| 2024 | 2023 | ||
| Note | £m | £m | |
| Continuing Operations | |||
Net revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Impairment of intangible assets | ( | ( | |
Other operating expenses | ( | ( | |
Net operating expenses | 3 | ( | ( |
Operating profit | 2 | ||
Finance income | 6 | ||
Finance expense | 6 | ( | ( |
Profit before income tax | |||
Income tax charge | 7 | ( | ( |
Net profit from continuing operations | |||
Net (loss)/profit from discontinued operations | ( | ||
Net profit | |||
Attributable to non-controlling interests | |||
Attributable to owners of the Parent Company | |||
Net profit | |||
| Basic earnings/(loss) per ordinary share | |||
From continuing operations (pence) | 8 | ||
From discontinued operations (pence) | 8 | ( | |
From total operations (pence) | 8 | ||
| Diluted earnings/(loss) per ordinary share | |||
From continuing operations (pence) | 8 | ||
From discontinued operations (pence) | 8 | ( | |
From total operations (pence) | 8 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Net profit | |||
| Other comprehensive income/(expense) | |||
| Items that have or may be reclassified to the Income | |||
| Statement in subsequent years | |||
Net exchange (loss) on foreign currency translation, netoftax | 7, 26 | ( | ( |
| Reclassification of foreign currency translation reserves | |||
on disposal or liquidation of foreign operations, net of tax | 7, 26 | ( | ( |
Gains on net investment hedges, net of tax | 7, 26 | ||
Fair value gains/(losses) on cash flow hedges, net of tax | 7, 26 | ( | |
Reclassification of cash flow hedges to the IncomeStatement | 7, 26 | ( | |
( | ( | ||
| Items that will not be reclassified to the Income | |||
| Statement in subsequent years | |||
Remeasurements of defined benefit pension plans, netoftax | 7 | ( | ( |
Revaluation of equity instruments – FVOCI, net of tax | 7 | ( | ( |
( | ( | ||
Other comprehensive expense, net of tax | ( | ( | |
Total comprehensive income | |||
Attributable to non-controlling interests | |||
Attributable to owners of the Parent Company | |||
Total comprehensive income | |||
| Total comprehensive income attributable to owners | |||
| ofthe Parent Company arising from: | |||
Continuing operations | |||
Discontinued operations | ( | ||
| 2024 | 2023 | ||
| Note | £m | £m | |
| Assets | |||
| Non-current assets | |||
Goodwill and other intangible assets | 9 | ||
Property, plant and equipment | 10 | ||
Equity instruments | 11 | ||
Deferred tax assets | 12 | ||
Retirement benefit surplus | 23 | ||
Other non-current receivables | 14 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 13 | ||
Trade and other receivables | 14 | ||
Derivative financial instruments | 15, 17 | ||
Current tax recoverable | |||
Cash and cash equivalents | 16 | ||
Assets held for sale | |||
Total current assets | |||
Total assets | |||
| Liabilities | |||
| Current liabilities | |||
Short-term borrowings | 17 | ( | ( |
Provisions for liabilities and charges | 18 | ( | ( |
Trade and other payables | 21 | ( | ( |
Derivative financial instruments | 15, 17 | ( | ( |
Share repurchase liability | 24 | ( | ( |
Current tax liabilities | 22 | ( | ( |
Liabilities held for sale | ( | ||
Total current liabilities | ( | ( |
| 2024 | 2023 | ||
| Note | £m | £m | |
| Non-current liabilities | |||
Long-term borrowings | 17 | ( | ( |
Deferred tax liabilities | 12 | ( | ( |
Retirement benefit obligations | 23 | ( | ( |
Provisions for liabilities and charges | 18 | ( | ( |
Derivative financial instruments | 15, 17 | ( | ( |
Non-current tax liabilities | 22 | ( | |
Other non-current liabilities | 21 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
| Capital and reserves | |||
Share capital | 24 | ||
Share premium | |||
Merger reserve | ( | ( | |
Other reserves | 26 | ( | ( |
Retained earnings | |||
Attributable to owners of the Parent Company | |||
Attributable to non-controlling interests | |||
Total equity |
| Total | |||||||||
| attributable | |||||||||
| to owners of | Non- | ||||||||
| Share | Share | Merger | Other | Retained | the Parent | controlling | Total | ||
| capital | premium | reserves 1 | reserves 2 | earnings | Company | interests | equity | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 1January2023 | ( | ( | |||||||
| Comprehensive income | |||||||||
Net profit | |||||||||
Other comprehensive income/(expense) | ( | ( | ( | ( | ( | ||||
Total comprehensive income/(expense) | ( | ||||||||
| Transactions with owners | |||||||||
Treasury shares reissued | 24 | ||||||||
Purchase of ordinary shares by employee share ownership trust | ( | ( | ( | ||||||
Repurchase of ordinary shares | 24 | ( | ( | ( | |||||
Share-based payments | 25 | ||||||||
Tax on share awards | 7 | ||||||||
Cash dividends | 28 | ( | ( | ( | ( | ||||
Forward purchase of shares held by non-controlling interest | 30 | ( | ( | ( | ( | ||||
Total transactions with owners | ( | ( | ( | ( | |||||
Balance at 31 December 2023 | ( | ( | |||||||
| Comprehensive income | |||||||||
Net profit | |||||||||
Other comprehensive income/(expense) | ( | ( | ( | ( | |||||
Total comprehensive income/(expense) | ( | ||||||||
| Transactions with owners | |||||||||
Treasury shares reissued | 24 | ||||||||
Purchase of ordinary shares by employee share ownership trust | ( | ( | ( | ||||||
Repurchase of ordinary shares | 24 | ( | ( | ( | |||||
Share-based payments | 25 | ||||||||
Cash dividends | 28 | ( | ( | ( | ( | ||||
Total transactions with owners | ( | ( | ( | ( | |||||
Balance at 31 December 2024 | ( | ( |
| 2024 | 2023 | ||
| Note | £m | £m | |
| Cash Flows from Operating Activities | |||
Profit before tax | |||
Net finance expense | 6 | ||
Operating profit from continuing operations | |||
Loss/(profit) on sale of property, plant and equipment and intangible assets | ( | ||
Depreciation, amortisation and impairment | 9, 10 | ||
Share-based payments | 25 | ||
Decrease in inventories | |||
Increase in trade and other receivables | ( | ( | |
Decrease in payables and provisions | ( | ( | |
Cash generated from continuing operations | |||
Interest paid | ( | ( | |
Interest received | |||
Tax paid | ( | ( | |
Net cash flows attributable to discontinued operations | 30 | ( | ( |
Net cash generated from operating activities | |||
| Cash Flows from Investing Activities | |||
Purchase of property, plant and equipment | 10 | ( | ( |
Purchase of intangible assets | 9 | ( | ( |
Proceeds from the sale of property, plant and equipment | |||
| Proceeds from sale of intangible assets and related | |||
businesses, net of cash disposed | |||
Acquisition of businesses, net of cash acquired | 29 | ( | |
Other investing activities | ( | ||
Net cash used in investing activities | ( | ( |
| 2024 | 2023 | ||
| Note | £m | £m | |
| Cash Flows from Financing Activities | |||
Treasury shares reissued | 24 | ||
| Purchase of ordinary shares by employee share ownership | |||
trust | ( | ( | |
Repurchase of ordinary shares | 24 | ( | ( |
Proceeds from borrowings | 17 | ||
Repayment of borrowings | 17 | ( | ( |
Dividends paid to owners of the Parent Company | 28 | ( | ( |
Dividends paid to non-controlling interests | ( | ( | |
Acquisition of non-controlling interest | ( | ||
Other financing activities 1 | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of the year | |||
Exchange losses | ( | ( | |
Cash and cash equivalents at end of the year | |||
| Cash and cash equivalents comprise: | |||
Cash and cash equivalents per the Balance Sheet 2 | 16 | ||
Overdrafts | 17 | ( | ( |
| Adjusting | |||||
| Hygiene | Health | Nutrition | items | Total | |
| Year ended 31 December 2024 | £m | £m | £m | £m | £m |
Net revenue | 6,140 | 5,882 | 2,147 | – | 14,169 |
| Depreciation and amortisation | |||||
(Note 9 & 10) | (159) | (189) | (88) | (25) | (461) |
Operating profit | 1,375 | 1,699 | 401 | (1,050) | 2,425 |
Net finance expense | (321) | ||||
Profit before income tax | 2,104 | ||||
Income tax charge | (672) | ||||
Net profit from continuing operations | 1,432 |
| Adjusting | |||||
| Hygiene | Health | Nutrition | items | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
Net revenue | 6,135 | 6,062 | 2,410 | – | 14,607 |
Depreciation and amortisation | (155) | (193) | (96) | (26) | (470) |
Operating profit | 1,236 | 1,690 | 447 | (842) | 2,531 |
Net finance expense | (130) | ||||
Profit before income tax | 2,401 | ||||
Income tax charge | (753) | ||||
Net profit from continuing operations | 1,648 |
| All other | ||||
| UK | US | countries | Total | |
| 2024 | £m | £m | £m | £m |
Net revenue | 886 | 4,183 | 9,100 | 14,169 |
Goodwill and other intangible assets | 1,911 | 8,980 | 6,674 | 17,565 |
Property, plant and equipment | 283 | 788 | 1,314 | 2,385 |
| Other non-current receivables (excluding | ||||
derivative financial instruments) | 6 | 19 | 88 | 113 |
| All other | ||||
| UK | US | countries | Total | |
| 2023 | £m | £m | £m | £m |
Net revenue | 886 | 4,538 | 9,183 | 14,607 |
Goodwill and other intangible assets | 1,903 | 9,646 | 7,039 | 18,588 |
Property, plant and equipment | 290 | 768 | 1,341 | 2,399 |
| Other non-current receivables (excluding | ||||
derivative financial instruments) | 12 | 18 | 92 | 122 |
| 2024 | 2023 | |
| £m | £m | |
Distribution costs 1 | (3,537) | (3,703) |
Research and development costs | (325) | (337) |
Other administrative expenses 2 | (1,474) | (1,382) |
Impairment of intangible assets 3 | (839) | (810) |
Other net operating income | 5 | 3 |
Net operating expenses | (6,170) | (6,229) |
| 2024 | 2023 | |
| £m | £m | |
| Audit services pursuant to legislation | ||
Audit of the Group’s Annual Report and Financial Statements | 8.0 | 8.9 |
Audit of the Financial Statements of the Group’s subsidiaries | 11.7 | 10.5 |
Audit-related assurance services | 0.9 | 0.9 |
Total audit and audit-related services | 20.6 | 20.3 |
Fees payable to the Company’s Auditor and its associates for other services | ||
Other assurance services | 3.6 | 0.4 |
Total non-audit services | 3.6 | 0.4 |
24.2 | 20.7 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Wages and salaries | 2,026 | 2,126 | |
Social security costs | 272 | 281 | |
Other pension costs | 23 | 63 | 60 |
Share-based payments | 25 | 85 | 102 |
Total staff costs | 2,446 | 2,569 |
| 2024 | 2023 | |
| £m | £m | |
Short-term employee benefits | 26 | 31 |
Post-employment and other long-term benefits | – | – |
Share-based payments | 22 | 22 |
48 | 53 |
| 2024 | 2023 | |
| ’000 | ’000 | |
North America | 5.0 | 5.2 |
Europe/ANZ | 14.1 | 14.2 |
Rest of world | 18.8 | 20.7 |
37.9 | 40.1 |
| 2024 | 2023 | |
| £m | £m | |
| Finance income | ||
Foreign exchange net gain on liquidation of subsidiaries | – | 130 |
Interest income on cash and cash equivalents | 53 | 41 |
Pension net finance income | 5 | 8 |
Finance income on tax balances | 15 | – |
Foreign exchange gains on intercompany financing, net of hedging | – | 21 |
Other finance income | 8 | 10 |
Total finance income | 81 | 210 |
| Finance expense | ||
Interest payable on borrowings | (363) | (295) |
Finance expense on tax balances | – | (22) |
Forward purchase agreement interest expense | (17) | – |
Interest payable on leases | (13) | (14) |
Other finance expense | (9) | (9) |
Total finance expense | (402) | (340) |
Net finance expense | (321) | (130) |
| 2024 | 2023 | |
| £m | £m | |
Current tax | 747 | 783 |
Adjustment in respect of prior periods | (47) | 22 |
Total current tax | 700 | 805 |
Origination and reversal of temporary differences | (30) | (51) |
Impact of changes in tax rates | 2 | (1) |
Total deferred tax | (28) | (52) |
Income tax charge | 672 | 753 |
| 2024 | 2023 | |
| Continuing operations | £m | £m |
Profit before income tax | 2,104 | 2,401 |
Tax at the notional UK corporation tax rate of 25% (2023: 23.5%) | 526 | 564 |
| Effect of: | ||
Overseas tax rates | 8 | 43 |
Movement in provision related to uncertain tax positions (note 22) | (143) | (50) |
Net impact of divestments and assets reclassified to held for sale | (3) | (6) |
| Unrecognised tax losses, other unrecognised tax assets and deferred | ||
tax liability on unremitted earnings | 36 | (34) |
Withholding and local taxes | 30 | 30 |
Reassessment of prior year estimates | (11) | 33 |
Impact of changes in tax rates | 2 | (1) |
| Non-taxable foreign exchange gain arising from legal entity | ||
simplification (Note 6) | – | (31) |
Non-deductible impairment of goodwill | 174 | 190 |
Other permanent differences | 53 | 15 |
Income tax charge | 672 | 753 |
2024 | 2023 | |||||
| Tax | ||||||
| Tax (charge) | (charge) | |||||
| Before tax | /credit | After tax | Before tax | /credit | After tax | |
| £m | £m | £m | £m | £m | £m | |
| Net exchange (losses)/gains | ||||||
on foreign currency translation | (438) | (4) | (442) | (639) | – | (639) |
| Reclassification of foreign | ||||||
| currency translation reserves | ||||||
on disposals or liquidation of foreign operations | (11) | – | (11) | (131) | – | (131) |
| Gains/(losses) on cash flow | ||||||
and net investment hedges | 123 | – | 123 | 14 | (11) | 3 |
| Remeasurement of defined | ||||||
| benefit pension plans | ||||||
(Note 23) | (13) | – | (13) | (42) | 16 | (26) |
Revaluation of equity instruments | (27) | (1) | (28) | (10) | – | (10) |
| Other comprehensive | ||||||
(expense)/income | (366) | (5) | (371) | (808) | 5 | (803) |
Current tax | – | – | ||||
Deferred tax (Note 12) | (5) | 5 | ||||
(5) | 5 |
| 2024 | 2023 | |
| £m | £m | |
Current tax | – | 1 |
– | 1 |
| 2024 | 2023 | |
| pence | pence | |
| Basic earnings per share | ||
From continuing operations | 204.2 | 227.9 |
From discontinued operations | (0.6) | 1.3 |
Total basic earnings per share | 203.6 | 229.2 |
| Diluted earnings per share | ||
From continuing operations | 203.8 | 227.4 |
From discontinued operations | (0.6) | 1.3 |
Total diluted earnings per share | 203.2 | 228.7 |
| 2024 | 2023 | |
| average | average | |
| number of | number of | |
| shares | shares | |
On a basic basis | 700,386,007 | 716,700,954 |
Dilution for Executive Share Awards | 1,261,552 | 1,368,088 |
Dilution for Employee Sharesave Scheme Options | 94,701 | 214,492 |
On a diluted basis | 701,742,260 | 718,283,534 |
| Brands | Goodwill | Software | Other | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 January 2023 | 14,525 | 11,036 | 653 | 278 | 26,492 |
Additions | – | – | 101 | – | 101 |
Arising on business combinations | – | 17 | – | 39 | 56 |
Disposals | (1) | – | – | – | (1) |
Reclassifications | – | – | 4 | – | 4 |
Reclassifications to held for sale | (124) | – | – | – | (124) |
Exchange adjustments | (583) | (660) | (5) | (4) | (1,252) |
At 31 December 2023 | 13,817 | 10,393 | 753 | 313 | 25,276 |
Additions | – | – | 95 | – | 95 |
Arising on business combinations | – | 2 | 1 | – | 3 |
Disposals | – | (8) | (5) | – | (13) |
Reclassifications | 5 | (4) | – | (1) | – |
Exchange adjustments | (118) | (40) | (10) | 7 | (161) |
At 31 December 2024 | 13,704 | 10,343 | 834 | 319 | 25,200 |
| Accumulated amortisation and impairment | |||||
At 1 January 2023 | 379 | 5,427 | 335 | 148 | 6,289 |
Amortisation | 20 | – | 79 | 8 | 107 |
Impairment | – | 810 | 2 | – | 812 |
Disposals | (1) | – | – | – | (1) |
Reclassifications to held for sale | (77) | – | – | – | (77) |
Exchange adjustments | (10) | (422) | (4) | (6) | (442) |
At 31 December 2023 | 311 | 5,815 | 412 | 150 | 6,688 |
Amortisation | 21 | – | 79 | 8 | 108 |
Impairment 1 | 143 | 696 | – | – | 839 |
Disposals | (1) | – | (1) | – | (2) |
Exchange adjustments | (7) | 11 | (5) | 3 | 2 |
At 31 December 2024 | 467 | 6,522 | 485 | 161 | 7,635 |
| Net book value | |||||
At 31 December 2023 | 13,506 | 4,578 | 341 | 163 | 18,588 |
At 31 December 2024 | 13,237 | 3,821 | 349 | 158 | 17,565 |
| Acquisition | 2024 | 2023 | |
| Acquisition | year | £m | £m |
Mead Johnson Nutrition Company | 2017 | 4,503 | 4,480 |
SSL International | 2010 | 1,790 | 1,847 |
Boots Healthcare International | 2006 | 1,363 | 1,405 |
Adams Respiratory Therapeutics | 2008 | 1,230 | 1,210 |
Schiff Nutrition International | 2012 | 1,050 | 1,032 |
L&F Household | 1994 | 846 | 834 |
Lanai Holdings | 2021 | 511 | 644 |
American Home Products Corporation | 1990 | 440 | 439 |
Bristol-Myers Squibb OTC | 2013 | 297 | 362 |
K-Y | 2014 | 280 | 280 |
| Net book value | ||
| 2024 | |||
| Indefinite | |||
| life assets | Goodwill | Total | |
| GCGU/CGU | £m | £m | £m |
Health 1 | 6,981 | 3,776 | 10,757 |
Hygiene | 1,828 | 45 | 1,873 |
IFCN | 4,472 | – | 4,472 |
13,281 | 3,821 | 17,102 |
| 2023 | |||
| Indefinite | |||
| life assets | Goodwill | Total | |
| GCGU/CGU | £m | £m | £m |
Health 1 | 7,258 | 3,849 | 11,107 |
Hygiene | 1,844 | 45 | 1,889 |
IFCN | 4,420 | 684 | 5,104 |
13,522 | 4,578 | 18,100 |
| 2024 | 2023 | |
| Indefinite life assets excluding goodwill | £m | £m |
Intimate Wellness | 2,083 | 2,143 |
Biofreeze | 481 | 613 |
| 2024 | |
Pre-tax discount rate | 11% |
Terminal growth rate | 2.0% |
Net revenue compound annual growth rate (CAGR) for the period 2024-2029 1 | 3.2% |
Gross margin CAGR for the period 2024-2029 1 | 2.7% |
| 2023 | |
Pre-tax discount rate | 11.0% |
Terminal growth rate | 2.0% |
Net revenue compound annual growth rate (CAGR) for the period 2023-2028 1, 2 | 1.5% |
Gross margin CAGR for the period 2023-2028 3 | 2.2% |
Key estimates | Commentary |
Capital expenditure | A significant capital investment programme has commenced to meet |
| regulatory requirements and to build greater resilience in the wider supply | |
| network. | |
Market | In the US, management expects birth rates to be relatively stable. |
| Tendering for WIC contracts continues to be highly competitive but | |
| management expects this to remain stable. | |
| Within LATAM and ASEAN, management expects conditions to stabilise | |
| after recent inflationary price increases. | |
Net revenue | In the short to medium term, the valuation model assumes a five-year |
| CAGR of 3.2%. This is expected to be achieved through ongoing | |
| premiumisation, inflationary price increases and revenues from new | |
| products/category launches including the expansion of speciality nutrition. | |
Margins | In the short to medium term, the valuation model assumes IFCN margins |
| (both gross and operating) decline marginally as the capital expenditure | |
| programme is delivered. In the long term these are expected to return to | |
| more normalised levels. | |
Discount rate | Management determined an IFCN-specific weighted average cost of |
| capital (WACC) and the implied pre-tax discount rate with the support of | |
| a third-party expert. In addition, management performed benchmarking | |
| against other comparable companies. The specific risk premium reflects | |
| the risk associated with the delivery of the capital investment programme | |
| over the next five years and the continued impact of the evolving | |
| regulatory environment. | |
Terminal growth rate | Management engaged a third-party expert to help calculate an IFCN-specific |
| terminal growth rate. Management is satisfied with the reasonableness of the | |
| terminal growth rate when compared against independent market growth | |
| projections and long-term country inflation rates. |
| 2024 | |
| £m | |
Expected net revenue growth rates (2025 to 2029) adjusted by 100bps | +475/-460 |
Expected EBIT growth rates (2025 to 2029) adjusted by 100bps | +220/-215 |
Terminal growth rate (applied from 2030) adjusted by 50bps | +330/-280 |
Pre-tax discount rate adjusted by 50bps | +280/-250 |
| 2023 | |
| £m | |
Expected net revenue growth rates (2024 to 2028) adjusted by 100bps | +410/-400 |
Expected EBIT growth rates (2024 to 2028) adjusted by 100bps | +220/-210 |
Terminal growth rate (applied from 2029) adjusted by 50bps | +290/-250 |
Pre-tax discount rate adjusted by 50bps | +270/-240 |
| 31 December | |
| 2024 | |
Pre-tax discount rate | 11% |
Terminal growth rate | 2.5% |
Net revenue compound annual growth rate (CAGR) for the period 2024-2029 | 8% |
Gross margin CAGR for the period 2024-2029 | 8% |
Key estimates | Commentary |
Net revenue | In the short to medium term, the valuation model assumes a five-year |
| CAGR of 8%, to be delivered through category growth and market share | |
| growth driven by a mix of innovation arising from format expansion of | |
| existing products and international expansion. | |
Margins | In the short to medium term, the valuation model assumes Biofreeze |
| margins (both gross and operating) to increase from current levels as | |
| Biofreeze benefits from productivity initiatives on integrating into Reckitt. | |
Discount rate | Management determined the Biofreeze-specific weighted average cost of |
| capital (WACC) and the implied pre-tax discount rate with the support of | |
| a third-party expert. For valuation purposes management used the | |
| mid-point of the calculated range to reflect uncertainty in certain key | |
| assumptions. | |
Terminal growth rate | Management is satisfied with the reasonableness of the terminal growth |
| rate when compared against independent market growth projections and | |
| long-term country inflation rates. |
| 31 December | |
| 2024 | |
| £m | |
Expected net revenue growth rates (2025 to 2029) adjusted by 100bps | +45/-40 |
Expected EBIT growth rates (2025-2029) adjusted by 100bps | +30/-25 |
Terminal growth rate (applied from 2030) adjusted by 50bps | +45/-40 |
Pre-tax discount rate adjusted by 50bps | +45/-40 |
| Land and | Plant and | Right of | Assets under | ||
| buildings | equipment | use assets | construction | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 January 2023 | 1,409 | 2,368 | 580 | 394 | 4,751 |
Additions | 13 | 38 | 56 | 301 | 408 |
Disposals | (17) | (48) | (53) | (6) | (124) |
Reclassifications (including held for sale) | 92 | 231 | 11 | (349) | (15) |
Exchange adjustments | (34) | (59) | (27) | (11) | (131) |
At 31 December 2023 | 1,463 | 2,530 | 567 | 329 | 4,889 |
Additions | 34 | 52 | 70 | 266 | 422 |
Disposals | (23) | (100) | (57) | – | (180) |
Reclassifications (including held for sale) | 66 | 196 | – | (242) | 20 |
Exchange adjustments | (35) | (63) | (16) | (5) | (119) |
At 31 December 2024 | 1,505 | 2,615 | 564 | 348 | 5,032 |
| Accumulated depreciation and impairment | |||||
At 1 January 2023 | 556 | 1,511 | 206 | 5 | 2,278 |
Charge for the year | 68 | 199 | 96 | – | 363 |
Disposals | (16) | (42) | (28) | – | (86) |
Impairment | 4 | 4 | – | – | 8 |
Reclassifications (including held for sale) | (1) | (3) | – | – | (4) |
Exchange adjustments | (16) | (41) | (11) | (1) | (69) |
At 31 December 2023 | 595 | 1,628 | 263 | 4 | 2,490 |
Charge for the year | 66 | 202 | 85 | – | 353 |
Disposals | (13) | (91) | (42) | – | (146) |
Impairment | 3 | 3 | – | 2 | 8 |
Reclassifications (including held for sale) | (1) | 8 | – | 2 | 9 |
Exchange adjustments | (16) | (42) | (9) | – | (67) |
At 31 December 2024 | 634 | 1,708 | 297 | 8 | 2,647 |
| Net book value | |||||
As at 31 December 2023 | 868 | 902 | 304 | 325 | 2,399 |
As at 31 December 2024 | 871 | 907 | 267 | 340 | 2,385 |
2024 | 2023 | |||||||
| Fair value | Fair value | Fair value | Fair value | |||||
| through | through other | through | through other | |||||
| Equity | profit or | comprehensive | Equity | profit | comprehensive | |||
| method | loss | income | Total | method | or loss | income | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Equity | ||||||||
investments | – | 57 | 51 | 108 | – | 45 | 69 | 114 |
Investments in associates | – | – | – | – | 4 | – | – | 4 |
– | 57 | 51 | 108 | 4 | 45 | 69 | 118 |
| Accelerated | Short-term | Retirement | ||||
| capital | Intangible | temporary | benefit | |||
| allowances | assets | differences | Tax losses | obligations | Total | |
| Deferred tax | £m | £m | £m | £m | £m | £m |
At 1 January 2024 | (60) | (3,121) | 511 | 64 | (6) | (2,612) |
(Charged) / credited to the Income Statement | (18) | 19 | 46 | (13) | (6) | 28 |
Credited/(charged) to other comprehensive income | – | – | (5) | – | – | (5) |
Exchange differences | (5) | 12 | (18) | (6) | – | (17) |
At 31 December 2024 | (83) | (3,090) | 534 | 45 | (12) | (2,606) |
| Accelerated | Short-term | Retirement | ||||
| capital | Intangible | temporary | Tax | benefit | ||
| allowances | assets | differences | losses | obligations | Total | |
| 2024 | £m | £m | £m | £m | £m | £m |
Deferred tax assets | 18 | (27) | 197 | 44 | 11 | 243 |
Deferred tax liabilities | (101) | (3,063) | 337 | 1 | (23) | (2,849) |
Deferred tax | (83) | (3,090) | 534 | 45 | (12) | (2,606) |
| Accelerated | Short-term | Retirement | ||||
| capital | Intangible | temporary | Tax | benefit | ||
| allowances | assets | differences | losses | obligations | Total | |
| Deferred tax | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | (54) | (3,274) | 503 | 46 | (14) | (2,793) |
Credited/(charged) to the Income Statement | (10) | 11 | 39 | 19 | (7) | 52 |
Credited/(charged) to other comprehensive income | – | – | (11) | – | 16 | 5 |
| Arising on business | ||||||
combinations | – | – | (1) | – | – | (1) |
Exchange differences | 4 | 142 | (19) | (1) | (1) | 125 |
At 31 December 2023 | (60) | (3,121) | 511 | 64 | (6) | (2,612) |
| Accelerated | Short-term | Retirement | ||||
| capital | Intangible | temporary | benefit | |||
| allowances | assets | differences | Tax losses | obligations | Total | |
| 2023 | £m | £m | £m | £m | £m | £m |
Deferred tax assets | 16 | (38) | 237 | 62 | 10 | 287 |
Deferred tax liabilities | (76) | (3,083) | 274 | 2 | (16) | (2,899) |
Deferred tax | (60) | (3,121) | 511 | 64 | (6) | (2,612) |
| 2024 | 2023 | |
| £m | £m | |
Raw materials and consumables | 359 | 401 |
Work in progress | 87 | 82 |
Finished goods and goods held for resale | 1,071 | 1,154 |
Total inventories | 1,517 | 1,637 |
| 2024 | 2023 | ||
Amounts falling due within one year | Note | £m | £m |
Trade receivables | 1,783 | 1,741 | |
Less: Provision for impairment of receivables | (33) | (36) | |
Trade receivables – net | 1,750 | 1,705 | |
Other receivables | 14b | 218 | 266 |
Prepayments and accrued income | 123 | 91 | |
Trade and other receivables | 2,091 | 2,062 |
| 2024 | 2023 | |
| Currency analysis | £m | £m |
US dollar | 616 | 575 |
Euro | 283 | 302 |
Sterling | 169 | 173 |
Brazilian real | 142 | 170 |
Other currencies | 881 | 842 |
Trade and other receivables | 2,091 | 2,062 |
| 2024 | 2023 | |
| £m | £m | |
Not overdue | 1,514 | 1,455 |
Up to 3 months overdue | 219 | 250 |
Over 3 months overdue | 50 | 36 |
Trade receivables | 1,783 | 1,741 |
| 2024 | 2023 | |
| £m | £m | |
Other receivables | 63 | 72 |
Prepayments | 22 | 20 |
Non-current tax recoverable | 28 | 30 |
Derivative financial instruments | 17 | 50 |
Other non-current receivables | 130 | 172 |
At 31 December 2024 | At 31 December 2023 | ||||||||||
Fair value | Fair value | ||||||||||
| Derivatives | Fair value through other | Derivatives | Fair value through other | ||||||||
| Amortised | used for | through profit | comprehensive | Carrying | Amortised | used for | through profit | comprehensive | Carrying | ||
| cost | hedging | or loss | income | value total | cost | hedging | or loss | income | value total | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| Assets as per the Balance Sheet | |||||||||||
Current and non-current trade and other receivables | 14d | 1,853 | – | – | – | 1,853 | 1,836 | – | – | – | 1,836 |
| Derivative financial instruments | |||||||||||
FX forward exchange contracts | 17 | – | 30 | 31 | – | 61 | – | 48 | 16 | – | 64 |
Cross currency interest rate swaps | 17 | – | 17 | – | – | 17 | – | 50 | – | – | 50 |
Equity instruments | 11 | – | – | 57 | 51 | 108 | – | – | 45 | 69 | 114 |
Cash and cash equivalents | 16 | 880 | – | – | – | 880 | 1,387 | – | – | – | 1,387 |
| Liabilities as per the Balance Sheet | |||||||||||
Current and non-current trade and other payables | 21 | 5,050 | – | – | – | 5,050 | 5,276 | – | – | – | 5,276 |
Share repurchase liability | 24 | 477 | – | – | – | 477 | 296 | – | – | – | 296 |
| Borrowings (loans, overdrafts and other non-current | |||||||||||
borrowings) 1 | 17 | 157 | – | – | – | 157 | 43 | – | – | – | 43 |
Lease liabilities | 19 | 300 | – | – | – | 300 | 327 | – | – | – | 327 |
Senior notes | 17 | 1,307 | – | – | – | 1,307 | 1,292 | – | – | – | 1,292 |
Bonds | 17 | 6,302 | – | – | – | 6,302 | 6,875 | – | – | – | 6,875 |
Commercial paper | 17 | 592 | – | – | – | 592 | – | – | – | – | – |
| Derivative financial instruments | |||||||||||
FX forward exchange contracts | 17 | – | 19 | 19 | – | 38 | – | 20 | 58 | – | 78 |
Interest rate swaps | 17 | – | 158 | – | – | 158 | – | 115 | – | – | 115 |
Cross currency interest rate swaps | 17 | – | 15 | – | – | 15 | – | 72 | – | – | 72 |
At 31 December 2024 | At 31 December 2023 | |||||||
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Assets as per the Balance Sheet | ||||||||
| Derivative financial | ||||||||
| instruments | ||||||||
| FX forward exchange | ||||||||
contracts | – | 61 | – | 61 | – | 64 | – | 64 |
| Cross currency interest | ||||||||
rate swaps | – | 17 | – | 17 | – | 50 | – | 50 |
Equity instruments | 25 | 57 | 26 | 108 | 22 | 45 | 47 | 114 |
Liabilities as per the Balance Sheet | ||||||||
| Derivative financial | ||||||||
| instruments | ||||||||
| FX forward exchange | ||||||||
contracts | – | 38 | – | 38 | – | 78 | – | 78 |
Interest rate swaps | – | 158 | – | 158 | – | 115 | – | 115 |
| Cross currency interest | ||||||||
rate swaps | – | 15 | – | 15 | – | 72 | – | 72 |
| Gross amounts of | |||
| recognised financial | Related financial | ||
| assets/liabilities in | instruments that | ||
| the Balance Sheet | are not offset | Net amount | |
| At 31 December 2024 | £m | £m | £m |
| Financial assets | |||
Derivative financial instruments | 77 | (31) | 46 |
| Financial liabilities | |||
Derivative financial instruments | (211) | 31 | (180) |
| Gross amounts of | |||
| recognised financial | Related financial | ||
| assets/liabilities in | instruments that | ||
| the Balance Sheet | are not offset | Net amount | |
| At 31 December 2023 | £m | £m | £m |
| Financial assets | |||
Derivative financial instruments | 114 | (39) | 75 |
| Financial liabilities | |||
Derivative financial instruments | (265) | 39 | (226) |
2024 | 2023 | |||
| Limit | Exposure | Limit | Exposure | |
| Credit ratings | £m | £m | £m | £m |
AAA+ to AAA- | 3,156 | 26 | 3,156 | 292 |
AA+ to AA- | 550 | 196 | 275 | 84 |
A+ to A- | 3,750 | 1,118 | 4,000 | 1,568 |
BBB+ and below | 205 | 116 | 125 | 84 |
| Less than | Between | Between | Over | ||
| Total | 1 year | 1 and 2 years | 2 and 5 years | 5 years | |
| At 31 December 2024 | £m | £m | £m | £m | £m |
Bonds | (7,450) | (179) | (882) | (3,640) | (2,749) |
Commercial paper | (594) | (594) | |||
Senior notes | (1,834) | (656) | (33) | (98) | (1,047) |
Trade and other payables | (5,207) | (5,118) | (89) | – | – |
Share repurchase liability | (477) | (477) | – | – | – |
| Less than | Between | Between | Over | ||
| Total | 1 year | 1 and 2 years | 2 and 5 years | 5 years | |
| At 31 December 2023 | £m | £m | £m | £m | £m |
Bonds | (7,983) | (1,731) | (138) | (3,586) | (2,528) |
Senior notes | (1,858) | (56) | (645) | (96) | (1,061) |
Trade and other payables | (5,276) | (5,208) | (68) | – | – |
Share repurchase liability | (296) | (296) | – | – | – |
| Less than | Between | Between | Over | ||
| 1 year | 1 and 2 years | 2 and 5 years | 5 years | ||
| At 31 December 2024 | £m | £m | £m | £m | |
| FX forward exchange contracts | |||||
Outflow | (7,527) | (19) | – | – | |
Inflow | 7, | 54 6 | 19 | – | – |
| Cross currency interest rate swaps | |||||
Outflow | (111) | (88) | (1,472) | (776) | |
Inflow | 46 | 46 | 1,352 | 717 | |
| Interest rate swaps | |||||
Outflow | (58) | (43) | (86) | (14) | |
Inflow | 40 | 22 | 16 | 5 |
| Less than | Between | Between | Over | |
| 1 year | 1 and 2 years | 2 and 5 years | 5 years | |
| At 31 December 2023 | £m | £m | £m | £m |
| FX forward exchange contracts | ||||
Outflow | (8,428) | (6) | (6) | – |
Inflow | 8,414 | 6 | 6 | – |
| Cross currency interest rate swaps | ||||
Outflow | (116) | (116) | (1,534) | (824) |
Inflow | 48 | 48 | 1,440 | 776 |
| Interest rate swaps | ||||
Outflow | (67) | (67) | (126) | (55) |
Inflow | 44 | 44 | 35 | 11 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Cash and cash equivalents including overdrafts | 879 | 1,380 | |
Financing liabilities | 17 | (8,793) | (8,670) |
Net debt | 7,914 | 7,290 | |
Total equity | 6,720 | 8,469 | |
14,634 | 15,759 |
| End of reporting period | |
| 31.12.2024 | |
| £m | |
| Carrying amount of financial liabilities | |
Presented in trade and other payables 1 : | 437 |
– of which suppliers have received payment from finance provider | 347 |
Range of payment due dates (Goods and Freight Providers) 2 | |
Liabilities that are part of the arrangements | Cost of inventories: 90 Days - 210 Days |
| Freight: 60 Days - 210 Days | |
| Net Operating Expenses: 30 Days - 210 Days | |
| Comparable trade payables that are not part | Cost of inventories: 30 Days - 180 Days |
of the arrangements 2 | Freight: 30 Days - 150 Days |
| Net Operating Expenses: 0 Days - 150 Days | |
| Non-cash changes | |
| There were no material business combinations or foreign exchange differences in either period. | |
| There were non-cash transfers from trade payables to finance payables of £nil in 2024. |
| 2024 | 2023 | |
| £m | £m | |
Cash at bank and in hand | 504 | 647 |
Short-term bank deposits | 376 | 740 |
Cash and cash equivalents | 880 | 1,387 |
| 2024 | 2023 | ||
| Note | £m | £m | |
| Current | |||
Bank loans and overdrafts 1 | 148 | 30 | |
Commercial paper | 592 | – | |
Bonds | – | 1,571 | |
Senior notes | 604 | – | |
Lease liabilities | 19 | 79 | 78 |
Total short-term borrowings | 1,423 | 1,679 | |
| Non-current | |||
Bonds | 6,302 | 5,304 | |
Senior notes | 703 | 1,292 | |
Other non-current borrowings | 9 | 13 | |
Lease liabilities | 19 | 221 | 249 |
Total long-term borrowings | 7,235 | 6,858 | |
Total borrowings | 8,658 | 8,537 | |
Derivative financial instruments – as shown below Less overdrafts presented in cash and cash equivalents in | 136 | 140 | |
the Cash Flow Statement | (1) | (7) | |
Total financing liabilities | 8,793 | 8,670 |
| Assets | Liabilities | |||
| 2024 (£m) | Current | Non-current 1 | Current | Non-current |
| Derivative financial instruments (financing | ||||
liabilities) | 32 | 14 | (25) | (157) |
| Derivative financial instruments | ||||
(non-financing liabilities) | 29 | 3 | (13) | (16) |
At 31 December 2024 | 61 | 17 | (38) | (173) |
| Assets | Liabilities | |||
| 2023 (£m) | Current | Non-current 1 | Current | Non-current |
| Derivative financial instruments (financing | ||||
liabilities) | 45 | 50 | (58) | (177) |
| Derivative financial instruments | ||||
(non-financing liabilities) | 19 | – | (20) | (10) |
At 31 December 2023 | 64 | 50 | (78) | (187) |
| 2024 | 2023 | |
| Reconciliation of movement in financing liabilities to the Cash Flow Statement | £m | £m |
At 1 January | 8,670 | 9,140 |
Proceeds from borrowings | 1,768 | 1,638 |
Repayment of borrowings | (1,687) | (1,855) |
Other financing cash flows | (47) | (84) |
Total financing cash flows | 34 | (301) |
New lease liabilities | 70 | 44 |
Exchange, fair value and other movements | 19 | (213) |
Total non-cash financing items | 89 | (169) |
At 31 December | 8,793 | 8,670 |
| 2024 | 2023 | |
| Maturity of borrowings (excluding lease liabilities) | £m | £m |
| Bank loans and overdrafts repayable: | ||
Within one year or on demand | 148 | 30 |
| Other borrowings repayable: | ||
| Within one year: | ||
Commercial paper | 592 | – |
Bonds | – | 1,571 |
Senior notes | 604 | – |
| After one year and in less than five years: | ||
Bonds | 3,949 | 3,205 |
Senior notes | – | 599 |
| After five years or longer: | ||
Bonds | 2,353 | 2,099 |
Senior notes | 703 | 693 |
Other non-current borrowings | 9 | 13 |
8,210 | 8,180 | |
Gross borrowings (unsecured) | 8,358 | 8,210 |
| Legal | Other | Total | |
| provisions | provisions | provisions | |
| £m | £m | £m | |
At 1 January 2023 | 221 | 65 | 286 |
Charged to the Income Statement | 7 | 14 | 21 |
Utilised during the year | (63) | (1) | (64) |
Released to the Income Statement | (17) | (11) | (28) |
Reclassification | 1 | (2) | (1) |
Exchange adjustments | (12) | (3) | (15) |
At 31 December 2023 | 137 | 62 | 199 |
Charged to the Income Statement | 23 | 18 | 41 |
Utilised during the year | (7) | – | (7) |
Released to the Income Statement | (36) | (17) | (53) |
Reclassification | – | – | – |
Exchange adjustments | (5) | (1) | (6) |
At 31 December 2024 | 112 | 62 | 174 |
| 2024 | 2023 | |
| £m | £m | |
Current | 112 | 142 |
Non-current | 62 | 57 |
Total | 174 | 199 |
| 2024 | 2023 | |
| Maturity analysis – contractual undiscounted cash flows | £m | £m |
Within one year | 87 | 81 |
Later than one and less than five years | 172 | 199 |
After five years | 99 | 103 |
Total undiscounted lease liabilities at 31 December | 358 | 383 |
| Lease liabilities included in the statement of financial position | ||
at 31 December | 300 | 327 |
Current | 79 | 78 |
Non-current | 221 | 249 |
| 2024 | 2023 | |
| £m | £m | |
Trade payables | 2,268 | 2,194 |
Other payables | 151 | 118 |
Forward share purchase liability 1 | 133 | 158 |
Other tax and social security payable | 161 | 163 |
Interest accrued on tax balances | 101 | 122 |
Indemnity provisions for disposed businesses | 47 | 48 |
Accruals | 2,430 | 2,703 |
Trade and other payables | 5,291 | 5,506 |
| 2024 | 2023 | |
| £m | £m | |
US employee-related payables | 57 | 45 |
Indemnity provisions for disposed businesses | 2 | – |
Other | 22 | 22 |
Other non-current liabilities | 81 | 67 |
| 2024 | 2023 | |
| £m | £m | |
Current tax liabilities | 602 | 620 |
Non-current tax liabilities | – | 28 |
Total current and non-current tax liabilities | 602 | 648 |
2024 | 2023 | |||
| UK | US (Medical) | UK | US (Medical) | |
| % | % | % | % | |
Rate of increase in pensionable salaries | N/A | – | N/A | – |
| Rate of increase in deferred pensions | ||||
during deferment | 2.9 | – | 2.8 | – |
Rate of increase in pension payments | 3.2 | – | 3.1 | – |
Discount rate | 5.6 | 5.4 | 4.7 | 4.9 |
Inflation assumption – RPI | 3.3 | – | 3.2 | – |
Annual medical cost inflation | – | 5.0-7.0 | – | 5.0-8.0 |
2024 | 2023 | |||
UK years | US years | UK years | US years | |
| Number of years a current pensioner | ||||
| is expected to live beyond 60: | ||||
Male | 27.0 | 25.1 | 27.2 | 25.3 |
Female | 28.6 | 27.3 | 28.8 | 27.4 |
| Number of years a future pensioner | ||||
| is expected to live beyond 60: | ||||
Male | 28.3 | 26.8 | 28.4 | 27.0 |
Female | 29.9 | 28.9 | 30.0 | 28.9 |
| 2024 | 2023 | |
| £m | £m | |
| Balance Sheet liability for: | ||
US (Medical) | (64) | (73) |
Other | (171) | (160) |
Liability on Balance Sheet | (235) | (233) |
| Balance Sheet assets for: | ||
UK | 214 | 206 |
Other | 55 | 64 |
Asset on Balance Sheet | 269 | 270 |
Net pension asset | 34 | 37 |
2024 | 2023 | |||||||
| US | US | |||||||
| UK | (Medical) | Other | Total | UK | (Medical) | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Present value of funded | ||||||||
obligations | (853) | – | (410) | (1,263) | (969) | – | (400) | (1,369) |
Fair value of plan assets | 1,070 | – | 419 | 1,489 | 1,178 | – | 443 | 1,621 |
Surplus of funded plans | 217 | – | 9 | 226 | 209 | – | 43 | 252 |
Present value of unfunded obligations | – | (64) | (125) | (189) | – | (73) | (139) | (212) |
Irrecoverable surplus | (3) | – | – | (3) | (3) | – | – | (3) |
| Net pension surplus/ | ||||||||
(liability) | 214 | (64) | (116) | 34 | 206 | (73) | (96) | 37 |
2024 | 2023 | |||||||
| US | US | |||||||
| UK | (Medical) | Other | Total | UK | (Medical) | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Equities | 68 | – | 97 | 165 | 60 | – | 99 | 159 |
Government bonds | 123 | – | 74 | 197 | 136 | – | 108 | 244 |
Corporate bonds | 289 | – | 168 | 457 | 290 | – | 150 | 440 |
| Real estate/property – | ||||||||
unquoted | 8 | – | 6 | 14 | 28 | – | 11 | 39 |
Insurance contracts | 249 | – | – | 249 | 273 | – | – | 273 |
Other assets – unquoted | 333 | – | 74 | 407 | 391 | – | 75 | 466 |
Fair value of plan assets | 1,070 | – | 419 | 1,489 | 1,178 | – | 443 | 1,621 |
2024 | 2023 | |||
| UK | US (Medical) | UK | US (Medical) | |
| £m | £m | £m | £m | |
Active participants | – | (14) | (1) | (19) |
Participants with deferred benefits | (286) | (1) | (334) | (1) |
Participants receiving benefits | (567) | (49) | (634) | (53) |
Present value of obligation | (853) | (64) | (969) | (73) |
Present value of obligation | Fair value of plan assets | |||||||
| UK | US (Medical) | Other | Total | UK | US (Medical) | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | 941 | 81 | 532 | 1,554 | (1,186) | – | (426) | (1,612) |
Current service cost | – | – | 10 | 10 | – | – | – | – |
Administrative costs | 3 | – | 3 | 6 | – | – | – | – |
Interest expense/(income) | 47 | 4 | 12 | 63 | (58) | – | (13) | (71) |
50 | 4 | 25 | 79 | (58) | – | (13) | (71) | |
| Remeasurements: | ||||||||
Return on plan assets, excluding amounts included in interest income | – | – | – | – | 5 | – | 10 | 15 |
(Gains) from changes in demographic assumptions | (16) | – | (1) | (17) | – | – | – | – |
(Gains)/Losses from changes in financial assumptions | 34 | 2 | (15) | 21 | – | – | – | – |
Experience (gains)/losses | 21 | (5) | 7 | 23 | – | – | – | – |
39 | (3) | (9) | 27 | 5 | – | 10 | 15 | |
Exchange differences | – | (4) | (20) | (24) | – | – | 20 | 20 |
Contributions – employers | – | – | – | – | – | (5) | (23) | (28) |
Benefit payments | (61) | (5) | (26) | (92) | 61 | 5 | 26 | 92 |
Scheme assets and obligations previously presented net | – | – | 37 | 37 | – | – | (37) | (37) |
As at 31 December 2023 | 969 | 73 | 539 | 1,581 | (1,178) | – | (443) | (1,621) |
Current service cost | – | – | 12 | 12 | – | – | – | – |
Administrative costs | 3 | – | – | 3 | – | – | 2 | 2 |
Interest expense/(income) | 44 | 4 | 21 | 69 | (54) | – | (20) | (74) |
47 | 4 | 33 | 84 | (54) | – | (18) | (72) | |
| Remeasurements: | ||||||||
Return on plan assets, excluding amounts included in interest income | – | – | – | – | 103 | – | 17 | 120 |
(Gains)/losses from changes in demographic assumptions | (8) | (4) | 11 | (1) | – | – | – | – |
(Gains) from changes in financial assumptions | (81) | (3) | (11) | (95) | – | – | – | – |
Experience (gains)/losses | (15) | – | 4 | (11) | – | – | – | – |
(104) | (7) | 4 | (107) | 103 | – | 17 | 120 | |
Exchange differences | – | – | (3) | (3) | – | – | (1) | (1) |
Contributions – employers | – | – | – | – | – | (6) | (12) | (18) |
Benefit payments | (59) | (6) | (38) | (103) | 59 | 6 | 38 | 103 |
As at 31 December 2024 | 853 | 64 | 535 | 1,452 | (1,070) | – | (419) | (1,489) |
| 2024 | 2023 | |
| £m | £m | |
Defined contribution plans | 48 | 44 |
| Defined benefit plans (net charge excluding interest) | ||
UK | 3 | 3 |
Other | 12 | 13 |
Total pension costs included in operating profit (Note 5) 1 | 63 | 60 |
Pension net finance income included in net finance expense (Note 6) | (5) | (8) |
Income Statement charge included in profit before income tax | 58 | 52 |
Remeasurement gains/(losses) for 2 : | ||
UK | 1 | (44) |
US (Medical) | 7 | 3 |
Other | (21) | (1) |
(13) | (42) |
| Change in defined | ||
2024 | Change in assumption | benefit obligation |
Discount rate | Increase 0.1% | Decrease by 1.1% |
Discount rate | Increase 1.0% | Decrease by 9.9% |
RPI increase | Increase 0.1% | Increase by 0.9% |
RPI increase | Increase 1.0% | Increase by 7.7% |
Life expectancy | Members live 1 year longer | Increase by 3.1% |
| Change in defined | ||
2023 | Change in assumption | benefit obligation |
Discount rate | Increase 0.1% | Decrease by 1.2% |
Discount rate | Increase 1.0% | Decrease by 10.7% |
RPI increase | Increase 0.1% | Increase by 1.0% |
RPI increase | Increase 1.0% | Increase by 8.9% |
Life expectancy | Members live 1 year longer | Increase by 3.3% |
| Nominal | ||
| Equity ordinary | value | |
| Issued and fully paid | shares number | £m |
At 31 December 2023 | 736,535,179 | 74 |
At 31 December 2024 | 736,535,179 | 74 |
| 2024 | 2023 | |||
| Number of | Consideration | Number of | Consideration | |
| Ordinary shares of 10p | shares | £m | shares | £m |
| Released from Treasury | ||||
Executive Share Options – exercises | 18,117 | 1 | 380,348 | 19 |
Restricted Shares Awards – vesting | 1,013,180 | – | 1,037,960 | – |
| Total under Executive Share Option | ||||
and Conditional Award Schemes | 1,031,297 | 1 | 1,418,308 | 19 |
| Savings-related Share Option Schemes | ||||
–exercises | 51,836 | 2 | 629,210 | 29 |
Total released from Treasury | 1,083,133 | 3 | 2,047,518 | 48 |
| Bought into Treasury | ||||
Repurchase of shares | (28,488,957) | (1,328) | (3,782,835) | (207) |
Total | (27,405,824) | (1,325) | (1,735,317) | (159) |
LTIP performance metrics – 2022, 2023 and 2024 awards | Weighting |
Like-for-like net revenue growth | 40% |
Return on Capital Employed (ROCE) | 25% |
Relative Total Shareholder Return (TSR) | 25% |
Sustainability | 10% |
| Performance Share Options | ||
2024 | 2023 | |
Exercise price | £50.90 | £58.28 |
Performance period | 2024-26 | 2023-25 |
Share price on grant date | £50.14 | £59.18 |
Volatility | 22.3% | 22.6% |
Dividend yield | 3.9% | 3.1% |
Expected life | 6.9 years | 6.6 years |
Risk-free interest rate | 3.9% | 3.2% |
Weighted average fair value per award | £7.68 | £10.49 |
| Year ended | Year ended | |||
| 31 December 2024 | 31 December 2023 | |||
| Weighted | Weighted | |||
| Number of | average | Number of | average | |
| awards | exercise price | awards | exercise price | |
Outstanding at 1 January | 18,562,750 | £45.24 | 18,707,602 | £44.99 |
Granted | 6,449,300 | £31.65 | 4,806,191 | £36.92 |
Exercised | (1,112,643) | £2.90 | (2,084,209) | £23.51 |
Lapsed | (4,628,219) | £46.90 | (2,866,834) | £45.48 |
Outstanding at 31 December | 19,271,188 | £42.73 | 18,562,750 | £45.24 |
Exercisable at 31 December | 4,273,783 | £63.35 | 3,009,018 | £61.36 |
| Price to be paid | Number of awards | |||
| £ | outstanding | |||
| at 31 December | at 31 December | |||
From | To | 2024 | 2023 | |
LTIP – performance share options | 42.01 | 78.00 | 11,621,996 | 11,522,463 |
LTIP – performance shares | – | – | 3,404,027 | 3,584,219 |
LTIP – time-vested shares | – | – | 1,197,033 | 861,596 |
SOPP | – | – | 141,400 | 150,200 |
Savings-related share options | 40.49 | 62.44 | 2,906,732 | 2,444,272 |
Total | 19,271,188 | 18,562,750 |
| Foreign | |||
| currency | Total | ||
| Hedging | translation | other | |
| reserve | reserve | reserves | |
| Attributable to owners of the parent | £m | £m | £m |
Balance at 1 January 2023 | 13 | (307) | (294) |
| Other comprehensive income/(expense): | |||
Fair value losses on cash flow hedges, net of tax | (16) | – | (16) |
Reclassification of cash flow hedges to the Income Statement | (23) | – | (23) |
Net exchange losses on foreign currency translation, net of tax | – | (638) | (638) |
Gains on net investment hedges, net of tax | – | 42 | 42 |
Reclassification of foreign currency translation reserves on disposal or liquidation of foreign operations, net of tax | – | (131) | (131) |
Total other comprehensive expense for the year | (39) | (727) | (766) |
Balance at 31 December 2023 | (26) | (1,034) | (1,060) |
| Other comprehensive income/(expense): | |||
Fair value gains on cash flow hedges, net of tax | 9 | – | 9 |
Reclassification of cash flow hedges to the Income Statement | 29 | – | 29 |
Net exchange losses on foreign currency translation, net of tax | – | (442) | (442) |
Gains on net investment hedges, net of tax | – | 85 | 85 |
Reclassification of foreign currency translation reserves on disposal or liquidation of foreign operations, net of tax | – | (11) | (11) |
Total other comprehensive income/(expense) for the year | 38 | (368) | (330) |
Balance at 31 December 2024 | 12 | (1,402) | (1,390) |
| 2024 | 2023 | ||
| £m | £m | ||
| Cash dividends on equity ordinary shares: | |||
2023 | Final paid: | 820 | 790 |
2024 | Interim paid: | 561 | 549 |
Total dividends for the year | 1,381 | 1,339 |