£m | Notes | 2023 | 2022 |
Revenue | 1 | ||
Gross profit | |||
Charge for impairment losses for trade receivables | 13 | ( | ( |
Selling and distribution | ( | ( | |
Administrative expenses – other | ( | ( | |
Profit on disposal of properties | |||
Other operating income | 4 | ||
Adjusted operating profit | |||
Administrative expenses – adjusting items | 3 | ( | |
Administrative expenses – amortisation of acquired intangible assets | ( | ( | |
Operating profit | 2 | ||
Interest on lease liabilities | 6 | ( | ( |
Other finance costs | 6 | ( | ( |
Finance income | 6 | ||
Profit before tax | |||
Tax | 7 | ( | ( |
Profit for the year |
| Earnings per share: | Notes | 2023 | 2022 |
Adjusted basic earnings | 19 | ||
Adjusted diluted earnings | 19 | ||
Basic earnings | 19 | ||
Diluted earnings | 19 |
£m | Notes | 2023 | 2022 |
Profit for the year | |||
| Items that will not be reclassified subsequently to profit and loss: | |||
Actuarial loss on defined benefit pension schemes | 17 | ( | ( |
Income tax relating to other comprehensive income | 7 | ||
| Items that may be reclassified subsequently to profit and loss: | |||
Foreign exchange differences on retranslation of foreign operations | ( | ||
Fair value (loss)/gain on cash flow hedges | 26 | ( | |
Deferred tax on cash flow hedges | 7 | ( | |
Total other comprehensive loss for the year net of tax | ( | ( | |
Total comprehensive income for the year |
£m | Notes | 2023 | 2022 |
| Assets | |||
| Non-current assets | |||
Goodwill | 8 | ||
Other intangible assets | 8 | ||
Property, plant and equipment | 9 | ||
Right-of-use assets | 10 | ||
Long-term prepayments and other receivables | 13 | ||
Deferred tax asset | 15 | ||
Derivative financial instruments | 27 | ||
Retirement benefit asset | 17 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 11 | ||
Trade and other receivables | 13 | ||
Tax debtor | |||
Cash and cash equivalents, excluding bank overdrafts | 22 | ||
Total current assets | |||
Total assets | |||
| Equity and liabilities | |||
| Capital and reserves | |||
Issued share capital | |||
Share premium account | |||
Cash flow hedge reserve | 26 | ||
Merger reserve | |||
Revaluation reserve | |||
Own shares | ( | ( | |
Foreign exchange reserve | |||
Other reserves | |||
Retained earnings | |||
Total equity | 18 | ||
| Non-current liabilities | |||
Interest-bearing loans and borrowings | 21 | ||
Lease liabilities | 10 | ||
Deferred tax liabilities | 15 | ||
Long-term provisions | 14 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Interest-bearing loans and borrowings | 21 | ||
Lease liabilities | 10 | ||
Derivative financial instruments | 27 | ||
Trade and other payables | 16 | ||
Short-term provisions | 14 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
| Cash flow | Own | Own | Foreign | ||||||||
| Share | Share | hedge | Merger | Revaluation | shares – | shares – | exchange | Retained | Total | ||
| £m | capital | premium | reserve | reserve | reserve | treasury | ESOT | reserve | Other | earnings | equity |
At 1 January 2022 | – | ( | ( | – | |||||||
Profit for the year | – | – | – | – | – | – | – | – | – | ||
| Other comprehensive income | |||||||||||
for the year net of tax | – | – | – | – | – | – | – | ( | ( | ||
| Total comprehensive income | – | – | – | – | – | – | – | ||||
| for the year | |||||||||||
Dividends paid | – | – | – | – | – | – | – | – | – | ( | ( |
Adjustments in respect of revalued fixed assets | – | – | – | – | ( | _ | – | – | – | _ | |
| Shares purchased in share | – | – | – | – | – | ( | ( | – | – | – | ( |
| buyback | |||||||||||
Sale of own shares | – | – | – | – | – | – | – | – | _ | ||
Own shares movement | – | – | – | – | – | – | – | – | ( | – | |
Cancelled shares | ( | – | – | – | – | – | – | ( | – | ||
| Equity-settled share-based | – | – | – | – | – | – | – | – | – | ||
| payments net of tax | |||||||||||
Tax on revalued assets | – | – | – | – | – | – | – | – | |||
At 1 January 2023 | – | ( | |||||||||
Profit for the year | – | – | – | – | – | – | – | – | – | ||
| Other comprehensive income | |||||||||||
for the year net of tax | – | – | ( | – | – | – | – | ( | – | ( | ( |
| Total comprehensive income | – | – | ( | – | – | – | – | ( | – | ||
| for the year | |||||||||||
Dividends paid | – | – | – | – | – | – | – | – | – | ( | ( |
Adjustments in respect of revalued fixed assets | – | – | – | – | ( | – | – | – | – | – | |
Own shares movement | – | – | – | – | – | – | – | – | ( | – | |
| Equity-settled share-based | – | – | – | – | – | – | – | – | – | ||
| payments net of tax | |||||||||||
Tax on revalued assets | – | – | – | – | – | – | – | – | – | ||
At 31 December 2023 | – | ( |
£m | 2023 | 2022 |
| Cash flows from operating activities | ||
Operating profit | ||
| Adjustments for: | ||
Depreciation of property, plant and equipment | ||
Depreciation of right-of-use assets | ||
Amortisation of other intangibles | ||
Amortisation of acquisition-related intangibles | ||
Share-based payments | ||
Gain on disposal of property, plant and equipment | ( | ( |
Purchase of tool hire assets | ( | ( |
Decrease/(increase) in inventories | ( | |
Decrease/(increase) in receivables | ( | |
(Decrease) in payables | ( | ( |
Adjusting items payments less than / (greater than) the charge | ( | |
Cash generated from operations | ||
Interest paid and debt arrangement fees | ( | ( |
Interest on lease liabilities | ( | ( |
Income taxes paid | ( | ( |
Net cash from operating activities | ||
| Cash flows from investing activities | ||
Interest received | ||
Proceeds on disposal of property, plant and equipment | ||
Purchase/development of computer software | ( | ( |
Purchases of freehold land and buildings | ( | ( |
Purchases of other property, plant and equipment | ( | ( |
Net cash (outflow)/inflow from investing activities | ( | ( |
| Cash flows from financing activities | ||
Shares purchased in share buyback | ( | |
Sale of own shares | ||
Repayment of lease liabilities | ( | ( |
Payments to pension scheme | ( | ( |
Dividends paid | ( | ( |
Drawdown of borrowings | ||
Repayment of bonds | ( | ( |
Net cash used in financing activities | ( | ( |
Net decrease in cash and cash equivalents | ( | ( |
Cash and cash equivalents at 1 January | ||
Cash and cash equivalents at 31 December (note 22) |