| Year ended 30 September | |||||||
2025 | 2024 | ||||||
| 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 | |||||||
easyJet holidays revenue 1 | | ||||||
Total ancillary revenue | |||||||
Total revenue | 8 | ||||||
Fuel | ( | ( | ( | ( | |||
Airports and ground handling | ( | ( | ( | ( | |||
Crew | ( | ( | ( | ( | |||
Navigation | ( | ( | ( | ( | |||
Maintenance | ( | ( | ( | ( | |||
easyJet holidays direct operating costs 1 | ( | ( | ( | ( | |||
Selling and marketing | ( | ( | ( | ( | |||
Other costs | ( | ( | ( | ( | ( | ( | |
Other income | |||||||
EBITDA | ( | ( | |||||
Depreciation | 3 | ( | ( | ( | ( | ||
Amortisation of intangible assets | 10 | ( | ( | ( | ( | ||
Operating profit | ( | ( | |||||
Interest receivable and other financing income | |||||||
Interest payable and other financing charges | ( | ( | ( | ( | |||
Foreign exchange (loss)/gain | ( | ( | |||||
Net finance (charges)/income | 2 | ( | ( | ||||
Profit before tax | 3 | ( | ( | ||||
Tax charg e | 6 | ( | ( | ( | ( | ||
Profit for the year | ( | ( | |||||
| Earnings per share, pence | |||||||
Basic | 7 | ||||||
Diluted | 7 |
| Year ended | Year ended | ||
| 30 September | 30 September | ||
| 2025 | 2024 | ||
| Notes | £ million | £ million | |
Profit for the year | |||
| Other comprehensive income/(loss) | |||
| Items that may be reclassified to the income statement: | |||
Retranslation of net assets of overseas subsidiaries | |||
| Cash flow hedges | |||
Fair value gains/(losses) in the year | ( | ||
Losses transferred to the income statement | |||
Hedge ineffectiveness/discontinuation (gains)/losses transferred to the income statement | ( | ||
Related deferred tax (charge)/credit | 6 | ( | |
Cost of hedging | ( | ||
Related deferred tax (charge)/credit | 6 | ( | |
| Items that will not be reclassified to the income statement: | |||
| Cash flow hedges | |||
Fair value gains in the year | |||
Related deferred tax charge | 6 | ( | |
Remeasurement loss of post-employment benefit obligations | 20 | ( | ( |
Related deferred tax credit | 6 | ||
Fair value gain on equity investment | |||
| ( | ||
Total comprehensive income for the year |
| As at | As at | ||
| 30 September | 30 September | ||
| 2025 | 2024 | ||
| Notes | £ million | £ million | |
| Non-current assets | |||
Goodwill | 10 | ||
Other intangible assets | 10 | ||
Property, plant and equipment 1 | 11 | ||
Right of use assets | 18 | ||
Derivative financial instruments | 25 | ||
Equity investment | 25 | ||
Other non-current assets | 12 | ||
| |||
| Current assets | |||
Trade and other receivables | 13 | ||
Current intangible assets | 10 | ||
Derivative financial instruments | 25 | ||
Other investments | 14 | ||
Cash and cash equivalents | 14 | ||
| |||
| Current liabilities | |||
Trade and other payables | 15 | ( | ( |
Unearned revenue | 16 | ( | ( |
Borrowings | 17 | ( | ( |
Lease liabilities | 18 | ( | ( |
Derivative financial instruments | 25 | ( | ( |
Current tax liabilities | 6 | ( | ( |
Provisions for liabilities and charges | 19 | ( | ( |
| ( | ( | ||
| Net current assets |
| As at | As at | ||
| 30 September | 30 September | ||
| 2025 | 2024 | ||
| Notes | £ million | £ million | |
| Non-current liabilities | |||
Unearned revenue | 16 | ( | ( |
Borrowings | 17 | ( | ( |
Lease liabilities | 18 | ( | ( |
Derivative financial instruments | 25 | ( | ( |
Other liabilities | ( | ( | |
Post-employment benefit obligations | 20 | ( | ( |
Provisions for liabilities and charges | 19 | ( | ( |
Deferred tax liabilities | 6 | ( | ( |
| ( | ( | ||
| Net assets | |||
| Shareholders’ equity | |||
Share capital | 21 | ||
Share premium | |||
Hedging reserve | ( | ( | |
Cost of hedging reserve | ( | ( | |
Translation reserve | |||
| Retained earnings | |||
| Total equity |
| Cost of | |||||||
| Share | Share | Hedging | hedging | Translation | Retained | Total | |
| capital | premium | reserve | reserve | reserve | earnings | equity | |
| £ million | £ million | £ million | £ million | £ million | £ million | £ million | |
At 1 October 2024 | ( | ( | |||||
Profit for the year | |||||||
| Other comprehensive income | |||||||
Total comprehensive income | |||||||
Fair value loss transferred to property, plant and equipment | |||||||
Dividends paid (note 9) | ( | ( | |||||
| Share incentive schemes | |||||||
| Employee share schemes – | |||||||
value of employee services (note 22) | |||||||
| Purchase of own shares | ( | ( | |||||
| At 30 September 2025 | ( | ( |
| Cost of | |||||||
| Share | Share | Hedging | hedging | Translation | Retained | Total | |
| capital | premium | reserve | reserve | reserve | earnings | 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 (note 9) | ( | ( | |||||
| Share incentive schemes | |||||||
| Employee share schemes – | |||||||
value of employee services (note 22) | |||||||
Purchase of own shares | ( | ( | |||||
At 30 September 2024 | ( | ( |
| Year ended | Year ended | ||
| 30 September | 30 September | ||
| 2025 | 2024 | ||
| Notes | £ million | £ million | |
| Cash flows from operating activities | |||
Cash generated from operations | 23 | ||
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 | ( | ||
Purchase of non-current other intangible assets | ( | ( | |
Settlement of derivatives | ( | ||
Decrease/(increase) in other investments | 24 | ( | |
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 and other borrowings | 24 | ||
Repayment of bank loans and other borrowings | 24 | ( | ( |
Settlement of derivatives | ( | ( | |
Repayment of capital element of leases | 24 | ( | ( |
Decrease in restricted cash | |||
Net cash (used in)/generated from financing activities | ( | ||
Effect of exchange rate movements | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of year | |||
Cash and cash equivalents at end of year | 14 |
| Expected useful life | |
Computer software | 2–7 years |
| Expected useful life | |
Aircraft 1 | 20–23 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 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 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
| Interest receivable and other financing income | ||
Interest income | (130) | (141) |
| Interest payable and other financing charges | ||
Hedge discontinuation and ineffectiveness 1 | (1) | 2 |
Interest payable on bank and other borrowings | 99 | 80 |
Interest payable on lease liabilities | 58 | 50 |
156 | 132 | |
Net exchange loss/(gain) on monetary assets and liabilities 2 | 12 | (4) |
Net finance charges/(income) | 38 | (13) |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
| Depreciation of property, plant and equipment | ||
Owned assets | 303 | 277 |
Right of use assets | 376 | 450 |
Total depreciation | 679 | 727 |
Impairment of intangible assets | 6 | 1 |
Loss on disposal of property, plant and equipment | 19 | 18 |
(Reversal of impairment)/impairment of intangible assets | (1) | 2 |
Loss on termination of leases | 6 | – |
Sale and leaseback gain | – | (1) |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
Company audit fee | 0.3 | 0.2 |
| Fees for audit of the Company’s subsidiaries and their associates (including | ||
foreign partners) | 1.4 | 1.5 |
1.7 | 1.7 |
| 2025 | 2024 | |
| Number | Number | |
Flight and ground operations | 17,178 | 16,049 |
Sales, marketing and administration | 1,790 | 1,590 |
18,968 | 1 7,6 39 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
Wages and salaries | 1,178 | 1,065 |
Social security costs | 170 | 152 |
Pension costs | 89 | 72 |
Share-based payments | 38 | 30 |
1,475 | 1,319 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
Short-term employee benefits | 15 | 13 |
Share-based payments | 5 | 4 |
20 | 17 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
Remuneration | 6 | 5 |
6 | 5 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
Sale and leaseback gain | – | (1) |
Restructuring charge | 7 | 9 |
Total non-headline charge before tax | 7 | 8 |
Tax credit on non-headline items | (2) | (1) |
Total non-headline charge after tax | 5 | 7 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
| Current tax | ||
Foreign tax | 14 | 13 |
Total current tax charge | 14 | 13 |
| Deferred tax | ||
Temporary differences relating to property, plant and equipment | 153 | 145 |
Other temporary differences | (1) | (4) |
Adjustments in respect of prior years | (2) | (4) |
Total deferred tax charge | 150 | 137 |
Total tax charge | 164 | 150 |
Effective tax rate | 24.9% | 24.9% |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
Profit before tax | 658 | 602 |
Total tax charge at 25.0% (2024: 25.0%) | 165 | 151 |
| Income not chargeable for tax purposes: | ||
Expenses not deductible for tax purposes | 15 | 10 |
Share-based payments | (10) | (5) |
Adjustments in respect of prior years – overseas current tax | – | (1) |
Adjustments in respect of prior years – deferred tax | (2) | (4) |
Attributable to rates other than standard UK rate | (3) | (2) |
Movement in provisions | (1) | 1 |
Total tax charge | 164 | 150 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
| Credit/(charge) to other comprehensive income | ||
Deferred tax on change in fair value of cash flow hedges | (39) | 85 |
Deferred tax on post-employment benefit | 1 | 3 |
(38) | 88 | |
| Credit/(charge) directly to equity | ||
Deferred tax on share-based payments | – | 1 |
Total (charge)/credit to other comprehensive income | (38) | 89 |
| Post- | |||||||
| Accelerated | Short-term | employment | |||||
| capital | timing | Fair value | Share-based | benefit | |||
| allowances | differences | (gains)/losses | payments | obligation | Trading loss | Total | |
| £ million | £ million | £ million | £ million | £ million | £ million | £ million | |
At 1 October 2024 | 555 | – | (31) | (10) | (4) | (440) | 70 |
Charged/(credited) to income statement | 151 | – | – | (2) | – | 1 | 150 |
Charged/(credited) to other comprehensive income | – | – | 39 | – | (1) | – | 38 |
At 30 September 2025 | 706 | – | 8 | (12) | (5) | (439) | 258 |
| £ million | |
Within 12 months | – |
After more than 12 months | 258 |
At 30 September 2025 | 258 |
| Post- | |||||||
| Accelerated | Short-term | employment | |||||
| capital | timing | Fair value | Share-based | benefit | |||
| allowances | differences | losses/(gains) | payments | obligation | Trading loss | Total | |
| £ million | £ million | £ million | £ million | £ million | £ million | £ million | |
At 1 October 2023 | 414 | 1 | 54 | (4) | (1) | (4 42) | 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) | (4 40) | 70 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
Total profit for the year | 494 | 452 |
Headline profit for the year | 499 | 459 |
| 2025 | 2024 | |
| million | million | |
| Weighted average number of ordinary shares used to calculate basic earnings | ||
per share | 751 | 749 |
| Weighted average number of ordinary shares used to calculate diluted earnings | ||
per share | 764 | 759 |
| 2025 | 2024 | |
| Earnings per share | pence | pence |
Basic | 65.8 | 60.3 |
Diluted | 64.7 | 59.6 |
| 2025 | 2024 | |
| Headline earnings per share | pence | pence |
Basic | 66.4 | 61.3 |
Diluted | 65.3 | 60.5 |
| Year ended 30 September 2025 | ||||
| easyJet | Intergroup | |||
| Airline | holidays | transactions | Group | |
| £ million | £ million | £ million | £ million | |
Passenger revenue | 6,072 | – | – | 6,072 |
Ancillary revenue | 2,594 | 1,917 | (477) | 4,034 |
Total revenue | 8,666 | 1,917 | (477) | 10,106 |
Airline operating costs including fuel | (6,596) | – | – | (6,596) |
easyJet holidays direct operating costs | – | (1,538) | 466 | (1,072) |
Selling and marketing | (208) | (65) | – | (273) |
Other costs and other income | (649) | (81) | 11 | (719) |
Amortisation and depreciation | (730) | (13) | – | (743) |
| Net interest (payable)/receivable and other financing | ||||
(charges)/income | (57) | 31 | – | (26) |
Foreign exchange loss | (11) | (1) | – | (12) |
Headline profit before tax | 415 | 250 | – | 665 |
Non-headline items | (7) | – | – | (7) |
Total profit before tax | 408 | 250 | – | 658 |
| Year ended 30 September 2024 | ||||
| easyJet | 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 revenu e | 8,172 | 1,521 | (384) | 9,309 |
Airline operating costs including fuel | (6,139) | – | – | (6,139) |
easyJet 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 | ||||
(charges)/income | (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 | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
United Kingdom | 5,525 | 5,077 |
France | 991 | 941 |
Switzerland | 961 | 877 |
Northern Europe (excluding Switzerland) | 711 | 641 |
Southern Europe (excluding France) | 1,793 | 1,670 |
Other | 125 | 103 |
10,106 | 9,309 |
| Other intangible assets | |||||
| Landing | Computer | Carbon | |||
| Goodwill | rights | software | allowances | Total | |
| £ million | £ million | £ million | £ million | £ million | |
| Cost | |||||
At 1 October 2024 | 387 | 155 | 274 | 70 | 499 |
Additions | – | – | 87 | – | 87 |
Transfers to current assets | – | – | – | (44) | (44) |
Disposals | – | – | (22) | – | (22) |
At 30 September 2025 | 387 | 155 | 339 | 26 | 520 |
| Accumulated amortisation | |||||
At 1 October 2024 | – | – | 93 | – | 93 |
Charge for the year | – | – | 64 | – | 64 |
Disposals | – | – | (21) | – | (21) |
At 30 September 2025 | – | – | 136 | – | 136 |
| Net book value | |||||
At 30 September 2025 | 387 | 155 | 203 | 26 | 384 |
At 1 October 2024 | 387 | 155 | 181 | 70 | 406 |
| 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 | 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 |
2025 | 2024 | |
Pre-tax discount rate (derived from weighted average cost of capital, WACC) | 10.7% | 10.0% |
Fuel price (US dollars per metric tonne, MT) | 719 | 838 |
Long-term economic growth rate | 2.0% | 2.0% |
| Exchange rates: | ||
US dollar | 1.37 | 1.26 |
Euro | 1.17 | 1.18 |
| 2025 | 2024 | |
| £ million | £ million | |
| Non-current assets | ||
EU ETS, CH ETS and UK ETS carbon allowances | 26 | 70 |
26 | 70 | |
| Current assets | ||
Carbon offsetting VER | 7 | 8 |
EU ETS, CH ETS and UK ETS carbon allowances | 511 | 564 |
518 | 572 | |
544 | 642 |
| Aircraft and | ||||
| spares | Land | Other | Total | |
| £ million | £ million | £ million | £ million | |
| Cost | ||||
At 1 October 2024 | 5,845 | 44 | 65 | 5,954 |
Additions 1 | 809 | – | 23 | 832 |
Disposals | (31) | – | – | (31) |
At 30 September 2025 | 6,623 | 44 | 88 | 6,755 |
| Accumulated depreciation | ||||
At 1 October 2024 | 1,653 | – | 16 | 1,669 |
Charge for the year | 293 | – | 10 | 303 |
Disposals | (8) | – | – | (8) |
At 30 September 2025 | 1,938 | – | 26 | 1,964 |
| Net book value | ||||
At 30 September 2025 | 4,685 | 44 | 62 | 4,791 |
At 1 October 2024 | 4,192 | 44 | 49 | 4,285 |
| Aircraft and | ||||
| spares | Land | Other | Total | |
| £ million | £ million | £ million | £ million | |
| Cost | ||||
At 1 October 2023 | 5,396 | 44 | 78 | 5,518 |
Additions | 752 | – | 14 | 766 |
Aircraft sold and leased back | (248) | – | – | (248) |
Disposals | (55) | – | (27) | (82) |
At 30 September 2024 | 5,845 | 44 | 65 | 5,954 |
| Accumulated depreciation | ||||
At 1 October 2023 | 1,550 | – | 32 | 1,582 |
Charge for the year | 269 | – | 8 | 277 |
Aircraft sold and leased back | (135) | – | – | (135) |
Disposals | (31) | – | (24) | (55) |
At 30 September 2024 | 1,653 | – | 16 | 1,669 |
| Net book value | ||||
At 30 September 2024 | 4,192 | 44 | 49 | 4,285 |
At 1 October 2023 | 3,846 | 44 | 46 | 3,936 |
| 2025 | 2024 | |
| £ million | £ million | |
Mid-life aircraft delivery assets | 167 | 156 |
Deposits held by aircraft lessors | 11 | 13 |
178 | 169 |
| 2025 | 2024 | |
| £ million | £ million | |
Trade receivables | 136 | 142 |
Less provision for loss allowance | (6) | (7) |
130 | 135 | |
Prepayments | 85 | 57 |
Accrued income | 179 | 162 |
Other receivables | 136 | 129 |
530 | 483 |
| 2025 | 2024 | |
| £ million | £ million | |
Cash and cash equivalents (original maturity less than three months) | 1,504 | 1,343 |
Other investments (original maturity more than three months) | 2,024 | 2,118 |
3,528 | 3,461 |
| 2025 | 2024 | |
| £ million | £ million | |
Trade payables | 366 | 357 |
Accruals | 1,090 | 1,097 |
Taxes and social security | 50 | 38 |
Other payables | 148 | 164 |
1,654 | 1,656 |
2025 | 2024 | |||
| Unearned | Unearned | |||
| revenue | Other | revenue | Other | |
| £ million | £ million | £ million | £ million | |
Opening contract liabilities | 1,741 | 35 | 1,501 | 79 |
Revenue deferred during the year | 11,019 | – | 10,170 | – |
Revenue recognised during the year | (10,045) | (19) | (9,219) | (47) |
Airline passenger duty on revenue recognised during the year | (765) | – | (711) | – |
Additional contract liability during the year | – | 186 | – | 187 |
Reduction in contract liability during the year | – | (184) | – | (184) |
Foreign exchange impact during the year | – | 1 | – | – |
Closing contract liabilities | 1,950 | 19 | 1,741 | 35 |
2025 | 2024 | |||
| 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 | 1,678 | 25 | 1,399 | 47 |
| Current | Non-current | Total | |
| £ million | £ million | £ million | |
| At 30 September 2025 | |||
Eurobonds | – | 1,778 | 1,778 |
Other borrowings | 6 | 97 | 103 |
6 | 1,875 | 1,881 |
| Current | Non-current | Total | |
| £ million | £ million | £ million | |
| At 30 September 2024 | |||
Eurobonds | 416 | 1,690 | 2,106 |
416 | 1,690 | 2,106 |
| Aircraft | Other | Total | |
| £ million | £ million | £ million | |
| Net book value | |||
At 1 October 2024 | 1,116 | 74 | 1,190 |
Additions | 199 | 75 | 274 |
Depreciation charge for the year | (364) | (12) | (376) |
Disposals 1 | (73) | – | (73) |
At 30 September 2025 | 878 | 137 | 1,015 |
| Aircraft | Other | Total | |
| £ million | £ million | £ million | |
| Net book value | |||
At 1 October 2023 | 905 | 23 | 928 |
Additions | 605 | 62 | 667 |
Aircraft sold and leased back | 46 | – | 46 |
Depreciation charge for the year | (440) | (10) | (450) |
Disposals | – | (1) | (1) |
At 30 September 2024 | 1,116 | 74 | 1,190 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| Amounts recognised in the statement of cash flows | £ million | £ million |
Capital repayments | (226) | (222) |
Interest payments | (58) | (50) |
(284) | (272) |
| 2025 | 2024 | |
| Lease liabilities | £ million | £ million |
| Maturity analysis - contractual undiscounted cash flows | ||
Less than one year | (299) | (269) |
One to five years | (727) | (852) |
More than five years | (186) | (226) |
(1,212) | (1,347) |
| 2025 | 2024 | |
| Lease liabilities included in the statement of financial position | £ million | £ million |
Current | (251) | (227) |
Non-current | (794) | (947) |
Total | (1,045) | (1,174) |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| Amounts recognised in income statement | £ million | £ million |
Interest on lease liabilities | 58 | 50 |
Expenses relating to low-value leases | 6 | 5 |
Expenses relating to short-term wet leases | 15 | – |
79 | 55 |
| Maintenance | Other | Total | ||
| provisions | Restructuring | provisions | provisions | |
| £ million | £ million | £ million | £ million | |
At 1 October 2024 | 894 | 12 | 56 | 962 |
Exchange adjustments | 1 | 1 | 1 | 3 |
Release of provisions | (61) | (1) | (11) | (73) |
Additional provisions recognised | 197 | 6 | 25 | 228 |
Updated discount rates net of unwind of discount | 16 | – | – | 16 |
Utilised | (108) | (8) | (6) | (122) |
At 30 September 2025 | 939 | 10 | 65 | 1,014 |
| Maintenance | Other | Total | ||
| provisions | Restructuring | provisions | 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 |
| 2025 | 2024 | |
| £ million | £ million | |
Current | 185 | 156 |
Non-current | 829 | 806 |
1,014 | 962 |
| Impact on | |||
| Reasonably possible | maintenance | 2025 | |
| Key assumptions | change | provision | £ million |
Discount rate | Increase of 1ppt | Decrease | (24) |
Decrease of 1ppt | Increase | 26 | |
Uncontracted costs in future years | Increase by 4ppts | Increase | 32 |
Decrease by 4ppts | Decrease | (34) | |
GBP/USD exchange rate | +10% change | Decrease | (68) |
-10% change | Increase | 83 |
2025 | 2024 | |
Discount rate | 1.10% | 1.10% |
Interest rate on savings | 1.10% | 1.10% |
Salary increase | 1.25% | 1.50% |
Mortality assumptions | 70% BVG 2020 GT | 70% BVG 2020 GT |
| Increase/(decrease) in defined | |||
| benefit obligation | |||
2025 | 2024 | ||
Discount rate | +0.5% | (6.1%) | (6.1%) |
-0.5% | 7.0% | 6.9% | |
Salary increase | +0.5% | 0.9% | 0.9% |
-0.5% | (0.8%) | (0.9%) | |
Life expectancy | +1 year | 0.8% | 0.8% |
-1 year | (0.9%) | (0.8%) |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
Current service costs defined benefit | 9 | 7 |
Interest cost on net defined benefit obligation | 2 | 3 |
Interest income on defined benefit asset | (2) | (3) |
Past service costs (plan amendment) | – | (1) |
Net defined benefit cost recognised in the income statement | 9 | 6 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
(Gain)/loss from change in financial assumptions | (3) | 9 |
Experience loss | 6 | 2 |
Recognised in the statement of other comprehensive income | 3 | 11 |
| 2025 | 2024 | |
| £ million | £ million | |
Net deficit of the plan at 1 October | 17 | 7 |
Net defined benefit cost recognised in the income statement | 9 | 6 |
Net defined benefit loss recognised in other comprehensive income | 3 | 11 |
Company contributions | (14) | (9) |
Foreign exchange loss | 5 | 2 |
Statement of financial position net deficit as at 30 September | 20 | 17 |
| 2025 | 2024 | |
| £ million | £ million | |
Present value of obligation at 1 October | 175 | 152 |
Current service cost | 9 | 7 |
Contributions paid by employees | 6 | 5 |
Interest costs on defined benefit obligation | 2 | 3 |
Contributions paid by plan participants | 5 | 3 |
Benefit payments from scheme assets | (13) | (7) |
Past service cost | – | (1) |
Actuarial (gain)/loss arising from changes in financial assumptions | (1) | 9 |
Actuarial loss arising from experience adjustments | 6 | 2 |
Foreign exchange loss | 12 | 2 |
Present value of obligation at 30 September | 201 | 175 |
| 2025 | 2024 | |
| £ million | £ million | |
Fair value of the scheme asset as at 1 October | 158 | 145 |
Interest income on the defined benefit plan assets | 2 | 3 |
Contributions paid by Company | 14 | 9 |
Contributions paid by employees | 6 | 5 |
Contributions paid by plan participants | 5 | 3 |
Benefit payments from scheme assets | (13) | (7) |
Return on plan assets | 2 | – |
Foreign exchange gain | 7 | – |
Fair value of the pension assets as at 30 September | 181 | 158 |
2025 | 2024 | |
Number of active participants | 1,260 | 1,152 |
Average age of active insured members in years | 40 | 40 |
Average time remaining before active employees reach final age in years | 9 | 9 |
Average active life expectancy in years | 52 | 52 |
Average years of service in years | 9 | 9 |
| 2025 | 2024 | |
| Expected benefit payments during fiscal year ending 30 September: | £ million | £ million |
One year | 11 | 11 |
Two yea rs | 16 | 17 |
Three years | 15 | 14 |
Four years | 18 | 14 |
Five years | 17 | 16 |
Six up to ten years | 89 | 75 |
Number | Nominal value | |||
| 2025 | 2024 | 2025 | 2024 | |
| 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 |
2025 | 2024 | |
Number of shares (million) | 12 | 7 |
Cost (£ million) | 58 | 42 |
Market value at year end (£ million) | 55 | 38 |
| 1 October | Forfeited/ | 30 September | |||
| 2024 | Granted | cancellations | Exercised | 2025 | |
| million | million | million | million | million | |
Long Term Incentive Plan | – | – | – | – | – |
Restricted Stock Unit | 3.8 | – | (0.1) | (1.2) | 2.5 |
Restricted Share Plan | 3.0 | 2.0 | (0.4) | (0.3) | 4.3 |
Save As You Earn scheme | 22.4 | 7.6 | (2.3) | (3.1) | 24.6 |
Individual Incentive Plan | 0.1 | – | – | – | 0.1 |
Share Incentive Plan | 6.4 | 3.4 | (0.3) | (0.4) | 9.1 |
Deferred Annual Bonus Plan | 0.6 | 0.2 | – | – | 0.8 |
36.3 | 13.2 | (3.1) | (5.0) | 41.4 |
| 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 | 30 September | ||||
| 2024 | Granted | Forfeited | Exercised | 2025 | |
| £ | £ | £ | £ | £ | |
Save As You Earn scheme | 3.91 | 4.29 | 4.77 | 3.99 | 3.96 |
Price £ | Number million | |||
2025 | 2024 | 2025 | 2024 | |
Long Term Incentive Plan | – | – | – | – |
Restricted Stock Unit | – | – | 0.8 | 0.6 |
Restricted Share Plan | – | – | 0.5 | 0.2 |
Save As You Earn scheme | 3.99 | 6.39 | 5.2 | 0.6 |
Individual Incentive Plan | – | – | – | – |
Share Incentive Plan | – | – | – | – |
Deferred Annual Bonus Plan | – | – | – | – |
6.5 | 1.4 |
| Years | ||
2025 | 2024 | |
Long Term Incentive Plan | 3.8 | 5.2 |
Restricted Stock Unit | 6.9 | 7.8 |
Restricted Share Plan | 8.6 | 8.9 |
Save As You Earn scheme | 2.1 | 2.4 |
Individual Incentive Plan | 0.2 | 0.7 |
Share Incentive Plan | 2.1 | 9.5 |
Deferred Annual Bonus Plan | 7.8 | 8.7 |
| Dividend | |||||||
| Share | Exercise | Expected | Option | Risk-free | yield | Fair | |
| price | price | volatility | life | interest rate | assumption | value | |
| Grant date | £ | £ | % | years | % | % | £ |
| Restricted Share Plan | |||||||
12 December 2024 | 5.77 | – | – | – | – | – | 5.77 |
22 January 2025 | 5.11 | – | – | – | – | – | 5.11 |
18 June 2025 | 5.36 | – | – | – | – | – | 5.36 |
| Save As You Earn scheme | |||||||
16 July 2025 | 5.26 | 4.29 | 37 | 3.50 | 4 | 2.3 | 1.83 |
| Deferred Annual Bonus Plan | |||||||
12 December 2024 | 5.77 | – | – | – | – | – | 5.77 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
Operating profit | 696 | 589 |
| Adjustments for non-cash items: | ||
Depreciation | 679 | 727 |
Loss on disposal of property, plant and equipment | 19 | 18 |
Loss on lease terminations | 6 | – |
Gain on sale and leaseback | – | (1) |
Amortisation of intangible assets | 64 | 43 |
Share-based payments | 38 | 30 |
Impairment of intangible assets | 6 | 1 |
| Changes in working capital and other items of an operating nature: | ||
Increase in trade and other receivables | (53) | (130) |
Decrease/(increase) in intangible assets | 88 | (8) |
Decrease in trade and other payables | (18) | (45) |
Increase in unearned revenue | 209 | 240 |
Post employment benefit contributions | (5) | (12) |
Increase in provisions | 8 | 31 |
Decrease in other non-current assets | 5 | 10 |
Increase/(decrease) in derivative financial instruments | 133 | (10) |
Cash generated from operations | 1,875 | 1,483 |
| Cash, cash | |||||||
| equivalents | |||||||
| New debt | and other | ||||||
| 1 October | Foreign | raised in the | Repayment of | investments | 30 September | ||
| 2024 | exchange | year | capital | Other | movement | 2025 | |
| £ million | £ million | £ million | £ million | £ million | £ million | £ million | |
Cash and cash equivalents | 1,343 | 22 | – | – | – | 139 | 1,504 |
Other investments | 2,118 | 57 | – | – | – | (151) | 2,024 |
3,461 | 79 | – | – | – | (12) | 3,528 | |
Borrowings | (2,106) | (91) | (104) | 423 | (3) | – | (1,881) |
Lease liabilities | (1,174) | 2 | (79) | 226 | (20) | – | (1,045) |
(3,280) | (89) | (183) | 649 | (23) | – | (2,926) | |
Net cash/(debt) | 181 | (10) | (183) | 649 | (23) | (12) | 602 |
Amortised cost | Held at fair value | |||||||
| Other | ||||||||
| Financial | Financial | Fair value | Cash flow | financial | Carrying | |||
| assets | liabilities | hedges | hedges | instruments | Other 1 | value | Fair value | |
| At 30 September 2025 | £ million | £ million | £ million | £ million | £ million | £ million | £ million | £ million |
Other non-current assets | 178 | – | – | – | – | – | 178 | 178 |
Trade and other receivables | 322 | – | – | – | – | 208 | 530 | 530 |
Trade and other payables | – | (1,127) | – | – | – | (527) | (1,654) | (1,654) |
Derivative financial instruments | – | – | – | (8) | (38) | – | (46) | (46) |
Other investments | 1,873 | – | – | – | 151 | – | 2,024 | 2,024 |
Cash and cash equivalents | 486 | – | – | – | 1,018 | – | 1,504 | 1,504 |
Eurobonds 2 | – | (1,778) | – | – | – | – | (1,778) | (1,789) |
Other borrowings | – | (103) | – | – | – | – | (103) | (103) |
Lease liabilities 3 | – | (1,045) | – | – | – | – | (1,045) | n/a |
Equity investments 4 | – | – | – | – | 64 | – | 64 | 64 |
Amortised cost | Held at fair value | |||||||
| Other | ||||||||
| Financial | Financial | Fair value | Cash flow | 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) |
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 |
| Non-current | Current | Current | Non-current | |||
| Quantity | assets | assets | liabilities | liabilities | Total | |
| At 30 September 2025 | million | £ million | £ million | £ million | £ million | £ million |
| Designated as cash flow hedges | ||||||
US dollar | 3,538 | 5 | 2 | (51) | (40) | (84) |
Euro | 4,183 | 41 | 31 | (9) | – | 63 |
Swiss franc | 246 | – | – | (3) | – | (3) |
Jet fuel | 2 | 2 | 15 | (15) | (1) | 1 |
Cross-currency interest rate swaps | 600 | 15 | – | – | – | 15 |
| Designated as fair value through profit or loss | ||||||
US dollar | 920 | – | 1 | (22) | (17) | (38) |
63 | 49 | (100) | (58) | (46) |
| 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) |
| Gross | Amount | Net | |
| amount | not set off | amount | |
| At 30 September 2025 | £ million | £ million | £ million |
| Derivative financial instruments | |||
Assets | 112 | (110) | 2 |
Liabilities | (158) | 110 | (48) |
(46) | – | (46) |
| 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) |
2025 | 2024 | |||||
| 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) | 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) |
Capital employed | 2,937 | – | 2,937 | 2,635 | – | 2,635 |
| Closing capital employed | ||||||
Shareholders’ equity (excluding hedging & cost of hedging reserves) | 3,525 | – | 3,525 | 3,118 | – | 3,118 |
Borrowings | 1,881 | – | 1,881 | 2,106 | – | 2,106 |
Lease liabilities | 1,045 | – | 1,045 | 1,174 | – | 1,174 |
Cash, cash equivalents and other investments (excluding restricted cash) | (3,528) | – | (3,528) | (3,461) | – | (3,461) |
Capital employed | 2,923 | – | 2,923 | 2,937 | – | 2,937 |
Average capital employed | 2,930 | – | 2,930 | 2,786 | – | 2,786 |
Reported operating profit/(loss) | 703 | (7) | 696 | 597 | (8) | 589 |
UK corporation tax rate | 25% | 25% | 25% | 25% | ||
Normalised operating profit/(loss) after tax | 527 | (5) | 522 | 448 | (6) | 442 |
Return on capital employed | 18.0% | 17.8% | 16.1% | 15.9% |
| Within one | One-two | Two-five | Over five | |
| year | years | years | years | |
| At 30 September 2025 | £ million | £ million | £ million | £ million |
Borrowings principal and interest | 47 | 47 | 1,140 | 756 |
Trade and other payables | 1,654 | – | – | – |
Lease liabilities | 299 | 240 | 487 | 186 |
FX & jet derivative contracts – receipts | (4,163) | (1,912) | (2,100) | – |
FX & jet derivative contracts – payments | 4,225 | 1,935 | 2,181 | – |
Cross-currency swap contracts – receipts | (10) | (10) | (528) | – |
Cross-currency swap contracts – payments | 15 | 15 | 525 | – |
| Within one | One-two | Two-five | Over five | |
| year | years | years | 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 | – |
| Unrated/ | ||||
| A- and above | Below A- | other | Total | |
| At 30 September 2025 | £ million | £ million | £ million | £ million |
| Financial assets | ||||
Trade receivables | – | – | 530 | 530 |
Other non-current assets | – | – | 178 | 178 |
Other investments | 2,024 | – | – | 2,024 |
Cash and cash equivalents | 1,502 | 2 | – | 1,504 |
Total | 3,526 | 2 | 708 | 4,236 |
| 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 |
Other investments | 2,118 | – | – | 2,118 |
Cash and cash equivalents | 1,340 | 3 | – | 1,343 |
Total | 3,458 | 3 | 652 | 4,113 |
2025 | 2024 | |||
| Notional | Gain/(loss) | Notional | Gain/(loss) | |
| £ million | £ million | £ million | £ million | |
USD | 1,676 | (46) | 1,571 | (46) |
EUR | 2,125 | 18 | 1,392 | 7 |
CHF | 289 | 8 | 296 | 5 |
| Interest | Fuel price | |||||
| US dollar | US dollar | Euro | Euro | rates | 10% | |
+10% 1 | -10% 2 | +10% 1 | -10% 2 | 1% increase | increase | |
| At 30 September 2025 | £ million | £ million | £ million | £ million | £ million | £ million |
Income statement impact: gain/(loss) | (1) | 1 | 2 | (2) | 26 | – |
Impact on other comprehensive income: increase/(decrease) | 219 | (179) | 241 | (197) | – | 75 |
| Interest | Fuel price | |||||
| US dollar | US dollar | Euro | Euro | rates | 10% | |
+10% 1 | -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 |
| Within one | Greater than | |
| Hedge instrument (notional in millions) | year | one year |
Jet fuel hedged notional | 2 | – |
Average hedge rate | 703 | 677 |
USD foreign exchange hedged notional | 1,170 | 308 |
Average hedge rate | 1.30 | 1.33 |
EUR foreign exchange hedged notional | 339 | 38 |
Average hedge rate | 1.16 | 1.13 |
CHF foreign exchange hedged notional | 206 | 25 |
Average hedge rate | 1.07 | 1.03 |
| Year ended | Year ended | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £ million | £ million | |
Annual royalty | 25 | 23 |
Brand protection (legal fees paid through easyGroup to third parties) | 1 | 1 |
26 | 24 |