| 2023 | 2022 | ||
| Note | $m | $m | |
Revenue | 1 | ||
Operating expenses | 2 | ( | ( |
Operating profit | 1 | ||
Finance income | |||
Finance costs | ( | ( | |
Pension finance income | |||
Net finance income | 3 | ||
Profit before tax | |||
Taxation | 7 | ( | ( |
Profit for the period | |||
Cents | Cents | ||
| Earnings per share | |||
Basic | 8 | ||
Diluted | 8 |
| 2023 | 2022 | ||
| Note | $m | $m | |
Profit for the period | |||
| Other comprehensive income | |||
| Items that may be reclassified subsequently to the income statement: | |||
Currency translation differences | 22 | ( | |
| Items that will not be reclassified subsequently to the income statement: | |||
Return on pension plan assets (excluding interest income and impact of buy-in policy) | 6 | ( | ( |
Remeasurement loss on pension buy-in policy | 6 | ( | |
Remeasurement (losses)/gains on post-employment obligations | 6 | ( | |
Tax relating to components of other comprehensive income | 7 | ||
Other comprehensive income for the period, net of tax | ( | ( | |
Total comprehensive income for the period, net of tax |
| 2023 | 2022 | ||
| Note | $m | $m | |
| Non-current assets | |||
Intangible assets | 10 | ||
Property, plant and equipment | 11 | ||
Right-of-use assets | 12 | ||
Deferred tax assets | 7 | ||
Retirement benefit asset | 6 | ||
| Current assets | |||
Inventories | 13 | ||
Trade and other receivables | 14 | ||
Other financial assets – bank deposits | 15 | ||
Cash and cash equivalents | 15 | ||
Corporation tax debtor | |||
| Current liabilities | |||
Lease liabilities | 12 | ( | ( |
Trade and other payables | 16 | ( | ( |
Current tax creditor | ( | ||
( | ( | ||
Net current assets | |||
| Non-current liabilities | |||
Lease liabilities | 12 | ( | ( |
Deferred tax liabilities | 7 | ( | ( |
( | ( | ||
Net assets | |||
| Shareholders’ equity | |||
Share capital | 21 | ||
Share premium reserve | |||
Other reserves | 22 | ||
Retained earnings | |||
Total Shareholders’ equity |
| Retained earnings | ||||||
| Share | Other | |||||
| Share | premium | reserves | Own | Profit | Total | |
| capital | reserve | (note 22) | shares | and loss | equity | |
| $m | $m | $m | $m | $m | $m | |
Balance at 2 January 2022 | ( | ( | ||||
Profit for the period | ||||||
| Other comprehensive income | ||||||
Currency translation differences | ( | ( | ||||
| Remeasurement losses on post-employment | ||||||
obligations | ( | ( | ||||
Tax relating to components of other comprehensive income (note 7) | ||||||
Total comprehensive income | ( | |||||
Proceeds from options exercised | ||||||
Own shares utilised | ( | |||||
Own shares purchased | ( | ( | ||||
Share-based payment charge | ||||||
| Deferred tax relating to components of equity | ||||||
(note 7) | ||||||
Dividends (note 9) | ( | ( | ||||
Balance at 31 December 2022 | ( | |||||
Profit for the period | ||||||
| Other comprehensive income | ||||||
Currency translation differences | ||||||
| Remeasurement losses on post-employment | ||||||
obligations | ( | ( | ||||
Tax relating to components of other comprehensive income (note 7) | ||||||
Total comprehensive income | ||||||
Shares issued (note 21) | ||||||
Proceeds from options exercised | ||||||
Own shares utilised | ( | |||||
Own shares purchased | ( | ( | ||||
Share-based payment charge | ||||||
| Deferred tax relating to components of equity | ||||||
(note 7) | ||||||
Dividends (note 9) | ( | ( | ||||
Balance at 30 December 2023 | ( |
| 2023 | 2022 | ||
| Note | $m | $m | |
| Cash flows from operating activities | |||
Cash generated from operations | 23 | ||
Tax paid | ( | ( | |
Finance income received | |||
Lease interest | 12 | ( | ( |
Net cash generated from operating activities | |||
| Cash flows from investing activities | |||
Purchases of property, plant and equipment | ( | ( | |
Purchases of intangible assets | ( | ||
Proceeds from sale of property, plant and equipment | |||
Consideration for business combination | ( | ||
Decrease/(increase) in current asset investments – bank deposits | ( | ||
Net cash from/(used in) investing activities | ( | ||
| Cash flows from financing activities | |||
Capital element of lease payments | 12 | ( | ( |
Proceeds from issue of ordinary shares | 21 | ||
Proceeds from share options exercised | |||
Purchases of own shares | ( | ( | |
Dividends paid to Shareholders | 9 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net movement in cash and cash equivalents | |||
Cash and cash equivalents at beginning of the period | |||
Exchange gains/(losses) on cash and cash equivalents | ( | ||
Cash and cash equivalents at end of the period | 15 |
| 2023 | 2022 | |
| Revenue | $m | $m |
North America | 1,302.6 | 1,120.5 |
UK & Ireland | 23.9 | 19.8 |
Total Group revenue | 1,326.5 | 1,140.3 |
| 2023 | 2022 | |
| Profit | $m | $m |
North America | 141.0 | 108.0 |
UK & Ireland | 0.2 | (0.1) |
Operating profit from Direct Marketing operations | 141.2 | 107.9 |
Head Office costs | (5.0) | (5.0) |
Operating profit | 136.2 | 102.9 |
Net finance income (note 3) | 4.5 | 0.8 |
Profit before tax | 140.7 | 103.7 |
Assets | Liabilities | Capital expenditure | Depreciation and amortisation | |||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| $m | $m | $m | $m | $m | $m | $m | $m | |
North America | 125.6 | 146.4 | (99.8) | (95.8) | 10.0 | 8.0 | (6.4) | (5.4) |
UK & Ireland | 3.6 | 3.2 | (2.9) | (3.4) | – | – | – | (0.1) |
Head Office | 109.1 | 90.7 | (1.1) | (0.9) | – | – | – | – |
238.3 | 240.3 | (103.8) | (100.1) | 10.0 | 8.0 | (6.4) | (5.5) |
| North | All other | |||
| America | UK | countries | Total | |
| 2023 | $m | $m | $m | $m |
Total revenue by destination | 1,302.7 | 22.9 | 0.9 | 1,326.5 |
Intangible assets | 1.5 | – | – | 1.5 |
Property, plant and equipment | 33.9 | 0.8 | – | 34.7 |
Right-of-use assets | 11.4 | – | – | 11.4 |
| North | All other | |||
| America | UK | countries | Total | |
| 2022 | $m | $m | $m | $m |
Total revenue by destination | 1,120.7 | 18.9 | 0.7 | 1,140.3 |
Intangible assets | 1.9 | 0.1 | – | 2.0 |
Property, plant and equipment | 28.5 | 0.7 | – | 29.2 |
Right-of-use assets | 13.1 | – | – | 13.1 |
| 2023 | 2022 | |||
| Note | $m | $m | ||
Purchase of goods for resale and consumables | 834.5 | 744.9 | ||
Changes in inventories | 4.5 | 2.5 | ||
Impairment loss on trade receivables | 14 | 2.5 | 4.8 | |
Staff costs | 4 | 104.1 | 86.8 | |
Marketing expenditure (excluding staff costs) | 151.7 | 121.2 | ||
Depreciation of property, plant and equipment | 11 | 4.3 | 3.6 | |
Amortisation of intangible assets | 10 | 0.4 | 0.4 | |
Depreciation of right-of-use assets | 12 | 1.7 | 1.5 | |
Short-term and low value operating lease payments | 12 | 0.3 | 0.2 | |
Defined benefit pension plan administration costs | 6 | 0.7 | 0.5 | |
Net exchange losses | 0.2 | 0.3 | ||
Other operating expenses* | 85.4 | 70.7 | ||
1,19 | 0.3 | 1,037.4 |
| 2023 | 2022 | |
| $m | $m | |
| Fees payable to the Company’s auditor for the audit of the Parent Company | ||
and audit of the consolidated financial statements | 0.6 | 0.6 |
| 2023 | 2022 | ||
| Note | $m | $m | |
| Finance income/(cost) | |||
Bank and other interest receivable | 4.7 | 1.1 | |
Pension finance income | 6 | 0.2 | 0.1 |
Lease interest charge | 12 | (0.4) | (0.4) |
Net finance income | 4.5 | 0.8 |
| 2023 | 2022 | ||
Staff costs | Note | $m | $m |
Wages and salaries | 92.7 | 77.8 | |
Social security costs | 7.2 | 5.7 | |
Pension costs – defined contribution plans | 6 | 3.1 | 2.5 |
Share option charges | 5 | 1.1 | 0.8 |
104.1 | 86.8 |
| 2023 | 2022 | |
| Average monthly number of people (including Executive Directors) employed | Number | Number |
Distribution and production | 666 | 545 |
Sales and marketing | 640 | 538 |
Administration | 262 | 227 |
1,568 | 1,310 |
| 2023 | 2022 | |
| Key management compensation | $m | $m |
Salaries, fees and short-term employee benefits | 2.3 | 2.2 |
Social security costs | 0.1 | 0.1 |
Share option charges | 0.2 | 0.1 |
2.6 | 2.4 |
| 2023 | 2022 | |
| Directors’ remuneration | $m | $m |
Aggregate emoluments | 2.3 | 2.2 |
| US ESPP | US ESPP | UK SAYE | UK SAYE | |
| scheme | scheme | scheme | scheme | |
Grant date | 04/10/23 | 17/05/21 | 21/04/23 | 25/09/19 |
Share price at grant date | £49.50 | £23.00 | £44.65* | £29.90 |
Exercise price | $51.08 | $27.61 | £39.90 | £22.70 |
Number of employees | 812 | – | 42 | – |
Shares under option | 78,705 | – | 10,956 | – |
Vesting period (years) | 2.2 | 2.2 | 3.0 | 3.0 |
Expected volatility | 30% | 30% | 30% | 30% |
Option life (years) | 2.2 | 2.2 | 3.5 | 3.5 |
Expected life (years) | 2.2 | 2.2 | 3.0 | 3.0 |
Risk-free rate | 4.75% | 0.09% | 3.83% | 0.36% |
Expected dividends expressed as a dividend yield | 2% | 2% | 2% | 2% |
Possibility of ceasing employment before vesting | 3% | 2% | 3% | 5% |
Expectations of meeting performance criteria | 100% | 100% | 100% | 100% |
Fair value per option | £13.07 | £5.03 | £10.93 | £8.09 |
| 2023 | 2022 | |
| $m | $m | |
Charge resulting from spreading the fair value of options | 1.1 | 0.8 |
| Number | Number | Number | Date exercisable | |||||
| of ordinary | of option | of ordinary | ||||||
| Date of | shares | holders | shares | Subscription | ||||
| Scheme | grant | 2023 | 2023 | 2022 | price | From | To | |
US ESPP | 17/05/ | 21 | – | – | 89,388 | $27.61 | Jul 2023 | Jul 2023 |
US ESPP | 04/10/23 | 78,705 | 812 | – | $51.08 | Dec 2025 | Dec 2025 | |
UK SAYE | 25/09/19 | – | – | 2,059 | £22.70 | Nov 2022 | Nov 2023 | |
UK SAYE | 21/0 | 4/23 | 10,956 | 42 | – | £39.90 | Jun 2026 | Dec 2026 |
2015 | Incentive Plan | 28/03/19 | 16,993 | 2 | 16,993 | $nil | Mar 2022 | Mar 2029 |
2015 | Incentive Plan | 30/03/20 | – | – | 12,640 | $nil | Mar 2023 | Mar 2030 |
Deferred Bonus Plan | 28/ | 03/23 | 25,638 | 13 | – | $nil | Mar 2026 | Mar 2033 |
Total | 132,292 | 121,080 |
2023 | 2022 | ||||
| Weighted | Weighted | ||||
| average | average | ||||
| Number | exercise price | Number | exercise price | ||
| of shares | (£) | of shares | (£) | ||
Outstanding at start of period | 121,080 | 17.31 | 163,429 | 14.16 | |
Granted | 116,484 | 31.67 | – | – | |
Forfeited/cancelled | (2 | ,10 4) | 26.20 | ( 7,721) | 22.33 |
Exercised | (103,168) | 19.33 | (34,628) | 8.08 | |
Outstanding at end of period | 132,292 | 27.14 | 121,080 | 17.31 | |
Exercisable at end of period | – | – | – | – |
– | – | – | – |
| 2023 | 2022 | |
| $m | $m | |
Defined contribution plans – employers’ contributions (note 4) | 3.1 | 2.5 |
| 2023 | 2022 | |
| $m | $m | |
Administration costs paid by the Plan | 0.5 | 0.5 |
Administration costs paid by the Company | 0.2 | – |
Pension finance income (note 3) | (0.2) | (0.1) |
Total defined benefit pension charge | 0.5 | 0.4 |
| 2023 | 2022 | |
| $m | $m | |
Present value of funded obligations | (23.3) | (20.3) |
Fair value of the Plan’s assets | 23.3 | 21.5 |
Net retirement benefit asset | – | 1.2 |
| Present value | Fair value of | ||
| of obligations | Plan assets | Net asset | |
| $m | $m | $m | |
Balance at 2 January 2022 | (37.8) | 39.8 | 2.0 |
Administration costs paid by the Plan | (0.5) | – | (0.5) |
Interest (expense)/income | (0.6) | 0.7 | 0.1 |
Return on Plan assets (excluding interest income) | – | (16.4) | (16.4) |
Remeasurement losses due to changes in experience | (1.3) | – | (1.3) |
Remeasurement gains due to changes in financial assumptions | 13.2 | – | 13.2 |
Contributions by employer | – | 4.3 | 4.3 |
Benefits paid | 3.0 | (3.0) | – |
Exchange gain/(loss) | 3.7 | (3.9) | (0.2) |
Balance at 31 December 2022 | (20.3) | 21.5 | 1.2 |
Administration costs paid by the Plan | (0.5) | – | (0.5) |
Interest (expense)/income | (1.0) | 1.2 | 0.2 |
Return on Plan assets (excluding interest income and impact of buy-in policy) | – | (1.1) | (1.1) |
Remeasurement loss on buy-in policy | – | (4.6) | (4.6) |
Remeasurement losses due to changes in experience | (1.8) | – | (1.8) |
Remeasurement gains due to changes in demographic assumptions | 0.5 | – | 0.5 |
Remeasurement losses due to changes in financial assumptions | (0.5) | – | (0.5) |
Contributions by employer | – | 6.5 | 6.5 |
Benefits paid | 1.4 | (1.4) | – |
Exchange (loss)/gain | (1.1) | 1.2 | 0.1 |
Balance at 30 December 2023 | (23.3) | 23.3 | – |
2023 | 2022 | |||
$m | % | $m | % | |
Sterling liquidity fund | – | – | 9.9 | 46.2 |
Gilt funds | – | – | 3.9 | 18.0 |
Index-linked gilt funds | – | – | 1.8 | 8.2 |
Leveraged gilt funds | – | – | 4.2 | 19.7 |
Leveraged index-linked gilt funds | – | – | 1.4 | 6.4 |
Buy-in policy | 22.8 | 97.9 | – | – |
Cash | 0.5 | 2.1 | 0.3 | 1.5 |
23.3 | 100.0 | 21.5 | 100.0 |
| 2023 | 2022 | ||
| % | % | ||
Rate of increase in pensions in payment | 2.97 | 3.08 | |
Rate of increase in deferred pensions | 2.37 | 2.66 | |
Discount rate | 4.57 | 4.82 | |
Inflation assumption | – RPI | 3.07 | 3.16 |
– CPI | 2.37 | 2.66 |
| 2023 | 2022 | |
| Years | Years | |
Male currently aged 45 | 21.9 | 22.3 |
Female currently aged 45 | 24.0 | 24.2 |
Male currently aged 65 | 20.7 | 21.3 |
Female currently aged 65 | 22.5 | 23.1 |
Change in assumption | Change in defined benefit obligation | |
Discount rate | Decrease of 1.0% | +12.8% |
Rate of inflation | Increase of 1.0% | +4.9% |
Rate of mortality | Increase in life expectancy of one year | +3.1% |
| 2023 | 2022 | |
| $m | $m | |
| Current tax | ||
UK tax – current | 2.0 | 1.2 |
Overseas tax – current | 32.1 | 24.0 |
Total current tax | 34.1 | 25.2 |
| Deferred tax | ||
Origination and reversal of temporary differences | 0.4 | (1.5) |
Adjustment in respect of prior periods | – | (0.1) |
Total deferred tax | 0.4 | (1.6) |
Taxation | 34.5 | 23.6 |
| 2023 | 2022 | |
| $m | $m | |
Profit before tax | 140.7 | 103.7 |
| Profit before tax for each country of operation multiplied by rate of corporation tax | ||
applicable in the respective countries | 34.6 | 25.5 |
| Effects of: | ||
Adjustments in respect of prior periods | – | (0.1) |
Expenses not deductible for tax and non-taxable income | (0.1) | – |
Other differences | (0.5) | (0.4) |
UK tax losses generated/(utilised) in the period | 0.9 | (0.2) |
UK losses recognised for deferred tax | (0.4) | (1.2) |
Taxation | 34.5 | 23.6 |
| Management does not consider that there are any material uncertain tax positions. |
| On 20 June 2023 the UK Finance Bill was substantively enacted in the UK, including legislation to implement the OECD Pillar Two |
| 2023 | 2022 | |
| $m | $m | |
Current tax relating to post-employment obligations | 2.0 | 1.2 |
Deferred tax relating to post-employment obligations | (0.7) | (0.3) |
Deferred tax relating to UK tax losses | 1.0 | 0.9 |
2.3 | 1.8 |
| 2023 | 2022 | |
| $m | $m | |
Deferred tax relating to UK tax losses | 0.2 | 0.1 |
Deferred tax relating to share options | – | 0.1 |
0.2 | 0.2 |
| Depreciation/ | Net tax | ||||
| capital | UK tax | assets/ | |||
| allowances | Pension | losses | Other | (liabilities) | |
| $m | $m | $m | $m | $m | |
At 2 January 2022 | (2.6) | 0.6 | – | 1.7 | (0.3) |
(Charge)/credit to income statement | (0.4) | – | 1.2 | 0.8 | 1.6 |
(Charge)/credit to other comprehensive income | – | (0.3) | 0.9 | – | 0.6 |
Credit to equity | – | – | 0.1 | 0.1 | 0.2 |
Exchange difference | – | (0.1) | – | – | (0.1) |
At 31 December 2022 | (3.0) | 0.2 | 2.2 | 2.6 | 2.0 |
(Charge)/credit to income statement | (0.6) | 0.4 | 0.4 | (0.6) | (0.4) |
(Charge)/credit to other comprehensive income | – | (0.7) | 1.0 | – | 0.3 |
Credit to equity | – | – | 0.2 | – | 0.2 |
Exchange difference | – | 0.1 | – | – | 0.1 |
At 30 December 2023 | (3.6) | – | 3.8 | 2.0 | 2.2 |
| 2023 | 2022 | |
| $m | $m | |
Deferred tax assets | 3.8 | 2.4 |
Deferred tax liabilities | (1.6) | (0.4) |
2.2 | 2.0 |
| 2023 | 2022 | |
| Number | Number | |
| ‘000 | ‘000 | |
Weighted average number of shares | 28,105 | 28,064 |
Dilutive effect of share-based payments | 66 | 61 |
Diluted weighted average number of shares | 28,171 | 28,125 |
Basic earnings per share | 377.9c | 285.6c |
Diluted earnings per share | 377.0c | 285.0c |
| 2023 | 2022 | ||
| Equity dividends – ordinary shares | $m | $m | |
Interim paid: | 65.0c (2022: 40.0c) | 17.8 | 10.6 |
Final paid: | 120.0c (2022: 30.0c) | 34.9 | 8.1 |
Special paid: | 200.0c (2022: nil) | 58.1 | – |
110.8 | 18.7 |
| Computer | |||
| Goodwill | software | Total | |
| $m | $m | $m | |
| Cost | |||
At 2 January 2022 | – | 2.5 | 2.5 |
Additions | – | 0.3 | 0.3 |
Acquisition of a business | 1.0 | – | 1.0 |
Disposals | – | (0.3) | (0.3) |
At 31 December 2022 | 1.0 | 2.5 | 3.5 |
Disposals | – | (0.6) | (0.6) |
At 30 December 2023 | 1.0 | 1.9 | 2.9 |
| Amortisation | |||
At 2 January 2022 | – | 1.5 | 1.5 |
Charge for the period | – | 0.4 | 0.4 |
Disposals | – | (0.3) | (0.3) |
Exchange differences | – | (0.1) | (0.1) |
At 31 December 2022 | – | 1.5 | 1.5 |
Charge for the period | – | 0.4 | 0.4 |
Disposals | – | (0.6) | (0.6) |
Exchange differences | – | 0.1 | 0.1 |
At 30 December 2023 | – | 1.4 | 1.4 |
| Net book value | |||
At 30 December 2023 | 1.0 | 0.5 | 1.5 |
At 31 December 2022 | 1.0 | 1.0 | 2.0 |
| Plant, | ||||
| machinery, | ||||
| Land and | fixtures & | Computer | ||
| buildings | fittings | hardware | Total | |
| $m | $m | $m | $m | |
| Cost | ||||
At 2 January 2022 | 19.0 | 21.2 | 2.9 | 43.1 |
Additions | 2.7 | 4.5 | 0.5 | 7.7 |
Acquisition of a business | – | 0.7 | – | 0.7 |
Disposals | – | (0.2) | (0.4) | (0.6) |
Exchange differences | (0.1) | (0.1) | – | (0.2) |
At 31 December 2022 | 21.6 | 26.1 | 3.0 | 50.7 |
Additions | 3.9 | 5.3 | 0.8 | 10.0 |
Disposals | – | (1.4) | (0.2) | (1.6) |
Reclassification | (0.6) | 0.6 | – | – |
At 30 December 2023 | 24.9 | 30.6 | 3.6 | 59.1 |
| Depreciation | ||||
At 2 January 2022 | 3.7 | 13.2 | 1.5 | 18.4 |
Charge for the period | 0.6 | 2.3 | 0.7 | 3.6 |
Disposals | – | (0.1) | (0.4) | (0.5) |
At 31 December 2022 | 4.3 | 15.4 | 1.8 | 21.5 |
Charge for the period | 0.7 | 2.8 | 0.8 | 4.3 |
Disposals | – | (1.1) | (0.2) | (1.3) |
Exchange differences | – | – | (0.1) | (0.1) |
At 30 December 2023 | 5.0 | 17.1 | 2.3 | 24.4 |
| Net book value | ||||
At 30 December 2023 | 19.9 | 13.5 | 1.3 | 34.7 |
At 31 December 2022 | 17.3 | 10.7 | 1.2 | 29.2 |
| Leasehold land | |
| and buildings | |
| $m | |
At 2 January 2022 | 11.7 |
Additions | 2.8 |
Acquisition of a business | 0.1 |
Depreciation charge for the period | (1.5) |
At 31 December 2022 | 13.1 |
Depreciation charge for the period | (1.7) |
At 30 December 2023 | 11.4 |
| 2023 | 2022 | |
| $m | $m | |
At start of period | 13.7 | 12.0 |
Additions | – | 2.9 |
Interest charge | 0.4 | 0.4 |
Payments | (1.8) | (1.6) |
At end of period | 12.3 | 13.7 |
Current | 1.4 | 1.4 |
Non-current | 10.9 | 12.3 |
| 2023 | 2022 | |
| $m | $m | |
| Included in cash flows from operating activities | ||
Expense relating to short-term leases | 0.2 | 0.2 |
Expense relating to leases of low-value assets, excluding short-term leases of low-value assets | 0.1 | – |
Lease interest | 0.4 | 0.4 |
| Included in cash flows from financing activities | ||
Capital element of lease payments | 1.4 | 1.2 |
2.1 | 1.8 |
| 2023 | 2022 | |
| $m | $m | |
Finished goods and goods for resale | 13.6 | 18.1 |
| 2023 | 2022 | |
| $m | $m | |
Trade receivables – gross | 46.0 | 66.2 |
Provision for credits | (2.2) | (2.4) |
Provision for impairment of trade receivables | (2.6) | (4.8) |
Trade receivables – net | 41.2 | 59.0 |
Other receivables | 18.1 | 21.3 |
Prepayments | 9.1 | 7.2 |
68.4 | 87.5 |
| 2023 | 2022 | |
| Time past due date | $m | $m |
Up to 3 months | 10.2 | 15.8 |
3 to 6 months | 3.1 | 7.3 |
Over 6 months | 1.2 | 1.9 |
14.5 | 25.0 |
| 2023 | 2022 | |
| Time past due date | $m | $m |
Current | 0.6 | 0.5 |
Up to 3 months | 0.6 | 0.7 |
3 to 6 months | 0.6 | 1.5 |
Over 6 months | 0.8 | 2.1 |
2.6 | 4.8 |
2023 | 2022 | |||
| Amount | Provision | Amount | Provision | |
| Age of trade receivable | $m | % | $m | % |
Current | 27.3 | 2.2 | 34.5 | 1.4 |
31 – 60 days | 7.4 | 4.1 | 10.8 | 2.9 |
61 – 90 days | 3.4 | 8.8 | 5.7 | 7.0 |
91 – 180 days | 3.7 | 16.2 | 8.8 | 17.3 |
181 – 365 days | 1.9 | 36.8 | 3.9 | 50.1 |
Over 365 days | 0.1 | 100.0 | 0.1 | 100.0 |
| 2023 | 2022 | |
| $m | $m | |
Sterling | 3.2 | 2.6 |
US dollars | 61.7 | 80.4 |
Euros | – | 0.1 |
Canadian dollars | 3.5 | 4.4 |
68.4 | 87.5 |
| 2023 | 2022 | |
| $m | $m | |
At start of period | 4.8 | 1.7 |
Utilised | (4.7) | (1.7) |
Provided | 2.5 | 4.8 |
At end of period | 2.6 | 4.8 |
| 2023 | 2022 | |
| $m | $m | |
Other financial assets – bank deposits | 14.0 | 35.0 |
| 2023 | 2022 | |
| $m | $m | |
Cash at bank and in hand | 90.5 | 51.8 |
| 2023 | 2022 | |
| $m | $m | |
Trade payables | 65.3 | 59.7 |
Other tax and social security payable | 5.0 | 5.6 |
Other payables | 0.3 | 0.3 |
Contract liabilities | 6.9 | 8.6 |
Accruals | 12.4 | 10.6 |
89.9 | 84.8 |
| 2023 | 2022 | |
| Borrowing facilities | $m | $m |
Expiring in more than one year | 20.0 | 20.0 |
| 2023 | 2022 | |
| Financial assets at amortised cost | $m | $m |
Trade and other receivables (excluding prepayments) (note 14) | 59.3 | 80.3 |
Other financial assets – bank deposits (note 15) | 14.0 | 35.0 |
Cash and cash equivalents (note 15) | 90.5 | 51.8 |
| Financial liabilities at amortised cost | ||
Trade and other payables (excluding non-financial liabilities) (note 16) | (83.0) | (76.2) |
| 2023 | 2022 | |
| $m | $m | |
Due within one year | 1.8 | 1.9 |
Due in two to three years | 3.8 | 3.7 |
Due in four to five years | 4.0 | 4.0 |
Due over five years | 4.3 | 6.2 |
13.9 | 15.8 |
| 2023 | 2023 | 2022 | 2022 | |
| Rating | Deposit | Rating | Deposit | |
| $m | $m | |||
Lloyds Bank plc | Aa3 | 20.3 | Aa3 | 40.3 |
JPMorgan Chase Bank, N.A. | Aa1 | 84.2 | Aa1 | 46.5 |
104.5 | 86.8 |
| 2023 | 2022 | |||||
| $m | $m | |||||
| Issued and fully paid | ||||||
28,172,530 | (2022: | 28,085,530) ordinary shares of 38 6 / | p each | 18.9 | 18.8 | |
| 13 |
| Capital | Cumulative | ||
| redemption | translation | ||
| reserve | differences | Total | |
| $m | $m | $m | |
Balance at 2 January 2022 | 0.4 | 5.6 | 6.0 |
Currency translation differences | – | (1.6) | (1.6) |
Balance at 31 December 2022 | 0.4 | 4.0 | 4.4 |
Currency translation differences | – | 1.4 | 1.4 |
Balance at 30 December 2023 | 0.4 | 5.4 | 5.8 |
| 2023 | 2022 | |
| $m | $m | |
Profit before tax | 140.7 | 103.7 |
| Adjustments for: | ||
Depreciation of property, plant and equipment | 4.3 | 3.6 |
Amortisation of intangible assets | 0.4 | 0.4 |
Depreciation of right-of-use assets | 1.7 | 1.5 |
Loss on disposal of property, plant and equipment | – | 0.1 |
Share option charges | 1.1 | 0.8 |
Net finance income | (4.5) | (0.8) |
Defined benefit pension administration costs paid by the Plan | 0.5 | 0.5 |
Contributions to defined benefit pension plan | (6.5) | (4.3) |
| Changes in working capital: | ||
Decrease in inventories | 4.5 | 2.5 |
Decrease/(increase) in trade and other receivables | 20.0 | (24.2) |
Increase in trade and other payables | 4.7 | 13.2 |
Cash generated from operations | 166.9 | 97.0 |