| 2023 | 2022 | ||
| Note | £m | £m | |
Revenue | 4 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Distribution costs | ( | ( | |
Administrative expenses | ( | ( | |
Other operating income | 6 | ||
Operating profit | 5 | ||
EBITDA before exceptional items | |||
Exceptional items | 8 | ( | |
EBITDA | |||
Depreciation and amortisation | 13, 14, 24 | ( | ( |
Operating profit | |||
Finance expense | 9 | ( | ( |
Profit before tax | |||
Income tax expense | 10 | ( | ( |
Profit for the financial period attributable to equity shareholders | |||
Other comprehensive (loss)/income | |||
Effective portion of changes of cash flow hedges (net of tax impact) | ( | ||
Total comprehensive income for the period attributable to equity shareholders | |||
Earnings per share | Pence | Pence | |
Basic earnings | 12 | ||
Diluted earnings | 12 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Non-current assets | |||
Intangible assets | 13 | ||
Property, plant and equipment | 14 | ||
Right-of-use assets | 24 | ||
Derivative financial assets | 22 | ||
Current assets | |||
Inventories | 15 | ||
Trade and other receivables | 16 | ||
Income tax asset | |||
Cash and cash equivalents | 17 | ||
Derivative financial assets | 22 | ||
Total assets | |||
Current liabilities | |||
Trade and other payables | 18 | ( | ( |
Loans and borrowings | 19 | ( | ( |
Lease liabilities | 24 | ( | ( |
Provisions for other liabilities and charges | 23 | ( | ( |
Derivative financial liabilities | 22 | ( | |
( | ( | ||
Non-current liabilities | |||
Loans and borrowings | 19 | ( | ( |
Lease liabilities | 24 | ( | ( |
Provisions for other liabilities and charges | 23 | ( | ( |
Deferred tax liabilities | 25 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Capital and reserves attributable to equity shareholders | |||
Ordinary shares | 26 | ||
Retained earnings | |||
Cash flow hedge reserve | ( | ||
Reserve for own shares | 26 | ( | ( |
Capital redemption reserve | |||
Total equity |
| 2023 | 2022 | ||
| Note | £m | £m | |
Cash (used in)/generated from operations | 20 | ( | |
Interest paid | ( | ( | |
Tax paid | ( | ( | |
Net cash (outflow)/inflow from operating activities | ( | ||
Cash flows from investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
Exceptional proceeds from sale of property, plant and equipment | | ||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Repayment of lease liabilities | 24 | ( | ( |
Dividends paid | 11 | ( | ( |
Drawdown of borrowings | | | |
Repayment of borrowings | ( | | |
Purchase of shares by Employee Benefit Trust | ( | ( | |
Proceeds from sales of shares by Employee Benefit Trust | | | |
Payments made to acquire own shares | ( | ||
Financing fees | ( | ||
Net cash generated from/(used in) financing activities | | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the period | | ||
Cash and cash equivalents at the end of the period | 17 | |
| Capital | Cash flow | |||||||
| Ordinary | redemption | Reserve for | hedge | Other | Retained | Total | ||
| shares | reserve | own shares | reserve | reserve | earnings | equity | ||
| Note | £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2022 | ( | ( | ||||||
Profit for the year | ||||||||
Other comprehensive income | ||||||||
Total comprehensive income for the year | ||||||||
Dividends paid | 11 | ( | ( | |||||
Movement in other reserves | 26 | ( | ||||||
Purchase of shares by Employee Benefit Trust | ( | ( | ||||||
Proceeds from sale of shares by Employee Benefit Trust | ||||||||
Payments made to acquire own shares | ( | ( | ( | |||||
Share-based payments charge | ||||||||
Share-based payments exercised | ( | |||||||
Tax on share-based payments | 25 | ( | ( | |||||
Balance at 31 December 2022 | ( | |||||||
Profit for the year | ||||||||
Other comprehensive loss | ( | ( | ||||||
Total comprehensive (loss)/income for the year | ( | |||||||
Dividend paid | 11 | ( | ( | |||||
Purchase of shares by Employee Benefit Trust | ( | ( | ||||||
Proceeds from sale of shares by Employee Benefit Trust | ||||||||
Share-based payments charge | ||||||||
Share-based payments exercised | ( | |||||||
Tax on share-based payments | 25 | |||||||
Balance at 31 December 2023 | ( | ( |
Sales volume | Management | ||
Scenario | assumptions | mitigations | |
Base | Volumes reducing by | None necessary | |
24-36% in 2024 relative | |||
to 2022, | recovering in | ||
2025 but remaining | |||
20-27% below 2022 | |||
Plausible | Volumes reducing by | None necessary | |
downside | 29-40% in 2024 relative | ||
to 2022, | recovering in | ||
2025 but remaining | |||
25-37% below 2022 | |||
Plausible | Volumes reducing by | A number of controllable | |
downside with | 29-43% in 2024 relative | management mitigations | |
management | to 2022, | recovering in | assumed |
mitigations | 2025 but remaining | ||
24-37% below 2022 | |||
| Adjusted | Exceptional items | Adjusting items | Adjusting items | Statutory | |
| £m | £m | £m | £m | £m | |
Realised loss on | Fair value of | ||||
Restructuring and | sale of surplus | energy contract | |||
2023 | impairment costs | energy | derivatives | ||
Revenue | 346.4 | – | – | – | 346.4 |
EBITDA | 58.1 | (14.0) | (0.8) | 0.8 | 44.1 |
EBITDA margin % | 16.8 % | – | – | – | 12.7 % |
Operating profit (EBIT) | 38.1 | (14.0) | (0.8) | 0.8 | 24.1 |
Profit before tax | 31.1 | (14.0) | (0.8) | 0.8 | 17.1 |
| Adjusted | Exceptional items | Statutory | |
| £m | £m | £m | |
Sale of disused | |||
2022 | land | ||
Revenue | 455.5 | – | 455.5 |
EBITDA | 89.2 | 2.3 | 91.5 |
EBITDA margin % | 19.6 % | – | 20.1 % |
Operating profit (EBIT) | 72.7 | 2.3 | 75.0 |
Profit before tax | 70.6 | 2.3 | 72.9 |
| Adjusted | Exceptional items | Adjusting items | Adjusting items | Statutory | |
| £m | £m | £m | £m | £m | |
Realised loss on | Fair value of | ||||
Restructuring and | sale of surplus | energy contract | |||
2023 | impairment costs | energy | derivatives | ||
Revenue | 277.4 | – | – | – | 277.4 |
EBITDA | 52.1 | (13.7) | (0.8) | 0.8 | 38.4 |
EBITDA margin % | 18.8 % | – | – | – | 13.8 % |
| Restated | |||
| Adjusted | Exceptional items | Statutory | |
| £m | £m | £m | |
Sale of disused | |||
2022 | land | ||
Revenue | 376.1 | – | 376.1 |
EBITDA | 85.6 | 2.3 | 87.9 |
EBITDA margin % | 22.8 % | – | 23.4 % |
| Adjusted | Exceptional items | Adjusting items | Adjusting Items | Statutory | |
| £m | £m | £m | £m | £m | |
Realised loss on | Fair value of | ||||
Restructuring and | sale of surplus | energy contract | |||
2023 | impairment costs | energy | derivatives | ||
Revenue | 72.7 | – | – | – | 72.7 |
EBITDA | 6.0 | (0.3) | – | – | 5.7 |
EBITDA margin % | 8.3% | – | – | – | 7.8% |
| Before | |||||
| Adjusting | exceptional | Exceptional | |||
| Adjusted | items | items | items | Statutory | |
| £m | £m | £m | £m | £m | |
EBITDA | 58.1 | – | 58.1 | (14.0) | 44.1 |
Impairment of property, plant and equipment | – | – | – | 5.0 | 5.0 |
Purchase and settlement of carbon credits | 3.1 | – | 3.1 | – | 3.1 |
Other cash flow items 1 | (4.1) | (0.8) | (4.9) | 3.9 | (1.0) |
Changes in working capital: | |||||
– Inventories | (52.8) | – | (52.8) | – | (52.8) |
– Trade and other receivables | 13.3 | – | 13.3 | – | 13.3 |
– Trade and other payables | (22.9) | – | (22.9) | – | (22.9) |
Operating cash flow | (5.3) | (0.8) | (6.1) | (5.1) | (11.2) |
| Segmental revenue and results | |||||||
| Restated | |||||||
2023 | 2022 | ||||||
| Bricks and | Bespoke | Bricks and | Bespoke | ||||
| Blocks | Products | Total | Blocks | Products | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Segment revenue | 277.4 | 72.7 | 350.1 | 376.1 | 84.2 | 460.3 | |
Inter-segment eliminations | (3.7) | (4.8) | |||||
Revenue | 346.4 | 455.5 | |||||
EBITDA before exceptional items | 52.1 | 6.0 | 58.1 | 85.6 | 3.6 | 89.2 | |
Depreciation and amortisation | 13, 14, 24 | (18.6) | (1.4) | (20.0) | (15.1) | (1.4) | (16.5) |
Operating profit before exceptional items | 33.5 | 4.6 | 38.1 | 70.5 | 2.2 | 72.7 | |
Exceptional items | 8 | (13.7) | (0.3) | (14.0) | 2.3 | — | 2.3 |
Operating profit | 19.8 | 4.3 | 24.1 | 72.8 | 2.2 | 75.0 | |
Finance expense | 9 | (7.0) | (2.1) | ||||
Profit before tax | 17.1 | 72.9 |
| Restated | |||||||
2023 | 2022 | ||||||
| Bricks and | Bespoke | Bricks and | Bespoke | ||||
| Blocks | Products | Total | Blocks | Products | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Intangible assets | 13 | 16.8 | 2.4 | 19.2 | 21.7 | 1.9 | 23.6 |
Property, plant and equipment | 14 | 240.8 | 8.9 | 249.7 | 224.7 | 9.0 | 233.7 |
Right-of-use assets | 24 | 22.9 | 1.2 | 24.1 | 17.6 | 0.5 | 18.1 |
Inventories | 15 | 92.1 | 3.7 | 95.8 | 37.6 | 5.4 | 43.0 |
Segment assets | 372.6 | 16.2 | 388.8 | 301.6 | 16.8 | 318.4 | |
Unallocated assets | 55.9 | 79.2 | |||||
Total assets | 444.7 | 397.6 |
| Restated | |||||||
2023 | 2022 | ||||||
| Bricks and | Bespoke | Bricks and | Bespoke | ||||
| Blocks | Products | Total | Blocks | Products | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Intangible asset additions | 13 | 5.3 | 0.8 | 6.1 | 11.4 | 1.1 | 12.5 |
Property, plant and equipment additions | 14 | 32.6 | 0.9 | 33.5 | 40.3 | 1.1 | 41.4 |
Right-of-use asset additions | 24 | 11.2 | 1.1 | 12.3 | 6.6 | 0.2 | 6.8 |
| Restated | ||||||
2023 | 2022 | |||||
| Bricks and | Bespoke | Bricks and | Bespoke | |||
| Blocks | Products | Total | Blocks | Products | Total | |
| £m | £m | £m | £m | £m | £m | |
Customer A | 40.1 | 0.2 | 40.3 | 50.0 | 1.5 | 51.5 |
Customer B | – | – | – | 43.8 | 1.0 | 44.8 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Depreciation and amortisation | 13, 14, 24 | 20.0 | 16.5 |
Lease expense | 24 | 3.7 | 3.6 |
Impairment of property, plant and equipment | 14 | 5.0 | – |
Share-based payments | 27 | 0.9 | 3.4 |
| 2023 | 2022 | |
| £m | £m | |
Audit and non-audit services: | ||
Fees payable for the audit of the Company and Consolidated Financial Statements | 0.1 | 0.1 |
Fees payable for the audit of the subsidiary Financial Statements | 0.4 | 0.3 |
0.5 | 0.4 |
| 2023 | 2022 | ||
| Note | £m | £m | |
(Loss)/profit on sale of property, plant and equipment | (0.2) | 0.4 | |
Exceptional profit on sale of disused land | 8 | – | 2.3 |
Other income | 0.7 | 1.0 | |
0.5 | 3.7 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Wages and salaries | 89.4 | 94.3 | |
Pension costs | 7.0 | 6.9 | |
Social security costs | 8.9 | 9.0 | |
Share-based payments | 27 | 0.9 | 3.4 |
106.2 | 113.6 |
| 2023 | 2022 | |
| Number | Number | |
Administration | 190 | 202 |
Production and distribution | 1,597 | 1,667 |
1,787 | 1,869 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Sale of disused land | – | 2.3 | |
Restructuring costs | (9.0) | – | |
Impairment of plant and equipment | 14 | (5.0) | – |
(14.0) | 2.3 |
| Other | ||||||
| Cost of | Distribution | Administrative | operating | |||
| sales | costs | expenses | income | Total | ||
| Note | £m | £m | £m | £m | £m | |
2023 | ||||||
Restructuring costs | (7.0) | (1.6) | (0.4) | – | (9.0) | |
Impairment of plant and equipment | 14 | (5.0) | – | – | – | (5.0) |
(12.0) | (1.6) | (0.4) | – | (14.0) | ||
2022 | ||||||
Sale of disused land | – | – | – | 2.3 | 2.3 |
| 2023 | 2022 | |
| £m | £m | |
Interest payable on loans and borrowings | 5.7 | 1.6 |
Interest payable on lease liabilities | 0.7 | 0.4 |
Other finance expense | – | 0.1 |
Amortisation of capitalised financing costs | 0.6 | – |
7.0 | 2.1 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Current tax | |||
UK corporation tax on profit for the year | 3.5 | 12.3 | |
Prior year adjustment on UK corporation tax | (0.7) | 0.5 | |
Total current tax | 2.8 | 12.8 | |
Deferred tax | |||
Origination and reversal of temporary differences | 25 | 0.9 | 1.3 |
Effect of change in tax rates | 25 | 0.1 | 0.3 |
Effect of prior period adjustments | 25 | 0.5 | (0.3) |
Total deferred tax | 1.5 | 1.3 | |
Income tax expense | 4.3 | 14.1 |
| 2023 | 2022 | |
| £m | £m | |
Current tax | ||
Profit before taxation | 17.1 | 72.9 |
Expected tax charge | 4.0 | 13.9 |
Expenses not deductible for tax purposes | 0.4 | (0.3) |
Effect of prior period adjustments | (0.1) | 0.2 |
Effect of change on deferred tax rate | – | 0.3 |
Income tax expense | 4.3 | 14.1 |
| 2023 | 2022 | |
| £m | £m | |
Amounts recognised as distributions to equity holders in the year | ||
Interim dividend of | 4.9 | 9.6 |
Final dividend of 10.1p per share in respect of prior year (2022: 6.7p) | 20.8 | 14.6 |
25.7 | 24.2 |
Adjusted | Statutory | ||||
| 2023 | 2022 | 2023 | 2022 | ||
| Note | £m | £m | £m | £m | |
Operating profit for the year | 38.1 | 72.7 | 24.1 | 75.0 | |
Finance expense | 9 | (7.0) | (2.1) | (7.0) | (2.1) |
Profit before taxation | 31.1 | 70.6 | 17.1 | 72.9 | |
Income tax expense | 10 | (7.6) | (13.6) | (4.3) | (14.1) |
23.5 | 57.0 | 12.8 | 58.8 | ||
Weighted average number of shares (millions) | 206.6 | 216.2 | 206.6 | 216.2 | |
Effect of share incentive awards and options (millions) | 1.4 | 3.2 | 1.4 | 3.2 | |
Diluted weighted average number of shares (millions) | 208.0 | 219.4 | 208.0 | 219.4 | |
Earnings per share | Pence | Pence | Pence | Pence | |
Basic earnings | 11.4 | 26.4 | 6.2 | 27.2 | |
Diluted earnings | 11.3 | 26.0 | 6.2 | 26.8 |
| Carbon | Other | ||||
| Goodwill | Brand | credits | intangibles | Total | |
| £m | £m | £m | £m | £m | |
Cost | |||||
At 1 January 2023 | 405.7 | 11.1 | 12.0 | 24.2 | 453.0 |
Additions | – | – | 5.2 | 0.9 | 6.1 |
Disposals | – | – | (8.3) | (0.5) | (8.8) |
At 31 December 2023 | 405.7 | 11.1 | 8.9 | 24.6 | 450.3 |
Accumulated amortisation and impairment | |||||
At 1 January 2023 | (405.7) | (4.7) | – | (19.0) | (429.4) |
Charge for the year | – | – | – | (2.0) | (2.0) |
Disposals | – | – | – | 0.3 | 0.3 |
At 31 December 2023 | (405.7) | (4.7) | – | (20.7) | (431.1) |
Net book value | |||||
At 1 January 2023 | – | 6.4 | 12.0 | 5.2 | 23.6 |
At 31 December 2023 | – | 6.4 | 8.9 | 3.9 | 19.2 |
| Carbon | Other | ||||
| Goodwill | Brand | credits | intangibles | Total | |
| £m | £m | £m | £m | £m | |
Cost | |||||
At 1 January 2022 | 405.7 | 11.1 | 6.4 | 22.0 | 445.2 |
Additions | – | – | 10.3 | 2.2 | 12.5 |
Disposals | – | – | (4.7) | – | (4.7) |
At 31 December 2022 | 405.7 | 11.1 | 12.0 | 24.2 | 453.0 |
Accumulated amortisation and impairment | |||||
At 1 January 2022 | (405.7) | (4.7) | – | (17.1) | (427.5) |
Charge for the year | – | – | – | (1.9) | (1.9) |
Disposals | – | – | – | – | – |
At 31 December 2022 | (405.7) | (4.7) | – | (19.0) | (429.4) |
Net book value | |||||
At 1 January 2022 | – | 6.4 | 6.4 | 4.9 | 17.7 |
At 31 December 2022 | – | 6.4 | 12.0 | 5.2 | 23.6 |
| Land and | Plant and | ||
| buildings | machinery | Total | |
| £m | £m | £m | |
Cost | |||
At 1 January 2023 | 184.1 | 277.1 | 461.2 |
Additions | 7.1 | 26.4 | 33.5 |
Asset reclass 1 | (10.7) | 10.7 | – |
Disposals | – | (3.9) | (3.9) |
Change in the value of decommissioning assets | (0.4) | – | (0.4) |
At 31 December 2023 | 180.1 | 310.3 | 490.4 |
Accumulated depreciation and impairment | |||
At 1 January 2023 | (56.4) | (171.1) | (227.5) |
Charge for the year | (2.8) | (9.2) | (12.0) |
Asset impairment | – | (5.0) | (5.0) |
Disposals | – | 3.7 | 3.7 |
Change in the value of decommissioning assets | 0.1 | – | 0.1 |
At 31 December 2023 | (59.1) | (181.6) | (240.7) |
Net book value | |||
At 1 January 2023 | 127.7 | 106.0 | 233.7 |
At 31 December 2023 | 121.0 | 128.7 | 249.7 |
| Land and | Plant and | ||
| buildings | machinery | Total | |
| £m | £m | £m | |
Cost | |||
At 1 January 2022 | 173.3 | 255.5 | 428.8 |
Additions | 11.1 | 30.3 | 41.4 |
Disposals | (0.8) | (8.7) | (9.5) |
Change in the value of decommissioning assets | 0.5 | – | 0.5 |
At 31 December 2022 | 184.1 | 277.1 | 461.2 |
Accumulated depreciation and impairment | |||
At 1 January 2022 | (55.0) | (172.4) | (227.4) |
Charge for the year | (2.1) | (7.4) | (9.5) |
Disposals | 0.7 | 8.7 | 9.4 |
At 31 December 2022 | (56.4) | (171.1) | (227.5) |
Net book value | |||
At 1 January 2022 | 118.3 | 83.1 | 201.4 |
At 31 December 2022 | 127.7 | 106.0 | 233.7 |
Land and Buildings | Plant and machinery | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Strategic: | ||||
New Desford brick factory | 0.4 | 45.0 | 10.8 | 40.0 |
Wilnecote brick factory redevelopment | 4.7 | 1.8 | 13.9 | 5.2 |
Accrington brick slip development | – | – | 3.2 | – |
Maintenance: | ||||
Other assets | 0.4 | 0.5 | 2.9 | 3.0 |
5.5 | 47.3 | 30.8 | 48.2 |
| 2023 | 2022 | |
| £m | £m | |
Raw materials | 11.2 | 12.4 |
Work in progress | 2.4 | 2.0 |
Finished goods | 79.7 | 25.4 |
Other inventory | 2.5 | 3.2 |
95.8 | 43.0 |
| 2023 | 2022 | |
| £m | £m | |
Trade receivables | 25.2 | 40.2 |
Other receivables | 1.4 | 0.8 |
Prepayments | 4.4 | 3.3 |
31.0 | 44.3 |
| 2023 | 2022 | |
| £m | £m | |
Trade receivables not yet due | 19.7 | 29.7 |
1 to 30 days past due | 4.0 | 8.1 |
31 to 60 days past due | 0.8 | 1.3 |
61 to 90 days past due | 0.3 | 0.4 |
Over 90 days past due | 0.4 | 0.7 |
25.2 | 40.2 |
| 2023 | 2022 | |
| £m | £m | |
At 1 January 2023 | 1.0 | 1.0 |
Statement of Total Comprehensive Income charge | (0.2) | – |
Written off | (0.1) | – |
At 31 December 2023 | 0.7 | 1.0 |
| 2023 | 2022 | |
| £m | £m | |
Cash at bank and in hand | 16.0 | 34.3 |
| 2023 | 2022 | |
| £m | £m | |
Trade payables | 37.5 | 44.0 |
Payroll tax and other statutory liabilities | 4.5 | 10.2 |
Accrued liabilities and other payables | 24.3 | 35.4 |
66.3 | 89.6 |
| 2023 | 2022 | |
| £m | £m | |
Current loans and borrowings: | ||
Interest | 0.4 | 0.2 |
Non-current loans and borrowings: | ||
Capitalised financing costs | (1.2) | – |
Revolving credit facility | 110.0 | 40.0 |
109.2 | 40.2 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Cash flows from operating activities | |||
Profit before tax | 17.1 | 72.9 | |
Finance expense | 9 | 7.0 | 2.1 |
Exceptional items | 8 | 14.0 | (2.3) |
Operating profit before exceptional items | 38.1 | 72.7 | |
Adjustments for: | |||
Depreciation and amortisation | 13, 14, 24 | 20.0 | 16.5 |
Loss/(profit) on disposal of property, plant and equipment and leases | 0.2 | (0.4) | |
Movement in provisions | (3.7) | 4.1 | |
Purchase of carbon credits | 13 | (5.2) | (10.3) |
Settlement of carbon credits | 13 | 8.3 | 4.7 |
Share-based payments | 27 | 0.9 | 3.4 |
Other non-cash items | (2.3) | (0.8) | |
Changes in working capital: | |||
Inventories | (52.8) | (10.2) | |
Trade and other receivables | 13.3 | (5.2) | |
Trade and other payables | (22.9) | 14.5 | |
Cash (used in)/generated from operations before exceptional items | (6.1) | 89.0 | |
Cash flows relating to operating exceptional items | 23 | (5.1) | – |
Cash (used in)/generated from operations | (11.2) | 89.0 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Cash and cash equivalents | 17 | 16.0 | 34.3 |
Loans and borrowings | 19 | (109.2) | (40.2) |
Lease liabilities | 24 | (24.2) | (18.0) |
Net debt | (117.4) | (23.9) |
| 2023 | 2022 | ||
| Note | £m | £m | |
Cash flow (used in) / generated from operations before exceptional items | (6.1) | 89.0 | |
Payments made in respect of exceptional items | (5.1) | – | |
Cash flow (used in) / generated from operations after exceptional items | (11.2) | 89.0 | |
Interest paid | (6.1) | (2.4) | |
Tax paid | (2.7) | (11.0) | |
Net cash outflow from investing activities | (33.8) | (41.2) | |
Dividends paid | 11 | (25.7) | (24.2) |
Purchase of shares by Employee Benefit Trust | (2.1) | (12.2) | |
Proceeds from sale of shares by Employee Benefit Trust | 1.1 | 0.4 | |
New lease liabilities | 24 | (12.3) | (6.8) |
Payments made to acquire own shares | – | (40.3) | |
Other financing movement | (0.7) | 0.4 | |
Increase in net debt | (93.5) | (48.3) | |
Net debt at the start of the period | (23.9) | 24.4 | |
Net debt at the end of the period | (117.4) | (23.9) |
| 2023 | 2022 | ||
| Note | £m | £m | |
Financial assets | |||
Cash and cash equivalents | 17 | 16.0 | 34.3 |
Trade and other receivables (excluding prepayments) | 16 | 26.6 | 41.0 |
Derivative financial assets | 6.6 | 0.6 | |
49.2 | 75.9 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Financial liabilities | |||
Trade and other payables (excluding non-financial liabilities) | 18 | 61.8 | 79.4 |
Loans and borrowings | 19 | 109.2 | 40.2 |
Lease liabilities | 24 | 24.2 | 18.0 |
Derivative financial liabilities | 5.8 | – | |
201.0 | 137.6 |
| 2023 | 2022 | |
| £m | £m | |
Period end | 1.15 | 1.16 |
Average | 1.15 | 1.18 |
| Greater | |||||||
| Less than | One to | Two to | Three to | Four to | than five | ||
| one year | two years | three years | four years | five years | years | Total | |
2023 | £m | £m | £m | £m | £m | £m | £m |
Trade and other payables (excluding non-financial liabilities) | 61.8 | – | – | – | – | – | 61.8 |
Loans and borrowings | 8.7 | 57.4 | 61.9 | 1.0 | – | – | 129.0 |
Lease liabilities | 6.6 | 5.8 | 5.6 | 4.9 | 2.3 | 1.3 | 26.5 |
Derivative liabilities | 5.8 | – | – | – | – | – | 5.8 |
82.9 | 63.2 | 67.5 | 5.9 | 2.3 | 1.3 | 223.1 |
| Greater | |||||||
| Less than | One to | Two to | Three to | Four to | than five | ||
| one year | two years | three years | four years | five years | years | Total | |
2022 | £m | £m | £m | £m | £m | £m | £m |
Trade and other payables (excluding non-financial liabilities) | 79.4 | – | – | – | – | – | 79.4 |
Loans and borrowings | 41.3 | 1.1 | 1.1 | 1.1 | 1.1 | – | 45.7 |
Lease liabilities | 5.1 | 3.9 | 3.1 | 2.9 | 2.5 | 1.7 | 19.2 |
125.8 | 5.0 | 4.2 | 4.0 | 3.6 | 1.7 | 144.3 |
| At | At | |||||
| 1 January | Interest | 31 December | ||||
| 2023 | Cash flow | charge | New leases | 2023 | ||
2023 | Note | £m | £m | £m | £m | £m |
Loans and borrowings | 19 | 40.2 | 62.7 | 6.3 | – | 109.2 |
Lease liabilities | 24 | 18.0 | (6.8) | 0.7 | 12.3 | 24.2 |
| At | At | |||||
| 1 January | Interest | 31 December | ||||
| 2022 | Cash flow | charge | New leases | 2022 | ||
2022 | Note | £m | £m | £m | £m | £m |
Loans and borrowings | 19 | 0.6 | 38.0 | 1.6 | – | 40.2 |
Lease liabilities | 24 | 16.5 | (5.7) | 0.4 | 6.8 | 18.0 |
| Restoration and | Other | Carbon | Restructuring | ||
| decommissioning | provisions | credits | costs | Total | |
| £m | £m | £m | £m | £m | |
At 1 January 2023 | 12.0 | 1.7 | 10.6 | – | 24.3 |
Charged/(credited) to the Consolidated Statement of Total Comprehensive Income: | |||||
– Additional provision | 0.8 | 0.4 | 7.0 | 9.0 | 17.2 |
– Release of provision | (1.3) | (0.2) | – | – | (1.5) |
– Utilised amounts | (0.1) | (0.4) | (9.4) | (5.1) | (15.0) |
– Unwind of discount | 0.1 | – | – | – | 0.1 |
At 31 December 2023 | 11.5 | 1.5 | 8.2 | 3.9 | 25.1 |
| 2023 | 2022 | |
| £m | £m | |
Current | 15.7 | 14.3 |
Non-current | 9.4 | 10.0 |
25.1 | 24.3 |
11.5 |
| Land and | Plant and | ||
| buildings | machinery | Total | |
| £m | £m | £m | |
At 1 January 2022 | 2.4 | 14.1 | 16.5 |
Additions | – | 6.8 | 6.8 |
Disposals | (0.1) | – | (0.1) |
Depreciation expense | (0.5) | (4.6) | (5.1) |
At 1 January 2023 | 1.8 | 16.3 | 18.1 |
Additions | 0.8 | 11.5 | 12.3 |
Disposals | — | (0.3) | (0.3) |
Depreciation expense | (0.5) | (5.5) | (6.0) |
At 31 December 2023 | 2.1 | 22.0 | 24.1 |
| 2023 | 2022 | |
| £m | £m | |
At 1 January 2023 | (18.0) | (16.5) |
New leases | (12.3) | (6.8) |
Interest | (0.7) | (0.4) |
Payments | 6.6 | 5.7 |
Disposal of leases | 0.2 | — |
At 31 December 2023 | (24.2) | (18.0) |
| 2023 | 2022 | |
| £m | £m | |
Current | (5.7) | (4.7) |
Non-current | (18.5) | (13.3) |
(24.2) | (18.0) |
| 2023 | 2022 | |
| £m | £m | |
Depreciation of right-of-use-assets | 6.0 | 5.1 |
Interest payable on lease liabilities | 0.7 | 0.4 |
Expenses relating to short-term leases | 3.7 | 3.6 |
10.4 | 9.1 |
| 2023 | 2022 | |
| £m | £m | |
Deferred tax liabilities to be incurred after more than 12 months | 6.3 | 5.0 |
| Share- | ||||||
| Fixed | Intangible | based | ||||
| assets | Provisions | assets | payments | Other | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | (6.2) | 3.2 | (1.0) | 1.4 | (0.1) | (2.7) |
(Charged)/credited to Consolidated Statement | ||||||
of Total Comprehensive Income | (1.9) | – | – | 0.6 | – | (1.3) |
Effect of changes in tax rates | (0.6) | 0.2 | – | 0.1 | – | (0.3) |
Effect of prior period adjustments | 0.3 | – | – | – | – | 0.3 |
Tax on items taken directly to equity | – | – | – | (1.0) | – | (1.0) |
At 31 December 2022 | (8.4) | 3.4 | (1.0) | 1.1 | (0.1) | (5.0) |
(Charged)/credited to Consolidated Statement | ||||||
of Total Comprehensive Income | (0.9) | – | – | (0.1) | 0.1 | (0.9) |
Effect of changes in tax rates | (0.1) | – | – | – | – | (0.1) |
Effect of prior period adjustments | (0.4) | – | – | (0.1) | – | (0.5) |
Tax on items taken directly to equity | – | – | – | 0.2 | – | 0.2 |
At 31 December 2023 | (9.8) | 3.4 | (1.0) | 1.1 | – | (6.3) |
| 2023 | 2023 | 2022 | 2022 | |
| Number | £m | Number | £m | |
Allotted, called up and fully paid 1p Ordinary Shares | ||||
At 1 January 2023 | 212,803,389 | 2.1 | 228,647,196 | 2.3 |
Shares cancelled through share buyback | – | – | (15,843,807) | (0.2) |
At 31 December 2023 | 212,803,389 | 2.1 | 212,803,389 | 2.1 |
| 2023 | 2022 | |
| £m | £m | |
Share Incentive Plan (SIP) | 0.3 | 0.2 |
Performance Share Plan (PSP) | (0.4) | 1.7 |
Sharesave Plan (SAYE) | 0.6 | 1.4 |
Deferred Annual Bonus Plan (DABP) | – | 0.1 |
Share-based Incentive | 0.4 | – |
0.9 | 3.4 |
| PSP | DABP | SAYE | |
| Number of | Number of | Number of | |
| options | options | options | |
At 1 January 2022 | 2,482,641 | 35,652 | 7,204,615 |
Awards granted | 1,025,793 | 144,402 | 1,338,245 |
Awards exercised | (61,245) | (35,652) | (205,673) |
Awards lapsed/forfeited | (627,019) | – | (667,841) |
At 31 December 2022 | 2,820,170 | 144,402 | 7,669,346 |
Awards granted | 1,416,394 | 153,528 | 5,580,402 |
Awards exercised | (217,639) | (173,673) | (757,937) |
Awards lapsed/forfeited | (1,053,183) | – | (2,908,689) |
At 31 December 2023 | 2,965,742 | 124,257 | 9,583,122 |
| 2023 | 2022 | |
| Number of | Number of | |
| options | options | |
PSP | ||
24 April 2020 | 3,874 | 3,874 |
17 September 2023 | 296,592 | 1,053,124 |
30 April 2024 | 615,409 | 747,439 |
17 March 2025 | 776,119 | 1,015,733 |
3 April 2026 | 1,273,748 | – |
DABP | ||
17 March 2024 | 59,715 | 144,402 |
17 March 2025 | 64,542 | – |
SAYE | ||
1 December 2022 | 810 | 517,145 |
1 December 2023 | 3,281,930 | 5,106,608 |
2 December 2024 | 374,770 | 748,912 |
1 December 2025 | 595,759 | 1,296,681 |
1 December 2026 | 5,329,853 | – |
12,673,121 | 10,633,918 |
2023 | 2022 | |||
| PSP | SAYE | PSP | ||
| (Performance | (Performance | SAYE | ||
| and service | (Service | and service | ||
| condition) | condition) | condition) | (Service condition) | |
Date of grant | 3/4/2023 | 19/10/2023 | 17/3/2022 | 4/10/2022 |
Option pricing model | Monte Carlo | Black-Scholes | Monte Carlo | Black Scholes |
Share price on grant date (pence) | 199.20 | 133.60 | 239.50 | 247.00 |
Exercise price (pence) | 1.00 | 132.00 | 1.00 | 210.00 |
Expected volatility (%) | 46.7% | 34.3% | 46.8% | 48.5% |
Vesting period (years) | 3.00 | 3.15 | 3.00 | 3.15 |
Expected option life to exercise (years) | 3.00 | 3.40 | 3.00 | 3.40 |
Expected dividend yield (%) | – | 5.2% | – | 2.2% |
Risk-free interest rate (%) | 3.4% | 46.1% | 1.4% | 4.1% |
Fair value per option (pence) | 165.10 | 27.60 | 195.90 | 96.00 |
| Amount | |||
| Beneficiary | £m | Period | Purpose |
Capaccioli Innovating Industries | 9.5 | 28th Feb 2023 to 31 May 2024 | Accrington brick slips development |
| 2023 | 2022 | |
| £m | £m | |
Emoluments including taxable benefits | 2.8 | 3.4 |
Share-based payments | 0.4 | 1.4 |
Pension and other post-employment benefits | 0.2 | 0.2 |
3.4 | 5.0 |