
Full Year Results for the 52 Weeks Ended 29 March 2025
"RESHAPING FOR GROWTH"
Third consecutive year of growth and strong balance sheet
· Profit before tax and adjusting items up 22.2% at £875.5m (2023/24: £716.4m), highest in over 15 years
· Statutory PBT down 23.9% at £511.8m (2023/24: £672.5m); £248.5m non-cash impairment of investment in ORL
· Food sales up 8.7% to £9.0bn; adj. operating profit £484.1m (2023/24: £388.4m); margin of 5.4%
· Fashion, Home & Beauty sales up 3.5% to £4.2bn; adj. operating profit £475.3m (2023/24: £437.5m); margin of 11.2%
· International constant currency sales down 7.1% to £0.7bn; adj. operating profit £46.3m (2023/24: £47.8m)
·
· Adjusted return on capital employed increased to 16.4% (2023/24: 14.1%)
· Full year dividend increased by 20% to 3.6p
· Very strong balance sheet; £443.3m free cash flow from operations and £437.8m net funds excluding lease liabilities
Increasing investment in Reshaping M&S to drive sustained growth
· Food volume and value share growth for three years. LFL sales up 8.6% in 2024/25.
· Fashion, Home & Beauty value share growth for three years. LFL sales up 4.4% in 2024/25.
· International resetting for future growth, developing a capital light operating model.
· Structural cost reduction of c.£120m in 2024/25; ambition to achieve cumulative savings over £500m by 2027/28.
· New Food and Full Line stores opened in last three years generating paybacks ahead of hurdle rates.
· Increasing capital investment in 2025/26 to £600m-£650m net of disposals to fuel growth and resilience.
· Expected cyber incident impact of c.£300m on 2025/26 operating profit, before cost mitigation, insurance and trading actions.
Group Results (52 weeks ended) |
29 March 2025 |
30 March 2024 |
Change (%) |
Statutory revenue |
£13,816.8m |
£13,040.1m |
6.0% |
Sales1 |
£13,914.3m |
£13,109.3m |
6.1% |
Operating profit before adjusting items |
£984.5m |
£838.6m |
17.4% |
Profit before tax and adjusting items |
£875.5m |
£716.4m |
22.2% |
Adjusting items |
(£363.7m) |
(£43.9m) |
n/a |
Profit before tax |
£511.8m |
£672.5m |
-23.9% |
Profit after tax |
£291.9m |
£425.2m |
-31.3% |
Basic earnings per share |
14.6p |
21.9p |
-33.3% |
Adjusted basic earnings per share |
31.9p |
24.6p |
29.7% |
Dividend per share |
3.6p |
3.0p |
20.0% |
Adjusted return on capital employed |
16.4% |
14.1% |
2.3% pts |
Free cash flow from operations |
£443.3m |
£437.8m |
n/a |
Net debt |
(£1.79bn) |
(£2.17bn) |
n/a |
Net funds excl. lease liabilities |
£437.8m |
£45.7m |
n/a |
1References to 'sales' throughout this announcement are statutory revenue plus the gross value of consignment sales ex. VAT.
Results of
The share of results in ORL relates to the 57 weeks to 6th April 2025 versus the 53 weeks to 3rd March 2024
Non-GAAP measures and alternative performance measures (APMs) are discussed within this release. A glossary and reconciliation to statutory measures is provided at the end of this document. Adjusted results are consistent with how business performance is measured internally and presented to aid comparability. Refer to Notes 1 and 3 of the financial information for further details.
"Three years ago, we introduced our Reshaping M&S for Growth plan with the objective of protecting the magic of M&S and modernising the rest. Executing that strategy has delivered a third consecutive year of growth in sales and market share, profit and improving return on capital. Disciplined capital allocation and a much stronger balance sheet have put M&S on a robust financial footing, increasing resilience and creating capacity for future growth. M&S has net funds of over £400m and we are in our best financial health for nearly 30 years.
Our Food business had another strong year as more customers chose to fill their trolleys with M&S food, more often. Our continuous investment in quality, value and innovation is paying off. We've outperformed the market over the past three years and I'm confident we will continue the momentum and grow a bigger, fresher Food business.
In Fashion, Home & Beauty, our authoritative lead in quality and value perception and much improved style credentials has broadened appeal and grown market share. This renewed strength in product gives us the foundation to drive future growth through transforming our end-to-end supply chain and accelerating online. Consistent market outperformance over the past three years demonstrates the improvements we've made and I'm confident that with focused execution, we can deliver our plan.
Overall, last year was another year of strong performance, and there are so many opportunities still ahead of us. As outlined at last year's Capital Markets Day, we will continue our plan to invest in our key growth areas: Store rotation, supply chain and technology.
We started the new financial year as we finished the last, with sales growth ahead of budget across both businesses. Over the last few weeks, we have been managing a highly sophisticated and targeted cyber-attack, which has led to a limited period of disruption. We have tackled this head on with incredible spirit, teamwork and deep sense of responsibility as we prioritised serving our customers.
It has been challenging, but it is a moment in time, and we are now focused on recovery, with the aim of exiting this period a much stronger business. There is no change to our strategy and our longer-term plans to reshape M&S for growth and, if anything, the incident allows us to accelerate the pace of change as we draw a line and move on.
Over the last 140 years, M&S has overcome many challenges - testament to the longevity of this brand. This incident is a bump in the road, and we will come out of this in better shape, and continue our plan to reshape M&S for customers, colleagues and shareholders.
I would like to thank all of our colleagues and supplier partners for their hard work and dedication and, importantly thank our customers. They have been unwavering in their support, and we are incredibly grateful for their patience and trust in M&S."
END
CYBER INCIDENT AND OUTLOOK
M&S entered the new financial year with strong trading momentum, with both Food and Fashion, Home & Beauty trading ahead of budget.
Over the last few weeks, we have been managing a highly sophisticated cyber incident. As a team, we have worked around the clock with suppliers and partners to contain the incident and stabilise operations, taking proactive measures to minimise the disruption for customers.
We are seeking to make the most of the opportunity to accelerate the pace of improvement of our technology transformation and have found new and innovative ways of working.
We are focused on recovery, restoring our systems, operations and customer proposition over the rest of the first half, with the aim of exiting this period a much stronger business.
Since the incident, Food sales have been impacted by reduced availability, although this is already improving. We have also incurred additional waste and logistics costs, due to the need to operate manual processes, impacting profit in the first quarter.
In Fashion, Home & Beauty, online sales and trading profit have been heavily impacted by the necessary decision to pause online shopping, however stores have remained resilient. We expect online disruption to continue throughout June and into July as we restart, then ramp up operations. This will also mean increased stock management costs in the second quarter.
Therefore, our current estimate before mitigation is an impact on Group operating profit of around £300m for 2025/26, which will be reduced through management of costs, insurance and other trading actions. It is expected that costs directly relating to the incident will be presented separately as an adjusting item.
Overall, our strategy remains the same and there is no change to our longer-term plans to reshape M&S for growth. We are confident that we will enter the second half with a strong customer proposition, returning to the performance we were delivering immediately prior to the incident and throughout 2024/25, which is outlined in the following sections.
RESHAPING FOR GROWTH
At the October 2022 Capital Markets Day, we set out the strategy of reshaping M&S to deliver faster growth and higher returns. Our objectives included growing market share in both
Over the last three years, consistent execution has delivered growth in sales, market share, margins, and return on capital. As a result, the business has reduced net debt by c.£900m and reinstated a dividend for shareholders. M&S is in its best financial health for nearly 30 years.
This strong balance sheet enables us to continue to invest to Reshape M&S, with capital expenditure of c.£600m-£650m planned for the current year, net of disposals. We have generated strong returns from our store investments and are increasing the pace of store rotation. The acquisition of Gist and changes to the Fashion, Home & Beauty supply chain provide the foundations to modernise the network and create capacity for growth. Last year we started a multi-year plan to upgrade our technology foundations and increase digital capability. We are accelerating this plan, making use of the recent disruption to reach our target state more quickly.
Our strategy remains the same - to protect the magic of M&S, while modernising the rest.
Creating exceptional products
We aim to be the most trusted retailer, with quality products at the heart of everything we do. M&
Fashion, Home & Beauty's commercial model of buying more deeply into core lines, elevating quality, and increasing style is resonating, attracting new customers. Market share of both volume and value has increased in both businesses, although opportunities remain for future growth in underpenetrated categories and in Home & Beauty.
Driving profitable sales growth
Store rotation and renewal aims to create 420 bigger, fresher Food stores and a more productive group of 180 Full Line stores, with half of the estate expected to be in the renewal format by 2027/28. Returns on new and renewed stores have been above our hurdle rates overall, trading ahead of plan for three consecutive years. The pace of new openings is being increased, securing sales growth for the long term.
Online growth ambitions aim to increase the M&S.com share of Fashion, Home & Beauty sales from 34% to 50% in the medium term. Online sales growth accelerated in 2024/25 as marketing was rebalanced towards our social channels and top tier partner brands were launched online. Improvements to the website also supported increased customer frequency. Our focus now turns to improving the online offer and experience, transforming Fashion, Home & Beauty into a fully omnichannel business, with best-in-class delivery and returns.
International has store presence in 29 countries through a series of strategic partnerships, which offer the potential for global growth in the medium term. Recent trading challenges, particularly in
Delivering target operating margins
Over the past three years, the combination of driving sales growth through volume and structural cost reductions across stores, the support centre and the supply chain has enabled M&S to improve profitability and has delivered operating margins of 5.4% in Food and 11.2% in Fashion, Home & Beauty; ahead of our targets. This in turn has allowed the businesses to reinvest in quality and value, further driving volume growth.
Structural cost reductions of c.£300m have been made over the past three years, with £120m being delivered in 2024/25. More than half of last year's savings were generated in stores, through investment in technology and improvement in store processes.
Food supply chain volumes have increased more than 11% over the past three years putting pressure on operations. This is being addressed through in-store processes, the completion of forecasting, ordering and allocation systems and partnering with strategic suppliers. The acquisition of Gist has also delivered improved logistics service and a contribution of more than £60m to profit, which provides the foundations for a long-term investment to modernise the network and create efficient capacity for growth. This year will see the first steps with construction of a new depot near
Fashion, Home & Beauty's supply chain transformation programme is still in its early stages, having taken initial steps to consolidate the supply base and deliver cost savings from investment in new warehouse capacity. Under
Continued simplification of store operations and the support centre plus investments in automation and efficiency provide scope for further cost savings.
Building the M&S we need to be
Reshaping M&S is underpinned by three programmes which aim to create a high-performance, customer-centric culture, enable better decisions and service through strong digital and technology foundations and deliver value to shareholders through investment in growth, combined with disciplined capital allocation.
We are creating a highly talented team who are close to customers and front-line colleagues, taking accountability for delivery and continuous improvement. This includes identifying high-potential colleagues for leadership development, taking on bigger or broader roles in the future. However, there remains more to do to simplify processes and reduce tasks for stores, to enable better customer service.
In 2023, a strategic review of digital and technology was initiated, which identified that although there had been significant investment in digital applications and data development, work was required to improve the tech stack, reduce reliance on outsourcing and to integrate better into the business areas. In early 2024,
In the light of the recent cyber incident, we are using the disruption to bring forward investment, rephasing the original programme, accelerating plans to upgrade infrastructure and network connectivity, store and colleague technology, and supply chain systems. This will reduce the inter-dependency of systems and improve operational resilience. Our overall aim remains the same, to improve technology foundations, simplify infrastructure and applications, to increase resilience further, and lower technology run costs.
Strong balance sheet and growing dividend
Our disciplined capital allocation and investment framework prioritises investment in growth, alongside free cash flow. Over the past three years, the generation of free cash flow, reduction in both gross and net debt and delivery of improved return on capital has in turn led to an upgraded credit rating from both S&P and Moody's.
A strong balance sheet enables additional investment, and we are increasing capital expenditure, net of disposals to c.£600m-£650m in 2025/26, of which £200m-£250m will be invested in further improving technology infrastructure, planned store maintenance and upgrades to the logistics fleet and network. Growth and cost-out investment is expected to be £400m-£450m, which includes increased new store openings and supply chain capacity. Investment will also be made in the new Fashion, Home & Beauty planning platform which connects all activities from buying to replenishment deliver our customers an improved online and personalised shopping experience.
The improved performance and balance sheet give us confidence in the prospects for medium term growth, and we are announcing an increase in the dividend of 20%. This results in a proposed final dividend of 2.6 pence and a full year dividend of 3.6 pence for 2024/25. We expect the interim dividend for 2025/26 to be one third of the prior year total. A strong balance sheet, cash flow performance, and dividend cover allow for growth of returns to shareholders in the medium term.
FOOD SUSTAINS VOLUME GROWTH WITH CONSISTENT INVESTMENT IN QUALITY, VALUE AND INNOVATION
Food sales increased 8.7%, with like-for-like growth of 8.6%, driven by
Building a shopping list retailer
· Prices were 'dropped and locked' on key shopping list items such as salmon fillets and fresh soups and Remarksable Value lines such as potatoes and tinned tomatoes. This helped to increase customer perception of M&S value for money to a ten year high, in an increasingly promotional market.
· Product quality was upgraded on over 1,000 lines such as Indian meals, Gastro and Pizza as partners invested in improved capabilities, widening the M&S quality premium to peers. Sales of 'Dine-In' meals also grew, as customers increasingly see M&S as an alternative to eating out.
· More than 1,400 new lines were launched, creating a consistent drumbeat of innovation during the year, driving increased customer interest and frequency. 'Viral' product hits have included pistachio crème, lemon hot cross buns and in-store bakery cookies.
· As a result, larger basket shops grew 13% as customers chose M&S for more of their everyday shopping.
New stores generating returns ahead of hurdle rates
· During 2024/25 six Food stores and two Foodhalls in Full Line stores opened. These averaged c.15,000 sq ft, enabling more customers to shop the full range. In a strong year, Food sales outperformed target by c.20%.
· Nine new renewal stores and one extension traded ahead of target, with renewal stores including Chancery Lane and Fosse Park. Food sales in Chancery Lane were up c.35% on previous levels.
· A further nine Food stores and two extensions are planned for 2025/26 including Fulham, Putney and Clapham.
Developing a trading model which sustains growth
UK Food volumes have grown 11% over the past three years, putting pressure on operations. This is being addressed through a series of changes to create a more modern, cost-effective flow of product.
· Long term supplier agreements are being implemented across partner sites, with the aim to increase this in 2025/26. This protects the 'magic' of M&
· The roll out of the new forecasting and ordering system was completed. This helps to better match supply to variable demand, although there is further opportunity for improvement.
· The 'One Best Way' retail operations programme is helping to improve productivity, reducing stock file errors and making the new forecasting system more effective.
· Capacity constraints mean that many stores do not receive their deliveries from the most efficient site. To support growth, work is underway on a new multi-temperature depot in
FASHION, HOME & BEAUTY BECOMING A DESTINATION FOR QUALITY, VALUE AND STYLE
Fashion, Home & Beauty sales increased 3.5%, with LFL sales up 4.4%. Sales grew 4.7%, adjusted for the exit of furniture in 2024. Market share was up 57 bps to 10.5% for the 52 weeks to 30 March 2025. Adjusted operating profit margin was above target at 11.2% compared with 10.7% last year, as investments in digital and technology were partly offset by improved sourcing and cost savings.
Increased style driving broader appeal
· Perceptions of quality and value increased further and remain market leading. M&S is now ranked second for style compared with sixth in 2022.
· Women's and men's grew in categories such as jeans, knitwear and tops, with strong seasonal campaigns and collaborations helping to drive style perceptions.
· Autograph sales grew 47% as customers invested in higher quality, versatile products at the top end of the range. Men's Autograph sales of c.£200m compare with just £50m three years ago.
· In a declining kidswear market, there was growth in baby and market share growth in kids casual. A 'first price, right price' approach is being implemented, removing promotions and offering competitive prices on everyday essentials.
· Home saw good growth in collaborations such as
Early improvements to online but further improvement required
· Online sales, adjusted for the exit of furniture, represented 34% of sales. Growth was driven by active customer growth of 9% to 10.2m, as marketing was refocused towards brand and social channels.
· Improvements to the offer included upgraded imagery, navigation and availability in smaller sizes.
· Partner brand fashion sales online increased 42%. Recent top tier brand additions have included Hush,
· There remains a lot more to do to create a market-leading online business. Further work is needed in planning, ranging, in-store selling, delivery and fulfilment to drive online towards an ambition of 50% of Fashion, Home & Beauty sales in the medium term.
New Full Line stores generating returns ahead of hurdle rates
· During 2024/25, two new Full Line stores at
· The Battersea Fashion-only trial store opened in December 2024, generating strong customer and partner interest and will provide inspiration for future renewal stores, including The Pantheon on Oxford Street.
· Two Full Line flagships are planned for 2025/26. They are the relocation of
Increasing focus on operational efficiency
As product appeal increases in Fashion, Home & Beauty, the business remains constrained by its legacy supply chain and outdated processes, with the programme to modernise the supply chain in its very early stages.
· Creating long-term sourcing partnerships. This will enable investment in capacity and capability for future growth and help capitalise on emerging opportunities to find new sources of supply.
· Implementing a new planning platform to link all buying activities from budgeting to replenishment, removing duplicative manual activities.
· Investing in efficient storage and automation in the logistics network. This will increase capacity to serve online orders, improve service and reduce costs.
· A focus on better in-store processes, identifying and removing unnecessary tasks to mitigate the impact of increased costs in a flat market for store sales.
INTERNATIONAL RESETTING AND REFOCUSING FOR GROWTH
The ambition for International is to build a global omni-channel business, which brings the magic of M&S to customers around the world. Utilising the expertise and infrastructure of strategic franchise partners in established markets, working with leading marketplaces to drive online growth, and securing new opportunities in wholesale.
Sales were down 7.1% at constant currency, although performance started to improve in the second half. Owned sales were down 8.0% driven by weak trading in
Operating profit before adjusting items was slightly down versus last year at £46.3m (margin 7.0%) from £47.8m (2023/24: 6.6%), with an improved result in the second half.
Future growth potential through investment in value and expanded partnerships
· The joint venture in
· Initial investment in trusted value in owned markets has generated encouraging results. In the coming months, this will be expanded into franchise markets, alongside updated commercial terms and operating principles.
· We aim to grow the marketplace business in
OCADO RETAIL DELIVERS STRONG VOLUME GROWTH, LOSSES REDUCED IN THE YEAR
During 2024/25 M&S accounted for its share of results in the joint venture as an associate interest. From 2025/26
To aid future comparability, all commentary below relates to the 12-month period ended 30 March 2025.
· Revenue increased 15.5% to £2.8bn, with orders up 15.2%, supported by growth in active customers and increased frequency. Average selling price was broadly level, as
· M&S sales volumes increased 20.2% and were 30.3% of total Ocado volumes (2023/24: 29.0%). M&S sales participation was c.50% in fresh categories such as produce and poultry.
· The overall result continued to be constrained by high service delivery costs and continuing lease and technology fees for the old Hatfield site. There remains substantial opportunity for improved customer fulfilment centre (CFC) productivity.
In the year ahead, there will be increased focus on improving delivery efficiency and maximising capacity utilisation of the existing network, which is critical to improving productivity and profitability before investing in new capacity. This includes migration to the Ocado Smart Platform (OSP) solution across e-commerce, last-mile, supply chain, customer hub and trading systems.
For further information, please contact:
Investor Relations
Media Enquiries:
Corporate Press Office: +44 (0) 20 8718 1919
Investor & Analyst presentation and Q&A:
A pre-recorded investor and analyst presentation will be available on the
For the quickest joining experience, please register prior to attending the call here. After registering, you will be given unique dial in details to join the call.
Alternatively, you can use the below details to join the call but please join 5-10 minutes before the start time in order to register your details with the operator.
Dial in: +44 (0) 33 0551 0200
Passcode: Quote M&S Analyst Call when prompted by the operator
Replay: A recording will be available for 48 hours after the call here
Important Notice: The information contained within this announcement is deemed by the Company to constitute inside information as stipulated under the
Statements made in this announcement that look forward in time or that express management's beliefs, expectations or estimates regarding future occurrences and prospects are "forward-looking statements" within the meaning of
2024/25 FULL YEAR FINANCIAL REVIEW
Financial Summary
52 weeks ended |
29 Mar 25 £m |
30 Mar 24 Restated £m1 |
Change vs 23/24 % |
Group statutory revenue |
13,816.8 |
13,040.1 |
6.0 |
Group sales |
13,914.3 |
13,109.3 |
6.1 |
Food |
9,021.0 |
8,298.8 |
8.7 |
Fashion, Home & Beauty |
4,235.3 |
4,091.4 |
3.5 |
International |
658.0 |
719.1 |
(8.5) |
|
|
|
|
Group operating profit before adjusting items |
984.5 |
838.6 |
17.4 |
Food |
484.1 |
388.4 |
24.6 |
Fashion, Home & Beauty |
475.3 |
437.5 |
8.6 |
International |
46.3 |
47.8 |
(3.1) |
Share of result in |
(28.7) |
(37.3) |
23.1 |
M&S Financial Services / Other |
7.5 |
2.2 |
n/a |
|
|
|
|
Net interest payable on lease liabilities |
(110.2) |
(110.5) |
0.3 |
Net financial interest |
1.2 |
(11.7) |
n/a |
Profit before tax and adjusting items |
875.5 |
716.4 |
22.2 |
Adjusting items |
(363.7) |
(43.9) |
n/a |
Profit before tax |
511.8 |
672.5 |
(23.9) |
Profit after tax |
291.9 |
425.2 |
(31.3) |
|
|
|
|
Adjusted basic earnings per share |
31.9p |
24.6p |
29.7 |
Basic earnings per share |
14.6p |
21.9p |
(33.3) |
Dividend per share |
3.6p |
3.0p |
20.0 |
Net debt |
(1,789.6) |
(2,165.8) |
n/a |
Net funds excluding lease liabilities |
437.8 |
45.7 |
n/a |
|
|
|
|
Group capex and disposals |
(458.6) |
(423.2) |
(8.4) |
Free cash flow from operations |
443.3 |
437.8 |
n/a |
Adjusted return on capital employed |
16.4% |
14.1% |
2.3 pts |
Notes:
1 Results of
2 Share of result in
There are a number of non-GAAP measures and alternative profit measures ("APMs") discussed within this announcement, and a glossary and reconciliation to statutory measures is provided at the end of this report. Adjusted results are consistent with how business performance is measured internally and presented to aid comparability of performance. Refer to the adjusting items table below for further details.
Group results
Group sales were £13,914.3m. This was an increase of 6.1% versus 2023/24, driven by Food sales up 8.7% and Fashion, Home & Beauty sales up 3.5%. Statutory revenue in the period was £13,816.8m, an increase of 6.0% versus 2023/24.
The Group generated profit before tax and adjusting items of £875.5m compared with £716.4m in the prior year. The results of
Adjusting items were a net charge of £363.7m, compared with £43.9m in the prior year. The net charge in the period primarily consists of an impairment charge of £248.5m recognised in relation to the value of the investment in
As a result, the Group generated a statutory profit before tax of £511.8m, compared with £672.5m in the prior year.
Adjusted basic EPS was 31.9p, up 29.7% on 2023/24 reflecting higher adjusted profit in the period. Basic EPS was 14.6p, down 33.3% on 2023/24, reflecting reduced profit in the period.
A final dividend of 2.6p per share has been declared, payable on 4 July 2025.
For full details the Group's related policy and adjusting items, read more in notes 1 and 3 to the financial information.
Food -
Food sales increased 8.7%, with like-for-like sales up 8.6%, driven by volume growth in core categories, continued quality upgrades, and weekly innovation. Sales growth in Q1 and Q4 was adversely impacted by the absence of Easter during 2024/25.
Change vs 23/24 % |
|
Q1 |
Q2 |
Q3 |
Q4 |
FY |
Food |
|
5.6 |
10.6 |
8.7 |
10.0 |
8.7 |
Food like-for-like sales |
|
4.7 |
10.3 |
8.9 |
10.6 |
8.6 |
M&
52 weeks ended
|
29 Mar 25 |
30 Mar 24 |
Change vs 2023/24 % |
|
10.5 |
9.7 |
8.2 |
|
16.2 |
15.9 |
1.9 |
Sales growth was driven by volume growth as the number of transactions and frequency of shops increased.
52 weeks ended
|
29 Mar 25 £m |
30 Mar 24 £m |
Change vs 2023/24 % |
Sales |
9,021.0 |
8,298.8 |
8.7 |
Operating profit before adjusting items |
484.1 |
388.4 |
24.6 |
Adjusted operating margin |
5.4% |
4.7% |
69 bps |
Operating profit before adjusting items was £484.1m compared with £388.4m in 2023/24, with an adjusted operating margin of 5.4% versus 4.7% last year.
Gross margin decreased 0.1% pts as investment in value and quality was largely offset by cost reductions from sourcing programmes.
Operating costs increased 5.4%, which was lower than sales growth of 8.7%, resulting in operational cost leverage of 0.8% pts.
Operating cost increases in the year related to:
· Retail investment in colleague pay and in store services, partly offset by structural cost savings
· Supply chain investment in colleague pay and costs associated to additional volumes offset by structural cost savings and efficiencies
· Increased investment in core infrastructure in digital and technology
· Central costs were broadly level on the year
Operating profit margin before adjusting items |
% |
2023/24 |
4.7 |
Gross margin |
(0.1) |
Retail costs |
0.5 |
Logistics |
- |
|
(0.1) |
Central costs |
0.4 |
2024/25 |
5.4 |
Fashion, Home & Beauty -
Change vs 23/24 % |
Q1 |
Q2 |
Q3 |
Q4 |
FY |
Fashion, Home & Beauty sales1 |
1.3 |
8.1 |
1.0 |
4.7 |
3.5 |
Fashion, Home & Beauty like-for-like sales |
1.4 |
9.3 |
1.9 |
5.9 |
4.4 |
|
|
|
|
|
|
Fashion, Home & Beauty online sales |
5.8 |
16.5 |
6.1 |
7.3 |
8.8 |
Fashion, Home & Beauty store sales |
(0.7) |
4.2 |
(1.5) |
3.4 |
1.0 |
Fashion, Home & Beauty statutory revenue |
953.7 |
1,029.8 |
1,274.8 |
879.5 |
4,137.8 |
1 'Sales' are statutory revenue plus the gross value of consignment sales ex. VAT
To enable greater insight into these movements, further detail is provided on the performance of each channel in the
Online
52 weeks ended |
29 Mar 25 |
30 Mar 24 |
Change vs 2023/24 % |
Active customers (m)1 |
10.2 |
9.4 |
8.5 |
Frequency2 |
3.8 |
3.5 |
8.6 |
Transactions (m) |
38.5 |
33.2 |
16.0 |
Average Basket value (£)3 |
60.7 |
60.9 |
(0.3) |
Returns Rate (%)4 |
33.8 |
31.3 |
2.5% pts |
1 Active customers is the count of unique customers who transacted online in the last 52 weeks.
2 Frequency is the count of purchasing transactions divided by customers.
3 Prior year average basket value has been restated to reflect alternative source data as a result of cookie compliance tracking
4 Returns rate represents returns on dispatch sales.
Online sales were driven by customer growth and increased frequency as we invested in upgrading the website experience and increased brand and social marketing. This was partly offset by increased returns reflecting continued growth in trend-led products and partner brands.
Stores
52 weeks ended
|
29 Mar 25
|
30 Mar 24 |
Change vs 2023/24 % |
|
|||
Transactions, m (average/week) |
1.8 |
1.8 |
- |
Average basket value inc. VAT pre returns (£) |
39.5 |
39.2 |
0.8 |
Fashion, Home & Beauty store sales increased in a declining market, with good growth in retail parks and shopping centres, supported by three new stores opened in 2024/25:
Total Fashion, Home & Beauty
52 weeks ended
|
29 Mar 25 £m |
30 Mar 24 £m |
Change vs 2023/24 % |
Sales |
4,235.3 |
4,091.4 |
3.5 |
Operating profit before adjusting items |
475.3 |
437.5 |
8.6 |
Adjusted operating margin |
11.2% |
10.7% |
53 bps |
Operating profit before adjusting items was £475.3m compared with £437.5m in 2023/24, with an adjusted operating margin of 11.2% compared with 10.7% last year.
Gross margin increased 1.2% pts, driven by better buying and currency-related gains, which more than offset supplier labour cost headwinds.
Operating costs increased 5.1%, which was higher than sales growth of 3.5%, resulting in operating cost deleverage of 0.7% pts.
Operating cost increases in the year related to:
· Logistics costs associated with growth in online orders
· Investment in core infrastructure in digital and technology
· Increased central costs in marketing, website improvements and transformation
Conversely, retail costs decreased in the year as investment in colleague pay was offset by cost savings.
Operating profit margin before adjusting items |
% |
2023/24 |
10.7 |
Gross margin |
1.2 |
Retail costs |
0.8 |
Logistics |
(0.2) |
|
(0.6) |
Central costs |
(0.7) |
2024/25 |
11.2 |
Within these results, store margin increased 1.3% pts to 13.1% while online margin declined 0.8% pts to 7.5%, reflecting the investment in online and customer experience.
International
International sales decreased by 8.5% (7.1% at constant currency). This was driven by lower Fashion, Home & Beauty shipments following actions taken to reduce stock levels by franchise partners and ongoing challenging trading conditions in owned stores in
Adjusted operating profit declined due to the reduction in sales, partially offset by improved cost control in owned markets in H2.
52 weeks ended
|
29 Mar 25 £m |
30 Mar 24 £m |
Change vs 2023/24 % |
Change vs 2023/24 CC % |
International |
|
|
|
|
Sales |
658.0 |
719.1 |
(8.5) |
(7.1) |
|
|
|
|
|
Operating profit before adjusting items |
46.3 |
47.8 |
(3.1) |
(2.0) |
Adjusted operating margin |
7.0% |
6.6% |
39 bps |
37 bps |
The Group holds a 50% interest in
From 2025/26
There will be no change in the economic interest of both shareholders in
Revenue increased by £621.6m in the 57 weeks to 6 April 2025. This was driven by active customer growth and higher frequency, whilst average selling price remained broadly level.
|
57 weeks ended 6 Apr 25 £m |
53 weeks ended 3 Mar 24 £m |
Change vs 2023/24 £m |
Revenue |
3,091.9 |
2,470.3 |
621.6 |
|
|
|
|
Adjusted EBITDA |
62.0 |
26.8 |
35.2 |
Adjusting items1 |
(20.8) |
(61.1) |
40.3 |
Depreciation and amortisation |
(65.6) |
(61.2) |
(4.4) |
Operating loss |
(24.4) |
(95.5) |
71.1 |
Net interest charge |
(37.0) |
(30.3) |
(6.7) |
Taxation |
- |
(7.9) |
7.9 |
Loss after tax
|
(61.4) |
(133.7) |
72.3 |
M&S 50% share of loss after tax |
(30.7) |
(67.0) |
36.3 |
|
|
|
|
Reported in |
(28.7) |
(37.3) |
8.6 |
Reported in |
(2.0) |
(29.7) |
27.7 |
1Adjusting items are defined within the Ocado Group Plc Annual Report and Accounts 2024.
Adjusted EBITDA increase was driven by revenue growth ahead of operational costs, partly offset by lower gross margin.
Adjusting items primarily relate to
Net interest charge increased, partly reflecting a higher interest expense on loans from shareholders, of which the M&S share is reported in the Group's finance income (£8.5m in 2024/25, £6.0m in 2023/24).
Last year there was a tax charge of £7.9m, driven by the write-off of a deferred tax asset.
Overall
M&S Financial Services
M&S Financial Services generated a profit before adjusting items of £7.0m (H1: £8.2m), this full year performance compares with £2.2m in 2023/24. Profit reduced in the second half reflecting the one-off costs as we transfer our Travel Money business from HSBC to Eurochange.
Details of the M&S Bank transformation and insurance mis-selling provisions can be found in adjusting items.
Net finance cost
52 weeks ended |
29 Mar 25 £m |
30 Mar 24 £m |
Change vs 2023/24 £m |
Interest payable |
(45.9) |
(53.3) |
7.4 |
Interest income |
54.9 |
52.3 |
2.6 |
Net interest receivable/(payable) |
9.0 |
(1.0) |
10.0 |
Unwind of discount on Scottish Limited Partnership liability |
(1.4) |
(4.1) |
2.7 |
Unwind of discount on provisions |
(6.4) |
(6.6) |
0.2 |
Net financial interest |
1.2 |
(11.7) |
12.9 |
Net interest payable on lease liabilities |
(110.2) |
(110.5) |
0.3 |
|
|
|
|
Net finance cost before adjusting items |
(109.0) |
(122.2) |
13.2 |
Adjusting items included in net finance cost |
(3.5) |
80.5 |
(84.0) |
Net finance cost |
(112.5) |
(41.7) |
(70.8) |
Net finance cost before adjusting items decreased £13.2m to £109.0m. This was driven by reduced interest payable as a result of the repurchase of medium-term notes and increased interest income on cash and current financial assets.
Adjusting items within net finance costs decreased primarily due to last year's remeasurement of
Group profit before tax and adjusting items
Group profit before tax and adjusting items was £875.5m, up 22.2% on 2023/24. The profit increase was primarily due to growth in the Food and Fashion, Home & Beauty businesses with reduced share of group losses in
Group profit before tax
Group profit before tax was £511.8m, down 23.9% on 2023/24. This includes a net charge for adjusting items of £363.7m (2023/24: charge of £43.9m).
Adjusting items
The Group makes certain adjustments to statutory profit measures in order to derive alternative performance measures (APMs) that provide stakeholders with additional helpful information and aid comparability of the performance of the business. For further detail on these (charges)/gains and the Group's policy for adjusting items, please see notes 1 and 3 to the financial information. These (charges)/gains are reported as adjusting items on the basis that they are significant in quantum in current or future years and aid comparability from one period to the next.
52 weeks ended
|
29 Mar 25 £m |
30 Mar 24 £m |
Change vs 2023/24 £m |
Included in share of result of associate - |
(14.9) |
(42.6) |
27.7 |
Amortisation and fair value adjustments arising as part of the investment in |
(12.9) |
(12.9) |
- |
|
(2.0) |
(29.7) |
27.7 |
|
|
|
|
Included in operating profit |
(345.3) |
(81.8) |
(263.5) |
Strategic programmes - Store estate |
(84.4) |
(93.0) |
8.6 |
Strategic programmes - International reset |
(20.6) |
- |
(20.6) |
Strategic programmes - |
(10.2) |
- |
(10.2) |
Strategic programmes - Organisation |
- |
(3.5) |
3.5 |
Strategic programmes - |
- |
5.3 |
(5.3) |
Strategic programmes - Furniture simplification |
11.1 |
(18.3) |
29.4 |
Store impairments, impairment reversals and other property charges |
2.3 |
35.1 |
(32.8) |
Impairment of investment in |
(248.5) |
- |
(248.5) |
M&S Bank transformation and insurance mis-selling provisions |
(15.5) |
(7.0) |
(8.5) |
Acquisition of |
- |
(0.4) |
0.4 |
Legal Settlement |
20.5 |
- |
20.5 |
|
|
|
|
Included in net finance income/(costs) |
(3.5) |
80.5 |
(84.0) |
Pension net finance income |
4.1 |
24.0 |
(19.9) |
Remeasurement of |
- |
64.7 |
(64.7) |
Net finance costs incurred in relation to |
(7.6) |
(8.2) |
0.6 |
|
|
|
|
Adjustments to profit before tax |
(363.7) |
(43.9) |
(319.8) |
Adjusting items recognised were a net charge of £363.7m. These include:
A non-cash charge of £12.9m with respect to the amortisation of intangible assets acquired on the purchase of our share in
A charge of £2.0m included within the share of result in associate. This reflects the group share of costs relating to the ceasing of operations at
A charge of £84.4m in relation to store estate rotation plans. This reflects the revised view of store exit routes, assumptions, estimated closure costs, charges relating to the impairment of buildings, fixtures and fittings, and accelerated depreciation.
A charge of £20.6m in relation to one-off charges related to contractual obligations due to the closure of European distribution centres, and the write off of certain assets no longer required.
As part of the strategic programme to reset our
A net credit of £11.1m has been recognised associated with the exit of the two-person furniture delivery operation. The credit mainly reflects the settlement of the contractual obligations with suppliers and the profit on disposal of a distribution centre.
A non-cash net credit of £2.3m in relation to store impairment reversals, driven by revised future cash flow projections in relation to the carrying value of stores.
Ahead of the expected consolidation of
A charge of £15.5m in relation to M&S Bank transformation and insurance mis-selling provisions, predominately relating to the settlement of the deficit which had been recognised by M&S Bank. Total programme costs to date are £20.5m and under the terms of the new agreement, material charges are expected over the next six years.
The Group received a net credit of £20.5m as part of a legal settlement in relation to damages received from an independent third party following its involvement in anti-competitive behaviour that adversely impacted the Group.
For further details on adjusting items see note 3 to the financial information.
Taxation
The effective tax rate on profit before tax and adjusting items was 26.7% (2023/24: 33.2%). This was higher than the
The effective tax rate on statutory profit before tax was 43.0% (2023/24: 36.8%). This is higher than the effective tax rate on profit before adjusting items due to the impact of non-taxable adjusting items such as impairments.
Earnings per share
Basic earnings per share was 14.6p (2023/24: 21.9p), due to lower profit in the year and an increase in the effective tax rate. Adjusted basic earnings per share was 31.9p (2023/24: 24.6p) due to higher adjusted profit and a reduced effective tax rate on profit before adjusting items.
The weighted average number of ordinary shares in issue during the period was 2,021.9m (2023/24: 1,973.2m), with the weighted average number of diluted ordinary shares 2,110.7m (2023/24: 2,075.9m).
Cash flow
|
29 Mar 25
£m |
30 Mar 24 Restated £m1 |
Change vs 2023/24 £m |
Operating profit |
624.3 |
714.2 |
(89.9) |
Adjusting items within operating profit |
360.2 |
124.4 |
235.8 |
Operating profit before adjusting items |
984.5 |
838.6 |
145.9 |
Depreciation, amortisation, impairments and disposals |
542.6 |
526.3 |
16.3 |
Cash lease payments |
(343.0) |
(321.4) |
(21.6) |
Working capital |
(38.6) |
77.2 |
(115.8) |
Non-cash pension expense |
5.6 |
5.3 |
0.3 |
Defined benefit scheme pension funding |
(0.4) |
(0.4) |
- |
Capex and disposals |
(458.6) |
(423.2) |
(35.4) |
Financial interest |
(2.6) |
(31.2) |
28.6 |
Taxation |
(208.3) |
(191.2) |
(17.1) |
Employee-related share transactions |
(13.1) |
22.2 |
(35.3) |
Share of result from Associate |
28.7 |
37.3 |
(8.6) |
Loans to Associates |
- |
(62.0) |
62.0 |
Share of results in other joint ventures |
(0.5) |
0.3 |
(0.8) |
Adjusting items in cash flow |
(53.0) |
(40.0) |
(13.0) |
Free cash flow from operations |
443.3 |
437.8 |
5.5 |
|
|
|
|
Lease Surrender Payments |
(19.0) |
(24.1) |
5.1 |
Transactions with non-controlling interest |
(2.6) |
- |
(2.6) |
Acquisitions, investments, and divestments |
(11.9) |
(2.6) |
(9.3) |
Free cash flow |
409.8 |
411.1 |
(1.3) |
Dividends paid |
(60.5) |
(19.6) |
(40.9) |
Free cash flow after shareholder returns |
349.3 |
391.5 |
(42.2) |
|
|
|
|
Opening net funds excluding lease liabilities |
45.7 |
(355.6) |
401.3 |
Free cash flow after shareholder returns |
349.3 |
391.5 |
(42.2) |
Exchange and other non-cash movements excluding leases |
42.8 |
9.8 |
33.0 |
Closing net funds excluding lease liabilities |
437.8 |
45.7 |
392.1 |
|
|
|
|
Opening net debt |
(2,165.8) |
(2,637.2) |
471.4 |
Free cash flow after shareholder returns |
349.3 |
391.5 |
(42.2) |
Decrease in lease obligations |
258.6 |
243.5 |
15.1 |
New lease commitments and remeasurements |
(261.0) |
(176.0) |
(85.0) |
Exchange and other non-cash movements |
29.3 |
12.4 |
16.9 |
Closing net debt |
(1,789.6) |
(2,165.8) |
376.2 |
1Lease Surrender Payments have been reclassified in 2024/25 as an adjustment to Free Cash Flow.
The business generated free cash flow from operations of £443.3m, a year-on-year increase of £5.5m.
Growth in operating profit before adjusting items was offset by a planned working capital outflow and increased capex net of disposals.
The working capital outflow was partly driven by a change of payment terms in Fashion, Home & Beauty from 90 to 75 days at the end of the prior year. Increased Food inventory was offset by growth in payables, partly due to Easter timing.
The reduction in financial interest paid was driven by the repurchase of medium-term notes. Taxation increased due to higher profit before adjusting items in the year. Loans to associates reflect reduced funding requirements for
Adjusting items in cashflow include a £25.0m fee relating to a change in arrangements between M&S and
Dividends paid reflect the final dividend paid for 2023/24 and the interim dividend for 2024/25.
The Group generated free cashflow after shareholder returns, resulting in a further increase in net funds excluding lease liabilities and a reduction in net debt.
Movement in Exchange and other non-cash movements excluding leases relates to the change in recognition of the Scottish Limited Partnership liability.
Capital expenditure
52 weeks ended |
29 Mar 25
£m |
30 Mar 24 Restated £m1 |
Change vs 2023/24 £m |
Store renewal |
118.8 |
51.5 |
67.3 |
New stores |
125.8 |
77.4 |
48.4 |
Property maintenance |
114.0 |
99.1 |
14.9 |
Supply chain |
95.3 |
69.3 |
26.0 |
|
104.7 |
80.8 |
23.9 |
International |
7.4 |
12.4 |
(5.0) |
ROI |
11.1 |
5.6 |
5.5 |
Financial services |
1.1 |
- |
1.1 |
Capital expenditure before property disposals |
578.2 |
396.1 |
182.1 |
Property disposals |
(48.3) |
(6.1) |
(42.2) |
Capital expenditure |
529.9 |
390.0 |
139.9 |
Movement in capital accruals and other items |
(71.3) |
33.2 |
(104.5) |
Capex and disposals as per cash flow |
458.6 |
423.2 |
35.4 |
1International has been restated as no longer includes ROI
Group capital expenditure before property disposals increased £182.1m to £578.2m due to increased investment in store renewal and new stores, supply chain and digital & technology.
Store renewal investment was driven by flagship renewals opened in the year at Cribbs Causeway, Gemini and Tamworth. Spend on new stores was driven by the opening of two Full Line stores at
Supply chain expenditure reflects investment in expanding Fashion, Home & Beauty fulfilment capabilities, as well as replacement of vehicles and handling equipment.
Digital and technology includes technology replacement, network upgrades, and continued investment in website and app development.
Net debt
Group net debt decreased £376.2m since last year driven by the generation of free cash flow and the change in recognition of the Scottish Limited Partnership liability (see note 9 to the financial information).
The composition of Group net debt is as follows:
52 weeks ended |
29 Mar 25 £m |
30 Mar 24 £m |
Change vs 2023/24 £m |
Cash and cash equivalents1 |
864.5 |
1,022.4 |
(157.9) |
Current financial assets and other1 |
290.4 |
26.9 |
263.5 |
Medium Term Notes |
(717.1) |
(921.7) |
204.6 |
Partnership liability |
- |
(81.9) |
81.9 |
Net funds excluding lease liabilities |
437.8 |
45.7 |
392.1 |
Lease liabilities |
(2,227.4) |
(2,211.5) |
(15.9) |
Group net debt |
(1,789.6) |
(2,165.8) |
376.2 |
1 Cash and cash equivalents represents cash held on deposit for under 90 days. Current financial assets includes funds on deposit for longer than 90 days.
The Medium Term Notes include four bonds, with maturities out to 2037, and the associated accrued interest. During the period part of 2025 and 2026 bonds were repurchased totalling £190.3m. The USD 300m 2037 bond is valued by reference to the embedded exchange rate in the associated cross currency swaps. The full breakdown of maturities is as follows:
Bond and maturity date |
Value £m |
Jun 2025, GBP |
105.5 |
May 2026, GBP |
109.4 |
Jul 2027, GBP |
250.0 |
Dec 2037, USD |
252.9 |
Unamortised bond costs and effects of fair value hedges |
(1.7) |
Total principal value |
716.1 |
Interest and FX revaluation |
1.0 |
Total carrying value |
717.1 |
Lease Liabilities |
29 Mar 25 £m |
30 Mar 24 Restated £m1 |
Change vs 2023/24 £m |
Average lease length to break2 |
Full Line stores |
(841.7) |
(860.1) |
18.4 |
c. 16 years |
Food stores |
(701.4) |
(682.2) |
(19.2) |
c. 10 years |
Offices, warehouses, ROI and other |
(518.5) |
(514.9) |
(3.6) |
|
International |
(165.8) |
(154.3) |
(11.5) |
|
Total lease liability |
(2,227.4) |
(2,211.5) |
(15.9) |
|
1 Restated owing to ROI moving out of international
2 Liability-weighted average lease length to break
New lease commitments and remeasurements in the period were £261.0m, largely relating to
Full Line store lease liabilities include £149.3m relating to stores identified as part of the store estate strategic programme. The average lease length on Full Line stores is skewed by nine particularly long leases. Excluding these nine leases, the average term to break of leases outside the programme is c.14 years. Food store lease liabilities include £49.5m relating to stores identified as part of the store estate strategic programme.
Pension
At 29 March 2025, the IAS 19 net retirement benefit deficit was £122.7m (2023/24: £77.2m surplus). There has been a decrease of £199.9m since prior year largely driven by changes to member mortality experience and the change in recognition of the Scottish Limited Partnership.
The most recent actuarial valuation of the
The IAS 19 net retirement deficit differs from the actuarial valuation primarily due to the difference in discount rate applied.
The Company and Trustee have confirmed, in line with the current funding arrangement, that no further contributions will be required to fund past service because of this valuation, other than those contractually committed under the Marks and Spencer Scottish Limited Partnership arrangements.
Marks and Spencer Scottish Limited Partnership
The Partnership holds £1.3bn (2023/24: £1.3bn) of properties at book value which have been leased back to
In February 2025 the Group and the
The new third partnership interest (also held by the
Liquidity
At 29 March 2025, the Group had liquidity of £1,739.5m (last year: £1,897.4m), comprising cash and cash equivalents of £864.5m, an undrawn committed syndicated bank revolving credit facility ("RCF") of £850.0m (set to mature in June 2027), and undrawn uncommitted facilities amounting to £25.0m.
The Group continues to maintain a robust balance sheet providing it with sufficient access to liquidity, through a combination of cash and committed facilities, to meet its needs in the short and medium-term.
Dividend
With the Group generating a further improvement in operating performance, balance sheet and credit metrics, a final dividend of 2.6p per share has been declared. This will be payable on 4 July 2025 to shareholders on the register of members as at close of business on 30 May 2025.
Statement of financial position
Net assets were £2,951.4m at the period end. The profit made in the period and the reduction in borrowings resulted in an overall increase in net assets of 4.3% since prior year.
Consolidated income statement |
|||||||||
|
|
|
|
|
52 weeks ended |
|
|
52 weeks ended |
|
|
|
|
|
|
29 March 2025 |
|
|
30 March 2024 |
|
|
|
|
|
|
Total |
|
Total |
||
|
|
Notes |
|
|
£m |
|
|
£m |
|
Revenue |
|
2 |
|
|
13,816.8 |
|
|
13,040.1 |
|
|
|
|
|
|
|
|
|
|
|
Share of result in associate - |
17 |
|
|
(43.6) |
|
|
(79.9) |
||
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
3 |
|
|
624.3 |
|
|
714.2 |
|
|
|
|
|
|
|
|
|
|
|
Finance income |
|
3, 4 |
|
|
64.7 |
|
|
146.7 |
|
Finance costs |
|
3, 4 |
|
|
(177.2) |
|
|
(188.4) |
|
|
|
|
|
|
|
|
|
|
|
Profit before tax |
|
2, 3 |
|
|
511.8 |
|
|
672.5 |
|
Income tax expense |
|
5 |
|
|
(219.9) |
|
|
(247.3) |
|
Profit for the year |
|
|
|
|
291.9 |
|
|
425.2 |
|
|
|
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
|
|
|
Owners of the parent |
|
|
|
|
295.7 |
|
|
431.2 |
|
Non-controlling interests |
|
|
|
|
(3.8) |
|
|
(6.0) |
|
|
|
|
|
|
291.9 |
|
|
425.2 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
6 |
|
|
14.6p |
|
|
21.9p |
|
Diluted earnings per share |
|
6 |
|
|
14.0p |
|
|
20.8p |
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of profit before tax and adjusting items: |
|
|
|
|
|
|
|
||
Profit before tax |
|
|
|
|
511.8 |
|
|
672.5 |
|
Adjusting items |
|
3 |
|
|
363.7 |
|
|
43.9 |
|
Profit before tax and adjusting items - non-GAAP measure |
|
|
|
875.5 |
|
|
716.4 |
||
|
|
|
|
|
|
|
|
|
|
Adjusted earnings per share - non-GAAP measure |
|
|
|
|
|
|
|
||
Adjusted basic earnings per share |
|
6 |
|
|
31.9p |
|
|
24.6p |
|
Adjusted diluted earnings per share |
|
6 |
|
|
30.6p |
|
|
23.3p |
|
|
|||||||||
Consolidated statement of comprehensive income |
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
52 weeks ended |
52 weeks ended |
|
|||||||||||||||||||||
|
|
|
29 March 2025 |
30 March 2024 |
|
|||||||||||||||||||||
|
|
Notes |
£m |
£m |
|
|||||||||||||||||||||
Profit for the year |
|
|
291.9 |
425.2 |
|
|||||||||||||||||||||
Other comprehensive income/ (expense): |
|
|
|
|
|
|||||||||||||||||||||
Items that will not be reclassified subsequently to profit or loss |
|
|
|
|
|
|||||||||||||||||||||
Remeasurements of retirement benefit schemes |
|
8 |
(149.2) |
(419.2) |
|
|||||||||||||||||||||
Tax on retirement benefit schemes |
|
|
49.7 |
104.8 |
|
|||||||||||||||||||||
|
|
|
(99.5) |
(314.4) |
|
|||||||||||||||||||||
Items that may be reclassified subsequently to profit or loss |
|
|
|
|
|
|||||||||||||||||||||
Foreign currency translation differences |
|
|
|
|
|
|||||||||||||||||||||
- movements recognised in other comprehensive income |
|
|
(8.3) |
(11.5) |
|
|||||||||||||||||||||
Cash flow hedges |
|
|
|
|
|
|||||||||||||||||||||
- fair value movements recognised in other comprehensive income |
|
|
(19.2) |
(27.5) |
|
|||||||||||||||||||||
- reclassified and reported in profit or loss |
|
|
5.7 |
5.3 |
|
|||||||||||||||||||||
Tax credit on cash flow hedges |
|
|
2.7 |
6.1 |
|
|||||||||||||||||||||
|
|
|
(19.1) |
(27.6) |
|
|||||||||||||||||||||
Other comprehensive expense for the year, net of tax |
|
|
(118.6) |
(342.0) |
|
|||||||||||||||||||||
Total comprehensive income for the year |
|
|
173.3 |
83.2 |
|
|||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||
Attributable to: |
|
|
|
|
|
|||||||||||||||||||||
Owners of the parent |
|
|
177.1 |
89.2 |
|
|||||||||||||||||||||
Non-controlling interests |
|
|
(3.8) |
(6.0) |
|
|||||||||||||||||||||
|
|
|
173.3 |
83.2 |
|
|||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||
Consolidated statement of financial position |
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
As at |
As at |
|
|||||||||||||||||||||
|
|
|
29 March 2025 |
30 March 2024 |
|
|||||||||||||||||||||
|
|
Notes |
£m |
£m |
|
|||||||||||||||||||||
Assets |
|
|
|
|
|
|||||||||||||||||||||
Non-current assets |
|
|
|
|
|
|||||||||||||||||||||
Intangible assets |
|
10 |
187.4 |
179.5 |
|
|||||||||||||||||||||
Property, plant and equipment |
|
11 |
5,408.5 |
5,190.1 |
|
|||||||||||||||||||||
Investment property |
|
|
11.2 |
11.6 |
|
|||||||||||||||||||||
Investments in joint ventures and associates |
|
17 |
392.5 |
684.2 |
|
|||||||||||||||||||||
Other financial assets |
|
|
21.3 |
12.6 |
|
|||||||||||||||||||||
Retirement benefit assets |
|
8 |
- |
81.8 |
|
|||||||||||||||||||||
Trade and other receivables |
|
|
382.8 |
356.7 |
|
|||||||||||||||||||||
Derivative financial instruments |
|
|
0.1 |
0.7 |
|
|||||||||||||||||||||
Deferred tax assets |
|
|
13.9 |
11.7 |
|
|||||||||||||||||||||
|
|
|
6,417.7 |
6,528.9 |
|
|||||||||||||||||||||
Current assets |
|
|
|
|
|
|||||||||||||||||||||
Inventories |
|
|
843.9 |
776.9 |
|
|||||||||||||||||||||
Other financial assets |
|
|
289.5 |
12.3 |
|
|||||||||||||||||||||
Trade and other receivables |
|
|
327.5 |
302.0 |
|
|||||||||||||||||||||
Derivative financial instruments |
|
|
7.2 |
6.8 |
|
|||||||||||||||||||||
Current tax assets |
|
|
71.1 |
32.9 |
|
|||||||||||||||||||||
Cash and cash equivalents |
|
|
864.5 |
1,022.4 |
|
|||||||||||||||||||||
|
|
|
2,403.7 |
2,153.3 |
|
|||||||||||||||||||||
Total assets |
|
|
8,821.4 |
8,682.2 |
|
|||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||
Liabilities |
|
|
|
|
|
|||||||||||||||||||||
Current liabilities |
|
|
|
|
|
|||||||||||||||||||||
Trade and other payables |
|
|
2,370.3 |
2,107.9 |
|
|||||||||||||||||||||
Partnership liability to the Marks & Spencer |
|
9 |
- |
88.8 |
|
|||||||||||||||||||||
Borrowings and other financial liabilities |
|
|
355.8 |
250.4 |
|
|||||||||||||||||||||
Derivative financial instruments |
|
|
25.1 |
20.0 |
|
|||||||||||||||||||||
Provisions |
|
|
25.1 |
47.6 |
|
|||||||||||||||||||||
Current tax liabilities |
|
|
1.2 |
1.5 |
|
|||||||||||||||||||||
|
|
|
2,777.5 |
2,516.2 |
|
|||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||
Non-current liabilities |
|
|
|
|
|
|||||||||||||||||||||
Retirement benefit deficit |
|
8 |
122.7 |
4.6 |
|
|||||||||||||||||||||
Trade and other payables |
|
|
18.9 |
116.7 |
|
|||||||||||||||||||||
Borrowings and other financial liabilities |
|
|
2,588.7 |
2,882.8 |
|
|||||||||||||||||||||
Derivative financial instruments |
|
|
16.6 |
21.9 |
|
|||||||||||||||||||||
Provisions |
|
|
146.2 |
104.1 |
|
|||||||||||||||||||||
Deferred tax liabilities |
|
|
199.4 |
205.8 |
|
|||||||||||||||||||||
|
|
|
3,092.5 |
3,335.9 |
|
|||||||||||||||||||||
Total liabilities |
|
|
5,870.0 |
5,852.1 |
|
|||||||||||||||||||||
Net assets |
|
|
2,951.4 |
2,830.1 |
|
|||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||
Equity |
|
|
|
|
|
|||||||||||||||||||||
Issued share capital |
|
|
20.6 |
20.5 |
|
|||||||||||||||||||||
Share premium account |
|
|
982.7 |
967.0 |
|
|||||||||||||||||||||
Capital redemption reserve |
|
|
2,680.4 |
2,680.4 |
|
|||||||||||||||||||||
Hedging reserve |
|
|
(7.5) |
(8.4) |
|
|||||||||||||||||||||
Cost of hedging reserve |
|
|
7.0 |
5.4 |
|
|||||||||||||||||||||
Other reserve |
|
|
(6,542.2) |
(6,542.2) |
|
|||||||||||||||||||||
Foreign exchange reserve |
|
|
(89.4) |
(81.1) |
|
|||||||||||||||||||||
Retained earnings |
|
|
5,888.5 |
5,789.6 |
|
|||||||||||||||||||||
Equity attributable to owners of the parent |
|
|
2,940.1 |
2,831.2 |
|
|||||||||||||||||||||
Non-controlling interests |
|
|
11.3 |
(1.1) |
|
|||||||||||||||||||||
Total equity |
|
|
2,951.4 |
2,830.1 |
|
|||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||
Consolidated statement of changes in equity |
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Ordinary share capital |
Share premium account |
Capital redemption reserve |
Hedging reserve |
Cost of hedging |
Other reserve¹ |
Foreign exchange reserve |
Retained earnings |
Total |
Non-controlling interest |
Total |
|||||||||||||||
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|||||||||||||||
As at 2 April 2023 |
19.8 |
910.7 |
2,680.4 |
(31.9) |
4.2 |
(6,542.2) |
(69.6) |
5,705.0 |
2,676.4 |
4.4 |
2,680.8 |
|||||||||||||||
Profit for the year |
- |
- |
- |
- |
- |
- |
- |
431.2 |
431.2 |
(6.0) |
425.2 |
|||||||||||||||
Other comprehensive (expense)/income: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Foreign currency translation |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
- movements recognised in other comprehensive income |
- |
- |
- |
- |
- |
- |
(11.5) |
- |
(11.5) |
- |
(11.5) |
|||||||||||||||
Remeasurements of retirement benefit schemes |
- |
- |
- |
- |
- |
- |
- |
(419.2) |
(419.2) |
- |
(419.2) |
|||||||||||||||
Tax on retirement benefit schemes |
- |
- |
- |
- |
- |
- |
- |
104.8 |
104.8 |
- |
104.8 |
|||||||||||||||
Cash flow hedges |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
- fair value movement in other comprehensive income |
- |
- |
- |
(29.1) |
1.6 |
- |
- |
- |
(27.5) |
- |
(27.5) |
|||||||||||||||
- reclassified and reported in profit or loss |
- |
- |
- |
5.3 |
- |
- |
- |
- |
5.3 |
- |
5.3 |
|||||||||||||||
Tax on cash flow hedges |
- |
- |
- |
6.5 |
(0.4) |
- |
- |
- |
6.1 |
- |
6.1 |
|||||||||||||||
Other comprehensive (expense)/income: |
- |
- |
- |
(17.3) |
1.2 |
- |
(11.5) |
(314.4) |
(342.0) |
- |
(342.0) |
|||||||||||||||
Total comprehensive (expense)/income |
- |
- |
- |
(17.3) |
1.2 |
- |
(11.5) |
116.8 |
89.2 |
(6.0) |
83.2 |
|||||||||||||||
Cash flow hedges recognised in inventories |
- |
- |
- |
54.4 |
- |
- |
- |
- |
54.4 |
- |
54.4 |
|||||||||||||||
Tax on cash flow hedges recognised in inventories |
- |
- |
- |
(13.6) |
- |
- |
- |
- |
(13.6) |
- |
(13.6) |
|||||||||||||||
Transactions with owners: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Dividends |
- |
- |
- |
- |
- |
- |
- |
(19.6) |
(19.6) |
- |
(19.6) |
|||||||||||||||
Transactions with non-controlling shareholders |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.5 |
0.5 |
|||||||||||||||
Shares issued in respect of employee share options |
0.7 |
56.3 |
- |
- |
- |
- |
- |
- |
57.0 |
- |
57.0 |
|||||||||||||||
Purchase of shares held by employee trusts |
- |
- |
- |
- |
- |
- |
- |
(83.1) |
(83.1) |
- |
(83.1) |
|||||||||||||||
Credit for share-based payments |
- |
- |
- |
- |
- |
- |
- |
48.3 |
48.3 |
- |
48.3 |
|||||||||||||||
Deferred tax on share schemes |
- |
- |
- |
- |
- |
- |
- |
22.2 |
22.2 |
- |
22.2 |
|||||||||||||||
As at 30 March 2024 |
20.5 |
967.0 |
2,680.4 |
(8.4) |
5.4 |
(6,542.2) |
(81.1) |
5,789.6 |
2,831.2 |
(1.1) |
2,830.1 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
As at 31 March 2024 |
20.5 |
967.0 |
2,680.4 |
(8.4) |
5.4 |
(6,542.2) |
(81.1) |
5,789.6 |
2,831.2 |
(1.1) |
2,830.1 |
|||||||||||||||
Profit for the year |
- |
- |
- |
- |
- |
- |
- |
295.7 |
295.7 |
(3.8) |
291.9 |
|||||||||||||||
Other comprehensive (expense)/income: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Foreign currency translation |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
- movements recognised in other comprehensive income |
- |
- |
- |
- |
- |
- |
(8.3) |
- |
(8.3) |
- |
(8.3) |
|||||||||||||||
Remeasurements of retirement benefit schemes |
- |
- |
- |
- |
- |
- |
- |
(149.2) |
(149.2) |
- |
(149.2) |
|||||||||||||||
Tax on retirement benefit schemes |
- |
- |
- |
- |
- |
- |
- |
49.7 |
49.7 |
- |
49.7 |
|||||||||||||||
Cash flow hedges |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
- fair value movement in other comprehensive income |
- |
- |
- |
(21.4) |
2.2 |
- |
- |
- |
(19.2) |
- |
(19.2) |
|||||||||||||||
- reclassified and reported in profit or loss |
- |
- |
- |
5.7 |
- |
- |
- |
- |
5.7 |
- |
5.7 |
|||||||||||||||
Tax on cash flow hedges |
- |
- |
- |
3.3 |
(0.6) |
- |
- |
- |
2.7 |
- |
2.7 |
|||||||||||||||
Other comprehensive (expense)/income |
- |
- |
- |
(12.4) |
1.6 |
- |
(8.3) |
(99.5) |
(118.6) |
- |
(118.6) |
|||||||||||||||
Total comprehensive (expense)/income |
- |
- |
- |
(12.4) |
1.6 |
- |
(8.3) |
196.2 |
177.1 |
(3.8) |
173.3 |
|||||||||||||||
Cash flow hedges recognised in inventories |
- |
- |
- |
17.7 |
- |
- |
- |
- |
17.7 |
- |
17.7 |
|||||||||||||||
Tax on cash flow hedges recognised in inventories |
- |
- |
- |
(4.4) |
- |
- |
- |
- |
(4.4) |
- |
(4.4) |
|||||||||||||||
Transactions with owners: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Dividends |
- |
- |
- |
- |
- |
- |
- |
(60.5) |
(60.5) |
- |
(60.5) |
|||||||||||||||
Transactions with non-controlling shareholders |
- |
- |
- |
- |
- |
- |
- |
(15.9) |
(15.9) |
16.2 |
0.3 |
|||||||||||||||
Shares issued in respect of employee share options |
0.1 |
15.7 |
- |
- |
- |
- |
- |
- |
15.8 |
- |
15.8 |
|||||||||||||||
Purchase of shares held by employee trusts |
- |
- |
- |
- |
- |
- |
- |
(81.3) |
(81.3) |
- |
(81.3) |
|||||||||||||||
Credit for share-based payments |
- |
- |
- |
- |
- |
- |
- |
52.4 |
52.4 |
- |
52.4 |
|||||||||||||||
Tax on share schemes |
- |
- |
- |
- |
- |
- |
- |
8.0 |
8.0 |
- |
8.0 |
|||||||||||||||
As at 29 March 2025 |
20.6 |
982.7 |
2,680.4 |
(7.5) |
7.0 |
(6,542.2) |
(89.4) |
5,888.5 |
2,940.1 |
11.3 |
2,951.4 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
1 The "Other reserve" was originally created as part of the capital restructuring that took place in 2002. It represents the difference between the nominal value of the shares issued prior to the capital reduction by the Company (being the carrying value of the investment in
Consolidated statement of cash flows |
||||
|
|
|
|
|
|
|
|
52 weeks ended |
52 weeks ended |
|
|
|
29 March 2025 |
30 March 2024 |
|
|
Notes |
£m |
£m |
Cash flows from operating activities |
|
|
|
|
Cash generated from operations |
|
14 |
1,521.3 |
1,492.9 |
Income tax paid |
|
|
(208.3) |
(191.2) |
Net cash inflow from operating activities |
|
|
1,313.0 |
1,301.7 |
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
Proceeds on property disposals |
|
|
48.3 |
6.1 |
Purchase of property, plant and equipment |
|
|
(408.4) |
(359.5) |
Purchase of intangible assets |
|
|
(98.5) |
(69.8) |
(Purchase)/sale of current financial assets |
|
|
(277.2) |
0.7 |
Purchase of non-current financial assets |
|
|
(12.5) |
(2.6) |
Proceeds on disposal of non-current financial assets |
|
|
0.6 |
- |
Loans to related parties |
|
16 |
- |
(62.0) |
Interest received |
|
|
51.6 |
51.8 |
Net cash used in investing activities |
|
|
(696.1) |
(435.3) |
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
Interest paid1 |
|
|
(158.1) |
(185.0) |
Redemption of Medium Term Notes2 |
|
|
(187.8) |
(395.6) |
Repayment of lease liabilities |
|
|
(258.6) |
(243.5) |
Payment of partnership liability to the Marks & Spencer |
9 |
(40.5) |
(40.0) |
|
Equity dividends paid |
|
|
(60.5) |
(19.6) |
Shares issued on exercise of employee share options |
|
|
15.8 |
57.0 |
Transactions with non-controlling interest |
|
|
(2.6) |
- |
Purchase of own shares by employee trust |
|
|
(81.3) |
(83.1) |
Net cash used in financing activities |
|
|
(773.6) |
(909.8) |
|
|
|
|
|
Net cash outflow from activities |
|
|
(156.7) |
(43.4) |
Effects of exchange rate changes |
|
|
(1.2) |
(2.1) |
Opening net cash |
|
|
1,022.4 |
1,067.9 |
Closing net cash |
|
15 |
864.5 |
1,022.4 |
|
|
|
|
|
1Includes interest paid on lease liabilities of £103.4m (last year: £102.0m). |
||||
2Includes £190.3m of outstanding 2025 and 2026 notes repurchased in June 2024, resulting in a gain of £2.9m recognised within 'interest payable on Medium Term Notes' in net finance costs. |
||||
|
1 Accounting policies
General information
The financial information set out in the announcement does not constitute the Company's statutory accounts for the years ended 29 March 2025 or 30 March 2024. The financial information for the year ended 30 March 2024 is derived from the statutory accounts for that year which have been delivered to the Registrar of Companies. The auditors reported on those accounts: their report was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under s498(2) or (3) of the Companies Act 2006. The statutory accounts for the year ended 29 March 2025 will be delivered to the Registrar of Companies following the Company's annual general meeting.
Basis of preparation
While the financial information included in this press release has been prepared in accordance with the recognition and measurement criteria of
Going concern basis
The financial statements have been prepared on a going concern basis. In adopting the going concern basis, the Board has considered the business activities, the financial position of the Group, its cash flows, liquidity position and borrowing facilities, the Group's financial risk management objectives and exposures to liquidity and other financial risks as set out in note 12 and the principal risks and uncertainties.
The Group continues to maintain a robust financial position providing it with sufficient access to liquidity, through a combination of cash and committed facilities, to meet its needs in the short and medium-term. At 29 March 2025, the Group had liquidity of £1,739.5m (last year: £1,897.4m), comprising cash and cash equivalents of £864.5m, an undrawn committed syndicated bank revolving credit facility (RCF) of £850.0m (set to mature in June 2027), and undrawn uncommitted facilities amounting to £25.0m.
The RCF contains a financial covenant, being the ratio of earnings before interest, tax, depreciation and amortisation; to net interest and depreciation on right-of-use assets under IFRS 16. The covenant is measured biannually.
In adopting the going concern basis of preparation, the Board has assessed the Group's cash flow forecasts which incorporate a latest estimate of the ongoing impact of current market conditions on the Group and include a number of assumptions including sales growth and customer behaviour. While trading continues to be strong, in forming its outlook on the future financial performance, the Board considered a variety of downsides that the Group might experience, such as a sustained economic recession and an inability for the Group to execute the transformation plan.
Under these latest forecasts, the Group is able to operate without the need to draw on its available facilities and without taking any supplementary mitigating actions, such as reducing capital expenditure and other discretionary spend. The forecast cash flows also indicate that the Group will comply with all relevant banking covenants during the forecast period, being at least 12 months from the approval of the financial statements.
The Board has modelled a severe, but plausible, downside scenario. This downside scenario assumes that:
· There will be a period of economic recession in 2025/26, resulting in a reduction in sales growth of 2.0 - 4.0% across all three business units compared to the budget and three-year plan.
· A delay on transformation benefits results in incremental sales expected from the transformation declining by 7.5%, 15% and 30% respectively across the three-year period.
·
Even under this severe but plausible downside scenario, the Group would continue to have sufficient liquidity and headroom on its existing facilities and against the RCF financial covenant for the forecast period. In addition, should such a scenario arise, there are a range of mitigating actions that could be taken to reduce the impact. Based on latest assessments of the expected impact of the cyber incident on the business and modelling a worst-case impact on trade and a delayed recovery and return to website sales, the Board considers that there are sufficient mitigating actions that could be adopted so that this downside scenario remains a plausible, but remote, outcome for the Group.
In addition, reverse stress testing has been applied to the model to determine the decline in sales that the Group could absorb before exhausting the Group's total liquidity. Such a scenario, and the sequence of events which could lead to it, is considered to be extremely remote.
As a result, the Board expects the Group to have adequate resources to continue in operation, meet its liabilities as they fall due, retain sufficient available cash and not breach the covenant under the revolving credit facility for the foreseeable future, being a period of at least 12 months from the approval of the financial statements. The Board therefore considers it appropriate for the Group to adopt the going concern basis in preparing its financial statements.
New accounting standards adopted by the Group
The Group has applied the following new standards and interpretations for the first time for the annual reporting period commencing 31 March 2024:
· Amendment to IFRS 16: Lease Liability in a Sale and Leaseback.
· Amendments to IAS 1: Classification of Liabilities as Current or Non-Current.
· Amendments to IAS 1: Non-current Liabilities with Covenants.
· Amendments to IAS 7 and IFRS 7: Supplier Finance Arrangements.
The adoption of the standards and interpretations listed above has not led to any changes to the Group's accounting policies or had any other material impact on the financial position or performance of the Group.
New accounting standards in issue but not yet effective
New standards and interpretations that are in issue but not yet effective are listed below:
· Amendments to IAS 21: Lack of Exchangeability.
· Amendments to IFRS 9 and IFRS 7: Classification and Measurement of Financial Instruments.
· Amendments to IFRS 10 and IAS 28: Sale or Contribution of Assets between an Investor and its Associate or
· IFRS 18: Presentation and Disclosure in Financial Statements.
· IFRS 19: Subsidiaries without Public Accountability: Disclosures
With the exception of the adoption of IFRS 18, the adoption of the above standards and interpretations is not expected to lead to any changes to the Group's accounting policies nor have any other material impact on the financial position or performance of the Group.
IFRS 18 was issued in April 2024 and is effective for periods beginning on or after 1 January 2027. Early application is permitted and comparatives will require restatement. The standard will replace IAS 1 Presentation of Financial Statements and although it will not change how items are recognised and measured, the standard brings a focus on the income statement and reporting of financial performance. Specifically, it classifies income and expenses into three new defined categories: operating, investing and financing and two new subtotals: operating profit and loss and profit or loss before financing and income tax, introduces disclosures of management defined performance measures (MPMs) and enhances general requirements on aggregation and disaggregation. The impact of the standard on the Group is currently being assessed and it is not yet practicable to quantify the effect of IFRS 18 on these consolidated financial statements, however there is no impact on presentation for the Group in the current year given the effective date - this will be applicable for the Group's 2027/28 Annual Report.
Alternative performance measures
In reporting financial information, the Group presents alternative performance measures (APMs), which are not defined or specified under the requirements of IFRS.
The Group believes that these APMs, which are not considered to be a substitute for, or superior to, IFRS measures, provide stakeholders with additional helpful information on the performance of the business. These APMs are consistent with how the business performance is planned and reported within the internal management reporting to the Board and Executive Committee. Some of these measures are also used for the purpose of setting remuneration targets.
The key APMs that the Group uses include: sales; like-for-like sales growth; adjusted operating profit; adjusted operating margin; profit before tax and adjusting items; adjusted basic earnings per share; net debt; net debt excluding lease liabilities; free cash flow; free cash flow from operations; capital expenditure; and return on capital employed. Each of these APMs, and others used by the Group, is set out in the Glossary, including explanations of how they are calculated and how they can be reconciled to a statutory measure where relevant.
The Group reports some financial measures, primarily International sales, on both a reported and constant currency basis. The constant currency basis, which is an APM, retranslates the previous year revenues at the average actual periodic exchange rates used in the current financial year. This measure is presented as a means of eliminating the effects of exchange rate fluctuations on the year-on-year reported results.
The Group makes certain adjustments to the statutory profit measures in order to derive many of these APMs. The Group's policy is to exclude items that are considered significant in nature and/or quantum over the total expected life of the programme or are consistent with items that were treated as adjusting in prior periods. The Group's definition of adjusting items is consistent with prior periods. Adjusted results are consistent with how business performance is measured internally and presented to aid comparability of performance. On this basis, the following items were included within adjusting items for the 52-week period ended 29 March 2025:
· Net charges associated with the strategic programme in relation to the review of the store estate.
· Significant restructuring costs and other associated costs arising from strategy or operational changes that are not considered by the Group to be part of the normal operating costs of the business.
· Impairment charges and provisions that are considered to be significant in nature and/or value to the trading performance of the business.
· Charges and reversals of previous impairments arising from the write-off of assets and other property charges that are significant in nature and/or value. Impairment charges are recognised in adjusted operating profit where they relate to stores not previously impaired or do not otherwise meet the Group's adjusting items policy.
· Adjustments to income from M&S Bank due to a provision recognised by M&S Bank for the cost of providing redress to customers in respect of possible mis-selling of M&S Bank financial products.
· Amortisation of the identified intangible assets arising as part of the investment in
· Net finance costs incurred in relation to
· Share of net charges associated with
· Net pension finance income in relation to closed scheme not considered part of ongoing operating activities of the Group.
· Significant charges relating to the renegotiation of the Group's Relationship Agreement with M&S Bank.
· Significant charges in relation to the furniture simplification programme that are not considered to be day-to-day operational costs of the business, mainly relating to contractual obligations with suppliers.
· (New) Net income associated with a significant legal settlement that is not considered to be a normal income stream of the business.
Refer to note 3 for a summary of the adjusting items.
2 Segmental Information
IFRS 8 Operating Segments requires operating segments to be identified on the basis of internal reporting on components of the Group that are regularly reviewed by the chief operating decision-maker to allocate resources to the segments and to assess their performance.
The chief operating decision-maker has been identified as the Executive Committee. The Executive Committee reviews the Group's internal reporting in order to assess performance and allocate resources across each operating segment.
The Group's reportable operating segments have therefore been identified as follows:
• Fashion, Home & Beauty - comprises the retailing of womenswear, menswear, lingerie, kidswear, beauty and home products through
• Food - includes the results of the
• International - consists of
• Ocado - includes the Group's share of profits or losses from the investment in
Other business activities and operating segments, including M&S Bank are combined and presented in "All other segments". Finance income and costs are not allocated to segments as each is managed on a centralised basis.
The Executive Committee assesses the performance of the operating segments based on a measure of adjusted operating profit. This measurement basis excludes the effects of adjusting items from the operating segments.
The following is an analysis of the Group's revenue and results by reportable segment:
|
52 weeks ended 29 March 2025 |
52 weeks ended 30 March 2024 |
||||||||||||||||||||||
|
|
|
International |
Ocado |
All other segments |
Group |
|
|
International3 |
Ocado |
All other segments |
Group |
||||||||||||
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
||||||||||||
Sales1 |
4,235.3 |
9,021.0 |
658.0 |
- |
- |
13,914.3 |
4,091.4 |
8,298.8 |
719.1 |
- |
- |
13,109.3 |
||||||||||||
Revenue |
4,137.8 |
9,021.0 |
658.0 |
- |
- |
13,816.8 |
4,022.2 |
8,298.8 |
719.1 |
- |
- |
13,040.1 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Adjusted operating profit/(loss)2 |
475.3 |
484.1 |
46.3 |
(28.7) |
7.5 |
984.5 |
437.5 |
388.4 |
47.8 |
(37.3) |
2.2 |
838.6 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Finance income before adjusting items |
|
|
|
|
|
60.6 |
|
|
|
|
|
58.0 |
||||||||||||
Finance costs before adjusting items |
|
|
|
|
|
(169.6) |
|
|
|
|
|
(180.2) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Profit/(loss) before tax and adjusting items |
475.3 |
484.1 |
46.3 |
(28.7) |
7.5 |
875.5 |
437.5 |
388.4 |
47.8 |
(37.3) |
2.2 |
716.4 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Adjusting items |
|
|
|
|
|
(363.7) |
|
|
|
|
|
(43.9) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Profit/(loss) before tax |
475.3 |
484.1 |
46.3 |
(28.7) |
7.5 |
511.8 |
437.5 |
388.4 |
47.8 |
(37.3) |
2.2 |
672.5 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
1 Sales is revenue stated prior to adjustments for |
|
|||||||||||||||||||||||
2 Adjusted operating profit/(loss) is stated as gross profit less operating costs prior to adjusting items. At reportable segment level costs are allocated where directly attributable or based on an appropriate cost driver for the cost. |
|
|||||||||||||||||||||||
3 The segments have been restated as the Group no longer includes the |
|
|||||||||||||||||||||||
4 The
|
|
|||||||||||||||||||||||
Other segmental information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
52 weeks ended 29 March 2025 |
52 weeks ended 30 March 2024 |
|
|||||||||||||||||||||
|
|
|
International |
Ocado |
All other segments |
Group |
|
|
International3 |
Ocado |
All other segments |
Group |
|
|||||||||||
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
|||||||||||
Additions to property, plant and equipment, and intangible assets (excluding goodwill and right-of-use assets) |
266.7 |
315.0 |
7.4 |
- |
- |
589.1 |
196.3 |
203.8 |
13.3 |
- |
- |
413.4 |
|
|||||||||||
Depreciation and amortisation1,2 |
(200.6) |
(240.9) |
(30.7) |
- |
- |
(472.2) |
(223.5) |
(241.6) |
(36.5) |
- |
- |
(501.6) |
|
|||||||||||
Impairment charges, impairment reversals and asset disposals1 |
(106.3) |
(34.6) |
- |
- |
- |
(140.9) |
(43.4) |
(29.0) |
- |
- |
- |
(72.4) |
|
|||||||||||
1 These costs are allocated to a reportable segment where they are directly attributable. Where costs are not directly attributable, a proportional allocation is made to each segment based on an appropriate cost driver. |
|
|||||||||||||||||||||||
2 Includes £0.4m (last year: £0.2m) depreciation and impairments on investment property. |
|
|||||||||||||||||||||||
3 The segments have been restated as the Group no longer includes the |
|
|||||||||||||||||||||||
Segment assets and liabilities, including investments in associates and joint ventures, are not disclosed because they are not reported to or reviewed by the Executive Committee.
3 Adjusting items
The total adjusting items reported for the 52-week period ended 29 March 2025 is a net charge of £363.7m (last year: net charge of £43.9m). The adjustments made to reported profit before tax to arrive at adjusted profit are:
|
|
2025 |
2024 |
|
Notes |
£m |
£m |
Included in share of result of associate - |
|
|
|
Amortisation and fair value adjustments arising as part of the investment in |
17 |
(12.9) |
(12.9) |
|
17 |
(2.0) |
(29.7) |
|
|
(14.9) |
(42.6) |
Included in operating profit |
|
|
|
Strategic programmes - Store estate |
11 |
(84.4) |
(93.0) |
Strategic programmes - International reset |
|
(20.6) |
- |
Strategic programmes - Digital and Technology transformation |
|
(10.2) |
- |
Strategic programmes - Organisation |
|
- |
(3.5) |
Strategic programmes - |
11 |
- |
5.3 |
Strategic programmes - Furniture simplification |
|
11.1 |
(18.3) |
Store impairments, impairment reversals and other property charges |
11 |
2.3 |
35.1 |
Impairment of investment in |
17 |
(248.5) |
- |
M&S Bank transformation and insurance mis-selling provisions |
|
(15.5) |
(7.0) |
Acquisition of |
|
- |
(0.4) |
Legal settlement |
|
20.5 |
- |
|
|
(345.3) |
(81.8) |
|
|
|
|
Included in net finance income/(costs) |
|
|
|
Pension net finance income |
8 |
4.1 |
24.0 |
Remeasurement of |
|
- |
64.7 |
Net finance costs incurred in relation to |
|
(7.6) |
(8.2) |
|
|
(3.5) |
80.5 |
|
|
|
|
Adjustments to profit before tax |
|
(363.7) |
(43.9) |
Amortisation and fair value adjustments arising as part of the investment in
Intangible assets of £366.0m were acquired as part of the investment in
The amortisation charge and changes in the related deferred tax liability are included within the Group's share of the profit or loss of the associate and are considered to be adjusting items as they are based on judgments about their value and economic life and are not related to the Group's underlying trading performance. These charges are reported as adjusting items on the basis that they are significant in quantum and to aid comparability from one period to the next.
On 25 April 2023,
As a result,
The Group's share of these costs, reported within the Group's 'share of result of associate -
Strategic programmes - Store estate (£84.4m)
In November 2016, the Group announced a strategic programme to transform and rotate the store estate with the overall objective to improve our store estate to better meet our customers' needs. The Group has incurred charges of £1,047m in the nine years up to March 2025 under this programme primarily relating to closure costs associated with stores identified as part of the strategic transformation plans.
The Group has recognised a charge of £84.4m in the period in relation to those stores identified as part of the rotation plans. The charge primarily reflects the latest view of store closure plans and latest assumptions for estimated store closure costs, as well as charges relating to the impairment of buildings and fixtures and fittings, and depreciation as a result of shortening the useful economic life of stores based on the most recent approved exit routes.
Further charges relating to the closure and rotation of the store estate are anticipated over the next six years as the programme progresses, the quantum of which is subject to change throughout the programme period as the Group gets greater certainty of circumstances that need to be in place to make closure financially viable. Future charges will not include Foodhall closures at a lease event where there is opportunity for a better location, as this is not in the scope of the programme.
As at 29 March 2025, the total closure programme now consists of 220 stores, 139 of which have already closed. Further charges of c.£256m are estimated within the next six financial years, bringing anticipated total programme costs since 2016 to c.£1.3bn. In addition, where store exit routes in the next six years lead to the recognition of gains on exit, particularly those relating to asset management, these credits will also be recognised within adjusting items as part of the programme. The anticipated total programme costs to date do not include any costs that may arise in relation to a further c.20 stores currently under consideration for closure within the next six years. At this stage these c.20 stores remain commercially supportable and in the event of a decision to close the store, the exit routes are not yet certain.
These costs are reported as adjusting items on the basis that they are significant in quantum, relate to a strategic initiative focused on reviewing our store estate and to aid comparability from one period to the next. The programme includes all stores within the programme to be closed by 2030/31.
Strategic programmes - International reset (£20.6m)
In September 2024 the Group announced a reset of priorities for the International business. This included the closures of two European distribution centres, the exiting of legacy franchise businesses not aligned to the strategy and investing in technology relating to the strategy.
During the year the Group has incurred £20.6m of one-off charges that are not considered to be day-to-day operational costs of the business, which mainly related to contractual obligations due to the closure of the European distribution centres and the write-off of certain assets no longer required.
These costs are adjusting items as they are significant to the International business and the business would not have incurred these costs without the strategy reset. Further costs of c.£5m are expected in 2025/26.
Strategic programmes - Digital and Technology transformation (£10.2m)
During 2024/25, to reduce costs and transform our business, the Group confirmed our desire to build the Digital and Technology team we need for the future, investing in our core foundations and business platforms. We will reset our operating model under the new leadership team bringing more capabilities inhouse, changing how we are structured and how we operate in service of the business.
In total we are targeting to deliver £100m of structural cost savings over the next five years, with an element of these savings coming from the new operating model and resetting our partnerships. During 2024/25, as part of the programme, the Group has incurred £6.9m of consultancy costs. The review of structures is expected to result in a proposed reduction of 34 roles across the Digital and Technology department, with a charge of £2.1m recognised in the period primarily for redundancy and exit costs associated with these changes. The provision is expected to be fully utilised during 2025/26. Further charges of c.£21m are expected in relation to this programme to 2027/28, taking total programme costs to c.£31m.
These costs are considered to be adjusting items as the costs are part of the strategic programme, are significant in value and would distort the year-on-year profitability of the business.
Strategic programmes - Furniture simplification (£11.1m credit)
In March 2024 the Group withdrew from its two-person furniture delivery operation. Following this the Group will no longer sell bulky products through its existing 'two-person delivery network'.
A net credit of £11.1m has been recognised in the period, mainly reflecting the settlement of the contractual obligations with suppliers and the profit on disposal of a distribution centre. As part of this closure the Group has incurred total programme net one-off charges of £7.2m that are not considered to be day-to-day operational costs of the business.
These costs are adjusting items as they relate to a significant withdrawal of an operation within the
Store impairments, impairment reversals and property charges (£2.3m credit)
The Group has recognised a number of charges and credits in the period associated with the carrying value of items of property, plant and equipment.
The Group has performed impairment testing based on the latest Board-approved budget and three-year plan future cash flow projections for
The charges/credits have been classified as an adjusting item on the basis of the significant quantum of the charge/credit in the period to the results of the Group. Any future charges or reversals relating to stores previously impaired within adjusting items will continue to be recognised within adjusting items in line with the original charge. Any future charges or reversals relating to stores not previously impaired within adjusting items or not otherwise meeting the Group's adjusting items policy will be recognised in the underlying results.
Impairment of investment in
The Group has recognised an impairment charge of £248.5m against its investment in
Ahead of the expected consolidation of ORL in April 2025 (see note 17), and in accordance with the relevant accounting standards, the Group performed a valuation exercise of ORL, which triggered a full impairment test of the Group's existing investment in ORL.
The enterprise value of the business has been based on the value of the cash flows that ORL is expected to generate in the future. This valuation was performed using the latest ORL Board-approved five-year cash flow forecast, adjusted for certain management assumptions, and having regard to historical ORL performance, future achievable growth and the impact of committed initiatives. A post-tax discount rate of 9.0% was applied, based on a market participant view of comparable companies to ORL.
The Group determined that the recoverable amount of its investment in ORL is £385.0m and as a result has recognised an impairment charge of £248.5m. Refer to note 17 for further details on the impairment.
The impairment charge has been classified as an adjusting item on the basis it is one off and significant in nature, and value, to the results of the Group and to the Ocado segment.
M&S Bank transformation and insurance mis-selling provisions (£15.5m)
The Group has an economic interest in
On 9 April 2024, the Group and
As previously disclosed, a deficit had accumulated since September 2012, primarily relating to liabilities recognised by M&S Bank for redress to customers in respect of possible mis-selling of financial products. Under the terms of the renegotiated Relationship Agreement, the Group has agreed to settle the deficit by the end of the new contract. Other one-off fees are also payable to M&S Bank under the renegotiated Relationship Agreement which will be recognised as a reduction to income over the term of contract.
Costs of £15.5m have been recognised in the period, predominantly relating to the settlement of the deficit. Total programme costs to date are £20.5m with future net charges of £88.3m expected over the next six financial years.
All of these costs are considered to be adjusting items as they are significant in quantum and have crystallised as a result of major business change linked to M&S Bank. Recognition of these costs within adjusting items is consistent with the disclosure of costs relating to the deficit previously recognised within adjusting items. Furthermore these costs are significant in value to the results of both the Group and to the 'all other segments' segment.
Legal settlement (£20.5m credit)
During the period an agreement was reached in relation to damages from an independent third party following its involvement in anti-competitive behaviour that adversely impacted the Group. The income from this was offset by legal and professional fees incurred in relation to this claim and net income of £20.5m was recognised.
This net income is an adjusting item as it is significant in value, related to a litigation settlement and is not considered to be a normal income stream of the business. No future charges/credits are expected in relation to this settlement.
Net pension finance income (£4.1m credit)
In the period net finance income of £4.1m was recognised (last year: £24.0m).
The net pension finance income or expense can fluctuate significantly each year due to changes in external market factors that are outside management's control. Furthermore, as the scheme is now closed, it is not considered to be part of the ongoing operating activities of the Group.
Therefore, consistent with how management assesses the performance of the business, the net pension finance income is considered to be an adjusting item.
Net finance costs incurred in relation to
Deferred consideration, resulting from the acquisition of
4 Finance income/(costs) |
||
|
|
|
|
2025 |
2024 |
|
£m |
£m |
Bank and other interest receivable |
54.9 |
52.3 |
Interest income of subleases |
5.7 |
5.7 |
Finance income before adjusting items |
60.6 |
58.0 |
Finance income in adjusting items |
4.1 |
88.7 |
Finance income |
64.7 |
146.7 |
|
|
|
Other finance costs |
(4.6) |
(6.3) |
Interest payable on syndicated bank facility |
(4.6) |
(4.8) |
Interest payable on Medium-Term Notes |
(36.7) |
(42.2) |
Interest payable on lease liabilities |
(115.9) |
(116.2) |
Unwind of discount on provisions |
(6.4) |
(6.6) |
Unwind of discount on Partnership liability to the Marks & Spencer |
(1.4) |
(4.1) |
Finance costs before adjusting items |
(169.6) |
(180.2) |
Finance costs in adjusting items |
(7.6) |
(8.2) |
Finance costs |
(177.2) |
(188.4) |
Net finance costs |
(112.5) |
(41.7) |
|
5 Income tax expense |
The effective tax rate was 43.0% (last year: 36.8%). The effective tax rate in respect of the profit before adjusting items was 26.7% (last year: 33.2%).
|
6 Earnings per share
The calculation of earnings per ordinary share is based on earnings after tax and the weighted average number of ordinary shares in issue during the year.
The adjusted earnings per share figures have also been calculated based on earnings before adjusting items that are significant in nature and/or quantum and are considered distortive to underlying results (see note 3). These have been presented to provide shareholders with an additional measure of the Group's year-on-year performance.
For diluted earnings per share, the weighted average number of ordinary shares in issue is adjusted to assume conversion of all dilutive potential ordinary shares. The Group has four types of dilutive potential ordinary shares, being: those share options granted to employees where the exercise price is less than the average market price of the Company's ordinary shares during the year; unvested shares granted under the Deferred Share Bonus Plan; unvested shares granted under the Restricted Share Plan; and unvested shares within the Performance Share Plan that have met the relevant performance conditions at the end of the reporting period.
Details of the adjusted earnings per share are set out below:
|
2025 |
2024 |
|
£m |
£m |
Profit attributable to equity shareholders of the Company |
295.7 |
431.2 |
Add/(less): |
|
|
Adjusting items (see note 3) |
363.7 |
43.9 |
Tax on adjusting items |
(14.0) |
9.5 |
Profit before adjusting items attributable to equity shareholders of the Company |
645.4 |
484.6 |
|
|
|
|
Million |
Million |
Weighted average number of ordinary shares in issue |
2,021.9 |
1,973.2 |
Potentially dilutive share options under Group's share option schemes |
88.8 |
102.7 |
Weighted average number of diluted ordinary shares |
2,110.7 |
2,075.9 |
|
|
|
|
Pence |
Pence |
Basic earnings per share |
14.6 |
21.9 |
Diluted earnings per share |
14.0 |
20.8 |
Adjusted basic earnings per share |
31.9 |
24.6 |
Adjusted diluted earnings per share |
30.6 |
23.3 |
|
|
|
7 Dividends |
||||
|
|
|
|
|
|
2025 |
2024 |
2025 |
2024 |
|
per share |
per share |
£m |
£m |
Dividends on equity ordinary shares |
|
|
|
|
Paid interim dividend |
1.0p |
1.0p |
20.3 |
19.6 |
Paid final dividend |
2.0p |
- |
40.2 |
- |
|
3.0p |
1.0p |
60.5 |
19.6 |
The directors have approved a final dividend of 2.6p per share (last year: 2.0p per share), which, in line with the requirements of IAS 10 Events after the Reporting Period, has not been recognised within these results. This final dividend of c.£53.4m (last year: £40.2m) will be paid on 4 July 2025 to shareholders whose names are on the Register of Members at the close of business on 30 May 2025. The ordinary shares will be quoted ex-dividend on 29 May 2025.
A dividend reinvestment plan (DRIP) is available to shareholders who would prefer to invest their dividends in the shares of the Company. For those shareholders electing to receive the DRIP, the last date for receipt of a new election is 13 June 2025.
8 Retirement benefits
|
2025 |
2024 |
|||
|
£m |
£m |
|||
Opening net retirement benefit (deficit)/ surplus |
77.2 |
477.4 |
|||
Current service cost |
(0.1) |
(0.1) |
|||
Administration cost |
(5.2) |
(5.2) |
|||
Net interest income |
4.1 |
24.0 |
|||
Employer contributions |
(49.3) |
0.5 |
|||
Remeasurements |
(149.2) |
(419.2) |
|||
Exchange movement |
(0.2) |
(0.2) |
|||
Closing net retirement benefit (deficit)/ surplus |
(122.7) |
77.2 |
|||
|
|
||||
|
2025 |
2024 |
|
||
|
£m |
£m |
|
||
Total market value of assets |
5,292.8 |
6,108.9 |
|
||
Present value of scheme liabilities |
(5,411.7) |
(6,027.1) |
|
||
Net funded pension plan asset |
(118.9) |
81.8 |
|
||
Unfunded retirement benefits |
(2.1) |
(2.2) |
|
||
Post-retirement healthcare |
(1.7) |
(2.4) |
|
||
Net retirement benefit (deficit)/ surplus |
(122.7) |
77.2 |
|
||
|
|
|
|
||
Analysed in the statement of financial position as: |
|
|
|
||
Retirement benefit asset |
- |
81.8 |
|
||
Retirement benefit deficit |
(122.7) |
(4.6) |
|
||
Net retirement benefit (deficit)/ surplus |
(122.7) |
77.2 |
|
||
|
|
|
|
||
Financial assumptions The financial assumptions for the
The amount of the surplus or deficit varies if the main financial assumptions change, particularly the discount rate. If the discount rate decreased by 0.25% the deficit would increase by c.£20m. If the inflation rate decreased by 0.25%, the deficit would increase by c.£10m.
With the pensioner buy-in policies purchased in September 2020, April 2019 and March 2018, the Scheme has now, in total, insured around 70% of the pensioner cash flow liabilities for pensions in payment. The buy-in policies cover specific pensioner liabilities and pass all risks to an insurer in exchange for a fixed premium payment, thus reducing the Group's exposure to changes in longevity, interest rates, inflation and other factors.
|
|
||||
9 Marks and Spencer Scottish Limited Partnership
The Partnership holds £1.3bn (last year: £1.3bn) of properties at book value which have been leased back to
In February 2025 the Group and the Pension Scheme Trustees agreed a change to the Partners' entitlements to distributions from the Partnership. The first limited Partnership interest and second limited Partnership interest were replaced by a third limited Partnership interest. The table below shows the impact on 2024/25.
|
First Partnership interest £m |
Second Partnership interest £m |
Total £m |
Distributions due in 2024/25 before amendment to Partners' entitlements |
89.7 |
36.4 |
126.1 |
Actual pension scheme distributions paid in 2024/25 |
(40.5) |
- |
(40.5) |
Distributions no longer due to be paid |
49.2 |
36.4 |
85.6 |
The first limited Partnership interest (held by the Marks & Spencer
The second Partnership interest (also held by the Marks & Spencer
The new third Partnership interest (also held by the Marks & Spencer
The Partnership liability in relation to the first interest of £nil (last year: £88.8m) was included as a financial liability in the Group's financial statements as it was a transferable financial instrument and measured at amortised cost, being the net present value of the future expected distributions from the Partnership. During the year to 29 March 2025 an interest charge of £1.4m (last year: £4.1m) was recognised in the income statement representing the unwinding of the discount included in this obligation. The first limited Partnership interest of the Pension Scheme was included within the
The second Partnership interest was not a transferable financial instrument as the Scheme Trustee does not have the right to transfer it to any party other than a successor Trustee. It was therefore not included as a plan asset within the
The third Partnership interest is not a transferable financial instrument as the Scheme Trustee does not have the right to transfer it to any party other than a successor Trustee. It is therefore not included as a plan asset within the
10 Intangible assets |
|
|
|
|
|
|
|
|
|
Brands |
Computer software |
Computer software under development |
Total |
|
|
£m |
£m |
£m |
£m |
£m |
At 1 April 2023 |
|
|
|
|
|
|
Cost |
|
140.6 |
118.7 |
1,612.5 |
92.2 |
1,964.0 |
Accumulated amortisation, impairments and disposals |
|
(112.2) |
(113.7) |
(1,542.9) |
(32.1) |
(1,800.9) |
Net book value |
|
28.4 |
5.0 |
69.6 |
60.1 |
163.1 |
Year ended 30 March 2024 |
|
|
|
|
|
|
Opening net book value |
|
28.4 |
5.0 |
69.6 |
60.1 |
163.1 |
Additions |
|
- |
- |
1.0 |
68.8 |
69.8 |
Transfers and reclassifications |
|
- |
- |
89.3 |
(82.2) |
7.1 |
Disposals |
|
- |
- |
(5.6) |
- |
(5.6) |
Amortisation charge |
|
- |
(0.7) |
(54.0) |
- |
(54.7) |
Exchange difference |
|
- |
- |
(0.2) |
- |
(0.2) |
Closing net book value |
|
28.4 |
4.3 |
100.1 |
46.7 |
179.5 |
At 30 March 2024 |
|
|
|
|
|
|
Cost |
|
140.6 |
118.7 |
1,702.5 |
78.8 |
2,040.6 |
Accumulated amortisation, impairments and disposals |
|
(112.2) |
(114.4) |
(1,602.4) |
(32.1) |
(1,861.1) |
Net book value |
|
28.4 |
4.3 |
100.1 |
46.7 |
179.5 |
Year ended 29 March 2025 |
|
|
|
|
|
|
Opening net book value |
|
28.4 |
4.3 |
100.1 |
46.7 |
179.5 |
Additions |
|
- |
- |
2.0 |
96.5 |
98.5 |
Transfers and reclassifications |
|
- |
- |
103.4 |
(125.9) |
(22.5) |
Disposals |
|
- |
- |
(3.3) |
- |
(3.3) |
Amortisation charge |
|
- |
(0.7) |
(63.8) |
- |
(64.5) |
Exchange difference |
|
- |
- |
(0.3) |
- |
(0.3) |
Closing net book value |
|
28.4 |
3.6 |
138.1 |
17.3 |
187.4 |
At 29 March 2025 |
|
|
|
|
|
|
Cost |
|
140.6 |
118.7 |
1,807.9 |
49.4 |
2,116.6 |
Accumulated amortisation, impairments and disposals |
|
(112.2) |
(115.1) |
(1,669.8) |
(32.1) |
(1,929.2) |
Net book value |
|
28.4 |
3.6 |
138.1 |
17.3 |
187.4 |
|
|
|
|
|
|
|
|
||||||
|
|
per una |
|
Sports Edit |
Other |
Total |
|
|
£m |
£m |
£m |
£m |
£m |
Net book value at 30 March 2024 and 29 March 2025 |
|
16.5 |
6.4 |
4.8 |
0.7 |
28.4 |
|
The goodwill balance relates to the goodwill recognised on the acquisition of per una £16.5m (last year: £16.5m),
The per una brand is a definite life intangible asset amortised on a straight-line basis over a period of 15 years. The brand intangible was acquired for a cost of £80.0m and has been fully amortised. It is held at a net book value of £nil (last year: £nil). The per una goodwill of £16.5m is tested for annually for impairment.
The cash flows used for impairment testing are based on the Group's latest budget and forecast cash flows, covering a three-year period, which have regard to historical performance and knowledge of the current market, together with the Group's views on the future achievable growth and the impact of committed cash flows. The cash flows include ongoing capital expenditure required to maintain the store network, but exclude any growth capital initiatives not committed.
Cash flows beyond this three-year period are extrapolated using a long-term growth rate based on the Group's current view of achievable long-term growth. The Group's current view of achievable long-term growth for per una is 2.0% (last year: 2.0%), which is the same as the overall Group long-term growth rate of 2.0% (last year: 2.0%). The Group's current view of achievable long-term growth for
Management estimates discount rates that reflect the current market assessment of the time value of money and the risks specific to each asset or CGU. The pre-tax discount rates are derived from the Group's post-tax weighted average cost of capital ("WACC") which has been calculated using the capital asset pricing model, the inputs of which include a country risk-free rate, equity risk premium, Group size premium and a risk adjustment (beta). The post-tax WACC is subsequently grossed up to a pre-tax rate and was 14.5% for per una (last year: 13.5%) and 16.7% for
The immediately quantifiable impacts of climate change and costs expected to be incurred in connection with our net zero commitments, are included within the Group's budget and three-year plan which have been used to support the impairment reviews, with no material impact on cash flows.
Management has performed sensitivity analysis on the key assumptions in the impairment model using reasonably possible changes in these key assumptions, both individually and in combination. Management has considered reasonably possible changes in key assumptions that would cause the carrying amounts of goodwill or brands to exceed the value in use for each asset.
For both per una and
11 Property, plant and equipment
The Group's property, plant and equipment of £5,408.5m (last year: £5,190.1m) consists of owned assets of £3,910.9m (last year: £3,760.8m) and right-of-use assets of £1,497.6m (last year: £1,429.3m).
Property, plant and equipment - owned |
|
|
|
|
|
Land and buildings |
Fixtures, fittings and equipment |
Assets in the course of construction |
Total |
|
£m |
£m |
£m |
£m |
At 1 April 2023 |
|
|
|
|
Cost |
2,911.4 |
5,532.3 |
160.6 |
8,604.3 |
Accumulated depreciation, impairments and disposals |
(843.8) |
(3,994.6) |
(18.2) |
(4,856.6) |
Net book value |
2,067.6 |
1,537.7 |
142.4 |
3,747.7 |
Year ended 30 March 2024 |
|
|
|
|
Opening net book value |
2,067.6 |
1,537.7 |
142.4 |
3,747.7 |
Additions |
3.4 |
26.9 |
313.3 |
343.6 |
Transfers and reclassifications |
10.3 |
304.9 |
(324.0) |
(8.8) |
Disposals |
(46.5) |
(1.6) |
(1.1) |
(49.2) |
Impairment reversals |
19.2 |
12.8 |
- |
32.0 |
Impairment charge |
(9.1) |
(14.9) |
- |
(24.0) |
Depreciation charge |
(32.5) |
(242.3) |
- |
(274.8) |
Exchange difference |
(3.5) |
(2.1) |
(0.1) |
(5.7) |
Closing net book value |
2,008.9 |
1,621.4 |
130.5 |
3,760.8 |
At 30 March 2024 |
|
|
|
|
Cost |
2,852.7 |
5,709.5 |
148.8 |
8,711.0 |
Accumulated depreciation, impairments and disposals |
(843.8) |
(4,088.1) |
(18.3) |
(4,950.2) |
Net book value |
2,008.9 |
1,621.4 |
130.5 |
3,760.8 |
Year ended 29 March 2025 |
|
|
|
|
Opening net book value |
2,008.9 |
1,621.4 |
130.5 |
3,760.8 |
Additions |
5.1 |
27.7 |
457.8 |
490.6 |
Transfers and reclassifications |
33.9 |
302.3 |
(315.1) |
21.1 |
Disposals |
(33.8) |
(29.8) |
- |
(63.6) |
Impairment reversals |
8.5 |
10.9 |
- |
19.4 |
Impairment charge |
(33.3) |
(14.7) |
- |
(48.0) |
Depreciation charge |
(7.9) |
(257.4) |
- |
(265.3) |
Exchange difference |
(2.5) |
(1.6) |
- |
(4.1) |
Closing net book value |
1,978.9 |
1,658.8 |
273.2 |
3,910.9 |
At 29 March 2025 |
|
|
|
|
Cost |
2,786.4 |
5,745.8 |
292.5 |
8,824.7 |
Accumulated depreciation, impairments and disposals |
(807.5) |
(4,088.0) |
(18.3) |
(4,913.8) |
Net book value |
1,978.9 |
1,657.8 |
274.2 |
3,910.9 |
Disposals in the year include assets with gross book value of £388.7m (last year: £216.1m).
Right-of-use assets
Set out below are the carrying amounts of right-of-use assets recognised and the movements during the period:
Right-of-use assets |
|
|
|
|
Land and buildings |
Fixtures, fittings and equipment |
Total |
|
£m |
£m |
£m |
At 1 April 2023 |
1,389.8 |
66.2 |
1,456.0 |
Additions |
161.1 |
15.0 |
176.1 |
Transfers and reclassifications |
1.7 |
- |
1.7 |
Disposals |
(17.6) |
- |
(17.6) |
Impairment reversals |
13.6 |
- |
13.6 |
Impairment charge |
(21.7) |
- |
(21.7) |
Depreciation charge |
(148.8) |
(23.3) |
(172.1) |
Exchange difference |
(6.6) |
(0.1) |
(6.7) |
At 30 March 2024 |
1,371.5 |
57.8 |
1,429.3 |
Additions |
215.3 |
44.7 |
260.0 |
Transfers and reclassifications |
1.5 |
- |
1.5 |
Disposals |
(2.7) |
- |
(2.7) |
Impairment reversals |
1.2 |
3.1 |
4.3 |
Impairment charge |
(14.9) |
(32.1) |
(47.0) |
Depreciation charge |
(141.0) |
(1.0) |
(142.0) |
Exchange difference |
(5.8) |
- |
(5.8) |
At 29 March 2025 |
1,425.1 |
72.5 |
1,497.6 |
Impairment of property, plant and equipment and right-of-use assets
For impairment testing purposes, the Group has determined that each store is a separate CGU, with the exception of Outlet stores, which are considered together as one CGU. Click & Collect sales are included in the cash flows of the relevant CGU.
Each CGU is tested for impairment at the balance sheet date if any indicators of impairment and impairment reversal have been identified. Stores identified within the Group's store estate programme are automatically tested for impairment (see note 3).
The value in use of each CGU is calculated based on the Group's latest budget and forecast cash flows, covering a three-year period, which have regard to historic performance and knowledge of the current market, together with the Group's views on the future achievable growth and the impact of committed initiatives. The cash flows include ongoing capital expenditure required to maintain the store network, but exclude any growth capital initiatives not committed. Cash flows beyond this three-year period are extrapolated using a long-term growth rate based on management's future expectations, with reference to forecast GDP growth. These growth rates do not exceed the long-term growth rate for the Group's retail businesses in the relevant territory. If the CGU relates to a store which the Group has identified as part of the store estate programme, the value in use calculated has been modified by estimation of the future cash flows up to the point where it is estimated that trade will cease and then estimation of the timing and amount of costs associated with closure detailed fully in note 3. The immediately quantifiable impacts of climate change and costs expected to be incurred in connection with our net zero commitments, are included within the Group's budget and three year plan which have been used to support the impairment reviews, with no material impact on cash flows. We also expect any potential store refurbishments to be phased over multiple years and therefore any changes required due to climate change would not have a material impact in any given year and the warehouse and support centres are located in areas which we would not expect to be physically impacted by climate change. As a consequence there has been no material impact in the forecast cash flows used for impairment testing.
The key assumptions in the value in use calculations are the growth rates of sales and gross profit margins, changes in the operating cost base, long-term growth rates and the risk-adjusted pre-tax discount rate. The pre-tax discount rates are derived from the Group's weighted average cost of capital, which has been calculated using the capital asset pricing model, the inputs of which include a country risk-free rate, equity risk premium, Group size premium and a risk adjustment (beta). The pre-tax discount rates range from 8.0% to 19.3% (last year: 7.3% to 17.6%). If the CGU relates to a store which the Group has identified as part of the UK store estate programme, the additional key assumptions in the value-in-use calculations are costs associated with closure, the disposal proceeds from store exits and the timing of the store exits.
Impairments - UK stores excluding the store estate programme
During the year, the Group has recognised an impairment charge of £4.5m and impairment reversals of £2.5m in property, plant and equipment as a result of UK store impairment testing unrelated to the store estate programme (last year: impairment charge of £0.5m and impairment reversals of £31.5m). The impaired stores were impaired to their value in use recoverable amount of £4.0m, which is their carrying value at year end. The stores with impairment reversals were written back to the lower of their value in use recoverable amount, and the carrying value if the impairment had not occurred, of £2.5m. £4.3m (last year: £nil) of the impairment charge was included in underlying expenses, with a £0.2m impairment charge and a £2.5m impairment reversal (last year: £0.5m impairment charge and £31.5m impairment reversal) included in adjusting items.
For UK stores, when considering both impairment charges and reversals, cash flows beyond the three-year period are extrapolated using the Group's current view of achievable long-term growth of 2.0%, adjusted to 0% where management believes the current trading performance and future expectations of the store do not support the growth rate of 2.0%. The rate used to discount the forecast cash flows for UK stores is 13.6% (last year: 12.5%).
The cash flows used within the impairment model are based on assumptions which are sources of estimation uncertainty and small movements in these assumptions could lead to further impairments. Management has performed sensitivity analysis on the key assumptions in the impairment model using reasonably possible changes in these key assumptions across the UK store portfolio.
Neither an increase or reduction in sales of 5% from the three-year plan in year 3, a 250 basis point increase in the discount rate, a 25 basis point increase or reduction in gross profit margin from year 3 onwards, result in a significant change to the impairment charge or impairment reversal, individually or in combination with the other reasonably possible scenarios considered.
Impairments - store estate programme
During the year, the Group has recognised an impairment charge of £90.5m and impairment reversals of £21.1m relating to the ongoing store estate programme (last year: impairment charge of £37.0m and impairment reversals of £14.1m). These stores were impaired to their value in use recoverable amount of £225.2m, which is their carrying value at year end. The impairment charge relates to the store closure programme and has been recognized as part of the £84.4m store estate charge within adjusting items (see note 3). Impairment reversals predominantly reflect changes to expected store closure dates and improved trading expectations compared to those assumed at the end of the prior year end.
Where the planned closure date for a store is outside the three-year plan period, no growth rate is applied. The rate used to discount the forecast cash flows for UK stores is 8.0% (last year: 7.3%).
As disclosed in the accounting policies (note 1), the cash flows used within the impairment models for the store estate programme are based on assumptions which are sources of estimation uncertainty and small movements in these assumptions could lead to further impairments. Management has performed sensitivity analysis on the key assumptions in the impairment model using reasonably possible changes in these key assumptions across the store estate programme.
A delay of 12 months in the date of each store exit would result in a decrease in the impairment charge of £34.4m.
Neither an increase or decrease of 5% in planned sales in years 2 and 3 (where relevant), a 250 basis point increase in the discount rate, a 25 basis point reduction in gross profit margin during the period of trading nor a 2% increase in the costs associated with exiting a store would result in a significant increase to the impairment charge, individually or in combination with the other reasonably possible scenarios considered.
Impairments - International stores
During the year the Group recognised an impairment charge of £nil (last year: £0.7m) in International stores as a result of store impairment testing.
12 Financial instruments
Fair value hierarchy
The Group uses the following hierarchy for determining and disclosing the fair value of financial instruments by valuation technique:
· Level 1: quoted (unadjusted) prices in active markets for identical assets and liabilities.
· Level 2: not traded in an active market but the fair values are based on quoted market prices or alternative pricing sources with reasonable levels of price transparency. The Group's level 2 financial instruments include interest rate and foreign exchange derivatives. Fair value is calculated using discounted cash flow methodology, future cash flows are estimated based on forward exchange rates and interest rates (from observable market curves) and contract rates, discounted at a rate that reflects the credit risk of the various counterparties for those with a long maturity.
· Level 3: techniques that use inputs which have a significant effect on the recorded fair value that are not based on observable market data.
At the end of the reporting period, the Group held the following financial instruments at fair value:
|
|
|
|
2025 |
|
|
|
2024 |
|
Level 1 |
Level 2 |
Level 3 |
Total |
Level 1 |
Level 2 |
Level 3 |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
Assets measured at fair value |
|
|
|
|
|
|
|
|
Financial assets at fair value through profit or loss (FVTPL) |
|
|
|
|
|
|
|
|
- derivatives held at FVTPL |
- |
- |
- |
- |
- |
0.2 |
- |
0.2 |
- other investments1 |
274.5 |
21.7 |
14.6 |
310.8 |
- |
12.3 |
12.6 |
24.9 |
Derivatives used for hedging |
- |
7.3 |
- |
7.3 |
- |
7.5 |
- |
7.5 |
|
|
|
|
|
|
|
|
|
Liabilities measured at fair value |
|
|
|
|
|
|
|
|
Financial liabilities at fair value through profit or loss |
|
|
|
|
|
|
|
|
- derivatives held at FVTPL |
- |
(0.5) |
- |
(0.5) |
- |
(1.8) |
- |
(1.8) |
- Gist contingent consideration2 |
- |
- |
(25.6) |
(25.6) |
- |
- |
(25.6) |
(25.6) |
Derivatives used for hedging |
- |
(41.2) |
- |
(41.2) |
- |
(40.2) |
- |
(40.2) |
There were no transfers between the levels of the fair value hierarchy during the period. There were also no changes made to any of the valuation techniques during the period.
1 Within level 1 other investments is £274.5m (last year: £nil) of money market deposits held by various group entities. Within Level 3 other investments, the Group holds £11.6m of venture capital investments, managed by True Capital Limited, measured at FVTPL (last year: £9.4m) which are Level 3 instruments. The fair value of these investments has been determined in accordance with the International Private Equity and Venture Capital ("IPEV") Valuation Guidelines. Where investments are either recently acquired or there have been recent funding rounds with third parties, the primary input when determining the valuation is the latest transaction price.
2 As part of the investment in Gist Limited, the Group has agreed to pay the former owners of Gist Limited additional consideration of up to £25.0m plus interest when freehold properties are disposed of under certain conditions (for other consideration payable). There is no minimum amount payable. The Group has the ability to retain the properties should it wish to do so, in which case the full amount of £25.0m plus interest will be payable on the third anniversary of completion.
The fair value of the contingent consideration arrangement of £25.6m was estimated by calculating the present value of the future expected cashflows. The estimates are based on a discount rate of 5.3%. A 2.5% change in the discount rate would result in a change in fair value of £0.7m.
The Marks & Spencer UK Pension Scheme holds a number of financial instruments which make up the pension asset of £5,292.8m (last year: £6,108.9m). Level 1 and Level 2 financial assets measured at fair value through other comprehensive income amounted to £1,754.7m (last year: £2,074.3m). Additionally, the scheme assets include £3,538.1m (last year: £4,034.6m) of Level 3 financial assets. See note 8 for information on the Group's retirement benefits.
The following table represents the changes in Level 3 instruments held by the Pension Schemes:
|
2025 |
2024 |
|
£m |
£m |
Opening balance |
4,034.6 |
4,027.2 |
Fair value gain/(loss) recognised in other comprehensive income |
53.8 |
362.5 |
Other movements recognised in profit or loss |
(48.5) |
- |
Cash withdrawals |
(501.8) |
(355.1) |
Closing balance |
3,538.1 |
4,034.6 |
Fair value of financial instruments
With the exception of the Group's fixed rate bond debt and the Partnership liability to the Marks & Spencer UK Pension Scheme (note 9), there were no material differences between the carrying value of non-derivative financial assets and financial liabilities and their fair values as at the balance sheet date.
The carrying value of the Group's fixed rate bond debt (level 1 equivalent) was £717.1m (last year: £921.7m); the fair value of this debt was £727.7m (last year: £919.8m) which has been calculated using quoted market prices and includes accrued interest. The carrying value of the Partnership liability to the Marks & Spencer UK Pension Scheme (level 2 equivalent) is £nil (last year: £88.8m) and the fair value of this liability is £nil (last year: £81.9m).
13 Contingencies and commitments |
||
|
|
|
A. Capital commitments |
||
|
2025 |
2024 |
|
£m |
£m |
Commitments in respect of properties in the course of construction |
359.7 |
175.2 |
Software capital commitments |
9.2 |
6.5 |
|
368.9 |
181.7 |
During 2021/22, the Group committed to invest up to £25.0m, over a three-year period to 2024/25, in an innovation and consumer growth fund managed by True Capital Limited. This period was extended to 2026/27 during the year 2023/24. The fund can drawdown amounts at any time over the five-year period to make specific investments. At 29 March 2025, the Group had invested £12.9m (last year: £10.1m) of this commitment, which is held as a non-current other investment and measured at fair value through profit or loss.
B. Other material contracts
See note 9 for details on the Partnership arrangement with the Marks & Spencer UK Pension Scheme.
14 Analysis of cash flows given in the statement of cash flows |
|||
Cash flows from operating activities |
|||
|
|
2025 |
2024 |
|
|
£m |
£m |
Profit on ordinary activities after taxation |
|
291.9 |
425.2 |
Income tax expense |
|
219.9 |
247.3 |
Finance costs |
|
177.2 |
188.4 |
Finance income |
|
(64.7) |
(146.7) |
Operating profit |
|
624.3 |
714.2 |
Share of results of Ocado Retail Limited |
|
28.7 |
37.3 |
Share of results in other joint ventures |
|
(0.5) |
0.3 |
Increase in inventories |
|
(73.3) |
(31.3) |
Increase in receivables |
|
(33.7) |
(17.5) |
Increase in payables |
|
68.4 |
126.0 |
Depreciation, amortisation, impairments and disposals |
|
542.6 |
526.3 |
Non-cash share based payment expense |
|
52.4 |
48.3 |
Non-cash pension expense |
|
5.6 |
5.3 |
Defined benefit pension funding |
|
(0.4) |
(0.4) |
Adjusting items net cash outflows1,2 |
|
(25.6) |
(38.0) |
Adjusting items M&S Bank3 |
|
(27.4) |
(2.0) |
Adjusting items within operating profit |
|
360.2 |
124.4 |
Cash generated from operations |
|
1,521.3 |
1,492.9 |
1 Excludes £19.0m (last year: £24.1m) of surrender payments included within repayment of lease liabilities in the consolidated statement of cash flows relating to leases within the store estate programme.
2 Adjusting items net cash outflows relate to strategic programme costs associated with the Store estate, UK logistics, Furniture simplification, Digital and Technology transformation and income associated with a legal settlement.
3 Adjusting items M&S Bank relates to one-off fees paid to M&S Bank under the new Relationship Agreement which will be recognised as a reduction to income over the term of the contract. Last half year and last year end, this related to M&S Bank income recognised in operating profit offset by charges incurred in relation to the insurance mis-selling provision, which is a non-cash item.
15 Analysis of net debt |
|
|||||||||||||||||
A. Reconciliation of movement in net debt |
|
|||||||||||||||||
|
At |
Cash flows excluding interest |
Cash flows relating to interest1 |
Changes in fair values |
Lease additions and remeasurements |
Exchange and other |
At |
|
||||||||||
|
2 April |
non-cash |
30 March |
|
||||||||||||||
|
2023 |
movements |
2024 |
|
||||||||||||||
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
||||||||||
Net debt |
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents |
1,067.9 |
89.8 |
(133.2) |
- |
- |
(2.1) |
1,022.4 |
|
||||||||||
Net cash per statement of cash flows |
1,067.9 |
89.8 |
(133.2) |
- |
- |
(2.1) |
1,022.4 |
|
||||||||||
Current other financial assets |
13.0 |
(0.7) |
- |
- |
- |
- |
12.3 |
|
||||||||||
Liabilities from financing activities |
|
|
- |
|
|
- |
- |
|
||||||||||
Medium Term Notes |
(1,346.4) |
395.6 |
65.7 |
- |
- |
(36.6) |
(921.7) |
|
||||||||||
Lease liabilities |
(2,281.6) |
243.5 |
102.0 |
- |
(176.0) |
(99.4) |
(2,211.5) |
|
||||||||||
Partnership liability to the Marks & Spencer UK Pension Scheme (see note 9) |
(121.9) |
40.0 |
- |
- |
- |
- |
(81.9) |
|
||||||||||
Derivatives held to hedge Medium Term Notes |
(5.2) |
- |
- |
(16.4) |
- |
- |
(21.6) |
|
||||||||||
Liabilities from financing activities |
(3,755.1) |
679.1 |
167.7 |
(16.4) |
(176.0) |
(136.0) |
(3,236.7) |
|
||||||||||
Less: Cash flows related to interest and derivative instruments |
37.0 |
- |
(34.5) |
16.4 |
- |
17.3 |
36.2 |
|
||||||||||
Net debt |
(2,637.2) |
768.2 |
- |
- |
(176.0) |
(120.8) |
(2,165.8) |
|
||||||||||
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
||||||||||
|
At |
Cash flows excluding interest |
Cash flows relating to interest1 |
Changes in fair values |
Lease additions and remeasurements |
Exchange and other |
At |
|||||||||||
|
31 March March |
non-cash |
29 March |
|||||||||||||||
|
2024 |
movements |
2025 |
|||||||||||||||
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|||||||||||
Net debt |
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents |
1,022.4 |
(50.2) |
(106.5) |
- |
- |
(1.2) |
864.5 |
|||||||||||
Net cash per statement of cash flows |
1,022.4 |
(50.2) |
(106.5) |
- |
- |
(1.2) |
864.5 |
|||||||||||
Current other financial assets |
12.3 |
277.2 |
- |
- |
- |
- |
289.5 |
|||||||||||
Liabilities from financing activities |
|
|
|
|
|
- |
|
|||||||||||
Medium Term Notes |
(921.7) |
187.8 |
45.6 |
- |
- |
(28.8) |
(717.1) |
|||||||||||
Lease liabilities |
(2,211.5) |
258.6 |
103.4 |
- |
(261.0) |
(116.9) |
(2,227.4) |
|||||||||||
Partnership liability to the Marks & Spencer UK Pension Scheme (see note 9) |
(81.9) |
40.0 |
0.5 |
- |
- |
41.4 |
- |
|||||||||||
Derivatives held to hedge Medium Term Notes |
(21.6) |
- |
- |
11.1 |
- |
- |
(10.5) |
|||||||||||
Liabilities from financing activities |
(3,236.7) |
486.4 |
149.5 |
11.1 |
(261.0) |
(104.3) |
(2,955.0) |
|||||||||||
Less: Cash flows related to interest and derivative instruments |
36.2 |
- |
(43.0) |
(11.1) |
- |
29.3 |
11.4 |
|||||||||||
Net debt |
(2,165.8) |
713.4 |
- |
- |
(261.0) |
(76.2) |
(1,789.6) |
|||||||||||
|
|
|
|
|
|
|
|
|
||||||||||
1Change of presentation from last year to split of cash flows into interest and excluding interest columns. |
|
|||||||||||||||||
|
|
|||||||||||||||||
|
||||||||||||||||||
B. Reconciliation of net debt to statement of financial position |
|
|||||||||||||||||
|
|
|
|
|
|
2025 |
2024 |
|
||||||||||
|
|
|
|
|
|
£m |
£m |
|
||||||||||
Statement of financial position and related notes |
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents |
|
|
|
|
|
864.5 |
1,022.4 |
|
||||||||||
Current other financial assets |
|
|
|
|
|
289.5 |
12.3 |
|
||||||||||
Medium Term Notes - excluding impact of foreign exchange |
(738.3) |
(937.2) |
|
|||||||||||||||
Lease liabilities |
|
|
|
|
|
(2,227.4) |
(2,211.5) |
|
||||||||||
Partnership liability to the Marks & Spencer UK Pension Scheme (see note 9) |
- |
(88.8) |
|
|||||||||||||||
|
|
|
|
|
|
(1,811.7) |
(2,202.8) |
|
||||||||||
Interest payable included within related borrowing and the Partnership liability to the Marks & Spencer UK Pension Scheme |
22.1 |
37.0 |
|
|||||||||||||||
Net debt |
|
|
|
|
|
(1,789.6) |
(2,165.8) |
|
||||||||||
|
|
|
|
|
|
|
|
|
||||||||||
|
16 Related party transactions
A. Joint ventures and associates
Ocado Retail Limited
The following transactions were carried out with Ocado Retail Limited, an associate of the Group.
Loan to Ocado Retail Limited
|
2025 |
2024 |
|
£m |
£m |
Opening balance |
92.2 |
30.9 |
Loans advanced |
- |
60.0 |
Interest charged |
8.5 |
6.0 |
Interest repaid |
- |
(4.7) |
Closing balance |
100.7 |
92.2 |
The loan matures during 2039/40 and accrues interest at Sterling Overnight Index Average ("SONIA") plus an applicable margin.
Parent guarantee
Ocado Retail Limited, an associate of the Group, entered into a £30.0m revolving credit facility on 9 May 2024, of which £nil was drawn at 29 March 2025. The Group, along with Ocado Group plc, jointly guarantee the facility. Last year, the facility had expired.
Sales and purchases of goods and services
|
2025 |
2024 |
|
£m |
£m |
Sales of goods and services |
62.2 |
44.9 |
Purchases of goods and services |
- |
0.1 |
Included within trade and other receivables is a balance of £7.9m (last year: £4.1m) owed by Ocado Retail Limited.
Nobody's Child Limited
Nobody's Child Limited became an associate of the Group in November 2021.
During the year, the Group made purchases of goods amounting to £9.7m (last year: £7.0m)
At 29 March 2025, there was a balance of £nil within trade and other payables (last year: £0.1m) owed to Nobody's Child Limited, and £3.0m included within other financial assets (last year: £2.7m) owed from Nobody's Child Limited.
17 Investments in joint ventures and associates
The Group holds a 50% interest in Ocado Retail Limited, a company incorporated in the UK. The remaining 50% interest is held by Ocado Group Plc. Ocado Retail Limited is an online grocery retailer, operating through the ocado.com and ocadozoom.com websites.
At the reporting date, Ocado Retail Limited was considered an associate of the Group as certain rights were conferred on Ocado Group plc for an initial period of at least five years from acquisition in August 2019, giving Ocado Group plc control of the company. Through Board representation and shareholder voting rights, the Group was considered to have significant influence and therefore the investment in Ocado Retail Limited was treated as an associate and the Group applied the equity method of accounting. Subsequent to the year end, on 6 April 2025, Ocado Group plc gave up those rights to the Group. There was no change in economic interest of both shareholders in Ocado Retail Limited, nor any consideration paid by the Group, as a result of this change. From 6 April 2025, Ocado Retail Limited is consolidated as a subsidiary of the Group (see note 18).
Previously, Ocado Retail Limited's financial year end aligned with Ocado Group plc. For the Group's purpose of applying the equity method of accounting, Ocado Retail Limited had prepared financial information to the nearest quarter-end date of its financial year end, as to do otherwise would be impracticable. As part of the above change, Ocado Retail Limited has changed its year end date to align to the Group meaning that the Group's results for Ocado Retail Limited are incorporated in these financial statements from 4 March 2024 to 6 April 2025. There were no significant events or transactions in the period from 29 March 2025 to 6 April 2025.
The carrying amount of the Group's interest in Ocado Retail Limited is £385.0m (last year: £677.1m). The Group's share of Ocado Retail Limited losses of £43.6m (last year: loss of £79.9m) includes the Group's share of underlying losses of £28.7m (last year: share of underlying losses: £37.3m) and the Group's share of adjusting item charges of £2.0m (last year: £29.7m) and adjusting item charges of £12.9m (last year: £12.9m) (see note 3).
During the year, following the identification of an impairment indicator triggered as part of the preparations ahead of the change of control and consolidation of Ocado Retail Limited, the Group has recognised an investment impairment charge of £248.5m (last year: £nil). This charge has been recognised as an adjusting item (see note 3).
Under IAS 36 Impairment of Assets, the recoverable amount was based on a fair value methodology and was estimated using the latest ORL Board-approved 5-year cash flow forecast, adjusted for certain management assumptions, and having regard to historic ORL performance, future achievable growth and the impact of committed initiatives. The fair value valuation technique relies on inputs not in the public domain and is categorised as level 3 in the hierarchy (for further details see 'fair value hierarchy' on page 46 in note 12).
Significant assumptions have been used in calculating the recoverable amount, which are subject to uncertainty and involve judgement, including the cash flows used, and the post-tax discount rate of 9.0%. The key assumptions most likely to have a material impact are revenue, fulfilment and delivery costs and the discount rate.
Management has performed sensitivity analysis on the key assumptions and using reasonably possible changes would result in the following impacts:
· A reduction in revenue of 5% in each year, including the terminal year, while maintaining margin rate, would increase the impairment charge by £52.0m.
· An increase in fulfilment and delivery costs of 1.0% in each year, including the terminal year, would increase the impairment charge by £41.0m.
· A 100-basis point increase in the discount rate would increase the impairment charge by £80.0m.
In the event that all three were to occur simultaneously, the impairment charge would increase by £161.0m.
Summarised financial information in respect of Ocado Retail Limited (the Group's only material associate) is set out below and represents amounts in the Ocado Retail Limited financial statements prepared in accordance with IFRS, adjusted by the Group for equity accounting purposes. Summarised financial information in respect of Ocado Retail Limited (the Group's only material associate) is set out below and represents amounts in the Ocado Retail Limited financial statements prepared in accordance with IFRS, adjusted by the Group for equity accounting purposes.
|
As at 6 April 2025 |
As at 3 March 2024 |
|
£m |
£m |
Ocado Retail Limited |
|
|
Current assets |
270.6 |
261.7 |
Non-current assets |
505.6 |
517.4 |
Current liabilities |
(327.5) |
(272.3) |
Non-current liabilities |
(494.5) |
(491.2) |
Net (liabilities)/assets |
(45.8) |
15.6 |
|
|
|
|
4 March 2024 to 6 April 2025 |
27 February 2023 to 3 March 2024 |
|
£m |
£m |
Revenue |
3,091.9 |
2,470.3 |
Loss for the period |
(61.4) |
(133.7) |
Total comprehensive loss |
(61.4) |
(133.7) |
Reconciliation of the above summarised financial information to the carrying amount of the interest in Ocado Retail Limited recognised in the consolidated financial statements:
|
As at 29 March 2025 |
As at 30 March 2024 |
|
£m |
£m |
Ocado Retail Limited |
|
|
Net (liabilities)/assets |
(45.8) |
15.6 |
Proportion of the Group's ownership interest |
(22.9) |
7.8 |
Goodwill |
449.1 |
449.1 |
Brand |
223.1 |
229.7 |
Customer relationships |
45.9 |
56.5 |
Other adjustments to align accounting policies |
(67.4) |
(71.7) |
Acquisition costs |
5.7 |
5.7 |
Impairment of investment |
(248.5) |
- |
Carrying amount of the Group's interest in Ocado Retail Limited |
385.0 |
677.1 |
In addition, the Group holds immaterial investments in joint ventures and associates totaling £7.5m (last year: £7.1m). The Group's share of profit totaled £0.4m (last year: £0.5m loss) and an impairment of £nil (last year: £3.5m) was recognised.
18 Business combination
On 6 April 2025, in line with expectations, the Group obtained control of Ocado Retail Limited. There was no change in economic interest of both shareholders in Ocado Retail Limited, nor any consideration paid by the Group, as a result of this change. For further details see note 17.
The Group has gained control of an investment previously accounted for as an associate, which has been accounted for as a business combination using the acquisition method of accounting, at the 'consolidation date', in accordance with IFRS 3 Business Combinations and consequently the Ocado Retail Limited assets acquired, and liabilities assumed, have been recorded by the Group at fair value.
|
As at 6 April 2025 |
|
£m |
Fair value of identifiable net assets (provisional)1 |
|
Intangible assets: brand |
228.7 |
Intangible assets: customer relationships |
55.0 |
Intangible assets: other |
12.9 |
Property, plant and equipment - owned |
234.8 |
Property, plant and equipment - right-of-use assets2 |
333.0 |
Inventories |
85.7 |
Trade and other receivables3 |
116.7 |
Cash and cash equivalents |
68.2 |
Trade and other payables |
(261.6) |
Borrowings and other financial liabilities2 |
(422.8) |
Provisions |
(33.8) |
Deferred tax liabilities |
(58.3) |
|
358.5 |
|
|
Goodwill |
|
Fair value of pre-existing interest in Ocado Retail Limited (see notes 3 and 17) |
385.0 |
Fair value of identifiable net assets |
(358.5) |
Non-controlling interest, based on their proportionate share of the acquired net assets |
179.3 |
Loss on settlement of pre-existing relationship |
(18.0) |
Settlement of pre-existing relationship |
106.1 |
|
293.9 |
|
|
1 The fair value of the net assets acquired are provisional because the consolidation date was close to the reporting date. The fair values will be finalised within 12 months of the consolidation date. |
|
2 The Group measured the acquired lease liabilities using the present value of the remaining lease payments at the date of acquisition. The right-of-use assets were measured at an amount equal to the lease liabilities and adjusted to reflect the favourable or unfavourable terms of the lease relative to market terms. |
|
3 The fair value of trade and other receivables is considered equivalent to the gross contractual amount and the Group expects to collect substantially all of these. |
Net cash inflow arising on acquisition relates to cash and cash equivalents acquired.
The goodwill primarily reflects the value of future new customers. None of the goodwill is expected to be deductible for tax purposes.
Settlement of pre-existing relationships
At the consolidation date, the Group and Ocado Retail Limited had two pre-existing relationships: a long-term supply contract under which the Group supplied Ocado Retail Limited with certain products at agreed contract rates; and a shareholder loan provided by the Group to Ocado Retail Limited (see note 16).
These pre-existing relationships were effectively settled at the consolidation date and were accounted for separately from the business combination under IFRS 3. Any pre-existing balances were eliminated on consolidation, with the balances derecognised from the Group's balance sheet and excluded from the fair value of Ocado Retail Limited's net assets acquired.
The long-term supply contract was effectively terminated at the consolidation date. The Group has attributed £18.0m of the notional consideration to the settlement of that pre-existing relationship. The fair value of the settlement has been determined based on an assessment of the difference between current market rates and the rates previously agreed in the lower cost legacy supply contract. The charge will be recognised within adjusting items.
19 Contingent assets
Previously, the Group was seeking damages from an independent third party following their involvement in anti-competitive behaviour that adversely impacted the Group. The Group expected to receive an amount from the claim (either in settlement or from the legal proceedings), a position that was reinforced by recent court judgments in similar claims. During the period, net income of £20.5m was recognised in settlement of the damages action (see note 3).
20 Subsequent events
On 6 April 2025, Ocado Retail Limited became a subsidiary of the Group. See notes 1, 17 and 18 for details.
On 22 April 2025, we announced that we had been managing a cyber incident. As part of our proactive management of the incident, we made the decision to pause taking orders via our UK & Ireland websites and apps and some M&S International-operated websites.
In response to the events, we engaged external cyber security experts to assist with investigating and managing the incident. The Group also engaged with the relevant authorities, including reporting the incident to the National Cyber Security Centre and the UK's Information Commissioner's Office ('ICO') as appropriate.
The incident has been treated as a non-adjusting post-balance sheet event and there has been no impact on the financial results reported for the year ended 29 March 2025.
Our current estimate before mitigation is an impact on Group operating profit of around £300m for 2025/26, which will be reduced through management of costs, insurance and other trading actions. It is expected that costs directly relating to the incident will be presented separately as an adjusting item.
Principal risks & uncertainties
The Board reviews and monitors the principal risks and uncertainties which could have a material effect on the Group's results. The updated principal risks and uncertainties for the FY25 year end are listed below. A fuller disclosure of the risks, including the associated mitigating activities will be set out in the Strategic Report of the 2024/25 Annual Report and Accounts.
An uncertain environment |
The business continues to operate in an uncertain environment, impacted by a suite of potentially challenging factors which could individually, or in aggregate, negatively impact our performance. Some of the factors we are currently monitoring include the geo-political environment, cost pressures, uncertainty in the financial markets, the impact of increased regulations, supply chain disruption and changes in consumer behaviour.
|
Business transformation |
Ongoing business transformation is dependent on our ability to prioritise capital spend and resources to accelerate and successfully implement the suite of ongoing strategic projects. Delays or deferrals of transformation activity could impact the delivery of our medium and longer term growth ambitions. While each initiative is individually significant and has it's own set of inherent risks, the aggregate impact of simultaneously delivering these challenging projects creates further risks to successful implementation, such as timeliness of delivery, cost management and the achievement of returns. |
Business resilience |
A major operational or resilience failure at a key business location, such as one of our distribution centres or sourcing locations, could result in business interruption. More broadly, an inability to effectively respond to large, disruptive external events like extreme weather or infrastructure failures could also impact our performance. |
Information security |
A significant or wide-reaching data breach or cyber incident, as we have recently experienced, either directly, at a key investment or other third parties, could result in a loss of information and operational disruption impacting our customers, colleagues or the business, and a loss of confidence in M&S. This would adversely impact our reputation, result in legal exposure and cause business disruption if rapid remediation and reset is not possible. |
Joint Ventures, including Ocado Retail, and franchise |
The successful long-term performance of any joint venture is inherently complex due to several factors, including the ownership and/or operational structure and the need to align different perspectives. Similarly, the success of our franchise operations is dependent on our ability to work effectively with both domestic and international partners. |
Culture, talent and capability |
The success of the business is dependent on being able to attract, retain and develop the right talent, skills and capabilities. To do this we maintain a clear focus on: · driving a high performance culture; · meeting the financial and wellbeing expectations of our colleagues; · effectively managing labour cost pressures; and · working collaboratively with our Business Involvement Group and unions. Any shortfall in executing against these objectives could impact the delivery of core operational activities and the longer-term strategy, including aspects of our transformation programme. |
Product safety and integrity |
A failure to prevent and/or effectively respond to a major food or product safety incident, or to maintain product integrity, could impact customer confidence in our brand and business performance. |
Corporate compliance |
A failure to consistently deliver against an increasingly demanding set of legal and regulatory obligations or broader corporate responsibility commitments could undermine our reputation as a responsible retailer. The consequences include a loss of trust by customers, investors and other stakeholders, and/or legal exposure or regulatory sanctions which could negatively impact our ability to operate and/or cause financial losses and harm. |
Climate change and the environment |
There is increasing focus and pressure from carbon-conscious stakeholders for the business to operate in a more environmentally sound and sustainable manner. A failure to take appropriate action to reduce the environmental impact of our business and progress towards our science-based targets, linked to our directly controlled operations and externally within our supply chain, as well as effectively managing the consequences of climate-related risks could impact our brand, future trading performance and other business costs, including financing. |
Glossary and Alternative Performance Measures
The Group tracks a number of alternative performance measures in managing its business, which are not defined or specified under the requirements of IFRS because they exclude amounts that are included in, or include amounts that are excluded from, the most directly comparable measure calculated and presented in accordance with IFRS, or are calculated using financial measures that are not calculated in accordance with IFRS.
The Group believes that these alternative performance measures, which are not considered to be a substitute for or superior to IFRS measures, provide stakeholders with additional helpful information on the performance of the business. These alternative performance measures are consistent with how the business performance is planned and reported within the internal management reporting to the Board. Some of these alternative performance measures are also used for the purpose of setting remuneration targets.
These alternative performance measures should be viewed as supplemental to, but not as a substitute for, measures presented in the consolidated financial information relating to the Group, which are prepared in accordance with IFRS. The Group believes that these alternative performance measures are useful indicators of its performance. However, they may not be comparable with similarly titled measures reported by other companies due to differences in the way they are calculated.
Alternative performance measure ("APM") |
Closest equivalent statutory measure |
Reconciling items to statutory measure |
Definition and purpose |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income statement measures |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sales1 |
Revenue |
Consignment sales |
Sales include the gross value of consignment sales (excluding VAT). Where third-party branded goods are sold on a consignment basis, only the commission receivable is included in statutory revenue. This measure has been introduced given the Group's focus on launching and growing third-party brands and is consistent with how the business performance is reported and assessed by the Board and the Executive Committee. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fashion, Home & Beauty store / Fashion, Home & Beauty online sales1 |
None |
Not applicable |
The growth in revenues on a year-on-year basis is a good indicator of the performance of the stores and online channels. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
1 UK and ROI Fashion, Home & Beauty store sales exclude revenue from 'shop your way' and Click & Collect, which are included in UK and ROI Fashion, Home & Beauty online sales. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
There is no material difference between sales and revenue for UK and ROI Food and International. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Like-for-like sales growth1 |
Movement in revenue per the income statement Revenue from non-retail businesses |
Revenue from non-like-for-like stores Consignment sales |
The period-on-period change in sales (excluding VAT) from stores which have been trading and where there has been no significant change (greater than 10%) in footage for at least 52 weeks and online sales. The measure is used widely in the retail industry as an indicator of sales performance. It excludes the impact of new stores, closed stores, stores with significant footage change and non-retail businesses such as supply chain services.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
M&S.com sales / online sales1 |
None |
Not applicable |
Total sales through the Group's online platforms. These sales are reported within the relevant UK and ROI Fashion, Home & Beauty, UK and ROI Food and International segment results. The growth in sales on a year-on-year basis is a good indicator of the performance of the online channel and is a measure used within the Group's incentive plans. Refer to the Remuneration Report for an explanation of why this measure is used within incentive plans. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fashion, Home & Beauty Online sales excluding furniture1 |
None |
Not applicable |
Total online sales for UK & ROI Fashion, Home & Beauty excluding the furniture categories' sales. This measure has been introduced to enable a comparable indicator of the performance of the online channel as it excludes the impact of furniture sales following the Group's withdrawal from its two-person furniture delivery operation (see note 3). |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
International online1 |
None |
Not applicable |
International sales through International online platforms. These sales are reported within the International segment results. The growth in sales on a year-on-year basis is a good indicator of the performance of the online channel. This measure has been introduced given the Group's focus on online sales.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sales growth at constant currency1 |
None |
Not applicable |
The period-on-period change in sales retranslating the previous year sales at the average actual periodic exchange rates used in the current financial year. This measure is presented as a means of eliminating the effects of exchange rate fluctuations on the period-on-period reported results.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusting items |
None |
Not applicable |
Those items which the Group excludes from its adjusted profit metrics in order to present a further measure of the Group's performance. Each of these items, costs or incomes, is considered to be significant in nature and/or quantum or are consistent with items treated as adjusting in prior periods. Excluding these items from profit metrics provides readers with helpful additional information on the performance of the business across periods because it is consistent with how the business performance is planned by, and reported to, the Board and the Executive Committee. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted operating profit Operating profit before adjusting items |
Operating profit |
Adjusting items (See note 3) |
Operating profit before the impact of adjusting items. The Group considers this to be an important measure of Group performance and is consistent with how the business performance is reported and assessed by the Board and the Executive Committee. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted operating margin Operating margin before adjusting items |
None |
Not applicable |
Adjusted operating profit as a percentage of sales. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Finance income before adjusting items |
Finance income |
Adjusting items (See note 3) |
Finance income before the impact of adjusting items. The Group considers this to be an important measure of Group performance and is consistent with how the business performance is reported and assessed by the Board and the Executive Committee. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Finance costs before adjusting items |
Finance costs |
Adjusting items (See note 3) |
Finance costs before the impact of adjusting items. The Group considers this to be an important measure of Group performance and is consistent with how the business performance is reported and assessed by the Board and the Executive Committee. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net interest payable on leases |
Finance income/costs |
Finance income/costs (See note 4) |
The net of interest income on subleases and interest payable on lease liabilities. This measure has been introduced as it allows the Board and Executive Committee to assess the impact of IFRS 16 Leases. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net financial interest |
Finance income/costs |
Finance income/costs (See note 4) |
Calculated as net finance costs, excluding interest on leases and adjusting items. The Group considers this to be an important measure of Group performance and is consistent with how the business performance is reported and assessed by the Board and the Executive Committee. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
EBIT before adjusting items |
EBIT2 |
Adjusting items (See note 3) |
Calculated as profit before the impact of adjusting items, net finance costs and tax as disclosed on the face of the consolidated income statement. This measure is used in calculating the return on capital employed for the Group. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ocado Retail Limited Adjusted EBITDA |
EBIT2 |
Not applicable |
Calculated as Ocado Retail Limited earnings before interest, taxation, depreciation, amortisation, impairment and adjusting items. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Profit before tax and adjusting items |
Profit before tax |
Adjusting items (See note 3) |
Profit before the impact of adjusting items and tax. The Group considers this to be an important measure of Group performance and is consistent with how the business performance is reported and assessed by the Board and the Executive Committee.
This is a measure used within the Group's incentive plans. Refer to the Remuneration Report for an explanation of why this measure is used within incentive plans. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted basic earnings per share |
Earnings per share |
Adjusting items (See note 3) |
Profit after tax attributable to owners of the parent and before the impact of adjusting items, divided by the weighted average number of ordinary shares in issue during the financial year.
This is a measure used within the Group's incentive plans. Refer to the Remuneration Report for an explanation of why this measure is used. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted diluted earnings per share |
Diluted earnings per share |
Adjusting items (See note 3) |
Profit after tax attributable to owners of the parent and before the impact of adjusting items, divided by the weighted average number of ordinary shares in issue during the financial year adjusted for the effects of any potentially dilutive options. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effective tax rate before adjusting items |
Effective tax rate |
Adjusting items and their tax impact (See note 3) |
Total income tax charge for the Group excluding the tax impact of adjusting items divided by the profit before tax and adjusting items. This measure is an indicator of the ongoing tax rate for the Group. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance sheet measures |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net debt |
None |
Reconciliation of net debt (see note 15) |
Net debt comprises total borrowings (bank and bonds net of accrued interest and lease liabilities), the spot foreign exchange component of net derivative financial instruments that hedge the debt and the Scottish Limited Partnership liability to the Marks and Spencer UK Pension Scheme less cash, cash equivalents and unlisted and short-term investments. Net debt does not include contingent consideration as it is conditional upon future events which are not yet certain at the balance sheet date. This measure is a good indication of the strength of the Group's balance sheet position and is widely used by credit rating agencies. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net funds/(debt) excluding lease liabilities |
None |
Reconciliation of net debt (see note 15) Lease liabilities |
Calculated as net debt less lease liabilities. This measure is a good indication of the strength of the Group's balance sheet position and is widely used by credit rating agencies. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash flow measures |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Free cash flow from operations |
Operating profit |
See Financial Review |
Calculated as operating profit less adjusting items within operating profit, depreciation and amortisation before adjusting items, cash lease payments excluding lease surrenders, working capital, defined benefit scheme pension funding, capex and disposals, financial interest, taxation, employee-related share transactions, share of (profit)/loss from associate, adjusting items in cash flow and loans to associates. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Free cash flow |
Operating profit |
See Financial Review |
Calculated as free cash flow from operations less acquisitions, investments and divestments. This measure shows the cash generated by the Group during the year that is available for returning to shareholders and is used within the Group's incentive plans. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Free cash flow after shareholder returns |
Operating profit |
See Financial Review |
Calculated as free cash flow less dividends paid.
This measure shows the cash retained by the Group in the year. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other measures |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital expenditure |
None
|
Not applicable |
Calculated as the purchase of property, plant and equipment, investment property and intangible assets during the year, less proceeds from asset disposals excluding any assets acquired or disposed of as part of a business combination or through an investment in an associate. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted return on capital employed ("ROCE") |
None |
Not applicable |
Calculated as being adjusted operating profit divided by the average of opening and closing capital employed. The measures used in this calculation are set out below:
This measure is used within the Group's incentive plans. Refer to the Remuneration Report for an explanation of why this measure is used within incentive plans. |
1 The segments have been restated as the Group no longer includes the Republic of Ireland within the International segment and instead includes the Republic of Ireland within the Fashion, Home & Beauty and Food segments.
2 EBIT is not defined within IFRS but is a widely accepted profit measure being earnings before interest and tax.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.