2023 | 2022 | ||||||
| Non-underlying | Non-underlying | ||||||
| Underlying | items (note 9) | Statutory | Underlying | items (note 9) | Statutory | ||
| Note | £m | £m | £m | £m | £m | £m | |
Revenue | 3,4 | ||||||
Operating costs | 6 | ( | ( | ( | ( | ( | ( |
Net impairment loss on trade receivables and contract assets | 7 | ( | ( | ( | ( | ( | ( |
Amortisation of acquired intangible assets | ( | ( | ( | ( | |||
Other operating income | |||||||
Share of post-tax results of joint ventures | 17 | ( | ( | ||||
Operating profit/(loss) | 3 | ( | ( | ||||
Finance income | 10 | ||||||
Finance costs | 11 | ( | ( | ( | ( | ||
Profit/(loss) before taxation | ( | ( | |||||
Taxation | 12 | ( | ( | ( | ( | ||
Profit/(loss) for the year | ( | ( | |||||
| Attributable to: | |||||||
Equity holders of the parent | ( | ( | |||||
Non-controlling interests | 34 | ( | ( | ||||
( | ( | ||||||
| Earnings per share | |||||||
Basic | 14 | ||||||
Diluted | 14 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Profit for the year | |||
| Other comprehensive income | |||
| Items that may be reclassified subsequently to profit or loss: | |||
Exchange movements on translation of foreign operations | ( | ||
Cash flow hedge gain taken to equity | |||
Cash flow hedge transfers to income statement | ( | ||
| Items that will not be reclassified subsequently to profit or loss: | |||
Remeasurements of defined benefit pension schemes | 33 | ( | |
Tax on remeasurements of defined benefit pension schemes | 12 | ( | ( |
Other comprehensive (loss)/income for the year, net of tax | ( | ||
Total comprehensive income for the year | |||
| Attributable to: | |||
Equity holders of the parent | |||
Non-controlling interests | ( | ||
| 2022 | |||
| 2023 | (Restated) 1 | ||
| Note | £m | £m | |
| Assets | |||
| Non-current assets | |||
Goodwill and intangible assets | 15 | ||
Property, plant and equipment | 16 | ||
Investments in joint ventures | 17 | ||
Deferred tax assets | 12 | ||
Other assets | 18 | ||
| Current assets | |||
Inventories | 19 | ||
Trade and other receivables | 20 | ||
Current tax assets | |||
Cash and cash equivalents | 21 | ||
Assets held for sale | 22 | ||
Total assets | 3 | ||
| Liabilities | |||
| Current liabilities | |||
Loans and borrowings | 26 | ( | ( |
Current tax liabilities | ( | ( | |
Trade and other payables | 23 | ( | ( |
Provisions | 24 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Loans and borrowings | 26 | ( | ( |
Retirement benefit liabilities | 33 | ( | ( |
Deferred tax liabilities | 12 | ( | ( |
Provisions | 24 | ( | ( |
Other liabilities | 25 | ( | ( |
( | ( | ||
Total liabilities | 3 | ( | ( |
Net assets | 3 | ||
| Equity | |||
Share capital | 28 | ||
Share premium account | |||
Capital redemption reserve | 28 | ||
Translation reserve | |||
Other reserve | 28 | ||
Hedging reserve | |||
Retained earnings | |||
Equity attributable to equity holders of the parent | |||
Non-controlling interests | 34 | ||
Total equity |
| Capital | Attributable | Non- | ||||||||
| Share | Share | redemption | Other | Hedging | to equity | controlling | ||||
| capital | premium | reserve | Translation | reserve | reserve | Retained | holders of | interests | Total | |
| (note 28) | account | (note 28) | reserve | (note 28) | (note 26) | earnings | the parent | (note 34) | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 31 December 2021 | ||||||||||
Profit/(loss) for the year | ( | |||||||||
| Other comprehensive income | ||||||||||
| Exchange movements on translation | ||||||||||
of foreign operations | ||||||||||
| Remeasurements of defined benefit | ||||||||||
pension schemes | ||||||||||
| Tax on remeasurements of defined | ||||||||||
benefit pension schemes | ( | ( | ( | |||||||
| Other comprehensive income | ||||||||||
for the year, net of tax | ||||||||||
Total comprehensive income/(loss) for the year | ( | |||||||||
Dividends | ( | ( | ( | |||||||
Purchase of own shares for ESOP trust | ( | ( | ( | |||||||
Share-based payments | ||||||||||
At 31 December 2022 | ||||||||||
Profit for the year | ||||||||||
| Other comprehensive income | ||||||||||
| Exchange movements on translation | ||||||||||
of foreign operations | ( | ( | ( | ( | ||||||
Cash flow hedge gain taken to equity | ||||||||||
| Cash flow hedge transfers to income | ||||||||||
statement | ( | ( | ( | |||||||
| Remeasurements of defined benefit | ||||||||||
pension schemes | ( | ( | ( | |||||||
| Tax on remeasurements of defined | ||||||||||
benefit pension schemes | ( | ( | ( | |||||||
| Other comprehensive loss | ||||||||||
for the year, net of tax | ( | ( | ( | ( | ( | |||||
| Total comprehensive | ||||||||||
(loss)/income for the year | ( | |||||||||
Dividends | ( | ( | ( | |||||||
Transactions with non-controlling interests | ( | ( | ( | |||||||
Purchase of own shares for ESOP trust | ( | ( | ( | |||||||
Share-based payments | ||||||||||
At 31 December 2023 |
| 2023 | 2022 | ||
| Note | £m | £m | |
| Cash flows from operating activities | |||
Profit before taxation | |||
Non-underlying items | 9 | ||
Finance income | 10 | ( | ( |
Finance costs | 11 | ||
Underlying operating profit | 3 | ||
Depreciation/impairment of property, plant and equipment | 16 | ||
Amortisation of intangible assets | 15 | ||
Share of underlying post-tax results of joint ventures | 17 | ( | ( |
Profit on sale of property, plant and equipment | ( | ( | |
Other non-cash movements (including charge for share-based payments) | |||
Foreign exchange gains | ( | ||
Operating cash flows before movements in working capital and other underlying items | |||
Decrease/(increase) in inventories | ( | ||
Decrease/(increase) in trade and other receivables | ( | ||
(Decrease)/increase in trade and other payables | ( | ||
Increase/(decrease) in provisions, retirement benefit and other non-current liabilities | ( | ||
Cash generated from operations before non-underlying items | |||
Cash outflows from non-underlying items: ERP costs | ( | ( | |
Cash outflows from non-underlying items: contract disputes | ( | ||
Cash outflows from non-underlying items: restructuring costs | ( | ( | |
Cash outflows from non-underlying items: acquisition costs | ( | ||
Cash generated from operations | |||
Interest paid | ( | ( | |
Interest element of lease rental payments | ( | ( | |
Income tax paid | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Interest received | |||
Proceeds from sale of property, plant and equipment | |||
Proceeds on disposal of businesses | 5 | ||
Acquisition of businesses, net of cash acquired | 5 | ( | ( |
Acquisition of property, plant and equipment | 16 | ( | ( |
Acquisition of other intangible assets | 15 | ( | ( |
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Increase in borrowings | |||
Cash flows from derivative instruments | |||
Repayment of borrowings | ( | ( | |
Payment of lease liabilities | ( | ( | |
Transactions with non-controlling interest | ( | ||
Purchase of own shares for ESOP trust | ( | ( | |
Dividends paid | 13 | ( | ( |
Net cash (outflow)/inflow from financing activities | ( | ||
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at beginning of year | |||
Effect of exchange rate movements | ( | ||
Cash and cash equivalents at end of year | 21 |
Average rates | 2023 | 2022 |
US dollar | 1.24 | 1.24 |
Canadian dollar | 1.68 | 1.61 |
Euro | 1.15 | 1.17 |
Singapore dollar | 1.67 | 1.70 |
Australian dollar | 1.87 | 1.78 |
Year-end rates | 2023 | 2022 |
US dollar | 1.27 | 1.21 |
Canadian dollar | 1.69 | 1.63 |
Euro | 1.15 | 1.12 |
Singapore dollar | 1.68 | 1.62 |
Australian dollar | 1.87 | 1.76 |
Buildings | 50 years |
Plant and equipment | 3 to 12 years |
Motor vehicles | 4 years |
Computers | 3 years |
Land and buildings | 3 to 15 years |
Plant and equipment | 2 to 8 years |
Motor vehicles | 3 to 5 years |
Licences | 1 to 4 years |
Software | 3 to 7 years |
Patents | 2 to 7 years |
Customer relationships | 5 to 7 years |
Customer contracts | 1 to 2 years |
Trade names | 5 to 7 years |
2023 | 2022 | |||
| Revenue | Operating profit | Revenue | Operating profit | |
| £m | £m | £m | £m | |
North America | 1,770.0 | 169.6 | 1,896.1 | 82.0 |
Europe | 686.0 | 1.8 | 649.3 | 29.1 |
Asia-Pacific, Middle East and Africa | 510.0 | 22.6 | 399.2 | 6.6 |
2,966.0 | 194.0 | 2,944.6 | 117.7 | |
Central items | – | (13.1) | – | (9.1) |
Underlying | 2,966.0 | 180.9 | 2,944.6 | 108.6 |
Non-underlying items (note 9) | – | (27.8) | – | (40.8) |
2,966.0 | 153.1 | 2,944.6 | 67.8 |
| 2023 | ||||||
| Segment | Segment | Capital | Capital | Depreciation 2 and | Tangible 3 and | |
| assets | liabilities | employed | additions | amortisation | intangible assets | |
| £m | £m | £m | £m | £m | £m | |
North America | 929.9 | (302.9) | 627.0 | 42.1 | 56.5 | 347.3 |
Europe | 317.1 | (224.1) | 93.0 | 22.1 | 30.7 | 141.1 |
Asia-Pacific, Middle East and Africa | 235.8 | (138.2) | 97.6 | 30.3 | 23.9 | 105.6 |
1,482.8 | (665.2) | 817.6 | 94.5 | 111.1 | 594.0 | |
| Central items | 194.5 | (494.1) | (299.6) | – | 1.1 | 0.8 |
1,677.3 | (1,159.3) | 518.0 | 94.5 | 112.2 | 594.8 |
| 2022 | ||||||
| Segment | Segment | Capital | Capital | Depreciation 2 and | Tangible 3 and | |
| assets | liabilities | employed | additions | amortisation | intangible assets | |
| £m | £m | £m | £m | £m | £m | |
North America | 1,016.3 | (349.1) | 667.2 | 33.8 | 54.6 | 352.5 |
Europe | 338.9 | (208.0) | 130.9 | 23.2 | 27.8 | 159.6 |
Asia-Pacific, Middle East and Africa | 251.1 | (163.4) | 87.7 | 24.7 | 13.7 | 109.6 |
1,606.3 | (720.5) | 885.8 | 81.7 | 96.1 | 621.7 | |
| Central items | 96.3 | (485.3) | (389.0) | – | 0.9 | 2.7 |
1,702.6 | (1,205.8) | 496.8 | 81.7 | 97.0 | 624.4 |
| 2023 | 2022 | |
| £m | £m | |
United States | 1,644.0 | 1,758.0 |
Australia | 279.4 | 228.4 |
Germany | 146.3 | 115.9 |
Canada | 125.2 | 137.9 |
United Kingdom | 125.1 | 127.4 |
Other | 646.0 | 577.0 |
2,966.0 | 2,944.6 |
| 2023 | 2022 | |
| £m | £m | |
United States | 342.6 | 343.5 |
Australia | 62.3 | 67.0 |
Germany | 52.4 | 54.3 |
Canada | 44.5 | 46.6 |
Austria | 33.2 | 34.9 |
Other | 131.1 | 143.3 |
666.1 | 689.6 |
2023 | 2022 | |||||
| Revenue | Revenue | Revenue | Revenue | |||
| recognised on | recognised on | recognised on | recognised on | |||
| performance | performance | performance | performance | |||
| obligations | obligations | obligations | obligations | |||
| satisfied | satisfied at a | Total | satisfied | satisfied at | Total | |
| over time | point in time | revenue | over time | a point in time | revenue | |
| £m | £m | £m | £m | £m | £m | |
North America | 1,355.0 | 415.0 | 1,770.0 | 1,434.7 | 461.4 | 1,896.1 |
Europe | 686.0 | – | 686.0 | 649.3 | – | 649.3 |
Asia-Pacific, Middle East and Africa | 510.0 | – | 510.0 | 399.2 | – | 399.2 |
2,551.0 | 415.0 | 2,966.0 | 2,483.2 | 461.4 | 2,944.6 |
| 2023 | 2022 | |
| £m | £m | |
Less than one year | 363.4 | 289.3 |
One to two years | 93.3 | 87.1 |
More than two years | 5.8 | 8.1 |
462.5 | 384.5 |
| 2023 | 2022 | |
| £m | £m | |
Trade receivables | 583.1 | 615.5 |
Contract assets | 90.9 | 105.3 |
Contract liabilities | (90.9) | (85.6) |
2023 | 2022 | |||
| Contract assets | Contract liabilities | Contract assets | Contract liabilities | |
| £m | £m | £m | £m | |
As at 1 January | 105.3 | (85.6) | 99.2 | (46.5) |
Revenue recognised in the current year | 985.8 | 299.7 | 911.2 | 824.2 |
(Disposed)/acquired with businesses | (0.8) | – | 0.6 | – |
Amounts transferred to trade receivables | (995.3) | – | (914.1) | – |
Cash received/invoices raised for performance obligations not yet satisfied | – | (309.1) | – | (858.9) |
Exchange movements | (4.1) | 4.1 | 8.4 | (4.4) |
As at 31 December | 90.9 | (90.9) | 105.3 | (85.6) |
| Provisional fair value | Revised provisional | ||
| recognised on | Adjustments during | fair value recognised | |
| acquisition | measurement period | on acquisition | |
| £m | £m | £m | |
| Assets | |||
| Intangible assets | – | 0.9 | 0.9 |
Property, plant and equipment | 0.3 | – | 0.3 |
Property, plant and equipment – right-of-use asset | 2.1 | – | 2.1 |
Trade and other receivables | 1.5 | – | 1.5 |
Cash and cash equivalents | 1.1 | – | 1.1 |
5.0 | 0.9 | 5.9 | |
| Liabilities | |||
Trade and other payables | (1.5) | – | (1.5) |
| Current tax liabilities | – | (0.7) | (0.7) |
Loans and borrowings, including lease liabilities | (2.2) | – | (2.2) |
Deferred tax liabilities | (0.3) | – | (0.3) |
(4.0) | (0.7) | (4.7) | |
Total identifiable net assets | 1.0 | 0.2 | 1.2 |
Goodwill | 5.3 | (0.2) | 5.1 |
Total consideration | 6.3 | – | 6.3 |
| Satisfied by: | |||
Initial cash consideration | 5.5 | – | 5.5 |
Initial valuation of contingent consideration | 0.5 | – | 0.5 |
Purchase price adjustment | 0.3 | – | 0.3 |
6.3 | – | 6.3 |
| Fair value | ||||||||
| of other | ||||||||
| Acquired | Acquired | identifiable | ||||||
| intangible | deferred tax | assets and | Consideration | Non-cash | Net cash | |||
| Goodwill | assets | liabilities | liabilities | paid | Cash acquired | elements | outflow | |
| Acquisition | £m | £m | £m | £m | £m | £m | £m | £m |
Nordwest Fundamentering AS | 5.1 | 0.9 | (0.3) | 0.6 | 6.3 | 1.1 | 0.8 | 4.4 |
| 2023 | 20221 | ||
| Note | £m | £m | |
Raw materials and consumables | 954.0 | 1,054.3 | |
Staff costs | 8 | 739.7 | 699.8 |
Other operating charges | 774.6 | 777.5 | |
Amortisation of intangible assets | 15 | 0.4 | 0.5 |
Expenses relating to short-term leases and leases of low-value assets | 184.7 | 201.7 | |
| Depreciation: | |||
Owned property, plant and equipment | 16a | 81.8 | 71.1 |
Right-of-use assets | 16b | 29.4 | 29.7 |
Underlying operating costs | 2,764.6 | 2,834.6 | |
Non-underlying items | 9 | 22.5 | 29.7 |
Statutory operating costs | 2,787.1 | 2,864.3 | |
| Other operating charges include: | |||
Redundancy and other reorganisation costs | – | – | |
Fees payable to the company’s auditor for the audit of the company’s Annual Report and Accounts | 1.4 | 1.4 | |
| Fees payable to the company’s auditor for other services: | |||
The audit of the company’s subsidiaries, pursuant to legislation | 2.1 | 2.0 | |
Other assurance services | 0.1 | 0.1 |
| 2023 | 2022 | |
| £m | £m | |
Additional provisions | 29.4 | 13.8 |
Unused amounts reversed | (7.7) | (10.6) |
Net impairment loss2 | 21.7 | 3.2 |
| 2023 | 2022 | |
| £m | £m | |
Wages and salaries | 643.5 | 606.7 |
Social security costs | 66.2 | 66.7 |
Other pension costs | 25.6 | 23.1 |
Share-based payments | 4.4 | 3.3 |
739.7 | 699.8 |
| 2023 | 2022 | |
| Number | Number | |
North America | 4,413 | 4,604 |
Europe | 2,924 | 3,043 |
Asia-Pacific, Middle East and Africa | 2,152 | 2,174 |
9,489 | 9,821 |
| 2023 | 2022 | |
| £m | £m | |
ERP implementation costs | 7.5 | 6.3 |
Goodwill impairment | 12.1 | 12.5 |
Exceptional restructuring costs | 2.8 | 5.3 |
Impairment of trade receivables related to restructuring | 0.4 | 0.3 |
Loss on disposal of operations | 0.1 | – |
Exceptional historic contract dispute | – | 3.5 |
Claims related to closed business | – | 2.5 |
Contingent consideration: additional amounts provided | – | 0.1 |
Change in fair value of contingent consideration | – | (0.7) |
Acquisition costs | – | 0.2 |
| Non-underlying items in operating costs (including net impairment loss | ||
on trade receivables and contract assets) | 22.9 | 30.0 |
Amortisation of acquired intangible assets | 5.1 | 10.3 |
Gain on sale of assets held for sale | (0.8) | – |
Contingent consideration received | – | (0.7) |
Non-underlying items in other operating income | (0.8) | (0.7) |
Amortisation of joint venture acquired intangibles | 0.6 | 1.2 |
Total non-underlying items in operating profit | 27.8 | 40.8 |
Non-underlying items in finance income | – | (3.6) |
Total non-underlying items before taxation | 27.8 | 37.2 |
Taxation | (3.0) | (9.0) |
Total non-underlying items after taxation | 24.8 | 28.2 |
| 2023 | 2022 | |
| £m | £m | |
Bank and other interest receivable | 1.6 | 0.3 |
Net pension interest income | – | 0.1 |
Other finance income | 0.2 | 0.1 |
Underlying finance income | 1.8 | 0.5 |
Non-underlying finance income | – | 3.6 |
Total finance income | 1.8 | 4.1 |
| 2023 | 2022 | |
| £m | £m | |
Interest payable on bank loans and overdrafts | 12.6 | 7.8 |
Interest payable on other loans | 8.6 | 2.4 |
Interest on lease liabilities | 5.6 | 3.6 |
Net pension interest cost | 0.3 | 0.1 |
Other interest costs | 1.8 | 1.5 |
Total interest costs | 28.9 | 15.4 |
Unwinding of discount on provisions | 0.4 | 0.2 |
Total finance costs | 29.3 | 15.6 |
| 2023 | 2022 | |
| £m | £m | |
| Current tax expense: | ||
Current year | 54.6 | 46.6 |
Prior years | 0.4 | (2.5) |
Total current tax | 55.0 | 44.1 |
| Deferred tax expense: | ||
Current year | (18.7) | (32.0) |
Prior years | (0.5) | (0.8) |
Total deferred tax | (19.2) | (32.8) |
35.8 | 11.3 |
2023 | 2022 | |||||
| Non-underlying | Non-underlying | |||||
| Underlying | items (note 9) | Statutory | Underlying | items (note 9) | Statutory | |
| £m | £m | £m | £m | £m | £m | |
Profit/(loss) before tax | 153.4 | (27.8) | 125.6 | 93.5 | (37.2) | 56.3 |
UK corporation tax charge/(credit) at 23.5% (2022: 19%) | 36.0 | (6.5) | 29.5 | 17.8 | (7.1) | 10.7 |
Tax charged at rates other than 23.5% (2022: 19%) | 4.3 | (0.2) | 4.1 | 3.1 | (1.0) | 2.1 |
| Tax losses and other deductible temporary differences | ||||||
not recognised | 10.1 | 0.6 | 10.7 | 6.6 | 0.8 | 7.4 |
| Utilisation of tax losses and other deductible | ||||||
temporary differences previously unrecognised | (7.4) | - | (7.4) | (0.7) | (4.3) | (5.0) |
Permanent differences | (4.3) | 3.1 | (1.2) | (2.8) | 2.6 | (0.2) |
Adjustments to tax charge in respect of previous periods | (0.1) | - | (0.1) | (3.3) | – | (3.3) |
Other | 0.2 | - | 0.2 | (0.4) | – | (0.4) |
Tax charge/(credit) | 38.8 | (3.0) | 35.8 | 20.3 | (9.0) | 11.3 |
Effective tax rate | 25.3% | 10.6% | 28.5% | 21.7% | 24.2% | 20.1% |
| Other | |||||||
| Accelerated | Retirement | employee- | Other | ||||
| Unused tax | capital | benefit | related | temporary | |||
| losses | allowances | obligations | liabilities | Bad debts | differences | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | (13.0) | 38.2 | (4.2) | (6.3) | (8.7) | 13.5 | 19.5 |
(Credit)/charge to the income statement | (1.0) | (31.2) | 0.3 | 0.9 | (0.3) | (1.6) | (32.9) |
Charge to other comprehensive income | – | – | 0.6 | – | – | – | 0.6 |
Acquisition and disposal of businesses | – | – | – | – | – | 0.8 | 0.8 |
Exchange movements | (0.5) | 3.9 | 0.1 | (0.7) | (1.1) | 0.6 | 2.3 |
Other reallocations/transfers | – | – | – | – | – | (0.1) | (0.1) |
At 31 December 2022 | (14.5) | 10.9 | (3.2) | (6.1) | (10.1) | 13.2 | (9.8) |
Charge/(credit) to the income statement | 3.1 | (11.9) | 0.7 | (6.7) | 2.8 | (7.2) | (19.2) |
Charge to other comprehensive income | – | – | 0.1 | – | – | – | 0.1 |
Exchange movements | 0.7 | – | 0.1 | 0.4 | 0.3 | (1.6) | (0.1) |
At 31 December 2023 | (10.7) | (1.0) | (2.3) | (12.4) | (7.0) | 4.4 | (29.0) |
| 2023 | 2022 | |
| £m | £m | |
Deferred tax liabilities | 7.8 | 5.3 |
Deferred tax assets | (36.8) | (15.1) |
(29.0) | (9.8) |
| 2023 | 2022 | |
| £m | £m | |
| Amounts recognised as distributions to equity holders in the year: | ||
Final dividend for the year ended 31 December 2022 of 24.5p (2021: 23.3p) per share | 17.7 | 16.8 |
Interim dividend for the year ended 31 December 2023 of 13.9p (2022: 13.2p) per share | 10.0 | 9.6 |
27.7 | 26.4 |
| Underlying earnings attributable to | Earnings attributable to the equity | |||
| the equity holders of the parent | holders of the parent | |||
2023 | 2022 | 2023 | 2022 | |
Basic and diluted earnings (£m) | 114.2 | 74.2 | 89.4 | 46.0 |
| Weighted average number of ordinary shares (m) | ||||
Basic number of ordinary shares outstanding | 72.8 | 72.7 | 72.8 | 72.7 |
| Effect of dilution from: | ||||
Share options and awards | 1.4 | 1.0 | 1.4 | 1.0 |
Diluted number of ordinary shares outstanding | 74.2 | 73.7 | 74.2 | 73.7 |
| Earnings per share | ||||
Basic earnings per share (p) | 156.9 | 102.1 | 122.8 | 63.3 |
Diluted earnings per share (p) | 153.9 | 100.7 | 120.5 | 62.4 |
| Customer | |||||
| Trade | contracts and | Other | |||
| Goodwill | names | relationships | intangibles | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 January 2022 | 225.5 | 32.7 | 44.6 | 22.4 | 325.2 |
Additions | – | – | – | 0.1 | 0.1 |
| Acquired with businesses | 6.9 | 0.7 | 1.5 | – | 9.1 |
Exchange movements | 15.8 | 1.4 | 1.8 | 4.6 | 23.6 |
At 31 December 2022 and 1 January 2023 1 | 248.2 | 34.8 | 47.9 | 27.1 | 358.0 |
Additions | – | – | – | 0.2 | 0.2 |
Exchange movements | (9.6) | (2.0) | (2.7) | (0.2) | (14.5) |
At 31 December 2023 | 238.6 | 32.8 | 45.2 | 27.1 | 343.7 |
| Accumulated amortisation and impairment | |||||
At 1 January 2022 | 105.0 | 26.8 | 32.2 | 21.7 | 185.7 |
Impairment charge for the year | 12.5 | – | – | – | 12.5 |
| Amortisation charge for the year | – | 1.6 | 8.7 | 0.4 | 10.7 |
Exchange movements | 5.4 | 0.6 | 0.8 | 4.4 | 11.2 |
At 31 December 2022 and 1 January 2023 1 | 122.9 | 29.0 | 41.7 | 26.5 | 220.1 |
Impairment charge for the year | 12.1 | – | – | – | 12.1 |
Amortisation charge for the year | – | 1.7 | 3.4 | 0.4 | 5.5 |
Exchange movements | (4.0) | (1.8) | (2.5) | (0.3) | (8.6) |
At 31 December 2023 | 131.0 | 28.9 | 42.6 | 26.6 | 229.1 |
| Carrying amount | |||||
At 1 January 2022 | 120.5 | 5.9 | 12.4 | 0.7 | 139.5 |
At 31 December 2022 and 1 January 2023 1 | 125.3 | 5.8 | 6.2 | 0.6 | 137.9 |
At 31 December 2023 | 107.6 | 3.9 | 2.6 | 0.5 | 114.6 |
2023 | 2022 | ||||||
| Carrying | Pre-tax | Forecast | Carrying | Pre-tax | Forecast | ||
| value | discount rate | growth rate | value | discount rate 1 | growth rate | ||
CGU | Geographical segment | £m | % | % | £m | % | % |
Keller US | North America | 49.4 | 15.2 | 2.0 | 51.9 | 13.6 | 2.0 |
Suncoast | North America | 33.9 | 15.2 | 2.0 | 35.5 | 13.5 | 2.0 |
Keller Canada | North America | 13.2 | 13.8 | 2.0 | 13.7 | 12.7 | 2.0 |
Keller Limited | Europe | – | – | – | 12.1 | 13.2 | 2.0 |
Other | North America and Europe | 11.1 | 12.1 | ||||
107.6 | 125.3 |
Reduction 1 in | Reduction in | |||
Increase 1 in | future growth | final year | ||
| discount rate | rate | cash flow | ||
CGU | Geographical segment | % | % | % |
Keller US | North America | 35.6 | 76.8 | 97.5 |
Suncoast | North America | 111.2 | n/a | 119.4 |
Keller Canada | North America | 7.4 | 9.6 | 50.1 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Property, plant and equipment – owned assets | 16a | 394.9 | 409.5 |
Right-of-use assets – leased assets | 16b | 85.3 | 77.0 |
At 31 December | 480.2 | 486.5 |
| Land and | Plant, machinery | Capital work | |||
| buildings | and vehicles | in progress | Total | ||
| £m | £m | £m | £m | ||
| Cost | |||||
At 1 January 2022 | 69.0 | 910.9 | 5.5 | 985.4 | |
Additions | 1.9 | 72.4 | 7.3 | 81.6 | |
Acquired with businesses | – | 0.7 | – | 0.7 | |
Disposals | – | (34.8) | – | (34.8) | |
Net transfers to held for sale | – | (1.5) | – | (1.5) | |
Reclassification | – | 2.2 | (2.2) | – | |
Exchange movements | 5.3 | 68.2 | 0.6 | 74.1 | |
At 31 December 2022 and 1 January 2023 | 76.2 | 1,018.1 | 11.2 | 1,105.5 | |
Additions | 4.3 | 85.3 | 4.7 | 94.3 | |
Transfer from leased assets (note 16 b)) | – | 0.8 | – | 0.8 | |
Disposals | (0.6) | (69.8) | (0.1) | (70.5) | |
| Net transfers to held for sale | – | (1.7) | – | (1.7) | |
Disposed with businesses2 | – | (0.8) | – | (0.8) | |
Reclassification | 1.2 | 5.8 | (7.0) | – | |
Exchange movements | (2.5) | (37.3) | (0.6) | (40.4) | |
At 31 December 2023 | 78.6 | 1,000.4 | 8.2 | 10 | 87.2 |
| Accumulated depreciation and impairment | |||||
At 1 January 2022 | 21.9 | 588.0 | – | 609.9 | |
Charge for the year | 1.9 | 69.2 | – | 71.1 | |
Disposals | – | (30.1) | – | (30.1) | |
Net transfers to held for sale | – | (1.2) | – | (1.2) | |
Exchange movements | 1.6 | 44.7 | – | 46.3 | |
At 31 December 2022 and 1 January 2023 | 25.4 | 670.6 | – | 696.0 | |
Charge for the year | 3.1 | 78.7 | – | 81.8 | |
Disposals | (0.2) | (57.3) | – | (57.5) | |
| Net transfers to held for sale | – | (0.2) | – | (0.2) | |
Disposed with businesses 2 | – | (0.4) | – | (0.4) | |
Exchange movements | (0.8) | (26.6) | – | (27.4) | |
At 31 December 2023 | 27.5 | 664.8 | – | 692.3 | |
| Carrying amount | |||||
At 1 January 2022 | 47.1 | 322.9 | 5.5 | 375.5 | |
At 31 December 2022 and 1 January 2023 | 50.8 | 347.5 | 11.2 | 409.5 | |
At 31 December 2023 | 51.1 | 335.6 | 8.2 | 394.9 |
| Land and | Plant, machinery | ||
| buildings | and vehicles | Total | |
| £m | £m | £m | |
At 1 January 2022 | 42.9 | 25.0 | 67.9 |
Additions | 5.9 | 18.9 | 24.8 |
Acquired with businesses | – | 2.1 | 2.1 |
Depreciation expense | (14.1) | (15.6) | (29.7) |
Impairment renewal | – | 4.2 | 4.2 |
Contract modifications | 6.0 | (4.4) | 1.6 |
Exchange movements | 3.4 | 2.7 | 6.1 |
At 31 December 2022 and 1 January 2023 | 44.1 | 32.9 | 77.0 |
Additions | 18.0 | 15.9 | 33.9 |
Transfers to property, plant and equipment | – | (0.8) | (0.8) |
Depreciation expense | (14.7) | (14.7) | (29.4) |
Impairment expense | (0.6) | – | (0.6) |
Contract modifications | 7.3 | 1.4 | 8.7 |
Exchange movements | (2.1) | (1.4) | (3.5) |
At 31 December 2023 | 52.0 | 33.3 | 85.3 |
| 2023 | |
| £m | |
At 1 January 2023 | 4.4 |
Share of underlying post-tax results | 0.8 |
Share of non-underlying post-tax results (note 9) | (0.6) |
Exchange movements | (0.1) |
At 31 December 2023 | 4.5 |
| 2022 | |
| £m | |
At 1 January 2022 | 4.0 |
Share of underlying post-tax results | 1.5 |
Share of non-underlying post-tax results (note 9) | (1.2) |
Exchange movements | 0.1 |
At 31 December 2022 | 4.4 |
2023 | 2022 | |||||
| Non-underlying | Non-underlying | |||||
| Underlying | items (note 9) | Statutory | Underlying | items (note 9) | Statutory | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 19.0 | – | 19.0 | 20.7 | – | 20.7 |
| Operating costs | (18.0) | (0.6) | (18.6) | (19.2) | (1.2) | (20.4) |
Operating profit/(loss) | 1.0 | (0.6) | 0.4 | 1.5 | (1.2) | 0.3 |
Finance costs | (0.2) | – | (0.2) | (0.1) | – | (0.1) |
Profit/(loss) before taxation | 0.8 | (0.6) | 0.2 | 1.4 | (1.2) | 0.2 |
Taxation | (0.1) | 0.1 | – | 0.1 | – | 0.1 |
Share of post-tax results | 0.7 | (0.5) | 0.2 | 1.5 | (1.2) | 0.3 |
KFS Finland Oy (100% of results) | Group’s portion of the joint venture | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Non-current assets | 16.0 | 18.0 | 8.0 | 9.0 |
Cash and cash equivalents | 3.2 | 1.4 | 1.6 | 0.7 |
Other current assets | 3.0 | 4.4 | 1.5 | 2.2 |
Total assets | 22.2 | 23.8 | 11.1 | 11.9 |
Other current liabilities | (3.8) | (3.4) | (1.9) | (1.7) |
Non-current loans and borrowings | (9.0) | (10.8) | (4.5) | (5.4) |
Other non-current liabilities | (0.4) | (0.8) | (0.2) | (0.4) |
Total liabilities | (13.2) | (15.0) | (6.6) | (7.5) |
Share of net assets | 9.0 | 8.8 | 4.5 | 4.4 |
| 2023 | 2022 | |
| £m | £m | |
Non-qualifying deferred compensation plan assets | 20.5 | 19.4 |
Customer retentions | 22.7 | 16.3 |
Other assets | 1.6 | 1.7 |
Insurance receivables | 22.0 | 23.4 |
66.8 | 60.8 |
| 2023 | 2022 | |
| £m | £m | |
Raw materials and consumables | 58.9 | 56.3 |
Work in progress | 1.0 | 1.9 |
Finished goods | 33.4 | 66.2 |
93.3 | 124.4 |
| 2023 | 2022 | |
| £m | £m | |
Trade receivables | 583.1 | 615.5 |
Contract assets | 90.9 | 105.3 |
Other receivables | 21.7 | 20.7 |
Prepayments | 26.1 | 23.1 |
721.8 | 764.6 |
| 2023 | 2022 | |
| (Restated) | ||
| £m | £m | |
At 1 January | 36.0 | 34.8 |
Used during the year | (10.8) | (4.4) |
Additional provisions | 29.4 | 13.8 |
Unused amounts reversed | (7.7) | (10.6) |
Acquisition with businesses | – | 0.2 |
Exchange movements | (1.8) | 2.2 |
At 31 December | 45.1 | 36.0 |
| 2023 | ||||||
Contract assets | Trade receivables and non-current customer retentions | |||||
| Days past due | ||||||
| Total | Current | <30 days | 31–90 days | >90 days | Total | |
| £m | £m | £m | £m | £m | £m | |
Expected credit loss rate | 1% | 1% | 1% | 1% | 46% | 7% |
Estimated total gross carrying amount at default | 92.2 | 402.8 | 109.8 | 57.9 | 79.1 | 649.6 |
Allowance for expected credit loss | (1.3) | (5.9) | (1.0) | (0.3) | (36.6) | (43.8) |
Carry amount as shown in the balance sheet | 90.9 | 396.9 | 108.8 | 57.6 | 42.5 | 605.8 |
| 2022 | ||||||
Contract assets | Trade receivables and non-current customer retentions | |||||
| Days past due | ||||||
| Total | Current | <30 days | 31–90 days | >90 days | Total | |
| £m | £m | £m | £m | £m | £m | |
Expected credit loss rate | 1% | 1% | 0% | 0% | 43% | 5% |
Estimated total gross carrying amount at default | 106.4 | 395.9 | 112.3 | 91.2 | 67.3 | 666.7 |
Allowance for expected credit loss | (1.1) | (5.3) | (0.3) | (0.4) | (28.9) | (34.9) |
Carry amount as shown in the balance sheet | 105.3 | 390.6 | 112.0 | 90.8 | 38.4 | 631.8 |
| 2023 | 2022 | |
| £m | £m | |
Bank balances | 105.2 | 97.0 |
Short-term deposits | 46.2 | 4.1 |
Cash and cash equivalents in the balance sheet | 151.4 | 101.1 |
Bank overdrafts | (2.4) | (6.9) |
Cash and cash equivalents in the cash flow statement | 149.0 | 94.2 |
| 2023 | 2022 | |
| £m | £m | |
Plant and machinery | 1.6 | 2.8 |
1.6 | 2.8 |
| 2023 | 2022 | |
| £m | £m | |
Trade payables | 155.5 | 229.4 |
Other taxes and social security payable | 16.8 | 21.5 |
Other payables | 153.0 | 139.4 |
Contract liabilities | 90.9 | 85.6 |
Accruals | 137.1 | 109.7 |
Fair value of derivative financial instruments | 0.3 | – |
553.6 | 585.6 |
| Employee | Restructuring | Contract | Insurance and | Other | ||
| provisions | provisions | provisions | legal provisions | provisions | Total | |
| £m | £m | £m | £m | £m | £m | |
As at 31 December 2022 | 10.4 | 4.1 | 37.8 | 65.0 | 2.3 | 119.6 |
Charge for the year | 2.5 | 5.9 | 31.1 | 16.6 | 0.6 | 56.7 |
Used during the year | (2.3) | (3.5) | (21.2) | (5.8) | (0.1) | (32.9) |
Unused amounts reversed | (0.3) | (0.3) | (5.2) | (1.8) | – | (7.6) |
Unwinding of discount | – | – | – | 0.4 | – | 0.4 |
Exchange movements | (0.7) | (0.1) | (1.3) | (1.0) | (0.3) | (3.4) |
At 31 December 2023 | 9.6 | 6.1 | 41.2 | 73.4 | 2.5 | 132.8 |
Current | 3.2 | 6.1 | 29.5 | 17.9 | 2.4 | 59.1 |
Non-current | 6.4 | – | 11.7 | 55.5 | 0.1 | 73.7 |
At 31 December 2023 | 9.6 | 6.1 | 41.2 | 73.4 | 2.5 | 132.8 |
| 2023 | 2022 | |
| £m | £m | |
Non-qualifying compensation plan liabilities | 14.3 | 14.7 |
Other liabilities | 8.9 | 6.6 |
23.2 | 21.3 |
| 2023 | 2022 | |
| £m | £m | |
| Financial assets measured at fair value through profit or loss | ||
Non-qualifying deferred compensation plan | 20.5 | 19.4 |
| Financial assets measured at amortised cost | ||
Trade receivables | 583.1 | 615.5 |
Contract assets | 90.9 | 105.3 |
Cash and cash equivalents | 151.4 | 101.1 |
| Financial liabilities at fair value through profit or loss | ||
Contingent consideration payable | (10.0) | (0.9) |
Forward contracts | (0.3) | – |
| Financial liabilities measured at amortised cost | ||
Trade payables | (155.5) | (229.4) |
Contract liabilities | (90.9) | (85.6) |
Bank and other loans | (297.1) | (319.0) |
Lease liabilities | (91.6) | (81.0) |
Deferred consideration payable | (0.7) | (1.0) |
| 2023 | |||||||
| Carrying | |||||||
| amount as | |||||||
| Effective | Due within | Due within | Due within | Due after more | shown in the | ||
| interest rate | 1 year | 1–2 years | 2–5 years | than 5 years | Total | balance sheet | |
| % | £m | £m | £m | £m | £m | £m | |
Bank loans and overdrafts | 2.5 | (2.8) | (0.4) | (0.1) | – | (3.3) | (3.2) |
Other loans | 6.0 | (76.5) | (15.1) | (45.4) | (287.9) | (424.9) | (293.9) |
Lease liabilities | – | (31.0) | (24.4) | (36.7) | (16.3) | (108.4) | (91.6) |
Contract liabilities | – | (90.9) | – | – | – | (90.9) | (90.9) |
Trade payables | – | (155.5) | – | – | – | (155.5) | (155.5) |
Contingent and deferred consideration | – | (1.7) | (3.0) | (7.4) | – | (12.1) | (10.7) |
(358.4) | (42.9) | (89.6) | (304.2) | (795.1) | (645.8) |
| 2022 | |||||||
| Carrying | |||||||
| amount as | |||||||
| Effective | Due within | Due within | Due within | Due after more | shown in the | ||
| interest rate | 1 year | 1–2 years | 2–5 years | than 5 years | Total | balance sheet | |
| % | £m | £m | £m | £m | £m | £m | |
Bank loans and overdrafts | 5.0 | (10.4) | (0.4) | (245.7) | (0.1) | (256.6) | (256.4) |
Bonds and other loans | 4.2 | (3.2) | (64.6) | – | – | (67.8) | (62.6) |
Lease liabilities | – | (28.3) | (21.4) | (32.9) | (7.1) | (89.7) | (81.0) |
Contract liabilities | – | (85.6) | – | – | – | (85.6) | (85.6) |
Trade payables | – | (229.4) | – | – | – | (229.4) | (229.4) |
Contingent consideration | – | (0.8) | (1.1) | – | – | (1.9) | (1.9) |
(357.7) | (87.5) | (278.6) | (7.2) | (731.0) | (716.9) |
| 2023 | 2022 | |
| £m | £m | |
$75m private placement (due December 2024) | (58.5) | (62.0) |
$120m private placement (due August 2030) | (94.2) | – |
$180m private placement (due August 2033) | (141.2) | – |
£375m syndicated revolving credit facility (expiring November 2025) | – | (248.1) |
Bank overdrafts | (2.4) | (6.9) |
Other bank borrowings | (0.8) | (1.4) |
Other loans | – | (0.6) |
Lease liabilities (note 27) | (91.6) | (81.0) |
Total loans and borrowings | (388.7) | (400.0) |
| Foreign | |||||||
| exchange | Fair value | ||||||
| 2022 | Cash flows | Other | New leases | movements | changes | 2023 | |
| £m | £m | £m | £m | £m | £m | £m | |
Bank overdrafts | (6.9) | 4.5 | – | – | – | – | (2.4) |
Bank loans | (249.5) | 244.5 | (1.1) | – | 5.3 | – | (0.8) |
Private placements | (62.0) | (241.2) | 0.6 | – | 8.7 | – | (293.9) |
Other loans | (0.6) | 0.6 | – | – | – | – | – |
Lease liabilities (note 27) | (81.0) | 33.9 | (14.3) | (33.9) | 3.7 | – | (91.6) |
Total loans and borrowings | (400.0) | 42.3 | (14.8) | (33.9) | 17.7 | – | (388.7) |
| Foreign | ||||||||
| Acquisition of | exchange | Fair value | ||||||
| 2021 | Cash flows | Other | New leases | businesses | movements | changes | 2022 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Bank overdrafts | (0.9) | (5.9) | – | – | – | (0.1) | – | (6.9) |
Bank loans | (140.9) | (98.2) | (0.5) | – | (0.1) | (9.8) | – | (249.5) |
Other loans | (58.8) | 0.3 | – | – | – | (6.5) | 2.4 | (62.6) |
Lease liabilities (note 27) | (75.4) | 33.1 | (5.2) | (24.8) | (2.1) | (6.6) | – | (81.0) |
Total loans and borrowings | (276.0) | (70.7) | (5.7) | (24.8) | (2.2) | (23.0) | 2.4 | (400.0) |
Derivative financial instruments | 2.6 | (0.2) | – | – | – | – | (2.4) | – |
| 2023 | ||||||||
Maturity | Carrying amount | Change in fair | ||||||
| value used for | ||||||||
| calculating | ||||||||
| hedge | Nominal | |||||||
| <1 year | 1–2 years | 2–5 years | >5 years | Asset | Liability | ineffectiveness | amount | |
| £m | £m | £m | £m | £m | £m | £m | $m | |
Forward exchange forwards | (0.3) | – | – | – | – | (0.3) | – | (0.3) |
| 2022 | ||||||||
Maturity | Carrying amount | Change in fair | ||||||
| value used for | ||||||||
| calculating | ||||||||
| hedge | Nominal | |||||||
| <1 year | 1–2 years | 2–5 years | >5 years | Asset | Liability | ineffectiveness | amount | |
| £m | £m | £m | £m | £m | £m | £m | $m | |
Forward exchange forwards | – | – | – | – | – | – | – | – |
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 1.9 | 12.7 |
Acquisition of businesses (note 5) | – | 1.7 |
Non-controlling interest (note 34) | 9.3 | – |
Additional amounts provided (note 9) | – | 0.1 |
Paid during the period | (0.2) | (12.3) |
Fair value in the income statement during the period (note 9) | – | (0.7) |
Exchange movements | (0.3) | 0.4 |
At 31 December | 10.7 | 1.9 |
| 2023 | |||||||
GBP | USD | EUR | CAD | AUD | Other | Total | |
Weighted average fixed debt interest rate (%) | – | 6.0 | 1.4 | – | – | – | 5.9 |
Weighted average fixed debt period (years) | – | 6.7 | 1.3 | – | – | – | 6.9 |
£m | £m | £m | £m | £m | £m | £m | |
Fixed rate financial liabilities | – | (293.9) | (0.8) | – | – | – | (294.7) |
Floating rate financial liabilities | – | (1.4) | (1.0) | – | – | – | (2.4) |
Lease liabilities | (2.1) | (57.8) | (10.2) | (5.6) | (3.7) | (12.2) | (91.6) |
Cash and cash equivalents | 59.7 | 14.6 | 17.5 | 6.2 | 6.7 | 46.7 | 151.4 |
Net debt | 57.6 | (338.5) | 5.5 | 0.6 | 3.0 | 34.5 | (237.3) |
Trade receivables | 6.8 | 375.7 | 38.1 | 46.0 | 26.0 | 90.5 | 583.1 |
| Trade payables | ((4.6)) | (71.2) | (24.4) | (3.3) | (4.0) | (48.0) | (155.5) |
| 2022 | |||||||
GBP | USD | EUR | CAD | AUD | Other | Total | |
Weighted average fixed debt interest rate (%) | – | 4.2 | 1.4 | – | – | 3.5 | 4.1 |
Weighted average fixed debt period (years) | – | 2.0 | 3.2 | – | – | 0.1 | 2.0 |
£m | £m | £m | £m | £m | £m | £m | |
Fixed rate financial liabilities | – | (62.0) | (1.4) | – | – | (0.6) | (64.0) |
Floating rate financial liabilities | (75.3) | (153.8) | (0.2) | – | (25.6) | (0.1) | (255.0) |
Lease liabilities | (2.9) | (48.4) | (10.4) | (4.4) | (4.6) | (10.3) | (81.0) |
Cash and cash equivalents | 7.1 | 4.4 | 14.9 | 4.7 | 11.6 | 58.4 | 101.1 |
Net debt | (71.1) | (259.8) | 2.9 | 0.3 | (18.6) | 47.4 | (298.9) |
Trade receivables | 7.2 | 409.5 | 39.8 | 58.1 | 27.0 | 73.9 | 615.5 |
Trade payables | (6.9) | (120.3) | (32.6) | (13.0) | (9.2) | (47.4) | (229.4) |
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 81.0 | 75.4 |
Additions | 33.9 | 24.9 |
Acquired with businesses | – | 2.1 |
Contract modifications | 8.7 | 1.6 |
Interest expense | 5.6 | 3.6 |
Payments | (33.9) | (33.1) |
Exchange movements | (3.7) | 6.5 |
At 31 December | 91.6 | 81.0 |
Current | 25.9 | 24.5 |
Non-current | 65.7 | 56.5 |
| 2023 | 2022 | |
| £m | £m | |
| Allotted, called up and fully paid equity share capital: | ||
73,099,735 ordinary shares of 10p each (2022: 73,099,735) | 7. 3 | 7.3 |
| 2023 | 2022 | |
| £m | £m | |
Short-term employee benefits | 8.2 | 4.5 |
Post-employment benefits | 0.3 | 0.3 |
Termination payments | – | 0.4 |
8.5 | 5.2 |
| Number | |
Outstanding at 1 January 2022 | 1,974,436 |
Granted during 2022 | 817,381 |
Lapsed during 2022 | (365,677) |
Exercised during 2022 | (448,963) |
Outstanding at 31 December 2022 and 1 January 2023 | 1,977,177 |
Granted during 2023 | 840,572 |
Lapsed during 2023 | (208,543) |
Exercised during 2023 | (520,940) |
Outstanding at 31 December 2023 | 2,088,266 |
Exercisable at 1 January 2022 | – |
Exercisable at 31 December 2022 and 1 January 2023 | – |
Exercisable at 31 December 2023 | – |
2023 | 2022 | |
Share price at grant | 660.0p | 800.0p |
Weighted average exercise price | 0.0p | 0.0p |
Expected volatility | 39.6% | 41.2% |
Expected life | 3 years | 3 years |
Risk-free rate | 3.22% | 1.35% |
Expected dividend yield | 0.00% | 0.00% |
| The Keller Group | The Keller Group | German 1 , | German 1 , | |
| Pension Scheme | Pension Scheme | Austrian and | Austrian and | |
| (UK) | (UK) | other schemes | other schemes | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Present value of the scheme liabilities | (41.8) | (39.0) | (16.2) | (16.7) |
Fair value of assets | 46.0 | 42.2 | – | – |
Surplus/(deficit) in the scheme | 4.2 | 3.2 | (16.2) | (16.7) |
Irrecoverable surplus | (5.7) | (7.3) | – | – |
Net defined benefit liability | (1.5) | (4.1) | (16.2) | (16.7) |
| The Keller Group | The Keller Group | German | German | |
| Pension Scheme | Pension Scheme | and Austrian | and Austrian | |
| (UK) | (UK) | schemes | schemes | |
| 2023 | 2022 | 2023 | 2022 | |
| % | % | % | % | |
Discount rate | 4.6 | 4.8 | 3.4 | 3.5 |
Interest on assets | 4.6 | 4.8 | – | – |
Rate of increase in pensions in payment | 3.5 | 3.4 | 2.5 | 2.5 |
Rate of increase in pensions in deferment | 2.8 | 2.7 | 6.9 | 8.3 |
Rate of inflation | 3.4 | 3.3 | 6.9 | 8.3 |
| The Keller Group | The Keller Group | German | German | |
| Pension Scheme | Pension Scheme | and Austrian | and Austrian | |
| (UK) | (UK) | schemes | schemes | |
| 2023 | 2022 | 2023 | 2022 | |
Male currently aged 65 | 21.2 | 21.0 | 22.4 | 19.9 |
Female currently aged 65 | 24.0 | 23.4 | 25.3 | 23.3 |
| The Keller Group | The Keller Group | German, | German, | |
| Pension Scheme | Pension Scheme | Austrian and | Austrian and | |
| (UK) | (UK) | other schemes | other schemes | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Equities | 6.6 | 7.8 | – | – |
| Target return funds | 6.0 | 5.0 | – | – |
Bonds | 18.7 | 13.6 | – | – |
| Liability driven investing (LDI) portfolios | 14.0 | 12.9 | – | – |
Cash | 0.7 | 2.9 | – | – |
46.0 | 42.2 | – | – |
| The Keller Group | The Keller Group | German 1 , | German 1 , | |
| Pension Scheme | Pension Scheme | Austrian and | Austrian and | |
| (UK) | (UK) | other schemes | other schemes | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Changes in scheme liabilities | ||||
Opening balance | (39.0) | (58.3) | (16.7) | (18.9) |
Current service cost | – | – | (1.2) | (0.8) |
Interest cost | (1.8) | (1.1) | (0.5) | – |
Benefits paid | 2.1 | 2.1 | 1.7 | 1.0 |
Exchange movements | – | – | 0.5 | (0.8) |
Experience loss on defined benefit obligation | (1.0) | (0.5) | – | – |
Changes to demographic assumptions | (0.7) | – | – | – |
Changes to financial assumptions | (1.4) | 18.8 | – | 2.8 |
Closing balance | (41.8) | (39.0) | (16.2) | (16.7) |
| Changes in scheme assets | ||||
Opening balance | 42.2 | 63.7 | – | – |
Interest on assets | 2.0 | 1.2 | – | – |
Administration costs | (0.3) | (0.2) | – | – |
Employer contributions | 2.9 | 2.8 | – | – |
Benefits paid | (2.1) | (2.1) | – | – |
Return on plan assets less interest | 1.3 | (23.2) | – | – |
Closing balance | 46.0 | 42.2 | – | – |
Actual return on scheme assets | 3.3 | (22.0) | – | – |
| Statement of comprehensive income | ||||
Return on plan assets less interest | 1.3 | (23.2) | – | – |
Experience loss on defined benefit obligation | (1.0) | (0.5) | – | – |
Changes to demographic assumptions | (0.7) | – | – | – |
Changes to financial assumptions | (1.4) | 18.8 | – | 2.8 |
Change in irrecoverable surplus | 1.6 | 4.9 | – | – |
Remeasurements of defined benefit plans | (0.2) | – | – | 2.8 |
Cumulative remeasurements of defined benefit plans | (25.8) | (25.6) | (6.4) | (6.4) |
| Expense recognised in the income statement | ||||
Current service cost | – | – | (1.2) | (0.8) |
Administration costs | (0.3) | (0.2) | – | – |
Operating costs | (0.3) | (0.2) | (1.2) | (0.8) |
Net pension interest cost | 0.2 | 0.1 | (0.5) | – |
Expense recognised in the income statement | (0.1) | (0.1) | (1.7) | (0.8) |
| Movements in the balance sheet liability | ||||
Net liability at start of year | 4.1 | 6.8 | 16.7 | 18.9 |
Expense recognised in the income statement | 0.1 | 0.1 | 1.7 | 0.8 |
Employer contributions | (2.9) | (2.8) | – | – |
Benefits paid | – | – | (1.7) | (1.0) |
Exchange movements | – | – | (0.5) | 0.8 |
Remeasurements of defined benefit plans | 0.2 | – | – | (2.8) |
Net liability at end of year | 1.5 | 4.1 | 16.2 | 16.7 |
| 2023 | 2022 | 2021 | 2020 | 2019 | |
| £m | £m | £m | £m | £m | |
Present value of defined benefit obligation | (58.0) | (55.7) | (77.2) | (86.9) | (81.1) |
Fair value of scheme assets | 46.0 | 42.2 | 63.7 | 58.0 | 52.2 |
Deficit in the schemes | (12.0) | (13.5) | (13.5) | (28.9) | (28.9) |
Irrecoverable surplus | (5.7) | (7.3) | (12.2) | (2.2) | (1.8) |
Net defined benefit liability | (17.7) | (20.8) | (25.7) | (31.1) | (30.7) |
Experience adjustments on scheme liabilities | (3.1) | 21.1 | 6.6 | (7.9) | (8.2) |
Experience adjustments on scheme assets | 1.3 | (23.2) | 4.6 | 6.1 | 5.4 |
Name | Country of incorporation | 2023 | 2022 |
Keller Fondations Speciales SPA | Algeria | 49% | 49% |
Keller Turki Company Limited | Saudi Arabia | 0% | 35% |
| 2023 | 2022 | |
| £m | £m | |
Keller Fondations Speciales SPA | (0.2) | (0.5) |
Keller Turki Company Limited | 0.4 | (0.3) |
Other interests | 0.2 | (0.2) |
0.4 | (1.0) |
| 2023 | 2022 | |
| £m | £m | |
Keller Fondations Speciales SPA | 2.4 | 2.7 |
Keller Turki Company Limited | – | (0.6) |
Other interests | 0.3 | 0.2 |
2.7 | 2.3 |
| £m | |
Cash consideration paid to non-controlling shareholders | 6.4 |
Contingent consideration | 9.3 |
Group loan | (0.7) |
Carrying value of the additional interest in Keller Turki Company Limited | 0.2 |
Difference recognised in retained earnings | 15.2 |
| 2023 | 2022 | |||
| £m | £m | |||
| Keller | Keller Turki | Keller | Keller Turki | |
| Fondations | Company | Fondations | Company | |
| Speciales SPA | Limited | Speciales SPA | Limited | |
Revenue | 0.9 | 14.3 | 0.1 | 4.6 |
Operating costs | (1.0) | (13.9) | (0.6) | (4.9) |
Operating loss | (0.1) | 0.4 | (0.5) | (0.3) |
Finance costs | – | – | – | – |
Loss before taxation | (0.1) | 0.4 | (0.5) | (0.3) |
Taxation | (0.1) | – | – | – |
Loss attributable to non-controlling interests | (0.2) | 0.4 | (0.5) | (0.3) |
| 2023 | 2022 | |||
| £m | £m | |||
| Keller | Keller Turki | Keller | Keller Turki | |
| Fondations | Company | Fondations | Company | |
| Speciales SPA | Limited | Speciales SPA | Limited | |
Non-current assets | 0.6 | – | 0.8 | 0.7 |
Current assets | 2.4 | – | 2.8 | 6.0 |
Current liabilities | (0.6) | – | (0.9) | (6.2) |
Non-current liabilities | – | – | – | (1.1) |
Share of net assets/(liabilities) | 2.4 | – | 2.7 | (0.6) |