2024 | 2023 | ||
Note | $m | $m | |
Revenue | 1 | ||
Cost of sales | 2 | ( | ( |
Gross profit | |||
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 |
2024 | 2023 | ||
Note | $m | $m | |
Profit for the period | |||
Other comprehensive income | |||
Items that may be reclassified subsequently to the income statement: | |||
Currency translation differences | 21 | ( | |
Items that will not be reclassified subsequently to the income statement: | |||
Remeasurement losses on post-employment obligations | 6 | ( | |
Tax relating to components of other comprehensive income | 7 | ||
Other comprehensive loss for the period, net of tax | ( | ( | |
Total comprehensive income for the period, net of tax |
2024 | 2023 | ||
Note | $m | $m | |
Non-current assets | |||
Goodwill | 10 | ||
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 | ||
Corporation tax debtor | |||
Other financial assets – bank deposits | 15 | ||
Cash and cash equivalents | 15 | ||
Current liabilities | |||
Lease liabilities | 12 | ( | ( |
Trade and other payables | 16 | ( | ( |
( | ( | ||
Net current assets | |||
Non-current liabilities | |||
Lease liabilities | 12 | ( | ( |
Deferred tax liabilities | 7 | ( | ( |
( | ( | ||
Net assets | |||
Shareholders’ equity | |||
Share capital and share premium reserve | 20 | ||
Other reserves | 21 | ||
Retained earnings | |||
Total Shareholders’ equity |
Retained earnings | ||||||
Share | Other | |||||
Share | premium | reserves | Own shares | Profit | Total | |
capital | reserve | (note 21) | (note 20) | and loss | equity | |
$m | $m | $m | $m | $m | $m | |
At 1 January 2023 | ( | |||||
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 20) | ||||||
Proceeds from options exercised | ||||||
Own shares utilised | ( | |||||
Own shares purchased | ( | ( | ||||
Share-based payment expense | ||||||
Deferred tax relating to components of equity | ||||||
(note 7) | ||||||
Dividends (note 9) | ( | ( | ||||
At 30 December 2023 | ( | |||||
Profit for the period | ||||||
Other comprehensive income | ||||||
Currency translation differences | ( | ( | ||||
Tax relating to components of other comprehensive income (note 7) | ||||||
Total comprehensive income | ( | |||||
Own shares utilised | ( | |||||
Own shares purchased | ( | ( | ||||
Share-based payment expense | ||||||
Dividends (note 9) | ( | ( | ||||
At | ( |
2024 | 2023 | ||
Note | $m | $m | |
Cash flows from operating activities | |||
Cash generated from operations | 22 | ||
Tax paid | ( | ( | |
Finance income received | |||
Lease interest | 12 | ( | ( |
Net cash generated from operating activities | |||
Cash flows from investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
(Increase)/decrease in current asset investments – bank deposits | ( | ||
Net cash (used in)/from investing activities | ( | ||
Cash flows from financing activities | |||
Capital element of lease payments | 12 | ( | ( |
Proceeds from issue of ordinary shares | 20 | ||
Proceeds from share options exercised | |||
Purchase 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 on cash and cash equivalents | |||
Cash and cash equivalents at end of the period | 15 |
2024 | 2023 | |
Revenue | $m | $m |
North America | 1,342.7 | 1,302.6 |
UK & Ireland | 25.2 | 23.9 |
Total Group revenue | 1,367.9 | 1,326.5 |
2024 | 2023 | |
Profit | $m | $m |
North America | 153.6 | 141.0 |
UK & Ireland | (0.4) | 0.2 |
Operating profit from Direct Marketing operations | 153.2 | 141.2 |
Head Office costs | (5.1) | (5.0) |
Operating profit | 148.1 | 136.2 |
Net finance income (note 3) | 6.3 | 4.5 |
Profit before tax | 154.4 | 140.7 |
North | UK & | Head | ||
America | Ireland | Office | Total | |
2024 | $m | $m | $m | $m |
Cost of sales | (915.0) | (17. 5) | – | (932.5) |
Marketing costs | (167.7) | (6.0) | – | (173.7) |
Depreciation and amortisation | (6.7) | – | (0.1) | (6.8) |
Assets | 132.4 | 3.1 | 152.0 | 287.5 |
Liabilities | (98.0) | (3.1) | (1.3) | (102.4) |
Capital expenditure | 19.6 | – | – | 19.6 |
North | UK & | Head | ||
America | Ireland | Office | Total | |
2023 | $m | $m | $m | $m |
Cost of sales | (908.0) | (16.6) | – | (924.6) |
Marketing costs | (154.9) | (5.0) | – | (159.9) |
Depreciation and amortisation | (6.4) | – | – | (6.4) |
Assets | 125.6 | 3.6 | 109.1 | 238.3 |
Liabilities | (99.8) | (2.9) | (1.1) | (103.8) |
Capital expenditure | 10.0 | – | – | 10.0 |
North | All other | |||
America | UK | countries | Total | |
2024 | $m | $m | $m | $m |
Total revenue by destination | 1,342.8 | 24.2 | 0.9 | 1,367.9 |
Goodwill and intangible assets | 1.3 | – | – | 1.3 |
Property, plant and equipment | 48.5 | 0.8 | – | 49.3 |
Right-of-use assets | 3.9 | 0.3 | – | 4.2 |
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 |
Goodwill and intangible assets | 1.5 | – | – | 1.5 |
Property, plant and equipment | 33.9 | 0.8 | – | 34.7 |
Right-of-use assets | 11.4 | – | – | 11.4 |
2024 | 2023 | ||
Note | $m | $m | |
Cost of inventories recognised as an expense | 838.0 | 839.0 | |
Increase in provision for inventory | 13 | 0.3 | – |
Impairment loss on trade receivables | 14 | 1.3 | 2.5 |
Staff costs | 4 | 115.1 | 104.1 |
Marketing expenditure (excluding staff costs) | 164.4 | 151.7 | |
Depreciation of property, plant and equipment | 11 | 4.9 | 4.3 |
Amortisation of intangible assets | 10 | 0.2 | 0.4 |
Depreciation of right-of-use assets | 12 | 1.7 | 1.7 |
Short-term and low value operating lease payments | 12 | – | 0.3 |
Defined benefit pension plan administration costs | 6 | 0.4 | 0.7 |
Net exchange (gains)/losses | (0.2) | 0.2 | |
Other operating expenses* | 93.7 | 85.4 | |
1,219.8 | 1,190.3 | ||
Cost of sales | 932.5 | 924.6 | |
Operating expenses | 287.3 | 265.7 |
2024 | 2023 | |
$m | $m | |
Fees payable to the Company’s auditor for the audit of the Company and consolidated | ||
financial statements | 0.6 | 0.6 |
2024 | 2023 | ||
Note | $m | $m | |
Bank and other interest receivable | 6.7 | 4.7 | |
Pension finance income | 6 | – | 0.2 |
Lease interest charge | 12 | (0.4) | (0.4) |
6.3 | 4.5 |
2024 | 2023 | ||
Staff costs | Note | $m | $m |
Wages and salaries | 101.9 | 92.7 | |
Social security costs | 8.1 | 7.2 | |
Pension costs – defined contribution plans | 6 | 3.5 | 3.1 |
Share-based payments expense – equity-settled (note 5) | 1.6 | 1.1 | |
115.1 | 104.1 |
2024 | 2023 | |
Average monthly number of people (including Executive Directors) employed | Number | Number |
Distribution and production | 722 | 666 |
Sales and marketing | 647 | 640 |
Administration | 285 | 262 |
1,568 |
2024 | 2023 | |
Key management compensation | $m | $m |
Salaries, fees and short-term employee benefits | 1.8 | 2.3 |
Social security costs | 0.1 | 0.1 |
Share option charges | 0.2 | 0.2 |
2.1 | 2.6 |
2024 | 2023 | |
Directors’ remuneration | $m | $m |
Aggregate emoluments | 1.8 | 2.3 |
2024 | |
Grant date | 09/12/24 |
Non-market performance conditions | |
Awards granted | 36,855 |
Weighted average fair value at grant date | £49.89 |
Assumptions used: | |
Share price | £50.80 |
Expected award life (years) | 0.4–2.5 |
Expected dividends expressed as a dividend yield | 3.0% |
Risk-free interest rate | 4.1–4.5% |
2024 | 2023 | |
Number of | Number of | |
awards | awards | |
Outstanding at the start of the period | – | – |
Granted during the period | 36,855 | – |
Outstanding at the end of the period | 36,855 | – |
2024 | 2023 | |
Number of | Number of | |
awards | awards | |
Outstanding at the start of the period | 42,631 | 29,633 |
Granted during the period | 26,057 | 26,366 |
Exercised during the period | (22,367) | (13,368) |
Outstanding at the end of the period | 46,321 | 42,631 |
2023 | ||
ESPP scheme | SAYE scheme | |
Grant date | 04/10/23 | 21/04/23 |
Options granted | 78,982 | 11,136 |
Fair value at grant date | £13.07 | £10.93 |
Assumptions used: | ||
Share price | £49.50 | £44.65* |
Exercise price | $51.08 | £39.90 |
Expected volatility | 30.0% | 30.0% |
Expected option life (years) | 2.2 | 3.0 |
Expected dividends expressed as a dividend yield | 2.0% | 2.0% |
Risk-free interest rate | 4.8% | 3.8% |
2024 | 2023 | |||
Weighted | Weighted | |||
average | average | |||
Number | exercise price | Number | exercise price | |
of options | (£) | of options | (£) | |
Outstanding at the start of the period | 89,661 | 40.05 | 91,447 | 22.92 |
Granted during the period | – | – | 90,118 | 40.93 |
Forfeited during the period | (2,911) | 39.96 | (1,765) | 24.28 |
Exercised during the period | (309) | 39.96 | (89,800) | 22.21 |
Expired during the period | (3,882) | 39.96 | (339) | 36.20 |
Outstanding at the end of the period | 82,559 | 40.52 | 89,661 | 40.05 |
Exercisable at the end of the period | – | – | – | – |
2024 | 2023 | |
Number of | Number of | |
Exercise prices | options | options |
£39.90 | 10,956 | 10,956 |
$51.08 | 71,603 | 78,705 |
82,559 | 89,661 | |
Weighted average share price at the date of exercise (£) | 60.50 | 44.83 |
Weighted average remaining contractual life (years) | 1.08 | 2.07 |
2024 | 2023 | |
$m | $m | |
Defined contribution plans – employers’ contributions (note 4) | 3.5 | 3.1 |
2024 | 2023 | |
$m | $m | |
Administration costs paid by the Plan | – | 0.5 |
Administration costs paid by the Company | 0.4 | 0.2 |
Pension finance income (note 3) | – | (0.2) |
Total defined benefit pension charge | 0.4 | 0.5 |
2024 | 2023 | |
$m | $m | |
Present value of obligations | (20.9) | (23.3) |
Fair value of Plan assets | 20.9 | 23.3 |
Net retirement benefit asset | – | – |
Present value | Fair value of | ||
of obligations | Plan assets | Net asset | |
$m | $m | $m | |
At 1 January 2023 | (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 |
At 30 December 2023 | (23.3) | 23.3 | – |
Interest (expense)/income | (1.0) | 1.0 | – |
Return on Plan assets (excluding interest income) | – | (2.2) | (2.2) |
Remeasurement gains due to changes in experience | 0.1 | – | 0.1 |
Remeasurement losses due to changes in demographic assumptions | (0.1) | – | (0.1) |
Remeasurement gains due to changes in financial assumptions | 2.2 | – | 2.2 |
Benefits paid | 1.0 | (1.0) | – |
Exchange gain/(loss) | 0.2 | (0.2) | – |
At 28 December 2024 | (20.9) | 20.9 | – |
2024 | 2023 | |||
$m | % | $m | % | |
Buy-in policy | 20.6 | 98.5 | 22.8 | 97.9 |
Cash | 0.3 | 1.5 | 0.5 | 2.1 |
20.9 | 100.0 | 23.3 | 100.0 |
2024 | 2023 | ||
% | % | ||
Rate of increase in pensions in payment | 3.08 | 2.97 | |
Rate of increase in deferred pensions | 2.51 | 2.37 | |
Discount rate | 5.52 | 4.57 | |
Inflation assumption | – RPI | 3.21 | 3.07 |
– CPI | 2.51 | 2.37 |
2024 | 2023 | |
Years | Years | |
Male currently aged 45 | 21.9 | 21.9 |
Female currently aged 45 | 23.9 | 24.0 |
Male currently aged 65 | 20.6 | 20.7 |
Female currently aged 65 | 22.5 | 22.5 |
Change in assumption | Change in defined benefit obligation | |
Discount rate | Decrease of 1.0% | +11.6% |
Rate of inflation | Increase of 1.0% | +4.6% |
Rate of mortality | Increase in life expectancy of one year | +3.0% |
2024 | 2023 | |
$m | $m | |
Current tax | ||
UK tax | – | 2.0 |
Overseas tax | 35.8 | 32.1 |
Total current tax | 35.8 | 34.1 |
Deferred tax | ||
Origination and reversal of temporary differences | 1.4 | 0.4 |
Total deferred tax | 1.4 | 0.4 |
Taxation | 37.2 | 34.5 |
2024 | 2023 | |
$m | $m | |
Profit before tax | 154.4 | 140.7 |
Profit before tax for each country of operation multiplied by rate of corporation tax | ||
applicable in the respective countries | 37.7 | 34.6 |
Effects of: | ||
Expenses not deductible for tax and non-taxable income | (0.2) | (0.1) |
UK tax losses (utilised)/generated in the period | (0.8) | 0.9 |
UK tax losses recognised for deferred tax | 0.6 | (0.4) |
Other differences | (0.1) | (0.5) |
Taxation | 37.2 | 34.5 |
2024 | 2023 | |
$m | $m | |
Current tax relating to post-employment obligations | – | 2.0 |
Deferred tax relating to post-employment obligations | – | (0.7) |
Deferred tax relating to UK tax losses | 0.4 | 1.0 |
0.4 | 2.3 |
2024 | 2023 | |
$m | $m | |
Deferred tax relating to UK tax losses | 0.1 | 0.2 |
Deferred tax relating to share-based payment schemes | (0.1) | – |
– | 0.2 |
Depreciation/ | Net tax | ||||
capital | UK tax | assets/ | |||
allowances | Pension | losses | Other | (liabilities) | |
$m | $m | $m | $m | $m | |
At 1 January 2023 | (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 differences | – | 0.1 | – | – | 0.1 |
At 30 December 2023 | (3.6) | – | 3.8 | 2.0 | 2.2 |
Charge to income statement | (0.4) | – | (0.9) | (0.1) | (1.4) |
Credit to other comprehensive income | – | – | 0.4 | – | 0.4 |
Credit/(charge) to equity | – | – | 0.1 | (0.1) | – |
Exchange differences | – | – | (0.1) | – | (0.1) |
At 28 December 2024 | (4.0) | – | 3.3 | 1.8 | 1.1 |
2024 | 2023 | |
$m | $m | |
Deferred tax assets | 3.2 | 3.8 |
Deferred tax liabilities | (2.1) | (1.6) |
1.1 | 2.2 |
2024 | 2023 | |
Number | Number | |
‘000 | ‘000 | |
Weighted average number of shares | 28,155 | 28,105 |
Dilutive effect of share-based payments | 65 | 66 |
Diluted weighted average number of shares | 28,220 | 28,171 |
Basic earnings per share | 416.3c | 377.9 c |
Diluted earnings per share | 415.3c | 377.0c |
2024 | 2023 | ||
Equity dividends – ordinary shares | $m | $m | |
Interim paid: | 80.0c (2023: 65.0c) | 23.4 | 17.8 |
Final paid: | 150.0c (2023: 120.0c) | 42.1 | 34.9 |
Special paid: | Nil (2023: 200.0c) | – | 58.1 |
65.5 | 110.8 |
Computer | |||
Goodwill | software | Total | |
$m | $m | $m | |
Cost | |||
At 1 January 2023 | 1.0 | 2.5 | 3.5 |
Disposals | – | (0.6) | (0.6) |
At 30 December 2023 | 1.0 | 1.9 | 2.9 |
Disposals | – | (0.4) | (0.4) |
At 28 December 2024 | 1.0 | 1.5 | 2.5 |
Amortisation | |||
At 1 January 2023 | – | 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 |
Charge for the period | – | 0.2 | 0.2 |
Disposals | – | (0.4) | (0.4) |
At 28 December 2024 | – | 1.2 | 1.2 |
Net book value | |||
At 28 December 2024 | 1.0 | 0.3 | 1.3 |
At 30 December 2023 | 1.0 | 0.5 | 1.5 |
Plant, | ||||
machinery, | ||||
Land and | fixtures & | Computer | ||
buildings | fittings | hardware | Total | |
$m | $m | $m | $m | |
Cost | ||||
At 1 January 2023 | 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 |
Additions | 14.5 | 4.2 | 0.9 | 19.6 |
Disposals | (0.1) | (1.4) | (0.4) | (1.9) |
At 28 December 2024 | 39.3 | 33.4 | 4.1 | 76.8 |
Depreciation | ||||
At 1 January 2023 | 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 |
Charge for the period | 0.9 | 3.2 | 0.8 | 4.9 |
Disposals | (0.1) | (1.3) | (0.4) | (1.8) |
At 28 December 2024 | 5.8 | 19.0 | 2.7 | 27.5 |
Net book value | ||||
At 28 December 2024 | 33.5 | 14.4 | 1.4 | 49.3 |
At 30 December 2023 | 19.9 | 13.5 | 1.3 | 34.7 |
Leasehold land | |
and buildings | |
$m | |
At 1 January 2023 | 13.1 |
Depreciation charge for the period | (1.7) |
At 30 December 2023 | 11.4 |
Additions | 0.4 |
Remeasurement of lease liability | (5.9) |
Depreciation charge for the period | (1.7) |
At 28 December 2024 | 4.2 |
2024 | 2023 | |
$m | $m | |
At start of period | 12.3 | 13.7 |
Additions | 0.4 | – |
Remeasurement of lease liability | (5.9) | – |
Interest charge | 0.4 | 0.4 |
Payments | (1.9) | (1.8) |
At end of period | 5.3 | 12.3 |
Current | 1.9 | 1.4 |
Non-current | 3.4 | 10.9 |
2024 | 2023 | |
$m | $m | |
Included in cash flows from operating activities | ||
Expense relating to short-term leases | – | 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 | 1.5 | 1.4 |
1.9 | 2.1 |
2024 | 2023 | |
$m | $m | |
Finished goods and goods for resale | 17.1 | 13.6 |
2024 | 2023 | |
$m | $m | |
Trade receivables – gross | 42.4 | 46.0 |
Provision for credits | (2.1) | (2.2) |
Provision for impairment of trade receivables | (1.3) | (2.6) |
Trade receivables – net | 39.0 | 41.2 |
Other receivables | 17.7 | 18.1 |
Prepayments | 7.7 | 9.1 |
64.4 | 68.4 |
2024 | 2023 | |
Time past due date | $m | $m |
Up to 3 months | 10.8 | 10.2 |
3 to 6 months | 0.7 | 3.1 |
Over 6 months | 0.1 | 1.2 |
11.6 | 14.5 |
2024 | 2023 | |
Time past due date | $m | $m |
Current | 0.6 | 0.6 |
Up to 3 months | 0.6 | 0.6 |
3 to 6 months | 0.1 | 0.6 |
Over 6 months | – | 0.8 |
1.3 | 2.6 |
2024 | 2023 | |||
Amount | Provision | Amount | Provision | |
Age of trade receivable | $m | % | $m | % |
Current | 28.0 | 2 .1 | 27.3 | 2.2 |
31 – 60 days | 8.9 | 4.5 | 7.4 | 4.1 |
61 – 90 days | 2.5 | 8.0 | 3.4 | 8.8 |
91 – 180 days | 0.8 | 12.5 | 3.7 | 16.2 |
181 – 365 days | 0.1 | – | 1.9 | 36.8 |
Over 365 days | – | – | 0.1 | 100.0 |
2024 | 2023 | |
$m | $m | |
Sterling | 2.9 | 3.2 |
US dollars | 59.5 | 61.7 |
Canadian dollars | 2.0 | 3.5 |
64.4 | 68.4 |
2024 | 2023 | |
$m | $m | |
At start of period | 2.6 | 4.8 |
Utilised | (2.6) | (4.7) |
Provided | 1.3 | 2.5 |
At end of period | 1.3 | 2.6 |
2024 | 2023 | |
$m | $m | |
Other financial assets – bank deposits | 94.3 | 14.0 |
2024 | 2023 | |
$m | $m | |
Cash at bank and in hand | 53.3 | 90.5 |
2024 | 2023 | |
$m | $m | |
Trade payables | 69.5 | 65.3 |
Other tax and social security payable | 4.3 | 5.0 |
Other payables | 0.5 | 0.3 |
Contract liabilities | 6.9 | 6.9 |
Accruals | 13.8 | 12.4 |
95.0 | 89.9 |
2024 | 2023 | |
Borrowing facilities | $m | $m |
Expiring in more than one year | 20.0 | 20.0 |
2024 | 2023 | |
$m | $m | |
Financial assets at amortised cost | ||
Trade and other receivables (excluding prepayments) (note 14) | 56.7 | 59.3 |
Other financial assets – bank deposits (note 15) | 94.3 | 14.0 |
Cash and cash equivalents (note 15) | 53.3 | 90.5 |
Financial liabilities at amortised cost | ||
Trade and other payables (excluding non-financial liabilities) (note 16) | (88.1) | (83.0) |
2024 | 2024 | 2023 | 2023 | |
Rating | Deposit | Rating | Deposit | |
$m | $m | |||
Lloyds Bank plc | Aa3 | 98.3 | Aa3 | 20.3 |
JPMorgan Chase Bank, N.A. | Aa1 | 49.3 | Aa1 | 84.2 |
147.6 | 104.5 |
2024 | 2023 | |
$m | $m | |
Due within one year | 2.1 | 1.8 |
Due in two to three years | 2.0 | 3.8 |
Due in four to five years | 0.7 | 4.0 |
Due over five years | 1.0 | 4.3 |
5.8 | 13.9 |
Share premium | ||||
Number of | Share capital | reserve | Total | |
shares | $m | $m | $m | |
Issued and fully paid ordinary shares of 38 6 / 13 p each: | ||||
At 1 January 2023 | 28,085,530 | 18.8 | 68.5 | 87.3 |
Issue to settle employee share scheme options | 87,000 | 0.1 | 2.3 | 2.4 |
At 28 December 2024 and at 30 December 2023 | 28,172,530 | 18.9 | 70.8 | 89.7 |
Capital | Cumulative | ||
redemption | translation | ||
reserve | differences | Total | |
$m | $m | $m | |
At 1 January 2023 | 0.4 | 4.0 | 4.4 |
Currency translation differences | – | 1.4 | 1.4 |
At 30 December 2023 | 0.4 | 5.4 | 5.8 |
Currency translation differences | – | (1.1) | (1.1) |
At 28 December 2024 | 0.4 | 4.3 | 4.7 |
2024 | 2023 | |
$m | $m | |
Profit before tax | 154.4 | 140.7 |
Adjustments for: | ||
Depreciation of property, plant and equipment | 4.9 | 4.3 |
Amortisation of intangible assets | 0.2 | 0.4 |
Depreciation of right-of-use assets | 1.7 | 1.7 |
Share-based payments expense | 1.6 | 1.1 |
Net finance income | (6.3) | (4.5) |
Defined benefit pension administration costs paid by the Plan | – | 0.5 |
Contributions to defined benefit pension Plan | – | (6.5) |
Changes in working capital: | ||
(Increase)/decrease in inventories | (3.5) | 4.5 |
Decrease in trade and other receivables | 3.8 | 20.0 |
Increase in trade and other payables | 5.3 | 4.7 |
Cash generated from operations | 162.1 | 166.9 |