| As at | |||
| As at | |||
| 2022 | |||
| Previously | 2022 | ||
| reported | Restatement | Restated | |
| £m | £m | £m | |
| Non-current assets | |||
Derivative financial instruments | 421.7 | (60.7) | 361.0 |
Total non-current assets | 3,597.2 | (60.7) | 3,536.5 |
| Current assets | |||
Derivative financial instruments | 796.3 | (399.4) | 396.9 |
Total current assets | 2.797. 2 | (399.4) | 2,397. 8 |
| Current liabilities | |||
Derivative financial instruments | (989.4) | 399.4 | (590.0) |
Total current liabilities | (2,607.6) | 399.4 | (2,208.2) |
| Non-current liabilities | |||
Derivative financial instruments | (735.4) | 60.7 | (674.7) |
Total non-current liabilities | (2,462.6) | 60.7 | (2,401.9) |
Net assets | (1,324.2) | – | (1,324.2) |
| As at | |||
| As at | |||
| 2021 | |||
| Previously | 2021 | ||
| reported | Restatement | Restated | |
| £m | £m | £m | |
| Non-current assets | |||
Derivative financial instruments | 357.5 | (167.3) | 190.2 |
Total non-current assets | 3,476.0 | (167.3) | 3,308.7 |
| Current assets | |||
Derivative financial instruments | 888.6 | (478.5) | 410.1 |
Total current assets | 2,348.4 | (478.5) | 1,869.9 |
| Current liabilities | |||
Derivative financial instruments | (962.7) | 478.5 | (484.2) |
Total current liabilities | (2,232.9) | 478.5 | (1,754.4) |
| Non-current liabilities | |||
Derivative financial instruments | (541.8) | 167.3 | (374.5) |
Total non-current liabilities | (2,284.7) | 167.3 | (2,117.4) |
Net assets | (1,306.8) | – | (1,306.8) |
Year ended 31December 2023 | Year ended 31December 2022 | ||||||
| Exceptional | Exceptional | ||||||
| items and | items and | ||||||
| Adjusted | certain | Total | Adjusted | certain | Total | ||
| results | remeasurements | results | results | remeasurements | results | ||
| Notes | £m | £m | £m | £m | £m | £m | |
Revenue | 2.2 | ( | |||||
Cost of sales | ( | ( | ( | ( | ( | ||
Electricity Generator Levy | ( | ( | |||||
Gross profit | ( | ||||||
Operating and administrative expenses | 2.3 | ( | ( | ( | ( | ||
Impairment losses on financial assets | ( | ( | ( | ( | |||
Depreciation | 3.1 | ( | ( | ( | ( | ||
Amortisation | 5.2 | ( | ( | ( | ( | ||
Impairment of non-current assets | 2.4 | ( | ( | ( | ( | ( | ( |
Other gains/(losses) | ( | ( | ( | ( | |||
Share of (losses)/profits from associates | ( | ( | |||||
Operating profit/(loss) | ( | ||||||
Foreign exchange (losses)/gains | 2.5 | ( | ( | ( | |||
Interest payable and similar charges | 2.5 | ( | ( | ( | ( | ( | ( |
Interest receivable | 2.5 | ||||||
Profit/(loss) before tax | ( | ||||||
| Tax: | |||||||
– Before effect of changes intaxrate | 2.6 | ( | ( | ( | ( | ( | |
– Effect of changes in tax rate | 2.6 | ( | ( | ( | ( | ||
Total tax (charge)/credit | ( | ( | ( | ( | |||
Profit/(loss) for the period | ( | ||||||
| Attributable to: | |||||||
Owners of the parent company | ( | ||||||
Non-controlling interests | 4.5 | ( | ( | ( | ( | ||
Earnings per share: | Pence | Pence | Pence | Pence | |||
| For net profit for the period | |||||||
| attributable to owners of the parent | |||||||
| company | |||||||
– Basic | 2.8 | ||||||
– Diluted | 2.8 | ||||||
| Year ended 31December | |||
| 2023 | 2022 | ||
| Notes | £m | £m | |
Profit for the period | |||
| Items that will not be subsequently reclassified to profit or loss: | |||
Remeasurement of defined benefit pension scheme | 6.3 | ( | ( |
Deferred tax on remeasurement of defined benefit pension scheme | 2.6 | ||
Gains on equity investments | |||
Net fair value losses on cost of hedging | 7.4 | ( | |
Deferred tax on cost of hedging | 2.6 | ( | |
Net fair value (losses)/gains on cash flow hedges | 7.3 | ( | |
Deferred tax on cash flow hedges | 2.6 | ( | |
| Items that may be subsequently reclassified to profit or loss: | |||
Exchange differences on translation of foreign operations attributable to owners of the parent company | 4.4 | ( | |
Exchange differences on translation of foreign operations attributable to non-controlling interests | ( | ||
Net fair value gains/(losses) on cash flow hedges | 7.3 | ( | |
Net gains on cash flow hedges reclassified to profit or loss | 7.3 | ||
Deferred tax on cash flow hedges | 2.6 | ( | |
Other comprehensive income | |||
Total comprehensive income for the year | |||
| Attributable to: | |||
Owners of the parent company | |||
Non-controlling interests | ( |
As at 31December | As at 1 January | |||
| Restated | Restated (1) | |||
| 2023 | 2022 | 2022 | ||
| Notes | £m | £m | £m | |
| Assets | ||||
| Non-current assets | ||||
Goodwill | 5.2 | |||
Intangible assets | 5.2 | |||
Property, plant and equipment | 3.1 | |||
Right-of-use assets | 3.2 | |||
Investments | ||||
Retirement benefit surplus | 6.3 | |||
Deferred tax assets | 2.6 | |||
Derivative financial instruments | 7.1 | |||
| Current assets | ||||
Inventories | 3.4 | |||
Renewable certificate assets | 3.3 | |||
Trade and other receivables and contract assets | 3.5 | |||
Derivative financial instruments | 7.1 | |||
Cash and cash equivalents | 4.1 | |||
| Liabilities | ||||
| Current liabilities | ||||
Trade and other payables and contract liabilities | 3.7 | ( | ( | ( |
Lease liabilities | 3.2 | ( | ( | ( |
Current tax liabilities | ( | ( | ( | |
Borrowings | 4.2 | ( | ( | ( |
Provisions | 5.3 | ( | ||
Derivative financial instruments | 7.1 | ( | ( | ( |
( | ( | ( | ||
Net current assets | ||||
| Non-current liabilities | ||||
Borrowings | 4.2 | ( | ( | ( |
Lease liabilities | 3.2 | ( | ( | ( |
Provisions | 5.3 | ( | ( | ( |
Deferred tax liabilities | 2.6 | ( | ( | ( |
Derivative financial instruments | 7.1 | ( | ( | ( |
( | ( | ( | ||
Net assets | ||||
| Shareholders’ equity | ||||
Issued equity | 4.4 | |||
Share premium | 4.4 | |||
Hedge reserve | 7.3 | ( | ( | |
Cost of hedging reserve | 7.4 | |||
Other reserves | 4.4 | |||
Retained profits | 2.10 | |||
Total equity attributable to owners of the parent company | ||||
Non-controlling interests | 4.5 | |||
Total shareholders’ equity |
| Non- | ||||||||
| Issued | Share | Hedge | Cost of | Other | Retained | controlling | ||
| equity | premium | reserve | hedging | reserves | profits | interests | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1January 2022 | ( | |||||||
Profit/(loss) for the year | ( | |||||||
Other comprehensive income/(expense) | ( | ( | ||||||
| Total comprehensive income/(expense) | ||||||||
fortheyear | ( | |||||||
Equity dividends paid (note 2.9) | ( | ( | ||||||
Issue of share capital (note 4.4) | ||||||||
Contributions from non-controlling interests | ||||||||
Acquisition of non-controlling interests without a change in control (note 4.5) | ( | ( | ( | ( | ||||
Total transactions with the owners in their capacity as owner | ( | ( | ( | ( | ||||
| Movements on cash flow hedges released | ||||||||
directly from equity (note 7.3) | ( | ( | ||||||
| Deferred tax on cash flow hedges released | ||||||||
directly from equity (notes 7.3 and 2.6) | ||||||||
| Movements on cost of hedging released directly | ||||||||
from equity (note 7.4) | ( | ( | ||||||
| Deferred tax on cost of hedging released directly | ||||||||
from equity (notes 7.4 and 2.6) | ||||||||
| Movement in equity associated with share-based | ||||||||
payments (note 6.2) | ||||||||
| Deferred tax on share-based payments released | ||||||||
directly from equity (note 2.6) | ||||||||
At 1January 2023 | ( | |||||||
Profit/(loss) for the year | ( | |||||||
Other comprehensive income/(expense) | ( | ( | ( | |||||
| Total comprehensive income/(expense) | ||||||||
fortheyear | ( | ( | ||||||
Equity dividends paid (note 2.9) | ( | ( | ||||||
Issue of share capital (note 4.4) | ||||||||
Contributions from non-controlling interests | ||||||||
Repurchase of own shares (note 2.11) | ( | ( | ||||||
Total transactions with the owners in their capacity as owner | ( | ( | ( | |||||
| Movements on cash flow hedges released | ||||||||
directly from equity (note 7.3) | ( | ( | ||||||
| Deferred tax on cash flow hedges released | ||||||||
directly from equity (notes 7.3 and 2.6) | ||||||||
| Movements on cost of hedging released directly | ||||||||
from equity (note 7.4) | ( | ( | ||||||
| Deferred tax on cost of hedging released directly | ||||||||
from equity (notes 7.4 and 2.6) | ||||||||
| Movement in equity associated with share-based | ||||||||
payments | ||||||||
| Tax on share-based payments released directly | ||||||||
from equity (note 2.6) | ||||||||
At 31December 2023 |
| Year ended 31December | |||
| 2023 | 2022 | ||
| Notes | £m | £m | |
Cash generated from operations | 4.3 | ||
Income taxes paid | ( | ( | |
Interest paid | ( | ( | |
Interest received | |||
Net cash from operating activities | |||
| Cash flows from investing activities | |||
Purchases of property, plant and equipment | ( | ( | |
Purchases of intangible assets | ( | ( | |
Proceeds from the sale of property, plant and equipment | |||
Acquisition of businesses net of cash acquired | 5.1 | ( | ( |
Purchases of equity in associates | ( | ||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Equity dividends paid | 2.9 | ( | ( |
Contributions from non-controlling interests | |||
Acquisition of non-controlling interests without achangeincontrol | ( | ||
Proceeds from issue of share capital | |||
Repurchase of own shares | 2.11 | ( | |
Drawdown of facilities | 4.2 | ||
Repayment of facilities | 4.2 | ( | ( |
Payment of principal of lease liabilities | ( | ( | |
Other financing costs paid | ( | ||
Net cash absorbed by financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at 1 January | |||
Effect of changes in foreign exchange rates | ( | ||
Cash and cash equivalents at 31December | 4.1 |
| Year end | ||||||||
| Innovation, | Exceptional | |||||||
| capital | items | |||||||
| Pellet | projects and | Intra-group | Adjusted | and certain | Total | |||
| Production | Generation | Customers | other | eliminations | results | remeasurements | results | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Revenue | ||||||||
External sales | 397.8 | 2,486.3 | 4,958.3 | – | – | 7, 8 4 2 .4 | 282.9 | 8 ,12 5.3 |
Inter-segment sales | 424.6 | 4,300.7 | – | – | (4,725.3) | – | – | – |
Total revenue | 822.4 | 6,787.0 | 4,958.3 | – | (4,725.3) | 7,8 42.4 | 282.9 | 8 ,12 5.3 |
Cost of sales | (511.8) | (5,320.7) | (4,763.3) | – | 4,711.4 | (5,884.4) | (82.7) | (5,967.1) |
Electricity Generator Levy | – | (204.6) | – | – | – | (204.6) | – | (204.6) |
Gross profit | 310.6 | 1,261.7 | 195.0 | – | (13.9) | 1,753.4 | 200.2 | 1,953.6 |
Operating and administrative expenses | (221.7) | (328.2) | (90.7) | (78 .1) | 7. 0 | (711.7) | – | (711.7) |
Impairment losses on financial assets | – | – | (32.5) | – | – | (32.5) | – | (32.5) |
Depreciation and amortisation | (94.0) | (103.0) | (22.5) | (3.3) | (2.2) | (225.0) | – | (225.0) |
Impairment of non-current assets | (2.8) | 1.1 | – | – | – | (1.7) | (69.1) | (70.8) |
Other gains/(losses) | 0.5 | 0.2 | – | – | – | 0.7 | (4.5) | (3.8) |
Share of (losses)/profits from associates | (1.7) | – | – | 0 .1 | – | (1.6) | – | (1.6) |
Operating profit/(loss) | (9.1) | 831.8 | 49.3 | (81.3) | (9.1) | 781.6 | 126.6 | 908.2 |
| Year end | |||||||||
| Innovation, | Exceptional | ||||||||
| capital | items | ||||||||
| Pellet | projects and | Intra-group | Adjusted | and certain | Total | ||||
| Production | Generation | Customers | other | eliminations | results | remeasurements | results | ||
| £m | £m | £m | £m | £m | £m | £m | £m | ||
| Revenue | |||||||||
External sales | 377.2 | 3,638.9 | 4 ,143.1 | – | – | 8 ,159.2 | (383.9) | 7,7 75.3 | |
Inter-segment sales | 425.4 | 3,719.3 | – | – | (4,14 | 4.7) | – | – | – |
Total revenue | 802.6 | 7,358.2 | 4,143.1 | – | (4,14 | 4.7 ) | 8,159. 2 | (383.9) | 7,7 75.3 |
Cost of sales | (501.9) | (6,479.2) | (3,985.0) | – | 4 ,128 .4 | (6,837.7) | 85.7 | (6,752.0) | |
Gross profit | 300.7 | 879.0 | 158 .1 | – | (16.3) | 1,321.5 | (298.2) | 1,023.3 | |
Operating and administrative expenses | (167.3) | (183.5) | (84.3) | (113.6) | 5.9 | (542.8) | – | (542.8) | |
Impairment losses on financial assets | – | – | (48.0) | – | – | (48.0) | – | (48.0) | |
Depreciation and amortisation | (119.9) | (98.6) | (25.5) | (3.3) | 7.9 | (239.4) | – | (239.4) | |
Impairment of non-current assets | – | (16.6) | – | – | – | (16.6) | (24.9) | (41.5) | |
Other losses | (2.0) | (3.8) | – | – | – | (5.8) | – | (5.8) | |
Share of profits from associates | 0.5 | – | – | – | – | 0.5 | – | 0.5 | |
Operating profit/(loss) | 12.0 | 576.5 | 0.3 | (116.9) | (2.5) | 469.4 | ( 323.1) | 146.3 |
| Additions to property, plant and | ||||
| Additions to intangible assets | equipment | |||
| 2023 | 2022 | 2023 | 2022 | |
| At 31 December | £m | £m | £m | £m |
Pellet Production | – | – | 163.0 | 66.0 |
Generation | 1.9 | 2.8 | 333.4 | 171.5 |
Customers | 2.7 | 2.3 | 0.2 | 0.3 |
Innovation, capital projects and other | 5.3 | 4.3 | 12.6 | 8.2 |
Total | 9.9 | 9.4 | 509.2 | 246.0 |
| Revenue | ||
| (based on location of customer) | ||
| Year ended 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
North America (Canada and US) | 8.5 | 10.6 |
Europe (excluding UK) | 60.3 | 27.6 |
Asia | 280.1 | 275.4 |
UK | 7,776 .4 | 7,461.7 |
Total | 8,125. 3 | 7,7 75.3 |
| Non-current assets | ||
| (based on asset’s location) | ||
| As at 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
Canada | 406.7 | 542.6 |
US | 666.0 | 502.6 |
Asia | 0.3 | – |
UK | 2, 255.1 | 2,054.5 |
Total | 3, 328 .1 | 3,099.7 |
Year end | Year end | |||||||
| Exceptional | Exceptional | |||||||
| items and | items and | |||||||
| Adjusted | certain | Total | Adjusted | certain | Total | |||
| results | remeasurements | results | results | remeasurements | results | |||
| £m | £m | £m | £m | £m | £m | |||
Revenue from contracts with customers | 7,54 | 0.4 | – | 7,54 | 0.4 | 7,882.5 | – | 7,882.5 |
Other revenue | 302.0 | 282.9 | 584.9 | 276.7 | (383.9) | (107.2) | ||
Total revenue | 7, 8 42 .4 | 282.9 | 8 ,125. 3 | 8,159.2 | (383.9) | 7,775.3 | ||
| Revenue stream | Nature and timing of performance obligations, | |
| (Segment) | includin | Method of recognising revenue, including any es |
| Pellet sales | The Group’s Pellet Production business produces | Revenue is recognised at the point that th |
| (Pellet Production) | biomass pellets which are sold t | are loaded onto the shipping vessel. Th |
| customers. Customers generally obtain control | revenue recognised is based on the contracted price | |
| and volume of the pellets. | ||
| onto the shipping vessel. | For CIF sales, revenue for the freight portion is | |
| Where freight is also arranged for the customer, | recognised over the period the vessel sails. | |
| thes | ||
| freight (CIF) sales. The freight component is | ||
| considered a separate performance obligation. | ||
| Invoices are raised in line with contractual terms | ||
| and are usually payable within 4–10 days. | ||
| Electricity sales | The Group’s Generation business has contracts | Revenues from sales contracts fulfilled though |
| (Generation) | generation are measured based upon metered output | |
| obligations, being the supply of electricity, are met | at rates specified under contract terms. These are | |
| either via generation or through the procurement | recognised under the output method, whereby | |
| of electricity from counterparties. The | revenue is recognised based on the value transferred | |
| performance obligations for these contracts are | to the customer. | |
| deemed to be a series of distinct goods that are | Revenue from sales contracts fulfilled through | |
| substantially the same and | procured electricity is recognised at the point at | |
| Control is deemed t | which this electricity is supplied to the counterparty | |
| customer at the point that the electricity has been | in accordance with the contractual terms at rates | |
| supplied in accordance with the contractual terms. | specified under the contract. | |
| Invoices are typically raised on the fifth banking | ||
| day following the month of supply, in line with the | ||
| Grid Trade Master Agreement (GTMA) contractual | ||
| terms, and are payable on the fifth banking day | ||
| following the date of invoice. | ||
| Renewable certificate | Renewables Obligation Certificates (ROCs) and | External ROC and REGO sales are recognised at the |
| sales | Renewable Energy Guarantees of Origin (REGOs) | point the relevant certificates are transferred to the |
| (Generation) | are sold to counterparties at a point in time. | counterparty. |
| ROCs sold to optimise working capital are invoiced | See below for further details. | |
| in line with contractual terms and are usually | ||
| payable within two days. | ||
| Invoices for ROC sales to third parties are raised | ||
| when the ROCs are transferred, typically four to | ||
| five months following the end of the compliance | ||
| period in which they were generated. Invoices are | ||
| usually payable within seven days. |
| Revenue stream | Nature and timing of performance obligations, | |
| (Segment) | includin | Method of recognising revenue, including any es |
| CfD income/payment | The Group’s Generation business is party to a CfD | The Group recognises the income or cost arising from |
| (Generation) | with the Low Carbon Contracts Company (LCCC), | the CfD in the Consolidated income statement as a |
| a Government-owned entity responsible for | component of revenue at the point the Group meets | |
| delivering elements of the Government’s | its performance obligation under the CfD contract. | |
| Electricity Market Reform Programme. Under the | This is considered to be the point at which the | |
| contract, the Group makes or receives payments | relevant generation is delivered and the payment | |
| in respect of electricity dispatched from a specific | becomes contractually due. | |
| biomass- | See below for further details. | |
| Invoices are raised 7–10 days following the date | ||
| Ancillary services | Ancillary services refer to the provision of a range | Revenue is recognised by reference to the stage |
| (Generation) | of system support services to National Grid. Most | |
| contracts are for t | obligations, which are calculated by reference to | |
| either continually or on an ad-hoc basis over a | th | |
| period of time. | Depending on contract terms, this approach may | |
| Invoices are raised and subsequently settled in line | require judgement in estimating probable future | |
| with the National Grid company ancillary services | outcomes. | |
| settlement calendar, typically monthly. | ||
| Other income | Other income is derived from the sale of goods. | Revenue is recognised at the point the control of the |
| ( | The customer obtains control typically at the point | goods is transferred to the customer. |
| of delivery to their premise | ||
| Invoices are raised in line with contractual terms. | ||
| Electricity and gas sales | The Group’s Customers business sells electricity | Revenue is recognised on the supply of electricity or |
| (Customers) | gas when a contract exists, supply has taken place, | |
| consumption and contractual rates. | determined and the amounts receivable are expected | |
| The Customers business also has long-term | to b | |
| contract | Where supply has taken place but has not yet been | |
| whi | measured or billed, revenue is estimated based on | |
| consumption statistics and selling price estimates | ||
| Invoices are raised in line with contractual terms. | an | |
| For small and medium-sized enterprise (SME) | ||
| customers, payment is generally due within | uncertainty because historical experience has | |
| 10–1 | demonstrated that these estimates are materially | |
| customers, payment is generally due between | accurate based on the subsequent billings | |
| 28–90 days. | ||
| Where contracts for the sale of electricity and gas are | ||
| held, revenue is recognised in line with the progress | ||
| The revenue recognised for fixed price contracts is | ||
| based on the input method. Revenue is recognised | ||
| based on the costs incurred and the estimated | ||
| margin to be obtained over the life of the contract. | ||
| For variable price contracts revenue is recognised | ||
| based on the output method. Revenue is recognised | ||
| based on the volume supplied and the contracted | ||
| price. Assumptions are applied consistently but | ||
| third-party costs can vary, therefore actual outcomes | ||
| may vary from initial estimates. |
| Revenue stream | Nature and timing of performance obligations, | ||
| (Segment) | includin | Method of recognising revenue, including any es | |
| EBRS and EBDS income | The UK Government introduced the EBDS running | The discounted price of electricity and gas supplied | |
| (Customers) | from 1 April 2023 to 31 March 2024. Under this | under both the EBRS and EBDS is recognised in | |
| scheme, energy supplied to eligible non-domestic | revenue as it is supplied. The amount claimed back | ||
| customers will have a discount applied to each | from th | ||
| unit of electricity and gas. Certain customers may | revenue over the same period as the underlying | ||
| be eligible for higher levels of support dependent | discounted revenue it relates to is recognised. | ||
| on the sector in which they operate. The discount | The revenue received from the UK Government is | ||
| provided can then be claimed back from the UK | included in the EBRS and EBDS income line in the | ||
| Government by the supplier. | table on page 194. The Group does not recognise any | ||
| The EBDS replaced the EBRS which supported | additional revenue from the scheme than it would | ||
| non-domestic customers between 1 October | have done had it not been introduced. | ||
2022 and | 31 March 2023. Under the EBRS, | ||
| energy supplied to non-domestic customers in this | |||
| period had a discount applied for the customer | |||
| under the scheme to cap their energy tariff. The | |||
| discount provided could then be claimed back | |||
| from the UK Government by the supplier. | |||
| Payment is due 10 days post submission of | |||
| Year end | ||||
| External | Inter-segment | Total | ||
| £m | £m | £m | ||
| Pellet Production | ||||
Pellet sales | 391.3 | 424.6 | 815.9 | |
Other income | 6.5 | – | 6.5 | |
Total Pellet Production | 397.8 | 424.6 | 822.4 | |
| Generation | ||||
Electricity sales | 1,600.3 | 3,817. 2 | 5,417.5 | |
Renewable certificate sales | 842.6 | 434.8 | 1, 277.4 | |
CfD payment | (63.0) | – | (63.0) | |
Ancillary services | 55.4 | – | 55.4 | |
Other income | 51.0 | 48.7 | 99.7 | |
Total Generation | 2,486.3 | 4,300.7 | 6 ,787. 0 | |
| Customers | ||||
Electricity and gas sales | 4,554.4 | – | 4,554.4 | |
EBRS and EBDS income | 365.8 | – | 365.8 | |
Renewable certificate sales | 37.9 | – | 37.9 | |
Other income | 0.2 | – | 0.2 | |
Total Customers | 4,958.3 | – | 4,958.3 | |
Elimination of inter-segment sales | – | (4,725.3) | (4,725.3) | |
Total consolidated revenue in Adjusted results | 7,8 42 .4 | – | 7, 8 42 .4 | |
Certain remeasurements | 282.9 | – | 282.9 | |
Total consolidated revenue in Total results | 8,125. 3 | – | 8 | ,12 5.3 |
| Year end | |||||
| External | Inter-segment | Total | |||
| £m | £m | £m | |||
| Pellet Production | |||||
Pellet sales | 369.3 | 425.2 | 794.5 | ||
Other income | 7.9 | 0.2 | 8.1 | ||
Total Pellet Production | 377.2 | 425.4 | 802.6 | ||
| Generation | |||||
Electricity sales | 2,633.1 | 3,293.3 | 5,926.4 | ||
Renewable certificate sales | 851.5 | 426.0 | 1, 277.5 | ||
CfD payment | (45.7) | – | (45.7) | ||
Ancillary services | 73.0 | – | 73.0 | ||
Other income | 127.0 | – | 127.0 | ||
Total Generation | 3,638.9 | 3,719.3 | 7,358.2 | ||
| Customers | |||||
Electricity and gas sales | 3,853.1 | – | 3,853.1 | ||
EBRS Income | 289.2 | – | 289.2 | ||
Other income | 0.8 | – | 0.8 | ||
Total Customers | 4,143.1 | – | 4,143.1 | ||
Elimination of inter-segment sales | – | (4,14 | 4.7) | (4,14 | 4.7) |
Total consolidated revenue in Adjusted results | 8,159.2 | – | 8,159.2 | ||
Certain remeasurements | (383.9) | – | (383.9) | ||
Total consolidated revenue in Total results | 7,775.3 | – | 7,775.3 |
| Year ended 3 | ||
| 2023 | 2022 | |
| £m | £m | |
Staff costs (note 6.1) | 294.0 | 248.9 |
Repairs and maintenance expenditure on property, plant and equipment | 173.9 | 110.3 |
Other operating and administrative expenses | 243.8 | 183.6 |
Total operating and administrative expenses | 711.7 | 542.8 |
| Year ended 3 | ||
| 2023 | 2022 | |
| £’000 | £’000 | |
| Audit fees: | ||
Fees payable for the audit of the Group’s Consolidated financial statements | 1,500.0 | 1,375.0 |
Fees payable for the audit of the Company’s subsidiaries’ statutory accounts | 40.0 | 40.0 |
Total audit fees | 1,540.0 | 1,415.0 |
| Other fees: | ||
Review of the Group’s half-year Condensed consolidated financial statements | 140.0 | 115.0 |
Assurance services provided to non-material affiliates | 18.3 | 18.0 |
Other services | 47.0 | 46.2 |
Other assurance services | 130.0 | 65.0 |
Total non-audit fees | 335.3 | 244.2 |
Total auditor’s remuneration | 1,875.3 | 1,659.2 |
| A | ||
| 2023 | ||
| Goodwill | ||
Segment name | CGUs contained within segment | £m |
Pellet Production | Pellet Operations | 17 7.0 |
Generation | Drax Power Station | – |
Lanark | 11.3 | |
Galloway | 4 0.1 | |
Cruachan | 26.9 | |
OCGTs | – | |
Daldowie | – | |
Customers | Drax Energy Solutions | 161.4 |
Opus Energy | – | |
| 416.7 |
| Significant assumptions for value in use | ||||
| CGUs | calculation | Management’s bases for determining estimates used in value in use calculation | ||
Pellet Operations | • | Production costs | • | Future production costs are estimated based on current year actual |
• | Production volumes | production costs plus inflation expectations | ||
• | Sales prices | • | Production volumes are estimated based on the current capacity of the | |
• | Discount rate | Group’s pellet plants and the historical operational performance of the plants | ||
• | Sales prices are estimated based on contractual sales agreements | |||
• | See below for details of the basis used to estimate discount rates | |||
| Lanark, Galloway | • | Power prices | • | Future wholesale energy price estimates are based on market traded power |
| and Cruachan | • | Sources of stability income | prices for around three years (the period they are liquid), gas market prices as | |
• | Volume of generation (hydro | a proxy for power for another two years, then the Group’s long-term power | ||
| assets only) | price forecast, which is prepared using externally provided gas price forecast | |||
• | Discount rate | and demand inputs | ||
• | Stability income assumptions are based on past performance and current | |||
| agreed prices with National Grid | ||||
• | Volume of generation for the hydro assets is derived from historical rainfall | |||
| averages | ||||
• | See below for details of the basis used to estimate discount rates | |||
| Drax Energy | • | Customer margins | • | Customer margin estimates are based on previously achieved profitability |
| Solutions and Opus | • | Supply volumes | • | The expectation of future organic volumes is based on past performance |
| Energy | • | Collection rates | ||
• | Power prices | • | Collection rates are estimated based on historical data and adjusted for | |
• | Third-party cost estimates | expected changes in future circumstances | ||
• | Discount rate | • | Future wholesale energy price estimates are based on market traded power | |
| prices for around three years (the period they are liquid), gas market prices as | ||||
| a proxy for power for another two years, then the Group’s long-term power | ||||
| price forecast, which is prepared using externally provided gas price forecast | ||||
| and demand inputs | ||||
• | Third-party cost estimates are based on a combination of externally | |||
| published rates, management analysis of key market input assumptions, | ||||
• | See below for details of the basis used to estimate discount rates | |||
| Carrying | |||
| amount | |||
| (including | |||
| allocated | |||
| goodwill) | Discount | Perpetuity | |
| CGU | £m | rate | growth rate |
Pellet Operations | 1,069.0 | 10.3% | 2% |
| Carrying | |||
| amount | |||
| (including | |||
| allocated | |||
| goodwill) | Discount | Perpetuity | |
| CGU | £m | rate | growth rate |
Drax Energy Solutions | 17 7.7 | 10.4% | 2% |
Opus Energy | 12.0 | 10.2% | 2% |
| Year ended 31 December 2023 | |||
| Carrying value | |||
| Carrying value | after | ||
| before impairment | Impairment charge | impairment | |
| £m | £m | £m | |
Goodwill (note 5.2) | 14.5 | (14.5) | – |
Freehold land and buildings (note 3.1) | 14.9 | (8.9) | 6.0 |
Property, plant and equipment (note 3.1) | 0.1 | (0.1) | – |
Intangible assets: customer related assets (note 5.2) | 35.6 | (31.5) | 4 .1 |
Intangible assets: brand assets (note 5.2) | 3.5 | (3.0) | 0.5 |
Intangible assets: computer software (note 5.2) | 12.5 | (11.1) | 1.4 |
Total | 81.1 | (69.1) | 12.0 |
| Carrying | |||
| amount | |||
| (including | |||
| allocated | Perpetuity | ||
| goodwill) | Discount | growth | |
| CGU | £me | rate | rate |
Lanark | 47.4 | 10.1% | 2% |
Galloway | 172.7 | 10.1% | 2% |
Cruachan | 251.2 | 10.1% | 2% |
Year ended 31 December 2023 | Year ended 31 December 2022 | |||||||
| Customers | SaaS | |||||||
| Opus Energy | Other assets | Total | Daldowie | OCGTs | billing system | assets | Total | |
| Impairment | £m | £m | £m | £m | £m | £m | £m | £m |
Goodwill – cost | 14.5 | – | 14.5 | – | – | – | – | – |
Freehold land and buildings – cost | 1.0 | – | 1.0 | – | 0.2 | – | – | 0.2 |
| Freehold land and buildings – accumulated | ||||||||
depreciation | 7.9 | – | 7.9 | 0.5 | – | – | – | 0.5 |
Plant and equipment – accumulated depreciation | 0.1 | – | 0.1 | 7.5 | – | – | – | 7.5 |
Assets under the course of construction – cost | – | 1.7 | 1.7 | – | 6.7 | – | – | 6.7 |
Intangible assets – cost: computer software | – | – | – | – | 1.7 | 19.2 | – | 20.9 |
| Intangible assets – accumulated amortisation: | ||||||||
Customer related assets: acquired separately | 31.5 | – | 31.5 | – | – | – | – | – |
Brand assets: acquired separately | 3.0 | – | 3.0 | – | – | – | – | – |
Computer software: internally generated | 11.1 | – | 11.1 | – | – | – | 5.7 | 5.7 |
Total impairment of non-current assets | 69.1 | 1.7 | 70.8 | 8.0 | 8.6 | 19.2 | 5.7 | 41.5 |
| Year ended 3 | ||
| 2023 | 2022 | |
| £m | £m | |
| Interest payable and similar charges: | ||
Interest payable | (108.9) | (75.4) |
Unwinding of discount on provisions (note 5.3) | (1.9) | (1.1) |
Amortisation of deferred finance costs | (4.3) | (6 .1) |
Other financing charges | (0.1) | (0.5) |
Total interest payable and similar charges included in Adjusted results | (115.2) | (83.1) |
| Interest receivable: | ||
Interest income on bank deposits | 11.0 | 3.3 |
Interest income on defined benefit pension surplus (note 6.3) | 2.1 | 1.0 |
Total interest receivable included in Adjusted results | 13.1 | 4.3 |
Foreign exchange (losses)/gains included in Adjusted results | (14.3) | 14.8 |
Net finance costs included in Adjusted results | (116.4) | (64.0) |
Certain remeasurements on financing derivatives | 4.6 | (4.2) |
Net finance costs included in Total results | (111.8) | (68.2) |
| Year ended 3 | ||
| 2023 | 2022 | |
| £m | £m | |
| Total tax (charge)/credit comprises: | ||
| Current tax | ||
– UK tax | (186.5) | (66.0) |
– Overseas tax | (1.6) | – |
– Adjustments in respect of prior periods | 2.0 | 1.9 |
| Deferred tax | ||
– Before impact of tax rate changes | (46.7) | 61.9 |
– Adjustments in respect of prior periods | 0.3 | (0.1) |
– Effect of changes in tax rate | (3.0) | 6.7 |
Total tax (charge)/credit | (235.5) | 4.4 |
| Year ended 3 | ||
| 2023 | 2022 | |
| £m | £m | |
| Tax (charged)/credited on items recognised in other comprehensive income: | ||
Deferred tax on remeasurement of defined benefit pension surplus | 7.2 | 6 .1 |
Deferred tax on cash flow hedges | (130.7) | (5.6) |
Deferred tax on cost of hedging | (1.9) | 2.2 |
Total tax (charge)/credit | (125.4) | 2.7 |
| Year ended 3 | ||
| 2023 | 2022 | |
| £m | £m | |
| Tax credited on items released directly from equity: | ||
Current tax on share-based payments | 6.9 | – |
Deferred tax on cost of hedging | 9.0 | 7.2 |
Deferred tax on cash flow hedges | 10.9 | 4.8 |
Deferred tax on share-based payments | (2.4) | 7.4 |
Total tax credit | 24.4 | 19.4 |
Year end | Year ende | |||||
| Exceptional | Exceptional | |||||
| items | items | |||||
| Adjusted | and certain | Total | Adjusted | and certain | Total | |
| results | remeasurements | results | results | remeasurements | results | |
| £m | £m | £m | £m | £m | £m | |
Profit/(loss) before tax | 665.2 | 131.2 | 796.4 | 405.4 | (327.3) | 78 .1 |
Profit/(loss) before tax multiplied by the rate of corporation tax in the UK of 23.5% (2022: 19.0%) | 156.3 | 30.8 | 187.1 | 77.0 | (62.2) | 14.8 |
| Effects of: | ||||||
Adjustments in respect of prior periods | (2.3) | – | (2.3) | (1.8) | – | (1.8) |
Expenses not deductible for tax purposes | 5.2 | 6.5 | 11.7 | 4.5 | – | 4.5 |
Electricity Generator Levy | 4 8 .1 | – | 4 8 .1 | – | – | – |
Impact of tax rate change | 0.6 | 2.4 | 3.0 | 2.9 | (9.6) | (6.7) |
Share-based payments recognised in equity | 8.1 | – | 8 .1 | – | – | – |
Difference in overseas tax rates | (0.7) | – | (0.7) | (1.3) | – | (1.3) |
UK Patent Box benefit | (17. 4) | – | (17.4) | (9.6) | – | (9.6) |
Tax effect of RDEC | (0.9) | – | (0.9) | (0.8) | – | (0.8) |
UK super-deduction | (1.2) | – | (1.2) | (3.5) | – | (3.5) |
Total tax charge/(credit) | 195.8 | 39.7 | 235.5 | 67.4 | (71.8) | (4.4) |
| Accelerated | ||||||||
| Financial | capital | Non-trade | Intangible | Trade | Other | Other | ||
| instruments | allowances | losses | assets | losses | liabilities | assets | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
38.8 | (292.6) | 2.3 | (19.9) | 60.0 | (18.7) | 33.5 | (196.6) | |
| Credited/(charged) to the income | ||||||||
statement | 77.3 | (24.9) | (1.8) | 7.0 | 15.7 | (20.7) | 16.0 | 68.6 |
Credited to other comprehensive income in | – | – | – | – | – | 6.1 | – | 6.1 |
Charged to other comprehensive incom | ||||||||
hedges | (5.6) | – | – | – | – | – | – | (5.6) |
Credited to other comprehensive incom | 2.2 | – | – | – | – | – | – | 2.2 |
| Credited to equity in respect of cash | ||||||||
flow hedges | 4.8 | – | – | – | – | – | – | 4.8 |
| Credited to equity in respect of cost | ||||||||
7.2 | – | – | – | – | – | – | 7. 2 | |
Credited to equity in respect of share-based payments | – | – | – | – | – | – | 7.4 | 7.4 |
Impact of acquisition | – | (0.8) | – | – | – | – | – | (0.8) |
| Effect of changes in foreign | ||||||||
exchange rates | – | (3.0) | – | – | 4.4 | – | 1.0 | 2.4 |
124.7 | (321.3) | 0.5 | (12.9) | 8 0.1 | (33.3) | 57.9 | (104.3) | |
| (Charged)/credited to the income | ||||||||
statement | (51.2) | 9.0 | (0.5) | 12.3 | (21.0) | (0.6) | 2.6 | (49.4) |
Credited to other comprehensive income in | – | – | – | – | – | 7. 2 | – | 7. 2 |
Charged to other comprehensive incom | ||||||||
hedges | (130.7) | – | – | – | – | – | – | (130.7) |
Charged to other comprehensive incom | (1.9) | – | – | – | – | – | – | (1.9) |
| Credited to equity in respect of cash | ||||||||
flow hedges | 10.9 | – | – | – | – | – | – | 10.9 |
| Credited to equity in respect of cost | ||||||||
of hedging | 9.0 | – | – | – | – | – | – | 9.0 |
Charged to equity in respect of share-based payments | – | – | – | – | – | – | (2.4) | (2.4) |
Impact of acquisition | – | – | – | (1.3) | – | – | – | (1.3) |
| Effect of changes in foreign | ||||||||
exchange | – | 1.8 | – | – | (2.5) | (0.1) | (0.5) | (1.3) |
(39.2) | (310.5) | – | (1.9) | 56.6 | (26.8) | 57.6 | (264.2) | |
| Deferred tax balances (after offset) | ||||||||
| for financial reporting purposes: | ||||||||
Net Canadian deferred tax asset at 3 | – | (18.8) | – | 0.4 | 16.8 | (0.2) | 28.2 | 26.4 |
Net US deferred tax asset at 3 | – | (21.9) | – | – | 39.8 | – | 8.6 | 26.5 |
Net UK deferred tax liability at 3 | (39.2) | (269.8) | – | (2.3) | – | (26.6) | 20.8 | ( 317.1) |
Net Canadian deferred tax asset at 3 | – | (49.6) | – | 0.2 | 27.1 | (1.0) | 32.7 | 9.4 |
Net US deferred tax asset at 3 | – | (30.6) | – | – | 53.0 | – | 5.5 | 27.9 |
Net UK deferred tax liability at 3 | 124.7 | (241.1) | 0.5 | (13.1) | – | (32.3) | 19.7 | (141.6) |
| Year ended 3 | ||
| 2023 | 2022 | |
| £m | £m | |
| Exceptional items: | ||
Impairment of non-current assets | (69.1) | (24.9) |
Net credit from legal claim | 13.7 | – |
Change in fair value of contingent consideration | (18.2) | – |
Exceptional items included within operating profit and profit before tax | (73.6) | (24.9) |
Tax on exceptional items | 10.8 | 4.7 |
Impact of tax rate change | 0.7 | (9.8) |
Exceptional items after tax | (62.1) | (30.0) |
| Certain remeasurements: | ||
Net fair value remeasurements on derivative contracts included in revenue | 70.7 | (441.4) |
Net remeasurements realised on maturity of derivative contracts included in revenue | 228.6 | 107.7 |
Net hedge ineffectiveness reclassified to profit or loss included in revenue | (16.4) | (50.2) |
Net fair value remeasurements on derivative contracts included in cost of sales | (127.0) | 32.6 |
Net remeasurements realised on maturity of derivative contracts included in cost of sales | 44.3 | 53.1 |
Certain remeasurements included within operating profit | 200.2 | (298.2) |
Net remeasurements on maturity of derivative contracts included in interest payable and similar charges | (0.3) | (0.4) |
Net fair value remeasurements on derivative contracts included in foreign exchange gains/(losses) | 4.9 | (3.8) |
Certain remeasurements included in profit before tax | 204.8 | (302.4) |
Tax on certain remeasurements | (4 8.1) | 57.5 |
Impact of tax rate change | (3.1) | 19.4 |
Certain remeasurements after tax | 153.6 | (225.5) |
| Reconciliation of profit after tax: | ||
Adjusted profit after tax | 469.4 | 338.0 |
Exceptional items after tax | (62.1) | (30.0) |
Certain remeasurements after tax | 153.6 | (225.5) |
Total profit after tax | 560.9 | 82.5 |
| Year end | ||||||||
| Profit/(loss) | Basic | Net cash from | ||||||
| Operating | Profit | Tax (charge)/ | for the | earnings/(loss) | operating | |||
| Revenue | Gross profit | profit | before tax | credit | period | per share | activities | |
| £m | £m | £m | £m | £m | £m | Pence | £m | |
Total results IFRS measure | 8 ,125. 3 | 1,953.6 | 908.2 | 796.4 | (235.5) | 560.9 | 142.8 | 835.6 |
| Certain remeasurements: | ||||||||
Net fair value remeasurement on derivative contracts | (282.9) | (200.2) | (200.2) | (204.8) | 4 8 .1 | (156.7) | (39.7) | – |
Impact of tax rate change | – | – | – | – | 3.1 | 3.1 | 0.8 | – |
| Exceptional items: | ||||||||
Impairment of non-current assets | – | – | 69.1 | 69.1 | (13.5) | 55.6 | 14 .1 | – |
Proceeds from legal claim | – | – | (13.7) | (13.7) | 2.7 | (11.0) | (2.8) | (9.3) |
| Change in fair value of contingent | ||||||||
consideration | – | – | 18.2 | 18.2 | – | 18.2 | 4.6 | – |
Impact of tax rate change | – | – | – | – | (0.7) | (0.7) | (0.2) | – |
Total | (282.9) | (200.2) | (126.6) | (131.2) | 39.7 | (91.5) | (23.2) | (9.3) |
Adjusted results totals | 7,8 42.4 | 1,753.4 | 781.6 | 665.2 | (195.8) | 469.4 | 119.6 | 826.3 |
| Year end | ||||||||
| Profit/(loss) for | Basic | Net cash from | ||||||
| Operating | Profit | Tax credit/ | the | earnings/(loss) | operating | |||
| Revenue | Gross profit | profit | before tax | (charge) | period | per share | activities | |
| £m | £m | £m | £m | £m | £m | Pence | £m | |
Total results IFRS measure | 7,7 75.3 | 1,023.3 | 146.3 | 78.1 | 4.4 | 82.5 | 21.3 | 207.7 |
| Certain remeasurements: | ||||||||
Net fair value remeasurement on derivative contracts | 383.9 | 298.2 | 298.2 | 302.4 | (57.5) | 244.9 | 61.2 | – |
Impact of tax rate change | – | – | – | – | (19.4) | (19.4) | (4.8) | – |
| Exceptional items: | ||||||||
Impairment of non-current assets | – | – | 24.9 | 24.9 | (4.7) | 20.2 | 5.0 | – |
Impact of tax rate change | – | – | – | – | 9.8 | 9.8 | 2.4 | – |
Total | 383.9 | 298.2 | 323.1 | 327.3 | (71.8) | 255.5 | 63.8 | – |
Adjusted results totals | 8 ,159.2 | 1,321.5 | 469.4 | 405.4 | (67.4) | 338.0 | 85.1 | 207.7 |
| Year end | |||
| Attributable to | |||
| Owners of the | Non-controlling | ||
| parent company | interests | Total | |
| £m | £m | £m | |
Adjusted operating profit | 782.9 | (1.3) | 781.6 |
Depreciation and amortisation | 223.7 | 1.3 | 225.0 |
Other gains | (0.7) | – | (0.7) |
Share of losses from associates | 1.6 | – | 1.6 |
Impairment of non-current assets | 1.7 | – | 1.7 |
Adjusted EBITDA including Electricity Generator Levy | 1,009.2 | – | 1,009.2 |
Electricity Generator Levy | 204.6 | – | 204.6 |
Adjusted EBITDA excluding Electricity Generator Levy | 1,213.8 | – | 1,213.8 |
| Year end | |||
| Attributable to | |||
| Owners of the | Non-controlling | ||
| parent company | interests | Total | |
| £m | £m | £m | |
Adjusted operating profit | 472.0 | (2.6) | 469.4 |
Depreciation and amortisation | 237. 2 | 2.2 | 239.4 |
Other losses | 5.7 | 0.1 | 5.8 |
Share of profits from associates | (0.5) | – | (0.5) |
Impairment of non-current assets | 16.6 | – | 16.6 |
Adjusted EBITDA | 731.0 | (0.3) | 730.7 |
| Year ended 3 | |||
| 2023 | 2022 | ||
| £m | £m | ||
| Segment Adjusted EBITDA excluding Electricity Generator Levy: | |||
Pellet Production | 88.9 | 133.7 | |
Generation | 1,13 | 8 .1 | 695.5 |
Customers | 71.8 | 25.8 | |
Innovation, capital projects and other | (78.1) | (113.6) | |
Intra-group eliminations | (6.9) | (10.4) | |
Total Adjusted EBITDA excluding Electricity Generator Levy | 1,213.8 | 731.0 | |
| Electricity Generator Levy | (204.6) | – | |
Total Adjusted EBITDA including Electricity Generator Levy | 1,009.2 | 731.0 |
| A | ||
| 2023 | 2022 | |
| £m | £m | |
Borrowings (note 4.2) | (1,425.3) | (1,440.9) |
Cash and cash equivalents | 379.5 | 238.0 |
Net cash and borrowings | (1,045.8) | (1,202.9) |
NCI’s share of cash and cash equivalents in non-wholly owned subsidiaries | (0.3) | (0.7) |
Impact of hedging instruments | (37.8) | (2.4) |
Net debt | (1,083.9) | (1,206.0) |
Net cash collateral posted | 78.6 | 234.0 |
Net debt excluding collateral | (1,005.3) | (972.0) |
| Year ended 3 | |||
| 2023 | 2022 | ||
| £m | £m | ||
Net debt at 1 January | (1,206.0) | (1,10 | 8 .0) |
Increase/(decrease) in owners of the parent company’s share of cash and cash equivalents | 146.3 | (85.6) | |
Increase in borrowings | (19.8) | (8.6) | |
Effect of changes in foreign exchange rates | 31.0 | (65.8) | |
Movement in the impact of hedging instruments | (35.4) | 62.0 | |
Net debt at 3 | (1,083.9) | (1,206.0) |
| A | ||
2023 | 2022 | |
Adjusted EBITDA including EGL (£m) | 1,009.2 | 731.0 |
Adjusted EBITDA excluding EGL (£m) | 1,213.8 | 731.0 |
Net debt (£m) | (1,083.9) | (1,206.0) |
Net debt excluding collateral (£m) | (1,005.3) | (972.0) |
Net debt to Adjusted EBITDA including EGL ratio | 1.1 | 1.6 |
Net debt to Adjusted EBITDA excluding EGL ratio | 0.9 | 1.6 |
| A | ||
| 2023 | 2022 | |
| £m | £m | |
Cash and cash equivalents (note 4.1) | 379.5 | 238.0 |
RCF available but not utilised (1) | 259.9 | 26 0.1 |
| Liquidity facility available but not utilised | – | 200.0 |
Total cash and committed facilities | 639.4 | 698 .1 |
| Year ended 3 | ||
2023 | 2022 | |
| Number of shares (millions): | ||
Weighted average number of ordinary shares for the purposes of calculating Basic earnings per share | 393.8 | 400.4 |
Effect of dilutive potential ordinary shares under share plans | 9.3 | 14.0 |
Weighted average number of ordinary shares for the purposes of calculating Diluted earnings per share | 4 03.1 | 414.4 |
| Year ended 3 | ||||
2023 | 2022 | |||
Adjusted results | Total results | Adjusted results | Total results | |
| Earnings per share attributable to owners of the parent company | ||||
Earnings – profit after tax (£m) | 470.7 | 562.2 | 340.6 | 85.1 |
Earnings per share – Basic (pence) | 119.6 | 142.8 | 85.1 | 21.3 |
Earnings per share – Diluted (pence) | 116.8 | 139.5 | 82.2 | 20.5 |
| Year ended 3 | |||
| 2023 | 2022 | ||
| Pence per share | £m | £m | |
| Amounts recognised as distributions to equity holders in the year (based on the number | |||
| of shares outstanding at the record date): | |||
Interim dividend for the year ended 3 | 35.7 | – | |
Final dividend for the year end | 50.6 | – | |
Interim dividend for the year ended 3 | 8.4 | – | 33.7 |
Final dividend for the year end | 11.3 | – | 45.2 |
Total distributions | 86.3 | 78.9 |
| Year ended 3 | ||
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 193.8 | 198.3 |
Profit for the year attributable to the owners of the parent company | 562.2 | 85.1 |
Remeasurement of defined benefit pension scheme (note 6.3) | (28.8) | (24.4) |
Deferred tax on remeasurement of defined benefit pension scheme (note 2.6) | 7. 2 | 6 .1 |
Tax on share-based payments (note 2.6) | 4.5 | 7.4 |
Equity dividends paid (note 2.9) | (86.3) | (78.9) |
Movements in equity associated with share-based payments | 13.4 | 9.5 |
Acquisition of NCI without a change in control (note 4.5) | – | (9.3) |
Gain on equity investments | 0.4 | – |
666.4 | 193.8 |
| Average UEL | |
| remaining | |
| 2023 | |
| (years) | |
Freehold buildings | 22 |
| Plant and equipment | |
| Electricity generation assets: | |
Drax Power Station plant | 15 |
Hydro plants (including pumped storage) | 38 |
Pellet production plant | 7 |
Other plant, machinery and equipment | 13 |
Reinstatement asset | 16 |
Plant spare parts | 16 |
| Assets under the | ||||||
| Freehold land | Plant and | Plant spare | course of | |||
| and buildings | equipment | parts | construction | Total | ||
| £m | £m | £m | £m | £m | ||
| Cost: | ||||||
453.8 | 3 | ,16 0 .5 | 72.3 | 304.3 | 3,990.9 | |
Additions at cost | 8.2 | 2.2 | 3.8 | 231.8 | 246.0 | |
Acquired in business combinations | 3.3 | 4.6 | – | – | 7.9 | |
Impairment | (0.2) | – | – | (6.7) | (6.9) | |
Disposals | (1.3) | (23.7) | – | (0.9) | (25.9) | |
Movement in reinstatement asset | – | (22.4) | – | – | (22.4) | |
Issues to maintenance projects | – | – | (3.3) | – | (3.3) | |
Transfers from inventories | – | – | 0.5 | – | 0.5 | |
Transfers from/(to) intangibles | – | 0.3 | – | (0.3) | – | |
Transfers between PPE categories | 22.3 | 202.6 | 7.7 | (232.6) | – | |
Effect of changes in foreign exchange rates | 17.2 | 52.6 | – | 13.3 | 83.1 | |
503.3 | 3,376.7 | 81.0 | 308.9 | 4,269.9 | ||
Additions at cost | – | 0.4 | 8.1 | 500.7 | 509.2 | |
Acquired in business combinations (see note 5.1) | – | 0 .1 | – | – | 0.1 | |
Impairment | (1.0) | – | – | (1.7) | (2.7) | |
Disposals | (0.3) | (27.8) | – | – | (28.1) | |
Movement in reinstatement asset (see note 5.3) | – | 22.7 | – | – | 22.7 | |
Issues to maintenance projects | – | – | (6.5) | – | (6.5) | |
Transfers to intangibles | – | (0.1) | – | (0.5) | (0.6) | |
Transfers between PPE categories | 0.4 | 168.0 | 0.5 | (168.9) | – | |
Effect of changes in foreign exchange rates | (9.5) | (33.8) | – | (4.2) | (47.5) | |
492.9 | 3,506.2 | 83.1 | 634.3 | 4,716.5 | ||
| Accumulated depreciation: | ||||||
118.2 | 1,534.1 | 27.9 | – | 1,680.2 | ||
Depreciation charge for the year | 21.5 | 171.6 | 2.5 | – | 195.6 | |
Impairment | 0.5 | 7.5 | – | – | 8.0 | |
Disposals | (1.7) | (19.7) | – | – | (21.4) | |
Issues to maintenance projects | – | – | (0.4) | – | (0.4) | |
Transfers between PPE categories | (0.3) | (3.2) | 3.5 | – | – | |
Effect of changes in foreign exchange rates | 4.1 | 15.8 | – | – | 19.9 | |
142.3 | 1 | ,70 6 .1 | 33.5 | – | 1,881.9 | |
Depreciation charge for the year | 19.3 | 145.2 | 2.6 | – | 167.1 | |
Impairment | 7.9 | 0 .1 | – | – | 8.0 | |
Disposals | (0 .1) | (25.1) | – | – | (25.2) | |
Issues to maintenance projects | – | – | (0.7) | – | (0.7) | |
Effect of changes in foreign exchange rates | (2.7) | (10.7) | – | – | (13.4) | |
166.7 | 1,815.6 | 35.4 | – | 2 ,017.7 | ||
| Net book value: | ||||||
361.0 | 1,670.6 | 47.5 | 308.9 | 2,388.0 | ||
326.2 | 1,690.6 | 47.7 | 634.3 | 2,698.8 |
| Pellet | Total | |||||
| Biomass | Hydro | production | plant and | |||
| plant | plant | plants | Other | equipment | ||
| £m | £m | £m | £m | £m | ||
| Cost: | ||||||
2 ,117. 8 | 476.0 | 5 47.3 | 19.4 | 3,16 | 0.5 | |
Additions at cost | 1.0 | – | 0.9 | 0.3 | 2.2 | |
Acquired in business combinations | – | – | 4.6 | – | 4.6 | |
Disposals | (0.1) | – | (21.1) | (2.5) | (23.7) | |
Movement in reinstatement asset | (22.4) | – | – | – | (22.4) | |
Transfers from intangibles | – | – | 0.3 | – | 0.3 | |
Transfers between PPE categories | 45.0 | 3.4 | 154.2 | – | 202.6 | |
Effect of changes in foreign exchange rates | – | – | 52.6 | – | 52.6 | |
2 ,141. 3 | 479.4 | 738.8 | 17. 2 | 3,376.7 | ||
Additions at cost | – | – | – | 0.4 | 0.4 | |
Acquired in business combinations (see note 5.1) | – | – | – | 0 .1 | 0 .1 | |
Disposals | – | – | (27.6) | (0.2) | (27.8) | |
Movement in reinstatement asset (see note 5.3) | 20 .1 | – | 2.6 | – | 22.7 | |
Transfers between PPE categories | 117.1 | – | 50.9 | – | 168.0 | |
Transfers to intangibles | – | – | (0 .1) | – | (0 .1) | |
Effect of changes in foreign exchange rates | – | – | (33.8) | – | (33.8) | |
2,278.5 | 479.4 | 730.8 | 17. 5 | 3,506.2 | ||
| Accumulated depreciation: | ||||||
1,356.5 | 41.2 | 122.6 | 13.8 | 1,534.1 | ||
Depreciation charge for the year | 64.3 | 12.1 | 92.9 | 2.3 | 171.6 | |
Impairment | – | – | 7.5 | – | 7.5 | |
Disposals | – | – | (17.3) | (2.4) | (19.7) | |
Transfers between PPE categories | (3.5) | – | 0.3 | – | (3.2) | |
Effect of changes in foreign exchange rates | – | – | 15.8 | – | 15.8 | |
1,417.3 | 53.3 | 221.8 | 13.7 | 1,7 0 6 .1 | ||
Depreciation charge for the year | 66.2 | 12.9 | 64.2 | 1.9 | 145.2 | |
Impairment | – | – | – | 0 .1 | 0.1 | |
Disposals | – | – | (24.9) | (0.2) | (25.1) | |
Effect of changes in foreign exchange rates | – | – | (10.7) | – | (10.7) | |
1,483.5 | 66.2 | 250.4 | 15.5 | 1,815.6 | ||
| Net book value: | ||||||
724.0 | 426.1 | 517.0 | 3.5 | 1,670.6 | ||
795.0 | 413.2 | 480.4 | 2.0 | 1,690.6 |
| Year ended 3 | ||
| 2023 | 2022 | |
| £m | £m | |
Depreciation charged on property, plant and equipment | 167.1 | 195.6 |
Depreciation charged on right-of-use assets (note 3.2) | 26.9 | 20.3 |
Movement on depreciation included in closing inventories | 1.6 | (7.9) |
Total depreciation expense | 195.6 | 208.0 |
| Land and | Plant and | ||||
| buildings | equipment | Rail cars | Vessels | Total | |
| £m | £m | £m | £m | £m | |
| Cost: | |||||
27.9 | 15.2 | 30.2 | 68.5 | 141.8 | |
Additions at cost | 5.1 | 4.7 | 2.2 | 19.8 | 31.8 |
Other movements | ( 3.1) | 4.0 | (0.8) | – | 0 .1 |
Effect of changes in foreign exchange rates | 0.5 | 0.9 | 2.1 | 2.5 | 6.0 |
30.4 | 24.8 | 33.7 | 90.8 | 179.7 | |
Additions at cost | 9.9 | 5.6 | 0.6 | – | 16 .1 |
Acquired in business combinations (note 5.1) | – | 0.1 | – | – | 0 .1 |
Other movements | (1.1) | (3.2) | (4.6) | (0.4) | (9.3) |
Effect of changes in foreign exchange rates | (0.5) | (0.5) | (1.3) | (2.9) | (5.2) |
38.7 | 26.8 | 28.4 | 87.5 | 181.4 | |
| Accumulated depreciation: | |||||
8.5 | 4.8 | 5.6 | 3.1 | 22.0 | |
Depreciation charge for the year | 3.9 | 6.0 | 4.6 | 5.8 | 20.3 |
Other movements | (1.1) | (0.4) | – | – | (1.5) |
Effect of changes in foreign exchange rates | 0.2 | 0.2 | 0.4 | (0.2) | 0.6 |
11.5 | 10.6 | 10.6 | 8.7 | 41.4 | |
Depreciation charge for the year | 6.7 | 6.6 | 5.0 | 8.6 | 26.9 |
Other movements | (0.3) | (3.3) | (4.3) | 0.3 | ( 7.6) |
Effect of changes in foreign exchange rates | (0.2) | (0.3) | (0.5) | (0.5) | (1.5) |
17.7 | 13.6 | 10.8 | 17.1 | 59.2 | |
| Net book value: | |||||
18.9 | 14.2 | 23.1 | 82.1 | 138.3 | |
21.0 | 13.2 | 17.6 | 70.4 | 122.2 |
| Year ended 3 | ||
| 2023 | 2022 | |
| Carrying amount: | £m | £m |
At 1 January | 153.1 | 125.9 |
Additions | 16 .1 | 30.2 |
Acquired in business combinations (note 5.1) | 0.1 | – |
Interest charge for the year | 7. 2 | 6.8 |
Payments | (33.0) | (24.8) |
Other movements | (1.0) | 3.4 |
Effect of changes in foreign exchange rates | (6.7) | 11.6 |
135.8 | 153.1 |
| A | ||
| 2023 | 2022 | |
| £m | £m | |
Within one year | 33.4 | 30.3 |
Within one to two years | 28.6 | 26.7 |
Within two to five years | 52.5 | 64.3 |
After five years | 57. 0 | 72.0 |
Total gross lease liabilities | 171.5 | 193.3 |
Effect of discounting | (35.7) | (40.2) |
Lease liabilities recognised in the Consolidated balance sheet | 135.8 | 153.1 |
Current | 25.1 | 22.7 |
Non-current | 110.7 | 130.4 |
| Year ended 3 | ||
| 2023 | 2022 | |
| £m | £m | |
Expense relating to short-term leases | 0.3 | 0.1 |
Interest charge for the year | 7. 2 | 6.8 |
Depreciation charge for the year | 26.9 | 20.3 |
| Year ended 3 | ||
| 2023 | 2022 | |
| Carrying amount: | £m | £m |
At 1 January | 187. 8 | 301.4 |
Earned from generation | 749.7 | 652.5 |
Purchased from third parties | 673.8 | 486.3 |
Utilised by the Customers business | (435.7) | ( 39 4 .1) |
Sold to third parties | (883.4) | (858.3) |
292.2 | 187.8 |
| A | ||
| 2023 | 2022 | |
| £m | £m | |
Biomass – finished goods | 266.0 | 294.5 |
Biomass – fibre and other raw materials | 20.0 | 16.5 |
Other fuels and consumables | 42.4 | 37.1 |
Total inventories | 328.4 | 34 8.1 |
| A | ||
| 2023 | 2022 | |
| £m | £m | |
| Amounts falling due within one year: | ||
Trade receivables | 336.0 | 276.6 |
Accrued income | 420.7 | 522.5 |
Prepayments | 77.2 | 127.7 |
Other receivables | 133.8 | 272.8 |
Contingent consideration | 9.2 | 27.4 |
Total trade and other receivables and contract assets | 976.9 | 1, 227.0 |
2023 | 2022 | |||||
| Combined | Provision | Combined | Provision | |||
| probability | matrix | probability | matrix | |||
| method | method | Total | method | method | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | 54.9 | 6.0 | 60.9 | 44.4 | 2.2 | 46.6 |
Amounts written off | (44.2) | (5.0) | (49.2) | (39.7) | (2.6) | (42.3) |
Net additional amounts provided against | 39.9 | 7. 8 | 47.7 | 50.2 | 6.4 | 56.6 |
50.6 | 8.8 | 59.4 | 54.9 | 6.0 | 60.9 | |
Gross trade receivables | 155.8 | 239.6 | 395.4 | 189.1 | 148.4 | 337.5 |
Expected credit loss provision | (50.6) | (8.8) | (59.4) | (54.9) | (6.0) | (60.9) |
Trade receivables | 105.2 | 230.8 | 336.0 | 134.2 | 142.4 | 276.6 |
Average expected credit loss % | 32% | 4% | 15% | 29% | 4% | 18% |
2023 | 2022 | |||
| Estimated gross | Lifetime | Estimated gross | Lifetime | |
| carrying amount | expected | carrying amount | expected | |
| at default | credit losses | at default | credit losses | |
| Probability of default range % | £m | £m | £m | £m |
80–100 | 42 .1 | 36.7 | 50.0 | 40.4 |
50–79 | 14.3 | 8.0 | 16.8 | 8.9 |
26–49 | 17.9 | 5.8 | 18.2 | 5.5 |
0–25 | 81.5 | 0.1 | 10 4 .1 | 0 .1 |
Total | 155.8 | 50.6 | 189.1 | 54.9 |
A | As a | |||||
| Estimated | Estimated | |||||
| Lifetime | total gross | Lifetime | total gross | |||
| expected | carrying amount | Expected | expected | carrying amount | Expected | |
| credit losses | at default | credit loss rate | credit losses | at default | credit loss rate | |
| £m | £m | % | £m | £m | % | |
Accrued income balances not yet due | 9.4 | 382.5 | 2% | 7.6 | 530.1 | 1% |
| Trade receivables days past due: | ||||||
Balances not yet due | 2.1 | 183.6 | 1% | 1.8 | 115.0 | 2% |
Between 0–30 days | 0.9 | 32.6 | 3% | 0.8 | 22.1 | 4% |
Between 31–60 days | 0.7 | 7.1 | 9% | 0.7 | 3.3 | 21% |
Between 61–90 days | 0.5 | 2.7 | 19% | 0.6 | 1.5 | 42% |
Over 90 days | 4.6 | 13.6 | 34% | 2.1 | 6.5 | 33% |
Trade receivables total | 8.8 | 239.6 | 4% | 6.0 | 148.4 | 4% |
Total | 18.2 | 6 22.1 | 3% | 13.6 | 678.5 | 2% |
| Year ended 3 | ||
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 29.8 | 23.7 |
Additions | 17.6 | 30.7 |
Amortisation | (26.3) | (24.6) |
21.1 | 29.8 |
| A | ||
| 2023 | 2022 | |
| £m | £m | |
Trade payables | 145.2 | 152.9 |
Fuel accruals | 71.4 | 107.7 |
Energy supply accruals | 5 87.4 | 511.4 |
Other accruals | 306.6 | 370.9 |
Other payables | 389.6 | 351.0 |
Contract liabilities | 39.4 | 34.0 |
Total trade and other payables and contract liabilities | 1,539.6 | 1,527.9 |
| Year ended 3 | ||
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 34.0 | 14.6 |
Revenue recognised in the year that was included in the contract liability at the start of the period | (28.5) | (6.6) |
Additions as a result of cash received from customers in the period not yet recognised in revenue | 33.9 | 26.0 |
39.4 | 34.0 |
Area | Description | Page reference | ||
| Critical judgements and | Impairment of assets, UELs of property, plant and equipment and capitalisation of | 179 | ||
| key sources | development project costs are all sensitive to climate change. For capitalisation of | |||
| development costs these costs may not be recoverable if there is a change in the | ||||
| uncertainty | Government’s approach to combatting climate change which means that the | |||
| development of BECCS does not progress. However, the Group considers that the only | ||||
| way to hit current UK Government targets for greenhouse gas removals is through | ||||
| having at least one BECCS unit at Drax Power Station by 2030. | ||||
| Impairment of assets and UELs of property, plant and equipment are detailed separately | ||||
| below. | ||||
Impairment of assets | The Group’s expectations around the impacts of climate chan | 195 | ||
| requirements of the UK Government’s commitment to reach net zero by 2050, are | ||||
| integra | ||||
| forward power price curves used take into account expectations regarding the impact of | ||||
| climate change and the changing mix of generating assets on the UK power system. This | ||||
| could lead to lower average power prices as the proportion of intermittent renewables | ||||
| increases, but this would be tempered by increased structural volatility, meaning a need | ||||
| for biomass and other dispatchable generation. | ||||
| Government and societal responses to climate change are still developing, and therefore | ||||
| financial statements cannot capture all potential future scenarios. This presents | ||||
| uncertainty around future cashflows from an IAS 36 perspective. Sensitivities modelled, | ||||
| including those around biomass acceptability and changes in regulation, seek to capture | ||||
| and assess some of these potential scenarios. | ||||
| Sensitivities modelled in the impairment testing also included operational outages at | ||||
| both the generation and pellet production facilities, which could be caused by extreme | ||||
| weather conditions as a result of climate change or other factors. | ||||
In | 2023, | the Opus business within the Customers segment announced it was exiting the | ||
| gas supply market, to support the Group’s ambition to decarbonise, in line with the | Scorecard target described in the TCFD report on page 78. This has been reflected in the | |||
| forecasts prepared for this CGU and was a contributing factor towards the impairment of | ||||
| the assets relating to the Opus Energy CGU during 2023, as described in note 2.4. |
Area | Description | Page reference |
| Impairment of assets | The impact of climate change on the OCGT assets has also been considered. Whilst there | |
| (continued) | is a risk of legislative change relating to unabated gas, the assets’ carrying values are | |
| underpinned by long-term, Government-backed contracts. When they are operational | ||
| these assets will be amongst the newest on the system and management believes that | ||
| there will continue to be a place in the generation mix in the UK for dispatchable thermal | ||
| generation over the medium term, to support energy security and manage volatility from | ||
| intermittent renewables. The Group continues to consider options for these assets. | ||
| Climate change could have an impact on weather patterns and the supply of renewable | ||
| energy generation, affecting energy prices. Sensitivities for these scenarios were run on | ||
| the hydro assets and did not lead to indicators of impairment. | ||
| The incorporation of a shadow carbon price into investment decisions in the Generation | ||
| business, as described on page 51, modifies the returns from a project based on the cost | ||
| of carbon, which provides an additional sensitivity before investments are made. | ||
| Going concern and | As above, forecast power prices and potential operational outages a | 177 for going |
| viability | into the going concer | concern and |
| 92 for viability | ||
Fixed asset UELs | The potential impact of climate change is one of the factors assessed in determining how | 213 |
| long the Grou | ||
| OCGT assets under development will be given a UEL in line with the Group’s expectations | ||
| around the UK’s transition to a net zero position by 2050. | ||
| As outlined in the key sources of estimation uncertainty section, UELs at Drax Power | ||
| Station may be lengthened or shortened as a result of future decisions, that may be | ||
| directly or indirectly linked to climate change. Were UELs to be shortened by 10 years, | ||
| and in particular if a decision not to develop UK BECCS at the site were taken, the impact | ||
| on the annual depreciation charge would be an increase of approximately £72.9 million. | ||
| Decommissioning | As described in note 5.3, the decommissioning provision in relation to Drax Power Station | 239 |
| provisions | was reassessed during 2023 with support of a third-party expert. The analysis | |
| specifically considered potential impacts of climate change, both physical and | ||
| transitional, extending over the medium term, and concluded that direct effects were | ||
| unlikely to have a significant impact over this time horizon. | ||
| If Drax Power Station closed sooner than indicated by its current UEL, for reasons | ||
| explained above, then the decommissioning provision would increase as the cash | ||
| outflows would occur earlier, however, this would not have a material impact on the | ||
| provision. | ||
| Contingent | Future regulatory changes in relation to the type of assets which can be built in the UK, | 253 |
| consideration | in response to climate change, could lead to the project at Damhead Creek 2 not | |
| progressing as currently assumed. This could lead to an adverse impact on the fair value | ||
| of the contingent consideration which the Group has recognised. |
| A | ||
| 2023 | 2022 | |
| £m | £m | |
Cash at bank | 77.5 | 102.1 |
Short-term deposits | 130.9 | 19.5 |
Money market funds | 171.1 | 116.4 |
Total cash and cash equivalents | 379.5 | 238.0 |
| A | ||
| 2023 | 2022 | |
| £m | £m | |
| Non-current secured borrowings at amortised cost: | ||
| 2.625% loan notes €250m | 215.7 | 219.8 |
| 6.625% loan notes $500m | 391.5 | 412.8 |
| UK infrastructure private placement facilities (2019) | 251.4 | 372.5 |
| UK infrastructure private placement facilities (2020) | 184.7 | 207.9 |
| CAD term facility | 117. 8 | 183.6 |
| Current secured borrowings at amortised cost: | ||
| UK infrastructure private placement facilities (2019) | 122.5 | – |
| UK infrastructure private placement facilities (2020) | 21.7 | – |
| Current unsecured borrowings at amortised cost: | ||
| Uncommitted short-term loan facility €50m | – | 44.3 |
| Margin facility | 120.0 | – |
Total borrowings | 1,425.3 | 1,440.9 |
Current | 264.2 | 44.3 |
Non-current | 1,161.1 | 1,396.6 |
| Year end | |||
| Borrowings before deferred | Deferred | Net | |
| finance costs | finance costs | borrowings | |
| £m | £m | £m | |
Borrowings at 1 January | 1,449.8 | (8.9) | 1,440.9 |
| Cash movements: | |||
Repayment of uncommitted short-term loan facility | (43.4) | – | (43.4) |
Extension of existing facilities | – | (0.2) | (0.2) |
Drawdown of margin facility loan | 140.0 | – | 140.0 |
Repayment of CAD term facility | (60.1) | – | (6 0 .1) |
Repayment of margin facility loan | (20.0) | – | (20.0) |
Borrowings acquired in business combinations (note 5.1) | 1.8 | – | 1.8 |
Repayment of borrowings acquired in business combinations | (1.8) | – | (1.8) |
| Non-cash movements: | |||
Amortisation of deferred finance costs (note 2.5) | – | 4.3 | 4.3 |
Amortisation of USD loan note premium | (0.4) | – | (0.4) |
Extension of existing facilities | – | (0.4) | (0.4) |
Effect of changes in foreign exchange rates | (35.4) | – | (35.4) |
Borrowings at 3 | 1,430.5 | (5.2) | 1,425.3 |
| Year end | |||
| Borrowings before deferred | Deferred | Net | |
| finance costs | finance costs | borrowings | |
| £m | £m | £m | |
Borrowings at 1 January | 1,376.2 | (15.2) | 1,361.0 |
| Cash movements: | |||
Repayment of index-linked loan | (41.4) | – | (41.4) |
Drawdown of facilities | 188.5 | – | 188.5 |
Repayment of facilities | (145.0) | – | (145.0) |
| Non-cash movements: | |||
Indexation of index-linked loan | 0.8 | – | 0.8 |
Amortisation of deferred finance costs (note 2.5) | – | 6 .1 | 6.1 |
Amortisation of USD loan note premium | (0.4) | – | (0.4) |
Effect of changes in foreign exchange rates | 71.1 | 0.2 | 71.3 |
Borrowings at 3 | 1,449.8 | (8.9) | 1,440.9 |
| Year ended 3 | ||
| 2023 | 2022 | |
| £m | £m | |
Profit for the year | 560.9 | 82.5 |
| Adjustments for: | ||
Interest payable and similar charges | 115.2 | 83.1 |
Interest receivable | (13.1) | (4.3) |
Tax charge/(credit) | 235.5 | (4.4) |
Research and development tax credits | (2.0) | (5.5) |
Share of losses/(profits) from associates | 1.6 | (0.5) |
Depreciation of property, plant and equipment | 168.7 | 187.7 |
Amortisation of intangible assets | 29.4 | 31.4 |
Depreciation of right-of-use assets | 26.9 | 20.3 |
Impairment of non-current assets | 70.8 | 41.5 |
Losses on disposal of fixed assets | 2.6 | 5.5 |
Other losses | 18.2 | 0.3 |
| Certain remeasurements of derivative contracts | (222.0) | 288.7 |
Non-cash charge for share-based payments | 13.9 | 9.6 |
Effect of changes in foreign exchange rates | 6.2 | (2.2) |
Operating cash flows before movement in working capital | 1,012.8 | 733.7 |
| Changes in working capital: | ||
Decrease/(increase) in inventories | 20.6 | (133.4) |
Decrease/(increase) in receivables | 71.4 | (379.0) |
(Decrease)/increase in payables | (30.8) | 431.8 |
Net movement in collateral | 155.4 | (406.8) |
Decrease in provisions | (4.4) | (29.1) |
(Increase)/decrease in renewable certificate assets | (104.4) | 113.7 |
Total cash released from/(absorbed by) working capital | 107.8 | (402.8) |
Net movement in defined benefit pension obligations | (9.6) | (10.6) |
Cash generated from operations | 1,111.0 | 320.3 |
| As at | As at | ||
| 31 December | 31 December | Inflow/ | |
| 2023 | 2022 | (outflow) | |
| £m | £m | £m | |
Receivables monetisation | 400.0 | 400.0 | – |
ROC monetisation sales | 298.4 | 331.2 | (32.8) |
Supply chain finance | (48.6) | (53.9) | (5.3) |
Deferred letters of credit | (224.7) | (181.2) | 43.5 |
Credit cards | (0.4) | (33.3) | (32.9) |
| Hedging | ||||
| Borrowings | Lease liabilities | instruments | Total | |
| £m | £m | £m | £m | |
At 1 January 2023 | 1,440.9 | 153.1 | (2.2) | 1,591.8 |
Cash flows from financing activities | 14.5 | (25.8) | – | (11.3) |
Effect of changes in foreign exchange rates | (35.5) | (6.6) | 29.8 | (12.3) |
Other movements | 5.3 | 15.1 | – | 20.4 |
Other movements from operating activities | – | – | 4.9 | 4.9 |
1,425.2 | 135.8 | 32.5 | 1,593.5 |
| Hedging | ||||
| Borrowings | Lease liabilities | instruments | Total | |
| £m | £m | £m | £m | |
At 1 January 2022 | 1,361.0 | 125.9 | 62.5 | 1,549.4 |
Cash flows from financing activities | 2.1 | (18.0) | – | (15.9) |
Effect of changes in foreign exchange rates | 71.3 | 11.5 | (56.2) | 26.6 |
Other movements | 6.5 | 33.7 | – | 40.2 |
Other movements from operating activities | – | – | (8.5) | (8.5) |
1,440.9 | 153.1 | (2.2) | 1,591.8 |
| A | ||
| 2023 | 2022 | |
| £m | £m | |
| Issued and fully paid: | ||
424,923,406 ordinary shares of 11 16 ⁄29 pence each (2022: 414,872,491) | 49.1 | 47.9 |
| Year ended 3 | ||
| 2023 | 2022 | |
| (number) | (number) | |
At 1 January | 414,872,491 | 413,068,027 |
Issued under employee share schemes | 10,050,915 | 1,804,464 |
424,923,406 | 414,872,491 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 433.3 | 432.2 |
Issue of share capital | 7.9 | 1.1 |
At 31 December | 441.2 | 433.3 |
| Capital | |||||
| redemption | Translation | Merger | Treasury shares | Total other | |
| reserve | reserve | reserve | reserve | reserves | |
| £m | £m | £m | £m | £m | |
At 1 January 2022 | 1.5 | 4 4.1 | 710.8 | (50.4) | 706.0 |
Exchange differences on translation of foreign operations | – | 42.4 | – | – | 42.4 |
| Exchange differences on acquisition of interest in Alabama | |||||
Pellets LLC | – | (0.7) | – | – | (0.7) |
At 1 January 2023 | 1.5 | 85.8 | 710.8 | (50.4) | 747.7 |
Exchange differences on translation of foreign operations | – | (10.3) | – | – | (10.3) |
Repurchase of own shares (see note 2.11) | – | – | – | (149.2) | (149.2) |
At 31 December 2023 | 1.5 | 75.5 | 710.8 | (199.6) | 588.2 |
As at 31 December 2023 | As at 31 December 2022 | ||||
| Non-controlling | Non-controlling | Non-controlling | Non-controlling | ||
| Principal place | interest | interests | interest | interests | |
| % | £m | % | £m | ||
Alabama Pellets LLC | North America | 0% | 0% | ||
Lavington Pellet Limited Partnership | North America | 25% | 6.5 | 25% | 7.7 |
Smithers Pellet Limited Partnership | North America | 30% | 5.5 | 30% | 5.7 |
Total | 12.0 | 13.4 |
Year ended 31 December 2023 | Year ended 31 December 2022 | |||||||||
| Loss for the | Total | Loss | Total | |||||||
| year | comprehensive | for the year | comprehensive | |||||||
| attributable | loss | attributable | loss | |||||||
| to the | Total | attributable to the | attributable | |||||||
| non- | comprehensive | to the | non- | Total | to the | |||||
| Loss | controlling | loss | non-controlling | Loss | controlling | comprehensive | non-controlling | |||
| Revenue | for the year | interests | for the year | interests | Revenue | for the year | interests | loss | interests | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| Alabama Pellets LLC | 39.5 | (9.5) | (1.0) | (9.5) | (1.0) | |||||
| Lavington Pellet | ||||||||||
Limited Partnership | 31.6 | (1.7) | (0.4) | (2.5) | (0.5) | 36.5 | (1.7) | (0.7) | (1.7) | (0.7) |
| Smithers Pellet Limited | ||||||||||
Partnership | 14.5 | (2.8) | (0.9) | (3.3) | (1.2) | 13.0 | (3.0) | (0.9) | (3.0) | (0.9) |
Total | 4 6 .1 | (4.5) | (1.3) | (5.8) | (1.7) | 89.0 | (14.2) | (2.6) | (14.2) | (2.6) |
As at 31 December 2023 | As at 31 December 2022 | |||||||||
| Non-current | Current | Current | Non-current | Non-current | Current | Current | Non-current | |||
| assets | assets | liabilities | liabilities | Net assets | assets | assets | liabilities | liabilities | Net assets | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| Alabama Pellets LLC | ||||||||||
| Lavington Pellet | ||||||||||
Limited Partnership | 24.9 | 4.5 | (2.0) | (1.4) | 26.0 | 27.7 | 6.8 | (3.1) | (0.6) | 30.8 |
| Smithers Pellet Limited | ||||||||||
Partnership | 15.8 | 3.1 | (1.5) | – | 17.4 | 17.3 | 1.8 | (1.1) | – | 18.0 |
Total | 40.7 | 7.6 | (3.5) | (1.4) | 43.4 | 45.0 | 8.6 | (4.2) | (0.6) | 48.8 |
Year ended 31 December 2023 | Year ended 31 December 2022 | |||||||
| Net cash | Net cash | Net cash | ||||||
| Net cash inflow/ | Net cash | (outflow)/inflow | inflow/(outflow) | Net cash | (outflow)/inflow | |||
| (outflow) from | outflow from | from | from | outflow from | from | |||
| operating | investing | financing | Net cash | operating | investing | financing | Net cash | |
| activities | activities | activities | outflow | activities | activities | activities | inflow/(outflow) | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Alabama Pellets LLC | ||||||||
| Lavington Pellet | ||||||||
Limited Partnership | 2.2 | (1.3) | (2.3) | (1.4) | 3.5 | (0.7) | (2.2) | 0.6 |
| Smithers Pellet Limited | ||||||||
Partnership | (2.2) | (0.7) | 2.7 | (0.2) | (1.9) | (0.2) | 1.8 | (0.3) |
Total | – | (2.0) | 0.4 | (1.6) | 1.6 | (0.9) | (0.4) | 0.3 |
| Year ended | |
| 3 | |
| £m | |
Carrying amount of non-controlling interest acquired | 10.2 |
Consideration paid to non-controlling interest | (20.2) |
Decrease in equity attributable to owners of the parent company | (10.0) |
| A | |
| 2023 | |
| £m | |
Property, plant and equipment | 0.1 |
Intangible assets | 5.0 |
Right-of-use assets | 0.1 |
Inventories | 0.3 |
Trade and other receivables | 1.3 |
Trade and other payables | (0.6) |
Lease liabilities | (0.1) |
Deferred tax liabilities | (1.3) |
Borrowings | (1.8) |
Identifiable net assets acquired | 3.0 |
Add: Goodwill | 6.0 |
Net assets acquired | 9.0 |
| As at 1 September | |
| 2022 | |
| £m | |
Property, plant and equipment | 7.9 |
Inventories | 1.0 |
Trade and other receivables | 0.8 |
Trade and other payables | (1.2) |
Deferred tax liabilities | (0.9) |
Identifiable net assets acquired | 7.6 |
| Average UEL | ||
| remaining | ||
| Method of amortisation | (years) | |
| At 31 December 2023 | ||
| Customer-related assets: | ||
Pinnacle | Straight line | 7 |
Opus Energy | Reducing balance | 1 |
BMM | Straight line | 9 |
Other | Straight line | 10 |
Brand | Straight line | 1 |
Computer software and licences | Straight line | 5 |
Other intangibles | Straight line | 4 |
| Computer | |||||||
| Customer-related | software and | Development | Other | ||||
| assets | Brand | licences | assets | intangibles | Goodwill | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost and carrying amount: | |||||||
At 1 January 2022 | 255.5 | 11.3 | 147.2 | 1.7 | 0.3 | 416.3 | 832.3 |
Additions at cost – internally generated | – | – | 9.4 | – | – | – | 9.4 |
Disposals | – | – | (8.2) | – | – | – | (8.2) |
Impairment | – | – | (19.2) | (1.7) | – | – | (20.9) |
Transfers between categories | – | – | (0.5) | 0.5 | – | – | – |
Transfers from/(to) property, plant and equipment | – | – | 0.5 | (0.5) | – | – | – |
| Effect of changes in foreign | |||||||
exchange | 2.1 | – | 0.3 | – | – | 7.9 | 10.3 |
At 1 January 2023 | 257.6 | 11.3 | 129.5 | – | 0.3 | 424.2 | 822.9 |
Additions at cost – internally generated | – | – | 7.7 | – | – | – | 7.7 |
Additions at cost – acquired separately | – | – | 2.2 | – | – | – | 2.2 |
Acquired in business combinations | 5.0 | – | – | – | – | 6.0 | 11.0 |
Impairment | – | – | – | – | – | (14.5) | (14.5) |
| Transfers from property, plant | |||||||
– | – | 0.6 | – | – | – | 0.6 | |
| Effect of changes in foreign | |||||||
exchange | (1.5) | – | (0.2) | – | – | 1.0 | (0.7) |
At 31 December 2023 | 261.1 | 11.3 | 139.8 | – | 0.3 | 416.7 | 829.2 |
| Accumulated amortisation: | |||||||
At 1 January 2022 | 149.4 | 5.6 | 72.4 | – | – | – | 227.4 |
Charge for the year | 21.2 | 1.2 | 9.0 | – | – | – | 31.4 |
Disposals | – | – | (8.2) | – | – | – | (8.2) |
Impairment | – | – | 5.7 | – | – | – | 5.7 |
| Effect of changes in foreign | |||||||
exchange | – | – | 0.1 | – | – | – | 0.1 |
At 1 January 2023 | 170.6 | 6.8 | 79.0 | – | – | – | 256.4 |
Charge for the year | 17. 2 | 1.1 | 11.0 | – | 0.1 | – | 29.4 |
Impairment | 31.5 | 3.0 | 11.1 | – | – | – | 45.6 |
| Effect of changes in foreign | |||||||
exchange | (0.3) | – | (0.1) | – | – | – | (0.4) |
At 31 December 2023 | 219.0 | 10.9 | 101.0 | – | 0.1 | – | 331.0 |
| Net book value: | |||||||
At 31 December 2022 | 87.0 | 4.5 | 50.5 | – | 0.3 | 424.2 | 566.5 |
At 31 December 2023 | 42.1 | 0.4 | 38.8 | – | 0.2 | 416.7 | 498.2 |
| Drax Energy | Pellet | ||||||
| Solutions | Opus Energy | Lanark | Galloway | Cruachan | Production | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Goodwill | |||||||
At 1 January 2023 | 10.7 | 159.2 | 11.3 | 4 0 .1 | 26.9 | 176.0 | 424.2 |
Acquisitions | 6.0 | – | – | – | – | – | 6.0 |
Reallocations | 144.7 | (144.7) | – | – | – | – | – |
Impairment | – | (14.5) | – | – | – | – | (14.5) |
| Effect of changes in foreign | |||||||
exchange | – | – | – | – | – | 1.0 | 1.0 |
At 31 December 2023 | 161.4 | – | 11.3 | 4 0.1 | 26.9 | 17 7.0 | 416.7 |
| Decommissioning | Restructuring | Other | ||
| provision | provision | provisions | Total | |
| £m | £m | £m | £m | |
| Carrying amount: | ||||
At 1 January 2023 | 44.0 | 12.7 | 1.9 | 58.6 |
Additional provision charged to PPE (note 3.1) | 22.7 | – | – | 22.7 |
Transfer between provision categories | 1.2 | – | (1.2) | – |
| Charged/(credited) to profit or loss: | ||||
Additional provision recognised | – | – | 0.3 | 0.3 |
Utilised | (1.4) | (2.8) | – | (4.2) |
Released | – | – | (0.5) | (0.5) |
Unwinding of discount | 1.9 | – | – | 1.9 |
At 31 December 2023 | 68.4 | 9.9 | 0.5 | 78.8 |
Current | 5.1 | 1.3 | 0.2 | 6.6 |
Non-current | 63.3 | 8.6 | 0.3 | 72.2 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
Wages and salaries | 240.4 | 201.8 |
Social security costs | 22.3 | 21.6 |
Defined benefit pension service cost (note 6.3) | 2.3 | 4.7 |
Defined contribution pension cost (note 6.3) | 21.4 | 16.7 |
Share-based payments (note 6.2) | 13.8 | 9.6 |
Termination benefits | 1.5 | 1.4 |
Total staff costs | 301.7 | 255.8 |
Staff costs capitalised | (7.7) | (6.9) |
Staff costs included in operating and administrative expenses (note 2.3) | 294.0 | 248.9 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| (number) | (number) | |
Operations (Pellet Production) | 781 | 696 |
Operations (Generation) | 675 | 685 |
Customers | 892 | 866 |
Central corporate and commercial functions | 1,072 | 880 |
Total average monthly number of people employed | 3,420 | 3,127 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
LTIP (granted from 2020) | 8.7 | 5.6 |
PSP (granted from 2017 to 2019) | – | 0.5 |
DSP (granted from 2017) | 0.5 | 0.4 |
One Drax Awards | 1.4 | 1.0 |
ESPP | 0.1 | – |
SAYE | 3.1 | 2.1 |
Total share-based payment expense included within staff costs (note 6.1) | 13.8 | 9.6 |
| LTIP | PSP | DSP | One Drax Awards | |||
| (number) | (number) | (number) | (number) | |||
At 1 January 2022 | 4,570,228 | 716,422 | 567,426 | 216,066 | ||
Granted | 1,399,952 | – | 71,399 | 143,439 | ||
Forfeited | (238,121) | (46,716) | (5,598) | (11,235) | ||
Exercised | – | (622,989) | (265,482) | (211,265) | ||
Expired | (32,688) | (46,717) | – | (258) | ||
At 1 January 2023 | 5,699,371 | – | 367,745 | 136,747 | ||
Granted | 2,282,798 | – | 101,657 | 262,526 | ||
Forfeited | (123,776) | – | – | (2,738) | ||
Exercised | (2,750,860) | – | (208,627) | (140,669) | ||
Expired | (14,370) | – | – | – | ||
At 31 December 2023 | 5, | 0 | 93,163 | – | 260,775 | 255,866 |
ESPP | SAYE | |||||||||
| Three-year | Five-year | |||||||||
| weighted | weighted | |||||||||
| Weighted average | average | average | ||||||||
| exercise price | ESPP | exercise price | SAYE three-year | exercise price | SAYE five-year | |||||
| (pence) | (number) | (pence) | (number) | (pence) | (number) | |||||
At 1 January 2022 | – | – | 149 | 8,376,823 | 140 | 2,539,710 | ||||
Granted | – | – | 563 | 700,799 | 563 | 107,122 | ||||
Forfeited | – | – | 176 | (222,311) | 154 | (80,928) | ||||
Exercised | – | – | 206 | (545,220) | 188 | (72,097) | ||||
Expired | – | – | 304 | (146,423) | 254 | (28,945) | ||||
At 1 January 2023 | – | – | 178 | 8 ,163,6 6 8 | 155 | 2,464,862 | ||||
Granted | 469 | 64,497 | 498 | 1 | ,9 | 9 6 ,117 | 498 | 19 | 7, | 82 5 |
Forfeited | – | – | 327 | (46,063) | 432 | (8,228) | ||||
Exercised | – | – | 127 | (6,831,232) | 219 | (15,727) | ||||
Expired | – | – | 509 | (395,588) | 496 | (52,923) | ||||
At 31 December 2023 | 469 | 64,497 | 470 | 2,886,902 | 173 | 2,585,809 |
| Year ended 31 December 2023 | ||||||
| Scheme | LTIP | DSP | One Drax Awards | ESPP | SAYE three-year | SAYE five-year |
| Weighted average share price of options | ||||||
| exercised during the year at the date | ||||||
621 | 621 | 621 | – | 554 | 604 | |
| Number of options exercisable at reporting | ||||||
date | 119,102 | 13,351 | – | – | 25,207 | 712 |
| Range of exercise price of options | Between | Between | ||||
outstanding at reporting date (pence) | 469 | 127 and 563 | 127 and 563 | |||
| Weighted average remaining | ||||||
17 | 14 | 3 | 2 | 22 | 20 |
| Year ended 31 December 2022 | ||||||
| Scheme | LTIP | PSP | DSP | One Drax Awards | SAYE three-year | SAYE five-year |
| Weighted average share price of options | ||||||
| exercised during the year a | ||||||
of exercise (pence) | – | 711 | 729 | 729 | 729 | 722 |
| Number of options exercisable at | ||||||
date | – | – | 17,058 | – | 605 | – |
| Range of exercise price of options | Between | Between | ||||
| outstanding at reporting date (pence) | 127 | and 563 | 127 and 563 | |||
| Weighted average remaining | ||||||
contractual life (months) | 13 | – | 11 | 3 | 8 | 30 |
| Year ended 31 December 2023 | |||||||
| Scheme | LTIP | LTIP | DSP | One Drax Awards | ESPP | SAYE three-year | SAYE five-year |
| 31 March | 5 September | 31 March | 31 March | 1 September | 12 April | 12 April | |
| Grant date | 2023 | 2023 | 2023 | 2023 | 2023 | 2023 | 2023 |
| Monte- | Monte- | Black- | Black- | Black- | Black- | Black- | |
| Valuation model used | Carlo | Carlo | Scholes | Scholes | Scholes | Scholes | Scholes |
Share price at grant date (pence) | 608 | 545 | 608 | 608 | 547 | 641 | 641 |
Exercise price (pence) | – | – | – | – | 469 | 498 | 498 |
Dividend yield | 2.50% | 2.50% | – | 3.94% | 3.57% | 4.10% | 4.54% |
Vesting period of options granted | 3 years | 3 years | 3 years | 1 year | 6 months | 3 years | 5 years |
Expected volatility | 39.92% | 39.92% | 36.35% | 37.25% | 26.95% | 36.35% | 38.95% |
Annual risk-free interest rate | 3.56% | 3.56% | 4.94% | 5.17% | 4.97% | 4.94% | 4.62% |
| Weighted average fair value of options | |||||||
granted at measurement date (pence) | 481 | 481 | 608 | 585 | 110 | 205 | 220 |
Fair value of all options granted (£m) | 9.4 | 1.5 | 0.6 | 1.5 | 0 .1 | 4.1 | 0.4 |
| Year ended 31 December 2022 | |||||
| Scheme | LTIP | DSP | One Drax Awards | SAYE three-year | SAYE five-year |
| 18 March | 18 March | 18 March | 12 April | 12 April | |
| Grant date | 2022 | 2022 | 2022 | 2022 | 2022 |
Valuation model used | Monte- | Black- | Black- | Black- | Black- |
| Carlo | Scholes | Scholes | Scholes | Scholes | |
Share price at grant date (pence) | 726 | 726 | 726 | 783 | 783 |
Exercise price (pence) | – | – | – | 563 | 563 |
Dividend yield | 4.24% | – | – | 2.85% | 3.15% |
Vesting period of options granted | 3 years | 3 years | 1 year | 3 years | 5 years |
Expected volatility | 40.19% | 4 0.19% | 4 0.19% | 40.98% | 38.29% |
Annual risk-free interest rate | 1.20% | 1.20% | 1.20% | 2.46% | 2.38% |
| Weighted average fair value of options granted | |||||
697 | 726 | 726 | 293 | 291 | |
Fair value of all options granted (£m) | 9.8 | 0.5 | 1.0 | 2.1 | 0.3 |
Name of scheme | Type of benefit | Status | Country | |
DPG section of ESPS (DPG ESPS) | Defined benefit final salary | Closed on 31 January 2023 | UK | |
| Closed to new members | ||||
Drax 2019 | Scheme | Defined benefit final salary | UK | |
| Closed to new members on 31 | ||||
Drax Group Personal Pension Plan | Defined contribution | January 2023 | UK | |
| Drax Energy Solutions Personal | Closed to new members on 31 | |||
Pension Plan | Defined contribution | January 2023 | UK | |
| Opus Energy Group Personal | Closed to new members on 31 | |||
Pensi | Defined contribution | January 2023 | UK | |
| My Drax Retirement Savings Section | ||||
| of the Aon MasterTrust | Defined contribution | Open to new members | UK | |
Drax Biomass Inc. 401(K) Plan | Defined contribution | Open to new members | US | |
| Pinnacle Registered Retirement | ||||
Savings Plan | Defined contribution | Open to new members | Canada |
| Year ended 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
Total included in staff costs (note 6.1) | 21.4 | 16.7 |
| As at 31 December | |||
| 2023 | 2022 | ||
| £m | £m | ||
DPG ESPS | – | 32.4 | |
Drax 2019 | Scheme | 18.4 | 6.1 |
Total net surplus recognised in the Consolidated balance sheet | 18.4 | 38.5 |
Investment risk | The Scheme’s liabilities are calculated using a discount rate set with reference to corporate bond yields; if |
| assets underperform against this yield, this creates a deficit. The Scheme holds a significant proportion of | |
| growth assets (diversified growth funds, direct lending, credit, leveraged equities and absolute return bonds) | |
| which, though expected to outperform corporate bonds in the long term, create volatility and risk in the short | |
| term. The allocation to growth assets is monitored to ensure it remains appropriate given this scheme’s | |
| long-term objectives. | |
Discount rate risk | A decrease in corporate bond yields will increase the value placed upon the Scheme’s liabilities, although |
| th | |
Longevity risk | The majority of the Scheme’s obligations are to provide benefits for the life of the member, so increases |
Inflation risk | The majority of the Scheme’s obligations to pay benefits are linked to RPI inflation and, as such, higher inflation |
| leads to higher liabilities. In most cases, caps on inflationary increases are in place to protect against extreme | |
| inflation. The Scheme has a significant holding in liability-driven investments to protect against inflation risk. | |
Credit risk | Around 95% of the Scheme’s overall funded liabilities are currently hedged against interest rates and inflation |
| using liability-driven investments. The Scheme hedges interest rate risks on a statutory and long-term funding | |
| basis (gilts driven) whereas AA corporate bonds are implicit in the discount rate and so there is a degree of | |
| mismatching risk to the Group should yields on gilts and corporate bonds diverge. The Scheme’s holding in | |
| corporate bonds mitigates this risk to some extent. |
| As at 31 December | ||
| 2023 | 2022 | |
| % p.a. | % p.a. | |
Discount rate | 4.6 | 4.8 |
Inflation (RPI) | 2.8 | 3.0 |
Rate of increase in pensions in payment and deferred pensions | 2.7 | 2.8 |
Rate of increase in pensionable salaries | 3.2 | 3.6 |
| As at 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
Fair value of plan assets | 220.3 | 219.6 |
Defined benefit obligation | (201.9) | (181.1) |
Net surplus recognised in the Consolidated balance sheet | 18.4 | 38.5 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
| Included in staff costs (note 6.1): | ||
Current service cost | 2.3 | 4.7 |
| Included in interest receivable (note 2.5): | ||
Interest income on net defined benefit surplus | (2.1) | (1.0) |
Total amount recognised in the Consolidated income statement | 0.2 | 3.7 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
Defined benefit obligation at 1 January | 181.1 | 320.9 |
Current service cost | 2.3 | 4.7 |
Interest cost | 8.0 | 5.7 |
Actuarial losses/(gains) | 21.8 | (123.6) |
Benefits paid | (11.3) | (26.6) |
Defined benefit obligation at 31 December | 201.9 | 181.1 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
Fair value of plan assets at 1 January | 219.6 | 369.8 |
Interest on plan assets | 10 .1 | 6.7 |
Remeasurement losses on fair value of plan assets | (7.0) | (148.0) |
Employer contributions | 8.9 | 17.7 |
Benefits paid | (11.3) | (26.6) |
Fair value of plan assets at 31 December | 220.3 | 219.6 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
Actuarial (losses)/gains on defined benefit obligation | (21.8) | 123.6 |
Remeasurement losses on fair value of plan assets | (7.0) | (148.0) |
Total remeasurement losses recognised in other comprehensive income | (28.8) | (24.4) |
| As at 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
Gilts | 110.3 | 117. 2 |
| Equities | 24.1 | 6.5 |
| Fixed interest bonds | 5.0 | 4.8 |
Property | 15.1 | 28.6 |
Investment funds | 4.5 | 4.3 |
| Cash and other assets | 61.3 | 58.2 |
Fair value of total plan assets | 220.3 | 219.6 |
| Increase/(decrease) in net surplus | ||||
| 2023 | 2022 | |||
| As at 31 December | £m | £m | ||
Discount rate | – Increase | 0.25% | 7.9 | 8.0 |
– Decrease | 0.25% | (8.2) | (8.5) | |
| Inflation rate | – Increase | 0.25% | (6.5) | (7.0) |
– Decrease | 0.25% | 6.3 | 6.6 | |
Life expectancy | – Increase | 1 year | (7.2) | (6.2) |
– Decrease | 1 year | 7.4 | 6.4 |
Carrying amount | Fair value | |||||||||
| Financial | Financial | |||||||||
| Fair value- | Mandatorily | assets at | liabilities at | |||||||
| At 31 December 2023 | hedging | at FV TPL- | amortised | amortised | ||||||
| £m | instruments | others | FVOCI | cost | cost | Total | Level 1 | Level 2 | Level 3 | Total |
| Financial assets measured at fair value | ||||||||||
Commodity contracts | 402.7 | 125.4 | – | – | – | 528 .1 | – | 528 .1 | – | 528 .1 |
| Foreign currency | ||||||||||
exchange contracts | 37.7 | 70.8 | – | – | – | 108.5 | – | 108.5 | – | 108.5 |
Interest rate and cross- currency contracts | 25.4 | – | – | – | – | 25.4 | – | 25.4 | – | 25.4 |
Contingent consideration | – | 9.2 | – | – | – | 9.2 | – | – | 9.2 | 9.2 |
Trade and other receivables | – | – | 242.2 | – | – | 242.2 | – | 242.2 | – | 242.2 |
Cash and cash equivalents | – | 171.1 | – | – | – | 171.1 | – | 171.1 | – | 171.1 |
| Financial assets not measured at fair value | ||||||||||
Trade and other receivables | – | – | – | 644.2 | – | 644.2 | ||||
Cash and cash equivalents | – | – | – | 208.4 | – | 208.4 | ||||
| Financial liabilities measured at fair value | ||||||||||
Commodity contracts | (58.8) | (134.4) | – | – | – | (193.2) | – | (193.2) | – | (193.2) |
| Foreign currency | ||||||||||
exchange contracts | (23.7) | (35.8) | – | – | – | (59.5) | – | (59.5) | – | (59.5) |
Interest rate and cross- currency contracts | ( 35.1) | – | – | – | – | ( 35.1) | – | (35.1) | – | ( 35.1) |
Inflation rate contracts | (250.4) | – | – | – | – | (250.4) | – | (250.4) | – | (250.4) |
| Financial liabilities not measured at fair value | ||||||||||
Secured bank loans | – | – | – | – | (698 .1) | (698.1) | – | (704.8) | – | (704.8) |
Unsecured bank loans | – | – | – | – | (120.0) | (120.0) | – | (120.0) | – | (120.0) |
Secured loan notes | – | – | – | – | (6 07.2) | (6 07.2) | (596.4) | – | – | (596.4) |
Lease liabilities | – | – | – | – | (135.8) | (135.8) | ||||
Trade and other payables | – | – | – | – | (919.2) | (919.2) |
| Restated | ||||||||||
| At 31 December 2022 | ||||||||||
| £m | ||||||||||
| Significant unobservable inputs and range | Relationship between significant unobservable input | |||
| Valuation approach | and fair value measurement | |||
| Contingent | The fair value of the contingent | Forecasted future Capacity Market | The fair value measurement would | |
| consideration | consideration is determined using a | clearing prices: | increase/(decrease) with: | |
| discounted cash flow model. The | £2.47/kW – £77.20/kW | • | higher/(lower) forecasted Capacity | |
| valuation approach is based on a | (£42.66/kW) | Market clearing prices causing a | ||
| calculation of the probability of the | higher/(lower) probability of the | |||
| option to develop the Damhead | (2022: £7.00/kW – £64.64/kW) | option over the Damhead Creek 2 | ||
| Creek 2 land being exercised. | (2022: (£35.91/kW)) | land being exercised. | ||
| T | Estimated bid price at which | • | lower/(higher) estimated bid price | |
| rang | Damhead Creek 2 is to be entered | required for the Damhead Creek 2 | ||
| Capacity Market auctions and the | into the Capacity Market auction: | development to proceed causing a | ||
| assumption that the option to | higher/(lower) probability of the | |||
| develop the land would be exercised | £67.5 0/kW | option over the Damhead Creek 2 | ||
| (2022: £40.00/kW) | land being exercised. | |||
| clear above a certain level, providing | ||||
| sufficient certainty on the | ||||
| economics of the development. | ||||
| Year ended 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
Balance at 1 January | 27.4 | 27.7 |
Net change in fair value (unrealised) | (18.2) | (0.3) |
Balance at 31 December | 9.2 | 27.4 |
| Impact on profit before tax | ||
| Decrease | Increase | |
| £m | £m | |
| As at 31 December 2023 | ||
Forecasted future Capacity Market clearing prices (10%) | (9.2) | 7.0 |
Estimated bid price (10%) | 7. 0 | (4 .1) |
| Impact on profit before tax | ||
| Decrease | Increase | |
| £m | £m | |
| As at 31 December 2022 | ||
Forecasted future Capacity Market clearing prices (25%) | (3.7) | 0.7 |
Estimated bid price (25%) | 1.0 | (3.2) |
| As at 31 December | ||
| Restated | ||
| 2023 | 2022 | |
| £m | £m | |
Non-current derivative financial instrument assets | 293.6 | 361.0 |
Current derivative financial instrument assets | 368.4 | 396.9 |
Total derivative financial instrument assets | 662.0 | 757.9 |
Non-current derivative financial instrument liabilities | (306.6) | (674.7) |
Current derivative financial instrument liabilities | (231.6) | (590.0) |
Total derivative financial instrument liabilities | (538.2) | (1,264.7) |
Total net derivative financial instruments | 123.8 | (506.8) |
| Gains/(losses) recognised | ||
| 2023 | 2022 | |
| £m | £m | |
Gains/(losses) on derivative financial instruments not qualifying for hedge accounting – recognised in revenue | 70.7 | (441.4) |
(Losses)/gains on derivative financial instruments not qualifying for hedge accounting – recognised in cost of sales | (127.0) | 32.6 |
| Losses on derivative financial instruments not qualifying for hedge accounting – recognised in interest | ||
payable and similar charges | (0.3) | (0.4) |
Gains/(losses) on derivative financial instruments not qualifying for hedge accounting – recognised in foreig | 4.9 | (3.8) |
Total losses on derivative financial instruments not qualifying for hedge accounting | (51.7) | (413.0) |
| Impact on other components | ||||
| Impact on profit after tax | of equity, net of tax | |||
| 10% decrease | 10% increase | 10% decrease | 10% increase | |
| £m | £m | £m | £m | |
| At 31 December 2023 | ||||
Power | – | – | 34.9 | (34.9) |
Carbon | 2.8 | (2.8) | (0.2) | 0.2 |
Gas | 11.1 | (11.1) | – | – |
Oil | (7.9) | 7.9 | – | – |
| Impact on other components | ||||
| Impact on profit after tax | of equity, net of tax | |||
| 10% decrease | 10% increase | 10% decrease | 10% increase | |
| £m | £m | £m | £m | |
| At 31 December 2022 | ||||
Power | – | – | 33.8 | (33.8) |
Carbon | 2.5 | (2.5) | (0.8) | 0.8 |
Gas | 0.8 | (0.8) | – | – |
Oil | (10.6) | 10.6 | – | – |
| 31 December 2023 | |||||||
| Change in fair | Balance in the | ||||||
| value of hedging | hedge reserve for | ||||||
| instrument | Balance in the | hedging | |||||
| during | hedge reserve | relationships for | |||||
| the reporting | for continuing | which hedge | |||||
| Notional | period used | Fair value | Fair value | hedges | accounting is | ||
| value of | Weighted | for measuring | recognised in | recognised in | net of deferred | no longer applied | |
| contracts | average | ineffectiveness | balance sheet – | balance sheet – | tax – | net of deferred tax | |
| (MWh, | fixed price | –gains/(losses) | assets | liabilities | (debit)/credit | – (debit)/credit | |
| Exposure | allowances) | £ | £m | £m | £m | £m | £m |
| Commodity contracts | |||||||
Sale of power | 5,580,931 | 129.4 | 413.3 | 402.3 | (58.8) | 257.4 | – |
| Purchase of carbon | |||||||
emissio | 62,000 | 37.4 | 1.4 | 0.4 | – | 0.3 | (0.7) |
| 31 December 2023 | ||||||||
| Amount | ||||||||
| Change in fair | reclassified due | |||||||
| value of hedged | Hedge | Amount | to the hedged | |||||
| item during | ineffectiveness | Amount | reclassified | future cash | Line item | |||
| the reporting | recognised in | Line item | transferred to | due to the | flows | in the income | ||
| period used | Hedging gains | the income | in the income | the cost or | hedged | being no longer | statement/ | |
| for measuring | recognised in | statement | statement | carrying value of | item affecting | expected to | balance sheet | |
| ineffectiveness | OCI in the period | in the period – | that includes | a non-financial | profit or loss – | occur – | affected by the | |
| –gains/(losses) | – gains/(losses) | gains/(losses) | hedge | asset | (gains)/losses | (gains)/losses | transfer/ | |
| Exposure | £m | £m | £m | ineffectiveness | £m | £m | £m | reclassification |
| Commodity contracts | ||||||||
Sale of power | (413.3) | 413.3 | – | Revenue | – | 183.4 | – | Revenue |
| Purchase of carbon | Cost of | Cost of | ||||||
emissio | (1.4) | 1.4 | – | sales | – | 1.6 | – | sales |
| 31 December 2022 Restated | ||||||||
| Change in fair | Balance in | |||||||
| value of hedging | the hedge reserve | |||||||
| instrument | Balance in the | for hedging | ||||||
| during | hedge reserve | relationships for | ||||||
| the reporting | for continuing | which hedge | ||||||
| Notional | period used | Fair value | Fair value | hedges | accounting is | |||
| value of | Weighted | for measuring | recognised in | recognised in | net of deferred | no longer applied | ||
| contracts | average | ineffectiveness | balance sheet – | balance sheet – | tax – | net of deferred tax | ||
| (MWh, | fixed price | – gains/(losses) | assets | liabilities | (debit)/credit | – (debit)/credit | ||
| Exposure | allowances) | £ | £m | £m | £m | £m | £m | |
| Commodity contracts | ||||||||
Sale of power | 2,135,90 | 9 | 218.0 | (534.4) | 322.8 | (576.2) | (19 0.1) | – |
| Purchase of carbon | ||||||||
emissio | 148,000 | 77.5 | (4.2) | – | (1.0) | (0.8) | (1.9) |
| Exposure | ||||||||
| Impact on other components | ||||
| Impact on profit after tax | of equity, net of tax | |||
| 10% | 10% | 10% | 10% | |
| strengthening | weakening | strengthening | weakening | |
| £m | £m | £m | £m | |
| At 31 December 2023 | ||||
USD | 84.5 | (53.5) | 125.3 | (100.8) |
EUR | 15.9 | (13.2) | 3.9 | (3.6) |
CAD | 0.3 | – | 4.8 | (4.0) |
| Impact on other components | ||||
| Impact on profit after tax | of equity, net of tax | |||
| 10% | 10% | 10% | 10% | |
| strengthening | weakening | strengthening | weakening | |
| £m | £m | £m | £m | |
| At 31 December 2022 | ||||
USD | 41.7 | (59.0) | 102.6 | (83.9) |
EUR | 12.2 | (20.5) | 11.8 | (9.6) |
CAD | (6.2) | 9.9 | 7. 8 | (13.0) |
| 31 December 2023 | |||||||
| Balance in the | |||||||
| Change in fair | hedge reserve for | ||||||
| value of hedging | Balance in the | hedging | |||||
| instrument during | hedge reserve | relationships for | |||||
| the reporting | for continuing | which hedge | |||||
| period used | Fair value | Fair value | hedges | accounting is | |||
| Notional | Weighted | for measuring | recognised in | recognised in | net of deferred | no longer applied | |
| value of | average | ineffectiveness – | balance sheet – | balance sheet – | tax – | net of deferred tax | |
| contracts | fixed/variable | gains/(losses) | assets | liabilities | (debit)/credit | – (debit)/credit | |
| Exposure | ($m, €m, C$m) | rate | £m | £m | £m | £m | £m |
| Foreign currency | |||||||
| Purchases in foreign | |||||||
currency – USD | 2 ,126.9 | $1.29 | (68.0) | 35.6 | (21.5) | ( 7.3) | – |
| Purchases in foreign | |||||||
currency – EUR | 47.0 | € 1.15 | (3.3) | – | – | 0.2 | – |
| Purchases in foreign | |||||||
currency – CAD | 116.6 | C$1.68 | (8.7) | 2.1 | (2.1) | (1.3) | – |
| Foreign currency | |||||||
| denominated debt | |||||||
| Interest and principal | $1.36/ | ||||||
repayments – USD | 500.0 | 6.13% | (23.0) | 2.7 | (21.1) | (2.4) | – |
| €1.10/ | |||||||
| 4.57%/ | |||||||
| Interest and principal | 3M SONIA + | ||||||
repayments – EUR | 376.5 | 137.2b p s | (11.8) | – | (14.0) | (2.6) | – |
Principal repayments – CAD | 200.0 | C$1.68 | (0.2) | – | (0 .1) | 0.2 | – |
| 31 December 2023 | ||||||||
| Amount | ||||||||
| Change in fair | reclassified due | |||||||
| value of hedged | Hedge | Amount | Amount | to the hedged | ||||
| item during | ineffectiveness | transferred to | reclassified | future cash | Line item in the | |||
| the reporting | recognised in | the cost or | due to the | flows | income | |||
| period used | Hedging losses | the income | Line item in the | carrying | hedged | being no longer | statement/ | |
| for measuring | recognised in OCI | statement | income statement | value | item affecting | expected to | balance sheet | |
| ineffectiveness – | in the period – | in the period – | that includes | of a non- | profit or loss – | occur – | affected by the | |
| gains/(losses) | gains/(losses) | gains/(losses) | hedge | financial asset | (gains)/losses | (gains)/losses | transfer/ | |
| £m | £m | £m | ineffectiveness | £m | £m | £m | reclassification | |
| Foreign currency | ||||||||
| purchase contracts | ||||||||
| Purchases in foreign | Cost | |||||||
currency – USD | 68.0 | (68.0) | – | of sales | (42.5) | – | – | Inventories |
| Purchases in foreign | Cost | |||||||
currency – EUR | 3.3 | (3.3) | – | of sales | (0.9) | – | – | Inventories |
| Purchases in foreign | Cost | |||||||
currency – CAD | 8.8 | (8.8) | – | of sales | – | – | – | Inventories |
| Foreign currency | ||||||||
| denominated debt | Interest | Interest | ||||||
| payable | payable | |||||||
| and | and | |||||||
| Interest and principal | similar | similar | ||||||
repayments – USD | 28.9 | (22.9) | – | charges | – | (3.3) | – | charges |
| Foreign | Foreign | |||||||
| exchange | exchange | |||||||
| (losses)/ | (losses)/ | |||||||
| – | gains | – | 22.0 | – | gains | |||
| Interest | Interest | |||||||
| payable | payable | |||||||
| and | and | |||||||
| Interest and principal | similar | similar | ||||||
repayments – EUR | 13.7 | (11.8) | – | charges | – | 3.0 | – | charges |
| Foreign | Foreign | |||||||
| exchange | exchange | |||||||
| (losses)/ | (losses)/ | |||||||
| – | gains | – | 7. 5 | – | gains | |||
| Foreign | Foreign | |||||||
| exchange | exchange | |||||||
| Principal repayments | (losses)/ | (losses)/ | ||||||
– CAD | 0.2 | (0.2) | – | gains | – | – | – | gains |
| 31 December 2022 | |||||||
| Balance in the | |||||||
| Change in fair | hedge reserve | ||||||
| value of hedging | for hedging | ||||||
| instrument during | Balance in the | relationships for | |||||
| the reporting | hedge reserve | which hedge | |||||
| period used | Fair value | Fair value | for continuing | accounting is | |||
| Notional | Weighted | for measuring | recognised in | recognised in | hedges net of | no longer applied | |
| value of | average | ineffectiveness – | balance sheet – | balance sheet – | deferred tax – | net of deferred tax | |
| contracts | fixed/variable | gains/(losses) | assets | liabilities | (debit)/credit | – (debit)/credit | |
| ($m, €m, C$m) | rate | £m | £m | £m | £m | £m | |
| Foreign currency purchase | |||||||
Purchases in foreign currency – USD | 1,586.4 | $1.38 | 187.2 | 149.3 | – | 75.6 | – |
Purchases in foreign currency – EUR | 135.0 | €1.16 | 17.9 | 3.3 | (0.3) | 3.3 | – |
Purchases in foreign currency – CAD | 4 0 6.1 | C$1.73 | 0.4 | 13.9 | (0.1) | 5.6 | – |
| Foreign currency denominated debt | |||||||
| Interest and principal | $1.36/ | ||||||
repayments – USD | 500.0 | 4.90% | 47.5 | 12.3 | (6.2) | 0.8 | – |
| €1.10/ | |||||||
| 4.55%/3M | |||||||
| Interest and principal | SONIA + | ||||||
repayments – EUR | 376.5 | 137.2bps | ( 3.1) | 4.2 | (8.1) | (1.6) | – |
| Exposure | ||||||||
| Hedge | ||||||
| Pre-transition | Nominal value | accounting | ||||
| Non-derivative financial instrument | benchmark rate | C$ | Maturity date | applied | Transition progress | New benchmark rate |
| Agreed transition to CORRA from | ||||||
| the start of the first interest period | ||||||
CAD term facility | CDOR | 200.0 | 2026 | Unhedged | post 31 December 2023 | CORRA |
| Impact on other components | ||||
| Impact on profit after tax | of equity, net of tax | |||
| 100 basis points | 100 basis points | 100 basis points | 100 basis points | |
| increase | decrease | increase | decrease | |
| £m | £m | £m | £m | |
| At 31 December 2023 | ||||
Variable rate debt – unhedged | (1.2) | 1.2 | – | – |
Variable rate debt – hedged | (4.2) | 4.2 | – | – |
Interest rate swaps | 4.2 | (4.2) | 8.1 | (8.1) |
Net impact | (1.2) | 1.2 | 8.1 | (8.1) |
| At 31 December 2022 | ||||
Variable rate debt – unhedged | (1.4) | 1.4 | – | – |
Variable rate debt – hedged | (4.2) | 4.2 | – | – |
Interest rate swaps | 4.2 | (4.2) | 10.1 | (10 .1) |
Net impact | (1.4) | 1.4 | 10 .1 | (10.1) |
| 31 December 2023 | |||||||
| Change in fair | Balance in the hedge | ||||||
| value of hedging | reserve for hedging | ||||||
| instrument during | Balance in the | relationships for | |||||
| the reporting | hedge reserve | which hedge | |||||
| period used | Fair value | Fair value | for continuing | accounting is | |||
| Notional | for measuring | recognised in | recognised in | hedges net of | no longer applied | ||
| value of | Weighted | ineffectiveness – | balance sheet – | balance sheet – | deferred tax – | net of deferred tax – | |
| contracts | average | gains/(losses) | assets | liabilities | (debit)/credit | (debit)/credit | |
| Exposure | £m | % fixed rate | £m | £m | £m | £m | £m |
| Interest rate | |||||||
Variable rate GBP debt | 559.8 | 1.06% | (33.0) | 22.7 | – | 18.9 | – |
| 31 December 2023 | ||||||||
| Amount | ||||||||
| Change in fair | reclassified due | |||||||
| value of hedged | Hedge | Amount | to the hedged | |||||
| item during | ineffectiveness | Amount | reclassified | future cash | Line item in the | |||
| the reporting | Hedging losses | recognised in | transferred to | due to the | flows being | income | ||
| period used | recognised in | the income | Line item in the | the cost or | hedged | statement/ | ||
| for measuring | OCI | statement | income statement | carrying value of | item affecting | expected to | balance sheet | |
| ineffectiveness | in the period – | in the period – | that includes | a non-financial | profit or loss – | occur – | affected by the | |
| – gains/(losses) | gains/(losses) | gains/(losses) | hedge | asset | (gains)/losses | (gains)/losses | transfer/ | |
| £m | £m | £m | ineffectiveness | £m | £m | £m | reclassification | |
| Interest rate | Interest | Interest | ||||||
| payable | payable | |||||||
| Variable rate GBP | and similar | and similar | ||||||
debt | 33.0 | (33.0) | – | charges | – | 16.0 | – | charges |
| 31 December 2022 | |||||||
| Balance in the | |||||||
| Change in fair | hedge reserve | ||||||
| value of hedging | Balance in the | for hedging | |||||
| instrument during | hedge reserve | relationships for | |||||
| the reporting | for continuing | which hedge | |||||
| period used | Fair value | Fair value | hedges | accounting is | |||
| Notional | for measuring | recognised in | recognised in | net of | no longer applied | ||
| value of | Weighted | ineffectiveness – | balance sheet – | balance sheet – | deferred tax – | net of deferred tax – | |
| contracts | average | gains/(losses) | assets | liabilities | (debit)/credit | (debit)/credit | |
| £m | % fixed rate | £m | £m | £m | £m | £m | |
| Interest rate | |||||||
Variable rate GBP debt | 558.8 | 1.06% | 39.9 | 37.5 | – | 31.7 | – |
| 31 December 2022 | ||||||||
| Amount | ||||||||
| Change in fair | reclassified due | |||||||
| value of hedged | Hedge | Amount | Amount | to the hedged | Line item | |||
| item during | Hedging | ineffectiveness | transferred to | reclassified | future cash | in the | ||
| the reporting | gains | recognised in | the cost or | due to the | flows | income | ||
| period used | recognised in | the income | Line item in the | carrying value | hedged | being no longer | statement/ | |
| for measuring | OCI | statement | income statement | of a non- | item affecting | expected to | balance sheet | |
| ineffectiveness – | in the period – | in the period – | that includes | financial | profit or loss – | occur – | affected by the | |
| gains/(losses) | gains/(losses) | gains/(losses) | hedge | asset | (gains)/losses | (gains)/losses | transfer/ | |
| £m | £m | £m | ineffectiveness | £m | £m | £m | reclassification | |
| Interest rate | Interest | Interest payable | ||||||
| Variable rate | payable and | and similar | ||||||
GBP debt | (39.9) | 39.9 | – | similar charges | – | (3.1) | – | charges |
| Impact on other components | ||||
| Impact on profit after tax | of equity, net of tax | |||
| 200 basis points | 200 basis points | 200 basis points | 200 basis points | |
| increase | decrease | increase | decrease | |
| £m | £m | £m | £m | |
| At 31 December 2023 | ||||
UK CPI inflation swaps | – | – | (31.3) | 26.6 |
UK RPI inflation swaps | (5.6) | 5.5 | (24.3) | 23.9 |
| Impact on other components | ||||
| Impact on profit after tax | of equity, net of tax | |||
| 200 basis points | 200 basis points | 200 basis points | 200 basis points | |
| increase | decrease | increase | decrease | |
| £m | £m | £m | £m | |
| At 31 December 2022 | ||||
UK CPI inflation swaps | – | – | (34.8) | 29.2 |
UK RPI inflation swaps | (0.7) | 1.1 | (52.8) | 50.9 |
| 31 December 2023 | |||||||
| Balance in the | |||||||
| Change in fair | hedge reserve for | ||||||
| value of hedging | Balance in the | hedging | |||||
| instrument during | hedge reserve | relationships for | |||||
| the reporting | for continuing | which hedge | |||||
| period used | Fair value | Fair value | hedges | accounting is | |||
| Notional | for measuring | recognised in | recognised in | net of deferred | no longer applied | ||
| value of | Weighted | ineffectiveness – | balance sheet – | balance sheet – | tax – | net of deferred tax | |
| contracts | average | gains/(losses) | assets | liabilities | (debit)/credit | – (debit)/credit | |
| Exposure | £m | fixed rate | £m | £m | £m | £m | £m |
| Inflation | |||||||
Inflation linked sales | 30.4 | CPI – 2.72% | 3.3 | – | (19.7) | (15.3) | 13.6 |
contracts – CPI | 440.0 | RPI – 3.46% | (14 .2) | – | (230.7) | (53.6) | – |
| 31 December 2023 | ||||||||
| Amount | ||||||||
| Change in fair | Amount | reclassified due | ||||||
| value of hedged | Hedge | transferred to | Amount | to the hedged | ||||
| item during | Hedging | ineffectiveness | the | reclassified | future cash | Line item in | ||
| the reporting | gains | recognised in | cost or | due to the | flows | the income | ||
| period used | recognised in | the income | Line item in the | carrying value | hedged | being no longer | statement/ | |
| for measuring | OCI in the | statement | income statement | of a non- | item affecting | expected to | balance sheet | |
| ineffectiveness | period – | in the period – | that includes | financial | profit or loss – | occur – | affected by the | |
| – gains/(losses) | gains/(losses) | gains/(losses) | hedge | asset | (gains)/losses | (gains)/losses | transfer/ | |
| Exposure | £m | £m | £m | ineffectiveness | £m | £m | £m | reclassification |
| Inflation | ||||||||
| Inflation linked sales | (3.3) | 3.3 | – | Revenue | – | (0.9) | – | Revenue |
| contracts – CPI | 3.5 | (3.5) | (10.7) | Revenue | – | 17. 5 | 9.3 | Revenue |
| 31 December 2022 | |||||||
| Balance in the | |||||||
| Change in fair | hedge reserve for | ||||||
| value of hedging | Balance in the | hedging | |||||
| instrument during | hedge reserve | relationships for | |||||
| the reporting | for continuing | which hedge | |||||
| period used | Fair value | Fair value | hedges | accounting is | |||
| Notional | for measuring | recognised in | recognised in | net of deferred | no longer applied | ||
| value of | Weighted | ineffectiveness – | balance sheet – | balance sheet – | tax – | net of deferred tax | |
| contracts | average | gains/(losses) | assets | liabilities | (debit)/credit | – (debit)/credit | |
| Exposure | £m | fixed rate | £m | £m | £m | £m | £m |
30.4 | CPI – 2.72% | (13.3) | – | (23.8) | (18 .1) | 14.6 | |
| CPI | 440.0 | RPI – 3.45% | (144.0) | – | (283.5) | ( 71.1) | – |
| 31 December 2022 | ||||||||
| Amount | ||||||||
| Change in fair | Amount | reclassified due | ||||||
| value of hedged | Hedge | transferred to | Amount | to the hedged | ||||
| item during | ineffectiveness | the | reclassified | future cash | Line item in | |||
| the reporting | Hedging losses | recognised in | cost or | due to the | flows | the income | ||
| period used | recognised | the income | Line item in the | carrying value | hedged | being no longer | statement/ | |
| for measuring | in OCI | statement | income statement | of a non- | item affecting | expected to | balance sheet | |
| ineffectiveness | in the period – | in the period – | that includes | financial | profit or loss – | occur – | affected by the | |
| – gains/(losses) | gains/(losses) | gains/(losses) | hedge | asset | (gains)/losses | (gains)/losses | transfer/ | |
| Exposure | £m | £m | £m | ineffectiveness | £m | £m | £m | reclassification |
13.3 | (13.3) | – | Revenue | – | (2.0) | (3.5) | Revenue | |
| contracts – CPI | 125.5 | (125.5) | (18.5) | Revenue | – | 7.2 | 43.0 | Revenue |
| As at 31 December 2023 | ||||||
| Within | 3 months– | |||||
| 3 months | 1 year | 1–2 years | 2–5 years | >5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
Term loans, gross value | 153.9 | 154.9 | 271.6 | 278.8 | 87.0 | 946.2 |
Loan notes, gross value | – | 31.7 | 635.3 | – | – | 6 67.0 |
Borrowings, contractual maturity | 153.9 | 186.6 | 906.9 | 278.8 | 87.0 | 1,613.2 |
Trade and other payables | 763.8 | 150.7 | 3.2 | 1.5 | – | 919.2 |
Lease liabilities | 8.6 | 24.8 | 28.6 | 52.6 | 57. 0 | 171.6 |
926.3 | 362.1 | 938.7 | 332.9 | 144.0 | 2,704.0 |
| As at 31 December 2022 | ||||||
| Within | 3 months– | |||||
| 3 months | 1 year | 1–2 years | 2–5 years | >5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
Term loans, gross value | 10.5 | 32.4 | 353.3 | 338.5 | 144.9 | 879.6 |
Loan notes, gross value | – | 33.3 | 33.3 | 663.6 | – | 730.2 |
Borrowings, contractual maturity | 10.5 | 65.7 | 386.6 | 1,002.1 | 144.9 | 1,609.8 |
Trade and other payables | 920.0 | 143.3 | 2.0 | 0.6 | – | 1,065.9 |
Lease liabilities | 8.3 | 22.0 | 26.7 | 64.3 | 72.0 | 193.3 |
938.8 | 231.0 | 415.3 | 1,067.0 | 216.9 | 2,869.0 |
| As at 31 December 2023 | ||||
| Within | ||||
| 1 year | 1–2 years | >2 years | Total | |
| £m | £m | £m | £m | |
Commodity contracts | 795.3 | 79.3 | 1.6 | 876.2 |
Foreign currency exchange contracts | 952.4 | 497.1 | 39 4.1 | 1,843.6 |
Cross-currency contracts | 763.7 | 2.5 | 31.2 | 797.4 |
Inflation contracts | 81.6 | 85.2 | 107. 5 | 274.3 |
2,593.0 | 66 4 .1 | 534.4 | 3,791.5 |
| As at 31 December 2022 | ||||
| Within | ||||
| 1 year | 1–2 years | >2 years | Total | |
| £m | £m | £m | £m | |
Commodity contracts | 1,328.8 | 173.8 | 4.6 | 1,507.2 |
Foreign currency exchange contracts | 921.4 | 45.4 | 47. 8 | 1,014.6 |
Cross-currency contracts | 776.3 | 2.5 | 3.8 | 782.6 |
Inflation contracts | 67.3 | 83.1 | 203.8 | 354.2 |
3,093.8 | 304.8 | 260.0 | 3,658.6 |
| As at 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
Borrowings (note 4.2) | 1,425.3 | 1,440.9 |
Cash and cash equivalents (note 4.1) | (379.5) | (238.0) |
Non-controlling interests share of cash and cash equivalents in non-wholly owned subsidiaries | 0.3 | 0.7 |
Impact of hedging instruments | 37. 8 | 2.4 |
Net debt (note 2.7) | 1,083.9 | 1,206.0 |
Total shareholders’ equity attributable to owners of the parent company, excluding hedge and cost of hedging reserves | 1,744.9 | 1,422.7 |
| Hedge reserve | |||||
| Foreign | |||||
| Commodity | currency | Interest | Inflation | ||
| price risk | exchange risk | rate risk | rate risk | Total | |
| £m | £m | £m | £m | £m | |
At 1 January 2022 | (138.2) | (39.3) | 4.2 | (4.1) | (17 7.4) |
| (Losses)/gains recognised: | |||||
– Change in fair value of hedging instrument recognised in OCI | (538.6) | 249.9 | 39.9 | (138.8) | ( 3 87.6) |
| Reclassified from equity as the hedged item has affected | |||||
| pr | |||||
| – Reclassified to the Consolidated income statement – included | |||||
0.1 | – | – | – | 0.1 | |
| – Reclassified to the Consolidated income statement – included | |||||
459.8 | – | – | 5.2 | 465.0 | |
| – Reclassified to the Consolidated income statement – included | |||||
– | (6.6) | ( 3.1) | – | (9.7) | |
| – Reclassified to the Consolidated income statement – included | |||||
– | (62.0) | – | – | (62.0) | |
| Reclassified from equity as the hedged item is no longer expected | |||||
| to occur: | |||||
– Reclassified from equity – included in revenue | – | – | – | 39.5 | 39.5 |
Transferred from equity and included within the initial cost of a non-financial asset: | |||||
– Transferred to cost of inventories | – | (19.1) | – | – | (19.1) |
Related deferred tax, net (note 2.6) | 24.1 | (39.2) | (9.3) | 23.6 | (0.8) |
At 1 January 2023 | (192.8) | 83.7 | 31.7 | (74.6) | (152.0) |
| Gains/(losses) recognised: | |||||
– Change in fair value of hedging instrument recognised in OCI | 414.7 | (115.0) | (33.0) | (0.2) | 266.5 |
| Reclassified from equity as the hedged item has affected | |||||
| pr | |||||
| – Reclassified to the Consolidated income statement – included | |||||
1.6 | – | – | – | 1.6 | |
| – Reclassified to the Consolidated income statement – included | |||||
183.4 | – | – | 16.6 | 200.0 | |
| – Reclassified to the Consolidated income statement – included | |||||
– | (0.3) | 16.0 | – | 15.7 | |
| – Reclassified to the Consolidated income statement – included | |||||
– | 29.5 | – | – | 29.5 | |
| Reclassified from equity as the hedged item is no longer expected | |||||
| to occur: | |||||
– Reclassified from equity – included in revenue | – | – | – | 9.3 | 9.3 |
Transferred from equity and included within the initial cost of a non-financial asset: | |||||
– Transferred to cost of inventories | – | (43.4) | – | – | (43.4) |
Related deferred tax, net (note 2.6) | (149.9) | 32.3 | 4.2 | (6.4) | (119.8) |
At 31 December 2023 | 257.0 | (13.2) | 18.9 | (55.3) | 207.4 |
| As at 31 December 2023 | ||||
| Within 1 year | 1–2 years | >2 years | Total | |
| £m | £m | £m | £m | |
Commodity risk | 199.4 | 56.0 | 1.6 | 257.0 |
Foreign currency exchange risk | (4.9) | (6 .1) | (2.2) | (13.2) |
Interest rate risk | 11.5 | 6.3 | 1.1 | 18.9 |
Inflation risk | (19.4) | (15.2) | (20.7) | (55.3) |
186.6 | 41.0 | (20.2) | 207.4 |
| At 31 December 2022 | ||||
| Within 1 year | 1–2 years | >2 years | Total | |
| £m | £m | £m | £m | |
Commodity risk | (167.4) | (22.3) | (3.1) | (192.8) |
Foreign currency exchange risk | 49.6 | 23.3 | 10.8 | 83.7 |
Interest rate risk | 11.2 | 11.9 | 8.6 | 31.7 |
Inflation risk | (3.3) | (17.1) | (54.2) | (74.6) |
(109.9) | (4.2) | (37.9) | (152.0) |
| Cost of hedging | ||
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 40.1 | 78.5 |
| Gains/(losses) recognised: | ||
– Change in fair value of hedging instruments recognised in the Consolidated statement of comprehensive income | 7.5 | (19.0) |
| Transferred from equity and included within the initial cost of a non-financial asset: | ||
– Transferred to cost of inventories | (36.0) | (28.8) |
Related deferred tax, net (note 2.6) | 7.1 | 9.4 |
At 31 December | 18.7 | 4 0.1 |
| As at 31 December 2023 | ||||
| Within 1 year | 1–2 years | >2 years | Total | |
| £m | £m | £m | £m | |
Foreign currency exchange risk | 16.6 | 4.3 | (2.2) | 18.7 |
| As at 31 December 2022 | ||||
| Within 1 year | 1–2 years | >2 years | Total | |
| £m | £m | £m | £m | |
Foreign currency exchange risk | 21.7 | 13.0 | 5.4 | 4 0.1 |
| As at 31 December 2023 | ||||||
| Net amounts of | ||||||
| Gross amounts | financial | Related | ||||
| instruments | financial | Related cash | ||||
| Gross amounts | instruments offset | presented | instruments | collateral assets/ | ||
| of financial | in the balance | in the | that are | (liabilities) that are | ||
| instruments | sheet | balance sheet | not offset | not offset | Net amount | |
| £m | £m | £m | £m | £m | £m | |
| Financial assets | ||||||
Derivative financial instruments | 888.5 | (226.5) | 662.0 | (220.9) | (20.3) | 420.8 |
Trade and other receivables and contrac | 1,088.5 | (111.6) | 976.9 | (4.9) | (95.9) | 8 76 .1 |
| Financial liabilities | ||||||
Derivative financial instruments | (764.7) | 226.5 | (538.2) | 215.3 | 95.9 | (2 27.1) |
| Trade and other payables and contract | ||||||
liabilities | (1,651.2) | 111.6 | (1,539.6) | 10.5 | 20.3 | (1,508.8) |
| As at 31 December 2022 | ||||||
| Net amounts | ||||||
| Gross amounts | instruments | Related | ||||
| presented | financial | Related cash | ||||
| Gross amounts | instruments | in the | instruments | collateral assets/ | ||
| of financial | offset in the | balance sheet | that are | (liabilities) that are | ||
| instruments | balance sheet | Restated | not offset | not offset | Net amount | |
| £m | £m | £m | £m | £m | £m | |
| Financial assets | ||||||
Derivative financial instruments | 1,218.0 | (4 6 0.1) | 757.9 | (608.6) | – | 149.3 |
Trade and other receivables and contrac | 1,398.8 | (171.8) | 1, 227.0 | (31.8) | (230.6) | 964.6 |
| Financial liabilities | ||||||
Derivative financial instruments | (1,724.8) | 4 60.1 | (1,264.7) | 619.6 | 230.6 | (414.4) |
Trade and other payables and cont | (1,699.7) | 171.8 | (1,527.9) | 20.7 | – | (1,507.2) |
| As at 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
| Contracts placed for future capital expenditure not provided in the Consolidated financial statements – | ||
Property, plant and equipment | 221.6 | 267.9 |
| Contracts placed for future capital expenditure not provided in the Consolidated financial statements – | ||
Intangible assets | – | 0.2 |
Future commitments to purchase ROCs | 303.2 | 331.9 |
Future commitments to purchase biomass under fixed and variable priced contracts | 3,092.5 | 3,250.0 |
Future commitments to purchase fibre under fixed and variable priced contracts | 439.7 | 242.5 |
| As at 31 December | ||
| 2023 | 2022 | |
| £m | £m | |
Within one year | 799.0 | 829.5 |
Within one to five years | 1,867.8 | 2,378.2 |
After five years | 425.7 | 42.3 |
3,092.5 | 3,250.0 |
Transactions in the period to 31 December 2023 | Balances as at 31 December 2023 (1) | |||||
| Management | ||||||
| Drax | fee income | Purchases | Payable | Receivable | ||
| Ownership | £m | £m | £m | £m | ||
Houston Pellet Limited Partnership | HPLP | 30% | 0 .1 | 14.6 | 1.1 | 1.2 |
Transactions in the period to 31 December 2022 | Balances as at 31 December 2022 | |||||
| Management | ||||||
| Drax | fee income | Purchases | Payable | Receivable | ||
| Ownership | £m | £m | £m | £m | ||
Houston Pellet Limited Partnership | HPLP | 30% | 0.1 | 18.2 | 1.7 | 0.4 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| £000 | £000 | |
Short-term employee benefits | 7,326 | 7,531 |
Share-based payments | 4,047 | 3,964 |
Post-employment benefits | 414 | 489 |
Total remuneration | 11,787 | 11,984 |