| Year ended | ||||
| 31 December | 31 December | |||
| 2023 | 2022 | |||
| £m | £m | |||
Revenue | 4, 5 | |||
Cost of sales | ( | ( | ||
Gross profit | ||||
Share of results of equity accounted investments | 14 | |||
Operating expenses | 7 | ( | ( | |
Impairment of goodwill | 12 | ( | ||
Operating (loss)/profit | 5, 6 | ( | ||
Finance costs | 8 | ( | ( | |
Finance income | 8 | |||
Loss before tax | ( | ( | ||
Tax | 9 | ( | ||
Loss after tax for the year | ( | ( | ||
| Attributable to: | ||||
Owners of the parent | ( | ( | ||
Non-controlling interests | ||||
( | ( | |||
| Earnings per share | ||||
– | Basic | 11 | ( | ( |
– | Diluted | 11 | ( | ( |
Adjusted (2) results | ||||
Adjusted revenue | 5 | |||
Adjusted operating profit | 5, 6 | |||
Adjusted profit before tax | 6 | |||
Adjusted profit after tax | 6 | |||
Adjusted basic earnings per share | 11 | |||
Adjusted diluted earnings per share | 11 |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| £m | £m | ||
Loss after tax for the year | ( | ( | |
| Items that will not be reclassified subsequently to the Income Statement: | |||
Net remeasurement (loss)/gain on retirement benefit obligations | 23 | ( | |
Income tax credit/(charge) relating to items that will not be reclassified | 9 | ( | |
( | |||
| Items that may be reclassified subsequently to the Income Statement: | |||
Currency translation | ( | ||
Impact of hyperinflationary economies | |||
| Share of other comprehensive (expense)/income from equity | |||
accounted investments | 14 | ( | |
Derivative and exchange gains on hedge relationships | 24 | ||
Income tax credit/(charge) relating to items that may be reclassified | 9 | ( | |
( | |||
Other comprehensive (expense)/income for the year | ( | ||
Total comprehensive (expense)/income for the year | ( | ||
| Attributable to: | |||
Owners of the parent | ( | ||
Non-controlling interests | |||
( |
| Year ended | Year ended | ||
| 31 December 2023 | 31 December 2022 | ||
| £m | £m | ||
Net cash from operating activities | 26 | ||
| Investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
| Proceeds from disposal of property, plant and equipment | |||
Purchase of computer software and capitalised development costs | ( | ( | |
Dividends received from equity accounted investments | 14 | ||
Interest received | |||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
| Cash settlements with Related Parties | ( | ( | |
Drawings on borrowings facilities | |||
Repayment of borrowing facilities | ( | ||
Costs of raising debt finance | ( | ||
Repayment of principal under lease obligations | 27 | ( | ( |
Purchase of own shares | 25 | ( | |
Dividends paid to non-controlling interests | ( | ||
Dividends paid to equity shareholders | 10 | ( | |
Net cash from/(used in) financing activities | ( | ||
Net increase/(decrease) in cash and cash equivalents, net of bank overdrafts | ( | ||
Cash and cash equivalents, net of bank overdrafts at the beginning of the year | 26 | ||
Effect of foreign exchange rate changes | 26 | ( | |
Cash and cash equivalents, net of bank overdrafts at the end of the year | 26 |
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| £m | £m | ||
| Non-current assets | |||
Goodwill and other intangible assets | 12 | ||
Property, plant and equipment | 13 | ||
Interests in equity accounted investments | 14 | ||
| Loans receivable from Related Parties | 28 | ||
Deferred tax assets | 21 | ||
Derivative financial assets | 24 | ||
Other financial assets | 24 | ||
Retirement benefit surplus | 23 | ||
Other receivables | 16 | ||
| Current assets | |||
Inventories | 15 | ||
Trade and other receivables | 16 | ||
Derivative financial assets | 24 | ||
Current tax assets | |||
Cash and cash equivalents | 17 | ||
Total assets | 5 | ||
| Current liabilities | |||
Trade and other payables | 18 | ||
Interest-bearing loans and borrowings | 19 | ||
| Loans payable to Related Parties | 28 | ||
Lease obligations | 27 | ||
Derivative financial liabilities | 24 | ||
Current tax liabilities | |||
Provisions | 20 | ||
Net current assets/(liabilities) | ( |
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| £m | £m | ||
| Non-current liabilities | |||
Other payables | 18 | ||
Interest-bearing loans and borrowings | 19 | ||
Lease obligations | 27 | ||
Derivative financial liabilities | 24 | ||
Deferred tax liabilities | 21 | ||
Retirement benefit obligations | 23 | ||
Provisions | 20 | ||
Total liabilities | 5 | ||
Net assets | |||
| Equity | |||
Issued share capital | 25 | ||
Share premium account | 25 | ||
Own shares | 25 | ( | |
Translation reserve | 25 | ( | |
Hedging reserve | 25 | ||
Retained earnings | |||
Equity attributable to owners of the parent | |||
Non-controlling interests | |||
Total equity |
| Equity attributable | |||||||||
| Issued share | Share premium | Translation | to owners | Non-controlling | Total | ||||
| capital | account | Own shares | reserve | Hedging reserve | Retained earnings | of the parent | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | ( | ||||||||
Loss for the year | ( | ( | ( | ||||||
Other comprehensive income | |||||||||
Total comprehensive income/(expense) | ( | ||||||||
| Transactions with Related Parties | ( | ( | ( | ||||||
At 31 December 2022 (2) | |||||||||
Loss for the year | ( | ( | ( | ||||||
Other comprehensive (expense)/income | ( | ( | ( | ( | ( | ||||
Total comprehensive (expense)/income | ( | ( | ( | ( | |||||
| Dividends paid to Related Parties | ( | ( | ( | ||||||
| Transactions with Related Parties | ( | ( | ( | ||||||
| Effect of change of ultimate holding company | ( | ||||||||
| Purchase of own shares by Employee Benefit Trust | ( | ( | ( | ||||||
Capital reduction | ( | ||||||||
Dividends paid to equity shareholders | ( | ( | ( | ( | |||||
Equity-settled share-based payments | |||||||||
At 31 December 2023 | ( | ( |
| 31 December | 30 June | 31 December | |
| 2023 | 2024 | 2024 | |
Net debt to adjusted EBITDA | 3.50x | 3.50x | 3.50x |
Interest cover | n/a | 4.00x | 4.00x |
| Powder | ||||
| Automotive | Metallurgy | Hydrogen | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m |
UK | 180 | 12 | – | 192 |
Rest of Europe | 1,312 | 360 | 4 | 1,676 |
North America | 1,606 | 446 | 1 | 2,053 |
South America | 144 | 17 | – | 161 |
Asia | 588 | 180 | – | 768 |
Africa | 13 | 1 | – | 14 |
Revenue | 3,843 | 1,016 | 5 | 4,864 |
| Powder | ||||
| Automotive | Metallurgy | Hydrogen | Total | |
| Year ended 31 December 2022 | £m | £m | £m | £m |
UK | 161 | 10 | 1 | 172 |
Rest of Europe | 1,168 | 327 | – | 1,495 |
North America | 1,503 | 443 | – | 1,946 |
South America | 160 | 17 | – | 177 |
Asia | 593 | 197 | – | 790 |
Africa | 13 | 2 | – | 15 |
Revenue | 3,598 | 996 | 1 | 4,595 |
| Powder | |||||
| Automotive | Metallurgy | Hydrogen | Total | ||
Year ended 31 December 2023 | Notes | £m | £m | £m | £m |
Adjusted revenue | 4,437 | 1,047 | 5 | 5,489 | |
Equity accounted investments | 14 | (594) | (31) | – | (625) |
Revenue | 4 | 3,843 | 1,016 | 5 | 4,864 |
| Powder | |||||
| Automotive | Metallurgy | Hydrogen | Total | ||
Year ended 31 December 2022 | Notes | £m | £m | £m | £m |
Adjusted revenue | 4,223 | 1,022 | 1 | 5,246 | |
Equity accounted investments | 14 | (625) | (26) | – | (651) |
Revenue | 4 | 3,598 | 996 | 1 | 4,595 |
| Powder | |||||
| Automotive | Metallurgy | Hydrogen | Corporate | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
Adjusted operating profit/(loss) | 306 | 96 | (15) | (32) | 355 |
| Items not included in adjusted | |||||
operating profit (1) : | |||||
Impairment of goodwill | – | (449) | – | – | (449) |
| Amortisation of intangible assets | |||||
acquired in business combinations | (146) | (51) | – | – | (197) |
Restructuring costs | (109) | (10) | (1) | – | (120) |
Demerger costs | – | – | – | (42) | (42) |
| Equity accounted investments | |||||
adjustments | (30) | – | – | – | (30) |
Movement in derivatives and associated financial assets and liabilities | (3) | – | – | 19 | 16 |
Net release and changes in discount rates of certain fair value | |||||
items | 12 | 5 | – | – | 17 |
Operating profit/(loss) | 30 | (409) | (16) | (55) | (450) |
Finance costs | (101) | ||||
Finance income | 29 | ||||
Loss before tax | (522) | ||||
| Tax | 27 | ||||
Loss after tax for the year | (495) |
| Powder | |||||
| Automotive | Metallurgy | Hydrogen | Corporate | Total | |
| Year ended 31 December 2022 | £m | £m | £m | £m | £m |
Adjusted operating profit/(loss) | 250 | 96 | (14) | 1 | 333 |
| Items not included in adjusted | |||||
operating profit (1) : | |||||
| Amortisation of intangible assets | |||||
acquired in business combinations | (147) | (51) | – | – | (198) |
Restructuring costs | (37) | (17) | – | – | (54) |
| Equity accounted investments | |||||
adjustments | (29) | – | – | – | (29) |
Movement in derivatives and associated financial assets and liabilities | (7) | (1) | – | 23 | 15 |
Net release and changes in discount rates of certain fair value | |||||
items | 5 | 9 | – | – | 14 |
Impairment of assets | (20) | – | – | – | (20) |
| Acquisition and disposal related | |||||
(losses)/gains | (4) | – | – | 1 | (3) |
Operating profit/(loss) | 11 | 36 | (14) | 25 | 58 |
Finance costs | (272) | ||||
Finance income | 151 | ||||
Loss before tax | (63) | ||||
| Tax | (14) | ||||
Loss after tax for the year | (77) |
Total assets | Total liabilities | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Automotive | 4,561 | 4,837 | 2,059 | 2,177 |
Powder Metallurgy | 1,268 | 1,814 | 404 | 409 |
Hydrogen | 14 | 7 | 6 | 6 |
Corporate | 391 | 3,129 | 1,199 | 2,202 |
Total | 6,234 | 9,787 | 3,668 | 4,794 |
| Depreciation of | Depreciation of | |||||
| Capital expenditure | owned assets | leased assets | ||||
| Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
Automotive | 217 | 187 | 187 | 184 | 15 | 14 |
| Powder | ||||||
Metallurgy | 42 | 44 | 50 | 53 | 10 | 10 |
| Hydrogen | 3 | – | – | – | – | – |
Total | 262 | 231 | 237 | 237 | 25 | 24 |
| external customers | Revenue (1) from | Segment assets | ||
| Year ended | Year ended | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
UK | 192 | 172 | 633 | 723 |
Rest of Europe | 1,676 | 1,495 | 1,637 | 1,980 |
North America | 2,053 | 1,946 | 1,298 | 1,525 |
Other | 943 | 982 | 928 | 1,112 |
Total | 4,864 | 4,595 | 4,496 | 5,340 |
| Year ended | |||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| £m | £m | ||
Operating (loss)/profit | (450) | 58 | |
Impairment of goodwill | a | 449 | – |
Amortisation of intangible assets acquired in business combinations | b | 197 | 198 |
Restructuring costs | c | 120 | 54 |
Demerger costs | d | 42 | – |
Equity accounted investments adjustments | e | 30 | 29 |
Movement in derivatives and associated financial assets and liabilities | f | (16) | (15) |
Net release and changes in discount rates of certain fair value items | g | (17) | (14) |
Impairment of assets | h | – | 20 |
Acquisition and disposal related losses | i | – | 3 |
Total adjustments to operating (loss)/profit | 805 | 275 | |
Adjusted operating profit | 355 | 333 |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| £m | £m | ||
Loss before tax | (522) | (63) | |
Adjustments to operating (loss)/profit as above | 805 | 275 | |
Net foreign exchange movements on loans with Related Parties | j | (22) | 24 |
Fair value changes on other financial assets | k | 1 | – |
Equity accounted investments – interest | l | 2 | 2 |
Fair value changes on cross-currency swaps | m | – | 59 |
Total adjustments to loss before tax | 786 | 360 | |
Adjusted profit before tax | 264 | 297 |
| Year ended | |||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| £m | £m | ||
Loss after tax | (495) | (77) | |
Adjustments to loss before tax as above | 786 | 360 | |
Tax effect of adjustments to loss before tax | 9 | (87) | (62) |
Equity accounted investments – tax | l | (11) | (9) |
Derecognition of deferred tax asset | 9 | 5 | – |
Tax effect of significant restructuring | 9 | – | 6 |
Total adjustments to loss after tax | 693 | 295 | |
Adjusted profit after tax | 198 | 218 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Operating expenses comprise: | ||
Selling and distribution costs | (38) | (31) |
| Administration expenses | (771) | (618) |
Total operating expenses | (809) | (649) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Operating (loss)/profit is stated after charging/(crediting): | ||
Cost of inventories recognised as an expense | 4,107 | 3,937 |
Impairment of goodwill | 449 | – |
Amortisation of intangible assets acquired in business combinations | 197 | 198 |
Depreciation and impairment of property, plant and equipment | 253 | 258 |
Amortisation and impairment of computer software and development costs | 10 | 19 |
| Lease expense | 1 | 2 |
Staff costs | 1,206 | 1,099 |
| Research and development costs | 151 | 147 |
| Profit on disposal of property, plant and equipment | (18) | (11) |
Expense of writing down inventory to net realisable value | 15 | 16 |
Reversals of previous write-downs of inventory | (8) | (17) |
Impairment recognised on trade receivables | 4 | 3 |
Impairment reversed on trade receivables | (1) | (5) |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| £m | £m | ||
| Staff costs during the year (including Executive Directors) | |||
Wages and salaries | 985 | 892 | |
Social security costs | 202 | 185 | |
| Pension costs (Note 23) | |||
– | defined benefit plans | 6 | 9 |
– | defined contribution plans | 12 | 13 |
Share-based compensation expense (Note 22) | 1 | – | |
Total staff costs | 1,206 | 1,099 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Number | Number | |
| Average monthly number of persons employed (including Executive Directors) | ||
Automotive | 18,264 | 18,520 |
Powder Metallurgy | 5,544 | 5,672 |
Hydrogen | 85 | 65 |
Corporate | 19 | – |
Total average number of persons employed | 23,912 | 24,257 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Fees payable to the Company’s auditor for the audit of the Company’s annual | ||
accounts | 2.0 | – |
| Fees payable to the Company’s auditor and their associates for other audit | ||
| services to the Group: | ||
The audit of the Company’s subsidiaries | 3.1 | 2.7 |
Total audit fees | 5.1 | 2.7 |
| Audit-related assurance services: | ||
Review of the half year interim statement | 0.5 | – |
Total audit-related assurance services | 0.5 | – |
Total audit and audit-related assurance services | 5.6 | 2.7 |
Total audit and non-audit fees | 5.6 | 2.7 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Finance costs and income | ||
Interest on bank loans and overdrafts | (63) | (11) |
| Interest on loans due to Related Parties | (8) | (22) |
| Foreign exchange movements on loans with Related Parties | – | (167) |
Amortisation of costs of raising finance | (3) | – |
Net interest cost on pensions | (17) | (6) |
Lease interest | (6) | (6) |
Unwind of discount on provisions | – | (1) |
| Fair value changes on cross-currency swaps | – | (59) |
| Fair value changes on other financial assets | (1) | – |
Other finance costs | (3) | – |
Total finance costs | (101) | (272) |
| Foreign exchange movements on loans with Related Parties | 22 | 143 |
Other finance income | 7 | 8 |
Total finance income | 29 | 151 |
Total net finance costs | (72) | (121) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Analysis of tax charge in the year: | ||
| Current tax | ||
Current year tax charge | 55 | 50 |
Adjustments in respect of prior years | (2) | (5) |
Total current tax charge | 53 | 45 |
| Deferred tax | ||
Origination and reversal of temporary differences | (111) | (57) |
Adjustments in respect of prior years | 27 | 12 |
Tax on the change in value of derivative financial instruments | – | 6 |
Adjustments to deferred tax attributable to changes in tax rates | 1 | 3 |
Non-recognition of deferred tax | 3 | 5 |
Total deferred tax credit | (80) | (31) |
Total tax (credit)/charge for the year | (27) | 14 |
| Analysis of tax (credit)/charge for the year: | £m | £m |
Tax charge in respect of adjusted profit before tax | 66 | 79 |
Tax credit recognised as an adjusting item | (93) | (65) |
Total tax (credit)/charge for the year | (27) | 14 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Loss before tax: | (522) | (63) |
Tax credit on loss before tax at the weighted average rate of 25% (2022: 23%) | (131) | (14) |
| Tax effect of: | ||
Disallowable expenses and other permanent differences within adjusted profit | (23) | 12 |
Disallowable items included within adjusting items | 104 | (13) |
Temporary differences not recognised in deferred tax | 3 | 5 |
Tax credits, withholding taxes and other rate differences | (7) | 14 |
Adjustments in respect of prior years | 25 | 7 |
Tax charge classified within adjusting items | 5 | 6 |
Effect of changes in tax rates | (3) | (3) |
Total tax (credit)/charge for the year | (27) | 14 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Deferred tax on retirement benefit obligations | (4) | 27 |
Deferred tax on foreign exchange gains and losses | (4) | – |
Current tax on foreign exchange gains and losses | – | 12 |
Total (credit)/charge for the year | (8) | 39 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Dividends paid to Related Parties | 1,675 | – |
Interim dividend for the year ended 31 December 2023 | 19 | – |
| 1,694 – |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Net loss attributable to shareholders | (501) | (82) |
Adjustments for earnings attributable to shares subject to recall | 10 | 2 |
Earnings for basis of earnings per share | (491) | (80) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Number | Number | |
Weighted average number of ordinary shares (million) | 1,390 | 1,393 |
Adjustment for shares subject to recall (million) | (28) | (28) |
| Weighted average number of ordinary shares for the purposes of basic earnings | ||
per share (million) | 1,362 | 1,365 |
| Weighted average number of ordinary shares for the purposes of diluted | ||
| earnings per share (million) | 1,362 | 1,365 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| pence | pence | |
Basic earnings per share | (36.0) | (5.9) |
Diluted earnings per share | (36.0) | (5.9) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Adjusted earnings attributable to shareholders | 192 | 213 |
Adjustment for earnings attributable to shares subject to recall | (4) | (4) |
Adjusted earnings for the basis of adjusted earnings per share | 188 | 209 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| pence | pence | |
Adjusted basic earnings per share | 13.8 | 15.3 |
Adjusted diluted earnings per share | 13.8 | 15.3 |
| Customer | |||||||
| relationships | Brands and | ||||||
| and | intellectual | Computer | Development | ||||
| contracts | property | Other | software | costs | Total | ||
| £m | £m | £m | £m | £m | £m | £m | |
| Cost | |||||||
At 1 January 2022 | 1,508 | 1,655 | 183 | 402 | 89 | 94 | 3,931 |
Additions | – | – | – | – | 6 | 14 | 20 |
Disposals | – | – | – | – | (2) | (1) | (3) |
| Impact of hyperinflationary economies | 10 | 10 | – | – | – | – | 20 |
Exchange adjustments | 87 | 124 | – | 2 | 5 | 5 | 223 |
At 31 December 2022 (2) | 1,605 | 1,789 | 183 | 404 | 98 | 112 | 4,191 |
Additions | – | – | – | – | 12 | 4 | 16 |
Disposals | – | – | – | – | (5) | – | (5) |
Impact of hyperinflationary economies | 2 | 3 | – | – | – | – | 5 |
Reclassification | – | – | – | – | 3 | (3) | – |
Exchange adjustments | (51) | (73) | – | (2) | (2) | (4) | (132) |
At 31 December 2023 | 1,556 | 1,719 | 183 | 402 | 106 | 109 | 4,075 |
| Amortisation and impairment | |||||||
At 1 January 2022 | – | (493) | (34) | (175) | (79) | (52) | (833) |
| Charge for the year: | |||||||
Adjusted operating profit | – | – | – | – | (3) | (7) | (10) |
Adjusting items | – | (140) | (9) | (49) | – | – | (198) |
| Impairments | – | – | – | – | – | (9) | (9) |
Disposals | – | – | – | – | 2 | 1 | 3 |
Exchange adjustments | – | (39) | (1) | (2) | (4) | (3) | (49) |
At 31 December 2022 | – | (672) | (44) | (226) | (84) | (70) | (1,096) |
| Charge for the year: | |||||||
Adjusted operating profit | – | – | – | – | (5) | (5) | (10) |
Adjusting items | – | (140) | (9) | (48) | – | – | (197) |
| Impairments | (449) | – | – | – | – | – | (449) |
Disposals | – | – | – | – | 5 | – | 5 |
Reclassification | – | – | – | – | (1) | 1 | – |
Exchange adjustments | – | 30 | – | 2 | 3 | 2 | 37 |
At 31 December 2023 | (449) | (782) | (53) | (272) | (82) | (72) | (1,710) |
| Net book value | |||||||
At 31 December 2023 | 1,107 | 937 | 130 | 130 | 24 | 37 | 2,365 |
At 31 December 2022 (2) | 1,605 | 1,117 | 139 | 178 | 14 | 42 | 3,095 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Automotive | 1,028 | 1,056 |
Powder Metallurgy | 79 | 549 |
Total | 1,107 | 1,605 |
| 31 December 2023 | 31 December 2022 | |||||
| Pre-tax | Long-term | Years in | Post-tax | Long-term | Years in | |
| discount rates | growth rates | forecast | discount rates | growth rates | forecast | |
Automotive | 13.3% | 3.3% | 5 | 11.3% | 3.5% | 5 |
| Powder Metallurgy | 13.4% | 3.3% | 5 | 12.0% | 3.9% | 5 |
| Customer relationships and contracts | ||||
Remaining amortisation period | Net book value | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | |
| years | years | £m | £m | |
Automotive | 7 | 8 | 501 | 621 |
Powder Metallurgy | 12 | 13 | 436 | 496 |
Total | 937 | 1,117 |
| Brands, intellectual property and technology | ||||
Remaining amortisation period | Net book value | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | |
| years | years | £m | £m | |
Automotive | 15 | 16 | 214 | 261 |
Powder Metallurgy | 15 | 16 | 46 | 56 |
Total | 260 | 317 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
| Cost | |||
At 1 January 2022 | 611 | 1,699 | 2,310 |
Additions | 23 | 202 | 225 |
Disposals | (14) | (85) | (99) |
| Impact of hyperinflationary economies | 4 | 4 | 8 |
Exchange adjustments | 35 | 185 | 220 |
At 31 December 2022 (1) | 659 | 2,005 | 2,664 |
Additions | 10 | 263 | 273 |
Disposals | (24) | (40) | (64) |
Transfer | 71 | (71) | - |
Impact of hyperinflationary economies | 1 | 2 | 3 |
Exchange adjustments | (30) | (88) | (118) |
At 31 December 2023 | 687 | 2,071 | 2,758 |
| Accumulated depreciation and impairment | |||
At 1 January 2022 | (89) | (479) | (568) |
Charge for the year | (30) | (221) | (251) |
Disposals | 2 | 81 | 83 |
| Impairments | – | (7) | (7) |
Exchange adjustments | (4) | (96) | (100) |
At 31 December 2022 | (121) | (722) | (843) |
Charge for the year | (30) | (222) | (252) |
Disposals | 10 | 38 | 48 |
Impairments | (1) | – | (1) |
Exchange adjustments | 6 | 35 | 41 |
At 31 December 2023 | (136) | (871) | (1,007) |
| Net book value | |||
At 31 December 2023 | 551 | 1,200 | 1,751 |
At 31 December 2022 | 538 | 1,283 | 1,821 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
At 1 January 2022 | 120 | 31 | 151 |
Additions | 7 | 7 | 14 |
Depreciation | (14) | (10) | (24) |
Disposals | (4) | – | (4) |
Exchange adjustments | 5 | 2 | 7 |
At 31 December 2022 | 114 | 30 | 144 |
Additions | 9 | 18 | 27 |
Depreciation | (14) | (11) | (25) |
Disposals | (1) | – | (1) |
Exchange adjustments | (6) | (2) | (8) |
At 31 December 2023 | 102 | 35 | 137 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Aggregated amounts relating to equity accounted investments: | ||
Share of current assets | 453 | 409 |
Share of non-current assets | 255 | 311 |
Share of current liabilities | (298) | (289) |
Share of non-current liabilities | (30) | (7) |
Interests in equity accounted investments | 380 | 424 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Revenue | 625 | 651 |
Operating costs | (544) | (573) |
Adjusted operating profit | 81 | 78 |
Adjusting items | (21) | (22) |
Net finance income | 2 | 2 |
Profit before tax | 62 | 58 |
Tax | (11) | (9) |
Share of results of equity accounted investments | 51 | 49 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 424 | 422 |
Share of results of equity accounted investments | 51 | 49 |
Dividends paid to the Group | (63) | (59) |
Exchange adjustments | (32) | 12 |
At 31 December | 380 | 424 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Raw materials | 288 | 273 |
Work in progress | 123 | 134 |
Finished goods | 99 | 91 |
510 | 498 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Trade receivables | 476 | 524 |
Allowance for expected credit loss | (16) | (13) |
Amounts receivable from Related Parties | – | 3 |
Other receivables | 151 | 100 |
Prepayments | 10 | 11 |
Contract assets | 7 | 13 |
628 | 638 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Other receivables | 6 | 14 |
Contract assets | 6 | 7 |
12 | 21 |
| Powder | |||
| Automotive | Metallurgy | Total | |
| £m | £m | £m | |
At 1 January 2022 | 9 | 5 | 14 |
Income Statement (credit)/charge | (3) | 1 | (2) |
Exchange adjustments | – | 1 | 1 |
At 31 December 2022 | 6 | 7 | 13 |
Income Statement charge | 3 | – | 3 |
At 31 December 2023 | 9 | 7 | 16 |
| Gross | Provision | Recoverable | |
| £m | £m | £m | |
Current | 444 | – | 444 |
0 – 30 days | 21 | (9) | 12 |
31 – 60 days | 4 | – | 4 |
60+ days | 7 | (7) | – |
476 | (16) | 460 |
| Gross | Provision | Recoverable | |
| £m | £m | £m | |
Current | 489 | – | 489 |
0 – 30 days | 23 | (4) | 19 |
31 – 60 days | 5 | (2) | 3 |
60+ days | 7 | (7) | – |
524 | (13) | 511 |
| Participation | |||
| fees | Other | Total | |
| £m | £m | £m | |
At 1 January 2022 | 12 | 15 | 27 |
Additions | 1 | – | 1 |
Utilised | (3) | (5) | (8) |
At 31 December 2022 | 10 | 10 | 20 |
Additions | – | 1 | 1 |
Reclassification | – | (3) | (3) |
Utilised | (1) | (3) | (4) |
Exchange adjustments | (1) | – | (1) |
At 31 December 2023 | 8 | 5 | 13 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Cash and cash equivalents | 313 | 270 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Trade payables | 698 | 714 |
Amounts payable to Related Parties | – | 13 |
Accruals and other payables | 440 | 422 |
Customer advances and contract liabilities | 4 | 7 |
Other taxes and social security | 33 | 25 |
Deferred government grants | 4 | 7 |
1,179 | 1,188 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Other payables | 13 | 20 |
Customer advances and contract liabilities | 5 | 8 |
18 | 28 |
Current | Non-current | Total | ||||
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
| Floating rate obligations | ||||||
| Bank borrowings – US Dollar | ||||||
loan | – | – | 584 | – | 584 | – |
Bank borrowings – Sterling loan | – | – | 285 | – | 285 | – |
Bank borrowings – Euro loan | – | – | 298 | – | 298 | – |
| Other loans and bank | ||||||
overdrafts | 2 | – | – | – | 2 | – |
Unamortised finance costs | – | – | (9) | – | (9) | – |
| Total interest-bearing loans | ||||||
and borrowings | 2 | – | 1,158 | – | 1,160 – |
| Loss-making | Property | Environmental | Warranty | ||||
| contracts | related costs | and litigation | related costs | Restructuring | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | 46 | 5 | 67 | 156 | 20 | 32 | 326 |
Utilised | (11) | – | (3) | (18) | (70) | (42) | (144) |
| Charge to operating profit | – | – | 3 | 25 | 129 | 44 | 201 |
| Release to operating profit | (17) | – | (18) | (18) | (2) | (1) | (56) |
Exchange adjustments | (1) | – | (3) | (4) | 1 | (2) | (9) |
31 December 2023 | 17 | 5 | 46 | 141 | 78 | 31 | 318 |
Current | 6 | 1 | 21 | 61 | 31 | 16 | 136 |
Non-current | 11 | 4 | 25 | 80 | 47 | 15 | 182 |
17 | 5 | 46 | 141 | 78 | 31 | 318 |
| Deferred tax | |||||
assets | Deferred tax liabilities | ||||
| Accelerated | |||||
| capital | |||||
| Tax losses and | allowances and | Deferred tax on | Total deferred | Total net | |
| other assets | other liabilities | intangible assets | tax liabilities | deferred tax | |
| £m | £m | £m | £m | £m | |
At 1 January 2022 | 324 | (115) | (390) | (505) | (181) |
Credit/(charge) to income | 13 | (31) | 49 | 18 | 31 |
(Charge)/credit to equity | (42) | 15 | – | 15 | (27) |
Exchange adjustments | 15 | (1) | (22) | (23) | (8) |
| Transactions with Related Parties | (10) | 1 | – | 1 | (9) |
At 31 December 2022 | 300 | (131) | (363) | (494) | (194) |
Credit to income | 15 | 16 | 49 | 65 | 80 |
Credit to equity | – | 8 | – | 8 | 8 |
Exchange adjustments | (12) | 5 | 11 | 16 | 4 |
At 31 December 2023 | 303 | (102) | (303) | (405) | (102) |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Deferred tax asset | 146 | 99 |
Deferred tax liability | (248) | (293) |
(102) | (194) |
Date of grants | 2 May 2023, 10 October 2023, 15 November 2023 |
| Number of share awards | |
granted | 6,223,292 |
Contractual life | 3 years |
Vesting condition | Three years’ service, achievement of target growth in earnings per share and |
| achievement of a total shareholder return ranking against comparator group. |
| Number of | |
| share options | |
Outstanding at the beginning of the year | – |
Granted during the year | 6,223,292 |
Forfeited during the year | (73,632) |
Outstanding at the end of the year | 6,149,660 |
| Valuation | |
| assumptions | |
Weighted average share price | £1.31 |
Weighted average exercise price | Nil |
Expected volatility | 38.65% |
Expected life at inception | 3 years |
Risk free interest rate | 3.78% |
Expected dividend yield | 3.2% |
| Rate of increase | |||
| of pensions in | Price inflation | ||
| payment | Discount rate | (RPI/CPI) | |
| % per annum | % | % | |
| 31 December 2023 | |||
GKN Group Pension Schemes (No.2 – No.3) | 2.5 | 4.5 | 3.0/2.6 |
GKN US plans | n/a | 4.8 | n/a |
GKN Europe plans | 2.1 | 3.3 | 2.1/2.1 |
| 31 December 2022 | |||
GKN Group Pension Schemes (No.2 – No.3) | 2.7 | 4.8 | 3.2/2.7 |
GKN US plans | n/a | 5.0 | n/a |
GKN Europe plans | 2.6 | 3.7 | 2.6/2.6 |
| GKN Group | |||
| Pension | GKN US | ||
| Schemes | Consolidated | GKN Germany | |
| (No2.–No.3) | Pension Plan | Pension Plans | |
| years | years | years | |
Male today | 21.3 | 19.7 | 20.8 |
Female today | 23.3 | 21.6 | 24.2 |
Male in 20 years’ time | 22.2 | 21.2 | 23.5 |
Female in 20 years’ time | 24.7 | 23.1 | 26.4 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Present value of funded defined benefit obligations | (786) | (780) |
Fair value of plan assets | 775 | 779 |
Funded status | (11) | (1) |
Present value of unfunded defined benefit obligations | (446) | (460) |
Asset ceiling | (2) | – |
Net liabilities | (459) | (461) |
| Analysed as: | ||
Retirement benefit surplus (non-current assets) (1) | 27 | 42 |
Retirement benefit obligations (non-current liabilities) | (486) | (503) |
Net liabilities | (459) | (461) |
| UK | US | European | Other | ||
| Plans | Plans | Plans | Plans | Total | |
| £m | £m | £m | £m | £m | |
Plan assets | 665 | 73 | 16 | 21 | 775 |
Plan liabilities | (672) | (118) | (416) | (26) | (1,232) |
Asset ceiling | – | – | – | (2) | (2) |
Net liabilities | (7) | (45) | (400) | (7) | (459) |
| UK | US | European | Other | ||
| Plans | Plans | Plans | Plans | Total | |
| £m | £m | £m | £m | £m | |
Plan assets | 666 | 73 | 19 | 21 | 779 |
Plan liabilities | (651) | (127) | (433) | (29) | (1,240) |
Net liabilities | 15 | (54) | (414) | (8) | (461) |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Equities | 56 | 54 |
Government bonds | 404 | 310 |
Corporate bonds | 85 | 72 |
Property | 7 | 7 |
Insurance contracts | 13 | 14 |
Multi-strategy/Diversified growth funds | 116 | 121 |
Private equity | 15 | 41 |
| Other | 79 | 160 |
Total | 775 | 779 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 1,240 | 1,733 |
Current service cost | 6 | 9 |
Interest cost on obligations | 53 | 31 |
Remeasurement losses – demographic | – | 1 |
Remeasurement losses/(gains) – financial | 18 | (508) |
Remeasurement losses – experience | 1 | 44 |
Benefits paid out of plan assets | (67) | (61) |
Benefits paid out of Group assets for unfunded plans | – | (18) |
| Transfers | – | (5) |
Settlements | – | (35) |
Exchange adjustments | (19) | 49 |
At 31 December | 1,232 | 1,240 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 779 | 1,205 |
Interest income on plan assets | 36 | 25 |
Loss on plan assets, excluding interest income | (3) | (391) |
Contributions | 39 | 22 |
Benefits paid out of plan assets | (67) | (61) |
Plan administrative costs | (3) | (4) |
Settlements | – | (33) |
Exchange adjustments | (6) | 16 |
At 31 December | 775 | 779 |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| £m | £m | ||
| Included within operating (loss)/profit: | |||
– | current service cost | 6 | 9 |
– | settlement gains (1) | – | (2) |
– | plan administrative costs | 3 | 4 |
| Included within net finance costs: | |||
– | interest cost on defined benefit obligations | 53 | 31 |
– | interest income on plan assets | (36) | (25) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Loss on plan assets, excluding interest income | (3) | (391) |
Remeasurement losses arising from changes in demographic assumptions | – | (1) |
Remeasurement (losses)/gains arising from changes in financial assumptions | (18) | 508 |
Remeasurement losses arising from experience adjustments | (1) | (44) |
Net remeasurement (loss)/gain on retirement benefit obligations | (22) | 72 |
| Increase/ | |||
| Decrease/ | (decrease) | ||
| (increase) | to profit before | ||
| to plan liabilities | tax | ||
| Change in assumption | £m | £m | |
Discount rate | Increase by 0.5 ppts | 71 | 1 |
Decrease by 0.5 ppts | (78) | (1) | |
Inflation assumption (1) | Increase by 0.5 ppts | (49) | n/a |
Decrease by 0.5 ppts | 46 | n/a | |
Assumed life expectancy at age 65 (rate of mortality) | Increase by 1 year | (43) | n/a |
Decrease by 1 year | 42 | n/a |
| Current | Non-current | Total | |
| £m | £m | £m | |
| 31 December 2023 | |||
| Financial assets | |||
| Classified as amortised cost: | |||
Cash and cash equivalents | 313 | – | 313 |
Net trade receivables | 460 | – | 460 |
| Classified as fair value: | |||
| Derivative over own equity | – | 28 | 28 |
| Derivative financial assets | |||
Foreign currency forward contracts | 43 | 4 | 47 |
Interest rate swaps | 2 | 46 | |
| Financial liabilities | |||
| Classified as amortised cost: | |||
Interest-bearing loans and borrowings | (2) | (1,158) | (1,160) |
Lease obligations | (25) | (126) | (151) |
Other financial liabilities | (1,063) | (11) | (1,074) |
| Classified as fair value: | |||
| Derivative financial liabilities | |||
Foreign currency forward contracts | (4) | (1) | (5) |
Interest rate swaps | – | (3) | (3) |
| Current | Non-current | Total | |
| £m | £m | £m | |
| 31 December 2022 | |||
| Financial assets | |||
| Classified as amortised cost: | |||
Cash and cash equivalents | 270 | – | 270 |
Net trade receivables | 511 | – | 511 |
| Loans receivable from Related Parties | – | 2,826 | 2,826 |
| Classified as fair value: | |||
| Derivative financial assets | |||
Foreign currency forward contracts | 24 | 9 | 33 |
| Financial liabilities | |||
| Classified as amortised cost: | |||
| Loans payable to Related Parties | (2,176) | – | (2,176) |
Lease obligations | (25) | (134) | (159) |
Other financial liabilities | (1,149) | (20) | (1,169) |
| Classified as fair value: | |||
| Derivative financial liabilities | |||
Foreign currency forward contracts | (10) | (2) | (12) |
| Loans | Interest | |||||
| Interest- | payable | rate | ||||
| bearing | to | derivative | Finance | Other | Total | |
| loans and | Related | financial | lease | financial | financial | |
| borrowings | Parties | liabilities | obligations | liabilities | liabilities | |
| £m | £m | £m | £m | £m | £m | |
Within one year | 78 | – | – | 31 | 1,063 | 1,172 |
In one to two years | 76 | – | 2 | 26 | 11 | 115 |
In two to five years | 1,279 | – | 1 | 47 | – | 1,327 |
After five years | – | – | – | 92 | – | 92 |
Total anticipated cash flows | 1,433 | – | 3 | 196 | 1,074 | 2,706 |
Effect of financing | (273) | – | – | (45) | – | (318) |
31 December 2023 | 1,160 | – | 3 | 151 | 1,074 | 2,388 |
Within one year | – | 2,176 | – | 32 | 1,149 | 3,357 |
In one to two years | – | – | – | 22 | 20 | 42 |
In two to five years | – | – | – | 43 | – | 43 |
After five years | – | – | – | 113 | – | 113 |
Total anticipated cash flows | – | 2,176 | – | 210 | 1,169 | 3,555 |
Effect of financing | – | – | – | (51) | – | (51) |
31 December 2022 | – | 2,176 | – | 159 | 1,169 | 3,504 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Sterling | (3) | 3 |
US Dollar | (1) | (13) |
Euro | (1) | 16 |
| 0-1 year | 1-2 years | Total | |
| £m | £m | £m | |
| Year ended 31 December 2023 | |||
Foreign exchange forward contracts | 74 | 54 | 128 |
Foreign exchange swap contracts | 9 | – | 9 |
| Year ended 31 December 2022 | |||
Foreign exchange forward contracts | 208 | 46 | 254 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
US Dollar | 3 | 1 |
Euro | 1 | – |
Mexican Peso | 4 | 4 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
US Dollar | (12) | (3) |
Euro | (11) | (5) |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Non-current assets | 8 | 9 |
Current assets | 45 | 24 |
Current liabilities | (4) | (10) |
Non-current liabilities | (4) | (2) |
| Fair value of assets/ | ||||||
Average fixed rate | Notional principal | (liabilities) | ||||
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| Cash flow hedging Instruments | % | % | £m | £m | £m | £m |
| Cash flow hedge – Interest | ||||||
| rate risk | ||||||
| Pay fixed, receive floating | ||||||
| interest rate swaps | ||||||
| USD Interest rate swaps | ||||||
Within one year | – | – | – | – | 2 | – |
In two to five years | 3.43% | – | 470 | – | 3 | – |
| EUR interest rate swaps | ||||||
In two to five years | 3.48% | – | 174 | – | (2) | – |
Total | – | 644 | – | 3 – |
| calculating ineffectiveness | Change in fair value for | reserves for continuing hedges | Balance in hedging and translation | |
| 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Cash flow hedge – interest rate risk | ||||
| Hedged items | ||||
Floating rate borrowings | (1) | – | n/a | – |
| Hedging instruments | ||||
US Dollar Interest rate swaps | 4 | – | 4 | – |
Euro Interest rate swaps | (3) | – | (3) | – |
| Net investment hedge | ||||
| Hedged items | ||||
Net assets of designated investments | (20) | – | (20) | – |
| Hedging instruments | ||||
US Dollar floating rate debt | 15 | – | 15 | – |
Euro floating rate debt | 5 | – | 5 | – |
| Total hedging | |||
| Cash flow hedge | Net investment | recognised in | |
| reserve | hedge reserve | equity | |
| £m | £m | £m | |
At 1 January 2023 | – | – | – |
| Effective portion of changes in fair value arising from: | |||
Interest rate swaps | 1 | – | 1 |
Foreign currency revaluation of the US Dollar floating rate loan | – | 15 | 15 |
Foreign currency revaluation of the Euro floating rate loan | – | 5 | 5 |
Tax impact | – | (5) | (5) |
| At 31 December 2023 | 1 | 15 | 16 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Allotted, called-up and fully paid | ||
1,393,273,527 ordinary shares of 1p each | 14 | – |
| 14 – |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Notes | £m | £m | |
Operating (loss)/profit | (450) | 58 | |
Adjusting items | 6 | 805 | 275 |
Adjusted operating profit | 6 | 355 | 333 |
| Adjustments for: | |||
Depreciation & impairment of property, plant and equipment | 253 | 251 | |
Amortisation of computer software and development costs | 10 | 10 | |
Share of adjusted operating profit of equity accounted investments | 14 | (81) | (78) |
Gain on disposal of non-current assets | (10) | (11) | |
Share-based payment expense | 1 | – | |
Restructuring costs paid and movements in provisions | (100) | (149) | |
Demerger costs paid | (48) | – | |
Defined benefit pension costs charged | 9 | 13 | |
Defined benefit pension contributions paid | (39) | (40) | |
Change in inventories | (36) | (33) | |
Change in receivables | 6 | (102) | |
Change in payables | 48 | 103 | |
Corporation tax paid | (61) | (72) | |
Interest paid on loans and borrowings | (62) | (6) | |
Interest paid on lease obligations | (6) | (6) | |
Acquisition related costs and associated transaction taxes | – | (3) | |
Net cash from operating activities | 239 | 210 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Cash and cash equivalents per Balance Sheet | 313 | 270 |
Bank overdrafts included within current loan payable to Related Parties | – | (7) |
Cash and cash equivalents, net of bank overdrafts per Statement of Cash Flows | 313 | 263 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Interest-bearing loans and borrowings – due within one year | (2) | – |
Interest-bearing loans and borrowings – due after one year | (1,158) | – |
Loans payable to Related Parties – due within one year | – | (2,176) |
Loan receivable from Related Parties – due after one year | – | 2,826 |
Total (debt)/funds | (1,160) | 650 |
| Less: | ||
Cash and cash equivalents | 313 | 270 |
Net (debt)/funds | (847) | 920 |
| At | Other non-cash | Effect of foreign | At | ||
| 31 December 2022 | Cash flow | movements | exchange | 31 December 2023 | |
| £m | £m | £m | £m | £m | |
| Loans with Related Parties | |||||
| (excluding bank overdrafts) | 657 | 1,096 | (1,775) | 22 | – |
| External debt (excluding bank | |||||
overdrafts) | – | (1,177) | (3) | 20 | (1,160) |
Cash and cash equivalents, net of bank overdrafts | 263 | 68 | – | (18) | 313 |
Net (debt)/funds | 920 | (13) | (1,778) | 24 | (847) |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Amounts payable: | ||
Within one year | 31 | 32 |
After one year but within five years | 73 | 65 |
Over five years | 92 | 113 |
Less: future finance charges | (45) | (51) |
Present value of lease obligations | 151 | 159 |
| Analysed as: | ||
Amounts due for settlement within one year | 25 | 25 |
Amount due for settlement after one year | 126 | 134 |
Present value of lease obligations | 151 | 159 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 159 | 163 |
Additions | 27 | 14 |
Interest charge | 6 | 6 |
Reassessment of lease obligation | (1) | – |
Payment of principal | (25) | (22) |
Payment of interest | (6) | (6) |
Disposals | – | (4) |
Exchange adjustments | (9) | 8 |
At 31 December | 151 | 159 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Short-term employee benefits | 19 | 3 |
Share-based payments | 1 | – |
20 | 3 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Amounts receivable from Related Parties | – | 2,829 |
Amounts payable to Related Parties | – | (2,189) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Interest payable to Related Parties | (8) | (22) |
Charges payable to the Related Parties | – | (9) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Charges received from non-Group entities | – | (1) |
Reorganisation in respect of non-Group entities | (57) | (105) |
Tax effect of transactions with Related Parties | – | (4) |
Total transactions with Related Parties | (57) | (110) |