52 weeks to 29 February 2024 | 52 weeks to 2 March 2023 | ||||||
| Before | Adjusting | Before | Adjusting | ||||
| adjusting | items | adjusting | items | ||||
| items | (Note 6) | Statutory | items | (Note 6) | Statutory | ||
| Notes | £m | £m | £m | £m | £m | £m | |
| Continuing operations | |||||||
Revenue | 3 | ||||||
Other income | 4 | ||||||
Operating costs | 5 | ( | ( | ( | ( | ( | ( |
Impairment ofloans to jointventures | 16 | ( | ( | ||||
Operating profit before joint ventures | 3 | ( | ( | ||||
Share of profit from jointventures | 16 | ||||||
Operating profit | 3 | ( | ( | ||||
Finance costs | 8 | ( | ( | ( | ( | ||
Finance income | 8 | ||||||
Profit before tax | 3 | ( | ( | ||||
Tax expense | 9 | ( | ( | ( | ( | ( | |
Profit forthe year | ( | ( | |||||
| Earnings per share | |||||||
| (Note 10) | 52 weeks to 29 February 2024 | 52 weeks to 2 March 2023 | |||||
pence | pence | pence | pence | pence | pence | ||
Basic | ( | ( | |||||
Diluted | ( | ( | |||||
| 52 weeks to | 52 weeks to | ||
| 29 February | 2 March | ||
| 2024 | 2023 | ||
| Notes | £m | £m | |
Profit for the year | |||
| Items that will not be reclassified to the income statement: | |||
Remeasurement loss on defined benefitpensionscheme | 32 | ( | ( |
Current tax on defined benefit pension scheme | 9 | ( | |
Deferred tax on defined benefit pension scheme | 9 | ||
( | ( | ||
| Items that may be reclassified subsequently totheincomestatement: | |||
Net loss on cash flow hedges | 25 | ( | ( |
Deferred tax on cash flow hedges | 9 | ||
Net gain/(loss) on hedge of a net investment | 25 | ( | |
Current tax on hedge of a net investment | 9 | ( | |
Deferred tax on hedge of a net investment | 9 | ||
Cost of hedging | 25 | ||
( | |||
Exchange differences on translation of foreign operations | ( | ||
Current tax on exchange differences on translation offoreign operations | 9 | ||
Deferred tax on exchange differences on translation offoreign operations | 9 | ( | |
( | |||
Other comprehensive loss for the year, net of tax | ( | ( | |
Total comprehensive income for the year, net of tax |
| Capital | Currency | ||||||
| redemption | Retained | translation | |||||
| Share capital | Share premium | reserve | earnings | reserve | Other reserves | Total | |
| (Note 27) | (Note 28) | (Note 28) | (Note 28) | (Note 28) | (Note 28) | equity | |
| £m | £m | £m | £m | £m | £m | £m | |
At 2 March 2023 | ( | ||||||
Profit for theyear | |||||||
Other comprehensive loss | ( | ( | ( | ( | |||
Total comprehensive income | ( | ( | |||||
Ordinary shares issued on exercise of employee shareoptions (Note27) | |||||||
Loss on ESOT shares issued | ( | ||||||
Accrued share-based payments (Note31) | |||||||
Tax on share-based payments | |||||||
Equity dividends paid (Note 11) | ( | ( | |||||
Share buyback, commitment and cancellation | ( | ( | ( | ||||
At 29 February 2024 | ( | ||||||
| Capital | Currency | ||||||
| redemption | Retained | translation | |||||
| Share capital | Share premium | reserve | earnings | reserve | Other reserves | Total | |
| (Note 27) | (Note 28) | (Note 28) | (Note 28) | (Note 28) | (Note 28) | equity | |
| £m | £m | £m | £m | £m | £m | £m | |
At 3 March 2022 | ( | ||||||
Profit for theyear | |||||||
Other comprehensive (loss)/income | ( | ( | |||||
Total comprehensive income | |||||||
Ordinary shares issued on exercise of employee shareoptions (Note27) | |||||||
Loss on ESOT shares issued | ( | ||||||
Accrued share-based payments (Note31) | |||||||
Tax on share-based payments | ( | ( | |||||
Equity dividends paid | ( | ( | |||||
Purchase of ESOT shares | ( | ( | |||||
At 2 March 2023 | ( |
| 29 February | 2 March | ||
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Assets | |||
Intangible assets | 12 | ||
Right-of-use assets | 22 | ||
Property, plant and equipment | 13 | ||
Investment in joint ventures | 16 | ||
Derivative financial instruments | 25 | ||
Defined benefit pension surplus | 32 | ||
Total non-current assets | |||
Inventories | 17 | ||
Trade and other receivables | 18 | ||
Cash and cash equivalents | 19 | ||
Total current assets | |||
Assets classified as held for sale | 15 | ||
Total assets | |||
| Liabilities | |||
Lease liabilities | 22 | ||
Provisions | 23 | ||
Derivative financial instruments | 25 | ||
Current tax liabilities | |||
Trade and other payables | 26 | ||
Other financial liabilities | 27 | ||
Total current liabilities | |||
Borrowings | 20 | ||
Lease liabilities | 22 | ||
Provisions | 23 | ||
Derivative financial instruments | 25 | ||
Deferred tax liabilities | 9 | ||
Trade and other payables | 26 | ||
Total non-current liabilities | |||
Total liabilities | |||
Net assets |
| 29 February | 2 March | ||
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Equity | |||
Share capital | 27 | ||
Share premium | 28 | ||
Capital redemption reserve | 28 | ||
Retained earnings | 28 | ||
Currency translation reserve | 28 | ||
Other reserves | 28 | ( | ( |
Total equity |
| 52 weeks to | 52 weeks to | ||
| 29 February | 2 March | ||
| 2024 | 2023 | ||
| Notes | £m | £m | |
Cash generated from operations | 29 | ||
Payments against provisions | ( | ( | |
Defined benefit pension payments | 32 | ( | ( |
Interest paid – lease liabilities | 22 | ( | ( |
Interest paid – other | ( | ( | |
Interest received | |||
Corporation taxes paid | ( | ( | |
Net cash flows from operating activities | |||
| Cash flows used in investing activities | |||
Purchase of property, plant andequipment | 3 | ( | ( |
Proceeds from disposal of property, plantandequipment | |||
Investment in intangible assets | 3 | ( | ( |
Payment of deferred and contingentconsideration | 26 | ( | |
Loans advanced to joint ventures | 16 | ( | |
Distributions received from joint ventures | 16 | ||
Net cash flows used in investingactivities | ( | ( | |
| Cash flows used in financing activities | |||
Proceeds from issue of shares on exercise of employee share options | 27 | ||
Payment of facility fees | ( | ( | |
Net lease incentives (paid)/received | ( | ||
Payment of principal of lease liabilities | ( | ( | |
Purchase of own shares for ESOT | 28 | ( | |
Purchase of own shares, including transaction costs | 27 | ( | |
Dividends paid | 11 | ( | ( |
Net cash flows used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | 21 | ( | |
Opening cash and cash equivalents | 21 | ||
Foreign exchange differences | 21 | ( | |
Closing cash and cash equivalents | 19 |
52 weeks to 29 February 2024 | 52 weeks to 2 March 2023 | |||||||
| Central and | Central and | |||||||
| UK & Ireland | Germany | other | Total | UK & Ireland | Germany | other | Total | |
| Revenue | £m | £m | £m | £m | £m | £m | £m | £m |
Accommodation | 2,007.7 | 162.7 | — | 2,170.4 | 1,795.0 | 100.1 | — | 1,895.1 |
Food, beverage and other items | 762.0 | 27.5 | — | 789.5 | 712.7 | 17.4 | — | 730.1 |
Revenue | 2,769.7 | 190.2 | — | 2,959.9 | 2,507.7 | 117.5 | — | 2,625.2 |
52 weeks to 29 February 2024 | 52 weeks to 2 March 2023 | |||||||
| Central and | Central and | |||||||
| UK & Ireland | Germany | other | Total | UK & Ireland | Germany | other | Total | |
| Profit/(loss) | £m | £m | £m | £m | £m | £m | £m | £m |
Adjusted operating profit/(loss) before joint ventures | 721.5 | (15.1) | (36.3) | 670.1 | 616.6 | (35.9) | (39.5) | 541.2 |
Adjusted share of profit from joint ventures | — | — | 4.1 | 4.1 | — | — | 2.3 | 2.3 |
Adjusted operating profit/(loss) | 721.5 | (15.1) | (32.2) | 674.2 | 616.6 | (35.9) | (37.2) | 543.5 |
Net finance (costs)/income | (134.0) | (20.9) | 41.8 | (113.1) | (124.9) | (13.8) | 8.6 | (130.1) |
Adjusted profit/(loss) before tax | 587.5 | (36.0) | 9.6 | 561.1 | 491.7 | (49.7) | (28.6) | 413.4 |
Adjusting items before tax (Note 6) | (109.4) | (38.5) | ||||||
Profit before tax | 451.7 | 374.9 |
52 weeks to 29 February 2024 | 52 weeks to 2 March 2023 | |||||||
| Central and | Central and | |||||||
| UK & Ireland | Germany | other | Total | UK & Ireland | Germany | other | Total | |
| Other segment information | £m | £m | £m | £m | £m | £m | £m | £m |
| Capital expenditure: | ||||||||
Property, plant and equipment – cash basis | 391.8 | 88.1 | — | 479.9 | 405.9 | 76.1 | — | 482.0 |
Property, plant and equipment – accruals basis (Note 13) | 373.5 | 92.5 | — | 466.0 | 430.4 | 73.7 | — | 504.1 |
Intangible assets (Note 12) | 28.5 | 0.1 | — | 28.6 | 36.7 | 0.1 | — | 36.8 |
| Cash outflows from lease interest and payment of principal | ||||||||
of lease liabilities | 247.7 | 54.3 | — | 302.0 | 234.0 | 38.6 | — | 272.6 |
Depreciation – property, plant and equipment (Note 13) | 159.6 | 17.3 | — | 176.9 | 152.2 | 11.0 | — | 163.2 |
Depreciation – right-of-use assets (Note 22) | 143.9 | 39.4 | — | 183.3 | 133.6 | 32.2 | — | 165.8 |
Amortisation (Note 12) | 23.1 | 0.1 | — | 23.2 | 16.3 | 0.2 | — | 16.5 |
Group revenue | Group non-current assets | |||
| 2023/24 | 2022/23 | 2024 | 2023 | |
| £m | £m | £m | £m | |
United Kingdom | 2,740.8 | 2,487.7 | 6,946.3 | 6,869.2 |
Germany | 185.9 | 117.5 | 1,227.3 | 1,216.2 |
Ireland | 16.0 | 10.3 | 182.4 | 93.3 |
Other | 17.2 | 9.7 | 104.7 | 107.9 |
2,959.9 | 2,625.2 | 8,460.7 | 8,286.6 |
| 2023/24 | 2022/23 | |
| £m | £m | |
Rental income | 4.0 | 3.1 |
| Government payments | 2.5 | 4.7 |
Other | 0.2 | 0.2 |
Other income before adjusting items | 6.7 | 8.0 |
Legal claim settlements (Note 6) | 6.9 | 4.7 |
Other income | 13.6 | 12.7 |
| 2023/24 | 2022/23 | |
| £m | ||
| 2023/24 | 2022/23 | |
| £m | £m | |
Audit of the Group’s financial statements | 1.3 | 1.2 |
Audit of the Group’s subsidiaries | 0.6 | 0.6 |
Total audit fees | 1.9 | 1.8 |
Audit-related assurance | 0.1 | 0.1 |
Other non-audit fees | — | — |
Total non-audit fees | 0.1 | 0.1 |
Included in other operating charges | 2.0 | 1.9 |
| 2023/24 | 2022/23 | |
| £m | £m | |
| Other income: | ||
| Legal claim settlements | 6.9 | 4.7 |
Adjusting other income | 6.9 | 4.7 |
| Operating costs: | ||
Net impairment charges – property, plant and equipment, right-of-use assets and assets held for sale | (30.5) | (33.4) |
| Strategic F&B net impairment charges and write-offs | (77.0) | — |
| Gains on disposals, property and other provisions | 15.3 | 4.0 |
| Strategic IT programme costs | (27.1) | (13.8) |
| Strategic F&B programme costs | (5.9) | — |
Adjusting operating costs before joint ventures | (125.2) | (43.2) |
| Share of profit from joint ventures: | ||
| Gains on disposals, property and other provisions | 8.9 | — |
Adjusting items before tax | (109.4) | (38.5) |
| 2023/24 | 2022/23 | |
| £m | £m | |
Tax on adjusting items | 19.8 | (1.1) |
Impact of change in tax rates | 0.5 | (9.8) |
Adjusting tax credit/(expense) | 20.3 | (10.9) |
| 2023/24 | 2022/23 | |
| £m | £m | |
Wages and salaries | 758.9 | 716.1 |
Social security costs | 64.2 | 55.4 |
Defined contribution pension costs | 14.7 | 12.8 |
837.8 | 784.3 |
| 2023/24 | 2022/23 | |
| Average number of employees directly employed | Number | Number |
UK & Ireland | 38,106 | 37,865 |
Germany | 1,505 | 1,139 |
39,611 | 39,004 |
| 2023/24 | 2022/23 | |
| £m | £m | |
Directors’ remuneration | 3.9 | 4.8 |
Aggregate contributions to the defined contribution pension scheme | — | — |
Aggregate gains on the exercise of share options | 0.6 | 1.0 |
| 2023/24 | 2022/23 | |
| Finance costs | £m | £m |
Interest on bank loans and overdrafts | (4.6) | (5.1) |
Interest on other loans | (24.2) | (24.3) |
Interest on lease liabilities (Note 22) | (154.9) | (138.7) |
Interest capitalised (Note 13) | 5.5 | 2.5 |
Unwinding of discount on contingent consideration (Note 26) | — | (0.2) |
Cost of hedging (Note 25) | (1.1) | (1.1) |
(179.3) | (166.9) |
| 2023/24 | 2022/23 | |
| Finance income | £m | £m |
Bank interest receivable | 50.0 | 23.2 |
IAS 19 pension net finance income (Note 32) | 16.2 | 13.6 |
66.2 | 36.8 | |
Total net finance costs | (113.1) | (130.1) |
| 2023/24 | 2022/23 | |
| Consolidated income statement | £m | £m |
| Current tax: | ||
Current tax expense | 59.3 | 35.3 |
Adjustments in respect of previous periods | (6.7) | 0.7 |
52.6 | 36.0 | |
| Deferred tax: | ||
Origination and reversal of temporary differences | 76.8 | 51.5 |
Effect of in-year rate differential/change in tax rates | (0.5) | 9.8 |
Adjustments in respect of previous periods | 10.7 | (1.2) |
87.0 | 60.1 | |
Tax reported in the consolidated income statement | 139.6 | 96.1 |
| 2023/24 | 2022/23 | |
| Consolidated statement of other comprehensive income | £m | £m |
| Current tax: | ||
Defined benefit pension scheme | 10.0 | (0.7) |
Tax on net (loss)/gain on hedge of a net investment | 1.2 | — |
Tax on exchange differences on translation of foreign operations | (2.7) | — |
8.5 | (0.7) | |
| Deferred tax: | ||
Cash flow hedges | (4.3) | — |
Tax on net (loss)/gain on hedge of a net investment | — | (2.1) |
Tax on exchange differences on translation of foreign operations | — | 4.0 |
Defined benefit pension scheme | (59.5) | (54.7) |
(63.8) | (52.8) | |
Tax reported in other comprehensive income | (55.3) | (53.5) |
2023/24 | 2022/23 | |||
| Tax on adjusted | Tax on adjusted | |||
| profit | Tax on profit | profit | Tax on profit | |
| £m | £m | £m | £m | |
Profit before tax as reported in the consolidated income statement | 561.1 | 451.7 | 413.4 | 374.9 |
Tax at current UK tax rate of 24.5% (2022/23: 19.0%) | 137.5 | 110.7 | 78.5 | 71.2 |
Effect of different tax rates | (5.9) | (8.3) | (7.5) | (11.5) |
Unrecognised losses in overseas companies | 15.5 | 25.8 | 19.5 | 29.4 |
Effect of super deduction in respect of tax relief for fixed assets | (0.5) | (0.5) | (4.5) | (4.5) |
Expenditure not allowable | 6.5 | 5.7 | 2.4 | 1.4 |
Adjustments to current tax expense in respect of previous years | (6.7) | (6.7) | 0.7 | 0.7 |
Adjustments to deferred tax expense in respect of previous years | 10.7 | 10.7 | (1.2) | (1.2) |
Impact of deferred tax in respect of sale and lease transaction (Note 6) | — | — | — | 3.4 |
Impact of deferred tax being at a different rate from current tax rate | — | (0.5) | — | 9.8 |
Impact of deferred tax related to indexation allowance | 4.4 | 4.4 | — | — |
Other movements | (1.6) | (1.7) | (2.7) | (2.6) |
Tax expense reported in the consolidated income statement | 159.9 | 139.6 | 85.2 | 96.1 |
| Accelerated | Rolled over gains | ||||||
| capital | and property | ||||||
| allowances | revaluations | Pensions | Leases | Losses | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
At 3 March 2022 | (72.5) | (92.5) | (165.9) | 48.7 | 139.3 | (7.7) | (150.6) |
| Credit to consolidated income statement | (14.7) | (2.1) | (5.2) | (3.3) | (39.9) | 5.1 | (60.1) |
| Credit/(expense) to statement of comprehensive income | — | — | 54.7 | — | (1.9) | — | 52.8 |
Expense to statement of changes in equity | — | — | — | — | — | 0.1 | 0.1 |
Foreign exchange and other movements | — | 0.8 | — | (1.1) | — | (0.1) | (0.4) |
At 2 March 2023 | (87.2) | (93.8) | (116.4) | 44.3 | 97.5 | (2.6) | (158.2) |
| (Expense)/credit to consolidated income statement | (22.5) | 7.7 | (5.3) | (0.4) | (62.7) | (3.8) | (87.0) |
| Credit to statement of comprehensive income | — | — | 59.5 | — | — | 4.3 | 63.8 |
Credit/(expense) to statement of changes in equity | — | — | — | 0.4 | (0.1) | 0.2 | 0.5 |
Foreign exchange and other movements | — | — | — | (0.5) | 0.5 | (0.2) | (0.2) |
At 29 February 2024 | (109.7) | (86.1) | (62.2) | 43.8 | 35.2 | (2.1) | (181.1) |
| 2023/24 | 2022/23 | |
| million | million | |
Basic weighted average number of ordinary shares | 193.9 | 201.5 |
Effect of dilution – share options | 1.3 | 1.3 |
Diluted weighted average number of ordinary shares | 195.2 | 202.8 |
| 2023/24 | 2022/23 | |
| £m | £m | |
Profit for the year attributable to parent shareholders | 312.1 | 278.8 |
Adjusting items before tax (Note 6) | 109.4 | 38.5 |
Adjusting tax (credit)/expense (Note 6) | (20.3) | 10.9 |
Adjusted profit for the year attributable to parent shareholders | 401.2 | 328.2 |
| 2023/24 | 2022/23 | |
| pence | pence | |
Basic EPS on profit for the year | 161.0 | 138.4 |
Adjusting items before tax | 56.4 | 19.1 |
Adjusting tax (credit)/expense | (10.5) | 5.4 |
Basic EPS on adjusted profit for the year | 206.9 | 162.9 |
Diluted EPS on profit for the year | 159.9 | 137.5 |
Diluted EPS on adjusted profit for the year | 205.5 | 161.8 |
2023/24 | 2022/23 | |||
| pence per | pence per | |||
share | £m | share | £m | |
Final dividend, proposed and paid, relating to the prior year | 49.80 | 99.2 | 34.70 | 70.1 |
Interim dividend proposed, and paid, for the current year | 34.10 | 65.3 | 24.40 | 49.0 |
Total equity dividends paid in the year | ||||
| Dividends on other shares: | ||||
B share dividend | 2.60 | 0.1 | — | — |
C share dividend | 5.50 | 0.1 | 1.00 | — |
Total dividends paid | 164.7 | 119.1 | ||
| Proposed for approval at annual | ||||
| general meeting: | ||||
Final equity dividend for the current year | 62.90 | 115.0 | 100.0 |
| IT software and | |||
| Goodwill | technology | Total | |
| £m | £m | £m | |
| Cost | |||
At 3 March 2022 | 350.1 | 120.2 | 470.3 |
Additions | — | 36.8 | 36.8 |
Assets written off | — | (10.5) | (10.5) |
Foreign currency translation | — | 0.2 | 0.2 |
At 2 March 2023 | 350.1 | 146.7 | 496.8 |
Additions | — | 28.6 | 28.6 |
Assets written off | — | (15.2) | (15.2) |
Foreign currency translation | — | (0.1) | (0.1) |
At 29 February 2024 | 350.1 | 160.0 | 510.1 |
| Amortisation and impairment | |||
At 3 March 2022 | (239.6) | (71.4) | (311.0) |
Amortisation during the year | — | (16.5) | (16.5) |
Amortisation on assets written off | — | 10.5 | 10.5 |
Foreign currency translation | — | (0.2) | (0.2) |
At 2 March 2023 | (239.6) | (77.6) | (317.2) |
Amortisation during the year | — | (23.2) | (23.2) |
Amortisation on assets written off | — | 15.2 | 15.2 |
Foreign currency translation | — | 0.1 | 0.1 |
At 29 February 2024 | (239.6) | (85.5) | (325.1) |
Net book value at 29 February 2024 | 110.5 | 74.5 | 185.0 |
Net book value at 2 March 2023 | 110.5 | 69.1 | 179.6 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
| Cost | |||
At 3 March 2022 | 3,662.0 | 1,580.7 | 5,242.7 |
Additions | 295.7 | 208.4 | 504.1 |
Interest capitalised | 2.5 | — | 2.5 |
Net movements from/to held for sale in the year | 6.1 | 3.8 | 9.9 |
Disposals | (7.0) | (2.0) | (9.0) |
Assets written off | (3.9) | (73.7) | (77.6) |
Asset reclassified from right-of-use asset | (3.3) | — | (3.3) |
Foreign currency translation | 30.4 | 4.5 | 34.9 |
At 2 March 2023 | 3,982.5 | 1,721.7 | 5,704.2 |
Additions | 242.3 | 223.7 | 466.0 |
Interest capitalised | 5.5 | — | 5.5 |
Net movements from/to held for sale in the year | (58.2) | (53.8) | (112.0) |
Disposals | (39.8) | (9.7) | (49.5) |
Assets written off | (2.8) | (91.7) | (94.5) |
Foreign currency translation | (18.7) | (2.8) | (21.5) |
At 29 February 2024 | 4,110.8 | 1,787.4 | 5,898.2 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
| Depreciation and impairment | |||
At 3 March 2022 | (281.4) | (734.2) | (1,015.6) |
Depreciation charge for the year | (23.5) | (139.7) | (163.2) |
Net impairment charge (Note 14) | (26.4) | (15.5) | (41.9) |
Net movements from/to assets held for sale in the year | (6.1) | (1.8) | (7.9) |
Disposals | 2.2 | 2.0 | 4.2 |
Depreciation on assets written off | 3.9 | 72.1 | 76.0 |
Foreign currency translation | (0.4) | (1.2) | (1.6) |
At 2 March 2023 | (331.7) | (818.3) | (1,150.0) |
Depreciation charge for the year | (23.8) | (153.1) | (176.9) |
Net impairment (charge)/reversal (Note 14) | (111.2) | 11.2 | (100.0) |
Net movements from/to assets held for sale in the year | 16.5 | 33.1 | 49.6 |
Disposals | 4.7 | 5.9 | 10.6 |
Depreciation on assets written off | 2.8 | 91.7 | 94.5 |
Foreign currency translation | 0.8 | 1.1 | 1.9 |
At 29 February 2024 | (441.9) | (828.4) | (1,270.3) |
Net book value at 29 February 2024 | 3,668.9 | 959.0 | 4,627.9 |
Net book value at 2 March 2023 | 3,650.8 | 903.4 | 4,554.2 |
| 2024 | 2023 | |
| £m | £m | |
Capital expenditure commitments for property, plant and equipment for which no provision has been made | 56.5 | 125.4 |
| 2023/24 | 2022/23 | |
| £m | £m | |
| Impairment charges/(reversals) included in operating costs | ||
Property, plant and equipment – impairment charges | 30.8 | 76.1 |
Property, plant and equipment – impairment reversals | (7.2) | (35.5) |
| Property, plant and equipment – impact of accelerating growth | ||
programme | 76.4 | — |
Property, plant and equipment – transfer to assets held for sale | — | 1.3 |
Right-of-use assets – impairment charges | 9.8 | 8.9 |
Right-of-use assets – impairment reversals | (3.1) | (19.4) |
Right-of-use assets – impact of accelerating growth programme | 0.6 | — |
Assets held for sale | 0.2 | 2.0 |
Total charges for impairment included in operating costs | 107.5 | 33.4 |
2023/24 | 2022/23 | |||
UK | Germany | UK | Germany | |
Pre-tax discount rate | 11.6% | 9.9% | 11.1% | 9.9% |
Post-tax discount rate | 9.3% | 7.5% | 8.9% | 7.5% |
2023/24 | 2022/23 | |||
UK | Germany | UK | Germany | |
Pre-tax discount rate for FVLCD for leaseholds | 12.4% | 10.7% | 12.3% | 11.0% |
| Incremental increase/(decrease) to the net impairment charge | |
Increase to net impairment charge if year one’s cashflows reduced by 10% | 2.9 |
Decrease to net impairment charge if year one’s cashflows increased by 10% | (1.2) |
Increase to net impairment charge if discount rates increased by 2% | 20.5 |
Decrease to net impairment charge if discount rates reduced by 2% | (23.2) |
Increase to net impairment charge if the FV of disposal sites is reduced by 20% | 9.8 |
Decrease to net impairment charge if the FV of disposal sites is increased by 20% | (10.3) |
Increase to net impairment charge if long-term growth rates reduced by 1% | 10.1 |
Increase to net impairment charge if EBITDAR multiple reduced by 10% | 12.8 |
| 2024 | 2023 | |
| £m | £m | |
Property, plant and equipment | 56.0 | 3.2 |
Right-of-use assets | 5.2 | — |
Lease liabilities | (6.8) | — |
Assets classified as held for sale | 54.4 | 3.2 |
| 2024 | 2023 | |
| Movement in investment in joint ventures | £m | £m |
Opening investment in joint ventures | 48.2 | 41.1 |
Share of profit/loss for the year | 13.0 | 2.3 |
Foreign exchange movements | (2.7) | 4.8 |
Distributions received from joint ventures | (7.7) | — |
Loans advanced | — | 1.5 |
| Impairment | — | (1.5) |
Closing investment in joint ventures | 50.8 | 48.2 |
2024 | 2023 | |||
| Healthy | ||||
| Premier Inn | Premier Inn | Retail | ||
| Hotels LLC | Hotels LLC | Limited | Total | |
| Summary of joint ventures’ balance sheets | £m | £m | £m | £m |
Current assets | 18.6 | 15.6 | 1.9 | 17.5 |
Non-current assets | 132.3 | 154.1 | 16.1 | 170.2 |
Current liabilities | (13.6) | (16.0) | (18.3) | (34.3) |
Non-current liabilities | (33.8) | (55.2) | (13.2) | (68.4) |
Net assets | 103.5 | 98.5 | (13.5) | 85.0 |
| Group’s share of interest in joint ventures’ | ||||
net assets | 50.7 | 48.2 | (6.6) | 41.6 |
Premium paid on acquisition | — | — | 4.5 | 4.5 |
Loans to joint ventures | — | — | 9.0 | 9.0 |
Accumulated impairment | — | — | (6.9) | (6.9) |
Group’s carrying amount of the investment | 50.7 | 48.2 | — | 48.2 |
| Within gross balance sheets | ||||
Cash and cash equivalents | 15.7 | 12.5 | 0.9 | 13.4 |
Current financial liabilities | (4.7) | (7.5) | (14.9) | (22.4) |
Non-current financial liabilities | (33.8) | (55.2) | (13.2) | (68.4) |
2024 | 2023 | |||
| Healthy | ||||
| Premier Inn | Premier Inn | Retail | ||
| Hotels LLC | Hotels LLC | Limited | Total | |
| Summary of joint ventures’ income statement | £m | £m | £m | £m |
Revenue | 34.5 | 28.6 | 20.9 | 49.5 |
Other income | — | — | — | — |
Depreciation and amortisation | (3.9) | (4.8) | (4.8) | (9.6) |
Other operating costs | (19.0) | (16.2) | (19.0) | (35.2) |
Gain on disposal | 18.2 | — | — | — |
Finance costs | (3.3) | (2.9) | (1.5) | (4.4) |
Profit/(loss) before tax | 26.5 | 4.7 | (4.4) | 0.3 |
Income tax | — | — | — | — |
Profit/(loss) after tax | 26.5 | 4.7 | (4.4) | 0.3 |
| Group share | ||||
| Profit after tax | 13.0 | 2.3 | — | 2.3 |
| 2024 | 2023 | |
| £m | £m | |
Finished goods held for resale | 17.4 | 15.5 |
Consumables | 3.8 | 6.2 |
21.2 | 21.7 |
| 2024 | 2023 | |
| £m | £m | |
Trade receivables | 54.4 | 46.0 |
Prepayments and accrued income | 34.4 | 49.8 |
Other receivables | 30.5 | 46.0 |
119.3 | 141.8 | |
| Analysed as: | ||
Current | 119.3 | 141.8 |
Non-current | — | — |
119.3 | 141.8 |
| 2024 | 2023 | |
| £m | £m | |
Cash at bank and in hand | 97.8 | 60.2 |
Money market funds | 193.9 | 769.6 |
Short-term deposits | 405.0 | 335.0 |
696.7 | 1,164.8 |
Current | Non-current | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Senior unsecured bonds | — | — | 994.9 | 993.4 |
— | — | 994.9 | 993.4 |
| Year | ||||
| Title | issued | Principal value | Maturity | Coupon |
2025 senior unsecured bonds | 2015 | £450.0m | 16 October 2025 | 3.375% |
2027 senior unsecured – green use of proceeds bonds | 2021 | £300.0m | 31 May 2027 | 2.375% |
2031 senior unsecured – green use of proceeds bonds | 2021 | £250.0m | 31 May 2031 | 3.000% |
| Share buyback | ||||||||
| commitments | ||||||||
| including | Net new | Transfers to | Amortisation of | |||||
| 2 March | transaction | lease | Foreign | assets held for | premiums and | 29 February | ||
| 2023 | costs | Cash flow | liabilities | exchange | sale | discounts | 2024 | |
| Year ended 29 February 2024 | £m | £m | £m | £m | £m | £m | £m | £m |
Cash and cash equivalents | 1,164.8 | — | (467.0) | — | (1.1) | — | — | 696.7 |
| Liabilities from financing activities | ||||||||
Borrowings | (993.4) | — | — | — | — | — | (1.5) | (994.9) |
Lease liabilities | (3,958.4) | — | 147.1 | (322.9) | 29.0 | 6.8 | — | (4,098.4) |
Committed share buyback | — | 603.4 | (591.1) | — | — | — | — | 12.3 |
Total liabilities from financing activities | (4,951.8) | 603.4 | (444.0) | (322.9) | 29.0 | 6.8 | (1.5) | (5,081.0) |
Less: lease liabilities | 3,958.4 | — | (147.1) | 322.9 | (29.0) | (6.8) | — | 4,098.4 |
Less: committed share buyback | — | (603.4) | 591.1 | — | — | — | — | (12.3) |
Net cash/(debt) | 171.4 | — | (467.0) | — | (1.1) | — | (1.5) | (298.2) |
| Share buyback | ||||||||
| commitments | ||||||||
| including | Net new | Transfers to | Amortisation | |||||
| 3 March | transaction | lease | Foreign | assets held for | of premiums | 2 March | ||
| 2022 | costs | Cash flow | liabilities | exchange | sale | and discounts | 2023 | |
| Year ended 2 March 2023 | £m | £m | £m | £m | £m | £m | £m | £m |
Cash and cash equivalents | 1,132.4 | — | 30.5 | — | 1.9 | — | — | 1,164.8 |
| Liabilities from financing activities | ||||||||
Borrowings | (991.9) | — | — | — | — | — | (1.5) | (993.4) |
Lease liabilities | (3,701.8) | — | 133.9 | (346.1) | (44.4) | — | — | (3,958.4) |
Total liabilities from financing activities | (4,693.7) | — | 133.9 | (346.1) | (44.4) | — | (1.5) | (4,951.8) |
Less: lease liabilities | 3,701.8 | — | (133.9) | 346.1 | 44.4 | — | — | 3,958.4 |
Net cash/(debt) | 140.5 | — | 30.5 | — | 1.9 | — | (1.5) | 171.4 |
| Property | Other | Total | |
| Right-of-use assets | £m | £m | £m |
At 3 March 2022 | 3,266.2 | 1.4 | 3,267.6 |
Additions | 368.8 | 1.2 | 370.0 |
Net impairment reversal (Note 14) | 10.5 | — | 10.5 |
Foreign currency translation | 45.4 | — | 45.4 |
Depreciation | (164.8) | (1.0) | (165.8) |
Terminations | (1.2) | — | (1.2) |
| Reclassification to PPE | (21.9) | — | (21.9) |
At 2 March 2023 | 3,503.0 | 1.6 | 3,504.6 |
Additions | 316.3 | 1.9 | 318.2 |
Net impairment charge (Note 14) | (7.3) | — | (7.3) |
Foreign currency translation | (29.0) | — | (29.0) |
Depreciation | (182.2) | (1.1) | (183.3) |
Terminations | (1.0) | — | (1.0) |
Net movements from/to assets held for sale in the year | (5.2) | — | (5.2) |
At 29 February 2024 | 3,594.6 | 2.4 | 3,597.0 |
| Property | Other | Total | |
| Lease liabilities | £m | £m | £m |
At 3 March 2022 | 3,700.3 | 1.5 | 3,701.8 |
Additions | 371.6 | 1.2 | 372.8 |
Interest | 138.7 | — | 138.7 |
Foreign currency translation | 44.4 | — | 44.4 |
Payments | (271.3) | (1.3) | (272.6) |
Terminations | (1.5) | — | (1.5) |
| Reclassification to PPE | (25.2) | — | (25.2) |
At 2 March 2023 | 3,957.0 | 1.4 | 3,958.4 |
Additions | 322.2 | 1.8 | 324.0 |
Interest | 154.9 | — | 154.9 |
Foreign currency translation | (29.0) | — | (29.0) |
Payments | (300.6) | (1.4) | (302.0) |
Terminations | (1.1) | — | (1.1) |
Net movements from/to assets held for sale in the year | (6.8) | — | (6.8) |
At 29 February 2024 | 4,096.6 | 1.8 | 4,098.4 |
| 2023/24 | 2022/23 | |
| £m | £m | |
Depreciation expense of right-of-use assets | 183.3 | 165.8 |
Interest expense on lease liabilities | 154.9 | 138.7 |
Expense relating to low-value assets and short-term leases | — | — |
Variable lease payment expenses | 3.5 | 2.1 |
Net impairment charge/(reversal) of right-of-use assets (Note 14) | 7.3 | (10.5) |
Rental income | (4.0) | (3.1) |
| Net lease expense recognised in the consolidated | ||
income statement | 345.0 | 293.0 |
| 2024 | 2023 | |
| £m | £m | |
Extension options expected not to be exercised | 1,361.1 | 1,246.4 |
Termination options expected to be exercised | — | — |
1,361.1 | 1,246.4 |
| 2024 | 2023 | |
| £m | £m | |
Within one year | 3.3 | 2.4 |
After one year but not more than five years | 6.7 | 6.0 |
More than five years | 13.5 | 8.3 |
23.5 | 16.7 |
| Onerous | Property | Insurance | Government | ||||
| Restructuring | contracts | costs | claims | payments | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
At 3 March 2022 | 0.4 | 5.0 | 6.6 | 8.2 | 9.3 | 1.8 | 31.3 |
Created | — | 2.0 | — | 2.8 | — | 0.8 | 5.6 |
Transferred | — | — | — | — | 2.3 | — | 2.3 |
Utilised | — | (1.4) | (1.0) | (2.3) | (0.1) | (0.1) | (4.9) |
Released | (0.4) | (0.9) | — | — | (4.7) | — | (6.0) |
Foreign exchange | — | — | — | — | 0.2 | — | 0.2 |
At 2 March 2023 | — | 4.7 | 5.6 | 8.7 | 7.0 | 2.5 | 28.5 |
Created | — | 0.4 | 4.0 | 2.0 | — | 0.4 | 6.8 |
Utilised | — | (0.9) | (4.0) | (1.0) | — | (0.3) | (6.2) |
Released | — | (1.3) | — | (1.4) | (6.9) | (0.8) | (10.4) |
Foreign exchange | — | — | — | — | (0.1) | — | (0.1) |
At 29 February 2024 | — | 2.9 | 5.6 | 8.3 | — | 1.8 | 18.6 |
| Analysed as: | |||||||
Current | — | 2.9 | 5.6 | — | — | 1.8 | 10.3 |
Non-current | — | — | — | 8.3 | — | — | 8.3 |
At 29 February 2024 | — | 2.9 | 5.6 | 8.3 | — | 1.8 | 18.6 |
| Analysed as: | |||||||
Current | — | 4.7 | 5.6 | 0.4 | 7.0 | 2.5 | 20.2 |
Non-current | — | — | — | 8.3 | — | — | 8.3 |
At 2 March 2023 | — | 4.7 | 5.6 | 8.7 | 7.0 | 2.5 | 28.5 |
| Less than | Between 1 | Between 3 | Between 10 and | More than | Carrying | ||
| 12 months | and 3 years | and 10 years | 20 years | 20 years | Total | value | |
| £m | £m | £m | £m | £m | £m | £m | |
| Non-derivative financial assets/liabilities: | |||||||
Interest-bearing loans and borrowings | 29.8 | 494.4 | 594.6 | — | — | 1,118.8 | 994.9 |
Lease liabilities | 318.7 | 640.2 | 2,172.0 | 2,277.3 | 1,551.9 | 6,960.1 | 4,098.4 |
Other financial liabilities | 12.3 | — | — | — | — | 12.3 | 12.3 |
Trade and other payables | 181.3 | — | — | — | — | 181.3 | 181.3 |
542.1 | 1,134.6 | 2,766.6 | 2,277.3 | 1,551.9 | 8,272.5 | 5,286.9 | |
| Derivative financial assets/liabilities: | |||||||
| Cross-currency swaps | |||||||
Derivative contracts – receipts | (15.2) | (465.2) | — | — | — | (480.4) | |
Derivative contracts – payments | 9.4 | 455.6 | — | — | — | 465.0 | |
(5.8) | (9.6) | — | — | — | (15.4) | ||
Total | 536.3 | 1,125.0 | 2,766.6 | 2,277.3 | 1,551.9 | 8,257.1 |
| Less than | Between 1 | Between 3 | Between 10 and | More than | Carrying | ||
| 12 months | and 3 years | and 10 years | 20 years | 20 years | Total | value | |
| 2 March 2023 | £m | £m | £m | £m | £m | £m | £m |
| Non-derivative financial assets/liabilities: | |||||||
Interest-bearing loans and borrowings | 29.8 | 509.6 | 609.3 | — | — | 1,148.7 | 993.4 |
Lease liabilities | 301.6 | 604.6 | 2,044.0 | 2,232.3 | 1,578.0 | 6,760.5 | 3,958.4 |
Trade and other payables | 198.9 | 3.8 | — | — | — | 202.7 | 202.7 |
530.3 | 1,118.0 | 2,653.3 | 2,232.3 | 1,578.0 | 8,111.9 | 5,154.5 | |
| Derivative financial assets/liabilities: | |||||||
| Cross-currency swaps | |||||||
Derivative contracts – receipts | (15.2) | (480.4) | — | — | — | (495.6) | |
Derivative contracts – payments | 9.8 | 481.7 | — | — | — | 491.5 | |
(5.4) | 1.3 | — | — | — | (4.1) | ||
Total | 524.9 | 1,119.3 | 2,653.3 | 2,232.3 | 1,578.0 | 8,107.8 |
Amortised cost | Fair value | ||||
| Financial | Financial | Hedging | |||
| assets | liabilities | instruments | Other | Carrying value | |
| At 29 February 2024 | £m | £m | £m | £m | £m |
Trade and other receivables | 84.9 | — | — | — | 84.9 |
Cash and cash equivalents | 502.8 | — | — | 193.9 | 696.7 |
Interest-bearing loans and borrowings | — | (994.9) | — | — | (994.9) |
Lease liabilities | — | (4,098.4) | — | — | (4,098.4) |
Derivative financial instruments | — | — | (12.1) | — | (12.1) |
Other financial liabilities | — | (12.3) | — | — | (12.3) |
Trade and other payables | — | (178.1) | — | — | (178.1) |
Deferred and contingent consideration | — | — | — | (3.2) | (3.2) |
Amortised cost | Fair value | ||||
| Financial | Financial | Hedging | |||
| assets | liabilities | instruments | Other | Carrying value | |
| £m | £m | £m | £m | £m | |
Trade and other receivables | 92.0 | — | — | — | 92.0 |
Cash and cash equivalents | 395.1 | — | — | 769.6 | 1,164.7 |
Interest-bearing loans and borrowings | — | (993.4) | — | — | (993.4) |
Lease liabilities | — | (3,958.4) | — | — | (3,958.4) |
Derivative financial instruments | — | — | (7.8) | — | (7.8) |
Trade and other payables | — | (198.9) | — | — | (198.9) |
Deferred and contingent consideration | — | — | — | (3.8) | (3.8) |
| 2024 | 2023 | |
| £m | £m | |
| Financial assets | ||
Derivative financial instruments – level 2 | 3.8 | — |
| Financial liabilities | ||
Derivative financial instruments – level 2 | 15.9 | 7.8 |
Deferred and contingent consideration – level 3 | 3.2 | 3.8 |
| Change in fair | ||||||
| value used for | ||||||
| Notional | Carrying | measuring | ||||
| amount | amount | ineffectiveness | Change in fair value | |||
| At 29 February 2024 | £m | £m | Line item in statement of financial position | for the year | Hedged item | of hedged item |
| Net investment in foreign operations | ||||||
Cross-currency swaps | 450.0 | 3.8 | Derivative financial instruments | 10.4 | Net investment in foreign subsidiaries | (10.4) |
| Cash flow hedges | ||||||
Power commodity swap | 38.9 | (15.9) | Derivative financial instruments | (14.6) | Highly probable forecast future power usage | N/A – future usage |
| Change in fair | ||||||
| value used for | ||||||
| Notional | Carrying | measuring | ||||
| amount | amount | ineffectiveness | Change in fair value | |||
| At 2 March 2023 | £m | £m | Line item in statement of financial position | for the year | Hedged item | of hedged item |
| Net investment in foreign operations | ||||||
Cross-currency swaps | 450.0 | (6.6) | Derivative financial instruments | (22.2) | Net investment in foreign subsidiaries | 22.2 |
| Cash flow hedges | ||||||
Power commodity swap | 10.2 | (1.3) | Derivative financial instruments | (1.3) | Highly probable forecast future power usage | N/A – future usage |
| Total hedging | Amount | |||
| gain/(loss) | reclassified | Accumulated value | ||
| recognised in | from OCI to | recognised in cash flow | ||
| OCI | profit or loss | hedge reserve | ||
| 2023/24 | £m | £m | Line item in the consolidated income statement | £m |
Power commodity swap | (14.6) | — | N/A – future usage | (15.9) |
| Total hedging | Amount | |||
| gain/(loss) | reclassified | Accumulated value | ||
| recognised in | from OCI to | recognised in cash flow | ||
| OCI | profit or loss | hedge reserve | ||
| 2022/23 | £m | £m | Line item in the consolidated income statement | £m |
Power commodity swap | (1.3) | — | N/A – future usage | (1.3) |
| Foreign | ||
| currency | ||
| Cash flow | translation | |
| hedge reserve | reserve | |
| £m | £m | |
At 3 March 2022 | — | 24.3 |
| Change in fair value recognised in other comprehensive income | ||
– Power commodity swap | (1.3) | — |
Foreign exchange arising on consolidation | — | 37.3 |
| Fair value movement on derivatives designated | ||
as net investment hedges | — | (24.7) |
Deferred tax credit | — | (1.9) |
At 2 March 2023 | (1.3) | 35.0 |
| Change in fair value recognised in other comprehensive income | ||
– Power commodity swap | (14.6) | — |
Foreign exchange arising on consolidation | — | (21.7) |
| Fair value movement on derivatives designated | ||
as net investment hedges | — | 11.1 |
Net current tax credit | — | 1.5 |
Deferred tax expense | 4.3 | — |
At 29 February 2024 | (11.6) | 25.9 |
| Re-presented1 | ||
| 2024 | 2023 | |
| £m | £m | |
Trade payables | 91.9 | 95.2 |
Other taxes and social security | 61.9 | 70.7 |
Contract liabilities | 177.1 | 167.3 |
Accruals | 250.2 | 239.8 |
Other payables | 86.2 | 103.7 |
Deferred and contingent consideration | 3.2 | 3.8 |
670.5 | 680.5 | |
| Analysed as: | ||
Current | 670.5 | 676.7 |
Non-current | — | 3.8 |
670.5 | 680.5 |
Opening deferred and contingent consideration | 3.8 | 25.1 |
Recognised on acquisition of assets | — | 2.5 |
Amounts released during the period | (0.5) | — |
Unwinding of discount rate (Note 8) | — | 0.2 |
Paid during the period | — | (25.3) |
Foreign exchange movements | (0.1) | 1.3 |
Closing deferred and contingent consideration | 3.2 | 3.8 |
million | £m | |
At 3 March 2022 | 214.5 | 164.8 |
Issued on exercise of employee share options | 0.1 | 0.1 |
At 2 March 2023 | 214.6 | 164.9 |
Issued on exercise of employee share options | 0.2 | 0.2 |
Cancellations following share buyback | (17.3) | (13.3) |
At 29 February 2024 | 197.5 | 151.8 |
B shares | C shares | |||
million | £m | million | £m | |
At 3 March 2022, 2 March 2023, 29 February 2024 | 2.0 | — | 1.9 | — |
| Excluded | |||||
| Treasury | Merger | Hedging | component of | Total other | |
| reserve | reserve | reserve | hedge reserve | reserves | |
| £m | £m | £m | £m | £m | |
At 3 March 2022 | 517.1 | 1,855.0 | — | (1.8) | 2,370.3 |
Other comprehensive income – net loss on cash flow hedges (Note 25) | — | — | 1.3 | — | 1.3 |
Other comprehensive income – deferred tax on cash flow hedges (Note 25) | — | — | — | — | — |
Other comprehensive income – gain on net investment hedge | — | — | — | (2.5) | (2.5) |
Cost of hedging | — | — | — | (1.1) | (1.1) |
Purchase of ESOT shares | 31.7 | — | — | — | 31.7 |
Loss on ESOT shares issued | (4.3) | — | — | — | (4.3) |
At 2 March 2023 | 544.5 | 1,855.0 | 1.3 | (5.4) | 2,395.4 |
Other comprehensive income – net loss on cash flow hedges (Note 25) | — | — | 14.6 | — | 14.6 |
Other comprehensive income – deferred tax on cash flow hedges (Note 25) | — | — | (4.3) | — | (4.3) |
Other comprehensive income – loss on net investment hedge | — | — | — | 0.7 | 0.7 |
Cost of hedging | — | — | — | (1.1) | (1.1) |
Loss on ESOT shares issued | (6.4) | — | — | — | (6.4) |
At 29 February 2024 | 538.1 | 1,855.0 | 11.6 | (5.8) | 2,398.9 |
| Treasury shares held by | ||||
Whitbread PLC | ESOT shares held | |||
million | £m | million | £m | |
At 3 March 2022 | 12.5 | 514.5 | 0.2 | 2.6 |
Purchase of ESOT shares | — | — | 1.2 | 31.7 |
Exercised during the year | — | — | (0.2) | (4.3) |
At 2 March 2023 | 12.5 | 514.5 | 1.2 | 30.0 |
Exercised during the year | — | — | (0.3) | (6.4) |
At 29 February 2024 | 12.5 | 514.5 | 0.9 | 23.6 |
| 2023/24 | 2022/23 | |
| £m | £m | |
Profit for the year | 312.1 | 278.8 |
| Adjustments for: | ||
Tax expense | 139.6 | 96.1 |
Net finance costs (Note 8) | 113.1 | 130.1 |
Share of profit from joint ventures | (13.0) | (2.3) |
Depreciation and amortisation | 383.4 | 345.5 |
Share-based payments | 15.8 | 17.7 |
Net impairment reversal/(charge) (Note 14) | 107.5 | 34.9 |
Gains on disposals, property and other provisions | (15.3) | (4.0) |
Other non-cash items | 9.2 | 0.6 |
Cash generated from operations before working capital changes | 1,052.4 | 897.4 |
Decrease/(increase) in inventories | 0.4 | (2.3) |
Decrease/(increase) in trade and other receivables | 26.1 | (10.9) |
Increase in trade and other payables | 7.8 | 112.1 |
Cash generated from operations | 1,086.7 | 996.3 |
| Outstanding at | Granted | Exercised | Expired | Outstanding at | Exercisable at | |
| the beginning | during | during | during | the end of | the end of | |
| 52 weeks to 29 February 2024 | of the year | the year | the year | the year | the year | the year |
Long Term Incentive Plan | 68,977 | — | (68,408) | — | 569 | 569 |
Deferred equity awards | 263,860 | 157,199 | (90,595) | (20,452) | 310,012 | 6,168 |
R&R Scheme | 539,159 | 54,161 | (169,498) | (39,917) | 383,905 | 145,602 |
Restricted Share Plan | 477,080 | 205,391 | (7,147) | (60,188) | 615,136 | 173,517 |
1,349,076 | 416,751 | (335,648) | (120,557) | 1,309,622 | 325,856 |
| Outstanding at | Granted | Exercised | Expired | Outstanding at | Exercisable at | |
| the beginning | during | during | during | the end of | the end of | |
| 52 weeks to 2 March 2023 | of the year | the year | the year | the year | the year | the year |
Long Term Incentive Plan | 130,499 | — | (57,065) | (4,457) | 68,977 | 68,977 |
Deferred equity awards | 154,341 | 176,272 | (64,917) | (1,836) | 263,860 | — |
R&R Scheme | 523,455 | 84,249 | (39,020) | (29,525) | 539,159 | — |
Restricted Share Plan | 254,875 | 283,603 | (3,186) | (58,212) | 477,080 | — |
1,063,170 | 544,124 | (164,188) | (94,030) | 1,349,076 | 68,977 |
2023/24 | 2022/23 | |||
| WAEP £ per | WAEP £ per | |||
| Options | share | Options | share | |
Outstanding at the beginning of the year | 1,259,804 | 23.01 | 1,173,108 | 26.01 |
Granted during the year | 383,890 | 27.11 | 649,795 | 20.51 |
Exercised during the year | (207,689) | 26.06 | (65,199) | 27.18 |
Expired during the year | (222,594) | 22.99 | (497,900) | 26.19 |
Outstanding at the end of the year | 1,213,411 | 23.79 | 1,259,804 | 23.01 |
Exercisable at the year-end | 74,973 | 25.42 | 60,647 | 27.64 |
| Price at | Expected | Expected | Expected | Risk-free | Fair value per | ||||
| Exercise price | grant date | term | dividend yield | volatility | rate | Vesting | share | ||
29 February 2024 | Grant date | £ | £ | Years | % | % | % | conditions | £ |
Deferred equity awards | 25.04.2023 | — | 32.59 | 3.00 | 2.00 | N/A | N/A | Service | 30.70 |
Deferred equity awards | 11.01.2024 | — | 36.32 | 2.29 | 2.00 | N/A | N/A | Service | 34.69 |
Restricted share plan | 25.04.2023 | — | 32.59 | 3.00 | 2.00 | N/A | N/A | Non-market | 30.70 |
Restricted share plan | 11.01.2024 | — | 36.32 | 2.29 | 2.00 | N/A | N/A | Non-market | 34.69 |
R&R awards | 11.01.2024 | — | 36.32 | 1.65 | 2.00 | N/A | N/A | Service | 35.97 |
SAYE – 3 years | 12.12.2023 | 27.11 | 33.69 | 3.22 | 2.00 | 38.8 | 4.25 | Service | 12.08 |
SAYE – 5 years | 12.12.2023 | 27.11 | 33.69 | 5.22 | 2.00 | 38.8 | 3.95 | Service | 13.63 |
| Price at | Expected | Expected | Expected | Risk-free | Fair value per | ||||
| Exercise price | grant date | term | dividend yield | volatility | rate | Vesting | share | ||
2 March 2023 | Grant date | £ | £ | Years | % | % | % | conditions | £ |
Deferred equity awards | 28.04.2022 | — | 28.75 | 3.00 | 2.00 | N/A | N/A | Service | 28.18 |
R&R awards – 2 years | 28.04.2022 | — | 28.75 | 2.00 | 2.00 | N/A | N/A | Service | 27.89 |
R&R awards – 3 years | 28.04.2022 | — | 28.75 | 3.00 | 2.00 | N/A | N/A | Service | 27.08 |
Restricted share plan | 17.01.2023 | — | 30.28 | 0.16 | — | N/A | N/A | Service | 30.28 |
Restricted share plan | 17.01.2023 | — | 30.28 | 2.66 | 2.00 | N/A | N/A | Service | 29.28 |
Restricted share plan | 17.01.2023 | — | 30.28 | 3.66 | 2.00 | N/A | N/A | Service | 29.28 |
Restricted share plan | 17.01.2023 | — | 30.28 | 2.16 | 2.00 | N/A | N/A | Service | 29.01 |
Restricted share plan | 17.01.2023 | — | 30.28 | 3.24 | 2.00 | N/A | N/A | Service | 28.37 |
SAYE – 3 years | 02.12.2022 | 20.51 | 26.09 | 3.25 | 2.00 | 40.0 | 3.38 | Service | 9.50 |
SAYE – 5 years | 02.12.2022 | 20.51 | 26.09 | 5.25 | 2.00 | 40.0 | 3.29 | Service | 10.68 |
| 2023/24 | 2022/23 | |
| £m | £m | |
Deferred equity | 3.5 | 2.6 |
R&R Scheme | 2.1 | 5.8 |
Restricted Share Plan | 5.6 | 3.7 |
Employee Sharesave scheme | 4.6 | 5.6 |
Equity settled | 15.8 | 17.7 |
Risk | Description | Principal impact on assets and obligation reconciliations | |
Market volatility | The value of the defined benefit obligation is linked to AA-rated corporate bonds whilst the | • | Return on plan assets |
| Scheme invests some of its assets in alternative asset classes (including those denominated in | • | Actuarial movements in financial assumptions | |
| foreign currencies). These assets include private equities, secure income assets, gilts, swaps and | |||
| cash. This exposes the Group to risks including those relating to interest rates, equity markets, | |||
| foreign exchange and climate change. As a result, any change in market conditions which impacts | |||
| the value of the Scheme’s assets or the interest rate on AA-rated corporate bonds will lead to | |||
| volatility in the Group’s net pension liability on the balance sheet, pension expense in the income | |||
| statement and remeasurement of movements in other comprehensive income. There is the | |||
| potential for heightened market volatility through a number of different sources, including the | |||
| economic impact of geopolitical events (e.g. the Russia-Ukraine conflict), the policy response | |||
| of central banks to changing economic conditions (e.g. growth and inflation) which could have | |||
| consequential implications on interest rates, in addition to wider economic impacts. There are | |||
| also longer-term macroeconomic risks, such as the possible risk of recession and constraints | |||
| on market liquidity, which could all adversely affect the Scheme’s assets. | |||
Inflationary risk | Due to the link between the scheme obligation and inflation, an increase in the expected future | • | Actuarial movements in financial assumptions |
| rate of inflation will lead to higher scheme liabilities, although this is mitigated by the Scheme | |||
| holding inflation-linked assets which aim to match the increase in liabilities. | |||
| Accounting | The defined benefit obligation is calculated by projecting the future cash flows of the scheme for | • | Discount rate: interest income on scheme assets and cost |
| assumptions | many years into the future. Consequently, the assumptions used can have a significant impact on | on liabilities | |
| the balance sheet position and income statement charge. In practice, future scheme experience | • | Mortality: actuarial movements in demographic assumptions | |
| may not be in line with the assumptions adopted. For example, an increase in the life expectancy | • | Actuarial movements in financial assumptions | |
| of members would increase scheme liabilities. |
| At | ||
| 29 February | At | |
| 2024 | 2 March 2023 | |
| % | % | |
Pre-April 2006 rate of increase in pensions in payment | 3.10 | 3.20 |
Post-April 2006 rate of increase in pensions in payment | 2.10 | 2.20 |
Pension increases in deferment | 3.10 | 3.20 |
Discount rate | 5.00 | 5.00 |
Inflation assumption | 3.20 | 3.30 |
| 2023/24 | 2022/23 | |
| £m | £m | |
Net interest on net defined benefit surplus | (16.2) | (13.6) |
Administrative expense | 5.0 | 3.6 |
| Total income recognised in the consolidated income statement | ||
(gross of deferred tax) | (11.2) | (10.0) |
| 2023/24 | 2022/23 | |
| £m | £m | |
Actuarial losses/(gains) | 4.6 | (761.5) |
Return on plan assets lower than discount rate | 183.6 | 985.1 |
Remeasurement effects recognised in other comprehensive income | 188.2 | 223.6 |
| 2024 | 2023 | |
| £m | £m | |
Present value of defined benefit obligation | (1,719.6) | (1,723.0) |
Fair value of scheme assets | 1,884.8 | 2,047.7 |
Surplus recognised in the consolidated balance sheet | 165.2 | 324.7 |
| 2023/24 | 2022/23 | |
| £m | £m | |
Opening defined benefit obligation | 1,723.0 | 2,521.2 |
Interest cost | 83.7 | 64.0 |
| Remeasurement due to: | ||
Changes in financial assumptions | (17.5) | (735.3) |
Changes in demographic assumptions | (17.9) | (26.2) |
Experience adjustments | 40.0 | — |
Benefits paid | (91.5) | (100.6) |
| Benefits settled by the Group in relation to an unfunded | ||
| pension scheme | (0.2) | (0.1) |
Closing defined benefit obligation | 1,719.6 | 1,723.0 |
| 2023/24 | 2022/23 | |
| £m | £m | |
Opening fair value of scheme assets | 2,047.7 | 3,043.8 |
Interest income on scheme assets | 99.9 | 77.6 |
| Return on plan assets greater/(lower) than discount rate | (183.6) | (985.1) |
| Contributions from employer | 5.1 | 3.6 |
| Additional contributions from Moorgate SLP | 11.4 | 10.8 |
| Investment manager expenses paid by the employer | 0.8 | 1.2 |
Benefits paid | (91.5) | (100.6) |
Administrative expenses | (5.0) | (3.6) |
Closing fair value of scheme assets | 1,884.8 | 2,047.7 |
2024 | 2023 | |||||
| Quoted and | Quoted and | |||||
| pooled | Unquoted | Total | pooled | Unquoted | Total | |
| £m | £m | £m | £m | £m | £m | |
Alternative assets | — | — | — | 1.1 | — | 1.1 |
Bonds | — | 1.3 | 1.3 | — | 1.3 | 1.3 |
Private markets | — | 356.4 | 356.4 | — | 508.4 | 508.4 |
| Liability-driven investments | 1,022.9 | — | 1,022.9 | 990.5 | — | 990.5 |
| Cash and other | 24.2 | 6.1 | 30.3 | 33.6 | 0.2 | 33.8 |
Buy-in insurance | — | 473.9 | 473.9 | — | 512.6 | 512.6 |
1,047.1 | 837.7 | 1,884.8 | 1,025.2 | 1,022.5 | 2,047.7 |
| (Increase)/decrease in gross | ||
| defined benefit liability | ||
| 2024 | 2023 | |
| £m | £m | |
| Discount rate | ||
2.00% increase to discount rate | 344.0 | 357.0 |
2.00% decrease to discount rate | (518.0) | (548.0) |
| Inflation | ||
0.25% increase to inflation rate | (38.0) | (39.0) |
0.25% decrease to inflation rate | 37.0 | 38.0 |
| Life expectancy | ||
Additional one-year increase to life expectancy | (64.4) | (71.3) |
| 2023/24 | 2022/23 | |
| Joint | Joint | |
| ventures | ventures | |
| £m | £m | |
Sales to a related party | — | — |
Purchases from a related party | 0.1 | — |
Amounts owed by related party | — | — |
Amounts owed to related party | — | — |
| 2023/24 | 2022/23 | |
| £m | £m | |
Short-term employee benefits | 8.0 | 9.5 |
Post-employment benefits | — | — |
Share-based payments | 6.3 | 6.1 |
14.3 | 15.6 |
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by the | different from | % of nominal | |||
| Country of | Class of shares | parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
| AIRE HIEX Stuttgart | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| Verwaltungs GmbH | 50,000 | ||||
Brickwoods Limited | England | Ordinary £0.25 | — | 100.0 | 100.0 |
Duttons Brewery Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Elm Hotel Holdings | England | Ordinary £0.10 | — | 100.0 | 100.0 |
| Limited | |||||
| Farringdon Scottish | Scotland | N/A | N/A | N/A | N/A |
| Partnership | |||||
| London Hotel Holdings | England | Ordinary | — | 100.0 | 100.0 |
| Limited | £100.00 | ||||
| London Hotel Holdings 2 | England | Ordinary | — | 100.0 | 100.0 |
| Limited | £100.00 | ||||
| Manchester Hotel | England | Ordinary | — | 100.0 | 100.0 |
| Holdings Limited | £10.00 | ||||
Milton (SC) 2 Limited | Scotland | Ordinary £1.00 | — | 100.0 | 100.0 |
Milton (SC) Limited | Scotland | Ordinary £1.00 | — | 100.0 | 100.0 |
Milton 1 Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Moorgate Scottish | Scotland | N/A | N/A | N/A | N/A |
| Limited Partnership | |||||
PI Hotels and Restaurants Ireland | Ireland | Ordinary EUR 1 | — | 100.0 | 100.0 |
| Limited | |||||
| Premier Inn (Bath Street) | Jersey | Ordinary £1.00 | — | 100.0 | 100.0 |
| Limited | |||||
| Premier Inn (Guernsey) | Guernsey | Ordinary £1.00 | — | 100.0 | 100.0 |
| Limited |
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by the | different from | % of nominal | |||
| Country of | Class of shares | parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
| Premier Inn (Isle of Man) | Isle of | Ordinary £1.00 | — | 100.0 | 100.0 |
| Limited | Man | ||||
| Premier Inn (Jersey) | Jersey | Ordinary £1.00 | — | 100.0 | 100.0 |
| Limited | |||||
Premier Inn (UK) Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Premier Inn AT Holding | Austria | Ordinary EUR | — | 100.0 | 100.0 |
| GmbH | 35,000 | ||||
| Premier Inn AT | Austria | Ordinary EUR | — | 100.0 | 100.0 |
| Hotelbetriebsgesellschaft | 35,000 | ||||
| GmbH | |||||
| Premier Inn AT | Austria | Ordinary EUR | — | 100.0 | 100.0 |
| Immobilienbesitz GmbH | 35,000 | ||||
| Premier Inn Dortmund | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| Königswall GmbH | 25,000 | ||||
| Premier Inn Essen City | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| Hauptbahnhof GmbH | 25,000 | ||||
| Premier Inn Flensburg City | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| GmbH | 25,000 | ||||
| Premier Inn Frankfurt | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| City Ostbahnhof GmbH | 25,000 | ||||
| Premier Inn Frankfurt | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| Eschborn GmbH | 25,000 | ||||
| Premier Inn Glasgow | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Limited | |||||
Premier Inn GmbH | Germany 8 | Ordinary EUR | — | 100.0 | 100.0 |
| 25,000 | |||||
| Premier Inn Hamburg | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| Nordanalstrasse GmbH | 25,000 | ||||
| Premier Inn Holding | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| GmbH | 25,000 |
| % of class | |||||||
| % of class of | shares held by | ||||||
| shares held | the Group (if | ||||||
| by the | different from | % of nominal | |||||
| Country of | Class of shares | parent | the parent | value (where | |||
| Company name | incorporation | held | company | company) | applicable) | ||
Premier Inn Hotel GmbH | Germany | There are no | — | 100.0 | 100.0 | ||
| classes of | |||||||
| shares. The | |||||||
| total nominal | |||||||
| share capital | |||||||
| amounts to | |||||||
EUR | 300,000 | ||||||
| and is divided | |||||||
| into two | |||||||
| shares, one in | |||||||
| the nominal | |||||||
| amount of EUR | |||||||
| 275,000 and | |||||||
| one in the | |||||||
| nominal | |||||||
| amount of EUR | |||||||
| 25,000 | |||||||
Premier Inn Hotels Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 | ||
Premier Inn Hotels LLC | United | Ordinary AED | — | 49.0 | 49.0 | ||
| Arab | 1,000 | ||||||
| Emirates | |||||||
Premier Inn Hotels Qatar | Qatar | Ordinary QAR | — | 24.0 | 24.0 | ||
| 100.00 | |||||||
| Premier Inn Immo | Germany | Ordinary EUR | — | 100.0 | 100.0 | ||
| 19 GmbH | 25,000 | ||||||
| Premier Inn Immo | Germany | Ordinary EUR | — | 100.0 | 100.0 | ||
| 20 GmbH | 25,000 | ||||||
| Premier Inn Immo | Germany | Ordinary EUR | — | 100.0 | 100.0 | ||
| 21 GmbH | 25,000 | ||||||
| Premier Inn Immo | Germany | Ordinary EUR | — | 100.0 | 100.0 | ||
| 22 GmbH | 25,000 | ||||||
| Premier Inn Immo | Germany | Ordinary EUR | — | 100.0 | 100.0 | ||
| 23 GmbH | 25,000 | ||||||
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by the | different from | % of nominal | |||
| Country of | Class of shares | parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
| Premier Inn Immo | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| 24 GmbH | 25,000 | ||||
| Premier Inn Immo | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| 25 GmbH | 25,000 | ||||
| Premier Inn International | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Development Limited | |||||
| Premier Inn Manchester | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Airport Limited | |||||
| Premier Inn Manchester | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Trafford Limited | |||||
| Premier Inn Mannheim | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| Quadrate T1 GmbH | 25,000 | ||||
| Premier Inn München | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| Frankfurter Ring GmbH | 25,000 | ||||
Premier Inn Ochre Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Premier Inn Rostock City | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| Hafen GmbH | 25,000 | ||||
| Premier Inn | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| Verwaltungsgesellschaft | 25,000 | ||||
| Süd GmbH | |||||
| Premier Inn | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Westminster Limited | |||||
| Premier Travel Inn | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| India Limited | |||||
PT. Whitbread Indonesia | Indonesia | Ordinary USD | — | 100.0 | 100.0 |
| 1.00 | |||||
PTI Middle East Limited | United | Ordinary AED | — | 100.0 | 100.0 |
| Arab | 1,000 | ||||
| Emirates | |||||
| Quay House Admirals | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Way Land Ltd | |||||
Silk Street Hotels Limited | England | Deferred £1.00 | — | 100.0 | 99.1 |
| Ordinary USD | 100.0 | 100.0 | |||
| 0.01 | |||||
| St Andrews Homes Limited | England | Ordinary £1.00 | — | 100.0 | 99.9 |
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by the | different from | % of nominal | |||
| Country of | Class of shares | parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
Swift Hotels Limited | England | Ordinary £1.00 | — | 100.0 | 0.1 |
| Preference | 100.0 | 99.9 | |||
| £5.00 | |||||
| T.F. Ashe & | England | Deferred £1.00 | — | 100.0 | 0.1 |
| Nephew Limited | Ordinary £0.01 | 100.0 | 100.0 | ||
| UNA 312. Equity | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| Management GmbH | 25,000 | ||||
| UNA 352. Equity | Germany | Ordinary EUR | — | 100.0 | 100.0 |
| Management GmbH | 25,000 | ||||
| Whitbread Asia Pacific | Singapore | Ordinary SGD | — | 100.0 | 100.0 |
| Private Limited | 1.00 | ||||
| Whitbread East | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Pennines Limited | |||||
Whitbread Group PLC | England | Ordinary £0.23 | 100 | — | 50.0 |
| A Ordinary | 100 | — | 50.0 | ||
| £0.25 | |||||
| Whitbread Hotel | England | Ordinary £0.10 | — | 100.0 | 100.0 |
| Company Limited | |||||
| Whitbread International | China | Ordinary RMB | — | 100.0 | 100.0 |
| Sourcing Business Services | 1.00 | ||||
| (Shanghai) Co., Ltd | |||||
| Whitbread Properties | England | 5% non- | — | 100.0 | 24.9 |
| Limited | cumulative | ||||
| preference | |||||
| £0.50 | |||||
| 7% non- | 100.0 | 24.9 | |||
| cumulative | |||||
| preference | |||||
| £0.25 | |||||
Ordinary £0.175 | 100.0 | 58.7 | |||
| Whitbread West | England | Ordinary £1.00 | — | 100.0 | 24.9 |
| Pennines Limited |
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by the | different from | % of nominal | |||
| Country of | Class of shares | parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
| WHRI Development DMCC | United | Ordinary AED | — | 100.0 | 24.9 |
| Arab | 1,000 | ||||
| Emirates | |||||
| WHRI Holding | England | Ordinary £1.00 | — | 100.0 | 24.9 |
| Company Limited |
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by | different from | % of nominal | |||
| Country of | Class of shares | the parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
Advisebegin Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Alastair Campbell & | Scotland | Ordinary £1.00 | — | 100.0 | 100.0 |
| Company Limited | |||||
| Archibald Campbell | Scotland | Ordinary £1.00 | — | 100.0 | 100.0 |
| Hope & King Limited | |||||
Autumn Days Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Belgrave Hotel Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Belstead Brook Manor | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Hotel Limited | |||||
Brewers Fayre Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Britannia Inns Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Broughton Park | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Hotel Limited | |||||
Carpenters of Widnes Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Deferred | — | 100.0 | 100.0 | ||
| ordinary £1.00 | |||||
Cherwell Inns Limited | England | A Ordinary | — | 100.0 | 66.7 |
| non-voting | |||||
| £1.00 | |||||
Ordinary £1.00 | — | 100.0 | 33.3 | ||
Chiswell Overseas Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Chiswell Properties Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by | different from | % of nominal | |||
| Country of | Class of shares | the parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
| Churchgate Manor | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Hotel Limited | |||||
| Country Club | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Hotels Limited | |||||
| Cromwell Hotel | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| (Stevenage) | |||||
| Cymric Hotel | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Company Limited | |||||
Danesk Limited | Scotland | Ordinary £1.00 | — | 100.0 | 100.0 |
| David Williams | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| (Builth)Limited | |||||
Dealend Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Delamont Freres Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Delaunay Freres Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Dome Restaurants Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Dragon Inns and Restaurants Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Dukes Head 1988 Limited | England | B Ordinary | — | 100.0 | 100.0 |
| £1.00 | |||||
| W Ordinary | — | 100.0 | 100.0 | ||
| £1.00 | |||||
E. Lacon & Co., Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
E.B. Holdings Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Evan Evans Bevan Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Finite Hotel | England | A Ordinary | — | 100.0 | 50.0 |
| Systems Limited | £1.00 | ||||
| B Ordinary | — | 100.0 | 50.0 | ||
| £1.00 | |||||
| Fleet Wines & | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Spirits Limited |
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by | different from | % of nominal | |||
| Country of | Class of shares | the parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
Forest of Arden Golf and Country Club Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Gable Care Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Goodhews (Castle) | England | A Ordinary | — | 100.0 | 51.0 |
| £1.00 | |||||
Ordinary £1.00 | — | 100.0 | 49.0 | ||
| Goodhews (Holdings) | England | A ordinary | — | 100.0 | 42.2 |
| Limited | £1.00 | ||||
| B ordinary | — | 100.0 | 42.2 | ||
| £1.00 | |||||
| C ordinary | — | 100.0 | 15.6 | ||
| £1.00 | |||||
Goodhews (Inns) | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Goodhews (Restaurants) | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Goodhews B. & S. Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Goodhews Enterprises | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Goodhews Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Gough Brothers Limited | England | Deferred | — | 100.0 | 97.6 |
| ordinary £0.20 | |||||
Ordinary £1.00 | — | 100.0 | 2.4 | ||
Grosvenor Leisure Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Hammock Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Hart & Co., (Boats) Limited | England | 1% non- | — | 100.0 | 99.0 |
| cumulative | |||||
| preference | |||||
| £1.00 | |||||
Ordinary £1.00 | — | 100.0 | 1.0 | ||
| 1% non- | — | 100.0 | — | ||
| cumulative | |||||
| preference | |||||
| £0.01 |
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by | different from | % of nominal | |||
| Country of | Class of shares | the parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
| Harveys Leisure | England | A ordinary | — | 100.0 | 100.0 |
| Promotions Limited | £1.00 | ||||
| B ordinary | — | 100.0 | 100.0 | ||
| £1.00 | |||||
Hunter & Oliver Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| J. Burton | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| (Warwick)Limited | |||||
J. J. Norman and Ellery Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| James Bell and | England | Deferred | — | 100.0 | 96.2 |
| Company Limited | ordinary £0.25 | ||||
Ordinary 0.01 | — | 100.0 | 3.8 | ||
Jestbread Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Kingsmills Hotel | Scotland | Ordinary £1.00 | — | 100.0 | 100.0 |
| Company Limited | |||||
Lambtons Ale Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Latewise Limited | England | Ordinary £1.00 | — | 53.4 | 53.4 |
Lawnpark Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Leisure and Retail | England | Ordinary £1.00 | — | 99.6 | 99.6 |
| Resources Limited | |||||
| Lloyds Avenue | England | 3% non- | — | 100.0 | 50.0 |
| Catering Limited | cumulative | ||||
| preference | |||||
| £1.00 | |||||
Ordinary £1.00 | — | 100.0 | 50.0 | ||
| London International | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Hotel Limited | |||||
Lorimer & Clark, Limited | Scotland | Ordinary £1.00 | — | 100.0 | 100.0 |
| Mackeson & | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Company Limited |
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by | different from | % of nominal | |||
| Country of | Class of shares | the parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
| Mackies Wine | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Company Limited | |||||
Maredrove Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Marine Hotel | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Porthcawl Limited | |||||
Marlow Catering Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Meon Valley Golf and Country Club Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Milton 2 Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Morans of Bristol Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Morris’s Wine | England | Ordinary £1.00 | — | 100.0 | 5.4 |
| Stores Limited | 5.6% non- | — | 100.0 | ||
| cumulative | |||||
| preference | |||||
| £1.00 | |||||
| New Clapton Stadium | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Company Limited | |||||
Norseman Lager Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Pacific Caledonian | Scotland | Ordinary £1.00 | — | 100.0 | 100.0 |
| Properties Limited | |||||
| Percheron Properties | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Limited | |||||
Peter Dominic Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
PI Hotels York Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Piquant Caterers Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Pizzaland Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Premier Inn Kier Limited | England | A ordinary | — | — | — |
| £1.00 | |||||
| B ordinary | — | 100.0 | 100.0 | ||
| £1.00 | |||||
Premier Inn Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Premier Inn Troon Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Priory Leisure Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by | different from | % of nominal | |||
| Country of | Class of shares | the parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
| R.C. Gough and Co. Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Raybain (Northern) | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Limited | |||||
| Raybain (Wine Bars) | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Limited | |||||
Respotel Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Rhymney Breweries | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Limited | |||||
S & S Property Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| S.H. Ward & | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Company Limited | |||||
| Salford Automatics Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Scorechance 1 Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Scorechance 12 Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Scorechance 17 Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Scorechance 25 Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Scorechance 8 Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Sheffield Automatics | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Limited | |||||
Shewell Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Silk Street Hotel | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Liverpool Limited | |||||
| Small & Co. | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| (Engineering) Limited | |||||
Small & Co. Limited | England | 7% cumulative | — | 100.0 | 0.7 |
| preference | |||||
| £1.00 | |||||
Ordinary £1.00 | — | 100.0 | 99.3 | ||
Spring Soft Drinks Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by | different from | % of nominal | |||
| Country of | Class of shares | the parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
| The Barcave Group Limited | England | 7% cumulative | — | 100.0 | 90.9 |
| preference | |||||
| £1.00 | |||||
Ordinary £1.00 | — | 100.0 | 9.1 | ||
| The Dominic Group Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| The Four Seasons Hotel | England | 8% cumulative | — | 100.0 | 33.0 |
| Investments Limited | preference A | ||||
| £1.00 | |||||
| 8% cumulative | — | 100.0 | 28.1 | ||
| preference B | |||||
| £1.00 | |||||
Ordinary £1.00 | — | 100.0 | 30.2 | ||
| Preferred | — | 100.0 | 8.8 | ||
| ordinary £1.00 | |||||
| The Four Seasons | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Hotel Investments | |||||
| Management Limited | |||||
| The Four Seasons | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Hotel Limited | |||||
| The Oyster Spa | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Company Limited | |||||
| The Portsmouth and | England | Ordinary | — | 100.0 | 100.0 |
| Brighton United | £0.25 | ||||
| Breweries, Limited | |||||
| Thomas Wethered | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| & Sons Limited | |||||
| Threlfalls (Liverpool & | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Birkenhead) Limited | |||||
Threlfalls (Salford) Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Trentrise Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Uncle Sam’s Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Virlat Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by | different from | % of nominal | |||
| Country of | Class of shares | the parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
W. M. Darley, Limited | England | Ordinary £1.00 | — | 100.0 | 49.8 |
| Preference | — | 100.0 | 49.8 | ||
| £1.00 | |||||
| Preferred | — | 100.0 | 0.4 | ||
| ordinary £0.01 | |||||
W. R. Wines Limited | England | Deferred £1.00 | — | 100.0 | 99.0 |
Ordinary £0.01 | — | 100.0 | 1.0 | ||
| West Country | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Breweries Limited | |||||
| Wentworth Guarantee | England | N/A | N/A | N/A | N/A |
| Company Limited | |||||
Wheeler Gate Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Whitbread (Condor) | England | Ordinary | — | 100.0 | 100.0 |
| Holdings Limited | £0.0001 | ||||
Whitbread (G.C.) Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Whitbread Company | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Two Limited | |||||
| Whitbread | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Developments Limited | |||||
Whitbread Devon Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Whitbread Directors | England | Ordinary | — | 100.0 | 100.0 |
| 1 Limited | £0.05 | ||||
| Whitbread Directors | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| 2 Limited | |||||
| Whitbread | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Dunstable Limited | |||||
| Whitbread Enterprise | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Centre Limited | |||||
Whitbread Finance PLC | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Whitbread Fremlins Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by | different from | % of nominal | |||
| Country of | Class of shares | the parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
| Whitbread Golf and | England | 5% non- | — | 100.0 | 45.0 |
| Country Club Limited | cumulative | ||||
| preference | |||||
| £1.00 | |||||
| A ordinary | — | 100.0 | 55.0 | ||
| £1.00 | |||||
| Whitbread Golf | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Club Limited | |||||
| Whitbread Guarantee | England | N/A | N/A | N/A | N/A |
| Company Two Limited | |||||
| Whitbread Healthcare | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Trustees Limited | |||||
| Whitbread Hotel | England | Ordinary | — | 100.0 | 100.0 |
| (Bournemouth) Limited | £0.05 | ||||
| Whitbread Hotels | England | Deferred £1.00 | — | 100.0 | 100.0 |
| (Management) Limited | USD 0.01 | — | 100.0 | — | |
| Whitbread International | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Limited | |||||
| Whitbread International | England | Ordinary | — | 100.0 | 100.0 |
| Trading Limited | £0.25 | ||||
| Whitbread Investment | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Company Limited | |||||
| Whitbread Investment | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Company Securities | |||||
| Limited | |||||
| Whitbread London Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Whitbread Nominees | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Limited | |||||
| Whitbread Pension | England | N/A | N/A | N/A | N/A |
| Trustee Directors | |||||
| Company Limited |
| % of class | |||||
| % of class of | shares held by | ||||
| shares held | the Group (if | ||||
| by | different from | % of nominal | |||
| Country of | Class of shares | the parent | the parent | value (where | |
| Company name | incorporation | held | company | company) | applicable) |
| Whitbread Sunderland | England | Ordinary £1.00 | — | 100.0 | 57.0 |
| 2 Limited | 5.6% non- | — | 100.0 | 43.0 | |
| cumulative | |||||
| preference | |||||
| £1.00 | |||||
| Whitbread Sunderland | England | Ordinary | — | 100.0 | 50.0 |
| Limited | £5.00 | ||||
| Preference | — | 100.0 | 50.0 | ||
| £5.00 | |||||
| Whitbread Trafalgar | England | A ordinary | — | 100.0 | 50.0 |
| Properties Limited | £1.00 | ||||
| B ordinary | — | 100.0 | 50.0 | ||
| £1.00 | |||||
Whitbread UK Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Whitbread Wales Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Whitbread Wessex Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
White Cross Films Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Wiggin Tree Limited | England | Ordinary £1.00 | — | 100.0 | 100.0 |
Willhouse Limited | England | Deferred £1.00 | — | 100.0 | 50.0 |
| Q ordinary | — | 100.0 | 25.0 | ||
| £1.00 | |||||
| W ordinary | — | 100.0 | 25.0 | ||
| £1.00 | |||||
| William Overy Crane | England | Ordinary £1.00 | — | 100.0 | 100.0 |
| Hire Limited |