| Year ended 30 September | |||||||
2024 | 2023 | ||||||
| Non-headline | Non-headline | ||||||
| Headline | (note 5) | Total | Headline | (note 5) | Total | ||
| Notes | £ million | £ million | £ million | £ million | £ million | £ million | |
Passenger revenue | |||||||
| Ancillary revenue | |||||||
Airline ancillary revenue | |||||||
Holidays incremental revenue | |||||||
Total ancillary revenue | |||||||
Total revenue | 8 | ||||||
Fuel | ( | ( | ( | ( | |||
Airports and ground handling | ( | ( | ( | ( | |||
Crew | ( | ( | ( | ( | |||
Navigation | ( | ( | ( | ( | |||
Maintenance | ( | ( | ( | ( | |||
Holidays direct operating costs (excluding flights) | ( | ( | ( | ( | |||
Selling and marketing | ( | ( | ( | ( | |||
Other costs | ( | ( | ( | ( | ( | ( | |
Other income | |||||||
EBITDA | ( | ( | |||||
Depreciation | 12 | ( | ( | ( | ( | ( | |
Amortisation of intangible assets | 11 | ( | ( | ( | ( | ||
Operating profit | ( | ( | |||||
Interest receivable and other financing income | |||||||
Interest payable and other financing charges | ( | ( | ( | ( | |||
Foreign exchange gain | |||||||
Net finance income/(charges) | 2 | ( | ( | ||||
Profit before tax | 3 | ( | ( | ||||
Tax cha rge | 6 | ( | ( | ( | ( | ||
Profit for the year | ( | ( | |||||
| Earnings per share, pence | |||||||
Basic | 7 | ||||||
Diluted | 7 |
| Year ended | Year ended | ||
| 30 September | 30 September | ||
| 2024 | 2023 | ||
| Notes | £ million | £ million | |
Profit for the year | |||
| Other comprehensive (loss)/income | |||
| Items that may be reclassified to the income statement: | |||
| Cash flow hedges | |||
Fair value losses in the year | ( | ( | |
Losses/(gains) transferred to the income statement | ( | ||
Hedge ineffectiveness/discontinuation losses transferred to the income statement | |||
Related deferred tax credit | 6 | ||
Cost of hedging | ( | ( | |
Related deferred tax credit | 6 | ||
| Items that will not be reclassified to the income statement: | |||
Remeasurement loss of post–employment benefit obligations | 21 | ( | ( |
Related deferred tax credit/(charge) | 6 | ( | |
Fair value gain on equity investment | |||
( | ( | ||
Total comprehensive income for the year |
| As at 30 | As at 30 | ||
| September 2024 | September 2023 | ||
| Notes | £ million | £ million | |
| Non-current assets | |||
Goodwill | 11 | ||
Other intangible assets | 11 | ||
Property, plant and equipment | 12 | ||
Derivative financial instruments | 26 | ||
Equity investment | 26 | ||
Restricted cash | 15 | ||
Other non-current assets | 13 | ||
| |||
| Current assets | |||
Trade and other receivables | 14 | ||
Current intangible assets | 11 | ||
Derivative financial instruments | 26 | ||
Other investments | 15 | ||
Cash and cash equivalents | 15 | ||
| |||
| Current liabilities | |||
Trade and other payables | 16 | ( | ( |
Unearned revenue | 17 | ( | ( |
Borrowings | 18 | ( | ( |
Lease liabilities | 19 | ( | ( |
Derivative financial instruments | 26 | ( | ( |
Current tax liabilities | 6 | ( | ( |
Provisions for liabilities and charges | 20 | ( | ( |
( | ( | ||
Net current assets/(liabilities) | ( |
| As at 30 | As at 30 | ||
| September 2024 | September 2023 | ||
| Notes | £ million | £ million | |
| Non-current liabilities | |||
Unearned revenue | 17 | ( | ( |
Borrowings | 18 | ( | ( |
Lease liabilities | 19 | ( | ( |
Derivative financial instruments | 26 | ( | ( |
Other liabilities | ( | ( | |
Post–employment benefit obligations | 21 | ( | ( |
Provisions for liabilities and charges | 20 | ( | ( |
Deferred tax liabilities | 6 | ( | ( |
( | ( | ||
Net assets | |||
| Shareholders’ equity | |||
Share capital | 22 | ||
Share premium | |||
Hedging reserve | ( | ||
Cost of hedging reserve | ( | ( | |
Translation reserve | |||
Retained earnings | |||
Total equity |
| Retained | |||||||
| earnings/ | |||||||
| Share | Share | Hedging | Cost of hedging | Translation | (accumulated | ||
| capital | premium | reserve | reserve | reserve | losses) | Total equity | |
| £ million | £ million | £ million | £ million | £ million | £ million | £ million | |
At 1 October 2023 | ( | ||||||
Profit for the year | |||||||
Other comprehensive (loss)/income | ( | ( | ( | ||||
Total comprehensive (loss)/income | ( | ( | |||||
Dividends paid | ( | ( | |||||
| Share incentive schemes | |||||||
| Employee share schemes – | |||||||
Value of employee services (note 23) | |||||||
Purchase of own shares | ( | ( | |||||
At 30 September 2024 | ( | ( |
| Retained | |||||||
| earnings/ | |||||||
| Share | Share | Hedging | Cost of hedging | Translation | (accumulated | ||
| capital | premium | reserve | reserve | reserve | losses) | Total equity | |
| £ million | £ million | £ million | £ million | £ million | £ million | £ million | |
At 1 October 2022 | ( | ( | |||||
Profit for the year | |||||||
Other comprehensive loss | ( | ( | ( | ( | |||
Total comprehensive (loss)/income | ( | ( | |||||
| Share incentive schemes | |||||||
| Employee share schemes – | |||||||
Value of employee services (note 23) | |||||||
Purchase of own shares | ( | ( | |||||
Currency translation transfer 1 | ( | ||||||
At 30 September 2023 | ( |
| Year ended | Year ended | ||
| 30 September | 30 September | ||
| 2024 | 2023 | ||
| Notes | £ million | £ million | |
| Cash flows from operating activities | |||
Cash generated from operations | 24 | ||
Dividends paid | 9 | ( | |
Interest and other financing charges paid | ( | ( | |
Interest and other financing income received | |||
Settlement of derivatives | |||
Tax paid | 6 | ( | ( |
Net cash generated from operating activities | |||
| Cash flows from investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
Acquisition of subsidiary, net of cash acquired | 10 | ( | |
Purchase of non–current other intangible assets | ( | ( | |
(Increase)/decrease in other investments | 25 | ( | |
Proceeds from sale and leaseback of aircraft | |||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Purchase of own shares for employee share schemes | ( | ( | |
Proceeds from debt financing | 25 | ||
Repayment of bank loans and other borrowings | 25 | ( | ( |
Settlement of derivatives | ( | ||
Repayment of capital element of leases | 25 | ( | ( |
Decrease in restricted cash | 15 | ||
Net cash generated from/(used in) financing activities | ( | ||
Effect of exchange rate movements | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at beginning of year | |||
Cash and cash equivalents at end of year | 15 |
| Expected useful life | |
Computer software | 2–7 years |
| Expected useful life | |
Aircraft 1 | 18–23 years 2, 3 |
Aircraft spares | 18 years |
Aircraft – prepaid maintenance | 7–10 years |
Aircraft – subsequent maintenance | 5–10 years |
Leasehold improvements | 5–10 years or the length of the lease if shorter |
Freehold land | Not depreciated |
Fixtures, fittings and equipment 4 | 3 years or length of the lease of the property where the equipment is |
| used if shorter | |
Computer hardware 4 | 3–5 years |
| 2024 | 2023 | |
| £ million | £ million | |
| Interest receivable and other financing income | ||
Interest income | (141) | (132) |
| Interest payable and other financing charges | ||
Hedge discontinuation and ineffectiveness 1 | 2 | 1 |
Interest payable on bank and other borrowings | 80 | 132 |
Interest payable on lease liabilities | 50 | 46 |
Other interest payable | – | 1 |
132 | 180 | |
Net exchange gain on monetary assets and liabilities 2 | (4) | (27) |
Net finance (income)/charges | (13) | 21 |
| 2024 | 2023 | |
| £ million | £ million | |
| Depreciation of property, plant and equipment | ||
Owned assets | 277 | 271 |
Right of use assets | 450 | 373 |
Loss on disposal of intangible assets | 1 | 3 |
Loss on disposal of property, plant and equipment | 18 | 10 |
Impairment/(reversal of impairment) of trade receivables | 2 | (3) |
Sale and leaseback gain | (1) | – |
| 2024 | 2023 | |
| £ million | £ million | |
Company audit fee | 0.2 | 0.1 |
| Fees for audit of the Company’s subsidiaries and their associates | ||
(including foreign partners) | 1.5 | 1.4 |
1.7 | 1.5 |
| 2024 | 2023 | |
| Number | Number | |
Flight and ground operations | 16,049 | 14,598 |
Sales, marketing and administration | 1,590 | 1,339 |
17,639 | 15,937 |
| 2023 | ||
| 2024 | £ million | |
| £ million | (re-presented) | |
Wages and salaries 1 | 1,065 | 922 |
Social security costs | 152 | 129 |
Pension costs 1 | 72 | 63 |
Share-based payments | 30 | 18 |
1,319 | 1,132 |
| 2024 | 2023 | |
| £ million | £ million | |
Short-term employee benefits | 13 | 14 |
Share-based payments | 4 | 2 |
17 | 16 |
| 2024 | 2023 | |
| £ million | £ million | |
Remuneration | 5 | 5 |
5 | 5 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2024 | 2023 | |
| £ million | £ million | |
Sale and leaseback gain | (1) | – |
Restructuring charge | 9 | 1 |
Loss on disposal of landing rights | – | 3 |
Correction of prior year error | – | 19 |
Total non-headline charge before tax | 8 | 23 |
Tax credit on non-headline items | (1) | (6) |
Total non-headline charge after tax | 7 | 17 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2024 | 2023 | |
| £ million | £ million | |
| Current tax | ||
Foreign tax | 13 | 11 |
Total current tax charge | 13 | 11 |
| Deferred tax | ||
Temporary differences relating to property, plant and equipment | 145 | 76 |
Other temporary differences | (4) | 24 |
Adjustments in respect of prior years | (4) | (3) |
Total deferred tax charge | 137 | 97 |
Total tax charge | 150 | 108 |
Effective tax rate | 24.9% | 25.1% |
| 2024 | 2023 | |
| £ million | £ million | |
Profit before tax | 602 | 432 |
Total tax charge at 25.0% (2023: 22.0%) | 151 | 95 |
| Income not chargeable for tax purposes: | ||
Expenses not deductible for tax purposes | 10 | 8 |
Share-based payments | (5) | (3) |
Adjustments in respect of prior years – overseas current tax | (1) | – |
Adjustments in respect of prior years – deferred tax | (4) | (3) |
Difference in applicable rates for current and deferred tax | – | 12 |
Attributable to rates other than standard UK rate | (2) | (1) |
Movement in provisions | 1 | – |
Total tax charge | 150 | 108 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2024 | 2023 | |
| £ million | £ million | |
| Credit/(charge) to other comprehensive income | ||
Deferred tax on change in fair value of cash flow hedges | 85 | 14 |
Deferred tax on post-employment benefit | 3 | (1) |
88 | 13 | |
| Credit/(charge) directly to equity | ||
Deferred tax on share-based payments | 1 | – |
Total credit to other comprehensive income | 89 | 13 |
| Post- | |||||||
| Accelerated | Short-term | employment | |||||
| capital | timing | Fair value losses/ | Share-based | benefit | |||
| allowances | differences | (gains) | payments | obligation | Trading loss | Total | |
| £ million | £ million | £ million | £ million | £ million | £ million | £ million | |
At 1 October 2023 | 414 | 1 | 54 | (4) | (1) | (442) | 22 |
Charged/(credited) to income statement | 141 | (1) | – | (5) | – | 2 | 137 |
Credited to other comprehensive loss | – | – | (85) | (3) | – | (88) | |
Credited directly to equity | – | – | – | (1) | – | – | (1) |
At 30 September 2024 | 555 | – | (31) | (10) | (4) | (440) | 70 |
| £ million | |
Within 12 months | – |
After more than 12 months | 70 |
At 30 September 2024 | 70 |
| Accelerated | Short-term timing | Fair value (gains)/ | Share-based | Post-employment | |||
| capital allowances | differences | losses | payments | benefit obligation | Trading loss | Total | |
| £ million | £ million | £ million | £ million | £ million | £ million | £ million | |
At 1 October 2022 | 341 | (26) | 68 | (1) | (1) | (443) | (62) |
Charged/(credited) to income statement | 73 | 27 | – | (3) | (1) | 1 | 97 |
Charged/(credited) to other comprehensive loss | – | – | (14) | – | 1 | – | (13) |
At 30 September 2023 | 414 | 1 | 54 | (4) | (1) | (442) | 22 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2024 | 2023 | |
| £ million | £ million | |
Headline profit for the year | 459 | 341 |
Total profit for the year | 452 | 324 |
| 2024 | 2023 | |
| million | million | |
| Weighted average number of ordinary shares used to calculate basic | ||
earnings per share | 749 | 751 |
| Weighted average number of ordinary shares used to calculate diluted | ||
earnings per share | 759 | 758 |
| 2024 | 2023 | |
| Earnings per share | pence | pence |
Basic | 60.3 | 43.1 |
Diluted | 59.6 | 42.7 |
| 2024 | 2023 | |
| Headline earnings per share | pence | pence |
Basic | 61.3 | 45.4 |
Diluted | 60.5 | 45.0 |
| Year ended 30 September 2024 | ||||
| Intergroup | ||||
| Airline | Holidays | transactions | Group | |
| £ million | £ million | £ million | £ million | |
Passenger revenue | 5,715 | – | – | 5,715 |
Ancillary revenue | 2,457 | 1,521 | (384) | 3,594 |
Total revenue | 8,172 | 1,521 | (384) | 9,309 |
Airline operating costs including fuel | (6,139) | – | – | (6,139) |
Holidays direct operating costs | – | (1,214) | 374 | (840) |
Selling and marketing | (195) | (62) | – | (257) |
Other costs and other income | (643) | (73) | 10 | (706) |
Amortisation and depreciation | (762) | (8) | – | (770) |
Net interest (payable)/receivable and other financing income/(charges) | (15) | 24 | – | 9 |
Foreign exchange gain | 2 | 2 | – | 4 |
Headline profit before tax | 420 | 190 | – | 610 |
Non-headline items | (8) | – | – | (8) |
Total profit before tax | 412 | 190 | – | 602 |
| Year ended 30 September 2023 | ||||
| Intergroup | ||||
| Airline | Holidays | transactions | Group | |
| £ million | £ million | £ million | £ million | |
Passenger revenue | 5,221 | – | – | 5,221 |
Ancillary revenue | 2,174 | 1,047 | (271) | 2,950 |
Tota l revenue | 7,395 | 1,047 | (271) | 8,171 |
Airline operating costs including fuel | (5,537) | – | – | (5,537) |
Holidays direct operating costs | – | (842) | 260 | (582) |
Selling and marketing | (189) | (43) | – | (232) |
Other costs and other income | (654) | (47) | 11 | (690) |
Amortisation and depreciation | (649) | (5) | – | (654) |
Net interest (payable)/receivable and other financing income/(charges) | (59) | 11 | – | (48) |
Foreign exchange gain | 26 | 1 | – | 27 |
Headline profit before tax | 333 | 122 | – | 455 |
Non-headline items | (23) | – | – | (23) |
Total profit before tax | 310 | 122 | – | 432 |
| 2024 | 2023 | |
| £ million | £ million | |
United Kingdom | 5,077 | 4,345 |
France | 941 | 852 |
Switzerland | 877 | 791 |
Northern Europe (excluding Switzerland) | 641 | 610 |
Southern Europe (excluding France) | 1,670 | 1,434 |
Other | 103 | 139 |
9,309 | 8,171 |
| £ million | |
Purchase consideration 1 : | |
Cash paid | 26 |
Contingent consideration | 4 |
Total purchase consideration | 30 |
| £ million | |
Cash and cash equivalents | 4 |
Trade and other receivables | 17 |
Property, plant and equipment | 9 |
Trade and other payables | (16) |
Lease liabilities | (6) |
Add: goodwill | 22 |
Net assets acquired | 30 |
| £ million | |
| Outflow of cash to acquire subsidiary, net of cash acquired | |
Cash consideration | 26 |
Less: balances acquired | (4) |
Net outflow of cash – investing activities | 22 |
| Other intangible assets | |||||
| Landing | Computer | Carbon | |||
| Goodwill | rights | software | allowances | Total | |
| £ million | £ million | £ million | £ million | £ million | |
| Cost | |||||
At 1 October 2023 | 365 | 155 | 215 | - | 370 |
Additions | – | – | 104 | 70 | 174 |
| Acquisition of business | |||||
(note 10) | 22 | – | – | – | – |
Disposals | – | – | (45) | – | (45) |
At 30 September 2024 | 387 | 155 | 274 | 70 | 499 |
| Accumulated amortisation | |||||
At 1 October 2023 | – | – | 94 | – | 94 |
Charge for the year | – | – | 43 | – | 43 |
Disposals | – | – | (44) | – | (44) |
At 30 September 2024 | – | – | 93 | – | 93 |
| Net book value | |||||
At 30 September 2024 | 387 | 155 | 181 | 70 | 406 |
At 1 October 2023 | 365 | 155 | 121 | – | 276 |
| | |||||
2024 | 2023 | |
Pre-tax discount rate (derived from weighted average cost of capital, WACC) | 10.0% | 11.4% |
Fuel price (US dollars per metric tonne, MT) | 838 | 751 |
Long-term economic growth rate | 2.0% | 2.0% |
| Exchange rates: | ||
US dollar | 1.26 | 1.27 |
Euro | 1.18 | 1.16 |
| 2024 | 2023 | |
| £ million | £ million | |
| Non-current assets | ||
EU ETS, CH ETS and UK ETS carbon allowances | 70 | – |
70 | – | |
| Current assets | ||
Carbon offsetting VER | 8 | 7 |
EU ETS, CH ETS and UK ETS carbon allowances | 564 | 669 |
572 | 676 | |
642 | 676 |
Owned assets | Right of use assets | |||||
| Aircraft and | Land and | |||||
| spares | buildings | Other | Aircraft | Other | Total | |
| £ million | £ million | £ million | £ million | £ million | £ million | |
| Cost | ||||||
At 1 October 2023 | 5,396 | 44 | 78 | 2,652 | 48 | 8,218 |
Additions | 752 | – | 14 | 605 | 62 | 1,433 |
Aircraft sold and leased back | (248) | – | – | 46 | – | (202) |
Disposals 1 | (55) | – | (27) | (326) | (7) | (415) |
At 30 September 2024 | 5,845 | 44 | 65 | 2,977 | 103 | 9,034 |
| Accumulated depreciation | ||||||
At 1 October 2023 | 1,550 | – | 32 | 1,747 | 25 | 3,354 |
Charge for the year | 269 | – | 8 | 440 | 10 | 727 |
Aircraft sold and leased back | (135) | – | – | – | – | (135) |
Disposals 1 | (31) | – | (24) | (326) | (6) | (387) |
At 30 September 2024 | 1,653 | – | 16 | 1,861 | 29 | 3,559 |
| Net book value | ||||||
At 30 September 2024 | 4,192 | 44 | 49 | 1,116 | 74 | 5,475 |
At 1 October 2023 | 3,846 | 44 | 46 | 905 | 23 | 4,864 |
Owned assets | Right of use assets | |||||
| Aircraft and | Land and | |||||
| spares | buildings | Other | Aircraft | Other | Total | |
| £ million | £ million | £ million | £ million | £ million | £ million | |
| Cost | ||||||
At 1 October 2022 | 4,988 | 44 | 68 | 2,416 | 45 | 7,561 |
Additions | 604 | – | 14 | 292 | 18 | 928 |
Aircraft sold and leased back | (165) | – | – | 44 | – | (121) |
Disposals | (31) | – | (4) | (100) | (15) | (150) |
At 30 September 2023 | 5,396 | 44 | 78 | 2,652 | 48 | 8,218 |
| Accumulated depreciation | ||||||
1 October 2022 | 1,390 | – | 28 | 1,479 | 35 | 2,932 |
Charge for the year | 263 | – | 8 | 368 | 5 | 644 |
Aircraft sold and leased back | (86) | – | – | – | – | (86) |
Disposals | (17) | – | (4) | (100) | (15) | (136) |
At 30 September 2023 | 1,550 | – | 32 | 1,747 | 25 | 3,354 |
| Net book value | ||||||
At 30 September 2023 | 3,846 | 44 | 46 | 905 | 23 | 4,864 |
At 1 October 2022 | 3,598 | 44 | 40 | 937 | 10 | 4,629 |
| 2024 | 2023 | |
| £ million | £ million | |
Mid-life aircraft delivery assets | 156 | 115 |
Deposits held by aircraft lessors | 13 | 23 |
169 | 138 |
| 2024 | 2023 | |
| £ million | £ million | |
Trade receivables | 142 | 115 |
Less provision for loss allowance | (7) | (5) |
135 | 110 | |
Prepayments | 57 | 44 |
Accrued income | 162 | 110 |
Other receivables | 129 | 79 |
483 | 343 |
| 2024 | 2023 | |
| £ million | £ million | |
Cash and cash equivalents (original maturity less than three months) | 1,343 | 2,925 |
Other investments (original maturity more than three months) | 2,118 | – |
Non-current restricted cash | – | 2 |
3,461 | 2,927 |
| 2024 | 2023 | |
| £ million | £ million | |
Cash held as bank guarantee collateral | – | 2 |
– | 2 |
| 2024 | 2023 | |
| £ million | £ million | |
Trade payables | 357 | 402 |
Accruals | 1,097 | 1,096 |
Taxes and social security | 38 | 52 |
Other payables | 164 | 214 |
1,656 | 1,764 |
2024 | 2023 | |||
| Unearned | Unearned | |||
| revenue | Other | revenue | Other | |
| £ million | £ million | £ million | £ million | |
Opening contract liabilities | 1,501 | 79 | 1,043 | 158 |
Revenue deferred during the year | 10,170 | – | 9,233 | – |
Revenue recognised during the year | (9,930) | (47) | (8,775) | (47) |
Additional contract liability during the year | – | 187 | – | 147 |
Reduction in contract liability during the year | – | (184) | – | (177) |
FX impact during the year | – | – | – | (2) |
Closing contract liabilities | 1,741 | 35 | 1,501 | 79 |
2024 | 2023 | |||
| Unearned | Unearned | |||
| revenue | Other | revenue | Other | |
| £ million | £ million | £ million | £ million | |
Revenue recognised that was included in the contract liability balance at the beginning of the year | 1,399 | 47 | 1,006 | 47 |
| Current | Non-current | Total | |
| £ million | £ million | £ million | |
| At 30 September 2024 | |||
Eurobonds | 416 | 1,690 | 2,106 |
416 | 1,690 | 2,106 |
| Current | Non-current | Total | |
| £ million | £ million | £ million | |
| At 30 September 2023 | |||
Eurobonds | 433 | 1,462 | 1,895 |
433 | 1,462 | 1,895 |
| 2024 | 2023 | |
| Amounts recognised in the statement of cash flows | £ million | £ million |
Capital repayments | (222) | (218) |
Interest payments | (50) | (46) |
(272) | (264) |
| 2024 | 2023 | |
| Lease liabilities | £ million | £ million |
| Maturity analysis – contractual undiscounted cash flows | ||
Less than one year | (269) | (254) |
One to five years | (852) | (690) |
More than five years | (226) | (139) |
(1,347) | (1,083) |
| 2024 | 2023 | |
| Lease liabilities included in the statement of financial position | £ million | £ million |
Current | (227) | (217) |
Non-current | (947) | (772) |
Tota l | (1,174) | (989) |
| 2024 | 2023 | |
| Amounts recognised in income statement | £ million | £ million |
Interest on lease liabilities | 50 | 46 |
Expenses relating to low-value leases | 5 | 8 |
Expenses relating to short-term wet leases | – | 15 |
55 | 69 |
| Maintenance | ||||
| provisions | Restructuring | Other provisions | Total provisions | |
| £ million | £ million | £ million | £ million | |
At 1 October 2023 | 753 | 6 | 42 | 801 |
Exchange adjustments | (67) | (1) | (1) | (69) |
Release of provisions | (2) | (3) | (10) | (15) |
Additional provisions recognised | 315 | 12 | 28 | 355 |
Updated discount rates net of unwind of discount | (12) | – | – | (12) |
Utilised | (93) | (2) | (3) | (98) |
At 30 September 2024 | 894 | 12 | 56 | 962 |
| Maintenance | ||||
| provisions | Restructuring | Other provisions | Total provisions | |
| £ million | £ million | £ million | £ million | |
At 1 October 2022 | 636 | 15 | 40 | 691 |
Exchange adjustments | (44) | – | – | (44) |
Release of provisions | – | (5) | (6) | (11) |
Additional provisions recognised | 257 | 6 | 17 | 280 |
Updated discount rates net of unwind of discount | (30) | – | – | (30) |
Utilised | (66) | (10) | (9) | (85) |
At 30 September 2023 | 753 | 6 | 42 | 801 |
| 2024 | 2023 | |
| £ million | £ million | |
Current | 156 | 175 |
Non-current | 806 | 626 |
962 | 801 |
2024 | 2023 | |
Discount rate | 1.10% | 1.90% |
Interest rate in savings | 1.10% | 1.90% |
Salary increase | 1.50% | 1.50% |
Mortality assumptions | 70% BVG 2020 GT | 70% BVG 2020 GT |
| Increase/(decrease) in | |||
| defined benefit obligation | |||
2024 | 2023 | ||
Discount rate | +0.5% | (6.1%) | (5.6%) |
-0.5% | 6.9% | 6.3% | |
Salary increase | +0.5% | 0.9% | 0.9% |
-0.5% | (0.9%) | (0.9%) | |
Life expectancy | +1 year | 0.8% | 0.6% |
-1 year | (0.8%) | (0.6%) |
| 2024 | 2023 | |
| £ million | £ million | |
Current service costs defined benefit | 7 | 6 |
Interest cost on net defined benefit obligation | 3 | 3 |
Interest income on defined benefit asset | (3) | (3) |
Past service costs (plan amendment) | (1) | – |
Net defined benefit cost recognised in the income statement | 6 | 6 |
| 2024 | 2023 | |
| £ million | £ million | |
Loss from change in financial assumptions | 9 | 5 |
Experience loss | 2 | 3 |
Recognised in the statement of other comprehensive income | 11 | 8 |
| 2024 | 2023 | |
| £ million | £ million | |
Net deficit of the plan at 1 October | 7 | 1 |
Net defined benefit cost recognised in the income statement | 6 | 6 |
Net defined benefit loss recognised in other comprehensive income | 11 | 8 |
Company contributions | (9) | (8) |
Foreign exchange loss | 2 | – |
Statement of financial position net deficit as at 30 September | 17 | 7 |
| 2024 | 2023 | |
| £ million | £ million | |
Present value of obligation at 1 October | 152 | 140 |
Current service cost | 7 | 6 |
Contributions paid by employees | 5 | 5 |
Interest costs on defined benefit obligation | 3 | 3 |
Contributions paid by plan participants | 3 | 2 |
Benefit payments from scheme assets | (7) | (9) |
Past service cost | (1) | – |
Actuarial loss arising from changes in financial assumptions | 9 | 5 |
Actuarial loss arising from experience adjustments | 2 | 3 |
Foreign exchange loss/(gain) | 2 | (3) |
Present value of obligation as at 30 September | 175 | 152 |
| 2024 | 2023 | |
| £ million | £ million | |
Fair value of the scheme asset as at 1 October | 145 | 139 |
Interest income on the defined benefit plan assets | 3 | 3 |
Contributions paid by Company | 9 | 8 |
Contributions paid by employees | 5 | 5 |
Contributions paid by plan participants | 3 | 2 |
Benefit payments from scheme assets | (7) | (9) |
Foreign exchange (loss)/gain | – | (3) |
Fair value of the pension assets as at 30 September | 158 | 145 |
| ||
| 2024 | 2023 | |
| Expected benefit payments during fiscal year ending 30 September: | £ million | £ million |
One year | 11 | 10 |
Two ye ars | 17 | 13 |
Three years | 14 | 16 |
Four years | 14 | 15 |
Five years | 16 | 13 |
Six up to ten years | 75 | 70 |
Number | Nominal value | |||
| 2024 | 2023 | 2024 | 2023 | |
| million | million | £ million | £ million | |
| Allotted, called up and fully paid | ||||
| At 30 September | ||||
Ordinary shares of par 27 2/7 pence each | 758 | 758 | 207 | 207 |
2024 | 2023 | |
Number of shares (million) | 7 | 5 |
Cost (£ million) | 42 | 21 |
Market value at year end (£ million) | 38 | 21 |
| 1 October | Forfeited/ | 30 September | |||
| 2023 | Granted | cancellations | Exercised | 2024 | |
| million | million | million | million | million | |
Long Term Incentive Plan | 0.3 | – | (0.3) | – | – |
Restricted Stock Unit | 5.0 | – | (0.4) | (0.8) | 3.8 |
Restricted Share Plan | 0.8 | 2.4 | (0.2) | – | 3.0 |
Save As You Earn scheme | 19.1 | 9.4 | (6.1) | – | 22.4 |
Individual Incentive Plan | 0.2 | – | – | (0.1) | 0.1 |
Share Incentive Plan | 3.0 | 4.0 | (0.2) | (0.4) | 6.4 |
Deferred Annual Bonus Plan | 0.3 | 0.3 | – | – | 0.6 |
28.7 | 16.1 | (7.2) | (1.3) | 36.3 |
| 1 October | Forfeited/ | 30 September | |||
| 2022 | Granted | cancellations | Exercised | 2023 | |
| million | million | million | million | million | |
Long Term Incentive Plan | 1.1 | – | (0.8) | – | 0.3 |
Restricted Stock Unit | 2.7 | 2.7 | (0.3) | (0.1) | 5.0 |
Restricted Share Plan | 0.5 | 0.4 | (0.1) | – | 0.8 |
Save As You Earn scheme | 16.3 | 6.3 | (3.5) | – | 19.1 |
Individual Incentive Plan | – | 0.2 | – | – | 0.2 |
Share Incentive Plan | 3.3 | – | (0.1) | (0.2) | 3.0 |
Deferred Annual Bonus Plan | – | 0.3 | – | – | 0.3 |
23.9 | 9.9 | (4.8) | (0.3) | 28.7 |
| 30 September | |||||
| 1 October 2023 | Granted | Forfeited | Exercised | 2024 | |
| £ | £ | £ | £ | £ | |
Save As You Earn scheme | 4.22 | 3.61 | 4.43 | - | 3.91 |
| Price | Number | |||
| £ | million | |||
2024 | 2023 | 2024 | 2023 | |
Long Term Incentive Plan | – | – | – | – |
Restricted Stock Unit | – | – | 0.6 | 0.2 |
Restricted Share Plan | – | – | 0.2 | – |
Save As You Earn scheme | 6.39 | 5.62 | 0.6 | 1.3 |
Individual Incentive Plan | – | – | – | – |
Share Incentive Plan | – | – | – | – |
Deferred Annual Bonus Plan | – | – | – | – |
1.4 | 1.5 |
| Years | ||
2024 | 2023 | |
Long Term Incentive Plan | 5.2 | 7.3 |
Restricted Stock Unit | 7.8 | 8.5 |
Restricted Share Plan | 8.9 | 8.9 |
Save As You Earn scheme | 2.4 | 2.5 |
Individual Incentive Plan | 0.7 | 1.1 |
Share Incentive Plan (free shares) | 9.5 | – |
Deferred Annual Bonus Plan | 8.7 | 9.2 |
| Risk-free | Dividend | ||||||
| Share | Exercise | Expected | Option | interest | yield | Fair | |
| price | price | volatility | life | rate | assumption | value | |
| Grant date | £ | £ | % | years | % | % | £ |
| Restricted Share Plan | |||||||
12 December 2023 | 5.02 | – | 0% | – | 0% | – | 5.02 |
21 June 2024 | 4.50 | – | 0% | – | 0% | – | 4.50 |
| Save As You Earn scheme | |||||||
18 July 2024 | 4.51 | 3.61 | 42% | 3.50 | 4% | 2.5% | 1.70 |
| Deferred Annual Bonus Plan | |||||||
13 December 2023 | 4.91 | – | 0% | – | 0% | – | 4.91 |
| 2023 | ||
| 2024 | (re-presented) | |
| £ million | £ million | |
Operating profit | 589 | 453 |
| Adjustments for non-cash items: | ||
Depreciation | 727 | 644 |
Loss on disposal of property, plant and equipment | 18 | 14 |
(Gain)/loss on sale and leaseback | (1) | – |
Amortisation of intangible assets | 43 | 29 |
Share-based payments | 30 | 18 |
Loss on disposal of other intangible assets | 1 | 3 |
| Changes in working capital and other items of an operating nature: | ||
Increase in trade and other receivables | (130) | (16) |
Increase in intangible assets | (8) | (179) |
(Decrease)/increase in trade and other payables | (45) | 120 |
Increase in unearned revenue | 240 | 458 |
Post employment benefit contributions | (12) | (2) |
Increase/(decrease) in provisions 1 | 31 | (94) |
Decrease in other non-current assets 1 | 10 | 47 |
(Decrease)/increase in derivative financial instruments | (10) | 14 |
Cash generated from operations | 1,483 | 1,509 |
| Cash, cash | |||||||
| equivalents and | |||||||
| other | |||||||
| 1 October | Foreign | New debt raised | Repayment of | investments | 30 September | ||
| 2023 | exchange | in the year | capital | Other 1 | movement | 2024 | |
| £ million | £ million | £ million | £ million | £ million | £ million | £ million | |
Cash and cash equivalents | 2,925 | (136) | — | — | — | (1,446) | 1,343 |
Other investments | – | 2,118 | 2,118 | ||||
2,925 | (136) | – | — | – | 672 | 3,461 | |
Eurobond | (1,895) | 77 | (718) | 434 | (4) | — | (2,106) |
Lease liabilities | (989) | 91 | (228) | 222 | (270) | — | (1,174) |
(2,884) | 168 | (946) | 656 | (274) | — | (3,280) | |
Net cash/(debt) | 41 | 32 | (946) | 656 | (274) | 672 | 181 |
Amortised cost | Held at fair value | |||||||
| Financial | Financial | Fair value | Cash flow | Other financial | Carrying | Fair | ||
| assets | liabilities | hedges | hedges | instruments | Other 1 | value | value | |
| At 30 September 2024 | £ million | £ million | £ million | £ million | £ million | £ million | £ million | £ million |
Other non-current assets | 169 | – | – | – | – | – | 169 | 169 |
Trade and other receivables | 327 | – | – | – | – | 156 | 483 | 483 |
Trade and other payables | – | (1,134) | – | – | – | (522) | (1,656) | (1,656) |
Derivative financial instruments | – | – | – | (240) | (50) | – | (290) | (290) |
Restricted cash | – | – | – | – | – | – | – | – |
Other investments | 1,968 | – | – | 150 | 2,118 | 2,118 | ||
Cash and cash equivalents | 671 | 672 | 1,343 | 1,343 | ||||
Eurobonds 2 | – | (2,106) | – | – | – | – | (2,106) | (2,083) |
Lease liabilities 3 | – | (1,174) | – | – | – | – | (1,174) | n/a |
Equity investments 4 | – | – | – | – | 51 | – | 51 | 51 |
Amortised cost | Held at fair value | |||||||
| Financial | Financial | Fair value | Cash flow | Other financial | Carrying | Fair | ||
| assets | liabilities | hedges | hedges | instruments | Other 1 | value | value | |
| At 30 September 2023 | £ million | £ million | £ million | £ million | £ million | £ million | £ million | £ million |
Other non-current assets | 138 | – | – | – | – | – | 138 | 138 |
Trade and other receivables | 237 | – | – | – | – | 106 | 343 | 343 |
Trade and other payables | – | (1,102) | – | – | – | (662) | (1,764) | (1,764) |
Derivative financial instruments | – | – | – | 142 | 11 | – | 153 | 153 |
Restricted cash | 2 | – | – | – | – | – | 2 | 2 |
Other investments | – | – | – | – | – | – | – | – |
Cash and cash equivalents | 1,968 | – | – | – | 957 | – | 2,925 | 2,925 |
Eurobonds 2 | – | (1,895) | – | – | – | – | (1,895) | (1,756) |
Lease liabilities 3 | – | (989) | – | – | – | – | (989) | n/a |
Equity investments 4 | – | – | – | – | 31 | – | 31 | 31 |
| Non-current | Current | Current | Non-current | |||
| Quantity | assets | assets | liabilities | liabilities | Total | |
| At 30 September 2024 | million | £ million | £ million | £ million | £ million | £ million |
| Designated as cash flow hedges | ||||||
US dollar | 1,899 | – | – | (64) | (12) | (76) |
Euro | 2,065 | 1 | 18 | (45) | (2) | (28) |
Swiss franc | 275 | – | 7 | – | – | 7 |
Jet fuel | 2 | 1 | 2 | (107) | (4) | (108) |
Cross-currency interest rate swaps | 1,100 | – | – | (26) | (9) | (35) |
| Designated as fair value through profit or loss | ||||||
US dollar | 982 | – | 1 | (19) | (24) | (42) |
Euro | 197 | – | – | (8) | – | (8) |
Jet fuel | – | – | 1 | (1) | – | – |
2 | 29 | (270) | (51) | (290) |
| Non-current | Current | Current | Non-current | |||
| Quantity | assets | assets | liabilities | liabilities | Total | |
| At 30 September 2023 | million | £ million | £ million | £ million | £ million | £ million |
| Designated as cash flow hedges | ||||||
US dollar | 1,820 | 5 | 22 | (11) | – | 16 |
Euro | 1,446 | – | 11 | (3) | (2) | 6 |
Swiss franc | 241 | – | 2 | (1) | – | 1 |
Jet fuel | 2 | 7 | 123 | (1) | – | 129 |
Cross-currency interest rate swaps | 1,406 | 10 | – | (12) | (8) | (10) |
| Designated as fair value through profit or loss | ||||||
US dollar | 1,195 | 13 | 28 | (14) | (4) | 23 |
Euro | 619 | – | – | (12) | – | (12) |
35 | 186 | (54) | (14) | 153 |
| Gross | Amount | Net | |
| amount | not set off | amount | |
| At 30 September 2024 | £ million | £ million | £ million |
| Derivative financial instruments | |||
Assets | 31 | (31) | – |
Liabilities | (321) | 31 | (290) |
(290) | – | (290) |
| Gross | Amount | Net | |
| amount | not set off | amount | |
| At 30 September 2023 | £ million | £ million | £ million |
| Derivative financial instruments | |||
Assets | 221 | (66) | 155 |
Liabilities | (68) | 66 | (2) |
153 | – | 153 |
2024 | 2023 | |||||
| Headline | Non-headline | Total | Headline | Non-headline | Total | |
| £ million | £ million | £ million | £ million | £ million | £ million | |
| Opening capital employed | ||||||
| Shareholders’ equity (excluding hedging & cost of hedging | ||||||
reserves) | 2,676 | – | 2,676 | 2,358 | – | 2,358 |
Borrowings | 1,895 | – | 1,895 | 3,197 | – | 3,197 |
Lease liabilities | 989 | – | 989 | 1,113 | – | 1,113 |
| Cash, cash equivalents and other investments (excluding | ||||||
restricted cash) | (2,925) | – | (2,925) | (3,640) | – | (3,640) |
Reported capital employed | 2,635 | – | 2,635 | 3,028 | – | 3,028 |
| Closing capital employed | ||||||
| Shareholders’ equity (excluding hedging & cost of hedging | ||||||
reserves) | 3,118 | – | 3,118 | 2,676 | – | 2,676 |
Borrowings | 2,106 | – | 2,106 | 1,895 | – | 1,895 |
Lease liabilities | 1,174 | – | 1,174 | 989 | – | 989 |
| Cash, cash equivalents and other investments (excluding | ||||||
restricted cash) | (3,461) | – | (3,461) | (2,925) | – | (2,925) |
Reported capital employed | 2,937 | – | 2,937 | 2,635 | – | 2,635 |
Average capital employed | 2,786 | – | 2,786 | 2,832 | – | 2,832 |
Reported operating profit/(loss) | 597 | (8) | 589 | 476 | (23) | 453 |
UK corporation tax rate | 25% | 25% | ||||
Normalised operating profit/(loss) after tax | 448 | (6) | 442 | 357 | (17) | 340 |
Return on capital employed | 16.1% | 15.9% | 12.6% | 12.0% |
| Within one year | One-two years | Two-five years | Over five years | |
| At 30 September 2024 | £ million | £ million | £ million | £ million |
Borrowings principal and interest | 465 | 45 | 1,115 | 760 |
Trade and other payables | 1,656 | – | – | – |
Lease liabilities | 269 | 257 | 595 | 226 |
FX & jet derivative contracts – receipts | (4,303) | (787) | (199) | – |
FX & jet derivative contracts – payments | 4,538 | 828 | 210 | – |
Cross-currency swap contracts – receipts | (429) | (9) | (518) | – |
Cross-currency swap contracts – payments | 469 | 15 | 540 | – |
| Within one year | One-two years | Two-five years | Over five years | |
| At 30 September 2023 | £ million | £ million | £ million | £ million |
Borrowings principal and interest | 458 | 457 | 1,087 | – |
Trade and other payables | 1,764 | – | – | – |
Lease liabilities | 254 | 412 | 278 | 139 |
FX & jet derivative contracts – receipts | (4,543) | (961) | (223) | – |
FX & jet derivative contracts – payments | 4,334 | 938 | 222 | – |
Cross-currency swap contracts – receipts | (452) | (447) | (544) | – |
Cross-currency swap contracts – payments | 476 | 469 | 556 | – |
| Unrated/ | ||||
| A- and above | Below A- | other | Total | |
| At 30 September 2024 | £ million | £ million | £ million | £ million |
| Financial assets | ||||
Trade receivables | – | – | 483 | 483 |
Other non-current assets | – | – | 169 | 169 |
Derivative financial instruments | (290) | – | – | (290) |
Other investments | 2,118 | – | – | 2,118 |
Cash and cash equivalents | 1,340 | 3 | – | 1,343 |
Tota l | 3,168 | 3 | 652 | 3,823 |
| Unrated/ | ||||
| A- and above | Below A- | other | Total | |
| At 30 September 2023 | £ million | £ million | £ million | £ million |
| Financial assets | ||||
Trade receivables | – | – | 343 | 343 |
Other non-current assets | – | – | 138 | 138 |
Derivative financial instruments | 153 | – | – | 153 |
Restricted cash | 2 | – | – | 2 |
Cash and cash equivalents | 2,922 | 3 | – | 2,925 |
Tota l | 3,077 | 3 | 481 | 3,561 |
2024 | 2023 | |||
| Notional | Gain/(loss) | Notional | Gain/(loss) | |
| £ million | £ million | £ million | £ million | |
USD | 1,571 | (46) | 1,634 | 14 |
EUR | 1,392 | 7 | 1,091 | (8) |
CHF | 296 | 5 | 192 | (2) |
| Euro | Euro | Interest rates | Fuel price 10% | |||
US dollar +10% 1 | US dollar -10% 2 | +10% 1 | -10% 2 | 1% increase | increase | |
| At 30 September 2024 | £ million | £ million | £ million | £ million | £ million | £ million |
Income statement impact: gain/(loss) | 1 | (1) | (1) | – | 26 | – |
Impact on other comprehensive income: increase/(decrease) | 109 | (89) | 49 | (40) | – | 63 |
| Euro | Euro | Interest rates | Fuel price 10% | |||
US dollar +10% 1 | US dollar -10% 2 | +10% 1 | -10% 2 | 1% increase | increase | |
| At 30 September 2023 | £ million | £ million | £ million | £ million | £ million | £ million |
Income statement impact: gain/(loss) | (6) | 5 | 7 | (6) | 21 | – |
Impact on other comprehensive income: increase/(decrease) | 135 | (110) | 3 | (2) | – | 93 |
| Within | Greater than | |
| Hedge instrument (notional in millions) | one year | one year |
Jet fuel hedged notional | 2 | – |
Average hedge rate | 796 | 773 |
USD foreign exchange hedged notional | 1,182 | 170 |
Average hedge rate | 1.27 | 1.29 |
EUR foreign exchange hedged notional | 541 | 50 |
Average hedge rate | 1.15 | 1.15 |
CHF foreign exchange hedged notional | 228 | 27 |
Average hedge rate | 1.08 | 1.07 |
| 2024 | 2023 | |
| £ million | £ million | |
Annual royalty | 23 | 20 |
Brand protection (legal fees paid through easyGroup to third parties) | 1 | 1 |
24 | 21 |