SCOTTISH POWER UK PLC | |||
CONSOLIDATED STATEMENT OF FINANCIAL POSITION | |||
at 31 December 2023 | Restated* | ||
2023 | 2022 | ||
Notes | £m | £m | |
ASSETS | |||
NON-CURRENT ASSETS | |||
Intangible assets | |||
Goodwill | 7 | ||
Other intangible assets | 7 | ||
Property, plant and equipment | |||
Property, plant and equipment in use | 8 | ||
Property, plant and equipment in the course of construction | 8 | ||
Right-of-use assets | 9 | ||
Retirement benefits asset | 10 | ||
Non-current financial assets | |||
Investments in joint ventures | 11 | ||
Other investments | 12 | ||
Derivative financial instruments | 12 | ||
Non-current trade and other receivables | 13 | ||
TOTAL NON-CURRENT ASSETS | |||
CURRENT ASSETS | |||
Inventories | 14 | ||
Current trade and other receivables | 13 | ||
Current tax asset | |||
Current financial assets | |||
Derivative financial instruments | 12 | ||
Cash | 12 | ||
TOTAL CURRENT ASSETS | |||
TOTAL ASSETS |
Restated* | |||
2023 | 2022 | ||
Notes | £m | £m | |
EQUITY AND LIABILITIES | |||
EQUITY | |||
Of shareholders of the parent | |||
Share capital | |||
Share premium | |||
Hedge reserve | 15 | ( | ( |
Other reserves | |||
Retained earnings | |||
Of non-controlling interests | 16 | ||
TOTAL EQUITY | |||
NON-CURRENT LIABILITIES | |||
Non-current deferred income | 17 | ||
Non-current provisions | |||
Provisions for retirement benefit obligations | 10 | ||
Other provisions | 18 | ||
Non-current bank borrowings and other financial liabilities | |||
Other financial liabilities | 19 | ||
Loans and other borrowings | 20 | ||
Derivative financial instruments | 12 | ||
Non-current lease liabilities | 9 | ||
Non-current trade and other payables | 21 | ||
Non-current income tax liabilities | |||
Deferred tax liabilities | 22 | ||
TOTAL NON-CURRENT LIABILITIES | |||
CURRENT LIABILITIES | |||
Current deferred income | 17 | ||
Current provisions | |||
Other provisions | 18 | ||
Current bank borrowings and other financial liabilities | |||
Other financial liabilities | 19 | ||
Loans and other borrowings | 20 | ||
Derivative financial instruments | 12 | ||
Current lease liabilities | 9 | ||
Current trade and other payables | 21 | ||
Current income tax liabilities | |||
TOTAL CURRENT LIABILITIES | |||
TOTAL LIABILITIES | |||
TOTAL EQUITY AND LIABILITIES |
SCOTTISH POWER UK PLC | |||
CONSOLIDATED INCOME STATEMENT | |||
for the year ended 31 December 2023 | 2023 | 2022 | |
Notes | £m | £m | |
Revenue | 23 | ||
Procurements | ( | ( | |
GROSS MARGIN | |||
Staff costs | 24 | ( | ( |
External services | ( | ( | |
Other operating results | |||
Net operating costs | ( | ( | |
Taxes other than income tax | 25 | ( | ( |
GROSS OPERATING PROFIT | |||
Net expected credit losses on trade and other receivables | ( | ( | |
Depreciation and amortisation charge, allowances and provisions | 26 | ( | ( |
OPERATING PROFIT | |||
Result of companies accounted for using the equity method | 11 | ||
Dividends received | |||
Finance income | 27 | ||
Finance costs | 28 | ( | ( |
PROFIT BEFORE TAX | |||
Income tax | 29 | ( | ( |
NET PROFIT FOR THE YEAR | |||
Non-controlling interests | 16 | ( | ( |
NET PROFIT FOR THE YEAR ATTRIBUTABLE TO THE PARENT |
2023 | 2022 | ||
Note | £m | £m | |
NET PROFIT FOR THE YEAR | |||
OTHER COMPREHENSIVE INCOME | |||
Items that may be subsequently reclassified to the Income statement: | |||
Cash flow hedges: | |||
Changes in the value of cash flow hedges | 15 | ( | |
Tax relating to cash flow hedges | 15 | ( | |
( | |||
Items that will not be reclassified to the Income statement: | |||
Retirement benefits: | |||
Movements in retirement benefits | ( | ( | |
Tax relating to movements in retirement benefits | |||
Cash flow hedges: | |||
Changes in the value of cash flow hedges | 15 | ( | |
Tax relating to cash flow hedges | 15 | ( | |
( | ( | ||
OTHER COMPREHENSIVE INCOME FOR THE YEAR | ( | ||
TOTAL COMPREHENSIVE INCOME FOR THE YEAR | ( | ||
Total comprehensive income for the year attributable to equity holder of the parent | ( | ||
Total comprehensive income for the year attributable to non-controlling interests | |||
TOTAL COMPREHENSIVE INCOME FOR THE YEAR | ( |
Attributable to equity holder of the parent | ||||||||||
Share | Share | Hedge | Other | Retained | Non- | |||||
capital | premium | reserve | reserves | earnings | controlling | Total | ||||
(Note (a)) | (Note (b)) | (Note (c)) | (Note (d)) | (Note (e)) | Total | interests | equity | |||
Note | £m | £m | £m | £m | £m | £m | £m | £m | ||
At 1January 2022 | 1,081.7 | |||||||||
Profit for the year attributable to the equity holder of the Company | ||||||||||
Changes in the value of cash flow hedges | ( | ( | ( | ( | ||||||
Movements in retirement benefits | ( | ( | ( | |||||||
Tax relating to cash flow hedges | ||||||||||
Tax relating to movements in retirement benefits | ||||||||||
Dividends | ( | ( | ( | ( | ||||||
At 1 January 2023 | ( | |||||||||
Profit for the year attributable to the equity holder of the Company | ||||||||||
Changes in the value of cash flow hedges | ( | |||||||||
Movements in retirement benefits | ( | ( | ( | |||||||
Tax relating to cash flow hedges | ( | ( | ( | |||||||
Tax relating to movements in retirement benefits | ||||||||||
Acquisition of remaining interest in a subsidiary | ( | ( | ( | ( | ||||||
Dividends | ( | ( | ( | ( | ||||||
At 31 December 2023 | 1,779.1 | ( | ||||||||
SCOTTISH POWER UK PLC | ||
CONSOLIDATED STATEMENT OF CASH FLOWS | ||
for the year ended 31 December 2023 | 2023 | 2022 |
£m | £m | |
Cash flows from operating activities | ||
Profit before tax | ||
Adjustments for: | ||
Depreciation, amortisation and impairment | ||
Research and development expenditure credit | ( | ( |
Change in provisions | ||
Result of companies accounted for using the equity method | ( | ( |
Transfer of assets from customers | ( | ( |
Net finance income and costs | ||
Dividend income | ( | |
Net losses on disposal/write-off of non-current assets | ||
Gain on disposal of subsidiary | ( | |
Movement in retirement benefits | ( | ( |
Net fair value gains on operating derivatives | ( | ( |
Movement in deferred income | ( | ( |
Changes in working capital: | ||
Change in trade and other receivables | ( | |
Change in inventories | ( | ( |
Change in trade and other payables | ( | |
Provisions paid | ( | ( |
Assets received from customers (deferred income) | ||
Other deferred income received | ||
Income taxes paid | ( | ( |
Net cash flows from operating activities (i) | ||
Cash flows from investing activities | ||
Interest received | ||
Dividends received | ||
Investments in intangible assets | ( | ( |
Investments in property, plant and equipment | ( | ( |
Movements in investments in joint ventures | ||
Proceeds from disposal of property, plant and equipment | ||
Proceeds from disposal of subsidiary | ||
Acquisition of a remaining interest in a subsidiary | ( | |
Movements in amounts due from Iberdrola Group companies – on demand loans receivable | ( | |
Net cash flows from investing activities (ii) | ( | ( |
Cash flows from financing activities | ||
Movements in amounts due to Iberdrola Group companies – on demand loans payable | ||
Movements in amounts due to Iberdrola Group companies – current loans payable | ( | |
Dividends paid to the Company’s equity holder | ( | ( |
Dividends paid to non-controlling interest | ( | ( |
Interest paid | ( | ( |
Interest paid on lease liabilities | ( | ( |
Repayments of external loans and borrowings | ( | |
Repayments of other financial liabilities | ( | ( |
Payments of lease liabilities | ( | ( |
Net cash flows from financing activities (iii) | ( | |
Net movement in cash and cash equivalents (i)+(ii)+(iii) | ( | |
Cash and cash equivalents at beginning of year | ||
Cash and cash equivalents at end of year | ||
Cash and cash equivalents at end of year comprises: | ||
Consolidated statement of financial position cash (including restricted cash – refer to Note 12(a)) | ||
Consolidated statement of cash flows cash and cash equivalents |
L ONEROUS RETAIL CONTRACTS |
An onerous contract is one in which the unavoidable costs of meeting the obligations under the contract exceed the economic benefits expected to be received under it. The unavoidable costs under a contract reflect the least net cost of exiting from the contract, which is the lower of the cost of fulfilling it and any compensation or penalties arising from failure to fulfil it. The cost of fulfilling a contract comprises of both the incremental costs of and also an allocation of other costs that directly relate to fulfilling that contract. |