2024 | 2023 | ||||||
| Before | Before | ||||||
| amortisation | Amortisation | Total | amortisation | Amortisation | Total | ||
| Notes | $m | $m | $m | $m | $m | $m | |
| Revenue | |||||||
Rental revenue | 3 | ||||||
Sale of new equipment, merchandise and consumables | 3 | ||||||
Sale of used rental equipment | 3 | ||||||
| Operating costs | |||||||
Staff costs | 4 | ( | ( | ( | ( | ||
Other operating costs | 4 | ( | ( | ( | ( | ||
Used rental equipment sold | 4 | ( | ( | ( | ( | ||
( | ( | ( | ( | ||||
EBITDA¹ | |||||||
Depreciation | 4 | ( | ( | ( | ( | ||
Amortisation of intangibles | 4, 5 | ( | ( | ( | ( | ||
Operating profit | 3, 4 | ( | ( | ||||
Interest income | 6 | ||||||
Interest expense | 6 | ( | ( | ( | ( | ||
Profit on ordinary activities before taxation | ( | ( | |||||
Taxation | 7, 21 | ( | ( | ( | ( | ||
Profit attributable to equity holders of the Company | ( | ( | |||||
Basic earnings per share | 8 | ( | ( | ||||
Diluted earnings per share | 8 | ( | ( |
| 2024 | 2023 | ||
| Note | $m | $m | |
Profit attributable to equity holders of the Company for the financial year | |||
| Items that will not be reclassified to profit or loss: | |||
Movements on equity instruments held at fair value | ( | ||
Remeasurement of the defined benefit pension plan | 24 | ( | ( |
Tax on defined benefit pension plan | |||
( | ( | ||
| Items that may be reclassified subsequently to profit or loss: | |||
Foreign currency translation differences | ( | ( | |
Loss on cash flow hedge | ( | ||
( | ( | ||
Total other comprehensive loss for the year | ( | ( | |
Total comprehensive income for the year |
| 2024 | 2023 | ||
| Notes | $m | $m | |
| Current assets | |||
Inventories | 10 | ||
Trade and other receivables | 11 | ||
Current tax asset | |||
Cash and cash equivalents | 12 | ||
| Non-current assets | |||
| Property, plant and equipment | |||
– rental equipment | 13 | ||
– other assets | 13 | ||
Right-of-use assets | 14 | ||
Goodwill | 15 | ||
Other intangible assets | 15 | ||
Other non-current assets | 16 | ||
Current tax asset | |||
Net defined benefit pension plan asset | 24 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 17 | ||
Current tax liability | |||
Lease liabilities | 18 | ||
Provisions | 20 | ||
| Non-current liabilities | |||
Lease liabilities | 18 | ||
Long-term borrowings | 19 | ||
Provisions | 20 | ||
Deferred tax liabilities | 21 | ||
Other non-current liabilities | |||
Net defined benefit pension plan liability | 24 | ||
Total liabilities | |||
| Equity | |||
Share capital | 22 | ||
Share premium account | |||
Capital redemption reserve | |||
Own shares held by the Company | 22 | ( | ( |
Own shares held by the ESOT | 22 | ( | ( |
Cumulative foreign exchange translation differences | ( | ( | |
Retained reserves | |||
Equity attributable to equity holders of the Company | |||
Total liabilities and equity |
| Own | Own | Cumulative | ||||||
| shares | shares | foreign | ||||||
| Share | Capital | held by | held | exchange | ||||
| Share | premium | redemption | the | by | translation | Retained | ||
| capital | account | reserve | Company | the ESOT | differences | reserves | Total | |
| $m | $m | $m | $m | $m | $m | $m | $m | |
At 1 May 2022 | ( | ( | ( | |||||
Profit for the year | ||||||||
| Other comprehensive income: | ||||||||
Movement on equity instruments held at fair value | ( | ( | ||||||
Foreign currency translation differences | ( | ( | ||||||
Loss on cash flow hedge | ( | ( | ||||||
| Remeasurement of the defined benefit pension | ||||||||
plan (note 24) | ( | ( | ||||||
Tax on defined benefit pension scheme | ||||||||
Total comprehensive income for the year | ( | |||||||
Dividends paid (note 9) | ( | ( | ||||||
Own shares purchased by the ESOT (note 22) | ( | ( | ||||||
Own shares purchased by the Company (note 22) | ( | ( | ||||||
Share-based payments (note 23) | ||||||||
Tax on share-based payments | ||||||||
At 30 April 2023 | ( | ( | ( | |||||
Profit for the year | ||||||||
| Other comprehensive income: | ||||||||
Foreign currency translation differences | ( | ( | ||||||
Loss on cash flow hedge | ||||||||
| Remeasurement of the defined benefit pension | ||||||||
plan (note 24) | ( | ( | ||||||
Tax on defined benefit pension scheme | ||||||||
Total comprehensive income for the year | ( | |||||||
Dividends paid (note 9) | ( | ( | ||||||
Own shares purchased by the ESOT (note 22) | ( | ( | ||||||
Own shares purchased by the Company (note 22) | ( | ( | ||||||
Share-based payments (note 23) | ||||||||
Tax on share-based payments | ||||||||
At 30 April 2024 | ( | ( | ( |
| 2024 | 2023 | ||
| Notes | $m | $m | |
| Cash flows from operating activities | |||
Cash generated from operations before changes in rental equipment | 26(a) | ||
Payments for rental property, plant and equipment | ( | ( | |
Proceeds from disposal of rental property, plant and equipment | |||
Cash generated from operations | |||
Financing costs paid | ( | ( | |
Tax paid | ( | ( | |
Net cash generated from operating activities | |||
| Cash flows from investing activities | |||
Acquisition of businesses | 26(c) | ( | ( |
Disposal of businesses | |||
Financial asset investments | 25 | ( | ( |
Payments for non-rental property, plant and equipment | ( | ( | |
Proceeds from disposal of non-rental property, plant and equipment | |||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Drawdown of loans | |||
Redemption of loans | ( | ( | |
Repayment of principal under lease liabilities | 18 | ( | ( |
Dividends paid | 9 | ( | ( |
Purchase of own shares by the ESOT | ( | ( | |
Purchase of own shares by the Company | ( | ( | |
Net cash generated from financing activities | |||
(Decrease)/increase in cash and cash equivalents | ( | ||
Opening cash and cash equivalents | |||
Effect of exchange rate differences | ( | ( | |
Closing cash and cash equivalents | 12 |
| 2024 | 2023 | ||
| Notes | $m | $m | |
| Reconciliation of net cash flows to net debt | |||
Decrease/(increase) in cash and cash equivalents in the year | ( | ||
Increase in debt through cash flow | |||
Change in net debt from cash flows | |||
Exchange differences | ( | ( | |
Debt acquired | 27 | ||
Deferred costs of debt raising | |||
New lease liabilities | |||
Increase in net debt in the year | |||
Net debt at 1 May | |||
Net debt at 30 April | 26(b) |
Pound sterling | Canadian dollar | |||
2024 | 2023 | 2024 | 2023 | |
| Average for the year | ||||
ended 30 April | 1.26 | 1.20 | 0.74 | 0.75 |
At 30 April | 1.25 | 1.26 | 0.73 | 0.74 |
| Per annum | |
Freehold property | 2% |
Rental equipment | 4% to 33% |
Motor vehicles | 7% to 25% |
Office and workshop equipment | 20% |
| Per annum | |
Brand names | 7% to 100% |
Customer lists | 7% to 50% |
Contract related | 14% to 50% |
| Corporate | |||||
| US | Canada | UK | items | Group | |
| Year ended 30 April 2024 | $m | $m | $m | $m | $m |
| Revenue | |||||
Rental revenue | 8,320.8 | 567.0 | 742.4 | – | 9,630.2 |
| Sale of new equipment, merchandise | |||||
and consumables | 244.5 | 45.4 | 79.8 | – | 369.7 |
Sale of used rental equipment | 741.4 | 52.0 | 65.4 | – | 858.8 |
9,306.7 | 664.4 | 887.6 | – | 10,858.7 | |
EBITDA | 4,405.5 | 268.9 | 250.1 | (31.9) | 4,892.6 |
Depreciation | (1,772.6) | (166.8) | (177.3) | (1.0) | (2,117.7) |
Segment result | 2,632.9 | 102.1 | 72.8 | (32.9) | 2,774.9 |
Amortisation | (120.9) | ||||
Net financing costs | (544.5) | ||||
Profit before taxation | 2,109.5 | ||||
Taxation | (511.1) | ||||
Profit attributable to equity shareholders | 1,598.4 | ||||
Segment assets | 18,148.4 | 1,901.0 | 1,517.1 | 6.5 | 21,573.0 |
Cash | 20.8 | ||||
Taxation assets | 57.5 | ||||
Total assets | 21,651.3 | ||||
Segment liabilities | 3,519.4 | 419.0 | 301.2 | 15.1 | 4,254.7 |
Corporate borrowings and accrued interest | 8,077.7 | ||||
Taxation liabilities | 2,234.3 | ||||
Total liabilities | 14,566.7 | ||||
Other non-cash expenditure – share-based payments | 33.4 | 2.1 | 3.9 | 8.1 | 47.5 |
Capital expenditure | 4,411.7 | 536.0 | 270.2 | – | 5,217.9 |
| Corporate | |||||
| US | Canada | UK | items | Group | |
| Year ended 30 April 2023 | $m | $m | $m | $m | $m |
| Revenue | |||||
Rental revenue | 7,502.6 | 523.8 | 671.8 | – | 8,698.2 |
Sale of new equipment, merchandise and consumables | 186.1 | 66.2 | 89.4 | – | 341.7 |
Sale of used rental equipment | 533.7 | 32.1 | 61.6 | – | 627.4 |
8,222.4 | 622.1 | 822.8 | – | 9,667.3 | |
EBITDA | 3,955.3 | 253.5 | 231.0 | (28.0) | 4,411.8 |
Depreciation | (1,490.6) | (127.6) | (152.9) | (1.0) | (1,772.1) |
Segment result | 2,464.7 | 125.9 | 78.1 | (29.0) | 2,639.7 |
Amortisation | (117.7) | ||||
Net financing costs | (366.2) | ||||
Profit before taxation | 2,155.8 | ||||
Taxation | (538.1) | ||||
Profit attributable to equity shareholders | 1,617.7 | ||||
Segment assets | 15,637.5 | 1,567.3 | 1,427.8 | 7.5 | 18,640.1 |
Cash | 29.9 | ||||
Taxation assets | 59.3 | ||||
Total assets | 18,729.3 | ||||
Segment liabilities | 3,382.1 | 380.2 | 276.0 | 19.4 | 4,057.7 |
Corporate borrowings and accrued interest | 6,655.9 | ||||
Taxation liabilities | 2,007.7 | ||||
Total liabilities | 12,721.3 | ||||
Other non-cash expenditure – share-based payments | 32.5 | 2.2 | 3.1 | 7.0 | 44.8 |
Capital expenditure | 4,062.7 | 496.4 | 413.7 | – | 4,972.8 |
Revenue | Segment assets | Capital expenditure | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| $m | $m | $m | $m | $m | $m | |
United States | 9,306.7 | 8,222.4 | 16,426.3 | 14,085.2 | 4,411.7 | 4,062.7 |
Canada | 664.4 | 622.1 | 1,767.9 | 1,441.6 | 536.0 | 496.4 |
United Kingdom | 887.6 | 822.8 | 1,309.5 | 1,257.8 | 270.2 | 413.7 |
10,858.7 | 9,667.3 | 19,503.7 | 16,784.6 | 5,217.9 | 4,972.8 |
2024 | 2023 | |||||
| Before | Before | |||||
| amortisation | Amortisation | Total | amortisation | Amortisation | Total | |
| $m | $m | $m | $m | $m | $m | |
| Staff costs: | ||||||
Salaries | 2,265.1 | – | 2,265.1 | 2,026.0 | – | 2,026.0 |
Social security costs | 172.3 | – | 172.3 | 155.9 | – | 155.9 |
Other pension costs | 47.7 | – | 47.7 | 40.2 | – | 40.2 |
2,485.1 | – | 2,485.1 | 2,222.1 | – | 2,222.1 | |
| Other operating costs: | ||||||
Vehicle costs | 658.0 | – | 658.0 | 620.3 | – | 620.3 |
Spares, consumables and external repairs | 547.8 | – | 547.8 | 488.8 | – | 488.8 |
Facility costs | 115.7 | – | 115.7 | 112.3 | – | 112.3 |
Other external charges | 1,523.7 | – | 1,523.7 | 1,369.7 | – | 1,369.7 |
2,845.2 | – | 2,845.2 | 2,591.1 | – | 2,591.1 | |
Used rental equipment sold | 635.8 | – | 635.8 | 442.3 | – | 442.3 |
| Depreciation and amortisation: | ||||||
Depreciation of tangible assets | 1,913.6 | – | 1,913.6 | 1,600.5 | – | 1,600.5 |
Depreciation of right-of-use assets | 204.1 | – | 204.1 | 171.6 | – | 171.6 |
Amortisation of intangibles | – | 120.9 | 120.9 | – | 117.7 | 117.7 |
2,117.7 | 120.9 | 2,238.6 | 1,772.1 | 117.7 | 1,889.8 | |
8,083.8 | 120.9 | 8,204.7 | 7,027.6 | 117.7 | 7,145.3 |
| 2024 | 2023 | |
| $m | $m | |
Cost of inventories recognised as expense | 1,010.8 | 826.5 |
Net charge of allowance on trade receivables | 83.7 | 47.3 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Salaries and short-term employee benefits | 4,173 | 7,825 |
Post-employment benefits | 30 | 23 |
National insurance and social security | 800 | 804 |
Share-based payments | 5,287 | 4,632 |
10,290 | 13,284 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Fees payable for the audit of the Group’s annual accounts | 2,780 | 1,543 |
| Fees payable for other services to the Group: | ||
– the audit of the Group’s UK subsidiaries pursuant to legislation | 48 | 29 |
– audit-related assurance services | 113 | 108 |
– other assurance services | 190 | 238 |
3,131 | 1,918 |
| 2024 | 2023 | |
| $m | $m | |
Amortisation of intangibles | 120.9 | 117.7 |
Taxation | (30.2) | (29.6) |
90.7 | 88.1 |
| 2024 | 2023 | |
| $m | $m | |
| Interest income: | ||
Net income on the defined benefit pension plan asset | 0.9 | 0.6 |
Other interest | 0.9 | 2.0 |
Total interest income | 1.8 | 2.6 |
| Interest expense: | ||
Bank interest payable | 175.1 | 116.7 |
Interest payable on senior notes | 232.3 | 142.8 |
Interest payable on lease liabilities | 128.0 | 100.9 |
Non-cash unwind of discount on liabilities | 2.2 | 1.2 |
Amortisation of deferred debt raising costs | 8.7 | 7.2 |
Total interest expense | 546.3 | 368.8 |
| 2024 | 2023 | |
| $m | $m | |
| Analysis of the tax charge | ||
| Current tax | ||
– current tax on income for the year | 294.9 | 282.6 |
– adjustments to prior year | (3.9) | (7.6) |
291.0 | 275.0 | |
| Deferred tax | ||
– origination and reversal of temporary differences | 236.1 | 261.3 |
– adjustments to prior year | (16.0) | 1.8 |
220.1 | 263.1 | |
Total taxation charge | 511.1 | 538.1 |
| Comprising: | ||
– United States | 504.1 | 499.5 |
– Canada | 3.7 | 13.3 |
– United Kingdom | 3.3 | 25.3 |
511.1 | 538.1 |
| 2024 | 2023 | |
| $m | $m | |
Profit on ordinary activities before tax | 2,109.5 | 2,155.8 |
Profit on ordinary activities multiplied by the rate of corporation tax in the UK of 25% (2023: 19.5%) | 527.4 | 420.2 |
| Effects of: | ||
Use of foreign tax rates on overseas income | 9.9 | 123.2 |
Adjustments to prior years | (19.9) | (5.8) |
Enhanced tax deductions for fixed asset purchases, research and development and other activities | (16.4) | (3.7) |
Expenses not allowable for tax | 9.7 | 4.4 |
Other | 0.4 | (0.2) |
Total taxation charge | 511.1 | 538.1 |
2024 | 2023 | |||||
| Weighted | Per | Weighted | Per | |||
| average no. | share | average no. | share | |||
| Earnings | of shares | amount | Earnings | of shares | amount | |
| $m | million | cents | $m | million | cents | |
Basic earnings per share | 1,598.4 | 437.0 | 365.8 | 1,617.7 | 439.1 | 368.4 |
Share options and share plan awards | – | 2.5 | (2.1) | – | 2.8 | (2.3) |
Diluted earnings per share | 1,598.4 | 439.5 | 363.7 | 1,617.7 | 441.9 | 366.1 |
Basic | Diluted | |||
| 2024 | 2023 | 2024 | 2023 | |
| cents | cents | cents | cents | |
Basic earnings per share | 365.8 | 368.4 | 363.7 | 366.1 |
Amortisation of intangibles | 27.6 | 26.8 | 27.5 | 26.6 |
Tax on amortisation | (6.9) | (6.7) | (6.9) | (6.7) |
Adjusted earnings per share | 386.5 | 388.5 | 384.3 | 386.0 |
| 2024 | 2023 | |
| $m | $m | |
Final dividend paid on 12 September 2023 of | 368.2 | 291.7 |
Interim dividend paid on 8 February 2024 of 15.75¢ (2023: 15.00¢) per 10p ordinary share | 68.4 | 64.9 |
436.6 | 356.6 | |
| Reconciliation to consolidated cash flow statement | ||
Dividends declared (recognised in the consolidated statement of changes in equity) | 436.6 | 356.6 |
Translation adjustment | (0.5) | 1.2 |
Dividends paid | 436.1 | 357.8 |
| 2024 | 2023 | |
| $m | $m | |
Raw materials, consumables and spares | 87.3 | 102.5 |
Goods for resale | 74.7 | 78.8 |
162.0 | 181.3 |
| 2024 | 2023 | |
| $m | $m | |
Trade receivables | 1,668.8 | 1,492.0 |
Less: loss allowance | (140.7) | (107.2) |
1,528.1 | 1,384.8 | |
| Other receivables | ||
– Accrued revenue | 121.4 | 109.6 |
– Other | 200.7 | 164.8 |
1,850.2 | 1,659.2 |
| Trade receivables past due by: | ||||||
| Less than | 30–60 | 60–90 | More than | |||
| Current | 30 days | days | days | 90 days | Total | |
| $m | $m | $m | $m | $m | $m | |
Carrying value at 30 April 2024 | 870.9 | 396.2 | 150.6 | 73.1 | 178.0 | 1,668.8 |
Carrying value at 30 April 2023 | 787.9 | 395.1 | 153.1 | 51.8 | 104.1 | 1,492.0 |
| 2024 | 2023 | |
| $m | $m | |
At 1 May | 107.2 | 85.6 |
Amounts written off or recovered during the year | (50.1) | (25.4) |
Increase in allowance recognised in income statement | 83.7 | 47.3 |
Currency movements | (0.1) | (0.3) |
At 30 April | 140.7 | 107.2 |
| 2024 | 2023 | |
| $m | $m | |
Cash and cash equivalents | 20.8 | 29.9 |
| Office and | |||||
| Land and | Rental | workshop | Motor | ||
| buildings | equipment | equipment | vehicles | Total | |
| $m | $m | $m | $m | $m | |
| Cost or valuation | |||||
At 1 May 2022 | 548.8 | 13,538.8 | 403.1 | 1,066.3 | 15,557.0 |
Exchange differences | (3.1) | (48.1) | (1.1) | (3.7) | (56.0) |
Acquisitions | 25.6 | 618.6 | (2.5) | 39.8 | 681.5 |
Reclassifications | – | (2.0) | 2.0 | – | – |
Additions | 164.5 | 3,262.1 | 113.5 | 232.0 | 3,772.1 |
Disposals | (7.5) | (1,543.8) | (12.7) | (108.5) | (1,672.5) |
At 30 April 2023 | 728.3 | 15,825.6 | 502.3 | 1,225.9 | 18,282.1 |
Exchange differences | (2.1) | (22.5) | (0.8) | (1.6) | (27.0) |
Acquisitions | 2.0 | 533.4 | 1.0 | 35.9 | 572.3 |
Reclassifications | 0.5 | 2.0 | 1.9 | (4.4) | – |
Additions | 268.4 | 3,624.0 | 131.2 | 287.1 | 4,310.7 |
Disposals | (11.7) | (2,217.3) | (17.2) | (139.6) | (2,385.8) |
At 30 April 2024 | 985.4 | 17,745.2 | 618.4 | 1,403.3 | 20,752.3 |
| Depreciation | |||||
At 1 May 2022 | 194.9 | 5,724.5 | 267.7 | 477.3 | 6,664.4 |
Exchange differences | (1.0) | (22.2) | (0.7) | (1.4) | (25.3) |
Acquisitions | 0.7 | 207.8 | 0.5 | 16.4 | 225.4 |
Reclassifications | – | (0.3) | 0.3 | – | – |
Charge for the period | 35.4 | 1,384.0 | 60.7 | 120.4 | 1,600.5 |
Disposals | (7.1) | (1,117.3) | (9.9) | (89.7) | (1,224.0) |
At 30 April 2023 | 222.9 | 6,176.5 | 318.6 | 523.0 | 7,241.0 |
Exchange differences | (0.7) | (9.1) | (0.6) | (0.6) | (11.0) |
Acquisitions | – | 92.6 | 0.4 | 12.4 | 105.4 |
Reclassifications | 0.2 | 0.9 | 0.9 | (2.0) | – |
Charge for the period | 48.7 | 1,640.8 | 75.7 | 148.4 | 1,913.6 |
Disposals | (10.1) | (1,607.3) | (14.3) | (113.5) | (1,745.2) |
At 30 April 2024 | 261.0 | 6,294.4 | 380.7 | 567.7 | 7,503.8 |
| Net book value | |||||
At 30 April 2024 | 724.4 | 11,450.8 | 237.7 | 835.6 | 13,248.5 |
At 30 April 2023 | 505.4 | 9,649.1 | 183.7 | 702.9 | 11,041.1 |
| Property | Other | ||
| leases | leases | Total | |
| $m | $m | $m | |
| Cost or valuation | |||
At 1 May 2022 | 2,245.9 | 20.3 | 2,266.2 |
Exchange differences | (16.7) | – | (16.7) |
Additions | 324.5 | 10.4 | 334.9 |
Acquisitions | 151.5 | – | 151.5 |
Remeasurement | 53.4 | – | 53.4 |
Disposals | (15.1) | (2.6) | (17.7) |
At 30 April 2023 | 2,743.5 | 28.1 | 2,771.6 |
Exchange differences | (5.7) | (0.1) | (5.8) |
Additions | 294.6 | 21.8 | 316.4 |
Acquisitions | 99.2 | – | 99.2 |
Remeasurement | 71.8 | – | 71.8 |
Disposals | (63.4) | (2.3) | (65.7) |
At 30 April 2024 | 3,140.0 | 47.5 | 3,187.5 |
| Depreciation | |||
At 1 May 2022 | 396.8 | 4.6 | 401.4 |
Exchange differences | (2.7) | – | (2.7) |
Charge for the period | 167.8 | 3.8 | 171.6 |
Disposals | (3.2) | (1.5) | (4.7) |
At 30 April 2023 | 558.7 | 6.9 | 565.6 |
Exchange differences | (1.6) | – | (1.6) |
Charge for the period | 197.3 | 6.8 | 204.1 |
Disposals | (4.9) | (1.3) | (6.2) |
At 30 April 2024 | 749.5 | 12.4 | 761.9 |
| Net book value | |||
At 30 April 2024 | 2,390.5 | 35.1 | 2,425.6 |
At 30 April 2023 | 2,184.8 | 21.2 | 2,206.0 |
| Other intangible assets | ||||||
| Brand | Customer | Contract | ||||
| Goodwill | names | lists | related | Total | Total | |
| $m | $m | $m | $m | $m | $m | |
| Cost or valuation | ||||||
At 1 May 2022 | 2,300.0 | 29.0 | 901.3 | 108.9 | 1,039.2 | 3,339.2 |
Recognised on acquisition | 574.0 | 0.5 | 166.0 | 4.1 | 170.6 | 744.6 |
Exchange differences | (8.5) | (0.1) | (9.3) | (0.5) | (9.9) | (18.4) |
At 30 April 2023 | 2,865.5 | 29.4 | 1,058.0 | 112.5 | 1,199.9 | 4,065.4 |
Recognised on acquisition | 353.4 | – | 76.6 | 9.6 | 86.2 | 439.6 |
Additions | – | – | 0.7 | – | 0.7 | 0.7 |
Disposals | – | – | (1.9) | – | (1.9) | (1.9) |
Exchange differences | (7.4) | – | (3.5) | (0.2) | (3.7) | (11.1) |
At 30 April 2024 | 3,211.5 | 29.4 | 1,129.9 | 121.9 | 1,281.2 | 4,492.7 |
| Amortisation | ||||||
At 1 May 2022 | – | 28.3 | 4 37.3 | 98.3 | 563.9 | 563.9 |
Charge for the period | – | 0.7 | 110.0 | 7.0 | 117.7 | 117.7 |
Exchange differences | – | (0.1) | (4.7) | (0.3) | (5.1) | (5.1) |
At 30 April 2023 | – | 28.9 | 542.6 | 105.0 | 676.5 | 676.5 |
Charge for the period | – | 0.4 | 115.6 | 4.9 | 120.9 | 120.9 |
Exchange differences | – | – | (1.9) | (0.2) | (2.1) | (2.1) |
At 30 April 2024 | – | 29.3 | 656.3 | 109.7 | 795.3 | 795.3 |
| Net book value | ||||||
At 30 April 2024 | 3,211.5 | 0.1 | 473.6 | 12.2 | 485.9 | 3,697.4 |
At 30 April 2023 | 2,865.5 | 0.5 | 515.4 | 7.5 | 523.4 | 3,388.9 |
| 2024 | 2023 | |
| $m | $m | |
| Sunbelt US | ||
Power and HVAC | 292.7 | 292.3 |
Climate Control | 90.3 | 85.3 |
General equipment and related businesses | 2,150.7 | 1,927.0 |
2,533.7 | 2,304.6 | |
| Sunbelt Canada | ||
General equipment and related businesses | 460.9 | 346.1 |
| Sunbelt UK | ||
Engineered Access | 32.4 | 32.4 |
General equipment and related businesses | 184.5 | 182.4 |
216.9 | 214.8 | |
Total goodwill | 3,211.5 | 2,865.5 |
| 2024 | 2023 | |
| $m | $m | |
Financial asset investments | 57.0 | 41.3 |
Insurance receivable | 11.9 | 13.1 |
Other | 120.4 | 90.8 |
189.3 | 145.2 |
| 2024 | 2023 | |
| $m | $m | |
Trade payables | 521.7 | 581.6 |
Other taxes and social security | 91.4 | 71.3 |
Accruals and deferred income | 844.1 | 880.7 |
Contingent consideration | 25.7 | 38.7 |
1,482.9 | 1,572.3 |
| 2024 | 2023 | |
| $m | $m | |
| Maturity analysis – undiscounted cash flows: | ||
Less than one year | 281.9 | 240.2 |
One to two years | 278.7 | 239.4 |
Two to three years | 273.6 | 236.2 |
Three to four years | 266.7 | 231.2 |
Four to five years | 259.1 | 224.1 |
More than five years | 2,686.6 | 2,339.1 |
Total undiscounted lease liabilities at 30 April | 4,046.6 | 3,510.2 |
Impact of discounting | (1,366.0) | (1,115.9) |
Lease liabilities included in the balance sheet | 2,680.6 | 2,394.3 |
Included in current liabilities | 273.8 | 233.2 |
Included in non-current liabilities | 2,406.8 | 2,161.1 |
2,680.6 | 2,394.3 |
| 2024 | 2023 | |
| $m | $m | |
Depreciation of right-of-use assets | 204.1 | 171.6 |
Interest on lease liabilities | 128.0 | 100.9 |
Expense relating to short-term leases | 1.9 | 1.7 |
Expense relating to variable lease payments | 23.3 | 17.7 |
357.3 | 291.9 | |
Income from sub-leasing right-of-use assets | (11.9) | (27.9) |
345.4 | 264.0 |
| 2024 | 2023 | |
| $m | $m | |
Expense relating to short-term leases | 1.9 | 1.7 |
Expense relating to variable lease payments | 23.3 | 17.7 |
Financing costs paid in relation to lease liabilities | 128.0 | 100.9 |
Repayment of principal under lease liabilities | 133.7 | 109.5 |
Total cash outflow for leases | 286.9 | 229.8 |
| 2024 | 2023 | |
| $m | $m | |
| Non-current | ||
First priority senior secured bank debt | 1,848.0 | 2,038.4 |
1.500% senior notes, due August 2026 | 547.8 | 546.8 |
4.375% senior notes, due August 2027 | 596.6 | 595.6 |
4.000% senior notes, due May 2028 | 596.0 | 595.1 |
4.250% senior notes, due November 2029 | 595.3 | 594.6 |
2.450% senior notes, due August 2031 | 744.6 | 743.9 |
5.500% senior notes, due August 2032 | 738.8 | 737.8 |
5.550% senior notes, due May 2033 | 743.4 | 742.9 |
5.950% senior notes, due October 2033 | 744.1 | – |
5.800% senior notes, due April 2034 | 840.5 | – |
7,995.1 | 6,595.1 |
| Insurance | Other | Total | |
| $m | $m | $m | |
At 1 May 2023 | 101.9 | 5.9 | 107.8 |
Acquired businesses | – | 1.3 | 1.3 |
Utilised | (78.3) | (3.3) | (81.6) |
Charged in the year | 87.6 | 1.8 | 89.4 |
Amortisation of discount | 1.0 | – | 1.0 |
At 30 April 2024 | 112.2 | 5.7 | 117.9 |
| 2024 | 2023 | |
| $m | $m | |
Included in current liabilities | 42.5 | 39.9 |
Included in non-current liabilities | 75.4 | 67.9 |
117.9 | 107.8 |
| Other | Other | ||||||
| assets from | liabilities from | ||||||
| Accelerated tax | Right-of-use | Lease | temporary | temporary | |||
| depreciation | assets | Tax losses | liabilities | differences | differences | Total | |
| $m | $m | $m | $m | $m | $m | $m | |
At 1 May 2023 | 2,149.2 | – | (22.7) | – | (258.9) | 127.7 | 1,995.3 |
Reclassification of opening balances | – | 539.1 | – | (590.4) | 51.3 | – | – |
Reclassified at 1 May 2023 | 2,149.2 | 539.1 | (22.7) | (590.4) | (207.6) | 127.7 | 1,995.3 |
Exchange differences | (1.6) | (0.7) | 0.2 | 0.8 | 0.2 | (0.4) | (1.7) |
Charged/(credited) to income statement | 286.3 | (45.0) | (17.4) | 27.2 | (40.7) | 9.7 | 220.1 |
Credited to equity | (0.7) | – | (0.6) | – | (3.0) | (5.6) | (9.9) |
Acquisitions | 15.5 | 25.3 | 0.1 | (25.3) | 0.5 | 4.1 | 20.2 |
Additions to ROU asset/(liability) | – | 65.8 | – | (65.8) | – | – | – |
At 30 April 2024 | 2,448.7 | 584.5 | (40.4) | (653.5) | (250.6) | 135.5 | 2,224.2 |
| 30 April | 30 April | 30 April | 30 April | |
| 2024 | 2023 | 2024 | 2023 | |
| Number | Number | $m | $m | |
Issued and fully paid | 451,354,833 | 451,354,833 | 81.8 | 81.8 |
| June 2023 | |
Share price at grant date | 5,374p |
Exercise price | – |
Dividend yield | 1.59% |
Volatility | 86.43% |
Risk-free rate | 4.94% |
Expected life | 36 months |
2024 | 2023 | |||
| Weighted | Weighted | |||
| average fair | average fair | |||
| value at | value at | |||
| Number | grant date | Number | grant date | |
Outstanding at 1 May | 3,214,031 | 4,005p | 2,986,439 | 3,871p |
Granted | 527,059 | 5,374p | 822,191 | 3,272p |
Exercised | (567,398) | 2,592p | (542,004) | 2,223p |
Expired/lapsed | (98,453) | 4,357p | (52,595) | 3,849p |
Outstanding at 30 April | 3,075,239 | 4,487p | 3,214,031 | 4,005p |
Exercisable at 30 April | – | n/a | – | n/a |
2024 | 2023 | |
Discount rate | 5.2% | 4.8% |
Inflation assumption – RPI | 3.2% | 3.2% |
– CPI | 2.7% | 2.3% |
Rate of increase in pensions in payment | 3.0% | 3.0% |
2024 | 2023 | |
| Life expectancy of pensioners currently aged 65 | ||
Male | 85.4 | 85.9 |
Female | 87.3 | 87.7 |
| Life expectancy at age 65 for future pensioner currently aged 45 | ||
Male | 86.6 | 87.2 |
Female | 88.8 | 89.3 |
| Fair value | ||
| 2024 | 2023 | |
| $m | $m | |
Buy and maintain fund | – | 17.5 |
Liability driven investment funds | – | 77.2 |
Insurance policies | 83.9 | – |
Cash and cash equivalents | 0.4 | 11.2 |
84.3 | 105.9 |
| 2024 | 2023 | |
| $m | $m | |
Fair value of plan assets | 84.3 | 105.9 |
Present value of funded defined benefit obligation | (84.7) | (87.5) |
Net (liability)/asset recognised in the balance sheet | (0.4) | 18.4 |
| 2024 | 2023 | |
| $m | $m | |
Net interest on the net defined benefit plan | 0.9 | 0.6 |
Net income in the income statement | 0.9 | 0.6 |
| 2024 | 2023 | |
| $m | $m | |
Actuarial gain due to changes in financial assumptions | 3.7 | 33.6 |
Actuarial gain due to changes in demographic assumptions | 1.0 | 1.4 |
Actuarial loss arising from experience adjustments | (2.2) | (1.6) |
Loss on plan assets excluding amounts recognised in net interest | (25.1) | (36.3) |
Remeasurement of the defined benefit pension plan | (22.6) | (2.9) |
| 2024 | 2023 | |
| $m | $m | |
At 1 May | 87.5 | 122.7 |
Interest cost | 4.1 | 3.6 |
| Remeasurements | ||
– Actuarial gain due to changes in financial assumptions | (3.7) | (33.6) |
– Actuarial gain due to changes in demographic assumptions | (1.0) | (1.4) |
– Actuarial loss arising from experience adjustments | 2.2 | 1.6 |
Benefits paid | (4.1) | (3.9) |
Exchange differences | (0.3) | (1.5) |
At 30 April | 84.7 | 87.5 |
| 2024 | 2023 | |
| $m | $m | |
At 1 May | 105.9 | 141.2 |
Interest income | 5.0 | 4.2 |
Remeasurement – loss on plan assets excluding amounts recognised in net interest | (25.1) | (36.3) |
Employer contributions | 2.9 | 2.2 |
Benefits paid | (4.1) | (3.9) |
Exchange differences | (0.3) | (1.5) |
At 30 April | 84.3 | 105.9 |
| Undiscounted cash flows – year to 30 April | |||||||
| 2025 | 2026 | 2027 | 2028 | 2029 | Thereafter | Total | |
| $m | $m | $m | $m | $m | $m | $m | |
Bank and other debt | – | – | 1,848.0 | – | – | – | 1,848.0 |
1.500% senior notes | – | – | 550.0 | – | – | – | 550.0 |
4.375% senior notes | – | – | – | 600.0 | – | – | 600.0 |
4.000% senior notes | – | – | – | – | 600.0 | – | 600.0 |
4.250% senior notes | – | – | – | – | – | 600.0 | 600.0 |
2.450% senior notes | – | – | – | – | – | 750.0 | 750.0 |
5.500% senior notes | – | – | – | – | – | 750.0 | 750.0 |
5.550% senior notes | – | – | – | – | – | 750.0 | 750.0 |
5.950% senior notes | – | – | – | – | – | 750.0 | 750.0 |
5.800% senior notes | – | – | – | – | – | 850.0 | 850.0 |
– | – | 2,398.0 | 600.0 | 600.0 | 4,450.0 | 8,048.0 | |
Interest payments | 405.8 | 405.8 | 312.1 | 252.3 | 220.7 | 803.7 | 2,400.4 |
405.8 | 405.8 | 2,710.1 | 852.3 | 820.7 | 5,253.7 | 10,448.4 |
| Undiscounted cash flows – year to 30 April | |||||||
| 2024 | 2025 | 2026 | 2027 | 2028 | Thereafter | Total | |
| $m | $m | $m | $m | $m | $m | $m | |
Bank and other debt | – | – | – | 2,038.4 | – | – | 2,038.4 |
1.500% senior notes | – | – | – | 550.0 | – | – | 550.0 |
4.375% senior notes | – | – | – | – | 600.0 | – | 600.0 |
4.000% senior notes | – | – | – | – | – | 600.0 | 600.0 |
4.250% senior notes | – | – | – | – | – | 600.0 | 600.0 |
2.450% senior notes | – | – | – | – | – | 750.0 | 750.0 |
5.500% senior notes | – | – | – | – | – | 750.0 | 750.0 |
5.550% senior notes | – | – | – | – | – | 750.0 | 750.0 |
– | – | – | 2,588.4 | 600.0 | 3,450.0 | 6,638.4 | |
Interest payments | 316.0 | 316.0 | 316.0 | 219.5 | 158.4 | 487.0 | 1,812.9 |
316.0 | 316.0 | 316.0 | 2,807.9 | 758.4 | 3,937.0 | 8,451.3 |
At 30 April 2024 | At 30 April 2023 | ||||
| Book value | Fair value | Book value | Fair value | ||
| $m | $m | $m | $m | ||
| Long-term borrowings | |||||
– first priority senior secured bank debt | Level 1 | 1,848.0 | 1,848.0 | 2,038.4 | 2,038.4 |
– 1.500% senior notes | Level 1 | 550.0 | 498.1 | 550.0 | 486.1 |
– 4.375% senior notes | Level 1 | 600.0 | 571.5 | 600.0 | 573.0 |
– 4.000% senior notes | Level 1 | 600.0 | 559.9 | 600.0 | 560.3 |
– 4.250% senior notes | Level 1 | 600.0 | 549.9 | 600.0 | 556.5 |
– 2.450% senior notes | Level 1 | 750.0 | 596.5 | 750.0 | 595.3 |
– 5.500% senior notes | Level 1 | 750.0 | 719.9 | 750.0 | 741.6 |
– 5.550% senior notes | Level 1 | 750.0 | 719.2 | 750.0 | 744.4 |
– 5.950% senior notes | Level 1 | 750.0 | 739.7 | – | – |
– 5.800% senior notes | Level 1 | 850.0 | 828.3 | – | – |
Total long-term borrowings | 8,048.0 | 7,631.0 | 6,638.4 | 6,295.6 | |
Discount on issue of debt | (14.0) | – | (11.3) | – | |
Deferred costs of raising finance | (38.9) | – | (32.0) | – | |
7,995.1 | 7,631.0 | 6,595.1 | 6,295.6 | ||
| Other financial instruments | |||||
Contingent consideration | Level 3 | 31.4 | 31.4 | 46.7 | 46.7 |
Financial asset investments | Level 3 | 57.0 | 57.0 | 41.3 | 41.3 |
Cash and cash equivalents | Level 1 | 20.8 | 20.8 | 29.9 | 29.9 |
| 2024 | 2023 | |
| $m | $m | |
At 1 May | 46.7 | 33.4 |
Acquired businesses | 15.5 | 35.8 |
Exchange differences | (0.9) | 1.1 |
Settled | (30.0) | (21.9) |
Released | (1.1) | (2.5) |
Amortisation of discount | 1.2 | 0.8 |
At 30 April | 31.4 | 46.7 |
| 2024 | 2023 | |
| $m | $m | |
At 1 May | 41.3 | 40.0 |
Additions | 15.0 | 42.4 |
Foreign exchange movement | – | (0.6) |
Interest | 0.7 | 1.3 |
Loss for the year | – | (41.8) |
At 30 April | 57.0 | 41.3 |
| 2024 | 2023 | |
| $m | $m | |
Operating profit | 2,654.0 | 2,522.0 |
Depreciation | 2,117.7 | 1,772.1 |
Amortisation | 120.9 | 117.7 |
EBITDA | 4,892.6 | 4,411.8 |
Profit on disposal of rental equipment | (223.0) | (185.1) |
Profit on disposal of other property, plant and equipment | (22.0) | (19.0) |
Decrease/(increase) in inventories | 21.2 | (4.7) |
Increase in trade and other receivables | (177.1) | (209.6) |
Increase in trade and other payables | 2.5 | 34.2 |
Exchange differences | (0.7) | 1.2 |
Other non-cash movement | 47.5 | 44.8 |
Cash generated from operations before changes in rental equipment | 4,541.0 | 4,073.6 |
| Non-cash movements | |||||||
| 1 May | Cash | Exchange | Debt | New lease | Other | 30 April | |
| 2023 | flow | movement | acquired | liabilities | movements | 2024 | |
| $m | $m | $m | $m | $m | $m | $m | |
Long-term borrowings | 6,595.1 | 1,341.3 | (5.3) | 55.3 | – | 8.7 | 7,995.1 |
Lease liabilities | 2,394.3 | (133.7) | (4.5) | 99.2 | 325.3 | – | 2,680.6 |
Total liabilities from financing activities | 8,989.4 | 1,207.6 | (9.8) | 154.5 | 325.3 | 8.7 | 10,675.7 |
Cash and cash equivalents | (29.9) | 9.0 | 0.1 | – | – | – | (20.8) |
Net debt | 8,959.5 | 1,216.6 | (9.7) | 154.5 | 325.3 | 8.7 | 10,654.9 |
| Non-cash movements | |||||||
| 1 May | Cash | Exchange | Debt | New lease | Other | 30 April | |
| 2022 | flow | movement | acquired | liabilities | movements | 2023 | |
| $m | $m | $m | $m | $m | $m | $m | |
Long-term borrowings | 5,180.1 | 1,353.5 | (23.6) | 77.9 | – | 7.2 | 6,595.1 |
Lease liabilities | 1,995.2 | (109.5) | (14.8) | 150.0 | 373.4 | – | 2,394.3 |
Total liabilities from financing activities | 7,175.3 | 1,244.0 | (38.4) | 227.9 | 373.4 | 7.2 | 8,989.4 |
Cash and cash equivalents | (15.3) | (15.2) | 0.6 | – | – | – | (29.9) |
Net debt | 7,160.0 | 1,228.8 | (37.8) | 227.9 | 373.4 | 7.2 | 8,959.5 |
| 2024 | 2023 | |
| $m | $m | |
| Cash consideration paid | ||
– acquisitions in the period (net of cash acquired) | 845.6 | 1,061.3 |
– contingent consideration | 30.0 | 21.9 |
875.6 | 1,083.2 |
| Fair value | |
| to the Group | |
| $m | |
| Net assets acquired | |
Trade and other receivables | 44.4 |
Inventory | 2.3 |
| Property, plant and equipment | |
– rental equipment | 440.8 |
– other assets | 26.1 |
Right-of-use assets | 99.2 |
Creditors | (12.4) |
Current tax | (0.1) |
Deferred tax | (20.2) |
Debt | (55.3) |
Lease liabilities | (99.2) |
Intangible assets (non-compete agreements and customer relationships) | 86.2 |
| 511.8 | |
| Consideration: | |
– cash paid and due to be paid (net of cash acquired) | 8 49.7 |
– contingent consideration | 15.5 |
| 865.2 | |
Goodwill | 353.4 |
| 2024 | 2023 | |
| Number | Number | |
United States | 20,064 | 17,902 |
Canada | 2,173 | 1,879 |
United Kingdom | 4,405 | 4,262 |
26,642 | 24,043 |