Freehold property and improvements |
– |
5 to 60 years |
Leasehold improvements |
– |
lower of unexpired lease term or expected life, with a maximum |
of 35 years |
||
Equipment |
– |
3 to 10 years |
Customer contracts |
– |
13 to 15 years |
IT projects |
– |
5 years |
Mobilisation costs |
– |
in line with relevant customer contract length which is typically |
between 5 to 10 years |
Effective date* |
|
Amendments to IAS 1 – Classification of liabilities as current or non-current |
1 January 2024 |
Amendments to IAS 1 – Non-current liabilities with covenants |
1 January 2024 |
Amendments to IAS 7 and IFRS 7 – Supplier finance arrangements |
1 January 2024 |
Amendments to IFRS 16 – Lease liability in a sale and leaseback |
1 January 2024 |
Effective date* |
|
Amendments to IFRS 9 and IFRS 7 – Amendments to the classification and measurement of |
1 January 2026 |
financial instruments |
|
IFRS 18 – Presentation and disclosure in financial statements |
1 January 2027 |
(£m) | 2024 | 2023 | ||||
Hospitals | Hospitals | |||||
Business | Primary Care | Total | Business | Primary Care | Total | |
Inpatient | 548.0 | – | 548.0 | 535.5 | – | 535.5 |
Day case | 426.6 | 0.6 | 427.2 | 399.9 | – | 399.9 |
Outpatient | 388.1 | 120.2 | 508.3 | 365.4 | 31.4 | 396.8 |
Other 1 | 27.5 | 0.2 | 27.7 | 26.8 | – | 26.8 |
Total revenue | 1,390.2 | 121.0 | 1,511.2 | 1,327.6 | 31.4 | 1,359.0 |
Insured | 662.4 | 1.6 | 664.0 | 615.7 | 0.8 | 616.5 |
Self-pay | 332.9 | 8.0 | 340.9 | 344.0 | 7.8 | 351.8 |
NHS | 367.4 | 80.8 | 448.2 | 341.1 | 14.9 | 356.0 |
Other 1 | 27.5 | 30.6 | 58.1 | 26.8 | 7.9 | 34.7 |
Total revenue | 1,390.2 | 121.0 | 1,511.2 | 1,327.6 | 31.4 | 1,359.0 |
(£m) |
2024 |
2023 |
||||
Hospitals |
Hospitals |
|||||
Business |
Primary Care |
Total |
Business |
Primary Care |
Total |
|
Revenue |
1,390.2 |
121.0 |
1,511.2 |
1,327.6 |
31.4 |
1,359.0 |
Cost of sales |
(748.4) |
(79.2) |
(827.6) |
(714.3) |
(20.5) |
(734.8) |
Gross profit |
641.8 |
41.8 |
683.6 |
613.3 |
10.9 |
624.2 |
Other operating costs |
(519.2) |
(39.5) |
(558.7) |
(492.4) |
(11.7) |
(504.1) |
Other Income |
12.6 |
– |
12.6 |
6.1 |
– |
6.1 |
Segmental operating |
||||||
profit (EBIT) |
135.2 |
2.3 |
137.5 |
127.0 |
(0.8) |
126.2 |
(£m) |
2024 |
2023 |
Segment operating profit (EBIT) |
137.5 |
126.2 |
Finance income |
0.7 |
1.4 |
Finance costs |
(99.9) |
(93.0) |
Profit before taxation |
38.3 |
34.6 |
Taxation |
(12.3) |
(6.7) |
Profit for the year |
26.0 |
27.9 |
(£m) |
2024 |
2023 |
||||
Hospitals |
Hospitals |
|||||
Business |
Primary Care |
Total |
Business |
Primary Care |
Total |
|
Depreciation of |
106.4 |
1.6 |
108.0 |
102.6 |
0.4 |
103.0 |
property, plant and |
||||||
equipment and |
||||||
right-of-use assets |
||||||
Amortisation of |
1.6 |
2.6 |
4.2 |
– |
0.6 |
0.6 |
intangible assets |
||||||
Lease payments made |
16.6 |
3.8 |
20.4 |
16.9 |
1.7 |
18.6 |
in respect of low value |
||||||
and short leases |
||||||
Staff costs |
494.4 |
73.0 |
567.4 |
456.6 |
18.5 |
475.2 |
(£m) |
2024 |
2023 |
Fair value movement on financial asset |
4.8 |
2.8 |
Realised profit in respect of financial asset |
1.0 |
0.8 |
Fair value movement on financial liability |
1.6 |
– |
Profit on disposal of hospital (adjusting items) (see note 11) |
4.5 |
– |
Profit on disposal of property, plant and equipment |
0.7 |
– |
Settlement from an insurer (adjusting items) (see note 11) |
– |
2.5 |
Total other income |
12.6 |
6.1 |
(£m) |
2024 |
2023 |
Audit of these financial statements |
1.3 |
1.2 |
Audit of the financial statements of subsidiaries of the company |
||
pursuant to legislation |
0.4 |
0.3 |
Audit-related assurance services |
0.2 |
0.1 |
Total |
1.9 |
1.6 |
(£m) | 2024 | 2023 |
Depreciation of property, plant and equipment (see note 14) | 67.0 | 65.5 |
Depreciation of right-of-use assets (see note 14) | 41.0 | 37.5 |
Amortisation of intangible assets (see note 15) | 4.2 | 0.6 |
Acquisition-related transaction costs (adjusting item) (see note 11) | – | 2.5 |
Lease payments made in respect of low value and short leases | 20.4 | 18.6 |
Provision related to Ian Paterson (adjusting item) (see note 11) | 4.6 | 2.5 |
Movement on the provision for expected credit losses of trade receivables | ||
(see note 19) | 1.0 | 0.5 |
(Profit)/loss on disposal of property, plant and equipment | – | (0.3) |
Staff restructuring costs (see note 9) | 4.3 | 2.0 |
Staff costs (net of staff restructuring costs and including share-based payment | ||
charge) (see notes 9 and 29) | 567.4 | 475.2 |
(No.) | 2024 | 2023 |
The average number of persons employed by the group (including directors) during | ||
the year: | ||
Clinical | 9,248 | 7,455 |
Non-clinical | 6,021 | 5,514 |
Central | 972 | 776 |
Total | 16,240 | 13,745 |
(No.) | 2024 | 2023 |
The average number of full-time equivalent persons employed by the group during | ||
the year: | ||
Clinical | 7,004 | 5,831 |
Non-clinical | 4,655 | 4,349 |
Central | 848 | 695 |
Total | 12,507 | 10,875 |
(£m) | 2024 | 2023 |
Wages and salaries | 476.3 | 398.7 |
Social security costs | 46.9 | 38.9 |
Pension costs, defined contribution scheme | 44.3 | 35.9 |
Aggregate payroll costs excluding share based payments | 567.5 | 473.5 |
Share based payment charge | 4.2 | 3.7 |
Aggregate payroll costs | 571.7 | 477.2 |
(£m) | 2024 | 2023 |
Finance income | ||
Interest income on bank deposits | 0.7 | 1.4 |
Total finance income | 0.7 | 1.4 |
Finance cost | ||
Interest on bank facilities | 22.3 | 18.5 |
Amortisation of fee arising on facilities extensions/borrowing costs 1 | 1.5 | 1.5 |
Interest on obligations under leases | 76.1 | 73.0 |
Total finance costs | 99.9 | 93.0 |
Total net finance costs | 99.2 | 91.6 |
(£m) | 2024 | 2023 |
Asset acquisitions, disposals and aborted project costs | (2.8) | 3.1 |
Business reorganisation and corporate restructuring costs | 4.3 | 2.0 |
Remediation of regulatory compliance or malpractice costs | 6.9 | (0.9) |
Clinic set up costs | 1.9 | – |
Amortisation on acquired intangible assets | 1.6 | – |
Total pre-tax adjusting items | 11.9 | 4.2 |
Income tax (credit) / charge on adjusting items | (1.8) | 0.3 |
Total post-tax adjusting items | 10.1 | 4.5 |
(£m) | 2024 | 2023 |
Current tax | ||
UK corporation tax expense | 0.7 | 0.9 |
Adjustments in respect of prior years | (1.0) | (1.3) |
Total current tax credit | (0.3) | (0.4) |
Deferred tax | ||
Origination and reversal of temporary differences | 10.3 | 10.0 |
Adjustments in respect of prior years | 2.3 | (2.9) |
Total deferred tax charge | 12.6 | 7.1 |
Total tax charge | 12.3 | 6.7 |
(£m) | 2024 | 2023 |
Profit before taxation | 38.3 | 34.6 |
Tax at the standard rate | 9.6 | 8.1 |
Effects of: | ||
Expenses and income not deductible or taxable | 1.1 | 3.2 |
Adjustment for movement on share-based payments | 0.3 | – |
Tax adjustment for the super-deduction allowance | – | (0.8) |
Adjustments in respect of prior year | 1.3 | (4.2) |
Difference in tax rates | – | 0.2 |
Deferred tax not previously recognised | – | 0.2 |
Total tax charge | 12.3 | 6.7 |
2024 | 2023 | |
Profit for the year attributable to ordinary equity holders of the parent (£m) | 25.4 | 27.3 |
Weighted average number of ordinary shares for basic EPS (No.) | 403,991,639 | 404,117,249 |
Adjustment for weighted average number of shares held in EBT | (498,516) | (468,363) |
Weighted average number of ordinary shares in issue (No.) | 403,493,123 | 403,648,886 |
Basic earnings per share (in pence per share) | 6.3 | 6.8 |
2024 | 2023 | |
Profit for the year attributable to ordinary equity holders of the parent (£m) | 25.4 | 27.3 |
Weighted average number of ordinary shares in issue (No.) | 403,493,123 | 403,648,886 |
Adjustment for weighted average number of contingently issuable shares | 7,900,003 | 9,494,645 |
Diluted weighted average number of ordinary shares in issue (No.) | 411,393,127 | 413,143,531 |
Diluted earnings per share (in pence per share) | 6.2 | 6.6 |
2024 | 2023 | |
Profit for the year attributable to owners of the parent (£m) | 25.4 | 27.3 |
Adjusting items (see Note 11) | 10.1 | 4.5 |
Adjusted profit (£m) | 35.5 | 31.8 |
Weighted average number of ordinary shares in issue | 403,493,123 | 403,648,886 |
Weighted average number of dilutive ordinary shares | 411,393,127 | 413,143,531 |
Adjusted basic earnings per share (in pence per share) | 8.8 | 7.9 |
Adjusted diluted earnings per share (in pence per share) | 8.6 | 7.7 |
Assets in the | ||||||
Freehold | Leasehold | course of | Right-of-use | |||
(£m) | property | improvements | Equipment | construction | (ROU) | Total |
Cost: | ||||||
At 1 January 2023 | 850.2 | 180.4 | 455.3 | 30.2 | 873.9 | 2,390.0 |
Additions | 7.2 | 12.1 | 42.3 | 22.3 | – | 83.9 |
Acquisition of a subsidiary | – | – | 1.3 | – | 1.3 | 2.6 |
Additions to ROU assets | – | – | – | – | 14.7 | 14.7 |
Adjustments to existing assets | ||||||
(eg indexation) | – | – | – | – | 36.7 | 36.7 |
Disposals | (0.7) | (2.4) | (21.6) | (0.4) | (0.1) | (25.2) |
Transfers | 3.7 | 13.3 | 9.9 | (26.9) | – | – |
At 1 January 2024 | 860.4 | 203.4 | 487.2 | 25.2 | 926.5 | 2,502.7 |
Additions | 8.9 | 14.8 | 52.9 | 32.7 | – | 109.3 |
Additions to ROU assets | – | – | – | – | 15.1 | 15.1 |
Adjustments to existing assets | ||||||
(eg indexation) | – | – | – | – | 36.9 | 36.9 |
Disposals | (1.3) | (9.6) | (84.0) | – | (2.4) | (97.3) |
Transfer | 1.2 | 15.9 | 0.7 | (17.8) | – | – |
At 31 December 2024 | 869.2 | 224.5 | 456.8 | 40.1 | 976.1 | 2,566.7 |
Accumulated depreciation | ||||||
and impairment: | ||||||
At 1 January 2023 | 198.2 | 60.1 | 291.8 | – | 255.5 | 805.6 |
Charge for the year | 12.2 | 9.8 | 43.5 | – | 37.5 | 103.0 |
Disposals | (0.6) | (2.4) | (21.6) | – | (0.1) | (24.7) |
Transfers | (0.2) | – | 0.2 | – | – | – |
At 1 January 2024 | 209.6 | 67.5 | 313.9 | – | 292.9 | 883.9 |
Charge for the year | 12.3 | 10.6 | 44.1 | – | 41.0 | 108.0 |
Disposals | (1.2) | (4.9) | (82.3) | – | (0.2) | (88.6) |
At 31 December 2024 | 220.7 | 73.2 | 275.7 | – | 333.7 | 903.3 |
Net book value: | ||||||
At 31 December 2024 | 648.5 | 151.3 | 181.1 | 40.1 | 642.4 | 1,663.4 |
At 31 December 2023 | 650.8 | 135.9 | 173.3 | 25.2 | 633.6 | 1,618.8 |
Leasehold | Equipment and | ||
(£m) | property | motor vehicles | Total |
Cost: | |||
At 1 January 2023 | 849.8 | 24.1 | 873.9 |
New leases entered | 4.3 | 10.4 | 14.7 |
Acquisition of a subsidiary | 1.3 | – | 1.3 |
Adjustments to existing assets (eg indexation) | 36.7 | – | 36.7 |
Disposals | – | (0.1) | (0.1) |
At 1 January 2024 | 892.1 | 34.4 | 926.5 |
New leases entered | 4.4 | 10.7 | 15.1 |
Adjustments to existing assets (eg indexation) | 36.9 | – | 36.9 |
Disposals | (2.2) | (0.2) | (2.4) |
At 31 December 2024 | 931.2 | 44.9 | 976.1 |
Accumulated depreciation and impairment: | |||
At 1 January 2023 | 248.0 | 7.5 | 255.5 |
Charge for year | 31.8 | 5.7 | 37.5 |
Disposals | – | (0.1) | (0.1) |
At 1 January 2024 | 279.8 | 13.1 | 292.9 |
Charge for the year | 34.4 | 6.6 | 41.0 |
Disposals | – | (0.2) | (0.2) |
At 31 December 2024 | 314.2 | 19.5 | 333.7 |
Net book value: | |||
At 31 December 2024 | 617.0 | 25.4 | 642.4 |
At 31 December 2023 | 612.3 | 21.3 | 633.6 |
Customer |
Mobilisation |
||||
(£m) |
Goodwill |
contracts |
IT projects |
costs |
Total |
Cost or valuation: |
|||||
At 1 January 2023 |
546.8 |
– |
– |
– |
546.8 |
Acquisition of a subsidiary |
65.3 |
20.6 |
4.3 |
2.4 |
92.6 |
Additions |
– |
– |
0.3 |
0.2 |
0.5 |
At 31 December 2023 |
612.1 |
20.6 |
4.6 |
2.6 |
639.9 |
Acquisition of a subsidiary |
0.5 |
– |
– |
– |
0.5 |
Additions |
– |
– |
2.1 |
0.7 |
2.8 |
At 31 December 2024 |
612.6 |
20.6 |
6.7 |
3.3 |
643.2 |
Accumulated amortisation and impairment: |
|||||
At 1 January 2023 |
201.0 |
– |
– |
– |
201.0 |
Amortisation charge during the year |
– |
0.2 |
0.3 |
0.1 |
0.6 |
At 31 December 2023 |
201.0 |
0.2 |
0.3 |
0.1 |
201.6 |
Amortisation charge during the year |
– |
1.9 |
1.6 |
0.7 |
4.2 |
At 31 December 2024 |
201.0 |
2.1 |
1.9 |
0.8 |
205.8 |
Carrying amount: |
|||||
At 31 December 2024 |
411.6 |
18.5 |
4.8 |
2.5 |
437.4 |
At 31 December 2023 |
411.1 |
20.4 |
4.3 |
2.5 |
438.3 |
Goodwill |
Headroom |
|
£m |
£m |
|
Hospitals business |
334.6 |
1,136.2 |
Vita Health Group (‘VHG’) |
65.9 |
68.0 |
The Doctors Clinic Group (‘DCG’) |
11.1 |
0.5 |
(£m) |
2024 |
2023 |
Valuation at 1 January |
7.5 |
4.6 |
Cash receipt |
(1.0) |
(0.8) |
Fair value adjustments |
5.8 |
3.7 |
Carrying amount at 31 December |
12.3 |
7.5 |
Incorporated in England and Wales and registered at 3 Dorset Rise, London, EC4Y 8EN, |
||
unless otherwise stated |
Principal activity |
Class of share |
Claremont Hospital Holdings Limited |
Holding company |
Ordinary |
Claremont Hospital LLP ! |
Health provision |
N/A |
Classic Hospitals Group Limited # |
Holding company |
Ordinary |
Classic Hospitals Limited # |
Non-trading company |
Ordinary |
Classic Hospitals Property Limited |
Property company |
Ordinary |
Didsbury MSK Limited° |
Health provision |
Ordinary |
Fox Healthcare Acquisitions Limited |
Leasing company |
Ordinary |
Lifescan Limited # |
Non-trading company |
Ordinary |
Spire Occupational Health Limited |
Health provision |
Ordinary |
Medicainsure Limited |
Non-trading company |
Ordinary |
Montefiore House Limited + |
Health provision |
Ordinary |
SHC Holdings Limited # |
Holding company |
Ordinary |
Soma Health Limited |
Health provision |
Ordinary |
Incorporated in England and Wales and registered at 3 Dorset Rise, London, EC4Y 8EN, |
||
unless otherwise stated |
Principal activity |
Class of share |
Spire Cambridge (Disposal) Limited # |
Non-trading company |
Ordinary |
Spire Fertility (Disposal) Limited # |
Non-trading company |
Ordinary |
Spire Healthcare (Holdings) Limited |
Holding company |
Ordinary |
Spire Healthcare Finance Limited* |
Holding company |
Ordinary |
Spire Healthcare Holdings 1 &# |
Holding company |
Ordinary |
Spire Healthcare Property Developments Limited |
Development company |
Ordinary |
Spire Healthcare Holdings 2 Limited# |
Holding company |
Ordinary |
Spire Healthcare Limited |
Health provision |
Ordinary |
Spire Healthcare Properties Limited |
Property company |
Ordinary |
Spire Property 1 Limited |
Property company |
Ordinary |
Spire Property 4 Limited |
Property company |
Ordinary |
Spire Property 5 Limited |
Property company |
Ordinary |
Spire Property 6 Limited |
Property company |
Ordinary |
Spire Property 13 Limited |
Property company |
Ordinary |
Spire Property 16 Limited |
Property company |
Ordinary |
Spire Property 18 Limited |
Property company |
Ordinary |
Spire Property 19 Limited |
Property company |
Ordinary |
Spire Property 23 Limited |
Property company |
Ordinary |
Spire Thames Valley Hospital Limited # |
Non-trading company |
Ordinary |
Spire Thames Valley Hospital Propco Limited |
Property company |
Ordinary |
Spire UK Holdco 4 Limited |
Holding company |
Ordinary |
The Doctors Clinic Group Ltd |
Holding company and |
Ordinary |
health provision |
||
The London Doctors Clinic Ltd |
Non-trading company |
Ordinary |
Kingfisher Topco Limited |
Holding company |
Ordinary |
Kingfisher Midco Limited |
Holding company |
Ordinary |
Kingfisher Bidco Limited |
Holding company |
Ordinary |
Vita Health Group Limited |
Health provision |
Ordinary |
Crystal Palace Physio Holdings Limited |
Holding company |
Ordinary |
Vita Health Solutions Limited |
Health provision |
Ordinary |
Pennine MSK Partnership Limited |
Health provision |
A Ordinary & |
B Ordinary |
||
Physio For All Limited |
Health provision |
Ordinary |
Physiotherapy2fit Ltd |
Health provision |
A Ordinary & |
B Ordinary |
||
Physiotherapy Specialists Ltd |
Health provision |
Ordinary |
The Abbey Clinic Limited |
Health provision |
Ordinary |
The Bisham Abbey Knee Clinic Limited |
Health provision |
Ordinary |
Vita Health Wellness Limited |
Health provision |
Ordinary |
Montefiore |
Didsbury MSK |
||
(£m) |
House Limited |
Limited |
Total |
Accumulated balances of non-controlling interest at |
|||
1 January 2023 |
(6.4) |
0.5 |
(5.9) |
Profit allocated to non-controlling interests |
– |
0.6 |
0.6 |
Recycled loss for non-controlling interest purchased by parent |
3.2 |
– |
3.2 |
Accumulated balances of material non-controlling interest at |
|||
31 December 2024 |
(3.2) |
1.1 |
(2.1) |
Profit allocated to non-controlling interests |
0.3 |
0.3 |
0.6 |
Dividends paid to non-controlling interests |
– |
(0.7) |
(0.7) |
Accumulated balances of non-controlling interest at |
|||
31 December 2024 |
(2.9) |
0.7 |
(2.2) |
Subsidiary |
Companies house registration number |
Spire Healthcare Properties Limited |
01829406 |
Spire Healthcare Property Developments Limited |
08996103 |
Claremont Hospital Holdings Limited |
08534235 |
Spire Thames Valley Hospital Propco Limited |
06480375 |
Fox Healthcare Acquisitions Limited |
06487777 |
Classic Hospitals Property Limited |
05389607 |
Subsidiary |
Companies house registration number |
Spire UK Holdco 4 Limited |
06342689 |
Spire Property 1 Limited |
06408718 |
Spire Property 4 Limited |
06408872 |
Spire Property 5 Limited |
06408908 |
Spire Property 6 Limited |
06408930 |
Spire Property 13 Limited |
06409008 |
Spire Property 16 Limited |
06409066 |
Spire Property 18 Limited |
06409117 |
Spire Property 19 Limited |
06409119 |
Spire Property 23 Limited |
06409139 |
Pennine MSK Partnership Limited |
06598870 |
Physio For All Limited |
04467367 |
Physiotherapy2fit Ltd |
07780826 |
The Abbey Clinic Limited |
06611658 |
The Bisham Abbey Knee Clinic Limited |
10265025 |
(£m) | 2024 | 2023 |
Prostheses, drugs, medical and other consumables | 46.6 | 44.3 |
(£m) |
2024 |
2023 |
Amounts falling due within one year: |
||
Trade receivables |
83.1 |
74.8 |
Unbilled receivables |
22.2 |
20.2 |
Prepayments |
26.1 |
21.9 |
Other receivables |
6.2 |
10.2 |
137.6 |
127.1 |
|
Allowance for expected credit losses |
(6.2) |
(5.5) |
Total current trade and other receivables |
131.4 |
121.6 |
Current |
0-30 days |
31-90 days |
91-364 days |
1-2 years |
Total |
|
Expected loss rate |
1.0% |
3.9% |
42.9% |
57.6% |
33.9% |
5.6% |
Gross debt (£m) |
81.8 |
17.8 |
2.1 |
3.3 |
5.6 |
110.6 |
Less payments on account (£m) |
– |
– |
– |
– |
– |
(27.5) |
Carrying amount of trade receivables (£m) |
83.1 |
|||||
Loss allowance (£m) |
0.8 |
0.7 |
0.9 |
1.9 |
1.9 |
6.2 |
Current |
0-30 days |
31-90 days |
91-364 days |
1-2 years |
Total |
|
Expected loss rate |
0.0% |
2.7% |
16.3% |
29.0% |
41.9% |
5.1% |
Gross debt (£m) |
75.3 |
14.8 |
4.3 |
6.2 |
6.2 |
106.8 |
Less payments on account (£m) |
– |
– |
– |
– |
– |
(32.0) |
Carrying amount of trade receivables (£m) |
74.8 |
|||||
Loss allowance (£m) |
– |
0.4 |
0.7 |
1.8 |
2.6 |
5.5 |
(£m) |
2024 |
2023 |
Private medical insurers |
31.1 |
29.5 |
NHS |
30.7 |
25.0 |
Patient debt |
6.0 |
4.1 |
Other |
9.1 |
10.7 |
76.9 |
69.3 |
(£m) |
2024 |
2023 |
At 1 January |
5.5 |
5.0 |
Provided in the year |
2.0 |
1.6 |
Utilised during the year |
(0.3) |
(0.3) |
Released during the year |
(1.0) |
(0.9) |
At 31 December |
6.2 |
5.5 |
(£m) |
2024 |
2023 |
Cash at bank |
33.8 |
20.7 |
Short-term deposits |
7.4 |
28.9 |
41.2 |
49.6 |
(£m) |
2024 |
2023 |
Bostocks Lane (East Midlands Cancer Centre) |
1.1 |
1.1 |
2024 |
2023 |
|
Authorised shares |
||
Ordinary share of £0.01 each |
402,751,824 |
404,126,630 |
402,751,824 |
404,126,630 |
2024 |
2023 |
|||
£0.01 ordinary shares |
£0.01 ordinary shares |
|||
Shares |
£’000 |
Shares |
£’000 |
|
Issued and fully paid |
||||
At 1 January |
404,126,630 |
4,042 |
404,108,470 |
4,041 |
Issued during the year |
13,943 |
– |
18,160 |
1 |
Cancelled during the year |
(1,388,749) |
(14) |
– |
– |
At 31 December |
402,751,824 |
4,028 |
404,126,630 |
4,042 |
(£m) |
2024 |
2023 |
At 1 January |
830.0 |
830.0 |
Issue of new shares |
– |
– |
At 31 December |
830.0 |
830.0 |
2024 |
2023 |
|||
(Number of |
(Number of |
|||
(£m) |
shares) |
(£m) |
shares) |
|
At 1 January |
0.7 |
312,160 |
– |
27,146 |
Purchased |
3.1 |
1,312,000 |
3.1 |
1,339,634 |
Exercised |
(2.9) |
(1,235,976) |
(2.4) |
(1,054,620) |
At 31 December |
0.9 |
388,184 |
0.7 |
312,160 |
(£m) |
2024 |
2023 |
Amount due for settlement within 12 months |
3.6 |
3.4 |
Amount due for settlement after 12 months |
363.5 |
361.9 |
Total bank borrowings |
367.1 |
365.3 |
(£m) |
Maturity |
Margin over SONIA |
2024 |
2023 |
Senior finance facility |
February 2027 |
2.05% |
327.1 |
325.3 |
Revolving credit facility |
February 2027 |
1.95% |
40.0 |
40.0 |
Non cash | |||||
(£m) | 1 January | Cash flows | changes 1 | Additions 2 | 31 December |
2024 | |||||
Bank loans | 365.3 | (22.0) | 23.8 | – | 367.1 |
Lease liabilities | 891.7 | (102.3) | 76.1 | 47.3 | 912.8 |
Total | 1,257.0 | (124.3) | 99.9 | 47.3 | 1,279.9 |
Non cash | |||||
(£m) | 1 January | Cash flows | changes 1 | Additions 2 | 31 December |
2023 | |||||
Bank loans | 324.3 | (17.0) | 18.0 | 40.0 | 365.3 |
Lease liabilities | 866.5 | (100.2) | 73.0 | 52.4 | 891.7 |
Total | 1,190.8 | (117.2) | 91.0 | 92.4 | 1,257.0 |
Carrying value | ||||
Interest rate | Maturity date | Notional amount | Asset | |
31 December 2024 (£m) | ||||
Interest rate swaps | 2.7780% | Feb 2026 | 162.5 | 2.9 |
31 December 2023 (£m) | ||||
Interest rate swaps | 2.7780% | Feb 2026 | 243.8 | 4.4 |
(£m) | 2024 | 2023 |
Amount due for settlement within 12 months | 2.5 | 4.0 |
Amount due for settlement after 12 months | 0.4 | 0.4 |
Total derivatives asset | 2.9 | 4.4 |
(£m) |
2024 |
2023 |
Valuation at 1 January |
9.6 |
– |
Movement in financial liability |
(1.6) |
– |
Option to purchase non-controlling interests |
– |
9.6 |
Valuation at 31 December |
8.0 |
9.6 |
Provisions |
||||||||
Property, |
IFRS 16 |
Share- |
and other |
|||||
plant and |
leases – |
based |
temporary |
|||||
(£m) |
equipment |
Intangible |
spreading |
IFRS 16 |
payments |
Losses |
differences |
Total |
At 1 January 2023 |
78.0 |
– |
(45.2) |
33.0 |
(4.0) |
(6.2) |
0.6 |
56.2 |
(Credit)/charge to the |
||||||||
profit or loss |
7.2 |
– |
2.3 |
1.4 |
(0.6) |
– |
(0.3) |
10.0 |
(Credit)/charge to other |
||||||||
comprehensive income |
||||||||
and equity |
– |
– |
– |
– |
0.5 |
– |
(0.9) |
(0.4) |
Adjustment in respect |
||||||||
of prior year |
0.3 |
– |
– |
– |
– |
– |
(3.2) |
(2.9) |
Recognised on acquisition |
1.1 |
5.0 |
– |
– |
– |
(1.1) |
– |
5.0 |
At 1 January 2024 |
86.6 |
5.0 |
(42.9) |
34.4 |
(4.1) |
(7.3) |
(3.8) |
67.9 |
(Credit)/charge to the |
||||||||
profit or loss |
6.4 |
(0.4) |
2.4 |
0.8 |
(0.1) |
– |
1.2 |
10.3 |
(Credit)/charge to other |
||||||||
comprehensive income |
||||||||
and equity |
– |
– |
– |
– |
0.5 |
– |
(0.2) |
0.3 |
Adjustment in respect |
0.6 |
– |
– |
– |
(0.1) |
0.2 |
1.6 |
2.3 |
of prior year |
||||||||
At 31 December 2024 |
93.6 |
4.6 |
(40.5) |
35.2 |
(3.8) |
(7.1) |
(1.2) |
80.8 |
Disclosed within liabilities |
93.6 |
4.6 |
(40.5) |
35.2 |
(3.8) |
(7.1) |
(1.2) |
80.8 |
2024 |
2023 |
|||
(£m) |
Gross |
Tax effected |
Gross |
Tax effected |
Trading losses |
10.4 |
2.6 |
11.7 |
2.6 |
Tax basis for future capital disposals |
11.6 |
2.9 |
11.6 |
2.9 |
Total |
22.0 |
5.5 |
23.3 |
5.5 |
Business |
|||
Medical |
restructuring |
||
(£m) |
malpractice |
and other |
Total |
At 1 January 2024 |
15.1 |
1.3 |
16.4 |
Increase in existing provisions |
4.6 |
0.8 |
5.4 |
Provisions utilised |
(6.5) |
(0.2) |
(6.7) |
Provisions released |
– |
(0.9) |
(0.9) |
At 31 December 2024 |
13.2 |
1.0 |
14.2 |
(£m) |
2024 |
2023 |
Trade payables |
84.9 |
63.9 |
Accrued expenses |
53.8 |
65.9 |
Deferred income |
10.5 |
10.4 |
Social security and other taxes |
18.4 |
15.2 |
Other payables |
46.4 |
41.7 |
Trade and other payables |
214.0 |
197.1 |
(£m) |
2024 |
2023 |
Final dividend for the year ended 31 December 2022 (0.5 pence per share) |
– |
2.0 |
Final dividend for the year ended 31 December 2023 (2.1 pence per share) |
8.5 |
– |
Dividend paid to non-controlling interests |
0.7 |
– |
Total dividends paid |
9.2 |
2.0 |
2024 |
2023 |
|||
Number of |
Number of |
|||
Charge |
options |
Charge |
options |
|
£m |
(thousands) |
£m |
(thousands) |
|
Long Term Incentive Plan |
3.3 |
11,643 |
3.0 |
12,394 |
Deferred Share Bonus Plan |
– |
531 |
– |
449 |
Save As You Earn (SAYE) |
0.7 |
2,957 |
0.7 |
3,252 |
Cash-settled Long Term Incentive Plan |
0.2 |
– |
– |
– |
4.2 |
15,131 |
3.7 |
16,095 |
|
2024 | |||||||
LTIP (ROCE | LTIP (TSR | LTIP (EBITDA | LTIP (EPS | LTIP (OE | Deferred Share | ||
condition) | condition) | condition) | condition) | condition) | Bonus Plan | SAYE | |
(thousands) | (thousands) | (thousands) | (thousands) | (thousands) | (thousands) | (thousands) | |
At 1 January | 3,076 | 4,458 | – | 902 | 3,958 | 449 | 3,252 |
Granted | 801 | 458 | 343 | – | 687 | 221 | – |
Exercised | (181) | (865) | – | (423) | (716) | (139) | (14) |
Surrendered 1 | (99) | (99) | – | – | (84) | – | – |
Cancelled 2 | (476) | 337 | – | (479) | 45 | – | (281) |
At 31 December | 3,121 | 4,289 | 343 | – | 3,890 | 531 | 2,957 |
Exercisable at 31 | |||||||
December | 417 | 1,928 | – | – | 1,571 | – | 32 |
Weighted average | |||||||
contractual life | 1.0 years | 0.6 years | 2.2 years | 0 years | 0.7 years | 1.3 years | 0.4 years |
2023 | ||||||
LTIP (ROCE | LTIP (TSR | LTIP (EPS | LTIP (OE | Deferred Share | ||
condition) | condition) | condition) | condition) | Bonus Plan | SAYE | |
(thousands) | (thousands) | (thousands) | (thousands) | (thousands) | (thousands) | |
At 1 January | 2,169 | 4,726 | 1,540 | 4,343 | 525 | 3,652 |
Granted | 1,043 | 1,043 | – | 894 | 168 | – |
Exercised | – | (652) | (380) | (636) | (244) | (18) |
Surrendered 1 | (69) | (69) | – | (59) | – | – |
Cancelled 2 | (67) | (590) | (258) | (584) | – | (382) |
At 31 December | 3,076 | 4,458 | 902 | 3,958 | 449 | 3,252 |
Exercisable at 31 December | – | – | – | – | – | 14 |
Weighted average contractual life | 2.6 years | 2.0 years | 0.7 years | 2.0 years | 1.3 years | 1.4 years |
Share options |
||||
Exercise price |
thousands |
|||
Grant – vest |
Expiry date |
(£) |
2024 |
2023 |
LTIP grants |
||||
30/03/2017 – March 2020 |
30/03/2027 |
– |
– |
2 |
28/03/2018 – March 2021 |
28/03/2028 |
– |
– |
18 |
25/03/2019 – March 2022 |
25/03/2029 |
– |
– |
1,188 |
06/04/2020 – April 2023 |
06/04/2030 |
– |
2,176 |
2,396 |
18/03/2021 – March 2024 |
18/03/2031 |
– |
1,741 |
3,038 |
14/03/2022 – March 2025 |
14/03/2032 |
– |
2,644 |
2,860 |
15/03/2023 – March 2026 |
15/03/2033 |
– |
2,792 |
2,892 |
14/03/2024 – March 2027 |
14/03/2034 |
– |
2,290 |
– |
Deferred Share Bonus Plan |
||||
18/03/2021 – March 2024 |
17/03/2031 |
– |
– |
139 |
14/03/2022 – March 2025 |
13/03/2032 |
– |
142 |
142 |
15/03/2023 – March 2026 |
14/03/2033 |
– |
168 |
168 |
14/03/2024 – March 2027 |
13/03/2034 |
– |
221 |
– |
Save As You Earn |
||||
26/04/2022 – June 2025 |
01/12/2025 |
1.98 |
2,957 |
3,252 |
LTIP |
LTIP |
LTIP |
LTIP |
Deferred Share |
|
2024 |
(TSR condition) |
(ROCE condition) |
(EBITDA condition) |
(OE condition) |
Bonus Plan |
Option pricing model |
Fair value at |
Fair value at |
Fair value at |
||
Monte Carlo |
grant date |
grant date |
grant date |
n/a |
|
Fair value at grant date (£) |
1.35 |
2.36 |
2.36 |
2.36 |
n/a |
Fair value at grant date for |
|||||
shares subject to holding |
|||||
period (£) |
1.23 |
2.15 |
2.15 |
2.15 |
n/a |
Weighted average share price |
|||||
at grant date (£) |
2.36 |
2.36 |
2.36 |
2.36 |
n/a |
Exercise price (£) |
Nil |
Nil |
Nil |
Nil |
n/a |
Weighted average |
|||||
contractual life |
3.8 years |
3.8 years |
3.8 years |
3.8 years |
3 years |
Expected dividend yield |
n/a |
n/a |
n/a |
n/a |
n/a |
Risk-free interest rate |
4.1% |
n/a |
n/a |
n/a |
n/a |
Volatility 1 |
28% |
n/a |
n/a |
n/a |
n/a |
LTIP |
LTIP |
LTIP |
Deferred Share |
||
2023 |
(TSR condition) |
(ROCE condition) |
(OE condition) |
Bonus Plan |
Save as you Earn |
Option pricing model |
Fair value at |
Fair value at |
Black-Schöles |
||
Monte Carlo |
grant date |
grant date |
n/a |
model |
|
Fair value at grant date (£) |
1.26 |
2.10 |
2.10 |
n/a |
0.71 |
Fair value at grant date for |
|||||
shares subject to holding |
|||||
period (£) |
1.07 |
1.78 |
1.78 |
n/a |
n/a |
Weighted average share price |
|||||
at grant date (£) |
2.10 |
2.10 |
2.10 |
n/a |
2.10 |
Exercise price (£) |
Nil |
Nil |
Nil |
Nil |
1.98 |
Weighted average |
|||||
contractual life |
3.1 years |
3.1 years |
3.1 years |
1.8 years |
1.4 years |
Expected dividend yield |
n/a |
n/a |
n/a |
n/a |
n/a |
Risk-free interest rate |
3.4% |
n/a |
n/a |
n/a |
n/a |
Volatility 1 |
49% |
49% |
49% |
n/a |
n/a |
(£m) |
Note |
2024 |
2023 |
Cash flows from operating activities |
|||
Profit before taxation |
38.3 |
34.6 |
|
Adjustments to reconcile profit before tax to net cash flows: |
|||
Fair value movement on financial liability |
(1.6) |
– |
|
(Profit)/loss on disposal of property, plant and equipment |
(5.2) |
(0.3) |
|
Adjusting items – other |
1.5 |
1.5 |
|
Depreciation of property, plant and equipment and right-of-use assets |
14 |
108.0 |
103.0 |
Amortisation on intangible assets |
15 |
4.2 |
0.6 |
Finance income |
10 |
(0.7) |
(1.4) |
Finance costs |
10 |
99.9 |
93.0 |
Other income |
6 |
(5.8) |
(3.6) |
Share-based payments expense |
29 |
4.2 |
3.7 |
Movements in working capital: |
|||
Increase in trade receivables and other receivables |
(11.0) |
(12.7) |
|
Increase in inventories |
(2.3) |
(3.7) |
|
Increase in trade and other payables |
9.0 |
2.2 |
|
Decrease in provisions |
(2.7) |
(1.3) |
|
Cash generated from operations |
235.8 |
215.6 |
(£m) | 2024 | 2023 |
Contracted but not provided for | 24.7 | 31.6 |
Variable | Total | Undrawn facility 1 | |
31 December 2024 (£m) | 365.0 | 365.0 | 60.0 |
Effective interest rate (%) | 5.85% | 5.85% | |
31 December 2023 (£m) | 365.0 | 365.0 | 60.0 |
Effective interest rate (%) | 5.63% | 5.63% |
| Maturity analysis |
||||||||
At 31 December 2024 |
Carrying |
Contractual |
Within |
Between 1 |
Between 2 |
Between 3 |
Between 4 |
More than |
(£m) |
amount |
cash flows |
1 year |
and 2 years |
and 3 years |
and 4 years |
and 5 years |
5 years |
Trade and other payables |
185.1 |
185.1 |
185.1 |
– |
– |
– |
– |
– |
Bank borrowings |
367.1 |
418.6 |
23.7 |
22.6 |
372.3 |
– |
– |
– |
Lease liabilities |
912.8 |
1,802.5 |
104.7 |
104.1 |
103.1 |
103.1 |
101.9 |
1,285.7 |
1,465.0 |
2,406.2 |
313.5 |
126.7 |
475.4 |
103.1 |
101.9 |
1,285.7 |
|
Derivative financial assets |
||||||||
Interest rate swaps |
(2.9) |
(3.3) |
(2.6) |
(0.7) |
– |
– |
– |
– |
1,462.1 |
2,402.9 |
310.9 |
126.0 |
475.4 |
103.1 |
101.9 |
1,285.7 |
|
Maturity analysis |
||||||||
At 31 December 2023 |
Carrying |
Contractual |
Within |
Between 1 |
Between 2 |
Between 3 |
Between 4 |
More than |
(£m) |
amount |
cash flows |
1 year |
and 2 years |
and 3 years |
and 4 years |
and 5 years |
5 years |
Trade and other payables |
171.5 |
171.5 |
171.5 |
– |
– |
– |
– |
– |
Bank borrowings |
365.3 |
434.3 |
24.7 |
19.9 |
18.7 |
371.0 |
– |
– |
Lease liabilities |
891.7 |
1,818.7 |
99.8 |
100.0 |
98.1 |
97.8 |
97.7 |
1,325.3 |
1,428.5 |
2,424.5 |
296.0 |
119.9 |
116.8 |
468.8 |
97.7 |
1,325.3 |
|
Derivative financial assets |
||||||||
Interest rate swaps |
(4.4) |
(5.0) |
(4.1) |
(0.8) |
(0.1) |
– |
– |
– |
1,424.1 |
2,419.5 |
291.9 |
119.1 |
116.7 |
468.8 |
97.7 |
1,325.3 |
|
(£m) |
2024 |
2023 |
Committed undrawn revolving credit facility |
60.0 |
60.0 |
Cash and cash equivalents |
41.2 |
49.6 |
| Maturity analysis | ||||
Value as at | ||||
Financial instruments measured at fair value | 31 December | |||
(£m) | 2024 | Level 1 | Level 2 | Level 3 |
Financial assets at fair value through profit and loss | ||||
Profit share arrangement (Note 16) | 12.3 | – | – | 12.3 |
Interest rate swaps | 2.9 | – | 2.9 | – |
Financial assets measured at fair value | 15.2 | – | 2.9 | 12.3 |
Maturity analysis | ||||
Value as at | ||||
Financial instruments measured at fair value | 31 December | |||
(£m) | 2023 | Level 1 | Level 2 | Level 3 |
Financial assets at fair value through profit and loss | ||||
Profit share arrangement (Note 16) | 7.5 | – | – | 7.5 |
Interest rate swaps | 4.4 | – | 4.4 | – |
Financial assets measured at fair value | 11.9 | – | 4.4 | 7.5 |
(£m) | 2024 | 2023 |
Salaries and other short-term employee benefits | 7.5 | 5.2 |
Post-employment benefits | – | 0.4 |
Share-based payments | 3.7 | 1.3 |
11.2 | 6.9 |
(£m) | 2024 |
Consideration received | 10.0 |
Net assets disposed | (5.8) |
Disposal costs | (1.7) |
Derecognise right of use asset | (2.4) |
Recognise finance lease receivable | 4.4 |
Profit on disposal | 4.5 |
Deferred tax charge | (1.2) |
Profit on disposal after tax | 3.3 |
(£m) | Note | 2024 | 2023 |
ASSETS | |||
Non-current assets | |||
Investments | C9 | 843.7 | 840.6 |
Other receivables | C7 | 193.1 | 179.8 |
1,036.8 | 1,020.4 | ||
Current assets | |||
Other receivables | C7 | 281.9 | 226.9 |
Cash and cash equivalents | C6 | 0.1 | 0.1 |
282.0 | 227.0 | ||
Total assets | 1,318.8 | 1,247.4 | |
EQUITY AND LIABILITIES | |||
Equity | |||
Share capital | 21 | 4.0 | 4.0 |
Share premium | 830.0 | 830.0 | |
Capital redemption reserve | – | – | |
EBT share reserves | 21 | (0.9) | (0.7) |
Retained earnings | 469.4 | 404.2 | |
Total equity | 1,302.5 | 1,237.5 | |
Current liabilities | |||
Income tax payable | 6.9 | 9.3 | |
Trade and other payables | C8 | 9.4 | 0.6 |
Total liabilities | 16.3 | 9.9 | |
Total equity and liabilities | 1,318.8 | 1,247.4 |
Capital | EBT | |||||
Share | Share | redemption | share | Retained | Total | |
(£m) | capital | premium | reserve | reserves | earnings | equity |
At 1 January 2023 | 4.0 | 830.0 | – | – | 337.8 | 1,171.8 |
Profit for the year | – | – | – | – | 67.1 | 67.1 |
Purchase of own shares by EBT | – | – | – | (3.1) | – | (3.1) |
Share-based payment | – | – | – | – | 3.7 | 3.7 |
Utilisation of EBT shares | – | – | – | 2.4 | (2.4) | – |
Dividend paid | – | – | – | – | (2.0) | (2.0) |
As at 1 January 2024 | 4.0 | 830.0 | – | (0.7) | 404.2 | 1,237.5 |
Profit for the year | – | – | – | – | 75.7 | 75.7 |
Purchase of own shares by EBT | – | – | – | (3.1) | – | (3.1) |
Share-based payment | – | – | – | – | 4.0 | 4.0 |
Utilisation of EBT shares | – | – | – | 2.9 | (2.9) | – |
Dividend paid | – | – | – | – | (8.5) | (8.5) |
Purchase of ordinary shares for | ||||||
cancellation | – | – | – | – | (3.1) | (3.1) |
As at 31 December 2024 | 4.0 | 830.0 | – | (0.9) | 469.4 | 1,302.5 |
(£m) | 2024 | 2023 |
Cash flows from operating activities | ||
Profit before taxation | 82.1 | 74.5 |
Dividend received | (55.4) | (52.1) |
Profit before taxation (excluding dividend received) | 26.7 | 22.4 |
Adjustments for: | ||
Share-based payments | 0.9 | 3.6 |
Interest income | (29.2) | (27.6) |
(1.6) | (1.6) | |
Movements in working capital: | ||
Increase in trade and other receivables | (39.1) | (45.6) |
Increase in trade and other payables | – | 0.1 |
Net cash used in operating activities | (40.7) | (47.1) |
Cash flows from investing activities | ||
Dividend received | 55.4 | 52.1 |
Net cash generated from investing activities | 55.4 | 52.1 |
Cash flows from financing activities | ||
Purchase of own shares by EBT | (3.1) | (3.1) |
Dividend paid to equity holders of the parent | (8.5) | (2.0) |
Purchase of ordinary shares for cancellation | (3.1) | – |
Net cash used in financing activities | (14.7) | (5.1) |
Net decrease in cash and cash equivalents | – | (0.1) |
Cash and cash equivalents at beginning of year | 0.1 | 0.2 |
Cash and cash equivalents at end of year | 0.1 | 0.1 |