| 2024 | 2023 | ||
| £’000 | £’000 | ||
Revenue | 2 | ||
Operating costs | 3 | ( | ( |
Property profit | 4 | ||
Operating profit | |||
Finance expense | 7 | ( | ( |
Finance income | 7 | ||
Profit before tax | |||
Income tax charge | 9 | ( | ( |
Profit after tax for the financial year | |||
| Profit attributable to: | |||
Owners of the Parent | |||
Earnings per ordinary share – basic | 11 | ||
Earnings per ordinary share – diluted | 11 |
| 2024 | 2023 | ||
| Notes | £’000 | £’000 | |
Profit after tax for the financial year | |||
| Other comprehensive income | |||
| Items that are or may be reclassified subsequently to the income statement | |||
| Currency translation effects: | |||
– on foreign currency net investments | ( | ( | |
| Fair value movement on cash flow hedges: | |||
– Effective portion of changes in fair value of cash flow hedges | |||
( | ( | ||
| Items that will not be reclassified to the income statement | |||
Remeasurement gain on Group defined benefit pension schemes | 30 | ||
Deferred tax on Group defined benefit pension schemes | 25 | ( | ( |
Total other comprehensive (expense) | ( | ( | |
Total comprehensive income for the financial year | |||
| Total comprehensive income attributable to: | |||
Owners of the Parent | |||
Total comprehensive income for the financial year |
| 2024 | 2023 | ||
| £’000 | £’000 | ||
| ASSETS | |||
| Non-current assets | |||
Goodwill | 12 | ||
Intangible assets | 15 | ||
Property, plant and equipment | 13(a) | ||
Right–of–use asset | 13(b) | ||
Investment properties | 13(d) | ||
Deferred tax assets | 25 | ||
Lease receivable | 17(b) | ||
Retirement benefit assets | 30 | ||
Other financial assets | 14 | ||
Total non-current assets | |||
| Current assets | |||
Properties held for sale | 13(c) | ||
Inventories | 16 | ||
Trade and other receivables | 17(a) | ||
Finance lease receivable | 17(b) | ||
Fixed term cash deposits | 20 | ||
Cash and cash equivalents (excluding bank overdrafts) | 20 | ||
Total current assets | |||
Total assets | |||
| EQUITY | |||
Equity share capital | 18 | ||
Share premium account | 18 | ||
Capital redemption reserve | 19 | ||
Revaluation reserve | 19 | ||
Shares to be issued reserve | 19 | ||
Cash flow hedge reserve | 19 | ( | ( |
Foreign currency translation reserve | 19 | ||
Retained earnings | |||
Treasury shares held | 18 | ( | ( |
Total equity attributable to owners of the Parent | |||
| LIABILITIES | |||
| Non-current liabilities | |||
Interest – bearing loans and borrowings | 20 | ||
Lease liabilities | 20 | ||
Provisions | 23 | ||
Retirement benefit obligations | 30 | ||
Deferred tax liabilities | 25 | ||
Deferred consideration | 27 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Interest – bearing loans and borrowings | 20 | ||
Lease liabilities | 20 | ||
Derivative financial instruments | 22 | ||
Trade and other payables | 24 | ||
Current income tax liabilities | |||
Deferred consideration | 27 | ||
Provisions | 23 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
| 2024 | 2023 | ||
| £’000 | £’000 | ||
Profit before taxation | |||
Finance income | 7 | ( | ( |
Finance expense | 7 | ||
| Operating profit | |||
Depreciation | 13(a)(b) | ||
Amortisation of intangible assets | 15 | ||
Share-based payments charge | 31 | ||
Movement in provisions | 23 | ( | ( |
Loss/(profit) on sale of property, plant and equipment | ( | ||
Property profits | ( | ( | |
Fair value gains recognised as property profits | 13(d) | ( | |
Loss on derecognition of leases | |||
Other non-cash items | |||
Contribution to pension schemes in excess of IAS 19 charge | 30 | ( | ( |
| Decrease in working capital | 26 | ||
Cash generated from operations | |||
Interest paid | ( | ( | |
Income taxes paid | 9 | ( | ( |
Cash flows from operating activities | |||
| Investing activities | |||
| Inflows | |||
Proceeds from sale of property, plant and equipment | |||
Proceeds from sale of properties held for sale | |||
Proceeds from sale of investment properties | |||
Maturity of fixed term cash deposits | |||
Interest received | |||
| Outflows | |||
Acquisition of subsidiary undertakings and businesses (net of cash/overdraft acquired) | 27 | ( | ( |
Investment in fixed term cash deposits | ( | ( | |
Deferred acquisition consideration paid | 27 | ( | ( |
Investment in intangible assets – computer software | 15 | ( | ( |
Purchase of property, plant and equipment | 13(a) | ( | ( |
( | ( | ||
Cash flows from investing activities | ( | ( | |
| Financing activities | |||
| Inflows | |||
Proceeds from the issue of share capital | |||
| Outflows | |||
Repayment of borrowings | ( | ( | |
Dividends paid | 10 | ( | ( |
Treasury shares purchased | 18 | ( | ( |
Payment of lease liabilities | ( | ( | |
( | ( | ||
Cash flows from financing activities | ( | ( | |
Net (decrease) in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at 1 January | |||
Effect of exchange rate fluctuations on cash held | ( | ( | |
Cash and cash equivalents at 31 December | |||
| Cash and cash equivalents are broken down as follows: | |||
Cash at bank and short-term deposits | 20 | ||
Bank overdrafts | 20 | ( | |
| Equity | Share | Capital | |
| share | premium | redemption | |
| capital | account | reserve | |
| £’000 | £’000 | £’000 | |
| Year to 31 December 2024 | |||
At 1 January 2024 | |||
Profit after tax for the financial year | |||
| Total other comprehensive income | |||
Remeasurement gain on pensions (net of tax) | |||
Movement in cash flow hedge reserve (net of tax) | |||
Currency translation effect on foreign currency net investments | |||
Total other comprehensive (expense) | |||
Total comprehensive income | |||
| Transactions with owners of the Parent recognised directly in equity | |||
Dividends paid (Note 10) | |||
Issue of Grafton Units | |||
Purchase of treasury shares (Note 18) | |||
Cancellation of treasury shares | ( | ||
Transfer from treasury shares | |||
Share-based payments charge | |||
Tax on share-based payments | |||
Transfer from shares to be issued reserve | |||
Transfer from revaluation reserve | |||
( | |||
At 31 December 2024 |
| Equity | Share | Capital | |
| share | premium | redemption | |
| capital | account | reserve | |
| £’000 | £’000 | £’000 | |
| Year to 31 December 2023 | |||
At 1 January 2023 | |||
Profit after tax for the financial year | |||
| Total other comprehensive income | |||
Remeasurement gain on pensions (net of tax) | |||
Movement in cash flow hedge reserve (net of tax) | |||
Currency translation effect on foreign currency net investments | |||
Total other comprehensive (expense) | |||
Total comprehensive income | |||
| Transactions with owners of the Parent recognised directly in equity | |||
Dividends paid (Note 10) | |||
Issue of Grafton Units | |||
Purchase of treasury shares (Note 18) | |||
Cancellation of treasury shares | ( | ||
Transfer from treasury shares | |||
Share-based payments charge | |||
Tax on share-based payments | |||
Transfer from shares to be issued reserve | |||
Transfer from revaluation reserve | |||
( | |||
At 31 December 2023 |
| Foreign | ||||||
| Shares to be | Cash flow | currency | ||||
| Revaluation | issued | hedge | translation | Retained | Treasury | Total |
| reserve | reserve | reserve | reserve | earnings | shares | equity |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
At 1 January 2024 7,094 223,861 2,195 | ( | ( | ||||
Profit after tax for the financial year – – – | ||||||
Remeasurement gain on pensions (net of tax) – – – | ||||||
Movement in cash flow hedge reserve (net of tax) – – – | ||||||
Currency translation effect on foreign currency net investments – – – | ( | ( | ||||
Total other comprehensive (expense) – – – | ( | ( | ||||
Total comprehensive income – – – | ( | |||||
Dividends paid (Note 10) – – – | ( | ( | ||||
Issue of Grafton Units 3 280 – | ||||||
Purchase of treasury shares (Note 18) – – – | ( | ( | ||||
Cancellation of treasury shares (353) – 353 | ( | |||||
Transfer from treasury shares – – – | ( | |||||
Share-based payments charge – – – | ||||||
Tax on share-based payments – – – | ( | ( | ||||
Transfer from shares to be issued reserve – – – | ( | |||||
Transfer from revaluation reserve – – – ( | ||||||
(350) 280 353 ( | ( | ( | ||||
At 31 December 2024 6,744 224,141 2,548 | ( | ( |
| Foreign | ||||||||||
| Shares to be | Cash flow | currency | ||||||||
| Revaluation | issued | hedge | translation | Retained | Treasury | Total | ||||
| reserve | reserve | reserve | reserve | earnings | shares | equity | ||||
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||||
| Year to 31 December 2023 | ||||||||||
At 1 January 2023 | 7,870 | 221,975 | 1,389 | ( | ( | |||||
Profit after tax for the financial year | – | – | – | |||||||
| Total other comprehensive income | ||||||||||
Remeasurement gain on pensions (net of tax) | – | – | – | |||||||
Movement in cash flow hedge reserve (net of tax) | – | – | – | |||||||
Currency translation effect on foreign currency net investments | – | – | – | ( | ( | |||||
Total other comprehensive (expense) | – | – | – | ( | ( | |||||
Total comprehensive income | – | – | – | ( | ||||||
| Transactions with owners of the Parent recognised directly in equity | ||||||||||
Dividends paid (Note 10) | – | – | – | ( | ( | |||||
Issue of Grafton Units | 30 | 1,886 | – | |||||||
Purchase of treasury shares (Note 18) | – | – | – | ( | ( | |||||
Cancellation of treasury shares | (806) | – | 806 | ( | ||||||
Transfer from treasury shares | – | – | – | ( | ||||||
Share-based payments charge | – | – | – | |||||||
Tax on share-based payments | – | – | – | |||||||
Transfer from shares to be issued reserve | – | – | – | ( | ||||||
Transfer from revaluation reserve | – | – | – | ( | ||||||
(776) | 1,886 | 806 | ( | ( | ( | ( | ||||
At 31 December 2023 | 7,094 | 223,861 | 2,195 | ( | ( |
Freehold buildings | 50 – 100 years |
Freehold land | Not depreciated |
Leasehold improvements/buildings | Lease term or up to 100 years |
Plant and machinery | 5 – 20 years |
Motor vehicles | 5 – 10 years |
Plant hire equipment | 4 – 10 years |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Revenue | ||
UK distribution | 780,778 | 818,112 |
Ireland distribution | 632,807 | 631,034 |
Netherlands distribution | 337,581 | 351,474 |
Finland distribution | 131,758 | 139,783 |
Spain distribution | 29,664 | – |
Total distribution | 1,912,588 | 1,940,403 |
Retailing | 261,055 | 258,197 |
Manufacturing | 122,157 | 135,298 |
Less: inter-segment revenue – manufacturing | (13,548) | (14,656) |
Total revenue | 2,282,252 | 2,319,242 |
Segmental operating profit before non-recurring items, intangible amortisation arising on acquisitions and other acquisition related items | ||
UK distribution | 32,438 | 47,251 |
Ireland distribution | 61,533 | 60,930 |
Netherlands distribution | 26,394 | 33,416 |
Finland distribution | 8,948 | 14,196 |
Spain distribution | 322 | – |
Total distribution | 129,635 | 155,793 |
Retailing | 34,676 | 32,728 |
Manufacturing | 24,306 | 30,269 |
| Reconciliation to consolidated operating profit | 188,617 | 218,790 |
Central activities | (15,087) | (14,541) |
173,530 | 204,249 | |
Property profit | 3,999 | 1,261 |
Operating profit before intangible amortisation arising on acquisitions and other acquisition related items | 177,529 | 205,510 |
Acquisition related items* | (4,633) | (2,730) |
Amortisation of intangible assets arising on acquisitions | (20,271) | (19,691) |
Operating profit | 152,625 | 183,089 |
Finance expense | (25,077) | (24,292) |
Finance income | 24,968 | 24,715 |
Profit before tax | 152,516 | 183,512 |
Income tax expense | (30,503) | (34,789) |
Profit after tax for the financial year | 122,013 | 148,723 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Revenue* | ||
United Kingdom | 881,907 | 929,821 |
Ireland** | 901,342 | 898,164 |
Netherlands | 337,581 | 351,474 |
Finland | 131,758 | 139,783 |
Spain | 29,664 | – |
Total revenue – continuing operations | 2,282,252 | 2,319,242 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Segment assets | ||
Distribution | 1,953,724 | 1,914,204 |
Retailing | 152,934 | 169,342 |
Manufacturing | 117,643 | 122,701 |
2,224,301 | 2,206,247 | |
| Unallocated assets | ||
Deferred tax assets | 7,453 | 6,665 |
Retirement benefit assets | 10,932 | 9,536 |
Other financial assets | 125 | 127 |
Fixed term cash deposits | 150,000 | 200,000 |
Cash and cash equivalents | 359,430 | 383,939 |
Total assets | 2,752,241 | 2,806,514 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Segment liabilities | ||
Distribution | 641,253 | 648,830 |
Retailing | 152,576 | 174,020 |
Manufacturing | 33,065 | 30,501 |
826,894 | 853,351 | |
| Unallocated liabilities | ||
Interest bearing loans and borrowings (current and non-current) | 237,372 | 204,219 |
Retirement benefit obligations | 9,591 | 15,363 |
Deferred tax liabilities | 62,040 | 60,234 |
Current income tax liabilities | 20,138 | 17,541 |
Derivative financial instruments (current) | 5 | 5 |
Total liabilities | 1,156,040 | 1,150,713 |
| Year Ended 31 December | ||||||||
Distribution | Retailing | Manufacturing | Group | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Goodwill^ | 597,036 | 607,797 | – | – | 37,265 | 37,265 | 634,301 | 645,062 |
Goodwill acquired^ | 3,863 | 15,786 | – | – | – | – | 3,863 | 15,786 |
Property, plant & equipment additions | 30,922 | 39,318 | 4,467 | 3,938 | 4,182 | 5,560 | 39,571 | 48,816 |
Property, plant & equipment acquired | 14,218 | 6,447 | – | – | – | 505 | 14,218 | 6,952 |
Right-of-use assets additions | 14,973 | 13,210 | – | 31 | 180 | 113 | 15,154 | 13,353 |
Right-of-use assets acquired | 24,413 | 820 | – | – | – | – | 24,413 | 820 |
Investment in intangible assets | 4,961 | 2,491 | 2,029 | 472 | 285 | 1,000 | 7,275 | 3,963 |
Intangible assets acquired | 15,678 | – | – | – | – | 4,890 | 15,678 | 4,890 |
Depreciation on property, plant & equipment | 34,313 | 30,975 | 4,085 | 4,045 | 4,367 | 3,961 | 42,765 | 38,981 |
Depreciation on right-of use assets | 52,444 | 48,311 | 15,811 | 16,095 | 1,396 | 1,313 | 69,651 | 65,719 |
Amortisation of intangible assets | 18,971 | 18,461 | 367 | 612 | 2,984 | 2,214 | 22,322 | 21,287 |
UK | Ireland | Netherlands | Finland | Spain | Group | |||||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Goodwill^ | 327,194 | 327,194 | 158,781 | 166,426 | 110,374 | 115,684 | 34,117 | 35,758 | 3,835 | – | 634,301 | 645,062 |
Goodwill acquired^ | – | 13,354 | – | 2,298 | – | – | – | 134 | 3,863 | – | 3,863 | 15,786 |
| Property, plant | ||||||||||||
| & equipment | ||||||||||||
additions | 16,828 | 22,144 | 16,411 | 17,997 | 4,474 | 6,371 | 1,569 | 2,304 | 289 | – | 39,571 | 48,816 |
| Property, plant | ||||||||||||
| & equipment | ||||||||||||
acquired | – | 2,085 | – | 3,824 | – | – | – | 1,043 | 14,218 | – | 14,218 | 6,952 |
| Right-of-use | ||||||||||||
assets additions | 5,420 | 2,755 | 2,127 | 4,663 | 7,562 | 4,603 | 33 | 1,332 | 12 | – | 15,154 | 13,353 |
| Right-of-use | ||||||||||||
assets acquired | – | 748 | – | 41 | – | – | – | 31 | 24,413 | – | 24,413 | 820 |
Investment in intangible assets | 3,055 | 1,304 | 2,050 | 801 | 2,042 | 1,393 | 128 | 465 | – | – | 7,275 | 3,963 |
| Intangible assets | ||||||||||||
acquired | – | 4,890 | – | – | – | – | – | – | 15,678 | – | 15,678 | 4,890 |
UK | Ireland | Netherlands | Finland | Spain | Group | |||||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Segment non- current assets* | 664,154 | 774,001 | 610,220 | 450,249 | 126,819 | 217,210 | 84,704 | 136,135 | 55,818 | – | 1,541,715 | 1,577,595 |
Properties held for sale | 763 | 4,291 | ||||||||||
Inventories | 381,803 | 361,598 | ||||||||||
Trade and other receivables | 300,020 | 262,763 | ||||||||||
| Total segment | ||||||||||||
assets | 2,224,301 | 2,206,247 | ||||||||||
Segment liabilities | 345,716 | 370,950 | 328,004 | 359,011 | 76,064 | 82,737 | 34,405 | 40,653 | 42,705 | – | 826,894 | 853,351 |
| 2024 | 2023 | |
| Total | Total | |
| £’000 | £’000 | |
Decrease in inventories (Note 26) | 28,574 | 37,821 |
Purchases and consumables | 1,407,786 | 1,430,054 |
Staff costs before non-recurring items (Note 6) | 365,952 | 350,925 |
Auditors’ remuneration – Group and subsidiaries | 1,333 | 1,325 |
Auditors’ remuneration – Audit services provided by other firms | 144 | 126 |
Depreciation (Note 13a) | 42,765 | 38,981 |
Depreciation on right-of-use assets (Note 13b) | 69,651 | 65,719 |
Lease rentals and other hire charges (Note 13b) | 2,092 | 1,310 |
Amortisation of intangible assets (Note 15) | 22,322 | 21,287 |
Loss/(profit) on disposal of property, plant and equipment | 570 | (475) |
Acquisition related costs | 4,633 | 2,730 |
Selling, distribution and administrative expenses | 187,804 | 187,611 |
2,133,626 | 2,137,414 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Audit services | ||
– Group Auditor – PwC Ireland | 770 | 763 |
– Other network firm – PwC | 539 | 537 |
1,309 | 1,300 | |
| Other assurance services* | ||
– Group Auditor – PwC Ireland | 24 | 23 |
– Other network firm – PwC | – | 2 |
24 | 25 | |
Auditors’ remuneration – audit and other assurance services | 1,333 | 1,325 |
| Other non-audit services | ||
– Group Auditor – PwC Ireland | – | – |
– Other network firm – PwC | – | – |
– | – | |
| Tax advisory services | ||
– Group Auditor – PwC Ireland | – | – |
– Other network firm – PwC | – | – |
– | – | |
| Total (including expenses) | ||
– Group Auditor – PwC Ireland | 794 | 786 |
– Other network firm – PwC | 539 | 539 |
1,333 | 1,325 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Emoluments | 3,115 | 2,208 |
Benefits under Long Term Incentive Plan (“LTIP”)* | 140 | 203 |
Total emoluments | 3,255 | 2,411 |
| Emoluments above include the following: | ||
Pension payments/contributions** | 111 | 108 |
111 | 108 |
| 2024 | 2023 | |
| Total | Total | |
Distribution | 7,783 | 7,161 |
Retailing | 1,228 | 1,287 |
Manufacturing | 393 | 354 |
Holding company | 25 | 22 |
9,429 | 8,824 |
| 2024 | 2023 | |
| Total | Total | |
| £’000 | £’000 | |
Wages and salaries | 317,154 | 302,325 |
Social welfare costs | 36,431 | 34,784 |
Share based payments charge | 1,162 | 2,127 |
Defined benefit pension (Note 30) | 128 | (252) |
Defined contribution pension and related costs | 11,077 | 11,941 |
Staff costs charged to operating profit | 365,952 | 350,925 |
Net finance cost on pension scheme obligations (Note 30) | 305 | 398 |
Charged to income statement | 366,257 | 351,323 |
Remeasurement (gain) on pension schemes (Note 30) | (5,439) | (1,320) |
Total employee benefit cost | 360,818 | 350,003 |
2024 | 2023 | |
Number of individuals* | 13 | 10 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Short term employee benefits | 3,887 | 2,475 |
Share-based payment charge | 956 | 761 |
Retirement benefits expense | 163 | 133 |
Charged to operating profit | 5,006 | 3,369 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Finance expense: | ||
Interest on bank loans, US senior notes and overdrafts* | 8,270 | 8,331 |
Interest on lease liabilities* | 15,026 | 15,563 |
Net finance cost on pension scheme obligations | 305 | 398 |
Unwinding of discount applicable to deferred consideration (Note 27) | 1,476 | – |
25,077 | 24,292 | |
| Finance income: | ||
Interest income on bank deposits* | (23,355) | (24,199) |
Foreign exchange gain | (1,613) | (516) |
(24,968) | (24,715) | |
Net finance expense/(income) recognised in income statement | 109 | (423) |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Amounts relating to items not at fair value through income statement | ||
– Total finance expense on financial liabilities | 23,296 | 23,894 |
– Total finance income on financial assets | (23,355) | (24,199) |
| Recognised directly in other comprehensive income | ||
Currency translation effects on foreign currency net investments | (33,099) | (12,210) |
Effective portion of changes in fair value of cash flow hedges | – | 31 |
(33,099) | (12,179) |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Current tax expense | ||
Irish corporation tax | 13,869 | 12,884 |
UK and other corporation tax | 15,763 | 22,041 |
Global minimum top-up tax | 524 | – |
30,156 | 34,925 | |
| Deferred tax expense | ||
Irish deferred tax relating to the origination and reversal of temporary differences | (52) | (4) |
Deferred tax expense resulting from change in tax rates | - | 13 |
UK and other deferred tax expense relating to the origination and reversal of temporary differences | 399 | (145) |
347 | (136) | |
Total income tax expense in income statement | 30,503 | 34,789 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Profit before tax | 152,516 | 183,512 |
Profit before tax multiplied by the Irish standard rate of tax of 12.5% (2023: 12.5%) | 19,065 | 22,939 |
| Effects of: | ||
Expenses not deductible for tax purposes | 2,627 | 2,299 |
Differences in effective tax rates on overseas earnings | 6,966 | 10,312 |
Effect of change in tax rates | – | 13 |
Items not previously recognised for deferred tax | 1,072 | (1,481) |
Current tax expense related to global minimum top-up tax | 524 | – |
Other differences | 249 | 707 |
Total income tax expense in income statement | 30,503 | 34,789 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Actuarial movement on pension schemes (Note 30) | 1,081 | 3 |
Employee share schemes | 42 | (345) |
1,123 | (342) |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Group | ||
Final dividend for 2023 of 26.00p per Grafton Unit – paid 9 May 2024 | 52,216 | – |
Interim dividend for 2024 of 10.50p per Grafton Unit – paid 11 October 2024 | 20,974 | – |
Final dividend for 2022 of 23.75p per Grafton Unit – paid 11 May 2023 | – | 51,611 |
Interim dividend for 2023 of 10.00p per Grafton Unit – paid 20 October 2023 | – | 20,958 |
73,190 | 72,569 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Numerator for basic, adjusted and diluted earnings per share: | ||
Profit after tax for the financial year | 122,013 | 148,723 |
Numerator for basic and diluted earnings per share | 122,013 | 148,723 |
Profit after tax for the financial year | 122,013 | 148,723 |
Amortisation of intangible assets arising on acquisitions | 20,271 | 19,691 |
Tax relating to amortisation of intangible assets arising on acquisitions | (4,573) | (4,415) |
Acquisition related items | 4,633 | 2,730 |
Tax on acquisition related items | – | (229) |
Unwinding of discount applicable to deferred consideration | 1,476 | – |
Numerator for adjusted earnings per share | 143,820 | 166,500 |
| Number of | Number of | |
| Grafton Units | Grafton Units | |
Weighted average number of Grafton Units in issue | 200,367,922 | 213,802,819 |
Dilutive effect of options and awards | 101,676 | 24,688 |
Denominator for diluted earnings per share | 200,469,598 | 213,827,507 |
| Earnings per share (pence) | ||
– Basic | 60.89 | 69.56 |
– Diluted | 60.86 | 69.55 |
| Adjusted earnings per share (pence)* | ||
– Basic | 71.78 | 77.88 |
– Diluted | 71.74 | 77.87 |
| 2024 | 2023 | |
| Cost | £’000 | £’000 |
At 1 January | 645,062 | 635,751 |
Arising on acquisitions (Note 27) | 3,863 | 15,786 |
Translation adjustment | (14,624) | (6,475) |
At 31 December | 634,301 | 645,062 |
Cash Generating Units | Goodwill | |||
| 2024 | 2023 | 2024 | 2023 | |
| Number | Number | £’000 | £’000 | |
Distribution | 5 | 4 | 597,036 | 607,797 |
Retailing | 1 | 1 | – | – |
Manufacturing* | 2 | 2 | 37,265 | 37,265 |
8 | 7 | 634,301 | 645,062 |
UK Distribution | Irish Distribution | Netherlands Distribution | Finland Distribution | UK Manufacturing | ||||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Goodwill (£’000)* | 289,929 | 289,929 | 158,781 | 166,426 | 110,374 | 115,684 | 34,117 | 35,758 | 37,265 | 37,265 |
| Value-in- | Value-in- | Value-in- | Value-in- | Value-in- | Value-in- | Value-in- | Value-in- | Value-in- | Value-in- | |
| Recoverable amount basis | use | use | use | use | use | use | use | use | use | use |
Revenue growth rate average** | 6.2% | 4.4% | 3.9% | 3.8% | 6.0% | 4.2% | 4.9% | 4.2% | 9.9% | 0.7% |
Long-term growth rate | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% |
Discount rate (pre-tax) | 12.7% | 13.1% | 9.7% | 10.9% | 9.5% | 10.6% | 9.8% | 11.2% | 12.7% | 14.6% |
| Freehold | Leasehold | ||||
| land and | improvements/ | Plant and | Motor | ||
| buildings | buildings | Machinery* | Vehicles | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Year ended 31 December 2024 | |||||
Opening net book amount | 160,147 | 61,185 | 117,499 | 28,435 | 367,266 |
Additions | 4,756 | 3,472 | 25,893 | 5,450 | 39,571 |
Arising on acquisitions (Note 27) | – | – | 14,218 | – | 14,218 |
Disposals | – | (47) | (1,453) | (343) | (1,843) |
Depreciation charge (Note 3) | (2,888) | (8,723) | (24,638) | (6,516) | (42,765) |
Reclassifications | (477) | 32 | 445 | – | – |
Exchange adjustment | (5,568) | (270) | (2,999) | (256) | (9,093) |
Closing net book amount | 155,970 | 55,649 | 128,965 | 26,770 | 367,354 |
| At 31 December 2024 | |||||
Cost | 206,581 | 128,264 | 333,913 | 57,441 | 726,199 |
Accumulated depreciation & impairment loss | (50,611) | (72,615) | (204,948) | (30,671) | (358,845) |
Net book amount | 155,970 | 55,649 | 128,965 | 26,770 | 367,354 |
| Year ended 31 December 2023 | |||||
Opening net book amount | 154,548 | 66,951 | 107,626 | 25,277 | 354,402 |
Additions | 3,927 | 2,894 | 32,927 | 9,068 | 48,816 |
Arising on acquisitions | 5,923 | 22 | 688 | 319 | 6,952 |
Disposals | – | (60) | (730) | (164) | (954) |
Depreciation charge (Note 3) | (2,644) | (8,491) | (21,893) | (5,953) | (38,981) |
Reclassification from right-of-use assets (Note 13b) | 750 | – | – | – | 750 |
Exchange adjustment | (2,357) | (131) | (1,119) | (112) | (3,719) |
Closing net book amount | 160,147 | 61,185 | 117,499 | 28,435 | 367,266 |
| At 31 December 2023 | |||||
Cost | 209,987 | 127,696 | 313,198 | 57,740 | 708,621 |
Accumulated depreciation & impairment loss | (49,840) | (66,511) | (195,699) | (29,305) | (341,355) |
Net book amount | 160,147 | 61,185 | 117,499 | 28,435 | 367,266 |
| Property & | Other | |||
| Land Leases | Vehicles | Assets | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Year ended 31 December 2024 | ||||
Opening balance at 1 January 2024 | 389,285 | 11,488 | 525 | 401,298 |
Additions* | 7,387 | 7,744 | 23 | 15,154 |
Arising on acquisitions (Note 27) | 21,214 | 3,199 | – | 24,413 |
Depreciation charge (Note 3) | (63,831) | (5,665) | (155) | (69,651) |
Disposals | (509) | (279) | (2) | (790) |
Remeasurements* | 15,412 | 522 | – | 15,934 |
Translation adjustment | (8,011) | (605) | (16) | (8,632) |
Closing net book amount | 360,947 | 16,404 | 375 | 377,726 |
| Year ended 31 December 2023 | ||||
Opening balance at 1 January 2023 | 410,074 | 9,833 | 208 | 420,115 |
Additions* | 5,847 | 7,097 | 409 | 13,353 |
Arising on acquisitions | 820 | – | – | 820 |
Depreciation charge (Note 3) | (60,603) | (5,011) | (105) | (65,719) |
Disposals | (2,084) | (347) | (2) | (2,433) |
Reclassification to property, plant and equipment (Note 13a)** | (750) | – | – | (750) |
Remeasurements* | 39,866 | 65 | 19 | 39,950 |
Translation adjustment | (3,885) | (149) | (4) | (4,038) |
Closing net book amount | 389,285 | 11,488 | 525 | 401,298 |
| 2024 | 2023 | |
| Total | Total | |
| £’000 | £’000 | |
Depreciation expense on right-of-use assets (Note 3) | 69,651 | 65,719 |
Interest expense on lease liabilities (Note 7) | 15,026 | 15,563 |
Expense relating to short term leases (Note 3) | 1,415 | 1,016 |
Expense relating to leases of low-value assets (Note 3) | 287 | 62 |
Expense relating to variable lease payments not included in measurements of lease liability (Note 3) | 390 | 232 |
Income from subleasing right-of-use assets – operating leases | 1,078 | 959 |
| Carrying | |
| Amount | |
| £’000 | |
At 1 January 2023 | 4,364 |
Transfers from investment properties | 1,348 |
Disposals | (1,348) |
Translation adjustment | (73) |
At 31 December 2023 | 4,291 |
Disposals | (3,366) |
Translation adjustment | (162) |
At 31 December 2024 | 763 |
| Level 3 | |
| Fair Value | |
| £’000 | |
At 1 January 2023 | 26,084 |
Transfers to properties held for sale | (1,348) |
Translation adjustment | (127) |
At 31 December 2023 | 24,609 |
Fair value gains | 3,191 |
Disposals | (251) |
Translation adjustment | (224) |
At 31 December 2024 | 27,325 |
| Comparable | |||
| Independent | market | 2024 | |
| valuations | transactions | Total | |
| £’000 | £’000 | £’000 | |
| Investment Properties | |||
Distribution segment | 17,562 | 6,451 | 24,013 |
Manufacturing segment | 3,312 | – | 3,312 |
Total | 20,874 | 6,451 | 27,325 |
| Comparable | |||
| Independent | market | 2023 | |
| valuations | transactions | Total | |
| £’000 | £’000 | £’000 | |
| Investment Properties | |||
Distribution segment | 14,862 | 6,276 | 21,138 |
Manufacturing segment | 3,471 | – | 3,471 |
Total | 18,333 | 6,276 | 24,609 |
| Level 3 | |||
| Fair Value | |||
Valuation technique | Description of the unobservable inputs used | £’m | |
| Assets valued using | Ireland | 6,451 | |
| comparable market transactions | • | Comparable warehouse market prices of £746 (2023: £518) per square metre. | |
• | Comparable development land prices of £40,450 (2023: £42,000) per acre. | ||
| UK | |||
• | Comparable warehouse market price of £350 (2023: £350) per square metre. | ||
• | Comparable residential market prices of £50,000 (2023: £50,000) | ||
• | Comparable market prices for industrial development land of £1.5 million | ||
| (2023: £1.5 million) per acre. | |||
| Assets valued using | Ireland | 20,874 | |
| independent valuations | • | Two properties were valued by independent property advisors during 2024. The total | |
| value was £3.3 million. | |||
| UK | |||
• | Three properties were independently valued by an independent property advisor | ||
| in December 2024 who indicated a valuation range of £14.6 million to £20.6 million. | |||
| Management determined that the appropriate fair value to recognise in the financial | |||
| statements is the mid-point of £17.6 million. (2023: based on independent property | |||
| advisor valuations of £14.9 million). | |||
Total | 27,325 | ||
| Other | |
| Investments | |
| £’000 | |
At 1 January 2023 | 129 |
Translation adjustment | (2) |
At 31 December 2023 | 127 |
Translation adjustment | (2) |
At 31 December 2024 | 125 |
| Customer | ||||
| Relationships | ||||
| Computer | Trade | & | ||
| Software | Names | Technology | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||
At 1 January 2023 | 10,347 | 40,065 | 166,590 | 217,002 |
Additions | 3,963 | – | – | 3,963 |
Acquisitions | – | 691 | 4,199 | 4,890 |
Translation adjustment | (109) | (597) | (2,509) | (3,215) |
At 1 January 2024 | 14,201 | 40,159 | 168,280 | 222,640 |
Additions | 7,275 | – | – | 7,275 |
Acquisitions (Note 27) | 161 | 8,259 | 7,258 | 15,678 |
Translation adjustment | (445) | (1,389) | (5,668) | (7,502) |
At 31 December 2024 | 21,192 | 47,029 | 169,870 | 238,091 |
| Amortisation | ||||
At 1 January 2023 | 4,682 | 9,037 | 49,571 | 63,290 |
Charge for the year | 1,596 | 3,843 | 15,848 | 21,287 |
Translation adjustment | (47) | (126) | (665) | (838) |
At 1 January 2024 | 6,231 | 12,754 | 64,754 | 83,739 |
Charge for the year | 2,051 | 3,999 | 16,272 | 22,322 |
Translation adjustment | (170) | (471) | (2,240) | (2,881) |
At 31 December 2024 | 8,112 | 16,282 | 78,786 | 103,180 |
| Net book amount | ||||
At 31 December 2024 | 13,080 | 30,747 | 91,084 | 134,911 |
At 31 December 2023 | 7,970 | 27,405 | 103,526 | 138,901 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Raw materials | 4,426 | 5,866 |
Finished goods | 2,310 | 2,211 |
Goods purchased for resale | 375,067 | 353,521 |
381,803 | 361,598 |
| 2024 | 2023 | |
| £’000 | £’000 | |
At 1 January | 56,015 | 47,157 |
Utilised/released during year | (5,635) | (1,869) |
Additional provision | 6,157 | 11,437 |
Translation adjustment | (1,890) | (710) |
At 31 December | 54,647 | 56,015 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Amounts falling due within one year: | ||
Trade receivables | 204,442 | 173,938 |
Other receivables | 71,996 | 66,352 |
276,438 | 240,290 | |
Prepayments | 23,582 | 22,473 |
300,020 | 262,763 |
| Carrying Amount | ||
| 2024 | 2023 | |
| £’000 | £’000 | |
Transferred receivables | 20,281 | – |
Interest-bearing loans and borrowings – euro bank credit facilities (Note 20) | 20,281 | – |
| Carrying Amount | ||
| 2024 | 2023 | |
| £’000 | £’000 | |
United Kingdom | 70,505 | 73,385 |
Ireland | 96,695 | 96,518 |
Netherlands | 46,287 | 49,213 |
Finland | 16,947 | 21,174 |
Spain | 46,004 | – |
276,438 | 240,290 |
| Weighted | ||||
| Gross | Carrying | Average Loss | ||
| Value | Impairment | Amount | Rate | |
| £’000 | £’000 | £’000 | % | |
Not Past Due | 248,655 | (1,217) | 247,438 | 0.5% |
| Past Due | ||||
0-30 days | 41,724 | (432) | 41,292 | 1.0% |
30-60 days | 9,529 | (3,374) | 6,155 | 35.4% |
+60 days | 8,210 | (3,075) | 5,135 | 37.5% |
59,463 | (6,881) | 52,582 | 11.6% | |
308,118 | (8,098) | 300,020 | 2.6% |
| Weighted | ||||
| Gross | Carrying | Average Loss | ||
| Value | Impairment | Amount | Rate | |
| £’000 | £’000 | £’000 | % | |
Not Past Due | 214,550 | (1,040) | 213,510 | 0.5% |
| Past Due | ||||
0-30 days | 38,291 | (598) | 37,693 | 1.6% |
30-60 days | 9,531 | (3,571) | 5,960 | 37.5% |
+60 days | 9,958 | (4,358) | 5,600 | 43.8% |
57,780 | (8,527) | 49,253 | 14.8% | |
272,330 | (9,567) | 262,763 | 3.5% |
| 2024 | 2023 | |
| £’000 | £’000 | |
| At 1 January | 9,567 | 11,418 |
| Written-off during the year | (3,091) | (3,299) |
Additional provision | 1,928 | 1,602 |
Translation adjustment | (306) | (154) |
At 31 December | 8,098 | 9,567 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Lease receivables: | ||
Lease receivables – falling due within one year | 98 | 195 |
Lease receivables – falling due after more than one year | – | 264 |
98 | 459 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Lease receivables: | ||
Due within one year | 98 | 195 |
Between one and two years | – | 154 |
Between two and three years | – | 110 |
Between three and four years | – | – |
Between four and five years | – | – |
After five years | – | – |
98 | 459 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Authorised: | ||
| Equity shares | ||
306 million ordinary shares of 5c each (2023: 306 million) | 15,300 | 15,300 |
15,300 | 15,300 |
| 2024 | ||||
| Nominal | ||||
| Issue | Number of | Value | ||
| Price | Shares | £’000 | ||
| Issued and fully paid: | ||||
| Ordinary shares – nominal value of €0.05 | ||||
At 1 January | 206,060,972 | 7,094 | ||
Issued under UK SAYE scheme* | 48,147 | 2 | ||
2021 | Long Term Incentive Plan | |||
April 2021 LTIP Award | Nil | 24,686 | 1 | |
| Share Buyback | ||||
Share Buyback – Programme 4 | (5,520,921) | (234) | ||
Share Buyback – Programme 5 | (2,810,108) | (119) | ||
At 31 December | 197,802,776 | 6,744 | ||
Total nominal share capital issued | 6,744 |
| 2023 | ||||
| Nominal | ||||
| Issue | Number of | Value | ||
| Price | Shares | £’000 | ||
| Issued and fully paid: | ||||
| Ordinary shares – nominal value of €0.05 | ||||
At 1 January | 223,901,033 | 7,870 | ||
Issued under UK SAYE scheme* | 321,284 | 14 | ||
2011 | Long Term Incentive Plan | |||
September 2020 LTIP Award | Nil | 377,688 | 16 | |
| Share Buyback | ||||
Share Buyback – Programme 2 | (6,587,790) | (286) | ||
Share Buyback – Programme 3 | (6,004,286) | (261) | ||
Share Buyback – Programme 4 | (5,569,269) | (243) | ||
Share Buyback – LTIP Awards | (377,688) | (16) | ||
At 31 December | 206,060,972 | 7,094 | ||
Total nominal share capital issued | 7,094 |
| 2024 | 2023 | |
| Group | £’000 | £’000 |
At 1 January | 223,861 | 221,975 |
Premium on issue of shares under UK SAYE scheme | 280 | 1,886 |
At 31 December | 224,141 | 223,861 |
| Transfer from | ||||||
| Purchase of | Transaction | Total Purchase | Cancellation | Treasury | Total | |
| Shares | Costs | of Shares* | of Shares | Shares** | Movement | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Buyback Programme 1 | 100,000 | 284 | 100,284 | (100,000) | (284) | – |
LTIP Awards 2022 | 7,563 | 16 | 7,579 | (7,563) | (16) | – |
Buyback Programme 2 | 93,316 | 187 | 93,503 | (93,316) | (187) | – |
Buyback Programme 3 | 50,000 | 100 | 50,100 | (50,000) | (100) | – |
LTIP Awards 2023 | 3,408 | 7 | 3,415 | (3,408) | (7) | – |
Buyback Programme 4 | 100,000 | 198 | 100,198 | (100,000) | (198) | – |
Buyback Programme 5 | 28,388 | 57 | 28,445 | (28,388) | (57) | – |
Total | 382,675 | 849 | 383,524 | (382,675) | (849) | – |
| Transfer from | ||||||
| Purchase of | Transaction | Total Purchase | Cancellation | Treasury | Total | |
| Shares | Costs | of Shares* | of Shares | Shares | Movement | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Year ended 31 December 2022 | 142,609 | 372 | 142,981 | (141,693) | – | 1,288 |
Year ended 31 December 2023 | 159,143 | 315 | 159,458 | (159,591) | (687) | (820) |
Year ended 31 December 2024 | 80,923 | 162 | 81,085 | (81,391) | (162) | (468) |
Total | 382,675 | 849 | 383,524 | (382,675) | (849) | – |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Non-current liabilities | ||
Euro bank loans | 56,053 | 65,597 |
US senior notes | 132,319 | 138,622 |
Total interest-bearing loans and borrowings | 188,372 | 204,219 |
Lease liabilities | 331,572 | 364,090 |
519,944 | 568,309 | |
| Current liabilities | ||
Bank overdrafts* | 8,375 | – |
Euro bank credit facilities | 40,625 | – |
Total interest-bearing loans and borrowings | 49,000 | – |
Lease liabilities | 72,156 | 64,888 |
121,156 | 64,888 |
| Bank | |||||||||
| overdrafts | |||||||||
| /credit | Bank | US senior | Lease | Bank | US senior | Lease | |||
| facilities | loans | notes | liabilities | Total | loans | notes | liabilities | Total | |
| 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Due within one year | 49,000 | – | – | 72,156 | 121,156 | – | – | 64,888 | 64,888 |
Between one and two years | – | – | – | 67,580 | 67,580 | – | – | 63,929 | 63,929 |
Between two and three years | – | – | – | 61,339 | 61,339 | – | – | 59,518 | 59,518 |
Between three and four years | – | – | 66,160 | 53,004 | 119,164 | – | – | 53,666 | 53,666 |
Between four and five years | – | 56,053 | – | 44,930 | 100,983 | 65,597 | 69,311 | 47,330 | 182,238 |
After five years | – | – | 66,159 | 104,719 | 170,878 | – | 69,311 | 139,647 | 208,958 |
49,000 | 56,053 | 132,319 | 403,728 | 641,100 | 65,597 | 138,622 | 428,978 | 633,197 | |
Derivatives | 5 | 5 | |||||||
Gross debt | 641,105 | 633,202 | |||||||
Fixed term cash deposits | (150,000) | (200,000) | |||||||
Cash and cash equivalents | (359,430) | (383,939) | |||||||
Net debt | 131,675 | 49,263 |
| 6 months | 6 to 12 | More than | |||||
| Effective | Total | or less | months | 1-2 years | 2-5 years | 5 years | |
| Interest Rate | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Euro deposits | 2.79% | 110,866 | 110,866 | – | – | – | – |
Sterling deposits | 4.68% | 149,962 | 149,962 | – | – | – | – |
Cash at bank | 0.00% - 4.75% | 98,602 | 98,602 | – | – | – | – |
Total cash and cash equivalents | 359,430 | 359,430 | – | – | – | – | |
| Fixed term cash deposits: | |||||||
Sterling deposits* | 4.99% | 150,000 | 150,000 | – | – | – | – |
Total fixed term cash deposits | 150,000 | 150,000 | – | – | – | – | |
| Floating rate debt: | |||||||
Bank overdrafts | 3.76% | (8,375) | (8,375) | – | – | – | – |
Euro loans | 4.20% | (56,053) | (56,053) | – | – | – | – |
Euro bank credit facilities | 3.05% | (40,625) | (40,625) | – | – | – | – |
Total floating rate debt | (105,053) | (105,053) | – | – | – | – | |
| Fixed rate debt: | |||||||
Lease liabilities | 3.81% | (403,728) | (35,791) | (36,365) | (67,580) | (159,273) | (104,719) |
US senior notes | 2.38% - 2.59% | (132,319) | – | – | – | (66,160) | (66,159) |
Total fixed rate debt | (536,047) | (35,791) | (36,365) | (67,580) | (225,433) | (170,878) | |
Derivatives | (5) | (5) | – | – | – | – | |
Total net (debt)/cash | (131,675) | 368,581 | (36,365) | (67,580) | (225,433) | (170,878) |
| 6 months | 6 to 12 | More than | |||||
| Effective | Total | or less | months | 1-2 years | 2-5 years | 5 years | |
| Interest Rate | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Euro deposits | 3.67% | 113,005 | 113,005 | – | – | – | – |
Sterling deposits | 5.20% | 68,132 | 68,132 | – | – | – | – |
Cash at bank | 0.00% - 5.25% | 202,802 | 202,802 | – | – | – | – |
Total cash and cash equivalents | 383,939 | 383,939 | – | – | – | – | |
| Fixed term cash deposits: | |||||||
Sterling deposits* | 5.60% | 200,000 | 200,000 | – | – | – | – |
Total fixed term cash deposits | 200,000 | 200,000 | – | – | – | – | |
| Floating rate debt: | |||||||
Euro loans | 4.97% | (65,597) | (65,597) | – | – | – | – |
Total floating rate debt | (65,597) | (65,597) | – | – | – | – | |
| Fixed rate debt: | |||||||
Lease liabilities | 3.63% | (428,978) | (32,444) | (32,444) | (63,929) | (160,514) | (139,647) |
US senior notes | 2.49% | (138,622) | – | – | – | (69,311) | (69,311) |
Total fixed rate debt | (567,600) | (32,444) | (32,444) | (63,929) | (229,825) | (208,958) | |
Derivatives | (5) | (5) | – | – | – | – | |
Total net (debt)/cash | (49,263) | 485,893 | (32,444) | (63,929) | (229,825) | (208,958) |
| Total | ||||
| Fair value | Fair value | Amortised | carrying | |
| through OCI | through P&L | cost | value | |
| £’000 | £’000 | £’000 | £’000 | |
Other financial assets* | 125 | – | – | 125 |
Trade and other receivables* | – | – | 276,438 | 276,438 |
Lease receivables* | – | – | 98 | 98 |
Fixed term cash deposits* | – | – | 150,000 | 150,000 |
Cash and cash equivalents* | – | – | 359,430 | 359,430 |
125 | – | 785,966 | 786,091 | |
Foreign currency forwards | (5) | – | – | (5) |
Euro bank loans** | – | – | (56,053) | (56,053) |
Euro bank credit facilities | – | – | (40,625) | (40,625) |
Bank overdrafts | – | – | (8,375) | (8,375) |
US senior notes** | – | – | (132,319) | (132,319) |
Lease liabilities* | – | – | (403,728) | (403,728) |
Trade and other payables* | – | – | (354,319) | (354,319) |
Deferred consideration on acquisition of businesses | – | (4,136) | – | (4,136) |
(5) | (4,136) | (995,419) | (999,560) |
| Total | ||||
| Fair value | Fair value | Amortised | carrying | |
| through OCI | through P&L | cost | value | |
| £’000 | £’000 | £’000 | £’000 | |
Other financial assets* | 127 | – | – | 127 |
Trade and other receivables* | – | – | 240,290 | 240,290 |
Lease receivables* | – | – | 459 | 459 |
Fixed term cash deposits* | – | – | 200,000 | 200,000 |
Cash and cash equivalents* | – | – | 383,939 | 383,939 |
127 | – | 824,688 | 824,815 | |
Foreign currency forwards | (5) | – | – | (5) |
Euro bank loans** | – | – | (65,597) | (65,597) |
US senior notes** | – | – | (138,622) | (138,622) |
Lease liabilities* | – | – | (428,978) | (428,978) |
Trade and other payables* | – | – | (357,604) | (357,604) |
Deferred consideration on acquisition of businesses | – | (4,890) | – | (4,890) |
(5) | (4,890) | (990,801) | (995,696) |
| 2024 | 2024 | 2024 | |
| Level 2 | Level 3 | Total | |
| £’000 | £’000 | £’000 | |
| Liabilities measured and recognised at fair value | |||
Other derivative instruments – designated as hedging instruments | (5) | – | (5) |
Deferred consideration on acquisition of businesses | – | (4,136) | (4,136) |
| Liabilities not measured at fair value | |||
| Liabilities at amortised cost | |||
US senior notes | (125,397) | – | (125,397) |
| 2023 | 2023 | 2023 | |
| Level 2 | Level 3 | Total | |
| £’000 | £’000 | £’000 | |
| Liabilities measured and recognised at fair value | |||
Other derivative instruments – designated as hedging instruments | (5) | – | (5) |
Deferred consideration on acquisition of businesses | – | (4,890) | (4,890) |
| Liabilities not measured at fair value | |||
| Liabilities at amortised cost | |||
US senior notes | (129,686) | – | (129,686) |
| Inter-relationship between key | |||
| unobservable inputs and fair value | |||
Type | Valuation technique | Significant unobservable inputs | measurement |
| Financial assets and liabilities measured at fair value | |||
Foreign currency forwards | The fair value of foreign | Not applicable | Not applicable |
| currency forwards is calculated | |||
| as the present value of the | |||
| estimated future cashflows based | |||
| on observable yield curves, spot | |||
| and forward currency rates | |||
| Financial assets and liabilities not held at fair value | |||
Other financial liabilities* | Discounted cash flows | Not applicable | Not applicable |
| Inter-relationship between key | |||
| unobservable inputs and fair value | |||
Type | Valuation technique | Significant unobservable inputs | measurement |
| Financial assets and liabilities measured at fair value | |||
Contingent deferred consideration | The fair value of deferred | Not applicable | Not applicable |
| consideration is calculated | |||
| assuming a probability of | |||
| payout, which will be based on | |||
| achievement of EBITA/EBITDA | |||
| targets, and discounted to | |||
| present value using market | |||
| derived discount rates. The fair | |||
| value assumes achievement of | |||
| targets but is sensitive to change | |||
| in the assessed probability of | |||
| achieving targets. | |||
| 2024 | 2023 | |
| £’000 | £’000 | |
Trade and other receivables | 276,438 | 240,290 |
Fixed term cash deposits | 150,000 | 200,000 |
Cash and cash equivalents | 359,430 | 383,939 |
785,868 | 824,229 |
| Carrying Amount | ||
| 2024 | 2023 | |
| £’000 | £’000 | |
United Kingdom | 184,964 | 212,664 |
Republic of Ireland | 92,287 | 86,931 |
Netherlands | 12,048 | 11,381 |
Finland | 15,940 | 21,282 |
Spain | 3,267 | – |
France | 50,924 | 51,681 |
359,430 | 383,939 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Gross amounts of cash and cash equivalents | 464,434 | 468,530 |
Amounts set off in the balance sheet* | (105,004) | (84,591) |
Net amounts of cash and cash equivalents in the balance sheet | 359,430 | 383,939 |
| Carrying Amount | ||
| 2024 | 2023 | |
| £’000 | £’000 | |
United Kingdom | 150,000 | 200,000 |
| Equity | Profit after tax | |
| £’000 | £’000 | |
| 31 December 2024 | ||
10% strengthening of sterling currency against the euro | (74,518) | (7,360) |
| 31 December 2023 | ||
10% strengthening of sterling currency against the euro | (71,567) | (7,756) |
| Between | ||||||
| Carrying | Contractual | Within | Between | 2 and | Greater than | |
| Amount | Cash Flow* | 1 Year | 1 and 2 Years | 5 Years | 5 Years | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Non-Derivative Financial Liabilities | ||||||
Bank loans | 56,053 | 68,699 | 2,449 | 2,449 | 63,801 | – |
Bank credit facilities | 40,625 | 41,881 | 41,881 | – | – | – |
Bank overdrafts | 8,375 | 8,421 | 8,421 | – | – | – |
US senior notes | 132,319 | 148,243 | 3,297 | 3,297 | 74,144 | 67,505 |
Lease liabilities | 403,728 | 470,076 | 85,795 | 79,103 | 180,336 | 124,842 |
Trade and other payables (Note 24) | 354,319 | 354,319 | 354,319 | – | – | – |
Deferred consideration on acquisition of businesses | 4,136 | 4,503 | 3,703 | 800 | – | – |
| Derivative Financial Instruments | ||||||
Other derivatives | 5 | 5 | 5 | – | – | – |
999,560 | 1,096,147 | 499,870 | 85,649 | 318,281 | 192,347 |
| Between | ||||||
| Carrying | Contractual | Within | Between | 2 and | Greater than | |
| Amount | Cash Flow* | 1 Year | 1 and 2 Years | 5 Years | 5 Years | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Non-Derivative Financial Liabilities | ||||||
Bank loans | 65,597 | 82,725 | 3,396 | 3,387 | 75,942 | – |
US senior notes | 138,622 | 158,831 | 3,456 | 3,456 | 79,366 | 72,553 |
Lease liabilities | 428,978 | 503,382 | 79,389 | 76,187 | 184,894 | 162,912 |
Trade and other payables | 357,604 | 357,604 | 357,604 | – | – | – |
Deferred consideration on acquisition of businesses | 4,890 | 6,811 | 2,604 | 3,407 | 800 | – |
| Derivative Financial Instruments | ||||||
Other derivatives | 5 | 5 | 5 | – | – | – |
995,696 | 1,109,358 | 446,454 | 86,437 | 341,002 | 235,465 |
| Carrying | Expected | 6 Months or | 6 to 12 | 1 to 2 | 2 to 3 | 3 to 4 | 4 to 5 | |
| Amount | Cash Flow | Less | Months | Years | Years | Years | Years | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Other derivatives | (5) | (5) | (5) | – | – | – | – | – |
| Carrying | Expected | 6 Months or | 6 to 12 | 1 to 2 | 2 to 3 | 3 to 4 | 4 to 5 | |
| Amount | Cash Flow | Less | Months | Years | Years | Years | Years | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Other derivatives | (5) | (5) | (5) | – | – | – | – | – |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Included in current liabilities and current assets: | ||
Fair value of other derivatives | (5) | (5) |
| Notional | Notional | |||||
| payable | receivable | |||||
| amount of | amount of | |||||
| contracts | contracts | Fair value | Fair value | |||
| outstanding | outstanding | asset | liability | |||
Hedge Period | Nature of hedging instrument | £’000 | £’000 | £’000 | £’000 | |
| Forward purchase | ||||||
| Foreign Currency | December 2024 – | of foreign currency | ||||
| Forwards* | January 2025 | liabilities | 1,140 | 1,140 | – | (5) |
| Notional | Notional | |||||
| payable | receivable | |||||
| amount of | amount of | |||||
| contracts | contracts | Fair value | Fair value | |||
| outstanding | outstanding | asset | liability | |||
Hedge Period | Nature of hedging instrument | £’000 | £’000 | £’000 | £’000 | |
| Forward purchase | ||||||
| Foreign Currency | December 2023 - | of foreign currency | ||||
| Forwards* | January 2024 | liabilities | 1,280 | 1,280 | – | (5) |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Non-current liabilities | ||
Insurance provision | 6,156 | 7,448 |
Dilapidations provision | 6,181 | 4,925 |
Other provisions | 705 | 1,478 |
13,042 | 13,851 | |
| Current liabilities | ||
Insurance provision | 2,051 | 2,482 |
Disposal provisions | 1,303 | 1,366 |
Other provisions | 1,492 | 1,533 |
4,846 | 5,381 |
Insurance | Dilapidations | |||
| 2024 | 2023 | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | |
At 1 January | 9,930 | 11,882 | 4,925 | 4,709 |
Charge in year | 1,883 | 2,642 | 1,483 | 329 |
Utilised | – | – | (77) | (69) |
Released | (1,102) | (1,728) | (33) | – |
Paid during the year | (2,075) | (2,628) | – | – |
Foreign exchange | (429) | (238) | (117) | (44) |
At 31 December | 8,207 | 9,930 | 6,181 | 4,925 |
Non-current | 6,156 | 7,448 | 6,181 | 4,925 |
Current | 2,051 | 2,482 | – | – |
Disposal Provisions | Other Provisions | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 January | 1,366 | 1,394 | 3,011 | 3,108 | 19,232 | 21,093 |
Charge in year | – | – | – | – | 3,366 | 2,971 |
Utilised | – | – | (206) | – | (283) | (69) |
Released | – | – | (550) | (69) | (1,685) | (1,797) |
Paid during the year | – | – | – | – | (2,075) | (2,628) |
Foreign exchange | (63) | (28) | (58) | (28) | (667) | (338) |
At 31 December | 1,303 | 1,366 | 2,197 | 3,011 | 17,888 | 19,232 |
Non-current | – | – | 705 | 1,478 | 13,042 | 13,851 |
Current | 1,303 | 1,366 | 1,492 | 1,533 | 4,846 | 5,381 |
| 2024 | 2023^ | |
| £’000 | £’000 | |
Trade payables | 264,328 | 264,490 |
Accruals | 89,991 | 93,114 |
354,319 | 357,604 | |
Social welfare | 2,443 | 2,210 |
Employee income tax | 6,418 | 6,351 |
Value added tax | 37,962 | 34,086 |
401,142 | 400,251 |
| Net (assets)/ | Net (assets)/ | |||||
| Assets | Liabilities | liabilities | Assets | Liabilities | liabilities | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Property, plant and equipment | (2,272) | 33,682 | 31,410 | (991) | 30,211 | 29,220 |
Employee share schemes | (584) | – | (584) | (883) | – | (883) |
Other items | (3,560) | 1,071 | (2,489) | (2,136) | 1,122 | (1,014) |
Intangibles | – | 27,287 | 27,287 | – | 28,901 | 28,901 |
Pension | (1,037) | – | (1,037) | (2,655) | – | (2,655) |
(Assets)/Liabilities | (7,453) | 62,040 | 54,587 | (6,665) | 60,234 | 53,569 |
| Recognised in | ||||||
| Recognised | equity/other | Foreign | ||||
| Balance | in profit | comprehensive | exchange | Arising on | Balance | |
| 1 Jan 24 | or loss | income | retranslation | acquisitions | 31 Dec 24 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Property, plant and equipment | 29,220 | 2,972 | – | (762) | (20) | 31,410 |
Employee share schemes | (883) | 257 | 42 | – | – | (584) |
Other items | (1,014) | 1,180 | – | 37 | (2,692) | (2,489) |
Intangibles | 28,901 | (4,573) | – | (920) | 3,879 | 27,287 |
Pension | (2,655) | 511 | 1,081 | 26 | – | (1,037) |
53,569 | 347 | 1,123 | (1,619) | 1,167 | 54,587 |
| Recognised in | ||||||
| Recognised | equity/other | Foreign | ||||
| Balance | in profit | comprehensive | exchange | Arising on | Balance | |
| 1 Jan 23 | or loss | income | retranslation | acquisitions | 31 Dec 23 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Property, plant and equipment | 26,868 | 1,974 | – | (330) | 708 | 29,220 |
Employee share schemes | (909) | 371 | (345) | – | – | (883) |
Other items | (2,393) | 1,382 | – | (3) | – | (1,014) |
Intangibles | 32,583 | (4,415) | – | (490) | 1,223 | 28,901 |
Pension | (3,201) | 552 | 3 | (9) | – | (2,655) |
52,948 | (136) | (342) | (832) | 1,931 | 53,569 |
| Trade and | Trade and | |||
| Inventory | other receivables | other payables^ | Total | |
| £’000 | £’000 | £’000 | £’000 | |
At 1 January 2023 | 399,565 | 267,694 | (415,424) | 251,835 |
Translation adjustment | (5,511) | (3,549) | 5,629 | (3,431) |
Acquisitions | 5,365 | 2,840 | (2,970) | 5,235 |
Movement in 2023 | (37,821) | (4,222) | 12,514 | (29,529) |
At 1 January 2024 | 361,598 | 262,763 | (400,251) | 224,110 |
Translation adjustment | (11,427) | (8,174) | 12,511 | (7,090) |
Acquisitions (Note 27) | 60,206 | 39,764 | (20,520) | 79,450 |
Interest accruals* | – | (87) | (834) | (921) |
Movement in 2024 | (28,574) | 5,754 | 7,952 | (14,868) |
At 31 December 2024 | 381,803 | 300,020 | (401,142) | 280,681 |
| Total | |
| £’000 | |
Property, plant and equipment (Note 13a) | 14,218 |
Right-of-use asset (Note 13b) | 24,413 |
Intangible assets – computer software (Note 15) | 161 |
Intangible assets – trade names (Note 15) | 8,259 |
Intangible assets – customer relationships (Note 15) | 7,258 |
Inventories (Note 26) | 60,206 |
Trade and other receivables (Note 26)* | 39,764 |
Trade and other payables (Note 26) | (20,520) |
Lease liability | (24,413) |
Corporation tax liability | (2,467) |
Deferred tax liability (Note 25) | (3,879) |
Deferred tax asset (Note 25) | 2,712 |
Cash acqured | 1,614 |
Bank overdraft acquired | (4,541) |
Bank loans acquired | (42,330) |
Net assets acquired | 60,455 |
Goodwill (Note 12) | 3,863 |
Consideration | 64,318 |
| Satisfied by: | |
Cash paid | 64,318 |
Deferred consideration (Note 27) | – |
| 64,318 | |
| Net cash outflow – arising on acquisitions | |
Cash consideration | 64,318 |
Add: bank overdraft acquired | 4,541 |
Less: cash and cash equivalents acquired | (1,614) |
| 67,245 |
| Fair Value | Consideration | Goodwill | |
| £’000 | £’000 | £’000 | |
Total acquisitions | 60,455 | 64,318 | 3,863 |
| 2024 | 2023 | |
| £’000 | £’000 | |
At 1 January | 4,890 | 5,229 |
Acquisitions (Note 27) | – | 2,323 |
Paid during the year | (2,145) | (2,586) |
Unwinding of discount applicable to deferred consideration (Note 7) | 1,476 | – |
Translation adjustment | (85) | (76) |
4,136 | 4,890 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Non-current | 599 | 3,289 |
Current | 3,537 | 1,601 |
4,136 | 4,890 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Net (decrease) in cash and cash equivalents | (24,069) | (324,904) |
Net movement in fixed term cash deposits | (50,000) | 200,000 |
Net movement in derivative financial instruments | – | 24 |
Bank loans acquired with subsidiaries (Note 27) | (42,330) | – |
Lease liabilities acquired with subsidiaries (Note 27) | (24,413) | (820) |
Movement in debt and lease financing | 49,531 | 61,260 |
Change in net (debt) resulting from cash flows | (91,281) | (64,440) |
Translation adjustment | 8,869 | 6,290 |
Movement in net (debt) in the year | (82,412) | (58,150) |
Net (debt)/cash at 1 January | (49,263) | 8,887 |
Net (debt) at 31 December | (131,675) | (49,263) |
| Balance | Acquisition | Non-cash | Translation | Balance | ||
| 1 Jan 24 | Cashflow | (Note 27) | movements | adjustment | 31 Dec 24 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cash and cash equivalents | 383,939 | (17,275) | 1,614 | – | (8,848) | 359,430 |
Bank overdrafts | – | (3,867) | (4,541) | – | 33 | (8,375) |
Fixed term cash deposits | 200,000 | (50,000) | – | – | – | 150,000 |
| Interest bearing loans and borrowings: | ||||||
Non-current liabilities | (204,219) | 6,704 | – | – | 9,143 | (188,372) |
Current liabilities | – | 1,452 | (42,330) | – | 253 | (40,625) |
Total interest-bearing loans and borrowings | (204,219) | 8,156 | (42,330) | – | 9,396 | (228,997) |
Lease liabilities | (428,978) | 86,666 | (24,413) | (45,291) | 8,288 | (403,728) |
Derivatives – current | (5) | – | – | – | – | (5) |
Net (debt) | (49,263) | 23,680 | (69,670) | (45,291) | 8,869 | (131,675) |
| Balance | Non-cash | Translation | Balance | |||
| 1 Jan 23 | Cashflow | Acquisition | movements | adjustment | 31 Dec 23 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cash and cash equivalents | 711,721 | (333,157) | 8,253 | – | (2,878) | 383,939 |
Fixed term cash deposits | – | 200,000 | – | – | – | 200,000 |
Interest bearing loans and borrowings: | – | |||||
Non-current liabilities | (253,502) | 44,494 | – | – | 4,789 | (204,219) |
Current liabilities | – | – | – | – | – | – |
Total interest-bearing loans and borrowings | (253,502) | 44,494 | – | – | 4,789 | (204,219) |
Lease liabilities | (449,303) | 83,243 | (820) | (66,477) | 4,379 | (428,978) |
Derivatives – current | (29) | 24 | – | – | – | (5) |
Net cash/(debt) | 8,887 | (5,396) | 7,433 | (66,477) | 6,290 | (49,263) |
| 2024 | 2023 | |
| £’000 | £’000 | |
Contracted for | 8,362 | 12,753 |
Not contracted for | 52,038 | 48,718 |
60,400 | 61,471 |
| 2024 | 2023 | |
| £’000 | £’000 | |
UK | 26,428 | 27,500 |
Ireland | 22,500 | 22,788 |
Netherlands | 6,533 | 8,484 |
Finland | 2,819 | 2,699 |
Spain | 2,120 | – |
60,400 | 61,471 | |
Amounts relating to intangibles included above | 7,275 | 9,980 |
| At | At | At | At | |
| 31 Dec 2024 | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2023 | |
| Irish schemes | UK schemes | Irish schemes | UK schemes | |
| Projected | Projected | |||
Valuation method | Projected Unit | Projected Unit | Unit | Unit |
Rate of increase in salaries | N/A | N/A | N/A | N/A |
Rate of increase of pensions in payment | – | 3.00% | – | 2.90% |
Rate of revaluation of non-retired member benefits up to retirement | 1.80%-1.85% | 2.60% | 1.95%-2.05% | 2.40% |
Discount rate | 3.45% | 5.50% | 3.15% | 4.50% |
Inflation rate increase* | 1.85% | 2.60%/3.10% | 2.05% | 2.40%/3.00% |
2024 | Mortality (years) | Ireland | UK | 2023 | Mortality (years) | Ireland | UK |
Future Pensioner aged 65: | Male | 22.1 | 20.9 | Future Pensioner aged 65: | Male | 22.4 | 20.7 |
Female | 24.8 | 24.4 | Female | 25.0 | 23.5 | ||
Current Pensioner aged 65: | Male | 21.7 | 20.5 | Current Pensioner aged 65 | Male | 21.9 | 20.3 |
Female | 24.1 | 23.8 | Female | 24.3 | 22.8 |
| 2024 | 2023 | |||
| % | £’000 | % | £’000 | |
UK equities | 1 | 1,418 | 1 | 1,296 |
Overseas (non-UK) equities | 14 | 24,943 | 9 | 17,546 |
Government bonds | 29 | 51,348 | 24 | 46,116 |
Corporate bonds | 7 | 12,349 | 15 | 28,724 |
Property | – | – | 1 | 2,330 |
Diversified growth funds | 8 | 14,376 | 16 | 31,965 |
Liability driven investment (“LDI”) | 21 | 37,439 | 14 | 27,357 |
Annuity buy-in | 19 | 34,384 | 19 | 38,256 |
Cash/money market funds | 1 | 2,118 | 1 | 1,514 |
100 | 178,375 | 100 | 195,104 | |
Actuarial value of liabilities | (177,034) | (200,931) | ||
Asset/(deficit) in the schemes | 1,341 | (5,827) | ||
| Represented by: | ||||
Retirement benefit assets | 10,932 | 9,536 | ||
Retirement benefit obligations | (9,591) | (15,363) | ||
1,341 | (5,827) |
| 2024 | 2023 | |
| £’000 | £’000 | |
Return on plan assets excluding interest income | (9,753) | 6,450 |
Interest income on plan assets | 7,151 | 7,917 |
Return on plan assets excluding impact of buy-in | (2,602) | 14,367 |
Less: effect of annuity buy-in | – | (1,252) |
Actual return on plan assets | (2,602) | 13,115 |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| Quoted | Unquoted | Total | Quoted | Unquoted | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Equity – UK* | – | 1,418 | 1,418 | – | 1,296 | 1,296 |
Equity – Other* | – | 24,943 | 24,943 | – | 17,546 | 17,546 |
Bonds – Government* | – | 51,348 | 51,348 | – | 46,116 | 46,116 |
Bonds – Corporate* | – | 12,349 | 12,349 | – | 28,724 | 28,724 |
Property* | – | – | – | – | 2,330 | 2,330 |
Cash/money market funds* | – | 2,118 | 2,118 | – | 1,514 | 1,514 |
Diversified growth funds* | – | 14,376 | 14,376 | – | 31,965 | 31,965 |
Annuity buy-in | – | 34,384 | 34,384 | – | 38,256 | 38,256 |
LDI* | – | 37,439 | 37,439 | – | 27,357 | 27,357 |
Total | – | 178,375 | 178,375 | – | 195,104 | 195,104 |
Assumption | Change in Assumptions | Impact on Scheme Liabilities |
Discount rate | Increase by 0.25%/Decrease by 0.25% | Reduce by 3.2%/Increase by 3.3% |
Rate of inflation | Increase by 0.25% | Increase by 1.6% |
Life expectancy | Increase by 1 year | Increase by 3.5% |
| Year Ended 31 December | ||||||
Assets | Liabilities | Net asset/(deficit) | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 January | 195,104 | 192,298 | (200,931) | (202,782) | (5,827) | (10,484) |
Interest income on plan assets | 7,151 | 7,917 | – | – | 7,151 | 7,917 |
Contributions by employer | 2,604 | 3,574 | – | – | 2,604 | 3,574 |
Contributions by members | – | 23 | – | (23) | – | – |
Benefit payments | (11,976) | (11,773) | 11,976 | 11,773 | – | – |
Current service cost | – | – | – | (57) | – | (57) |
Curtailment gain | – | – | – | 403 | – | 403 |
Other long term (expense)/credit | – | – | (91) | (41) | (91) | (41) |
Interest cost on scheme liabilities | – | – | (7,456) | (8,315) | (7,456) | (8,315) |
Administration costs | (37) | (53) | – | – | (37) | (53) |
| Remeasurements | ||||||
Actuarial (loss)/gain arising from – experience variations | – | – | 1,369 | (978) | 1,369 | (978) |
– financial assumptions | – | – | 14,637 | (7,432) | 14,637 | (7,432) |
– demographic assumptions | – | – | (814) | 4,532 | (814) | 4,532 |
Return on plan assets excluding interest income | (9,753) | 5,198 | – | – | (9,753) | 5,198 |
Translation adjustment | (4,718) | (2,080) | 4,276 | 1,989 | (442) | (91) |
At 31 December | 178,375 | 195,104 | (177,034) | (200,931) | 1,341 | (5,827) |
Related deferred tax asset (net) | 1,037 | 2,655 | ||||
Net pension asset/(liability) | 2,378 | (3,172) |
| 2024 | 2023 | |
| £’000 | £’000 | |
Current service cost | – | 57 |
Curtailment gain | – | (403) |
Other long term benefit (credit)/expense | 91 | 41 |
Administration costs | 37 | 53 |
Total operating expense/(credit) | 128 | (252) |
Net finance costs on pension scheme obligations | 305 | 398 |
Total expense recognised in income statement | 433 | 146 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Remeasurement gain on pensions | 5,439 | 1,320 |
Deferred tax on pensions | (1,081) | (3) |
4,358 | 1,317 |
Ireland | UK | |||
2024 | 2023 | 2024 | 2023 | |
Average duration of defined benefit obligation (years) | 15.00 | 15.00 | 12.00 | 13.00 |
2024 | 2023 | |
Active plan participants | 0% | 0% |
Deferred plan participants | 56% | 58% |
Retirees | 44% | 42% |
100% | 100% |
| 2024 | 2023 | |
| £’000 | £’000 | |
LTIP | 671 | 1,450 |
UK SAYE Scheme | 491 | 677 |
1,162 | 2,127 |
| LTIP 2024 | LTIP 2023 | |
| 20 March 2024 | 31 March 2023 | |
Share price at date of award | £9.78 | £8.87 |
Exercise price | N/A | N/A |
Number of employees | 58 | 161 |
Number of share awards | 637,662 | 807,889 |
Vesting period | 3 years | 3 years |
Expected volatility | 29.2% | 33.0% |
Award life | 3 years | 3 years |
Expected life | 3 years | 3 years |
Risk free rate | 4.07% | 3.61% |
Expected dividends expressed as dividend yield | 3.45% | 3.53% |
Valuation model – EPS | Black Scholes/ | Black Scholes/ |
Valuation model – TSR | Monte-Carlo | Monte-Carlo |
Fair value of share award – EPS component | £8.82 | £7.98 |
Fair value of share award – TSR component | £5.65 | £5.36 |
| 2024 | 2023 | |
| Number | Number | |
Outstanding at 1 January | 1,374,973 | 1,454,899 |
Granted in year | 665,988 | 807,889 |
Forfeited and expired | (555,220) | (510,127) |
Exercised | (24,686) | (377,688) |
Outstanding at 31 December | 1,461,055 | 1,374,973 |
| 2024 | 2023 | |||
| Option price | Option price | |||
| Number | £ | Number | £ | |
Outstanding at 1 January | 59,184 | 5.78 | 366,513 | 5.78 |
Forfeited | (14,791) | 5.78 | (19,900) | 5.78 |
Exercised | (44,393) | 5.78 | (287,429) | 5.78 |
Outstanding at 31 December | – | 59,184 |
| 2024 | 2023 | |||
| Option price | Option price | |||
| Number | £ | Number | £ | |
Outstanding at 1 January | 250,680 | 7.93 | 324,194 | 7.93 |
Forfeited | (29,169) | 7.93 | (73,129) | 7.93 |
Exercised | (2,662) | 7.93 | (385) | 7.93 |
Outstanding at 31 December | 218,849 | 250,680 |
| 2024 | 2023 | |||
| Option price | Option price | |||
| Number | £ | Number | £ | |
Outstanding at 1 January | 316,039 | 6.83 | – | – |
Granted | – | 6.83 | 351,232 | 6.83 |
Forfeited | (41,132) | 6.83 | (35,193) | 6.83 |
Exercised | (1,092) | 6.83 | – | – |
Outstanding at 31 December | 273,815 | 316,039 |
| 2024 | ||
| Option price | ||
| Number | £ | |
Outstanding at 1 January | – | – |
Granted | 299,202 | 8.02 |
Forfeited | (29,441) | 8.02 |
Exercised | – | 8.02 |
Outstanding at 31 December | 269,761 |