Adjusted | Adjusted | ||||||
| Adjusted | items | Statutory | Adjusted | items | Statutory | ||
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | ||
notes | £m | £m | £m | £m | £m | £m | |
Revenue | 5 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Distribution costs | ( | ( | ( | ( | |||
Administrative expenses | 8 | ( | ( | ( | ( | ( | ( |
Share of results of associates | 20 | ( | ( | ||||
Operating profit | 6 | ( | ( | ||||
Interest income | 9 | ||||||
Finance costs | 10 | ( | ( | ( | ( | ||
Pension finance charge | 21 | ( | ( | ( | ( | ||
Profit before tax | ( | ( | |||||
Tax charge | 11 | ( | ( | ( | ( | ||
Profit for the period attributable to equity holders of the parent | ( | ( | |||||
2023 | 2023 | 2022 | 2022 | ||||
Earnings per share | notes | Pence | Pence | Pence | Pence | ||
Earnings per share – basic | 13 | ||||||
Earnings per share – diluted | 13 |
2023 | 2022 | ||
notes | £m | £m | |
Profit for the period | |||
Items that will not be reclassified to profit and loss: | |||
Actuarial loss on defined benefit pension schemes | 21 | ( | ( |
Tax on actuarial loss on defined benefit pension schemes | 11 | ||
Share of items recognised by associates after tax | 20 | ( | |
Other comprehensive loss for the period | ( | ||
Total comprehensive income for the period |
(Accumulated | ||||||
| Share | Capital | loss )/retained | ||||
| Share | premium | Merger | redemption | earnings and | ||
| capital | account | reserve | reserve | other reserves | Total | |
£m | £m | £m | £m | £m | £m | |
At 27 December 2021 | ( | |||||
Profit for the period | ||||||
Other comprehensive loss for the period | ( | ( | ||||
Total comprehensive income for the period | ||||||
Purchase of own shares (note 29) | ( | ( | ||||
Credit to equity for equity-settled share-based payments | ||||||
Deferred tax charge for equity-settled share-based payments (note 28) | ( | ( | ||||
Dividends paid | ( | ( | ||||
At 25 December 2022 | ( | |||||
Profit for the period | ||||||
Other comprehensive loss for the period | ||||||
Total comprehensive income for the period | ||||||
Credit to equity for equity-settled share-based payments | ||||||
Dividends paid (note 12) | ( | ( | ||||
Capital reduction (note 31) | ( | |||||
At 31 December 2023 |
2023 | 2022 | ||
notes | £m | £m | |
Cash flows from operating activities | |||
Cash generated from operations | 14 | ||
Pension deficit funding payments | 21 | ( | ( |
Income tax paid | ( | ( | |
Net cash inflow from operating activities | |||
Investing activities | |||
Interest received | 9 | ||
Dividends received from associated undertakings | 20 | ||
Proceeds on disposal of property, plant and equipment | |||
Purchases of property, plant and equipment | ( | ( | |
Expenditure on capitalised internally generated development | 16 | ( | ( |
Interest received on leases | 19 | ||
Finance lease receipts | 19 | ||
Deferred consideration payment | 24 | ( | ( |
Net cash used in investing activities | ( | ( | |
Financing activities | |||
Interest and charges paid on borrowings | ( | ( | |
Dividends paid | 12 | ( | ( |
Interest paid on leases | 19 | ( | ( |
Repayment of obligation under leases | 19 | ( | ( |
Purchase of own shares | 29 | ( | |
Drawdown of borrowings | 24 | ||
Net cash used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the period | 24 | ||
Cash and cash equivalents at the end of the period | 24 |
2023 | 2022 | ||
notes | £m | £m | |
Non-current assets | |||
Goodwill | 15 | ||
Other intangible assets | 16 | ||
Property, plant and equipment | 17 | ||
Right-of-use assets | 18 | ||
Finance lease receivable | 19 | ||
Investment in associates | 20 | ||
Retirement benefit assets | 21 | ||
Current assets | |||
Inventories | 22 | ||
Trade and other receivables | 23 | ||
Current tax receivable | 11 | ||
Finance lease receivable | 19 | ||
Cash and cash equivalents | 24 | ||
Assets classified as held for sale | 25 | ||
Total assets | |||
Non-current liabilities | |||
Trade and other payables | 26 | ( | ( |
Lease liabilities | 19 | ( | ( |
Retirement benefit obligations | 21 | ( | ( |
Provisions | 27 | ( | ( |
Deferred tax liabilities | 28 | ( | ( |
( | ( | ||
Current liabilities | |||
Trade and other payables | 26 | ( | ( |
Deferred consideration | 24 | ( | |
Borrowings | 24 | ( | ( |
Lease liabilities | 19 | ( | ( |
Provisions | 27 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets |
2023 | 2022 | ||
notes | £m | £m | |
Equity | |||
Share capital | 29,30 | ||
Share premium account | 29,31 | ||
Merger reserve | 29 | ||
Capital redemption reserve | 29 | ||
Retained earnings/(accumulated loss) and other reserves | 29 | ( | |
Total equity attributable to equity holders | |||
of the parent |
2023 | 2022 | |
£m | £m | |
Print | 438.8 | 448.6 |
Circulation | 312.5 | 307.7 |
Advertising | 76.6 | 86.9 |
Printing | 20.2 | 23.1 |
Other | 29.5 | 30.9 |
Digital | 127.4 | 149.8 |
Other | 2.4 | 3.0 |
Total revenue | 568.6 | 601.4 |
2023 | 2022 | |
£m | £m | |
UK | 542.4 | 574.1 |
Europe | 25.5 | 27.1 |
Rest of World | 0.7 | 0.2 |
Total revenue | 568.6 | 601.4 |
2023 | 2022 | |
£m | £m | |
Operating profit for the period is arrived at after (charging)/crediting: | ||
Staff costs (note 7) | (223.0) | (234.7) |
Cost of inventories recognised as cost of sales | (67.9) | (84.2) |
Amortisation of other intangible assets (note 16) | (4.9) | (2.1) |
Depreciation of property, plant and equipment (note 17) | (13.9) | (15.2) |
Depreciation of right-of-use assets (note 18) | (2.8) | (2.9) |
Trade receivables impairment (note 23) | (0.2) | (0.5) |
Net foreign exchange (loss)/gain | (0.7) | 0.7 |
Operating adjusted items (note 8) | ||
– excluding associates | (48.9) | (33.4) |
– share of associates | (1.5) | (1.4) |
Auditors’ remuneration: | ||
Fees payable to the Company’s auditor s for the audit of the Company’s | ||
annual financial statements | (0.8) | (0.8) |
Fees payable to the Company’s auditor s for the other services to the Group: | ||
– the audit of the Company’s subsidiaries | (0.5) | (0.5) |
Total audit fees | (1.3) | (1.3) |
Non-audit fees payable to the Company’s auditors for: | ||
– audit-related assurance services | (0.1) | (0.1) |
Total non-audit fees | (0.1) | (0.1) |
Total fees | (1.4) | (1.4) |
2023 | 2022 | |
Number | Number | |
Production and editorial | 2,994 | 3,369 |
Sales and distribution | 761 | 916 |
Administration | 348 | 373 |
Total | 4,103 | 4,658 |
2023 | 2022 | |
£m | £m | |
Wages and salaries | (183.1) | (192.5) |
Social security costs | (21.3) | (22.6) |
Share-based payments charge in the period (note 32) | (1.3) | (1.5) |
Pension costs relating to defined contribution pension schemes (note 21) | (17.3) | (18.1) |
Total | (223.0) | (234.7) |
2023 | 2022 | |
£m | £m | |
Provision for historical legal issues (note 27) | 20.2 | (11.0) |
Restructuring charges in respect of cost reduction measures (note 27) | (26.9) | (15.5) |
(Impairment of sublease)/sublet of closed print site (notes 18, 19 and 27) | (19.4) | 16.6 |
Other property-related costs (note 35) | (8.0) | (4.6) |
Pension administrative expenses and past service costs | ||
(note 21) | (5.5) | (14.8) |
Other items (note 35) | (9.3) | (4.1) |
Operating adjusted items included in administrative expenses | (48.9) | (33.4) |
Operating adjusted items included in share of results of associates (note 20) | (1.5) | (1.4) |
Total operating adjusted items | (50.4) | (34.8) |
2023 | 2022 | |
£m | £m | |
Interest income on bank deposits | 0.6 | 0.1 |
Interest on finance lease receivable | 0.4 | – |
Interest income | 1.0 | 0.1 |
2023 | 2022 | |
£m | £m | |
Interest and charges on borrowings | (3.3) | (1.8) |
Interest on lease liabilities | (1.2) | (1.1) |
Finance costs | (4.5) | (2.9) |
2023 | 2022 | |
£m | £m | |
Corporation tax charge for the period | (5.5) | (4.5) |
Prior period adjustment | (1.1) | (0.7) |
Current tax charge | (6.6) | (5.2) |
Deferred tax charge for the period | (8.1) | (9.0) |
Prior period adjustment | (1.0) | 0.3 |
Deferred tax rate change | 0.5 | – |
Deferred tax charge | (8.6) | (8.7) |
Tax charge | (15.2) | (13.9) |
2023 | 2022 | |
Reconciliation of tax charge | £m | £m |
Profit before tax | 36.7 | 66.2 |
Standard rate of corporation tax of 23.5% (2022: 19.0%) | (8.6) | (12.6) |
Variance in overseas tax rates | 0.9 | – |
Impact of change in tax rates | 0.5 | – |
Tax effect of permanent items that are not included in determining | ||
taxable profit | (5.8) | (1.2) |
Deferred tax not recognised | (0.4) | – |
Prior period adjustment | (2.1) | (0.4) |
Tax effect of share of results of associates | 0.3 | 0.3 |
Tax charge | (15.2) | (13.9) |
2023 | 2022 | |
| Pence | Pence | |
per share | per share | |
Amounts recognised as distributions to equity holders in the period | ||
Dividends paid per share – prior year final dividend | 4.46 | 4.46 |
Dividends paid per share – interim dividend | 2.88 | 2.88 |
Total dividends paid per share | ||
Dividend proposed per share but not paid nor included in the accounting records |
2023 | 2022 | |
Thousand | Thousand | |
Weighted average number of ordinary shares for basic earnings | ||
per share | 314,206 | 312,153 |
Effect of potential dilutive ordinary shares in respect of share awards | 2,893 | 4,828 |
Weighted average number of ordinary shares for diluted earnings | ||
per share | 317,099 | 316,981 |
2023 | 2022 | |
Statutory earnings per share | Pence | Pence |
Earnings per share – basic | 6.8 | 16.8 |
Earnings per share – diluted | 6.8 | 16.5 |
2023 | 2022 | |
Adjusted earnings per share | Pence | Pence |
Earnings per share – basic | 21.8 | 27.1 |
Earnings per share – diluted | 21.6 | 26.7 |
2023 | 2022 | |
£m | £m | |
Operating profit | 46.1 | 71.3 |
Depreciation of property, plant and equipment | 13.9 | 15.2 |
Depreciation of right-of-use assets | 2.8 | 2.9 |
Amortisation of other intangible assets | 4.9 | 2.1 |
Impairment of property, plant and equipment | 4.7 | 5.0 |
Reversal of impairment of right-of-use assets | – | (11.0) |
Impairment of finance lease receivable | 10.8 | – |
Impairment of right-of-use assets | 1.3 | – |
Profit on disposal of property, plant and equipment | (0.3) | (0.4) |
Share of results of associates | (1.4) | (1.4) |
Share-based payments charge | 1.3 | 1.5 |
Pension administrative expenses and past service costs | 5.5 | 14.8 |
Operating cash flows before movements in working capital | 89.6 | 100.0 |
Decrease/(increase) in inventories | 1.5 | (7.4) |
Decrease in receivables | 9.5 | 7.2 |
Decrease in payables | (24.2) | (19.7) |
Cash flows from operating activities | 76.4 | 80.1 |
Total | |
£m | |
Cost | |
At 27 December 2021 | 189.9 |
At 25 December 2022 | 189.9 |
At 31 December 2023 | 189.9 |
Accumulated impairment | |
At 27 December 2021 | (154.0) |
At 25 December 2022 | (154.0) |
At 31 December 2023 | (154.0) |
Carrying amount | |
At 25 December 2022 | 35.9 |
At 31 December 2023 | 35.9 |
Publishing | Internally | ||
| rights and | generated | ||
| titles | assets | Total | |
£m | £m | £m | |
Cost | |||
At 27 December 2021 | 2,100.3 | 6.0 | 2,106.3 |
Additions | – | 10.7 | 10.7 |
At 25 December 2022 | 2,100.3 | 16.7 | 2,117.0 |
Additions | – | 12.8 | 12.8 |
At 31 December 2023 | 2,100.3 | 29.5 | 2,129.8 |
Accumulated amortisation | |||
At 27 December 2021 | (1,281.6) | (0.4) | (1,282.0) |
Charge for the period | – | (2.1) | (2.1) |
At 25 December 2022 | (1,281.6) | (2.5) | (1,284.1) |
Charge for the period | – | (4.9) | (4.9) |
At 31 December 2023 | (1,281.6) | (7.4) | (1,289.0) |
Carrying amount | |||
At 25 December 2022 | 818.7 | 14.2 | 832.9 |
At 31 December 2023 | 818.7 | 22.1 | 840.8 |
Freehold land | Plant and | Asset under | ||
| and buildings | equipment | construction | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 27 December 2021 | 204.6 | 360.5 | 2.2 | 567.3 |
Additions | – | 1.7 | 1.3 | 3.0 |
Disposals | – | (24.0) | – | (24.0) |
Reclassification | – | 3.0 | (3.0) | – |
At 25 December 2022 | 204.6 | 341.2 | 0.5 | 546.3 |
Additions | – | 1.6 | 2.1 | 3.7 |
Disposals | (2.3) | (0.7) | – | (3.0) |
Reclassification | – | 1.1 | (1.1) | – |
Transfer to assets classified as held for sale | (46.7) | – | – | (46.7) |
At 31 December 2023 | 155.6 | 343.2 | 1.5 | 500.3 |
Accumulated depreciation and impairment | ||||
At 27 December 2021 | (99.3) | (310.7) | – | (410.0) |
Charge for the period | (2.6) | (12.6) | – | (15.2) |
Eliminated on disposal | – | 24.0 | – | 24.0 |
Impairment | (4.2) | (0.8) | – | (5.0) |
At 25 December 2022 | (106.1) | (300.1) | – | (406.2) |
Charge for the period | (2.6) | (11.3) | – | (13.9) |
Eliminated on disposal | 1.7 | 0.7 | – | 2.4 |
Impairment | (4.3) | (0.4) | – | (4.7) |
Transfer to assets classified as held for sale | 35.7 | – | – | 35.7 |
At 31 December 2023 | (75.6) | (311.1) | – | (386.7) |
Carrying amount | ||||
At 25 December 2022 | 98.5 | 41.1 | 0.5 | 140.1 |
At 31 December 2023 | 80.0 | 32.1 | 1.5 | 113.6 |
Properties | Vehicles | Total | |
£m | £m | £m | |
Cost | |||
At 27 December 2021 | 43.1 | 3.4 | 46.5 |
Additions | 1.1 | – | 1.1 |
Derecognition at start of sublease classified as finance lease | (14.6) | – | (14.6) |
Derecognition at end of lease term | (2.2) | (0.2) | (2.4) |
At 25 December 2022 | 27.4 | 3.2 | 30.6 |
Additions | 4.1 | 2.0 | 6.1 |
Other movements | 0.1 | – | 0.1 |
Derecognition at end of lease term | (3.5) | (1.6) | (5.1) |
At 31 December 2023 | 28.1 | 3.6 | 31.7 |
Accumulated depreciation and impairment | |||
At 27 December 2021 | (31.8) | (2.0) | (33.8) |
Charge for the period | (2.2) | (0.7) | (2.9) |
Reversal of impairment | 11.0 | – | 11.0 |
Derecognition at start of sublease classified as finance lease | 3.6 | – | 3.6 |
Derecognition at end of lease term | 2.2 | 0.2 | 2.4 |
At 25 December 2022 | (17.2) | (2.5) | (19.7) |
Charge for the period | (2.1) | (0.7) | (2.8) |
Impairment | (1.3) | – | (1.3) |
Derecognition at end of lease term | 3.5 | 1.6 | 5.1 |
At 31 December 2023 | (17.1) | (1.6) | (18.7) |
Carrying amount | |||
At 25 December 2022 | 10.2 | 0.7 | 10.9 |
At 31 December 2023 | 11.0 | 2.0 | 13.0 |
2023 | 2022 | |
£m | £m | |
Depreciation of right-of-use assets | (2.8) | (2.9) |
Impairment of right-of-use assets | (1.3) | – |
Impairment of finance lease receivable | (10.8) | – |
Reversal of impairment of right-of-use assets | – | 11.0 |
Expenses relating to short-term leases | (0.1) | (0.1) |
Interest on lease liabilities (included in finance cost) | (1.2) | (1.1) |
Interest on finance lease receivable (included in interest income) | 0.4 | – |
Total (charged)/credited to the consolidated income statement | (15.8) | 6.9 |
Properties | Total | |
£m | £m | |
At 27 December 2021 | – | – |
Recognition of receivable at commencement of sublease | 11.0 | 11.0 |
At 25 December 2022 | 11.0 | 11.0 |
Interest income | 0.4 | 0.4 |
Lease receipts | (0.6) | (0.6) |
Impairment | (10.8) | (10.8) |
At 31 December 2023 | – | – |
2023 | 2022 | |
£m | £m | |
Current | – | 0.6 |
Non-current | – | 10.4 |
– | 11.0 |
2023 | 2022 | |
£m | £m | |
Less than one year | – | 1.2 |
One to two years | – | 1.2 |
Two to three years | – | 1.2 |
Three to four years | – | 1.2 |
Four to five years | – | 1.2 |
Greater than five years | – | 9.1 |
Total cash flows | – | 15.1 |
Unearned finance income | – | (4.1) |
Net investment in the lease | – | 11.0 |
Properties | Vehicles | Total | |
£m | £m | £m | |
At 27 December 2021 | (34.7) | (1.5) | (36.2) |
Additions | (1.1) | – | (1.1) |
Interest costs | (1.1) | – | (1.1) |
Payments | 6.0 | 0.7 | 6.7 |
At 25 December 2022 | (30.9) | (0.8) | (31.7) |
Additions | (4.1) | (2.0) | (6.1) |
Interest costs | (1.1) | (0.1) | (1.2) |
Payments | 5.2 | 0.7 | 5.9 |
Other movements | (0.1) | – | (0.1) |
At 31 December 2023 | (31.0) | (2.2) | (33.2) |
2023 | 2022 | |
£m | £m | |
Current | (4.7) | (4.9) |
Non-current | (28.5) | (26.8) |
(33.2) | (31.7) |
PA Media | PA Media | |
| 2023 | 2022 | |
£m | £m | |
Opening balance | 14.6 | 17.4 |
Dividends received | (1.9) | (2.5) |
Share of results: | 1.4 | 1.4 |
Results before adjusted items | 2.9 | 2.8 |
Adjusted items | (1.5) | (1.4) |
Share of other comprehensive loss | 0.4 | (1.7) |
Closing balance | 14.5 | 14.6 |
Country of | Class of | Accounting | ||
Company | incorporation | shares | Shareholding | year end |
PA Media Group Limited | UK | ordinary | 25.41% | 31 December |
2023 | 2022 | |
£m | £m | |
PA Media Group Limited | ||
Non-current assets | 52.7 | 49.7 |
Current assets | 48.0 | 49.1 |
Total assets | 100.7 | 98.8 |
Current liabilities | (43.8) | (41.5) |
Total liabilities | (43.8) | (41.5) |
Net assets | 56.9 | 57.3 |
Group’s share of net assets | 14.5 | 14.6 |
Revenue | 111.4 | 105.4 |
Profit for the period | 5.7 | 5.4 |
Group’s share of profit for the period | 1.4 | 1.4 |
2023 | 2022 | |
Financial assumptions (nominal % pa) | ||
Discount rate | 4.62 | 4.90 |
Retail price inflation rate | 3.08 | 3.29 |
Consumer price inflation rate | 1.0% pa | 1.0% pa |
| lower than | lower than | |
| RPI to 2030 | RPI to 2030 | |
| and equal | and equal | |
| to RPI | to RPI | |
thereafter | thereafter | |
Rate of pension increases in deferment | 2.71 | 2.90 |
Rate of pension increases in payment | 3.34 | 3.38 |
Mortality assumptions – future life expectancies from age 65 (years) | ||
Male currently aged 65 | 21.4 | 21.6 |
Female currently aged 65 | 23.7 | 24.0 |
Male currently aged 55 | 21.0 | 21.3 |
Female currently aged 55 | 24.2 | 24.5 |
Effect on | Effect on | |
| liabilities | deficit | |
£m | £m | |
Discount rate +/- 1.0% pa | -185/+225 | -165/+200 |
Retail price inflation rate +/- 0.5% pa | +24/-24 | +15/-15 |
Consumer price inflation rate +/- 0.5% pa | +24/-22 | +23/-20 |
Life expectancy at age 65 +/- 1 year | +80/-85 | +70/-70 |
2023 | 2022 | |
Consolidated income statement | £m | £m |
Pension administrative expenses | (5.5) | (4.2) |
Past service costs | – | (10.6) |
Pension finance charge | (5.9) | (2.3) |
Defined benefit cost recognised in income statement | (11.4) | (17.1) |
2023 | 2022 | |
Consolidated statement of comprehensive income | £m | £m |
Actuarial gain/(loss) due to liability experience | 14.1 | (60.1) |
Actuarial (loss)/gain due to liability assumption changes | (6.9) | 940.4 |
Total liability actuarial gain | 7.2 | 880.3 |
Returns on scheme assets less than discount rate | (8.7) | (915.9) |
Impact of IFRIC 14 | 1.0 | 0.6 |
Total loss recognised in statement of comprehensive income | (0.5) | (35.0) |
2023 | 2022 | |
Consolidated balance sheet | £m | £m |
Present value of uninsured scheme liabilities | (1,557.7) | (1,571.5) |
Present value of insured scheme liabilities | (277.9) | (288.5) |
Total present value of scheme liabilities | (1,835.6) | (1,860.0) |
Invested and cash assets at fair value | 1,455.1 | 1,421.8 |
Value of liability matching insurance contracts | 277.9 | 288.5 |
Total fair value of scheme assets | 1,733.0 | 1,710.3 |
Funded deficit | (102.6) | (149.7) |
Impact of IFRIC 14 | (0.2) | (1.2) |
Net scheme deficit | (102.8) | (150.9) |
Non-current assets – retirement benefit assets | 66.0 | 51.2 |
Non-current liabilities – retirement benefit obligations | (168.8) | (202.1) |
Net scheme deficit | (102.8) | (150.9) |
Net scheme deficit included in consolidated balance sheet | (102.8) | (150.9) |
Deferred tax included in consolidated balance sheet | 25.7 | 37.0 |
Net scheme deficit after deferred tax | (77.1) | (113.9) |
2023 | 2022 | |
Movement in net scheme deficit | £m | £m |
Opening net scheme deficit | (150.9) | (153.9) |
Contributions | 60.0 | 55.1 |
Consolidated income statement | (11.4) | (17.1) |
Consolidated statement of comprehensive income | (0.5) | (35.0) |
Closing net scheme deficit | (102.8) | (150.9) |
2023 | 2022 | |
Changes in the present value of scheme liabilities | £m | £m |
Opening present value of scheme liabilities | (1,860.0) | (2,788.4) |
Past service costs | – | (10.6) |
Interest cost | (88.5) | (49.9) |
Actuarial gain/(loss) – experience | 14.1 | (60.1) |
Actuarial gain – change to demographic assumptions | 35.7 | 6.7 |
Actuarial (loss)/gain – change to financial assumptions | (42.6) | 933.7 |
Benefits paid | 105.7 | 108.6 |
Closing present value of scheme liabilities | (1,835.6) | (1,860.0) |
2023 | 2022 | |
Impact of IFRIC 14 | £m | £m |
Opening impact of IFRIC 14 | (1.2) | (1.8) |
Decrease in impact of IFRIC 14 | 1.0 | 0.6 |
Closing impact of IFRIC 14 | (0.2) | (1.2) |
2023 | 2022 | |
Changes in the fair value of scheme assets | £m | £m |
Opening fair value of scheme assets | 1,710.3 | 2,636.3 |
Interest income | 82.6 | 47.6 |
Actual return on assets less than discount rate | (8.7) | (915.9) |
Contributions by employer | 60.0 | 55.1 |
Benefits paid | (105.7) | (108.6) |
Administrative expenses | (5.5) | (4.2) |
Closing fair value of scheme assets | 1,733.0 | 1,710.3 |
2023 | 2022 | |
Fair value of scheme assets | £m | £m |
UK equities | 2.2 | 27.5 |
Other overseas equities | 32.5 | 76.9 |
Property | 28.3 | 33.2 |
Corporate bonds | 279.0 | 315.9 |
Fixed interest gilts | 1.1 | 6.7 |
Liability driven investment | 1,029.2 | 816.5 |
Cash and other | 82.8 | 145.1 |
Invested and cash assets at fair value | 1,455.1 | 1,421.8 |
Value of insurance contracts | 277.9 | 288.5 |
Fair value of scheme assets | 1,733.0 | 1,710.3 |
2023 | 2022 | |
£m | £m | |
Raw materials and consumables | 11.4 | 12.9 |
2023 | 2022 | |
Trade and other receivables | £m | £m |
Gross trade receivables | 58.8 | 56.6 |
Expected credit loss | (1.0) | (1.4) |
Net trade receivables | 57.8 | 55.2 |
Prepayments | 9.6 | 12.7 |
Accrued income | 13.2 | 20.9 |
Other receivables | 4.5 | 6.4 |
85.1 | 95.2 |
2023 | 2022 | |
Ageing of past due receivables | £m | £m |
60–90 days | 1.8 | 2.9 |
90–120 days | 1.3 | 0.7 |
120 days+ | 0.5 | 1.0 |
3.6 | 4.6 |
2023 | 2022 | |
Movement in allowance for doubtful debts | £m | £m |
Opening balance | 1.4 | 1.1 |
Impairment losses recognised | 0.2 | 0.5 |
Utilisation of provision | (0.6) | (0.2) |
Closing balance | 1.0 | 1.4 |
2023 | 2022 | |
Ageing of impaired receivables | £m | £m |
120+ days | 1.0 | 1.4 |
1.0 | 1.4 |
IFRS 16 lease liabilities | |||||||
movement | |||||||
| 26 | 31 | ||||||
| December | Cash | Loan | New | Other | December | ||
| 2022 | flow | drawdown | Interest | leases m ovements | 2023 | ||
£m | £m | £m | £m | £m | £m | £m | |
Liabilities from financing | |||||||
activities | |||||||
Borrowings | (15.0) | – | (15.0) | – | – | – | (30.0) |
Lease liabilities | (31.7) | 5.9 | – | (1.2) | (6.1) | (0.1) | (33.2) |
(46.7) | 5.9 | (15.0) | (1.2) | (6.1) | (0.1) | (63.2) | |
Current assets | |||||||
Cash and cash equivalents | 40.4 | (35.5) | 15.0 | – | – | – | 19.9 |
Net cash less lease liabilities | (6.3) | (43.3) | |||||
Net cash/(debt) | 25.4 | (35.5) | – | – | – | – | (10.1) |
IFRS 16 lease liabilities | ||||||
movement | ||||||
| 27 December | Cash | Loan | New | 25 December | ||
| 2021 | flow | drawdown | Interest | leases | 2022 | |
£m | £m | £m | £m | £m | £m | |
Liabilities from financing activities | ||||||
Borrowings | – | – | (15.0) | – | – | (15.0) |
Lease liabilities | (36.2) | 6.7 | – | (1.1) | (1.1) | (31.7) |
(36.2) | 6.7 | (15.0) | (1.1) | (1.1) | (46.7) | |
Current assets | ||||||
Cash and cash equivalents | 65.7 | (40.3) | 15.0 | – | – | 40.4 |
Net cash less lease liabilities | 29.5 | (6.3) | ||||
Net cash | 65.7 | (40.3) | – | – | – | 25.4 |
| 2023 | 2022 | |
Trade and other payables | £m | £m |
Trade payables | (19.5) | (26.9) |
Social security and other taxes | (6.4) | (6.4) |
Accruals | (36.7) | (39.2) |
Deferred income | (10.4) | (11.6) |
Other payables | (24.3) | (27.1) |
(97.3) | (111.2) |
2023 | 2022 | |
£m | £m | |
Current | (96.2) | (106.7) |
Non-current | (1.1) | (4.5) |
(97.3) | (111.2) |
Share- | ||||||
| based | Historical | |||||
| payments | Property | Restructuring | legal issues | Other | Total | |
£m | £m | £m | £m | £m | £m | |
At 26 December 2022 | (0.9) | (9.4) | (6.6) | (43.0) | (3.0) | (62.9) |
Charged to income statement | (0.1) | (10.3) | (27.0) | (5.9) | (0.8) | (44.1) |
Released to income statement | 0.3 | 0.2 | 0.1 | 26.1 | 0.1 | 26.8 |
Utilisation of provision | 0.2 | 2.4 | 18.8 | 4.6 | 1.5 | 27.5 |
Reclassification | – | (2.0) | 2.0 | – | – | – |
At 31 December 2023 | (0.5) | (19.1) | (12.7) | (18.2) | (2.2) | (52.7) |
2023 | 2022 | |
£m | £m | |
Current | (26.1) | (26.3) |
Non-current | (26.6) | (36.6) |
(52.7) | (62.9) |
Retirement | |||||||
| Accelerated tax | Other short- | benefit | Share-based | ||||
| depreciation | Tax losses | term timing | Intangibles | obligations | payments | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 27 December 2021 | (22.8) | – | (1.3) | (204.7) | 36.7 | 4.0 | (188.1) |
Credit/(charge) to consolidated income statement | 0.9 | – | (1.6) | – | (7.1) | (0.9) | (8.7) |
Credit to other comprehensive income statement | – | – | – | – | 7.4 | – | 7.4 |
Charge to statement of changes in equity | – | – | – | – | – | (2.2) | (2.2) |
At 25 December 2022 | (21.9) | – | (2.9) | (204.7) | 37.0 | 0.9 | (191.6) |
Credit/(charge) to consolidated income statement | 1.3 | 3.1 | (1.2) | – | (11.4) | (0.4) | (8.6) |
Credit to other comprehensive income statement | – | – | – | – | 0.1 | – | 0.1 |
At 31 December 2023 | (20.6) | 3.1 | (4.1) | (204.7) | 25.7 | 0.5 | (200.1) |
Retirement | |||||||
| Accelerated tax | Other short- | benefit | Share-based | ||||
| depreciation | Tax losses | term timing | Intangibles | obligations | payments | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Within one year | (1.3) | 3.1 | (0.9) | – | 11.2 | (0.2) | 11.9 |
More than one year | (19.3) | – | (3.2) | (204.7) | 14.5 | 0.7 | (212.0) |
At 31 December 2023 | (20.6) | 3.1 | (4.1) | (204.7) | 25.7 | 0.5 | (200.1) |
(Accumulated | ||||||
| Share | Capital | loss)/retained | ||||
| Share | premium | Merger | redemption | earnings and | ||
| capital | account | reserve | reserve | other reserves | Total | |
£m | £m | £m | £m | £m | £m | |
At 27 December 2021 | 32.2 | 605.4 | 17.4 | 4.4 | (20.6) | 638.8 |
Total comprehensive income for the period | – | – | – | – | 23.0 | 23.0 |
Purchase of own shares | – | – | – | – | (1.0) | (1.0) |
Credit to equity for equity-settled share-based payments | – | – | – | – | 1.8 | 1.8 |
Deferred tax charge for equity-settled share-based payments | – | – | – | – | (2.2) | (2.2) |
Dividends paid | – | – | – | – | (22.9) | (22.9) |
At 25 December 2022 | 32.2 | 605.4 | 17.4 | 4.4 | (21.9) | 637.5 |
Total comprehensive income for the period | – | – | – | – | 21.5 | 21.5 |
Credit to equity for equity-settled share-based payments | – | – | – | – | 1.3 | 1.3 |
Dividends paid | – | – | – | – | (23.1) | (23.1) |
Capital reduction | – | (605.4) | – | – | 605.4 | – |
At 31 December 2023 | 32.2 | – | 17.4 | 4.4 | 583.2 | 637.2 |
2023 | 2023 | 2022 | 2022 | |
Number | £m | Number | £m | |
Allotted, called up and fully paid ordinary | ||||
shares of 10 pence each Opening balance and closing balance | 322,085,269 | 32.2 | 322,085,269 | 32.2 |
| 2023 | 2022 | |
£m | £m | |
Opening balance | 605.4 | 605.4 |
Capital reduction | (605.4) | – |
Closing balance | – | 605.4 |
2023 | 2022 | |
| Performance | Performance | |
Shares | Shares | |
Awards outstanding at start of period | 8,111,869 | 8,897,087 |
Granted during the period | 4,709,530 | 1,923,861 |
Dividend accrued granted during the period | 1,775 | 714 |
Lapsed during the period | (2,699,235) | (177,841) |
Exercised during the period | (1,076,253) | (2,531,952) |
Awards outstanding at end of period | 9,047,686 | 8,111,869 |
Awarded in | Awarded in | Awarded in | Awarded in | Awarded in | |
| 2023 | 2022 | 2021 | 2020 | 2019 | |
£ | £ | £ | £ | £ | |
Performance Shares | 2,455,648 | 1,919,693 | 2,881,556 | 2,420,546 | 1,695,375 |
Performance | Performance | Performance | Performance | Save As You | Performance | Performance | Performance | |
| Shares 2023 | Shares 2023 | Shares 2022 | Shares 2022 | Earn Plan 2021 | Shares 2021 | Shares 2020 | Shares 2020 | |
| 12 October | 13 April | 12 October | 11 April | 14 July | 11 May | 3 April | 27 March | |
2023 | 2023 | 2022 | 2022 | 2021 | 2021 | 2020 | 2020 | |
Expected volatility (%) | 62.2 | 63.5 | 65.4 | 58.9 | 50.8 | 54.0 | 43.8 | 43.4 |
Expected life (years) | 2.5 | 3.0 | 2.5 | 3.0 | 3.4 | 3.0 | 3.0 | 3.0 |
Risk-free (%) | 4.5 | 3.5 | 4.1 | 1.7 | 0.2 | 0.1 | 0.1 | 0.1 |
2023 | 2022 | |
£m | £m | |
Net debt | (10.1) | – |
Adjusted EBITDA (note 36) | 118.1 | 126.3 |
Net debt to EBITDA | 0.1 | n/a |
Adjusted operating profit | 96.5 | 106.1 |
Interest and charges on borrowings | (3.3) | (1.8) |
Interest cover | 29.2 | 58.9 |
2023 | 2022 | ||
notes | £m | £m | |
Financial assets | |||
Net trade receivables | 23 | 57.8 | 55.2 |
Accrued income | 23 | 13.2 | 20.9 |
Other receivables | 23 | 4.5 | 6.4 |
Finance lease receivable | 19 | – | 11.0 |
Cash and cash equivalents | 24 | 19.9 | 40.4 |
95.4 | 133.9 | ||
Financial liabilities | |||
Trade payables | 26 | (19.5) | (26.9) |
Accruals | 26 | (36.7) | (39.2) |
Other payables | 26 | (24.3) | (27.1) |
Deferred consideration | 24 | – | (7.0) |
Borrowings | 24 | (30.0) | (15.0) |
Lease liabilities | 19 | (33.2) | (31.7) |
(143.7) | (146.9) |
Liabilities | Assets | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Euro | – | – | 1.4 | 1.1 |
US$ | – | – | 0.3 | 0.2 |
Between | Greater | |||
| Less than | one and | than five | ||
| one year | five years | years | Total | |
2023 non-derivative financial liabilities | £m | £m | £m | £m |
Trade payables | (19.5) | – | – | (19.5) |
Accruals | (36.7) | – | – | (36.7) |
Other payables | (24.3) | – | – | (24.3) |
Borrowings | (30.0) | – | – | (30.0) |
Lease liabilities | (5.7) | (20.9) | (12.1) | (38.7) |
Total cash flows | (116.2) | (20.9) | (12.1) | (149.2) |
Between | Greater | |||
| Less than | one and | than five | ||
| one year | five years | years | Total | |
2022 non-derivative financial liabilities | £m | £m | £m | £m |
Trade payables | (26.9) | – | – | (26.9) |
Accruals | (39.2) | – | – | (39.2) |
Other payables | (27.1) | – | – | (27.1) |
Deferred consideration | (7.0) | – | – | (7.0) |
Borrowings | (15.0) | – | – | (15.0) |
Lease liabilities | (5.6) | (19.0) | (11.3) | (35.9) |
Total cash flows | (120.8) | (19.0) | (11.3) | (151.1) |
Operating | Pension | |||
| adjusted | finance | |||
| Statutory | items | charge | Adjusted | |
| results | (a) | (b) | results | |
53 weeks ended 31 December 2023 | £m | £m | £m | £m |
Revenue | 568.6 | – | – | 568.6 |
Operating profit | 46.1 | 50.4 | – | 96.5 |
Profit before tax | 36.7 | 50.4 | 5.9 | 93.0 |
Profit after tax | 21.5 | 42.4 | 4.5 | 68.4 |
Basic earnings per share (p) | 6.8 | 13.6 | 1.4 | 21.8 |
| Operating | Pension | |||
| adjusted | finance | |||
| Statutory | items | charge | Adjusted | |
| results | (a) | (b) | results | |
52 weeks ended 25 December 2022 | £m | £m | £m | £m |
Revenue | 601.4 | – | – | 601.4 |
Operating profit | 71.3 | 34.8 | – | 106.1 |
Profit before tax | 66.2 | 34.8 | 2.3 | 103.3 |
Profit after tax | 52.3 | 30.3 | 1.9 | 84.5 |
Basic earnings per share (p) | 16.8 | 9.7 | 0.6 | 27.1 |
2023 | 2022 | |
£m | £m | |
Adjusted operating profit | 96.5 | 106.1 |
Depreciation and amortisation | 21.6 | 20.2 |
Adjusted EBITDA | 118.1 | 126.3 |
Working capital movements | (3.9) | (12.3) |
Net capital expenditure | (15.4) | (13.3) |
Net interest paid on leases | (0.8) | (1.1) |
Finance lease receipts | 0.2 | – |
Repayment of obligation under leases | (4.7) | (5.6) |
Other | 1.3 | 0.9 |
Associates | (2.9) | (2.8) |
Adjusted operating cash flow | 91.9 | 92.1 |
Net interest and charges paid on borrowings | (2.5) | (1.8) |
Income tax paid | (0.5) | (5.0) |
Restructuring payments | (18.8) | (13.8) |
Historical legal issues payments | (4.6) | (9.0) |
Dividends paid | (23.1) | (22.9) |
Purchase of own shares | – | (1.0) |
Pension funding payments | (60.0) | (55.1) |
Dividends received from associated undertakings | 1.9 | 2.5 |
Legal fee payments in respect of historical legal issues | (5.3) | (5.2) |
Adviser cost payments in relation to triennial funding valuations | (2.5) | (1.6) |
Other adjusted items payments | (5.0) | (2.4) |
Adjusted net cash flow | (28.5) | (23.2) |
Bank facility drawdown | 15.0 | 15.0 |
Acquisition-related cash flows | (7.0) | (17.1) |
Net decrease in cash and cash equivalents | (20.5) | (25.3) |
Statutory | Adjusted | ||||
| 2023 | (a) | (b) | 2023 | ||
53 weeks ended 31 December 2023 | £m | £m | £m | £m | |
Cash flows from operating activities | |||||
Cash generated from operations | 76.4 | (20.7) | 36.2 | 91.9 | Adjusted operating cash flow |
Pension deficit funding payments | (60.0) | – | – | (60.0) Pension funding payments | |
– | – | (18.8) | (18.8) Restructuring payments | ||
– | – | (4.6) | (4.6) Historical legal issues payments | ||
– | – | (5.3) | (5.3) Legal fee payments in respect of historical legal issues | ||
– | – | (2.5) | (2.5) Adviser cost payments in relation to triennial funding valuations | ||
– | – | (5.0) | (5.0) Other adjusted items payments | ||
Income tax paid | (0.5) | – | – | (0.5) Income tax paid | |
Net cash inflow from operating activities | 15.9 | ||||
Investing activities | |||||
Interest received | 0.6 | – | – | 0.6 | Net interest and charges paid on bank borrowings |
Dividends received from associated undertakings | 1.9 | – | – | 1.9 | Dividends received from associated undertakings |
Proceeds on disposal of property, plant and equipment | 0.9 | (0.9) | – | – | Net capital expenditure |
Purchases of property, plant and equipment | (3.5) | 3.5 | – | – | Net capital expenditure |
Expenditure on capitalised internally generated development | (12.8) | 12.8 | – | – | Net capital expenditure |
Interest received on leases | 0.4 | (0.4) | – | – | Net interest paid on leases |
Finance lease receipts | 0.2 | (0.2) | – | – | Finance lease receipts |
Deferred consideration payment | (7.0) | – | – | (7.0) Acquisition-related cash flow | |
Net cash used in investing activities | (19.3) | ||||
Financing activities | |||||
Interest and charges paid on borrowings | (3.1) | – | – | (3.1) Net interest and charges paid on bank borrowings | |
Dividends paid | (23.1) | – | – | (23.1) Dividends paid | |
Interest paid on leases | (1.2) | 1.2 | – | – | Net interest paid on leases |
Repayment of obligations under leases | (4.7) | 4.7 | – | – | Repayment of obligation under leases |
Drawdown of borrowings | 15.0 | – | – | 15.0 | |
Net cash used in financing activities | (17.1) | ||||
Net decrease in cash and cash equivalents | (20.5) | – | – | (20.5) | |
| Statutory | Adjusted | |||
| 2022 | (a) | (b) | 2022 | |
52 weeks ended 25 December 2022 | £m | £m | £m | £m |
Cash flows from operating activities | ||||
Cash generated from operations | 80.1 | (20.0) | 32.0 | 92.1 Adjusted operating cash flow |
Pension deficit funding payments | (55.1) | – | – | (55.1) Pension funding payments |
– | – | (13.8) | (13.8) Restructuring payments | |
– | – | (9.0) | (9.0) Historical legal issues payments | |
– | – | (5.2) | (5.2) Legal fee payments in respect of historical legal issues | |
– | – | (1.6) | (1.6) Adviser cost payments in relation to triennial funding valuations | |
– | – | (2.4) | (2.4) Other adjusted items payments | |
Income tax paid | (5.0) | – | – | (5.0) Income tax paid |
Net cash inflow from operating activities | 20.0 | |||
Investing activities | ||||
Interest received | 0.1 | – | – | 0.1 Net interest and charges paid on bank borrowings |
Dividends received from associated undertakings | 2.5 | – | – | 2.5 Dividends received from associated undertakings |
Proceeds on disposal of property, plant and equipment | 0.4 | (0.4) | – | – Net capital expenditure |
Purchases of property, plant and equipment | (3.0) | 3.0 | – | – Net capital expenditure |
Expenditure on capitalised internally generated development | (10.7) | 10.7 | – | – Net capital expenditure |
Deferred consideration payment | (17.1) | – | – | (17.1) Acquisition-related cash flow |
Net cash used in investing activities | (27.8) | |||
Financing activities | ||||
Interest and charges paid on borrowings | (1.9) | – | – | (1.9) Net interest and charges paid on bank borrowings |
Dividends paid | (22.9) | – | – | (22.9) Dividends paid |
Interest paid on leases | (1.1) | 1.1 | – | – Net interest paid on leases |
Repayment of obligations under leases | (5.6) | 5.6 | – | – Repayment of obligation under leases |
Purchase of own shares | (1.0) | – | – | (1.0) Purchase of own shares |
Drawdown of borrowings | 15.0 | – | – | 15.0 Bank facility drawdown |
Net cash used in financing activities | (17.5) | |||
Net decrease in cash and cash equivalents | (25.3) | – | – | (25.3) |
| Statutory and like- | ||||
| Statutory | Like-for-like | for-like | ||
| 2023 | (a) | 2023 | 2022 | |
2023 v 2022 | £m | £m | £m | £m |
Print | 438.8 | (5.9) | 432.9 | 448.6 |
Circulation | 312.5 | (4.7) | 307.8 | 307.7 |
Advertising | 76.6 | (1.0) | 75.6 | 86.9 |
Printing | 20.2 | (0.2) | 20.0 | 23.1 |
Other | 29.5 | – | 29.5 | 30.9 |
Digital | 127.4 | (0.3) | 127.1 | 149.8 |
Other | 2.4 | – | 2.4 | 3.0 |
Total revenue | 568.6 | (6.2) | 562.4 | 601.4 |