Year ended 31 March 2024 | Year ended 31 March 2023 | ||||||
| Non- | |||||||
| Underlying | underlying | Underlying | Non-underlying | ||||
| performance | items1 | Tota l | performance | items1 | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Revenue | 2 | ||||||
Cost of sales | ( | ( | ( | ( | ( | ||
Gross profit | ( | ||||||
Distribution and administrative costs | ( | ( | ( | ( | ( | ( | |
Impairment losses on trade receivables | 18 | ( | ( | ( | ( | ||
Operating profit/(loss) | 5 | ( | ( | ||||
Share of results of joint venture | 14 | ||||||
Profit/(loss) from operations | ( | ( | |||||
Net financial expense | 8 | ( | ( | ( | ( | ||
Profit/(loss) before taxation | ( | ( | |||||
Taxation | 9 | ( | ( | ( | ( | ||
Profit/(loss) for the financial year | ( | ( | |||||
| Earnings per share | |||||||
– Basic (pence) | 10 | ||||||
– Diluted (pence) | 10 | ||||||
| Non-GAAP performance measures | |||||||
EBITDA before non-underlying items2 | 12 | ||||||
Adjusted profit before tax2 | 12 | ||||||
Adjusted earnings per share (pence)3 | 10 | ||||||
Adjusted diluted earnings per share (pence)3 | 10 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Profit for the financial year | ||
| Other comprehensive (expense)/income that may be reclassified subsequently to the Income Statement: | ||
– Effective portion of change in fair value of cash flow hedges | ( | |
– Exchange difference on translation of foreign operations | ( | |
Other comprehensive (expense)/income | ( | |
Total comprehensive income for the financial year |
| 31 March 2023 | |||
| 31 March 2024 | Restated | ||
| Note | £m | £m | |
| ASSETS | |||
| Non-current assets | |||
Intangible assets | 13 | ||
Investment in joint ventures | 14 | ||
| Property, plant and equipment | |||
Land and buildings | 15 | ||
Hire equipment | 15 | ||
Other | 15 | ||
Right of use assets | 16 | ||
| Current assets | |||
Inventories | 17 | ||
Trade and other receivables | 18 | ||
Cash and cash equivalents | 21 | ||
Current tax asset | |||
Derivative financial assets | 20 | ||
Total assets | |||
| LIABILITIES | |||
| Current liabilities | |||
Bank overdraft | 21 | ( | ( |
Lease liabilities | 22 | ( | ( |
Trade and other payables | 19 | ( | ( |
Derivative financial liabilities | 20 | ( | ( |
| Provisions | 23 | ( | ( |
( | ( |
| 31 March 2023 | |||
| 31 March 2024 | Restated | ||
| Note | £m | £m | |
| Non-current liabilities | |||
Borrowings | 21 | ( | ( |
Lease liabilities | 22 | ( | ( |
Provisions 1 | 23 | ( | ( |
Deferred tax liability | 24 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| EQUITY | |||
Share capital | 25 | ||
Share premium | 27 | ||
Capital redemption reserve | 27 | ||
Merger reserve | 27 | ||
Hedging reserve | 27 | ||
Translation reserve | 27 | ( | ( |
Retained earnings | 27 | ||
Total equity |
| Capital | |||||||||
| Share | redemption | Merger | Hedging | Translation | Retained | ||||
| Share capital | premium | reserve | reserve | reserve | reserve | Earnings | Total equity | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 April 2022 | ( | ||||||||
Profit for the year | |||||||||
Other comprehensive expense | |||||||||
Total comprehensive income | |||||||||
Dividends | ( | ( | |||||||
Equity-settled share-based payments | 26 | ||||||||
Purchase of own shares for cancellation or placement in treasury | 25 | ( | ( | ( | |||||
Issue of shares under the Sharesave Scheme | 26 | ||||||||
At 31 March 2023 | ( | ||||||||
Profit for the year | |||||||||
Other comprehensive income | ( | ( | ( | ||||||
Total comprehensive income | ( | ( | |||||||
Dividends | ( | ( | |||||||
Equity-settled share-based payments | 26 | ||||||||
At 31 March 2024 | ( |
| Year ended | Year ended | ||
| 31 March 2024 | 31 March 2023 | ||
| Note | £m | £m | |
| Cash generated from operating activities | |||
Profit before tax | |||
Net financial expense | 8 | ||
Amortisation | 13 | ||
Depreciation | |||
Share of profit from joint venture | 14 | ( | ( |
Termination of lease contracts | ( | ||
Loss on planned disposals of hire equipment | 5 | ||
Loss/(profit) on other disposals of hire equipment | 5 | ( | |
Exceptional write-off | 4 | ||
Decrease/(increase) in inventories | ( | ||
Decrease in trade and other receivables | |||
Decrease in trade and other payables | ( | ( | |
Increase in provisions | 23 | ||
Equity-settled share-based payments | |||
Cash generated from operations before changes in hire fleet | |||
Purchase of hire equipment | ( | ( | |
Proceeds from planned sale of hire equipment | |||
Proceeds from customer loss/damage of hire equipment | |||
Cash generated from operations | |||
Interest paid | ( | ( | |
Tax paid | ( | ( | |
Net cash flow from operating activities | |||
| Cash flow used in investing activities | |||
Purchase of non-hire property, plant and equipment | ( | ( | |
Capital expenditure on IT development | ( | ( | |
Acquisition of business | 3 | ( | |
Proceeds from sale of non-hire property, plant and equipment | |||
Dividends and loan repayments from joint venture | 14 | ||
Net cash flow used in investing activities | ( | ( | |
Net cash flow before financing activities |
| Year ended | Year ended | ||
| 31 March 2024 | 31 March 2023 | ||
| Note | £m | £m | |
| Cash flow from financing activities | |||
Payments for the principal element of leases | ( | ( | |
Drawdown of loans | |||
Repayment of loans | ( | ( | |
Proceeds from the issue of Sharesave Scheme shares | |||
Purchase of own shares for cancellation or placement in treasury | ( | ||
Dividends paid | 11 | ( | ( |
Net cash flow used in financing activities | ( | ( | |
Increase/(decrease) in cash and cash equivalents | ( | ||
Net cash at the start of the financial year | 21 | ( | |
Net cash at the end of the financial year | 21 | ( | |
| Analysis of cash and cash equivalents | |||
Cash | 21 | ||
Bank overdraft | 21 | ( | ( |
( |
| International Accounting Standards | Effective date (periods | |
| (‘IAS’)/IFRS | beginning on or after) | |
IFRS 17 | Insurance Contracts | 1 January 2023 |
Amendments to IAS 1 | Disclosure of Accounting Policies | 1 January 2023 |
Amendments to IAS 8 | Changes in Accounting Estimates | 1 January 2023 |
Amendments to IAS 12 | Deferred Tax related to Assets and Liabilities | 1 January 2023 |
| arising from a Single Transaction | ||
Amendments to IAS 12 | Pillar Two Tax Model Rules | 1 January 2023 |
| International Accounting Standards | Effective date (periods | |
| (IAS)/IFRS | beginning on or after) | |
Amendments to IFRS 16 | Lease Liability in a Sale and Leaseback | 1 January 2024 |
Amendments to IAS 1 | Non-current Liabilities with Covenants | 1 January 2024 |
Amendments to IAS 1 | Classification of Liabilities as Current | 1 January 2024 |
| or Non-current | ||
Amendments to IAS 7 and IFRS 7 | Supplier Finance Arrangements | 1 January 2024 |
Amendments to IAS 21* | Lack of Exchangeability | 1 January 2025 |
IFRS 18* | Presentation and Disclosure | 1 January 2027 |
| of Financial Statements |
Customer lists | • over the period of the expected benefit, up to ten years |
Brands | • over the period of use in the business, up to ten years |
IT development | • over the period of use in the business, up to ten years |
Tools and general equipment | • between one and eleven years straight-line |
Access equipment | • between two and fifteen years straight-line |
Surveying equipment | • between one and nine years straight-line |
Power equipment | • between three and ten years straight-line |
Lifting equipment | • between one and ten years straight-line |
Powered Access | • between five and eleven years straight-line |
| Freehold buildings and long leasehold | • over the shorter of the lease period and 50 years |
| improvements | straight-line |
Short leasehold property improvements | • over the period of the lease |
| Fixtures and fittings and office | • 25% per annum straight-line |
| equipment (excluding IT) | |
IT equipment | • between three and fifteen years straight-line |
Motor vehicles | • 25% per annum straight-line |
| Hire | |||||
| excluding | UK and | Corporate | |||
| disposals | Services | Ireland 1 | items | Tota l | |
| £m | £m | £m | £m | £m | |
Revenue | 253.6 | 162.5 | 421.5 | – | 421.5 |
Cost of sales | (54.6) | (130.9) | (191.5) | – | (191.5) |
Gross Profit | 199.0 | 31.6 | 230.0 | – | 230.0 |
| Segment result: | |||||
| Adjusted EBITDA | 99.5 | (2.7) | 96.8 | ||
| Depreciation | (66.5) | (0.4) | (66.9) | ||
Loss on planned disposals of hire equipment | (2.4) | – | (2.4) | ||
Operating profit/(loss) before amortisation and non-underlying items | 30.6 | (3.1) | 27.5 | ||
| Amortisation | (0.6) | (3.0) | (3.6) | ||
Non-underlying items | (9.0) | – | (9.0) | ||
Operating profit/(loss) | 21.0 | (6.1) | 14.9 | ||
Share of results of joint venture | – | 2.9 | 2.9 | ||
Profit/(loss) from operations | 21.0 | (3.2) | 17.8 | ||
Net financial expense | (12.7) | ||||
Profit before tax | 5.1 | ||||
Taxation | (2.4) | ||||
Profit for the financial year | 2.7 |
| Hire | |||||
| excluding | UK and | Corporate | |||
| disposals | Services | Ireland | items | Tota l | |
| £m | £m | £m | £m | £m | |
| Intangible assets | 29.4 | 10.3 | 39.7 | ||
Investment in joint venture | 0.6 | 8.2 | 8.8 | ||
Land and buildings | 15.1 | – | 15.1 | ||
Hire equipment | 210.6 | – | 210.6 | ||
Non-hire equipment | 7.4 | – | 7.4 | ||
Right of use assets | 97.3 | – | 97.3 | ||
Taxation assets | – | 2.7 | 2.7 | ||
Current assets | 110.9 | 3.7 | 114.6 | ||
Cash | – | 4.0 | 4.0 | ||
Total assets | 471.3 | 28.9 | 500.2 | ||
Lease liabilities | (97.6) | – | (97.6) | ||
Other liabilities | (109.3) | (4.8) | (114.1) | ||
Borrowings | – | (104.1) | (104.1) | ||
Taxation liabilities | – | (8.7) | (8.7) | ||
Total liabilities | (206.9) | (117.6) | (324.5) |
| Hire | |||||
| excluding | UK and | Corporate | |||
| disposals | Services | Ireland 1 | item | Total | |
| £m | £m | £m | £m | £m | |
Revenue | 258.0 | 176.3 | 440.6 | – | 440.6 |
Cost of sales | (54.8) | (142.9) | (201.2) | – | (201.2) |
Gross Profit | 203.2 | 33.4 | 239.4 | – | 239.4 |
| Segment result: | |||||
| Adjusted EBITDA | 105.8 | (1.9) | 103.9 | ||
| Depreciation | (69.3) | (0.3) | (69.6) | ||
| Loss on planned disposals of hire equipment | (0.2) | – | (0.2) |
| Hire | |||||
| excluding | UK and | Corporate | |||
| disposals | Services | Ireland | item | Total | |
| £m | £m | £m | £m | £m | |
| Operating profit/(loss) before amortisation | |||||
and non-underlying items | 36.3 | (2.2) | 34.1 | ||
| Amortisation | (1.8) | – | (1.8) | ||
Non-underlying items | (25.6) | (2.9) | (28.5) | ||
Operating profit/(loss) | 8.9 | (5.1) | 3.8 | ||
Share of results of joint venture | – | 6.6 | 6.6 | ||
Profit from operations | 8.9 | 1.5 | 10.4 | ||
Net financial expense | (8.6) | ||||
Profit before tax | 1.8 | ||||
Taxation | (0.6) | ||||
Profit for the financial year | 1.2 | ||||
| Intangible assets | 19.1 | 5.9 | 25.0 | ||
Investment in joint venture | – | 9.2 | 9.2 | ||
Land and buildings | 13.9 | – | 13.9 | ||
Hire equipment | 207.9 | – | 207.9 | ||
Non-hire equipment | 15.9 | – | 15.9 | ||
Right of use assets | 83.2 | – | 83.2 | ||
Taxation assets | – | 0.3 | 0.3 | ||
Current assets | 115.2 | 4.7 | 119.9 | ||
Cash | – | 1.1 | 1.1 | ||
Total assets | 455.2 | 21.2 | 476.4 | ||
Lease liabilities | (86.1) | – | (86.1) | ||
Other liabilities | (98.5) | (7.6) | (106.1) | ||
Borrowings | – | (92.2) | (92.2) | ||
Taxation liabilities | – | (7.4) | (7.4) | ||
Total liabilities | (184.6) | (107.2) | (291.8) |
Year ended/As at 31 March 2024 | Year ended/As at 31 March 2023 | |||
| Non-current | Non-current | |||
| Revenue | assets | Revenue | assets | |
| £m | £m | £m | £m | |
UK | 414.2 | 370.1 | 431.8 | 345.3 |
Ireland | 7.3 | 8.8 | 8.8 | 9.8 |
421.5 | 378.9 | 440.6 | 355.1 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Hire and related activities | 253.6 | 258.0 |
Services | 162.5 | 176.3 |
Disposals | 5.4 | 6.3 |
421.5 | 440.6 |
| Book value at | Fair value | ||
| acquisition | adjustment | Fair value | |
| £m | £m | £m | |
Hire equipment assets | 11.8 | – | 11.8 |
Intangible assets – customer relationships | – | 1.0 | 1.0 |
Trade and other receivables | 1.4 | (0.1) | 1.3 |
Corporation tax | – | 0.1 | 0.1 |
Trade and other payables | (2.3) | (1.4) | (3.7) |
Borrowings | (10.2) | – | (10.2) |
Deferred tax | – | (0.2) | (0.2) |
Net assets acquired | 0.7 | (0.6) | 0.1 |
Goodwill | 9.9 | ||
Total cash consideration | 10.0 | ||
| Satisfied by: | |||
– settlement of debt | 10.2 | ||
– cash consideration | 10.0 | ||
Total cash outflow – acquisition of business | 20.2 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Asset write-off | – | 20.4 |
Other professional and support costs | 1.9 | 1.4 |
Restructuring costs | 3.9 | 6.7 |
Transformation costs | 3.2 | – |
9.0 | 28.5 |
| Year ended | Year ended | ||
| 31 March 2024 | 31 March 2023 | ||
| £m | £m | ||
| Amortisation of intangible assets | |||
– acquired | 0.6 | 0.4 | |
– internally generated | 3.0 | 1.4 | |
Depreciation of owned property, plant and equipment | 40.5 | 43.0 | |
Depreciation of right of use assets | 26.4 | 26.6 | |
| Loss on planned disposals of hire equipment | 2.4 | 0.2 | |
| Loss/(profit) on other disposals of hire equipment | 0.2 | (1.9) | |
Exceptional write-off | – | 20.4 | |
| Auditors’ remuneration | |||
– audit of these Financial Statements | 0.6 | 1.1 | |
– audit of financial statements of subsidiaries | 0.2 | 0.1 | |
Total audit fees | 0.8 | 1.2 | |
Non-audit fees: audit-related services − interim review fee of £75,000 | (2023: £40,000) | 0.1 | – |
Total fees | 0.9 | 1.2 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
UK and Ireland | 3,091 | 3,241 |
Central | 318 | 283 |
3,409 | 3,524 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Wages and salaries | 114.1 | 113.9 |
Social security costs | 11.1 | 11.3 |
Other pension costs | 3.3 | 3.3 |
Share-based payments | 0.6 | 1.0 |
129.1 | 129.5 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000s | £’000s | |
| Directors’ emoluments | ||
Basic remuneration, including benefits | 1,191 | 1,047 |
Value of long-term incentives | – | – |
Performance-related bonuses | – | – |
Gain on exercise of share options | – | – |
Company contributions to money purchase pension schemes | – | 40 |
1,191 | 1,087 | |
| Emolument of the highest paid Director | ||
Basic remuneration, including benefits | 492 | 230 |
Performance-related bonuses | – | – |
Termination payments | – | – |
Gain on exercise of share options | – | – |
Company pension contributions | – | 27 |
492 | 257 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Interest on bank loans and overdrafts | 7.4 | 4.4 |
Amortisation of issue costs | 0.4 | 0.7 |
Total interest on borrowings | 7.8 | 5.1 |
Interest on lease liabilities | 5.0 | 3.5 |
Other finance income | (0.1) | – |
Financial expense | 12.7 | 8.6 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
| Tax charged in the Income Statement from continuing operations | ||
| Current tax | ||
UK corporation tax on profit at 25% (2023: 19%) | 1.7 | 3.8 |
Adjustment in respect of prior years | (0.4) | (1.0) |
Total current tax | 1.3 | 2.8 |
| Deferred tax | ||
UK deferred tax at 25% (2023: 25%) | 1.0 | (3.8) |
Adjustment in respect of prior years | 0.1 | 1.6 |
Total deferred tax | 1.1 | (2.2) |
Total tax charge from continuing operations | 2.4 | 0.6 |
| Tax charged in other comprehensive income | ||
| Deferred tax on effective portion of changes in fair value of cash | ||
flow hedges | – | – |
Tax charged in equity | – | – |
| Deferred tax |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Profit before tax | 5.1 | 1.8 |
| Accounting profit multiplied by the standard rate of corporation tax | ||
at 25% (2023: 19%) | 1.3 | 0.3 |
Expenses not deductible for tax purposes | 2.2 | 0.9 |
Share-based payments | – | 0.1 |
Share of joint venture income already taxed | (0.8) | (1.3) |
Change in tax rates | – | – |
Adjustment to tax in respect of prior years | (0.3) | 0.6 |
Tax charge for the year reported in the Income Statement | 2.4 | 0.6 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
| Weighted average number of shares in issue (m) | ||
Number of shares at the beginning of the year | 457.7 | 514.0 |
Exercise of share options | – | 0.2 |
Vested shares not yet exercised | 2.7 | 2.7 |
Shares repurchased and subsequently cancelled or placed in treasury | – | (28.9) |
Weighted average for the year – basic number of shares | 460.4 | 488.0 |
Share options | 3.9 | 3.5 |
Employee share scheme | – | 0.2 |
Weighted average for the year – diluted number of shares | 464.3 | 491.7 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
| Profit (£m) | ||
Profit for the year after tax – basic earnings | 2.7 | 1.2 |
| Intangible amortisation charge – acquired intangibles | ||
(after tax) | 1.0 | 0.4 |
Non-underlying items (after tax) | 7.1 | 22.6 |
| Adjusted earnings | 10.8 | 24.2 |
| Earnings per share (pence) | ||
Basic earnings per share | 0.59 | 0.25 |
Dilutive shares and options | (0.01) | (0.01) |
Diluted earnings per share | 0.58 | 0.24 |
| Adjusted earnings per share | 2.35 | 4.96 |
Dilutive shares and options | (0.02) | (0.04) |
| Adjusted diluted earnings per share | 2.33 | 4.92 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
2022 final dividend (1.45 pence on 489.5m ordinary shares) | – | 7.1 |
2023 interim dividend (0.80 pence on 474.7m ordinary shares) | – | 3.8 |
2023 final dividend (1.80 pence on 452.9m ordinary shares) | 8.2 | – |
2024 interim dividend (0.80 pence on 453.5m ordinary shares) | 3.6 | – |
11.8 | 10.9 |
| Year ended | ||
| Year ended | 31 March 2023 | |
| 31 March 2024 | Restated | |
| £m | £m | |
Operating profit | 14.9 | 3.8 |
Add back: amortisation | 3.6 | 1.8 |
Add back: non-underlying items | 9.0 | 28.5 |
Adjusted operating profit | 27.5 | 34.1 |
Add back: depreciation | 66.9 | 69.6 |
| Add back: loss on planned disposals of hire equipment | 2.4 | 0.2 |
Adjusted EBITDA | 96.8 | 103.9 |
Profit before tax | 5.1 | 1.8 |
| Add back: amortisation of acquired intangibles | 0.6 | 0.4 |
Add back: non-underlying items | 9.0 | 28.5 |
Adjusted profit before tax | 14.7 | 30.7 |
| Return on capital employed (ROCE) | ||
Adjusted profit before tax | 14.7 | 30.7 |
Interest | 12.7 | 8.6 |
| Profit before tax, interest, amortisation of acquired intangibles | ||
| and non-underlying items | 27.4 | 39.3 |
| Average gross capital employed | 277.0 | 280.5 |
ROCE | 9.9% | 14.0% |
| Internally | ||||||
| Acquired | generated | |||||
| Total | Total | |||||
| Customer | acquired | IT | intangible | |||
| Goodwill | lists | Brands | intangibles | development | assets | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 1 April 2022 | 29.9 | 8.3 | 2.6 | 40.8 | 6.9 | 47.7 |
Additions | – | – | – | – | 0.9 | 0.9 |
Disposals | (12.4) | (5.4) | (1.3) | (19.1) | – | (19.1) |
At 31 March 2023 | 17.5 | 2.9 | 1.3 | 21.7 | 7.8 | 29.5 |
Transfer from property, plant and equipment | – | – | – | – | 8.3 | 8.3 |
Additions | – | – | – | – | 1.9 | 1.9 |
Acquisitions | 9.9 | 1.0 | – | 10.9 | – | 10.9 |
At 31 March 2024 | 27.4 | 3.9 | 1.3 | 32.6 | 18.0 | 50.6 |
| Accumulated amortisation | ||||||
At 1 April 2022 | 12.4 | 6.8 | 2.1 | 21.3 | 0.5 | 21.8 |
Charged in period | – | 0.3 | 0.1 | 0.4 | 1.4 | 1.8 |
Disposals | (12.4) | (5.4) | (1.3) | (19.1) | – | (19.1) |
At 31 March 2023 | – | 1.7 | 0.9 | 2.6 | 1.9 | 4.5 |
Transfer from property, plant and equipment | – | – | – | – | 2.8 | 2.8 |
Charged in period | – | 0.4 | 0.2 | 0.6 | 3.0 | 3.6 |
At 31 March 2024 | – | 2.1 | 1.1 | 3.2 | 7.7 | 10.9 |
| Net book value | ||||||
At 31 March 2024 | 27.4 | 1.8 | 0.2 | 29.4 | 10.3 | 39.7 |
At 31 March 2023 | 17.5 | 1.2 | 0.4 | 19.1 | 5.9 | 25.0 |
At 31 March 2022 | 17.5 | 1.5 | 0.5 | 19.5 | 6.4 | 25.9 |
| Customer | IT | ||||
| Goodwill | lists | Brands | development | Tota l | |
| £m | £m | £m | £m | £m | |
Allocated to Hire | 26.4 | 1.4 | 0.1 | 8.9 | 36.8 |
Services | 1.0 | 0.4 | 0.1 | 1.4 | 2.9 |
At 31 March 2024 | 27.4 | 1.8 | 0.2 | 10.3 | 39.7 |
Allocated to Hire | 16.5 | 0.5 | 0.3 | 5.4 | 22.7 |
Services | 1.0 | 0.7 | 0.1 | 0.5 | 2.3 |
At 31 March 2023 | 17.5 | 1.2 | 0.4 | 5.9 | 25.0 |
31 March 2024 | 31 March 2023 | |||
| Pre-tax | Terminal value | Pre-tax | Terminal value | |
| discount rate | growth rate | discount rate | growth rate | |
UK and Ireland Hire and Services | 12.2% | 2.0% | 12.0% | 2.5% |
| Reduction in headroom | ||
| at 31 March 2024 (£m) | ||
| Revenue | ||
| growth – | Pre-tax | |
| 1% decrease | discount rate – | |
| per annum | 0.5% increase | |
Hire | 30.2 | 18.3 |
Services | 4.6 | 3.2 |
| Speedy Hydrogen | Turner & Hickman | ||
| Solutions Limited | Limited | ||
| Equity | Equity | Loan | |
| investment | investment | advances | |
| £m | £m | £m | |
At 1 April 2022 | – | 7.3 | 0.5 |
Share of results for the year after tax | – | 6.6 | – |
Share of other comprehensive income | – | 0.3 | 0.1 |
Dividends received | – | (5.0) | – |
Loan repayment | – | – | (0.6) |
At 31 March 2023 | – | 9.2 | – |
Share of results for the year after tax | – | 2.9 | – |
Share of other comprehensive income | – | – | – |
Dividends received | – | (3.9) | – |
Purchase of shares in joint venture | 0.6 | – | – |
At 31 March 2024 | 0.6 | 8.2 | – |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Revenue | 22.0 | 28.3 |
Cost of sales | (8.2) | (8.1) |
Gross profit | 13.8 | 20.2 |
General and administrative expenses | (2.7) | (2.5) |
Operating profit | 11.1 | 17.7 |
Finance costs | – | (0.1) |
Other income | 0.2 | – |
Other expense | (0.1) | – |
Foreign exchange loss, net | – | (0.1) |
Profit before tax | 11.2 | 17.5 |
Income tax expense | (1.9) | (3.6) |
Profit for the year | 9.3 | 13.9 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| ASSETS | ||
Non-current assets | 3.1 | 3.3 |
| Current assets | ||
Inventories | 0.6 | 0.6 |
Trade accounts receivable | 6.7 | 12.1 |
Cash and cash equivalents | 0.5 | 0.6 |
Other current assets | 1.2 | 0.8 |
Total current assets | 9.0 | 14.1 |
Total assets | 12.1 | 17.4 |
| LIABILITIES | ||
| Current liabilities | ||
Trade accounts payable | (0.9) | (1.4) |
Other current liabilities | (1.1) | (1.5) |
Total current liabilities | (2.0) | (2.9) |
Total liabilities | (2.0) | (2.9) |
Net assets | 10.1 | 14.5 |
| Land and | Hire | |||
| buildings | equipment | Other | Tota l | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 April 2022 | 53.2 | 422.7 | 91.7 | 567.6 |
Foreign exchange | – | (0.1) | – | (0.1) |
Additions | 3.3 | 52.1 | 5.5 | 60.9 |
| Disposals | (2.0) | (22.2) | (0.6) | (24.8) |
| Exceptional write-off | – | (33.0) | – | (33.0) |
Transfers to inventory | – | (23.6) | – | (23.6) |
At 31 March 2023 restated 1 | 54.5 | 395.9 | 96.6 | 547.0 |
| Transfer to Intangible Assets | – | – | (8.3) | (8.3) |
Foreign exchange | – | (0.5) | – | (0.5) |
Acquisitions | – | 11.8 | – | 11.8 |
Additions | 6.7 | 42.5 | 2.3 | 51.5 |
Disposals | (3.0) | (35.9) | (62.4) | (101.3) |
Transfers to inventory | – | (27.8) | – | (27.8) |
At 31 March 2024 | 58.2 | 386.0 | 28.2 | 472.4 |
| Accumulated depreciation | ||||
At 1 April 2022 | 37.6 | 195.8 | 76.5 | 309.9 |
Foreign exchange | – | 0.2 | – | 0.2 |
Charged in year | 4.4 | 33.9 | 4.7 | 43.0 |
| Disposals | (1.4) | (11.9) | (0.5) | (13.8) |
| Exceptional write-off | – | (12.6) | – | (12.6) |
Transfers to inventory | – | (17.4) | – | (17.4) |
At 31 March 2023 restated 1 | 40.6 | 188.0 | 80.7 | 309.3 |
| Transfer to Intangible Assets | – | – | (2.8) | (2.8) |
Foreign exchange | – | (0.2) | – | (0.2) |
Charged in year | 4.4 | 32.6 | 3.5 | 40.5 |
Disposals | (1.3) | (24.5) | (61.2) | (87.0) |
Transfers to inventory | – | (20.5) | – | (20.5) |
| Land and | Hire | |||
| buildings | equipment | Other | Tota l | |
| £m | £m | £m | £m | |
At 31 March 2024 | 43.7 | 175.4 | 20.2 | 239.3 |
| Net book value | ||||
At 31 March 2024 | 14.5 | 210.6 | 8.0 | 233.1 |
At 31 March 2023 | 13.9 | 207.9 | 15.9 | 237.7 |
At 31 March 2022 | 15.6 | 226.9 | 15.2 | 257.7 |
| Land and | |||
| buildings | Other | Tota l | |
| £m | £m | £m | |
| Cost | |||
At 1 April 2022 | 144.4 | 55.6 | 200.0 |
Additions | 2.1 | 28.1 | 30.2 |
Remeasurements | 4.1 | 3.5 | 7.6 |
Disposals | (5.3) | (22.4) | (27.7) |
At 31 March 2023 | 145.3 | 64.8 | 210.1 |
Additions | 9.0 | 13.0 | 22.0 |
Remeasurements | 17.9 | 0.8 | 18.7 |
Disposals | (6.7) | (11.7) | (18.4) |
At 31 March 2024 | 165.5 | 66.9 | 232.4 |
| Accumulated depreciation | |||
At 1 April 2022 | 92.3 | 33.5 | 125.8 |
Charged in year | 13.1 | 13.5 | 26.6 |
Disposals | (5.1) | (20.4) | (25.5) |
At 31 March 2023 | 100.3 | 26.6 | 126.9 |
Charged in year | 12.6 | 13.8 | 26.4 |
Disposals | (6.6) | (11.6) | (18.2) |
At 31 March 2024 | 106.3 | 28.8 | 135.1 |
| Net book value | |||
At 31 March 2024 | 59.2 | 38.1 | 97.3 |
At 31 March 2023 | 45.0 | 38.2 | 83.2 |
At 31 March 2022 | 52.1 | 22.1 | 74.2 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Work in progress | 1.4 | 1.0 |
Finished goods and goods for resale | 10.4 | 11.7 |
11.8 | 12.7 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Trade receivables | 93.9 | 97.9 |
Other receivables | 3.0 | 1.9 |
Prepayments | 4.1 | 4.7 |
Accrued income | 1.3 | 1.5 |
102.3 | 106.0 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Not past due | 65.7 | 66.8 |
Past due 0-30 days | 17.9 | 17.9 |
Past due 31-120 days | 5.9 | 7.8 |
More than 120 days past due | 4.4 | 5.4 |
93.9 | 97.9 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
At 1 April | 3.2 | 3.0 |
Impairment provision charged to the Income Statement | 3.2 | 4.0 |
Utilised in the year | (3.9) | (3.8) |
At 31 March | 2.5 | 3.2 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Trade payables | 44.9 | 39.1 |
Other payables | 12.5 | 11.0 |
Accruals | 27.1 | 27.5 |
Customer rebates | 11.9 | 11.0 |
96.4 | 88.6 |
31 March 2024 | 31 March 2023 | |||||
| Fair value | Fair value | |||||
| through other | through other | |||||
| Amortised | comprehensive | Amortised | comprehensive | |||
| cost | income | Tota l | cost | income | Total | |
| £m | £m | £m | £m | £m | £m | |
Assets per the Balance Sheet | ||||||
Trade and other receivables | 98.2 | – | 98.2 | 101.3 | – | 101.3 |
| Cash and cash | ||||||
equivalents | 4.0 | – | 4.0 | 1.1 | – | 1.1 |
| Derivative financial | ||||||
assets | – | 0.5 | 0.5 | – | 1.2 | 1.2 |
102.2 | 0.5 | 102.7 | 102.4 | 1.2 | 103.6 |
31 March 2024 | 31 March 2023 | |||||
| Fair value | Fair value | |||||
| through other | through other | |||||
| Amortised | comprehensive | Amortised | comprehensive | |||
| cost | income | Tota l | cost | income | Total | |
| £m | £m | £m | £m | £m | £m | |
Liabilities per the Balance Sheet | ||||||
Bank overdraft | 1.2 | – | 1.2 | 1.3 | – | 1.3 |
Borrowings | 104.1 | – | 104.1 | 92.2 | – | 92.2 |
Lease liabilities – Current | 22.1 | – | 22.1 | 22.1 | – | 22.1 |
| Lease liabilities – | ||||||
Non-current | 75.5 | – | 75.5 | 64.0 | – | 64.0 |
Trade and other payables2 | 57.4 | – | 57.4 | 50.1 | – | 50.1 |
Accruals | 27.1 | – | 27.1 | 27.5 | – | 27.5 |
Customer rebates | 11.9 | – | 11.9 | 11.0 | – | 11.0 |
| Derivative financial | ||||||
liabilities | – | 0.1 | 0.1 | – | 0.6 | 0.6 |
299.3 | 0.1 | 299.4 | 268.2 | 0.6 | 268.8 |
31 March 2024 | 31 March 2023 | |||||
| Net | Net | |||||
| amounts | amounts | |||||
| Gross | presented | presented | ||||
| amounts offset | in the | Gross amounts | in the | |||
| Gross | in the Balance | Balance | Gross | offset in the | Balance | |
| amounts | Sheet | Sheet | amounts | Balance Sheet | Sheet | |
| £m | £m | £m | £m | £m | £m | |
| Financial assets | ||||||
| Cash and cash | ||||||
equivalents | 14.6 | (10.6) | 4.0 | 5.8 | (4.7) | 1.1 |
| Financial liabilities | ||||||
Bank overdraft | 10.8 | (9.6) | 1.2 | 4.6 | (3.3) | 1.3 |
Borrowings | 105.1 | (1.0) | 104.1 | 93.6 | (1.4) | 92.2 |
| Undiscounted cash flows – 31 March 2024 | |||||
| 2028 | |||||
| 2025 | 2026 | 2027 | and later | Tota l | |
| £m | £m | £m | £m | £m | |
| Asset based finance | |||||
facility | – | – | 104.1 | – | 104.1 |
Overdraft | 1.2 | – | – | – | 1.2 |
| Lease liability (principal | |||||
and interest) | 29.6 | 22.4 | 19.1 | 45.1 | 116.2 |
Bank interest payments | 8.1 | 7.1 | 2.3 | – | 17.5 |
Trade payables | 57.4 | – | – | – | 57.4 |
Accruals | 27.1 | – | – | – | 27.1 |
Customer rebates | 11.9 | – | – | – | 11.9 |
Derivative financial liabilities | – | 0.1 | – | – | 0.1 |
135.3 | 29.6 | 125.5 | 45.1 | 335.5 |
| Undiscounted cash flows – 31 March 2023 | |||||
| 2027 | |||||
| 2024 | 2025 | 2026 | and later | Tota l | |
| £m | £m | £m | £m | £m | |
Asset based finance facility | – | 92.9 | – | – | 92.9 |
Overdraft | 1.3 | – | – | – | 1.3 |
| Lease liability (principal | |||||
and interest) | 27.9 | 19.6 | 15.4 | 36.0 | 98.9 |
Bank interest payments | 8.0 | 2.3 | – | – | 10.3 |
Trade payables | 39.1 | – | – | – | 39.1 |
Accruals | 27.5 | – | – | – | 27.5 |
Customer rebates | 11.0 | – | – | – | 11.0 |
Derivative financial liabilities | 0.4 | 0.1 | 0.1 | – | 0.6 |
115.2 | 114.9 | 15.5 | 36.0 | 281.6 |
31 March 2024 | 31 March 2023 | |||
| Notional | Notional | |||
| Fair value | amount 1 | Fair value | amount | |
| £m | £m | £m | £m | |
| Designated as cash flow hedges | ||||
Fixed interest rate swaps | 0.4 | 110.0 | 1.0 | 120.0 |
| 31 March 2024 | 31 March 2023 | 31 March 2022 | |
| £m | £m | £m | |
Net debt | 101.3 | 92.4 | 67.5 |
Total equity | 175.7 | 184.6 | 216.4 |
At 31 March | 277.0 | 277.0 | 283.9 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
| Current borrowings | ||
Bank overdraft | 1.2 | 1.3 |
| Lease liabilities | 22.1 | 22.1 |
23.3 | 23.4 | |
| Non-current borrowings | ||
| Maturing between two and five years | ||
– Asset based finance facility | 104.1 | 92.2 |
| – Lease liabilities | 75.5 | 64.0 |
Total non-current borrowings | 179.6 | 156.2 |
Total borrowings | 202.9 | 179.6 |
Less: cash | (4.0) | (1.1) |
Exclude lease liabilities | (97.6) | (86.1) |
| Net debt | 101.3 | 92.4 |
| Non-cash | ||||
| 1 April 2023 | movement | Cash flow | 31 March 2024 | |
| £m | £m | £m | £m | |
Bank borrowings | (92.2) | 0.5 | (12.4) | (104.1) |
Lease liabilities | (86.1) | 19.5 | (31.0) | (97.6) |
Liabilities arising from financing activities | (178.3) | 20.0 | (43.3) | (201.7) |
Cash and cash equivalents | 1.1 | – | 2.9 | 4.0 |
Bank overdraft | (1.3) | – | 0.1 | (1.2) |
Net debt | (178.5) | 20.0 | (40.4) | (198.9) |
| Land and | |||
| buildings | Other | Tota l | |
| £m | £m | £m | |
At 1 April 2022 | 53.2 | 23.5 | 76.7 |
Additions | 2.1 | 28.1 | 30.2 |
Remeasurements | 4.1 | 3.5 | 7.6 |
Repayments | (15.5) | (14.5) | (30.0) |
Unwinding of discount rate | 1.8 | 1.7 | 3.5 |
Terminations | (0.5) | (1.4) | (1.9) |
At 31 March 2023 | 45.2 | 40.9 | 86.1 |
Additions | 9.0 | 13.0 | 22.0 |
Remeasurements | 14.8 | 0.8 | 15.6 |
Repayments | (15.5) | (15.5) | (31.0) |
Unwinding of discount rate | 2.5 | 2.5 | 5.0 |
Terminations | (0.1) | – | (0.1) |
At 31 March 2024 | 55.9 | 41.7 | 97.6 |
| 31 March 2024 | 31 March 2023 | |
| £m | £m | |
Payable within one year | 22.1 | 22.1 |
Payable in more than one year | 75.5 | 64.0 |
At 31 March | 97.6 | 86.1 |
| Training | |||
| Dilapidations | provision | Tota l | |
| £m | £m | £m | |
At 1 April 2022 | 14.2 | 0.7 | 14.9 |
Additional provision recognised | 2.9 | – | 2.9 |
Provision utilised in the year | (1.6) | (0.7) | (2.3) |
Unwinding of the discount | 0.1 | – | 0.1 |
At 31 March 2023 | 15.6 | – | 15.6 |
Additional provision recognised | 2.1 | – | 2.1 |
Provision utilised in the year | (1.3) | – | (1.3) |
At 31 March 2024 | 16.4 | – | 16.4 |
| Property, | |||||
| plant and | Intangible | Share-based | |||
| equipment | assets | payments | Other items | Tota l | |
| £m | £m | £m | £m | £m | |
At 1 April 2022 | 11.0 | (0.1) | (0.1) | (1.5) | 9.3 |
Recognised in the year | (3.1) | 0.8 | 0.1 | 0.3 | (1.9) |
At 31 March 2023 | 7.9 | 0.7 | – | (1.2) | 7.4 |
Recognised in the year | 0.6 | 0.3 | – | 0.4 | 1.3 |
At 31 March 2024 | 8.5 | 1.0 | – | (0.8) | 8.7 |
31 March 2024 | 31 March 2023 | |||
| Number | Amount | Number | Amount | |
| m | £m | m | £m | |
| Authorised, allotted, called-up | ||||
| and fully paid | ||||
| Opening balance (ordinary shares | ||||
of 5 pence each) | 517.0 | 25.8 | 518.2 | 25.9 |
Exercise of Sharesave Scheme options | – | – | 0.2 | – |
Purchase and cancellation of own shares | – | – | (1.4) | (0.1) |
Total | 517.0 | 25.8 | 517.0 | 25.8 |
31 March 2024 | 31 March 2023 | |||
| WAEP | WAEP | |||
pence | Number | pence | Number | |
Outstanding at 1 April | 26 | 20,581,043 | 22 | 16,077,113 |
Granted | 16 | 12,352,775 | 22 | 7,627,615 |
Exercised | – | – | 46 | (255,247) |
Lapsed | 33 | (9,319,922) | 17 | (2,868,438) |
Outstanding at 31 March | 18 | 23,613,896 | 26 | 20,581,043 |
Exercisable at 31 March | 14 | 3,697,740 | 16 | 4,737,225 |
| 2024 | 2023 | |
| Years | Years | |
Exercisable at nil pence | 1.7 | 1.4 |
Exercisable at 27 pence | 2.8 | – |
Exercisable at 32 pence | 1.8 | 2.8 |
Exercisable at 55 pence | – | 0.8 |
Exercisable at 56 pence | 0.8 | 1.8 |
| December | December | December | December | |
| 2023 | 2022 | 2021 | 2020 | |
Exercise price | 27p | 32p | 56p | 55p |
Share price volatility | 34.7% | 33.5% | 31.7% | 31.2% |
Option life | 3.25 years | 3.25 years | 3.25 years | 3.25 years |
Expected dividend yield | 8.1% | 5.6% | 3.6% | 1.1% |
Risk-free interest rate | 3.6% | 3.3% | 0.5% | (0.1%) |
| July | June | June | November | |
| 2023 | 2022 | 2021 | 2020 | |
Exercise price | Nil | Nil | Nil | Nil |
Share price volatility | 33.7% | 32.4% | 32.6% | 31.8% |
Option life | 3 years | 3 years | 3 years | 3 years |
Expected dividend yield | Nil | Nil | Nil | Nil |
Risk-free interest rate | 4.7% | 2.5% | 0.1% | (0.0%) |
| Reported | Adjustment | Restated | |
| £m | £m | £m | |
| Current liabilities: | |||
Provisions | (3.6) | (5.7) | (9.3) |
| Non-current liabilities: | |||
Provisions | (12.0) | 5.7 | (6.3) |
Net assets | 184.6 | – | 184.6 |
Reported | Restated | |
Adjusted profit before tax (£m) | 32.1 | 30.7 |
Adjusted EBITDA (£m) | 103.7 | 103.9 |
Adjusted earnings per share (pence) | 5.25 | 4.96 |
Adjusted diluted earnings per share (pence) | 5.21 | 4.92 |
Return on capital employed (%) | 14.5% | 14.0% |