Before | Adjusting | After | Before | Adjusting | After | ||
adjusting | items | adjusting | adjusting | items | adjusting | ||
items | 2024 | items | items | 2023 | items | ||
2024 | (note 4) | 2024 | 2023 | (note 4) | 2023 | ||
Continuing operations | Note | £m | £m | £m | £m | £m | £m |
Revenue | 2 | ||||||
Operating costs | 3,4 | ( | ( | ( | ( | ||
Operating profit before amortisation, acquisitions and divestments | 2 | ||||||
Amortisation of intangible assets; | |||||||
acquisitions and divestments | 10, 4 | ( | ( | ( | ( | ( | |
Operating profit | 4 | ( | |||||
Finance income | 5 | ||||||
Finance costs | 5, 4 | ( | ( | ( | ( | ||
Employment benefit net finance expense | 25 | ( | ( | ( | ( | ||
Net financing costs | ( | ( | ( | ( | |||
Profit after financing costs | ( | ||||||
Share of profit of equity accounted investments, net of tax | 13 | ||||||
Profit before income tax | ( | ||||||
Income tax (expense)/credit | 7, 4 | ( | ( | ( | ( | ||
Profit for the year from continuing operations | ( | ||||||
Discontinued operations | |||||||
Profit for the year from discontinued operations, net of tax | 30(b) | ||||||
Profit for the year | ( | ||||||
Profit for the year attributable to: | |||||||
Owners of the parent | ( | ||||||
Non-controlling interests | |||||||
Earnings per share | |||||||
Earnings per share from continuing and discontinued operations | |||||||
Basic | 8 | ||||||
Diluted | 8 | ||||||
Earnings per share from continuing operations | |||||||
Basic | 8 | ||||||
Diluted | 8 | ||||||
Adjusted earnings per share from continuing operations | |||||||
Basic | 8, 32 | ||||||
Diluted | 8 |
2024 | 2023 | ||
Note | £m | £m | |
Profit for the year | |||
Items which will not be reclassified subsequently to profit or loss | |||
Actuarial (loss)/gain on employee benefits | 25 | ( | |
Income tax on items which will not be reclassified subsequently to profit or loss | 7 | ( | |
Items which may be reclassified subsequently to profit or loss | |||
Foreign currency translation differences | ( | ||
Reclassification to income statement on asset write-down | ( | ||
Cash flow hedges fair value changes | ( | ( | |
Reclassification from cash flow hedge reserve to income statement | 21(c) | ( | |
Movement in net investment hedge | ( | ||
Income tax on items which may be reclassified subsequently to profit or loss | 7 | ||
Other comprehensive expense for the year, net of tax | ( | ( | |
Total comprehensive income for the year | |||
Total comprehensive income attributable to: | |||
Owners of the parent | |||
Non-controlling interests |
2024 | 2023 | ||
Note | £m | £m | |
Assets | |||
Non-current assets | |||
Intangible assets | 10 | ||
Biological assets | |||
Property, plant and equipment | 11 | ||
Right-of-use assets | 12 | ||
Equity accounted investments | 13 | ||
Other investments | 14 | ||
Employee benefits | 25 | ||
Deferred tax assets | 22 | ||
Other receivables | 16 | ||
Derivative financial instruments | 21 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 15 | ||
Biological assets | |||
Income tax receivable | |||
Trade and other receivables | 16 | ||
Cash and cash equivalents | 19 | ||
Derivative financial instruments | 21 | ||
Total current assets | |||
Total assets | |||
Liabilities | |||
Non-current liabilities | |||
Borrowings | 20 | ( | ( |
Employee benefits | 25 | ( | ( |
Other payables | 17 | ( | ( |
Provisions | 23 | ( | ( |
Lease liabilities | 12 | ( | ( |
Deferred tax liabilities | 22 | ( | ( |
Derivative financial instruments | 21 | ( | ( |
Total non-current liabilities | ( | ( | |
Current liabilities | |||
Bank overdrafts | 19 | ( | ( |
Borrowings | 20 | ( | ( |
Trade and other payables | 17 | ( | ( |
Income tax liabilities | ( | ( | |
Provisions | 23 | ( | ( |
Lease liabilities | 12 | ( | ( |
Derivative financial instruments | 21 | ( | ( |
Total current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Issued capital | 24 | ||
Share premium | |||
Reserves | 24 | ||
Total equity attributable to owners of the parent | |||
Non-controlling interests | |||
Total equity |
Total equity | ||||||||||
attributable | Non- | |||||||||
Share | Share | Hedging | Translation | Own | Retained | to owners of | controlling | Total | ||
capital | premium | reserve | reserve | shares | earnings | the parent | interests | equity | ||
Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 May 2022 | ( | ( | ||||||||
Profit for the year | ||||||||||
Actuarial gain on employee benefits | 25 | |||||||||
Reclassification to income statement | ||||||||||
on asset write -down | ( | ( | ( | |||||||
Foreign currency translation differences | ||||||||||
Cash flow hedges fair value changes | ( | ( | ( | |||||||
Reclassification from cash flow hedge | ||||||||||
reserve to income statement | 21(c) | ( ) | ( | ( | ||||||
Movement in net investment hedge | ( | ( | ( | |||||||
Income tax on other comprehensive income | ( | |||||||||
Total comprehensive (expense)/income | ( | |||||||||
Issue of share capital | ||||||||||
Employee share trust | ( | ( | ( | ( | ||||||
Share-based payments (net of tax) | ||||||||||
Dividends paid | 9 | ( | ( | ( | ||||||
Other changes in equity in the year | ( | ( | ( | ( | ||||||
At 30 April 2023 | ( | |||||||||
Profit for the year | ||||||||||
Actuarial loss on employee benefits | 25 | ( | ( | ( | ||||||
Foreign currency translation differences | ( | ( | ( | |||||||
Cash flow hedges fair value changes | ( | ( | ( | |||||||
Reclassification from cash flow hedge | ||||||||||
reserve to income statement | 21c | |||||||||
Movement in net investment hedge | ||||||||||
Income tax on other comprehensive income | ||||||||||
Total comprehensive (expense)/income | ( | ( | ||||||||
Issue of share capital | ||||||||||
Employee share trust | ( | ( | ( | |||||||
Share-based payments (net of tax) | ( | ( | ( | |||||||
Dividends paid | 9 | ( | ( | ( | ||||||
Transactions with non-controlling interests | ( | |||||||||
Other changes in equity in the year | ( | ( | ( | ( | ||||||
At 30 April 2024 | ( | ( | ( |
2024 | 2023 | ||
Continuing operations | Note | £m | £m |
Operating activities | |||
Cash generated from operations | 27 | ||
Interest received | |||
Interest paid | ( | ( | |
Tax paid | ( | ( | |
Cash flows from operating activities | |||
Investing activities | |||
Acquisition of subsidiary businesses, net of cash and cash equivalents | 30 | ( | |
Divestment of equity accounted investment | 30 | ||
Capital expenditure | ( | ( | |
Proceeds from sale of property, plant and equipment and intangible assets | |||
Cash outflows from restricted cash and other deposits | ( | ||
Other investing activities | |||
Cash flows used in investing activities | ( | ( | |
Financing activities | |||
Proceeds from issue of share capital | |||
Repayment of borrowings | ( | ( | |
Proceeds from borrowings | |||
(Payments)/proceeds from derivative financial instruments | ( | ||
Repayment of principal on lease liabilities | 12 | ( | ( |
Dividends paid to Group shareholders | 9 | ( | ( |
Other financing activities | ( | ( | |
Cash flows from/(used in) financing activities | ( | ||
Increase/(decrease) in cash and cash equivalents | ( | ||
Net cash and cash equivalents at beginning of the year | |||
Exchange (losses)/gains on cash and cash equivalents | ( | ||
Net cash and cash equivalents at end of the year | 19 |
Effective date – | |
International Financial Reporting Standards (IFRS/IAS) | financial year ending |
Amendments to IAS 7 and IFRS 7 – Supplier Finance | |
Arrangements | 30 April 2025 |
Amendments to IFRS 16 (Seller-Lessee Subsequent | |
Measurement of Sale and Leaseback Transactions) | 30 April 2025 |
Amendments to IAS 1 – Classification of Liabilities | |
and Debt with Covenants | 30 April 2025 |
Amendments to IFRS 7 – Classification and Measurement of Financial Instruments | 30 April 2027 |
Total | ||||||
Northern | Southern | Eastern | North | continuing | ||
Europe | Europe | Europe | America | operations | ||
Year ended 30 April 2024 | Note | £m | £m | £m | £m | £m |
External revenue | 2,598 | 2,532 | 1,106 | 586 | 6,822 | |
Adjusted EBITDA 1 | 310 | 497 | 127 | 90 | 1,024 | |
Depreciation | (111) | (124) | (55) | (33) | (323) | |
Adjusted operating profit 1 | 199 | 373 | 72 | 57 | 701 | |
Unallocated items: | ||||||
Amortisation | 10 | (98) | ||||
Adjusting items in operating profit | 4 | 1 | ||||
Total operating profit (continuing operations) | 604 | |||||
Unallocated items: | ||||||
Net financing costs | (103) | |||||
Share of profit of equity accounted investments, net of tax | 2 | |||||
Profit before income tax | 503 | |||||
Income tax expense | (118) | |||||
Profit for the year (continuing operations) | 385 | |||||
Analysis of total assets and total liabilities | ||||||
Segment assets | 2,512 | 3,197 | 1,469 | 1,354 | 8,532 | |
Unallocated items: | ||||||
Equity accounted investments and other investments | 34 | |||||
Derivative financial instruments | 79 | |||||
Cash and cash equivalents | 499 | |||||
Tax | 60 | |||||
Employee benefits | 50 | |||||
Total assets | 9,254 | |||||
Segment liabilities | (990) | (762) | (238) | (110) | (2,100) | |
Unallocated items: | ||||||
Borrowings, overdrafts and interest payable | (2,583) | |||||
Derivative financial instruments | (193) | |||||
Tax | (347) | |||||
Employee benefits | (82) | |||||
Total liabilities | (5,305) | |||||
Capital expenditure | 153 | 242 | 105 | 47 | 547 |
Total | ||||||
Northern | Southern | Eastern | North | continuing | ||
Europe | Europe | Europe | America | operations | ||
Year ended 30 April 2023 | Note | £m | £m | £m | £m | £m |
External revenue | 3,132 | 3,150 | 1,275 | 664 | 8,221 | |
Adjusted EBITDA 1 | 324 | 621 | 125 | 103 | 1,173 | |
Depreciation | (112) | (120) | (49) | (31) | (312) | |
Adjusted operating profit 1 | 212 | 501 | 76 | 72 | 861 | |
Unallocated items: | ||||||
Amortisation | 10 | (113) | ||||
Adjusting items in operating profit | 4 | (15) | ||||
Total operating profit (continuing operations) | 733 | |||||
Unallocated items: | ||||||
Net financing costs | (74) | |||||
Share of profit of equity accounted investments, net of tax | 2 | |||||
Profit before income tax | 661 | |||||
Income tax expense | (169) | |||||
Profit for the year (continuing operations) | 492 | |||||
Analysis of total assets and total liabilities | ||||||
Segment assets | 2,246 | 3,762 | 1,247 | 1,318 | 8,573 | |
Unallocated items: | ||||||
Equity accounted investments and other investments | 34 | |||||
Derivative financial instruments | 319 | |||||
Cash and cash equivalents | 472 | |||||
Tax | 35 | |||||
Employee benefits | 24 | |||||
Total assets | 9,457 | |||||
Segment liabilities | (1,249) | (910) | (282) | (119) | (2,560) | |
Unallocated items: | ||||||
Borrowings, overdrafts and interest payable | (1,936) | |||||
Derivative financial instruments | (368) | |||||
Tax | (427) | |||||
Employee benefits | (79) | |||||
Total liabilities | (5,370) | |||||
Capital expenditure | 134 | 266 | 109 | 36 | 545 |
External revenue | Non-current assets | Capital expenditure | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Continuing operations | £m | £m | £m | £m | £m | £m |
UK | 1,071 | 1,300 | 525 | 508 | 70 | 67 |
France | 1,009 | 1,203 | 518 | 491 | 76 | 79 |
Iberia | 798 | 970 | 702 | 673 | 94 | 81 |
Germany | 631 | 763 | 429 | 420 | 52 | 38 |
Italy | 720 | 972 | 473 | 426 | 72 | 106 |
USA | 591 | 671 | 410 | 390 | 47 | 36 |
Rest of the World | 2,002 | 2,342 | 938 | 857 | 136 | 138 |
6,822 | 8,221 | 3,995 | 3,765 | 547 | 545 |
2024 | 2023 | |
Continuing operations | £m | £m |
Operating costs | ||
Cost of sales | 3,292 | 4,255 |
Other production costs | 1,318 | 1,328 |
Distribution | 516 | 561 |
Administrative expenses | 995 | 1,216 |
6,121 | 7,360 |
2024 | 2023 | |
Continuing operations | £m | £m |
Depreciation of owned assets | 247 | 241 |
Depreciation of right-of-use assets | 76 | 71 |
Amortisation of intangible assets | 98 | 113 |
(Profit)/loss on sale of non-current assets | (9) | 7 |
Research and development | 8 | 8 |
Impairment (credit)/charge in respect of property, plant and equipment | (4) | 24 |
2024 | 2023 | |||||
UK | Overseas | Total | UK | Overseas | Total | |
Auditor’s remuneration | £m | £m | £m | £m | £m | £m |
Fees payable for audit of the Group’s annual financial statements | 1.9 | – | 1.9 | 1.0 | – | 1.0 |
Fees payable for audit of the Group’s subsidiaries, pursuant to legislation | 0.5 | 4.3 | 4.8 | 1.2 | 3.3 | 4.5 |
Total audit fees | 2.4 | 4.3 | 6.7 | 2.2 | 3.3 | 5.5 |
Fees payable to the Group’s Auditor and their associates for other services: | ||||||
Corporate finance services | – | – | – | – | – | – |
Audit related assurance services | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 | 0.3 |
Total non-audit fees | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 | 0.3 |
Total Auditor’s remuneration | 2.6 | 4.4 | 7.0 | 2.4 | 3.4 | 5.8 |
2024 | 2023 | |
Continuing operations | £m | £m |
Acquisition related costs | (9) | (15) |
Gain on acquisitions and divestments | 10 | – |
Net gain/(loss) on acquisitions and divestments | 1 | (15) |
Total pre-tax adjusting items (recognised in operating profit) | 1 | (15) |
Current tax credit on adjusting items | 1 | 3 |
Total post-tax adjusting items | 2 | (12) |
2024 | 2023 | |
Continuing operations | £m | £m |
Interest income from financial assets | (14) | (2) |
Finance income | (14) | (2) |
Interest on borrowings and overdrafts | 103 | 49 |
Interest on lease liabilities | 12 | 11 |
Other | 1 | 15 |
Finance costs | 116 | 75 |
2024 | 2023 | |
Continuing operations | £m | £m |
Wages and salaries | 1,149 | 1,194 |
Social security costs | 238 | 233 |
Contributions to defined contribution pension plans | 57 | 56 |
Service costs for defined benefit schemes (note 25) | 5 | 6 |
Share-based payments (note 26) | (2) | 15 |
Staff costs | 1,447 | 1,504 |
2024 | 2023 | |
Average number of employees | Number | Number |
Northern Europe | 10,639 | 10,874 |
Southern Europe | 8,878 | 9,010 |
Eastern Europe | 7,606 | 7,922 |
North America | 1,720 | 1,755 |
Rest of the World | 652 | 607 |
Average number of employees | 29,495 | 30,168 |
2024 | 2023 | |
£m | £m | |
Current tax expense | ||
Current year | (158) | (206) |
Adjustment in respect of prior years | 25 | 32 |
(133) | (174) | |
Deferred tax credit/(charge) | ||
Origination and reversal of temporary differences | 29 | 14 |
Change in tax rates | (3) | (4) |
Recognition of previously unrecognised deferred tax assets | 4 | 1 |
Adjustment in respect of prior years | (16) | (9) |
14 | 2 | |
Total income tax expense before adjusting items | (119) | (172) |
Current tax credit on adjusting items (note 4) | 1 | 3 |
Total income tax expense in the income statement from continuing operations | (118) | (169) |
Total income tax expense in the income statement from discontinued operations (note 30(b)) | – | – |
Total income tax expense in the income statement – total Group | (118) | (169) |
2024 | 2023 | |
£m | £m | |
Profit before income tax on continuing operations | 503 | 661 |
Profit before income tax on discontinued operations (note 30(b)) | – | 11 |
Share of profit of equity accounted investments, net of tax | (2) | (2) |
Profit before tax and share of profit of equity accounted investments, net of tax | 501 | 670 |
Income tax at the UK corporation tax rate of 25.0% (2022/23: 19.5%) | (125) | (131) |
Effect of additional taxes and tax rates in overseas jurisdictions | (1) | (47) |
Impact of tax credits | 9 | 23 |
Non-deductible expenses | (13) | (34) |
Non-taxable income | 6 | 2 |
Recognition of previously unrecognised deferred tax assets | 4 | 1 |
Deferred tax not recognised | (4) | (2) |
Adjustment in respect of prior years | 9 | 23 |
Effect of change in corporation tax rates | (3) | (4) |
Income tax expense – total Group | (118) | (169) |
Tax credit/ | Tax credit/ | |||||
Gross | (charge) | Net | Gross | (charge) | Net | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | £m | £m | |
Actuarial (loss)/gain on employee benefits | (2) | 1 | (1) | 11 | (2) | 9 |
Foreign currency translation differences | (147) | – | (147) | 194 | – | 194 |
Reclassification to income statement on asset write down | – | – | – | (3) | – | (3) |
Movements in cash flow hedges | (211) | 41 | (170) | (645) | 149 | (496) |
Movement in net investment hedge | 41 | 2 | 43 | (74) | – | (74) |
Other comprehensive (expense)/income for the year | (319) | 44 | (275) | (517) | 147 | (370) |
Issue of share capital | 7 | – | 7 | 4 | – | 4 |
Employee share trust | (4) | – | (4) | (8) | – | (8) |
Share-based payments | (2) | (2) | (4) | 15 | (2) | 13 |
Dividends paid to Group shareholders | (247) | – | (247) | (289) | – | (289) |
Other comprehensive (expense)/income and changes in equity | (565) | 42 | (523 ) | (795) | 145 | (650) |
2024 | 2023 | |
Profit from continuing operations attributable to ordinary shareholders | £385m | £492m |
Weighted average number of ordinary shares | 1,374m | 1,376m |
Basic earnings per share | 28.0p | 35.8p |
2024 | 2023 | |
Profit from continuing operations attributable to ordinary shareholders | £385m | £492m |
Weighted average number of ordinary shares | 1,374m | 1,376m |
Potentially dilutive shares issuable under share-based payment arrangements | 7m | 10m |
Weighted average number of ordinary shares (diluted) | 1,381m | 1,386m |
Diluted earnings per share | 27.9p | 35.5p |
2024 | 2023 | |||
Basic | Diluted | Basic | Diluted | |
pence per | pence per | pence per | pence per | |
share | share | share | share | |
Earnings per share from continuing operations | 28.0p | 27.9p | 35.8p | 35.5p |
Earnings per share from discontinued operations (note 30(b)) | – | – | 0.8p | 0.8p |
Earnings per share from continuing and discontinued operations | 28.0p | 27.9p | 36.6p | 36.3p |
2024 | 2023 | |||||
Basic | Diluted | Basic | Diluted | |||
pence | pence | pence | pence | |||
£m | per share | per share | £m | per share | per share | |
Basic earnings | 385 | 28.0p | 27.9p | 492 | 35.8p | 35.5p |
Add back: | ||||||
Amortisation of intangible assets | 98 | 7.1p | 7.0p | 113 | 8.1p | 8.1p |
Tax credit on amortisation | (26) | (1.9p) | (1.9p) | (25) | (1.8p) | (1.8p) |
Adjusting items, before tax | (1) | (0.1p) | (0.1p) | 15 | 1.1p | 1.1p |
Tax on adjusting items and adjusting tax items | (1) | – | – | (3) | (0.2p) | (0.2p) |
Adjusted earnings | 455 | 33.1p | 32.9p | 592 | 43.0p | 42.7p |
2024 | 2023 | |||
Pence | Pence | |||
per share | £m | per share | £m | |
2022/23 interim dividend – paid | – | – | 6.0p | 83 |
2022/23 final dividend – paid | – | – | 12.0p | 165 |
2023/24 interim dividend – declared and paid | – | – | ||
2023/24 final dividend – proposed | 12.0p | 166 | – | – |
2024 | 2023 | |
£m | £m | |
Paid during the year | 247 | 289 |
Intellectual | Customer | Carbon | |||||
Goodwill | Software | property | relationships | credits | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Cost | |||||||
At 1 May 2023 | 2,285 | 189 | 23 | 1,354 | 17 | 60 | 3,928 |
Acquisitions | 5 | – | – | 5 | – | – | 10 |
Additions | – | 25 | 2 | – | 25 | – | 52 |
Disposals | (1) | (7) | (1) | – | (25) | (1) | (35) |
Reclassification | – | 6 | 1 | – | – | 1 | 8 |
Currency translation | (46) | (5) | (1) | (32) | – | – | (84) |
At 30 April 2024 | 2,243 | 208 | 24 | 1,327 | 17 | 60 | 3,879 |
Amortisation and impairment | |||||||
At 1 May 2023 | (17) | (126) | (16) | (798) | – | (44) | (1,001) |
Amortisation | – | (15) | (2) | (74) | – | (7) | (98) |
Disposals | – | 6 | – | – | – | 1 | 7 |
Currency translation | – | 3 | 1 | 20 | – | – | 24 |
At 30 April 2024 | (17) | (132) | (17) | (852) | – | (50) | (1,068) |
Carrying amount | |||||||
At 1 May 2023 | 2,268 | 63 | 7 | 556 | 17 | 16 | 2,927 |
At 30 April 2024 | 2,226 | 76 | 7 | 475 | 17 | 10 | 2,811 |
Intellectual | Customer | Carbon | |||||
Goodwill | Software | property | relationships | credits | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Cost | |||||||
At 1 May 2022 | 2,210 | 182 | 21 | 1,301 | 14 | 41 | 3,769 |
Additions | – | 3 | 1 | – | 2 | 24 | 30 |
Disposals | – | (4) | – | – | – | (1) | (5) |
Reclassification | – | 4 | (1) | – | – | (4) | (1) |
Currency translation | 75 | 4 | 2 | 53 | 1 | – | 135 |
At 30 April 2023 | 2,285 | 189 | 23 | 1,354 | 17 | 60 | 3,928 |
Amortisation and impairment | |||||||
At 1 May 2022 | (17) | (106) | (12) | (703) | – | (25) | (863) |
Amortisation | – | (20) | (3) | (80) | – | (10) | (113) |
Disposals | – | 4 | – | – | – | 1 | 5 |
Reclassification | – | – | 1 | – | – | 3 | 4 |
Currency translation | – | (4) | (2) | (15) | – | (13) | (34) |
At 30 April 2023 | (17) | (126) | (16) | (798) | – | (44) | (1,001) |
Carrying amount | |||||||
At 1 May 2022 | 2,193 | 76 | 9 | 598 | 14 | 16 | 2,906 |
At 30 April 2023 | 2,268 | 63 | 7 | 556 | 17 | 16 | 2,927 |
2024 | 2023 | |
£m | £m | |
Northern Europe | 398 | 405 |
Southern Europe | 1,035 | 1,068 |
Eastern Europe | 163 | 162 |
North America | 630 | 633 |
Total goodwill | 2,226 | 2,268 |
Northern | Southern | Eastern | North | |
Key assumptions by CGU | Europe | Europe | Europe | America |
Long-term growth rate at 30 April 2024 | 1.3% | 1.3% | 2.7% | 2.2% |
Long-term growth rate at 30 April 2023 | 1.4% | 1.3% | 2.8% | 1.8% |
Discount rate at 30 April 2024 | 10.3% | 11.7% | 12.0% | 10.1% |
Discount rate at 30 April 2023 | 10.5% | 12.4% | 12.8% | 10.1% |
Land and | Plant and | Fixtures | Under | ||
buildings | equipment | and fittings | construction | Total | |
£m | £m | £m | £m | £m | |
Cost | |||||
At 1 May 2023 | 1,173 | 3,634 | 110 | 498 | 5,415 |
Acquisitions | 2 | 4 | – | – | 6 |
Additions | 17 | 111 | 4 | 428 | 560 |
Disposals | (18) | (91) | (4) | (8) | (121) |
Reclassification | – | 4 | – | – | 4 |
Transfers | 43 | 265 | 14 | (322) | – |
Currency translation | (40) | (130) | (6) | (12) | (188) |
At 30 April 2024 | 1,177 | 3,797 | 118 | 584 | 5,676 |
Depreciation and impairment | |||||
At 1 May 2023 | (271) | (1,560) | (55) | – | (1,886) |
Acquisitions | – | (3) | – | – | (3) |
Depreciation charge | (35) | (202) | (10) | – | (247) |
Impairment | 1 | 3 | – | – | 4 |
Disposals | 9 | 82 | 3 | – | 94 |
Reclassification | – | (2) | – | – | (2) |
Transfers | (12) | 15 | (3) | – | – |
Currency translation | 20 | 83 | 4 | – | 107 |
At 30 April 2024 | (288) | (1,584) | (61) | – | (1,933) |
Carrying amount | |||||
At 1 May 2023 | 902 | 2,074 | 55 | 498 | 3,529 |
At 30 April 2024 | 889 | 2,213 | 57 | 584 | 3,743 |
Land and | Plant and | Fixtures | Under | ||
buildings | equipment | and fittings | construction | Total | |
£m | £m | £m | £m | £m | |
Cost | |||||
At 1 May 2022 | 1,043 | 3,260 | 93 | 297 | 4,693 |
Additions | 31 | 103 | 3 | 400 | 537 |
Disposals | (16) | (119) | (4) | – | (139) |
Reclassification | 32 | 6 | 2 | (5) | 35 |
Transfers | 20 | 181 | 7 | (208) | – |
Currency translation | 63 | 203 | 9 | 14 | 289 |
At 30 April 2023 | 1,173 | 3,634 | 110 | 498 | 5,415 |
Depreciation and impairment | |||||
At 1 May 2022 | (218) | (1,304) | (43) | – | (1,565) |
Depreciation charge | (30) | (201) | (10) | – | (241) |
Impairment | (4) | (20) | – | – | (24) |
Disposals | 11 | 89 | 4 | – | 104 |
Reclassification | – | 5 | – | – | 5 |
Currency translation | (30) | (129) | (6) | – | (165) |
At 30 April 2023 | (271) | (1,560) | (55) | – | (1,886) |
Carrying amount | |||||
At 1 May 2022 | 825 | 1,956 | 50 | 297 | 3,128 |
At 30 April 2023 | 902 | 2,074 | 55 | 498 | 3,529 |
Land and | Plant and | Fixtures | ||
buildings | equipment | and fittings | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 1 May 2023 | 197 | 215 | – | 412 |
Additions | 50 | 52 | – | 102 |
Disposals | (33) | (31) | – | (64) |
Currency translation | (4) | (6) | – | (10) |
At 30 April 2024 | 210 | 230 | – | 440 |
Depreciation and impairment | ||||
At 1 May 2023 | (82) | (106) | – | (188) |
Depreciation charge | (33) | (43) | – | (76) |
Disposals | 26 | 30 | – | 56 |
Currency translation | 2 | 3 | – | 5 |
At 30 April 2024 | (87) | (116) | – | (203) |
Carrying amount | ||||
At 1 May 2023 | 115 | 109 | – | 224 |
At 30 April 2024 | 123 | 114 | – | 237 |
Land and | Plant and | Fixtures | ||
buildings | equipment | and fittings | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 1 May 2022 | 186 | 189 | 1 | 376 |
Additions | 75 | 61 | – | 136 |
Disposals | (37) | (43) | (1) | (81) |
Reclassification | (32) | 1 | – | (31) |
Currency translation | 5 | 7 | – | 12 |
At 30 April 2023 | 197 | 215 | – | 412 |
Depreciation and impairment | ||||
At 1 May 2022 | (72) | (105) | – | (177) |
Depreciation charge | (32) | (39) | – | (71) |
Disposals | 24 | 42 | – | 66 |
Currency translation | (2) | (4) | – | (6) |
At 30 April 2023 | (82) | (106) | – | (188) |
Carrying amount | ||||
At 1 May 2022 | 114 | 84 | 1 | 199 |
At 30 April 2023 | 115 | 109 | – | 224 |
2024 | 2023 | |
£m | £m | |
At beginning of the year | 224 | 203 |
Additions | 102 | 136 |
Accretion of interest | 12 | 11 |
Payments | (84) | (117) |
Early termination | (10) | (15) |
Currency translation | (5) | 6 |
At end of the year | 239 | 224 |
Current | 75 | 70 |
Non-current | 164 | 154 |
239 | 224 |
2024 | 2023 | |
£m | £m | |
At beginning of the year | 17 | 17 |
Dividends | (2) | (2) |
Share of profit of equity accounted investments, net of tax | 2 | 2 |
RKTK reversal of impairment | 10 | – |
RKTK disposal | (10) | – |
At end of the year | 17 | 17 |
Principal country | Ownership interest | |||
Nature of business | of operation | 2024 | 2023 | |
PrJSC ‘Rubezhnoye Cardboard and Package Mill’ | Paper and packaging | Ukraine | – | 49.6% |
Philcorr LLC | Packaging | USA | 40.0% | 40.0% |
Philcorr Vineland LLC | Packaging | USA | 40.0% | 40.0% |
Cartonajes Santander, S.L. | Packaging | Spain | 39.6% | 39.6% |
Cartonajes Cantabria S.L. | Packaging | Spain | 39.6% | 39.6% |
Euskocarton, S.L. | Packaging | Spain | 39.6% | 39.6% |
Industria Cartonera Asturiana S.L. | Packaging | Spain | 39.6% | 39.6% |
2024 | 2023 | |
£m | £m | |
Current assets | 16 | 14 |
Non-current assets | 12 | 13 |
Current liabilities | (6) | (5) |
Non-current liabilities | (4) | (5) |
Revenue | 82 | 98 |
Profit after tax | 12 | 4 |
Other comprehensive income | – | 1 |
Total comprehensive income | 12 | 5 |
2024 | 2023 | |
£m | £m | |
Investments | 11 | 10 |
Restricted cash | 6 | 7 |
17 | 17 |
2024 | 2023 | |
£m | £m | |
Raw materials and consumables | 366 | 374 |
Work in progress | 24 | 26 |
Finished goods | 201 | 219 |
591 | 619 |
2024 | 2023 | |||
Non- | Non- | |||
current | Current | current | Current | |
£m | £m | £m | £m | |
Trade receivables | – | 900 | – | 1,060 |
Loss allowance | – | (28) | – | (31) |
Prepayments and accrued income | 4 | 78 | 1 | 77 |
Other deposits | – | 29 | – | 30 |
Other receivables | – | 151 | – | 120 |
4 | 1,130 | 1 | 1,256 |
Of which past due | |||||||
Current | 1 month | 1–3 | 3–6 | 6–12 | More than | ||
Total | (not past due) | or less | months | months | months | 12 months | |
£m | £m | £m | £m | £m | £m | £m | |
At 30 April 2024 | |||||||
Gross trade receivables | 900 | 862 | 5 | 6 | 1 | 2 | 24 |
Weighted average loss rate | 3.1% | 0.5% | 20.0% | – | – | 50.0% | 91.7% |
Loss allowance | (28) | (4) | (1) | – | – | (1) | (22) |
At 30 April 2023 | |||||||
Gross trade receivables | 1,060 | 971 | 53 | 7 | 3 | 2 | 24 |
Weighted average loss rate | 2.9% | 0.4% | 3.8% | 28.6% | 33.3% | – | 91.7% |
Loss allowance | (31) | (4) | (2) | (2) | (1) | – | (22) |
2024 | 2023 | |
£m | £m | |
At beginning of the year | (31) | (30) |
Amounts written off | 2 | 2 |
Net remeasurement of loss allowance | – | (2) |
Currency translation | 1 | (1) |
At end of the year | (28) | (31) |
2024 | 2023 | |||
Non- | Non- | |||
current | Current | current | Current | |
£m | £m | £m | £m | |
Trade payables | – | 1,253 | – | 1,572 |
Interest payable | – | 57 | – | 16 |
Other non-trade payables and accrued expenses | 31 | 509 | 34 | 665 |
31 | 1,819 | 34 | 2,253 |
Foreign exchange, | |||||
Continuing | fair value and | ||||
At 30 April | operations | non-cash | At 30 April | ||
2023 | cash flow | movements | 2024 | ||
Note | £m | £m | £m | £m | |
Cash and cash equivalents | 472 | 44 | (17) | 499 | |
Overdrafts | (104) | 14 | 1 | (89) | |
Net cash and cash equivalents | 19 | 368 | 58 | (16) | 410 |
Other investments – restricted cash | 14 | 6 | 1 | – | 7 |
Other deposits | 30 | (1) | – | 29 | |
Borrowings – after one year | (1,742) | (738) | 440 | (2,040) | |
Borrowings – within one year | (74) | 70 | (393) | (397) | |
Lease liabilities | 12 | (224) | 72 | (87) | (239) |
Derivative financial instruments | |||||
Assets | – | 2 | (2) | – | |
Liabilities | – | – | – | – | |
(2,004) | (594) | (42) | (2,640) | ||
Net debt – reported basis | (1,636) | (536) | (58) | (2,230) | |
IFRS 16 lease liabilities | 220 | 236 | |||
Net debt excluding IFRS 16 liabilities | (1,416) | (1,994) |
2024 | 2023 | |
£m | £m | |
Bank balances | 437 | 466 |
Short-term deposits | 62 | 6 |
Cash and cash equivalents (consolidated statement of financial position) | 499 | 472 |
Bank overdrafts | (89) | (104) |
Net cash and cash equivalents (consolidated statement of cash flows) | 410 | 368 |
2024 | 2023 | |||||
Non- | Non- | |||||
Current | current | Total | Current | current | Total | |
£m | £m | £m | £m | £m | £m | |
Bank and other loans 1 | (2) | (7) | (9) | (42) | (299) | (341) |
Commercial paper | – | – | – | (24) | – | (24) |
Medium-term notes and other fixed-term debt | ||||||
€452.4m medium-term note 1.375% coupon July 2024 | (387) | – | (387) | – | (660) | (660) |
€10m term loan 1.4% coupon September 2025 | (8) | (1) | (9) | (8) | (9) | (17) |
€600m medium-term note 0.85% coupon September 2026 | – | (511) | (511) | – | (525) | (525) |
€850m medium-term note 4.375% coupon July 2027 | – | (721) | (721) | – | – | – |
£250m medium-term note 2.875% coupon July 2029 | – | (249) | (249) | – | (249) | (249) |
€650m medium-term note 4.5% coupon July 2030 | – | (551) | (551) | – | – | – |
(397) | (2,040) | (2,437) | (74) | (1,742) | (1,816) |
2024 | 2023 | |
£m | £m | |
Expiring within one year | 300 | – |
Expiring between one and two years | 51 | 800 |
Expiring between two and five years | 1,100 | 855 |
Expiring after five years | – | – |
1,451 | 1,655 |
2024 | |||||
1 year | 1–2 | 2–5 | More than | ||
or less | years | years | 5 years | Total | |
£m | £m | £m | £m | £m | |
Borrowings | |||||
Fixed rate | (397) | (4) | (1,234) | (802) | (2,437) |
Floating rate | – | – | – | – | – |
Total borrowings | (397) | (4) | (1,234) | (802) | (2,437) |
2023 | |||||
1 year | 1–2 | 2–5 | More than | ||
or less | years | years | 5 years | Total | |
£m | £m | £m | £m | £m | |
Borrowings | |||||
Fixed rate | (74) | (672) | (523) | (249) | (1,518) |
Floating rate | – | – | (298) | – | (298) |
Total borrowings | (74) | (672) | (821) | (249) | (1,816) |
2024 | |||||
Sterling | Euro | US dollar | Other | Total | |
£m | £m | £m | £m | £m | |
Borrowings | |||||
Fixed rate | (153) | (2,160) | (124) | – | (2,437) |
Floating rate | – | – | – | – | – |
Net cash and cash equivalents (including bank overdrafts) | (153) | (2,160) | (124) | – | (2,437) |
Floating rate | 38 | 204 | 6 | 162 | 410 |
Net borrowings at 30 April 2024 | (115) | (1,956) | (118) | 162 | (2,027) |
2023 | |||||
Sterling | Euro | US dollar | Other | Total | |
£m | £m | £m | £m | £m | |
Borrowings | |||||
Fixed rate | (98) | (1,187) | (232) | (1) | (1,518) |
Floating rate | (210) | (88) | – | – | (298) |
Net cash and cash equivalents (including bank overdrafts) | (308) | (1,275) | (232) | (1) | (1,816) |
Floating rate | (23) | 240 | 13 | 138 | 368 |
Net borrowings at 30 April 2023 | (331) | (1,035) | (219) | 137 | (1,448) |
1 year | 1–2 | 2–5 | More than | ||
or less | years | years | 5 years | Total | |
£m | £m | £m | £m | £m | |
At 30 April 2023 | (70) | (51) | (73) | (30) | (224) |
At 30 April 2024 | (75) | (54) | (78) | (32) | (239) |
Sterling | Euro | US dollar | Other | Total | |
£m | £m | £m | £m | £m | |
At 30 April 2023 | (55) | (109) | (34) | (26) | (224) |
At 30 April 2024 | (54) | (103) | (38) | (44) | (239) |
Acquisitions | New leases | ||||||
At 1 May | Financing | and | and early | Movements | At 30 Apr | ||
2023 | cash flows | divestments | termination | in fair value | Other | 2024 | |
£m | £m | £m | £m | £m | £m | £m | |
Bank and other loans, including commercial paper | (365) | 357 | – | – | – | (1) | (9) |
Medium-term notes and other fixed-term debt | (1,451) | (1,025) | – | – | – | 48 | (2,428) |
Lease liabilities | (224) | 72 | – | (86) | – | (1) | (239) |
Total liabilities from financing activities | (2,040) | (596) | – | (86) | – | 46 | (2,676) |
Acquisitions | New leases | ||||||
At 1 May | Financing | and | and early | Movements | At 30 Apr | ||
2022 | cash flows | divestments | termination | in fair value | Other | 2023 | |
£m | £m | £m | £m | £m | £m | £m | |
Bank and other loans, including commercial paper | (43) | (316) | – | – | – | (6) | (365) |
Medium-term notes and other fixed-term debt | (2,029) | 663 | – | – | – | (85) | (1,451) |
Lease liabilities | (203) | 106 | – | (121) | – | (6) | (224) |
Derivative financial instruments related to hedging of financial liabilities (note 18) | |||||||
Assets | 12 | (14) | – | – | 2 | – | – |
Liabilities | – | – | – | – | – | – | – |
Total liabilities from financing activities | (2,263) | 439 | – | (121) | 2 | (97) | (2,040) |
2024 | 2023 | ||||
Carrying | Carrying | ||||
amount | Fair value | amount | Fair value | ||
Category | £m | £m | £m | £m | |
Financial assets | |||||
Cash and cash equivalents | Amortised cost | 499 | 499 | 472 | 472 |
Restricted cash | Amortised cost | 6 | 6 | 7 | 7 |
Fair value through other comprehensive | |||||
Other investments | income | 11 | 11 | 10 | 10 |
Trade and other receivables | Amortised cost | 1,134 | 1,134 | 1,257 | 1,257 |
Derivative financial instruments | Fair value – hedging instruments | 79 | 79 | 319 | 319 |
Total financial assets | 1,729 | 1,729 | 2,065 | 2,065 | |
Financial liabilities | |||||
Trade and other payables | Amortised cost, except as detailed below | (1,850) | (1,850) | (2,287) | (2,287) |
Bank and other loans | Amortised cost | (9) | (9) | (341) | (341) |
Commercial paper | Amortised cost | – | – | (24) | (24) |
Medium-term notes and other fixed-term debt | Amortised cost | (2,428) | (2,382) | (1,451) | (1,384) |
Lease liabilities | Amortised cost | (239) | (239) | (224) | (224) |
Bank overdrafts | Amortised cost | (89) | (89) | (104) | (104) |
Derivative financial instruments | Fair value – hedging instruments | (193) | (193) | (368) | (368) |
Total financial liabilities | (4,808) | (4,762) | (4,799) | (4,732) |
Assets | Liabilities | Net | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | |
Derivatives held to hedge future transactions: | ||||||
Forward foreign exchange contracts | – | 1 | – | (2) | – | (1) |
Energy and carbon certificate costs | 79 | 318 | (193) | (366) | (114) | (48) |
Total derivative financial instruments | 79 | 319 | (193) | (368) | (114) | (49) |
Current | 64 | 154 | (122) | (319) | (58) | (165) |
Non-current | 15 | 165 | (71) | (49) | (56) | 116 |
79 | 319 | (193) | (368) | (114) | (49) |
Foreign | |||
Commodity risk | exchange risk | Total | |
£m | £m | £m | |
Balance at 1 May 2022 | 609 | – | 609 |
Gain/(loss) on designated cash flow hedges: | |||
Cross-currency swaps | – | 7 | 7 |
Commodity contracts | (78) | – | (78) |
Forward foreign exchange contracts | – | (1) | (1) |
Loss/(gain) reclassified from equity to the income statement: | |||
Cross-currency swaps | – | (8) | (8) |
Commodity contracts | (565) | – | (565) |
Deferred tax | 149 | – | 149 |
At 30 April 2023 | 115 | (2) | 113 |
Gain/(loss) on designated cash flow hedges: | |||
Commodity contracts | (237) | – | (237) |
Forward foreign exchange contracts | – | 1 | 1 |
Loss/(gain) reclassified from equity to the income statement: | |||
Commodity contracts | 25 | – | 25 |
Deferred tax | 41 | – | 41 |
At 30 April 2024 | (56) | (1) | (57) |
2024 | 2023 | |
£m | £m | |
Operating costs | 25 | (565) |
Finance costs | – | (8) |
Total pre-tax loss/(gain) reclassified from equity to the income statement during the year | 25 | (573) |
2024 | 2023 | |
£m | £m | |
Net debt | 2,230 | 1,636 |
Total equity | 3,949 | 4,087 |
Managed capital | 6,179 | 5,723 |
2024 | 2023 | |
£m | £m | |
Impact on profit of increase in market interest rates of 100 basis points | (6) | (2) |
2024 | 2023 | |||
EUR | USD | EUR | USD | |
£m | £m | £m | £m | |
Trade receivables | 636 | 64 | 769 | 65 |
Trade payables | (1,183) | (74) | (1,392) | (177) |
Net borrowings 1 | (1,956) | (118) | (1,035) | (219) |
2024 | 2023 | |||
Average | Closing | Average | Closing | |
Euro | 1.161 | 1.170 | 1.152 | 1.136 |
US dollar | 1.258 | 1.254 | 1.201 | 1.247 |
2024 | 2023 | |||
Impact on | Impact on | Impact on | Impact on | |
profit | total equity | profit | total equity | |
£m | £m | £m | £m | |
10% strengthening of sterling | – | 25 | – | 30 |
10% weakening of sterling | – | (31) | – | (37) |
2024 | 2023 | |||
Impact on | Impact on | Impact on | Impact on | |
profit | total equity | profit | total equity | |
£m | £m | £m | £m | |
10% increase in electricity prices | – | – | – | 8 |
10% increase in gas prices | – | 25 | – | 44 |
10% increase in carbon certificate prices | – | 5 | – | 7 |
Contractual repayments | ||||
1 year | 1–5 | More than | ||
Total | or less | years | 5 years | |
At 30 April 2024 | £m | £m | £m | £m |
Non-derivative financial liabilities | ||||
Trade and other payables | 1,850 | 1,819 | 31 | – |
Bank and other loans | 9 | 2 | 7 | – |
Medium-term notes and other fixed-term debt | 2,441 | 395 | 1,240 | 806 |
Lease liabilities | 271 | 77 | 150 | 44 |
Bank overdrafts | 89 | 89 | – | – |
Interest payments on borrowings | 364 | 74 | 233 | 57 |
Total non-derivative financial liabilities | 5,024 | 2,456 | 1,661 | 907 |
Contractual repayments | ||||
1 year | 1–5 | More than | ||
Total | or less | years | 5 years | |
At 30 April 2023 | £m | £m | £m | £m |
Non-derivative financial liabilities | ||||
Trade and other payables | 2,287 | 2,253 | 34 | – |
Bank and other loans | 343 | 42 | 301 | – |
Commercial paper | 24 | 24 | – | – |
Medium-term notes and other fixed-term debt | 1,455 | 8 | 1,197 | 250 |
Lease liabilities | 264 | 72 | 143 | 49 |
Bank overdrafts | 104 | 104 | – | – |
Interest payments on borrowings | 88 | 21 | 45 | 22 |
Total non-derivative financial liabilities | 4,565 | 2,524 | 1,720 | 321 |
Contractual payments/(receipts) | ||||
1 year | 1–5 | More than | ||
Total | or less | years | 5 years | |
At 30 April 2024 | £m | £m | £m | £m |
Derivative financial liabilities | ||||
Energy derivatives | 199 | 124 | 75 | – |
Forward foreign exchange contracts: | ||||
Payments | 73 | 69 | 4 | – |
Receipts | (72) | (68) | (4) | – |
Total derivative financial liabilities | 200 | 125 | 75 | – |
Contractual payments/(receipts) | ||||
1 year | 1–5 | More than | ||
Total | or less | years | 5 years | |
At 30 April 2023 | £m | £m | £m | £m |
Derivative financial liabilities | ||||
Energy derivatives | 374 | 322 | 52 | – |
Forward foreign exchange contracts: | ||||
Payments | 277 | 277 | – | – |
Receipts | (271) | (271) | – | – |
Total derivative financial liabilities | 380 | 328 | 52 | – |
Property, plant and | ||||||||||
equipment and | Employee benefits | Tax | ||||||||
intangible assets | including pensions | losses | Other | Total | ||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At beginning of the year | (296) | (302) | 19 | 27 | 50 | 58 | (24) | (172) | (251) | (389) |
Credit/(charge) for the year: | ||||||||||
– continuing | (12) | 12 | (5) | (5) | 17 | (7) | 14 | 2 | 14 | 2 |
Recognised directly in equity | – | – | (1) | (4) | – | – | 41 | 149 | 40 | 145 |
Currency translation | 5 | (6) | (2) | 1 | 1 | (1) | 3 | (3) | 7 | (9) |
At end of the year | (303) | (296) | 11 | 19 | 68 | 50 | 34 | (24) | (190) | (251) |
2024 | 2023 | |
£m | £m | |
Deferred tax liabilities | (213) | (262) |
Deferred tax assets | 23 | 11 |
Net deferred tax | (190) | (251) |
Carbon | ||||
Restructuring | Credits | Other | Total | |
£m | £m | £m | £m | |
At 1 May 2023 | 24 | 3 | 38 | 65 |
Acquisitions | – | – | 1 | 1 |
Charged to income | 7 | 34 | 6 | 47 |
Credited to income | – | – | (16) | (16) |
Utilised | (27) | – | – | (27) |
Currency translation | – | (1) | (1) | (2) |
At 30 April 2024 | 4 | 36 | 28 | 68 |
Non-current | – | – | 8 | 8 |
Current | 4 | 36 | 20 | 60 |
At 30 April 2024 | 4 | 36 | 28 | 68 |
Number of shares | ||||
2024 | 2023 | 2024 | 2023 | |
millions | millions | £m | £m | |
Ordinary equity shares of 10 pence each: | ||||
Issued, allotted, called up and fully paid | 1,379 | 1,377 | 138 | 138 |
Total | UK | Overseas | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Balance sheet | £m | £m | £m | £m | £m | £m |
Present value of post-retirement obligations | (840) | (893) | (717) | (772) | (123) | (121) |
Government issued nominal bonds | 128 | 120 | 128 | 120 | – | – |
Government issued index-linked bonds | 468 | 403 | 468 | 403 | – | – |
Equities/multi-strategy | 27 | 65 | 12 | 52 | 15 | 13 |
Debt instruments | 368 | 230 | 344 | 205 | 24 | 25 |
Derivatives | (1) | 233 | (1) | 233 | – | – |
Real estate | 1 | 1 | – | – | 1 | 1 |
Cash and cash equivalents | 22 | 9 | 21 | 9 | 1 | – |
Other | 157 | 72 | 139 | 54 | 18 | 18 |
Debt (repurchase agreements) used to fund liability driven investments | (350) | (285) | (350) | (285) | – | – |
820 | 848 | 761 | 791 | 59 | 57 | |
Net post-retirement plan (deficit)/surplus | (20) | (45) | 44 | 19 | (64) | (64) |
Other employee benefit liabilities | (12) | (10) | – | – | (12) | (10) |
Total employee benefit (deficit)/surplus | (32) | (55) | 44 | 19 | (76) | (74) |
Related deferred tax asset/(liability) | 7 | 14 | (11) | (5) | 18 | 19 |
Net employee benefit (deficit)/surplus | (25) | (41) | 33 | 14 | (58) | (55) |
2024 | 2023 | |
£m | £m | |
Schemes’ liabilities at beginning of the year | (903) | (1,199) |
Interest cost | (41) | (34) |
Service cost recognised in the consolidated income statement | (5) | (6) |
Member contributions | – | (1) |
Pension payments | 53 | 53 |
Unfunded benefits paid | 8 | 8 |
Actuarial gains – financial assumptions | 16 | 270 |
Actuarial gains/(losses) – experience | 13 | (17) |
Actuarial gains – demographic | 3 | 29 |
Currency translation | 4 | (6) |
Schemes’ liabilities at end of the year | (852) | (903) |
2024 | 2023 | |
£m | £m | |
Schemes’ assets at beginning of the year | 848 | 1,113 |
Employer contributions | 21 | 23 |
Member contributions | – | – |
Interest income | 40 | 33 |
Actuarial losses | (34) | (271) |
Pension payments | (53) | (53) |
Currency translation | (2) | 3 |
Schemes’ assets at end of the year | 820 | 848 |
Within 5 | 6 to 10 | 11 to 20 | 21 to 30 | 31 to 40 | 41 to 50 | Over 50 | |
years | years | years | years | years | years | years | |
At 30 April 2024 | £m | £m | £m | £m | £m | £m | £m |
Projected benefit payments | 278 | 305 | 578 | 421 | 230 | 73 | 11 |
2024 | 2023 | |
Discount rate for scheme liabilities | 5.4% | 5.0% |
Inflation | 3.3% | 3.2% |
Pre-retirement pension increases | 2.9% | 2.8% |
Future pension increases for pre 30 April 2005 service | 2.9% | 2.8% |
Future pension increases for post 30 April 2005 service | 2.1% | 2.1% |
2024 | 2023 | |||
Male | Female | Male | Female | |
Life expectancy at age 65 | ||||
Member currently aged 65 | 20.7 | 23.1 | 20.9 | 23.3 |
Member currently aged 45 | 21.7 | 24.4 | 21.9 | 24.7 |
Increase in | |
pension liability | |
£m | |
0.5% decrease in discount rate | (45) |
0.5% increase in inflation | (32) |
0.5% pre-retirement pension increases | (10) |
0.5% CPI 5% on pre 30 April 2005 service | (24) |
0.5% CPI 2.5% on post 30 April 2005 service | (5) |
1 year increase in life expectancy | (24) |
Total | ||
2024 | 2023 | |
£m | £m | |
Post-retirement benefits current service cost | (5) | (6) |
Total service cost | (5) | (6) |
Net interest cost on net pension liability | (1) | (1) |
Pension Protection Fund levy | – | – |
Employment benefit net finance expense | (1) | (1) |
Total expense recognised in the consolidated income statement | (6) | (7) |
Items recognised in other comprehensive income | ||
Remeasurement of defined benefit obligation | 32 | 282 |
Return on plan assets excluding amounts included in employment benefit net finance expense | (34) | (271) |
Total (losses)/gains recognised in other comprehensive income | (2) | 11 |
Options outstanding | Options exercisable | |||||
Weighted | ||||||
average | Weighted | Weighted | ||||
remaining | average | average | ||||
Number | Option price | contract life | exercise | Number | exercise | |
of shares | range (p) | (years) | price (p) | exercisable | price (p) | |
Performance Share Plan | 10,885,792 | Nil | 0.7 | Nil | 428,199 | Nil |
Deferred Share Bonus Plan | 2,725,827 | Nil | 1.3 | Nil | 48,225 | Nil |
Sharesave Plan | 9,270,969 | 235.0-412.0 | 2.0 | 267.7 | 1,104,273 | 324.7 |
Performance | Deferred Share | Sharesave | ||||
Share Plan | Bonus Plan | Plan | ||||
Weighted | Weighted | Weighted | ||||
average | average | average | ||||
exercise | Options | exercise | Options | exercise | Options | |
202 4 | price (p) | (‘000s) | price (p) | (‘000s) | price (p) | (‘000s) |
At 1 May 2023 | Nil | 10,154 | Nil | 2,132 | 321.6 | 6,278 |
Granted | Nil | 4,687 | Nil | 1,022 | 235.0 | 5,733 |
Exercised | Nil | (2,214) | Nil | (259) | 324.9 | (1,804) |
Lapsed | Nil | (1,741) | Nil | (169) | 318.2 | (936) |
At 30 April 2024 | Nil | 10,886 | Nil | 2,726 | 267.7 | 9,271 |
Exercisable at 30 April 2024 | Nil | 428 | Nil | 48 | 324.7 | 1,104 |
Performance | Deferred Share | Sharesave | ||||
Share Plan | Bonus Plan | Plan | ||||
Weighted | Weighted | Weighted | ||||
average | average | average | ||||
exercise | Options | exercise | Options | exercise | Options | |
2023 | price (p) | (‘000s) | price (p) | (‘000s) | price (p) | (‘000s) |
At 1 May 2022 | Nil | 8,965 | Nil | 1,346 | 308.8 | 12,965 |
Granted | Nil | 4,235 | Nil | 1,219 | Nil | Nil |
Exercised | Nil | (4) | Nil | (319) | 285.0 | (4,214) |
Lapsed | Nil | (3,042) | Nil | (114) | 316.8 | (2,473) |
At 30 April 2023 | Nil | 10,154 | Nil | 2,132 | 321.6 | 6,278 |
Exercisable at 30 April 2023 | Nil | 73 | Nil | 308 | 266.0 | 1 |
2024 | 2023 | |
Continuing operations | £m | £m |
Profit for the year | 385 | 492 |
Adjustments for: | ||
Amortisation of intangible assets; acquisitions and divestments | 97 | 128 |
Cash outflow for adjusting items | (11) | (14) |
Depreciation | 323 | 312 |
(Profit)/loss on sale of non-current assets | (9) | 7 |
Share of profit of equity accounted investments, net of tax | (2) | (2) |
Employment benefit net finance expense | 1 | 1 |
Share-based payments | (2) | 15 |
Finance income | (14) | (2) |
Finance costs | 116 | 75 |
Other non-cash items | (13) | 24 |
Income tax expense | 118 | 169 |
Change in provisions | 7 | 19 |
Change in employee benefits | (24) | (25) |
Cash generation before working capital movement | 972 | 1,199 |
Changes in: | ||
Inventories | 6 | 99 |
Trade and other receivables | 88 | 15 |
Trade and other payables | (511) | (235) |
Working capital movement | (417) | (121) |
Cash generated from continuing operations | 555 | 1,078 |
2024 | 2023 | |
£m | £m | |
Profit for the year | 385 | 492 |
Income tax expense | 118 | 169 |
Share of profit of equity accounted investments, net of tax | (2) | (2) |
Net financing costs | 103 | 74 |
Amortisation of intangible assets; acquisitions and divestments | 97 | 128 |
Adjusted operating profit | 701 | 861 |
Depreciation | 323 | 312 |
Adjusted EBITDA | 1,024 | 1,173 |
Working capital movement | (417) | (121) |
Change in provisions | 7 | 19 |
Change in employee benefits | (24) | (25) |
Other | (24) | 46 |
Cash generated from operations before adjusting cash items | 566 | 1,092 |
Capital expenditure | (547) | (545) |
Proceeds from sale of property, plant and equipment and other investments | 41 | 19 |
Tax paid | (169) | (136) |
Net interest paid | (66) | (76) |
Free cash flow | (175) | 354 |
Cash outflow for adjusting items | (11) | (14) |
Dividends paid | (247) | (289) |
Acquisition of subsidiary businesses, net of cash and cash equivalents | (113) | – |
Divestment of equity accounted investments | 5 | – |
Other | (2) | (2) |
Net cash flow | (543) | 49 |
Proceeds from issue of share capital | 7 | 4 |
Net movement on debt | (536) | 53 |
Foreign exchange, fair value and other non-cash movements (note 18) | (58) | (205) |
Net debt movement – continuing operations | (594) | (152) |
Opening net debt | (1,636) | (1,484) |
Closing net debt – reported basis | (2,230) | (1,636) |
Year ended | Year ended | |
30 April 2024 | 30 April 2023 | |
£m | £m | |
Revenue | – | – |
Operating costs | – | – |
Operating profit before amortisation and adjusting items | – | – |
Amortisation of intangible assets | – | – |
Profit on disposal before tax | – | – |
Other pre-tax adjusting items | – | 11 |
Net finance cost | – | – |
Profit before income tax | – | 11 |
Income tax credit/(expense) | – | – |
Profit for the year from discontinued operations | – | 11 |
2024 | 2023 | |
Profit from discontinued operations attributable to ordinary shareholders | – | £11m |
Weighted average number of ordinary shares | 1,374m | 1,376m |
Basic earnings per share | – | 0.8p |
2024 | 2023 | |
Profit from discontinued operations attributable to ordinary shareholders | – | £11m |
Weighted average number of ordinary shares | 1,374m | 1,376m |
Potentially dilutive shares issuable under share-based payment arrangement | 7m | 10m |
Weighted average number of ordinary shares (diluted) | 1,381m | 1,386m |
Diluted earnings per share | – | 0.8p |
2024 | 2023 | |
£m | £m | |
Sales to equity accounted investees | 14 | 18 |
Purchases from equity accounted investees | 22 | 24 |
2024 | 2023 | |
£m | £m | |
Adjusted operating profit | 701 | 861 |
Revenue | 6,822 | 8,221 |
Return on sales | 10.3% | 10.5% |
2024 | 2023 | |
£m | £m | |
Capital employed at 30 April | 6,636 | 6,203 |
Currency inter-month and acquisition/divestment movements | (79) | (194) |
Last 12 months’ average capital employed | 6,557 | 6,009 |
Last 12 months’ adjusted operating profit | 701 | 861 |
Adjusted return on average capital employed | 10.7% | 14.3% |
2024 | 2023 | |
£m | £m | |
Net debt – reported basis (see note 18) | 2,230 | 1,636 |
IFRS 16 lease liabilities (see note 18) | (236) | (220) |
Adjustment to average rate | 7 | (17) |
Net debt – adjusted basis | 2,001 | 1,399 |
Adjusted EBITDA – last 12 months’ reported basis (continuing operations) | 1,024 | 1,173 |
Adjust to IAS 17 basis | (85) | (85) |
Acquisition and divestment effects | 3 | – |
Adjusted EBITDA – banking covenant basis | 942 | 1,088 |
Net debt/EBITDA | 2.1x | 1.3x |
2024 | 2023 | |
£m | £m | |
Growth capital expenditure | 186 | 275 |
Non-growth capital expenditure | 361 | 270 |
Total capital expenditure (note 28) | 547 | 545 |
Free cash flow (note 28) | (175) | 354 |
Tax paid (note 28) | 169 | 136 |
Net interest paid (note 28) | 66 | 76 |
Growth capital expenditure | 186 | 275 |
Change in employee benefits (note 28) | 24 | 25 |
Adjusted free cash flow | 270 | 866 |
Adjusted operating profit | 701 | 861 |
Cash conversion | 39% | 101% |
2024 | 2023 | |
£m | £m | |
Inventories (note 15) | 591 | 619 |
Trade and other receivables | 1,099 | 1,211 |
Trade and other payables | (1,696) | (2,105) |
Inter-month movements and exclusion of capital and acquisition and divestment-related items | 80 | 36 |
Last 12 months’ average working capital | 74 | (239) |
Last 12 months’ revenue | 6,822 | 8,221 |
Average working capital to sales | 1.1% | (2.9%) |
Adjusted | ||
operating | ||
Revenue | profit | |
£m | £m | |
Reported basis – comparative year ended 30 April 2023 | 8,221 | 861 |
Currency effects | (84) | (11) |
Constant currency basis – comparative year ended 30 April 2023 | 8,137 | 850 |
Organic growth | (1,315) | (149) |
Reported basis – year ended 30 April 2024 | 6,822 | 701 |
Return on sales – comparative year ended April 2023 – constant currency basis | 10.4% | |
£m | ||
Reported profit before tax comparative year ended 30 April 2023 | 661 | |
Currency effects | (10) | |
Constant currency profit before tax comparative year ended 30 April 2023 | 651 | |
Basic earnings per share from continuing operations for the comparative year ended 30 April 2023 – constant currency basis | £m | |
Profit from continuing operations | 492 | |
Currency effects | (9) | |
483 | ||
Weighted average number of ordinary shares | 1,376m | |
Basic earnings per share – constant currency basis | 35.1p |
Adjusted earnings per share for the comparative year ended 30 April 2023 – constant currency basis | £m |
Adjusted earnings | 592 |
Currency effects | (10) |
582 | |
Weighted average number of ordinary shares | 1,376m |
Adjusted earnings per share – constant currency basis | 42.3p |
2024 | 2023 | |
Adjusted earnings per share | 33.1p | 43.0p |
Total dividend | 18.0p | 18.0p |
Dividend cover | 1.8x | 2.4x |
Fully owned subsidiaries | Notes | Notes | Notes | ||
Argentina | Finland | DS Smith Paper Deutschland GmbH | DE7 | ||
Total Marketing Support Argentina SA | AR1 | DS Smith Packaging Baltic Holding Oy | FI1 | DS Smith Recycling Deutschland GmbH | DE4 |
Australia | DS Smith Packaging Finland Oy | FI1 | DS Smith Stange B.V. & Co. KG | DE8 | |
Total Marketing Support Pacific Pty Ltd | AU1 | DS Smith Packaging Pakkausjaloste Oy | FI2 | DS Smith Transport Services GmbH | DE7 |
Austria | Eastpac Oy | FI1 | Greece | ||
DS Smith Austria Holdings GmbH | AT1 | France | DS Smith Cretan Hellas S.A. | GR1 | |
DS Smith Packaging Austria | AT1 | DS Smith France | FR1 | DS Smith Hellas S.A. | GR2 |
Beteiligungsverwaltungs GmbH | DS Smith Hêtre Blanc | FR2 | Guatemala | ||
DS Smith Packaging Austria GmbH | AT2 | DS Smith Packaging Ales | FR3 | TMS Global Guatemala, Sociedad Anonima | GT1 |
DS Smith Packaging South East GmbH | AT1 | DS Smith Packaging Anjou | FR2 | Honduras | |
Belgium | DS Smith Packaging Atlantique | FR2 | Total Marketing Support Honduras, S.A. | HN1 | |
DS Smith Packaging Belgium N.V. | BE1 | DS Smith Packaging Bretagne | FR4 | Hungary | |
DS Smith Packaging Marketing N.V. | BE2 | DS Smith Packaging C.E.R.A. | FR5 | DS Smith Packaging Hungary Kft. | HU2 |
Bolivia | DS Smith Packaging Consumer | FR2 | Merpas Hungary Kft. | HU1 | |
TotalMarketing Support Bolivia S.A. | BO1 | DS Smith Packaging Contoire-Hamel | FR6 | India | |
Bosnia & Herzegovina | DS Smith Packaging Display and Services | FR2 | The Less Packaging Company India | IN1 | |
DS Smith Packaging BH d.o.o. Sarajevo | BA1 | DS Smith Packaging DPF | FR7 | Private Limited | |
DS Smith Recycling Bosnia d.o.o. | BA2 | DS Smith Packaging Durtal | FR8 | Total Marketing Support India Private | IN2 |
Brazil | DS Smith Packaging Fegersheim | FR9 | Limited | ||
Total Marketing Support Brazil Ltda | BR1 | DS Smith Packaging France | FR2 | Indonesia | |
Bulgaria | DS Smith Packaging Kaypac | FR10 | PT Total Marketing Support Indonesia | ID1 | |
DS Smith Bulgaria S.A. | c, BG1 | DS Smith Packaging Larousse | FR11 | Ireland | |
Canada | DS Smith Packaging Mehun-CIM | FR12 | DS Smith Ireland Treasury Designated | IR1 | |
TMS Canada 360 Inc. | CA1 | DS Smith Packaging Nord Est | FR1 | Activity Company | |
Chile | DS Smith Packaging Premium | FR13 | DS Smith Recycling Ireland Limited | IR2 | |
Total Marketing Support Chile SpA | CL1 | DS Smith Packaging Savoie | FR14 | Italy | |
China | DS Smith Packaging Seine Normandie | FR15 | DS Smith Holding Italia SpA | IT3 | |
DS Smith Shanghai Trading Ltd | CN1 | DS Smith Packaging Sud Est | FR16 | DS Smith Packaging Italia SpA | IT3 |
TMS Shanghai Trading Ltd | CN2 | DS Smith Packaging Sud Ouest | FR13 | DS Smith Paper Italia Srl | IT3 |
Colombia | DS Smith Packaging Systems | FR17 | DS Smith Recycling Italia Srl | IT2 | |
Total Marketing Support Colombia S A S | CO1 | DS Smith Packaging Velin | FR18 | Toscana Ondulati SpA | IT1 |
Croatia | DS Smith Packaging Vervins | FR2 | Japan | ||
Bilokalnik-IPA d.d. | HR1 | DS Smith Paper Coullons | FR19 | Total Marketing Support Japan Ltd | JP1 |
DS Smith Belišće Croatia d.o.o. | HR2 | DS Smith Paper Kaysersberg | FR20 | Kazakhstan | |
DS Smith Unijapapir Croatia d.o.o. | HR3 | DS Smith Paper Rouen | FR15 | Total Marketing Support Kazakhstan L.L.P. | KZ1 |
Czech Republic | DS Smith Recycling France | FR21 | Latvia | ||
DS Smith Packaging Czech Republic s.r.o. | CZ1 | Rowlandson France | FR1 | SIA DS Smith Packaging Latvia | LV1 |
Denmark | Tecnicarton France | FR22 | Lithuania | ||
DS Smith Packaging Denmark A/S | DK1 | Germany | UAB DS Smith Packaging Lithuania | LT1 | |
Ecuador | Bretschneider Verpackungen GmbH | h, DE2 | Luxembourg | ||
Total Marketing Support Ecuador TM-EC | EC1 | Delta Packaging Services GmbH | DE6 | DS Smith (Luxembourg) S.à r.l. | LU1 |
C.L. | DS Smith Packaging Arenshausen | DE3 | DS Smith Perch Luxembourg S.à r.l. | LU1 | |
Egypt | Mivepa GmbH | DS Smith Re S.A. | LU1 | ||
TMS Egypt LLC | EG1 | DS Smith Packaging Arnstadt GmbH | DE1 | Malaysia | |
Estonia | DS Smith Packaging Beteiligungen GmbH | DE8 | Total Marketing Support (360) Malaysia | MY1 | |
DS Smith Packaging Estonia AS | EE1 | DS Smith Packaging Deutschland Stiftung | DE5 | Sdn. Bhd. | |
DS Smith Packaging Deutschland Stiftung | DE8 | ||||
& Co KG |
Fully owned subsidiaries continued | Notes | Notes | Notes | ||||||||
Mexico | Romania | David S. Smith Nominees Limited | PSQ | ||||||||
Total Marketing Support 360 Mexico S.A de | MX1 | DS Smith Packaging Ghimbav S.R.L. | d, RO1 | D.W. Plastics (UK) Limited (00495461) 1 | PSQ | ||||||
C.V | DS Smith Packaging Romania S.R.L. | RO3 | DS Smith (UK) Limited (00501594) 1 | PSQ | |||||||
Morocco | DS Smith Paper Zarnesti. S.R.L. | b, RO2 | DS Smith America (UK) LLP (0C428961) 1 | PSQ | |||||||
Tecnicartón Tánger S.a.r.l. AU | MA1 | Serbia | DS Smith Business Services Limited | PSQ | |||||||
Netherlands | DS Smith Packaging Offset d.o.o. Valjevo | RS3 | The DS Smith Charitable Foundation | PSQ | |||||||
David S. Smith (Netherlands) B.V. | NL2 | DS Smith Inos Papir Servis d.o.o. | RS1 | DS Smith Corrugated Packaging Limited | PSQ | ||||||
DS Smith B.V. | PSQ | DS Smith Packaging d.o.o. Kruševac | RS2 | DS Smith | Display Holding | Limited | (00382678) | PSQ | |||
DS Smith Baars B.V. | DE8 | Papir Servis DP d.o.o. Kruševac | RS2 | DS Smith Dormant Five Limited | PSQ | ||||||
DS Smith De Hoop Holding B.V. | NL2 | Slovakia | DS Smith Euro Finance Limited (05987239) | PSQ | |||||||
DS Smith Finance B.V. | NL2 | DS Smith Packaging Slovakia s.r.o. | SK1 | DS Smith Europe Limited | PSQ | ||||||
DS Smith Hellas Netherlands B.V. | NL2 | DS Smith Turpak Obaly a.s. | e, SK2 | DS Smith Finco Limited (06740135) | a, PSQ | ||||||
DS Smith Italy B.V. | PSQ | Slovenia | DS Smith Haddox Limited | PSQ | |||||||
DS Smith Packaging Almelo B.V. | NL1 | DS Smith Slovenija d.o.o. | SI1 | DS Smith Holdings Limited (06739623) | a, PSQ | ||||||
DS Smith Packaging Barneveld B.V. | NL3 | South Africa | DS Smith International Limited | (02636539) | PSQ | ||||||
DS Smith Packaging Belita B.V. | NL2 | TMS 360 SA (PTY) Ltd | ZA1 | DS Smith Italy Limited (04424098) | 1 | PSQ | |||||
DS Smith Packaging Holding B.V. | NL2 | Spain | DS Smith Logistics Limited | PSQ | |||||||
DS Smith Packaging International B.V. | NL2 | Bertako S.L.U. | ES1 | DS Smith Packaging Limited | PSQ | ||||||
DS Smith Packaging Netherlands B.V. | NL2 | DS Smith Andorra S.A. | ES3 | DS Smith Paper Limited | PSQ | ||||||
DS Smith Packaging Tilburg B.V. | NL5 | DS Smith Business Services S.L.U. | ES3 | DS Smith Pension Trustees Limited | PSQ | ||||||
DS Smith Recycling Benelux B.V. | NL2 | DS Smith Packaging Cartogal S.A. | ES9 | DS Smith Perch Limited (08150751) | PSQ | ||||||
DS Smith Recycling Holding B.V. | NL2 | DS Smith Packaging Dicesa S.A. | g, ES5 | DS Smith Recycling UK Limited | PSQ | ||||||
DS Smith Salm B.V. | NL2 | DS Smith Packaging Galicia S.A. | ES10 | DS Smith Roma Limited | PSQ | ||||||
DS Smith Toppositie B.V. | NL2 | DS Smith Packaging Holding S.L.U. | ES3 | DS Smith Sudbrook Limited (00518152) | 1 | PSQ | |||||
Nicaragua | DS Smith Packaging Lucena, S.L. | ES7 | DS Smith Supplementary Life Cover | PSQ | |||||||
Total Marketing Support Nicaragua, | NI1 | DS Smith Packaging Madrid S.L. | ES3 | Scheme Limited | |||||||
Sociedad Anonima | DS Smith Packaging Penedes S.A.U. | ES5 | DS | Smith | Ukraine | Limited (06352659) | PSQ | ||||
Nigeria | DS Smith Recycling Spain S.A. | ES2 | DSS Eastern Europe Limited | PSQ | |||||||
Total Marketing Support 360 Nigeria | NG1 | DS Smith Spain, S.A. | ES4 | DSS Poznan Limited | PSQ | ||||||
Limited | Tecnicartón, S.L. | ES8 | DSSH No. 1 Limited (02873032) | PSQ | |||||||
North Macedonia | Sweden | Grovehurst Energy Limited (02197516) | PSQ | ||||||||
DS Smith AD Skopje | f, MK1 | DS Smith Packaging Sweden AB | SE1 | JDS Holding | PSQ | ||||||
Pakistan | DS Smith Packaging Sweden Holding AB | SE1 | Miljoint Limited | PSQ | |||||||
TMS Pakistan (Private) Limited | PK1 | Switzerland | Multigraphics Holdings Limited | PSQ | |||||||
Philippines | DS Smith Packaging Switzerland AG | CH1 | Multigraphics Limited | PSQ | |||||||
Total Marketing Support Philippines, Inc | PH1 | Turkey | Multigraphics Services Limited | PSQ | |||||||
Poland | DS Smith Ambalaj A.Ş. | TR1 | Priory Packaging Limited | PSQ | |||||||
DS Smith Packaging sp. Z o.o. | PL1 | Total Marketing Support Turkey Baskı | Reed & Smith Limited | PSQ | |||||||
DS Smith Polska sp. Z o.o. | PL1 | Yönetimi Hizmetleri A.Ş. | TR2 | (00328480) 1 | St. Regis International Limited | PSQ | |||||
Portugal | Ukraine | St. Regis Kemsley Limited | PSQ | ||||||||
DS Smith Displays P&I, S.A. | PT2 | Total Marketing Support Ukraine | UA1 | St. Regis Paper Company Limited | PSQ | ||||||
DS Smith Energia Viana, S.A. | PT6 | United Arab Emirates | The Brand Compliance Company Limited | PSQ | |||||||
DS Smith Packaging Portugal, S.A. | PT3 | Total Marketing Support Middle East | The Less Packaging Company Limited | PSQ | |||||||
DS Smith Paper Viana, S.A. | PT6 | DMCC | AE1 | (07023121) | |||||||
DS Smith Portugal, SGPS, S.A. | PT6 | UK | TheBannerPeople.Com Limited | PSQ | |||||||
DS Smith Recycling Portugal, S.A. | PT7 | Abbey Corrugated Limited | PSQ | TMS Global UK Limited | PSQ | ||||||
Iberian Forest Fund – Fundo Especial de | PT8 | Ashton Corrugated | PSQ | Total Marketing Support Global Limited | PSQ | ||||||
Investimento Imobiliario Florestal | Ashton Corrugated (Southern) Limited | PSQ | Total Marketing Support Limited | PSQ | |||||||
Fechado | Avonbank Paper Disposal Limited | PSQ | Treforest Mill plc | PSQ | |||||||
Nova DS Smith Embalagem, S.A. | PT5 | Biber Paper Converting Limited | PSQ | United Shopper Marketing Limited | PSQ | ||||||
Tecnicartón Portugal Unipessoal Lda | PT1 | Calara Holding Limited | PSQ | W. Rowlandson & Company Limited | (00133121) 1 | PSQ | |||||
Conew Limited | PSQ | Waddington & Duval Limited | PSQ | ||||||||
Corrugated Products Limited | PSQ |
Fully owned subsidiaries continued | Notes | Associate entities | Notes | Ownership interest at 30 April 2024 | |
USA | Netherlands | a | Directly held by DS Smith Plc | ||
Carolina Graphic Services, LLC | US1 | Stort Doonweg B.V. | i, NL4 | b | 99.927% ownership interest |
Cedarpak, LLC | US3 | Portugal | c | 99.699% ownership interest | |
CEMT Holdings Group, LLC | US4 | Companhia Termica Do Serrado A.c.e. | l, PT4 | d | 99.285% ownership interest |
Corrugated Container Corporation | US13 | Spain | e | 98.89% ownership interest | |
Corrugated Container Corporation of | US14 | Cartonajes Cantabria, S.L. | k, ES6 | f | 81.39% ownership interest |
Shenandoah Valley | Cartonajes Santander, S.L. | k, ES6 | g | 80% ownership interest | |
Corrugated Container Corporation of | US15 | Euskocarton, S.L. | k, ES6 | h | 51% ownership interest |
Tennessee | Industria Cartonera Asturiana, S.A. | k,ES11 | i | 50% ownership interest | |
Corrugated Supply, LLC | US4 | USA | j | 40% ownership interest | |
Corrugated Supply, L.P. | US4 | Philcorr LLC | j, US2 | k | 39.58% ownership interest |
DS Smith Creative Solutions Inc. | US16 | PhilCorr Vineland LLC | j, US2 | l | 30% ownership interest |
DS Smith Holdings, Inc. | US3 | ||||
DS Smith Management Resources, Inc. | US3 | ||||
DS Smith North America Recycling, LLC | US3 | ||||
DS Smith North America Shared | US3 | ||||
Services, LLC | |||||
DS Smith Packaging-Holly Springs, LLC | US18 | ||||
DS Smith Packaging-Lebanon, LLC | US17 | ||||
DS Smith Packaging-Stream, LLC | US3 | ||||
Evergreen Community Power, LLC | US3 | ||||
Interstate Container Columbia, LLC | US6 | ||||
Interstate Container New Castle, LLC | US7 | ||||
Interstate Container Reading, LLC | US8 | ||||
Interstate Corrpack, LLC | US5 | ||||
Interstate Holding, Inc. | US3 | ||||
Interstate Mechanical Packaging, LLC | US6 | ||||
Interstate Paper, LLC | US9 | ||||
Interstate Realty Hialeah, LLC | US3 | ||||
Interstate Resources, Inc. | US3 | ||||
Interstate Southern Packaging, LLC | US10 | ||||
Newport Timber, LLC | US9 | ||||
Phoenix Technology Holdings USA, Inc. | US3 | ||||
RB Lumber Company, LLC | US9 | ||||
RFC Container, LLC | US4 | ||||
SouthCorr, L.L.C. | US11 | ||||
St. George Timberland Holdings, Inc. | US3 | ||||
TMS America, LLC | US19 | ||||
United Corrstack, LLC | US12 | ||||
Uruguay | |||||
Total Marketing Support Uruguay S.A. | UY1 |
Registered offices | ||||||||
PSQ | Level 3, 1 Paddington Square, London, W2 1DL, United Kingdom | FR21 2 Rue Paul Cezanne, 93360, Neuilly Plaisance, France | ||||||
AR1 | Avenida Eduardo Madero 1020, 5 th floor, Office “B”, The City of Buenos | FR22 27 Rue du Tennis, 25110, Baume les Dames, France | ||||||
Aires, Argentina | DE1 | Bierweg 11, 99310 | Arnstadt, Germany | |||||
AU1 | Baker Mckenzie, Level 46, 100 Barangaroo Avenue, Sydney NSW 2000, Australia | DE2 | Bretschneiderstr. 5, D-08309 Eibenstock, Germany | |||||
AT1 | Friedrichstraße 10, 1010, Wien, Austria | DE3 | Miwepa | 80, 37318 Arenshausen, Germany | ||||
AT2 | Heidestrasse 15, 2433 Margarethen am Moos, Austria | DE4 | Kufsteiner Strasse 27, 83064 Raubling, Germany | |||||
BE1 | New Orleansstraat 100, 9000 Gent, Belgium | DE5 | Rollnerstrasse 14, D-90408 Nürnberg, Germany | |||||
BE2 | Leonardo da Vincilaan 2, Corporate Village – Gebouw Gent 1831 | DE6 | Siemensstrasse 8, 50259 Pulheim, Germany | |||||
Machelen-Diegem, Belgium | DE7 | Weichertstrasse 7, D-63741 Aschaffenburg, Germany | ||||||
BO1 | Santa Cruz de la Sierra – Calle Dr. Mariano Zambrana No 700 UV: S/N | DE8 | Zum Fliegerhorst 1312 – 1318, 63526 Erlensee, Germany | |||||
MZNO: S/N Zona: Oeste, Bolivia | GR1 | PO Box 90, GR-72200 Ierapetra, Kriti, Greece | ||||||
BA1 | ul. Igmanska bb, Sarajevo, Vogošća, Bosnia and Herzegovina | GR2 | PO Box | 1010, | 57022 | Sindos Industrial Area, Thessaloniki, Greece | ||
BA2 | Jovana Dučića br 25 A, Banja Luka, Bosnia and Herzegovina | GT1 | 15 Calle 1-04 Zona 10, Centrica Plaza, Torre I, Oficina 301, Guatemala, | |||||
BR1 | Avenida Paulista no. 807, conjunto 810, Bela Vista, Cidade de Sao Paulo, | 01010, | Guatemala | |||||
Estado de Sao Paulo, CEP 01311-100, Brazil | HN1 | Avenida La Paz, No. 2702, Tegucigalpa, M.D.C., PO Box 2735, Honduras | ||||||
BG1 | Glavinitsa, 4400 Pazardzhik, Bulgaria | HU1 | Váci út 1-3., “A” Tower, 6 th | floor, 1062 | Budapest, Hungary | |||
CA1 | 215-1673 Carling Avenue, Ottowa ON K2A 1C4, Canada | HU2 | Záhony u. 7, HU-1031 Budapest, Hungary | |||||
CL1 | Santa Beatriz, 111. Of 1104. Providencia, Santiago de Chile, Chile | IN1 | A-5/30, Basement, Behind Oriental Bank of Commerce, Paschim Vihar, | |||||
CN1 | Room 308, No. 1, Building , 1588, Shenchang Road, , Minhang District, | New Delhi, 110063 , India | ||||||
Shanghai, China | IN2 | G-56 Green Park (main), New Delhi – 110016, India | ||||||
CN2 | R919, 9/F, No. 1788 West Nan Jin Rd, Jing An District, Shanghai, | ID1 | Tempo Scan Tower Lantai 32, Jalan H.r. Rasuna Said Kav 3-4, Kel. Kuningan | |||||
200040, | China | Timur, Kec.Setiabudi, Kota Adm. Jakarta Selatan, Prov. DKI Jakarta, Indonesia | ||||||
CO1 | Carrera 12 89 33 Piso 6, Bogotá D.C., Colombia | IR1 | 10 Ely Place, Dublin 2, D02 HR98, Ireland | |||||
HR1 | Dravska ulica 19, Koprivnica (Grad Koprivnica), Croatia | IR2 | 3 Dublin Landings, North Wall Quay, Dublin 1, DO1 C4E, Ireland | |||||
HR2 | Vijenac Salamona Henricha Gutmanna 30, Belišće, Croatia | IT1 | Capannori (Lu) Via del Fanuccio, 126 Cap, 55014 Frazione Marlia, Italy | |||||
HR3 | Lastovska ulica 5, Zagreb, Croatia | IT2 | Strada Lanzo 237, cap 10148, Torino (TO), Italy | |||||
CZ1 | Teplická 109, Martiněves, 405 02 Jílové , Czech Republic | IT3 | Via Torri Bianche, n. 24, 20871 Vimercate (MB), Italy | |||||
DK1 | Åstrupvej 30, 8500 Grenaa, Denmark | JP1 | Nihonbashi 3 Chome Square 11F, 3-9-1 Nihonbashi, Chuo-ku, Tokyo, | |||||
EC1 | Ecuador | Bulgaria E7-70 | (203), Diego de Almagro, Edificio Bulgaria PB, Quito, | KZ1 | Japan | Abay Ave. 52, 8 floor, 802-6 office “Innova Tower” BC, 050008, | ||
EG1 | Nile City Towers, North Tower, 22 nd Floor, Cornish EI Nil, Cairo, 11624, Egypt | Almaty, Kazakhstan | ||||||
EE1 | Pae 24, 11415 | Tallinn, Estonia | LV1 | Hospitāļu iela 23-102, Rīga LV-1013, Latvia | ||||
FI1 | PL 426, 33101 | Tampere, Finland | LT1 | Savanoriu ave. 183, 02300 Vilnius, Lithuania | ||||
FI2 | Virranniementie 3, 70420 Kuopio, Finland | LU1 | 8-10 Avenue de la Gare, L-1610 Luxembourg | |||||
FR1 | 11 route Industrielle, F-68320, Kunheim, France | MY1 | Unit C-12-4, Level 12, Block C, Megan Avenue II, No. 12 Jalan Yap Kwan | |||||
FR2 | 1 Terrasse Bellini, 92800, Puteaux, France | Seng, 50450 | Kuala Lumpur, Wilayah Persekutuan, Malaysia | |||||
FR3 | 345 | Impasse de Saint-Alban Avenue de Croupillac, 30100 Ales, France | MX1 | Calle Rio Mississippi 49, Piso 10, Oficina 1002-08, Colonia Cuauhtémoc, | ||||
FR4 | ZAC de Kevoasdoue, 29270, Carhaix, France | Alcaldía Cuauhtémoc, Ciudad de Mexico, Codigo Postal 06500, Mexico | ||||||
FR5 | 6-8 | Boulevard Monge, 69330, Meyzieu, Lyon, France | MA1 | Tanger, Zone Franche d’Exportation, Ilot 11, Lot 5, Morocco | ||||
FR6 | 570 | Rue Nationale Contoire Hamel, 80500 Trois- Rivieres, France | NL1 | Bedrijvenpark Twente 90, NL-7602 KD Almelo, Netherlands | ||||
FR7 | 350 | Zone Artisanale des Trois Fontaines, 38140 Rives, France | NL2 | Coldenhovenseweg 130, 6961 EH, Eerbeek, Netherlands | ||||
FR8 | 550, Route de Bazouges, 49430 Durtal, France | NL3 | Hermesweg 2, 3771 ND, Barneveld, Netherlands | |||||
FR9 | 146 | Route de Lyon, 67640, Fegersheim, France | NL4 | Kanaalweg 8 A, 6961 LW, Eerbeek, Netherlands | ||||
FR10 Zone Industrielle, Voiveselles Croisette, 88800, B.P. 37, Vittel, France | NL5 | Wegastraat 2, 5015 BS, Tilburg, Netherlands | ||||||
FR11 5 rue de la Deviniere, 45510 Tigy, France | NI1 | Car Building, 3 rd Floor, Highway to Masaya, Managua, Nicaragua | ||||||
FR12 Route de Marmagne, 18500, Mehun sur Yevre, France | NG1 | 3, Ijora – Causeway, Ijora, Lagos, Nigeria | ||||||
FR13 Zone Industrielle de Châteaubernard, 16100, Cognac, France | MK1 | Str. 1632 no. 1, Skopje 1000, North Macedonia | ||||||
FR14 Avenue Robert Franck, 73110, La Rochette, France | PK1 | 668, Main Double Road, E-11/3, NPF Islamabad islamabad , Islamabad | ||||||
FR15 Rue Desire Granet, 76800 St. Etienne du Rouvray, France | Capital Territory (I.C.T.), Pakistan | |||||||
FR16 Zone Industrielle du Pré de la Barre, 38440, St-Jean de Bournay, France | PH1 | 24/F Philam Life Tower, 8767 Paseo de Roxas Avenue, Bel-Air, City of | ||||||
FR17 12 rue Gay Lussac ZI Dijon Chenove, 21300, Chenove, France | Makati, Fourth District, NCR, 1226, Philippines | |||||||
FR18 Zone Industrielle de la Plaine, 88510 Eloyes, France | PL1 | Komitetu Obrony Robotników 45D, 02-146 Warsaw, Poland | ||||||
FR19 la Fosse, 45720, Coullons, France | ||||||||
FR20 77 Route de Lapoutroie, 68240, Kaysersberg, France |
Registered offices continued | ||||||