2024 | 2023 | ||
Group | Notes | £m | £m |
Revenue | 1 | ||
Impairment | 1 | ( | ( |
Revenue less impairment | |||
Interest expense | 2 | ( | ( |
Other operating costs | ( | ( | |
Administrative expenses | ( | ( | |
Total costs | ( | ( | |
P rofit before taxation and exceptional items | 1 | ||
Exceptional items | 10 | ( | |
Profit before taxation | |||
T ax income – UK | |||
T ax expense – overseas | ( | ( | |
Total tax expense before exceptional items | 5 | ( | ( |
Exceptional tax income /(expense) | 5, 10 | ( | |
Total tax expense | ( | ( | |
Profit after taxation attributable to equity shareholders | |||
2024 | 2023 | ||
Group | Notes | pence | pence |
Earnings per share – statutory | |||
Basic | 6 | ||
Diluted | 6 | ||
2024 | 2023 | ||
Group | Notes | pence | pence |
Earnings per share – before exceptional items | |||
Basic | 6 | ||
Diluted | 6 |
Group | Company | ||||
2024 | 2023 | 2024 | 2023 | ||
£m | £m | £m | £m | ||
Profit/(loss) after taxation attributable to equity shareholders | ( | ( | |||
Other comprehensive (expense) /income | |||||
Items that may subsequently be reclassified to income statement | |||||
Exchange (losses)/gains on foreign currency translations | ( | – | – | ||
Net fair value (losses)/gains – cash flow hedges | ( | – | 0.1 | ||
Tax credit on items that may be reclassified | 5 | – | – | ||
Items that will not subsequently be reclassified to income statement | |||||
Actuarial (losses)/gains on retirement benefit obligation | 27 | ( | (2.0) | 3.9 | |
Tax credit/(charge) on items that will not be reclassified | 5 | ( | 0.5 | (1.0) | |
Other comprehensive (expense)/income net of taxation | ( | (1.5) | 3.0 | ||
Total comprehensive income/(expense) for the year attributable to equity shareholders | (5.9) | (21.6) |
Group Company | |||||
2024 | 2023 | 2024 | 2023 | ||
Notes | £m | £m | £m | £m | |
Assets | |||||
Non-current assets | |||||
Goodwill | 11 | – | – | ||
Intangible assets | 12 | – | – | ||
Investment in subsidiaries | 13 | 734.0 | 733.4 | ||
Property, plant and equipment | 14 | 1.0 | 1.1 | ||
Right -of-use assets | 15 | 2.0 | 2.3 | ||
Amounts receivable from customers | 17 | – | – | ||
Deferred tax assets | 16 | – | – | ||
Retirement benefit asset | 27 | 4.4 | 6.1 | ||
741.4 | 742.9 | ||||
Current assets | |||||
Amounts receivable from customers | 17 | – | – | ||
Derivative financial instruments | 23 | – | – | ||
Cash and cash equivalents | 18 | 1.5 | 5.0 | ||
Other receivables | 19 | 553.6 | 523.4 | ||
Current tax assets | – | – | |||
555.1 | 528.4 | ||||
Total assets | 1,296.5 | 1,271.3 | |||
Liabilities | |||||
Current liabilities | |||||
Borrowings | 21 | ( | ( ) | (54.9) | (35.1 ) |
Derivative financial instruments | 23 | ( ) | ( ) | – | – |
Trade and other payables | 20 | ( ) | ( ) | (460.3) | (397.2 ) |
Provision for liabilities and charges | 26 | ( | – | – | |
Lease liabilities | 15 | ( | ( ) | (0.3) | (0.2 ) |
Current tax liabilities | ( ) | ( | – | – | |
( ) | ( ) | (515.5) | (432.5 ) | ||
Non -current liabilities | |||||
Deferred tax liabilities | 16 | ( ) | ( | – | – |
Borrowings | 21 | ( | ( ) | (378.5) | (393.1 ) |
Lease liabilities | 15 | ( | ( ) | (2.1) | (2.4 ) |
( ) | ( ) | (380.6) | (395.5 ) | ||
Total liabilities | ( ) | ( ) | (896.1) | (828.0 ) | |
Net assets | 400.4 | 443.3 | |||
Equity attributable to owners of the Company | |||||
Called-up share capital | 29 | 22.5 | 23.4 | ||
Other reserve | ( | ( ) | 226.3 | 226.3 | |
Foreign exchange reserve | ( ) | – | – | ||
Hedging reserve | ( | – | – | ||
Own shares | ( ) | ( ) | (24.9) | (36.7 ) | |
Capital redemption reserve | 3.2 | 2.3 | |||
Retained earnings | 173.3 | 228.0 | |||
Total equity | 400.4 | 443.3 |
Called-up | Foreign | Capital | |||||||
share | Other | exchange | Hedging | Own | redemption | Retained | Total | ||
oup – 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 2023 | ( ) | ( ) | |||||||
Comprehensive income | |||||||||
Profit after taxation for the year | |||||||||
Other comprehensive income /(expense) | |||||||||
Exchange 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 | ( ) | ( ) | |||||||
At 1 January 202 4 | ( | ( | |||||||
Comprehensive income | |||||||||
Profit after taxation for the year | |||||||||
Other comprehensive (expense)/income | |||||||||
Exchange losses on foreign | |||||||||
currency translation | ( | ( | |||||||
Net fair value losses – cash flow hedges | ( | ( | |||||||
Actuarial loss on retirement benefit obligation | 27 | ( | ( | ||||||
Tax c redit on other comprehensive expense | 5 | ||||||||
Total other comprehensive expense | ( | ( | ( | ( | |||||
Total comprehensive (expense)/income for the year | ( | ( | |||||||
Transactions with owners | |||||||||
Share-based payment adjustment to reserves | |||||||||
Acquisition of own shares | ( | ( | ( | ||||||
Shares acquired by employee | |||||||||
and treasury trusts | ( | ( | |||||||
Shares granted from employee | |||||||||
and treasury trusts | ( | ||||||||
Dividends paid to Company shareholders | 7 | ( | ( | ||||||
At 31 December 202 4 | ( | ( | ( | ( |
Group | Company | ||||
2024 | 2023 | 2024 | 2023 | ||
Notes | £m | £m | £m | £m | |
Cash flows from operating activities | |||||
Cash generated from operating activities | 30 | 60.6 | 37.0 | ||
Finance costs paid | ( | ( ) | (93.5) | (79.4 ) | |
Finance income received | 64.2 | 52.3 | |||
Income tax paid | ( | ( ) | (2.5) | (2.0 ) | |
Net cash generated from operating activities | 28.8 | 7.9 | |||
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 operating and investing activities | 28.8 | 7.9 | |||
Cash flows from financing activities | |||||
Proceeds from borrowings | 291.3 | 44.7 | |||
Repayment of borrowings | ( | ( ) | (283.2 ) | (30.9 ) | |
Principal elements of lease payments | ( | ( ) | (0.3) | (0.2 ) | |
Dividends paid to Company shareholders | 7 | ( | ( ) | (23.9) | (21.5 ) |
Acquisition of own shares | ( | (15.1) | – | ||
Shares acquired by employee and treasury trusts | ( | ( ) | (1.3) | (0.4 ) | |
Cash received on options exercised | 0.2 | 0.4 | |||
Net cash used in financing activities | ( | ( ) | (32.3 ) | (7.9 ) | |
Net decrease in cash and cash equivalents | ( | ( ) | (3.5) | – | |
Cash and cash equivalents at beginning of year | 5.0 | 5.0 | |||
Exchange (losses)/gains on cash and cash equivalents | ( | – | – | ||
Cash and cash equivalents at end of year | 18 | 1.5 | 5.0 | ||
Cash and cash equivalents at end of year comprise: | |||||
Cash at bank and in hand | 18 | 1.5 | 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 | |
202 4 | £m | £m | £m | £m |
Home credit | 6.7 | 1.1 | – | 7.8 |
IPF Digital | 1.8 | – | – | 1.8 |
Group | 8.5 | 1.1 | – | 9.6 |
Hungary | Poland | |||
Cost-of-living PMO | moratorium PMO | non-interest PMO | Total PMOs | |
202 3 | £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 |
Pre-exceptional | ||||||
Revenue | Impairment | profit before taxation | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Group | £m | £m | £m | £m | £m | £m |
European home credit | 328.2 | 375.9 | 8.1 | 35.6 | 57.4 | 67.7 |
Mexico home credit | 263.8 | 261.6 | 92.4 | 96.7 | 26.0 | 23.1 |
IPF Digital | 134.3 | 130.3 | 27.0 | 37.1 | 17.0 | 8.1 |
UK costs* | – | – | – | – | (15.2) | (15.0 ) |
Total | 726.3 | 767.8 | 127.5 | 169.4 | 85.2 | 83.9 |
Segment assets | Segment liabilities | |||
2024 | 2023 | 2024 | 2023 | |
Group | £m | £m | £m | £m |
European home credit | 530.3 | 558.7 | (285.5) | (289.6 ) |
Mexico home credit | 243.3 | 291.2 | (127.3) | (134.3) |
IPF Digital | 281.3 | 260.3 | (195.1) | (132.2 ) |
UK | 86.8 | 78.8 | (67.5) | (131.0) |
Total | 1,141.7 | 1,189.0 | (675.4) | (687.1) |
Expenditure on | ||||
intangible assets | Amortisation | |||
2024 | 2023 | 2024 | 2023 | |
Group | £m | £m | £m | £m |
European home credit | – | – | – | – |
Mexico home credit | – | – | – | – |
IPF Digital | 5.2 | 5.4 | 4.3 | 4.5 |
UK | 12.6 | 12.5 | 8.1 | 8.6 |
Total | 17.8 | 17.9 | 12.4 | 13.1 |
Capital expenditure | Depreciation | |||
2024 | 2023 | 2024 | 2023 | |
Group | £m | £m | £m | £m |
European home credit | 1.9 | 1.3 | 3.7 | 3.8 |
Mexico home credit | 4.0 | 3.1 | 2.7 | 2.0 |
IPF Digital | 0.3 | 0.3 | 0.2 | 0.3 |
UK | 0.2 | – | 0.2 | 0.4 |
Total | 6.4 | 4.7 | 6.8 | 6.5 |
2024 | 2023 | |
Group | £m | £m |
Interest payable on borrowings | 69.3 | 74.8 |
Interest payable on lease liabilities | 2.4 | 2.1 |
Interest income | (1.3) | – |
Total finance costs | 70.4 | 76.9 |
2024 | 2023 | |
Group | £m | £m |
Depreciation of property, plant and equipment (note 14) | 6.8 | 6.5 |
Depreciation of right -of-use assets (note 15) | 10.1 | 9.7 |
Loss on disposal of property, plant and equipment | – | 0.1 |
Amortisation of intangible assets (note 12) | 12.4 | 13.1 |
Employee costs (note 9) | 200.3 | 198.4 |
2024 | 2023 | |
Group | £m | £m |
Fees payable to the Company auditor for the audit of the Parent Company and Consolidated Financial Statements | 0.6 | 0.1 |
Fees payable to the Company auditor and its associates for other services: | ||
– audit of Company’s subsidiaries pursuant to legislation | 0.4 | 1.6 |
– other assurance services | 0.2 | 0.1 |
Fees payable to auditors | 1.2 | 1.8 |
Fees payable to auditors not associated to the company auditor | 0.2 | – |
Total audit fees | 1.4 | 1.8 |
2024 | 2023 | ||
Group | £m | £m | |
Current tax expense: | |||
– current year | 22.6 | 14.7 | |
– prior year | (1.0) | 0.6 | |
Total current tax expense | 21.6 | 15.3 | |
Deferred tax expense/(income) (note 16): | |||
– | current year | 6.7 | 11.2 |
– prior year | 1.5 | (3.9 ) | |
– write-down of previously recognised deferred tax assets | – | 9.3 | |
Total deferred tax expense | 8.2 | 16.6 | |
T ax expense before exceptional items | 29.8 | 31.9 | |
Exceptional tax (income)/expense (note 10) | (17.4) | 4.0 | |
Total tax expense | 12.4 | 35.9 |
2024 | 2023 | |
Group | £m | £m |
Deferred tax income on net fair value losses – cash flow hedges | 0.1 | – |
Deferred tax income on net fair value gains – share based payments | – | 0.5 |
Deferred tax income/(expense) on actuarial (losses)/gains on retirement benefit asset | 0.5 | (1.0 ) |
Deferred tax income on revenue and impairment | – | 1.0 |
Current tax expense on revenue and impairment | – | (1.0 ) |
Total tax income/(expense) on other comprehensive (expense)/income and recognised directly in equity | 0.6 | (0.5 ) |
2024 | 2023 | ||
Group | £m | £m | |
Profit before taxation | 85.2 | 83.9 | |
Profit before taxation multiplied by the standard rate of corporation tax in the UK of 25.0% (2023: 23.5%) | 21.3 | 19.7 | |
Effects of: | |||
– | adjustment in respect of prior years | 0.6 | (3.3 ) |
– | adjustment in respect of foreign tax rates | (0.2) | (1.3 ) |
– | non-deductible bad debt income | 1.0 | 7.9 |
– | other expenses not deductible for tax purposes | (3.0) | (1.2 ) |
– | write-down of previously recognised deferred tax assets | – | 9.3 |
– | other change in unrecognised deferred tax assets | 10.1 | 1.6 |
– | impact of rate change on deferred tax asset / liability | – | (0.8 ) |
T ax expense before exceptional items | 29.8 | 31.9 | |
Exceptional tax income/(expense) (note 10) | (17.4) | 4.0 | |
Total tax expense | 12.4 | 35.9 |
2024 | 2023 | |
Group | £m | £m |
Used in basic EPS calculation | 222.8 | 223.7 |
Dilutive effect of awards | 12.5 | 13.8 |
Used in diluted EPS calculation | 235.3 | 237.5 |
2024 | 2023 | |
Group | pence | pence |
Basic EPS | 27.3 | 21.5 |
Dilutive effect of awards | (1.4) | (1.3) |
Diluted EPS | 25.9 | 20.2 |
2024 | 2023 | |
Group | pence | pence |
Basic EPS | 27.3 | 21.5 |
Exceptional item | (2.4 ) | 1.7 |
Basic pre-exceptional EPS | 24.9 | 23.2 |
Dilutive effect of awards | (1.4 ) | (1.3 ) |
Diluted pre -exceptional EPS | 23.5 | 21.9 |
2024 | 2023 | |
Group and Company | £m | £m |
Interim dividend of 3.4 pence per share (2023: interim dividend of 3.1 pence per share) | 7.7 | 6.9 |
Final 2023 dividend of 7.2 pence per share (2023: final 2022 dividend of 6.5 pence per share) | 16.2 | 14.6 |
23.9 | 21.5 |
2024 | 2023 | |
£m | £m | |
Short -term employee benefits | 4.8 | 4.5 |
Post -employment benefits | 0.1 | 0.1 |
Share -based payments | 1.3 | 0.5 |
Total | 6.2 | 5.1 |
2024 | 2023 | |
Group | Number | Number |
Full -time* | 6,671 | 6,555 |
Part -time** | 1,133 | 1,217 |
7,804 | 7,772 |
2024 | 2023 | |
Group | Number | Number |
Operations | 4,704 | 4,802 |
Administration | 390 | 377 |
Head office and loss prevention | 2,710 | 2,593 |
7,804 | 7,772 |
2024 | 2023 | |
Group | £m | £m |
Gross wages and salaries | 172.3 | 170.3 |
Social security costs | 25.5 | 24.5 |
Pension charge – defined contribution schemes (note 27) | 1.1 | 1.0 |
Pension credit – defined benefit schemes (note 27) | (0.3) | (0.1 ) |
Share-based payment charge (note 28) | 1.7 | 2.7 |
Total | 200.3 | 198.4 |
2024 | 2023 | |
Group | £m | £m |
Eurobond refinance costs | (5.8) | – |
Poland restructuring costs | (6.1) | – |
Exceptional items pre -tax | (11.9) | – |
Tax credit on Eurobond refinance costs | 1.1 | – |
Tax credit on Poland restructuring costs | 1.1 | – |
Decision of the European Court of Justice on State Aid | 15.2 | – |
Temporary Hungarian extra profit special tax | – | (4.0 ) |
Exceptional tax items | 17.4 | (4.0 ) |
Exceptional items post -tax | 5.5 | (4.0) |
2024 | 2023 | |
Group | £m | £m |
Net book value | ||
At 1 January | 23.6 | 24.2 |
Exchange adjustments | (1.0) | (0.6 ) |
At 31 December | 22.6 | 23.6 |
2024 | 2023 | ||
Group | £m | £m | |
Net book value | |||
At 1 January | 32.3 | 27.9 | |
Additions | 17.8 | 17.9 | |
Impairment | – | (0.2 ) | |
Amortisation | (12.4 ) | (13.1) | |
Exchange adjustments | (0.6) | (0.2) | |
At 31 December | 37.1 | 32.3 | |
Analysed as: | |||
– | cost | 167.7 | 151.8 |
– | amortisation | (130.6 ) | (119.5 ) |
At 31 December | 37.1 | 32.3 |
2024 | 2023 | |
Company | £m | £m |
Investment in subsidiaries | 712.5 | 712.5 |
Share -based payment adjustment | 21.5 | 20.9 |
Total investment in subsidiaries | 734.0 | 733.4 |
Subsidiary company | Country of incorporation and operation | Principal activity |
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 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 | Provision of loan finance |
IPF Digital AS | Estonia | Digital credit/provision of services |
IPF Digital Australia Pty Limited | Australia | Digital credit |
IPF Digital Finland Oy | Finland | In liquidation |
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 services |
IPF Financing Limited | United Kingdom | Provision of loan finance |
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 loan finance |
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 |
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 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 |
Computer | Fixtures and | Motor | ||
equipment | fittings | vehicles | Total | |
Group | £m | £m | £m | £m |
Cost | ||||
At 1 January 202 4 | 82.4 | 25.1 | 0.1 | 107.6 |
Exchange adjustments | (4.5) | (2.3) | – | (6.8) |
Additions | 5.1 | 1.2 | 0.1 | 6.4 |
Disposals | (2.8) | (1.4) | – | (4.2) |
At 31 December 202 4 | 80.2 | 22.6 | 0.2 | 103.0 |
Depreciation | (71.8) | (19.7) | (0.1) | (91.6) |
At 1 January 202 4 | ||||
Exchange adjustments | 3.4 | 1.9 | – | 5.3 |
Charge to the income statement | (4.7) | (2.1) | – | (6.8) |
Disposals | 2.7 | 1.4 | – | 4.1 |
At 31 December 202 4 | (70.4) | (18.5) | (0.1) | (89.0) |
Net book value at 31 December 202 4 | 9.8 | 4.1 | 0.1 | 14.0 |
Motor vehicles | Properties | Group | |
£m | £m | £m | |
Net book value at 1 January 202 3 | 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 |
Motor vehicles | Properties | Group | |
£m | £m | £m | |
Net book value at 1 January 202 4 | 10.7 | 11.0 | 21.7 |
Exchange adjustments | (1.4) | (0.8) | (2.2) |
Additions | 4.9 | 3.4 | 8.3 |
Modifications | (0.1) | 0.1 | – |
Depreciation | (5.3) | (4.8) | (10.1) |
Net book value at 31 December 202 4 | 8.8 | 8.9 | 17.7 |
2024 | 2023 | |
Group | £m | £m |
Depreciation on right -of-use assets | 10.1 | 9.7 |
Interest expense on lease liabilities | 2.4 | 2.1 |
Expense relating to short term leases | 1.4 | 1.7 |
13.9 | 13.5 |
2024 | 2023 | ||
£m | £m | ||
Lease liability at 1 January | 23.6 | 21.4 | |
Exchange adjustments | (2.2) | 0.9 | |
Additions | 8.3 | 11.2 | |
Interest | 2.4 | 2.1 | |
Lease payments | (12.2) | (12.0 ) | |
Lease liability at 31 December | 19.9 | 23.6 | |
Current liabilities | 8.1 | 8.3 | |
Non -current liabilities: | |||
– | between one and five years | 11.4 | 13.7 |
– | greater than five years | 0.4 | 1.6 |
11.8 | 15.3 | ||
Lease liability at 31 December | 19.9 | 23.6 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
At 1 January | 124.6 | 132.6 | – | – |
Exchange adjustments | (15.6) | 8.1 | – | – |
Tax (charge)/credit to the income statement | (6.7) | (16.6 ) | (0.8) | 0.6 |
Tax credit/(charge) on other comprehensive (expense)/income | 0.6 | (1.0 ) | 0.5 | (1.0) |
Tax (charge)/credit direct to equity | (0.3) | 1.5 | 0.3 | 0.4 |
At 31 December | 102.6 | 124.6 | – | – |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Deferred tax assets | 106.7 | 131.7 | 1.1 | 1.5 |
Deferred tax liabilities | (4.1) | (7.1) | (1.1) | (1.5) |
At 31 December | 102.6 | 124.6 | – | – |
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 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 | – |
At 1 January 202 4 | 27.8 | 95.4 | 1.4 | 124.6 | (1.5) | 1.5 | – |
Exchange adjustments | (3.4) | (11.8) | (0.4) | (15.6) | – | – | – |
Tax (charge)/credit to the income statement | (11.4) | 1.1 | 3.6 | (6.7) | (0.1) | (0.7) | (0.8) |
Tax credit on other comprehensive income | – | – | 0.6 | 0.6 | 0.5 | – | 0.5 |
Tax (charge)/credit on items taken directly to equity | – | – | (0.3 ) | (0.3) | – | 0.3 | 0.3 |
At 31 December 202 4 | 13.0 | 84.7 | 4.9 | 102.6 | (1.1) | 1.1 | – |
2024 | 2023 | ||
Group | £m | £m | |
Amounts receivable from customers comprise: | |||
– | amounts due within one year | 624.4 | 689.6 |
– | amounts due in more than one year | 245.6 | 203.3 |
Total amounts recoverable from customers | 870.0 | 892.9 |
2024 | 2023 | |
Group | £m | £m |
Polish zloty | 191.6 | 219.7 |
Czech crown | 54.1 | 53.3 |
Euro | 105.6 | 98.1 |
Hungarian forint | 149.2 | 141.2 |
Mexican peso | 205.6 | 229.0 |
Romanian leu | 111.8 | 107.0 |
Australian dollar | 52.1 | 44.6 |
Total | 870.0 | 892.9 |
2024 | 2023 | |||||||
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 | 443.2 | 56.7 | 119.1 | 619.0 | 436.8 | 74.4 | 151.3 | 662.5 |
IPF Digital | 234.7 | 10.9 | 5.4 | 251.0 | 213.6 | 10.3 | 6.5 | 230.4 |
Group | 677.9 | 67.6 | 124.5 | 870.0 | 650.4 | 84.7 | 157.8 | 892.9 |
2024 | 2023 | |||||||
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 | 802.0 | 128.9 | 366.6 | 1,297.5 | 799.7 | 159.5 | 441.9 | 1,401.1 |
Loss allowance | (124.1) | (61.3) | (242.1) | (427.5) | (149.3 ) | (74.8 ) | (284.1 ) | (508.2 ) |
Net receivables | 677.9 | 67.6 | 124.5 | 870.0 | 650.4 | 84.7 | 157.8 | 892.9 |
2024 | 2023 | |||||||
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 | 552.2 | 141.8 | 398.6 | 1,092.6 | 548.4 | 145.5 | 388.6 | 1,082.5 |
Increases due to origination | 951.3 | – | – | 951.3 | 904.5 | – | – | 904.5 |
Transfers due to change in credit risk: | (356.5) | 64.0 | 292.5 | – | (466.2) | 83.5 | 382.7 | – |
– From stage 1 | (377.1) | 139.9 | 237.2 | – | (486.3) | 183.7 | 302.6 | – |
– From stage 2 | 10.3 | (77.0) | 66.7 | – | 10.3 | (101.6) | 91.3 | – |
– From stage 3 | 10.3 | 1.1 | (11.4) | – | 9.8 | 1.4 | (11.2) | – |
Decreases due to repayments | (865.4) | (153.9) | (383.1) | (1,402.4) | (877.1) | (192.0) | (504.1) | (1,573.2) |
Amounts w ritten off Increases due to recognition of interest and | – | – | (104.2) | (104.2) | – | – | (121.9) | (121.9) |
charges | 365.6 | 72.7 | 161.7 | 600.0 | 415.2 | 98.4 | 237.8 | 751.4 |
FX | (106.1) | (14.0) | (37.7) | (157.8) | 29.1 | 6.0 | 14.3 | 49.4 |
Other Closing gross carrying amount at | (0.1) | 0.2 | (1.9) | (1.8) | (1.7) | 0.4 | 1.2 | (0.1) |
31 December | 541.0 | 110.8 | 325.9 | 977.7 | 552.2 | 141.8 | 398.6 | 1,092.6 |
2024 | 2023 | |||||||
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 | (115.4) | (67.4) | (247.3) | (430.1) | (112.9) | (6 6.9) | (24 7.8) | (427.6) |
Increases due to origination | (187.1) | – | – | (187.1) | (200.6) | – | – | (200.6) |
Transfers due to change in credit risk: | 77.4 | 10.0 | (87.4) | – | 96.7 | 12.0 | (108.7) | – |
– From stage 1 | 87.7 | (27.7) | (60.0) | – | 106.2 | (35.2) | (71.0) | – |
– From stage 2 | (4.2) | 38.2 | (34.0) | – | (4.0) | 47.8 | (43.8) | – |
– From stage 3 | (6.1) | (0.5) | 6.6 | – | (5.5) | (0.6) | 6.1 | – |
Change s due to movements within and between stages | 19.0 | (32.0) | (113.4) | (126.4) | 15.6 | (42.3) | (146.1) | (172.8) |
Change in credit risk parameters | 6.2 | 0.1 | (3.8) | 2.5 | (3.2) | (0.7) | (3.4) | (7.3) |
Decreases due to repayments and write offs | 88.7 | 27.4 | 217.5 | 333.6 | 89.9 | 32.6 | 255.6 | 378.1 |
FX | 12.6 | 6.9 | 23.4 | 42.9 | (4.4) | (2.6) | (8.3) | (15.3) |
Other | 0.8 | 0.9 | 4.2 | 5.9 | 3.5 | 0.5 | 11.4 | 15.4 |
Closing loss allowance at 31 December | (97.8) | (54.1) | (206.8) | (358.7) | (115.4) | (67.4) | (247.3) | (430.1) |
2024 | 2023 | |||||||
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 | 436.8 | 74.4 | 151.3 | 662.5 | 435.5 | 78.6 | 140.8 | 654.9 |
Increases due to origination | 764.2 | – | – | 764.2 | 703.9 | – | – | 703.9 |
Transfers due to change in credit risk: | (279.1) | 74.0 | 205.1 | – | (369.5) | 95.5 | 274.0 | – |
– From stage 1 | (289.4) | 112.2 | 177.2 | – | (380.1) | 148.5 | 231.6 | – |
– From stage 2 | 6.1 | (38.8) | 32.7 | – | 6.3 | (53.8) | 47.5 | – |
– From stage 3 | 4.2 | 0.6 | (4.8) | – | 4.3 | 0.8 | (5.1) | – |
Changes due to movements within and between stages | 19.0 | (32.0) | (113.4) | (126.4) | 15.6 | (42.3) | (146.1) | (172.8) |
Change in credit risk parameters | 6.2 | 0.1 | (3.8) | 2.5 | (3.2) | (0.7) | (3.4) | (7.3) |
Increases due to recognition of interest and charges | 365.6 | 72.7 | 161.7 | 600.0 | 415.2 | 98.4 | 237.8 | 751.4 |
Decreases due to repayments and write offs | (776.7) | (126.5) | (269.8) | (1,173.0) | (787.2) | (159.4) | (370.4) | (1,317.0) |
FX | (93.5) | (7.1) | (14.3) | (114.9) | 24.7 | 3.4 | 6.0 | 34.1 |
Other | 0.7 | 1.1 | 2.3 | 4.1 | 1.8 | 0.9 | 12.6 | 15.3 |
Closing net receivables at 31 December | 443.2 | 56.7 | 119.1 | 619.0 | 436.8 | 74.4 | 151.3 | 662.5 |
2024 | 2023 | |||||||
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 | 247.5 | 17.6 | 43.4 | 308.5 | 233.6 | 16.3 | 34.2 | 284.1 |
Increases due to origination | 263.2 | – | – | 263.2 | 246.1 | – | – | 246.1 |
Transfers due to change in credit risk: | (59.1) | 7.0 | 52.1 | – | (68.4) | 8.5 | 59.9 | – |
– From stage 1 | (64.5) | 22.5 | 42.0 | – | (76.8) | 31.6 | 45.2 | – |
– From stage 2 | 5.0 | (15.8) | 10.8 | – | 7.9 | (23.5) | 15.6 | – |
– From stage 3 | 0.4 | 0.3 | (0.7) | – | 0.5 | 0.4 | (0.9) | – |
Decreases due to repayments | (279.6) | (14.7) | (36.6) | (330.9) | (269.5) | (14.6) | (43.8) | (327.9) |
Amounts w ritten off Increases due to recognition of interest and | – | – | (28.6) | (28.6) | – | – | (26.3) | (26.3) |
charges | 108.6 | 9.4 | 17.3 | 135.3 | 101.6 | 7.5 | 18.3 | 127.4 |
FX | (19.7) | (1.2) | (6.0) | (26.9) | 4.0 | (0.1) | 1.5 | 5.4 |
Other Closing gross carrying amount at 31 | 0.1 | – | (0.9) | (0.8) | 0.1 | – | (0.4) | (0.3) |
December | 261.0 | 18.1 | 40.7 | 319.8 | 247.5 | 17.6 | 43.4 | 308.5 |
2024 | 2023 | |||||||
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 | (33.9) | (7.3) | (36.9) | (78.1) | (35.7) | (6.6) | (27.9) | (70.2) |
Increases due to origination | (20.8) | – | – | (20.8) | (22.2) | – | – | (22.2) |
Transfers due to change in credit risk: | 5.2 | 4.5 | (9.7) | – | 5.8 | 7.4 | (13.2) | – |
– From stage 1 | 7.4 | (2.5) | (4.9) | – | 10.1 | (4.8) | (5.3) | – |
– From stage 2 | (1.9) | 7.2 | (5.3) | – | (3.9) | 12.5 | (8.6) | – |
– From stage 3 | (0.3) | (0.2) | 0.5 | – | (0.4) | (0.3) | 0.7 | – |
Change s due to movements within and between stages | (7.3) | (10.3) | (46.1) | (63.7) | (11.0) | (13.4) | (11.1) | (35.5) |
Change in credit risk parameters | 3.4 | 0.4 | 0.1 | 3.9 | 2.7 | 0.7 | 0.1 | 3.5 |
Decreases due to repayments and write offs | 23.4 | 4.9 | 51.8 | 80.1 | 23.3 | 4.6 | 16.6 | 44.5 |
FX | 2.2 | 0.6 | 5.5 | 8.3 | (0.6) | – | (1.2) | (1.8) |
Other | 1.5 | – | – | 1.5 | 3.8 | – | (0.2) | 3.6 |
Closing loss allowance at 31 December | (26.3) | (7.2) | (35.3) | (68.8) | (33.9) | ( 7.3) | (3 6.9) | (78.1) |
2024 | 2023 | |||||||
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 | 213.6 | 10.3 | 6.5 | 230.4 | 197.9 | 9.7 | 6.3 | 213.9 |
Increases due to origination | 242.4 | – | – | 242.4 | 223.9 | – | – | 223.9 |
Transfers due to change in credit risk: | (53.9) | 11.5 | 42.4 | – | (62.6) | 15.9 | 46.7 | – |
– From stage 1 | (57.1) | 20.0 | 37.1 | – | (66.7) | 26.8 | 39.9 | – |
– From stage 2 | 3.1 | (8.6) | 5.5 | – | 4.0 | (11.0) | 7.0 | – |
– From stage 3 | 0.1 | 0.1 | (0.2) | – | 0.1 | 0.1 | (0.2) | – |
Change s due to movements within and between stages | (7.3) | (10.3) | (46.1) | (63.7) | (11.0) | (13.4) | (11.1) | (35.5) |
Change in credit risk parameters | 3.4 | 0.4 | 0.1 | 3.9 | 2.7 | 0.7 | 0.1 | 3.5 |
Increases due to recognition of interest and charges | 108.6 | 9.4 | 17.3 | 135.3 | 101.6 | 7.5 | 18.3 | 127.4 |
Decreases due to repayments and write offs | (256.2) | (9.8) | (13.4) | (279.4) | (246.2) | (10.0) | (53.5) | (309.7) |
FX | (17.5) | (0.6) | (0.5) | (18.6) | 3.4 | (0.1) | 0.3 | 3.6 |
Other | 1.6 | – | (0.9) | 0.7 | 3.9 | – | (0.6) | 3.3 |
Closing net receivables at 31 December | 234.7 | 10.9 | 5.4 | 251.0 | 213.6 | 10.3 | 6.5 | 230.4 |
2024 | 2023 | |
Group | % | % |
European home credit | 1.1 | 4.5 |
Mexico home credit | 30.1 | 32.3 |
IPF Digital | 8.6 | 12.4 |
Group | Company | |||
2024 | 2023 | 2024 | 2022 | |
£m | £m | £m | £m | |
Cash at bank and in hand | 27.6 | 42.5 | 1.5 | 5.0 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
GBP sterling | 1.0 | 3.0 | 1.0 | 3.0 |
Polish zloty | 2.7 | 11.6 | – | 0.2 |
Czech crown | 0.7 | 0.9 | – | – |
Euro | 5.0 | 10.4 | 0.5 | 1.8 |
Hungarian forint | 1.5 | 1.6 | – | – |
Mexican peso | 9.6 | 10.2 | – | – |
Romanian leu | 6.6 | 4.3 | – | – |
Australian dollar | 0.5 | 0.5 | – | – |
Total | 27.6 | 42.5 | 1.5 | 5.0 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Other receivables | 13.6 | 6.3 | – | – |
Prepayments | 9.3 | 9.7 | 0.8 | 0.6 |
Amounts due from Group undertakings | – | – | 552.8 | 522.8 |
Total | 22.9 | 16.0 | 553.6 | 523.4 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Trade payables | 14.4 | 16.8 | 0.2 | 0.2 |
Other payables including taxation and social security | 60.6 | 58.9 | – | – |
Accruals | 50.1 | 57.2 | 14.6 | 13.0 |
Amounts due to Group undertakings | – | – | 445.5 | 384.0 |
Total | 125.1 | 132.9 | 460.3 | 397.2 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Borrowings | ||||
Bank borrowings | 82.5 | 83.6 | – | – |
Bonds | 433.4 | 428.2 | 433.4 | 428.2 |
Total | 515.9 | 511.8 | 433.4 | 428.2 |
Coupon | Maturity | 2024 | |
Bond | % | date | £m |
Euro bond – €66.7m | 9.75 | 2025 | 55.2 |
Hungarian bond – €11.6m | 11.50 | 2026 | 9.6 |
Polish bond – zloty 72.0m | Six-month WIBOR plus 850 basis points | 2026 | 14.0 |
Retail bond – £80.0m | 12.00 | 2027 | 80.0 |
Euro bond – €341.0m | 10.75 | 2029 | 282.2 |
441.0 | |||
Less: unamortised arrangement fees and issue discount | (7.6) | ||
Total | 433.4 |
Group | Company | ||||
2024 | 2023 | 2024 | 2023 | ||
£m | £m | £m | £m | ||
Borrowings | |||||
Repayable: | |||||
– | in less than one year | 92.8 | 52.2 | 54.9 | 35.1 |
– | between one and two years | 47.6 | 330.5 | 23.6 | 292.9 |
– | between two and five years | 375.5 | 129.1 | 354.9 | 100.2 |
Total | 515.9 | 511.8 | 433.4 | 428.2 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Sterling | 78.7 | 75.7 | 78.7 | 75.7 |
Polish zloty | 20.5 | 16.7 | 14.0 | 14.4 |
Czech crown | 2.3 | 9.3 | – | – |
Euro | 340.7 | 303.0 | 340.7 | 303.0 |
Hungarian forint | 61.4 | 64.6 | – | – |
Romanian leu | 3.3 | 6.1 | – | – |
Mexican peso | 9.0 | 1.3 | – | – |
Swedish krona | – | 35.1 | – | 35.1 |
Total | 515.9 | 511.8 | 433.4 | 428.2 |
Group | Company | ||||
2024 | 2023 | 2024 | 2023 | ||
£m | £m | £m | £m | ||
Bond and bank facilities available | |||||
Repayable: | |||||
– | on demand | 35.2 | 32.6 | 8.0 | 9.7 |
– | in less than one year | 135.1 | 65.4 | 71.3 | 35.1 |
– | between one and two years | 78.9 | 364.6 | 23.6 | 306.4 |
– | between two and five years | 407.7 | 166.1 | 387.1 | 101.9 |
Total | 656.9 | 628.7 | 490.0 | 453.1 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Expiring within one year | 77.2 | 45.8 | 24.1 | 9.7 |
Expiring between one and two years | 31.3 | 31.1 | 24.9 | 10.5 |
Expiring in more than two years | 24.9 | 35.3 | – | – |
Total | 133.4 | 112.2 | 49.0 | 20.2 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Not later than six months | 44.5 | 26.8 | 172.7 | 176.5 |
Later than six months and not later than one year | 101.7 | 78.7 | 78.6 | 56.0 |
Later than one year and not later than two years | 93.3 | 365.1 | 362.2 | 560.2 |
Later than two years and not later than five years | 480.5 | 151.5 | 458.5 | 121.9 |
Total | 720.0 | 622.1 | 1,072.0 | 914.6 |
2024 | 2023 | |||
Outflow | Inflow | Outflow | Inflow | |
Group | £m | £m | £m | £m |
Not later than one month | 292.4 | 292.6 | 295.2 | 293.2 |
Later than one month and not later than six months | 121.5 | 121.4 | 102.6 | 101.3 |
Later than six months and not later than one year | – | – | 0.6 | 0.6 |
Total | 413.9 | 414.0 | 398.4 | 395.1 |
2024 | 2023 | |||
Outflow | Inflow | Outflow | Inflow | |
Company | £m | £m | £m | £m |
Not later than one month | – | – | 0.1 | 0.1 |
Later than one month and not later than six months | – | – | 0.7 | 0.7 |
Later than six months and not later than one year | – | – | 0.4 | 0.3 |
Total | – | – | 1.2 | 1.1 |
Percentage | Borrowing | Percentage | ||
Receivables | of total | facilities | of total | |
Group | £m | % | £m | % |
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 |
Less than one year | 624.4 | 71.8 | 170.3 | 25.9 |
Later than one year | 245.6 | 28.2 | 486.6 | 74.1 |
Total | 870.0 | 100.0 | 656.9 | 100.0 |
2024 | 2023 | |
Group | £m | £m |
Reduction in profit before taxation | 1.0 | 1.7 |
2024 | 2023 | |
Group | £m | £m |
Change in reserves | 3.7 | 3.7 |
Change in profit before taxation | 5.6 | 5.9 |
2024 | 2023 | |
Group | £m | £m |
Cash and cash equivalents | 27.6 | 42.5 |
Derivative financial assets | 2.6 | 2.9 |
Total | 30.2 | 45.4 |
2024 | 2023 | |
Group | £m | £m |
Amounts receivable from customers | 870.0 | 892.9 |
2024 | 2023 | |
Group | £m | £m |
Receivables | 870.0 | 892.9 |
Borrowings | (515.9) | (511.8 ) |
Other net assets | 112.2 | 120.8 |
Equity | 466.3 | 501.9 |
Equity as % of receivables | 53.6% | 56.2% |
Gearing | 1.1 | 1.0 |
2024 | 2023 | |
Group | £m | £m |
Assets | ||
Foreign currency contracts | 2.6 | 2.9 |
Total | 2.6 | 2.9 |
2024 | 2023 | |
Group | £m | £m |
Liabilities | ||
Foreign currency contracts | 1.6 | 4.4 |
Total | 1.6 | 4.4 |
The company had no derivative assets or liabilities at 31 December 2024 (2023: no derivative assets or liabilities). |
In more than | |||
Repayable | one year but | ||
up to | less than | ||
one year | two years | Total | |
Group | £m | £m | £m |
As at 31 December 2023 | |||
Foreign currency contracts | 398.4 | – | 398.4 |
Cash flow hedges | 398.4 | – | 398.4 |
As at 31 December 202 4 | |||
Foreign currency contracts | 413.9 | – | 413.9 |
Cash flow hedges | 413.9 | – | 413.9 |
In more than | |||
Repayable | one year but | ||
up to | less than | ||
one year | two years | Total | |
Company | £m | £m | £m |
As at 31 December 2023 | |||
Foreign currency contracts | 1.2 | – | 1.2 |
Cash flow hedges | 1.2 | – | 1.2 |
2024 | 2023 | |||||
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 | 870.0 | – | 870.0 | 892.9 | – | 892.9 |
Derivative financial instruments | – | 2.6 | 2.6 | – | 2.9 | 2.9 |
Cash and cash equivalents | 27.6 | – | 27.6 | 42.5 | – | 42.5 |
Other receivables | 22.9 | – | 22.9 | 16.0 | – | 16.0 |
Total | 920.5 | 2.6 | 923.1 | 951.4 | 2.9 | 954.3 |
2024 | 2023 | |||||
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 | 433.4 | – | 433.4 | 428.2 | – | 428.2 |
Bank borrowings | 82.5 | – | 82.5 | 83.6 | – | 83.6 |
Derivative financial instruments | – | 1.6 | 1.6 | – | 4.4 | 4.4 |
Trade and other payables | 125.1 | – | 125.1 | 132.9 | – | 132.9 |
Provision for liabilities and charges | 2.8 | – | 2.8 | – | – | – |
Total | 643.8 | 1.6 | 645.4 | 644.7 | 4.4 | 649.1 |
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 202 4 | £m | £m | £m | £m | £m |
Financial assets | |||||
Amounts receivable from customers | 870.0 | – | – | 1,124.5 | 1,124.5 |
Derivative financial instruments | 2.6 | – | 2.6 | – | 2.6 |
Cash and cash equivalents | 27.6 | 27.6 | – | – | 27.6 |
Other receivables | 22.9 | – | – | 22.9 | 22.9 |
923.1 | 27.6 | 2.6 | 1,147.4 | 1,177.6 | |
Financial liabilities | |||||
Bonds | 433.4 | 468.2 | – | – | 468.2 |
Bank borrowings | 82.5 | 82.5 | – | – | 82.5 |
Derivative financial instruments | 1.6 | – | 1.6 | – | 1.6 |
Trade and other payables | 125.1 | – | – | 125.1 | 125.1 |
Provision for liabilities and charges | 2.8 | – | – | 2.8 | 2.8 |
645.4 | 550.7 | 1.6 | 127.9 | 680.2 |
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 |
Fair values | |||||
Carrying | Total fair | ||||
value | Level 1 | Level 2 | Level 3 | value | |
At 31 December 202 4 | £m | £m | £m | £m | £m |
Financial assets | |||||
Cash and cash equivalents | 1.5 | 1.5 | – | – | 1.5 |
Other receivables | 553.6 | – | – | 553.6 | 553.6 |
555.1 | 1.5 | – | 553.6 | 555.1 | |
Financial liabilities | |||||
Bonds | 433.4 | 468.2 | – | – | 468.2 |
Trade and other payables | 460.3 | – | – | 460.3 | 460.3 |
893.7 | 468.2 | – | 460.3 | 928.5 |
2024 | 2023 | |
Group and Company | % | % |
Price inflation (‘CPI’) | 2.7 | 2.5 |
Rate of increase to pensions in payment | 3.1 | 3.0 |
Discount rate | 5.6 | 4.8 |
2024 | 2023 | |
Group and Company | £m | £m |
Diversified growth funds | 3.1 | 1.6 |
Corporate bonds | 8.4 | 7.6 |
Equities | 3.5 | 0.9 |
Liability driven investments | 10.7 | 19.7 |
Other | 0.6 | 0.6 |
Total fair value of scheme assets | 26.3 | 30.4 |
Present value of funded defined benefit obligations | (21.9) | (24.3 ) |
Net asset recognised in the balance sheet | 4.4 | 6.1 |
2024 | 2023 | |
Group and Company | £m | £m |
Interest cost | 1.1 | 1.4 |
Expected return on scheme assets | (1.4) | (1.5) |
Net credit recognised in the income statement | (0.3) | (0.1) |
2024 | 2023 | |
Group and Company | £m | £m |
Fair value of scheme assets at 1 January | 30.4 | 30.9 |
Expected return on scheme assets | 1.4 | 1.5 |
Actuarial loss on scheme assets | (4.3) | (0.5 ) |
Net benefits paid out | (1.2) | (1.5 ) |
Fair value of scheme assets at 31 December | 26.3 | 30.4 |
2024 | 2023 | |
Group and Company | £m | £m |
Defined benefit obligation at 1 January | (24.3) | (28.8) |
Interest cost | (1.1) | (1.4 ) |
Actuarial gain on scheme liabilities | 2.3 | 4.4 |
Net benefits paid out | 1.2 | 1.5 |
Defined benefit obligation at 31 December | (21.9) | (24.3 ) |
2024 | 2023 | |
Group and Company | £m | £m |
Expected return on scheme assets | 1.4 | 1.5 |
Actuarial loss on scheme assets | (4.3) | (0.5 ) |
Actual (loss)/gain on scheme assets | (2.9) | 1.0 |
2024 | 2023 | |
Group and Company | £m | £m |
Actuarial loss on scheme assets | (4.3) | (0.5 ) |
Actuarial gain on scheme liabilities | 2.3 | 4.4 |
Total (loss) /gain recognised in the SOCI in the year | (2.0) | 3.9 |
Cumulative amount of losses recognised in the SOCI | (18.6) | (16.6 ) |
Group and Company | 2024 | 2023 | 2022 * | 2021 * | 2020* | |
Actuarial (losses)/gains on scheme assets: | ||||||
– | amount (£m) | (4.3) | (0.5 ) | (21.3) | (1.6) | 6.7 |
– | percentage of scheme assets (%) | (16.3) | (1.6 ) | (68.9) | (3.1) | 12.8 |
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 | Deferred | Restricted | |
Group and Company | Scheme | Share Plan | Share Plan* |
Grant date | 12/09/2024 | 20/03/2024 | 20/03/2024 |
Share price at award date | 1.54 | 1.13 | 1.13 |
Base price for TSR | n/a | n/a | n/a |
Exercise price | 1.26 | n/a | n/a |
Vesting period (years) | 3 and 5 | 3 | 3 |
Expected volatility | 62% | n/a | 43% |
Award life (years) | Up to 5 | n/a | 3 |
Expected life (years) | Up to 5 | n/a | 3 |
Risk -free rate | 3.78% | n/a | 4.02% |
Expected dividends expressed as a dividend yield | 6.69% | n/a | 8.50% |
Deferred portion | n/a | n/a | n/a |
TSR threshold | n/a | n/a | n/a |
TSR maximum target | n/a | n/a | n/a |
EPS threshold | n/a | n/a | n/a |
EPS maximum target | n/a | n/a | n/a |
Net revenue threshold | n/a | n/a | n/a |
Net revenue maximum target | n/a | n/a | n/a |
Fair value per award (£) | 0.77 – 0.81 | n/a | 0.88 |
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 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 | – |
Outstanding at 1 January 202 4 | 1,153,537 | 0.81 | 5,658 | 4.27 | 2,730,339 | – | 6,846,012 | – | 2,040,396 | – | 1,137,460 | – |
Granted | 147,791 | 1.26 | – | – | 839,872 | – | – | – | 2,374,904 | – | – | |
Expired/lapsed | (103,750) | 0.86 | (3,250) | 5.26 | (3,009) | – | (205,555) | – | (356,107) | – | (1,137,460) | – |
Exercised | (159,678) | 0.90 | – | – | (160,867) | – | (2,618,830) | – | – | – | – | |
Outstanding at 31 December | ||||||||||||
202 4 | 1,037,900 | 0.85 | 2,408 | 2.93 | 3,406,335 | – | 4,021,627 | – | 4,059,193 | – | – | – |
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 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 | – |
Outstanding at 1 January 202 4 | 706,507 | 0.80 | 3,896 | 4.87 | 1,544,599 | – | 3,445,908 | – | 1,273,695 | – | 589,405 | – |
Granted | 79,497 | 1.26 | – | – | 608,628 | – | – | – | 1,222,410 | – | – | – |
Expired/lapsed | (55,402) | 0.88 | (3,250) | 5.26 | – | – | (35,854) | – | (164,880) | – | (589,405) | – |
Exercised | (96,201) | 0.91 | – | – | (138,281) | – | (1,314,743) | – | – | – | – | – |
Outstanding at 31 December 202 4 | 634,401 | 0.84 | 646 | 2.93 | 2,014,946 | – | 2,095,311 | – | 2,331,225 | – | – | – |
2024 | 2023 | |
Company | £m | £m |
At 1 January | 23.4 | 23.4 |
Own shares acquired | (0.9) | – |
At 31 December | 22.5 | 23.4 |
Group | Company | ||||
2024 | 2023 | 2024 | 2023 | ||
£m | £m | £m | £m | ||
Profit/(loss) after taxation from operations | 60.9 | 48.0 | (4.4) | (24.6 ) | |
Adjusted for: | |||||
– | tax charge | 12.4 | 35.9 | 3.4 | 1.4 |
– | finance costs | 71.7 | 76.9 | 91.1 | 80.0 |
– | finance income | (1.3) | – | (63.9) | (51.8) |
– | share-based payment charge (note 28) | 1.7 | 2.7 | 1.0 | 1.5 |
– | depreciation of property, plant and equipment (note 14) | 6.8 | 6.5 | 0.1 | 0.2 |
– | loss on disposal of property, plant and equipment (note 14) | – | 0.1 | – | – |
– | amortisation of intangible assets (note 12) | 12.4 | 13.1 | – | – |
– | depreciation of right-of-use assets (note 15) | 10.1 | 9.7 | 0.3 | 0.3 |
– | impairment of intangible assets (note 12) | – | 0.2 | – | – |
– | short-term and low value lease costs (note 15) | 1.4 | 1.7 | – | – |
Changes in operating assets and liabilities: | |||||
– | increase in amounts receivable from customers | (58.8 ) | (3.8) | – | – |
– | (increase)/decrease in other receivables | (10.4 ) | 0.9 | (33.4) | 4.4 |
– | Increase in trade and other payables | 7.6 | 4.8 | 66.7 | 25.7 |
– | change in provisions | 2.8 | (4.7) | – | – |
– | change in retirement benefit asset | (0.3) | (0.1) | (0.3) | (0.1 ) |
– | (decrease)/increase in derivative financial instrument liabilities | (2.9 ) | 1.5 | – | – |
Cash generated from operating activities | 114.1 | 193.4 | 60.6 | 37.0 |
2024 | 2023 | |
Group | £m | £m |
Capital expenditure commitments contracted with third parties but not provided for at 31 December | 5.5 | 6.7 |
2024 | 2023 | |||||
Recharge | Interest | Outstanding | Recharge | Interest | Outstanding | |
of costs | charge | balance | of costs | charge | balance | |
Company | £m | £m | £m | £m | £m | £m |
Europe | 0.1 | – | 46.8 | 0.1 | – | 43.4 |
Mexico | 2.4 | 14.4 | 114.5 | – | 12.8 | 101.9 |
Other UK companies | 12.3 | 5.6 | (54.0) | 6.9 | 3.7 | (6.5 ) |
14.8 | 20.0 | 107.3 | 7.0 | 16.5 | 138.8 |