| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | ||
| Underlying¹ | Non-underlying | IFRS | Underlying¹ | Non-underlying | IFRS | ||
| Notes | £m | £m | £m | £m | £m | £m | |
Revenue | 3 | | | | | ||
Operating costs | 5 | ( | ( | ( | ( | ( | ( |
Operating profit/(loss) | | ( | | | ( | | |
Share of profit of associates | 14 | | | | ( | | |
Finance income | 8 | | | | | ||
Finance expense | 8 | ( | | ( | ( | | ( |
Profit/(loss) before tax | | ( | | | ( | | |
Ta x at i o n | 9 | ( | | ( | ( | ( | ( |
Profit/(loss) for the year | | ( | | | ( | | |
| Profit/(loss) attributable to: | |||||||
Equity holders of the parent | | ( | | | ( | | |
Non–controlling interests | 24 | | ( | | | | |
Profit/(loss) for the year | | ( | | | ( | | |
| Earnings per share (pence): | |||||||
– Basic | 4 | | | | | ||
– Diluted | 4 | | | | |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Other comprehensive income/(expense) | |||
| Items that will never be reclassified to the income statement: | |||
Remeasurements on defined benefit pension schemes | 22 | ( | ( |
Tax credit relating to items that will not be reclassified | | | |
| Items that are or may be reclassified subsequently to the income statement: | |||
Net gain on hedge of net investment in foreign operations | | | |
Other foreign exchange translation differences | ( | ( | |
Effective portion of changes in fair value of cash flow hedges | ( | ||
Cash flow hedges – reclassified to income statement | |||
Tax credit/(charge) relating to items that are or may be reclassified | | ( | |
Other comprehensive income for the year | ( | ( | |
Profit for the year | | | |
Total comprehensive income for the year | | | |
| Total comprehensive (expense)/income attributable to: | |||
Equity holders of the parent | | ( | |
Non-controlling interests | 24 | | |
Total comprehensive income for the year | | |
| 2024 | 2023 | ||
| Non-current assets | Notes | £m | £m |
Property, plant and equipment | 11 | ||
Goodwill and intangible assets | 12 | ||
Right-of-use assets | 13 | | |
Investments in associates | 14 | | |
Deferred tax assets | 15 | | |
Other receivables | 17 | | |
| Current assets | | | |
Inventories | 16 | | |
Tax receivable | | | |
Trade and other receivables | 17 | | |
Cash and cash equivalents | 18 | | |
| | ||
Total assets | | | |
| Current liabilities | |||
Short-term borrowings | 19 | ( | ( |
Trade and other payables | 20 | ( | ( |
Tax payable | ( | ( | |
Lease liabilities | 21 | ( | ( |
Provisions | 23 | ( | ( |
| Non-current liabilities | ( | ( | |
Long-term borrowings | 19 | ( | ( |
Post-employment benefit obligations | 22 | ( | ( |
Lease liabilities | 21 | ( | ( |
Other payables | 20 | ( | ( |
Provisions | 23 | ( | ( |
Deferred tax liabilities | 15 | ( | ( |
Interest rate swaps | ( | ||
( | ( | ||
Total liabilities | ( | ( | |
Net assets | | |
| 2024 | 2023 | ||
| Equity | Notes | £m | £m |
Share capital | 24 | | |
Share premium | 24 | | |
Capital redemption reserve | 24 | | |
Other reserves | 24 | ( | ( |
Retained losses | ( | ( | |
Total equity shareholders‘ funds | | | |
Non-controlling interests | 24 | | |
Total equity | | |
| Capital | Retained | To ta l | ||||||
| Share | Share | redemption | Other | earnings/ | parent | Non-controlling | To ta l | |
| capital | premium | reserve | reserves | (losses) | equity | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 30 September 2022 | | | | ( | ( | | | |
Profit for the year | | | | | ||||
Other comprehensive income/(expense) for the year | ( | ( | ( | ( | ( | |||
Capital contributions from non-controlling interests (note 24) | | | ||||||
Dividends paid to non-controlling interests (note 24) | ( | ( | ||||||
Purchase of additional stake in subsidiary (note 24) | ( | ( | | |||||
Transactions with non-controlling interests (note 24) | ( | ( | ( | |||||
Share-based payments | | | | |||||
At 30 September 2023 | | | | ( | ( | | | |
Profit for the year | | | | | ||||
Other comprehensive expense for the year | ( | ( | ( | ( | ( | |||
Capital contributions from non-controlling interests (note 24) | | | ||||||
Dividends paid to non-controlling interests (note 24) | ( | ( | ||||||
Dividend paid to shareholders | ( | ( | ( | |||||
Purchase of additional stake in subsidiary (note 24) | ( | ( | | | ||||
Transactions with non-controlling interests (note 24) | | | | |||||
Share-based payments | | | | |||||
At 30 September 2024 | | | | ( | ( | | | |
| 2024 | 2023 | ||
| Cash flows from operating activities | Notes | £m | £m |
Cash flow from operations | 26 | | |
Tax paid | ( | ( | |
Net cash flows from operating activities | | | |
| Cash flows from investing activities | |||
Dividends received from associates | 14 | | |
Interest received | 8 | | |
Purchase of property, plant and equipment | 11 | ( | ( |
Purchase of other intangible assets | 12 | ( | ( |
Acquisition of associates | 31 | ( | |
Acquisition of subsidiaries, net of cash acquired | 31 | ( | ( |
Net cash flows from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Repayment of bank borrowings | 27 | ( | ( |
Debt refinancing and modification fees paid | ( | ( | |
Dividends paid to Shareholders | ( | ||
Receipt of USPP facility | 19 | | |
Loans (repaid to)/taken from non-controlling interests | 27 | | ( |
Payment of lease liabilities – principal | 21 | ( | ( |
Payment of lease liabilities – interest | 21 | ( | ( |
Interest paid excluding interest on lease liabilities | ( | ( | |
Dividends paid to non-controlling interests | 24 | ( | ( |
Refinancing/contributions into associates | ( | ( | |
Capital contributions from non-controlling interests | | | |
Net cash flows used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at beginning of the year | | | |
Effect of exchange rate fluctuations on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at end of the year | | |
Company | Company Registration Number |
Procurement 2U Limited | 01907655 |
Rail Gourmet Group Limited | 06180162 |
SSP Asia Pacific Holdings Limited | 06180177 |
SSP Australia Financing Limited | 15668708 |
SSP Bermuda Holdings Limited | 11815274 |
SSP Euro Holdings Limited | 08654008 |
SSP Financing No. 2 Limited | 09113371 |
SSP Group Holdings Limited | 05736092 |
SSP Lounge Holdings Global Limited | 15075931 |
| North | Continental | APAC & | Non- | |||
| America | Europe | UK | EEME | attributable To ta l | ||
| 2024 | £m | £m | £m | £m | £m | £m |
Revenue | 813.9 | 1,207.4 | 892.5 | 519.4 | – | 3,433.2 |
| Underlying operating | ||||||
profit/(loss) | 87.6 | 39.1 | 79.4 | 82.7 | (42.2) | 246.6 |
| Non-underlying items | ||||||
(note 6) (loss)/profit | (7.7) | (28.6) | (5.9) | (3.1) | 4.6 | (40.7) |
Operating profit/(loss) | 79.9 | 10.5 | 73.5 | 79.6 | (37.6) | 205.9 |
| 2023 | ||||||
Revenue | 668.8 | 1,136.7 | 773.6 | 430.6 | – | 3,009.7 |
| Underlying operating | ||||||
profit/(loss) | 68.2 | 51.9 | 66.1 | 71.0 | (52.4) | 204.8 |
| Non-underlying items | ||||||
(note 6) (loss)/profit | (1.2) | (19.3) | (11.5) | 1.2 | (7.2) | (38.0) |
Operating profit/(loss) | 67.0 | 32.6 | 54.6 | 72.2 | (59.6) | 166.8 |
| 2024 | 2023 | |
| Tu rn ov e r | £m | £m |
Air | 2,416.5 | 2,101.6 |
Rail | 861.2 | 751.8 |
Other¹ | 155.5 | 156.3 |
3,433.2 | 3,009.7 |
| North | Continental | APAC & | Non- | |||
| America | Europe | UK | EEME | attributable To ta l | ||
| £m | £m | £m | £m | £m | £m | |
| 2024 | ||||||
Depreciation and amortisation | (87.7) | (174.1) | (54.9) | (48.8) | (7.9) | (373.4) |
Impairment of goodwill | – | (9.0) | – | (0.6) | – | (9.6) |
Impairment of fixed assets | (1.7) | (14.9) | (5.1) | (1.7) | – | (23.4) |
| 2023 | ||||||
Depreciation and amortisation | (73.4) | (136.7) | (47.4) | (44.8) | (8.5) | (310.8) |
Impairment of goodwill | – | – | (12.5) | – | – | (12.5) |
Impairment of fixed assets | – | (5.3) | 1.0 | (1.3) | – | (5.6) |
| 2024 | 2023 | |
| £m | £m | |
Underlying operating profit | 246.6 | 204.8 |
Non-underlying operating loss (note 6) | (40.7) | (38.0) |
Share of profit from associates | 5.4 | 0.5 |
Finance income | 19.1 | 17.0 |
Finance expense | (114.1) | (103.6) |
Non-underlying finance income (note 6) | 2.3 | 7.4 |
Profit before tax | 118.6 | 88.1 |
Ta x at i o n | (33.1) | (32.0) |
Profit after tax | 85.5 | 56.1 |
| 2024 | 2023 | |
| £m | £m | |
Profit attributable to ordinary shareholders | 27.4 | 8.1 |
| Adjustments: | ||
Non-underlying operating loss/(profit) (note 6) | 40.7 | 38.0 |
Non-underlying share of loss of associate | – | 6.7 |
Non-underlying finance income (note 6) | (2.3) | (7.4) |
Tax effect of adjustments | (0.3) | 2.9 |
Non-underlying loss attributable to non-controlling interest | (0.6) | 1.3 |
Underlying profit attributable to ordinary shareholders | 64.9 | 49.6 |
Basic weighted average number of shares | 797,868,792 | 796,439,158 |
Dilutive potential ordinary shares | 6,638,020 | 9,533,231 |
Diluted weighted average number of shares | 804,506,812 | 805,972,389 |
| Earnings per share (pence): | ||
– Basic | 3.4 | 1.0 |
– Diluted | 3.4 | 1.0 |
| Underlying earnings per share (pence): | ||
– Basic | 8.1 | 6.2 |
– Diluted | 8.1 | 6.2 |
| 2024 | 2023 | |
| Cost of food and materials: | £m | £m |
Cost of inventories consumed in the period | (937.0) | (836.6) |
| Labour cost: | ||
Employee remuneration | (1,030.1) | (918.4) |
| Overheads: | ||
Depreciation of property, plant and equipment¹ | (128.7) | (106.6) |
Depreciation of right-of-use assets | (236.1) | (194.5) |
Amortisation of intangible assets | (8.6) | (9.7) |
Non-underlying overheads (see note 6) | (40.7) | (38.0) |
Derecognition of leases under IFRS 16 | 2.3 | 5.2 |
Rentals payable under leases | (463.8) | (396.8) |
Other overheads | (384.6) | (347.5) |
(3,227.3) | (2,842.9) |
| 2024 | 2023 | |
| £m | £m | |
Audit of these financial statements | 1.4 | 0.8 |
Audit of financial statements of subsidiaries pursuant to legislation | 1.8 | 1.8 |
Audit-related services | 0.2 | 0.1 |
Other assurance services | 0.1 | 0.1 |
3.5 | 2.8 |
| Total | Total | |
| non-underlying | non-underlying | |
| items | items | |
| 2024 | 2023 | |
| Operating costs | £m | £m |
Impairment of goodwill | (9.6) | (12.5) |
Impairment of property, plant and equipment | (17.1) | (2.4) |
Impairment of right-of-use assets | (6.3) | (3.2) |
Transaction costs | (10.8) | (2.2) |
Site exit costs | (1.2) | (8.6) |
Restructuring costs | (6.7) | – |
Litigation settlement | 8.5 | (4.7) |
Gain on lease derecognition | 8.9 | 2.7 |
Other non-underlying costs | (6.4) | (7.1) |
Total non-underlying operating (loss)/profit | (40.7) | (38.0) |
| Share of profit from associates | ||
Impairment of associate | – | (6.7) |
| Finance expenses | ||
Effective interest rate adjustments | 2.8 | 5.1 |
Net (losses)/gains on refinancing | (0.5) | 2.3 |
Non-underlying finance income | 2.3 | 7.4 |
Taxa ti on Tax credit/(charge) on non-underlying items | 0.3 | (2.9) |
Total non-underlying items | (38.1) | (40.2) |
| 2024 | 2023 | |
| Number of | Number of | |
| employees | employees | |
Operations | 38,052 | 33,822 |
Sales and marketing | 546 | 420 |
Administration | 3,075 | 2,701 |
41,673 | 36,943 |
| 2024 | 2023 | |
| £m | £m | |
Wages and salaries | (878.5) | (789.9) |
Social security costs | (124.1) | (105.4) |
Other pension costs | (21.5) | (17.0) |
Share-based payments | (6.0) | (6.1) |
(1,030.1) | (918.4) |
| 2024 | 2023 | |
| £m | £m | |
| Finance income: | ||
Interest income | 12.5 | 11.5 |
Other net foreign exchange gains | 6.6 | 5.0 |
Other | – | 0.5 |
Total finance income | 19.1 | 17.0 |
| Finance expense: | ||
Total interest expense on financial liabilities measured at amortised cost | (52.2) | (49.8) |
Lease interest expense | (62.1) | (53.1) |
Debt refinancing (loss)/gain | (0.5) | 2.3 |
Effective interest rate adjustments | 2.8 | 5.1 |
Net change in fair value of cash flow hedges utilised in the year | 1.4 | – |
Unwind of discount on provisions | (0.7) | (0.9) |
Net interest (expense)/gain on defined benefit pension obligations | (0.5) | 0.2 |
Total finance expense | (111.8) | (96.2) |
| 2024 | 2023 | |
| £m | £m | |
| Current tax (expense)/credit: | ||
Current year | (20.4) | (22.0) |
Adjustments for prior years | (2.0) | (1.1) |
| Deferred tax (expense)/credit: | (22.4) | (23.1) |
Origination and reversal of temporary differences | (21.5) | (16.3) |
Recognition of deferred tax assets not previously recognised, net of amounts derecognised | 9.7 | 5.9 |
Adjustments for prior years | 1.1 | 1.5 |
(10.7) | (8.9) | |
Total tax expense | (33.1) | (32.0) |
Effective tax rate | 27.9% | 36.3% |
| 2024 | 2023 | |
| £m | £m | |
Profit before tax | 118.6 | 88.1 |
Tax charge using the UK corporation tax rate of 25% (2023: 22.0%) | (29.6) | (19.4) |
Losses on which no deferred tax was recognised | (7.7) | (9.1) |
Impact of non-underlying costs on which no deferred tax was recognised | (6.3) | (3.9) |
Secondary and irrecoverable taxes | (3.4) | (4.2) |
Non-deductible goodwill impairment | (2.3) | (2.8) |
Temporary differences on which no deferred tax was recognised | (1.5) | (1.2) |
Adjustments for prior years | (0.9) | 0.4 |
Change in tax rates | (0.1) | (3.2) |
Non-taxable items | 0.7 | (1.4) |
Effect of tax rates in foreign jurisdictions | 2.4 | 1.6 |
Tax impact of share of profits of non-wholly owned subsidiaries¹ | 5.9 | 5.3 |
Recognition of deferred tax assets not previously recognised, net of amounts derecognised | 9.7 | 5.9 |
Total tax expense | (33.1) | (32.0) |
| 2024 | 2023 | ||
| Payment date | £m | £m | |
2.5p final dividend for 2023 (final dividend for 2022: nil) | 29 February 2024 | 19.9 | – |
1.2p interim dividend for 2024 (interim dividend for 2023: nil) | 31 May 2024 | 9.6 | – |
| Land, buildings | Equipment, | ||
| and leasehold | fixtures and | ||
| improvements | fittings | To ta l | |
| £m | £m | £m | |
| Cost | |||
At 1 October 2022 | 379.2 | 1,001.3 | 1,380.5 |
Additions | 37.9 | 182.0 | 219.9 |
Acquisitions | 21.5 | 4.4 | 25.9 |
Disposals | (7.8) | (111.8) | (119.6) |
Reclassifications¹ | 11.6 | (11.6) | – |
Effects of movements in foreign exchange | (28.6) | (40.6) | (69.2) |
Other movements² | – | 7.4 | 7.4 |
At 30 September 2023 | 413.8 | 1,031.1 | 1,444.9 |
Additions | 62.4 | 208.7 | 271.1 |
Acquisitions³ | – | 25.6 | 25.6 |
Disposals | (10.4) | (49.4) | (59.8) |
Reclassifications¹ | 10.5 | (10.5) | – |
Effects of movements in foreign exchange | (37.1) | (61.3) | (98.4) |
Other movements² | (0.7) | 10.6 | 9.9 |
At 30 September 2024 | 438.5 | 1,154.8 | 1,593.3 |
| Depreciation | |||
At 1 October 2022 | (247.6) | (663.6) | (911.2) |
Charge for the year | (32.9) | (73.7) | (106.6) |
Impairments | – | (2.4) | (2.4) |
Disposals | 8.2 | 111.2 | 119.4 |
Effects of movement in foreign exchange | 19.4 | 23.4 | 42.8 |
At 30 September 2023 | (252.9) | (605.1) | (858.0) |
Charge for the year | (41.1) | (87.6) | (128.7) |
Impairments | (2.7) | (14.4) | (17.1) |
Disposals | 9.4 | 47.7 | 57.1 |
Effects of movement in foreign exchange | 21.0 | 28.4 | 49.4 |
Other movements² | 0.7 | 0.1 | 0.8 |
At 30 September 2024 | (265.6) | (630.9) | (896.5) |
| Net book value | |||
At 30 September 2024 | 172.9 | 523.9 | 696.8 |
At 30 September 2023 | 160.9 | 426 | 586.9 |
| Indefinite life | Definite life | ||||
| intangible | intangible | ||||
| Goodwill | assets | assets | Software | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 30 September 2022 | 658.4 | 58.0 | 68.8 | 126.5 | 911.7 |
Additions | – | – | – | 22.6 | 22.6 |
B u s i n e s s a c q u i s i t i o n s | 2 . 6 | – | – | – | 2 . 6 |
Disposals | – | – | – | (12.2) | (12.2) |
Effects of movement in foreign exchange | (26.5) | – | (0.4) | 1.7 | (25.2) |
At 30 September 2023 | 634.5 | 58.0 | 68.4 | 138.6 | 899.5 |
Additions | – | – | – | 36.9 | 36.9 |
Business acquisitions¹ | 80.5 | – | 0.8 | – | 81.3 |
Disposals | – | – | – | (0.4) | (0.4) |
Effect of movements in foreign exchange | (27.2) | – | (0.5) | (3.4) | (31.1) |
Other movements² | – | – | – | 2.0 | 2.0 |
At 30 September 2024 | 687.8 | 58.0 | 68.7 | 173.7 | 988.2 |
| Amortisation | |||||
At 30 September 2022 | (60.4) | – | (64.6) | (85.0) | (210.0) |
Charge for the year | – | – | (0.9) | (8.8) | (9.7) |
Impairments | (12.5) | – | – | – | (12.5) |
Disposals | – | – | – | 11.4 | 11.4 |
Effect of movements in foreign exchange | 0.5 | – | 0.2 | 1.7 | 2.4 |
At 30 September 2023 | (72.4) | – | (65.3) | (80.7) | (218.4) |
Charge for the year | – | – | (0.7) | (7.9) | (8.6) |
Impairments | (9.6) | – | – | – | (9.6) |
Disposals | – | – | – | 0.4 | 0.4 |
Effect of movements in foreign exchange | 0.9 | – | 0.2 | 2.6 | 3.7 |
At 30 September 2024 | (81.1) | – | (65.8) | (85.6) | (232.5) |
| Net book value | |||||
At 30 September 2024 | 606.7 | 58.0 | 2.9 | 88.1 | 755.7 |
At 30 September 2023 | 562.1 | 58.0 | 3.1 | 57.9 | 681.1 |
| Indefinite life | ||||
| Goodwill | intangible assets | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
UK & Ireland | 104.9 | 104.9 | 55.5 | 55.5 |
Rail Gourmet UK | 13.1 | 13.1 | – | – |
North America | 32.6 | 17.7 | – | – |
France | 59.4 | 61.9 | 2.5 | 2.5 |
Belgium | 8.3 | 8.8 | – | – |
Spain | 44.2 | 46.1 | – | – |
Germany | 30.9 | 32.2 | – | – |
Switzerland | 26.6 | 26.9 | – | – |
Finland | 20.3 | 21.2 | – | – |
Norway | 64.5 | 69.8 | – | – |
Sweden | 34.6 | 44.5 | – | – |
Denmark | 23.3 | 24.3 | – | – |
Greece | 4.6 | 4.7 | – | – |
Egypt | 4.7 | 8.0 | – | – |
Hungary | 0.9 | 1.0 | – | – |
Australia | 71.5 | 9.7 | – | – |
Hong Kong | 26.6 | 28.9 | – | – |
China | – | 0.6 | – | – |
Thailand | 11.3 | 11.0 | – | – |
India | 24.4 | 26.8 | – | – |
| 606.7 | 562.1 | 58.0 | 58.0 |
2024 | 2023 | |||
| Terminal | Discount | Te r mi na l | Discount | |
| growth rate | rate | growth rate | rate | |
North America | 2.0% | 14.3% | 2.7% | 11.7% |
Continental Europe | 0.7-2.1% | 12.1-15.7% | 2.1-2.3% | 11.3-15.6% |
UK & Ireland | 2.0% | 13.0% | 2.1% | 13.1% |
Rest of the World | 2.0-6.5% 12.7-37.5% | 2.0-6.0% | 11.5-33.9% |
| Land, | ||||
| buildings and | Equipment, | |||
| Concessions | leasehold | fixtures | ||
| contracts | improvements | and fittings | Total | |
| £m | £m | £m | £m | |
At 1 October 2022 | 709.4 | 26.7 | 0.2 | 736.3 |
Additions | 403.5 | 4.1 | 2.8 | 410.4 |
Acquisition | 34.5 | – | – | 34.5 |
Depreciation charge in the period | (185.2) | (7.7) | (1.6) | (194.5) |
Remeasurement adjustments | (19.3) | 1.8 | – | (17.5) |
Impairments | (3.2) | – | – | (3.2) |
Currency translation | (33.1) | (1.4) | – | (34.5) |
At 30 September 2023 | 906.6 | 23.5 | 1.4 | 931.5 |
Additions | 279.4 | 5.1 | 0.3 | 284.8 |
Acquisition | 110.5 | – | – | 110.5 |
Depreciation charge in the period | (228.5) | (6.8) | (0.8) | (236.1) |
Remeasurement adjustments | (3.7) | 1.7 | – | (2.0) |
Impairments | (6.1) | (0.2) | – | (6.3) |
Currency translation | (49.0) | (1.4) | – | (50.4) |
At 30 September 2024 | 1,009.2 | 21.9 | 0.9 | 1,032.0 |
| 2024 | 2023 | |
| £m | £m | |
At the beginning of the year | 16.2 | 17.0 |
Additions | 11.2 | 8.0 |
Share of profits for the year | 5.4 | 7.2 |
Dividends received | (9.6) | (7.3) |
Currency adjustment | (1.5) | (1.7) |
Impairment | – | (6.7) |
Other¹ | (0.2) | (0.3) |
At the end of the year | 21.5 | 16.2 |
Assets | Liabilities | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Intangible assets | 0.4 | 0.8 | (13.4) | (12.8) |
Property, plant and equipment | 1.6 | 9.7 | (13.1) | – |
Provisions | 4.8 | 6.1 | – | – |
Tax losses carried forward | 59.8 | 44.6 | – | – |
Surplus interest expense carried forward | 12.5 | 17.0 | – | – |
Pensions | – | 0.5 | (0.8) | (1.2) |
ROU assets and lease liabilities | 12.7 | 11.4 | (16.4) | (1.5) |
Other | 5.8 | 5.1 | (9.4) | (8.5) |
Deferred tax assets/(liabilities) | 97.6 | 95.2 | (53.1) | (24.0) |
Set–off | (13.4) | (4.2) | 13.4 | 4.2 |
Deferred tax assets/(liabilities) | 84.2 | 91.0 | (39.7) | (19.8) |
| Recognised | ||||||
| 30 September | Recognised | in income | Recognised | Currency | 30 September | |
| 2023 | in acquisitions | statement | in reserves | adjustment | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Intangible assets | (12.0) | – | (1.0) | – | – | (13.0) |
| Property, plant | ||||||
and equipment | 9.7 | – | (21.8) | – | 0.5 | (11.6) |
Provisions | 6.1 | – | (1.1) | 0.1 | (0.3) | 4.8 |
Tax losses carried forward | 44.6 | – | 15.5 | 0.5 | (0.8) | 59.8 |
| Surplus interest expense | ||||||
carried forward | 17.0 | – | (4.5) | – | – | 12.5 |
Pensions | (0.7) | – | – | 0.1 | (0.1) | (0.7) |
ROU assets and lease liabilities | 9.9 | (15.5) | 2.5 | – | (0.5) | (3.6) |
Other | (3.4) | – | (0.3) | – | – | (3.7) |
71.2 | (15.5) | (10.7) | 0.7 | (1.2) | 44.5 |
| Gross value of | ||
| temporary differences | ||
| 2024 | 2023 | |
| £m | £m | |
Tax losses | 594.5 | 696.1 |
Provisions and other temporary differences | 100.2 | 91.0 |
Property, plant and equipment | 6.3 | 8.6 |
701.0 | 795.7 |
| 2024 | 2023 | |
| £m | £m | |
Food and beverages | 36.6 | 36.4 |
Other | 8.9 | 6.0 |
45.5 | 42.4 |
| 2024 | 2023 | |
| £m | £m | |
Trade receivables | 31.0 | 45.0 |
Other receivables¹ | 183.4 | 146.8 |
Prepayments | 38.4 | 33.5 |
Accrued income | 19.6 | 14.5 |
272.4 | 239.8 | |
| Of which: | ||
Non–current (other receivables) | 105.7 | 81.2 |
Current | 166.7 | 158.6 |
| 2024 | 2023 | |
| £m | £m | |
Cash at bank and in hand | 157.1 | 247.6 |
Cash equivalents | 97.7 | 55.7 |
254.8 | 303.3 |
| 2024 | 2023 | |
| Current liabilities | £m | £m |
Bank loans | (12.2) | (12.6) |
(12.2) | (12.6) | |
| Non–current liabilities | ||
Bank loans | (314.1) | (334.4) |
US Private Placement notes | (521.0) | (348.4) |
(847.3) | (682.8) |
Drawn | Currency | Amount in | Coupon | Maturity |
Oct 2018 | USD | 39,106,000 | 4.35% | Oct 2025 |
Oct 2018 | GBP | 21,000,000 | 2.85% | Oct 2025 |
Jul 2019 | USD | 64,652,400 | 4.06% | Jul 2026 |
Oct 2018 | USD | 38,986,800 | 4.50% | Oct 2028 |
Oct 2018 | GBP | 20,404,000 | 3.06% | Oct 2028 |
Oct 2018 | USD | 39,165,600 | 4.60% | Oct 2030 |
Jul 2019 | EUR | 56,741,800 | 2.11% | Jul 2031 |
Dec 2019 | USD | 65,129,200 | 4.25% | Dec 2027 |
Dec 2019 | USD | 64,652,400 | 4.35% | Dec 2029 |
Apr 2024 | EUR | 240,000,000 | 4.89% | Apr 2029 |
| 2024 | 2023 | |
| £m | £m | |
Trade payables | (139.2) | (116.5) |
Other payables¹ | (196.6) | (194.3) |
Other taxation and social security | (29.5) | (30.0) |
Accruals² | (350.8) | (398.2) |
Deferred income | (2.4) | (3.4) |
(718.5) | (742.4) |
| 2024 | 2023 | |
| £m | £m | |
Beginning of the year | (1,028.7) | (854.6) |
Additions | (284.8) | (410.7) |
Acquisitions | (47.7) | (23.3) |
Interest charge in the year | (62.1) | (53.1) |
Payment of lease liabilities | 280.7 | 250.6 |
Remeasurement adjustments | 10.7 | 26.4 |
Currency translation | 42.8 | 36.0 |
At 30 September | (1,089.1) | (1,028.7) |
| Of which are: | ||
Current lease liabilities | (298.7) | (252.3) |
Non–current lease liabilities | (790.4) | (776.4) |
At 30 September | (1,089.1) | (1,028.7) |
| Increase/(decrease) in | |
| lease liability recognised | |
| £m | |
Increase in IBR of 1% | (24.5) |
Decrease in IBR of 1% | 22.5 |
| 2024 | 2023 | |
| £m | £m | |
Funded schemes (see (a) below) | 1.2 | 0.5 |
Unfunded schemes (see (b) below) | (10.0) | (9.7) |
(8.8) | (9.2) |
2024 | 2023 | |
Discount rate applied to scheme liabilities | 4.8% | 5.2% |
Rate of increase in salaries | 3.4% | 3.6% |
Rate of increase in pensions in payment | 2.6% | 2.7% |
Inflation assumption | 3.2% | 3.3% |
2024 | 2023 | |
Male pensioner now aged 65 | 20.8 | 20.9 |
Female pensioner now aged 65 | 22.8 | 22.9 |
Male pensioner now aged 40 | 23.5 | 23.5 |
Female pensioner now aged 40 | 26.8 | 26.8 |
| Defined benefit obligation | ||
| Increase | Decrease | |
| As at 30 September 2024 | £m | £m |
Discount rate applied to scheme liabilities | 3.3 | (4.0) |
Rate of increase in salaries | (1.1) | 1.0 |
Rate of increase in pensions in payment | (0.5) | 0.5 |
Inflation assumption | (1.3) | 1.6 |
Mortality rates (change of 1 year) | (0.8) | 0.8 |
2024 | 2023 | |
Equities, of which: | 19.1% | 25.9% |
– actively traded | 14.6% | 15.1% |
Property and infrastructure | 22.4% | 23.7% |
Fixed interest investments | 54.3% | 49.3% |
Cash | 4.2% | 1.1% |
| Total assets related to: | ||
– RG scheme | 85.4% | 84.9% |
– Norway | 14.6% | 15.1% |
| 2024 | 2023 | |
| £m | £m | |
Fair value of scheme assets | 32.2 | 32.0 |
Present value of funded liabilities | (30.4) | (30.8) |
Surplus | 1.8 | 1.2 |
Withholding tax payable¹ | (0.6) | (0.7) |
Net pension asset | 1.2 | 0.5 |
| 2024 | 2023 | |
| £m | £m | |
| – RG scheme | ||
Pension assets | 26.9 | 26.4 |
Pension liabilities | (25.0) | (25.1) |
Net defined benefit assets recognised in balance sheet¹ | 1.9 | 1.3 |
| – Norway | ||
Pension assets | 4.7 | 4.8 |
Pension liabilities | (5.4) | (5.6) |
Net defined benefit liabilities recognised in balance sheet | (0.7) | (0.8) |
Total net defined benefit assets recognised in balance sheet | 1.2 | 0.5 |
| 2024 | 2023 | |
| £m | £m | |
Current service cost (reported in employee remuneration) | (0.2) | (0.2) |
| Net interest on pension scheme assets and liabilities | ||
(reported in finance income and (expense)) | (0.1) | 0.4 |
Total amount (charged)/credited | (0.3) | 0.2 |
| 2024 | 2023 | |
| £m | £m | |
Scheme liabilities at the beginning of the year | (30.8) | (31.4) |
Current service cost | (0.2) | (0.2) |
Past service cost | – | – |
Employee contributions | – | – |
Interest on pension scheme liabilities | (1.7) | (1.5) |
| Remeasurements: | ||
– arising from changes in demographic assumptions | – | (0.7) |
– arising from changes in financial assumptions | 0.2 | 0.8 |
– arising from changes in experience adjustments | – | (0.1) |
Benefits paid | 1.6 | 1.6 |
Curtailment | – | 0.3 |
Currency adjustment | 0.5 | 0.4 |
Scheme liabilities at the end of the year | (30.4) | (30.8) |
| 2024 | 2023 | |
| £m | £m | |
Scheme assets at the beginning of the year | 32.0 | 38.1 |
Interest income | 1.6 | 1.9 |
Employer contributions | 0.2 | 0.4 |
Employee contributions | – | – |
| Remeasurement: | ||
– arising from changes in financial assumptions | 0.7 | (5.9) |
– arising from changes in experience adjustments | – | (0.2) |
Benefits paid | (1.6) | (1.6) |
Curtailment | (0.2) | (0.3) |
Currency adjustment | (0.5) | (0.4) |
Scheme assets at the end of the year | 32.2 | 32.0 |
| 2024 | 2023 | |
| £m | £m | |
Remeasurements | 1.0 | (4.1) |
2024 | 2023 | |
Rate of increase in salaries | 2.3% | 2.3% |
Rate of increase in pensions in payment and deferred pensions | 1.1% | 1.1% |
Discount rate applied to scheme liabilities | 3.4% | 4.2% |
Inflation assumption | 2.1% | 2.1% |
2024 | 2023 | |
Pensioner now aged 65 | 23.3 | 23.1 |
Pensioner now aged 40 | 24.7 | 24.6 |
| Defined benefit obligation | ||
| Increase | Decrease | |
| As at 30 September 2024 | £m | £m |
Discount rate applied to scheme liabilities | 0.5 | (0.6) |
Rate of increase in salaries | (0.3) | 0.3 |
Rate of increase in pensions in payment | (0.3) | 0.3 |
Inflation assumption | (0.6) | 0.5 |
Mortality rates (change by 1 year) | (0.2) | 0.2 |
| 2024 | 2023 | |
| £m | £m | |
Net pension liability | (10.0) | (9.7) |
| 2024 | 2023 | |
| £m | £m | |
Deficit in the schemes at the beginning of the year | (9.7) | (9.8) |
Current service cost | (0.2) | (0.2) |
Contributions | 0.7 | 0.7 |
Interest on pension scheme liabilities | (0.3) | (0.2) |
| Remeasurements: | ||
– arising from changes in financial assumptions | 0.1 | 0.2 |
– arising from changes in demographic assumptions | – | – |
– arising from changes in experience adjustments | 1.0 | (0.5) |
Currency adjustment | 0.4 | 0.1 |
Deficit in the schemes at the end of the year | (10.0) | (9.7) |
| 2024 | 2023 | |
| £m | £m | |
Current service cost (reported in employee remuneration) | (0.2) | (0.2) |
Interest on pension scheme liabilities (reported in finance income and expense) | (0.2) | (0.2) |
Total amount charged | (0.4) | (0.2) |
| 2024 | 2023 | |
| £m | £m | |
Remeasurements | (0.9) | (0.3) |
| Restructuring | ||||
| Restoration | and site exit | |||
| costs | costs | Other | To ta l | |
| £m | £m | £m | £m | |
At 1 October 2023 | (26.0) | (4.1) | (25.9) | (56.0) |
Created in the year | (11.5) | (3.8) | (5.6) | (20.9) |
Exchange differences | – | 0.6 | 1.0 | 1.6 |
Unwind of discount | (0.7) | – | – | (0.7) |
Acquisitions | – | – | (3.2) | (3.2) |
Unused amounts reversed | – | 1.6 | 4.0 | 5.6 |
Utilised | 4.8 | 1.8 | 5.7 | 12.3 |
At 30 September 2024 | (33.4) | (3.9) | (24.0) | (61.3) |
| Represented by: | ||||
Current | (3.6) | (3.9) | (18.6) | (26.1) |
Non–current | (29.8) | – | (5.4) | (35.2) |
(33.4) | (3.9) | (24.0) | (61.3) |
| Share | Share | ||
| Number of | capital | premium | |
| shares | £m | £m | |
| Issued, called up and fully paid: | |||
Ordinary shares of £0.01085 each At 30 September 2023 | 796,529,196 | 8.6 | 472.7 |
| Ordinary shares issued in relation | |||
to the Group’s share plans | 1,966,000 | – | – |
At 30 September 2024 | 798,495,196 | 8.6 | 472.7 |
| Capital | Cash flow | ||||
| redemption | Translation | hedging | Other | ||
| reserve | reserve | reserve | reserve | To ta l | |
| £m | £m | £m | £m | £m | |
At 30 September 2022 | 1.2 | (9.0) | – | – | (7.8) |
| Net gain on hedge of net investments | |||||
in foreign operations | – | 33.9 | – | – | 33.9 |
| Other foreign exchange translation | |||||
differences | – | (38.2) | – | – | (38.2) |
| Purchase of non–controlling interest | |||||
in subsidiary | – | – | – | (3.8) | (3.8) |
| Deferred tax charge on gains arising | |||||
on exchange translation differences | – | (1.1) | – | – | (1.1) |
At 30 September 2023 | 1.2 | (14.4) | – | (3.8) | (17.0) |
| Net gain on hedge of net investments | |||||
in foreign operations | – | 36.1 | – | – | 36.1 |
| Other foreign exchange translation | |||||
differences | – | (38.8) | – | – | (38.8) |
| Effective portion of change in fair value | |||||
of Cash flow hedge | – | – | (0.7) | – | (0.7) |
| Purchase of non–controlling interest | |||||
in subsidiary | – | – | – | 0.3 | 0.3 |
| Deferred tax credit on losses arising | |||||
on exchange translation differences | – | 0.5 | – | – | 0.5 |
Deferred tax credit on cash flow hedges | – | – | 0.1 | – | 0.1 |
At 30 September 2024 | 1.2 | (16.6) | (0.6) | (3.5) | (19.5) |
| 2024 | 2023 | |
| £m | £m | |
At 1 October | 95.9 | 86.0 |
Share of profit for the year | 58.1 | 48.0 |
Dividends paid to non–controlling interests | (44.1) | (45.3) |
Capital contribution from non–controlling interests | 41.1 | 7.8 |
Acquisitions¹ | 10.0 | 9.5 |
Purchase of non–controlling interest in subsidiary | 6.7 | 1.1 |
Currency adjustment | (11.7) | (11.2) |
At 30 September | 156.0 | 95.9 |
| 2024 | 2023 | |
| Number of | Number of | |
| shares | shares | |
Outstanding at 1 October | 9,202,763 | 7,114,454 |
Granted during the year | 4,452,991 | 4,023,285 |
Exercised during the year | (1,267,285) | (377,844) |
Lapsed during the year | (1,089,743) | (1,557,132) |
Outstanding at 30 September | 11,298,726 | 9,202,763 |
Exercisable at 30 September | 1,464,601 | 243,223 |
Weighted average remaining contracted life (years) | 5.4 | 7.6 |
Weighted average fair value of awards granted (£) | 2.2 | 2.3 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Profit for the year | 85.5 | 56.1 | |
| Adjustments for: | |||
Depreciation of property, plant and equipment | 11 | 128.7 | 106.6 |
Depreciation of right–of–use assets | 13 | 236.1 | 194.5 |
Amortisation | 12 | 8.6 | 9.7 |
Derecognition of leases under IFRS 16 | (11.2) | (7.9) | |
Impairments | 33.0 | 18.1 | |
Share–based payments | 25 | 5.7 | 5.7 |
Finance income | 8 | (19.1) | (17.0) |
Finance expense | 8 | 111.8 | 96.2 |
Share of profit of associates (net of impairment) | 14 | (5.4) | (0.5) |
Ta x at i o n | 9 | 33.1 | 32.0 |
Other | 4.2 | (0.1) | |
611.0 | 493.4 | ||
Decrease/(increase) in trade and other receivables | 5.5 | (12.2) | |
Increase in inventories | (2.2) | (5.3) | |
(Decrease)/increase in trade and other payables (including provisions) | (21.8) | 22.4 | |
Cash flow from operations | 592.5 | 498.3 |
| Gross debt | ||||||
| Bank and | US Private | |||||
| Cash and cash | other | Placement | Total gross | |||
| equivalents | borrowings | notes | Leases | debt | Net debt | |
| £m | £m | £m | £m | £m | £m | |
At 30 September 2022 | 543.6 | (455.2) | (384.7) | (854.6) | (1,694.5) | (1,150.9) |
| Net decrease in cash | ||||||
and cash equivalents | (226.9) | – | – | – | – | (226.9) |
Cash outflow from repayment of term loan | – | 31.5 | 9.1 | – | 40.6 | 40.6 |
| Cash outflow from term | ||||||
loans refinancing | – | 36.8 | – | – | 36.8 | 36.8 |
Cash outflow from other changes in debt | – | 20.9 | – | – | 20.9 | 20.9 |
Cash inflow from other changes in debt | – | (1.2) | – | – | (1.2) | (1.2) |
Cash outflow from payment of lease liabilities | – | – | – | 250.6 | 250.6 | 250.6 |
Lease amendments² | – | – | – | (460.5) | (460.5) | (460.5) |
| Currency translation | ||||||
(losses)/gains | (13.4) | 11.2 | 24.1 | 35.8 | 71.1 | 57.7 |
| Other non–cash | ||||||
movements¹ | – | 8.9 | 3.1 | – | 12.0 | 12.0 |
At 30 September 2023 | 303.3 | (347.1) | (348.4) | (1,028.7) | (1,724.2) | (1,420.9) |
| Net decrease in cash | ||||||
and cash equivalents | (34.4) | – | – | – | – | (34.4) |
Cash inflow from USPP drawdown | – | – | (205.4) | – | (205.4) | (205.4) |
Cash outflow from other changes in debt | – | 14.4 | – | – | 14.4 | 14.4 |
Cash inflow from other changes in debt | – | (7.1) | – | – | (7.1) | (7.1) |
Cash outflow from payment of lease liabilities | – | – | – | 280.7 | 280.7 | 280.7 |
Lease amendments² | – | – | – | (383.9) | (383.9) | (383.9) |
| Currency translation | ||||||
(losses)/gains | (14.1) | 7.9 | 30.0 | 42.8 | 80.7 | 66.6 |
| Other non–cash | ||||||
movements¹ | – | 5.6 | 2.8 | – | 8.4 | 8.4 |
At 30 September 2024 | 254.8 | (326.3) | (521.0) | (1,089.1) | (1,936.4) | (1,681.6) |
| Carrying | Fair | Carrying | Fair | |
| amount | value | amount | value | |
| 2024 | 2024 | 2023 | 2023 | |
| Financial assets measured at amortised cost | £m | £m | £m | £m |
Cash and cash equivalents | 254.8 | 254.8 | 303.3 | 303.3 |
Trade and other receivables | 214.3 | 214.3 | 191.8 | 191.8 |
Total financial assets measured at amortised cost | 469.1 | 469.1 | 495.1 | 495.1 |
Non-derivative financial liabilities measured at amortised cost | ||||
Bank loans | (326.3) | (326.3) | (347.0) | (347.0) |
US Private Placement notes | (521.0) | (521.5) | (348.4) | (346.1) |
Lease liabilities | (1,089.1) | (1,089.1) | (1,028.7) | (1,028.7) |
Trade and other payables | (689.0) | (689.0) | (712.4) | (712.4) |
Total financial liabilities measured at amortised cost | (2,625.4) | (2,625.9) | (2,436.5) | (2,434.2) |
| Derivative financial liabilities | ||||
Interest rate swaps | (0.7) | (0.7) | – | – |
Total derivative financial liabilities | (0.7) | (0.7) | – | – |
| 2024 | 2023 | |
| £m | £m | |
Total trade receivables | 38.8 | 54.5 |
Less: loss allowance | (7.8) | (9.5) |
31.0 | 45.0 | |
| Of which: | ||
Not yet due | 12.4 | 21.1 |
Overdue, between 0 and 6 months | 22.3 | 25.9 |
Overdue, more than 6 months | 4.1 | 7.5 |
Loss allowance | (7.8) | (9.5) |
31.0 | 45.0 |
| 2024 | 2023 | |
| £m | £m | |
At 1 October | (9.5) | (12.1) |
Charged in the year | (0.6) | (0.6) |
Reversed in the year | 1.9 | 2.2 |
Utilised in the year | 0.1 | 0.5 |
Currency adjustment | 0.3 | 0.5 |
At 30 September | (7.8) | (9.5) |
| 2024 | 2023 | |
| £m | £m | |
High grade | 66.5 | 141.4 |
Upper medium grade | 49.5 | 41.1 |
Medium grade | 14.6 | 15.6 |
Non-investment grade | 16.3 | 31.6 |
Unrated | 93.5 | 53.0 |
240.4 | 282.7 | |
Cash in hand and in transit | 14.4 | 20.6 |
254.8 | 303.3 |
| 2024 | ||||||
| Carrying | Contractual | 1 year | 1 to | 2 to | ||
| amount | cash flows | or less | <2 years | <5 years | >5 years | |
| £m | £m | £m | £m | £m | £m | |
| Non-derivative | ||||||
| financial liabilities | ||||||
Bank loans | (326.3) | (366.9) | (29.4) | (25.0) | (312.5) | – |
| US Private | ||||||
Placement notes | (521.0) | (618.1) | (22.3) | (119.7) | (346.2) | (129.9) |
Lease liabilities | (1,089.1) | (1,555.0) | (285.5) | (284.4) | (630.0) | (355.1) |
Trade and other payables | (689.0) | (689.0) | (687.5) | (0.5) | – | (1.0) |
(2,625.4) | (3,229.0) | (1,024.7) | (429.6) | (1,288.7) | (486.0) |
| 2023 | ||||||
| Carrying | Contractual | 1 year | 1 to | 2 to | ||
| amount | cash flows | or less | <2 years | <5 years | >5 years | |
| £m | £m | £m | £m | £m | £m | |
| Non-derivative | ||||||
| financial liabilities | ||||||
Bank loans | (347.0) | (407.5) | (33.5) | (30.9) | (343.1) | – |
| US Private | ||||||
Placement notes | (348.4) | (412.6) | (15.5) | (13.7) | (188.3) | (195.1) |
Lease liabilities | (1,028.7) | (1,253.2) | (271.4) | (236.8) | (482.9) | (262.1) |
Trade and other payables | (712.4) | (712.4) | (711.1) | (0.5) | – | (0.8) |
(2,436.5) | (2,785.7) | (1,031.5) | (281.9) | (1,014.3) | (458.0) |
| 2024 | 2023 | |
| Cash at bank and in hand | £m | £m |
Sterling | 32.8 | 100.0 |
Other currencies | 222.0 | 203.3 |
254.8 | 303.3 |
Floating-rate liabilities | Fixed-rate liabilities | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Currency | £m | £m | £m | £m | £m | £m |
Sterling | (75.0) | (150.0) | (116.4) | (41.4) | (191.4) | (191.4) |
Euro | (71.3) | (152.2) | (344.0) | (49.2) | (415.3) | (201.4) |
US Dollar | – | – | (233.0) | (255.5) | (233.0) | (255.5) |
Indian Rupee | (0.8) | (1.6) | – | – | (0.8) | (1.6) |
(147.1) | (303.8) | (693.4) | (346.1) | (840.5) | (649.9) |
| 2024 | 2023 | |
| £m | £m | |
Contracted for but not provided | 128.8 | 134.5 |
| 2024 | 2023 | |
| £m | £m | |
Sales to related parties | 0.8 | 0.9 |
Purchases from related parties | (7.8) | (6.7) |
Management fee income | 2.3 | 2.3 |
Other income | 3.2 | 2.0 |
Other expenses¹ | (17.9) | 15.9 |
Amounts owed by related parties at the end of the year | 3.8 | 6.9 |
Amounts owed to related parties at the end of the year² | (24.6) | (27.0) |
| 2024 | 2023 | |
| £m | £m | |
Short–term employee benefits | (8.1) | (10.1) |
Post–employment benefits | (0.4) | (0.5) |
Share–based payments | (2.3) | (3.2) |
(10.8) | (13.8) |
Business/Company | Sector | Country | SSP Ownership | Acquisition date |
| Midfield Concession Enterprise Inc. | ||||
(Denver airport) | Air | USA | 60% | 16 November 2023 |
ECG Ventures Ltd | Air | Canada | 100% | 11 December 2023 |
Mack II | Air | USA | 51% | 1 February 2024 |
Airport Retail Enterprise | Air | Australia | 100% | 1 May 2024 |
Backwerk | Rail | Germany | 100% | 1 July 2024 |
| Fair value recognised on acquisition | ||||||
| Denver airport | Mack II | ECG Ventures | ARE | BW | To ta l | |
| £m | £m | £m | £m | £m | £m | |
| Assets | ||||||
| Property, plant and equipment | ||||||
(Note 11) | 9.7 | 1.2 | 4.0 | 7.4 | 0.5 | 22.8 |
Intangible assets | – | – | 0.2 | 0.8 | – | 1.0 |
Right–of–use assets (Note 13) | 11.3 | 10.4 | 21.8 | 60.9 | 6.1 | 110.5 |
Inventory | – | – | 0.2 | 0.9 | – | 1.1 |
Other receivables | – | – | 0.1 | 0.5 | – | 0.6 |
Cash | – | – | – | 9.5 | – | 9.5 |
| Liabilities | ||||||
Other liabilities | – | (0.5) | (0.9) | (12.4) | – | (13.8) |
Lease liabilities (Note 21) | (8.4) | (5.3) | – | (34.0) | – | (47.7) |
Deferred tax liability | – | – | (5.8) | (9.7) | – | (15.5) |
Provisions | – | – | – | (3.2) | – | (3.2) |
| Total identifiable net assets | ||||||
at fair value | 12.6 | 5.8 | 19.6 | 20.7 | 6.6 | 65.3 |
| Non–controlling interest | ||||||
measured at fair value | (5.1) | (3.2) | – | – | – | (8.3) |
| Increase in Other receivables | ||||||
due from NCI | 5.1 | 5.8 | – | – | – | 10.9 |
| Goodwill arising on acquisition | ||||||
(Note 12) | 2.5 | 2.6 | 12.6 | 62.2 | – | 79.9 |
Total net assets acquired | 15.1 | 11.0 | 32.2 | 82.9 | 6.6 | 147.8 |
| Satisfied by: | ||||||
| Purchase consideration | ||||||
Cash paid | 6.9 | 11.0 | 30.6 | 82.9 | 6.6 | 138.0 |
| Offsets against NCI receivables | ||||||
in other joint ventures from the same joint venture partners | 5.7 | – | – | – | – | 5.7 |
Deferred considerations | 1.9 | – | 1.6 | – | – | 3.5 |
Capital expenditure settlements | 0.6 | – | – | – | – | 0.6 |
Total purchase consideration | 15.1 | 11.0 | 32.2 | 82.9 | 6.6 | 147.8 |
| Fair value | |
| recognised on | |
| acquisition | |
| £m | |
| Assets | |
Property, plant and equipment (Note 11) | 25.9 |
Right–of–use assets (Note 13) | 34.5 |
Inventory | 0.3 |
Cash | 0.1 |
| Liabilities | |
Lease liabilities (Note 21) | (23.3) |
Total identifiable net assets at fair value | 37.5 |
Non–controlling interest measured at fair value | (9.5) |
Increase in Other receivables due from NCI | 8.4 |
Goodwill arising on acquisition (Note 12) | 1.1 |
Total net assets acquired | 37.5 |
| Satisfied by: | |
Purchase consideration paid in cash | 37.5 |