| 2024 | 2023 | ||
| Notes | £m | £m | |
Revenue | 2.2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses (including goodwill impairment of £75.1m (2023: £42.2m)) | 2.3, 2.4, 2.8 | ( | ( |
Operating loss | 2.3, 2.4, 2.8 | ( | ( |
Share of results in associates and losses on financial assets | 2.8 | ( | |
Finance income 1 | 4.3 | ||
Finance costs 1 | 4.3 | ( | ( |
Gain/(loss) on disposal of businesses | 2.8 | ( | |
Profit/(loss) before tax | 2.4 | ( | |
Income tax charge | 2.6 | ( | ( |
Total profit/(loss) for the year | ( | ||
| Attributable to: | |||
Owners of the Company | ( | ||
Non-controlling interests | 4.7 | ( | |
( | |||
Earnings/(loss) per share | 2.7 | ||
– basic | ( | ||
– diluted | ( | ||
Adjusted operating profit | 2.4 | ||
Adjusted profit before tax | 2.4 | ||
Adjusted basic earnings/(loss) per share | 2.7 | ( | |
Adjusted diluted earnings/(loss) per share | 2.7 | ( |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Total profit/(loss) for the year | ( | ||
| Other comprehensive income/(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 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 | 2.8.1 | ||
Gain/(loss) 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 income/(expense) for the year net of tax | ( | ||
| Attributable to: | |||
Owners of the Company | ( | ||
| Non-controlling interests | 4.7 | ( | |
( |
| 2024 | 2023 | ||
| 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 | ||
| 2024 | 2023 | ||
| 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 2022 | ( | ( | ( | ||||||
Loss for the year | ( | ( | ( | ( | |||||
Other comprehensive expense | ( | ( | ( | ( | ( | ||||
Total comprehensive expense for the year | ( | ( | ( | ( | ( | ||||
Share-based payment (note2.6; note5.1) | |||||||||
Tax effect of share based payment | |||||||||
Reclassification 2 | ( | ||||||||
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 1 | ( | ( | |||||||
Changes in put-options held by non-controlling interests | |||||||||
At 31December 2023 | ( | ( | ( | ||||||
Profit for the year | |||||||||
Other comprehensive (expense)/income | ( | ( | ( | ||||||
Total comprehensive income for the year | |||||||||
Share-based payment (note2.6; note5.1) | |||||||||
Tax effect of share based payment | ( | ( | ( | ||||||
Elimination of non-controlling interest on disposal of businesses (note2.8.1) | ( | ( | |||||||
Exercise of share options under employee long-term incentive plans (note4.6; note5.1) | ( | ||||||||
Parent Company shares purchased (note4.6) | ( | ( | ( | ||||||
Dividends paid 1 | ( | ( | |||||||
De-recognition of put-options held by non-controlling interests (note 4.5.2) | |||||||||
At 31December 2024 | ( | ( | ( | ( |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Cash generated from operations | 2.9 | ||
Income tax paid 1 | ( | ( | |
Income tax received 1 | |||
Interest received | |||
Interest paid | ( | ( | |
Net cash outflow 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 | ||
Proceeds from disposal of associates and joint ventures | |||
Additions to originated loans receivable | ( | ||
Changes to investments at fair value through other comprehensive income | ( | ||
Proceeds from sale of investments held at fair value through profit and loss | |||
Capital element of lease rental receipts | |||
| Deferred consideration from sale of subsidiary companies | |||
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 |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Cash flows from financing activities | |||
Dividends paid to non-controlling interests | ( | ( | |
| Purchase of Parent Company shares by the Employee | |||
Benefit Trust | 4.6 | ( | |
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 | 2.9.3 | ( | |
Proceeds from cross-currency interest rate swaps | 2.9.3 | ||
Repayment of other finance | 2.9.3 | ( | |
Debt financing arrangement costs | 2.9.3 | ( | |
Net cash outflow from financing activities | ( | ( | |
Increase/(decrease) 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 | 2.8.2 | ||
Total | |||
| Cash generated from operations excluding business exits | 2.9.2 | ||
| Free cash flow excluding business exits | 2.9.2 | ( | ( |
International Accounting Standards (IAS/IFRS) | Effective date |
| Classification of liabilities as current or non-current and non-current liabilities with | 1 January 2024 |
| Covenants - Amendments to IAS 1 | |
| Lease Liability in a Sale and Leaseback - Amendments to IFRS 16 | 1 January 2024 |
| Supplier Finance Arrangements - Amendments to IAS 7 and IFRS 7 | 1 January 2024 |
International Accounting Standards (IAS/IFRS) | Effective date |
Lack of Exchangeability - Amendments to IAS 21 | 1 January 2025 |
| Amendments to the Classification and Measurement of Financial Instruments - IFRS 9 | 1 January 2026 |
and IFRS 7 1 | |
Annual Improvements to IFRS Accounting Standards - Volume 11 - Amendments to IFRS 1, IFRS 7, IFRS 9, IFRS 10 and IAS 7 1 | 1 January 2026 |
Contracts Referencing Nature-dependent Electricity - Amendments to IFRS 9 and IFRS 7 1 | 1 January 2026 |
Presentation and Disclosure of Financial Statements - IFRS 18 1 | 1 January 2027 |
Subsidiaries without Public Accountability: Disclosures - IFRS 19 1 | 1 January 2027 |
| 2024 | 2023 | ||
Adjusted operating profit 1 to free cash flow excluding business exits 1 | Notes | £m | £m |
Adjusted operating profit 1 | 2.4 | 95.9 | 90.9 |
Add: depreciation/amortisation and impairment of property, plant and equipment, right-of-use assets and intangible assets | 2.5 | 90.2 | 105.6 |
Adjusted EBITDA | 186.1 | 196.5 | |
Working capital | 2.9 | (105.6) | (107.7) |
Non-cash and other adjustments | 2.9 | (8.5) | (6.1) |
Operating cash flow excluding business exits 1 | 72.0 | 82.7 | |
Adjusted operating cash conversion 1 | 39 % | 42 % | |
Pension deficit contributions | 2.9 | (6.3) | (30.0) |
Cyber incident | 2.9 | (5.0) | (20.1) |
Cost reduction programme | 2.9 | (44.5) | (6.1) |
Cash generated from operations excluding business exits 1 | 16.2 | 26.5 | |
Net capital expenditure | 2.9 | (49.5) | (52.6) |
Interest/tax paid | 2.9 | (41.3) | (45.1) |
Net capital lease payments | 2.9 | (47.7) | (52.4) |
Free cash flow excluding business exits 1 | (122.3) | (123.6) |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Long-term contractual revenue | 2.2 | 1,871.7 | 2,104.0 |
Contract fulfilment assets (non-current) | 3.1.3 | 257.5 | 257.0 |
Accrued income | 3.1.1 | 132.7 | 138.3 |
Deferred income | 465.9 | 537.5 | |
Onerous contract provisions | 46.2 | 43.3 |
| Capita | Capita Experience | |||||||
| Public | Contact | Pension | Regulated | Total | Adjusting | Total | ||
| Year ended | Service | Centre | Solutions | Services | adjusted | items | reported | |
31 December 2024 | Notes | £m | £m | £m | £m | £m | £m | £m |
| Continuing operations | ||||||||
Long-term contractual | 1,148.4 | 408.4 | 127.9 | 148.7 | 1,833.4 | 38.3 | 1,871.7 | |
Short-term contractual | 162.0 | 220.3 | 51.1 | — | 433.4 | 9.5 | 442.9 | |
Transactional (point-in- time) | 76.8 | 22.2 | — | 3.3 | 102.3 | 4.7 | 107.0 | |
Total segment revenue | 1,387.2 | 650.9 | 179.0 | 152.0 | 2,369.1 | 52.5 | 2,421.6 | |
Trading revenue | 1,409.9 | 676.7 | 179.8 | 153.8 | 2,420.2 | 51.8 | 2,472.0 | |
Inter-segment revenue | (22.7) | (25.8) | (0.8) | (1.8) | (51.1) | 0.7 | (50.4) | |
| Total adjusted segment | ||||||||
revenue | 1,387.2 | 650.9 | 179.0 | 152.0 | 2,369.1 | — | 2,369.1 | |
Business exits – trading | 2.8 | — | — | — | — | — | 52.5 | 52.5 |
Total segment revenue | 1,387.2 | 650.9 | 179.0 | 152.0 | 2,369.1 | 52.5 | 2,421.6 |
| Year ended | ||||||||
| 31 December 2023 | ||||||||
| Continuing operations | ||||||||
Long-term contractual | 1,148.0 | 550.2 | 120.5 | 203.3 | 2,022.0 | 82.0 | 2,104.0 | |
Short-term contractual | 195.9 | 231.2 | 49.8 | 1.6 | 478.5 | 24.9 | 503.4 | |
Transactional (point-in- time) | 56.0 | 16.2 | — | 3.1 | 75.3 | 131.9 | 207.2 | |
Total segment revenue | 1,399.9 | 797.6 | 170.3 | 208.0 | 2,575.8 | 238.8 | 2,814.6 | |
Trading revenue | 1,422.2 | 830.8 | 170.7 | 209.4 | 2,633.1 | 267.1 | 2,900.2 | |
Inter-segment revenue | (22.3) | (33.2) | (0.4) | (1.4) | (57.3) | (28.3) | (85.6) | |
| Total adjusted segment | ||||||||
revenue | 1,399.9 | 797.6 | 170.3 | 208.0 | 2,575.8 | — | 2,575.8 | |
Business exits – trading | 2.8 | — | — | — | — | — | 238.8 | 238.8 |
Total segment revenue | 1,399.9 | 797.6 | 170.3 | 208.0 | 2,575.8 | 238.8 | 2,814.6 |
2024 | 2023 | |||||||
| United | Rest of | United | Rest of | |||||
| Kingdom | Europe | Other | Total | Kingdom | Europe | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Revenue | 2,150.3 | 271.3 | — | 2,421.6 | 2,526.0 | 282.5 | 6.1 | 2,814.6 |
| Capita | Capita Experience | ||||
| Public | Contact | Pension | Regulated | ||
| Order book | Service | Centre | Solutions | Services | Total |
| 31 December 2024 | £m | £m | £m | £m | £m |
Long-term contractual | 2,843.1 | 426.1 | 431.2 | 226.1 | 3,926.5 |
Short-term contractual | 80.3 | 218.5 | 10.1 | 5.3 | 314.2 |
Total | 2,923.4 | 644.6 | 441.3 | 231.4 | 4,240.7 |
| Capita | Capita Experience | |||||
| Capita | Public | Contact | Pension | Regulated | ||
| Order book | Portfolio | Service | Centre | Solutions | Services | Total |
| 31 December 2023 | £m | £m | £m | £m | £m | £m |
Long-term contractual | — | 3,381.1 | 1,236.3 | 444.3 | 430.6 | 5,492.3 |
| Short-term contractual | 37.2 | 164.9 | 163.3 | 17.5 | 7.4 | 390.3 |
Total | 37.2 | 3,546.0 | 1,399.6 | 461.8 | 438.0 | 5,882.6 |
| Capita | Capita Experience | ||||
| Public | Contact | Pension | Regulated | ||
| Time bands of expected revenue recognition from long- | Service | Centre | Solutions | Services | Total |
| term contractual orders | £m | £m | £m | £m | £m |
< 1 year | 807.6 | 182.9 | 84.3 | 95.0 | 1,169.8 |
1–5 years | 1,545.3 | 225.0 | 168.2 | 120.1 | 2,058.6 |
> 5 years | 490.2 | 18.2 | 178.7 | 11.0 | 698.1 |
Total | 2,843.1 | 426.1 | 431.2 | 226.1 | 3,926.5 |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Depreciation of property, plant and equipment | 3.2 | 24.2 | 31.2 |
Depreciation of right-of-use assets | 3.5 | 42.3 | 48.3 |
Impairment of property, plant and equipment | 3.2 | 1.8 | 10.8 |
Impairment of right-of-use assets | 3.5 | 0.2 | 15.7 |
Amortisation of intangible assets | 3.3 | 23.4 | 29.3 |
Impairment of intangible assets | 3.3 | 9.1 | 0.9 |
Impairment of goodwill | 3.4 | 75.1 | 42.2 |
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 | 1.7 | 0.7 |
Income from foreign exchange differences | 0.1 | 5.1 | |
Contract fulfilment asset utilisation, impairment and derecognition | 3.1.3 | 68.3 | 84.5 |
Contract termination gains | — | 6.0 | |
| The net of: accelerated deferred income unwind, and contract | |||
fulfilment asset utilisation | 9.0 | 9.8 | |
Onerous contract provisions (net of additions, releases and unwinding of discount and changes in the discount rate) | 22.1 | 9.4 |
| 2024 | 2023 | |
| £m | £m | |
| Audit and audit-related services | ||
| The audit of the Parent Company and the Group’s consolidated financial | ||
statements | 4.6 | 4.5 |
The audit of the financial statements of the Group’s subsidiary companies | 0.7 | 0.9 |
Total audit and audit-related services | 5.3 | 5.4 |
| Non-audit services | ||
Other assurance services | 1.0 | 0.2 |
Audit-related assurance services | 0.3 | 0.3 |
Total non-audit services | 1.3 | 0.5 |
Total audit and non-audit services | 6.6 | 5.9 |
Operating profit/(loss) | Profit/(loss) before tax | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Notes | £m | £m | £m | £m | |
Reported | (9.9) | (52.0) | 116.6 | (106.6) | |
Amortisation and impairment of acquired intangibles | 3.3 | 0.2 | 0.2 | 0.2 | 0.2 |
Impairment of goodwill | 3.4 | 75.1 | 42.2 | 75.1 | 42.2 |
Net finance costs | 4.3 | — | — | 0.1 | 2.2 |
Business exits | 2.8 | 1.6 | 20.8 | (170.9) | 23.2 |
Cyber incident | 1.0 | 25.3 | 1.0 | 25.3 | |
Cost reduction programme | 27.9 | 54.4 | 27.9 | 54.4 | |
Adjusted | 95.9 | 90.9 | 50.0 | 40.9 |
Year ended 31 December 2024 | Year ended 31 December 2023 | ||||||||||||||||
| Capita | Capita Experience | Capita | Capita Experience | ||||||||||||||
Notes | Public | Contact | Pension | Regulated | Capita | Total | Adjusting | Total | Public | Contact | Pension | Regulated | Capita | Total | Adjusting | Total | |
| Year ended | Service | Centre | Solutions | Services | plc | adjusted | items | reported | Service | Centre | Solutions | Services | plc | adjusted | items | reported | |
| 31 December 2024 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| Adjusted operating profit/(loss) | 2.4 | 89.1 | (5.9) | 28.1 | 12.6 | (28.0) | 95.9 | — | 95.9 | 69.6 | (4.0) | 25.9 | 33.1 | (33.7) | 90.9 | — | 90.9 |
| Cost reduction programme | 2.4 | (11.3) | (5.3) | (0.8) | (0.5) | (10.0) | — | (27.9) | (27.9) | (7.0) | (35.9) | (0.5) | (0.9) | (10.1) | — | (54.4) | (54.4) |
| Business exits – trading | 2.8 | 6.4 | 6.4 | 12.2 | 12.2 | ||||||||||||
Total trading result | 77.8 | (11.2) | 27.3 | 12.1 | (38.0) | 95.9 | (21.5) | 74.4 | 62.6 | (39.9) | 25.4 | 32.2 | (43.8) | 90.9 | (42.2) | 48.7 | |
| Non-trading items: | |||||||||||||||||
| Business exits – non-trading | 2.8 | — | (8.0) | (8.0) | — | (33.0) | (33.0) | ||||||||||
| Other adjusting items | 2.4 | — | (76.3) | (76.3) | — | (67.7) | (67.7) | ||||||||||
Operating profit/(loss) | 95.9 | (105.8) | (9.9) | 90.9 | (142.9) | (52.0) | |||||||||||
Interest income | 4.3 | 10.0 | 8.7 | ||||||||||||||
Interest expense | 4.3 | (56.3) | (60.9) | ||||||||||||||
Share of results in associates and losses on financial assets | 2.8 | (11.8) | — | ||||||||||||||
Gain/(loss) on business disposal | 2.8 | 184.6 | (2.4) | ||||||||||||||
Profit/(loss) before tax | 116.6 | (106.6) | |||||||||||||||
| Supplementary Information | |||||||||||||||||
| Depreciation and amortisation | 3.2 | 35.8 | 39.3 | 6.0 | 5.2 | 1.7 | 88.0 | 1.9 | 89.9 | 40.3 | 45.5 | 5.3 | 6.7 | 3.6 | 101.4 | 7.4 | 108.8 |
| 3.3 | |||||||||||||||||
Impairment of property, plant and equipment, intangible, right-of-use assets and goodwill | 3.5 | 0.7 | 0.9 | — | 0.6 | — | 2.2 | 84.0 | 86.2 | 1.5 | 2.5 | — | 0.1 | 0.1 | 4.2 | 65.4 | 69.6 |
| Non-current contract fulfilment assets utilisation, impairment and derecognition | 3.1.3 | 57.2 | 5.1 | 3.9 | 0.8 | — | 67.0 | 1.3 | 68.3 | 57.8 | 6.1 | 4.3 | 5.6 | — | 73.8 | 10.7 | 84.5 |
Net onerous contract provisions | 2.3 | — | 0.3 | — | 17.7 | — | 18.0 | 4.1 | 22.1 | — | 1.6 | — | 7.8 | — | 9.4 | — | 9.4 |
United | 2024 | United | 2023 | |||||
| Kingdom | Europe | Other | Total | Kingdom | Europe | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Non-current assets | 922.6 | 25.0 | 21.3 | 968.9 | 1,112.6 | 14.1 | 17.0 | 1,143.7 |
2024 | 2023 | |||||
Not | Not | |||||
| Included in | included in | Included in | included in | |||
| Total | adjusted | adjusted | Total | adjusted | adjusted | |
| reported | profit | profit | reported | profit 1 | profit 1 | |
| Consolidated income statement | £m | £m | £m | £m | £m | £m |
| Current income tax | ||||||
Current income tax charge/(credit) | 15.3 | 13.6 | 1.7 | 26.2 | 26.4 | (0.2) |
Adjustment in respect of prior years | 2.5 | 2.5 | — | 4.0 | 4.0 | — |
| Deferred tax | ||||||
| On origination and reversal of temporary | ||||||
differences | 19.5 | (4.7) | 24.2 | 43.9 | 17.1 | 26.8 |
| Effect of changes in tax rate on deferred tax | ||||||
balances | — | — | — | (0.4) | (0.4) | — |
Adjustment in respect of prior years | (1.1) | (1.1) | — | 0.3 | 0.3 | — |
Total charge | 36.2 | 10.3 | 25.9 | 74.0 | 47.4 | 26.6 |
| 2024 | 2023 | |
| Consolidated statement of comprehensive income and consolidated statement of changes in equity | £m | £m |
Deferred tax movement on cash flow hedges | 1.8 | (2.6) |
| Deferred tax movement in relation to actuarial changes on defined benefit | ||
pension schemes | 7.0 | 3.3 |
Current income tax movement on defined benefit pension scheme contributions | (9.8) | (19.2) |
Deferred tax movement in relation to share-based payments | 0.2 | (0.1) |
Current income tax deduction on the exercise of share options | — | (0.2) |
Total credit | (0.8) | (18.8) |
Total tax | Current tax | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| £m | £m | £m | £m | ||
Profit/(loss) before tax | 116.6 | (106.6) | 116.6 | (106.6) | |
| Notional charge/(credit) at UK corporation tax rate of 25.0% | |||||
(2023: 23.5%) | 29.2 | (25.1) | 29.2 | (25.1) | |
Adjustments in respect of current income tax of prior years | a | 2.5 | 4.0 | 2.5 | 4.0 |
Adjustments in respect of deferred tax of prior years | b | (1.1) | 0.3 | — | — |
Non-deductible expenses/(non-taxable income) – adjusted | 5.0 | 0.2 | 5.0 | 0.2 | |
Non-deductible expenses – business exit | c* | 2.7 | 4.9 | 2.7 | 4.9 |
Non-deductible expenses – specific items | — | 1.7 | — | 1.7 | |
(Profit)/loss on disposal of businesses | d* | (46.1) | 0.6 | (46.1) | 0.6 |
Pillar Two income taxes | 2.6.4 | 0.2 | — | 0.2 | — |
Non-deductible goodwill impairment | e* | 18.7 | 9.9 | 18.7 | 9.9 |
Difference in rate recognition of temporary differences | — | (0.4) | — | — | |
Tax provided on unremitted earnings | f | (0.5) | 0.2 | — | — |
Attributable to different tax rates in overseas jurisdictions | g | (0.5) | (4.3) | (0.1) | (2.9) |
| Movement in unrecognised temporary differences | 2.6.2 | 26.1 | 82.0 | — | — |
Fixed asset temporary differences | — | — | 4.2 | 5.7 | |
Current tax impact on other temporary differences | — | — | (3.5) | (0.4) | |
Carry forward of losses in current period | h | — | — | 5.0 | 31.6 |
At the effective total tax rate of 31.0% (2023: (69.4)%) and the effective current tax rate of 15.3% (2023: (28.3)%) | i | 36.2 | 74.0 | 17.8 | 30.2 |
Tax charge reported in the income statement | 36.2 | 74.0 | 17.8 | 30.2 |
| Credited/(charged) to | |||||
| OCI and | |||||
| At | Income | changes in | Other | At | |
| 1 January | statement | equity | movements 2 | 31 December | |
| £m | £m | £m | £m | £m | |
| Deferred tax assets | |||||
Fixed assets which qualify for tax relief | 87.2 | (8.5) | — | (0.9) | 77.8 |
| Provisions and other temporary | |||||
differences | 11.3 | (1.3) | (1.8) | — | 8.2 |
Pension schemes | 1.8 | (3.4) | (7.0) | — | (8.6) |
Share-based payments | 1.5 | — | (0.2) | — | 1.3 |
Tax losses 1 | 36.7 | (6.0) | — | — | 30.7 |
138.5 | (19.2) | (9.0) | (0.9) | 109.4 | |
Jurisdictional netting | 1.8 | 2.2 | |||
Net deferred tax assets | 140.3 | (19.2) | (9.0) | (0.9) | 111.6 |
| Deferred tax liabilities | |||||
Acquired intangibles | (0.1) | — | — | — | (0.1) |
Contract fulfilment assets | (0.2) | 0.1 | — | — | (0.1) |
Unremitted earnings | (5.1) | 0.7 | — | (0.2) | (4.6) |
(5.4) | 0.8 | — | (0.2) | (4.8) | |
Jurisdictional netting | (1.8) | (2.2) | |||
Net deferred tax liabilities | (7.2) | 0.8 | — | (0.2) | (7.0) |
Net deferred tax | 133.1 | (18.4) | (9.0) | (1.1) | 104.6 |
| 2024 | 2023 | |
| £m | £m | |
| Gross Amount | Gross Amount | |
| UK: | ||
Tax losses | 667.6 | 628.7 |
Other temporary timing differences | 239.2 | 140.2 |
906.8 | 768.9 | |
| Non-UK: | ||
Tax losses | 64.0 | 67.4 |
Other temporary timing differences | 12.4 | 11.2 |
76.4 | 78.6 | |
Total | 983.2 | 847.5 |
2024 | 2023 | ||
pence | pence | ||
| Basic earnings/(loss) per share | – reported | 4.54 | (10.60) |
– adjusted | 2.11 | (0.20) | |
| Diluted earnings/(loss) per share | – reported | 4.41 | (10.60) |
– adjusted | 2.05 | (0.20) |
2024 | 2023 | ||
£m | £m | ||
Reported profit/(loss) before tax for the period | 116.6 | (106.6) | |
| Income tax (charge)/credit | 2.6.1 | (36.2) | (74.0) |
Reported profit/(loss) for the period | 80.4 | (180.6) | |
Less: Non-controlling interest | (3.7) | 2.5 | |
Total profit/(loss) attributable to shareholders | 76.7 | (178.1) | |
Adjusted profit before tax 1 for the period | 2.4 | 50.0 | 40.9 |
| Income tax (charge)/credit | 2.6.1 | (10.3) | (47.4) |
Adjusted profit/(loss) for the period | 39.7 | (6.5) | |
Less: Non-controlling interest | (4.1) | 3.1 | |
Adjusted profit/(loss) attributable to shareholders | 35.6 | (3.4) |
| 2024 | 2023 | |
| m | m | |
| Weighted average number of ordinary shares (excluding Employee Benefit | ||
Trust shares) for basic earnings per share | 1,690.4 | 1,680.9 |
| Dilutive potential ordinary shares: | ||
Employee share options | 50.1 | — |
| Weighted average number of ordinary shares (excluding Employee Benefit | ||
Trust shares) adjusted for the effect of dilution | 1,740.5 | 1,680.9 |
Business | Disposal completed on |
Fera | 17 January 2024 |
Capita One | 5 September 2024 |
2024 | 2023 (Re-presented) 1 | |||||
| Trading | Non-trading | Total | Trading | Non-trading | Total | |
| Income statement impact | £m | £m | £m | £m | £m | £m |
Revenue | 52.5 | — | 52.5 | 238.8 | — | 238.8 |
Cost of sales | (44.5) | — | (44.5) | (160.0) | — | (160.0) |
Gross profit | 8.0 | — | 8.0 | 78.8 | — | 78.8 |
Administrative expenses | (1.6) | (8.0) | (9.6) | (66.6) | (33.0) | (99.6) |
Operating profit/(loss) | 6.4 | (8.0) | (1.6) | 12.2 | (33.0) | (20.8) |
Share of results in associates and losses on financial assets | — | (11.8) | (11.8) | — | — | — |
Finance costs | (0.3) | — | (0.3) | — | — | — |
Gain/(loss) on disposal of businesses | — | 184.6 | 184.6 | — | (2.4) | (2.4) |
Profit/(loss) before tax | 6.1 | 164.8 | 170.9 | 12.2 | (35.4) | (23.2) |
Taxation | (1.7) | (24.3) | (26.0) | 0.3 | (27.6) | (27.3) |
Profit/(loss) after tax | 4.4 | 140.5 | 144.9 | 12.5 | (63.0) | (50.5) |
| 2024 | 2023 | |
| £m | £m | |
| 2024 | 2023 | |
| £m | £m | |
| Net cash inflow | ||
Proceeds received | 269.8 | 68.4 |
| Less disposal costs: | ||
income statement charge | (19.4) | (15.5) |
change in accrued disposal costs during the year | (1.3) | (8.1) |
| Settlement of receivables due from disposed businesses: | ||
disposal of businesses in the period | — | 42.7 |
disposal of businesses classified as held-for-sale | — | 9.3 |
Total proceeds received net of disposal costs paid | 249.1 | 96.8 |
| Total cash held by businesses when sold | ||
Cash held by businesses when sold | — | (14.6) |
Cash held by businesses classified as held-for-sale | (25.2) | (18.8) |
Total cash held by businesses when sold | (25.2) | (33.4) |
Net cash inflow | 223.9 | 63.4 |
| 2024 | 2023 | |
| £m | £m | |
Property, plant and equipment | 0.1 | 5.1 |
Goodwill | — | 15.0 |
Trade and other receivables | — | 3.3 |
Accrued income | — | 6.1 |
Prepayments | — | 1.4 |
Cash and cash equivalents | — | 7.2 |
Disposal group assets held-for-sale | 0.1 | 38.1 |
Trade and other payables | — | 2.1 |
Other taxes and social security | — | 1.6 |
Accruals | 0.1 | 1.8 |
Deferred income | — | 3.6 |
Income tax payable and deferred tax liabilities | — | 0.6 |
Disposal group liabilities held-for-sale | 0.1 | 9.7 |
2024 | 2023 | ||||
| Excluding | Excluding | ||||
| business | business | ||||
Reported | exits 1 | Reported | exits 1 | ||
| Notes | £m | £m | £m | £m | |
| Cash flows from operating activities: | |||||
Reported operating loss | 2.4 | (9.9) | (9.9) | (52.0) | (52.0) |
Less: business exit operating loss | 2.8 | — | 1.6 | — | 20.8 |
Total operating loss | (9.9) | (8.3) | (52.0) | (31.2) | |
| Adjustments for non-cash items: | |||||
| Depreciation | 3.2 3.5 | 66.5 | 66.4 | 79.5 | 77.9 |
Amortisation of intangible assets | 3.3 | 23.4 | 21.8 | 29.3 | 23.7 |
Share-based payment expense | 5.1 | 6.0 | 6.0 | 5.5 | 5.5 |
Employee benefits | 5.2 | 8.5 | 8.5 | 7.7 | 7.7 |
Loss on sale of property, plant and equipment and intangible assets | 2.3 | 1.7 | 1.7 | 0.7 | 0.7 |
Amendments and early terminations of leases | (6.8) | (6.8) | 3.0 | 3.0 | |
Impairment of assets held-for-sale | — | — | 18.1 | — | |
Impairment of non-current assets | 86.2 | 77.5 | 69.6 | 62.3 | |
| Other adjustments: | |||||
Movement in provisions 2 | (31.2) | (29.9) | 23.0 | 15.7 | |
Pension deficit contributions | 5.2 | (20.8) | (6.3) | (46.3) | (30.0) |
Other contributions into pension schemes | (8.4) | (8.4) | (9.2) | (9.2) | |
Movements in working capital 2 : | |||||
Trade and other receivables | 16.4 | 18.3 | (30.1) | (4.1) | |
Non-recourse trade receivables financing | 3.1.1 | (11.8) | (11.8) | (9.2) | (9.2) |
Trade and other payables | (65.2) | (60.6) | (8.5) | (5.5) | |
Deferred income | (33.2) | (46.4) | (77.4) | (80.5) | |
Contract fulfilment assets (non-current) | (5.4) | (5.5) | 5.0 | (0.3) | |
Cash generated from operations | 16.0 | 16.2 | 8.7 | 26.5 |
2024 | 2023 | ||||
| Excluding | Excluding | ||||
| business | business | ||||
Reported | exits 1 | Reported | exits 1 | ||
| Notes | £m | £m | £m | £m | |
| Adjustments for free cash flows: | |||||
Income tax paid 3 | (4.0) | (4.0) | (8.1) | (4.2) | |
Income tax received 3 | 5.1 | 5.1 | 0.6 | 0.6 | |
Interest received | 8.0 | 7.9 | 6.2 | 6.2 | |
Interest paid | (50.3) | (50.3) | (47.7) | (47.7) | |
Net cash outflow from operating activities | (25.2) | (25.1) | (40.3) | (18.6) | |
Purchase of property, plant and equipment | 3.2 | (16.6) | (16.3) | (28.8) | (26.4) |
Purchase of intangible assets | 3.3 | (33.5) | (33.5) | (32.8) | (26.3) |
| Proceeds from sale of property, plant and equipment | 0.3 | 0.3 | 0.1 | 0.1 | |
| and intangible assets | |||||
| Capital element of lease rental receipts | 5.9 | 5.9 | 6.0 | 6.0 | |
| Capital element of lease rental payments | (53.6) | (53.6) | (59.1) | (58.4) | |
Free cash flow 1 | (122.7) | (122.3) | (154.9) | (123.6) |
| Cash generated/(used) by | ||||
| Free cash flow | operations | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Reported (including business exits) | (122.7) | (154.9) | 16.0 | 8.7 |
Business exits | (14.1) | 15.0 | (14.3) | 1.5 |
Pension deficit contributions triggered by disposals | 14.5 | 16.3 | 14.5 | 16.3 |
Excluding business exits | (122.3) | (123.6) | 16.2 | 26.5 |
| 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 2024 | Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Cash, cash equivalents and overdrafts | 4.5.4 | 67.6 | 124.5 | — | — | — | — | — | — | (0.7) | (0.7) | 191.4 |
Private placement loan notes | (267.0) | — | — | 0.9 | — | — | — | — | (5.8) | (4.9) | (271.9) | |
Unamortised transaction costs on debt issuance | 4.5 | — | (1.9) | — | — | — | — | — | — | (1.9) | 2.6 | |
Carrying value of private placement loan notes | 4.5 | (262.5) | — | (1.9) | 0.9 | — | — | — | — | (5.8) | (6.8) | (269.3) |
Cross-currency interest rate swaps | 4.5 | 13.6 | (3.4) | — | 2.0 | — | — | — | — | — | 2.0 | 12.2 |
Fair value of private placement loan notes | (248.9) | (3.4) | (1.9) | 2.9 | — | — | — | — | (5.8) | (4.8) | (257.1) | |
Other finance | 4.5 | (0.1) | — | — | — | — | — | — | — | — | — | (0.1) |
Lease liabilities | 4.4 | (363.4) | 76.3 | — | — | (22.7) | (34.6) | 9.3 | (14.3) | 0.7 | (61.6) | (348.7) |
Total net liabilities from financing activities | (612.4) | 72.9 | (1.9) | 2.9 | (22.7) | (34.6) | 9.3 | (14.3) | (5.1) | (66.4) | (605.9) | |
Deferred consideration payable | 4.5 | (0.7) | — | — | — | — | — | — | — | — | — | (0.7) |
Net debt | 4.1.1 | (545.5) | 197.4 | (1.9) | 2.9 | (22.7) | (34.6) | 9.3 | (14.3) | (5.8) | (67.1) | (415.2) |
| 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) |
| Year on Year | ||||
| 2024 | 2023 | movement | ||
| Note | £m | £m | £m | |
Working capital (current and non-current): | 3.1 | (223.0) | (351.9) | 128.9 |
Trade and other receivables | 3.1.1 | 345.3 | 363.0 | (17.7) |
Trade and other payables | 3.1.2 | (359.9) | (434.4) | 74.5 |
Deferred income | 2.1 | (465.9) | (537.5) | 71.6 |
Contract fulfilment assets | 3.1.3 | 257.5 | 257.0 | 0.5 |
Property, plant and equipment | 3.2 | 68.5 | 80.0 | (11.5) |
Intangible assets | 3.3 | 79.8 | 90.0 | (10.2) |
Goodwill | 3.4 | 372.4 | 495.7 | (123.3) |
Right-of-use assets | 3.5 | 180.7 | 208.5 | (27.8) |
Provisions | 3.6 | (119.3) | (150.2) | 30.9 |
Current | Non-current | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Trade receivables | 133.3 | 126.8 | — | — |
Other receivables 1 | 10.8 | 15.5 | 3.7 | 4.1 |
Other taxes and social security | 1.2 | 2.3 | 1.5 | 1.0 |
Current contract fulfilment assets 2 | 8.4 | 13.3 | — | — |
Accrued income | 132.7 | 138.3 | — | — |
Prepayments | 48.9 | 54.5 | 4.8 | 7.2 |
335.3 | 350.7 | 10.0 | 12.3 |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 5.5 | 29.7 |
Amounts written off | — | (1.2) |
Net remeasurement of loss allowance 1 | 0.8 | (20.8) |
Business disposal | — | (1.1) |
Transfer to disposal group assets held-for-sale | — | (1.1) |
At 31 December | 6.3 | 5.5 |
| 2024 | 2023 | |
| Ageing of trade receivables | £m | £m |
Not due | 85.7 | 79.4 |
Overdue by less than three months | 14.4 | 19.3 |
Overdue between three and six months | 5.0 | 4.9 |
Overdue between six and twelve months | 2.4 | 5.4 |
Overdue more than twelve months 1 | 32.1 | 23.3 |
Allowance for doubtful debts | (6.3) | (5.5) |
133.3 | 126.8 |
Current | Non-current | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Trade payables | 98.2 | 164.2 | — | 0.1 |
Other payables | 31.4 | 27.9 | 5.5 | 6.0 |
Other taxes and social security | 65.3 | 74.4 | — | — |
Accruals | 158.3 | 159.4 | 1.2 | 2.4 |
353.2 | 425.9 | 6.7 | 8.5 |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 257.0 | 263.0 |
Additions | 73.6 | 79.5 |
Transfer to disposal group assets held-for-sale 2 | (4.7) | (0.9) |
Impairment - included in adjusted profit | (0.7) | (3.3) |
Impairment - included in business exits | (0.1) | (0.1) |
Derecognition - included in adjusted profit | (1.9) | (4.1) |
Derecognition - included in business exits | — | (8.2) |
Utilisation - included in adjusted profit | (64.4) | (66.4) |
Utilisation - included in business exits | (1.2) | (2.4) |
Exchange movement | (0.1) | (0.1) |
At 31 December | 257.5 | 257.0 |
2024 | 2023 | |||||
| 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 | 81.0 | 108.9 | 189.9 | 96.0 | 146.5 | 242.5 |
Additions | 7.3 | 9.3 | 16.6 | 10.4 | 18.4 | 28.8 |
Disposal of businesses | — | — | — | (0.4) | (0.6) | (1.0) |
Disposals – included in adjusted profit | (1.7) | (2.2) | (3.9) | (1.0) | (4.7) | (5.7) |
Transfer to disposal group assets held-for-sale 1 | — | (0.2) | (0.2) | (0.7) | (9.8) | (10.5) |
Reclassifications to intangible assets | 0.1 | (0.8) | (0.7) | — | (1.2) | (1.2) |
Asset retirements | (8.1) | (34.1) | (42.2) | (22.9) | (38.1) | (61.0) |
Exchange movement | (0.3) | (1.4) | (1.7) | (0.4) | (1.6) | (2.0) |
At 31 December | 78.3 | 79.5 | 157.8 | 81.0 | 108.9 | 189.9 |
| Depreciation and impairment | ||||||
At 1 January | 36.4 | 73.5 | 109.9 | 42.5 | 98.9 | 141.4 |
Depreciation charged - included in adjusted profit | 7.6 | 16.6 | 24.2 | 9.0 | 20.8 | 29.8 |
Depreciation charged - included in business exits | — | — | — | 0.1 | 1.3 | 1.4 |
Disposal of businesses | — | — | — | (0.3) | (0.4) | (0.7) |
Disposals – included in adjusted profit | (1.6) | (2.0) | (3.6) | (1.0) | (4.4) | (5.4) |
Impairment – included in adjusted profit | 1.3 | 0.3 | 1.6 | — | 0.9 | 0.9 |
Impairment – excluded from adjusted profit | — | — | — | 2.8 | — | 2.8 |
Impairment – included in business exits | 0.2 | — | 0.2 | 7.1 | — | 7.1 |
Transfer to disposal group assets held-for-sale 1 | — | (0.2) | (0.2) | (0.4) | (3.8) | (4.2) |
Reclassifications to intangible assets | — | 0.6 | 0.6 | — | (0.6) | (0.6) |
Asset retirements | (8.1) | (34.1) | (42.2) | (22.9) | (38.1) | (61.0) |
Exchange movement | (0.1) | (1.1) | (1.2) | (0.5) | (1.1) | (1.6) |
At 31 December | 35.7 | 53.6 | 89.3 | 36.4 | 73.5 | 109.9 |
| Net book value | ||||||
At 1 January | 44.6 | 35.4 | 80.0 | 53.5 | 47.6 | 101.1 |
At 31 December | 42.6 | 25.9 | 68.5 | 44.6 | 35.4 | 80.0 |
2024 | 2023 | |||||
| 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 | 175.0 | 178.0 | 3.0 | 194.6 | 197.6 |
Additions 1 | — | 33.5 | 33.5 | — | 32.8 | 32.8 |
Disposal of businesses | — | — | — | — | (15.7) | (15.7) |
Disposals – included in adjusted profit | — | (2.0) | (2.0) | — | (2.0) | (2.0) |
Transfer to disposal group assets held-for-sale 2 | — | (14.6) | (14.6) | — | (15.3) | (15.3) |
Reclassifications to property, plant and equipment | — | 0.7 | 0.7 | — | 1.2 | 1.2 |
Asset retirements | — | (46.2) | (46.2) | — | (20.4) | (20.4) |
Exchange movement | 0.1 | (0.7) | (0.6) | — | (0.2) | (0.2) |
At 31 December | 3.1 | 145.7 | 148.8 | 3.0 | 175.0 | 178.0 |
| Amortisation and impairment | ||||||
At 1 January | 2.5 | 85.5 | 88.0 | 2.3 | 89.3 | 91.6 |
Amortisation charged in the year - included in adjusted profit | — | 21.6 | 21.6 | — | 23.5 | 23.5 |
Amortisation charged in the year - excluded from adjusted profit | 0.2 | — | 0.2 | 0.2 | — | 0.2 |
Amortisation charged in the year - included in business exits | — | 1.6 | 1.6 | — | 5.6 | 5.6 |
Impairment – included in adjusted profit | — | 0.6 | 0.6 | — | 0.9 | 0.9 |
Impairment – included in business exits | — | 8.5 | 8.5 | — | — | — |
Disposal of businesses | — | — | — | — | (7.1) | (7.1) |
Disposals – included in adjusted profit | — | (0.3) | (0.3) | — | (1.6) | (1.6) |
Transfer to disposal group assets held-for-sale 2 | — | (4.2) | (4.2) | — | (5.3) | (5.3) |
Reclassifications to property, plant and equipment | — | (0.6) | (0.6) | — | 0.6 | 0.6 |
Asset retirements | — | (46.2) | (46.2) | — | (20.4) | (20.4) |
Exchange movement | 0.1 | (0.3) | (0.2) | — | — | — |
At 31 December | 2.8 | 66.2 | 69.0 | 2.5 | 85.5 | 88.0 |
| Net book value | ||||||
At 1 January | 0.5 | 89.5 | 90.0 | 0.7 | 105.3 | 106.0 |
At 31 December | 0.3 | 79.5 | 79.8 | 0.5 | 89.5 | 90.0 |
| 2024 | 2023 | |
| £m | £m | |
| Cost | ||
At 1 January | 1,074.2 | 1,423.3 |
Disposal of businesses | — | (199.6) |
Transfer to disposal group assets held-for-sale 1 | (72.5) | (149.0) |
Adjustment to gross goodwill balances 2 | (154.9) | — |
Exchange movement | (1.2) | (0.5) |
At 31 December | 845.6 | 1,074.2 |
| Accumulated impairment | ||
At 1 January | 578.5 | 817.4 |
Disposal of businesses | — | (196.4) |
Transfer to disposal group assets held-for-sale 1 | (25.5) | (84.7) |
Impairment – excluded from adjusted profit | 75.1 | 42.2 |
Adjustment to gross goodwill balances 2 | (154.9) | — |
At 31 December | 473.2 | 578.5 |
| Net book value | ||
At 1 January | 495.7 | 605.9 |
At 31 December | 372.4 | 495.7 |
| Capita | Capita Experience | ||||
| Public | Contact | Pension | Regulated | ||
| Service | Centre | Solutions | Services | Total | |
| CGU | £m | £m | £m | £m | £m |
| At 1 January | 286.4 | 148.6 | 60.7 | — | 495.7 |
Transfer to assets held-for-sale 1 | (47.0) | — | — | — | (47.0) |
Impairment – excluded from adjusted profit | — | (75.1) | — | — | (75.1) |
Exchange movement | — | (1.2) | — | — | (1.2) |
At 31 December | 239.4 | 72.3 | 60.7 | — | 372.4 |
| Capita Experience | |||
| Capita Public | Contact | Pension | |
| Service | Centre | Solutions | |
2024 | 10.5 % | 11.2 % | 10.6 % |
2023 | 11.0 % | 9 . 2 % | 9 . 2 % |
| Long-term | Severe but | |||
| 1% increase in | growth rate | plausible | Combination | |
| discount rate | decrease by 1% | downside | sensitivity | |
£m | £m | £m | £m | |
| Capita Public Service | — | — | — | — |
Contact Centre | (23.2) | (17.4) | (18.1) | (55.1) |
Pension Solutions | — | — | — | — |
Total | (23.2) | (17.4) | (18.1) | (55.1) |
| Motor | ||||
| Property | vehicles | Equipment | Total | |
| Net Book Value | £m | £m | £m | £m |
At 1 January 2023 | 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 | (40.3) | (5.9) | (1.9) | (48.1) |
Depreciation charged - included in business exits | (0.2) | — | — | (0.2) |
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 |
Addition of new leases | 27.6 | 5.8 | 1.2 | 34.6 |
Depreciation charged - included in adjusted profit | (36.4) | (4.2) | (1.6) | (42.2) |
Depreciation charged - included in business exits | (0.1) | — | — | (0.1) |
Impairment - excluded from adjusted profit | (0.2) | — | — | (0.2) |
Transfer to lease receivable 1 | (31.3) | — | — | (31.3) |
Disposals - included in adjusted profit | (5.5) | (0.7) | — | (6.2) |
Exchange movement | (0.6) | — | — | (0.6) |
Other movements | 18.2 | 0.1 | (0.1) | 18.2 |
At 31 December 2024 | 171.8 | 6.9 | 2.0 | 180.7 |
| 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 | 29.5 | 7.8 | 41.4 | 7.8 | 58.5 | 5.2 | 150.2 |
Reclassification between categories | — | — | — | — | 0.2 | (0.2) | — |
Provisions in the year | 19.7 | 7.0 | 5.6 | 7.4 | 28.4 | 4.6 | 72.7 |
Releases in the year | (5.0) | (1.8) | (11.4) | (1.9) | (6.4) | (2.9) | (29.4) |
Utilisation | (34.9) | (6.6) | (5.4) | (6.9) | (19.0) | (1.7) | (74.5) |
Unwinding of discount and changes in the discount rate | — | — | — | — | 0.4 | — | 0.4 |
Exchange movement | (0.2) | — | — | — | 0.1 | — | (0.1) |
At 31 December | 9.1 | 6.4 | 30.2 | 6.4 | 62.2 | 5.0 | 119.3 |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Current | 81.4 | 101.6 |
Non-current | 37.9 | 48.6 |
| 119.3 | 150.2 |
| 2024 | 2023 | Year on Year | ||
| Notes | £m | £m | movement | |
Cash and cash equivalents | 4.5.4 | (253.6) | (162.6) | (91.0) |
Overdraft | 4.5.4 | 62.2 | 95.0 | (32.8) |
Lease liabilities | 4.4.1 | 348.7 | 363.4 | (14.7) |
Private placement loan notes 1 | 4.5.2 | 269.3 | 262.5 | 6.8 |
Other finance | 4.5.2 | 0.1 | 0.1 | — |
Cross currency interest rate swaps | 4.5.2 | (12.2) | (13.6) | 1.4 |
Deferred consideration | 4.5.2 | 0.7 | 0.7 | — |
Net debt | 415.2 | 545.5 | (130.3) | |
Undrawn available financing facilities | 4.5.2b | 250.0 | 260.7 | (10.7) |
Capital | 665.2 | 806.2 | (141.0) |
| 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 2024 | £m | £m | £m | £m | £m | £m | £m |
Overdraft* | 62.2 | — | — | — | — | — | 62.2 |
| Private placement loan | |||||||
notes | 89.0 | 119.9 | 45.7 | 18.4 | — | — | 273.0 |
Interest on loan notes | 13.4 | 11.8 | 2.4 | 4.5 | — | — | 32.1 |
Lease liabilities | 63.3 | 52.5 | 45.9 | 40.6 | 35.1 | 249.1 | 486.5 |
Deferred consideration | — | 0.7 | — | — | — | — | 0.7 |
| Cross-currency | |||||||
interest rate swaps | 1.1 | 1.1 | — | — | — | — | 2.2 |
| Cash flow hedges | |||||||
currency swaps | 5.0 | 5.0 | 1.7 | 1.7 | — | — | 13.4 |
| Cash flow hedges | |||||||
Interest rate swaps | 1.7 | — | — | — | — | — | 1.7 |
| Other financial | |||||||
instruments | 0.1 | — | — | — | — | — | 0.1 |
235.8 | 191.0 | 95.7 | 65.2 | 35.1 | 249.1 | 871.9 |
| 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 |
2024 | 2023 | |||
| Effect on | ||||
| profit | Effect on | Effect on profit | Effect on | |
| before tax | equity | before tax | equity | |
| £m | £m | £m | £m | |
USD | 1.3 | 0.6 | 0.6 | 4.8 |
INR | — | 1.3 | — | 3.4 |
ZAR | — | 1.3 | 0.5 | 3.8 |
PLN | — | 0.3 | — | 0.2 |
| 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 2024 | £m | £m | £m | £m | £m | £m | £m |
| Fixed rate | |||||||
| Private placement | |||||||
loan notes | 75.9 | 118.4 | 40.9 | 17.5 | — | — | 252.7 |
| Floating rate | |||||||
Cash in hand | (253.6) | — | — | — | — | — | (253.6) |
Overdraft | 62.2 | — | — | — | — | — | 62.2 |
| 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 |
| 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 | 46.2 | 15.5 | 13.0 | (0.8) | assets/ | (1.4) |
| 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 | 269.3 | 12.2 | Financial liabilities | 1.4 |
| 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 | 102.3 | 28.8 | 1.8 | — | liabilities | 6.8 |
| Interest rate swaps | Financial | ||||||
| - private placement loan | Interest | assets/ | |||||
| notes | rate risk | 32.6 | 46.2 | 0.2 | (0.3) | liabilities | 0.6 |
| Cross currency swaps | Foreign | Financial | |||||
| - private placement loan | exchange | assets/ | |||||
| notes | risk | 51.9 | — | 2.7 | — | liabilities | 3.9 |
186.8 | 75.0 | 4.7 | (0.3) | 11.3 |
| 2024 | 2023 | |
| £m | £m | |
| At 1 January | (3.8) | 4.1 |
Change in fair value recognised in the consolidated statement of other comprehensive income | 9.9 | (8.5) |
| Reclassified to the consolidated income statement: | ||
| recognised in administrative expenses | (2.8) | (2.0) |
| Change in tax | (1.8) | 2.6 |
| At 31 December | 1.5 | (3.8) |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Finance income | |||
| Interest income | |||
| Interest on cash | (2.3) | (1.9) | |
Interest on finance lease assets | (5.6) | (4.1) | |
Net interest income on defined benefit pension schemes | 5.2 | (2.1) | (2.7) |
Total finance income | (10.0) | (8.7) | |
| Finance costs | |||
| Interest expense | |||
Private placement loan notes 1 | 20.0 | 16.3 | |
Bank loans and overdrafts | 8.5 | 14.1 | |
Cost of non-recourse trade receivables financing | 3.1.1 | 3.4 | 3.7 |
Interest on finance lease liabilities | 22.4 | 22.3 | |
Discount unwind on provisions | 1.6 | 2.3 | |
Total interest expense | 55.9 | 58.7 | |
| Finance costs included within business exits | |||
Interest on finance lease liabilities | 0.3 | — | |
| Finance costs excluded from adjusted profits | |||
| Non-designated foreign exchange forward contracts – change | |||
in mark-to-market value | (0.4) | 3.2 | |
Fair value hedge ineffectiveness 2 | 4.2.4 | 0.5 | (1.0) |
Total finance costs excluded from adjusted profit | 0.4 | 2.2 | |
Total finance costs | 56.3 | 60.9 | |
Net finance costs included in adjusted profit | 45.9 | 50.0 | |
Total net finance costs | 46.3 | 52.2 |
| 2024 | 2023 | Type of financial | |
| Amounts recognised on the balance sheet | £m | £m | instrument |
| Financial | |||
Lease liabilities | 348.7 | 363.4 | liabilities |
| 2024 | 2023 | Type of financial | |
| Amounts recognised on the balance sheet | £m | £m | instrument |
| Financial | |||
Lease receivables | 95.7 | 70.3 | assets |
| 2024 | 2023 | |
| £m | £m | |
Within 1 year | 9.5 | 9.9 |
Between 1-2 years | 10.0 | 8.2 |
Between 2-3 years | 6.4 | 7.7 |
Between 3-4 years | 6.4 | 4.0 |
Between 4-5 years | 10.1 | 4.0 |
More than 5 years | 107.5 | 65.5 |
Total undiscounted lease payments receivable | 149.9 | 99.3 |
Unearned finance income | (54.2) | (29.0) |
Net investment in lease receivables | 95.7 | 70.3 |
| 2024 | 2023 | |
| Change in finance lease receivables during the year | £m | £m |
At 1 January | 70.3 | 76.3 |
Payments received | (11.5) | (10.1) |
Interest accrued (see note 4.3) | 5.6 | 4.1 |
Transfers from right-of-use assets 1 (see note 3.5) | 31.3 | — |
At 31 December | 95.7 | 70.3 |
| Derivatives | |||||||||
| used for | Amortised | Non- | |||||||
| Fair value | FVPL | FVOCI | hedging | cost | Total | Current | current | ||
At 31 December 2024 | Note | hierarchy | £m | £m | £m | £m | £m | £m | £m |
| Financial assets | |||||||||
Lease receivables | 4.4.2 | n/a | — | — | — | 95.7 | 95.7 | 4.2 | 91.5 |
Cash flow hedges – foreign exchange contracts | 4.2.4 | Level-2 | — | — | 1.8 | — | 1.8 | 0.4 | 1.4 |
Cash flow hedges – currency swaps | 4.2.4 | Level-2 | — | — | 2.7 | — | 2.7 | 1.8 | 0.9 |
Cash flow hedges – Interest rate swaps | 4.2.4 | Level-2 | — | — | 0.2 | — | 0.2 | 0.2 | — |
Non-designated foreign exchange forwards and swaps | Level-2 | 0.7 | — | — | — | 0.7 | 0.6 | 0.1 | |
Cross-currency interest rate swaps | a | Level-2 | — | — | 13.0 | — | 13.0 | 13.0 | — |
Originated loans receivable | n/a | — | — | — | 0.7 | 0.7 | — | 0.7 | |
Financial assets at fair value through P&L | Level-3 | 4.1 | — | — | — | 4.1 | 0.4 | 3.7 | |
Financial assets at fair value through OCI | Level-3 | — | 0.7 | — | — | 0.7 | — | 0.7 | |
4.8 | 0.7 | 17.7 | 96.4 | 119.6 | 20.6 | 99.0 | |||
| Other financial assets | |||||||||
| Cash | 4.5.4 | n/a | — | — | — | 253.6 | 253.6 | 253.6 | — |
Total financial assets | 4.8 | 0.7 | 17.7 | 350.0 | 373.2 | 274.2 | 99.0 | ||
| Financial liabilities | |||||||||
Private placement loan notes | a | n/a | — | — | — | 269.3 | 269.3 | 87.6 | 181.7 |
Other finance | n/a | — | — | — | 0.1 | 0.1 | 0.1 | — | |
Cash flow hedges – interest rate swaps | 4.2.4 | Level-2 | — | — | 0.3 | — | 0.3 | 0.3 | — |
Non-designated foreign exchange forwards and swaps | Level-2 | 0.2 | — | — | — | 0.2 | 0.2 | — | |
Cross-currency interest rate swaps | a | Level-2 | — | — | 0.8 | — | 0.8 | — | 0.8 |
Deferred consideration payable | n/a | — | — | — | 0.7 | 0.7 | — | 0.7 | |
0.2 | — | 1.1 | 270.1 | 271.4 | 88.2 | 183.2 | |||
| Other financial liabilities | |||||||||
Overdrafts | 4.5.4 | n/a | — | — | — | 62.2 | 62.2 | 62.2 | — |
Lease liabilities | 4.4.1 | n/a | — | — | — | 348.7 | 348.7 | 42.9 | 305.8 |
Total financial liabilities | 0.2 | — | 1.1 | 681.0 | 682.3 | 193.3 | 489.0 |
| Derivatives | |||||||||
| used for | Amortised | Non- | |||||||
| Fair value | FVPL | FVOCI | hedging | cost | Total | Current | current | ||
At 31 December 2023 | Note | hierarchy | £m | £m | £m | £m | £m | £m | £m |
| Financial assets | |||||||||
Lease receivables | 4.4.2 | n/a | — | — | — | 70.3 | 70.3 | 6.3 | 64.0 |
Cash flow hedges – foreign exchange contracts | 4.2.4 | Level-2 | — | — | 1.8 | — | 1.8 | 1.4 | 0.4 |
Cash flow hedges – interest rate swaps | 4.2.4 | Level-2 | — | — | 0.1 | — | 0.1 | 0.1 | — |
Non-designated foreign exchange forwards and swaps | Level-2 | 0.3 | — | — | — | 0.3 | 0.3 | — | |
Cross-currency interest rate swaps | a | Level-2 | — | — | 14.5 | — | 14.5 | — | 14.5 |
Originated loans receivable | n/a | — | — | — | 0.7 | 0.7 | — | 0.7 | |
Financial assets at fair value through P&L | Level-3 | 16.9 | — | — | — | 16.9 | — | 16.9 | |
Financial assets at fair value through OCI | Level-3 | — | 0.7 | — | — | 0.7 | — | 0.7 | |
Deferred consideration receivable | n/a | — | — | — | 20.0 | 20.0 | 20.0 | — | |
17.2 | 0.7 | 16.4 | 91.0 | 125.3 | 28.1 | 97.2 | |||
| Other financial assets | |||||||||
Cash | 4.5.4 | n/a | — | — | — | 155.4 | 155.4 | 155.4 | — |
Cash included within disposal group assets held-for-sale | 2.8 | n/a | — | — | — | 7.2 | 7.2 | 7.2 | — |
Total financial assets | 17.2 | 0.7 | 16.4 | 253.6 | 287.9 | 190.7 | 97.2 | ||
| Financial liabilities | |||||||||
Private placement loan notes | a | n/a | — | — | — | 262.5 | 262.5 | — | 262.5 |
Other finance | n/a | — | — | — | 0.1 | 0.1 | 0.1 | — | |
Cash flow hedges – foreign exchange contracts | 4.2.4 | Level-2 | — | — | 3.6 | — | 3.6 | 1.5 | 2.1 |
Cash flow hedges – currency swaps | 4.2.4 | Level-2 | — | — | 1.2 | — | 1.2 | — | 1.2 |
Cash flow hedges – interest rate swaps | 4.2.4 | Level-2 | — | — | 0.6 | — | 0.6 | 0.6 | — |
Non-designated foreign exchange forwards and swaps | Level-2 | 0.2 | — | — | — | 0.2 | 0.1 | 0.1 | |
Cross-currency interest rate swaps | a | Level-2 | — | — | 0.9 | — | 0.9 | — | 0.9 |
Deferred consideration payable | n/a | — | — | — | 0.7 | 0.7 | — | 0.7 | |
Put options of non-controlling interests | c | Level-3 | — | 8.5 | — | — | 8.5 | 8.5 | — |
0.2 | 8.5 | 6.3 | 263.3 | 278.3 | 10.8 | 267.5 | |||
| Other financial liabilities | |||||||||
Overdrafts | 4.5.4 | n/a | — | — | — | 95.0 | 95.0 | 95.0 | — |
Lease liabilities | 4.4.1 | n/a | — | — | — | 363.4 | 363.4 | 51.1 | 312.3 |
Total financial liabilities | 0.2 | 8.5 | 6.3 | 721.7 | 736.7 | 156.9 | 579.8 |
| Put options of | Investments | |
| non-controlling | FVPL and | |
| interests | FVOCI | |
| £m | £m | |
At 1 January 2023 | 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 |
Change in put-options recognised in other comprehensive income | (8.5) | — |
Additions | — | — |
Disposals | — | (8.2) |
Loss in fair value recognised in income statement | — | (4.6) |
At 31 December 2024 | — | 4.8 |
| 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 1 | USD | 189.1 |
| 2024 | 2023 | |
| £m | £m | |
Cash and cash equivalents | 253.6 | 155.4 |
Overdrafts | (62.2) | (95.0) |
191.4 | 60.4 | |
| Cash, net of overdrafts, included in disposal group assets and liabilities | ||
held-for-sale (note 2.8.2) | — | 7.2 |
Total cash, cash equivalents and overdrafts | 191.4 | 67.6 |
| 2024 | 2023 | 2024 | 2023 | |
| Allotted, called up and fully paid | № m | № m | £m | £m |
Ordinary shares of 2 1/15p each At 1 January | 1,701.1 | 1,684.1 | 35.2 | 34.8 |
Issue of share capital | — | 17.0 | — | 0.4 |
At 31 December | 1,701.1 | 1,701.1 | 35.2 | 35.2 |
| 2024 | 2023 | |
| 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 |
| 2024 | 2023 | 2024 | 2023 | |
| Employee benefit trust shares | № m | № m | £m | £m |
| Ordinary shares of 2 1/15p | ||||
At 1 January | 16.8 | 9.3 | (0.7) | (4.2) |
Shares purchased | 2.5 | 17.0 | (0.6) | (0.4) |
Issued on exercise of share options | (12.0) | (9.5) | 1.0 | 3.9 |
At 31 December | 7.3 | 16.8 | (0.3) | (0.7) |
| 2024 | 2023 | Movement | |
| Net defined benefit pension asset | £m | £m | £m |
Defined benefit obligation | (1,048.2) | (1,178.3) | 130.1 |
Fair value of plan assets | 1,086.1 | 1,205.1 | (119.0) |
Net defined pension asset after effect of asset ceiling limit | 37.9 | 26.8 | 11.1 |
| 2024 | 2023 | |
| № m | № m | |
Outstanding at 1 January | 41.2 | 41.7 |
Awarded during the year | 50.0 | 16.6 |
Exercised | (12.0) | (9.5) |
Lapses | (8.9) | (7.6) |
Outstanding at 31 December | 70.3 | 41.2 |
Exercisable at 31 December | — | — |
| 2024 | 2023 | |
| £m | £m | |
Defined contribution scheme | 45.6 | 51.7 |
| Defined benefit schemes | ||
Current service cost | 2.7 | 2.5 |
Administration costs | 5.7 | 4.4 |
Past service cost | — | 0.6 |
Termination benefits | 0.1 | 0.2 |
Interest cost | (2.1) | (2.7) |
Total defined benefit schemes | 6.4 | 5.0 |
| Total charged to profit before tax in the consolidated income | ||
statement | 52.0 | 56.7 |
| Group total | |
| Change in assumptions compared with 31 December 2024 actuarial assumptions | £m |
Base defined benefit obligation | 1,048.2 |
0.5% pa decrease in discount rate | 1,120.0 |
0.5% pa increase in salary increases | 1,049.3 |
0.5% pa increase in inflation (and related assumption, eg salary and pension increases) | 1,083.1 |
1 year increase in life expectancy | 1,079.0 |
| Group total | ||||||
2024 | 2023 | |||||
| Quoted | Unquoted * | Total | Quoted | Unquoted * | Total | |
| £m | £m | £m | £m | £m | £m | |
| Scheme assets at fair value: | ||||||
| Equities: | ||||||
– UK | 0.1 | 0.7 | 0.8 | 0.1 | 3.0 | 3.1 |
– Overseas | 2.0 | 44.3 | 46.3 | 1.5 | 34.3 | 35.8 |
– Private | 0.1 | — | 0.1 | 0.1 | — | 0.1 |
2.2 | 45.0 | 47.2 | 1.7 | 37.3 | 39.0 | |
| Debt securities: | ||||||
– UK Government | 432.6 | 7.2 | 439.8 | 538.5 | 1.2 | 539.7 |
– UK Corporate | 0.1 | 36.2 | 36.3 | 0.1 | 45.7 | 45.8 |
– Overseas Government | 8.3 | 13.6 | 21.9 | 9.8 | 11.9 | 21.7 |
– Overseas Corporate | 0.3 | 213.0 | 213.3 | 0.3 | 211.7 | 212.0 |
– Emerging Markets | 0.5 | 2.6 | 3.1 | 0.4 | 2.7 | 3.1 |
– Private Debt | — | 79.3 | 79.3 | — | 110.5 | 110.5 |
441.8 | 351.9 | 793.7 | 549.1 | 383.7 | 932.8 | |
Property | 2.1 | 33.4 | 35.5 | 2.2 | 45.8 | 48.0 |
Infrastructure | 1.1 | — | 1.1 | 1.0 | — | 1.0 |
Credit Funds | 2.2 | — | 2.2 | 1.6 | — | 1.6 |
Hedge Funds | — | 0.4 | 0.4 | — | 1.1 | 1.1 |
Absolute Return Funds | — | — | — | 0.2 | — | 0.2 |
Insurance Contracts | — | 66.5 | 66.5 | — | 69.7 | 69.7 |
Cash | 110.8 | 24.3 | 135.1 | 81.3 | 20.4 | 101.7 |
Other | — | 4.4 | 4.4 | 4.4 | 5.6 | 10.0 |
116.2 | 129.0 | 245.2 | 90.7 | 142.6 | 233.3 | |
Total | 560.2 | 525.9 | 1,086.1 | 641.5 | 563.6 | 1,205.1 |
| Present value of scheme liabilities | ||||||
(before effect of asset ceiling limit) | (1,047.9) | (1,178.3) | ||||
| Net surplus | ||||||
(before effect of asset ceiling limit) | 38.2 | 26.8 | ||||
Effect of asset ceiling limit | (0.3) | — | ||||
| Present value of scheme liabilities | ||||||
(after effect of asset ceiling limit) | (1,048.2) | (1,178.3) | ||||
| Net surplus | ||||||
(after effect of asset ceiling limit) | 37.9 | 26.8 |
| Group total | ||||||
Defined benefit obligation | Fair value of plan assets | Net defined benefit asset | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | (1,178.3) | (1,136.1) | 1,205.1 | 1,175.7 | 26.8 | 39.6 |
| Included in the consolidated | ||||||
| income statement: | ||||||
Current service cost | (2.7) | (2.5) | — | — | (2.7) | (2.5) |
Administration costs | (5.7) | (4.4) | — | — | (5.7) | (4.4) |
Past service cost | — | (0.6) | — | — | — | (0.6) |
Termination benefits | (0.1) | (0.2) | — | — | (0.1) | (0.2) |
Interest (expense)/income* | (51.8) | (53.4) | 53.9 | 56.1 | 2.1 | 2.7 |
| Sub-total in consolidated | ||||||
income statement | (60.3) | (61.1) | 53.9 | 56.1 | (6.4) | (5.0) |
Included in other comprehensive income: | ||||||
| Actuarial gain/(loss) arising from: | ||||||
– demographic assumptions | 2.1 | 6.9 | — | — | 2.1 | 6.9 |
– financial assumptions | 141.2 | (28.5) | — | — | 141.2 | (28.5) |
– experience adjustments | (2.5) | (6.9) | — | — | (2.5) | (6.9) |
| – changes in asset ceiling/ | ||||||
minimum liability | (0.3) | — | — | — | (0.3) | — |
| Return on plan assets excluding | ||||||
interest | — | — | (152.3) | (39.7) | (152.3) | (39.7) |
Sub-total in other comprehensive income | 140.5 | (28.5) | (152.3) | (39.7) | (11.8) | (68.2) |
Employer contributions | — | — | 29.2 | 60.5 | 29.2 | 60.5 |
Contributions by employees | (2.0) | (2.1) | 2.0 | 2.1 | — | — |
Benefits paid | 50.4 | 50.4 | (50.4) | (50.4) | — | — |
| Exchange movement - recognised | ||||||
in other comprehensive income | 1.5 | (0.9) | (1.4) | 0.8 | 0.1 | (0.1) |
At 31 December | (1,048.2) | (1,178.3) | 1,086.1 | 1,205.1 | 37.9 | 26.8 |
| Group total | ||||||
Defined benefit obligation | Fair value of plan assets | Net defined benefit asset | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Schemes in a net surplus | ||||||
HPS | (995.1) | (1,125.0) | 1,034.4 | 1,154.4 | 39.3 | 29.4 |
Other schemes | (13.9) | (15.8) | 17.5 | 19.1 | 3.6 | 3.3 |
(1,009.0) | (1,140.8) | 1,051.9 | 1,173.5 | 42.9 | 32.7 | |
| Schemes in a net deficit | ||||||
Other schemes | (39.2) | (37.5) | 34.2 | 31.6 | (5.0) | (5.9) |
(39.2) | (37.5) | 34.2 | 31.6 | (5.0) | (5.9) | |
At 31 December | (1,048.2) | (1,178.3) | 1,086.1 | 1,205.1 | 37.9 | 26.8 |
| Proportion of | Proportion of | |||
| overall liability | overall liability | |||
% | Duration (years) | % | Duration (years) | |
2024 | 2024 | 2023 | 2023 | |
Active members | 5 | 15.5 | 5 | 17.1 |
Deferred members | 53 | 16.5 | 54 | 18.3 |
Pensioners | 42 | 9.9 | 41 | 10.8 |
Total percentage / average duration | 100 | 13.7 | 100 | 15.1 |
| 2024 | 2023 | |
Main assumptions 1 : | % | % |
Rate of price inflation – RPI | 3.10 | 3.05 |
Rate of price inflation – CPI | 2.55 | 2.45 |
Rate of salary increase | 3.10 | 3.05 |
Rate of increase of pensions in payment 2 : | ||
– RPI inflation capped at 5% per annum | 2.95 | 3.00 |
– RPI inflation capped at 2.5% per annum | 2.00 | 2.15 |
– CPI inflation capped at 5% per annum | 2.55 | 2.45 |
Discount rate | 5.50 | 4.55 |
Expected take up maximum available tax free cash | 85.00 | 85.00 |
| Member currently aged 65 (current life expectancy) | ||||
Male | Female | |||
2024 | 2023 | 2024 | 2023 | |
HPS 1 | 21.9 | 21.9 | 24.0 | 23.9 |
Other Schemes | 20.5 to 23.0 | 21.0 to 22.9 | 23.0 to 24.7 | 23.4 to 24.6 |
| Member currently aged 45 (life expectancy at 65) | ||||
Male | Female | |||
2024 | 2023 | 2024 | 2023 | |
HPS 1 | 22.6 | 22.6 | 25.3 | 25.2 |
Other Schemes | 21.8 to 25.2 | 22.2 to 25.1 | 24.4 to 26.7 | 24.9 to 26.6 |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Wages and salaries | 1,216.9 | 1,431.0 | |
Social security costs | 122.6 | 140.6 | |
Pension costs | 54.1 | 59.4 | |
Share-based payments | 5.1 | 6.0 | 5.5 |
1,399.6 | 1,636.5 |
| 2024 | 2023 | |
| The average number of employees during the year was made up as follows: | Number | Number |
Sales | 218 | 380 |
Administration | 1,962 | 2,405 |
Operations | 36,328 | 45,104 |
47,889 |
| 2024 | 2023 | |
| £m | £m | |
Short-term employment benefits | 8.2 | 7.6 |
Pension | — | 0.1 |
Share-based payments | 3.9 | 1.7 |
12.1 | 9.4 |
Company name | Share class | ||
Akinika Debt Recovery Limited (in liquidation) 1 | £1.00 Ordinary | ||
Akinika Limited (in liquidation) 1 | £1.00 Ordinary | ||
Capita (210568) Limited (in liquidation) 25 | €0.0012 | Ordinary | |
Capita (Polska) Spółka z ograniczoną odpowiedzialnością 8 | PLZ50.00 Ordinary | ||
Capita (South Africa) (Pty) Limited 14 | ZAR1.00 Ordinary | ||
Capita (USA) Holdings Inc. 7 | US$1.00 Ordinary | ||
Capita Business Services Ltd 9 | £1.00 Ordinary | ||
Capita Business Support Services Ireland Limited 22 | €1.00 Ordinary | ||
Capita Corporate Director Limited (D) 9 | £1.00 Ordinary | ||
Capita Customer Management Limited 9 | £1.00 Ordinary | ||
Capita Customer Services (Germany) GmbH 20 | €1.00 Ordinary | ||
Capita Customer Services AG 13 | CHF1.00 Ordinary | ||
Capita Customer Solutions (UK) Limited (in liquidation) 1 | £1.00 Ordinary | ||
Capita Customer Solutions Limited 22 | €1.00 Ordinary | ||
Capita Cyprus Holdings Limited (in liquidation) 5 | £1.00 Ordinary | ||
Capita Dubai Limited 9 | £1.00 Ordinary | ||
Capita Employee Benefits Holdings Limited 9 * | £1.00 Ordinary | ||
Capita Energie Services GmbH 15 ► | €1.00 Ordinary | ||
Capita Financial Services Holdings Limited 9 * | £1.00 Ordinary | ||
Capita Gas Registration and Ancillary Services Limited (in liquidation) 1 | £1.00 Ordinary | ||
Capita GMPS Trustees Limited (D) 9 | £1.00 Ordinary | ||
Capita Group Insurance PCC Limited 17 * | £1.00 CG1 | ||
| £1.00 CIC2 | |||
| £1.00 Ordinary | |||
Capita Group Secretary Limited (D) 9 | £1.00 Ordinary | ||
Capita HCH Limited 9 | £1.00 Ordinary | ||
Capita Health Holdings Limited 9 | £1.00 Ordinary | ||
Capita Holdings Limited 9 * | £1.00 Ordinary | ||
Capita India Private Limited 19 | INR10.00 Ordinary | ||
Capita Insurance Services Holdings Limited 9 | £1.00 Ordinary | ||
Capita Insurance Services Limited 9 | £1.00 Ordinary | ||
Capita International Limited 9 * | £1.00 Ordinary | ||
Capita International Retirement Benefit Scheme Trustees Limited (D) 9 * | £1.00 Ordinary | ||
Company name | Share class | |
Capita Ireland Limited 22 * | €1.00 Ordinary | |
Capita IT Services Holdings Limited 9 | £1.00 Ordinary | |
Capita IT Services Limited 18 | £1.00 Ordinary | |
Capita Justice & Secure Services Holdings Limited (in liquidation) 1 | £1.00 Ordinary | |
Capita Life & Pensions Regulated Services Limited 9 * | £1.00 Ordinary | |
Capita Life & Pensions Services Limited 9 * | £1.00 Ordinary | |
Capita Life and Pensions International Limited 9 | £1.00 Ordinary | |
Capita Life and Pensions Services (Isle of Man) Limited (D) 16 | £1.00 Ordinary | |
Capita Managed IT Solutions Limited 1! | £1.00 Ordinary | |
Capita Mortgage Administration Limited 9 | £1.00 Ordinary | |
Capita Mortgage Software Solutions Limited (in liquidation) 1 | £1.00 Ordinary | |
Capita Norman + Dawbarn Limited (in liquidation) 3 □ | NGN1.00 Ordinary | |
Capita Offshore Services Private Limited (in liquidation) 19 | INR10.00 Ordinary | |
Capita Pension Solutions Limited 9 * | £1.00 Ordinary | |
Capita Property and Infrastructure (Structures) Limited (D) 9 | £1.00 Ordinary | |
Capita Property and Infrastructure Consultants LLC (in liquidation) 2 ♦ | AED1,000.00 Ordinary | |
Capita Property and Infrastructure Holdings Limited 9 | £1.00 Ordinary | |
Capita Property and Infrastructure International Holdings Limited (D) 9 | £1.00 Ordinary | |
Capita Property and Infrastructure International Limited (D) 9 | £1.00 Ordinary | |
Capita Property and Infrastructure Limited 9 | £1.00 Ordinary | |
Capita Retail Financial Services Limited (in liquidation) 1 | £1.00 Ordinary | |
Capita Secure Information Solutions Limited 9 | £1.00 Ordinary | |
Capita Shared Services Limited 9 * | £1.00 Ordinary | |
Capita Symonds Saudi Arabia Limited (D) 12 ▲ | N/A | |
Capita West GmbH 20 | €25,000.00 Ordinary | |
Computerland UK Limited 9 | £1.00 Ordinary | |
Contact Associates Limited 9 | £1.00 Ordinary | |
CPLAS Trustees Limited (D) 9 | £1.00 Ordinary | |
Daisy Updata Communications Limited 24 ▲ | £1.00 Ordinary B | |
Debt Solutions (Holdings) Limited 9 | £1.00 Ordinary | |
Dragonfly Technology Solutions Ltd 9 ○ | £0.000001 | Ordinary |
£0.000001 | A Ordinary |
Company name | Share class | |
Duke 2021 | Topco Limited 4 > | £1.00 B Ordinary |
E.B. Consultants Limited (D) 9 | £1.00 Ordinary | |
Electra-Net (UK) Limited 9 | £1.00 Ordinary | |
Entrust Support Services Limited 21 ▼ | £1.00 Ordinary | |
| Euristix (Holdings) Limited | (in liquidation) 1 | £1.00 Ordinary |
| Euristix Limited | (in liquidation) 1 | £1.00 Ordinary |
Fire Service College Limited 9 | £1.00 Ordinary | |
Full Circle Contact Centre Services (Proprietary) Limited !4 | ZAR0.01 Ordinary | |
Grosvenor Career Services Limited (D) 9 | £1.00 Ordinary | |
RE (Regional Enterprise) Limited 9 | £1.00 Ordinary | |
Retain International (Holdings) Limited 9 | £1.00 Ordinary | |
Retain International Limited 9 | £1.00 Ordinary | |
SBJ Benefit Consultants Limited (D) 9 | £1.00 Ordinary | |
SBJ Professional Trustees Limited (D) (in liquidation) 1 | £1.00 Ordinary | |
Smart DCC Limited 9 | £1.00 Ordinary | |
Tascor E & D Services Limited (in liquidation) 1 | £1.00 Ordinary | |
Tascor Services Limited 9 | £1.00 Ordinary | |
TELAG AG 10 | CHF1,000.00 Ordinary | |
ThirtyThree APAC Limited (D) 6 | HKD1.00 Ordinary | |
Updata Infrastructure (UK) Limited (in liquidation) 1 | £1.00 Ordinary | |
Urban Vision Partnership Limited 9 ► | £1.00 Ordinary B | |
Ventura (India) Private Limited 23 | INR10.00 Ordinary | |
Ventura (UK) India Limited 9 | £1.00 Ordinary | |
Western Mortgage Services Limited 9 | £1.00 Ordinary | |
Woolf Limited 9 | £1.00 Ordinary | |
Company name | Company registration |