| Restated* | |||||||
| 2025 | 2024 | ||||||
| Pre- | Exceptionals | Pre- | Exceptionals | ||||
| exceptionals | (note 2.6) | Total | exceptionals | (note 2.6) | Total | ||
| Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Revenue | 2.1 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Administration expenses | ( | ( | ( | ( | |||
Selling and distribution expenses | ( | ( | ( | ( | |||
Other operating income/(expenses) | 2.2 | ( | ( | ( | |||
Adjusted operating profit | 2.1 | ( | ( | ||||
Intangible asset amortisation and impairment | 2.1 | ( | ( | ( | ( | ( | |
Operating profit | ( | ( | |||||
Finance costs | 2.7 | ( | ( | ( | ( | ( | ( |
Finance income | 2.7 | ||||||
| Share of equity accounted investments’ | |||||||
profit after tax | 2.8 | ||||||
Profit before tax | ( | ( | |||||
Income tax expense | 2.9 | ( | ( | ( | ( | ||
Profit for the year from continuing operations | ( | ( | |||||
| Profit for the year from discontinued | |||||||
operations | 2.10 | ( | ( | ( | |||
Profit after tax for the financial year | ( | ( | |||||
| Profit attributable to: | |||||||
Owners of the Parent Company | ( | ( | |||||
Non-controlling interests | ( | ||||||
( | ( | ||||||
| Earnings per ordinary share | |||||||
Basic earnings per share | 2.12 | ||||||
Diluted earnings per share | 2.12 | ||||||
| Earnings per ordinary share – continuing operations | |||||||
Basic earnings per share | 2.12 | ||||||
Diluted earnings per share | 2.12 |
| Restated | |||
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
Group profit for the financial year | |||
| Other comprehensive income: | |||
| Items that may be reclassified subsequently to profit or loss | |||
| Currency translation: | |||
– arising in the year | ( | ( | |
– recycled to the Income Statement on disposal | ( | ||
Movements relating to cash flow hedges | |||
Movement in deferred tax on cash flow hedges | 2.9 | ( | ( |
( | ( | ||
| Items that will not be reclassified to profit or loss | |||
| Group defined benefit pension obligations: | |||
– remeasurements | 3.15 | ( | |
– movement in deferred tax | 2.9 | ( | |
( | ( | ||
Other comprehensive expense for the financial year, net of tax | ( | ( | |
Total comprehensive income for the financial year | |||
| Attributable to: | |||
Owners of the Parent Company | |||
Non-controlling interests | |||
| Attributable to: | |||
Continuing operations | |||
Discontinued operations | ( | ||
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| ASSETS | |||
| Non-current assets | |||
Property, plant and equipment | 3.1 | ||
Right-of-use leased assets | 3.2 | ||
Goodwill | 3.3 | ||
Intangible assets | 3.3 | ||
Equity accounted investments | 3.4 | ||
Deferred income tax assets | 3.14 | ||
Derivative financial instruments | 3.10 | ||
| Current assets | |||
Inventories | 3.5 | ||
Trade and other receivables | 3.6 | ||
Derivative financial instruments | 3.10 | ||
Cash and cash equivalents | 3.9 | ||
Assets classified as held for sale | 2.10 | ||
Total assets | |||
| EQUITY | |||
| Capital and reserves attributable to owners of the Parent Company | |||
Share capital | 4.1 | ||
Share premium | 4.1 | ||
Share based payment reserve | 4.2 | ||
Cash flow hedge reserve | 4.2 | ( | |
Foreign currency translation reserve | 4.2 | ||
Other reserves | 4.2 | ||
Retained earnings | 4.3 | ||
Equity attributable to owners of the Parent Company | |||
Non-controlling interests | 4.4 | ||
Total equity | |||
| LIABILITIES | |||
| Non-current liabilities | |||
Borrowings | 3.11 | ||
Lease creditors | 3.12 | ||
Derivative financial instruments | 3.10 | ||
Deferred income tax liabilities | 3.14 | ||
Post-employment benefit obligations | 3.15 | ||
Provisions for liabilities | 3.17 | ||
Acquisition related liabilities | 3.16 | ||
Government grants | 3.18 | ||
| Current liabilities | |||
Trade and other payables | 3.7 | ||
Current income tax liabilities | |||
Borrowings | 3.11 | ||
Lease creditors | 3.12 | ||
Derivative financial instruments | 3.10 | ||
Provisions for liabilities | 3.17 | ||
Acquisition related liabilities | 3.16 | ||
Liabilities associated with assets classified as held for sale | 2.10 | ||
Total liabilities | |||
Total equity and liabilities |
| Attributable to owners of the Parent Company | Non- | ||||||
| Share | Share | Retained | Other | controlling | |||
| capital | premium | earnings | reserves | interests | Total | ||
| (note 4.1) | (note 4.1) | (note 4.3) | (note 4.2) | Total | (note 4.4) | equity | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 April 2024 | |||||||
Profit for the financial year | |||||||
| Other comprehensive income: | |||||||
| Currency translation: | |||||||
– arising in the year | ( | ( | ( | ( | |||
– recycled to the Income Statement on disposal | ( | ( | ( | ||||
| Group defined benefit pension obligations: | |||||||
– remeasurements | ( | ( | ( | ||||
– movement in deferred tax | |||||||
Movements relating to cash flow hedges | |||||||
Movement in deferred tax on cash flow hedges | ( | ( | ( | ||||
Total comprehensive income | ( | ||||||
Re-issue of treasury shares | |||||||
Share based payment | |||||||
Dividends | ( | ( | ( | ( | |||
At 31 March 2025 |
| Attributable to owners of the Parent Company | Non- | ||||||
| Share | Share | Retained | Other | controlling | |||
| capital | premium | earnings | reserves | interests | Total | ||
| (note 4.1) | (note 4.1) | (note 4.3) | (note 4.2) | Total | (note 4.4) | equity | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 April 2023 | |||||||
Profit for the financial year | |||||||
| Other comprehensive income: | |||||||
Currency translation | ( | ( | ( | ( | |||
| Group defined benefit pension obligations: | |||||||
– remeasurements | |||||||
– movement in deferred tax | ( | ( | ( | ||||
Movements relating to cash flow hedges | |||||||
Movement in deferred tax on cash flow hedges | ( | ( | ( | ||||
Total comprehensive income | ( | ||||||
Re-issue of treasury shares | |||||||
Share based payment | |||||||
Dividends | ( | ( | ( | ( | |||
At 31 March 2024 |
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Operating activities | |||
Cash generated from operations before exceptionals | 5.3 | ||
Exceptionals | ( | ( | |
Cash generated from operations | |||
Interest paid (including lease interest) | ( | ( | |
Income tax paid | ( | ( | |
Net cash flow from operating activities | |||
| Investing activities | |||
| Inflows: | |||
Proceeds from disposal of property, plant and equipment | |||
Dividends received from equity accounted investments | 3.4 | ||
Government grants received in relation to property, plant and equipment | 3.18 | ||
Proceeds on disposal of subsidiaries and equity accounted investments | |||
Interest received | |||
| Outflows: | |||
Purchase of property, plant and equipment | ( | ( | |
Acquisition of subsidiaries | 5.2 | ( | ( |
Payment of accrued acquisition related liabilities | 3.16 | ( | ( |
( | ( | ||
Net cash flow from investing activities | ( | ( | |
| Financing activities | |||
| Inflows: | |||
Proceeds from issue of shares | 4.1 | ||
Net cash inflow on derivative financial instruments | |||
Increase in interest-bearing loans and borrowings | |||
| Outflows: | |||
Repayment of interest-bearing loans and borrowings | ( | ( | |
Repayment of lease creditors (principal) | ( | ( | |
Dividends paid to owners of the Parent Company | 2.11 | ( | ( |
Dividends paid to non-controlling interests | 4.4 | ( | ( |
( | ( | ||
Net cash flow from financing activities | ( | ( | |
Change in cash and cash equivalents | ( | ||
Translation adjustment | ( | ( | |
Cash and cash equivalents at beginning of year | |||
Cash and cash equivalents at end of year | 3.9 | ||
Cash and short-term bank deposits | 3.9 | ||
Overdrafts | 3.9 | ( | ( |
Cash and short-term bank deposits attributable to assets held for sale | 3.9 | ||
| Year ended 31 March 2025 | |||
| DCC | DCC | ||
| Energy | Technology | Total | |
| Continuing operations | £’000 | £’000 | £’000 |
Segment revenue | 13,366,607 | 4,644,504 | 18,011,111 |
Adjusted operating profit | 535,556 | 81,966 | 617,522 |
Intangible asset amortisation and impairment | (85,405) | (95,957) | (181,362) |
Net operating exceptionals (note 2.6) | (9,847) | (29,977) | (39,824) |
Operating profit | 440,304 | (43,968) | 396,336 |
Finance costs | (119,131) | ||
Finance income | 14,270 | ||
Share of equity accounted investments’ profit after tax | 3,392 | ||
Profit before income tax | 294,867 | ||
Income tax expense | (71,949) | ||
Profit for the year (continuing operations) | 222,918 |
| Year ended 31 March 2024 (Restated) | |||
| DCC | DCC | ||
| Energy | Technology | Total | |
| Continuing operations | £’000 | £’000 | £’000 |
Segment revenue | 14,224,938 | 4,629,113 | 18,854,051 |
Adjusted operating profit | 502,961 | 97,231 | 600,192 |
Intangible asset amortisation | (77,236) | (26,289) | (103,525) |
Net operating exceptionals (note 2.6) | (14,858) | (19,364) | (34,222) |
Operating profit | 410,867 | 51,578 | 462,445 |
Finance costs | (120,215) | ||
Finance income | 16,379 | ||
Share of equity accounted investments’ loss after tax | 604 | ||
Profit before income tax | 359,213 | ||
Income tax expense | (71,667) | ||
Profit for the year (continuing operations) | 287,546 |
| As at 31 March 2025 | ||||
| DCC | DCC | Discontinued | ||
| Energy | Technology | operations | Total | |
| £’000 | £’000 | £’000 | £’000 | |
Segment assets | 5,113,541 | 1,775,983 | – | 6,889,524 |
| Reconciliation to total assets as reported in the Group Balance Sheet: | ||||
Equity accounted investments | 71,428 | |||
Derivative financial instruments (current and non-current) | 50,192 | |||
Deferred income tax assets | 87,446 | |||
Cash and cash equivalents | 1,088,175 | |||
Assets classified as held for sale | 1,070,864 | |||
Total assets as reported in the Group Balance Sheet | 9,257,629 | |||
Segment liabilities | 2,356,524 | 764,575 | – | 3,121,099 |
| Reconciliation to total liabilities as reported in the Group Balance Sheet: | ||||
Borrowings (current and non-current) | 1,966,042 | |||
Lease creditors (current and non-current) | 313,971 | |||
Derivative financial instruments (current and non-current) | 30,572 | |||
Income tax liabilities (current and deferred) | 297,730 | |||
Acquisition related liabilities (current and non-current) | 94,458 | |||
Government grants (current and non-current) | 2,536 | |||
Liabilities associated with assets classified as held for sale | 262,925 | |||
Total liabilities as reported in the Group Balance Sheet | 6,089,333 |
| As at 31 March 2024 (restated) | ||||
| DCC | DCC | Discontinued | ||
| Energy | Technology | operations | Total | |
| £’000 | £’000 | £’000 | £’000 | |
Segment assets | 5,181,837 | 1,876,675 | 1,103,354 | 8,161,866 |
| Reconciliation to total assets as reported in the Group Balance Sheet: | ||||
Equity accounted investments | 32,825 | |||
Derivative financial instruments (current and non-current) | 97,824 | |||
Deferred income tax assets | 81,258 | |||
Cash and cash equivalents | 1,109,446 | |||
Total assets as reported in the Group Balance Sheet | 9,483,219 | |||
Segment liabilities | 2,461,542 | 768,733 | 203,732 | 3,434,007 |
| Reconciliation to total liabilities as reported in the Group Balance Sheet: | ||||
Borrowings (current and non-current) | 1,943,518 | |||
Lease creditors (current and non-current) | 362,383 | |||
Derivative financial instruments (current and non-current) | 48,450 | |||
Income tax liabilities (current and deferred) | 367,312 | |||
Acquisition related liabilities (current and non-current) | 141,777 | |||
Government grants (current and non-current) | 2,740 | |||
Total liabilities as reported in the Group Balance Sheet | 6,300,187 |
| Year ended 31 March 2025 | ||||
| DCC | DCC | Discontinued | ||
| Energy | Technology | operations | Total | |
| £’000 | £’000 | £’000 | £’000 | |
Capital expenditure – additions (note 3.1) | 182,946 | 7,806 | 20,918 | 211,670 |
Capital expenditure – business combinations (note 3.1) | 3,690 | 396 | 221 | 4,307 |
Depreciation (excluding right-of-use assets) (note 3.1) | 133,819 | 15,725 | 16,976 | 166,520 |
Total consideration on business combinations (note 5.2) | 206,237 | 13,697 | 15,556 | 235,490 |
Goodwill and intangible assets acquired (note 3.3) | 206,473 | 5,478 | 15,752 | 227,703 |
| Year ended 31 March 2024 (restated) | ||||
| DCC | DCC | Discontinued | ||
| Energy | Technology | operations | Total | |
| £’000 | £’000 | £’000 | £’000 | |
Capital expenditure – additions (note 3.1) | 182,385 | 8,931 | 32,581 | 223,897 |
Capital expenditure – business combinations (note 3.1) | 48,591 | 12 | – | 48,603 |
Depreciation (excluding right-of-use assets) (note 3.1) | 124,921 | 16,187 | 16,248 | 157,356 |
Total consideration on business combinations (note 5.2) | 367,182 | 3,782 | – | 370,964 |
Goodwill and intangible assets acquired (note 3.3) | 373,868 | 2,499 | 2,768 | 379,135 |
Revenue | Non-current assets* | |||
| Restated | ||||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
Republic of Ireland (country of domicile) | 1,838,531 | 1,963,090 | 205,327 | 230,348 |
United Kingdom | 5,842,624 | 6,153,678 | 1,259,210 | 1,487,302 |
France | 3,186,335 | 3,250,325 | 949,261 | 961,631 |
United States | 1,902,926 | 1,806,187 | 622,673 | 860,514 |
Rest of World | 5,240,695 | 5,680,771 | 1,008,878 | 1,410,413 |
18,011,111 | 18,854,051 | 4,045,349 | 4,950,208 |
| Year ended 31 March 2025 | |||
| DCC | DCC | ||
| Energy | Technology | Total | |
| Continuing operations | £’000 | £’000 | £’000 |
Republic of Ireland (country of domicile) | 1,528,020 | 310,511 | 1,838,531 |
United Kingdom | 4,257,283 | 1,585,341 | 5,842,624 |
France | 3,056,871 | 129,464 | 3,186,335 |
North America | 244,183 | 1,809,391 | 2,053,574 |
Rest of World | 4,280,250 | 809,797 | 5,090,047 |
13,366,607 | 4,644,504 | 18,011,111 | |
Products transferred at point in time | 13,366,607 | 4,644,504 | 18,011,111 |
Energy solutions products and services | 8,574,805 | – | 8,574,805 |
Energy mobility products and services | 4,791,802 | – | 4,791,802 |
Technology products and services | – | 4,644,504 | 4,644,504 |
13,366,607 | 4,644,504 | 18,011,111 |
| Year ended 31 March 2024 (restated) | |||
| DCC | DCC | ||
| Energy | Technology | Total | |
| Continuing operations | £’000 | £’000 | £’000 |
Republic of Ireland (country of domicile) | 1,591,561 | 371,529 | 1,963,090 |
United Kingdom | 4,501,053 | 1,652,625 | 6,153,678 |
France | 3,115,534 | 134,791 | 3,250,325 |
North America | 254,370 | 1,721,283 | 1,975,653 |
Rest of World | 4,762,420 | 748,885 | 5,511,305 |
14,224,938 | 4,629,113 | 18,854,051 | |
Products transferred at point in time | 14,224,938 | 4,629,113 | 18,854,051 |
Energy solutions products and services | 8,871,109 | – | 8,871,109 |
Energy mobility products and services | 5,353,829 | – | 5,353,829 |
Technology products and services | – | 4,629,113 | 4,629,113 |
14,224,938 | 4,629,113 | 18,854,051 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Other operating income/(expenses) | ||
Fair value gains on non-hedge accounted derivative financial instruments – commodities | 207 | 8,741 |
Fair value losses on non-hedge accounted derivative financial instruments – commodities | (207) | (8,741) |
| Fair value gains on non-hedge accounted derivative financial instruments – forward | ||
exchange contracts | 2,765 | 1,408 |
| Fair value losses on non-hedge accounted derivative financial instruments – forward | ||
exchange contracts | (1,933) | (815) |
Property and tank rental income | 24,315 | 21,686 |
Net profit on disposal of property, plant and equipment | 17,337 | 657 |
Expensing of employee share options and awards (note 2.5) | (7,544) | (9,210) |
Other net operating income | 13,212 | 14,665 |
Net other operating income before exceptional items | 48,152 | 28,391 |
Other operating income included in net exceptional items | 6,956 | 89 |
Other operating expenses included in net exceptional items | (46,780) | (34,311) |
Total net other operating income/(expenses) | 8,328 | (5,831) |
2025 | 2024 | |||||
| Continuing | Discontinued | Continuing | Discontinued | |||
| operations | operations | Total | operations | operations | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Depreciation on property, plant and equipment | ||||||
(note 3.1) | 149,544 | 16,976 | 166,520 | 141,108 | 16,248 | 157,356 |
Depreciation on right-of-use assets (note 3.2) | 77,045 | 10,354 | 87,399 | 72,695 | 10,143 | 82,838 |
Amortisation of intangible assets (note 3.3) | 107,527 | 10,629 | 118,156 | 103,525 | 10,550 | 114,075 |
Amortisation of government grants (note 3.18) | (314) | (9) | (323) | (367) | (9) | (376) |
Foreign exchange gain | (339) | (185) | (524) | (699) | (253) | (952) |
| 2025 | 2024 | |
| £’000 | £’000 | |
| KPMG Ireland (statutory auditor): | ||
Audit fees | 2,063 | 2,096 |
Other including non-audit, audit related and assurance services | 100 | 22 |
2,163 | 2,118 | |
| Other KPMG network firms: | ||
Audit fees | 2,458 | 2,462 |
Other including non-audit, audit related and assurance services | 71 | 231 |
2,529 | 2,693 |
| 2025 | 2024 | |
| Number | Number | |
DCC Energy | 9,027 | 8,229 |
DCC Technology | 4,308 | 4,550 |
Continuing operations | 13,335 | 12,779 |
Discontinued operations | 3,444 | 3,507 |
16,779 | 16,286 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Wages and salaries | 889,460 | 827,338 |
Social welfare costs | 100,873 | 93,818 |
Share based payment expense (note 2.5) | 7,544 | 9,210 |
Pension costs – defined contribution plans | 25,895 | 27,146 |
Pension costs – defined benefit plans (note 3.15) | 410 | 689 |
1,024,182 | 958,201 | |
| The employee benefit expense is analysed as: | ||
Continuing operations | 847,059 | 788,473 |
Discontinued operations | 177,123 | 169,728 |
1,024,182 | 958,201 |
| Share price | Minimum | Number of | Weighted | Expense in Income Statement | |||
| at date of | duration of | share awards/ | average | 2025 | 2024 | ||
| Date of grant | grant | vesting period | options granted | fair value | £’000 | £’000 | |
15 November 2018 | £60.65 | 5 years | 167,567 | £46.13 | – | 766 | |
14 November 2019 | £68.80 | 5 years | 147,939 | £53.32 | 590 | 1,103 | |
12 November 2020 | £57.08 | 5 years | 170,152 | £44.63 | 1,076 | 853 | |
11 November 2021 | £61.42 | 3 years | 171,974 | £46.39 | (654) | 2,586 | |
10 November 2022 | £45.53 | 3 years | 271,759 | £31.82 | 2,470 | 2,792 | |
16 November 2023 | £52.36 | 3 years | 243,181 | £41.10 | 3,137 | 1,110 | |
14 November 2024 | £54.55 | 3 years | 211,720 | £39.33 | 925 | – | |
Total expense | 7,544 | 9,210 | |||||
| 2025 | 2024 | |
| Number of | Number of | |
| share awards | share awards | |
At 1 April | 919,259 | 842,638 |
Granted | 211,720 | 243,181 |
Exercised | (109,429) | (101,251) |
Expired and forfeited | (108,263) | (65,309) |
At 31 March | 913,287 | 919,259 |
Granted during the year ended 31 March 2025 | £39.33 |
Granted during the year ended 31 March 2024 | £41.10 |
2025 | 2024 | |
Risk-free interest rate (%) | 4.24 | 3.96 |
Dividend yield (%) | 3.7 | 3.7 |
Expected volatility (%) | 23.0 | 24.0 |
Expected life in years | 5.0 | 5.0 |
Share price at date of grant | £54.55 | £52.36 |
| 2025 | 2024 | ||
| Number of | Number of | ||
Date of grant | Date of expiry | share awards | share awards |
15 November 2018 | 15 November 2025 | 22,750 | 5,163 |
14 November 2019 | 14 November 2026 | 36,282 | 44,640 |
12 November 2020 | 12 November 2027 | 110,581 | 77,379 |
11 November 2021 | 11 November 2028 | 40,894 | 115,318 |
10 November 2022 | 10 November 2029 | 253,620 | 168,810 |
16 November 2023 | 16 November 2030 | 237,440 | 264,768 |
14 November 2024 | 14 November 2031 | 211,720 | 243,181 |
Total outstanding at 31 March | 913,287 | 919,259 | |
Total exercisable at 31 March | 99,926 | 49,803 |
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
Restructuring and integration costs and other | (a) | (37,042) | (20,647) |
Acquisition and related costs | (b) | (9,060) | (13,664) |
Profit on disposal of subsidiary undertaking | (c) | 3,255 | – |
Adjustments to contingent acquisition consideration | (d) | 3,023 | 89 |
Net operating exceptional items | (39,824) | (34,222) | |
Impairment of goodwill | (e) | (73,835) | – |
Net operating exceptional items | (113,659) | (34,222) | |
Mark-to-market of swaps and related debt (note 2.7) | (f) | (340) | (873) |
Net exceptional items before tax from continuing operations | (113,999) | (35,095) | |
Income tax and deferred tax attaching to exceptional items | (g) | 8,240 | 4,558 |
Net exceptional items after tax from continuing operations | (105,759) | (30,537) | |
Net exceptional items after tax relating to discontinued operations | (h) | (60,961) | (3,227) |
Non-controlling interest share of net exceptional items after tax | – | 449 | |
Net exceptional items attributable to owners of the Parent Company | (166,720) | (33,315) |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Finance costs | ||
On bank loans, overdrafts and Unsecured Notes | (91,344) | (90,204) |
Net cost on interest rate and currency swaps | (9,741) | (10,316) |
Lease interest 1 | (11,456) | (10,001) |
Unwinding of discount applicable to acquisition related liabilities 2 | (1,803) | (5,383) |
Unwinding of discount applicable to provisions for liabilities (note 3.17) | (783) | (962) |
Facility fees | (1,744) | (1,580) |
Net interest expense on defined benefit pension schemes (note 3.15) | (168) | – |
Other interest | (1,752) | (896) |
(118,791) | (119,342) | |
Mark-to-market of swaps and related debt 3 | (340) | (873) |
(119,131) | (120,215) | |
| Finance income | ||
Interest on cash and term deposits | 14,270 | 16,007 |
Net interest income on defined benefit pension schemes (note 3.15) | – | 372 |
14,270 | 16,379 | |
Net finance cost | (104,861) | (103,836) |
1 The Group’s lease interest is analysed as follows: | ||
Continuing operations | (11,456) | (10,001) |
Discontinued operations | (1,425) | (1,485) |
Total (note 3.12) | (12,881) | (11,486) |
2 The Group’s finance cost in relation to the unwinding of discount applicable to acquisition related liabilities is analysed as follows: | ||
Continuing operations | (1,803) | (5,383) |
Discontinued operations | (342) | – |
Total (note 3.16) | (2,145) | (5,383) |
3 Mark-to-market of swaps and related debt is analysed as follows: | ||
Interest rate swaps designated as fair value hedges | 9,166 | 9,416 |
Cross currency interest rate swaps designated as fair value hedges | 1,407 | 2,610 |
Adjusted hedged fixed rate debt | (10,913) | (12,899) |
Mark-to-market of swaps designated as fair value hedges and related debt | (340) | (873) |
Movement on cross currency interest rate swaps designated as cash flow hedges | (6,392) | (3,375) |
Transferred to cash flow hedge reserve | 6,392 | 3,375 |
– | – | |
Total mark-to-market of swaps and related debt | (340) | (873) |
| 2025 | 2024 | |
| Group share of: | £’000 | £’000 |
Revenue | 267,828 | 53,404 |
Operating profit before tax | 3,687 | 623 |
Income tax | (295) | (19) |
Profit after tax | 3,392 | 604 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Current tax | ||
Irish corporation tax at 12.5% | 11,807 | 10,866 |
United Kingdom corporation tax at 25% (2024: 25%) | 19,716 | 18,605 |
Other overseas tax | 85,944 | 78,515 |
Income tax credit attaching to exceptional items | (8,169) | (4,393) |
Under/(over) provision in respect of prior years | 1,064 | (4,278) |
Total current tax | 110,362 | 99,315 |
| Deferred tax | ||
Irish at 12.5% | (873) | (1,008) |
United Kingdom at 25% | (8,203) | (5,194) |
Other overseas deferred tax | (26,501) | (26,640) |
Deferred tax credit attaching to exceptional items | (71) | (165) |
(Over)/under provision in respect of prior years | (2,765) | 5,359 |
Total deferred tax | (38,413) | (27,648) |
Total income tax expense | 71,949 | 71,667 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Deferred tax relating to defined benefit pension obligations | (28) | 117 |
Deferred tax relating to cash flow hedges | 5,140 | 6,937 |
Total deferred tax charge recognised in Other Comprehensive Income | 5,112 | 7,054 |
| 2025 | 2024 | |
| Continuing operations | £’000 | £’000 |
Profit before tax | 294,867 | 359,213 |
Add back: share of equity accounted investments’ profit after tax | (3,392) | (604) |
Add back: amortisation of intangible assets | 107,527 | 103,525 |
| Profit before share of equity accounted investments’ profit after tax and amortisation | ||
of intangible assets | 399,002 | 462,134 |
Add back: net exceptional items before tax | 113,999 | 35,095 |
Profit before share of equity accounted investments’ profit after tax, amortisation of intangible assets and net exceptionals | 513,001 | 497,229 |
Profit before tax | 294,867 | 359,213 |
At the standard rate of corporation tax in Ireland of 12.5% | 36,858 | 44,902 |
Amortisation and share of equity accounted investments at the standard rate of corporation tax in Ireland of 12.5% | 13,017 | 12,865 |
Adjustments in respect of prior years | (1,701) | 1,081 |
Effect of earnings taxed at higher rates | 33,590 | 37,957 |
Differences arising from impairment | 14,989 | – |
Other differences | 7,386 | 1,149 |
Income tax expense | 104,139 | 97,954 |
Income tax and deferred tax attaching to exceptional items | (8,240) | (4,558) |
Deferred tax attaching to amortisation of intangible assets | (23,950) | (21,729) |
Total income tax expense | 71,949 | 71,667 |
| 2025 | 2024 | |
| % | % | |
| Income tax expense as a percentage of profit before share of equity accounted | ||
investments’ profit after tax, amortisation of intangible assets and net exceptionals | 20.3% | 19.7% |
Impact of share of equity accounted investments’ profit after tax, amortisation of intangible assets and net exceptionals | 4.1% | 0.3% |
Total income tax expense as a percentage of profit before tax | 24.4% | 20.0% |
| 2025 | 2024 | |
| £’000 | £’000 | |
Revenue | 1,009,232 | 1,004,712 |
Cost of sales | (752,921) | (748,218) |
Gross profit | 256,311 | 256,494 |
Operating expenses | (170,233) | (173,906) |
Operating profit before amortisation of intangible assets and exceptional items | 86,078 | 82,588 |
Amortisation of intangible assets | (10,629) | (10,550) |
Net operating exceptionals | (60,116) | (5,087) |
Operating profit | 15,333 | 66,951 |
Net finance costs | (1,349) | (2,413) |
Profit before tax | 13,984 | 64,538 |
Income tax expense | (15,681) | (11,546) |
Profit from discontinued operations after tax | (1,697) | 52,992 |
Non-controlling interests | (322) | (330) |
Profit attributable to the owners of the Parent company | (2,019) | 52,662 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Net cash flow from operating activities | 62,381 | 78,064 |
Net cash flow from investing activities | (38,282) | (28,628) |
Net cash flow from discontinued operations | 24,099 | 49,436 |
| 2025 | |
| Assets | £’000 |
Property, plant and equipment | 155,314 |
Right-of-use leased assets | 39,455 |
Intangible assets | 567,847 |
Deferred income tax assets | 1,394 |
Inventories | 111,718 |
Trade and other receivables | 132,786 |
Interest receivable | 12 |
Cash and cash equivalents | 62,338 |
Assets classified as held for sale | 1,070,864 |
| 2025 | |
| Liabilities | £’000 |
Trade and other payables | (127,704) |
Amounts due in respect of property, plant and equipment | (3) |
Current income tax liabilities | (16,727) |
Deferred income tax liabilities | (43,466) |
Lease creditors | (42,173) |
Provisions for liabilities and charges | (22,805) |
Acquisition related liabilities | (9,864) |
Government grants | (183) |
Liabilities associated with assets classified as held for sale | (262,925) |
Net assets of the disposal groups | 807,939 |
| 2025 | 2024 | |
| Dividends paid per ordinary share | £’000 | £’000 |
| Final: paid 133.53 pence per share on 18 July 2024 | ||
(2024: paid 127.17 pence per share on 20 July 2023) | 131,181 | 126,444 |
| Interim: paid 66.19 pence per share on 13 December 2024 | ||
(2023: paid 63.04 pence per share on 15 December 2023) | 66,166 | 62,373 |
197,347 | 188,817 |
Discontinued | Discontinued | |||||
Continuing operations | Continuing operations | |||||
operations | (note 2.10) | Total | operations | (note 2.10) | Total | |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Profit attributable to owners of the Parent | 208,509 | (2,019) | 206,490 | 273,593 | 52,662 | 326,255 |
Amortisation of intangible assets after tax | 83,577 | 8,265 | 91,842 | 81,796 | 8,161 | 89,957 |
Exceptionals after tax (note 2.6) | 105,759 | 60,961 | 166,720 | 30,088 | 3,227 | 33,315 |
Adjusted profit after tax and non-controlling interests | 397,845 | 67,207 | 465,052 | 385,477 | 64,050 | 449,527 |
| Continuing | Discontinued | Continuing | Discontinued | |||
| operations | operations | Total | operations | operations | Total | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| Basic earnings per ordinary share | pence | pence | pence | pence | pence | pence |
Basic earnings per ordinary share | 210.82p | (2.04p) | 208.78p | 276.94p | 53.30p | 330.24p |
Amortisation of intangible assets after tax | 84.50p | 8.36p | 92.86p | 82.79p | 8.27p | 91.06p |
Exceptionals after tax | 106.93p | 61.63p | 168.56p | 30.45p | 3.26p | 33.71p |
Adjusted basic earnings per ordinary share | 402.25p | 67.95p | 470.20p | 390.18p | 64.83p | 455.01p |
| Weighted average number of ordinary shares | ||||||
in issue (thousands) | 98,905 | 98,794 |
| Continuing | Discontinued | Continuing | Discontinued | |||
| operations | operations | Total | operations | operations | Total | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| Diluted earnings per ordinary share | pence | pence | pence | pence | pence | pence |
Diluted earnings per ordinary share | 210.48p | (2.04p) | 208.44p | 276.61p | 53.24p | 329.85p |
Amortisation of intangible assets after tax | 84.37p | 8.34p | 92.71p | 82.70p | 8.25p | 90.95p |
Exceptionals after tax | 106.75p | 61.54p | 168.29p | 30.42p | 3.27p | 33.69p |
Adjusted basic earnings per ordinary share | 401.60p | 67.84p | 469.44p | 389.73p | 64.76p | 454.49p |
| Weighted average number of ordinary shares | ||||||
in issue (thousands) | 99,065 | 98,909 |
| 2025 | 2024 | |
| ‘000 | ‘000 | |
Weighted average number of ordinary shares in issue | 98,905 | 98,794 |
Dilutive effect of options and awards | 160 | 115 |
Weighted average number of ordinary shares for diluted earnings per share | 99,065 | 98,909 |
| Plant & | Fixtures, | |||||
| Land & | machinery | fittings & office | Motor | Capital work | ||
| buildings | & cylinders | equipment | vehicles | in progress | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Year ended 31 March 2025 | ||||||
Opening net book amount | 409,408 | 693,262 | 172,185 | 65,335 | 90,323 | 1,430,513 |
Exchange differences and other | (4,408) | (6,710) | (1,032) | (1,152) | (1,421) | (14,723) |
Arising on acquisition (note 5.2) | 1,291 | 698 | 974 | 1,200 | 144 | 4,307 |
Disposal of subsidiary | – | (15,439) | (306) | – | (1,099) | (16,844) |
Additions | 16,684 | 110,502 | 26,773 | 20,017 | 37,694 | 211,670 |
Disposals | (17,682) | (4,144) | (1,400) | (4,371) | (17) | (27,614) |
Depreciation charge | (21,041) | (96,533) | (34,249) | (14,697) | – | (166,520) |
Impairment charge | – | (620) | (2,469) | – | – | (3,089) |
| Assets classified as held for sale | ||||||
(note 2.10) | (70,151) | (53,504) | (15,760) | (371) | (15,528) | (155,314) |
Reclassification | 18,156 | 11,979 | 4,495 | 1,991 | (36,621) | – |
Closing net book amount | 332,257 | 639,491 | 149,211 | 67,952 | 73,475 | 1,262,386 |
| At 31 March 2025 | ||||||
Cost | 448,573 | 1,499,621 | 353,648 | 187,476 | 73,475 | 2,562,793 |
Accumulated depreciation and impairment losses | (116,316) | (860,130) | (204,437) | (119,524) | – | (1,300,407) |
Net book amount | 332,257 | 639,491 | 149,211 | 67,952 | 73,475 | 1,262,386 |
| Plant & | Fixtures, | |||||
| Land & | machinery | fittings & office | Motor | Capital work | ||
| buildings | & cylinders | equipment | vehicles | in progress | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Year ended 31 March 2024 | ||||||
Opening net book amount | 405,689 | 601,406 | 165,345 | 65,640 | 116,726 | 1,354,806 |
Exchange differences and other | (8,584) | (11,011) | (2,272) | (6,257) | (1,655) | (29,779) |
Arising on acquisition (note 5.2) | 8,002 | 32,483 | 1,436 | 3,478 | 3,204 | 48,603 |
Additions | 21,422 | 109,090 | 29,512 | 13,572 | 50,301 | 223,897 |
Disposals | (706) | (2,965) | (780) | (728) | (339) | (5,518) |
Depreciation charge | (19,472) | (89,960) | (33,550) | (14,374) | – | (157,356) |
Impairment charge | (919) | (1,770) | (534) | (1) | (916) | (4,140) |
Reclassification | 3,976 | 55,989 | 13,028 | 4,005 | (76,998) | – |
Closing net book amount | 409,408 | 693,262 | 172,185 | 65,335 | 90,323 | 1,430,513 |
| At 31 March 2024 | ||||||
Cost | 529,376 | 1,569,819 | 374,482 | 186,668 | 90,323 | 2,750,668 |
Accumulated depreciation and impairment losses | (119,968) | (876,557) | (202,297) | (121,333) | – | (1,320,155) |
Net book amount | 409,408 | 693,262 | 172,185 | 65,335 | 90,323 | 1,430,513 |
| Plant & | Fixtures, | ||||
| Land & | machinery | fittings & office | Motor | ||
| buildings | & cylinders | equipment | vehicles | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Year ended 31 March 2025 | |||||
Opening net book amount | 293,271 | 3,576 | 525 | 52,553 | 349,925 |
Exchange differences and other | (3,838) | (72) | (69) | (279) | (4,258) |
Arising on acquisition (note 5.2) | 2,945 | – | 12 | 386 | 3,343 |
Disposal of subsidiary | (7,552) | – | – | – | (7,552) |
Additions | 53,086 | 3,183 | 7,917 | 22,202 | 86,388 |
Terminations | (1,399) | (92) | (383) | (702) | (2,576) |
Depreciation charge | (58,914) | (1,352) | (1,652) | (25,481) | (87,399) |
Impairment charge | (384) | – | – | – | (384) |
| Assets classified as held for sale | |||||
(note 2.10) | (32,745) | (2,066) | (278) | (4,366) | (39,455) |
Closing net book amount | 244,470 | 3,177 | 6,072 | 44,313 | 298,032 |
| Year ended 31 March 2024 | |||||
Opening net book amount | 285,119 | 4,299 | 958 | 45,845 | 336,221 |
Exchange differences and other | (5,448) | (339) | (421) | 4,383 | (1,825) |
Arising on acquisition (note 5.2) | 7,618 | 140 | 93 | 2,712 | 10,563 |
Additions | 68,840 | 1,138 | 334 | 24,375 | 94,687 |
Terminations | (3,183) | (16) | (17) | (635) | (3,851) |
Depreciation charge | (56,643) | (1,646) | (422) | (24,127) | (82,838) |
Impairment charge | (3,032) | – | – | – | (3,032) |
Closing net book amount | 293,271 | 3,576 | 525 | 52,553 | 349,925 |
| Customer & | ||||
| supplier related | Brand related | |||
| Goodwill | intangibles | intangibles | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Year ended 31 March 2025 | ||||
Opening net book amount | 2,190,147 | 708,551 | 238,247 | 3,136,945 |
Exchange differences | (30,638) | (13,513) | (5,007) | (49,158) |
Arising on acquisition (note 5.2) | 137,893 | 85,410 | 4,400 | 227,703 |
Disposal of subsidiary | (54,407) | (56,066) | – | (110,473) |
Adjustments to contingent consideration (note 3.16) | (25,892) | – | – | (25,892) |
Amortisation charge | – | (105,308) | (12,848) | (118,156) |
Impairment charge | (79,619) | – | – | (79,619) |
Assets classified as held for sale (note 2.10) | (420,800) | (130,822) | (16,225) | (567,847) |
Closing net book amount | 1,716,684 | 488,252 | 208,567 | 2,413,503 |
| At 31 March 2025 | ||||
Cost | 1,803,884 | 1,100,952 | 277,444 | 3,182,280 |
Accumulated amortisation and impairment losses | (87,200) | (612,700) | (68,877) | (768,777) |
Net book amount | 1,716,684 | 488,252 | 208,567 | 2,413,503 |
| Customer & | ||||
| supplier related | Brand related | |||
| Goodwill | intangibles | intangibles | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Year ended 31 March 2024 | ||||
Opening net book amount | 2,029,620 | 727,365 | 200,644 | 2,957,629 |
Exchange differences | (43,902) | (18,190) | (5,910) | (68,002) |
Arising on acquisition (note 5.2) | 222,171 | 102,859 | 54,105 | 379,135 |
Adjustments to contingent consideration (note 3.16) | (17,742) | – | – | (17,742) |
Amortisation charge | – | (103,483) | (10,592) | (114,075) |
Closing net book amount | 2,190,147 | 708,551 | 238,247 | 3,136,945 |
| At 31 March 2024 | ||||
Cost | 2,228,686 | 1,324,746 | 297,740 | 3,851,172 |
Accumulated amortisation and impairment losses | (38,539) | (616,195) | (59,493) | (714,227) |
Net book amount | 2,190,147 | 708,551 | 238,247 | 3,136,945 |
| At 31 March 2025 | |||||
| Customer & | |||||
| supplier related | Remaining | Brand related | Remaining | ||
| intangibles | amortisation | intangibles | amortisation | ||
CGU | Segment | £’000 | period in years | £’000 | period in years |
Butagaz | DCC Energy | 75,581 | 4.8 years | 106,526 | 29.6 years |
Exertis North America | DCC Technology | 118,233 | 6.4 years | 1,297 | 13.4 years |
DCC Propane | DCC Energy | 66,835 | 7.6 years | 27,354 | 13.2 years |
Energy Solutions Germany | DCC Energy | 53,844 | 11.3 years | 37,399 | 13.6 years |
Others | 173,759 | 35,991 | |||
488,252 | 208,567 | ||||
Discontinued operations | 130,822 | 16,225 | |||
Closing net book amount | 619,074 | 224,792 |
| At 31 March 2024 | |||||
| Customer & | |||||
| supplier related | Remaining | Brand related | Remaining | ||
| intangibles | amortisation | intangibles | amortisation | ||
CGU | Segment | £’000 | period in years | £’000 | period in years |
Butagaz | DCC Energy | 84,793 | 5.9 years | 112,814 | 30.6 years |
Almo | DCC Technology | 128,301 | 7.6 years | – | – |
DCC Vital | DCC Healthcare | 103,651 | 17.7 years | 17,556 | 18.5 years |
DCC Propane | DCC Energy | 80,379 | 8.2 years | 30,187 | 14.1 years |
Energy Solutions Germany | DCC Energy | 60,206 | 12.2 years | 41,091 | 14.6 years |
DSG Hong Kong & Macau | DCC Energy | 57,162 | 18.8 years | – | – |
Others | 194,059 | 36,599 | |||
Closing net book amount | 708,551 | 238,247 |
Cash-generating units | Goodwill | |||
| 2025 | 2024 | 2025 | 2024 | |
| number | number | £’000 | £’000 | |
DCC Energy | 16 | 17 | 1,453,844 | 1,422,918 |
DCC Technology | 7 | 8 | 262,840 | 336,789 |
23 | 25 | 1,716,684 | 1,759,707 | |
Discontinued operations | 7 | 7 | 420,800 | 430,440 |
30 | 32 | 2,137,484 | 2,190,147 |
| 2025 | 2024 | ||
CGU | Segment | £’000 | £’000 |
Certas Energy UK Group | DCC Energy | 413,822 | 377,474 |
Butagaz | DCC Energy | 257,355 | 236,953 |
Mobility Continental Europe | DCC Energy | 151,120 | 156,242 |
Exertis North America | DCC Technology | 184,866 | 183,765 |
DCC Propane | DCC Energy | 126,765 | 129,396 |
Others | 582,756 | 675,877 | |
1,716,684 | 1,759,707 | ||
Discontinued operations | 420,800 | 430,440 | |
Closing net book amount | 2,137,484 | 2,190,147 |
| carrying amount under each approach. Management believes that any reasonable change in any of the key |
| assumptions would not cause the carrying value of goodwill to exceed the recoverable amount. |
| 2025 | 2024 | |
| £’000 | £’000 | |
At 1 April | 32,825 | 47,789 |
Share of profit after tax | 3,392 | 604 |
Acquisition of equity accounted investments | 35,346 | 5,530 |
Disposals | – | (18,224) |
Dividends received | (857) | (1,261) |
Exchange and other | 722 | (1,613) |
At 31 March | 71,428 | 32,825 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Non-current assets | 124,288 | 49,650 |
Current assets | 36,929 | 21,050 |
Non-current liabilities | (57,689) | (17,101) |
Current liabilities | (32,100) | (20,774) |
71,428 | 32,825 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Raw materials | 22,712 | 67,962 |
Work in progress | 14,299 | 8,683 |
Finished goods | 903,148 | 995,416 |
940,159 | 1,072,061 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Trade receivables | 1,590,328 | 1,782,513 |
Allowance for impairment of trade receivables | (107,216) | (86,025) |
Prepayments and accrued income | 331,837 | 346,327 |
Value-added tax recoverable | 28,939 | 28,510 |
Other debtors | 131,556 | 101,097 |
1,975,444 | 2,172,422 |
| Trade receivables net | ||||
| Gross trade receivables | of allowance for impairment | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
Not overdue | 1,245,696 | 1,440,447 | 1,226,678 | 1,422,526 |
Less than 1 month overdue | 194,623 | 197,862 | 190,914 | 190,931 |
1 – 3 months overdue | 81,149 | 83,696 | 50,587 | 69,836 |
3 – 6 months overdue | 20,425 | 26,004 | 13,257 | 11,801 |
Over 6 months overdue | 48,435 | 34,504 | 1,676 | 1,394 |
1,590,328 | 1,782,513 | 1,483,112 | 1,696,488 | |
| 2025 | 2024 | |
| £’000 | £’000 | |
At 1 April | 86,025 | 73,110 |
Allowance for impairment recognised in the year | 35,956 | 25,242 |
Subsequent recovery of amounts previously provided for | (2,045) | (791) |
Amounts written off during the year | (10,617) | (17,363) |
Arising on acquisition | 2,243 | 7,311 |
Disposal of subsidiary | (1,598) | – |
Exchange | (1,281) | (1,484) |
Provision for impairment of trade receivables attributable to assets held for sale | (1,467) | – |
At 31 March | 107,216 | 86,025 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Trade payables | 1,715,189 | 1,953,551 |
Other creditors and accruals | 863,565 | 935,151 |
PAYE and National Insurance or equivalent | 24,988 | 24,896 |
Value-added tax | 110,404 | 101,531 |
Government grants (note 3.18) | 23 | 36 |
Interest payable | 35,154 | 21,369 |
Amounts due in respect of property, plant and equipment | 13,858 | 17,574 |
2,763,181 | 3,054,108 |
| Trade | Trade | |||
| and other | and other | |||
| Inventories | receivables | payables | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Year ended 31 March 2025 | ||||
At 1 April 2024 | 1,072,061 | 2,172,422 | (3,054,108) | 190,375 |
Translation adjustment | (15,325) | (26,884) | 32,996 | (9,213) |
Arising on acquisition (note 5.2) | 29,548 | 42,973 | (42,751) | 29,770 |
Disposal of subsidiary | (2,180) | (12,956) | 10,098 | (5,038) |
| Exceptional items, interest accruals, capital accruals | ||||
and other | (17,172) | (49,828) | 36,565 | (30,435) |
(Decrease)/increase in working capital (note 5.3) | (15,055) | (17,485) | 126,303 | 93,763 |
Assets and liabilities classified as held for sale (note 2.10) | (111,718) | (132,798) | 127,716 | (116,800) |
At 31 March 2025 | 940,159 | 1,975,444 | (2,763,181) | 152,422 |
| Year ended 31 March 2024 | ||||
At 1 April 2023 | 1,192,803 | 2,312,269 | (3,279,898) | 225,174 |
Translation adjustment | (21,684) | (43,565) | 57,932 | (7,317) |
Arising on acquisition (note 5.2) | 23,708 | 59,945 | (61,022) | 22,631 |
| Exceptional items, interest accruals, capital accruals | ||||
and other | – | 855 | 5,603 | 6,458 |
(Decrease)/increase in working capital (note 5.3) | (122,766) | (157,082) | 223,277 | (56,571) |
At 31 March 2024 | 1,072,061 | 2,172,422 | (3,054,108) | 190,375 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Cash at bank and in hand | 632,087 | 684,991 |
Short-term deposits | 456,088 | 424,455 |
1,088,175 | 1,109,446 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Cash and short-term deposits | 1,088,175 | 1,109,446 |
Bank overdrafts | (31,084) | (36,600) |
Cash and short-term deposits attributable to assets held for sale (note 2.10) | 62,338 | – |
1,119,429 | 1,072,846 |
| Contractual | Carrying amount | ||
At 31 March 2025 | notional amount | Asset | Liability |
| Derivatives designated as cash flow or fair value hedges: | |||
| Cash flow hedges | |||
Cross currency interest rate swaps | 256,380 | 38,337 | – |
Forward foreign exchange contracts | 124,100 | 620 | (439) |
Commodity price forward contracts | 340,576 | 10,071 | (9,705) |
| Fair value hedges | |||
Interest rate swaps | 307,111 | – | (16,869) |
49,028 | (27,013) | ||
| Derivatives not designated as cash flow or fair value hedges: | |||
Currency Swaps | 461,541 | 433 | (2,825) |
Forward foreign exchange contracts | 13,730 | 276 | (22) |
Commodity price forward contracts | 58,166 | 455 | (712) |
1,164 | (3,559) | ||
50,192 | (30,572) | ||
| Analysed as: | |||
| Non-current asset/(liability) | 24,871 | (19,224) | |
Current asset/(liability) | 25,321 | (11,348) | |
50,192 | (30,572) |
| Contractual | Carrying amount | ||
At 31 March 2024 | notional amount | Asset | Liability |
| Derivatives designated as cash flow or fair value hedges: | |||
| Cash Flow Hedges | |||
Cross currency interest rate swaps | 188,190 | 45,377 | – |
Forward foreign exchange contracts | 143,709 | 980 | (372) |
Commodity price forward contracts | 258,151 | 9,303 | (20,283) |
| Fair Value Hedges | |||
Interest rate swaps | 414,826 | – | (26,035) |
Cross currency interest rate swaps | 146,951 | 40,683 | – |
96,343 | (46,690) | ||
| Derivatives not designated as cash flow or fair value hedges: | |||
Currency Swaps | 21,859 | 143 | (382) |
Forward foreign exchange contracts | 11,490 | 25 | (1) |
Commodity price forward contracts | 43,667 | 1,313 | (1,377) |
1,481 | (1,760) | ||
97,824 | (48,450) | ||
| Analysed as: | |||
Non-current asset/(liability) | 42,760 | (27,536) | |
Current asset/(liability) | 55,064 | (20,914) | |
97,824 | (48,450) |
| Hedge ineffectiveness | ||||
| Change in value used for | recognised in | |||
| Net carrying amount | calculating hedge ineffectiveness | Income Statement | ||
| Derivatives designated as cash flow | included in derivative | Hedging | ||
| or fair value hedges at March 2025: | financial instruments | instrument | Hedged item | Net finance costs |
| Cash Flow Hedges | ||||
Cross currency interest rate swaps | 38,337 | (6,392) | 6,392 | – |
Forward foreign exchange contracts | 181 | 794 | (794) | – |
Commodity price forward contracts | 366 | 23,162 | (23,162) | – |
38,884 | 17,564 | (17,564) | – | |
| Fair Value Hedges | ||||
Interest rate swaps | (16,869) | 8,877 | (9,109) | (232) |
Cross currency interest rate swaps | – | (40,679) | 40,571 | (108) |
(16,869) | (31,802) | 31,462 | (340) |
| Hedge ineffectiveness | ||||
| Change in value used for | recognised in | |||
| Net carrying amount | calculating hedge ineffectiveness | Income Statement | ||
| Derivatives designated as cash flow | included in derivative | Hedging | ||
| or fair value hedges at March 2024: | financial instruments | instrument | Hedged item | Net finance costs |
| Cash Flow Hedges | ||||
Cross currency interest rate swaps | 45,377 | (3,375) | 3,375 | – |
Forward foreign exchange contracts | 608 | 1,854 | (1,854) | – |
Commodity price forward contracts | (10,980) | (106,554) | 106,554 | – |
35,005 | (108,075) | 108,075 | – | |
| Fair Value Hedges | ||||
Interest rate swaps | (26,035) | 8,898 | (9,378) | (480) |
Cross currency interest rate swaps | 40,683 | (41,561) | 41,168 | (393) |
14,648 | (32,663) | 31,790 | (873) |
| Financial | Hedge | ||
| Statement line | ineffectiveness | ||
| item that includes | recognised in | ||
hedged item | Carrying amount | Income Statement | |
| Year ended 31 March 2025 | |||
| Fair Value Hedges | |||
Interest rate swaps | Borrowings | (290,043) | (232) |
Cross currency interest rate swaps | Borrowings | – | (108) |
(290,043) | (340) | ||
| Year ended 31 March 2024 | |||
| Fair Value Hedges | |||
Interest rate swaps | Borrowings | (388,354) | (480) |
Cross currency interest rate swaps | Borrowings | (187,526) | (393) |
575,880 | (873) |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Non-current | ||
Unsecured Notes | 1,849,217 | 1,540,570 |
Bank borrowings | – | 34,205 |
Total borrowings | 1,849,217 | 1,574,775 |
Lease creditors (note 3.12) | 249,726 | 284,856 |
Total non-current borrowings and lease creditors | 2,098,943 | 1,859,631 |
| Current | ||
Unsecured Notes | 85,741 | 332,143 |
Bank borrowings | 31,084 | 36,600 |
Total borrowings | 116,825 | 368,743 |
Lease creditors (note 3.12) | 64,245 | 77,527 |
Total current borrowings and lease creditors | 181,070 | 446,270 |
Total borrowings and lease creditors | 2,280,013 | 2,305,901 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Between 1 and 2 years | 263,767 | 147,901 |
Between 2 and 5 years | 780,810 | 867,730 |
Over 5 years | 1,054,366 | 844,000 |
2,098,943 | 1,859,631 |
2025 | 2024 | |
Average maturity | 4.8 years | 4.5 years |
| Average fixed interest rates*: | ||
– US$ denominated | 5.29% | 5.16% |
– sterling denominated | 3.87% | 4.04% |
– euro denominated | 3.49% | 2.26% |
| Average floating rate including swaps: | ||
– US$ denominated | 6.66% | 7.66% |
– sterling denominated | 6.64% | 7.16% |
– euro denominated | 3.60% | 5.27% |
| 2025 | 2024 | |
| £’000 | £’000 | |
At 1 April | 362,383 | 346,546 |
Exchange differences | (4,423) | (6,788) |
Additions | 88,474 | 98,892 |
Terminations | (3,645) | (4,029) |
Arising on acquisition (note 5.2) | 3,343 | 9,949 |
Disposal of subsidary | (3,983) | – |
Lease repayments | (98,886) | (93,673) |
Lease interest (note 2.7) | 12,881 | 11,486 |
Lease creditors attributable to assets held for sale (note 2.10) | (42,173) | – |
At 31 March | 313,971 | 362,383 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Within one year | 64,245 | 77,527 |
Between one and two years | 50,473 | 60,105 |
Between two and five years | 97,736 | 111,929 |
Over five years | 101,517 | 112,822 |
At 31 March | 313,971 | 362,383 |
| Analysed as: | ||
Non-current liabilities | 249,726 | 284,856 |
Current liabilities | 64,245 | 77,527 |
313,971 | 362,383 |
2025 | 2024 | |||||
| Continued | Discontinued | Continued | Discontinued | |||
| operations | operations | Total | operations | operations | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Short-term leases | 6,205 | 659 | 6,864 | 4,297 | 910 | 5,207 |
Leases of low-value assets | 458 | 24 | 482 | 443 | 41 | 484 |
Wholly variable lease payments | 56,471 | – | 56,471 | 66,682 | – | 66,682 |
Total | 63,134 | 683 | 63,817 | 71,422 | 951 | 72,373 |
2025 | 2024 | |||||
| Continued | Discontinued | Continued | Discontinued | |||
| operations | operations | Total | operations | operations | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cash outflow for short-term leases, leases of low value assets and wholly variable lease payments | 63,134 | 683 | 63,817 | 71,422 | 951 | 72,373 |
Lease payments relating to capitalised right-of-use leased | ||||||
assets | 86,832 | 12,054 | 98,886 | 82,133 | 11,540 | 93,673 |
Total cash outflow for lease payments | 149,966 | 12,737 | 162,703 | 153,555 | 12,491 | 166,046 |
| Fair value adjustment | ||||||
| At 1 April | Cash/debt | Income | Cash Flow | Translation | At 31 March | |
| 2024 | movements | Statement | Hedge Reserve | adjustment | 2025 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cash and short-term deposits | 1,109,446 | 57,745 | – | – | (16,678) | 1,150,513 |
Overdrafts | (36,600) | 5,252 | – | – | 264 | (31,084) |
1,072,846 | 62,997 | – | – | (16,414) | 1,119,429 | |
Bank loans and loan notes | (34,205) | 33,181 | – | – | 1,024 | – |
Unsecured Notes | (1,872,713) | (93,391) | (10,913) | – | 42,059 | (1,934,958) |
Derivative financial instruments | 49,374 | (52,045) | 10,573 | 14,932 | (3,214) | 19,620 |
Group net debt (excl. lease creditors) | (784,698) | (49,258) | (340) | 14,932 | 23,455 | (795,909) |
Lease creditors | (362,383) | 1,816 | – | – | 4,423 | (356,144) |
Group net debt (incl. cash attributable to assets classified as held for sale) | (1,147,081) | (47,442) | (340) | 14,932 | 27,878 | (1,152,053) |
Group net debt (excl. cash attributable to assets classified as held for sale) | (1,156,908) | (57,454) | (340) | 14,932 | 27,552 | (1,172,218) |
| Fair value adjustment | ||||||
| At 1 April | Cash/debt | Income | Cash Flow | Translation | At 31 March | |
| 2023 | movements | Statement | Hedge Reserve | adjustment | 2024 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cash and short-term deposits | 1,421,749 | (289,684) | – | – | (22,619) | 1,109,446 |
Overdrafts | (50,543) | 13,665 | – | – | 278 | (36,600) |
1,371,206 | (276,019) | – | – | (22,341) | 1,072,846 | |
Bank loans and loan notes | (35,168) | – | – | – | 963 | (34,205) |
Unsecured Notes | (2,168,904) | 270,836 | (12,899) | – | 38,254 | (1,872,713) |
Derivative financial instruments (net) | 65,531 | (67,474) | 12,026 | 39,594 | (303) | 49,374 |
Group net debt (excl. lease creditors) | (767,335) | (72,657) | (873) | 39,594 | 16,573 | (784,698) |
Lease creditors | (346,546) | (22,625) | – | – | 6,788 | (362,383) |
Group net debt (incl. lease creditors) | (1,113,881) | (95,282) | (873) | 39,594 | 23,361 | (1,147,081) |
| Cash and cash | Borrowings and | |||
| equivalents | lease creditors* | Derivatives | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| At 31 March 2025 | ||||
Euro | 485,288 | (904,327) | 11,646 | (407,393) |
Sterling | 177,921 | (301,217) | 7,420 | (115,876) |
US dollar | 196,847 | (1,030,962) | 403 | (833,712) |
Danish krone | 85,951 | (14,848) | 121 | 71,224 |
Swedish krona | 83,576 | (8,633) | – | 74,943 |
Norwegian krone | 47,630 | (16,417) | 3 | 31,216 |
Other | 10,962 | (3,609) | 27 | 7,380 |
At 31 March 2025 | 1,088,175 | (2,280,013) | 19,620 | (1,172,218) |
| At 31 March 2024 | ||||
Euro | 363,766 | (894,903) | 35,293 | (495,844) |
Sterling | 315,144 | (514,518) | 14,544 | (184,830) |
US dollar | 214,513 | (841,177) | 698 | (625,966) |
Danish krone | 64,979 | (15,217) | (1,164) | 48,598 |
Swedish krona | 78,724 | (11,558) | – | 67,166 |
Norwegian krone | 43,878 | (16,860) | (8) | 27,010 |
Hong Kong dollar | 12,734 | (4,925) | – | 7,809 |
Other | 15,708 | (6,743) | 11 | 8,976 |
At 31 March 2024 | 1,109,446 | (2,305,901) | 49,374 | (1,147,081) |
| Short-term | |||||||
| Property, | Retirement | Derivative | temporary | ||||
| plant and | Intangible | Tax losses | benefit | financial | differences | ||
| equipment | assets | and credits | obligations | instruments | and other | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 April 2024 | 47,900 | 217,306 | (12,318) | (233) | (4,497) | (43,199) | 204,959 |
Consolidated Income Statement | 3,056 | (27,368) | (1,557) | 248 | (71) | (14,523) | (40,215) |
Recognised in Other Comprehensive Income | – | – | – | (28) | 5,140 | – | 5,112 |
Arising on acquisition (note 5.2) | 107 | 22,796 | (366) | – | – | 361 | 22,898 |
Disposal of subsidiary | (1,683) | (9,251) | – | – | – | – | (10,934) |
Exchange differences and other Deferred tax attributable to assets | 33 | (4,306) | 278 | 20 | – | 730 | (3,245) |
held for sale (note 2.10) | (4,503) | (37,792) | 11 | (364) | – | 576 | (42,072) |
At 31 March 2025 | 44,910 | 161,385 | (13,952) | (357) | 572 | (56,055) | 136,503 |
| Analysed as: | |||||||
Deferred tax asset | (4,301) | (132) | (14,091) | (2,935) | – | (65,987) | (87,446) |
Deferred tax liability | 49,211 | 161,517 | 139 | 2,578 | 572 | 9,932 | 223,949 |
44,910 | 161,385 | (13,952) | (357) | 572 | (56,055) | 136,503 |
| Short-term | |||||||
| Property, | Retirement | Derivative | temporary | ||||
| plant and | Intangible | Tax losses | benefit | financial | differences | ||
| equipment | assets | and credits | obligations | instruments | and other | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 April 2023 | 36,980 | 205,972 | (11,760) | 1,651 | (11,269) | (27,004) | 194,570 |
Consolidated Income Statement | 11,188 | (23,808) | (1,012) | (388) | (165) | (15,958) | (30,143) |
Recognised in Other Comprehensive Income | – | – | – | 117 | 6,937 | – | 7,054 |
Arising on acquisition (note 5.2) | 9 | 40,724 | 149 | (1,621) | – | (702) | 38,559 |
Exchange differences and other | (277) | (5,582) | 305 | 8 | – | 465 | (5,081) |
At 31 March 2024 | 47,900 | 217,306 | (12,318) | (233) | (4,497) | (43,199) | 204,959 |
| Analysed as: | |||||||
Deferred tax asset | (5,415) | (206) | (12,523) | (3,360) | (4,497) | (55,257) | (81,258) |
Deferred tax liability | 53,315 | 217,512 | 205 | 3,127 | – | 12,058 | 286,217 |
47,900 | 217,306 | (12,318) | (233) | (4,497) | (43,199) | 204,959 |
2025 | 2024 | |
| Republic of Ireland schemes | ||
Rate of increase in salaries | n/a* | n/a* |
Rate of increase in pensions in payment | 1.25% – 2.50% | 1.25% – 2.50% |
Discount rate | 3.90% | 3.60% |
Inflation assumption | 2.10% | 2.30% |
| UK schemes | ||
Rate of increase in salaries | 0.00% – 3.15% | 0.00% – 3.25% |
Rate of increase in pensions in payment | 2.95% – 4.00% | 3.25% – 4.00% |
Discount rate | 5.85% | 4.90% |
Inflation assumption | 3.15% | 3.25% |
| German schemes | ||
Rate of increase in salaries | 3.10% | 3.30% |
Rate of increase in pensions in payment | 2.10% | 2.30% |
Discount rate | 3.80% | 3.60% |
Inflation assumption | 2.10% | 2.30% |
| 2025 | 2024 | |
| Years | Years | |
| Current retirees | ||
Male | 22.0 | 22.0 |
Female | 24.9 | 24.9 |
| Future retirees | ||
Male | 24.6 | 24.6 |
Female | 27.3 | 27.3 |
| 2025 | ||||
| ROI | UK | Germany | Total | |
| £’000 | £’000 | £’000 | £’000 | |
Equities | 6,570 | 1,002 | – | 7,572 |
Bonds | 32,721 | 12,119 | – | 44,840 |
Property | 19 | – | – | 19 |
Cash | 1,994 | 1,897 | 1,030 | 4,921 |
Total fair value at 31 March 2025 | 41,304 | 15,018 | 1,030 | 57,352 |
Present value of scheme liabilities | (27,976) | (9,467) | (25,793) | (63,236) |
Net pension asset/(liability) at 31 March 2025 | 13,328 | 5,551 | (24,763) | (5,884) |
| 2024 | ||||
| ROI | UK | Germany | Total | |
| £’000 | £’000 | £’000 | £’000 | |
Equities | 9,481 | 1,034 | – | 10,515 |
Bonds | 34,080 | 11,971 | – | 46,051 |
Property | 22 | – | – | 22 |
Cash | 1,571 | 3,288 | 981 | 5,840 |
Total fair value at 31 March 2024 | 45,154 | 16,293 | 981 | 62,428 |
Present value of scheme liabilities | (30,929) | (10,743) | (27,313) | (68,985) |
Net pension asset/(liability) at 31 March 2024 | 14,225 | 5,550 | (26,332) | (6,557) |
| 2025 | 2024 | |
| £’000 | £’000 | |
Current service cost | (229) | (492) |
Administration expenses | (181) | (197) |
Total, included in employee benefit expense (note 2.4) | (410) | (689) |
Interest cost on scheme liabilities | (2,555) | (2,362) |
Interest income on scheme assets | 2,387 | 2,734 |
Net interest (expense)/income, included in net finance (costs)/income | (168) | 372 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Return on scheme assets excluding interest income | (4,147) | (1,078) |
Experience variations | (142) | 2,313 |
Actuarial gain from changes in demographic assumptions | – | 652 |
Actuarial gain/(loss) from changes in financial assumptions | 3,957 | (1,863) |
Total, included in Other Comprehensive Income | (332) | 24 |
| 2025 | 2024 | |
| £’000 | £’000 | |
At 1 April | 62,428 | 65,569 |
Interest income on scheme assets | 2,387 | 2,734 |
| Remeasurements: | ||
– return on scheme assets excluding interest income | (4,147) | (1,078) |
Contributions by employers | 1,303 | 615 |
Contributions by members | 33 | 35 |
Administration expenses | (181) | (197) |
Benefit and settlement payments | (3,431) | (3,932) |
Exchange | (1,040) | (1,318) |
At 31 March | 57,352 | 62,428 |
| 2025 | 2024 | |
| £’000 | £’000 | |
At 1 April | 68,985 | 53,848 |
Current service cost | 229 | 492 |
Interest cost | 2,555 | 2,362 |
| Remeasurements: | ||
– experience variations | 142 | (2,313) |
– actuarial gain from changes in demographic assumptions | – | (652) |
– actuarial (gain)/loss from changes in financial assumptions | (3,957) | 1,863 |
Contributions by members | 33 | 35 |
Benefit and settlement payments | (3,431) | (3,932) |
Arising on acquisition (note 5.2) | – | 18,647 |
Exchange | (1,320) | (1,365) |
At 31 March | 63,236 | 68,985 |
| Impact on German plan | ||||
Assumption | Change in assumption | Impact on Irish plan liabilities | Impact on UK plan liabilities | liabilities |
Discount rate | Increase/decrease by 0.25% | Decrease/increase by 3.4% | Decrease/increase by 3.7% | Decrease/increase by 2.7% |
Price inflation | Increase/decrease by 0.25% | Increase/decrease by 1.6% | Increase/decrease by 3.1% | Increase/decrease by 2.3% |
Mortality | Increase/decrease by 1 year | Increase/decrease by 3.2% | Increase/decrease by 3.0% | Increase/decrease by 4.5% |
Republic of Ireland | UK | Germany | Total | |||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Investments quoted in active markets: | ||||||||
| Equity instruments: | ||||||||
– developed markets | 6,542 | 9,299 | 1,002 | 1,034 | – | – | 7,544 | 10,333 |
– emerging markets | 28 | 182 | – | – | – | – | 28 | 182 |
| Debt instruments: | ||||||||
– non government debt instruments | 4,105 | 4,804 | 2,848 | 2,387 | – | – | 6,953 | 7,191 |
– government debt instruments | 28,616 | 29,276 | 9,271 | 9,584 | – | – | 37,887 | 38,860 |
Cash and cash equivalents | 1,994 | 1,571 | 1,897 | 3,288 | 1,030 | 981 | 4,921 | 5,840 |
| Unquoted investments: | ||||||||
Property | 19 | 22 | – | – | – | – | 19 | 22 |
41,304 | 45,154 | 15,018 | 16,293 | 1,030 | 981 | 57,352 | 62,428 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Within one year | 10,911 | 69,768 |
Between one and two years | 38,056 | 48,847 |
Between two and five years | 45,491 | 23,162 |
94,458 | 141,777 |
| Analysed as: | ||
Non-current liabilities | 83,547 | 72,009 |
Current liabilities | 10,911 | 69,768 |
94,458 | 141,777 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Euro | 53,848 | 57,222 |
Sterling | 34,004 | 66,229 |
US dollar | 6,418 | 11,551 |
Hong Kong dollar | – | 6,413 |
Other | 188 | 362 |
94,458 | 141,777 |
| 2025 | 2024 | |
| £’000 | £’000 | |
At 1 April | 141,777 | 127,393 |
Arising on acquisition (note 5.2) | 68,196 | 82,809 |
Unwinding of discount applicable to acquisition related liabilities (note 2.7) | 2,145 | 5,383 |
Adjustments to contingent consideration (adjustment to goodwill) (note 3.3) | (25,892) | (17,742) |
| Adjustments to contingent consideration (recognised in the Income Statement) | ||
(note 2.6) | (5,079) | (3,180) |
Paid during the year | (75,170) | (50,334) |
Exchange and other | (1,655) | (2,552) |
Acquisition related liabilities attributable to assets held for sale (note 2.10) | (9,864) | – |
At 31 March | 94,458 | 141,777 |
| Rationalisation, | |||||
| restructuring | Environmental | Cylinder and | Insurance | ||
| and redundancy | and remediation | tank deposits | and other | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 April 2024 | 25,693 | 90,176 | 200,913 | 56,596 | 373,378 |
Provided during the year | 34,396 | 5,401 | 8,095 | 14,414 | 62,306 |
Unwinding of discount applicable to provisions for liabilities (note 2.7) | – | 428 | 355 | – | 783 |
Utilised during the year | (16,117) | (686) | (8,800) | (7,877) | (33,480) |
Unutilised/reversed during the year | (11) | (7,007) | (1,176) | (2,492) | (10,686) |
Arising on acquisition (note 5.2) | – | – | – | 1,274 | 1,274 |
Disposal of subsidiary | – | (1,950) | (6,761) | (82) | (8,793) |
Exchange and other Provisions for liabilities attributable to assets | (2,123) | (2,385) | (4,489) | (923) | (9,920) |
held for sale (note 2.10) | (20,143) | (2,066) | – | (596) | (22,805) |
At 31 March 2025 | 21,695 | 81,911 | 188,137 | 60,314 | 352,057 |
| Analysed as: | |||||
Non-current liabilities | 11,988 | 76,746 | 167,225 | 27,438 | 283,397 |
Current liabilities | 9,707 | 5,165 | 20,912 | 32,876 | 68,660 |
21,695 | 81,911 | 188,137 | 60,314 | 352,057 |
| Rationalisation, | |||||
| restructuring | Environmental | Cylinder and | Insurance | ||
| and redundancy | and remediation | tank deposits | and other | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 April 2023 | 28,516 | 88,795 | 182,517 | 53,588 | 353,416 |
Provided during the year | 2,571 | 3,826 | 13,214 | 9,333 | 28,944 |
Unwinding of discount applicable to provisions for liabilities (note 2.7) | – | 235 | 727 | – | 962 |
Utilised during the year | (4,507) | (670) | (4,007) | (2,916) | (12,100) |
Unutilised/reversed during the year | (280) | (403) | (3,459) | (4,182) | (8,324) |
Arising on acquisition (note 5.2) | – | 460 | 17,137 | 2,567 | 20,164 |
Exchange and other | (607) | (2,067) | (5,216) | (1,794) | (9,684) |
At 31 March 2024 | 25,693 | 90,176 | 200,913 | 56,596 | 373,378 |
| Analysed as: | |||||
Non-current liabilities | 12,724 | 82,371 | 181,722 | 29,550 | 306,367 |
Current liabilities | 12,969 | 7,805 | 19,191 | 27,046 | 67,011 |
25,693 | 90,176 | 200,913 | 56,596 | 373,378 |
| 2025 | 2024 | |
| £’000 | £’000 | |
At 1 April | 2,740 | 477 |
Government grants received in year | 340 | 2,669 |
Arising on acquisition (note 5.2) | 1 | – |
Amortisation in year | (323) | (376) |
Exchange | (39) | (30) |
Government grants attributable to assets held for sale (note 2.10) | (183) | – |
At 31 March | 2,536 | 2,740 |
| Analysed as: | ||
Non-current liabilities | 2,513 | 2,704 |
Current liabilities (note 3.7) | 23 | 36 |
2,536 | 2,740 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Authorised | ||
152,368,568 ordinary shares of €0.25 each | 25,365 | 25,365 |
| Number of | Share capital | Share premium | Total | |
| Year ended 31 March 2025 | shares | £’000 | £’000 | £’000 |
| At 31 March 2024 (including 2,481,405 ordinary shares held | ||||
as treasury shares) | 101,333,904 | 17,422 | 883,890 | 901,312 |
Premium arising on re-issue of treasury shares | – | – | 19 | 19 |
| At 31 March 2025 (including 2,367,725 ordinary shares held | ||||
as treasury shares) | 101,333,904 | 17,422 | 883,909 | 901,331 |
| Number of | Share capital | Share premium | Total | |
| Year ended 31 March 2024 | shares | £’000 | £’000 | £’000 |
| At 31 March 2023 (including 2,586,698 ordinary shares held | ||||
as treasury shares) | 101,333,904 | 17,422 | 883,669 | 901,091 |
Premium arising on re-issue of treasury shares | – | – | 221 | 221 |
| At 31 March 2024 (including 2,481,405 ordinary shares held | ||||
as treasury shares) | 101,333,904 | 17,422 | 883,890 | 901,312 |
| Foreign | |||||
| Share based | Cash flow | currency | |||
| payment | hedge | translation | Other | ||
reserve 1 | reserve 2 | reserve 3 | reserves 4 | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
At 31 March 2023 | 54,596 | (48,280) | 128,529 | 932 | 135,777 |
Currency translation | – | – | (63,656) | – | (63,656) |
| Cash flow hedges: | |||||
– fair value gain in year – private placement debt | – | (3,375) | – | – | (3,375) |
– fair value – transferred to the income statement | – | (2,532) | – | – | (2,532) |
– fair value loss in year – other | – | (104,700) | – | – | (104,700) |
– tax on fair value net gains | – | 23,046 | – | – | 23,046 |
– transfers to sales | – | 90 | – | – | 90 |
– transfers to cost of sales | – | 146,872 | – | – | 146,872 |
– transfers to operating expenses | – | 762 | – | – | 762 |
– tax on transfers | – | (29,983) | – | – | (29,983) |
Share based payment | 9,210 | – | – | – | 9,210 |
At 31 March 2024 | 63,806 | (18,100) | 64,873 | 932 | 111,511 |
| Currency translation | |||||
– arising in the year | – | – | (41,508) | – | (41,508) |
– recycled to the Income Statement on disposal | – | – | (13,041) | – | (13,041) |
| Cash flow hedges: | |||||
– fair value loss in year – private placement debt | – | (7,978) | – | – | (7,978) |
– fair value – transferred to the income statement | – | 3,474 | – | – | 3,474 |
– fair value gain in year – other | – | 25,542 | – | – | 25,542 |
– tax on fair value net loss | – | (4,270) | – | – | (4,270) |
– transfers to sales | – | (73) | – | – | (73) |
– transfers to cost of sales | – | (3,970) | – | – | (3,970) |
– transfers to operating expenses | – | 8,328 | – | – | 8,328 |
– tax on transfers | – | (870) | – | – | (870) |
Share based payment | 7,544 | – | – | – | 7,544 |
At 31 March 2025 | 71,350 | 2,083 | 10,324 | 932 | 84,689 |
| 2025 | 2024 | |
| £’000 | £’000 | |
At 1 April | 2,078,568 | 1,941,223 |
Net income recognised in Income Statement | 206,490 | 326,255 |
| Net income recognised in Other Comprehensive Income: | ||
– remeasurements of defined benefit pension obligations | (332) | 24 |
– deferred tax on remeasurements | 28 | (117) |
Dividends | (197,347) | (188,817) |
At 31 March | 2,087,407 | 2,078,568 |
| 2025 | 2024 | |
| £’000 | £’000 | |
At 1 April | 91,641 | 80,219 |
Share of profit for the financial year | 14,731 | 14,283 |
Dividends to non-controlling interests | (9,322) | (310) |
Exchange and other | (2,181) | (2,551) |
At 31 March | 94,869 | 91,641 |
Average rate | Closing rate | |||
| 2025 | 2024 | 2025 | 2024 | |
| Stg£1= | Stg£1= | Stg£1= | Stg£1= | |
Euro | 1.1893 | 1.1563 | 1.1970 | 1.1695 |
Danish krone | 8.8706 | 8.6183 | 8.9314 | 8.7218 |
Swedish krona | 13.6338 | 13.2851 | 12.9866 | 13.4780 |
Norwegian krone | 13.9167 | 13.3529 | 13.6617 | 13.6814 |
US dollar | 1.2767 | 1.2541 | 1.2946 | 1.2643 |
Canadian dollar | 1.7722 | 1.6932 | 1.8593 | 1.7158 |
| Total | Total | |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Assets | ||
| Non-current assets | ||
Property, plant and equipment (note 3.1) | 4,307 | 48,603 |
Right-of-use leased assets (note 3.2) | 3,343 | 10,563 |
Intangible assets (note 3.3) | 89,810 | 156,964 |
Equity accounted investments (note 3.4) | – | 5,530 |
Deferred income tax assets | 5 | 2,467 |
Total non-current assets | 97,465 | 224,127 |
| Current assets | ||
Inventories (note 3.8) | 29,548 | 23,708 |
Trade and other receivables (note 3.8) | 42,973 | 59,945 |
Total current assets | 72,521 | 83,653 |
| Liabilities | ||
| Non-current liabilities | ||
Deferred income tax liabilities | (22,903) | (41,026) |
Post employment benefit obligations (note 3.15) | – | (18,647) |
Provisions for liabilities | (673) | (13,245) |
Lease creditors | (2,427) | (6,742) |
Government grants (note 3.18) | (1) | – |
Total non-current liabilities | (26,004) | (79,660) |
| Current liabilities | ||
Trade and other payables (note 3.8) | (42,751) | (61,022) |
Provisions for liabilities | (601) | (6,919) |
Current income tax liabilities | (2,117) | (8,179) |
Lease creditors | (916) | (3,207) |
Total current liabilities | (46,385) | (79,327) |
Identifiable net assets acquired | 97,597 | 148,793 |
Goodwill (note 3.3) | 137,893 | 222,171 |
Total consideration | 235,490 | 370,964 |
| Satisfied by: | ||
Cash | 178,048 | 327,354 |
Net cash and cash equivalents acquired | (10,754) | (39,199) |
Net cash outflow | 167,294 | 288,155 |
Acquisition related liabilities (note 3.16) | 68,196 | 82,809 |
Total consideration | 235,490 | 370,964 |
| Fair value | |||
| Book value | adjustments | Fair value | |
| Total | £’000 | £’000 | £’000 |
Non-current assets (excluding goodwill) | 7,655 | 89,810 | 97,465 |
Current assets | 78,365 | (5,844) | 72,521 |
Non-current liabilities | (3,208) | (22,796) | (26,004) |
Current liabilities | (43,838) | (2,547) | (46,385) |
Identifiable net assets acquired | 38,974 | 58,623 | 97,597 |
Goodwill arising on acquisition | 196,516 | (58,623) | 137,893 |
Total consideration | 235,490 | – | 235,490 |
| 2025 | |
| £’000 | |
Revenue | 204,123 |
Profit for the financial year attributable to owners of the Parent Company | 16,465 |
| 2025 | |
| £’000 | |
Revenue | 18,050,560 |
Profit for the financial year attributable to owners of the Parent Company | 210,759 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Profit for the financial year | 221,221 | 340,538 |
| Add back non-operating expenses/(income): | ||
– tax | 87,630 | 83,213 |
– share of equity accounted investments’ profit after tax | (3,392) | (604) |
– net operating exceptionals | 173,775 | 39,309 |
– net finance costs | 106,210 | 106,249 |
Operating profit before exceptionals | 585,444 | 568,705 |
– share-based payments expense (note 2.5) | 7,544 | 9,210 |
– depreciation (including right-of-use leased assets) | 253,919 | 240,194 |
– amortisation of intangible assets (note 3.3) | 118,156 | 114,075 |
– profit on disposal of property, plant and equipment | (17,225) | (1,148) |
– amortisation of government grants (note 3.18) | (323) | (376) |
– other Changes in working capital (excluding the effects of acquisition and exchange | 3,009 | 8,562 |
| differences on consolidation): | ||
– inventories (note 3.8) | 15,055 | 122,766 |
– trade and other receivables (note 3.8) | 17,485 | 157,082 |
– trade and other payables (note 3.8) | (126,303) | (223,277) |
Cash generated from operations before exceptionals | 856,761 | 995,793 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Capital expenditure on property, plant and equipment that has been contracted for but has not been provided for in the financial statements | 63,704 | 49,974 |
Capital expenditure on property, plant and equipment that has been authorised by the Directors but has not yet been contracted for | 86,221 | 112,375 |
149,925 | 162,349 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Short-term benefits | 4,910 | 3,916 |
Post-employment benefits | 193 | 190 |
Share-based payment (calculated in accordance with the principles disclosed in note 2.5) | 1,416 | 1,692 |
6,519 | 5,798 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Capital and reserves attributable to the owners of the Parent Company | 3,073,427 | 3,091,391 |
Net debt (excl. lease creditors) (note 3.13) | 795,909 | 784,698 |
Lease creditors (note 3.13) | 356,144 | 362,383 |
Acquisition related liabilities | 104,322 | 141,777 |
At 31 March | 4,329,802 | 4,380,249 |
| Less than | Between | Between | Over | ||
| 1 year | 1 and 2 years | 2 and 5 years | 5 years | Total | |
| As at 31 March 2025 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Financial liabilities – cash outflows | |||||
Trade and other payables | (2,763,181) | – | – | – | (2,763,181) |
Interest bearing loans and borrowings | (116,827) | (213,294) | (700,143) | (952,850) | (1,983,114) |
Interest payments on interest bearing loans and borrowings | (86,145) | (77,745) | (186,449) | (98,607) | (448,946) |
Lease creditors | (64,245) | (50,473) | (97,736) | (101,517) | (313,971) |
Interest payments on lease creditors | (9,033) | (8,847) | (16,462) | (39,626) | (73,968) |
Acquisition related liabilities | (10,911) | (38,056) | (45,491) | – | (94,458) |
Cross currency swaps – gross cash outflows | (81,079) | (90,989) | (17,043) | (108,483) | (297,594) |
Other derivative financial instruments | (11,348) | (1,684) | (671) | – | (13,703) |
Interest rate swaps – net cash outflows | (7,485) | (7,687) | (5,698) | – | (20,870) |
(3,150,254) | (488,775) | (1,069,693) | (1,301,083) | (6,009,805) | |
| Derivative financial instruments – cash inflows | |||||
Cross currency swaps – gross cash inflows | 95,426 | 113,108 | 13,158 | 105,679 | 327,371 |
Other derivative financial instruments | 11,450 | 398 | 7 | – | 11,855 |
106,876 | 113,506 | 13,165 | 105,679 | 339,226 |
| Less than | Between | Between | Over | ||
| 1 year | 1 and 2 years | 2 and 5 years | 5 years | Total | |
| As at 31 March 2024 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Financial liabilities – cash outflows | |||||
Trade and other payables | (3,054,108) | – | – | – | (3,054,108) |
Interest bearing loans and borrowings | (369,797) | (87,796) | (777,079) | (736,037) | (1,970,709) |
Interest payments on interest bearing loans and borrowings | (77,432) | (71,113) | (165,416) | (110,728) | (424,689) |
Lease creditors | (77,527) | (60,105) | (111,929) | (112,822) | (362,383) |
Interest payments on lease creditors | (11,317) | (9,049) | (17,338) | (39,680) | (77,384) |
Acquisition related liabilities | (69,768) | (48,847) | (21,942) | (1,220) | (141,777) |
Cross currency swaps – gross cash outflows | (174,092) | (80,745) | (92,301) | (18,180) | (365,318) |
Other derivative financial instruments | (20,548) | (1,294) | (573) | – | (22,415) |
Interest rate swaps – net cash outflows | (3,374) | (3,142) | (6,596) | (595) | (13,707) |
(3,857,963) | (362,091) | (1,193,174) | (1,019,262) | (6,432,490) | |
| Derivative financial instruments – cash inflows | |||||
Cross currency swaps – gross cash inflows | 215,325 | 94,337 | 114,652 | 22,678 | 446,992 |
Other derivative financial instruments | 11,000 | 632 | 132 | – | 11,764 |
226,325 | 94,969 | 114,784 | 22,678 | 458,756 |
2025 | 2024 | |||
| Book value | Fair value | Book value | Fair value | |
| £’000 | £’000 | £’000 | £’000 | |
| Financial assets | ||||
Derivative financial instruments | 50,192 | 50,192 | 97,824 | 97,824 |
Trade and other receivables | 1,975,444 | 1,975,444 | 2,172,422 | 2,172,422 |
Cash and cash equivalents | 1,088,175 | 1,088,175 | 1,109,446 | 1,109,446 |
3,113,811 | 3,113,811 | 3,379,692 | 3,379,692 | |
| Financial liabilities | ||||
Borrowings (excluding lease creditors) | 1,966,042 | 1,996,543 | 1,943,518 | 1,975,789 |
Derivative financial instruments | 30,572 | 30,572 | 48,450 | 48,450 |
Acquisition related liabilities | 94,458 | 94,458 | 141,777 | 141,777 |
Trade and other payables | 2,763,181 | 2,763,181 | 3,054,108 | 3,054,108 |
4,854,253 | 4,884,754 | 5,187,853 | 5,220,124 |
| Level 1 | Level 2 | Level 3 | Total | |
| Fair value measurement as at 31 March 2025 | £’000 | £’000 | £’000 | £’000 |
| Financial assets | ||||
Derivative financial instruments (note 3.10) | – | 50,192 | – | 50,192 |
– | 50,192 | – | 50,192 | |
| Financial liabilities | ||||
Acquisition related liabilities (note 3.16) | – | – | 94,458 | 94,458 |
Derivative financial instruments (note 3.10) | – | 30,572 | – | 30,572 |
– | 30,572 | 94,458 | 125,030 | |
| Level 1 | Level 2 | Level 3 | Total | |
| Fair value measurement as at 31 March 2024 | £’000 | £’000 | £’000 | £’000 |
| Financial assets | ||||
Derivative financial instruments (note 3.10) | – | 97,824 | – | 97,824 |
– | 97,824 | – | 97,824 | |
| Financial liabilities | ||||
Acquisition related liabilities (note 3.16) | – | – | 141,777 | 141,777 |
Derivative financial instruments (note 3.10) | – | 48,450 | – | 48,450 |
– | 48,450 | 141,777 | 190,227 |
| 2025 | 2024 | |
| Impact on the carrying value of contingent consideration | £’000 | £’000 |
Forecasted average adjusted operating profit growth rate (1% movement) | 1,730 | 1,814 |
Risk adjusted discount rate (0.5% movement) | 1,066 | 1,478 |
| Gross amounts | ||||||
| of recognised | Net amounts of | Related amounts not set off in the | ||||
| financial | financial assets | Balance Sheet | ||||
| Gross amounts | liabilities set off | presented in | ||||
| of recognised | in the Balance | the Balance | Financial | Cash collateral | ||
| financial assets | Sheet | Sheet | liabilities | received | Net amount | |
| As at 31 March 2025 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Derivative financial instruments | 36,751 | – | 36,751 | (8,428) | – | 28,323 |
Cash and cash equivalents | 494,735 | – | 494,735 | (23,401) | – | 471,334 |
531,486 | – | 531,486 | (31,829) | – | 499,657 |
| Gross amounts | ||||||
| of recognised | Net amounts of | Related amounts not set off in the | ||||
| financial | financial assets | Balance Sheet | ||||
| Gross amounts | liabilities set off | presented in | ||||
| of recognised | in the Balance | the Balance | Financial | Cash collateral | ||
| financial assets | Sheet | Sheet | liabilities | received | Net amount | |
| As at 31 March 2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Derivative financial instruments | 86,060 | – | 86,060 | (21,163) | – | 64,897 |
Cash and cash equivalents | 506,506 | – | 506,506 | (34,274) | – | 472,232 |
592,566 | – | 592,566 | (55,437) | – | 537,129 |
| Net amounts | ||||||
| Gross amounts | of financial | Related amounts not set off in the | ||||
| Gross amounts | of recognised | liabilities | Balance Sheet | |||
| of recognised | financial assets | presented in | ||||
| financial | set off in the | the Balance | Financial | Cash collateral | ||
| liabilities | Balance Sheet | Sheet | assets | provided | Net amount | |
| As at 31 March 2025 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Derivative financial instruments | 16,869 | – | 16,869 | (8,428) | – | 8,441 |
Bank borrowings | 23,402 | – | 23,402 | (23,402) | – | – |
40,271 | – | 40,271 | (31,830) | – | 8,441 |
| Net amounts | ||||||
| Gross amounts | of financial | Related amounts not set off in the | ||||
| Gross amounts | of recognised | liabilities | Balance Sheet | |||
| of recognised | financial assets | presented in | ||||
| financial | set off in the | the Balance | Financial | Cash collateral | ||
| liabilities | Balance Sheet | Sheet | assets | provided | Net amount | |
| As at 31 March 2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Derivative financial instruments | 26,035 | – | 26,035 | (21,163) | – | 4,872 |
Bank borrowings | 34,274 | – | 34,274 | (34,274) | – | – |
60,309 | – | 60,309 | (55,437) | – | 4,872 |
| Annual Rate | |
Freehold buildings | 2% |
Plant and machinery | 5% – 33 1 / 3 % |
Cylinders | 6 2 / 3 % – 10% |
Motor vehicles | 10% – 33 1 / 3 % |
Fixtures, fittings & office equipment | 10% – 33 1 / 3 % |