2024 | 2023 | ||||||
| Adjusting | Adjusting | ||||||
| Adjusted | items* | Total | Adjusted | items* | Total | ||
| Notes | £m | £m | £m | £m | £m | £m | |
Revenue | 3 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Selling and distribution expenses | ( | ( | ( | ( | |||
Administrative and other operating expenses | ( | ( | ( | ( | ( | ( | |
Operating loss | 4 | ( | ( | ( | ( | ( | ( |
Finance income | 7 | ||||||
Finance expense | 8 | ( | ( | ( | ( | ( | ( |
Loss before ta x | ( | ( | ( | ( | ( | ( | |
Income tax (charge)/credit | 9 | ( | ( | ||||
Loss for the yea r | ( | ( | ( | ( | ( | ( | |
| Loss attributable to: | |||||||
Owners of the Group | ( | ( | |||||
Non-controlling interests | 33 | ||||||
( | ( | ||||||
| Other comprehensive income | |||||||
| Items that will never be reclassified to the Income Statement | |||||||
Remeasurement of Defined Benefit liability | 26 | ( | |||||
Change in fair value of investments in equity instruments | 15 | ||||||
Taxation on items that will never be reclassified to the Income Statement | 9 | ( | |||||
| Items that are or may be reclassified to the Income Statement | |||||||
Foreign currency translation differences | ( | ||||||
Fair value adjustment – cash flow hedges | 23 | ||||||
Amounts reclassified to the Income Statement – cash flow hedges | 23 | ( | ( | ||||
Taxation on items that may be reclassified to the Income Statement | 9 | ||||||
Other comprehensive income/(loss) for the year, net of income tax | ( | ||||||
Total comprehensive loss for the yea r | ( | ( | |||||
| Total comprehensive (loss)/income for the year attributable to: | |||||||
Owners of the Group | ( | ( | |||||
Non-controlling interests | 33 | ||||||
( | ( | ||||||
| Earnings per ordinary share | |||||||
Basic loss per share | 11 | ( | ( | ||||
Diluted loss per share | 11 | ( | ( |
| Capital | Non- | |||||||||
| Share | Share | Merger | redemption | Capital | Translation | Hedge | Retained | controlling | Total | |
| capital | premium | reserve | reserve | reserve | reserve | reserves | earnings | interest | Equity | |
Grou p | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2024 | ( | |||||||||
Total comprehensive loss for the yea r | ||||||||||
Loss for the year | ( | ( | ||||||||
| Other comprehensive income | ||||||||||
| Foreign currency translation | ||||||||||
differences | ||||||||||
| Fair value movement – cash flow | ||||||||||
hedges (note 23) | ||||||||||
Amounts reclassified to the Consolidated Income Statement | ||||||||||
– cash flow hedges (note 23) | ( | ( | ||||||||
| Remeasurement of Defined | ||||||||||
Benefit liability (note 26) | ||||||||||
Fair value movement of investments in equity instruments | ||||||||||
(note 15) | ||||||||||
Tax on other comprehensive income (note 9) | ( | ( | ||||||||
Total other comprehensive income/(loss) | ( | |||||||||
Total comprehensive income/(loss) for the yea r | ( | ( | ( | |||||||
Transactions with owners, recorded directly in equit y | ||||||||||
Issuance of new shares (note 27) | ||||||||||
| Issue of shares to Share Incentive | ||||||||||
Plan (note 27) | ( | |||||||||
| Dividend paid to non-controlling | ||||||||||
interest (note 10) | ( | ( | ||||||||
Credit for the year under equity- settled share-based payments | ||||||||||
(note 29) | ||||||||||
| Tax on items credited to equity | ||||||||||
(note 9) | ( | ( | ||||||||
Total transactions with owners | ( | |||||||||
At 31 December 2024 | ( | ( |
| Capital | Non- | |||||||||
| Share | Share | Merger | redemption | Capital | Translation | Hedge | Retained | controlling | Total | |
| capital | premium | reserve | reserve | reserve | reserve | reserves | earnings | interest | Equity | |
Grou p | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | ( | |||||||||
Total comprehensive loss for the yea r | ||||||||||
(Loss)/profit for the year | ( | ( | ||||||||
| Other comprehensive income | ||||||||||
| Foreign currency translation | ||||||||||
differences | ( | ( | ||||||||
| Fair value movement – cash flow | ||||||||||
hedges (note 23) | ||||||||||
Amounts reclassified to the Consolidated Income Statement | ||||||||||
– cash flow hedges (note 23) | ( | ( | ||||||||
| Remeasurement of Defined | ||||||||||
Benefit liability (note 26) | ( | ( | ||||||||
| Tax on other comprehensive loss | ||||||||||
(note 9) | ||||||||||
Total other comprehensive loss | ( | ( | ( | ( | ||||||
| Total comprehensive | ||||||||||
(loss)/income for the yea r | ( | ( | ( | ( | ||||||
Transactions with owners, recorded directly in equit y | ||||||||||
Issuance of new shares (note 27) | ||||||||||
| Issue of shares to Share Incentive | ||||||||||
Plan (note 27) | ( | |||||||||
| Warrant options exercised | ||||||||||
(note 27) | ||||||||||
Credit for the year under equity- settled share-based payments | ||||||||||
(note 29) | ||||||||||
| Tax on items credited to equity | ||||||||||
(note 9) | ||||||||||
Total transactions with owners | ||||||||||
At 31 December 2023 | ( |
| 31 December 2024 | 31 December 2023 | ||
| Notes | £m | £m | |
| Non-current assets | |||
Intangible assets | 12 | ||
Property, plant and equipment | 14 | ||
Investments in equity interests | 15 | ||
Other financial assets | 20 | ||
Right-of-use lease assets | 16 | ||
Trade and other receivables | 18 | ||
Deferred tax asset | 9 | ||
| Current assets | |||
Inventories | 17 | ||
Trade and other receivables | 18 | ||
Income tax receivable | |||
Other financial assets | 20 | ||
Cash and cash equivalents | 19 | ||
Total assets | |||
| Current liabilities | |||
Borrowings | 23 | ||
Trade and other payables | 21 | ||
Income tax payable | |||
Other financial liabilities | 22 | ||
Lease liabilities | 16 | ||
Provisions | 25 | ||
| Non-current liabilities | |||
Borrowings | 23 | ||
Trade and other payables | 21 | ||
Lease liabilities | 16 | ||
Other financial liabilities | 22 | ||
Provisions | 25 | ||
Employee benefits | 26 | ||
Total liabilities | |||
Net assets | |||
| Capital and reserves | |||
Share capital | 27 | ||
Share premium | 27 | ||
Merger reserve | |||
Capital redemption reserve | |||
Capital reserve | |||
Translation reserve | |||
Hedge reserves | 23 | ( | |
Retained earnings | ( | ( | |
Equity attributable to owners of the Group | |||
Non-controlling interests | |||
Total shareholders’ equit y |
| 2024 | 2023 | ||
| Notes | £m | £m | |
O p eratin g activities | |||
Loss for the y ear | ( | ( | |
A d j ustments to reconcile loss for the y ear to net cash inflow from operatin g activities | |||
Tax char g e/(credit) on operations | 9 | ( | |
Net finance costs | |||
Depreciation of propert y , plant and equipment | 4 | ||
Depreciation of ri g ht-of-use lease assets | 4 | ||
Amortisation of intan g ible assets | 4 | ||
Loss on sale/scrap of propert y , plant and equipment | 4 | ||
Difference between pension contributions paid and amounts reco g nised in the Consolidated Income Statement | ( | ( | |
Decrease/(increase) in inventories | ( | ||
(Increase)/decrease in trade and other receivables | ( | ||
Increase in trade and other pa y ables | ( | ||
Decrease in advances and customer deposits | ( | ( | |
Movement in provisions | |||
Other non-cash movements – Movements in translation reserve and other exchan g e related items | ( | ||
Movements in hed g in g position and forei g n exchan g e derivatives | ( | ||
Increase in other derivative contracts | ( | ||
Movements in deferred tax relatin g to RDEC credit | 9 | ( | ( |
Other non-cash movements – Movement in LTIP Reserve | |||
Cash g enerated from o p erations | |||
Decrease in cash held not available for short-term use | |||
Income taxes paid | 9 | ( | ( |
Net cash inflow from o p eratin g activities | |||
Cash flows from investin g activities | |||
Interest received | 7 | ||
Repa y ment of loan assets | |||
Pa y ments to acquire propert y , plant and equipment | ( | ( | |
Cash outflow on technolo gy and development expenditure | ( | ( | |
Proceeds from disposal of investments in equit y instruments | 15 | ||
Net cash used in investin g activities | ( | ( | |
Cash flows from financin g activities | |||
Interest paid | 28 | ( | ( |
Proceeds from equit y share issue | 27 | ||
Proceeds from issue of warrants | 27 | ||
Proceeds from financial instrument utilised durin g refinancin g transactions | 7 | ||
Dividend paid to non-controllin g interest | 10 | ( | |
Principal element of lease pa y ments | 28 | ( | ( |
Proceeds from inventor y repurchase arran g ement | 21 | ||
Repa y ment of inventor y repurchase arran g ement | 21 | ( | ( |
Proceeds from new borrowin g s | 28 | ||
Repa y ment of existin g borrowin g s | 28 | ( | ( |
Premium paid upon redemption of borrowin g s | 28 | ( | ( |
Transaction fees paid on issuance of shares | 24 | ( | ( |
Transaction fees paid on financin g activities | 24 | ( | |
Net cash inflow from financin g activities | |||
Net decrease in cash and cash e q uivalents | ( | ( | |
Cash and cash equivalents at the be g innin g of the y ear | |||
Effect of exchan g e rates on cash and cash equivalents | ( | ||
Cash and cash e q uivalents at the end of the y ea r |
| Years | |
Purchased intellectual property | 5 |
Development costs | 1 to 10 |
Technology | 10 |
Software and other | 3 to 10 |
Dealer network | 20 |
| Years | |
Freehold buildings | 30 |
Plant and machinery | 5 to 30 |
Fixtures and fittings | 3 to 12 |
Tooling | 1 to 15 |
Motor vehicles | 3 to 5 |
| 2024 | 2023 | |
| Revenue | £m | £m |
| Analysis by category | ||
Sale of vehicles | 1,477.9 | 1,531.9 |
Sale of parts | 84.4 | 80.0 |
Servicing of vehicles | 11.0 | 9.8 |
Brands and motorsport | 10.6 | 11.1 |
1,583.9 | 1,632.8 |
| 2024 | 2023 | |
| Revenue | £m | £m |
| Analysis by geographical location | ||
United Kingdom | 262.1 | 309.9 |
The Americas 1 | 629.2 | 452.8 |
Rest of Europe, Middle East and Africa 2 | 434.7 | 547.0 |
Asia Pacific 3 | 257.9 | 323.1 |
1,583.9 | 1,632.8 |
| Right-of-use | Property, plant, | Intangible | Other | |||
| lease asset | equipment | Goodwill | assets 1 | receivables | Total | |
| As at 31 December 2024 | £m | £m | £m | £m | £m | £m |
| United Kingdom | 61.3 | 277.3 | 85.4 | 1,230.2 | – | 1,654.2 |
| The Americas | 5.3 | 5.4 | – | 188.5 | 3.8 | 203.0 |
| Rest of Europe | 1.1 | 68.4 | – | 155.0 | 3.5 | 228.0 |
| Asia Pacific | 2.2 | 0.3 | – | – | – | 2.5 |
69.9 | 351.4 | 85.4 | 1,573.7 | 7.3 | 2,087.7 |
| Right-of-use | Property, plant, | Intangible | Other | |||
| lease asset | equipment | Goodwill | assets 1 | receivables | Total | |
| As at 31 December 2023 | £m | £m | £m | £m | £m | £m |
| United Kingdom | 59.0 | 269.0 | 85.4 | 1,160.3 | – | 1,573.7 |
| The Americas | 6.3 | 6.8 | – | 188.5 | 3.3 | 204.9 |
| Rest of Europe | 1.7 | 77.6 | – | 143.4 | 2.0 | 224.7 |
| Asia Pacific | 3.4 | 0.3 | – | – | – | 3.7 |
70.4 | 353.7 | 85.4 | 1,492.2 | 5.3 | 2,007.0 |
| 2024 | 2023 | ||
| £m | £m | ||
Depreciation of property, plant and equipment (note 14) | 78.5 | 91.2 | |
Depreciation absorbed into inventory under standard costing | (4.2) | (0.9) | |
Loss on sale/scrap of property, plant and equipment (note 14) | 0.1 | 2.6 | |
Depreciation of right-of-use lease assets (note 16) | 10.1 | 9.3 | |
Amortisation of intangible assets (note 12) | 282.7 | 280.4 | |
Amortisation (absorbed into)/released from inventory under standard costing | (13.4) | 3.0 | |
Depreciation, amortisation and impairment charges included in administrative and other operating expenses | 353.8 | 385.6 | |
Increase/(decrease) in trade receivable loss allowance – administrative and other operating expenses (note 23) | 1.3 | (1.3) | |
Research and development expenditure tax credit | (23.8) | (23.8) | |
Other grant income* | (1.1) | – | |
Net foreign currency differences | 8.0 | 0.3 | |
Cost of inventories recognised as an expense | 826.0 | 844.0 | |
Write-down of inventories to net realisable value | 4.2 | 24.2 | |
Increase in fair value of other derivative contracts | – | (11.2) | |
| Lease payments (gross of sub-lease receipts) | Plant, machinery and IT equipment** | 0.3 | 0.3 |
Sub-lease receipts | Land and buildings | (0.5) | (0.4) |
| Auditor’s remuneration: | Audit of these Financial Statements | 0.3 | 0.3 |
Audit of Financial Statements of subsidiaries pursuant to legislation | 0.5 | 0.5 | |
Audit-related assurance | 0.1 | 0.1 | |
Research and development expenditure recognised as an expense | 21.2 | 30.7 |
| 2024 | 2023 | |
| £m | £m | |
Total research and development expenditure | 333.3 | 299.2 |
Capitalised research and development expenditure (note 12) | (312.1) | (268.5) |
Research and development expenditure recognised as an expense | 21.2 | 30.7 |
| 2024 | 2023 | |
| £m | £m | |
A djusting operating expenses: | ||
ERP implementation costs 1 | (10.0) | (14.5) |
Defined Benefit pension scheme closure costs 7 | – | (1.0) |
Legal settlement income 2 | 2.9 | – |
Legal settlement and costs 2 | (8.1) | (16.0) |
Director settlement and change costs 3 | (1.5) | – |
(16.7) | (31.5) | |
A djusting finance income: | ||
Gain on financial instruments recognised at fair value through Consolidated Income Statement 4 | 18.1 | – |
Gain on financial instrument utilised during refinance transactions 5 | 0.7 | – |
A djusting finance expenses: | ||
Premium paid on the early redemption of Senior Secured Notes 5,8 | (35.7) | (8.0) |
Write-off of capitalised borrowing fees and discount upon early settlement of Senior Secured Notes 8 | – | (9.5) |
Loss on financial instruments recognised at fair value through Consolidated Income Statement 4 | – | (19.0) |
(16.9) | (36.5) | |
Total adjusting items before tax | (33.6) | (68.0) |
Tax charge on adjusting items 6 | – | – |
Adjusting items after tax | (33.6) | (68.0) |
| 2024 | 2023 | |
| £m | £m | |
Wages and salaries | 213.4 | 188.0 |
Social security costs | 21.9 | 19.4 |
Contributions to Defined Contribution plans | 15.9 | 20.9 |
251.2 | 228.3 |
| 2024 | 2023 | |
B y activit y | Number | Numbe r |
Production | 1,266 | 1,238 |
Selling and distribution | 399 | 342 |
Administration | 1,255 | 1,160 |
2,920 | 2,740 |
| 2024 | 2023 | |
| £m | £m | |
Directors’ emoluments | 3.6 | 4.4 |
Company contributions to pension schemes | 0.2 | 0.1 |
Severance and payments in lieu of notice | 0.7 | – |
4.5 | 4.5 |
| 2024 | 2023 | |
| £m | £m | |
Short-term employee benefits | 8.4 | 11.0 |
Post-employment benefits | 0.5 | 0.5 |
Severance and payments in lieu of notice | 1.9 | – |
Share related awards | – | 0.2 |
10.8 | 11.7 |
| 2024 | 2023 | |
| £m | £m | |
Bank deposit and other interest income | 7.1 | 13.5 |
Foreign exchange gain on borrowings not designated as part of a hedging relationship | – | 60.8 |
Finance income before adjusting items | 7.1 | 74.3 |
A djusting finance income items: | ||
Foreign exchange gain on financial instrument utilised during refinance transactions | 0.7 | – |
Gain on financial instruments recognised at fair value through Consolidated Income Statement (note 23) | 18.1 | – |
Total adjusting finance income | 18.8 | – |
Total finance income | 25.9 | 74.3 |
| 2024 | 2023 | |
| £m | £m | |
Bank loans, overdrafts and senior secured notes | 151.4 | 151.3 |
Interest on lease liabilities (note 16) | 4.2 | 4.1 |
Net interest expense on the net Defined Benefit liability (note 26) | 2.0 | 2.7 |
Interest on contract liabilities held (note 21) | 3.7 | 7.7 |
Foreign exchange loss on borrowings not designated as part of a hedging relationship | 14.1 | – |
Effect of discounting on long-term liabilities | 4.4 | 0.6 |
Finance expense before adjusting items | 179.8 | 166.4 |
A djusting finance expense items: | ||
Loss on financial instruments recognised at fair value through Consolidated Income Statement (note 23) | – | 19.0 |
Premium paid on the early redemption of Senior Secured Notes | 35.7 | 8.0 |
Write-off of capitalised borrowing fees upon early settlement of Senior Secured Notes | – | 9.5 |
Total adjusting finance expense | 35.7 | 36.5 |
Total finance expense | 215.5 | 202.9 |
| 2024 | 2023 | |
| £m | £m | |
UK corporation tax on result | 0.1 | 0.3 |
Overseas tax | 5.4 | 1.7 |
Prior period movement | (0.1) | (0.1) |
Total current income tax charge | 5.4 | 1.9 |
| Deferred tax charge/(credit) | ||
Origination and reversal of temporary differences | 27.1 | (15.1) |
Prior period movement | 1.8 | 0.2 |
Effect of change in deferred tax rate | 0.1 | – |
Total deferred tax charge/(credit) | 29.0 | (14.9) |
Total income tax charge/(credit) in the Consolidated Income Statement | 34.4 | (13.0) |
Tax relating to items charged/(credited ) to other comprehensive income | ||
Deferred ta x | ||
Actuarial movement on Defined Benefit plan | 2.5 | – |
Fair value adjustment on investments in equity interests | 9.4 | – |
Fair value adjustment on cash flow hedges | (0.9) | (1.2) |
11.0 | (1.2) | |
Tax relating to items charged in equity – deferred tax | ||
Effect of equity settled share-based payment charge | 0.4 | (0.5) |
| 2024 | 2023 | |
| £m | £m | |
Loss from operations before taxation | (289.1) | (239.8) |
Loss from operations before taxation multiplied by standard rate of corporation tax in the UK of 25% (2023: 23.5%) | (72.3) | (56.3) |
| Difference to total income tax charge/(credit) due to effects of: | ||
Expenses not deductible for tax purposes | 1.4 | 1.2 |
Movement in unprovided deferred tax | 70.0 | 43.4 |
Net prior year deferred tax assets no longer recognised | 29.9 | – |
Adjustments in respect of prior periods | 1.7 | 0.1 |
Effect of change in deferred tax rate | 0.1 | – |
Difference in UK tax rates | – | (0.7) |
Difference in overseas tax rates | 0.1 | 0.2 |
Investments in equity instruments | 3.5 | – |
Other | – | (0.9) |
Total income tax charge/(credit) | 34.4 | (13.0) |
| Assets | Assets | Liabilities | Liabilities | |
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Property, plant and equipment | (115.8) | (108.5) | – | – |
Intangible assets | – | – | 191.5 | 182.9 |
Employee benefits | (7.7) | (12.7) | – | – |
Provisions | (4.0) | (10.4) | – | – |
RDEC credit 1 | (33.3) | (23.5) | – | – |
RDEC deferred income 2 | (17.7) | (13.8) | – | – |
Losses and other deductions 3 | (150.7) | (168.3) | – | – |
Share-based payments | (1.4) | (2.0) | – | – |
Investments in equity interests 4 | – | – | 12.7 | – |
Deferred tax (assets)/liabilities | (330.6) | (339.2) | 204.2 | 182.9 |
Offset of tax liabilities/(assets) | 204.2 | 182.9 | (204.2) | (182.9) |
Total deferred tax (assets)/liabilities | (126.4) | (156.3) | – | – |
| Net tax | ||||||
| recognised | Net tax | Net tax | ||||
| 1 January | in Income | recognised | recognised in | Other | 31 December | |
| 2024 | Statement | in OCI | equity | movement | 2024 | |
| Movement in deferred tax in 2024 | £m | £m | £m | £m | £m | £m |
Property, plant and equipment | (108.5) | (7.3) | – | – | – | (115.8) |
Intangible assets | 182.9 | 8.6 | – | – | – | 191.5 |
Employee benefits | (12.7) | 2.5 | 2.5 | – | – | (7.7) |
Provisions | (10.4) | 7.9 | (0.9) | – | (0.6) | (4.0) |
RDEC credit | (23.5) | – | – | – | (9.8) | (33.3) |
RDEC deferred income | (13.8) | (3.9) | – | – | – | (17.7) |
Losses and other deductions | (168.3) | 17.8 | – | – | (0.2) | (150.7) |
Share-based payments | (2.0) | 0.1 | – | 0.4 | 0.1 | (1.4) |
Investments in equity instruments | – | 3.3 | 9.4 | – | – | 12.7 |
(156.3) | 29.0 | 11.0 | 0.4 | (10.5) | (126.4) |
| Net tax | ||||||
| recognised | Net tax | Net tax | ||||
| 1 January | in Income | recognised | recognised in | Other | 31 December | |
| 2023 | Statement | in OCI | equity | movement | 2023 | |
| Movement in deferred tax in 2023 | £m | £m | £m | £m | £m | £m |
Property, plant and equipment | (76.2) | (32.3) | – | – | – | (108.5) |
Intangible assets | 181.3 | 1.6 | – | – | – | 182.9 |
Employee benefits | (15.5) | 2.8 | – | – | – | (12.7) |
Provisions | (8.4) | (1.4) | (1.2) | – | 0.6 | (10.4) |
RDEC credit | (16.1) | – | – | – | (7.4) | (23.5) |
RDEC deferred income | – | (13.8) | – | – | – | (13.8) |
Losses and other deductions | (198.6) | 30.1 | – | – | 0.2 | (168.3) |
Share-based payments | (0.2) | (1.2) | – | (0.5) | (0.1) | (2.0) |
Other | 0.7 | (0.7) | – | – | – | – |
(133.0) | (14.9) | (1.2) | (0.5) | (6.7) | (156.3) |
Continuin g and total o p erations | 2024 | 2023 |
| Basic earnings per ordinary share | ||
Loss available for equity holders (£m) | (323.5) | (228.1) |
Basic weighted average number of ordinary shares (million) | 832.4 | 748.2 |
Basic loss per ordinary share (pence) | (38.9p) | (30.5p) |
Continuin g and total o p erations | 2024 | 2023 |
| Diluted earnings per ordinary share | ||
Loss available for equity holders (£m) | (323.5) | (228.1) |
Basic weighted average number of ordinary shares (million) | 832.4 | 748.2 |
Diluted loss per ordinary share (pence) | (38.9p) | (30.5p) |
| 2024 | 2023 | |
| Number | Numbe r | |
| Diluted weighted average number of ordinary shares is calculated as: | ||
Basic weighted average number of ordinary shares (million) | 832.4 | 748.2 |
Adjustments for calculation of diluted earnings per share: 1 | ||
Long-term incentive plans | – | – |
Issue of unexercised ordinary share warrants | – | – |
Weighted average number of diluted ordinary shares (million) | 832.4 | 748.2 |
| Capitalised | Dealer | Software | |||||
| Goodwill | Brands | Technology | development cost | network | and other | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost | |||||||
Balance at 1 January 2023 | 85.4 | 297.6 | 163.5 | 1,845.9 | 15.4 | 73.0 | 2,480.8 |
Additions | – | – | 188.5 | 268.5 | – | 6.4 | 463.4 |
Balance at 31 December 2023 | 85.4 | 297.6 | 352.0 | 2,114.4 | 15.4 | 79.4 | 2,944.2 |
Balance at 1 January 2024 | 85.4 | 297.6 | 352.0 | 2,114.4 | 15.4 | 79.4 | 2,944.2 |
Additions | – | – | 47.9 | 312.1 | – | 4.2 | 364.2 |
Balance at 31 December 2024 | 85.4 | 297.6 | 399.9 | 2,426.5 | 15.4 | 83.6 | 3,308.4 |
| Amortisation | |||||||
Balance at 1 January 2023 | – | – | 11.8 | 1,002.0 | 11.6 | 60.8 | 1,086.2 |
Charge for the year | – | – | 9.8 | 264.0 | 0.7 | 5.9 | 280.4 |
Balance at 31 December 2023 | – | – | 21.6 | 1,266.0 | 12.3 | 66.7 | 1,366.6 |
Balance at 1 January 2024 | – | – | 21.6 | 1,266.0 | 12.3 | 66.7 | 1,366.6 |
Charge for the yea r | – | – | 35.4 | 238.1 | 0.8 | 8.4 | 282.7 |
Balance at 31 December 2024 | – | – | 57.0 | 1,504.1 | 13.1 | 75.1 | 1,649.3 |
| Net book value | |||||||
At 1 January 2023 | 85.4 | 297.6 | 151.7 | 843.9 | 3.8 | 12.2 | 1,394.6 |
At 31 December 2023 | 85.4 | 297.6 | 330.4 | 848.4 | 3.1 | 12.7 | 1,577.6 |
At 1 January 2024 | 85.4 | 297.6 | 330.4 | 848.4 | 3.1 | 12.7 | 1,577.6 |
At 31 December 2024 | 85.4 | 297.6 | 342.9 | 922.4 | 2.3 | 8.5 | 1,659.1 |
| Freehold | Plant, machinery, | ||||
| land and | fixtures | Motor | |||
| buildings | Tooling | and fittings | vehicles | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
Balance at 1 January 2023 | 74.7 | 611.7 | 265.8 | 0.7 | 952.9 |
Additions | 9.1 | 45.0 | 23.8 | – | 77.9 |
Disposals | (0.1) | (2.8) | (1.7) | (0.1) | (4.7) |
Effect of movements in exchange rates | (0.4) | – | (0.1) | – | (0.5) |
Balance at 31 December 2023 | 83.3 | 653.9 | 287.8 | 0.6 | 1,025.6 |
Balance at 1 January 2024 | 83.3 | 653.9 | 287.8 | 0.6 | 1,025.6 |
Additions | 4.8 | 52.6 | 18.8 | 0.1 | 76.3 |
Disposals | – | (0.2) | – | – | (0.2) |
Effect of movements in exchange rates | – | – | (0.1) | – | (0.1) |
Balance at 31 December 2024 | 88.1 | 706.3 | 306.5 | 0.7 | 1,101.6 |
| Depreciation | |||||
Balance at 1 January 2023 | 35.1 | 424.2 | 123.5 | 0.2 | 583.0 |
Charge for the year | 3.8 | 67.9 | 19.5 | – | 91.2 |
Disposals | (0.1) | (0.9) | (1.0) | (0.1) | (2.1) |
Effect of movements in exchange rates | (0.1) | – | (0.1) | – | (0.2) |
Balance at 31 December 2023 | 38.7 | 491.2 | 141.9 | 0.1 | 671.9 |
Balance at 1 January 2024 | 38.7 | 491.2 | 141.9 | 0.1 | 671.9 |
Charge for the yea r | 4.5 | 55.1 | 18.9 | – | 78.5 |
Disposals | – | (0.1) | – | – | (0.1) |
Effect of movements in exchange rates | – | – | (0.1) | – | (0.1) |
Balance at 31 December 2024 | 43.2 | 546.2 | 160.7 | 0.1 | 750.2 |
| Net book value | |||||
At 1 January 2023 | 39.6 | 187.5 | 142.3 | 0.5 | 369.9 |
At 31 December 2023 | 44.6 | 162.7 | 145.9 | 0.5 | 353.7 |
At 1 January 2024 | 44.6 | 162.7 | 145.9 | 0.5 | 353.7 |
At 31 December 2024 | 44.9 | 160.1 | 145.8 | 0.6 | 351.4 |
| United Kingdom | Rest of Europe | The Americas | Asia Pacific | Total | |
| At 31 December 2024 | £m | £m | £m | £m | £m |
Freehold land and buildings | 40.3 | 1.7 | 4.5 | – | 46.5 |
Tooling | 91.0 | 64.1 | 0.6 | 0.3 | 156.0 |
Plant, machinery, fixtures and fittings, and motor vehicles | 146.0 | 2.6 | 0.3 | – | 148.9 |
277.3 | 68.4 | 5.4 | 0.3 | 351.4 |
| United Kingdom | Rest of Europe | The Americas | Asia Pacific | Total | |
| At 31 December 2023 | £m | £m | £m | £m | £m |
Freehold land and buildings | 38.7 | 1.9 | 5.7 | – | 46.3 |
Tooling | 83.7 | 73.7 | 0.9 | 0.3 | 158.6 |
Plant, machinery, fixtures and fittings, and motor vehicles | 146.6 | 2.0 | 0.2 | – | 148.8 |
269.0 | 77.6 | 6.8 | 0.3 | 353.7 |
| 2024 | 2023 | |
| £m | £m | |
| Investments | ||
As at 1 January | 18.2 | – |
Change in fair value | 51.4 | – |
Additions | – | 18.2 |
Disposals | (18.7) | – |
As at 31 December | 50.9 | 18.2 |
| Plant and | ||||
| Properties | machinery | IT equipment | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
Balance at 1 January 2023 | 92.2 | 11.1 | 0.9 | 104.2 |
Additions | 4.4 | – | 1.4 | 5.8 |
Modifications | 0.6 | – | – | 0.6 |
Disposals | (3.5) | (0.1) | (0.1) | (3.7) |
Effect of movements in exchange rates | (1.5) | – | (0.1) | (1.6) |
Balance at 31 December 2023 | 92.2 | 11.0 | 2.1 | 105.3 |
Balance at 1 January 2024 | 92.2 | 11.0 | 2.1 | 105.3 |
Additions | 6.2 | – | 2.0 | 8.2 |
Modifications | 1.6 | – | – | 1.6 |
Disposals | (5.3) | – | (0.7) | (6.0) |
Effect of movements in exchange rates | (0.5) | – | – | (0.5) |
Balance at 31 December 2024 | 94.2 | 11.0 | 3.4 | 108.6 |
| Depreciation | ||||
Balance at 1 January 2023 | 28.0 | 1.2 | 0.6 | 29.8 |
Charge for the year | 8.3 | 0.4 | 0.6 | 9.3 |
Disposals | (3.4) | (0.1) | (0.1) | (3.6) |
Effect of movements in exchange rates | (0.7) | – | 0.1 | (0.6) |
Balance at 31 December 2023 | 32.2 | 1.5 | 1.2 | 34.9 |
Balance at 1 January 2024 | 32.2 | 1.5 | 1.2 | 34.9 |
Charge for the yea r | 8.8 | 0.4 | 0.9 | 10.1 |
Disposals | (5.3) | – | (0.7) | (6.0) |
Effect of movements in exchange rates | (0.4) | 0.1 | – | (0.3) |
Balance at 31 December 2024 | 35.3 | 2.0 | 1.4 | 38.7 |
| Carrying value | ||||
At 1 January 2023 | 64.2 | 9.9 | 0.3 | 74.4 |
At 31 December 2023 | 60.0 | 9.5 | 0.9 | 70.4 |
At 1 January 2024 | 60.0 | 9.5 | 0.9 | 70.4 |
At 31 December 2024 | 58.9 | 9.0 | 2.0 | 69.9 |
| 2024 | 2023 | |
| £m | £m | |
Less than one year | 13.3 | 12.7 |
One to five years | 39.7 | 40.3 |
More than five years | 80.4 | 82.8 |
133.4 | 135.8 |
| 2024 | 2023 | |
| £m | £m | |
Less than one year | 9.4 | 8.8 |
One to five years | 28.2 | 28.5 |
More than five years | 59.0 | 60.0 |
96.6 | 97.3 | |
| Analysed as: | ||
Current | 9.4 | 8.8 |
Non-current | 87.2 | 88.5 |
96.6 | 97.3 |
Excluding | |||||||
| Add back | Add back | impact of | |||||
| As reported | IFRS 16 | IFRS 16 | Less | Less | IFRS 16 | ||
| 31 December | interest | depreciation | amortisation | Less lease | IAS 17 | 31 December | |
| 2024 | charge | charge | of legal fees | incentives | lease cost 2024 | ||
| £m | £m | £m | £m | £m | £m | £m | |
Revenue | 1,583.9 | – | – | – | – | – | 1,583.9 |
Cost of sales | (1,000.0) | – | – | – | – | – | (1,000.0) |
Gross profit | 583.9 | – | – | – | – | – | 583.9 |
Selling and distribution expenses | (135.4) | – | – | – | – | – | (135.4) |
Administrative and other operating expenses | (548.0) | – | 10.1 | (0.1) | 1.1 | (13.7) | (550.6) |
Operating loss | (99.5) | – | 10.1 | (0.1) | 1.1 | (13.7) | (102.1) |
Finance income | 25.9 | – | – | – | – | – | 25.9 |
Finance expense | (215.5) | 4.2 | – | – | – | – | (211.3) |
(Loss)/profit before ta x | (289.1) | 4.2 | 10.1 | (0.1) | 1.1 | (13.7) | (287.5) |
Adjusted EBITDA (note 34) | 271.0 | – | – | (0.1) | 1.1 | (13.7) | 258.3 |
Excluding | |||||||
| Add back | Add back | impact of | |||||
| As reported | IFRS 16 | IFRS 16 | Less | Less | IFRS 16 | ||
| 31 December | interest | depreciation | amortisation | Less lease | IAS 17 | 31 December | |
| 2023 | charge | charge | of legal fees | incentives | lease cost 2023 | ||
| £m | £m | £m | £m | £m | £m | £m | |
Revenue | 1,632.8 | – | – | – | – | – | 1,632.8 |
Cost of sales | (993.6) | – | – | – | – | – | (993.6) |
Gross profit | 639.2 | – | – | – | – | – | 639.2 |
Selling and distribution expenses | (143.8) | – | – | – | – | – | (143.8) |
Administrative and other operating expenses | (606.6) | – | 9.3 | (0.1) | 1.1 | (11.7) | (608.0) |
Operating loss | (111.2) | – | 9.3 | (0.1) | 1.1 | (11.7) | (112.6) |
Finance income | 74.3 | – | – | – | – | – | 74.3 |
Finance expense | (202.9) | 4.1 | – | – | – | – | (198.8) |
(Loss)/profit before ta x | (239.8) | 4.1 | 9.3 | (0.1) | 1.1 | (11.7) | (237.1) |
Adjusted EBITDA (note 34) | 305.9 | – | – | (0.1) | 1.1 | (11.7) | 295.2 |
| 2024 | 2023 | |
| £m | £m | |
Parts for resale, service parts and production stock | 132.2 | 157.7 |
Work in progress | 50.4 | 33.2 |
Finished vehicles | 120.4 | 81.8 |
303.0 | 272.7 |
| 2024 | 2023 | |
| £m | £m | |
| Amounts included in current assets | ||
Trade receivables | 125.5 | 216.2 |
Indirect taxation | 46.1 | 43.8 |
Prepayments | 27.6 | 46.6 |
Other receivables | 10.5 | 15.6 |
209.7 | 322.2 | |
| Amounts included in non-current assets | ||
Other receivables | 7.3 | 5.3 |
| 2024 | 2023 | |
| £m | £m | |
Sterling | 48.0 | 78.6 |
Chinese renminbi | 7.8 | 38.3 |
Euro | 80.6 | 87.9 |
US dollar | 15.4 | 17.0 |
Japanese yen | 26.0 | 41.0 |
Other | 11.6 | 18.1 |
189.4 | 280.9 |
| 2024 | 2023 | |
| £m | £m | |
Cash and cash equivalents | 359.6 | 392.4 |
| 2024 | 2023 | |
| £m | £m | |
Sterling | 175.8 | 143.2 |
Chinese renminbi | 14.7 | 21.6 |
Euro | 38.9 | 38.7 |
US dollar | 113.4 | 166.5 |
Japanese yen | 9.9 | 15.9 |
Other | 6.9 | 6.5 |
359.6 | 392.4 |
| 2024 | 2023 | |
| £m | £m | |
Forward currency contracts held at fair value | 1.0 | 3.3 |
Other derivative contracts | 23.2 | – |
24.2 | 3.3 | |
| Analysed as: | ||
Current | 1.0 | 3.3 |
Non-current | 23.2 | – |
24.2 | 3.3 |
| 2024 | 2023 | |
| £m | £m | |
Trade payables | 108.1 | 143.2 |
Repurchase liability | 38.4 | 39.7 |
Customer deposits and advances | 96.8 | 272.1 |
Accruals and other payables | 388.8 | 356.5 |
Deferred income – tax relief | 14.3 | 13.8 |
Deferred income – service packages | 7.3 | 4.7 |
Deferred income - telematics | 1.1 | – |
Deferred income – other | 3.4 | 10.4 |
658.2 | 840.4 |
| Significant | ||||||
| financing | ||||||
| Additional | Amounts | component for | Amounts | |||
| amounts arising | recognised | which an interest | returned | At 31 | ||
| At 1 January | during the | within | charge is | and other | December | |
| 2024 | period | revenue | recognised | changes | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Customer deposits and advances | 272.1 | 55.2 | (197.9) | 3.7 | (36.3) | 96.8 |
Deferred income – service packages | 12.5 | 14.9 | (6.4) | – | (0.3) | 20.7 |
Deferred income - telematics | – | 3.6 | (0.3) | – | – | 3.3 |
| Significant | ||||||
| financing | ||||||
| Additional | Amounts | component for | Amounts | |||
| amounts arising | recognised | which an interest | returned | At 31 | ||
| At 1 January | during the | within | charge is | and other | December | |
| 2023 | period | revenue | recognised | changes | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Customer deposits and advances | 335.7 | 122.7 | (156.1) | 7.7 | (37.9) | 272.1 |
Deferred income – service packages | 13.7 | 4.2 | (5.2) | – | (0.2) | 12.5 |
| 2024 | 2023 | |
| £m | £m | |
Trade payables* | 77.3 | 71.7 |
Deferred income – tax relief | 57.8 | 42.0 |
Deferred income – service packages | 13.4 | 7.8 |
Deferred income – telematics | 2.2 | – |
Other payables | 0.8 | 0.8 |
151.5 | 122.3 |
| 2024 | 2023 | |
| £m | £m | |
Forward currency contracts held at fair value (see note 23) | 5.6 | 2.1 |
Other derivatives (see note 20) | 23.2 | – |
Derivative option over own shares (see note 23) | 5.0 | 23.1 |
33.8 | 25.2 | |
| Analysed as: | ||
Current | 10.6 | 25.2 |
Non-current | 23.2 | – |
33.8 | 25.2 |
As at 31 December 2024 | As at 31 December 2023 | |||||
| Expected | Gross carrying | Loss | Expected | Gross carrying | Loss | |
| loss rate | amount | allowance | loss rate | amount | allowance | |
| % | £m | £m | % | £m | £m | |
Current * | 99.7 | – * | 180.1 | – | ||
1 – 30 days past due * | 7.5 | – * | 28.2 | – | ||
31 – 60 days past due * | 15.4 | – * | 3.7 | – | ||
61+ days past due | 42.0% | 5.0 | 2.1 | 52.2% | 8.8 | 4.6 |
127.6 | 2.1 | 220.8 | 4.6 |
| 2024 | 2023 | |
| £m | £m | |
Opening loss allowance as at 1 Januar y | 4.6 | 6.1 |
Increase/(decrease) in loss allowance recognised in the Consolidated Income Statement – administrative and other operating expenses | 1.3 | (1.3) |
Receivables written off during the year as uncollectible | (3.7) | (0.2) |
Effect of foreign exchange | (0.1) | – |
At 31 Decembe r | 2.1 | 4.6 |
| 2024 | 2023 | |
| £m | £m | |
| Current | ||
Bank loans and overdrafts | – | 89.4 |
| Non-current | ||
| Bank loans and overdrafts | 8.4 | – |
Senior Secured Notes | 1,378.9 | 980.3 |
Total borrowings | 1,387.3 | 1,069.7 |
| 2024 | 2023 | |
| £m | £m | |
Sterling | 561.1 | 89.4 |
US dollar | 826.2 | 980.3 |
Total borrowings | 1,387.3 | 1,069.7 |
| 2024 | 2023 | |
| £m | £m | |
| Fixed rate instruments | ||
Financial liabilities | 1,378.9 | 980.3 |
| Variable rate instruments | ||
Financial liabilities | 8.4 | 89.4 |
| 2024 | 2023 | ||
| £m | £m | ||
| Increase/ | Effect | Effect | |
| (decrease) in | on loss | on loss | |
| interest rate | after tax | after tax | |
SONIA | 3.00% | (0.2) | (2.1) |
SONIA | (3.00)% | 0.2 | 2.1 |
| Chinese | ||||||
| Euros | US dollars | renminbi | Japanese yen | Other | Total | |
| At 31 December 2024 | £m | £m | £m | £m | £m | £m |
| Financial assets | ||||||
Trade and other receivables (excluding prepayments) | 80.6 | 15.4 | 7.8 | 26.0 | 11.6 | 141.4 |
Foreign currency contracts | – | – | – | 1.0 | – | 1.0 |
Cash balances | 38.9 | 113.4 | 14.7 | 9.9 | 6.9 | 183.8 |
119.5 | 128.8 | 22.5 | 36.9 | 18.5 | 326.2 | |
| Financial liabilities | ||||||
Trade and other payables | (183.1) | (133.8) | (5.8) | (10.6) | (2.0) | (335.3) |
Lease liabilities | (1.2) | (6.8) | – | (2.3) | – | (10.3) |
Customer deposits and advances | (23.3) | (38.1) | (4.2) | (5.6) | (4.9) | (76.1) |
Foreign currency contracts | (1.7) | (3.9) | – | – | – | (5.6) |
(209.3) | (182.6) | (10.0) | (18.5) | (6.9) | (427.3) | |
Net balance sheet exposure | (89.8) | (53.8) | 12.5 | 18.4 | 11.6 | (101.1) |
| Chinese | ||||||
| Euros | US dollars | renminbi | Japanese yen | Other | Total | |
| At 31 December 2023 | £m | £m | £m | £m | £m | £m |
| Financial assets | ||||||
Trade and other receivables | 94.8 | 22.2 | 38.8 | 41.2 | 17.2 | 214.2 |
Foreign currency contracts | – | 3.3 | – | – | – | 3.3 |
Cash balances | 38.7 | 166.5 | 21.6 | 15.9 | 6.5 | 249.2 |
133.5 | 192.0 | 60.4 | 57.1 | 23.7 | 466.7 | |
| Financial liabilities | ||||||
Trade and other payables | (172.5) | (274.0) | (27.6) | (16.3) | (11.6) | (502.0) |
Lease liabilities | (2.0) | (7.7) | (0.3) | (3.4) | – | (13.4) |
Customer deposits and advances | (33.8) | (54.6) | (5.6) | (7.4) | (8.7) | (110.1) |
Foreign currency contracts | – | – | – | (2.1) | – | (2.1) |
(208.3) | (336.3) | (33.5) | (29.2) | (20.3) | (627.6) | |
Net balance sheet exposure | (74.8) | (144.3) | 26.9 | 27.9 | 3.4 | (160.9) |
| Average rate | Average rate | Closing rate | Closing rate | |
| 2024 | 2023 | 2024 | 2023 | |
Euro | 1.18 | 1.15 | 1.21 | 1.15 |
Chinese renminbi | 9.19 | 8.75 | 9.14 | 9.04 |
US dollar | 1.29 | 1.23 | 1.25 | 1.27 |
Japanese yen | 191.53 | 172.09 | 196.83 | 179.72 |
| Effect on result | Effect on result | ||
| (Increase)/ | after tax | after tax | |
| decrease | 2024 | 2023 | |
| in rate | £m | £m | |
US dollar | -5% | (9.6) | (7.3) |
US dollar | 5% | 8.7 | 8.1 |
Euro | -5% | 10.8 | 8.5 |
Euro | 5% | (11.9) | (9.4) |
Chinese renminbi | -5% | (1.5) | (0.3) |
Chinese renminbi | 5% | 1.7 | 0.4 |
Japanese yen | -5% | (4.1) | (3.4) |
Japanese yen | 5% | 4.5 | 3.8 |
31 December 2024 | 31 December 2023 | |||||
| Change in fair | Change in fair | |||||
| value used for | value used for | |||||
| Notional | Carrying | measuring | Notional | Carrying | measuring | |
| value | value | ineffectiveness | value | value | ineffectiveness | |
| £m | £m | £m | £m | £m | £m | |
| Foreign exchange forward contracts – | ||||||
| other financial assets | 32.8 | 1.0 | 1.0 | 94.1 | 3.3 | 3.3 |
| Foreign exchange forward contracts – | ||||||
| other financial liabilities | 244.7 | (5.6) | (5.6) | 52.9 | (2.1) | (2.1) |
Foreign exchange forward contracts – inventory | 54.9 | 2.2 | 2.2 | 53.8 | – | – |
$400m Senior Secured Notes – hedge instrument | – | – | – | 75.2 | – | – |
Tax on fair value movements recognised in OCI | – | 0.5 | 0.5 | – | (0.4) | (0.4) |
31 December 2024 | 31 December 2023 | |||
| Cash flow hedge | Cost of hedging | Cash flow hedge | Cost of hedging | |
| reserve | reserve | reserve | reserve | |
| £m | £m | £m | £m | |
Foreign exchange forward contracts | (0.5) | (1.9) | 1.9 | (0.8) |
Tax on fair value movements recognised in OCI | 0.1 | 0.4 | (0.5) | 0.2 |
| Amount | ||||||
| Ineffectiveness | reclassified | |||||
| Total hedging | recognised in the | Fair value | from OCI to | |||
| (loss)/gain | Consolidated | movement | the Consolidated | |||
| recognised | Income | Income | on cash flow | Income | Income | |
| in OCI | Statement | Statement | hedges | Statement | Statement | |
| Year ended 31 December 2024 | £m | £m | line item | £m | £m | line item |
Foreign exchange forward contracts | (3.6) | – | Cost of sales | – | (3.6) | Cost of sales |
Tax on fair value movements recognised in OCI | 0.9 | – | Cost of sales | – | 0.9 | Cost of sales |
| Amount | ||||||
| Total hedging | Ineffectiveness | Fair value | reclassified | |||
| (loss)/gain | recognised in the | movement | from OCI to | |||
| recognised | Consolidated | Income | on cash flow | the Consolidated | Income | |
| in OCI | Income Statement | Statement | hedges | Income Statement | Statement | |
| Year ended 31 December 2023 | £m | £m | line item | £m | £m | line item |
Foreign exchange forward contracts | (0.8) | – | Cost of sales | 0.7 | (1.5) | Cost of sales |
$400m Senior Secured Notes – hedge instrument | (3.9) | – | Cost of sales | – | (3.9) | Cost of sales |
Tax on fair value movements recognised in OCI | 1.2 | – | – | (0.2) | 1.4 | – |
| Less than 3 | 3 to 12 | 1 to 5 | Contractual Cash | |||
| On demand | months | months | years | >5 years | Flows Total | |
| £m | £m | £m | £m | £m | £m | |
| Non-derivative financial liabilities | ||||||
Bank loans and overdrafts | – | – | – | 10.2 | – | 10.2 |
Senior Secured Notes | – | – | 141.5 | 1,890.1 | – | 2,031.6 |
Trade and other payables | – | 377.6 | 104.3 | 77.4 | 0.8 | 560.1 |
Refundable customer deposits and advances | 82.1 | – | – | – | – | 82.1 |
| Derivative financial liabilities | ||||||
Forward exchange contracts | – | 0.9 | 4.7 | – | – | 5.6 |
82.1 | 378.5 | 250.5 | 1,977.7 | 0.8 | 2,689.6 |
| Less than 3 | 3 to 12 | 1 to 5 | Contractual Cash | |||
| On demand | months | months | years | >5 years | Flows Total | |
| £m | £m | £m | £m | £m | £m | |
| Non-derivative financial liabilities | ||||||
Bank loans and overdrafts | – | 90.6 | – | – | – | 90.6 |
Senior Secured Notes | – | – | 102.8 | 1,133.9 | – | 1,236.7 |
Trade and other payables | – | 441.5 | 120.2 | 79.5 | 0.8 | 642.0 |
Refundable customer deposits and advances | 132.8 | – | – | – | – | 132.8 |
| Derivative financial liabilities | ||||||
Forward exchange contracts | – | 0.3 | 1.8 | – | – | 2.1 |
132.8 | 532.4 | 224.8 | 1,213.4 | 0.8 | 2,104.2 |
As at 31 December 2024 | As at 31 December 2023 | |||||
| Nominal value | Book value | Fair value | Nominal value | Book value | Fair value | |
| £m | £m | £m | £m | £m | £m | |
| Included in assets | ||||||
| Level 2 | ||||||
Forward foreign exchange contracts | – | 1.0 | 1.0 | – | 3.3 | 3.3 |
Investments | – | 50.9 | 50.9 | – | – | – |
Other derivative contracts | – | 23.2 | 23.2 | – | – | – |
| Level 3 | ||||||
Investments | – | – | – | – | 18.2 | 18.2 |
– | 75.1 | 75.1 | – | 21.5 | 21.5 | |
| Included in liabilities | ||||||
| Level 1 | ||||||
$1,050.0, 10% US dollar Notes | 837.7 | 826.2 | 820.0 | – | – | – |
£465.0m 10.375% GBP Notes | 464.6 | 458.0 | 458.4 | – | – | – |
£100.0m 10.375% GBP Notes* | 96.6 | 94.7 | 97.6 | – | – | – |
| 2023: $1,143.7m 10.5% US dollar | – | – | – | |||
| First Lien Notes | 897.2 | 890.0 | 906.7 | |||
| 2023: $121.7m 15.0% US dollar | – | – | – | |||
| Second Lien Split Coupon Notes | 95.4 | 90.3 | 103.6 | |||
| Level 2 | ||||||
Forward exchange contracts | – | 5.6 | 5.6 | – | 2.1 | 2.1 |
Derivative option over own shares | 33.1 | 5.0 | 5.0 | 33.1 | 23.1 | 23.1 |
Other derivative contracts | – | 23.2 | 23.2 | – | – | – |
1,432.0 | 1,412.7 | 1,409.8 | 1,025.7 | 1,005.5 | 1,035.5 |
| 2024 | 2023 | |
| £m | £m | |
Cash and cash equivalents | 359.6 | 392.4 |
Inventory repurchase arrangement | (38.4) | (39.7) |
Lease liabilities – current | (9.4) | (8.8) |
Lease liabilities – non-current | (87.2) | (88.5) |
Loans and other borrowings – current | – | (89.4) |
Loans and other borrowings – non-current | (1,387.3) | (980.3) |
Net debt | (1,162.7) | (814.3) |
| Movement in net debt | ||
Net decrease in cash and cash equivalents | (32.8) | (190.9) |
| Add back cash flows in respect of other components of net debt: | ||
New borrowings | (1,394.6) | (11.5) |
Proceeds from inventory repurchase arrangement | (75.4) | (38.0) |
Repayment of existing borrowings | 1,084.9 | 129.7 |
Repayment of inventory repurchase arrangement | 80.0 | 40.0 |
Lease liability payments | 9.5 | 7.9 |
Movement in cash held not available for short-term use | – | (0.3) |
Transaction fees | 24.3 | – |
Increase in net debt arising from cash flows | (304.1) | (63.1) |
| Non-cash movements: | ||
Foreign exchange (loss)/gain on secured loan | (14.1) | 60.8 |
Interest added to debt | (4.6) | (14.2) |
Unpaid transaction fees | 1.7 | – |
Borrowing fee amortisation | (18.5) | (26.9) |
Lease liability interest charge | (4.2) | (4.1) |
Lease modifications | (1.6) | (0.6) |
New leases | (7.7) | (5.8) |
Foreign exchange gain and other movements | 4.7 | 5.1 |
Increase in net debt | (348.4) | (48.8) |
Net debt at beginning of the year | (814.3) | (765.5) |
Net debt at the end of the yea r | (1,162.7) | (814.3) |
| 2024 | 2023 | |||
| £m | £m | |||
Warrant y | Total | Warrant y | Total | |
At the beginning of the year | 43.9 | 43.9 | 41.1 | 41.1 |
Charge for the year | 37.5 | 37.5 | 29.7 | 29.7 |
Utilisation | (34.2) | (34.2) | (27.4) | (27.4) |
Effect of movements in exchange rates | (0.4) | (0.4) | 0.7 | 0.7 |
Release to the Consolidated Income Statement | – | – | (0.2) | (0.2) |
At the end of the year | 46.8 | 46.8 | 43.9 | 43.9 |
| Analysed as: | ||||
Current | 19.7 | 19.7 | 20.2 | 20.2 |
Non-current | 27.1 | 27.1 | 23.7 | 23.7 |
46.8 | 46.8 | 43.9 | 43.9 |
| 31 December | 31 December | |
| 2024 | 2023 | |
Discount rate | 5.65% | 4.70% |
Rate of increase in salaries | N/A | N/A |
Rate of revaluation in deferment | 2.55% | 2.40% |
Rate of increase in pensions in payment attracting Limited Price Indexation | 2.95% | 2.85% |
Expected return on scheme assets | 5.65% | 4.70% |
RPI Inflation assumption | 3.00% | 2.90% |
CPI Inflation assumption | 2.55% | 2.40% |
Future | Current | Future | Current | |
| Currently | Currently | Currently | Currently | |
| aged 45 | aged 65 | aged 45 | aged 65 | |
| 2024 | 2024 | 2023 | 2023 | |
Male | 22.8 | 21.5 | 22.3 | 21.1 |
Female | 25.5 | 24.0 | 25.1 | 23.7 |
| Years | |
Average duration of the liabilities in years as at 31 December 2024 | 17 |
Average duration of the liabilities in years as at 31 December 2023 | 19 |
| 2024 | 2023 | |
| £m | £m | |
Total fair value of scheme assets | 192.1 | 212.8 |
Present value of funded obligations | (185.9) | (215.9) |
Funded status at the end of the year | 6.2 | (3.1) |
Adjustment to reflect minimum funding requirements | (34.9) | (45.9) |
Liability recognised in the Consolidated Statement of Financial Position | (28.7) | (49.0) |
| 2024 | 2023 | |
| £m | £m | |
| Amounts charged to operating loss: | ||
Current service cost | – | – |
Past service cost | – | – |
– | – | |
| Amounts charged to finance expense: | ||
Net interest expense on the net Defined Benefit liability | 0.1 | 0.2 |
Interest expense on the adjustment to reflect minimum funding requirements | (2.1) | (2.9) |
Total expense recognised in the Consolidated Income Statement | 2.0 | (2.7) |
| 2024 | 2023 | |
| £m | £m | |
At the beginning of the year | (215.9) | (189.0) |
Current service cost | – | – |
Past service cost | – | – |
Interest cost | (10.0) | (9.1) |
Experience gains/(losses) | 7.4 | (20.4) |
Actuarial gains/(losses) arising from changes in financial assumptions | 28.7 | (3.5) |
Distributions | 6.3 | 4.2 |
Actuarial (losses)/gains arising from changes in demographic assumptions | (2.4) | 1.9 |
Obligation at the end of the year | (185.9) | (215.9) |
| 2024 | 2023 | |
| £m | £m | |
At the beginning of the year | 212.8 | 187.0 |
Interest on assets | 10.1 | 9.3 |
Employer contributions | 12.1 | 15.0 |
Return on scheme assets excluding interest income | (36.6) | 5.6 |
Distributions | (6.3) | (4.1) |
Fair value at the end of the year | 192.1 | 212.8 |
| 2024 | 2023 | |
| £m | £m | |
Actual return on scheme assets | (26.5) | 14.9 |
| 2024 | 2023 | |
| £m | £m | |
Liability at the beginning of the year | (49.0) | (61.2) |
Net expense recognised in the Consolidated Income Statement | (2.0) | (2.7) |
Employer contributions | 12.1 | 15.0 |
Gain/(loss) recognised in Other Comprehensive Income | 10.2 | (0.1) |
Liability recognised in the Consolidated Statement of Financial Position at the end of the year | (28.7) | (49.0) |
| 2024 | 2023 | |
| £m | £m | |
Return on scheme assets excluding interest income | (36.6) | 5.6 |
Experience gains/(losses) arising on funded obligations | 7.4 | (20.4) |
Gains/(losses) arising due to changes in financial assumptions underlying the present value of funded obligations | 28.7 | (3.5) |
Gains arising as a result of adjustment made to reflect minimum funding requirements | 13.1 | 16.3 |
(Losses)/gains arising due to changes in demographic assumptions | (2.4) | 1.9 |
Amount recognised in Other Comprehensive Income | 10.2 | (0.1) |
| Present value | Present value | ||
| of benefit | of benefit | ||
| obligations at | obligations at | ||
| 31 December | 31 December | ||
| Change in | 2024 | 2023 | |
assum p tion | £m | £m | |
Discount rate | Decrease by 1% | 220.3 | 260.3 |
Rate of inflation* | Increase by 0.25% | 190.9 | 222.5 |
Life expectancy increased by approximately 1 year | Increase by one year | 191.5 | 223.2 |
| 2024 | 2023 | |
| £m | £m | |
| Expected future benefit payments | ||
Year 1 (2025/2024) | 9.9 | 10.6 |
Year 2 (2026/2025) | 10.2 | 10.9 |
Year 3 (2027/2026) | 10.5 | 11.2 |
Year 4 (2028/2027) | 10.8 | 11.6 |
Year 5 (2029/2028) | 11.1 | 11.9 |
Years 6 to 10 (2030 to 2034/2029 to 2033) | 59.6 | 63.7 |
2024 | 2023 | |
Present value of the scheme liabilities (£m) | (185.9) | (215.9) |
Fair value of the scheme assets (£m) | 192.1 | 212.8 |
Surplus/(deficit) in the scheme before adjusting to reflect minimum funding requirements (£m) | 6.2 | (3.1) |
Experience (losses)/gains on scheme assets excluding interest income (£m) | (36.6) | 5.6 |
Percentage of scheme assets | (19.1)% | 2.6% |
Return on scheme liabilities (£m) | 7.4 | (20.4) |
Percentage of the present value of the scheme liabilities | (4.0)% | 9.4% |
Total amount recognised in Other Comprehensive Income (£m) | 10.2 | (0.1) |
Percentage of the present value of the scheme liabilities | (5.5)% | 0.0% |
| Capital | ||||||
| Nominal | Share | Share | Merger | redemption | ||
| Number of | value | capital | premium | reserve | reserve | |
Allotted, called u p and full y p aid | shares | £ | £m | £m | £m | £m |
Opening balance at 1 January 2023 | 698,757,075 | 69.9 | 1,697.4 | 143.9 | 9.3 | |
Private placing 1 | 28,300,000 | 0.1 | 2.8 | 91.7 | – | – |
Issuance of shares to SIP 2 | 1,017,505 | 0.1 | 0.1 | – | – | – |
Exercise of warrant options 3 | 8,990,975 | 0.1 | 0.9 | 14.1 | – | – |
Placing 4 | 58,245,957 | 0.1 | 5.9 | 206.9 | – | – |
Consideration shares 5 | 28,352,273 | 0.1 | 2.8 | 84.4 | – | – |
Balance as at 31 December 2023 and 1 January 2024 | 823,663,785 | 82.4 | 2,094.5 | 143.9 | 9.3 | |
Issuance of shares as part of vested long-term incentive plans 6 | 78,050 | 0.1 | 0.0 | – | – | – |
Issuance of shares to SIP 7 | 1,283,696 | 0.1 | 0.1 | – | – | – |
Non-pre-emptive Placing 8 | 111,249,416 | 0.1 | 11.1 | 98.1 | – | – |
Closing balance at 31 December 2024 | 936,274,947 | 93.6 | 2,192.6 | 143.9 | 9.3 |
| Other | |||||||
| borrowings and | $1,184.0m 10.5% | $335m 15% | $1,050m 10% | £565m 10.375% | |||
| inventory | Lease | First Lien | Second Lien | Senior Secured | Senior Secured | ||
| arrangements | Liabilities | Notes | Notes | Notes | Notes | Total | |
| Liabilities | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2024 | 129.1 | 97.3 | 890.0 | 90.3 | – | – | 1,206.7 |
| Changes from financing cash flows | |||||||
Interest paid | (6.2) | (4.2) | (36.6) | (3.3) | (45.0) | (26.7) | (122.0) |
Principal lease payment | – | (9.5) | – | – | – | – | (9.5) |
Proceeds from new borrowings | 10.0 | – | – | – | 823.6 | 561.0 | 1,394.6 |
Repayment of existing borrowings | (90.0) | – | (897.2) | (97.7) | – | – | (1,084.9) |
| Premium paid on the early redemption of Senior | |||||||
Secured Notes | – | – | (28.1) | (7.6) | – | – | (35.7) |
Inventory repurchase repayment | (80.0) | – | – | – | – | – | (80.0) |
Inventory repurchase drawdown | 75.4 | – | – | – | – | – | 75.4 |
Total changes from financing cash flows | (90.8) | (13.7) | (961.9) | (108.6) | 778.6 | 534.3 | 137.9 |
Effect of changes in exchange rates | – | (0.5) | – | – | 14.1 | – | 13.6 |
New leases under IFRS 16 | – | 7.7 | – | – | – | – | 7.7 |
Modifications to existing leases | – | 1.6 | – | – | – | – | 1.6 |
Interest expense | 15.3 | 4.2 | 56.2 | 16.9 | 61.6 | 37.1 | 191.3 |
Movement in accrued interest | (0.6) | – | 15.7 | 1.4 | (14.0) | (8.8) | (6.3) |
Transaction costs incurred | (2.0) | – | – | – | (14.1) | (9.9) | (26.0) |
| Financing expense in the Consolidated Income | |||||||
Statement classified as operating cash flow | (4.2) | – | – | – | – | – | (4.2) |
Balance at 31 December 2024 | 46.8 | 96.6 | – | – | 826.2 | 552.7 | 1,522.3 |
| Other borrowings | $335m 15% | ||||
| and inventory | Lease | $1,184.0m 10.5% | Second Lien | ||
| arrangements | Liabilities | First Lien Notes | Notes | Total | |
| Liabilities | £m | £m | £m | £m | £m |
At 1 January 2023 | 145.3 | 99.8 | 935.0 | 169.0 | 1,349.1 |
| Changes from financing cash flows | |||||
Interest paid | (3.6) | (4.1) | (97.9) | (16.9) | (122.5) |
Principal lease payment | – | (7.9) | – | – | (7.9) |
Proceeds from new borrowings | 11.5 | – | – | – | 11.5 |
Repayment of existing borrowings | (30.0) | – | – | (99.7) | (129.7) |
Premium paid on the early redemption of Senior Secured Notes | – | – | – | (8.0) | (8.0) |
Inventory repurchase repayment | (40.0) | – | – | – | (40.0) |
Inventory repurchase drawdown | 38.0 | – | – | – | 38.0 |
Total changes from financing cash flows | (24.1) | (12.0) | (97.9) | (124.6) | (258.6) |
Effect of changes in exchange rates | – | (1.0) | (54.0) | (6.8) | (61.8) |
New leases under IFRS 16 | – | 5.8 | – | – | 5.8 |
Modifications to existing leases | – | 0.6 | – | – | 0.6 |
Interest expense | 11.0 | 4.1 | 106.4 | 51.4 | 172.9 |
Movement in accrued interest | (0.6) | – | 0.5 | 1.3 | 1.2 |
| Financing expense in the Consolidated Income Statement classified | |||||
as operating cash flow | (2.5) | – | – | – | (2.5) |
Balance at 31 December 2023 | 129.1 | 97.3 | 890.0 | 90.3 | 1,206.7 |
| 2024 grant | 2023 grant | 2022 grant | ||||
of 2024 | LTIP | of 2023 | LTIP | of 2022 | LTIP | |
Aggregate fair value at measurement date (£m) | 17.4 | 18.6 | 6.1 | |||
Exercise price (p) | £nil | £nil | £nil | |||
Expected volatility (%) | 65.0% | 70.0% | 50.0% | |||
Dividend yield (%) | N/A | N/A | N/A | |||
Risk free interest rate (%) | 4.34% | 4.25% | 2.16% |
| 2024 | 2023 | |
| Number | Numbe r | |
Options outstanding at 1 January | 12,684,126 | 5,267,164 |
Granted | 16,855,644 | 8,329,424 |
Forfeited | (3,898,537) | (499,228) |
Lapsed due to non-attainment of conditions | (3,603,841) | (413,234) |
Exercised | (9,644) | – |
Options outstanding at 31 December | 22,027,748 | 12,684,126 |
| 2024 | 2023 | |
| Number | Numbe r | |
Awards/options outstanding at 1 January | 1,024,416 | – |
Granted | 1,366,745 | 1,074,827 |
Forfeited | (49,466) | (50,411) |
Awards/options outstanding at 31 December | 2,341,695 | 1,024,416 |
| 2024 | 2023 | ||
| £m | £m | ||
2024 | LTIP share option charge | 2.8 | – |
2023 | LTIP share option charge | 2.8 | 3.4 |
2022 | LTIP share option charge | (1.9) | 1.6 |
2021 | LTIP share option charge | 0.1 | – |
Employee Share Incentive Plan | 1.0 | 0.4 | |
4.8 | 5.4 |
| Proportion of | |||
| voting rights | |||
Subsidiar y undertakin g s | Holdin g | and shares held | Nature of business |
Aston Martin Holdings (UK) Limited* | Ordinary | 100% | Dormant company |
Aston Martin Capital Holdings Limited**◊ | Ordinary | 100% | Financing company holding the Senior Secured Notes |
Aston Martin Investments Limited** | Ordinary | 100% | Holding company |
Aston Martin Capital Limited**◊ | Ordinary | 100% | Dormant company – financing company that held Senior |
| Secured Notes that were repaid in 2017 | |||
Aston Martin Lagonda Group Limited** | Ordinary | 100% | Holding company |
Aston Martin Lagonda of North America Incorporated**^ | Ordinary | 100% | Luxury sports car distributor |
Lagonda Properties Limited** | Ordinary | 100% | Dormant company |
Aston Martin Lagonda Pension Trustees Limited** | Ordinary | 100% | Trustee of the Aston Martin Lagonda Limited |
| Pension Scheme | |||
Aston Martin Lagonda Limited** | Ordinary | 100% | Manufacture and sale of luxury sports cars, the sale of |
| parts, brand licensing and motorsport activities | |||
AM Brands Limited**◊ | Ordinary | 100% | Non-trading company |
Aston Martin Lagonda of Europe GmbH**> | Ordinary | 100% | Provision of engineering and sales and marketing services |
AML Overseas Services Limited** | Ordinary | 100% | Dormant company |
Aston Martin Lagonda (China) Automobile Distribution Co., Ltd**√ | Ordinary | 100% | Luxury sports car distributor |
AM Nurburgring Racing Limited** | Ordinary | 100% | Dormant company |
Aston Martin Japan GK**<< | Ordinary | 100% | Operator of the sales office in Japan and certain other |
| countries in the Asia Pacific region | |||
Aston Martin Lagonda – Asia Pacific PTE Limited**>> | Ordinary | 100% | Operator of the sales function in Singapore and certain |
| other countries in the Asia Pacific region | |||
AMWS Limited**◊ (liquidated on 25 September 2024) | Ordinary | 0%*** | Holding company |
Aston Martin Works Limited** | Ordinary | 50%*** | Sale, servicing and restoration of Aston Martin cars |
| Aston Martin | Aston Martin | |||
| Works Limited | AMWS Limited | Works Limited | AMWS Limited | |
| 2024 | 2024 | 2023 | 2023 | |
| £m | £m | £m | £m | |
Total assets | 28.6 | – | 45.3 | – |
Total liabilities | (3.5) | – | (4.1) | – |
Net assets | 25.1 | – | 41.2 | – |
Revenue | 33.8 | – | 42.0 | – |
Profit/(loss) before tax | 0.5 | (0.6) | 2.5 | – |
Group’s share of profit/(loss) | 0.3 | (0.3) | 1.3 | – |
Aston Martin Holdings (UK) Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England | ||
Aston Martin Capital Holdings Limited | 28 Esplanade, St Helier, JE2 3QA, Jersey | ||
Aston Martin Investments Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England | ||
Aston Martin Capital Limited | 28 Esplanade, St Helier, JE2 3QA, Jersey | ||
Aston Martin Lagonda Group Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England | ||
Aston Martin Lagonda of North America Incorporated | Floor 22, 11 West 42nd Street, New York, NY, 10036-8002, United States of America | ||
Lagonda Properties Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England | ||
Aston Martin Lagonda Pension Trustees Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England | ||
Aston Martin Lagonda Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England | ||
AM Brands Limited | 28 Esplanade, St Helier,JE2 3QA, Jersey | ||
Aston Martin Lagonda of Europe GmbH | Gottlieb-Daimler-Strasse 30, 53520 Meuspath, Germany | ||
AML Overseas Services Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England | ||
Aston Martin Lagonda (China) Automobile Distribution Co., Ltd | Unit 2901, | Raffles | City Office Tower, No. 268 Xi Zang Middle Road, Huangpu District, |
| Shanghai, China 200001 | |||
AM Nurburgring Racing Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England | ||
Aston Martin Japan GK | 1-2-3 Kita-Aoyama, Minato-ku, Tokyo 107-0061, Japan | ||
Aston Martin Lagonda – Asia Pacific PTE Limited | Baker & McKenzie Singapore – 8 Marina Boulevard, #05-02 Marina Bay Financial | ||
| Centre, Singapore 018981 | |||
AMWS Limited | 28 Esplanade, St Helier, JE2 3QA, Jersey | ||
Aston Martin Works Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England |
| 2024 | 2023 | |
| £m | £m | |
Loss before ta x | (289.1) | (239.8) |
Adjusting operating expenses (note 5) | 16.7 | 31.5 |
Adjusting finance income (notes 5, 7) | (18.8) | – |
Adjusting finance expense (notes 5, 8) | 35.7 | 36.5 |
Adjusted loss before tax (EBT) | (255.5) | (171.8) |
Adjusted finance income (note 7) | (7.1) | (74.3) |
Adjusted finance expense (note 8) | 179.8 | 166.4 |
Adjusted operating loss (EBIT) | (82.8) | (79.7) |
Adjusted operating margin | (5.2%) | (4.9%) |
Reported depreciation | 84.4 | 99.6 |
Reported amortisation | 269.3 | 283.4 |
Loss on sale/scrap of property, plant and equipment | 0.1 | 2.6 |
Adjusted EBITDA | 271.0 | 305.9 |
Adjusted EBITDA margin | 17.1% | 18.7% |
| 2024 | 2023 | |
| £m | £m | |
| Adjusted earnings per ordinary share | ||
Loss available for equity holders (£m) | (323.5) | (228.1) |
| Adjusting items (note 5) | ||
Adjusting items before tax (£m) | 33.6 | 68.0 |
Tax on adjusting items (£m) | – | – |
Adjusted loss (£m) | (289.9) | (160.1) |
Basic weighted average number of ordinary shares (million) | 832.4 | 748.2 |
Adjusted loss per ordinary share (pence) | (34.8p) | (21.4p) |
| Adjusted diluted earnings per ordinary share | ||
Adjusted loss (£m) | (289.9) | (160.1) |
Diluted weighted average number of ordinary shares (million) | 832.4 | 748.2 |
Adjusted diluted loss per ordinary share (pence) | (34.8p) | (21.4p) |
| 2024 | 2023 | |
| £m | £m | |
Opening cash and cash equivalents | 392.4 | 583.3 |
Cash inflow from operating activities | 123.9 | 145.9 |
Cash outflow from investing activities | (374.8) | (383.4) |
Cash inflow from financing activities | 215.8 | 59.7 |
Effect of exchange rates on cash and cash equivalents | 2.3 | (13.1) |
Cash and cash equivalents at 31 Decembe r | 359.6 | 392.4 |
Borrowings | (1,387.3) | (1,069.7) |
Lease liabilities | (96.6) | (97.3) |
Inventory repurchase arrangement | (38.4) | (39.7) |
Net debt | (1,162.7) | (814.3) |
Adjusted EBITDA | 271.0 | 305.9 |
Adjusted leverage | 4.3 x | 2.7x |
| 2024 | 2023 | |
| £m | £m | |
Net cash inflow from operating activities | 123.9 | 145.9 |
Cash used in investing activities (excluding interest received and cash generated from disposal of investments) | (400.6) | (396.9) |
Interest paid less interest received | (114.9) | (109.0) |
Free cash flo w | (391.6) | (360.0) |