30 December 2023 | 24 December 2022 | ||
£m | £m | ||
Non-current assets | |||
Intangible assets | 9 | ||
Property, plant and equipment | 10 | ||
Lease right-of-use assets | 11 | ||
| 7 | ||
Prepaid credit facility fees | |||
Current assets | |||
Inventories | 12 | ||
| 7 | ||
Trade and other receivables | 13 | ||
Cash and cash equivalents | 18 | ||
Total assets | |||
Current liabilities | |||
Lease liabilities | 11 | ( | ( |
Trade and other payables | 14 | ( | ( |
Provisions | 15 | ( | ( |
( | ( | ||
Non-current liabilities | |||
Pension liability | 22 | ( | ( |
Lease liabilities | 11 | ( | ( |
| 7 | ( | ( |
Provisions | 15 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Share capital | 16 | ||
Capital redemption reserve | 16 | ||
Share premium | 16 | ||
| 16 | ||
Treasury shares | 16 | ( | ( |
Retained earnings | 16 | ||
Total equity |
53 weeks to | 52 weeks to | ||
30 December 2023 | 24 December 2022 | ||
£m | £m | ||
Continuing operation: | |||
Revenue | 2 | ||
Cost of sales | ( | ( | |
| |||
| ( | ( | |
| 4 | ||
| 5 | ||
| 6 | ( | ( |
| |||
| 7 | ( | ( |
| |||
Earnings per share: | |||
Basic earnings per 10p share | 8 | ||
Diluted earnings per 10p share | 8 |
53 weeks to | 52 weeks to | ||
30 December 2023 | 24 December 2022 | ||
£m | £m | ||
| |||
Items of other comprehensive income: | |||
| |||
| 22 | ( | |
| 7 | ( | |
| 7 | ( | |
| |||
Currency translation differences | ( | ||
Other comprehensive income for the period | ( | ||
Total comprehensive income for the period attributable to equity holders of the parent |
53 weeks to | 52 weeks to | ||
30 December 2023 | 24 December 2022 | ||
£m | £m | ||
| |||
Adjustments for: | |||
| ( | ( | |
| |||
| 9, 10 | ||
Depreciation, impairment and loss on termination of leased assets | 11 | ||
Share-based payments charge | |||
Decrease/(increase) in prepaid credit facility fees | ( | ||
| ( | ||
| ( | ||
| |||
Movements in working capital | |||
Increase in inventories | ( | ( | |
Decrease/(increase) in trade and other receivables | ( | ||
(Decrease)/increase in trade and other payables and provisions | ( | ||
( | ( | ||
Cash generated from operations | |||
| ( | ( | |
| |||
| |||
Payments to acquire property, plant and equipment and intangible assets | ( | ( | |
Receipts from sale of property, plant and equipment and intangible assets | |||
Acquisition of subsidiary – net of cash acquired | ( | ||
Interest received | |||
Net cash used in investing activities | ( | ( | |
| |||
| ( | ( | |
Receipts from release of shares from share trust | |||
Dividends paid to Group shareholders | ( | ( | |
Interest paid – including on lease liabilities | ( | ( | |
Repayment of capital on lease liabilities | ( | ( | |
| ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at beginning of period | |||
| ( | ||
Cash and cash equivalents at end of period | 18 |
Capital | Share | ESOP and | |||||
Share | redemption | premium | share-based | Treasury | Retained | ||
capital | reserve | account | payments | shares | earnings | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 25 December 2021 | ( | ||||||
| |||||||
Other comprehensive income for the period | ( | ( | |||||
Total comprehensive income for the period | |||||||
| |||||||
| ( | ( | |||||
| |||||||
| ( | ( | ( | ||||
Transfer of shares from treasury into share trust | ( | ||||||
Dividends | ( | ( | |||||
At 24 December 2022 | ( | ||||||
| |||||||
Other comprehensive income for the period | |||||||
Total comprehensive income for the period | |||||||
| |||||||
| |||||||
| |||||||
| ( | ( | ( | ||||
Transfer of shares from treasury into share trust | ( | ||||||
Dividends | ( | ( | |||||
At 30 December 2023 | ( |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
2,241.1 | 2,256.1 | |
69.8 | 62.9 | |
2,310.9 | 2,319.0 |
30 December 2023 | 24 December 2022 | |
£m | £m | |
1,935.6 | 1,903.1 | |
128.9 | 129.6 | |
2,064.5 | 2,032.7 |
30 December 2023 | 24 December 2022 | |
£m | £m | |
1,068.3 | 975.4 | |
80.8 | 74.5 | |
1,149.1 | 1,049.9 |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
108.3 | 122.7 | |
9.1 | 24.5 | |
117.4 | 147.2 |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
(16.8) | (13.1) | |
(1.3) | – | |
Other interest | – | (0.1) |
(18.1) | (13.2) |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
(8.2) | (0.7) | |
(892.8) | (893.1) | |
(6.1) | (14.0) | |
(0.3) | 0.1 | |
Auditor’s remuneration for audit services | (1.4) | (1.1) |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Audit services: | ||
statements | (0.3) | (0.2) |
– the audit of the subsidiary companies pursuant to legislation | (1.0) | (0.9) |
Total audit fees | (1.3) | (1.1) |
Other services: | ||
(0.1) | (0.1) | |
Total non-audit fees | (0.1) | (0.1) |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
5.5 | 1.1 | |
– | 2.7 | |
5.5 | 3.8 |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
327.6 | 405.8 | |
77.0 | 77.1 | |
0.5 | 0.3 | |
2.9 | 1.0 | |
Overseas losses not utilised | 6.2 | 2.7 |
Non-qualifying depreciation | 1.0 | 1.6 |
– | (2.4) | |
Rate change | 0.7 | 0.6 |
(8.0) | (9.0) | |
(7.3) | (40.3) | |
Total tax charged in the income statement | 73.0 | 31.6 |
Retirement | Accelerated | Company | Other | |||
capital | share | temporary | ||||
obligations | allowances | schemes | Leasing | differences | Total | |
£m | £m | £m | £m | £m | £m | |
At 25 December 2021 | (35.2) | 0.2 | 3.5 | 3.3 | 3.9 | (24.3) |
(Charge)/credit to income statement | – | 12.9 | – | 0.2 | (0.6) | 12.5 |
(Charge) to the income statement – change of rate | – | (0.4) | – | – | (0.2) | (0.6) |
Credit outside the income statement – change of rate | 11.0 | – | 0.2 | – | – | 11.2 |
(Charge)/credit outside the income statement | 34.8 | – | (1.5) | – | – | 33.3 |
At 24 December 2022 | 10.6 | 12.7 | 2.2 | 3.5 | 3.1 | 32.1 |
(Charge)/credit to income statement | (4.1) | (11.6) | – | (0.6) | 0.5 | (15.8) |
(Charge) to the income statement – change of rate | – | (0.7) | – | – | – | (0.7) |
(Charge) outside the income statement – change of rate | (0.4) | – | – | – | – | (0.4) |
(Charge)/credit outside the income statement | (2.9) | – | – | – | – | (2.9) |
At 30 December 2023 | 3.2 | 0.4 | 2.2 | 2.9 | 3.6 | 12.3 |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Current tax: | ||
Current year | 64.7 | 77.2 |
Adjustments in respect of previous periods | (8.2) | (33.6) |
Total current tax | 56.5 | 43.6 |
Deferred tax: | ||
Current year | 14.9 | 2.1 |
Adjustments in respect of previous periods | 0.9 | (14.7) |
0.7 | 0.6 | |
Total deferred tax | 16.5 | (12.0) |
Total tax charged in the income statement | 73.0 | 31.6 |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
on actuarial difference on pension scheme | 2.9 | (34.8) |
0.4 | (11.0) | |
– | 1.3 | |
(0.3) | (0.4) | |
Total charge/(credit) to other comprehensive income or changes in equity | 2.9 | (44.9) |
30 December 2023 | 24 December 2022 | |
£m | £m | |
12.4 | 12.4 | |
31.1 | 23.5 | |
43.5 | 35.9 |
30 December 2023 | 24 December 2022 | |
£m | £m | |
15.6 | 35.9 | |
(3.3) | (3.8) | |
12.3 | 32.1 |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Trading losses | 100 | 77 |
Non-trading losses | 20 | 20 |
Capital losses | 86 | 86 |
Total losses | 206 | 183 |
53 weeks to 30 December 2023 | 52 weeks to 24 December 2022 | |||||
Weighted | Weighted | |||||
average | average | |||||
number of | Earnings per | number of | Earnings per | |||
Earnings | shares | share | Earnings | shares | share | |
£m | m | p | £m | m | p | |
Basic earnings per share | 254.6 | 548.1 | 46.5 | 374.2 | 568.6 | 65.8 |
– | 2.1 | (0.2) | – | 2.1 | (0.2) | |
Diluted earnings per share | 254.6 | 550.2 | 46.3 | 374.2 | 570.7 | 65.6 |
Leasehold | Plant, | |||||
Freehold | property | machinery | Fixtures & | Assets under | ||
property | improvements | & vehicles | construction | TOTAL | ||
£m | £m | £m | £m | £m | £m | |
At 25 December 2021 | 55.1 | 92.1 | 191.0 | 207.1 | 33.1 | 578.4 |
– | – | 0.1 | 0.5 | – | 0.6 | |
Additions | 16.2 | 16.5 | 12.2 | 49.6 | 44.4 | 138.9 |
Acquisition of subsidiary | 0.1 | – | 0.3 | 0.1 | – | 0.5 |
Disposals | – | (0.3) | (5.3) | (1.3) | – | (6.9) |
1.7 | (0.2) | 8.1 | 8.2 | (17.8) | – | |
At 24 December 2022 | 73.1 | 108.1 | 206.4 | 264.2 | 59.7 | 711.5 |
– | – | (0.1) | (0.4) | (0.1) | (0.6) | |
Additions | 2.1 | 12.0 | 17.6 | 39.1 | 33.0 | 103.8 |
Disposals | – | (1.7) | (12.2) | (2.3) | – | (16.2) |
1.8 | 3.4 | 19.4 | 6.6 | (31.2) | – | |
At 30 December 2023 | 77.0 | 121.8 | 231.1 | 307.2 | 61.4 | 798.5 |
Accumulated depreciation | ||||||
At 25 December 2021 | (9.1) | (29.6) | (125.5) | (118.4) | – | (282.6) |
– | – | (0.1) | (0.1) | – | (0.2) | |
Charge for the period | (1.7) | (5.1) | (12.3) | (17.4) | – | (36.5) |
Disposals | – | 0.3 | 4.9 | 1.3 | – | 6.5 |
At 24 December 2022 | (10.8) | (34.4) | (133.0) | (134.6) | – | (312.8) |
– | – | – | 0.1 | – | 0.1 | |
Charge for the period | (1.9) | (6.2) | (13.9) | (22.8) | – | (44.8) |
Disposals | – | 1.6 | 12.1 | 2.2 | – | 15.9 |
At 30 December 2023 | (12.7) | (39.0) | (134.8) | (155.1) | – | (341.6) |
Net book value at 30 December 2023 | 64.3 | 82.8 | 96.3 | 152.1 | 61.4 | 456.9 |
62.3 | 73.7 | 73.4 | 129.6 | 59.7 | 398.7 |
Intangible assets | Assets under | ||
in use | construction | TOTAL | |
£m | £m | £m | |
Cost | |||
At 25 December 2021 | 46.3 | 3.9 | 50.2 |
0.1 | – | 0.1 | |
Additions | 1.8 | 6.5 | 8.3 |
Acquisition of subsidiary | 0.3 | – | 0.3 |
Disposals | (5.2) | (0.1) | (5.3) |
2.5 | (2.5) | – | |
At 24 December 2022 | 45.8 | 7.8 | 53.6 |
Additions | 3.0 | 10.6 | 13.6 |
Disposals | (1.4) | – | (1.4) |
4.9 | (4.9) | – | |
At 30 December 2023 | 52.3 | 13.5 | 65.8 |
Accumulated depreciation | |||
At 25 December 2021 | (27.6) | – | (27.6) |
(0.1) | – | (0.1) | |
Charge for the period | (7.5) | – | (7.5) |
Disposals | 5.1 | – | 5.1 |
At 24 December 2022 | (30.1) | – | (30.1) |
Charge for the period | (6.0) | – | (6.0) |
Disposals | 1.4 | – | 1.4 |
At 30 December 2023 | (34.7) | – | (34.7) |
Net book value at 30 December 2023 | 17.6 | 13.5 | 31.1 |
15.7 | 7.8 | 23.5 |
30 December 2023 | 24 December 2022 | |
Right-of-use assets | £m | £m |
Property | 591.7 | 565.6 |
Vehicles, plant & machinery | 56.2 | 48.7 |
647.9 | 614.3 | |
Additions to right-of-use assets in the period | 122.9 | 141.6 |
30 December 2023 | 24 December 2022 | |
Lease liabilities | £m | £m |
Current | (85.3) | (95.3) |
Non-current | (599.2) | (570.0) |
(684.5) | (665.3) |
30 December 2023 | 24 December 2022 | |
£m | £m | |
28.0 | 24.3 | |
9.5 | 6.2 | |
394.9 | 396.3 | |
(49.6) | (53.5) | |
382.8 | 373.3 |
2023 | 2022 | |||
Gross value | Allowance against | Gross value | Allowance against | |
of stock | carrying value | of stock | carrying value | |
£m | £m | £m | £m | |
338.3 | – | 323.3 | – | |
94.1 | (49.6) | 103.5 | (53.5) | |
432.4 | (49.6) | 426.8 | (53.5) |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Included in net operating expenses | ||
Depreciation of right-of-use assets: | ||
– property | 72.7 | 65.4 |
– vehicles, plant & machinery | 17.8 | 16.3 |
Impairment and net gain on lease termination | (0.4) | (0.9) |
Total – recognised in net operating costs | 90.1 | 80.8 |
4.8 | 5.4 | |
Variable lease payments, not included in the measurement of lease liabilities | 2.6 | 2.9 |
16.8 | 13.1 |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
121.8 | 79.2 |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Maturity analysis of lease liabilities | ||
102.9 | 109.9 | |
– 1 to 5 years | 316.5 | 285.4 |
– more than 5 years | 382.6 | 371.6 |
802.0 | 766.9 |
30 December 2023 | 24 December 2022 | |
£m | £m | |
1–30 days past due | 21.4 | 22.6 |
31–60 days past due | 6.8 | 6.1 |
61–90 days past due | 3.9 | 3.8 |
90+ days past due | 14.0 | 12.2 |
46.1 | 44.7 |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Trade payables | 174.5 | 189.5 |
70.4 | 91.9 | |
Other payables | 29.8 | 37.2 |
Accruals and deferred income | 98.5 | 115.3 |
373.2 | 433.9 |
30 December 2023 | 24 December 2022 | |
£m | £m | |
159.5 | 173.5 | |
Prepayments | 29.2 | 55.2 |
Other receivables | 5.8 | 4.6 |
194.5 | 233.3 |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Balance at start of period | 17.6 | 15.8 |
– | 0.2 | |
0.4 | 1.6 | |
Balance at end of period | 18.0 | 17.6 |
52 weeks to 24 | 52 weeks to 24 | |||
30 December 2023 | December 2022 | 30 December 2023 | December 2022 | |
No. | No. | £m | £m | |
Allotted, called up and fully paid | ||||
Balance at the beginning of the period | 560,916,049 | 597,573,827 | 56.1 | 59.8 |
(7,324,329) | (36,657,778) | (0.7) | (3.7) | |
Balance at the end of the period | 553,591,720 | 560,916,049 | 55.4 | 56.1 |
French post- | |||||
employment | |||||
Property | Warranty | Other | Total | ||
£m | £m | £m | £m | £m | |
At 25 December 2021 | 7.0 | 10.9 | 2.2 | 0.3 | 20.4 |
Additional provision in the period | 1.3 | 7.0 | – | – | 8.3 |
Provision released in the period | (1.6) | – | (1.4) | – | (3.0) |
(1.7) | (6.7) | (0.8) | – | (9.2) | |
At 24 December 2022 | 5.0 | 11.2 | – | 0.3 | 16.5 |
Additional provision in the period | 1.5 | 4.0 | 0.2 | – | 5.7 |
Provision released in the period | (1.6) | – | – | – | (1.6) |
(1.1) | (7.0) | – | – | (8.1) | |
At 30 December 2023 | 3.8 | 8.2 | 0.2 | 0.3 | 12.5 |
Presented as current liabilities | 3.1 | 6.4 | – | – | 9.5 |
Presented as non-current liabilities | 0.7 | 1.8 | 0.2 | 0.3 | 3.0 |
At 30 December 2023 | 3.8 | 8.2 | 0.2 | 0.3 | 12.5 |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Financial assets (current and non-current) | ||
Trade receivables | 159.5 | 173.5 |
Cash and cash equivalents | 282.8 | 308.0 |
Financial liabilities (current and non-current) | ||
Trade payables | 174.5 | 189.5 |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
– | 88.9 | |
– | 26.1 | |
87.8 | – | |
26.3 | – | |
114.1 | 115.0 |
53 weeks to | |
30 December 2023 | |
£m | |
88.4 |
Cash and cash | |||
Cash at bank | Current asset | equivalents, | |
and in hand | investments £m | and net cash | |
£m | £m | ||
At 24 December 2022 | 308.0 | – | 308.0 |
(25.2) | – | (25.2) | |
At 30 December 2023 | 282.8 | – | 282.8 |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Opening balance | (665.3) | (591.2) |
Cash movement: repayment of principal on lease liabilities | 105.0 | 66.1 |
Cash movement: lease interest paid | 16.8 | 13.1 |
Non cash movement: net additions to lease liabilities | (141.0) | (153.3) |
Closing balance | (684.5) | (665.3) |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Euro | ||
Trade receivables | 8.4 | 9.4 |
Other receivables | 3.1 | 3.9 |
Cash and cash equivalents | 57.7 | 56.7 |
Trade payables | (35.4) | (43.4) |
Other payables | (4.6) | (7.3) |
29.2 | 19.3 | |
US Dollar | ||
Other receivables | – | 1.1 |
Cash and cash equivalents | 19.7 | 25.3 |
Trade payables | (0.8) | (1.1) |
18.9 | 25.3 | |
TOTAL | 48.1 | 44.6 |
30 December 2023 | 24 December 2022 | |
£m | £m | |
159.5 | 173.5 | |
Cash | 282.8 | 308.0 |
442.3 | 481.5 |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Wages and salaries | (561.4) | (536.3) |
Social security costs | (49.8) | (47.8) |
Pension operating costs (note 22) | (44.8) | (40.0) |
(656.0) | (624.1) |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
No. | No. | |
9,417 | 9,581 | |
Manufacturing and logistics | 2,288 | 2,262 |
International | 707 | 565 |
12,412 | 12,408 |
30 December 2023 | 24 December 2022 | |
£m | £m | |
3.2 | 2.1 | |
(2.7) | (1.7) | |
2.1 | 2.8 | |
(1.7) | (2.3) |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Charged to the income statement: | ||
2.3 | 2.4 | |
2.3 | 2.4 | |
1.3 | (2.7) | |
42.5 | 37.6 | |
46.1 | 37.3 | |
Charged to equity: | ||
(13.3) | 183.0 | |
Total charge/(credit) | 32.8 | 220.3 |
30 December 2023 | 24 December 2022 | |||
No quoted market | No quoted market | |||
Quoted market price | price in an active | Quoted market price | price in an active | |
in an active market | market | in an active market | market | |
£m | £m | £m | £m | |
LDI* | ||||
282.9 | – | 270.0 | – | |
– derivatives | 20.5 | – | (268.7) | – |
– cash | 12.7 | – | 172.8 | – |
– passive equities | – | 49.8 | – | – |
Private equity | – | – | – | 0.6 |
– fund of hedge funds | – | – | – | 152.4 |
– absolute return fund | – | – | 1.0 | – |
– | 70.8 | – | 105.2 | |
Corporate bonds | 0.1 | – | 1.8 | – |
Commercial property funds | – | 233.4 | 7.7 | 239.9 |
Other secure income | 60.0 | 161.9 | 1.2 | 179.3 |
0.5 | – | 0.5 | – | |
Cash and cash equivalents | 8.3 | – | 25.3 | – |
Total | 385.1 | 515.9 | 211.6 | 677.4 |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
Discount rate | 4.55% | 4.70% |
3.05% | 3.15% | |
2.60% | 2.70% | |
2.60% | 2.70% | |
2.40% | 2.45% | |
Rate of increase of pensions in payment: | ||
2.60% | 2.65% | |
3.40% | 3.45% | |
2.15% | 2.15% | |
2.20% | 2.25% | |
– male | 85.7 | 86.6 |
– female | 88.0 | 88.4 |
– male | 86.7 | 87.6 |
– female | 89.6 | 90.2 |
Projected 2024 pension cost | ||||
Present value of | ||||
scheme liabilities at | Net interest | Net pension | ||
30 December 2023 | Total service cost | (credit)/cost | (credit)/expense | |
£m | £m | £m | £m | |
Assumption | ||||
Current valuation, using the assumptions above | 914 | 2.1 | 0.3 | 2.4 |
0.5% decrease in discount rate | 979 | 2.1 | 2.9 | 5.0 |
945 | 2.1 | 1.7 | 3.8 | |
1 year increase in longevity | 946 | 2.1 | 1.7 | 3.8 |
2023 | |||
No. of members | % of total liability | Duration (years) | |
Deferred members | 5,905 | 52% | 17 |
Pensioners | 4,428 | 48% | 11 |
Total No./average duration | 10,333 | 100% | 14 |
2022 | |||
No. of members | % of total liability | Duration (years) | |
Deferred members | 6,236 | 63% | 19 |
Pensioners | 4,233 | 37% | 11 |
Total No./average duration | 10,469 | 100% | 16 |
30 December 2023 | 24 December 2022 | |
£m | £m | |
(913.6) | (930.5) | |
901.0 | 889.0 | |
(12.6) | (41.5) |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Present value at start of period | 930.5 | 1,512.5 |
Administration cost | 2.3 | 2.4 |
Interest on obligation | 42.8 | 28.3 |
Actuarial losses/(gains): | ||
14.2 | (622.8) | |
– changes in demographic assumptions | (26.5) | (3.5) |
(9.2) | 55.8 | |
(40.5) | (42.2) | |
Present value at end of period | 913.6 | 930.5 |
Initial weighting | Target weighting | Range | |
% | % | % | |
RETURN-SEEKING ASSETS | 65 | 60 | 50–70 |
– Global equities | 5 | 5 | 0–10 |
– Absolute return | 7 | 7 | 2–12 |
– Multi-asset credit | 3 | 8 | 0–13 |
– Secure income assets | 50 | 40 | 30–50 |
RISK-REDUCING ASSETS | 35 | 40 | 30–50 |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Actuarial loss on plan assets | (8.2) | (753.5) |
(14.2) | 622.8 | |
9.2 | (55.8) | |
Decrease in plan liabilities due to demographic assumptions | 26.5 | 3.5 |
13.3 | (183.0) |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
889.0 | 1,653.3 | |
Interest income on plan assets | 41.5 | 31.0 |
19.2 | 0.4 | |
(8.2) | (753.5) | |
(40.5) | (42.2) | |
901.0 | 889.0 |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
(41.5) | 140.8 | |
Administration cost | (2.3) | (2.4) |
19.2 | 0.4 | |
(1.3) | 2.7 | |
Total remeasurements recognised in other comprehensive income | 13.3 | (183.0) |
(12.6) | (41.5) |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Current service cost | – | – |
Administration cost | 2.3 | 2.4 |
Total pensions cost | 2.3 | 2.4 |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
£m | £m | |
Interest income on plan assets | (41.5) | (31.0) |
42.8 | 28.3 | |
1.3 | (2.7) |
Date of award 2023 | |
Performance Conditions: | |
20% | |
The TSR tranche Performance Period is from year ended December 2022 to year ended December 2025. | |
60% | |
– PBT tranche vests at 15% if PBT for year ended 2025 is | £400m |
– PBT tranche vests at 100% if PBT for year ended 2025 is The PBT tranche Performance Period is from year ended December 2022 to year ended December 2025. | £484m |
10% | |
25% | |
30% | |
10% | |
– Reducing Scope 1 and Scope 2 carbon emissions relative to PBT performance: | |
and 31 December 2025 are reduced by | 4.0% |
and 31 December 2025 are reduced by | 4.2% |
25 December 2021 and 27 December 2025 by | 12% |
25 December 2021 and 27 December 2025 by – Achieving carbon neutral status across manufacturing sites: | 15% |
sites achieve carbon neutral status by 31 December 2025 | |
Date of award 2013 | |
2012 | |
– to year ended December | 2015 |
6% | |
12% |
Date of award 2014 | |
2013 | |
– to year ended December | 2016 |
8% | |
20% |
Date of award 2018 | 2019 | |
2017 | 2018 | |
– to year ended December | 2020 | 2021 |
5% | 5% | |
15% | 15% |
Date of award 2020 | 2021 | 2022 | |
Performance Period – from year ended December | 2019 | 2020 | 2021 |
– to year ended December | 2022 | 2023 | 2024 |
Performance Conditions: | |||
67% | 33% | 33% | |
compared to comparators at | Median | Median | Median |
compared to comparators in the | |||
33% | 67% | 67% | |
5% | 5% | 5% | |
15% | 15% | 15% |
SIP (i) | LTIP (i) | LTIP (iii) | LTIP (iv) | |
Number | Number | Number | Number | |
In issue at start of period | 2,253,629 | – | 3,324,679 | 13,646 |
Granted in period | 359,104 | 382,200 | 1,080,204 | – |
Lapsed in period | (102,785) | – | (38,868) | – |
(436,287) | – | (1,299,808) | (13,646) | |
In issue at end of period | 2,073,661 | 382,200 | 3,066,207 | – |
1,130,011 | – | 67 | – | |
Number of options in the closing balance | ||||
granted before 7 November 2002 | 14,028 | – | – | – |
Weighted average share price for options | ||||
7.10 | N/A | 6.92 | 7.79 | |
Weighted average life remaining for options | ||||
outstanding at the period end (years) | 1.27 | 2.73 | 1.41 | N/A |
Weighted average fair value of options | ||||
granted during the period (£) | 7.71 | 5.27 | 6.24 | N/A |
0.00 | 0.00 | 0.00 | 0.00 |
LTIP (ii) | SIP (iii) | ||
Number | WAEP (£) | Number | |
In issue at beginning of period | 307,429 | 3.17 | 18,577 |
Granted in period | – | N/A | 73,576 |
Lapsed in period | – | N/A | (12,324) |
(67,083) | 2.04 | (558) | |
In issue at end of period | 240,346 | 3.48 | 79,271 |
240,346 | 3.48 | – | |
Number of options in the closing balance | |||
granted before 7 November 2002 | – | – | – |
Weighted average share price for options | |||
7.62 | – | 6.34 | |
Weighted average life remaining for options | |||
outstanding at the period end (years) | 0.00 | – | 2.42 |
Weighted average fair value of options | |||
granted during the period (£) | N/A | – | 6.50 |
2.38 to 3.79 | – | 0.00 |
53 weeks to | 52 weeks to | |
30 December 2023 | 24 December 2022 | |
Dividend yield (%) | 3.4 | 1.8 to 3.4 |
3 | 3 | |
30.5 | 32.2 to 32.3 |
SIP (i) | LTIP (i) | LTIP (iii) | LTIP (iv) | |
Number | Number | Number | Number | |
In issue at start of period | 2,073,661 | 382,200 | 3,066,207 | – |
Granted in period | 393,295 | 105,000 | 953,327 | 12,854 |
Lapsed in period | (74,665) | (25,423) | (777,627) | – |
(467,695) | – | (448,629) | – | |
In issue at end of period | 1,924,596 | 461,777 | 2,793,278 | 12,854 |
1,009,826 | – | 67 | – | |
Number of options in the closing balance | ||||
granted before 7 November 2002 | 12,692 | – | – | – |
Weighted average share price for options | ||||
6.96 | N/A | 7.37 | N/A | |
Weighted average life remaining for options | ||||
outstanding at the period end (years) | 1.0 | 1.8 | 1.3 | 0.6 |
Weighted average fair value of options | ||||
granted during the period (£) | 7.03 | 6.70 | 5.70 | 7.05 |
0.00 | 0.00 | 0.00 | 0.00 |
LTIP (ii) | WAEP | SIP (iii) | |
Number | (£) | Number | |
In issue at beginning of period | 240,346 | 3.48 | 79,271 |
Granted in period | – | N/A | 58,928 |
Lapsed in period | – | N/A | (29,814) |
(139,447) | 3.26 | (1,644) | |
In issue at end of period | 100,899 | 3.79 | 106,741 |
100,899 | 3.79 | – | |
Number of options in the closing balance | |||
granted before 7 November 2002 | – | – | – |
Weighted average share price for options | |||
7.11 | – | 6.87 | |
Weighted average life remaining for options | |||
outstanding at the period end (years) | – | – | 1.9 |
Weighted average fair value of options | |||
granted during the period (£) | N/A | – | 7.04 |
3.79 | – | – |
30 December 2023 | 24 December 2022 | |
£m | £m | |
– Tangible assets | 15.2 | 16.1 |
– | 0.7 | |
15.2 | 16.8 |
30 December 2023 | 24 December 2022 | |
£m | £m | |
10.2 | 10.5 | |
0.5 | 0.8 | |
Share-based payments | 2.3 | 4.2 |
13.0 | 15.5 |