2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | £2.8B | £3B | £3.7B | £5.4B | £5.4B |
Cost of Revenue | £2.1B | £2.2B | £2.7B | £927M | £4.7B |
Gross Profit | £653M | £715M | £977M | £4.4B | £726M |
Gross Profit % | 23% | 24% | 26% | 83% | 13% |
R&D Expenses | £0 | £5M | £5M | £0 | £7M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | £186M | £263M | £232M | £625M | £307M |
Dep. & Amort. | £325M | £327M | £386M | £592M | £477M |
Def. Tax | -£637M | -£644M | -£851M | £0 | £0 |
Stock Comp. | £6M | £10M | £17M | £27M | £0 |
Chg. in WC | £25M | £19M | -£3M | -£63M | -£64M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | £1.9B | £668M | £2.2B | £1.5B | £925M |
ST Investments | £172M | £1.6M | £1M | £1M | £2M |
Cash & ST Inv. | £2.1B | £670M | £2.2B | £1.5B | £927M |
Receivables | £505M | £527M | £830M | £880M | £909M |
Inventory | £131M | £136M | £200M | £207M | £229M |
2024 group revenue grew 3.9% to £5.6bn, with organic revenue up 2.8%; adjusted operating profit fell 7.1% to £860m, and free cash flow was £410m (80% cash conversion).
North America underperformed with 1.3% total growth (1.5% organic), but customer retention improved to over 80% and colleague retention rose by 4.2%; integration of Terminix branches is progressing, with over 250 branches now on unified systems.
Significant investments in sales, marketing, and integration in 2024 did not deliver expected lead flow or organic growth; for 2025, investments will be repurposed rather than increased, with a focus on improving lead generation, sales conversion, and local marketing via satellite branches and regional brands.
Cost synergies from the Terminix integration are on track, with a $100m cost reduction expected by 2027 (from inflation-adjusted 2024 levels), enabling North American operating margins to exceed 20%; remaining one-time integration costs for 2025-26 are expected to be $100m.
Management expects full-year 2025 financial performance in line with market expectations despite a slow Q1 start; the strategy includes accelerating organic and inorganic growth, improving margins, and maintaining a strong balance sheet, with a revised branch network plan to exceed 500 locations and a multi-brand approach.