£m | Notes | 2022 | 2021 |
Revenue | 1 | ||
Adjusted operating profit | 2(a) | ||
Adjusting items | 3 | ||
Amortisation of acquired intangible assets | ( | ( | |
Operating profit | 2(a) | ||
Interest on lease liabilities | 6(a) | ( | ( |
Other finance costs | 6(a) | ( | ( |
Finance income | 6(a) | ||
Profit before tax | |||
Tax | 7(a) | ( | ( |
Profit from continuing operations | |||
Profit from discontinued operations | 8 | ||
Profit for the year | |||
| Total profit for the year is all attributable to the owners of the Company. | |||
| Earnings per ordinary share: | |||
Adjusted basic earnings per share | 20(b) | ||
| Basic | |||
– from continuing operations | 20(a) | ||
– total | 20(a) | ||
| Diluted | |||
– from continuing operations | 20(a) | ||
– total | 20(a) |
£m | Notes | 2022 | 2021 |
Profit for the year | |||
| Items that will not be reclassified subsequently to profit and loss: | |||
Actuarial (loss) / gain on defined benefit pension schemes | 18(b) | ( | |
Income tax relating to other comprehensive income | 7(b) | ( | |
| Items that may be reclassified subsequently to profit and loss: | |||
Foreign exchange differences on retranslation of foreign operations | |||
Fair value gains on cash flow hedges | 27(a) | ||
Deferred tax on cash flow hedge | 7(b) | ( | |
Total other comprehensive (loss) / income for the year net of tax | ( | ||
Total comprehensive income for the year | |||
| Total comprehensive income for the year attributable to the owners of the Company arises from: | |||
Continuing operations | |||
Discontinued operations | |||
£m | Notes | 2022 | 2021 |
| Assets | |||
| Non-current assets | |||
Goodwill | 9(a) | ||
Other intangible assets | 9(b) | ||
Property, plant and equipment | 10 | ||
Right-of-use assets | 11(a) | ||
Other receivables | 14 | ||
Deferred tax asset | 16 | ||
Derivative financial instruments | 28 | ||
Retirement benefit asset | 18(b) | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 12 | ||
Derivative financial instruments | 28 | ||
Trade and other receivables | 14 | ||
Tax debtor | |||
Cash and cash equivalents, excluding bank overdrafts | 23(b) | ||
Total current assets | |||
Total assets | |||
| Equity and liabilities | |||
| Capital and reserves | |||
Issued share capital | 19 | ||
Share premium account | 19 | ||
Cash flow hedge reserve | 27 | ||
Merger reserve | 19 | ||
Revaluation reserve | 19 | ||
Own shares | 19 | ( | ( |
Foreign exchange reserve | 19 | ||
Other reserves | 19 | ||
Retained earnings | 19 | ||
Total equity | |||
| Non-current liabilities | |||
Interest-bearing loans and borrowings | 22 | ||
Lease liabilities | 11(a) | ||
Deferred tax liabilities | 16 | ||
Long-term provisions | 15 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Interest-bearing loans and borrowings | 22 | ||
Lease liabilities | 11(a) | ||
Derivative financial instruments | 27 | ||
Trade and other payables | 17 | ||
Tax liabilities | |||
Short-term provisions | 15 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
| Cash flow | Own | Own | Foreign | ||||||||
| Share | Share | hedge | Merger | Revaluation | shares – | shares – | exchange | Retained | Total | ||
| £m | capital | premium | reserve | reserve | reserve | treasury | ESOT | reserve | Other | earnings | equity |
At 1 January 2021 | – | – | ( | – | |||||||
Profit for the year | – | – | – | – | – | – | – | – | – | ||
| Other comprehensive income | |||||||||||
for the year net of tax | – | – | – | – | – | – | – | – | |||
Total comprehensive income for the year | – | – | – | – | – | – | – | – | |||
Demerger dividend | – | – | – | – | – | – | – | – | – | ( | ( |
Dividends paid | – | – | – | – | – | – | – | – | – | ( | ( |
Adjustments in respect of revalued fixed assets | – | – | – | – | ( | – | – | – | – | ||
| Shares purchased in share | |||||||||||
| buyback and held as treasury | |||||||||||
shares (note 19) | – | – | – | – | – | ( | – | – | – | – | ( |
| Share purchased in share | |||||||||||
buyback and held as own shares by ESOT (note 19) | – | – | – | – | – | – | ( | – | – | – | ( |
Sale of own shares | – | – | – | – | – | – | – | – | – | ||
Own shares movement | – | – | – | – | – | – | – | – | ( | ||
| Equity-settled share-based | |||||||||||
payments | – | – | – | – | – | – | – | – | – | ||
| Tax on equity-settled | |||||||||||
share-based payments | – | – | – | – | – | – | – | – | – | ( | ( |
Tax on revalued assets | – | – | – | – | ( | – | – | – | – | – | ( |
At 1 January 2022 | – | ( | ( | – | |||||||
Profit for the year | – | – | – | – | – | – | – | – | – | ||
| Other comprehensive income | |||||||||||
for the year net of tax | – | – | – | – | – | – | – | ( | ( | ||
| Total comprehensive income | |||||||||||
for the year | – | – | – | – | – | – | – | ||||
Other dividends | – | – | – | – | – | – | – | – | – | ( | ( |
Adjustments in respect of revalued fixed assets | – | – | – | – | ( | – | – | – | – | ||
| Shares purchased in share | |||||||||||
| buyback and held as treasury | |||||||||||
shares (note 19) | – | – | – | – | – | ( | – | – | – | – | ( |
| Shares purchased in share | |||||||||||
buyback and held as own shares by ESOT (note 19) | – | – | – | – | – | – | ( | – | – | – | ( |
Sale of own shares | – | – | – | – | – | – | – | – | – | ||
Own shares movement | – | – | – | – | – | – | – | – | ( | – | |
Cancelled shares | ( | – | – | – | – | – | – | ( | |||
| Equity-settled share-based | |||||||||||
payments, net of tax | – | – | – | – | – | – | – | – | – | ||
| Tax on equity-settled | |||||||||||
share-based payments | – | – | – | – | – | – | – | – | – | ( | ( |
Tax on revalued assets | – | – | – | – | – | – | – | – | |||
At 31 December 2022 | – | ( |
£m | 2022 | 2021 |
| Cash flows from operating activities | ||
| Operating profit | ||
| Adjustments for: | ||
| Depreciation of property, plant and equipment | ||
| Depreciation of right-of-use assets | ||
| Amortisation of other intangibles | ||
| Amortisation of acquisition-related intangibles | ||
| Share-based payments | ||
| Foreign exchange | ( | |
| Gain on disposal of property, plant and equipment | ( | ( |
| Purchase of tool hire assets | ( | ( |
| Increase in inventories | ( | ( |
| Increase in receivables | ( | ( |
| (Decrease) / increase in payables | ( | |
| Payments in respect of adjusting items in excess of the income statement charge | ( | ( |
Cash generated from operations | ||
| Interest paid and debt arrangement fees | ( | ( |
| Interest on lease liabilities | ( | ( |
Income taxes paid | ( | ( |
Net cash from continuing operating activities | ||
Net cash from discontinued operating activities | ||
Net cash from operating activities | ||
| Cash flows from investing activities | ||
Interest received | ||
| Proceeds on disposal of property, plant and equipment | ||
| Purchase/development of computer software | ( | ( |
| Purchases of freehold land and buildings | ( | ( |
| Purchases of other property, plant and equipment | ( | ( |
| Acquisition of subsidiary, net of cash acquired | ( | |
Disposal of subsidiaries | ||
Cash flows from other investments | ||
| Net cash (outflow) / inflow from continuing investing activities | ( | |
Net cash outflow from discontinued investing activities | ( | |
Net cash (outflow) / inflow from investing activities | ( | |
| Cash flows from financing activities | ||
| Bank facility fee | ( | |
| Shares purchased in share buyback | ( | ( |
| Sale of own shares | ||
| Repayment of lease liabilities | ( | ( |
| Payments to pension scheme | ( | ( |
| Dividends paid | ( | ( |
| Financing transactions with discontinued operations | ( | |
| Proceeds from borrowings | ||
| Repayment of bonds | ( | |
Repayment of borrowings | ( | |
| Net cash used in continuing financing activities | ( | ( |
Net cash used in discontinued financing activities | ( | |
Net cash used in financing activities | ( | ( |
Net decrease in cash and cash equivalents | ( | ( |
| Cash and cash equivalents at 1 January | ||
Cash and cash equivalents at 31 December (note 23) |