| 2025 | 2024 | ||
| Notes | £m | £m | |
| Assets | |||
| Non-currentassets | |||
Property, plant and equipment | 12 | ||
Right-of-use assets | 13 | ||
Goodwill | 14 | ||
Other intangible assets | 14 | ||
Prepayments | |||
Investment in Associate | 11 | ||
Deferred tax assets | 15 | ||
| Currentassets | |||
Inventories | 16 | ||
Trade receivables | 25 | ||
Other current assets | 17 | ||
Taxation recoverable | |||
Assets classified as held for sale | 26 | ||
Cash and cash equivalents | 23 | ||
Totalassets | |||
| Equityandliabilities | |||
| Currentliabilities | |||
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 | |||
Netcurrentassets | |||
| Non-currentliabilities | |||
Long-term borrowings | 23 | ||
Long-term lease liabilities | 23 | ||
Deferred tax liabilities | 15 | ||
Post-retirement benefits | 22 | ||
Provisions | 19 | ||
Long-term payables | |||
Totalliabilities | |||
Netassets | 2 | ||
| Equity | |||
Share capital | 20 | ||
Share premium account | |||
Translation reserve | 20 | ( | ( |
Other reserves | 20 | ( | ( |
Retained earnings | |||
Equity shareholders’ funds | |||
Non-controlling interest | |||
Totalequity | |||
Totalequityandliabilities |
| 2025 | 2024 | ||
| Notes | £m | £m | |
Revenue | 2 | ||
Operating costs | 3 | ( | ( |
Operatingprofit | 2 | ||
Financing expenses | ( | ( | |
Financing income | |||
Net financing expense | 2, 5 | ( | ( |
Share of loss of Associate | 11 | ( | ( |
Profitbeforetaxation | 6 | ||
Taxation | 8 | ( | ( |
Profitfortheyear | |||
| Attributable to: | |||
Equity shareholders | |||
Non-controlling interest | |||
Profitfortheyear | |||
Earningspershare | 9 | ||
Basic earnings per share | |||
Diluted earnings per share | |||
Dividends | 10 | ||
Dividends per share | |||
Dividends paid during the year (per share) |
| 2025 | 2024 | ||
| Notes | £m | £m | |
Profitfortheyear | |||
| Items that will not be reclassified to profit or loss: | |||
Remeasurement gain on post-retirement benefits | 22 | ||
Deferred tax on remeasurement gain 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 | ( | ( |
Gain/(loss) on cash flow hedges net of tax | 20, 25 | ( | |
( | ( | ||
Totalcomprehensiveincomefortheyear | |||
| Attributable to: | |||
Equity shareholders | |||
Non-controlling interest | |||
Totalcomprehensiveincomefortheyear |
| 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 | |
Balanceat | ( | ( | |||||||
Profitfortheyear | |||||||||
| 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 | ( | ( | ( | |||||
Gain on cash flow hedges net of tax | 20, 25 | ||||||||
| Totalothercomprehensive | |||||||||
(expense)/incomefortheyear | ( | ( | ( | ||||||
| Totalcomprehensiveincome/ | |||||||||
(expense)fortheyear | ( | ||||||||
| Contributions by and distributions | |||||||||
| to owners of the Company: | |||||||||
Dividends paid | 10 | ( | ( | ( | ( | ||||
Purchase of shares from NCI | ( | ( | |||||||
Issue of share capital | 20 | ||||||||
Employee Benefit Trust shares | 20 | ||||||||
Balanceat | ( | ( |
| 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 | |
| Balanceat1January2024 | ( | ( | |||||||
Profitfortheyear | |||||||||
| 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, 25 | ( | ( | ( | |||||
| Totalothercomprehensive | |||||||||
(expense)/incomefortheyear | ( | ( | ( | ( | |||||
| Totalcomprehensiveincome/ | |||||||||
(expense)fortheyear | ( | ( | |||||||
| 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 | ||||||||
Balanceat31December2024 | ( | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Cashflowsfromoperatingactivities | |||
Profit before taxation | |||
Depreciation, amortisation and impairment | 2, 3 | ||
Profit on disposal of property, plant and equipment | 6 | ( | ( |
Share of loss of Associate | 11 | ||
Contributions to pension schemes | 22 | ( | ( |
Profit on disposal of Associate | ( | ||
Acquisition-related items | ( | ||
Restructuring-related provisions and current asset impairments | ( | ||
Equity settled share plans | 22 | ||
Net financing expense | 5 | ||
Operatingcashflowbeforechangesinworkingcapitalandprovisions | |||
(Increase)/decrease in trade and other receivables | ( | ( | |
(Increase)/decrease in inventories | ( | ||
Increase/(decrease) in provisions | ( | ||
Increase/(decrease) in trade and other payables | |||
Cashgeneratedfromoperations | |||
Income taxes paid | ( | ( | |
Netcashfromoperatingactivities | |||
| Cashflowsfrominvestingactivities | |||
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 | |||
Acquisition of businesses net of cash acquired | ( | ( | |
Acquisition of businesses reimbursed consideration | |||
Interest received | 5 | ||
Netcashusedininvestingactivities | ( | ( | |
| Cashflowsfromfinancingactivities | |||
Proceeds from issue of share capital | 20 | ||
Repaid borrowings | 23 | ( | ( |
New borrowings | 23 | ||
Interest paid and interest on lease liabilities | 5 | ( | ( |
Repayment of lease liabilities | 23 | ( | ( |
Dividends paid (including minorities) | ( | ( | |
Netcashusedinfinancingactivities | ( | ( | |
Netchangeincashandcashequivalents | 23 | ||
Net cash and cash equivalents at beginning of the year | 23 | ||
Exchange movement | 23 | ( | ( |
Netcashandcashequivalentsatendoftheyear | 23 | ||
Borrowings | 23 | ( | ( |
Netdebtatendoftheyear | 23 | ( | ( |
Leaseliabilities | 23 | ( | ( |
Netdebtincludingleaseliabilitiesatendoftheyear | 23 | ( | ( |
| Total | |||
| operating | |||
| Revenue | profit | Operating | |
| £m | £m | margin | |
Steam Thermal Solutions | 853.4 | 167.8 | 19.7% |
Electric Thermal Solutions | 441.3 | 40.4 | 9.2% |
Watson-Marlow Fluid Technology Solutions | 408.2 | 96.9 | 23.7% |
Corporate | — | (39.7) | |
Total | 1,702.9 | 265.4 | 15.6% |
Net financing expense | (38.3) | ||
Share of loss of Associate | (0.6) | ||
Profit before taxation | 226.5 |
| 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 taxation | 258.9 |
| 2025 | 2024 | |
| £m | £m | |
Europe, Middle East and Africa | 752.6 | 721.3 |
Asia Pacific | 311.5 | 338.2 |
Americas | 638.8 | 605.7 |
Total revenue | 1,702.9 | 1,665.2 |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| Income | Expense | Net | Income | Expense | Net | |
| £m | £m | £m | £m | £m | £m | |
Steam Thermal Solutions | 2.0 | (3.1) | (1.1) | 3.1 | (3.5) | (0.4) |
Electric Thermal Solutions | 1.2 | (0.6) | 0.6 | 1.1 | (1.4) | (0.3) |
Watson-Marlow Fluid Technology Solutions | 1.1 | (1.6) | (0.5) | 1.6 | (1.6) | — |
Corporate | 4.4 | (41.7) | (37.3) | 7.2 | (50.2) | (43.0) |
Total net financing expense | 8.7 | (47.0) | (38.3) | 13.0 | (56.7) | (43.7) |
| 2025 | 2025 | 2024 | 2024 | |
| Assets | Liabilities | Assets | Liabilities | |
| £m | £m | £m | £m | |
Steam Thermal Solutions | 711.8 | (194.3) | 693.9 | (190.8) |
Electric Thermal Solutions | 1,095.2 | (70.9) | 1,139.9 | (84.4) |
Watson-Marlow Fluid Technology Solutions | 398.7 | (48.5) | 403.9 | (38.8) |
Corporate | 37.4 | (11.4) | 28.3 | (9.4) |
2,243.1 | (325.1) | 2,266.0 | (323.4) | |
Liabilities | (325.1) | (323.4) | ||
Net deferred tax | (26.8) | (29.4) | ||
Assets classified as held for sale | 3.1 | — | ||
Net tax payable | (17.1) | (12.7) | ||
Net debt including lease liabilities | (654.9) | (691.3) | ||
Net assets | 1,222.3 | 1,209.2 |
| 2025 | 2024 | |||
| 2025 | Depreciation, | 2024 | Depreciation, | |
| Capital | amortisation | Capital | amortisation | |
| additions | andimpairment | additions | and impairment | |
| £m | £m | £m | £m | |
Steam Thermal Solutions | 42.1 | 3 6 .7 | 3 7.7 | 33.0 |
Electric Thermal Solutions | 19.9 | 39.6 | 48.4 | 37.7 |
Watson-Marlow Fluid Technology Solutions | 13.9 | 2 4.4 | 18.9 | 31.0 |
Corporate | 10.3 | 1.5 | 4.6 | 2.0 |
Group total | 86.2 | 102.2 | 109.6 | 103.7 |
| 2025 | 2024 | |
| £m | £m | |
Cost of inventories recognised as an expense | 394.6 | 396.5 |
Staff costs (Note 4) | 669.3 | 640.5 |
Depreciation, amortisation and impairment | 102.2 | 103.7 |
Other operating charges | 271.4 | 219.9 |
Total operating costs | 1,437.5 | 1,360.6 |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries | 554.1 | 528.4 |
Social security costs | 90.2 | 85.1 |
Pension costs | 28.7 | 29.7 |
Total payroll costs | 673.0 | 643.2 |
| 2025 | 2024 | |
| £m | £m | |
Production and engineering | 4,806 | 4,630 |
Sales and support services | 3,023 | 3,125 |
Administrative | 2,122 | 2,155 |
Group average | 9,910 |
| 2025 | 2024 | |
| £m | £m | |
| Financing expenses | ||
Bank and other borrowing interest payable | (42.1) | (51.7) |
Interest expense on lease liabilities | (3.2) | (3.1) |
Net interest on pension scheme liabilities | (1.7) | (1.9) |
(47.0) | (56.7) | |
| Financing income | ||
Bank interest receivable | 8.7 | 13.0 |
Net financing expense | (38.3) | (43.7) |
Net bank interest | (33.4) | (38.7) |
Interest expense on lease liabilities | (3.2) | (3.1) |
Net interest on pension scheme liabilities | (1.7) | (1.9) |
Net financing expense | (38.3) | (43.7) |
| 2025 | 2024 | |
| £m | £m | |
Depreciation of property, plant and equipment | (37.7) | (38.9) |
Depreciation of right-of-use assets | (18.7) | (17.6) |
Amortisation of acquired intangibles | (34.6) | (34.1) |
Amortisation of other intangibles | (8.3) | (7.4) |
Non-current asset impairment | (2.9) | (5.7) |
Leases exempt from IFRS 16 (short-term, low-value or variable lease payments) | (3.1) | (2.9) |
Exchange difference gains | 4.1 | 1.1 |
Profit on disposal of non-current assets | 1.1 | 3.8 |
Research and directly expensed development costs | (8.6) | (11.3) |
| 2025 | 2024 | |
| Auditor’s remuneration | £m | £m |
Audit of these Consolidated 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 | 2.3 | 2.2 |
Total audit fees | 3.0 | 2.9 |
Audit-related assurance services | 0.2 | 0.4 |
Total non-audit fees | 0.2 | 0.4 |
Total Auditor’s remuneration | 3.2 | 3.3 |
| 2025 | 2024 | |
| £m | £m | |
Salaries and short-term benefits | 3.7 | 2.6 |
Pension costs | 0.1 | 0.1 |
Share-based payments | 0.2 | 0.1 |
Total Directors’ remuneration | 4 .0 | 2.8 |
| 2025 | 2024 | |
| £m | £m | |
| Analysis of charge in the year | ||
| UK corporation tax: | ||
Current tax on income for the year | 7.4 | 7.7 |
Adjustments in respect of prior years | 0.3 | (0.3) |
7.7 | 7.4 | |
| Foreign tax: | ||
Current tax on income for the year | 63.2 | 68.1 |
Adjustments in respect of prior years | (1.3) | (0.7) |
61.9 | 67.4 | |
Total current tax charge | 69.6 | 74.8 |
| UK deferred tax: | ||
Origination and reversal of timing differences | (1.8) | (3.3) |
Adjustment in respect of prior years | (1.3) | (0.3) |
(3.1) | (3.6) | |
| Foreign deferred tax: | ||
Origination and reversal of timing differences | (1.5) | (3.2) |
Adjustment in respect of prior years | (2.1) | (0.5) |
(3.6) | (3.7) | |
Total deferred tax credit | (6.7) | (7.3) |
Tax on profit on ordinary activities | 62.9 | 67.5 |
| 2025 | 2024 | |
| £m | £m | |
Profit before taxation | 226.5 | 258.9 |
Expected tax at blended rate of 26.3% (2024: 26.7%) | 59.5 | 69.2 |
Increased withholding tax on overseas dividends | 7.0 | 6.8 |
Non-deductible expenditure and incentives | 1.9 | (2.2) |
Over provided in prior years | (4.4) | (1.8) |
Other reconciling items | (1.1) | (4.5) |
Total tax in Consolidated Income Statement | 62.9 | 6 7.5 |
Effective tax rate | 27.8% | 26.1% |
2025 | 2024 | |
Profit attributable to equity shareholders (£m) | 163.4 | 191.2 |
Weighted average shares (million) | 73.7 | 73.7 |
Dilution (million) | 0.2 | 0.2 |
Diluted weighted average shares (million) | 73.9 | 73.9 |
Basic earnings per share | 221.7p | 259.6p |
Diluted earnings per share | 221.2p | 258.9p |
| 2025 | 2024 | |
| £m | £m | |
| Amounts paid in the year: | ||
Final dividend for the year ended 31 December 2024 of 117.5p (2023: 114.0p) per share | 86.6 | 84.0 |
Interim dividend for the year ended 31 December 2025 of 48.9p (2024: 47.5p) per share | 35.9 | 35.0 |
Total dividends paid | 122.5 | 119.0 |
| Amounts arising in respect of the year: | ||
Interim dividend for the year ended 31 December 2025 of 48.9p (2024: 47.5p) per share | 35.9 | 35.0 |
Proposed final dividend for the year ended 31 December 2025 of | 89.3 | 86.6 |
Total dividends arising |
| Associate | Associate | |
| 2025 | 2024 | |
| £m | £m | |
Cost of investment | 3.9 | 3.3 |
Share of equity | (0.6) | — |
Total investment in Associate | 3.3 | 3.3 |
| 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 |
| 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 2025 | 206.5 | 53.3 | 272.3 | 125.1 | 58.9 | 716.1 |
Exchange adjustments | (2.8) | (2.3) | (0.9) | (0.6) | (2.6) | (9.2) |
203.7 | 51.0 | 271.4 | 124.5 | 56.3 | 706.9 | |
Additions | 11.0 | 0.6 | 10.6 | 8.8 | 16.8 | 47.8 |
Transfers | 38.0 | 4.1 | 2.5 | (7.9) | (36.2) | 0.5 |
Disposals | (4.1) | (0.5) | (19.3) | (4.7) | (5.4) | (34.0) |
At 31 December 2025 | 248.6 | 55.2 | 265.2 | 120.7 | 31.5 | 721.2 |
| Depreciation: | ||||||
At 1 January 2025 | 44.5 | 14.2 | 151.8 | 6 7.5 | 5.0 | 283.0 |
Exchange adjustments | (0.3) | (0.5) | (0.3) | (0.1) | — | (1.2) |
44.2 | 13.7 | 151.5 | 67.4 | 5.0 | 281.8 | |
Charged in year | 5.8 | 2.0 | 18.8 | 11.1 | — | 37.7 |
Impairment | 0.4 | — | 1.0 | 1.0 | — | 2.4 |
Transfers | 4.0 | 1.8 | (2.6) | (1.0) | — | 2.2 |
Disposals | (0.8) | (0.3) | (18.3) | (4.3) | (5.0) | (28.7) |
At 31 December 2025 | 53.6 | 17.2 | 150.4 | 74.2 | — | 295.4 |
| Net book value: | ||||||
At 31 December 2025 | 195.0 | 38.0 | 114.8 | 46.5 | 31.5 | 425.8 |
| 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 | 197.6 | 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 | 6 7.5 | 5.0 | 283.0 |
| Net book value: | ||||||
At 31 December 2024 | 162.0 | 39.1 | 120.5 | 5 7.6 | 53.9 | 433.1 |
| 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 2025 | 123.3 | 27.5 | 1.8 | 152.6 |
Exchange adjustments | (1.8) | 0.8 | 0.1 | (0.9) |
121.5 | 28.3 | 1.9 | 151.7 | |
Additions | 6.8 | 8.1 | 0.2 | 15.1 |
Disposals | (3.3) | (5.3) | — | (8.6) |
At 31 December 2025 | 125.0 | 31.1 | 2.1 | 158.2 |
| Depreciation: | ||||
At 1 January 2025 | 40.4 | 15.4 | 1.2 | 5 7.0 |
Exchange adjustments | (0.2) | 0.5 | 0.1 | 0.4 |
40.2 | 15.9 | 1.3 | 57.4 | |
Charged in the year | 12.7 | 5.8 | 0.2 | 18.7 |
Impairment | 0.5 | — | — | 0.5 |
Transfers | 0.1 | (0.1) | — | — |
Disposals | (3.2) | (5.0) | — | (8.2) |
At 31 December 2025 | 50.3 | 16.6 | 1.5 | 68.4 |
| Net book value: | ||||
At 31 December 2025 | 74.7 | 14.5 | 0.6 | 89.8 |
| 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 | 2 7.5 | 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 | 5 7.0 |
| Net book value: | ||||
At 31 December 2024 | 82.9 | 12.1 | 0.6 | 95.6 |
| 2025 | 2024 | |
| £m | £m | |
Depreciation expense on right-of-use assets | 18.7 | 17.6 |
Interest expense on lease liabilities | 3.2 | 3.1 |
Expense relating to short-term leases | 2.5 | 2.1 |
Expense relating to leases of low-value assets | 0.4 | 0.6 |
Expense relating to variable lease payments not included in the measurement of the lease liability | 0.2 | 0.2 |
Total impact on profit before taxation | 25.0 | 23.6 |
| Acquired | Development | Computer | Total other | ||
| intangibles | costs | software | intangibles | Goodwill | |
| £m | £m | £m | £m | £m | |
| Cost: | |||||
At 1 January 2025 | 582.8 | 34.7 | 106.9 | 724.4 | 67 7.3 |
Exchange and other adjustments | (7.3) | 0.2 | (1.2) | (8.3) | (6.6) |
575.5 | 34.9 | 105.7 | 716.1 | 670. 7 | |
Additions | 3.1 | 4.2 | 16.0 | 23.3 | — |
Transfers from property, plant and equipment | — | — | 1.7 | 1.7 | — |
Disposals | (2.0) | — | (2.1) | (4.1) | — |
At 31 December 2025 | 576.6 | 39.1 | 121.3 | 73 7.0 | 670.7 |
| Amortisation: | |||||
At 1 January 2025 | 214.4 | 16.5 | 73.1 | 304.0 | 7.6 |
Exchange adjustments | (1.6) | 0.1 | (0.4) | (1.9) | (0.2) |
212.8 | 16.6 | 72.7 | 302.1 | 7.4 | |
Charged in the year | 3 4.6 | 2.0 | 6.3 | 42.9 | — |
Transfers from property, plant and equipment | — | — | — | — | — |
Disposals | (2.0) | — | (2.1) | (4.1) | — |
At 31 December 2025 | 245.4 | 18.6 | 76.9 | 340.9 | 7.4 |
| Net book value: | |||||
At 31 December 2025 | 331.2 | 20.5 | 44.4 | 396.1 | 663.3 |
| 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 |
| 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 2025 | 176.9 | 321.8 | 80.7 | 3.4 | 582.8 |
Exchange and other adjustments | (3.3) | (3.2) | (1.0) | 0.2 | (7.3) |
173.6 | 318.6 | 79.7 | 3.6 | 575.5 | |
Additions | 0.5 | — | 2.6 | — | 3.1 |
Disposals | (1.7) | — | — | (0.3) | (2.0) |
At 31 December 2025 | 172.4 | 318.6 | 82.3 | 3.3 | 576.6 |
| Amortisation: | |||||
At 1 January 2025 | 72.4 | 97.1 | 42.7 | 2.2 | 214.4 |
Exchange adjustments | 0.3 | (1.9) | (0.1) | 0.1 | (1.6) |
72.7 | 95.2 | 42.6 | 2.3 | 212.8 | |
Charged in the year | 12.3 | 16.4 | 5.1 | 0.8 | 34.6 |
Disposals | (1.7) | — | — | (0.3) | (2.0) |
At 31 December 2025 | 83.3 | 111.6 | 47.7 | 2.8 | 245.4 |
| Net book value: | |||||
At 31 December 2025 | 89.1 | 207.0 | 34.6 | 0.5 | 331.2 |
| 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 | 2 7.0 | 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 |
| 2025 | 2024 | |
| Goodwill | Goodwill | |
| £m | £m | |
Steam Thermal Solutions | 124.8 | 119.5 |
Electric Thermal Solutions | 478.8 | 491.3 |
Watson-Marlow Fluid Technology Solutions | 59.7 | 58.9 |
Total goodwill | 663.3 | 669.7 |
| Period of | Period of | |||||||
| 2025 | annual | 2024 | annual | |||||
| Short to | 2025 | cash flow | Short to | 2024 | cash flow | |||
| 2025 | medium-term | Long-term | forecast | 2024 | medium-term | Long-term | forecast | |
| Operating segment | Discount rate | growth rate | growth rate | (years) | Discount rate | growth rate | growth rate | (years) |
Steam Thermal Solutions | 13.4% | 3.0% – 5.0% | 3.7% | 5 | 13.7% | 3.5% – 4.7% | 3.8% | 5 |
Electric Thermal Solutions | 12.0% | 7.5% – 9.5% | 3.2% | 5 | 11.7% | 7.7% – 10.1% | 3.2% | 5 |
| Watson-Marlow Fluid | ||||||||
Technology Solutions | 12.4% | 9.2% – 10.8% | 3.4% | 5 | 12.4% | 8.0% – 9.0% | 3.4% | 5 |
| 1 January | Recognised | Recognised | Recognised | 31 December | ||
| 2025 | in income | in OCI | in equity 2025 | |||
| £m | £m | £m | £m | £m | ||
Accelerated capital allowances | (23.3) | (1.8) | — | 0.5 | (24.6) | |
Provisions | 9.3 | 1.1 | — | (0.1) | 10.3 | |
Losses | 30.8 | 4.0 | — | — | 34.8 | |
Inventory | 7. 5 | 0.9 | — | (0.1) | 8.3 | |
Pensions | 11.0 | 1.9 | (2.3) | (3.2) | 7.4 | |
Acquired intangibles | (77.9) | 2.1 | — | 3.2 | (72.6) | |
Leases – right-of-use assets | (19.8) | (0.3) | — | — | (20.1) | |
Leases – liabilities | 20.5 | 1.0 | — | (0.4) | 21.1 | |
Other temporary differences | 12.5 | (2.2) | (0.9) | (0.8) | 8.6 | |
Net deferred tax | (29.4) | 6.7 | (3.2) | (0.9) | (26.8) | |
| 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 | |
Net deferred tax | (37.2) | 7.3 | (0.4) | 0.9 | (29.4) | |
| 2025 | 2024 | |
| £m | £m | |
Deferred tax asset | 32.8 | 34.2 |
Deferred tax liability | (59.6) | (63.6) |
Net deferred tax liability | (26.8) | (29.4) |
| 2025 | 2024 | |
| £m | £m | |
Raw materials, consumables and components | 119.8 | 118.6 |
Work in progress | 29.9 | 2 7.7 |
Finished goods and goods for resale | 102.7 | 106.9 |
Total inventories | 252.4 | 253.2 |
| 2025 | 2024 | |
| £m | £m | |
Contract assets | 38.4 | 23.2 |
Prepayments | 27.2 | 31.9 |
Other tax related receivables | 10.6 | 12.2 |
Other deposits made | 3.7 | 3.7 |
Derivative assets | 2.9 | — |
Other receivables | 4.0 | 4.1 |
Total other current assets | 86.8 | 75.1 |
| 2025 | 2024 | |
| £m | £m | |
Trade payables | 91.9 | 86.0 |
Contract liabilities | 24.1 | 39.0 |
Social security | 13.0 | 9.9 |
Accruals | 118.7 | 98.9 |
Other tax related payables | 13.6 | 13.9 |
Pension creditors | 3.2 | 3.4 |
Fair value of deferred consideration | 0.7 | 7.3 |
Other payables | 2.9 | 3.3 |
Derivative liabilities | 0.8 | 1.3 |
Total trade and other payables | 268.9 | 263.0 |
| Legal, | |||
| Product | contractual | ||
| warranty | and other | Total | |
| 2025 | £m | £m | £m |
At 1 January 2025 | 1.4 | 10.3 | 11.7 |
Additional provision in the year | 0.7 | 10.8 | 11.5 |
Utilised or released during the year | (0.8) | (1.7) | (2.5) |
Exchange adjustments | — | 0.4 | 0.4 |
At 31 December 2025 | 1.3 | 19.8 | 21.1 |
| Legal, | |||
| Product | contractual | ||
| warranty | and other | Total | |
| 2024 | £m | £m | £m |
At 1 January 2024 | 2.0 | 15.1 | 17.1 |
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 |
| 2025 | 2024 | |
| £m | £m | |
Current provisions | 12.9 | 5.4 |
Non-current provisions | 8.2 | 6.3 |
Total provisions | 21.1 | 11.7 |
| 2025 | 2024 | |
| £m | £m | |
| Ordinary shares of 26 12/13p (2024: 26 12/13p) each: | ||
Allotted, called up and fully paid 73,776,048 (2024: 73,776,048) | 19.9 | 19.8 |
| 1 January | Change | 31 December | |
| 2025 | in year 2025 | ||
| £m | £m | £m | |
Net investment hedge reserve | 10.3 | (5.3) | 5.0 |
Translation reserve | (96.4) | (35.3) | (131.7) |
Total translation reserve | (86.1) | (40.6) | (126.7) |
| 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 | |
| 2025 | in year 2025 | ||
| £m | £m | £m | |
Cash flow hedges reserve | (1.0) | 2.5 | 1.5 |
Capital redemption reserve | 1.8 | — | 1.8 |
Employee Benefit Trust reserve | (8.3) | 4.8 | (3.5) |
Total other reserves | (7.5) | 7.3 | (0.2) |
| 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) |
| 2025 | 2024 | |
| £m | £m | |
Capital expenditure contracted for but not provided | 2.0 | 13.7 |
| Assumptions weighted by value of liabilities % per annum | ||||
| Overseas pensions | ||||
| UK pensions | andmedical | |||
| 2025 | 2024 | 2025 | 2024 | |
| % | % | % | % | |
Rate of increase in salaries | n/a | n/a | 2.5 | 2.6 |
Rate of increase in pensions | 2.8 | 3.0 | 2.0 | 2.0 |
Rate of price inflation | 2.8 | 3.2 | 2.0 | 2.0 |
Discount rate | 5.5 | 5.4 | 4.6 | 4.8 |
Medical trend rate | n/a | n/a | 7. 5 | 7.5 |
| Spirax-Sarco | At 31 December 2025: 100% of the SAPS 3 normal tables, CMI 2024 future improvements, |
| Employees’ Pension Fund | 1% long-term trend, smoothing factor of 7 and half-life parameter of 0.5. |
| At 31 December 2024: 100% of the SAPS 3 normal tables, CMI 2023 future improvements, | |
| 1% long-term trend, smoothing factor of 7 and weights parameter of 100%. | |
| Spirax-Sarco | At 31 December 2025: 84%/87% (male/female) of SAPS 3 light normal, CMI 2024 future |
| Executives’ Retirement | improvements, 1% long-term trend, smoothing factor of 7 and half-life parameter of 0.5. |
| Benefits Scheme | At 31 December 2024: 84%/87% (male/female) of SAPS 3 light normal, CMI 2023 future |
| improvements, 1% long-term trend, smoothing factor of 7 and weights parameter of 100%. | |
WMFTS Pension Fund | At 31 December 2025: 102% of the SAPS 3 pensioner tables, CMI 2024 future improvements, |
| 1% long-term trend, smoothing factor of 7 and half-life parameter of 0.5. | |
| 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%. | |
US Pension Scheme | At 31 December 2025: SOA Pri-2012 Amount-Weighted Blue Collar Mortality Tables with |
| MP2021 – Retiree/Disabled/Contingent Survivor tables. | |
| At 31 December 2024: SOA Pri-2012 Amount-Weighted Blue Collar Mortality Tables with | |
| MP2021 – Retiree/Disabled/Contingent Survivor tables. |
2025 life expectancy at 65 | 2024 life expectancy at 65 | |||
Current age | Male | Female | Male | Female |
65 | 21.2 | 23.8 | 21.0 | 23.8 |
50 | 21.7 | 24.6 | 21.7 | 24.5 |
| Overseas pensions | ||||||
| UK pensions | and medical | Total | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Fair value of schemes’ assets | 256.6 | 254.8 | 53.0 | 55.2 | 309.6 | 310.0 |
Present value of funded schemes’ liabilities | (272.3) | (280.9) | (51.5) | (54.4) | (323.8) | (335.3) |
(Deficit)/Surplus in the funded schemes | (15.7) | (26.1) | 1.5 | 0.8 | (14.2) | (25.3) |
Present value of unfunded schemes’ liabilities | — | — | (15.8) | (17.2) | (15.8) | (17.2) |
| Retirement benefit liability recognised in the Consolidated | ||||||
Statement of Financial Position | (15.7) | (26.1) | (14.3) | (16.4) | (30.0) | (42.5) |
Related deferred tax asset | 3.9 | 6.5 | 3.5 | 4.5 | 7. 4 | 11.0 |
Net pension liability | (11.8) | (19.6) | (10.8) | (11.9) | (22.6) | (31.5) |
| Overseas pensions | ||||||
| UK pensions | and medical | Total | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Quoted equities | 57.3 | 53.9 | 5.5 | 7.7 | 62.8 | 61.6 |
Quoted bonds | 89.7 | 7 7.8 | 31.8 | 39.6 | 121.5 | 117.4 |
Other | 65.8 | 69.4 | 9.7 | 0.8 | 75.5 | 70.2 |
Total with quoted market price | 212.8 | 201.1 | 47.0 | 48.1 | 259.8 | 249.2 |
Cash and cash equivalents | 20.0 | 26.3 | 1.2 | 1.2 | 21.2 | 27.5 |
Unquoted equities | — | 1.3 | — | — | — | 1.3 |
Unquoted bonds | — | 0.3 | — | — | — | 0.3 |
Real estate | 11.7 | 12.6 | — | — | 11.7 | 12.6 |
Derivatives | — | — | — | — | — | — |
Other | 12.1 | 13.2 | 4.8 | 5.9 | 16.9 | 19.1 |
Total other securities | 43.8 | 53.7 | 6.0 | 7.1 | 49.8 | 60.8 |
Total market value in aggregate | 256.6 | 254.8 | 53.0 | 55.2 | 309.6 | 310.0 |
| Overseas pensions | ||||||
| UK pensions | and medical | Total | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Value of assets at beginning of year | 254.8 | 285.8 | 55.2 | 51.7 | 310.0 | 337.5 |
Expected return on assets | 13.4 | 12.6 | 2.7 | 2.4 | 16.1 | 15.0 |
Remeasurement (loss)/gain | (0.3) | (30.6) | 1.0 | 3.4 | 0.7 | (27.2) |
Contributions paid by employer | 6.2 | 6.8 | 2.4 | 2.1 | 8.6 | 8.9 |
Actual benefit payments | (16.4) | (17.7) | (4.9) | (4.8) | (21.3) | (22.5) |
Administration costs | (1.1) | (2.1) | — | — | (1.1) | (2.1) |
Currency (loss)/gain | — | — | (3.4) | 0.4 | (3.4) | 0.4 |
Value of assets at end of year | 256.6 | 254.8 | 53.0 | 55.2 | 309.6 | 310.0 |
| Overseas pensions | ||||||
| UK pensions | and medical | Total | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Defined benefit obligation at beginning of year | (280.9) | (313.6) | (71.6) | (75.3) | (352.5) | (388.9) |
Current service cost | — | — | (0.1) | (0.1) | (0.1) | (0.1) |
Past service credit | — | — | — | 0.2 | — | 0.2 |
Interest cost | (14.7) | (13.7) | (3.1) | (3.2) | (17.8) | (16.9) |
Administration costs | — | — | (0.3) | (0.5) | (0.3) | (0.5) |
Remeasurement gain | 9.8 | 28.1 | 0.3 | 4.0 | 10.1 | 32.1 |
Actual benefit payments | 16.4 | 17.7 | 4.9 | 4.8 | 21.3 | 22.5 |
Experience (loss)/gain | (2.9) | 0.6 | (0.3) | (1.9) | (3.2) | (1.3) |
Currency gain | — | — | 2.9 | 0.4 | 2.9 | 0.4 |
Total defined benefit obligation at end of year | (272.3) | (280.9) | (67.3) | (71.6) | (339.6) | (352.5) |
| 2025 | 2024 | 2023 | 2022 | 2021 | |
| £m | £m | £m | £m | £m | |
Defined benefit obligation at end of year | (339.6) | (352.5) | (388.9) | (393.7) | (605.4) |
Fair value of schemes’ assets | 309.6 | 310.0 | 337.5 | 341.6 | 560.7 |
| Retirement benefit liability recognised in the Consolidated Statement of Financial | |||||
Position | (30.0) | (42.5) | (51.4) | (52.1) | (44.7) |
Experience adjustment on schemes’ liabilities | (3.2) | (1.3) | (10.0) | (16.0) | (2.9) |
As a percentage of schemes’ liabilities | 0.9% | 0.4% | 2.6% | 4.1% | 0.5% |
Experience adjustment on schemes’ assets | 0.7 | (27.2) | 5.0 | (222.4) | 35.7 |
As a percentage of schemes’ assets | 0.3% | 8.8% | 1.5% | 65.1% | 6.4% |
| Overseas pensions | ||||||
| UK pensions | and medical | Total | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Current service cost | — | — | (0.1) | (0.1) | (0.1) | (0.1) |
Administration costs | (1.1) | (2.1) | (0.3) | (0.5) | (1.4) | (2.6) |
Past service credit | — | — | — | 0.2 | — | 0.2 |
Net interest on schemes’ liabilities | (1.3) | (1.1) | (0.4) | (0.8) | (1.7) | (1.9) |
Total expense recognised in Consolidated Income Statement | (2.4) | (3.2) | (0.8) | (1.2) | (3.2) | (4.4) |
| 2025 | 2024 | |
| £m | £m | |
Operating costs | (1.5) | (2.5) |
Net financing expense | (1.7) | (1.9) |
Total expense recognised in Consolidated Income Statement | (3.2) | (4.4) |
| Overseas pensions | ||||||
| UK pensions | and medical | Total | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
| Remeasurement effects recognised in OCI: | ||||||
Due to experience on DBO | (2.9) | 0.6 | (0.3) | (1.9) | (3.2) | (1.3) |
Due to demographic assumption changes in DBO | 0.6 | (0.3) | — | — | 0.6 | (0.3) |
Due to financial assumption changes in DBO | 9.2 | 28.4 | 0.3 | 4.0 | 9.5 | 32.4 |
Return on assets | (0.3) | (30.6) | 1.0 | 3.4 | 0.7 | (27.2) |
Total remeasurement gain/(loss) recognised in OCI | 6.6 | (1.9) | 1.0 | 5.5 | 7.6 | 3.6 |
| Deferred tax on remeasurement (loss)/gain and change in rate | ||||||
recognised in OCI | (1.7) | 0.5 | (0.6) | (1.6) | (2.3) | (1.1) |
Cumulative loss recognised in OCI at beginning of year | (60.5) | (59.1) | (6.9) | (10.8) | (67.4) | (69.9) |
Cumulative loss recognised in OCI at end of year | (55.6) | (60.5) | (6.5) | (6.9) | (62.1) | (67.4) |
| Overseas | |||
| pensionsand | |||
| UK pensions | medical | Total | |
| £m | £m | £m | |
| (Decrease)/increase in pension deficit: | |||
Discount rate assumption being 1.0% higher | (29.9) | (6.0) | (35.9) |
Discount rate assumption being 1.0% lower | 33.9 | 7.2 | 41.1 |
Inflation assumption being 1.0% higher | 22.2 | 1.2 | 23.4 |
Inflation assumption being 1.0% lower | (20.7) | (1.0) | (21.7) |
Mortality assumption life expectancy at age 65 being one year higher | 8.7 | 2.2 | 10.9 |
| 2025 | 2024 | |
| £m | £m | |
Defined benefit arrangements | (1.5) | (2.5) |
Defined contribution arrangements | (27.2) | (27.2) |
Total expense recognised in operating costs | (28.7) | (29.7) |
Defined benefit arrangements | 8.6 | 8.9 |
Defined contribution arrangements | 27.2 | 27.2 |
Total contributions paid by employer | 35.8 | 36.1 |
Additional contributions to pension schemes | 7.1 | 6.4 |
| 2025 | 2024 | |
| £m | £m | |
Performance Share Plan | 4.8 | 1.3 |
Employee Share Ownership Plan | 1.6 | 1.8 |
Total expense | 6.4 | 3.1 |
| 2021 | 2022 | 2023 | 2024 | 2025 | |
| Grant | Grant | Grant | Grant | Grant | |
Grant date | 4 May | 14 March | 13 March | 21 March | 25 March |
Mid-market share price at grant date | 11,770.0p | 11,910.0p | 10,880p | 10,377p | 6,738p |
Number of employees | 106 | 108 | 138 | 124 | 116 |
Shares under scheme | 89,806 | 92,951 | 145,505 | 142,275 | 207,913 |
Vesting period | 3 years | 3 years | 3 years | 3 years | 3 years |
Probability of vesting | 73.9% | 76.1% | 81.2% | 79.7% | 7 7.8% |
Fair value | 8,698.0p | 9,057.6p | 8,829.1p | 8,273.6p | 5,240.1p |
| 2021 | 2022 | 2023 | 2024 | 2025 | |
| Grant | Grant | Grant | Grant | Grant | |
Grant date | 1 October | 1 October | 1 October | 1 October | 1 October |
Exercise price | 15,043.3p | 10,348.3p | 9,413.0p | 6,855.0p | 7,705.0p |
Number of employees | 1,400 | 1,671 | 1,644 | 1,539 | 1,642 |
Shares under scheme | 9,429 | 16,832 | 19,256 | 23,863 | 21,695 |
Vesting period | 3 years | 3 years | 3 years | 3 years | 3 years |
Expected volatility | 26.5% | 28.7% | 26.5% | N/A | N/A |
Risk-free interest rate | 0.2% | 4.0% | 4.9% | N/A | N/A |
Expected dividend yield | 1.0% | 1.0% | 1.2% | N/A | N/A |
Fair value | 16,382.2p | 11,579.7p | 10,486.4p | 6,855.0p | 7,705.0p |
| 1 January | Acquired | Exchange | 31 December | ||
| 2025 | Cash flow | debt * | movement | 2025 | |
| £m | £m | £m | £m | £m | |
Current portion of long-term borrowings | (123.9) | (107.2) | |||
Non-current portion of long-term borrowings | (706.2) | (697.2) | |||
Total borrowings | (830.1) | (804.4) | |||
Lease liabilities | (95.1) | 18.0 | (14.8) | 1.7 | (90.2) |
Borrowings | (830.1) | 3 7.5 | — | (11.8) | (804.4) |
Changes in liabilities arising from financing | (925.2) | 55.5 | (14.8) | (10.1) | (894.6) |
Cash at bank | 334.2 | 34.4 | — | 0.4 | 369.0 |
Bank overdrafts | (100.3) | (28.1) | — | (0.9) | (129.3) |
Net cash and cash equivalents | 233.9 | 6.3 | — | (0.5) | 239.7 |
Net debt including lease liabilities | (691.3) | 61.8 | (14.8) | (10.6) | (654.9) |
Net debt | (596.2) | 43.8 | — | (12.3) | (564.7) |
| 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) |
| 2025 | 2025 | 2024 | 2024 | |
| Carrying | Fair | Carrying | Fair | |
| value | value | value | value | |
| £m | £m | £m | £m | |
| Financial assets: | ||||
Cash and cash equivalents | 369.0 | 369.0 | 334.2 | 334.2 |
Trade, other receivables and contract assets | 382.8 | 382.8 | 357.0 | 357.0 |
Total financial assets | 751.8 | 751.8 | 691.2 | 691.2 |
| 2025 | 2025 | 2024 | 2024 | |
| Carrying | Fair | Carrying | Fair | |
| value | value | value | value | |
| £m | £m | £m | £m | |
| Financial liabilities: | ||||
Borrowings | 804.4 | 802.0 | 830.1 | 822.8 |
Lease liabilities | 90.2 | 90.2 | 95.1 | 95.1 |
Bank overdrafts | 129.3 | 129.3 | 100.3 | 100.3 |
Trade payables | 91.9 | 91.9 | 86.0 | 86.0 |
Other payables and contract liabilities | 45.3 | 45.3 | 68.2 | 68.2 |
Long-term payables | 5.1 | 5.1 | 6.2 | 6.2 |
Accruals | 118.7 | 118.7 | 98.9 | 98.9 |
Total financial liabilities | 1,284.9 | 1,282.5 | 1,284.8 | 1,277.5 |
| Financial | ||||
| Fixed rate | Floating rate | liabilities on | ||
| financial | financial | which no | ||
| Total | liabilities | liabilities | interest is paid | |
| 2025 | £m | £m | £m | £m |
Euro | 683.7 | 534.4 | 78.7 | 70.6 |
US dollar | 299.2 | 168.1 | 82.5 | 48.6 |
Sterling | 205.8 | 24.6 | 120.9 | 60.3 |
Renminbi | 33.5 | 2.6 | — | 30.9 |
Other | 62.7 | 12.7 | 0.6 | 49.4 |
Group total | 1,284.9 | 742.4 | 282.7 | 259.8 |
| 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 | 47.1 | 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 |
| 2025 | 2024 | ||||
| Nominal | Year | Carrying value | Carrying value | ||
| Currency | interest rate | of maturity | £m | £m | |
Unsecured private placement – $185.0m | $ | 5.3% | 2028 | 137.2 | 147.9 |
Unsecured private placement – €140.0m | € | 3.9% | 2027 | 126.1 | 119.2 |
Unsecured bank facility* | £ | 3.8% | 2026 | 120.9 | 49.2 |
Unsecured private placement – €125.0m | € | 4.2% | 2029 | 109.0 | 103.5 |
Unsecured private placement – €120.0m | € | 2.4% | 2026 | 105.0 | 99.6 |
Unsecured private placement – €110.0m | € | 4.4% | 2030 | 95.9 | 91.0 |
Unsecured private placement – €90.0m | € | 3.9% | 2031 | 78.5 | 74.5 |
Unsecured bank facility – €90.0m | € | 3.0% | 2026 | 78.5 | 74.5 |
Unsecured bank facility – $100.0m | $ | 4.5% | 2028 | 74.2 | 119.9 |
Unsecured bank facility* | $ | 5.0% | 2026 | 8.2 | 5.6 |
Unsecured bank facility* | € | 2.9% | 2026 | 0.2 | 0.1 |
Unsecured bank facility* | € | 2.9% | 2025 | — | 45.4 |
Total outstanding borrowings | 933.7 | 930.4 |
| Floating | Financial assets | |||
| Fixed rate | rate | on which no | ||
| financial | financial | interest is | ||
| Total | assets | assets | earned | |
| 2025 | £m | £m | £m | £m |
Euro | 268.8 | 7.0 | 109.0 | 152.8 |
US dollar | 173.5 | 0.6 | 71.6 | 101.3 |
Sterling | 4 7.7 | — | 19.3 | 28.4 |
Renminbi | 55.5 | 5.4 | 13.5 | 36.6 |
Other | 206.3 | 29.4 | 72.8 | 104.1 |
Group total | 751.8 | 42.4 | 286.2 | 423.2 |
| 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 | — | 1 7.6 | 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 |
| Trade, other | |||||
| payables, accruals | |||||
| and contract | Lease | ||||
| liabilities | Overdrafts | liabilities | Long-term | Total | |
| 2025 | £m | £m | £m | borrowings | £m |
In six months or less, or on demand | 254.5 | 129.3 | 10.8 | 120.5 | 515.1 |
In more than six months but no more than twelve | 1.4 | — | 10.3 | 90.7 | 102.4 |
In more than one year but no more than two | 3.3 | — | 17.7 | 286.4 | 307.4 |
In more than two years but no more than three | 0.7 | — | 12.0 | 87.1 | 99. 8 |
In more than three years but no more than four | 0.6 | — | 7.8 | 121.1 | 129.5 |
In more than four years but no more than five | 0.1 | — | 6.4 | 103.2 | 109.7 |
In more than five years | 0.4 | — | 45.0 | 81.9 | 127.3 |
Total contractual cash flows | 261.0 | 129.3 | 110.0 | 890.9 | 1,391.2 |
Consolidated Statement of Financial Position values | 261.0 | 129.3 | 90.2 | 804.4 | 1,284.9 |
| 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 |
Consolidated Statement of Financial Position values | 259.3 | 100.3 | 95.1 | 830.1 | 1,284.8 |
| Less than | 6 to 12 | More than | ||
| 6 months | months | 12 months | Total | |
| 2025 | £m | £m | £m | £m |
| Contracted cash in/(out): | ||||
Sterling | 76.6 | 53.3 | — | 129.9 |
Euro | (27.4) | (15.0) | — | (42.4) |
US dollar | (33.3) | (31.2) | — | (64.5) |
Other | (18.6) | (16.8) | — | (35.4) |
Total contractual cash flows | (2.7) | (9.7) | — | (12.4) |
| 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) |
| 2025 | 2024 | |
| £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 | 4 00.0 | 400.0 |
Total undrawn committed facilities | 400.0 | 400.0 |
| Gross | Impairment | Net | Gross | Impairment | Net | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Not past due date | 261.8 | (0.1) | 261.7 | 250.2 | (0.2) | 250.0 |
0–30 days past due date | 35.9 | — | 35.9 | 36.2 | — | 36.2 |
31–90 days past due date | 16.9 | (0.1) | 16.8 | 16.5 | (0.1) | 16.4 |
91 days to one year past due date | 10.5 | (1.7) | 8.8 | 12.2 | (1.0) | 11.2 |
More than one year | 7.2 | (7.2) | — | 7.1 | (7.1) | — |
Group total | 332.3 | (9.1) | 323.2 | 322.2 | (8.4) | 313.8 |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 January | 8.4 | 10.3 |
Additional impairment | 3.5 | 4.4 |
Amounts written off as uncollectable | (1.9) | (1.9) |
Amounts recovered | (0.2) | (0.5) |
Impairment losses reversed | (0.4) | (3.4) |
Exchange differences | (0.3) | (0.5) |
Balance at 31 December | 9.1 | 8.4 |