2024 | 2023 | ||||||
52 weeks | 53 weeks | ||||||
Before | Before | ||||||
separately | Separately | separately | Separately | ||||
disclosed | disclosed | disclosed | disclosed | ||||
items | items a | Total | items | items a | Total | ||
Notes | £m | £m | £m | £m | £m | £m | |
Revenue | 2.1, 2.3 | ||||||
Operating costs before depreciation, amortisation and movements in the valuation of the property portfolio | 2.2, 2.3 | ( | ( | ( | ( | ||
Share in associates’ results | 3.7 | ||||||
Net profit arising on property disposals | 2.2, 2.3 | ||||||
EBITDA b before movements in the valuation of the property portfolio | |||||||
Depreciation, amortisation and movements | |||||||
in the valuation of the property portfolio | 2.2, 2.3 | ( | ( | ( | ( | ( | ( |
Operating profit/(loss) | ( | ( | |||||
Finance costs | 4.2 | ( | ( | ( | ( | ||
Finance income | 4.2 | ||||||
Net pensions finance charge | 4.2, 4.5 | ( | ( | ( | ( | ||
Profit/(loss) before tax | ( | ( | ( | ||||
Tax (charge)/credit | 2.2, 2.4 | ( | ( | ( | |||
Profit/(loss) for the period | ( | ( | ( | ||||
Earnings/(loss) per ordinary share | |||||||
– Basic | 2.5 | ( | |||||
– Diluted | 2.5 | ( |
2024 | 2023 | ||
52 weeks | 53 weeks | ||
Notes | £m | £m | |
Profit/(loss) for the period | ( | ||
Items that will not be reclassified subsequently to profit or loss: | |||
Unrealised gain/(loss) on revaluation of the property portfolio | 3.1 | ( | |
Remeasurement of pension liability | 4.5 | ||
Tax relating to items not reclassified | 2.4 | ( | |
( | |||
Items that may be reclassified subsequently to profit or loss: | |||
Exchange differences on translation of foreign operations | ( | ||
Cash flow hedges: | |||
– (Losses) arising during the period | 4.3 | ( | ( |
– Reclassification adjustments for items included in profit or loss | 4.3 | ||
Tax relating to items that may be reclassified | 2.4 | ( | |
( | |||
Other comprehensive income/(expense) after tax | ( | ||
Total comprehensive income/(expense) for the period | ( |
2024 | 2023 | ||
Notes | £m | £m | |
Assets | |||
Goodwill and other intangible assets | 3.6 | ||
Property, plant and equipment | 3.1 | ||
Right-of-use assets | 3.2 | ||
Finance lease receivables | 3.2 | ||
Other receivables | 3.4 | ||
Pension surplus | 4.5 | ||
Deferred tax asset | 2.4 | ||
Derivative financial instruments | 4.3 | ||
Total non-current assets | |||
Inventories | 3.4 | ||
Trade and other receivables | 3.4 | ||
Finance lease receivables | 3.2 | ||
Derivative financial instruments | 4.3 | ||
Cash and cash equivalents | 4.4 | ||
Total current assets | |||
Total assets | |||
Liabilities | |||
Pension liabilities | 4.5 | ( | ( |
Trade and other payables | 3.4 | ( | ( |
Current tax liabilities | ( | ( | |
Borrowings | 4.1 | ( | ( |
Lease liabilities | 3.2 | ( | ( |
Derivative financial instruments | 4.3 | ( | |
Total current liabilities | ( | ( | |
Pension liabilities | 4.5 | ( | ( |
Other payables | 3.4 | ( | |
Borrowings | 4.1 | ( | ( |
Lease liabilities | 3.2 | ( | ( |
Derivative financial instruments | 4.3 | ( | ( |
Deferred tax liabilities | 2.4 | ( | ( |
Provisions | 3.5 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Called up share capital | 4.7 | ||
Share premium account | 4.7 | ||
Capital redemption reserve | 4.7 | ||
Revaluation reserve | 4.7 | ||
Own shares held | 4.7 | ( | ( |
Hedging reserve | 4.7 | ( | ( |
Translation reserve | 4.7 | ||
Retained earnings | |||
Total equity |
Called | Share | Capital | Own | ||||||
up share | premium | redemption | Revaluation | shares | Hedging | Translation | Retained | Total | |
capital | account | reserve | reserve | held | reserve | reserve | earnings | equity | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 24 September 2022 | ( | ( | |||||||
Loss for the period | ( | ( | |||||||
Other comprehensive (expense)/income | ( | ( | ( | ||||||
Total comprehensive (expense)/income | ( | ( | ( | ||||||
Credit in respect of share-based payments | |||||||||
At 30 September 2023 | ( | ( | |||||||
Profit for the period | |||||||||
Other comprehensive income/(expense) | ( | ||||||||
Total comprehensive income/(expense) | ( | ||||||||
Purchase of shares | ( | ( | |||||||
Release of shares | ( | ||||||||
Credit in respect of share-based payments | |||||||||
Tax on share-based payment | |||||||||
At 28 September 2024 | ( | ( |
2024 | 2023 | ||
52 weeks | 53 weeks | ||
Notes | £m | £m | |
Cash flow from operations | |||
Operating profit | |||
Add back/(deduct): | |||
Movement in the valuation of the property portfolio | 2.2 | ||
Net profit arising on property disposals | 2.2 | ( | ( |
Loss on disposal of fixtures, fittings and equipment | |||
Depreciation of property, plant and equipment | 2.3 | ||
Amortisation of intangibles | 2.3 | ||
Depreciation of right-of-use assets | 2.3 | ||
Cost charged in respect of share-based payments | 4.6 | ||
Administrative pension costs | 4.5 | ||
Share of associates results | 3.7 | ( | |
Settlement of pre existing lease contracts | 2.2 | ||
Fair value gain on associate | 2.2 | ( | |
Operating cash flow before movements in working capital and additional pension contributions | |||
Increase in inventories | ( | ( | |
Decrease/(increase) in trade and other receivables | ( | ||
Increase in trade and other payables | |||
Decrease in provisions | ( | ( | |
Additional pension contributions | 4.5 | ( | ( |
Cash flow from operations | |||
Interest payments a | ( | ( | |
Interest receipts/(payments) on interest rate swaps a | ( | ||
Interest receipts on cross currency swap a | |||
Interest payments on cross currency swap a | ( | ( | |
Other interest paid – lease liabilities | 4.4 | ( | ( |
Borrowing facility fees paid | ( | ||
Interest received | |||
Tax paid | ( | ( | |
Net cash from operating activities | |||
Investing activities | |||
Acquisition of 3Sixty Restaurants Limited | 5.1 | ( | |
Acquisition of Pesto Restaurants Ltd | 5.1 | ( | |
Purchases of property, plant and equipment | ( | ( | |
Purchases of intangible assets | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
Finance lease principal repayments received | |||
Net cash used in investing activities | ( | ( | |
Financing activities | |||
Purchase of own shares | 4.7 | ( | |
Repayment of principal in respect of securitised debt b | 4.4 | ( | ( |
Principal receipts on currency swap b | 4.4 | ||
Principal payments on currency swap b | 4.4 | ( | ( |
Cash payments for the principal portion of lease liabilities | 4.4 | ( | ( |
Repayment of other borrowings | ( | ||
Short-term financing of employee advances | |||
Net cash used in financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the period | 4.4 | ||
Foreign exchange movements | ( | ( | |
Cash and cash equivalents at the end of the period | 4.4 |
Accounting standard | Effective date |
Amendments to IAS 1 and IFRS | 1 January 2023 |
Practice Statement 2 (Disclosure | |
of Accounting Policies) | |
Amendments to IAS 8 (Definition | 1 January 2023 |
of Accounting Estimates) | |
Amendments to IAS 12 (Deferred | 1 January 2023 |
Tax related to Assets and Liabilities | |
arising from a Single Transaction) | |
IFRS 17 Insurance Contracts | 1 January 2023 |
Accounting standard | Effective date | |
Amendments to IFRS 16 Leases | 1 January 2024 | |
(Lease Liability in a Sale and Leaseback) | ||
Amendments to IAS 1 | 1 January 2024 | |
Presentation of Financial | ||
Statements (Classification of liabilities as Current or Non- Current and Non-current | ||
Liabilities with Covenants) | ||
Amendments to IAS 7 Statement | 1 January 2024 | |
of Cash Flows and IFRS 7 Financial | ||
Instruments (Disclosures – | ||
Supplier Finance Arrangements) | ||
IFRS S1 General Requirements for Disclosure of Sustainability- related Financial Information | 1 January 2024 | |
IFRS S2 Climate-related | 1 January 2024 | |
Disclosures | ||
Amendments to IAS 21 The Effects of Changes in Foreign | 1 January 2025 | |
Exchange Rates (Lack of Exchangeability) | ||
Amendments to IFRS 9 Financial | 1 January 2026 | |
Instruments and IFRS 7 Financial | ||
Instruments: Disclosures | ||
(Amendments to the Classification | ||
and Measurement of Financial | ||
Instruments) | ||
Annual Improvements to IFRS | 1 January 2026 | |
Accounting Standards – | ||
Amendments to: | ||
• | IFRS 1 First-time Adoption | |
of International Financial | ||
Reporting Standards; | ||
• | IFRS 7 Financial Instruments: | |
Disclosures and it’s | ||
accompanying Guidance | ||
on implementing IFRS 7; | ||
• | IFRS 9 Financial Instruments; | |
• | IFRS 10 Consolidated Financial | |
Statements; and | ||
• | IAS 7 Statement of Cash flows | |
IFRS 18 Presentation and Disclosure in Financial Statements | 1 January 2027 |
UK | Germany | Total | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
52 weeks | 53 weeks | 52 weeks | 53 weeks | 52 weeks | 53 weeks | |
£m | £m | £m | £m | £m | £m | |
Revenue – sales to third parties | 2,493 | 2,387 | 117 | 116 | 2,610 | 2,503 |
Segment non-current assets a | 4,706 | 4,442 | 51 | 46 | 4,757 | 4,488 |
2024 | 2023 | ||
52 weeks | 53 weeks | ||
Notes | £m | £m | |
Separately disclosed items | |||
Gaming machine settlement | a | – | (1) |
Fair value adjustment to investment in 3Sixty Restaurants Limited | b | – | 5 |
Settlement of pre-existing lease contracts on acquisition of 3Sixty Restaurants Limited | c | – | (3) |
Costs associated with the acquisition of 3Sixty Restaurants Limited | d | – | (1) |
Total separately disclosed items recognised within operating costs | – | – | |
Net profit arising on property disposals | 2 | 3 | |
Movement in the valuation of the property portfolio: | |||
– Impairment credit/(charge) arising from the revaluation of freehold and long leasehold properties | e | 4 | (110) |
– Net impairment of short leasehold and unlicensed properties | f | – | (6) |
– Net impairment of right-of-use assets | g | (17) | (14) |
– Net impairment of computer software | h | (1) | – |
– Net impairment of goodwill | i | – | (1) |
Net movement in the valuation of the property portfolio | (14) | (131) | |
Total separately disclosed items before tax | (12) | (128) | |
Tax credit relating to above items | 4 | 28 | |
Total separately disclosed items after tax | (8) | (100) |
2024 | 2023 | ||
52 weeks | 53 weeks | ||
Government grant scheme | Income statement line impact | £m | £m |
Apprenticeship incentives | Revenue – other | – | 1 |
Total Government grants received | – | 1 |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Food | 1,385 | 1,323 |
Drink | 1,132 | 1,092 |
Services | 93 | 87 |
Other – Apprenticeship incentives | – | 1 |
2,610 | 2,503 |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Raw materials and food and drink consumables recognised as an expense a | 670 | 673 |
Changes in inventory of finished goods and work in progress | (2) | (2) |
Employee costs | 946 | 878 |
Hire of plant and machinery | 23 | 23 |
Property operating lease costs b | 11 | 8 |
Utility costs | 107 | 161 |
Business rates | 77 | 86 |
Other pub costs | 271 | 257 |
Other central costs | 65 | 61 |
Operating costs before depreciation and amortisation | 2,168 | 2,145 |
Net profit arising on property disposals | (2) | (3) |
Depreciation of property, plant and equipment (note 3.1) | 92 | 93 |
Depreciation of right-of-use assets (note 3.2) | 34 | 36 |
Amortisation of intangible assets (note 3.6) | 4 | 4 |
Net movement in the valuation of the property portfolio (note 2.2) | 14 | 131 |
Depreciation, amortisation and movements in the valuation of the property portfolio | 144 | 264 |
Total operating costs | 2,310 | 2,406 |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Wages and salaries | 852 | 795 |
Share-based payments (note 4.6) | 7 | 5 |
Social security costs | 68 | 61 |
Pensions (note 4.5) | 19 | 17 |
Total employee costs | 946 | 878 |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Fees payable to the Group’s auditor for the: | ||
– audit of the consolidated financial statements | 0.4 | 0.3 |
– audit of the Company’s subsidiaries’ financial statements | 0.6 | 0.6 |
Total audit fees a | 1.0 | 0.9 |
Total fees | 1.0 | 0.9 |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Current tax: | ||
– Corporation tax | (16) | (5) |
Total current tax charge | (16) | (5) |
Deferred tax: | ||
– Origination and reversal of temporary differences | (33) | 11 |
– Effect of changes in UK tax rate | – | 3 |
– Amounts under-provided in prior periods | (1) | – |
Total deferred tax (charge)/credit | (34) | 14 |
Total tax (charge)/credit in the Group income statement | (50) | 9 |
Further analysed as tax relating to: | ||
Profit before separately disclosed items | (54) | (19) |
Separately disclosed items | 4 | 28 |
Total tax (charge)/credit in the Group income statement | (50) | 9 |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Profit/(loss) before tax | 199 | (13) |
Taxation (charge)/credit at the UK standard rate of corporation tax of 25.0% (2023 22.0%) | (50) | 3 |
Expenses not deductible | (3) | (1) |
Permanent benefits | 4 | 5 |
Tax credit in respect of change in UK tax rate | – | 3 |
Effect of different tax rates of subsidiaries in other jurisdictions | – | (1) |
Adjustments in respect of prior periods | (1) | – |
Total tax (charge)/credit in the Group income statement | (50) | 9 |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Deferred tax in the Group income statement: | ||
Accelerated capital allowances | (14) | (14) |
Unrealised losses on revaluations | – | 28 |
Tax losses – UK | (15) | – |
Tax losses – Interest Restriction | (7) | – |
Retirement benefit obligations | 1 | – |
Share-based payments | 1 | – |
Total deferred tax (charge)/credit in the Group income statement | (34) | 14 |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Deferred tax: | ||
Items that will not be reclassified subsequently to profit or loss: | ||
– Unrealised (gains)/losses due to revaluations – revaluation reserve | (74) | 18 |
– Unrealised gains due to revaluations – retained earnings | – | (4) |
– Remeasurement of pension liability | (42) | (9) |
(116) | 5 | |
Items that may be reclassified subsequently to profit or loss: | ||
– Cash flow hedges | 6 | (5) |
Total tax charge recognised in other comprehensive income | (110) | – |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Deferred tax: | ||
– Tax credit related to share-based payments | 1 | – |
2024 | 2023 | |
£m | £m | |
Deferred tax assets: | ||
Retirement benefit obligation (note 4.5) | – | 5 |
Derivative financial instruments | 8 | 3 |
Tax losses – UK | 28 | 43 |
Share-based payments | 4 | 2 |
Right-of-use assets | 6 | 6 |
Tax losses – Interest restriction | 6 | 13 |
Total deferred tax assets | 52 | 72 |
Deferred tax liabilities: | ||
Accelerated capital allowances | (86) | (72) |
Rolled over and held over gains | (164) | (164) |
Unrealised gains on revaluations | (251) | (176) |
Depreciated non-qualifying assets | (4) | (4) |
Retirement benefit obligation (note 4.5) | (35) | – |
Total deferred tax liabilities | (540) | (416) |
Total | (488) | (344) |
2024 | 2023 | |
£m | £m | |
Deferred tax assets (after offsetting) | 3 | 4 |
Deferred tax liabilities (after offsetting) | (491) | (348) |
Net deferred tax liability | (488) | (344) |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Profit/(loss) for the period | 149 | (4) |
Separately disclosed items, net of tax | 8 | 100 |
Adjusted profit for the period a | 157 | 96 |
2024 | 2023 | |
52 weeks | 53 weeks | |
million | million | |
Basic weighted average number of ordinary shares | 595 | 595 |
Effect of dilutive potential ordinary shares: | ||
– Contingently issuable shares | 5 | – |
Diluted weighted average number of shares | 600 | 595 |
2024 | 2023 | |
52 weeks | 53 weeks | |
pence | pence | |
Basic earnings/(loss) per share | ||
Basic earnings/(loss) per share | 25.0p | (0.7p) |
Separately disclosed items net of tax per share | 1.4p | 16.8p |
Adjusted basic earnings per share a | 26.4p | 16.1p |
Diluted earnings/(loss) per share | ||
Diluted earnings/(loss) per share | 24.8 p | (0.7) p |
Adjusted diluted earnings per share a | 26.2 p | 16.1 p |
Land and | Fixtures, fittings | ||
buildings | and equipment | Total | |
£m | £m | £m | |
Cost or valuation | |||
At 24 September 2022 | 3,831 | 923 | 4,754 |
Acquired through business combinations (note 5.1) | 26 | 3 | 29 |
Additions | 36 | 115 | 151 |
Disposals a | (7) | (93) | (100) |
Net decrease from property revaluation | (186) | – | (186) |
Impairment of short leasehold properties | (1) | (5) | (6) |
Exchange differences | – | (1) | (1) |
At 30 September 2023 | 3,699 | 942 | 4,641 |
Acquired through business combinations (note 5.1) | 7 | – | 7 |
Additions | 32 | 131 | 163 |
Disposals a | (2) | (108) | (110) |
Net increase from property revaluation | 258 | – | 258 |
Net impairment of short leasehold properties | 3 | (3) | – |
Exchange differences | (1) | (1) | (2) |
At 28 September 2024 | 3,996 | 961 | 4,957 |
Accumulated depreciation | |||
At 24 September 2022 | 80 | 480 | 560 |
Provided during the period | 5 | 88 | 93 |
Disposals a | (5) | (92) | (97) |
Exchange differences | – | (1) | (1) |
At 30 September 2023 | 80 | 475 | 555 |
Provided during the period | 4 | 88 | 92 |
Disposals a | (2) | (106) | (108) |
Exchange differences | – | (1) | (1) |
At 28 September 2024 | 82 | 456 | 538 |
Net book value | |||
At 28 September 2024 | 3,914 | 505 | 4,419 |
At 30 September 2023 | 3,619 | 467 | 4,086 |
At 24 September 2022 | 3,751 | 443 | 4,194 |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Group income statement | ||
Revaluation deficit charged as an impairment | (120) | (162) |
Reversal of past revaluation deficits | 124 | 52 |
Total impairment reversal/(charge) arising from the revaluation | 4 | (110) |
Impairment of short leasehold and unlicensed properties (note 3.3) | (7) | (11) |
Reversal of past impairments of short leasehold and unlicensed properties (note 3.3) | 7 | 5 |
Net impairment of short leaseholds and unlicensed properties | – | (6) |
Total impairment reversal/(charge) recognised in the income statement | 4 | (116) |
Group statement of other comprehensive income | ||
Unrealised revaluation surplus | 356 | 162 |
Reversal of past revaluation surplus | (102) | (238) |
Total movement recognised in other comprehensive income | 254 | (76) |
Net increase/(decrease) in property, plant and equipment | 258 | (192) |
Fixtures, | ||||
Land and | fittings and | Net book | ||
buildings | equipment | value a | ||
Number of pubs | £m | £m | £m | |
28 September 2024 | ||||
Freehold properties | 1,336 | 3,572 | 399 | 3,971 |
Long leasehold properties | 92 | 257 | 32 | 289 |
Total revalued properties | 1,428 | 3,829 | 431 | 4,260 |
Short leasehold properties | 65 | 57 | 122 | |
Unlicensed properties | 15 | 2 | 17 | |
Other non-pub assets | 1 | 5 | 6 | |
Assets under construction | 4 | 10 | 14 | |
Total property, plant and equipment | 3,914 | 505 | 4,419 |
Fixtures, | ||||
Land and | fittings and | Net book | ||
Number of | buildings | equipment | value a | |
pubs | £m | £m | £m | |
30 September 2023 | ||||
Freehold properties | 1,330 | 3,298 | 368 | 3,666 |
Long leasehold properties | 94 | 236 | 31 | 267 |
Total revalued properties | 1,424 | 3,534 | 399 | 3,933 |
Short leasehold properties | 58 | 55 | 113 | |
Unlicensed properties | 16 | 2 | 18 | |
Other non-pub assets | 1 | 5 | 6 | |
Assets under construction | 10 | 6 | 16 | |
Total property, plant and equipment | 3,619 | 467 | 4,086 |
Valuation multiple applied to fair maintainable trade | ||||||
Over 10 times | 9 to 10 times | 8 to 9 times | 7 to 8 times | Under 7 times | Total | |
28 September 2024 | ||||||
Number of pubs in each fair maintainable trade banding: | ||||||
< £200k p.a. | 129 | 52 | 141 | 139 | 22 | 483 |
£200k to £360k p.a. | 12 | 87 | 163 | 76 | 29 | 367 |
> £360k p.a. | 53 | 126 | 265 | 78 | 56 | 578 |
194 | 265 | 569 | 293 | 107 | 1,428 |
Valuation multiple applied to fair maintainable trade | ||||||
Over 10 times | 9 to 10 times | 8 to 9 times | 7 to 8 times | Under 7 times | Total | |
30 September 2023 | ||||||
Number of pubs in each fair maintainable trade banding: | ||||||
< £200k p.a. | 83 | 42 | 174 | 179 | 17 | 495 |
£200k to £360k p.a. | 10 | 116 | 205 | 80 | 14 | 425 |
> £360k p.a. | 53 | 112 | 264 | 51 | 24 | 504 |
146 | 270 | 643 | 310 | 55 | 1,424 |
2024 | 2023 | |
£m | £m | |
Contracts placed for expenditure on property, plant and equipment not provided for in the consolidated | ||
financial statements | 18 | 12 |
Land and | |||
buildings | Cars | Total | |
£m | £m | £m | |
Cost | |||
At 24 September 2022 | 568 | 6 | 574 |
Acquired through business combinations (note 5.1) | 6 | – | 6 |
Additions a | 32 | 4 | 36 |
Disposals | (12) | – | (12) |
Foreign currency movements | (2) | – | (2) |
At 30 September 2023 | 592 | 10 | 602 |
Acquired through business combinations (note 5.1) | 7 | – | 7 |
Additions a | 26 | 4 | 30 |
Disposals | (15) | (2) | (17) |
Foreign currency movements | (2) | – | (2) |
At 28 September 2024 | 608 | 12 | 620 |
Accumulated depreciation and impairment | |||
At 24 September 2022 | 232 | 3 | 235 |
Provided during the period | 35 | 1 | 36 |
Disposals | (10) | – | (10) |
Impairment | 14 | – | 14 |
At 30 September 2023 | 271 | 4 | 275 |
Provided during the period | 32 | 2 | 34 |
Disposals | (10) | (2) | (12) |
Impairment | 17 | – | 17 |
Foreign currency movements | (1) | – | (1) |
At 28 September 2024 | 309 | 4 | 313 |
Net book value | |||
At 28 September 2024 | 299 | 8 | 307 |
At 30 September 2023 | 321 | 6 | 327 |
At 24 September 2022 | 336 | 3 | 339 |
2024 | 2023 | |
£m | £m | |
Amounts payable under lease liabilities | ||
Due within one year | 50 | 49 |
Due between one and two years | 50 | 52 |
Due between two and three years | 46 | 51 |
Due between three and four years | 49 | 42 |
Due between four and five years | 40 | 47 |
Due between five and ten years | 166 | 160 |
Due between ten and fifteen years | 103 | 115 |
Due between fifteen and twenty years | 56 | 66 |
Due between twenty and twenty five years | 16 | 18 |
Due between twenty five and thirty years | 11 | 11 |
Due after thirty years | 78 | 79 |
Total undiscounted lease liabilities | 665 | 690 |
Less: impact of discounting | (218) | (227) |
Present value of lease liabilities | 447 | 463 |
Analysed as: | ||
Current lease liabilities – principal amounts due within twelve months | 33 | 33 |
Non-current lease liabilities – principal amounts due after twelve months | 414 | 430 |
447 | 463 |
2024 | 2023 | |
£m | £m | |
Amounts receivable under finance leases | ||
Due within one year | 1 | 1 |
Due between one and two years | 1 | 1 |
Due between two and three years | 1 | 1 |
Due between three and four years | 1 | 1 |
Due between four and five years | 1 | 2 |
Due after five years | 9 | 9 |
Total undiscounted lease payments receivable | 14 | 15 |
Less: unearned finance income | (2) | (3) |
Present value of lease payments receivable | 12 | 12 |
Net investment in the leases is analysed as: | ||
Current finance lease receivables – amounts due within 12 months | 1 | 1 |
Non-current finance lease receivables – amounts due after 12 months | 11 | 11 |
12 | 12 |
2024 | 2023 | |
£m | £m | |
Due within one year | 7 | 10 |
Due between one and two years | 6 | 9 |
Due between two and three years | 5 | 8 |
Due between three and four years | 4 | 7 |
Due between four and five years | 4 | 6 |
Due after five years | 18 | 35 |
44 | 75 |
Impairment | Impairment | Net | |||
Carrying value | charges | reversals | impairment | ||
2024 | 2024 | 2024 | 2024 | ||
Note | £m | £m | £m | £m | |
Short leasehold properties | 3.1 | 122 | (7) | 7 | – |
Right-of-use assets | 3.2 | 307 | (29) | 12 | (17) |
Software | 3.6 | 6 | (1) | – | (1) |
Goodwill | 3.6 | 7 | – | – | – |
442 | (37) | 19 | (18) |
Impairment | Impairment | Net | |||
Carrying value | charges | reversals | impairment | ||
2023 | 2023 | 2023 | 2023 | ||
Note | £m | £m | £m | £m | |
Short leasehold properties | 3.1 | 113 | (11) | 5 | (6) |
Right-of-use assets | 3.2 | 327 | (27) | 13 | (14) |
Software | 3.6 | 10 | – | – | – |
Goodwill | 3.6 | 2 | (1) | – | (1) |
452 | (39) | 18 | (21) |
2024 | 2023 | |
£m | £m | |
Goods held for resale | 27 | 25 |
2024 | 2023 | |
£m | £m | |
Trade receivables | 13 | 17 |
Other receivables | 16 | 16 |
Prepayments | 27 | 32 |
Other financial assets a | 30 | 58 |
Defined benefit pension blocked accounts b | 12 | – |
Total trade and other receivables | 98 | 123 |
2024 | 2023 | |
£m | £m | |
Defined benefit pension blocked accounts b | – | 47 |
2024 | 2023 | |
£m | £m | |
Trade payables | 114 | 100 |
Other taxation and social security | 99 | 100 |
Accrued charges | 186 | 182 |
Deferred income | 34 | 29 |
Other payables | 19 | 22 |
Other financial liabilities a | 30 | 58 |
Total trade and other payables | 482 | 491 |
2024 | 2023 | |
£m | £m | |
Other payables b | 8 | – |
Onerous property | Dilapidation | Total property | |
provisions | provisions | provisions | |
£m | £m | £m | |
At 24 September 2022 | 3 | 6 | 9 |
Provided in the period | 1 | 2 | 3 |
Utilised in the period | (2) | – | (2) |
Released in the period | – | (1) | (1) |
At 30 September 2023 | 2 | 7 | 9 |
Provided in the period | 2 | 4 | 6 |
Utilised in the period | (2) | – | (2) |
Released in the period | – | (1) | (1) |
At 28 September 2024 | 2 | 10 | 12 |
Computer | ||||
Goodwill | Brands | software | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 24 September 2022 | 7 | – | 20 | 27 |
Acquired through business combinations (note 5.1) | 1 | 5 | – | 6 |
Additions | – | – | 4 | 4 |
Disposals | – | – | (6) | (6) |
At 30 September 2023 | 8 | 5 | 18 | 31 |
Acquired through business combinations (note 5.1) | 5 | 2 | – | 7 |
Additions | – | – | 2 | 2 |
Disposals | – | – | (3) | (3) |
At 28 September 2024 | 13 | 7 | 17 | 37 |
Accumulated amortisation and impairment | ||||
At 24 September 2022 | 5 | – | 8 | 13 |
Amortisation during the period | – | – | 4 | 4 |
Impairment | 1 | – | – | 1 |
Disposals | – | – | (4) | (4) |
At 30 September 2023 | 6 | – | 8 | 14 |
Amortisation during the period | – | – | 4 | 4 |
Impairment | – | – | 1 | 1 |
Disposals | – | – | (2) | (2) |
At 28 September 2024 | 6 | – | 11 | 17 |
Net book value | ||||
At 28 September 2024 | 7 | 7 | 6 | 20 |
At 30 September 2023 | 2 | 5 | 10 | 17 |
At 24 September 2022 | 2 | – | 12 | 14 |
£m | |
Cost | |
At 24 September 2022 | 6 |
Share in associates results | 1 |
Fair value adjustment as a result of business combination (note 2.2) | 5 |
Disposal of associate as a result of business combination | (12) |
At 30 September 2023 | – |
Share in associates results | – |
At 28 September 2024 | – |
2024 | 2023 | |
£m | £m | |
Current | ||
Securitised debt a,b | 130 | 123 |
Unsecured revolving credit facilities c | (1) | (2) |
Overdrafts d | 12 | 23 |
Other borrowings e | 2 | – |
Total current | 143 | 144 |
Non-current | ||
Securitised debt a,b | 1,041 | 1,186 |
Total borrowings | 1,184 | 1,330 |
e. Short-term financing of employee advances. | ||
2024 | 2023 | |
£m | £m | |
Analysis by year of repayment | ||
Due within one year or on demand | 143 | 144 |
Due between one and two years | 157 | 164 |
Due between two and five years | 458 | 435 |
Due after five years | 426 | 587 |
Total borrowings | 1,184 | 1,330 |
Initial | Principal | Effective | Principal outstanding | ||||
principal | repayment | interest | 28 September | 30 September | |||
borrowed | period (all by | rate | 2024 | 2023 | Expected | ||
Tranche | £m | Interest | instalments) | % | £m | £m | WAL a |
A1N | 200 | Floating | 2011 to 2028 | 6.61 b | 62 | 75 | 2 years |
A2 | 550 | Fixed – 5.57% | 2003 to 2028 | 5.72 | 112 | 136 | 2 years |
A3N | 250 | Floating | 2011 to 2028 | 6.69 b | 77 c | 93 c | 2 years |
A4 | 170 | Floating | 2016 to 2028 | 6.37 b | 75 | 89 | 2 years |
AB | 325 | Floating | 2020 to 2032 | 6.28 b | 260 | 276 | 5 years |
B1 d | 350 | Fixed – 5.97% | 2003 to 2023 | 6.12 | – | 5 | 0 years |
B2 | 350 | Fixed – 6.01% | 2015 to 2028 | 6.12 | 205 | 240 | 2 years |
C1 | 200 | Fixed – 6.47% | 2029 to 2030 | 6.56 | 200 | 200 | 5 years |
C2 | 50 | Floating | 2033 to 2034 | 6.47 b | 50 | 50 | 9 years |
D1 | 110 | Floating | 2034 to 2036 | 6.68 b | 110 | 110 | 11 years |
2,555 | 1,151 | 1,274 |
2024 | 2023 | |
£m | £m | |
Principal outstanding | 1,151 | 1,274 |
A3N US$ notes exchange difference | 19 | 34 |
Principal outstanding at spot rate | 1,170 | 1,308 |
Deferred issue costs | (1) | (2) |
Accrued interest | 2 | 3 |
Carrying value at end of period | 1,171 | 1,309 |
Tranche | Interest | Margin |
A1N | 3 month SONIA | 0.57% |
A3N | 3 month SOFR | 0.71% |
A4 | 3 month SONIA | 0.69% |
AB | 3 month SONIA | 0.72% |
C2 | 3 month SONIA | 1.99% |
D1 | 3 month SONIA | 2.24% |
2024 | 2023 | |
£m | £m | |
Principal outstanding at beginning of period | 1,308 | 1,448 |
Principal repaid during the period | (128) | (121) |
Net principal receipts on cross currency swap | 5 | 5 |
Exchange on translation of dollar loan notes | (15) | (24) |
Principal outstanding at end of period | 1,170 | 1,308 |
Deferred issue costs | (1) | (2) |
Accrued interest | 2 | 3 |
Carrying value at end of period | 1,171 | 1,309 |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Finance costs | ||
Interest on securitised debt | (79) | (89) |
Interest on other borrowings | (13) | (11) |
Interest on lease liabilities | (17) | (16) |
Total finance costs | (109) | (116) |
Finance income | ||
Interest receivable – cash | 10 | 8 |
Net pensions finance charge (note 4.5) | (2) | (3) |
Within | One to | Two to | Three to | Four to | More than | ||
one year | two years | three years | four years | five years | five years | Total | |
£m | £m | £m | £m | £m | £m | £m | |
28 September 2024 | |||||||
Securitised debt – loan notes | (201) | (198) | (198) | (198) | (192) | (496) | (1,483) |
Derivative financial liabilities (settled net) | (2) | (4) | (4) | (3) | (2) | (7) | (22) |
Derivative financial asset receipts | 24 | 24 | 24 | 24 | 6 | – | 102 |
Derivative financial asset payments | (20) | (20) | (20) | (20) | (5) | – | (85) |
Fixed rate: Securitised debt | (199) | (198) | (198) | (197) | (193) | (503) | (1,488) |
Lease liabilities | (50) | (50) | (46) | (49) | (40) | (430) | (665) |
Trade payables | (114) | – | – | – | – | – | (114) |
Other payables | (19) | (9) | – | – | – | – | (28) |
Accrued charges | (186) | – | – | – | – | – | (186) |
Other financial liabilities | (30) | – | – | – | – | – | (30) |
30 September 2023 | |||||||
Securitised debt – loan notes | (206) | (204) | (203) | (203) | (202) | (696) | (1,714) |
Derivative financial liabilities (settled net) | – | (2) | (2) | (2) | (1) | (3) | (10) |
Derivative financial asset receipts | 27 | 27 | 27 | 27 | 27 | 7 | 142 |
Derivative financial asset payments | (21) | (20) | (20) | (20) | (20) | (5) | (106) |
Fixed rate: Securitised debt | (200) | (199) | (198) | (198) | (196) | (697) | (1,688) |
Lease liabilities | (49) | (52) | (51) | (42) | (47) | (449) | (690) |
Trade payables | (100) | – | – | – | – | – | (100) |
Other payables | (22) | – | – | – | – | – | (22) |
Accrued charges | (182) | – | – | – | – | – | (182) |
Other financial liabilities | (58) | – | – | – | – | – | (58) |
12-month | Lifetime | |||
FVTPL | ECL | ECL | Total | |
£m | £m | £m | £m | |
28 September 2024: | ||||
Cash and cash equivalents a | – | 164 | – | 164 |
Trade receivables b | – | – | 13 | 13 |
Other receivables b | – | 16 | – | 16 |
Other financial assets | – | 30 | – | 30 |
Defined benefit pension blocked account | – | 12 | – | 12 |
Finance lease receivables c | – | 1 | 11 | 12 |
Derivatives | 19 | – | – | 19 |
30 September 2023: | ||||
Cash and cash equivalents a | – | 103 | – | 103 |
Trade receivables b | – | – | 17 | 17 |
Other receivables b | – | 16 | – | 16 |
Other financial assets | – | 58 | – | 58 |
Defined benefit pension blocked account | – | 47 | – | 47 |
Finance lease receivables c | – | – | 12 | 12 |
Derivatives | 35 | – | – | 35 |
2024 | 2023 | |
£m | £m | |
Net debt excluding leases (note 4.4) | 989 | 1,170 |
Total equity | 2,566 | 2,130 |
Total capital | 3,555 | 3,300 |
2024 | 2023 | |
£m | £m | |
Interest income a | 1 | 2 |
Interest expense b | – | – |
Profit impact | 1 | 2 |
Derivative financial instruments (fair values) c | 40 | 31 |
Total equity | 41 | 33 |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Losses arising during the period | (34) | (9) |
Reclassification adjustments for losses included in profit or loss within finance costs | 11 | 30 |
(23) | 21 |
Carrying amount of | Changes in fair | |||
Nominal amount | hedging instrument | value used for | ||
of hedging | calculating hedge | |||
instrument | Assets | Liabilities | ineffectiveness | |
£m | £m | £m | £m | |
2024 | ||||
Interest rate risk | ||||
– 10 interest rate swaps | 633 | – | (29) | (22) |
Foreign exchange risk | ||||
– Cross currency swap | 77 | 19 | – | (16) |
2023 | ||||
Interest rate risk | ||||
– 10 interest rate swaps | 693 | – | (7) | 21 |
Foreign exchange risk | ||||
– Cross currency swap | 93 | 35 | – | (24) |
Positions that | |||||
could be net in | |||||
Positions netted | Balance sheet | balance sheet | Overall net | ||
Gross position | in balance sheet | position | but are not | exposure | |
£m | £m | £m | £m | £m | |
Counterparty A – interest rate swaps | (13) | – | (13) | – | (13) |
Counterparty B – interest rate swaps | (16) | – | (16) | 19 | 3 |
Net interest rate swaps | (29) | – | (29) | 19 | (10) |
Counterparty B – cross currency swap liability | (78) | 78 | – | – | – |
Counterparty B – cross currency swap asset | 97 | (78) | 19 | (19) | – |
Net cross currency swap | 19 | – | 19 | (19) | – |
Total | (10) | (10) | – | (10) |
Positions that | |||||
could be net in | |||||
Positions netted | Balance sheet | balance sheet | Overall net | ||
Gross position | in balance sheet | position | but are not | exposure | |
£m | £m | £m | £m | £m | |
Counterparty A – interest rate swaps | (3) | – | (3) | – | (3) |
Counterparty B – interest rate swaps | (4) | – | (4) | 35 | 31 |
Net interest rate swaps | (7) | – | (7) | 35 | 28 |
Counterparty B – cross currency swap liability | (94) | 94 | – | – | – |
Counterparty B – cross currency swap asset | 129 | (94) | 35 | (35) | – |
Net cross currency swap | 35 | – | 35 | (35) | – |
Total | 28 | – | 28 | – | 28 |
Derivative financial instruments – fair value | |||||
Non-current | Current | Current | Non-current | ||
assets | assets | liabilities | liabilities | Total | |
£m | £m | £m | £m | £m | |
Derivatives at fair value designated in cash flow hedges: | |||||
– Interest rate swaps | – | – | (2) | (27) | (29) |
– Cross currency swap | 19 | – | – | – | 19 |
28 September 2024 | 19 | – | (2) | (27) | (10) |
30 September 2023 | 33 | 2 | – | (7) | 28 |
At | At | |||
30 September | Cash | Fair value | 28 September | |
2023 | movements | movements | 2024 | |
£m | £m | £m | £m | |
Cash flow hedges | 28 | (4) | (34) | (10) |
Total derivatives | 28 | (4) | (34) | (10) |
At | At | |||
24 September | Cash | Fair value | 30 September | |
2022 | movements | movements | 2023 | |
£m | £m | £m | £m | |
Cash flow hedges | 31 | (1) | (2) | 28 |
Share options | 1 | – | (1) | – |
Total derivatives | 32 | (1) | (3) | 28 |
2024 | 2023 | |||
Carrying value | Fair value | Carrying value | Fair value | |
£m | £m | £m | £m | |
Financial assets at amortised cost: | ||||
– Cash and cash equivalents (note 4.4) | 176 | 176 | 126 | 126 |
– Trade receivables (note 3.4) | 13 | 13 | 17 | 17 |
– Other receivables (note 3.4) | 16 | 16 | 16 | 16 |
– Other financial assets (note 3.4) | 30 | 30 | 58 | 58 |
– Defined benefit pension blocked account (note 3.4) | 12 | 12 | 47 | 47 |
– Finance lease receivables (note 3.2) | 12 | 12 | 12 | 12 |
259 | 259 | 276 | 276 | |
Financial assets – derivatives at FVTPL: | ||||
– Derivative instruments in designated hedge accounting relationships (note 4.3) | 19 | 19 | 35 | 35 |
19 | 19 | 35 | 35 | |
Financial liabilities at amortised cost: | ||||
– Borrowings (note 4.1) | (1,184) | (1,084) | (1,330) | (1,162) |
– Lease liabilities (note 3.2) | (447) | (447) | (463) | (463) |
– Trade payables (note 3.4) | (114) | (114) | (100) | (100) |
– Accrued charges (note 3.4) | (186) | (186) | (182) | (182) |
– Other payables (note 3.4) | (27) | (27) | (22) | (22) |
– Other financial liabilities (note 3.4) | (30) | (30) | (58) | (58) |
(1,988) | (1,888) | (2,155) | (1,987) | |
Financial liabilities – derivatives at FVTPL: | ||||
– Derivative instruments in designated hedge accounting relationships (note 4.3) | (29) | (29) | (7) | (7) |
Level 1 | Level 2 | Level 3 | Total | |
Fair value at 28 September 2024 | £m | £m | £m | £m |
Financial assets: | ||||
Currency swaps | – | 19 | – | 19 |
Financial liabilities: | ||||
Interest rate swaps | – | (29) | – | (29) |
– | (10) | – | (10) |
Level 1 | Level 2 | Level 3 | Total | |
Fair value at 30 September 2023 | £m | £m | £m | £m |
Financial assets: | ||||
Currency swaps | – | 35 | – | 35 |
Financial liabilities: | ||||
Interest rate swaps | – | (7) | – | (7) |
– | 28 | – | 28 |
2024 | 2023 | ||
Note | £m | £m | |
Cash and cash equivalents | 176 | 126 | |
Overdraft | 4.1 | (12) | (23) |
Cash and cash equivalents as presented in the cash flow statement a | 164 | 103 | |
Securitised debt | 4.1 | (1,171) | (1,309) |
Unsecured revolving credit facility | 4.1 | 1 | 2 |
Derivatives hedging securitised debt b | 4.1 | 19 | 34 |
Short-term financing of employee advances c | 4.1 | (2) | – |
Net debt excluding leases | (989) | (1,170) | |
Lease liabilities | 3.2 | (447) | (463) |
Net debt including leases | (1,436) | (1,633) |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Net increase/(decrease) in cash and cash equivalents | 62 | (86) |
Add back cash flows in respect of other components of net debt: | ||
Principal repayments on securitised debt | 128 | 121 |
Principal receipts on cross currency swap | (21) | (21) |
Principal payments on cross currency swap | 16 | 16 |
Short-term financing of employee advances | (2) | – |
Decrease in net debt arising from cash flows | 183 | 30 |
Movement in capitalised debt issue costs net of accrued interest | (1) | (1) |
Decrease in net debt excluding leases | 182 | 29 |
Opening net debt excluding leases | (1,170) | (1,198) |
Foreign exchange movements on cash | (1) | (1) |
Closing net debt excluding leases | (989) | (1,170) |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Opening lease liabilities | (463) | (481) |
Acquired through business combinations (note 5.1) | (5) | (5) |
Additions a | (28) | (35) |
Interest charged during the period (note 4.2) | (17) | (16) |
Repayment of principal | 41 | 53 |
Payment of interest | 17 | 16 |
Disposals | 7 | 4 |
Foreign currency movements | 1 | 1 |
Closing lease liabilities | (447) | (463) |
At | Cash flow | Non-cash | Foreign | At | |
30 September | movements | movements | currency | 28 September | |
2023 | in the period | in the period | movements | 2024 | |
£m | £m | £m | £m | £m | |
Securitised debt | (1,309) | 128 | – | 10 | (1,171) |
Derivatives hedging securitised debt | 34 | (5) | – | (10) | 19 |
(1,275) | 123 | – | – | (1,152) | |
Revolving credit facilities | 2 | – | (1) | – | 1 |
Short-term financing | – | (2) | – | – | (2) |
Lease liabilities a | (463) | 58 | (43) | 1 | (447) |
Total liabilities arising from financing activities | (1,736) | 179 | (44) | 1 | (1,600) |
Cash and cash equivalents | 103 | 62 | – | (1) | 164 |
Net debt including leases | (1,633) | 241 | (44) | – | (1,436) |
At | Cash flow | Non-cash | Foreign | At | |
24 September | movements | movements | currency | 30 September | |
2022 | in the period | in the period | movements | 2023 | |
£m | £m | £m | £m | £m | |
Securitised debt | (1,447) | 121 | (3) | 20 | (1,309) |
Derivatives hedging securitised debt | 59 | (5) | – | (20) | 34 |
(1,388) | 116 | (3) | – | (1,275) | |
Revolving credit facilities | – | 2 | – | – | 2 |
Lease liabilities a | (481) | 69 | (52) | 1 | (463) |
Total liabilities arising from financing activities | (1,869) | 187 | (55) | 1 | (1,736) |
Cash and cash equivalents | 190 | (86) | – | (1) | 103 |
Net debt including leases | (1,679) | 101 | (55) | – | (1,633) |
2024 | 2023 | |||
Main plan | Executive plan | Main plan | Executive plan | |
Discount rate | 5.1% | 5.1% | 5.7% | 5.7% |
Pensions increases – RPI max 5% | 3.0% | 3.0% | 3.1% | 3.1% |
Inflation rate – RPI | 3.2% | 3.2% | 3.3% | 3.3% |
2024 | 2023 | |||||
Main plan | Executive plan | MABETUS | Main plan | Executive plan | MABETUS | |
years | years | years | years | years | years | |
Male member aged 65 (current life expectancy) | 20.9 | 22.9 | 24.3 | 20.9 | 22.9 | 22.9 |
Male member aged 45 (life expectancy at 65) | 22.3 | 24.3 | 25.9 | 22.3 | 24.3 | 24.3 |
Female member aged 65 (current life expectancy) | 23.8 | 24.7 | 27.7 | 23.8 | 24.7 | 24.7 |
Female member aged 45 (life expectancy at 65) | 25.2 | 26.1 | 28.9 | 25.2 | 26.1 | 26.1 |
Increase/ | |
(decrease) | |
in actuarial | |
surplus | |
2024 | |
2024 | £m |
0.5% increase in discount rate | 2 |
0.2% increase in inflation rate | (1) |
Additional one year decrease to life expectancy | 1 |
Increase/ | |
(decrease) | |
in actuarial surplus | |
2023 | |
2023 | £m |
1.9% increase in discount rate | 4 |
0.3% increase in inflation rate | (2) |
Additional one year decrease to life expectancy | – |
2024 | 2023 | |
52 weeks | 53 weeks | |
Group income statement | £m | £m |
Operating profit: | ||
Employer contributions (defined contribution plans) (note 2.3) | (19) | (17) |
Administrative costs (defined benefit plans) | (5) | (5) |
Charge to operating profit | (24) | (22) |
Finance costs: | ||
Net pensions finance income on actuarial surplus | 6 | 14 |
Additional pensions finance charge due to asset ceiling/minimum funding | (8) | (17) |
Net finance charge in respect of pensions | (2) | (3) |
Total charge | (26) | (25) |
2024 | 2023 | |
52 weeks | 53 weeks | |
Group statement of comprehensive income | £m | £m |
Return on scheme assets and effects of changes in assumptions | 16 | (153) |
Movement in pension liabilities recognised due to asset ceiling/minimum funding | 150 | 195 |
Remeasurement of pension liabilities | 166 | 42 |
2024 | 2023 | |
Group balance sheet | £m | £m |
Fair value of schemes’ assets | 1,238 | 1,434 |
Present value of schemes’ liabilities | (1,099) | (1,313) |
Actuarial surplus in the schemes | 139 | 121 |
Additional liabilities recognised due to asset ceiling/minimum funding | – | (143) |
Total pension asset/(liabilities) a | 139 | (22) |
Associated deferred tax (liability)/asset (note 2.4) | (35) | 5 |
Schemes’ assets | ||
2024 | 2023 | |
£m | £m | |
Fair value of schemes’ assets at beginning of period | 1,434 | 1,699 |
Interest income | 79 | 88 |
Remeasurement gain/(loss): | ||
– Loss on schemes’ assets (excluding amounts included in net finance charge) | 100 | (277) |
Additional employer contributions | 1 | 8 |
Benefits paid | (84) | (79) |
Administration costs | (5) | (5) |
Settlements | (287) | – |
At end of period | 1,238 | 1,434 |
Defined benefit obligation | ||
2024 | 2023 | |
£m | £m | |
Present value of defined benefit obligation at beginning of period | (1,313) | (1,442) |
Interest cost | (72) | (74) |
Benefits paid | 84 | 79 |
Remeasurement losses: | ||
– Effect of changes in demographic assumptions | (1) | 47 |
– Effect of changes in financial assumptions | (81) | 82 |
– Effect of experience adjustments | (3) | (5) |
Settlements | 287 | – |
At end of period a | (1,099) | (1,313) |
2024 | 2023 | |
£m | £m | |
Cash and equivalents | 82 | 67 |
Pooled investment funds: | ||
– Real estate debt | 16 | 23 |
Debt instruments: | ||
– Secured income debt | 82 | 79 |
Forward foreign exchange contracts | – | 1 |
MABPP insurance policies | 1,058 | 983 |
MABEPP insurance policy | – | 281 |
Fair value of assets | 1,238 | 1,434 |
2024 | 2023 | |
Share Incentive Plan | 282.5p | 228.0p |
Short Term Deferred Incentive Plan | 229.0p | 134.6p |
Performance Share Plan | 260.2p | – |
Restricted Share Plan | – | 134.6p |
2024 | 2023 | |
Sharesave | Sharesave | |
Plan | Plan | |
Valuation model | Black-Scholes | Black-Scholes |
Weighted average share price | 282.5p | 228.0p |
Exercise price | 278.0p | 211.0p |
Expected dividend yield | – | – |
Risk-free interest rate | 4.13% | 4.30% |
Volatility a | 43.1% | 42.2% |
Expected life (years) b | 3.5 | 4.1 |
Weighted average fair value of grants during the period | 110.2p | 94.1p |
Weighted average | ||||
Number of shares | exercise price | |||
2024 | 2023 | 2024 | 2023 | |
Sharesave Plan | m | m | p | p |
Outstanding at the beginning of the period | 5.6 | 5.7 | 219.5 | 223.5 |
Granted | 1.8 | 2.0 | 278.0 | 211.0 |
Forfeited | (0.7) | (1.1) | 220.8 | 228.7 |
Expired | (0.1) | (1.0) | 223.2 | 216.0 |
Outstanding at the end of the period | 6.6 | 5.6 | 235.4 | 219.5 |
Exercisable at the end of the period | – | – | – | – |
Number of shares | ||
2024 | 2023 | |
Share Incentive Plan | m | m |
Outstanding at the beginning of the period | 2.2 | 2.1 |
Granted | 0.3 | 0.3 |
Exercised | (0.2) | (0.2) |
Outstanding at the end of the period | 2.3 | 2.2 |
Exercisable at the end of the period | 1.5 | 1.4 |
Number of shares | ||
2024 | 2023 | |
Restricted Share Plan | m | m |
Outstanding at the beginning of the period | 4.8 | 2.4 |
Granted | – | 2.4 |
Exercised | (1.0) | – |
Forfeited | (0.1) | – |
Outstanding at the end of the period | 3.7 | 4.8 |
Exercisable at the end of the period | – | – |
Number of shares | ||
2024 | 2023 | |
Performance Share Plan | m | m |
Outstanding at the beginning of the period | – | – |
Granted | 2.7 | – |
Outstanding at the end of the period | 2.7 | – |
Exercisable at the end of the period | – | – |
Number of shares | ||
2024 | 2023 | |
Performance Restricted Share Plan | m | m |
Outstanding at the beginning of the period | 0.5 | 1.8 |
Expired | (0.5) | (1.3) |
Outstanding at the end of the period | – | 0.5 |
Exercisable at the end of the period | – | – |
Number of shares | ||
2024 | 2023 | |
STDIP | m | m |
Outstanding at the beginning of the period | 0.1 | – |
Granted | 0.3 | 0.1 |
Outstanding at the end of the period | 0.4 | 0.1 |
Exercisable at the end of the period | – | – |
2024 | 2023 | |||
Number of | Number of | |||
Called up share capital | shares | £m | shares | £m |
Allotted, called up and fully paid | ||||
Ordinary shares of 8 13 ⁄ 24 p each At start of period | 597,726,859 | 51 | 597,383,363 | 51 |
Share capital issued a | 330,812 | – | 343,496 | – |
At end of period | 598,057,671 | 51 | 597,726,859 | 51 |
Fair value on | |
acquisition | |
£m | |
Land and buildings | 7 |
Right-of-use assets | 7 |
Brand intangible | 2 |
Cash and cash equivalents | 2 |
Trade and other payables | (3) |
Lease liabilities | (5) |
Borrowings | (1) |
Deferred tax liability | (2) |
Net identifiable assets of Pesto Restaurants Ltd | 7 |
Goodwill | 5 |
Fair value of assets and liabilities | 12 |
Consideration: | |
Initial cash consideration | 4 |
Contingent consideration | 8 |
Total consideration | 12 |
Initial cash consideration | 4 |
Less: cash and cash equivalents acquired | (2) |
Net cash outflow on acquisition | 2 |
Fair value on | |
acquisition | |
£m | |
Consideration: | |
Cash consideration for purchase of the remaining 60% interest | 17 |
Less: cash and cash equivalents acquired | (5) |
Net cash outflow on acquisition | 12 |
Plus: Fair value of the existing 40% interest at acquisition | 12 |
Less: settlement of pre-existing contracts | (3) |
Net consideration | 21 |
2024 | 2023 | |
52 weeks | 53 weeks | |
£m | £m | |
Short-term employee benefits | 7 | 6 |
3Sixty Restaurants Limited | Fatboy Pub Company Limited | |||
2024 | 2023 | 2024 | 2023 | |
52 weeks | 53 weeks | 52 weeks | 53 weeks | |
£000 | £000 | £000 | £000 | |
Rent charged | – | 640 | 128 | 100 |
Sales of goods and services | – | 419 | 12 | 4 |
– | 1,059 | 140 | 104 |
Country of | Registration | ||
Name of subsidiary | incorporation | Number | Nature of business |
Principal operating subsidiaries | |||
Mitchells & Butlers Retail Limited | England and Wales | 00024542 | Leisure retailing |
Mitchells & Butlers Retail (No. 2) Limited | England and Wales | 03959664 | Leisure retailing |
Ha Ha Bar & Grill Limited | England and Wales | 06295359 | Leisure retailing |
Orchid Pubs & Dining Limited | England and Wales | 06754332 | Leisure retailing |
ALEX Gaststätten Gesellschaft mbH & Co KG | Germany | Leisure retailing | |
Pesto Restaurants Ltd | England and Wales | 05162378 | Leisure retailing |
Midco 1 Limited | England and Wales | 05835640 | Property leasing company |
Mitchells & Butlers Leisure Retail Limited | England and Wales | 01001181 | Service company |
Mitchells & Butlers Germany GmbH ac | Germany | Service company | |
Mitchells & Butlers Finance plc | England and Wales | 04778667 | Finance company |
Other subsidiaries | |||
Mitchells & Butlers (Property) Limited b | England and Wales | 01299745 | Property management |
Standard Commercial Property Developments Limited b | England and Wales | 00056525 | Property development |
Mitchells & Butlers Holdings (No.2) Limited a,b | England and Wales | 06475790 | Holding company |
Mitchells & Butlers Holdings Limited b | England and Wales | 03420338 | Holding company |
Mitchells & Butlers Leisure Holdings Limited b | England and Wales | 02608173 | Holding company |
Mitchells & Butlers Retail Holdings Limited | England and Wales | 04887979 | Holding company |
Ego Restaurants Holdings Limited | England and Wales | 06425958 | Non-trading |
Old Kentucky Restaurants Limited | England and Wales | 00465905 | Trademark ownership |
Mitchells & Butlers (IP) Limited b | England and Wales | 04885717 | Dormant |
Mitchells & Butlers Retail Property Limited a,b | England and Wales | 06301758 | Non-trading |
Mitchells and Butlers Healthcare Trustee Limited b | England and Wales | 04659443 | Healthcare trustee |
ALEX Gaststätten Immobiliengesellschaft mbH c | Germany | Property management | |
ALL BAR ONE Gaststätten Betriebsgesellschaft mbH c | Germany | Leisure retailing | |
ALEX Alsterpavillon Immobilien GmbH & Co KG c | Germany | Property management | |
ALEX Alsterpavillon Management GmbH c | Germany | Management company | |
ALEX Gaststätten Management GmbH c | Germany | Management company | |
Miller & Carter Gaststätten Betriebsgesellschaft mbH c | Germany | Leisure retailing | |
Browns Restaurant (Brighton) Limited d | England and Wales | 01564302 | Dormant |
Browns Restaurant (Bristol) Limited d | England and Wales | 02351724 | Dormant |
Browns Restaurant (Cambridge) Limited d | England and Wales | 01237917 | Dormant |
Browns Restaurant (London) Limited d | England and Wales | 00291996 | Dormant |
Browns Restaurant (Oxford) Limited d | England and Wales | 01730727 | Dormant |
Browns Restaurants Limited d | England and Wales | 01001320 | Dormant |
Lander & Cook Limited d | England and Wales | 11160005 | Dormant |
3Sixty Restaurants Limited e | England and Wales | 07540663 | Holding company |
Country of | Proportion of | |||||
incorporation and | ownership | Proportion of voting | ||||
Name of associate | Registered office | operation | Country of operation | Nature of business | interest % | power interest % |
Fatboy Pub | Ampney House, Falcon Close, | England and | ||||
Company Limited | Quedgeley, Gloucester, GL2 4LS | Wales | United Kingdom | Leisure retailing | 25 | 25 |