Year ended | Year ended | ||
30 September | 30 September | ||
2024 | 2023 | ||
Note | £m | £m | |
Revenue | 5 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Selling and distribution expenses | ( | ( | |
Administration expenses | ( | ( | |
Operating profit | 6 | ||
Finance income | 9 | ||
Finance costs | 9 | ( | ( |
Profit before tax | |||
Income tax expense | 10 | ( | ( |
Profit for the year attributable to the equityshareholders | |||
Earnings per share | |||
Basic earnings per share | 11 | ||
Diluted earnings per share | 11 |
Year ended | Year ended | ||
30 September | 30 September | ||
2024 | 2023 | ||
Note | £m | £m | |
Profit for the year attributable to the equity shareholders | |||
Other comprehensive (expense)/income: | |||
Items that will not be reclassified to profit or loss | |||
Remeasurement losses on defined benefit pension plans | 22 | ( | ( |
Deferred tax on defined benefit pension plans | 10a | ||
Deferred tax on other temporary differences | 10a | ( | |
( | ( | ||
Items that may be subsequently reclassified to profit | |||
or loss | |||
Fair value losses on hedging instruments designated as cash flow hedges | 26 | ( | ( |
Amounts reclassified to the income statement in respect | |||
of cash flow hedges | 26 | ( | |
Current tax in respect of cash flow hedges accounted for in the hedging reserve | 10a | ( | |
Deferred tax in respect of cash flow hedges accounted | |||
for in the hedging reserve | 10a | ||
Exchange differences reclassified to profit or loss on disposal of foreign operations | 20 | ( | |
Exchange differences on translation of foreign operations | 20 | ( | ( |
Tax on exchange differences accounted for in the translation reserve | 10a | ( | ( |
( | ( | ||
Other comprehensive expense for the year, net of tax | ( | ( | |
Total comprehensive income for the year attributable to the equity shareholders |
30 September | 30 September | ||
2024 | 2023 | ||
Note | £m | £m | |
Non-current assets | |||
Property, plant and equipment | 13 | ||
Right-of-use assets | 24 | ||
Goodwill and intangible assets | 14 | ||
Trade and other receivables | 17 | ||
Derivative financial instruments | 26 | ||
Deferred tax assets | 10f | ||
Retirement benefit assets | 22 | ||
Current assets | |||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Current income tax receivables | 10c | ||
Derivative financial instruments | 26 | ||
Interest-bearing deposits | 18 | ||
Cash and cash equivalents | 18 | ||
Assets held for sale | 33 | ||
Total assets | |||
Current liabilities | |||
Trade and other payables | 23a | ( | ( |
Commercial rebate liabilities | 23b | ( | ( |
Lease liabilities | 24 | ( | ( |
Interest-bearing loans and borrowings | 21 | ( | ( |
Derivative financial instruments | 26 | ( | ( |
Current income tax liabilities | 10c | ( | ( |
Overdrafts | 18 | ( | ( |
Provisions | 27 | ( | ( |
Other current liabilities | 28 | ( | ( |
( | ( |
30 September | 30 September | ||
2024 | 2023 | ||
Note | £m | £m | |
Non-current liabilities | |||
Lease liabilities | 24 | ( | ( |
Interest-bearing loans and borrowings | 21 | ( | ( |
Deferred tax liabilities | 10f | ( | ( |
Retirement benefit obligations | 22 | ( | ( |
Derivative financial instruments | 26 | ( | ( |
Provisions | 27 | ( | ( |
Other non-current liabilities | 28 | ( | |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Issued share capital | 19 | ||
Share premium account | |||
Own shares reserve | 19 | ( | ( |
Other reserves | 20 | ||
Retained earnings | |||
Total equity |
Other reserves | ||||||||||
Share | Capital | |||||||||
Issued share | premium | Own shares | redemption | Hedging | Translation | Merger | Retained | |||
capital | account | reserve | reserve | reserve | reserve | reserve | earnings | Total | ||
Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 October 2022 | ( | ( | ||||||||
Profit for the year | ||||||||||
Other comprehensive loss | ( | ( | ( | ( | ||||||
Total comprehensive (loss)/income | ( | ( | ||||||||
Share buyback programme | 19,20 | ( | ( | ( | ( | |||||
Own shares purchased for share schemes | ( | ( | ||||||||
Own shares utilised for share schemes | ( | |||||||||
Movement in share-based schemes | ||||||||||
Current tax on share-based payments | 10a | |||||||||
Deferred tax on share-based payments | 10a | |||||||||
Transfer of cash flow hedge reserve | ||||||||||
toinventories | ||||||||||
Payment of dividend | 12 | ( | ( | |||||||
At 30 September 2023 | ( | ( | ||||||||
Profit for the year | ||||||||||
Other comprehensive loss | ( | ( | ( | ( | ||||||
Total comprehensive (loss)/income | ( | ( | ||||||||
Share buyback programme | 19,20 | ( | ( | ( | ||||||
Own shares purchased for share schemes | ( | ( | ||||||||
Own shares utilised for share schemes | ( | |||||||||
Proceeds from share schemes | 29 | |||||||||
Movement in share-based schemes | ||||||||||
Current tax on share-based payments | 10a | |||||||||
Deferred tax on share-based payments | 10a | |||||||||
Transfer of cash flow hedge reserve to inventories | ||||||||||
Transfer of cash flow hedge to goodwill | ( | ( | ||||||||
Payment of dividend | 12 | ( | ( | |||||||
At 30 September 2024 | ( | ( | ( |
Year ended | Year ended | ||
30 September | 30 September | ||
2024 | 2023 | ||
Note | £m | £m | |
Cash flows from operating activities | |||
Profit before tax | |||
Net finance costs | 9 | ||
Other financial instruments | ( | ||
Depreciation of property, plant and equipment | 13 | ||
Depreciation of right-of-use assets | 24 | ||
Amortisation | 14 | ||
Loss on disposal of property, plant and equipment | |||
andintangible assets | |||
Reversal of impairment of intangible assets | 14 | ( | |
Impairment of asset held for sale | 33 | ||
Impairment of property, plant and equipment | |||
Share-based payments charge | |||
Net pension (credit)/charge less contributions | 22 | ( | |
Net foreign exchange (gain)/loss | ( | ||
Exchange differences reclassified to profit or loss from other comprehensive income | 20 | ( | |
Operating cash flows before movements in workingcapital | |||
Increase in inventories | ( | ( | |
(Increase)/decrease in trade and other receivables | ( | ||
(Decrease)/increase in trade and other payables | ( | ||
Decrease in commercial rebate liabilities | ( | ( | |
Increase/(decrease) in provisions | ( | ||
Income tax paid | ( | ( | |
Net cash flows from operating activities | |||
Cash flows from investing activities | |||
Purchases of property, plant and equipment | ( | ( | |
Government grants towards purchase of equipment | |||
Purchases of intangible assets | ( | ( | |
Investments in interest-bearing deposits | ( | ( | |
Proceeds from interest-bearing deposits | |||
Interest received |
Year ended | Year ended | ||
30 September | 30 September | ||
2024 | 2023 | ||
Note | £m | £m | |
Acquisition of subsidiaries, net of cash acquired | 34 | ( | ( |
Net cash flows used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Interest paid, net of related derivative financial instruments | ( | ( | |
Net movement on revolving credit facility | 21 | ( | |
Repayment of other loans | ( | ||
Payment of principal portion of lease liabilities | 24 | ( | ( |
Payment of interest portion of lease liabilities | 24 | ( | ( |
Proceeds from issue of private placement notes | 21 | ||
Repayment of private placement notes, net of related | |||
derivative financial instruments | 21 | ( | ( |
Other net derivative cash flows | ( | ||
Issue costs paid | 21 | ( | |
Proceeds from employee share incentive schemes | |||
Purchase of own shares related to share schemes | ( | ( | |
Share buyback programme | ( | ( | |
Dividends paid to equity shareholders | 12 | ( | ( |
Net cash flows used in financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Net foreign exchange differences on cash and cashequivalents | ( | ( | |
Cash and cash equivalents at the end of the year | |||
Presented in the balance sheet as: | |||
Cash and cash equivalents | 18 | ||
Overdrafts 1 | 18 | ( | ( |
Cash and cash equivalents at the end of the year |
IFRS 17 'Insurance Contracts' |
Amendments to IAS 1 'Presentation of Financial Statements' and IFRS Practice Statement 2 'Making |
Materiality Judgements' – Disclosure of Accounting Policies |
Amendments to IAS 8 'Accounting Policies, Changes in Accounting Estimates and Errors' – Definition |
of Accounting Estimates |
Amendments to IAS 12 'Income Taxes' – Deferred Tax related to Assets and Liabilities arising from a Single Transaction |
Amendments to IAS 12 'Income Taxes' – International Tax Reform – Pillar Two Model Rules |
Plant and machinery | 3–20 years |
Vehicles (included in plant and machinery) | 5–7 years |
Equipment in retail outlets (included in fixtures, fittings, tools and equipment) | 5–15 years |
Other fixtures and fittings (included in fixtures, fittings, tools and equipment) | 5—15 years |
Level 1: | quoted (unadjusted) prices in active markets for identical assets or liabilities. |
Level 2: | other techniques for which all inputs which have a significant effect on the recorded fair |
value are observable, either directly or indirectly. | |
Level 3: | techniques which use inputs which have a significant effect on the recorded fair value that |
are not based on observable market data. |
International Financial Reporting | IASB effective date – periods | |
Standards (IFRS) | commencing on or after | |
Amendments to IAS 1 | Classification of Liabilities as Current or | 1 January 2024 |
Non-current | ||
Amendments to IAS 1 | Non-current Liabilities with Covenants | 1 January 2024 |
Amendments to IAS 7 | Supplier Finance Arrangements | 1 January 2024 |
and IFRS 7 | ||
Amendments to IFRS 16 | Lease Liability in a Sale and Leaseback | 1 January 2024 |
Amendments to IAS 21 | Lack of Exchangeability | 1 January 2025 |
Amendments to IFRS 9 | Classification and Measurement of Financial | 1 January 2026 |
and IFRS 7 | Instruments | |
IFRS 18 | Presentation and Disclosure in Financial | 1 January 2027 |
Statements | ||
IFRS 19 | Subsidiaries without Public Accountability: | 1 January 2027 |
Disclosures |
Other International | |||||||
Year ended | GB | Brazil | Ireland | France | International | Subtotal | Total |
30 September 2024 | £m | £m | £m | £m | £m | £m | £m |
Revenue from external | |||||||
customers | 1,288.7 | 200.5 | 170.6 | 181.9 | 57.3 | 409.8 | 1,899.0 |
Brand contribution | 541.2 | 61.2 | 60.1 | 43.5 | 7.0 | 110.6 | 713.0 |
Non-brand advertising | |||||||
and promotion (i) | (18.0) | ||||||
Fixed supply chain (ii) | (170.6) | ||||||
Selling costs (ii) | (105.0) | ||||||
Overheads and other costs (i) | (168.5) | ||||||
Adjusted EBIT (iii) | 250.9 | ||||||
Net finance costs | |||||||
pre-adjusting items | (29.7) | ||||||
Adjusting items (iii) | (48.0) | ||||||
Profit before tax | 173.2 |
Other International | |||||||
Year ended | GB | Brazil | Ireland | France | International | Subtotal | Total |
30 September 2023 | £m | £m | £m | £m | £m | £m | £m |
Revenue from external | |||||||
customers | 1,187.7 | 156.2 | 160.3 | 185.0 | 59.4 | 404.7 | 1,748.6 |
Brand contribution | 479.6 | 36.2 | 52.3 | 35.7 | 11.6 | 99.6 | 615.4 |
Non-brand advertising | |||||||
and promotion (i) | (11.8) | ||||||
Fixed supply chain (ii) | (145.5) | ||||||
Selling costs (ii) | (96.7) | ||||||
Overheads and other costs (i) | (143.0) | ||||||
Adjusted EBIT (iii) | 218.4 | ||||||
Net finance costs | |||||||
pre-adjusting items | (23.2) | ||||||
Adjusting items (iii) | (38.4) | ||||||
Profit before tax | 156.8 |
2024 | 2023 | |
£m | £m | |
United Kingdom | 1,352.3 | 1,247.7 |
Republic of Ireland | 134.5 | 129.1 |
France | 181.9 | 185.1 |
Brazil | 200.5 | 156.2 |
Other | 29.8 | 30.5 |
Total revenue | 1,899.0 | 1,748.6 |
2024 | 2023* | |
£m | £m | |
United Kingdom | 653.0 | 648.3 |
Republic of Ireland | 128.3 | 122.1 |
Brazil | 99.2 | 7 7.6 |
France | 173.6 | 181.4 |
Other | 1.2 | 1.3 |
Total | 1,055.3 | 1,030.7 |
2024 | 2023 | |
£m | £m | |
Sale of soft drinks | 1,876.4 | 1,730.9 |
Sale of other products and services | 22.6 | 17.7 |
Total revenue | 1,899.0 | 1,748.6 |
2024 | 2023 | ||
Note | £m | £m | |
Cost of inventories recognised as an expense | 1,086.9 | 1,033.3 | |
– Including write-down of inventories to net | |||
realisable value | 3.5 | 5.7 | |
Research and development expense | 6.8 | 5.9 | |
Net foreign currency exchange differences | 1.6 | 0.2 | |
Depreciation of property, plant and equipment | 13 | 48.4 | 44.8 |
Depreciation of right-of-use assets | 24 | 10.2 | 10.1 |
Amortisation of intangible assets | 14 | 19.1 | 15.7 |
Impairment of property, plant and equipment | 13 | — | 3.8 |
Reversal of impairment of intangible assets | 14 | (3.6) | — |
Loss on disposal of property, plant and equipment | |||
and intangible assets | 13,14 | — | 3.2 |
Assets held for sale impairment charge | 33 | 7.7 | — |
Government grants* | (11.5) | (9.0) | |
Gain on disposal of subsidiary** | — | (0.3) |
2024 | 2023 | |
£m | £m | |
Audit of the consolidated and parent company financial statements | 0.7 | 0.5 |
Audit of the Company’s subsidiaries | 1.1 | 0.9 |
Total audit services | 1.8 | 1.4 |
Audit-related assurance services | 0.4 | 0.2 |
Total non-audit services | 0.4 | 0.2 |
Total fees | 2.2 | 1.6 |
2024 | 2023 | |
£m | £m | |
Wages and salaries | 214.1 | 200.9 |
Social security costs | 32.8 | 25.1 |
Net defined benefit pension (income)/expense (note 22) | (3.0) | 15.2 |
Defined contribution pension expense | 10.9 | 9.8 |
Share-based payments expense (note 29) | 15.1 | 9.3 |
269.9 | 260.3 |
2024 | 2023 | |
£m | £m | |
Directors’ emoluments | 3.9 | 2.8 |
Aggregate gains made by Directors on exercise of options | — | — |
2024 | 2023 | |
No. | No. | |
Distribution | 477 | 472 |
Production | 2,179 | 2,158 |
Sales and marketing | 1,462 | 1,345 |
Administration | 690 | 563 |
4,808 | 4,537 |
2024 | 2023 | |
£m | £m | |
Finance income | ||
Bank and other deposits | 3.5 | 1.1 |
Finance income on net investment in finance leases | 0.1 | — |
Total finance income | 3.6 | 1.1 |
Finance costs | ||
Bank loans, overdrafts and loan notes | (30.3) | (22.1) |
Interest on lease liabilities | (2.0) | (1.9) |
Total interest expense | (32.3) | (24.0) |
Other finance costs | (1.0) | (0.3) |
Unwind of discount on consideration for acquisitions | (1.1) | — |
Hedge ineffectiveness | — | (1.5) |
Total finance costs | (34.4) | (25.8) |
Net finance costs | (30.8) | (24.7) |
2024 | 2023 | |
£m | £m | |
Income statement | ||
Current income tax: | ||
Current tax charge | (42.9) | (31.1) |
Amounts over provided in previous years | 2.3 | 2.5 |
Total current tax charge | (40.6) | (28.6) |
Deferred income tax: | ||
Origination and reversal of temporary differences | (3.9) | (3.3) |
Impact of change in tax rates | — | (0.1) |
Amounts under provided in previous years | (2.9) | (0.8) |
Total deferred tax charge | (6.8) | (4.2) |
Total tax charge in the income statement | (47.4) | (32.8) |
2024 | 2023 | |
£m | £m | |
Statement of comprehensive income/(expense) | ||
Deferred tax on defined benefit plans | 3.7 | 13.4 |
Deferred tax on cash flow hedges accounted for in the hedging reserve | 1.8 | 7.3 |
Current tax on cash flow hedges accounted for in the hedging reserve | 0.1 | (0.2) |
Tax on exchange differences accounted for in the translation reserve | (0.9) | (0.6) |
Deferred tax on other temporary differences | (0.1) | — |
Total tax credit in the statement of comprehensive income | 4.6 | 19.9 |
2024 | 2023 | |
£m | £m | |
Statement of changes in equity | ||
Current tax on share options exercised | 0.4 | 0.2 |
Deferred tax on employee share schemes | 4.2 | 0.2 |
Total tax credit in the statement of changes in equity | 4.6 | 0.4 |
2024 | 2023 | |
£m | £m | |
Profit before taxation | 173.2 | 156.8 |
Profit multiplied by the UK average rate of corporation tax of 25% | ||
(2023: 22%) | (43.3) | (34.5) |
Non-deductible expenses | (12.2) | (3.7) |
Non-taxable income and other beneficial items | 3.2 | 3.8 |
Impact of change in tax rates on deferred tax liability | — | (0.1) |
Current tax/deferred tax rate differential | (0.4) | (0.6) |
Tax (under)/over provided in previous years | (0.6) | 1.6 |
Overseas tax rate differences | 3.8 | 1.2 |
Movement in deferred tax recognition | 2.1 | (0.5) |
(47.4) | (32.8) | |
Effective income tax rate | 27.4% | 20.9% |
2024 | 2023 | |
£m | £m | |
Current income tax receivables | 1.1 | 5.3 |
Current income tax liabilities | (0.5) | (0.1) |
0.6 | 5.2 |
Gross amount | Tax affected | Gross amount | Tax affected | |
2024 | 2024 | 2023 | 2023 | |
£m | £m | £m | £m | |
Tax losses available indefinitely | 16.0 | 4.6 | 27.3 | 8.4 |
Accelerated | Employee | ||||||
capital | Intangible | Post-employment | incentive | ||||
allowances | assets | benefits | plan | Tax losses | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 October 2022 | (46.6) | (27.0) | (44.4) | 3.1 | 2.6 | (6.4) | (118.7) |
(Charged)/credited to the income statement | (10.4) | (1.0) | 3.7 | 1.9 | (0.2) | 1.9 | (4.1) |
(Charged)/credited to other comprehensive income | — | — | 13.4 | — | — | 7.0 | 20.4 |
Credited to equity | — | — | — | 0.2 | — | — | 0.2 |
Other movements | — | (4.8) | — | — | — | — | (4.8) |
Effect of foreign exchange rate changes | — | 0.1 | — | — | — | — | 0.1 |
At 1 October 2023 | (57.0) | (32.7) | (27.3) | 5.2 | 2.4 | 2.5 | (106.9) |
(Charged)/credited to the income statement | (13.3) | (0.2) | (0.9) | 1.9 | 4.1 | 1.6 | (6.8) |
Credited to other comprehensive income | — | — | 3.7 | — | — | 1.7 | 5.4 |
Credited to equity | — | — | — | 4.2 | — | — | 4.2 |
Effect of foreign exchange rate changes | 0.4 | 0.5 | — | — | (0.4) | (0.7) | (0.2) |
At 30 September 2024 | (69.9) | (32.4) | (24.5) | 11.3 | 6.1 | 5.1 | (104.3) |
2024 | 2023 | |
£m | £m | |
Net deferred tax assets | 7.9 | 4.2 |
Net deferred tax liabilities | (112.2) | (111.1) |
(104.3) | (106.9) |
2024 | 2023 | |
Basic earnings per share | ||
Profit for the year attributable to equity shareholders (£m) | 125.8 | 124.0 |
Weighted average number of ordinary shares in issue for basic | ||
earnings per share (m) | 247.8 | 256.9 |
Basic earnings per share (pence) | 50.8p | 48.3p |
Diluted earnings per share | ||
Profit for the year attributable to equity shareholders (£m) | 125.8 | 124.0 |
Effect of dilutive potential ordinary shares – share schemes (m) | 2.9 | 1.9 |
Weighted average number of ordinary shares in issue for diluted | ||
earnings per share (m) | 250.7 | 258.8 |
Diluted earnings per share (pence) | 50.2p | 47.9p |
2024 | 2023 | |
£m | £m | |
Declared and paid during the year | ||
Equity dividends on ordinary shares | ||
Final dividend for 2023: 22.6p per share (2022: 21.2p per share) | 55.8 | 54.5 |
Interim dividend for 2024: 9.5p per share (2023: 8.2p per share) | 23.3 | 21.0 |
Dividends paid | 79.1 | 75.5 |
Proposed | ||
Special dividend 25.0p per share | 62.2 | — |
Final dividend for 2024: Nil p per share (2023: 22.6p per share) | — | 5 7.4 |
Fixtures, | ||||||
Freehold | Leasehold | fittings, | ||||
land and | land and | Plant and | tools and | Assets under | ||
buildings | buildings | machinery | equipment | construction | Total | |
£m | £m | £m | £m | £m | £m | |
Net carrying amount | ||||||
At 1 October 2023 | 132.0 | 27.1 | 269.1 | 57.4 | 49.7 | 535.3 |
Exchange differences | (2.5) | (0.2) | (4.4) | (0.2) | (1.1) | (8.4) |
Additions | 0.9 | 0.3 | 16.8 | 17.2 | 37.1 | 72.3 |
Reclassification | 1.0 | 0.9 | 34.3 | 7.1 | (43.3) | — |
Disposals at cost | — | (0.3) | (30.2) | (19.4) | — | (49.9) |
Depreciation eliminated | ||||||
on disposals | — | 0.3 | 30.2 | 19.4 | — | 49.9 |
Depreciation charge | (3.9) | (1.2) | (28.2) | (15.1) | — | (48.4) |
Acquisition of subsidiary | — | — | — | 0.2 | — | 0.2 |
At 30 September 2024 | 127.5 | 26.9 | 287.6 | 66.6 | 42.4 | 551.0 |
At 30 September 2024 | ||||||
Cost (gross carrying amount) | 173.5 | 49.8 | 527.9 | 220.0 | 42.4 | 1,013.6 |
Accumulated | ||||||
depreciation and impairment | (46.0) | (22.9) | (240.3) | (153.4) | — | (462.6) |
Net carrying amount | 127.5 | 26.9 | 287.6 | 66.6 | 42.4 | 551.0 |
Fixtures, | ||||||
Freehold | Leasehold | fittings, | ||||
land and | land and | Plant and | tools and | Assets under | ||
buildings | buildings | machinery | equipment | construction | Total | |
£m | £m | £m | £m | £m | £m | |
Net carrying amount | ||||||
At 1 October 2022 | 120.5 | 26.9 | 255.0 | 65.5 | 46.0 | 513.9 |
Exchange differences | (0.3) | (0.2) | (0.7) | (0.1) | (0.1) | (1.4) |
Additions | 0.6 | 0.1 | 7.5 | 12.1 | 54.2 | 74.5 |
Reclassification | 15.6 | 1.7 | 32.2 | 0.9 | (50.4) | — |
Disposals at cost | (0.2) | (0.5) | (7.7) | (26.7) | — | (35.1) |
Depreciation eliminated | ||||||
on disposals | 0.1 | 0.4 | 6.8 | 24.6 | — | 31.9 |
Depreciation charge | (4.3) | (1.3) | (23.8) | (15.4) | — | (44.8) |
Acquisition of subsidiary | — | — | — | 0.1 | — | 0.1 |
Impairment | — | — | (0.2) | (3.6) | — | (3.8) |
At 30 September 2023 | 132.0 | 27.1 | 269.1 | 57.4 | 49.7 | 535.3 |
At 30 September 2023 | ||||||
Cost (gross carrying amount) | 182.3 | 48.5 | 518.1 | 222.5 | 49.7 | 1,021.1 |
Accumulated | ||||||
depreciation and impairment | (50.3) | (21.4) | (249.0) | (165.1) | — | (485.8) |
Net carrying amount | 132.0 | 27.1 | 269.1 | 5 7.4 | 49.7 | 535.3 |
Franchise | Customer | Software | |||||
Trademarks | rights | lists | costs | Goodwill | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Net carrying amount | |||||||
At 1 October 2023 | 160.6 | 13.9 | 16.1 | 29.3 | 212.4 | 2.0 | 434.3 |
Exchange differences | (9.5) | (0.5) | (1.4) | (0.3) | (10.1) | — | (21.8) |
Additions | — | — | — | 5.6 | — | — | 5.6 |
Acquisitions (note 34) | 18.7 | — | 5.4 | — | 13.5 | — | 37.6 |
Disposals and write-offs at cost | — | — | — | (21.3) | — | — | (21.3) |
Amortisation eliminated | |||||||
on disposals and write-offs | — | — | — | 21.3 | — | — | 21.3 |
Amortisation charge | (6.7) | (0.8) | (3.4) | (8.0) | — | (0.2) | (19.1) |
Reversal of impairment | 3.6 | — | — | — | — | — | 3.6 |
At 30 September 2024 | 166.7 | 12.6 | 16.7 | 26.6 | 215.8 | 1.8 | 440.2 |
At 30 September 2024 | |||||||
Cost (gross carrying amount) | 194.7 | 24.6 | 74.7 | 91.0 | 271.4 | 3.7 | 660.1 |
Accumulated | |||||||
amortisation and impairment | (28.0) | (12.0) | (58.0) | (64.4) | (55.6) | (1.9) | (219.9) |
At 30 September 2024 | 166.7 | 12.6 | 16.7 | 26.6 | 215.8 | 1.8 | 440.2 |
Franchise | Customer | Software | |||||
Trademarks | rights | lists | costs | Goodwill | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Net carrying amount | |||||||
At 1 October 2022 | 147.0 | 14.8 | 19.7 | 28.4 | 204.3 | 2.2 | 416.4 |
Exchange differences | (2.0) | (0.1) | (0.3) | (0.1) | (1.8) | — | (4.3) |
Additions | — | — | — | 8.3 | — | — | 8.3 |
Acquisitions | 19.6 | — | — | — | 9.9 | — | 29.5 |
Disposals and write-offs at cost | — | — | — | (3.7) | — | — | (3.7) |
Amortisation eliminated | |||||||
on disposals and write-offs | — | — | — | 3.7 | — | — | 3.7 |
Amortisation charge | (4.0) | (0.8) | (3.3) | (7.3) | — | (0.2) | (15.6) |
At 30 September 2023 | 160.6 | 13.9 | 16.1 | 29.3 | 212.4 | 2.0 | 434.3 |
At 30 September 2023 | |||||||
Cost (gross carrying amount) | 188.8 | 25.7 | 75.6 | 119.7 | 270.2 | 4.0 | 684.0 |
Accumulated | |||||||
amortisation and impairment | (28.2) | (11.8) | (59.5) | (90.4) | (57.8) | (2.0) | (249.7) |
Net carrying amount | 160.6 | 13.9 | 16.1 | 29.3 | 212.4 | 2.0 | 434.3 |
2024 | 2023 | |
£m | £m | |
Goodwill: | ||
Britvic GB CGUs: | ||
Orchid | 6.0 | 6.0 |
Tango | 8.9 | 8.9 |
Robinsons | 38.6 | 38.6 |
Britvic Soft Drinks | 7.8 | 7.8 |
Aqua Libra Co | 4.7 | 4.7 |
Plenish | 10.6 | 10.6 |
Jimmy’s Iced Coffee | 9.9 | 9.9 |
Britvic Ireland group of CGUs | 16.5 | 17.1 |
Britvic France group of CGUs | 79.6 | 82.8 |
Britvic Brazil group of CGUs | 33.2 | 26.0 |
215.8 | 212.4 |
2024 | 2023 | |
£m | £m | |
Trademarks with indefinite lives | ||
Britvic Ireland CGUs: | ||
Britvic | 4.2 | 4.3 |
Cidona | 5.5 | 5.8 |
MiWadi | 8.5 | 8.9 |
Ballygowan | 25.5 | 22.8 |
Club | 14.1 | 14.7 |
Total Ireland | 57.8 | 56.5 |
Britvic France CGUs: | ||
Teisseire | 47.8 | 49.7 |
Moulin de Valdonne | 3.9 | 4.1 |
Pressade | 4.5 | 4.7 |
Total France | 56.2 | 58.5 |
Total trademarks with indefinite lives | 114.0 | 115.0 |
At 30 September | At 30 September | |
2024 | 2023 | |
Britvic GB | 11.0% | 11.9% |
Britvic Ireland | 7.9% | 10.0% |
Britvic Brazil | n/a | 18.5% |
At 30 September | At 30 September | |
2024 | 2023 | |
Britvic GB | 1.7% | 1.2% |
Britvic Ireland | 1.5% | 1.6% |
Britvic Brazil | n/a | 1.5% |
At 30 September | At 30 September | |
2024 | 2023 | |
Post-tax discount rate | 8.7% | 8.5% |
Terminal growth rate | 1.4% | 1.3% |
Revenue compound annual growth rate (CAGR) for forthcoming | ||
5 years* | 0.4% | 3.2% |
repositioning. The recoverable amount of the Britvic France group of CGUs exceeds its carrying |
amount of £194.5m by £13.8m at 30 September 2024. Recoverable amount is highly sensitive to |
Impact to | ||||
Change to | Reasonably | carrying value of | ||
eliminate | possible | reasonably | ||
Assumption | headroom | change | possible change | |
Key assumption | % | % | % | £m |
Post-tax discount rate | 8.7% | +0.5% | +2.0% | -£35.0m |
Terminal growth rate | 1.4% | -0.6% | n/a 1 | n/a 1 |
Revenue CAGR 2 for the period | ||||
2024–2029 | 0.4% | -0.7% | -5.0% | -£81.5m |
2024 | 2023 | |
£m | £m | |
Raw materials | 72.9 | 85.0 |
Finished goods | 115.5 | 107.8 |
Consumable stores | 12.9 | 15.8 |
Returnable packaging | 1.6 | 1.2 |
202.9 | 209.8 |
Current | Non-current | 2024 | Current | Non-current | 2023 | |
£m | £m | £m | £m | £m | £m | |
Trade receivables | 383.1 | 3.0 | 386.1 | 376.9 | — | 376.9 |
Other receivables | 15.6 | 8.1 | 23.7 | 18.7 | 8.1 | 26.8 |
Prepayments | 22.0 | — | 22.0 | 30.0 | — | 30.0 |
420.7 | 11.1 | 431.8 | 425.6 | 8.1 | 433.7 |
Expected | |
credit losses | |
£m | |
At 1 October 2022 | 8.4 |
Exchange differences | (0.1) |
Charge for period | 1.2 |
Utilised | (0.8) |
Unused amounts reversed | (0.1) |
At 30 September 2023 | 8.6 |
Exchange differences | (0.7) |
Charge for period | 2.8 |
Utilised | (1.6) |
Unused amounts reversed | (0.5) |
At 30 September 2024 | 8.6 |
Days past due | |||||||
Not past | <30 | 30–60 | 61–90 | 91–180 | >180 | ||
Total | due | days | days | days | days | days | |
£m | £m | £m | £m | £m | £m | £m | |
Gross carrying amount | 394.7 | 350.6 | 25.3 | 5.0 | 1.5 | 3.1 | 9.2 |
Expected credit loss | (8.6) | (1.0) | (0.5) | (0.1) | (0.1) | (1.2) | (5.7) |
Net carrying amount | 386.1 | 349.6 | 24.8 | 4.9 | 1.4 | 1.9 | 3.5 |
Average expected | |||||||
credit loss rate | 2.2% | 0.3% | 2.0% | 2.0% | 6.7% | 38.7% | 62.0% |
Days past due | |||||||
Not past | <30 | 30–60 | 61–90 | 91–180 | >180 | ||
Total | due | days | days | days | days | days | |
£m | £m | £m | £m | £m | £m | £m | |
Gross carrying amount | 385.5 | 339.4 | 23.1 | 3.4 | 2.6 | 5.1 | 11.9 |
Expected credit loss | (8.6) | (0.2) | (0.4) | (0.3) | (0.1) | (1.6) | (6.0) |
Net carrying amount | 376.9 | 339.2 | 22.7 | 3.1 | 2.5 | 3.5 | 5.9 |
Average expected | |||||||
credit loss rate | 2.2% | 0.1% | 1.7% | 8.8% | 3.8% | 31.4% | 50.4% |
2024 | 2023 | |
£m | £m | |
Cash at bank | 27.8 | 5 7.5 |
Short-term deposits maturing within three months | 25.0 | 21.7 |
Cash and cash equivalents | 52.8 | 79.2 |
2024 | 2023 | |
£m | £m | |
Short-term deposits maturing after three months | 11.3 | 10.9 |
Interest-bearing deposits | 11.3 | 10.9 |
2024 | 2023 | |
£m | £m | |
Bank overdrafts | (16.5) | (48.9) |
Overdrafts | (16.5) | (48.9) |
Nominal | ||
No. of | value | |
Issues, called up and fully paid ordinary shares | shares | £m |
At 1 October 2022 | 263,300,881 | 52.7 |
Shares cancelled pursuant to share buyback | (9,032,384) | (1.8) |
At 30 September 2023 | 254,268,497 | 50.9 |
Shares cancelled pursuant to share buyback | (5,362,235) | (1.1) |
At 30 September 2024 | 248,906,262 | 49.8 |
Value | |
£m | |
At 1 October 2022 | 7.2 |
Shares purchased for share schemes | 20.1 |
Shares used to satisfy share schemes | (7.6) |
Shares purchased pursuant to share buyback | 74.8 |
Shares cancelled pursuant to share buyback | (73.1) |
At 30 September 2023 | 21.4 |
Shares purchased for share schemes | 22.4 |
Shares used to satisfy share schemes | (17.7) |
Shares purchased pursuant to share buyback | 43.1 |
Shares cancelled pursuant to share buyback | (45.8) |
At 30 September 2024 | 23.4 |
Capital | |||||
redemption | Hedging | Translation | Merger | ||
reserve | reserve | reserve | reserve | Total | |
£m | £m | £m | £m | £m | |
At 1 October 2022 | 0.9 | 27.3 | (9.5) | 87.3 | 106.0 |
Fair value losses on hedging instruments designated as cash flow hedges | — | (34.3) | — | — | (34.3) |
Amounts reclassified to the income statement in respect of cash flow hedges | — | (4.6) | — | — | (4.6) |
Current tax in respect of cash flow hedges | — | (0.2) | — | — | (0.2) |
Deferred tax in respect of cash flow hedges | — | 7.3 | — | — | 7.3 |
Exchange differences reclassified to profit or loss on disposal of foreign operations | — | — | (0.3) | — | (0.3) |
Exchange differences on translation of foreign operations (note 26) | — | — | (3.4) | — | (3.4) |
Tax on exchange differences accounted for in the translation reserve | — | — | (0.6) | — | (0.6) |
Movements included within other comprehensive income | — | (31.8) | (4.3) | — | (36.1) |
Transfer of cash flow hedge reserve to inventories* | — | 7.1 | — | — | 7.1 |
Shares cancelled pursuant to share buyback | 1.8 | — | — | — | 1.8 |
At 30 September 2023 | 2.7 | 2.6 | (13.8) | 87.3 | 78.8 |
Fair value losses on hedging instruments designated as cash flow hedges | — | (21.7) | — | — | (21.7) |
Amounts reclassified to the income statement in respect of cash flow hedges | — | 12.9 | — | — | 12.9 |
Current tax in respect of cash flow hedges | — | 0.1 | — | — | 0.1 |
Deferred tax in respect of cash flow hedges | — | 1.8 | — | — | 1.8 |
Exchange differences on translation of foreign operations (note 26) | — | — | (37.9) | — | (37.9) |
Tax on exchange differences accounted for in the translation reserve | — | — | (0.9) | — | (0.9) |
Movements included within other comprehensive income | — | (6.9) | (38.8) | — | (45.7) |
Transfer of cash flow hedge reserve to inventories* | — | 2.0 | — | — | 2.0 |
Transfer of cash flow hedge reserve to goodwill | — | (0.5) | — | — | (0.5) |
Shares cancelled pursuant to share buyback | 1.1 | — | — | — | 1.1 |
At 30 September 2024 | 3.8 | (2.8) | (52.6) | 87.3 | 35.7 |
2024 | 2023 | |
£m | £m | |
Current | ||
Private placement notes | (43.6) | (51.1) |
Less: unamortised issue costs | 0.1 | 0.2 |
Total current | (43.5) | (50.9) |
Non-current | ||
Bank loans | (8.3) | (44.7) |
Private placement notes | (614.4) | (508.1) |
Less: unamortised issue costs | 2.0 | 1.8 |
Total non-current | (620.7) | (551.0) |
Total interest-bearing loans and borrowings | (664.2) | (601.9) |
2024 | 2023 | |
£m | £m | |
2014 notes | (56.1) | (108.5) |
2017 notes | (175.0) | (175.0) |
2018 notes | (118.3) | (119.7) |
2020 notes | (150.0) | (151.9) |
2024 notes | (150.0) | — |
Bank loans | (8.3) | (44.7) |
Accrued interest | (8.6) | (4.1) |
Unamortised issue costs | 2.1 | 2.0 |
Total interest-bearing loans and borrowings | (664.2) | (601.9) |
2024 | 2023 | |
£m | £m | |
At the beginning of the year | (601.9) | (605.3) |
Net movement on revolving credit facility | 35.4 | (45.5) |
Other loans acquired | — | (1.9) |
Other loans repaid | — | 1.9 |
Repayment of private placement notes* | 45.7 | 36.6 |
Issue of private placement notes | (150.0) | — |
Issue costs | 0.6 | — |
Amortisation of issue costs | (0.5) | (0.6) |
Net translation gain and fair value adjustment | 11.0 | 13.5 |
Net movement in accrued interest | (4.5) | (0.6) |
At the end of the year | (664.2) | (601.9) |
Derivatives hedging balance sheet debt** | 9.5 | 22.6 |
Debt translated at contracted rate | (654.7) | (579.3) |
Maturity date | Amount | Interest terms | |
2014 | February 2026 | $75m | US$ fixed at 4.24% |
2017 | February 2025–February 2032 | £120m | UK£ fixed at 2.31%–2.76% |
2017 | February 2027–February 2032 | £55m | SONIA plus 1.32%–1.36% |
2018 | June 2028–June 2033 | £65m | UK£ fixed at 2.66%–2.88% |
2018 | June 2030 | £20m | SONIA plus 1.06% |
2018 | June 2028 | €40m | EURIBOR plus 0.65% |
2020 | May 2030–May 2032 | £70m | UK£ fixed at 2.09%–2.19% |
2020 | May 2032 | €35m | EUR fixed at 1.15% |
2020 | May 2035 | £30m | SONIA plus 1.45% |
2020 | May 2035 | €25m | EURIBOR plus 1.15% |
2024 | March 2029–March 2034 | £150m | UK£ fixed at 5.29%–5.41% |
2024 | |||||
GB | ROI | NI | France | Total | |
£m | £m | £m | £m | £m | |
Present value of benefit obligation | (456.2) | (65.7) | (22.3) | (1.6) | (545.8) |
Fair value of plan assets | 515.4 | 74.8 | 28.9 | — | 619.1 |
Funded status | 59.2 | 9.1 | 6.6 | (1.6) | 73.3 |
Restrictions on asset recognised | — | — | (6.6) | — | (6.6) |
Net asset/(liability) | 59.2 | 9.1 | — | (1.6) | 66.7 |
Retirement benefit assets | 59.2 | 9.1 | — | — | 68.3 |
Retirement benefit obligations | — | — | — | (1.6) | (1.6) |
Net asset/(liability) | 59.2 | 9.1 | — | (1.6) | 66.7 |
2023 | |||||
GB | ROI | NI | France | Total | |
£m | £m | £m | £m | £m | |
Present value of benefit obligation | (431.4) | (61.8) | (20.8) | (1.4) | (515.4) |
Fair value of plan assets | 491.0 | 69.8 | 27.2 | — | 588.0 |
Net asset/(liability) | 59.6 | 8.0 | 6.4 | (1.4) | 72.6 |
Retirement benefit assets | 59.6 | 8.0 | 6.4 | — | 74.0 |
Retirement benefit obligations | — | — | — | (1.4) | (1.4) |
Net asset/(liability) | 59.6 | 8.0 | 6.4 | (1.4) | 72.6 |
2024 total | 2023 total | |
£m | £m | |
Current service cost | (0.6) | (0.6) |
Administration expenses | (0.3) | — |
Net interest on net defined benefit asset | 3.9 | 5.9 |
Past service cost | — | (20.5) |
Net benefit/(expense) | 3.0 | (15.2) |
2024 total | 2023 total | |
£m | £m | |
Actual return on scheme assets | 54.3 | (63.9) |
Less: amounts included in net interest expense | (31.8) | (32.1) |
Return on plan assets (excluding amounts included in net interest | ||
expense) | 22.5 | (96.0) |
Gains/(losses) due to demographic assumptions | 0.5 | 19.6 |
(Losses)/gains due to financial assumptions | (28.8) | 39.3 |
Experience losses | (2 .1) | (18.4) |
Adjustments for restrictions on the defined benefit asset | (6.5) | — |
Remeasurement losses taken to the statement of comprehensive income | (14.4) | (55.5) |
2024 | |||||
GB | ROI | NI | France | Total | |
£m | £m | £m | £m | £m | |
At 1 October 2023 | (431.4) | (61.8) | (20.8) | (1.4) | (515.4) |
Exchange differences | — | 2.5 | — | 0.1 | 2.6 |
Current service cost | — | (0.5) | — | (0.1) | (0.6) |
Member contributions | — | (0.1) | — | — | (0.1) |
Interest cost on benefit obligation | (23.9) | (2.6) | (1.2) | (0.1) | (27.8) |
Benefits paid | 22.9 | 2.0 | 1.0 | — | 25.9 |
Remeasurement losses | (23.8) | (5.2) | (1.3) | (0.1) | (30.4) |
At 30 September 2024 | (456.2) | (65.7) | (22.3) | (1.6) | (545.8) |
Weighted average duration of the liabilities | 13 years | 17 years | 13 years | 11 years |
2023 | |||||
GB | ROI | NI | France | Total | |
£m | £m | £m | £m | £m | |
At 1 October 2022 | (446.4) | (65.9) | (21.8) | (1.4) | (535.5) |
Exchange differences | — | 0.8 | — | — | 0.8 |
Current service cost | — | (0.5) | — | (0.1) | (0.6) |
Past service cost | (20.5) | — | — | — | (20.5) |
Member contributions | — | (0.2) | — | — | (0.2) |
Interest cost on benefit obligation | (22.6) | (2.3) | (1.2) | (0.1) | (26.2) |
Benefits paid | 23.0 | 2.1 | 1.0 | 0.2 | 26.3 |
Remeasurement gains | 35.1 | 4.2 | 1.2 | — | 40.5 |
At 30 September 2023 | (431.4) | (61.8) | (20.8) | (1.4) | (515.4) |
Weighted average duration of the liabilities | 14 years | 17 years | 14 years | 12 years |
2024 | ||||
GB | ROI | NI | Total | |
£m | £m | £m | £m | |
At 1 October 2023 | 491.0 | 69.8 | 27.2 | 588.0 |
Exchange differences | — | (2.9) | — | (2.9) |
Interest income on plan assets | 27.4 | 2.9 | 1.5 | 31.8 |
Administration expenses | — | — | (0.3) | (0.3) |
Return on scheme assets excluding | ||||
interest income | 14.7 | 6.3 | 1.5 | 22.5 |
Employer contributions | 5.2 | 0.6 | — | 5.8 |
Member contributions | — | 0.1 | — | 0.1 |
Benefits paid | (22.9) | (2.0) | (1.0) | (25.9) |
At 30 September 2024 | 515.4 | 74.8 | 28.9 | 619.1 |
2023 | ||||
GB | ROI | NI | Total | |
£m | £m | £m | £m | |
At 1 October 2022 | 565.2 | 75.8 | 32.0 | 673.0 |
Exchange differences | — | (0.9) | — | (0.9) |
Interest income on plan assets | 27.7 | 2.7 | 1.7 | 32.1 |
Administration expenses | — | — | (0.1) | (0.1) |
Return on scheme assets excluding | ||||
interest income | (84.0) | (6.6) | (5.4) | (96.0) |
Employer contributions | 5.1 | 0.7 | — | 5.8 |
Member contributions | — | 0.2 | — | 0.2 |
Benefits paid | (23.0) | (2.1) | (1.0) | (26.1) |
At 30 September 2023 | 491.0 | 69.8 | 27.2 | 588.0 |
2024 | ||
NI | Total | |
£m | £m | |
At 1 October 2023 | — | — |
Interest on the effect of the asset ceiling recognised in P&L | (0.1) | (0.1) |
Change in adjustment recognised in other comprehensive income | (6.5) | (6.5) |
At 30 September 2024 | (6.6) | (6.6) |
2024 | ||||
GB | ROI | NI | France | |
% | % | % | % | |
Discount rate | 5.15 | 3.50 | 5.15 | 3.25–3.35 |
Rate of compensation increase | — | 2.00 | — | 3.00–4.00 |
Pension increases | 1.95–2.90 | — | 2.05–2.65 | — |
Inflation assumption | 3.05 | 2.00 | 2.65 | 2.00 |
Indexation | RPI and CPI | CPI | CPI | ECB * |
2023 | ||||
GB | ROI | NI | France | |
% | % | % | % | |
Discount rate | 5.70 | 4.20 | 5.65 | 4.15 |
Rate of compensation increase | — | 2.50 | — | 3.00–4.00 |
Pension increases | 2.00–3.05 | — | 2.10–5.00 | — |
Inflation assumption | 3.25 | 2.50 | 2.80 | 2.00 |
Indexation | RPI and CPI | CPI | CPI | ECB * |
2024 | GB | 2024 | ROI | 2024 | NI | 2023 | GB | 2023 | ROI | 2023 | NI | |
Years | Years | Years | Years | Years | Years | |||||||
Current pensioners (at age | ||||||||||||
65) — males | 21.0 | 22.3 | 20.3 | 21.0 | 22.2 | 20.6 | ||||||
Current pensioners (at age | ||||||||||||
65) — females | 24.1 | 24.5 | 23.3 | 24.0 | 24.4 | 23.5 | ||||||
Future pensioners currently | ||||||||||||
aged 45 (at age 65) — males | 22.3 | 24.6 | 21.5 | 22.3 | 24.5 | 21.8 | ||||||
Future pensioners currently | ||||||||||||
aged 45 (at age 65) — females | 25.6 | 26.4 | 24.7 | 25.5 | 26.3 | 24.9 |
Change in | Impact on | Impact on | Impact on | Impact on | |
Assumption | assumption | GB liabilities | ROI liabilities | NI liabilities | France liabilities |
Discount rate | Increase by | Decrease by | Decrease by | Decrease by | Decrease by |
0.75% | £40.5m | £9.1m | £1.9m | £0.1m | |
Decrease by | Increase by | Increase by | Increase by | Increase by | |
0.75% | £47.0m | £9.1m | £2.1m | £0.1m | |
Inflation rate | Increase by | Increase by | Increase by | Increase by | Increase by |
0.25% * | £8.8m | £1.2m | £0.6m | £0.04m | |
Decrease by | Decrease by | Decrease by | Decrease by | Decrease by | |
0.25% * | £8.9m | £1.1m | £0.6m | £0.04m | |
Longevity rates | Increase by | Increase by | Increase by | Increase by | n/a |
1 year | £13.3m | £1.8m | £0.6m |
2024 | |||||
GB | ROI | NI | Total | Total | |
£m | £m | £m | £m | % | |
Equities | 1.6 | 13.3 | — | 14.9 | 2 |
Corporate bonds | 138.3 | 44.4 | 6.0 | 188.7 | 30 |
Diversified funds | — | — | 11.2 | 11.2 | 2 |
Liability-driven investments | 357.7 | — | 10.7 | 368.4 | 60 |
Cash and other assets | 17.8 | 17.1 | 1.0 | 35.9 | 6 |
Total | 515.4 | 74.8 | 28.9 | 619.1 | 100 |
2023 | |||||
GB | ROI | NI | Total | Total | |
£m | £m | £m | £m | % | |
Equities | 1.1 | 14.7 | — | 15.8 | 3 |
Properties | 30.7 | — | — | 30.7 | 5 |
Corporate bonds | 278.9 | 34.3 | 5.3 | 318.5 | 54 |
Diversified funds | — | — | 11.1 | 11.1 | 2 |
Liability-driven investments | 164.6 | — | 9.9 | 174.5 | 30 |
Cash and other assets | 15.7 | 20.8 | 0.9 | 37.4 | 6 |
Total | 491.0 | 69.8 | 27.2 | 588.0 | 100 |
2024 | 2023 | |
£m | £m | |
Trade payables | 318.9 | 396.0 |
Other payables | 20.1 | 17.2 |
Accruals | 80.9 | 67.6 |
Other taxes and social security | 57.8 | 52.8 |
477.7 | 533.6 |
2024 | 2023 | |
£m | £m | |
Rebate accruals | 111.8 | 123.3 |
Leasehold | ||||
Leased | plant and | Leased | ||
property | machinery | vehicles | Total | |
£m | £m | £m | £m | |
Net carrying amount | ||||
At 1 October 2022 | 62.1 | 3.7 | 2.9 | 68.7 |
Exchange differences | (0.1) | — | 0.1 | — |
Additions | 0.4 | 0.1 | 2.1 | 2.6 |
Depreciation charge for the year | (6.5) | (2.0) | (1.6) | (10.1) |
Disposal | — | — | (0.1) | (0.1) |
At 30 September 2023 | 55.9 | 1.8 | 3.4 | 61.1 |
Additions | 2.8 | 6.8 | 3.2 | 12.8 |
Acquired (note 34) | 0.4 | — | — | 0.4 |
Depreciation charge for the year | (6.4) | (1.8) | (2.0) | (10.2) |
At 30 September 2024 | 52.7 | 6.8 | 4.6 | 64.1 |
2024 | 2023 | |
£m | £m | |
At the beginning of the year | 67.3 | 73.9 |
Exchange differences | (0.1) | (0.1) |
Additions | 12.8 | 2.5 |
Acquired (note 34) | 0.4 | — |
Accretion of interest | 2.0 | 1.9 |
Payment of principal portion of lease liabilities | (8.8) | (9.0) |
Payment of interest portion of lease liabilities | (2.1) | (1.9) |
At the end of the year | 71.5 | 67.3 |
Current | 9.2 | 7.5 |
Non-current | 62.3 | 59.8 |
At the end of the year | 71.5 | 67.3 |
2024 | 2023 | |
£m | £m | |
Depreciation of right-of-use assets | 10.2 | 10.1 |
Interest expense on lease liabilities (note 9) | 2.0 | 1.9 |
Total amount recognised in profit or loss | 12.2 | 12.0 |
2024 | 2023 | |
£m | £m | |
Not later than one year | 1.1 | 0.6 |
Later than one year and not later than two years | 0.6 | 0.5 |
Later than two years and not later than three years | 0.3 | 0.3 |
Later than three years and not later than four years | 0.2 | 0.1 |
Later than four years and not later than five years | — | — |
Later than five years | — | — |
Total undiscounted lease payments receivable | 2.2 | 1.5 |
Less: unearned finance income | (0.1) | (0.2) |
Net investment in the lease | 2.1 | 1.3 |
Net investment in the lease analysed as: | ||
Recoverable within 12 months | 1.3 | 0.4 |
Recoverable after 12 months | 0.8 | 0.9 |
Net investment in the lease | 2.1 | 1.3 |
2024 | 2023 | |
£m | £m | |
Selling profit for finance leases | 0.5 | 0.6 |
Finance income on the net investment in finance leases | 0.1 | 0.1 |
Increase/ | Effect on | |
(decrease) in | profit before tax | |
basis points | £m | |
2024 | ||
Sterling | 200 | (0.8) |
(200) | 0.8 | |
Euro | 200 | (0.9) |
(200) | 0.9 | |
2023 | ||
Sterling | 200 | (1.5) |
(200) | 1.5 | |
Euro | 200 | (1.1) |
(200) | 1.1 |
Increase/ | Effect on | Effect on | |
(decrease) in | profit before tax | equity | |
basis points | £m | £m | |
2024 | |||
Sterling/euro | 10 | 3.5 | ( 7.7) |
(10) | (3.5) | 7.7 | |
Sterling/US dollar | 10 | 0.9 | (2.3) |
(10) | (0.9) | 2.3 | |
Euro/US dollar | 10 | 0.3 | — |
(10) | (0.3) | — | |
US dollar/Brazilian real | 10 | — | — |
(10) | — | — | |
2023 | |||
Sterling/euro | 10 | 3.0 | (8.3) |
(10) | (3.0) | 8.3 | |
Sterling/US dollar | 10 | 0.9 | (2.2) |
(10) | (0.9) | 2.2 | |
Euro/US dollar | 10 | 0.2 | — |
(10) | (0.2) | — | |
US dollar/Brazilian real | 10 | (0.1) | — |
(10) | 0.1 | — |
<1 year | 1–5 years | >5 years | Total | |
£m | £m | £m | £m | |
2024 | ||||
Bank loans | 8.3 | — | — | 8.3 |
Private placement notes including coupons | 60.9 | 338.4 | 412.8 | 812.1 |
Derivatives hedging private placement notes – | ||||
payments | 1.9 | 47.5 | — | 49.4 |
Derivatives hedging private placement notes – | ||||
receipts | (3.2) | (47.8) | — | (51.0) |
67.9 | 338.1 | 412.8 | 818.8 | |
Overdrafts | 16.5 | — | — | 16.5 |
Trade, other payables and rebate liabilities | ||||
(excluding other taxes and social security) | 531.7 | — | — | 531.7 |
Lease liabilities | 9.4 | 31.0 | 57.7 | 98.1 |
Other liabilities | 38.8 | 9.2 | — | 48.0 |
Other derivative liabilities | 6.7 | 1.5 | 0.3 | 8.5 |
671.0 | 379.8 | 470.8 | 1,521.6 |
<1 year | 1–5 years | >5 years | Total | |
£m | £m | £m | £m | |
2023 | ||||
Bank loans | 44.8 | — | — | 44.8 |
Private placement notes including coupons | 67.1 | 293.9 | 316.7 | 677.7 |
Derivatives hedging private placement notes – | ||||
payments | 26.7 | 49.5 | — | 76.2 |
Derivatives hedging private placement notes – | ||||
receipts | (29.3) | (51.4) | — | (80.7) |
109.3 | 292.0 | 316.7 | 718.0 | |
Trade, other payables and rebate liabilities | ||||
(excluding other taxes and social security) | 604.1 | — | — | 604.1 |
Lease liabilities | 8.1 | 25.3 | 52.1 | 85.5 |
Other liabilities | 8.4 | — | — | 8.4 |
Other derivative liabilities | 8.3 | 0.3 | — | 8.6 |
738.2 | 317.6 | 368.8 | 1,424.6 |
Level 1: | Quoted (unadjusted) prices in active markets for identical assets or liabilities. |
Level 2: | Other techniques for which all inputs which have a significant effect on the recorded fair |
value are observable, either directly or indirectly. | |
Level 3: | Techniques which use inputs which have a significant effect on the recorded fair value |
that are not based on observable market data. |
2024 | |
£m | |
At 1 October | — |
Settlements | 0.9 |
Charged to other comprehensive income | (2.4) |
At 30 September | (1.5) |
2024 | 2023 | |
£m | £m | |
Financial assets | ||
Cash and cash equivalents | (52.8) | (79.2) |
Interest-bearing deposits | (11.3) | (10.9) |
Derivatives hedging balance sheet debt (note 21) | (9.5) | (22.6) |
Financial liabilities | ||
Overdrafts | 16.5 | 48.9 |
Interest-bearing loans and borrowings (note 21) | 664.2 | 601.9 |
Adjusted net debt | 607.1 | 538.1 |
Equity | 343.1 | 391.7 |
Capital | 950.2 | 929.8 |
2024 | 2023 | |
£m | £m | |
Non-current assets: derivative financial instruments | ||
USD GBP cross currency fixed interest rate swaps* | 9.5 | 14.0 |
Forward currency contracts* | — | 0.1 |
Commodity contracts* | 0.2 | 1.2 |
Interest rate swaps* | — | 0.7 |
9.7 | 16.0 | |
Current assets: derivative financial instruments | ||
USD GBP cross currency fixed interest rate swaps* | 0.5 | 8.3 |
Forward currency contracts* | — | 1.1 |
Forward currency contracts | — | 0.2 |
Commodity contracts* | 2.5 | 6.1 |
Interest rate swaps* | 0.8 | 1.7 |
3.8 | 17.4 | |
Current liabilities: derivative financial instruments | ||
Forward currency contracts* | (3.4) | (1.2) |
Forward currency contracts | (0.4) | — |
Commodity contracts* | (2.2) | ( 7.1) |
Power purchase agreement* | (0.7) | — |
(6.7) | (8.3) | |
Non-current liabilities: derivative financial instruments | ||
Forward currency contracts* | (0.2) | — |
Forward currency contracts | (0.1) | — |
Commodity contracts* | (0.6) | (0.3) |
Power purchase agreement* | (0.8) | — |
(1.7) | (0.3) | |
Net derivative financial assets | 5.1 | 24.8 |
Notional maturity profile | |||||
Net carrying | Less than | Greater than | |||
amount | 1 year | 1 year | Total | ||
2024 | £m | £m | £m | £m | |
Cross currency swaps | Cash flow hedge | 10.0 | — | 46.6 | 46.6 |
Forward currency contracts | Cash flow hedge | (3.6) | 94.0 | 9.4 | 103.4 |
Interest rate swaps | Cash flow hedge | 0.8 | 36.7 | — | 36.7 |
Commodity swaps | Cash flow hedge | (0.1) | 59.2 | 7.2 | 66.4 |
Power purchase agreement | Cash flow hedge | (1.5) | 3.1 | 26.6 | 29.7 |
Notional maturity profile | |||||
Net carrying | Less than | Greater than | |||
amount | 1 year | 1 year | Total | ||
2023 | £m | £m | £m | £m | |
Cross currency swaps | Cash flow hedge | 22.3 | 24.2 | 46.6 | 70.8 |
Forward currency contracts | Cash flow hedge | — | 97.3 | 8.7 | 106.0 |
Interest rate swaps | Cash flow hedge | 2.5 | — | 37.3 | 37.3 |
Commodity swaps | Cash flow hedge | (0.1) | 64.4 | 11.2 | 75.6 |
Related deferred | ||
Net (loss)/gain | tax asset/ | |
within equity | (liability) | |
2024 | £m | £m |
Forward currency contracts | (3.6) | 0.9 |
Interest rate swaps | 0.3 | (0.1) |
2014 cross currency swaps | 0.4 | (0.1) |
Commodity swaps | — | — |
Power purchase agreement | (1.5) | 0.4 |
(4.4) | 1.1 |
Net gain/(loss) | Related deferred | |
within equity | tax (liability)/asset | |
2023 | £m | £m |
Forward currency contracts | — | — |
Interest rate swaps | 2.5 | (0.6) |
2014 cross currency swaps | (0.4) | 0.1 |
Commodity swaps | 0.8 | (0.2) |
2.9 | (0.7) |
2024 | 2023 | |
£m | £m | |
Amounts reclassified to the income statement in respect of cash | ||
flow hedges | ||
Forward currency contracts* | 2.9 | (0.9) |
Interest rate swaps** | (0.5) | — |
2010 cross currency interest rate swaps** | — | 1.7 |
2014 cross currency interest rate swaps** | 6.6 | 8.7 |
Commodity swaps* | 3.0 | (14.1) |
Power purchase agreement* | 0.9 | — |
12.9 | (4.6) | |
Losses in respect of cash flow hedges | ||
Forward currency contracts and interest rate swaps | ( 7.5) | (3.7) |
2010 cross currency interest rate swaps | — | (0.7) |
2014 cross currency interest rate swaps | (5.9) | (9.4) |
Commodity swaps | (5.9) | (20.5) |
Power purchase agreement | (2.4) | — |
(21.7) | (34.3) | |
Exchange differences on translation of foreign operations | ||
Movement on 2010 GBP EUR cross currency interest rate swaps | — | 0.4 |
Movement on FX swaps designated as net investment hedges | — | (0.3) |
Movement on euro loans designated as net investment hedges | 3.4 | 1.4 |
Exchange movements on translation of foreign operations | (41.3) | (4.9) |
(37.9) | (3.4) |
Restructuring | Other | Total | |
£m | £m | £m | |
At 1 October 2022 | 1.9 | 0.9 | 2.8 |
Provisions made during the year | 4.1 | — | 4.1 |
Provisions utilised during the year | (5.0) | — | (5.0) |
Unused amounts reversed | (0.1) | (0.1) | (0.2) |
At 30 September 2023 | 0.9 | 0.8 | 1.7 |
Provisions made during the year | 0.8 | 0.2 | 1.0 |
Provisions utilised during the year | (0.6) | — | (0.6) |
Unused amounts reversed | (0.1) | — | (0.1) |
Exchange Differences | (0.1) | (0.1) | (0.2) |
At 30 September 2024 | 0.9 | 0.9 | 1.8 |
Current | 0.9 | — | 0.9 |
Non-current | — | 0.9 | 0.9 |
At 30 September 2024 | 0.9 | 0.9 | 1.8 |
Current | 0.7 | — | 0.7 |
Non-current | 0.2 | 0.8 | 1.0 |
At 30 September 2023 | 0.9 | 0.8 | 1.7 |
2024 | 2023 | |
£m | £m | |
Forward contracts to purchase own shares | 16.6 | 5.6 |
Professional fees | 14.8 | — |
Deferred consideration (note 34) | 10.3 | — |
Contingent consideration (note 34) | 3.0 | — |
Share buyback programme | — | 2.8 |
44.7 | 8.4 | |
Due within less than one year | 36.4 | 8.4 |
Due after more than one year | 8.3 | — |
44.7 | 8.4 |
2024 | 2023 | |||
2024 | Weighted | 2023 | Weighted | |
No. of | average fair | No. of | average fair | |
shares | value | shares | value | |
Annual free shares award | 463,472 | 847.5p | 371,790 | 782.0p |
Matching shares award – one free share | ||||
for every ordinary share purchased | 93,454 | 949.8p | 92,612 | 832.5p |
Weighted | ||
average | ||
Number of | exercise price | |
share options | (pence) | |
Outstanding at 1 October 2022 | 3,611,617 | 741.2 |
Exercised | (384,008) | 594.9 |
Lapsed | (896,365) | 923.8 |
Outstanding at 30 September 2023 | 2,331,244 | 695.1 |
Exercised | (868,689) | 694.0 |
Lapsed | (83,843) | 771.3 |
Outstanding at 30 September 2024 | 1,378,712 | 691.1 |
Exercisable at 30 September 2023 | 1,420,093 | 646.2 |
Exercisable at 30 September 2024 | 1,378,712 | 691.1 |
Continued | |||
TSR | EPS | employment | |
Number of shares and nil cost options subject to specific conditions | condition | condition | condition |
Outstanding at 1 October 2022 | 1,066,482 | 2,160,496 | 328,731 |
Granted | 676,899 | 688,621 | 578,139 |
Exercised | (21,580) | (127,029) | (18,987) |
Lapsed | (294,845) | (869,313) | (26,821) |
Outstanding at 30 September 2023 | 1,426,956 | 1,852,775 | 861,062 |
Granted | 852,149 | 864,132 | 170,656 |
Exercised | (162,516) | (370,821) | (181,458) |
Lapsed | (318,114) | (540,883) | (26,101) |
Outstanding at 30 September 2024 | 1,798,475 | 1,805,203 | 824,159 |
2024 | 2023 | |
Dividend yield (%) | 3.28% | 2.93% |
Expected volatility (%) | 20.3% | 28.5% |
Risk-free interest rate (%) | 4.21% | 3.31% |
Expected life of option (years) | 3 | 3 |
Share price at date of grant (pence) | 854.0–973.0 | 810.0–888.0 |
Exercise price (pence) | Nil | Nil |
Exchange | Change in | Accrued | ||||||
2023 | Cash flows | differences | fair value | New leases | interest | Other | 2024 | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Interest-bearing loans and borrowings | (601.9) | (42.4) | 11.0 | — | — | (30.3) | (0.6) | (664.2) |
Lease liabilities | (67.3) | 10.9 | 0.1 | — | (13.2) | (2.0) | — | (71.5) |
Net derivative assets related to financing activities 1 | 24.8 | (6.5) | — | ( 7.6) | — | — | — | 10.7 |
Other liabilities related to financing activities 2 | (8.4) | 2.8 | — | — | — | (0.7) | (10.3) | (16.6) |
Net liabilities arising from financing activities | (652.8) | (35.2) | 11.1 | (7.6) | (13.2) | (33.0) | (10.9) | (741.6) |
Proceeds from employee share incentive schemes | (6.0) | |||||||
Purchase of own shares related to share schemes | 12.5 | |||||||
Share buyback programme | 43.0 | |||||||
Dividends paid to equity shareholders | 79.1 | |||||||
Net cash flows used in financing activities | 93.4 |
Exchange | Change in | Accrued | ||||||
2022 | Cash flows | differences | fair value | New leases | interest | Other | 2023 | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Interest-bearing loans and borrowings | (605.3) | 13.9 | 12.4 | 1.1 | — | (22.1) | (1.9) | (601.9) |
Lease liabilities | (73.9) | 10.9 | 0.1 | — | (2.5) | (1.9) | — | (67.3) |
Net derivative assets related to financing activities 1 | 45.8 | (7.6) | — | (13.4) | — | — | — | 24.8 |
Other assets and liabilities related to financing activities 2 | (15.7) | 9.1 | — | — | — | (0.2) | (1.6) | (8.4) |
Net liabilities arising from financing activities | (649.1) | 26.3 | 12.5 | (12.3) | (2.5) | (24.2) | (3.5) | (652.8) |
Proceeds from employee share incentive schemes | (2.3) | |||||||
Purchase of own shares related to share schemes | 10.4 | |||||||
Share buyback programme | 73.7 | |||||||
Dividends paid to equity shareholders | 75.5 | |||||||
Net cash flows used in financing activities | 183.6 |
Country of | % equity | ||
Name | Principal activity | incorporation | interest |
Directly held | |||
Britannia Soft Drinks Limited | Holding company | England and Wales¹ | 100 |
Indirectly held | |||
Britvic Asset Company No.1 Limited Pension funding vehicle | England and Wales¹ | 100 | |
Britvic Asset Company No.2 Limited Pension funding vehicle | England and Wales¹ | 100 | |
Britvic Asset Company No.3 Limited Pension funding vehicle | England and Wales¹ | 100 | |
Britvic Asset Company No.4 Limited Pension funding vehicle | England and Wales¹ | 100 | |
Britvic Brands LLP | Pension funding vehicle | England and Wales¹ | 100 |
Britvic EMEA Limited | Marketing and distribution of | England and Wales¹ | 100 |
soft drinks | |||
Britvic Finance Partnership LLP | Financing company | England and Wales¹ | 100 |
Britvic Overseas Limited | Holding company | England and Wales¹ | 100 |
Britvic Soft Drinks Limited | Manufacture and sale of soft drinks | England and Wales¹ | 100 |
Jimmy’s Iced Coffee Limited | Marketing and distribution of | England and Wales¹ | 100 |
soft drinks | |||
Robinsons Soft Drinks Limited | Holding company | England and Wales¹ | 100 |
Britvic Property Partnership | Pension funding vehicle | Scotland 4 | 100 |
Britvic Scottish Limited Partnership Pension funding vehicle | Scotland 4 | 100 | |
Britvic Finance Limited | Financing company | Jersey 3 | 100 |
Aquaporte Limited | Supply of water-coolers and | Republic of Ireland 5 | 100 |
bottled water | |||
Britvic Ireland Limited | Manufacture and marketing of | Republic of Ireland 5 | 100 |
soft drinks | |||
Britvic Irish Holdings Limited | Holding company | Republic of Ireland 5 | 100 |
Country of | % equity | ||
Name | Principal activity | incorporation | interest |
Britvic Northern Ireland Limited | Marketing and distribution of | Republic of Ireland 5 | 100 |
soft drinks | |||
Britvic North America LLC | Marketing and distribution of | USA 6 | 100 |
soft drinks | |||
Britvic France SAS | Holding partnership | France 7 | 100 |
Pressade SAS | Manufacture and sale of soft drinks | France 7 | 100 |
Teisseire France SAS | Manufacture and sale of soft drinks | France 7 | 100 |
Empresa Brasileira de Bebidas | Manufacture and sale of soft drinks | Brazil 8 | 100 |
e Alimentos SA | |||
Bela Ischia Alimentos Ltda | Manufacture and sale of soft drinks | Brazil 9 | 100 |
GlobalBev Comércio de | Manufacture and sale of soft drinks | Brazil 10 | 100 |
Bebidas Ltda | |||
Globalfruit Participacoes S.A. | Dormant | Brazil 11 | 100 |
Britvic Asia PTE. Ltd | Holding company | Singapore 12 | 100 |
Britvic Healthcare Trustee Limited | Dormant | England and Wales¹ | 100 |
Britvic International Investments | Dormant | England and Wales¹ | 100 |
Limited | |||
Britvic Pensions Limited | Dormant | England and Wales¹ | 100 |
Wisehead Productions Limited | Dormant | England and Wales 2 | 100 |
Britvic Ireland Pension Trust DAC | Dormant | Republic of Ireland 5 | 100 |
2024 | 2023 | |
Short-term employee benefits | 3.9 | 2.8 |
Post-employment benefits | — | — |
Share-based payments | 2.7 | 1.0 |
6.6 | 3.8 |
4 October 2023 | |
£m | |
Assets | |
Property, plant and equipment | 0.2 |
Right-of-use assets | 0.4 |
Intangible assets | 24.1 |
Inventories | 1.8 |
Trade and other receivables | 2.0 |
Total assets | 28.5 |
Trade and other payables | (3.1) |
Lease liabilities | (0.4) |
Total liabilities | (3.5) |
Total identifiable net assets | 25.0 |
Goodwill | 13.5 |
Total consideration | 38.5 |
Satisfied by: | |
Cash | 24.1 |
Deferred consideration | 11.1 |
Contingent consideration | 3.3 |
Total consideration | 38.5 |
Year ended | |
30 September | |
2024 | |
£m | |
As at 1 October 2023 | — |
Liability arising on acquisition | 3.3 |
Unrealised fair value changes recognised in profit or loss | 0.2 |
Exchange differences | (0.5) |
As at 30 September 2024 | 3.0 |