2024 | 2023 | ||||||
Underlying | Special | Underlying | Special | ||||
performance | Items | IFRS | performance | Items | IFRS | ||
Note | £m | £m | £m | £m | £m | £m | |
Continuing operations | |||||||
Revenue | 5 | ||||||
Company and subsidiaries operating profit before Special Items | |||||||
Amortisation of acquired intangibles | 4 | ( | ( | ( | ( | ||
Restructuring and site closure costs | 4 | ( | ( | ( | ( | ||
Acquisition costs and related gains | 4 | ( | ( | ( | ( | ||
Sale of business | 4 | ( | ( | ( | ( | ||
Regulatory fine | 4 | ( | ( | ||||
Abortive bond costs | 4 | ( | ( | ||||
Impairment charge | 4 | ( | ( | ( | ( | ||
Pension past service cost | 4 | ( | ( | ||||
Company and subsidiaries operating profit/(loss) | ( | ( | ( | ( | |||
Share of joint ventures | 18 | ( | |||||
Operating profit/(loss) | 6 | ( | ( | ( | ( | ||
Interest payable | 9 | ( | ( | ( | ( | ||
Interest receivable | 9 | ||||||
Fair value loss on unhedged interest derivatives | 4 | ( | ( | ||||
Loss on extinguishment of financing facilities | 4 | ( | ( | ( | ( | ||
Net interest expense on defined benefit obligations | 9 | ( | ( | ( | ( | ||
Interest element of lease payments | 9 | ( | ( | ( | ( | ||
Finance costs | ( | ( | ( | ( | ( | ( | |
Loss before taxation | ( | ( | ( | ( | ( | ( | |
Taxation | 10 | ||||||
Loss for the year from continuing operations | ( | ( | ( | ( | ( | ( | |
Profit/(loss) for the year from discontinuing operations attributable to equity holders of the parent | 30 | ( | ( | ( | |||
Loss for the year | ( | ( | ( | ( | ( | ( | |
Profit/(loss) attributable to non-controlling interests | ( | ||||||
Loss attributable to equity holders of the parent | ( | ( | ( | ( | ( | ( | |
( | ( | ( | ( | ( | ( | ||
Earnings per share | |||||||
– Basic from continuing operations | 13 | ( | ( | ( | ( | ( | ( |
– Diluted from continuing operations | 13 | ( | ( | ( | ( | ( | ( |
– Basic | 13 | ( | ( | ( | ( | ( | ( |
– Diluted | 13 | ( | ( | ( | ( | ( | ( |
Groupfinancialstatements | |||||||
2024 | 2023 | ||||||
Equity holders | Non-controlling | Equity holders | Non-controlling | ||||
of the parent | interests | Total | of the parent | interests | Total | ||
Note | £m | £m | £m | £m | £m | £m | |
(Loss)/profit for the year | ( | ( | ( | ( | |||
Actuarial (losses)/gains | 26 | ( | ( | ||||
Tax relating to components of other comprehensive income | 10 | ( | ( | ||||
Total items that will not be reclassified to profit or loss | ( | ( | |||||
Exchange differences on translation of foreign operations | ( | ( | ( | ( | |||
Exchange differences recycled on sale of business | ( | ( | |||||
Fair value loss on hedged interest derivatives | ( | ( | ( | ( | |||
Gains on net investment hedges taken to equity | |||||||
Total items that may be reclassified subsequently to profit or loss | ( | ( | ( | ( | |||
Other comprehensive income/(expense) for the year | ( | ( | ( | ( | |||
Total comprehensive (expense)/income for the year | ( | ( | ( | ( | ( |
Capital | Hedging & | Total equity | Non- | |||||
Share | Share | redemption | translation | Retained | holdings of | controlling | Total | |
capital | premium | reserve | reserve | earnings | the parent | interests | equity | |
£m | £m | £m | £m | £m | £m | £m | £m | |
At | ||||||||
(Loss)/profit for the year | ( | ( | ( | |||||
Other comprehensive income/(expense) for the year | ( | ( | ||||||
Total comprehensive income/(expense) for the year | ( | ( | ( | |||||
Dividends | ( | ( | ||||||
Share-based payments | ||||||||
At |
Capital | Hedging & | Total equity | Non- | ||||||
Share | Share | redemption | translation | Retained | holdings of | controlling | Total | ||
capital | premium | reserve | reserve | earnings | the parent | interests | equity | ||
£m | £m | £m | £m | £m | £m | £m | £m | ||
At 1 January 2023 | |||||||||
(Loss)/profit for the year | ( | ( | ( | ||||||
Other comprehensive (expense)/income for the year | ( | ( | ( | ( | |||||
Total comprehensive expense for the year | ( | ( | ( | ( | ( | ||||
Dividends | 12 | ||||||||
Share consolidation | ( | ||||||||
Issue of shares | |||||||||
Share-based payments | |||||||||
At 31 December 2023 |
Groupfinancialstatements | |||
2024 | 2023 | ||
Note | |||
Non-current assets | |||
Goodwill | 14 | ||
Acquired intangible assets | 15 | ||
Other intangible assets | 16 | ||
Property, plant and equipment | 17 | ||
Deferred tax assets | 11 | ||
Defined benefit asset | 26 | ||
Investment in joint ventures | 18 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 19 | ||
Trade and other receivables | 20 | ||
Current tax assets | 10 | ||
Cash and cash equivalents | 21 | ||
Derivative financial instruments | 22 | ||
Assets classified as held for sale | 30 | ||
Total current assets | |||
Total assets | |||
Current liabilities | |||
Borrowings | 21 | ( | ( |
Trade and other payables | 24 | ( | ( |
Lease liabilities | 23 | ( | ( |
Current tax liabilities | 10 | ( | ( |
Provisions for other liabilities and charges | 25 | ( | ( |
Derivative financial instruments | 22 | ( | ( |
Liabilities classified as held for sale | 30 | – | – |
Total current liabilities | ( | ( |
2024 | 2023 | ||
£m | £m | ||
Non-current liabilities | |||
Borrowings | 21 | ( | ( |
Trade and other payables | 24 | ( | ( |
Lease liabilities | 23 | ( | ( |
Deferred tax liabilities | 11 | ( | ( |
Retirement benefit obligations | 26 | ( | ( |
Provisions for other liabilities and charges | 25 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Share capital | 27 | ||
Share premium | 27 | ||
Capital redemption reserve | |||
Hedging and translation reserve | 27 | ||
Retained earnings | 27 | ||
Equity attributable to equity holders of the parent | |||
Non-controlling interests | |||
Total equity |
Groupfinancialstatements | |||||
2024 | 2023 | ||||
Note | £m | £m | |||
Operating | |||||
Cash generated from operations | 28 | ||||
– Interest received | |||||
– Interest paid | ( | ( | |||
– Interest element of lease payments | ( | ( | |||
Net interest paid | ( | ( | |||
– UK corporation tax received/(paid) | ( | ||||
– Overseas corporate tax (paid)/received | ( | ||||
Total tax (paid)/received | ( | ||||
Net cash (outflow)/inflow from operating activities | ( | ||||
Investing | |||||
Dividends received from joint ventures | 18 | ||||
Purchase of property, plant and equipment and intangible assets | 16, 17 | ( | ( | ||
Proceeds from sale of property, plant and equipment | |||||
Purchase of business | ( | ||||
Proceeds from sale of business | |||||
Net cash (outflow)/inflow from investing activities | ( | ||||
Financing | |||||
Dividends paid | – | – | |||
Dividends paid to non-controlling interests | ( | ||||
Proceeds on issue of shares | 27 | ( | |||
Settlement of equity-settled share-based payments | ( | ( | |||
Repayment of principal portion of lease liabilities | ( | ( | |||
Repayment of borrowings | ( | ( | |||
Proceeds of borrowings | |||||
Net cash outflow from financing activities | ( | ( | |||
(Decrease)/increase in cash, cash equivalents and bank overdrafts during the period | ( | ||||
Cash and cash equivalents and bank overdrafts at 1 January | 21 | ||||
Foreign exchange | 21 | ( | ( | ||
Cash, cash equivalents and bank overdrafts at 31 December | 21 |
2024 | 2023 | ||
£m | £m | ||
Net cash (outflow)/inflow from operating activities | ( | ||
Add: dividends received from joint ventures | 18 | ||
Less: net capital expenditure | ( | ( | |
Less: purchase of businesses | ( | ||
Add: net proceeds from sale of business | |||
( | |||
Ordinary dividends paid | 12 | ||
Issue of shares | 27 | ( | |
Dividends paid to non-controlling interests | ( | ||
Settlement of equity-settled share-based payments | ( | ( | |
Repayment for principal portion of lease liabilities | ( | ( | |
Foreign exchange and other movements | 21 | ||
(Increase)/decrease in net debt | ( |
2024 | 2023 | ||
Note | £m | £m | |
Amortisation of acquired intangibles | 15 | (45.1) | (49.3) |
Restructuring and site closure | |||
costs (including share of JV) | (15.4) | (14.7) | |
Impairment charge | (5.7) | (5.6) | |
Acquisition costs and related gains | (0.6) | (2.0) | |
Sale of business | (3.3) | (0.1) | |
Regulatory fine | – | (0.7) | |
Abortive bond costs | – | (0.5) | |
Pension past service cost | (4.4) | – | |
Total impact on operating profit/loss | (74.5) | (72.9) | |
Finance costs | |||
Fair value loss on unhedged interest derivatives | 9 | – | (1.8) |
Loss on extinguishment of financing facilities | 9 | (1.4) | (4.7) |
Total impact on loss before taxation | (75.9) | (79.4) | |
Taxation Special Items | 10 | 7.5 | (1.7) |
Taxation on Special Items | 10 | 7.1 | 4.5 |
Total impact on loss for the year – | |||
continuing operations | (61.3) | (76.6) | |
Discontinued operations | |||
Restructuring and site closure costs | (1.1) | (3.7) | |
Sale of business | (3.1) | 61.3 | |
Impairment charge | – | (0.8) | |
Taxation on Special Items | – | (17.4) | |
Total impact on profit/loss for the year – | |||
discontinued operations | (4.2) | 39.4 | |
Total impact on loss for the year | (65.5) | (37.2) |
Discontinued | |||||||
Continuing operations | operations | ||||||
Health & | Health & | ||||||
Protection | Protection | ||||||
Coatings & | and | and | |||||
Construction | Adhesive | Performance | Performance | ||||
Solutions | Solutions | Materials | Corporate | Total | Materials | Total | |
2024 | £m | £m | £m | £m | £m | £m | £m |
Revenue | |||||||
Total revenue | 790.5 | 588.4 | 611.4 | – | 1,990.3 | 9.8 | 2,000.1 |
Inter-segmental revenue | – | – | (3.5) | – | (3.5) | – | (3.5) |
790.5 | 588.4 | 607.9 | – | 1,986.8 | 9.8 | 1,996.6 | |
EBITDA | 85.9 | 47.9 | 36.5 | (23.7) | 146.6 | 2.6 | 149.2 |
Depreciation and amortisation | (25.3) | (32.9) | (28.1) | (9.9) | (96.2) | (0.2) | (96.4) |
Operating profit/(loss) before Special Items | 60.6 | 15.0 | 8.4 | (33.6) | 50.4 | 2.4 | 52.8 |
Special Items | (28.1) | (24.5) | (17.9) | (4.0) | (74.5) | (4.2) | (78.7) |
Operating profit/(loss) | 32.5 | (9.5) | (9.5) | (37.6) | (24.1) | (1.8) | (25.9) |
Finance costs | (61.4) | ||||||
Loss before taxation | (87.3) |
Discontinued | |||||||
Continuing operations | operations | ||||||
Health & | Health & | ||||||
Protection | Protection | ||||||
Coatings & | and | and | |||||
Construction | Adhesive | Performance | Performance | ||||
Solutions | Solutions | Materials | Corporate | Total | Materials | Total | |
2023 | £m | £m | £m | £m | £m | £m | £m |
Revenue | |||||||
Total revenue | 820.2 | 581.7 | 549.3 | – | 1,951.2 | 80.6 | 2,031.8 |
Inter-segmental revenue | – | – | (10.6) | – | (10.6) | – | (10.6) |
820.2 | 581.7 | 538.7 | – | 1,940.6 | 80.6 | 2,021.2 | |
EBITDA | 100.1 | 31.2 | 26.3 | (20.2) | 137.4 | 1.7 | 139.1 |
Depreciation and amortisation | (25.8) | (38.7) | (32.3) | ( 7.2) | (104.0) | (1.3) | (105.3) |
Operating profit/(loss) before Special Items | 74.3 | (7.5) | (6.0) | (27.4) | 33.4 | 0.4 | 33.8 |
Special Items | (32.2) | (25.2) | (9.3) | (6.2) | (72.9) | 56.8 | (16.1) |
Operating profit/(loss) | 42.1 | (32.7) | (15.3) | (33.6) | (39.5) | 57.2 | 17.7 |
Finance costs | (71.4) | ||||||
Loss before taxation | (53.7) |
Revenue by destination | Non-current assets | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
UK | 97.7 | 97.1 | 180.0 | 191.6 |
Germany | 227.0 | 259.9 | 170.9 | 174.7 |
Italy | 88.9 | 94 | 32.2 | 34.6 |
Netherlands | 78.8 | 68.5 | 129.6 | 140.7 |
France | 83.8 | 98.8 | 85.4 | 73.0 |
Belgium | 46.1 | 49.8 | 51.9 | 57.9 |
Spain | 76.9 | 7 7.6 | 5.9 | 6.0 |
Other Europe | 258.1 | 261.1 | 69.0 | 90.4 |
Malaysia | 177.6 | 117.6 | 143.5 | 154.5 |
China | 116.2 | 110.7 | 25.7 | 23.7 |
Other Asia | 152.9 | 122.4 | 4.1 | 4.2 |
USA | 469.3 | 511.2 | 721.9 | 742.5 |
Rest of World | 123.3 | 152.5 | 9.3 | 8.7 |
1,996.6 | 2,021.2 | 1,629.4 | 1,702.5 |
2024 | 2023 | ||
Note | £m | £m | |
Revenue | 1,986.8 | 1,940.6 | |
Cost of sales | (1,649.1) | (1,640.5) | |
Gross profit | 337.7 | 300.1 | |
Sales and marketing costs | (77.5) | (73.6) | |
Administrative expenses | (115.2) | (90.5) | |
Share of joint ventures | 18 | 1.6 | 1.4 |
EBITDA | 146.6 | 137.4 | |
Depreciation and amortisation – Underlying | |||
performance | (96.2) | (104.0) | |
Operating profit – Underlying performance | 50.4 | 33.4 | |
Special Items | (74.5) | (72.9) | |
Operating loss – IFRS | (24.1) | (39.5) |
2024 | 2023 | ||
Note | £m | £m | |
Operating profit is stated after charging the following: | |||
Amortisation of acquired intangibles | 4 | 45.1 | 49.3 |
Amortisation of other intangibles | 5 | 12.1 | 8.8 |
Depreciation of property, plant and equipment | 5 | 73.0 | 83.7 |
Depreciation of right of use assets | 5 | 11.1 | 11.5 |
Research and development expenditure | 32.7 | 33.8 | |
Net loss on foreign exchange | 0.4 | 2.0 |
2024 | 2023 | |
£’000 | £’000 | |
Fees payable to the Company’s auditor for: | ||
– Audit of the Company’s annual financial statements | ||
and the consolidated annual financial statements | 527 | 637 |
Fees payable to the Company’s auditor and their associates for other services to the Group: | ||
– Audit of the Company’s subsidiaries’ annual | ||
financial statements | 1,911 | 1,893 |
Total audit fees | 2,438 | 2,530 |
Audit related assurance services | 53 | 51 |
Other assurance services | 196 | 542 |
Total non-audit fees | 249 | 593 |
2024 | 2023 | |
Number | Number | |
The average monthly number of employees | ||
during the year by segment was: | ||
Coatings & Construction Solutions | 2,117 | 2,152 |
Adhesive Solutions | 718 | 723 |
Health & Protection and Performance Materials | 1,243 | 1,816 |
Corporate | 49 | 47 |
4,127 | 4,738 |
2024 | 2023 | |
£m | £m | |
The aggregate remuneration of all Group | ||
employees comprised: | ||
Wages and salaries | 251.5 | 245.2 |
Social security costs | 34.7 | 35.2 |
Other pension costs | 18.3 | 15.8 |
Share-based payments | 1.6 | 1.8 |
306.1 | 298.0 |
2024 | 2023 | |
£m | £m | |
Interest payable on bank loans and overdrafts | 68.0 | 70.6 |
Less: interest receivable | (12.1) | (10.2) |
Net interest expense on defined benefit obligations | 1.7 | 2.7 |
Interest element of lease payments | 2.4 | 1.8 |
Underlying finance costs | 60.0 | 64.9 |
Fair value loss on unhedged interest derivatives | – | 1.8 |
Loss on extinguishment of financing facilities | 1.4 | 4.7 |
Total finance costs from continuing operations | 61.4 | 71.4 |
Finance costs from discontinued operations | – | – |
Total finance costs | 61.4 | 71.4 |
2024 | 2023 | |
£m | £m | |
Current tax | ||
UK corporation tax | (0.5) | (0.1) |
Overseas taxation | 15.1 | 11.8 |
14.6 | 11.7 | |
Deferred tax | ||
Origination and reversal of temporary differences | (18.0) | (13.2) |
(3.4) | (1.5) | |
Special Items | ||
Current tax: | ||
Historical issues | ( 7.5) | 1.7 |
Purchase and sale of business | (0.1) | 0.1 |
Restructuring and site closure costs | (1.5) | (1.9) |
Deferred tax: | ||
Sale of business | (0.1) | 17.0 |
Restructuring and site closure costs | (0.6) | 0.6 |
Amortisation of acquired intangibles | (3.7) | (2.9) |
Impairment of goodwill | – | – |
Acquired tax attributes | – | – |
Prior year adjustment | (1.1) | – |
(14.6) | 14.6 | |
Total tax on loss before taxation | (18.0) | 13.1 |
Total tax from continuing operations | (18.8) | (6.3) |
Total tax from discontinued operations | 0.8 | 19.4 |
2024 | 2023 | |
£m | £m | |
Loss before taxation | (87.3) | (53.7) |
Tax on loss before taxation at standard UK corporation | ||
tax rate of 25% (2023: 23.5%) | (21.8) | (12.6) |
Effects of: | ||
Expenses not deductible for tax purposes | 10.6 | 7.0 |
Tax incentives and items not subject to tax | (2.3) | (4.3) |
Higher tax rates on overseas earnings | (1.4) | (0.5) |
Other deferred tax assets not recognised less amounts | ||
now recognised | 2.0 | 1.8 |
Adjustments to tax charge in respect of prior periods | (4.6) | (0.2) |
Effect of change of rate on deferred tax | 0.3 | (0.9) |
Sale of business | (0.8) | 22.8 |
Tax (credit)/charge for year | (18.0) | 13.1 |
2024 | 2023 | |
£m | £m | |
Current tax credit in respect of actuarial losses | (0.2) | – |
Deferred tax charge/(credit) in respect of actuarial | ||
movements | 0.3 | (1.0) |
Total tax charge in respect of actuarial gains/losses | 0.1 | (1.0) |
2024 | 2023 | |
£m | £m | |
Current tax assets | 15.6 | 8.8 |
Current tax liabilities | (17.6) | (28.0) |
Accelerated | Acquired | Right of | |||
tax depreciation | intangibles | Sub-total | offset | Total | |
2024 | £m | £m | £m | £m | £m |
At 1 January | (40.9) | (32.8) | (73.7) | 39.9 | (33.8) |
Reclassification to assets/liabilities classified as held for sale | – | – | – | ||
Credited to income statement | 2.7 | 3.7 | 6.4 | ||
Exchange adjustment | (0.8) | 1.0 | 0.2 | ||
At 31 December | (39.0) | (28.1) | (67.1) | 38.2 | (28.9) |
2023 | £m | £m | £m | £m | £m |
At 1 January | (56.2) | (37.8) | (94.0) | 49.1 | (44.9) |
Reclassification to assets/liabilities classified as held for sale | (0.1) | – | (0.1) | ||
Credited to income statement | 10.6 | 2.9 | 13.5 | ||
Exchange adjustment | 4.8 | 2.1 | 6.9 | ||
At 31 December | (40.9) | (32.8) | (73.7) | 39.9 | (33.8) |
Provisions & | |||||||
Losses | Pension | restructuring | Other | Sub-total | Right of offset | Total | |
2024 | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 37.1 | 5.4 | 26.1 | 8.2 | 76.8 | (39.9) | 36.8 |
Reclassification to assets/liabilities classified as held for sale | – | – | – | – | – | ||
Credited/(charged) to income statement | 3.1 | (2.9) | 1.3 | 15.6 | 17.1 | ||
Charged to statement of other comprehensive income | 0.3 | 0.3 | |||||
Exchange adjustment | (0.2) | (0.4) | 0.3 | (0.3) | |||
At 31 December | 40.0 | 2.4 | 27.4 | 24.1 | 93.9 | (38.2) | 55.7 |
2023 | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 62.6 | 8.0 | 22.9 | 5.9 | 99.4 | (49.1) | 50.3 |
Reclassification to assets/liabilities classified as held for sale | – | – | – | – | – | ||
Credited/(charged) to income statement | (23.0) | (1.2) | 6.9 | 2.3 | (15.0) | ||
Charged to statement of other comprehensive income | – | (1.0) | – | – | (1.0) | ||
Exchange adjustment | (2.5) | (0.4) | (3.7) | – | (6.6) | ||
At 31 December | 37.1 | 5.4 | 26.1 | 8.2 | 76.8 | (39.9) | 36.8 |
2024 | 2023 | |
£m | £m | |
Tax losses | 86.7 | 89.0 |
86.7 | 89.0 |
2024 | 2023 | ||||||
Underlying | Special | Underlying | Special | ||||
performance | Items | IFRS | performance | Items | IFRS | ||
Earnings | |||||||
Loss attributable to equity holders of the parent – continuing operations | £m | (5.7) | (64.3) | (70.0) | (28.4) | (76.4) | (104.8) |
Loss attributable to equity holders of the parent | £m | (4.1) | (68.5) | (72.6) | (30.0) | (37.0) | (67.0) |
Number of shares | |||||||
Weighted average number of ordinary shares – basic | ’000 | 163,473 | 85,382 | ||||
Effect of dilutive potential ordinary shares | ’000 | 1,078 | 251 | ||||
Weighted average number of ordinary shares – diluted | ’000 | 164,551 | 85,633 | ||||
Earnings per share for profit from continuing operations | |||||||
Basic earnings per share | pence | (3.5) | (39.3) | (42.8) | (33.4) | (89.4) | (122.8) |
Diluted earnings per share | pence | (3.5) | (39.3) | (42.8) | (33.4) | (89.4) | (122.8) |
Earnings per share for profit from discontinued operations | |||||||
Basic earnings per share | pence | 1.0 | (2.6) | (1.6) | (1.9) | 46.2 | 44.3 |
Diluted earnings per share | pence | 1.0 | (2.6) | (1.6) | (1.9) | 46.2 | 44.3 |
Earnings per share for profit attributable to equity holders of the parent | |||||||
Basic earnings per share | pence | (2.5) | (41.9) | (44.4) | (35.1) | (43.4) | (78.5) |
Diluted earnings per share | pence | (2.5) | (41.9) | (44.4) | (35.1) | (43.4) | (78.5) |
2024 | 2023 | |
£m | £m | |
Cost | ||
At 1 January | 608.4 | 629.9 |
Measurement period adjustment | – | 1.3 |
Sale of business | (7.5) | – |
Exchange adjustments | (2.1) | (22.8) |
At 31 December | 598.8 | 608.4 |
Accumulated impairment losses | ||
At 1 January | 142.7 | 149.1 |
Exchange adjustments | 1.0 | (6.4) |
At 31 December | 143.7 | 142.7 |
Net book value | ||
At 31 December | 455.1 | 465.7 |
Net book | Net book | ||||
value at | value at | ||||
1 January | Divisional | Exchange | 31 December | ||
2024 | reorganisation | Derecognition | adjustments | 2024 | |
£m | £m | £m | £m | £m | |
Coatings & | |||||
Construction | |||||
Solutions | 320.5 | 36.3 | – | (2.3) | 354.5 |
Adhesive Solutions | 24.5 | – | – | 0.2 | 24.7 |
Health & Protection | |||||
and Performance | |||||
Materials | 120.7 | (36.3) | (7.5) | (1.0) | 75.9 |
Total | 465.7 | 0.0 | (7.5) | (3.1) | 455.1 |
Net book | Net book | ||||
value at | Measurment | value at | |||
1 January | period | Exchange | 31 December | ||
2023 | adjustment | Derecogniton | adjustments | 2023 | |
£m | £m | £m | £m | £m | |
Coatings & | |||||
Construction | |||||
Solutions | 332.6 | – | – | (12.1) | 320.5 |
Adhesive Solutions | 24.1 | 1.3 | – | (0.9) | 24.5 |
Health & Protection | |||||
and Performance | |||||
Materials | 124.1 | – | – | (3.4) | 120.7 |
Total | 480.8 | 1.3 | 0.0 | (16.4) | 465.7 |
Other | |||
Customer | acquired | ||
relationships | intangibles | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2024 | 488.0 | 108.6 | 596.6 |
Exchange adjustments | (1.6) | (0.1) | (1.7) |
At 31 December 2024 | 486.4 | 108.5 | 594.9 |
Accumulated amortisation and impairment | |||
At 1 January 2024 | 129.6 | 14.5 | 14 4.1 |
Amortisation charge for the year | 37.6 | 7.5 | 45.1 |
Exchange adjustments | (1.3) | (0.1) | (1.4) |
At 31 December 2024 | 165.9 | 21.9 | 187.8 |
Net book value | |||
At 31 December 2024 | 320.5 | 86.6 | 407.1 |
Other | |||
Customer | acquired | ||
relationships | intangibles | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2023 | 525.6 | 117.4 | 643.0 |
Derecognition of fully amortised assets | (15.2) | (3.9) | (19.1) |
Exchange adjustments | (22.4) | (4.9) | (27.3) |
At 31 December 2023 | 488.0 | 108.6 | 596.6 |
Accumulated amortisation and impairment | |||
At 1 January 2023 | 108.9 | 10.5 | 119.4 |
Amortisation charge for the year | 40.8 | 8.5 | 49.3 |
Derecognition of fully amortised assets | (15.2) | (3.9) | (19.1) |
Exchange adjustments | (4.9) | (0.6) | (5.5) |
At 31 December 2023 | 129.6 | 14.5 | 14 4.1 |
Net book value | |||
At 31 December 2023 | 358.4 | 94.1 | 452.5 |
Other | Assets | ||
intangible | under | ||
assets | construction | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2024 | 107.0 | 1.7 | 108.7 |
Additions | 1.0 | 10.1 | 11.1 |
Disposals | (1.3) | – | (1.3) |
Transfer to held for sale | – | – | – |
Transfers from assets under construction | 11.1 | (11.1) | – |
Other transfers | – | – | – |
Exchange adjustments | (0.1) | 0.4 | 0.3 |
At 31 December 2024 | 117.7 | 1.1 | 118.8 |
Accumulated amortisation | |||
At 1 January 2024 | 37.6 | – | 37.6 |
Amortisation charge for the year | 12.1 | – | 12.1 |
Disposals | (1.3) | – | (1.3) |
Exchange adjustments | (0.2) | – | (0.2) |
At 31 December 2024 | 48.2 | – | 48.2 |
Net book value | |||
At 31 December 2024 | 69.5 | 1.1 | 70.6 |
Other | Assets | ||
intangible | under | ||
assets | construction | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2023 | 90.9 | – | 90.9 |
Additions | 2.2 | 17.0 | 19.2 |
Disposals | (1.6) | – | (1.6) |
Transfer to held for sale | 14.7 | (14.7) | – |
Transfers | 1.7 | – | 1.7 |
Exchange adjustments | (0.9) | (0.6) | (1.5) |
At 31 December 2023 | 107.0 | 1.7 | 108.7 |
Accumulated amortisation | |||
At 1 January 2023 | 30.0 | – | 30.0 |
Amortisation charge for the year | 8.8 | – | 8.8 |
Disposals | (1.5) | – | (1.5) |
Transfer to held for sale | – | – | – |
Transfers | 1.0 | – | 1.0 |
Exchange adjustments | (0.7) | – | (0.7) |
At 31 December 2023 | 37.6 | – | 37.6 |
Net book value | |||
At 31 December 2023 | 69.4 | 1.7 | 71.1 |
Owned assets | Right of use assets | ||||||
Freehold land | Leasehold land | Plant and | Assets under | Land and | Plant and | ||
and buildings | and buildings | equipment | construction | buildings | equipment | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Cost | |||||||
At 1 January 2024 | 203.2 | 8.0 | 970.5 | 36.7 | 43.4 | 29.5 | 1,291.3 |
Additions | 3.6 | – | 25.1 | 54.5 | 5.2 | 7.7 | 96.1 |
Transfer to held for sale | (2.7) | – | (13.1) | – | – | – | (15.8) |
Sale of business | (1.9) | – | (11.4) | (0.3) | – | – | (13.6) |
Impairment | (1.1) | – | (1.2) | (3.7) | – | – | (6.0) |
Disposals | (4.0) | – | (12.4) | (0.1) | (1.7) | (3.9) | (22.1) |
Transfer from assets under construction | 2.2 | 0.8 | 7.1 | (10.1) | – | – | – |
Other transfers | – | – | – | – | – | – | – |
Exchange adjustments | (4.6) | – | (5.2) | (1.6) | (0.3) | (0.4) | (12.1) |
At 31 December 2024 | 194.7 | 8.8 | 959.4 | 75.4 | 46.6 | 32.9 | 1, 317.8 |
Accumulated depreciation and impairment | |||||||
At 1 January 2024 | 62.2 | 5.1 | 495.5 | – | 12.8 | 10.0 | 585.6 |
Depreciation charge for the year | 7.5 | 0.2 | 65.5 | – | 4.2 | 6.9 | 84.3 |
Transfer to held for sale | (2.0) | – | (7.3) | – | – | – | (9.3) |
Sale of business | – | – | (8.4) | – | – | – | (8.4) |
Impairment | (0.1) | – | (0.2) | – | – | – | (0.3) |
Disposals | – | – | (11.2) | – | (1.7) | (4.1) | (17.0) |
Other transfers | (4.8) | 0.2 | 4.6 | – | – | – | – |
Exchange adjustments | (2.3) | (0.1) | (3.1) | – | – | (0.1) | (5.6) |
At 31 December 2024 | 60.5 | 5.4 | 535.4 | – | 15.3 | 12.7 | 629.3 |
Net book value | |||||||
At 31 December 2024 | 134.2 | 3.4 | 424.0 | 75.4 | 31.3 | 20.2 | 688.5 |
Owned assets | Right of use assets | ||||||
Freehold land | Leasehold land | Plant and | Assets under | Land and | Plant and | ||
and buildings | and buildings | equipment | construction | buildings | equipment | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Cost | |||||||
At 1 January 2023 | 213.1 | 9.5 | 996.9 | 3.2 | 35.8 | 33.9 | 1,292.4 |
Additions | 1.4 | – | 29.9 | 38.4 | 11.3 | 12.7 | 93.7 |
Purchase of business | – | – | – | 2.4 | – | – | 2.4 |
Transfer to held for sale | (6.6) | – | – | – | – | – | (6.6) |
Disposals | (1.9) | (1.0) | (10.2) | – | (2.4) | (15.8) | (31.3) |
Transfer from assets under construction | 5.3 | – | – | (5.3) | – | – | – |
Other transfers | – | – | (1.7) | – | – | – | (1.7) |
Exchange adjustments | (8.1) | (0.5) | (44.4) | (2.0) | (1.3) | (1.3) | (57.6) |
At 31 December 2023 | 203.2 | 8.0 | 970.5 | 36.7 | 43.4 | 29.5 | 1,291.3 |
Accumulated depreciation and impairment | |||||||
At 1 January 2023 | 59.7 | 5.4 | 443.0 | – | 12.0 | 18.7 | 538.8 |
Depreciation charge for the year | 4.6 | 0.2 | 80.2 | – | 3.8 | 7.7 | 96.5 |
Transfer to held for sale | (5.2) | – | – | – | – | – | (5.2) |
Impairment | 5.6 | – | 0.3 | – | – | – | 5.9 |
Disposals | (0.5) | (0.1) | (6.8) | – | (2.6) | (15.8) | (25.8) |
Other transfers | – | – | (1.0) | – | – | – | (1.0) |
Exchange adjustments | (2.0) | (0.4) | (20.2) | – | (0.4) | (0.6) | (23.6) |
At 31 December 2023 | 62.2 | 5.1 | 495.5 | – | 12.8 | 10.0 | 585.6 |
Net book value | |||||||
At 31 December 2023 | 141.0 | 2.9 | 475.0 | 36.7 | 30.6 | 19.5 | 705.7 |
Place of | Principal | |||
Name of entity | incorporation | Ownership | activity | Segment |
Synthomer Middle | Saudi | 49% | Manufacturer | Coatings & |
East Company Ltd | Arabia | and sale of acrylic | Construction | |
and vinyl resin | Solutions | |||
emulsions | ||||
Synthomer Functional | UAE | 49% | Trading in | Adhesive |
Solutions FZCO | adhesives and | Solutions | ||
oilfield chemicals | ||||
Synthomer FZCO | UAE | 49% | Sales and | Coatings & |
marketing support | Construction | |||
for Synthomer | Solutions | |||
Group Companies | ||||
Nanjing Yangzi | China | 50% | Manufacturer | Adhesive |
Eastman Chemical Ltd | of hydrogenated | Solutions | ||
hydrocarbon resins | ||||
Super Sky Ltd | United | 50% | Non-trading | Corporate |
Kingdom |
2024 | 2023 | |
£m | £m | |
Non-current assets | 12.2 | 12.4 |
Cash and cash equivalents | 3.7 | 6.2 |
Other current assets | 28.0 | 24.6 |
Total current assets | 31.7 | 30.8 |
Other current liabilities | (32.1) | (28.2) |
Total current liabilities | (32.1) | (28.2) |
Net assets | 11.8 | 15.0 |
2024 | 2023 | |
£m | £m | |
Revenue | 90.3 | 91.3 |
Operating profit | 2.7 | 3.0 |
Taxation | (0.1) | (0.1) |
Profit for the year | 2.6 | 2.9 |
Exchange differences on translation | – | (0.1) |
Total comprehensive income | 2.6 | 2.8 |
Dividends paid | (2.1) | (3.4) |
Movement in retained earnings | 0.5 | (0.6) |
Group share: | ||
Profit for the year | 1.3 | 1.4 |
Exchange differences on translation | – | – |
Dividends paid | (1.0) | (1.9) |
2024 | 2023 | |
£m | £m | |
At 1 January | 7.5 | 8.1 |
Profit from continuing operations | 1.3 | 1.4 |
Exchange differences on translation | 0.3 | (0.1) |
Dividend paid | (1.0) | (1.9) |
At 31 December | 8.1 | 7.5 |
2024 | 2023 | |
£m | £m | |
Raw materials and consumables | 167.5 | 163.4 |
Finished goods | 180.7 | 180.7 |
348.2 | 34 4.1 | |
Stock written off during the year | 6.0 | 8.0 |
Cost of inventory recognised as an expense and included in cost of sales | 1,238.3 | 1,258.0 |
2024 | 2023 | |
£m | £m | |
Trade receivables | 155.8 | 147.6 |
Other receivables | 62.6 | 59.8 |
Prepayments | 8.8 | 5.6 |
227.2 | 213.0 |
Trade receivables – days past due | |||||
Not yet due | <60 | 61-120 | >120 | Total | |
2024 | £m | £m | £m | £m | £m |
Gross carrying amount | 139.9 | 13.6 | 0.3 | 3.1 | 156.9 |
Expected credit loss rate | 0.06% | ||||
Lifetime expected credit loss | (1.1) | ||||
Total | 155.8 |
Trade receivables – days past due | |||||
Not yet due | <60 | 61-120 | >120 | Total | |
2023 | £m | £m | £m | £m | £m |
Gross carrying amount | 120.6 | 21.9 | 4.8 | 1.4 | 148.7 |
Expected credit loss rate | 0.06% | ||||
Lifetime expected credit loss | (1.1) | ||||
Total | 147.6 |
2024 | 2023 | |
£m | £m | |
At 1 January | 1.1 | 1.6 |
Exchange adjustments | (0.1) | (0.1) |
Transfer from credit impaired | 0.7 | 0.8 |
Uncollectable amounts recovered | (0.4) | (1.2) |
At 31 December | 1.3 | 1.1 |
Exchange | ||||
1 January | and other | 31 December | ||
2024 | Cash flows | movements | 2024 | |
£m | £m | £m | £m | |
Bank overdrafts | (0.7) | 0.4 | – | (0.3) |
€520m 3.875% senior unsecured | ||||
loan notes due 2025 | – | – | (123.9) | (123.9) |
Current bank borrowings | – | – | – | – |
Current liabilities | (0.7) | 0.4 | (123.9) | (124.2) |
Bank loans | (421.9) | 3.1 | 4.6 | (414.2) |
€520m 3.875% senior unsecured | ||||
loan notes due 2025 | (448.4) | 318.8 | 129.6 | – |
€350m 7.375% senior unsecured | ||||
loan notes due 2029 | – | (293.5) | 9.1 | (284.4) |
Non-current liabilities | (870.3) | 28.4 | 143.3 | (698.6) |
Total borrowings | (871.0) | 28.8 | 19.4 | (822.8) |
Cash and cash equivalents | 371.3 | (141.5) | (4.0) | 225.8 |
Net debt | (499.7) | (112.7) | 15.4 | (597.0) |
Exchange | ||||
1 January | and other | 31 December | ||
2023 | Cash flows | movements | 2023 | |
£m | £m | £m | £m | |
Bank overdrafts | (18.5) | 17.8 | – | (0.7) |
Current liabilities | (18.5) | 17.8 | – | (0.7) |
Bank loans | (777.7) | 343.6 | 12.2 | (421.9) |
€520m 3.875% senior unsecured | ||||
loan notes due 2025 | (456.4) | – | 8.0 | (448.4) |
Non-current liabilities | (1,234.1) | 343.6 | 20.2 | (870.3) |
Total borrowings | (1,252.6) | 361.4 | 20.2 | (871.0) |
Cash and cash equivalents | 227.7 | 149.0 | (5.4) | 371.3 |
Net debt | (1,024.9) | 510.4 | 14.8 | (499.7) |
2024 | 2023 | |||
Cash and | Cash and | |||
cash | Total | cash | Total | |
equivalents | borrowings | equivalents | borrowings | |
£m | £m | £m | £m | |
Sterling | 21.4 | – | 117.5 | |
Euro | 92.1 | 651.8 | 116.4 | 700.8 |
US dollar | 65.7 | 183.8 | 79.5 | 180.7 |
Malaysian ringgit | 34.1 | – | 38.5 | – |
Other | 12.5 | – | 19.4 | – |
Total | 225.8 | 835.6 | 371.3 | 881.5 |
Non cash changes | |||||
Financing | |||||
cash | Exchange | ||||
1 January | (inflows)/ | and other | 31 December | ||
2024 | outflows | Acquisitions | movements | 2024 | |
£m | £m | £m | £m | £m | |
Borrowings | (870.3) | 28.4 | – | 143.3 | (698.6) |
Lease liabilities | (55.3) | 12.1 | – | (12.7) | (55.9) |
Total | (925.6) | 40.5 | – | 130.6 | (754.5) |
Financing | |||||
cash | Exchange | ||||
1 January | (inflows)/ | and other | 31 December | ||
2023 | outflows | Acquisitions | movements | 2023 | |
£m | £m | £m | £m | £m | |
Borrowings | (1, 234.1) | 343.6 | – | 20.2 | (870.3) |
Lease liabilities | (45.5) | 12.4 | – | (22.2) | (55.3) |
Total | (1,279.6) | 356.0 | – | (2.0) | (925.6) |
2024 | 2023 | |||||||
Carrying | Carrying | |||||||
Valuation | amount | amount | ||||||
category in | Fair value | Carrying | within scope | Carrying | within scope | |||
accordance | hierarchy | amount | of IFRS 7 | Fair value | amount | of IFRS 7 | Fair value | |
with IFRS 9 1 | level | £m | £m | £m | £m | £m | £m | |
Trade receivables | AC | Level 2 | 155.8 | 155.8 | 155.8 | 147.6 | 147.6 | 147.6 |
Other receivables | AC | Level 2 | 62.6 | 42.3 | 42.3 | 59.8 | 35.3 | 35.3 |
Cash and cash equivalents | AC | Level 2 | 225.8 | 225.8 | 225.8 | 371.3 | 371.3 | 371.3 |
Derivatives | FVTOCI | Level 2 | 2.8 | 2.8 | 2.8 | 5.5 | 5.5 | 5.5 |
Total assets | 447.0 | 426.7 | 426.7 | 584.2 | 559.7 | 559.7 | ||
Borrowings | AC | Level 2 | (822.8) | (822.8) | (835.6) | (871.0) | (871.0) | (881.5) |
Trade and other payables | AC | Level 2 | (391.7) | (379.0) | (379.0) | (431.5) | (419.9) | (419.9) |
Derivatives | FVTOCI | Level 2 | (1.6) | (1.6) | (1.6) | – | – | – |
Total liabilities | (1,216.1) | (1,203.4) | (1,216.2) | (1,302.5) | (1,290.9) | (1,301.4) |
2024 | 2023 | |||||
Floating rate | Fixed rate | Total | Floating rate | Fixed rate | Total | |
borrowings | borrowings | borrowings | borrowings | borrowings | borrowings | |
£m | £m | £m | £m | £m | £m | |
Euro | 22.8 | 629.1 | 651.9 | 31.3 | 669.5 | 700.8 |
US dollar | 83.9 | 99.9 | 183.8 | 75.6 | 105.1 | 180.7 |
Total | 106.7 | 729.0 | 835.7 | 106.9 | 774.6 | 881.5 |
2024 | 2023 | |||||
Income statement | Equity | Income statement | Equity | |||
Underlying | IFRS | IFRS | Underlying | IFRS | IFRS | |
-/+ £m | -/+ £m | -/+ £m | -/+ £m | -/+ £m | -/+ £m | |
Interest rate sensitivity analysis | ||||||
UK interest rate +/- 1.0% | 0.2 | 0.2 | – | 1.2 | – | – |
Euro interest rate +/- 1.0% | 0.7 | 0.7 | 2.2 | 0.9 | – | 2.3 |
US interest rate +/- 1.0% | (0.2) | (0.2) | 1.0 | – | – | 0.9 |
Foreign currency sensitivity analysis | ||||||
Sterling -/+ 10% | 0.3 | 0.3 | – | 5.8 | 5.8 | 9.4 |
Euro exchange rate -/+ 10% | (1.8) | (1.8) | (3.2) | 11.9 | 11.9 | 0.9 |
US dollar exchange rate -/+ 10% | 0.7 | 0.7 | (2.4) | 7.6 | 7.6 | 9.4 |
Malaysian ringgit exchange rate -/+ 10% | – | – | – | 0.6 | 0.6 | – |
2024 | 2023 | |||||
Amount due | Amount due | |||||
Within | Between | Between | Within | Between | Between | |
one year | 1 and 2 years | 2 and 5 years | one year | 1 and 2 years | 2 and 5 years | |
£m | £m | £m | £m | £m | £m | |
Overdrafts | (0.3) | – | – | (0.7) | – | – |
Financial liabilities in trade and other payables | (378.9) | – | (0.1) | (419.7) | (0.1) | (0.1) |
Bank loans – principal | – | – | (421.7) | – | – | (429.9) |
€520m 3.875% senior unsecured loan notes due 2025 | (124.1) | – | – | – | (450.9) | – |
€350m 3.875% senior unsecured loan notes due 2029 | – | – | (289.6) | – | – | – |
Interest payments on borrowings | (39.2) | (36.7) | (62.0) | (41.8) | (13.4) | (7.4) |
Total non-derivative financial liabilities | (542.5) | (36.7) | (773.4) | (462.2) | (464.4) | (4 37.4) |
2024 | 2023 | |||||||
Amount due | Amount due | |||||||
Within | Between | Between | Within | Between | Between | |||
one year | 1 and 2 years | 2 and 5 years | Total | one year | 1 and 2 years | 2 and 5 years | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Interest rate swaps | 2.2 | 0.2 | 0.4 | 2.8 | 6.3 | 4.2 | – | 10.5 |
Currency forwards | 0.3 | – | – | 0.3 | 5.5 | – | – | 5.5 |
Total derivative financial assets | 2.5 | 0.2 | 0.4 | 3.1 | 11.8 | 4.2 | – | 16.0 |
Interest rate swaps | 0.4 | 0.4 | 0.9 | 1.7 | – | – | – | – |
Currency forwards | 0.5 | – | – | 0.5 | 1.7 | 1.7 | 2.9 | 6.3 |
Total derivative financial liabilities | 0.9 | 0.4 | 0.9 | 2.2 | 1.7 | 1.7 | 2.9 | 6.3 |
2024 | 2023 | |||||||||
Expiring | Expiring | Expiring | Expiring | |||||||
Expiring | between | between | Expiring | Expiring | between | between | Expiring | |||
within | 1 and | 2 and 5 | after | within | 1 and | 2 and 5 | after | |||
one year | 2 years | years | 5 years | Total | one year | 2 years | years | 5 years | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Unsecured €300m multi-currency | ||||||||||
RCF expiring 31 July 2027 | ||||||||||
(amended from $400m in 2023) | – | – | 228.6 | – | 228.6 | – | – | 314.2 | – | 314.2 |
– | – | 228.6 | – | 228.6 | – | – | 314.2 | – | 314.2 |
Hedged risk | Notional amount | Maturity | Range of hedged rates | |
2024 | ||||
Cash flow hedges | ||||
Interest rate swap | Interest rate | Up to €260m and $125m | 28/08/2018 – 10/10/2027 | 0.517% to 4.637% Fixed |
Net investment hedges | ||||
Net investment | Currency | Up to €560m | 01/04/2020 – present | 1.17-1.21 |
Net investment | Currency | Up to $230m | 01/04/2020 – present | 1.24-1.32 |
2023 | ||||
Cash flow hedges | ||||
Interest rate swap | Interest rate | Up to €440m and $125m | 28/08/2018 – 10/10/2027 | 0.517% to 4.637% Fixed |
Net investment hedges | ||||
Net investment | Currency | Up to €560m | 01/04/2020 – present | 1.11-1.17 |
Net investment | Currency | Up to $370m | 01/04/2020 – present | 1.18-1.31 |
2024 | 2023 | |
£m | £m | |
Payments for the principal portion of lease liabilities | 12.1 | 12.4 |
Payments for the interest portion of lease liabilities | 2.4 | 1.8 |
2024 | 2023 | |
£m | £m | |
Current | 12.3 | 13.8 |
Non-current | 43.6 | 41.5 |
55.9 | 55.3 |
2024 | 2023 | |
£m | £m | |
Less than one year | 12.0 | 13.8 |
Between one and two years | 9.6 | 9.8 |
Between two and five years | 15.9 | 17.5 |
More than five years | 57.0 | 41.7 |
2024 | 2023 | |
£m | £m | |
Amount due within one year | ||
Trade payables | 261.9 | 272.1 |
Other payables | 26.6 | 68.1 |
Accruals | 103.1 | 91.1 |
391.6 | 431.3 | |
Amount due after one year | ||
Accruals | 0.1 | 0.2 |
0.1 | 0.2 |
Restructuring | |||
and site | |||
Environmental | closure | Total | |
£m | £m | £m | |
At 1 January 2024 | 10.3 | 31.2 | 41.5 |
Charge/(credit) to income statement during the year | (0.2) | 1.1 | 0.9 |
Utilised during the year | (0.6) | (6.7) | (7.3) |
Exchange adjustments | (0.4) | 0.6 | 0.2 |
31 December 2024 | 9.1 | 26.2 | 35.3 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Non-current | 27.5 | 29.6 |
Current | 7.8 | 11.9 |
35.3 | 41.5 |
2024 | 2023 | |
£m | £m | |
Underlying performance | – | – |
Special Items | 0.9 | (0.2) |
0.9 | (0.2) |
2024 | |||||
UK | US | Germany | Other | Total | |
£m | £m | £m | £m | £m | |
Defined contribution | 3.5 | 2.6 | 0.1 | 5.1 | 11.3 |
2023 | |||||
UK | US | Germany | Other | Total | |
£m | £m | £m | £m | £m | |
Defined contribution | 3.6 | 4.5 | 1.0 | 4.9 | 14.0 |
Asset return risk | The plan liabilities are calculated using a discount rate set with reference to corporate bond yields; if plan assets underperform this yield, this will |
increase the deficit. | |
Interest rate risk | A decrease in corporate bond yields will increase plan liabilities, although this will be partially offset by an increase in the value of the plan assets |
in bond holdings. | |
Longevity risk | The majority of the plans’ obligations are to provide benefits for the life of the member, so increases in life expectancy will result in an increase in the |
plans’ liabilities. |
2024 | 2023 | |||||||||
UK | US | Germany | Other | Total | UK | US | Germany | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Service cost | 6.1 | 0.6 | 0.2 | 0.1 | 7.0 | 0.3 | 0.6 | 0.2 | 0.7 | 1.8 |
Net interest (income)/expense | (1.1) | 0.4 | 2.0 | 0.4 | 1.7 | (0.4) | 0.5 | 2.2 | 0.4 | 2.7 |
5.0 | 1.0 | 2.2 | 0.5 | 8.7 | (0.1) | 1.1 | 2.4 | 1.1 | 4.5 |
2024 | 2023 | |||||||||
UK | US | Germany | Other | Total | UK | US | Germany | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Return on plan assets excluding amounts | ||||||||||
included in interest expense | (22.0) | (5.7) | – | – | (27.7 ) | 8.6 | 7.6 | – | – | 16.2 |
Gains/(losses) from changes in assumptions | 18.2 | 5.6 | 2.0 | (0.2) | 25.6 | (3.4) | (5.0) | (3.7) | (1.2) | (13.3) |
Actuarial gains and losses | (3.8) | (0.1) | 2.0 | (0.2) | (2.1) | 5.2 | 2.6 | (3.7) | (1.2) | 2.9 |
2024 | 2023 | |||||||||
UK | US | Germany | Other | Total | UK | US | Germany | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Present value of defined benefit obligation | (251.2) | (157.6) | (57.8) | (14.4) | (481.0) | (269.6) | (166.5) | (63.0) | (15.5) | (514.6) |
Fair value of schemes’ assets | 277.2 | 148.5 | 2.5 | 3.1 | 431.3 | 286.1 | 158.3 | 2.6 | 2.9 | 449.9 |
Net asset/(liability) arising from defined | ||||||||||
benefit obligation | 26.0 | (9.1) | (55.3) | (11.3) | (49.7) | 16.5 | (8.2) | (60.4) | (12.6) | (64.7) |
2024 | 2023 | |||||||||
UK | US | Germany | Other | Total | UK | US | Germany | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 286.1 | 158.3 | 2.6 | 2.9 | 449.9 | 274.8 | 165.3 | 3.1 | 3.1 | 446.3 |
Interest income | 12.9 | 7.3 | – | 0.1 | 20.3 | 13.5 | 7.9 | – | 0.1 | 21.5 |
Amounts recognised in income in respect | ||||||||||
of defined benefit schemes | 12.9 | 7.3 | – | 0.1 | 20.3 | 13.5 | 7.9 | – | 0.1 | 21.5 |
Remeasurement: | ||||||||||
– Return on plan assets excluding amounts | ||||||||||
included in interest income | (22.0) | (5.7) | – | – | (27.7) | 8.6 | 7.6 | – | – | 16.2 |
Amounts recognised in the statement | ||||||||||
of comprehensive income | (22.0) | (5.7) | – | – | (27.7) | 8.6 | 7.6 | – | – | 16.2 |
Contributions: | ||||||||||
– Employers | 16.6 | 0.3 | – | 1.1 | 18.0 | 5.0 | 0.4 | – | 0.5 | 5.9 |
Payments from plans | ||||||||||
– Benefit payments | (16.4) | (14.2) | – | (0.9) | (31.5) | (15.8) | (14.5) | – | (0.6) | (30.9) |
0.2 | (13.9) | – | 0.2 | (13.5) | (10.8) | (14.1) | – | (0.1) | (25.0) | |
Exchange adjustments | – | 2.5 | (0.1) | (0.1) | 2.3 | – | (8.4) | (0.5) | (0.2) | (9.1) |
At 31 December | 277.2 | 148.5 | 2.5 | 3.1 | 431.3 | 286.1 | 158.3 | 2.6 | 2.9 | 449.9 |
2024 | 2023 | |||||
UK | US | Germany | UK | US | Germany | |
£m | £m | £m | £m | £m | £m | |
Investment funds | 31.1 | – | – | 30.6 | – | – |
Equities | 44.1 | – | – | 47.0 | 38.6 | 1.3 |
Debt instruments | 186.1 | 135.8 | 2.5 | 195.3 | 111.9 | 1.3 |
Property | 4.4 | 7.5 | – | 5.8 | 7.8 | – |
Annuity assets | 2.5 | – | – | 2.4 | – | – |
Cash and cash equivalents | 9.0 | 5.2 | – | 5.0 | – | – |
Fair value of schemes’ assets | 277.2 | 148.5 | 2.5 | 286.1 | 158.3 | 2.6 |
2024 | 2023 | |||||||||
UK | US | Germany | Other | Total | UK | US | Germany | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | (269.6) | (166.5) | (63.0) | (15.5) | (514.6) | (268.9) | (175.9) | (60.8) | (14.1) | (519.7) |
Current service cost | (1.7) | (0.6) | (0.2) | (0.1) | (2.6) | (0.3) | (0.7) | (0.2) | (0.5) | (1.7) |
Past service cost | (4.4) | – | – | – | (4.4) | – | 0.1 | – | (0.2) | (0.1) |
Interest expense | (11.8) | ( 7.7 ) | (2.0) | (0.5) | (22.0) | (13.1) | (8.4) | (2.2) | (0.5) | (24.2) |
Amounts recognised in income statement | ||||||||||
in respect of defined benefit schemes | (17.9) | (8.3) | (2.2) | (0.6) | (29.0) | (13.4) | (9.0) | (2.4) | (1.2) | (26.0) |
Remeasurement gains/(losses) from: | ||||||||||
– Changes in financial assumptions | 20.0 | 7.3 | 1.5 | (0.1) | 28.7 | (14.0) | (3.8) | (3.2) | (1.7) | (22.7) |
– Changes in demographic assumptions | (1.7) | 0.1 | – | (0.1) | (1.7) | 12.0 | (0.9) | – | – | 11.1 |
– Experience adjustments | (0.1) | (1.8) | 0.5 | – | (1.4) | (1.4) | (0.3) | (0.5) | 0.5 | (1.7) |
Amounts recognised in the statement | ||||||||||
of comprehensive income | 18.2 | 5.6 | 2.0 | (0.2) | 25.6 | (3.4) | (5.0) | (3.7) | (1.2) | (13.3) |
Contributions: | ||||||||||
– Employers | 1.7 | – | 2.6 | 0.2 | 4.5 | 0.3 | – | 2.6 | 0.3 | 3.2 |
Payments from plans | ||||||||||
– Benefit payments | 16.4 | 14.2 | – | 0.9 | 31.5 | 15.8 | 14.5 | – | 0.6 | 30.9 |
18.1 | 14.2 | 2.6 | 1.1 | 36.0 | 16.1 | 14.5 | 2.6 | 0.9 | 34.1 | |
Exchange adjustments | – | (2.6) | 2.8 | 0.8 | 1.0 | – | 8.9 | 1.3 | 0.1 | 10.3 |
At 31 December | (251.2) | (157.6) | (57.8) | (14.4) | (481.0) | (269.6) | (166.5) | (63.0) | (15.5) | (514.6) |
2024 | 2023 | |||||||
UK | US | Germany | Other | UK | US | Germany | Other | |
Rate of increase in pensions in payment | 3.00% | 0.00% | 1.00% | 2.1%–9% | 2.90% | 0.00% | 2.50% | 2.1%–9% |
Rate of increase in pensions in deferment | 2.75% | 0.00% | 2.50% | 3.50% | 2.60% | 0.00% | 1.00% | 3.5%–9% |
Discount rate | 5.30% | 5.50% | 3.50% | 2.7%–10.5% | 4.50% | 4.94% | 3.30% | 3.1%–9.25% |
Inflation assumption | 3.20% | 0.00% | 2.25% | 2%–2.2% | 3.05% | 0.00% | 2.25% | 2%–2.4% |
2024 | 2023 | |||||||||||
Retiring today | Retiring in 20 years | Retiring today | Retiring in 20 years | |||||||||
UK | US | Germany | UK | US | Germany | UK | US | Germany | UK | US | Germany | |
Males | 86.0 | 86.6 | 85.9 | 86.9 | 87.6 | 88.6 | 85.9 | 86.6 | 85.8 | 86.7 | 87.5 | 88.5 |
Females | 88.5 | 87.6 | 89.3 | 89.3 | 88.7 | 91.5 | 88.3 | 87.6 | 89.2 | 89.1 | 88.6 | 91.4 |
Increase in scheme liabilities | |||
UK | US | Germany | |
£m | £m | £m | |
Discount rate (decrease of 1%) | 27.0 | 13.5 | 7.9 |
Future mortality rate (one year increase in expectancy) | 11.0 | 4.6 | 2.2 |
2024 | 2023 | 2024 | 2023 | ||
Number | Number | £m | £m | ||
Ordinary shares | |||||
Ordinary shares of 10p | |||||
in issue at 1 January | 163,567,621 | 4 | 67,336,041 | 1.6 | 46.7 |
Share consolidation | – | (443,969,238) | – | (46.5) | |
Issued in year | – | 140,200,818 | – | 1.4 | |
Ordinary shares of 1p in issue | |||||
at 31 December | 163,567,621 | 163,567,621 | 1.6 | 1.6 |
2024 | 2023 | |
£m | £m | |
Balance at 1 January | 925.9 | 620.0 |
Share consolidation | – | 46.5 |
Premium arising on issue of shares | – | 274.8 |
Expenses of issue of shares | – | (15.4) |
Balance at 31 December | 925.9 | 925.9 |
2024 | 2023 | |
£m | £m | |
Balance at 1 January | 209.8 | 273.5 |
Dividends paid | – | – |
Net loss for the year | (72.6) | (67.0) |
Actuarial (losses)/gains recognised in other comprehensive income | (2.1) | 2.9 |
Tax arising from other comprehensive income | 0.1 | (1.0) |
Credit to equity for equity-settled share-based payments | 1.5 | 1.4 |
Balance at 31 December | 136.7 | 209.8 |
Cash flow | |||
hedging | Translation | ||
reserve | reserve | Total | |
£m | £m | £m | |
Balance at 1 January 2024 | (8.0) | 18.4 | 10.4 |
Exchange differences on translation of foreign operations | – | 3.8 | 3.8 |
Gains on net investment hedges taken to equity | – | 11.9 | 11.9 |
Loss recognised on cash flow hedges: | |||
– Interest rate swaps | (3.3) | – | (3.3) |
Reclassification to profit or loss: | |||
– Exchange differences recycled on sale | |||
of business | – | 4.4 | 4.4 |
Balance at 31 December 2024 | (11.3) | 38.5 | 27.2 |
Cash flow | |||
hedging | Translation | ||
reserve | reserve | Total | |
£m | £m | £m | |
Balance at 1 January 2023 | (0.3) | 76.2 | 75.9 |
Exchange differences on translation of foreign operations | – | (58.3) | (58.3) |
Gains on net investment hedges taken to equity | – | 1.0 | 1.0 |
Loss recognised on cash flow hedges: | – | – | |
– Interest rate swaps | (7.7) | – | (7.7) |
Reclassification to profit or loss: | – | – | |
– Exchange differences recycled on sale | |||
of business | – | (0.5) | (0.5) |
Balance at 31 December 2023 | (8.0) | 18.4 | 10.4 |
2024 | 2023 | |
£m | £m | |
Operating (loss)/profit | (25.9) | 17.7 |
Less: share of profits of joint ventures | (1.6) | (1.4) |
(27.5) | 16.3 | |
Adjustments for: | ||
– Depreciation of property, plant and equipment | 73.2 | 85.0 |
– Depreciation of right of use assets | 11.1 | 11.5 |
– Amortisation of other intangibles | 12.1 | 8.8 |
– Share-based payments | 1.6 | 1.8 |
– Gain on sale of underlying assets | (4.3) | – |
– Special Items | 78.7 | 16.1 |
Cash impact of settlement of interest rate | ||
derivative contracts | – | 12.1 |
Cash impact of restructuring and site closure costs | (20.2) | (28.0) |
Cash impact of acquisition costs and related gains | (1.7) | (1.9) |
Pension funding in excess of service cost | (19.8) | (7.3) |
Movement in working capital | (24.9) | 80.6 |
Payment of EC fine settlement amount | (39.1) | – |
Cash generated from operations | 39.2 | 195.0 |
Reconciliation of movement in working capital | ||
(Increase)/decrease in inventories | (15.5) | 45.7 |
(Increase)/decrease in trade and other receivables | (23.4) | 52.7 |
Increase/(decrease) in trade and other payables | 14.0 | (17.8) |
Movement in working capital | (24.9) | 80.6 |
2024 | 2023 | |
£m | £m | |
Key management compensation | ||
Short-term employee benefits | 7.5 | 6.9 |
Pension costs | 0.2 | 0.6 |
Share-based payments | 1.6 | 1.8 |
9.3 | 9.3 |
2024 | 2023 | |||||||
Laminates | Laminates | |||||||
Films and | NA Paper | Films and | NA Paper | |||||
Coated Fabrics | and Carpet | Total | Coated Fabrics | and Carpet | Total | |||
Compounds | £m | £m | £m | Compounds | £m | £m | £m | |
Revenue | 9.8 | – | – | 9.8 | 30.3 | 28.0 | 22.3 | 80.6 |
Expenses | (7.2) | – | – | ( 7.2) | (25.6) | (25.5) | (27.8) | (78.9) |
EBITDA | 2.6 | – | – | 2.6 | 4.7 | 2.5 | (5.5) | 1.7 |
Depreciation and amortisation – Underlying performance | (0.2) | – | – | (0.2) | (0.4) | – | (0.9) | (1.3) |
Operating profit/(loss) – Underlying performance | 2.4 | – | – | 2.4 | 4.3 | 2.5 | (6.4) | 0.4 |
Special Items | (3.3) | 0.2 | (1.1) | (4.2) | (0.2) | 61.5 | (4.5) | 56.8 |
Operating (loss)/profit – IFRS | (0.9) | 0.2 | (1.1) | (1.8) | 4.1 | 64.0 | (10.9) | 57.2 |
Finance costs | – | – | – | 0.0 | – | – | – | – |
(Loss)/profit before taxation | (0.9) | 0.2 | (1.1) | (1.8) | 4.1 | 64.0 | (10.9) | 57.2 |
Taxation | (0.8) | – | – | (0.8) | (1.8) | (17.6) | – | (19.4) |
(Loss)/Profit for the year | (1.7) | 0.2 | (1.1) | (2.6) | 2.3 | 46.4 | (10.9) | 37.8 |
Cash flows from discontinued operations | ||||||||
Net cash outflow from operating activities | (3.6) | – | (1.1) | (4.7) | 7.5 | (0.1) | (7.8) | (0.4) |
Net cash inflow from investing activities | 17.5 | (0.1) | – | 17.4 | (0.6) | 208.2 | – | 207.6 |
2024 | 2023 | ||
Note | £m | £m | |
Non-current assets | |||
Goodwill | 14 | – | – |
Acquired intangible assets | 15 | – | – |
Other intangible assets | 16 | – | – |
Property, plant and equipment | 17 | 6.5 | 1.4 |
Deferred tax assets | 11 | – | 0.1 |
Total non-current assets | 6.5 | 1.5 | |
Current assets | |||
Inventories | – | – | |
Trade and other receivables | – | – | |
Total current assets | – | – | |
Total assets | 6.5 | 1.5 | |
Current liabilities | |||
Trade and other payables | – | – | |
Lease liabilities | – | – | |
Current tax liabilities | – | – | |
Total current liabilities | – | – | |
Non-current liabilities | |||
Lease liabilities | – | – | |
Deferred tax liabilities | – | – | |
Retirement benefit obligations | 26 | – | – |
Total non-current liabilities | – | – | |
Total liabilities | – | – | |
Net assets held for sale | 6.5 | 1.5 |
Weighted av. | Weighted av. | |||
exercise | exercise | |||
Options | price (£) | Options | price (£) | |
2024 | 2024 | 2023 | 2023 | |
number | number | number | number | |
Outstanding at 1 January | 845,401 | – | 3,273,222 | – |
Granted during the year | 1,911,425 | – | 4,612,178 | – |
Exercised during the year | (10,062) | – | (313,491) | – |
Lapsed during the year | (184,019) | – | (909,299) | – |
Adjustment for share | ||||
consolidation and rights issue | – | – | (5,817, 209) | – |
Outstanding at 31 December | 2,562,745 | – | 845,401 | – |
Exercisable at 31 December | 10,278 | 5,463 |
Executive share options | Number |
Exercisable between 2023-2030 | 4,520 |
Exercisable between 2024-2031 | 5,758 |
Exercisable between 2025-2032 | 201,630 |
Exercisable between 2026-2033 | 547,854 |
Exercisable between 2027-2034 | 1,802,983 |
2,562,745 |
2024 | 2023 | |
Weighted average share price (£) | 1.88 | 1.05 |
Option price (£) | – | – |
Value of optionality | nil | nil |
Vesting assumption | 41% | 30% |
Company | Registration |
Dimex Limited | 01763129 |
Ecatto Limited | 00978441 |
Harlow Chemical Company Limited | 00778831 |
Polymerlatex Limited | 03439041 |
Revertex Limited | 00873653 |
Super Sky Limited | 02021871 |
Synthomer Adhesive Technologies Limited | 13827669 |
Synthomer Thailand Holdings Limited | 14625368 |
Synthomer Overseas Limited | 06349474 |
Temple Fields 514 Limited | 04541637 |
Temple Fields 515 Limited | 00692510 |
Temple Fields 522 Limited | 05516912 |
Temple Fields 523 Limited | 05516913 |
Temple Fields 530 Limited | 00831113 |