| 2023 | 2022 | ||
Group | Notes | £m | £m |
Revenue | 1 | ||
Impairment | 1 | ( | ( |
Revenue less impairment | |||
Interest expense | 2 | ( | ( |
Other operating costs | ( | ( | |
Administrative expenses | ( | ( | |
Total costs | ( | ( | |
Profit before taxation | 1 | ||
Pre-exceptional tax income – UK | |||
Pre-exceptional tax expense – overseas | ( | ( | |
Total pre-exceptional tax expense | 5 | ( | ( |
Exceptional tax (charge)/income | 5, 10 | ( | |
Total tax expense | ( | ( | |
Profit after taxation attributable to equity shareholders | |||
| 2023 | 2022 | ||
Group | Notes | pence | pence |
| Earnings per share – statutory | |||
Basic | 6 | ||
Diluted | 6 | ||
| 2023 | 2022 | ||
Group | Notes | pence | pence |
| Earnings per share – pre-exceptional items | |||
Basic | 6 | ||
Diluted | 6 |
Group | Company | ||||
| 2023 | 2022 | 2023 | 2022 | ||
| £m | £m | £m | £m | ||
Profit/(loss) after taxation attributable to equity shareholders | (24.6) | (16.5) | |||
| Other comprehensive income/(expense) | |||||
| Items that may subsequently be reclassified to income statement | |||||
Exchange gains on foreign currency translations | – | – | |||
Net fair value gains/(losses) – cash flow hedges | ( | 0.1 | (0.1) | ||
Tax credit on items that may be reclassified | 5 | – | – | ||
| Items that will not subsequently be reclassified to income statement | |||||
Actuarial gains/(losses) on retirement benefit obligation | 27 | ( | 3.9 | (3.8) | |
Tax (charge)/credit on items that will not be reclassified | 5 | ( | (1.0) | 0.9 | |
Other comprehensive income/(expense) net of taxation | 3.0 | (3.0) | |||
Total comprehensive income/(expense) for the year attributable to equity shareholders | (21.6) | (19.5) |
| Group Company | |||||
| 2023 | 2022 | 2023 | 2022 | ||
| Notes | £m | £m | £m | £m | |
| Assets | |||||
| Non-current assets | |||||
Goodwill | 11 | – | – | ||
Intangible assets | 12 | – | – | ||
Investment in subsidiaries | 13 | 733.4 | 732.3 | ||
Property, plant and equipment | 14 | 1.1 | 1.3 | ||
Right-of-use assets | 15 | 2.3 | 2.6 | ||
Amounts receivable from customers | 17 | – | – | ||
Deferred tax assets | 16 | – | 0.5 | ||
Retirement benefit asset | 27 | 6.1 | 2.1 | ||
742.9 | 738.8 | ||||
| Current assets | |||||
Amounts receivable from customers | 17 | – | – | ||
Derivative financial instruments | 23 | – | – | ||
Cash and cash equivalents | 18 | 5.0 | 5.0 | ||
Other receivables | 19 | 523.4 | 527.6 | ||
Current tax assets | – | – | |||
528.4 | 532.6 | ||||
Total assets | 1,271.3 | 1,271.4 | |||
| Liabilities | |||||
| Current liabilities | |||||
Borrowings | 21 | ( | ( | (35.1) | (40.5) |
Derivative financial instruments | 23 | ( | ( | – | (0.1) |
Trade and other payables | 20 | ( | ( | (397.2) | (372.3) |
Provision for liabilities and charges | 26 | ( | – | – | |
Lease liabilities | 15 | ( | ( | (0.2) | (0.1) |
Current tax liabilities | ( | ( | – | – | |
( | ( | (432.5) | (413.0) | ||
| Non-current liabilities | |||||
Deferred tax liabilities | 16 | ( | ( | – | (0.5) |
Borrowings | 21 | ( | ( | (393.1) | (373.2) |
Lease liabilities | 15 | ( | ( | (2.4) | (2.6) |
( | ( | (395.5) | (376.3) | ||
Total liabilities | ( | ( | (828.0) | (789.3) | |
Net assets | 443.3 | 482.1 | |||
| Equity attributable to owners of the Company | |||||
Called-up share capital | 29 | 23.4 | 23.4 | ||
Other reserve | ( | ( | 226.3 | 226.3 | |
Foreign exchange reserve | – | – | |||
Hedging reserve | – | (0.1) | |||
Own shares | ( | ( | (36.7) | (43.3) | |
Capital redemption reserve | 2.3 | 2.3 | |||
Retained earnings | 228.0 | 273.5 | |||
Total equity | 443.3 | 482.1 |
| Called-up | Foreign | Capital | |||||||
| share | Other | exchange | Hedging | Own | redemption | Retained | Total | ||
| Group – Attributable to owners | capital | reserve | reserve | reserve | shares | reserve | earnings | equity | |
of the Company | Notes | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2022 | ( | ( | ( | ||||||
| Comprehensive income | |||||||||
Profit after taxation for the year | |||||||||
| Other comprehensive income/(expense) | |||||||||
Ex change gains on foreign | |||||||||
| currency translation | |||||||||
| Net fair value losses – cash flow hedges | ( | ( | |||||||
| Actuarial loss on retirement benefit obligation | 27 | ( | ( | ||||||
| Tax credit on other comprehensive expense | 5 | ||||||||
| Total other comprehensive income/(expense) | ( | ( | |||||||
Total comprehensive income/(expense) for the year | ( | ||||||||
| Transactions with owners | |||||||||
| Share-based payment adjustment to reserves | |||||||||
| Shares acquired by employee | |||||||||
| and treasury trusts | ( | ( | |||||||
| Shares granted from employee | |||||||||
| and treasury trusts | ( | ||||||||
| Dividends paid to Company shareholders | 7 | ( | ( | ||||||
| At 31 December 2022 | ( | ( | |||||||
At 1 January 2023 | ( | ( | |||||||
| Comprehensive income | |||||||||
Profit after taxation for the year | |||||||||
| Other comprehensive income/(expense) | |||||||||
Ex change gains on foreign | |||||||||
| currency translation | |||||||||
| Net fair value gains – cash flow hedges | |||||||||
| Actuarial gain on retirement benefit obligation | 27 | ||||||||
| Tax charge on other comprehensive income | 5 | ( | ( | ||||||
| Total other comprehensive income | |||||||||
Total comprehensive income for the year | |||||||||
| Transactions with owners | |||||||||
Share-based payment adjustment to reserves | |||||||||
| Deferred tax on share-based payment | |||||||||
| transactions | |||||||||
| Shares acquired by employee | |||||||||
| and treasury trusts | ( | ( | |||||||
| Shares granted from employee | |||||||||
| and treasury trusts | ( | ||||||||
| Dividends paid to Company shareholders | 7 | ( | ( | ||||||
| At 31 December 2023 | ( | ( |
Group | Company | ||||
| 2023 | 2022 | 2023 | 2022 | ||
| Notes | £m | £m | £m | £m | |
| Cash flows from operating activities | |||||
Cash generated from operating activities | 30 | 37.0 | 30.5 | ||
Finance costs paid | ( | ( | (79.4) | (71.1) | |
Finance income received | 52.3 | 45.3 | |||
Income tax (paid)/received | ( | (2.0) | (1.5) | ||
Net cash generated from/(used in) operating activities | ( | 7.9 | 3.2 | ||
| Cash flows from investing activities | |||||
Purchases of property, plant and equipment | 14 | ( | ( | – | – |
Proceeds from sale of property, plant and equipment | – | – | |||
Purchases of intangible assets | 12 | ( | ( | – | – |
Net cash used in investing activities | ( | ( | – | – | |
Net cash generated from/(used in) operating and investing activities | ( | 7.9 | 3.2 | ||
| Cash flows from financing activities | |||||
Proceeds from borrowings | 44.7 | 40.2 | |||
Repayment of borrowings | ( | ( | (30.9) | (23.3) | |
Principal elements of lease payments | ( | ( | (0.2) | (0.2) | |
Dividends paid to Company shareholders | 7 | ( | ( | (21.5) | (18.9) |
Shares acquired by employee and treasury trusts | ( | ( | (0.4) | (0.4) | |
Cash received on options exercised | 0.4 | – | |||
Net cash (used in)/generated from financing activities | ( | (7.9) | (2.6) | ||
Net (decrease)/increase in cash and cash equivalents | ( | – | 0.6 | ||
Cash and cash equivalents at beginning of year | 5.0 | 4.4 | |||
Exchange gains on cash and cash equivalents | – | – | |||
Cash and cash equivalents at end of year | 18 | 5.0 | 5.0 | ||
| Cash and cash equivalents at end of year comprise: | |||||
Cash at bank and in hand | 18 | 5.0 | 5.0 |
Category | Depreciation rate | Method |
Fixtures and fittings | 10% | Straight–line |
Equipment | 20% to 33.3% | Straight–line |
Motor vehicles | 25% | Reducing balance |
| Hungary | Poland | Total | ||
| Cost-of-living PMO | moratorium PMO | non-interest PMO | PMOs | |
| 2023 | £m | £m | £m | £m |
Home credit | 11.9 | 2.1 | 6.0 | 20.0 |
| IPF Digital | 3.2 | – | – | 3.2 |
| Group | 15.1 | 2.1 | 6.0 | 23.2 |
| Hungary | Poland | |||
| Cost-of-living PMO | moratorium PMO | non-interest PMO | Total PMOs | |
| 2022 | £m | £m | £m | £m |
Home credit | 17.5 | 4.3 | – | 21.8 |
| IPF Digital | 3.1 | – | – | 3.1 |
| Group | 20.6 | 4.3 | – | 24.9 |
Revenue | Impairment | Profit before taxation | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| Group | £m | £m | £m | £m | £m | £m |
European home credit | 379.7 | 317.5 | 39.4 | 5.2 | 65.1 | 65.6 |
Mexico home credit | 261.6 | 210.9 | 96.7 | 75.5 | 23.1 | 17.7 |
IPF Digital | 126.5 | 117.1 | 33.3 | 26.0 | 10.7 | 8.8 |
UK costs* | – | – | – | – | (15.0) | (14.7) |
Total | 767.8 | 645.5 | 169.4 | 106.7 | 83.9 | 77.4 |
| Segment assets | Segment liabilities | |||
| 2023 | 2022 | 2023 | 2022 | |
| Group | £m | £m | £m | £m |
European home credit | 567.0 | 590.3 | (289.7) | (348.8) |
Mexico home credit | 291.2 | 255.6 | (134.3) | (124.2) |
IPF Digital | 252.0 | 248.4 | (132.1) | (123.4) |
UK | 78.8 | 76.8 | (131.0) | (129.5) |
Total | 1,189.0 | 1,171.1 | (687.1) | (725.9) |
| Expenditure on | ||||
| intangible assets | Amortisation | |||
| 2023 | 2022 | 2023 | 2022 | |
| Group | £m | £m | £m | £m |
European home credit | – | – | – | – |
Mexico home credit | – | – | – | – |
IPF Digital | 5.4 | 5.0 | 4.5 | 4.0 |
UK | 12.5 | 9.7 | 8.6 | 8.6 |
Total | 17.9 | 14.7 | 13.1 | 12.6 |
| Capital expenditure | Depreciation | |||
| 2023 | 2022 | 2023 | 2022 | |
| Group | £m | £m | £m | £m |
European home credit | 1.3 | 7.0 | 3.8 | 4.2 |
Mexico home credit | 3.1 | 1.8 | 2.0 | 1.5 |
IPF Digital | 0.3 | 0.3 | 0.3 | 0.3 |
UK | – | – | 0.4 | 0.2 |
Total | 4.7 | 9.1 | 6.5 | 6.2 |
| 2023 | 2022 | |
| Group | £m | £m |
Interest payable on borrowings | 74.8 | 66.5 |
Interest payable on lease liabilities | 2.1 | 1.6 |
Total finance costs | 76.9 | 68.1 |
| 2023 | 2022 | |
| Group | £m | £m |
Depreciation of property, plant and equipment (note 14) | 6.5 | 6.2 |
Depreciation of right-of-use assets (note 15) | 9.7 | 8.5 |
Loss/(profit) on disposal of property, plant and equipment | 0.1 | (0.1) |
Amortisation of intangible assets (note 12) | 13.1 | 12.6 |
Employee costs (note 9) | 198.4 | 168.4 |
| 2023 | 2022 | |
| Group | £m | £m |
Fees payable to the Company auditor for the audit of the Parent Company and Consolidated Financial Statements | 0.1 | 0.1 |
| Fees payable to the Company auditor and its associates for other services: | ||
– audit of Company’s subsidiaries pursuant to legislation | 1.6 | 1.3 |
– other assurance services | 0.1 | 0.2 |
| 2023 | 2022 | |
| Group | £m | £m |
| Current tax expense: | ||
– current year | 14.7 | 29.8 |
– prior year | 0.6 | (1.8) |
Total current tax expense | 15.3 | 28.0 |
| Deferred tax expense/(income) (note 16): | ||
– current year | 11.2 | 2.0 |
– prior year | (3.9) | 1.1 |
– write-down of previously recognised deferred tax assets | 9.3 | – |
Total deferred tax expense | 16.6 | 3.1 |
Pre-exceptional tax expense | 31.9 | 31.1 |
Exceptional tax charge/(credit) (note 10) | 4.0 | (10.5) |
Total tax expense | 35.9 | 20.6 |
| 2023 | 2022 | |
| Group | £m | £m |
Deferred tax credit on net fair value losses – cash flow hedges | – | 0.8 |
Deferred tax credit on net fair value gains – share based payments | 0.5 | – |
Deferred tax (charge)/credit on actuarial gains/(losses) on retirement benefit asset | (1.0) | 0.9 |
Deferred tax credit on revenue and impairment | 1.0 | – |
Current tax charge on revenue and impairment | (1.0) | – |
Total tax (charge)/credit on other comprehensive income and recognised directly in equity | (0.5) | 1.7 |
| 2023 | 2022 | |
| Group | £m | £m |
Profit before taxation | 83.9 | 77.4 |
Profit before taxation multiplied by the standard rate of corporation tax in the UK of 23.5% (2022: 19.0%) | 19.7 | 14.7 |
| Effects of: | ||
– adjustment in respect of prior years | (3.3) | (0.7) |
– adjustment in respect of foreign tax rates | (1.3) | 2.6 |
– non-deductible bad debt expense | 7.9 | 10.1 |
– other expenses not deductible for tax purposes | (1.2) | 1.6 |
– write-down of previously recognised deferred tax assets | 9.3 | – |
– other change in unrecognised deferred tax assets | 1.6 | 2.9 |
– impact of rate change on deferred tax asset / liability | (0.8) | (0.1) |
Pre-exceptional tax expense | 31.9 | 31.1 |
Exceptional tax charge/(credit) (note 10) | 4.0 | (10.5) |
Total tax expense | 35.9 | 20.6 |
| 2023 | 2022 | |
| Group | £m | £m |
Used in basic EPS calculation | 223.7 | 222.2 |
Dilutive effect of awards | 13.8 | 11.8 |
Used in diluted EPS calculation | 237.5 | 234.0 |
| 2023 | 2022 | |
| Group | pence | pence |
Basic EPS | 21.5 | 25.6 |
Dilutive effect of awards | (1.3) | (1.3) |
Diluted EPS | 20.2 | 24.3 |
| 2023 | 2022 | |
| Group | pence | pence |
Basic EPS | 21.5 | 25.6 |
Exceptional item | 1.7 | (4.8) |
Basic pre-exceptional EPS | 23.2 | 20.8 |
Dilutive effect of awards | (1.3) | (1.0) |
Diluted pre-exceptional EPS | 21.9 | 19.8 |
| 2023 | 2022 | |
| Group and Company | £m | £m |
Interim dividend of 3.1 pence per share (2022: interim dividend of 2.7 pence per share) | 6.9 | 6.0 |
Final 2022 dividend of 6.5 pence per share (2021: final 2021 dividend of 5.8 pence per share) | 14.6 | 12.9 |
21.5 | 18.9 |
| 2023 | 2022 | |
| £m | £m | |
Short-term employee benefits | 4.5 | 3.7 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payments | 0.5 | 0.5 |
Total | 5.1 | 4.3 |
| 2023 | 2022 | |
| Group | Number | Number |
Full-time* | 6,555 | 6,130 |
Part-time** | 1,217 | 1,302 |
7,772 | 7,432 |
| 2023 | 2022 | |
| Group | Number | Number |
Operations | 4,802 | 4,492 |
Administration | 377 | 395 |
Head office and loss prevention | 2,593 | 2,545 |
7,772 | 7,432 |
| 2023 | 2022 | |
| Group | £m | £m |
Gross wages and salaries | 170.3 | 145.5 |
Social security costs | 24.5 | 20.0 |
Pension charge – defined contribution schemes (note 27) | 1.0 | 0.8 |
Pension credit – defined benefit schemes (note 27) | (0.1) | (0.1) |
Share-based payment charge (note 28) | 2.7 | 2.2 |
Total | 198.4 | 168.4 |
| 2023 | 2022 | |
| Group | £m | £m |
Benefit of Polish Supreme Administrative Court Decision | – | 30.9 |
Decision of the General Court of the EU on State Aid | – | (15.3) |
Temporary Hungarian extra profit special tax | (4.0) | (5.1) |
Exceptional tax items | (4.0) | 10.5 |
| 2023 | 2022 | |
| Group | £m | £m |
| Net book value | ||
At 1 January | 24.2 | 22.9 |
Exchange adjustments | (0.6) | 1.3 |
At 31 December | 23.6 | 24.2 |
| 2023 | 2022 | |
| Group | £m | £m |
| Net book value | ||
At 1 January | 27.9 | 25.2 |
Additions | 17.9 | 14.7 |
Impairment | (0.2) | – |
Amortisation | (13.1) | (12.6) |
Exchange adjustments | (0.2) | 0.6 |
At 31 December | 32.3 | 27.9 |
| Analysed as: | ||
– cost | 151.8 | 142.2 |
– amortisation | (119.5) | (114.3) |
At 31 December | 32.3 | 27.9 |
| 2023 | 2022 | |
| Company | £m | £m |
Investment in subsidiaries | 712.5 | 712.5 |
Share-based payment adjustment | 20.9 | 19.8 |
Total investment in subsidiaries | 733.4 | 732.3 |
Subsidiary company | Country of incorporation and operation | Principal activity |
Avalist Credit Secure, S.L. | Spain | In liquidation |
Compañía Estelar Poniente, S.A. de C.V. | Mexico | Provision of agent services |
Digital Insurance OÜ | Estonia | Provision of services |
División Estratégica Central, S.A. de C.V. | Mexico | Holding company |
Estrategias Divisionales Céntricas, S.A. de C.V. | Mexico | Provision of agent services |
Estrategias Sureñas de Avanzada, S.A. de C.V. | Mexico | Provision of agent services |
International Personal Finance Digital Spain S.A.U. | Spain | In liquidation |
International Credit Insurance Limited | Guernsey | Provision of insurance services |
International Personal Finance Investments Limited | United Kingdom | Holding company |
IPF Ceská republica s.r.o | Czech Republic | Dormant |
IPF Development (2003) Limited | United Kingdom | Dormant |
IPF Digital AS | Estonia | Digital credit/provision of services |
IPF Digital Australia Pty Limited | Australia | Digital credit |
IPF Digital Finland Oy | Finland | Digital credit |
IPF Digital Group Limited * | United Kingdom | Holding company |
IPF Digital Latvia, SIA | Latvia | Digital credit |
IPF Digital Lietuva, UAB | Lithuania | Digital credit |
IPF Digital Mexico S.A de C.V | Mexico | Digital credit |
IPF Digital sp. z o.o. | Poland | Provision of services |
IPF Financial Services Limited | United Kingdom | Provision of loan finance |
IPF Financing Limited | United Kingdom | Provision of services |
IPF Guernsey (2) Limited | Guernsey | Dormant |
IPF Holdings Limited * | United Kingdom | Holding company |
IPF International Limited | United Kingdom | Provision of services |
IPF Loan Financing Limited | United Kingdom | Provision of services |
IPF Management Unlimited Company | Ireland | Dormant |
IPF Nordic Limited | United Kingdom | Provision of loan finance |
IPF Polska sp. z o.o. | Poland | Digital credit |
La Regional Operaciones Centrales, S.A. de C.V. | Mexico | Holding Company |
La Tapatía Operaciones de Avanzada, S.A. de C.V. | Mexico | Provision of agent services |
Metropolitana Estrella de Operaciones, S.A. de C.V. | Mexico | Provision of agent services |
Operadora Regiomontana de Estrategias Integrales, S.A. de C.V. | Mexico | Provision of agent services |
PF (Netherlands) B.V. | Netherlands | Provision of services |
Provident Financial Romania IFN S.A. | Romania | Home credit |
Provident Financial s.r.o. | Czech Republic | Home credit |
Provident PenzüGvi Zrt | Hungary | Home credit |
Provident Services SRL | Romania | Provision of services |
Provident Mexico S.A. de C.V. | Mexico | Home credit |
Provident Polska S.A. | Poland | Home credit |
Provident Servicios de Agencia S.A. de C.V. | Mexico | Dormant |
Provident Servicios S.A. de C.V. | Mexico | Dormant |
| Computer | Fixtures and | Motor | ||
| equipment | fittings | vehicles | Total | |
| Group | £m | £m | £m | £m |
| Cost | ||||
At 1 January 2022 | 79.3 | 22.9 | 0.5 | 102.7 |
Exchange adjustments | 2.9 | 1.8 | – | 4.7 |
Additions | 5.3 | 3.8 | – | 9.1 |
Disposals | (4.4) | (2.9) | (0.4) | (7.7) |
At 31 December 2022 | 83.1 | 25.6 | 0.1 | 108.8 |
| Depreciation | ||||
At 1 January 2022 | (70.4) | (18.2) | (0.3) | (88.9) |
Exchange adjustments | (2.6) | (1.3) | – | (3.9) |
Charge to the income statement | (4.1) | (2.1) | – | (6.2) |
Disposals | 4.5 | 2.8 | 0.2 | 7.5 |
At 31 December 2022 | (72.6) | (18.8) | (0.1) | (91.5) |
Net book value at 31 December 2022 | 10.5 | 6.8 | – | 17.3 |
| Computer | Fixtures and | Motor | ||
| equipment | fittings | vehicles | Total | |
| Group | £m | £m | £m | £m |
| Cost | ||||
At 1 January 2023 | 83.1 | 25.6 | 0.1 | 108.8 |
Exchange adjustments | 1.3 | 1.1 | – | 2.4 |
Additions | 4.1 | 0.6 | – | 4.7 |
Disposals | (6.1) | (2.2) | – | (8.3) |
At 31 December 2023 | 82.4 | 25.1 | 0.1 | 107.6 |
| Depreciation | ||||
At 1 January 2023 | (72.6) | (18.8) | (0.1) | (91.5) |
Exchange adjustments | (1.0) | (0.8) | – | (1.8) |
Charge to the income statement | (4.3) | (2.2) | – | (6.5) |
Disposals | 6.1 | 2.1 | – | 8.2 |
At 31 December 2023 | (71.8) | (19.7) | (0.1) | (91.6) |
Net book value at 31 December 2023 | 10.6 | 5.4 | – | 16.0 |
| Motor vehicles | Properties | Equipment | Group | |
| £m | £m | £m | £m | |
| Net book value at 1 January 2022 | 5.7 | 11.9 | 0.1 | 17.7 |
Exchange adjustments | 0.6 | 0.8 | – | 1.4 |
| Additions | 3.8 | 5.0 | – | 8.8 |
| Modifications | (0.5) | 0.5 | (0.1) | (0.1) |
Depreciation | (3.9) | (4.6) | – | (8.5) |
| Net book value at 31 December 2022 | 5.7 | 13.6 | – | 19.3 |
| Motor vehicles | Properties | Equipment | Group | |
| £m | £m | £m | £m | |
Net book value at 1 January 2023 | 5.7 | 13.6 | – | 19.3 |
Exchange adjustments | 0.4 | 0.5 | – | 0.9 |
Additions | 9.1 | 0.7 | – | 9.8 |
Modifications | 0.1 | 1.3 | – | 1.4 |
Depreciation | (4.6) | (5.1) | – | (9.7) |
Net book value at 31 December 2023 | 10.7 | 11.0 | – | 21.7 |
| 2023 | 2022 | |
| Group | £m | £m |
Depreciation on right-of-use assets | 9.7 | 8.5 |
Interest expense on lease liabilities | 2.1 | 1.6 |
Expense relating to short term leases | 1.7 | 1.2 |
13.5 | 11.3 |
| 2023 | 2022 | |
| £m | £m | |
Lease liability at 1 January | 21.4 | 18.7 |
Exchange adjustments | 0.9 | 1.6 |
Additions | 11.2 | 8.7 |
Interest | 2.1 | 1.6 |
Lease payments | (12.0) | (9.2) |
Lease liability at 31 December | 23.6 | 21.4 |
Current liabilities | 8.3 | 7.2 |
| Non-current liabilities: | ||
– between one and five years | 13.7 | 12.2 |
– greater than five years | 1.6 | 2.0 |
| 15.3 | 14.2 | |
Lease liability at 31 December | 23.6 | 21.4 |
| Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
At 1 January | 132.6 | 116.8 | – | (0.7) |
Exchange adjustments | 8.1 | 14.1 | – | – |
Tax credit/(charge) to the income statement | (16.6) | – | 0.6 | (0.2) |
Tax (charge)/credit on other comprehensive (expense)/income | (1.0) | 1.7 | (1.0) | 0.9 |
Tax credit direct to equity | 1.5 | – | 0.4 | – |
At 31 December | 124.6 | 132.6 | – | – |
| Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Deferred tax assets | 131.7 | 138.5 | – | 0.5 |
Deferred tax liabilities | (7.1) | (5.9) | – | (0.5) |
At 31 December | 124.6 | 132.6 | – | – |
Group | Company | ||||||
| Revenue | |||||||
| and | Other | Retirement | Other | ||||
| impairment | temporary | benefit | temporary | ||||
| Losses | differences | differences | Total | obligations | differences | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | 43.4 | 75.9 | (2.5) | 116.8 | (1.2) | 0.5 | (0.7) |
Exchange adjustments | 6.3 | 7.0 | 0.8 | 14.1 | – | – | – |
Tax (charge)/credit to the income statement | (17.6) | 16.0 | 1.6 | – | (0.2) | – | (0.2) |
Tax credit on items taken directly to equity | – | – | 1.7 | 1.7 | 0.9 | – | 0.9 |
At 31 December 2022 | 32.1 | 98.9 | 1.6 | 132.6 | (0.5) | 0.5 | – |
At 1 January 2023 | 32.1 | 98.9 | 1.6 | 132.6 | (0.5) | 0.5 | – |
Exchange adjustments | 2.2 | 5.6 | 0.3 | 8.1 | – | – | – |
Tax (charge)/credit to the income statement | (6.5) | (10.1) | – | (16.6) | – | 0.6 | 0.6 |
Tax charge on other comprehensive income | – | – | (1.0) | (1.0) | (1.0) | – | (1.0) |
Tax credit on items taken directly to equity | – | 1.0 | 0.5 | 1.5 | – | 0.4 | 0.4 |
At 31 December 2023 | 27.8 | 95.4 | 1.4 | 124.6 | (1.5) | 1.5 | – |
| 2023 | 2022 | |
| Group | £m | £m |
| Amounts receivable from customers comprise: | ||
– amounts due within one year | 689.6 | 656.6 |
– amounts due in more than one year | 203.3 | 212.2 |
Total amounts recoverable from customers | 892.9 | 868.8 |
| 2023 | 2022 | |
| Group | £m | £m |
Polish zloty | 219.7 | 278.9 |
Czech crown | 53.3 | 56.1 |
Euro | 98.1 | 90.5 |
Hungarian forint | 141.2 | 125.4 |
Mexican peso | 229.0 | 188.7 |
Romanian leu | 107.0 | 89.1 |
Australian dollar | 44.6 | 40.1 |
Total | 892.9 | 868.8 |
2023 | 2022 | |||||||
| Total net | Total net | |||||||
| Stage 1 | Stage 2 | Stage 3 | Receivables | Stage 1 | Stage 2 | Stage 3 | Receivables | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Home credit | 443.7 | 74.9 | 151.5 | 670.1 | 439.7 | 78.9 | 140.9 | 659.5 |
IPF Digital | 206.7 | 9.8 | 6.3 | 222.8 | 193.7 | 9.4 | 6.2 | 209.3 |
Group | 650.4 | 84.7 | 157.8 | 892.9 | 633.4 | 88.3 | 147.1 | 868.8 |
2023 | 2022 | |||||||
| Total net | Total net | |||||||
| Stage 1 | Stage 2 | Stage 3 | Receivables | Stage 1 | Stage 2 | Stage 3 | Receivables | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Gross carrying amount | 799.7 | 159.5 | 441.9 | 1,401.1 | 782.0 | 161.8 | 422.8 | 1,366.6 |
Loss allowance | (149.3) | (74.8) | (284.1) | (508.2) | (148.6) | (73.5) | (275.7) | (497.8) |
Net receivables | 650.4 | 84.7 | 157.8 | 892.9 | 633.4 | 88.3 | 147.1 | 868.8 |
2023 | 2022 | |||||||
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
| Gross carrying amount – Home credit | £m | £m | £m | £m | £m | £m | £m | £m |
Opening gross carrying amount at 1 January | 554.2 | 146.4 | 389.8 | 1,090.4 | 457.2 | 107.9 | 342.6 | 907.7 |
Customer lending | 919.4 | – | – | 919.4 | 894.4 | – | – | 894.4 |
Transfers between stages: | (373.9) | 59.4 | 314.5 | – | (311.6) | 78.2 | 233.4 | – |
– From stage 1 | (396.4) | 165.5 | 230.9 | – | (327.6) | 144.7 | 182.9 | – |
– From stage 2 | 12.7 | (107.8) | 95.1 | – | 6.8 | (67.6) | 60.8 | – |
– From stage 3 | 9.8 | 1.7 | (11.5) | – | 9.2 | 1.1 | (10.3) | – |
Revenue | 387.8 | 81.4 | 172.1 | 641.3 | 327.1 | 69.1 | 132.2 | 528.4 |
Recoveries | (1,031.3) | (159.7) | (505.3) | (1,696.3) | (982.3) | (133.2) | (380.7) | (1,496.2) |
Other movements | 104.8 | 15.6 | 29.3 | 149.7 | 169.4 | 24.4 | 62.3 | 256.1 |
Closing gross carrying amount at 31 December | 561.0 | 143.1 | 400.4 | 1,104.5 | 554.2 | 146.4 | 389.8 | 1,090.4 |
2023 | 2022 | |||||||
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
| Loss allowance – Home credit | £m | £m | £m | £m | £m | £m | £m | £m |
Opening loss allowance at 1 January | (114.5) | (67.5) | (248.9) | (430.9) | (96.9) | (50.0) | (217.3) | (364.2) |
Loss allowance on customer lending | (91.9) | – | – | (91.9) | (99.1) | – | – | (99.1) |
Transfers between stages: | 68.6 | (7.3) | (61.3) | – | 63.0 | (18.3) | (44.7) | – |
– From stage 1 | 78.5 | (44.6) | (33.9) | – | 70.5 | (44.3) | (26.2) | – |
– From stage 2 | (4.5) | 37.9 | (33.4) | – | (2.3) | 26.3 | (24.0) | – |
– From stage 3 | (5.4) | (0.6) | 6.0 | – | (5.2) | (0.3) | 5.5 | – |
Change in risk parameters | (3.2) | (0.7) | (3.4) | (7.3) | 0.2 | – | 0.5 | 0.7 |
Other impairment | (60.1) | (27.9) | 51.1 | (36.9) | (12.0) | (8.7) | 38.4 | 17.7 |
Impairment | (86.6) | (35.9) | (13.6) | (136.1) | (47.9) | (27.0) | (5.8) | (80.7) |
Recoveries | 69.9 | 33.4 | 44.4 | 147.7 | 44.6 | 19.7 | 4.0 | 68.3 |
Other movements | 13.9 | 1.8 | (30.8) | (15.1) | (14.3) | (10.2) | (29.8) | (54.3) |
Closing loss allowance at 31 December | (117.3) | (68.2) | (248.9) | (434.4) | (114.5) | (67.5) | (248.9) | (430.9) |
2023 | 2022 | |||||||
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
| Net receivables – Home credit | £m | £m | £m | £m | £m | £m | £m | £m |
Opening net receivables at 1 January | 439.7 | 78.9 | 140.9 | 659.5 | 360.3 | 57.9 | 125.3 | 543.5 |
Customer lending | 919.4 | – | – | 919.4 | 894.4 | – | – | 894.4 |
Transfers between stages: | (373.9) | 59.4 | 314.5 | – | (311.6) | 78.2 | 233.4 | – |
– From stage 1 | (396.4) | 165.5 | 230.9 | – | (327.6) | 144.7 | 182.9 | – |
– From stage 2 | 12.7 | (107.8) | 95.1 | – | 6.8 | (67.6) | 60.8 | – |
– From stage 3 | 9.8 | 1.7 | (11.5) | – | 9.2 | 1.1 | (10.3) | – |
Revenue | 387.8 | 81.4 | 172.1 | 641.3 | 327.1 | 69.1 | 132.2 | 528.4 |
Impairment | (86.6) | (35.9) | (13.6) | (136.1) | (47.9) | (27.0) | (5.8) | (80.7) |
Recoveries | (961.4) | (126.3) | (460.9) | (1,548.6) | (937.7) | (113.5) | (376.7) | (1,427.9) |
Other movements | 118.7 | 17.4 | (1.5) | 134.6 | 155.1 | 14.2 | 32.5 | 201.8 |
Closing net receivables at 31 December | 443.7 | 74.9 | 151.5 | 670.1 | 439.7 | 78.9 | 140.9 | 659.5 |
2023 | 2022 | |||||||
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
| Gross carrying amount – IPF Digital | £m | £m | £m | £m | £m | £m | £m | £m |
Opening gross carrying amount at 1 January | 227.8 | 15.4 | 33.0 | 276.2 | 192.5 | 16.2 | 36.4 | 245.1 |
Customer lending | 231.2 | – | – | 231.2 | 232.0 | – | – | 232.0 |
Transfers between stages: | (61.5) | 10.0 | 51.5 | – | (37.5) | (0.9) | 38.4 | – |
– From stage 1 | (114.0) | 104.0 | 10.0 | – | (83.9) | 82.5 | 1.4 | – |
– From stage 2 | 50.8 | (95.4) | 44.6 | – | 44.2 | (84.7) | 40.5 | – |
– From stage 3 | 1.7 | 1.4 | (3.1) | – | 2.2 | 1.3 | (3.5) | – |
Revenue | 113.7 | 8.9 | 3.9 | 126.5 | 105.1 | 8.1 | 3.9 | 117.1 |
Recoveries | (287.8) | (11.2) | (48.4) | (347.4) | (283.2) | (8.2) | (48.6) | (340.0) |
Other movements | 15.3 | (6.7) | 1.5 | 10.1 | 18.9 | 0.2 | 2.9 | 22.0 |
| Closing gross carrying amount at 31 | ||||||||
| December | 238.7 | 16.4 | 41.5 | 296.6 | 227.8 | 15.4 | 33.0 | 276.2 |
2023 | 2022 | |||||||
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
| Loss allowance – IPF Digital | £m | £m | £m | £m | £m | £m | £m | £m |
Opening loss allowance at 1 January | (34.1) | (6.0) | (26.8) | (66.9) | (32.7) | (7.6) | (31.5) | (71.8) |
Loss allowance on customer lending | (18.2) | – | – | (18.2) | (27.6) | – | – | (27.6) |
Transfers between stages: | (6.5) | 27.5 | (21.0) | – | (6.3) | 27.6 | (21.3) | – |
– From stage 1 | 8.1 | (7.9) | (0.2) | – | 9.7 | (9.5) | (0.2) | – |
– From stage 2 | (13.4) | 36.2 | (22.8) | – | (14.1) | 37.9 | (23.8) | – |
– From stage 3 | (1.2) | (0.8) | 2.0 | – | (1.9) | (0.8) | 2.7 | – |
Change in risk parameters | 0.1 | – | 0.1 | 0.2 | 3.9 | 0.7 | 1.3 | 5.9 |
Other impairment | 4.9 | (31.5) | 11.3 | (15.3) | 17.1 | (36.0) | 14.6 | (4.3) |
Impairment | (19.7) | (4.0) | (9.6) | (33.3) | (12.9) | (7.7) | (5.4) | (26.0) |
Recoveries | – | – | 20.4 | 20.4 | – | – | 29.8 | 29.8 |
Other movements | 21.8 | 3.4 | (19.2) | 6.0 | 11.5 | 9.3 | (19.7) | 1.1 |
Closing loss allowance at 31 December | (32.0) | (6.6) | (35.2) | (73.8) | (34.1) | (6.0) | (26.8) | (66.9) |
2023 | 2022 | |||||||
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
| Net receivables – IPF Digital | £m | £m | £m | £m | £m | £m | £m | £m |
Opening net receivables at 1 January | 193.7 | 9.4 | 6.2 | 209.3 | 159.8 | 8.6 | 4.9 | 173.3 |
Customer lending | 231.2 | – | – | 231.2 | 232.0 | – | – | 232.0 |
Transfers between stages: | (61.5) | 10.0 | 51.5 | – | (37.5) | (0.9) | 38.4 | – |
– From stage 1 | (114.0) | 104.0 | 10.0 | – | (83.9) | 82.5 | 1.4 | – |
– From stage 2 | 50.8 | (95.4) | 44.6 | – | 44.2 | (84.7) | 40.5 | – |
– From stage 3 | 1.7 | 1.4 | (3.1) | – | 2.2 | 1.3 | (3.5) | – |
Revenue | 113.7 | 8.9 | 3.9 | 126.5 | 105.1 | 8.1 | 3.9 | 117.1 |
Impairment | (19.7) | (4.0) | (9.6) | (33.3) | (12.9) | (7.7) | (5.4) | (26.0) |
Recoveries | (287.8) | (11.2) | (28.0) | (327.0) | (283.2) | (8.2) | (18.8) | (310.2) |
Other movements | 37.1 | (3.3) | (17.7) | 16,1 | 30.4 | 9.5 | (16.8) | 23.1 |
Closing net receivables at 31 December | 206.7 | 9.8 | 6.3 | 222.8 | 193.7 | 9.4 | 6.2 | 209.3 |
| 2023 | 2022 | |
| Group | % | % |
European home credit | 4.9 | 0.7 |
Mexico home credit | 32.3 | 31.6 |
IPF Digital | 11.6 | 10.1 |
Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Cash at bank and in hand | 42.5 | 50.7 | 5.0 | 5.0 |
Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
GBP sterling | 3.0 | 4.5 | 3.0 | 4.6 |
Polish zloty | 11.6 | 16.5 | 0.2 | – |
Czech crown | 0.9 | 1.1 | – | – |
Euro | 10.4 | 12.9 | 1.8 | 0.4 |
Hungarian forint | 1.6 | 1.4 | – | – |
Mexican peso | 10.2 | 11.9 | – | – |
Romanian leu | 4.3 | 1.9 | – | – |
Australian dollar | 0.5 | 0.5 | – | – |
Total | 42.5 | 50.7 | 5.0 | 5.0 |
Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Other receivables | 6.3 | 7.4 | – | – |
Prepayments | 9.7 | 8.8 | 0.6 | 0.2 |
Amounts due from Group undertakings | – | – | 522.8 | 527.4 |
Total | 16.0 | 16.2 | 523.4 | 527.6 |
Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Trade payables | 16.8 | 15.5 | 0.2 | 0.6 |
Other payables including taxation and social security | 58.9 | 53.1 | – | 0.4 |
Accruals | 57.2 | 53.6 | 13.0 | 13.5 |
Amounts due to Group undertakings | – | – | 384.0 | 357.8 |
Total | 132.9 | 122.2 | 397.2 | 372.3 |
Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Borrowings | ||||
Bank borrowings | 83.6 | 135.1 | – | – |
Bonds | 428.2 | 413.7 | 428.2 | 413.7 |
Total | 511.8 | 548.8 | 428.2 | 413.7 |
| Maturity | 2023 | ||
Bond | Coupon % | date | £m |
Swedish krona bond – 450.0m | Three–month STIBOR plus 700 basis points | 2024 | 35.1 |
Euro bond – €341.2m | 9.750 | 2025 | 295.9 |
Hungarian bond – €11.6m | 11.500 | 2026 | 10.1 |
Polish bond – zloty 72.0m | Six-month WIBOR plus 850 basis points | 2026 | 14.4 |
Retail bond – £77.4m | 12.000 | 2027 | 77.4 |
| 432.9 | |||
Less: unamortised arrangement fees and issue discount | (4.7) | ||
Total | 428.2 |
Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Borrowings | ||||
| Repayable: | ||||
– in less than one year | 52.2 | 71.8 | 35.1 | 40.5 |
– between one and two years | 330.5 | 57.1 | 292.9 | 35.8 |
– between two and five years | 129.1 | 419.9 | 100.2 | 337.4 |
Total | 511.8 | 548.8 | 428.2 | 413.7 |
Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Sterling | 75.7 | 79.5 | 75.7 | 79.5 |
Polish zloty | 16.7 | 20.5 | 14.4 | – |
Czech crown | 9.3 | 19.6 | – | – |
Euro | 303.0 | 298.4 | 303.0 | 298.4 |
Hungarian forint | 64.6 | 79.4 | – | – |
Romanian leu | 6.1 | 5.9 | – | – |
Mexican peso | 1.3 | 9.7 | – | – |
Swedish krona | 35.1 | 35.8 | 35.1 | 35.8 |
Total | 511.8 | 548.8 | 428.2 | 413.7 |
| Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Bond and bank facilities available | ||||
| Repayable: | ||||
– on demand | 32.6 | 31.6 | 9.7 | 9.8 |
– in less than one year | 65.4 | 84.7 | 35.1 | 46.2 |
– between one and two years | 364.6 | 57.4 | 306.4 | 35.8 |
– between two and five years | 166.1 | 437.3 | 101.9 | 367.2 |
Total | 628.7 | 611.0 | 453.1 | 459.0 |
| Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Expiring within one year | 45.8 | 44.5 | 9.7 | 15.5 |
Expiring between one and two years | 31.1 | 0.3 | 10.5 | – |
Expiring in more than two years | 35.3 | 12.0 | – | 24.4 |
Total | 112.2 | 56.8 | 20.2 | 39.9 |
| Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Not later than six months | 26.8 | 21.8 | 176.5 | 191.9 |
Later than six months and not later than one year | 78.7 | 91.1 | 56.0 | 59.3 |
Later than one year and not later than two years | 365.1 | 109.3 | 560.2 | 255.1 |
Later than two years and not later than five years | 151.5 | 450.5 | 121.9 | 375.7 |
Total | 622.1 | 672.7 | 914.6 | 882.0 |
2023 | 2022 | |||
| Outflow | Inflow | Outflow | Inflow | |
| Group | £m | £m | £m | £m |
Not later than one month | 295.2 | 293.2 | 250.5 | 249.2 |
Later than one month and not later than six months | 102.6 | 101.3 | 114.4 | 114.4 |
Later than six months and not later than one year | 0.6 | 0.6 | 7.9 | 7.4 |
Later than one year and not later than two years | – | – | 3.3 | 3.0 |
Total | 398.4 | 395.1 | 376.1 | 374.0 |
| 2023 | 2022 | |||
| Outflow | Inflow | Outflow | Inflow | |
| Company | £m | £m | £m | £m |
Not later than one month | 0.1 | 0.1 | 19.8 | 19.7 |
Later than one month and not later than six months | 0.7 | 0.7 | 0.7 | 0.7 |
Later than six months and not later than one year | 0.4 | 0.3 | 0.4 | 0.4 |
Total | 1.2 | 1.1 | 20.9 | 20.8 |
| Percentage | Borrowing | Percentage | ||
| Receivables | of total | facilities | of total | |
| Group | £m | % | £m | % |
| 2022 | ||||
Less than one year | 656.6 | 75.6 | 116.3 | 19.0 |
Later than one year | 212.2 | 24.4 | 494.7 | 81.0 |
Total | 868.8 | 100.0 | 611.0 | 100.0 |
| 2023 | ||||
Less than one year | 689.6 | 77.2 | 98.0 | 15.6 |
Later than one year | 203.3 | 22.8 | 530.7 | 84.4 |
Total | 892.9 | 100.0 | 628.7 | 100.0 |
| 2023 | 2022 | |
| Group | £m | £m |
Reduction in profit before taxation | 1.7 | 1.7 |
| 2023 | 2022 | |
| Group | £m | £m |
Change in reserves | 3.7 | 4.3 |
Change in profit before taxation | 5.9 | 7.1 |
| 2023 | 2022 | |
| Group | £m | £m |
Cash and cash equivalents | 42.5 | 50.7 |
Derivative financial assets | 2.9 | 4.5 |
Total | 45.4 | 55.2 |
| 2023 | 2022 | |
| Group | £m | £m |
Amounts receivable from customers | 892.9 | 868.8 |
| 2023 | 2022 | |
| Group | £m | £m |
Receivables | 892.9 | 868.8 |
Borrowings | (511.8) | (548.8) |
Other net assets | 120.8 | 125.2 |
Equity | 501.9 | 445.2 |
Equity as % of receivables | 56.2% | 51.2% |
Gearing | 1.0 | 1.2 |
| 2023 | 2022 | |
| Group | £m | £m |
| Assets | ||
Foreign currency contracts | 2.9 | 4.5 |
Total | 2.9 | 4.5 |
| 2023 | 2022 | |
| Group | £m | £m |
| Liabilities | ||
Foreign currency contracts | 4.4 | 4.6 |
Total | 4.4 | 4.6 |
| 2023 | 2022 | |
| Company | £m | £m |
| Liabilities | ||
Foreign currency contracts | – | 0.1 |
Total | – | 0.1 |
| In more than | |||
| Repayable | one year but | ||
| up to | less than | ||
| one year | two years | Total | |
| Group | £m | £m | £m |
| As at 31 December 2022 | |||
Foreign currency contracts | 372.8 | 3.3 | 376.1 |
Cash flow hedges | 372.8 | 3.3 | 376.1 |
| As at 31 December 2023 | |||
Foreign currency contracts | 398.4 | – | 398.4 |
Cash flow hedges | 398.4 | – | 398.4 |
| In more than | |||
| Repayable | one year but | ||
| up to | less than | ||
| one year | two years | Total | |
| Company | £m | £m | £m |
| As at 31 December 2022 | |||
Foreign currency contracts | 20. 9 | – | 20.9 |
Cash flow hedges | 20. 9 | – | 20.9 |
| As at 31 December 2023 | |||
Foreign currency contracts | 1.2 | – | 1.2 |
Cash flow hedges | 1.2 | – | 1.2 |
2023 | 2022 | |||||
| Financial | Financial | |||||
| assets at | Derivatives | assets at | Derivatives | |||
| amortised | used for | amortised | used for | |||
| cost | hedging | Total | cost | hedging | Total | |
| Group | £m | £m | £m | £m | £m | £m |
Amounts receivable from customers | 892.9 | – | 892.9 | 868.8 | – | 868.8 |
Derivative financial instruments | – | 2.9 | 2.9 | – | 4.5 | 4.5 |
Cash and cash equivalents | 42.5 | – | 42.5 | 50.7 | – | 50.7 |
Other receivables | 16.0 | – | 16.0 | 16.2 | – | 16.2 |
Total | 951.4 | 2.9 | 954.3 | 935.7 | 4.5 | 940.2 |
2023 | 2022 | |||||
| Financial | Financial | |||||
| liabilities at | Derivatives | liabilities at | Derivatives | |||
| amortised | used for | amortised | used for | |||
| cost | hedging | Total | cost | hedging | Total | |
| Group | £m | £m | £m | £m | £m | £m |
Bonds | 428.2 | – | 428.2 | 413.7 | – | 413.7 |
Bank borrowings | 83.6 | – | 83.6 | 135.1 | – | 135.1 |
Derivative financial instruments | – | 4.4 | 4.4 | – | 4.6 | 4.6 |
Trade and other payables | 132.9 | – | 132.9 | 122.2 | – | 122.2 |
Provision for liabilities and charges | – | – | – | 4.7 | – | 4.7 |
Total | 644.7 | 4.4 | 649.1 | 675.7 | 4.6 | 680.3 |
| Fair values | |||||
| Carrying | Total fair | ||||
| value | Level 1 | Level 2 | Level 3 | value | |
| At 31 December 2022 | £m | £m | £m | £m | £m |
| Financial assets | |||||
Amounts receivable from customers | 868.8 | – | – | 1,111.2 | 1,111.2 |
Derivative financial instruments | 4.5 | – | 4.5 | – | 4.5 |
Cash and cash equivalents | 50.7 | 50.7 | – | – | 50.7 |
Other receivables | 16.2 | – | – | 16.2 | 16.2 |
940.2 | 50.7 | 4.5 | 1,127.4 | 1,182.6 | |
| Financial liabilities | |||||
Bonds | 413.7 | 358.2 | – | – | 358.2 |
Bank borrowings | 135.1 | 135.1 | – | – | 135.1 |
Derivative financial instruments | 4.6 | – | 4.6 | – | 4.6 |
Trade and other payables | 122.2 | – | – | 122.2 | 122.2 |
Provision for liabilities and charges | 4.7 | – | – | 4.7 | 4.7 |
680.3 | 493.3 | 4.6 | 126.9 | 624.8 |
| Fair values | |||||
| Carrying | Total fair | ||||
| value | Level 1 | Level 2 | Level 3 | value | |
| At 31 December 2023 | £m | £m | £m | £m | £m |
| Financial assets | |||||
Amounts receivable from customers | 892.9 | – | – | 1,139.3 | 1,139.3 |
Derivative financial instruments | 2.9 | – | 2.9 | – | 2.9 |
Cash and cash equivalents | 42.5 | 42.5 | – | – | 42.5 |
Other receivables | 16.0 | – | – | 16.0 | 16.0 |
954.3 | 42.5 | 2.9 | 1,155.3 | 1,200.7 | |
| Financial liabilities | |||||
Bonds | 428.2 | 420.8 | – | – | 420.8 |
Bank borrowings | 83.6 | 83.6 | – | – | 83.6 |
Derivative financial instruments | 4.4 | – | 4.4 | – | 4.4 |
Trade and other payables | 132.9 | – | – | 132.9 | 132.9 |
649.1 | 504.4 | 4.4 | 132.9 | 641.7 |
| Fair values | |||||
| Carrying | Total fair | ||||
| value | Level 1 | Level 2 | Level 3 | value | |
| At 31 December 2022 | £m | £m | £m | £m | £m |
| Financial assets | |||||
Cash and cash equivalents | 5.0 | 5.0 | – | – | 5.0 |
Other receivables | 527.6 | – | – | 527.6 | 527.6 |
532.6 | 5.0 | – | 527.6 | 532.6 | |
| Financial liabilities | |||||
Bonds | 413.7 | 358.2 | – | – | 358.2 |
Derivative financial instruments | 0.1 | – | 0.1 | – | 0.1 |
Trade and other payables | 372.3 | – | – | 372.3 | 372.3 |
786.1 | 358.2 | 0.1 | 372.3 | 730.6 |
| Fair values | |||||
| Carrying | Total fair | ||||
| value | Level 1 | Level 2 | Level 3 | value | |
| At 31 December 2023 | £m | £m | £m | £m | £m |
| Financial assets | |||||
Cash and cash equivalents | 5.0 | 5.0 | – | – | 5.0 |
Other receivables | 523.4 | – | – | 523.4 | 523.4 |
528.4 | 5.0 | – | 523.4 | 528.4 | |
| Financial liabilities | |||||
Bonds | 428.2 | 420.8 | – | – | 420.8 |
Trade and other payables | 397.2 | – | – | 397.2 | 397.2 |
825.4 | 420.8 | – | 397.2 | 818.0 |
| 2023 | 2022 | |
| Group and Company | % | % |
Price inflation (‘CPI’) | 2.5 | 2.6 |
Rate of increase to pensions in payment | 3.0 | 3.1 |
Discount rate | 4.8 | 5.0 |
| 2023 | 2022 | |
| Group and Company | £m | £m |
Diversified growth funds | 1.6 | 4.6 |
Corporate bonds | 7.6 | 14.5 |
Equities | 0.9 | – |
Liability driven investments | 19.7 | 11.7 |
Other | 0.6 | 0.1 |
Total fair value of scheme assets | 30.4 | 30.9 |
Present value of funded defined benefit obligations | (24.3) | (28.8) |
Net asset recognised in the balance sheet | 6.1 | 2.1 |
| 2023 | 2022 | |
| Group and Company | £m | £m |
Interest cost | 1.4 | 0.8 |
Expected return on scheme assets | (1.5) | (0.9) |
Net credit recognised in the income statement | (0.1) | (0.1) |
| 2023 | 2022 | |
| Group and Company | £m | £m |
Fair value of scheme assets at 1 January | 30.9 | 51.3 |
Expected return on scheme assets | 1.5 | 0.9 |
Actuarial loss on scheme assets | (0.5) | (21.3) |
Contributions by the Group | – | 0.9 |
Net benefits paid out | (1.5) | (0.9) |
Fair value of scheme assets at 31 December | 30.4 | 30.9 |
| 2023 | 2022 | |
| Group and Company | £m | £m |
Defined benefit obligation at 1 January | (28.8) | (46.4) |
Interest cost | (1.4) | (0.8) |
Actuarial gain on scheme liabilities | 4.4 | 17.5 |
Net benefits paid out | 1.5 | 0.9 |
Defined benefit obligation at 31 December | (24.3) | (28.8) |
| 2023 | 2022 | |
| Group and Company | £m | £m |
Expected return on scheme assets | 1.5 | 0.9 |
Actuarial loss on scheme assets | (0.5) | (21.3) |
Actual loss on scheme assets | 1.0 | (20.4) |
| 2023 | 2022 | |
| Group and Company | £m | £m |
Actuarial loss on scheme assets | (0.5) | (21.3) |
Actuarial gain on scheme liabilities | 4.4 | 17.5 |
Total gain/(loss) recognised in the SOCI in the year | 3.9 | (3.8) |
Cumulative amount of losses recognised in the SOCI | (16.6) | (20.5) |
Group and Company | 2023 | 2022 | 2021* | 2020* | 2019* | |
| Actuarial (losses)/gains on scheme assets: | ||||||
– | amount (£m) | (0.5) | (21.3) | (1.6) | 6.7 | 4.4 |
– | percentage of scheme assets (%) | (1.6) | (68.9) | (3.1) | 12.8 | 9.6 |
| Experience gains/(losses) on scheme liabilities: | ||||||
– | amount (£m) | 3.4 | (2.4) | 1.7 | – | – |
– | percentage of scheme liabilities (%) | 14.2 | (8.3) | 3.7 | – | – |
| SAYE | Performance | Deferred | Restricted | |
| Group and Company | Scheme | Share Plan* | Share Plan | Share Plan** |
Grant date | 15/09/23 | 03/04/23 | 03/04/23 | 10/05/23 |
Share price at award date | 1.23 | 1.11 | 1.03 | 0.99 |
Base price for TSR | n/a | n/a | n/a | n/a |
Exercise price | 0.99 | Nil | n/a | n/a |
Vesting period (years) | 3 and 5 | 3 | 3 | 3 |
Expected volatility | 64% | 69% | n/a | 63% |
Award life (years) | Up to 5 | 3 | n/a | 3 |
Expected life (years) | Up to 5 | 3 | n/a | 3 |
Risk-free rate | 4.36% | 3.43% | n/a | 3.80% |
Expected dividends expressed as a dividend yield | 7.51% | 8.29% | n/a | 9.29% |
| Deferred portion | n/a | n/a | n/a | n/a |
| TSR threshold | n/a | n/a | n/a | n/a |
| TSR maximum target | n/a | n/a | n/a | n/a |
| EPS threshold | n/a | n/a | n/a | n/a |
| EPS maximum target | n/a | n/a | n/a | n/a |
| Net revenue threshold | n/a | n/a | n/a | n/a |
| Net revenue maximum target | n/a | n/a | n/a | n/a |
Fair value per award (£) | 0.61 – 0.68 | 0.70 | n/a | 0.75 |
| SAYE | Deferred | Performance | Discretionary | |||||||||
| schemes | CSOPs | Share Plans | Share Plans | Restricted Share Plans | Award Plans | |||||||
| Weighted | Weighted | Weighted | Weighted | Weighted | Weighted | |||||||
| average | average | average | average | average | average | |||||||
| exercise | exercise | exercise | exercise | exercise | exercise | |||||||
Group | Number | price £ | Number | price £ | Number | price £ | Number | price £ | Number | price £ | Number | price £ |
Outstanding at 1 January 2022 | 1,024,638 | 0.94 | 8,657 | 4.05 | 2,336,727 | – | 7,423,123 | – | – | – | 1,373,738 | – |
Granted | 974,128 | 0.75 | – | – | 1,103,152 | – | 3,330,378 | – | – | – | – | – |
Expired/lapsed | (250,370) | 0.99 | – | – | – | – | (4,038,611) | – | – | – | (236,278) | – |
Exercised | – | – | – | – | (1,045,164) | – | (163,972) | – | – | – | – | – |
Outstanding at 31 December | ||||||||||||
| 2022 | 1,748,396 | 0.82 | 8,657 | 4.05 | 2,394,715 | – | 6,550,918 | – | – | – | 1,137,460 | – |
Outstanding at 1 January 2023 | 1,748,396 | 0.82 | 8,657 | 4.05 | 2,394,715 | – | 6,550,918 | – | – | – | 1,137,460 | – |
Granted | 132,099 | 0.99 | – | – | 1,191,844 | – | 496,873 | – | 2,040,396 | – | – | – |
Expired/lapsed | (245,569) | 0.89 | (2,999) | 3.64 | (20,604) | – | (81,738) | – | – | – | – | – |
Exercised | (481,389) | 0.86 | – | – | (835,616) | – | (120,041) | – | – | – | – | – |
Outstanding at 31 December | ||||||||||||
2023 | 1,153,537 | 0.81 | 5,658 | 4.27 | 2,730,339 | – | 6,846,012 | – | 2,040,396 | – | 1,137,460 | – |
| SAYE | Deferred | Performance | Discretionary | |||||||||
schemes | CSOPs | Share Plans | Share Plans | Restricted Share Plans | Award Plans | |||||||
| Weighted | Weighted | Weighted | Weighted | Weighted | Weighted | |||||||
| average | average | average | average | average | average | |||||||
| exercise | exercise | exercise | exercise | exercise | exercise | |||||||
Company | Number | price £ | Number | price £ | Number | price £ | Number | price £ | Number | price £ | Number | price £ |
Outstanding at 1 January 2022 | 678,827 | 0.93 | 3,896 | 4.87 | 819,193 | – | 3,282,297 | – | – | – | 655,521 | – |
Granted | 659,200 | 0.75 | – | – | 625,186 | – | 1,904,076 | – | – | – | – | – |
Expired/lapsed | (156,902) | 0.97 | – | – | – | – | (1,661,520) | – | – | – | (66,116) | – |
Exercised | – | – | – | – | (387,150) | – | (7,929) | – | – | – | – | – |
Outstanding at 31 December | ||||||||||||
| 2022 | 1,181,125 | 0.81 | 3,896 | 4.87 | 1,057,229 | – | 3,516,924 | – | – | – | 589,405 | – |
Outstanding at 1 January 2023 | 1,181,125 | 0.81 | 3,896 | 4.87 | 1,057,229 | – | 3,516,924 | – | – | – | 589,405 | – |
Granted | 66,338 | 0.99 | – | – | 781,132 | - | 40,504 | - | 1,273,695 | – | – | – |
Expired/lapsed | (175,728) | 0.84 | – | – | – | – | – | – | – | – | – | – |
Exercised | (365,228) | 0.86 | – | – | (293,762) | – | (111,520) | – | – | – | – | – |
Outstanding at 31 December | ||||||||||||
2023 | 706,507 | 0.80 | 3,896 | 4.87 | 1,544,599 | – | 3,445,908 | – | 1,273,695 | – | 589,405 | – |
| 2023 | 2022 | ||
| Company | £m | £m | |
234,244,437 | authorised, issued and fully-paid up shares at a nominal value of 10 pence | 23.4 | 23.4 |
Group | Company | ||||
| 2023 | 2022 | 2023 | 2022 | ||
| £m | £m | £m | £m | ||
Profit/(loss) after taxation from operations | 48.0 | 56.8 | (24.6) | (16.5) | |
| Adjusted for: | |||||
– | tax charge | 35.9 | 20.6 | 1.4 | 1.7 |
– | finance costs | 76.9 | 68.1 | 80.0 | 71.6 |
– | finance income | – | – | (51.8) | (45.6) |
– | share-based payment charge (note 28) | 2.7 | 2.2 | 1.5 | 1.1 |
– | depreciation of property, plant and equipment (note 14) | 6.5 | 6.2 | 0.2 | 0.1 |
– | loss/(profit) on disposal of property, plant and equipment (note 14) | 0.1 | (0.1) | – | – |
– | amortisation of intangible assets (note 12) | 13.1 | 12.6 | – | – |
– | depreciation of right-of-use assets (note 15) | 9.7 | 8.5 | 0.3 | 0.3 |
– | impairment of intangible assets (note 12) | 0.2 | – | – | – |
– | short-term and low value lease costs (note 15) | 1.7 | 1.2 | – | – |
| Changes in operating assets and liabilities: | |||||
– | increase in amounts receivable from customers | (3.8) | (115.7) | – | – |
– | decrease in other receivables | 0.9 | 13.2 | 4.4 | 29.2 |
– | increase/(decrease) in trade and other payables | 4.8 | (3.8) | 25.7 | (10.3) |
– | change in provisions | (4.7) | (0.9) | – | – |
– | change in retirement benefit asset | (0.1) | (1.0) | (0.1) | (1.0) |
– | increase/(decrease) in derivative financial instrument liabilities | 1.5 | (9.1) | – | (0.1) |
Cash generated from operating activities | 193.4 | 58.8 | 37.0 | 30.5 | |
| 2023 | 2022 | |
| Group | £m | £m |
Capital expenditure commitments contracted with third parties but not provided for at 31 December | 6.7 | 4.5 |
2023 | 2022 | |||||
| Recharge | Interest | Outstanding | Recharge | Interest | Outstanding | |
| of costs | charge | balance | of costs | charge | balance | |
| Company | £m | £m | £m | £m | £m | £m |
Europe | 0.1 | – | 43.4 | 0.1 | – | 26.7 |
Mexico | – | 12.8 | 101.9 | – | 9.1 | 82.3 |
Other UK companies | 6.9 | 3.7 | (6.5) | 5.0 | (2.7) | 60.6 |
7.0 | 16.5 | 138.8 | 5.1 | 6.4 | 169.6 |