UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of August
2025
PEARSON plc
(Exact
name of registrant as specified in its charter)
N/A
(Translation
of registrant's name into English)
80 Strand
London, England WC2R 0RL
44-20-7010-2000
(Address
of principal executive office)
Indicate
by check mark whether the Registrant files or will file annual
reports
under
cover of Form 20-F or Form 40-F:
Form
20-F
X
Form 40-F
Indicate
by check mark whether the Registrant by furnishing the
information
contained
in this Form is also thereby furnishing the information to
the
Commission
pursuant to Rule 12g3-2(b) under the Securities Exchange Act of
1934
Yes
No X
Pearson Interim Results for the six
months to 30th June
2025 (Unaudited)
1st August
2025
|
Continued strategic and operational progress against medium term
strategy. On track to deliver 2025 guidance with stronger growth
expected in H2.
|
Financial Highlights
£m
|
H1
2025
|
vs H1
2024
|
|
£m
|
H1
2025
|
H1
2024
|
Business performance
|
Statutory results
|
Sales
|
1,722
|
+2% 1
|
Sales
|
1,722
|
1,754
|
Adjusted operating profit
|
242
|
+2% 1
|
Operating profit
|
240
|
219
|
Operating cash flow
|
126
|
£(3)m
|
Profit for the period
|
166
|
158
|
Free cash flow
|
156
|
+£129m
|
Net cash generated from operations
|
188
|
185
|
Adjusted earnings per share
|
24.5p
|
(4)%2
|
Basic earnings per share
|
24.8p
|
23.1p
|
Highlights
●
|
Group sales1 up 2% underlying with each business unit
performing broadly in line with our
expectations.
|
●
|
Adjusted operating profit1 up 2% underlying to
£242m.
|
●
|
Strong free cash
performance up £129m to £156m, including the receipt of
£114m State Aid tax recovery.
|
●
|
Interim dividend up 5%
and £350m share
buyback well underway, with ongoing balance sheet
strength.
|
●
|
On
track to deliver 2025 guidance with stronger growth expected in
H2.
|
●
|
Continued
strategic and operational progress, including:
|
|
o
|
Strategic partnerships with Microsoft, AWS, and most recently,
Google Cloud, progressing AI transformation
agenda (link
here);
|
|
o
|
Enterprise business building momentum, with new partners such as
HCLTech (link here);
|
|
o
|
Continuing to develop product suite and apply innovative
technologies including new
"Go Deeper" feature within our AI-powered study
tools and launch of Pearson English Express
Test (link here);
|
|
o
|
Accelerating access to adjacent markets, with a strategic
collaboration with McGraw Hill in formative
assessments (link here);
|
|
o
|
Completed the acquisition of eDynamic Learning, adding a core
pillar to our Early Careers strategy (link here).
|
Omar Abbosh, Pearson's Chief Executive, said:
"We are on track to deliver the three priorities we set out for the
year, with performance to date in line with our expectations, and
are confident of stronger growth in the second half. We are
making rapid progress with bringing AI-powered products to market
and are scaling and enhancing our enterprise business with a range
of new partnerships and deals. Our sharp focus on rigorous
execution and continuous innovation is driving progress against our
strategy, improving Pearson's agility, efficiency and resilience,
and positioning us to deliver consistent mid-single digit sales
growth over the medium term."
Group
sales1 up
2% underlying in H1 2025
●
|
Assessment
& Qualifications sales were up 2% with strong growth in
Clinical Assessments and UK & International Qualifications,
partially offset by declines in Pearson VUE and US Student
Assessment. Pearson VUE decline was driven by the pause in a
contract delivered in 2024 which will recommence in H2 2025, and
headwinds in PDRI, which has been impacted by US federal government
hiring and spend reductions which we expect to continue in the
second half.
|
●
|
Virtual Learning sales were down 1%, as expected, due to the final
portion of the impact of previously announced school losses.
2024/25 academic year enrolments increased 5% in the Spring
semester on a same school basis, with favourable retention trends,
underpinning our confidence in returning to growth in
H2.
|
●
|
Higher Education sales were up 4%, benefiting
from growth in Inclusive Access of 21%
and US digital subscriptions of 3%. We continued to see good
monetisation of our Study Prep tool, formerly known as Channels,
and ongoing engagement with our AI-powered study
tools.
|
●
|
English
Language Learning sales were down 3%, in line with expectations,
with Institutional impacted by a strong comparator period in H1
2024. Pearson Test of English (PTE) was flat against the
prior period, performing well against a tough market
backdrop.
|
●
|
Enterprise
Learning & Skills sales were up 4%, with another solid
performance in Vocational Qualifications and Enterprise Solutions
building momentum.
|
Adjusted operating
profit1 up
2% on an underlying basis to £242m
●
|
Underlying
performance driven by operating leverage on sales growth partially
offset by inflation.
|
●
|
On a
headline basis, profit was down 3% with positive underlying
performance more than offset by translation currency headwinds.
First half adjusted profit margin was flat against the prior period
at 14% (H1 2024: 14%).
|
●
|
Adjusted
net finance costs increased to £24m (H1 2024: £21m). The
effective tax rate on adjusted profit before tax increased to 24.5%
(H1 2024: 23.6%).
|
●
|
Adjusted
earnings per share declined to 24.5p (H1 2024: 25.6p) with positive
underlying trading performance, and a reduction in share count due
to the share buyback programmes, more than offset by currency
headwinds and increased interest.
|
Good cash performance
●
|
Operating
cash flow was in line with the prior period at £126m (H1 2024:
£129m) with continued good working capital management
offsetting currency headwinds.
|
●
|
Free
cash flow was again strong up £129m to £156m (H1 2024:
£27m) given the operating cash performance and the receipt of
£114m State Aid tax recovery, inclusive of interest, in the
period.
|
Strong balance sheet supporting continued investment and
shareholder returns
●
|
Net
debt decreased £0.2bn to £1.0bn at 30th June 2025 (H1
2024: £1.2bn) as free cash flow was partially offset by
dividends and the share buyback.
|
●
|
Proposed
interim dividend of 7.8p (H1 2024: 7.4p), represents an increase of
5%.
|
●
|
Previously
announced £350m share buyback programme well underway and is
expected to complete in H2. As at 30th June 2025,
£169m of shares had been repurchased representing 48% of the
total programme.
|
●
|
Secured
new three-year, $800m revolving credit facility, enhancing our
liquidity and strategic flexibility.
|
Statutory results
●
|
Sales decreased 2% on a headline basis to £1,722m (H1 2024:
£1,754m) with
currency movements partially offset by positive underlying business
performance.
|
●
|
Statutory operating profit increased 10% on a headline basis to
£240m (H1 2024: £219m) driven by operating leverage on sales growth, gains on
disposals and the reversal of impairments on property assets,
partially offset by inflation and currency
headwinds.
|
●
|
Net
cash generated from operations of £188m (H1 2024:
£185m).
|
●
|
Statutory
earnings per share of 24.8p (H1 2024: 23.1p).
|
Continued operational and strategic progress
Driving performance in the core business
●
|
In
Assessment & Qualifications, Pearson VUE won several new
contracts with continued strong customer retention supporting
future growth. US Student Assessment also successfully renewed and
extended several key contracts in the period. In UK &
International Qualifications we continued to scale internationally.
In Clinical Assessments we expanded our customer set with our first
statewide adoption of our digital offering. The application of AI
across our products continued with the launch of an AI-powered GCSE
Exam Practice Assistant, as part of our collaboration with
AWS.
|
●
|
In
Virtual Learning, we completed the rollout of our new enrolment
portal which we expect to support sales growth in the second half
of the year. We are also embedding our career academies across the
network ahead of fall back to school and are on track to open two
new schools in H2 taking our total number of schools up to 42. We
also successfully secured all six of our long term school contracts
being renewed in H1. We continue to apply innovative technologies
through integrating AI into our study tools, driving higher course
scores and end-of-semester pass rates.
|
●
|
In
Higher Education, we continued to build upon the successful
monetisation of our Study Prep tool which we expanded into
international markets in the first half of this year. We continue
to rollout our AI-powered study tools across disciplines -
including our new "Go Deeper" feature, which further supports
students with engagement, new cognitive skills and higher order
learning outcomes.
|
●
|
In
English Language Learning, we announced a partnership with
BorderPass, expanding our PTE go-to-market reach for international
students and skilled migrants in Canada. We are also launching our
new Pearson English Express Test which expands our addressable
market, responding to demand for a trusted, accessible test for
US-bound learners. Within Institutional we continue to expand
internationally with customer wins in LATAM. We continue to make
progress on the application of innovative technologies with the
recent launch of AI-powered Smart Lesson Generator and Digital
Language Tutor.
|
●
|
In
Enterprise Learning & Skills, Vocational Qualifications
delivered a solid performance in the period with several new
contract wins supporting pipeline growth, including apprenticeship
courses with the UK Ministry of Defence, T Levels in Health and
Science, and International BTEC expansion. Within Enterprise
Solutions we announced strategic partnerships with Microsoft, AWS
and Google Cloud and are building momentum in our Enterprise
approach, with new partners such as HCLTech. We have made
enhancements to our talent assessment platform, TalentLens, through
combining capabilities with PDRI's secure and scalable Palladium
offering. We have also enabled third party credential uploads onto
the Credly platform, to advance our goal of Credly becoming the
most complete source of verified learning and skills data
globally.
|
Progress in unlocking faster growth adjacent market
opportunities
●
|
Higher
Education recently completed the acquisition of eDynamic Learning,
a leading Career and Technical Education (CTE) curriculum solutions
provider for an enterprise value of $225m, enabling us to broaden
capabilities and scale our position in the fast-growing Early
Careers space.
|
●
|
We have
operationalised our dedicated K-12 sales team within Higher
Education, enabling us to expand and strengthen customer
relationships with US school administrators as the demand for
college and career readiness programmes grows.
|
●
|
Pearson
VUE successfully launched the Pearson Skilling Suite and continues
to make progress building out its test prep business.
|
●
|
Within
US Student Assessment we announced an exclusive partnership with
McGraw Hill to integrate our leading interim assessment
capabilities directly into McGraw Hill's K-12 curriculum solutions,
unlocking go-to-market opportunities in formative
assessment.
|
Outlook
Reaffirm 2025 guidance
●
|
We continue to expect sales growth and adjusted operating profit in
line with market expectations4 for 2025 with stronger sales growth in H2, in
particular in Q4. We outline our 2025 guidance later in this
release.
|
●
|
The
acquisition of eDynamic Learning is not expected to have a material
impact to 2025 guidance given near term integration costs and the
acquisition accounting for deferred revenue.
|
Medium term outlook
●
|
Beyond
2025, Pearson is positioned to deliver a mid-single digit
underlying sales growth CAGR, sustained margin improvement that
will equate to an average increase of 40 basis points per annum and
strong free cash conversion5, in the region of
90% to 100%, on average, across the period.
|
Contacts
Investor Relations
|
Alex
Shore
Steph
Crinnegan
|
+44
(0) 7720 947 853
+44
(0) 7780 555 351
|
|
Gemma
Terry
Brennan
Matthews
|
+44
(0) 7841 363 216
+1
(332) 238-8785
|
Media
Teneo
Pearson
|
Ed
Cropley
Laura
Ewart
|
+44
(0) 7492 949 346
+44
(0) 7798 846 805
|
Results event
|
Pearson's Interim Results presentation will be held today at 08:30
(BST). Register
to join session virtually (link here).
|
|
About Pearson
At
Pearson, our purpose is simple: to help people realise the life
they imagine through learning. We believe that every learning
opportunity is a chance for a personal breakthrough. That's why our
Pearson employees are committed to creating vibrant and enriching
learning experiences designed for real-life impact. We are the
world's lifelong learning company, serving customers with digital
content, assessments, qualifications, and data. For us, learning
isn't just what we do. It's who we are. Visit us at
pearsonplc.com.
Notes
Forward looking statements: Except for the historical information
contained herein, the matters discussed in this statement include
forward-looking statements. In particular, all statements that
express forecasts, expectations and projections with respect to
future matters, including trends in results of operations, margins,
growth rates, overall market trends, the impact of interest or
exchange rates, the availability of financing, anticipated cost
savings and synergies and the execution of Pearson's strategy, are
forward-looking statements. By their nature, forward-looking
statements involve risks and uncertainties because they relate to
events and depend on circumstances that will occur in future. They
are based on numerous assumptions regarding Pearson's present and
future business strategies and the environment in which it will
operate in the future. There are a number of factors which could
cause actual results and developments to differ materially from
those expressed or implied by these forward-looking statements,
including a number of factors outside Pearson's control. These
include international, national and local conditions, as well as
competition. They also include other risks detailed from time to
time in Pearson's publicly-filed documents and you are advised to
read, in particular, the risk factors set out in Pearson's latest
annual report and accounts, which can be found on its website
(www.pearsonplc.com). Any forward-looking statements speak only as
of the date they are made, and Pearson gives no undertaking to
update forward-looking statements to reflect any changes in its
expectations with regard thereto or any changes to events,
conditions or circumstances on which any such statement is based.
Readers are cautioned not to place undue reliance on such
forward-looking statements.
Operational review
£m
|
H1 2025
|
H1 20243
|
Headline
growth
|
Underlying
growth1
|
Sales
|
Assessment & Qualifications
|
802
|
811
|
(1)%
|
2%
|
Virtual Learning
|
242
|
254
|
(5)%
|
(1)%
|
Higher Education
|
337
|
336
|
0%
|
4%
|
English Language Learning
|
171
|
188
|
(9)%
|
(3)%
|
Enterprise Learning & Skills
|
170
|
165
|
3%
|
4%
|
Total
|
1,722
|
1,754
|
(2)%
|
2%
|
|
|
|
|
|
Adjusted operating profit/(loss)
|
Assessment & Qualifications
|
170
|
187
|
(9)%
|
(6)%
|
Virtual Learning
|
39
|
31
|
26%
|
32%
|
Higher Education
|
(3)
|
(7)
|
57%
|
75%
|
English Language Learning
|
(7)
|
4
|
(275)%
|
(200)%
|
Enterprise Learning & Skills
|
43
|
35
|
23%
|
20%
|
Total
|
242
|
250
|
(3)%
|
2%
|
1Throughout this announcement:
a) Growth rates are stated on an underlying basis unless otherwise
stated. Underlying growth rates exclude currency movements, and
portfolio changes. b) The 'business performance' measures are
non-GAAP measures and reconciliations to the equivalent statutory
heading under IFRS are included in notes to the attached condensed
consolidated financial statements 2, 3, 4, 6 and
12.
2 Headline growth
rate.
3In January 2025, the Group
announced that Workforce Skills would evolve to become Enterprise
Learning & Skills, incorporating our IT Pro business which was
previously in Higher Education. Comparative figures have been
restated to reflect the move between segments, resulting in
£22m of sales and £6m of adjusted operating profit being
transferred from Higher Education to Enterprise Learning &
Skills for the six months ended 30 June 2024. The full year 2024
impact is £45m of sales and £12m of adjusted operating
profit.
Assessment & Qualifications
In Assessment & Qualifications, sales increased 2% on an
underlying basis and declined 1% on a headline basis due to
currency movements offsetting trading. Adjusted operating profit
decreased 6% in underlying terms due to operating leverage on sales
growth more than offset by cost phasing, and 9% in headline terms
due to this and currency movements.
Pearson VUE sales declined 3% on an underlying basis driven by the
pause in a contract delivered in 2024 which will recommence in H2
2025, and headwinds in PDRI, which has been impacted by US federal
government hiring and spend reductions which we expect to continue
in the second half.
In US Student Assessment, sales decreased 1% in underlying terms
due to changes in timing of delivery.
In Clinical Assessment, sales increased 11% in underlying terms due
to the continued traction of our products in the market, pricing
and digital product growth.
In UK and International Qualifications, sales increased 10% in
underlying terms driven by volume, pricing and strong International
growth.
Virtual Learning
Virtual Learning sales were down 1% on an underlying basis, as
expected, due to the final portion of the impact of previously
announced school losses. On a headline basis sales were down 5% due
to this and currency movements. 2024/25 academic year enrolments
increased 5% in the Spring semester on a same school basis and grew
7% including new school openings. We have also seen favorable
retention trends in H1. Adjusted operating profit increased 32% in
underlying terms driven by cost savings and phasing partially
offset by trading, and increased 26% in headline terms due to this
and currency movements.
Higher Education
In Higher Education, sales increased 4% on an underlying basis,
benefitting from growth in Inclusive Access of 21% and US digital
subscriptions of 3%. We continued to see good monetisation of our
Study Prep tool and ongoing engagement with our AI study tools.
Sales were flat on a headline basis as underlying growth was offset
by currency movements. Adjusted operating profit
increased in underlying terms driven by operating leverage on sales
growth, with the headline result also reflecting currency
movements.
English Language Learning
In English Language Learning, sales were down 3% on an underlying
basis, in line with expectations, with our Institutional business
performing well in Q2 but impacted by a strong comparator period in
H1 last year. PTE sales were flat, performing well against a tough
market backdrop, with volumes decreasing 10%. Sales were down 9% on
a headline basis due to this and currency movements. Adjusted
operating profit decreased due to the decline in trading and
decreased in headline terms due to this and currency
movements.
Enterprise Learning & Skills
In Enterprise Learning & Skills, sales were up 4% on an
underlying basis and 3% on a headline basis. Adjusted operating
profit increased by 20% in underlying terms due to operating
leverage on sales and increased 23% in headline terms due to this
and currency movements.
Vocational Qualifications delivered solid growth while Enterprise
Solutions improved quarter on quarter as we build momentum in our
Enterprise approach and related sales capability, including new
wins such as HCLTech.
2025 guidance summary
Underlying Sales growth
|
Group
|
In line with market expectations4 with stronger sales growth in H2,
in particular in Q4.
|
Assessment & Qualifications
|
Sales to grow low to mid-single digit. Growth will be H2 weighed,
in particular to Q4, due to new and renewed contracts and the new
test prep business.
|
Virtual Learning
|
Return to growth in H2, and for the full year, driven by enrolment
increases, partially from new school openings, for the 25/26
academic year.
|
Higher Education
|
Sales growth in 2025 will be higher than in 2024 as we build on the
successful results of our sales team transformation and product
innovations, particularly using AI.
|
English Language Learning
|
Sales growth will moderate given the impacts of elections on
immigration rates in 2025 affecting our PTE business, which is
expected to decline in the year. We expect growth to be H2
weighted, in particular to Q4. We remain confident in the medium
term outlook given demographic projections.
|
Enterprise Learning & Skills
|
Sales to grow high single digit with Vocational Qualifications
seeing solid growth and the addition of several new contracts for
Enterprise Solutions. Growth will increase quarter on quarter
supported by recent customer annoucements and pipeline
activity.
|
Group Profit
|
Adjusted Operating Profit
|
In line
with market expectations4.
|
Interest
|
Adjusted net finance costs of c.£65m.
|
Tax rate
|
We expect the effective tax rate on adjusted profit before tax to
be between 24% and 25%.
|
Cash flow
|
We expect a free cash flow conversion5 of
90-100% plus the £0.1bn State Aid repayment which was received
in full during Q1 2025.
|
FX
|
Every 1c movement in GBP:USD rate equates to approximately £5m
adjusted operating profit impact.
|
42025
consensus on the Pearson website dated 27th January
2025; underlying sales growth 4.4%, adjusted operating profit of
£656m at £:$ 1.23. Taking the
average FX
rate for H1 2025 (£:$1.31) and assuming the July 2025 month
end rate of (£:$1.32) for the rest of the year, results in an
implied FX rate for the full year of £:$1.32. This results in
an updated adjusted operating profit of c.£611m.
5Free cash flow conversion
calculated as free cash flow divided by adjusted
earnings.
Exchange rates
|
H1 2025
|
H1
2024
|
FY 2024
|
£:$
|
|
|
|
Average
rate for profits
|
1.31
|
1.26
|
1.28
|
Period
end rate
|
1.37
|
1.26
|
1.25
|
FINANCIAL REVIEW
Operating result
Sales
for the six months to 30 June 2025 decreased on a headline basis by
£32m or 2% from £1,754m for the six months to 30 June
2024 to £1,722m for the same period in 2025 and adjusted
operating profit decreased by 3% on a headline basis to £242m
in the first half of 2025 compared to £250m in the first half
of 2024 (for a reconciliation of this measure see note 2 to the
condensed consolidated financial statements).
The
headline basis simply compares the reported results for the six
months to 30 June 2025 with those for the equivalent period in the
prior year. We also present sales and profits on an underlying
basis which excludes the effects of exchange, the effect of
portfolio changes arising from acquisitions and disposals and the
impact of adopting new accounting standards that are not
retrospectively applied, when relevant. Our portfolio change is
calculated by excluding sales and profits made by businesses
disposed in 2024 or 2025 and by ensuring the contribution from
acquisitions is comparable year on year. For prior year
acquisitions, the corresponding pre-acquisition period is excluded
from the current year. Portfolio changes mainly relate to the
disposal of Copp Clark in 2025.
On
an underlying basis, sales increased by 2% in the first six months
of 2025 compared to the equivalent period in 2024 and adjusted
operating profit increased by 2%. Currency movements decreased
sales by £58m and adjusted operating profit by £11m, and
portfolio changes had no impact on sales and decreased adjusted
operating profit by £1m. There were no new accounting
standards adopted in the first half of 2025 that impacted sales or
profits.
Adjusted
operating profit includes the results from discontinued operations
when relevant but excludes charges for acquired intangible
amortisation and impairment, acquisition related costs, gains and
losses arising from disposals, the cost of major reorganisation,
when relevant, property charges and one off-costs related to the UK
pension scheme. A summary of these adjustments is included below
and in note 2 to the condensed consolidated financial
statements.
|
|
|
|
|
all figures in £ millions
|
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Operating
profit
|
|
240
|
219
|
541
|
Add
back: Cost of major reorganisation
|
|
-
|
-
|
(2)
|
Add
back: Intangible charges
|
|
20
|
20
|
41
|
Add
back: UK pension discretionary increase
|
|
-
|
5
|
13
|
Add
back: Other net gains and losses
|
|
(7)
|
6
|
7
|
Add
back: Property charges
|
|
(11)
|
-
|
-
|
Adjusted
operating profit
|
|
242
|
250
|
600
|
Costs of major reorganisation - In the first half of 2025 and 2024,
there were no costs of major reorganisation. In the second half of
2024, there was a release of £2m relating to amounts
previously accrued.
Intangible amortisation charges to the end of June 2025 were
£20m compared to a charge of £20m in the equivalent
period in 2024.
UK pension discretionary increases in 2024 relate to one-off
pension increases awarded to certain cohorts of pensioners in
response to the cost of living crisis. There were no such amounts
in 2025.
Other net gains and losses in 2025 relate to the gain on disposal
of a business in our Higher Education division, a fair value gain
relating to a previous disposal and costs relating to prior year
acquisitions and disposals. Other net gains and losses in 2024
relate to costs related to prior year acquisitions and disposals,
partially offset by a gain on the partial disposal of our
investment in an associate.
Property charges in 2025 are a gain of £11m, relating to
reversals of impairments of property assets that were previously
impaired through property charges. There are no such amounts in
2024.
The reported operating profit of £240m in the first half of
2025 compares to a profit of £219m in the first half of 2024.
The increase has been driven by operating leverage on sales growth,
gains on disposals and the reversal of impairments on property
assets, partially offset by inflation and unfavourable
foreign exchange movements.
Due to seasonal bias in some of the Group's businesses, Pearson
typically makes a higher proportion of its profits and operating
cash flows in the second half of the year.
Net finance costs
Net finance costs increased on a headline basis from a net cost of
£7m in the first half of 2024 to a net cost of £22m in
the same period in 2025. The increase is primarily due to increased
borrowing costs as a result of the bond issued in September 2024
and losses on derivatives held at fair value through profit and
loss (FVTPL) compared to gains in 2024, offset by reduced fees
related to drawings on the revolving credit facility and an
increase in returns on cash deposits.
Adjusted net finance costs reflected in adjusted earnings to 30
June 2025 was £24m, compared to a net cost of £21m in the
first half of 2024. The increase is primarily due to increased
borrowing costs as a result of the bond issued in September 2024,
offset by reduced fees related to drawings on the revolving credit
facility and an increase in returns on cash deposits.
In the period to 30 June 2025, the total of items excluded from
adjusted earnings was net income of £2m compared to net income
of £14m in the first half of 2024. For a reconciliation of the
adjusted measure see note 3 to the condensed consolidated financial
statements.
Taxation
The reported tax on statutory earnings for the six months to 30
June 2025 was a charge of £52m compared to a charge of
£54m in the period to 30 June 2024. This equates to an
effective tax rate of 23.9% (2024: 25.5%), with the reduction from
prior year principally being due to an impairment reversal which is
not taxable.
The total adjusted tax charge for the period was £54m (2024:
£54m), corresponding to an effective tax rate on adjusted
profit before tax of 24.5% (2024: 23.6%). For a reconciliation of
the adjusted measure see note 4 to the condensed consolidated
financial statements.
In the first half of 2025, there was a net tax receipt of £35m
(2024: £69m net tax payment). This includes a £97m
repayment from HMRC in respect of the State Aid matter, with an
additional £17m of associated interest also received in the
period, classified within interest received in the cash flow
statement. This repayment is a result of the Court of Justice of
the European Union ('CJEU') handing down its decision on 19
September 2024 determining that the United Kingdom controlled
foreign company group financing partial exemption ('FCPE') did not
constitute State Aid, thereby resulting in a refund of the
£97m of tax paid (plus £17m of interest) under the
Charging Notices issued by HMRC in 2021. The balance excluding the
State Aid repayment, principally relates to tax payments in the US
and the UK.
Other comprehensive income
Included in other comprehensive income are the net exchange
differences on translation of foreign operations. The loss on
translation of £263m at 30 June 2025 compares to a loss at 30
June 2024 of £9m. The loss in 2025 arises from an overall
weakening of the majority of currencies to which the Group is
exposed, in particular the US dollar. A significant proportion of
the Group's operations are based in the US and the US dollar
closing rate at 30 June 2025 was £1:$1.37 compared to the
opening rate of £1:$1.25. At the end of June 2024, the US
dollar rate was £1:$1.26 compared to the opening rate of
£1:$1.27.
Also included in other comprehensive income at 30 June 2025 is an
actuarial loss of £12m in relation to retirement benefit
obligations. The loss arises largely from losses on assets and
experience losses, offset by a decrease in liabilities driven by
lower long-term inflation rates. The loss in 2025 compares to an
actuarial gain at 30 June 2024 of £1m.
Fair value losses of £6m (2024: losses of £4m) have been
recognised in other comprehensive income and relate to movements in
the value of investments in unlisted securities held at fair value
through other comprehensive income (FVOCI).
Cash flow and working capital
Our operating cash flow measure is used to align cash flows with
our adjusted profit measures (see note 12 to the condensed
consolidated financial statements). Operating cash flow decreased
on a headline basis by £3m from an inflow of £129m in the
first half of 2024 to an inflow of £126m in the first half of
2025. The decrease is largely explained by good working capital
management offset by unfavourable FX movements.
The equivalent statutory measure, net cash generated from
operations, was an inflow of £188m in 2025 compared to an
inflow of £185m in 2024. Compared to operating cash flow, this
measure includes reorganisation costs but does not include regular
dividends from associates. It also excludes capital expenditure on
property, plant, equipment and software, and additions to right of
use assets as well as disposal proceeds from the sale of property,
plant, equipment and right of use assets (including the impacts of
transfers to/from investment in finance lease receivable). In the
first half of 2025, reorganisation cash outflow was £nil
compared to £5m in the same period in 2024.
Free cash flow increased on a headline basis by £129m from
£27m in 2024 to £156m in 2025. When compared to operating
cash flow, free cash flow includes tax paid/received, net finance
costs paid and net costs paid for major reorganisation. The
increase year on year is mainly due to the receipt of monies in
respect of the State Aid tax matter.
In the first half of 2025, there was an overall decrease of
£196m in cash and cash equivalents from £543m at the end
of 2024 to £347m at 30 June 2025. The decrease in 2025 is
primarily due to the cash inflow from operations of £188m, net
tax received of £35m and net proceeds from borrowings of
£46m, offset by dividends paid of £110m, share buyback
programme payments of £158m, own share purchases of £72m,
capital expenditure on property, plant, equipment and software of
£62m and payments of lease liabilities of
£38m.
Liquidity and capital resources
The Group's net debt increased from £853m at the end of 2024
to £1,027m at the end of June 2025. The increase is largely
due to free cash flow of £156m including the State Aid
repayment which are more than offset by the share buyback
programme, other own share purchases and dividend payments. In May
2025, the Group repaid its €300m bond and closed out various
related derivatives. In June 2025, the Group
secured a
new three-year, $800 million revolving credit facility (RCF). This
facility can be utilised for general corporate purposes, enhancing
our liquidity, and is in addition to the Group's existing
RCF. At 30 June 2025, the Group had
drawn £300m on its Revolving Credit
Facilities.
At 30 June 2025, the Group had approximately £1.2bn in total
liquidity immediately available from cash and its RCFs maturing
February and June 2028. In assessing the Group's ability to
continue as a going concern for the period until 31 December 2026,
the Board analysed a variety of downside scenarios, including a
severe but plausible scenario, where the Group is impacted by a
combination of all principal risks from H2 2025, as well as reverse
stress testing to identify what would be required to either breach
covenants or run out of liquidity. The severe but plausible
scenario modelled a severe reduction in revenue, profit and
operating cash flow from risks continuing throughout 2026. In all
scenarios, the Group would maintain comfortable liquidity headroom
and sufficient headroom against covenant requirements during the
period under assessment even before modelling the mitigating effect
of actions that management would take in the event that these
downside risks were to crystallise. The directors concluded that
the likelihood of the reverse stress test scenario was
remote.
Post-retirement benefits
Pearson operates a variety of pension and post-retirement plans.
The UK Group pension plan has by far the largest defined benefit
section. This plan has a strong funding position and a surplus with
a very substantially de-risked investment portfolio including
approximately 50% of the assets in buy-in contracts. We have some
smaller defined benefit sections in the US and Canada but, outside
the UK, most of the companies operate defined contribution
plans.
The charge to profit in respect of worldwide pensions and
retirement benefits amounted to £21m in the period to 30 June
2025 (30 June 2024: £30m) of which a charge of £33m (30
June 2024: £41m) was reported in operating profit and income
of £12m (30 June 2024: £11m) was reported against other
net finance costs. In the period to 30 June 2024, a charge of
£5m related to one-off discretionary pension increases was
excluded from adjusted operating profit, with no such amounts in
2025.
The overall surplus on UK Group pension plans of £484m at the
end of 2024 has decreased to a surplus of £482m at the end of
June 2025. The decrease has arisen principally due to asset returns
being lower than expected and inflation over the period being
slightly higher than was expected at the beginning of the year. In
total, our worldwide net position in respect of pensions and other
post-retirement benefits increased from a net asset of £450m
at the end of 2024 to a net asset of £453m at the end of June
2025.
Businesses acquired and disposed
The Group made no acquisitions of subsidiaries in the first half of
2025 or 2024. The cash outflow in the first half of 2025 relating
to acquisition of subsidiaries was £4m arising from the payment of
deferred consideration in respect of prior year acquisitions. The
cash outflow in the first half of 2024 relating to acquisitions of
subsidiaries was £38m, arising from the payment of deferred
consideration in respect of prior year acquisitions, mainly Credly
and Mondly, which were acquired in 2022. In addition, there was a
cash outflow relating to investments of £5m (2024:
£7m).
The Group disposed of Copp Clark in the first half of 2025 for
consideration of £9m, resulting in a gain on disposal of
£8m, which has been recorded within other net gains and
losses. There were no disposals of subsidiaries in the first half
of 2024. In 2025, the cash inflow relating to the disposal of
businesses was £9m (2024: outflow of £6m).
On 24 July 2025, the Group completed the acquisition of 100% of
eDynamic Holdings LP ('eDynamic Learning'), a leading Career and
Technical Education (CTE) curriculum solutions provider, having
obtained all necessary approvals. Since the acquisition closed
subsequent to the half year date, it has not been reflected in the
interim financial statements. For further details, see note 15 to
the condensed consolidated financial statements.
Dividends
The dividend accounted for in the six months to 30 June 2025 is the
final dividend in respect of 2024 of 16.6p. An interim dividend for
2025 of 7.8p was declared by the Board in July 2025 and will be
accounted for in the second half of 2025. The interim dividend will
be paid on 15 September 2025 to shareholders who are on the
register of members at close of business on 15 August 2025 (the
Record Date). Shareholders may elect to reinvest their dividend in
the Dividend Reinvestment Plan (DRIP). The last date for receipt of
DRIP elections and revocations will be 22 August 2025. A Dividend
Reinvestment Plan (DRIP) is provided by our Registrar,
Computershare Investor Services. The DRIP enables the Company's
shareholders to elect to have their cash dividend payments used to
purchase the Company's shares. More information can be found at
www.computershare.com/Investor
Share buyback
On 27 February 2025, the Board approved a £350m share buyback
programme in order to return capital to shareholders. In the first
half of 2025, c15m shares have been bought back at a cash cost of
£158m. A £18m liability for the remainder of the first
tranche of the programme plus related costs has been accrued as at
30 June 2025. The nominal value of the cancelled shares of £3m
has been transferred to the capital redemption reserve. In the
period from 1 to 30 July 2025, an additional c4m of shares have
been repurchased.
Principal risks and uncertainties
In the 2024 Annual Report and Accounts, we set out our assessment
of the principal risk issues that face the business under the
categories: accreditation risk, artificial intelligence, content
and channel risks, capability risk, competitive marketplace,
customer expectations, portfolio change, and reputation and
responsibility. We also noted in our 2024 Annual Report and
Accounts that the Group continues to closely monitor significant
near-term and emerging risks which have been identified as climate
transition, economic changes, tax, sanctions and
geopolitics.
The principal risks and uncertainties are summarised below. The
selection of principal risks will be reviewed in the second half of
the year alongside the Group's long-term strategic planning
process. However, these risks have not
changed materially from those detailed in the 2024 Annual
Report.
Accreditation Risk
Termination or modification of accreditation due to policy changes
or failure to maintain the accreditation of our courses and
assessments by states, countries, and professional associations,
reducing their eligibility for funding or attractiveness to
learners. Awarding bodies may also require modification of tests to
continue to receive accreditation which may reduce the convenience
to learners or increase the cost of delivery.
Artificial Intelligence, Content and Channel Risk
The risk that our intellectual property is harder to protect as a
result of increased content generation through artificial
intelligence and that our content and method of delivery (channel)
is, or is perceived to be, insufficiently differentiated in terms
of outcomes or learner experience.
Capability Risk
Inability to meet our contractual obligations or to transform as
required by our strategy, due to infrastructure, systems or
organisational challenges.
Competitive Marketplace
Significant changes in our target markets could make those markets
less attractive. This could be due to significant changes in demand
or in supply, which impact the addressable market, market share and
margins (e.g. changes in enrolments, in-sourcing of learning and
assessment by customers, open educational resources, a shift from
in-person to virtual learning or vice versa, or innovations in
areas such as generative AI).
Customer Expectations
Rising end-user expectations increase the need to offer
differentiated value propositions, risking margin pressure to meet
these expectations and potential loss of sales if not
successful.
Portfolio Change
Failure to effectively execute desired or required portfolio
changes to promote scale or capability and increase focus on key
business units and geographic markets, due to either execution
failures or inability to secure transactions at appropriate
valuations.
Reputation and Responsibility
Reputational and responsibility risks involve failing to meet
obligations and demands of key stakeholders, including legal,
regulatory, ethical and behavioural expectations. These risks
extend beyond direct consequences to include broader societal and
cultural perceptions.
CONDENSED CONSOLIDATED INCOME STATEMENT
for the period ended 30 June 2025
|
|
|
|
|
all figures in £ millions
|
note
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Continuing
operations
|
|
|
|
|
|
|
|
|
|
Sales
|
2
|
1,722
|
1,754
|
3,552
|
Cost of
goods sold
|
|
(843)
|
(875)
|
(1,741)
|
Gross
profit
|
|
879
|
879
|
1,811
|
|
|
|
|
|
Operating
expenses
|
|
(645)
|
(654)
|
(1,265)
|
Other
net gains and losses
|
2
|
7
|
(6)
|
(7)
|
Share
of results of joint ventures and associates
|
|
(1)
|
-
|
2
|
Operating
profit
|
2
|
240
|
219
|
541
|
|
|
|
|
|
Finance
costs
|
3
|
(47)
|
(57)
|
(112)
|
Finance
income
|
3
|
25
|
50
|
81
|
Profit
before tax
|
|
218
|
212
|
510
|
Income
tax
|
4
|
(52)
|
(54)
|
(75)
|
Profit
for the period
|
|
166
|
158
|
435
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
Equity
holders of the company
|
|
164
|
157
|
434
|
Non-controlling
interest
|
|
2
|
1
|
1
|
|
|
|
|
|
Earnings per share from
continuing operations (in
pence per share)
|
|
|
|
|
Basic
|
5
|
24.8p
|
23.1p
|
64.5p
|
Diluted
|
5
|
24.5p
|
22.8p
|
63.5p
|
|
|
|
|
|
The
accompanying notes to the condensed consolidated financial
statements form an integral part of the financial
information.
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME
for the period ended 30 June 2025
|
|
|
|
|
all figures in £ millions
|
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Profit
for the period
|
|
166
|
158
|
435
|
|
|
|
|
|
Items
that may be reclassified to the income statement
|
|
|
|
|
Net
exchange differences on translation of foreign
operations
|
|
(263)
|
(9)
|
(35)
|
Attributable
tax
|
|
(1)
|
-
|
2
|
|
|
|
|
|
Items
that are not reclassified to the income statement
|
|
|
|
|
Fair
value loss on other financial assets
|
|
(6)
|
(4)
|
(2)
|
Attributable
tax
|
|
-
|
-
|
-
|
|
|
|
|
|
Remeasurement of
retirement benefit obligations
|
|
(12)
|
1
|
5
|
Attributable
tax
|
|
3
|
-
|
(2)
|
Other
comprehensive expense
|
|
(279)
|
(12)
|
(32)
|
Total
comprehensive (expense) / income
|
|
(113)
|
146
|
403
|
|
|
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
Equity
holders of the company
|
|
(114)
|
145
|
402
|
Non-controlling
interest
|
|
1
|
1
|
1
|
CONDENSED CONSOLIDATED BALANCE SHEET
as at 30 June 2025
|
|
|
|
|
all figures in £ millions
|
note
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Property,
plant and equipment
|
|
203
|
207
|
216
|
Investment
property
|
|
74
|
75
|
77
|
Intangible
assets
|
9
|
2,809
|
3,050
|
3,026
|
Investments
in joint ventures and associates
|
|
11
|
11
|
12
|
Deferred
income tax assets
|
|
48
|
34
|
52
|
Financial
assets - derivative financial instruments
|
|
16
|
4
|
20
|
Retirement
benefit assets
|
|
488
|
491
|
491
|
Other
financial assets
|
|
126
|
141
|
141
|
Income
tax assets
|
|
-
|
41
|
4
|
Trade
and other receivables
|
|
108
|
134
|
125
|
Non-current assets
|
|
3,883
|
4,188
|
4,164
|
|
|
|
|
|
Intangible
assets - product development
|
|
873
|
941
|
947
|
Inventories
|
|
71
|
89
|
74
|
Trade
and other receivables
|
|
999
|
1,081
|
1,030
|
Financial
assets - derivative financial instruments
|
|
38
|
55
|
31
|
Current
income tax assets
|
|
14
|
23
|
103
|
Cash
and cash equivalents (excluding overdrafts)
|
|
347
|
332
|
543
|
Current assets
|
|
2,342
|
2,521
|
2,728
|
|
|
|
|
|
Assets
classified as held for sale
|
|
-
|
-
|
-
|
Total assets
|
|
6,225
|
6,709
|
6,892
|
|
|
|
|
|
Financial
liabilities - borrowings
|
10
|
(1,426)
|
(1,300)
|
(1,157)
|
Financial
liabilities - derivative financial instruments
|
|
(3)
|
(3)
|
(4)
|
Deferred
income tax liabilities
|
|
(68)
|
(56)
|
(63)
|
Retirement
benefit obligations
|
|
(35)
|
(42)
|
(41)
|
Provisions
for other liabilities and charges
|
|
(11)
|
(14)
|
(13)
|
Other
liabilities
|
|
(64)
|
(65)
|
(83)
|
Non-current liabilities
|
|
(1,607)
|
(1,480)
|
(1,361)
|
|
|
|
|
|
Trade
and other liabilities
|
|
(902)
|
(1,036)
|
(1,054)
|
Financial
liabilities - borrowings
|
10
|
(62)
|
(313)
|
(315)
|
Financial
liabilities - derivative financial instruments
|
|
(11)
|
(44)
|
(54)
|
Current
income tax liabilities
|
|
(13)
|
(15)
|
(32)
|
Provisions
for other liabilities and charges
|
|
(25)
|
(10)
|
(23)
|
Current liabilities
|
|
(1,013)
|
(1,418)
|
(1,478)
|
|
|
|
|
|
Liabilities
classified as held for sale
|
|
-
|
-
|
-
|
Total liabilities
|
|
(2,620)
|
(2,898)
|
(2,839)
|
|
|
|
|
|
Net assets
|
|
3,605
|
3,811
|
4,053
|
|
|
|
|
|
Share
capital
|
|
163
|
167
|
166
|
Share
premium
|
|
2,652
|
2,644
|
2,649
|
Treasury
shares
|
|
(22)
|
(15)
|
(7)
|
Reserves
|
|
796
|
1,000
|
1,230
|
Total
equity attributable to equity holders of the company
|
|
3,589
|
3,796
|
4,038
|
Non-controlling
interest
|
|
16
|
15
|
15
|
Total equity
|
|
3,605
|
3,811
|
4,053
|
The condensed consolidated
financial statements were approved by the Board on
31 July 2025.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for the period ended 30 June 2025
|
|
|
|
|
Equity
attributable to equity holders of the company
|
|
|
|
Share
capital
|
Share
premium
|
Treasury
shares
|
Capital
redemption reserve
|
Fair
value reserve
|
Translation
reserve
|
Retained
earnings
|
Total
|
Non-controlling
interest
|
Total
equity
|
all figures in £ millions
|
|
|
|
|
|
|
|
|
|
|
2025
half year
|
|
At
1 January 2025
|
166
|
2,649
|
(7)
|
41
|
(14)
|
376
|
827
|
4,038
|
15
|
4,053
|
Profit
for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
164
|
164
|
2
|
166
|
Other
comprehensive income / (expense)
|
-
|
-
|
-
|
-
|
(6)
|
(262)
|
(10)
|
(278)
|
(1)
|
(279)
|
Total
comprehensive income / (expense)
|
-
|
-
|
-
|
-
|
(6)
|
(262)
|
154
|
(114)
|
1
|
(113)
|
Equity-settled
transactions1
|
-
|
-
|
-
|
-
|
-
|
-
|
14
|
14
|
-
|
14
|
Issue
of ordinary shares
|
-
|
3
|
-
|
-
|
-
|
-
|
-
|
3
|
-
|
3
|
Buyback
of equity
|
(3)
|
-
|
-
|
3
|
-
|
-
|
(178)
|
(178)
|
-
|
(178)
|
Purchase of
treasury shares
|
-
|
-
|
(64)
|
-
|
-
|
-
|
-
|
(64)
|
-
|
(64)
|
Release
of treasury shares
|
-
|
-
|
49
|
-
|
-
|
-
|
(49)
|
-
|
-
|
-
|
Dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
(110)
|
(110)
|
-
|
(110)
|
At
30 June 2025
|
163
|
2,652
|
(22)
|
44
|
(20)
|
114
|
658
|
3,589
|
16
|
3,605
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Equity-settled transactions are
presented net of withholding taxes that the Group is obligated to
pay on behalf of employees. The payments to the tax authorities are
accounted for as a deduction from equity for the shares
withheld.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for the period ended 30 June 2025
|
|
|
|
|
Equity
attributable to equity holders of the company
|
|
|
|
Share
capital
|
Share
premium
|
Treasury
shares
|
Capital
redemption reserve
|
Fair
value reserve
|
Translation
reserve
|
Retained
earnings
|
Total
|
Non-controlling
interest
|
Total
equity
|
all figures in £ millions
|
|
|
|
|
|
|
|
|
|
|
2024
half year
|
At 1
January 2024
|
174
|
2,642
|
(19)
|
33
|
(12)
|
411
|
745
|
3,974
|
14
|
3,988
|
Profit
for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
157
|
157
|
1
|
158
|
Other
comprehensive income / (expense)
|
-
|
-
|
-
|
-
|
(4)
|
(9)
|
1
|
(12)
|
-
|
(12)
|
Total
comprehensive income / (expense)
|
-
|
-
|
-
|
-
|
(4)
|
(9)
|
158
|
145
|
1
|
146
|
Equity-settled
transactions1
|
-
|
-
|
-
|
-
|
-
|
-
|
16
|
16
|
-
|
16
|
Issue
of ordinary shares
|
-
|
2
|
-
|
-
|
-
|
-
|
-
|
2
|
-
|
2
|
Buyback
of equity
|
(7)
|
-
|
-
|
7
|
-
|
-
|
(204)
|
(204)
|
-
|
(204)
|
Purchase of
treasury shares
|
-
|
-
|
(30)
|
-
|
-
|
-
|
-
|
(30)
|
-
|
(30)
|
Release
of treasury shares
|
-
|
-
|
34
|
-
|
-
|
-
|
(34)
|
-
|
-
|
-
|
Dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
(107)
|
(107)
|
-
|
(107)
|
At 30
June 2024
|
167
|
2,644
|
(15)
|
40
|
(16)
|
402
|
574
|
3,796
|
15
|
3,811
|
1. Equity-settled
transactions are presented net of withholding taxes that the Group
is obligated to pay on behalf of employees. The payments to the tax
authorities are accounted for as a deduction from equity for the
shares withheld.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for the period ended 30 June 2025
|
|
|
|
|
Equity
attributable to equity holders of the company
|
|
|
|
Share
capital
|
Share
premium
|
Treasury
shares
|
Capital
redemption reserve
|
Fair
value reserve
|
Translation
reserve
|
Retained
earnings
|
Total
|
Non-controlling
interest
|
Total
equity
|
all figures in £ millions
|
|
|
|
|
|
|
|
|
|
|
2024
full year
|
At 1
January 2024
|
174
|
2,642
|
(19)
|
33
|
(12)
|
411
|
745
|
3,974
|
14
|
3,988
|
Profit
for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
434
|
434
|
1
|
435
|
Other
comprehensive income / (expense)
|
-
|
-
|
-
|
-
|
(2)
|
(35)
|
5
|
(32)
|
-
|
(32)
|
Total
comprehensive income / (expense)
|
-
|
-
|
-
|
-
|
(2)
|
(35)
|
439
|
402
|
1
|
403
|
Equity-settled
transactions1
|
-
|
-
|
-
|
-
|
-
|
-
|
37
|
37
|
-
|
37
|
Tax on
equity-settled transactions
|
-
|
-
|
-
|
-
|
-
|
-
|
11
|
11
|
-
|
11
|
Issue
of ordinary shares
|
-
|
7
|
-
|
-
|
-
|
-
|
-
|
7
|
-
|
7
|
Buyback
of equity
|
(8)
|
-
|
-
|
8
|
-
|
-
|
(204)
|
(204)
|
-
|
(204)
|
Purchase of
treasury shares
|
-
|
-
|
(33)
|
-
|
-
|
-
|
-
|
(33)
|
-
|
(33)
|
Release
of treasury shares
|
-
|
-
|
45
|
-
|
-
|
-
|
(45)
|
-
|
-
|
-
|
Dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
(156)
|
(156)
|
-
|
(156)
|
At 31
December 2024
|
166
|
2,649
|
(7)
|
41
|
(14)
|
376
|
827
|
4,038
|
15
|
4,053
|
1. Equity-settled
transactions are presented net of withholding taxes that the Group
is obligated to pay on behalf of employees. The payments to the tax
authorities are accounted for as a deduction from equity for the
shares withheld.
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
for the period ended 30 June 2025
|
|
|
|
|
all figures in £ millions
|
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Cash
flows from operating activities
|
|
|
|
|
Profit
before tax
|
|
218
|
212
|
510
|
Net
finance costs
|
|
22
|
7
|
31
|
Depreciation and
impairment - PPE, investment property and assets held for
sale
|
|
28
|
40
|
77
|
Amortisation and
impairment - software
|
|
57
|
61
|
117
|
Amortisation and
impairment - acquired intangible assets
|
|
20
|
20
|
41
|
Other
net gains and losses
|
|
(7)
|
5
|
5
|
Product
development capital expenditure
|
|
(125)
|
(130)
|
(284)
|
Product
development amortisation
|
|
139
|
144
|
291
|
Share-based payment
costs
|
|
22
|
23
|
44
|
Change
in inventories
|
|
(1)
|
1
|
15
|
Change
in trade and other receivables
|
|
(37)
|
(34)
|
32
|
Change
in trade and other liabilities
|
|
(122)
|
(164)
|
(99)
|
Change
in provisions for other liabilities and charges
|
|
2
|
(12)
|
(1)
|
Other
movements
|
|
(28)
|
12
|
32
|
Net
cash generated from operations
|
|
188
|
185
|
811
|
Interest
paid
|
|
(31)
|
(41)
|
(65)
|
Tax
received / (paid)
|
|
35
|
(69)
|
(119)
|
Net
cash generated from operating activities
|
|
192
|
75
|
627
|
Cash
flows from investing activities
|
|
|
|
|
Acquisition of
subsidiaries, net of cash acquired
|
|
(4)
|
(38)
|
(39)
|
Purchase of
investments
|
|
(5)
|
(7)
|
(7)
|
Purchase of
property, plant and equipment
|
|
(14)
|
(18)
|
(33)
|
Purchase of
intangible assets
|
|
(48)
|
(40)
|
(91)
|
Disposal of
subsidiaries, net of cash disposed
|
|
9
|
(6)
|
(7)
|
Proceeds from sale
of property, plant and equipment
|
|
3
|
6
|
6
|
Lease
receivables repaid including disposals
|
|
9
|
9
|
18
|
Interest
received
|
|
26
|
13
|
20
|
Dividends
received
|
|
-
|
-
|
2
|
Net
cash used in investing activities
|
|
(24)
|
(81)
|
(131)
|
Cash
flows from financing activities
|
|
|
|
|
Proceeds from issue
of ordinary shares
|
|
3
|
2
|
7
|
Buyback
of equity
|
|
(158)
|
(278)
|
(318)
|
Settlement of share
based payments
|
|
(72)
|
(37)
|
(40)
|
Repayment of
borrowings
|
|
(304)
|
-
|
(921)
|
Proceeds from
borrowings
|
|
350
|
495
|
1,265
|
Repayment of lease
liabilities
|
|
(38)
|
(39)
|
(78)
|
Dividends paid to
company's shareholders
|
|
(110)
|
(107)
|
(156)
|
Net
cash (used in) / generated from financing activities
|
|
(329)
|
36
|
(241)
|
Effects
of exchange rate changes on cash and cash equivalents
|
|
(35)
|
(7)
|
(21)
|
Net
(decrease) / increase in cash and cash
equivalents
|
|
(196)
|
23
|
234
|
Cash
and cash equivalents at beginning of period
|
|
543
|
309
|
309
|
Cash
and cash equivalents at end of period
|
|
347
|
332
|
543
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
1. Basis of preparation
The
condensed consolidated financial statements have been prepared in
accordance with the Disclosure Guidance and Transparency Rules
sourcebook of the UK's Financial Conduct Authority and in
accordance with UK-adopted IAS 34 'Interim Financial Reporting'.
The condensed consolidated financial statements should be read in
conjunction with the annual financial statements for the year ended
31 December 2024, which were prepared in accordance with UK-adopted
International Accounting Standards and with the requirements of the
Companies Act 2006 and in accordance with IFRS accounting standards
as issued by the International Accounting Standards Board (IASB).
In respect of accounting standards applicable to the Group, there
is no difference between UK-adopted IASs and IFRS accounting
standards as issued by the IASB.
The
condensed consolidated financial statements have also been prepared
in accordance with the accounting policies set out in the 2024
Annual Report and have been prepared under the historical cost
convention as modified by the revaluation of certain financial
assets and liabilities (including derivative financial instruments)
at fair value. No new standards and interpretations that apply to
annual reporting periods beginning on or after 1 January 2025 have
had a material impact on the financial position of the
Group.
In
assessing the Group's ability to continue as a going concern for
the period until 31 December 2026, the Board analysed a variety of
downside scenarios, including a severe but plausible scenario,
where the Group is impacted by a combination of all principal risks
from H2 2024, as well as reverse stress testing to identify what
would be required to either breach covenants or run out of
liquidity. The severe but plausible scenario modelled a severe
reduction in revenue, profit and operating cash flow from risks
continuing throughout 2026. At 30 June 2025, the Group had
available liquidity of c£1.2bn, comprising central cash
balances and the undrawn element of its $1.8bn Revolving Credit
Facilities (RCFs) maturing February and June 2028, but which have
options to extend the maturities until 2030. Even under a severe
downside case, the Group would maintain comfortable liquidity
headroom and sufficient headroom against covenant requirements
during the period under assessment even before modelling the
mitigating effect of actions that management would take in the
event that these downside risks were to crystallise. The directors
concluded that the likelihood of the reverse stress test scenario
was remote.
The
directors have confirmed that they have a reasonable expectation
that the Group has adequate resources to continue in operational
existence and to meet its liabilities as they fall due for the
assessment period to 31 December 2026. The condensed consolidated
financial statements have therefore been prepared on a going
concern basis.
The
preparation of condensed consolidated financial statements requires
the use of certain critical accounting assumptions. It also
requires management to exercise its judgement in the process of
applying the Group's accounting policies. The areas requiring a
higher degree of judgement or complexity, or areas where
assumptions and estimates are significant to the condensed
consolidated financial statements, have been set out in the 2024
Annual Report.
The financial information for the
year ended 31 December 2024 does not constitute statutory accounts
as defined in section 434 of the Companies Act 2006. A copy of the
statutory accounts for that year has been delivered to the
Registrar of Companies. The independent auditors' report on the
full financial statements for the year ended 31 December 2024 was
unqualified and did not contain an emphasis of matter paragraph or
any statement under section 498 of the Companies Act
2006. The condensed consolidated
financial statements and related notes for the six months to 30
June 2025 are unaudited but have been reviewed by the auditors and
their independent review opinion is included at the end of these
condensed consolidated financial statements.
Operating
segments - In January 2025, the Group announced that Workforce
Skills would evolve to become Enterprise Learning and Skills,
incorporating our IT Pro business which was previously within
Higher Education. Comparative figures for 2024 have been restated
to reflect this move between segments.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
1. Basis of preparation continued
Share
buy back - On 27 February 2025, the Board approved a £350m
share buyback programme in order to return capital to shareholders.
Refer to the financial review for an update on the amounts bought
back during the period.
2. Segment information
The
Group has five main global business units, which are each
considered separate operating segments for management and reporting
purposes. These five business units are Assessment &
Qualifications, Virtual Learning, English Language Learning, Higher
Education and Enterprise Learning and Skills. In January 2025, the
Group announced that Workforce Skills would evolve to become
Enterprise Learning and Skills, incorporating our IT Pro business
which was previously within Higher Education. Comparative figures
have been restated to reflect the move between segments, resulting
in £22m of sales and £6m of adjusted operating profit
being transferred from Higher Education to Enterprise Learning and
Skills for the six months ended 30 June 2024 and £45m of sales
and £12m of adjusted operating profit for the year ended 31
December 2024.
|
|
|
|
|
all figures in £ millions
|
|
2025
|
20241
|
20241
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Sales
|
|
|
|
|
Assessment &
Qualifications
|
|
802
|
811
|
1,591
|
Virtual
Learning
|
|
242
|
254
|
489
|
English
Language Learning
|
|
171
|
188
|
420
|
Enterprise Learning
and Skills
|
|
170
|
165
|
271
|
Higher
Education
|
|
337
|
336
|
781
|
Total
sales
|
|
1,722
|
1,754
|
3,552
|
|
|
|
|
|
Adjusted
operating profit
|
|
|
|
|
Assessment &
Qualifications
|
|
170
|
187
|
368
|
Virtual
Learning
|
|
39
|
31
|
66
|
English
Language Learning
|
|
(7)
|
4
|
50
|
Enterprise Learning
and Skills
|
|
43
|
35
|
20
|
Higher
Education
|
|
(3)
|
(7)
|
96
|
Total
adjusted operating profit
|
242
|
250
|
600
|
1.
Comparative amounts have been restated to reflect the move between
operating segments.
There
were no material inter-segment sales.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
2. Segment information continued
The
following table reconciles the Group's measure of segmental
performance, adjusted operating profit, to statutory operating
profit:
|
|
|
|
|
all figures in £ millions
|
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Adjusted
operating profit
|
|
242
|
250
|
600
|
Cost of
major reorganisation
|
|
-
|
-
|
2
|
Intangible
charges
|
|
(20)
|
(20)
|
(41)
|
UK
pension discretionary increases
|
|
-
|
(5)
|
(13)
|
Other
net gains and losses
|
|
7
|
(6)
|
(7)
|
Property
charges
|
|
11
|
-
|
-
|
Operating
profit
|
240
|
219
|
541
|
Adjusted
operating profit is one of the Group's key business performance
measures. The measure includes the operating profit from the total
business but excludes charges for acquired intangibles amortisation
and impairment, acquisition related costs, gains and losses arising
from disposals, the cost of major reorganisation where relevant,
property charges and one-off costs related to the UK pension
scheme.
Cost
of major reorganisation - In the first half of 2025 and 2024, there
were no costs of major reorganisation. In the second half of 2024,
there was a release of £2m relating to amounts previously
accrued.
Intangible
amortisation - These represent charges relating to intangibles
acquired through business combinations. These charges are excluded
as they reflect past acquisition activity and do not necessarily
reflect the current year performance of the Group. Intangible
amortisation charges in the first half of 2025 were £20m
compared to a charge of £20m in the equivalent period in
2024.
UK
pension discretionary increases - Charges in 2024 relate to one-off
pension increases awarded to certain cohorts of pensioners in
response to the cost of living crisis. There were no such amounts
in 2025.
Other
net gains and losses - These represent profits and losses on the
sale of subsidiaries, joint ventures, associates and other
financial assets and are excluded from adjusted operating profit in
order to show the performance of the Group on a more comparable
basis year on year. Other net gains and losses also includes costs
related to business closures and acquisitions. Other net gains and
losses in the first half of 2025 relate to the gain on disposal of
a business in our Higher Education division, a fair value gain
relating to a previous disposal and costs relating to prior
year acquisitions and disposals. Other net gains and losses in 2024
relate to costs related to prior year acquisitions and disposals,
partially offset by a gain on the partial disposal of our
investment in an associate.
Property
charges - In 2025, a gain of £11m relates to reversals of
impairments of property assets that were previously impaired
through property charges. There are no such charges in the first
half of 2024.
Adjusted
operating profit should not be regarded as a complete picture of
the Group's financial performance. For example, adjusted operating
profit includes the benefits of major reorganisation programmes but
excludes the significant associated costs, and adjusted operating
profit excludes costs related to acquisitions, and the amortisation
of intangibles acquired in business combinations, but does not
exclude the associated revenues. The Group's definition of adjusted
operating profit may not be comparable to other similarly titled
measures reported by other companies.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
2. Segment information continued
The
Group derived revenue from the transfer of goods and services over
time and at a point in time in the following major product
lines:
|
|
Assessment &
Qualifications
|
Virtual
Learning
|
English
Language
Learning
|
Enterprise
Learning
and
Skills
|
Higher
Education
|
Total
|
all figures in £ millions
|
|
|
|
|
|
|
|
|
|
2025
half year
|
Courseware
|
|
|
|
|
|
|
|
Products
transferred at a point in time
|
|
24
|
-
|
55
|
18
|
75
|
172
|
Products and
services transferred over time
|
|
12
|
-
|
4
|
-
|
262
|
278
|
|
|
36
|
-
|
59
|
18
|
337
|
450
|
Assessments
|
|
|
|
|
|
|
|
Products
transferred at a point in time
|
|
86
|
-
|
4
|
2
|
-
|
92
|
Products and
services transferred over time
|
|
680
|
-
|
91
|
129
|
-
|
900
|
|
|
766
|
-
|
95
|
131
|
-
|
992
|
Services
|
|
|
|
|
|
|
|
Products
transferred at a point in time
|
|
-
|
-
|
8
|
-
|
-
|
8
|
Products and
services transferred over time
|
|
-
|
242
|
9
|
21
|
-
|
272
|
|
|
-
|
242
|
17
|
21
|
-
|
280
|
|
|
|
|
|
|
|
|
Total
sales
|
|
802
|
242
|
171
|
170
|
337
|
1,722
|
|
|
|
|
|
|
|
|
|
|
2024
half year1
|
Courseware
|
|
|
|
|
|
|
|
Products
transferred at a point in time
|
|
28
|
-
|
60
|
22
|
69
|
179
|
Products and
services transferred over time
|
|
9
|
-
|
6
|
-
|
267
|
282
|
|
|
37
|
-
|
66
|
22
|
336
|
461
|
Assessments
|
|
|
|
|
|
|
|
Products
transferred at a point in time
|
|
93
|
-
|
3
|
3
|
-
|
99
|
Products and
services transferred over time
|
|
681
|
-
|
97
|
120
|
-
|
898
|
|
|
774
|
-
|
100
|
123
|
-
|
997
|
Services
|
|
|
|
|
|
|
|
Products
transferred at a point in time
|
|
-
|
-
|
12
|
-
|
-
|
12
|
Products and
services transferred over time
|
|
-
|
254
|
10
|
20
|
-
|
284
|
|
|
-
|
254
|
22
|
20
|
-
|
296
|
|
|
|
|
|
|
|
|
Total
sales
|
|
811
|
254
|
188
|
165
|
336
|
1,754
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.
Comparative amounts have been restated to reflect the move between
operating segments.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
2.
Segment information continued
|
|
Assessment &
Qualifications
|
Virtual
Learning
|
English
Language Learning
|
Enterprise Learning
and Skills
|
Higher
Education
|
Total
|
all figures in £ millions
|
|
|
|
|
|
|
|
|
|
2024
full year1
|
Courseware
|
|
|
|
|
|
|
|
Products
transferred at a point in time
|
|
56
|
-
|
142
|
46
|
185
|
429
|
Products and
services transferred over time
|
|
17
|
-
|
13
|
-
|
596
|
626
|
|
|
73
|
-
|
155
|
46
|
781
|
1,055
|
Assessments
|
|
|
|
|
|
|
|
Products
transferred at a point in time
|
|
184
|
-
|
11
|
5
|
-
|
200
|
Products and
services transferred over time
|
|
1,334
|
-
|
198
|
179
|
-
|
1,711
|
|
|
1,518
|
-
|
209
|
184
|
-
|
1,911
|
Services
|
|
|
|
|
|
|
|
Products
transferred at a point in time
|
|
-
|
-
|
35
|
-
|
-
|
35
|
Products and
services transferred over time
|
|
-
|
489
|
21
|
41
|
-
|
551
|
|
|
-
|
489
|
56
|
41
|
-
|
586
|
|
|
|
|
|
|
|
|
Total
sales
|
|
1,591
|
489
|
420
|
271
|
781
|
3,552
|
|
|
|
|
|
|
|
|
|
|
1.
Comparative amounts have been restated to reflect the move between
operating segments.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
3. Net finance income / costs
|
|
|
|
|
all figures in £ millions
|
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Net
finance costs
|
|
(22)
|
(7)
|
(31)
|
Net
finance income in respect of retirement benefits
|
|
(12)
|
(11)
|
(21)
|
Interest on
deferred and contingent consideration
|
|
-
|
1
|
2
|
Fair
value movements on investments held at FVTPL
|
|
4
|
8
|
11
|
Net
foreign exchange gains
|
|
3
|
-
|
3
|
Fair
value movements on derivatives
|
|
3
|
(12)
|
(7)
|
Interest on
provisions for uncertain tax positions
|
|
-
|
-
|
(2)
|
Adjusted
net finance costs
|
|
(24)
|
(21)
|
(45)
|
|
|
|
|
|
Analysed
as:
|
|
|
|
|
Finance
costs
|
|
(47)
|
(57)
|
(112)
|
Finance
income
|
|
25
|
50
|
81
|
Net
finance costs
|
|
(22)
|
(7)
|
(31)
|
Adjusted
net finance costs is the finance cost measure used in calculating
adjusted earnings. Adjusted net finance costs primarily consists of
interest costs related to bonds, the RCF and lease liabilities,
partially offset by interest income on cash deposits and lease
receivables.
The
above table reconciles net finance income to adjusted net finance
costs.
Net
finance income relating to retirement benefits has been excluded
from our adjusted earnings as we believe the income statement
presentation does not reflect the economic substance of the
underlying assets and liabilities. Also excluded are interest costs
relating to acquisition or disposal transactions as it is
considered part of the acquisition cost or disposal proceeds rather
than being reflective of the underlying financing costs of the
Group. Foreign exchange, fair value movements on investments
classified as FVTPL and other gains and losses on derivatives are
excluded from adjusted earnings as they represent short-term
fluctuations in market value and are subject to significant
volatility. Other gains and losses may not be realised in due
course as it is normally the intention to hold the related
instruments to maturity. Interest on certain tax provisions is
excluded from our adjusted measure in order to mirror the treatment
of the underlying tax item.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
4. Income tax
|
|
|
|
|
all figures in £ millions
|
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Income
tax charge
|
|
(52)
|
(54)
|
(75)
|
Tax on
cost of major reorganisation
|
|
-
|
-
|
1
|
Tax on
other net gains and losses
|
|
1
|
-
|
-
|
Tax on
intangible charges
|
|
(5)
|
(5)
|
(10)
|
Tax on
UK pension discretionary increases
|
|
-
|
(1)
|
(3)
|
Tax on
other net finance income
|
|
1
|
4
|
5
|
Tax
amortisation benefit on goodwill and intangibles
|
|
1
|
2
|
4
|
State
Aid provision release
|
|
-
|
-
|
(63)
|
Movement in
provision for tax uncertainties
|
|
-
|
-
|
6
|
Other
tax items
|
|
-
|
-
|
(1)
|
Adjusted
income tax charge
|
|
(54)
|
(54)
|
(136)
|
|
|
|
|
|
Adjusted profit
before tax
|
|
218
|
229
|
555
|
|
|
|
|
|
Tax
rate reflected in statutory earnings
|
|
23.9%
|
25.5%
|
14.7%
|
Tax
rate reflected in adjusted earnings
|
|
24.5%
|
23.6%
|
24.4%
|
The adjusted income tax charge
excludes the tax benefit or charge on items that are excluded from
the profit or loss before tax (see note 2). The adjusted tax
charged in the period ended 30 June 2025 has been calculated by
applying management's best estimate of the weighted average annual
effective rate of tax which is expected to apply to the Group for
the year ended 31 December 2025 to the adjusted profit before tax
for the period ended 30 June 2025. Adjusting items have been tax
effected on an item by item basis based on the applicable statutory
tax rate in the country to which the item
relates.
The
tax benefit from tax deductible goodwill and intangibles is added
to the adjusted income tax charge as this benefit more accurately
aligns the adjusted tax charge with the expected rate of cash tax
payments.
The
statutory tax charge in the period ended 30 June 2025 is lower than
the period ended 30 June 2024 due to an impairment reversal which
is not taxable.
The Group is within the scope of
the UK legislation in relation to Pillar Two which was effective
from 1 January 2024. Based on the most recent forecast financial
information available for the constituent entities in the Group,
the Pillar Two effective tax rates in most of the jurisdictions in
which the Group operates are above 15%. However, there are a
limited number of jurisdictions where the transitional safe harbour
relief does not apply, including jurisdictions that may
not meet the 16% effective tax rate threshold required to qualify
for the effective tax rate safe harbour test in FY25. In these
jurisdictions, the Pillar Two effective tax rate is close to
15%. The Group does not expect a material exposure to Pillar Two
income taxes in those jurisdictions.
In
the first half of 2025, a repayment of £97m was received from
HMRC in respect of State Aid. This repayment is a result of the
Court of Justice of the European Union ('CJEU') handing down its
decision on 19 September 2024 determining that the United Kingdom
controlled foreign company group financing partial exemption
('FCPE') did not constitute State Aid, thereby resulting in a
refund of the £97m of tax paid (plus interest) under the
Charging Notices issued by HMRC in 2021.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
5. Earnings per share
Basic
earnings per share is calculated by dividing the profit or loss
attributable to equity shareholders of the company (earnings) by
the weighted average number of ordinary shares in issue during the
period, excluding ordinary shares purchased by the company and held
as treasury shares. Diluted earnings per share is calculated by
adjusting the weighted average number of ordinary shares to take
account of all dilutive potential ordinary shares and adjusting the
profit attributable, if applicable, to account for any tax
consequences that might arise from conversion of those
shares.
|
|
|
|
|
all figures in £ millions
|
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Earnings for the
period
|
|
166
|
158
|
435
|
Non-controlling
interest
|
|
(2)
|
(1)
|
(1)
|
Earnings
attributable to equity shareholders
|
|
164
|
157
|
434
|
|
|
|
|
|
Weighted average
number of shares (millions)
|
|
661.5
|
680.5
|
673.0
|
Effect
of dilutive share options (millions)
|
|
9.2
|
6.9
|
11.0
|
Weighted average
number of shares (millions) for diluted earnings
|
|
670.7
|
687.4
|
684.0
|
|
|
|
|
|
Earnings per
share (in pence per
share)
|
|
|
|
|
Basic
|
|
24.8p
|
23.1p
|
64.5p
|
Diluted
|
|
24.5p
|
22.8p
|
63.5p
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
6. Adjusted earnings per share
In
order to show results from operating activities on a consistent
basis, an adjusted earnings per share is presented which excludes
certain items as set out below.
Adjusted
earnings is a non-GAAP financial measure and is included as it is a
key financial measure used by management to evaluate performance
and allocate resources to business segments. The measure also
enables users of the accounts to more easily, and consistently,
track the underlying operational performance of the Group and its
business segments over time by separating out those items of income
and expenditure relating to acquisition and disposal transactions,
major reorganisation programmes and certain other items that are
also not representative of underlying performance (see notes 2, 3
and 4 for further information and reconciliation to equivalent
statutory measures). The adjusted earnings per share includes both
continuing and discontinued businesses on an undiluted basis when
relevant. The company's definition of adjusted earnings per share
may not be comparable to other similarly titled measures reported
by other companies.
all figures in £ millions
|
note
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Adjusted operating
profit
|
2
|
242
|
250
|
600
|
Adjusted net
finance costs
|
3
|
(24)
|
(21)
|
(45)
|
Adjusted income
tax
|
4
|
(54)
|
(54)
|
(136)
|
Non-controlling
interest
|
|
(2)
|
(1)
|
(1)
|
Adjusted
earnings
|
|
162
|
174
|
418
|
Weighted average
number of shares (millions)
|
|
661.5
|
680.5
|
673.0
|
Weighted average
number of shares (millions) for diluted earnings
|
|
670.7
|
687.4
|
684.0
|
Adjusted
earnings per share - basic
|
|
24.5p
|
25.6p
|
62.1p
|
Adjusted
earnings per share - diluted
|
|
24.2p
|
25.3p
|
61.1p
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
7. Dividends
|
|
|
|
|
all figures in £ millions
|
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Amounts
recognised as distributions to equity shareholders in the
period
|
|
110
|
107
|
156
|
The
directors are declaring an interim dividend of 7.8p per equity
share, payable on 15 September 2025 to shareholders on the register
at the close of business on 15 August 2025. This interim dividend,
which will absorb an estimated £51m of shareholders' funds,
has not been included as a liability as at 30 June
2025.
8. Exchange rates
Pearson
earns a significant proportion of its sales and profits in overseas
currencies, the most important being the US dollar. The relevant
rates are as follows:
|
|
|
|
|
|
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Average
rate for profits
|
|
1.31
|
1.26
|
1.28
|
Period
end rate
|
|
1.37
|
1.26
|
1.25
|
9. Non-current intangible
assets
|
|
|
|
|
all figures in £ millions
|
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Goodwill
|
|
2,285
|
2,436
|
2,437
|
Other
intangibles
|
|
524
|
614
|
589
|
Non-current
intangible assets
|
|
2,809
|
3,050
|
3,026
|
There
were no significant acquisitions or disposals in the first half of
2025 or 2024.
Other
movements in the goodwill balance relate to foreign exchange
differences. Other movements in the intangibles balance relate to
additions, amortisation and foreign exchange
differences.
The
Group has assessed its remaining goodwill and intangibles for
impairment triggers and concluded that a full goodwill impairment
review is not required at 30 June 2025.
The
2024 Annual Report sets out the key assumptions by segment. The
discount rate, perpetuity growth rate and other assumptions used in
the impairment review, and the sensitivity to changes in those
assumptions remain broadly the same as the position outlined in the
2024 Annual Report.
There were no impairments to acquisition related or other
intangibles in the first half of 2025 or 2024.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
10. Net debt
|
|
|
|
|
all figures in £ millions
|
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
Derivative
financial instruments
|
|
16
|
4
|
20
|
Trade
and other receivables - investment in finance lease
|
|
55
|
73
|
64
|
Current
assets
|
|
|
|
|
Derivative
financial instruments
|
|
38
|
55
|
31
|
Trade
and other receivables - investment in finance lease
|
|
19
|
19
|
19
|
Cash
and cash equivalents (excluding overdrafts)
|
|
347
|
332
|
543
|
Non-current
liabilities
|
|
|
|
|
Borrowings
|
|
(1,426)
|
(1,300)
|
(1,157)
|
Derivative
financial instruments
|
|
(3)
|
(3)
|
(4)
|
Current
liabilities
|
|
|
|
|
Borrowings
|
|
(62)
|
(313)
|
(315)
|
Derivative
financial instruments
|
|
(11)
|
(44)
|
(54)
|
Net
debt
|
|
(1,027)
|
(1,177)
|
(853)
|
Included
in borrowings at 30 June 2025 are lease liabilities of £481m
(non-current £419m, current £62m). This compares to lease
liabilities of £521m (non-current £458m, current
£63m) at 30 June 2024 and £517m (non-current £452m,
current £65m) at 31 December 2024. The net lease liability at
30 June 2025 after including the investment in finance leases noted
above was £407m (2024 half year: £429m, 2024 full year:
£434m). Net debt excluding net lease liabilities is £620m
(2024 half year: £748m, 2024 full year:
£419m).
In
2025, the movement on borrowings from 31 December 2024 primarily
reflects the repayment of the €300m bond offset by the
drawdown of £300m on the RCF.
For
the purposes of the cash flow statement, cash and cash equivalents
are presented net of overdrafts of £nil (at 30 June 2024:
£nil; 31 December 2024: £nil) which are repayable on
demand. These overdrafts are excluded from cash and cash
equivalents disclosed on the balance sheet.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
11. Classification of assets and
liabilities measured at fair value
|
---Level
1---
|
Level
2
|
---Level
3---
|
Total
fair value
|
all figures in £ millions
|
FVOCI
Investments
|
FVTPL -
Cash
and
cash equivalents
|
Derivatives
|
FVOCI
Investments
|
FVTPL-
Investments and Other
|
|
|
|
|
|
|
|
|
2025
half year
|
|
|
|
|
|
|
|
Investments in
listed and unlisted securities
|
1
|
-
|
-
|
23
|
102
|
126
|
Cash
and cash equivalents
|
-
|
37
|
-
|
-
|
-
|
37
|
Derivative
financial instruments
|
-
|
-
|
54
|
-
|
-
|
54
|
Deferred and
contingent consideration
|
-
|
-
|
-
|
-
|
12
|
12
|
Total
financial assets held at fair value
|
1
|
37
|
54
|
23
|
114
|
229
|
|
|
|
|
|
|
|
Derivative
financial instruments
|
-
|
-
|
(14)
|
-
|
-
|
(14)
|
Deferred and
contingent consideration
|
-
|
-
|
-
|
-
|
(1)
|
(1)
|
Total
financial liabilities held at fair value
|
-
|
-
|
(14)
|
-
|
(1)
|
(15)
|
|
|
|
|
|
|
|
|
2024
half year
|
|
|
|
|
|
|
|
Investments in
listed and unlisted securities
|
-
|
-
|
-
|
26
|
115
|
141
|
Cash
and cash equivalents
|
-
|
42
|
-
|
-
|
-
|
42
|
Derivative
financial instruments
|
-
|
-
|
59
|
-
|
-
|
59
|
Deferred and
contingent consideration
|
-
|
-
|
-
|
-
|
12
|
12
|
Total
financial assets held at fair value
|
-
|
42
|
59
|
26
|
127
|
254
|
|
|
|
|
|
|
|
Derivative
financial instruments
|
-
|
-
|
(47)
|
-
|
-
|
(47)
|
Deferred and
contingent consideration
|
-
|
-
|
-
|
-
|
(21)
|
(21)
|
Total
financial liabilities held at fair value
|
|
-
|
(47)
|
-
|
(21)
|
(68)
|
|
|
|
|
|
|
|
|
2024
full year
|
|
|
|
|
|
|
|
Investments in
listed and unlisted securities
|
6
|
-
|
-
|
22
|
113
|
141
|
Cash
and cash equivalents
|
-
|
62
|
-
|
-
|
-
|
62
|
Derivative
financial instruments
|
-
|
-
|
51
|
-
|
-
|
51
|
Deferred and
contingent consideration
|
-
|
-
|
-
|
-
|
12
|
12
|
Total
financial assets held at fair value
|
6
|
62
|
51
|
22
|
125
|
266
|
|
|
|
|
|
|
|
Derivative
financial instruments
|
-
|
-
|
(58)
|
-
|
-
|
(58)
|
Deferred and
contingent consideration
|
-
|
-
|
-
|
-
|
(1)
|
(1)
|
Total
financial liabilities held at fair value
|
-
|
-
|
(58)
|
-
|
(1)
|
(59)
|
|
|
|
|
|
|
|
|
Level
1 valuations are based on unadjusted quoted prices in active
markets for identical financial instruments. Cash and cash
equivalents include money market funds which are treated as FVTPL
under IFRS 9 with the fair value movements recognised as finance
income or cost.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
11. Classification of assets and
liabilities measured at fair value continued
The
fair values of level 2 assets and liabilities are determined by
reference to market data and established estimation techniques such
as discounted cash flow and option valuation models. Within level 3
assets, the fair value of our investments in unlisted securities
are determined by reference to the financial performance of the
underlying asset and amounts realised on the sale of similar
assets. Individually these assets are immaterial and therefore no
sensitivities have been disclosed.
Level 3 assets also include the
contingent consideration receivable in respect of the sale of the
POLS business, which comprises a 27.5% share of positive adjusted
EBITDA in each calendar year for 6 years from the disposal date and
27.5% of the proceeds received by the purchaser in relation to any
future monetisation event. The valuation of the contingent
consideration has been determined on the basis of a discounted cash
flow model, and valued by a third-party
specialist. The key inputs into the
discounted cash flow model are the estimates of adjusted EBITDA for
the 6 year period and the estimate of the valuation of the business
thereafter. Reasonably possible changes in assumptions for the
inputs into the model would not have a material impact on the
carrying value of the contingent consideration, and therefore
sensitivities have not been disclosed. The contingent consideration
payable in respect of prior year acquisitions is measured as the
net present value of the expected cashflows.
The
movements in fair values of level 3 financial assets measured at
fair value, being principally the investments in unlisted
securities and contingent consideration receivable, are shown in
the table below. There have been no transfers in classification
during 2025. In the second half of 2024, one of the investments
held was listed, and therefore the investment of £6m was
reclassified out of level 3 and into level 1.
|
|
|
|
|
all figures in £ millions
|
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
At
beginning of period
|
|
147
|
155
|
155
|
Exchange
differences - OCI
|
|
(9)
|
1
|
2
|
Additions
|
|
5
|
9
|
9
|
Disposals and
repayments
|
|
(1)
|
-
|
-
|
Reclassification
out of level 3
|
|
-
|
-
|
(6)
|
Fair
value movements - Finance costs
|
|
(4)
|
(8)
|
(11)
|
Fair
value movements - Other net gain and losses
|
|
2
|
-
|
-
|
Fair
value movements - OCI
|
|
(3)
|
(4)
|
(2)
|
At
end of period
|
|
137
|
153
|
147
|
The
movement in the total fair value of the total deferred and
contingent consideration payable measured at fair value or
amortised cost is shown in the table below. At 30 June 2025, this
comprised £16m of consideration measured at amortised cost and
£1m measured at fair value.
|
|
|
|
|
all figures in £ millions
|
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
At
beginning of period
|
|
(22)
|
(57)
|
(57)
|
Exchange
differences
|
|
1
|
(1)
|
-
|
Acquisitions
|
|
-
|
-
|
(1)
|
Fair
value movements - Income Statement
|
|
-
|
(1)
|
(2)
|
Repayments
|
|
4
|
38
|
38
|
At end of period
|
|
(17)
|
(21)
|
(22)
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
11. Classification of assets and
liabilities measured at fair value continued
The
market value of the Group's bonds is £683m (30 June 2024:
£570m; 31 December 2024: £918m) compared to their
carrying value of £708m (30 June 2024: £597m; 31 December
2024: £955m). For all other financial assets and liabilities,
fair value is not materially different to carrying
value.
12. Cash flows
Operating
cash flow and free cash flow are non-GAAP measures and have been
disclosed as they are part of the Group's corporate and operating
measures. These measures are presented in order to align the cash
flows with corresponding adjusted profit measures. The table below
reconciles the statutory profit and cash flow measures to the
corresponding adjusted measures. The table on the next page
reconciles operating cash flow to free cash flow to net
debt.
all figures in £ millions
|
Statutory
measure
|
Cost of
major reorganisation
|
Property
charges
|
Other
net gains and losses
|
UK
pension discretionary increases
|
Intangible
charges
|
Purchase
/ disposal of PPE and software
|
Net
addition of right of use assets
|
Dividends
from joint ventures and associates
|
Adjusted
measure
|
|
|
|
|
|
|
|
2025 half year
|
Operating
profit
|
240
|
-
|
(11)
|
(7)
|
-
|
20
|
-
|
-
|
-
|
242
|
Adjusted
operating profit
|
Net
cash generated from operations
|
188
|
-
|
-
|
9
|
-
|
-
|
(59)
|
(12)
|
-
|
126
|
Operating
cash flow
|
|
|
|
|
|
2024 half year
|
Operating
profit
|
219
|
-
|
-
|
6
|
5
|
20
|
-
|
-
|
-
|
250
|
Adjusted
operating profit
|
Net
cash generated from operations
|
185
|
5
|
-
|
3
|
-
|
-
|
(52)
|
(12)
|
-
|
129
|
Operating
cash flow
|
|
|
|
|
|
2024 full year
|
Operating
profit
|
541
|
(2)
|
-
|
7
|
13
|
41
|
-
|
-
|
-
|
600
|
Adjusted
operating profit
|
Net
cash generated from operations
|
811
|
8
|
-
|
5
|
-
|
-
|
(118)
|
(46)
|
2
|
662
|
Operating
cash flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
12.
Cash flows continued
|
|
|
|
|
all figures in £ millions
|
note
|
2025
|
2024
|
2024
|
|
|
half
year
|
half
year
|
full
year
|
|
|
|
|
|
Reconciliation
of operating cash flow to closing net debt
|
|
|
|
|
|
|
|
|
Operating
cash flow
|
|
126
|
129
|
662
|
Tax
received / (paid)
|
|
35
|
(69)
|
(119)
|
Net
finance costs paid
|
|
(5)
|
(28)
|
(45)
|
Cost
paid for major reorganisation
|
|
-
|
(5)
|
(8)
|
Free
cash flow
|
|
156
|
27
|
490
|
Dividends paid
(including to non-controlling interest)
|
|
(110)
|
(107)
|
(156)
|
Net
movement of funds from operations
|
|
46
|
(80)
|
334
|
Acquisitions and
disposals
|
|
(9)
|
(54)
|
(58)
|
Net
equity transactions
|
|
(227)
|
(313)
|
(351)
|
Other
movements on financial instruments
|
|
16
|
14
|
(34)
|
Movement
in net debt
|
|
(174)
|
(433)
|
(109)
|
Opening
net debt
|
|
(853)
|
(744)
|
(744)
|
Closing
net debt
|
10
|
(1,027)
|
(1,177)
|
(853)
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
for the period ended 30 June 2025
13. Contingencies, tax uncertainties and
other liabilities
There are Group contingent liabilities that arise in the normal
course of business in respect of indemnities, warranties and
guarantees in relation to former subsidiaries and in respect of
guarantees in relation to subsidiaries, joint ventures and
associates. In addition, there are contingent liabilities of the
Group in respect of unsettled or disputed tax liabilities, legal
claims, contract disputes, royalties, copyright fees, permissions
and other rights. None of these claims are expected to result in a
material gain or loss to the Group.
The Group is under assessment from the tax authorities in Brazil
challenging the deduction for tax purposes of goodwill amortisation
for the years 2012 to 2020. Similar assessments may be raised for
other years. Potential total exposure (including possible interest
and penalties) could be up to BRL 1,372m (£183m) for periods
up to 30 June 2025, with additional potential exposure of BRL 46m
(£6m) in relation to deductions expected to be taken in
future periods. Such assessments are common in Brazil. The Group
believes that the likelihood that the tax authorities will
ultimately prevail is low and that the Group's position is strong.
At present, the Group believes no provision is
required.
14. Related parties
Related
party transactions in the six months ended 30 June 2025 were
substantially the same in nature to those disclosed in note 36 of
the Annual Report and Accounts for the year ended 31 December 2024.
All related party transactions are on an arm's length basis. There
were no other material related party transactions in the period
that have materially affected the financial position or performance
of the Group and no guarantees have been provided to related
parties in the year.
15. Events after the balance sheet
date
On
24 July 2025, the Group completed the acquisition of 100% of
eDynamic Holdings LP ('eDynamic Learning'), a leading Career and
Technical Education (CTE) curriculum solutions provider, having
obtained all necessary approvals. This acquisition is aligned to
Pearson's strategy, enabling Pearson to scale its position in the
fast-growing Early Careers space and broaden capabilities in
career-readiness solutions. The total consideration paid is
£167m ($225m), plus net working capital adjustments. The net
assets acquired will mainly comprise goodwill and intangible
assets, expected principally to be customer contracts and content
and technology recognised on acquisition. Since the acquisition
closed subsequent to the half year date, it has not been reflected
in the interim financial statements. Given the proximity of the
acquisition to the publication of the half year results, the full
valuation exercise has not been completed, and therefore, the
financial impact on the Group's balance sheet has not been
disclosed, but a provisional purchase price allocation will be
included in the financial statements for the year ending 31
December 2025.
STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors confirm that these condensed consolidated financial
statements have been prepared in accordance with UK-adopted
International Accounting Standard 34 'Interim Financial Reporting'
and that the interim management report includes a fair review of
the information required by DTR 4.2.7 and DTR 4.2.8
namely:
● An indication of important events that have
occurred during the first six months and their impact on the
condensed consolidated financial statements, and a description of
the principal risks and uncertainties for the remaining six months
of the financial year; and
● Material related party transactions in the
first six months and any material changes in related party
transactions described in the 2024 Annual
Report.
The directors of Pearson plc are listed in the 2024 Annual Report.
There have been the following changes to the Board since the
publication of the Annual Report.
Arden Hoffman - appointed 1 June 2025
A
list of current directors is maintained on the Pearson plc website:
www.pearsonplc.com.
By order of the Board
Omar Abbosh
Chief Executive
31 July 2025
Sally Johnson
Chief Financial Officer
31 July 2025
INDEPENDENT REVIEW REPORT TO PEARSON PLC
Independent Review Report on the condensed consolidated interim
financial statements
Conclusion
We have been engaged by Pearson plc (the Company) to review the
condensed set of financial statements in the half-yearly financial
report for the six months ended 30 June 2025 which comprises the
condensed consolidated income statement, the condensed consolidated
statement of comprehensive income, the condensed consolidated
balance sheet, the condensed consolidated statement of changes in
equity, the condensed consolidate cash flow statement and the
explanatory notes. We have read the other information contained in
the half yearly financial report and considered whether it contains
any apparent misstatements or material inconsistencies with the
information in the condensed set of financial
statements.
Based on our review, nothing has come to our attention that causes
us to believe that the condensed set of financial statements in the
half-yearly financial report for the six months ended 30 June 2025
is not prepared, in all material respects, in accordance with UK
adopted International Accounting Standard 34 and the Disclosure
Guidance and Transparency Rules of the United Kingdom's Financial
Conduct Authority.
Basis for Conclusion
We conducted our review in accordance with International Standard
on Review Engagements 2410 (UK) "Review of Interim Financial
Information Performed by the Independent Auditor of the Entity"
(ISRE) issued by the Financial Reporting Council. A review of
interim financial information consists of making enquiries,
primarily of persons responsible for financial and accounting
matters, and applying analytical and other review procedures. A
review is substantially less in scope than an audit conducted in
accordance with International Standards on Auditing (UK) and
consequently does not enable us to obtain assurance that we would
become aware of all significant matters that might be identified in
an audit. Accordingly, we do not express an audit
opinion.
As disclosed in note 1, the annual financial statements of the
Group are prepared in accordance with UK adopted international
accounting standards. The condensed set of financial statements
included in this half-yearly financial report has been prepared in
accordance with UK adopted International Accounting Standard 34,
"Interim Financial Reporting".
Conclusions Relating to Going Concern
Based on our review procedures, which are less extensive than those
performed in an audit as described in the Basis for Conclusion
section of this report, nothing has come to our attention to
suggest that management have inappropriately adopted the going
concern basis of accounting or that management have identified
material uncertainties relating to going concern that are not
appropriately disclosed.
This conclusion is based on the review procedures performed in
accordance with this ISRE, however future events or conditions may
cause the entity to cease to continue as a going
concern.
Responsibilities of the directors
The directors are responsible for preparing the half-yearly
financial report in accordance with the Disclosure Guidance and
Transparency Rules of the United Kingdom's Financial Conduct
Authority.
In preparing the half-yearly financial report, the directors are
responsible for assessing the company's ability to continue as a
going concern, disclosing, as applicable, matters related to going
concern and using the going concern basis of accounting unless the
directors either intend to liquidate the company or to cease
operations, or have no realistic alternative but to do
so.
Auditor's Responsibilities for the review of the financial
information
In reviewing the half-yearly report, we are responsible for
expressing to the Company a conclusion on the condensed set of
financial statements in the half-yearly financial report. Our
conclusion, including our Conclusions Relating to Going Concern,
are based on procedures that are less extensive than audit
procedures, as described in the Basis for Conclusion paragraph of
this report.
Use of our report
This report is made solely to the company in accordance with
guidance contained in International Standard on Review Engagements
2410 (UK) "Review of Interim Financial Information Performed by the
Independent Auditor of the Entity" issued by the Financial
Reporting Council. To the fullest extent permitted by law, we do
not accept or assume responsibility to anyone other than the
company, for our work, for this report, or for the conclusions we
have formed.
Ernst & Young LLP
London
31 July 2025
SIGNATURE
Pursuant
to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.
|
PEARSON
plc
|
|
|
Date: 01
August 2025
|
|
|
By: /s/
NATALIE WHITE
|
|
|
|
------------------------------------
|
|
Natalie
White
|
|
Deputy
Company Secretary
|