52 weeks to | 53 weeks to | ||
28 December 2024 | 30 December 2023 | ||
Notes | £m | £m | |
Revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Operating expenses | ( | ( | |
Operating profit | 4 | ||
Finance income | 5 | ||
Finance costs | 6 | ( | ( |
Profit before tax | |||
Tax on profit | 7 | ( | ( |
Profit for the period attributable to the equity holders of the parent | |||
Earnings per share: | |||
Basic earnings per 10p share | 8 | ||
Diluted earnings per 10p share | 8 |
52 weeks to | 53 weeks to | ||
28 December 2024 | 30 December 2023 | ||
Notes | £m | £m | |
Profit for the period | |||
Items of other comprehensive income: | |||
Items that will not be reclassified subsequently to profit or loss: | |||
Actuarial gains/(losses) on defined benefit pension scheme | 22 | ||
Deferred tax on actuarial gains and losses on defined benefit pension scheme | 7 | ( | ( |
Change of tax rate on deferred tax | 7 | ( | |
Items that may be reclassified subsequently to profit or loss: | |||
Currency translation differences | ( | ( | |
Other comprehensive income for the period | |||
Total comprehensive income for the period attributable to equity holders of the parent |
28 December 2024 | 30 December 2023 | ||
Notes | £m | £m | |
Non-current assets | |||
Intangible assets | 9 | ||
Property, plant and equipment | 10 | ||
Lease right-of-use assets | 11 | ||
Deferred tax asset | 7 | ||
Long-term prepayments | |||
Current assets | |||
Inventories | 12 | ||
Corporation tax | 7 | ||
Trade and other receivables | 13 | ||
Cash and cash equivalents | 20 | ||
Total assets | |||
Current liabilities | |||
Lease liabilities | 11 | ( | ( |
Trade and other payables | 14 | ( | ( |
Provisions | 15 | ( | ( |
( | ( | ||
Non-current liabilities | |||
Pension liability | 22 | ( | ( |
Lease liabilities | 11 | ( | ( |
Deferred tax liability | 7 | ( | ( |
Provisions | 15 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Share capital | 16 | ||
Capital redemption reserve | 16 | ||
Share premium | 16 | ||
ESOP and share-based payments | 16 | ||
Treasury shares | 16 | ( | ( |
Retained earnings | 16 | ||
Total equity |
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 24 December 2022 | ( | ||||||
Accumulated profit for the period | |||||||
Other comprehensive income for the period | |||||||
Total comprehensive income for the period | |||||||
Current tax on share schemes | |||||||
Movement in ESOP | |||||||
Buyback and cancellation of shares | ( | ( | ( | ||||
Transfer of shares from treasury into share trust | ( | ||||||
Dividends | ( | ( | |||||
At 30 December 2023 | ( | ||||||
Accumulated profit for the period | |||||||
Other comprehensive income for the period | |||||||
Total comprehensive income for the period | |||||||
Current tax on share schemes | |||||||
Deferred tax on share schemes | |||||||
Movement in ESOP | |||||||
Transfer of shares from treasury into share trust | ( | ||||||
Dividends | ( | ( | |||||
At 28 December 2024 | ( |
52 weeks to | 53 weeks to | ||
28 December 2024 | 30 December 2023 | ||
Notes | £m | £m | |
Profit before tax | |||
Adjustments for: | |||
Finance income | ( | ( | |
Finance costs | |||
Depreciation and amortisation of owned assets | 9, 10 | ||
Depreciation, impairment and loss on termination of leased assets | 11 | ||
Share-based payments charge | |||
(Increase)/decrease in long-term prepayments | ( | ||
Difference between pension operating charge and cash paid | ( | ||
Loss on disposal of property, plant and equipment and intangible assets | |||
Operating cash flows before movements in working capital | |||
Movements in working capital | |||
Increase in inventories | ( | ( | |
(Increase)/decrease in trade and other receivables | ( | ||
Increase/(decrease) in trade and other payables and provisions | ( | ||
( | ( | ||
Cash generated from operations | |||
Tax paid | ( | ( | |
Net cash flow from operating activities | |||
Cash flows used in investing activities | |||
Payments to acquire property, plant and equipment and intangible assets | ( | ( | |
Receipts from sale of property, plant and equipment and intangible assets | |||
Interest received | |||
Net cash used in investing activities | ( | ( | |
Cash flows used in financing activities | |||
Payments to acquire own shares | ( | ||
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 cash used in financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of period | |||
Effect of movements in exchange rates on cash held | |||
Cash and cash equivalents at end of period |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
Revenues from external customers | £m | £m |
UK | 2, 247.4 | 2,241.1 |
France, Belgium and Ireland | 74.7 | 69.8 |
2,322.1 | 2,310.9 |
28 December 2024 | 30 December 2023 | |
Carrying amount of assets | £m | £m |
UK | 2,119.6 | 1,935.6 |
France, Belgium and Ireland | 117.9 | 128.9 |
2, 237.5 | 2,064.5 |
28 December 2024 | 30 December 2023 | |
Non-current assets (excluding non-current deferred tax) | £m | £m |
UK | 1,129.4 | 1,068.3 |
France, Belgium and Ireland | 73.0 | 80.8 |
1,202.4 | 1,149.1 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
Additions to property plant and equipment and intangible assets | £m | £m |
UK | 114.2 | 108.3 |
France, Belgium and Ireland | 3.3 | 9.1 |
117.5 | 117.4 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Cost of inventories recognised as an expense | (889.5) | (900.9) |
Write down of inventories | (1.5) | (6.1) |
Loss on disposal of fixed assets | (0.4) | (0.3) |
Auditor’s remuneration for audit services | (1.4) | (1.3) |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Audit services: | ||
Fees paid to the Company’s auditor for the audit of the Company’s annual financial | ||
statements | (0.3) | (0.3) |
Fees paid to the Company’s auditor and their associates for other services to the Group: | ||
– the audit of the subsidiary companies pursuant to legislation | (1.1) | (1.0) |
Total audit fees | (1.4) | (1.3) |
Other services: | ||
Audit-related assurance services | (0.1) | (0.1) |
Non-audit-related assurance services | (0.1) | – |
Total non-audit fees | (0.2) | (0.1) |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Bank interest receivable | 9.9 | 5.5 |
9.9 | 5.5 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Interest expense on lease liabilities | (20.7) | (16.8) |
Other finance expense – pensions | (0.3) | (1.3) |
Total finance costs | (21.0) | (18.1) |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Current tax: | ||
Current year | 60.5 | 64.7 |
Adjustments in respect of previous periods | (6.8) | (8.2) |
Total current tax | 53.7 | 56.5 |
Deferred tax: | ||
Current year | 21.2 | 14.9 |
Adjustments in respect of previous periods | 3.9 | 0.9 |
Effect of changes in tax rate | – | 0.7 |
Total deferred tax | 25.1 | 16.5 |
Total tax charged in the income statement | 78.8 | 73.0 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Deferred tax charge to other comprehensive income on actuarial difference on pension scheme | 3.2 | 2.9 |
Change of rate effect on deferred tax | – | 0.4 |
Deferred tax credit to equity on share schemes | (0.1) | – |
Current tax credit to equity on share schemes | (0.5) | (0.3) |
Total charge to other comprehensive income or changes in equity | 2.6 | 2.9 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Profit before tax | 328.1 | 327.6 |
Tax at the UK corporation tax rate of 25.0% (2023: 23.5%) | 82.0 | 77.0 |
IFRS2 share scheme charge | 0.1 | 0.5 |
Expenses not deductible for tax purposes | 1.7 | 2.9 |
Overseas losses not utilised | 6.3 | 6.2 |
Non-qualifying depreciation | 1.6 | 1.0 |
Rate change | – | 0.7 |
Patent box claim | (10.0) | (8.0) |
Other tax adjustments in respect of previous years | (2.9) | (7.3) |
Total tax charged in the income statement | 78.8 | 73.0 |
Retirement | Accelerated | Company | Other | |||
benefit | capital | share | temporary | |||
obligations | allowances | schemes | Leasing | differences | Total | |
£m | £m | £m | £m | £m | £m | |
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 outside the income statement | (2.9) | – | – | – | – | (2.9) |
At 30 December 2023 | 3.2 | 0.4 | 2.2 | 2.9 | 3.6 | 12.3 |
Credit/(charge) to income statement | 0.5 | (25.4) | (1.6) | (0.6) | 2.0 | (25.1) |
(Charge)/credit outside the income statement | (3.2) | – | 0.1 | – | – | (3.1) |
At 28 December 2024 | 0.5 | (25.0) | 0.7 | 2.3 | 5.6 | (15.9) |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Deferred tax assets | 10.5 | 15.6 |
Deferred tax liabilities | (26.4) | (3.3) |
(15.9) | 12.3 |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Trading losses | 123 | 100 |
Non-trading losses | 20 | 20 |
Capital losses | 86 | 86 |
Total losses | 229 | 206 |
52 weeks to 28 December 2024 | 53 weeks to 30 December 2023 | |||||
Weighted | Weighted | |||||
average | average | |||||
number of | Earnings per | number of | Earnings per | |||
Earnings | shares | share | Earnings | shares | share | |
From continuing operations | £m | m | p | £m | m | p |
Basic earnings per share | 249.3 | 546.7 | 45.6 | 254.6 | 548.1 | 46.5 |
Effect of dilutive share options | – | 2.1 | (0.2) | – | 2.1 | (0.2) |
Diluted earnings per share | 249.3 | 548.8 | 45.4 | 254.6 | 550.2 | 46.3 |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Goodwill – cost and carrying value | 12.4 | 12.4 |
Software | 45.7 | 31.1 |
58.1 | 43.5 |
Intangible assets | Assets under | ||
in use | construction | TOTAL | |
£m | £m | £m | |
Cost | |||
At 24 December 2022 | 45.8 | 7.8 | 53.6 |
Additions | 3.0 | 10.6 | 13.6 |
Disposals | (1.4) | – | (1.4) |
Reclassifications | 4.9 | (4.9) | – |
At 30 December 2023 | 52.3 | 13.5 | 65.8 |
Exchange adjustments | (0.1) | – | (0.1) |
Additions | 9.9 | 10.7 | 20.6 |
Disposals | (1.2) | – | (1.2) |
Reclassifications | 9.0 | (9.0) | – |
At 28 December 2024 | 69.9 | 15.2 | 85.1 |
Accumulated depreciation | |||
At 24 December 2022 | (30.1) | – | (30.1) |
Exchange adjustments | – | – | – |
Charge for the period | (6.0) | – | (6.0) |
Disposals | 1.4 | – | 1.4 |
At 30 December 2023 | (34.7) | – | (34.7) |
Charge for the period | (5.8) | – | (5.8) |
Disposals | 1.1 | – | 1.1 |
At 28 December 2024 | (39.4) | – | (39.4) |
Net book value at 28 December 2024 | 30.5 | 15.2 | 45.7 |
Net book value at 30 December 2023 | 17.6 | 13.5 | 31.1 |
Leasehold | Plant, | |||||
Freehold | property | machinery | Fixtures & | Assets under | ||
property | improvements | & vehicles | fittings | construction | TOTAL | |
Cost | £m | £m | £m | £m | £m | £m |
At 24 December 2022 | 73.1 | 108.1 | 206.4 | 264.2 | 59.7 | 711.5 |
Exchange adjustments | – | – | (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) |
Reclassifications | 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 |
Exchange adjustments | – | (0.1) | (0.4) | (1.5) | (0.1) | (2.1) |
Additions | 3.3 | 13.9 | 15.2 | 42.0 | 22.5 | 96.9 |
Disposals | – | (0.1) | (6.0) | (1.7) | – | (7.8) |
Reclassifications | 0.8 | – | 14.1 | 16.3 | (31.2) | – |
At 28 December 2024 | 81.1 | 135.5 | 254.0 | 362.3 | 52.6 | 885.5 |
Accumulated depreciation | ||||||
At 24 December 2022 | (10.8) | (34.4) | (133.0) | (134.6) | – | (312.8) |
Exchange adjustments | – | – | – | 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) |
Exchange adjustments | – | – | 0.2 | 0.4 | – | 0.6 |
Charge for the period | (2.0) | (6.9) | (16.7) | (25.7) | – | (51.3) |
Disposals | – | 0.1 | 5.9 | 1.4 | – | 7.4 |
Reclassifications | – | – | 0.5 | (0.5) | – | – |
At 28 December 2024 | (14.7) | (45.8) | (144.9) | (179.5) | – | (384.9) |
Net book value at 28 December 2024 | 66.4 | 89.7 | 109.1 | 182.8 | 52.6 | 500.6 |
Net book value at 30 December 2023 | 64.3 | 82.8 | 96.3 | 152.1 | 61.4 | 456.9 |
28 December 2024 | 30 December 2023 | |
Right-of-use assets | £m | £m |
Property | 589.3 | 591.7 |
Vehicles, plant & machinery | 53.0 | 56.2 |
642.3 | 647.9 | |
Additions to right-of-use assets in the period | 96.6 | 122.9 |
28 December 2024 | 30 December 2023 | |
Lease liabilities | £m | £m |
Current | (89.3) | (85.3) |
Non-current | (591.7) | (599.2) |
(681.0) | (684.5) |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Included in net operating expenses | ||
Depreciation of right-of-use assets: | ||
– property | 76.5 | 72.7 |
– vehicles, plant & machinery | 20.6 | 17.8 |
Impairment and net gain on lease termination | (0.1) | (0.4) |
Total – recognised in net operating costs | 97.0 | 90.1 |
Expense relating to short-term leases | 3.4 | 4.8 |
Variable lease payments, not included in the measurement of lease liabilities | 2.7 | 2.6 |
Included in finance costs | ||
Interest expense on lease liabilities | 20.7 | 16.8 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Total cash outflow for leases | 113.4 | 121.8 |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Maturity analysis of lease liabilities | ||
Contractual undiscounted cashflows due | ||
– within 1 year | 108.4 | 102.9 |
– 1 to 5 years | 329.5 | 316.5 |
– more than 5 years | 371.6 | 382.6 |
809.5 | 802.0 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Sublease income recognised in the period | 0.7 | 0.7 |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Raw materials | 25.9 | 28.0 |
Work in progress | 9.5 | 9.5 |
Finished goods and goods for resale | 400.2 | 394.9 |
Allowance against carrying value of inventories | (44.9) | (49.6) |
390.7 | 382.8 |
2024 | 2023 | |||
Gross value | Allowance against | Gross value | Allowance against | |
of stock | carrying value | of stock | carrying value | |
£m | £m | £m | £m | |
Stock with no allowance against it | 351.9 | – | 338.3 | – |
Stock with an allowance | 83.7 | (44.9) | 94.1 | (49.6) |
435.6 | (44.9) | 432.4 | (49.6) |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Trade receivables (net of allowance) | 217.1 | 159.5 |
Prepayments | 39.1 | 29.2 |
Other receivables | 8.4 | 5.8 |
264.6 | 194.5 |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Balance at start of period | 18.0 | 17.6 |
(Decrease)/increase in allowance recognised in the income statement | (1.1) | 0.4 |
Balance at end of period | 16.9 | 18.0 |
28 December 2024 | 30 December 2023 | |
£m | £m | |
1–30 days past due | 21.7 | 21.4 |
31–60 days past due | 5.9 | 6.8 |
61–90 days past due | 4.0 | 3.9 |
90+ days past due | 15.4 | 14.0 |
Total overdue amounts, excluding allowance for doubtful receivables | 47.0 | 46.1 |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Trade payables | 178.6 | 174.5 |
Other tax and social security | 77.4 | 70.4 |
Other payables | 33.3 | 29.8 |
Accruals | 97.5 | 98.5 |
386.8 | 373.2 |
French post- | |||||
employment | |||||
Property | Warranty | Other | benefits | Total | |
£m | £m | £m | £m | £m | |
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) |
Utilisation of provision in the period | (1.1) | (7.0) | – | – | (8.1) |
At 30 December 2023 | 3.8 | 8.2 | 0.2 | 0.3 | 12.5 |
Additional provision in the period | 0.7 | 7.7 | 0.1 | – | 8.5 |
Provision released in the period | (1.1) | – | – | – | (1.1) |
Utilisation of provision in the period | (0.6) | (6.6) | (0.2) | – | (7.4) |
At 28 December 2024 | 2.8 | 9.3 | 0.1 | 0.3 | 12.5 |
Presented as current liabilities | 1.6 | 6.6 | 0.1 | – | 8.3 |
Presented as non-current liabilities | 1.2 | 2.7 | – | 0.3 | 4.2 |
At 28 December 2024 | 2.8 | 9.3 | 0.1 | 0.3 | 12.5 |
53 weeks to | 53 weeks to | |||
28 December 2024 | 30 December 2023 | 28 December 2024 | 30 December 2023 | |
Ordinary shares of 10p each: | No. | No. | £m | No. |
Allotted, called up and fully paid | ||||
Balance at the beginning of the period | 553,591,720 | 560,916,049 | 55.4 | 56.1 |
Bought back and cancelled during the period | – | (7,324,329) | – | (0.7) |
Balance at the end of the period | 553,591,720 | 553,591,720 | 55.4 | 55.4 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Final dividend for the 52 weeks to 24 December 2022 – 15.9p/share | – | 87.8 |
Interim dividend for the 53 weeks to 30 December 2023 – 4.8p/share | – | 26.3 |
Final dividend for the 53 weeks to 30 December 2023 – 16.2p/share | 89.0 | – |
Interim dividend for the 52 weeks to 28 December 2024 – 4.9p/share | 26.9 | – |
115.9 | 114.1 |
52 weeks to | |
28 December 2024 | |
£m | |
Proposed final dividend for the 52 weeks to 28 December 2024 – (16.3p/share) | 89.2 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Opening balance | (684.5) | (665.3) |
Cash movement: repayment of principal on lease liabilities | 92.7 | 105.0 |
Cash movement: lease interest paid | 20.7 | 16.8 |
Non cash movement: net additions to lease liabilities | (109.9) | (141.0) |
Closing balance | (681.0) | (684.5) |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Financial assets (current and non-current) | ||
Trade receivables | 217.1 | 159.5 |
Cash and cash equivalents | 343.6 | 282.8 |
Financial liabilities (current and non-current) | ||
Trade payables | 178.6 | 174.5 |
Other payables 1 | 21.0 | 21.2 |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Trade receivables (net of allowance) | 217.1 | 159.5 |
Cash | 343.6 | 282.8 |
Total credit risk exposure | 560.7 | 442.3 |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Euro | ||
Trade receivables | 10.2 | 8.4 |
Other receivables | 3.8 | 3.1 |
Cash and cash equivalents | 17.8 | 57.7 |
Trade payables | (34.5) | (35.4) |
Other payables | (8.5) | (4.6) |
(11.2) | 29.2 | |
US Dollar | ||
Other receivables | 0.5 | – |
Cash and cash equivalents | 0.4 | 19.7 |
Trade payables | (0.3) | (0.8) |
0.6 | 18.9 | |
TOTAL | (10.6) | 48.1 |
28 December 2024 | 30 December 2023 | |
£m | £m | |
10% weakening of Sterling to Euro | (1.2) | 3.2 |
10% strengthening of Sterling to Euro | 1.0 | (2.7) |
10% weakening of Sterling to US dollar | 0.1 | 2.1 |
10% strengthening of Sterling to US dollar | (0.1) | (1.7) |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Wages and salaries | (591.1) | (561.4) |
Social security costs | (51.5) | (49.8) |
Pension operating costs (note 22) | (45.4) | (44.8) |
(688.0) | (656.0) |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
No. | No. | |
UK depots, support and administration | 9,382 | 9,417 |
Manufacturing and logistics | 2,481 | 2,288 |
International | 744 | 707 |
12,412 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Charged to the income statement: | ||
Defined benefit plan – administration cost | 1.9 | 2.3 |
Defined benefit plan – total service cost | 1.9 | 2.3 |
Defined benefit plan – net finance charge | 0.3 | 1.3 |
Defined contribution plans – total operating charge | 43.5 | 42.5 |
Total net amount charged to profit before tax | 45.7 | 46.1 |
Charged to equity: | ||
Defined benefit plan – actuarial gains | (12.7) | (13.3) |
Total charge | 33.0 | 32.8 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
Discount rate | 5.50% | 4.55% |
Inflation assumption – RPI | 3.15% | 3.05% |
Inflation assumption – CPI | 2.75% | 2.60% |
Rate of increase of pensions in deferment capped at lower of CPI and 5% | 2.75% | 2.60% |
Rate of CARE revaluation capped at lower of RPI and 3% | 2.30% | 2.40% |
Rate of increase of pensions in payment: | ||
– pensions with increases capped at lower of CPI and 5% | 2.70% | 2.60% |
– pensions with increases capped at lower of CPI and 5%, with a 3% minimum | 3.55% | 3.40% |
– pensions with increases capped at the lower of LPI and 2.5% | 2.00% | 2.15% |
– pensions with increases capped at the lower of CPI and 3% | 2.15% | 2.20% |
Life expectancy (years): pensioner aged 65 | ||
– male | 85.7 | 85.7 |
– female | 88.0 | 88.0 |
Life expectancy (years): non-pensioner aged 45 | ||
– male | 86.7 | 86.7 |
– female | 89.6 | 89.6 |
Projected 2025 pension cost | ||||
Present value of | ||||
scheme liabilities at | Net interest | Net pension | ||
28 December 2024 | Total service cost | (credit)/cost | (credit)/expense | |
£m | £m | £m | £m | |
Assumption | ||||
Current valuation, using the assumptions above | 808 | 2.1 | 0.1 | 2.2 |
0.5% decrease in discount rate | 860 | 2.1 | 3.0 | 5.1 |
0.5% increase in inflation | 829 | 2.1 | 1.3 | 3.4 |
1 year increase in longevity | 836 | 2.1 | 1.7 | 3.8 |
28 December 2024 | 30 December 2023 | |||
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* | ||||
– fixed income | 315.8 | – | 282.9 | – |
– derivatives | (38.0) | 20.5 | – | |
– cash | 8.3 | 12.7 | – | |
Equities | ||||
– passive equities | – | – | – | 49.8 |
Alternative growth assets | ||||
– insurance-linked securities | – | 78.9 | – | 70.8 |
Corporate bonds | – | – | 0.1 | – |
Commercial property funds | – | 210.2 | – | 233.4 |
Other secure income | 113.9 | 107.0 | 60.0 | 161.9 |
Asset-backed securities | 0.5 | – | 0.5 | – |
Cash and cash equivalents | 9.3 | – | 8.3 | – |
Total | 409.8 | 396.1 | 385.1 | 515.9 |
Target weighting | Range | |
% | % | |
RETURN-SEEKING ASSETS | 55 | 45-65 |
– Absolute return | 7 | 2-12 |
– Multi-asset credit | 13 | 8-18 |
– Secure income assets | 35 | 25-45 |
RISK-REDUCING ASSETS | 45 | 35-55 |
2024 1 | |||
No. of members | % of total liability | Duration (years) | |
Deferred members | 5,542 | 52% | 16 |
Pensioners | 4,680 | 48% | 10 |
Total No./average duration | 10,222 | 100% | 13 |
2023 2 | |||
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 |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Present value of defined benefit obligations | (808.0) | (913.6) |
Fair value of scheme assets | 805.9 | 901.0 |
Deficit in the scheme, recognised in the balance sheet | (2.1) | (12.6) |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Present value at start of period | 913.6 | 930.5 |
Administration cost | 1.9 | 2.3 |
Interest on obligation | 40.6 | 42.8 |
Actuarial losses/(gains): | ||
– changes in financial assumptions | (102.7) | 14.2 |
– changes in demographic assumptions | (1.6) | (26.5) |
– experience | 0.3 | (9.2) |
Benefits paid, including expenses | (44.1) | (40.5) |
Present value at end of period | 808.0 | 913.6 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Fair value at start of period | 901.0 | 889.0 |
Interest income on plan assets | 40.3 | 41.5 |
Employer contributions | – | 19.2 |
Loss on assets excluding amounts included in net interest | (91.3) | (8.2) |
Benefits paid, including expenses | (44.1) | (40.5) |
Fair value at end of period | 805.9 | 901.0 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Deficit at start of period | (12.6) | (41.5) |
Administration cost | (1.9) | (2.3) |
Employer contributions | – | 19.2 |
Other finance charge | (0.3) | (1.3) |
Total remeasurements recognised in other comprehensive income | 12.7 | 13.3 |
Deficit at end of period | (2.1) | (12.6) |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Current service cost | – | – |
Administration cost | 1.9 | 2.3 |
Total pensions cost | 1.9 | 2.3 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Interest income on plan assets | (40.3) | (41.5) |
Interest cost on defined benefit obligation | 40.6 | 42.8 |
Net charge | 0.3 | 1.3 |
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Actuarial loss on plan assets | (91.3) | (8.2) |
Decrease/(Increase) in plan liabilities due to financial assumptions | 102.7 | (14.2) |
(Increase)/decrease in plan liabilities due to experience | (0.3) | 9.2 |
Decrease in plan liabilities due to demographic assumptions | 1.6 | 26.5 |
Net actuarial gain before associated deferred tax | 12.7 | 13.3 |
SIP (i) | LTIP (i) | LTIP (iii) | LTIP (iv) | |
52 weeks to 28 December 2024 | Number | Number | Number | Number |
In issue at start of period | 1,924,596 | 461,777 | 2,793,278 | 12,854 |
Granted in period | 304,980 | 509,374 | 778,873 | – |
Lapsed in period | (81,476) | (16,668) | (70,594) | – |
Exercised in period | (456,274) | (164,406) | (858,664) | (5,646) |
In issue at end of period | 1,691,826 | 790,077 | 2,642,893 | 7,208 |
Exercisable at end of period | 805,491 | – | – | – |
Number of options in the closing balance | ||||
granted before 7 November 2002 | 9,853 | – | – | – |
Weighted average share price for options | ||||
exercised during the period (£) | 8.80 | 8.42 | 8.70 | 8.24 |
Weighted average life remaining for options | ||||
outstanding at the period end (years) | 1.6 | 1.0 | 1.3 | 0.0 |
Weighted average fair value of options | ||||
granted during the period (£) | 9.51 | 7.94 | 8.47 | N/A |
Exercise price for all options (£) | N/A | N/A | N/A | N/A |
LTIP (ii) | |||
SIP (ii) | |||
Number | WAEP (£) | Number | |
In issue at beginning of period | 100,899 | 3.79 | 106,741 |
Granted in period | – | N/A | 48,617 |
Lapsed in period | – | N/A | (30,438) |
Exercised in period | (100,899) | 4 | (2,948) |
In issue at end of period | – | N/A | 121,972 |
Exercisable at end of period | – | N/A | 9,269 |
Number of options in the closing balance | |||
granted before 7 November 2002 | N/A | – | – |
Weighted average share price for options | |||
exercised during the period (£) | 9 | – | 9 |
Weighted average life remaining for options | |||
outstanding at the period end (years) | – | – | 2 |
Weighted average fair value of options | |||
granted during the period (£) | N/A | – | 9 |
Exercise price for all options (£) | N/A | – | N/A |
SIP (i) | LTIP (i) | LTIP (iii) | LTIP (iv) | |
53 weeks to 30 December 2023 | 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) | – |
Exercised in period | (467,695) | – | (448,629) | – |
In issue at end of period | 1,924,596 | 461,777 | 2,793,278 | 12,854 |
Exercisable at end of period | 1,009,826 | – | 67 | – |
Number of options in the closing balance | ||||
granted before 7 November 2002 | 12,692 | – | – | – |
Weighted average share price for options | ||||
exercised during the period (£) | 6.96 | N/A | 7.37 | N/A |
Weighted average life remaining for options | ||||
outstanding at the period end (years) | 1.00 | 1.80 | 1.3 | 0.60 |
Weighted average fair value of options | ||||
granted during the period (£) | 7.03 | 6.70 | 5.70 | 7.05 |
Exercise price for all options (£) | 0.00 | 0.00 | 0.00 | 0.00 |
Number | |||
52 weeks to | 53 weeks to | |
28 December 2024 | 30 December 2023 | |
Dividend yield (%) | 2.2 – 5.9 | 3.4 |
Expected life of options (years) | 0-3 | 3 |
Expected share price volatility (%) | 24.6-29.5 | 30.50 |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Contracted for, but not provided for in the financial statements: | ||
– Tangible assets | 16.2 | 15.2 |
– Intangible assets – software | 0.6 | – |
16.8 | 15.2 |
28 December 2024 | 30 December 2023 | |
£m | £m | |
Short-term employment benefits | 6.9 | 10.2 |
Termination benefits | – | 0.5 |
Share-based payments | 5.6 | 2.3 |
12.5 | 13.0 |