Freehold buildings |
50 years straight‑line |
Passenger carrying vehicles |
seven to 17 years straight‑line |
Other plant and equipment |
three to 25 years straight‑line |
2025 |
||
2026 |
(restated 1 ) |
|
£m |
£m |
|
Services rendered |
4,013.1 |
4,317.2 |
First Rail contract subsidy receipts |
419.2 |
580.4 |
Other revenues |
319.6 |
336.3 |
Revenue from continuing operations |
4,751.9 |
5,233.9 |
Discontinued operations |
– |
– |
Revenue |
4,751.9 |
5,233.9 |
2026 | 2025 | |
Reconciliation of operating profit to adjusted operating profit on a continuing basis | £m | £m |
Operating profit on a continuing basis | 219.4 | 222.6 |
Adjustments for: | ||
Greyhound Canada | – | 0.2 |
Total operating profit adjustments on a continuing basis | – | 0.2 |
Adjusted operating profit on a continuing basis (note 5) | 219.4 | 222.8 |
2026 | 2025 | |
Reconciliation of operating profit to adjusted operating profit/(loss) on a discontinued basis | £m | £m |
Operating profit from discontinued operations | 2.1 | 4.9 |
Adjustments for: | ||
CARES receipt | – | (0.4) |
Retirement benefit restructuring credits | – | (5.1) |
Total operating profit adjustments from discontinued operations | – | (5.5) |
Adjusted operating profit/(loss) from discontinued operations | 2.1 | (0.6) |
2026 | 2025 | |
Reconciliation of profit before tax to adjusted profit before tax and adjusted earnings | £m | £m |
Profit before tax (including discontinued operations) | 158.8 | 169.6 |
Adjusting operating profit items – continuing operations | – | 0.2 |
Adjusting operating profit items – discontinued operations | – | (5.5) |
Adjusted operating profit items – total operations | – | (5.3) |
Adjusted profit before tax including discontinued operations | 158.8 | 164.3 |
Rail management fee‑based operations – IFRS 16 adjustment | (2.8) | (1.1) |
Adjusted tax charge | (37.3) | (41.1) |
Non‑controlling interests 1 | (4.0) | (7.1) |
Adjusted earnings including discontinued operations | 114.7 | 115.0 |
2026 | 2025 | |
Reconciliation of tax charge to adjusted tax charge | £m | £m |
Tax charge (note 9) | 37.3 | 31.3 |
Non‑recurring historical tax refund (note 9) | – | 3.0 |
Write‑back of previously unrecognised deferred tax assets (note 9) | – | 6.8 |
Adjusted tax charge (including discontinued) | 37.3 | 41.1 |
Adjusted tax charge – continuing operations | 37.3 | 41.1 |
Adjusted tax charge – discontinued operations | – | – |
2026 | 2025 | |
First Bus EBITDA comprises: | £m | £m |
Pre‑IFRS 16 EBITDA | 164.7 | 144.0 |
IFRS 16 adjustments 1 | 36.1 | 16.1 |
First Bus adjusted EBITDA per segmental results table (note 5) | 200.8 | 160.1 |
2026 | 2025 | |
First Rail EBITDA comprises: | £m | £m |
Non‑management fees‑based TOCs pre‑IFRS 16 EBITDA | 51.2 | 40.8 |
Group’s share of management fee income available for dividends (net of tax and non‑controlling interest) | 29.3 | 39.0 |
Tax on management fee income | 11.1 | 15.4 |
Non‑controlling interest | 4.0 | 7.2 |
IFRS 16 adjustments 1 | 415.1 | 537.3 |
First Rail adjusted EBITDA per segmental results table (note 5) | 510.7 | 639.7 |
2026 | 2025 | |
Group items EBITDA comprises: | £m | £m |
Pre‑IFRS 16 EBITDA | (13.3) | (21.4) |
IFRS 16 adjustments 1 | 2.6 | 2.0 |
Group items adjusted EBITDA per segmental results table (note 5) | (10.7) | (19.4) |
2026 | 2025 | |
First Rail adjusted operating profit comprises: | £m | £m |
Non‑management fees‑based TOCs | 45.4 | 40.3 |
Group’s share of management fee income available for dividends (net of tax and non‑controlling interest) | 29.3 | 39.0 |
Tax on management fee income | 11.1 | 15.4 |
Non‑controlling interest | 4.0 | 7.2 |
IFRS 16 adjustments 1 | 40.1 | 46.9 |
First Rail adjusted operating profit per segmental results table (note 5) | 129.9 | 148.8 |
2026 | 2025 | |
Reconciliation of pre‑IFRS 16 adjusted EBIT to post‑IFRS 16 adjusted EBIT | £m | £m |
Pre‑IFRS 16 adjusted EBIT | 173.8 | 173.4 |
IFRS 16 adjustments 1 | 45.6 | 49.4 |
Post‑IFRS 16 adjusted EBIT | 219.4 | 222.8 |
2026 | 2025 | |
Reconciliation of statutory revenue to adjusted revenue 2 | £m | £m |
Revenue – statutory basis (restated 3 ) | 4,751.9 | 5,233.9 |
Deduct: DfT TOC revenue (restated 3 ) | (3,160.1) | (4,048.6) |
Add back: DfT TOC management and performance fees | 46.8 | 71.7 |
Add back: Intercompany eliminations related to DfT TOCs | 77.1 | 113.0 |
Adjusted revenue | 1,715.7 | 1,370.0 |
2026 | 2025 | |
Reconciliation of reported net debt to adjusted net debt | £m | £m |
Reported net debt (note 30) | 725.3 | 985.6 |
IFRS 16 lease liabilities (note 20) | (850.0) | (1,214.4) |
Ring‑fenced cash (note 18) | 262.4 | 315.7 |
Adjusted net debt | 137.7 | 86.9 |
| Continuing operations |
||||||
Discontinued |
||||||
First Bus |
First Rail |
Group items 1 |
Total |
operations |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Passenger revenue |
810.5 |
2,638.3 |
– |
3,448.8 |
– |
3,448.8 |
Contract revenue |
583.6 |
– |
(19.3) |
564.3 |
– |
564.3 |
Rail contract subsidy receipts |
– |
419.2 |
– |
419.2 |
– |
419.2 |
Other |
49.5 |
270.1 |
– |
319.6 |
– |
319.6 |
Revenue |
1,443.6 |
3,327.6 |
(19.3) |
4,751.9 |
– |
4,751.9 |
Rail TOC revenue adjustments |
– |
(3,055.2) |
19.0 |
(3,036.2) |
– |
(3,036.2) |
Adjusted revenue 2 |
1,443.6 |
272.4 |
(0.3) |
1,715.7 |
– |
1,715.7 |
Adjusted EBITDA 3 |
200.8 |
510.7 |
( 10.7) |
700.8 |
2.1 |
702.9 |
Depreciation |
(107.8) |
(450.4) |
(2.2) |
(560.4) |
– |
(560.4) |
Software amortisation |
(1.8) |
(2.5) |
(0.4) |
(4.7) |
– |
(4.7) |
Capital grant amortisation |
11.6 |
72.1 |
– |
83.7 |
– |
83.7 |
Segment results |
102.8 |
129.9 |
(13.3) |
219.4 |
2.1 |
221.5 |
Other adjustments (note 4) |
– |
– |
– |
– |
– |
– |
Operating profit/(loss) 4 |
102.8 |
129.9 |
(13.3) |
219.4 |
2.1 |
221.5 |
Investment income |
2.0 |
0.4 |
4.7 |
7.1 |
– |
7.1 |
Finance costs |
(21.9) |
(36.4) |
(11.5) |
(69.8) |
– |
(69.8) |
Profit/(loss) before tax |
82.9 |
93.9 |
(20.1) |
156.7 |
2.1 |
158.8 |
Tax |
(37.3) |
|||||
Profit after tax |
121.5 |
|||||
| Continuing operations |
||||||
Discontinued |
||||||
First Bus |
First Rail |
Group Items 1 |
Total |
operations |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Capital additions |
206.8 |
52.6 |
– |
259.4 |
– |
259.4 |
Net assets/ | |||
Total assets | Total liabilities | (liabilities) | |
Balance sheet 5 | £m | £m | £m |
Greyhound retained | 22.9 | (27.2) | (4.3) |
First Bus | 1,308.5 | (351.8) | 956.7 |
First Rail | 1,187.8 | (737.1) | 450.7 |
2,519.2 | (1,116.1) | 1,403.1 | |
Group items | 125.8 | (51.7) | 74.1 |
Borrowings and cash | 432.0 | (1,157.3) | (725.3) |
Taxation | 24.4 | (56.8) | (32.4) |
Total | 3,101.4 | (2,381.9) | 719.5 |
Continuing operations | ||||||
First Rail | Discontinued | |||||
First Bus | (restated 6 ) | Group items 1 | Total | operations | Total | |
£m | £m | £m | £m | £m | £m | |
Passenger revenue | 785.6 | 3,310.7 | – | 4,096.3 | – | 4,096.3 |
Contract revenue | 249.2 | – | (28.3) | 220.9 | – | 220.9 |
Rail contract subsidy receipts | – | 580.4 | – | 580.4 | – | 580.4 |
Other | 46.7 | 289.6 | – | 336.3 | – | 336.3 |
Revenue | 1,081.5 | 4,180.7 | (28.3) | 5,233.9 | – | 5,233.9 |
Rail TOC revenue adjustments | – | (3,891.9) | 28.0 | (3,863.9) | – | (3,863.9) |
Adjusted revenue 2 | 1,081.5 | 288.8 | (0.3) | 1,370.0 | – | 1,370.0 |
Adjusted EBITDA 3 | 160.1 | 639.7 | (19.4) | 780.4 | (0.6) | 779.8 |
Depreciation | (77.0) | (541.1) | (2.1) | (620.2) | – | (620.2) |
Software amortisation | (0.9) | (1.3) | (0.5) | (2.7) | – | (2.7) |
Capital grant amortisation | 13.8 | 51.5 | – | 65.3 | – | 65.3 |
Segment results | 96.0 | 148.8 | (22.0) | 222.8 | (0.6) | 222.2 |
Other adjustments (note 4) | – | – | (0.2) | (0.2) | 5.5 | 5.3 |
Operating profit/(loss) 4 | 96.0 | 148.8 | (22.2) | 222.6 | 4.9 | 227.5 |
Investment income | 0.5 | 0.2 | 7.0 | 7.7 | 0.1 | 7.8 |
Finance costs | (9.5) | (47.8) | (8.1) | (65.4) | (0.3) | (65.7) |
Profit/(loss) before tax | 87.0 | 101.2 | (23.3) | 164.9 | 4.7 | 169.6 |
Tax | (31.3) | |||||
Profit after tax | 138.3 | |||||
| Continuing operations | ||||||
Discontinued | ||||||
First Bus | First Rail | Group items 1 | Total | operations | Total | |
£m | £m | £m | £m | £m | £m | |
Capital additions (restated) 6 | 240.1 | 47.0 | – | 287.1 | – | 287.1 |
Total | Total | Net assets/ | |
assets | liabilities | (liabilities) | |
(restated 6 ) | (restated 6 ) | (restated 6 ) | |
Balance sheet 5 | £m | £m | £m |
Greyhound retained | 34.3 | (44.8) | (10.5) |
First Bus | 1,198.8 | (374.0) | 824.8 |
First Rail | 1,745.4 | (947.0) | 798.4 |
2,978.5 | (1,365.8) | 1,612.7 | |
Group items | 145.2 | (54.1) | 91.1 |
Borrowings and cash | 487.1 | (1,472.7) | (985.6) |
Taxation | 53.9 | (59.6) | (5.7) |
Total | 3,664.7 | (2,952.2) | 712.5 |
2025 |
||
2026 |
(restated 1 ) |
|
Revenue |
£m |
£m |
United Kingdom/Republic of Ireland |
4,751.9 |
5,233.9 |
Total continuing operations |
4,751.9 |
5,233.9 |
United States of America – discontinued operations |
– |
– |
Total discontinued operations |
– |
– |
Total revenue |
4,751.9 |
5,233.9 |
Non‑current assets excluding financial |
Additions to property, plant and |
Carrying amount of |
||||
instruments deferred tax and pensions |
equipment and intangible assets |
segment total assets |
||||
2025 |
2025 |
2025 |
||||
2026 |
(restated 1 ) |
2026 |
(restated 1 ) |
2026 |
(restated 1 ) |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
United Kingdom/Republic of Ireland |
1,909.5 |
2,196.7 |
259.4 |
287.1 |
3,054.1 |
3,576.5 |
Canada – continuing operations |
– |
– |
– |
– |
0.5 |
0.5 |
Unallocated corporate items |
– |
– |
– |
– |
24.4 |
53.9 |
Total – continuing operations |
1,909.5 |
2,196.7 |
259.4 |
287.1 |
3,079.0 |
3,630.9 |
USA – discontinued operations |
2.3 |
2.6 |
– |
– |
22.4 |
33.8 |
Total – discontinued operations |
2.3 |
2.6 |
– |
– |
22.4 |
33.8 |
1,911.8 |
2,199.3 |
259.4 |
287.1 |
3,101.4 |
3,664.7 |
|
2025 |
||
2026 |
(restated 1 ) |
|
£m |
£m |
|
Depreciation – owned assets |
152.0 |
113.8 |
Depreciation – right of use assets |
408.4 |
506.4 |
Operating commitments |
360.8 |
505.8 |
Other intangible asset amortisation charges |
4.7 |
2.7 |
Capital grant amortisation |
(83.7) |
(65.3) |
Cost of inventories recognised as an expense |
219.6 |
236.0 |
Employee costs (note 7) |
1,704.1 |
1,710.7 |
Gain on disposal of property, plant and equipment |
(9.4) |
(0.2) |
Impairment reversal |
(0.9) |
– |
Auditor’s remuneration (see below) |
3.9 |
3.6 |
Rail contract payments |
208.5 |
168.2 |
Bus service operator grants and fuel duty rebates |
46.0 |
40.9 |
Foreign exchange |
0.1 |
0.3 |
Other operating costs |
1,518.4 |
1,788.4 |
Operating costs – continuing operations |
4,532.5 |
5,011.3 |
Operating income – discontinued operations |
(2.1) |
(4.9) |
Operating costs – continuing and discontinued operations |
4,530.4 |
5,006.4 |
2026 |
2025 |
|
£m |
£m |
|
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts |
0.3 |
0.2 |
Fees payable to the Company’s auditor and its associates for the audit of the Company’s subsidiaries pursuant to legislation |
3.3 |
3.2 |
Total audit fees |
3.6 |
3.4 |
Audit‑related assurance services |
0.2 |
0.1 |
Other non‑audit services |
0.1 |
0.1 |
Total non‑audit fees |
0.3 |
0.2 |
2026 |
2025 |
|
Number |
Number |
|
Operational |
27,768 |
27,698 |
Administration |
3,227 |
3,065 |
30,995 |
30,763 |
2026 |
2025 |
|
£m |
£m |
|
Wages and salaries |
1,478.2 |
1,486.4 |
Social security costs |
157.4 |
149.1 |
Pension costs (note 34) |
68.5 |
75.2 |
1,704.1 |
1,710.7 |
2026 |
2025 |
|
£m |
£m |
|
Bank interest receivable |
(4.9) |
(7.2) |
Interest on pensions |
(2.2) |
(0.6) |
Total investment income (including discontinued operations) |
(7.1) |
(7.8) |
Bonds |
– |
3.1 |
Bank interest and facility fees |
14.5 |
8.2 |
Finance charges payable in respect of lease liabilities |
48.1 |
49.6 |
Finance charges payable in respect of asset backed financial liabilities |
6.5 |
3.7 |
Interest on long‑term provisions |
0.7 |
1.0 |
Interest on pensions |
– |
0.1 |
Total finance costs (including discontinued operations) |
69.8 |
65.7 |
2026 |
2025 |
|
£m |
£m |
|
Current tax charge |
1.4 |
6.6 |
Adjustments with respect to prior years |
1.2 |
(2.8) |
Total current tax charge (including discontinued operations) |
2.6 |
3.8 |
Origination and reversal of temporary differences |
34.8 |
36.2 |
Adjustment in respect of prior years |
(0.1) |
(1.9) |
Write‑back of previously unrecognised deferred tax assets |
– |
(6.8) |
Total deferred tax charge (note 23) |
34.7 |
27.5 |
Total tax charge (including discontinued operations) |
37.3 |
31.3 |
Tax charge attributable to: |
||
Profit from continuing operations |
37.3 |
31.3 |
Profit from discontinued operations |
– |
– |
2026 |
2026 |
2025 |
2025 |
|
£m |
% |
£m |
% |
|
Profit from continuing operations before income tax expense |
156.7 |
N/A |
164.9 |
N/A |
Profit from discontinued operations before income tax expense |
2.1 |
N/A |
4.7 |
N/A |
Profit from total operations |
158.8 |
100.0 |
169.6 |
100.0 |
Tax at the UK corporation tax rate of 25% (2025: 25%) |
39.7 |
25.0 |
42.4 |
25.0 |
Non‑deductible expenditure |
0.6 |
0.4 |
– |
– |
Non‑taxable income |
(3.4) |
(2.1) |
– |
– |
Tax rates outside of the UK |
(0.1) |
(0.1) |
0.1 |
0.1 |
Unrecognised losses |
(0.6) |
(0.4) |
0.3 |
0.2 |
Non‑recurring historical tax refund |
– |
– |
(3.0) |
(1.8) |
Other adjustments in relation to prior years |
1.1 |
0.7 |
(1.7) |
(1.0) |
Write‑back of previously unrecognised deferred tax assets |
– |
– |
(6.8) |
(4.0) |
Tax charge and effective tax rate for the year |
37.3 |
23.5 |
31.3 |
18.5 |
2026 |
2025 |
|
Number |
Number |
|
m |
m |
|
Weighted average number of shares used in basic calculation |
553.4 |
597.7 |
Executive share options |
21.6 |
25.0 |
Weighted average number of shares used in the diluted calculation |
575.0 |
622.7 |
2026 |
2025 |
|||
EPS |
EPS |
|||
£m |
(pence) |
£m |
(pence) |
|
Basic profit/EPS |
118.3 |
21.4 |
127.5 |
21.3 |
Management fee‑based Rail operations – IFRS 16 adjustments |
(2.8) |
(0.6) |
0.5 |
0.1 |
Other adjustments (note 4) |
– |
– |
(5.3) |
(0.9) |
Non‑controlling interest |
(0.8) |
(0.1) |
2.1 |
0.4 |
Non‑recurring historical tax refund |
– |
– |
(3.0) |
(0.5) |
Write‑back of previously unrecognised deferred tax assets |
– |
– |
(6.8) |
(1.1) |
Adjusted profit/EPS attributable to the ordinary equity holders of the Company |
114.7 |
20.7 |
115.0 |
19.3 |
Adjusted profit/(loss)/EPS from discontinued operations |
2.1 |
0.4 |
(0.8) |
(0.1) |
Adjusted profit/EPS from continuing operations |
112.6 |
20.3 |
115.8 |
19.4 |
2026 |
2025 |
|
pence |
pence |
|
Diluted EPS |
20.6 |
20.5 |
Adjusted diluted EPS |
19.9 |
18.5 |
2026 |
2025 |
|||
EPS |
EPS |
|||
£m |
(pence) |
£m |
(pence) |
|
Basic profit/EPS |
116.2 |
21.0 |
122.8 |
20.5 |
Management fee‑based Rail operations – IFRS 16 adjustments |
(2.8) |
(0.6) |
0.5 |
0.1 |
Other adjustments (note 4) |
– |
– |
0.2 |
– |
Non‑controlling interest |
(0.8) |
(0.1) |
2.1 |
0.4 |
Non‑recurring historical tax refund |
– |
– |
(3.0) |
(0.5) |
Write‑back of previously unrecognised deferred tax assets |
– |
– |
(6.8) |
(1.1) |
Adjusted profit/EPS from continuing operations |
112.6 |
20.3 |
115.8 |
19.4 |
2026 |
2025 |
|
pence |
pence |
|
Diluted EPS |
20.2 |
19.7 |
Adjusted diluted EPS |
19.6 |
18.6 |
£m |
|
Cost |
|
At 29 March 2025 (restated 1 ) |
144.7 |
Additions (note 28) |
12.3 |
At 28 March 2026 |
157.0 |
Accumulated impairment losses |
|
At 29 March 2025 |
– |
At 28 March 2026 |
– |
Carrying amount |
|
At 28 March 2026 |
157.0 |
At 29 March 2025 (restated 1 ) |
144.7 |
Customers |
|||
contracts |
|||
(restated 2 ) |
Software |
Total |
|
£m |
£m |
£m |
|
Cost |
|||
At 31 March 2024 |
– |
41.0 |
41.0 |
Acquisitions |
2.3 |
0.3 |
2.6 |
Additions |
– |
5.7 |
5.7 |
Disposals |
– |
(1.2) |
(1.2) |
Reclassifications 1 |
– |
(2.7) |
(2.7) |
At 29 March 2025 |
2.3 |
43.1 |
45.4 |
At 30 March 2025 |
2.3 |
43.1 |
45.4 |
Additions 3 |
– |
11.2 |
11.2 |
Disposals |
– |
(5.1) |
(5.1) |
Reclassifications |
– |
0.3 |
0.3 |
At 28 March 2026 |
2.3 |
49.5 |
51.8 |
Accumulated amortisation and impairment |
|||
At 31 March 2024 |
– |
30.6 |
30.6 |
Charge for year |
– |
2.7 |
2.7 |
Reclassifications 1 |
– |
(2.7) |
(2.7) |
At 29 March 2025 |
– |
30.6 |
30.6 |
At 30 March 2025 |
– |
30.6 |
30.6 |
Charge for year |
0.4 |
4.3 |
4.7 |
Disposals |
– |
(5.1) |
(5.1) |
Reclassifications 1 |
– |
(0.3) |
(0.3) |
At 28 March 2026 |
0.4 |
29.5 |
29.9 |
Carrying amount |
|||
At 28 March 2026 |
1.9 |
20.0 |
21.9 |
At 29 March 2025 |
2.3 |
12.5 |
14.8 |
Passenger |
||||
Land and |
carrying vehicle |
|||
buildings |
fleet |
Other plant and |
Total |
|
(restated 2 ) |
(restated 2 ) |
equipment |
(restated 2 ) |
|
£m |
£m |
£m |
£m |
|
Cost |
||||
At 31 March 2024 |
235.1 |
828.3 |
689.6 |
1,753.0 |
Acquisitions (note 28) |
48.3 |
56.0 |
14.0 |
118.3 |
Additions |
31.4 |
60.0 |
69.1 |
160.5 |
Disposals |
(1.4) |
(44.1) |
(10.9) |
(56.4) |
Reclassifications 1 |
16.3 |
– |
(13.6) |
2.7 |
Transfers to right of use assets |
– |
(2.3) |
(8.4) |
(10.7) |
Foreign exchange movements |
– |
(0.3) |
– |
(0.3) |
At 29 March 2025 |
329.7 |
897.6 |
739.8 |
1,967.1 |
At 30 March 2025 |
329.7 |
897.6 |
739.8 |
1,967.1 |
Acquisitions (note 28) |
7.0 |
7.3 |
0.7 |
15.0 |
Additions |
21.5 |
118.9 |
92.8 |
233.2 |
Disposals |
(29.9) |
(63.7) |
(301.6) |
(395.2) |
Reclassifications |
(12.3) |
– |
12.3 |
– |
Transfers to right of use assets |
(0.6) |
– |
(5.6) |
(6.2) |
Foreign exchange movements |
0.1 |
1.0 |
– |
1.1 |
At 28 March 2026 |
315.5 |
961.1 |
538.4 |
1,815.0 |
Accumulated depreciation and impairment |
||||
At 31 March 2024 |
62.9 |
426.8 |
515.2 |
1,004.9 |
Charge for year |
10.8 |
53.4 |
49.6 |
113.8 |
Disposals |
(0.6) |
(41.1) |
(7.4) |
(49.1) |
Reclassifications 1 |
– |
– |
2.7 |
2.7 |
Foreign exchange movements |
– |
(0.1) |
– |
(0.1) |
At 29 March 2025 |
73.1 |
439.0 |
560.1 |
1,072.2 |
At 30 March 2025 |
73.1 |
439.0 |
560.1 |
1,072.2 |
Charge for year |
11.6 |
59.1 |
81.3 |
152.0 |
Disposals |
(24.1) |
(59.1) |
(270.6) |
(353.8) |
Impairment reversal |
– |
– |
(0.9) |
(0.9) |
Foreign exchange movements |
0.1 |
0.5 |
– |
0.6 |
At 28 March 2026 |
60.7 |
439.5 |
369.9 |
870.1 |
Carrying amount |
||||
At 28 March 2026 |
254.8 |
521.6 |
168.5 |
944.9 |
At 29 March 2025 |
256.6 |
458.6 |
179.7 |
894.9 |
Passenger |
|||||
Land and |
carrying vehicle |
||||
buildings |
fleet |
Other plant and |
Total |
||
Rolling stock |
(restated 1 ) |
(restated 1 ) |
equipment |
(restated 1 ) |
|
£m |
£m |
£m |
£m |
£m |
|
Cost |
|||||
At 31 March 2024 |
3,743.4 |
65.1 |
60.4 |
25.6 |
3,894.5 |
Additions |
6.5 |
6.2 |
8.0 |
1.2 |
21.9 |
Acquisitions |
– |
18.9 |
64.7 |
– |
83.6 |
Disposals |
(75.5) |
(3.3) |
(10.0) |
(1.5) |
(90.3) |
Reassessment |
124.6 |
1.0 |
– |
– |
125.6 |
Transfers from owned assets |
– |
– |
2.3 |
8.4 |
10.7 |
At 29 March 2025 |
3,799.0 |
87.9 |
125.4 |
33.7 |
4,046.0 |
At 30 March 2025 |
3,799.0 |
87.9 |
125.4 |
33.7 |
4,046.0 |
Additions |
9.0 |
8.8 |
23.2 |
2.0 |
43.0 |
Acquisitions |
– |
0.7 |
– |
– |
0.7 |
Disposals |
(782.4) |
(8.4) |
(1.5) |
(1.4) |
(793.7) |
Transfers from owned assets |
– |
0.6 |
– |
5.6 |
6.2 |
At 28 March 2026 |
3,025.6 |
89.6 |
147.1 |
39.9 |
3,302.2 |
Accumulated depreciation and impairment |
|||||
At 31 March 2024 |
2,395.6 |
33.2 |
50.2 |
8.2 |
2,487.2 |
Charge for period |
485.4 |
8.8 |
8.3 |
3.9 |
506.4 |
Disposals |
(75.2) |
(3.3) |
(9.9) |
(1.5) |
(89.9) |
At 29 March 2025 |
2,805.8 |
38.7 |
48.6 |
10.6 |
2,903.7 |
At 30 March 2025 |
2,805.8 |
38.7 |
48.6 |
10.6 |
2,903.7 |
Charge for period |
370.0 |
11.5 |
23.3 |
3.6 |
408.4 |
Disposals |
(782.4) |
(7.4) |
(1.2) |
(1.1) |
(792.1) |
At 28 March 2026 |
2,393.4 |
42.8 |
70.7 |
13.1 |
2,520.0 |
Carrying amount |
|||||
At 28 March 2026 |
632.2 |
46.8 |
76.4 |
26.8 |
782.2 |
At 29 March 2025 |
993.2 |
49.2 |
76.8 |
23.1 |
1,142.3 |
Passenger | |||||
Land and | carrying vehicle | ||||
buildings | fleet | Other plant and | Total | ||
Rolling stock | (restated 1 ) | (restated 1 ) | equipment | (restated 1 ) | |
Owned assets and right of use assets | £m | £m | £m | £m | £m |
Carrying amount | |||||
At 28 March 2026 | 632.2 | 301.6 | 598.0 | 195.3 | 1,727.1 |
At 29 March 2025 | 993.2 | 305.8 | 535.4 | 202.8 | 2,037.2 |
2026 | 2025 | |
Amounts recognised in income statement (including discontinued operations) | £m | £m |
Depreciation expense on right of use assets | 408.4 | 506.4 |
Interest expense on lease liabilities | 48.1 | 49.6 |
Expense relating to leases of short‑term leases | 0.3 | – |
Expense relating to leases of low‑value assets | 0.4 | – |
457.2 | 556.0 |
2026 |
2025 |
|
£m |
£m |
|
Other investments |
2.3 |
2.6 |
Investments in associates |
2.0 |
– |
2026 |
2025 |
|
£m |
£m |
|
Spare parts and consumables from continuing operations |
29.3 |
30.8 |
2026 | 2025 | |
Amounts due within one year (from continuing operations) | £m | £m |
Trade receivables | 255.2 | 364.1 |
Loss allowance | (0.4) | (10.6) |
Trade receivables net | 254.8 | 353.5 |
Other receivables | 94.7 | 171.0 |
Amounts recoverable on contracts | 33.7 | 57.5 |
Prepayments | 54.8 | 37.2 |
Accrued income | 148.4 | 142.4 |
586.4 | 761.6 |
2026 | 2025 | |
Amounts due over one year (from continuing operations) | £m | £m |
Other receivables | 1.5 | – |
2026 | 2025 | |
Movement in accrued income: | £m | £m |
Balance as at 30 March 2025/31 March 2024 | 142.4 | 229.0 |
Additions | 241.8 | 382.1 |
Accrued income invoiced during the year | (235.8) | (468.7) |
Balance as at 28 March 2026/29 March 2025 | 148.4 | 142.4 |
Days past due: |
||||||
2026 |
||||||
Carrying amount |
Current |
Less than 30 days |
30‑90 days |
90‑180 days |
Over 180 days |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Expected credit loss rate |
0.1% |
– |
0.3% |
– |
– |
0.3% |
Gross carrying amount of trade receivables, amounts recoverable on contracts and accrued income |
437.3 |
293.3 |
76.8 |
22.3 |
13.7 |
31.2 |
Loss allowance (from continuing operations) |
0.4 |
0.1 |
0.2 |
– |
– |
0.1 |
Days past due: |
||||||
2025 |
||||||
Carrying amount |
Current |
Less than 30 days |
30‑90days |
90‑180days |
Over 180 days |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Expected credit loss rate |
1.9% |
– |
0.1% |
– |
– |
19.8% |
Gross carrying amount of trade receivables, amounts recoverable on contracts and accrued income |
564.0 |
354.3 |
98.3 |
44.1 |
14.2 |
53.1 |
Loss allowance (from continuing operations) |
10.6 |
– |
0.1 |
– |
– |
10.5 |
2026 | 2025 | |
Movement in the loss allowance for trade receivables | £m | £m |
At 30 March 2025/31 March 2024 | 10.6 | 41.7 |
Amounts written‑off during the year | (0.3) | – |
Increase in allowance recognised in the income statement | 0.2 | 2.5 |
Amounts recovered during the year | – | (1.6) |
Reversal of provision | (10.1) | (32.0) |
At 28 March 2026/29 March 2025 | 0.4 | 10.6 |
2025 | ||
2026 | (restated 1 ) | |
Amounts falling due within one year (from continuing operations) | £m | £m |
Trade payables | 286.6 | 352.2 |
Other payables | 138.7 | 157.4 |
Accruals | 320.5 | 398.1 |
Deferred income | 132.4 | 140.2 |
Season ticket deferred income – Rail | 10.7 | 24.8 |
888.9 | 1,072.7 |
2025 | ||
2026 | (restated 1 ) | |
Amounts falling due after one year (from continuing operations) | £m | £m |
Other payables | 120.5 | 135.5 |
120.5 | 135.5 |
2026 | 2025 | |
Movement in deferred income | £m | £m |
Balance as at 30 March 2025/31 March 2024 | 140.2 | 129.0 |
Additions | 173.3 | 208.2 |
Recognised during the period | (157.0) | (198.4) |
Business acquisitions | – | 1.4 |
Expiry of SWR NRC | (24.1) | – |
Balance as at 28 March 2026/29 March 2025 | 132.4 | 140.2 |
2026 |
2025 |
|
£m |
£m |
|
Cash and cash equivalents |
432.0 |
487.1 |
2026 | 2025 | |
Discontinued operations | £m | £m |
Revenue | – | – |
Operating income | 2.1 | 4.9 |
Operating profit | 2.1 | 4.9 |
Investment income | – | 0.1 |
Finance costs | – | (0.3) |
Profit before tax | 2.1 | 4.7 |
Tax | – | – |
Profit for the year after tax | 2.1 | 4.7 |
Attributable to: | ||
Equity holders of the parent | 2.1 | 4.7 |
Non‑controlling interests | – | – |
2.1 | 4. 7 |
2026 | 2025 | |
EPS | pence | pence |
Basic EPS | 0.4 | 0.8 |
Diluted EPS | 0.4 | 0.8 |
2026 | 2025 | |
Cash flow | £m | £m |
Net cash outflow from operating activities | (5.7) | (8.0) |
Net cash inflow from investing activities | – | 0.7 |
Net decrease in cash generated | (5.7) | (7.3) |
2026 | 2025 | |
Other comprehensive income | £m | £m |
Actuarial gain on defined benefit pension schemes | – | 1.9 |
Exchange differences on translation of discontinued operations | 3.2 | 3.1 |
Total | 3.2 | 5.0 |
2025 |
||
2026 |
(restated 3 ) |
|
£m |
£m |
|
On demand or within one year |
||
Lease liabilities (note 21) 1,2 |
400.2 |
408.8 |
Asset backed financial liabilities (note 21) 2 |
21.4 |
16.2 |
Bank overdraft |
25.5 56.4 |
|
Total current liabilities |
447.1 |
481.4 |
Within one to two years |
||
Lease liabilities (note 21) 1,2 |
262.3 |
392.6 |
Asset backed financial liabilities (note 21) 2 |
19.9 |
12.9 |
NextGen battery debt |
1.6 |
– |
Syndicated loan facilities |
99.6 |
64.3 |
383.4 |
469.8 |
|
Within two to five years |
||
Lease liabilities (note 21) 1,2 |
135.5 |
362.5 |
NextGen battery debt |
20.8 |
15.0 |
Asset backed financial liabilities (note 21) 2 |
67.4 |
39.8 |
Syndicated loan facilities |
2.5 |
2.4 |
226.2 |
419.7 |
|
Over five years |
||
Lease liabilities (note 21) 1,2 |
52.0 |
50.5 |
NextGen battery debt |
5.0 |
4.9 |
Asset backed financial liabilities (note 21) 2 |
43.6 |
46.4 |
100.6 |
101.8 |
|
Total non‑current liabilities at amortised cost |
710.2 |
991.3 |
2026 |
Maturity |
2025 |
Maturity |
|
Bank overdraft |
SONIA +1% |
– |
SONIA + 1% |
– |
Revolving credit facility |
SONIA +0.95% |
January 2031 |
SONIA + 0.75% |
January 2030 |
Term loan facility |
SONIA +1.55% |
March 2028 |
SONIA +1.35% |
March 2027 |
Average fixed |
Average fixed |
|||
Asset backed financial liabilities |
rate of 4.8% |
Various |
rate of 4.6% |
Various |
Asset backed | Asset backed | |||
Lease liabilities | financial | financial | ||
Lease liabilities | 2025 | liabilities | liabilities | |
2026 | (restated 1 ) | 2026 | 2025 | |
Maturity analysis | £m | £m | £m | £m |
Due in less than one year | 432.3 | 451.1 | 22.4 | 16.9 |
Due in more than one year but not more than two years | 279.2 | 418.8 | 21.9 | 14.2 |
Due in more than two years but not more than five years | 155.3 | 382.7 | 81.2 | 47.8 |
Due in more than five years | 71.2 | 68.4 | 61.5 | 68.7 |
938.0 | 1,321.0 | 187.0 | 147.6 | |
Less future financing charges | (88.0) | (106.6) | (34.7) | (32.2) |
850.0 | 1,214.4 | 152.3 | 115.4 |
2026 |
2025 |
|
£m |
£m |
|
Total non‑derivative financial assets |
||
Total non‑current assets |
71.6 |
104.2 |
Total current assets |
0.4 |
– |
Total non‑derivative financial assets |
72.0 |
104.2 |
2026 |
2025 |
|
£m |
£m |
|
Total derivatives |
||
Total non‑current assets |
3.9 |
0.3 |
Total current assets |
19.6 |
0.2 |
Total assets from continuing operations |
23.5 |
0.5 |
Total current liabilities |
0.6 |
3.0 |
Total non‑current liabilities |
– |
1.0 |
Total liabilities from continuing operations |
0.6 |
4.0 |
Derivatives designated and effective as hedging instruments carried at fair value |
||
Non‑current assets |
||
Fuel derivatives (cash flow hedge) |
3.8 |
0.3 |
Currency forwards (cash flow hedge) |
0.1 |
– |
3.9 |
0.3 |
|
Current assets |
||
Fuel derivatives (cash flow hedge) |
19.3 |
0.2 |
Currency forwards (cash flow hedge) |
0.3 |
– |
19.6 |
0.2 |
|
Current liabilities |
||
Fuel derivatives (cash flow hedge) |
– |
2.1 |
Currency forwards (cash flow hedge) |
0.6 |
0.9 |
0.6 |
3.0 |
|
Non‑current liabilities |
||
Fuel derivatives (cash flow hedge) |
– |
0.4 |
Currency forwards (cash flow hedge) |
– |
0.3 |
Interest rate swaps (NextGen) |
– |
0.3 |
– |
1.0 |
2026 | 2025 | |
£m | £m | |
Operating losses | 0.9 | 3.3 |
Fair values at | Fair values at | |||
28 March | 29 March | |||
2026 | 2025 | Fair value | ||
Financial assets/(liabilities) | £m | £m | hierarchy | Valuation technique(s) and key inputs |
Derivative contracts | ||||
1) Fuel derivatives | 23.1 | (2.0) | Level 2 | Discounted cash flow; future cash flows are estimated based on forward fuel prices and contract |
rates and then discounted at a rate that reflects the credit risk of the various counterparties. | ||||
2) Currency forwards | (0.2) | (1.2) | Level 2 | Discounted cash flow; future cash flows are estimated based on forward foreign exchange rates and |
contract rates and then discounted at a rate that reflects the credit risk of the various counterparties. | ||||
3) Interest rate swaps | – | (0.3) | Level 2 | Future cash flows are estimated based on interest rates and then discounted at a rate that reflects the |
credit risk of the various counterparties. |
| 2026 | |||||
Assets and | At fair value | ||||
liabilities at | through profit and | At fair value | Derivatives used | ||
amortised costs | loss | through OCI | for hedging | Total | |
Classification of financial instruments | £m | £m | £m | £m | £m |
Financial assets and derivatives | |||||
Cash and cash equivalents | 432.0 | – | – | – | 432.0 |
Trade receivables, amounts recoverable under contracts | |||||
and accrued income | 437.3 | – | – | – | 437.3 |
Non‑derivative financial instruments | 72.0 | – | – | – | 72.0 |
Derivative financial instruments | – | – | – | 23.5 | 23.5 |
941.3 | – | – | 23.5 | 964.8 | |
Financial liabilities and derivatives | |||||
Interest bearing loans and borrowings 1 | 1,157.3 | – | – | – | 1,157.3 |
Trade and other payables | 807.5 | – | – | – | 807.5 |
Derivative financial instruments | – | – | – | 0.6 | 0.6 |
1,964.8 | – | – | 0.6 | 1,965.4 | |
2025 (restated 2 ) |
|||||
Assets and |
At fair value |
||||
liabilities at |
through profit and |
At fair value |
Derivatives used |
||
amortised costs |
loss |
through OCI |
for hedging |
Total |
|
Classification of financial instruments |
£m |
£m |
£m |
£m |
£m |
Financial assets and derivatives |
|||||
Cash and cash equivalents |
487.1 |
– |
– |
– |
487.1 |
Trade receivables, amounts recoverable under contracts |
|||||
and accrued income |
564.0 |
– |
– |
– |
564.0 |
Non‑derivative financial instruments |
104.2 |
– |
– |
– |
104.2 |
Derivative financial instruments |
– |
– |
– |
0.5 |
0.5 |
1,155.3 |
– |
– |
0.5 |
1,155.8 |
|
Financial liabilities and derivatives |
|||||
Interest bearing loans and borrowings 1 |
1,472.7 |
– |
– |
– |
1,472.7 |
Trade and other payables (restated 3 ) |
962.9 |
– |
– |
– |
962.9 |
Derivative financial instruments |
– |
– |
– |
4.0 |
4.0 |
2,435.6 |
– |
– |
4.0 |
2,439.6 |
|
Commodity price | Electricity price | Foreign exchange | |
As at 28 March 2026 | risk | risk | price risk |
Nominal amount of hedging | 0.72m bbls | 118,336 MWh | $62.6m |
< 1 year | 048m bbls | 61,320 MWh | $42.4m |
1–2 years | 0.24m bbls | 57,016 MWh | $20.2m |
2–5 years | – | – | – |
> 5 years | – | – | – |
Average hedged rate | $87.45/bbl | £71.8/MWh | 1.32 |
Apr 26 – Mar | Apr 26 – Mar | Apr 26 – Mar | |
Maturity | 28 | 28 | 28 |
Carrying amount of hedging instruments | |||
Assets – Derivatives (£m) | 20.7 | 2.4 | 0.4 |
Liabilities – Derivatives (£m) | – | – | (0.6) |
Liabilities – Borrowings (£m) | – | – | – |
Carrying amount of hedged item | |||
Liabilities – Borrowings (£m) | N/A | N/A | N/A |
Accumulated amount of fair value hedging adjustments included in carrying amount of hedged item | |||
Liabilities – Borrowings (£m) | N/A | N/A | N/A |
Changes in fair value of hedged item used for calculating hedge ineffectiveness | (21.4) | (2.1) | 0.9 |
Changes in fair value of hedging instrument used in calculating hedge effectiveness | 21.4 | 2.1 | (0.9) |
Changes in fair value of hedging instrument accumulated in cash flow hedge reserve | 14.9 | 2.0 | 0.8 |
2026 |
|||||
< 1 year £m |
1‑2 years £m |
2‑5 years £m |
> 5 years £m |
Total £m |
|
Borrowings 1 |
480.2 |
402.3 |
259.9 |
138.5 |
1,280.9 |
FX forwards |
0.6 |
– |
– |
– |
0.6 |
Trade and other payables |
807.5 |
– |
– |
– |
807.5 |
1,288.3 |
402.3 |
259.9 |
138.5 |
2,089.0 |
|
2025 (restated 2 ) |
|||||
< 1 year £m |
1‑2 years £m |
2‑5 years £m |
> 5 years £m |
Total £m |
|
Borrowings 1 |
524.4 |
497.3 |
447.9 |
142.9 |
1,612.5 |
Fuel derivatives |
2.1 |
0.4 |
– |
– |
2.5 |
FX forwards |
0.9 |
0.3 |
– |
– |
1.2 |
Interest rate derivatives |
– |
0.3 |
– |
– |
0.3 |
Trade and other payables |
962.9 |
– |
– |
– |
962.9 |
1,490.3 |
498.3 |
447.9 |
142.9 |
2,579.4 |
|
2026 | 2025 | |
£m | £m | |
Impact on profit after tax | 0.3 | 0.4 |
Impact on hedging reserve | (1.2) | 0.2 |
2026 | 2025 | |
£m | £m | |
Impact on profit after tax | (0.5) | (1.2) |
2026 |
2025 |
|
£m |
£m |
|
Impact on profit after tax |
(0.3) |
(0.4) |
Impact on hedging reserve |
4.1 |
4.3 |
2026 |
2025 |
|
£m |
£m |
|
Impact on profit after tax |
(0.7) |
(0.4) |
Impact on hedging reserve |
4.4 |
2.6 |
Accelerated tax |
Retirement benefit |
Other temporary |
|||
depreciation |
schemes |
differences |
Tax losses |
Total |
|
£m |
£m |
£m |
£m |
£m |
|
At 30 March 2024 |
32.4 |
(4.6) |
(27.4) |
(40.0) |
(39.6) |
Charge/(credit) to income statement |
(0.1) |
1.9 |
16.6 |
9.1 |
27.5 |
Charge/(credit) to other comprehensive income and equity |
– |
7.5 |
(0.3) |
– |
7.2 |
Acquisitions and disposals of subsidiaries (restated 1 ) |
12.3 |
(0.3) |
(5.8) |
(47.8) |
(41.6) |
At 29 March 2025 (restated 1 ) |
44.6 |
4.5 |
(16.9) |
(78.7) |
(46.5) |
Charge/(credit) to income statement |
27.3 |
6.2 |
(0.4) |
1.6 |
34.7 |
Charge/(credit) to other comprehensive income and equity |
– |
(6.6) |
6.0 |
– |
(0.6) |
Acquisitions and disposals of subsidiaries |
2.0 |
– |
(0.8) |
(7.0) |
(5.8) |
At 28 March 2026 |
73.9 |
4.1 |
(12.1) |
(84.1) |
(18.2) |
Onerous contracts |
Insurance claims |
Legal and other |
Total |
|
£m |
£m |
£m |
£m |
|
At 29 March 2025 |
36.5 |
94.3 |
79.4 |
210.2 |
First Bus London acquisition accounting adjustments 1 |
(9.9) |
1.0 |
1.8 |
(7.1) |
At 29 March 2025 (restated 1 ) |
26.6 |
95.3 |
81.2 |
203.1 |
Charged to the income statement |
4.2 |
16.8 |
11.1 |
32.1 |
Utilised in the year |
(21.3) |
(36.8) |
(8.9) |
(67.0) |
Notional interest |
– |
0.7 |
– |
0.7 |
Expiry of SWR NRC |
– |
– |
(12.0) |
(12.0) |
Foreign exchange movements |
– |
(1.0) |
(0.2) |
(1.2) |
At 28 March 2026 |
9.5 |
75.0 |
71.2 |
155.7 |
Current liabilities |
9.5 |
23.7 |
35.3 |
68.5 |
Non‑current liabilities |
– |
51.3 |
35.9 |
87.2 |
At 28 March 2026 |
9.5 |
75.0 |
71.2 |
155.7 |
Current liabilities |
16.6 |
32.6 |
42.9 |
92.1 |
Non‑current liabilities |
10.0 |
62.7 |
38.3 |
111.0 |
At 29 March 2025 (restated 1 ) |
26.6 |
95.3 |
81.2 |
203.1 |
Number of shares | ||
Allotted, called up and fully paid (ordinary shares of 5p each) | million | £m |
Balance as at 29 March 2025 | 750.7 | 37.5 |
Cancellation of treasury shares | (180.0) | (9.0) |
Balance as at 28 March 2026 | 570.7 | 28.5 |
2026 |
2025 |
|
£m |
£m |
|
Balance at 29 March 2025/30 March 2024 |
(2.2) |
(1.8) |
Transfer to hedging reserve through consolidated statement of comprehensive income |
||
Diesel derivatives |
21.4 |
(4.3) |
Electricity derivatives |
2.1 |
1.2 |
Interest rate swaps – NextGen |
0.3 |
0.2 |
Currency forwards |
(0.9) |
(1.1) |
22.9 |
(4.0) |
|
Tax on derivative hedging instrument movements through statement of comprehensive income |
(5.8) |
1.0 |
Transfer from hedging reserve to the balance sheet: |
||
Diesel derivatives |
(1.6) |
0.9 |
Electricity derivatives |
0.5 |
1.6 |
Currency forwards |
2.0 |
0.9 |
0.9 |
3.4 |
|
Tax on derivative hedging instrument movements to the balance sheet |
(0.2) |
(0.8) |
15.6 |
(2.2) |
|
Cumulative loss on hedging instruments reclassified to the income statement |
– |
– |
Balance at 28 March 2026/29 March 2025 |
15.6 |
(2.2) |
Capital |
|||
redemption |
Capital |
Total other |
|
reserve |
reserve |
reserves |
|
£m |
£m |
£m |
|
At 29 March 2025 |
19.7 |
2.7 |
22.4 |
Cancellation of treasury shares |
9.0 |
– |
9.0 |
At 28 March 2026 |
28.7 |
2.7 |
31.4 |
2026 |
2025 |
|
£m |
£m |
|
At 29 March 2025/30 March 2024 |
(21.9) |
(22.9) |
Movement for the financial year |
0.4 |
1.0 |
At 28 March 2026/29 March 2025 |
(21.5) |
(21.9) |
Tetley’s Motor |
London and Bath |
|||||
Services |
Sightseeing |
J& B Travel |
Keane Travel |
Hills Coaches |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Provisional fair value of net assets acquired |
||||||
Property, plant and equipment |
2.0 |
10.0 |
1.8 |
– |
1.9 |
15.7 |
Deferred tax |
(0.3) |
6.9 |
(0.4) |
– |
(0.4) |
5.8 |
Inventories |
– |
0.3 |
– |
– |
– |
0.3 |
Trade and other receivables |
2.7 |
0.9 |
1.7 |
– |
0.3 |
5.6 |
Cash and cash equivalents |
2.1 |
0.4 |
0.6 |
– |
0.3 |
3.4 |
Trade and other payables |
(0.1) |
(3.5) |
(0.7) |
– |
(0.1) |
(4.4) |
Taxation |
(0.2) |
– |
(0.1) |
– |
(0.1) |
(0.4) |
Provisions |
– |
(0.5) |
– |
– |
– |
(0.5) |
Lease liabilities |
– |
(0.7) |
– |
– |
– |
(0.7) |
Asset backed financial liabilities |
– |
(0.3) |
(0.1) |
– |
– |
(0.4) |
Net identifiable assets acquired |
6.2 |
13.5 |
2.8 |
– |
1.9 |
24.4 |
Goodwill |
5.0 |
2.4 |
2.2 |
0.5 |
2.2 |
12.3 |
Net assets acquired |
11.2 |
15.9 |
5.0 |
0.5 |
4.1 |
36.7 |
Satisfied by: |
||||||
Cash consideration |
11.2 |
15.9 |
5.0 |
0.5 |
4.1 |
36.7 |
Less: cash and cash equivalents acquired |
(2.1) |
(0.4) |
(0.6) |
– |
(0.3) |
(3.4) |
Net cash outflow in respect of acquisitions |
9.1 |
15.5 |
4.4 |
0.5 |
3.8 |
33.3 |
Provisional |
Adjustments |
Final |
|
£m |
£m |
£m |
|
First Bus London – fair value of net assets acquired |
|||
Intangible assets |
3.9 |
(1.3) |
2.6 |
Property, plant and equipment |
169.9 |
9.2 |
179.1 |
Deferred tax |
44.3 |
(0.6) |
43.7 |
Inventories |
2 |
– |
2 |
Trade and other receivables |
12 |
– |
12 |
Cash and cash equivalents |
0.4 |
– |
0.4 |
Trade and other payables |
(24.7) |
– |
(24.7) |
Taxation |
(3.9) |
– |
(3.9) |
Provisions |
(54.2) |
7.1 |
(47.1) |
Lease liabilities |
(69.9) |
(10.8) |
(80.7) |
Asset backed financial liabilities |
(43.3) |
– |
(43.3) |
Net identifiable assets acquired |
36.5 |
3.6 |
40.1 |
Goodwill |
10.8 |
(3.6) |
7.2 |
Net assets acquired |
47.3 |
– |
47.3 |
2026 |
2025 |
|
£m |
£m |
|
Operating profit from: |
||
Continuing operations |
219.4 |
222.6 |
Discontinued operations |
2.1 |
4.9 |
Total operations |
221.5 |
227.5 |
Adjustments for: |
||
Depreciation charges |
560.4 |
620.2 |
Capital grant amortisation |
(83.7) |
(65.3) |
Software and other intangible amortisation charges |
4.7 |
2.7 |
Reversal of impairments |
(0.9) |
– |
Share‑based payments |
10.4 |
10.5 |
Profit on disposal of property, plant and equipment |
(9.4) |
(0.2) |
Operating cash flows before working capital and pensions |
703.0 |
795.4 |
Decrease/(increase) in inventories |
1.8 |
(2.4) |
Decrease in receivables |
188.0 |
109.4 |
Decrease in payables |
(175.2) |
(31.3) |
Decrease/(increase) in financial assets |
35.0 |
(1.0) |
Decrease in provisions due within one year |
(23.9) |
(13.9) |
Decrease in provisions due over one year |
(23.8) |
(14.0) |
Defined benefit pension payments greater than income statement charge |
(23.4) |
(14.0) |
Cash generated by operations |
681.5 |
828.2 |
Tax paid |
(0.9) |
(6.0) |
Interest paid¹ |
(65.0) |
(68.0) |
Net cash from operating activities 2 |
615.6 |
754.2 |
At |
|||||
29 March |
Foreign |
At |
|||
2025 |
Cash |
exchange |
28 March |
||
(restated 4 ) |
flow |
movements |
Other 3 |
2026 |
|
£m |
£m |
£m |
£m |
£m |
|
Components of financing activities: |
|||||
Bank loans |
(66.7) |
(35.0) |
– |
(0.4) |
(102.1) |
Lease liabilities 1 |
(1,214.4) |
459.5 |
– |
(95.1) |
(850.0) |
Asset backed financial liabilities 2 |
(115.3) |
(30.2) |
– |
(6.8) |
(152.3) |
NextGen battery debt |
(19.9) |
(7.5) |
– |
– |
(27.4) |
Total components of financing activities |
(1,416.3) |
386.8 |
– |
(102.3) |
(1,131.8) |
Cash |
171.4 |
(1.8) |
– |
– |
169.6 |
Bank overdrafts |
(56.4) |
30.9 |
– |
– |
(25.5) |
Ring‑fenced cash |
315.7 |
(53.3) |
– |
– |
262.4 |
Cash and cash equivalents |
430.7 |
(24.2) |
– |
– |
406.5 |
Net debt (including held for sale – discontinued operations) |
(985.6) |
362.6 |
– |
(102.3) |
(725.3) |
At |
Foreign |
At |
|||
30 March |
Cash |
exchange |
Other 3 |
29 March |
|
2024 |
flow |
movements |
(restated 4 ) |
2025 (restated 4 ) |
|
£m |
£m |
£m |
£m |
£m |
|
Components of financing activities: |
|||||
Bank loans |
– |
(70.0) |
– |
3.3 |
(66.7) |
Bonds |
(96.2) |
102.8 |
– |
(6.6) |
– |
Lease liabilities 1 |
(1,458.5) |
553.3 |
– |
(309.2) |
(1,214.4) |
Asset backed financial liabilities 2 |
(45.6) |
(22.9) |
– |
(46.8) |
(115.3) |
Share of NextGen battery debt |
(13.2) |
(6.8) |
– |
0.1 |
(19.9) |
Total components of financing activities |
(1,613.5) |
556.4 |
– |
(359.2) |
(1,416.3) |
Cash |
246.9 |
(75.7) |
0.2 |
– |
171.4 |
Bank overdrafts |
(27.8) |
(28.1) |
– |
(0.5) |
(56.4) |
Ring‑fenced cash |
249.6 |
66.1 |
– |
– |
315.7 |
Cash and cash equivalents |
468.7 |
(37.7) |
0.2 |
(0.5) |
430.7 |
Net debt (including held for sale – discontinued operations) |
(1,144.8) |
518.7 |
0.2 |
(359.7) |
(985.6) |
2026 |
2025 |
|
£m |
£m |
|
Minimum payments made under contractual terms recognised in the income statement for the year: |
||
Plant and machinery |
0.9 |
5.6 |
Track and station access |
356.3 |
481.3 |
Other assets |
3.6 |
18.9 |
360.8 |
505.8 |
2026 |
2025 |
|
£m |
£m |
|
Within one year |
268.0 |
355.6 |
In the second to fifth years inclusive |
73.9 |
175.3 |
After five years |
171.9 |
198.1 |
513.8 |
729.0 |
SAYE 2023 | SAYE 2024 | SAYE 2025 | |
Options | Options | Options | |
Number | Number | Number | |
Outstanding at the beginning of the year | 13,364,629 | 9,326,957 | – |
Granted during the year | – | – | 6,105,523 |
Exercised during the year | (1,985,048) | (504,488) | (1,825) |
Lapsed during the year | (2,110,747) | (2,349,333) | (443,989) |
Outstanding at the end of the year | 9,268,834 | 6,473,136 | 5,659,709 |
Exercisable at the end of the year | 78,870 | 32,512 | 8,244 |
Weighted average exercise price (pence) | 111.0 | 123.0 | 178.0 |
Weighted average share price at date of exercise (pence) | 202.0 | 203.0 | 190.0 |
DBS 2015 | DBS 2016 | DBS 2017 | DBS 2018 | DBS 2019 | DBS 2020 | DBS 2021 | |
Options | Options | Options | Options | Options | Options | Options | |
Number | Number | Number | Number | Number | Number | Number | |
Outstanding at the beginning of the year | 36,546 | 26,796 | 6,538 | 14,254 | 29,291 | 37,031 | 129,268 |
Granted during the year | – | – | – | – | – | – | – |
Forfeited during the year | – | – | – | – | – | – | – |
Exercised/released during the year | (26,085) | – | – | (6,594) | (17,334) | (15,860) | (102,105) |
Lapsed during the year | (10,461) | – | – | – | – | – | (1,354) |
Outstanding at the end of the year | – | 26,796 | 6,538 | 7,660 | 11,957 | 21,171 | 25,809 |
Exercisable at the end of the year | – | 26,796 | 6,538 | 7,660 | 11,957 | 21,171 | 25,809 |
Weighted average share price at date of exercise (pence) | 186.5 | N/A | N/A | 223.0 | 204.1 | 207.1 | 195.9 |
DBS 2022 | DBS 2023 | DBS 2024 | DBS 2025 | |
Conditional | Conditional | Conditional | Conditional | |
Shares Number | Shares Number | Shares Number | Shares Number | |
Outstanding at the beginning of the year | 1,360,526 | 831,260 | 795,978 | – |
Granted during the year | – | – | – | 546,037 |
Forfeited during the year | – | – | – | – |
Exercised/released during the year | (1,357,790) | – | – | – |
Lapsed during the year | (2,736) | – | – | – |
Outstanding at the end of the year | – | 831,260 | 795,978 | 546,037 |
Exercisable at the end of the year | – | – | – | – |
Weighted average share price at date of exercise (pence) | 210.8 | N/A | N/A | N/A |
LTIP 2021 | LTIP 2022 | LTIP 2023 | LTIP 2024 | LTIP 2025 | |
Options | Conditional | Conditional | Conditional | Conditional | |
Number | Shares Number | Shares Number | Shares Number | Shares Number | |
Outstanding at the beginning of the year | 31,241 | 7,223,320 | 7,090,438 | 6,711,864 | – |
Granted during the year | – | – | – | – | 5,129,273 |
Forfeited during the year | – | (72,944) | (271,825) | (492,499) | (82,695) |
Lapsed during the year | – | – | – | – | – |
Exercised during the year | (31,241) | (7,150,376) | – | – | – |
Outstanding at the end of the year | – | – | 6,818,613 | 6,219,365 | 5,046,578 |
Exercisable at the end of the year | – | – | – | – | – |
Weighted average share price at date of exercise (pence) | 183.4 | 225.7 | N/A | N/A | N/A |
ESP 2015 | ESP 2016 | ESP 2017 | ESP 2018 | ESP 2019 | ESP 2020 | ESP 2021 | |
Options | Options | Options | Options | Options | Options | Options | |
Number | Number | Number | Number | Number | Number | Number | |
Outstanding at the beginning of the year | 38,167 | 41,444 | 17,308 | 63,657 | 250,881 | 14,718 | 350,832 |
Granted during the year | – | – | – | – | – | – | – |
Forfeited/lapsed during the year | (21,285) | – | – | – | – | – | (6,854) |
Exercised/released during the year | (16,882) | – | (4,282) | (21,063) | (88,757) | – | (210,255) |
Outstanding at the end of the year | – | 41,444 | 13,026 | 42,594 | 162,124 | 14,718 | 133,723 |
Exercisable at the end of the year | – | 41,444 | 13,026 | 42,594 | 162,124 | 14,718 | 133,723 |
Weighted average share price at date of exercise/release (pence) | 192.4 | N/A | 217.8 | 219.0 | 226.6 | N/A | 211.4 |
ESP 2022 | ESP 2023 | ESP 2024 | ESP 2025 | ||||
Conditional | Conditional | Conditional | Conditional | ||||
Shares Number | Shares Number | Shares Number | Shares Number | ||||
Outstanding at the beginning of the year | 16,001 | 7,972 | 467,304 | – | |||
Granted during the year | – | – | – | 6,352 | |||
Forfeited/lapsed during the year | – | – | – | – | |||
Exercised/released during the year | (16,001) | (3,986) | (2,874) | – | |||
Outstanding at the end of the year | – | 3,986 | 464,430 | 6,352 | |||
Exercisable at the end of the year | – | – | – | – | |||
Weighted average share price at date of exercise/release (pence) | 225.7 | 225.2 | 225.2 | N/A |
2026 | 2025 | |
pence | pence | |
Weighted average share price at grant date (pence) | ||
– DBS | 217.8 | 164.8 |
– LTIP | 217.8 | 164.5 |
– ESP | 182.0 | 164.4 |
Weighted average exercise price at grant date (pence) | ||
– DBS | – | – |
– LTIP | – | – |
– ESP | – | – |
Expected volatility (%) | ||
– DBS | N/A | N/A |
– LTIP | 38 | 59 |
– ESP | N/A | N/A |
Expected life (years) | ||
– DBS | 3.0 | 3.0 |
– SAYE schemes | N/A | N/A |
– LTIP | 3.0 | 3.0 |
– ESP | 3.0 | 3.0 |
Rate of interest (%) | ||
– DBS | N/A | N/A |
– LTIP | – | – |
– ESP | – | – |
Expected dividend yield (%) | ||
– DBS | 3.0 | 3.3% |
– LTIP | 3.0 | 3.3% |
– ESP | 3.0 | 3.3% |
2026 | 2025 | |
pence | pence | |
Weighted average fair value of options at grant date | ||
– DBS | 205.2 | 154.4 |
– LTIP | 158.8 | 116.3 |
– ESP | 172.1 | 154.3 |
2026 | 2025 | |||
Assets | Liabilities | Assets | Liabilities | |
£m | £m | £m | £m | |
At beginning of period | 992.5 | 970.1 | 1,147.8 | 1,161.8 |
Income statement | ||||
Operating | ||||
– Current service cost | – | 4.1 | – | 5.9 |
– Settlement in relation to winding‑up lump sums | (3.9) | (4.2) | (21.3) | (24.1) |
Total operating | (3.9) | (0.1) | (21.3) | (18.2) |
Interest income/cost | 55.7 | 53.7 | 54.8 | 53.8 |
Total income statement | 51.8 | 53.6 | 33.5 | 35.6 |
Amounts paid to/(from) scheme | ||||
Employer contributions | 25.9 | – | 8.6 | – |
Employee contributions | 0.2 | 0.2 | 0.4 | 0.4 |
Benefits paid | (67.4) | (67.4) | (70.6) | (70.6) |
Total | (41.3) | (67.2) | (61.6) | (70.2) |
Expected closing position | 1,003.0 | 956.5 | 1,119.7 | 1,127.2 |
Change in financial assumptions | – | (23.8) | – | (108.9) |
Change in demographic assumptions | – | (8.7) | – | (2.5) |
Employee share of changes | – | – | – | – |
Return on assets in excess of discount rate | (25.1) | – | (127.2) | – |
Experience | – | 34.3 | – | (45.7) |
Total | (25.1) | 1.8 | (127.2) | (157.1) |
At end of period | 977.9 | 958.3 | 992.5 | 970.1 |
2026 | 2025 | |||
Assets | Liabilities | Assets | Liabilities | |
£m | £m | £m | £m | |
Surplus in schemes | – | 19.6 | – | 22.4 |
The amount is presented in the consolidated balance sheet as follows: | – | – | ||
Non‑current assets | – | 21.7 | – | 27.0 |
Non‑current liabilities | – | (2.1) | – | (4.6) |
Quoted | Unquoted | Total | |
At March 2026 | £m | £m | £m |
Equity | 5.6 | 127.3 | 132.9 |
Other return seeking assets | – | 4.5 | 4.5 |
Real estate | – | 1.0 | 1.0 |
Fixed income/liability driven | 537.1 | 228.1 | 765.2 |
Other income generating | – | 26.2 | 26.2 |
Cash and cash equivalents | 48.1 | – | 48.1 |
590.8 | 387.1 | 977.9 |
Quoted | Unquoted | Total | |
At March 2025 | £m | £m | £m |
Equity | 17.0 | 159.3 | 176.3 |
Other return seeking assets | – | 20.1 | 20.1 |
Real estate | – | 1.6 | 1.6 |
Fixed income/liability driven | 553.9 | 219.9 | 773.8 |
Other income generating | – | 0.8 | 0.8 |
Cash and cash equivalents | 19.9 | – | 19.9 |
590.8 | 401.7 | 992.5 |
2026 | 2025 | |||
Assets | Liabilities | Assets | Liabilities | |
£m | £m | £m | £m | |
At beginning of period (including held for sale) | 142.6 | 142.3 | 264.8 | 276.1 |
Income statement | ||||
Operating | ||||
– Current service cost | – | – | – | 1.8 |
– Past service gain including curtailments and settlements | (132.8) | (132.8) | (106.7) | (113.2) |
Total operating | (132.8) | (132.8) | (106.7) | (111.4) |
Interest income/cost | 3.7 | 3.7 | 8.4 | 8.6 |
Total income statement | (129.1) | (129.1) | (98.3) | (102.8) |
Amounts paid to/(from) scheme | ||||
Employer contributions | – | – | 4.1 | – |
Benefits paid | (7.6) | (7.6) | (23.4) | (23.4) |
Total | (7.6) | (7.6) | (19.3) | (23.4) |
Expected closing position | 5.9 | 5.6 | 147.2 | 149.9 |
Change in financial assumptions | – | (0.3) | – | 4.8 |
Change in demographic assumptions | – | (1.5) | – | 2.0 |
Return on assets in excess of discount rate | (1.8) | – | 9.8 | – |
Experience | – | – | – | 0.3 |
Total | (1.8) | (1.8) | 9.8 | 7.1 |
Currency gain/loss | 0.9 | 0.9 | (14.4) | (14.7) |
At end of period | 5.0 | 4.7 | 142.6 | 142.3 |
Quoted | Unquoted | Total | |
At March 2026 | £m | £m | £m |
Cash and cash equivalents | 5.0 | – | 5.0 |
5.0 | – | 5.0 |
Quoted | Unquoted | Total | |
At March 2025 | £m | £m | £m |
Annuities | – | 135.7 | 135.7 |
Cash and cash equivalents | 6.9 | – | 6.9 |
6.9 | 135.7 | 142.6 |
Adjustment for | |||||
employee share of | Contract | ||||
Assets | Liabilities | RPS deficits (40%) | adjustment | Net | |
£m | £m | £m | £m | £m | |
At 1 April 2025 | 3,658.0 | (3,070.4) | (235.0) | (352.6) | – |
Impact of expiry of SWR NRC | (1,277.4) | 1,088.1 | 75.7 | 113.6 | – |
Revised opening position, excluding SWR | 2,380.6 | (1,982.3) | (159.3) | (239.0) | – |
Income statement | |||||
Operating | |||||
– Service cost | – | (78.3) | 31.3 | 12.3 | (34.7) |
– Admin cost | – | (2.5) | 1.0 | – | (1.5) |
Total operating | – | (80.8) | 32.3 | 12.3 | (36.2) |
Financing | 137.7 | (112.0) | (10.3) | (15.4) | – |
Total income statement | 137.7 | (192.8) | 22.0 | (3.1) | (36.2) |
Amounts paid to/(from) scheme | |||||
Employer contributions | 36.2 | – | (14.5) | 14.5 | 36.2 |
Employee contributions | 24.0 | – | (9.6) | (14.4) | – |
Benefits paid | (99.5) | 99.5 | – | – | – |
Total | (39.3) | 99.5 | (24.1) | 0.1 | 36.2 |
Expected closing position | 2,479.0 | (2,075.6) | (161.4) | (242.0) | – |
Change in financial assumptions | – | 45.3 | (18.1) | (27.2) | – |
Change in demographic assumptions | – | (12.6) | 5.0 | 7.6 | – |
Return on assets in excess of discount rate | 70.3 | – | (28.1) | (42.2) | – |
Experience | – | (11.2) | 4.5 | 6.7 | – |
Total | 70.3 | 21.5 | (36.7) | (55.1) | – |
At 31 March 2026 | 2,549.3 | (2,054.1) | (198.1) | (297.1) | – |
Adjustment for | |||||
employee share of | Contract | ||||
Assets | Liabilities | RPS deficits (40%) | adjustment | Net | |
£m | £m | £m | £m | £m | |
At 1 April 2024 | 3,722.4 | (3,588.7) | (53.4) | (80.3) | – |
Income statement | |||||
Operating | |||||
– Service cost | – | (135.2) | 54.1 | 34.4 | (46.7) |
– Admin cost | – | (6.5) | 2.6 | – | (3.9) |
Total operating | – | (141.7) | 56.7 | 34.4 | (50.6) |
Financing | 180.6 | (169.6) | (4.4) | (6.6) | – |
Total income statement | 180.6 | (311.3) | 52.3 | 27.8 | (50.6) |
Amounts paid to/(from) scheme | |||||
Employer contributions | 50.6 | – | (20.2) | 20.2 | 50.6 |
Employee contributions | 33.4 | – | (13.4) | (20.0) | – |
Benefits paid | (157.1) | 157.1 | – | – | – |
Total | (73.1) | 157.1 | (33.6) | 0.2 | 50.6 |
Expected closing position | 3,829.9 | (3,742.9) | (34.7) | (52.3) | – |
Change in financial assumptions | – | 604.0 | (241.6) | (362.4) | – |
Change in demographic assumptions | – | 9.7 | (3.9) | (5.8) | – |
Return on assets in excess of discount rate | (171.9) | – | 68.7 | 103.2 | – |
Experience | – | 58.8 | (23.5) | (35.3) | – |
Total | (171.9) | 672.5 | (200.3) | (300.3) | – |
At 31 March 2025 | 3,658.0 | (3,070.4) | (235.0) | (352.6) | – |
2026 | 2025 | |
£m | £m | |
Current service costs | 47.0 | 85.0 |
Interest costs | 67.2 | 101.8 |
Employee share of change in DBO (not attributable to contract adjustment) | 78.6 | 124.5 |
192.8 | 311.3 |
Quoted | Unquoted | Total | |
At 28 March 2026/31 March 2026 | £m | £m | £m |
Equity | – | 1,159.3 | 1,159.3 |
Other return seeking assets | – | 696.3 | 696.3 |
Real estate | – | 240.7 | 240.7 |
Fixed income/liability driven | – | 442.9 | 442.9 |
Cash and cash equivalents | 10.2 | – | 10.2 |
10.2 | 2,539.2 | 2,549.4 |
Quoted | Unquoted | Total | |
At 29 March 2025/31 March 2025 | £m | £m | £m |
Equity | – | 1,630.1 | 1,630.1 |
Other return seeking assets | – | 1,027.2 | 1,027.2 |
Real estate | – | 335.0 | 335.0 |
Fixed income/liability driven | – | 654.1 | 654.1 |
Cash and cash equivalents | 11.6 | – | 11.6 |
11.6 | 3,646.4 | 3,658.0 |
First Bus | First Rail | North America | First Bus | First Rail | North America | |
2026 | 2026 | 2026 | 2025 | 2025 | 2025 | |
At 28 March 2026/29 March 2025 | % | % | % | % | % | % |
Key assumptions used: | ||||||
Discount rate | 6.22 – 6.30 | 6.26 | N/A | 5.78 – 5.83 | 5.87 | 4.50 |
Expected rate of salary increases | N/A | 3.07 – 3.32 | N/A | N/A | 2.83 – 3.12 | N/A |
Inflation – CPI | 2.84 – 2.85 | 2.86 | N/A | 2.61 – 2.62 | 2.60 | 2.00 |
Future pension increases | 2.51 2 | 2.86 | N/A | 2.37 2 | 2.60 | N/A |
Post‑retirement mortality (life expectancy in years) 1 | ||||||
Current pensioners at 65: | 19.7 | 20.5 | N/A | 19.3 | 20.1 | 21.7 |
Future pensioners at 65 aged 45 now: | 20.5 | 21.9 | N/A | 19.7 | 21.5 | 22.7 |
2026 |
2025 |
|
£m |
£m |
|
Actuarial gain on DBO |
30.5 |
822.9 |
Actuarial gain/(loss) on assets |
30.1 |
(289.6) |
Actuarial (loss) on contract adjustments |
(87.5) |
(500.4) |
Actuarial gains/(losses) on defined benefit schemes |
(26.9) |
32.9 |
Risk |
Description |
Mitigation |
Asset volatility |
The liabilities are calculated using a discount rate set with reference to corporate bond |
Asset liability modelling has been undertaken to ensure that any risks taken are expected |
yields; if assets underperform this yield, this will create a deficit. The assets held in the |
to be rewarded and, in relation to the Company’s largest pension exposures, further work is |
|
DB arrangements are intended to meet the long‑term funding objectives of those |
being undertaken to ensure that the investment strategy remains the most appropriate. |
|
arrangements, and therefore results in some risk in the short term and has the potential for |
||
material adverse movements relative to the liabilities as valued for accounting purposes. |
||
Inflation risk |
A significant proportion of the UK benefit obligations are linked to inflation and higher |
Investment strategy reviews have led to increased inflation hedging, mainly through swaps |
inflation will lead to higher liabilities. |
or holding Index Linked Gilts in the UK schemes. |
|
Uncertainty over level of future |
Contributions to DB schemes can be unpredictable and volatile as a result of changes |
The Group engages with the trustees to consider how contribution requirements can be |
contributions |
in the funding level revealed at each valuation. |
made more stable. The level of volatility and the Group’s ability to control contribution |
levels varies between arrangements. |
||
Life expectancy |
The majority of the scheme’s obligations are to provide benefits for the life of the |
Linking retirement age to State Pension Age (as in The FirstGroup Pension Scheme) has |
member, so increases in life expectancy will result in an increase in the liabilities. |
mitigated this risk to some extent. |
|
Legislative risk |
Future legislative changes are uncertain. In the past these have led to increases in |
The Group receives professional advice on the impact of legislative changes. |
obligations, through introducing pension increases, vesting of deferred pensions, |
||
equalisation of certain benefits for men and women or reduced investment return |
||
through the ability to reclaim advance corporation tax. |
2026 |
2025 |
|
£m |
£m |
|
Basic salaries 1 |
1.7 |
1.8 |
Fees |
0.7 |
0.6 |
Post‑employment benefits |
0.1 |
0.1 |
Share‑based payment |
3.5 |
3.6 |
6.0 |
6.1 |
2025 | |||||
2026 | (restated 1 ) | 2024 | 2023 | 2022 | |
£m | £m | £m | £m | £m | |
Group revenue | 4,751.9 | 5,233.9 | 4,715.1 | 4,759.0 | 5,588.0 |
Adjusted revenue | 1,715.7 | 1,370.0 | 1,279.6 | 1,122.5 | 955.4 |
Operating profit before amortisation charges and other adjustments | 221.5 | 222.2 | 202.4 | 154.4 | 226.8 |
Amortisation charges | – | – | – | – | (0.4) |
Other adjustments | – | 5.3 | (161.2) | 30.8 | 579.7 |
Operating profit | 221.5 | 227.5 | 41.2 | 185.2 | 806.1 |
Finance costs | (69.8) | (65.7) | (82.4) | (69.3) | (153.5) |
Investment income | 7.1 | 7.8 | 16.8 | 12.8 | 1.5 |
Profit/(loss) before tax | 158.8 | 169.6 | (24.4) | 128.7 | 654.1 |
Tax | (37.3) | (31.3) | 15.0 | (33.4) | (12.1) |
Profit/(loss) for the year | 121.5 | 138.3 | (9.4) | 95.3 | 642.0 |
EBITDA | 702.9 | 779.8 | 746.8 | 755.8 | 862.1 |
pence | pence | pence | pence | pence | |
Adjusted continuing EPS | 20.3 | 19.4 | 16.7 | 11.6 | 1.6 |
Basic EPS | 20.9 | 21.3 | (2.4) | 11.8 | 60.2 |
Dividend per share | 7.2 | 6.5 | 5.5 | 3.8 | 1.1 |
(restated 2 ) | |||||
£m | £m | £m | £m | £m | |
Non‑current assets | 2,027.5 | 2,377.6 | 2,425.4 | 2,651.9 | 2,267.2 |
Net current liabilities | (508.5) | (557.2) | (621.7) | (253.9) | (546.8) |
Non‑current liabilities | (712.3) | (996.9) | (1,051.3) | (1,530.9) | (753.1) |
Held for sale – continuing operations | – | – | – | 8.3 | – |
Held for sale – discontinued operations | – | – | 0.6 | 0.6 | 38.5 |
Non‑current provisions | (87.2) | (111.0) | (111.3) | (125.2) | (120.7) |
Net assets | 719.5 | 712.5 | 641.7 | 750.8 | 885.1 |
Share data | |||||
Number of shares in issue | millions | millions | millions | millions | millions |
At year end | 570.7 | 750.7 | 750.7 | 750.6 | 750.2 |
Average (excluding treasury shares and shares in trusts) | 553.4 | 597.7 | 662.9 | 739.5 | 1,057.5 |
Share price | pence | pence | pence | pence | pence |
At year end | 169 | 164 | 180 | 101 | 107 |
High | 233 | 183 | 188 | 140 | 107 |
Low | 147 | 133 | 102 | 94 | 73 |
2026 | 2025 | 2024 | 2023 | 2022 | |
Market capitalisation | £m | £m | £m | £m | £m |
At year end | 950 | 959 | 1,154 | 803 | 1,124 |
(restated 1 ) | |||||
Continuing operations | £m | £m | £m | £m | £m |
Revenue | 4,751.9 | 5,233.9 | 4,715.1 | 4,755.0 | 4,591.1 |
Adjusted revenue | 1,715.7 | 1,370.0 | 1,279.6 | 1,122.5 | 955.4 |
Adjusted operating profit | 219.4 | 222.8 | 204.3 | 161.0 | 106.7 |
Operating profit | 219.4 | 222.6 | 46.5 | 153.9 | 122.8 |
Adjusted EBITDA | 700.8 | 780.4 | 748.6 | 762.4 | 731.2 |
First Bus | £m | £m | £m | £m | £m |
Revenue | 1,443.6 | 1,081.5 | 1,012.2 | 902.5 | 789.9 |
Adjusted operating profit | 102.8 | 96.0 | 83.6 | 58.4 | 45.2 |
Operating profit/(loss) | 102.8 | 96.0 | (63.3) | 51.4 | 45.2 |
Adjusted EBITDA | 200.8 | 160.1 | 148.1 | 120.9 | 104.4 |
(restated 1 ) | |||||
First Rail | £m | £m | £m | £m | £m |
Revenue | 3,327.6 | 4,180.7 | 3,738.4 | 3,893.2 | 3,801.2 |
Adjusted revenue | 272.4 | 288.8 | 267.8 | 220.4 | 165.5 |
Adjusted operating profit | 129.9 | 148.8 | 143.3 | 124.8 | 87.8 |
Operating profit | 129.9 | 148.8 | 143.3 | 124.8 | 91.8 |
Adjusted EBITDA | 510.7 | 639.7 | 620.5 | 661.0 | 649.9 |
2026 | 2025 | ||
Notes | £m | £m | |
Non‑current assets | |||
Trade and other receivables | 3 | 434.0 | 425.4 |
Derivative financial instruments | 4 | 0.1 | – |
Investments | 5 | 873.5 | 759.3 |
1,307.6 | 1,184.7 | ||
Current assets | |||
Cash and cash equivalents | 33.7 | 64.0 | |
Trade and other receivables | 3 | 0.5 | 1.8 |
Derivative financial instruments | 4 | 0.3 | – |
34.5 | 65.8 | ||
Total assets | 1,342.1 | 1,250.5 | |
Current liabilities | |||
Trade and other payables | 7 | 203.4 | 244.4 |
Derivative financial instruments | 4 | 0.6 | 0.9 |
204.0 | 245.3 | ||
Net current liabilities | (169.5) | (179.5) | |
Non‑current liabilities | |||
Trade and other payables | 7 | 101.6 | 65.7 |
Derivative financial instruments | 4 | – | 0.3 |
101.6 | 66.0 | ||
Total liabilities | 305.6 | 311.3 | |
Net assets | 1,036.5 | 939.2 | |
Equity | |||
Share capital | 8 | 28.5 | 37.5 |
Share premium | 693.3 | 693.3 | |
Other reserves | 125.6 | 115.8 | |
Own shares | 9 | (37.5) | (31.1) |
Retained earnings | 226.6 | 123.7 | |
Total equity | 1,036.5 | 939.2 |
Capital | |||||||||
Share | Share | Own | Hedging reserve | Merger | Capital | redemption | Retained | Total | |
capital | premium | shares | reserve | reserve | reserve | earnings | equity | ||
£m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 31 March 2024 | 37.5 | 693.3 | (20.4) | (11.5) | 13.9 | 93.8 | 19.7 | 188.8 | 1,015.1 |
Profit for the year | – | – | – | – | – | – | – | 14.4 | 14.4 |
Other comprehensive loss for the year | – | – | – | (0.1) | – | – | – | – | (0.1) |
Total comprehensive gain/(loss) for the year | – | – | – | (0.1) | – | – | – | 14.4 | 14.3 |
Transactions with owners in their capacity as owners | |||||||||
Shares bought back but not yet cancelled | – | – | – | – | – | – | – | (50.4) | (50.4) |
Movement in EBT and treasury shares | – | – | (10.7) | – | – | – | – | (5.4) | (16.1) |
Share‑based payments | – | – | – | – | – | – | – | 10.5 | 10.5 |
Dividends paid | – | – | – | – | – | – | – | (34.2) | (34.2) |
Balance at 29 March 2025 | 37.5 | 693.3 | (31.1) | (11.6) | 13.9 | 93.8 | 19.7 | 123.7 | 939.2 |
Balance at 30 March 2025 | 37.5 | 693.3 | (31.1) | (11.6) | 13.9 | 93.8 | 19.7 | 123.7 | 939.2 |
Profit for the year | – | – | – | – | – | – | – | 202.0 | 202.0 |
Other comprehensive profit for the year | – | – | – | 0.8 | – | – | – | – | 0.8 |
Total comprehensive gain for the year | – | – | – | 0.8 | – | – | – | 202.0 | 202.8 |
Transactions with owners in their capacity as owners | |||||||||
Shares bought back but not yet cancelled | – | – | – | – | – | – | – | (50.4) | (50.4) |
Cancellation of treasury shares | (9.0) | – | – | – | – | – | 9.0 | – | – |
Movement in EBT and treasury shares | – | – | (6.4) | – | – | – | – | (20.2) | (26.6) |
Share‑based payments | – | – | – | – | – | – | – | 10.4 | 10.4 |
Dividends paid | – | – | – | – | – | – | – | (38.9) | (38.9) |
Balance at 28 March 2026 | 28.5 | 693.3 | (37.5) | (10.8) | 13.9 | 93.8 | 28.7 | 226.6 | 1,036.5 |