2025 | 2024 | ||||||
| Underlying | Special | Underlying | Special | ||||
| performance | Items | IFRS | performance | Items | IFRS | ||
| Note | £m | £m | £m | £m | £m | £m | |
| Continuing operations | |||||||
Revenue | 5 | ||||||
CompanyandsubsidiariesoperatingprofitbeforeSpecialItems | |||||||
Amortisationofacquiredintangibles | 4 | ( | ( | ( | ( | ||
Restructuringandsiteclosurecosts | 4 | ( | ( | ( | ( | ||
Acquisitioncostsandrelatedgains | 4 | ( | ( | ||||
Saleofbusiness | 4 | ( | ( | ( | ( | ||
Softwareasaserviceimplementationcosts | 4 | ( | ( | ||||
Impairmentcharge | 4 | ( | ( | ( | ( | ||
Pensionpastservicecost | 4 | ( | ( | ( | ( | ||
Companyandsubsidiariesoperatingprofit/(loss) | ( | ( | ( | ( | |||
Shareofjointventures | 17 | ( | |||||
Operating profit/(loss) | 6 | ( | ( | ( | ( | ||
Interestpayable | 9 | ( | ( | ( | ( | ||
Interestreceivable | 9 | ||||||
Lossonextinguishmentoffinancingfacilities | 4 | ( | ( | ||||
Netinterestexpenseondefinedbenefitobligations | 9 | ( | ( | ( | ( | ||
Interestelementofleasepayments | 9 | ( | ( | ( | ( | ||
Finance costs | ( | ( | ( | ( | ( | ||
Loss before taxation | ( | ( | ( | ( | ( | ( | |
Taxation | 10 | ( | ( | ||||
Loss for the year from continuing operations | ( | ( | ( | ( | ( | ( | |
Profit/(loss)fortheyearfromdiscontinuingoperationsattributabletoequityholdersoftheparent | 29 | ( | ( | ( | ( | ||
Loss for the year | ( | ( | ( | ( | ( | ( | |
(Loss)/profitattributabletonon-controllinginterests | ( | ||||||
Lossattributabletoequityholdersoftheparent | ( | ( | ( | ( | ( | ( | |
( | ( | ( | ( | ( | ( | ||
| Earnings per share | |||||||
– Basicfromcontinuingoperations | 12 | ( | ( | ( | ( | ( | ( |
– Dilutedfromcontinuingoperations | 12 | ( | ( | ( | ( | ( | ( |
– Basic | 12 | ( | ( | ( | ( | ( | ( |
– Diluted | 12 | ( | ( | ( | ( | ( | ( |
2025 | 2024 | ||||||
| Equity holders | Non-controlling | Equityholders | Non-controlling | ||||
| of the parent | interests | Total | oftheparent | interests | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
(Loss)/profitfortheyear | ( | ( | ( | ( | |||
Actuarialgains/(losses) | 25 | ( | ( | ||||
Taxrelatingtocomponentsofothercomprehensiveincome | 10 | ( | ( | ||||
Total items that will not be reclassified to profit or loss | ( | ( | |||||
Exchangedifferencesontranslationofforeignoperations | ( | ( | ( | ||||
Exchangedifferencesrecycledonsaleofbusiness | |||||||
Fairvaluelossonhedgedinterestderivatives | ( | ( | ( | ( | |||
(Losses)/gainsonnetinvestmenthedgestakentoequity | ( | ( | |||||
Total items that may be reclassified subsequently to profit or loss | ( | ( | ( | ||||
Other comprehensive (expense)/income for the year | ( | ( | ( | ||||
Total comprehensive (expense)/income for the year | ( | ( | ( | ( |
| Capital | Hedging and | Total equity | Non- | |||||
| Share | Share | redemption | translation | Retained | holdings of | controlling | Total | |
| capital | premium | reserve | reserve | earnings | the parent | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At | ||||||||
(Loss)/profitfortheyear | ( | ( | ( | |||||
Othercomprehensive(expense)/incomefortheyear | ( | ( | ( | |||||
Total comprehensive (expense)/income for the year | ( | ( | ( | ( | ||||
Dividends | ( | ( | ||||||
Share-basedpayments | ||||||||
At | ( | ( |
| Capital | Hedgingand | Totalequity | Non- | |||||
| Share | Share | redemption | translation | Retained | holdingsof | controlling | Total | |
| capital | premium | reserve | reserve | earnings | theparent | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At1January2024 | ||||||||
(Loss)/profitfortheyear | ( | ( | ( | |||||
Othercomprehensiveincome/(expense)fortheyear | ( | ( | ||||||
Totalcomprehensiveincome/(expense)fortheyear | ( | ( | ( | |||||
Dividends | ( | ( | ||||||
Share-basedpayments | ||||||||
At 31 December 2024 |
| 2025 | 2024 | ||
| £m | £m | ||
| Non-current assets | |||
Goodwill | 13 | ||
Acquiredintangibleassets | 14 | ||
Otherintangibleassets | 15 | ||
Property,plantandequipment | 16 | ||
Deferred tax assets | 11 | ||
Definedbenefitasset | 25 | ||
Investmentinjointventures | 17 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 18 | ||
Tradeandotherreceivables | 19 | ||
Current tax assets | 10 | ||
Cashandcashequivalents | 20 | ||
Derivativefinancialinstruments | 21 | ||
Assetsclassifiedasheldforsale | 29 | ||
Total current assets | |||
Total assets | |||
| Current liabilities | |||
Borrowings | 20 | ( | |
Tradeandotherpayables | 23 | ( | ( |
Lease liabilities | 22 | ( | ( |
Current tax liabilities | 10 | ( | ( |
Provisionsforotherliabilitiesandcharges | 24 | ( | ( |
Derivativefinancialinstruments | 21 | ( | ( |
Total current liabilities | ( | ( |
| 2025 | 2024 | ||
| £m | £m | ||
| Non-current liabilities | |||
Borrowings | 20 | ( | ( |
Tradeandotherpayables | 23 | ( | ( |
Lease liabilities | 22 | ( | ( |
Deferred tax liabilities | 11 | ( | ( |
Retirementbenefitobligations | 25 | ( | ( |
Provisionsforotherliabilitiesandcharges | 24 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Sharecapital | 26 | ||
Sharepremium | 26 | ||
Capitalredemptionreserve | |||
Hedgingandtranslationreserve | 26 | ( | |
Retained(losses)/earnings | 26 | ( | |
Equity attributable to equity holders of the parent | |||
Non-controlling interests | |||
Total equity |
2025 | 2024 | ||||
Note | £m | £m | £m | £m | |
| Operating | |||||
Cashgeneratedfromoperations | 27 | ||||
– Interestreceived | |||||
– Interest paid | ( | ( | |||
– Interestelementofleasepayments | ( | ( | |||
Net interest paid | ( | ( | |||
– UKcorporationtaxreceived | |||||
– Overseascorporatetaxpaid | ( | ||||
Totaltaxreceived/(paid) | ( | ||||
Net cash inflow/(outflow) from operating activities | ( | ||||
| Investing | |||||
Dividendsreceivedfromjointventures | 17 | ||||
Purchaseofproperty,plantandequipmentandintangibleassets | ( | ( | |||
Proceedsfromsaleofproperty,plantandequipment | |||||
Proceeds from sale of business | 29 | ||||
Net cash outflow from investing activities | ( | ( | |||
| Financing | |||||
Dividendspaidtonon-controllinginterests | ( | ( | |||
Costsonissueofshares | ( | ||||
Settlementofequity-settledshare-basedpayments | ( | ||||
Repaymentofprincipalportionofleaseliabilities | ( | ( | |||
Repaymentofborrowings | ( | ( | |||
Proceedsofborrowings | |||||
Net cash outflow from financing activities | ( | ( | |||
Decrease in cash, cash equivalents and bank overdrafts during the period | ( | ( | |||
Cashandcashequivalentsandbankoverdraftsat1January | 20 | ||||
Foreignexchange | 20 | ( | |||
Cash, cash equivalents and bank overdrafts at 31 December | 20 |
| 2025 | 2024 | ||
| £m | £m | ||
Netcashinflow/(outflow)fromoperatingactivities | ( | ||
Add:dividendsreceivedfromjointventures | 17 | ||
Less:netcapitalexpenditure | ( | ( | |
Add:proceedsfromsaleofbusiness | |||
( | |||
Issueofshares | ( | ||
Dividendspaidtonon-controllinginterests | ( | ( | |
Settlementofequity-settledsharebasedpayments | ( | ||
Repaymentforprincipalportionofleaseliabilities | ( | ( | |
Foreignexchangeandothermovements | 20 | ( | |
Decrease/(increase) in net debt | ( |
| 2025 | 2024 | ||
| £m | £m | ||
Amortisation of acquired intangibles | 14 | (44.4) | (45.1) |
| Restructuring and site closure costs | |||
(including share of JV) | (14.0) | (15.4) | |
Impairment charge | (22.5) | (5.7) | |
Acquisition costs and related gains | 0.1 | (0.6) | |
Sale of business | (2.7) | (3.1) | |
Software as a Service implementation costs | (1.1) | – | |
Pension past service cost | (3.2) | (4.4) | |
Total impact on continuing operating profit | (87.8) | (74.3) | |
| Finance costs | |||
Loss on extinguishment of financing facilities | 9 | – | (1.4) |
Total impact on loss before taxation | (87.8) | (75.7) | |
Taxation Special Items | 10 | – | 7.5 |
Taxation on Special Items | 10 | 1.7 | 7.1 |
| Total impact on loss for the year – | |||
continuing operations | (86.1) | (61.1) | |
| Discontinued operations | |||
Restructuring and site closure costs | (0.3) | (1.1) | |
Sale of business | (8.9) | (3.3) | |
Taxation on Special Items | (0.7) | – | |
| Total impact on profit for the year – | |||
discontinued operations | (9.9) | (4.4) | |
Total impact on loss for the year | (96.0) | (65.5) |
| Discontinued | |||||||
| Continuing operations | operations | ||||||
| Health & | Health & | ||||||
| Protection | Protection | ||||||
| Coatings & | and | and | |||||
| Construction | Adhesive | Performance | Performance | ||||
| Solutions | Solutions | Materials | Corporate | Total | Materials | Total | |
| 2025 | £m | £m | £m | £m | £m | £m | £m |
| Revenue | |||||||
Total revenue | 699.2 | 570.8 | 472.7 | – | 1,742.7 | 28.9 | 1,771.6 |
Inter-segmental revenue | – | – | (3.5) | – | (3.5) | – | (3.5) |
699.2 | 570.8 | 469.2 | – | 1,739.2 | 28.9 | 1,768.1 | |
EBITDA | 64.3 | 66.0 | 24.2 | (18.0) | 136.5 | 3.6 | 140.1 |
Depreciation and amortisation | (25.9) | (34.8) | (26.3) | (11.9) | (98.9) | (0.5) | (99.4) |
Operating profit/(loss) before Special Items | 38.4 | 31.2 | (2.1) | (29.9) | 37.6 | 3.1 | 40.7 |
Special Items | (31.6) | (20.4) | (30.9) | (4.9) | (87.8) | (9.2) | (97.0) |
Operating profit/(loss) | 6.8 | 10.8 | (33.0) | (34.8) | (50.2) | (6.1) | (56.3) |
Finance costs | (63.9) | ||||||
Loss before taxation | (120.2) | ||||||
| Discontinued | |||||||
| Continuing operations | operations | ||||||
| Health & | Health & | ||||||
| Protection | Protection | ||||||
| Coatings & | and | and | |||||
| Construction | Adhesive | Performance | Performance | ||||
| Solutions | Solutions | Materials | Corporate | Total | Materials | Total | |
| 2024 | £m | £m | £m | £m | £m | £m | £m |
| Revenue | |||||||
Total revenue | 790.5 | 588.4 | 557.7 | – | 1,936.6 | 63.5 | 2,000.1 |
Inter-segmental revenue | – | – | (3.5) | – | (3.5) | – | (3.5) |
790.5 | 588.4 | 554.2 | – | 1,933.1 | 63.5 | 1,996.6 | |
EBITDA | 85.9 | 47.9 | 33.0 | (23.7) | 143.1 | 6.1 | 149.2 |
Depreciation and amortisation | (25.3) | (32.9) | (26.9) | (9.9) | (95.0) | (1.4) | (96.4) |
Operating profit/(loss)before Special Items | 60.6 | 15.0 | 6.1 | (33.6) | 48.1 | 4.7 | 52.8 |
Special Items | (28.1) | (24.5) | (17.7) | (4.0) | (74.3) | (4.4) | (78.7) |
Operating profit/(loss) | 32.5 | (9.5) | (11.6) | (37.6) | (26.2) | 0.3 | (25.9) |
Finance costs | (61.4) | ||||||
Loss before taxation | (87.3) | ||||||
Revenue by destination | Non-current assets | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
UK | 95.1 | 97.7 | 177.8 | 180.0 |
Germany | 204.6 | 227.0 | 17 7.9 | 170.9 |
Italy | 94.9 | 88.9 | 33.0 | 32.2 |
Netherlands | 80.4 | 78.8 | 134.1 | 129.6 |
France | 71.6 | 83.8 | 84.7 | 85.4 |
Belgium | 42.8 | 46.1 | 47.6 | 51.9 |
Spain | 75.1 | 76.9 | 6.3 | 5.9 |
Other Europe | 242.8 | 258.1 | 46.0 | 69.0 |
Malaysia | 109.1 | 17 7.6 | 137.9 | 143.5 |
China | 99.2 | 116.2 | 21.2 | 25.7 |
Other Asia | 147.9 | 152.9 | 3.9 | 4.1 |
USA | 420.2 | 469.3 | 644.6 | 721.9 |
Rest of world | 84.4 | 123.3 | 10.0 | 9.3 |
1,768.1 | 1,996.6 | 1,525.0 | 1,629.4 |
| 2025 | 2024 | ||
| £m | £m | ||
Revenue | 1,739.2 | 1,933.1 | |
Cost of sales | (1,428.5) | (1,602.6) | |
Gross profit | 310.7 | 330.5 | |
Sales and marketing costs | (78.8) | (76.5) | |
Administrative expenses | (96.8) | (112.5) | |
Share of joint ventures | 17 | 1.4 | 1.6 |
EBITDA | 136.5 | 143.1 | |
| Depreciation and amortisation – Underlying | |||
performance | (98.9) | (95.0) | |
Operating profit – Underlying performance | 37.6 | 48.1 | |
Special Items | 4 | (87.8) | (74.3) |
Operating loss – IFRS | (50.2) | (26.2) |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Fees payable to the Company’s auditor for: | ||
| – Audit of the Company’s annual financial statements | ||
and the consolidated annual financial statements | 600.0 | 527.0 |
| Fees payable to the Company’s auditor and their | ||
| associates for other services to the Group: | ||
| – Audit of the Company’s subsidiaries’ annual | ||
financial statements | 1,93 7.0 | 1,911.0 |
Total audit fees | 2 ,537.0 | 2,438.0 |
Audit related assurance services | 55.0 | 53.0 |
Other assurance services | – | 196.0 |
Total non-audit fees | 55.0 | 249.0 |
| 2025 | 2024 | |
| Number | Number | |
The average monthly number of employees during the year by segment was: | ||
Coatings & Construction Solutions | 2,068 | 2,117 |
Adhesive Solutions | 693 | 718 |
Health & Protection and Performance Materials | 1,051 | 1,243 |
Corporate | 51 | 49 |
4,127 |
| 2025 | 2024 | |
| £m | £m | |
| The aggregate remuneration of all Group | ||
| employees comprised: | ||
Wages and salaries | 232.3 | 251.5 |
Social security costs | 37.0 | 34.7 |
Other pension costs | 19.9 | 18.3 |
Share-based payments | 2.6 | 1.6 |
291.8 | 306.1 |
| 2025 | 2024 | |
| £m | £m | |
Interest payable on bank loans and overdrafts | 63.8 | 68.0 |
Less: interest receivable | (4.7) | (12.1) |
Net interest expense on defined benefit obligations | 1.4 | 1.7 |
Interest element of lease payments | 3.4 | 2.4 |
Underlying finance costs | 63.9 | 60.0 |
Loss on extinguishment of financing facilities | – | 1.4 |
Total finance costs from continuing operations | 63.9 | 61.4 |
Total finance costs | 63.9 | 61.4 |
| 2025 | 2024 | |
| £m | £m | |
| Current tax | ||
UK corporation tax | – | (0.5) |
Overseas taxation | 14.1 | 15.1 |
14.1 | 14.6 | |
| Deferred tax | ||
Origination and reversal of temporary differences | 23.6 | (18.0) |
37.7 | (3.4) | |
| Special Items | ||
| Current tax: | ||
Historical issues | – | (7.5) |
Sale of business | (0.2) | (0.1) |
Restructuring and site closure costs | (2.5) | (1.5) |
| Deferred tax: | ||
Sale of business | 0.6 | (0.1) |
Restructuring and site closure costs | 4.9 | (0.6) |
Amortisation of acquired intangibles | (3.8) | (3.7) |
Prior year adjustment | – | (1.1) |
(1.0) | (14.6) | |
Total tax on loss before taxation | 36.7 | (18.0) |
| Income tax is attributable to: | ||
Total tax from continuing operations | 36.0 | (18.6) |
Total tax from discontinuing operations | 0.7 | 0.6 |
| 2025 | 2024 | |
| £m | £m | |
Loss before taxation | (120.2) | (87.3) |
| Tax on loss before taxation at standard UK corporation | ||
tax rate of 25% (2024: 25%) | (30.1) | (21.8) |
| Effects of: | ||
Expenses not deductible for tax purposes | 10.4 | 10.6 |
Tax incentives and items not subject to tax | (5.2) | (2.3) |
Higher tax rates on overseas earnings | (0.1) | (1.4) |
| Other deferred tax asset not recognised less amounts | ||
now recognised | 61.4 | 2.0 |
Adjustments to tax charge in respect of prior periods | (0.6) | (4.6) |
Effect of change of rate on deferred tax | 0.9 | 0.3 |
Sale of business | – | (0.8) |
Tax charge/(credit) for year | 36.7 | (18.0) |
| 2025 | 2024 | |
| £m | £m | |
Current tax charge in respect of actuarial gains/(losses) | (0.5) | (0.2) |
| Deferred tax (charge)/credit in respect of actuarial | ||
gains/losses | (3.6) | 0.3 |
| Total tax (charge)/credit in respect of actuarial | ||
gains/losses | (4.1) | 0.1 |
| 2025 | 2024 | |
| £m | £m | |
Current tax receivable | 2.6 | 15.6 |
Current tax liability | (15.3) | (17.6) |
| Accelerated | Acquired | Right of | ||||
| tax depreciation | intangibles | Other | Sub-total | offset | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | (39.0) | (28.1) | – | (67.1) | 38.2 | (28.9) |
Sale of business | (1.4) | – | – | (1.4) | ||
(Charged)/credited to income statement | (4.3) | 3.8 | – | (0.5) | ||
Transfers | – | – | (3.8) | (3.8) | ||
Exchange adjustment | 1.9 | (0.8) | – | 1.1 | ||
At 31 December | (42.8) | (25.1) | (3.8) | (71.7) | 41.7 | (30.0) |
2024 £m | £m | £m | £m | £m | £m | |
At 1 January | (40.9) | (32.8) | – | (73.7) | 39.9 | (33.8) |
Credited to income statement | 2.7 | 3.7 | – | 6.4 | ||
Exchange adjustment | (0.8) | 1.0 | – | 0.2 | ||
At 31 December | (39.0) | (28.1) | – | (67.1) | 38.2 | (28.9) |
| Retirement | |||||||
| benefit | Provisions & | ||||||
| Losses | obligations | restructuring | Other | Sub-total | Right of offset | Total | |
| 2025 | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 40.0 | 2.4 | 27.4 | 24.1 | 93.9 | (38.2) | 55.7 |
Sale of business | – | – | (0.6) | – | (0.6) | ||
(Charged)/credited to income statement | (0.6) | 2.5 | (0.1) | (24.7) | (22.9) | ||
Charged to statement of other comprehensive income | – | (3.6) | – | – | (3.6) | ||
Transfers | – | – | – | 3.8 | 3.8 | ||
Exchange adjustment | 0.2 | 0.3 | (1.0) | (3.0) | (3.5) | ||
At 31 December | 39.6 | 1.6 | 25.7 | 0.2 | 67.1 | (41.7) | 25.4 |
2024 | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 37.1 | 5.4 | 26.1 | 8.2 | 76.8 | (39.9) | 36.9 |
Credited/(charged) to income statement | 3.1 | (2.9) | 1.3 | 15.6 | 17.1 | ||
Credited to statement of other comprehensive income | – | 0.3 | – | – | 0.3 | ||
Transfers | – | – | – | – | – | ||
Exchange adjustment | (0.2) | (0.4) | – | 0.3 | (0.3) | ||
At 31 December | 40.0 | 2.4 | 27.4 | 24.1 | 93.9 | (38.2) | 55.7 |
| 2025 | 2024 | |
| £m | £m | |
Unused tax losses for which no deferred tax asset has been recognised | 191.6 | 86.7 |
Carried forward interest for which no deferred tax asset has been recognised | 121.2 | 15.7 |
Other items for which no deferred tax asset has been recognised | 7.1 | 6.8 |
Total | 319.9 | 109.2 |
2025 | 2024 | ||||||
| Underlying | Special | Underlying | Special | ||||
| performance | Items | IFRS | performance | Items | IFRS | ||
| Earnings | |||||||
Loss attributable to equity holders of the parent – continuing operations | £m | (63.9) | (86.3) | (150.2) | (8.2) | (64.1) | (72.3) |
Loss attributable to equity holders of the parent | £m | (60.8) | (96.2) | (157.0) | (4.1) | (68.5) | (72.6) |
| Number of shares | |||||||
Weighted average number of ordinary shares – basic | ’000 | 163,500 | 163,473 | ||||
Effect of dilutive potential ordinary shares | ’000 | 5,266 | 1,078 | ||||
Weighted average number of ordinary shares – diluted | ’000 | 168,766 | 164,551 | ||||
| Earnings per share for profit from continuing operations | |||||||
Basic earnings per share | pence | (39.1) | (52.8) | (91.9) | (5.1) | (39.2) | (44.3) |
Diluted earnings per share | pence | (39.1) | (52.8) | (91.9) | (5.1) | (39.2) | (44.3) |
| Earnings per share for profit from discontinued operations | |||||||
Basic earnings per share | pence | 1.9 | (6.0) | (4.1) | 2.6 | (2.7) | (0.1) |
Diluted earnings per share | pence | 1.9 | (6.0) | (4.1) | 2.6 | (2.7) | (0.1) |
| Earnings per share for profit attributable to equity holders of the parent | |||||||
Basic earnings per share | pence | (37.2) | (58.8) | (96.0) | (2.5) | (41.9) | (44.4) |
Diluted earnings per share | pence | (37.2) | (58.8) | (96.0) | (2.5) | (41.9) | (44.4) |
| 2025 | 2024 | |
| £m | £m | |
| Cost | ||
At 1 January | 598.8 | 608.4 |
Sale of business | (8.0) | (7.5) |
Exchange adjustments | (11.1) | (2.1) |
At 31 December | 579.7 | 598.8 |
| Accumulated impairment losses | ||
At 1 January | 143.7 | 142.7 |
Exchange adjustments | (7.0) | 1.0 |
At 31 December | 136.7 | 143.7 |
| Net book value | ||
At 31 December | 443.0 | 455.1 |
| Net book | Net book | |||
| value at | value at | |||
| 1 January | Sale of | Exchange | 31 December | |
| 2025 | business | adjustments | 2025 | |
| £m | £m | £m | £m | |
Coatings & Construction Solutions | 354.5 | – | (5.9) | 348.6 |
Adhesive Solutions | 24.7 | – | (1.1) | 23.6 |
Health & Protection and Performance Materials | 75.9 | (8.0) | 2.9 | 70.8 |
Total | 455.1 | (8.0) | (4.1) | 443.0 |
| Net book | Net book | ||||
| value at | value at | ||||
| 1 January | Divisional | Sale of | Exchange | 31 December | |
| 2024 | Reorganisation | business | adjustments | 2024 | |
| £m | £m | £m | £m | £m | |
Coatings & Construction Solutions | 320.5 | 36.3 | – | (2.3) | 354.5 |
Adhesive Solutions | 24.5 | – | – | 0.2 | 24.7 |
Health & Protection and Performance Materials | 120.7 | (36.3) | (7.5) | (1.0) | 75.9 |
Total | 465.7 | – | ( 7.5) | (3.1) | 455.1 |
| Customer | Other acquired | ||
| relationships | intangibles | Total | |
| £m | £m | £m | |
| Cost | |||
At 1 January 2025 | 486.4 | 108.5 | 594.9 |
Exchange adjustments | (15.9) | (4.0) | (19.9) |
At 31 December 2025 | 470.5 | 104.5 | 575.0 |
| Accumulated amortisation and impairment | |||
At 1 January 2025 | 165.9 | 21.9 | 187.8 |
Amortisation charge for the year | 3 7.0 | 7.4 | 44.4 |
Exchange adjustments | (3.4) | (1.0) | (4.4) |
At 31 December 2025 | 199.5 | 28.3 | 227.8 |
| Net book value | |||
At 31 December 2025 | 271.0 | 76.2 | 347.2 |
| Customer | Other acquired | ||
| relationships | intangibles | Total | |
| £m | £m | £m | |
| Cost | |||
At 1 January 2024 | 488.0 | 108.6 | 596.6 |
Exchange adjustments | (1.6) | (0.1) | (1.7) |
At 31 December 2024 | 486.4 | 108.5 | 594.9 |
| Accumulated amortisation and impairment | |||
At 1 January 2024 | 129.6 | 14.5 | 14 4.1 |
Amortisation charge for the year | 37.6 | 7.5 | 45.1 |
Exchange adjustments | (1.3) | (0.1) | (1.4) |
At 31 December 2024 | 165.9 | 21.9 | 187.8 |
| Net book value | |||
At 31 December 2024 | 320.5 | 86.6 | 407.1 |
| Other | Assets | ||
| intangible | under | ||
| assets | construction | Total | |
| £m | £m | £m | |
| Cost | |||
At 1 January 2025 | 117.7 | 1.1 | 118.8 |
Additions | 0.4 | 11.0 | 11.4 |
Disposals | (3.1) | (1.4) | (4.5) |
Sale of business | (2.2) | – | (2.2) |
Transfers from assets under construction | 7.4 | (7.4) | – |
Other transfers | (0.2) | 0.2 | – |
Exchange adjustments | 4.1 | 0.1 | 4.2 |
At 31 December 2025 | 124 .1 | 3.6 | 127.7 |
| Accumulated amortisation and impairment | |||
At 1 January 2025 | 48.2 | – | 48.2 |
Amortisation charge for the year | 13.4 | – | 13.4 |
Disposals | (2.7) | – | (2.7) |
Sale of business | (2.0) | – | (2.0) |
Impairment | 0.9 | – | 0.9 |
Exchange adjustments | 0.3 | – | 0.3 |
At 31 December 2025 | 58.1 | – | 58.1 |
| Net book value | |||
At 31 December 2025 | 66.0 | 3.6 | 69.6 |
| Other | Assets | ||
| intangible | under | ||
| assets | construction | Total | |
| £m | £m | £m | |
| Cost | |||
At 1 January 2024 | 107.0 | 1.7 | 108.7 |
Additions | 1.0 | 10.1 | 11.1 |
Disposals | (1.3) | – | (1.3) |
Transfer from assets under construction | 11.1 | (11.1) | – |
Exchange adjustments | (0.1) | 0.4 | 0.3 |
At 31 December 2024 | 117.7 | 1.1 | 118.8 |
| Accumulated amortisation and impairment | |||
At 1 January 2024 | 37.6 | – | 37.6 |
Amortisation charge for the year | 12.1 | – | 12.1 |
Disposals | (1.3) | – | (1.3) |
Exchange adjustments | (0.2) | – | (0.2) |
At 31 December 2024 | 48.2 | – | 48.2 |
| Net book value | |||
At 31 December 2024 | 69.5 | 1.1 | 70.6 |
Owned assets | Right-of-use assets | ||||||
| Freehold land | Leasehold land | Plant and | Assets under | Land and | Plant and | ||
| and buildings | and buildings | equipment | construction | buildings | equipment | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost | |||||||
At 1 January 2025 | 194.7 | 8.8 | 959.4 | 75.4 | 46.6 | 32.9 | 1,317.8 |
Additions | 1.3 | – | 17.7 | 61.2 | 3.6 | 7.4 | 91.2 |
Transfer to held for sale | – | – | – | – | (13.0) | – | (13.0) |
Sale of business | (3.5) | – | (24.2) | – | – | – | (27.7) |
Impairment | – | – | – | (1.7) | – | – | (1.7) |
Disposals | (0.2) | – | (52.0) | (1.0) | (5.3) | (1.1) | (59.6) |
Transfer from assets under construction | 6.2 | 2.0 | 56.7 | (64.9) | – | – | – |
Other transfers | 3.4 | (0.1) | (4.7) | 1.4 | – | – | – |
Lease adjustments | – | – | – | – | 5.1 | 2.6 | 7.7 |
Exchange adjustments | 3.6 | 0.1 | 9.1 | 1.4 | 0.7 | 0.8 | 15.7 |
At 31 December 2025 | 205.5 | 10.8 | 962.0 | 71.8 | 3 7.7 | 42.6 | 1,330.4 |
| Accumulated depreciation and impairment | |||||||
At 1 January 2025 | 60.5 | 5.4 | 535.4 | – | 15.3 | 12.7 | 629.3 |
Depreciation charge for the year | 6.2 | 0.3 | 68.1 | – | 3.4 | 8.0 | 86.0 |
Transfer to held for sale | – | – | – | – | (7.6) | – | (7.6) |
Sale of business | (3.2) | – | (20.2) | – | – | – | (23.4) |
Impairment | 0.5 | – | 19.1 | – | – | 0.3 | 19.9 |
Disposals | (1.2) | – | (49.5) | – | (5.3) | (1.0) | (57.0) |
Other transfers | 5.3 | – | (5.3) | – | – | – | – |
Lease adjustments | – | – | – | – | 7.1 | 2.5 | 9.6 |
Exchange adjustments | 3.1 | – | 13.2 | – | 0.3 | 0.5 | 17.1 |
At 31 December 2025 | 71.2 | 5.7 | 560.8 | – | 13.2 | 23.0 | 673.9 |
| Net book value | |||||||
At 31 December 2025 | 134.3 | 5.1 | 401.2 | 71.8 | 24.5 | 19.6 | 656.5 |
Owned assets | Right-of-use assets | ||||||
| Freehold land | Leasehold land | Plant and | Assets under | Land and | Plant and | ||
| and buildings | and buildings | equipment | construction | buildings | equipment | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost | |||||||
At 1 January 2024 | 203.2 | 8.0 | 970.5 | 36.7 | 43.4 | 29.5 | 1,291.3 |
Additions | 3.6 | – | 25.1 | 54.5 | 5.2 | 7.7 | 96.1 |
Transfer to held for sale | (2.7) | – | (13.1) | – | – | – | (15.8) |
Sale of business | (1.9) | – | (11.4) | (0.3) | – | – | (13.6) |
Impairment | (1.1) | – | (1.2) | (3.7) | – | – | (6.0) |
Disposals | (4.0) | – | (12.4) | (0.1) | (1.7) | (3.9) | (22.1) |
Transfer from assets under construction | 2.2 | 0.8 | 7.1 | (10.1) | – | – | – |
Other transfers | – | – | – | – | – | – | – |
Exchange adjustments | (4.6) | – | (5.2) | (1.6) | (0.3) | (0.4) | (12.1) |
At 31 December 2024 | 194.7 | 8.8 | 959.4 | 75.4 | 46.6 | 32.9 | 1,317.8 |
| Accumulated depreciation and impairment | |||||||
At 1 January 2024 | 62.2 | 5.1 | 495.5 | – | 12.8 | 10.0 | 585.6 |
Depreciation charge for the year | 7.5 | 0.2 | 65.5 | – | 4.2 | 6.9 | 84.3 |
Transfer to held for sale | (2.0) | – | (7.3) | – | – | – | (9.3) |
Sale of business | – | – | (8.4) | – | – | – | (8.4) |
Impairment | (0.1) | – | (0.2) | – | – | – | (0.3) |
Disposals | – | – | (11.2) | – | (1.7) | (4.1) | (17.0) |
Other transfers | (4.8) | 0.2 | 4.6 | – | – | – | – |
Exchange adjustments | (2.3) | (0.1) | (3.1) | – | – | (0.1) | (5.6) |
At 31 December 2024 | 60.5 | 5.4 | 535.4 | – | 15.3 | 12.7 | 629.3 |
| Net book value | |||||||
At 31 December 2024 | 134.2 | 3.4 | 424.0 | 75.4 | 31.3 | 20.2 | 688.5 |
| Place of | Principal | |||
| Name of entity | incorporation | Ownership | activity | Segment |
| Synthomer Middle | Saudi | 49% | Manufacturer | Coatings & |
| East Company Ltd | Arabia | and sale of acrylic | Construction | |
| and vinyl resin | Solutions | |||
| emulsions | ||||
| Synthomer Functional | UAE | 49% | Trading in | Adhesive |
| Solutions FZCO | adhesives and | Solutions | ||
| oilfield chemicals | ||||
Synthomer FZE Limited | UAE | 49% | Sales and | Coatings & |
| marketing support | Construction | |||
| for Synthomer | Solutions | |||
| Group Companies | ||||
| Nanjing Yangzi | China | 50% | Manufacturer | Adhesive |
| Eastman Chemical Ltd | of hydrogenated | Solutions | ||
| hydrocarbon resins | ||||
Super Sky Ltd | United | 50% | Non-trading | Corporate |
| Kingdom |
| 2025 | 2024 | |
| £m | £m | |
Non-current assets | 12.0 | 12.2 |
Cash and cash equivalents | 4.6 | 3.7 |
Other current assets | 23.8 | 28.0 |
Total current assets | 28.4 | 31.7 |
Other current liabilities | (26.4) | (32.1) |
Total current liabilities | (26.4) | (32.1) |
Net assets | 14.0 | 11.8 |
| 2025 | 2024 | |
| £m | £m | |
Revenue | 79.1 | 90.3 |
Operating profit | 2.9 | 2.7 |
Taxation | (0.1) | (0.1) |
Profit for the year | 2.8 | 2.6 |
Exchange differences on translation | – | – |
Total comprehensive income | 2.8 | 2.6 |
Dividends paid | – | (2.1) |
Movement in retained earnings | 2.8 | 0.5 |
| Group share: | ||
Profit for the year | 1.4 | 1.3 |
Dividends paid | – | (1.0) |
| 2025 | 2024 | |
| £m | £m | |
At 1 January | 8.1 | 7.5 |
Profit from continuing operations | 1.4 | 1.3 |
Exchange differences on translation | (0.8) | 0.3 |
Dividend paid | – | (1.0) |
At 31 December | 8.7 | 8.1 |
| 2025 | 2024 | |
| £m | £m | |
Raw materials and consumables | 159.6 | 167.5 |
Finished goods | 177. 3 | 180.7 |
336.9 | 348.2 | |
Stock written off during the year | 3.0 | 6.0 |
| Cost of inventory recognised as an expense and | ||
included in cost of sales | 1,059.9 | 1,238.3 |
| 2025 | 2024 | |
| £m | £m | |
Trade receivables | 96.2 | 155.8 |
Other receivables | 51.1 | 62.6 |
Prepayments | 6.5 | 8.8 |
153.8 | 227.2 |
| Trade receivables – days past due | |||||
| Not yet due | <60 | 61-120 | >120 | Total | |
| 2025 | £m | £m | £m | £m | £m |
Gross carrying amount | 87.7 | 3.6 | 0.1 | 5.8 | 97. 2 |
Expected credit loss rate | 0.02% | ||||
Lifetime expected credit loss | (1.0) | ||||
Total | 96.2 |
| Trade receivables – days past due | |||||
| Not yet due | <60 | 61-120 | >120 | Total | |
| 2024 | £m | £m | £m | £m | £m |
Gross carrying amount | 139.9 | 13.6 | 0.3 | 3.1 | 156.9 |
Expected credit loss rate | 0.06% | ||||
Lifetime expected credit loss | (1.1) | ||||
Total | 155.8 |
| Exchange | ||||
| 1 January | and other | 31 December | ||
| 2025 | Cash flows | movements | 2025 | |
| £m | £m | £m | £m | |
Bank overdrafts | (0.3) | – | 0.3 | – |
| €520m 3.875% senior unsecured | ||||
loan notes due 2025 | (123.9) | 128.8 | (4.9) | – |
Current bank borrowings | – | – | – | – |
Current liabilities | (124.2) | 128.8 | (4.6) | – |
Bank loans | (414.2) | (46.5) | (3.1) | (463.8) |
| €350m 7.375% senior unsecured | ||||
loan notes due 2029 | (284.4) | – | (16.7) | (301.1) |
Non-current liabilities | (698.6) | (46.5) | (19.8) | (764.9) |
Total borrowings | (822.8) | 82.3 | (24.4) | (764.9) |
Cash and cash equivalents | 225.8 | (37.5) | 1.6 | 189.9 |
Net debt | (597.0) | 44.8 | (22.8) | (575.0) |
| Exchange | ||||
| 1 January | and other | 31 December | ||
| 2024 | Cash flows | movements | 2024 | |
| £m | £m | £m | £m | |
Bank overdrafts | (0.7) | 0.4 | – | (0.3) |
| €520m 3.875% senior unsecured | ||||
loan notes due 2025 | – | – | (123.9) | (123.9) |
Current bank borrowings | – | – | – | – |
Current liabilities | (0.7) | 0.4 | (123.9) | (124.2) |
Bank loans | (421.9) | 3.1 | 4.6 | (414.2) |
| €520m 3.875% senior unsecured | ||||
loan notes due 2025 | (448.4) | 318.8 | 129.6 | – |
| €350m 7.375% senior unsecured | ||||
loan notes due 2029 | – | (293.5) | 9.1 | (284.4) |
Non-current liabilities | (870.3) | 28.4 | 143.3 | (698.6) |
Total borrowings | (871.0) | 28.8 | 19.4 | (822.8) |
Cash and cash equivalents | 371.3 | (141.5) | (4.0) | 225.8 |
Net debt | (499.7) | (112.7) | 15.4 | (597.0) |
2025 | 2024 | |||
| Cash and | Cash and | |||
| cash | Total | cash | Total | |
| equivalents | borrowings | equivalents | borrowings | |
| £m | £m | £m | £m | |
Sterling | 24.6 | 48.0 | 21.4 | – |
Euro | 50.9 | 555.7 | 92.1 | 651.8 |
US dollar | 82.3 | 170.7 | 65.7 | 183.8 |
Malaysian ringgit | 22.2 | – | 3 4.1 | – |
Other | 9.9 | – | 12.5 | – |
Total | 189.9 | 774.4 | 225.8 | 835.6 |
| Non-cash | ||||
| changes | ||||
| Financing | Exchange | |||
| 1 January | cash | and other | 31 December | |
| 2025 | outflows | movements | 2025 | |
| £m | £m | £m | £m | |
Borrowings | (822.8) | 82.3 | (24.4) | (764.9) |
Lease liabilities | (55.9) | 12.4 | (10.1) | (53.6) |
Total | (878.7) | 94.7 | (34.5) | (818.5) |
| Financing | Exchange | |||
| 1 January | cash | and other | 31 December | |
| 2024 | outflows | movements | 2024 | |
| £m | £m | £m | £m | |
Borrowings | (870.3) | 28.4 | 19.1 | (822.8) |
Lease liabilities | (55.3) | 12.1 | (12.7) | (55.9) |
Total | (925.6) | 40.5 | 6.4 | (878.7) |
2025 | 2024 | |||||||
| Carrying | Carrying | |||||||
| Valuation | amount | amount | ||||||
| category in | Fair value | Carrying | within scope | Carrying | within scope | |||
| accordance | hierarchy | amount | of IFRS 7 | Fair value | amount | of IFRS 7 | Fair value | |
with IFRS 9 1 | level | £m | £m | £m | £m | £m | £m | |
Trade receivables | AC | Level 2 | 96.2 | 96.2 | 96.2 | 155.8 | 155.8 | 155.8 |
Other receivables | AC | Level 2 | 51.1 | 29.2 | 29.2 | 62.6 | 42.3 | 42.3 |
Cash and cash equivalents | AC | Level 2 | 189.9 | 189.9 | 189.9 | 225.8 | 225.8 | 225.8 |
Derivative assets | FVTOCI | Level 2 | 1.2 | 1.2 | 1.2 | 2.8 | 2.8 | 2.8 |
Total assets | 338.4 | 316.5 | 316.5 | 447.0 | 426.7 | 426.7 | ||
Borrowings | AC | Level 2 | (764.9) | (764.9) | (774.4) | (822.8) | (822.8) | (835.6) |
Trade and other payables | AC | Level 2 | (397.9) | (378.8) | (378.8) | (391.7) | (379.0) | (379.0) |
Derivative liabilities | FVTOCI | Level 2 | (3.0) | (3.0) | (3.0) | (1.6) | (1.6) | (1.6) |
Total liabilities | (1,165.8) | (1,146.7) | (1,156.2) | (1,216.1) | (1,203.4) | (1,216.2) |
2025 | 2024 | |||||
| Floating rate | Fixed rate | Total | Floating rate | Fixed rate | Total | |
| borrowings | borrowings | borrowings | borrowings | borrowings | borrowings | |
| £m | £m | £m | £m | £m | £m | |
Sterling | 48.0 | – | 48.0 | – | – | – |
Euro | 211.4 | 344.3 | 555.7 | 22.8 | 629.0 | 651.8 |
US dollar | 77.9 | 92.8 | 170.7 | 83.9 | 99.9 | 183.8 |
Total | 337. 3 | 4 37.1 | 774.4 | 106.7 | 728.9 | 835.6 |
2025 | 2024 | |||||
Income statement | Equity | Income statement | Equity | |||
| Underlying | IFRS | IFRS | Underlying | IFRS | IFRS | |
| -/+ £m | -/+ £m | -/+ £m | -/+£m | -/+£m | -/+£m | |
| Interest rate sensitivity analysis | ||||||
UK interest rate +/- 1.0% | (0.2) | (0.2) | – | 0.2 | 0.2 | – |
Euro interest rate +/- 1.0% | (1.6) | (1.6) | 0.4 | 0.7 | 0.7 | 2.2 |
US interest rate +/- 1.0% | – | – | 0.9 | (0.2) | (0.2) | 1.0 |
| Foreign currency sensitivity analysis | ||||||
Sterling -/+ 10% | 0.3 | 0.3 | – | 0.3 | 0.3 | – |
Euro exchange rate -/+ 10% | 0.4 | 0.4 | (1.3) | (1.8) | (1.8) | (3.2) |
US dollar exchange rate -/+ 10% | 1.2 | 1.2 | – | 0.7 | 0.7 | (2.4) |
Malaysian ringgit exchange rate -/+ 10% | – | – | – | – | – | – |
2025 | 2024 | |||||
Amount due | Amount due | |||||
| Within | Between | Between | Within | Between | Between | |
| one year | 1 and 2 years | 2 and 5 years | one year | 1 and 2 years | 2 and 5 years | |
| £m | £m | £m | £m | £m | £m | |
Overdrafts | – | – | – | (0.3) | – | – |
Financial liabilities in trade and other payables | (378.6) | – | (0.2) | (378.9) | – | (0.1) |
Bank loans – principal | – | (421.3) | (48.0) | – | – | (421.7) |
€520m 3.875% senior unsecured loan notes due 2025 | – | – | – | (124.1) | – | – |
€350m 7.375% senior unsecured loan notes due 2029 | – | – | (305.1) | – | – | (289.6) |
Interest payments on borrowings | (46.5) | (40.9) | (30.1) | (39.2) | (36.7) | (62.0) |
Total non-derivative financial liabilities | (425.1) | (462.2) | (383.4) | (542.5) | (36.7) | (773.4) |
2025 | 2024 | |||||||
Amount due | Amount due | |||||||
| Within | Between | Between | Within | Between | Between | |||
| one year | 1 and 2 years | 2 and 5 years | Total | one year | 1 and 2 years | 2 and 5 years | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Interest rate swaps | – | – | – | – | 2.2 | 0.2 | 0.4 | 2.8 |
Currency forwards | 1.2 | – | – | 1.2 | 0.3 | – | – | 0.3 |
Total derivative financial assets | 1.2 | – | – | 1.2 | 2.5 | 0.2 | 0.4 | 3.1 |
Interest rate swaps | 0.9 | 0.8 | – | 1.7 | 0.4 | 0.4 | 0.9 | 1.7 |
Currency forwards | 1.3 | – | – | 1.3 | 0.5 | – | – | 0.5 |
Total derivative financial liabilities | 2.2 | 0.8 | – | 3.0 | 0.9 | 0.4 | 0.9 | 2.2 |
2025 | 2024 | |||||||||
| Expiring | Expiring | Expiring | Expiring | |||||||
| Expiring | between | between | Expiring | Expiring | between | between | Expiring | |||
| within | 1 and | 2 and 5 | after | within | 1 and | 2 and 5 | after | |||
| one year | 2 years | years | 5 years | Total | one year | 2 years | years | 5 years | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| Unsecured €300m multicurrency | ||||||||||
RCF expiring 31 July 2027 | – | 213.5 | – | – | 213.5 | – | – | 228.6 | – | 228.6 |
– | 213.5 | – | – | 213.5 | – | – | 228.6 | – | 228.6 |
Hedged risk | Notional amount | Maturity | Range of hedged rates | |
| 2025 | ||||
| Cash flow hedges | ||||
Interest rate swap | Interest rate | Up to €45m and $125m | 18/07/2023 – 10/10/2027 | 2.830% to 4.637% Fixed |
| Net investment hedges | ||||
Net investment | Currency | Up to $230m | 01/04/2020 – present | 1.25-1.37 |
Net investment | Currency | Up to €638m | 01/04/2020 – present | 1.15-1.21 |
| 2024 | ||||
| Cash flow hedges | ||||
Interest rate swap | Interest rate | Up to €260m and $125m | 28/08/2018 – 10/10/2027 | 0.517% to 4.637% Fixed |
| Net investment hedges | ||||
Net investment | Currency | Up to $230m | 01/04/2020 – present | 1.24-1.32 |
Net investment | Currency | Up to €560m | 01/04/2020 – present | 1.17-1.21 |
| 2025 | 2024 | |
| £m | £m | |
Payments for the principal portion of lease liabilities | 12.4 | 12.1 |
Payments for the interest portion of lease liabilities | 3.0 | 2.4 |
| 2025 | 2024 | |
| £m | £m | |
Current | 18.8 | 12.3 |
Non-current | 34.8 | 43.6 |
53.6 | 55.9 |
| 2025 | 2024 | |
| £m | £m | |
| Amount due within one year | ||
Trade payables | 263.7 | 261.9 |
Other payables | 40.7 | 26.6 |
Accruals | 93.3 | 103.1 |
397.7 | 391.6 | |
| Amount due after one year | ||
Accruals | 0.2 | 0.1 |
0.2 | 0.1 |
| Restructuring | |||
| and site | |||
| Environmental | closure | Total | |
| £m | £m | £m | |
At 1 January 2025 | 9.1 | 26.2 | 35.3 |
| Credit to income statement during | |||
the period | (4.0) | (1.8) | (5.8) |
Utilised during the year | (0.4) | (4.2) | (4.6) |
Sale of business | – | (2.4) | (2.4) |
Exchange adjustments | (0.3) | (0.8) | (1.1) |
31 December 2025 | 4.4 | 17.0 | 21.4 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Non-current | 18.1 | 27.5 |
Current | 3.3 | 7.8 |
21.4 | 35.3 |
| 2025 | 2024 | |
| £m | £m | |
Underlying performance | (4.0) | – |
Special Items | (1.8) | 0.9 |
(5.8) | 0.9 |
| 2025 | |||||
| UK | US | Germany | Other | Total | |
| £m | £m | £m | £m | £m | |
Defined contribution | 4.5 | 3.8 | 0.2 | 5.4 | 13.9 |
| 2024 | |||||
| UK | US | Germany | Other | Total | |
| £m | £m | £m | £m | £m | |
Defined contribution | 3.5 | 2.6 | 0.1 | 5.1 | 11.3 |
2025 | 2024 | |||||||||
| UK | US | Germany | Other | Total | UK | US | Germany | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Service cost | 1.2 | 4.1 | 0.2 | 0.5 | 6.0 | 6.1 | 0.6 | 0.2 | 0.1 | 7.0 |
Net interest (income)/expense | (1.4) | 0.4 | 2.0 | 0.4 | 1.4 | (1.1) | 0.4 | 2.0 | 0.4 | 1.7 |
(0.2) | 4.5 | 2.2 | 0.9 | 7.4 | 5.0 | 1.0 | 2.2 | 0.5 | 8.7 |
2025 | 2024 | |||||||||
| UK | US | Germany | Other | Total | UK | US | Germany | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| Return on plan assets excluding amounts | ||||||||||
included in interest expense | 2.3 | 2.8 | – | (0.1) | 5.0 | (22.0) | (5.7) | – | – | (27.7) |
Remeasurement gains/(losses) | 9.1 | (3.6) | 3.0 | 0.1 | 8.6 | 18.2 | 5.6 | 2.0 | (0.2) | 25.6 |
Actuarial gains/(losses) | 11.4 | (0.8) | 3.0 | – | 13.6 | (3.8) | (0.1) | 2.0 | (0.2) | (2.1) |
2025 | 2024 | |||||||||
| UK | US | Germany | Other | Total | UK | US | Germany | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Present value of defined benefit obligation | (238.6) | (147.6) | (57.4) | (15.1) | (458.7) | (251.2) | (157.6) | (57.8) | (14.4) | (481.0) |
Fair value of schemes' assets | 278.9 | 134.1 | 2.6 | 3.5 | 419.1 | 277.2 | 148.5 | 2.5 | 3.1 | 431.3 |
| Net asset/(liability) arising from defined | ||||||||||
benefit obligation | 40.3 | (13.5) | (54.8) | (11.6) | (39.6) | 26.0 | (9.1) | (55.3) | (11.3) | (49.7) |
2025 | 2024 | |||||
| UK | US | Germany | UK | US | Germany | |
| £m | £m | £m | £m | £m | £m | |
Hedge funds | 32.8 | – | – | 31.1 | – | – |
Equities | 46.1 | 13.5 | – | 4 4.1 | – | – |
Debt Instruments | 191.3 | 114.3 | 2.6 | 186.1 | 135.8 | 2.5 |
Property | 1.2 | 0.6 | – | 4.4 | 7.5 | – |
Annuity assets | 2.2 | – | – | 2.5 | – | – |
Cash and cash equivalents | 5.3 | 5.7 | – | 9.0 | 5.2 | – |
Fair value of schemes' assets | 278.9 | 13 4.1 | 2.6 | 277.2 | 148.5 | 2.5 |
2025 | 2024 | |||||||||
| UK | US | Germany | Other | Total | UK | US | Germany | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | (251.2) | (157.6) | (57.8) | (14.4) | (481.0) | (269.6) | (166.5) | (63.0) | (15.5) | (514.6) |
Current service cost | (1.2) | (0.9) | (0.2) | (0.5) | (2.8) | (1.7) | (0.6) | (0.2) | (0.1) | (2.6) |
Past service cost | – | (3.2) | – | – | (3.2) | (4.4) | – | – | – | (4.4) |
Interest expense | (12.9) | ( 7.4) | (2.0) | (0.5) | (22.8) | (11.8) | (7.7) | (2.0) | (0.5) | (22.0) |
| Amounts recognised in income in respect | ||||||||||
of defined benefit schemes | (14.1) | (11.5) | (2.2) | (1.0) | (28.8) | (17.9) | (8.3) | (2.2) | (0.6) | (29.0) |
| Remeasurement gains/(losses) from: | ||||||||||
| – Changes in financial assumptions | 3.9 | (3.1) | 4.9 | 0.5 | 6.2 | 20.0 | 7.3 | 1.5 | (0.1) | 28.7 |
| – Changes in demographic assumptions | (1.5) | – | – | (0.1) | (1.6) | (1.7) | 0.1 | – | (0.1) | (1.7) |
| – Experience adjustments | 6.7 | (0.5) | (1.9) | (0.3) | 4.0 | (0.1) | (1.8) | 0.5 | – | (1.4) |
| Amounts recognised in the statement | ||||||||||
of comprehensive income | 9.1 | (3.6) | 3.0 | 0.1 | 8.6 | 18.2 | 5.6 | 2.0 | (0.2) | 25.6 |
| Contributions: | ||||||||||
| – Employers | 1.2 | 0.3 | 2.6 | 0.9 | 5.0 | 1.7 | – | 2.6 | 0.2 | 4.5 |
| Payments from plans | ||||||||||
– Benefit payments | 16.4 | 13.6 | – | 0.1 | 3 0.1 | 16.4 | 14.2 | – | 0.9 | 31.5 |
17.6 | 13.9 | 2.6 | 1.0 | 35.1 | 18.1 | 14.2 | 2.6 | 1.1 | 36.0 | |
Exchange adjustments | – | 11.2 | (3.0) | (0.8) | 7.4 | – | (2.6) | 2.8 | 0.8 | 1.0 |
At 31 December | (238.6) | (147.6) | (57.4) | (15.1) | (458.7) | (251.2) | (157.6) | (57.8) | (14.4) | (481.0) |
2025 | 2024 | |||||||
UK | US | Germany | Other | UK | US | Germany | Other | |
Rate of increase in pensions in payment | 2.70% | 0.00% | 1.00% | 2.10-3.00% | 3.00% | 0.00% | 1.00% | 2.10-9.00% |
Rate of increase in pensions in deferment | 2.45% | 0.00% | 2.50% | 3.00-3.50% | 2.75% | 0.00% | 2.50% | 3.50% |
Discount rate | 5.35% | 5.23% | 4.20% | 3.30-9.25% | 5.30% | 5.50% | 3.50% | 2.70-10.50% |
Inflation assumption | 2.80% | 0.00% | 2.25% | 2.00% | 3.20% | 0.00% | 2.25% | 2.00-2.20% |
2025 | 2024 | |||||||||||
Retiring today | Retiring in 20 years | Retiring today | Retiring in 20 years | |||||||||
UK | US | Germany | UK | US | Germany | UK | US | Germany | UK | US | Germany | |
Males | 86.3 | 86.7 | 86.0 | 87.1 | 87.6 | 88.7 | 86.0 | 86.6 | 85.9 | 86.9 | 87.6 | 88.6 |
Females | 88.5 | 87.7 | 89.4 | 89.4 | 88.8 | 91.6 | 88.5 | 87.6 | 89.3 | 89.3 | 88.7 | 91.5 |
| Increase in scheme liabilities | |||
| UK | US | Germany | |
| £m | £m | £m | |
Discount rate (decrease of 1%) | 27.0 | 12 .1 | 7.1 |
Future mortality rate (one year increase in expectancy) | 11.0 | 4.4 | 2 .1 |
| 2025 | 2024 | 2025 | 2024 | |
| Number | Number | £m | £m | |
| Ordinary shares | ||||
| Ordinary Shares of 1p | ||||
in issue at 1 January | 163,567,621 | 163,567,621 | 1.6 | 1.6 |
| Ordinary Shares of 1p | ||||
in issue at 31 December | 16 3,567,621 | 163,567,621 | 1.6 | 1.6 |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 January | 925.9 | 925.9 |
Balance at 31 December | 925.9 | 925.9 |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 January | 136.7 | 209.8 |
Dividends paid | – | – |
Net losses for the year | (157.0) | (72.6) |
| Actuarial gains/(losses)recognised in other | ||
comprehensive income | 13.6 | (2.1) |
Tax arising from other comprehensive income | (4.1) | 0.1 |
Credit to equity for equity-settled share-based payments | 2.6 | 1.5 |
Balance at 31 December | (8.2) | 136.7 |
| Cash flow | |||
| hedging | Translation | ||
| reserve | reserve | Total | |
| £m | £m | £m | |
Balance at 1 January 2025 | (11.3) | 38.5 | 2 7.2 |
| Exchange differences on translation of | |||
foreign operations | – | (31.9) | (31.9) |
Losses on net investment hedges taken to equity | – | (12.5) | (12.5) |
| Loss recognised on cash flow hedges: | |||
– Interest rate swaps | (2.2) | – | (2.2) |
| Reclassification to profit or loss: | |||
| – Exchange differences recycled on sale | |||
of business | – | – | – |
Balance at 31 December 2025 | (13.5) | (5.9) | (19.4) |
| Cash flow | |||
| hedging | Translation | ||
| reserve | reserve | Total | |
| £m | £m | £m | |
Balance at 1 January 2024 | (8.0) | 18.4 | 10.4 |
| Exchange differences on translation of | |||
foreign operations | – | 3.8 | 3.8 |
Gains on net investment hedges taken to equity | – | 11.9 | 11.9 |
| Loss recognised on cash flow hedges: | |||
– Interest rate swaps | (3.3) | – | (3.3) |
| Reclassification to profit or loss: | |||
| – Exchange differences recycled on sale | |||
of business | – | 4.4 | 4.4 |
Balance at 31 December 2024 | (11.3) | 38.5 | 27.2 |
| 2025 | 2024 | |
| £m | £m | |
Operating loss | (56.3) | (25.9) |
Less: share of profits of joint ventures | (1.4) | (1.6) |
(57.7) | (27.5) | |
| Adjustments for: | ||
– Depreciation of property, plant and equipment | 74.6 | 73.2 |
– Depreciation of right-of-use assets | 11.4 | 11.1 |
– Amortisation of other intangibles | 13.4 | 12.1 |
– Share-based payments | 2.6 | 1.6 |
– Gain on sale of underlying assets | (1.9) | (4.3) |
– Release of provision | (3.9) | – |
– Special Items | 97.0 | 78.7 |
Cash impact of settlement of interest rate derivative contracts | 0.6 | – |
Cash impact of restructuring and site closure costs | (17.7 ) | (20.2) |
Cash impact of SaaS implementation | (1.1) | – |
Cash impact of acquisition costs and related gains | (0.4) | (1.7) |
Pension funding in excess of service cost | (5.3) | (19.8) |
Movement in working capital | 72.8 | (24.9) |
Payment of EC fine settlement amount | – | (39.1) |
Cash generated from operations | 184.4 | 39.2 |
| Reconciliation of movement in working capital | ||
Increase in inventories | (3.9) | (15.5) |
Decrease/(increase)intrade and other receivables | 74.0 | (23.4) |
Decrease in trade and other payables | 2.7 | 14.0 |
Movement in working capital | 72.8 | (24.9) |
| 2025 | 2024 | |
| £m | £m | |
| Key management compensation | ||
Short-term employee benefits | 5.5 | 7.5 |
Pension costs | 0.2 | 0.2 |
Share-based payments | 1.6 | 1.6 |
7.3 | 9.3 |
2025 | 2024 | |||||||||
| Laminates | Laminates | |||||||||
| Films and | Films and | |||||||||
| William | Coated | NA Paper | William | Coated | NA Paper | |||||
| Blythe | Compounds | Fabrics | and Carpet | Total | Blythe | Compounds | Fabrics | and Carpet | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Revenue | 28.9 | – | – | – | 28.9 | 53.7 | 9.8 | – | – | 63.5 |
Expenses | (25.3) | – | – | – | (25.3) | (50.2) | (7.2) | – | – | (57.4) |
EBITDA | 3.6 | – | – | – | 3.6 | 3.5 | 2.6 | – | – | 6.1 |
| Depreciation and amortisation – | ||||||||||
Underlying performance | (0.5) | – | – | – | (0.5) | (1.2) | (0.2) | – | – | (1.4) |
Operating profit – Underlying performance | 3.1 | – | – | – | 3.1 | 2.3 | 2.4 | – | – | 4.7 |
Special Items | (8.9) | – | – | (0.3) | (9.2) | (0.2) | (3.3) | 0.2 | (1.1) | (4.4) |
Operating (loss)/profit - IFRS | (5.8) | – | – | (0.3) | (6.1) | 2.1 | (0.9) | 0.2 | (1.1) | 0.3 |
Finance costs | – | – | – | – | – | – | – | – | – | – |
(Loss)/profit before taxation | (5.8) | – | – | (0.3) | (6.1) | 2.1 | (0.9) | 0.2 | (1.1) | 0.3 |
Taxation | (0.7) | – | – | – | (0.7) | 0.2 | (0.8) | – | – | (0.6) |
(Loss)/profit for the year | (6.5) | – | – | (0.3) | (6.8) | 2.3 | (1.7) | 0.2 | (1.1) | (0.3) |
| Cash flows from discontinued operations | ||||||||||
Net cash (outflow)/inflow from operating activities | 0.8 | – | – | (0.3) | 0.5 | 0.7 | (3.6) | – | (1.1) | (4.0) |
Net cash (outflow)/inflow from investing activities | 24.2 | (0.1) | – | – | 24.1 | (0.7) | 17.5 | (0.1) | – | 16.7 |
| Weighted av. | Weighted av. | |||
| Options | exercise | Options | exercise | |
| 2025 | price (£) | 2024 | price (£) | |
| number | 2025 | number | 2024 | |
Outstanding at 1 January | 2,562,745 | – | 845,401 | – |
Granted during the year | 8,452,732 | – | 1,911,425 | – |
Exercised during the year | (54,497) | – | (10,062) | – |
Lapsed during the year | (355,585) | – | (184,019) | – |
Outstanding at 31 December | 10,605,395 | – | 2,562,745 | – |
Exercisable at 31 December | 37,724 | 10,278 |
Executive share options | Number |
Exercisable between 2025-2032 | 37,724 |
Exercisable between 2026-2033 | 547,854 |
Exercisable between 2027-2034 | 1,802,983 |
Exercisable between 2028-2035 | 8,216,834 |
| 10,605,395 |
2025 | 2024 | |
Weighted average share price (£) | 1.12 | 1.88 |
Option price (£) | – | – |
Value of optionality | nil | nil |
Vesting assumption | 59% | 41% |
Company | Registration |
Dimex Limited | 01763129 |
Ecatto Limited | 00978441 |
Harlow Chemical Company Limited | 00778831 |
Polymerlatex Limited | 03439041 |
Revertex Limited | 00873653 |
Super Sky Limited | 02021871 |
Synthomer Adhesive Technologies Limited | 13827669 |
Synthomer Overseas Limited | 06349474 |
Temple Fields 514 Limited | 04541637 |
Temple Fields 515 Limited | 00692510 |
Temple Fields 522 Limited | 05516912 |
Temple Fields 523 Limited | 05516913 |
Temple Fields 530 Limited | 00831113 |