| 2024 | 2023 | ||
| £m | £m | ||
Turnover | 5,6 | ||
Operating costs before charge for bad and doubtful debts | 7 | ( | ( |
Charge for bad and doubtful debts | 7 | ( | ( |
Total operating costs | ( | ( | |
Profit before interest and tax | |||
Finance income | 9 | ||
Finance costs | 10 | ( | ( |
Net finance costs | ( | ( | |
Increase in expected credit loss on loan receivable | 23 | ( | |
Net (losses)/gains on financial instruments | 11 | ( | |
Share of net (loss)/gain of joint ventures accounted for using the equity method | 20 | ( | |
Profit on ordinary activities before taxation | |||
Current tax | 12 | ( | ( |
Deferred tax | 12 | ( | ( |
Taxation on profit on ordinary activities | 12 | ( | ( |
Profit for the year | |||
| Earnings per share (pence) | Note | 2024 | 2023 |
Basic | 14 | ||
Diluted | 14 |
| 2024 | 2023 | ||
| £m | £m | ||
Profit for the year | |||
| Other comprehensive income/(loss) | |||
| Items that will not be reclassified to the income statement: | |||
Net actuarial gains/(losses) | 29 | ( | |
Deferred tax on net actuarial gains/losses | 12 | ( | |
( | |||
| Items that may be reclassified to the income statement: | |||
Losses on cash flow hedges | ( | ( | |
Deferred tax on gains/losses on cash flow hedges | 12 | ||
Amounts on cash flow hedges transferred to the income statement | 11 | ||
Deferred tax on transfer to the income statement | 12 | ( | ( |
Other comprehensive income/(loss) for the year | ( | ||
Total comprehensive income/(loss) for the year | ( |
| Equity attributable to owners of the Company | |||||||
| Share | Share | Other | Retained | ||||
| capital | premium | reserves | earnings | Total | |||
| Note | £m | £m | £m | £m | £m | ||
At 1 April 2022 | |||||||
Profit for the year | |||||||
Net actuarial losses | 29 | ( | ( | ||||
Deferred tax on net actuarial losses | 12 | ||||||
Losses on cash flow hedges | ( | ( | |||||
Deferred tax on losses on cash flow hedges | 12 | ||||||
Amounts on cash flow hedges transferred to the income statement | 11 | ||||||
Deferred tax on transfer to the income statement | 12 | ( | ( | ||||
Total comprehensive loss for the year | ( | ( | |||||
| Share options and LTIPs | |||||||
– | proceeds from shares issued | 31,32 | |||||
– | value of employees’ services | 38 | |||||
– | own shares purchased | ( | ( | ||||
Deferred tax on share based payments | 12 | ||||||
Dividends paid | 13 | ( | ( | ||||
At 1 April 2023 | |||||||
Profit for the year | |||||||
Net actuarial gains | 29 | ||||||
Deferred tax on net actuarial gains | 12 | ( | ( | ||||
Losses on cash flow hedges | ( | ( | |||||
Deferred tax on losses on cash flow hedges | 12 | ||||||
Amounts on cash flow hedges transferred to the income statement | 11 | ||||||
Deferred tax on transfer to the income statement | 12 | ( | ( | ||||
Total comprehensive income for the year | |||||||
Proceeds from equity placing | 31,32 | ||||||
| Share options and LTIPs | |||||||
– | proceeds from shares issued | 31,32 | |||||
– | value of employees’ services | 38 | |||||
– | own shares purchased | ( | ( | ||||
Deferred tax on share based payments | 12 | ( | ( | ||||
Reserves transfer | ( | ||||||
Dividends paid | 13 | ( | ( | ||||
At 31 March 2024 | |||||||
Group | Company | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £m | £m | £m | £m | |
| Non-current assets | |||||
Goodwill | 15 | – | – | ||
Other intangible assets | 16 | – | – | ||
Property, plant and equipment | 17 | 0.2 | 0.3 | ||
Biological assets | 18 | – | – | ||
Right-of-use assets | 19 | 0.5 | 0.6 | ||
Investment in joint venture | 20 | – | – | ||
Investments in subsidiaries | 21 | 3,593.3 | 3,371.6 | ||
Derivative financial instruments | 22 | – | – | ||
Deferred tax asset | 28 | 1.5 | 1.6 | ||
Trade and other receivables | 23 | 1,676.2 | 1,139.0 | ||
Retirement benefit surplus | 29 | – | – | ||
5,271.7 | 4,513.1 | ||||
| Current assets | |||||
Inventory | – | – | |||
Trade and other receivables | 23 | 45.8 | 33.9 | ||
Current tax receivable | 0.3 | 15.0 | |||
Derivative financial instruments | 22 | – | – | ||
Cash and cash equivalents | 24 | 486.8 | 1.2 | ||
532.9 | 50.1 | ||||
| Current liabilities | |||||
Borrowings | 25 | ( | ( | (1.9) | (0.2) |
Trade and other payables | 27 | ( | ( | (13.0) | (12.6) |
Provisions for liabilities | 30 | ( | ( | (0.5) | (0.8) |
Current tax payable | ( | – | |||
( | ( | (15.4) | (13.6) | ||
Net current assets/(liabilities) | ( | 517.5 | 36.5 | ||
Total assets less current liabilities | 5,789.2 | 4,549.6 | |||
| Non-current liabilities | |||||
Borrowings | 25 | ( | ( | (1,043.0) | (837.4) |
Derivative financial instruments | 26 | ( | ( | – | – |
Trade and other payables | 27 | ( | ( | (3.2) | (2.9) |
Deferred tax | 28 | ( | ( | – | – |
Retirement benefit obligations | 29 | ( | ( | (6.3) | (6.5) |
Provisions for liabilities | 30 | ( | ( | (0.9) | (0.9) |
( | ( | (1,053.4) | (847.7) | ||
Net assets | 4,735.8 | 3,701.9 | |||
| Equity | |||||
Called up share capital | 31 | 295.4 | 249.1 | ||
Share premium account | 32 | 1,363.1 | 408.7 | ||
Other reserves | 33 | 157.1 | 157.1 | ||
Retained earnings | 2,920.2 | 2,887.0 | |||
Total equity | 4,735.8 | 3,701.9 |
| 2024 | 2023 | ||
| £m | £m | ||
Cash generated from operations | 40 | ||
Tax received | 40 | ||
Tax paid | 40 | ( | |
Net cash generated from operating activities | |||
| Cash flows from investing activities | |||
Purchase of subsidiaries net of cash acquired | ( | ( | |
Purchases of property, plant and equipment | ( | ( | |
Purchases of intangible assets | ( | ( | |
Proceeds on disposal of property, plant and equipment | |||
Net loans repaid by joint venture | |||
Interest received | |||
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Interest paid | ( | ( | |
Interest element of lease payments | ( | ( | |
Dividends paid to shareholders of the parent | ( | ( | |
Repayments of borrowings | ( | ( | |
Principal elements of lease payments | ( | ( | |
New loans raised | |||
Issues of shares net of costs | |||
Payments for swap terminations | ( | ( | |
Purchase of own shares | ( | ( | |
Net cash inflow/(outflow) from financing activities | ( | ||
Net movement in cash and cash equivalents | ( | ||
Net cash and cash equivalents at the beginning of the year | |||
Net cash and cash equivalents at the end of year | |||
Cash at bank and in hand | |||
Bank overdrafts | ( | ( | |
Short-term deposits | |||
| Years | |
Software | 3 – 10 |
Other intangible assets | 15 – 25 |
| Years | |
| Infrastructure assets | |
Impounding reservoirs | 250 |
Raw water aqueducts | 250 |
Mains | 80 – 150 |
Sewers | 150 – 200 |
| Other assets | |
Buildings | 30 – 80 |
Fixed plant and equipment | 20 – 40 |
Vehicles and mobile plant | 2 – 15 |
| Average useful | |
| economic life | |
| (years) | |
Land and buildings | 41.4 |
Infrastructure assets | 143.6 |
Fixed plant and equipment | 25.1 |
Moveable plant | 12.8 |
| 10% increase | 10% decrease | |
| in UEL | in UEL | |
| £m | £m | |
Land and buildings | (9.8) | 12.0 |
Infrastructure assets | (4.0) | 4.9 |
Fixed plant and equipment | (20.8) | 25.4 |
Moveable plant | (0.7) | 0.9 |
| 2024 | 2023 | |
| £m | £m | |
Gross carrying amount | 780.7 | 746.7 |
Provision for bad and doubtful debts | (137.6) | (135.1) |
Net carrying amount | 643.1 | 611.6 |
| 2024 | 2023 | |
| £m | £m | |
At 1 April | 135.1 | 135.0 |
Charge for bad and doubtful debts | 27.3 | 24.5 |
Amounts written off during the period | (24.8) | (24.4) |
At 31 March | 137.6 | 135.1 |
2024 | 2023 | |||
| Regulated | Regulated | |||
| Water and | Business | Water and | Business | |
| Wastewater | Services | Wastewater | Services | |
| £m | £m | £m | £m | |
External turnover | 2,151.5 | 186.8 | 1,995.0 | 170.1 |
Inter-segment turnover | 0.5 | 5.1 | 0.4 | 7.0 |
Total turnover | 2,152.0 | 191.9 | 1,995.4 | 177.1 |
PBIT | 479.6 | 41.4 | 467.5 | 49.2 |
2024 | 2023 | |||
| Regulated | Regulated | |||
| Water and | Business | Water and | Business | |
| Wastewater | Services | Wastewater | Services | |
| £m | £m | £m | £m | |
Depreciation of property, plant and equipment | 375.0 | 13.6 | 367.6 | 12.1 |
Depreciation of right-of-use assets | 3.9 | 1.2 | 2.2 | 1.7 |
Amortisation of intangible assets | 31.4 | 3.0 | 30.8 | 2.8 |
Loss/(profit)on disposal of fixed assets | 0.6 | (4.1) | (0.2) | (2.0) |
| 2024 | 2023 | |
| £m | £m | |
Regulated Water and Wastewater | 2,152.0 | 1,995.4 |
Business Services | 191.9 | 177.1 |
Corporate and other | 1.3 | 1.1 |
Consolidation adjustments | (7.0) | (8.5) |
2,338.2 | 2,165.1 |
| 2024 | 2023 | |
| £m | £m | |
Regulated Water and Wastewater | 479.6 | 467.5 |
Business Services | 41.4 | 49.2 |
Corporate and other | (9.4) | (8.0) |
Consolidation adjustments | 0.2 | 0.1 |
PBIT | 511.8 | 508.8 |
Net finance costs | (281.5) | (362.6) |
Increase in expected credit loss on loan receivable | (2.5) | – |
Net (losses)/gains on financial instruments | (22.4) | 21.7 |
Share of net loss of joint ventures accounted for using the equity method | (4.1) | – |
Profit on ordinary activities before taxation | 201.3 | 167.9 |
2024 | 2023 | |||
| Regulated | Regulated | |||
| Water and | Business | Water and | Business | |
| Wastewater | Services | Wastewater | Services | |
| £m | £m | £m | £m | |
Operating assets | 12,601.0 | 381.9 | 11,498.4 | 349.5 |
Goodwill | 63.5 | 50.6 | 63.5 | 30.5 |
Segment assets | 12,664.5 | 432.5 | 11,561.9 | 380.0 |
Segment operating liabilities | (2,641.2) | (49.2) | (2,507.4) | (33.3) |
Segmental capital employed | 10,023.3 | 383.3 | 9,054.5 | 346.7 |
| 2024 | 2023 | |
| £m | £m | |
| Segment assets | ||
Regulated Water and Wastewater | 12,664.5 | 11,561.9 |
Business Services | 432.5 | 380.0 |
Corporate and other | 5.4 | 5.3 |
Other financial assets | 1,024.4 | 117.0 |
Investment in joint venture | 12.4 | 16.5 |
Loan receivable from joint venture | 72.6 | 75.3 |
Current tax receivable | – | 9.9 |
Consolidation adjustments | (8.1) | (17.3) |
Total assets | 14,203.7 | 12,148.6 |
| 2024 | 2023 | |
| £m | £m | |
| Segment liabilities | ||
Regulated Water and Wastewater | (2,641.2) | (2,507.4) |
Business Services | (49.2) | (33.3) |
Corporate and other | (51.1) | (47.4) |
Other financial liabilities | (8,289.2) | (7,314.9) |
Deferred tax | (1,364.5) | (1,293.5) |
Current tax payable | (0.9) | – |
Consolidation adjustments | 26.4 | 18.5 |
Total liabilities | (12,369.7) | (11,178.0) |
2024 | 2023 | |||
| Regulated | Regulated | |||
| Water and | Business | Water and | Business | |
| Wastewater | Services | Wastewater | Services | |
| £m | £m | £m | £m | |
Other intangible assets | 29.1 | 0.4 | 39.5 | 0.5 |
Property, plant and equipment | 1,413.7 | 14.7 | 885.5 | 14.3 |
Right-of-use assets | 15.1 | 2.1 | 3.0 | – |
| Regulated | |||||
| Water and | Business | Corporate | Consolidation | ||
| Wastewater | Services | and other | adjustments | Group | |
| £m | £m | £m | £m | £m | |
Water and wastewater services | 2,104.1 | – | – | (0.5) | 2,103.6 |
Operating services | – | 88.9 | – | – | 88.9 |
Renewable energy | 42.4 | 87.6 | – | (5.1) | 124.9 |
Other sales | 5.5 | 15.4 | 1.3 | (1.4) | 20.8 |
2,152.0 | 191.9 | 1.3 | (7.0) | 2,338.2 |
| Regulated | |||||
| Water and | Business | Corporate | Consolidation | ||
| Wastewater | Services | and other | adjustments | Group | |
| £m | £m | £m | £m | £m | |
Water and wastewater services | 1,932.9 | – | – | (0.4) | 1,932.5 |
Operating services | – | 84.7 | – | – | 84.7 |
Renewable energy | 57.2 | 78.6 | – | (7.0) | 128.8 |
Other sales | 5.3 | 13.8 | 1.1 | (1.1) | 19.1 |
1,995.4 | 177.1 | 1.1 | (8.5) | 2,165.1 |
| 2024 | 2023 | |
| £m | £m | |
At 1 April | 1,482.2 | 1,353.4 |
Contributions and grants received | 43.5 | 40.2 |
Assets transferred at no cost | 146.0 | 105.0 |
Amounts released to income statement | (16.9) | (16.4) |
At 31 March | 1,654.8 | 1,482.2 |
| 2024 | 2023 | |
| £m | £m | |
In the next year | 17.0 | 16.2 |
Between one and five years | 68.0 | 64.8 |
After more than five years | 1,569.8 | 1,401.2 |
1,654.8 | 1,482.2 |
| 2024 | 2023 | |
| £m | £m | |
Contract liability at 1 April | 146.5 | 144.8 |
Revenue recognised | (1,521.7) | (1,394.9) |
Cash received | 1,524.2 | 1,396.6 |
Contract liability at 31 March | 149.0 | 146.5 |
| 2024 | 2023 | |
| £m | £m | |
In the next year | 54.8 | 52.1 |
Between one and five years | 216.9 | 212.3 |
After more than five years | 54.8 | 108.1 |
326.5 | 372.5 |
| 2024 | 2023 | |
| £m | £m | |
Contract asset at 1 April | 44.3 | 39.9 |
Amounts billed | (57.6) | (52.6) |
Revenue recognised | 60.4 | 57.0 |
Contract asset at 31 March | 47.1 | 44.3 |
| 2024 | 2023 | ||
| £m | £m | ||
Wages and salaries | 387.4 | 315.1 | |
Social security costs | 39.2 | 35.3 | |
Pension costs | 36.5 | 22.4 | |
Share based payments | 10.3 | 9.5 | |
Total employee costs | 473.4 | 382.3 | |
Power | 278.0 | 198.3 | |
Raw materials and consumables | 120.4 | 115.2 | |
Rates | 90.4 | 84.4 | |
Charge for bad and doubtful debts | 27.3 | 24.5 | |
Services charges | 43.3 | 41.6 | |
Depreciation of property, plant and equipment | 388.7 | 379.7 | |
Depreciation of right-of-use assets | 5.2 | 3.9 | |
Amortisation of intangible fixed assets | 34.4 | 33.7 | |
Hired and contracted services | 323.5 | 291.6 | |
| Rental charges | |||
– | land and buildings | 0.1 | 0.3 |
– | other | 0.1 | – |
Hire of plant and machinery | 12.5 | 9.1 | |
Profit on disposal of tangible fixed assets | (3.5) | (2.2) | |
Infrastructure maintenance expenditure | 207.2 | 238.4 | |
Ofwat licence fees | 8.1 | 5.5 | |
Other operating costs | 65.0 | 70.5 | |
Other operating income | (8.5) | (3.1) | |
2,065.6 | 1,873.7 | ||
Own work capitalised | (239.2) | (217.4) | |
1,826.4 | 1,656.3 |
| 2024 | 2023 | ||
| £m | £m | ||
| Fees payable to the Company’s auditor for: | |||
– | the audit of the Company’s annual accounts | 0.3 | 0.3 |
– | the audit of the Company’s subsidiary accounts | 0.8 | 0.7 |
Total audit fees | 1.1 | 1.0 | |
| Fees payable to the Company’s auditor and its associates for other services to the Group: | |||
– | audit related assurance services | 0.2 | 0.2 |
– | other assurance services | 0.1 | 0.1 |
Total non-audit fees | 0.3 | 0.3 | |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| Number | Number | Number | Number | |
| By business segment | ||||
Regulated Water and Wastewater | 8,150 | 7,176 | – | – |
Business Services | 525 | 461 | – | – |
Corporate and other | 16 | 14 | 16 | 14 |
8,691 | 7,651 | 16 | 14 |
| 2024 | 2023 | |
| £m | £m | |
Interest income earned on bank deposits | 38.8 | 3.3 |
Other financial income | 1.8 | 2.2 |
Total interest receivable | 40.6 | 5.5 |
Interest income on defined benefit scheme assets | 82.5 | 78.6 |
123.1 | 84.1 |
| 2024 | 2023 | |
| £m | £m | |
| Interest expense charged on: | ||
Bank loans and overdrafts | 35.3 | 30.9 |
Other loans | 268.8 | 328.6 |
Lease liabilities | 3.7 | 3.7 |
Total borrowing costs | 307.8 | 363.2 |
Other financial expenses | 0.9 | 1.3 |
Interest cost on defined benefit scheme liabilities | 95.9 | 82.2 |
404.6 | 446.7 |
| 2024 | 2023 | |
| £m | £m | |
Loss on swaps used as hedging instruments in fair value hedges | (15.5) | (1.3) |
Gain/(loss) arising on debt in fair value hedges | 15.6 | (0.3) |
Exchange gain/(loss) on other loans | 2.8 | (7.4) |
Net loss on cash flow hedges transferred from equity | (18.2) | (4.9) |
Hedge ineffectiveness on cash flow hedges | 0.7 | (1.3) |
(Loss)/gain arising on swaps where hedge accounting is not applied | (9.0) | 35.7 |
Amortisation of fair value adjustment on debt | 1.2 | 1.2 |
(22.4) | 21.7 |
| 2024 | 2023 | |
| £m | £m | |
| Current tax | ||
Current year at 25% (2023: 19%) | 0.5 | – |
Prior years | 5.0 | 0.2 |
Total current tax charge | 5.5 | 0.2 |
| Deferred tax | ||
| Origination and reversal of temporary differences: | ||
Current year | 53.2 | 36.0 |
Prior years | 2.4 | (0.5) |
Total deferred tax charge | 55.6 | 35.5 |
61.1 | 35.7 |
| 2024 | 2023 | |
| £m | £m | |
Profit before taxation | 201.3 | 167.9 |
Tax at standard rate of corporation tax in the UK 25% (2023: 19%) | 50.3 | 31.9 |
Tax effect of depreciation on non-qualifying assets | 4.8 | 2.2 |
Permanent difference from super deductions | – | (4.6) |
Other permanent differences | (1.4) | (2.0) |
Current year impact of rate change | – | 8.5 |
Adjustments in respect of prior years | 7.4 | (0.3) |
Total tax charge | 61.1 | 35.7 |
| 2024 | 2023 | |
| £m | £m | |
Profit before taxation | 201.3 | 167.9 |
Tax at standard rate of corporation tax in the UK 25% (2023: 19%) | 50.3 | 31.9 |
Tax effect of depreciation on non-qualifying assets | 4.8 | 2.2 |
Permanent difference from super deductions | – | (4.6) |
Other permanent differences | (1.4) | (2.0) |
Tax effect of accelerated capital allowances | (205.1) | (33.1) |
Other temporary differences | (15.5) | (27.6) |
Tax losses carried forward | 167.4 | 33.2 |
Adjustments in respect of prior years | 5.0 | 0.2 |
Total current tax charge | 5.5 | 0.2 |
| 2024 | 2023 | |
| £m | £m | |
| Deferred tax on: | ||
Actuarial gains/losses | 4.2 | (63.0) |
Cash flow hedges | (1.5) | (0.6) |
Share based payments | 5.8 | (0.1) |
Transfers to the income statement | 4.6 | 1.1 |
Total deferred tax charged/(credited) to other comprehensive income or equity | 13.1 | (62.6) |
2024 | 2023 | |||
| Pence per | Pence per | |||
share | £m | share | £m | |
Final dividend for the year ended 31 March 2023 (2022) | 64.09 | 161.6 | 61.28 | 153.9 |
Interim dividend for the year ended 31 March 2024 (2023) | 42.73 | 107.4 | ||
Total dividends paid | 301.4 | 104.01 | 261.3 | |
Proposed final dividend for the year ended 31 March 2024 | 70.10 | 209.7 |
| 2024 | 2023 | |
| £m | £m | |
Profit for the year | 140.2 | 132.2 |
| 2024 | 2023 | ||
| m | m | ||
Weighted average number of ordinary shares for the purpose of basic earnings per share | 274.9 | 250.8 | |
| Effect of dilutive potential ordinary shares: | |||
– | share options and LTIPs | 0.8 | 1.1 |
Weighted average number of ordinary shares for the purpose of diluted earnings per share | 275.7 | 251.9 |
| 2024 | 2023 | |
| pence | pence | |
Adjusted basic earnings per share | 79.4 | 58.2 |
Adjusted diluted earnings per share | 79.1 | 58.0 |
| 2024 | 2023 | ||
| £m | £m | ||
Earnings for the purpose of basic and diluted earnings per share | 140.2 | 132.2 | |
| Adjustments for: | |||
– | net gains on financial instruments | 22.4 | (21.7) |
– | deferred tax | 55.6 | 35.5 |
Adjusted earnings for the purpose of adjusted basic and diluted earnings per share | 218.2 | 146.0 |
| 2024 | 2023 | |
| £m | £m | |
| Cost | ||
At 1 April | 92.7 | 91.4 |
Acquisition of subsidiary – M A Solutions (Lindum) Ltd | – | 1.3 |
Acquisition of subsidiary – Andigestion Limited | 17.0 | – |
Acquisition of subsidiary – Lakeside Water and Building Services Limited | 3.1 | – |
At 31 March | 112.8 | 92.7 |
| 2024 | 2023 | |
| £m | £m | |
Regulated Water and Wastewater | 62.2 | 62.2 |
Green Power | 46.2 | 29.2 |
Operating Services | 4.4 | 1.3 |
112.8 | 92.7 |
| % | |
Discount rate | 5.3 |
CPI long-term inflation | 2.0 |
Growth rate in the period beyond the detailed projections | 1.5 |
| % | |
Discount rate | 7.3 |
Growth rate in the period beyond the detailed projections | 2.0 |
Computer software | Capitalised | ||||
| develop- | Other | ||||
| Internally | ment costs | intangible | |||
| generated | Purchased | and patents | assets | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 April 2022 | 337.0 | 180.0 | 1.3 | 35.8 | 554.1 |
Additions | 22.1 | 12.2 | – | 5.7 | 40.0 |
At 1 April 2023 | 359.1 | 192.2 | 1.3 | 41.5 | 594.1 |
Additions | 24.3 | 5.7 | – | – | 30.0 |
Acquisition of subsidiary | – | – | – | 5.0 | 5.0 |
At 31 March 2024 | 383.4 | 197.9 | 1.3 | 46.5 | 629.1 |
| Amortisation | |||||
At 1 April 2022 | (241.9) | (125.6) | – | (7.0) | (374.5) |
Amortisation for the year | (20.6) | (10.9) | (0.1) | (2.1) | (33.7) |
At 1 April 2023 | (262.5) | (136.5) | (0.1) | (9.1) | (408.2) |
Amortisation for the year | (20.8) | (11.3) | (0.2) | (2.1) | (34.4) |
At 31 March 2024 | (283.3) | (147.8) | (0.3) | (11.2) | (442.6) |
| Net book value | |||||
At 31 March 2024 | 100.1 | 50.1 | 1.0 | 35.3 | 186.5 |
At 31 March 2023 | 96.6 | 55.7 | 1.2 | 32.4 | 185.9 |
| Fixed plant | Assets | |||||
| Land and | Infrastructure | and | Moveable | under | ||
| buildings | assets | equipment | plant | construction | Total | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 1 April 2022 | 4,201.7 | 6,006.6 | 5,230.4 | 80.4 | 907.8 | 16,426.9 |
Additions | 35.9 | 161.4 | 77.6 | 0.8 | 623.2 | 898.9 |
Transfers on commissioning | 74.5 | 1.2 | 180.7 | 1.3 | (257.7) | – |
Disposals | (10.8) | (2.3) | (30.8) | (2.5) | (9.3) | (55.7) |
At 1 April 2023 | 4,301.3 | 6,166.9 | 5,457.9 | 80.0 | 1,264.0 | 17,270.1 |
Additions | 68.5 | 178.2 | 147.4 | 22.0 | 1,012.7 | 1,428.8 |
Transfers on commissioning | 80.7 | 30.0 | 140.0 | 1.5 | (252.2) | – |
Disposals | (0.7) | – | (2.5) | (5.8) | (4.7) | (13.7) |
Acquisition of subsidiaries | 5.4 | – | 10.5 | 0.5 | – | 16.4 |
At 31 March 2024 | 4,455.2 | 6,375.1 | 5,753.3 | 98.2 | 2,019.8 | 18,701.6 |
| Depreciation | ||||||
At 1 April 2022 | (1,639.6) | (1,475.4) | (3,062.5) | (41.0) | – | (6,218.5) |
Charge for the year | (102.1) | (45.6) | (225.0) | (7.0) | – | (379.7) |
Disposals | 10.8 | 0.2 | 32.1 | 1.9 | – | 45.0 |
At 1 April 2023 | (1,730.9) | (1,520.8) | (3,255.4) | (46.1) | – | (6,553.2) |
Charge for the year | (107.6) | (44.4) | (229.0) | (7.7) | – | (388.7) |
Disposals | 0.6 | – | 1.2 | 5.4 | – | 7.2 |
At 31 March 2024 | (1,837.9) | (1,565.2) | (3,483.2) | (48.4) | – | (6,934.7) |
| Net book value | ||||||
At 31 March 2024 | 2,617.3 | 4,809.9 | 2,270.1 | 49.8 | 2,019.8 | 11,766.9 |
At 31 March 2023 | 2,570.4 | 4,646.1 | 2,202.5 | 33.9 | 1,264.0 | 10,716.9 |
| 2024 | 2023 | |
| £m | £m | |
Freehold | 2,617.0 | 2,570.1 |
Short leasehold | 0.3 | 0.3 |
2,617.3 | 2,570.4 |
| 2024 | 2023 | |
| £m | £m | |
Value at 1 April | – | – |
Reclassification from inventory | 0.4 | – |
Gain on initial recognition | 5.2 | – |
Change in fair value on remeasurement | 0.1 | – |
Value at 31 March | 5.7 | – |
| 2024 | 2023 | |
| £m | £m | |
| Depreciation charge of right-of-use assets: | ||
Land and buildings | 1.0 | 0.9 |
Infrastructure assets | 1.1 | 1.1 |
Fixed plant and equipment | 0.2 | 0.2 |
Moveable plant | 2.9 | 1.7 |
Total depreciation of right-of-use assets | 5.2 | 3.9 |
Interest expense included in finance cost | 3.7 | 3.7 |
Expense relating to short-term leases included in operating costs | 0.1 | – |
Expense relating to leases of low-value assets included in operating costs | 0.1 | 0.3 |
| 2024 | 2023 | |
| £m | £m | |
| Right-of-use assets: | ||
Land and buildings | 16.6 | 12.5 |
Infrastructure assets | 108.9 | 110.4 |
Fixed plant and equipment | 3.9 | 4.1 |
Moveable plant | 13.6 | 2.3 |
143.0 | 129.3 |
| 2024 | 2023 | |
| £m | £m | |
| Lease liabilities: | ||
Current | 11.8 | 8.3 |
Non-current | 108.2 | 102.6 |
120.0 | 110.9 |
| 2024 | 2023 | |
| £m | £m | |
Within 1 year | 16.6 | 12.3 |
1 – 2 years | 17.3 | 12.2 |
2 – 5 years | 56.5 | 39.6 |
After more than 5 years | 68.7 | 80.4 |
Gross obligations under leases | 159.1 | 144.5 |
Less future finance charges | (39.1) | (33.6) |
Present value of lease obligations | 120.0 | 110.9 |
| 2024 | 2023 | |
| £m | £m | |
Within 1 year | 11.8 | 8.3 |
1 – 2 years | 12.6 | 8.4 |
2 – 5 years | 40.3 | 29.6 |
After more than 5 years | 55.3 | 64.6 |
Included in non-current liabilities | 108.2 | 102.6 |
120.0 | 110.9 |
| Proportion of | ||||
| Country of | Class of share | ownership | ||
Name | Type | incorporation | capital held | interest |
Water Plus Group Limited | Joint venture | Great Britain | Ordinary B | 50% |
| 2024 | 2023 | |
| £m | £m | |
Carrying value of joint venture investment at 1 April | 16.5 | 16.5 |
Group’s share of (loss)/profit after tax and comprehensive (loss)/income | (4.1) | – |
Carrying value of joint venture investment at 31 March | 12.4 | 16.5 |
| 2024 | 2023 | |
| £m | £m | |
Non-current assets | 34.9 | 40.0 |
Current assets 1 | 291.7 | 300.9 |
| Current liabilities | (106.3) | (112.4) |
| Non-current liabilities | (214.6) | (214.6) |
Net assets | 5.7 | 13.9 |
| 2024 | 2023 | |
| £m | £m | |
Revenue | 759.0 | 731.7 |
Depreciation and amortisation | (4.5) | (6.2) |
Finance income | 0.6 | 3.7 |
Finance costs | (15.5) | (11.3) |
Tax charge | (1.1) | (1.6) |
Comprehensive loss for the year | (8.1) | – |
| 2024 | 2023 | |
| £m | £m | |
Net assets of Water Plus at 31 March | 5.7 | 13.9 |
Severn Trent’s share of net assets | 2.9 | 7.0 |
Water Plus financial liabilities classified as part of net investment in joint venture | 9.8 | 9.8 |
Other | (0.3) | (0.3) |
Carrying value of joint venture investment at 31 March | 12.4 | 16.5 |
| £m | |
At 1 April 2023 | 3,371.6 |
Additions | 10.0 |
Capital injection to subsidiary | 211.7 |
At 31 March 2024 | 3,593.3 |
| 2024 | 2023 | ||
| £m | £m | ||
| Fair value through profit and loss | |||
Cross currency swaps – not hedge accounted | 12.9 | 20.5 | |
Inflation swaps – not hedge accounted | 8.8 | 7.3 | |
21.7 | 27.8 | ||
| Derivatives designated as hedging instruments | |||
Cross currency swaps – fair value hedges | 10.2 | 14.0 | |
Interest rate swaps – cash flow hedges | 39.2 | 40.5 | |
Energy hedges – cash flow hedges | 0.1 | 0.5 | |
49.5 | 55.0 | ||
Total derivative financial assets | 71.2 | 82.8 | |
| Financial assets at amortised cost | |||
Trade receivables | 23 | 316.9 | 294.4 |
Accrued income | 23 | 326.2 | 317.2 |
Other amounts receivable | 23 | 101.1 | 73.4 |
Loan receivable from joint venture | 23 | 72.6 | 75.3 |
Short-term deposits | 24 | 909.1 | – |
Cash at bank and in hand | 24 | 44.1 | 34.2 |
Total financial assets at amortised cost | 1,770.0 | 794.5 | |
Total financial assets | 1,841.2 | 877.3 | |
| Disclosed in the balance sheet as: | |||
| Non-current assets | |||
Derivative financial assets | 71.2 | 82.3 | |
Trade and other receivables | 5.2 | 3.3 | |
Loan receivable from joint venture | 72.6 | 75.3 | |
149.0 | 160.9 | ||
| Current assets | |||
Derivative financial assets | – | 0.5 | |
Trade and other receivables | 739.0 | 681.7 | |
Cash and cash equivalents | 953.2 | 34.2 | |
1,692.2 | 716.4 | ||
1,841.2 | 877.3 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
906.5 | 839.3 | 1,722.0 | 1,172.9 |
| Gross | ||||
| Expected | carrying | Loss | Net carrying | |
| los | amount | allowance | amount | |
| % | £m | £m | £m | |
Not past due | 2 | 408.4 | (9.0) | 399.4 |
Up to 1 year past due | 19 | 115.3 | (21.8) | 93.5 |
1 – 2 years past due | 29 | 79.1 | (23.3) | 55.8 |
2 – 3 years past due | 31 | 51.9 | (16.2) | 35.7 |
3 – 4 years past due | 40 | 36.3 | (14.7) | 21.6 |
4 – 5 years past due | 43 | 24.5 | (10.5) | 14.0 |
5 – 6 years past due | 57 | 22.3 | (12.7) | 9.6 |
6 – 7 years past due | 54 | 15.7 | (8.4) | 7.3 |
7 – 8 years past due | 70 | 7.6 | (5.3) | 2.3 |
8 – 9 years past due | 63 | 6.8 | (4.3) | 2.5 |
More than 9 years past due | 89 | 12.8 | (11.4) | 1.4 |
780.7 | (137.6) | 643.1 |
| Gross | ||||
| Expected | carrying | Loss | Net carrying | |
| los | amount | allowance | amount | |
| % | £m | £m | £m | |
Not past due | 3 | 415.3 | (13.4) | 401.9 |
Up to 1 year past due | 21 | 109.2 | (22.8) | 86.4 |
1 – 2 years past due | 32 | 66.2 | (21.4) | 44.8 |
2 – 3 years past due | 38 | 46.6 | (17.5) | 29.1 |
3 – 4 years past due | 41 | 29.6 | (12.0) | 17.6 |
4 – 5 years past due | 52 | 26.5 | (13.9) | 12.6 |
5 – 6 years past due | 56 | 18.8 | (10.5) | 8.3 |
6 – 7 years past due | 55 | 12.8 | (7.0) | 5.8 |
7 – 8 years past due | 64 | 8.3 | (5.3) | 3.0 |
8 – 9 years past due | 69 | 5.9 | (4.1) | 1.8 |
More than 9 years past due | 96 | 7.5 | (7.2) | 0.3 |
746.7 | (135.1) | 611.6 |
| 2024 | 2023 | |
| £m | £m | |
At 1 April | 135.1 | 135.0 |
Charge for bad and doubtful debts | 27.3 | 24.5 |
Amounts written off during the year | (24.8) | (24.4) |
At 31 March | 137.6 | 135.1 |
| 2024 | 2023 | |
| £m | £m | |
Cash at bank and in hand | 44.1 | 34.2 |
Short-term deposits | 909.1 | – |
953.2 | 34.2 |
| 2024 | 2023 | |
| £m | £m | |
Cash at bank and in hand | 3.2 | 1.2 |
Short-term deposits | 483.6 | – |
486.8 | 1.2 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Current liabilities | ||||
Bank overdraft | 1.8 | 5.5 | 1.8 | – |
Bank loans | – | 3.6 | – | – |
Other loans | 54.3 | 300.0 | – | 0.1 |
Lease liabilities | 11.8 | 8.3 | 0.1 | 0.1 |
67.9 | 317.4 | 1.9 | 0.2 | |
| Non-current liabilities | ||||
Bank loans | 783.5 | 709.4 | 230.7 | 0.4 |
Amounts due to group undertakings under loan agreements | – | – | 612.3 | 637.2 |
Other loans | 7,303.6 | 6,174.2 | 199.5 | 199.1 |
Lease liabilities | 108.2 | 102.6 | 0.5 | 0.7 |
8,195.3 | 6,986.2 | 1,043.0 | 837.4 | |
8,263.2 | 7,303.6 | 1,044.9 | 837.6 |
| 2024 | 2023 | ||
| £m | £m | ||
| Fair value through profit and loss | |||
Cross currency swaps – not hedge accounted | 6.2 | – | |
Interest rate swaps – not hedge accounted | 6.6 | 10.0 | |
12.8 | 10.0 | ||
| Derivatives designated as hedging instruments | |||
Cross currency swaps – fair value hedges | 12.8 | 0.9 | |
Interest rate swaps – cash flow hedges | 0.4 | 0.4 | |
13.2 | 1.3 | ||
Total derivative financial liabilities | 26.0 | 11.3 | |
| Other financial liabilities | |||
Borrowings | 25 | 8,263.2 | 7,303.6 |
Trade payables | 27 | 162.5 | 122.7 |
Other payables | 27 | 22.0 | 15.6 |
Total other financial liabilities | 8,447.7 | 7,441.9 | |
Total financial liabilities | 8,473.7 | 7,453.2 | |
Disclosed in the balance sheet as Non-current liabilities | |||
Derivative financial liabilities | 26.0 | 11.3 | |
Borrowings | 8,195.3 | 6,986.2 | |
8,221.3 | 6,997.5 | ||
| Current liabilities | |||
Borrowings | 67.9 | 317.4 | |
Trade payables | 162.5 | 122.7 | |
Other payables | 22.0 | 15.6 | |
252.4 | 455.7 | ||
8,473.7 | 7,453.2 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Accelerated | Retirement | Fair value of | ||||
| tax | benefit | financial | Tax | |||
| depreciation | obligations | instruments | losses | Other | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 April 2022 | 1,336.9 | 19.5 | (25.1) | (5.9) | (4.8) | 1,320.6 |
Charge/(credit) to income statement | 49.2 | 15.5 | 14.4 | (42.8) | (0.8) | 35.5 |
Charge/(credit) to equity | – | (63.0) | 0.5 | – | (0.1) | (62.6) |
At 1 April 2023 | 1,386.1 | (28.0) | (10.2) | (48.7) | (5.7) | 1,293.5 |
Charge/(credit) to income statement | 215.9 | 12.9 | (3.4) | (169.0) | (0.8) | 55.6 |
Charge to equity | – | 4.2 | 3.1 | – | 5.8 | 13.1 |
Acquisition of subsidiaries | – | – | – | – | 2.3 | 2.3 |
At 31 March 2024 | 1,602.0 | (10.9) | (10.5) | (217.7) | 1.6 | 1,364.5 |
| 2024 | 2023 | |
| £m | £m | |
Deferred tax asset | (239.1) | (92.6) |
Deferred tax liability | 1,603.6 | 1,386.1 |
1,364.5 | 1,293.5 |
| Retirement | |
| benefit | |
| obligations | |
| £m | |
At 1 April 2022 | 2.0 |
Charge to income statement | (0.1) |
Charge to equity | (0.3) |
At 1 April 2023 | 1.6 |
Charge to income statement | (0.1) |
At 31 March 2024 | 1.5 |
| Date of last | |
| formal actuarial | |
| valuation | |
Severn Trent Pension Scheme (STPS)* | 31 March 2022 |
Severn Trent Mirror Image Pension Scheme (STMIPS) | 31 March 2022 |
Water Companies Pension Scheme – Dee Valley Water Limited Section (DVWS) | 31 March 2020 |
| 2024 | 2023 | |
| £m | £m | |
Fair value of assets | 1,805.0 | 1,785.3 |
Present value of the defined benefit obligations | (2,018.0) | (2,064.7) |
(213.0) | (279.4) | |
| Presented on the balance sheet as: | ||
Retirement benefit obligation – funded schemes in surplus | 5.4 | 5.7 |
Retirement benefit obligation – funded schemes in deficit | (212.1) | (278.6) |
Retirement benefit obligation – unfunded schemes | (6.3) | (6.5) |
Retirement benefit obligation – total | (218.4) | (285.1) |
Net retirement benefit obligation | (213.0) | (279.4) |
| 2024 | 2023 | |
| £m | £m | |
| Fair value of scheme assets | ||
Equities | 20.7 | 188.4 |
Annuity policies* | 117.4 | 122.2 |
Corporate bonds | 429.8 | 237.0 |
Liability-driven investment funds (‘LDIs’) | 872.5 | 259.2 |
Property | 216.0 | 239.6 |
Cash | 148.1 | 741.2 |
Other | 0.5 | (2.3) |
1,805.0 | 1,785.3 |
| 2024 | 2023 | |
| £m | £m | |
Fair value at 1 April | 1,785.3 | 2,659.4 |
Interest income on scheme assets | 82.5 | 78.6 |
Contributions from the sponsoring companies | 67.9 | 100.5 |
Return on plan assets (excluding amounts included in finance income) | (17.0) | (922.0) |
Scheme administration costs | (4.2) | (4.3) |
Benefits paid | (109.5) | (126.9) |
Fair value at 31 March | 1,805.0 | 1,785.3 |
| 2024 | 2023 | |
| £m | £m | |
Present value at 1 April | (2,064.7) | (2,787.4) |
Service cost | (0.1) | (0.1) |
Past service (cost)/credit | (0.2) | 8.3 |
Interest cost | (95.9) | (82.2) |
Actuarial gains/(losses) arising from changes in demographic assumptions | 5.9 | (16.2) |
Actuarial gains arising from changes in financial assumptions | 53.2 | 744.7 |
Actuarial losses arising from experience adjustments | (25.7) | (58.7) |
Benefits paid | 109.5 | 126.9 |
Present value at 31 March | (2,018.0) | (2,064.7) |
| 2024 | 2023 | |
| £m | £m | |
| Amounts charged to operating costs: | ||
Current service cost | (0.1) | (0.1) |
Past service (cost)/credit | (0.2) | 8.3 |
Scheme administration costs | (4.2) | (4.3) |
(4.5) | 3.9 | |
| Amounts charged to finance costs: | ||
Interest cost | (95.9) | (82.2) |
| Amounts credited to finance income: | ||
Interest income on scheme assets | 82.5 | 78.6 |
Total amount (charged)/credited to the income statement | (17.9) | 0.3 |
| 2024 | 2023 | |
| % pa | % pa | |
Price inflation – RPI | 3.2 | 3.3 |
Price inflation – CPI | Pre 2030: 2.2 | 2.3 |
Post 2030: 3.1 | 3.2 | |
Discount rate | 4.9 | 4.8 |
Pension increases in payment | 3.2 | 3.3 |
Pension increases in deferment | 3.2 | 3.3 |
2024 | 2023 | |||
Men | Women | Men | Women | |
Mortality table used | S3PMA | S3PFA_M | S3PMA | S3PFA_M |
Mortality table compared with standard table | 98% | 91% | 98% | 91% |
Mortality projections | CMI 2022 | CMI 2022 | CMI 2021 | CMI 2021 |
Long-term rate of future improvement per annum | 1.0% | 1.0% | 1.0% | 1.0% |
Weighting factor given to data for 2021 | 0% | 0% | 40% | 40% |
Weighting factor given to data for 2022 | 40% | 40% | n/a | n/a |
Remaining life expectancy for members currently aged 60 (years) | 25.8 | 28.5 | 25.8 | 28.6 |
Remaining life expectancy at age 60 for members currently aged 40 (years) | 27.0 | 29.7 | 26.9 | 29.8 |
Assumption | Change in assumption | Impact on disclosed obligations |
| Discount rate | Increase/decrease by 0.1% pa | Decrease/increase by £24 million |
| Price inflation | Increase/decrease by 0.1% pa | Increase/decrease by £20 million |
| Mortality | Increase in life expectancy by 1 year | Increase by £72 million |
| Insurance | Regulatory | Other | Total | |
| £m | £m | £m | £m | |
At 1 April 2023 | 15.2 | 51.0 | 18.3 | 84.5 |
Charged to income statement | 15.9 | 1.2 | 0.3 | 17.4 |
Other net additions | – | 20.7 | – | 20.7 |
Utilisation of provision | (12.5) | (24.2) | (2.5) | (39.2) |
Unwinding of discount | – | – | 0.1 | 0.1 |
At 31 March 2024 | 18.6 | 48.7 | 16.2 | 83.5 |
| 2024 | 2023 | |
| £m | £m | |
| Included in: | ||
Current liabilities | 53.9 | 52.4 |
Non-current liabilities | 29.6 | 32.1 |
83.5 | 84.5 |
| Insurance | Other | Total | |
| £m | £m | £m | |
At 1 April 2023 | 0.3 | 1.4 | 1.7 |
Utilisation of provision | (0.3) | – | (0.3) |
At 31 March 2024 | – | 1.4 | 1.4 |
| 2024 | 2023 | |
| £m | £m | |
| Included in: | ||
Current liabilities | 0.5 | 0.8 |
Non-current liabilities | 0.9 | 0.9 |
1.4 | 1.7 |
| 2024 | 2023 | |
| £m | £m | |
| Total issued and fully paid share capital | ||
301,742,969 ordinary shares of 97 17 / 19 p (2023: 254,425,641) | 295.4 | 249.1 |
Number | £m | ||
Ordinary shares of 97 17 / | p | ||
| 19 | |||
At 1 April 2022 | 253,410,074 | 248.1 | |
Shares issued under the Employee Sharesave Scheme | 1,015,567 | 1.0 | |
At 1 April 2023 | 254,425,641 | 249.1 | |
Shares issued under the Employee Sharesave Scheme | 805,700 | 0.8 | |
Shares issued from equity placing | 46,511,628 | 45.5 | |
At 31 March 2024 | 301,742,969 | 295.4 |
| 2024 | 2023 | |
| £m | £m | |
At 1 April | 408.7 | 394.4 |
Share premium arising on issue of shares for Employee Sharesave Scheme | 13.5 | 14.3 |
Share premium arising from equity placing | 940.9 | – |
At 31 March | 1,363.1 | 408.7 |
| Capital | |||
| redemption | Hedging | ||
| reserve | reserve | Total | |
| £m | £m | £m | |
At 1 April 2022 | 157.1 | (8.7) | 148.4 |
Total comprehensive income for the year | – | 1.9 | 1.9 |
At 1 April 2023 | 157.1 | (6.8) | 150.3 |
Total comprehensive income for the year | – | 9.0 | 9.0 |
Reserves transfer | – | 8.3 | 8.3 |
At 31 March 2024 | 157.1 | 10.5 | 167.6 |
| Capital | |
| redemption | |
| reserve | |
| £m | |
At 31 March 2022, 31 March 2023 and 31 March 2024 | 157.1 |
| Standard | |||
| Moody’s | Fitch | ||
Severn Trent Plc | BBB | Baa2 | BBB |
Severn Trent Water | BBB+ | Baa1 | BBB+ |
| 2024 | 2023 | |
| £m | £m | |
Cash and cash equivalents | 953.2 | 34.2 |
Loans receivable from joint venture | 72.6 | 75.3 |
Borrowings (note 25) | (8,263.2) | (7,303.6) |
Valuation adjustments* | 49.5 | 70.2 |
Adjusted net debt | (7,187.9) | (7,123.9) |
Equity attributable to owners of the company | (1,834.0) | (970.6) |
Total capital | (9,021.9) | (8,094.5) |
| 2024 | 2023 | ||
| £m | £m | Valuation techniques and key inputs | |
Cross currency swaps | Discounted cash flow | ||
| Assets | 23.1 | 34.5 | Future cash flows are estimated based on forward interest rates from observable |
| Liabilities | (19.0) | (0.9) | yield curves at the period end and contract interest rates discounted at a rate that |
| reflects the credit risk of counterparties. The currency cash flows are translated at | |||
| spot rate. | |||
Interest rate swaps | Discounted cash flow | ||
| Assets | 39.2 | 40.5 | Future cash flows are estimated based on forward interest rates from observable |
| Liabilities | (7.0) | (10.4) | yield curves at the period end and contract interest rates discounted at a rate that |
| reflects the credit risk of counterparties. | |||
Energy swaps | Discounted cash flow | ||
Assets | 0.1 | 0.5 | Future cash flows are estimated based on forward electricity prices from |
| observable indices at the period end and contract prices discounted at a rate | |||
| tha | |||
Inflation swaps | Discounted cash flow | ||
Assets | 8.8 | 7.3 | Future cash flows on the RPI leg of the instrument are estimated based on |
| observable forward inflation indices. | |||
| Future cash flows on the CPI leg of the instrument are estimated based on the | |||
| future expected differential between RPI and CPI (the ‘CPI wedge’). | |||
| Both legs are discounted using observable swap rates at the period end, at a rate | |||
| that reflects the credit risk of counterparties. This is considered to be a Level 3 | |||
| valuation technique. |
| Inflation | |
| swaps | |
| £m | |
At 1 April 2022 | (3.7) |
Net gains recognised in profit or loss | 11.0 |
At 31 March 2023 | 7.3 |
Net gains recognised in profit or loss | 1.5 |
At 31 March 2024 | 8.8 |
2024 | 2023 | |||
| Carrying | Carrying | |||
| value | Fair value | value | Fair value | |
| £m | £m | £m | £m | |
| Floating rate debt | ||||
Bank loans | 632.8 | 632.8 | 569.0 | 551.0 |
Other loans | 147.9 | 155.9 | 146.8 | 157.9 |
Overdraft | 1.8 | 1.8 | 5.5 | 5.5 |
782.5 | 790.5 | 721.3 | 714.4 | |
| Fixed rate debt | ||||
Other loans | 5,149.6 | 4,929.5 | 4,441.3 | 4,177.0 |
Lease liabilities | 120.0 | 120.0 | 110.9 | 110.9 |
5,269.6 | 5,049.5 | 4,552.2 | 4,287.9 | |
| Index-linked debt | ||||
Bank loans | 150.7 | 141.9 | 144.0 | 137.1 |
Other loans | 2,060.4 | 1,816.0 | 1,886.1 | 1,798.0 |
2,211.1 | 1,957.9 | 2,030.1 | 1,935.1 | |
8,263.2 | 7,797.9 | 7,303.6 | 6,937.4 |
| 2024 | 2023 | |
| £m | £m | |
Adjusted net debt (note 34) | 7,187.9 | 7,123.9 |
Cash and cash equivalents | 953.2 | 34.2 |
Loans receivable from joint venture | 72.6 | 75.3 |
Interest bearing financial liabilities* | 8,213.7 | 7,233.4 |
| Floating rate | Fixed rate | Index-linked | Total | |
| £m | £m | £m | £m | |
Overdraft | (1.8) | – | – | (1.8) |
Bank loans | (612.9) | (19.9) | (150.7) | (783.5) |
Other loans | (145.1) | (5,129.4) | (2,033.9) | (7,308.4) |
Lease liabilities | – | (120.0) | – | (120.0) |
(759.8) | (5,269.3) | (2,184.6) | (8,213.7) | |
Impact of swaps not matched against specific debt instruments | 275.0 | (275.0) | – | – |
Interest bearing financial liabilities | (484.8) | (5,544.3) | (2,184.6) | (8,213.7) |
Proportion of interest bearing financial liabilities that are fixed | 67% | |||
Weighted average interest rate of fixed debt | 4.08% | |||
Weighted average period for which interest is fixed (years) | 8.9 |
| Floating rate | Fixed rate | Index-linked | Total | |
| £m | £m | £m | £m | |
Overdraft | (5.5) | – | – | (5.5) |
Bank loans | (543.6) | (25.4) | (144.0) | (713.0) |
Other loans | (83.0) | (4,462.7) | (1,858.3) | (6,404.0) |
Lease liabilities | – | (110.9) | – | (110.9) |
(632.1) | (4,599.0) | (2,002.3) | (7,233.4) | |
Impact of swaps not matched against specific debt instruments | 275.0 | (275.0) | – | – |
Interest bearing financial liabilities | (357.1) | (4,874.0) | (2,002.3) | (7,233.4) |
Proportion of interest bearing financial liabilities that are fixed | 67% | |||
Weighted average interest rate of fixed debt | 4.11% | |||
Weighted average period for which interest is fixed (years) | 9.7 |
| Average contract fixed | Notional principal | |||||
| interest rate | amount | Fair value | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| % | % | £m | £m | £m | £m | |
| Pay fixed rate interest | ||||||
5 – 10 years | 5.46 | 5.46 | (75.0) | (75.0) | (6.6) | (10.0) |
5.46 | 5.46 | (75.0) | (75.0) | (6.6) | (10.0) | |
2024 | 2023 | |||
| +1.0% | -1.0% | +1.0% | -1.0% | |
| £m | £m | £m | £m | |
Profit or loss | 1.0 | (1.4) | 2.3 | (2.8) |
Cash flow | (3.5) | 3.5 | (2.8) | 2.8 |
Equity | 1.0 | (1.4) | 2.3 | (2.8) |
| Euro | US Dollar | Yen | AUD | |
| €m | $m | ¥bn | $m | |
Borrowings by currency | (519.9) | (220.0) | (10.3) | (40.0) |
Cross currency swaps – hedge accounted | 19.9 | 70.0 | 10.3 | 40.0 |
Cross currency swaps – not hedge accounted | 500.0 | 150.0 | – | – |
Net currency exposure | – | – | – | – |
| Euro | US Dollar | Yen | AUD | |
| €m | $m | ¥bn | $m | |
Borrowings by currency | (19.9) | (180.0) | (10.3) | – |
Cross currency swaps – hedge accounted | 19.9 | 30.0 | 10.3 | – |
Cross currency swaps – not hedge accounted | – | 150.0 | – | – |
Net currency exposure | – | – | – | – |
Credit limit | Amount deposited | Number of counterparties | ||||
| 2024 | 2023 | 2024 | 2023 | |||
| £m | £m | £m | £m | 2024 | 2023 | |
Triple A range | 450.0 | – | 294.1 | – | 3 | – |
Double A range | 225.0 | 150.0 | 149.0 | – | 2 | 2 |
Single A range | 1,270.0 | 770.5 | 466.0 | – | 17 | 16 |
1,945.0 | 920.5 | 909.1 | – | 22 | 18 |
| Derivative assets | ||
| 2024 | 2023 | |
| £m | £m | |
Single A range | 71.2 | 82.8 |
| 2024 | 2023 | |
| £m | £m | |
2 – 5 years | 1,100.0 | 800.0 |
5 years | – | 100.0 |
1,100.0 | 900.0 |
| Trade and | Payments on | ||||
| other | financial | ||||
| 2024 | Floating rate | Fixed rate | Index-linked | payables | liabilities |
| Undiscounted amounts payable: | £m | £m | £m | £m | £m |
Within 1 year | (156.5) | (227.1) | (91.6) | (205.1) | (680.3) |
1 – 2 years | (52.0) | (750.2) | (40.0) | – | (842.2) |
2 – 5 years | (608.5) | (1,113.1) | (360.3) | – | (2,081.9) |
5 – 10 years | (844.6) | (2,782.0) | (439.5) | – | (4,066.1) |
10 – 15 years | – | (1,428.3) | (177.3) | – | (1,605.6) |
15 – 20 years | – | (1,184.7) | (308.9) | – | (1,493.6) |
20 – 25 years | – | – | (409.1) | – | (409.1) |
25 – 30 years | – | – | (725.4) | – | (725.4) |
30 – 35 years | – | – | (3,699.8) | – | (3,699.8) |
35 – 40 years | – | – | (25.8) | – | (25.8) |
40 – 45 years | – | – | (400.2) | – | (400.2) |
Total | (1,661.6) | (7,485.4) | (6,677.9) | (205.1) | (16,030.0) |
| Loans due | Trade and | Cash and | Receipts from | |
| from joint | other | short-term | financial | |
| ventures | receivables | deposits | assets | |
| £m | £m | £m | £m | |
Within 1 year | 2.4 | 739.0 | 953.2 | 1,694.6 |
1 – 2 years | 2.4 | 5.2 | – | 7.6 |
2 – 5 years | 87.0 | – | – | 87.0 |
Total | 91.8 | 744.2 | 953.2 | 1,789.2 |
| Trade and | Payments on | ||||
| other | financial | ||||
| Floating rate | Fixed rate | Index-linked | payables | liabilities | |
| £m | £m | £m | £m | £m | |
Within 1 year | (16.7) | (473.5) | (36.1) | (149.2) | (675.5) |
1 – 2 years | (10.6) | (153.7) | (89.3) | – | (253.6) |
2 – 5 years | (141.8) | (906.6) | (113.8) | – | (1,162.2) |
5 – 10 years | (211.9) | (2,002.1) | (714.3) | – | (2,928.3) |
10 – 15 years | – | (905.4) | (168.0) | – | (1,073.4) |
15 – 20 years | – | (1,064.8) | (304.4) | – | (1,369.2) |
20 – 25 years | – | (152.9) | (326.2) | – | (479.1) |
25 – 30 years | – | – | (738.5) | – | (738.5) |
30 – 35 years | – | – | (2,909.0) | – | (2,909.0) |
35 – 40 years | – | – | (917.5) | – | (917.5) |
40 – 45 years | – | – | (413.3) | – | (413.3) |
Total | (381.0) | (5,659.0) | (6,730.4) | (149.2) | (12,919.6) |
| Loans due | Trade and | Cash and | Receipts from | |
| from joint | other | short-term | financial | |
| ventures | receivables | deposits | assets | |
| £m | £m | £m | £m | |
Within 1 year | 2.4 | 681.7 | 34.2 | 718.3 |
1 – 2 years | 7.3 | 3.3 | – | 10.6 |
2 – 5 years | 87.0 | – | – | 87.0 |
Total | 96.7 | 685.0 | 34.2 | 815.9 |
| Cross currency swaps | ||||||
| Interest rate | Inflation | Energy | Cash | Cash | ||
| swaps | swaps | swaps | receipts | payments | Total | |
| 2024 | £m | £m | £m | £m | £m | £m |
Within 1 year | 8.0 | 0.6 | – | 27.0 | (32.8) | 2.8 |
1 – 2 years | 5.8 | 0.6 | 0.1 | 44.8 | (42.1) | 9.2 |
2 – 5 years | 10.3 | 2.3 | – | 213.7 | (214.4) | 11.9 |
5 – 10 years | 2.1 | 7.5 | – | 656.0 | (627.5) | 38.1 |
10 – 15 years | – | – | – | 62.2 | (56.4) | 5.8 |
26.2 | 11.0 | 0.1 | 1,003.7 | (973.2) | 67.8 |
| Cross currency swaps | ||||||
| Interest rate | Inflation | Energy | Cash | Cash | ||
| swaps | swaps | swaps | receipts | payments | Total | |
| 2023 | £m | £m | £m | £m | £m | £m |
Within 1 year | 13.9 | 0.5 | 0.5 | 7.4 | (6.1) | 16.2 |
1 – 2 years | 9.3 | 0.5 | – | 7.5 | (6.0) | 11.3 |
2 – 5 years | 12.1 | 2.0 | – | 157.2 | (125.1) | 6.2 |
5 – 10 years | 0.4 | 7.2 | – | 47.7 | (45.1) | 10.2 |
10 – 15 years | – | (1.9) | – | 82.8 | (59.0) | 21.9 |
35.7 | 8.3 | 0.5 | 302.6 | (241.3) | 105.8 |
2024 | 2023 | |||
| +1.0% | -1.0% | +1.0% | -1.0% | |
| £m | £m | £m | £m | |
Profit or loss | (16.4) | 16.4 | (16.4) | 16.4 |
Equity | (16.4) | 16.4 | (16.4) | 16.4 |
Notional principal amount | Fair value | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Euro | 11.4 | 11.4 | 5.6 | 6.4 |
US dollar | 55.4 | 23.2 | (0.8) | 3.1 |
Yen | 59.9 | 59.9 | (5.7) | 3.6 |
Australian Dollar | 21.5 | – | (1.7) | – |
148.2 | 94.5 | (2.6) | 13.1 |
| Average contract fixed | ||||||
interest rate | Notional principal amount | Fair value | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Period to maturity | % | % | £m | £m | £m | £m |
2 – 5 years | 2.30 | 2.43 | 119.9 | 125.4 | 7.4 | 9.5 |
5 – 10 years | 1.83 | 1.83 | 248.0 | 248.0 | 31.4 | 30.6 |
1.98 | 2.03 | 367.9 | 373.4 | 38.8 | 40.1 | |
Average contract price | Notional contracted amount | Fair value | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Period to maturity | £/MWh | £/MWh | MWh | MWh | £m | £m |
Less than 1 year | – | 44.7 | – | 43,680 | – | 0.5 |
1 – 2 years | 75.1 | – | 39,420 | – | 0.1 | – |
75.1 | 44.7 | 39,420 | 43,680 | 0.1 | 0.5 |
| Cumulative amount of fair | ||||
| Carrying amount of | value adjustments on the | |||
| hedged items | hedged items | |||
| Assets | Liabilities | Assets | Liabilities | |
| 2024 | £m | £m | £m | £m |
Cross currency swaps | – | (147.5) | – | (1.8) |
| Cumulative amount of fair | ||||
| Carrying amount of | valu | |||
| hedged items | hedged items | |||
| Assets | Liabilities | Assets | Liabilities | |
| 2023 | £m | £m | £m | £m |
Cross currency swaps | – | (109.9) | – | (14.0) |
| Number of awards | |
Outstanding at 1 April 2022 | 639,198 |
Granted during the year | 215,103 |
Vested during the year | (226,429) |
Lapsed during the year | (14,713) |
Outstanding at 1 April 2023 | 613,159 |
Granted during the year | 233,649 |
Vested during the year | (195,325) |
Lapsed during the year | (19,065) |
Outstanding at 31 March 2024 | 632,418 |
| Number of awards | |||
| Normal date | |||
| Date of grant | 2024 | 2023 | |
July 2020 | 2023 | – | 202,547 |
July 2021 | 2024 | 191,408 | 196,129 |
July 2022 | 2025 | 210,658 | 214,483 |
July 2023 | 2026 | 230,352 | – |
632,418 | 613,159 |
| Weighted | ||
| Number of | average | |
| share options | exercise price | |
Outstanding at 1 April 2022 | 4,042,399 | 1,824p |
Granted during the year | 1,112,373 | 2,183p |
Forfeited during the year | (72,506) | 1,968p |
Cancelled during the year | (216,312) | 2,113p |
Exercised during the year | (1,015,567) | 1,502p |
Lapsed during the year | (7,749) | 1,772p |
Outstanding at 1 April 2023 | 3,842,638 | 1,994p |
Granted during the year | 1,483,049 | 2,120p |
Forfeited during the year | (42,095) | 2,131p |
Cancelled during the year | (265,574) | 2,180p |
Exercised during the year | (805,700) | 1,769p |
Lapsed during the year | (7,301) | 1,992p |
Outstanding at 31 March 2024 | 4,205,017 | 2,068p |
| Number of awards | ||||
| Normal date | ||||
| Date of grant | Option price | 2024 | 2023 | |
January 2018 | 2023 | 1,652p | – | 111,115 |
January 2019 | 2024 | 1,474p | 212,405 | 216,309 |
January 2020 | 2023 or 2025 | 1,787p | 137,655 | 829,908 |
January 2021 | 2024 or 2026 | 1,860p | 816,766 | 855,384 |
January 2022 | 2025 or 2027 | 2,307p | 639,559 | 732,604 |
January 2023 | 2026 or 2028 | 2,183p | 935,780 | 1,097,318 |
January 2024 | 2027 or 2029 | 2,120p | 1,462,852 | – |
4,205,017 | 3,842,638 |
2024 | 2023 | |||||
LTIP | SAYE | LTIP | SAYE | |||
| 3 year | 5 year | 3 year | 5 year | |||
| scheme | scheme | scheme | scheme | |||
Share price at grant date (pence) | 2,791 | 2,555 | 2,555 | 2,858 | 2,674 | 2,674 |
Option life (years) | 3 | 3.3 | 5.3 | 3 | 3.3 | 5.3 |
Vesting period (years) | 3 | 3 | 5 | 3 | 3 | 5 |
Expected volatility (%) | 18.2 | 18.2 | 18.2 | 18.2 | 18.2 | 18.2 |
Expected dividend yield (%) | 4.0 | 4.4 | 4.4 | 3.7 | 4.0 | 4.0 |
Risk free rate (%) | n/a | 3.7 | 3.6 | n/a | 3.5 | 3.6 |
Fair value per share (pence) | 2,773 | 469 | 470 | 2,842 | 526 | 542 |
| £m | |
| Purchase consideration | |
Cash paid | 40.5 |
| £m | |
Cash and cash equivalents | 2.0 |
Property, plant and equipment | 16.0 |
Trade and other receivables | 3.7 |
Trade and other payables | (1.1) |
Deferred tax | (2.1) |
Other intangible assets | 5.0 |
Net identifiable assets acquired | 23.5 |
Add: goodwill | 17.0 |
| 40.5 |
| 2024 | 2023 | |
| £m | £m | |
Profit before interest and tax | 511.8 | 508.8 |
Depreciation of property, plant and equipment | 388.7 | 379.7 |
Depreciation of right-of-use assets | 5.2 | 3.9 |
Amortisation of intangible assets | 34.4 | 33.7 |
Pension service cost/(credit) | 0.3 | (8.2) |
Defined benefit pension scheme administration costs | 4.2 | 4.3 |
Defined benefit pension scheme contributions | (67.9) | (100.5) |
Fair value uplift on forestry assets | (5.3) | – |
Share based payment charge | 10.3 | 9.5 |
Profit on sale of property, plant and equipment and intangible assets | (3.5) | (2.2) |
Release from deferred credits | (16.9) | (16.4) |
Contributions and grants received | 43.5 | 40.2 |
Provisions charged to the income statement | 17.4 | 7.1 |
Utilisation of provisions for liabilities | (39.2) | (17.3) |
Operating cash flows before movements in working capital | 883.0 | 842.6 |
Increase in inventory | (4.9) | (3.4) |
Increase in amounts receivable | (183.5) | (146.2) |
Increase in amounts payable | 109.7 | 60.3 |
Cash generated from operations | 804.3 | 753.3 |
Tax received | 9.0 | 6.1 |
Tax paid | – | (10.1) |
Net cash generated from operating activities | 813.3 | 749.3 |
| Hedge | ||||||||
| accounting | Exchange on | |||||||
| adjustment | currency | |||||||
| Net cash and | on debt in | debt not | Loans due | |||||
| cash | Lease | fair value | hedge | from joint | Adjusted | |||
| equivalents | Bank loans | Other loans | liabilities | hedges | accounted | venture | ne | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 April 2023 | 28.7 | (713.0) | (6,474.2) | (110.9) | 47.9 | 22.3 | 75.3 | (7,123.9) |
Cash flow | 922.7 | (63.5) | (802.1) | 10.5 | – | – | (2.7) | 64.9 |
Fair value adjustments | – | – | 18.1 | – | (18.1) | – | – | – |
Inflation uplift on index-linked debt | – | (5.8) | (102.9) | – | – | – | – | (108.7) |
Foreign exchange | – | – | 2.8 | – | – | (2.8) | – | – |
Other non-cash movements | – | (1.2) | 0.4 | (19.6) | – | 0.2 | – | (20.2) |
At 31 March 2024 | 951.4 | (783.5) | (7,357.9) | (120.0) | 29.8 | 19.7 | 72.6 | (7,187.9) |
| Lease | |||||
| Bank loans | Other loans | liabilities | Derivatives | Total | |
| £m | £m | £m | £m | £m | |
At 1 April 2022 | (782.5) | (5,823.5) | (117.4) | 15.5 | (6,707.9) |
Cash flow | 83.7 | (452.7) | 13.1 | (11.2) | (367.1) |
Fair value adjustments | – | 0.9 | – | – | 0.9 |
Inflation uplift on index-linked debt | (13.5) | (193.9) | – | – | (207.4) |
Foreign exchange | – | (7.4) | – | – | (7.4) |
Other non-cash movements | (0.7) | 2.4 | (6.6) | 67.2 | 62.3 |
At 1 April 2023 | (713.0) | (6,474.2) | (110.9) | 71.5 | (7,226.6) |
Cash flow | (63.5) | (802.1) | 10.5 | (4.4) | (859.5) |
Fair value adjustments | – | 18.1 | – | – | 18.1 |
Inflation uplift on index-linked debt | (5.8) | (102.9) | – | – | (108.7) |
Foreign exchange | – | 2.8 | – | – | 2.8 |
Other non-cash movements | (1.2) | 0.4 | (19.6) | (21.9) | (42.3) |
At 31 March 2024 | (783.5) | (7,357.9) | (120.0) | 45.2 | (8,216.2) |
| 2024 | 2023 | |
| £m | £m | |
Property, plant and equipment contracted for but not provided for in the financial statements | 879.3 | 634.9 |
| 2024 | 2023 | |
| £m | £m | |
Sale of services | 264.7 | 259.5 |
Net interest income | 5.3 | 3.9 |
270.0 | 263.4 |
| 2024 | 2023 | |
| £m | £m | |
Amounts due to related parties | (2.3) | – |
Trade and other receivables due from related parties | – | 0.2 |
Loans receivable from joint venture | 72.6 | 75.3 |
70.3 | 75.5 |
| 2024 | 2023 | |
| £m | £m | |
Short-term employee benefits | 5.4 | 4.6 |
Service contract non-executive director benefits | 0.8 | 0.9 |
Share based payments | 5.0 | 5.4 |
11.2 | 10.9 |
| 2024 | 2023 | |
| £m | £m | |
Net finance costs | 281.5 | 362.6 |
Net finance costs from pensions | (13.4) | (3.6) |
Capitalised finance costs | 69.6 | 56.6 |
337.7 | 415.6 | |
Average net debt | 7,216.6 | 6,720.6 |
Effective interest cost | 4.7% | 6.2% |
| 2024 | 2023 | |
| £m | £m | |
Net finance costs | 281.5 | 362.6 |
Net finance costs from pensions | (13.4) | (3.6) |
Indexation adjustments | (108.0) | (215.7) |
Capitalised finance costs | 69.6 | 56.6 |
229.7 | 199.9 | |
Average net debt | 7,216.6 | 6,720.6 |
Effective cash cost of interest | 3.2% | 3.0% |
| 2024 | 2023 | |
| £m | £m | |
PBIT | 511.8 | 508.8 |
Net finance costs | 281.5 | 362.6 |
Net finance costs from pensions | (13.4) | (3.6) |
Net finance costs excluding net finance costs from pensions | 268.1 | 359.0 |
ratio | ratio | |
PBIT interest cover ratio | 1.9 | 1.4 |
| 2024 | 2023 | |
| £m | £m | |
PBIT | 511.8 | 508.8 |
Depreciation (including right-of-use assets) | 393.9 | 383.6 |
Amortisation | 34.4 | 33.7 |
EBITDA | 940.1 | 926.1 |
Net finance costs | 281.5 | 362.6 |
Net finance costs from pensions | (13.4) | (3.6) |
Net finance costs excluding finance costs from pensions | 268.1 | 359.0 |
ratio | ratio | |
EBITDA interest cover ratio | 3.5 | 2.6 |
| 2024 | 2023 | |||
| Current tax | Current tax | |||
| thereon | thereon | |||
| £m | £m | £m | £m | |
Profit before tax | 201.3 | (0.5) | 167.9 | – |
| Adjustments | ||||
Share of net loss/(profit) of joint venture | 4.1 | – | – | – |
Net losses/(gains) on financial instruments | 22.4 | – | (21.7) | – |
227.8 | (0.5) | 146.2 | – | |
Adjusted effective current tax rate | 0.2% | 0.0% |
| 2024 | 2023 | |
| £m | £m | |
Cash generated from operations | 804.3 | 753.3 |
Contributions and grants received | (43.5) | (40.2) |
Operational cash flow | 760.8 | 713.1 |
| 2024 | 2023 | |
| £m | £m | |
Purchase of property, plant and equipment | 1,169.7 | 699.7 |
Purchase of intangible assets | 30.0 | 40.0 |
Contributions and grants received | (43.5) | (40.2) |
Proceeds on disposal of property, plant and equipment | (10.0) | (12.9) |
Cash capex | 1,146.2 | 686.6 |
| 2024 | 2023 | |
| £m | £m | |
Additions to property, plant and equipment | 1,428.8 | 898.9 |
Additions to intangible assets | 30.0 | 40.0 |
Contributions and grants received | (43.5) | (40.2) |
Assets contributed at no cost | (146.0) | (105.0) |
Capitalised finance costs | (69.6) | (56.6) |
Capital investment | 1,199.7 | 737.1 |
| Country of operation | Percentage of | Class of | |
| Owned directly by Severn Trent Plc | and incorporation | share capital held | share capital held |
Athena Holdings Limited | Hong Kong | 100% | Ordinary |
| All subsidiary undertakings | |
Balba Technologies Limited | Severn Trent Green Power Holdings Limited |
Chester Water Limited | Severn Trent Green Power Limited |
Dee Valley Group Limited | Severn Trent Holdings Limited |
Dee Valley Limited | Severn Trent Investment Holdings Limited |
East Worcester Water Limited | Severn Trent LCP Limited |
Etwall Land Limited | Severn Trent Leasing Limited |
Hafren Dyfrdwy Cyfyngedig | Severn Trent Metering Services Limited |
Lakeside Water and Building Services Limited | Severn Trent MIS Trustees Limited |
M A Solutions (LINDUM) Ltd | Severn Trent Overseas Holdings Limited |
Midlands Land Portfolio Limited | Severn Trent Pension Scheme Trustees Limited |
Severn Trent (W&S) Limited | Severn Trent PIF Trustees Limited |
Severn Trent Data Portal Limited | Severn Trent Property Solutions Limited |
Severn Trent Draycote Limited | Severn Trent Reservoirs Limited |
Severn Trent Finance Holdings Limited | Severn Trent Retail and Utility Services Limited |
Severn Trent Finance Limited | Severn Trent Services (Water and Sewerage) Limited |
Severn Trent General Partnership Limited | Severn Trent Services Defence Holdings Limited |
Severn Trent Green Power (Andigestion) Limited | Severn Trent Services Defence Limited |
Severn Trent Green Power (Ardley) Limited | Severn Trent Services Holdings Limited |
Severn Trent Green Power (Bridgend) Limited | Severn Trent Services International (Overseas Holdings) Limited |
Severn Trent Green Power (Cassington) Limited | Severn Trent Services International Limited |
Severn Trent Green Power (CW) Limited | Severn Trent Services Operations UK Limited |
Severn Trent Green Power (Hertfordshire) Limited | Severn Trent Solar Power Limited |
Severn Trent Green Power (North London) Limited | Severn Trent SSPS Trustees Limited |
Severn Trent Green Power (RBWM) Limited | Severn Trent Trimpley Limited |
Severn Trent Green Power (Wallingford) Limited | Severn Trent Utilities Finance Plc |
Severn Trent Green Power (West London) Limited | Severn Trent Water Limited |
Severn Trent Green Power Biogas Limited | Severn Trent Wind Power Limited |
Severn Trent Green Power Composting Limited | Severn Trent WWIF Limited |
Severn Trent Green Power Group Limited | Wrexham Water Limited |
| Country of operation | ||
| All subsidiary undertakings | and incorporation | Class of share capital held |
Lyra Insurance Guernsey Limited | Guernsey | Ordinary |
Severn Trent Carsington Limited | United Kingdom | A and B Ordinary |
Company | Registered office |
Athena Holdings Limited | One 33, Hysan Avenue, Causeway Bay, Hong Kong |
Balba Technologies Limited | Unit 6, Enterprise Court, Eagle Business Park, Falcon Way, |
| Peterborough, Cambridgeshire, PE7 3GR | |
Dee Valley Limited | Packsaddle, Wrexham Road, Rhostyllen, Wrexham, LL14 4EH |
Hafren Dyfrdwy Cyfyngedig | Packsaddle, Wrexham Road, Rhostyllen, Wrexham, LL14 4EH |
Lakeside Water and Building Services Limited | Unit 6, Enterprise Court, Eagle Business Park, Falcon Way, |
| Peterborough, Cambridgeshire, PE7 3GR | |
Lyra Insurance Guernsey Limited | St Martin’s House, Le Bordage, St Peter Port, GY1 4AU, Guernsey |
Severn Trent General Partnership Limited | 50 Lothian Road, Festival Square, Edinburgh, EH3 9WJ |
Severn Trent Green Power (Andigestion) Limited | The Stables, Radford, Chipping Norton, Oxfordshire, OX7 4EB |
Severn Trent Green Power (Ardley) Limited | The Stables, Radford, Chipping Norton, Oxfordshire, OX7 4EB |
Severn Trent Green Power (Bridgend) Limited | The Stables, Radford, Chipping Norton, Oxfordshire, OX7 4EB |
Severn Trent Green Power (Cassington) Limited | The Stables, Radford, Chipping Norton, Oxfordshire, OX7 4EB |
Severn Trent Green Power (CW) Limited | The Stables, Radford, Chipping Norton, Oxfordshire, OX7 4EB |
Severn Trent Green Power (Hertfordshire) Limited | The Stables, Radford, Chipping Norton, Oxfordshire, OX7 4EB |
Severn Trent Green Power (North London) Limited | The Stables, Radford, Chipping Norton, Oxfordshire, OX7 4EB |
Severn Trent Green Power (RBWM) Limited | The Stables, Radford, Chipping Norton, Oxfordshire, OX7 4EB |
Severn Trent Green Power (Wallingford) Limited | The Stables, Radford, Chipping Norton, Oxfordshire, OX7 4EB |
Severn Trent Green Power (West London) Limited | The Stables, Radford, Chipping Norton, Oxfordshire, OX7 4EB |
Severn Trent Green Power Biogas Limited | The Stables, Radford, Chipping Norton, Oxfordshire, OX7 4EB |
Severn Trent Green Power Composting Limited | The Stables, Radford, Chipping Norton, Oxfordshire, OX7 4EB |
Severn Trent Green Power Group Limited | The Stables, Radford, Chipping Norton, Oxfordshire, OX7 4EB |
Severn Trent Green Power Holdings Limited | The Stables, Radford, Chipping Norton, Oxfordshire, OX7 4EB |
Company | Company Number |
Chester Water Limited | 2888872 |
Dee Valley Group Limited | 4316684 |
Dee Valley Limited | 2902525 |
East Worcester Water Limited | 2757948 |
Etwall Land Limited | 7559793 |
MA Solutions (LINDIUM) Ltd | 5107976 |
Severn Trent (W&S) Limited | 3995023 |
Severn Trent Carsington Limited | 7570384 |
Severn Trent Data Portal Limited | 8181048 |
Severn Trent Draycote Limited | 7681784 |
Severn Trent Finance Holdings Limited | 6044159 |
Severn Trent Finance Limited | 6294618 |
Severn Trent General Partnership Limited | SC416614 |
Severn Trent Green Power (Ardley) Limited | 5807721 |
Severn Trent Green Power (Hertfordshire) Limited | 6771560 |
Severn Trent Green Power (North London) Limited | 9689098 |
Severn Trent Green Power (West London) Limited | 8308321 |
Severn Trent Green Power Composting Limited | 4927756 |
Severn Trent Holdings Limited | 5656363 |
Severn Trent Investment Holdings Limited | 7560050 |
Severn Trent LCP Limited | 7943556 |
Severn Trent Leasing Limited | 6810163 |
Severn Trent Metering Services Limited | 2569703 |
Severn Trent Overseas Holdings Limited | 2455508 |
Severn Trent Reservoirs Limited | 3115315 |
Severn Trent Services Holdings Limited | 4395572 |
Severn Trent Services International (Overseas Holdings) Limited | 3125131 |
Severn Trent Services International Limited | 2387816 |
Severn Trent Retail and Utility Services Limited | 2562471 |
Severn Trent Trimpley Limited | 10690056 |
Severn Trent WWIF Limited | 11966722 |