.5) | 190.7 | (20.5) | (3,265.1) |
Listed preference shares | (12.5) | – | – | – | (12.5) |
Non-current lease obligations | (1,071.2) | 35.2 | 20.4 | (3.7) | (1,019.3) |
Total financing liabilities | (4,016.2) | (455.0) | – | (83.1) | (4,554.3) |
| Less | |||||
Cash and cash equivalents | 134.0 | 283.9 | – | – | 417.9 |
Restricted funds | 37.4 | 20.8 | – | – | 58.2 |
(3,844.8) | (150.3) | – | (83.1) | (4,078.2) |
| 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 | 66-74 London Road, Redhill, RH1 1LJ | England |
| Non-household retail | ||
Pennon Water Services Limited* (1) | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
Sutton and East Surrey Water Services Limited | 66-74 London Road, Redhill, RH1 1LJ | England |
Other Advanced Minerals Limited (1) | 66-74 London Road, Redhill, RH1 1LJ | England |
Allmat (East Surrey) Limited | 66-74 London Road, Redhill, RH1 1LJ | England |
Dunfermline Solar Limited | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
East Surrey Holdings Limited | 66-74 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* (2) | 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 | 66-74 London Road, Redhill, RH1 1LJ | England |
SES Home Services Limited | 66-74 London Road, Redhill, RH1 1LJ | England |
Sutton and East Surrey Group Holdings Limited* | 66-74 London Road, Redhill, RH1 1LJ | England |
SESW Holding Company Limited | 66-74 London Road, Redhill, RH1 1LJ | England |
Surrey Downs Estates Limited | 66-74 London Road, Redhill, RH1 1LJ | England |
Surrey Downs Property Investment Limited | 66-74 London Road, Redhill, RH1 1LJ | England |
The Cheam Group Plc | 66-74 London Road, Redhill, RH1 1LJ | England |
Other trading companies | Registered office address | Country of incorporation |
Bristol Water Holdings Limited | Bridgwater Road, Bristol, BS13 7AT | England |
Bristol Water Holdings UK Limited* | Bridgwater Road, Bristol, BS13 7AT | England |
Dormant companies | Registered office address | Country of incorporation |
Avon Valley Water Limited | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
Bristol Water Core Holdings Limited (3) | 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 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 |
SES Water Limited | 66-74 London Road, Redhill, RH1 1LJ | England |
Source for Business Limited | Peninsula House, Rydon Lane, Exeter, EX2 7HR | England |
South West Water Services 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 (1) | Moezelhavenweg 9, 1043 AM, Amsterdam | Netherlands |
The Sutton District Water Plc | 66-74 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 |
Cornishwa y West, Taunton, Somerset, TA1 9LQ | |||
Water 2 Business Limited | 21e Somerset Square, Nailsea, Bristol, United Kingdom, BS48 1RQ | England | 30 |
Company | Company number |
Bristol Water Holdings Limited | 02630760 |
Bristol Water Holdings UK Limited | 04789566 |
Dunfermline Solar Limited | 12683727 |
EEB16 Limited | 10789260 |
EEB17 Limited | 10790759 |
EEB31 Limited | 11780715 |
East Surrey Holdings Limited | 02660370 |
Pennon Power Limited | 00736732 |
SESW Holding Company Limited | 04151446 |
South West Water Customer Services Limited | 07620338 |
Surrey Downs Estates Limited | 02465343 |
Surrey Downs Property Investment Limited | 02783440 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
| Guarantees: | ||||
Performance bonds | 20.0 | 13.8 | 15.0 | 13.8 |
20.0 | 13.8 | 15.0 | 13.8 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Contracted but not provided | 167.9 | 211.5 | – | – |
| 2025 | 2024 | |
| £m | £m | |
| Sales of goods and services | ||
Water 2 Business Limited | 29.5 | 19.8 |
| Purchase of goods and services | ||
Bristol Wessex Billing Services Limited | 4.1 | 4.0 |
| 2025 | 2024 | |
| £m | £m | |
| Receivables due from related parties | ||
Water 2 Business Limited (including loan receivable of £8.7 million (2024: £8.7 million) | 10.9 | 8.9 |
Bristol Wessex Billing Services Limited | 0.2 | – |
| Payables due to related parties | ||
Bristol Wessex Billing Services Limited | 1.6 | 3.0 |
| 2025 | 2024 | |
| £m | £m | |
| Sales of goods and services | ||
Water 2 Business Limited | 0.1 | – |
| 2025 | 2024 | |
| £m | £m | |
| Receivables due from related parties | ||
Water 2 Business Limited (including loan receivable of £8.7 million (2024: £8.7 million) | 8.9 | – |
| 10 January 2024 | 10 January 2024 | ||
| Adjustments included | Adjustments included | ||
| until 31 March 2024 | Adjustments | until 9 January 2025 | |
| £m | £m | £m | |
| Fair value of consideration transferred | |||
Amount settled in cash | 90.2 | – | 90.2 |
Total consideration transferred | 90.2 | – | 90.2 |
| Fair value of assets and liabilities recognised on acquisition | |||
Property, plant and equipment | 441.6 | 12.7 | 454.3 |
Intangible assets | 11.6 | (7.4) | 4.2 |
Inventories | 2.1 | – | 2.1 |
Trade and other receivables | 61.4 | 1.7 | 63.1 |
Cash and cash equivalents | 27.5 | – | 27.5 |
Current tax receivable | 0.4 | – | 0.4 |
Borrowings | (360.1) | (1.3) | (361.4) |
Trade and other payables | (65.3) | (5.3) | (70.6) |
Retirement benefit obligations | 3.3 | – | 3.3 |
Deferred tax liabilities | (47.5) | (0.1) | (47.6) |
Provisions | (0.4) | (0.7) | (1.1) |
Identifiable net assets | 74.6 | (0.4) | 74.2 |
Goodwill on acquisition | 15.6 | 0.4 | 16.0 |
| Outflow of cash to acquire subsidiary, net of cash acquired | |||
Consideration for equity settled in cash | 90.2 | – | 90.2 |
Cash and cash equivalents acquired | (27.5) | – | (27.5) |
Net cash outflow on acquisition | 62.7 | – | 62.7 |