| 2024 | 2023 | ||
| Notes | £m | £m | |
Revenue | 4 | ||
Operating profit | 4 | ||
Finance income | 6 | ||
Finance expense | 6 | ( | ( |
Disposal of businesses | 10 | ( | |
Profit before income tax | |||
Income tax | 7 | ( | ( |
Profit for the year | |||
| Profit is attributable to: | |||
Company's equity holders | |||
Non-controlling interests | |||
Profit for the year | |||
| Earnings per share attributable to the Company’s equity holders | |||
Basic | 8 | ||
Diluted | 8 | ||
Alternative performance measures † | |||
Operating profit | 4 | ||
| Adjusted for: | |||
Amortisation excluding software | 4 | ||
Acquisition related items through operating profit | 4 | ||
Non-recurring pension scheme credit | 4 | ( | |
Adjusted operating profit | |||
Finance income | 6 | ||
Adjusted finance expense | 6 | ( | ( |
Adjusted profit before income tax | |||
Tax on adjusted profit | 7 | ( | ( |
Adjusted profit for the year | |||
| Adjusted profit is attributable to: | |||
Company's equity holders | |||
Non-controlling interests | |||
Adjusted profit for the year | |||
| Adjusted earnings per share attributable to the Company’s | |||
equity holders | 8 |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Profit for the year | |||
| Other comprehensive income/(expense) | |||
| Items that will not be reclassified to profit or loss: | |||
Actuarial (loss)/gain on defined benefit pension schemes | 25 | ( | |
Tax on items that will not be reclassified to profit or loss * | 7 | ( | |
Total items that will not be reclassified to profit or loss | ( | ||
| Items that may be reclassified subsequently to profit or loss: | |||
Foreign currency translation differences on foreign operations | ( | ( | |
| Reclassification from translation reserve to income statement on disposal | |||
of foreign operations | 10 | ||
Gain/(loss) recognised in cash flow hedge reserve * | ( | ||
Gain taken to equity as a result of effective net investment hedges | |||
Tax on items that may be reclassified to profit or loss * | 7 | ( | |
Total items that may be reclassified subsequently to profit or loss | ( | ( | |
Other comprehensive expense for the year | ( | ( | |
Total comprehensive income | |||
| Total comprehensive income is attributable to: | |||
Company's equity holders | |||
Non-controlling interests | |||
Total comprehensive income |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Assets | |||
Property, plant and equipment | 11 | ||
Right-of-use assets | 12 | ||
Intangible assets | 13 | ||
Defined benefit pension assets | 25 | ||
Derivative financial assets | |||
Deferred tax assets | 20 | ||
Total non-current assets | |||
Inventories | 15 | ||
Trade and other receivables | 16 | ||
Income tax receivable | |||
Derivative financial assets | |||
Cash and cash equivalents | 28 | ||
Assets classified as held for sale | |||
Total current assets | |||
Total assets |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Equity | |||
Share capital | 21 | ||
Share premium | |||
Translation reserve | ( | ( | |
Other reserves | |||
Retained earnings | |||
Total equity attributable to the Company’s equity holders | |||
Non-controlling interests | |||
Total equity | |||
| Liabilities | |||
Interest bearing loans and borrowings | 28 | ||
Defined benefit pension liabilities | 25 | ||
Other payables | 17 | ||
Income tax payable | |||
Provisions | 19 | ||
Lease liabilities | 27 | ||
Derivative financial liabilities | |||
Deferred tax liabilities | 20 | ||
Total non-current liabilities | |||
Bank overdrafts | 28 | ||
Interest bearing loans and borrowings | 28 | ||
Trade and other payables | 17 | ||
Income tax payable | |||
Provisions | 19 | ||
Lease liabilities | 27 | ||
Derivative financial liabilities | |||
Liabilities relating to assets classified as held for sale | |||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
Other reserves | Retained earnings | Total | |||||||||
| attributable to | |||||||||||
| Share | Share | Translation | Capital | Cash flow | Own | the Company’s | Non-controlling | Total | |||
| capital | premium | reserve | Merger | redemption | hedge | shares | Earnings | equity holders | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | ( | ( | ( | ||||||||
Profit for the year | |||||||||||
Actuarial losses on defined benefit pension schemes | ( | ( | ( | ||||||||
Foreign currency translation differences on foreign operations | ( | ( | ( | ||||||||
| Reclassification from translation reserve to income statement on disposal | |||||||||||
of foreign operations | |||||||||||
Gain taken to equity as a result of effective net investment hedges | |||||||||||
Gain recognised in cash flow hedge reserve | |||||||||||
Income tax (charge)/credit on other comprehensive expense | ( | ( | |||||||||
Total comprehensive income | ( | ||||||||||
2023 interim dividend | ( | ( | ( | ||||||||
2023 final dividend | ( | ( | ( | ||||||||
Movement from cash flow hedge reserve to inventory (net of tax) | |||||||||||
Hyperinflation accounting adjustments 1 | |||||||||||
Non-controlling interest acquired | |||||||||||
Issue of share capital | |||||||||||
Own shares purchased for cancellation (Note 21) | ( | ( | ( | ||||||||
Own shares cancelled (Note 21) | ( | ||||||||||
Employee trust shares | ( | ( | ( | ||||||||
Movement on own share reserves | ( | ||||||||||
Share based payments (net of tax) | |||||||||||
At 31 December 2024 | ( | ( |
Other reserves | Retained earnings | Total attributable | |||||||||
| Share | Share | Translation | Capital | Cash flow | Own | to the Company’s | Non-controlling | Total | |||
| capital | premium | reserve | Merger | redemption | hedge | shares | Earnings | equity holders | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | ( | ( | ( | ||||||||
Profit for the year | |||||||||||
Actuarial gain on defined benefit pension schemes | |||||||||||
Foreign currency translation differences on foreign operations | ( | ( | ( | ||||||||
Gain taken to equity as a result of effective net investment hedges | |||||||||||
Loss recognised in cash flow hedge reserve | ( | ( | ( | ||||||||
Income tax (charge)/credit on other comprehensive expense | ( | ( | |||||||||
Total comprehensive income | ( | ( | |||||||||
2022 interim dividend | ( | ( | ( | ||||||||
2022 final dividend | ( | ( | ( | ||||||||
Movement from cash flow hedge reserve to inventory (net of tax) | |||||||||||
Hyperinflation accounting adjustments 1 | |||||||||||
Issue of share capital | |||||||||||
Employee trust shares | ( | ( | ( | ||||||||
Movement on own share reserves | ( | ||||||||||
Share based payments (net of tax) | |||||||||||
At 31 December 2023 | ( | ( | ( |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Cash flow from operating activities | |||
Profit before income tax | |||
| Adjusted for: | |||
net finance expense | 6 | ||
amortisation excluding software | 13 | ||
acquisition related items through operating profit | 4 | ||
non-recurring pension scheme credit | 25 | ( | |
disposal of businesses | 10 | ||
Adjusted operating profit | |||
| Adjustments: | |||
depreciation and software amortisation | 30 | ||
other non-cash items | 30 | ||
working capital movement | 30 | ( | ( |
Cash generated from operations before acquisition related items | |||
Cash outflow from acquisition related items | 9 | ( | ( |
Income tax paid | ( | ( | |
Cash inflow from operating activities | |||
| Cash flow from investing activities | |||
Interest received | |||
Purchase of property, plant and equipment and software | 11,13 | ( | ( |
Sale of property, plant and equipment and software | |||
Purchase of businesses net of cash acquired | 9 | ( | ( |
Disposal of businesses net of cash disposed | 10 | ||
Cash outflow from investing activities | ( | ( | |
| Cash flow from financing activities | |||
Interest paid excluding interest on lease liabilities | ( | ( | |
Dividends paid | 22 | ( | ( |
Increase in borrowings | |||
Repayment of borrowings | ( | ( | |
Receipts on settlement of foreign exchange contracts | |||
Payment of lease liabilities – principal | 27 | ( | ( |
Payment of lease liabilities – interest | 27 | ( | ( |
Proceeds from issue of ordinary shares to settle share options | |||
Proceeds from exercise of market purchase share options | |||
Purchase of own shares | 21 | ( | |
Purchase of employee trust shares | ( | ( | |
Cash outflow from financing activities | ( | ( | |
Decrease in cash, cash equivalents and overdrafts | ( | ( |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Cash, cash equivalents and overdrafts at start of year | |||
Decrease in cash, cash equivalents and overdrafts | ( | ( | |
Currency translation | ( | ( | |
Cash, cash equivalents and overdrafts at end of year | 28 | ||
Alternative performance measures † | |||
Cash generated from operations before acquisition related items | |||
Purchase of property, plant and equipment and software | ( | ( | |
Sale of property, plant and equipment and software | |||
Payment of lease liabilities | 27 | ( | ( |
Operating cash flow | |||
Adjusted operating profit | |||
Add back depreciation of right-of-use assets | 12 | ||
Deduct payment of lease liabilities | 27 | ( | ( |
Lease adjusted operating profit | |||
| Cash conversion (operating cash flow as a percentage of lease adjusted | |||
operating profit) | 93% | 96% | |
Operating cash flow | |||
Net interest paid excluding interest on lease liabilities | ( | ( | |
Income tax paid | ( | ( | |
Free cash flow |
Company Name | Registered number |
Bunzl American Holdings (No. 1) Limited | 02865710 |
Bunzl American Holdings (No. 2) Limited | 05286676 |
Bunzl Holding GTL Limited | 0685352 |
Bunzl Holding LCE Limited | 0970892 |
Bunzl Mexico Holdings 1 Limited | 13558260 |
Bunzl Mexico Holdings 2 Limited | 13558193 |
Bunzl Overseas Holdings Limited | 02865701 |
Bunzl Overseas Holdings (No. 2) Limited | 02090880 |
Bunzl Overseas Holdings (No. 3) Limited | 08224950 |
Henares Limited | 06387342 |
Yorse No. 1 Limited | 04373660 |
Yorse No. 3 Limited | 02317609 |
Selectuser Limited | 03829908 |
| Organic revenue | Revenue excluding the incremental impact of acquisitions and disposals compared to revenue |
| growth | in prior years at constant exchange |
| Underlying | Revenue excluding the incremental impact of acquisitions and disposals compared to revenue |
| revenue growth | in prior years at constant exchange, adjusted for differences in trading days between years |
| and adjusted to exclude growth in excess of 26% per annum in hyperinflationary economies | |
| (reconciled in the Financial review) | |
| Adjusted | Operating profit before amortisation excluding software, acquisition related items through |
| operating profit | operating profit and non-recurring pension scheme charges/credits (reconciled in the following |
| tables and in the Consolidated income statement) | |
Operating margin | Adjusted operating profit as a percentage of revenue |
| Adjusted finance | Finance expense before interest on unwinding of discounting on deferred consideration |
| expense | |
| Adjusted profit | Profit before income tax, amortisation excluding software, acquisition related items, non- |
| before income tax | recurring pension scheme charges/credits and profit or loss on disposal of businesses |
| (reconciled in the following tables) | |
| Adjusted profit | Profit for the year before amortisation excluding software, acquisition related items, non- |
| for the year | recurring pension scheme charges/credits, profit or loss on disposal of businesses and the |
| associated tax (reconciled in the following tables) | |
Effective tax rate | Tax on adjusted profit before income tax as a percentage of adjusted profit before income |
| tax (reconciled in Note 7) | |
| Adjusted earnings | Adjusted profit for the year attributable to the Company’s equity holders divided by the |
| per share | weighted average number of ordinary shares in issue (reconciled in the following tables and in |
| Note 8) | |
| Adjusted diluted | Adjusted profit for the year attributable to the Company’s equity holders divided by the diluted |
| earnings per share | weighted average number of ordinary shares (reconciled in Note 8) |
| Operating | Cash generated from operations before acquisition related items after deducting purchases |
| cash flow | of property, plant and equipment and software and adding back the proceeds from the sale |
| of property, plant and equipment and software and deducting the payment of lease liabilities | |
| (as shown in the Consolidated cash flow statement) | |
Free cash flow | Operating cash flow after deducting payments for income tax and net interest excluding |
| interest on lease liabilities (as shown in the Consolidated cash flow statement) | |
| Lease adjusted | Adjusted operating profit after adding back the depreciation of right-of-use assets and |
| operating profit | deducting the payment of lease liabilities (as shown in the Consolidated cash flow statement) |
Cash conversion | Operating cash flow as a percentage of lease adjusted operating profit (as shown in the |
| Consolidated cash flow statement) | |
Working capital | Inventories and trade and other receivables less trade and other payables, excluding |
| non-trading related receivables, non-trading related payables (including those relating | |
| to acquisition payments) and dividends payable (reconciled in Note 14) | |
| Return on average | The ratio of adjusted operating profit to the average of the month end operating capital |
| operating capital | employed (being property, plant and equipment, right-of-use assets, software, inventories and |
| trade and other receivables less trade and other payables) | |
| Return on | The ratio of adjusted operating profit to the average of the month end invested capital (being |
| invested capital | equity after adding back net debt, lease liabilities, net defined benefit pension scheme assets/ |
| liabilities, cumulative amortisation excluding software, acquisition related items and amounts | |
| written off goodwill, net of the associated tax) | |
Dividend cover | The ratio of adjusted earnings per share to the total dividend per share |
EBITDA | Adjusted operating profit on a historical GAAP basis, before depreciation of property, plant |
| and equipment and software amortisation and after adjustments as permitted by the Group’s | |
| debt covenants, principally to exclude share option charges and to annualise for the effect of | |
| acquisitions and disposal of businesses | |
| Net debt excluding | Net debt excluding the carrying value of lease liabilities (reconciled in Note 28) |
| lease liabilities | |
| Covenant net debt | Net debt excluding lease liabilities calculated at average exchange rates divided by EBITDA |
| to EBITDA | |
Adjusted net debt | Net debt excluding lease liabilities and including total deferred and contingent consideration (as |
| reconciled in the Financial review) | |
| Adjusted net debt | Net debt including lease liabilities and total deferred and contingent consideration (as |
| including lease | reconciled in the Financial review) |
| liabilities | |
| Adjusted net debt | Adjusted net debt calculated at average exchange rates divided by EBITDA adjusted for |
| to EBITDA | contractually agreed earnings targets |
| Adjusted net | Adjusted net debt including lease liabilities calculated at average exchange rates divided by |
| debt including | adjusted operating profit, before depreciation of property, plant and equipment and right |
| lease liabilities to | of use assets and software amortisation and after adjustments to exclude share option |
| EBITDA | charges and to annualise for the effect of acquisitions and disposal of businesses adjusted for |
| contractually agreed earnings targets | |
| Constant | Growth rates at constant exchange rates are calculated by retranslating the results for prior |
| exchange rates | years at the average rates for the year ended 31 December 2024 so that they can be compared |
| without the distorting impact of changes caused by foreign exchange translation. The principal | |
| exchange rates used for 2024 and 2023 can be found in the Financial review on page 77 |
| Adjusting items | |||||||
| Alternative | |||||||
| performance | Amortisation | Acquisition | Non-recuring pension | Disposal of | Statutory | ||
| measures | excluding software | related items | scheme credit | businesses | measures | ||
| £m | £m | £m | £m | £m | £m | ||
Adjusted operating profit | 976.1 | (148.3) | (31.7) | 3.2 | 799.3 | Operating profit | |
Finance income | 72.6 | 72.6 | Finance income | ||||
Adjusted finance expense | (175.8) | (2.2) | (178.0) Finance expense | ||||
Disposal of businesses | – | (20.3) | (20.3) Disposal of businesses | ||||
Adjusted profit before income tax | 872.9 | (148.3) | (33.9) | 3.2 | (20.3) | 673.6 | Profit before income tax |
Tax on adjusted profit | (222.4) | 42.8 | 7.8 | (0.8) | – | (172.6) Income tax | |
Adjusted profit for the year | 650.5 | (105.5) | (26.1) | 2.4 | (20.3) | 501.0 | Profit for the year |
| Adjusted earnings per share attributable | Basic earnings per share attributable to the | ||||||
to the Company’s equity holders | 194.3p | (31.5)p | (7.8)p | 0.7p | (6.1)p | 149.6p | Company’s equity holders |
| Adjusting items | |||||||
| Alternative | |||||||
| performance | Amortisation excluding | Acquisition | Non-recuring pension | Disposal of | Statutory | ||
| measures | software | related items | scheme credit | businesses | measures | ||
| £m | £m | £m | £m | £m | £m | ||
Adjusted operating profit | 944.2 | (135.6) | (19.5) | – | 789.1 | Operating profit | |
Finance income | 60.4 | 60.4 | Finance income | ||||
Adjusted finance expense | (150.9) | – | (150.9) Finance expense | ||||
Adjusted profit before income tax | 853.7 | (135.6) | (19.5) | – | – | 698.6 | Profit before income tax |
Tax on adjusted profit | (213.4) | 36.7 | 4.3 | – | – | (172.4) Income tax | |
Adjusted profit for the year | 640.3 | (98.9) | (15.2) | – | – | 526.2 | Profit for the year |
| Adjusted earnings per share attributable to | Basic earnings per share attributable to the | ||||||
the Company’s equity holders | 191.1p | (29.5)p | (4.5)p | – | – | 157.1p | Company’s equity holders |
| North | Continental | UK & | Rest of | |||
| America | Europe | Ireland | the World | Corporate | Total | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 6,568.1 | 2,377.1 | 1,625.8 | 1,205.4 | 11,776.4 | |
Adjusted operating profit/(loss) | 515.6 | 210.8 | 135.1 | 146.2 | (31.6) | 976.1 |
Amortisation excluding software | (55.9) | (42.7) | (20.7) | (29.0) | (148.3) | |
Acquisition related items through operating profit | (0.8) | (10.4) | 5.1 | (25.6) | (31.7) | |
| Non-recurring pension scheme | ||||||
credit | – | – | – | – | 3.2 | 3.2 |
Operating profit/(loss) | 458.9 | 157.7 | 119.5 | 91.6 | (28.4) | 799.3 |
Finance income | 72.6 | |||||
Finance expense | (178.0) | |||||
Disposal of businesses | (20.3) | |||||
Profit before income tax | 673.6 | |||||
Adjusted profit before income tax | 872.9 | |||||
Income tax | (172.6) | |||||
Profit for the year | 501.0 | |||||
Operating margin | 7.9% | 8.9% | 8.3% | 12.1% | 8.3% | |
| Return on average | ||||||
operating capital | 47.5% | 40.8% | 45.4% | 38.9% | 43.2% | |
| Purchase of property, plant | ||||||
and equipment | 14.2 | 12.6 | 7.4 | 6.1 | – | 40.3 |
| Depreciation of property, plant | ||||||
and equipment | 11.3 | 11.0 | 9.2 | 6.2 | 0.1 | 37.8 |
Additions to right-of-use assets | 66.4 | 36.5 | 38.1 | 20.3 | – | 161.3 |
| Depreciation of right-of-use | ||||||
assets | 87.7 | 42.8 | 35.3 | 19.7 | 0.6 | 186.1 |
Purchase of software | 2.7 | 6.6 | 3.4 | 1.2 | 0.2 | 14.1 |
Software amortisation | 4.2 | 4.1 | 2.3 | 0.9 | 0.4 | 11.9 |
| North | Continental | UK & | Rest of | |||
| America | Europe | Ireland | the World | Corporate | Total | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 6,973.5 | 2,354.9 | 1,365.5 | 1,103.2 | 11,797.1 | |
Adjusted operating profit/(loss) | 528.0 | 224.7 | 103.4 | 119.6 | (31.5) | 944.2 |
Amortisation excluding software | (57.1) | (43.7) | (11.1) | (23.7) | (135.6) | |
Acquisition related items through operating profit | (5.5) | (0.3) | (3.1) | (10.6) | (19.5) | |
| Non-recurring pensions scheme | ||||||
credit | – | – | – | – | – | – |
Operating profit/(loss) | 465.4 | 180.7 | 89.2 | 85.3 | (31.5) | 789.1 |
Finance income | 60.4 | |||||
Finance expense | (150.9) | |||||
Disposal of businesses | – | |||||
Profit before income tax | 698.6 | |||||
Adjusted profit before income tax | 853.7 | |||||
Income tax | (172.4) | |||||
Profit for the year | 526.2 | |||||
Operating margin | 7.6% | 9.5% | 7.6% | 10.8% | 8.0% | |
| Return on average | ||||||
operating capital | 49.6% | 45.4% | 65.5% | 35.5% | 46.1% | |
| Purchase of property, plant | ||||||
and equipment | 12.3 | 13.5 | 8.7 | 8.1 | 0.2 | 42.8 |
| Depreciation of property, plant | ||||||
and equipment | 12.0 | 10.3 | 4.7 | 4.6 | 0.1 | 31.7 |
Additions to right-of-use assets | 34.0 | 41.5 | 42.4 | 18.8 | – | 136.7 |
| Depreciation of right-of-use | ||||||
assets | 83.4 | 38.9 | 24.3 | 18.8 | 0.7 | 166.1 |
Purchase of software | 3.1 | 8.7 | 2.4 | 1.0 | 0.3 | 15.5 |
Software amortisation | 3.4 | 2.7 | 2.1 | 0.9 | 0.3 | 9.4 |
| 2024 | 2023 | |
| Acquisition related items through operating profit | £m | £m |
| Deferred consideration relating to the retention of former owners | ||
of businesses acquired | 45.5 | 37.3 |
Transaction costs and expenses | 25.9 | 18.1 |
Adjustments to previously estimated earn outs and minority options | (42.0) | (35.9) |
29.4 | 19.5 | |
Customer relationships impairment charges (Note 13) | 2.3 | – |
31.7 | 19.5 |
| 2024 | 2023 | |
| Revenue by market sector | £m | £m |
Foodservice | 3,453.2 | 3,383.4 |
Grocery | 2,991.2 | 3,136.6 |
Safety | 1,820.9 | 1,835.7 |
Retail | 950.4 | 1,032.8 |
Cleaning & Hygiene | 1,220.7 | 1,218.6 |
Healthcare | 759.0 | 679.6 |
Other | 581.0 | 510.4 |
11,776.4 | 11,797.1 |
| North | Continental | UK & | Rest of | |||
| America | Europe | Ireland | the World | Unallocated | Total | |
| £m | £m | £m | £m | £m | £m | |
Segment assets | 3,060.6 | 2,086.0 | 1,665.9 | 1,178.7 | 7,991.2 | |
Unallocated assets | 1,538.0 | 1,538.0 | ||||
Total assets | 3,060.6 | 2,086.0 | 1,665.9 | 1,178.7 | 1,538.0 | 9,529.2 |
Segment liabilities | 1,251.7 | 762.1 | 737.2 | 380.3 | 3,131.3 | |
Unallocated liabilities | 3,607.2 | 3,607.2 | ||||
Total liabilities | 1,251.7 | 762.1 | 737.2 | 380.3 | 3,607.2 | 6,738.5 |
| North | Continental | UK & | Rest of | |||
| America | Europe | Ireland | the World | Unallocated | Total | |
| £m | £m | £m | £m | £m | £m | |
Segment assets | 3,129.1 | 2,043.5 | 942.2 | 1,080.3 | 7,195.1 | |
Unallocated assets | 1,552.1 | 1,552.1 | ||||
Total assets | 3,129.1 | 2,043.5 | 942.2 | 1,080.3 | 1,552.1 | 8,747.2 |
Segment liabilities | 1,284.4 | 763.8 | 522.7 | 342.0 | 2,912.9 | |
Unallocated liabilities | 2,868.0 | 2,868.0 | ||||
Total liabilities | 1,284.4 | 763.8 | 522.7 | 342.0 | 2,868.0 | 5,780.9 |
| 2024 | 2023 | |
| £m | £m | |
Cost of goods sold | 8,383.8 | 8,609.2 |
Employee costs (Note 26) | 1,218.2 | 1,149.8 |
Non-recurring pension scheme credit (Note 25) | (3.2) | – |
Depreciation of property, plant and equipment (Note 11) | 37.8 | 31.7 |
Depreciation of right-of-use assets (Note 12) | 186.1 | 166.1 |
Amortisation excluding software (Note 13) | 148.3 | 135.6 |
Amortisation of software (Note 13) | 11.9 | 9.4 |
Acquisition related items through operating profit (Note 4) | 31.7 | 19.5 |
Net impairment losses on trade receivables (Note 16) | 1.0 | 2.6 |
Profit on disposal of property, plant and equipment and software | (12.3) | (0.6) |
Restructuring costs | 5.9 | 0.4 |
Expense relating to short term leases and low value assets | 5.0 | 4.6 |
Lease and sublease income | (4.8) | (4.1) |
Other operating expenses | 967.7 | 883.8 |
Net operating expenses | 10,977.1 | 11,008.0 |
2024 | 2023 | |||||
| UK | Overseas | Total | UK | Overseas | Total | |
| Auditors’ remuneration | £m | £m | £m | £m | £m | £m |
Audit of these financial statements | 1.3 | – | 1.3 | 1.0 | – | 1.0 |
| Amounts receivable by the Company’s | ||||||
auditors * in respect of: | ||||||
audit of financial statements of subsidiaries of the Company | 1.1 | 3.2 | 4.3 | 0.4 | 4.2 | 4.6 |
audit related assurance services | 0.2 | – | 0.2 | 0.1 | – | 0.1 |
all other services | 0.4 | – | 0.4 | 0.3 | – | 0.3 |
Total auditors’ remuneration | 3.0 | 3.2 | 6.2 | 1.8 | 4.2 | 6.0 |
| 2024 | 2023 | |
| £m | £m | |
Interest on cash and cash equivalents | 46.7 | 40.3 |
Interest income from foreign exchange contracts | 19.9 | 16.0 |
Net interest income on defined benefit pension schemes in surplus | 3.1 | 3.2 |
Interest related to income tax | 1.8 | – |
Other finance income | 1.1 | 0.9 |
Finance income | 72.6 | 60.4 |
Interest on loans and overdrafts | (122.4) | (106.7) |
Lease interest expense | (38.5) | (28.6) |
Interest expense from foreign exchange contracts | (6.1) | (1.5) |
Net interest expense on defined benefit pension schemes in deficit | (0.7) | (1.0) |
Fair value gain/(loss) on US private placement notes and senior bonds in a hedge relationship | 3.9 | (24.4) |
Fair value (loss)/gain on interest rate swaps in a hedge relationship | (4.1) | 21.8 |
Foreign exchange loss on intercompany funding | (35.5) | (41.1) |
| Foreign exchange gain on external debt and foreign exchange | ||
forward contracts | 34.8 | 40.5 |
Interest related to income tax | (1.4) | (0.1) |
Monetary loss from hyperinflation accounting 1 | (3.6) | (7.2) |
Other finance expense | (2.2) | (2.6) |
Adjusted finance expense | (175.8) | (150.9) |
Interest on unwinding of discounting on deferred consideration | (2.2) | – |
Finance expense | (178.0) | (150.9) |
Net finance expense | (105.4) | (90.5) |
| 2024 | 2023 | |
| £m | £m | |
Income tax on profit | 172.6 | 172.4 |
Tax associated with adjusting items | 49.8 | 41.0 |
Tax on adjusted profit | 222.4 | 213.4 |
Profit before income tax | 673.6 | 698.6 |
Adjusting items (Note 3) | 199.3 | 155.1 |
Adjusted profit before income tax | 872.9 | 853.7 |
Reported tax rate | 25.6% | 24.7% |
Effective tax rate | 25.5% | 25.0% |
2024 | 2023 | |||||
| Tax | Tax | |||||
| Tax on other comprehensive income/ | (charge)/ | (charge)/ | ||||
| Gross | credit | Net | Gross | credit | Net | |
| (expense) and equity | £m | £m | £m | £m | £m | £m |
| Actuarial (loss)/gain on defined benefit | ||||||
pension schemes | (35.1) | 8.2 | (26.9) | 2.9 | (0.1) | 2.8 |
| Foreign currency translation differences | ||||||
on foreign operations | (193.3) | (0.1) | (193.4) | (126.9) | (0.5) | (127.4) |
Reclassification from translation reserve to income statement on disposal of foreign | ||||||
operation | 18.7 | – | 18.7 | – | – | – |
| Gain taken to equity as a result of effective | ||||||
net investment hedges | 20.3 | – | 20.3 | 31.4 | – | 31.4 |
| Gain/(loss) recognised in cash flow hedge | ||||||
reserve | 6.3 | (1.6) | 4.7 | (2.3) | 0.6 | (1.7) |
Other comprehensive (expense)/income | (183.1) | 6.5 | (176.6) | (94.9) | – | (94.9) |
Dividends | (228.6) | – | (228.6) | (209.7) | – | (209.7) |
| Movement from cash flow hedge reserve | ||||||
to inventory | 0.8 | (0.2) | 0.6 | 1.0 | (0.3) | 0.7 |
Hyperinflation accounting adjustments | 17.1 | – | 17.1 | 21.6 | – | 21.6 |
Issue of share capital | 7.0 | – | 7.0 | 5.9 | – | 5.9 |
Own shares purchased for cancellation | (301.2) | – | (301.2) | – | – | – |
Non-controlling interest on acquisition | 2.7 | – | 2.7 | – | – | – |
Employee trust shares | (16.6) | – | (16.6) | (25.2) | – | (25.2) |
Share based payments | 17.2 | 1.8 | 19.0 | 15.4 | 5.4 | 20.8 |
| Other comprehensive (expense)/income | ||||||
and equity | (684.7) | 8.1 | (676.6) | (285.9) | 5.1 | (280.8) |
| 2024 | 2023 | |
| £m | £m | |
Profit before income tax | 673.6 | 698.6 |
Weighted average rate | 25.1% | 25.2% |
Tax charge at weighted average rate | 168.9 | 176.0 |
| Effects of: | ||
non-deductible expenditure | 9.7 | 0.5 |
impact of intercompany finance | 1.4 | 1.2 |
change in tax rates | (0.4) | (0.7) |
inflation: tax and accounting impacts | 1.3 | 3.8 |
prior year adjustments | (7.9) | (7.0) |
other current year items | (0.4) | (1.4) |
Income tax on profit | 172.6 | 172.4 |
| 2024 | 2023 | |
| Deferred tax in the income statement | £m | £m |
Property, plant and equipment | 0.4 | 1.0 |
Defined benefit pension schemes | 1.4 | 1.6 |
Goodwill, customer and supplier relationships, brands and technology | (23.8) | (20.2) |
Provisions and accruals | 7.0 | (3.6) |
Inventories | 2.7 | 7.4 |
Leases | (0.9) | (1.1) |
Other | (3.1) | (4.8) |
Deferred tax on profit | (16.3) | (19.7) |
| 2024 | 2023 | |
| £m | £m | |
Profit for the year attributable to the Company’s equity holders | 500.4 | 526.2 |
| Adjusted for: | ||
amortisation excluding software | 148.3 | 135.6 |
acquisition related items | 33.9 | 19.5 |
profit on disposal of businesses | 20.3 | – |
non-recurring pension scheme credit | (3.2) | – |
tax credit on adjusting items | (49.8) | (41.0) |
Adjusted profit for the year attributable to the Company’s equity holders | 649.9 | 640.3 |
2024 | 2023 | |
Basic weighted average number of ordinary shares in issue (million) | 334.4 | 335.0 |
Dilutive effect of employee share plans (million) | 2.1 | 2.2 |
Diluted weighted average number of ordinary shares (million) | 336.5 | 337.2 |
Basic earnings per share attributable to the Company’s equity holders | 149.6p | 157.1p |
Adjustment | 44.7p | 34.0p |
Adjusted earnings per share attributable to the Company’s equity holders | 194.3p | 191.1p |
Diluted basic earnings per share attributable to the Company’s equity holders | 148.7p | 156.0p |
Adjustment | 44.4p | 33.9p |
Adjusted diluted earnings per share attributable to the Company’s equity holders | 193.1p | 189.9p |
| Percentage | |||||
| of share | Annualised | ||||
| Acquisition | capital | revenue | |||
Business | Sector | Country | date 2024 | acquired | £m |
Pamark Group | Foodservice, Healthcare, | Finland | 29 February | 100% | 53.3 |
| Cleaning & Hygiene and | |||||
| Safety | |||||
Nisbets | Foodservice | United Kingdom | 23 May | 80% | 474.9 |
Clean Spot | Cleaning & Hygiene | Canada | 18 June | 100% | 4.3 |
| Sistemas De | Other | Spain | 28 June | 100% | 24.9 |
| Embalaje Anper | |||||
Holland Packaging | Retail | Netherlands | 29 June | 75% | 15.0 |
RCL Implantes | Healthcare | Brazil | 3 July | 100% | 15.6 |
Powervac | Cleaning & Hygiene | Australia | 31 July | 100% | 4.5 |
Cermerón | Foodservice | Spain | 30 August | 100% | 10.3 |
Cubro Group | Healthcare | New Zealand | 30 September | 72% | 45.7 |
DBM Medical Group Healthcare | New Zealand | 30 September | 75% | 8.7 | |
| Arrow County | Cleaning & Hygiene | United Kingdom | 22 October | 100% | 27.1 |
| Holdings Limited | |||||
C&C Group | Foodservice | United Kingdom | 29 October | 100%/80% | 26.7 |
Comodis | Cleaning & Hygiene | France | 1 December | 100% | 20.7 |
Others* | 12.5 | ||||
Acquisitions agreed and completed in the current year | 744.2 | ||||
| Total | Total | |||
| Nisbets | Other | 2024 | 2023 | |
| £m | £m | £m | £m | |
Customer and supplier relationships | 124.6 | 160.0 | 284.6 | 229.5 |
Brands | 78.3 | 5.0 | 83.3 | 10.6 |
Property, plant and equipment and software | 62.5 | 9.2 | 71.7 | 16.6 |
Right-of-use assets | 55.7 | 17.3 | 73.0 | 16.2 |
Inventories | 77.0 | 34.7 | 111.7 | 44.7 |
Trade and other receivables | 59.6 | 71.9 | 131.5 | 57.0 |
Trade and other payables | (103.0) | (37.4) | (140.4) | (40.5) |
Net cash | 43.4 | 16.5 | 59.9 | 19.8 |
External debt | (5.6) | (0.7) | (6.3) | – |
Provisions | (10.5) | (22.3) | (32.8) | (26.2) |
Lease liabilities | (55.7) | (18.0) | (73.7) | (16.2) |
Income tax payable and deferred tax liabilities | (45.8) | (65.4) | (111.2) | (29.6) |
Fair value of net assets acquired | 280.5 | 170.8 | 451.3 | 281.9 |
Less non-controlling interests | (2.7) | – | (2.7) | – |
Provisional goodwill | 187.5 | 170.3 | 357.8 | 130.6 |
Consideration | 465.3 | 341.1 | 806.4 | 412.5 |
| Satisfied by: | ||||
cash consideration | 377.6 | 297.6 | 675.2 | 343.0 |
deferred consideration | 87.7 | 43.5 | 131.2 | 69.5 |
465.3 | 341.1 | 806.4 | 412.5 | |
| Contingent payments relating to retention of former | ||||
owners | 42.1 | 50.7 | 92.8 | 59.5 |
Interest relating to discounting of deferred consideration | 15.1 | 2.2 | 17.3 | – |
Net cash acquired | (43.4) | (16.5) | (59.9) | (19.8) |
Transaction costs and expenses | 12.4 | 13.5 | 25.9 | 18.1 |
| Total committed spend in respect of acquisitions | ||||
completed in the year | 491.5 | 391.0 | 882.5 | 470.3 |
Spend on acquisitions committed at prior year end but completed in the current year | – | – | – | (2.8) |
| Total committed spend in respect of acquisitions | ||||
agreed in the year | 491.5 | 391.0 | 882.5 | 467.5 |
| Total | Total | |||
| Nisbets | Other | 2024 | 2023 | |
| £m | £m | £m | £m | |
Cash consideration | 377.6 | 297.6 | 675.2 | 343.0 |
Net cash acquired | (43.4) | (16.5) | (59.9) | (19.8) |
Deferred consideration payments | – | 20.9 | 20.9 | 14.5 |
Net cash outflow on purchase of businesses | 334.2 | 302.0 | 636.2 | 337.7 |
Transaction costs and expenses paid | 11.0 | 14.6 | 25.6 | 18.1 |
Payments relating to retention of former owners | – | 16.4 | 16.4 | 18.8 |
Cash outflow from acquisition related items | 11.0 | 31.0 | 42.0 | 36.9 |
Total cash outflow in respect of acquisitions | 345.2 | 333.0 | 678.2 | 374.6 |
| 2024 | 2023 | |
| £m | £m | |
Revenue | 744.2 | 325.1 |
Adjusted operating profit | 72.0 | 51.4 |
| 2024 | 2023 | |
| £m | £m | |
Minority options – acquisition of non-controlling interest * | 158.4 | 86.5 |
Earn outs | 33.7 | 36.9 |
Deferred consideration held at fair value | 192.1 | 123.4 |
Minority options – retention payments of former owners * | 50.3 | 38.2 |
Other | 15.8 | 14.0 |
Total deferred consideration | 258.2 | 175.6 |
Current | 43.6 | 32.3 |
Non-current | 214.6 | 143.3 |
Total deferred consideration | 258.2 | 175.6 |
Expected future payments which are contingent on the continued retention of former owners of businesses acquired not yet recognised on balance sheet | 117.2 | 83.2 |
Total deferred and contingent consideration – on and off balance sheet | 375.4 | 258.8 |
| 2024 | 2023 | |
| £m | £m | |
Within one year | 44.2 | 33.6 |
After one year but within two years | 19.3 | 31.2 |
After two years but within five years | 301.3 | 178.0 |
After five years | 10.6 | 16.0 |
375.4 | 258.8 |
2024 | 2023 | |||||
| Deferred | Total | Deferred | Total | |||
| consideration | deferred | consideration | deferred | |||
| held at fair value | Other | consideration | held at fair value * | Other | consideration | |
| £m | £m | £m | £m | £m | £m | |
Beginning of year | 123.4 | 52.2 | 175.6 | 101.8 | 38.1 | 139.9 |
Acquisitions | 128.6 | 2.6 | 131.2 | 61.4 | 8.1 | 69.5 |
Charges related to the retention of former | ||||||
owners | – | 40.7 | 40.7 | – | 34.5 | 34.5 |
Adjustments to previously estimated | ||||||
earn outs and minority options | (33.0) | (9.0) | (42.0) | (27.2) | (8.7) | (35.9) |
| Interest on unwinding | ||||||
of discounting | 2.2 | – | 2.2 | – | – | – |
| Deferred consideration | ||||||
| and retention | ||||||
payments | (16.0) | (17.3) | (33.3) | (10.8) | (19.2) | (30.0) |
Foreign exchange | (13.1) | (3.1) | (16.2) | (1.8) | (0.6) | (2.4) |
End of year | 192.1 | 66.1 | 258.2 | 123.4 | 52.2 | 175.6 |
| Percentage | |||||
| of share | Annualised | ||||
| Acquisition | capital | revenue | |||
Business | Sector | Country | date 2023 | acquired | £m |
GRC | Healthcare | Australia | 1 January | 100% | 4.4 |
Capital Paper | Foodservice | Canada | 31 January | 100% | 16.0 |
Arbeitsschutz-Express | Safety | Germany | 3 April | 66% | 33.1 |
Dimasa | Cleaning & Hygiene | Spain | 28 April | 100% | 3.1 |
Irudek | Safety | Spain | 28 April | 75% | 16.7 |
EHM | Safety | UK | 5 June | 100% | 19.5 |
| La Cartuja Complementos | Foodservice | Spain | 30 June | 100% | 4.4 |
| Hostelería | |||||
EcoTools.nl | Other | Netherlands | 31 July | 100% | 17.8 |
| Leal Equipamentos de | Safety | Brazil | 1 August | 100% | 33.1 |
| Proteção | |||||
PackPro | Foodservice | Canada | 10 August | 85% | 20.1 |
Groveko | Cleaning & Hygiene | Netherlands | 11 August | 93.75% | 21.0 |
| Pittman Traffic & Safety | Safety | Ireland | 28 August | 100% | 6.2 |
Equipment * | |||||
FlexPost | Safety | USA | 31 October | 100% | 3.0 |
Grupo Lanlimp | Cleaning & Hygiene | Brazil | 1 November | 70% | 37.8 |
| Melbourne Cleaning | Cleaning & Hygiene | Australia | 6 November | 100% | 9.7 |
| Supplies | |||||
Safety First | Safety | Poland | 30 November | 65% | 24.9 |
Miracle Sanitation Supply | Cleaning & Hygiene | Canada | 1 December | 100% | 7.6 |
CT Group | Healthcare | Brazil | 1 December | 100% | 47.8 |
Others ** | 100% | 3.3 | |||
Acquisitions completed in the current year | 329.5 | ||||
GRC | Healthcare | Australia | 1 January | 100% | (4.4) |
Acquisitions agreed in the current year | 325.1 | ||||
| 2024 | |
| Cash flow from disposal of businesses | £m |
Cash consideration received | 4.4 |
Cash and cash equivalents disposed | (1.5) |
Net cash proceeds | 2.9 |
| Fixtures, | ||||
| Land and | Plant and | fittings and | ||
| buildings | machinery | equipment | Total | |
| 2024 | £m | £m | £m | £m |
| Cost | ||||
Beginning of year | 104.0 | 208.5 | 126.6 | 439.1 |
Acquisitions (Note 9) | 38.6 | 21.4 | 7.5 | 67.5 |
Disposal of businesses | – | – | (0.6) | (0.6) |
Additions | 5.6 | 22.1 | 12.6 | 40.3 |
Disposals | (10.1) | (8.6) | (12.8) | (31.5) |
Transferred to assets held for sale | (0.3) | (1.5) | (0.1) | (1.9) |
Currency translation | (3.1) | (9.1) | (8.4) | (20.6) |
End of year | 134.7 | 232.8 | 124.8 | 492.3 |
| Accumulated depreciation | ||||
Beginning of year | 59.2 | 134.3 | 86.2 | 279.7 |
Charge in year | 6.7 | 19.4 | 11.7 | 37.8 |
Disposal of businesses | – | – | (0.4) | (0.4) |
Disposals | (7.2) | (8.6) | (10.8) | (26.6) |
Transferred to assets held for sale | (0.2) | (1.5) | (0.1) | (1.8) |
Currency translation | (1.6) | (3.7) | (4.4) | (9.7) |
End of year | 56.9 | 139.9 | 82.2 | 279.0 |
Net book value at 31 December 2024 | 77.8 | 92.9 | 42.6 | 213.3 |
| Fixtures, | ||||
| Land and | Plant and | fittings and | ||
| buildings | machinery | equipment | Total | |
| 2023 | £m | £m | £m | £m |
| Cost | ||||
Beginning of year | 98.9 | 201.6 | 117.2 | 417.7 |
Acquisitions (Note 9) | 3.6 | 8.6 | 3.1 | 15.3 |
Additions | 4.6 | 20.7 | 17.5 | 42.8 |
Disposals | (2.5) | (14.9) | (8.7) | (26.1) |
Currency translation | (0.6) | (7.5) | (2.5) | (10.6) |
End of year | 104.0 | 208.5 | 126.6 | 439.1 |
| Accumulated depreciation | ||||
Beginning of year | 56.6 | 138.5 | 85.4 | 280.5 |
Charge in year | 5.3 | 16.0 | 10.4 | 31.7 |
Disposals | (2.3) | (14.4) | (7.9) | (24.6) |
Currency translation | (0.4) | (5.8) | (1.7) | (7.9) |
End of year | 59.2 | 134.3 | 86.2 | 279.7 |
Net book value at 31 December 2023 | 44.8 | 74.2 | 40.4 | 159.4 |
| Motor | ||||
| Property | vehicles | Equipment | Total | |
| 2024 | £m | £m | £m | £m |
Net book value at beginning of year | 520.0 | 68.8 | 27.5 | 616.3 |
Acquisitions (Note 9) | 69.8 | 2.9 | 0.3 | 73.0 |
Disposal of businesses | (0.2) | (0.1) | (0.1) | (0.4) |
Additions | 97.9 | 44.4 | 19.0 | 161.3 |
Transferred to assets held for sale | (1.5) | – | – | (1.5) |
Depreciation charge in the year | (142.8) | (31.6) | (11.7) | (186.1) |
Remeasurement adjustments | 47.8 | 0.8 | 1.2 | 49.8 |
Currency translation | (13.3) | (1.3) | (0.2) | (14.8) |
Net book value at 31 December 2024 | 577.7 | 83.9 | 36.0 | 697.6 |
| Motor | ||||
| Property | vehicles | Equipment | Total | |
| 2023 | £m | £m | £m | £m |
Net book value at beginning of year | 439.6 | 63.3 | 26.7 | 529.6 |
Acquisitions (Note 9) | 15.9 | 0.3 | – | 16.2 |
Additions | 87.5 | 37.1 | 12.1 | 136.7 |
Depreciation charge in the year | (125.1) | (30.0) | (11.0) | (166.1) |
Remeasurement adjustments | 118.6 | 0.4 | 0.8 | 119.8 |
Currency translation | (16.5) | (2.3) | (1.1) | (19.9) |
Net book value at 31 December 2023 | 520.0 | 68.8 | 27.5 | 616.3 |
| Customer | ||||||
| and supplier | ||||||
| Goodwill | relationships | Brands | Technology | Software | Total | |
| 2024 | £m | £m | £m | £m | £m | £m |
| Cost | ||||||
Beginning of year | 2,020.7 | 2,494.5 | 48.5 | 9.3 | 116.8 | 4,689.8 |
Acquisitions (Note 9) | 357.8 | 284.6 | 83.3 | – | 4.2 | 729.9 |
Disposal of businesses | (3.3) | (15.4) | – | – | (0.3) | (19.0) |
| Adjustment for hyperinflation | ||||||
accounting 1 | 7.5 | 0.9 | – | – | – | 8.4 |
Additions | 14.1 | 14.1 | ||||
Disposals | (2.1) | (2.1) | ||||
Transferred to assets held for sale | (1.7) | – | – | – | – | (1.7) |
Currency translation | (83.2) | (111.1) | (1.2) | (0.5) | (2.6) | (198.6) |
End of year | 2,297.8 | 2,653.5 | 130.6 | 8.8 | 130.1 | 5,220.8 |
| Accumulated amortisation | ||||||
| and impairment | ||||||
Beginning of year | 11.8 | 1,343.7 | 7.4 | 1.8 | 83.0 | 1,447.7 |
Amortisation charge in the year | 139.4 | 7.1 | 1.8 | 11.9 | 160.2 | |
Impairment charge in the year | – | 2.3 | – | – | – | 2.3 |
Disposal of businesses | – | (11.2) | – | – | (0.3) | (11.5) |
| Adjustment for hyperinflation | ||||||
accounting 1 | – | 0.7 | – | – | – | 0.7 |
Disposals | (2.1) | (2.1) | ||||
Currency translation | (0.1) | (57.2) | (0.3) | (0.1) | (2.6) | (60.3) |
End of year | 11.7 | 1,417.7 | 14.2 | 3.5 | 89.9 | 1,537.0 |
Net book value at 31 December 2024 | 2,286.1 | 1,235.8 | 116.4 | 5.3 | 40.2 | 3,683.8 |
| Customer | ||||||
| and supplier | ||||||
| Goodwill | relationships | Brands | Technology | Software | Total | |
| 2023 | £m | £m | £m | £m | £m | £m |
| Cost | ||||||
Beginning of year | 1,944.4 | 2,349.0 | 39.7 | 9.5 | 107.4 | 4,450.0 |
Acquisitions (Note 9) | 130.6 | 229.5 | 10.6 | – | 1.3 | 372.0 |
| Adjustment for hyperinflation | ||||||
accounting 1 | 8.4 | 1.6 | – | – | – | 10.0 |
Additions | 15.5 | 15.5 | ||||
Disposals | (4.6) | (4.6) | ||||
Currency translation | (62.7) | (85.6) | (1.8) | (0.2) | (2.8) | (153.1) |
End of year | 2,020.7 | 2,494.5 | 48.5 | 9.3 | 116.8 | 4,689.8 |
| Accumulated amortisation | ||||||
| and impairment | ||||||
Beginning of year | 12.8 | 1,258.1 | 4.8 | 0.4 | 80.0 | 1,356.1 |
Amortisation charge in the year | 130.2 | 4.0 | 1.4 | 9.4 | 145.0 | |
| Adjustment for hyperinflation | ||||||
accounting 1 | – | 1.2 | – | – | – | 1.2 |
Disposals | (4.6) | (4.6) | ||||
Currency translation | (1.0) | (45.8) | (1.4) | – | (1.8) | (50.0) |
End of year | 11.8 | 1,343.7 | 7.4 | 1.8 | 83.0 | 1,447.7 |
Net book value at 31 December 2023 | 2,008.9 | 1,150.8 | 41.1 | 7.5 | 33.8 | 3,242.1 |
| 2024 | 2023 | |
| £m | £m | |
Inventories (Note 15) | 1,760.9 | 1,621.1 |
Trade and other receivables (Note 16) | 1,634.1 | 1,578.5 |
Trade and other payables – current (Note 17) | (2,206.1) | (2,071.6) |
Add back net non-trading related receivables and payables | 21.3 | 30.1 |
1,210.2 | 1,158.1 |
| 2024 | 2023 | |
| £m | £m | |
Goods for resale | 1,760.9 | 1,621.1 |
| 2024 | 2023 | |
| £m | £m | |
Trade receivables | 1,284.5 | 1,287.3 |
Prepayments | 92.4 | 84.4 |
Other receivables | 257.2 | 206.8 |
1,634.1 | 1,578.5 |
2024 | 2023 | |||
| Gross | Provision | Gross | Provision | |
| £m | £m | £m | £m | |
Current | 1,106.3 | 10.8 | 1,058.6 | 5.7 |
0–30 days overdue | 142.2 | 2.5 | 186.1 | 2.6 |
31–90 days overdue | 49.3 | 5.4 | 49.6 | 3.0 |
Over 90 days overdue | 26.3 | 20.9 | 27.5 | 23.2 |
1,324.1 | 39.6 | 1,321.8 | 34.5 |
| 2024 | 2023 | |
| £m | £m | |
Beginning of year | 34.5 | 29.1 |
Acquisitions | 9.4 | 4.3 |
Charge | 6.1 | 6.3 |
Released | (5.1) | (3.7) |
Utilised | (2.6) | (1.0) |
Currency translation | (2.7) | (0.5) |
End of year | 39.6 | 34.5 |
| 2024 | 2023 | |
| £m | £m | |
Trade payables | 1,392.9 | 1,290.1 |
Other tax and social security contributions | 36.3 | 35.2 |
Other payables | 264.6 | 249.6 |
Accruals and contract liabilities | 512.3 | 496.7 |
2,206.1 | 2,071.6 |
| 2024 | 2023 | |
| £m | £m | |
Bank overdrafts | (987.9) | (874.2) |
Bank loans | (1.6) | (0.1) |
Commercial paper | (144.3) | – |
US private placement notes | (173.4) | (129.9) |
Senior bonds | (299.9) | – |
Borrowings due within one year | (1,607.1) | (1,004.2) |
Bank loans | (5.8) | – |
US private placement notes | (628.6) | (795.2) |
Senior bonds | (727.3) | (621.9) |
Borrowings due after one year | (1,361.7) | (1,417.1) |
Derivatives managing the interest rate risk and currency profile of the debt | (75.5) | (90.3) |
Gross debt | (3,044.3) | (2,511.6) |
Cash and cash equivalents | 1,432.9 | 1,426.1 |
Net debt excluding lease liabilities | (1,611.4) | (1,085.5) |
Lease liabilities | (754.1) | (664.5) |
Net debt including lease liabilities | (2,365.5) | (1,750.0) |
| 2024 | 2023 | |
| £m | £m | |
Expiring within one year | – | 179.8 |
Expiring after one year but within two years | 145.3 | 50.0 |
Expiring after two years | 788.2 | 622.8 |
933.5 | 852.6 |
| Contractual cash (outflows)/inflows | |||||
| After | After | ||||
| Total | one year | two years | |||
| contractual | Within one | but within | but within | After | |
| cash flows | year | two years | five years | five years | |
| 2024 | £m | £m | £m | £m | £m |
| Financial liabilities | |||||
Bank overdrafts | (987.9) | (987.9) | |||
Bank loans | (7.4) | (1.6) | (1.0) | (2.7) | (2.1) |
Commercial paper | (144.6) | (144.6) | |||
US private placement notes | (918.3) | (201.2) | (149.1) | (330.4) | (237.6) |
Senior bonds | (1,260.5) | (319.7) | (19.9) | (59.8) | (861.1) |
Lease payments | (875.0) | (212.8) | (189.4) | (338.3) | (134.5) |
Trade and other payables | (2,364.5) | (2,149.0) | (50.5) | (157.7) | (7.3) |
(6,558.2) | (4,016.8) | (409.9) | (888.9) | (1,242.6) | |
| Derivative financial instruments | |||||
| Net settled: | |||||
Interest rate swaps | (115.5) | (20.2) | (20.2) | (56.8) | (18.3) |
| Gross settled: | |||||
Foreign exchange inflows | 2,768.1 | 2,768.1 | – | ||
Foreign exchange outflows | (2,753.3) | (2,753.3) | – | ||
(100.7) | (5.4) | (20.2) | (56.8) | (18.3) | |
Total | (6,658.9) | (4,022.2) | (430.1) | (945.7) | (1,260.9) |
| Contractual cash (outflows)/inflows | |||||
| After | After | ||||
| Total | one year | two years | |||
| contractual | Within one | but within | but within | After | |
| cash flows | year | two years | five years | five years | |
| 2023 | £m | £m | £m | £m | £m |
| Financial liabilities | |||||
Bank overdrafts | (874.2) | (874.2) | |||
Bank loans | (0.1) | (0.1) | |||
US private placement notes | (1,068.8) | (163.4) | (199.6) | (357.2) | (348.6) |
Senior bonds | (755.6) | (12.8) | (312.8) | (18.0) | (412.0) |
Lease payments | (788.1) | (180.5) | (159.4) | (318.4) | (129.8) |
Trade and other payables * | (2,167.2) | (2,018.4) | (55.4) | (83.7) | (9.7) |
(5,654.0) | (3,249.4) | (727.2) | (777.3) | (900.1) | |
| Derivative financial instruments | |||||
| Net settled: | |||||
Interest rate swaps | (151.9) | (22.8) | (22.8) | (65.9) | (40.4) |
| Gross settled: | |||||
Foreign exchange inflows | 2,539.0 | 2,539.0 | – | ||
Foreign exchange outflows | (2,549.2) | (2,549.2) | – | ||
(162.1) | (33.0) | (22.8) | (65.9) | (40.4) | |
Total | (5,816.1) | (3,282.4) | (750.0) | (843.2) | (940.5) |
| 2024 | 2023 | |
| £m | £m | |
| Fixed rate debt | ||
US private placement notes | (802.0) | (925.1) |
Senior bonds | (1,027.2) | (621.9) |
Total fixed rate debt | (1,829.2) | (1,547.0) |
Interest rate swaps (fixed leg) | 410.9 | 413.0 |
Fixed rate liability | (1,418.3) | (1,134.0) |
| Floating rate debt | ||
Bank overdrafts | (987.9) | (874.2) |
Bank loans | (7.4) | (0.1) |
Commercial paper | (144.3) | – |
Total floating rate debt | (1,139.6) | (874.3) |
Interest rate swaps (floating leg) | (410.9) | (413.0) |
Floating rate liability | (1,550.5) | (1,287.3) |
Derivatives managing the interest rate risk and currency profile of the debt | (75.5) | (90.3) |
Gross debt excluding lease liabilities | (3,044.3) | (2,511.6) |
2024 | 2023 | |
| Interest rate swaps | ||
Net carrying amount liability (£m) | (82.8) | (78.7) |
Notional amount (£m) | 496.0 | 494.5 |
Maturity date range | 2026–2030 | 2026–2030 |
Hedge ratio | 1:1 | 1:1 |
Fair value gain/(loss) on US private placement notes and senior bond in a hedge relationship (£m) | 3.9 | (24.4) |
Fair value (loss)/gain on interest rate swaps in a hedge relationship (£m) | (4.1) | 21.8 |
Impact on profit before tax | Impact on equity | |||
| +1% | –1% | +1% | –1% | |
| £m | £m | £m | £m | |
2024 | 0.1 | – | 0.1 | – |
2023 | 0.2 | (0.1) | 0.2 | (0.1) |
Average rate | Closing rate | |||
2024 | 2023 | 2024 | 2023 | |
US dollar | 1.28 | 1.24 | 1.25 | 1.27 |
Euro | 1.18 | 1.15 | 1.21 | 1.15 |
2024 | 2023 | |
| Forward foreign currency hedges in relation to inventory purchases | ||
Net carrying amount asset/(liability) (£m) | 4.7 | (2.5) |
Notional amount at 31 December (£m) | 131.2 | 135.3 |
Maturity date range | 2025 | 2024 |
Hedge ratio | 1:1 | 1:1 |
Change in value of hedged items since 1 January (£m) | (7.2) | 1.3 |
| Change in fair value of outstanding foreign currency forward contracts since | ||
1 January (£m) | 7.2 | (1.3) |
| 2024 | 2023 | |
| £m | £m | |
US dollar | 637.7 | 438.6 |
Sterling | 225.4 | 91.8 |
Euro | 644.7 | 573.9 |
Other | 103.6 | (18.8) |
1,611.4 | 1,085.5 |
Impact on profit before tax | Impact on equity | |||
| +10% | –10% | +10% | –10% | |
| £m | £m | £m | £m | |
2024 | 0.7 | (0.9) | (214.9) | 260.3 |
2023 | 0.4 | (0.5) | (228.8) | 308.2 |
| 2024 | 2023 | |
| £m | £m | |
| Financial assets held at amortised cost | ||
Cash at bank and in hand | 1,369.1 | 1,377.1 |
Trade and other receivables | 1,541.7 | 1,494.1 |
Total financial assets held at amortised cost | 2,910.8 | 2,871.2 |
| Financial assets held at fair value | ||
Foreign exchange derivatives in cash flow hedges | 4.8 | 0.3 |
Foreign exchange derivatives in net investment hedges | 13.3 | 9.8 |
Other foreign exchange and interest rate derivatives | 9.9 | 1.7 |
Total derivative financial assets | 28.0 | 11.8 |
Money market funds | 63.8 | 49.0 |
Total financial assets held at fair value | 91.8 | 60.8 |
Total financial assets | 3,002.6 | 2,932.0 |
Current derivative financial assets | 28.0 | 11.7 |
Non-current derivative financial assets | – | 0.1 |
Total derivative financial assets | 28.0 | 11.8 |
| 2024 | 2023 | |
| £m | £m | |
| Financial liabilities held at amortised cost | ||
Bank overdrafts | (987.9) | (874.2) |
Bank loans | (7.4) | (0.1) |
Commercial paper | (144.3) | – |
US private placement notes | (802.0) | (925.1) |
Senior bonds | (1,027.2) | (621.9) |
Lease liabilities | (754.1) | (664.5) |
Trade and other payables | (2,172.4) | (2,043.8) |
Total financial liabilities held at amortised cost | (5,895.3) | (5,129.6) |
| Financial liabilities held at fair value | ||
Interest rate derivatives in fair value hedges | (82.8) | (78.7) |
Foreign exchange derivatives in cash flow hedges | (0.1) | (2.8) |
Foreign exchange derivatives in net investment hedges | (9.1) | (16.6) |
Other foreign exchange derivatives | (6.6) | (6.3) |
Total derivative financial liabilities | (98.6) | (104.4) |
Other payables held at fair value * | (192.1) | (123.4) |
Total financial liabilities held at fair value | (290.7) | (227.8) |
Total financial liabilities | (6,186.0) | (5,357.4) |
Current derivative financial liabilities | (15.8) | (25.7) |
Non-current derivative financial liabilities | (82.8) | (78.7) |
Total derivative financial liabilities | (98.6) | (104.4) |
| Gross | Net amounts | Amounts | |||
| amounts | recognised | not offset | |||
| offset in | in the | in the | |||
| Gross | the balance | balance | balance | Net | |
| amounts | sheet | sheet | sheet | amounts | |
| 2024 | £m | £m | £m | £m | £m |
Derivative financial assets | 28.0 | – | 28.0 | (12.9) | 15.1 |
Derivative financial liabilities | (98.6) | – | (98.6) | 12.9 | (85.7) |
| 2023 | |||||
Derivative financial assets | 11.8 | – | 11.8 | (10.2) | 1.6 |
Derivative financial liabilities | (104.4) | – | (104.4) | 10.2 | (94.2) |
| 2024 | 2023 | |
| £m | £m | |
Current | 57.1 | 10.0 |
Non-current | 49.7 | 75.8 |
106.8 | 85.8 |
2024 | 2023 | |||||||
| MEPP | MEPP | |||||||
| Properties | withdrawal | Other | Total | Properties | withdrawal | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Beginning of year | 26.4 | 4.2 | 55.2 | 85.8 | 25.3 | 13.8 | 35.6 | 74.7 |
Charge | 2.1 | – | 7.1 | 9.2 | 2.6 | – | 1.3 | 3.9 |
Acquisitions | 8.1 | – | 24.7 | 32.8 | 2.2 | – | 24.0 | 26.2 |
Disposal of businesses | – | – | (4.2) | (4.2) | – | – | – | – |
Utilised or released | (1.9) | (0.7) | (6.0) | (8.6) | (3.3) | (9.1) | (5.0) | (17.4) |
Currency translation | (0.4) | – | (7.8) | (8.2) | (0.4) | (0.5) | (0.7) | (1.6) |
End of year | 34.3 | 3.5 | 69.0 | 106.8 | 26.4 | 4.2 | 55.2 | 85.8 |
2024 | 2023 | |||||
| Asset | Liability | Net | Asset | Liability | Net | |
| £m | £m | £m | £m | £m | £m | |
Property, plant and equipment | 0.2 | (15.6) | (15.4) | 0.5 | (11.5) | (11.0) |
Defined benefit pension schemes | 4.3 | (8.8) | (4.5) | 5.4 | (16.4) | (11.0) |
| Goodwill, customer and supplier | ||||||
relationships, brands and technology | 9.7 | (304.2) | (294.5) | 6.9 | (232.5) | (225.6) |
Share based payments | 14.5 | – | 14.5 | 15.1 | – | 15.1 |
Leases | 8.7 | (0.3) | 8.4 | 7.8 | (0.2) | 7.6 |
Provisions and accruals | 48.2 | (5.1) | 43.1 | 51.6 | (4.2) | 47.4 |
Inventories | 12.0 | (23.5) | (11.5) | 13.6 | (21.8) | (8.2) |
Other | 14.9 | (4.2) | 10.7 | 14.7 | (4.9) | 9.8 |
Deferred tax asset/(liability) | 112.5 | (361.7) | (249.2) | 115.6 | (291.5) | (175.9) |
Set-off of tax | (98.4) | 98.4 | – | (101.4) | 101.4 | – |
Net deferred tax asset/(liability) | 14.1 | (263.3) | (249.2) | 14.2 | (190.1) | (175.9) |
| 2024 | 2023 | |
| £m | £m | |
Beginning of year | 175.9 | 188.7 |
Acquisitions | 99.8 | 20.3 |
Disposal of businesses | (1.6) | – |
Credit to income statement | (16.3) | (19.7) |
Recognised in other comprehensive income and equity | (4.4) | (1.2) |
Reclassified (to)/from current tax | – | (4.1) |
Currency translation | (4.2) | (8.1) |
End of year | 249.2 | 175.9 |
| 2024 | 2023 | ||
| £m | £m | ||
Issued and fully paid ordinary shares of 32 1 ⁄ | p each | 106.4 | 108.6 |
| 7 |
Number of ordinary shares in issue and fully paid | 2024 | 2023 |
Beginning of year | 338,021,077 | 337,667,846 |
Issued – option exercises | 378,873 | 353,231 |
Own shares purchased for cancellation | (7,223,430) | – |
End of year | 331,176,520 | 338,021,077 |
2024 | 2023 | |
Grant date | 01.03.24-11.09.24 | 01.03.23–13.09.23 |
Share price at grant date (£) | 29.46-36.14 | 28.04–30.60 |
Exercise price (£) | nil-36.38 | nil–28.05 |
Number of options granted during the year (shares) | 2,062,611 | 2,329,854 |
Vesting period (years) | 3.0-5.0 | 3.0–5.0 |
Expected volatility (%) | 18-20 | 19–21 |
Option life (years) | 3.0-10.0 | 3.0–10.0 |
Expected life (years) | 3.0-6.5 | 3.0–6.5 |
Risk free rate of return (%) | 3.6-4.4 | 3.1–3.6 |
Expected dividends expressed as a dividend yield (%) | 0.0-2.3 | 0.0–2.1 |
Fair value per option (£) | 5.09-24.41 | 6.08–25.28 |
at 31.12 . 24 | ||||||||||
| Weighted average | Weighted average | ||
| fair value of | remaining | ||
| options | contractual life | ||
| outstanding (£) | (years) | ||
Sharesave Scheme | 7.46 | 2.28 | |
International Sharesave Plan | 7.73 | 2.07 | |
Irish Sharesave Plan | – | – | |
2014 | LTIP Part A | 4.26 | 6.36 |
2014 | LTIP Part B | 23.96 | 4.00 |
2024 | LTIP Part A | 7.61 | 9.70 |
2024 | LTIP Part B | 25.96 | 5.32 |
| 2024 | 2023 | |
| £m | £m | |
2022 interim | 57.9 | |
2022 final | 151.8 | |
2023 interim | 61.0 | |
2023 final | 167.6 | |
Total | 228.6 | 209.7 |
| Per share | ||
2024 | 2023 | |
Interim | 20.1p | 18.2p |
Final | 53.8p | 50.1p |
Total | 73.9p | 68.3p |
| 2024 | 2023 | |
| £m | £m | |
Bank guarantees | 4.5 | 2.0 |
2024 | 2023 | |
Peter Ventress | 2,608 | 2,608 |
Frank van Zanten | 269,899 | 225,612 |
Richard Howes | 89,384 | 76,333 |
Pam Kirby | 1,800 | 1,800 |
Lloyd Pitchford | 4,000 | 4,000 |
Stephan Nanninga | 10,000 | – |
Vin Murria | – | – |
Jacky Simmonds | 1,445 | – |
Daniela Barone Soares | 519 | – |
Julia Wilson | 1,302 | – |
Vanda Murray* | N/A | 3,000 |
380,957 | 313,353 |
| 2024 | 2023 | |
| Amounts included in the income statement | £m | £m |
Defined contribution pension schemes | 31.8 | 28.9 |
| Defined benefit pension schemes | ||
current service cost (net of contributions by employees) | 2.3 | 3.4 |
| Total included in employee costs excluding non-recurring pension scheme | ||
credits | 34.1 | 32.3 |
| Defined benefit pension schemes | ||
past service cost included in non-recurring pension scheme credits | (3.2) | – |
Total included in employee costs | 30.9 | 32.3 |
| Amounts included in finance (income)/expense | ||
Net interest income on defined benefit pension schemes in surplus | (3.1) | (3.2) |
Net interest expense on defined benefit pension schemes in deficit | 0.7 | 1.0 |
Total charge to the income statement | 28.5 | 30.1 |
| 2024 | 2023 | |
| Amounts recognised in the statement of comprehensive income | £m | £m |
Actual return less expected return on pension scheme assets | (74.2) | 5.2 |
Experience gain/(loss) on pension scheme liabilities | 7.9 | (2.2) |
Impact of changes in financial assumptions relating to the present value of pension scheme liabilities | 25.5 | (7.7) |
Impact of changes in demographic assumptions relating to the present value of pension scheme liabilities | 5.7 | 7.6 |
Actuarial (loss)/gain on defined benefit pension schemes | (35.1) | 2.9 |
UK | 2024 | 2023 |
Longevity at age 65 for current pensioners (years) | 21.4 | 21.6 |
Longevity at age 65 for future pensioners (years) | 22.3 | 22.8 |
| US | ||
Longevity at age 65 for current and future pensioners (years) | 21.6 | 21.6 |
UK | US | |||||
2024 | 2023 | 2022 | 2024 | 2023 | 2022 | |
Rate of increase in salaries | – | 3.5% | 3.6% | 3.0% | 3.0% | 3.0% |
Rate of increase in pensions | – | 2.7% | 2.7% | – | – | – |
Discount rate | 5.6% | 4.8% | 5.0% | 5.4% | 4.8% | 5.0% |
Inflation rate | 2.8% | 2.7% | 2.7% | 2.3% | 2.3% | 2.3% |
| Impact of change | Impact of change | Impact of change | ||||
| in longevity | in inflation rate | in discount rate | ||||
| +1 year | –1 year | +0.25% | –0.25% | +0.25% | –0.25% | |
| £m | £m | £m | £m | £m | £m | |
UK | (6.7) | 6.1 | (2.7) | 2.6 | 6.2 | (6.7) |
US | (2.1) | 2.3 | – | – | 1.6 | (1.6) |
| UK | US | Other | Total | |
| 2024 | £m | £m | £m | £m |
Equities | – | 16.3 | 1.7 | 18.0 |
Bonds | – | 54.0 | 9.5 | 63.5 |
Assets held by insurance company | 211.6 | – | – | 211.6 |
Other | 36.8 | 11.4 | 6.5 | 54.7 |
Total market value of pension scheme assets | 248.4 | 81.7 | 17.7 | 347.8 |
Present value of funded obligations | (213.8) | (79.8) | (17.2) | (310.8) |
Present value of unfunded obligations | – | (8.3) | (8.9) | (17.2) |
Present value of funded and unfunded obligations | (213.8) | (88.1) | (26.1) | (328.0) |
Defined benefit pension schemes in deficit | – | (6.4) | (9.6) | (16.0) |
Defined benefit pension schemes in surplus | 34.6 | – | 1.2 | 35.8 |
Total surplus/(deficit) before tax | 34.6 | (6.4) | (8.4) | 19.8 |
Deferred tax | (8.7) | 1.7 | 2.5 | (4.5) |
Total surplus/(deficit) after tax | 25.9 | (4.7) | (5.9) | 15.3 |
| UK | US | Other | Total | |
| 2023 | £m | £m | £m | £m |
Equities | – | 25.1 | 1.4 | 26.5 |
Bonds | 316.0 | 47.0 | 10.4 | 373.4 |
Other | 0.3 | 15.0 | 9.7 | 25.0 |
Total market value of pension scheme assets | 316.3 | 87.1 | 21.5 | 424.9 |
Present value of funded obligations | (251.0) | (84.8) | (21.4) | (357.2) |
Present value of unfunded obligations | – | (9.3) | (9.0) | (18.3) |
Present value of funded and unfunded obligations | (251.0) | (94.1) | (30.4) | (375.5) |
Defined benefit pension schemes in deficit | – | (9.3) | (10.3) | (19.6) |
Defined benefit pension schemes in surplus | 65.3 | 2.3 | 1.4 | 69.0 |
Total surplus/(deficit) before tax | 65.3 | (7.0) | (8.9) | 49.4 |
Deferred tax | (16.3) | 2.5 | 2.8 | (11.0) |
Total surplus/(deficit) after tax | 49.0 | (4.5) | (6.1) | 38.4 |
| 2024 | 2023 | |
| Movement in net surplus/(deficit) | £m | £m |
Beginning of year | 49.4 | 39.9 |
Disposal of businesses | 0.6 | – |
Current service cost | (2.3) | (3.4) |
Past service credit | 3.2 | – |
Contributions | 1.2 | 6.9 |
Net interest income | 2.4 | 2.2 |
Actuarial (loss)/gain | (35.1) | 2.9 |
Currency translation | 0.4 | 0.9 |
End of year | 19.8 | 49.4 |
| 2024 | 2023 | |
| Changes in the present value of defined benefit pension scheme liabilities | £m | £m |
Beginning of year | 375.5 | 381.6 |
Disposal of businesses | (2.3) | – |
Current service cost | 2.3 | 3.4 |
Past service credit | (3.2) | – |
Interest expense | 17.3 | 17.9 |
Contributions by employees | 0.2 | 0.5 |
Actuarial (gain)/loss | (39.1) | 2.3 |
Benefits paid | (22.5) | (23.7) |
Currency translation | (0.2) | (6.5) |
End of year | 328.0 | 375.5 |
| 2024 | 2023 | |
| Changes in the fair value of defined benefit pension scheme assets | £m | £m |
Beginning of year | 424.9 | 421.5 |
Disposal of businesses | (1.7) | – |
Interest income | 19.7 | 20.1 |
Actuarial (loss)/gain | (74.2) | 5.2 |
Contributions by employer | 1.2 | 6.9 |
Contributions by employees | 0.2 | 0.5 |
Benefits paid | (22.5) | (23.7) |
Currency translation | 0.2 | (5.6) |
End of year | 347.8 | 424.9 |
Closing | Average | |||
Number of employees | 2024 | 2023 | 2024 | 2023 |
North America | 8,780 | 8,724 | 8,817 | 8,712 |
Continental Europe | 6,472 | 6,252 | 6,393 | 6,032 |
UK & Ireland | 5,968 | 4,006 | 5,014 | 3,995 |
Rest of the World | 5,682 | 5,462 | 5,456 | 4,255 |
26,902 | 24,444 | 25,680 | 22,994 | |
Corporate | 76 | 84 | 76 | 78 |
26,978 | 24,528 | 25,756 | 23,072 |
| 2024 | 2023 | |
| Employee costs | £m | £m |
Wages and salaries | 1,052.2 | 991.8 |
Social security costs | 114.7 | 110.3 |
Pension costs | 34.1 | 32.3 |
Share based payments | 17.2 | 15.4 |
1,218.2 | 1,149.8 | |
Non-recurring pension scheme credit | (3.2) | – |
1,215.0 | 1,149.8 |
| 2024 | 2023 | |
| Key management remuneration | £m | £m |
Salaries and short term employee benefits | 9.0 | 8.9 |
Share based payments | 3.5 | 3.2 |
Retirement benefits | 0.6 | 0.6 |
13.1 | 12.7 |
| 2024 | 2023 | |
| Directors’ emoluments | £m | £m |
Non-executive directors | 0.9 | 0.9 |
| Executive directors: | ||
remuneration excluding performance related elements | 2.0 | 1.9 |
annual bonus | 1.4 | 1.3 |
4.3 | 4.1 |
| 2024 | 2023 | |
| £m | £m | |
Beginning of year | 664.5 | 569.9 |
Acquisitions (Note 9) | 73.7 | 16.2 |
Disposal of businesses (Note 10) | (0.4) | – |
Transferred to liabilities held for sale | (1.6) | – |
New leases | 161.3 | 136.7 |
Interest charge in the year | 38.5 | 28.6 |
Payment of lease liabilities | (216.7) | (188.0) |
Remeasurement adjustments | 50.4 | 122.1 |
Currency translation | (15.6) | (21.0) |
End of year | 754.1 | 664.5 |
| Ageing of lease liabilities: | ||
Current lease liabilities | 180.4 | 152.1 |
Non-current lease liabilities | 573.7 | 512.4 |
End of year | 754.1 | 664.5 |
| 2024 | 2023 | |
| £m | £m | |
Cash at bank and in hand | 1,369.1 | 1,377.1 |
Money market funds | 63.8 | 49.0 |
Cash and cash equivalents | 1,432.9 | 1,426.1 |
Bank overdrafts | (987.9) | (874.2) |
Cash, cash equivalents and overdrafts | 445.0 | 551.9 |
Interest bearing loans and borrowings – current liabilities | (619.2) | (130.0) |
Interest bearing loans and borrowings – non-current liabilities | (1,361.7) | (1,417.1) |
Derivatives managing the interest rate risk and currency profile of the debt | (75.5) | (90.3) |
Net debt excluding lease liabilities | (1,611.4) | (1,085.5) |
Lease liabilities (Note 27) | (754.1) | (664.5) |
Net debt including lease liabilities | (2,365.5) | (1,750.0) |
| 2024 | 2023 | |
| £m | £m | |
Cash at bank and in hand net of amounts in the cash pool | 406.9 | 520.8 |
Money market funds | 63.8 | 49.0 |
Bank overdrafts net of amounts in the cash pool | (25.7) | (17.9) |
Cash, cash equivalents and overdrafts | 445.0 | 551.9 |
| Cash, cash | Interest | |||
| equivalents | bearing | |||
| and | loans and | |||
| overdrafts | borrowings | Derivatives | Net debt | |
| 2024 | £m | £m | £m | £m |
Beginning of year excluding lease liabilities | 551.9 | (1,547.1) | (90.3) | (1,085.5) |
| Cash flow excluding movements in other components | ||||
of net debt | (405.7) | – | – | (405.7) |
Interest paid excluding interest on lease liabilities | (126.6) | – | – | (126.6) |
Increase in borrowings | 561.7 | (561.7) | – | – |
Repayment of borrowings | (132.9) | 132.9 | – | – |
Receipts on settlement of foreign exchange contracts | 24.2 | – | (24.2) | – |
Net cash outflow | (79.3) | (428.8) | (24.2) | (532.3) |
Non-cash movement in debt | – | 6.5 | (4.2) | 2.3 |
Loans and borrowings recognised on acquisition | – | (6.3) | – | (6.3) |
Realised gain on foreign exchange contracts | – | – | 24.2 | 24.2 |
Currency translation | (27.6) | (5.2) | 19.0 | (13.8) |
End of year excluding lease liabilities | 445.0 | (1,980.9) | (75.5) | (1,611.4) |
Lease liabilities (Note 27) | – | (754.1) | – | (754.1) |
End of year including lease liabilities | 445.0 | (2,735.0) | (75.5) | (2,365.5) |
| Interest | ||||
| Cash, cash | bearing | |||
| equivalents | loans and | |||
| and overdrafts | borrowings | Derivatives | Net debt | |
| 2023 | £m | £m | £m | £m |
Beginning of year excluding lease liabilities | 678.1 | (1,735.0) | (103.2) | (1,160.1) |
| Cash flow excluding movements in other components | ||||
of net debt | 143.1 | – | – | 143.1 |
Interest paid excluding interest on lease liabilities | (107.6) | – | – | (107.6) |
Repayment of borrowings | (159.5) | 159.5 | – | – |
Receipts on settlement of foreign exchange contracts | 21.6 | – | (21.6) | – |
Net cash (outflow)/inflow | (102.4) | 159.5 | (21.6) | 35.5 |
Non-cash movement in debt | – | (20.8) | 21.5 | 0.7 |
Realised gain on foreign exchange contracts | – | – | 21.6 | 21.6 |
Currency translation | (23.8) | 49.2 | (8.6) | 16.8 |
End of year excluding lease liabilities | 551.9 | (1,547.1) | (90.3) | (1,085.5) |
Lease liabilities (Note 27) | – | (664.5) | – | (664.5) |
End of year including lease liabilities | 551.9 | (2,211.6) | (90.3) | (1,750.0) |
| 2024 | 2023 | |
| Depreciation and software amortisation | £m | £m |
Depreciation of right-of-use assets | 186.1 | 166.1 |
Other depreciation and software amortisation | 49.7 | 41.1 |
235.8 | 207.2 |
| 2024 | 2023 | |
| Other non-cash items | £m | £m |
Share based payments | 17.2 | 15.4 |
Provisions | 0.6 | (13.1) |
Retirement benefit obligations | 1.1 | (3.5) |
Hyperinflation accounting adjustments | 6.0 | 2.1 |
Other | (6.3) | 5.6 |
18.6 | 6.5 |
| 2024 | 2023 | |
| Working capital movement | £m | £m |
(Increase)/decrease in inventories | (94.3) | 108.1 |
Decrease/(increase) in trade and other receivables | 0.7 | (9.9) |
Decrease in trade and other payables | (3.5) | (126.6) |
(97.1) | (28.4) |