| Non | Non | ||||||
| Underlying | Underlying | ||||||
| Underlying | items | Reported | Underlying | items | Reported | ||
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | ||
For the year ended 31 December | Note | £m | £m | £m | £m | £m | £m |
Revenue | 8 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Administrative expenses | ( | ( | ( | ( | |||
Exceptional operating items | 9 | ( | ( | ||||
| Amortisation and impairment of intangibles | 18 | ( | ( | ( | ( | ||
| arising on acquisition | |||||||
Share of results of joint ventures and associates, net of interest and tax | 6 | ||||||
Operating profit / (loss) | 10 | ( | |||||
Investment revenue | 12 | ||||||
Finance costs | 13 | ( | ( | ( | ( | ||
Net finance costs | ( | ( | ( | ( | |||
Profit before tax | ( | ||||||
Tax (charge)/credit | 14 | ( | ( | ( | ( | ||
Profit for the period | ( | ||||||
| Attributable to: | |||||||
Equity attributable to owners of the Company | ( | ||||||
Non-controlling interest | ( | ( | |||||
| Earnings per share (EPS) | |||||||
Basic EPS | 16 | ||||||
Diluted EPS | 16 | ||||||
| The accompanying notes form an integral part of the financial statements. |
2023 | 2022 | ||
Note | £m | £m | |
Profit for the year | |||
| Other comprehensive income/(loss) for the period: | |||
| Items that will not be reclassified subsequently to profit or loss: | |||
Share of other comprehensive income in joint ventures and associates | 6 | ||
| Remeasurements of post-employment benefit obligations | 30 | ( | ( |
| Actuarial loss on reimbursable rights | 30 | ( | ( |
Income tax relating to components of other comprehensive income that will not be reclassified subsequently to profit or loss | 14 | ||
| Items that may be reclassified subsequently to profit or loss: | |||
| Net exchange (loss)/gain on translation of foreign operations | ( | ||
| Fair value (loss)/gain on cash flow hedges during the year | ( | ||
| Tax relating to items that may be reclassified | ( | ||
Total other comprehensive loss for the year | ( | ( | |
Total comprehensive income for the year | |||
| Attributable to: | |||
Equity owners of the Company | |||
Non-controlling interest | ( |
| Total | ||||||
| Share premium | Retained | shareholders’ | Non-controlling | |||
| Share capital | account | earnings | Other Reserves | equity | interest | |
£m | £m | £m | £m | £m | £m | |
At 1 January 2022 | ( | |||||
| Total comprehensive income/(loss) | ( | ( | ||||
| for the year | ||||||
Dividends paid | ( | ( | ||||
Shares purchased and held in own share reserve | ( | ( | ||||
Shares purchased and held in Treasury | ( | ( | ||||
| Shares transferred to award holders | ||||||
| on exercise of share awards | ||||||
| Expense in relation to share-based | ||||||
| payments | ||||||
Tax credit on items taken directly to equity | ||||||
At 1 January 2023 | ( | |||||
| Total comprehensive income/(loss) | ( | |||||
| for the year | ||||||
Dividends paid | ( | ( | ( | |||
Shares purchased and held in own share reserve | ( | ( | ||||
Shares purchased and held in Treasury until cancelled | ( | ( | ||||
Cancellation of shares held in Treasury | ( | ( | ||||
Change in non-controlling interests | ( | ( | ( | |||
| Expense in relation to share-based | ||||||
| payments | ||||||
Tax credit on items taken directly to equity | ||||||
At 31 December 2023 | ( | ( |
At 31 December | At 31 December | ||
2023 | 2022 | ||
Note | £m | £m | |
| Non-current assets | |||
Goodwill | 17 | ||
Other intangible assets | 18 | ||
Property, plant and equipment | 19 | ||
Right of use assets | 19 | ||
Interests in joint ventures and associates | 6 | ||
Loan to joint ventures | 6 | ||
Trade and other receivables | 21 | ||
Derivative financial instruments | 29 | ||
Deferred tax assets | 15 | ||
Retirement benefit assets | 30 | ||
| Current assets | |||
Inventories | 20 | ||
Contract assets | 21 | ||
Trade and other receivables | 21 | ||
Loan to joint ventures | 6 | ||
Current tax assets | |||
Cash and cash equivalents | 22 | ||
Derivative financial instruments | 29 | ||
Total assets | |||
| Current liabilities | |||
Contract liabilities | 23 | ( | ( |
Trade and other payables | 23 | ( | ( |
Derivative financial instruments | 29 | ( | ( |
Current tax liabilities | ( | ( | |
Provisions | 26 | ( | ( |
Obligations under leases | 24 | ( | ( |
Loans | 25 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Contract liabilities | 23 | ( | ( |
Trade and other payables | 23 | ( | ( |
Derivative financial instruments | 29 | ( | |
Deferred tax liabilities | 15 | ( | ( |
Provisions | 26 | ( | ( |
Obligations under leases | 24 | ( | ( |
Loans | 25 | ( | ( |
Retirement benefit obligations | 30 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets |
At 31 December | At 31 December | ||
2023 | 2022 | ||
Note | £m | £m | |
| Equity | |||
Share capital | 31 | ||
Share premium account | 32 | ||
Retained earnings | |||
| Other reserves | 33 | ( | ( |
Equity attributable to owners of the Company | |||
Non-controlling interest | ( | ||
Total equity |
2023 | 2022 | ||
| Note | £m | £m | |
Net cash inflow from underlying operating activities | |||
Non-underlying items | ( | ||
Net cash inflow from operating activities | 36 | ||
| Investing activities | |||
Interest received | |||
Dividends received from joint ventures and associates | |||
Loan to pension scheme relating to collateral calls | ( | ||
Repayment from pension scheme of loan relating to collateral calls | |||
Loan to joint venture | 6 | ( | |
Purchase of other intangible assets | 18 | ( | ( |
Purchase of property, plant and equipment | 19 | ( | ( |
Proceeds from disposal of property, plant and equipment | |||
Proceeds from disposal of intangible assets | |||
Proceeds from disposal of subsidiary | |||
Acquisition of subsidiaries, net of cash acquired | 7 | ( | ( |
Other investing activities | ( | ||
Net cash outflow from investing activities | ( | ( | |
| Financing activities | |||
Interest paid | ( | ( | |
Capitalised finance costs paid | ( | ||
Advances of loans | 25 | ||
Repayments of loans | 25 | ( | ( |
Capital element of lease repayments | 25 | ( | ( |
Cash movements on hedging instruments | ( | ( | |
Dividends paid to shareholders | ( | ( | |
Dividends paid to non-controlling interests | ( | ||
| Purchase of Own Shares for Employee Share Ownership Trust | ( | ( | |
Own shares repurchased | ( | ( | |
Proceeds received from exercise of share options | |||
Net cash outflow from financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of year | |||
Net exchange (loss)/gain | 25 | ( | |
Cash and cash equivalents at end of year | 22 |
| Effective Date | |
| Classification of Liabilities as Current or Non-current (Amendments to IAS 1) | 1 January 2024 |
| Lease Liability in a Sale and Leaseback Amendments to IFRS 16 | 1 January 2024 |
| Non-current Liabilities with Covenants (Amendments to IAS 1) | 1 January 2024 |
| Supplier Finance Arrangements (amendment to IAS 7 and IFRS 7) | 1 January 2024 |
| The Effects of Changes in Foreign Exchange Rates for Lack of Exchangeability (amendment to IAS21) | 1 January 2025 |
| The principal annual rates used are: | |
Freehold buildings | 2.5% |
Leasehold improvements | The higher of 10% or the rate produced by the lease term |
Machinery | 15% – 20% |
Vehicles | 10% – 50% |
Furniture | 10% |
Office equipment | 20% – 33% |
Right of use assets | Equally over the lease term from inception or equally over the remainder of the lease |
| term from the date of a reassessment of the lease end date |
Reportable operating segments | Sectors |
| UK & Europe | Services for sectors including Citizen Services, Defence, Health & Other Facilities |
Management, Justice & Immigration and Transport delivered to UK Government, UK | |
devolved authorities and other public sector customers in the UK and Europe | |
| North America | Services for sectors including Citizen Services, Defence and Transport delivered to US |
federal and civilian agencies, selected state and municipal governments and the | |
Canadian Government | |
| Asia Pacific | Services for sectors including Citizen Services, Defence, Health & Other Facilities |
Management, Justice & Immigration and Transport in the Asia Pacific region including | |
Australia, New Zealand and Hong Kong | |
Middle East | Services for sectors including Citizen Services, Defence, Health & Other Facilities |
| Management and Transport in the Middle East region | |
Corporate | Central and head office costs |
UK&E | North America | Asia Pacific | Middle East | Corporate | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m | £m |
Revenue | 2,439.5 | 1,362.8 | 845.1 | 226.4 | — | 4,873.8 |
| Result | ||||||
| Underlying operating profit/(loss) | 120.8 | 138.2 | 23.7 | 15.3 | (49.3) | 248.7 |
Amortisation and impairment of intangibles arising on acquisition | (3.4) | (16.0) | (11.5) | — | — | (30.9) |
| Exceptional operating items | 9.9 | — | — | — | 43.9 | 53.8 |
Operating profit/(loss) | 127.3 | 122.2 | 12.2 | 15.3 | (5.4) | 271.6 |
Net finance cost | (24.6) | |||||
Profit before tax | 247.0 | |||||
Tax (charge)/credit | (42.3) | |||||
Tax on exceptional items | (2.3) | |||||
Profit for the year | 202.4 | |||||
| Supplementary Information | ||||||
Share of profits in joint ventures and associates, net of interest and tax | 29.0 | — | — | — | — | 29.0 |
Total depreciation and impairment of plant, property and equipment and right of use assets | (99.4) | (20.6) | (10.0) | (2.1) | (11.9) | (144.0) |
Amortisation and impairment of intangible assets | (1.9) | (0.9) | (1.1) | (0.1) | (3.6) | (7.6) |
UK&E | North America | Asia Pacific | Middle East | Corporate | Total | |
| Year ended 31 December 2022 | £m | £m | £m | £m | £m | £m |
Revenue | 2,100.2 | 1,269.8 | 954.6 | 209.4 | — | 4,534.0 |
| Result | ||||||
) | ||||||
Underlying operating profit/(loss | 72.1 | 136.6 | 56.9 | 16.0 | (44.6) | 237.0 |
| Other non-underlying items | 4.1 | 0.1 | — | — | 4.2 | |
| — | ||||||
Amortisation and impairment of intangibles arising on acquisition | (1.5) | (16.5) | (3.6) | — | — | (21.6) |
| Exceptional operating items | (1.2) | (1.2) | — | — | — | (2.4) |
Operating profit/(loss) | 73.5 | 119.0 | 53.3 | 16.0 | (44.6) | 217.2 |
Net finance cost | (20.4) | |||||
Profit before tax | 196.8 | |||||
Tax (charge)/credit | (42.1) | |||||
Tax on exceptional items | 0.3 | |||||
Profit for the year | 155.0 | |||||
| Supplementary Information | ||||||
Share of profits in joint ventures and associates, net of interest and tax | 12.0 | — | — | — | — | 12.0 |
Total depreciation and impairment of plant, property and equipment and right of use assets | (86.4) | (26.7) | (12.6) | (1.9) | (12.9) | (140.5) |
Amortisation and impairment of intangible assets | (1.3) | (1.0) | (2.1) | (0.1) | (5.6) | (10.1) |
UK&E | North America | Asia Pacific | Middle East | Corporate | Total | |
| As at 31 December 2023 | £m | £m | £m | £m | £m | £m |
| Segment assets | ||||||
Interests in joint ventures and associates | 31.8 | — | — | 0.3 | — | 32.1 |
| Other segment assets | 891.6 | 897.7 | 254.5 | 62.4 | 113.2 | 2,219.4 |
Total segment assets | 923.4 | 897.7 | 254.5 | 62.7 | 113.2 | 2,251.5 |
| Unallocated assets | 358.8 | |||||
Consolidated total assets | 2,610.3 | |||||
| Segment liabilities | ||||||
Segment liabilities | (725.1) | (172.0) | (223.5) | (54.1) | (124.7) | (1,299.4) |
| Unallocated liabilities | (277.2) | |||||
Consolidated total liabilities | (1,576.6) | |||||
| Supplementary Information | ||||||
| Additions to non current assets | 125.3 | 16.7 | 8.0 | 2.6 | 15.7 | 168.3 |
Segment non-current assets | 677.1 | 688.6 | 151.9 | 13.5 | 60.8 | 1,591.9 |
Unallocated non-current assets | 235.8 |
UK&E | North America | Asia Pacific | Middle East | Corporate | Total | |
| As at 31 December 2022 | £m | £m | £m | £m | £m | £m |
| Segment assets | ||||||
Interests in joint ventures and associates | 22.9 | — | — | 0.4 | — | 23.3 |
| Other segment assets | 960.8 | 948.0 | 309.6 | 68.7 | 123.3 | 2,410.4 |
Total segment assets | 983.7 | 948.0 | 309.6 | 69.1 | 123.3 | 2,433.7 |
| Unallocated assets | 316.5 | |||||
Consolidated total assets | 2,750.2 | |||||
| Segment liabilities | ||||||
Segment liabilities | (720.2) | (178.3) | (248.1) | (61.1) | (179.0) | (1,386.7) |
| Unallocated liabilities | (333.8) | |||||
Consolidated total liabilities | (1,720.5) | |||||
| Supplementary Information | ||||||
| Additions to non current assets | 173.7 | 14.5 | 7.4 | 3.0 | 12.1 | 210.7 |
Segment non-current assets | 701.1 | 718.6 | 177.1 | 14.1 | 80.8 | 1,691.7 |
Unallocated non-current assets | 244.5 |
Principal subsidiaries | 2023 | 2022 | |
United Kingdom | Serco Limited | 100 % | 100 % |
Australia | Serco Australia Pty Limited | 100 % | 100 % |
USA | Serco Inc. | 100 % | 100 % |
Principal joint ventures and associates | 2023 | 2022 | |
United Kingdom | Merseyrail Services Holding Company Limited | 50 % | 50 % |
United Kingdom | Vivo Defence Services Limited | 50 % | 50 % |
| Group portion | Group portion | ||||
| Merseyrail | VIVO | of material joint | of other joint | ||
| (100% of | (100% of | ventures and | ventures and | ||
| Summarised financial information | results) | results) | associates 1 | associates | Total |
Year ended 31 December 2023 | £m | £m | £m | £m | £m |
Revenue | 217.0 | 844.9 | 472.4 | 1.0 | 473.4 |
Operating profit/(loss) | 41.5 | 35.3 | 38.1 | — | 38.1 |
Net (finance costs)/investment revenue | 0.3 | (1.2) | (0.2) | — | (0.2) |
Income tax (charge)/credit | (10.0) | (7.7) | (8.9) | — | (8.9) |
Profit/(loss) from operations | 31.8 | 26.4 | 29.0 | — | 29.0 |
Other comprehensive income | 2.2 | — | 1.1 | — | 1.1 |
Total comprehensive income | 34.0 | 26.4 | 30.1 | — | 30.1 |
Non current assets | 61.3 | 8.9 | 34.3 | — | 34.3 |
Current assets | 48.5 | 230.9 | 127.7 | 1.5 | 129.2 |
Current liabilities | (39.9) | (186.0) | (111.5) | (1.1) | (112.6) |
Non current liabilities | (45.6) | (14.1) | (18.7) | (0.1) | (18.8) |
Net Assets | 24.3 | 39.7 | 31.8 | 0.3 | 32.1 |
Portion of Group ownership | 50.0 % | 50.0 % | |||
Carrying amount of investment | 12.2 | 19.9 | 31.8 | 0.3 | 32.1 |
| Group portion | Group portion | ||||
| Merseyrail | VIVO | of material joint | of other joint | ||
| (100% of | (100% of | ventures and | ventures and | ||
| results) | results) | associates 1 | associates | Total | |
Year ended 31 December 2023 | £m | £m | £m | £m | £m |
| Cash and cash equivalents | 27.2 | 43.8 | 35.5 | 0.4 | 35.9 |
Current financial liabilities excluding trade and other payables and provisions | (13.5) | (9.5) | (12.9) | (0.3) | (13.2) |
| Non-current financial liabilities excluding | |||||
intercompany loans, trade and other payables and provisions | (45.4) | (14.1) | (38.6) | (0.1) | (38.7) |
Current joint venture loans liability | — | (20.0) | (10.0) | — | (10.0) |
Depreciation and amortisation | (9.1) | (4.0) | (5.0) | — | (5.0) |
Interest income | 2.0 | 0.5 | 1.3 | — | 1.3 |
Interest expense | (1.7) | (1.7) | (1.6) | 0.1 | (1.5) |
| Group portion | Group portion | ||||
| Merseyrail | VIVO | of material joint | of other joint | ||
| (100% of | (100% of | ventures and | ventures and | ||
| results) | results) | associates 1 | associates | Total | |
| Summarised financial information | £m | £m | £m | £m | £m |
Revenue | 185.0 | 327.0 | 236.8 | 1.1 | 237.9 |
Operating profit/(loss) | 12.0 | 17.6 | 14.4 | (0.1) | 14.3 |
Net finance costs | (0.4) | (0.6) | (0.4) | 0.1 | (0.3) |
Income tax (charge)/credit | (1.0) | (3.2) | (2.1) | 0.1 | (2.0) |
Profit from operations | 10.6 | 13.8 | 11.9 | 0.1 | 12.0 |
Other comprehensive income | 5.8 | — | 2.9 | — | 2.9 |
Total comprehensive income/(expense) | 16.4 | 13.8 | 14.8 | 0.1 | 14.9 |
Non-current assets | 36.1 | 5.9 | 21.0 | 0.3 | 21.3 |
Current assets | 51.2 | 129.9 | 90.5 | 1.5 | 92.0 |
Current liabilities | (29.6) | (91.7) | (60.6) | (0.8) | (61.4) |
Non-current liabilities | (26.5) | (31.1) | (28.6) | — | (28.6) |
Net Assets | 31.2 | 13.0 | 22.3 | 1.0 | 23.3 |
Portion of Group ownership | 50.0 % | 50.0 % | — | — | |
Carrying amount of investment | 15.6 | 6.5 | 22.3 | 1.0 | 23.3 |
| Group portion | |||||
| Group portion | of other | ||||
| Merseyrail | VIVO | of material joint | joint venture | ||
| (100% of | (100% of | ventures and | arrangements | ||
| results) | results) | associates 1 | and associates | Total | |
| £m | £m | £m | £m | £m | |
Cash and cash equivalents | 33.2 | 18.0 | 25.6 | 0.6 | 26.2 |
Current financial liabilities excluding trade and other payables and provisions | (7.1) | (3.2) | (5.1) | (0.3) | (5.4) |
Non-current financial liabilities excluding trade and other payables and provisions | (25.8) | (13.6) | (18.4) | — | (18.4) |
Non-current joint venture loan liabilities | — | 20.0 | (10.0) | — | (10.0) |
Depreciation and amortisation | (5.0) | (1.3) | (3.2) | (0.1) | (3.3) |
Interest income | 0.1 | — | 0.1 | — | 0.1 |
Interest expense | (0.4) | (0.2) | (0.3) | (0.1) | (0.4) |
| £m | |
Cash received in respect of prior period acquisitions | (2.5) |
Settlement of deferred consideration in respect of prior year acquisitions | 10.2 |
Net cash outflow in respect of prior year acquisitions | 7.7 |
Acquisition related costs | 1.3 |
Net cash impact in the year on acquisitions | 9.0 |
UK&E | North America | Asia Pacific | Middle East | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
| Key sectors | |||||
Defence | 355.0 | 931.9 | 156.7 | 30.9 | 1,474.5 |
Justice & Immigration | 1,329.8 | — | 351.3 | — | 1,681.1 |
Transport | 148.7 | 102.5 | 12.2 | 71.3 | 334.7 |
Health & Other Facilities Management | 227.4 | — | 196.5 | 103.2 | 527.1 |
Citizen Services | 378.6 | 328.4 | 128.4 | 21.0 | 856.4 |
2,439.5 | 1,362.8 | 845.1 | 226.4 | 4,873.8 | |
| Timing of revenue recognition | |||||
| Revenue recognised from performance obligations | 2.8 | — | 1.3 | — | 4.1 |
| satisfied in previous periods | |||||
Revenue recognised at a point in time | 42.1 | — | 11.4 | — | 53.5 |
Products and services transferred over time | 2,394.6 | 1,362.8 | 832.4 | 226.4 | 4,816.2 |
2,439.5 | 1,362.8 | 845.1 | 226.4 | 4,873.8 |
UK&E | North America | Asia Pacific | Middle East | Total | |
| Year ended 31 December 2022 | £m | £m | £m | £m | £m |
| Key sectors | |||||
Defence | 315.8 | 863.0 | 147.9 | 30.5 | 1,357.2 |
Justice & Immigration | 798.9 | — | 412.9 | — | 1,211.8 |
Transport | 173.9 | 95.9 | 9.8 | 70.0 | 349.6 |
Health & Other Facilities Management | 264.4 | — | 225.3 | 103.0 | 592.7 |
Citizen Services | 547.2 | 310.9 | 158.7 | 5.9 | 1,022.7 |
2,100.2 | 1,269.8 | 954.6 | 209.4 | 4,534.0 | |
| Timing of revenue recognition | |||||
| Revenue recognised from performance obligations | 5.8 | — | 0.8 | — | 6.6 |
| satisfied in previous periods | |||||
Revenue recognised at a point in time | 21.9 | — | 5.5 | — | 27.4 |
Products and services transferred over time | 2,072.5 | 1,269.8 | 948.3 | 209.4 | 4,500.0 |
2,100.2 | 1,269.8 | 954.6 | 209.4 | 4,534.0 |
UK&E | North America | Asia Pacific | Middle East | Total | |
£m | £m | £m | £m | £m | |
Within 1 year (2024) | 1,950.9 | 599.1 | 706.7 | 153.9 | 3,410.6 |
Between 2 – 5 years (2025 – 2028) | 5,239.1 | 288.6 | 988.4 | 271.6 | 6,787.7 |
5 years and beyond (2029+) | 2,131.9 | 57.9 | 1,113.7 | 101.6 | 3,405.1 |
9,321.9 | 945.6 | 2,808.8 | 527.1 | 13,603.4 |
2023 | 2022 | |
Year ended 31 December | £m | £m |
Compensation received on the early termination of contractual services | 9.9 | — |
Release of provisions held for indemnities given on disposed businesses | 43.9 | — |
Costs associated with successful acquisitions | — | (2.4) |
Exceptional operating items | 53.8 | (2.4) |
Exceptional tax (charge)/credit | (2.3) | 0.3 |
Total exceptional operating items net of tax | 51.5 | (2.1) |
2023 | 2022 | |
Year ended 31 December | £m | £m |
Research and development costs | 2.9 | 2.6 |
Profit on disposal of property, plant and equipment | (0.6) | (0.5) |
Loss/(profit) on early termination of leases | 0.6 | (0.2) |
(Profit)/loss on disposal of intangible assets | (0.8) | 0.4 |
Depreciation and impairment of property, plant and equipment | 17.9 | 23.0 |
Depreciation and impairment of right of use assets | 126.1 | 117.5 |
Amortisation and impairment of intangible assets – arising on acquisition | 30.9 | 21.6 |
Amortisation and impairment of intangible assets | 7.8 | 10.1 |
Staff costs (note 11) | 2,207.7 | 2,155.8 |
Allowance for doubtful debts credited to income statement | (0.4) | (0.4) |
Net foreign exchange charge/(gain) | 0.8 | (0.1) |
Movement on non-designated hedges and reclassified cashflow hedges | (0.2) | (0.8) |
| Lease payments recognised through operating profit | 3.7 | 4.2 |
Operating lease income from sub-leases | (2.4) | (1.8) |
2023 | 2022 | |
Year ended 31 December | £m | £m |
Fees payable to the Company’s Auditor for the audit of the Company’s annual accounts | 3.9 | 2.6 |
| Fees payable to the Company’s Auditor and their associates for other services to the Group: | ||
– audit of the Company’s subsidiaries pursuant to legislation | 1.5 | 1.3 |
Total audit fees | 5.4 | 3.9 |
– Audit-related assurance services | 0.6 | 0.1 |
– Other non-audit services | — | 0.1 |
Total non-audit fees | 0.6 | 0.2 |
2023 | 2022 | |
| Year ended 31 December | Number | Number |
UK & Europe | 21,415 | 23,855 |
North America | 9,145 | 8,960 |
Asia Pacific | 13,017 | 14,024 |
Middle East | 1,744 | 2,122 |
| Unallocated | 884 | 999 |
46,205 | 49,960 |
2023 | 2022 | |
Year ended 31 December | £m | £m |
Wages and salaries | 1,934.2 | 1,889.1 |
Social security costs | 157.9 | 148.3 |
Other pension costs (note 30) | 102.1 | 102.8 |
2,194.2 | 2,140.2 | |
Share-based payment expense (note 34) | 13.5 | 15.6 |
2,207.7 | 2,155.8 |
2023 | 2022 | |
Year ended 31 December | £m | £m |
Interest receivable on loans and deposits | 3.9 | 1.9 |
Net interest receivable on retirement benefit obligations (note 30) | 3.1 | 2.7 |
Movement in discount on other debtors | — | 0.1 |
7.0 | 4.7 |
2023 | 2022 | |
Year ended 31 December | £m | £m |
Interest payable on lease liabilities | 13.1 | 7.9 |
Interest payable on loans | 15.6 | 15.2 |
Facility fees and other charges | 2.1 | 2.4 |
30.8 | 25.5 | |
Foreign exchange on financing activities | 0.8 | (0.4) |
31.6 | 25.1 |
| Non-underlying | Non-underlying | |||||
| Underlying | items | Reported | Underlying | items | Reported | |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
| Year ended 31 December | £m | £m | £m | £m | £m | £m |
| Current income tax | ||||||
Current income tax charge/(credit) | 34.0 | (1.5) | 32.5 | 41.8 | (4.0) | 37.8 |
Adjustments in respect of prior years | 1.3 | — | 1.3 | 3.5 | — | 3.5 |
| Deferred tax | ||||||
Current year charge/(credit) | 16.8 | (4.7) | 12.1 | 7.5 | (2.1) | 5.4 |
Adjustments in respect of prior years | (1.3) | — | (1.3) | (4.9) | — | (4.9) |
50.8 | (6.2) | 44.6 | 47.9 | (6.1) | 41.8 |
| Non-underlying | Non-underlying | |||||
| Underlying | items | Reported | Underlying | items | Reported | |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
| Year ended 31 December | £m | £m | £m | £m | £m | £m |
Profit before tax | 224.1 | 22.9 | 247.0 | 216.6 | (19.8) | 196.8 |
| Tax calculated at a rate of 23.5% | 52.7 | 5.3 | 58.0 | 41.1 | (3.8) | 37.3 |
| (2022: 19.0%) | ||||||
| Expenses not deductible for tax | ||||||
| 1 | 3.7 | — | 3.7 | 2.0 | 0.2 | 2.2 |
| purposes | ||||||
| UK unprovided deferred tax | 0.2 | — | 0.2 | 0.3 | — | 0.3 |
Other unprovided deferred tax | 1.3 | — | 1.3 | 2.5 | 0.1 | 2.6 |
| Effect of the use of unrecognised tax | — | — | — | (1.1) | — | (1.1) |
| losses | ||||||
| Impact of changes in statutory tax | 0.3 | — | 0.3 | (0.8) | — | (0.8) |
| rates on current income tax | ||||||
Overseas rate differences | 1.8 | (1.2) | 0.6 | 13.0 | (2.6) | 10.4 |
Other non-taxable income | (2.4) | (10.3) | (12.7) | (5.5) | — | (5.5) |
| Adjustments in respect of prior years | — | — | — | (1.4) | — | (1.4) |
R&D expenditure credit (RDEC) | — | — | — | 0.1 | — | 0.1 |
| Adjustments in respect of equity | (6.8) | — | (6.8) | (2.3) | — | (2.3) |
| accounted investments | ||||||
Tax charge/(credit) | 50.8 | (6.2) | 44.6 | 47.9 | (6.1) | 41.8 |
2023 | 2022 | |
Year ended 31 December | £m | £m |
| Current tax | ||
Taken to retirement benefit obligations reserve | 1.9 | 2.0 |
| Deferred tax | ||
Relating to cash flow hedges | 0.2 | (0.1) |
Taken to retirement benefit obligations reserve | 4.2 | 25.1 |
6.3 | 27.0 |
2023 | 2022 | |
Year ended 31 December | £m | £m |
| Current tax | ||
Recorded in share-based payment reserve | 1.0 | 2.2 |
| Deferred tax | ||
Recorded in share-based payment reserve | (0.5) | 1.2 |
0.5 | 3.4 |
2023 | 2022 | |
| Year ended 31 December | £m | £m |
At 1 January – asset | (190.4) | (174.0) |
Income statement charge/(credit) | 10.8 | 0.6 |
R&D expenditure credit transferred to current tax | — | 0.7 |
Items recognised in equity and in other comprehensive income | (3.9) | (26.2) |
Arising on acquisition | (1.3) | 5.5 |
Exchange differences | — | 3.0 |
At 31 December – asset | (184.8) | (190.4) |
| Temporary | Temporary | Temporary | Share-based | |||||||
| differences | differences | differences | payment and | Retirement | Onerous | Derivative | Other | |||
| on assets/ | on right of | on lease | employee | benefit | contract | financial | Tax | temporary | ||
| intangibles | use assets | liabilities | benefits | schemes | provisions | instruments | losses | differences | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
1 January 2023 | 32.8 | — | — | (38.0) | 11.2 | (0.8) | 0.1 | (165.6) | (30.1) | (190.4) |
IFRS 16 | 0.8 | 18.6 | (22.1) | — | — | — | — | — | 2.7 | — |
Restatement | ||||||||||
| At 1 January | 33.6 | 18.6 | (22.1) | (38.0) | 11.2 | (0.8) | 0.1 | (165.6) | (27.4) | (190.4) |
| (Restated) | ||||||||||
| Charged/(credited) | ||||||||||
| to income | (0.4) | (2.4) | 3.6 | (0.9) | 0.1 | (0.2) | — | 8.0 | 3.0 | 10.8 |
| statement (note | ||||||||||
| 14a) | ||||||||||
Arising on acquisition of a subsidiary | (1.3) | — | — | — | — | — | — | — | — | (1.3) |
Items recognised in equity and in other comprehensive income (notes 14b | — | — | — | 0.5 | (4.2) | — | (0.2) | — | — | (3.9) |
| and 14c) | ||||||||||
| Exchange | (2.9) | (0.8) | 0.9 | 1.6 | — | — | — | 0.1 | 1.1 | — |
| differences | ||||||||||
| 31 December | 29.0 | 15.4 | (17.6) | (36.8) | 7.1 | (1.0) | (0.1) | (157.5) | (23.3) | (184.8) |
| 2023 |
| Temporary | Share-based | |||||||
| differences | payment and | Retirement | Onerous | Derivative | Other | |||
| on assets/ | employee | benefit | contract | financial | Tax | temporary | ||
| intangibles | benefits | schemes | provisions | instruments | losses | differences | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
1 January 2022 | 19.9 | (34.5) | 36.2 | (0.8) | — | (166.0) | (28.8) | (174.0) |
| Credited to income | ||||||||
| statement (note | 1.7 | (0.5) | 0.2 | 0.1 | — | 0.8 | (1.7) | 0.6 |
| 14a) | ||||||||
| R&D expenditure | ||||||||
credit transferred to current tax | — | — | — | — | — | — | 0.7 | 0.7 |
Arising on acquisition of a subsidiary | 5.5 | — | 0.1 | — | — | (0.1) | — | 5.5 |
Items recognised in equity and in other comprehensive income (notes 14b | — | (1.2) | (25.1) | — | 0.1 | — | — | (26.2) |
| and 14c) | ||||||||
| Exchange | 5.7 | (1.8) | (0.2) | (0.1) | — | (0.3) | (0.3) | 3.0 |
| differences | ||||||||
31 December 2022 | 32.8 | (38.0) | 11.2 | (0.8) | 0.1 | (165.6) | (30.1) | (190.4) |
2023 | 2022 | |
£ | £ | |
Deferred tax liabilities | 50.9 | 53.8 |
Deferred tax assets | (235.7) | (244.2) |
(184.8) | (190.4) |
2023 | 2022 | |
| Number of shares | millions | millions |
Weighted average number of ordinary shares for the purpose of basic EPS | 1,110.2 | 1,192.2 |
Effect of dilutive potential ordinary shares: Shares under award | 18.4 | 22.6 |
Weighted average number of ordinary shares for the purpose of diluted EPS | 1,128.6 | 1,214.8 |
| Per share | Per share | |||
| Earnings | amount | Earnings | amount | |
2023 | 2023 | 2022 | 2022 | |
Basic EPS | £m | pence | £m | pence |
Earnings for the purpose of basic EPS | 202.4 | 18.23 | 155.4 | 13.03 |
Effect of dilutive potential ordinary shares | — | (0.30) | — | (0.24) |
Diluted EPS | 202.4 | 17.93 | 155.4 | 12.79 |
| Accumulated | |||
| impairment | |||
| Cost | losses | Carrying amount | |
£m | £m | £m | |
1 January 2022 | 1,180.2 | (327.5) | 852.7 |
Acquisitions | 20.9 | — | 20.9 |
Exchange differences | 97.8 | (26.4) | 71.4 |
At 31 December 2022 | 1,298.9 | (353.9) | 945.0 |
Acquisitions - revision of provisional fair value estimates | 3.1 | — | 3.1 |
Disposals | (0.1) | — | (0.1) |
Exchange differences | (55.1) | 13.8 | (41.3) |
At 31 December 2023 | 1,246.8 | (340.1) | 906.7 |
| Goodwill | Acquisitions - | Goodwill | Headroom on | Headroom on | |||
| balance 1 | revision of | Exchange | balance 31 | impairment | impairment | ||
| January | provisional fair | differences | December | analysis | analysis | ||
| 2023 | value estimates | Disposals | 2023 | 2023 | 2023 | 2022 | |
£m | £m | £m | £m | £m | £m | £m | |
UK & Europe | 203.8 | 3.1 | — | (0.3) | 206.6 | 1,051.1 | 811.1 |
North America | 592.2 | — | — | (32.7) | 559.5 | 644.3 | 360.9 |
Asia Pacific | 137.8 | — | — | (7.6) | 130.2 | 110.0 | 281.0 |
Middle East | 11.2 | — | (0.1) | (0.7) | 10.4 | 285.5 | 119.5 |
945.0 | 3.1 | (0.1) | (41.3) | 906.7 | 2,090.9 | 1,572.5 |
| Terminal | Terminal | |||
| Discount | Discount | growth | growth | |
| rate | rate | rates | rates | |
| % | % | % | % | |
2023 | 2022 | 2023 | 2022 | |
UK & Europe | 10.2 | 10.3 | 2.0 | 2.0 |
North America | 11.4 | 12.1 | 2.3 | 2.3 |
Asia Pacific | 12.3 | 13.4 | 2.2 | 2.2 |
Middle East | 12.0 | 13.5 | 2.5 | 1.2 |
| Acquisition | ||||
related | Other | |||
| Internally | ||||
| generated | ||||
| Customer | development | |||
relationships | Software and IT | expenditure | Total | |
£m | £m | £m | £m | |
| Cost | ||||
At 1 January 2023 | 219.5 | 137.5 | 54.4 | 411.4 |
Acquisitions - revision of provisional fair value estimates | (6.9) | — | — | (6.9) |
Additions - internal development | — | — | 3.4 | 3.4 |
Additions - external | — | 5.4 | — | 5.4 |
Disposals | — | (7.1) | — | (7.1) |
Exchange differences | (9.8) | (3.0) | (0.2) | (13.0) |
At 31 December 2023 | 202.8 | 132.8 | 57.6 | 393.2 |
| Accumulated amortisation and impairment | ||||
At 1 January 2023 | 88.5 | 112.1 | 52.8 | 253.4 |
Impairment charge | 8.1 | 0.1 | — | 8.2 |
Amortisation charge - internal development | — | 3.3 | 0.6 | 3.9 |
Amortisation charge - external | 22.8 | 3.8 | — | 26.6 |
Disposals | — | (6.5) | — | (6.5) |
Exchange differences | (5.2) | (2.6) | (0.2) | (8.0) |
At 31 December 2023 | 114.2 | 110.2 | 53.2 | 277.6 |
| Net book value | ||||
At 31 December 2023 | 88.6 | 22.6 | 4.4 | 115.6 |
| Acquisition | ||||
related | Other | |||
| Internally | ||||
| generated | ||||
| Customer | development | |||
relationships | Software | expenditure | Total | |
£m | £m | £m | £m | |
| Cost | ||||
At 1 January 2022 | 176.4 | 128.8 | 55.8 | 361.0 |
Arising on acquisition | 24.9 | 0.4 | 1.1 | 26.4 |
Additions - internal development | — | 0.4 | 0.8 | 1.2 |
Additions - external | — | 5.8 | — | 5.8 |
Disposals | — | (2.0) | (4.2) | (6.2) |
Exchange differences | 18.2 | 4.1 | 0.9 | 23.2 |
At 31 December 2022 | 219.5 | 137.5 | 54.4 | 411.4 |
| Accumulated amortisation and impairment | ||||
At 1 January 2022 | 60.3 | 100.9 | 55.8 | 217.0 |
Impairment charge | — | 0.1 | — | 0.1 |
Amortisation charge - internal development | — | 6.4 | 0.3 | 6.7 |
Amortisation charge - external | 21.6 | 3.3 | — | 24.9 |
Disposals | — | (1.6) | (4.2) | (5.8) |
Exchange differences | 6.6 | 3.0 | 0.9 | 10.5 |
At 31 December 2022 | 88.5 | 112.1 | 52.8 | 253.4 |
| Net book value | ||||
At 31 December 2022 | 131.0 | 25.4 | 1.6 | 158.0 |
| Leasehold | ||||||
| Land & Buildings | Land & Buildings | Improvements | Other Assets | Other Assets | ||
| Owned | Leased | Owned | Owned | Leased | TOTAL | |
£m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 1 January 2023 | 4.3 | 673.5 | 37.2 | 139.9 | 132.9 | 987.8 |
Additions | 0.4 | 135.7 | 1.2 | 14.3 | 12.8 | 164.4 |
Reclassifications from/to property, plant & equipment | — | 8.2 | — | — | (8.2) | — |
Disposals | (0.6) | (74.4) | (1.1) | (18.7) | (49.6) | (144.4) |
Exchange differences | — | (5.9) | (1.4) | (3.4) | (0.8) | (11.5) |
At 31 December 2023 | 4.1 | 737.1 | 35.9 | 132.1 | 87.1 | 996.3 |
Accumulated depreciation and impairment | ||||||
At 1 January 2023 | 3.3 | 294.2 | 22.8 | 107.2 | 78.0 | 505.5 |
Charge for the year - impairment | 0.2 | 0.7 | 0.1 | 0.3 | — | 1.3 |
Charge for the year - depreciation | — | 107.6 | 3.8 | 13.5 | 17.8 | 142.7 |
Disposals | (0.6) | (65.0) | (0.8) | (18.3) | (45.9) | (130.6) |
Exchange differences | — | (3.7) | (0.9) | (2.8) | (0.4) | (7.8) |
At 31 December 2023 | 2.9 | 333.8 | 25.0 | 99.9 | 49.5 | 511.1 |
| Net book value | ||||||
At 31 December 2023 | 1.2 | 403.3 | 10.9 | 32.2 | 37.6 | 485.2 |
| Leasehold | ||||||
| Land & Buildings | Land & Buildings | Improvements | Other Assets | Other Assets | ||
| Owned | Leased | Owned | Owned | Leased | TOTAL | |
£m | £m | £m | £m | £m | £m | |
| Cost | ||||||
1 January 2022 | 4.1 | 569.6 | 33.7 | 134.9 | 132.3 | 874.6 |
Arising on acquisition | — | 4.5 | — | 1.1 | 8.6 | 14.2 |
Additions | — | 116.2 | 2.6 | 9.8 | 13.6 | 142.2 |
Reclassifications from/to property, plant & equipment | 0.1 | — | 0.5 | 0.6 | (1.2) | — |
Disposals | — | (28.5) | (1.8) | (11.3) | (24.3) | (65.9) |
Exchange differences | 0.1 | 11.7 | 2.2 | 4.8 | 3.9 | 22.7 |
At 31 December 2022 | 4.3 | 673.5 | 37.2 | 139.9 | 132.9 | 987.8 |
Accumulated depreciation and impairment | ||||||
1 January 2022 | 2.8 | 204.4 | 19.0 | 95.4 | 80.8 | 402.4 |
Charge for the year - impairment | 0.2 | 2.0 | 0.2 | 1.9 | (3.8) | 0.5 |
Charge for the year - depreciation | 0.2 | 96.4 | 4.2 | 16.3 | 22.9 | 140.0 |
Reclassifications from/to property, plant & equipment | — | — | — | 1.1 | (1.1) | — |
Disposals | — | (15.3) | (1.8) | (11.1) | (23.5) | (51.7) |
Exchange differences | 0.1 | 6.7 | 1.2 | 3.6 | 2.7 | 14.3 |
At 31 December 2022 | 3.3 | 294.2 | 22.8 | 107.2 | 78.0 | 505.5 |
| Net book value | ||||||
At 31 December 2022 | 1.0 | 379.3 | 14.4 | 32.7 | 54.9 | 482.3 |
2023 | 2022 | |
£m | £m | |
Service spares, supplies, consumables and work in progress | 24.1 | 22.4 |
2023 | 2022 | |
Contract assets: Current | £m | £m |
Accrued income and other unbilled receivables | 287.6 | 334.4 |
Capitalised bid costs | 2.1 | 2.3 |
Capitalised mobilisation and phase in costs | 5.6 | 7.3 |
Other contract assets | 1.3 | 1.0 |
296.6 | 345.0 |
2023 | 2022 | |
Capitalised other contract assets, bid and phase-in costs | £m | £m |
At 1 January | 10.6 | 12.5 |
Additions | 0.8 | 0.8 |
Amortisation | (2.2) | (3.1) |
Exchange differences | (0.2) | 0.4 |
At 31 December | 9.0 | 10.6 |
2023 | 2022 | |
Trade and other receivables: Non-current | £m | £m |
Prepayments | 0.4 | 1.3 |
Other receivables | 14.4 | 14.8 |
14.8 | 16.1 |
2023 | 2022 | |
Trade and other receivables: Current | £m | £m |
Trade receivables | 219.1 | 266.8 |
Prepayments | 55.2 | 63.8 |
Amounts owed by joint ventures and associates | 1.1 | 3.1 |
Other receivables | 53.6 | 40.9 |
329.0 | 374.6 |
2023 | 2022 | |
Ageing of trade receivables | £m | £m |
Not due | 168.6 | 202.1 |
Overdue by less than 30 days | 31.3 | 31.8 |
Overdue by between 30 and 60 days | 11.0 | 6.2 |
Overdue by more than 60 days | 11.0 | 30.0 |
Allowance for doubtful debts | (2.8) | (3.3) |
219.1 | 266.8 |
2023 | 2022 | |
Movements on the Group allowance for doubtful debts | £m | £m |
At 1 January | 3.3 | 4.4 |
Arising on acquisition | — | 1.3 |
Net charges and releases to income statement | (0.4) | (0.4) |
Utilised | — | (2.3) |
Exchange differences | (0.1) | 0.3 |
At 31 December | 2.8 | 3.3 |
Sterling | Other currencies | Total | Sterling | Other currencies | Total | |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
£m | £m | £m | £m | £m | £m | |
| Customer advance payments | — | — | — | — | 1.4 | 1.4 |
| Other cash and short-term deposits | 38.2 | 56.2 | 94.4 | 3.5 | 52.3 | 55.8 |
Total cash and cash equivalents | 38.2 | 56.2 | 94.4 | 3.5 | 53.7 | 57.2 |
2023 | 2022 | |
Contract liabilities: Current | £m | £m |
Deferred income | 35.8 | 60.5 |
2023 | 2022 | |
| Contract liabilities: Non-current | £m | £m |
Deferred income | 59.3 | 36.3 |
2023 | 2022 | |
2023 | 2022 | |
Trade and other payables: Non-current | £m | £m |
Other payables | 9.2 | 6.5 |
| Minimum lease | Minimum lease | |
| payments | payments | |
2023 | 2022 | |
Amounts payable under leases | £m | £m |
Within one year | 149.0 | 150.6 |
Between one and five years | 277.1 | 263.2 |
After five years | 45.8 | 51.5 |
471.9 | 465.3 | |
Less: future finance charges | (18.2) | (19.3) |
Present value of lease obligations | 453.7 | 446.0 |
Less: amount due for settlement within one year (shown under current liabilities) | (140.0) | (144.4) |
Amount due for settlement after one year | 313.7 | 301.6 |
| Restated | |||
2023 | 2022 | ||
Note | £m | £m | |
Additions to right of use assets | 19 | 148.5 | 129.8 |
Depreciation charge on right of use assets | 19 | (125.4) | (119.3) |
Net (impairment)/release of impairment on right of use assets | 19 | (0.7) | 1.8 |
Net disposal of right of use assets | 19 | (13.1) | (14.0) |
Net reclassification from right of use assets | 19 | — | (0.1) |
Net exchange differences on right of use assets | 19 | (2.4) | 6.2 |
Carrying amount of right of use assets | 19 | 440.9 | 434.2 |
Current lease liabilities | 24 | 140.0 | 144.4 |
Non-current lease liabilities | 24 | 313.7 | 301.6 |
Capital element of lease repayments | (124.4) | (120.5) | |
Interest expense on lease liabilities | 13 | (13.1) | (7.9) |
(Loss)/Profit on early termination of leases | 10 | (0.6) | 0.2 |
Expenses relating to short term or low value leases | 10 | (3.7) | (4.2) |
Total | Total | |
2023 | 2022 | |
£m | £m | |
| Loans are repayable as follows: | ||
On demand or within one year | 51.0 | 44.5 |
Between one and two years | 38.5 | 54.1 |
Between two and five years | 61.9 | 106.3 |
After five years | 54.8 | 58.0 |
206.2 | 262.9 | |
Less: amount due for settlement within one year (shown in current liabilities) | (51.0) | (44.5) |
Amount due for settlement after one year | 155.2 | 218.4 |
Carrying amount | Fair value | Carrying amount | Fair value | |
2023 | 2023 | 2022 | 2022 | |
£m | £m | £m | £m | |
Loans | 206.2 | 189.2 | 262.9 | 241.5 |
At 1 January | At 31 December | |||||
| Exchange | Non-cash | |||||
2023 | Cash flow | Acquisitions | differences | movements | 2023 | |
£m | £m | £m | £m | £m | £m | |
Loans payable | (262.9) | 44.5 | — | 13.1 | (0.9) | (206.2) |
Lease obligations | (446.0) | 124.4 | — | 3.1 | (135.2) | (453.7) |
| Liabilities arising from financing | ||||||
activities | (708.9) | 168.9 | — | 16.2 | (136.1) | (659.9) |
Cash and cash equivalents | 57.2 | 39.8 | — | (2.6) | — | 94.4 |
Derivatives relating to net debt | 1.8 | — | — | 1.3 | — | 3.1 |
Net debt | (649.9) | 208.7 | — | 14.9 | (136.1) | (562.4) |
At 1 January | At 31 December | |||||
| Exchange | Non-cash | |||||
2022 | Cash flow | Acquisitions | differences | movements | 2022 | |
£m | £m | £m | £m | £m | £m | |
Loans payable | (377.0) | 149.3 | (6.5) | (30.1) | 1.4 | (262.9) |
Lease obligations | (430.3) | 120.5 | (13.1) | (8.0) | (115.1) | (446.0) |
| Liabilities arising from financing | (807.3) | 269.8 | (19.6) | (38.1) | (113.7) | (708.9) |
| activities | ||||||
Cash and cash equivalents | 198.4 | (151.1) | 6.2 | 3.7 | — | 57.2 |
Derivatives relating to net debt | 0.6 | — | — | 1.2 | — | 1.8 |
Net debt | (608.3) | 118.7 | (13.4) | (33.2) | (113.7) | (649.9) |
| Employee | ||||||
related | Property | Contract | Claims | Other | Total | |
£m | £m | £m | £m | £m | £m | |
At 1 January 2023 | 82.5 | 19.6 | 11.6 | 24.2 | 70.5 | 208.4 |
| Acquisitions - revision of provisional | — | — | — | — | 0.4 | 0.4 |
| fair value estimates | ||||||
Disposals | (1.2) | (0.9) | — | — | (0.3) | (2.4) |
| Charge capitalised in right of use | — | 0.9 | — | — | — | 0.9 |
| assets | ||||||
Charged to income statement | 18.3 | 9.7 | 8.8 | 9.7 | 7.7 | 54.2 |
Released to exceptional items | — | — | — | — | (43.9) | (43.9) |
Released to income statement | (2.1) | (1.6) | (0.6) | (3.1) | (7.7) | (15.1) |
Utilised during the year | (9.2) | (4.2) | (3.2) | (5.2) | (5.4) | (27.2) |
Exchange differences | (4.4) | (0.3) | 0.1 | — | (0.4) | (5.0) |
At 31 December 2023 | 83.9 | 23.2 | 16.7 | 25.6 | 20.9 | 170.3 |
| Analysed as: | ||||||
Current | 54.0 | 5.9 | 10.7 | 5.4 | 16.9 | 92.9 |
Non-current | 29.9 | 17.3 | 6.0 | 20.2 | 4.0 | 77.4 |
83.9 | 23.2 | 16.7 | 25.6 | 20.9 | 170.3 |
2023 | 2022 | |
Capital expenditure contracted but not provided | £m | £m |
Property, plant and equipment | 9.3 | 5.7 |
Intangible assets | 0.4 | 0.2 |
| Carrying amount | Comparison | Carrying amount | Comparison | |||
| (measurement basis) | fair value | (measurement basis) | fair value | |||
| Amortised | Amortised | |||||
| cost | Fair value | cost | Fair value | |||
| £m | £m | £m | £m | £m | £m | |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
| Financial assets | ||||||
| Financial assets – current | ||||||
| Cash and bank balances | 94.4 | — | 94.4 | 57.2 | — | 57.2 |
| Derivatives designated as FVTPL | ||||||
| (Level 2) | ||||||
Forward foreign exchange contracts | — | 4.8 | 4.8 | — | 3.0 | 3.0 |
| Derivative instruments in designated | ||||||
| hedge accounting relationships | ||||||
| (Level 2) | ||||||
Forward foreign exchange contracts | — | 0.1 | 0.1 | — | 0.3 | 0.3 |
| Receivables | ||||||
| Trade receivables (note 21) | 219.1 | — | 219.1 | 266.8 | — | 266.8 |
| Amounts owed by joint ventures | 1.1 | — | 1.1 | 3.1 | — | 3.1 |
| and associates (note 21) | ||||||
| Financial assets – non-current | ||||||
| Derivative instruments in designated | ||||||
| hedge accounting relationships | ||||||
| (Level 2) | ||||||
Forward foreign exchange contracts | — | — | — | — | 0.3 | 0.3 |
| Financial liabilities – current | ||||||
| Derivatives designated as FVTPL | ||||||
| (Level 2) | ||||||
Forward foreign exchange contracts | — | (1.6) | (1.6) | — | (1.1) | (1.1) |
| Derivative instruments in designated | ||||||
| hedge accounting relationships | ||||||
| (Level 2) | ||||||
Forward foreign exchange contracts | — | (0.1) | (0.1) | — | — | — |
| Financial liabilities at fair value (Level | ||||||
| 3) | ||||||
Contingent consideration (note 23) | — | — | — | — | (11.2) | (11.2) |
| Financial liabilities at amortised cost | ||||||
| Trade payables (note 23) | (99.3) | — | (99.3) | (108.3) | — | (108.3) |
Loans (note 25) | (51.0) | — | (50.7) | (44.5) | — | (44.3) |
| Financial liabilities – non-current | ||||||
| Derivative instruments in designated | ||||||
| hedge accounting relationships | ||||||
| (Level 2) | ||||||
Forward foreign exchange contracts | — | (0.2) | (0.2) | — | — | — |
| Financial liabilities at amortised cost | ||||||
Loans (note 25) | (155.2) | — | (138.5) | (218.4) | — | (197.2) |
| Financial | Financial | |
| liabilities current | liabilities current | |
| contingent | contingent | |
| consideration | consideration | |
2023 | 2022 | |
£m | £m | |
Balance at 1 January | (11.2) | — |
| Arising on acquisition | — | (12.2) |
Acquisitions - revision of provisional fair value estimates | 1.0 | — |
Cash settlement | 10.2 | 1.0 |
Balance at 31 December | — | (11.2) |
| Movement in | Movement in | |||
| fair value | fair value of | |||
| of derivatives | derivatives not | |||
| designated | designated | |||
| in hedge | in hedge | |||
| accounting | accounting | 31 December | ||
| 1 January 2023 | relationships | relationships | 2023 | |
£m | £m | £m | £m | |
Forward foreign exchange contracts | 2.5 | (0.8) | 1.3 | 3.0 |
| Movement in | Movement in | |||
| fair value | fair value of | |||
| of derivatives | derivatives not | |||
| designated | designated | |||
| in hedge | in hedge | |||
| accounting | accounting | 31 December | ||
| 1 January 2022 | relationships | relationships | 2022 | |
£m | £m | £m | £m | |
Forward foreign exchange contracts | 0.6 | 0.6 | 1.3 | 2.5 |
| Utilised | Total | ||||
| for bonding | facility | ||||
| Amount | Drawn | facility | available | ||
| Currency | 2023 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | ||
Syndicated revolving credit facility | Sterling | 350.0 | — | — | 350.0 |
| Utilised | Total | ||||
| for bonding | facility | ||||
| Amount | Drawn | facility | available | ||
| Currency | 2022 | 2022 | 2022 | 2022 | |
£m | £m | £m | £m | ||
Syndicated revolving credit facility | Sterling | 350.0 | — | — | 350.0 |
| On demand or | Between one | Between two | After | |||
| within one year | and two years | and five years | five years | Total | ||
| At 31 December 2023 | £m | £m | £m | £m | £m | |
Trade payables (note 23) | 99.3 | — | — | — | 99.3 | |
Obligations under leases 1 (note 24) | 149.0 | 119.0 | 158.1 | 45.8 | 471.9 | |
| Loans | (note 25) | 51.9 | 39.2 | 62.8 | 54.9 | 208.8 |
Future loan interest | 6.5 | 5.4 | 10.5 | 6.0 | 28.4 | |
| Derivatives settled on gross basis: | ||||||
Outflow | 1,094.7 | 0.7 | — | — | 1,095.4 | |
Inflow | (1,097.9) | (0.4) | — | — | (1,098.3) | |
303.5 | 163.9 | 231.4 | 106.7 | 805.5 |
| On demand or | Between one | Between two | After | |||
| within one year | and two years | and five years | five years | Total | ||
At 31 December 2022 | £m | £m | £m | £m | £m | |
Trade payables (note 23) | 108.3 | — | — | — | 108.3 | |
Obligations under leases 1 (note 24) | 150.6 | 113.9 | 149.3 | 51.5 | 465.3 | |
| Loans | (note 25) | 45.4 | 54.9 | 108.0 | 58.1 | 266.4 |
Future loan interest | 11.2 | 7.3 | 15.2 | 8.9 | 42.6 | |
| Derivatives settled on gross basis: | ||||||
Outflow | 1,284.0 | 7.6 | 8.1 | — | 1,299.7 | |
Inflow | (1,286.2) | (8.1) | (8.6) | — | (1,302.9) | |
313.3 | 175.6 | 272.0 | 118.5 | 879.4 |
2023 | 2022 | |
£m | £m | |
Sterling | (15.1) | (32.9) |
US Dollar | 0.9 | 12.7 |
Indian Rupee | 14.2 | 21.7 |
| Pre-tax profits | Equity gain/ | Pre-tax profits | Equity gain/ | |
| gain/(loss) | (loss) | gain/(loss) | (loss) | |
2023 | 2023 | 2022 | 2022 | |
£m | £m | £m | £m | |
US Dollar | (1.0) | 0.1 | (0.1) | 1.3 |
Euro | — | — | (0.1) | — |
Indian Rupee | — | 1.4 | — | 2.1 |
(1.0) | 1.5 | (0.2) | 3.4 |
| Weighted | Weighted | |||||
| average | average | |||||
Floating rate | Fixed rate | interest rate | Floating rate | Fixed rate | interest rate | |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
Financial assets | £m | £m | % | £m | £m | % |
Cash and cash equivalents | 94.4 | — | 4.3 | 57.2 | — | 1.2 |
| Weighted | Weighted | |||||
| average | average | |||||
Floating rate | Fixed rate | interest rate | Floating rate | Fixed rate | interest rate | |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
Financial assets | £m | £m | % | £m | £m | % |
US Dollar loans | — | 208.8 | 4.0 | — | 266.4 | 4.2 |
— | 208.8 | — | — | 266.4 | — |
2023 | 2022 | |
£m | £m | |
Cash and cash equivalents | (94.4) | (57.2) |
Loans | 206.2 | 262.9 |
Obligations under leases | 453.7 | 446.0 |
Equity | 1,033.7 | 1,029.7 |
Capital | 1,599.2 | 1,681.4 |
2023 | 2022 | |
Recognised in the income statement | £m | £m |
Current service cost – employer | 5.3 | 5.9 |
Past service cost – employer | — | 0.8 |
Settlement gain recognised | — | (0.3) |
Administrative expenses and taxes | 2.0 | 2.4 |
Recognised in arriving at operating profit | 7.3 | 8.8 |
Interest income on scheme assets – employer | (50.4) | (28.3) |
Interest on franchise adjustment | — | (0.2) |
Interest cost on scheme liabilities – employer | 47.3 | 25.8 |
Finance income | (3.1) | (2.7) |
Total recognised in the income statement | 4.2 | 6.1 |
2023 | 2022 | |
| Included within the SOCI | £m | £m |
Actual return on scheme assets | 41.4 | (539.8) |
Less: interest income on scheme assets | (50.4) | (28.3) |
Net return on scheme assets | (9.0) | (568.1) |
Effect of changes in demographic assumptions | 24.3 | 21.2 |
Effect of changes in financial assumptions | (22.7) | 530.3 |
Effect of experience adjustments | (21.7) | (77.2) |
Remeasurements | (29.1) | (93.8) |
Change in franchise adjustment | (1.8) | (7.0) |
Change in members’ share | (1.2) | (5.3) |
Actuarial loss on reimbursable rights | (3.0) | (12.3) |
Total recognised in the SOCI | (32.1) | (106.1) |
| Present value of | Present value of | |||||
| Fair value of | scheme | Fair value of | scheme | |||
| scheme assets | liabilities | Surplus/(deficit) | scheme assets | liabilities | Surplus/(deficit) | |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
£m | £m | £m | £m | £m | £m | |
| SPLAS | 917.0 | (886.5) | 30.5 | 925.3 | (877.8) | 47.5 |
ORS | 68.5 | (80.5) | (12.0) | 49.8 | (54.9) | (5.1) |
RPS | 66.7 | (60.8) | 5.9 | 68.4 | (59.7) | 8.7 |
Other Schemes in surplus | 3.8 | (2.8) | 1.0 | 3.3 | (2.5) | 0.8 |
Other schemes in deficit | 1.1 | (2.0) | (0.9) | 1.0 | (2.1) | (1.1) |
| Scheme under Franchise agreement | — | — | — | 11.9 | (14.9) | (3.0) |
Total | 1,057.1 | (1,032.6) | 24.5 | 1,059.7 | (1,011.9) | 47.8 |
| Franchise adjustment | — | 1.8 | ||||
Members’ share of deficit | — | 1.2 | ||||
| Net retirement benefit asset | 24.5 | 50.8 |
2023 | 2022 | |
Scheme assets at fair value | £m | £m |
Equities | 31.6 | 45.2 |
Bonds except LDIs | 136.5 | 151.4 |
Pooled investment funds | 145.0 | 140.0 |
LDIs | 235.8 | 217.7 |
Property | 0.3 | 1.3 |
Cash and other | 9.1 | 13.4 |
Amounts held by insurance companies | 498.8 | 490.7 |
| Fair value of scheme assets | 1,057.1 | 1,059.7 |
| Present value | Present value | |||||
| Fair value of | of scheme | Surplus/ | Fair value of | of scheme | Surplus/ | |
| scheme assets | liabilities | (deficit) | scheme assets | liabilities | (deficit) | |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
£m | £m | £m | £m | £m | £m | |
At 1 January | 1,059.7 | (1,011.9) | 47.8 | 1,592.9 | (1,459.1) | 133.8 |
Current service cost – employer | — | (5.3) | (5.3) | — | (5.9) | (5.9) |
Past service costs – employer | — | — | — | — | (0.8) | (0.8) |
Administration expenses – employer | (2.0) | — | (2.0) | (2.4) | — | (2.4) |
Plan settlement | — | — | — | (8.0) | 8.3 | 0.3 |
Net interest on scheme assets and liabilities | 50.4 | (47.3) | 3.1 | 28.3 | (25.8) | 2.5 |
Total recognised in the income statement | 48.4 | (52.6) | (4.2) | 17.9 | (24.2) | (6.3) |
Return of plan assets | (9.0) | — | (9.0) | (568.1) | — | (568.1) |
| Effect of changes in demographic | — | 24.3 | 24.3 | — | 21.2 | 21.2 |
| assumptions | ||||||
Effect of changes in financial assumptions | — | (22.7) | (22.7) | — | 530.3 | 530.3 |
Effect of experience adjustments | — | (21.7) | (21.7) | — | (77.2) | (77.2) |
Total recognised in the SOCI | (9.0) | (20.1) | (29.1) | (568.1) | 474.3 | (93.8) |
Contributions by employer | 10.5 | — | 10.5 | 19.9 | — | 19.9 |
| Total recognised in the cash flow | 10.5 | — | 10.5 | 19.9 | — | 19.9 |
| statement | ||||||
Contributions by employees | 5.1 | (4.9) | 0.2 | 1.7 | (1.4) | 0.3 |
Current service cost – employees | — | (0.3) | (0.3) | — | (0.9) | (0.9) |
Net Interest cost – employee | 0.1 | (0.1) | — | 0.1 | (0.2) | (0.1) |
Change in member share | 5.2 | (5.3) | (0.1) | 1.8 | (2.5) | (0.7) |
Arising on acquisition | — | — | — | 46.7 | (51.7) | (5.0) |
Benefits paid | (50.3) | 50.3 | — | (52.1) | 52.1 | — |
Insurance premiums for risk benefits | (2.0) | 2.0 | — | (0.7) | 0.7 | — |
Transfer in of accrued benefits | 4.1 | (4.1) | — | — | — | — |
Transfer out of benefits | (12.2) | 12.2 | — | — | — | — |
Foreign exchange | 2.7 | (3.1) | (0.4) | 1.4 | (1.5) | (0.1) |
Other movements | (57.7) | 57.3 | (0.4) | (4.7) | (0.4) | (5.1) |
At 31 December | 1,057.1 | (1,032.6) | 24.5 | 1,059.7 | (1,011.9) | 47.8 |
2023 | 2022 | |
| Changes in the franchise adjustment | £m | £m |
At 1 January | 1.8 | 8.6 |
Interest on franchise adjustment – recognised in income statement | — | 0.2 |
Other changes – recognised in the SOCI | (1.8) | (7.0) |
At 31 December | — | 1.8 |
2023 | 2022 | |
Significant actuarial assumptions | % | % |
Discount rate | 4.80 | 5.00 |
Rate of salary increases | 2.85 | 2.85 |
RPI Inflation | 3.05 | 3.15 |
CPI Inflation | 2.35 | 2.35 |
2023 | 2022 | |
| Post-retirement mortality | years | years |
Current pensioners at 65 – male | 20.9 | 21.5 |
Current pensioners at 65 – female | 23.6 | 24.1 |
Future pensioners at 65 – male | 22.8 | 23.6 |
Future pensioners at 65 – female | 25.6 | 26.2 |
2023 | 2022 | |
Increase/(decrease) in defined benefit obligation of SPLAS | £m | £m |
Discount rate – 1.0% increase | (93.8) | (93.4) |
Discount rate – 1.0% decrease | 114.1 | 113.8 |
Inflation – 1.0% increase | 74.1 | 68.0 |
Inflation – 1.0% decrease | (69.1) | (68.1) |
Rate of salary increase – 1.0% increase | 1.5 | 1.6 |
Rate of salary increase – 1.0% decrease | (1.3) | (1.4) |
Mortality – one-year age rating | 26.6 | 25.4 |
2023 | 2022 | ||||
2023 | Number | 2022 | Number | ||
Issued and fully paid | £m | Millions | £m | Millions | |
1,218,008,788 | (2022: 1,218,008,788) ordinary shares of 2p each at 1 | 24.4 | 1,218.0 | 24.4 | 1,218.0 |
| January | |||||
Cancelled: 114,462,822 | (2022: nil) ordinary shares of 2p | (2.3) | (114.5) | — | — |
1,103,545,966 | (2022: 1,218,008,788) ordinary shares of 2p each at | 22.1 | 1,103.5 | 24.4 | 1,218.0 |
| 31 December |
2023 | 2022 | |
£m | £m | |
At 1 January and 31 December | 463.1 | 463.1 |
| Retirement | ||||||||
| benefit | Share-based | Capital | ||||||
| obligations | payment | Own shares | Treasury | Hedging | Translation | redemption | Total other | |
| reserve | reserve | reserve | shares | reserve | reserve | reserve | reserves | |
£m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | (91.0) | 95.8 | (1.2) | — | (0.1) | (27.5) | 0.4 | (23.6) |
| Total comprehensive | ||||||||
(loss)/income for the year | (78.9) | — | — | — | 0.4 | 60.1 | 0.1 | (18.3) |
Shares purchased and held in own share | — | — | (15.9) | — | — | — | — | (15.9) |
| reserve | ||||||||
Shares purchased and held in Treasury | — | — | — | (91.2) | — | — | — | (91.2) |
Shares transferred to award holders on exercise of share awards | — | (9.3) | 9.4 | — | — | — | — | 0.1 |
Expense in relation to share-based payments | — | 15.6 | — | — | — | — | — | 15.6 |
| Tax credit on items taken | — | 3.4 | — | — | — | — | — | 3.4 |
| directly to equity | ||||||||
At 1 January 2023 | (169.9) | 105.5 | (7.7) | (91.2) | 0.3 | 32.6 | 0.5 | (129.9) |
| Total comprehensive | (26.0) | — | — | — | (0.6) | (38.4) | — | (65.0) |
| loss for the year | ||||||||
Shares purchased and held in own share | — | — | (22.9) | — | — | — | — | (22.9) |
| reserve | ||||||||
Shares purchased and held in Treasury | — | — | — | (88.8) | — | — | — | (88.8) |
Shares committed to be purchased and held in Treasury | — | — | — | 180.0 | — | — | 2.3 | 182.3 |
Shares transferred to award holders on exercise of share awards | — | (15.6) | 15.6 | — | — | — | — | — |
Expense in relation to share-based payments | — | 13.5 | — | — | — | — | — | 13.5 |
| Tax credit on items taken | — | 0.5 | — | — | — | — | — | 0.5 |
| directly to equity | ||||||||
At 31 December 2023 | (195.9) | 103.9 | (15.0) | — | (0.3) | (5.8) | 2.8 | (110.3) |
2023 | 2022 | |
£m | £m | |
Long-Term Incentive Plan | 10.7 | 13.8 |
Deferred Bonus Plan | 0.9 | 1.0 |
Equity Settled Bonus Plan | 0.6 | 0.6 |
MyShareSave Plan | 1.3 | 0.2 |
13.5 | 15.6 |
| Number of | Weighted | Number of | Weighted | |
| shares under | average | shares under | average | |
| award | exercise price | award | exercise price | |
2023 | 2023 | 2022 | 2022 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 30,284 | nil | 31,014 | nil |
Granted during the year | 11,305 | nil | 10,543 | nil |
Dividend equivalent granted during the year | 588 | nil | 598 | nil |
Exercised during the year | (9,013) | nil | (9,365) | nil |
Lapsed during the year | (4,823) | nil | (2,506) | nil |
Outstanding at 31 December | 28,341 | nil | 30,284 | nil |
| 2023 | |
Weighted average share price | £1.48 |
Weighted average exercise price | nil |
Expected volatility | 35.1 % |
Average expected life (years) | 2.95 |
Risk-free rate | 1.58 % |
| Number of | Number of | |||
| options or | Weighted | options or | Weighted | |
| shares | average | shares | average | |
| under award | exercise price | under award | exercise price | |
2023 | 2023 | 2022 | 2022 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 6,455 | 0.02 | 9,337 | 0.02 |
Exercised during the year | (2,098) | 0.02 | (2,877) | 0.02 |
Lapsed during the year | — | nil | (5) | nil |
Outstanding at 31 December | 4,357 | 0.02 | 6,455 | 0.02 |
| Number of | Weighted | Number of | Weighted | |
| shares | average | shares | average | |
| under award | exercise price | under award | exercise price | |
2023 | 2023 | 2022 | 2022 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 2,075 | nil | 1,806 | nil |
Granted during the year | 473 | nil | 741 | nil |
Dividend equivalent granted during the year | 40 | nil | 33 | nil |
Exercised during the year | (613) | nil | (505) | nil |
Lapsed during the year | (100) | nil | — | nil |
Outstanding at 31 December | 1,875 | nil | 2,075 | nil |
| 2023 | |
Weighted average share price | £1.52 |
Weighted average exercise price | nil |
Expected volatility | 31.1 % |
Expected life (years) | 3.00 |
Risk-free rate | 3.25 % |
| Number of | Weighted | Number of | Weighted | |
| shares | average | shares | average | |
| under award | exercise price | under award | exercise price | |
2023 | 2023 | 2022 | 2022 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 1,443 | nil | 1,257 | nil |
Granted during the year | 361 | nil | 476 | nil |
Dividend equivalent granted during the year | 24 | nil | 23 | nil |
Exercised during the year | (619) | nil | (313) | nil |
Outstanding at 31 December | 1,209 | nil | 1,443 | nil |
| 2023 | |
Weighted average share price | 1.54 |
Weighted average exercise price | nil |
Expected volatility | 33.4 % |
Expected life (years) | 3.00 |
Risk-free rate | 3.28 % |
| Number of | Weighted | Number of | Weighted | |
| shares | average | shares | average | |
| under award | exercise price | under award | exercise price | |
2023 | 2023 | 2022 | 2022 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 5,536 | 1.26 | — | nil |
Granted during the year | 6,306 | 1.25 | 5,556 | 1.26 |
Dividend equivalent granted during the year | — | nil | — | nil |
Exercised during the year | (28) | 1.26 | — | nil |
Lapsed during the year | (908) | 1.26 | (20) | 1.26 |
Outstanding at 31 December | 10,906 | 1.25 | 5,536 | 1.26 |
| 28 September 2023 | |
Closing share price | £1.52 |
Exercise price | £1.23 |
Expected volatility | 33.0 % |
Dividend yield | 2.0 % |
Expected life (years) | 3.68 |
Risk-free rate | 4.8 % |
| Current | Non-current | ||
| outstanding at | outstanding at | ||
| Transactions | 31 December | 31 December | |
2023 | 2023 | 2023 | |
£m | £m | £m | |
| Sale of goods and services | |||
Joint ventures | 15.4 | 1.1 | — |
Other Loan to joint venture | — | 10.0 | — |
Dividends received – joint ventures | 21.1 | — | — |
Receivable from consortium for tax – joint ventures | 9.9 | 3.7 | 9.4 |
Total | 46.4 | 14.8 | 9.4 |
| Current | Non-current | ||
| outstanding at | outstanding at | ||
| Transactions | 31 December | 31 December | |
2022 | 2022 | 2022 | |
£m | £m | £m | |
| Sale of goods and services | |||
Joint ventures | 10.5 | 3.1 | — |
Other Loan to joint venture | 10.0 | — | 10.0 |
Loan to pension scheme | 60.0 | — | — |
Dividends received – joint ventures | 7.3 | — | — |
Dividends received – associates | 1.8 | — | — |
Receivable from consortium for tax – joint ventures | 3.2 | 0.9 | 3.2 |
Total | 92.8 | 4.0 | 13.2 |
2023 | 2022 | |
£m | £m | |
Short-term employee benefits | 7.7 | 8.6 |
Post-employment benefits | 0.3 | — |
Termination benefits | 0.2 | — |
Share-based payment expense | 4.1 | 7.1 |
12.3 | 15.7 |
2023 | 2022 | |
£m | £m | |
Salaries, fees, bonuses and benefits in kind | 3.1 | 3.4 |
Amounts receivable under long-term incentive schemes | 2.5 | 3.0 |
Gains on exercise of share awards | 0.9 | 2.7 |
6.5 | 9.1 |
| 2023 | 2022 | |||||
| Non | Non | |||||
| 2023 | underlying | 2023 | 2022 | underlying | 2022 | |
| Underlying | items | Reported | Underlying | items | Reported | |
| Year ended 31 December | £m | £m | £m | £m | £m | £m |
Profit before tax | 224.1 | 22.9 | 247.0 | 216.6 | (19.8) | 196.8 |
Net finance costs | 24.6 | — | 24.6 | 20.4 | 20.4 | |
Operating profit for the year | 248.7 | 22.9 | 271.6 | 237.0 | (19.8) | 217.2 |
| Adjustments for: | ||||||
Share of profits in joint ventures and associates | (29.0) | — | (29.0) | (12.0) | — | (12.0) |
Share-based payment expense | 13.5 | — | 13.5 | 15.6 | — | 15.6 |
Impairment of intangible assets | 0.1 | 8.1 | 8.2 | 0.1 | — | 0.1 |
Amortisation of intangible assets | 7.7 | 22.8 | 30.5 | 10.0 | 21.6 | 31.6 |
Impairment of property, plant and equipment | 0.6 | — | 0.6 | 2.3 | — | 2.3 |
Net impairment/(reversal of impairment) of right of use assets | 0.7 | — | 0.7 | 2.4 | (4.2) | (1.8) |
Depreciation of property, plant and equipment | 17.3 | — | 17.3 | 20.7 | — | 20.7 |
Depreciation of right of use assets | 125.4 | — | 125.4 | 119.3 | — | 119.3 |
(Profit)/Loss on disposal of intangible assets | (0.8) | — | (0.8) | 0.4 | — | 0.4 |
Loss/(profit) on early termination of leases | 0.6 | — | 0.6 | (0.2) | — | (0.2) |
| Profit on disposal of property, plant | (0.6) | — | (0.6) | (0.5) | — | (0.5) |
| and equipment | ||||||
Other non-cash movements | (1.5) | — | (1.5) | — | — | — |
Increase/(decrease) in provisions | 12.6 | (44.6) | (32.0) | 4.0 | (0.6) | 3.4 |
Total non-cash items | 146.6 | (13.7) | 132.9 | 162.1 | 16.8 | 178.9 |
| Operating cash inflow/(outflow) | 395.3 | 9.2 | 404.5 | 399.1 | (3.0) | 396.1 |
| before movements in working capital | ||||||
(Increase) in inventories | (2.4) | 0.1 | (2.3) | (1.5) | — | (1.5) |
Decrease in receivables | 63.1 | — | 63.1 | 1.2 | — | 1.2 |
(Increase)/decrease in payables | (30.7) | — | (30.7) | (24.0) | 0.1 | (23.9) |
Movements in working capital | 30.0 | 0.1 | 30.1 | (24.4) | 0.1 | (24.3) |
Cash generated by operations | 425.3 | 9.3 | 434.6 | 374.7 | (2.9) | 371.8 |
Tax paid | (41.1) | — | (41.1) | (44.2) | — | (44.2) |
Non-cash R&D expenditure | (0.4) | — | (0.4) | (0.4) | — | (0.4) |
Net cash inflow/(outflow) from operating activities | 383.8 | 9.3 | 393.1 | 330.1 | (2.9) | 327.2 |