2025 | 2024 | ||||||
| Adjusting | Adjusting | ||||||
| items | items | ||||||
| Adjusted | (Note 3) | Statutory | Adjusted | (Note 3) | Statutory | ||
| Notes | £m | £m | £m | £m | £m | £m | |
Revenue | 4 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Net operating costs | 5 | ( | ( | ( | ( | ( | ( |
Operating profit | ( | ( | |||||
Financial income | 8 | ||||||
Financial expense | 8 | ( | ( | ( | ( | ||
Gains/(losses) on instruments measured at fair value throughprofit or loss | ( | ( | |||||
Net financial expense relating to defined benefitpension schemes | 14 | ( | ( | ( | ( | ||
Net financial (expense)/income | ( | ( | ( | ( | ( | ||
Profit before tax | ( | ( | |||||
Taxation | 9 | ( | ( | ( | ( | ||
Profit after tax | ( | ( | |||||
| Earnings per share | |||||||
Basic – from profit for the year | 7 | ||||||
Diluted – from profit for the year | 7 |
2024 | Re-presented* | |||||
| 2025 | (Note 1) | |||||
Notes | £m | £m | £m | £m | ||
Profit for the year | ||||||
| Items that will not subsequently be reclassified to profit and loss | ||||||
Remeasurement gain/(loss) on defined benefit pension plans | 14 | ( | ||||
Related taxation (charge)/credit on items that will not subsequently be reclassified to profit and loss | 9 | ( | ||||
Effect of taxation rate change on previously recognised items | ( | |||||
( | ||||||
| Items that may be reclassified to profit and loss | ||||||
(Loss)/gain arising on hedging instruments designated in hedges of the net assets in foreign operations* | 17 | ( | ||||
Loss on exchange differences on translation of foreign operations* | ( | ( | ||||
Exchange differences reclassified to income statement ondisposal ofoperations | ( | |||||
Related tax charge on items that may subsequently be reclassified toprofit and loss | 9 | ( | ( | |||
( | ( | |||||
Other comprehensive loss for the year, net of taxation | ( | ( | ||||
Total comprehensive income for the year, net of taxation | ||||||
| Attributable to: | ||||||
Equity holders of the parent |
| Share | Capital | ||||||
| Share | premium | redemption | Translation | Retained | |||
| capital | account | reserve | reserve | earnings | Total | ||
| Notes | £m | £m | £m | £m | £m | £m | |
As at 1 January 2024 | |||||||
Profit for the year | |||||||
Other comprehensive expense excluding related taxation effect | ( | ( | ( | ||||
Related taxation effect | 9 | ( | ( | ||||
Total comprehensive (expense)/income | ( | ||||||
Issue of share capital | 22 | ||||||
Dividends paid | 10 | ( | ( | ||||
Share-based payments (net of tax) | 6 | ||||||
Cancellation of Treasury shares | ( | ||||||
Proceeds from employee share scheme trust | |||||||
Share buyback programme | ( | ( | |||||
As at 31 December 2024 | ( | ||||||
| Changes in equity in 2025 | |||||||
Profit for the year | |||||||
Other comprehensive (expense)/income excluding related taxation effect | ( | ( | |||||
Related taxation effect | 9 | ( | ( | ( | |||
Total comprehensive (expense)/income | ( | ||||||
Issue of share capital | 22 | ||||||
Dividends paid | 10 | ( | ( | ||||
Share-based payments (net of tax) | 6 | ||||||
Cancellation of Treasury shares | ( | ||||||
Share buyback programme | ( | ( | |||||
As at | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Assets | |||
Goodwill | 11 | ||
Other intangible assets | 11 | ||
Property, plant and equipment | 12 | ||
Right-of-use assets | 13 | ||
Employee benefit assets | 14 | ||
Deferred tax assets | 9 | ||
Other receivables | |||
Total non-current assets | |||
Inventories | 15 | ||
Trade and other receivables | 16 | ||
Derivative financial assets | 17 | ||
Current tax | |||
Investments | 17 | ||
Cash and cash equivalents | 19 | ||
Assets classified as held for sale | 27 | ||
Total current assets | |||
Total assets |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Liabilities | |||
Trade and other payables | 21 | ( | ( |
Bank overdraft | 19 | ( | ( |
Interest-bearing loans and borrowings | 19 | ( | ( |
Lease liabilities | 13 | ( | ( |
Provisions | 20 | ( | ( |
Current tax | ( | ( | |
Derivative financial liabilities | 17 | ( | ( |
( | ( | ||
Liabilities directly associated with assets classified as held for sale | 27 | ( | |
Total current liabilities | ( | ( | |
Interest-bearing loans and borrowings | 19 | ( | ( |
Lease liabilities | 13 | ( | ( |
Employee benefit obligations | 14 | ( | ( |
Provisions | 20 | ( | ( |
Deferred tax liabilities | 9 | ( | ( |
Other payables | 21 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
Share capital | 22 | ||
Share premium | |||
Other reserves | |||
Retained earnings | |||
Total equity |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Cash flows from operating activities | |||
Operating profit for the year | |||
| Adjustments for: | |||
Depreciation and amortisation | 11, 12, 13 | ||
Impairment of property, plant and equipment and intangibleassets | 11, 12, 13 | ||
Profit on disposal of subsidiaries | 24 | ( | |
(Profit)/loss on sale of property, plant and equipment | 12 | ( | |
Equity-settled share-based payment expense | 6 | ||
Decrease/(increase) in inventories | 15 | ( | |
Decrease in trade and other receivables | 16 | ( | ( |
(Decrease)/increase in trade and other payables | 21 | ( | |
(Decrease)/increase in provisions | 20 | ( | |
Increase in employee benefits | 14 | ||
Additional pension scheme funding | 14 | ( | |
Settlement of transactional derivatives | 17 | ||
Cash generated from operations | |||
Income taxes paid | 9 | ( | ( |
Cash generated from operations after tax | |||
| Cash flows from investing activities | |||
Interest received | 8 | ||
UK pension loan* | ( | ||
Proceeds from sale of property, plant and equipment | 12 | ||
Settlement of effective net investment hedge derivatives | 17 | ( | |
Acquisitions of subsidiaries net of cash | 23 | ( | |
Acquisition of property, plant and equipment and non-acquired intangibles | 11, 12 | ( | ( |
Purchase of investments | 26 | ( | ( |
Proceeds from disposal of subsidiaries net of cash | 24 | ||
Net cash from investing activities | ( | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Cash flows from financing activities | |||
Interest paid | 8 | ( | ( |
Adjustments for employee share scheme trust | 22 | ||
| Proceeds from the issue of share capital for employee | |||
shareschemes | 22 | ||
Share buyback | ( | ( | |
Drawdown of borrowings | 19 | ||
Repayment of borrowings | 19 | ( | ( |
Principal elements of lease payments | 13 | ( | ( |
Dividends paid to equity shareholders | 10 | ( | ( |
Net cash from financing activities | ( | ( | |
Net increase in cash and cash equivalents | 19 | ||
Cash and cash equivalents at the start of the year | 19 | ||
Effect of exchange rate fluctuations | ( | ||
Cash and cash equivalents at the end of the year | |||
| Reconciliation of cash and cash equivalents | |||
Cash and cash equivalents | |||
Bank overdraft | ( | ( | |
Cash and cash equivalents at the end of the year |
APM | Definition | Reconciliation to statutory measure |
Adjusted profit before tax | Adjusted profit before tax is statutory profit before tax before adjusting items as shown on the consolidated | See consolidated income statement |
| income statement | on page 140 | |
Adjusted net interest cost | Adjusted net interest cost is statutory net interest costs before adjusting items as shown on the consolidated | See consolidated income statement |
| income statement | on page 140 | |
Adjusted earnings per share | Adjusted earnings per share is defined within the table in Note 7 | See Note 7 |
Adjusted effective tax rate | The adjusted effective tax rate is the tax impact on adjusted profit before tax divided by adjusted profit before tax | See Note 9 |
Adjusted EBITDA | This measure reflects adjusted profit after tax before interest, tax, depreciation, amortisation and impairment | See Note 19 |
Adjusted operating profit | Adjusted operating profit is statutory operating profit before adjusting items as shown on the consolidated | See consolidated income statement on |
| income statement | page 140 and segmental reporting | |
Adjusted operating margin | Adjusted operating margin is adjusted operating profit divided by revenue | in Note 4 |
Adjusted net financing costs | Adjusted net financing costs is interest received and interest paid, including the impact on interest costs on | |
| leases, before gains and losses on instruments measured at fair value through profit or loss (other economic | ||
| hedges) and net financial income and expense relating to defined benefit pension schemes | ||
| Organic revenue growth | These two measures remove the impact of adjusting items, acquisitions, disposals and movements in exchange | |
| rates and are reconciled in Note 4 | ||
| Organic adjusted | ||
| operating profit | ||
Adjusted operating cash flow | This measure reflects cash generated from operations as shown in the statement of cash flows less cash spent | See Note 19 |
| acquiring property, plant and equipment, non‑acquired intangible assets and investments; plus cash received | ||
| from the sale of property, plant and equipment, the sale of investments less the repayment of principal amounts | ||
| of lease payments excluding the cash impact of adjusting items |
Net debt | Net debt is defined as the cash and cash equivalents, overdrafts, interest‑bearing loans and borrowings and | See Note 19 |
| lease liabilities | ||
Net debt: adjusted EBITDA | Net debt divided by adjusted EBITDA as defined above | |
Free cash flow before corporate activity | This measure is a sub‑total in the reconciliation of adjusted EBITDA to net debt and is presented to assist the | See Note 19 |
| reader to understand the nature of the current year’s cash flows, excluding dividends, share buybacks and the | ||
| purchase and issuance of own shares | ||
Return on invested capital (ROIC) | This measure takes adjusted operating profit after tax divided by average capital invested. Capital invested | |
| is defined as net assets adjusted to remove net debt, restructuring provisions, derivative assets and liabilities, | ||
| defined benefit pension position (netof deferred tax) and to reverse historical impairments of goodwill and | ||
| amortisation of acquired intangible assets | ||
Cash conversion | Cash conversion is the adjusted operating cash flow as a percentage of the adjusted operating profit |
| 2025 | 2024 | ||
| Key | £m | £m | |
| Recognised in arriving at operating profit | |||
Reversal of net economic hedge contract gains | (a) | (6.9) | (2.0) |
Restructuring costs | (b) | (54.7) | |
Acquired intangible amortisation and other acquisition costs | (c) | (26.5) | (28.9) |
Costs associated with the sale of the Truflo Marine business | (d) | (1.8) | |
Gain on disposal of subsidiary | (e) | 6.3 | |
Gain on disposal of property | (f) | 24.6 | |
Response to cyber incident | (g) | (27.1) | |
Total recognised in arriving at operating profit | (37.7) | (79.3) | |
| Recognised in net financial expense | |||
Gains/(losses) on instruments measured at fair value through profit or loss | (a) | 13.8 | (9.1) |
Total recognised in net financial expense | 13.8 | (9.1) | |
Recognised in profit before tax | (23.9) | (88.4) | |
| Recognised in taxation | |||
Tax impact of adjusting items above | (h) | 0.3 | 23.3 |
Tax credit/(charge) in connection with transfer of businesses | (h) | 3.5 | (5.0) |
Change in uncertain tax positions | (h) | 1.6 | |
3.8 | 19.9 | ||
Recognised in profit after tax | (20.1) | (68.5) |
| Life | ||||||
| Automation | Technology | Total | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 1,504 | 1,414 | 800 | 796 | 2,304 | 2,210 |
Adjusted operating profit | 314.3 | 289.2 | 145.8 | 146.3 | 460.1 | 435.5 |
Adjusted operating profit margin (%) | 20.9% | 20.5% | 18.2% | 18.4% | 20.0% | 19.7% |
| Reconciliation to statutory operating profit: | ||||||
Reversal of net economic hedge contract gains | (6.8) | (0.2) | (0.1) | (1.8) | (6.9) | (2.0) |
Restructuring costs | (35.5) | (19.2) | (54.7) | |||
Acquired intangible amortisation and other acquisition items | (11.7) | (13.0) | (14.8) | (15.9) | (26.5) | (28.9) |
Costs associated with the sale of the Truflo Marine business | (1.8) | (1.8) | ||||
Gain on disposal of property | 24.6 | 24.6 | ||||
Gain on disposal of subsidiary | 6.3 | 6.3 | ||||
Cyber incident costs | (17.7) | (9.4) | (27.1) | |||
Statutory operating profit | 300.9 | 240.5 | 121.5 | 115.7 | 422.4 | 356.2 |
Statutory operating margin (%) | 20.0% | 17.0% | 15.2% | 14.5% | 18.3% | 16.1% |
Net financial expense | (3.9) | (25.8) | ||||
Statutory profit before tax | 418.5 | 330.4 |
Year ended 31 December 2024 | Year ended 31 December 2025 | ||||||||
| Adjusted | Organic | ||||||||
| As | As | growth | growth | ||||||
| Revenue | adjusted | Disposals | Exchange | Organic | adjusted | Acquisitions | Organic | (%) | (%) |
Automation | 1,414 | (17) | 1,397 | 1,504 | (2) | 1,502 | 6% | 8% | |
Life Technology | 796 | (2) | – | 794 | 800 | 800 | 0% | 1% | |
Total | 2,210 | (2) | (17) | 2,191 | 2,304 | (2) | 2,302 | 4% | 5% |
| Adjusted operating profit | |||||||||
Automation | 289.2 | (6.0) | 283.2 | 314.3 | 1.4 | 315.7 | 9% | 11% | |
Life Technology | 146.3 | (0.6) | 0.4 | 146.1 | 145.8 | 145.8 | 0% | 0% | |
Total | 435.5 | (0.6) | (5.6) | 429.3 | 460.1 | 1.4 | 461.5 | 6% | 8% |
Adjusted operating profit margin (%) | 19.7% | 19.6% | 20.0% | 20.0% |
Assets | Liabilities | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Automation | 1,357.6 | 1,392.2 | 411.6 | 468.9 |
Life Technology | 861.2 | 898.2 | 154.8 | 155.3 |
Total segmental assets/liabilities (including lease liabilities) | 2,218.8 | 2,290.4 | 566.4 | 624.2 |
Corporate items | 31.4 | 20.3 | 32.6 | 30.8 |
Asset Held for Sale | 63.0 | 44.1 | ||
Employee benefits | 7.1 | 1.1 | 44.4 | 48.5 |
Investments | 2.5 | 2.2 | – | – |
Net debt items (excluding lease liabilities) | 112.4 | 147.8 | 565.6 | 606.4 |
Net taxation | 44.9 | 28.7 | 117.9 | 95.5 |
Total assets and liabilities in Group balance sheet | 2,480.1 | 2,490.5 | 1,371.0 | 1,405.4 |
| Adjusting | ||||||||
restructuring costs | Capital expenditure | Amortisation * | Depreciation ** | |||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Automation | 35.5 | 53.6 | 48.4 | 20.0 | 21.1 | 36.4 | 43.3 | |
Life Technology | 19.2 | 42.6 | 43.1 | 23.0 | 26.9 | 32.4 | 27.7 | |
Asset Held for Sale | – | 2.5 | – | 0.1 | – | 1.4 | – | |
Total | 54.7 | 98.7 | 91.5 | 43.1 | 48.0 | 70.2 | 71.0 |
| 2025 | 2024 | |
| £m | £m | |
UK | 133 | 130 |
Germany | 261 | 257 |
Italy* | 73 | 46 |
Switzerland* | 73 | 74 |
Rest of Europe | 481 | 435 |
Total Europe | 1,021 | 942 |
USA | 522 | 520 |
Rest of Americas | 141 | 137 |
Total Americas | 663 | 657 |
China | 198 | 180 |
Rest of Asia Pacific | 250 | 277 |
Total Asia Pacific | 448 | 457 |
Middle East and Africa | 172 | 154 |
Total revenue | 2,304 | 2,210 |
| 2025 | 2024 | |
| £m | £m | |
UK | 142.4 | 173.5 |
Germany | 288.5 | 272.7 |
Italy* | 86.9 | 79.2 |
Switzerland* | 114.0 | 105.3 |
Rest of Europe | 127.5 | 121.4 |
USA | 447.0 | 484.2 |
Asia Pacific | 41.7 | 46.7 |
Rest of World | 29.6 | 30.7 |
Total | 1,277.6 | 1,313.7 |
| 2025 | 2024 | |
| Revenue | Revenue | |
| £m | £m | |
Industrial Automation | 498 | 508 |
Aftermarket | 597 | 545 |
New Construction | 409 | 361 |
Process Automation | 1,006 | 906 |
Automation | 1,504 | 1,414 |
Climate Control | 410 | 389 |
Life Science & Fluid Control | 232 | 236 |
Transport | 158 | 171 |
Life Technology | 800 | 796 |
Total revenue | 2,304 | 2,210 |
Sale of goods | 2,225 | 2,127 |
Sale of services | 79 | 83 |
Total revenue | 2,304 | 2,210 |
| 2024 | ||
| 2025 | Restated* | |
| £m | £m | |
Net foreign exchange (gains)/losses included in operating profit | (4.8) | 1.2 |
Research and development expense* | 71.4 | 67.4 |
Amortisation of intangible assets | 43.1 | 48.0 |
Impairment of intangible assets treated as adjusting items | 0.9 | |
Impairment of intangible assets | 1.4 | |
Depreciation of owned property, plant and equipment | 42.7 | 42.3 |
| Impairment of owned property, plant and equipment and leased assets | ||
treated as adjusting items | 1.5 | |
Impairment of owned property, plant and equipment and leased assets | 0.1 | – |
Depreciation of right‑of‑use assets | 27.5 | 28.7 |
Cost of inventories recognised as an expense | 1,210.6 | 1,165.4 |
Profit on exit of property lease | (0.2) | (0.6) |
(Profit)/loss on disposal of property, plant and equipment | (24.9) | 2.3 |
| 2025 | 2024 | |
| £m | £m | |
Selling and distribution costs | 207.0 | 206.8 |
Administrative expenses | 426.5 | 402.3 |
Total | 633.5 | 609.1 |
2025 | 2024 | |
Automation | 6,524 | 6,451 |
Life Technology | 3,860 | 4,153 |
Corporate | 94 | 99 |
Total Group | 10,703 |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries | 501.0 | 497.3 |
Share‑based payments | 10.9 | 10.8 |
Social security costs | 85.1 | 84.0 |
Pension costs | 5.4 | 5.6 |
Total | 602.4 | 597.7 |
| 2025 | 2024 | |
| £m | £m | |
| Fees earned by the Company’s auditor for the audit of the Company’s | ||
Annual Accounts | 0.2 | 0.2 |
The audit of the Company’s subsidiaries pursuant to legislation | 3.4 | 3.3 |
Other assurance services | 0.1 | 0.1 |
Total | 3.7 | 3.6 |
| Date of | Number of | ||||
| grant | shares | Price | Dates from which exercisable | ||
IMI Sharesave Scheme | 02.04.20 | 198 | 904.66p | 01.08.25 | |
01.04.21 | 11,361 | 1166.58p | 01.08.24 or 01.08.26 | ||
31.03.22 | 20,974 | 1260.18p | 01.08.25 or 01.08.27 | ||
07.06.23 | 50,130 | 1458.36p | 01.08.26 or 01.08.28 | ||
01.05.24 | 41,323 | 1621.80p | 01.08.27 or 01.08.29 | ||
01.04.25 | 62,647 | 1603.98p | 01.08.28 or 01.08.30 | ||
| 186,633 | |||||
Purchase Plans | 24.03.24 | 31,170 | 1583.37p | 24.03.26 | |
24.03.25 | 29,680 | 1787 | .31p | 24.03.27 | |
| 60,850 | |||||
IMI Incentive Plan | 16.03.20 | 41,538 | – | 16.03.23 | |
22.03.21 | 51,920 | – | 22.03.24 | ||
18.03.22 | 103,200 | – | 09.03.25 | ||
24.03.23 | 652,995 | – | 09.03.26 | ||
19.03.24 | 545,791 | – | 15.03.27 | ||
20.03.25 | 546,795 | – | 20.03.28 | ||
| 1,942,239 | |||||
Total | 2,189,722 |
| Number of | Weighted | Normal | |
| options granted | average | exercisable | |
| (thousand) | option price | date | |
| SAYE | |||
2021 | 75 | 1167p | 2024‑2027 |
2022 | 103 | 1260p | 2025‑2028 |
2023 | 75 | 1458p | 2026‑2029 |
2024 | 49 | 1622p | 2027‑2029 |
2025 | 64 | 1604p | 2028-2030 |
| GESPP | |||
2022 | 85 | 1156p | 2024 |
2023 | 44 | 1375p | 2025 |
2024 | 40 | 1583p | 2026 |
2025 | 34 | 1787p | 2027 |
| IIP | |||
2021 | 891 | – | 2023‑2024 |
2022 | 929 | – | 2024‑2025 |
2023 | 859 | – | 2025‑2026 |
2024 | 689 | – | 2026‑2027 |
2025 | 565 | – | 2027-2028 |
| Options | |||||
| Options not granted | granted at | ||||
at nil cost 1 | nil cost 2 | Total | |||
| Number of | Weighted | Number of | Number of | ||
| options | Range of | average | options | options | |
| (thousand) | option prices | option price | (thousand) | (thousand) | |
Outstanding at 1 January 2024 | 382 | 884‑1458p | 1260p | 2,767 | 3,149 |
Exercisable at 1 January 2024 | 25 | 905‑1467p | 1412p | 195 | 220 |
Granted | 89 | 1583‑1622p | 1604p | 705 | 794 |
Exercised | 139 | 845‑1622p | 1184p | 716 | 855 |
Lapsed | 42 | 884‑1622p | 1283p | 339 | 381 |
Outstanding at 31 December 2024 | 290 | 884‑1458p | 1399p | 2,417 | 2,707 |
Exercisable at 31 December 2024 | 3 | 905‑1467p | 1085p | 198 | 201 |
Granted | 98 | 1604-1787p | 1668p | 582 | 680 |
Exercised | 170 | 905-1622p | 1232p | 527 | 697 |
Lapsed | 62 | 905-1787p | 1365p | 428 | 490 |
Outstanding at 31 December 2025 | 247 | 884-1458p | 1547p | 2,044 | 2,291 |
Exercisable at 31 December 2025 | 3 | 905-1467p | 1233p | 270 | 273 |
| 2025 | 2024 | ||
| Key | million | million | |
| Weighted average number of shares for the purpose of basic | |||
earnings per share | A | 249.4 | 258.8 |
Dilutive effect of employee share options | 0.9 | 1.1 | |
| Weighted average number of shares for the purpose of diluted | |||
earnings per share | B | 250.3 | 259.9 |
£m | £m | ||
Statutory profit for the year | C | 309.9 | 248.5 |
Total adjusting item charges included in profit before tax | 23.9 | 88.4 | |
Total adjusting item credits included in taxation | (3.8) | (19.9) | |
Earnings for adjusted EPS | D | 330.0 | 317.0 |
| Statutory EPS measures | |||
Statutory basic EPS | C/A | 124.3p | 96.0p |
Statutory diluted EPS | C/B | 123.8p | 95.6p |
| Adjusted EPS measures | |||
Adjusted basic EPS | D/A | 132.3p | 122.5p |
Adjusted diluted EPS | D/B | 131.8p | 122.0p |
2025 | 2024 | |||||
| Recognised in the | Financial | Financial | ||||
| consolidated income | Interest | Instruments | Total | Interest | Instruments | Total |
| statement | £m | £m | £m | £m | £m | £m |
Interest income on bank deposits | 12.3 | 12.3 | 9.7 | 9.7 | ||
Financial income | 12.3 | 12.3 | 9.7 | 9.7 | ||
Interest expense on interest‑bearing loans | ||||||
and borrowings | (25.2) | (25.2) | (21.7) | (21.7) | ||
Interest expense on leases | (2.9) | (2.9) | (2.8) | (2.8) | ||
Financial expense | (28.1) | (28.1) | (24.5) | (24.5) | ||
Gains/(losses) on instruments measured | ||||||
at fair value through profit or loss: | ||||||
Other economic hedges | 13.8 | 13.8 | (9.1) | (9.1) | ||
| Net financial expense | ||||||
| relating to defined benefit | ||||||
pension schemes | (1.9) | (1.9) | (1.9) | (1.9) | ||
| Net financial (expense)/ | ||||||
income | (17.7) | 13.8 | (3.9) | (16.7) | (9.1) | (25.8) |
| 2025 | 2024 | |
| £m | £m | |
| Current tax charge/(credit) | ||
Current year charge | 114.4 | 89.2 |
Adjustments in respect of prior years | (8.4) | (3.1) |
106.0 | 86.1 | |
| Deferred taxation | ||
Origination and reversal of temporary differences | 2.6 | (4.2) |
Total income tax charge | 108.6 | 81.9 |
2025 | 2024 | |||||
| Adjusted | Adjusting | Total | Adjusted | Adjusting | Total | |
| £m | £m | £m | £m | £m | £m | |
Profit before tax | 442.4 | (23.9) | 418.5 | 418.8 | (88.4) | 330.4 |
Income tax using the Company’s domestic rate of tax of 25.0% (2024: 25.0%) | 110.6 | (6.0) | 104.6 | 104.7 | (22.1) | 82.6 |
| Effects of: | ||||||
Non‑deductible items | 6.2 | 7.5 | 13.7 | 1.2 | 0.1 | 1.3 |
Non‑taxable profit/(loss) on disposal of businesses | 0.5 | (1.1) | (0.6) | |||
Taxable profit on transfer of businesses | (3.5) | (3.5) | 7.8 | 7.8 | ||
Utilisation of losses on which no deferred tax had been recognised | (2.8) | (2.8) | ||||
Current year losses for which no deferred tax asset has been recognised | 0.3 | 0.3 | 0.5 | 0.5 | ||
| Recognition of deferred tax | ||||||
| asset on previously unprovided | ||||||
timing differences | (3.1) | (3.1) | ||||
Change in future rate in deferred tax | (0.2) | (1.3) | (1.5) | |||
| Pillar 2 (OECD Global Minimum | ||||||
Tax) | 2.8 | 2.8 | 1.0 | 1.0 | ||
Differing tax rates | (6.3) | (0.4) | (6.7) | (6.3) | (0.2) | (6.5) |
| Adjustments to prior year | ||||||
| current and deferred tax | ||||||
charges | (1.0) | (0.1) | (1.1) | 3.3 | (1.6) | 1.7 |
| Total tax in consolidated | ||||||
income statement | 112.4 | (3.8) | 108.6 | 101.8 | (19.9) | 81.9 |
| Income tax expense reported | ||||||
| in the consolidated | ||||||
income statement | 112.4 | (3.8) | 108.6 | 101.8 | (19.9) | 81.9 |
Effective rate of tax: | 25.4% | 25.9% | 24.3% | 24.8% |
| 2025 | 2024 | |
| £m | £m | |
| Deferred tax: | ||
On equity‑settled transactions | (1.1) | – |
On remeasurement gains and on defined benefit plans | 1.5 | (0.2) |
Effect of rate change on previously recognised transactions | 0.7 | |
1.1 | (0.2) | |
| Current tax: | ||
On change in value of effective net investment hedge derivatives | 1.2 | 2.9 |
On equity‑settled transactions | 0.6 | 0.1 |
On defined benefit plans | (0.3) | – |
1.5 | 3.0 | |
Total | 2.6 | 2.8 |
| Of which the following amounts are charged/(credited): | ||
to the statement of comprehensive income | 3.1 | 2.7 |
to the statement of changes in equity | (0.5) | 0.1 |
2.6 | 2.8 |
Assets | Liabilities | Net | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Property, plant and equipment | 2.5 | 1.7 | (15.3) | (11.3) | (12.8) | (9.6) |
Intangible assets – Goodwill | 0.3 | 0.3 | (27.1) | (27.6) | (26.8) | (27.3) |
Intangible assets – Other | 7.9 | 4.7 | (24.5) | (29.0) | (16.6) | (24.3) |
Deferred development costs | 12.7 | 12.6 | (0.8) | (0.6) | 11.9 | 12.0 |
Inventories | 11.8 | 9.6 | (1.3) | (0.9) | 10.5 | 8.7 |
Revaluation of derivatives | 0.8 | 1.2 | (1.4) | (0.6) | (0.6) | 0.6 |
| Pension and share‑based | ||||||
payments | 12.7 | 13.3 | (2.0) | (0.3) | 10.7 | 13.0 |
Short‑term timing differences | 22.5 | 23.4 | (13.0) | (10.0) | 9.5 | 13.4 |
Other tax credits and losses | 3.0 | 4.0 | – | – | 3.0 | 4.0 |
74.2 | 70.8 | (85.4) | (80.3) | (11.2) | (9.5) | |
| Offsetting within tax | ||||||
jurisdictions | (43.2) | (46.6) | 43.2 | 46.6 | – | – |
| Total deferred tax assets | ||||||
and liabilities | 31.0 | 24.2 | (42.2) | (33.7) | (11.2) | (9.5) |
| Reflected in the balance sheet | ||||||
| as follows: | ||||||
Deferred tax asset/(liability) | 31.0 | 24.2 | (40.9) | (33.7) | (9.9) | (9.5) |
Liability held for sale | (1.3) | (1.3) | ||||
31.0 | 24.2 | (42.2) | (33.7) | (11.2) | (9.5) |
| Recognised | Recognised | |||||
| in the | outside the | |||||
| Balance at | income | income | Acquisitions/ | Balance at | ||
| 1 Jan 25 | statement | statement | Exchange | disposals | 31 Dec 25 | |
| £m | £m | £m | £m | £m | £m | |
Property, plant and equipment* | (9.6) | (3.5) | 0.3 | (12.8) | ||
| Intangible assets – | ||||||
Goodwill* | (27.3) | (1.3) | 1.8 | (26.8) | ||
| Intangible assets – | ||||||
Other* | (24.3) | 7.2 | 0.5 | (16.6) | ||
| Deferred development | ||||||
costs* | 12.0 | 0.9 | (1.0) | 11.9 | ||
Inventories | 8.7 | 2.1 | (0.3) | 10.5 | ||
Revaluation of derivatives | 0.6 | (1.2) | (0.6) | |||
| Pension and share‑ | ||||||
based payments | 13.0 | (1.4) | (1.1) | 0.2 | 10.7 | |
| Short‑term timing | ||||||
differences | 13.4 | (4.3) | 0.4 | 9.5 | ||
Other tax credits and losses | 4.0 | (1.1) | 0.1 | 3.0 | ||
| Net deferred tax | ||||||
(liability)/asset | (9.5) | (2.6) | (1.1) | 2.0 | (11.2) |
| Recognised | Recognised | |||||
| in the | outside the | |||||
| Balance at | income | income | Acquisitions/ | Balance at | ||
| 1 Jan 24 | statement | statement | Exchange | disposals | 31 Dec 24 | |
| £m | £m | £m | £m | £m | £m | |
Property, plant and equipment | (6.5) | (3.3) | 0.2 | (9.6) | ||
| Intangible assets – | ||||||
Goodwill | (25.7) | (1.5) | (0.1) | (27.3) | ||
| Intangible assets – | ||||||
Other Deferred development | (28.3) | 6.1 | 0.3 | (2.4) | (24.3) | |
costs | 5.9 | 6.1 | 12.0 | |||
Inventories | 5.6 | 3.1 | 8.7 | |||
Revaluation of derivatives | (0.6) | 1.2 | 0.6 | |||
| Pension and share‑ | ||||||
based payments | 13.5 | (0.3) | 0.2 | (0.4) | 13.0 | |
| Short‑term timing | ||||||
differences | 24.1 | (10.0) | (0.9) | 0.2 | 13.4 | |
Other tax credits and losses | 1.4 | 2.8 | (0.2) | 4.0 | ||
| Net deferred tax | ||||||
(liability)/asset | (10.6) | 4.2 | 0.2 | (1.1) | (2.2) | (9.5) |
2025 | 2024 | |||
| Gross | Tax | Gross | Tax | |
| amount | effected | amount | effected | |
| £m | £m | £m | £m | |
| Tax losses expiring: | ||||
Within 10 years | 3.2 | 0.8 | 1.0 | 0.2 |
Available indefinitely | 14.9 | 3.1 | 9.2 | 2.0 |
| Capital losses expiring: | ||||
Within 10 years | – | – | – | – |
Available indefinitely | 113.6 | 28.5 | 105.8 | 26.5 |
| Surplus interest expiring: | ||||
Within 10 years | 0.6 | 0.1 | 0.6 | 0.1 |
Available indefinitely | – | – | – | – |
| Other temporary differences: | ||||
Within 10 years | 39.1 | 2.4 | 46.4 | 3.2 |
Available indefinitely | – | – | – | – |
171.4 | 34.9 | 163.0 | 32.0 |
| 2025 | 2024 | |
| £m | £m | |
Current year final dividend – | 57.1 | 53.9 |
| 2025 | 2024 | |
| £m | £m | |
| Prior year final dividend paid – 21.1p per qualifying ordinary share (2024 final | ||
year dividend: 19.2p) | 53.5 | 50.0 |
| Current year interim dividend paid – 11p per qualifying ordinary share (2024: | ||
10.0p) | 27.1 | 26.0 |
80.6 | 76.0 |
| Non- | |||||||
| acquired | |||||||
| Acquired | Other | intangibles | Other | ||||
| customer | acquired | Development | Software | under | intangible | ||
| Goodwill | relationships | intangibles | costs* | costs* | construction | assets | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost | |||||||
As at 1 January 2024 | 717.4 | 357.0 | 230.6 | 94.0 | 108.6 | 9.6 | 799.8 |
Exchange adjustments | (14.2) | (6.6) | (5.7) | (5.2) | 0.7 | (0.3) | (17.1) |
Acquisitions | 11.5 | 1.4 | 8.1 | 9.5 | |||
Additions | 7.5 | 3.6 | 5.1 | 16.2 | |||
Transfers from assets in the course of construction | 2.8 | (2.8) | – | ||||
Disposal of subsidiaries | (0.7) | (0.7) | |||||
Disposals | (8.4) | (4.0) | (2.5) | (6.5) | |||
As at 31 December 2024 | 706.3 | 351.8 | 233.0 | 91.6 | 113.2 | 11.6 | 801.2 |
Exchange adjustments | (4.9) | (1.7) | (1.2) | 1.3 | 5.3 | 0.4 | 4.1 |
Additions | 6.5 | 3.1 | 6.8 | 16.4 | |||
Transfers from assets in the course of construction | 2.1 | (2.1) | |||||
Disposals | (0.8) | (1.7) | (0.5) | (3.0) | |||
Assets held for sale | (13.6) | (0.8) | (0.8) | ||||
As at 31 December 2025 | 687.8 | 350.1 | 231.8 | 98.6 | 121.2 | 16.2 | 817.9 |
| Amortisation | |||||||
As at 1 January 2024 | 37.1 | 251.1 | 136.5 | 62.0 | 72.8 | 522.4 | |
Exchange adjustments | (1.7) | (6.3) | (5.6) | (1.5) | (4.1) | (17.5) | |
Disposal of subsidiaries | (0.1) | (0.1) | |||||
Disposals | (4.4) | (2.1) | (6.5) | ||||
Impairment | 0.9 | 0.9 | |||||
Amortisation | 18.0 | 10.2 | 6.2 | 13.6 | 48.0 | ||
As at 31 December 2024 | 35.4 | 262.8 | 141.1 | 62.2 | 81.1 | 547.2 | |
Exchange adjustments | 1.6 | 0.9 | 1.9 | 1.2 | 3.6 | 7.6 | |
Disposals | (0.8) | (1.3) | (2.1) | ||||
Assets held for sale | (0.6) | (0.6) | |||||
Impairment | 1.3 | 0.1 | 1.4 | ||||
Amortisation | 15.2 | 10.4 | 6.3 | 11.2 | 43.1 | ||
As at 31 December 2025 | 37.0 | 278.9 | 153.4 | 70.2 | 94.1 | 596.6 | |
Net book value at 31 December 2024 | 670.9 | 89.0 | 91.9 | 29.4 | 32.1 | 11.6 | 254.0 |
Net book value at 31 December 2025 | 650.8 | 71.2 | 78.4 | 28.4 | 27.1 | 16.2 | 221.3 |
| 2025 | 2024 | |
| % | % | |
Discount rate | 13.4-16.1 | 11.8‑15.9 |
Short‑term growth rate | 5.7-15.5 | 2.7‑22.4 |
Long‑term growth rate | 0.7-1.8 | 0.7‑2.1 |
| Short-term | Long-term | |||
| Discount | growth | growth | ||
| Goodwill | rate | rate | rate | |
| 2025 | £m | % | % | % |
| CGU | ||||
Life Science & Fluid Control | 184.2 | 14.3 | 7.5 | 0.7 |
Process Automation – Petrochemical & Isolation | 114.0 | 15.2 | 5.7 | 0.7 |
Process Automation – Control Valves | 94.0 | 16.1 | 5.7 | 1.8 |
Climate Control Europe | 101.1 | 13.4 | 7.8 | 1.8 |
| Short‑term | Long‑term | |||
| Discount | growth | growth | ||
| Goodwill | rate | rate | rate | |
| 2024 | £m | % | % | % |
| CGU | ||||
Life Science & Fluid Control | 194.9 | 13.6 | 2.7 | 0.7 |
Process Automation – Petrochemical & Isolation | 109.7 | 15.9 | 4.8 | 0.7 |
Process Automation – Control Valves | 91.6 | 15.8 | 4.8 | 2.1 |
Climate Control Europe | 99.1 | 11.8 | 9.2 | 1.2 |
| Assets in the | ||||
| Land and | Plant and | course of | ||
| buildings | equipment | construction | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
As at 1 January 2024 | 199.9 | 728.7 | 35.3 | 963.9 |
Exchange adjustments | (6.1) | (25.1) | (2.3) | (33.5) |
Acquisitions | 0.1 | 0.1 | ||
Additions | 18.6 | 21.9 | 34.8 | 75.3 |
Transfers from assets in the course of construction | 12.4 | 24.7 | (37.1) | |
Disposal of subsidiaries | (2.0) | (2.0) | ||
Disposals | (31.5) | (66.4) | (0.1) | (98.0) |
As at 31 December 2024 | 193.4 | 681.8 | 30.6 | 905.8 |
Exchange adjustments | (0.7) | 17.9 | 0.9 | 18.1 |
Additions | 33.3 | 28.8 | 20.2 | 82.3 |
Transfers from assets in the course of construction | 1.4 | 19.4 | (20.8) | – |
Disposals | (11.3) | (39.2) | (1.2) | (51.7) |
Assets held for sale | (12.2) | (12.2) | ||
As at 31 December 2025 | 216.1 | 696.5 | 29.7 | 942.3 |
| Depreciation | ||||
As at 1 January 2024 | 106.8 | 556.7 | – | 663.5 |
Exchange adjustments | (4.1) | (16.8) | (20.9) | |
Disposal of subsidiaries | (1.4) | (1.4) | ||
Disposals | (16.6) | (63.5) | (80.1) | |
Impairment charge | 0.3 | 0.9 | 1.2 | |
Depreciation | 4.9 | 37.4 | 42.3 | |
As at 31 December 2024 | 91.3 | 513.3 | – | 604.6 |
Exchange adjustments | 0.9 | 15.3 | 16.2 | |
Disposals | (7.0) | (36.9) | (43.9) | |
Assets held for sale | (3.8) | (3.8) | ||
Impairment charge | 0.1 | 0.1 | ||
Depreciation | 4.5 | 38.2 | 42.7 | |
As at 31 December 2025 | 89.7 | 526.2 | 615.9 | |
NBV at 31 December 2024 | 102.1 | 168.5 | 30.6 | 301.2 |
NBV at 31 December 2025 | 126.4 | 170.3 | 29.7 | 326.4 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
As at 1 January 2024 | 85.1 | 14.5 | 99.6 |
Additions | 4.3 | 8.3 | 12.6 |
Extensions | 10.3 | 0.8 | 11.1 |
Payment changes | 2.4 | 0.3 | 2.7 |
Terminations | (5.4) | (0.6) | (6.0) |
Impairment | (0.3) | – | (0.3) |
Depreciation expense | (20.9) | (7.8) | (28.7) |
Exchange | (3.1) | (0.3) | (3.4) |
As at 31 December 2024 | 72.4 | 15.2 | 87.6 |
Additions | 2.4 | 7.3 | 9.7 |
Extensions | 3.2 | 0.7 | 3.9 |
Payment changes | 7.6 | 0.1 | 7.7 |
Terminations | (1.3) | (0.3) | (1.6) |
Depreciation expense | (19.4) | (8.1) | (27.5) |
Exchange | 3.0 | 0.5 | 3.5 |
Asset Held for Sale | (4.1) | (0.1) | (4.2) |
As at 31 December 2025 | 63.8 | 15.3 | 79.1 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
As at 1 January 2024 | 86.4 | 13.8 | 100.2 |
Additions | 4.3 | 8.3 | 12.6 |
Extensions | 10.3 | 0.8 | 11.1 |
Payment changes | 2.5 | 0.4 | 2.9 |
Terminations | (6.0) | (0.6) | (6.6) |
Accretion of interest | 2.5 | 0.3 | 2.8 |
Payments | (23.3) | (8.1) | (31.4) |
Exchange | (2.2) | (0.3) | (2.5) |
As at 31 December 2024 | 74.5 | 14.6 | 89.1 |
Additions | 2.3 | 7.2 | 9.5 |
Extensions | 2.5 | 0.7 | 3.2 |
Payment changes | 7.4 | 0.1 | 7.5 |
Terminations | (0.8) | (0.3) | (1.1) |
Accretion of interest | 2.5 | 0.4 | 2.9 |
Payments | (22.4) | (8.3) | (30.7) |
Exchange | 2.3 | 0.4 | 2.7 |
Asset Held for Sale | (4.9) | (0.1) | (5.0) |
As at 31 December 2025 | 63.4 | 14.7 | 78.1 |
Current | 17.2 | 6.6 | 23.8 |
Non-current | 46.2 | 8.1 | 54.3 |
| 2025 | 2024 | |
| £m | £m | |
Depreciation expense of right‑of‑use assets | (27.5) | (28.7) |
Interest expense on lease liabilities | (2.9) | (2.8) |
Total amount recognised in profit or loss | (30.4) | (31.5) |
| Net | |||||
| (deficit)/ | |||||
| Quantity | Quantity | Assets | Liabilities | surplus | |
| 2025 | 2024 | £m | £m | £m | |
Australia | 3 | 3 | (0.3) | (0.3) | |
Austria | 6 | 6 | (2.7) | (2.7) | |
France | 2 | 3 | 0.2 | (0.6) | (0.4) |
Germany | 31 | 30 | 6.3 | (40.3) | (34.0) |
India | 6 | 6 | (1.6) | (1.6) | |
Italy | 6 | 6 | (0.9) | (0.9) | |
Mexico | 5 | 5 | (1.6) | (1.6) | |
Spain | 2 | 2 | – | – | |
Switzerland | 5 | 5 | 99.1 | (92.3) | 6.8 |
UAE | 1 | 1 | (1.4) | (1.4) | |
US* | 2 | 2 | (1.5) | (1.5) | |
UK | 1 | 1 | 26.5 | (26.2) | 0.3 |
Total | 70 | 70 | 132.1 | (169.4) | (37.3) |
| % of total | % of total | ||||
| Quantity | Assets | assets | Liabilities | liabilities | |
| Type of scheme | No. | £m | % | £m | % |
| 2025 | |||||
Final salary * | 25 | 27.2 | 20.5% | (61.1) | 36.1% |
Cash balance ** | 12 | 99.3 | 74.8% | (93.7) | 55.3% |
Jubilee awards *** | 14 | – | – | (2.5) | 1.5% |
Other | 19 | 6.2 | 4.7% | (12.1) | 7.1% |
Total | 70 | 132.7 | 100% | (169.4) | 100% |
Asset ceiling | (0.6) | ||||
Revised assets | 132.1 | ||||
| 2024 | |||||
Final salary * | 25 | 268.1 | 73.9% | (305.6) | 74.6% |
Cash balance ** | 12 | 88.6 | 24.4% | (89.9) | 21.9% |
Jubilee awards *** | 14 | – | (2.4) | 0.6% | |
Other | 19 | 6.1 | 1.7% | (12.1) | 3.0% |
Total | 70 | 362.8 | 100% | (410.0) | 100% |
Asset ceiling | (0.2) | ||||
Revised assets | 362.6 |
| 2025 | 2024 | |
| £m | £m | |
Quoted equities | 29.8 | 25.6 |
Quoted bonds | 31.7 | 27.5 |
Total quoted assets | 61.5 | 53.1 |
Unquoted equities | 9.9 | 25.7 |
Insurance policies* | 31.3 | 261.0 |
Property | 21.9 | 14.6 |
Other** | 17.2 | 8.4 |
UK pension loan | (9.1) | – |
Total unquoted assets | 71.2 | 309.7 |
Fair value of assets | 132.7 | 362.8 |
Restriction due to an asset ceiling | (0.6) | (0.2) |
DBOs for funded schemes | (125.4) | (366.4) |
DBOs for unfunded schemes | (44.0) | (43.6) |
Deficit for DBOs | (37.3) | (47.4) |
Schemes in net pension deficit | (44.4) | (48.5) |
Schemes in net pension surplus | 7.1 | 1.1 |
Location | 2025 | 2024 |
UK | 12.0 | 14.0 |
Switzerland | 15.5 | 15.6 |
US | 6.0 | 6.1 |
Eurozone | 10.7 | 11.6 |
| Other | |||||
| UK | Germany | Switzerland | overseas | Total | |
| £m | £m | £m | £m | £m | |
Net defined benefit obligation at 1 January 2025 | (3.3) | (33.9) | 0.3 | (10.5) | (47.4) |
| Movement recognised in: | |||||
Consolidated income statement | (0.3) | (2.8) | (2.9) | (1.2) | (7.2) |
OCI | (0.1) | 1.5 | 6.4 | (0.1) | 7.7 |
Cash flow statement | 4.0 | 2.9 | 2.9 | 1.2 | 11.0 |
Exchange movements | (1.7) | 0.1 | 0.2 | (1.4) | |
Net defined benefit obligation at 31 December 2025 | 0.3 | (34.0) | 6.8 | (10.4) | (37.3) |
Risk | Description/mitigation |
Interest rate risk | Under IAS 19, the discount rate should be set with reference to the yield on |
| high quality corporate bonds (typically taken to mean those rated AA) of term | |
| appropriate to the duration of the liabilities. | |
| A decrease in corporate bond yields and therefore the resulting discount rate, | |
| leads to a higher value being placed on the pension liabilities. | |
| The trustees’ investment strategy for the UK Deferred Fund includes investing in | |
| liability‑driven investments and bonds whose values increase with decreases in | |
| interest rates. The trustees have a target to hedge 100% of interest rate risk. The | |
| trustee’s investment managers measure and monitor the hedging arrangements | |
| in place, and the latest performance report shows this target is being met. | |
| Note that the scheme hedges interest rate risk on a scheme funding basis | |
| (relative to gilts) whereas AA corporate bonds are implicit in the IAS 19 | |
| discount rate and so there is some mismatching risk to the Group should | |
| yields on gilts and corporate bonds diverge. The scheme’s exposure to | |
| corporate bonds mitigates this risk to some extent. | |
Inflation risk | In the UK Deferred Fund, a large proportion of the benefits are linked to |
| inflation. Therefore, an increase in inflation would lead to higher benefits | |
| being paid than expected. | |
| To mitigate this risk, the UK Deferred Fund aims to hedge 100% of the Fund’s | |
| liabilities against inflation risk. The trustee’s investment managers measure | |
| and monitor the hedging arrangements in place and the latest performance | |
| report shows this target is being met. | |
Investment risk | The UK Deferred Fund holds investments in asset classes, such as private |
| equity and property, which have volatile market values. These assets are | |
| expected to provide better returns than Government bonds over the long‑ | |
| term. However, the short‑term volatility can cause additional funding to be | |
| required, if a deficit emerges. As these investments make up around 9% of | |
| the total assets, the risk to the Group is relatively small. | |
Mortality risk | The majority of the plans’ obligations are to provide benefits for the life of |
| each retired member and their spouse, so increases in life expectancy result in | |
| an increase in the plans’ liabilities. | |
| An increase of one year in life expectancy for the UK Deferred Fund would act | |
| to increase liabilities by c.£0.7m. | |
| The Group has an objective to insure benefits as members retire, in order | |
| to reduce mortality risk. |
| 2025 | |||||
| Other | |||||
| UK | Germany | Switzerland | overseas | Total | |
| £m | £m | £m | £m | £m | |
Amounts from employees | 0.1 | 2.4 | 2.5 | ||
Amounts from employers | 4.0 | – | 2.8 | 6.8 | |
Benefits and settlements paid directly by the Group | 2.9 | 1.2 | 4.1 | ||
Total | 4.0 | 3.0 | 5.2 | 1.2 | 13.4 |
| 2024 | |||||
| Other | |||||
| UK | Germany | Switzerland | overseas | Total | |
| £m | £m | £m | £m | £m | |
Amounts from employees | 0.1 | 2.3 | 2.4 | ||
Amounts from employers | 2.8 | 2.8 | |||
Benefits and settlements paid directly by the Group | 2.6 | 1.7 | 4.3 | ||
Total | 2.7 | 5.1 | 1.7 | 9.5 |
| 2025 | |||||
| Other | |||||
| UK | Germany | Switzerland | overseas | Total | |
| £m | £m | £m | £m | £m | |
Change in discount rate | 2.2 | 1.0 | 0.1 | 3.3 | |
Change in inflation | 22.1 | 22.1 | |||
Change in other assumptions | 1.0 | 1.0 | |||
Actuarial experience – (liabilities)/assets | (1.9) | (0.5) | (1.7) | (0.2) | (4.3) |
Asset experience | (21.3) | 7.3 | (14.0) | ||
Actuarial (losses)/gains in the year | (0.1) | 1.7 | 6.6 | (0.1) | 8.1 |
Change in the asset ceiling | (0.2) | (0.2) | (0.4) | ||
Exchange gains | (1.7) | 0.1 | 0.2 | (1.4) | |
(Gains)/losses recognised through equity | (0.1) | (0.2) | 6.5 | 0.1 | 6.3 |
| 2024 | |||||
| Other | |||||
| UK | Germany | Switzerland | overseas | Total | |
| £m | £m | £m | £m | £m | |
Change in discount rate | 46.2 | (0.3) | (5.4) | (0.5) | 40.0 |
Change in inflation | (3.8) | 0.6 | (0.2) | (3.4) | |
Change in other assumptions | 0.1 | 0.1 | |||
Actuarial experience – (liabilities)/assets | (0.5) | (1.4) | (0.1) | (2.0) | |
Asset experience | (41.4) | 5.1 | (36.3) | ||
Actuarial gains/(losses) in the year | 0.6 | 0.3 | (1.7) | (0.8) | (1.6) |
Change in the asset ceiling | 0.1 | – | 0.1 | ||
Exchange gains | 1.8 | – | 0.4 | 2.2 | |
Gains/(losses) recognised through equity | 0.6 | 2.2 | (1.7) | (0.4) | 0.7 |
| Weighted averages | ||||
| 2025 | ||||
| Other | ||||
| UK | Germany | Switzerland | overseas | |
| % pa | % pa | % pa | % pa | |
Inflation – RPI | 3.1 | – | – | – |
Inflation – CPI (pre‑2030) | 2.1 | 2.0 | 1.0 | 2.4 |
Inflation – CPI (post‑2030) | 3.1 | 2.0 | 1.0 | 2.4 |
Discount rate | 5.5 | 3.9 | 1.3 | 5.1 |
Expected salary increases | n/a | 2.5 | 1.5 | 3.9 |
Rate of pension increases | 3.0 | 2.0 | n/a | n/a |
| 2024 | ||||
| Other | ||||
| UK | Germany | Switzerland | overseas | |
| % pa | % pa | % p a | % pa | |
Inflation – RPI | 3.4 | – | – | – |
Inflation – CPI (pre‑2030) | 2.4 | 2.0 | 1.0 | 2.3 |
Inflation – CPI (post‑2030) | 3.4 | 2.0 | 1.0 | 2.3 |
Discount rate | 5.5 | 3.4 | 1.0 | 4.8 |
Expected salary increases | n/a | 2.5 | 1.5 | 3.7 |
Rate of pension increases | 3.3 | 2.0 | n/a | n/a |
| 2025 | 2024 | 2023 | |
| years | years | years | |
Life expectancy (IMI Pension Fund only) *** | |||
Current male pensioners | 21.6 | 21.2 | 21.0 |
Current female pensioners | 23.9 | 23.7 | 23.5 |
Future male pensioners | 22.9 | 22.5 | 22.3 |
Future female pensioners | 25.3 | 25.2 | 24.9 |
| 2025 | 2024 | |
| UK | £m | £m |
Discount rate 0.1% pa lower * | 0.4 | 4.1 |
Inflation‑linked pension increases 0.1% pa higher | 0.3 | 3.8 |
Increase of one year in life expectancy from age 65 | 0.7 | 8.4 |
10% fall in non‑bond‑like assets ** | 1.0 | 2.6 |
| 2025 | 2024 | |
| Germany | £m | £m |
Discount rate 0.1% pa lower | 0.4 | 0.5 |
Salary increases 0.1% higher | – | 0.1 |
Increase of one year in life expectancy | 1.5 | 1.6 |
| 2025 | 2024 | |
| Switzerland | £m | £m |
Discount rate 0.1% pa lower | 1.1 | 1.4 |
Salary increases 0.1% higher | 0.3 | 0.3 |
Increase of one year in life expectancy | 1.5 | 1.4 |
| 2025 | 2024 | |
| Other overseas | £m | £m |
Discount rate 0.1% pa lower | 0.1 | – |
Salary increases 0.1% higher | 0.1 | – |
Increase of one year in life expectancy | 0.1 | 0.1 |
| 2025 | |||||
| Other | |||||
| UK | Germany | Switzerland | overseas | Total | |
| £m | £m | £m | £m | £m | |
Current service cost | 0.9 | 2.9 | 0.8 | 4.6 | |
Settlement/curtailment | (0.1) | (0.1) | |||
| Recognition of losses/ | |||||
(gains) | 0.8 | 0.8 | |||
| Pension expense – | |||||
operating costs | 1.7 | 2.9 | 0.7 | 5.3 | |
Interest on DBO | 11.4 | 1.4 | 1.0 | 0.5 | 14.3 |
Interest on assets | (11.2) | (0.2) | (1.0) | (12.4) | |
| Interest expense/(income) | |||||
– financing costs | 0.2 | 1.2 | – | 0.5 | 1.9 |
| 2024 | |||||
| Other | |||||
| UK | Germany | Switzerland | overseas | Total | |
| £m | £m | £m | £m | £m | |
Current service cost | – | 0.8 | 2.9 | 0.7 | 4.4 |
Settlement/curtailment | (0.6) | (0.6) | |||
Recognition of gains | – | 0.4 | 0.2 | 0.6 | |
| Pension expense – | |||||
operating costs | – | 1.2 | 2.3 | 0.9 | 4.4 |
Interest on DBO | 13.7 | 1.5 | 1.2 | 0.5 | 16.9 |
Interest on assets | (13.5) | (0.3) | (1.2) | – | (15.0) |
| Interest expense/(income) | |||||
– financing costs | 0.2 | 1.2 | – | 0.5 | 1.9 |
2025 | 2024 | |||||||
| Net | Net | |||||||
| defined | defined | |||||||
| Asset | benefit | Asset | benefit | |||||
| DBO | Assets | ceiling | liability | DBO | Assets | ceiling | liability | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Brought forward at start of year | (410.0) | 362.8 | (0.2) | (47.4) | (449.5) | 401.0 | (0.4) | (48.9) |
| Consolidated income Statement (charges)/credits | ||||||||
Current service cost | (4.6) | (4.6) | (4.4) | (4.4) | ||||
Past service credit – curtailment | 0.1 | 0.1 | 0.6 | 0.6 | ||||
Settlements gain/(loss) | 227.6 | (227.6) | ||||||
Net interest (cost)/income on net DB (liability) | (14.3) | 12.4 | – | (1.9) | (16.9) | 15.0 | (1.9) | |
Immediate recognition of (losses)/gains – other long‑term benefits | (0.8) | (0.8) | (0.6) | (0.6) | ||||
Total charged to consolidated income statement | 208.0 | (215.2) | – | (7.2) | (21.3) | 15.0 | – | (6.3) |
| Remeasurements recognised in other comprehensive income | ||||||||
Actuarial loss due to actuarial experience | (4.3) | (4.3) | (2.0) | (2.0) | ||||
Actuarial gain due to financial assumption changes | 25.4 | 25.4 | 36.5 | 36.5 | ||||
Actuarial gain due to demographic assumption changes | 1.0 | 1.0 | 0.1 | 0.1 | ||||
Return on plan assets* less than discount rate | (14.0) | (14.0) | (36.3) | (36.3) | ||||
Change in asset ceiling | (0.4) | (0.4) | 0.2 | 0.2 | ||||
Total remeasurements recognised in other comprehensive income | 22.1 | (14.0) | (0.4) | 7.7 | 34.6 | (36.3) | 0.2 | (1.5) |
| Cash flows in the year | ||||||||
Employer contributions | 6.9 | 6.9 | 2.8 | 2.8 | ||||
Employee contributions | (2.5) | 2.5 | (2.4) | 2.4 | ||||
Benefits paid directly by the Company | 4.1 | 4.1 | 4.3 | 4.3 | ||||
Benefits paid from plan assets | 16.5 | (16.5) | 16.2 | (16.2) | ||||
Net cash inflow/(outflow) | 18.1 | (7.1) | 11.0 | 18.1 | (11.0) | – | 7.1 | |
| Other movements | ||||||||
Changes in exchange rates | (7.6) | 6.2 | – | (1.4) | 8.1 | (5.9) | 2.2 | |
Total other movements | (7.6) | 6.2 | – | (1.4) | 8.1 | (5.9) | – | 2.2 |
Carried forward at end of year | (169.4) | 132.7 | (0.6) | (37.3) | (410.0) | 362.8 | (0.2) | (47.4) |
| 2025 | 2024 | |
| £m | £m | |
Raw materials and consumables | 134.5 | 160.8 |
Work in progress | 151.7 | 182.3 |
Finished goods | 110.3 | 104.7 |
396.5 | 447.8 | |
| Inventories are stated after: | ||
Allowance for impairment | 62.5 | 60.8 |
| 2025 | 2024 | |
| Current | £m | £m |
Trade receivables | 438.0 | 417.5 |
Prepayments | 28.0 | 25.3 |
Accrued income | 14.4 | 11.5 |
Other receivables* | 81.9 | 85.9 |
562.3 | 540.2 | |
| Receivables are stated after: | ||
Allowance for impairment | 23.0 | 18.8 |
| Carrying amount | ||
| 2025 | 2024 | |
| £m | £m | |
UK | 19.1 | 28.0 |
Germany | 33.5 | 24.7 |
Rest of Europe | 132.0 | 113.3 |
USA | 74.9 | 86.0 |
Asia Pacific | 94.3 | 94.4 |
Rest of World | 84.2 | 71.1 |
Total | 438.0 | 417.5 |
| Carrying amount | ||
| 2025 | 2024 | |
| £m | £m | |
Automation | 332.1 | 308.7 |
Life Technology | 105.9 | 108.8 |
Total | 438.0 | 417.5 |
2025 | 2024 | |||
| Gross | Impairment | Gross | Impairment | |
| £m | £m | £m | £m | |
Not past due | 349.9 | – | 334.1 | (0.1) |
Past due 1‑30 days | 50.4 | (0.4) | 48.3 | (0.4) |
Past due 31‑90 days | 25.4 | (0.3) | 18.5 | (0.4) |
Past due over 90 days | 35.3 | (22.3) | 35.4 | (17.9) |
Total | 461.0 | (23.0) | 436.3 | (18.8) |
| 2025 | 2024 | |
| £m | £m | |
Net balance at 1 January | 18.8 | 18.0 |
Acquisitions | 1.7 | |
Utilised during the year | (4.5) | (1.8) |
Charged to the consolidated income statement | 10.9 | 3.7 |
Released | (2.1) | (2.6) |
Transfers to Assets held for sale in year | (0.2) | |
Exchange | 0.1 | (0.2) |
Net balance at 31 December | 23.0 | 18.8 |
| Quoted prices in | |||
| active markets for | |||
| identical assets | Significant other | ||
| and liabilities | observable | ||
| Level 1 | inputs | ||
| (re-presented)*** | Level 2 | Total | |
| £m | £m | £m | |
| As at 31 December 2025 | |||
| Financial assets measured at fair value | |||
Equity instruments* | 0.2 | 0.2 | |
Foreign currency forward contracts | 12.1 | 12.1 | |
0.2 | 12.1 | 12.3 | |
| Financial liabilities measured at fair value | |||
Foreign currency forward contracts | (5.1) | (5.1) | |
(5.1) | (5.1) | ||
| Liabilities for which fair values are disclosed | |||
Fixed rate borrowing | (514.5) | (514.5) | |
(514.5) | (514.5) | ||
| As at 31 December 2024 | |||
| Financial assets measured at fair value | |||
Equity instruments* | 0.3 | 0.3 | |
Foreign currency forward contracts | 6.9 | 6.9 | |
0.3 | 6.9 | 7.2 | |
| Financial liabilities measured at fair value | |||
Foreign currency forward contracts | (13.3) | (13.3) | |
(13.3) | (13.3) | ||
| Liabilities for which fair values are disclosed | |||
Fixed rate borrowing** | (381.5) | (381.5) | |
(381.5) | (381.5) |
| Assets | ||||||||
| and | ||||||||
| liabilities | ||||||||
| subject | ||||||||
| to | Other | |||||||
| Lease | Exchange | interest | net | Total net | Total net | |||
| Cash* | Debt | liabilities | contracts | rate risk | assets ** | assets | assets | |
| 2025 | 2025 | 2025 | 2025 | 2025 | 2025 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Sterling | (54) | (9) | 276 | 213 | 187 | 399 | 339 | |
US Dollar | 1 | (148) | (4) | (151) | 522 | 370 | 301 | |
Euro | 25 | (374) | (23) | (176) | (548) | 568 | 21 | 114 |
Other | 97 | (43) | (100) | (46) | 364 | 319 | 331 | |
Total | 69 | (522) | (79) | (532) | 1,641 | 1,109 | 1,085 |
| Assets and | |||||||
| liabilities | Weighted | Weighted | |||||
| Debt and | Cash and | subject | average | average | |||
| exchange | exchange | to interest | Floating | Fixed | fixed | period | |
| contracts* | contracts | rate risk* | rate | rate | interest | for which | |
| 2025 | 2025 | 2025 | 2025 | 2025 | rate | rate is fixed | |
| £m | £m | £m | £m | £m | % | years | |
Sterling | (9) | 222 | 213 | 213 | |||
US Dollar | (152) | 1 | (151) | (151) | 3.9 | 0.6 | |
Euro | (573) | 25 | (548) | (548) | 3.0 | 4.3 | |
Other | (143) | 97 | (46) | (46) | |||
Total | (877) | 345 | (532) | 213 | (745) |
| Assets | Weighted | Weighted | |||||
| Debt and | Cash and | subject | average | average | |||
| exchange | exchange | to interest | Floating | Fixed | fixed | period | |
| contracts | contracts | rate risk | rate | rate | interest | for which | |
| 2024 | 2024 | 2024 | 2024 | 2024 | rate | rate is fixed | |
| £m | £m | £m | £m | £m | % | years | |
Sterling | – | 173 | 173 | 173 | |||
US Dollar | (160) | (160) | (160) | 3.9 | 1.6 | ||
Euro | (531) | 36 | (495) | (140) | (355) | 2.3 | 3.0 |
Other | (98) | 122 | 24 | 24 | |||
Total | (789) | 331 | (458) | 57 | (515) |
| 1% decrease | 1% increase | 10% | 10% | |
| in interest | in interest | weakening | strengthening | |
| rates | rates | in Sterling | in Sterling | |
| £m | £m | £m | £m | |
| At 31 December 2025 | ||||
| Impact on consolidated income statement: | ||||
(loss)/gain | – | – | (21.3) | 21.3 |
Impact on equity: (loss)/gain | – | – | (67.1) | 67.1 |
| At 31 December 2024 | ||||
| Impact on consolidated income statement: | ||||
(loss)/gain | – | – | (17.5) | 17.5 |
Impact on equity: (loss)/gain | – | – | (62.8) | 62.8 |
| 2025 | 2024 | |
| £m | £m | |
Total equity | 1,109 | 1,085 |
Gross debt including overdrafts | 566 | 606 |
Gross cash including amounts held for sale | (116) | (148) |
Capital base | 1,559 | 1,543 |
Employee benefits and deferred tax assets | 38 | 25 |
Extended capital base | 1,597 | 1,568 |
Undrawn funding facilities | 300 | 300 |
Available capital base | 1,897 | 1,868 |
| 2025 | 2024 | |
| £m | £m | |
Adjusted EBITDA * | 549.5 | 526.3 |
Working capital movements | 2.5 | (21.5) |
Capital and development expenditure | (98.6) | (91.5) |
Provisions and employee benefit movements ** | 3.2 | (1.7) |
Principal elements of lease payments | (27.8) | (28.6) |
Other | 11.4 | 18.8 |
Adjusted operating cash flow *** | 440.2 | 401.8 |
Adjusting items | (32.2) | (40.7) |
Tax paid | (99.7) | (97.9) |
Interest | (15.8) | (14.8) |
Derivatives | (2.6) | 14.6 |
Free cash flow before corporate activity | 289.9 | 263.0 |
Dividends paid to equity shareholders | (80.6) | (76.0) |
Acquisition and disposal of subsidiaries | (0.7) | |
Net purchase of own shares | (200.1) | (97.1) |
Net cash flow (excluding debt movements) | 9.2 | 89.2 |
| 2025 | 2024 | |
| £m | £m | |
Net increase in cash and cash equivalents, excluding foreign exchange | 9.1 | 37.4 |
Less: cash disposed | 1.8 | |
| Net repayment of borrowings excluding foreign exchange and net debt | ||
disposed/acquired | 0.1 | 50.0 |
Decrease in net debt before acquisitions, disposals and foreign exchange | 9.2 | 89.2 |
Net debt acquired/cash disposed | (4.7) | |
Currency translation differences | (0.3) | (4.7) |
Movement in lease liabilities | 6.0 | 11.1 |
Movement in net debt in the year | 14.9 | 90.9 |
Net debt at the start of the year | (547.7) | (638.6) |
Net debt at the end of the year | (532.8) | (547.7) |
| 2025 | 2024 | |
| £m | £m | |
Cash generated from operations | 515.0 | 469.5 |
Principal lease payments | (27.8) | (28.6) |
Settlement of transactional derivatives | (4.9) | (2.9) |
Acquisition of property, plant and equipment and non‑acquired intangibles | (98.6) | (91.5) |
Adjusting items | 24.2 | 40.7 |
Purchase of investments | (0.4) | (1.0) |
Proceeds from sale of property, plant and equipment | 32.7 | 15.6 |
Adjusted operating cash flow | 440.2 | 401.8 |
| 2025 | 2024 | |
| £m | £m | |
Cash and cash equivalents in current assets | 112.4 | 147.8 |
Bank overdraft in current liabilities | (43.5) | (91.0) |
Cash and cash equivalents classified as held for sale | 3.5 | |
Cash and cash equivalents | 72.4 | 56.8 |
| Borrowings due | |||||
| Cash and | after more | ||||
| cash | within one | than one | Lease | Total | |
| equivalents | year | year | creditors | net debt | |
| £m | £m | £m | £m | £m | |
At 1 January 2024 | 40.2 | (47.2) | (531.4) | (100.2) | (638.6) |
Lease additions, extensions, terminations and payment changes | (20.0) | (20.0) | |||
Lease payments and interest | 28.6 | 28.6 | |||
Cash flow excluding settlement of currency derivatives hedging balance sheet and net cash/debt disposed of/acquired | 13.0 | (80.4) | 130.4 | 63.0 | |
Cash acquired/(disposed) | (1.8) | (2.9) | (4.7) | ||
Settlement of currency derivatives hedging balance sheet | 11.7 | 11.7 | |||
Currency translation differences | (6.3) | 6.5 | 9.6 | 2.5 | 12.3 |
At 31 December 2024 | 56.8 | (124.0) | (391.4) | (89.1) | (547.7) |
Lease additions, extensions, terminations and payment changes | (19.1) | (19.1) | |||
Lease payments and interest | 27.8 | 27.8 | |||
Cash flow excluding settlement of currency derivatives hedging balance sheet | 18.0 | 24.0 | (24.0) | 18.0 | |
Settlement of currency derivatives hedging balance sheet | (7.5) | (7.5) | |||
Currency translation differences | 1.6 | 7.4 | (14.1) | 2.3 | (2.8) |
Assets/(liabilities) associated with assets classified as held for sale | 3.5 | (5.0) | (1.5) | ||
At 31 December 2025 | 72.4 | (92.6) | (429.5) | (83.1) | (532.8) |
| 2025 | 2024 | |
| £m | £m | |
Expiring within one year | 50.0 | 75.0 |
Expiring between one and two years | 50.0 | 50.0 |
Expiring after more than two years | 200.0 | 175.0 |
Total | 300.0 | 300.0 |
| Effective | |||||||||
| interest | Carrying | Contractual | 0 to | 1 to | 2 to | 3 to | 4 to | 5 years | |
| rate | value | cash flows | <1 year | <2 years | <3 years | <4 years | <5 years | and over | |
| % | £m | £m | £m | £m | £m | £m | £m | £m | |
| 2025 | |||||||||
Cash and cash equivalents | Floating | 112.4 | 112.4 | 112.4 | |||||
Cash and cash equivalents classified as held for sale | Floating | 3.5 | 3.5 | 3.5 | |||||
US loan notes 2026 | 3.86% | (92.6) | (93.4) | (93.4) | |||||
US loan notes 2027 | 3.92% | (55.5) | (58.4) | (2.2) | (56.2) | ||||
US loan notes 2028 | 1.53% | (69.6) | (72.0) | (1.1) | (1.1) | (69.8) | |||
US loan notes 2029 | 3.30% | (87.0) | (97.1) | (2.9) | (2.9) | (2.9) | (88.4) | ||
US loan notes 2030 | 3.40% | (87.0) | (100.5) | (3.0) | (3.0) | (3.0) | (3.0) | (88.5) | |
US loan notes 2031 | 3.58% | (65.2) | (77.4) | (2.3) | (2.3) | (2.3) | (2.3) | (2.3) | (65.9) |
US loan notes 2032 | 3.72% | (65.2) | (80.3) | (2.4) | (2.4) | (2.4) | (2.4) | (2.4) | (68.3) |
Bank overdrafts | Floating | (43.5) | (43.5) | (43.5) | |||||
Lease liabilities | Various | (78.1) | (91.7) | (26.2) | (21.6) | (15.7) | (10.8) | (5.8) | (11.6) |
Lease liabilities directly associated with assets classified as held for sale | Various | (5.0) | (5.0) | (5.0) | |||||
Derivative financial liabilities | (5.1) | (5.1) | (5.1) | ||||||
Total | (537.9) | (608.5) | (71.2) | (89.5) | (96.1) | (106.9) | (99.0) | (145.8) |
| Effective | |||||||||
| interest | Carrying | Contractual | 0 to | 1 to | 2 to | 3 to | 4 to | 5 years | |
| rate | value | cash flows | <1 year | <2 years | <3 years | <4 years | <5 years | and over | |
| % | £m | £m | £m | £m | £m | £m | £m | £m | |
| 2024 | |||||||||
Cash and cash equivalents | Floating | 147.8 | 147.8 | 147.8 | |||||
US loan notes 2025 | 1.39% | (124.0) | (124.5) | (124.5) | |||||
US loan notes 2026 | 3.86% | (100.0) | (104.9) | (3.9) | (101.0) | ||||
US loan notes 2027 | 3.92% | (60.0) | (65.4) | (2.4) | (2.4) | (60.6) | |||
US loan notes 2028 | 1.53% | (66.1) | (69.2) | (1.0) | (1.0) | (1.0) | (66.2) | ||
US loan notes 2029 | 3.30% | (82.6) | (94.7) | (2.7) | (2.7) | (2.7) | (2.7) | (83.9) | |
US loan notes 2030 | 3.40% | (82.6) | (98.0) | (2.8) | (2.8) | (2.8) | (2.8) | (2.8) | (84.0) |
Bank overdrafts | Floating | (91.0) | (91.0) | (91.0) | |||||
Lease liabilities* | Various | (89.1) | (101.3) | (25.2) | (22.5) | (17.1) | (11.6) | (9.2) | (15.7) |
Derivative financial liabilities | (13.3) | (13.3) | (13.1) | (0.2) | |||||
Total | (560.9) | (614.5) | (118.8) | (132.6) | (84.2) | (83.3) | (95.9) | (99.7) |
| Non-cash changes | |||||||
| Acquisition | 31 | ||||||
| 1 January | Financing | of | Lease | December | |||
| 2025 | cash flows * | subsidiary | changes | Exchange | Other ** | 2025 | |
| £m | £m | £m | £m | £m | £m | £m | |
| 2025 | |||||||
US loan notes | (515.4) | (6.7) | (522.1) | ||||
Lease liabilities | (89.1) | 30.7 | (19.0) | (2.8) | 2.1 | (78.1) | |
Total | (604.5) | 30.7 | (19.0) | (9.5) | 2.1 | (600.2) |
| Non‑cash changes | |||||||
| Acquisition | 31 | ||||||
| 1 January | Financing | of | Lease | December | |||
| 2024 | cash flows * | subsidiary | changes | Exchange | Other ** | 2024 | |
| £m | £m | £m | £m | £m | £m | £m | |
| 2024 | |||||||
Acquired loan | – | 2.9 | (2.9) | – | |||
Term loan 2024 | (47.2) | 47.1 | 0.1 | – | |||
US loan notes | (531.4) | 16.0 | (515.4) | ||||
Lease liabilities | (100.2) | 31.4 | (0.5) | (19.5) | 2.5 | (2.8) | (89.1) |
Total | (678.8) | 81.4 | (3.4) | (19.5) | 18.6 | (2.8) | (604.5) |
| 2025 | 2024 | |
| £m | £m | |
| Current liabilities | ||
Unsecured loan notes and other loans | 92.6 | 124.0 |
Lease liabilities | 23.8 | 23.2 |
Total | 116.4 | 147.2 |
| Non-current liabilities | ||
Unsecured loan notes and other loans | 429.5 | 391.4 |
Lease liabilities | 54.3 | 65.9 |
Total | 483.8 | 457.3 |
| Trade | Environmental | |||
| Restructuring | warranties | & legal | Total | |
| £m | £m | £m | £m | |
Current | 24.5 | 9.8 | 0.4 | 34.7 |
Non‑current | 1.6 | 5.7 | 1.2 | 8.5 |
At 1 January 2025 | 26.1 | 15.5 | 1.6 | 43.2 |
Arising during the year | 1.5 | 4.5 | 0.8 | 6.8 |
Released during the year | (2.0) | (0.5) | (2.5) | |
Utilised during the year | (14.5) | (4.0) | (18.5) | |
Exchange adjustment | 0.8 | 0.1 | 0.9 | |
At 31 December 2025 | 11.9 | 15.6 | 2.4 | 29.9 |
Current | 11.2 | 10.6 | 0.3 | 22.1 |
Non‑current | 0.7 | 5.0 | 2.1 | 7.8 |
| 2025 | 2024 | |
| £m | £m | |
| Current | ||
Trade payables | 143.3 | 146.2 |
Social security and other taxation | 32.1 | 27.9 |
Accruals | 53.3 | 45.4 |
Deferred income | 0.4 | 0.7 |
Progress billings and advance payments from customers | 91.3 | 126.7 |
Other payables | 148.9 | 149.0 |
469.3 | 495.9 | |
| Non-current | ||
Other payables | 16.6 | 13.5 |
485.9 | 509.4 |
2025 | 2024 | |||
| Ordinary shares | Ordinary shares | |||
| 28 4/7p per share | 28 | 4/7p per share | ||
Number (m) | Value (£m) | Number (m) | Value (£m) | |
In issue at the start of the year | 269.7 | 77.1 | 275.1 | 78.6 |
Issued to satisfy employee share schemes | 0.1 | – | 0.1 | 0.1 |
Share cancellations | (10.1) | (2.9) | (5.5) | (1.6) |
In issue at the end of the year | 259.7 | 74.2 | 269.7 | 77.1 |
| Number of ordinary | ||||
| shares of 28 4/7p each (million) | ||||
| Employee | ||||
Benefit Trust | Other | Treasury | Total | |
In issue at 31 December 2024 | 0.8 | 255.2 | 13.7 | 269.7 |
| New issues to satisfy employee share | ||||
scheme awards | 0.1 | 0.1 | ||
Market purchases | (10.1) | 10.1 | ||
Share cancellations | (10.1) | (10.1) | ||
| Transfer shares from treasury to employee | ||||
benefit trust | 1.0 | (1.0) | ||
| Shares allocated under employee share | ||||
schemes | (0.7) | 0.7 | ||
At 31 December 2025 | 1.1 | 245.9 | 12.7 | 259.7 |
| Fair value at 31 October | |
| 2024 | |
| TWTG Group B.V. (TWTG) | £m |
Other intangible assets | 9.5 |
Property, plant and equipment | 0.1 |
Right‑of‑use assets | 0.5 |
Inventories | 2.2 |
Trade and other receivables | 1.9 |
Cash and cash equivalents | 0.5 |
Trade and other payables | (1.6) |
Interest‑bearing loans and borrowings | (2.9) |
Lease liabiilities | (0.5) |
Deferred taxation | (2.2) |
Total identified net assets at fair value | 7.5 |
Goodwill arising on acquisition | 10.7 |
Purchase consideration | 18.2 |
| 25 April | |
| 2024 | |
| £m | |
Sale consideration | 18.5 |
Net assets disposed | (11.5) |
Costs of disposal | (1.0) |
Foreign exchange gain reclassified on disposal | 0.3 |
Gain on disposal | 6.3 |
| Net cash flow arising on disposal | |
Sale consideration | 18.5 |
Cash costs of disposal | (1.0) |
Cash transferred to purchaser | (2.3) |
Net cash flow arising on disposal of operations | 15.2 |
| 2025 | 2024 | |
| £m | £m | |
Short‑term employee benefits* | 4.8 | 5.1 |
Share‑based payments ** | 1.8 | 2.6 |
Total | 6.6 | 7.7 |
| 2025 | 2024 | |
| £m | £m | |
Sales to associated companies | 0.6 | 1.4 |
Purchases from associated companies | – | – |
Total | 0.6 | 1.4 |
Accounts receivable | 1.1 | 1.2 |
Accounts payable | – | – |
| 2025 | ||
Assets | Notes | £m |
Goodwill | 11 | 13.6 |
Intangible assets | 11 | 0.2 |
Property, plant and equipment | 12 | 8.4 |
Right‑of‑use assets | 13 | 4.2 |
Inventories | 22.9 | |
Trade and other receivables | 10.2 | |
Cash and short‑term deposits | 3.5 | |
Assets classified as held for sale | 63.0 | |
| 2025 | ||
Liabilities | Notes | £m |
Trade and other payables | (35.9) | |
Current tax | (1.9) | |
Lease liabilities | 13 | (5.0) |
Deferred tax liability | 9 | (1.3) |
Liabilities directly associated with assets held for sale | (44.1) | |
Net assets directly associated with disposal group | 18.9 |