| 2023 | 2022 | ||
| Notes | £m | £m | |
Revenue | 2.2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | 2.3, 2.4, 2.8 | ( | ( |
Operating loss | 2.3, 2.4, 2.8 | ( | ( |
Share of results in associates and investment gains | |||
Net finance expense | 4.3 | ( | ( |
(Loss)/gain on disposal of businesses | 2.8 | ( | |
(Loss)/profit before tax | 2.4 | ( | |
Income tax (charge)/credit | 2.6 | ( | |
Total (loss)/profit for the year | ( | ||
| Attributable to: | |||
Owners of the Company | ( | ||
Non-controlling interests | 4.7 | ( | |
( | |||
Earnings per share | 2.7 | ||
– basic | ( | ||
– diluted | ( | ||
Adjusted operating profit | 2.4 | ||
Adjusted profit before tax | 2.4 | ||
Adjusted basic earnings per share | 2.7 | ||
Adjusted diluted earnings per share | 2.7 |
| 2023 | 2022 | ||
| Notes | £m | £m | |
Total (loss)/profit for the year | ( | ||
| Other comprehensive expense | |||
| Items that will not be reclassified subsequently to the income statement | |||
Actuarial loss on defined benefit pension schemes | 5.2 | ( | ( |
Tax effect on defined benefit pension schemes | 2.6 | ||
(Loss)/gain on fair value of investments | ( | ||
| Items that will or may be reclassified subsequently to the income statement | |||
Exchange differences on translation of foreign operations | ( | ( | |
Exchange differences realised on business disposals | |||
(Loss)/gain on cash flow hedges | 4.2.4 | ( | |
Cash flow hedges recycled to the income statement | 4.2.4 | ( | ( |
Tax effect on cash flow hedges | 2.6 | ( | |
Other comprehensive expense for the year net of tax | ( | ( | |
Total comprehensive (expense)/income for the year net of tax | ( | ||
| Attributable to: | |||
Owners of the Company | ( | ||
| Non-controlling interests | 4.7 | ( | |
( |
| 2022 | |||
| Notes | £m | £m | |
| Non-current assets | |||
Property, plant and equipment | 3.2 | ||
Intangible assets | 3.3 | ||
Goodwill | 3.4 | ||
Right-of-use assets | 3.5 | ||
Investments in associates | |||
Contract fulfilment assets | 3.1.3 | ||
Financial assets | 4.5 | ||
Deferred tax assets | 2.6 | ||
Employee benefits | 5.2 | ||
Trade and other receivables | 3.1.1 | ||
| Current assets | |||
Financial assets | 4.5 | ||
Income tax receivable | |||
Disposal group assets held for sale | 2.8.2 | ||
Trade and other receivables | 3.1.1 | ||
Cash | 4.5.4 | ||
Total assets | |||
| Current liabilities | |||
Overdrafts | 4.5.4 | ||
Trade and other payables | 3.1.2 | ||
Disposal group liabilities held-for-sale | 2.8.2 | ||
Income tax payable | |||
Deferred income | 2.2.3 | ||
Lease liabilities | 4.4,4.5 | ||
Financial liabilities | 4.5 | ||
Provisions | 3.6 | ||
| 2023 | 2022 | ||
| Notes | £m | £m | |
| Non-current liabilities | |||
Trade and other payables | 3.1.2 | ||
Deferred income | 2.2.3 | ||
Lease liabilities | 4.4,4.5 | ||
Financial liabilities | 4.5 | ||
Deferred tax liabilities | 2.6 | ||
Provisions | 3.6 | ||
Employee benefits | 5.2 | ||
Total liabilities | |||
Net assets | |||
| Capital and reserves | |||
Share capital | 4.6 | ||
Share premium | 4.6 | ||
Employee benefit trust shares | 4.6 | ( | ( |
Capital redemption reserve | |||
Other reserves | ( | ( | |
Retained deficit | ( | ( | |
Equity attributable to owners of the Company | |||
Non-controlling interests | 4.7 | ||
Total equity |
| Employee | Capital | Total attributable | Non- | ||||||
| Share | Share | benefit trust | redemption | Retained | Other | to the owners of | controlling | Total | |
| capital | premium | shares | reserve | deficit | reserves | the parent | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 31December 2021 | ( | ( | ( | ||||||
| Impact of change in accounting standards – amendments to IAS37 | ( | ( | ( | ||||||
| At 1January 2022 on adoption of IAS37 | ( | ( | ( | ||||||
Profit for the year | |||||||||
Other comprehensive income/(expense) | ( | ( | ( | ||||||
Total comprehensive income for the year | |||||||||
Share-based payment net of tax effects (note2.6; note5.1) | |||||||||
Elimination of non-controlling interest on disposal of businesses (note 2.8.1) | ( | ( | |||||||
Exercise of share options under employee long-term incentive plans (note4.6; note5.1) | ( | ||||||||
| Dividends paid | ( | ( | |||||||
Movement in put-options held by non-controlling interests | ( | ( | ( | ||||||
At 31December 2022 | ( | ( | ( | ||||||
Loss for the year | ( | ( | ( | ( | |||||
Other comprehensive expense | ( | ( | ( | ( | ( | ||||
Total comprehensive expense for the year | ( | ( | ( | ( | ( | ||||
Share-based payment net of tax effects (note2.6; note5.1) | |||||||||
| Reclassification | ( | ||||||||
Purchase of non-controlling interest | ( | ||||||||
Exercise of share options under employee long-term incentive plans (note4.6; note5.1) | ( | ||||||||
Shares issued (note4.6) | ( | ||||||||
| Dividends paid | ( | ( | |||||||
Movement in put-options held by non-controlling interests | |||||||||
At 31December 2023 | ( | ( | ( |
| 2023 | 2022 | ||
| Notes | £m | £m | |
Cash generated from operations | 2.9 | ||
Income tax paid | ( | ( | |
Interest received | |||
Interest paid | ( | ( | |
Net cash (outflow)/inflow from operating activities | ( | ||
| Cash flows from investing activities | |||
Purchase of property, plant and equipment | 3.2 | ( | ( |
Purchase of intangible assets | 3.3 | ( | ( |
Proceeds from sale of property, plant and equipment and intangible assets | 2.3, 3.2, 3.3 | ||
Additions to investments held at fair value through profit and loss | ( | ||
Changes to investments at fair value through other comprehensive income | ( | ||
Capital element of lease rental receipts | |||
| Deferred consideration from sale of subsidiary undertakings | 2.8.1 | ||
Total proceeds received from disposal of businesses, net of disposal costs | 2.8.1 | ||
| Cash held by businesses when sold | 2.8.1 | ( | ( |
Net cash inflow from investing activities |
| 2023 | 2022 | ||
| Notes | £m | £m | |
| Cash flows from financing activities | |||
Dividends paid to non-controlling interests | ( | ( | |
Capital element of lease rental payments | 2.9.3 | ( | ( |
Proceeds on issue of private placement loan notes | 2.9.3 | ||
Cost of cross currency swaps | 2.9.3 | ( | |
Repayment of private placement loan notes and other finance | 2.9.3 | ( | ( |
Proceeds from cross-currency interest rate swaps | 2.9.3 | ||
Repayment of credit facilities | 2.9.3 | ( | |
Debt financing arrangement costs | 2.9.3 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
(Decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Effect of exchange rates on cash and cash equivalents | ( | ||
Cash and cash equivalents at 31 December | |||
| Cash and cash equivalents comprise: | |||
Cash | 4.5.4 | ||
Overdrafts | 4.5.4 | ( | ( |
| Cash, net of overdrafts, included in disposal group assets | |||
and liabilities held for sale | 2.8 | ||
Total | |||
| Cash generated from operations before business exits | 2.9 | ||
| Free cash flow before business exits | 2.9 | ( | ( |
| 1. From 1January 2023 free cash flow and free cash flow excluding business exits are presented after deducting the capital element of lease | |||
| payments and receipts. Comparative amounts have been re-presented. | |||
| The accompanying notes are an integral part of these consolidated financial statements. |
| 2023 | 2022 | |
| Adjusted operating profit to free cash flow excluding business exits | £m | £m |
| Adjusted operating profit | 106.5 | 78.0 |
Add: depreciation/amortisation and impairment of property, plant and equipment, right-of-use assets and intangible assets | 108.1 | 126.4 |
Adjusted EBITDA | 214.6 | 204.4 |
Working capital | (110.7) | (30.7) |
Non-cash and other adjustments | (6.5) | (45.3) |
| Operating cash flow excluding business exits | 97.4 | 128.4 |
| Adjusted operating cash conversion | 45 % | 63 % |
Pension deficit contributions | (30.0) | (30.0) |
Cyber incident | (20.1) | — |
Cost reduction programme | (6.1) | — |
| Cash generated from operations excluding business exits | 41.2 | 98.4 |
Net capital expenditure | (58.9) | (38.0) |
Interest/tax paid | (45.1) | (47.5) |
Net capital lease payments | (52.7) | (55.3) |
| Free cash flow excluding business exits | (115.5) | (42.4) |
| 2023 | 2022 | ||
| Notes | £m | £m | |
Long-term contractual revenue | 2.2 | 2,104.0 | 2,236.2 |
Deferred income | 537.5 | 640.7 | |
Contract fulfilment assets (non-current) | 3.1.3 | 257.0 | 263.0 |
Onerous contract provisions | 43.3 | 52.8 |
| Capita | ||||||
| Public | Capita | Total | Adjusting | Total | ||
| Year ended | Service | Experience | adjusted | items | reported | |
31 December 2023 | Notes | £m | £m | £m | £m | £m |
| Continuing operations | ||||||
Long-term contractual | 1,206.6 | 875.9 | 2,082.5 | 21.5 | 2,104.0 | |
Short-term contractual | 195.9 | 288.4 | 484.3 | 19.1 | 503.4 | |
Transactional (point-in-time) | 56.1 | 19.2 | 75.3 | 131.9 | 207.2 | |
Total segment revenue | 1,458.6 | 1,183.5 | 2,642.1 | 172.5 | 2,814.6 | |
Trading revenue | 1,507.9 | 1,221.9 | 2,729.8 | 194.4 | 2,924.2 | |
Inter-segment revenue | (49.3) | (38.4) | (87.7) | (21.9) | (109.6) | |
Total adjusted segment revenue | 1,458.6 | 1,183.5 | 2,642.1 | — | 2,642.1 | |
Business exits – trading | 2.8 | — | — | — | 172.5 | 172.5 |
Total segment revenue | 1,458.6 | 1,183.5 | 2,642.1 | 172.5 | 2,814.6 | |
| Year ended | ||||||
| 31 December 2022 | ||||||
| Continuing operations | ||||||
Long-term contractual | 1,166.8 | 987.6 | 2,154.4 | 81.8 | 2,236.2 | |
Short-term contractual | 236.8 | 150.5 | 387.3 | 107.5 | 494.8 | |
Transactional (point-in-time) | 51.2 | 16.1 | 67.3 | 216.3 | 283.6 | |
Total segment revenue | 1,454.8 | 1,154.2 | 2,609.0 | 405.6 | 3,014.6 | |
Trading revenue | 1,497.0 | 1,194.4 | 2,691.4 | 490.0 | 3,181.4 | |
Inter-segment revenue | (42.2) | (40.2) | (82.4) | (84.4) | (166.8) | |
Total adjusted segment revenue | 1,454.8 | 1,154.2 | 2,609.0 | — | 2,609.0 | |
Business exits – trading | 2.8 | — | — | — | 405.6 | 405.6 |
Total segment revenue | 1,454.8 | 1,154.2 | 2,609.0 | 405.6 | 3,014.6 |
2023 | 2022 | |||||||
| United | United | |||||||
| Kingdom | Europe | Other | Total | Kingdom | Europe | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Revenue | 2,526.0 | 282.5 | 6.1 | 2,814.6 | 2,731.2 | 270.8 | 12.6 | 3,014.6 |
| Capita | ||||
| Public | Capita | Capita | ||
| Order book | Service | Experience | Portfolio | Total |
| 31 December 2023 | £m | £m | £m | £m |
Long-term contractual | 3,381.1 | 2,111.2 | — | 5,492.3 |
Short-term contractual | 164.9 | 188.2 | 37.2 | 390.3 |
Total | 3,546.0 | 2,299.4 | 37.2 | 5,882.6 |
| Capita | ||||
| Public | Capita | Capita | ||
| Order book | Service | Experience | Portfolio | Total |
| 31 December 2022 | £m | £m | £m | £m |
Long-term contractual | 2,916.7 | 2,465.3 | 201.9 | 5,583.9 |
| Short-term contractual | 68.3 | 61.4 | 91.6 | 221.3 |
Total | 2,985.0 | 2,526.7 | 293.5 | 5,805.2 |
| Capita | |||
| Public | Capita | ||
| Time bands of expected revenue recognition from long-term contractual | Service | Experience | Total |
| orders | £m | £m | £m |
< 1 year | 765.2 | 574.2 | 1,339.4 |
1–5 years | 2,155.6 | 1,378.5 | 3,534.1 |
> 5 years | 460.3 | 158.5 | 618.8 |
Total | 3,381.1 | 2,111.2 | 5,492.3 |
| 2023 | 2022 | ||
| Notes | £m | £m | |
Depreciation of property, plant and equipment | 3.2 | 31.2 | 40.9 |
Depreciation of right-of-use assets | 3.5 | 48.3 | 56.0 |
Impairment of property, plant and equipment | 3.2 | 10.8 | 4.7 |
Impairment/(reversal of impairment) of right-of-use assets | 3.5 | 15.7 | (2.7) |
Amortisation of intangible assets | 3.3 | 29.3 | 41.5 |
Impairment of intangible assets | 3.3 | 0.9 | 5.9 |
Impairment of goodwill | 3.4 | 42.2 | 169.0 |
Impairment of disposal group assets held for sale | 2.8 | 18.1 | — |
Loss on sale of property, plant and equipment and intangibles | 2.9.1 | 0.7 | 3.5 |
Income from foreign exchange differences | 5.1 | 6.9 | |
Contract fulfilment asset utilisation, impairment and derecognition | 3.1.3 | 84.5 | 85.7 |
Contract termination gains | 6.0 | — | |
| The net of: accelerated deferred income unwind, and contract | |||
fulfilment asset utilisation | 9.8 | — | |
Onerous contract provisions (net of additions and releases) | 7.1 | 1.7 |
| 2023 | 2022 | |
| £m | £m | |
| Audit and audit-related services | ||
| The audit of the Parent Company and the Group’s consolidated financial | ||
statements | 4.5 | 5.1 |
The audit of the financial statements of the Group’s subsidiary companies | 0.9 | 1.0 |
Total audit and audit-related services | 5.4 | 6.1 |
| Non-audit services | ||
Other assurance services | 0.2 | — |
Audit-related assurance services | 0.3 | 1.6 |
Total non-audit services | 0.5 | 1.6 |
Total audit and non-audit services | 5.9 | 7.7 |
| (Loss)/ | |||||
| Operating | profit | ||||
| (loss)/profit | before tax | ||||
| 2023 | 2022 | 2023 | 2022 | ||
| Notes | £m | £m | £m | £m | |
Reported | (52.0) | (79.6) | (106.6) | 61.4 | |
Amortisation and impairment of acquired intangibles | 3.3 | 0.2 | 5.1 | 0.2 | 5.1 |
Impairment of goodwill | 3.4 | 42.2 | 169.0 | 42.2 | 169.0 |
Net finance expense/(income) | 4.3 | — | — | 2.2 | (3.4) |
Business exits | 2.8 | 36.4 | (16.5) | 38.8 | (182.3) |
Cyber incident | 25.3 | — | 25.3 | — | |
Cost reduction programme | 54.4 | — | 54.4 | — | |
Adjusted | 106.5 | 78.0 | 56.5 | 49.8 |
Year ended 31 December 2023 | Year ended 31 December 2022 | ||||||||||||
| Capita | Capita | ||||||||||||
| Public | Capita | Capita | Total | Adjusting | Total | Public | Capita | Capita | Total | Adjusting | Total | ||
| Year ended | Service | Experience | plc | adjusted | items | reported | Service | Experience | plc | adjusted | items | reported | |
31 December 2023 | Notes | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
| Adjusted operating profit | 2.4 | 89.3 | 50.9 | (33.7) | 106.5 | — | 106.5 | 93.7 | 35.7 | (51.4) | 78.0 | — | 78.0 |
| Cost reduction programme | 2.4 | (7.0) | (37.3) | (10.1) | — | (54.4) | (54.4) | — | — | — | — | — | — |
| Business exits – trading | 2.8 | (3.4) | (3.4) | 39.7 | 39.7 | ||||||||
Total trading result | 82.3 | 13.6 | (43.8) | 106.5 | (57.8) | 48.7 | 93.7 | 35.7 | (51.4) | 78.0 | 39.7 | 117.7 | |
| Non-trading items: | |||||||||||||
| Business exits – non-trading | 2.8 | — | (33.0) | (33.0) | — | (23.2) | (23.2) | ||||||
| Other adjusting items | 2.4 | — | (67.7) | (67.7) | — | (174.1) | (174.1) | ||||||
Operating profit/(loss) | 106.5 | (158.5) | (52.0) | 78.0 | (157.6) | (79.6) | |||||||
Interest income | 4.3 | 8.7 | 8.9 | ||||||||||
Interest expense | 4.3 | (60.9) | (40.6) | ||||||||||
Share of results in associates and investment gains | — | 5.8 | |||||||||||
(Loss)/gain on business disposal | 2.8 | (2.4) | 166.9 | ||||||||||
(Loss)/profit before tax | (106.6) | 61.4 | |||||||||||
| Supplementary Information | |||||||||||||
| Depreciation and amortisation | 3.2 | 42.5 | 57.8 | 3.6 | 103.9 | 4.9 | 108.8 | 38.2 | 66.5 | 14.6 | 119.3 | 19.1 | 138.4 |
| 3.3 | |||||||||||||
| Impairment of property, plant and equipment, intangible assets and right-of-use assets | 3.5 | 1.5 | 2.6 | 0.1 | 4.2 | 23.2 | 27.4 | — | 7.7 | (0.6) | 7.1 | 0.8 | 7.9 |
| Non-current contract fulfilment assets utilisation, impairment and derecognition | 3.1.3 | 59.8 | 16.0 | — | 75.8 | 8.7 | 84.5 | 67.2 | 16.3 | — | 83.5 | 2.2 | 85.7 |
Onerous contract provisions | 2.3 | — | 7.1 | — | 7.1 | — | 7.1 | — | 1.7 | — | 1.7 | — | 1.7 |
2023 | 2022 | |||||||
United | United | |||||||
| Kingdom | Europe | Other | Total | Kingdom | Europe | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Non-current assets | 1,112.6 | 14.1 | 17.0 | 1,143.7 | 1,320.9 | 11.7 | 8.9 | 1,341.5 |
2023 | 2022 | |||||
Not | Not | |||||
| Included in | included in | Included in | included in | |||
| Total | adjusted | adjusted | Total | adjusted | adjusted | |
| reported | profit | profit | reported | profit | profit | |
| Consolidated income statement | £m | £m | £m | £m | £m | £m |
| Current income tax | ||||||
Current income tax charge/(credit) | 26.2 | 26.4 | (0.2) | 14.0 | 7.6 | 6.4 |
Adjustment in respect of prior years | 4.0 | 4.0 | — | (1.2) | (1.2) | — |
| Deferred tax | ||||||
| On origination and reversal of temporary | ||||||
differences | 43.9 | 0.8 | 43.1 | (36.7) | (11.3) | (25.4) |
| Effect of changes in tax rate on deferred tax | ||||||
balances | (0.4) | (0.4) | — | 3.0 | 3.0 | — |
Adjustment in respect of prior years | 0.3 | 0.3 | — | 6.3 | 6.3 | — |
Total charge/(credit) | 74.0 | 31.1 | 42.9 | (14.6) | 4.4 | (19.0) |
| 2023 | 2022 | |
| Consolidated statement of comprehensive income and consolidated statement of changes in equity | £m | £m |
Deferred tax movement on cash flow hedges | (2.6) | 1.6 |
| Deferred tax movement in relation to actuarial changes on defined benefit | ||
pension schemes | 3.3 | 5.2 |
Current income tax movement on defined benefit pension scheme contributions | (19.2) | (7.2) |
Deferred tax movement in relation to share-based payments | (0.1) | — |
Current income tax deduction on the exercise of share options | (0.2) | — |
Total credit | (18.8) | (0.4) |
Total tax | Current tax | ||||
| 2023 | 2022 | 2023 | 2022 | ||
| £m | £m | £m | £m | ||
(Loss)/profit before tax | (106.6) | 61.4 | (106.6) | 61.4 | |
| Notional (credit)/charge at UK weighted average | |||||
corporation tax rate of 23.5% (2022: 19.0%) | (25.1) | 11.7 | (25.1) | 11.7 | |
| Adjustments in respect of current income tax of prior | |||||
years | a | 4.0 | (1.2) | 4.0 | (1.2) |
Adjustments in respect of deferred tax of prior years | b | 0.3 | 6.3 | — | — |
| Non-deductible expenses/(non-taxable income) – | |||||
adjusted | 0.2 | (2.3) | 0.2 | (2.3) | |
Non-deductible expenses – business exit | c* | 4.9 | 2.3 | 4.9 | 2.3 |
Non-deductible expenses – specific items | 1.7 | — | 1.7 | — | |
Loss/(profit) on disposal of businesses | d* | 0.6 | (31.6) | 0.6 | (31.6) |
Non-deductible goodwill impairment | e* | 9.9 | 32.0 | 9.9 | 32.0 |
Difference in rate recognition of temporary differences | (0.4) | 3.0 | — | — | |
Tax provided on unremitted earnings | f | 0.2 | 1.4 | — | — |
| Attributable to different tax rates in overseas | |||||
jurisdictions | g | (4.3) | 0.5 | (2.9) | 0.5 |
| Movement in unrecognised temporary differences | note 2.6.2 | 82.0 | (36.7) | — | — |
Fixed asset temporary differences | — | — | 5.7 | 6.8 | |
Current tax impact on other temporary differences | — | — | (0.4) | (6.4) | |
Carry forward of losses in current period | h | — | — | 31.6 | 1.0 |
| At the effective total tax rate of (69.4)% (2022: | |||||
| (23.8)%) and the effective current tax rate of (28.3)% | |||||
(2022: 20.8%) | i | 74.0 | (14.6) | 30.2 | 12.8 |
| Tax charge/(credit) reported in the income | |||||
statement | 74.0 | (14.6) | 30.2 | 12.8 |
| Credited/(charged) to | |||||
| OCI and | |||||
| At | Income | changes in | Other | At | |
| 1 January | statement | equity | movements | 31 December | |
| £m | £m | £m | £m | £m | |
| Deferred tax assets | |||||
Fixed assets which qualify for tax relief | 90.8 | (1.2) | — | (2.4) | 87.2 |
| Provisions and other temporary | |||||
differences | 10.5 | (1.5) | 2.6 | (0.3) | 11.3 |
Pension schemes | 5.9 | (0.6) | (3.3) | (0.2) | 1.8 |
Share-based payments | 1.3 | 0.1 | 0.1 | — | 1.5 |
| Tax losses | 81.4 | (42.5) | — | (2.2) | 36.7 |
189.9 | (45.7) | (0.6) | (5.1) | 138.5 | |
Jurisdictional netting | (0.4) | 1.8 | |||
Net deferred tax assets | 189.5 | (45.7) | (0.6) | (5.1) | 140.3 |
| Deferred tax liabilities | |||||
Acquired intangibles | (0.2) | 0.1 | — | — | (0.1) |
Contract fulfilment assets | (2.2) | 2.0 | — | — | (0.2) |
Unremitted earnings | (4.9) | (0.2) | — | — | (5.1) |
(7.3) | 1.9 | — | — | (5.4) | |
Jurisdictional netting | 0.4 | (1.8) | |||
Net deferred tax liabilities | (6.9) | 1.9 | — | — | (7.2) |
Net deferred tax | 182.6 | (43.8) | (0.6) | (5.1) | 133.1 |
| 2023 | 2022 | |
| £m | £m | |
| Gross Amount | Gross Amount | |
| UK: | ||
Tax losses | 628.7 | 332.7 |
Other temporary timing differences | 140.2 | 113.9 |
768.9 | 446.6 | |
| Non-UK: | ||
Tax losses | 67.4 | 60.8 |
Other temporary timing differences | 11.2 | 11.6 |
78.6 | 72.4 | |
Total | 847.5 | 519.0 |
2023 | 2022 | ||
pence | pence | ||
| Basic earnings/(loss) per share | – reported | (10.60) | 4.47 |
– adjusted | 1.70 | 2.64 | |
| Diluted earnings/(loss) per share | – reported | (10.60) | 4.40 |
– adjusted | 1.70 | 2.60 |
2023 | 2022 | ||
£m | £m | ||
Reported (loss)/profit before tax for the period | (106.6) | 61.4 | |
| Income tax (charge)/credit | 2.6.1 | (74.0) | 14.6 |
Reported (loss)/profit for the period | (180.6) | 76.0 | |
Less: Non-controlling interest | 2.5 | (1.2) | |
Total (loss)/profit attributable to shareholders | (178.1) | 74.8 | |
Adjusted profit before tax 1 for the period | 2.4 | 56.5 | 49.8 |
| Income tax (charge)/credit | 2.6.1 | (31.1) | (4.4) |
Adjusted profit for the period | 25.4 | 45.4 | |
Less: Non-controlling interest | 3.1 | (1.2) | |
Adjusted profit attributable to shareholders | 28.5 | 44.2 |
| 2023 | 2022 | |
| m | m | |
| Weighted average number of ordinary shares (excluding Employee Benefit | ||
Trust shares) for basic earnings per share | 1,680.9 | 1,671.7 |
| Dilutive potential ordinary shares: | ||
Employee share options | — | 30.0 |
| Weighted average number of ordinary shares (excluding Employee Benefit | ||
Trust shares) adjusted for the effect of dilution | 1,680.9 | 1,701.7 |
Business | Disposal completed on |
Resourcing | 31 May 2023 |
Security Watchdog | 31 May 2023 |
PageOne | 31 July 2023 |
Software | 31 July 2023 |
Enforcement | 31 July 2023 |
Travel | 14 November 2023 |
Fera | 17 January 2024 |
2023 | 2022 (Re-presented) | |||||
| Trading | Non-trading | Total | Trading | Non-trading | Total | |
| Income statement impact | £m | £m | £m | £m | £m | £m |
Revenue | 172.5 | — | 172.5 | 405.6 | — | 405.6 |
Cost of sales | (110.7) | — | (110.7) | (284.6) | — | (284.6) |
Gross profit | 61.8 | — | 61.8 | 121.0 | — | 121.0 |
Administrative expenses | (65.2) | (33.0) | (98.2) | (81.3) | (23.2) | (104.5) |
Operating (loss)/profit | (3.4) | (33.0) | (36.4) | 39.7 | (23.2) | 16.5 |
Net finance costs | — | — | — | (1.1) | — | (1.1) |
(Loss)/gain on business disposal | — | (2.4) | (2.4) | — | 166.9 | 166.9 |
(Loss)/profit before tax | (3.4) | (35.4) | (38.8) | 38.6 | 143.7 | 182.3 |
Taxation | 0.3 | (43.9) | (43.6) | (7.3) | 26.0 | 18.7 |
(Loss)/profit after tax | (3.1) | (79.3) | (82.4) | 31.3 | 169.7 | 201.0 |
| 2023 | 2022 | |
| £m | £m | |
Property, plant and equipment | 5.1 | — |
Goodwill | 15.0 | — |
Trade and other receivables | 3.3 | — |
Accrued income | 6.1 | — |
Prepayments | 1.4 | — |
Cash and cash equivalents | 7.2 | — |
Income tax receivable and deferred tax assets | — | — |
Disposal group assets held for sale | 38.1 | — |
Trade and other payables | 2.1 | — |
Other taxes and social security | 1.6 | — |
Accruals | 1.8 | — |
Deferred income | 3.6 | — |
Income tax payable and deferred tax liabilities | 0.6 | — |
Disposal group liabilities held for sale | 9.7 | — |
2023 | 2022 | ||||
| Excluding | Excluding | ||||
| business | business | ||||
Reported | exits 1,2 | Reported | exits | ||
| Notes | £m | £m | £m | £m | |
| Cash flows from operating activities: | |||||
Reported operating loss | 2.4 | (52.0) | (52.0) | (79.6) | (79.6) |
Less: business exit operating loss/(profit) | 2.8 | — | 36.4 | — | (16.5) |
Total operating loss | (52.0) | (15.6) | (79.6) | (96.1) | |
| Adjustments for non-cash items: | |||||
| Depreciation | 3.2 | ||||
3.5 | 79.5 | 78.1 | 96.9 | 93.8 | |
Amortisation of intangible assets | 3.3 | 29.3 | 26.0 | 41.5 | 30.6 |
Share-based payment expense | 5.1 | 5.5 | 5.5 | 5.4 | 5.4 |
Employee benefits | 5.2 | 7.7 | 7.7 | 9.0 | 9.0 |
Loss on sale of property, plant and equipment and intangible assets | 2.3 | 0.7 | 0.7 | 3.5 | 3.5 |
Amendments and early terminations of leases | 3.0 | 3.0 | (4.7) | (4.7) | |
Impairment of assets held for sale | 18.1 | — | — | — | |
Impairment of non-current assets | 69.6 | 62.3 | 176.9 | 176.1 | |
| Other adjustments: | |||||
Movement in provisions | 23.0 | 15.3 | (42.1) | (48.5) | |
Pension deficit contributions | 5.2 | (46.3) | (30.0) | (38.6) | (30.0) |
Other contributions into pension schemes | (9.2) | (9.2) | (10.0) | (10.0) | |
| Movements in working capital: | |||||
Trade and other receivables | (30.1) | (5.6) | (41.0) | 37.0 | |
Non-recourse trade receivables financing | (9.2) | (9.2) | 28.0 | 28.0 | |
Trade and other payables | (8.5) | (6.0) | 84.8 | 20.9 | |
VAT deferral | — | — | (14.9) | (14.9) | |
Deferred income | (77.4) | (81.8) | (116.0) | (122.0) | |
Contract fulfilment assets (non-current) | 5.0 | — | 18.7 | 20.3 | |
Cash generated from operations | 8.7 | 41.2 | 117.8 | 98.4 |
2023 | 2022 | ||||
| Excluding | Excluding | ||||
| business | business | ||||
Reported | exits 1,2 | Reported | exits | ||
| Notes | £m | £m | £m | £m | |
| Adjustments for free cash flows: | |||||
Income tax paid | (7.5) | (3.6) | (7.9) | (10.9) | |
Interest received | 6.2 | 6.2 | 5.0 | 5.0 | |
Interest paid | (47.7) | (47.7) | (43.0) | (41.6) | |
Net cash (outflow)/inflow from operating activities | (40.3) | (3.9) | 71.9 | 50.9 | |
Purchase of property, plant and equipment | 3.2 | (28.8) | (27.4) | (20.6) | (11.2) |
Purchase of intangible assets | 3.3 | (32.8) | (31.6) | (27.3) | (27.3) |
| Proceeds from sale of property, plant and equipment | 0.1 | 0.1 | 0.5 | 0.5 | |
| and intangible assets | |||||
| Capital element of lease rental receipts | 6.0 | 6.0 | 5.8 | 5.8 | |
| Capital element of lease rental payments | (59.1) | (58.7) | (61.8) | (61.1) | |
| Free cash flow | (154.9) | (115.5) | (31.5) | (42.4) |
| Cash generated/(used) by | ||||
| Free cash flow | operations | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Reported (including business exits) | (154.9) | (31.5) | 8.7 | 117.8 |
Business exits | 23.1 | (19.5) | 16.2 | (28.0) |
Pension deficit contributions triggered by disposals | 16.3 | 8.6 | 16.3 | 8.6 |
Excluding business exits | (115.5) | (42.4) | 41.2 | 98.4 |
| Total | ||||||||||||
| Net debt at | Cash flow | Change in | New | Lease | Lease | Exchange | Non-cash | Net debt at | ||||
| 1 January | movements | Amortisation | fair value | Interest | leases | terminations | modifications | movements | movement | 31 December | ||
| Year ended 31 December 2023 | Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Cash, cash equivalents and overdrafts | 4.5.4 | 177.2 | (106.9) | — | — | — | — | — | — | (2.7) | (2.7) | 67.6 |
Private placement loan notes | (289.5) | 17.5 | — | 3.7 | — | — | — | — | 1.3 | 5.0 | (267.0) | |
Unamortised transaction costs on debt issuance | 4.0 | 5.4 | (4.9) | — | — | — | — | — | — | (4.9) | 4.5 | |
Carrying value of private placement loan notes | 4.5 | (285.5) | 22.9 | (4.9) | 3.7 | — | — | — | — | 1.3 | 0.1 | (262.5) |
Cross-currency interest rate swaps | 4.5 | 24.8 | (6.9) | — | (4.3) | — | — | — | — | — | (4.3) | 13.6 |
Fair value of private placement loan notes | (260.7) | 16.0 | (4.9) | (0.6) | — | — | — | — | 1.3 | (4.2) | (248.9) | |
Other finance | 4.5 | (0.7) | 0.5 | — | — | — | — | — | — | 0.1 | 0.1 | (0.1) |
Lease liabilities | 4.4 | (397.5) | 81.4 | — | — | (22.3) | (17.2) | 2.6 | (11.9) | 1.5 | (47.3) | (363.4) |
Total net liabilities from financing activities | (658.9) | 97.9 | (4.9) | (0.6) | (22.3) | (17.2) | 2.6 | (11.9) | 2.9 | (51.4) | (612.4) | |
Deferred consideration payable | 4.5 | (0.7) | — | — | — | — | — | — | — | — | — | (0.7) |
Net debt | 4.1.1 | (482.4) | (9.0) | (4.9) | (0.6) | (22.3) | (17.2) | 2.6 | (11.9) | 0.2 | (54.1) | (545.5) |
| Total | ||||||||||||
| Net debt at | Cash flow | Change in | New | Lease | Lease | Exchange | Non-cash | Net debt at | ||||
| 1 January | movements | Amortisation | fair value | Interest | Leases | terminations | modifications | movements | movement | 31 December | ||
| Year ended 31 December 2022 | Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Cash, cash equivalents and overdrafts | 4.5.4 | 101.5 | 75.3 | — | — | — | — | — | — | 0.4 | 0.4 | 177.2 |
Private placement loan notes | (513.4) | 236.8 | — | (6.9) | — | — | — | — | (6.0) | (12.9) | (289.5) | |
Unamortised discount on debt issuance | (2.1) | — | 2.1 | — | — | — | — | — | — | 2.1 | — | |
Unamortised transaction costs on debt issuance | 2.6 | 5.2 | (3.8) | — | — | — | — | — | — | (3.8) | 4.0 | |
Carrying value of private placement loan notes | 4.5 | (512.9) | 242.0 | (1.7) | (6.9) | — | — | — | — | (6.0) | (14.6) | (285.5) |
Cross-currency interest rate swaps | 4.5 | 28.0 | (10.1) | — | 6.9 | — | — | — | — | — | 6.9 | 24.8 |
Fair value of private placement loan notes | (484.9) | 231.9 | (1.7) | — | — | — | — | — | (6.0) | (7.7) | (260.7) | |
Other finance | 4.5 | (1.3) | 0.6 | — | — | — | — | — | — | — | — | (0.7) |
Credit facilities | (46.0) | 46.0 | — | — | — | — | — | — | — | — | — | |
Lease liabilities | 4.4 | (448.4) | 84.4 | — | — | (22.5) | (15.3) | 6.5 | (0.3) | (1.9) | (33.5) | (397.5) |
Total net liabilities from financing activities | (980.6) | 362.9 | (1.7) | — | (22.5) | (15.3) | 6.5 | (0.3) | (7.9) | (41.2) | (658.9) | |
Deferred consideration payable | 4.5 | (0.7) | — | — | — | — | — | — | — | — | — | (0.7) |
Net debt | 4.1.1 | (879.8) | 438.2 | (1.7) | — | (22.5) | (15.3) | 6.5 | (0.3) | (7.5) | (40.8) | (482.4) |
| Year on Year | ||||
| 2023 | 2022 | movement | ||
| Note | £m | £m | £m | |
Working capital (current and non-current): | 3.1 | (351.9) | (439.1) | 87.2 |
Trade and other receivables | 3.1.1 | 363.0 | 446.2 | (83.2) |
Trade and other payables | 3.1.2 | (434.4) | (507.6) | 73.2 |
Deferred income | 2.1 | (537.5) | (640.7) | 103.2 |
Contract fulfilment assets | 3.1.3 | 257.0 | 263.0 | (6.0) |
Property, plant and equipment | 3.2 | 80.0 | 101.1 | (21.1) |
Intangible assets | 3.3 | 90.0 | 106.0 | (16.0) |
Goodwill | 3.4 | 495.7 | 605.9 | (110.2) |
Right-of-use assets | 3.5 | 208.5 | 249.5 | (41.0) |
Provisions | 3.6 | (150.2) | (127.3) | (22.9) |
Current | Non-current | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Trade receivables | 126.8 | 149.9 | — | — |
| Other receivables | 15.5 | 23.0 | 4.1 | 5.8 |
Other taxes and social security | 2.3 | 9.6 | 1.0 | — |
| Current contract fulfilment assets | 13.3 | 10.7 | — | — |
Accrued income | 138.3 | 179.1 | — | — |
Prepayments | 54.5 | 58.1 | 7.2 | 10.0 |
350.7 | 430.4 | 12.3 | 15.8 |
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 29.7 | 19.4 |
Utilised | (1.2) | (4.0) |
Provided in the year | 4.8 | 15.3 |
Released in the year | (25.6) | — |
Business disposal | (1.1) | (1.0) |
| Transfer to disposal group assets held for sale | (1.1) | — |
At 31 December | 5.5 | 29.7 |
| 2023 | 2022 | |
| Ageing of trade receivables | £m | £m |
Not due | 79.4 | 118.5 |
Overdue by less than three months | 19.3 | 26.9 |
Overdue between three and six months | 4.9 | 6.3 |
Overdue between six and twelve months | 5.4 | 9.9 |
| Overdue more than twelve months | 23.3 | 18.0 |
| Allowance for doubtful debts | (5.5) | (29.7) |
126.8 | 149.9 |
Current | Non-current | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Trade payables | 164.2 | 134.9 | 0.1 | 0.1 |
Other payables | 27.9 | 32.8 | 6.0 | 6.5 |
Other taxes and social security | 74.4 | 85.6 | — | 6.0 |
Accruals | 159.4 | 239.2 | 2.4 | 2.5 |
425.9 | 492.5 | 8.5 | 15.1 |
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 263.0 | 286.7 |
| Impact of change in accounting standards – amendments to IAS 37 | — | (2.4) |
| At 1 January 2022 on adoption of IAS 37 | 263.0 | 284.3 |
Additions | 79.5 | 67.1 |
| Transfer to disposal group assets held for sale | (0.9) | — |
Disposal of businesses | — | (2.8) |
Impairment - included in adjusted profit | (3.3) | (3.8) |
Impairment - included in business exits | (0.1) | — |
Derecognition - included in adjusted profit | (4.1) | (0.4) |
Derecognition - included in business exits | (8.2) | — |
Utilisation - included in adjusted profit | (68.4) | (79.3) |
Utilisation - included in business exits | (0.4) | (2.2) |
Exchange movement | (0.1) | 0.1 |
At 31 December | 257.0 | 263.0 |
2023 | 2022 | |||||
| Leasehold improvements, | Plant and | Leasehold improvements, | Plant and | |||
| land and buildings | machinery | Total | land and buildings | machinery | Total | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 1 January | 96.0 | 146.5 | 242.5 | 99.6 | 169.1 | 268.7 |
Additions | 10.4 | 18.4 | 28.8 | 7.7 | 12.9 | 20.6 |
Disposal of businesses | (0.4) | (0.6) | (1.0) | — | (0.4) | (0.4) |
Disposals – included in adjusted profit | (1.0) | (4.7) | (5.7) | (9.0) | (7.4) | (16.4) |
Disposals – included in business exits | — | — | — | (0.1) | — | (0.1) |
| Transfer to disposal group assets held for sale | (0.7) | (9.8) | (10.5) | — | — | — |
Reclassifications to intangible assets | — | (1.2) | (1.2) | 1.3 | (1.8) | (0.5) |
Asset retirements | (22.9) | (38.1) | (61.0) | (3.7) | (27.9) | (31.6) |
Exchange movement | (0.4) | (1.6) | (2.0) | 0.2 | 2.0 | 2.2 |
At 31 December | 81.0 | 108.9 | 189.9 | 96.0 | 146.5 | 242.5 |
| Depreciation and impairment | ||||||
At 1 January | 42.5 | 98.9 | 141.4 | 40.5 | 99.2 | 139.7 |
| Impact of change in accounting standards – amendments to IAS 37 | — | — | — | — | 0.5 | 0.5 |
At 1 January 2022 on adoption of IAS 37 | 42.5 | 98.9 | 141.4 | 40.5 | 99.7 | 140.2 |
Depreciation charged - included in adjusted profit | 9.0 | 20.8 | 29.8 | 10.0 | 28.4 | 38.4 |
Depreciation charged - included in business exits | 0.1 | 1.3 | 1.4 | 0.1 | 2.4 | 2.5 |
Disposal of businesses | (0.3) | (0.4) | (0.7) | — | (0.2) | (0.2) |
Disposals – included in adjusted profit | (1.0) | (4.4) | (5.4) | (7.3) | (6.9) | (14.2) |
Impairment – included in adjusted profit | — | 0.9 | 0.9 | 2.0 | 2.7 | 4.7 |
Impairment – excluded from adjusted profit | 2.8 | — | 2.8 | — | — | — |
Impairment – included in business exits | 7.1 | — | 7.1 | — | — | — |
| Transfer to disposal group assets held for sale | (0.4) | (3.8) | (4.2) | — | — | — |
Reclassifications to intangible assets | — | (0.6) | (0.6) | 0.8 | (0.8) | — |
Asset retirements | (22.9) | (38.1) | (61.0) | (3.7) | (27.9) | (31.6) |
Exchange movement | (0.5) | (1.1) | (1.6) | 0.1 | 1.5 | 1.6 |
At 31 December | 36.4 | 73.5 | 109.9 | 42.5 | 98.9 | 141.4 |
| Net book value | ||||||
At 1 January | 53.5 | 47.6 | 101.1 | 59.1 | 69.9 | 129.0 |
At 31 December | 44.6 | 35.4 | 80.0 | 53.5 | 47.6 | 101.1 |
| Intangible | Intangible | |||||
| assets | assets | |||||
| acquired in | Capitalised/ | acquired in | Capitalised/ | |||
| business | purchased | business | purchased | |||
| combinations | software | Total | combinations | software | Total | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 1 January | 3.0 | 194.6 | 197.6 | 55.4 | 222.7 | 278.1 |
Disposal of businesses | — | (15.7) | (15.7) | — | (33.0) | (33.0) |
Additions | — | 32.8 | 32.8 | — | 27.3 | 27.3 |
Disposals – included in adjusted profit | — | (2.0) | (2.0) | — | (11.7) | (11.7) |
Disposals – included in business exits | — | — | — | — | (0.5) | (0.5) |
| Transfer to disposal group assets held for sale | — | (15.3) | (15.3) | — | — | — |
Reclassifications to property, plant and equipment | — | 1.2 | 1.2 | — | 0.5 | 0.5 |
Asset retirements | — | (20.4) | (20.4) | (53.1) | (11.2) | (64.3) |
Exchange movement | — | (0.2) | (0.2) | 0.7 | 0.5 | 1.2 |
At 31 December | 3.0 | 175.0 | 178.0 | 3.0 | 194.6 | 197.6 |
| Amortisation and impairment | ||||||
At 1 January | 2.3 | 89.3 | 91.6 | 49.6 | 81.2 | 130.8 |
Amortisation charged in the year - included in adjusted profit | — | 25.8 | 25.8 | — | 25.5 | 25.5 |
Amortisation charged in the year - excluded from adjusted profit | 0.2 | — | 0.2 | 5.1 | — | 5.1 |
Amortisation charged in the year - included in business exits | — | 3.3 | 3.3 | — | 10.9 | 10.9 |
Impairment – included in adjusted profit | — | 0.9 | 0.9 | — | 5.1 | 5.1 |
Impairment – included in business exits | — | — | — | — | 0.8 | 0.8 |
Disposal of businesses | — | (7.1) | (7.1) | — | (12.6) | (12.6) |
Disposals – included in adjusted profit | — | (1.6) | (1.6) | — | (10.0) | (10.0) |
Disposals – included in business exits | — | — | — | — | (0.5) | (0.5) |
| Transfer to disposal group assets held for sale | — | (5.3) | (5.3) | — | — | — |
Reclassifications to property, plant and equipment | — | 0.6 | 0.6 | — | — | — |
Asset retirements | — | (20.4) | (20.4) | (53.1) | (11.2) | (64.3) |
Exchange movement | — | — | — | 0.7 | 0.1 | 0.8 |
At 31 December | 2.5 | 85.5 | 88.0 | 2.3 | 89.3 | 91.6 |
| Net book value | ||||||
At 1 January | 0.7 | 105.3 | 106.0 | 5.8 | 141.5 | 147.3 |
At 31 December | 0.5 | 89.5 | 90.0 | 0.7 | 105.3 | 106.0 |
| 2023 | 2022 | |
| £m | £m | |
| Cost | ||
At 1 January | 1,423.3 | 1,676.8 |
Disposal of businesses | (199.6) | (255.0) |
| Transfer to disposal group assets held for sale | (149.0) | — |
Exchange movement | (0.5) | 1.5 |
At 31 December | 1,074.2 | 1,423.3 |
| Accumulated impairment | ||
At 1 January | 817.4 | 725.1 |
Disposal of businesses | (196.4) | (76.7) |
| Transfer to disposal group assets held for sale | (84.7) | — |
Impairment – excluded from adjusted profit | 42.2 | 169.0 |
At 31 December | 578.5 | 817.4 |
| Net book value | ||
At 1 January | 605.9 | 951.7 |
At 31 December | 495.7 | 605.9 |
| Capita Portfolio | ||||||||
Capita | ||||||||
| Public | Capita | Business | ||||||
| Service | Experience | People | Software | Solutions | Travel | Fera | Total | |
| CGU | £m | £m | £m | £m | £m | £m | £m | £m |
| At 1 January | 284.6 | 209.8 | 1.7 | 36.3 | 21.7 | 36.8 | 15.0 | 605.9 |
Reclassifications | 1.8 | — | — | — | (1.8) | — | — | — |
Disposal of businesses | — | — | (1.7) | — | — | (1.5) | — | (3.2) |
| Transfer to assets held for sale | — | — | — | (36.3) | (13.0) | — | (15.0) | (64.3) |
| Impairment – excluded from adjusted | ||||||||
profit | — | — | — | — | (6.9) | (35.3) | — | (42.2) |
Exchange movement | — | (0.5) | — | — | — | — | — | (0.5) |
At 31 December | 286.4 | 209.3 | — | — | — | — | — | 495.7 |
| Capita Public | Capita | |
| Service | Experience | |
2023 | 11.0 % | 9 . 2 % |
2022 | 11.8 % | 10.4 % |
| Motor | ||||
| Property | vehicles | Equipment | Total | |
| Net Book Value | £m | £m | £m | £m |
At 1 January 2022 | 265.6 | 15.4 | 6.9 | 287.9 |
Addition of new leases | 12.9 | 2.4 | — | 15.3 |
Depreciation charged - included in adjusted profit | (45.2) | (6.0) | (4.2) | (55.4) |
Depreciation charged - included in business exits | (0.6) | — | — | (0.6) |
Impairment - included in adjusted profit | 2.4 | — | 0.3 | 2.7 |
Disposal of businesses | (0.2) | — | — | (0.2) |
Disposals - included in adjusted profit | (6.2) | (1.6) | (0.5) | (8.3) |
Disposals - included in business exits | (0.1) | — | — | (0.1) |
Exchange movement | 1.4 | — | — | 1.4 |
Other movements | 7.0 | 0.4 | (0.6) | 6.8 |
At 31 December 2022 | 237.0 | 10.6 | 1.9 | 249.5 |
Addition of new leases | 12.9 | 1.8 | 2.5 | 17.2 |
Depreciation charged - included in adjusted profit | (40.5) | (5.9) | (1.9) | (48.3) |
Impairment - included in adjusted profit | (2.4) | — | — | (2.4) |
Impairment - excluded from adjusted profit | (13.1) | — | — | (13.1) |
Impairment - included in business exit | (0.2) | — | — | (0.2) |
Transfer to disposal group assets held for sale | (1.0) | — | — | (1.0) |
Disposal of businesses | (0.2) | — | — | (0.2) |
Disposals - included in adjusted profit | (0.2) | (0.7) | (0.7) | (1.6) |
Exchange movement | (1.9) | — | — | (1.9) |
Other movements | 9.7 | 0.1 | 0.7 | 10.5 |
At 31 December 2023 | 200.1 | 5.9 | 2.5 | 208.5 |
| Cost | Claims and | Customer | |||||
| reduction | Business exit | litigation | Property | contract | Other | ||
| provision | provision | provision | provision | provision | provisions | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
At 1 January | — | 10.7 | 17.0 | 18.7 | 73.5 | 7.4 | 127.3 |
Provisions in the year | 35.6 | 10.6 | 29.9 | 3.9 | 16.5 | 7.5 | 104.0 |
Releases in the year | — | (3.3) | (3.5) | (6.3) | (12.3) | (2.7) | (28.1) |
Utilisation | (6.1) | (10.2) | (2.8) | (7.4) | (21.4) | (6.9) | (54.8) |
Discount unwind on provisions | — | — | — | — | 2.3 | — | 2.3 |
| Transfer to disposal group | |||||||
| liabilities held for sale | — | — | — | (0.5) | — | — | (0.5) |
Reclassification between categories | — | — | 0.8 | (0.6) | (0.1) | (0.1) | — |
At 31 December | 29.5 | 7.8 | 41.4 | 7.8 | 58.5 | 5.2 | 150.2 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Current | 101.6 | 75.7 |
Non-current | 48.6 | 51.6 |
150.2 | 127.3 |
| 2023 | 2022 | Year on Year | ||
| Notes | £m | £m | movement | |
Cash and cash equivalents | 4.5.4 | (162.6) | (396.8) | 234.2 |
Overdraft | 4.5.4 | 95.0 | 219.6 | (124.6) |
Lease liabilities | 4.4.1 | 363.4 | 397.5 | (34.1) |
| Private placement loan notes | 4.5.2 | 262.5 | 285.5 | (23.0) |
Other finance | 4.5.2 | 0.1 | 0.7 | (0.6) |
Cross currency interest rate swaps | 4.5.2 | (13.6) | (24.8) | 11.2 |
Deferred consideration | 4.5.2 | 0.7 | 0.7 | — |
Net debt | 545.5 | 482.4 | 63.1 | |
Undrawn available financing facilities | 4.5.2b | 260.7 | 288.4 | (27.7) |
Capital | 806.2 | 770.8 | 35.4 |
| Within | Between | Between | Between | Between | More than | ||
| 1 year | 1–2 years | 2–3 years | 3–4 years | 4–5 years | 5 years | Total | |
| At 31 December 2023 | £m | £m | £m | £m | £m | £m | £m |
Overdraft* | 95.0 | — | — | — | — | — | 95.0 |
| Private placement loan | |||||||
notes | — | 88.0 | 119.1 | 45.3 | 18.1 | — | 270.5 |
Interest on loan notes | 15.0 | 13.3 | 11.7 | 2.3 | 1.5 | — | 43.8 |
Lease liabilities | 71.3 | 55.0 | 42.9 | 35.8 | 30.9 | 276.1 | 512.0 |
Deferred consideration | — | — | 0.7 | — | — | — | 0.7 |
Put options of non- controlling interests | 8.5 | — | — | — | — | — | 8.5 |
| Cross-currency | |||||||
interest rate swaps | 1.2 | 1.2 | 1.2 | — | — | — | 3.6 |
| Cash flow hedges | |||||||
currency swaps | 5.0 | 5.0 | 5.0 | 1.7 | 1.7 | — | 18.4 |
| Cash flow hedges | |||||||
Interest rate swaps | 1.7 | 1.7 | — | — | — | — | 3.4 |
| Other financial | |||||||
instruments | 0.1 | — | — | — | — | — | 0.1 |
197.8 | 164.2 | 180.6 | 85.1 | 52.2 | 276.1 | 956.0 |
| Within | Between | Between | Between | Between | More than | ||
| 1 year | 1–2 years | 2–3 years | 3–4 years | 4–5 years | 5 years | Total | |
| At 31 December 2022 | £m | £m | £m | £m | £m | £m | £m |
Overdraft* | 219.6 | — | — | — | — | — | 219.6 |
| Private placement loan | |||||||
notes | 75.0 | — | 91.4 | 34.7 | 94.0 | — | 295.1 |
Interest on loan notes | 9.6 | 7.9 | 6.2 | 4.5 | 2.6 | — | 30.8 |
Lease liabilities | 76.1 | 64.9 | 49.0 | 39.7 | 33.6 | 296.7 | 560.0 |
Deferred consideration | — | — | — | — | 0.7 | — | 0.7 |
Put options of non- controlling interests | 9.2 | — | — | — | — | — | 9.2 |
| Cross-currency | |||||||
interest rate swaps | 0.8 | 0.8 | 0.8 | 0.8 | — | — | 3.2 |
| Other financial | |||||||
instruments | 0.7 | — | — | — | — | — | 0.7 |
391.0 | 73.6 | 147.4 | 79.7 | 130.9 | 296.7 | 1,119.3 |
2023 | 2022 | |||
| Effect on profit | Effect on | Effect on profit | Effect on | |
| before tax | equity | before tax | equity | |
| £m | £m | £m | £m | |
USD | 0.6 | 4.8 | — | 0.8 |
INR | — | 3.4 | — | 0.3 |
ZAR | 0.5 | 3.8 | 1.8 | — |
PLN | — | 0.2 | 0.1 | — |
| Nominal amounts | Within | Between | Between | Between | Between | More than | |
| 1 year | 1–2 years | 2–3 years | 3–4 years | 4–5 years | 5 years | Total | |
| At 31 December 2023 | £m | £m | £m | £m | £m | £m | £m |
| Fixed rate | |||||||
| Private placement | |||||||
loan notes | — | 75.9 | 119.4 | 40.9 | 18.1 | — | 254.3 |
| Floating rate | |||||||
Cash in hand | (162.6) | — | — | — | — | — | (162.6) |
Overdraft | 95.0 | — | — | — | — | — | 95.0 |
| Nominal amounts | Within | Between | Between | Between | Between | More than | |
| 1 year | 1–2 years | 2–3 years | 3–4 years | 4–5 years | 5 years | Total | |
| At 31 December 2022 | £m | £m | £m | £m | £m | £m | £m |
| Fixed rate | |||||||
| Private placement | |||||||
loan notes | 27.5 | — | 29.7 | 18.6 | 71.2 | — | 147.0 |
| Floating rate | |||||||
Cash in hand | (396.8) | — | — | — | — | — | (396.8) |
Overdraft | 219.6 | — | — | — | — | — | 219.6 |
| Private placement | |||||||
loan notes | 38.8 | — | 46.2 | 15.5 | 17.1 | — | 117.6 |
| Notional | Carrying | Change in fair | |||||
| amount of the | amount of the | value used for | |||||
| hedging instrument | hedging instrument | Line item in | measuring | ||||
| Assets | Liabilities | Assets | Liabilities | the balance | ineffectiveness | ||
| Fair value hedges | Hedged risk | £m | £m | £m | £m | sheet | £m |
| Foreign | Financial | ||||||
| Cross-currency interest | exchange | 63.3 | 15.5 | 14.5 | (0.9) | assets/ | (11.1) |
| rate swaps | risk/ Interest | Liabilities | |||||
| rate risk |
| Change in fair value | ||||
| Carrying | Accumulated fair | used for measuring | ||
| amount | value adjustment | Line item in the | ineffectiveness | |
| £m | £m | balance sheet | £m | |
Private placement loan notes | 262.5 | 13.6 | Financial Liabilities | 11.1 |
| Notional | Carrying | Change in fair | |||||
| amount of the | amount of the | value used for | |||||
| hedging instrument | hedging instrument | Line item in | measuring | ||||
| Assets | Liabilities | Assets | Liabilities | the balance | ineffectiveness | ||
| Cash flow hedges | Hedged risk | £m | £m | £m | £m | sheet | £m |
| Foreign exchange forward | Foreign | Financial | |||||
| contracts | exchange | assets/ | |||||
| - forecasted purchases | risk | 50.2 | 149.9 | 1.8 | (3.6) | liabilities | (7.3) |
| Interest rate swaps | Financial | ||||||
| - private placement loan | Interest | assets/ | |||||
| notes | rate risk | 32.6 | 46.2 | 0.1 | (0.6) | liabilities | (0.6) |
| Cross currency swaps | Foreign | Financial | |||||
| - private placement loan | exchange | assets/ | |||||
| notes | risk | — | 51.9 | — | (1.2) | liabilities | (1.2) |
82.8 | 248.0 | 1.9 | (5.4) | (9.1) |
| 2023 | 2022 | |
| £m | £m | |
| At 1 January | 4.1 | (0.7) |
Change in fair value recognised in the consolidated statement of other comprehensive income | (8.5) | 11.5 |
| Reclassified to the consolidated income statement: | ||
| recognised in administrative expenses | (2.0) | (5.1) |
| Change in tax | 2.6 | (1.6) |
| At 31 December | (3.8) | 4.1 |
| 2023 | 2022 | ||
| Notes | £m | £m | |
| Interest income | |||
| Interest on cash | (1.9) | (1.1) | |
Interest on finance lease assets | (4.1) | (4.2) | |
Net interest income on defined benefit pension schemes | 5.2 | (2.7) | (3.6) |
Total interest income | (8.7) | (8.9) | |
| Interest expense | |||
| Private placement loan notes | 16.3 | 12.0 | |
Bank loans and overdrafts | 14.1 | 8.4 | |
Cost of non-recourse trade receivables financing | 3.1.1 | 3.7 | — |
Interest on finance lease liabilities | 22.3 | 22.5 | |
Discount unwind on provisions | 3.6 | 2.3 | — |
Total interest expense | 58.7 | 42.9 | |
Net finance expense included in adjusted profit | 50.0 | 34.0 | |
| Included within business exits | |||
Bank loans and overdrafts | — | 1.0 | |
Interest on finance lease liabilities | — | 0.1 | |
| Other items excluded from adjusted profits | |||
| Non-designated foreign exchange forward contracts – change | |||
in mark-to-market value | 3.2 | (3.6) | |
| Fair value hedge ineffectiveness | 4.2.4 | (1.0) | 0.2 |
Net finance expense/(income) excluded from adjusted profit | 2.2 | (2.3) | |
Total net finance expense | 52.2 | 31.7 |
| 2023 | 2022 | Type of financial | |
| Amounts recognised on the balance sheet | £m | £m | instrument |
| Financial | |||
Lease liabilities | 363.4 | 397.5 | liabilities |
| 2023 | 2022 | Type of financial | |
| Amounts recognised on the balance sheet | £m | £m | instrument |
| Financial | |||
Lease receivables | 70.3 | 76.3 | assets |
| 2023 | 2022 | |
| £m | £m | |
Within 1 year | 9.9 | 9.8 |
Between 1-2 years | 8.2 | 9.7 |
Between 2-3 years | 7.7 | 8.2 |
Between 3-4 years | 4.0 | 7.7 |
Between 4-5 years | 4.0 | 4.0 |
More than 5 years | 65.5 | 70.2 |
Total undiscounted lease payments receivable | 99.3 | 109.6 |
Unearned finance income | (29.0) | (33.3) |
Net investment in lease receivables | 70.3 | 76.3 |
| 2023 | 2022 | |
| Change in finance lease receivables during the year | £m | £m |
At 1 January | 76.3 | 82.1 |
Payments received | (10.1) | (10.0) |
Interest accrued (see note 4.3) | 4.1 | 4.2 |
At 31 December | 70.3 | 76.3 |
| Capita plc Annual Report and Accounts | 202 |
| Derivatives | |||||||||
| used for | Amortised | Non- | |||||||
| Fair value | FVPL | FVOCI | hedging | cost | Total | Current | current | ||
At 31 December 2022 | Note | hierarchy | £m | £m | £m | £m | £m | £m | £m |
| Financial assets | |||||||||
Lease receivables | 4.4.2 | n/a | — | — | — | 76.3 | 76.3 | 5.9 | 70.4 |
Cash flow hedges – foreign exchange contracts | 4.2.4 | Level-2 | — | — | 5.4 | — | 5.4 | 3.0 | 2.4 |
Non-designated foreign exchange forwards and swaps | Level-2 | 5.3 | — | — | — | 5.3 | 4.4 | 0.9 | |
Cross-currency interest rate swaps | a | Level-2 | — | — | 25.8 | — | 25.8 | 8.3 | 17.5 |
Originated loans receivable | n/a | — | — | — | 0.5 | 0.5 | — | 0.5 | |
Financial assets at fair value through P&L | Level-3 | 17.2 | — | — | — | 17.2 | — | 17.2 | |
Financial assets at fair value through OCI | Level-3 | — | 0.8 | — | — | 0.8 | — | 0.8 | |
Deferred consideration receivable | n/a | — | — | — | 10.5 | 10.5 | 2.0 | 8.5 | |
22.5 | 0.8 | 31.2 | 87.3 | 141.8 | 23.6 | 118.2 | |||
| Other financial assets | |||||||||
Cash | 4.5.4 | n/a | — | — | — | 396.8 | 396.8 | 396.8 | — |
Total financial assets | 22.5 | 0.8 | 31.2 | 484.1 | 538.6 | 420.4 | 118.2 | ||
| Financial liabilities | |||||||||
Private placement loan notes | a | n/a | — | — | — | 285.5 | 285.5 | 74.6 | 210.9 |
Other finance | n/a | — | — | — | 0.7 | 0.7 | 0.7 | — | |
Non-designated foreign exchange forwards and swaps | Level-2 | 0.1 | — | — | — | 0.1 | 0.1 | — | |
Cross-currency interest rate swaps | a | Level-2 | — | — | 1.0 | — | 1.0 | — | 1.0 |
Deferred consideration payable | n/a | — | — | — | 0.7 | 0.7 | — | 0.7 | |
Put options of non-controlling interests | c | Level-3 | — | 9.2 | — | — | 9.2 | 9.2 | — |
0.1 | 9.2 | 1.0 | 286.9 | 297.2 | 84.6 | 212.6 | |||
| Other financial liabilities | |||||||||
Overdrafts | 4.5.4 | n/a | — | — | — | 219.6 | 219.6 | 219.6 | — |
Lease liabilities | 4.4.1 | n/a | — | — | — | 397.5 | 397.5 | 55.6 | 341.9 |
Total financial liabilities | 0.1 | 9.2 | 1.0 | 904.0 | 914.3 | 359.8 | 554.5 |
| Put options of | Investments | |
| non-controlling | FVPL and | |
| interests | FVOCI | |
| £m | £m | |
At 1 January 2022 | 8.6 | 9.2 |
Change in put-options recognised in other comprehensive income | 0.6 | — |
Additions | — | 2.3 |
Reclassification from other investment categories | — | 0.4 |
Gain in fair value recognised in income statement | — | 5.9 |
Gain in fair value recognised in other comprehensive income | — | 0.2 |
At 31 December 2022 | 9.2 | 18.0 |
Change in put-options recognised in other comprehensive income | (0.7) | — |
Disposals | — | (0.3) |
Loss in fair value recognised in other comprehensive income | — | (0.1) |
At 31 December 2023 | 8.5 | 17.6 |
| Interest rate | Nominal value | ||
Maturity | Denomination | % | Ccy’m |
22 January 2025 | GBP | 3.540 | 7.4 |
22 April 2025 | GBP | 3.670 | 22.3 |
25 July 2026 | GBP | 9.350 | 50.0 |
27 October 2026 | GBP | 2.770 | 18.6 |
22 January 2027 | GBP | 3.580 | 23.8 |
Total GBP denominated | GBP | 122.1 | |
22 January 2025 | USD | 3.650 | 74.3 |
25 July 2026 | USD | 8.000 | 45.0 |
27 October 2026 | USD | 3.590 | 19.3 |
22 January 2027 | USD | 3.800 | 27.5 |
25 July 2028 | USD | 8.210 | 23.0 |
| Total USD denominated | USD | 189.1 |
| 2023 | 2022 | |
| £m | £m | |
Cash and cash equivalents | 155.4 | 396.8 |
Overdrafts | (95.0) | (219.6) |
60.4 | 177.2 | |
| Cash, net of overdrafts, included in disposal group assets and liabilities | ||
held for sale | 7.2 | — |
Total cash, cash equivalents and overdrafts | 67.6 | 177.2 |
| 2023 | 2022 | 2023 | 2022 | |
| Allotted, called up and fully paid | № m | № m | £m | £m |
Ordinary shares of 2 1/15p each At 1 January | 1,684.1 | 1,684.1 | 34.8 | 34.8 |
Issue of share capital | 17.0 | — | 0.4 | — |
At 31 December | 1,701.1 | 1,684.1 | 35.2 | 34.8 |
| 2023 | 2022 | |
| Share premium | £m | £m |
Ordinary shares of 2 1/15p each At 1 January | 1,145.5 | 1,145.5 |
At 31 December | 1,145.5 | 1,145.5 |
| 2023 | 2022 | 2023 | 2022 | |
| Employee benefit trust shares | № m | № m | £m | £m |
| Ordinary shares of 2 1/15p | ||||
At 1 January | 9.3 | 18.1 | (4.2) | (8.0) |
Shares purchased | 17.0 | — | (0.4) | — |
Issued on exercise of share options | (9.5) | (8.8) | 3.9 | 3.8 |
At 31 December | 16.8 | 9.3 | (0.7) | (4.2) |
| 2023 | 2022 | Movement | |
| Net defined benefit pension asset | £m | £m | £m |
Defined benefit obligation | (1,178.3) | (1,136.1) | (42.2) |
Fair value of plan assets | 1,205.1 | 1,175.7 | 29.4 |
Net defined pension asset after effect of asset ceiling limit | 26.8 | 39.6 | (12.8) |
| 2023 | 2022 | |
| № m | № m | |
Outstanding at 1 January | 41.7 | 46.4 |
Awarded during the year | 16.6 | 28.5 |
Exercised | (9.5) | (8.8) |
Lapses | (7.6) | (24.4) |
Outstanding at 31 December | 41.2 | 41.7 |
Exercisable at 31 December | — | — |
| 2023 | 2022 | |
| £m | £m | |
Defined contribution scheme | 51.7 | 55.2 |
| Defined benefit schemes | ||
Current service cost | 2.5 | 4.4 |
Administration costs | 4.4 | 3.9 |
Past service cost | 0.6 | 0.6 |
Termination benefits | 0.2 | — |
Effect of settlements | — | 0.1 |
Interest cost | (2.7) | (3.6) |
Total defined benefit schemes | 5.0 | 5.4 |
| Total charged to profit before tax in the consolidated income | ||
statement | 56.7 | 60.6 |
| Group total | |
| Change in assumptions compared with 31 December 2023 actuarial assumptions | £m |
Base defined benefit obligation | 1,178.3 |
0.5% pa decrease in discount rate | 1,268.1 |
0.5% pa increase in salary increases | 1,179.7 |
0.5% pa increase in inflation (and related assumption, eg salary and pension increases) | 1,226.4 |
1 year increase in life expectancy | 1,213.0 |
| Group total | ||||||
2023 | 2022 | |||||
| Quoted | Unquoted * | Total | Quoted | Unquoted * | Total | |
| £m | £m | £m | £m | £m | £m | |
| Scheme assets at fair value: | ||||||
| Equities: | ||||||
– UK | 0.1 | 3.0 | 3.1 | 0.2 | 2.5 | 2.7 |
– Overseas | 1.5 | 34.3 | 35.8 | 2.0 | 24.8 | 26.8 |
– Private | 0.1 | — | 0.1 | 0.2 | — | 0.2 |
1.7 | 37.3 | 39.0 | 2.4 | 27.3 | 29.7 |
| Group total | ||||||
2023 | 2022 | |||||
| Quoted | Unquoted * | Total | Quoted | Unquoted * | Total | |
| £m | £m | £m | £m | £m | £m | |
| Debt securities: | ||||||
– UK Government | 538.5 | 1.2 | 539.7 | 482.0 | — | 482.0 |
– UK Corporate | 0.1 | 45.7 | 45.8 | 0.4 | 11.6 | 12.0 |
– Overseas Government | 9.8 | 11.9 | 21.7 | 10.1 | 11.4 | 21.5 |
– Overseas Corporate | 0.3 | 211.7 | 212.0 | 0.9 | 101.0 | 101.9 |
– Emerging Markets | 0.4 | 2.7 | 3.1 | 0.5 | 27.3 | 27.8 |
– Private Debt | — | 110.5 | 110.5 | — | 134.5 | 134.5 |
– Secured Loans | — | — | — | — | 39.8 | 39.8 |
549.1 | 383.7 | 932.8 | 493.9 | 325.6 | 819.5 | |
Property | 2.2 | 45.8 | 48.0 | 2.6 | 88.2 | 90.8 |
Infrastructure | 1.0 | — | 1.0 | 1.5 | — | 1.5 |
Credit Funds | 1.6 | — | 1.6 | 2.7 | — | 2.7 |
Hedge Funds | — | 1.1 | 1.1 | — | 2.1 | 2.1 |
Absolute Return Funds | 0.2 | — | 0.2 | 0.1 | — | 0.1 |
Insurance Contracts | — | 69.7 | 69.7 | — | 71.4 | 71.4 |
Cash | 81.3 | 20.4 | 101.7 | 34.3 | 133.2 | 167.5 |
Other | 4.4 | 5.6 | 10.0 | (8.5) | (1.1) | (9.6) |
90.7 | 142.6 | 233.3 | 32.7 | 293.8 | 326.5 | |
Total | 641.5 | 563.6 | 1,205.1 | 529.0 | 646.7 | 1,175.7 |
| Present value of scheme liabilities | ||||||
(before effect of asset ceiling limit) | (1,178.3) | (1,136.0) | ||||
| Net surplus | ||||||
(before effect of asset ceiling limit) | 26.8 | 39.7 | ||||
Effect of asset ceiling limit | — | (0.1) | ||||
| Present value of scheme liabilities | ||||||
(after effect of asset ceiling limit) | (1,178.3) | (1,136.1) | ||||
| Net surplus | ||||||
(after effect of asset ceiling limit) | 26.8 | 39.6 |
| Group total | ||||||
Defined benefit obligation | Fair value of plan assets | Net defined benefit asset | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | (1,136.1) | (1,791.5) | 1,175.7 | 1,797.3 | 39.6 | 5.8 |
| Included in the consolidated | ||||||
| income statement: | ||||||
Current service cost | (2.5) | (4.4) | — | — | (2.5) | (4.4) |
Administration costs | (4.4) | (3.9) | — | — | (4.4) | (3.9) |
Past service cost | (0.6) | (0.6) | — | — | (0.6) | (0.6) |
Termination benefits | (0.2) | — | — | — | (0.2) | — |
Effect of settlements | — | 0.1 | — | (0.2) | — | (0.1) |
Interest income/(expense)* | (53.4) | (44.0) | 56.1 | 47.6 | 2.7 | 3.6 |
| Sub-total in consolidated | ||||||
income statement | (61.1) | (52.8) | 56.1 | 47.4 | (5.0) | (5.4) |
Included in other comprehensive income: | ||||||
| Actuarial gain/(loss) arising from: | ||||||
– demographic assumptions | 6.9 | 6.8 | — | — | 6.9 | 6.8 |
– financial assumptions | (28.5) | 706.1 | — | — | (28.5) | 706.1 |
– experience adjustments | (6.9) | (50.4) | — | — | (6.9) | (50.4) |
| – changes in asset ceiling/ | ||||||
minimum liability | — | 2.3 | — | — | — | 2.3 |
| Return on plan assets excluding | ||||||
interest | — | — | (39.7) | (673.7) | (39.7) | (673.7) |
Sub-total in other comprehensive income | (28.5) | 664.8 | (39.7) | (673.7) | (68.2) | (8.9) |
Employer contributions | — | (0.2) | 60.5 | 48.7 | 60.5 | 48.5 |
Contributions by employees | (2.1) | (1.7) | 2.1 | 1.7 | — | — |
Benefits paid | 50.4 | 47.8 | (50.4) | (47.8) | — | — |
| Exchange movement - recognised | ||||||
in other comprehensive income | (0.9) | (2.5) | 0.8 | 2.1 | (0.1) | (0.4) |
At 31 December | (1,178.3) | (1,136.1) | 1,205.1 | 1,175.7 | 26.8 | 39.6 |
| Group total | ||||||
Defined benefit obligation | Fair value of plan assets | Net defined benefit asset | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
| Schemes in a net surplus | ||||||
HPS | (1,125.0) | (1,087.0) | 1,154.4 | 1,126.3 | 29.4 | 39.3 |
Other schemes | (15.8) | (15.2) | 19.1 | 18.6 | 3.3 | 3.4 |
(1,140.8) | (1,102.2) | 1,173.5 | 1,144.9 | 32.7 | 42.7 | |
| Schemes in a net deficit | ||||||
Other schemes | (37.5) | (33.9) | 31.6 | 30.8 | (5.9) | (3.1) |
(37.5) | (33.9) | 31.6 | 30.8 | (5.9) | (3.1) | |
At 31 December | (1,178.3) | (1,136.1) | 1,205.1 | 1,175.7 | 26.8 | 39.6 |
| Proportion of | Proportion of | |||
| overall liability | overall liability | |||
% | Duration (years) | % | Duration (years) | |
2023 | 2023 | 2022 | 2022 | |
Active members | 5 | 17.1 | 6 | 16.9 |
Deferred members | 54 | 18.3 | 59 | 18.0 |
Pensioners | 41 | 10.8 | 35 | 10.6 |
Total percentage / average duration | 100 | 15.1 | 100 | 15.5 |
| 2023 | 2022 | |
Main assumptions 1 : | % | % |
Rate of price inflation – RPI | 3.05 | 3.15 |
Rate of price inflation – CPI | 2.45 | 2.50 |
Rate of salary increase | 3.05 | 3.15 |
Rate of increase of pensions in payment 2 : | ||
– RPI inflation capped at 5% per annum | 3.00 | 3.05 |
– RPI inflation capped at 2.5% per annum | 2.15 | 2.15 |
– CPI inflation capped at 5% per annum | 2.45 | 2.50 |
Discount rate | 4.55 | 4.75 |
Expected take up maximum available tax free cash | 85.00 | 85.00 |
| Member currently aged 65 (current life expectancy) | ||||
Male | Female | |||
2023 | 2022 | 2023 | 2022 | |
| HPS | 21.9 | 22.4 | 23.9 | 24.3 |
Other Schemes | 21.0 to 22.9 | 21.1 to 22.7 | 23.4 to 24.6 | 23.7 to 24.5 |
| Member currently aged 45 (life expectancy at 65) | ||||
Male | Female | |||
2023 | 2022 | 2023 | 2022 | |
| HPS | 22.6 | 22.3 | 25.2 | 25.2 |
Other Schemes | 22.2 to 25.1 | 22.3 to 25.0 | 24.9 to 26.6 | 25.2 to 26.5 |
| 2023 | 2022 | ||
| Notes | £m | £m | |
Wages and salaries | 1,431.0 | 1,536.1 | |
Social security costs | 140.6 | 152.4 | |
Pension costs | 59.4 | 64.2 | |
Share-based payments | 5.1 | 5.5 | 5.4 |
1,636.5 | 1,758.1 |
| 2023 | 2022 | |
| The average number of employees during the year was made up as follows: | Number | Number |
Sales | 380 | 598 |
Administration | 2,405 | 3,093 |
Operations | 45,104 | 47,509 |
47,889 | 51,200 |
| 2023 | 2022 | |
| £m | £m | |
Short-term employment benefits | 7.6 | 7.6 |
Pension | 0.1 | — |
Share-based payments | 1.7 | 2.2 |
9.4 | 9.8 |