2023 | 2022 | ||||||
| Adjusting | Adjusting | ||||||
| items | items | ||||||
| Adjusted | (Note 3) | Statutory | Adjusted | (Note 3) | Statutory | ||
| Notes | £m | £m | £m | £m | £m | £m | |
Revenue | 4 | ||||||
Cost of sales | ( | ( | ( | ( | ( | ( | |
Gross profit | ( | ( | |||||
Net operating costs | 5 | ( | ( | ( | ( | ( | ( |
Operating profit | ( | ( | |||||
Financial income | 8 | ||||||
Financial expense | 8 | ( | ( | ( | ( | ||
Gains on instruments measured at fair value throughprofit or loss | |||||||
| Net financial (expense)/income relating to defined | |||||||
benefitpension schemes | 14 | ( | ( | ||||
Net financial (expense)/income | ( | ( | ( | ( | |||
Profit before tax | ( | ( | |||||
Taxation | 9 | ( | ( | ( | ( | ||
Profit after tax | ( | ( | |||||
Earnings per share | 7 | ||||||
Basic – from profit for the year | |||||||
Diluted – from profit for the year |
2023 | 2022 | ||||
Notes | £m | £m | £m | £m | |
Profit for the year | |||||
| Items that will not subsequently be reclassified to profit and loss | |||||
Remeasurement loss on defined benefit plans | 14 | ( | ( | ||
Related taxation effect | 9 | ||||
( | ( | ||||
| Items that may be reclassified to profit and loss | |||||
Gain/(loss) arising on hedging instruments designated in hedges of the netassets in foreign operation | 17 | ( | |||
| (Loss)/gain on exchange differences on translation of foreign operations | |||||
netof funding revaluations | ( | ||||
| (Gain)/loss on exchange differences reclassified to income statement | |||||
ondisposal ofoperations | ( | ||||
| Related tax credit/(charge) on items that may subsequently be reclassified | |||||
toprofit and loss | 9 | ( | |||
( | |||||
Other comprehensive loss for the year, net of taxation | ( | ( | |||
Total comprehensive income for the year, net of taxation | |||||
| Attributable to: | |||||
Equity holders of the parent |
| Share | Capital | ||||||
| Share | premium | redemption | Translation | Retained | |||
| capital | account | reserve | reserve | earnings | Total | ||
| Notes | £m | £m | £m | £m | £m | £m | |
As at 1 January 2022 | |||||||
Profit for the year | |||||||
| Other comprehensive income/(expense) excluding | |||||||
related taxation effect | ( | ( | |||||
Related taxation effect | 9 | ( | |||||
Total comprehensive income | |||||||
Issue of share capital | 22 | ||||||
Dividends paid | 10 | ( | ( | ||||
Share-based payments (net of tax) | 6 | ||||||
| Shares acquired for: | |||||||
employee share scheme trust | ( | ( | |||||
As at 31 December 2022 | |||||||
| Changes in equity in 2023 | |||||||
Profit for the year | |||||||
| Other comprehensive expense excluding related | |||||||
taxation effect | ( | ( | ( | ||||
Related taxation effect | 9 | ||||||
Total comprehensive (expense)/income | ( | ||||||
Issue of share capital | 22 | ||||||
Dividends paid | 10 | ( | ( | ||||
Share-based payments (net of tax) | 6 | ||||||
| Shares acquired for: | |||||||
employee share scheme trust | |||||||
As at 31 December 2023 |
| 2022 | |||
| (Restated | |||
| 2023 | Note 1) | ||
| Notes | £m | £m | |
| Assets | |||
Goodwill | 11 | ||
Other intangible assets | 11 | ||
Property, plant and equipment | 12 | ||
Right-of-use assets | 13 | ||
Employee benefit assets | 14 | ||
Deferred tax assets | 9 | ||
Other receivables | |||
Total non-current assets | |||
Inventories | 15 | ||
Trade and other receivables | 16 | ||
Derivative financial assets | 17 | ||
Current tax | |||
Investments | 17 | ||
Cash and cash equivalents | 19 | ||
Total current assets | |||
Total assets | |||
| Liabilities | |||
Trade and other payables | 21 | ( | ( |
Bank overdraft | 19 | ( | ( |
Interest-bearing loans and borrowings | 19 | ( | ( |
Lease liabilities | 13 | ( | ( |
Provisions | 20 | ( | ( |
Current tax | ( | ( | |
Derivative financial liabilities | 17 | ( | ( |
Total current liabilities | ( | ( | |
Interest-bearing loans and borrowings | 19 | ( | ( |
Lease liabilities | 13 | ( | ( |
Employee benefit obligations | 14 | ( | ( |
Provisions | 20 | ( | ( |
Deferred tax liabilities | 9 | ( | ( |
Other payables | 21 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
Share capital | 22 | ||
Share premium | |||
Other reserves | |||
Retained earnings | |||
Total equity |
| 2023 | 2022 | ||
| Notes | £m | £m | |
| Cash flows from operating activities | |||
Operating profit for the year | |||
| Adjustments for: | |||
Depreciation and amortisation | 11, 12, 13 | ||
Impairment/(reversal of impairment) of property, plant and equipment and intangible assets | 11, 12, 13 | ( | |
(Profit)/loss on disposal of subsidiaries | 24 | ( | |
Loss on sale of property, plant and equipment | 12 | ||
Equity-settled share-based payment expense | 6 | ||
Increase in inventories | 15 | ( | ( |
Increase in trade and other receivables | 16 | ( | ( |
Increase in trade and other payables | 21 | ||
Decrease in provisions | 20 | ( | ( |
Increase in employee benefits | 14 | ||
Settlement of transactional derivatives | 17 | ( | |
Cash generated from operations | |||
Income taxes paid | 9 | ( | ( |
Cash generated from operations after tax | |||
Additional pension scheme funding | 14 | ( | |
Net cash from operating activities | |||
| Cash flows from investing activities | |||
Interest received | 8 | ||
Proceeds from sale of property, plant and equipment | 12 | ||
Settlement of effective net investment hedge derivatives | 17 | ( | |
Acquisitions of subsidiaries net of cash | 23 | ( | |
Acquisition of property, plant and equipment and non-acquired intangibles | 11, 12 | ( | ( |
Proceeds from disposal of subsidiaries net of cash | 24 | ( | |
Net cash from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Interest paid | 8 | ( | ( |
Shares acquired for employee share scheme trust | 22 | ( | |
Proceeds from the issue of share capital for employee share schemes | 22 | ||
Drawdown of borrowings | 19 | ||
Repayment of borrowings | 19 | ( | ( |
Principal elements of lease payments | 13 | ( | ( |
Dividends paid to equity shareholders | 10 | ( | ( |
Net cash from financing activities | ( | ||
Net increase in cash and cash equivalents | 19 | ||
Cash and cash equivalents at the start of the year | 19 | ||
Effect of exchange rate fluctuations | ( | ( | |
Cash and cash equivalents at the end of the year | |||
| Reconciliation of cash and cash equivalents | |||
Cash and cash equivalents | |||
Bank overdraft | ( | ( | |
Cash and cash equivalents at the end of the year |
| Reconciliation to | ||
APM | Definition | statutory measure |
Adjusted profit before tax | Adjusted profit before tax is statutory profit before tax before adjusting items | See income statement |
| as shown on the income statement. | on page 183. | |
Adjusted net interest cost | Adjusted net interest cost is statutory net interest costs before adjusting items | See income statement |
| as shown on the income statement. | on page 183. | |
Adjusted earnings per share | Adjusted earnings per share is defined within the table in Note 7. | See Note 7. |
Adjusted effective tax rate | The adjusted effective tax rate is the tax impact on adjusted profit before tax | See Note 9. |
| divided by adjusted profit before tax. | ||
Adjusted EBITDA | This measure reflects adjusted profit after tax before interest, tax, | See Note 19. |
| depreciation, amortisation and impairment. | ||
Adjusted operating profit | Adjusted operating profit is statutory operating profit before adjusting items | See income statement |
| as shown on the income statement. | on page 183 and | |
Adjusted operating margin | Adjusted operating margin is adjusted operating profit divided by revenue. | segmental reporting |
Adjusted net financing costs | Adjusted net financing costs is interest received and interest paid including | in Note 4. |
| the impact on interest costs on leases before gains on instruments measured | ||
| at fair value through profit or loss (other economic hedges) and net financial | ||
| income relating to defined benefit pension schemes. | ||
| Organic revenue growth | These two measures remove the impact of adjusting items, acquisitions, | |
| Organic adjusted | disposals and movements in exchange rates and are reconciled in Note 4. | |
| operating profit | ||
Adjusted operating cash flow | This measure reflects cash generated from operations as shown in the | See Note 19. |
| statement of cash flows less cash spent acquiring property, plant and | ||
| equipment, non‑acquired intangible assets and investments; plus cash | ||
| received from the sale of property, plant and equipment, the sale of | ||
| investments less the repayment of principal amounts of lease payments | ||
| excluding the cash impact of adjusting items. |
Net debt | Net debt is defined as the cash and cash equivalents, overdrafts, | See Note 19. |
| interest‑bearing loans and borrowings and lease liabilities. | ||
Net debt: adjusted EBITDA | Net debt divided by adjusted EBITDA as defined above. | |
| Free cash flow before | This measure is a sub‑total in the reconciliation of adjusted EBITDA to net | See Note 19. |
| corporate activity | debt and is presented to assist the reader to understand the nature of the | |
| current year’s cash flows excluding dividends, share buybacks and the | ||
| purchase and issuance of own shares. | ||
| Return on invested capital | This measure takes adjusted operating profit after tax divided by average | |
| (ROIC) | capital invested. Capital invested is defined as net assets adjusted to remove | |
| net debt, derivative assets and liabilities, defined benefit pension position | ||
| (netof deferred tax) and to reverse historical impairments of goodwill and | ||
| amortisation of acquired intangible assets. | ||
Cash conversion | Cash conversion is the adjusted operating cash flow as a percentage of the | |
| adjusted operating profit. | ||
| Outlined below are the adjusting items impacting the current and prior year results. |
| 2023 | 2022 | ||
| Key | £m | £m | |
| Recognised in arriving at operating profit | |||
Reversal of net economic hedge contract (gains)/losses | (a) | (8.3) | 3.0 |
Restructuring costs | (b) | (48.1) | (25.9) |
Acquired intangible amortisation and other acquisition costs | (c) | (33.6) | (33.7) |
Exit from Russia | (d) | (2.0) | (9.0) |
(92.0) | (65.6) | ||
| Recognised in net financial expense | |||
Gains on instruments measured at fair value through profit or loss | (a) | 7.0 | 4.9 |
| Recognised in taxation | |||
Tax impact of adjusting items above | (e) | 19.4 | 14.6 |
| Life | ||||||
| Automation | Technology | Total | ||||
| 2022 | 2022 | 2022 | ||||
| 2023 | (Restated) | 2023 | (Restated) | 2023 | (Restated) | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 1,350 | 1,248 | 846 | 801 | 2,196 | 2,049 |
Adjusted operating profit | 257.3 | 225.3 | 153.3 | 138.5 | 410.6 | 363.8 |
Adjusted operating profit margin (%) | 19.1% | 18.1% | 18.1% | 17.3% | 18.7% | 17.8% |
| Reconciliation to statutory operating profit: | ||||||
Reversal of net economic hedge contract losses/(gains) | (7.5) | 1.0 | (0.8) | 2.0 | (8.3) | 3.0 |
Restructuring costs | (30.6) | (15.9) | (17.5) | (10.0) | (48.1) | (25.9) |
Acquired intangible amortisation and other acquisition items | (14.9) | (16.2) | (18.7) | (17.5) | (33.6) | (33.7) |
Exit from Russia | (2.0) | (5.9) | – | (3.1) | (2.0) | (9.0) |
Statutory operating profit | 202.3 | 188.3 | 116.3 | 109.9 | 318.6 | 298.2 |
Statutory operating margin (%) | 15.0% | 15.1% | 13.7% | 13.7% | 14.5% | 14.6% |
Net financial expense | (16.2) | (12.8) | ||||
Statutory profit before tax | 302.4 | 285.4 |
Year ended 31 December 2022 (Restated) | Year ended 31 December 2023 | ||||||||
| Adjusted | Organic | ||||||||
| As | As | growth | growth | ||||||
| Revenue | adjusted | Disposal | Exchange | Organic | adjusted | Acquisitions | Organic | (%) | (%) |
Automation | 1,248 | (6) | (1) | 1,241 | 1,350 | (6) | 1,344 | 8% | 8% |
Life Technology | 801 | (3) | 4 | 802 | 846 | (26) | 820 | 6% | 2% |
Total | 2,049 | (9) | 3 | 2,043 | 2,196 | (32) | 2,164 | 7% | 6% |
| Adjusted operating profit | |||||||||
Automation | 225.3 | (0.6) | (0.6) | 224.1 | 257.3 | (1.1) | 256.2 | 14% | 14% |
Life Technology | 138.5 | – | 1.8 | 140.3 | 153.3 | (8.4) | 144.9 | 11% | 3% |
Total | 363.8 | (0.6) | 1.2 | 364.4 | 410.6 | (9.5) | 401.1 | 13% | 10% |
Adjusted operating profit margin (%) | 17.8% | 17.8% | 18.7% | 18.5% |
Assets | Liabilities | |||
| 2022 | 2022 | |||
| 2023 | (Restated) | 2023 | (Restated) | |
| £m | £m | £m | £m | |
Automation | 1,393.0 | 1,362.2 | 444.1 | 389.5 |
Life Technology | 921.8 | 955.5 | 155.6 | 171.8 |
Total segmental assets/liabilities (including lease liabilities) | 2,314.8 | 2,317.7 | 599.7 | 561.3 |
Corporate items | 18.5 | 22.5 | 38.7 | 46.6 |
Employee benefits | 1.7 | 28.5 | 50.6 | 47.4 |
Investments | 1.7 | 2.0 | – | – |
Net debt items (excluding lease liabilities) | 106.5 | 133.0 | 644.9 | 839.3 |
Net taxation | 27.2 | 26.1 | 106.3 | 129.6 |
Total assets and liabilities in Group balance sheet | 2,470.4 | 2,529.8 | 1,440.2 | 1,624.2 |
| Adjusting restructuring | ||||||||
costs | Capital expenditure | Amortisation * | Depreciation | |||||
| 2022 | 2022 | 2022 | 2022 | |||||
| 2023 | (Restated) | 2023 | (Restated) | 2023 | (Restated) | 2023 | (Restated) | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Automation | 30.6 | 15.9 | 51.3 | 40.7 | 24.7 | 23.6 | 46.2 | 43.6 |
Life Technology | 17.5 | 10.0 | 28.6 | 30.6 | 24.9 | 24.4 | 28.6 | 30.6 |
Total | 48.1 | 25.9 | 79.9 | 71.3 | 49.6 | 48.0 | 74.8 | 74.2 |
| 2023 | 2022 | |
| £m | £m | |
UK | 117 | 93 |
Germany | 280 | 265 |
Rest of Europe | 557 | 520 |
Total Europe | 954 | 878 |
USA | 525 | 536 |
Rest of Americas | 140 | 91 |
Total Americas | 665 | 627 |
China | 174 | 179 |
Rest of Asia Pacific | 296 | 271 |
Total Asia Pacific | 470 | 450 |
Middle East and Africa | 107 | 94 |
Total revenue | 2,196 | 2,049 |
| 2022 | ||
| 2023 | (Restated) | |
| £m | £m | |
UK | 196.6 | 192.3 |
Germany | 298.2 | 306.8 |
Rest of Europe | 312.9 | 307.4 |
USA | 468.5 | 519.0 |
Asia Pacific | 49.1 | 64.5 |
Rest of World | 32.4 | 30.3 |
Total | 1,357.7 | 1,420.3 |
| 2022 | ||
| 2023 | Revenue | |
| Revenue | (Restated) | |
| £m | £m | |
Industrial Automation | 543 | 535 |
Aftermarket | 483 | 411 |
New Construction | 324 | 302 |
Process Automation | 807 | 713 |
Automation | 1,350 | 1,248 |
Climate Control | 386 | 350 |
Life Science & Fluid Control | 276 | 289 |
Transport | 184 | 162 |
Life Technology | 846 | 801 |
Total revenue | 2,196 | 2,049 |
Sale of goods | 2,115 | 1,977 |
Sale of services | 81 | 72 |
Total revenue | 2,196 | 2,049 |
| 2023 | 2022 | |
| Revenue | Revenue | |
| £m | £m | |
Net foreign exchange gains included in operating profit | (4.6) | (3.2) |
Research and development expense | 73.6 | 70.3 |
Amortisation of intangible assets | 49.6 | 48.0 |
Impairment of intangible assets treated as adjusting items | – | 0.2 |
Impairment of intangible assets | – | 0.5 |
Depreciation of owned property, plant and equipment | 45.4 | 41.9 |
Impairment/(reversal of impairment) of owned property, plant and equipment and leased assets treated as adjusting items | 5.0 | (2.3) |
Impairment/(reversal of impairment) of owned property, plant and equipment | 0.2 | (0.6) |
Depreciation of right‑of‑use assets | 29.4 | 32.3 |
Cost of inventories recognised as an expense | 1,183.7 | 1,112.1 |
Loss on disposal of property, plant and equipment | 0.5 | 1.7 |
| 2023 | 2022 | |
| £m | £m | |
Selling and distribution costs | 224.2 | 207.2 |
Administrative expenses | 387.4 | 367.1 |
Total | 611.6 | 574.3 |
2023 | 2022 | |
| (Restated) | ||
Automation | 6,542 | 7,102 |
Life Technology | 4,410 | 3,947 |
Corporate | 85 | 80 |
Total Group | 11,037 | 11,129 |
| 2023 | 2022 | |
| £m | £m | |
Wages and salaries | 531.9 | 505.9 |
Share‑based payments | 12.9 | 11.7 |
Social security costs | 82.4 | 76.7 |
Pension costs | 5.8 | 8.3 |
Total | 633.0 | 602.6 |
| 2023 | 2022 | |
| £m | £m | |
Fees earned by the Company’s auditor for the audit of the Company’s Annual Accounts | 0.2 | 0.2 |
The audit of the Company’s subsidiaries pursuant to legislation | 3.0 | 2.9 |
Other assurance services | 0.1 | 0.1 |
Total | 3.3 | 3.2 |
Date of grant | Number of shares | Price | Dates from which exercisable | ||
IMI Sharesave Scheme | 04.04.18 | 650 | 1012.68p | 01.08.21 or 01.08.23 | |
04.04.19 | 15,663 | 884.16p | 01.08.22 or 01.08.24 | ||
02.04.20 | 11,966 | 904.66p | 01.08.23 or 01.08.25 | ||
02.04.21 | 62,396 | 1166.58p | 01.08.24 or 01.08.26 | ||
31.03.22 | 89,403 | 1260.18p | 01.08.25 or 01.08.27 | ||
07.06.23 | 70,305 | 1458.36p | 01.08.26 or 01.08.28 | ||
| 250,383 | |||||
Purchase Plans | 15.08.22 | 68,053 | 1155.78p | 15.08.24 | |
20.03.23 | 41,140 | 1375.11p | 20.03.25 | ||
| 109,193 | |||||
IMI Incentive Plan | 18.03.19 | 9,880 | – | 18.03.22 | |
16.03.20 | 113,408 | – | 16.03.23 | ||
22.03.21 | 735,433 | – | 22.03.24 | ||
18.03.22 | 815,275 | – | 09.03.25 | ||
24.03.23 | 822,056 | – | 09.03.26 | ||
| 2,496,052 | |||||
IMI Share Option Plan | 11.03.14 | 22,450 | 1467 | .00p | 11.03.17 |
| 22,450 | |||||
Total | 2,878,078 |
| Number of | Weighted | Normal | |
| options granted | average | exercisable | |
| (thousand) | option price | date | |
| SAYE | |||
2019 | 200 | 884p | 2022‑2025 |
2020 | 68 | 905p | 2023‑2026 |
2021 | 75 | 1167p | 2024‑2027 |
2022 | 103 | 1260p | 2025‑2028 |
2023 | 75 | 1458p | 2026-2029 |
| GESPP | |||
2019 | 33 | 903p | 2021 |
2020 | 43 | 956p | 2022 |
2021 | – | – | 2023 |
2022 | 85 | 1156p | 2024 |
2023 | 44 | 1375p | 2025 |
| IIP | |||
2019 | 845 | – | 2021‑2022 |
2020 | 1,466 | – | 2022‑2023 |
2021 | 891 | – | 2023‑2024 |
2022 | 929 | – | 2024‑2025 |
2023 | 859 | – | 2025-2026 |
| Options | |||||
| Options not granted | granted at | ||||
| at nil cost | nil cost | Total | |||
| Number of | Weighted | Number of | Number of | ||
| options | Range of | average | options | options | |
| (thousand) | option prices | option price | (thousand) | (thousand) | |
Outstanding at 1 January 2022 | 538 | 845‑1518p | 1116p | 3,065 | 3,603 |
Exercisable at 1 January 2022 | 222 | 845‑1518p | 1325p | 272 | 494 |
Granted | 188 | 1156‑1260p | 1213p | 1,033 | 1,221 |
Exercised | 142 | 845‑1467p | 947p | 533 | 675 |
Lapsed | 65 | 845‑1467p | 1025p | 306 | 371 |
Outstanding at 31 December 2022 | 519 | 884‑1518p | 1209p | 3,255 | 3,774 |
Exercisable at 31 December 2022 | 180 | 884‑1518p | 1197p | 477 | 657 |
Granted | 119 | 1375-1458p | 1428p | 905 | 1,024 |
Exercised | 191 | 845-1375p | 1238p | 799 | 989 |
Lapsed | 66 | 845-1458p | 1219p | 594 | 660 |
Outstanding at 31 December 2023 | 382 | 884-1458p | 1260p | 2,767 | 3,149 |
Exercisable at 31 December 2023 | 25 | 905-1467p | 1412p | 195 | 286 |
| 2023 | 2022 | ||
| Key | million | million | |
Weighted average number of shares for the purpose of basic earnings per share | A | 259.3 | 258.3 |
Dilutive effect of employee share options | 1.0 | 1.2 | |
Weighted average number of shares for the purpose of diluted earnings per share | B | 260.3 | 259.5 |
£m | £m | ||
Statutory profit for the year | C | 237.3 | 226.3 |
Total adjusting item charges included in profit before tax | 85.0 | 60.7 | |
Total adjusting item credits included in taxation | (19.4) | (14.6) | |
Earnings for adjusted EPS | D | 302.9 | 272.4 |
2023 | 2022 | ||
| Statutory EPS measures | |||
Statutory basic EPS | C/A | 91.5p | 87.6p |
Statutory diluted EPS | C/B | 91.2p | 87.2p |
| Adjusted EPS measures | |||
Adjusted basic EPS | D/A | 116.8p | 105.5p |
Adjusted diluted EPS | D/B | 116.4p | 105.0p |
2023 | 2022 | |||||
| Financial | Financial | |||||
| Interest | Instruments | Total | Interest | Instruments | Total | |
| Recognised in the income statement | £m | £m | £m | £m | £m | £m |
Interest income on bank deposits | 8.1 | 8.1 | 4.6 | 4.6 | ||
Financial income | 8.1 | – | 8.1 | 4.6 | – | 4.6 |
Interest expense on interest‑bearing loans and borrowings | (27.9) | (27.9) | (21.0) | (21.0) | ||
Interest expense on leases | (2.9) | (2.9) | (2.8) | (2.8) | ||
Financial expense | (30.8) | – | (30.8) | (23.8) | – | (23.8) |
| Recognised in other comprehensive income | ||||||
| Gains on instruments measured at fair value through profit or loss: | ||||||
Other economic hedges | 7.0 | 7.0 | 4.9 | 4.9 | ||
| Net financial (expense)/income relating to defined benefit pension | ||||||
schemes | (0.5) | (0.5) | 1.5 | 1.5 | ||
Net financial (expense)/income | (23.2) | 7.0 | (16.2) | (17.7) | 4.9 | (12.8) |
| 2023 | 2022 | |
| Recognised in other comprehensive income | £m | £m |
Gain/(loss) arising on hedging instruments designated in hedges of the net assets in foreign operations | 6.7 | (7.5) |
Exchange differences on translation of foreign operations net of funding revaluations | (41.1) | 40.9 |
Exchange differences reclassified to the income statement on disposal of operations | (0.2) | 0.6 |
Income tax on items recognised in other comprehensive income | 1.8 | (0.3) |
Total items recognised in other comprehensive income (net of tax) | (32.8) | 33.7 |
| Recognised in statement of changes in equity | ||
Translation reserve | (32.8) | 33.7 |
| 2023 | 2022 | |
| £m | £m | |
| Current tax charge | ||
Current year charge | 86.7 | 63.0 |
Adjustments in respect of prior years | (7.3) | (1.9) |
79.4 | 61.1 | |
| Deferred taxation | ||
Origination and reversal of temporary differences | (14.3) | (2.0) |
Total income tax charge | 65.1 | 59.1 |
2023 | 2022 | |||||
| Adjusted | Adjusting | Total | Adjusted | Adjusting | Total | |
| £m | £m | £m | £m | £m | £m | |
Profit before tax | 387.4 | (85.0) | 302.4 | 346.1 | (60.7) | 285.4 |
| Income tax using the Company’s domestic rate of tax of 23.5% | ||||||
(2022: 19.0%) | 91.0 | (20.0) | 71.0 | 65.8 | (11.5) | 54.3 |
| Effects of: | ||||||
Non‑deductible items | 4.6 | 0.7 | 5.3 | 3.0 | 0.4 | 3.4 |
Non‑taxable loss on disposal of businesses | (0.3) | – | (0.3) | – | 0.9 | 0.9 |
Utilisation of losses on which no deferred tax had been recognised | – | – | – | (1.0) | – | (1.0) |
Current year losses for which no deferred tax asset has been recognised | 0.8 | – | 0.8 | 0.2 | – | 0.2 |
| Recognition of deferred tax asset on previously unprovided | ||||||
timing differences | – | – | – | (0.8) | – | (0.8) |
Differing tax rates | (4.0) | (1.6) | (5.6) | 12.5 | (4.4) | 8.1 |
Adjustments to prior year current and deferred tax charges | (7.6) | 1.5 | (6.1) | (6.0) | – | (6.0) |
Total tax in income statement | 84.5 | (19.4) | 65.1 | 73.7 | (14.6) | 59.1 |
| Income tax expense reported in the consolidated | ||||||
income statement | 84.5 | (19.4) | 65.1 | 73.7 | (14.6) | 59.1 |
Effective rate of tax: | 21.8% | 21.5% | 21.3% | 20.7% |
| 2023 | 2022 | |
| £m | £m | |
| Deferred tax: | ||
On equity‑settled transactions | (0.4) | 1.9 |
On remeasurement gains and on defined benefit plans | (8.6) | (20.4) |
(9.0) | (18.5) | |
| Current tax: | ||
On change in value of effective net investment hedge derivatives | (1.8) | 0.3 |
On equity‑settled transactions | (0.1) | – |
(10.9) | (18.2) | |
| Of which the following amounts are charged/(credited): | ||
to the statement of comprehensive income | (10.4) | (20.1) |
to the statement of changes in equity | (0.5) | 1.9 |
(10.9) | (18.2) |
Assets | Liabilities | Net | ||||
| 2022 | 2022 | 2022 | ||||
| 2023 | (Restated) | 2023 | (Restated) | 2023 | (Restated) | |
| £m | £m | £m | £m | £m | £m | |
Intangible and tangible fixed assets | 13.0 | 6.2 | (67.6) | (76.3) | (54.6) | (70.1) |
Inventories | 6.4 | 5.1 | (0.8) | (1.7) | 5.6 | 3.4 |
Revaluation of derivatives | 0.5 | 0.5 | (1.1) | (0.8) | (0.6) | (0.3) |
Pension and share‑based payments | 13.5 | 12.1 | – | (7.1) | 13.5 | 5.0 |
Short term timing differences | 29.7 | 31.1 | (5.6) | (5.8) | 24.1 | 25.3 |
Other tax credits and losses | 1.4 | 1.7 | – | – | 1.4 | 1.7 |
64.5 | 56.7 | (75.1) | (91.7) | (10.6) | (35.0) | |
Offsetting within tax jurisdictions | (41.8) | (32.5) | 41.8 | 32.5 | – | – |
Total deferred tax assets and liabilities | 22.7 | 24.2 | (33.3) | (59.2) | (10.6) | (35.0) |
| Recognised | Recognised | |||||
| Balance at | in the | outside the | ||||
| 1 Jan 23 | income | income | Acquisitions/ | Balance at | ||
| (Restated) | statement | statement | Exchange | disposals | 31 Dec 23 | |
| £m | £m | £m | £m | £m | £m | |
Intangible and tangible fixed assets | (70.1) | 13.8 | 1.7 | (54.6) | ||
Inventories | 3.4 | 2.3 | (0.1) | 5.6 | ||
Revaluation of derivatives | (0.3) | (0.3) | (0.6) | |||
Pension and share‑based payments | 5.0 | (0.5) | 9.0 | 13.5 | ||
Short‑term timing differences | 25.3 | (0.8) | (0.4) | 24.1 | ||
Other tax credits and losses | 1.7 | (0.2) | (0.1) | 1.4 | ||
Net deferred tax (liability)/asset | (35.0) | 14.3 | 9.0 | 1.1 | – | (10.6) |
| Recognised | ||||||
| in the | Recognised | |||||
| income | outside the | Acquisitions/ | Balance at | |||
| Balance at | statement | income | disposals | 31 Dec 22 | ||
| 1 Jan 22 | (Restated) | statement | Exchange | (Restated) | (Restated) | |
| £m | £m | £m | £m | £m | £m | |
Intangible and tangible fixed assets | (48.7) | 6.0 | (4.4) | (23.0) | (70.1) | |
Inventories | 3.3 | 0.4 | 0.1 | (0.4) | 3.4 | |
Revaluation of derivatives | (0.6) | 0.3 | (0.3) | |||
Pension and share‑based payments | (13.9) | (0.2) | 18.5 | 0.6 | 5.0 | |
Short‑term timing differences | 25.0 | (1.7) | 1.6 | 0.4 | 25.3 | |
Other tax credits and losses | 4.4 | (2.8) | 0.1 | 1.7 | ||
Net deferred tax (liability)/asset | (30.5) | 2.0 | 18.5 | (2.0) | (23.0) | (35.0) |
2023 | 2022 | |||
| Gross | Tax | Gross | Tax | |
| amount | effected | amount | effected | |
| £m | £m | £m | £m | |
| Tax losses expiring: | ||||
Within 10 years | 2.3 | 0.6 | 7.4 | 1.8 |
Available indefinitely | 18.1 | 4.8 | 46.0 | 12.0 |
| Capital losses expiring: | ||||
Within 10 years | – | – | – | – |
Available indefinitely | 118.5 | 29.7 | 119.2 | 29.9 |
| Surplus interest expiring: | ||||
Within 10 years | 0.6 | 0.1 | 0.5 | 0.1 |
Available indefinitely | – | – | – | – |
| Other temporary differences: | ||||
Within 10 years | 56.2 | 3.5 | – | – |
Available indefinitely | – | – | – | – |
195.7 | 38.7 | 173.1 | 43.8 |
| 2023 | 2022 | |
| £m | £m | |
Current year final dividend – | 49.9 | 45.1 |
| 2023 | 2022 | |
| £m | £m | |
Prior year final dividend paid – 17.4p per qualifying ordinary share (2022 final year dividend: 15.8p) | 45.1 | 40.8 |
Current year interim dividend paid – 9.1p per qualifying ordinary share (2022: 8.3p) | 23.7 | 21.4 |
68.8 | 62.2 |
| Non- | ||||||
| Acquired | Other | Other | acquired | Other | ||
| customer | acquired | non- | intangibles | intangible | ||
| Goodwill | relationships | intangibles | acquired | under | assets | |
| (Restated) | (Restated) | (Restated) | intangibles* | construction | (Restated) | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
As at 1 January 2022 | 569.6 | 283.9 | 185.0 | 172.2 | 8.9 | 650.0 |
Exchange adjustments | 48.3 | 21.2 | 22.3 | 12.7 | (0.7) | 55.5 |
Acquisitions (Note 23) | 117.2 | 59.7 | 33.9 | 93.6 | ||
Additions | 7.0 | 7.1 | 14.1 | |||
Transfers from assets in the course of construction | 9.3 | (9.3) | – | |||
Disposals | (6.0) | (6.0) | ||||
As at 31 December 2022 | 735.1 | 364.8 | 241.2 | 195.2 | 6.0 | 807.2 |
Exchange adjustments | (17.7) | (7.8) | (10.6) | (4.5) | (22.9) | |
Additions | 12.1 | 7.4 | 19.5 | |||
Transfers from assets in the course of construction | 3.8 | (3.8) | – | |||
Disposals | (4.0) | (4.0) | ||||
As at 31 December 2023 | 717.4 | 357.0 | 230.6 | 202.6 | 9.6 | 799.8 |
| Amortisation | ||||||
As at 1 January 2022 | 36.0 | 204.3 | 107.2 | 104.0 | 415.5 | |
Exchange adjustments | 1.7 | 14.0 | 11.5 | 6.8 | 32.3 | |
Disposals | (6.0) | (6.0) | ||||
Impairment charge | 0.7 | 0.7 | ||||
Amortisation for year | 17.2 | 12.3 | 18.5 | 48.0 | ||
As at 31 December 2022 | 37.7 | 235.5 | 131.0 | 124.0 | 490.5 | |
Exchange adjustments | (0.6) | (5.7) | (5.2) | (2.8) | (13.7) | |
Disposals | (4.0) | (4.0) | ||||
Amortisation for year | 21.3 | 10.7 | 17.6 | 49.6 | ||
As at 31 December 2023 | 37.1 | 251.1 | 136.5 | 134.8 | 522.4 | |
Net book value at 31 December 2022 | 697.4 | 129.3 | 110.2 | 71.2 | 6.0 | 316.7 |
Net book value at 31 December 2023 | 680.3 | 105.9 | 94.1 | 67.8 | 9.6 | 277.4 |
| 2023 | 2022 | |
| % | % | |
Discount rate | 8.5-13.3 | 8.8‑13.3 |
Short‑term growth rate | 8.0-14.0 | 10.0‑12.0 |
Long‑term growth rate | 1.5-2.1 | 1.2‑2.0 |
| Short-term | Long-term | |||
| Discount | growth | growth | ||
| Goodwill | rate | rate | rate | |
| 2023 | £m | % | % | % |
| CGU | ||||
Life Science & Fluid Control | 201.4 | 10.5 | 8.0 | 2.0 |
Process Automation – Petrochemical & Isolation | 115.2 | 11.8 | 8.0 | 2.0 |
Process Automation – Control Valves | 96.5 | 13.3 | 8.0 | 2.0 |
Heatmiser | 67.6 | 12.0 | 14.0 | 1.5 |
| Short-term | Long-term | |||
| Discount | growth | growth | ||
| Goodwill | rate | rate | rate | |
| 2022 | £m | % | % | % |
| CGU | ||||
Life Science & Fluid Control | 208.9 | 10.3 | 12.0 | 2.0 |
Process Automation – Petrochemical & Isolation | 117.4 | 10.0 | 10.0 | 2.0 |
Process Automation – Control Valves | 99.6 | 13.3 | 10.0 | 2.0 |
| Plant and | Assets in the | |||
| Land and | equipment | course of | ||
| buildings | (restated) | construction | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
As at 1 January 2022 | 186.7 | 674.7 | 26.6 | 888.0 |
Exchange adjustments | 8.7 | 43.9 | (0.4) | 52.2 |
Acquisitions (Note 23) | 2.9 | 2.0 | 0.2 | 5.1 |
Additions | 3.6 | 23.7 | 29.9 | 57.2 |
Transfers from assets in the course of construction | 0.8 | 24.4 | (25.2) | – |
Disposals | (4.3) | (32.8) | (0.1) | (37.2) |
As at 31 December 2022 | 198.4 | 735.9 | 31.0 | 965.3 |
Exchange adjustments | (5.6) | (17.6) | (0.5) | (23.7) |
Additions | 7.1 | 27.2 | 26.1 | 60.4 |
Transfers from assets in the course of construction | 1.6 | 19.1 | (20.7) | – |
Disposals | (1.6) | (35.9) | (0.6) | (38.1) |
As at 31 December 2023 | 199.9 | 728.7 | 35.3 | 963.9 |
| Depreciation | ||||
As at 1 January 2022 | 100.6 | 519.7 | 620.3 | |
Exchange adjustments | 3.6 | 35.6 | 39.2 | |
Disposals | (2.1) | (30.5) | (32.6) | |
Reversal of impairment | (1.9) | (1.0) | (2.9) | |
Depreciation | 4.7 | 37.2 | 41.9 | |
As at 31 December 2022 | 104.9 | 561.0 | – | 665.9 |
Exchange adjustments | (2.3) | (12.5) | (14.8) | |
Disposals | (1.2) | (34.9) | (36.1) | |
Impairment charge | 0.2 | 2.9 | 3.1 | |
Depreciation | 5.2 | 40.2 | 45.4 | |
As at 31 December 2023 | 106.8 | 556.7 | – | 663.5 |
NBV at 31 December 2022 | 93.5 | 174.7 | 31.0 | 299.2 |
NBV at 31 December 2023 | 93.1 | 172.0 | 35.3 | 300.4 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
As at 1 January 2022 | 80.9 | 10.6 | 91.5 |
Additions | 27.9 | 7.3 | 35.2 |
Acquisitions | – | 0.1 | 0.1 |
Extensions | 8.0 | 1.0 | 9.0 |
Payment changes | 1.6 | 0.2 | 1.8 |
Terminations | (0.5) | (0.2) | (0.7) |
Impairment | (0.6) | – | (0.6) |
Depreciation expense | (25.0) | (7.3) | (32.3) |
Exchange | 2.5 | 0.5 | 3.0 |
As at 31 December 2022 | 94.8 | 12.2 | 107.0 |
Additions | 12.0 | 9.0 | 21.0 |
Extensions | 4.5 | 1.1 | 5.6 |
Payment changes | 0.1 | (0.2) | (0.1) |
Terminations | (1.2) | (0.5) | (1.7) |
Impairment | (2.1) | – | (2.1) |
Depreciation expense | (21.7) | (7.7) | (29.4) |
Exchange | (1.3) | 0.6 | (0.7) |
As at 31 December 2023 | 85.1 | 14.5 | 99.6 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
As at 1 January 2022 | 83.2 | 10.7 | 93.9 |
Additions | 23.7 | 7.3 | 31.0 |
Acquisitions | – | 0.1 | 0.1 |
Extensions | 8.1 | 1.0 | 9.1 |
Payment changes | 1.7 | 0.2 | 1.9 |
Terminations | (0.5) | (0.2) | (0.7) |
Accretion of interest | 2.6 | 0.2 | 2.8 |
Payments | (27.2) | (7.9) | (35.1) |
Exchange | 2.2 | 0.5 | 2.7 |
As at 31 December 2022 | 93.8 | 11.9 | 105.7 |
Additions | 11.9 | 8.9 | 20.8 |
Extensions | 4.5 | 1.0 | 5.5 |
Payment changes | (0.8) | 0.4 | (0.4) |
Terminations | (1.2) | (0.5) | (1.7) |
Accretion of interest | 2.6 | 0.3 | 2.9 |
Payments | (23.6) | (8.3) | (31.9) |
Exchange | (0.8) | 0.1 | (0.7) |
As at 31 December 2023 | 86.4 | 13.8 | 100.2 |
Current | 19.4 | 5.8 | 25.2 |
Non-current | 67.0 | 8.0 | 75.0 |
| 2023 | 2022 | |
| £m | £m | |
Depreciation expense of right‑of‑use assets | (29.4) | (32.3) |
Interest expense on lease liabilities | (2.9) | (2.8) |
Total amount recognised in profit or loss | (32.3) | (35.1) |
| Net | |||||
| (deficit)/ | |||||
| Quantity | Quantity | Assets | Liabilities | surplus | |
| 2023 | 2022 | £m | £m | £m | |
Australia | 3 | 3 | (0.4) | (0.4) | |
Austria | 6 | 6 | (2.1) | (2.1) | |
France | 3 | 3 | 0.2 | (0.8) | (0.6) |
Germany | 30 | 30 | 6.4 | (42.7) | (36.3) |
India | 6 | 6 | (1.4) | (1.4) | |
Italy | 6 | 6 | (1.6) | (1.6) | |
Mexico | 5 | 5 | (1.2) | (1.2) | |
Spain | 2 | 2 | – | ||
Switzerland | 5 | 5 | 89.9 | (88.2) | 1.7 |
UAE | 1 | 1 | (1.4) | (1.4) | |
US* | 2 | 2 | (1.9) | (1.9) | |
UK | 1 | 1 | 304.1 | (307.8) | (3.7) |
70 | 70 | 400.6 | (449.5) | (48.9) |
| % of total | % of total | ||||
| Quantity | Assets | assets | Liabilities | liabilities | |
| Type of scheme | No. | £m | % | £m | % |
| 2023 | |||||
Final salary * | 25 | 304.3 | 76.0% | (345.3) | 76.8% |
| Cash balance | 12 | 89.9 | 22.4% | (90.3) | 20.1% |
| Jubilee Awards | 14 | – | 0% | (2.3) | 0.5% |
Other | 19 | 6.8 | 1.6% | (11.6) | 2.6% |
Total | 70 | 401.0 | 100% | (449.5) | 100% |
Asset ceiling | (0.4) | ||||
Revised assets | 400.6 | ||||
| 2022 | |||||
Final salary * | 25 | 325.9 | 79% | (333.6) | 78% |
| Cash balance | 12 | 79.1 | 19% | (76.3) | 18% |
| Jubilee Awards | 14 | – | 0% | (2.7) | 1% |
Other | 19 | 7.2 | 2% | (12.8) | 3% |
Total | 70 | 412.2 | 100% | (425.4) | 100% |
Asset ceiling | (5.7) | ||||
Revised assets | 406.5 |
| 2023 | 2022 | |
| £m | £m | |
Quoted equities | 27.2 | 24.7 |
Quoted bonds | 28.1 | 23.3 |
Total quoted assets | 55.3 | 48.0 |
Unquoted equities | 28.9 | 103.3 |
Insurance policies* | 291.7 | 272.0 |
Property | 20.3 | 19.5 |
Other** | 4.8 | (30.6) |
Total unquoted assets | 345.7 | 364.2 |
Fair value of assets | 401.0 | 412.2 |
Restriction due to an asset ceiling | (0.4) | (5.7) |
DBOs for funded schemes | (403.4) | (378.3) |
DBOs for unfunded schemes | (46.1) | (47.1) |
Deficit for DBOs | (48.9) | (18.9) |
Schemes in net pension deficit | (50.6) | (47.4) |
Schemes in net pension surplus | 1.7 | 28.5 |
| 2023 | 2022 | |
| Location | £m | £m |
UK | 15.0 | 15.4 |
Switzerland | 14.2 | 14.1 |
US | 5.4 | 5.1 |
Eurozone | 11.3 | 11.9 |
| UK | Overseas | Total | |
| £m | £m | £m | |
Net defined benefit surplus/(obligation) at 1 January 2023 | 28.4 | (47.3) | (18.9) |
| Movement recognised in: | |||
Income statement | 1.3 | (5.5) | (4.2) |
OCI | (33.4) | (0.3) | (33.7) |
Cash flow statement | – | 6.9 | 6.9 |
Exchange movements | – | 1.0 | 1.0 |
Net defined benefit obligation at 31 December 2023 | (3.7) | (45.2) | (48.9) |
Risk | Description/mitigation |
Interest rate risk | Under IAS 19, the discount rate should be set with reference to the yield on high quality corporate bonds |
| (typically taken to mean those rated AA) of term appropriate to the duration of the liabilities. | |
| A decrease in corporate bond yields and therefore the resulting discount rate, leads to a higher value | |
| being placed on the pension liabilities. | |
| The trustees’ investment strategy for the UK Deferred Fund includes investing in liability‑driven | |
| investments and bonds whose values increase with decreases in interest rates. The trustees have a target | |
| to hedge 100% of interest rate risk. The trustee’s investment managers measure and monitor the hedging | |
| arrangements in place, and the latest performance report shows this target is being met. | |
| Note that the scheme hedges interest rate risk on a scheme funding basis (relative to gilts) whereas AA | |
| corporate bonds are implicit in the IAS 19 discount rate and so there is some mismatching risk to the | |
| Group should yields on gilts and corporate bonds diverge. The Scheme’s exposure to corporate bonds | |
| mitigates this risk to some extent. | |
Inflation risk | In the UK Deferred Fund, a large proportion of the benefits are linked to inflation. Therefore, an increase |
| in inflation would lead to higher benefits being paid than expected. | |
| To mitigate this risk, the UK Deferred Fund aims to hedge 100% of the Fund’s liabilities against inflation | |
| risk. The trustee’s investment managers measure and monitor the hedging arrangements in place and | |
| the latest performance report shows this target is being met. | |
Investment risk | The UK Deferred Fund holds investments in asset classes, such as private equity and property, which |
| have volatile market values. These assets are expected to provide better returns than Government bonds | |
| over the long‑term. However, the short‑term volatility can cause additional funding to be required, if a | |
| deficit emerges. As these investments make up around 9% of the total assets, the risk to the Group is | |
| relatively small. | |
Mortality risk | The majority of the plans’ obligations are to provide benefits for the life of each retired member and |
| his/her spouse, so increases in life expectancy result in an increase in the plans’ liabilities. | |
| An increase of one year in life expectancy for the UK Deferred Fund would act to increase liabilities | |
| by c.£9.8m. | |
| The Group has an objective to insure benefits as members retire, in order to reduce mortality risk. |
2023 | 2022 | |||||
| UK | Overseas | Total | UK | Overseas | Total | |
| £m | £m | £m | £m | £m | £m | |
Amounts from employees | – | 2.5 | 2.5 | – | 2.3 | 2.3 |
Amounts from employers | – | 3.0 | 3.0 | 3.5 | 2.9 | 6.4 |
Benefits and settlements paid directly by the Group | – | 3.9 | 3.9 | – | 5.3 | 5.3 |
Total | – | 9.4 | 9.4 | 3.5 | 10.5 | 14.0 |
2023 | 2022 | |||||||
| Overseas | Overseas | Overseas | Overseas | |||||
| post | non-post | post | non‑post | |||||
| UK | employment | employment | Total | UK | employment | employment | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Change in discount rate | (15.3) | (9.4) | (24.7) | 203.9 | 26.0 | 229.9 | ||
Change in inflation | 3.1 | 0.5 | 3.6 | 2.2 | 9.3 | 11.5 | ||
Change in other assumptions | 2.9 | – | 2.9 | 2.3 | – | 2.3 | ||
Actuarial experience – assets/(liabilities) | 4.7 | (0.1) | 4.6 | (2.1) | (1.2) | (3.3) | ||
Asset experience | (28.8) | 3.3 | (25.5) | (309.2) | (8.5) | (317.7) | ||
Actuarial (losses)/gains in the year | (33.4) | (5.7) | (39.1) | (102.9) | 25.6 | (77.3) | ||
Change in the asset ceiling | 5.4 | 5.4 | (5.4) | (5.4) | ||||
Exchange gains/(losses) | 0.9 | 0.1 | 1.0 | (2.8) | (0.4) | (3.2) | ||
(Losses)/gains recognised through equity | (33.4) | 0.6 | 0.1 | (32.7) | (102.9) | 17.4 | (0.4) | (85.9) |
| Weighted averages | ||||||
2023 | 2022 | 2021 | ||||
UK * | Overseas | UK * | Overseas | UK | Overseas | |
| % pa | % pa | % pa | % pa | % pa | % pa | |
Inflation – RPI | 3.3 | – | 3.4 | n/a | 3.4 | n/a |
Inflation – CPI (pre‑2030) | 2.3 | 1.5 | 2.4 | 1.5 | 2.4 | 1.3 |
Inflation – CPI (post‑2030) | 3.3 | 1.5 | 3.4 | 1.5 | 3.4 | 1.3 |
Discount rate | 4.5 | 2.4 | 4.8 | 3.0 | 1.9 | 0.8 |
Expected salary increases | n/a | 1.9 | n/a | 1.8 | n/a | 1.7 |
Rate of pension increases | 3.2 | 0.6 | 3.3 | 0.5 | 3.3 | 0.7 |
| 2023 | 2022 | 2021 | |
| years | years | years | |
| Life expectancy (IMI Pension Fund only) | |||
Current male pensioners | 21.0 | 21.5 | 21.8 |
Current female pensioners | 23.5 | 23.9 | 24.1 |
Future male pensioners | 22.3 | 22.8 | 23.1 |
Future female pensioners | 24.9 | 25.4 | 25.6 |
| 2023 | 2022 | |
| UK | £m | £m |
Discount rate 0.1% pa lower * | 5.2 | 5.0 |
Inflation‑linked pension increases 0.1% pa higher | 4.6 | 4.0 |
Increase of one year in life expectancy from age 65 | 9.8 | 10.0 |
| 10% fall in non‑bond‑like assets | 2.9 | 11.0 |
| 2023 | 2022 | |
| Non-UK | £m | £m |
Discount rate 0.1% pa lower | 1.6 | 1.4 |
Salary increases 0.1% higher | 0.4 | 0.3 |
Increase of one year in life expectancy at age 65 | 2.9 | 2.7 |
2023 | 2022 | |||||||
| Overseas | Overseas | Overseas | Overseas | |||||
| post | non-post | post | non‑post | |||||
| UK | employment | employment | Total | UK | employment | employment | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Current service cost | 3.5 | 0.5 | 4.0 | 4.5 | 0.8 | 5.3 | ||
Recognition of gains | (0.3) | (0.3) | (0.1) | (0.1) | ||||
Pension expense – operating costs | – | 3.5 | 0.2 | 3.7 | 4.5 | 0.7 | 5.2 | |
Interest on DBO | 14.1 | 3.6 | 0.2 | 17.9 | 9.2 | 1.1 | 0.1 | 10.4 |
Interest on assets ceiling | 0.1 | 0.1 | – | |||||
Interest on assets | (15.4) | (2.1) | (17.5) | (11.5) | (0.4) | (11.9) | ||
Interest (income)/expense – financing costs | (1.3) | 1.6 | 0.2 | 0.5 | (2.3) | 0.7 | 0.1 | (1.5) |
2023 | 2022 | |||||||
| Net | Net | |||||||
| defined | defined | |||||||
| benefit | benefit | |||||||
| Asset | (liability)/ | Asset | asset/ | |||||
| DBO | Assets | ceiling | asset | DBO | Assets | ceiling | (liability) | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Brought forward at start of year | (425.4) | 412.2 | (5.7) | (18.9) | (657.2) | 719.7 | 62.5 | |
| Income Statement (charges)/credits | ||||||||
Current service cost | (4.0) | (4.0) | (5.3) | (5.3) | ||||
Settlements | – | 1.2 | (1.2) | – | ||||
| Net interest (cost)/income on net DB | ||||||||
(liability)/asset | (17.9) | 17.5 | (0.1) | (0.5) | (10.4) | 11.9 | 1.5 | |
| Immediate recognition of gains/(losses) | ||||||||
– other long‑term benefits | 0.3 | 0.3 | 0.1 | 0.1 | ||||
Total charged to income statement | (21.6) | 17.5 | (0.1) | (4.2) | (14.4) | 10.7 | – | (3.7) |
Remeasurements recognised in other comprehensive income | ||||||||
Actuarial gain/(loss) due to actuarial experience | 4.6 | 4.6 | (3.3) | (3.3) | ||||
| Actuarial (loss)/gain due to financial | ||||||||
assumption changes | (21.1) | (21.1) | 241.6 | 241.6 | ||||
| Actuarial gain due to demographic | ||||||||
assumption changes | 2.9 | 2.9 | 2.2 | 2.2 | ||||
Return on plan assets* less than discount rate | (25.5) | (25.5) | (317.8) | (317.8) | ||||
Change in asset ceiling | 5.4 | 5.4 | (5.4) | (5.4) | ||||
| Total remeasurements recognised | ||||||||
in other comprehensive income | (13.6) | (25.5) | 5.4 | (33.7) | 240.5 | (317.8) | (5.4) | (82.7) |
| Cash flows in the year | ||||||||
Employer contributions | 3.0 | 3.0 | 2.9 | 2.9 | ||||
Employee contributions | (2.5) | 2.5 | (2.3) | 2.3 | – | |||
Benefits paid directly by the Company | 3.9 | 3.9 | 5.3 | 5.3 | ||||
Benefits paid from plan assets | 12.4 | (12.4) | – | 13.6 | (13.6) | – | ||
Net cash inflow/(outflow) | 13.8 | (6.9) | – | 6.9 | 16.6 | (8.4) | – | 8.2 |
| Other movements | ||||||||
Changes in exchange rates | (2.7) | 3.7 | 1.0 | (10.9) | 8.0 | (0.3) | (3.2) | |
Total other movements | (2.7) | 3.7 | – | 1.0 | (10.9) | 8.0 | (0.3) | (3.2) |
Carried forward at end of year | (449.5) | 401.0 | (0.4) | (48.9) | (425.4) | 412.2 | (5.7) | (18.9) |
| 2022 | ||
| 2023 | (Restated) | |
| £m | £m | |
Raw materials and consumables | 162.1 | 164.8 |
Work in progress | 174.4 | 136.7 |
Finished goods | 100.8 | 116.2 |
437.3 | 417.7 | |
| Inventories are stated after: | ||
Allowance for impairment | 59.0 | 52.5 |
| 2022 | ||
| 2023 | (Restated) | |
| Current | £m | £m |
Trade receivables | 402.6 | 367.1 |
Prepayments | 24.6 | 23.6 |
Accrued income | 11.2 | 2.3 |
Other receivables | 85.5 | 90.9 |
523.9 | 483.9 | |
| Receivables are stated after: | ||
Allowance for impairment | 18.0 | 16.4 |
| Carrying amount | ||
| 2022 | ||
| 2023 | (Restated) | |
| £m | £m | |
UK | 17.5 | 16.7 |
Germany | 28.3 | 33.0 |
Rest of Europe | 108.1 | 98.3 |
USA | 77.9 | 75.7 |
Asia Pacific | 105.8 | 95.6 |
Rest of World | 65.0 | 47.8 |
Total | 402.6 | 367.1 |
| Carrying amount | ||
| 2022 | ||
| 2023 | (Restated) | |
| £m | £m | |
Automation | 302.8 | 249.7 |
Life Technology | 99.8 | 117.4 |
Total | 402.6 | 367.1 |
2023 | 2022 (Restated) | |||
| Gross | Impairment | Gross | Impairment | |
| £m | £m | £m | £m | |
Not past due | 343.0 | (0.1) | 315.6 | (0.1) |
Past due 1‑30 days | 36.2 | (0.9) | 30.7 | (0.9) |
Past due 31‑90 days | 14.9 | (1.0) | 14.4 | (0.9) |
Past due over 90 days | 26.5 | (16.0) | 22.8 | (14.5) |
Total | 420.6 | (18.0) | 383.5 | (16.4) |
| 2022 | ||
| (Re‑ | ||
| 2023 | presented) | |
| £m | £m | |
Net balance at 1 January | 16.4 | 15.7 |
Acquisitions | – | (0.4) |
Utilised during the year | (0.7) | (0.1) |
Charged to the income statement | 3.9 | 2.0 |
Released | (1.4) | (1.6) |
Exchange | (0.2) | 0.8 |
Net balance at 31 December | 18.0 | 16.4 |
| Fair value | ||||||
| Other | Financial | |||||
| Designated | derivatives | assets | At | Total | ||
| at fair | at fair | at fair | amortised | carrying | Fair value if | |
| value | value | value * | cost | value | different | |
| £m | £m | £m | £m | £m | £m | |
| 2023 | ||||||
Cash and cash equivalents | 106.5 | 106.5 | ||||
Bank overdrafts | (66.3) | (66.3) | ||||
Borrowings due within one year | (47.2) | (47.2) | ||||
Borrowings due after one year | (531.4) | (531.4) | (511.7) | |||
Lease liabilities | (100.2) | (100.2) | ||||
| Trade and other payables | (485.6) | (485.6) | ||||
Trade receivables | 402.6 | 402.6 | ||||
Investments | 1.7 | 1.7 | ||||
| Other current financial assets/(liabilities) | ||||||
| Derivative assets | 12.1 | 12.1 | ||||
| Derivative liabilities | (3.5) | (7.4) | (10.9) | |||
Total | (3.5) | 4.7 | 108.2 | (828.1) | (718.7) | |
| 2022 | ||||||
Cash and cash equivalents | 133.0 | 133.0 | ||||
Bank overdrafts | (93.8) | (93.8) | ||||
Borrowings due within one year | (150.1) | (150.1) | ||||
Borrowings due after one year | (595.4) | (595.4) | (554.2) | |||
Lease liabilities | (105.7) | (105.7) | ||||
| Trade and other payables | (445.9) | (445.9) | ||||
Trade receivables | 367.1 | 367.1 | ||||
Investments | 2.0 | 2.0 | ||||
| Other current financial assets/(liabilities) | ||||||
| Derivative assets | 15.7 | 15.7 | ||||
Derivative liabilities **** | (3.9) | (9.9) | (13.8) | |||
Total | (3.9) | 5.8 | 135.0 | (1,023.8) | (886.9) |
| Quoted prices | |||
| in active | |||
| markets for | Significant | ||
| identical | other | ||
| assets and | observable | ||
| liabilities | inputs | ||
| Level 1 | Level 2 | Total | |
| £m | £m | £m | |
| As at 31 December 2023 | |||
| Financial assets measured at fair value | |||
Equity instruments* | 1.7 | 1.7 | |
Foreign currency forward contracts | 12.1 | 12.1 | |
1.7 | 12.1 | 13.8 | |
| Financial liabilities measured at fair value | |||
Foreign currency forward contracts | (10.9) | (10.9) | |
(10.9) | (10.9) | ||
| As at 31 December 2022 | |||
| Financial assets measured at fair value | |||
Equity instruments* | 2.0 | 2.0 | |
Foreign currency forward contracts | 15.7 | 15.7 | |
2.0 | 15.7 | 17.7 | |
| Financial liabilities measured at fair value | |||
Foreign currency forward contracts | (13.8) | (13.8) | |
(13.8) | (13.8) |
| Assets and | ||||||||
| liabilities | ||||||||
| subject to | ||||||||
| Lease | Exchange | interest | Other net | Total net | Total net | |||
Cash * | Debt | liabilities | contracts | rate risk | assets | assets | assets | |
| 2023 | 2023 | 2023 | 2023 | 2023 | 2023 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Sterling | (74) | (13) | 290 | 203 | 194 | 397 | 191 | |
US Dollar | (6) | (205) | (7) | (218) | 612 | 394 | 368 | |
Euro | 29 | (374) | (29) | (184) | (558) | 546 | (12) | 64 |
Other | 91 | (51) | (106) | (66) | 317 | 251 | 283 | |
Total | 40 | (579) | (100) | – | (639) | 1,669 | 1,030 | 906 |
| Assets | Weighted | Weighted | |||||
| Debt and | Cash and | subject | average | average | |||
| exchange | exchange | to interest | Floating | Fixed | fixed | period | |
contracts * | contracts | rate risk * | rate | rate | interest | for which | |
| 2023 | 2023 | 2023 | 2023 | 2023 | rate | rate is fixed | |
| £m | £m | £m | £m | £m | % | years | |
Sterling | (13) | 216 | 203 | 203 | |||
US Dollar | (212) | (6) | (218) | (60) | (158) | 3.9 | 2.6 |
Euro | (587) | 29 | (558) | (184) | (374) | 2.3 | 4.0 |
Other | (157) | 91 | (66) | (66) | |||
Total | (969) | 330 | (639) | (107) | (532) |
| Assets | Weighted | Weighted | |||||
| Debt and | Cash and | subject | average | average | |||
| exchange | exchange | to interest | Floating | Fixed | fixed | period | |
contracts * | contracts | rate risk * | rate | rate | interest | for which | |
| 2022 | 2022 | 2022 | 2022 | 2022 | rate | rate is fixed | |
| £m | £m | £m | £m | £m | % | years | |
Sterling | (94) | 141 | 47 | 47 | |||
US Dollar | (297) | (4) | (301) | (136) | (165) | 3.9 | 3.6 |
Euro | (517) | 52 | (465) | (84) | (381) | 2.3 | 5.0 |
Other | (153) | 59 | (94) | (94) | |||
Total | (1,061) | 248 | (813) | (267) | (546) |
| 1% decrease | 1% increase | 10% | 10% | |
| in interest | in interest | weakening | strengthening | |
| rates | rates | in Sterling | in Sterling | |
| £m | £m | £m | £m | |
| At 31 December 2023 | ||||
Impact on income statement: gain/(loss) | 0.5 | (0.5) | (18.4) | 18.4 |
Impact on equity: (loss)/gain | (75.2) | 75.2 | ||
| At 31 December 2022 | ||||
Impact on income statement: gain/(loss) | 2.0 | (2.0) | (11.3) | 11.3 |
Impact on equity: (loss)/gain | (77.2) | 77.2 |
| 2022 | ||
| 2023 | £m | |
| £m | (Restated) | |
Total equity | 1,030 | 906 |
Gross debt including overdrafts | 645 | 839 |
Gross cash | (107) | (133) |
Capital base | 1,568 | 1,612 |
Employee benefits and deferred tax assets | 24 | 53 |
Extended capital base | 1,592 | 1,665 |
Undrawn funding facilities | 300 | 200 |
Available capital base | 1,892 | 1,865 |
| 2023 | 2022 | |
| £m | £m | |
Adjusted EBITDA * | 503.2 | 457.0 |
Working capital movements | (31.3) | (85.1) |
Capital and development expenditure | (79.9) | (71.3) |
| Provisions and employee benefit movements | (2.7) | 1.5 |
Principal elements of lease payments | (29.0) | (32.3) |
Other | 6.0 | 20.2 |
| Adjusted operating cash flow | 366.3 | 290.0 |
Adjusting items | (43.1) | (52.6) |
Tax paid | (76.1) | (48.6) |
Interest | (22.7) | (19.2) |
Derivatives | 9.8 | (8.6) |
Additional pension scheme funding | – | (3.5) |
Free cash flow before corporate activity | 234.2 | 157.5 |
Dividends paid to equity shareholders | (68.8) | (62.2) |
Acquisition and disposal of subsidiaries | 0.5 | (213.3) |
Net purchase of own shares | 0.6 | (18.8) |
Net cash flow (excluding debt movements) | 166.5 | (136.8) |
| 2023 | 2022 | |
| £m | £m | |
Net increase in cash and cash equivalents, excluding foreign exchange | 17.7 | 11.0 |
Less: cash acquired/disposed | 0.4 | (10.0) |
Net repayment/(drawdown) of borrowings excluding foreign exchange and net debt disposed/acquired | 148.4 | (137.8) |
Decrease/(Increase) in net debt before acquisitions, disposals and foreign exchange | 166.5 | (136.8) |
Net (debt)/cash acquired/disposed | (0.4) | 10.0 |
Currency translation differences | 1.8 | (50.6) |
Movement in lease liabilities | 5.5 | (11.8) |
Movement in net debt in the year | 173.4 | (189.2) |
Net debt at the start of the year | (812.0) | (622.8) |
Net debt at the end of the year | (638.6) | (812.0) |
| 2023 | 2022 | |
| £m | £m | |
Cash generated from operations | 439.3 | 335.8 |
Principal lease payments | (29.0) | (32.3) |
Settlement of transactional derivatives | (8.8) | 2.3 |
Acquisition of property, plant and equipment and non‑acquired intangibles | (79.9) | (71.3) |
Adjusting items | 43.1 | 52.6 |
Proceeds from sale of property, plant and equipment | 1.6 | 2.9 |
Adjusted operating cash flow | 366.3 | 290.0 |
| 2023 | 2022 | |
| £m | £m | |
Cash and cash equivalents in current assets | 106.5 | 133.0 |
Bank overdraft in current liabilities | (66.3) | (93.8) |
Cash and cash equivalents | 40.2 | 39.2 |
| Borrowings and finance | |||||
| leases due | |||||
| Cash and | after more | ||||
| cash | within one | than one | Lease | Total | |
| equivalents | year | year | creditors | net debt | |
| £m | £m | £m | £m | £m | |
At 1 January 2022 | 29.1 | (127.7) | (430.3) | (93.9) | (622.8) |
Lease additions, extensions, terminations and payment changes | (41.4) | (41.4) | |||
Lease payments and interest | 32.3 | 32.3 | |||
| Cash flow excluding settlement of currency derivatives hedging balance | |||||
sheet and net cash/(debt) disposed of/acquired | 2.5 | (21.1) | (123.1) | (141.7) | |
Cash/(debt) acquired | 10.0 | 10.0 | |||
Settlement of currency derivatives hedging balance sheet | (6.3) | (6.3) | |||
Currency translation differences | 3.9 | (1.3) | (42.0) | (2.7) | (42.1) |
At 31 December 2022 | 39.2 | (150.1) | (595.4) | (105.7) | (812.0) |
Lease additions, extensions, terminations and payment changes | (24.2) | (24.2) | |||
Lease payments and interest | 29.0 | 29.0 | |||
| Cash flow excluding settlement of currency derivatives hedging balance | |||||
sheet and net cash/debt disposed of/acquired | 3.0 | 99.2 | 49.6 | 151.8 | |
Settlement of currency derivatives hedging balance sheet | 1.0 | 1.0 | |||
Currency translation differences | (3.0) | 3.7 | 14.4 | 0.7 | 15.8 |
At 31 December 2023 | 40.2 | (47.2) | (531.4) | (100.2) | (638.6) |
| 2023 | 2022 | |
| £m | £m | |
Expiring within one year | 100.0 | – |
Expiring between one and two years | 75.0 | 193.5 |
Expiring after more than two years | 125.0 | 6.0 |
Total | 300.0 | 199.5 |
| Effective | |||||||||
| interest | Carrying | Contractual | 0 to | 1 to | 2 to | 3 to | 4 to | 5 years | |
| rate | value | cash flows | <1 year | <2 years | <3 years | <4 years | <5 years | and over | |
| % | £m | £m | £m | £m | £m | £m | £m | £m | |
| 2023 | |||||||||
Cash and cash equivalents | Floating | 106.5 | 106.5 | 106.5 | |||||
Term loan 2024 | Floating | (47.2) | (47.2) | (47.2) | |||||
US loan notes 2025 | 1.39% | (130.4) | (134.0) | (1.8) | (132.2) | ||||
US loan notes 2026 | 3.86% | (98.4) | (109.8) | (3.8) | (3.8) | (102.2) | |||
US loan notes 2027 | 3.92% | (59.1) | (68.3) | (2.3) | (2.3) | (2.3) | (61.4) | ||
US loan notes 2028 | 1.53% | (69.6) | (75.1) | (1.1) | (1.1) | (1.1) | (1.1) | (70.7) | |
US loan notes 2029 | 3.30% | (87.0) | (104.4) | (2.9) | (2.9) | (2.9) | (2.9) | (2.9) | (89.9) |
US loan notes 2030 | 3.40% | (87.0) | (108.0) | (3.0) | (3.0) | (3.0) | (3.0) | (3.0) | (93.0) |
Bank overdrafts | Floating | (66.3) | (66.3) | (66.3) | |||||
Lease liabilities | Various | (100.2) | (100.2) | (25.2) | (18.6) | (15.7) | (12.2) | (8.5) | (20.0) |
Derivative financial liabilities | (10.9) | (10.9) | (10.7) | (0.2) | |||||
Total | (649.6) | (717.7) | (57.8) | (164.1) | (127.2) | (80.6) | (85.1) | (202.9) |
| Effective | |||||||||
| interest | Carrying | Contractual | 0 to | 1 to | 2 to | 3 to | 4 to | 5 years | |
| rate | value | cash flows | <1 year | <2 years | <3 years | <4 years | <5 years | and over | |
| % | £m | £m | £m | £m | £m | £m | £m | £m | |
| 2022 | |||||||||
Cash and cash equivalents | Floating | 133.0 | 133.0 | 133.0 | |||||
Revolving credit facilities | Floating | (100.5) | (100.5) | (100.5) | |||||
Term loan 2023 | Floating | (49.6) | (49.6) | (49.6) | |||||
Term loan 2024 | Floating | (49.6) | (49.6) | (24.8) | (24.8) | ||||
US loan notes 2025 | 1.39% | (132.7) | (138.1) | (1.8) | (1.8) | (134.5) | |||
US loan notes 2026 | 3.86% | (103.3) | (119.3) | (4.0) | (4.0) | (4.0) | (107.3) | ||
US loan notes 2027 | 3.92% | (62.0) | (74.0) | (2.4) | (2.4) | (2.4) | (2.4) | (64.4) | |
US loan notes 2028 | 1.53% | (70.8) | (77.4) | (1.1) | (1.1) | (1.1) | (1.1) | (1.1) | (71.9) |
US loan notes 2029 | 3.30% | (88.5) | (108.8) | (2.9) | (2.9) | (2.9) | (2.9) | (2.9) | (94.3) |
US loan notes 2030 | 3.40% | (88.5) | (112.5) | (3.0) | (3.0) | (3.0) | (3.0) | (3.0) | (97.5) |
Bank overdrafts | Floating | (93.8) | (93.8) | (93.8) | |||||
Lease liabilities | Various | (105.7) | (105.7) | (25.8) | (22.1) | (15.8) | (11.8) | (9.9) | (20.3) |
Derivative financial liabilities | (13.8) | (13.8) | (13.4) | (0.4) | |||||
Total | (825.8) | (910.1) | (190.1) | (62.5) | (163.7) | (128.5) | (81.3) | (284.0) |
| Non-cash changes | |||||||
| 31 | |||||||
| 1 January | Financing | Acquisition | December | ||||
| 2023 | cash flows * | of subsidiary | New leases | Exchange | Other | 2023 | |
| £m | £m | £m | £m | £m | £m | £m | |
| 2023 | |||||||
Revolving credit facilities | (100.5) | 100.1 | 0.4 | – | |||
Term loan 2023 and 2024 | (99.2) | 48.3 | 3.7 | (47.2) | |||
US loan notes | (545.8) | 14.4 | (531.4) | ||||
Bank overdrafts | (93.8) | 27.5 | (66.3) | ||||
Lease liabilities | (105.7) | 31.9 | (24.2) | 0.7 | (2.9) | (100.2) | |
Total | (945.0) | 207.8 | (24.2) | 19.2 | (2.9) | (745.1) |
| Non-cash changes | |||||||
| 31 | |||||||
| 1 January | Financing | Acquisition | December | ||||
| 2022 | cash flows * | of subsidiary | New leases | Exchange | Other | 2022 | |
| £m | £m | £m | £m | £m | £m | £m | |
| 2022 | |||||||
Revolving credit facilities | (70.3) | (35.0) | 4.8 | (100.5) | |||
Term loan 2023 and 2024 | (133.3) | 24.0 | 10.1 | (99.2) | |||
Acquired loan | (1.8) | 1.8 | – | ||||
US loan notes | (352.6) | (221.9) | 28.7 | (545.8) | |||
Bank overdrafts | (65.5) | (28.3) | (93.8) | ||||
Lease liabilities | (93.9) | 35.1 | (41.4) | (2.7) | (2.8) | (105.7) | |
Total | (717.4) | (224.3) | – | (41.4) | 40.9 | (2.8) | (945.0) |
| 2023 | 2022 | |
| £m | £m | |
| Current liabilities | ||
Unsecured loan notes and other loans | 47.2 | 150.1 |
Lease liabilities | 25.2 | 25.8 |
Total | 72.4 | 175.9 |
| Non-current liabilities | ||
Unsecured loan notes and other loans | 531.4 | 595.4 |
Lease liabilities | 75.0 | 79.9 |
Total | 606.4 | 675.3 |
| Trade | Environmental | |||
| Restructuring | warranties | & legal | Total | |
| £m | £m | £m | £m | |
Current | 17.6 | 9.2 | 0.4 | 27.2 |
Non‑current | 0.2 | 8.7 | 6.4 | 15.3 |
At 1 January 2023 | 17.8 | 17.9 | 6.8 | 42.5 |
Arising during the year | 34.9 | 2.3 | – | 45.4 |
Released during the year | – | (1.5) | (1.5) | (3.0) |
Utilised during the year | (31.3) | (3.0) | – | (42.5) |
Exchange adjustment | (0.5) | (0.2) | – | (0.7) |
At 31 December 2023 | 20.9 | 15.5 | 5.3 | 41.7 |
Current | 19.9 | 8.4 | 0.4 | 28.7 |
Non‑current | 1.0 | 7.1 | 4.9 | 13.0 |
| 2022 | ||
| 2023 | (Restated) | |
| £m | £m | |
| Current | ||
Trade payables | 152.0 | 150.4 |
Social security and other taxation | 33.7 | 35.1 |
Accruals | 42.6 | 43.9 |
Deferred income | 0.3 | – |
Progress billings and advance payments from customers | 96.8 | 71.9 |
Other payables | 144.9 | 136.7 |
470.3 | 438.0 | |
| Non-current | ||
Other payables | 15.3 | 7.9 |
485.6 | 445.9 |
2023 | 2022 | |||
| Ordinary shares | Ordinary shares | |||
| 28 4/7p per share | 28 4/7p per share | |||
Number (m) | Value (£m) | Number (m) | Value (£m) | |
In issue at the start of the year | 275.0 | 78.6 | 274.9 | 78.6 |
Issued to satisfy employee share schemes | 0.1 | – | 0.1 | – |
In issue at the end of the year | 275.1 | 78.6 | 275.0 | 78.6 |
| Number of ordinary | ||||
| shares of 28 4/7p each (million) | ||||
| Employee | ||||
Benefit Trust | Other | Treasury | Total | |
In issue at 31 December 2022 | 2.4 | 258.3 | 14.3 | 275.0 |
New issues to satisfy employee share scheme awards | 0.1 | 0.1 | ||
Transfer shares from treasury to employee benefit trust | 0.6 | (0.6) | – | |
Shares allocated under employee share schemes | (1.3) | 1.3 | – | |
At 31 December 2023 | 1.7 | 259.7 | 13.7 | 275.1 |
| Fair value at | |
| 23 December | |
| 2022 | |
| £m | |
Other intangible assets | 46.2 |
Property, plant and equipment | 0.2 |
Inventories | 7.4 |
Trade and other receivables | 5.6 |
Cash and cash equivalents | 7.4 |
Trade and other payables | (4.7) |
Current taxation | (0.6) |
Deferred taxation | (11.6) |
Total identified net assets at fair value | 49.9 |
Goodwill arising on acquisition | 67.6 |
Purchase consideration | 117.5 |
| Fair value at | |
| 27 October | |
| 2022 | |
| £m | |
Other intangible assets | 8.8 |
Inventories | 0.6 |
Deferred taxation | – |
Total identified net assets at fair value | 9.4 |
Goodwill arising on acquisition | – |
Total consideration | 9.4 |
Of which relates to deferred consideration | 1.3 |
Purchase consideration | 8.1 |
| Allocation of | |||
| Heatmiser and | |||
| Balance Sheet | CorSolutions | Restated | |
| (as Reported) | goodwill | Balance Sheet | |
| 2022 | 2022 | 2022 | |
| £m | £m | £m | |
| Non-current assets | |||
Goodwill | 733.7 | (36.3) | 697.4 |
Other intangible assets | 270.5 | 46.2 | 316.7 |
Deferred tax assets | 24.5 | (0.3) | 24.2 |
| Current assets | |||
Inventories | 416.3 | 1.4 | 417.7 |
Trade and other receivables | 484.9 | (1.0) | 483.9 |
Current tax | 2.0 | (0.1) | 1.9 |
Total assets | 2,519.9 | 9.9 | 2,529.8 |
| Non-current liabilities | |||
Deferred tax liabilities | (47.9) | (11.3) | (59.2) |
Other payables | (9.9) | 2.0 | (7.9) |
| Current liabilities | |||
Trade and other payables | (437.7) | (0.3) | (438.0) |
Current tax | (70.1) | (0.3) | (70.4) |
Total liabilities | (1,614.3) | (9.9) | (1,624.2) |
| 2 October | |
| 2023 | |
| £m | |
Sale consideration | 0.8 |
Net assets disposed | – |
Costs of disposal | (0.3) |
Foreign exchange gain reclassified on disposal | 0.2 |
Gain on disposal | 0.7 |
| Net cash flow arising on disposal | |
Sale consideration | 0.8 |
Cash costs of disposal | (0.3) |
Net cash flow arising on disposal of operations | 0.5 |
| 27 May | |
| 2022 | |
| £m | |
Sale consideration | – |
Net assets disposed | (3.3) |
Costs of disposal | (0.9) |
Foreign exchange loss reclassified on disposal | (0.6) |
Loss on disposal | (4.8) |
| Net cash flow arising on disposal | |
Sale consideration | – |
Cash costs of disposal | (0.9) |
Net cash flow arising on disposal of operations | (0.9) |
| 2023 | 2022 | |
| £m | £m | |
Short‑term employee benefits* | 4.8 | 3.5 |
| Share‑based payments | 2.0 | 2.2 |
Total | 6.8 | 5.7 |
| 2023 | 2022 | |
| £m | £m | |
Sales to associated companies | 0.8 | – |
Purchases from associated companies | – | – |
Total | 0.8 | – |
Accounts receivable | 1.2 | – |
Accounts payable | – | – |