2024 | 2023 | ||
For the year ended 31 December | Note | £m | £m |
Revenue | 2.1 | ||
Operating costs | 2.1 | ( | ( |
Operating profit | |||
Presented as: | |||
Earnings before interest, tax and amortisation (EBITA) before exceptional items | 2.1 | ||
Operating exceptional items | 2.2 | ( | ( |
Amortisation and impairment | 3.3, 3.6 | ( | ( |
Operating profit | |||
Financing income | 4.4 | ||
Financing costs | 4.4 | ( | ( |
Net financing costs | ( | ||
Share of losses of joint ventures and associated undertakings | 3.6 | ( | |
Profit on disposal of associates, joint ventures and subsidiary undertakings | 3.5 | ||
Profit before tax | |||
Taxation | 2.3 | ( | |
Profit for the year | |||
Profit/(loss) attributable to: | |||
Owners of the Company | |||
Non-controlling interests | 4.7.6 | ( | ( |
Profit for the year | |||
Earnings per share | |||
Basic earnings per share | 2.4 | ||
Diluted earnings per share | 2.4 |
2024 | 2023 | ||
For the year ended 31 December | Note | £m | £m |
Profit for the year | |||
Other comprehensive (expense)/income: | |||
Items that are or may be reclassified to profit or loss | |||
Revaluation of financial assets | 4.7.4 | ( | ( |
Net gain on cash flow hedges and costs of hedging | 4.7.3 | ||
Exchange differences on translation of foreign operations | 4.7.3 | ( | ( |
Income tax charge on items that may be reclassified to profit or loss | 2.3 | ( | ( |
Items that will never be reclassified to profit or loss | |||
Remeasurement losses on defined benefit pension schemes | 3.8 | ( | ( |
Income tax credit on items that will never be reclassified to profit or loss | 2.3 | ||
Other comprehensive expense for the year, net of income tax | ( | ( | |
Total comprehensive income for the year | |||
Total comprehensive income/(expense) attributable to: | |||
Owners of the Company | |||
Non-controlling interests | 4.7.6 | ( | ( |
Total comprehensive income for the year |
31 December 2023 | |||
Note | £m | £m | |
Non-current assets | |||
Property, plant and equipment | 3.2 | ||
Intangible assets | 3.3 | ||
Investments in joint ventures, associates and equity investments | 3.6 | ||
Derivative financial instruments | 4.3 | ||
Distribution rights | 3.1.2 | ||
Contract assets | 3.1.6 | ||
Defined benefit pension surplus | 3.8 | ||
Other pension asset | 3.8 | ||
Deferred tax asset | 2.3 | ||
Current assets | |||
Programme rights and other inventory | 3.1.1 | ||
Trade and other receivables due within one year | 3.1.3 | ||
Trade and other receivables due after more than one year | 3.1.3 | ||
Trade and other receivables | |||
Contract assets | 3.1.6 | ||
Production inventories | 3.1.7 | ||
Current tax receivable | 2.3 | ||
Derivative financial instruments | 4.3 | ||
Assets classified as held for sale | 3.5 | ||
Cash and cash equivalents | 4.1 | ||
Current liabilities | |||
Borrowings | 4.1, 4.2 | ( | ( |
Lease liabilities | 4.6 | ( | ( |
Derivative financial instruments | 4.3 | ( | ( |
Trade and other payables due within one year | 3.1.4 | ( | ( |
Trade payables due after more than one year | 3.1.5 | ( | ( |
Trade and other payables | ( | ( | |
Contract liabilities | 3.1.6 | ( | ( |
Current tax liabilities | 2.3 | ( | |
Provisions | 3.7 | ( | ( |
( | ( | ||
Net current assets | |||
Non-current liabilities | |||
Borrowings | 4.1, 4.2 | ( | ( |
Lease liabilities | 4.6 | ( | ( |
Derivative financial instruments | 4.3 | ( | ( |
Defined benefit pension deficit | 3.8 | ( | ( |
Deferred tax liabilities | 2.3 | ( | ( |
Other payables | 3.1.5 | ( | ( |
Provisions | 3.7 | ( | ( |
( | ( | ||
Net assets | |||
Attributable to equity shareholders of the parent company | |||
Share capital | 4.7.1 | ||
Share premium | 4.7.1 | ||
Merger and other reserves | 4.7.2 | ||
Translation reserve | 4.7.3 | ||
Fair value reserve | 4.7.4 | ( | ( |
Retained earnings | 4.7.5 | ||
Total equity attributable to equity shareholders of the parent company | |||
Non-controlling interests | 4.7.6 | ||
Total equity |
Attributable to equity shareholders of the parent company | ||||||||||
Merger | Non- | |||||||||
Share | Share | and other | Translation | Fair value | Retained | controlling | Total | |||
capital | premium | reserves | reserve* | reserve | earnings | Total | interests | equity | ||
Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at | 4.7 | ( | ||||||||
Total comprehensive income/(expense) for the year | ||||||||||
Profit/(loss) for the year | ( | |||||||||
Other comprehensive | ||||||||||
(expense)/income | ||||||||||
Revaluation of financial assets | 4.7.4 | ( | ( | ( | ||||||
Net gain on cash flow hedges and costs | ||||||||||
of hedging | 4.7.3 | |||||||||
Exchange differences on translation of foreign operations | 4.7.3 | ( | ( | ( | ||||||
Remeasurement loss on defined | ||||||||||
benefit pension schemes | 3.8 | ( | ( | ( | ||||||
Income tax (charge)/credit on other comprehensive (expense)/income | 2.3 | ( | ||||||||
Total other comprehensive income/(expense) | ( | ( | ( | ( | ||||||
Total comprehensive income/(expense) for the year | ( | ( | ||||||||
Transactions with owners, recorded | ||||||||||
directly in equity | ||||||||||
Contributions by and distributions | ||||||||||
to owners | ||||||||||
Equity dividends | ( | ( | ( | ( | ||||||
Movements due to share-based | ||||||||||
compensation | 4.8 | |||||||||
Movements in the employee benefit | ||||||||||
trust | ( | ( | ( | |||||||
Repurchase of shares | 4.7.5 | ( | ( | ( | ( | |||||
Tax on items taken directly to equity | 2.3 | |||||||||
Total transactions with owners | ( | ( | ( | ( | ( | |||||
Changes in non-controlling interests | 4.7.6 | ( | ||||||||
Balance at | 4.7 | ( |
Attributable to equity shareholders of the parent company | ||||||||||
Merger | Non- | |||||||||
Share | Share | and other | Translation | Fair value | Retained | controlling | Total | |||
capital | premium | reserves | reserve* | reserve | earnings | Total | interests | equity | ||
Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2023 | 4.7 | ( | ||||||||
Total comprehensive income/(expense) for the year | ||||||||||
Profit/(loss) for the year | ( | |||||||||
Other comprehensive | ||||||||||
(expense)/income | ||||||||||
Revaluation of financial assets | 4.7.4 | ( | ( | ( | ||||||
Net gain on cash flow hedges and costs | ||||||||||
of hedging | 4.7.3 | |||||||||
Exchange differences on translation of foreign operations | 4.7.3 | ( | ( | ( | ( | |||||
Remeasurement loss on defined | ||||||||||
benefit pension schemes | 3.8 | ( | ( | ( | ||||||
Income tax (charge)/credit on other comprehensive income/(expense) | 2.3 | ( | ||||||||
Total other comprehensive expense | ( | ( | ( | ( | ( | ( | ||||
Total comprehensive | ||||||||||
(expense)/income for the year | ( | ( | ( | |||||||
Transactions with owners, recorded | ||||||||||
directly in equity | ||||||||||
Contributions by and distributions | ||||||||||
to owners | ||||||||||
Issue of shares | 4.7.1 | ( | ||||||||
Equity dividends | ( | ( | ( | ( | ||||||
Movements due to share-based | ||||||||||
compensation | 4.8 | |||||||||
Movements in the employee benefit | ||||||||||
trust | ( | ( | ( | |||||||
Tax on items taken directly to equity | 2.3 | ( | ( | ( | ||||||
Total transactions with owners | ( | ( | ( | ( | ||||||
Changes in non-controlling interests | 4.7.6 | ( | ( | |||||||
Balance at 31 December 2023 | 4.7 | ( |
2024 | 2023 | ||||
For the year ended 31 December | Note | £m | £m | £m | £m |
Cash flows from operating activities | |||||
Cash generated from operations before exceptional items | 2.1 | ||||
Cash flow relating to operating exceptional items: | |||||
Operating exceptional items | 2.2 | ( | ( | ||
Increase in exceptional payables | |||||
Cash outflow from exceptional items | ( | ( | |||
Cash generated from operations | |||||
Defined benefit pension deficit funding | 3.8 | ( | ( | ||
Interest received | |||||
Interest paid* | ( | ( | |||
Net taxation paid | ( | ( | |||
( | ( | ||||
Net cash inflow from operating activities | |||||
Cash flows from investing activities | |||||
Acquisition of property, plant and equipment | ( | ( | |||
Acquisition of intangible assets | ( | ( | |||
Acquisition of subsidiary undertakings, net of cash acquired | 3.4 | ( | ( | ||
Acquisition of investments | ( | ( | |||
Proceeds from disposal of associates, j oint ventures and subsidiary undertakings | 3.5 | ||||
Dividends received from investments | |||||
Loans granted to associates and joint ventures | ( | ||||
Loans repaid by associates and joint ventures | |||||
Net cash inflow/(outflow) from investing activities | ( | ||||
Cash flows from financing activities | |||||
Bank and other loans – amounts repaid | ( | ( | |||
Settlement of derivatives*** | ( | ( | |||
Bank and other loans – amounts raised | |||||
Payment of lease liabilities** | ( | ( | |||
Issue of share capital | |||||
Acquisition of non-controlling interests | ( | ( | |||
Dividends paid to non-controlling interests | ( | ( | |||
Equity dividends paid | 4.7.5 | ( | ( | ||
Repurchase of shares | 4.7.5 | ( | |||
Net cash outflow from financing activities | ( | ( | |||
Net increase in cash and cash equivalents | |||||
Cash and cash equivalents at 1 January | 4.1 | ||||
Effects of exchange rate changes and fair value movements | ( | ( | |||
Cash and cash equivalents at 31 December | 4.1 |
Area | Key judgements | Key sources of estimation uncertainty |
Exceptional items | The classification of income or | |
(See note 2.2) | expenses as exceptional items | |
Defined benefit pension | Estimates of the assumptions for valuing | |
(See note 3.8) | the defined benefit obligation | |
Provisions related to | The basis for calculating the provision | Estimates of the amount required to settle |
Box Clever (see note 3.7) | the potential liability | |
Employee-related provisions | The individuals who are included in | Estimates of the amounts required to settle |
(See note 3.7) | the calculation | or assume the liability |
Acquisition-related liabilities | Whether future amounts payable | Estimates of cash flow forecasts to support |
(See note 3.1.4 and 3.1.5) | are linked to employment | the calculation of the future liabilities |
Transmission commitments | Whether the transponder capacity | |
(See note 3.1.1) | contracts should be classified as | |
leases in accordance with IFRS 16 |
Accounting standard | Requirement | Impact on financial statements |
Amendments to IAS 1 | The amendment clarifies the criteria for classifying | No material changes to the |
‘Presentation of | liabilities with covenants as current or non-current. The | Group’s classification of |
Financial Statements’ | amendment also requires additional disclosures for loan | debt or related disclosures. |
arrangements disclosed as non-current where the loans | ||
are subject to compliance with covenants within 12 | ||
months after the reporting date. | ||
Amendments to IFRS 16 | The amendments outline how a seller-lessee should account | No material changes to |
‘Leases’ | for a sale and leaseback after the date of the transaction. | the Group’s financial |
position or performance. | ||
Amendments to IAS 7 | The amendments enhance the disclosure requirements | No material changes to |
‘Statement of Cash Flows’ | for supplier financing arrangements and their effects | the Group’s financial |
and IFRS 7 ‘Financial | on a company’s liabilities, cash flows and exposures to | position or performance. |
Instruments: Disclosures’ | liquidity risk. |
Segment | Major classes of revenue and revenue recognition policy | Payment terms | ||
ITV Studios | ||||
Programme | • | Revenue generated from the programmes produced for broadcasters | • | Payment term is |
production | and streaming platforms in the UK, US and internationally is | over the term of | ||
recognised at the point of delivery of an episode and acceptance by | the contract | |||
the customer. Revenue from producer for hire contracts, where in an | ||||
event of cancellation, cost is recovered plus a margin, is recognised | ||||
over time, over the term of the contract | ||||
Format licences | • | A licence is granted for the exploitation of a format in a stated | • | Payment term is |
territory, media and period. Licence revenue is recognised when the | over the term of | |||
licence period has commenced (point in time) | the contract | |||
Programme | • | A licence is granted for the transmission of a programme in a stated | • | Payment term is |
distribution | territory, media and period and revenue is recognised at the point | over the term of | ||
rights | when the contract is signed, the content is available for download | the contract | ||
and the licence period has started (point in time) | ||||
Segment | Major classes of revenue and revenue recognition policy | Payment terms | ||
Media & Entertainment | ||||
Total advertising | • | Net advertising revenue is generated from selling spot airtime on | • | Received in the |
revenue | linear TV and is recognised at the point of transmission | month after | ||
• | Online advertising revenue from video on demand is generated from | transmission | ||
selling advertising on ITVX and is recognised at the point of delivery | • | Received in the | ||
• | Revenue from the sponsorship of programmes across ITV linear | month after | ||
channels and online is recognised over the period of transmission | campaign is delivered | |||
• | Received prior to | |||
transmission | ||||
Subscriptions | • | Revenue from subscription services is recognised over the | • | Payment term is |
subscription period | over the term of | |||
the contract or | ||||
subscription period | ||||
SDN | • | Revenue is generated from the carriage fee or capacity of the digital | • | Payment term is |
multiplex and is recognised over the term of the contract | over the term of | |||
the contract | ||||
Partnerships and | • | Revenue from platforms such as Sky and Virgin Media O2, and | • | Payment term is |
other revenue | third-party commissions. Revenue related to performance | over the term of | ||
obligations delivered over time (e.g. provision of HD and SD channels | the contract | |||
and updated library content) are recognised over the term of the | ||||
contract while revenues related to one-time provision of content | ||||
are recognised on delivery of the content (point in time) | ||||
• | Interactive revenue is earned from entries to competitions and is | • | Payment term is | |
recognised as the event occurs (point in time) | within two months | |||
• | Minorities revenues is the revenue received from Channel 3 licencees | of the competition | ||
that are not part of the ITV Group. The performance obligations are | being aired | |||
delivered as programming is delivered to the licensee and revenue is | • | Payment term is | ||
recognised over the term of the contract (over time) | over the term of | |||
• | Other categories of revenues within ‘Partnerships and other revenue’ | the contract | ||
are individually immaterial |
2024 | 2024 | 2023 | 2023 | |
£m | % of total | £m | % of total | |
ITV Studios UK * | 868 | 962 | ||
ITV Studios US | 391 | 395 | ||
ITV Studios International | 380 | 445 | ||
Global Partnerships | 399 | 368 | ||
Total ITV Studios ** | 2,038 | 49% | 2,170 | 51% |
Total advertising revenue (TAR) | 1,820 | 44% | 1,778 | 42% |
Subscriptions | 48 | 59 | ||
SDN | 43 | 48 | ||
Partnerships and other revenue | 191 | 205 | ||
Media & Entertainment | 2,102 | 51% | 2,090 | 49% |
Total revenue *** | 4,140 | 4,260 |
2024 | 2023 | |
£m | £m | |
UK | 1,352 | 1,372 |
US | 336 | 391 |
Rest of the world | 117 | 137 |
Total non-current assets | 1,805 | 1,900 |
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Products and services | Products and services | |||
transferred at a point in time | transferred over time | |||
Total advertising revenue, subscriptions, SDN and other M&E | 1,797 | 1,755 | 299 | 328 |
revenue | ||||
Programme production, programme distribution rights | 970 | 1,187 | 342 | 266 |
Format licences | 76 | 82 | 4 | 6 |
Total external revenue | 2,843 | 3,024 | 645 | 600 |
2025 | 2026 | 2027 | Beyond | |
£m | £m | £m | £m | |
Media & Entertainment | 83 | 62 | 32 | 14 |
ITV Studios | 192 | 34 | 10 | – |
Total revenue | 275 | 96 | 42 | 14 |
Internal supply | (52) | – | – | – |
Total external revenue | 223 | 96 | 42 | 14 |
2024 | 2023 | ||
Note | £m | £m | |
Group adjusted EBITA | 542 | 489 | |
Production tax credits | (16) | (85) | |
EBITA before exceptional items * | 526 | 404 | |
Operating exceptional items | 2.2 | (65) | (77) |
Amortisation and impairment | (143) | (89) | |
Operating profit | 318 | 238 | |
Net financing costs | 4.4 | – | (45) |
Share of losses of joint ventures and associated undertakings | (9) | – | |
Profit on disposal of associates, joint ventures and subsidiary undertakings | 212 | – | |
Statutory profit before tax | 521 | 193 |
2024 | 2023 | ||
Note | £m | £m | |
Cash flows from operating activities | |||
Statutory profit before tax | 521 | 193 | |
Add back: | |||
Profit on disposal of associates, joint ventures and subsidiary undertakings | (212) | – | |
Share of losses of joint ventures and associated undertakings | 9 | – | |
Net financing costs | 4.4 | – | 45 |
Operating exceptional items | 2.2 | 65 | 77 |
Depreciation of property, plant and equipment (net of exceptional items) | 3.2 | 47 | 46 |
Amortisation and impairment | 143 | 89 | |
Share-based compensation | 4.8 | 18 | 16 |
Decrease/(increase) in programme rights and distribution rights | 18 | (33) | |
(Increase)/decrease in receivables, contract assets and production inventories | (177) | 274 | |
Increase/(decrease) in payables and contract liabilities | 15 | (151) | |
Movement in working capital | (144) | 90 | |
Cash generated from operations before exceptional items | 447 | 556 |
2024 | 2023 | |
£m | £m | |
Wages and salaries | 548 | 548 |
Social security and other costs | 86 | 98 |
Share-based compensation (see note 4.8) | 18 | 16 |
Pension costs | 29 | 31 |
Total staff costs * | 681 | 693 |
Less: staff costs allocated to productions, exceptional items or capitalised | (279) | (308) |
Net staff costs | 402 | 385 |
2024 | 2023 | |
ITV Studios | 4,018 | 4,017 |
Media & Entertainment | 2,595 | 2,852 |
6,613 | 6,869 |
2024 | 2023 | |
ITV Studios | 4,239 | 4,248 |
Media & Entertainment | 2,726 | 2,939 |
7,187 |
PwC | PwC | |
2024 | 2023 | |
£m | £m | |
For the audit of the Group’s annual financial statements | 2.1 | 2.1 |
For the audit of subsidiaries of the Group | 1.5 | 1.7 |
Audit-related assurance services | 0.2 | 0.2 |
Total audit and audit-related assurance services | 3.8 | 4.0 |
Other assurance services | 0.1 | 1.3 |
Total non-audit services * | 0.1 | 1.3 |
Total fees paid to auditors | 3.9 | 5.3 |
2024 | 2023 | ||
(Charge)/credit | Ref. | £m | £m |
Operating exceptional items: | |||
Acquisition-related expenses | A | (8) | (24) |
Restructuring and transformation costs | B | (50) | (25) |
Property costs | C | 1 | (10) |
Employee-related tax provision | D | 1 | 3 |
Insured trade receivable provision | E | – | 3 |
Transponder onerous contract | F | (4) | – |
Legal settlements | G | – | (13) |
Legal and other costs | H | (5) | (11) |
Total operating exceptional items | (65) | (77) | |
Tax on operating exceptional items | 13 | 12 | |
Total operating exceptional items net of tax | (52) | (65) |
2024 | 2023 | |
£m | £m | |
Current tax: | ||
Current tax (charge)/credit on profit before exceptional items | (94) | 24 |
Current tax credit on exceptional operating items | 13 | 11 |
Current tax charge on the profit on disposal of associates, joint ventures and subsidiary undertakings | (22) | – |
(103) | 35 | |
Adjustments related to prior periods | 20 | (12) |
(83) | 23 | |
Deferred tax: | ||
Origination and reversal of temporary differences | (7) | (7) |
Deferred tax credit on exceptional operating items | – | 1 |
Deferred tax charge on the profit on disposal of associates, joint ventures and subsidiary undertakings | (27) | – |
Impact of changes to statutory tax rates | – | 1 |
(34) | (5) | |
Adjustments related to prior periods | 2 | (2) |
(32) | (7) | |
Total taxation (charge)/credit in the Consolidated Income Statement | (115) | 16 |
2024 | 2023 | |
£m | £m | |
Profit before tax | 521 | 193 |
Notional taxation charge at UK corporation tax rate of 25% (2023: 23.5%) on profit | ||
before tax | (130) | (45) |
Non-taxable income/non-deductible expenses | (17) | (10) |
Prior year adjustments | 22 | (14) |
Other taxes | (11) | (8) |
Previously unrecognised deferred tax assets | – | 6 |
Current year losses not recognised | (10) | (17) |
Impact of overseas tax rates | 6 | 2 |
Impact of changes in tax rates | – | 1 |
Movement on tax provisions | – | (1) |
Pillar 2 top-up tax | (2) | – |
Production tax credits | 27 | 102 |
Statutory taxation (charge)/credit in the Consolidated Income Statement | (115) | 16 |
At | Recognised in | Recognised | At | |||
1 January | the income | in OCI | Foreign | 31 December | ||
2024 | statement | and equity | Other | exchange | 2024 | |
£m | £m | £m | £m | £m | £m | |
Tangible assets | (5) | – | – | – | – | (5) |
Intangible assets | (49) | (6) | – | (6) | (1) | (62) |
Pension scheme | (59) | (1) | 6 | – | – | (54) |
Tax losses | 32 | (23) | – | – | – | 9 |
Share-based compensation | 5 | 1 | – | – | – | 6 |
Other temporary differences | 23 | (3) | (1) | 2 | – | 21 |
(53) | (32) | 5 | (4) | (1) | (85) |
At | Recognised in | Recognised | At | |||
1 January | the income | in OCI | Foreign | 31 December | ||
2023 | statement | and equity | Other | exchange | 2023 | |
£m | £m | £m | £m | £m | £m | |
Tangible assets | 1 | (6) | – | – | – | (5) |
Intangible assets | (49) | (1) | – | – | 1 | (49) |
Pension scheme | (56) | (1) | (2) | – | – | (59) |
Tax losses | 27 | 7 | – | – | (2) | 32 |
Share-based compensation | 9 | (1) | (3) | – | – | 5 |
Other temporary differences | 30 | (5) | (3) | 1 | – | 23 |
(38) | (7) | (8) | 1 | (1) | (53) |
2024 | 2023 | |
Statutory profit for the year attributable to equity shareholders of ITV plc (£m) | 408 | 210 |
Weighted average number of ordinary shares in issue – million | 3,935 | 4,023 |
Basic earnings per ordinary share | 10.4p | 5.2p |
2024 | 2023 | |
Statutory profit for the year attributable to equity shareholders of ITV plc (£m) | 408 | 210 |
Weighted average number of ordinary shares in issue – million | 3,935 | 4,023 |
Dilution due to share options – million | 42 | 36 |
Total weighted average number of ordinary shares in issue – million | 3,977 | 4,059 |
Diluted earnings per ordinary share | 10.3p | 5.2p |
2024 | 2023 | ||
Ref. | £m | £m | |
Statutory profit for the year attributable to equity shareholders of ITV plc | 408 | 210 | |
Exceptional items (net of tax) | A | 52 | 65 |
Profit for the year before exceptional items | 460 | 275 | |
Amortisation and impairment of acquired intangible assets | B | 99 | 19 |
Adjustments to net financing (income)/costs | C | (20) | 18 |
Profit on disposal of associates, joint ventures and subsidiary undertakings | D | (163) | – |
Adjusted profit for the year attributable to ITV shareholders | 376 | 312 | |
Total weighted average number of ordinary shares in issue – million | 3,935 | 4,023 | |
Adjusted earnings per ordinary share | 9.6p | 7.8p |
2024 | 2023 | |
Adjusted profit (£m) | 376 | 312 |
Weighted average number of ordinary shares in issue – million | 3,935 | 4,023 |
Dilution due to share options – million | 42 | 36 |
Total weighted average number of ordinary shares in issue – million | 3,977 | 4,059 |
Diluted adjusted earnings per ordinary share | 9.5p | 7.7p |
Type of programme | Streaming policy | Linear policy |
Acquired content | Cost charged to the Income Statement | Cost charged to the Income Statement |
on a declining-balance method over the | over a number of linear transmissions | |
licence period | (episodic) | |
Commissioned content | Cost charged to the Income Statement | Cost charged to the Income Statement |
on a declining-balance method over the | on first linear transmission (episodic) | |
licence period | ||
Sports rights | Cost charged to the Income Statement | Cost charged to the Income Statement |
on first transmission | on first linear transmission | |
Current affairs, live | Cost charged to the Income Statement | Cost charged to the Income Statement |
events, soaps | on first transmission | on first linear transmission |
Library of content | Straight-line amortisation over licence windows | |
(ITVX only) |
2024 | 2023 | |
£m | £m | |
Acquired programme rights | 273 | 284 |
Commissions | 72 | 83 |
Sports rights | 26 | 46 |
371 | 413 |
Transmission | Programme | Total | |
2024 | £m | £m | £m |
Within one year | 10 | 628 | 638 |
Later than one year and not more than five years | 19 | 321 | 340 |
29 | 949 | 978 |
Transmission | Programme | Total | |
2023 | £m | £m | £m |
Within one year | 20 | 488 | 508 |
Later than one year and not more than five years | – | 380 | 380 |
20 | 868 | 888 |
2024 | 2023 | |
£m | £m | |
At 1 January | 14 | 16 |
Additions | 35 | 16 |
Charged to the Income Statement | (14) | (18) |
At 31 December | 35 | 14 |
2024 | 2023 | |
£m | £m | |
Due within one year: | ||
Trade receivables | 397 | 427 |
Other receivables | 207 | 145 |
Prepayments | 78 | 58 |
682 | 630 | |
Due after more than one year: | ||
Trade receivables | 51 | 37 |
Other receivables | 30 | 25 |
81 | 62 | |
Total trade and other receivables | 763 | 692 |
2024 | 2023 | |
£m | £m | |
Current | 397 | 408 |
Up to 30 days overdue | 29 | 29 |
Between 30 and 90 days overdue | 16 | 21 |
Over 90 days overdue | 6 | 6 |
448 | 464 |
2024 | 2023 | |
£m | £m | |
At 1 January | 9 | 24 |
Charged during the year | 3 | 4 |
Bad debts written off | – | (8) |
Release of provision | (2) | (11) |
At 31 December* | 10 | 9 |
2024 | 2023* | |
£m | £m | |
Trade payables | 166 | 181 |
VAT and social security | 36 | 35 |
Other payables | 180 | 170 |
Acquisition-related liabilities – employment-linked contingent consideration | 1 | 5 |
Acquisition-related liabilities – payable to sellers under put options agreed on acquisition | 2 | 39 |
Accruals | 514 | 520 |
899 | 950 |
2024 | 2023 | |
£m | £m | |
Trade payables | 33 | 25 |
Other payables | 32 | 33 |
Acquisition-related liabilities – employment-linked contingent consideration | 12 | 10 |
Acquisition-related liabilities – payable to sellers under put options agreed on acquisition | 19 | 24 |
63 | 67 | |
Total trade and other payables due after more than one year | 96 | 92 |
2024 | 2023 | |||
Contract | Contract | Contract | Contract | |
assets | liabilities | assets | liabilities | |
£m | £m | £m | £m | |
Balance at 1 January | 202 | (187) | 185 | (372) |
Decrease due to balance transferred to trade receivables | (166) | – | (152) | – |
Increases as a result of the changes in the measure of progress | 136 | – | 169 | – |
Decreases due to revenue recognised in the year | – | 150 | – | 332 |
Increase due to cash received | – | (170) | – | (147) |
Acquisitions | 4 | (27) | – | – |
Balance at 31 December * | 176 | (234) | 202 | (187) |
2024 | 2023 | |
£m | £m | |
Production inventories | 342 | 234 |
2024 | 2023 | |
£m | £m | |
Decrease/(increase) in programme rights and distribution rights | 18 | (33) |
(Increase)/decrease in receivables, contract assets and production inventories | (177) | 274 |
Increase/(decrease) in payables and contract liabilities | 15 | (151) |
Working capital (outflow)/inflow | (144) | 90 |
Asset class | Depreciation policy |
Freehold land | not depreciated |
Freehold buildings | up to 60 years |
Leasehold improvements | shorter of residual lease term or estimated useful life |
Vehicles, equipment and fittings* | 3 to 20 years |
Right of use assets | over the term of the lease |
Vehicles, | ||||||
Improvements to leasehold | equipment | Right | ||||
Freehold | land and buildings | and fittings | of use | |||
land and | Long | Short | Owned | assets | Total | |
buildings £m | £m | £m | £m | £m | £m | |
Cost | ||||||
At 1 January 2023 | 12 | 85 | 26 | 214 | 208 | 545 |
Prior year restatement | – | – | – | 40 | – | 40 |
Restated at 1 January 2023 | 12 | 85 | 26 | 254 | 208 | 585 |
Additions | – | 2 | – | 28 | 12 | 42 |
Derecognition of right of use asset | – | – | – | – | (14) | (14) |
Foreign exchange | – | (1) | – | (2) | (3) | (6) |
Disposals and retirements | – | (2) | (8) | (33) | (43) | (86) |
Restated at 31 December 2023 | 12 | 84 | 18 | 247 | 160 | 521 |
Additions | – | – | – | 14 | 12 | 26 |
Reclassifications | (1) | (3) | – | 4 | – | – |
Foreign exchange | – | – | – | 1 | (1) | – |
Disposals and retirements | – | – | – | – | (10) | (10) |
At 31 December 2024 | 11 | 81 | 18 | 266 | 161 | 537 |
Depreciation | ||||||
At 1 January 2023 | 1 | 27 | 20 | 124 | 87 | 259 |
Prior year restatement | – | – | – | 40 | – | 40 |
Restated at 1 January 2023 | 1 | 27 | 20 | 164 | 87 | 299 |
Charge for the year | 1 | 3 | 1 | 25 | 22 | 52 |
Derecognition of right of use asset | – | – | – | – | (6) | (6) |
Foreign exchange | – | – | – | (2) | (1) | (3) |
Disposals and retirements | – | (2) | (8) | (32) | (42) | (84) |
Restated at 31 December 2023 | 2 | 28 | 13 | 155 | 60 | 258 |
Charge for the year | 1 | 3 | 1 | 22 | 20 | 47 |
Reclassifications | 2 | (4) | 2 | – | – | – |
Foreign exchange | – | – | – | 1 | 1 | 2 |
Disposals and retirements | – | – | – | – | (7) | (7) |
At 31 December 2024 | 5 | 27 | 16 | 178 | 74 | 300 |
Net book value | ||||||
At 31 December 2024 | 6 | 54 | 2 | 88 | 87 | 237 |
At 31 December 2023 | 10 | 56 | 5 | 92 | 100 | 263 |
Class of intangible asset | Amortisation method | Estimated useful life | Valuation method |
Brands | Straight-line | 8 to 14 years | Applying a royalty rate to the expected future revenue |
over the life of the brand | |||
Formats | Straight-line | up to 8 years | Expected future cash flows from those assets existing |
Customer | Straight-line or | up to 6 years | at the date of acquisition are estimated. If applicable, |
contracts | reducing balance | a contributory charge is deducted for the use of other | |
as appropriate | assets needed to exploit the cash flow. The net cash | ||
Customer relationships | Straight-line | 5 to 10 years | flow is then discounted back to present value |
Contractual | Straight-line | up to 13 years | Expected future cash flows from those contracts |
arrangements | depending on the | existing at the date of acquisition are estimated. | |
contract terms | If applicable, a contributory charge is deducted | ||
for the use of other assets needed to exploit the | |||
cash flow. The net cash flow is then discounted back | |||
to present value | |||
Licences | Straight-line | 11 to 29 years | Start-up basis of expected future cash flows existing |
depending on | at the date of acquisition. If applicable, a contributory | ||
term of licence | charge is deducted for the use of other assets needed | ||
to exploit the cash flow. The net cash flow is then | |||
discounted back to present value. Public service | |||
broadcasting (PSB) licences are valued as a start-up | |||
business with only the licence in place | |||
Libraries and other | Sum of digits or | up to 20 years | Initially at cost and subsequently at cost less |
straight-line as | accumulated amortisation | ||
appropriate | |||
Software licences | Straight-line | 1 to 10 years | Initially at cost and subsequently at cost less |
and development | accumulated amortisation |
2024 | 2023 | |
£m | £m | |
ITV Studios | 925 | 903 |
Media & Entertainment | 386 | 386 |
SDN | – | 76 |
1,311 | 1,365 |
2024 | |
Total | |
£m | |
Consideration transferred: | |
Initial consideration | 34 |
Contingent consideration | 3 |
Total consideration | 37 |
Fair value of net assets acquired: | |
Cash | 30 |
Intangible assets | 23 |
Production inventories | 12 |
Trade and other receivables | 10 |
Contract assets | 4 |
Deferred tax liabilities | (6) |
Trade and other payables | (13) |
Contract liabilities | (17) |
Fair value of net assets acquired | 43 |
Non-controlling interest measured at the proportionate share of net assets | 16 |
Goodwill | 10 |
Purchase consideration – cash outflow | |
Cash consideration | 34 |
Cash acquired | (30) |
Net cash outflow – investing activities | 4 |
Other information | |
Present value of the expected liability on put options | 2 |
Contributions to the Group’s performance: | |
From date of acquisition | |
Revenue | 10 |
EBITA before exceptional items | 3 |
Operating profit | 3 |
Proforma – January to December | |
Revenue | 30 |
EBITA before exceptional items | 3 |
Operating profit | 3 |
31 December 2024 | |
£m | |
Consideration received for the Group’s interest in BritBox | 255 |
International | |
Less carrying value of net assets / (liabilities) sold: | 61 |
Joint venture investments | 62 |
Other net liabilities and related costs | (1) |
Profit on disposal | 194 |
Joint ventures | Associates | Equity investments | Total | |
£m | £m | £m | £m | |
At 1 January 2023 | 59 | 60 | 11 | 130 |
Additions | 5 | 3 | 10 | 18 |
Share of profits/(losses) | 8 | (8) | – | – |
Impairments/fair value | ||||
adjustments | – | (5) | – | (5) |
Dividends received | (3) | – | – | (3) |
Foreign exchange | (3) | (3) | – | (6) |
Classified as held for sale | (66) | – | – | (66) |
At 31 December 2023 | – | 47 | 21 | 68 |
Additions | – | 4 | 12 | 16 |
Share of losses | – | (3) | – | (3) |
Impairments/fair value | ||||
adjustments | – | (18) | (2) | (20) |
Disposals | – | (30) | – | (30) |
At 31 December 2024 | – | – | 31 | 31 |
Legal and | ||||
Contract | Property | other | ||
provisions | provisions | provisions | Total | |
£m | £m | £m | £m | |
At 1 January 2024 | 18 | 10 | 126 | 154 |
Additions | 4 | 1 | 19 | 24 |
Utilised | (16) | – | (13) | (29) |
Released | – | – | (2) | (2) |
Foreign exchange | – | (1) | – | (1) |
At 31 December 2024 | 6 | 10 | 130 | 146 |
Analysed between: | ||||
Current | 6 | 1 | 127 | 134 |
Non-current | – | 9 | 3 | 12 |
2024 | 2023 | |
£m | £m | |
Total defined benefit scheme obligations | (1,998) | (2,194) |
Total defined benefit scheme assets | 2,135 | 2,355 |
Defined benefit pension surplus (IAS 19) | 137 | 161 |
Presented as: | ||
Defined benefit pension surplus* | 162 | 187 |
Defined benefit pension deficit | (25) | (26) |
Defined benefit pension surplus / (deficit) (IAS 19) | 137 | 161 |
Other pension asset | 45 | 48 |
Net pension surplus | 182 | 209 |
2024 | 2023 | |
£m | £m | |
Defined benefit obligation at 1 January | 2,194 | 2,292 |
Interest cost | 100 | 112 |
Actuarial gain | (149) | (63) |
Benefits paid | (147) | (147) |
Defined benefit obligation at 31 December | 1,998 | 2,194 |
2024 | 2023 | |
Discount rate | 5.45% | 4.75% |
Inflation assumption (RPI) | 3.15% | 3.05% |
Deferred/ | Deferred/ | |
Pensioner | Pensioner | |
Rate of increase in pension payment (LPI* 5% pension increases) | 2.75%/3.05% | 2.80%/3.00% |
Rate of increase to deferred pensions (CPI) | 2.70% | 2.50% |
2024 | 2024 | 2023 | 2023 | |
Retiring today at age | 60 | 65 | 60 | 65 |
Males | 25.6 | 21.1 | 25.7 | 21.1 |
Females | 27.4 | 22.6 | 27.3 | 22.6 |
Retiring in 20 years at age | 60 | 65 | ||
Males | 27.1 | 22.3 | 27.1 | 22.3 |
Females | 28.9 | 24.1 | 28.9 | 24.0 |
2024 | 2023 | |
£m | £m | |
Fair value of Scheme assets at 1 January | 2,355 | 2,437 |
Interest income on Scheme assets | 108 | 120 |
Loss on assets, excluding interest income | (180) | (98) |
Employer contributions | 6 | 50 |
Benefits paid | (147) | (147) |
Administrative expenses paid | (7) | (7) |
Fair value of Scheme assets at 31 December | 2,135 | 2,355 |
Market value | Quoted | Market value | Market value | Quoted | Market value | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
£m | £m | % | £m | £m | % | |
Liability hedging assets | ||||||
Fixed interest gilts | 464 | 463 | 449 | 449 | ||
Index-linked interest gilts | 499 | 494 | 516 | 516 | ||
Interest rate and inflation hedging derivatives | ||||||
(swaps, repos and reverse repos) | (290) | (312) | (112) | (142) | ||
673 | 645 | 32% | 853 | 823 | 36% | |
Other bonds | 1,284 | 60 | 60% | 1,456 | 62 | 62% |
Return-seeking investments | ||||||
Infrastructure | 174 | 175 | ||||
Property | 146 | 149 | ||||
320 | 15% | 324 | 14% | |||
Other investments | ||||||
Cash and cash equivalents | 136 | 41 | ||||
Insurance policies* | 41 | 41 | ||||
Longevity swap fair value | (319) | (360) | ||||
(142) | (7%) | (278) | (12%) | |||
Total Scheme assets | 2,135 | 705 | 100% | 2,355 | 885 | 100% |
Assumption | Change in assumption | Impact on defined benefit obligation |
Discount rate | Increase by 0.1% | Decrease by £20 million |
Decrease by 0.1% | Increase by £20 million | |
Increase by 0.5% | Decrease by £100 million | |
Decrease by 0.5% | Increase by £110 million | |
Rate of inflation | Increase by 0.1% | Increase by £10 million |
(Retail Price Index) | Decrease by 0.1% | Decrease by £5 million |
Rate of inflation | Increase by 0.1% | Increase by £5 million |
(Consumer Price Index) | Decrease by 0.1% | Decrease by £5 million |
Life expectancies | Increase by one year | Increase by £60 million |
2024 | 2023 | |
£m | £m | |
Amount charged to operating costs: | ||
Scheme administration expenses | (7) | (7) |
(7) | (7) | |
Amounts credited to net financing cost | ||
Net interest on Scheme assets and defined benefit obligation | 8 | 8 |
Total credit in the Consolidated Income Statement | 1 | 1 |
2024 | 2023 | |
£m | £m | |
Remeasurement (losses)/gains | ||
Loss on scheme assets excluding interest income | (180) | (98) |
Actuarial (losses)/gains on liabilities arising from change in: | ||
– experience adjustments | (7) | 45 |
– financial assumptions | 142 | (68) |
– demographic assumptions | 14 | 86 |
149 | 63 | |
Total recognised in the Consolidated Statement of Comprehensive Income | (31) | (35) |
Currency and | |||||
1 January | non-cash | 31 December | |||
2024 | Acquisitions** | Net cash flow | movements | 2024 | |
£m | £m | £m | £m | £m | |
Loans and facilities due within one | |||||
year | (5) | (6) | 1 | – | (10) |
Loans and facilities due after one year | (758) | – | 5 | 30 | (723) |
Total loans and facilities | (763) | (6) | 6 | 30 | (733) |
Currency component of forwards and swaps held against euro- denominated bonds * | (15) | – | 10 | (15) | (20) |
Lease liabilities | (115) | – | 25 | (15) | (105) |
Total debt | (893) | (6) | 41 | – | (858) |
Cash | 215 | – | 86 | (5) | 296 |
Cash equivalents | 125 | – | 4 | 2 | 131 |
Total cash and cash equivalents | 340 | – | 90 | (3) | 427 |
Net debt | (553) | (6) | 131 | (3) | (431) |
Currency and | ||||
1 January | non-cash | 31 December | ||
2023 | Net cash flow | movements | 2023 | |
£m | £m | £m | £m | |
Loans and facilities due within one year | (289) | 278 | 6 | (5) |
Loans and facilities due after one year | (541) | (228) | 11 | (758) |
Total loans and facilities | (830) | 50 | 17 | (763) |
Currency component of forwards and swaps held | ||||
against euro-denominated bonds * | (9) | 10 | (16) | (15) |
Lease liabilities | (132) | 26 | (9) | (115) |
Total debt | (971) | 86 | (8) | (893) |
Cash | 257 | (37) | (5) | 215 |
Cash equivalents | 91 | 38 | (4) | 125 |
Total cash and cash equivalents | 348 | 1 | (9) | 340 |
Net debt | (623) | 87 | (17) | (553) |
Book value | Fair value | ||||
2024 | 2023 | 2024 | 2023 | ||
Maturity | £m | £m | £m | £m | |
Loans due within one year | |||||
Other short-term loans | Various | 10 | 5 | 10 | 5 |
10 | 5 | 10 | 5 | ||
Loans due in more than one year | |||||
€600 million Eurobond | Sept 2026 | 298 | 520 | 292 | 490 |
€500 million Eurobond | June 2032 | 417 | – | 420 | – |
£230 million Term Loan | July 2027 | – | 230 | – | 230 |
Other long-term loans | Various | 8 | 8 | 8 | 8 |
723 | 758 | 720 | 728 | ||
733 | 763 | 730 | 733 |
Impact on | Impact on | Impact on | Impact on | |
profit before tax | profit before tax | Equity | Equity | |
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
US dollar – increase 10% | (9) | (6) | 8 | 7 |
US dollar – decrease 10% | 11 | 7 | (9) | (8) |
Euro – increase 10% | (1) | (1) | 3 | 1 |
Euro – decrease 10% | 2 | 2 | (2) | – |
Australian dollar – increase 10% | (2) | (1) | 1 | (2) |
Australian dollar – decrease 10% | 3 | 1 | (1) | 2 |
Assets | Liabilities | |
At 31 December 2024 | £m | £m |
Current | ||
Foreign exchange forward contracts and swaps – cash flow hedges | 3 | (2) |
Foreign exchange forward contracts and swaps – fair value through profit or loss | 1 | (1) |
Non-current | ||
Cross-currency interest swaps – cash flow hedges | – | (18) |
Cross-currency interest swaps – fair value hedges | – | (2) |
Foreign exchange forward contracts and swaps – cash flow hedges | 1 | – |
5 | (23) |
Assets | Liabilities | |
At 31 December 2023 | £m | £m |
Current | ||
Foreign exchange forward contracts and swaps – cash flow hedges | 3 | (1) |
Foreign exchange forward contracts and swaps – fair value through profit or loss | 1 | – |
Non-current | ||
Cross-currency interest swaps – cash flow hedges | – | (15) |
Foreign exchange forward contracts and swaps – cash flow hedges | 1 | (1) |
5 | (17) |
Less than | Between | Between | Greater than | Total | |
At 31 December 2024 | 1 year | 1 to 2 years | 2 to 5 years | 5 years | |
Foreign exchange forward contracts and swaps | |||||
Notional amount (£m) | (13) | 8 | – | – | (5) |
Average forward rate (AUD/GBP) | 1.8937 | 1.9324 | – | – | |
Foreign exchange forward contracts and swaps | |||||
Notional amount (£m) | 24 | 8 | – | – | 32 |
Average forward rate (EUR/GBP) | 1.1495 | 1.1725 | – | – | |
Foreign exchange forward contracts and swaps | |||||
Notional amount (£m) | (21) | 18 | (1) | – | (4) |
Average forward rate (USD/GBP) | 1.2601 | 1.2970 | 1.2892 | – | |
Foreign exchange forward contracts and swaps | |||||
Notional amount (£m) | 10 | 9 | 3 | – | 22 |
Various currency pairs | |||||
Cross-currency interest rate swaps | |||||
Notional amount (£m) | – | 320 | – | 421 | 741 |
Average hedge rate (EUR/GBP) | – | 1.1264 | – | 1.1854 |
Less than | Between | Between | Greater than | ||
At 31 December 2023* | 1 year | 1 to 2 years | 2 to 5 years | 5 years | Total |
Foreign exchange forward contracts and swaps | |||||
Notional amount (£m) | (1) | (11) | – | – | (12) |
Average forward rate (AUD/GBP) | 1.2773 | 1.7559 | – | – | |
Foreign exchange forward contracts and swaps | |||||
Notional amount (£m) | 1 | 8 | – | – | 9 |
Average forward rate (EUR/GBP) | 1.1278 | 1.1272 | – | – | |
Foreign exchange forward contracts and swaps | |||||
Notional amount (£m) | (56) | 20 | – | – | (36) |
Average forward rate (USD/GBP) | 1.3431 | 1.2188 | – | – | |
Foreign exchange forward contracts and swaps | |||||
Notional amount (£m) | (3) | 2 | – | – | (1) |
Various currency pairs | |||||
Cross-currency interest rate swaps | |||||
Notional amount (£m) | – | – | 533 | – | 533 |
Average hedge rate (EUR/GBP) | – | – | 1.1264 | – |
2024 | 2023 | |||||
Pre-tax | Pre-tax | |||||
Change in fair | Pre-tax | closing | Change in fair | Pre-tax | closing | |
value used for | closing cash | cost of | value used for | closing cash | cost of | |
measuring | flow hedge | hedging | measuring | flow hedge | hedging | |
ineffectiveness | reserve | reserve | ineffectiveness | reserve | reserve | |
At 31 December | £m | £m | £m | £m | £m | £m |
Highly probable/firm commitment | ||||||
forecast transactions | (2) | 1 | – | 1 | 3 | – |
Borrowings | 9 | 12 | (4) | 11 | 1 | (2) |
2024 | 2023 | |||||
Pre-tax | Pre-tax | |||||
Change in | closing | Change in fair | closing | |||
Change in fair | fair value of | cost of | Change in fair value of | cost of | ||
value of hedged | hedging | hedging | value of hedged | hedging | hedging | |
item | instrument | reserve | item | instrument | reserve | |
At 31 December | £m | £m | £m | £m | £m | £m |
Borrowings | (3) | (1) | (2) | – | – | – |
Amounts | ||||||
Total hedging | Ineffectiveness | Cost of | reclassified | |||
gain/(loss) | recognised in | hedging | from OCI to | |||
recognised in | Income | Line item in | recognised | Income | Line item in | |
OCI | Statement | the Income | in OCI | Statement | the Income | |
At 31 December 2024 | £m | £m | Statement | £m | £m | Statement |
Highly probable/firm | ||||||
commitment forecast | Cost of sales/ | |||||
transactions | (2) | – | – | – | (3) | overheads |
Net financing | Net financing | |||||
Borrowings | 9 | (1) | cost | (2) | 23 | cost |
Amounts | ||||||
Total hedging | Ineffectiveness | Cost of | reclassified | |||
gain/(loss) | recognised in | hedging | from OCI to | |||
recognised in | Income | Line item in | recognised | Income | Line item in | |
OCI | Statement | the Income | in OCI | Statement | the Income | |
At 31 December 2023 | £m | £m | Statement | £m | £m | Statement |
Highly probable/firm | ||||||
commitment forecast | Cost of sales/ | |||||
transactions | 1 | – | – | 4 | 2 | overheads |
Net financing | Net financing | |||||
Borrowings | 11 | 7 | cost | 2 | 26 | cost |
Cash | Cost of | Foreign | |||
flow hedge | hedge | currency | Translation | ||
reserve | reserve | reserve | reserve | ||
£m | £m | £m | £m | ||
As at 1 January 2023 | 2 | (7) | 112 | 107 | |
Effective portion of changes in fair value arising from: | |||||
Foreign exchange forward contracts | (13) | 4 | – | (9) | |
Cross-currency interest rate swaps – borrowings: | |||||
• | Change in fair value from the effective hedge instrument | (9) | 2 | – | (7) |
Amount reclassified to Income Statement | |||||
• | FX forward reclassified to cost of sales/overheads | 2 | – | – | 2 |
• | FX forward and swaps reclassified to finance costs | 15 | – | – | 15 |
• | CCIRS reclassified to finance costs | 11 | – | – | 11 |
Net gain on cash flow hedges and cost of hedging | 6 | 6 | – | 12 | |
Exchange differences on translation of foreign operations | – | – | (38) | (38) | |
Income tax charge on other comprehensive income/(expense) | (1) | (2) | – | (3) | |
As at 31 December 2023 | 7 | (3) | 74 | 78 | |
Effective portion of changes in fair value arising from: | |||||
Foreign exchange forward contracts | 1 | – | – | 1 | |
Cross-currency interest rate swaps – borrowings: | |||||
• | Change in fair value from the effective hedge instrument | (12) | (2) | – | (14) |
Amount reclassified to Income Statement | |||||
• | FX forward reclassified to cost of sales/overheads | (3) | – | – | (3) |
• | CCIRS reclassified to finance costs | 23 | – | – | 23 |
Net gain on cash flow hedges and cost of hedging | 9 | (2) | – | 7 | |
Exchange differences on translation of foreign operations | – | – | (4) | (4) | |
Income tax charge on other comprehensive income/(expense) | (2) | – | – | (2) | |
As at 31 December 2024 | 14 | (5) | 70 | 79 |
Gross collateral | Net financial | Related amounts | |||
Gross financial | assets/liabilities | assets/liabilities | not set-off in the | ||
assets/liabilities | set-off | per balance sheet | balance sheet | Net | |
At 31 December 2024 | £m | £m | £m | £m | £m |
Assets | |||||
Derivative financial instruments | 5 | – | 5 | (4) | 1 |
Cash and cash equivalents | 427 | – | 427 | – | 427 |
Liabilities | |||||
Derivative financial instruments | (23) | – | (23) | 4 | (19) |
Loans and facilities | (733) | – | (733) | – | (733) |
Gross collateral | Net financial | Related amounts | |||
Gross financial | assets/liabilities | assets/liabilities | not set-off in the | ||
assets/liabilities | set-off | per balance sheet | balance sheet | Net | |
At 31 December 2023 | £m | £m | £m | £m | £m |
Assets | |||||
Derivative financial instruments | 5 | – | 5 | (2) | 3 |
Cash and cash equivalents | 340 | – | 340 | – | 340 |
Liabilities | |||||
Derivative financial instruments | (17) | – | (17) | 2 | (15) |
Loans and facilities | (763) | – | (763) | – | (763) |
2024 | 2023 | |
£m | £m | |
Financing income | ||
Interest income | 22 | 14 |
Foreign exchange gain | 2 | 2 |
Pension interest income (see note 3.8) | 9 | 9 |
Other finance income | 18 | – |
51 | 25 | |
Financing costs | ||
Pension interest expense (see note 3.8) | (1) | (1) |
Interest expense on financial liabilities measured at amortised cost | (22) | (15) |
Foreign exchange loss | – | (7) |
Other finance expense | (28) | (47) |
(51) | (70) | |
Net financing costs | – | (45) |
Fair value | Level 1 | Level 2 | Level 3 | |
31 December | 31 December | 31 December | 31 December | |
2024 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | |
Assets measured at fair value | ||||
Financial instruments at fair value through reserves | ||||
Other pension assets – gilts (see note 3.8) | 45 | 45 | – | – |
Financial instruments at fair value through profit or loss | ||||
Money market funds | 131 | 131 | – | – |
Equity investments (see note 3.6) | 31 | – | – | 31 |
Financial assets at fair value through profit or loss | ||||
Foreign exchange forward contracts and swaps | 1 | - | 1 | - |
Convertible loan receivable | 2 | – | – | 2 |
Financial assets at fair value through reserves | ||||
Cash flow hedges | 4 | – | 4 | – |
214 | 176 | 5 | 33 |
Fair value | Level 1 | Level 2 | Level 3 | |
31 December | 31 December | 31 December | 31 December | |
2024 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | |
Liabilities measured at fair value | ||||
Financial liabilities at fair value through profit or loss | ||||
Acquisition-related liabilities – payable to sellers under put options agreed on acquisition (see notes 3.1.4 | ||||
and 3.1.5) | (21) | – | – | (21) |
Foreign exchange forward contracts and swaps | (1) | – | (1) | – |
Cross-currency interest rate swaps – fair value hedges | (2) | – | (2) | – |
Financial liabilities at fair value through reserves | ||||
Cash flow hedges | (20) | – | (20) | – |
(44) | – | (23) | (21) |
Fair value | Level 1 | Level 2 | Level 3 | |
31 December | 31 December | 31 December | 31 December | |
2023 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | |
Assets measured at fair value | ||||
Financial instruments at fair value through reserves | ||||
Other pension assets – gilts (see note 3.8) | 48 | 48 | – | – |
Financial instruments at fair value through profit or loss | ||||
Money market funds | 125 | 125 | – | – |
Equity investments (see note 3.6) | 21 | – | – | 21 |
Financial assets at fair value through profit or loss | ||||
Foreign exchange forward contracts and swaps | 1 | – | 1 | – |
Convertible loan receivable | 2 | – | – | 2 |
Financial assets at fair value through reserves | ||||
Cash flow hedges | 4 | – | 4 | – |
201 | 173 | 5 | 23 |
Fair value | Level 1 | Level 2 | Level 3 | |
31 December | 31 December | 31 December | 31 December | |
2023 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | |
Liabilities measured at fair value | ||||
Financial liabilities at fair value through profit or loss | ||||
Acquisition-related liabilities – payable to sellers under put options agreed on acquisition (see notes 3.1.4 | ||||
and 3.1.5) | (63) | – | – | (63) |
Financial liabilities at fair value through reserves | ||||
Cash flow hedges | (17) | – | (17) | – |
(80) | – | (17) | (63) |
2024 | 2023 | |
£m | £m | |
Contractual discounted cash flows | ||
Less than one year | 15 | 18 |
Two to five years | 58 | 57 |
More than five years | 32 | 40 |
Lease liabilities at 31 December | 105 | 115 |
Currency and | ||||
1 January | non-cash | 31 December | ||
2024 | Net cash flow | movements | 2024 | |
£m | £m | £m | £m | |
Lease liabilities | (115) | 25 | (15) | (105) |
Total lease liabilities | (115) | 25 | (15) | (105) |
Currency and | ||||
1 January | non-cash | 31 December | ||
2023 | Net cash flow | movements | 2023 | |
£m | £m | £m | £m | |
Lease liabilities | (132) | 26 | (9) | (115) |
Total lease liabilities | (132) | 26 | (9) | (115) |
2024 | 2023 | |
£m | £m | |
Interest expense on lease liabilities | (5) | (4) |
Amounts recognised in the Consolidated Income Statement | (5) | (4) |
2024 | 2023 | |
£m | £m | |
Merger reserves | 95 | 95 |
Capital reserves | 112 | 112 |
Capital redemption reserves | 48 | 36 |
Revaluation reserves | 2 | 2 |
Put option liabilities arising on acquisition of subsidiaries | (12) | (34) |
Total | 245 | 211 |
2024 | 2023 | |||
Weighted | Weighted | |||
Number | average | Number | average | |
of options | exercise price | of options | exercise price | |
(‘000) | (pence) | (‘000) | (pence) | |
Outstanding at 1 January | 90,234 | 25.88 | 104,729 | 24.74 |
Granted during the year – nil priced | 22,701 | – | 20,993 | – |
Granted during the year – other | 9,603 | 57.27 | 16,395 | 59.21 |
Forfeited during the year | (3,570) | 36.22 | (4,210) | 68.61 |
Exercised during the year – nil priced | (8,991) | – | (15,551) | – |
Exercised during the year – other | (8,929) | 49.38 | (12,954) | 49.31 |
Expired during the year | (6,119) | 45.49 | (19,168) | 15.57 |
Outstanding at 31 December | 94,929 | 21.45 | 90,234 | 25.88 |
Exercisable at 31 December | 4,469 | 9.45 | 12,933 | 34.88 |
2024 | 2023 | |||||
Weighted | Weighted | |||||
Weighted | average | Weighted | average | |||
average | Number | remaining | average | Number | remaining | |
exercise price | of options | contractual life | exercise price | of options | contractual life | |
Range of exercise prices (pence) | (pence) | (‘000) | (years) | (pence) | (‘000) | (years) |
Nil | – | 59,640 | 1.25 | – | 49,386 | 0.33 |
20.00 – 49.99 | 49.17 | 6,002 | 1.33 | 49.17 | 15,330 | 1.17 |
50.00 – 69.99 | 58.05 | 26,937 | 2.09 | 58.51 | 21,454 | 2.79 |
70.00 – 99.99 | 75.76 | 2,343 | 1.45 | 79.42 | 3,965 | 2.12 |
100.00 – 109.99 | 105.98 | 7 | – | 105.98 | 61 | 0.92 |
120.00 – 149.99 | – | – | – | 135.20 | 38 | 0.33 |
Gross | ||||||||
Share price | Exercise | Expected | Expected | dividend | Risk-free | |||
at grant | price | volatility | life | yield | rate | Fair value | ||
Scheme name | Date of grant | (pence) | (pence) | % | (years) | % | % | (pence) |
3 Year | 5 April 2023 | 79.78 | 70.12 | 45.43 | 3.25 | – | 3.40 | 21.53 |
5 Year | 5 April 2023 | 79.78 | 70.12 | 42.41 | 5.25 | – | 3.28 | 20.99 |
3 Year | 13 September 2023 | 72.34 | 56.37 | 40.60 | 3.25 | – | 4.47 | 20.17 |
5 Year | 13 September 2023 | 72.34 | 56.37 | 42.27 | 5.25 | – | 4.29 | 20.57 |
3 Year | 15 April 2024 | 70.45 | 57.27 | 39.43 | 3.25 | – | 3.40 | 17.80 |
5 Year | 15 April 2024 | 70.45 | 57.27 | 42.66 | 5.25 | – | 3.28 | 18.24 |
Number of shares | Nominal value | ||
Scheme | Shares held at | (released)/purchased | £ |
1 January 2024 | 28,515,166 | 2,851,517 | |
LTIP releases | (590,347) | ||
DSA releases | (469,674) | ||
ESP releases | (8,099,002) | ||
PSP releases | (387,132) | ||
SAYE releases | (8,940,112) | ||
Market purchased shares | 5,791,953 | ||
Transferred from Treasury | 8,500,000 | ||
31 December 2024 | 24,320,852 | 2,432,085 |
2024 | 2023 | |
£m | £m | |
Sales to joint ventures | 4 | 60 |
Sales to associated undertakings | 20 | 13 |
Purchases from joint ventures | 35 | 33 |
Purchases from associated undertakings | 81 | 78 |
2024 | 2023 | |
£m | £m | |
Amounts owed by joint ventures | – | 41 |
Amounts owed by associated undertakings | 11 | 10 |
Amounts owed to joint ventures | 3 | 6 |
Amounts owed to associated undertakings | 8 | 8 |
2024 | 2023 | |
£m | £m | |
Short-term employee benefits | 13 | 11 |
Share-based compensation | 6 | 6 |
19 | 17 |
Company number | Company name | Company number | Company name | ||
04195187 | 12 Yard Productions (Investments) Limited | 15800942 | ITV SPP Limited | ||
04145307 | 12 Yard Productions Limited | 11723826 | ITV Spy Limited | ||
10058419 | Back Productions Limited | 2203983 | ITV Studios Global Partnerships Limited | ||
13087812 | Big Talk Alone Limited | 09498877 | ITV TFG Holdings Limited | ||
10496857 | Big Talk Cold Feet Limited | 11107934 | ITV The Bay Limited | ||
12092620 | Big Talk Friday Limited | 13087693 | ITV The Reckoning Limited | ||
11109596 | Big Talk Goes Wrong Limited | 12368504 | ITV TLC Limited | ||
16116907 | Big Talk Help Limited | 14048049 | ITV Venturer Limited | ||
13087733 | Big Talk Horseface Limited | 03089273 | ITV Ventures Limited | ||
13087735 | Big Talk I Hate You Limited | 11107431 | ITV Vera Limited | ||
07037447 | Big Talk Investments Limited | 13087699 | ITV Y&M Limited | ||
10528952 | Big Talk Living the Dream Limited | 05518785 | Juice Music UK Limited | ||
13813181 | Big Talk Ludwig Limited | 08297277 | Mainstreet Pictures Limited | ||
11723899 | Big Talk Offenders Limited | 16117245 | Mammoth Screen (Betrayal) Limited | ||
11109572 | Big Talk Peacock Limited | 15502127 | Mammoth Screen (COS) Limited | ||
02897434 | Big Talk Pictures Limited | 09355455 | Mammoth Screen (End) Limited | ||
15718662 | Big Talk Secret Limited | 08546227 | Mammoth Screen (End2) Limited | ||
06567813 | Big Talk Studios Limited | 11109917 | Mammoth Screen (End6) Limited | ||
15869612 | Big Talk Transaction Limited | 11908267 | Mammoth Screen (End7) Limited | ||
02936337 | Boom Cymru TV Ltd | 12368766 | Mammoth Screen (End8) Limited | ||
07922831 | Boom Pictures Limited | 10528827 | Mammoth Screen (End9) Limited | ||
03866274 | Box Clever Technology Limited | 13087685 | Mammoth Screen (Evans) Limited | ||
11801341 | BritBox SVOD Limited | 12368661 | Mammoth Screen (FS) Limited | ||
01891539 | Broad Street Films Limited | 13989267 | Mammoth Screen (GK) Limited | ||
02285229 | Campania Limited | 11995990 | Mammoth Screen (MD) Limited | ||
04159249 | Carlton Content Holdings Limited | 12735978 | Mammoth Screen (MD2) Limited | ||
00301188 | Carlton Film Distributors Limited | 13989179 | Mammoth Screen (MIE) Limited | ||
01692483 | Carlton Finance Limited | 11062257 | Mammoth Screen (NC) Limited | ||
03984490 | Carlton Food Network Limited | 09660486 | Mammoth Screen (Pol2) Limited | ||
03053908 | Carlton Programmes Development Limited | 10031005 | Mammoth Screen (Pol3) Limited | ||
03210452 | Carlton Screen Advertising (Holdings) Limited | 10528763 | Mammoth Screen (Pol4) Limited | ||
03210363 | Carltonco Ninety-Six Limited | 11108289 | Mammoth Screen (Pol5) Limited | ||
02280048 | Castlefield Properties Limited | 08799982 | Mammoth Screen (Poldark) Limited | ||
06409013 | Cat’s on the Roof Media Limited | 09646520 | Mammoth Screen (QV) Limited | ||
04257248 | Channel Television Holdings Limited | NI678277 | Mammoth Screen (TJ) Limited | ||
08195508 | Cirkus Limited | 13087656 | Mammoth Screen (Tower) Limited | ||
10240192 | Cloth Cat LBB Limited | 15502121 | Mammoth Screen (TZ) Limited | ||
02852812 | Cosgrove Hall Films Limited | 10528702 | Mammoth Screen (VF) Limited | ||
08479545 | Double Double Limited | 11108322 | Mammoth Screen (Vic3) Limited | ||
7821062 | EQ Pictures Limited | 11108320 | Mammoth Screen (WOF) Limited | ||
15078072 | Fifteen Days Limited | NI687412 | Mammoth Screen (WOF2) Limited | ||
05946785 | Gorilla TV Group Limited | 05976348 | Mammoth Screen Ltd | ||
03776018 | Gorilla TV Limited | 13412337 | Metavision Limited | ||
00290076 | Granada Group Limited | 09477931 | Monumental Television Limited | ||
03962410 | Granada Limited | 04201477 | Morning TV Limited | ||
03106798 | Granada Media Limited | 15986342 | MT Frauds Limited | ||
05344772 | Granada Screen (2005) Limited | 12368748 | MT Ghosts Limited | ||
00733063 | Granada Television Overseas Limited | 14764613 | MT Marlow Murder Club Limited | ||
00250311 | Granada UK Rental and Retail Limited | 13989060 | MT Maryland Limited | ||
04842712 | Interactive Telephony Limited | 13813329 | MT Mrs Sidhu Limited | ||
00608490 | ITC Entertainment Group Limited | 14763338 | Output Productions Limited | ||
00510330 | ITC Entertainment Holdings Limited | 07473151 | Oxford Scientific Films Limited | ||
SC375274 | ITV (Scotland) Limited | 15175627 | Planet V Limited | ||
11516620 | ITV | 112 | Limited | 13506403 | Planet Woo Limited |
12956892 | ITV AdVentures Limited | 09020906 | Possessed Limited | ||
14047839 | ITV Archie Limited | 14163547 | QSP ATF Limited | ||
02578005 | ITV Breakfast Limited | 14784655 | QSP Buried Limited | ||
02937518 | ITV Consume r | 15502132 | QSP Coach House Limited | ||
13087759 | ITV Duneen Limited | 14163654 | QSP FMO Limited | ||
10494684 | ITV Enterprises Limited | 14460916 | QSP Ghosted Limited | ||
14133299 | ITV Grace Limited | 14496123 | QSP Men Up Limited | ||
04159210 | ITV Holdings Limited | 14462220 | QSP MY Limited | ||
15800907 | ITV HP Limited | 13714204 | QSP Nolly Limited | ||
04159213 | ITV International Channels Limited | 14460933 | QSP PD Limited | ||
14846610 | ITV JCDM Limited | 15782700 | QSP Run Away Limited | ||
SC473179 | ITV LTVC (Scotland) Limited | 14048037 | QSP SO limited | ||
14863612 | ITV Mandrake Limited | 15801118 | QSP Tip Toe Limited | ||
13989147 | ITV Maternal Limited | 14460663 | QSP TRK Limited | ||
00603893 | ITV Network Limited | 12350991 | Second Act (Grace) Limited |
Company number | Company name | Company number | Company name |
15801483 | ITV Newco2 Limited | 09366311 | Second Act Productions Limited |
11723842 | ITV Nightingale Limited | 07714999 | Sightseers Film Limited |
00603471 | ITV Pension Scheme Limited | 03991026 | So Television Limited |
14461569 | ITV POS Limited | 15546550 | TGP Critical Limited |
01565625 | ITV Properties (Developments) Limited | 11423826 | The Addressable Platform Limited |
13087782 | ITV Ralph and Katie Limited | 07155077 | The Garden Productions Limited |
14460328 | ITV RE Limited | 02351132 | TwoFour Broadcast Limited |
08554937 | ITV Shetland Limited | 08602993 | TwoFour Group Holdings Limited |
05493388 | TwoFour Group Limited | 11109287 | WP LOD5 Limited |
11816700 | Unforgotten Productions Limited | 12116457 | WP LOD6 Limited |
02483078 | World Productions Limited | 13087865 | WP Malpractice Limited |
11109744 | WP Anne Limited | 12116461 | WP Pembrokeshire Limited |
15800988 | WP BFB Limited | 13087860 | WP RM Limited |
10796122 | WP Bodyguard Limited | 11109929 | WP Save Me 2 Limited |
14360979 | WP Delia Limited | 12368475 | WP Showtrial Limited |
12368643 | WP Diplomat Limited | 14653603 | WP The Gathering Limited |
13988864 | WP Fifteen Limited | 12368477 | WP The Suspect Limited |
12116627 | WP Karen Pirie Limited | 11109437 | WP Vigil Limited |
14988579 | WP Lockerbie Limited |