Year ended | Year ended | ||
2024 | 2023 | ||
Notes | £m | £m | |
Revenue | 3 | ||
Trading profit | |||
Share of joint venture profit | 15 | ||
Operating profit (1) | 5 | ||
Finance income | 7 | ||
Finance costs | 8 | ( | ( |
Corporate undertakings | 9 | ( | ( |
Profit before tax (2) | |||
Tax (charge)/credit | 10 | ( | |
Profit for the period | |||
Attributable to: | |||
Equity holders of the parent | |||
Earnings per share | |||
Basic (3) | 12 | ||
Diluted (4) | 12 | ||
(1) Adjusted operating profit | 9 | ||
(2) Adjusted profit before tax | 9 | ||
(3) Adjusted earnings per share | 12 | ||
(4) Adjusted and diluted earnings per share | 12 |
Year ended | Year ended | ||
2024 | 2023 | ||
Notes | £m | £m | |
Profit for the period | |||
Other comprehensive income: | |||
Items that may be reclassified subsequently to profit or loss: | |||
(Losses)/gains on foreign exchange contracts – cash flow hedges during the period | ( | ||
Reclassification adjustments for (gains)/losses included in profit | ( | ||
(Losses)/gains on foreign exchange contracts – cash flow hedges | 27 | ( | |
Exchange differences on translation of overseas operations | 27 | ( | |
Tax relating to items that may be reclassified | 10 | ( | |
Items that will not be reclassified subsequently to profit or loss: | ( | ||
Actuarial losses on defined benefit pension schemes | 33 | ( | ( |
Tax relating to items that will not be reclassified | 10 | ||
( | ( | ||
Other comprehensive income for the period, net of tax | ( | ( | |
Total comprehensive income for the period | |||
Attributable to: | |||
Equity holders of the parent |
Year ended | Year ended | ||
2024 | 2023 | ||
Notes | £m | £m | |
Non-current assets | |||
Goodwill | 13 | ||
Other intangible assets | 14 | ||
Investment in joint venture | 15 | ||
Property, plant and equipment | 16 | ||
Deferred tax assets | 21 | ||
Retirement benefits | 33 | ||
Trade and other receivables | 18 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 17 | ||
Current tax receivables | 21 | ||
Trade and other receivables | 18 | ||
Cash and bank balances | 31c | ||
Total current assets | |||
Total assets | |||
Current liabilities | |||
Trade and other payables | 23 | ||
Current tax liabilities | 21 | ||
Lease liabilities | 22, 31c | ||
Bank overdrafts and loans | 19 | ||
Provisions | 24 | ||
Contingent consideration | 30 | ||
Total current liabilities | |||
Non-current liabilities | |||
Bank and other loans | 19 | ||
Retirement benefits | 33 | ||
Deferred tax liabilities | 21 | ||
Lease liabilities | 22, 31c | ||
Provisions | 24 | ||
Contingent consideration | 30 | ||
Others | 23 | ||
Total non-current liabilities | |||
Total liabilities | |||
Net assets | |||
Equity | |||
Issued share capital | 25 | ||
Share premium account | 25 | ||
Equity reserve | 26 | ||
Hedging and translation reserve | 27 | ||
Retained earnings | 28 | ||
Own shares | 29 | ( | ( |
Equity attributable to equity holders of the parent | |||
Total equity |
All equity is attributable to equity holders of the parent | |||||||||
Issued | Share | ||||||||
share | premium | Equity | Hedging | Translation | Retained | Own | Total | ||
capital | account | reserve | reserve | reserve | earnings | shares | equity | ||
Notes | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2023 | ( | ( | |||||||
Profit for the year 2023 | |||||||||
Gains on foreign exchange contracts – | |||||||||
cash flow hedges | 27 | ||||||||
Exchange differences on translation | |||||||||
of overseas operations | 27 | ( | ( | ||||||
Actuarial losses on defined benefit pension schemes | 33 | ( | ( | ||||||
Tax relating to components of other comprehensive income | 10 | ( | ( | ||||||
Total comprehensive income/(expense) | |||||||||
for the period | ( | ||||||||
Share-based payment charge | 32 | ||||||||
Tax relating to share-based payments | 10 | ||||||||
Purchase of shares held by employee benefit trust | 29 | ( | ( | ||||||
Use of shares held by employee benefit trust | 29 | ( | |||||||
Transfer to retained earnings | 28 | ( | |||||||
Dividends paid | 11 | ( | ( | ||||||
Balance at 31 December 2023 | ( | ( | |||||||
Profit for the year 2024 | |||||||||
Gain on foreign exchange contracts – | |||||||||
cash flow hedges | 27 | ( | ( | ||||||
Exchange differences on translation | |||||||||
of overseas operations | 27 | ||||||||
Actuarial losses on defined benefit pension schemes | 33 | ( | ( | ||||||
Tax relating to components of other comprehensive income | 10 | ||||||||
Total comprehensive income/(expense) | |||||||||
for the period | ( | ||||||||
Share-based payment charge | 32 | ||||||||
Tax relating to share-based payments | 10 | ( | ( | ||||||
Purchase of shares held by employee benefit trust net | |||||||||
of repayments | 29 | ( | ( | ||||||
Use of shares held by employee benefit trust | 29 | ( | |||||||
Transfer to retained earnings | 28 | ( | |||||||
Dividends paid | 11 | ( | ( | ||||||
Balance at 31 December 2024 | ( | ( |
Year ended | Year ended | ||
2024 | 2023 | ||
Notes | £m | £m | |
Net cash from operating activities | 31a | ||
Investing activities | |||
Interest received | |||
Proceeds on disposal of property, plant and equipment | |||
Purchases of property, plant and equipment | 16 | ( | ( |
Purchases of intangible assets | 14 | ( | ( |
Dividend from joint venture | 15 | ||
Acquisition of Spencer | 30 | ( | ( |
Net cash used in investing activities | ( | ( | |
Financing activities | |||
Dividends paid | 11 | ( | ( |
New loans | |||
Repayment of borrowings | ( | ( | |
Purchase of shares held by employee benefit trust | ( | ( | |
Repayments from employee benefit trust | |||
Repayment of lease liabilities | ( | ( | |
Net cash (used)/generated in financing activities | ( | ||
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at beginning of period | |||
Effect of foreign exchange rate changes | ( | ( | |
Cash and cash equivalents at end of period | 31c |
Average | Average | Year-end | Year-end | |
rates | rates | rates | rates | |
2024 | 2023 | 2024 | 2023 | |
US Dollar | 1.28 | 1.24 | 1.25 | 1.27 |
Freehold land | Nil |
Freehold buildings | 2% |
Right-of-use land | on the same basis as owned assets or, |
and buildings | where shorter, over the lease term |
Leasehold building | on the same basis as owned assets or, |
improvements | where shorter, over the lease term |
Plant and equipment | 5%–33% |
Right-of-use plant and | on the same basis as owned assets or, |
equipment | where shorter, over the lease term |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Civil Aerospace | 447.7 | 410.5 |
Defence | 130.6 | 132.6 |
Other | 82.5 | 73.4 |
Aerospace | 660.8 | 616.5 |
Land Vehicle | 187.6 | 201.7 |
Power & Energy | 130.1 | 146.3 |
Flexonics | 317.7 | 348.0 |
Eliminations | (1.4) | (1.0) |
Total revenue | 977.1 | 963.5 |
Eliminations/ | Eliminations/ | ||||||||
central | central | ||||||||
Aerospace | Flexonics | costs | Total | Aerospace | Flexonics | costs | Total | ||
Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | ||
2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | ||
Notes | £m | £m | £m | £m | £m | £m | £m | £m | |
External revenue | 659.7 | 317.4 | – | 977.1 | 615.7 | 347.8 | – | 963.5 | |
Inter-segment revenue | 1.1 | 0.3 | (1.4) | – | 0.8 | 0.2 | (1.0) | – | |
Total revenue | 660.8 | 317.7 | (1.4) | 977.1 | 616.5 | 348.0 | (1.0) | 963.5 | |
Adjusted trading profit | 30.4 | 35.1 | (20.3) | 45.2 | 27.0 | 37.5 | (19.7) | 44.8 | |
Share of joint venture profit | – | 1.3 | – | 1.3 | – | 1.0 | – | 1.0 | |
Adjusted operating profit | 30.4 | 36.4 | (20.3) | 46.5 | 27.0 | 38.5 | (19.7) | 45.8 | |
Amortisation of intangible assets | |||||||||
from acquisitions | 9 | (1.6) | – | – | (1.6) | (2.2) | – | – | (2.2) |
Site relocation costs | 9 | (3.0) | (0.5) | – | (3.5) | – | (0.1) | – | (0.1) |
US class action lawsuit | 9 | (1.1) | – | – | (1.1) | – | – | – | – |
Net restructuring costs | 9 | – | – | – | – | (3.6) | (2.0) | – | (5.6) |
Operating profit | 24.7 | 35.9 | (20.3) | 40.3 | 21.2 | 36.4 | (19.7) | 37.9 | |
Finance income | 10.6 | 10.1 | |||||||
Finance costs | (21.9) | (20.5) | |||||||
Corporate undertakings | 9 | (1.2) | (4.7) | ||||||
Profit before tax | 27.8 | 22.8 | |||||||
Tax | (1.9) | 8.3 | |||||||
Profit after tax | 25.9 | 31.1 |
Year ended | Year ended | |
2024 | 2023 | |
Assets | £m | £m |
Aerospace | 679.6 | 646.5 |
Flexonics | 213.0 | 215.4 |
Segment assets for reportable segments | 892.6 | 861.9 |
Unallocated | ||
Central | 3.7 | 4.0 |
Cash | 45.5 | 47.6 |
Deferred and current tax | 30.3 | 23.0 |
Retirement benefits | 43.5 | 48.5 |
Others | 0.2 | 0.3 |
Total assets per Consolidated Balance Sheet | 1,015.8 | 985.3 |
Year ended | Year ended | |
2024 | 2023 | |
Liabilities | £m | £m |
Aerospace | 202.8 | 183.1 |
Flexonics | 77.7 | 79.9 |
Segment liabilities for reportable segments | 280.5 | 263.0 |
Unallocated | ||
Central | 17.3 | 22.2 |
Debt | 198.9 | 179.6 |
Deferred and current tax | 16.2 | 17.0 |
Retirement benefits | 6.8 | 8.0 |
Contingent consideration | 16.5 | 29.0 |
Others | 9.7 | 9.4 |
Total liabilities per Consolidated Balance Sheet | 545.9 | 528.2 |
Additions to | Additions to | Depreciation | Depreciation | |
non-current | non-current | and | and | |
assets | assets | amortisation | amortisation | |
Year ended | Year ended | Year ended | Year ended | |
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Aerospace | 25.3 | 24.4 | 37.1 | 38.2 |
Flexonics | 20.9 | 12.6 | 12.9 | 13.0 |
Sub total | 46.2 | 37.0 | 50.0 | 51.2 |
Central | 0.7 | 0.9 | 0.6 | 0.5 |
Total | 46.9 | 37.9 | 50.6 | 51.7 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Aerospace – Structures | 271.7 | 253.0 |
Aerospace – Fluid Systems | 388.0 | 362.7 |
Aerospace total | 659.7 | 615.7 |
Land vehicle | 187.6 | 201.7 |
Power & Energy | 129.8 | 146.1 |
Flexonics total | 317.4 | 347.8 |
Group total | 977.1 | 963.5 |
Segment | Segment | |||
Sales | Sales | non-current | non-current | |
revenue | revenue | assets | assets | |
Year ended | Year ended | Year ended | Year ended | |
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
USA | 46 5.1 | 459.6 | 274.1 | 273.3 |
UK | 166.7 | 156.8 | 155.8 | 157.1 |
Rest of the World | 345.3 | 347.1 | 136.9 | 135.1 |
Sub total | 977.1 | 963.5 | 566.8 | 565.5 |
Unallocated amounts | – | – | 27.5 | 20.7 |
Total | 977.1 | 963.5 | 594.3 | 586.2 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Revenue | 977.1 | 963.5 |
Cost of sales | (803.4) | (789.5) |
Gross profit | 173.7 | 174.0 |
Distribution costs | (7.1) | (6.9) |
Administrative expenses | (127.6) | (130.4) |
Profit on sale of fixed assets | – | 0.2 |
Share of joint venture profit | 1.3 | 1.0 |
Operating profit | 40.3 | 37.9 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Net foreign exchange losses | 0.1 | 0.4 |
Research and design costs | 20.0 | 20.0 |
Depreciation of property, plant and equipment | 47.3 | 48.0 |
Amortisation of intangible assets included in administration expenses | 3.3 | 3.7 |
Cost of inventories recognised as expense | 803.4 | 789.5 |
Provision for loss allowance against receivables | 2.0 | 0.4 |
Restructuring: provision charge for impairment of property, plant and equipment and inventories | – | 3.2 |
Restructuring: staff and other costs | – | 2.4 |
Site relocation costs | 3.5 | – |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Fees payable to the Company’s Auditor and their associates for the audit of the Company’s annual accounts | 0.6 | 0.6 |
Fees payable to the Company’s Auditor and their associates for other services to the Group – The audit of the Company’s subsidiaries | 1.8 | 1.7 |
Total audit fees | 2.4 | 2.3 |
Year ended | Year ended | |
2024 | 2023 | |
Number | Number | |
Production | 5,885 | 5,743 |
Distribution | 94 | 85 |
Sales | 278 | 260 |
Administration | 561 | 539 |
Total | 6,818 | 6,627 |
Year ended | Year ended | ||
2024 | 2023 | ||
Notes | £m | £m | |
Their aggregate remuneration comprised: | |||
Wages and salaries | 272.3 | 261.3 | |
Social security costs | 34.7 | 31.8 | |
Termination benefits | – | 0.7 | |
Other pension costs – defined contribution | 33a | 11.5 | 10.2 |
Other pension costs – defined benefit | 33e | 0.7 | 0.5 |
Share-based payments | 32 | 4.5 | 4.1 |
Aggregate remuneration | 323.7 | 308.6 |
Year ended | Year ended | ||
2024 | 2023 | ||
Notes | £m | £m | |
Interest on bank deposits and other finance income | 6.4 | 4.5 | |
Net finance income on retirement benefits | 33e | 2.0 | 2.1 |
Interest unwind on uncertain tax positions | 10 | – | 3.5 |
Change in fair value on acquisition consideration | 9, 30 | 2.2 | – |
Total income | 10.6 | 10.1 |
Year ended | Year ended | ||
2024 | 2023 | ||
Notes | £m | £m | |
Interest on bank overdrafts and loans | 12.2 | 9.8 | |
Interest on other loans and other finance costs | 6.3 | 4.9 | |
Interest on lease liabilities | 3.4 | 2.9 | |
Change in fair value on acquisition consideration | 9, 30 | – | 2.9 |
Total finance costs | 21.9 | 20.5 |
Year ended | Year ended | |||
2024 | 2023 | |||
£m | £m | £m | £m | |
Operating profit | 40.3 | 37.9 | ||
Amortisation of intangible assets from acquisitions | 1.6 | 2.2 | ||
Site relocation costs | 3.5 | 0.1 | ||
US class action lawsuit | 1.1 | – | ||
Net restructuring costs | – | 5.6 | ||
Adjusted operating profit | 46.5 | 45.8 | ||
Profit before tax | 27.8 | 22.8 | ||
Adjustments to profit before tax as above Corporate undertakings | 1.2 | 6.2 | 4.7 | 7.9 |
Corporate undertakings – change in fair value on acquisition consideration | (2.2) | 2.9 | ||
Total Corporate undertakings | (1.0) | 7.6 | ||
Adjusted profit before tax | 33.0 | 38.3 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Current tax: | ||
Current year | 8.4 | 10.7 |
Adjustments in respect of prior periods – Americas uncertain tax positions | – | (7.0) |
Adjustments in respect of prior periods – other | (2.6) | (4.3) |
Deferred tax (Note 21) | 5.8 | (0.6) |
Current year | (5.0) | (5.8) |
Adjustments in respect of prior periods | 1.1 | (1.9) |
(3.9) | (7.7) | |
Total tax charge/(credit) | 1.9 | (8.3) |
Year ended | Year ended | Year ended | Year ended | ||
2024 | 2024 | 2023 | 2023 | ||
£m | % | £m | % | ||
Profit before tax | 27.8 | 22.8 | |||
Expected tax charge at the UK standard corporation tax rate 25%/23.5% | 7.0 | 5.4 | |||
Effect of different statutory rates in overseas jurisdictions | a | (1.3) | (0.4) | ||
Tax incentives and credits | b | (1.3) | (1.9) | ||
Tax losses not recognised | c | (2.2) | (0.3) | ||
Impact of share options | d | (0.6) | (0.1) | ||
Effect of difference in treatment of financing activities between jurisdictions | e | – | (0.1) | ||
Non-deductible expenses and other permanent differences | f | 1.5 | 1.9 | ||
Effect of changes in UK tax rate on deferred tax items | g | – | 0.2 | ||
Withholding taxes | h | 0.2 | 0.2 | ||
Adjustments in respect of prior periods – Americas uncertain tax positions | i | – | (7.0) | ||
Adjustments in respect of prior periods – other current tax items | j | (2.6) | (4.3) | ||
Adjustments in respect of prior periods – deferred tax items | k | 1.1 | (1.9) | ||
Pillar 2 Top up Tax | l | 0.1 | – | ||
Tax charge/(credit) and effective tax rate for the year | 1.9 | 6.8% | (8.3) | (36.4%) |
2024 | 2023 | |
£m | £m | |
Deferred tax: | ||
Items that will not be reclassified subsequently to profit and loss: | ||
Tax on actuarial items | 1.1 | 0.5 |
Effect of change in UK tax rate | – | 0.1 |
Items that may be reclassified subsequently to profit or loss: | ||
Tax on foreign exchange contracts – cash flow hedges | 0.8 | (0.9) |
Total tax credit/(charge) recognised directly in other comprehensive income | 1.9 | (0.3) |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Deferred tax: | ||
Excess tax deductions related to share-based payments in exercised options | (0.8) | 0.9 |
Total tax (charge)/credit recognised directly in equity | (0.8) | 0.9 |
Deferred tax (Note 21) | 1.1 | 0.6 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Amounts recognised as distributions to equity holders in the period: | ||
Final dividend for the year ended 31 December 2023 of 1.70p per share (2022 – 1.00p) | 7.0 | 4.1 |
Interim dividend for the year ended 31 December 2024 of 0.75p per share (2023 – 0.60p) | 3.1 | 2.5 |
10.1 | 6.6 | |
Proposed final dividend for the year ended 31 December 2024 of | 6.8 | 7.0 |
Year ended | Year ended | |
2024 | 2023 | |
Number of shares | Million | Million |
Weighted average number of ordinary shares for the purposes of basic earnings per share | 414.3 | 413.3 |
Effect of dilutive potential ordinary shares: | ||
Share options | 9.2 | 11.7 |
Weighted average number of ordinary shares for the purposes of diluted earnings per share | 423.5 | 425.0 |
Year ended 2024 | Year ended 2023 | ||||
Earnings | EPS | Earnings | EPS | ||
Earnings and earnings per share | Notes | £m | pence | £m | pence |
Profit for the period | 25.9 | 6.25 | 31.1 | 7.52 | |
Adjust: | |||||
Amortisation of intangible assets from acquisitions net of tax credit of £0.4m | |||||
(2023 – £0.6m credit) | 1.2 | 0.29 | 1.6 | 0.39 | |
Site relocation costs net of tax credit of £1.0m (2023 – £0.1m credit) | 9 | 2.5 | 0.60 | – | – |
US class action lawsuit net of tax credit of £0.3m (2023 – £nil) | 9 | 0.8 | 0.20 | – | – |
Net restructuring costs net of tax of £nil (2023 – £1.5m credit) | 9 | – | – | 4.1 | 0.99 |
Corporate undertakings net of tax charge of £0.3m (2023 – £1.9m credit) | (0.7) | (0.17) | 5.7 | 1.38 | |
Adjusted earnings after tax | 29.7 | 7.17 | 42.5 | 10.28 | |
Earnings per share | |||||
– basic | 6.25p | 7.52p | |||
– diluted | 6.12p | 7.32p | |||
– adjusted | 7.17p | 10.28p | |||
– adjusted and diluted | 7.01p | 10.00p |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Cost | ||
At 1 January | 353.0 | 360.4 |
Exchange differences | 2.5 | (7.4) |
At 31 December | 355.5 | 353.0 |
Accumulated impairment losses | ||
At 1 January | 159.7 | 160.7 |
Exchange differences | 0.4 | (1.0) |
At 31 December | 160.1 | 159.7 |
Carrying amount at 31 December | 195.4 | 193.3 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Aerospace | 140.6 | 139.0 |
Flexonics | 54.8 | 54.3 |
Total | 195.4 | 193.3 |
Computer | ||||||
software | ||||||
Intangible assets from acquisitions | and others | Total | ||||
Qualified | Customer | Fully | ||||
parts list | relationships | amortised | Total | |||
Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
2024 | 2024 | 2024 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | £m | £m | |
Cost | ||||||
At 1 January | 22.8 | 6.2 | 122.4 | 151.4 | 26.4 | 177.8 |
Additions | – | – | – | – | 1.7 | 1.7 |
Disposals | – | – | – | – | (0.2) | (0.2) |
Reclassification | – | – | – | – | – | – |
Exchange differences | 0.4 | 0.1 | – | 0.5 | 0.3 | 0.8 |
At 31 December | 23.2 | 6.3 | 122.4 | 151.9 | 28.2 | 180.1 |
Amortisation | ||||||
At 1 January | 1.4 | 0.4 | 122.4 | 124.2 | 20.5 | 144.7 |
Charge for the year | 1.2 | 0.4 | – | 1.6 | 1.7 | 3.3 |
Disposals | – | – | – | – | (0.2) | (0.2) |
Reclassification | – | – | – | – | – | – |
Exchange differences | 0.1 | – | – | 0.1 | 0.1 | 0.2 |
At 31 December | 2.7 | 0.8 | 122.4 | 125.9 | 22.1 | 148.0 |
Carrying amount at 31 December | 20.5 | 5.5 | – | 26.0 | 6.1 | 32.1 |
Computer | |||||||
software | |||||||
Intangible assets from acquisitions | Total | and others | Total | ||||
Qualified | Customer | Order | Fully | ||||
parts list | relationships | backlog | amortised | ||||
Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
2023 | 2023 | 2023 | 2023 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | £m | £m | £m | |
Cost | |||||||
At 1 January | 24.0 | 6.5 | 0.5 | 126.3 | 157.3 | 25.3 | 182.6 |
Additions | – | – | – | – | – | 2.2 | 2.2 |
Disposals | – | – | – | – | – | (0.1) | (0.1) |
Reclassification | – | – | (0.5) | 0.5 | – | – | – |
Exchange differences | (1.2) | (0.3) | – | (4.4) | (5.9) | (1.0) | (6.9) |
At 31 December | 22.8 | 6.2 | – | 122.4 | 151.4 | 26.4 | 177.8 |
Amortisation | |||||||
At 1 January | 0.2 | – | – | 126.3 | 126.5 | 19.9 | 146.4 |
Charge for the year | 1.3 | 0.4 | 0.5 | – | 2.2 | 1.5 | 3.7 |
Disposals | – | – | – | – | – | (0.1) | (0.1) |
Reclassification | – | – | (0.5) | 0.5 | – | – | – |
Exchange differences | (0.1) | – | – | (4.4) | (4.5) | (0.8) | (5.3) |
At 31 December | 1.4 | 0.4 | – | 122.4 | 124.2 | 20.5 | 144.7 |
Carrying amount at 31 December | 21.4 | 5.8 | – | – | 27.2 | 5.9 | 33.1 |
2024 | 2023 | |
£m | £m | |
Revenue | 10.9 | 10.1 |
Expenses | (8.3) | (8.0) |
Profit | 2.6 | 2.1 |
Total assets | 9.3 | 13.1 |
Total liabilities | (2.6) | (2.6) |
Net assets | 6.7 | 10.5 |
Group’s share of profit | 1.3 | 1.0 |
Group’s share of net assets | 3.3 | 5.1 |
Leasehold | Right-of- | Right-of- | Leasehold | Right-of- | Right-of- | |||||||
Freehold | building | Plant | use | use | Freehold | building | Plant | use | use | |||
land and | improve- | and | Land and | Plant and | land and | improve- | and | Land and | Plant and | |||
buildings | ments | equipment | Buildings | equipment | Total | buildings | ments | equipment | Buildings | equipment | Total | |
Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Cost or valuation | ||||||||||||
At 1 January | 110.7 | 8.2 | 563.9 | 98.3 | 8.7 | 789.8 | 113.0 | 8.3 | 570.2 | 99.1 | 9.3 | 799.9 |
Additions | 1.4 | 1.1 | 39.0 | 1.6 | 2.1 | 45.2 | 2.0 | 0.4 | 31.3 | – | 1.9 | 35.6 |
Lease | ||||||||||||
modifications | – | – | – | 9.2 | – | 9.2 | – | – | – | 5.6 | 0.4 | 6.0 |
Exchange | ||||||||||||
differences | (0.1) | 0.1 | 4.6 | 1.8 | – | 6.4 | (4.5) | (0.3) | (25.9) | (5.2) | (0.3) | (36.2) |
Disposals | (0.1) | – | (9.2) | – | (0.4) | (9.7) | – | (0.2) | (8.4) | (1.3) | (2.6) | (12.5) |
Reclassification | (0.3) | 0.3 | – | 0.9 | (0.9) | – | 0.2 | – | (1.1) | 0.1 | – | (0.8) |
Restructuring | ||||||||||||
disposal | – | – | – | – | – | – | – | – | (2.2) | – | – | (2.2) |
At 31 December | 111.6 | 9.7 | 598.3 | 111.8 | 9.5 | 840.9 | 110.7 | 8.2 | 563.9 | 98.3 | 8.7 | 789.8 |
Accumulated | ||||||||||||
depreciation | ||||||||||||
and impairment | ||||||||||||
At 1 January | 41.4 | 5.3 | 415.8 | 39.3 | 3.3 | 505.1 | 40.6 | 5.4 | 409.1 | 32.9 | 4.7 | 492.7 |
Charge for the year | 1.9 | 0.4 | 34.0 | 9.2 | 1.8 | 47.3 | 2.4 | 0.3 | 34.8 | 9.0 | 1.5 | 48.0 |
Lease | ||||||||||||
modifications | – | – | – | 0.1 | – | 0.1 | – | – | – | – | – | – |
Exchange | ||||||||||||
differences | (0.1) | 0.1 | 3.4 | 0.6 | – | 4.0 | (1.7) | (0.2) | (18.6) | (1.6) | (0.1) | (22.2) |
Eliminated on disposals | (0.1) | – | (9.1) | – | (0.4) | (9.6) | – | (0.2) | (7.9) | (1.3) | (2.6) | (12.0) |
Reclassification | – | – | – | 0.5 | (0.5) | – | 0.1 | – | (0.6) | 0.3 | (0.2) | (0.4) |
Impairment/ | ||||||||||||
restructuring | ||||||||||||
disposal | – | – | – | 1.9 | – | 1.9 | – | – | (1.0) | – | – | (1.0) |
At 31 December | 43.1 | 5.8 | 444.1 | 51.6 | 4.2 | 548.8 | 41.4 | 5.3 | 415.8 | 39.3 | 3.3 | 505.1 |
Carrying amount | ||||||||||||
at 31 December | 68.5 | 3.9 | 154.2 | 60.2 | 5.3 | 292.1 | 69.3 | 2.9 | 14 8.1 | 59.0 | 5.4 | 284.7 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Raw materials | 98.4 | 86.5 |
Work-in-progress | 97.1 | 84.6 |
Finished goods | 40.5 | 36.4 |
Total | 236.0 | 207.5 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Non-current assets | ||
Foreign exchange contracts | 0.2 | 0.6 |
Other receivables | 0.2 | 0.2 |
0.4 | 0.8 | |
Current assets | ||
Trade receivables | 119.2 | 124.9 |
Value added tax | 4.0 | 3.4 |
Foreign exchange contracts | 1.0 | 2.0 |
Prepayments | 13.0 | 11.2 |
Other receivables | – | 0.2 |
137.2 | 141.7 | |
Total trade and other receivables | 137.6 | 142.5 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Movements in loss allowance: | ||
At 1 January | 2.3 | 3.3 |
Provision for impairment | 2.0 | 0.4 |
Amounts written off as uncollectible | (0.4) | (0.7) |
Amounts recovered | (0.4) | (0.6) |
Exchange differences | – | (0.1) |
At 31 December | 3.5 | 2.3 |
Ageing analysis of past due, net of loss allowance: | ||
Up to 30 days past due | 12.1 | 13.2 |
31 to 60 days past due | 2.1 | 3.5 |
61 to 90 days past due | 1.3 | 1.9 |
91 to 180 days past due | 1.5 | 1.7 |
Total past due, net of loss allowance | 17.0 | 20.3 |
Not past due | 102.2 | 104.6 |
Total current trade receivables | 119.2 | 124.9 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Bank overdrafts | – | 1.8 |
Bank loans | 37.0 | 55.9 |
Other loans | 161.9 | 121.9 |
198.9 | 179.6 | |
The borrowings are repayable as follows: | ||
On demand or within one year | 75.0 | 1.8 |
In the second year | 9.5 | 78.0 |
In the third to fifth years inclusive | 74.5 | 99.8 |
After five years | 39.9 | – |
198.9 | 179.6 | |
Less: amount due for settlement within 12 months (shown under current liabilities) | (75.0) | (1.8) |
Amount due for settlement after 12 months | 123.9 | 177.8 |
Pound | US | ||||
Sterling | Euros | Dollars | Others | Total | |
31 December 2024 | £m | £m | £m | £m | £m |
Bank loans | 21.1 | – | 15.9 | – | 37.0 |
Other loans | 27.0 | 23.1 | 111.8 | – | 161.9 |
48.1 | 23.1 | 127.7 | – | 198.9 |
Pound | US | ||||
Sterling | Euros | Dollars | Others | Total | |
Sunday, 31 December 2023 | £m | £m | £m | £m | £m |
Bank overdrafts | – | 0.8 | – | 1.0 | 1.8 |
Bank loans | 15.9 | – | 40.0 | – | 55.9 |
Other loans | 27.0 | 24.2 | 70.7 | – | 121.9 |
42.9 | 25.0 | 110.7 | 1.0 | 179.6 |
Year ended | Year ended | |
2024 | 2023 | |
% | % | |
Bank loans and overdrafts | 6.81 | 6.42 |
Other loans | 3.61 | 3.09 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Bank loans and overdrafts | 37.0 | 57.7 |
Other loans | 159.1 | 115.5 |
19 6.1 | 173.2 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Carrying value of financial assets: | ||
Cash and cash equivalents | 45.5 | 47.6 |
Trade receivables | 119.2 | 124.9 |
Other receivables | 0.2 | 0.4 |
Financial assets at amortised cost | 164.9 | 172.9 |
Foreign exchange contracts – cash flow hedges | 1.1 | 2.5 |
Foreign exchange contracts – held for trading | 0.1 | 0.1 |
Total financial assets | 16 6.1 | 175.5 |
Carrying value of financial liabilities: | ||
Bank overdrafts and loans | 198.9 | 179.6 |
Lease liabilities | 76.2 | 71.8 |
Trade payables | 107.4 | 102.1 |
Other payables | 65.8 | 67.8 |
Financial liabilities at amortised cost | 448.3 | 421.3 |
Contingent consideration – fair value through profit or loss | 16.5 | 29.0 |
Foreign exchange contracts – cash flow hedges | 5.7 | 4.1 |
Foreign exchange contracts – held for trading | 0.1 | 0.1 |
Total financial liabilities | 470.6 | 454.5 |
Undiscounted contractual maturity of financial liabilities at amortised cost: | ||
Amounts payable: | ||
On demand or within one year | 270.0 | 191.8 |
In the second to fifth years inclusive | 141.2 | 234.5 |
After five years | 90.2 | 46.7 |
501.4 | 473.0 | |
Less: future finance charges | (53.1) | (51.7) |
Financial liabilities at amortised cost | 448.3 | 421.3 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Notional amounts: | ||
Foreign exchange contracts – cash flow hedges | 157.1 | 157.2 |
Foreign exchange contracts – held for trading | 8.0 | 7.0 |
Total | 165.1 | 164.2 |
Less: amounts maturing within 12 months | (115.5) | (111.4) |
Amounts maturing after 12 months | 49.6 | 52.8 |
Contractual maturity: | ||
Cash flow hedges balances due within one year: | ||
Outflow | (108.8) | (105.6) |
Inflow | 106.3 | 105.8 |
Cash flow hedges balances due between one and two years: | ||
Outflow | (21.8) | (23.8) |
Inflow | 20.5 | 23.0 |
Cash flow hedges balances due between two and five years: | ||
Outflow | (29.7) | (30.9) |
Inflow | 29.3 | 30.0 |
Held for trading balances due within one year: | ||
Outflow | (8.0) | (6.9) |
Inflow | 8.0 | 6.9 |
Fair values: | ||
Foreign exchange contracts – cash flow hedges | (4.6) | (1.6) |
Foreign exchange contracts – held for trading | – | – |
Total liability | (4.6) | (1.6) |
Level 1 | Level 2 | Level 3 | Total | |
31 December 2024 | £m | £m | £m | £m |
Assets | ||||
Foreign exchange contracts – cash flow hedges | – | 1.1 | – | 1.1 |
Foreign exchange contracts – held for trading | – | 0.1 | – | 0.1 |
Total assets | – | 1.2 | – | 1.2 |
Liabilities | ||||
Contingent consideration – fair value through profit or loss | – | – | 16.5 | 16.5 |
Foreign exchange contracts – cash flow hedges | – | 5.7 | – | 5.7 |
Foreign exchange contracts – held for trading | – | 0.1 | – | 0.1 |
Total liabilities | – | 5.8 | 16.5 | 22.3 |
Level 1 | Level 2 | Level 3 | Total | |
31 December 2023 | £m | £m | £m | £m |
Assets | ||||
Foreign exchange contracts – cash flow hedges | – | 2.5 | – | 2.5 |
Foreign exchange contracts – held for trading | – | 0.1 | – | 0.1 |
Total assets | – | 2.6 | – | 2.6 |
Liabilities | ||||
Contingent consideration – fair value through profit or loss | – | – | 29.0 | 29.0 |
Foreign exchange contracts – cash flow hedges | – | 4.1 | – | 4.1 |
Foreign exchange contracts – held for trading | – | 0.1 | – | 0.1 |
Total liabilities | – | 4.2 | 29.0 | 33.2 |
Accelerated | Unrealised | Goodwill and | Other | |||||
tax | FX | intangible | Retirement | R&D | Tax | temporary | ||
depreciation | gains | amortisation | benefits | tax credits | losses | differences | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | (17.5) | 1.1 | (7.7) | (10.2) | 2.7 | 4.2 | 33.6 | 6.2 |
(Charge)/credit to Consolidated | ||||||||
Income Statement | (2.3) | 0.1 | (0.7) | (0.4) | (1.9) | (0.7) | 13.6 | 7.7 |
(Charge)/credit to other comprehensive income | – | (0.9) | – | 0.6 | – | – | – | (0.3) |
Credit direct to equity | – | – | – | – | – | – | 0.9 | 0.9 |
Exchange differences | 1.1 | – | 0.4 | (0.1) | – | (0.1) | (2.1) | (0.8) |
At 1 January 2024 | (18.7) | 0.3 | (8.0) | (10.1) | 0.8 | 3.4 | 46.0 | 13.7 |
Reclassification | – | – | – | – | 10.0 | – | (10.0) | – |
(Charge)/credit to Consolidated | ||||||||
Income Statement | (0.8) | (0.5) | (0.7) | (0.8) | 5.7 | 0.7 | 0.3 | 3.9 |
Credit to other comprehensive income | – | 0.8 | – | 1.1 | – | – | – | 1.9 |
Charge direct to equity | – | – | – | – | – | – | (0.8) | (0.8) |
Exchange differences | (0.3) | 0.1 | (0.1) | 0.1 | 0.2 | – | 0.6 | 0.6 |
Asset/(liability) | ||||||||
at 31 December 2024 | (19.8) | 0.7 | (8.8) | (9.7) | 16.7 | 4.1 | 36.1 | 19.3 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Deferred tax assets | 27.5 | 20.7 |
Deferred tax liabilities | (8.2) | (7.0) |
19.3 | 13.7 |
Year ended | Year ended | |
2024 | 2023 | |
Undiscounted contractual maturity of lease liabilities: | £m | £m |
Amounts payable: | ||
On demand or within one year | 14.2 | 12.7 |
In the second to fifth years inclusive | 39.8 | 37.7 |
After five years | 49.0 | 46.7 |
103.0 | 97.1 | |
Less: future finance charges | (26.8) | (25.3) |
Lease liabilities | 76.2 | 71.8 |
Year ended | Year ended | |
2024 | 2023 | |
Amounts recognised in the Consolidated Income Statement: | £m | £m |
Interest on lease liabilities | 3.4 | 2.9 |
Expenses relating to short-term leases | – | 0.1 |
3.4 | 3.0 |
Year ended | Year ended | |
2024 | 2023 | |
Amounts recognised in the Consolidated Cash Flow Statement | £m | £m |
Cash outflow for leases | 13.4 | 13.1 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Current liabilities | ||
Trade payables | 107.4 | 102.1 |
Social security and PAYE | 4.8 | 5.2 |
Value added tax | 2.3 | 1.3 |
Foreign exchange contracts | 3.7 | 2.1 |
Accrued expenses | 78.7 | 77.7 |
Total trade and other payables | 196.9 | 188.4 |
Legal claims | ||||
and contractual | ||||
Warranty | Restructuring | matters | Total | |
£m | £m | £m | £m | |
At 1 January 2023 | 10.8 | 0.2 | 8.6 | 19.6 |
Additional provision in the year | 4.4 | 2.4 | 4.4 | 11.2 |
Reclassification | 4.8 | – | (4.8) | – |
Utilisation of provision | (1.3) | (2.1) | (0.1) | (3.5) |
Release of unused amounts | (0.3) | – | (0.9) | (1.2) |
Exchange differences | (0.5) | – | (0.1) | (0.6) |
At 1 January 2024 | 17.9 | 0.5 | 7.1 | 25.5 |
Additional provision in the year | 2.8 | – | 1.7 | 4.5 |
Utilisation of provision | (1.0) | (0.5) | (0.6) | (2.1) |
Release of unused amounts | (0.6) | – | (1.5) | (2.1) |
Exchange differences | 0.1 | – | – | 0.1 |
At 31 December 2024 | 19.2 | – | 6.7 | 25.9 |
Included in current liabilities | 4.8 | – | 6.5 | 11.3 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Balance at 1 January | 7.9 | 6.4 |
Transfer to retained earnings reserve | (4.6) | (2.6) |
Share-based payment charge | 4.5 | 4.1 |
Balance at 31 December | 7.8 | 7.9 |
Hedging | Translation | Hedging | Translation | |||
reserve | reserve | Total | reserve | reserve | Total | |
Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | £m | £m | |
Balance at 1 January | (36.1) | 73.4 | 37.3 | (38.8) | 90.3 | 51.5 |
Exchange differences on translation of overseas operations | – | 4.0 | 4.0 | – | (16.9) | (16.9) |
Change in fair value of hedging derivatives | (2.9) | – | (2.9) | 3.6 | – | 3.6 |
Tax on foreign exchange contracts – cash flow hedges | 0.8 | – | 0.8 | (0.9) | – | (0.9) |
Balance at 31 December | (38.2) | 77.4 | 39.2 | (36.1) | 73.4 | 37.3 |
Derivatives at | Derivatives at | Derivatives at | Derivatives at | |||
fair value | fair value | fair value | fair value | |||
through | through | through | through | |||
Hedging | Income | Hedging | Income | |||
Reserve | Statement | Total | Reserve | Statement | Total | |
Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | £m | £m | |
Balance at 1 January | (1.3) | (0.3) | (1.6) | (4.9) | (1.0) | (5.9) |
Fair value movement recognised in Hedging reserve | (2.8) | – | (2.8) | 2.7 | – | 2.7 |
Fair value movement recognised in Income Statement | – | (0.2) | (0.2) | – | 1.6 | 1.6 |
Fair value movement recognised in Hedging reserve | ||||||
and Income Statement | (0.1) | 0.1 | – | 0.9 | (0.9) | – |
Balance at 31 December | (4.2) | (0.4) | (4.6) | (1.3) | (0.3) | (1.6) |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Balance at 1 January | 368.0 | 346.5 |
Dividends paid | (10.1) | (6.6) |
Profit for the year | 25.9 | 31.1 |
Pension actuarial loss | (4.8) | (2.6) |
Transfer from equity reserve | 4.6 | 2.6 |
Transfer from own share reserve | (7.2) | (4.5) |
Tax on deductible temporary differences | 0.3 | 1.5 |
Balance at 31 December | 376.7 | 368.0 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Balance at 1 January | (12.8) | (11.7) |
Transfer to retained earnings reserve | 9.3 | 4.5 |
Purchase of new shares | (7.0) | (5.6) |
Balance at 31 December | (10.5) | (12.8) |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Balance at 1 January | 29.0 | 52.0 |
Cash paid net of working capital received/paid | (10.7) | (23.9) |
Change in fair value on acquisition consideration | (2.2) | 2.9 |
Effect of movements in exchange rates | 0.4 | (2.0) |
Balance at 31 December | 16.5 | 29.0 |
Amounts falling due within one year | 13.0 | 10.5 |
Amounts falling due after one year | 3.5 | 18.5 |
Contingent consideration at 31 December | 16.5 | 29.0 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Operating profit | 40.3 | 37.9 |
Adjustments for: | ||
Depreciation of property, plant and equipment | 47.3 | 48.0 |
Amortisation of intangible assets | 3.3 | 3.7 |
Profit on sale of fixed assets | – | (0.2) |
Share-based payment charges | 4.5 | 4.1 |
Pension contributions | (0.8) | (1.4) |
Pension service and running costs | 1.9 | 1.3 |
Corporate undertaking costs | (2.3) | (1.9) |
Share of joint venture | (1.3) | (1.0) |
Increase in inventories | (26.6) | (21.7) |
Decrease/(increase) in receivables | 4.0 | (20.4) |
Increase in payables and provisions | 5.1 | 16.8 |
Restructuring impairment of property, plant and equipment and software | – | 1.2 |
US pension settlement | – | (0.9) |
US class action lawsuit | 1.1 | – |
Site relocation costs | 1.9 | – |
Working capital and provisions currency movements | (0.4) | (1.3) |
Cash generated by operations | 78.0 | 64.2 |
Income taxes paid | (7.4) | (5.6) |
Interest paid | (21.2) | (17.2) |
Net cash from operating activities | 49.4 | 41.4 |
Year ended | Year ended | ||
2024 | 2023 | ||
Notes | £m | £m | |
Net cash from operating activities | 49.4 | 41.4 | |
Corporate undertaking costs | 9 | 2.3 | 1.9 |
Net restructuring cash paid | 0.5 | 2.1 | |
Site relocation costs | 1.6 | 0.1 | |
US pension settlement cash paid | – | 0.9 | |
Interest received | 6.6 | 4.3 | |
Proceeds on disposal of property, plant and equipment | 0.1 | 0.7 | |
Purchases of property, plant and equipment | (41.5) | (33.7) | |
Purchase of intangible assets | (1.7) | (2.2) | |
Free cash flow | 17.3 | 15.5 |
At | Net | Other | At | ||||
1 January | Cash | Non | Exchange | Lease | 31 December | ||
2024 | flow | Cash | movement | movements | 2024 | ||
Notes | £m | £m | £m | £m | £m | £m | |
Cash and bank balances | 47.6 | (1.4) | – | (0.7) | – | 45.5 | |
Overdrafts | (1.8) | 1.8 | – | – | – | – | |
Cash and cash equivalents | 45.8 | 0.4 | – | (0.7) | – | 45.5 | |
Debt due within one year | – | – | (75.0) | – | – | (75.0) | |
Debt due after one year | (177.8) | (20.2) | 75.0 | (0.9) | (123.9) | ||
Lease liabilities (1) | 22 | (71.8) | 10.0 | – | (1.5) | (12.9) | (76.2) |
Liabilities arising from financing activities | (249.6) | (10.2) | – | (2.4) | (12.9) | (275.1) | |
Total | (203.8) | (9.8) | – | (3.1) | (12.9) | (229.6) |
At | Net | Other | At | ||||
1 January | Cash | Non | Exchange | Lease | 31 December | ||
2023 | flow | Cash | movement | movements | 2023 | ||
Notes | £m | £m | £m | £m | £m | £m | |
Cash and bank balances | 43.2 | 5.5 | – | (1.1) | – | 47.6 | |
Overdrafts | (0.5) | (1.3) | – | – | – | (1.8) | |
Cash and cash equivalents | 42.7 | 4.2 | – | (1.1) | – | 45.8 | |
Debt due within one year | – | – | – | – | – | – | |
Debt due after one year | (143.2) | (39.9) | 5.3 | – | (177.8) | ||
Lease liabilities (2) | 22 | (78.4) | 10.2 | 4.3 | (7.9) | (71.8) | |
Liabilities arising from financing activities | (221.6) | (29.7) | – | 9.6 | (7.9) | (249.6) | |
Total | (178.9) | (25.5) | – | 8.5 | (7.9) | (203.8) |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Cash and cash equivalents comprise: | ||
Cash and bank balances | 45.5 | 47.6 |
Overdrafts | – | (1.8) |
Total | 45.5 | 45.8 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Inventories | 236.0 | 207.5 |
Trade and other receivables | 137.2 | 141.7 |
Trade and other payables | (196.9) | (188.4) |
Working capital, including derivatives | 176.3 | 160.8 |
Items excluded: | ||
Foreign exchange contracts | 2.7 | 0.1 |
Total | 179.0 | 160.9 |
Year ended | Year ended | |
2024 | 2023 | |
£m | £m | |
Increase in inventories | (26.6) | (21.7) |
Decrease/(increase) in receivables | 4.0 | (20.4) |
Increase in payables and provisions | 5.1 | 16.8 |
Working capital and provisions movement, excluding currency effects | (17.5) | (25.3) |
Items excluded: | ||
Increase in restructuring related inventory impairment | – | (2.0) |
Decrease/(increase) in net restructuring provision and other receivables | 0.5 | (0.3) |
Total | (17.0) | (27.6) |
Year ended | Year ended | |
2024 | 2023 | |
Number of | Number of | |
shares | shares | |
Outstanding at 1 January | 13,137,108 | 11,038,212 |
Granted | 4,293,831 | 5,159,842 |
Exercised | (2,569,383) | – |
Forfeited | (1,522,688) | (3,060,946) |
Outstanding at 31 December | 13,338,868 | 13,137,108 |
Year ended | Year ended | ||
2024 | 2023 | ||
Number of | Number of | ||
shares | shares | ||
Outstanding at 1 January | 3,135,225 | 2,542,363 | |
Granted | 944,861 | 1,250,446 | |
Exercised | (686,403) | (657,58 | 4) |
Outstanding at 31 December | 3,393,683 | 3,135,225 |
Year ended 2024 | Year ended 2023 | |||
Weighted | Weighted | |||
Number of | average | Number of | average | |
share | exercise | share | exercise | |
options | price | options | price | |
Outstanding at 1 January | 4,942,990 | 138.66p | 2,956,614 | 124.90p |
Granted | – | – | 2,737,695 | 156.30p |
Exercised | (1,538,946) | 118.40p | (6,315) | 118.4 0p |
Forfeited | (912,768) | 137.05p | (745,004) | 149.06p |
Outstanding at 31 December | 2,491,276 | 151.77p | 4,942,990 | 138.66p |
Exercisable at 31 December | 298,041 | 118.40p | – | – |
Year ended | Year ended | |
2024 | 2023 | |
Number of | Number of | |
shares | shares | |
Outstanding at 1 January | 540,000 | 1,823,950 |
Granted | 355,000 | 245,000 |
Exercised | (100,000) | (1,528,950) |
Forfeited | (20,000) | – |
Outstanding at 31 December | 775,000 | 540,000 |
31 December 2024 | 31 December 2023 | |||||||
UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | |||
funded | funded | plans | Total | funded | funded | plans | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Present value of defined benefit obligations | (181.9) | (33.5) | (5.4) | (220.8) | (199.2) | (37.3) | (5.2) | (241.7) |
Fair value of plan assets | 225.4 | 32.1 | – | 257.5 | 247.7 | 34.5 | – | 282.2 |
Plan surplus/(deficit) per Consolidated Balance | ||||||||
Sheet | 43.5 | (1.4) | (5.4) | 36.7 | 48.5 | (2.8) | (5.2) | 40.5 |
31 December 2024 | 31 December 2023 | |||||||
UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | |||
funded | funded | plans | Total | funded | funded | plans | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 199.2 | 37.3 | 5.2 | 241.7 | 198.4 | 49.4 | 5.4 | 253.2 |
Current service cost | – | 0.2 | 0.5 | 0.7 | – | 0.3 | 0.2 | 0.5 |
Interest cost | 8.8 | 1.7 | 0.1 | 10.6 | 9.3 | 2.0 | 0.1 | 11.4 |
Experience on benefit obligations | 0.6 | (0.8) | – | (0.2) | 1.9 | (0.3) | – | 1.6 |
Actuarial (gains)/losses – financial | (17.3) | (2.1) | 0.1 | (19.3) | 4.7 | (0.9) | 0.1 | 3.9 |
Actuarial losses/(gains) – demographic | 2.6 | – | – | 2.6 | (3.0) | – | – | (3.0) |
Benefits paid | (12.0) | (3.3) | (0.4) | (15.7) | (12.1) | (3.0) | (0.5) | (15.6) |
Settlement | – | – | – | – | – | (8.1) | – | (8.1) |
Exchange differences | – | 0.5 | (0.1) | 0.4 | – | (2.1) | (0.1) | (2.2) |
At 31 December | 181.9 | 33.5 | 5.4 | 220.8 | 199.2 | 37.3 | 5.2 | 241.7 |
31 December 2024 | 31 December 2023 | |||||||
UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | |||
funded | funded | plans | Total | funded | funded | plans | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 247.7 | 34.5 | – | 282.2 | 250.2 | 42.7 | – | 292.9 |
Interest on plan assets | 11.0 | 1.6 | – | 12.6 | 11.8 | 1.7 | – | 13.5 |
Actual return on plan assets less interest | (20.1) | (1.6) | – | (21.7) | (1.4) | 1.3 | – | (0.1) |
Contributions from employer | – | 0.4 | – | 0.4 | – | 1.5 | – | 1.5 |
Benefits paid | (12.0) | (3.3) | – | (15.3) | (12.1) | (3.0) | – | (15.1) |
Running costs | (1.2) | – | – | (1.2) | (0.8) | – | – | (0.8) |
Settlement | – | – | – | – | – | (7.8) | – | (7.8) |
Exchange differences | – | 0.5 | – | 0.5 | – | (1.9) | – | (1.9) |
At 31 December | 225.4 | 32 .1 | – | 257.5 | 247.7 | 34.5 | – | 282.2 |
31 December 2024 | 31 December 2023 | |||||||
UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | |||
funded | funded | plans | Total | funded | funded | plans | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Current service cost included within operating | ||||||||
profit | – | 0.2 | 0.5 | 0.7 | – | 0.3 | 0.2 | 0.5 |
Running costs | 1.2 | – | – | 1.2 | 0.8 | – | – | 0.8 |
Charge included within operating profit | 1.2 | 0.2 | 0.5 | 1.9 | 0.8 | 0.3 | 0.2 | 1.3 |
Included within finance income | (2.2) | 0.1 | 0.1 | (2.0) | (2.5) | 0.3 | 0.1 | (2.1) |
Amount recognised in the Income Statement | (1.0) | 0.3 | 0.6 | (0.1) | (1.7) | 0.6 | 0.3 | (0.8) |
31 December 2024 | 31 December 2023 | |||||||
UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | |||
funded | funded | plans | Total | funded | funded | plans | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Net actuarial gain/(losses) in the year due to: | ||||||||
– Change in financial assumptions | 17.3 | 2.1 | (0.1) | 19.3 | (4.7) | 0.9 | (0.1) | (3.9) |
– Change in demographic assumptions | (2.6) | – | – | (2.6) | 3.0 | – | – | 3.0 |
– Experience adjustments on benefit obligations | (0.6) | 0.8 | – | 0.2 | (1.9) | 0.3 | – | (1.6) |
Actual return on plan assets less interest on benefit obligations | (20.1) | (1.6) | – | (21.7) | (1.4) | 1.3 | – | (0.1) |
(Losses)/gains recognised in other comprehensive income | (6.0) | 1.3 | (0.1) | (4.8) | (5.0) | 2.5 | (0.1) | (2.6) |
UK plans funded | US plans funded | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Fair value of plan assets | ||||
Bonds | 99.4 | 105.7 | 32.1 | 34.5 |
Gilts | 118.0 | 136.0 | – | – |
Cash and net current assets | 8.0 | 6.0 | – | – |
Total | 225.4 | 247.7 | 32.1 | 34.5 |
Actual return on plan assets | (9.1) | 10.4 | – | 3.0 |
UK plans funded | US plans funded | |||
2024 | 2023 | 2024 | 2023 | |
Major assumptions (per annum %) | ||||
Inflation | 3.30% | 3.20% | N/A | N/A |
Increase in salaries | N/A | N/A | N/A | N/A |
Increase in pensions | 3.10% | 3.00% | 0.00% | 0.00% |
Increase in deferred pensions | 3.30% | 3.20% | 0.00% | 0.00% |
Rate used to discount plan liabilities | 5.40% | 4.50% | 5.63% | 5.00% |
Life expectancy of a male aged 65 at the year-end | 20.3 | 20.2 | 19.8 | 19.7 |
Life expectancy of a male aged 65, 20 years after the year-end | 21.7 | 21.6 | 21.4 | 21.3 |
Increase/ | |
(decrease) | |
in plan surplus | |
£m | |
0.5% decrease in the discount rate | (9.1) |
One-year increase in life expectancy | (7.5) |
0.5% increase in inflation | (5.4) |