2024 | 2023 | ||||||
| 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 | ( | ( | ( | ( | ||
(Losses)/gains on instruments measured at fair value throughprofit or loss | ( | ( | |||||
Net financial expense relating to defined benefitpension schemes | 14 | ( | ( | ( | ( | ||
Net financial (expense)/income | ( | ( | ( | ( | ( | ||
Profit before tax | ( | ( | |||||
Taxation | 9 | ( | ( | ( | ( | ||
Profit after tax | ( | ( | |||||
| Earnings per share | |||||||
Basic – from profit for the year | 7 | ||||||
Diluted – from profit for the year | 7 |
2024 | 2023 | ||||
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 credit on items that will not subsequently be reclassified to profit and loss | 9 | ||||
( | ( | ||||
| Items that may be reclassified to profit and loss | |||||
Gain arising on hedging instruments designated in hedges of the netassets in foreign operation | 17 | ||||
Loss on exchange differences on translation of foreign operations netof funding revaluations | ( | ( | |||
Gain on exchange differences reclassified to income statement ondisposal ofoperations | ( | ( | |||
Related tax (charge)/credit 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 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 | ||||||
As at 31 December 2023 | |||||||
| Changes in equity in 2024 | |||||||
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 | ||||||
Cancellation of Treasury shares | ( | ||||||
Proceeds from employee share scheme trust | |||||||
Share buyback programme | ( | ( | |||||
As at | ( |
| 2024 | 2023 | ||
| 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 |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| 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 |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Cash flows from operating activities | |||
Operating profit for the year | |||
| Adjustments for: | |||
Depreciation and amortisation | 11, 12, 13 | ||
Impairment of property, plant and equipment and intangibleassets | 11, 12, 13 | ||
Profit 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 | ||
Increase/(decrease) in provisions | 20 | ( | |
Increase in employee benefits | 14 | ||
Settlement of transactional derivatives | 17 | ||
Cash generated from operations | |||
Income taxes paid | 9 | ( | ( |
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 | ( | ( |
Purchase of investments | 26 | ( | |
Proceeds from disposal of subsidiaries net of cash | 24 | ||
Net cash from investing activities | ( | ( |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Cash flows from financing activities | |||
Interest paid | 8 | ( | ( |
Adjustments for employee share scheme trust | 22 | ||
| Proceeds from the issue of share capital for employee | |||
shareschemes | 22 | ||
Share buyback | ( | ||
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 |
| The table below details the definition of each APM and a reference to where it can be reconciled to the equivalent statutory measure. | ||
APM | Definition | Reconciliation to statutory measure |
Adjusted profit before tax | Adjusted profit before tax is statutory profit before tax before adjusting items as shown on the income statement | See income statement on page 138 |
Adjusted net interest cost | Adjusted net interest cost is statutory net interest costs before adjusting items as shown on the | See income statement on page 138 |
| income statement | ||
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 divided by adjusted profit before tax | See Note 9 |
Adjusted EBITDA | This measure reflects adjusted profit after tax before interest, tax, depreciation, amortisation and impairment | See Note 19 |
Adjusted operating profit | Adjusted operating profit is statutory operating profit before adjusting items as shown on the income statement | See income statement on page 138 |
Adjusted operating margin | Adjusted operating margin is adjusted operating profit divided by revenue | and segmental reporting in Note 4 |
Adjusted net financing costs | Adjusted net financing costs is interest received and interest paid, including 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, disposals and movements in exchange | |
| Organic adjusted | rates and are reconciled in Note 4 | |
| operating profit | ||
Adjusted operating cash flow | This measure reflects cash generated from operations as shown in the statement of cash flows less cash spent | See Note 19 |
| 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, interest‑bearing loans and borrowings and | See Note 19 |
| lease liabilities | ||
Net debt: adjusted EBITDA | Net debt divided by adjusted EBITDA as defined above | |
Free cash flow before corporate activity | This measure is a sub‑total in the reconciliation of adjusted EBITDA to net debt and is presented to assist the | See Note 19 |
| 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 (ROIC) | This measure takes adjusted operating profit after tax divided by average 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 |
| 2024 | 2023 | ||
| Key | £m | £m | |
| Recognised in arriving at operating profit | |||
Reversal of net economic hedge contract gains | (a) | (2.0) | (8.3) |
Restructuring costs | (b) | (54.7) | (48.1) |
Acquired intangible amortisation and other acquisition costs | (c) | (28.9) | (33.6) |
Exit from Russia | (d) | (2.0) | |
Gain on disposal of subsidiary | (e) | 6.3 | – |
(79.3) | (92.0) | ||
| Recognised in net financial expense | |||
(Losses)/gains on instruments measured at fair value through profit or loss | (a) | (9.1) | 7.0 |
(9.1) | 7.0 | ||
Recognised in profit before tax | (88.4) | (85.0) | |
| Recognised in taxation | |||
Tax impact of adjusting items above | (f) | 23.3 | 19.4 |
Tax change in connection with transfer of businesses | (f) | (5.0) | – |
Change in uncertain tax positions | (f) | 11.6 | – |
19.9 | 19.4 | ||
Recognised in profit after tax | (68.5) | (65.6) |
| Life | ||||||
| Automation | Technology | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 1,414 | 1,350 | 796 | 846 | 2,210 | 2,196 |
Adjusted operating profit | 289.2 | 257.3 | 146.3 | 153.3 | 435.5 | 410.6 |
| Adjusted operating profit | ||||||
margin (%) | 20.5% | 19.1% | 18.4% | 18.1% | 19.7% | 18.7% |
| Reconciliation to statutory | ||||||
| operating profit: | ||||||
| Reversal of net economic | ||||||
hedge contract gains | (0.2) | (7.5) | (1.8) | (0.8) | (2.0) | (8.3) |
Restructuring costs | (35.5) | (30.6) | (19.2) | (17.5) | (54.7) | (48.1) |
| Acquired intangible | ||||||
amortisation and other acquisition items | (13.0) | (14.9) | (15.9) | (18.7) | (28.9) | (33.6) |
Exit from Russia | – | (2.0) | – | – | – | (2.0) |
Gain on disposal of subsidiary | – | – | 6.3 | – | 6.3 | – |
Statutory operating profit | 240.5 | 202.3 | 115.7 | 116.3 | 356.2 | 318.6 |
Statutory operating margin (%) | 17.0% | 15.0% | 14.5% | 13.7% | 16.1% | 14.5% |
Net financial expense | (25.8) | (16.2) | ||||
Statutory profit before tax | 330.4 | 302.4 |
Year ended 31 December 2023 | Year ended 31 December 2024 | ||||||||
| Adjusted | Organic | ||||||||
| As | As | growth | growth | ||||||
| Revenue | adjusted | Disposal | Exchange | Organic | adjusted | Acquisitions | Organic | (%) | (%) |
Automation | 1,350 | ((44) | 1,306 | 1,414 | (1) | 1,413 | 5 | 8 | |
Life Technology | 846 | (9) | ((22) | 815 | 796 | 796 | (6) | (2) | |
Total | 2,196 | (9) | ((66) | 2,121 | 2,210 | (1) | 2,209 | 1 | 4 |
| Adjusted operating profit | |||||||||
Automation | 257.3 | (9.9) | 247.4 | 289.2 | (0.3) | 288.9 | 12 | 17 | |
Life Technology | 153.3 | (2.0) | (3.9) | 147.4 | 146.3 | 146.3 | (5) | (1) | |
Total | 410.6 | (2.0) | (13.8) | 394.8 | 435.5 | (0.3) | 435.2 | 6 | 10 |
Adjusted operating profit margin (%) | 18.7% | 18.6% | 19.7% | 19.7% |
Assets | Liabilities | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Automation | 1,392.2 | 1,393.0 | 468.9 | 444.1 |
Life Technology | 898.2 | 921.8 | 155.3 | 155.6 |
Total segmental assets/liabilities (including lease liabilities) | 2,290.4 | 2,314.8 | 624.2 | 599.7 |
Corporate items | 20.3 | 18.5 | 30.8 | 38.7 |
Employee benefits | 1.1 | 1.7 | 48.5 | 50.6 |
Investments | 2.2 | 1.7 | – | – |
Net debt items (excluding lease liabilities) | 147.8 | 106.5 | 606.4 | 644.9 |
Net taxation | 28.7 | 27.2 | 95.5 | 106.3 |
Total assets and liabilities in Group balance sheet | 2,490.5 | 2,470.4 | 1,405.4 | 1,440.2 |
| Adjusting | ||||||||
restructuring costs | Capital expenditure | Amortisation * | Depreciation ** | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Automation | 35.5 | 30.6 | 48.4 | 51.3 | 21.1 | 24.7 | 43.3 | 46.2 |
Life Technology | 19.2 | 17.5 | 43.1 | 28.6 | 26.9 | 24.9 | 27.7 | 28.6 |
Total | 54.7 | 48.1 | 91.5 | 79.9 | 48.0 | 49.6 | 71.0 | 74.8 |
| 2024 | 2023 | |
| £m | £m | |
UK | 130 | 117 |
Germany | 257 | 280 |
Rest of Europe | 555 | 557 |
Total Europe | 942 | 954 |
USA | 520 | 525 |
Rest of Americas | 137 | 140 |
Total Americas | 657 | 665 |
China | 180 | 174 |
Rest of Asia Pacific | 277 | 296 |
Total Asia Pacific | 457 | 470 |
Middle East and Africa | 154 | 107 |
Total revenue | 2,210 | 2,196 |
| 2024 | 2023 | |
| £m | £m | |
UK | 173.5 | 196.6 |
Germany | 272.7 | 298.2 |
Rest of Europe | 305.9 | 312.9 |
USA | 484.2 | 468.5 |
Asia Pacific | 46.7 | 49.1 |
Rest of World | 30.7 | 32.4 |
Total | 1,313.7 | 1,357.7 |
| 2024 | 2023 | |
| Revenue | Revenue | |
| £m | £m | |
Industrial Automation | 508 | 543 |
Aftermarket | 545 | 483 |
New Construction | 361 | 324 |
Process Automation | 906 | 807 |
Automation | 1,414 | 1,350 |
Climate Control | 389 | 386 |
Life Science & Fluid Control | 236 | 276 |
Transport | 171 | 184 |
Life Technology | 796 | 846 |
Total revenue | 2,210 | 2,196 |
Sale of goods | 2,127 | 2,115 |
Sale of services | 83 | 81 |
Total revenue | 2,210 | 2,196 |
| 2024 | 2023 | |
| £m | £m | |
Net foreign exchange losses/(gains) included in operating profit | 1.2 | (4.6) |
Research and development expense | 73.3 | 73.6 |
Amortisation of intangible assets | 48.0 | 49.6 |
Impairment of intangible assets treated as adjusting items | 0.9 | – |
Depreciation of owned property, plant and equipment | 42.3 | 45.4 |
Impairment of owned property, plant and equipment and leased assets treated as adjusting items | 1.5 | 5.0 |
Impairment of owned property, plant and equipment and leased assets | – | 0.2 |
Depreciation of right‑of‑use assets | 28.7 | 29.4 |
Cost of inventories recognised as an expense | 1,165.4 | 1,183.7 |
Profit on exit of property lease | (0.6) | – |
Loss on disposal of property, plant and equipment | 2.3 | 0.5 |
| 2024 | 2023 | |
| restated | ||
| £m | £m | |
Selling and distribution costs | 206.8 | 224.2 |
Administrative expenses | 402.3 | 379.1 |
Total | 609.1 | 603.3 |
2024 | 2023 | |
Automation | 6,451 | 6,542 |
Life Technology | 4,153 | 4,410 |
Corporate | 99 | 85 |
Total Group | 11,037 |
| 2024 | 2023 | |
| £m | £m | |
Wages and salaries | 497.3 | 531.9 |
Share‑based payments | 10.8 | 12.9 |
Social security costs | 84.0 | 82.4 |
Pension costs | 5.6 | 5.8 |
Total | 597.7 | 633.0 |
| 2024 | 2023 | |
| £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 | 3.3 | 3.0 |
Other assurance services | 0.1 | 0.1 |
Total | 3.6 | 3.3 |
| Date of | Number of | |||||
| grant | shares | Price | Dates from which exercisable | |||
IMI Sharesave Scheme | 04.04.19 | 745 | 884.16p | 01.08.22 or 01.08.24 | ||
02.04.20 | 9,445 | 904.66p | 01.08.23 or 01.08.25 | |||
02.04.21 | 16,422 | 1166.58p | 01.08.24 or 01.08.26 | |||
31.03.22 | 78,288 | 1260 | .18p | 01.08.25 or 01.08.27 | ||
07.06.23 | 61,876 | 1458.36p | 01.08.26 or 01.08.28 | |||
01.05.24 | 45,398 | 1621. | 80p | 01.08.27 or 01.08.29 | ||
| 212,174 | ||||||
Purchase Plans | 15.08.22 | 943 | 1155.78p | 15.08.24 | ||
20.03.23 | 38,460 | 1375.11p | 20.03.25 | |||
18.03.24 | 38,144 | 1583.37p | 18.03.26 | |||
| 77,547 | ||||||
IMI Incentive Plan | 18.03.19 | 9,880 | – | 18.03.22 | ||
16.03.20 | 60,564 | – | 16.03.23 | |||
22.03.21 | 82,336 | – | 22.03.24 | |||
18.03.22 | 762,293 | – | 09.03.25 | |||
24.03.23 | 716,546 | – | 09.03.26 | |||
19.03.24 | 639,496 | – | 19.03.27 | |||
| 2,271,115 | ||||||
Total | 2,560,836 | |||||
| Number of | Weighted | Normal | |
| options granted | average | exercisable | |
| (thousand) | option price | date | |
| SAYE | |||
2020 | 68 | 905p | 2023‑2026 |
2021 | 75 | 1167p | 2024‑2027 |
2022 | 103 | 1260p | 2025‑2028 |
2023 | 75 | 1458p | 2026‑2029 |
2024 | 49 | 1622p | 2027-2029 |
| GESPP | |||
2020 | 43 | 956p | 2022 |
2021 | – | – | 2023 |
2022 | 85 | 1156p | 2024 |
2023 | 44 | 1375p | 2025 |
2024 | 40 | 1583p | 2026 |
| IIP | |||
2020 | 1,466 | – | 2022‑2023 |
2021 | 891 | – | 2023‑2024 |
2022 | 929 | – | 2024‑2025 |
2023 | 859 | – | 2025‑2026 |
2024 | 689 | – | 2026-2027 |
| Options | |||||
| Options not granted | granted at | ||||
at nil cost 1 | nil cost 2 | 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 2023 | 519 | 884‑1518p | 1209p | 3,255 | 3,774 |
Exercisable at 1 January 2023 | 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 | 220 |
Granted | 89 | 1583-1622p | 1604p | 705 | 794 |
Exercised | 139 | 845-1622p | 1184p | 716 | 855 |
Lapsed | 42 | 884-1622p | 1283p | 339 | 381 |
Outstanding at 31 December 2024 | 290 | 884-1458p | 1399p | 2,417 | 2,707 |
Exercisable at 31 December 2024 | 3 | 905-1467p | 1085p | 198 | 201 |
| 2024 | 2023 | ||
| Key | million | million | |
| Weighted average number of shares for the purpose of basic | |||
earnings per share | A | 258.8 | 259.3 |
Dilutive effect of employee share options | 1.1 | 1.0 | |
| Weighted average number of shares for the purpose of diluted | |||
earnings per share | B | 259.9 | 260.3 |
£m | £m | ||
Statutory profit for the year | C | 248.5 | 237.3 |
Total adjusting item charges included in profit before tax | 88.4 | 85.0 | |
Total adjusting item credits included in taxation | (19.9) | (19.4) | |
Earnings for adjusted EPS | D | 317.0 | 302.9 |
2024 | 2023 | ||
| Statutory EPS measures | |||
Statutory basic EPS | C/A | 96.0p | 91.5p |
Statutory diluted EPS | C/B | 95.6p | 91.2p |
| Adjusted EPS measures | |||
Adjusted basic EPS | D/A | 122.5p | 116.8p |
Adjusted diluted EPS | D/B | 122.0p | 116.4p |
2024 | 2023 | |||||
| Financial | Financial | |||||
| Interest | Instruments | Total | Interest | Instruments | Total | |
| Recognised in the income statement | £m | £m | £m | £m | £m | £m |
Interest income on bank deposits | 9.7 | 9.7 | 8.1 | 8.1 | ||
Financial income | 9.7 | 9.7 | 8.1 | 8.1 | ||
Interest expense on interest‑bearing loans and borrowings | (21.7) | (21.7) | (27.9) | (27.9) | ||
Interest expense on leases | (2.8) | (2.8) | (2.9) | (2.9) | ||
Financial expense | (24.5) | (24.5) | (30.8) | (30.8) | ||
| Gains on instruments measured at fair value through profit or loss: | ||||||
Other economic hedges | (9.1) | (9.1) | 7.0 | 7.0 | ||
Net financial expense relating to defined benefit pension schemes | (1.9) | (1.9) | (0.5) | (0.5) | ||
Net financial (expense)/income | (16.7) | (9.1) | (25.8) | (23.2) | 7.0 | (16.2) |
| 2024 | 2023 | |
| £m | £m | |
| Current tax charge/(credit) | ||
Current year charge | 89.2 | 86.7 |
Adjustments in respect of prior years | (3.1) | (7.3) |
86.1 | 79.4 | |
| Deferred taxation | ||
Origination and reversal of temporary differences | (4.2) | (14.3) |
Total income tax charge | 81.9 | 65.1 |
2024 | 2023 | |||||
| Adjusted | Adjusting | Total | Adjusted | Adjusting | Total | |
| £m | £m | £m | £m | £m | £m | |
Profit before tax | 418.8 | (88.4) | 330.4 | 387.4 | (85.0) | 302.4 |
Income tax using the Company’s domestic rate of tax of 25.0% (2023: 23.5%) | 104.7 | (22.1) | 82.6 | 91.0 | (20.0) | 71.0 |
| Effects of: | ||||||
Non‑deductible items | 1.2 | 0.1 | 1.3 | 4.6 | 0.7 | 5.3 |
Non‑taxable profit/(loss) on disposal of businesses | 0.5 | (1.1) | (0.6) | (0.3) | – | (0.3) |
Taxable profit on transfer of businesses | – | 7.8 | 7.8 | – | – | – |
Utilisation of losses on which no deferred tax had been recognised | – | (2.8) | (2.8) | – | – | – |
Current year losses for which no deferred tax asset has been recognised | 0.5 | – | 0.5 | 0.8 | – | 0.8 |
| Recognition of deferred tax | ||||||
| asset on previously unprovided | ||||||
timing differences | (3.1) | – | (3.1) | – | – | – |
| Pillar 2 (OECD Global Minimum | ||||||
Tax) | 1.0 | – | 1.0 | – | – | – |
Differing tax rates | (6.3) | (0.2) | (6.5) | (4.0) | (1.6) | (5.6) |
| Adjustments to prior year | ||||||
| current and deferred tax | ||||||
charges | 3.3 | (1.6) | 1.7 | (7.6) | 1.5 | (6.1) |
Total tax in income statement | 101.8 | (19.9) | 81.9 | 84.5 | (19.4) | 65.1 |
| Income tax expense reported | ||||||
| in the consolidated | ||||||
income statement | 101.8 | (19.9) | 81.9 | 84.5 | (19.4) | 65.1 |
Effective rate of tax: | 24.3% | 24.8% | 21.8% | 21.5% |
| 2024 | 2023 | |
| £m | £m | |
| Deferred tax: | ||
On equity‑settled transactions | – | (0.4) |
On remeasurement gains and on defined benefit plans | (0.2) | (8.6) |
(0.2) | (9.0) | |
| Current tax: | ||
On change in value of effective net investment hedge derivatives | 2.9 | (1.8) |
On equity‑settled transactions | 0.1 | (0.1) |
3.0 | (1.9) | |
Total | 2.8 | (10.9) |
| Of which the following amounts are charged/(credited): | ||
to the statement of comprehensive income | 2.7 | (10.4) |
to the statement of changes in equity | 0.1 | (0.5) |
2.8 | (10.9) |
Assets | Liabilities | Net | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Intangible and tangible fixed | ||||||
assets | 19.3 | 13.0 | (68.5) | (67.6) | (49.2) | (54.6) |
Inventories | 9.6 | 6.4 | (0.9) | (0.8) | 8.7 | 5.6 |
Revaluation of derivatives | 1.2 | 0.5 | (0.6) | (1.1) | 0.6 | (0.6) |
| Pension and share‑based | ||||||
payments | 13.3 | 13.5 | (0.3) | – | 13.0 | 13.5 |
Short‑term timing differences | 23.4 | 29.7 | (10.0) | (5.6) | 13.4 | 24.1 |
Other tax credits and losses | 4.0 | 1.4 | – | – | 4.0 | 1.4 |
70.8 | 64.5 | (80.3) | (75.1) | (9.5) | (10.6) | |
| Offsetting within tax | ||||||
jurisdictions | (46.6) | (41.8) | 46.6 | 41.8 | – | – |
| Total deferred tax assets | ||||||
and liabilities | 24.2 | 22.7 | (33.7) | (33.3) | (9.5) | (10.6) |
| Recognised | Recognised | |||||
| in the | outside the | |||||
| Balance at | income | income | Acquisitions/ | Balance at | ||
| 1 Jan 24 | statement | statement | Exchange | disposals | 31 Dec 24 | |
| £m | £m | £m | £m | £m | £m | |
Intangible and tangible fixed assets | (54.6) | 7.4 | 0.4 | (2.4) | (49.2) | |
Inventories | 5.6 | 3.1 | 8.7 | |||
Revaluation of derivatives | (0.6) | 1.2 | 0.6 | |||
Pension and share‑based payments | 13.5 | (0.3) | 0.2 | (0.4) | 13.0 | |
Short‑term timing differences | 24.1 | (10.0) | (0.9) | 0.2 | 13.4 | |
Other tax credits and losses | 1.4 | 2.8 | (0.2) | 4.0 | ||
Net deferred tax (liability)/asset | (10.6) | 4.2 | 0.2 | (1.1) | (2.2) | (9.5) |
| Recognised | Recognised | |||||
| in the | outside the | |||||
| Balance at | income | income | Acquisitions/ | Balance at | ||
| 1 Jan 23 | 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) |
2024 | 2023 | |||
| Gross | Tax | Gross | Tax | |
| amount | effected | amount | effected | |
| £m | £m | £m | £m | |
| Tax losses expiring: | ||||
Within 10 years | 1.0 | 0.2 | 2.3 | 0.6 |
Available indefinitely | 9.2 | 2.0 | 18.1 | 4.8 |
| Capital losses expiring: | ||||
Within 10 years | – | – | – | – |
Available indefinitely | 105.8 | 26.5 | 118.5 | 29.7 |
| Surplus interest expiring: | ||||
Within 10 years | 0.6 | 0.1 | 0.6 | 0.1 |
Available indefinitely | – | – | – | – |
| Other temporary differences: | ||||
Within 10 years | 46.4 | 3.2 | 56.2 | 3.5 |
Available indefinitely | – | – | – | – |
163.0 | 32.0 | 195.7 | 38.7 |
| 2024 | 2023 | |
| £m | £m | |
Current year final dividend – | 53.9 | 49.9 |
| 2024 | 2023 | |
| £m | £m | |
| Prior year final dividend paid – 19.2p per qualifying ordinary share (2023 final | ||
year dividend: 17.4p) | 50.0 | 45.1 |
| Current year interim dividend paid – 10.0p per qualifying ordinary share | ||
(2023: 9.1p) | 26.0 | 23.7 |
76.0 | 68.8 |
| Non- | ||||||
| Other | acquired | |||||
| Acquired | Other | non- | intangibles | Other | ||
| customer | acquired | acquired | under | intangible | ||
| Goodwill | relationships | intangibles | intangibles* | construction | assets | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
As at 1 January 2023 | 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 |
Exchange adjustments | (14.2) | (6.6) | (5.7) | (4.5) | (0.3) | (17.1) |
Acquisitions | 11.5 | 1.4 | 8.1 | 9.5 | ||
Additions | 11.1 | 5.1 | 16.2 | |||
Transfers from assets in the course of construction | 2.8 | (2.8) | – | |||
Disposal of subsidiaries | (0.7) | (0.7) | ||||
Disposals | (8.4) | (6.5) | (6.5) | |||
As at 31 December 2024 | 706.3 | 351.8 | 233.0 | 204.8 | 11.6 | 801.2 |
| Amortisation | ||||||
As at 1 January 2023 | 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 | 21.3 | 10.7 | 17.6 | 49.6 | ||
As at 31 December 2023 | 37.1 | 251.1 | 136.5 | 134.8 | 522.4 | |
Exchange adjustments | (1.7) | (6.3) | (5.6) | (5.6) | (17.5) | |
Disposal of subsidiaries | (0.1) | (0.1) | ||||
Disposals | (6.5) | (6.5) | ||||
Impairment | 0.9 | 0.9 | ||||
Amortisation | 18.0 | 10.2 | 19.8 | 48.0 | ||
As at 31 December 2024 | 35.4 | 262.8 | 141.1 | 143.3 | 547.2 | |
Net book value at 31 December 2023 | 680.3 | 105.9 | 94.1 | 67.8 | 9.6 | 277.4 |
Net book value at 31 December 2024 | 670.9 | 89.0 | 91.9 | 61.5 | 11.6 | 254.0 |
| 2024 | 2023 | |
| % | % | |
Discount rate | 11.8-15.9 | 10.6‑17.9 |
Short‑term growth rate | 2.7-22.4 | 8.0‑14.0 |
Long‑term growth rate | 0.7-2.1 | 1.5‑2.1 |
| Short‑term | Long‑term | |||
| Discount | growth | growth | ||
| Goodwill | rate | rate | rate | |
| 2024 | £m | % | % | % |
| CGU | ||||
Life Science & Fluid Control | 194.9 | 13.6 | 2.7 | 0.7 |
Process Automation – Petrochemical & Isolation | 109.7 | 15.9 | 4.8 | 0.7 |
Process Automation – Control Valves | 91.6 | 15.8 | 4.8 | 2.1 |
Climate Control Europe | 99.1 | 11.8 | 9.2 | 1.2 |
| Short‑term | Long‑term | |||
| Discount | growth | growth | ||
| Goodwill | rate | rate | rate | |
| 2023 | £m | % | % | % |
| CGU | ||||
Life Science & Fluid Control | 201.4 | 15.0 | 8.0 | 2.0 |
Process Automation – Petrochemical & Isolation | 115.2 | 16.3 | 8.0 | 2.0 |
Process Automation – Control Valves | 96.5 | 17.9 | 8.0 | 2.0 |
Heatmiser | 67.6 | 16.0 | 14.0 | 1.5 |
| Assets in the | ||||
| Land and | Plant and | course of | ||
| buildings | equipment | construction | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
As at 1 January 2023 | 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 |
Exchange adjustments | (6.1) | (25.1) | (2.3) | (33.5) |
Acquisitions | 0.1 | 0.1 | ||
Additions | 18.6 | 21.9 | 34.8 | 75.3 |
Transfers from assets in the course of construction | 12.4 | 24.7 | (37.1) | – |
Disposal of subsidiaries | (2.0) | (2.0) | ||
Disposals | (31.5) | (66.4) | (0.1) | (98.0) |
As at 31 December 2024 | 193.4 | 681.8 | 30.6 | 905.8 |
| Depreciation | ||||
As at 1 January 2023 | 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 |
Exchange adjustments | (4.1) | (16.8) | (20.9) | |
Disposal of subsidiaries | (1.4) | (1.4) | ||
Disposals | (16.6) | (63.5) | (80.1) | |
Impairment charge | 0.3 | 0.9 | 1.2 | |
Depreciation | 4.9 | 37.4 | 42.3 | |
As at 31 December 2024 | 91.3 | 513.3 | – | 604.6 |
NBV at 31 December 2023 | 93.1 | 172.0 | 35.3 | 300.4 |
NBV at 31 December 2024 | 102.1 | 168.5 | 30.6 | 301.2 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
As at 1 January 2023 | 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 |
Additions | 4.3 | 8.3 | 12.6 |
Extensions | 10.3 | 0.8 | 11.1 |
Payment changes | 2.4 | 0.3 | 2.7 |
Terminations | (5.4) | (0.6) | (6.0) |
Impairment | (0.3) | – | (0.3) |
Depreciation expense | (20.9) | (7.8) | (28.7) |
Exchange | (3.1) | (0.3) | (3.4) |
As at 31 December 2024 | 72.4 | 15.2 | 87.6 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
As at 1 January 2023 | 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 |
Additions | 4.3 | 8.3 | 12.6 |
Extensions | 10.3 | 0.8 | 11.1 |
Payment changes | 2.5 | 0.4 | 2.9 |
Terminations | (6.0) | (0.6) | (6.6) |
Accretion of interest | 2.5 | 0.3 | 2.8 |
Payments | (23.3) | (8.1) | (31.4) |
Exchange | (2.2) | (0.3) | (2.5) |
As at 31 December 2024 | 74.5 | 14.6 | 89.1 |
Current | 17.0 | 6.2 | 23.2 |
Non-current | 57.5 | 8.4 | 65.9 |
| 2024 | 2023 | |
| £m | £m | |
Depreciation expense of right‑of‑use assets | (28.7) | (29.4) |
Interest expense on lease liabilities | (2.8) | (2.9) |
Total amount recognised in profit or loss | (31.5) | (32.3) |
| Net | |||||
| (deficit)/ | |||||
| Quantity | Quantity | Assets | Liabilities | surplus | |
| 2024 | 2023 | £m | £m | £m | |
Australia | 3 | 3 | (0.3) | (0.3) | |
Austria | 6 | 6 | (2.6) | (2.6) | |
France | 3 | 3 | 0.2 | (0.5) | (0.3) |
Germany | 30 | 30 | 6.2 | (40.1) | (33.9) |
India | 6 | 6 | (1.6) | (1.6) | |
Italy | 6 | 6 | (1.3) | (1.3) | |
Mexico | 5 | 5 | (1.2) | (1.2) | |
Spain | 2 | 2 | – | ||
Switzerland | 5 | 5 | 88.5 | (88.2) | 0.3 |
UAE | 1 | 1 | (1.4) | (1.4) | |
US* | 2 | 2 | (1.8) | (1.8) | |
UK | 1 | 1 | 267.7 | (271.0) | (3.3) |
70 | 70 | 362.6 | (410.0) | (47.4) |
| % of total | % of total | ||||
| Quantity | Assets | assets | Liabilities | liabilities | |
| Type of scheme | No. | £m | % | £m | % |
| 2024 | |||||
Final salary * | 25 | 268.1 | 73.9% | (305.6) | 74.6% |
Cash balance ** | 12 | 88.6 | 24.4% | (89.9) | 21.9% |
Jubilee awards *** | 14 | – | 0% | (2.4) | 0.6% |
Other | 19 | 6.1 | 1.7% | (12.1) | 3.0% |
Total | 70 | 362.8 | 100% | (410.0) | 100% |
Asset ceiling | (0.2) | ||||
Revised assets | 362.6 | ||||
| 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 |
| 2024 | 2023 | |
| £m | £m | |
Quoted equities | 25.6 | 27.2 |
Quoted bonds | 27.5 | 28.1 |
Total quoted assets | 53.1 | 55.3 |
Unquoted equities | 25.7 | 28.9 |
Insurance policies* | 261.0 | 291.7 |
Property | 14.6 | 20.3 |
Other** | 8.4 | 4.8 |
Total unquoted assets | 309.7 | 345.7 |
Fair value of assets | 362.8 | 401.0 |
Restriction due to an asset ceiling | (0.2) | (0.4) |
DBOs for funded schemes | (366.4) | (403.4) |
DBOs for unfunded schemes | (43.6) | (46.1) |
Deficit for DBOs | (47.4) | (48.9) |
Schemes in net pension deficit | (48.5) | (50.6) |
Schemes in net pension surplus | 1.1 | 1.7 |
| 2024 | 2023 | |
| Location | £m | £m |
UK | 14.0 | 15.0 |
Switzerland | 15.6 | 14.2 |
US | 6.1 | 5.4 |
Eurozone | 11.6 | 11.3 |
| UK | Overseas | Total | |
| £m | £m | £m | |
Net defined benefit obligation at 1 January 2024 | (3.7) | (45.2) | (48.9) |
| Movement recognised in: | |||
Income statement | (0.2) | (6.1) | (6.3) |
OCI | 0.6 | (2.1) | (1.5) |
Cash flow statement | 7.1 | 7.1 | |
Exchange movements | 2.2 | 2.2 | |
Net defined benefit obligation at 31 December 2024 | (3.3) | (44.1) | (47.4) |
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 their 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.£8.4m. | |
| The Group has an objective to insure benefits as members retire, in order | |
| to reduce mortality risk. |
2024 | 2023 | |||||
| UK | Overseas | Total | UK | Overseas | Total | |
| £m | £m | £m | £m | £m | £m | |
Amounts from employees | – | 2.4 | 2.4 | – | 2.5 | 2.5 |
Amounts from employers | – | 2.8 | 2.8 | – | 3.0 | 3.0 |
Benefits and settlements paid directly by the Group | – | 4.3 | 4.3 | – | 3.9 | 3.9 |
Total | – | 9.5 | 9.5 | – | 9.4 | 9.4 |
2024 | 2023 | |||||||
| Overseas | Overseas | Overseas | Overseas | |||||
| post | non-post | post | non‑post | |||||
| employ- | employ- | employ‑ | employ‑ | |||||
| UK | ment | ment | Total | UK | ment | ment | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Change in discount rate | 46.2 | (6.2) | 40.0 | (15.3) | (9.4) | (24.7) | ||
Change in inflation | (3.8) | 0.4 | (3.4) | 3.1 | 0.5 | 3.6 | ||
Change in other assumptions | 0.1 | – | 0.1 | 2.9 | – | 2.9 | ||
Actuarial experience – (liabilities)/assets | (0.5) | (1.5) | (2.0) | 4.7 | (0.1) | 4.6 | ||
Asset experience | (41.4) | 5.1 | (36.3) | (28.8) | 3.3 | (25.5) | ||
Actuarial gains/(losses) in the year | 0.6 | (2.2) | (1.6) | (33.4) | (5.7) | (39.1) | ||
Change in the asset ceiling | 0.1 | 0.1 | 5.4 | 5.4 | ||||
Exchange gains | 2.0 | 0.2 | 2.2 | 0.9 | 0.1 | 1.0 | ||
Gains/(losses) recognised through equity | 0.6 | (0.1) | 0.2 | 0.7 | (33.4) | 0.6 | 0.1 | (32.7) |
| Weighted averages | ||||||
2024 | 2023 | 2022 | ||||
UK * | Overseas | UK * | Overseas | UK ** | Overseas | |
| % pa | % pa | % pa | % pa | % pa | % pa | |
Inflation – RPI | 3.4 | – | 3.3 | – | 3.4 | – |
Inflation – CPI (pre‑2030) | 2.4 | 1.4 | 2.3 | 1.5 | 2.4 | 1.5 |
Inflation – CPI (post‑2030) | 3.4 | 1.4 | 3.3 | 1.5 | 3.4 | 1.5 |
Discount rate | 5.5 | 2.0 | 4.5 | 2.4 | 4.8 | 3.0 |
Expected salary increases | n/a | 1.9 | n/a | 1.9 | n/a | 1.8 |
Rate of pension increases | 3.3 | 0.6 | 3.2 | 0.6 | 3.3 | 0.5 |
| 2024 | 2023 | 2022 | |
| years | years | years | |
Life expectancy (IMI Pension Fund only) *** | |||
Current male pensioners | 21.2 | 21.0 | 21.5 |
Current female pensioners | 23.7 | 23.5 | 23.9 |
Future male pensioners | 22.5 | 22.3 | 22.8 |
Future female pensioners | 25.2 | 24.9 | 25.4 |
| 2024 | 2023 | |
| UK | £m | £m |
Discount rate 0.1% pa lower * | 4.1 | 5.2 |
Inflation‑linked pension increases 0.1% pa higher | 3.8 | 4.6 |
Increase of one year in life expectancy from age 65 | 8.4 | 9.8 |
10% fall in non‑bond‑like assets ** | 2.6 | 2.9 |
| 2024 | 2023 | |
| Non-UK | £m | £m |
Discount rate 0.1% pa lower | 1.9 | 1.6 |
Salary increases 0.1% higher | 0.4 | 0.4 |
Increase of one year in life expectancy at age 65 | 3.1 | 2.9 |
2024 | 2023 | |||||||
| Overseas | Overseas | Overseas | Overseas | |||||
| post | non-post | post | non‑post | |||||
| employ- | employ- | employ‑ | employ‑ | |||||
| UK | ment | ment | Total | UK | ment | ment | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Current service cost | – | 3.7 | 0.7 | 4.4 | 3.5 | 0.5 | 4.0 | |
| Settlement/ | ||||||||
curtailment | (0.6) | (0.6) | ||||||
Recognition of gains | – | 0.6 | 0.6 | (0.3) | (0.3) | |||
| Pension expense | ||||||||
– operating costs | – | 3.1 | 1.3 | 4.4 | – | 3.5 | 0.2 | 3.7 |
Interest on DBO | 13.7 | 3.0 | 0.2 | 16.9 | 14.1 | 3.6 | 0.2 | 17.9 |
| Interest on assets | ||||||||
ceiling | 0.1 | 0.1 | ||||||
Interest on assets | (13.5) | (1.5) | (15.0) | (15.4) | (2.1) | (17.5) | ||
| Interest expense/ | ||||||||
| (income) – | ||||||||
financing costs | 0.2 | 1.5 | 0.2 | 1.9 | (1.3) | 1.6 | 0.2 | 0.5 |
2024 | 2023 | |||||||
| 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 | (449.5) | 401.0 | (0.4) | (48.9) | (425.4) | 412.2 | (5.7) | (18.9) |
| Income Statement (charges)/credits | ||||||||
Current service cost | (4.4) | (4.4) | (4.0) | (4.0) | ||||
Past service credit – curtailment | 0.6 | 0.6 | – | |||||
Net interest (cost)/income on net DB (liability) | (16.9) | 15.0 | (1.9) | (17.9) | 17.5 | (0.1) | (0.5) | |
Immediate recognition of (losses)/gains – other long‑term benefits | (0.6) | (0.6) | 0.3 | 0.3 | ||||
Total charged to income statement | (21.3) | 15.0 | – | (6.3) | (21.6) | 17.5 | (0.1) | (4.2) |
| Remeasurements recognised in other comprehensive income | ||||||||
Actuarial (loss)/gain due to actuarial experience | (2.0) | (2.0) | 4.6 | 4.6 | ||||
Actuarial gain/(loss) due to financial assumption changes | 36.5 | 36.5 | (21.1) | (21.1) | ||||
Actuarial gain due to demographic assumption changes | 0.1 | 0.1 | 2.9 | 2.9 | ||||
Return on plan assets* less than discount rate | (36.3) | (36.3) | (25.5) | (25.5) | ||||
Change in asset ceiling | 0.2 | 0.2 | 5.4 | 5.4 | ||||
Total remeasurements recognised in other comprehensive income | 34.6 | (36.3) | 0.2 | (1.5) | (13.6) | (25.5) | 5.4 | (33.7) |
| Cash flows in the year | ||||||||
Employer contributions | 2.8 | 2.8 | 3.0 | 3.0 | ||||
Employee contributions | (2.4) | 2.4 | (2.5) | 2.5 | ||||
Benefits paid directly by the Company | 4.3 | 4.3 | 3.9 | 3.9 | ||||
Benefits paid from plan assets | 16.2 | (16.2) | 12.4 | (12.4) | ||||
Net cash inflow/(outflow) | 18.1 | (11.0) | – | 7.1 | 13.8 | (6.9) | – | 6.9 |
| Other movements | ||||||||
Changes in exchange rates | 8.1 | (5.9) | 2.2 | (2.7) | 3.7 | 1.0 | ||
Total other movements | 8.1 | (5.9) | – | 2.2 | (2.7) | 3.7 | – | 1.0 |
Carried forward at end of year | (410.0) | 362.8 | (0.2) | (47.4) | (449.5) | 401.0 | (0.4) | (48.9) |
| 2024 | 2023 | |
| £m | £m | |
Raw materials and consumables | 160.8 | 162.1 |
Work in progress | 182.3 | 174.4 |
Finished goods | 104.7 | 100.8 |
447.8 | 437.3 | |
| Inventories are stated after: | ||
Allowance for impairment | 60.8 | 59.0 |
| 2024 | 2023 | |
| Current | £m | £m |
Trade receivables | 417.5 | 402.6 |
Prepayments | 25.3 | 24.6 |
Accrued income | 11.5 | 11.2 |
Other receivables | 85.9 | 85.5 |
540.2 | 523.9 | |
| Receivables are stated after: | ||
Allowance for impairment | 18.8 | 18.0 |
| Carrying amount | ||
| 2024 | 2023 | |
| £m | £m | |
UK | 28.0 | 17.5 |
Germany | 24.7 | 28.3 |
Rest of Europe | 113.3 | 108.1 |
USA | 86.0 | 77.9 |
Asia Pacific | 94.4 | 105.8 |
Rest of World | 71.1 | 65.0 |
Total | 417.5 | 402.6 |
| Carrying amount | ||
| 2024 | 2023 | |
| £m | £m | |
Automation | 308.7 | 302.8 |
Life Technology | 108.8 | 99.8 |
Total | 417.5 | 402.6 |
2024 | 2023 | |||
| Gross | Impairment | Gross | Impairment | |
| £m | £m | £m | £m | |
Not past due | 334.1 | (0.1) | 343.0 | (0.1) |
Past due 1‑30 days | 48.3 | (0.4) | 36.2 | (0.9) |
Past due 31‑90 days | 18.5 | (0.4) | 14.9 | (1.0) |
Past due over 90 days | 35.4 | (17.9) | 26.5 | (16.0) |
Total | 436.3 | (18.8) | 420.6 | (18.0) |
| 2024 | 2023 | |
| £m | £m | |
Net balance at 1 January | 18.0 | 16.4 |
Acquisitions | 1.7 | – |
Utilised during the year | (1.8) | (0.7) |
Charged to the income statement | 3.7 | 3.9 |
Released | (2.6) | (1.4) |
Exchange | (0.2) | (0.2) |
Net balance at 31 December | 18.8 | 18.0 |
| Fair value | ||||||
| Other | Financial | |||||
| derivatives | assets | At | Total | |||
| Designated | at fair | at fair | amortised | carrying | Fair value | |
| at fair value | value | value | cost | value | if different | |
| £m | £m | £m | £m | £m | £m | |
| 2024 | ||||||
Cash and cash equivalents | 147.8 | 147.8 | ||||
Bank overdrafts | (91.0) | (91.0) | ||||
| Borrowings due within one | ||||||
year | (124.0) | (124.0) | ||||
Borrowings due after one year | (391.4) | (391.4) | (381.5) | |||
Lease liabilities | (89.1) | (89.1) | ||||
Trade and other payables * | (481.5) | (481.5) | ||||
Trade receivables | 417.5 | 417.5 | ||||
Investments | 2.2 | 2.2 | ||||
| Other current financial assets/ | ||||||
| (liabilities) | ||||||
Derivative assets ** | 0.3 | 6.6 | 6.9 | |||
Derivative liabilities *** | (13.3) | (13.3) | ||||
Total | 0.3 | (6.7) | 150.0 | (759.5) | (615.9) |
| Fair value | ||||||
| Other | Financial | |||||
| derivatives | assets | At | Total | |||
| Designated | at fair | at fair | amortised | carrying | Fair value | |
| at fair value | value | value | cost | value | if 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 * | (451.9) | (451.9) | ||||
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 | (794.4) | (685.0) |
| 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 2024 | |||
| Financial assets measured at fair value | |||
Equity instruments* | 2.2 | 2.2 | |
Foreign currency forward contracts | 6.9 | 6.9 | |
2.2 | 6.9 | 9.1 | |
| Financial liabilities measured at fair value | |||
Foreign currency forward contracts | (13.3) | (13.3) | |
(13.3) | (13.3) | ||
| 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) |
| Assets | ||||||||
| and | ||||||||
| liabilities | ||||||||
| subject | ||||||||
| to | Other | |||||||
| Lease | Exchange | interest | net | Total net | Total net | |||
Cash * | Debt | liabilities | contracts | rate risk | assets ** | assets | assets | |
| 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Sterling | (101) | (14) | 274 | 159 | 180 | 339 | 397 | |
US Dollar | (160) | (7) | (167) | 468 | 301 | 394 | ||
Euro | 36 | (355) | (24) | (176) | (519) | 633 | 114 | (12) |
Other | 122 | (44) | (98) | (20) | 351 | 331 | 251 | |
Total | 57 | (515) | (89) | – | (547) | 1,632 | 1,085 | 1,030 |
| 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 | |
| 2024 | 2024 | 2024 | 2024 | 2024 | rate | rate is fixed | |
| £m | £m | £m | £m | £m | % | years | |
Sterling | – | 173 | 173 | 173 | |||
US Dollar | (160) | (160) | (160) | 3.9 | 1.6 | ||
Euro | (531) | 36 | (495) | (140) | (355) | 2.3 | 3.0 |
Other | (98) | 122 | 24 | 24 | |||
Total | (789) | 331 | (458) | 57 | (515) |
| 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) |
| 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 2024 | ||||
Impact on income statement: (loss)/gain | – | – | (17.5) | 17.5 |
Impact on equity: (loss)/gain | – | – | (62.8) | 62.8 |
| 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 |
| 2024 | 2023 | |
| £m | £m | |
Total equity | 1,085 | 1,030 |
Gross debt including overdrafts | 606 | 645 |
Gross cash | (148) | (107) |
Capital base | 1,543 | 1,568 |
Employee benefits and deferred tax assets | 25 | 24 |
Extended capital base | 1,568 | 1,592 |
Undrawn funding facilities | 300 | 300 |
Available capital base | 1,868 | 1,892 |
| 2024 | 2023 | |
| £m | £m | |
Adjusted EBITDA * | 526.3 | 503.2 |
Working capital movements | (21.5) | (31.3) |
Capital and development expenditure | (91.5) | (79.9) |
Provisions and employee benefit movements ** | (1.7) | (2.7) |
Principal elements of lease payments | (28.6) | (29.0) |
Other | 18.8 | 6.0 |
Adjusted operating cash flow *** | 401.8 | 366.3 |
Adjusting items | (40.7) | (43.1) |
Tax paid | (97.9) | (76.1) |
Interest | (14.8) | (22.7) |
Derivatives | 14.6 | 9.8 |
Free cash flow before corporate activity | 263.0 | 234.2 |
Dividends paid to equity shareholders | (76.0) | (68.8) |
Acquisition and disposal of subsidiaries | (0.7) | 0.5 |
Net (purchase)/issue of own shares | (97.1) | 0.6 |
Net cash flow (excluding debt movements) | 89.2 | 166.5 |
| 2024 | 2023 | |
| £m | £m | |
Net increase in cash and cash equivalents, excluding foreign exchange | 37.4 | 17.7 |
Less: cash acquired/disposed | 1.8 | 0.4 |
Net repayment of borrowings excluding foreign exchange and net debt disposed/acquired | 50.0 | 148.4 |
Decrease in net debt before acquisitions, disposals and foreign exchange | 89.2 | 166.5 |
Net (debt)/cash acquired/disposed | (4.7) | (0.4) |
Currency translation differences | (4.7) | 1.8 |
Movement in lease liabilities | 11.1 | 5.5 |
Movement in net debt in the year | 90.9 | 173.4 |
Net debt at the start of the year | (638.6) | (812.0) |
Net debt at the end of the year | (547.7) | (638.6) |
| 2024 | 2023 | |
| £m | £m | |
Cash generated from operations | 469.5 | 439.3 |
Principal lease payments | (28.6) | (29.0) |
Settlement of transactional derivatives | (2.9) | (8.8) |
Acquisition of property, plant and equipment and non‑acquired intangibles | (91.5) | (79.9) |
Adjusting items | 40.7 | 43.1 |
Purchase of investments | (1.0) | – |
Proceeds from sale of property, plant and equipment | 15.6 | 1.6 |
Adjusted operating cash flow | 401.8 | 366.3 |
| 2024 | 2023 | |
| £m | £m | |
Cash and cash equivalents in current assets | 147.8 | 106.5 |
Bank overdraft in current liabilities | (91.0) | (66.3) |
Cash and cash equivalents | 56.8 | 40.2 |
| 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 2023 | 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) |
Lease additions, extensions, terminations and payment changes | (20.0) | (20.0) | |||
Lease payments and interest | 28.6 | 28.6 | |||
Cash flow excluding settlement of currency derivatives hedging balance sheet and net cash/debt disposed of/acquired | 13.0 | (80.4) | 130.4 | 63.0 | |
Cash acquired/(disposed) | (1.8) | (2.9) | (4.7) | ||
Settlement of currency derivatives hedging balance sheet | 11.7 | 11.7 | |||
Currency translation differences | (6.3) | 6.5 | 9.6 | 2.5 | 12.3 |
At 31 December 2024 | 56.8 | (124.0) | (391.4) | (89.1) | (547.7) |
| 2024 | 2023 | |
| £m | £m | |
Expiring within one year | 75.0 | 100.0 |
Expiring between one and two years | 50.0 | 75.0 |
Expiring after more than two years | 175.0 | 125.0 |
Total | 300.0 | 300.0 |
| 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 | |
| 2024 | |||||||||
Cash and cash equivalents | Floating | 147.8 | 147.8 | 147.8 | |||||
US loan notes 2025 | 1.39% | (124.0) | (124.5) | (124.5) | |||||
US loan notes 2026 | 3.86% | (100.0) | (104.9) | (3.9) | (101.0) | ||||
US loan notes 2027 | 3.92% | (60.0) | (65.4) | (2.4) | (2.4) | (60.6) | |||
US loan notes 2028 | 1.53% | (66.1) | (69.2) | (1.0) | (1.0) | (1.0) | (66.2) | ||
US loan notes 2029 | 3.30% | (82.6) | (94.7) | (2.7) | (2.7) | (2.7) | (2.7) | (83.9) | |
US loan notes 2030 | 3.4% | (82.6) | (98.0) | (2.8) | (2.8) | (2.8) | (2.8) | (2.8) | (84.0) |
Bank overdrafts | Floating | (91.0) | (91.0) | (91.0) | |||||
Lease liabilities | Various | (89.1) | (89.1) | (22.3) | (20.0) | (15.2) | (10.2) | (8.2) | (13.2) |
Derivative financial liabilities | (13.3) | (13.3) | (13.1) | (0.2) | |||||
Total | (560.9) | (602.3) | (115.9) | (130.1) | (82.3) | (81.9) | (94.9) | (97.2) |
| 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) |
| Non-cash changes | |||||||
| Acquisition | 31 | ||||||
| 1 January | Financing | of | Lease | December | |||
| 2024 | cash flows * | subsidiary | changes | Exchange | Other ** | 2024 | |
| £m | £m | £m | £m | £m | £m | £m | |
| 2024 | |||||||
Acquired loan | – | 2.9 | (2.9) | – | |||
Term loan 2024 | (47.2) | 47.1 | 0.1 | – | |||
US loan notes | (531.4) | 16.0 | (515.4) | ||||
Lease liabilities | (100.2) | 31.4 | (0.5) | (19.5) | 2.5 | (2.8) | (89.1) |
Total | (678.8) | 81.4 | (3.4) | (19.5) | 18.6 | (2.8) | (604.5) |
| Non‑cash changes | |||||||
| Acquisition | 31 | ||||||
| 1 January | Financing | of | Lease | December | |||
| 2023 | cash flows * | subsidiary | changes | 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) | ||||
Lease liabilities | (105.7) | 31.9 | (24.2) | 0.7 | (2.9) | (100.2) | |
Total | (851.2) | 180.3 | (24.2) | 19.2 | (2.9) | (678.8) |
| 2024 | 2023 | |
| £m | £m | |
| Current liabilities | ||
Unsecured loan notes and other loans | 124.0 | 47.2 |
Lease liabilities | 23.2 | 25.2 |
Total | 147.2 | 72.4 |
| Non-current liabilities | ||
Unsecured loan notes and other loans | 391.4 | 531.4 |
Lease liabilities | 65.9 | 75.0 |
Total | 457.3 | 606.4 |
| Trade | Environmental | |||
| Restructuring | warranties | & legal | Total | |
| £m | £m | £m | £m | |
Current | 19.9 | 8.4 | 0.4 | 28.7 |
Non‑current | 1.0 | 7.1 | 4.9 | 13.0 |
At 1 January 2024 | 20.9 | 15.5 | 5.3 | 41.7 |
Arising during the year | 50.8 | 4.0 | 54.8 | |
Released during the year | (1.4) | (3.7) | (5.1) | |
Utilised during the year | (44.8) | (2.2) | (47.0) | |
Exchange adjustment | (0.8) | (0.4) | (1.2) | |
At 31 December 2024 | 26.1 | 15.5 | 1.6 | 43.2 |
Current | 24.5 | 9.8 | 0.4 | 34.7 |
Non‑current | 1.6 | 5.7 | 1.2 | 8.5 |
| 2024 | 2023 | |
| £m | £m | |
| Current | ||
Trade payables | 146.2 | 152.0 |
Social security and other taxation | 27.9 | 33.7 |
Accruals | 45.4 | 42.6 |
Deferred income | 0.7 | 0.3 |
Progress billings and advance payments from customers | 126.7 | 96.8 |
Other payables | 149.0 | 144.9 |
495.9 | 470.3 | |
| Non-current | ||
Other payables | 13.5 | 15.3 |
509.4 | 485.6 |
2024 | 2023 | |||
| 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 | 275.1 | 78.6 | 275.0 | 78.6 |
Issued to satisfy employee share schemes | 0.1 | 0.1 | 0.1 | – |
Share cancellations | (5.5) | (1.6) | – | – |
In issue at the end of the year | 269.7 | 77.1 | 275.1 | 78.6 |
| Number of ordinary | ||||
| shares of 28 4/7p each (million) | ||||
| Employee | ||||
Benefit Trust | Other | Treasury | Total | |
In issue at 31 December 2023 | 1.7 | 259.7 | 13.7 | 275.1 |
| New issues to satisfy employee share scheme | ||||
awards | 0.1 | 0.1 | ||
Market purchases | (5.5) | 5.5 | – | |
Share cancellations | (5.5) | (5.5) | ||
| Shares allocated under employee share | ||||
schemes | (0.9) | 0.9 | – | |
At 31 December 2024 | 0.8 | 255.2 | 13.7 | 269.7 |
| Fair value at | |
| 31 October | |
| 2024 | |
| TWTG GROUP B.V. (TWTG) | £m |
Other intangible assets | 9.5 |
Property, plant and equipment | 0.1 |
Right of use assets | 0.5 |
Inventories | 2.2 |
Trade and other receivables | 1.9 |
Cash and cash equivalents | 0.5 |
Trade and other payables | (1.6) |
Interest‑bearing loans and borrowings | (2.9) |
Lease liabilities | (0.5) |
Deferred taxation | (2.2) |
Total identified net assets at fair value | 7.5 |
Goodwill arising on acquisition | 10.7 |
Purchase consideration | 18.2 |
| 25 April | |
| 2024 | |
| £m | |
Sale consideration | 18.5 |
Net assets disposed | (11.5) |
Costs of disposal | (1.0) |
Foreign exchange gain reclassified on disposal | 0.3 |
Gain on disposal | 6.3 |
| Net cash flow arising on disposal | |
Sale consideration | 18.5 |
Cash costs of disposal | (1.0) |
Cash transferred to purchaser | (2.3) |
Net cash flow arising on disposal of operations | 15.2 |
| 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 |
| 2024 | 2023 | |
| £m | £m | |
Short‑term employee benefits* | 5.1 | 4.8 |
Share‑based payments ** | 2.6 | 2.0 |
Total | 7.7 | 6.8 |
| 2024 | 2023 | |
| £m | £m | |
Sales to associated companies | 1.4 | 0.8 |
Purchases from associated companies | – | – |
Total | 1.4 | 0.8 |
Accounts receivable | 1.2 | 1.2 |
Accounts payable | – | – |