31 December | 30 June | 31 December | |
2024 | 2025 | 2025 | |
Net debt to adjusted EBITDA (banking covenant leverage) | 3.5x | 3.5x | 3.5x |
Interest cover | 4.0x | 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 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
Continuing operations |
£m |
£m |
Revenue recognised at a point in time |
2,452 |
2,388 |
Revenue recognised over time |
1,016 |
962 |
Revenue |
3,468 |
3,350 |
Y ea r ended 31 December 2024 | |||
Engines | Structures | Total | |
Continuing operations | £m | £m | £m |
Timing of revenue recognition | |||
A t a point in time | 1,136 | 1,316 | 2,452 |
Over time | 323 | 693 | 1,016 |
Revenue | 1,459 | 2,009 | 3,468 |
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 ea r ended 31 December 2024 | ||||
Engines | Structures | Corporate (1) | Total | |
Continuing operations | £m | £m | £m | £m |
A djusted operating profit/(loss) | 422 | 144 | (26) | 540 |
Items not included in adjusted operating profit (2) : | ||||
A mortisation of intangible assets acquired in business combinations | (131) | (124) | – | (255) |
Movement in derivatives and associated financial assets and liabilities | 7 | – | (119) | (112) |
Restructuring costs | (15) | (75) | (21) | (111) |
A cquisition and disposal related gains and losses | – | (43) | (1) | (44) |
Melrose equity-settled compensation scheme charges | – | – | (14) | (14) |
Net changes in fair value items | – | (8) | – | (8) |
Operating profit/(loss) | 283 | (106) | (181) | (4) |
Finance costs | (105) | |||
Finance income | 3 | |||
Loss before tax | (106) | |||
Tax | 57 | |||
Loss after tax for the year fr om continuing operations | (49) |
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 changes in 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 |
Total assets |
Total liabilities |
|||
Restated (1) |
Restated (1) |
|||
31 December |
31 December |
31 December |
31 December |
|
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Engines |
4,595 |
4,082 |
1,757 |
1,521 |
Structures |
2,284 |
2,438 |
1,134 |
1,149 |
Corporate |
557 |
584 |
1,701 |
867 |
Total |
7,436 |
7,104 |
4,592 |
3,537 |
Depreciation of |
Depreciation of |
|||||
Capital expenditure (1) |
owned assets (1) |
leased assets |
||||
Year ended |
Year ended |
Year ended |
Year ended |
Year ended |
Year ended |
|
31 December |
31 December |
31 December |
31 December |
31 December |
31 December |
|
2024 |
2023 |
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Engines |
63 |
55 |
43 |
43 |
7 |
7 |
Structures |
54 |
63 |
74 |
74 |
17 |
17 |
Corporate |
1 |
– |
– |
– |
1 |
1 |
Continuing operations |
118 |
118 |
117 |
117 |
25 |
25 |
Discontinued operations |
– |
51 |
– |
43 |
– |
6 |
Total |
118 |
169 |
117 |
160 |
25 |
31 |
Revenue (1) from external customers |
Segment assets |
|||
Year ended |
Year ended |
|||
31 December |
31 December |
31 December |
31 December |
|
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
UK |
569 |
579 |
739 |
882 |
Rest of Europe |
567 |
540 |
2,061 |
2,166 |
North America |
2,232 |
2,138 |
1,145 |
1,179 |
Other |
100 |
93 |
47 |
22 |
Continuing operations |
3,468 |
3,350 |
3,992 |
4,249 |
Discontinued operations |
– |
1,582 |
– |
– |
Total |
3,468 |
4,932 |
3,992 |
4,249 |
Year ended |
Year ended |
||
31 December |
31 December |
||
2024 |
2023 |
||
Continuing operations |
Notes |
£m |
£m |
Operating (loss)/profit |
(4) |
57 |
|
A mortisation of intangible assets acquired in business combinations |
a |
255 |
260 |
Movement in derivatives and associated financial assets and liabilities |
b |
112 |
(114) |
Restructuring costs |
c |
111 |
149 |
A cquisition and disposal related gains and losses |
d |
44 |
3 |
Melrose equity-settled compensation scheme charges |
e |
14 |
38 |
Net changes in fair value items |
f |
8 |
(3) |
Total adjustments to operating (loss)/profit |
544 |
333 |
|
A djusted operating profit |
540 |
390 |
Year ended |
Year ended |
||
31 December |
31 December |
||
2024 |
2023 |
||
Continuing operations |
Notes |
£m |
£m |
Loss before tax |
(106) |
(8) |
|
A djustments to operating (loss)/profit as above |
544 |
333 |
|
Finance costs on demerger settled net debt |
g |
– |
17 |
A ccelerated unamortised debt issue costs |
h |
– |
2 |
Bond redemption gains |
i |
– |
(13) |
Total adjustments to loss before tax |
544 |
339 |
|
A djusted profit before tax |
438 |
331 |
Year ended |
Year ended |
||
31 December |
31 December |
||
2024 |
2023 |
||
Continuing operations |
Note |
£m |
£m |
(Loss)/profit after tax |
(49) |
1 |
|
A djustments to loss before tax as above |
544 |
339 |
|
Tax effect of adjustments to loss before tax |
8 |
(128) |
(77) |
Tax effect of significant restructuring |
8 |
(17) |
– |
Total adjustments to (loss)/profit after tax |
399 |
262 |
|
A djusted profit after tax |
350 |
263 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
Continuing operations |
£m |
£m |
Operating (loss)/profit is stat ed after charging/(crediting): |
||
Cost of inventories |
2,646 |
2,696 |
A mortisation of intangible assets acquired in business combinations |
255 |
260 |
Depreciation and impairment of property, plant and equipment |
104 |
101 |
A mortisation of computer software and development costs |
41 |
42 |
Lease expense (1) |
1 |
1 |
Staff costs |
965 |
1,095 |
Research and development costs (2) |
69 |
60 |
Loss on disposal of property, plant and equipment |
4 |
– |
Expense of writing down inventory to net realisable value |
58 |
53 |
Reversals of previous write-downs of inventory |
(46) |
(44) |
Impairment recognised on trade receivables |
1 |
8 |
Impairment reversed on trade receivables |
(2) |
(2) |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
£m |
£m |
|
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts |
5.1 |
4.6 |
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 |
0.2 |
Non-statutory audit of certain of the Company’s businesses |
– |
0.9 |
Total audit fees |
5.3 |
5.7 |
A udit-related assurance services: |
||
Review of the half year interim statement |
0.5 |
0.4 |
Other assuranc e services |
– |
0.3 |
Total audit-related assurance services |
0.5 |
0.7 |
Total audit and audit-related assurance services |
5.8 |
6.4 |
Reporting accountant services |
– |
0.2 |
Total audit and non-audit fees |
5.8 |
6.6 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
Continuing operations |
£m |
£m |
Staff costs during the year (i ncluding executive Directors) |
||
Wages and salaries (1) |
788 |
891 |
Social security costs (2) |
116 |
136 |
Pension costs (note 24) |
||
– defined contribution plans |
60 |
58 |
Share-based compensation expense (3) |
1 |
10 |
Total staff costs |
965 |
1,095 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
Number |
Number |
|
A verage monthly number of persons empl oyed (including executive Directors) |
||
Engines |
4,228 |
3,960 |
Structures |
9,668 |
10,733 |
Corporate |
26 |
48 |
Continuing operations |
13,922 |
14,741 |
Discontinued operations |
– |
23,880 |
Total average number of persons employed |
13,922 |
38,621 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
Continuing operations | £m | £m |
Finance costs | ||
Interest on bank loans and overdrafts | (91) | (49) |
A mortisation of costs of raising finance | (4) | (4) |
Net interest cost on pensions | (4) | (1) |
Lease interest | (6) | (5) |
Unwind of discount on provisions | – | (1) |
Finance costs on demerger settled net debt (1) | – | (17) |
A ccelerated unamortised debt issue costs (1) | – | (2) |
Total finance costs | (105) | (79) |
Finance income | ||
Interest receivable | 3 | 1 |
Bond redemption gains (1) | – | 13 |
Total finance income | 3 | 14 |
Total net finance costs | (102) | (65) |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
Continuing operations |
£m |
£m |
A nalysis of tax (credit)/charge in the year: |
||
Current tax |
||
Current year tax charge |
15 |
19 |
A djustments in respect of prior years |
– |
4 |
Total current tax charge |
15 |
23 |
Deferred tax |
||
Origination and reversal of temporary differences |
(32) |
(61) |
A djustments in respect of prior years |
(9) |
(3) |
Tax on the change in value of derivative financial instruments |
(30) |
29 |
A djustments to deferred tax attributable to changes in tax rates |
– |
(1) |
Non-recognition of deferred tax |
2 |
4 |
Recognition of previously unrecognised deferred tax |
(3) |
– |
Total deferred tax credit |
(72) |
(32) |
Tax credit on continuing operations |
(57) |
(9) |
Tax charge on discontinued operations |
– |
28 |
Total tax (credit)/charge for the year |
(57) |
19 |
A nalysis of tax credit on continuing operations in the year: |
£m |
£m |
Tax charge in respect of adjusted profit before tax |
88 |
68 |
Tax credit recognised as an adjusting item |
(145) |
(77) |
Tax credit on continuing operations |
(57) |
(9) |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
£m |
£m |
|
(Loss)/profit before tax: |
||
Continuing operations |
(106) |
(8) |
Discontinued operations (note 13) |
– |
25 |
(106) |
17 |
|
Tax (credit)/charge on (loss)/profit before tax at 25.0% (2023: 23.5%) |
(27) |
4 |
Tax effect of: |
||
Disallowable expenses and other permanent differences within adjusted profit |
8 |
(9) |
Disallowable items included within adjusting items |
8 |
8 |
Temporary differences not recognised in deferred tax |
2 |
5 |
Recognition of previously unrecognised deferred tax |
(3) |
– |
Tax credits and withholding taxes |
2 |
3 |
A djustments in respect of prior years |
(9) |
13 |
Tax charge classified within adjusting items |
(20) |
– |
Effect of changes in tax rates |
– |
(2) |
Effect of rate differences between UK and overseas rates |
(18) |
(3) |
Total tax (credit)/charge for the year |
(57) |
19 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
£m |
£m |
|
Deferred tax movements on retirement benefit obligations |
4 |
(29) |
Deferred tax movements on hedg e relationship gains and losses |
1 |
8 |
Total charge/(credit) for the year |
5 |
(21) |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
£m |
£m |
|
Interim dividend for the year ended 31 December 2024 of 2.0p |
26 |
– |
Final dividend for the year ended 31 December 2023 of 3.5p |
46 |
– |
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 |
72 |
81 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
Earnings attributable to owners of the parent |
£m |
£m |
Earnings for basis of earnings per share |
(49) |
(1,019) |
Less: loss from discontinued operations (note 13) |
– |
1,020 |
Earnings for basis of earnings per share from continuing operations |
(49) |
1 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
Number |
Number |
|
Weighted average number of ordinary shares for the purposes of basic earnings per share (million) |
1,307 |
1,349 |
Further shares for the purposes of diluted earnings per share (million) |
17 |
56 |
Weighted average number of ordinary shares for th e purposes of diluted earnings per share (million) |
1,324 |
1,405 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
Earnings per share |
pence |
pence |
Basic earnings per share |
||
From continuing and discontinued operations |
(3.7) |
(75.5) |
From continuing operations |
(3.7) |
0.1 |
From discontinued operations |
– |
(75.6) |
Diluted earnings per share |
||
From continuing and discontinued operations |
(3.7) |
(75.5) |
From continuing operations |
(3.7) |
0.1 |
From discontinued operations |
– |
(75.6) |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
A djusted earnings from continued operations |
£m |
£m |
A djusted earnings for the basis of adjusted earnings per share |
350 |
263 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
pence |
pence |
|
A djusted basic earnings per share |
26.8 |
19.5 |
A djusted diluted earnings per share |
26.4 |
18.7 |
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 2023 |
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 (2) |
– |
– |
– |
– |
(1) |
(1) |
(2) |
Disposal of businesses (3) |
(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 dditions |
– |
– |
– |
– |
2 |
13 |
15 |
Reclassification from property, plant |
|||||||
and equipment (4) |
– |
– |
– |
– |
– |
2 |
2 |
Disposals |
– |
– |
– |
– |
– |
(10) |
(10) |
Disposal of businesses (3) |
– |
– |
– |
– |
(1) |
– |
(1) |
Exchange adjustments |
9 |
32 |
(4) |
(2) |
– |
(1) |
34 |
A t 31 December 2024 |
970 |
2,799 |
203 |
629 |
24 |
468 |
5,093 |
A ccumulated amortisation and impairment |
|||||||
A t 1 January 2023 |
– |
(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 (2) |
– |
– |
– |
– |
1 |
1 |
2 |
Disposal of businesses (3) |
– |
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) |
Charge for the year: |
|||||||
Adjusted operating profit |
– |
– |
– |
– |
(3) |
(38) |
(41) |
Adjusting items |
– |
(188) |
(10) |
(57) |
– |
– |
(255) |
Disposals |
– |
– |
– |
– |
– |
5 |
5 |
Disposal of businesses (3) |
– |
– |
– |
– |
1 |
– |
1 |
Exchange adjustments |
– |
(11) |
1 |
2 |
– |
1 |
(7) |
A t 31 December 2024 |
– |
(1,278) |
(68) |
(377) |
(21) |
(255) |
(1,999) |
Net book value |
|||||||
A t 31 December 2024 |
970 |
1,521 |
135 |
252 |
3 |
213 |
3,094 |
A t 31 December 2023 |
961 |
1,688 |
148 |
309 |
4 |
241 |
3,351 |
31 December | 31 December | |
2024 | 2023 | |
Goodwill | £m | £m |
Engines | 620 | 608 |
Structures | 350 | 353 |
Total | 970 | 961 |
31 December 2024 | |||
Pre-tax | Long-term | ||
Groups of CGUs – value in use | discount rates | growth rates | Years in forecast |
Engines | 10.25% | 3.3% | 5 |
Structures | 10.50% | 3.3% | 5 |
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 |
| Customer relationships and contracts | Brands, intellectual property and other | |||||||
Remaining | Remaining | |||||||
amortisation period | Net book value | amortisation period | Net book value | |||||
31 December | 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
years | years | £m | £m | years | years | £m | £m | |
Engines | 14 | 15 | 1,259 | 1,355 | 14 | 15 | 138 | 149 |
Structures | 4 | 5 | 262 | 333 | 14 | 15 | 249 | 308 |
Total | 1,521 | 1,688 | 387 | 457 | ||||
31 December | 31 December | |
2024 | 2023 | |
Investments, carried at fair value | £m | £m |
Shares | 69 | 114 |
£m | |
Property, plant and equipment | 32 |
Inventories | 56 |
Trade and other receivables | 5 |
A ssets classified as held for sale | 21 |
Total assets | 114 |
Trade and other payables | 22 |
Current and deferred tax | 13 |
Provisions | 20 |
Liabilities associated with assets held for sale | 10 |
Total liabilities | 65 |
Net assets | 49 |
Consideration, net of costs (1) | 25 |
Liabilities crystallised on disposal | (25) |
Cumulative translation difference recycled on disposal | 6 |
Loss on disposal of businesses | (43) |
Net cash inflow arising on disposal | |
Consideration received in cash and cash equivalents, net of costs (2) | 60 |
Less: cash and cash equivalents disposed (3) | (5) |
55 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Revenue | – | 1,582 |
Operating costs | – | (1,550) |
Operating profit | – | 32 |
Net finance costs | – | (7) |
Profit before tax | – | 25 |
Tax | – | (28) |
Loss after tax | – | (3) |
Loss on disposal of net assets of discontinued operations, net of recycled cumulative translation differences but before | ||
transaction costs | – | (978) |
Demerger transaction costs (1) | – | (39) |
Loss for the year from discontinued operatio ns attributable to owners of the parent | – | (1,020) |
Land and |
Plant and |
||
buildings |
equipment |
Total |
|
£m |
£m |
£m |
|
Cost |
|||
A t 1 January 2023 |
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 (1) |
(641) |
(2,102) |
(2,743) |
Transfer to held for sale (2) |
(8) |
(12) |
(20) |
Exchange adjustments |
(30) |
(100) |
(130) |
A t 31 December 2023 |
523 |
1,027 |
1,550 |
A dditions |
83 |
90 |
173 |
Right-of-use asset reassessments |
8 |
– |
8 |
Disposals |
(3) |
(35) |
(38) |
Disposal of businesses (1) |
(36) |
(54) |
(90) |
Exchange adjustments |
3 |
8 |
11 |
A t 31 December 2024 |
578 |
1,036 |
1,614 |
A ccumulated depreciation and impairment |
|||
A t 1 January 2023 |
(330) |
(1,368) |
(1,698) |
Charge for the year |
(38) |
(111) |
(149) |
Disposals |
2 |
34 |
36 |
Disposal of businesses (1) |
120 |
834 |
954 |
Transfer to held for sale (2) |
7 |
9 |
16 |
Impairments |
(1) |
– |
(1) |
Exchange adjustments |
10 |
59 |
69 |
A t 31 December 2023 |
(230) |
(543) |
(773) |
Charge for the year |
(33) |
(68) |
(101) |
Disposals |
3 |
31 |
34 |
Disposal of businesses (1) |
17 |
41 |
58 |
Reclassification to intangible assets (3) |
– |
(2) |
(2) |
Impairments (4) |
(3) |
– |
(3) |
Exchange adjustments |
(1) |
(5) |
(6) |
A t 31 December 2024 |
(247) |
(546) |
(793) |
Net book value |
|||
A t 31 December 2024 |
331 |
490 |
821 |
A t 31 December 2023 |
293 |
484 |
777 |
Land and | Plant and | ||
buildings | equipment | Total | |
Right-of-use asset | £m | £m | £m |
A t 1 January 2023 | 265 | 46 | 311 |
A dditions | 21 | 10 | 31 |
Right-of-use asset reassessments | 2 | – | 2 |
Depreciation | (23) | (8) | (31) |
Transfer to held for sale (1) | (1) | – | (1) |
Disposal of businesses (2) | (117) | (28) | (145) |
Impairments | (1) | – | (1) |
Exchange adjustments | (6) | (1) | (7) |
A t 31 December 2023 | 140 | 19 | 159 |
A dditions | 65 | 5 | 70 |
Right-of-use asset reassessments | 8 | – | 8 |
Depreciation | (20) | (5) | (25) |
Disposal of businesses (2) | (1) | – | (1) |
Impairments (3) | (3) | – | (3) |
Exchange adjustments | (1) | – | (1) |
A t 31 December 2024 | 188 | 19 | 207 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
A ggregated amounts relating to equity accounted investments: | ||
Share of current assets | 4 | 4 |
Share of non-current assets | 11 | 9 |
Share of current liabilities | (5) | (6) |
Share of non-current liabilities | (2) | – |
Interests in equity accounted investments | 8 | 7 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
Group share of equity accounted investments | £m | £m |
A t 1 January | 7 | 435 |
Share of results of equity accounted investments | (2) | 4 |
A dditions | 3 | – |
Disposals | – | (3) |
Disposal of businesses (1) | – | (417) |
Exchange adjustments | – | (12) |
A t 31 Decembe r | 8 | 7 |
Restated (1) | ||
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Raw materials | 249 | 235 |
Work in progress | 209 | 198 |
Finished goods | 70 | 80 |
528 | 513 |
Restated (1) |
||
31 December |
31 December |
|
2024 |
2023 |
|
Current |
£m |
£m |
Trade receivables |
407 |
430 |
A llowance for expected credit loss |
(7) |
(10) |
Other receivables |
255 |
162 |
Prepayments |
33 |
33 |
Contract assets |
261 |
200 |
949 |
815 |
Restated (1) |
||
31 December |
31 December |
|
2024 |
2023 |
|
Non-current |
£m |
£m |
Other receivables |
8 |
21 |
Contract assets |
1,193 |
838 |
1,201 |
859 |
Discontinued |
||||
Engines |
Structures |
operations |
Total |
|
£m |
£m |
£m |
£m |
|
A t 1 January 2023 |
4 |
3 |
13 |
20 |
Income Statement charge |
1 |
5 |
1 |
7 |
Utilised |
(2) |
(1) |
– |
(3) |
Disposal of businesses (1) |
– |
– |
(13) |
(13) |
Exchange adjustments |
– |
– |
(1) |
(1) |
A t 31 December 2023 |
3 |
7 |
– |
10 |
Income Statement charge/(credit) |
2 |
(3) |
– |
(1) |
Utilised |
(2) |
– |
– |
(2) |
Exchange adjustments |
– |
– |
– |
– |
A t 31 December 2024 |
3 |
4 |
– |
7 |
31 December |
31 December |
|
2024 |
2023 |
|
£m |
£m |
|
0 – 30 days |
– |
– |
31 – 60 days |
2 |
– |
60+ days |
5 |
10 |
7 |
10 |
31 December |
31 December |
|
2024 |
2023 |
|
£m |
£m |
|
0 – 30 days |
10 |
9 |
31 – 60 days |
– |
– |
60+ days |
– |
– |
10 |
9 |
Participation fees |
Unbilled receivables |
Unbilled work done |
Other |
Total |
|
£m |
£m |
£m |
£m |
£m |
|
A t 1 January 2023 (restated) (1) |
204 |
232 |
450 |
85 |
971 |
A dditions |
8 |
962 |
193 |
– |
1,163 |
Utilised |
(17) |
(983) |
(20) |
(12) |
(1,032) |
Disposal of businesses (2) |
(9) |
– |
– |
(10) |
(19) |
Transfer to held for sale (3) |
– |
(1) |
– |
– |
(1) |
Exchange adjustments |
(10) |
(4) |
(28) |
(2) |
(44) |
A t 31 December 2023 (restated) (1) |
176 |
206 |
595 |
61 |
1,038 |
A dditions |
8 |
1,016 |
298 |
5 |
1,327 |
Utilised |
(11) |
(935) |
(24) |
(1) |
(971) |
Settlements (4) |
– |
– |
35 |
– |
35 |
Exchange adjustments |
3 |
4 |
18 |
– |
25 |
A t 31 December 2024 |
176 |
291 |
922 |
65 |
1,454 |
31 December |
31 December |
|
2024 |
2023 |
|
£m |
£m |
|
Cash and cash equivalents |
88 |
58 |
Restated (1) |
||
31 December |
31 December |
|
2024 |
2023 |
|
Current |
£m |
£m |
Trade payables |
580 |
501 |
Other payables |
81 |
110 |
Customer advances and contract liabilities |
509 |
353 |
Other taxes and social security |
51 |
56 |
Government refundable advances |
6 |
5 |
Funded development costs |
80 |
64 |
A ccruals |
190 |
183 |
Deferred government grants |
13 |
14 |
1,510 |
1,286 |
Restated (1) | ||
31 December | 31 December | |
2024 | 2023 | |
Non-current | £m | £m |
Other payables | 51 | – |
Customer advances and contract liabilities | 316 | 293 |
Other taxes and social security | 2 | 1 |
Government refundable advances | 45 | 44 |
Funded development costs | 17 | 49 |
A ccruals | 18 | 16 |
Deferred government grants | 20 | 23 |
469 | 426 |
Restated (1) | ||
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Customer cash advances | 211 | 132 |
Material rights given | 23 | 30 |
RRSP related obligations | 591 | 484 |
825 | 646 |
Current | Non-current | Total | ||||
31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | |
Floating rate obligations | ||||||
Bank borrowings – US dollar loan | – | – | 1,131 | 467 | 1,131 | 467 |
Bank borrowings – Sterling loan | – | – | 16 | 1 | 16 | 1 |
Bank borrowings – Euro loan | – | – | 261 | 106 | 261 | 106 |
Other loans | – | 53 | – | – | – | 53 |
Bank overdrafts | 8 | 1 | – | – | 8 | 1 |
Fixed rate obligations | ||||||
2032 bond | – | – | – | 10 | – | 10 |
8 | 54 | 1,408 | 584 | 1,416 | 638 | |
Unamortised finance costs | – | – | (7) | (8) | (7) | (8) |
Total interest-bearing loans and borrowings | 8 | 54 | 1,401 | 576 | 1,409 | 630 |
31 December 2024 | 31 December 2023 | |||
Margin | Range | Margin | Range | |
Facility: | ||||
Term loan | 1.40% | 1.0% – 2.3% | 1.30% | 0.9% – 2.2% |
Revolving credit facilities | 1.40% – 1.55% | 1.0% – 2.4% | 1.30% – 1.55% | 0.9% – 2.4% |
Interest-bearing | Interest rate | |||
loans and | derivative financial | Other financial | Total financial | |
borrowings | liabilities | liabilities | liabilities | |
£m | £m | £m | £m | |
Within one year | 82 | 1 | 857 | 940 |
In one to two years | 1,432 | 1 | 44 | 1,477 |
In two to five years | – | – | 12 | 12 |
A fte r five years | – | – | 76 | 76 |
Effect of financing rates | (105) | – | (18) | (123) |
31 December 2024 | 1,409 | 2 | 971 | 2,382 |
Within one year | 88 | – | 799 | 887 |
In one to two years | 45 | – | 21 | 66 |
In two to five years | 565 | – | 7 | 572 |
A fte r five years | 11 | – | 32 | 43 |
Effect of financing rates | (79) | – | – | (79) |
31 December 2023 | 630 | – | 859 | 1,489 |
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 2024 | 58 | 23 | 54 | 27 | 59 | 65 | 286 |
Utilised | (23) | – | (10) | (4) | (118) | (11) | (166) |
Charge to operating profit (1) | 12 | 3 | 18 | 3 | 86 | 8 | 130 |
Release to operating profit (2) | – | (1) | (10) | (1) | (1) | (1) | (14) |
Disposal of businesses (3) | (18) | – | (2) | – | – | – | (20) |
Transfers (4) | – | – | – | – | – | (31) | (31) |
Exchange adjustments | (1) | – | – | (1) | 1 | – | (1) |
A t 31 December 2024 | 28 | 25 | 50 | 24 | 27 | 30 | 184 |
Current | 15 | 9 | 25 | 11 | 25 | 23 | 108 |
Non-current | 13 | 16 | 25 | 13 | 2 | 7 | 76 |
28 | 25 | 50 | 24 | 27 | 30 | 184 |
Deferred tax assets |
Deferred tax liabilities |
||||
Deferred tax in |
|||||
relation to revenue |
|||||
Tax losses and other |
recognition and |
Deferred tax on |
Total deferred |
Total net |
|
assets |
other liabilities (1) |
intangible assets |
tax liabilities |
deferred tax |
|
£m |
£m |
£m |
£m |
£m |
|
A t 1 January 2023 |
373 |
(150) |
(469) |
(619) |
(246) |
Income Statement credit/(charge) |
55 |
(85) |
73 |
(12) |
43 |
Credit to equity (2) |
43 |
– |
– |
– |
43 |
Disposal of businesses (3) |
(189) |
31 |
347 |
378 |
189 |
Transfer to held for sale (4) |
(1) |
– |
– |
– |
(1) |
Exchange adjustments |
(18) |
10 |
25 |
35 |
17 |
Movement in set off of assets and liabilities (5) |
264 |
(18) |
(246) |
(264) |
– |
A t 31 December 2023 |
527 |
(212) |
(270) |
(482) |
45 |
Income Statement credit/(charge) |
95 |
(82) |
59 |
(23) |
72 |
Credit to equity (2) |
9 |
– |
– |
– |
9 |
Disposal of businesses (3) |
21 |
– |
– |
– |
21 |
Exchange adjustments |
(3) |
(7) |
(3) |
(10) |
(13) |
Movement in set off of assets and liabilities (5) |
2 |
39 |
(41) |
(2) |
– |
A t 31 December 2024 |
651 |
(262) |
(255) |
(517) |
134 |
Number of options |
|
Outstanding at 1 January 2024 |
– |
Granted during the year |
798,965 |
Forfeited during the year |
– |
Exercised during the year |
– |
Outstanding at 31 December 2024 |
798,965 |
Rate of increase |
Price inflation |
||
of pensions in payment |
Discount rate |
(RPI/CPI) |
|
% per annum |
% |
% |
|
31 December 2024 |
|||
GKN Group Pension Schemes (Numbers 1 and 4) |
2.7 |
5.5 |
3.0/2.6 |
GKN US plans |
n/a |
5.5 |
n/a |
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 |
GKN Group | GKN US | |
Pension Schemes | Consolidated | |
(Numbers 1 and 4) | Pension Plan | |
years | years | |
Male today | 21.5 | 19.7 |
Female today | 23.7 | 21.7 |
Male in 20 years’ time | 22.7 | 21.2 |
Female in 20 years’ time | 25.1 | 23.1 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Present value of funded defined benefit obligations | (1,022) | (1,193) |
Fair value of plan assets | 986 | 1,118 |
Funded status | (36) | (75) |
Present value of unfunded defined benefit obligations | (23) | (24) |
Net liabilities | (59) | (99) |
UK | US | Other | ||
Plans (1) | Plans | Plans | Total | |
£m | £m | £m | £m | |
Plan assets | 955 | 31 | – | 986 |
Plan liabilities | (983) | (54) | (8) | (1,045) |
Net liabilities | (28) | (23) | (8) | (59) |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Government bonds | 276 | 363 |
Corporate bonds | 59 | 60 |
Property | 5 | 9 |
Insurance contracts | 378 | 439 |
Multi-strategy/Diversified growth funds | 202 | 130 |
Private equity | 13 | 24 |
Other (1) | 53 | 93 |
Total | 986 | 1,118 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
A t 1 January | 1,217 | 2,429 |
Current service cost | – | 2 |
Interest cost on obligations | 53 | 71 |
Remeasurement gains – demographic | (12) | – |
Remeasurement (gains)/losses – financial | (132) | 3 |
Remeasurement losses – experience | 2 | 23 |
Benefits paid out of plan assets | (70) | (79) |
Benefits paid out of Group assets for unfunded plans | (3) | (7) |
Settlements | (12) | – |
Disposal of businesses (1) | – | (1,214) |
Exchange adjustments | 2 | (11) |
A t 31 December | 1,045 | 1,217 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
A t 1 January | 1,118 | 1,941 |
Interest income on plan assets | 49 | 66 |
Return on plan assets, excluding interest income | (115) | (93) |
Contributions | 17 | 65 |
Benefits paid out of plan assets | (70) | (79) |
Plan administrative costs | (2) | (4) |
Settlements | (13) | – |
Disposal of businesses (1) | – | (775) |
Exchange adjustments | 2 | (3) |
A t 31 December | 986 | 1,118 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
Continuing operations | £m | £m |
Included within operating (loss)/profit: | ||
– plan administrative costs | 2 | 4 |
– settlement loss | 1 | – |
Included within net finance costs: | ||
– interest cost on defined benefit obligations | 53 | 56 |
– interest income on plan assets | (49) | (55) |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
Discontinued operations |
£m |
£m |
Included within operating profit: |
||
– current service cost |
– |
2 |
Included within net finance costs: |
||
– interest cost on defined benefit obligations |
– |
15 |
– interest income on plan assets |
– |
(11) |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
£m |
£m |
|
Return on plan assets, excluding interest income |
(115) |
(93) |
Remeasurement gains arising from changes in demographic assumptions |
12 |
– |
Remeasurement gains/(losses) arising from changes in financial assumptions |
132 |
(3) |
Remeasurement losses arising from experience adjustments |
(2) |
(23) |
Net remeasurement gain/(loss) on retirement benefit obligations |
27 |
(119) |
Decrease/(increase) |
Increase/(decrease) |
||
to plan liabilities |
to profit before tax |
||
Change in assumption |
£m |
£m |
|
Discount rate |
Increase by 0.5 ppts |
58 |
(2) |
Decrease by 0.5 ppts |
(63) |
2 |
|
Inflation assumption (1) |
Increase by 0.5 ppts |
(34) |
n/a |
Decrease by 0.5 ppts |
37 |
n/a |
|
A ssumed life expectancy at age 65 (rate of mortality) |
Increase by 1 year |
(38) |
n/a |
Decrease by 1 year |
39 |
n/a |
Engines |
Structures |
Corporate |
Total |
|
£m |
£m |
£m |
£m |
|
31 December 2024 |
||||
Financial assets |
||||
Classified as amortised cost: |
||||
Cash and cash equivalents |
– |
– |
88 |
88 |
Net trade receivables |
205 |
195 |
– |
400 |
Classified as fair value: |
||||
Investments |
59 |
– |
10 |
69 |
Derivative financial assets |
||||
Foreign currency forward contracts |
– |
– |
8 |
8 |
Interest rate derivatives |
– |
– |
8 |
8 |
Embedded derivatives (1) |
– |
6 |
– |
6 |
Financial liabilities |
||||
Classified as amortised cost: |
||||
Interest-bearing loans and borrowings |
– |
– |
(1,409) |
(1,409) |
Government refundable advances |
(48) |
(3) |
– |
(51) |
Lease obligations |
(79) |
(150) |
(8) |
(237) |
Other financial liabilities |
(380) |
(477) |
(63) |
(920) |
Classified as fair value: |
||||
Derivative financial liabilities |
||||
Foreign currency forward contracts |
– |
– |
(182) |
(182) |
Interest rate derivatives |
– |
– |
(2) |
(2) |
Embedded derivatives (1) |
– |
(3) |
– |
(3) |
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) |
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 2024 |
£m |
£m |
£m |
£m |
£m |
Cash and cash equivalents |
88 |
– |
88 |
(35) |
53 |
Derivative financial assets |
22 |
– |
22 |
(16) |
6 |
Financial assets subject to master |
|||||
netting arrangements |
110 |
– |
110 |
(51) |
59 |
Interest-bearing loans and borrowings |
(1,409) |
– |
(1,409) |
(133) |
(1,542) |
Derivative financial liabilities |
(187) |
– |
(187) |
184 |
(3) |
Financial liabilities subject to master |
|||||
netting arrangements |
(1,596) |
– |
(1,596) |
51 |
(1,545) |
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 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) |
31 December |
31 December |
|
2024 |
2023 |
|
£m |
£m |
|
Local borrowing currency: |
||
US dollar |
1,131 |
467 |
Euro |
261 |
106 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
£m |
£m |
|
Sterling |
– |
– |
US dollar |
(3) |
(1) |
Euro |
– |
(1) |
0–1 year |
1–2 years |
2–5 years |
5+ years |
Total |
|
£m |
£m |
£m |
£m |
£m |
|
Y ea r ended 31 December 2024 |
|||||
Foreign exchange forward contracts |
912 |
618 |
1,287 |
138 |
2,955 |
Y ear ended 31 December 2023 |
|||||
Foreign exchange forward contracts |
549 |
370 |
464 |
58 |
1,441 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
Impact on operating profit |
£m |
£m |
US dollar |
(20) |
2 |
Euro |
2 |
(5) |
31 December |
31 December |
|
2024 |
2023 |
|
Impact on Group equity |
£m |
£m |
US dollar |
(5) |
– |
Euro |
(2) |
(1) |
Average fixed rate |
Notional principal |
Fair value of net assets |
||||
31 December |
31 December |
31 December |
31 December |
31 December |
31 December |
|
2024 |
2023 |
2024 |
2023 |
2024 |
2023 |
|
Hedging instruments |
% |
% |
£m |
£m |
£m |
£m |
Pay fixed, receive floating interest rate derivatives |
||||||
Within one year |
3.51% |
3.49% |
1,062 |
414 |
– |
– |
In one to two years |
3.55% |
3.49% |
820 |
414 |
2 |
– |
In two to five years |
3.51% |
3.49% |
438 |
414 |
4 |
3 |
Total |
6 |
3 |
||||
31 December |
31 December |
|
2024 |
2023 |
|
£m |
£m |
|
Non-current assets |
12 |
46 |
Current assets |
10 |
13 |
Current liabilities |
(72) |
(42) |
Non-current liabilities |
(115) |
(64) |
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 |
|
2024 |
2023 |
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Hedged items |
||||||
Floating rate borrowings – interest risk |
(3) |
(2) |
(5) |
(2) |
– |
– |
31 December |
31 December |
|
2024 |
2023 |
|
Share capital |
£m |
£m |
A llotted, called-up and fully paid |
||
1,351,475,321 (31 December 2023: 1,351,475,321) Ordinary Shares of 0.1 pence (31 December 2023: 160/7 pence) each |
1 |
309 |
1 |
309 |
Translation |
|||
Cash flow hedge |
Foreign currency |
and hedging |
|
reserve |
translation reserve |
reserve |
|
£m |
£m |
£m |
|
A t 1 January 2023 |
– |
638 |
638 |
Movements within other comprehensive expense: |
|||
Retranslation of net assets |
– |
(250) |
(250) |
A ssociated deferred ta x |
– |
(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 |
Movements within other comprehensive income: |
|||
Retranslation of net assets |
– |
31 |
31 |
A ssociated deferred ta x |
– |
– |
– |
Foreign exchange differences on borrowings hedging net assets |
– |
(14) |
(14) |
A ssociated deferred tax |
– |
– |
– |
Change in fair value of derivatives designated in cash flow hedges |
3 |
– |
3 |
A ssociated deferred tax |
(1) |
– |
(1) |
A mounts reclassified to the Income Statement |
– |
(6) |
(6) |
A t 31 December 2024 |
3 |
283 |
286 |
Restated (1) |
|||
Year ended |
Year ended |
||
31 December |
31 December |
||
2024 |
2023 |
||
Notes |
£m |
£m |
|
Reconciliation of operating (loss)/profit to net cash used in operating activities generated |
|||
by continuing operations |
|||
Operating (loss)/profit |
(4) |
57 |
|
A djusting items |
6 |
544 |
333 |
A djusted operating profit |
6 |
540 |
390 |
A djustments for: |
|||
Depreciation of property, plant and equipment |
101 |
100 |
|
A mortisation of computer software and development costs |
41 |
42 |
|
Restructuring costs paid and movements in provisions |
(135) |
(160) |
|
Defined benefit pension contributions paid (2) |
(20) |
(67) |
|
Change in inventories |
(71) |
(10) |
|
Change in receivables (3) |
(449) |
(123) |
|
Change in payables |
191 |
(13) |
|
Tax paid |
(10) |
(17) |
|
Interest paid on loans and borrowings (4) |
(84) |
(79) |
|
Interest paid on lease obligations |
(6) |
(5) |
|
A cquisition and disposal costs |
(1) |
(65) |
|
Divisional management incentive scheme related payments |
(20) |
– |
|
Melrose equity-settled compensation scheme related payments |
(198) |
– |
|
Net cash used in operating activities |
(121) |
(7) |
31 December |
31 December |
|
2024 |
2023 |
|
Reconciliation of cash and cash equivalents, net of bank overdrafts |
£m |
£m |
Cash and cash equivalents per Balance Sheet |
88 |
58 |
Bank overdrafts included within current interest-bearing loans and borrowings (note 20) |
(8) |
(1) |
Cash and cash equivalents, net of bank overdrafts per Statement of Cash Flows |
80 |
57 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
Cash flow from discontinued operations |
£m |
£m |
Net cash from discontinued operations |
– |
54 |
Defined benefit pension contributions paid |
– |
(5) |
Tax paid |
– |
(8) |
Interest paid on lease obligations |
– |
(3) |
Interest paid on loans and borrowings |
– |
(2) |
Net cash from operating activities from discontinued operations |
– |
36 |
Purchase of property, plant and equipment |
– |
(62) |
Purchase of computer software and capitalised development costs |
– |
(5) |
Net cash used in investing activities from discontinued operations |
– |
(67) |
Repayment of principal under lease obligations |
– |
(6) |
Net cash used in financing activitie s from discontinued operations |
– |
(6) |
31 December |
31 December |
|
2024 |
2023 |
|
£m |
£m |
|
Interest-bearing loans and borrowings – due within one year |
(8) |
(54) |
Interest-bearing loans and borrowings – due after one year |
(1,401) |
(576) |
External debt |
(1,409) |
(630) |
Less: |
||
Cash and cash equivalents |
88 |
58 |
Net debt |
(1,321) |
(572) |
At |
At |
|||||
1 January |
Acquisitions |
Other non-cash |
Effect of foreign |
31 December |
||
2024 |
Cash flow |
and disposals |
movements |
exchange |
2024 |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
External debt (excluding bank overdrafts) |
(629) |
(757) |
– |
(1) |
(14) |
(1,401) |
Cash and cash equivalents, net of bank overdrafts |
57 |
(21) |
51 |
– |
(7) |
80 |
Net debt |
(572) |
(778) |
51 |
(1) |
(21) |
(1,321) |
31 December |
31 December |
|
2024 |
2023 |
|
Minimum lease payments |
£m |
£m |
A mounts payable: |
||
Within one year |
39 |
45 |
A fte r one year but within five years |
120 |
102 |
Over five years |
146 |
75 |
Less: future fi nance charges |
(68) |
(30) |
Present value of lease obligations |
237 |
192 |
A nalysed as: |
||
A mount due for settlement within one year |
33 |
40 |
A mount due for settlement after one year |
204 |
152 |
Present value of lease obligations |
237 |
192 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
£m |
£m |
|
A t 1 January |
192 |
366 |
A dditions |
70 |
31 |
Interest charge |
6 |
8 |
Reassessment of lease obligation |
8 |
2 |
Payment of principal |
(32) |
(38) |
Payment of interest |
(6) |
(8) |
Disposal of businesses (1) |
– |
(158) |
Transfer to held for sale (2) |
– |
(1) |
Exchange adjustments |
(1) |
(10) |
A t 31 December |
237 |
192 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2024 |
2023 |
|
£m |
£m |
|
Short-term employee benefits |
5 |
5 |
Share-based payments |
1 |
5 |
Termination benefits |
2 |
– |
8 |
10 |
31 December |
31 December |
||
2024 |
2023 |
||
Notes |
£m |
£m |
|
Fixed assets |
|||
Investments |
3 |
10,602 |
10,608 |
Debtors: |
|||
Amounts falling due after one year |
4 |
569 |
549 |
Creditors: |
|||
Amounts falling due within one year |
5 |
(5,840) |
(4,893) |
Net current liabilities |
(5,271) |
(4,344) |
|
Total assets less current liabilities |
5,331 |
6,264 |
|
Provisions |
6 |
(4) |
(22) |
Net assets |
5,327 |
6,242 |
|
Capital and reserves |
|||
Issued share capital |
7 |
1 |
309 |
Share premium account |
1,000 |
3,271 |
|
Merger reserve |
109 |
109 |
|
Capital redemption reserve |
– |
753 |
|
Retained earnings |
4,217 |
1,800 |
|
Shareholders’ funds |
5,327 |
6,242 |
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 2023 |
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 |
– |
– |
– |
– |
(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 |
Loss for the year (note 2) |
– |
– |
– |
– |
(246) |
(246) |
Other comprehensive expense |
– |
– |
– |
– |
(6) |
(6) |
Total comprehensive expense |
– |
– |
– |
– |
(252) |
(252) |
Capital reduction (1) |
(308) |
(2,271) |
– |
(753) |
3,332 |
– |
Purchase of own shares (1) |
– |
– |
– |
– |
(449) |
(449) |
Dividends paid |
– |
– |
– |
– |
(72) |
(72) |
Equity-settled incentive scheme related (1) |
– |
– |
– |
– |
(157) |
(157) |
Equity-settled share-based payments |
– |
– |
– |
– |
1 |
1 |
Deferred tax on equity-settled share-based payments |
– |
– |
– |
– |
14 |
14 |
A t 31 December 2024 |
1 |
1,000 |
109 |
– |
4,217 |
5,327 |