| 2024 | 2023 | ||||||
| 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 | |||||||
andcontract assets | 7 | ( | ( | ( | ( | ( | |
Amortisation of acquired intangible assets | ( | ( | ( | ( | |||
Other operating income | 6,9 | ||||||
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 |
| 2024 | 2023 | ||
| 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 | ( | ( | |
Transfer of translation reserve on disposal of subsidiaries | ( | ||
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) for the year, net of tax | ( | ( | |
Total comprehensive income for the year | |||
| Attributable to: | |||
Equity holders of the parent | |||
Non-controlling interests | |||
| 2024 | 2023 | ||
| 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 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)/ | ||||||||||
income 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 | ||||||||||
Profit for the year | ||||||||||
| Other comprehensive income | ||||||||||
Exchange movements on translation of foreign operations | ( | ( | ( | ( | ||||||
| Transfer of translation reserve | ||||||||||
on disposal of subsidiaries | ( | ( | ( | |||||||
Cash flow hedge gain taken to equity | ||||||||||
| Remeasurements of defined | ||||||||||
benefit pension schemes | ||||||||||
Tax on remeasurements of defined benefit pension | ||||||||||
schemes | ( | ( | ( | |||||||
| Other comprehensive (loss)/ | ||||||||||
income for the year, net of tax | ( | ( | ( | ( | ||||||
| Total comprehensive (loss)/ | ||||||||||
income for the year | ( | |||||||||
Dividends | ( | ( | ( | |||||||
Purchase of own shares for ESOP trust | ( | ( | ( | |||||||
Share-based payments | ||||||||||
At 31 December 2024 |
| 2024 | 2023 | ||
| 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 in inventories | |||
(Increase)/decrease in trade and other receivables | ( | ||
Increase/(decrease) in trade and other payables | ( | ||
Increase 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 inflows from non-underlying items: claims for closed businesses | |||
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 | |||
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 | |||
Debt issuance costs | ( | ||
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 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 | 2024 | 2023 |
US dollar | 1.28 | 1.24 |
Canadian dollar | 1.75 | 1.68 |
Euro | 1.18 | 1.15 |
Singapore dollar | 1.71 | 1.67 |
Australian dollar | 1.94 | 1.87 |
Year-end rates | 2024 | 2023 |
US dollar | 1.25 | 1.27 |
Canadian dollar | 1.80 | 1.69 |
Euro | 1.21 | 1.15 |
Singapore dollar | 1.71 | 1.68 |
Australian dollar | 2.02 | 1.87 |
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 |
2024 | 2023 1 | |||
| Revenue | Operating profit | Revenue | Operating profit | |
| £m | £m | £m | £m | |
North America | 1,785.8 | 190.0 | 1,770.0 | 169.6 |
Europe and Middle East | 835.1 | 7.9 | 808.0 | 9.8 |
Asia-Pacific | 365.8 | 28.7 | 388.0 | 14.6 |
2,986.7 | 226.6 | 2,966.0 | 194.0 | |
Central items | – | (14.0) | – | (13.1) |
Underlying | 2,986.7 | 212.6 | 2,966.0 | 180.9 |
Non-underlying items (note 9) | – | (7.5) | – | (27.8) |
2,986.7 | 205.1 | 2,966.0 | 153.1 |
| 2024 | ||||||
| Segment | Segment | Capital | Capital | Depreciation 3 | Tangible 4 and | |
| assets | liabilities | employed | additions | and amortisation | intangible assets | |
| £m | £m | £m | £m | £m | £m | |
North America | 974.7 | (357.7) | 617.0 | 46.3 | 56.8 | 348.3 |
Europe and Middle East | 380.4 | (282.8) | 97.6 | 28.2 | 36.2 | 151.8 |
Asia-Pacific | 153.0 | (100.5) | 52.5 | 13.9 | 13.7 | 68.4 |
1,508.1 | (741.0) | 767.1 | 88.4 | 106.7 | 568.5 | |
Central items 2 | 282.6 | (453.0) | (170.4) | – | 2.1 | 4.1 |
1,790.7 | (1,194.0) | 596.7 | 88.4 | 108.8 | 572.6 |
2023 1 | ||||||
| Segment | Segment | Capital | Capital | Depreciation 3 | Tangible 4 and | |
| assets | liabilities | employed | additions | and amortisation | intangible assets | |
| £m | £m | £m | £m | £m | £m | |
North America | 929.9 | (302.9) | 627.0 | 42.1 | 56.5 | 347.3 |
Europe and Middle East | 390.6 | (271.3) | 119.3 | 36.2 | 40.5 | 169.2 |
Asia-Pacific | 162.3 | (91.0) | 71.3 | 16.2 | 14.1 | 77.5 |
1,482.8 | (665.2) | 817.6 | 94.5 | 111.1 | 594.0 | |
Central items 2 | 194.5 | (494.1) | (299.6) | – | 1.1 | 0.8 |
1,677.3 | (1,159.3) | 518.0 | 94.5 | 112.2 | 594.8 |
| 2024 | 2023 | |
| £m | £m | |
United States | 1,612.5 | 1,644.0 |
Australia | 246.4 | 279.4 |
Canada | 171.7 | 125.2 |
Germany | 168.9 | 146.3 |
Poland | 101.3 | 88.4 |
United Kingdom | 97.5 | 125.1 |
Other | 588.4 | 557.6 |
2,986.7 | 2,966.0 |
| 2024 | 2023 | |
| £m | £m | |
United States | 349.0 | 342.6 |
Australia | 52.9 | 62.3 |
Germany | 51.4 | 52.4 |
Canada | 37. 5 | 44.5 |
Austria | 30.0 | 33.2 |
Other | 144.9 | 131.1 |
665.7 | 666.1 |
2024 | 2023 | |||||
| Revenue | Revenue | Revenue | Revenue | |||
| recognised on | recognised on | recognised on | recognised on | |||
| performance | performance | performance | performance | |||
| obligations | obligations | obligations | obligations | |||
| satisfied over | satisfied at a | Total | satisfied over | satisfied at a | Total | |
| time | point in time | revenue | time | point in time | revenue | |
| £m | £m | £m | £m | £m | £m | |
North America | 1,457.5 | 328.3 | 1,785.8 | 1,355.0 | 415.0 | 1,770.0 |
Europe and Middle East | 835.1 | – | 835.1 | 808.0 | – | 808.0 |
Asia-Pacific | 365.8 | – | 365.8 | 388.0 | – | 388.0 |
2,658.4 | 328.3 | 2,986.7 | 2,551.0 | 415.0 | 2,966.0 |
| 2024 | 2023 | |
| £m | £m | |
Less than one year | 421.9 | 363.4 |
One to two years | 130.5 | 93.3 |
More than two years | 25.9 | 5.8 |
578.3 | 462.5 |
| 2024 | 2023 | |
| £m | £m | |
Trade receivables | 575.1 | 583.1 |
Contract assets | 119.2 | 90.9 |
Contract liabilities | (115.2) | (90.9) |
2024 | 2023 | |||
| Contract assets | Contract liabilities | Contract assets | Contract liabilities | |
| £m | £m | £m | £m | |
As at 1 January | 90.9 | (90.9) | 105.3 | (85.6) |
Revenue recognised in the current year | 1,091.3 | 930.8 | 985.8 | 1,015.8 |
Disposed with businesses | (1.3) | 0.9 | (0.8) | – |
Amounts transferred to trade receivables | (1,059.9) | – | (995.3) | – |
| Cash received/invoices raised for performance obligations | ||||
not yet satisfied | – | (956.8) | – | (1,025.2) |
Exchange movements | (1.8) | 0.8 | (4.1) | 4.1 |
As at 31 December | 119.2 | (115.2) | 90.9 | (90.9) |
| 2024 | 2023 | ||
| Note | £m | £m | |
Raw materials and consumables | 834.7 | 954.0 | |
Staff costs | 8 | 790.1 | 739.7 |
Other operating charges | 839.6 | 779.0 | |
Amortisation of intangible assets | 15 | 0.1 | 0.4 |
Expenses relating to short-term leases and leases of low-value assets | 202.2 | 184.7 | |
| Depreciation: | |||
Owned property, plant and equipment | 16a | 78.8 | 81.8 |
Right-of-use assets | 16b | 29.9 | 29.4 |
Underlying operating costs | 2,775.4 | 2,769.0 | |
Non-underlying items | 9 | 10.6 | 22.5 |
Statutory operating costs | 2,786.0 | 2,791.5 | |
| Other operating charges include: | |||
Fees payable to the company’s auditor for the audit of the company’s Annual Report and Accounts | 1.5 | 1.4 | |
| Fees payable to the company’s auditor for other services: | |||
The audit of the company’s subsidiaries, pursuant to legislation | 2.1 | 2.1 | |
Other assurance services | 0.1 | 0.1 |
| 2024 | 2023 | |
| £m | £m | |
Additional provisions | 21.0 | 29.4 |
Unused amounts reversed | (9.0) | (7.7) |
Net impairment loss | 12.0 | 21.7 |
| 2024 | 2023 | |
| £m | £m | |
Wages and salaries | 697.4 | 643.5 |
Social security costs | 71.0 | 66.2 |
Other pension costs | 17. 5 | 25.6 |
Share-based payments | 4.2 | 4.4 |
790.1 | 739.7 |
| 2024 | 2023 | |
| Number | Number | |
North America | 4,542 | 4,413 |
Europe and Middle East | 3,403 | 3,643 |
Asia-Pacific | 1,441 | 1,433 |
9,386 | 9,489 |
| 2024 | 2023 | |
| £m | £m | |
Exceptional restructuring costs | 4.3 | 2.8 |
ERP implementation costs | 4.0 | 7.5 |
Claims related to closed businesses | 1.5 | – |
Loss on disposal of operations | 0.8 | 0.1 |
Goodwill impairment | – | 12.1 |
Impairment of trade receivables related to restructuring | – | 0.4 |
| Non-underlying items in operating costs (including net impairment | ||
loss on trade receivables and contract assets) | 10.6 | 22.9 |
Amortisation of acquired intangible assets | 3.3 | 5.1 |
Change in fair value of contingent consideration | (6.4) | – |
Gain on sale of assets held for sale | – | (0.8) |
Non-underlying items in other operating income | (6.4) | (0.8) |
Amortisation of joint venture acquired intangibles | – | 0.6 |
Total non-underlying items in operating profit | 7.5 | 27.8 |
Non-underlying items in finance income | – | – |
Total non-underlying items before taxation | 7.5 | 27.8 |
Taxation | (2.7) | (3.0) |
Total non-underlying items after taxation | 4.8 | 24.8 |
| 2024 | 2023 | |
| £m | £m | |
Bank and other interest receivable | 6.1 | 1.6 |
Net pension interest income | 0.2 | – |
Other finance income | 0.3 | 0.2 |
Underlying finance income | 6.6 | 1.8 |
Total finance income | 6.6 | 1.8 |
| 2024 | 2023 | |
| £m | £m | |
Interest payable on bank loans and overdrafts | 1.4 | 12.6 |
Interest payable on other loans | 17.3 | 8.6 |
Interest on lease liabilities | 6.2 | 5.6 |
Net pension interest cost | 0.4 | 0.3 |
Other interest costs | 1.9 | 1.8 |
Total interest costs | 27.2 | 28.9 |
Unwinding of discount on provisions | 0.6 | 0.4 |
Total finance costs | 27.8 | 29.3 |
| 2024 | 2023 | |
| £m | £m | |
| Current tax expense: | ||
Current year | 64.0 | 54.6 |
Prior years | – | 0.4 |
Total current tax | 64.0 | 55.0 |
| Deferred tax expense: | ||
Current year | (23.0) | (18.7) |
Prior years | 0.2 | (0.5) |
Total deferred tax | (22.8) | (19.2) |
41.2 | 35.8 |
2024 | 2023 | |||||
| Non- | Non- | |||||
| underlying | underlying | |||||
| items | items | |||||
| Underlying | (note 9) | Statutory | Underlying | (note 9) | Statutory | |
| £m | £m | £m | £m | £m | £m | |
Profit/(loss) before tax | 191.4 | (7.5) | 183.9 | 153.4 | (27.8) | 125.6 |
UK corporation tax charge/(credit) at 25% (2023: 23.5%) | 47.9 | (1.9) | 46.0 | 36.0 | (6.5) | 29.5 |
Tax charged at rates other than 25% (2023: 23.5%) | 5.0 | – | 5.0 | 4.3 | (0.2) | 4.1 |
Tax losses and other deductible temporary differences not recognised | 2.7 | – | 2.7 | 10.1 | 0.6 | 10.7 |
| Utilisation of tax losses and other deductible temporary differences | ||||||
previously unrecognised | (9.3) | – | (9.3) | (7.4) | – | (7.4) |
Permanent differences | (3.6) | (0.8) | (4.4) | (4.3) | 3.1 | (1.2) |
Adjustments to tax charge in respect of previous periods | 0.2 | – | 0.2 | (0.1) | – | (0.1) |
Other | 1.0 | – | 1.0 | 0.2 | – | 0.2 |
Tax charge/(credit) | 43.9 | (2.7) | 41.2 | 38.8 | (3.0) | 35.8 |
Effective tax rate | 22.9% | 35.3% | 22.4% | 25.3% | 10.6% | 28.5% |
| Other | |||||||
| Accelerated | Retirement | employee- | Other 1 | ||||
| Unused tax | capital | benefit | related | temporary | |||
| losses | allowances | obligations | liabilities | Bad debts | differences | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | 14.5 | (10.9) | 3.2 | 6.1 | 10.1 | (13.2) | 9.8 |
Credit/(charge) 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 |
Credit/(charge) to the income statement | 2.5 | 21.2 | (0.3) | (5.6) | 4.5 | 0.5 | 22.8 |
Charge to other comprehensive income | – | – | (0.1) | – | – | – | (0.1) |
Exchange movements | (0.1) | 1.2 | (0.1) | (0.1) | 0.1 | (0.2) | 0.8 |
Other reallocations/transfers | – | (0.4) | – | – | – | – | (0.4) |
At 31 December 2024 | 13.1 | 23.0 | 1.8 | 6.7 | 11.6 | (4.1) | 52.1 |
| 2024 | 2023 | |
| £m | £m | |
Deferred tax assets | 61.5 | 36.8 |
Deferred tax liabilities | (9.4) | (7.8) |
52.1 | 29.0 |
| 2024 | 2023 | |
| £m | £m | |
| Amounts recognised as distributions to equity holders in the year: | ||
Final dividend for the year ended 31 December 2023 of 31.3p (2022: 24.5p) per share | 22.6 | 17.7 |
Interim dividend for the year ended 31 December 2024 of 16.6p (2023: 13.9p) per share | 12.0 | 10.0 |
34.6 | 27.7 |
| Underlying earnings attributable | Earnings attributable to the | |||
| to the equity holders of the parent | equity holders of the parent | |||
2024 | 2023 | 2024 | 2023 | |
Basic and diluted earnings (£m) | 147.1 | 114.2 | 142.3 | 89.4 |
Weighted average number of ordinary shares (m) 1 | ||||
Basic number of ordinary shares outstanding | 72.1 | 72.8 | 72.1 | 72.8 |
| Effect of dilution from: | ||||
Share options and awards | 1.5 | 1.4 | 1.5 | 1.4 |
Diluted number of ordinary shares outstanding | 73.6 | 74.2 | 73.6 | 74.2 |
| Earnings per share | ||||
Basic earnings per share (p) | 204.0 | 156.9 | 197.4 | 122.8 |
Diluted earnings per share (p) | 199.9 | 153.9 | 193.3 | 120.5 |
| Customer | |||||
| contracts and | Other | ||||
| Goodwill | Trade names | relationships | intangibles | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 January 2023 | 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 and 1 January 2024 | 238.6 | 32.8 | 45.2 | 27.1 | 343.7 |
Disposed with businesses | – | – | – | (2.1) | (2.1) |
Reclassification | – | – | – | 2.5 | 2.5 |
Exchange movements | (4.8) | (0.6) | (0.9) | (1.1) | (7.4) |
At 31 December 2024 | 233.8 | 32.2 | 44.3 | 26.4 | 336.7 |
| Accumulated amortisation and impairment | |||||
At 1 January 2023 | 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 and 1 January 2024 | 131.0 | 28.9 | 42.6 | 26.6 | 229.1 |
Amortisation charge for the year | – | 2.1 | 1.2 | 0.1 | 3.4 |
Disposed with businesses | – | – | – | (2.1) | (2.1) |
Reclassification | – | – | – | 2.5 | 2.5 |
Exchange movements | (4.8) | (0.6) | (0.9) | (1.1) | (7.4) |
At 31 December 2024 | 126.2 | 30.4 | 42.9 | 26.0 | 225.5 |
| Carrying amount | |||||
At 1 January 2023 | 125.3 | 5.8 | 6.2 | 0.6 | 137.9 |
At 31 December 2023 and 1 January 2024 | 107.6 | 3.9 | 2.6 | 0.5 | 114.6 |
At 31 December 2024 | 107.6 | 1.8 | 1.4 | 0.4 | 111.2 |
| 2024 | 2023 | ||||||
| Carrying | Pre-tax | Forecast | Carrying | Pre-tax | Forecast | ||
| value | discount rate 1 | growth rate | value | discount rate 1 | growth rate | ||
CGU | Geographical segment | £m | % | % | £m | % | % |
Keller US | North America | 50.1 | 14.9 | 2.0 | 49.4 | 15.2 | 2.0 |
Suncoast | North America | 34.4 | 14.8 | 2.0 | 33.9 | 15.2 | 2.0 |
Keller Canada | North America | 12.4 | 13.6 | 2.0 | 13.2 | 13.8 | 2.0 |
Other | North America and Europe | 10.7 | 11.1 | ||||
107.6 | 107.6 |
Increase in 1 | Reduction in 1 | Reduction in final | ||
| discount rate | future growth rate | year cash flow | ||
CGU | Geographical segment | % | % | % |
Keller US | North America | 66.7 | n/a | 111.9 |
Suncoast | North America | 47.7 | 145.9 | 103.5 |
Keller Canada | North America | 8.2 | 10.3 | 52.3 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Property, plant and equipment – owned assets | 16a | 371.5 | 394.9 |
Right-of-use assets – leased assets | 16b | 89.9 | 85.3 |
At 31 December | 461.4 | 480.2 |
| Plant, | ||||
| Land and | machinery | Capital work | ||
| buildings | and vehicles | in progress | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 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 16b) | – | 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 businesses | – | (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 and 1 January 2024 | 78.6 | 1,000.4 | 8.2 | 1,087. 2 |
Additions | 5.0 | 80.1 | 3.9 | 89.0 |
Disposals | (2.1) | (40.8) | – | (42.9) |
Net transfers to held for sale 1 | (2.3) | (13.0) | – | (15.3) |
Disposed with businesses 2 | (0.1) | (10.2) | – | (10.3) |
Reclassification | – | 2.7 | (2.7) | – |
Exchange movements | (1.5) | (20.6) | (0.2) | (22.3) |
At 31 December 2024 | 77.6 | 998.6 | 9.2 | 1,085.4 |
| Accumulated depreciation and impairment | ||||
At 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 | – | (0.4) | – | (0.4) |
Exchange movements | (0.8) | (26.6) | – | (27.4) |
At 31 December 2023 and 1 January 2024 | 27.5 | 664.8 | – | 692.3 |
Charge for the year | 2.0 | 76.8 | – | 78.8 |
Disposals | (1.6) | (27.5) | – | (29.1) |
Net transfers to held for sale 1 | – | (2.4) | – | (2.4) |
Disposed with businesses 2 | – | (9.5) | – | (9.5) |
Exchange movements | (0.5) | (15.7) | – | (16.2) |
At 31 December 2024 | 27.4 | 686.5 | – | 713.9 |
| Carrying amount | ||||
At 1 January 2023 | 50.8 | 347.5 | 11.2 | 409.5 |
At 31 December 2023 and 1 January 2024 | 51.1 | 335.6 | 8.2 | 394.9 |
At 31 December 2024 | 50.2 | 312.1 | 9.2 | 371.5 |
| Land and | Plant, machinery | ||
| buildings | and vehicles | Total | |
| £m | £m | £m | |
At 1 January 2023 | 44.1 | 32.9 | 77.0 |
Additions | 18.0 | 15.9 | 33.9 |
Acquired with businesses | – | (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 and 1 January 2024 | 52.0 | 33.3 | 85.3 |
Additions | 7.6 | 18.8 | 26.4 |
Depreciation expense | (15.3) | (14.6) | (29.9) |
Contract modifications | 9.7 | (0.9) | 8.8 |
Exchange movements | (0.5) | (0.2) | (0.7) |
At 31 December 2024 | 53.5 | 36.4 | 89.9 |
| 2024 | |
| £m | |
At 1 January 2024 | 4.5 |
Share of underlying post-tax results | 0.5 |
Share of non-underlying post-tax results (note 9) | – |
Exchange movements | (0.2) |
At 31 December 2024 | 4.8 |
| 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 |
2024 | 2023 | |||||
| Non-underlying | Non-underlying | |||||
| Underlying | items (note 9) | Statutory | Underlying | items (note 9) | Statutory | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 30.2 | – | 30.2 | 19.0 | – | 19.0 |
Operating costs 1 | (29.6) | – | (29.6) | (18.0) | (0.6) | (18.6) |
Operating profit/(loss) | 0.6 | – | 0.6 | 1.0 | (0.6) | 0.4 |
Finance costs | (0.1) | – | (0.1) | (0.2) | – | (0.2) |
Profit/(loss) before taxation | 0.5 | – | 0.5 | 0.8 | (0.6) | 0.2 |
Taxation | – | – | – | (0.1) | 0.1 | – |
Share of post-tax results | 0.5 | – | 0.5 | 0.7 | (0.5) | 0.2 |
KFS Finland Oy (100% of results) | Group’s portion of the joint venture | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Non-current assets | 15.4 | 16.0 | 7.7 | 8.0 |
Cash and cash equivalents | 2.8 | 3.2 | 1.4 | 1.6 |
Other current assets | 8.2 | 3.0 | 4.1 | 1.5 |
Total assets | 26.4 | 22.2 | 13.2 | 11.1 |
Other current liabilities | (8.6) | (3.8) | (4.3) | (1.9) |
Non-current loans and borrowings | (7.8) | (9.0) | (3.9) | (4.5) |
Other non-current liabilities | (0.4) | (0.4) | (0.2) | (0.2) |
Total liabilities | (16.8) | (13.2) | (8.4) | (6.6) |
Net assets | 9.6 | 9.0 | 4.8 | 4.5 |
| 2024 | 2023 | |
| £m | £m | |
Non-qualifying deferred compensation plan assets | 23.0 | 20.5 |
Customer retentions | 33.7 | 22.7 |
Other assets | 1.3 | 1.6 |
Insurance receivables | 30.3 | 22.0 |
88.3 | 66.8 |
| 2024 | 2023 | |
| £m | £m | |
Raw materials and consumables | 49.2 | 58.9 |
Work in progress | 1.1 | 1.0 |
Finished goods | 31.3 | 33.4 |
81.6 | 93.3 |
| 2024 | 2023 | |
| £m | £m | |
Trade receivables | 575.1 | 583.1 |
Contract assets | 119.2 | 90.9 |
Other receivables | 23.7 | 21.7 |
Prepayments | 41.0 | 26.1 |
Fair value of derivative financial instruments | 0.1 | – |
759.1 | 721.8 |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 45.1 | 36.0 |
Used during the year | (2.7) | (10.8) |
Additional provisions | 21.0 | 29.4 |
Unused amounts reversed | (9.0) | (7.7) |
Disposal of businesses | (1.3) | – |
Exchange movements | (0.8) | (1.8) |
At 31 December1 | 52.3 | 45.1 |
| 2024 | ||||||
| Contract | Trade receivables and non-current customer retentions | |||||
| assets | 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% | 2% | 1% | 64% | 8% |
Estimated total gross carrying amount at default | 120.8 | 461.0 | 80.1 | 52.6 | 65.9 | 659.6 |
Allowance for expected credit loss | (1.6) | (6.7) | (1.5) | (0.4) | (42.1) | (50.7) |
Carry amount as shown in the balance sheet | 119.2 | 454.3 | 78.6 | 52.2 | 23.8 | 608.9 |
| 2023 | ||||||
| Contract | Trade receivables and non-current customer retentions | |||||
| assets | Days past due | |||||
| Total | Current | <30 days | >90 days | 31–90 days | Total | |
| £m | £m | £m | £m | £m | £m | |
Expected credit loss rate | 1% | 1% | 1% | 46% | 1% | 7% |
Estimated total gross carrying amount at default | 92.2 | 402.8 | 109.8 | 79.1 | 57.9 | 649.6 |
Allowance for expected credit loss | (1.3) | (5.9) | (1.0) | (36.6) | (0.3) | (43.8) |
Carry amount as shown in the balance sheet | 90.9 | 396.9 | 108.8 | 42.5 | 57.6 | 605.8 |
| 2024 | 2023 | |
| £m | £m | |
Bank balances | 116.1 | 105.2 |
Short-term deposits | 91.6 | 46.2 |
Cash and cash equivalents in the balance sheet | 207.7 | 151.4 |
Bank overdrafts | – | (2.4) |
Cash and cash equivalents in the cash flow statement | 207.7 | 149.0 |
| 2024 | 2023 | |
| £m | £m | |
Plant and machinery | 9.2 | 1.6 |
9.2 | 1.6 |
| 2024 | 2023 | |
| £m | £m | |
Trade payables | 168.0 | 155.5 |
Other taxes and social security payable | 17. 2 | 16.8 |
Other payables | 164.7 | 153.0 |
Contract liabilities | 115.2 | 90.9 |
Accruals | 142.9 | 137.1 |
Fair value of derivative financial instruments | 0.7 | 0.3 |
608.7 | 553.6 |
| Employee | Restructuring | Contract | Insurance and | Other | ||
| provisions | provisions | provisions | legal provisions | provisions | Total | |
| £m | £m | £m | £m | £m | £m | |
As at 31 December 2023 | 9.6 | 6.1 | 41.2 | 73.4 | 2.5 | 132.8 |
Charge for the year | 3.4 | 2.2 | 43.4 | 28.2 | 0.7 | 77.9 |
Used during the year | (1.8) | (3.5) | (11.6) | (7.3) | (0.6) | (24.8) |
Unused amounts reversed | (0.1) | (0.1) | (5.9) | (4.1) | – | (10.2) |
Unwinding of discount | – | – | – | 0.6 | – | 0.6 |
Exchange movements | (0.1) | (0.7) | (0.8) | (0.2) | – | (1.8) |
At 31 December 2024 | 11.0 | 4.0 | 66.3 | 90.6 | 2.6 | 174.5 |
Current | 4.2 | 3.6 | 52.5 | 22.6 | 2.3 | 85.2 |
Non-current | 6.8 | 0.4 | 13.8 | 68.0 | 0.3 | 89.3 |
At 31 December 2024 | 11.0 | 4.0 | 66.3 | 90.6 | 2.6 | 174.5 |
| 2024 | 2023 | |
| £m | £m | |
Non-qualifying compensation plan liabilities | 15.6 | 14.3 |
Other liabilities | 3.0 | 8.9 |
18.6 | 23.2 |
| 2024 | 2023 | |
| £m | £m | |
| Financial assets measured at fair value through profit or loss | ||
Non-qualifying deferred compensation plan | 23.2 | 20.5 |
| Financial assets measured at amortised cost | ||
Trade receivables | 575.1 | 583.1 |
Contract assets | 119.2 | 90.9 |
Cash and cash equivalents | 207.7 | 151.4 |
| Financial liabilities at fair value through profit or loss | ||
Contingent consideration payable | (3.2) | (10.0) |
Forward contracts | (0.7) | (0.3) |
| Financial liabilities measured at amortised cost | ||
Trade payables | (168.0) | (155.5) |
Contract liabilities | (115.2) | (90.9) |
Bank and other loans | (236.6) | (297.1) |
Lease liabilities | (98.0) | (91.6) |
Deferred consideration payable | – | (0.7) |
| 2024 | |||||||
| 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 | 1.4 | (0.3) | (0.1) | – | – | (0.4) | (0.4) |
| Other loans and private | |||||||
placements | 6.4 | (15.4) | (15.4) | (46.1) | (277.1) | (354.0) | (236.2) |
Lease liabilities | – | (33.1) | (27.0) | (40.8) | (13.6) | (114.5) | (98.0) |
Contract liabilities | – | (115.2) | – | – | – | (115.2) | (115.2) |
Trade payables | – | (168.0) | – | – | – | (168.0) | (168.0) |
Contingent consideration | – | (0.6) | (1.0) | (2.0) | – | (3.6) | (3.2) |
(332.6) | (43.5) | (88.9) | (290.7) | (755.7) | (621.0) |
| 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 and private | |||||||
placements | 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 consideration | – | (1.7) | (3.0) | (7.4) | – | (12.1) | (10.7) |
(358.4) | (42.9) | (89.6) | (304.2) | (795.1) | (645.8) |
| 2024 | 2023 | |
| £m | £m | |
$75m private placement (due December 2024) | – | (59.0) |
$120m private placement (due August 2030) | (95.7) | (94.2) |
$180m private placement (due August 2033) | (143.6) | (141.2) |
Deferred financing costs | 3.1 | 0.5 |
Bank overdrafts | – | (2.4) |
Other bank borrowings | (0.4) | (0.8) |
Lease liabilities (note 27) | (98.0) | (91.6) |
Total loans and borrowings | (334.6) | (388.7) |
| Foreign | |||||||
| exchange | Fair value | ||||||
| 2023 | Cash flows | Other 1 | New leases | movements | changes | 2024 | |
| £m | £m | £m | £m | £m | £m | £m | |
Bank overdrafts | (2.4) | 2.4 | – | – | – | – | – |
Bank loans | (0.8) | 0.4 | – | – | – | – | (0.4) |
Private placements | (294.4) | 58.6 | (0.2) | – | (3.3) | – | (239.3) |
Deferred financing costs | 0.5 | 3.5 | (0.9) | – | – | – | 3.1 |
Lease liabilities (note 27) | (91.6) | 34.2 | (15.0) | (26.4) | 0.8 | – | (98.0) |
Total loans and borrowings | (388.7) | 99.1 | (16.1) | (26.4) | (2.5) | – | (334.6) |
| Foreign | |||||||
| exchange | Fair value | ||||||
| 2022 | Cash flows | Other 1 | 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) |
| 2024 | ||||||||
| 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 | (0.7) | – | – | – | – | (0.7) | – | (0.7) |
| 2023 | ||||||||
| Maturity | Carrying amount | Change in fair | ||||||
| value used for | ||||||||
| calculating | ||||||||
| hedge | Nominal | |||||||
| <1 year | 1–2 years | 2–5 years | >5 years | Asset 1 | Liability | ineffectiveness | amount | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Forward exchange forwards | (0.3) | – | – | – | – | (0.3) | – | (0.3) |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 10.7 | 1.9 |
Non-controlling interest (note 34) | – | 9.3 |
Paid during the period | (0.9) | (0.2) |
Fair value in the income statement during the period (note 9) | (6.4) | – |
Exchange movements | (0.2) | (0.3) |
At 31 December | 3.2 | 10.7 |
| 2024 | |||||||
GBP | USD | EUR | CAD | AUD | Other | Total | |
Weighted average fixed debt interest rate (%) | – | 6.4 | 1.4 | – | – | – | 6.4 |
Weighted average fixed debt period (years) | – | 7.4 | 1.7 | – | – | – | 7.4 |
| 2024 | |||||||
| GBP | USD | EUR | CAD | AUD | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
Fixed rate financial liabilities | – | (236.2) | (0.4) | – | – | – | (236.6) |
Floating rate financial liabilities | – | – | – | – | – | – | – |
Lease liabilities | (5.7) | (66.1) | (7.6) | (4.2) | (4.3) | (10.1) | (98.0) |
Cash and cash equivalents | 93.8 | 6.0 | 16.7 | 6.8 | 27.9 | 56.5 | 207.7 |
Net debt | 88.1 | (296.3) | 8.7 | 2.6 | 23.6 | 46.4 | (126.9) |
Trade receivables | 8.2 | 371.5 | 39.6 | 60.2 | 19.6 | 76.0 | 575.1 |
Trade payables | (6.9) | (82.9) | (27.2) | (5.6) | (3.7) | (41.7) | (168.0) |
| 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 |
| 2023 | |||||||
| GBP | USD | EUR | CAD | AUD | Other | Total | |
| £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) |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 91.6 | 81.0 |
Additions | 26.4 | 33.9 |
Contract modifications | 8.8 | 8.7 |
Interest expense | 6.2 | 5.6 |
Payments | (34.2) | (33.9) |
Exchange movements | (0.8) | (3.7) |
At 31 December | 98.0 | 91.6 |
Current | 27.5 | 25.9 |
Non-current | 70.5 | 65.7 |
| 2024 | 2023 | |
| £m | £m | |
| Allotted, called up and fully paid equity share capital: | ||
73,099,735 ordinary shares of 10p each (2023: 73,099,735) | 7.3 | 7.3 |
| 2024 | 2023 | |
| £m | £m | |
Short-term employee benefits | 8.5 | 8.2 |
Post-employment benefits | 0.3 | 0.3 |
8.8 | 8.5 |
| Number | |
Outstanding at 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 and 1 January 2024 | 2,088,266 |
Granted during 2024 | 681,046 |
Lapsed during 2024 | (122,387) |
Exercised during 2024 | (652,419) |
Outstanding at 31 December 2024 | 1,994,506 |
Exercisable at 1 January 2023 | – |
Exercisable at 31 December 2023 and 1 January 2024 | – |
Exercisable at 31 December 2024 | – |
2024 | 2023 | |
Share price at grant | 1,006.0p | 660.0p |
Weighted average exercise price | 0.0p | 0.0p |
Expected volatility | 31.5% | 39.6% |
Expected life | 3 years | 3 years |
Risk-free rate | 4.2% | 3.22% |
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 | |
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Present value of the scheme liabilities | (37.0) | (41.8) | (15.2) | (16.2) |
Fair value of assets | 43.3 | 46.0 | – | – |
Surplus/(deficit) in the scheme | 6.3 | 4.2 | (15.2) | (16.2) |
Irrecoverable surplus | (6.3) | (5.7) | – | – |
Net defined benefit liability | – | (1.5) | (15.2) | (16.2) |
| The Keller Group | The Keller Group | German | German | |
| Pension Scheme | Pension Scheme | and Austrian | and Austrian | |
| (UK) | (UK) | schemes | schemes | |
| 2024 | 2023 | 2024 | 2023 | |
| % | % | % | % | |
Discount rate | 5.6 | 4.6 | 3.3 | 3.4 |
Interest on assets | 5.6 | 4.6 | – | – |
Rate of increase in pensions in payment | 3.6 | 3.5 | 2.5 | 2.5 |
Rate of increase in pensions in deferment | 2.8 | 2.8 | 2.6 | 6.9 |
Rate of inflation | 3.5 | 3.4 | 2.6 | 6.9 |
| The Keller Group | The Keller Group | German | German | |
| Pension Scheme | Pension Scheme | and Austrian | and Austrian | |
| (UK) | (UK) | schemes | schemes | |
| 2024 | 2023 | 2024 | 2023 | |
Male currently aged 65 | 21.3 | 21.2 | 22.5 | 22.4 |
Female currently aged 65 | 24.1 | 24.0 | 25.4 | 25.3 |
| The Keller Group | The Keller Group | German, | German, | |
| Pension Scheme | Pension Scheme | Austrian and | Austrian and | |
| (UK) | (UK) | other schemes | other schemes | |
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Equities | 2.2 | 6.6 | – | – |
Target return funds 1 | 14.0 | 6.0 | – | – |
Bonds | 20.4 | 18.7 | – | – |
Liability driven investing (LDI) portfolios 2 | 6.4 | 14.0 | – | – |
Cash | 0.3 | 0.7 | – | – |
43.3 | 46.0 | – | – |
| The Keller Group | The Keller Group | German 1 , | German 1 , | |
| Pension Scheme | Pension Scheme | Austrian and | Austrian and | |
| (UK) | (UK) | other schemes | other schemes | |
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Changes in scheme liabilities | ||||
Opening balance | (41.8) | (39.0) | (16.2) | (16.7) |
Current service cost | – | – | (0.7) | (1.2) |
Interest cost | (1.8) | (1.8) | (0.4) | (0.5) |
Benefits paid | 2.3 | 2.1 | 1.2 | 1.7 |
Exchange movements | – | – | 0.6 | 0.5 |
Experience loss on defined benefit obligation | (0.1) | (1.0) | – | – |
Changes to demographic assumptions | – | (0.7) | – | – |
Changes to financial assumptions | 4.4 | (1.4) | 0.3 | – |
Closing balance | (37.0) | (41.8) | (15.2) | (16.2) |
| Changes in scheme assets | ||||
Opening balance | 46.0 | 42.2 | – | – |
Interest on assets | 2.0 | 2.0 | – | – |
Administration costs | (0.2) | (0.3) | – | – |
Employer contributions | 1.6 | 2.9 | – | – |
Benefits paid | (2.3) | (2.1) | – | – |
Return on plan assets less interest | (3.8) | 1.3 | – | – |
Closing balance | 43.3 | 46.0 | – | – |
Actual return on scheme assets | (1.8) | 3.3 | – | – |
| Statement of comprehensive income | ||||
Return on plan assets less interest | (3.8) | 1.3 | – | – |
Experience loss on defined benefit obligation | (0.1) | (1.0) | – | – |
Changes to demographic assumptions | – | (0.7) | – | – |
Changes to financial assumptions | 4.4 | (1.4) | 0.3 | – |
Change in irrecoverable surplus | (0.6) | 1.6 | – | – |
Remeasurements of defined benefit plans | (0.1) | (0.2) | 0.3 | – |
Cumulative remeasurements of defined benefit plans | (25.9) | (25.8) | (6.1) | (6.4) |
| Expense recognised in the income statement | ||||
Current service cost | – | – | (0.7) | (1.2) |
Administration costs | (0.2) | (0.3) | – | – |
Operating costs | (0.2) | (0.3) | (0.7) | (1.2) |
Net pension interest cost | 0.2 | 0.2 | (0.4) | (0.5) |
Expense recognised in the income statement | – | (0.1) | (1.1) | (1.7) |
| Movements in the balance sheet liability | ||||
Net liability at start of year | 1.5 | 4.1 | 16.2 | 16.7 |
Expense recognised in the income statement | – | 0.1 | 1.1 | 1.7 |
Employer contributions | (1.6) | (2.9) | – | – |
Benefits paid | – | – | (1.2) | (1.7) |
Exchange movements | – | – | (0.6) | (0.5) |
Remeasurements of defined benefit plans | 0.1 | 0.2 | (0.3) | – |
Net liability at end of year | – | 1.5 | 15.2 | 16.2 |
| 2024 | 2023 | 2022 | 2021 | 2020 | |
| £m | £m | £m | £m | £m | |
Present value of defined benefit obligation | (52.4) | (58.0) | (55.7) | (77.2) | (86.9) |
Fair value of scheme assets | 43.5 | 46.0 | 42.2 | 63.7 | 58.0 |
Deficit in the schemes | (8.9) | (12.0) | (13.5) | (13.5) | (28.9) |
Irrecoverable surplus | (6.3) | (5.7) | (7.3) | (12.2) | (2.2) |
Net defined benefit liability | (15.2) | (17.7) | (20.8) | (25.7) | (31.1) |
Experience adjustments on scheme liabilities | 4.3 | (3.1) | 21.1 | 6.6 | (7.9) |
Experience adjustments on scheme assets | 3.8 | 1.3 | (23.2) | 4.6 | 6.1 |
Name | Country of incorporation | 2024 | 2023 |
Keller Fondations Speciales SPA | Algeria | 49% | 49% |
| 2024 | 2023 | |
| £m | £m | |
Keller Fondations Speciales SPA | 0.3 | (0.2) |
Keller Company Limited | – | 0.4 |
Other interests | 0.1 | 0.2 |
0.4 | 0.4 |
| 2024 | 2023 | |
| £m | £m | |
Keller Fondations Speciales SPA | 2.7 | 2.4 |
Other interests | 0.3 | 0.3 |
3.0 | 2.7 |
| 2024 | 2023 | ||
| £m | £m | ||
| Keller | Keller | Keller | |
| Fondations | Fondations | Company | |
| Speciales SPA | Speciales SPA | Limited | |
Revenue | 1.5 | 0.9 | 14.3 |
Operating costs | (1.1) | (1.0) | (13.9) |
Operating loss | 0.4 | (0.1) | 0.4 |
Finance costs | – | – | – |
Loss before taxation | 0.4 | (0.1) | 0.4 |
Taxation | (0.1) | (0.1) | – |
Profit/(loss) attributable to non-controlling interests | 0.3 | (0.2) | 0.4 |
| 2024 | 2023 | ||
| £m | £m | ||
| Keller | Keller | Keller | |
| Fondations | Fondations | Company | |
| Speciales SPA | Speciales SPA | Limited | |
Non-current assets | 0.5 | 0.6 | – |
Current assets | 2.9 | 2.4 | – |
Current liabilities | (0.7) | (0.6) | – |
Non-current liabilities | – | – | – |
Share of net assets | 2.7 | 2.4 | – |
| £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 Company Limited | 0.2 |
Difference recognised in retained earnings in 2023 | 15.2 |