XML 86 R49.htm IDEA: XBRL DOCUMENT v3.19.1
Analysis of cash flows (Tables)
12 Months Ended
Dec. 31, 2018
Text block [abstract]  
Summary of Analysis of Cash Flows

The following tables analyse the items included within the main cash flow headings on page F-13.

 

Net cash from operating activities:

 

     2018
£m
    2017
£m
    2016
£m
 
Profit for the year      1,139.4       1,912.3       1,501.6  
Taxation      323.9       197.0       388.9  
Revaluation of financial instruments      (172.9     (262.2     48.3  
Finance costs      289.3       269.8       254.5  
Finance income      (104.8     (95.2     (80.4
Share of results of associates      (43.5     (113.5     (49.8
Adjustments for:                         
Non-cash share-based incentive plans (including share options)      84.8       105.0       106.5  
Depreciation of property, plant and equipment      225.1       230.7       220.8  
Impairment of goodwill      183.9       27.1       27.0  
Amortisation and impairment of acquired intangible assets      280.0       195.1       168.4  
Amortisation of other intangible assets      38.7       36.3       38.6  
Investment write-downs      2.0       95.9       86.1  
Gains on disposal of investments and subsidiaries      (235.5     (129.0     (44.3
(Gains)/losses on remeasurement of equity interests arising from a change in scope of ownership      (2.0     0.3       (232.4
Losses on sale of property, plant and equipment      0.6       1.1       0.8  
Increase in trade receivables and accrued income      (298.9     (90.4     (70.4
Increase/(decrease) in trade payables and deferred income      500.9       (170.8     188.7  
(Increase)/decrease in other receivables      (52.9     (110.6     77.4  
Decrease in other payables – short-term      (31.8     (122.8     (303.7
Increase in other payables – long-term      0.4       20.1       4.5  
Increase/(decrease) in provisions      48.0       (57.3     (47.8
Corporation and overseas tax paid      (383.6     (424.7     (414.2
Interest and similar charges paid      (252.8     (246.6     (242.1
Interest received      90.4       76.9       73.9  
Investment income      15.4       16.8       12.5  
Dividends from associates      49.7       46.8       60.4  
Net cash inflow from operating activities      1,693.8       1,408.1       1,773.8  

 

Acquisitions and disposals:

 

     2018
£m
    2017
£m
    2016
£m
 
Initial cash consideration      (126.7     (214.8     (424.1
Cash and cash equivalents acquired (net)1      (3.8     28.9       57.3  
Earnout payments      (120.2     (199.1     (92.3
Purchase of other investments (including associates)      (48.1     (92.5     (260.2
Acquisitions      (298.8     (477.5     (719.3
Proceeds on disposal of investments and subsidiaries2      849.0       296.0       80.5  
Acquisitions and disposals      550.2       (181.5     (638.8
Cash consideration for non-controlling interests      (109.9     (47.3     (58.3
Net cash inflow/(outflow)      440.3       (228.8     (697.1

 

Notes

1  

In 2018, cash and cash equivalents acquired comprises £11.3 million from acquisitions offset by £15.1 million from disposals.

2   

Proceeds on disposal of investments and subsidiaries includes return of capital from investments in associates.

 

Share repurchases and buy-backs:                   
     2018
£m
    2017
£m
    2016
£m
 
Purchase of own shares by ESOP Trusts    (102.8)     (214.6)     (152.9)  
Shares purchased into treasury      (104.3     (289.6     (274.5
Net cash outflow      (207.1     (504.2     (427.4
Net (decrease)/increase in borrowings:                   
     2018
£m
    2017
£m
    2016
£m
 
(Decrease)/increase in drawings on bank loans    (819.3)     785.6     (30.4)  
Proceeds from issue of 250 million bonds      218.8       214.0        
Proceeds from issue of 500 million bonds    438.0          
Repayment of 252 million bonds      (220.0            
Partial repayment of $300 million bonds      (20.8            
Partial repayment of $500 million bonds      (37.3            
Repayment of £400 million bonds            (400.0      
Proceeds from issue of £400 million bonds                  400.0  
Repayment of 498 million bonds                  (392.1
Net cash (outflow)/inflow      (440.6     599.6       (22.5
Cash and cash equivalents:                   
     2018
£m
    2017
£m
    2016
£m
 
Cash at bank and in hand      2,010.8       2,049.6       2,256.2  
Short-term bank deposits      632.4       341.8       180.7  
Overdrafts1      (442.0     (393.2     (534.3
       2,201.2       1,998.2       1,902.6  

 

Note

1   

Bank overdrafts are included in cash and cash equivalents because they form an integral part of the Group’s cash management.

 

The Group considers that the carrying amount of cash and cash equivalents approximates their fair value.