| 2024 | 2023 | ||
| Notes | £m | £m | |
| Assets | |||
| Non-current assets | |||
Property, plant and equipment | 12 | ||
Right-of-use assets | 13 | ||
Goodwill | 14 | ||
Other intangible assets | 14 | ||
Prepayments | |||
Investment in Associate | 11 | ||
Taxation recoverable | 8 | ||
Deferred tax assets | 15 | ||
| Current assets | |||
Inventories | 16 | ||
Trade receivables | 26 | ||
Other current assets | 17 | ||
Taxation recoverable | |||
Cash and cash equivalents | 23 | ||
Total assets | |||
| Equityandliabilities | |||
| Current liabilities | |||
Trade and other payables | 18 | ||
Provisions | 19 | ||
Bank overdrafts | 23 | ||
Current portion of long-term borrowings | 23 | ||
Short-term lease liabilities | 23 | ||
Current tax payable | |||
Net current assets | |||
| Non-current liabilities | |||
Long-term borrowings | 23 | ||
Long-term lease liabilities | 23 | ||
Deferred tax liabilities | 15 | ||
Post-retirement benefits | 22 | ||
Provisions | 19 | ||
Long-term payables | |||
Total liabilities | |||
Net assets | 2 | ||
| Equity | |||
Share capital | 20 | ||
Share premium account | |||
Translation reserve | 20 | ( | ( |
Other reserves | 20 | ( | ( |
Retained earnings | |||
Equity shareholders’ funds | |||
Non-controlling interest | |||
Totalequity | |||
Totalequityandliabilities |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Revenue | 2 | ||
Operating costs | 3 | ( | ( |
Operating profit | 2 | ||
Financial expenses | ( | ( | |
Financial income | |||
Net financing expense | 2, 5 | ( | ( |
Share of loss of Associate | 11 | ( | |
Profit before taxation | 6 | ||
Taxation | 8 | ( | ( |
Profit for the year | |||
| Attributable to: | |||
Equity shareholders | |||
Non-controlling interest | |||
Profit for the year | |||
Earnings per share | 9 | ||
Basic earnings per share | |||
Diluted earnings per share | |||
Dividends | 10 | ||
Dividends per share | |||
Dividends paid during the year (per share) |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Profit for the year | |||
| Items that will not be reclassified to profit or loss: | |||
Remeasurement gain/(loss) on post-retirement benefits | 22 | ( | |
Deferred tax on remeasurement gain/(loss) on post-retirement benefits | 15, 22 | ( | |
( | |||
| Items that may be reclassified subsequently to profit or loss: | |||
Foreign exchange translation and net investment hedges loss | 20 | ( | ( |
(Loss)/gain on cash flow hedges net of tax | 20, 26 | ( | |
( | ( | ||
Total comprehensive income for the year | |||
| Attributable to: | |||
Equity shareholders | |||
Non-controlling interest | |||
Total comprehensive income for the year |
| Share | Equity | Non- | |||||||
| Share | premium | Translation | Other | Retained | shareholders’ | controlling | Total | ||
| capital | account | reserve | reserves | earnings | funds | interest | equity | ||
| Notes | £m | £m | £m | £m | £m | £m | £m | £m | |
| Balance at | ( | ( | |||||||
Profit for the year | |||||||||
| Other comprehensive (expense)/ | |||||||||
| income: | |||||||||
| Foreign exchange translation and net | |||||||||
investment hedges loss | 20 | ( | ( | ( | |||||
Remeasurement gain on post- retirement benefits | 22 | ||||||||
| Deferred tax on remeasurement gain | |||||||||
on post-retirement benefits | 15, 22 | ( | ( | ( | |||||
Loss on cash flow hedges net of tax | 20, 26 | ( | ( | ( | |||||
| Total other comprehensive | |||||||||
(expense)/income for the year | ( | ( | ( | ( | |||||
| Total comprehensive income/ | |||||||||
(expense) for the year | ( | ( | |||||||
| Contributions by and distributions | |||||||||
| to owners of the Company: | |||||||||
Dividends paid | 10 | ( | ( | ( | ( | ||||
Equity settled share plans net of tax | ( | ( | ( | ||||||
Purchase of shares from NCI | ( | ( | ( | ( | |||||
Issue of share capital | 20 | ||||||||
Employee Benefit Trust shares | 20 | ||||||||
Balance at | ( | ( |
| Share | Equity | Non- | |||||||
| Share | premium | Translation | Other | Retained | shareholders’ | controlling | Total | ||
| capital | account | reserve | reserves | earnings | funds | interest | equity | ||
| Notes | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2023 | ( | ||||||||
Profit for the year | |||||||||
| Other comprehensive (expense)/ | |||||||||
| income: | |||||||||
| Foreign exchange translation and net | |||||||||
investment hedges loss | 20 | ( | ( | ( | |||||
Remeasurement loss on post- retirement benefits | 22 | ( | ( | ( | |||||
| Deferred tax on remeasurement loss | |||||||||
on post-retirement benefits | 15, 22 | ||||||||
Gain on cash flow hedges net of tax | 20, 26 | ||||||||
| Total other comprehensive | |||||||||
(expense)/income for the year | ( | ( | ( | ( | |||||
| Total comprehensive (expense)/ | |||||||||
income for the year | ( | ||||||||
Contributions by and distributions to owners of the Company: | |||||||||
Dividends paid | 10 | ( | ( | ( | ( | ||||
Equity settled share plans net of tax | ( | ( | ( | ||||||
Issue of share capital | 20 | ||||||||
Employee Benefit Trust shares | 20 | ||||||||
Balance at 31 December 2023 | ( | ( |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Cash flows from operating activities | |||
Profit before taxation | |||
Depreciation, amortisation and impairment | 2,3 | ||
(Profit)/loss on disposal of property, plant and equipment | 6 | ( | |
Share of loss of Associate | 11 | ||
Additional contributions to pension schemes | 22 | ( | ( |
Profit on disposal of Associate | 11 | ( | ( |
Acquisition-related items | ( | ||
Restructuring-related provisions and current asset impairments | ( | ( | |
Equity settled share plans | 22 | ||
Net financing expense | 5 | ||
Operating cash flow before changes in working capital and provisions | |||
(Increase)/decrease in trade and other receivables | ( | ||
Decrease/(increase) in inventories | ( | ||
(Decrease)/increase in provisions | ( | ||
Increase/(decrease) in trade and other payables | ( | ||
Cash generated from operations | |||
Income taxes paid | ( | ( | |
Net cash from operating activities | |||
| Cash flows from investing activities | |||
Purchase of property, plant and equipment | 12 | ( | ( |
Proceeds from sale of non-current assets | |||
Purchase of software and other intangibles | 14 | ( | ( |
Development expenditure capitalised | 14 | ( | ( |
Disposal of Associate | 11 | ||
Acquisition of businesses net of cash acquired | ( | ( | |
Acquisition of businesses reimbursed consideration | |||
Interest received | 5 | ||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceeds from issue of share capital | 20 | ||
Employee Benefit Trust share purchase | ( | ||
Repaid borrowings | 23 | ( | ( |
New borrowings | 23 | ||
Interest paid and interest on lease liabilities | 5 | ( | ( |
Repayment of lease liabilities | 23 | ( | ( |
Dividends paid (including minorities) | ( | ( | |
Net cash used in financing activities | ( | ( | |
Netchangeincashandcashequivalents | 23 | ( | |
Net cash and cash equivalents at beginning of the year | 23 | ||
Exchange movement | 23 | ( | ( |
Netcashandcashequivalentsatendoftheyear | 23 | ||
Borrowings | 23 | ( | ( |
Net debt at end of the year | 23 | ( | ( |
Lease liabilities | 23 | ( | ( |
Net debt including lease liabilities at end of the year | 23 | ( | ( |
| Total | |||
| operating | |||
| Revenue | profit | Operating | |
| £m | £m | margin | |
Steam Thermal Solutions | 867.9 | 198.9 | 22.9% |
Electric Thermal Solutions | 404.6 | 46.1 | 11.4% |
Watson-Marlow Fluid Technology Solutions | 392.7 | 90.3 | 23.0% |
Corporate | — | (30.7) | |
Total | 1,665.2 | 304.6 | 18.3% |
Net financing expense | (43.7) | ||
Share of loss of Associate | (2.0) | ||
Profit before tax | 258.9 |
| Total | |||
| operating | |||
| Revenue | profit | Operating | |
| £m | £m | margin | |
Steam Thermal Solutions | 910.1 | 205.2 | 22.5% |
Electric Thermal Solutions | 378.5 | 25.8 | 6.8% |
Watson-Marlow Fluid Technology Solutions | 394.0 | 81.2 | 20.6% |
Corporate | — | (27.8) | |
Total | 1,682.6 | 284.4 | 16.9% |
Net financing expense | (39.9) | ||
Share of (loss)/profit of Associate | — | ||
Profit before tax | 244.5 |
| 2024 | 2023 | |
| £m | £m | |
Europe, Middle East and Africa | 721.3 | 718.7 |
Asia Pacific | 338.2 | 357.4 |
Americas | 605.7 | 606.5 |
Total revenue | 1,665.2 | 1,682.6 |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| Income | Expense | Net | Income | Expense | Net | |
| £m | £m | £m | £m | £m | £m | |
Steam Thermal Solutions | 3.1 | (3.5) | (0.4) | 4.1 | (3.3) | 0.8 |
Electric Thermal Solutions | 1.1 | (1.4) | (0.3) | 0.8 | (1.6) | (0.8) |
Watson-Marlow Fluid Technology Solutions | 1.6 | (1.6) | — | 0.9 | (1.2) | (0.3) |
Corporate | 7. 2 | (50.2) | (43.0) | 5.5 | (45.1) | (39.6) |
Total net financing expense | 13.0 | (56.7) | (43.7) | 11.3 | (51.2) | (39.9) |
| 2024 | 2024 | 2023 | 2023 | |
| Assets | Liabilities | Assets | Liabilities | |
| £m | £m | £m | £m | |
Steam Thermal Solutions | 693.9 | (190.8) | 714.1 | (203.7) |
Electric Thermal Solutions | 1,139.9 | (84.4) | 1,128.8 | (82.7) |
Watson-Marlow Fluid Technology Solutions | 403.9 | (38.8) | 429.3 | (43.6) |
Corporate | 28.3 | (9.4) | 31.9 | (1.1) |
2,266.0 | (323.4) | 2,304.1 | (331.1) | |
Liabilities | (323.4) | (331.1) | ||
Net deferred tax | (29.4) | (37.2) | ||
Net tax payable | (12.7) | (14.7) | ||
Net debt including lease liabilities | (691.3) | (763.4) | ||
Net assets | 1,209.2 | 1,157.7 |
| 2024 | 2023 | |||
| 2024 | Depreciation, | 2023 | Depreciation, | |
| Capital | amortisation | Capital | amortisation | |
| additions | and impairment | additions | and impairment | |
| £m | £m | £m | £m | |
Steam Thermal Solutions | 37.7 | 33.0 | 48.2 | 47.9 |
Electric Thermal Solutions | 48.4 | 37.7 | 32.2 | 40.3 |
Watson-Marlow Fluid Technology Solutions | 18.9 | 31.0 | 66.6 | 24.5 |
Corporate | 4.6 | 2.0 | 14.1 | — |
Group total | 109.6 | 103.7 | 161.1 | 112.7 |
| 2024 | 2023 | |
| £m | £m | |
Cost of inventories recognised as an expense | 396.5 | 402.5 |
Staff costs (Note 4) | 640.5 | 630.4 |
Depreciation, amortisation and impairment | 103.7 | 112.7 |
Other operating charges | 219.9 | 252.6 |
Total operating costs | 1,360.6 | 1,398.2 |
| 2024 | 2023 | |
| £m | £m | |
Wages and salaries | 528.4 | 523.1 |
Social security costs | 85.1 | 82.0 |
Pension costs | 29.7 | 29.1 |
Total payroll costs | 643.2 | 634.2 |
2024 | 2023 | |
United Kingdom | 2,411 | 2,608 |
Rest of the world | 7,499 | 7,514 |
Group average | 10,122 |
| 2024 | 2023 | |
| £m | £m | |
| Financial expenses | ||
Bank and other borrowing interest payable | (51.7) | (46.9) |
Interest expense on lease liabilities | (3.1) | (2.2) |
Net interest on pension scheme liabilities | (1.9) | (2.1) |
(56.7) | (51.2) | |
| Financial income | ||
Bank interest receivable | 13.0 | 11.3 |
Net financing expense | (43.7) | (39.9) |
Net bank interest | (38.7) | (35.6) |
Interest expense on lease liabilities | (3.1) | (2.2) |
Net interest on pension scheme liabilities | (1.9) | (2.1) |
Net financing expense | (43.7) | (39.9) |
| 2024 | 2023 | |
| £m | £m | |
Depreciation of property, plant and equipment | (38.9) | (35.5) |
Depreciation of right-of-use assets | (17.6) | (16.2) |
Amortisation of acquired intangibles | (34.1) | (37.2) |
Amortisation of other intangibles | (7.4) | (8.1) |
Non-current asset impairment | (5.7) | (15.7) |
Leases exempt from IFRS 16 (short term, low value or variable lease payments) | (2.9) | (3.1) |
Exchange difference gains | 1.1 | 1.8 |
Profit/(loss) on disposal of non-current assets | 3.8 | (0.1) |
Research and development | (11.3) | (16.8) |
| 2024 | 2023 | |
| Auditor’s remuneration | £m | £m |
Audit of these Financial Statements | 0.7 | 0.7 |
| Amounts receivable by the Company’s Auditor and its Associates in respect of: | ||
Audit of Financial Statements of subsidiaries of the Company | 2.2 | 1.9 |
Total audit fees | 2.9 | 2.6 |
Audit-related assurance services | 0.4 | 0.2 |
Total non-audit fees | 0.4 | 0.2 |
Total Auditor’s remuneration | 3.3 | 2.8 |
| 2024 | 2023 | |
| £m | £m | |
Salaries and short-term benefits | 2.6 | 2.4 |
Post-retirement benefits | 0.1 | 0.1 |
Share-based payments | 0.1 | 0.3 |
Total Directors’ remuneration | 2.8 | 2.8 |
| 2024 | 2023 | |
| £m | £m | |
| Analysis of charge in the year | ||
| UK corporation tax: | ||
Current tax on income for the year | 7.7 | 9.4 |
Adjustments in respect of prior years | (0.3) | (0.1) |
7.4 | 9.3 | |
| Foreign tax: | ||
Current tax on income for the year | 68.1 | 75.3 |
Adjustments in respect of prior years | (0.7) | (0.7) |
67.4 | 74.6 | |
Total current tax charge | 74.8 | 83.9 |
| UK deferred tax: | ||
Origination and reversal of timing differences | (3.3) | (11.4) |
Adjustment in respect of prior years | (0.3) | 0.7 |
(3.6) | (10.7) | |
| Foreign deferred tax: | ||
Origination and reversal of timing differences | (3.2) | (8.6) |
Adjustment in respect of prior years | (0.5) | (4.1) |
(3.7) | (12.7) | |
Total deferred tax credit | (7.3) | (23.4) |
Tax on profit on ordinary activities | 67.5 | 60.5 |
| 2024 | 2023 | |
| £m | £m | |
Profit before tax | 258.9 | 244.5 |
Expected tax at blended rate of 26.7% (2023: 26.6%) | 69.2 | 65.0 |
Increased withholding tax on overseas dividends | 6.8 | 7.6 |
Non-deductible expenditure and incentives | (2.2) | 0.8 |
Over provided in prior years | (1.8) | (4.2) |
Other reconciling items | (4.5) | (8.7) |
Total tax in Consolidated Income Statement | 67.5 | 60.5 |
Effective tax rate | 26.1% | 24.7% |
2024 | 2023 | |
Profit attributable to equity shareholders (£m) | 191.2 | 183.6 |
Weighted average shares (million) | 73.7 | 73.6 |
Dilution (million) | 0.2 | 0.2 |
Diluted weighted average shares (million) | 73.9 | 73.8 |
Basic earnings per share | 259.6p | 249.5p |
Diluted earnings per share | 258.9p | 248.9p |
| 2024 | 2023 | |
| £m | £m | |
| Amounts paid in the year: | ||
Final dividend for the year ended 31 December 2023 of 114.0p (2022: 109.5p) per share | 84.0 | 80.7 |
Interim dividend for the year ended 31 December 2024 of 47.5p (2023: 46.0p) per share | 35.0 | 33.8 |
Total dividends paid | 119.0 | 114.5 |
| Amounts arising in respect of the year: | ||
Interim dividend for the year ended 31 December 2024 of 47.5p (2023: 46.0p) per share | 35.0 | 33.8 |
Proposed final dividend for the year ended 31 December 2024 of | 86.6 | 84.0 |
Total dividends arising |
| Associate | Associate | |
| 2024 | 2023 | |
| £m | £m | |
Cost of investment | 3.3 | 3.0 |
Share of equity | — | — |
Total investment in Associate | 3.3 | 3.0 |
| Country of incorporation | Proportion of ownership interest | ||
| Name of Associate | and operation | and voting power held | Principal activity |
Sustainable Process Heat GmbH | Germany | 12.0% | Manufacturing and selling |
| Country of incorporation | Proportion of ownership interest | ||
| Name of Associate | and operation | and voting power held | Principal activity |
Kyoto Group AS | Norway | 15.0% | Manufacturing and selling |
| Fixtures, | ||||||
| Freehold | Leasehold | fittings, | ||||
| land and | land and | Plant and | tools and | Assets under | ||
| buildings | buildings | machinery | equipment | construction | Total | |
| £m | £m | £m | £m | £m | £m | |
| Cost: | ||||||
At 1 January 2024 | 1 97.6 | 50.2 | 253.9 | 125.3 | 50.8 | 67 7.8 |
Exchange adjustments | (4.9) | (0.5) | (6.5) | (3.2) | 0.5 | (14.6) |
192.7 | 49.7 | 247.4 | 122.1 | 51.3 | 663.2 | |
Additions | 13.7 | 2.4 | 27.4 | 14.2 | 16.6 | 74.3 |
Transfers | 4.5 | 1.5 | 5.2 | 0.5 | (8.7) | 3.0 |
Disposals | (4.4) | (0.3) | (7.7) | (11.7) | (0.3) | (24.4) |
At 31 December 2024 | 206.5 | 53.3 | 272.3 | 125.1 | 58.9 | 716.1 |
| Depreciation: | ||||||
At 1 January 2024 | 39.8 | 12.8 | 140.7 | 69.4 | — | 262.7 |
Exchange adjustments | (1.4) | (0.3) | (3.4) | (2.0) | — | (7.1) |
38.4 | 12.5 | 137.3 | 67.4 | — | 255.6 | |
Charged in year | 6.6 | 2.0 | 18.6 | 11.7 | — | 38.9 |
Impairment | — | — | 0.7 | — | 5.0 | 5.7 |
Transfers | 0.8 | 0.1 | 2.3 | (0.3) | — | 2.9 |
Disposals | (1.3) | (0.4) | (7.1) | (11.3) | — | (20.1) |
At 31 December 2024 | 44.5 | 14.2 | 151.8 | 67.5 | 5.0 | 283.0 |
| Net book value: | ||||||
At 31 December 2024 | 162.0 | 39.1 | 120.5 | 57.6 | 53.9 | 433.1 |
| Fixtures, | ||||||
| Freehold | Leasehold | fittings, | ||||
| land and | land and | Plant and | tools and | Assets under | ||
| buildings | buildings | machinery | equipment | construction | Total | |
| £m | £m | £m | £m | £m | £m | |
| Cost: | ||||||
At 1 January 2023 | 165.1 | 53.6 | 244.4 | 121.5 | 58.2 | 642.8 |
Exchange adjustments | (4.4) | (3.3) | (6.6) | (4.5) | (2.0) | (20.8) |
160.7 | 50.3 | 237.8 | 117.0 | 56.2 | 622.0 | |
Additions | 3.4 | 1.3 | 27.9 | 10.6 | 40.8 | 84.0 |
Transfers | 35.9 | — | 3.1 | 5.5 | (45.8) | (1.3) |
Disposals | (2.4) | (1.4) | (14.9) | (7.8) | (0.4) | (26.9) |
At 31 December 2023 | 1 97.6 | 50.2 | 253.9 | 125.3 | 50.8 | 677.8 |
| Depreciation: | ||||||
At 1 January 2023 | 38.5 | 12.9 | 139.2 | 67.7 | — | 258.3 |
Exchange adjustments | (1.1) | (0.8) | (3.7) | (2.2) | — | (7.8) |
37.4 | 12.1 | 135.5 | 65.5 | — | 250.5 | |
Charged in year | 4.8 | 2.1 | 17.2 | 11.4 | — | 35.5 |
Impairment | — | — | 1.8 | — | — | 1.8 |
Transfers | — | — | (0.2) | 0.3 | — | 0.1 |
Disposals | (2.4) | (1.4) | (13.6) | (7.8) | — | (25.2) |
At 31 December 2023 | 39.8 | 12.8 | 140.7 | 69.4 | — | 262.7 |
| Net book value: | ||||||
At 31 December 2023 | 157.8 | 37.4 | 113.2 | 55.9 | 50.8 | 415.1 |
| Leased fixtures, | ||||
| Leased land | Leased plant | fittings, tools | Total right-of- | |
| and buildings | and machinery | and equipment | use assets | |
| £m | £m | £m | £m | |
| Cost: | ||||
At 1 January 2024 | 120.1 | 24.4 | 2.6 | 147.1 |
Exchange adjustments | (2.2) | (1.2) | (0.1) | (3.5) |
117.9 | 23.2 | 2.5 | 143.6 | |
Additions | 9.3 | 7.3 | 0.2 | 16.8 |
Disposals | (3.9) | (3.0) | (0.9) | (7.8) |
At 31 December 2024 | 123.3 | 27.5 | 1.8 | 152.6 |
| Depreciation: | ||||
At 1 January 2024 | 32.9 | 14.1 | 1.7 | 48.7 |
Exchange adjustments | (1.2) | (0.7) | 0.1 | (1.8) |
31.7 | 13.4 | 1.8 | 46.9 | |
Charged in the year | 12.7 | 4.6 | 0.3 | 17.6 |
Disposals | (4.0) | (2.6) | (0.9) | (7.5) |
At 31 December 2024 | 40.4 | 15.4 | 1.2 | 57.0 |
| Net book value: | ||||
At 31 December 2024 | 82.9 | 12.1 | 0.6 | 95.6 |
| Leased fixtures, | ||||
| Leased land | Leased plant | fittings, tools | Total right-of- | |
| and buildings | and machinery | and equipment | use assets | |
| £m | £m | £m | £m | |
| Cost: | ||||
At 1 January 2023 | 86.2 | 21.6 | 3.1 | 110.9 |
Exchange adjustments | (3.1) | (0.6) | (0.2) | (3.9) |
83.1 | 21.0 | 2.9 | 1 07.0 | |
Additions | 44.4 | 7.4 | 0.3 | 52.1 |
Disposals | (7.4) | (4.0) | (0.6) | (12.0) |
At 31 December 2023 | 120.1 | 24.4 | 2.6 | 147.1 |
| Depreciation: | ||||
| At 1 January 2023 | 28.2 | 13.3 | 2.2 | 43.7 |
Exchange adjustments | (0.9) | (0.4) | (0.1) | (1.4) |
27.3 | 12.9 | 2.1 | 42.3 | |
Charged in the year | 11.5 | 4.5 | 0.2 | 16.2 |
Disposals | (5.9) | (3.3) | (0.6) | (9.8) |
At 31 December 2023 | 32.9 | 14.1 | 1.7 | 48.7 |
| Net book value: | ||||
At 31 December 2023 | 87.2 | 10.3 | 0.9 | 98.4 |
| 2024 | 2023 | |
| £m | £m | |
Depreciation expense on right-of-use assets | 17.6 | 16.2 |
Interest expense on lease liabilities | 3.1 | 2.2 |
Expense relating to short-term leases | 2.1 | 1.9 |
Expense relating to leases of low value assets | 0.6 | 0.9 |
Expense relating to variable lease payments not included in the measurement of the lease liability | 0.2 | 0.3 |
Income from sublease right-of-use assets | — | (0.1) |
Total impact on profit before tax | 23.6 | 21.4 |
| Acquired | Development | Computer | Total other | ||
| intangibles | costs | software | intangibles | Goodwill | |
| £m | £m | £m | £m | £m | |
| Cost: | |||||
At 1 January 2024 | 616.4 | 36.5 | 97.8 | 750.7 | 688.2 |
Exchange and other adjustments | (9.5) | (0.4) | (1.1) | (11.0) | (10.9) |
606.9 | 36.1 | 96.7 | 739.7 | 67 7.3 | |
Additions | — | 3.9 | 14.6 | 18.5 | — |
Transfers from property, plant and equipment | — | — | 0.2 | 0.2 | — |
Disposals | (24.1) | (5.3) | (4.6) | (34.0) | — |
At 31 December 2024 | 582.8 | 34.7 | 106.9 | 724.4 | 67 7.3 |
| Amortisation: | |||||
At 1 January 2024 | 209.9 | 19.3 | 72.7 | 301.9 | 7.7 |
Exchange adjustments | (5.5) | (0.1) | (1.0) | (6.6) | (0.1) |
204.4 | 19.2 | 71.7 | 295.3 | 7.6 | |
Charged in the year | 34.1 | 2.6 | 4.8 | 41.5 | — |
Transfers from property, plant and equipment | — | — | 0.1 | 0.1 | — |
Disposals | (24.1) | (5.3) | (3.5) | (32.9) | — |
At 31 December 2024 | 214.4 | 16.5 | 73.1 | 304.0 | 7.6 |
| Net book value: | |||||
At 31 December 2024 | 368.4 | 18.2 | 33.8 | 420.4 | 669.7 |
| Acquired | Development | Computer | Total other | ||
| intangibles | costs | software | intangibles | Goodwill | |
| £m | £m | £m | £m | £m | |
| Cost: | |||||
At 1 January 2023 | 632.6 | 34.9 | 88.6 | 756.1 | 710.8 |
Exchange and other adjustments | (19.8) | (0.2) | (2.9) | (22.9) | (22.6) |
612.8 | 34.7 | 85.7 | 733.2 | 688.2 | |
Additions | 3.6 | 7.2 | 14.2 | 25.0 | — |
Transfers from property, plant and equipment | — | 1.7 | (0.4) | 1.3 | — |
Disposals | — | (7.1) | (1.7) | (8.8) | — |
At 31 December 2023 | 616.4 | 36.5 | 97.8 | 750.7 | 688.2 |
| Amortisation: | |||||
At 1 January 2023 | 176.8 | 22.0 | 57.0 | 255.8 | 7.5 |
Exchange adjustments | (4.1) | (0.1) | (1.5) | (5.7) | 0.2 |
172.7 | 21.9 | 55.5 | 250.1 | 7.7 | |
Charged in the year | 37.2 | 3.0 | 5.1 | 45.3 | — |
Impairment | — | — | 13.9 | 13.9 | — |
Transfers from property, plant and equipment | — | — | (0.1) | (0.1) | — |
Disposals | — | (5.6) | (1.7) | (7.3) | — |
At 31 December 2023 | 209.9 | 19.3 | 72.7 | 301.9 | 7.7 |
| Net book value: | |||||
At 31 December 2023 | 406.5 | 17.2 | 25.1 | 448.8 | 680.5 |
| Manufacturing | |||||
| Brand names | designs and | Non-compete | Total | ||
| Customer | and | core | undertakings | acquired | |
| relationships | trademarks | technology | and other | intangibles | |
| £m | £m | £m | £m | £m | |
| Cost: | |||||
At 1 January 2024 | 179.6 | 326.7 | 81.9 | 28.2 | 616.4 |
Exchange and other adjustments | (2.2) | (4.9) | (1.2) | (1.2) | (9.5) |
177.4 | 321.8 | 80.7 | 27.0 | 606.9 | |
Disposals | (0.5) | — | — | (23.6) | (24.1) |
At 31 December 2024 | 176.9 | 321.8 | 80.7 | 3.4 | 582.8 |
| Amortisation: | |||||
At 1 January 2024 | 62.8 | 81.7 | 38.9 | 26.5 | 209.9 |
Exchange adjustments | (2.2) | (1.2) | (0.8) | (1.3) | (5.5) |
60.6 | 80.5 | 38.1 | 25.2 | 204.4 | |
Charged in the year | 12.3 | 16.6 | 4.6 | 0.6 | 34.1 |
Disposals | (0.5) | — | — | (23.6) | (24.1) |
At 31 December 2024 | 72.4 | 97.1 | 42.7 | 2.2 | 214.4 |
| Net book value: | |||||
At 31 December 2024 | 104.5 | 224.7 | 38.0 | 1.2 | 368.4 |
| Manufacturing | |||||
| Brand names | designs and | Non-compete | Total | ||
| Customer | and | core | undertakings | acquired | |
| relationships | trademarks | technology | and other | intangibles | |
| £m | £m | £m | £m | £m | |
| Cost: | |||||
At 1 January 2023 | 181.9 | 338.1 | 84.2 | 28.4 | 632.6 |
Exchange and other adjustments | (5.9) | (11.4) | (2.3) | (0.2) | (19.8) |
176.0 | 326.7 | 81.9 | 28.2 | 612.8 | |
Additions | 3.6 | — | — | — | 3.6 |
At 31 December 2023 | 179.6 | 326.7 | 81.9 | 28.2 | 616.4 |
| Amortisation: | |||||
At 1 January 2023 | 51.9 | 67.0 | 34.8 | 23.1 | 176.8 |
Exchange adjustments | (1.0) | (2.4) | (0.5) | (0.2) | (4.1) |
50.9 | 64.6 | 34.3 | 22.9 | 172.7 | |
Charged in the year | 11.9 | 17.1 | 4.6 | 3.6 | 37.2 |
At 31 December 2023 | 62.8 | 81.7 | 38.9 | 26.5 | 209.9 |
| Net book value: | |||||
At 31 December 2023 | 116.8 | 245.0 | 43.0 | 1.7 | 406.5 |
| 2024 | 2023 | |
| Goodwill | Goodwill | |
| £m | £m | |
Steam Thermal Solutions | 119.5 | 125.8 |
Electric Thermal Solutions | 491.3 | 494.7 |
Watson-Marlow Fluid Technology Solutions | 58.9 | 60.0 |
Total goodwill | 669.7 | 680.5 |
| Period of | Period of | |||||||
| 2024 | annual | 2023 | annual | |||||
| Short to | 2024 | cashflow | Short to | 2023 | cashflow | |||
| 2024 | medium-term | Long-term | forecast | 2023 | medium-term | Long-term | forecast | |
| Operating segment | Discount rate | growth rate | growth rate | (years) | Discount rate | growth rate | growth rate | (years) |
Steam Thermal Solutions | 13.7% | 3.5% – 4.7% | 3.8% | 5 | 13.7% | 5.0% – 6.3% | 3.8% | 5 |
Electric Thermal Solutions | 11.7% | 7.7% – 10.1% | 3.2% | 5 | 11.3% | 6.3% – 17.1% | 3.2% | 5 |
| Watson-Marlow Fluid | ||||||||
Technology Solutions | 12.4% | 8.0% – 9.0% | 3.4% | 5 | 12.6% | 11.0% – 11.4% | 3.5% | 5 |
| 1 January | Recognised | Recognised | Recognised | 31 December | ||
| 2024 | in income | in OCI | in equity 2024 | |||
| £m | £m | £m | £m | £m | ||
Accelerated capital allowances | (21.0) | (2.3) | — | — | (23.3) | |
Provisions | 10.4 | (0.5) | — | (0.6) | 9.3 | |
Losses | 27.5 | 3.3 | — | — | 30.8 | |
Inventory | 6.3 | 1.2 | — | — | 7.5 | |
Pensions | 13.3 | (1.2) | (1.1) | — | 11.0 | |
Acquired intangibles | (80.3) | 0.9 | — | 1.5 | (77.9) | |
Leases – right-of-use assets | (21.1) | 1.1 | — | 0.2 | (19.8) | |
Leases – liabilities | 21.6 | (0.9) | — | (0.2) | 20.5 | |
Other temporary differences | 6.1 | 5.7 | 0.7 | — | 12.5 | |
Group total | (37.2) | 7.3 | (0.4) | 0.9 | (29.4) | |
| 1 January | Recognised | Recognised | Recognised | 31 December | ||
| 2023 | in income | in OCI | in equity | Acquisitions | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Accelerated capital allowances | (22.8) | 1.4 | — | 0.4 | — | (21.0) |
Provisions | 11.8 | (0.7) | — | (0.7) | — | 10.4 |
Losses | 16.2 | 11.3 | — | — | — | 2 7.5 |
Inventory | 7.3 | (0.9) | — | (0.1) | — | 6.3 |
Pensions | 13.2 | (0.7) | 1.1 | (0.3) | — | 13.3 |
Acquired intangibles | (91.0) | 9.2 | — | 2.3 | (0.8) | (80.3) |
Leases – right-of-use assets* | (14.4) | (7.3) | — | 0.6 | — | (21.1) |
Leases – liabilities* | 15.1 | 7.1 | — | (0.6) | — | 21.6 |
Other temporary differences | 5.5 | 4.0 | (2.1) | (1.3) | — | 6.1 |
Group total | (59.1) | 23.4 | (1.0) | 0.3 | (0.8) | (37.2) |
| 2024 | 2023 | |
| £m | £m | |
Deferred tax asset | 34.2 | 31.0 |
Deferred tax liability | (63.6) | (68.2) |
Net deferred tax liability | (29.4) | (37.2) |
| 2024 | 2023 | |
| £m | £m | |
Raw materials, consumables and components | 118.6 | 130.4 |
Work in progress | 27.7 | 40.2 |
Finished goods and goods for resale | 106.9 | 114.6 |
Total inventories | 253.2 | 285.2 |
| 2024 | 2023 | |
| £m | £m | |
Contract assets | 23.2 | 17.0 |
Prepayments | 31.9 | 24.9 |
Other tax related receivables | 12.2 | 13.4 |
Other deposits made | 3.7 | 2.9 |
Derivative assets | — | 1.8 |
Other receivables | 4.1 | 11.4 |
Total other current assets | 75.1 | 71.4 |
| 2024 | 2023 | |
| £m | £m | |
Trade payables | 86.0 | 79.2 |
Contract liabilities | 39.0 | 32.9 |
Social security | 9.9 | 9.5 |
Accruals | 98.9 | 95.2 |
Other tax related payables | 13.9 | 14.2 |
Pension creditors | 3.4 | 3.0 |
Fair value of deferred consideration | 7.3 | 4.9 |
Other payables | 3.3 | 12.3 |
Derivative liabilities | 1.3 | — |
Total trade and other payables | 263.0 | 251.2 |
| Legal, | |||
| Product | contractual | ||
| warranty | and other | Total | |
| 2024 | £m | £m | £m |
At 1 January 2024 | 2.0 | 15.1 | 1 7.1 |
Additional provision in the year | 0.6 | 4.8 | 5.4 |
Utilised or released during the year | (0.9) | (7.5) | (8.4) |
Exchange adjustments | (0.3) | (2.1) | (2.4) |
At 31 December 2024 | 1.4 | 10.3 | 11.7 |
| Legal, | |||
| Product | contractual | ||
| warranty | and other | Total | |
| 2023 | £m | £m | £m |
At 1 January 2023 | 2.7 | 15.5 | 18.2 |
Additional provision in the year | 0.4 | 9.3 | 9.7 |
Utilised or released during the year | (0.5) | (8.5) | (9.0) |
Exchange adjustments | (0.6) | (1.2) | (1.8) |
At 31 December 2023 | 2.0 | 15.1 | 17.1 |
| 2024 | 2023 | |
| £m | £m | |
Current provisions | 5.4 | 9.5 |
Non-current provisions | 6.3 | 7.6 |
Total provisions | 11.7 | 17.1 |
| 2024 | 2023 | |||
| £m | £m | |||
| Ordinary shares of 26 12/13p (2023: 26 12/13p) each: | ||||
Authorised 111,428,571 | (2023: | 111,428,571) | 30.0 | 30.0 |
Allotted, called up and fully paid 73,776,048 (2023: 73,776,048) | 19.8 | 19.8 |
| 1 January | Change | 31 December | |
| 2024 | in year 2024 | ||
| £m | £m | £m | |
Net investment hedge reserve | 5.6 | 4.7 | 10.3 |
Translation reserve | (66.0) | (30.4) | (96.4) |
Total translation reserve | (60.4) | (25.7) | (86.1) |
| 1 January | Change | 31 December | |
| 2023 | in year 2023 | ||
| £m | £m | £m | |
Net investment hedge reserve | (2.7) | 8.3 | 5.6 |
Translation reserve | 20.2 | (86.2) | (66.0) |
Total translation reserve | 17.5 | (77.9) | (60.4) |
| 1 January | Change | 31 December | |
| 2024 | in year 2024 | ||
| £m | £m | £m | |
Cash flow hedges reserve | 1.3 | (2.3) | (1.0) |
Capital redemption reserve | 1.8 | — | 1.8 |
Employee Benefit Trust reserve | (16.0) | 7.7 | (8.3) |
Total other reserves | (12.9) | 5.4 | (7.5) |
| 1 January | Change | 31 December | |
| 2023 | in year 2023 | ||
| £m | £m | £m | |
Cash flow hedges reserve | (3.7) | 5.0 | 1.3 |
Capital redemption reserve | 1.8 | — | 1.8 |
Employee Benefit Trust reserve | (21.5) | 5.5 | (16.0) |
Total other reserves | (23.4) | 10.5 | (12.9) |
| 2024 | 2023 | |
| £m | £m | |
Capital expenditure contracted for but not provided | 13.7 | 14.5 |
| Assumptions weighted by value of liabilities % per annum | ||||
| Overseas pensions | ||||
| UK pensions | and medical | |||
| 2024 | 2023 | 2024 | 2023 | |
| % | % | % | % | |
Rate of increase in salaries | n/a | n/a | 2.6 | 2.7 |
Rate of increase in pensions | 3.0 | 2.9 | 2.0 | 2.3 |
Rate of price inflation | 3.2 | 3.0 | 2.0 | 2.2 |
Discount rate | 5.4 | 4.5 | 4.8 | 4.4 |
Medical trend rate | n/a | n/a | 7.5 | 7.5 |
| Spirax-Sarco Employees’ | At 31 December 2024: 100% of the SAPS 3 normal tables, CMI 2023 future improvements, |
| Pension Fund | 1% long-term trend, smoothing factor of 7 and weights parameter of 100%. |
| At 31 December 2023: 100% of the SAPS 3 normal tables, CMI 2022 future improvements, | |
| 1% long-term trend, smoothing factor of 7 and a w parameter of 10 above the core. | |
| Spirax-Sarco Executives’ | At 31 December 2024: 84%/87% (male/female) of SAPS 3 light normal, CMI 2023 future |
| Retirement Benefits | improvements, 1% long-term trend, smoothing factor of 7 and weights parameter of 100%. |
| Scheme | At 31 December 2023: 84%/87% (male/female) of SAPS 3 light normal, CMI 2022 future |
| improvements, 1% long-term trend, smoothing factor of 7 and a w parameter of 10 above | |
| the core. | |
WMFTS Pension Fund | At 31 December 2024: 102% of the SAPS 3 pensioner tables, CMI 2023 future improvements, |
| 1% long-term trend, smoothing factor of 7 and weights parameter of 100%. | |
| At 31 December 2023: 102% of the SAPS 3 pensioner tables, CMI 2022 future improvements, | |
| 1% long-term trend, smoothing factor of 7 and a w parameter of 10 above the core. | |
US Pension Scheme | At 31 December 2024: SOA Pri-2012 Amount-Weighted Blue Collar Mortality Tables with |
| MP2021 – Retiree/Disabled/Contingent Survivor tables | |
| At 31 December 2023: SOA Pri-2012 Amount-Weighted Blue Collar Mortality Tables projected | |
| generationally with MP2021. |
2024 life expectancy at 65 | 2023 life expectancy at 65 | |||
Current age | Male | Female | Male | Female |
65 | 21.0 | 23.8 | 21.9 | 24.5 |
50 | 21.7 | 24.5 | 22.8 | 25.5 |
| Overseas pensions | ||||||
| UK pensions | and medical | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Fair value of schemes’ assets | 254.8 | 285.8 | 55.2 | 51.7 | 310.0 | 337.5 |
Present value of funded schemes’ liabilities | (280.9) | (313.6) | (54.4) | (56.9) | (335.3) | (370.5) |
(Deficit)/Surplus in the funded schemes | (26.1) | (27.8) | 0.8 | (5.2) | (25.3) | (33.0) |
Present value of unfunded schemes’ liabilities | — | — | (17.2) | (18.4) | (17.2) | (18.4) |
| Retirement benefit liability recognised in the Consolidated | ||||||
Statement of Financial Position | (26.1) | (27.8) | (16.4) | (23.6) | (42.5) | (51.4) |
Related deferred tax asset | 6.5 | 6.9 | 4.5 | 6.4 | 11.0 | 13.3 |
Net pension liability | (19.6) | (20.9) | (11.9) | (17.2) | (31.5) | (38.1) |
| Overseas pensions | ||||||
| UK pensions | and medical | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Quoted equities | 53.9 | 44.6 | 7.7 | 29.7 | 61.6 | 74.3 |
Quoted bonds | 77.8 | 109.0 | 39.6 | 15.4 | 117.4 | 124.4 |
Other | 69.4 | 45.0 | 0.8 | 0.5 | 70.2 | 45.5 |
Total with quoted market price | 201.1 | 198.6 | 48.1 | 45.6 | 249.2 | 244.2 |
Cash and cash equivalents | 26.3 | 43.8 | 1.2 | 0.7 | 27.5 | 44.5 |
Unquoted equities | 1.3 | 2.7 | — | — | 1.3 | 2.7 |
Unquoted bonds | 0.3 | 0.7 | — | — | 0.3 | 0.7 |
Real estate | 12.6 | 14.4 | — | — | 12.6 | 14.4 |
Derivatives | — | 12.2 | — | — | — | 12.2 |
Other | 13.2 | 13.4 | 5.9 | 5.4 | 19.1 | 18.8 |
Total other securities | 53.7 | 87.2 | 7.1 | 6.1 | 60.8 | 93.3 |
Total market value in aggregate | 254.8 | 285.8 | 55.2 | 51.7 | 310.0 | 337.5 |
| Overseas pensions | ||||||
| UK pensions | and medical | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Defined benefit obligation at beginning of year | (313.6) | (309.2) | (75.3) | (84.5) | (388.9) | (393.7) |
Current service cost | — | — | (0.1) | (0.1) | (0.1) | (0.1) |
Past service credit | — | — | 0.2 | — | 0.2 | — |
Interest cost | (13.7) | (14.1) | (3.2) | (3.8) | (16.9) | (17.9) |
Administration costs | — | — | (0.5) | (0.6) | (0.5) | (0.6) |
Remeasurement gain/(loss) | 28.1 | 2.7 | 4.0 | (1.5) | 32.1 | 1.2 |
Actual benefit payments | 17.7 | 17.4 | 4.8 | 5.3 | 22.5 | 22.7 |
Experience gain/(loss) | 0.6 | (10.4) | (1.9) | 0.4 | (1.3) | (10.0) |
Settlements | — | — | — | 5.9 | — | 5.9 |
Currency gain | — | — | 0.4 | 3.6 | 0.4 | 3.6 |
Defined benefit obligation at end of year | (280.9) | (313.6) | (71.6) | (75.3) | (352.5) | (388.9) |
| Overseas pensions | ||||||
| UK pensions | and medical | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Value of assets at beginning of year | 285.8 | 284.6 | 51.7 | 5 7.0 | 337.5 | 341.6 |
Expected return on assets | 12.6 | 13.1 | 2.4 | 2.7 | 15.0 | 15.8 |
Remeasurement (loss)/gain | (30.6) | 1.0 | 3.4 | 4.0 | (27.2) | 5.0 |
Contributions paid by employer | 6.8 | 5.3 | 2.1 | 2.0 | 8.9 | 7.3 |
Actual benefit payments | (17.7) | (17.3) | (4.8) | (5.4) | (22.5) | (22.7) |
Administration costs | (2.1) | (0.9) | — | (6.0) | (2.1) | (6.9) |
Currency gain/(loss) | — | — | 0.4 | (2.6) | 0.4 | (2.6) |
Value of assets at end of year | 254.8 | 285.8 | 55.2 | 51.7 | 310.0 | 337.5 |
| 2024 | 2023 | 2022 | 2021 | 2020 | |
| £m | £m | £m | £m | £m | |
Defined benefit obligation at end of year | (352.5) | (388.9) | (393.7) | (605.4) | (630.3) |
Fair value of schemes’ assets | 310.0 | 337.5 | 341.6 | 560.7 | 531.7 |
Retirement benefit liability recognised in the Statement of Financial Position | (42.5) | (51.4) | (52.1) | (44.7) | (98.6) |
Experience adjustment on schemes’ liabilities | (1.3) | (10.0) | (16.0) | (2.9) | 11.4 |
As a percentage of schemes’ liabilities | 0.4% | 2.6% | 4.1% | 0.5% | 1.8% |
Experience adjustment on schemes’ assets | (27.2) | 5.0 | (222.4) | 35.7 | 46.5 |
As a percentage of schemes’ assets | 8.8% | 1.5% | 65.1% | 6.4% | 8.7% |
| Overseas pensions | ||||||
| UK pensions | and medical | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Current service cost | — | — | (0.1) | (0.1) | (0.1) | (0.1) |
Administration costs | (2.1) | (0.9) | (0.5) | (0.6) | (2.6) | (1.5) |
Past service credit | — | — | 0.2 | — | 0.2 | — |
Net interest on schemes’ liabilities | (1.1) | (1.1) | (0.8) | (1.0) | (1.9) | (2.1) |
Total expense recognised in Consolidated Income Statement | (3.2) | (2.0) | (1.2) | (1.7) | (4.4) | (3.7) |
| 2024 | 2023 | |
| £m | £m | |
Operating costs | (2.5) | (1.6) |
Net financing expense | (1.9) | (2.1) |
Total expense recognised in Consolidated Income Statement | (4.4) | (3.7) |
| Overseas pensions | ||||||
| UK pensions | and medical | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Remeasurement effects recognised in OCI: | ||||||
Due to experience on DBO | 0.6 | (10.4) | (1.9) | 0.4 | (1.3) | (10.0) |
Due to demographic assumption changes in DBO | (0.3) | 10.2 | — | — | (0.3) | 10.2 |
Due to financial assumption changes in DBO | 28.4 | (7.5) | 4.0 | (1.5) | 32.4 | (9.0) |
Return on assets | (30.6) | 1.0 | 3.4 | 4.0 | (27.2) | 5.0 |
Total remeasurement (loss)/gain recognised in OCI | (1.9) | (6.7) | 5.5 | 2.9 | 3.6 | (3.8) |
| Deferred tax on remeasurement (loss)/gain and change in rate | ||||||
recognised in OCI | 0.5 | 1.7 | (1.6) | (0.6) | (1.1) | 1.1 |
Cumulative loss recognised in OCI at beginning of year | (59.1) | (54.1) | (10.8) | (13.1) | (69.9) | (67.2) |
Cumulative loss recognised in OCI at end of year | (60.5) | (59.1) | (6.9) | (10.8) | (67.4) | (69.9) |
| Overseas | |||
| pensions and | |||
| UK pensions | medical | Total | |
| £m | £m | £m | |
| (Decrease)/increase in pension deficit: | |||
Discount rate assumption being 1.0% higher | (30.6) | (6.6) | (37.2) |
Discount rate assumption being 1.0% lower | 34.8 | 7.9 | 42.7 |
Inflation assumption being 1.0% higher | 21.4 | 1.3 | 22.7 |
Inflation assumption being 1.0% lower | (20.0) | (1.1) | (21.1) |
Mortality assumption life expectancy at age 65 being one year higher | 9.2 | 2.3 | 11.5 |
| 2024 | 2023 | |
| £m | £m | |
Defined benefit arrangements | (2.5) | (1.6) |
Defined contribution arrangements | (27.2) | (26.7) |
Total expense recognised in operating costs | (29.7) | (28.3) |
Defined benefit arrangements | 8.9 | 7.3 |
Defined contribution arrangements | 27.2 | 26.7 |
Total contributions paid by employer | 36.1 | 34.0 |
Additional contributions to pension schemes | 6.4 | 5.7 |
| 2024 | 2023 | |
| £m | £m | |
Performance Share Plan | 1.3 | 4.3 |
Employee Share Ownership Plan | 1.8 | 1.8 |
Total expense recognised in Consolidated Income Statement | 3.1 | 6.1 |
| 2020 | 2021 | 2022 | 2023 | 2024 | |
| Grant | Grant | Grant | Grant | Grant | |
Grant date | 12 March | 4 May | 14 March | 13 March | 21 March |
Mid-market share price at grant date | 7,775.0p | 11,770.0p | 11,910.0p | 10,880p | 10,377p |
Number of employees | 104 | 106 | 108 | 138 | 124 |
Shares under scheme | 140,934 | 89,806 | 92,951 | 145,505 | 142,275 |
Vesting period | 3 years | 3 years | 3 years | 3 years | 3 years |
Probability of vesting | 74.3% | 73.9% | 76.1% | 81.2% | 79.7% |
Fair value | 5,779.2p | 8,698.0p | 9,057.6p | 8,829.1p | 8,273.6p |
| 2020 | 2021 | 2022 | 2023 | 2024 | |
| Grant | Grant | Grant | Grant | Grant | |
Grant date | 1 October | 1 October | 1 October | 1 October | 1 October |
Exercise price | 11,102.0p | 15,043.3p | 10,348.3p | 9,413.0p | 6,855.0p |
Number of employees | 1,373 | 1,400 | 1,671 | 1,644 | 1,539 |
Shares under scheme | 12,480 | 9,429 | 16,832 | 19,256 | 23,863 |
Vesting period | 3 years | 3 years | 3 years | 3 years | 3 years |
Expected volatility | 25% | 26.5% | 28.7% | 26.5% | N/A |
Risk-free interest rate | 0.1% | 0.2% | 4.0% | 4.9% | N/A |
Expected dividend yield | 1.5% | 1.0% | 1.0% | 1.2% | N/A |
Fair value | 11,956.9p | 16,382.2p | 11,579.7p | 10,486.4p | 6,855.0p |
| 1 January | Acquired | Exchange | 31 December | ||
| 2024 | Cash flow | debt * | movement | 2024 | |
| £m | £m | £m | £m | £m | |
Current portion of long-term borrowings | (3.6) | (123.9) | |||
Non-current portion of long-term borrowings | (875.9) | (706.2) | |||
Total borrowings | (879.5) | (830.1) | |||
Lease liabilities | (96.7) | 16.6 | (16.5) | 1.5 | (95.1) |
Borrowings | (879.5) | 26.2 | — | 23.2 | (830.1) |
Changes in liabilities arising from financing | (976.2) | 42.8 | (16.5) | 24.7 | (925.2) |
Cash at bank | 359.7 | (11.6) | — | (13.9) | 334.2 |
Bank overdrafts | (146.9) | 44.1 | — | 2.5 | (100.3) |
Net cash and cash equivalents | 212.8 | 32.5 | — | (11.4) | 233.9 |
Net debt including lease liabilities | (763.4) | 75.3 | (16.5) | 13.3 | (691.3) |
Net debt | (666.7) | 58.7 | — | 11.8 | (596.2) |
| 1 January | Acquired | Exchange | 31 December | ||
| 2023 | Cash flow | debt * | movement | 2023 | |
| £m | £m | £m | £m | £m | |
Current portion of long-term borrowings | (202.9) | (3.6) | |||
Non-current portion of long-term borrowings | (731.3) | (875.9) | |||
Total borrowings | (934.2) | (879.5) | |||
Lease liabilities | (65.2) | 16.1 | (49.9) | 2.3 | (96.7) |
Borrowings | (934.2) | 28.3 | — | 26.4 | (879.5) |
Changes in liabilities arising from financing | (999.4) | 44.4 | (49.9) | 28.7 | (976.2) |
Cash at bank | 328.9 | 46.5 | — | (15.7) | 359.7 |
Bank overdrafts | (85.1) | (62.8) | — | 1.0 | (146.9) |
Net cash and cash equivalents | 243.8 | (16.3) | — | (14.7) | 212.8 |
Net debt and lease liability | (755.6) | 28.1 | (49.9) | 14.0 | (763.4) |
Net debt excluding lease liability | (690.4) | 12.0 | — | 11.7 | (666.7) |
| 2024 | 2024 | 2023 | 2023 | |
| Carrying | Fair | Carrying | Fair | |
| value | value | value | value | |
| £m | £m | £m | £m | |
| Financial assets: | ||||
Cash and cash equivalents | 334.2 | 334.2 | 359.7 | 359.7 |
Trade, other receivables and contract assets | 357.0 | 357.0 | 346.3 | 346.3 |
Total financial assets | 691.2 | 691.2 | 706.0 | 706.0 |
| 2024 | 2024 | 2023 | 2023 | |
| Carrying | Fair | Carrying | Fair | |
| value | value | value | value | |
| £m | £m | £m | £m | |
| Financial liabilities: | ||||
Borrowings | 830.1 | 822.8 | 879.5 | 888.5 |
Lease liabilities | 95.1 | 95.1 | 96.7 | 96.7 |
Bank overdrafts | 100.3 | 100.3 | 146.9 | 146.9 |
Trade payables | 86.0 | 86.0 | 79.2 | 79.2 |
Other payables and contract liabilities | 68.2 | 68.2 | 67.3 | 67.3 |
Long-term payables | 6.2 | 6.2 | 11.4 | 11.4 |
Accruals | 98.9 | 98.9 | 95.2 | 95.2 |
Total financial liabilities | 1,284.8 | 1,277.5 | 1,376.2 | 1,385.2 |
| Financial | ||||
| Fixed rate | Floating rate | liabilities on | ||
| financial | financial | which no | ||
| Total | liabilities | liabilities | interest is paid | |
| 2024 | £m | £m | £m | £m |
Euro | 694.7 | 507.4 | 120.0 | 67.3 |
US dollar | 370.8 | 181.9 | 127.6 | 61.3 |
Sterling | 113.3 | 4.2 | 4 7.1 | 62.0 |
Renminbi | 34.0 | 1.4 | — | 32.6 |
Other | 72.0 | 14.4 | 0.4 | 57.2 |
Group total | 1,284.8 | 709.3 | 295.1 | 280.4 |
| Financial | ||||
| Fixed rate | Floating rate | liabilities on | ||
| financial | financial | which no | ||
| Total | liabilities | liabilities | interest is paid | |
| 2023 | £m | £m | £m | £m |
Euro | 758.8 | 628.8 | 66.7 | 63.3 |
US dollar | 363.2 | 310.7 | 1.8 | 50.7 |
Sterling | 149.0 | 20.7 | 90.1 | 38.2 |
Renminbi | 39.5 | 5.1 | — | 34.4 |
Other | 65.7 | 16.2 | 1.2 | 48.3 |
Group total | 1,376.2 | 981.5 | 159.8 | 234.9 |
| 2024 | 2023 | ||||
| Nominal | Year | Carrying value | Carrying value | ||
| Currency | interest rate | of maturity | £m | £m | |
Unsecured private placement – $185.0m | $ | 5.3% | 2028 | 147.9 | 145.3 |
Unsecured bank facility – $150.0m | $ | 5.7% | 2025 | 119.9 | 117.8 |
Unsecured private placement – €140.0m | € | 3.9% | 2027 | 119.2 | 124.7 |
Unsecured private placement – €125.0m | € | 4.2% | 2029 | 103.5 | 108.4 |
Unsecured private placement – €120.0m | € | 2.4% | 2026 | 99.6 | 104.4 |
Unsecured private placement – €110.0m | € | 4.4% | 2030 | 91.0 | 95.4 |
Unsecured private placement – €90.0m | € | 3.9% | 2031 | 74.5 | — |
Unsecured bank facility – €90.0m | € | 3.8% | 2026 | 74.5 | 78.0 |
Unsecured bank facility* | £ | 5.5% | 2025 | 49.2 | 81.7 |
Unsecured bank facility* | € | 2.9% | 2025 | 45.4 | 64.4 |
Unsecured bank facility* | $ | 7.0% | 2025 | 5.6 | 0.1 |
Unsecured bank facility* | € | 2.9% | 2025 | 0.1 | 0.2 |
Unsecured bank facility* | € | 4.6% | 2029 | — | 95.5 |
Unsecured bank facility* | £ | 5.9% | 2029 | — | 10.0 |
Unsecured bank facility* | € | 3.9% | 2024 | — | 0.5 |
Total outstanding borrowings | 930.4 | 1,026.4 |
| Floating | Financial assets | |||
| Fixed rate | rate | on which no | ||
| financial | financial | interest is | ||
| Total | assets | assets | earned | |
| 2024 | £m | £m | £m | £m |
Euro | 221.4 | 8.6 | 55.1 | 157.7 |
US dollar | 203.1 | 0.3 | 84.2 | 118.6 |
Sterling | 44.0 | — | 17.6 | 26.4 |
Renminbi | 55.7 | 3.5 | 11.0 | 41.2 |
Other | 167.0 | 6.1 | 24.8 | 136.1 |
Group total | 691.2 | 18.5 | 192.7 | 480.0 |
| Floating | Financial assets | |||
| Fixed rate | rate | on which no | ||
| financial | financial | interest is | ||
| Total | assets | assets | earned | |
| 2023 | £m | £m | £m | £m |
Euro | 211.6 | 7.9 | 76.5 | 127.2 |
US dollar | 193.5 | 1.1 | 1.7 | 190.7 |
Sterling | 41.8 | 0.1 | 16.4 | 25.3 |
Renminbi | 67.6 | 2.8 | 23.4 | 41.4 |
Other | 191.5 | 11.3 | 41.4 | 138.8 |
Group total | 706.0 | 23.2 | 159.4 | 523.4 |
| Trade, other | |||||
| payables, accruals | |||||
| and contract | Lease | ||||
| liabilities | Overdrafts | liabilities | Long-term | Total | |
| 2024 | £m | £m | £m | borrowings | £m |
In six months or less, or on demand | 227.0 | 100.3 | 9.9 | 17.4 | 354.6 |
In more than six months but no more than twelve | 26.1 | — | 9.3 | 141.5 | 176.9 |
In more than one year but no more than two | 3.2 | — | 16.9 | 199.8 | 219.9 |
In more than two years but no more than three | 2.1 | — | 13.2 | 285.2 | 300.5 |
In more than three years but no more than four | 0.4 | — | 9.2 | 11.2 | 20.8 |
In more than four years but no more than five | — | — | 6.6 | 113.9 | 120.5 |
In more than five years | 0.5 | — | 54.9 | 173.8 | 229.2 |
Total contractual cash flows | 259.3 | 100.3 | 120.0 | 942.8 | 1,422.4 |
Statement of Financial Position values | 259.3 | 100.3 | 95.1 | 830.1 | 1,284.8 |
| Trade, other | |||||
| payables | |||||
| and contract | Lease | ||||
| liabilities | Overdrafts | liabilities | Long-term | Total | |
| 2023 | £m | £m | £m | borrowings | £m |
In six months or less, or on demand | 233.4 | 146.9 | 9.6 | 2.7 | 392.6 |
In more than six months but no more than twelve | 9.0 | — | 9.1 | 1.2 | 19.3 |
In more than one year but no more than two | 2.1 | — | 16.3 | 119.8 | 138.2 |
In more than two years but no more than three | 6.2 | — | 13.8 | 183.4 | 203.4 |
In more than three years but no more than four | 1.5 | — | 11.2 | 122.9 | 135.6 |
In more than four years but no more than five | 0.2 | — | 7.9 | 145.3 | 153.4 |
In more than five years | 0.7 | — | 56.4 | 310.0 | 367.1 |
Total contractual cash flows | 253.1 | 146.9 | 124.3 | 885.3 | 1,409.6 |
Statement of Financial Position values | 253.1 | 146.9 | 96.7 | 879.5 | 1,376.2 |
| Less than | 6 to 12 | More than | ||
| 6 months | months | 12 months | Total | |
| 2024 | £m | £m | £m | £m |
| Contracted cash in/(out): | ||||
Sterling | 64.1 | 60.2 | — | 124.3 |
Euro | (16.7) | (9.6) | — | (26.3) |
US dollar | (36.0) | (32.5) | — | (68.5) |
Other | (21.5) | (11.9) | — | (33.4) |
Total contractual cash flows | (10.1) | 6.2 | — | (3.9) |
| Less than | 6 to 12 | More than | ||
| 6 months | months | 12 months | Total | |
| 2023 | £m | £m | £m | £m |
| Contracted cash in/(out): | ||||
Sterling | 54.9 | 67.5 | — | 122.4 |
Euro | (20.5) | (22.3) | — | (42.8) |
US dollar | (13.6) | (18.8) | — | (32.4) |
Other | (19.6) | (24.9) | — | (44.5) |
Total contractual cash flows | 1.2 | 1.5 | — | 2.7 |
| 2024 | 2023 | |
| £m | £m | |
Expiring in one year or less | — | — |
Expiring in more than one year but no more than two years | — | — |
Expiring in more than two years but no more than three years | — | — |
Expiring in more than three years | 400.0 | 294.5 |
Total Group undrawn committed facilities | 400.0 | 294.5 |
| Gross | Impairment | Net | Gross | Impairment | Net | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Not past due date | 250.2 | (0.2) | 250.0 | 236.6 | (1.0) | 235.6 |
0–30 days past due date | 36.2 | — | 36.2 | 35.0 | (0.2) | 34.8 |
31–90 days past due date | 16.5 | (0.1) | 16.4 | 17.3 | (0.1) | 17.2 |
91 days to one year past due date | 12.2 | (1.0) | 11.2 | 13.9 | (1.7) | 12.2 |
More than one year | 7.1 | (7.1) | — | 7.3 | (7.3) | — |
Group total | 322.2 | (8.4) | 313.8 | 310.1 | (10.3) | 299.8 |
| 2024 | 2023 | |
| £m | £m | |
Balance at 1 January | 10.3 | 13.7 |
Additional impairment | 4.4 | 3.0 |
Amounts written off as uncollectable | (1.9) | (0.4) |
Amounts recovered | (0.5) | (0.4) |
Impairment losses reversed | (3.4) | (5.1) |
Exchange differences | (0.5) | (0.5) |
Balance at 31 December | 8.4 | 10.3 |