2024 | 2023 | 2022 | ||
Notes | £m | £m | £m | |
Revenue | 2 | |||
Costs of services | 3 | ( | ( | ( |
Gross profit | ||||
General and administrative costs | 3 | ( | ( | ( |
Operating profit | ||||
Earnings/(losses) from associates | 4 | ( | ||
Profit before interest and taxation | ||||
Finance and investment income | 6 | |||
Finance costs | 6 | ( | ( | ( |
Revaluation and retranslation of financial instruments | 6 | ( | ||
Profit before taxation | ||||
Taxation | 7 | ( | ( | ( |
Profit for the year | ||||
Attributable to: | ||||
Equity holders of the parent | ||||
Non-controlling interests | ||||
Earnings per share: | ||||
Basic earnings per ordinary share | 8 | |||
Diluted earnings per ordinary share | 8 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Profit for the year | |||
Items that may be reclassified subsequently to profit or loss | |||
Foreign exchange differences on translation of foreign operations | ( | ( | |
(Loss)/gain on net investment hedges | ( | ( | |
Cash flow hedges: | |||
Fair value (loss)/gain arising on hedging instruments | ( | ( | |
Amounts reclassified to profit or loss | ( | ||
Costs of hedging 1 | ( | ||
Share of other comprehensive (loss)/income of associates | ( | ||
( | ( | ||
Items that will not be reclassified subsequently to profit or loss | |||
Movements on equity investments held at fair value through other comprehensive income | ( | ( | ( |
Actuarial gain/(loss) on defined benefit pension plans | ( | ||
Deferred tax on defined benefit pension plans | ( | ||
( | ( | ( | |
Other comprehensive (loss)/income for the year | ( | ( | |
Total comprehensive income/(loss) for the year | ( | ||
Attributable to: | |||
Equity holders of the parent | ( | ||
Non-controlling interests | |||
( |
2024 | 2023 | 2022 | ||
Notes | £m | £m | £m | |
Net cash inflow from operating activities 1 | 9 | |||
Investing activities | ||||
Acquisitions 1 | 9 | ( | ( | ( |
Disposals of investments and subsidiaries 2 | 9 | |||
Proceeds from loans on disposal of subsidiaries | 28 | |||
Purchases of property, plant and equipment | ( | ( | ( | |
Purchases of intangible assets | ( | ( | ( | |
Proceeds on disposal of property, plant and equipment | ||||
Net cash inflow/(outflow) from investing activities | ( | ( | ||
Financing activities | ||||
Principal elements of lease payments | ( | ( | ( | |
Share option proceeds | ||||
Cash consideration received from non-controlling interests | 9 | |||
Cash consideration for purchase of non-controlling interests | 9 | ( | ( | ( |
Share repurchases and buybacks | 9 | ( | ( | ( |
Proceeds from borrowings | ||||
Repayment of borrowings | ( | ( | ( | |
Repayment of borrowing related derivatives 3 | ( | ( | ||
Financing and share issue costs | ( | ( | ||
Equity dividends paid | ( | ( | ( | |
Dividends paid to non-controlling interests in subsidiary undertakings | ( | ( | ( | |
Net cash outflow from financing activities | ( | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ( | ||
Foreign exchange translation of cash and cash equivalents | ( | ( | ||
Cash and cash equivalents at beginning of year | ||||
Cash and cash equivalents at end of year | 18 |
2024 | 2023 | ||
Notes | £m | £m | |
Non-current assets | |||
Goodwill | 11 | ||
Other intangible assets | 11 | ||
Property, plant and equipment | 12 | ||
Right-of-use assets | 10 | ||
Interests in associates | 13 | ||
Other investments | 13 | ||
Deferred tax assets | 14 | ||
Corporate income tax recoverable | |||
Trade and other receivables | 15 | ||
Current assets | |||
Corporate income tax recoverable | |||
Trade and other receivables | 15 | ||
Accrued income and unbilled media | |||
Cash and cash equivalents | 18 | ||
Current liabilities | |||
Trade and other payables | 16 | ( | ( |
Deferred income and customer advances | ( | ( | |
Corporate income tax payable | ( | ( | |
Lease liabilities | 10 | ( | ( |
Borrowings | 19 | ( | ( |
Provisions for liabilities and charges 1 | 20 | ( | ( |
( | ( | ||
Net current liabilities | ( | ( | |
Non-current liabilities | |||
Borrowings | 19 | ( | ( |
Trade and other payables | 17 | ( | ( |
Deferred tax liabilities | 14 | ( | ( |
Employee benefit obligations | 22 | ( | ( |
Provisions for liabilities and charges 1 | 20 | ( | ( |
Lease liabilities | 10 | ( | ( |
( | ( | ||
Net assets | |||
Equity | |||
Called-up share capital | 24 | ||
Share premium account | |||
Other reserves | 25 | ||
Own shares | ( | ( | |
Retained earnings | |||
Equity shareholders’ funds | |||
Non-controlling interests | |||
Total equity |
Total | ||||||||
Called-up | Share | equity | Non- | |||||
share | premium | Other | Own | Retained | shareholders' | controlling | ||
capital | account | reserves | shares | earnings 1 | funds | interests | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2022 | ( | ( | ||||||
Profit for the year | ||||||||
Other comprehensive income | ||||||||
Total comprehensive income | ||||||||
Dividends paid | ( | ( | ( | ( | ||||
Ordinary shares issued | ||||||||
Share cancellations | ( | ( | ( | ( | ||||
Non-cash share-based incentive plans (including share options) | ||||||||
Tax on share-based payments | ( | ( | ( | |||||
Net movement in own shares held by ESOP Trusts | ( | ( | ( | |||||
Net derecognition of liabilities in respect of put options | ( | |||||||
Share purchases – close period commitments 2 | ||||||||
Net movement in non-controlling interests 3 | ( | ( | ( | ( | ||||
Total transactions with owners | ( | ( | ( | ( | ( | |||
Balance at 31 December 2022 | ( | |||||||
Profit for the year | ||||||||
Other comprehensive loss | ( | ( | ( | ( | ( | |||
Total comprehensive (loss)/income | ( | ( | ( | |||||
Dividends paid | ( | ( | ( | ( | ||||
Ordinary shares issued | ||||||||
Treasury shares used for share option schemes | ( | |||||||
Non-cash share-based incentive plans (including share options) | ||||||||
Tax on share-based payments | ||||||||
Net movement in own shares held by ESOP Trusts | ( | ( | ( | |||||
Net derecognition of liabilities in respect of put options 4 | ||||||||
Net movement in non-controlling interests 3 | ( | ( | ||||||
Total transactions with owners | ( | ( | ( | ( | ||||
Balance at 31 December 2023 | ( | |||||||
Profit for the year | ||||||||
Other comprehensive loss | ( | ( | ( | ( | ( | |||
Total comprehensive income/(loss) | ( | |||||||
Dividends paid | ( | ( | ( | ( | ||||
Ordinary shares issued | ||||||||
Share cancellations 5 | ( | ( | ||||||
Treasury shares used for share option schemes | ( | |||||||
Non-cash share-based incentive plans (including share options) | ||||||||
Tax on share-based payments | ||||||||
Net movement in own shares held by ESOP Trusts | ( | ( | ( | ( | ( | |||
Net derecognition of liabilities in respect of put options | ||||||||
Net movement in non-controlling interests 3 | ( | ( | ( | ( | ||||
Total transactions with owners | ( | ( | ( | ( | ( | |||
Balance at | ( |
2024 | 2023 1 | 2022 1 | |
£m | £m | £m | |
Revenue 2 | |||
Global Integrated Agencies | 12,562 | 12,532 | 12,133 |
Public Relations | 1,156 | 1,262 | 1,233 |
Specialist Agencies | 1,023 | 1,051 | 1,063 |
14,741 | 14,845 | 14,429 | |
Revenue less pass-through costs 2,3 | |||
Global Integrated Agencies | 9,384 | 9,751 | 9,684 |
Public Relations | 1,089 | 1,180 | 1,161 |
Specialist Agencies | 886 | 929 | 955 |
11,359 | 11,860 | 11,800 | |
Headline operating profit 2,4 | |||
Global Integrated Agencies | 1,482 | 1,480 | 1,427 |
Public Relations | 166 | 191 | 192 |
Specialist Agencies | 59 | 79 | 123 |
1,707 | 1,750 | 1,742 | |
Adjusting items within IFRS operating profit 4 | (382) | (1,219) | (384) |
Financing items 5 | (330) | (255) | (138) |
Earnings/(losses) from associates | 36 | 70 | (60) |
Reported profit before tax | 1,031 | 346 | 1,160 |
Depreciation | |||
and | Goodwill | ||
Staff costs | amortisation 2 | impairment 3 | |
Other information | £m | £m | £m |
2024 | |||
Global Integrated Agencies | 6,330 | 327 | 158 |
Public Relations | 761 | 35 | 12 |
Specialist Agencies | 670 | 39 | 67 |
7,761 | 401 | 237 | |
2023 1 | |||
Global Integrated Agencies | 6,491 | 361 | 40 |
Public Relations | 821 | 40 | – |
Specialist Agencies | 825 | 46 | 23 |
8,137 | 447 | 63 | |
2022 1 | |||
Global Integrated Agencies | 6,530 | 370 | – |
Public Relations | 815 | 37 | 4 |
Specialist Agencies | 821 | 44 | 34 |
8,166 | 451 | 38 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Revenue 1 | |||
North America 2 | 5,567 | 5,528 | 5,550 |
United Kingdom | 2,185 | 2,155 | 2,004 |
Western Continental Europe | 3,013 | 3,037 | 2,876 |
Asia Pacific, Latin America, Africa & Middle East and Central & Eastern Europe | 3,976 | 4,125 | 3,999 |
14,741 | 14,845 | 14,429 | |
Revenue less pass-through costs 1,3 | |||
North America 2 | 4,394 | 4,556 | 4,688 |
United Kingdom | 1,588 | 1,626 | 1,537 |
Western Continental Europe | 2,375 | 2,411 | 2,319 |
Asia Pacific, Latin America, Africa & Middle East and Central & Eastern Europe | 3,002 | 3,267 | 3,256 |
11,359 | 11,860 | 11,800 | |
Headline operating profit 1,4 | |||
North America 2 | 825 | 834 | 771 |
United Kingdom | 237 | 215 | 187 |
Western Continental Europe | 259 | 258 | 301 |
Asia Pacific, Latin America, Africa & Middle East and Central & Eastern Europe | 386 | 443 | 483 |
1,707 | 1,750 | 1,742 | |
Adjusting items within IFRS operating profit 4 | (382) | (1,219) | (384) |
Financing items 5 | (330) | (255) | (138) |
Earnings/(losses) from associates | 36 | 70 | (60) |
Reported profit before tax 4 | 1,031 | 346 | 1,160 |
2024 | 2023 | |
£m | £m | |
Non-current assets 1 | ||
North America 2 | 4,736 | 5,218 |
United Kingdom | 1,666 | 1,670 |
Western Continental Europe | 2,512 | 2,696 |
Asia Pacific, Latin America, Africa & Middle East | ||
and Central & Eastern Europe | 2,607 | 2,739 |
11,521 | 12,323 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Costs of services | 12,290 | 12,326 | 11,890 |
General and administrative costs | 1,126 | 1,988 | 1,181 |
13,416 | 14,314 | 13,071 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Staff costs (note 5) | 7,761 | 8,137 | 8,166 |
Establishment costs | 472 | 516 | 536 |
Media pass-through costs | 2,523 | 2,174 | 1,906 |
Other costs of services and general | |||
and administrative costs 1 | 2,660 | 3,487 | 2,463 |
13,416 | 14,314 | 13,071 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Goodwill impairment (note 11) | 237 | 63 | 38 |
Amortisation and impairment | |||
of acquired intangible assets | 93 | 728 | 62 |
Other impairment charges | 26 | 18 | 77 |
Restructuring and transformation costs | 251 | 196 | 219 |
Property-related restructuring costs | 26 | 232 | 18 |
(Gains)/losses on disposals of investments and subsidiaries | (322) | (7) | 36 |
Legal provision charges/(gains) | 68 | (11) | – |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Fees payable to the Company’s | |||
auditors for the audit of the Company | |||
and Group’s annual accounts | 18 | 10 | 8 |
Fees payable for the audit of the Company’s subsidiaries | 26 | 30 | 29 |
Fees payable to the auditors | |||
pursuant to legislation 1 | 44 | 40 | 37 |
Audit-related services 1, 2 | 1 | 1 | – |
Other assurance services – PwC | – | – | – |
Other assurance services – Deloitte | 1 | 1 | 1 |
Tax compliance services | – | – | – |
Total other fees | 2 | 2 | 1 |
Total fees | 46 | 42 | 38 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Share of profits/(losses) of associates (note 13) | 34 | 25 | (60) |
Dividends received from nil carrying | |||
value associates | 2 | 45 | – |
Earnings/(losses) from associates | 36 | 70 | (60) |
2024 | 2023 | 2022 | |
North America | 22,474 | 23,562 | 23,740 |
United Kingdom | 11,816 | 12,457 | 12,490 |
Western Continental Europe | 22,533 | 23,580 | 22,717 |
Asia Pacific, Latin America, Africa & Middle | |||
East and Central & Eastern Europe | 54,458 | 55,133 | 55,182 |
111,281 | 114,732 | 114,129 |
2024 | 2023 | 2022 | |
Global Integrated Agencies | 95,053 | 97,8 3 8 | 97, 28 8 |
Public Relations | 7,742 | 8,377 | 8,125 |
Specialist Agencies | 8,486 | 8,517 | 8,716 |
111,281 | 114,732 | 114,129 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Wages and salaries | 5,622 | 5,879 | 5,721 |
Cash-based incentive plans | 242 | 233 | 293 |
Share-based incentive plans (note 21) | 109 | 140 | 122 |
Social security costs | 692 | 715 | 689 |
Pension costs (note 22) | 215 | 213 | 205 |
Severance | 61 | 78 | 44 |
Other staff costs | 820 | 879 | 1092 |
7,761 | 8,137 | 8,166 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Short-term employee benefits | 27 | 28 | 30 |
Pensions and other post-retirement benefits | 1 | 1 | 1 |
Share-based payments | 19 | 30 | 30 |
47 | 59 | 61 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Financial assets measured at amortised cost | 123 | 111 | 118 |
Financial assets measured at fair value through profit and loss | 11 | 13 | 24 |
Other interest income | 3 | 3 | 3 |
137 | 127 | 145 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Interest on bank overdrafts, bonds | |||
and bank loans | 309 | 273 | 258 |
Interest expense related to lease liabilities | 98 | 106 | 96 |
Interest on other long-term employee benefits | 6 | 6 | 3 |
Net interest expense on pension plans | 4 | 4 | 2 |
417 | 389 | 359 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Movements in fair value of derivative | |||
financial instruments | (17) | (3) | 1 |
Premium on the early repayment of bonds | (16) | – | – |
Revaluation of investments and other assets | |||
held at fair value through profit or loss | (24) | (21) | 23 |
Remeasurement of put options over non-controlling interests | (10) | (1) | 28 |
Revaluation of contingent | |||
consideration liabilities | 1 | 51 | 26 |
Retranslation of financial instruments | 16 | (19) | (2) |
Net revaluation and retranslation of financial | |||
instrument (loss)/gain | (50) | 7 | 76 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Corporation tax | |||
Current year | 466 | 433 | 427 |
Prior years | (42) | (86) | (56) |
424 | 347 | 371 | |
Deferred tax | |||
Current year | 6 | (197) | 9 |
Prior years | (28) | (1) | 5 |
(22) | (198) | 14 | |
Tax charge | 402 | 149 | 385 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Profit before taxation | 1,031 | 346 | 1,160 |
Tax at the corporation tax rate of 25.0% 1 | 258 | 81 | 220 |
Tax effect of (earnings)/losses from associates | (9) | (15) | 17 |
Irrecoverable withholding taxes | 29 | 35 | 26 |
Tax effect of items that are not deductible | |||
in determining taxable profits | 101 | 39 | 68 |
Tax effect of non-deductible goodwill | |||
impairment | 65 | 16 | 7 |
Effect of different tax rates in subsidiaries | |||
operating in other jurisdictions | 18 | 42 | 94 |
Origination and reversal of unrecognised | |||
temporary differences | (10) | 9 | (1) |
Tax losses not recognised or utilised in the year | 21 | 44 | 10 |
Utilisation of tax losses not previously | |||
recognised | (6) | (15) | (5) |
Net release of prior year provisions in relation | |||
to acquired businesses | – | (4) | (3) |
Other prior year adjustments | (70) | (83) | (48) |
Impact of OECD Pillar Two income taxes | 5 | – | – |
Tax charge | 402 | 149 | 385 |
Effective tax rate on profit before tax | 39.0% | 43.1% | 33.1% |
2024 | 2023 | 2022 | |
Profit for the year attributable to | |||
equity holders of the parent (£ million) | 542 | 110 | 683 |
Weighted average number of shares | |||
used in basic EPS calculation (million) | 1,077 | 1,072 | 1,098 |
Basic EPS | 50.3p | 10.3p | 62.2p |
2024 | 2023 | 2022 | |
Profit for the year attributable to | |||
equity holders of the parent (£ million) | 542 | 110 | 683 |
Weighted average number of shares | |||
used in diluted EPS calculation (million) | 1,097 | 1,094 | 1,116 |
Diluted EPS | 49.4p | 10.1p | 61.2p |
2024 | 2023 | 2022 | |
m | m | m | |
Weighted average number of shares | |||
used in basic EPS calculation | 1,077 | 1,072 | 1,098 |
Dilutive share options outstanding | – | 1 | 1 |
Other potentially issuable shares | 20 | 21 | 17 |
Weighted average number of shares | |||
used in diluted EPS calculation | 1,097 | 1,094 | 1,116 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Profit for the year | 629 | 197 | 775 |
Taxation | 402 | 149 | 385 |
Revaluation and retranslation | |||
of financial instruments | 50 | (7) | (76) |
Finance costs | 417 | 389 | 359 |
Finance and investment income | (137) | (127) | (145) |
(Earnings)/losses from associates | (36) | (70) | 60 |
Operating profit | 1,325 | 531 | 1,358 |
Adjustments for: | |||
Non-cash share-based incentive plans | |||
(including share options) | 109 | 140 | 122 |
Depreciation of property, plant and equipment | 156 | 165 | 167 |
Depreciation of right-of-use assets | 213 | 257 | 262 |
Impairment charges included within | |||
restructuring costs 1 | 3 | 185 | 43 |
Goodwill impairment | 237 | 63 | 38 |
Amortisation and impairment | |||
of acquired intangible assets | 93 | 728 | 62 |
Amortisation of other intangible assets | 32 | 25 | 22 |
Other impairment charges | 26 | 18 | 77 |
(Gains)/losses on disposal of investments and subsidiaries | (322) | (7) | 36 |
Gains on remeasurement of equity interests | |||
arising from a change in scope of ownership | – | – | (66) |
Other transaction costs | 10 | – | – |
Gains of sale of property, plant and equipment | (7) | – | (6) |
Operating cash flow before movements | |||
in working capital and provisions | 1,875 | 2,105 | 2,115 |
Decrease/(increase) in trade receivables | |||
and accrued income | 309 | 232 | (499) |
Increase/(decrease) in trade payables | |||
and deferred income | 31 | (238) | 171 |
Decrease/(increase) in other receivables | 16 | 125 | (154) |
Decrease in other payables | (240) | (445) | (327) |
Increase/(decrease) in provisions | 69 | 66 | (38) |
Cash generated by operations | 2,060 | 1,845 | 1,268 |
Corporation and overseas tax paid | (392) | (395) | (391) |
Interest paid on lease liabilities | (95) | (103) | (92) |
Other interest and similar charges paid | (306) | (275) | (210) |
Interest received | 109 | 116 | 88 |
Investment income | 11 | 13 | 25 |
Dividends from associates | 31 | 43 | 38 |
Contingent consideration payments | |||
recognised in operating activities 2 | (10) | (6) | (25) |
Net cash inflow from operating activities | 1,408 | 1,238 | 701 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Initial cash consideration | (47) | (227) | (218) |
Cash and cash equivalents acquired | 14 | 23 | 39 |
Contingent consideration payments | |||
recognised in investing activities 1 | (87) | (53) | (47) |
Purchase of other investments | |||
(including associates) | (33) | (10) | (10) |
Acquisitions | (153) | (267) | (236) |
Proceeds on disposal of investments | |||
and subsidiaries 2 | 646 | 100 | 50 |
Cash and cash equivalents disposed | (93) | (1) | (12) |
Disposals of investments and subsidiaries | 553 | 99 | 38 |
Cash consideration received from non-controlling interests | – | 46 | – |
Cash consideration for purchase of non-controlling interests | (87) | (16) | (84) |
Cash consideration for non-controlling interests 3 | (87) | 30 | (84) |
Net acquisition payments and disposal proceeds | 313 | (138) | (282) |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Purchase of own shares by ESOP Trusts | (82) | (54) | (55) |
Shares purchased into treasury for cancellation | – | – | (807) |
Net cash outflow | (82) | (54) | (862) |
Land and | Plant and | ||
buildings | machinery | Total | |
Right-of-use assets | £m | £m | £m |
1 January 2023 | 1,482 | 46 | 1,528 |
Additions | 255 | 50 | 305 |
Transfers to net investment in subleases | (5) | – | (5) |
Disposals | (9) | (1) | (10) |
Depreciation of right-of-use assets | (236) | (21) | (257) |
Impairment charges included within | |||
restructuring costs | (129) | – | (129) |
Exchange adjustments | (49) | (1) | (50) |
31 December 2023 | 1,309 | 73 | 1,382 |
Additions | 334 | 24 | 358 |
Disposals | (82) | (21) | (103) |
Depreciation of right-of-use assets | (197) | (16) | (213) |
Impairment charges included within | |||
restructuring costs | (1) | − | (1) |
Exchange adjustments | (35) | (3) | (38) |
31 December 2024 | 1,328 | 57 | 1,385 |
Land and | Plant and | ||
buildings | machinery | Total | |
Lease liabilities | £m | £m | £m |
1 January 2023 | 2,162 | 48 | 2,210 |
Additions | 238 | 50 | 288 |
Interest expense related to lease liabilities | 103 | 3 | 106 |
Disposals | (11) | (2) | (13) |
Repayment of lease liabilities (including | |||
interest) | (340) | (22) | (362) |
Exchange adjustments | (74) | (1) | (75) |
31 December 2023 | 2,078 | 76 | 2,154 |
Additions | 291 | 16 | 307 |
Interest expense related to lease liabilities | 95 | 3 | 98 |
Disposals | (105) | (21) | (126) |
Repayment of lease liabilities (including | |||
interest) | (359) | (18) | (377) |
Exchange adjustments | (33) | (3) | (36) |
31 December 2024 | 1,967 | 53 | 2,020 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Depreciation of right-of-use assets: | |||
Land and buildings | (197) | (236) | (245) |
Plant and machinery | (16) | (21) | (17) |
Impairment charges | (1) | (129) | (34) |
Short-term lease expense | (21) | (22) | (20) |
Low-value lease expense | (2) | (3) | (2) |
Variable lease expense | (48) | (45) | (57) |
Sublease income | 20 | 17 | 19 |
Charge to operating profit | (265) | (439) | (356) |
Interest expense related to lease liabilities | (98) | (106) | (96) |
Charge to profit before taxation for leases | (363) | (545) | (452) |
2024 | 2023 | |
£m | £m | |
Within one year | 353 | 406 |
Between one and two years | 307 | 327 |
Between two and three years | 281 | 282 |
Between three and four years | 256 | 261 |
Between four and five years | 235 | 231 |
Over five years | 1,260 | 1,265 |
2,692 | 2,772 | |
Effect of discounting | (672) | (618) |
Lease liability at end of year | 2,020 | 2,154 |
Short-term lease liability | 240 | 292 |
Long-term lease liability | 1,780 | 1,862 |
£m | |
Cost | |
1 January 2023 | 12,144 |
Additions 1 | 319 |
Disposals | – |
Exchange adjustments | (484) |
31 December 2023 | 11,979 |
Additions 1 | 27 |
Disposals | (466) |
Exchange adjustments | (146) |
31 December 2024 | 11,394 |
Accumulated impairment losses | |
1 January 2023 | 3,691 |
Impairment losses for the year | 63 |
Exchange adjustments | (164) |
31 December 2023 | 3,590 |
Impairment losses for the year | 237 |
Exchange adjustments | (43) |
31 December 2024 | 3,784 |
Net book value | |
31 December 2024 | 7,610 |
31 December 2023 | 8,389 |
1 January 2023 | 8,453 |
Brands | Internally | |||
with an | generated | |||
indefinite | Acquired | intangibles | ||
useful life | intangibles | and other² | Total | |
£m | £m | £m | £m | |
Cost | ||||
1 January 2023 | 1,166 | 1,073 | 281 | 2,520 |
Additions | − | − | 40 | 40 |
Disposals and derecognition | − | (15) | (52) | (67) |
Reclassifications | (665) | 665 | – | – |
Acquisitions | − | 138 | 3 | 141 |
Other movements 1 | − | − | 17 | 17 |
Exchange adjustments | (29) | (47) | (9) | (85) |
31 December 2023 | 472 | 1,814 | 280 | 2,566 |
Additions | − | – | 47 | 47 |
Disposals and derecognition | (2) | (820) | (38) | (860) |
Acquisitions | – | 17 | – | 17 |
Other movements 1 | – | 14 | 6 | 20 |
Exchange adjustments | (1) | (12) | – | (13) |
31 December 2024 | 469 | 1,013 | 295 | 1,777 |
Brands | Internally | |||
with an | generated | |||
indefinite | Acquired | intangibles | ||
useful life | intangibles | and other 2 | Total | |
£m | £m | £m | £m | |
Amortisation and impairment | ||||
1 January 2023 | 63 | 784 | 221 | 1,068 |
Charge for the year | – | 728 | 25 | 753 |
Other movements 1 | − | − | (1) | (1) |
Disposals and derecognition | − | (15) | (52) | (67) |
Exchange adjustments | (3) | (27) | (7) | (37) |
31 December 2023 | 60 | 1,470 | 186 | 1,716 |
Charge for the year | − | 93 | 32 | 125 |
Other movements 1 | − | − | 1 | 1 |
Disposals and derecognition | − | (759) | (37) | (796) |
Exchange adjustments | − | (7) | 1 | (6) |
31 December 2024 | 60 | 797 | 183 | 1,040 |
Net book value | ||||
31 December 2024 | 409 | 216 | 112 | 737 |
31 December 2023 | 412 | 344 | 94 | 850 |
31 December 2022 | 1,103 | 289 | 60 | 1,452 |
Brands with an | ||||
Goodwill 1 | indefinite useful life | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
GroupM | 3,200 | 3,255 | – | – |
VML 2 | 1,905 | – | – | – |
Wunderman Thompson 2 | – | 1,165 | – | – |
VM LY&R 2 | – | 815 | – | – |
Ogilvy | 795 | 809 | 212 | 213 |
BCW 3 | – | 619 | – | 113 |
Burson 3 | 746 | – | 111 | – |
Hill & Knowlton 3 | – | 142 | 33 | 33 |
AKQA Group | 435 | 600 | – | – |
FGS Global | – | 452 | – | – |
Landor | 89 | 115 | 53 | 53 |
Other | 440 | 417 | – | – |
7,610 | 8,389 | 409 | 412 |
Fixtures, | ||||||
Freehold | Leasehold | fittings and | Computer | |||
Land | buildings | buildings | equipment | equipment | Total | |
£m | £m | £m | £m | £m | £m | |
Cost | ||||||
1 January 2023 | 40 | 92 | 1,179 | 165 | 447 | 1,923 |
Additions | 4 | 3 | 88 | 17 | 65 | 177 |
Acquisitions | – | – | 1 | – | – | 1 |
Disposals and derecognition | – | – | (156) | (51) | (96) | (303) |
Exchange | ||||||
adjustments | (32) | (61) | (51) | (12) | (26) | (182) |
31 December 2023 | 12 | 34 | 1,061 | 119 | 390 | 1,616 |
Additions | – | 2 | 69 | 15 | 76 | 162 |
Acquisitions | – | – | – | – | – | – |
Disposals and derecognition | (3) | (4) | (158) | (58) | (83) | (306) |
Reclassification | (64) | 64 | – | – | – | – |
Exchange | ||||||
adjustments | 91 | 48 | (11) | (7) | 4 | 125 |
31 December 2024 | 36 | 144 | 961 | 69 | 387 | 1,597 |
Depreciation and impairment | ||||||
1 January 2023 | – | 2 | 532 | 80 | 308 | 922 |
Charge for the year | – | 1 | 70 | 25 | 69 | 165 |
Impairment charges | ||||||
included within | ||||||
restructuring costs | – | – | 52 | 3 | 1 | 56 |
Disposals and derecognition | – | – | (145) | (49) | (94) | (288) |
Exchange | ||||||
adjustments | – | – | (29) | (14) | (24) | (67) |
31 December 2023 | – | 3 | 480 | 45 | 260 | 788 |
Charge for the year | – | 1 | 65 | 23 | 67 | 156 |
Impairment charges | ||||||
included within | ||||||
restructuring costs | – | – | 2 | – | – | 2 |
Disposals and derecognition | – | (2) | (120) | (52) | (80) | (254) |
Exchange | ||||||
adjustments | – | – | 15 | (9) | (10) | (4) |
31 December 2024 | – | 2 | 442 | 7 | 237 | 688 |
Net book value | ||||||
31 December 2024 | 36 | 142 | 519 | 62 | 150 | 909 |
31 December 2023 | 12 | 31 | 581 | 74 | 130 | 828 |
1 January 2023 | 40 | 90 | 647 | 85 | 139 | 1,001 |
Interests in | Other | |
associates | investments | |
£m | £m | |
1 January 2023 | 305 | 370 |
Additions | 39 | 2 |
Share of profits of associates | 25 | – |
Share of other comprehensive income of associates | (1) | – |
Dividends | (30) | – |
Other movements | (12) | – |
Exchange adjustments | (19) | – |
Disposals | (5) | (10) |
Revaluation of other investments | ||
through profit or loss | – | (26) |
Revaluation of other investments | ||
through other comprehensive income | – | (3) |
Impairment charges | (15) | – |
31 December 2023 | 287 | 333 |
Additions | – | 24 |
Share of profits of associates | 34 | – |
Dividends | (29) | – |
Other movements 1 | 3 | 62 |
Exchange adjustments | (9) | – |
Disposals | (10) | – |
Revaluation of other investments | ||
through profit or loss | – | (14) |
Revaluation of other investments through other comprehensive income | – | (7) |
Impairment charges | (23) | – |
31 December 2024 | 253 | 398 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Earnings/(losses) from associates (note 4) | 36 | 70 | (60) |
Share of other comprehensive | |||
(loss)/income of associates | – | (1) | 51 |
Share of total comprehensive earnings/(loss) | |||
of associates | 36 | 69 | (9) |
Offset of | |||||
balances arising | Gross balances | ||||
from a single | before offset | Offset within | As | ||
Gross | transaction 1 | within countries | countries | reported | |
2024 | 2024 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | £m | |
Deferred tax assets | 661 | (93) | 568 | (245) | 323 |
Deferred tax liabilities | (480) | 93 | (387) | 245 | (142) |
181 | – | 181 | – | 181 |
Offset of | |||||
balances arising | Gross balances | ||||
from a single | before offset | Offset within | As | ||
Gross | transaction 1 | within countries | countries | reported | |
2023 | 2023 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | £m | |
Deferred tax assets | 684 | (94) | 590 | (266) | 324 |
Deferred tax liabilities | (539) | 94 | (445) | 266 | (179) |
145 | – | 145 | – | 145 |
Accounting | Retirement | Other | ||||||||
Deferred | provisions | benefit | Plant and | Tax losses | Share-based | Restructuring | temporary | |||
compensation | and accruals | obligations | equipment | Property | and credits | payments | provisions | differences | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
1 January 2023 | 74 | 120 | 48 | 48 | 54 | 123 | 32 | 85 | 5 | 589 |
(Charge)/credit to income | (6) | 14 | 3 | (12) | (5) | (12) | 4 | 38 | 2 | 26 |
Credit to other comprehensive income | – | – | 2 | – | – | – | – | – | – | 2 |
Exchange differences and other movements | (3) | (2) | (3) | – | 7 | (7) | (1) | (16) | (2) | (27) |
31 December 2023 | 65 | 132 | 50 | 36 | 56 | 104 | 35 | 107 | 5 | 590 |
(Charge)/credit to income | (10) | (15) | 2 | (3) | (12) | 35 | (2) | (5) | 6 | (4) |
Credit to other comprehensive income | – | – | 2 | – | – | – | – | – | – | 2 |
Credit to equity | – | – | – | – | – | – | 1 | – | – | 1 |
Disposal of subsidiaries | (2) | (1) | – | – | – | – | (2) | – | – | (5) |
Exchange differences and other movements | (2) | (2) | (2) | (1) | 4 | – | – | (13) | – | (16) |
31 December 2024 | 51 | 114 | 52 | 32 | 48 | 139 | 32 | 89 | 11 | 568 |
Brands | Other | |||||
and other | Associate | Plant and | temporary | |||
intangibles | earnings | Goodwill | equipment | differences | Total | |
£m | £m | £m | £m | £m | £m | |
1 January 2023 | 353 | 36 | 174 | 24 | 31 | 618 |
Acquisition of subsidiaries | 35 | – | – | – | – | 35 |
(Credit)/charge to income | (172) | (16) | 18 | – | (2) | (172) |
Exchange differences and other movements | (21) | (1) | (11) | (2) | (1) | (36) |
31 December 2023 | 195 | 19 | 181 | 22 | 28 | 445 |
Acquisition of subsidiaries | 8 | – | – | – | – | 8 |
(Credit)/charge to income | (28) | (6) | 8 | 7 | (7) | (26) |
Disposal of subsidiaries | (15) | – | (18) | (1) | – | (34) |
Exchange differences and other movements | – | 1 | 3 | (12) | 2 | (6) |
31 December 2024 | 160 | 14 | 174 | 16 | 23 | 387 |
2024 | 2023 | ||
£m | £m | ||
Amounts to be realised within one year | |||
Trade receivables (net of loss allowance) | 6,487 | 7,05 | 5 |
Unbilled costs | 238 | 273 | |
VAT and sales taxes recoverable | 323 | 371 | |
Prepayments | 221 | 239 | |
Fair value of derivatives | 1 | 1 | |
Other receivables 1 | 452 | 521 | |
7,722 | 8,460 |
Days past due | |||||||
Carrying | 181 | Greater | |||||
amount at | Not past | 0-30 | 31-90 | 91-180 | days- | than | |
31 December | due | days | days | days | 1 year | 1 year | |
2024 | £m | £m | £m | £m | £m | £m | £m |
Gross trade | |||||||
receivables | 6,522 | 5,672 | 572 | 155 | 58 | 23 | 42 |
Expected | |||||||
credit losses | (35) | (1) | – | – | (2) | (9) | (23) |
6,487 | 5,671 | 572 | 155 | 56 | 14 | 19 |
Days past due | |||||||
Carrying | 181 | Greater | |||||
amount at | Not past | 0-30 | 31-90 | 91-180 | days- | than | |
31 December | due | days | days | days | 1 year | 1 year | |
2023 | £m | £m | £m | £m | £m | £m | £m |
Gross trade | |||||||
receivables | 7,099 | 6,173 | 613 | 183 | 53 | 30 | 47 |
Expected | |||||||
credit losses | (44) | (1) | (1) | (1) | (3) | (10) | (28) |
7,055 | 6,172 | 612 | 182 | 50 | 20 | 19 |
2024 | 2023 | |
£m | £m | |
Expected credit losses | ||
At beginning of year | 44 | 72 |
Charged to the income statement | 20 | 15 |
Released to the income statement | (7) | (22) |
Exchange adjustments | (1) | (5) |
Utilisations and other movements | (21) | (16) |
At end of year | 35 | 44 |
2024 | 2023 | |
£m | £m | |
Amounts to be realised after more than one year | ||
Fair value of derivatives | 4 | 32 |
Other receivables and prepayments 1 | 170 | 177 |
174 | 209 |
2024 | 2023 | |
£m | £m | |
Trade payables | 10,637 | 10,826 |
Contingent consideration liabilities | 57 | 73 |
Liabilities in respect of put option | ||
agreements with vendors | 1 | 14 |
Fair value of derivatives | 32 | 1 |
Other payables and accruals 1 | 2,329 | 2,409 |
13,056 | 13,323 |
2024 | 2023 | |
£m | £m | |
Contingent consideration liabilities | 76 | 126 |
Liabilities in respect of put option agreements | ||
with vendors | 66 | 90 |
Fair value of derivatives | 25 | 1 |
Other payables and accruals | 62 | 66 |
229 | 283 |
2024 | 2023 | |
£m | £m | |
Within one year | 57 | 73 |
Between one and two years | 38 | 54 |
Between two and three years | 22 | 71 |
Between three and four years | 8 | 1 |
Between four and five years | 6 | – |
Over five years | 2 | – |
133 | 199 |
2024 | 2023 | |
£m | £m | |
Within one year | 1 | 14 |
Between one and two years | 32 | 24 |
Between two and three years | 15 | 39 |
Between three and four years | 12 | 10 |
Between four and five years | 3 | 6 |
Over five years | 4 | 11 |
67 | 104 |
2024 | 2023 | |
£m | £m | |
Cash at bank and deposits | 1,983 | 2,037 |
Money market funds | 655 | 181 |
Cash and cash equivalents as presented | ||
in the consolidated balance sheet | 2,638 | 2,218 |
Bank overdrafts | (171) | (358) |
Cash and cash equivalents as presented | ||
in the consolidated cash flow statement | 2,467 | 1,860 |
2024 | 2023 | |
£m | £m | |
Current | ||
Bonds | 413 | 588 |
Bank overdrafts | 171 | 358 |
Total current borrowings | 584 | 946 |
Non-current | ||
Bonds | 3,744 | 3,775 |
Total borrowings | 4,328 | 4,721 |
Acquisition and | ||||||
Opening | disposal of | Foreign | Interest and | Closing | ||
balance | Cash flow | subsidiaries | exchange | other | balance | |
2024 | £m | £m | £m | £m | £m | £m |
Borrowings 1 | 4,363 | (27) | – | (163) | (16) | 4,157 |
Derivatives (notes 15,16 and 17) | (31) | (14) | – | 60 | 37 | 52 |
Lease liabilities (note 10) 2 | 2,154 | (377) | – | (36) | 279 | 2,020 |
Liabilities from financing activities | 6,486 | (418) | – | (139) | 300 | 6,229 |
Cash and cash equivalents (note 18) | (2,218) | (604) | 79 | 105 | – | (2,638) |
Bank overdrafts | 358 | (172) | – | (15) | – | 171 |
4,626 | (1,194) | 79 | (49) | 300 | 3,762 |
Acquisition and | ||||||
Opening | disposal of | Foreign | Interest and | Closing | ||
balance | Cash flow | subsidiaries | exchange | other | balance | |
2023 | £m | £m | £m | £m | £m | £m |
Borrowings 1 | 4,465 | (49) | 49 | (99) | (3) | 4,363 |
Derivatives (notes 15, 16 and 17) | 52 | (46) | – | (51) | 14 | (31) |
Lease liabilities (note 10) 2 | 2,210 | (362) | 2 | (75) | 379 | 2,154 |
Liabilities from financing activities | 6,727 | (457) | 51 | (225) | 390 | 6,486 |
Cash and cash equivalents (note 18) 3 | (2,492) | 189 | (23) | 108 | – | (2,218) |
Bank overdrafts 3 | 506 | (120) | – | (28) | – | 358 |
4,741 | (388) | 28 | (145) | 390 | 4,626 |
Employee | |||||
benefits | Property | Legal | Other | Total | |
£m | £m | £m | £m | £m | |
1 January 2023 | 143 | 63 | 13 | 26 | 245 |
Charged to the income statement | 3 | 64 | 23 | – | 90 |
Acquisitions | – | – | – | 1 | 1 |
Utilised | (22) | (18) | – | (1) | (41) |
Released to the income statement | (2) | (4) | (2) | (6) | (14) |
Other movements | 38 | (3) | 1 | – | 36 |
Exchange adjustments | (7) | (3) | – | (2) | (12) |
31 December 2023 | 153 | 99 | 35 | 18 | 305 |
Charged to the income statement | 14 | 12 | 102 | 1 | 129 |
Utilised | (33) | (17) | – | – | (50) |
Released to the income statement | – | (12) | (6) | (12) | (30) |
Other movements | 28 | (10) | – | – | 18 |
Exchange adjustments | 2 | (1) | 1 | 1 | 3 |
31 December 2024 | 164 | 71 | 132 | 8 | 375 |
2024 | 2023 1 | |
£m | £m | |
Current | 143 | 55 |
Non-Current | 232 | 250 |
375 | 305 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Share-based payments | 109 | 140 | 122 |
Non- | Non- | ||||
vested | vested | ||||
1 January | 31 December | ||||
2024 | Granted | Forfeited | Vested | 2024 | |
number | number 1 | number | number | number | |
m | m | m | m | m | |
Executive Performance | |||||
Share Plan (EPSP) | 23 | 11 | (5) | (4) | 25 |
Bonus-related share | |||||
awards | 12 | 7 | (1) | (6) | 12 |
Leadership Share | |||||
Awards | 12 | 5 | (1) | (3) | 13 |
Weighted average fair value (pence per share) | |||||
Executive Performance | |||||
Share Plan (EPSP) | 950p | 738p | 980p | 949p | 853p |
Bonus-related share | |||||
awards | 903p | 820p | 861p | 877p | 873p |
Leadership Share | |||||
Awards | 848p | 872p | 844p | 1,026p | 821p |
Non- | Non- | ||||
vested | vested | ||||
1 January | 31 December | ||||
2023 | Granted | Forfeited | Vested | 2023 | |
number | number 1 | number | number | number | |
m | m | m | m | m | |
Executive Performance | |||||
Share Plan (EPSP) | 20 | 8 | (1) | (4) | 23 |
Bonus-related share | |||||
awards | 7 | 7 | (1) | (1) | 12 |
Leadership Share | |||||
Awards | 11 | 6 | (1) | (4) | 12 |
Weighted average fair value (pence per share) | |||||
Executive Performance | |||||
Share Plan (EPSP) | 924p | 919p | 947p | 752p | 950p |
Bonus-related share | |||||
awards | 950p | 862p | 925p | 910p | 903p |
Leadership Share | |||||
Awards | 899p | 654p | 934p | 673p | 848p |
Outstanding | Exercisable | |||||
1 January | Granted | Exercised 1 | Forfeited | 31 December | 31 December | |
2024 | m | m | m | m | m | m |
WWOP | 1 | – | – | (1) | – | – |
WSOP | 24 | 8 | – | (4) | 28 | 12 |
25 | 8 | – | (5) | 28 | 12 |
Outstanding | Exercisable | |||||
1 January | Granted | Exercised 1 | Forfeited | 31 December | 31 December | |
2023 | m | m | m | m | m | m |
WWOP | 2 | – | – | (1) | 1 | – |
WSOP | 21 | 5 | – | (2) | 24 | 7 |
23 | 5 | – | (3) | 25 | 7 |
Outstanding | Exercisable | |||||
2024 | 1 January | Granted | Exercised | Forfeited | 31 December 2 | 31 December |
Ordinary shares (£) | ||||||
WWOP | 13 | – | – | 13 | – | – |
WSOP | 10 | 8 | 7 | 9 | 9 | 11 |
ADRs ($) | ||||||
WWOP | 103 | – | – | 103 | – | – |
WSOP | 63 | 54 | 45 | 61 | 61 | 73 |
Outstanding | Exercisable | |||||
2023 | 1 January | Granted | Exercised | Forfeited | 31 December | 31 December |
Ordinary shares (£) | ||||||
WWOP | 13 | – | – | 13 | 13 | – |
WSOP | 10 | – | 8 | 10 | 10 | – |
ADRs ($) | ||||||
WWOP | 106 | – | – | 110 | 103 | – |
WSOP | 68 | – | 49 | 66 | 63 | 44 |
Outstanding | 2024 | 2023 | 2022 |
Fair value of UK options (shares) | 134.0p | 131.0p | 177.0p |
Fair value of US options (ADRs) | $6.9 | $8.6 | $11.5 |
Weighted average assumptions | |||
UK risk-free interest rate | 3.8% | 4.0% | 2.9% |
US risk-free interest rate | 4.2% | 4.5% | 4.1% |
Expected life (months) | 48 | 48 | 48 |
Expected volatility | 25.0% | 33.0% | 32.0% |
Dividend yield | 4.6% | 5.6% | 3.9% |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Defined contribution plans | 202 | 198 | 191 |
Defined benefit plans charge | |||
to operating profit | 13 | 15 | 14 |
Pension costs (note 5) | 215 | 213 | 205 |
Net interest expense on pension plans (note 6) | 4 | 4 | 2 |
219 | 217 | 207 |
2024 | 2023 | |||
£m | % | £m | % | |
Equities | 25 | 10 | 24 | 9 |
Bonds | 175 | 70 | 170 | 66 |
Cash | 8 | 3 | 18 | 7 |
Other | 43 | 17 | 47 | 18 |
Total fair value of assets | 251 | 100 | 259 | 100 |
Present value of liabilities | (365) | (381) | ||
Deficit in the plans | (114) | (122) | ||
Irrecoverable surplus | – | – | ||
Net liability 1 | (114) | (122) | ||
Plans in surplus 2 | 18 | 14 | ||
Plans in deficit | (132) | (136) |
2024 | 2023 | |
Surplus/(deficit) in plans by region | £m | £m |
UK | 1 | 1 |
North America | (23) | (30) |
Western Continental Europe | (56) | (60) |
Asia Pacific, Latin America, Africa & Middle East and Central & Eastern Europe | (36) | (33) |
Deficit in the plans | (114) | (122) |
2024 | 2023 | |||
2024 | Present | 2023 | Present | |
Surplus/ | value of | Surplus/ | value of | |
(deficit) | liabilities | (deficit) | liabilities | |
£m | £m | £m | £m | |
Funded plans by region | ||||
UK | 1 | (9) | 1 | (9) |
North America | 11 | (174) | 7 | (183) |
Western Continental Europe | (29) | (65) | (34) | (70) |
Asia Pacific, Latin America, Africa & Middle East and Central & Eastern Europe | (3) | (23) | (5) | (28) |
Deficit/liabilities in the funded plans | (20) | (271) | (31) | (290) |
Unfunded plans by region | ||||
North America | (34) | (34) | (37) | (37) |
Western Continental Europe | (27) | (27) | (26) | (26) |
Asia Pacific, Latin America, Africa & Middle East and Central & Eastern Europe | (33) | (33) | (28) | (28) |
Deficit/liabilities in the unfunded plans | (94) | (94) | (91) | (91) |
Deficit/liabilities in the plans | (114) | (365) | (122) | (381) |
2024 | 2023 | 2022 | |
% pa | % pa | % pa | |
UK | |||
Discount rate 1 | 5.2 | 4.7 | 5.1 |
Rate of increase in pensions in payment | 2.6 | 2.5 | 4.4 |
Inflation | 3.2 | 3.1 | 3.0 |
North America | |||
Discount rate 1 | 5.4 | 4.9 | 5.2 |
Rate of increase in salaries 2 | n/a | n/a | n/a |
Western Continental Europe | |||
Discount rate 1 | 3.3 | 3.4 | 4.1 |
Rate of increase in salaries | 2.5 | 2.5 | 2.5 |
Rate of increase in pensions in payment | 2.0 | 2.0 | 2.0 |
Inflation | 2.0 | 2.0 | 2.0 |
Asia Pacific, Latin America, Africa & Middle | |||
East and Central & Eastern Europe | |||
Discount rate 1 | 6.4 | 6.5 | 6.4 |
Rate of increase in salaries | 6.2 | 6.2 | 5.7 |
Inflation | 2.9 | 3.4 | 3.4 |
Western | |||||
Years life expectancy | All | North | Continental | ||
after age 65 | plan | America | UK | Europe | Other 1 |
Current pensioners | |||||
(at age 65) – male | 21.8 | 22.0 | 21.4 | 21.2 | n/a |
Current pensioners | |||||
(at age 65) – female | 23.6 | 23.5 | 23.4 | 24.2 | n/a |
Future pensioners | |||||
(current age 45) | |||||
– male | 23.4 | 23.4 | 23.1 | 23.4 | n/a |
Future pensioners | |||||
(current age 45) | |||||
– female | 25.1 | 24.8 | 25.2 | 26.1 | n/a |
Western | |||||
All | North | Continental | |||
plan | America | UK | Europe | Other 1 | |
Weighted average | |||||
duration of the defined | |||||
benefit obligation (years) | 7.5 | 6.8 | 5.4 | 10.3 | 5.5 |
Expected benefit | |||||
payments over the next ten years (£m) | |||||
Within 12 months | 31 | 19 | 1 | 6 | 5 |
In 2026 | 30 | 19 | 1 | 5 | 5 |
In 2027 | 30 | 19 | 1 | 6 | 4 |
In 2028 | 28 | 16 | 1 | 7 | 4 |
In 2029 | 30 | 18 | 1 | 6 | 5 |
In the next five years | 144 | 83 | 2 | 31 | 28 |
(Decrease)/increase | ||
in benefit obligation | ||
2024 | 2023 | |
Sensitivity analysis of significant actuarial assumptions | £m | £m |
Discount rate | ||
Increase by 25 basis points: | ||
UK | – | – |
North America | (3) | (4) |
Western Continental Europe | (2) | (2) |
Other 1 | (1) | (1) |
UK | – | – |
North America | 3 | 4 |
Western Continental Europe | 2 | 2 |
Other 1 | 1 | 1 |
Increase by 25 basis points: | ||
Western Continental Europe | 1 | 1 |
Other 1 | 1 | – |
Western Continental Europe | (1) | (1) |
Other 1 | (1) | (1) |
Increase by 25 basis points: | ||
UK | – | – |
Western Continental Europe | 1 | 1 |
Decrease by 25 basis points: | ||
UK | – | – |
Western Continental Europe | (1) | (1) |
Life expectancy | ||
Increase in longevity by one additional year: | ||
UK | 1 | 1 |
North America | 3 | 3 |
Western Continental Europe | 3 | 3 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Service cost 1 | 12 | 12 | 11 |
Administrative expenses | 1 | 3 | 3 |
Charge to operating profit | 13 | 15 | 14 |
Net interest expense on pension plans | 4 | 4 | 2 |
Charge to profit before taxation | |||
for defined benefit plans | 17 | 19 | 16 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Return on plan assets (excluding interest income) | (4) | 7 | (128) |
Changes in demographic assumptions underlying | |||
the present value of the plan liabilities | – | (1) | – |
Changes in financial assumptions underlying | |||
the present value of the plan liabilities | 11 | (14) | 144 |
Experience loss arising on the plan liabilities | (4) | (1) | – |
Change in irrecoverable surplus | – | – | – |
Actuarial gain/(loss) recognised in OCI | 3 | (9) | 16 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Plan liabilities at beginning of year | 381 | 553 | 689 |
Service cost 1 | 12 | 12 | 11 |
Interest cost | 16 | 21 | 16 |
Actuarial loss/(gain): | |||
Effect of changes in demographic assumptions | – | 1 | – |
Effect of changes in financial assumptions | (11) | 14 | (144) |
Effect of experience adjustments | 4 | 1 | – |
Benefits paid | (33) | (38) | (52) |
(Gain)/loss due to exchange rate movements | (2) | (17) | 40 |
Settlement payments 2 | (1) | (163) | (9) |
Other 3 | (1) | (3) | 2 |
Plan liabilities at end of year | 365 | 381 | 553 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Fair value of plan assets at beginning of year | 259 | 431 | 552 |
Interest income on plan assets | 12 | 16 | 13 |
Loss on plan assets (excluding interest income) | (4) | 6 | (127) |
Employer contributions | 20 | 20 | 24 |
Benefits paid | (33) | (38) | (52) |
Gain/(loss) due to exchange rate movements | 1 | (12) | 31 |
Settlement payments 1 | (1) | (163) | (9) |
Administrative expenses | (1) | (3) | (3) |
Other 2 | (2) | 2 | 2 |
Fair value of plan assets at end of year | 251 | 259 | 431 |
Actual return/(loss) on plan assets | 8 | 22 | (114) |
2024 | 2023 | |
£m | £m | |
Cash and cash equivalents (note 18) | 2,638 | 2,218 |
Borrowings due within one year (note 19) | (584) | (946) |
Borrowings due after one year (note 19) | (3,744) | (3,775) |
Cash and cash equivalents less borrowings | (1,690) | (2,503) |
Equity | 3,734 | 3,833 |
Capital | 2,044 | 1,330 |
Trade | Total | Derivative | Derivative | Total | ||||||
Total | payables and | non-derivative | financial | financial | derivative | |||||
Bank | Lease | borrowings | other financial | financial | instruments | instruments | financial | |||
overdrafts | Bonds 1 | liabilities | and leases | liabilities 2 | instruments | receivable | payable | instruments | Total | |
At 31 December 2024 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Within one year | (171) | (536) | (353) | (1,060) | (12,130) | (13,190) | 1,244 | (1,296) | (52) | (13,242) |
Between one | ||||||||||
and two years | – | (736) | (307) | (1,043) | (76) | (1,119) | 99 | (119) | (20) | (1,139) |
Between two | ||||||||||
and three years | – | (723) | (281) | (1,004) | (45) | (1,049) | 62 | (80) | (18) | (1,067) |
Between three | ||||||||||
and four years | – | (542) | (256) | (798) | (25) | (823) | 516 | (542) | (26) | (849) |
Between four | ||||||||||
and five years | – | (359) | (235) | (594) | (13) | (607) | 632 | (656) | (24) | (631) |
Over five years | – | (2,265) | (1,260) | (3,525) | (9) | (3,534) | 479 | (525) | (46) | (3,580) |
(171) | (5,161) | (2,692) | (8,024) | (12,298) | (20,322) | 3,032 | (3,218) | (186) | (20,508) | |
Effect of discounting/ | ||||||||||
financing rates | – | 1,004 | 672 | 1,676 | 26 | 1,702 | – | – | 134 | 1,836 |
Total | (171) | (4,157) | (2,020) | (6,348) | (12,272) | (18,620) | – | – | (52) | (18,672) |
Trade | Total | Derivative | Derivative | Total | ||||||
Total | payables and | non-derivative | financial | financial | derivative | |||||
Bank | Lease | borrowings | other financial | financial | instruments | instruments | financial | |||
overdrafts | Bonds 1 | liabilities | and leases | liabilities 2 | instruments | receivable | payable | instruments | Total | |
At 31 December 2023 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Within one year | (358) | (711) | (406) | (1,475) | (12,335) | (13,810) | 992 | (1,018) | (26) | (13,836) |
Between one | ||||||||||
and two years | – | (535) | (327) | (862) | (84) | (946) | 495 | (503) | (8) | (954) |
Between two | ||||||||||
and three years | – | (746) | (282) | (1,028) | (131) | (1,159) | 47 | (52) | (5) | (1,164) |
Between three | ||||||||||
and four years | – | (726) | (261) | (987) | (13) | (1,000) | 47 | (52) | (5) | (1,005) |
Between four | ||||||||||
and five years | – | (704) | (231) | (935) | (10) | (945) | 718 | (650) | 68 | (877) |
Over five years | – | (1,859) | (1,265) | (3,124) | (20) | (3,144) | – | – | – | (3,144) |
(358) | (5,281) | (2,772) | (8,411) | (12,593) | (21,004) | 2,299 | (2,275) | 24 | (20,980) | |
Effect of discounting/ | ||||||||||
financing rates | – | 918 | 618 | 1,536 | 52 | 1,588 | – | – | 7 | 1,595 |
Total | (358) | (4,363) | (2,154) | (6,875) | (12,541) | (19,416) | – | – | 31 | (19,385) |
Fixed | Maturity 1 | |||
2024 | £m | rate 1 | (months) | |
Currency | ||||
$ | – fixed | 1,026 | 5.24 | 91 |
£ | – fixed | 1,501 | 3.53 | 83 |
€ | – fixed | 1,736 | 2.12 | 36 |
4,263 |
Fixed | Maturity 1 | |||
2023 | £m | rate 1 | (months) | |
Currency | ||||
$ | – fixed | 1,472 | 4.62 | 66 |
£ | – fixed | 1,094 | 2.97 | 130 |
€ | – fixed | 1,820 | 2.12 | 48 |
4,386 |
Impact on | income statement | Impact on equity | ||
Gain/(loss) | Gain/(loss) | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
US dollar | (82) | 41 | 93 | 18 |
Euro | 105 | 186 | – | – |
Derivatives in | Held at fair value | ||||
designated | Held at fair | through other | |||
hedge | value through | comprehensive | Amortised | Carrying | |
relationships | profit or loss | income | cost | value | |
2024 | £m | £m | £m | £m | £m |
Current and non-current assets | |||||
Trade and other receivables | – | – | – | 10,197 | 10,197 |
Derivative assets | 4 | 1 | – | – | 5 |
Other investments | – | 306 | 92 | – | 398 |
Cash and cash equivalents | – | 655 | – | 1,983 | 2,638 |
Current and non-current liabilities | |||||
Trade and other payables | – | – | – | (10,912) | (10,912) |
Deferred income and customer advances | – | – | – | (1,160) | (1,160) |
Borrowings | – | – | – | (4,328) | (4,328) |
Derivative liabilities | (55) | (2) | – | – | (57) |
Contingent consideration liabilities | – | (133) | – | – | (133) |
Liabilities in respect of put options | – | – | – | (67) | (67) |
(51) | 827 | 92 | (4,287) | (3,419) |
Derivatives in | Held at fair value | ||||
designated | Held at fair | through other | |||
hedge | value through | comprehensive | Amortised | Carrying | |
relationships | profit or loss | income | cost | value | |
2023 | £m | £m | £m | £m | £m |
Current and non-current assets | |||||
Trade and other receivables | – | – | – | 10,719 | 10,719 |
Derivative assets | 31 | 2 | – | – | 33 |
Other investments | – | 258 | 75 | – | 333 |
Cash and cash equivalents | – | 181 | – | 2,037 | 2,218 |
Current and non-current liabilities | |||||
Trade and other payables | – | – | – | (10,919) | (10,919) |
Deferred income and customer advances 1 | – | – | – | (1,319) | (1,319) |
Borrowings | – | – | – | (4,721) | (4,721) |
Derivative liabilities | – | (2) | – | – | (2) |
Contingent consideration liabilities | – | (199) | – | – | (199) |
Liabilities in respect of put options | – | – | – | (104) | (104) |
31 | 240 | 75 | (4,307) | (3,961) |
Level 1 | Level 2 | Level 3 | Total | |
2024 | £m | £m | £m | £m |
Derivatives in designated | ||||
hedge relationships | ||||
Derivative assets | – | 4 | – | 4 |
Derivative liabilities | – | (55) | – | (55) |
Held at fair value through profit or loss | ||||
Money market funds | 655 | – | – | 655 |
Other investments | 73 | – | 233 | 306 |
Derivative assets | – | 1 | – | 1 |
Derivative liabilities | – | (2) | – | (2) |
Contingent consideration liabilities | – | – | (133) | (133) |
Held at fair value through other comprehensive income | ||||
Other investments | 3 | – | 89 | 92 |
Level 1 | Level 2 | Level 3 | Total | |
2023 | £m | £m | £m | £m |
Derivatives in designated | ||||
hedge relationships | ||||
Derivative assets | – | 31 | – | 31 |
Derivative liabilities | – | – | – | – |
Held at fair value through profit or loss | ||||
Money market funds | 181 | – | – | 181 |
Other investments | 1 | – | 257 | 258 |
Derivative assets | – | 2 | – | 2 |
Derivative liabilities | – | (2) | – | (2) |
Contingent consideration liabilities | – | – | (199) | (199) |
Held at fair value through other comprehensive income | ||||
Other investments | 7 | – | 68 | 75 |
Contingent | ||
consideration | Other | |
liabilities | investments | |
£m | £m | |
1 January 2023 | (160) | 359 |
Gains/(losses) recognised in the income statement | 51 | (27) |
Gains recognised in other comprehensive income | – | 1 |
Exchange adjustments | 2 | – |
Additions | (150) | 3 |
Disposals | – | (11) |
Settlements | 58 | – |
31 December 2023 | (199) | 325 |
Gains/(losses) recognised in the income statement | 1 | (29) |
Exchange adjustments | 1 | 2 |
Additions | (33) | 24 |
Settlements | 97 | – |
31 December 2024 | (133) | 322 |
31 December 2024 | 31 December 2023 | |||||
Gross amounts | Right of set off | Gross amounts | Right of set off | |||
presented in | with derivative | Net | presented in | with derivative | Net | |
Balance Sheet | counterparties | amount | Balance Sheet | counterparties | amount | |
£m | £m | £m | £m | £m | £m | |
Derivative financial assets | 5 | (5) | – | 33 | 5 | 38 |
Derivative financial liabilities | (57) | 5 | (52) | (2) | (5) | (7) |
Total | (52) | – | (52) | 31 | – | 31 |
Cash flow hedges | Cash flow hedges | Fair value hedges of | Net investment | |||||
of foreign | of interest | foreign currency and | hedges of foreign | |||||
currency risk 1 | rate risk 2 | interest rate risk | currency risk | |||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Carrying amount of derivative hedging instruments 3 | £(56)m | £(17)m | – | – | £(15)m | – | £20m | £48m |
Carrying amount of non-derivative | ||||||||
hedging instruments (bonds) | – | – | – | – | – | – | £(244)m | £(835)m |
Notional amount of hedged items | €1,400m | €1,250m | £428m | – | €500m | – | – | – |
Notional amount of hedging instruments | €1,400m | €1,250m | £428m | – | €500m | – | US$1,285m | US$1,874m |
Notional amount of hedged net assets | – | – | – | – | – | – | US$1,285m | US$1,874m |
Change in fair value of hedged items gain/(loss) | £2m | £32m | – | – | £4m | – | £3m | £(108)m |
Change in fair value of hedging instrument (loss)/gain | £(5)m | £(29)m | – | – | £(7)m | – | £(3)m | £110m |
Hedge ineffectiveness (loss)/gain | £(3)m | £3m | – | – | £(3)m | – | – | £2m |
Fair value (loss)/gain arising on hedging instruments | ||||||||
deferred to OCI | £(35)m | £(43)m | – | – | – | – | £(3)m | £108m |
Fair value amounts reclassified to profit and loss | £58m | £44m | – | – | – | – | – | – |
Maturity date | 2025-29 | 2025-28 | 2025 | – | 2033 | – | 2028-43 | 2024-43 |
Weighted average interest rate | 4.45% | 4.43% | 4.96% | – | SONIA | – | 5.24% | 4.62% |
Weighted average FX rate 4 | 1.14 | 1.13 | – | – | 1.17 | – | 1.24 | 1.23 |
Equity | Nominal | ||
ordinary | value | ||
shares 1 | £m | ||
Authorised | |||
1 January 2022 | 1,750,000,000 | 175 | |
31 December 2022 | 1,750,000,000 | 175 | |
31 December 2023 | 1,750,000,000 | 175 | |
31 December 2024 | 1,750,000,000 | 175 | |
Issued and fully paid | |||
1 January 2022 | 1,224,4 | 59,550 | 122 |
Exercise of share options | 125,700 | – | |
Share cancellations | (83,157,954) | (8) | |
At 31 December 2022 | 1,141,427,296 | 114 | |
Exercise of share options | 85,900 | – | |
At 31 December 2023 | 1,141,513,196 | 114 | |
Exercise of share options | 248,625 | – | |
Share cancellations | (50, 367, 570) | (5) | |
At 31 December 2024 | 1,091,394,251 | 109 |
Capital | Total | ||||
redemption | Equity | Hedging | Translation | other | |
reserve | reserve | reserve | reserve | reserves | |
£m | £m | £m | £m | £m | |
Balance at 1 January 2022 | 14 | (577) | – | 227 | (336) |
Foreign exchange differences on translation of foreign operations | – | – | – | 408 | 408 |
Loss on net investment hedges | – | – | – | (141) | (141) |
Cash flow hedges: | |||||
Fair value gain arising on hedging instruments | – | – | 38 | – | 38 |
Amounts reclassified to profit or loss | – | – | (38) | – | (38) |
Share of other comprehensive income of associate undertakings | – | – | – | 32 | 32 |
Share cancellations | 8 | – | – | – | 8 |
Recognition and remeasurement of financial instruments | – | 102 | – | – | 102 |
Share purchases – close period commitments | – | 212 | – | – | 212 |
Balance at 31 December 2022 | 22 | (263) | – | 526 | 285 |
Foreign exchange differences on translation of foreign operations | – | – | – | (404) | (404) |
Gain on net investment hedges | – | – | – | 108 | 108 |
Cash flow hedges: | |||||
Fair value loss arising on hedging instruments | – | – | (43) | – | (43) |
Amounts reclassified to profit or loss | – | – | 44 | – | 44 |
Share of other comprehensive income of associate undertakings | – | – | – | (1) | (1) |
Recognition/derecognition of liabilities in respect of put options | – | 198 | – | – | 198 |
Balance at 31 December 2023 | 22 | (65) | 1 | 229 | 187 |
Foreign exchange differences on translation of foreign operations | – | – | – | (70) | (70) |
Loss on net investment hedges | – | – | – | (3) | (3) |
Cash flow hedges: | |||||
Fair value loss arising on hedging instruments | – | – | (35) | – | (35) |
Amounts reclassified to profit or loss | – | – | 58 | – | 58 |
Cost of hedging | – | – | (8) | – | (8) |
Share cancellations | 5 | – | – | – | 5 |
Net movement in own shares held by ESOP Trusts | – | – | – | (8) | (8) |
Recognition/derecognition of liabilities in respect of put options | – | 25 | – | – | 25 |
Balance at 31 December 2024 | 27 | (40) | 16 | 148 | 151 |
2024 | 2023 | 2023 | |
£m | £m | £m | |
Balance relating to continuing net investment hedges | (86) | (53) | (144) |
Balance relating to discontinued net investment hedges | (38) | (68) | (85) |
Balance relating to foreign exchange differences on translation of foreign operations | 272 | 350 | 755 |
148 | 229 | 526 |
2024 | 2023 | 2022 | 2024 | 2023 | 2022 | |
Per share | Pence per share | £m | £m | £m | ||
Final dividend in respect of the prior year | 18.7p | 263 | 262 | 203 | ||
Interim dividend | ||||||
in respect of the current year | 15.0p | 161 | 162 | |||
39.4p | 39.4p | 33.7p | 425 | 423 | 365 |
2024 | 2023 | 2022 | 2024 | 2023 | 2022 | |
Per ADR 1 | Cents per ADR | $m | $m | $m | ||
Final dividend in respect of the prior year | 151.7¢ | 150.8¢ | 128.6¢ | 327 | 324 | 280 |
Interim dividend | ||||||
in respect of the current year | 95.9¢ | 93.3¢ | 92.7¢ | 207 | 200 | 200 |
247.6 | 244.1¢ | 221.3¢ | 534 | 524 | 480 |
2024 | 2023 | 2022 | |
Per share | Pence per share | ||
Final dividend | 24.4p | 24.4p | 24.4p |
2024 | 2023 | 2022 | |
Per ADR 1 | Cents per share | ||
Final dividend | 156.0¢ | 151.7¢ | 150.8¢ |
Fair value | Fair value | |
2024 | 2023 | |
£m | £m | |
Intangible assets | 17 | 141 |
Current assets | 20 | 41 |
Other assets | – | 3 |
Other liabilities | – | (49) |
Other current liabilities | (8) | (37) |
Other non-current liabilities | (4) | (6) |
Deferred tax liabilities | (4) | (34) |
Net Assets | 21 | 59 |
Non-controlling interests | – | (2) |
Goodwill | 34 | 298 |
Consideration | 55 | 355 |
Consideration satisfied by: | ||
Cash | 47 | 227 |
Payments due to vendors | 8 | 128 |
£m | |
Goodwill | 448 |
Intangible assets | 60 |
Right of use assets | 59 |
Cash and cash equivalents 1 | 93 |
Trade and other receivables | 106 |
Accrued income | 24 |
Other assets | 29 |
Total assets | 819 |
Borrowings | (93) |
Lease liabilities | (74) |
Deferred income | (16) |
Trade and other payables | (93) |
Deferred tax liabilities | (33) |
Other liabilities | (3) |
Total liabilities | (312) |
Net assets | 507 |
Non-controlling interests | (100) |
Net assets disposed | 407 |
Consideration received 1 | 613 |
Gain on disposal before income tax and reclassification | |
of foreign currency translation reserve | 206 |
Reclassification of foreign currency translation reserve | 69 |
Gain on disposal before income tax | 275 |
Income tax expense on gain | (79) |
Gain on disposal after income tax | 196 |
2024 | 2023 | |
£m | £m | |
Amounts owed by related parties | 68 | 74 |
Amounts owed to related parties | (104) | (75) |