31 December | 30 June | 31 December | |
2023 | 2024 | 2024 | |
Net debt to adjusted EBITDA | 3.5x | 3.5x | 3.5x |
Interest cover | n/a | 4.0x | 4.0x |
Freehold land | nil |
Freehold buildings and long leasehold property | over expected economic life not exceeding 50 years |
Short leasehold property | over the term of the lease |
Plant and equipment | 3-15 years |
Customer relationships and contracts | 20 years or less |
Brands and intellectual property | 20 years or less |
Technology | 20 years or less |
Computer software | 5 years or less |
Development costs | 20 years or less |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Continuing operations | £m | £m |
Revenue recognised at a point in time | 2,388 | 2,030 |
Revenue recognised over time | 962 | 924 |
Revenue | 3,350 | 2,954 |
Year ended 31 December 2023 | |||
Engines | Structures | Total | |
Continuing operations | £m | £m | £m |
Timing of revenue recognition | |||
A t a point in time | 931 | 1,457 | 2,388 |
Over time | 262 | 700 | 962 |
Revenue | 1,193 | 2,157 | 3,350 |
Y ear ended 31 December 2022 – restated (1) | |||
Engines | Structures | Total | |
Continuing operations | £m | £m | £m |
Timing of revenue recognition | |||
A t a point in time | 806 | 1,224 | 2,030 |
Over time | 229 | 695 | 924 |
Revenue | 1,035 | 1,919 | 2,954 |
Year ended 31 December 2023 | ||||
Engines | Structures | Corporate (1) | Total | |
Continuing operations | £m | £m | £m | £m |
A djusted operating profit/(loss) | 310 | 110 | (30) | 390 |
Items not included in adjusted operating profit (2) : | ||||
A mortisation of intangible assets acquired in business combinations | (135) | (125) | – | (260) |
Restructuring costs | (26) | (111) | (12) | (149) |
Melrose equity-settled compensation scheme charges | – | – | (38) | (38) |
A cquisition and disposal related gains and losses | – | – | (3) | (3) |
Movement in derivatives and associated financial assets and liabilities | (3) | (6) | 123 | 114 |
Net release and changes in discount rates of fair value items | 1 | 2 | – | 3 |
Operating profit/(loss) | 147 | (130) | 40 | 57 |
Finance costs | (79) | |||
Finance income | 14 | |||
Loss before tax | (8) | |||
Tax | 9 | |||
Profit after tax for the year from continuing operations | 1 |
Year ended 31 December 2022 – restated (3) | ||||
Engines | Structures | Corporate (1) | Total | |
Continuing operations | £m | £m | £m | £m |
A djusted operating profit/(loss) | 162 | 24 | (39) | 147 |
Items not included in adjusted operating profit (2) : | ||||
A mortisation of intangible assets acquired in business combinations | (135) | (125) | – | (260) |
Restructuring costs | (25) | (63) | (2) | (90) |
Movement in derivatives and associated financial assets and liabilities | 20 | 1 | (100) | (79) |
Melrose equity-settled compensation scheme charges | – | – | (15) | (15) |
Net release and changes in discount rates of fair value items | 3 | 9 | – | 12 |
A cquisition and disposal related gains and losses | (5) | – | 20 | 15 |
Operating profit/(loss) | 20 | (154) | (136) | (270) |
Finance costs | (83) | |||
Finance income | 25 | |||
Loss before tax | (328) | |||
Tax | 99 | |||
Loss after tax for the year from continuing operations | (229) |
Total assets | Total liabilities | |||
Restated (1) | Restated (1) | |||
31 December | 31 December | 31 December | 31 December | |
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Engines | 3,957 | 3,798 | 1,396 | 1,202 |
Structures | 2,388 | 2,894 | 1,099 | 1,315 |
Corporate | 584 | 761 | 867 | 1,838 |
Continuing operations | 6,929 | 7,453 | 3,362 | 4,355 |
Discontinued operations | – | 6,534 | – | 2,464 |
Total | 6,929 | 13,987 | 3,362 | 6,819 |
d) Segment capital expenditure and depreciation | ||||||
Depreciation of | Depreciation of | |||||
Capital expenditure (1) | owned assets (1) | leased assets | ||||
Restated (2) | Restated (2) | Restated (2) | ||||
Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | £m | £m | |
Engines | 55 | 38 | 43 | 46 | 7 | 7 |
Structures | 63 | 39 | 74 | 77 | 17 | 14 |
Corporate | – | – | – | – | 1 | 1 |
Continuing operations | 118 | 77 | 117 | 123 | 25 | 22 |
Discontinued operations | 51 | 231 | 43 | 238 | 6 | 25 |
Total | 169 | 308 | 160 | 361 | 31 | 47 |
Revenue (1) from | ||||
external customers | Segment assets | |||
Restated (2) | ||||
Year ended | Year ended | Restated (2) | ||
31 December | 31 December | 31 December | 31 December | |
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
UK | 579 | 509 | 882 | 1,042 |
Rest of Europe | 540 | 408 | 2,166 | 2,501 |
North America | 2,138 | 1,971 | 1,179 | 1,038 |
Other | 93 | 66 | 22 | 28 |
Continuing operations | 3,350 | 2,954 | 4,249 | 4,609 |
Discontinued operations | 1,582 | 4,715 | – | 5,333 |
Total | 4,932 | 7,669 | 4,249 | 9,942 |
Restated (1) | |||
Year ended | Year ended | ||
31 December | 31 December | ||
2023 | 2022 | ||
Continuing operations | Notes | £m | £m |
Operating profit/(loss) | 57 | (270) | |
A mortisation of intangible assets acquired in business combinations | a | 260 | 260 |
Restructuring costs | b | 149 | 90 |
Melrose equity-settled compensation scheme charges | c | 38 | 15 |
A cquisition and disposal related gains and losses | d | 3 | (15) |
Movement in derivatives and associated financial assets and liabilities | e | (114) | 79 |
Net release and changes in discount rates of fair value items | f | (3) | (12) |
Total adjustments to operating profit/(loss) | 333 | 417 | |
A djusted operating profit | 390 | 147 |
Restated (1) | ||||
Year ended | Year ended | |||
31 December | 31 December | |||
2023 | 2022 | |||
Continuing operations | Notes | £m | £m | |
Loss before tax | (8) | (328) | ||
A djustments to operating profit/(loss) as above | 333 | 417 | ||
Finance costs on demerger settled net debt | g | 17 | – | |
A ccelerated unamortised debt issue costs | h | 2 | – | |
Bond redemption gains | i | (13) | (24) | |
Fair value changes on cross-currency swaps | j | – | (3) | |
Total adjustments to loss before tax | 339 | 390 | ||
A djusted profit before tax | 331 | 62 | ||
Restated (1) | |||
Year ended | Year ended | ||
31 December | 31 December | ||
2023 | 2022 | ||
Continuing operations | Note | £m | £m |
Profit/(loss) after tax | 1 | (229) | |
A djustments to loss before tax as above | 339 | 390 | |
Tax effect of adjustments to loss before tax | 8 | (77) | (105) |
Tax effect of significant restructuring | 8 | – | 2 |
Total adjustments to profit/(loss) after tax | 262 | 287 | |
A djusted profit after tax | 263 | 58 |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Continuing operations | £m | £m |
Operating profit/(loss) is stated after charging/(crediting): | ||
Cost of inventories | 2,696 | 2,533 |
A mortisation of intangible assets acquired in business combinations | 260 | 260 |
Depreciation and impairment of property, plant and equipment | 101 | 115 |
A mortisation and impairment of computer software and development costs | 42 | 41 |
Lease expense (2) | 1 | 1 |
Staff costs | 1,095 | 1,013 |
Research and development costs (3) | 60 | 51 |
Profit on disposal of property, plant and equipment | – | (33) |
Expense of writing down inventory to net realisable value | 53 | 43 |
Reversals of previous write-downs of inventory | (44) | (38) |
Impairment recognised on trade receivables | 8 | 3 |
Impairment reversed on trade receivables | (2) | (2) |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts | 4.6 | 6.8 |
Fees payable to the Company’s auditor and their associates for other audit services to the Group: | ||
The audit of the Company’s subsidiaries | 0.2 | 1.1 |
Non-statutory audit of certain of the Company’s businesses | 0.9 | 1.9 |
Total audit fees | 5.7 | 9.8 |
A udit-related assurance services: | ||
Review of the half year interim statement | 0.4 | 0.4 |
Other assurance services | 0.3 | 0.2 |
Total audit-related assurance services | 0.7 | 0.6 |
Total audit and audit-related assurance services | 6.4 | 10.4 |
Tax services | – | – |
Reporting accountant services | 0.2 | 0.9 |
Total audit and non-audit fees | 6.6 | 11.3 |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Continuing operations | £m | £m |
Staff costs during the year (including executive Directors) | ||
Wages and salaries (2) | 891 | 840 |
Social security costs (3) | 136 | 101 |
Pension costs (note 24) | ||
– defined contribution plans | 58 | 56 |
Share-based compensation expense (4) | 10 | 16 |
Total staff costs | 1,095 | 1,013 |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Number | Number | |
A verage monthly number of persons employed (including executive Directors) | ||
Engines | 3,960 | 3,817 |
Structures | 10,733 | 10,649 |
Corporate | 48 | 49 |
Continuing operations | 14,741 | 14,515 |
Discontinued operations | 23,880 | 25,444 |
Total average number of persons employed | 38,621 | 39,959 |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Continuing operations | £m | £m |
Finance costs | ||
Interest on bank loans and overdrafts | (49) | (72) |
A mortisation of costs of raising finance | (4) | (10) |
Net interest cost on pensions | (1) | – |
Lease interest | (5) | (3) |
Unwind of discount on provisions | (1) | (1) |
Finance costs on demerger settled net debt (2) | (17) | – |
A ccelerated unamortised debt issue costs (2) | (2) | – |
Fair value changes on cross-currency swaps (2) | – | 3 |
Total finance costs | (79) | (83) |
Finance income | ||
Interest receivable | 1 | – |
Net interest income on pensions | – | 1 |
Bond redemption gains (2) | 13 | 24 |
Total finance income | 14 | 25 |
Total net finance costs | (65) | (58) |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Continuing operations | £m | £m |
A nalysis of tax charge/(credit) in the year: | ||
Current tax | ||
Current year tax charge | 19 | 16 |
A djustments in respect of prior years | 4 | (4) |
Total current tax charge | 23 | 12 |
Deferred tax | ||
Origination and reversal of temporary differences | (61) | (85) |
A djustments in respect of prior years | (3) | (8) |
Tax on the change in value of derivative financial instruments | 29 | (25) |
A djustments to deferred tax attributable to changes in tax rates | (1) | (1) |
Non-recognition of deferred tax | 4 | 8 |
Total deferred tax credit | (32) | (111) |
Tax credit on continuing operations | (9) | (99) |
Tax charge on discontinued operations | 28 | 20 |
Total tax charge/(credit) for the year | 19 | (79) |
A nalysis of tax credit on continuing operations in the year: | £m | £m |
Tax charge in respect of adjusted profit before tax | 68 | 4 |
Tax credit recognised as an adjusting item | (77) | (103) |
Tax credit on continuing operations | (9) | (99) |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Profit/(loss) before tax: | ||
Continuing operations | (8) | (328) |
Discontinued operations (note 13) | 25 | (38) |
17 | (366) | |
Tax charge/(credit) on profit/(loss) before tax at 23.5% (2022: 25.0%) | 4 | (91) |
Tax effect of: | ||
Disallowable expenses and other permanent differences within adjusted profit | (9) | 4 |
Disallowable items included within adjusting items | 8 | (2) |
Temporary differences not recognised in deferred tax | 5 | 13 |
Tax credits and withholding taxes | 3 | 15 |
A djustments in respect of prior years | 13 | (29) |
Tax charge classified within adjusting items – continuing operations | – | 2 |
Tax charge classified within adjusting items – discontinued operations | – | 8 |
Effect of changes in tax rates | (2) | 1 |
Effect of rate differences between UK and overseas rates | (3) | – |
Total tax charge/(credit) for the year | 19 | (79) |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Deferred tax movements on retirement benefit obligations | (29) | 1 |
Deferred tax movements on hedge relationship gains and losses | 8 | (5) |
Total credit for the year | (21) | (4) |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Interim dividend for the year ended 31 December 2023 of 1.5p | 20 | – |
Second interim dividend for the year ended 31 December 2022 of 1.5p (4.5p) (1) | 61 | – |
Interim dividend for the year ended 31 December 2022 of 0.825p (2.475p) (1) | – | 33 |
Final dividend for the year ended 31 December 2021 of 1.0p (3.0p) (1) | – | 44 |
81 | 77 |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Earnings attributable to owners of the parent | £m | £m |
Earnings for basis of earnings per share | (1,019) | (308) |
Less: loss from discontinued operations (note 13) | 1,020 | 79 |
Earnings for basis of earnings per share from continuing operations | 1 | (229) |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Number | Number | |
Weighted average number of ordinary shares for the purposes of basic earnings per share (million) | 1,349 | 1,406 |
Further shares for the purposes of diluted earnings per share (million) | 56 | – |
Weighted average number of ordinary shares for the purposes of diluted earnings per share (million) | 1,405 | 1,406 |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Earnings per share | pence | pence |
Basic earnings per share | ||
From continuing and discontinued operations | (75.5) | (21.9) |
From continuing operations | 0.1 | (16.3) |
From discontinued operations | (75.6) | (5.6) |
Diluted earnings per share | ||
From continuing and discontinued operations | (75.5) | (21.9) |
From continuing operations | 0.1 | (16.3) |
From discontinued operations | (75.6) | (5.6) |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Adjusted earnings from continued operations | £m | £m |
A djusted earnings for the basis of adjusted earnings per share | 263 | 58 |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
pence | pence | |
A djusted basic earnings per share | 19.5 | 4.1 |
A djusted diluted earnings per share | 18.7 | 4.1 |
Customer | |||||||
relationships | Brands and | Computer | Development | ||||
Goodwill | and contracts | intellectual property | Other (1) | software | costs | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Cost | |||||||
A t 1 January 2022 | 2,850 | 4,406 | 480 | 1,011 | 49 | 522 | 9,318 |
A dditions | – | – | – | – | 6 | 21 | 27 |
A cquisition of businesses (2) | 1 | – | – | 3 | – | – | 4 |
Disposals | – | – | – | – | (2) | (4) | (6) |
Transfer to held for sale (3) | (455) | (122) | (100) | – | – | – | (677) |
Exchange adjustments | 189 | 386 | 13 | 33 | 3 | 31 | 655 |
A t 31 December 2022 | 2,585 | 4,670 | 393 | 1,047 | 56 | 570 | 9,321 |
A dditions | – | – | – | – | 3 | 13 | 16 |
Disposals | – | – | – | – | (1) | (3) | (4) |
Transfer to held for sale (3) | – | – | – | – | (1) | (1) | (2) |
Disposal of businesses (4) | (1,575) | (1,749) | (184) | (401) | (33) | (100) | (4,042) |
Exchange adjustments | (49) | (154) | (2) | (15) | (1) | (15) | (236) |
A t 31 December 2023 | 961 | 2,767 | 207 | 631 | 23 | 464 | 5,053 |
A mortisation and impairment | |||||||
A t 1 January 2022 | – | (1,226) | (95) | (383) | (29) | (195) | (1,928) |
Charge for the year: | |||||||
Adjusted operating profit | – | – | – | – | (7) | (43) | (50) |
Adjusting items | – | (338) | (24) | (104) | – | – | (466) |
Impairments (5) | – | – | – | – | – | (9) | (9) |
Disposals | – | – | – | – | 2 | 4 | 6 |
Transfer to held for sale (3) | – | 71 | 35 | – | – | – | 106 |
Exchange adjustments | – | (105) | (9) | (9) | (2) | (9) | (134) |
A t 31 December 2022 | – | (1,598) | (93) | (496) | (36) | (252) | (2,475) |
Charge for the year: | |||||||
Adjusted operating profit | – | – | – | – | (3) | (39) | (42) |
Adjusting items | – | (228) | (12) | (69) | – | – | (309) |
Disposals | – | – | – | – | 1 | 3 | 4 |
Transfer to held for sale (3) | – | – | – | – | 1 | 1 | 2 |
Disposal of businesses (4) | – | 694 | 46 | 237 | 17 | 59 | 1,053 |
Exchange adjustments | – | 53 | – | 6 | 1 | 5 | 65 |
A t 31 December 2023 | – | (1,079) | (59) | (322) | (19) | (223) | (1,702) |
Net book value | |||||||
A t 31 December 2023 | 961 | 1,688 | 148 | 309 | 4 | 241 | 3,351 |
A t 31 December 2022 | 2,585 | 3,072 | 300 | 551 | 20 | 318 | 6,846 |
Restated (1) | ||
31 December | 31 December | |
2023 | 2022 | |
Goodwill | £m | £m |
Engines | 608 | 627 |
Structures | 353 | 363 |
Continuing operations – Aerospace | 961 | 990 |
Discontinued operations | – | 1,595 |
Total | 961 | 2,585 |
| 31 December 2023 | |||
Pre-tax | Long-term | ||
Groups of CGUs – value in use | discount rates | growth rates | Years in forecast |
Engines | 12.25% | 3.4% | 5 |
Structures | 12.50% | 3.4% | 5 |
| 31 December 2022 | |||
Post-tax | Long-term | ||
Groups of CGUs – fair value less costs to sell | discount rates | growth rates | Years in forecast |
A erospace | 10.75% | 3.0% | 5 |
A utomotive | 11.25% | 3.5% | 5 |
Powder Metallurgy | 12.0% | 3.9% | 5 |
| Customer relationships and contracts | Brands, intellectual property and technology | |||||||
Remaining | Remaining | |||||||
amortisation period | Net book value | amortisation period | Net book value | |||||
Restated (1) | Restated (1) | |||||||
31 December | 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
years | years | £m | £m | years | years | £m | £m | |
Engines | 15 | 16 | 1,355 | 1,555 | 15 | 16 | 149 | 166 |
Structures | 5 | 6 | 333 | 410 | 15 | 16 | 308 | 368 |
Continuing operations | 1,688 | 1,965 | 457 | 534 | ||||
Discontinued operations | – | 1,107 | – | 317 | ||||
Total | 1,688 | 3,072 | 457 | 851 | ||||
31 December | 31 December | |
2023 | 2022 | |
Investments, carried at fair value | £m | £m |
Shares | 114 | 62 |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Revenue | 1,582 | 4,715 |
Operating costs | (1,550) | (4,740) |
Operating profit/(loss) | 32 | (25) |
Net finance costs | (7) | (13) |
Profit/(loss) before tax | 25 | (38) |
Tax | (28) | (20) |
Loss after tax | (3) | (58) |
Loss on disposal of net assets of discontinued operations, net of recycled cumulative translation differences | ||
but before transaction costs | (978) | (16) |
Demerger transaction costs (2) | (39) | – |
Loss for the year from discontinued operations | (1,020) | (74) |
A ttributable to: | ||
Owners of the parent | (1,020) | (79) |
Non-controlling interests | – | 5 |
(1,020) | (74) |
Classified as | Businesses | |
held for sale (1) | disposed | |
£m | £m | |
Goodwill and other intangible assets | – | 2,989 |
Property, plant and equipment | 4 | 1,789 |
Current and deferred tax | 1 | 127 |
Equity accounted investments | – | 417 |
Inventories | 4 | 515 |
Trade and other receivables | 9 | 753 |
Derivative financial instruments | – | 45 |
Cash and cash equivalents | – | 320 |
Total assets | 18 | 6,955 |
Trade and other payables | 5 | 1,232 |
Interest-bearing loans and borrowings (2) | – | 1,205 |
Lease obligations | 1 | 158 |
Current and deferred tax | – | 435 |
Retirement benefit obligations | – | 439 |
Provisions | 4 | 344 |
Total liabilities | 10 | 3,813 |
Net assets | 8 | 3,142 |
Demerger distribution fair value | 1,973 | |
Derecognition of non-controlling interests on demerger | 39 | |
Demerger costs incurred | (39) | |
Cumulative translation difference recycled on demerger | 152 | |
Loss on disposal of businesses | (1,017) |
Land and | Plant and | ||
buildings | equipment | Total | |
£m | £m | £m | |
Cost | |||
A t 1 January 2022 | 1,143 | 2,722 | 3,865 |
A dditions | 38 | 281 | 319 |
A cquisition of businesses (1) | 1 | – | 1 |
Right-of-use asset reassessments | – | (1) | (1) |
Disposals | (19) | (117) | (136) |
Disposal of businesses (2) | (6) | – | (6) |
Transfer to held for sale (3) | (49) | (20) | (69) |
Exchange adjustments | 61 | 263 | 324 |
A t 31 December 2022 | 1,169 | 3,128 | 4,297 |
A dditions | 34 | 150 | 184 |
Right-of-use asset reassessments | 2 | – | 2 |
Disposals | (3) | (37) | (40) |
Disposal of businesses (2) | (641) | (2,102) | (2,743) |
Transfer to held for sale (3) | (8) | (12) | (20) |
Exchange adjustments | (30) | (100) | (130) |
A t 31 December 2023 | 523 | 1,027 | 1,550 |
A ccumulated depreciation and impairment | |||
A t 1 January 2022 | (300) | (1,037) | (1,337) |
Charge for the year | (59) | (299) | (358) |
Disposals | 4 | 108 | 112 |
Disposal of businesses (2) | 6 | – | 6 |
Transfer to held for sale (3) | 27 | 15 | 42 |
Impairments (4) | (2) | (16) | (18) |
Exchange adjustments | (6) | (139) | (145) |
A t 31 December 2022 | (330) | (1,368) | (1,698) |
Charge for the year | (38) | (111) | (149) |
Disposals | 2 | 34 | 36 |
Disposal of businesses (2) | 120 | 834 | 954 |
Transfer to held for sale (3) | 7 | 9 | 16 |
Impairments | (1) | – | (1) |
Exchange adjustments | 10 | 59 | 69 |
A t 31 December 2023 | (230) | (543) | (773) |
Net book value | |||
A t 31 December 2023 | 293 | 484 | 777 |
A t 31 December 2022 | 839 | 1,760 | 2,599 |
Land and | Plant and | ||
buildings | equipment | Total | |
Right-of-use asset | £m | £m | £m |
A t 1 January 2022 | 265 | 48 | 313 |
A dditions | 19 | 19 | 38 |
A cquisition of businesses (1) | 1 | – | 1 |
Right-of-use asset reassessments | – | (1) | (1) |
Depreciation | (31) | (16) | (47) |
Disposals | (2) | (3) | (5) |
Transfer to held for sale (2) | (1) | (5) | (6) |
Exchange adjustments | 14 | 4 | 18 |
A t 31 December 2022 | 265 | 46 | 311 |
A dditions | 21 | 10 | 31 |
Right-of-use asset reassessments | 2 | – | 2 |
Depreciation | (23) | (8) | (31) |
Transfer to held for sale (2) | (1) | – | (1) |
Disposal of businesses (3) | (117) | (28) | (145) |
Impairments | (1) | – | (1) |
Exchange adjustments | (6) | (1) | (7) |
A t 31 December 2023 | 140 | 19 | 159 |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
A ggregated amounts relating to equity accounted investments: | ||
Share of current assets | 4 | 416 |
Share of non-current assets | 9 | 322 |
Share of current liabilities | (6) | (289) |
Share of non-current liabilities | – | (14) |
Interests in equity accounted investments | 7 | 435 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Group share of equity accounted investments | £m | £m |
A t 1 January | 435 | 429 |
Share of results of equity accounted investments | 4 | 49 |
A dditions | – | 3 |
Disposals | (3) | – |
Disposal of businesses (1) | (417) | – |
Dividends paid to the Group | – | (59) |
Exchange adjustments | (12) | 13 |
A t 31 December | 7 | 435 |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Raw materials | 235 | 518 |
Work in progress | 195 | 328 |
Finished goods | 80 | 179 |
510 | 1,025 |
31 December | 31 December | |
2023 | 2022 | |
Current | £m | £m |
Trade receivables | 430 | 989 |
A llowance for expected credit loss | (10) | (20) |
Other receivables | 162 | 286 |
Prepayments | 33 | 36 |
Contract assets | 98 | 135 |
713 | 1,426 |
31 December | 31 December | |
2023 | 2022 | |
Non-current | £m | £m |
Other receivables | 21 | 23 |
Contract assets | 768 | 647 |
789 | 670 |
Restated (1) | ||||
Discontinued | ||||
Engines (1) | Structures (1) | operations | Total | |
£m | £m | £m | £m | |
A t 1 January 2022 | 2 | 5 | 16 | 23 |
Income Statement charge/(credit) | 2 | (1) | (2) | (1) |
Utilised | (2) | – | – | (2) |
Transfer to held for sale (2) | – | – | (2) | (2) |
Exchange adjustments | 2 | (1) | 1 | 2 |
A t 31 December 2022 | 4 | 3 | 13 | 20 |
Income Statement charge | 1 | 5 | 1 | 7 |
Utilised | (2) | (1) | – | (3) |
Disposal of businesses (3) | – | – | (13) | (13) |
Exchange adjustments | – | – | (1) | (1) |
A t 31 December 2023 | 3 | 7 | – | 10 |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
0 – 30 days | – | 4 |
31 – 60 days | – | – |
60+ days | 10 | 16 |
10 | 20 |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
0 – 30 days | 9 | 30 |
31 – 60 days | – | 3 |
60+ days | – | – |
9 | 33 |
Participation fees | Unbilled receivables | Unbilled work done | Other | Total | |
£m | £m | £m | £m | £m | |
A t 1 January 2022 | 193 | 61 | 305 | 52 | 611 |
A dditions | 2 | 929 | 124 | – | 1,055 |
Utilised | (13) | (918) | (18) | (7) | (956) |
Disposal of businesses (1) | – | (3) | – | – | (3) |
Exchange adjustments | 22 | 10 | 39 | 4 | 75 |
A t 31 December 2022 | 204 | 79 | 450 | 49 | 782 |
A dditions | 8 | 962 | 193 | – | 1,163 |
Utilised | (17) | (973) | (20) | (5) | (1,015) |
Disposal of businesses (1) | (9) | – | – | (10) | (19) |
Transfer to held for sale (2) | – | (1) | – | – | (1) |
Exchange adjustments | (10) | (4) | (28) | (2) | (44) |
A t 31 December 2023 | 176 | 63 | 595 | 32 | 866 |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Cash and cash equivalents | 58 | 355 |
31 December | 31 December | |
2023 | 2022 | |
Current | £m | £m |
Trade payables | 501 | 1,257 |
Other payables | 110 | 375 |
Customer advances and contract liabilities | 246 | 281 |
Other taxes and social security | 56 | 73 |
Government refundable advances | 5 | 7 |
Funded development costs | 64 | 57 |
A ccruals | 183 | 279 |
Deferred government grants | 14 | 18 |
1,179 | 2,347 |
31 December | 31 December | |
2023 | 2022 | |
Non-current | £m | £m |
Other payables | – | 19 |
Customer advances and contract liabilities | 225 | 213 |
Other taxes and social security | 1 | 3 |
Government refundable advances | 44 | 52 |
Funded development costs | 49 | 89 |
A ccruals | 16 | 29 |
Deferred government grants | 23 | 26 |
358 | 431 |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Customer cash advances | 62 | 95 |
Material rights given | 30 | 34 |
RRSP related obligations | 379 | 365 |
471 | 494 |
Current | Non-current | Total | ||||
31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | £m | £m | |
Floating rate obligations | ||||||
Bank borrowings – US Dollar loan | – | – | 467 | 759 | 467 | 759 |
Bank borrowings – Sterling loan | – | – | 1 | 182 | 1 | 182 |
Bank borrowings – Euro loan | – | – | 106 | 363 | 106 | 363 |
Other loans | 53 | – | – | – | 53 | – |
Bank overdrafts | 1 | 63 | – | – | 1 | 63 |
Fixed rate obligations | ||||||
2032 bond | – | – | 10 | 130 | 10 | 130 |
54 | 63 | 584 | 1,434 | 638 | 1,497 | |
Unamortised finance costs | – | – | (8) | (3) | (8) | (3) |
Non-cash acquisition fair value adjustment | – | – | – | 2 | – | 2 |
Total interest-bearing loans and borrowings | 54 | 63 | 576 | 1,433 | 630 | 1,496 |
31 December 2023 | 31 December 2022 | |||
Margin | Range | Margin | Range | |
Facility: | ||||
Term loan | 1.30% | 0.9% – 2.2% | 0.75% | 0.75% – 2.0% |
Revolving credit facilities | 1.30% – 1.55% | 0.9% – 2.4% | 0.75% | 0.75% – 2.0% |
Notional amount | Coupon | |
Maturity date | £m | % p.a. |
May 2032 | 10 | 4.625% |
Interest-bearing | Interest rate | |||
loans and | derivative financial | Other financial | Total financial | |
borrowings | liabilities | liabilities | liabilities | |
£m | £m | £m | £m | |
Within one year | 88 | – | 799 | 887 |
In one to two years | 45 | – | 21 | 66 |
In two to five years | 565 | – | 7 | 572 |
A fter five years | 11 | – | 32 | 43 |
Effect of financing rates | (79) | – | – | (79) |
31 December 2023 | 630 | – | 859 | 1,489 |
Within one year | 131 | 3 | 1,918 | 2,052 |
In one to two years | 1,358 | – | 60 | 1,418 |
In two to five years | 18 | – | 15 | 33 |
A fter five years | 160 | – | 25 | 185 |
Effect of financing rates | (171) | – | – | (171) |
31 December 2022 | 1,496 | 3 | 2,018 | 3,517 |
Loss-making | Property | Environmental and | Warranty | ||||
contracts | related costs | litigation | related costs | Restructuring | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
A t 1 January 2023 | 108 | 28 | 119 | 200 | 83 | 73 | 611 |
Utilised | (26) | – | (7) | (11) | (97) | (8) | (149) |
Charge to operating profit (1) | 23 | 1 | 18 | 16 | 96 | 63 | 217 |
Release to operating profit (2) | (2) | – | (9) | (18) | (2) | – | (31) |
Disposal of businesses (3) | (41) | (5) | (63) | (154) | (18) | (63) | (344) |
Transfer to held for sale (4) | (1) | – | (1) | (2) | – | – | (4) |
Unwind of discount (5) | – | – | – | – | – | 1 | 1 |
Exchange adjustments | (3) | (1) | (3) | (4) | (3) | (1) | (15) |
A t 31 December 2023 | 58 | 23 | 54 | 27 | 59 | 65 | 286 |
Current | 38 | 5 | 34 | 15 | 49 | 47 | 188 |
Non-current | 20 | 18 | 20 | 12 | 10 | 18 | 98 |
58 | 23 | 54 | 27 | 59 | 65 | 286 |
Deferred tax assets | Deferred tax liabilities | ||||
Accelerated | |||||
Tax losses and other | capital allowances | Deferred tax on | Total deferred | Total net | |
assets | and other liabilities | intangible assets | tax liabilities | deferred tax | |
£m | £m | £m | £m | £m | |
A t 1 January 2022 | 250 | (127) | (487) | (614) | (364) |
Credit to income | 35 | 3 | 111 | 114 | 149 |
Credit to equity | 4 | – | – | – | 4 |
Disposal of businesses (1) | (10) | – | – | – | (10) |
A cquisition of businesses (2) | – | (1) | – | (1) | (1) |
Transfer to held for sale (3) | (9) | – | 30 | 30 | 21 |
Exchange adjustments | 44 | (18) | (71) | (89) | (45) |
Movement in set off of assets and liabilities (4) | 59 | (7) | (52) | (59) | – |
A t 31 December 2022 | 373 | (150) | (469) | (619) | (246) |
Credit/(charge) to income | 55 | (85) | 73 | (12) | 43 |
Credit to equity | 43 | – | – | – | 43 |
Disposal of businesses (1) | (189) | 31 | 347 | 378 | 189 |
Transfer to held for sale (3) | (1) | – | – | – | (1) |
Exchange adjustments | (18) | 10 | 25 | 35 | 17 |
Movement in set off of assets and liabilities (4) | 264 | (18) | (246) | (264) | – |
A t 31 December 2023 | 527 | (212) | (270) | (482) | 45 |
Valuation assumptions (1) | |
Weighted average share price | £1.81 |
Weighted average exercise price | £1.71 |
Expected volatility | 58% |
Expected life as at inception | 2.4 years |
Risk free interest | 0.0% |
Rate of increase | Price inflation | ||
of pensions in payment | Discount rate | (RPI/CPI) | |
% per annum | % | % | |
31 December 2023 | |||
GKN Group Pension Schemes (Numbers 1 and 4) | 2.6 | 4.5 | 2.9/2.5 |
GKN US plans | n/a | 4.8 | n/a |
31 December 2022 | |||
GKN Group Pension Schemes (Numbers 1 – 4) | 2.7 | 4.8 | 3.2/2.7 |
GKN US plans | n/a | 5.0 | n/a |
GKN Europe plans | 2.6 | 3.7 | 2.6/2.6 |
GKN Group | GKN US | |
Pension Schemes | Consolidated | |
(Numbers 1 and 4) | Pension Plan | |
years | years | |
Male today | 22.0 | 19.7 |
Female today | 24.0 | 21.6 |
Male in 20 years’ time | 22.8 | 21.2 |
Female in 20 years’ time | 25.0 | 23.1 |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Present value of funded defined benefit obligations | (1,193) | (1,931) |
Fair value of plan assets | 1,118 | 1,941 |
Funded status | (75) | 10 |
Present value of unfunded defined benefit obligations | (24) | (498) |
Net liabilities | (99) | (488) |
A nalysed as: | ||
Retirement benefit surplus | – | 93 |
Retirement benefit obligations | (99) | (581) |
Net liabilities | (99) | (488) |
UK | US | Other | ||
Plans (1) | Plans | Plans | Total | |
£m | £m | £m | £m | |
Plan assets | 1,070 | 47 | 1 | 1,118 |
Plan liabilities | (1,136) | (72) | (9) | (1,217) |
Net liabilities | (66) | (25) | (8) | (99) |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Equities | – | 85 |
Government bonds | 363 | 722 |
Corporate bonds | 60 | 196 |
Property | 9 | 18 |
Insurance contracts | 439 | 28 |
Multi-strategy/Diversified growth funds | 130 | 354 |
Private equity | 24 | 80 |
Other (1) | 93 | 458 |
Total | 1,118 | 1,941 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
A t 1 January | 2,429 | 3,471 |
Current service cost | 2 | 9 |
Interest cost on obligations | 71 | 66 |
Remeasurement gains – demographic | – | (1) |
Remeasurement losses/(gains) – financial | 3 | (1,072) |
Remeasurement losses – experience | 23 | 102 |
Benefits paid out of plan assets | (79) | (134) |
Benefits paid out of Group assets for unfunded plans | (7) | (24) |
Settlements (1) | – | (44) |
Disposal of businesses (2) | (1,214) | – |
Exchange adjustments | (11) | 56 |
A t 31 December | 1,217 | 2,429 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
A t 1 January | 1,941 | 3,010 |
Interest income on plan assets | 66 | 61 |
Return on plan assets, excluding interest income | (93) | (1,003) |
Contributions | 65 | 35 |
Benefits paid out of plan assets | (79) | (134) |
Plan administrative costs | (4) | (8) |
Settlements (1) | – | (42) |
Disposal of businesses (2) | (775) | – |
Exchange adjustments | (3) | 22 |
A t 31 December | 1,118 | 1,941 |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Continuing operations | £m | £m |
Included within operating profit/(loss): | ||
– plan administrative costs | 4 | 8 |
Included within net finance costs: | ||
– interest cost on defined benefit obligations | 56 | 35 |
– interest income on plan assets | (55) | (36) |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Discontinued operations | £m | £m |
Included within operating profit/(loss): | ||
– current service cost | 2 | 9 |
– settlement gains (2) | – | (2) |
Included within net finance costs: | ||
– interest cost on defined benefit obligations | 15 | 31 |
– interest income on plan assets | (11) | (25) |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Return on plan assets, excluding interest income | (93) | (1,003) |
Remeasurement gains arising from changes in demographic assumptions | – | 1 |
Remeasurement (losses)/gains arising from changes in financial assumptions | (3) | 1,072 |
Remeasurement losses arising from experience adjustments | (23) | (102) |
Net remeasurement loss on retirement benefit obligations | (119) | (32) |
Decrease/(increase) | Increase/(decrease) | ||
to plan liabilities | to profit before tax | ||
Change in assumption | £m | £m | |
Discount rate | Increase by 0.5 ppts | 71 | (2) |
Decrease by 0.5 ppts | (78) | 2 | |
Inflation assumption (1) | Increase by 0.5 ppts | (42) | n/a |
Decrease by 0.5 ppts | 45 | n/a | |
A ssumed life expectancy at age 65 (rate of mortality) | Increase by 1 year | (43) | n/a |
Decrease by 1 year | 44 | n/a |
Discontinued | |||||
Engines | Structures | Corporate | operations | Total | |
£m | £m | £m | £m | £m | |
31 December 2023 | |||||
Financial assets | |||||
Classified as amortised cost: | |||||
Cash and cash equivalents | – | – | 58 | – | 58 |
Net trade receivables | 168 | 252 | – | – | 420 |
Classified as fair value: | |||||
Investments | 57 | – | 57 | – | 114 |
Derivative financial assets | |||||
Foreign currency forward contracts | – | – | 47 | – | 47 |
Interest rate derivatives | – | – | 3 | – | 3 |
Embedded derivatives (1) | – | 9 | – | – | 9 |
Financial liabilities | |||||
Classified as amortised cost: | |||||
Interest-bearing loans and borrowings | – | – | (630) | – | (630) |
Government refundable advances | (43) | (6) | – | – | (49) |
Lease obligations | (35) | (150) | (7) | – | (192) |
Other financial liabilities | (345) | (419) | (46) | – | (810) |
Classified as fair value: | |||||
Derivative financial liabilities | |||||
Foreign currency forward contracts | – | – | (102) | – | (102) |
Embedded derivatives (1) | – | (4) | – | – | (4) |
31 December 2022 (restated) (2) | |||||
Financial assets | |||||
Classified as amortised cost: | |||||
Cash and cash equivalents | – | – | 355 | – | 355 |
Net trade receivables | 160 | 298 | – | 511 | 969 |
Classified as fair value: | |||||
Investments | 52 | – | 10 | – | 62 |
Derivative financial assets | |||||
Foreign currency forward contracts | – | – | 61 | 1 | 62 |
Embedded derivatives (1) | – | 12 | – | – | 12 |
Financial liabilities | |||||
Classified as amortised cost: | |||||
Interest-bearing loans and borrowings | – | – | (1,496) | – | (1,496) |
Government refundable advances | (47) | (12) | – | – | (59) |
Lease obligations | (44) | (155) | (8) | (159) | (366) |
Other financial liabilities | (306) | (452) | (45) | (1,156) | (1,959) |
Classified as fair value: | |||||
Derivative financial liabilities | |||||
Foreign currency forward contracts | – | – | (217) | (1) | (218) |
Interest rate swaps | – | – | (3) | – | (3) |
Embedded derivatives (1) | – | (6) | – | – | (6) |
Net amounts of | |||||
Gross amounts of | financial | Related amounts of | |||
Gross amounts of | recognised financial | assets/(liabilities) | financial instruments | ||
recognised financial | assets/(liabilities) set off | presented in the | not set off in the | ||
assets/(liabilities) | in the Balance Sheet | Balance Sheet | Balance Sheet | Net amount | |
31 December 2023 | £m | £m | £m | £m | £m |
Cash and cash equivalents | 58 | – | 58 | (12) | 46 |
Derivative financial assets | 59 | – | 59 | (50) | 9 |
Financial assets subject to master | |||||
netting arrangements | 117 | – | 117 | (62) | 55 |
Interest-bearing loans and borrowings | (630) | – | (630) | (40) | (670) |
Derivative financial liabilities | (106) | – | (106) | 102 | (4) |
Financial liabilities subject to master | |||||
netting arrangements | (736) | – | (736) | 62 | (674) |
Gross amounts of | Net amounts of financial | Related amounts of | |||
Gross amounts of | recognised financial | assets/(liabilities) | financial instruments | ||
recognised financial | assets/(liabilities) set off in | presented in the Balance | not set off in the | ||
assets/(liabilities) | the Balance Sheet | Sheet | Balance Sheet | Net amount | |
31 December 2022 | £m | £m | £m | £m | £m |
Cash and cash equivalents | 355 | – | 355 | (71) | 284 |
Derivative financial assets | 74 | – | 74 | (62) | 12 |
Financial assets subject to master netting | |||||
arrangements | 429 | – | 429 | (133) | 296 |
Interest-bearing loans and borrowings | (1,496) | – | (1,496) | (81) | (1,577) |
Derivative financial liabilities | (227) | – | (227) | 214 | (13) |
Financial liabilities subject to master | |||||
netting arrangements | (1,723) | – | (1,723) | 133 | (1,590) |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Local borrowing currency: | ||
US Dollar | 467 | 759 |
Euro | 106 | 363 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Sterling | – | (2) |
US Dollar | (1) | (5) |
Euro | (1) | (2) |
0–1 year | 1–2 years | 2–5 years | 5+ years | Total | |
£m | £m | £m | £m | £m | |
Year ended 31 December 2023 | |||||
Foreign exchange forward contracts | 549 | 370 | 464 | 58 | 1,441 |
Year ended 31 December 2022 | |||||
Foreign exchange forward contracts | 855 | 618 | 834 | 19 | 2,326 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
US Dollar | 2 | (11) |
Euro | (5) | (3) |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
US Dollar | – | (10) |
Euro | (1) | (7) |
Fair value of assets/ | ||||||
Average fixed rate | Notional principal | (liabilities) | ||||
31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
Hedging Instruments | % | % | £m | £m | £m | £m |
Pay fixed, receive floating interest rate derivatives | ||||||
Within one year | 3.49% | 2.24% | 414 | 260 | – | (3) |
In one to two years | 3.49% | – | 414 | – | – | – |
In two to five years | 3.49% | – | 414 | – | 3 | – |
Total | 3 | (3) | ||||
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Non-current assets | 46 | 36 |
Current assets | 13 | 38 |
Current liabilities | (42) | (86) |
Non-current liabilities | (64) | (141) |
Balance in translation | Balance in translation | |||||
Change in fair value for | and hedging reserve | and hedging reserve | ||||
calculating ineffectiveness | for continuing hedges | for discontinued hedges | ||||
31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | £m | £m | |
Hedged items | ||||||
Floating rate borrowings – interest risk | (2) | (4) | (2) | – | – | – |
Net assets of designated investments | – | – | – | – | – | 116 |
31 December | 31 December | |
2023 | 2022 | |
Share Capital | £m | £m |
A llotted, called-up and fully paid | ||
1,351,475,321 (31 December 2022: 4,054,425,961) Ordinary Shares of 160/7 pence (31 December 2022: | ||
160/21 pence) each | 309 | 309 |
309 | 309 |
Translation | ||||
Cost of hedge | Cash flow hedge | Foreign currency | and hedging | |
reserve | reserve | translation reserve | reserve | |
£m | £m | £m | £m | |
A t 1 January 2022 | (10) | (9) | 95 | 76 |
Movements within other comprehensive income: | ||||
Retranslation of net assets | – | – | 665 | 665 |
A ssociated deferred tax | – | – | 6 | 6 |
Foreign exchange differences on borrowings hedging net assets | – | – | (60) | (60) |
A ssociated deferred tax | – | – | – | – |
Change in fair value of derivatives designated in net investment hedges | – | – | (43) | (43) |
A ssociated deferred tax | – | – | – | – |
Change in fair value of derivatives designated in cash flow hedges | – | 4 | – | 4 |
A ssociated deferred tax | – | (1) | – | (1) |
A mounts reclassified to the Income Statement | 10 | 6 | (25) | (9) |
A t 31 December 2022 | – | – | 638 | 638 |
Movements within other comprehensive expense: | ||||
Retranslation of net assets | – | – | (250) | (250) |
A ssociated deferred tax | – | – | (7 ) | (7 ) |
Foreign exchange differences on borrowings hedging net assets | – | – | 43 | 43 |
A ssociated deferred tax | – | – | – | – |
Change in fair value of derivatives designated in cash flow hedges | – | 2 | – | 2 |
A ssociated deferred tax | – | (1) | – | (1 ) |
A mounts reclassified to the Income Statement | – | – | (152) | (152) |
A t 31 December 2023 | – | 1 | 272 | 273 |
Restated (1) | |||
Year ended | Year ended | ||
31 December | 31 December | ||
2023 | 2022 | ||
Notes | £m | £m | |
Reconciliation of operating profit/(loss) to net cash used in operating activities generated | |||
by continuing operations | |||
Operating profit/(loss) | 57 | (270) | |
A djusting items | 6 | 333 | 417 |
A djusted operating profit | 6 | 390 | 147 |
A djustments for: | |||
Depreciation of property, plant and equipment | 100 | 104 | |
A mortisation of computer software and development costs | 42 | 41 | |
Restructuring costs paid and movements in provisions | (160) | (60) | |
Defined benefit pension contributions paid (2) | (67) | (23) | |
Change in inventories | (10) | (88) | |
Change in receivables | (140) | (172) | |
Change in payables | 4 | 112 | |
Tax paid | (17) | (8) | |
Interest paid on loans and borrowings (3) | (79) | (76) | |
Interest paid on lease obligations | (5) | (6) | |
A cquisition and disposal costs | (65) | (10) | |
Net cash used in operating activities | (7) | (39) |
31 December | 31 December | |
2023 | 2022 | |
Reconciliation of cash and cash equivalents, net of bank overdrafts | £m | £m |
Cash and cash equivalents per Balance Sheet | 58 | 355 |
Bank overdrafts included within current interest-bearing loans and borrowings (note 20) | (1) | (63) |
Cash and cash equivalents, net of bank overdrafts per Statement of Cash Flows | 57 | 292 |
Restated (1) | ||
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Cash flow from discontinued operations | £m | £m |
Net cash from discontinued operations | 54 | 377 |
Defined benefit pension contributions paid | (5) | (36) |
Tax paid | (8) | (81) |
Interest paid on lease obligations | (3) | (6) |
Interest paid on loans and borrowings | (2) | (11) |
Net cash from operating activities from discontinued operations | 36 | 243 |
Interest received | – | 3 |
Dividends received from equity accounted investments | – | 59 |
Purchase of property, plant and equipment | (62) | (203) |
Proceeds from disposal of property, plant and equipment | – | 21 |
Purchase of computer software and capitalised development costs | (5) | (20) |
Net cash used in investing activities from discontinued operations | (67) | (140) |
Repayment of principal under lease obligations | (6) | (23) |
Net cash used in financing activities from discontinued operations | (6) | (23) |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Interest-bearing loans and borrowings – due within one year | (54) | (63) |
Interest-bearing loans and borrowings – due after one year | (576) | (1,433) |
External debt | (630) | (1,496) |
Less: | ||
Cash and cash equivalents | 58 | 355 |
(572) | (1,141) | |
A djustments: | ||
Non-cash acquisition fair value adjustments | – | 2 |
Net debt | (572) | (1,139) |
At | At | |||||
31 December | Acquisitions | Other non-cash | Effect of foreign | 31 December | ||
2022 | Cash flow | and disposals | movements | exchange | 2023 | |
£m | £m | £m | £m | £m | £m | |
External debt (excluding bank overdrafts) | (1,433) | (462) | 1,205 | 18 | 43 | (629) |
Non-cash acquisition fair value adjustments | 2 | – | – | (2) | – | – |
(1,431) | (462 ) | 1,205 | 16 | 43 | (629) | |
Cash and cash equivalents, net of bank | ||||||
overdrafts | 292 | 169 | (385) | – | (19) | 57 |
Net debt | (1,139) | (293) | 820 | 16 | 24 | (572) |
31 December | 31 December | |
2023 | 2022 | |
Minimum lease payments | £m | £m |
A mounts payable: | ||
Within one year | 45 | 69 |
A fter one year but within five years | 102 | 166 |
Over five years | 75 | 209 |
Less: future finance charges | (30) | (78) |
Present value of lease obligations | 192 | 366 |
A nalysed as: | ||
A mounts due for settlement within one year | 40 | 60 |
A mount due for settlement after one year | 152 | 306 |
Present value of lease obligations | 192 | 366 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
A t 1 January | 366 | 376 |
A dditions | 31 | 38 |
Interest charge | 8 | 9 |
Reassessment of lease obligation | 2 | (1) |
Payment of principal | (38) | (52) |
Payment of interest | (8) | (12) |
Disposals | – | (5) |
Disposal of businesses (1) | (158) | (3) |
Transfer to held for sale (2) | (1) | (7) |
Exchange adjustments | (10) | 23 |
A t 31 December | 192 | 366 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Short-term employee benefits | 5 | 5 |
Share-based payments | 5 | 10 |
10 | 15 |
31 December | 31 December | ||
2023 | 2022 | ||
Notes | £m | £m | |
Fixed assets | |||
Investments | 3 | 10,608 | 10,591 |
Debtors: | |||
Amounts falling due after one year | 4 | 549 | 487 |
Creditors: | |||
Amounts falling due within one year | 5 | (4,893) | (3,443) |
Net current liabilities | (4,344) | (2,956) | |
Total assets less current liabilities | 6,264 | 7,635 | |
Provisions | 6 | (22) | (2) |
Net assets | 6,242 | 7,633 | |
Capital and reserves | |||
Issued share capital | 7 | 309 | 309 |
Share premium account | 3,271 | 3,271 | |
Merger reserve | 109 | 109 | |
Capital redemption reserve | 753 | 753 | |
Retained earnings | 1,800 | 3,191 | |
Shareholders’ funds | 6,242 | 7,633 |
Issued | Share premium | Merger | Capital redemption | Retained | Shareholders’ | |
share capital | account | reserve | reserve | earnings | funds | |
£m | £m | £m | £m | £m | £m | |
A t 1 January 2022 | 333 | 3,271 | 109 | 729 | 3,775 | 8,217 |
Loss for the year (note 2) | – | – | – | – | (19) | (19) |
Total comprehensive loss | – | – | – | – | (19) | (19) |
Purchase of own shares (1) | (24) | – | – | 24 | (504) | (504) |
Dividends paid | – | – | – | – | (77) | (77) |
Equity-settled share-based payments | – | – | – | – | 16 | 16 |
A t 31 December 2022 | 309 | 3,271 | 109 | 753 | 3,191 | 7,633 |
Profit for the year (note 2) | – | – | – | – | 737 | 737 |
Other comprehensive expense | – | – | – | – | (5) | (5) |
Total comprehensive income | – | – | – | – | 732 | 732 |
Purchase of own shares (1) | – | – | – | – | (93) | (93) |
Dividends paid | – | – | – | – | (81) | (81) |
Demerger distribution (2) | – | – | – | – | (1,973) | (1,973) |
Equity-settled share-based payments | – | – | – | – | 2 | 2 |
Deferred tax on equity-settled share-based | ||||||
payments | – | – | – | – | 22 | 22 |
A t 31 December 2023 | 309 | 3,271 | 109 | 753 | 1,800 | 6,242 |