| Year ended | Year ended | |||
| 31 December | 31 December | |||
| 2024 | 2023 | |||
| Notes | £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 | 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 (1) 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 | ||
| 2024 | 2023 | ||
| Notes | £m | £m | |
Loss after tax for the year | ( | ( | |
| Items that will not be reclassified subsequently to theIncomeStatement: | |||
Net remeasurement gain/(loss) on retirement benefit obligations | 24 | ( | |
Income tax (charge)/credit relating to items that will not be reclassified | 9 | ( | |
| Items that may be reclassified subsequently to theIncomeStatement: | ( | ||
Currency translation | ( | ( | |
Impact of hyperinflationary economies | |||
Share of other comprehensive expense fromequityaccountedinvestments | 14 | ( | ( |
Gain arising on hedging instruments designatedashedgeofnetinvestment | 25 | ||
Fair value gain on hedging instruments designatedascashflowhedges | 25 | ||
Cumulative gain on hedging instruments reclassifiedtotheIncome Statement | 25 | ( | |
Income tax credit relating to items that may be reclassified | 9 | ||
( | ( | ||
Other comprehensive expense for the year | ( | ( | |
Total comprehensive expense for the year | ( | ( | |
| Attributable to: | |||
Owners of the parent | ( | ( | |
Non-controlling interests | |||
( | ( |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Notes | £m | £m | |
Net cash from operating activities | 27 | ||
| Investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
Proceeds from disposal of property, plant and equipment | |||
Purchase of computer software and capitalised development costs | ( | ( | |
Disposal of business, net of cash disposed | ( | ||
Dividends received from equity accounted investments | 14 | ||
Interest received | |||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Cash settlements with Related Parties (1) | ( | ||
Drawings on borrowing facilities | |||
Repayment of borrowing facilities | ( | ( | |
Costs of raising debt finance | ( | ( | |
Repayment of principal under lease obligations | 28 | ( | ( |
Purchase of own shares under share buy-back | 26 | ( | |
Purchase of own shares by Employee Benefit Trust | 26 | ( | |
Dividends paid to non-controlling interests | ( | ( | |
Dividends paid to equity shareholders | 10 | ( | ( |
Net cash from financing activities | |||
Net increase in cash and cash equivalents, net of bank overdrafts | |||
Cash and cash equivalents, net of bank overdrafts at the beginning of the year (2) | 27 | ||
Effect of foreign exchange rate changes | 27 | ( | ( |
Cash and cash equivalents, net of bank overdrafts at the end of the year | 27 |
| 31 December | 31 December | |||
2023 (1) | 2022 (1) | |||
| Non-current assets | Notes | £m | £m | £m |
Goodwill and other intangible assets | 12 | |||
Property, plant and equipment | 13 | |||
Interests in equity accounted investments (1) | 14 | |||
Loans receivable from Related Parties (2) | ||||
Deferred tax assets | 22 | |||
Derivative financial assets | 25 | |||
Other financial assets | 25 | |||
Retirement benefit surplus | 24 | |||
Other receivables | 17 | |||
| Current assets | ||||
Inventories | 16 | |||
Trade and other receivables | 17 | |||
Derivative financial assets | 25 | |||
Current tax assets | ||||
Other financial assets | 25 | |||
Cash and cash equivalents | 18 | |||
Total assets | 5 | |||
| Current liabilities | ||||
Trade and other payables | 19 | |||
Interest-bearing loans and borrowings | 20 | |||
Loans payable to Related Parties (2) | ||||
Lease obligations | 28 | |||
Derivative financial liabilities | 25 | |||
Current tax liabilities | ||||
Provisions | 21 | |||
Net current assets/(liabilities) | ( |
| 31 December | 31 December | 31 December | ||
| 2024 | 2023 (1) | 2022 (1) | ||
| Non-current liabilities | Notes | £m | £m | £m |
Other payables | 19 | |||
Interest-bearing loans and borrowings | 20 | |||
Lease obligations | 28 | |||
Derivative financial liabilities | 25 | |||
Deferred tax liabilities | 22 | |||
Retirement benefit obligations | 24 | |||
Provisions | 21 | |||
Total liabilities | 5 | |||
Net assets | ||||
| Equity | ||||
Issued share capital | 26 | |||
Own shares | 26 | ( | ( | |
Translation reserve | 26 | ( | ( | |
Hedging reserve | 26 | |||
Retained earnings (1) | ||||
Equity attributable to owners of the parent | ||||
Non-controlling interests | ||||
Total equity |
| Equity | |||||||||
| attributable | |||||||||
| Issued share | Share premium | Translation | Hedging | Retained | to owners | Non-controlling | Total | ||
| capital | account | Own shares | reserve | reserve | earnings | of the parent | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 (as previously reported) | |||||||||
Restatement of equity accounted investments (1) | |||||||||
At 1 January 2023 (as restated) | |||||||||
Loss for the year | ( | ( | ( | ||||||
Other comprehensive (expense)/income | ( | ( | ( | ( | ( | ||||
Total comprehensive (expense)/income | ( | ( | ( | ( | |||||
Dividends paid to Related Parties (2) | ( | ( | ( | ||||||
Transactions with Related Parties (2) | ( | ( | ( | ||||||
Effect of change of ultimate holding company (3) | ( | ||||||||
Purchase of own shares by Employee Benefit Trust (4) | ( | ( | ( | ||||||
Capital reduction | ( | ||||||||
Dividends paid to equity shareholders | ( | ( | ( | ( | |||||
Equity-settled share-based payments | |||||||||
At 31 December 2023 (1) | ( | ( | |||||||
Loss for the year | ( | ( | ( | ||||||
Other comprehensive (expense)/income | ( | ( | ( | ( | |||||
Total comprehensive (expense)/income | ( | ( | ( | ( | ( | ||||
Dividends paid to equity shareholders | ( | ( | ( | ( | |||||
Purchase of own shares under share buy-back (5) | ( | ( | ( | ||||||
Equity-settled share-based payments | |||||||||
At | ( | ( |
As reported | Adjustment | As restated | |
| 31 December 2022 | |||
Equity accounted investments | 424 | 17 | 441 |
Retained earnings | (4,885) | (17) | (4,902) |
| 31 December 2023 | |||
Equity accounted investments | 380 | 17 | 397 |
Retained earnings | (2,603) | (17) | (2,620) |
| 31 December | 30 June | 31 December | |
| 2024 | 2025 | 2025 | |
Net debt to adjusted EBITDA | 3.50x | 3.50x | 3.50x |
Interest cover | 4.00x | 4.00x | 4.00x |
Freehold buildings and long leasehold property | over expected economic life not exceeding 50 years |
Short leasehold property | over the term of the lease |
Plant and equipment | 3-15 years |
Customer relationships and contracts | 20 years or less |
Brands and intellectual property | 20 years or less |
Technology | 9 years or less |
Computer software | 5 years or less |
Development costs | 6 years or less |
| Powder | ||||
| Automotive | Metallurgy | Hydrogen | Total | |
| Year ended 31 December 2024 | £m | £m | £m | £m |
UK | 196 | 13 | – | 209 |
Rest of Europe | 993 | 339 | – | 1,332 |
North America | 1,495 | 406 | – | 1,901 |
South America | 176 | 16 | – | 192 |
Asia | 516 | 170 | – | 686 |
Africa | 15 | 2 | – | 17 |
Revenue | 3,391 | 946 | – | 4,337 |
| 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 2024 | Notes | £m | £m | £m | £m |
Adjusted revenue | 3,954 | 983 | – | 4,937 | |
Equity accounted investments | 14 | (563) | (37) | – | (600) |
Revenue | 4 | 3,391 | 946 | – | 4,337 |
| 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 | Corporate (2) | Total | |
| Year ended 31 December 2024 | £m | £m | £m | £m | £m |
Adjusted operating profit/(loss) | 268 | 89 | (9) | (24) | 324 |
Items not included in adjusted operating profit (1) : | |||||
| Amortisation of intangible assets acquired | |||||
in business combinations | (143) | (48) | – | – | (191) |
Restructuring costs | (125) | (17) | – | (3) | (145) |
| Movement in derivatives and associated financial | |||||
assets and liabilities | (3) | – | – | (68) | (71) |
Equity accounted investments adjustments | (26) | (2) | – | – | (28) |
Impairment of assets | – | – | (10) | – | (10) |
Business disposal related losses | – | – | (8) | – | (8) |
Litigation costs | – | – | – | (3) | (3) |
Demerger costs | – | – | – | (1) | (1) |
Net release of certain fair value items | 27 | – | – | – | 27 |
Operating (loss)/profit | (2) | 22 | (27) | (99) | (106) |
Finance costs | (131) | ||||
Finance income | 22 | ||||
Loss before tax | (215) | ||||
Tax | 47 | ||||
Loss after tax for the year | (168) |
| Powder | |||||
| Automotive | Metallurgy | Hydrogen | Corporate (2) | 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) |
| Movement in derivatives and associated financial | |||||
assets and liabilities | (3) | – | – | 19 | 16 |
Equity accounted investments adjustments | (30) | – | – | – | (30) |
Demerger costs | – | – | – | (42) | (42) |
Net release 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) |
Total assets | Total liabilities | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 (1) | 2024 | 2023 | |
| £m | £m | £m | £m | |
Automotive | 4,123 | 4,578 | 1,655 | 2,059 |
Powder Metallurgy | 1,185 | 1,268 | 373 | 404 |
Hydrogen | – | 14 | – | 6 |
Corporate | 399 | 391 | 1,374 | 1,199 |
Total | 5,707 | 6,251 | 3,402 | 3,668 |
| Depreciation of | Depreciation of | |||||
Capital expenditure (1) | owned assets (1) | leased assets | ||||
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Automotive | 194 | 217 | 187 | 187 | 14 | 15 |
| Powder | ||||||
Metallurgy | 43 | 42 | 46 | 50 | 11 | 10 |
Hydrogen | – | 3 | – | – | – | – |
Total | 237 | 262 | 233 | 237 | 25 | 25 |
Revenue (1) from | ||||
external customers | Segment assets | |||
| Year ended | Year ended | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 | 2024 | 2023 (2) | |
| £m | £m | £m | £m | |
UK | 209 | 192 | 520 | 633 |
Rest of Europe | 1,332 | 1,676 | 1,521 | 1,637 |
North America | 1,901 | 2,053 | 1,285 | 1,298 |
Other | 895 | 943 | 864 | 945 |
Total | 4,337 | 4,864 | 4,190 | 4,513 |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Notes | £m | £m | |
Operating loss | (106) | (450) | |
Amortisation of intangible assets acquired in business combinations | a | 191 | 197 |
Restructuring costs | b | 145 | 120 |
Movement in derivatives and associated financial assets and liabilities | c | 71 | (16) |
Equity accounted investments adjustments | d | 28 | 30 |
Impairment of assets | e | 10 | – |
Business disposal related losses | e | 8 | – |
Litigation costs | f | 3 | – |
Demerger costs | g | 1 | 42 |
Impairment of goodwill | h | – | 449 |
Net release of certain fair value items | i | (27) | (17) |
Total adjustments to operating loss | 430 | 805 | |
Adjusted operating profit | 324 | 355 |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Notes | £m | £m | |
Loss before tax | (215) | (522) | |
Adjustments to operating loss as above | 430 | 805 | |
Fair value changes on other financial assets | j | 10 | 1 |
Equity accounted investments – interest | d | 1 | 2 |
Interest on tax provision released | k | (11) | – |
| Net foreign exchange movements | |||
on loans with Related Parties | l | – | (22) |
Total adjustments to loss before tax | 430 | 786 | |
Adjusted profit before tax | 215 | 264 |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Notes | £m | £m | |
Loss after tax | (168) | (495) | |
Adjustments to loss before tax as above | 430 | 786 | |
Tax effect of adjustments to loss before tax | 9 | (50) | (87) |
Equity accounted investments – tax | d | (12) | (11) |
Exceptional tax credit | k | (45) | – |
Tax effect of significant restructuring | 9 | 6 | 5 |
Total adjustments to loss after tax | 329 | 693 | |
Adjusted profit after tax | 161 | 198 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Operating expenses comprise: | £m | £m |
Selling and distribution costs | (30) | (38) |
Administration expenses (1) | (783) | (771) |
Total operating expenses | (813) | (809) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Operating loss is stated after charging/(crediting): | £m | £m |
Cost of inventories recognised as an expense | 3,691 | 4,107 |
Impairment of goodwill | – | 449 |
Amortisation of intangible assets acquired in business combinations | 191 | 197 |
Depreciation of property, plant and equipment | 244 | 252 |
Impairment of property, plant and equipment (1) | 31 | 1 |
Amortisation of computer software and development costs | 14 | 10 |
Lease expense (2) | 1 | 1 |
Staff costs | 1,089 | 1,206 |
Research and development costs (3) | 126 | 151 |
Profit on disposal of property, plant and equipment (4) | – | (18) |
Expense of writing down inventory to net realisable value | 19 | 15 |
Impairment of inventory prior to business disposal | 6 | – |
Reversals of previous write-downs of inventory | (9) | (8) |
Impairment recognised on trade receivables | 4 | 4 |
Impairment reversed on trade receivables | (4) | (1) |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Staff costs during the year (including Executive Directors) | £m | £m | |
Wages and salaries | 878 | 985 | |
Social security costs | 190 | 202 | |
| Pension costs (Note 24) | |||
– | defined benefit plans | 6 | 6 |
– | defined contribution plans | 14 | 12 |
Share-based compensation expense (Note 23) | 1 | 1 | |
Total staff costs | 1,089 | 1,206 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Number | Number | |
| Average monthly number of persons employed (including Executive | ||
| Directors) | ||
Automotive | 18,630 | 18,264 |
Powder Metallurgy | 5,371 | 5,544 |
Hydrogen | 48 | 85 |
Corporate | 32 | 19 |
Total average number of persons employed | 23,912 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Fees payable to the Company’s auditor for the audit of the Company’s annual | £m | £m |
accounts | 1.8 | 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 | 2.9 | 3.1 |
Total audit fees | 4.7 | 5.1 |
| Audit-related assurance services: | ||
Review of the half year interim statement | 0.5 | 0.5 |
Total audit-related assurance services | 0.5 | 0.5 |
Total audit and audit-related assurance services | 5.2 | 5.6 |
Total audit and non-audit fees | 5.2 | 5.6 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Finance costs and income | £m | £m |
Interest on bank loans and overdrafts | (89) | (63) |
Interest on loans due to Related Parties (1) | – | (8) |
Amortisation of costs of raising finance | (5) | (3) |
Net interest cost on pensions | (15) | (17) |
Lease interest | (6) | (6) |
Unwind of discount on provisions | (1) | – |
Fair value changes on other financial assets (2) | (10) | (1) |
Other finance costs | (5) | (3) |
Total finance costs | (131) | (101) |
Foreign exchange movements on loans with Related Parties (1), (2) | – | 22 |
Other finance income (3) | 22 | 7 |
Total finance income | 22 | 29 |
Total net finance costs | (109) | (72) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Analysis of tax credit in the year: | £m | £m |
| Current tax | ||
Current year tax charge | 19 | 55 |
Adjustments in respect of prior years | – | (2) |
Total current tax charge | 19 | 53 |
| Deferred tax | ||
Origination and reversal of temporary differences | (62) | (111) |
Adjustments in respect of prior years | 22 | 27 |
Tax on the change in value of derivative financial instruments | (14) | – |
Adjustments to deferred tax attributable to changes in tax rates | – | 1 |
Recognition of previously unrecognised deferred tax assets | (6) | – |
Non-recognition of deferred tax | (6) | 3 |
Total deferred tax credit | (66) | (80) |
Tax credit for the year | (47) | (27) |
| Year ended | ||
| 31 December | ||
| 2024 | ||
| Analysis of tax credit for the year: | £m | £m |
Tax charge in respect of adjusted profit before tax | 54 | 66 |
Tax credit recognised as an adjusting item | (101) | (93) |
Total tax credit | (47) | (27) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Loss before tax: | (215) | (522) |
Tax credit on loss before tax at the weighted average rate of 19% (2023: 25%) | (41) | (131) |
| Tax effect of: | ||
Disallowable expenses and other permanent differences within adjusted profit | 7 | (23) |
Disallowable items included within adjusting items | 22 | 104 |
Temporary differences not recognised in deferred tax | (6) | 3 |
Recognition of previously unrecognised deferred tax assets | (6) | – |
Tax credits, withholding taxes and other rate differences | (6) | (7) |
Adjustments in respect of prior years | 22 | 25 |
Tax (credit)/charge classified within adjusting items | (39) | 5 |
Effect of changes in tax rates | – | (3) |
Total tax credit for the year | (47) | (27) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Deferred tax on retirement benefit obligations | 9 | (4) |
Deferred tax on foreign exchange gains and losses | (6) | (4) |
Total charge/(credit) for the year | 3 | (8) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Interim dividend | 19 | 19 |
Final dividend | 39 | – |
Dividends paid to Related Parties | – | 1,675 |
58 | 1,694 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Earnings attributable to owners of the parent | £m | £m |
Net loss attributable to shareholders | (173) | (501) |
Adjustments for earnings attributable to shares subject to recall | 4 | 10 |
Earnings for basis of earnings per share | (169) | (491) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Number | Number | |
Weighted average number of ordinary shares (million) | 1,373 | 1,390 |
Adjustment for shares subject to recall (million) | (28) | (28) |
| Weighted average number of ordinary shares for the purposes of basic | ||
earnings per share (million) | 1,345 | 1,362 |
| Weighted average number of ordinary shares for the purposes of diluted | ||
earnings per share (million) | 1,345 | 1,362 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Earnings per share | pence | pence |
Basic earnings per share | (12.6) | (36.0) |
Diluted earnings per share | (12.6) | (36.0) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Adjusted earnings attributable to shareholders (1) | 156 | 192 |
Adjustment for earnings attributable to shares subject to recall | (3) | (4) |
Adjusted earnings for the basis of adjusted earnings per share | 153 | 188 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| pence | pence | |
Adjusted basic earnings per share | 11.4 | 13.8 |
Adjusted diluted earnings per share | 11.4 | 13.8 |
| Customer | Brands and | ||||||
| relationships | intellectual | Computer | Development | ||||
| Goodwill | and contracts | property | Technology | software | costs | Total | |
| Cost | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 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 |
Additions | – | – | – | – | – | 3 | 3 |
Disposals | – | – | – | – | (19) | (2) | (21) |
Impact of hyperinflationary economies | 1 | 3 | – | – | – | – | 4 |
Exchange adjustments | (27) | (36) | – | (1) | (2) | – | (66) |
At 31 December 2024 | 1,530 | 1,686 | 183 | 401 | 85 | 110 | 3,995 |
| Amortisation and impairment | |||||||
At 1 January 2023 | – | (672) | (44) | (226) | (84) | (70) | (1,096) |
| Charge for the year: | |||||||
Adjusted operating profit | – | – | – | – | (5) | (5) | (10) |
Adjusting items | – | (140) | (9) | (48) | – | – | (197) |
Impairments (1) | (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) |
| Charge for the year: | |||||||
Adjusted operating profit | – | – | – | – | (6) | (8) | (14) |
Adjusting items | – | (136) | (8) | (47) | – | – | (191) |
Disposals | – | – | – | – | 19 | 2 | 21 |
Exchange adjustments | 12 | 14 | – | 1 | 1 | – | 28 |
At 31 December 2024 | (437) | (904) | (61) | (318) | (68) | (78) | (1,866) |
| Net book value | |||||||
At 31 December 2024 | 1,093 | 782 | 122 | 83 | 17 | 32 | 2,129 |
At 31 December 2023 | 1,107 | 937 | 130 | 130 | 24 | 37 | 2,365 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Goodwill | £m | £m |
Automotive | 1,014 | 1,028 |
Powder Metallurgy | 79 | 79 |
Total | 1,093 | 1,107 |
2024 | 2023 | |||||
| Pre-tax | Long-term | Years in | Pre-tax | Long-term | Years in | |
| Groups of CGUs | discount rates | growth rates | forecast | discount rates | growth rates | forecast |
Automotive | 12.5% | 3.5% | 5 | 13.3% | 3.3% | 5 |
Powder Metallurgy | 12.6% | 3.5% | 5 | 13.4% | 3.3% | 5 |
| Customer relationships and contracts | ||||
Remaining amortisation period | Net book value | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 | 2024 | 2023 | |
| Years | Years | £m | £m | |
Automotive | 6 | 7 | 396 | 501 |
Powder Metallurgy | 11 | 12 | 386 | 436 |
Total | 782 | 937 |
| Brands, intellectual property and technology | ||||
Remaining amortisation period | Net book value | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 | 2024 | 2023 | |
| Years | Years | £m | £m | |
Automotive | 14 | 15 | 166 | 214 |
Powder Metallurgy | 14 | 15 | 39 | 46 |
Total | 205 | 260 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| Cost | £m | £m | £m |
At 1 January 2023 | 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 |
Additions | 15 | 242 | 257 |
Disposals | (13) | (33) | (46) |
Disposal of business | (2) | (5) | (7) |
Transfer | 50 | (50) | – |
Lease reassessments | (11) | 1 | (10) |
Impact of hyperinflationary economies | 4 | 8 | 12 |
Exchange adjustments | (26) | (55) | (81) |
At 31 December 2024 | 704 | 2,179 | 2,883 |
| Accumulated depreciation and impairment | |||
At 1 January 2023 | (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) |
Charge for the year | (30) | (214) | (244) |
Disposals | 10 | 32 | 42 |
Disposal of business | 2 | 5 | 7 |
Impairments (1) | (9) | (22) | (31) |
Impact of hyperinflationary economies | (3) | (4) | (7) |
Exchange adjustments | 5 | 28 | 33 |
At 31 December 2024 | (161) | (1,046) | (1,207) |
| Net book value | |||
At 31 December 2024 | 543 | 1,133 | 1,676 |
At 31 December 2023 | 551 | 1,200 | 1,751 |
| Land and buildings | Plant and equipment | Total | |
| Right-of-use asset | £m | £m | £m |
At 1 January 2023 | 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 |
Additions | 10 | 13 | 23 |
Depreciation | (13) | (12) | (25) |
Reassessments | (11) | 1 | (10) |
Impairments | (5) | – | (5) |
Impact of hyperinflationary economies | 2 | – | 2 |
Exchange adjustments | (7) | (1) | (8) |
At 31 December 2024 | 78 | 36 | 114 |
| 31 December | 31 December | |
| 2024 | 2023 (1) | |
| Aggregated amounts relating to equity accounted investments: | £m | £m |
Share of non-current assets | 256 | 291 |
Share of current assets | 445 | 453 |
Share of current liabilities | (288) | (298) |
Share of non-current liabilities | (28) | (49) |
Interests in equity accounted investments | 385 | 397 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Group share of results | £m | £m |
Revenue | 600 | 625 |
Operating costs | (511) | (544) |
Adjusted operating profit | 89 | 81 |
Adjusting items | (20) | (21) |
Net finance income | 1 | 2 |
Profit before tax | 70 | 62 |
Tax (1) | (9) | (11) |
Share of results of equity accounted investments | 61 | 51 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 (1) | |
| Group share of equity accounted investments | £m | £m |
At 1 January | 397 | 441 |
Share of results of equity accounted investments | 61 | 51 |
Dividends paid to the Group | (70) | (63) |
Exchange adjustments | (3) | (32) |
At 31 December | 385 | 397 |
| Shanghai GKN | |||||
| HUAYU Driveline | Group | Amortisation of | |||
| Systems Co | 50% share | acquisition | Intra-Group sales | Total Group | |
| Limited | of SDS | intangibles | elimination | share of SDS | |
| Year ended 31 December 2024 | £m | £m | £m | £m | £m |
Revenue | 1,102 | 551 | – | (37) | 514 |
Operating profit | 138 | 69 | (20) | – | 49 |
Interest income | 4 | 2 | – | – | 2 |
Tax | (18) | (9) | 3 | – | (6) |
Profit after tax | 124 | 62 | (17) | – | 45 |
| Year ended 31 December 2023 | |||||
Revenue | 1,188 | 594 | – | (38) | 556 |
Operating profit | 142 | 71 | (21) | – | 50 |
Interest income | 6 | 3 | – | – | 3 |
Tax | (20) | (10) | – | – | (10) |
Profit after tax | 128 | 64 | (21) | – | 43 |
| Shanghai GKN | ||||
| HUAYU Driveline | Group | |||
| Systems Co | 50% share | Fair value | Total Group | |
| Limited | of SDS | adjustments | share of SDS | |
| 31 December 2024 | £m | £m | £m | £m |
Non-current assets | 138 | 69 | 163 | 232 |
Current assets | 734 | 367 | – | 367 |
Current liabilities | (472) | (236) | – | (236) |
Non-current liabilities | (8) | (4) | (16) | (20) |
Net assets | 392 | 196 | 147 | 343 |
| 31 December 2023 | ||||
Non-current assets | 152 | 76 | 184 | 260 |
Current assets | 796 | 398 | – | 398 |
Current liabilities | (506) | (253) | – | (253) |
Non-current liabilities | (44) | (22) | (19) | (41) |
Net assets | 398 | 199 | 165 | 364 |
| Hydrogen | |
| disposal | |
| £m | |
Trade and other receivables | 3 |
Cash and cash equivalents | 9 |
Total assets | 12 |
Trade and other payables | 4 |
Lease obligations | 1 |
Total liabilities | 5 |
Net assets | 7 |
| Year ended | |
| 31 December | |
| 2024 | |
| £m | |
Proceeds received on disposal | – |
Net assets disposed of | 7 |
Disposal transaction costs | 1 |
Loss on disposal of business | 8 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Raw materials | 240 | 288 |
Work in progress | 105 | 123 |
Finished goods | 86 | 99 |
431 | 510 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Current | £m | £m |
Trade receivables | 384 | 476 |
Allowance for expected credit loss | (15) | (16) |
Other receivables | 82 | 151 |
Prepayments | 25 | 10 |
Contract assets | 9 | 7 |
485 | 628 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Non-current | £m | £m |
Other receivables | 8 | 6 |
Contract assets | 5 | 6 |
13 | 12 |
| Powder | |||
| Automotive | Metallurgy | Total | |
| £m | £m | £m | |
At 1 January 2023 | 6 | 7 | 13 |
Income Statement charge | 3 | – | 3 |
At 31 December 2023 | 9 | 7 | 16 |
Income Statement charge/(credit) | 1 | (1) | – |
Exchange adjustments | (1) | – | (1) |
At 31 December 2024 | 9 | 6 | 15 |
| Gross | Provision | Recoverable | |
| 31 December 2024 | £m | £m | £m |
Current | 348 | – | 348 |
0 – 30 days | 19 | (8) | 11 |
31 – 60 days | 4 | – | 4 |
60+ days | 13 | (7) | 6 |
384 | (15) | 369 |
| Gross | Provision | Recoverable | |
| 31 December 2023 | £m | £m | £m |
Current | 444 | – | 444 |
0 – 30 days | 21 | (9) | 12 |
31 – 60 days | 4 | – | 4 |
60+ days | 7 | (7) | – |
476 | (16) | 460 |
| Participation fees | Other | Total | |
| £m | £m | £m | |
At 1 January 2023 | 10 | 10 | 20 |
Additions | – | 1 | 1 |
Reclassification | – | (3) | (3) |
Utilised | (1) | (3) | (4) |
Exchange adjustments | (1) | – | (1) |
At 31 December 2023 | 8 | 5 | 13 |
Additions | 5 | – | 5 |
Utilised | (1) | (2) | (3) |
Exchange adjustments | – | (1) | (1) |
At 31 December 2024 | 12 | 2 | 14 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Cash and cash equivalents | 336 | 313 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Current | £m | £m |
Trade payables | 577 | 698 |
Accruals and other payables | 325 | 440 |
Customer advances and contract liabilities | 11 | 4 |
Other taxes and social security | 47 | 33 |
Deferred government grants | 1 | 4 |
961 | 1,179 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Non-current | £m | £m |
Other payables | 9 | 13 |
Customer advances and contract liabilities | 9 | 5 |
18 | 18 |
Current | Non-current | Total | ||||
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Floating rate obligations | £m | £m | £m | £m | £m | £m |
Bank borrowings – US Dollar loan | – | – | 319 | 584 | 319 | 584 |
Bank borrowings – Sterling loan | – | – | 240 | 285 | 240 | 285 |
Bank borrowings – Euro loan | – | – | 339 | 298 | 339 | 298 |
Unamortised finance costs | – | – | (4) | (9) | (4) | (9) |
Other loans and bank overdrafts | 13 | 2 | – | – | 13 | 2 |
| Fixed rate obligations | ||||||
US Private Placement | – | – | 399 | – | 399 | – |
Unamortised finance costs | – | – | (2) | – | (2) | – |
| Total interest-bearing loans | ||||||
and borrowings | 13 | 2 | 1,291 | 1,158 | 1,304 | 1,160 |
| Loss- | Property | Warranty | |||||
| making | related | Environmental | related | ||||
| contracts | costs | and litigation | costs | Restructuring | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | 17 | 5 | 46 | 141 | 78 | 31 | 318 |
Utilised | (6) | – | (5) | (19) | (105) | (7) | (142) |
Charge to operating profit (1) | – | – | 5 | 19 | 122 | 2 | 148 |
Release to operating profit (2) | – | – | (6) | (52) | (7) | (3) | (68) |
Unwind of discount | – | – | – | – | 1 | – | 1 |
Transfers | – | – | 1 | 5 | 5 | 1 | 12 |
Exchange adjustments | (1) | (1) | (1) | (3) | (4) | – | (10) |
| 31 December 2024 | 10 | 4 | 40 | 91 | 90 | 24 | 259 |
Current | 3 | 1 | 18 | 41 | 66 | 13 | 142 |
Non-current | 7 | 3 | 22 | 50 | 24 | 11 | 117 |
10 | 4 | 40 | 91 | 90 | 24 | 259 |
| 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 2023 | 300 | (131) | (363) | (494) | (194) |
Credit to Income Statement | 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) |
(Charge)/credit to Income Statement | (13) | 30 | 49 | 79 | 66 |
Charge to equity | – | (3) | – | (3) | (3) |
Exchange adjustments | (9) | 2 | 4 | 6 | (3) |
At 31 December 2024 | 281 | (73) | (250) | (323) | (42) |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Deferred tax asset | 157 | 146 |
Deferred tax liability | (199) | (248) |
(42) | (102) |
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. |
| 31 December | 31 December | |
| Number of share options | 2024 | 2023 |
Outstanding at the beginning of the year | 6,149,660 | – |
Granted during the year | – | 6,223,292 |
Forfeited during the year | (377,297) | (73,632) |
Outstanding at the end of the year | 5,772,363 | 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% |
Date of grants | 24 May 2024 |
Number of share awards granted | 9,921,488 |
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. |
| 31 December | 31 December | |
| Number of share options | 2024 | 2023 |
Outstanding at the beginning of the year | – | – |
Granted during the year | 9,921,488 | – |
Forfeited during the year | – | – |
Outstanding at the end of the year | 9,921,488 | – |
| Valuation | |
| assumptions | |
Weighted average share price | £0.72 |
Weighted average exercise price | nil |
Expected volatility | 33.67% |
Expected life at inception | 3 years |
Risk free interest rate | 4.37% |
Expected dividend yield | n/a |
| Rate of increase of | |||
| pensions in | Price inflation | ||
| payment | Discount rate | (RPI/CPI) | |
| 31 December 2024 | % per annum | % | % |
GKN Group Pension Schemes (No.2 – No.3) | 2.5 | 5.5 | 3.0/2.7 |
GKN US plans | n/a | 5.5 | n/a |
GKN Europe plans | 2.0 | 3.4 | 2.0/2.0 |
| 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 |
| GKN Group | |||
| Pension Schemes | GKN US | GKN Germany | |
| (No2.–No.3) | Pension Plan | Pension Plans | |
| Years | Years | Years | |
Male today | 20.9 | 19.7 | 20.9 |
Female today | 23.2 | 21.7 | 24.3 |
Male in 20 years’ time | 21.9 | 21.2 | 23.6 |
Female in 20 years’ time | 24.5 | 23.1 | 26.5 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Present value of funded defined benefit obligations | (686) | (786) |
Fair value of plan assets | 717 | 775 |
Funded status | 31 | (11) |
Present value of unfunded defined benefit obligations | (415) | (446) |
Asset ceiling | – | (2) |
Net liabilities | (384) | (459) |
| Analysed as: | ||
Retirement benefit surplus (non-current assets) (1) | 34 | 27 |
Retirement benefit obligations (non-current liabilities) | (418) | (486) |
Net liabilities | (384) | (459) |
| UK Plans | US Plans | European Plans | Other Plans | Total | |
| 31 December 2024 | £m | £m | £m | £m | £m |
Plan assets | 613 | 76 | 16 | 12 | 717 |
Plan liabilities | (584) | (111) | (385) | (21) | (1,101) |
Net assets/(liabilities) | 29 | (35) | (369) | (9) | (384) |
| UK Plans | US Plans | European Plans | Other Plans | Total | |
| 31 December 2023 | £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) |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Equities | 28 | 56 |
Government bonds | 339 | 404 |
Corporate bonds | 112 | 85 |
Property | 5 | 7 |
Insurance contracts | 11 | 13 |
Multi-strategy/Diversified growth funds | 182 | 116 |
Private equity | 9 | 15 |
Other (1) | 31 | 79 |
Total | 717 | 775 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 1,232 | 1,240 |
Current service cost | 6 | 6 |
Interest cost on obligations | 49 | 53 |
Remeasurement gains – demographic | (6) | – |
Remeasurement (gains)/losses – financial | (89) | 18 |
Remeasurement losses – experience | – | 1 |
Benefits paid out of plan assets | (68) | (67) |
Curtailments | 1 | – |
Settlements | (5) | – |
Past service cost | 1 | – |
Exchange adjustments | (20) | (19) |
At 31 December | 1,101 | 1,232 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 775 | 779 |
Interest income on plan assets | 34 | 36 |
Loss on plan assets, excluding interest income | (60) | (3) |
Contributions | 44 | 39 |
Benefits paid out of plan assets | (68) | (67) |
Plan administrative costs | (2) | (3) |
Settlements | (5) | – |
Exchange adjustments | (1) | (6) |
At 31 December | 717 | 775 |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Included within operating loss: | £m | £m | |
– | current service cost | 6 | 6 |
– | plan administrative costs | 2 | 3 |
– | curtailments and past service cost (1) | 2 | – |
| Included within net finance costs: | |||
– | interest cost on defined benefit obligations | 49 | 53 |
– | interest income on plan assets | (34) | (36) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Loss on plan assets, excluding interest income | (60) | (3) |
Remeasurement gain arising from changes in demographic assumptions | 6 | – |
Remeasurement gains/(losses) arising from changes infinancialassumptions | 89 | (18) |
Change in unrecognised asset due to asset ceiling | 2 | – |
Remeasurement losses arising from experience adjustments | – | (1) |
Net remeasurement gain/(loss) on retirement benefit obligations | 37 | (22) |
| Increase/ | |||
| Decrease/ | (decrease) to | ||
| (increase) to | profit before | ||
| plan liabilities | tax | ||
| Change in assumption | £m | £m | |
Discount rate | Increase by 0.5 ppts | 61 | 2 |
Decrease by 0.5 ppts | (67) | (1) | |
Inflation assumption (1) | Increase by 0.5 ppts | (43) | n/a |
Decrease by 0.5 ppts | 40 | n/a | |
Assumed life expectancy at age 65 (rate of mortality) | Increase by 1 year | (39) | n/a |
Decrease by 1 year | 38 | n/a |
| Current | Non-current | Total | |
| 31 December 2024 | £m | £m | £m |
| Financial assets | |||
| Classified as amortised cost: | |||
Cash and cash equivalents | 336 | – | 336 |
Net trade receivables | 369 | – | 369 |
| Classified as fair value: | |||
Derivative over own equity (1) | 18 | – | 18 |
| Derivative financial assets | |||
Foreign currency forward contracts | 9 | 6 | 15 |
Interest rate swaps | – | 3 | 3 |
| Financial liabilities | |||
| Classified as amortised cost: | |||
Interest-bearing loans and borrowings | (13) | (1,291) | (1,304) |
Lease obligations | (29) | (103) | (132) |
Other financial liabilities | (778) | (8) | (786) |
| Classified as fair value: | |||
| Derivative financial liabilities | |||
Foreign currency forward contracts | (32) | (14) | (46) |
| 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 (1) | – | 28 | 28 |
| Derivative financial assets | |||
Foreign currency forward contracts | 43 | 4 | 47 |
Interest rate swaps | 2 | 4 | 6 |
| 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) |
| Carrying amount | Fair value | |
| 31 December 2024 | £m | £m |
Floating rate obligations | 894 | 901 |
Fixed rate obligations | 397 | 455 |
| Interest-bearing | Interest rate | ||||
| loans and | derivative | Finance lease | Other financial | Total financial | |
| borrowings | financial liabilities | obligations | liabilities | liabilities | |
| £m | £m | £m | £m | £m | |
Within one year | 90 | – | 35 | 778 | 903 |
In one to two years | 944 | – | 27 | 8 | 979 |
In two to five years | 189 | – | 47 | – | 236 |
After five years | 365 | – | 54 | – | 419 |
Total anticipated cash flows | 1,588 | – | 163 | 786 | 2,537 |
Effect of financing | (284) | – | (31) | – | (315) |
| 31 December 2024 | 1,304 | – | 132 | 786 | 2,222 |
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 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Sterling | 3 | 3 |
US Dollar | 1 | 1 |
Euro | 3 | 1 |
| Cash inflows | Cash outflows | Total | |
| Year ended 31 December 2024 | £m | £m | £m |
| Within 1 year | |||
Foreign exchange forward contracts | 319 | (347) | (28) |
Foreign exchange swap contracts | 1 | (1) | – |
| In one to two years | |||
Foreign exchange forward contracts | 189 | (195) | (6) |
| Year ended 31 December 2023 | |||
| Within 1 year | |||
Foreign exchange forward contracts | 72 | (74) | (2) |
Foreign exchange swap contracts | 9 | (9) | – |
| In one to two years | |||
Foreign exchange forward contracts | 54 | (54) | – |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
US Dollar | 1 | 3 |
Euro | (2) | 1 |
Mexican Peso | 4 | 4 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
US Dollar | (12) | (12) |
Euro | (7) | (11) |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Non-current assets | 9 | 8 |
Current assets | 9 | 45 |
Current liabilities | (32) | (4) |
Non-current liabilities | (14) | (4) |
Average fixed rate | Notional principal | Fair value of assets/(liabilities) | ||||
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Cash flow hedging Instruments | % | % | £m | £m | £m | £m |
| US Dollar Interest rate swaps | ||||||
Within one year | – | – | – | – | – | 2 |
In two to five years | 3.48% | 3.43% | 200 | 470 | 3 | 3 |
| EUR interest rate swaps | ||||||
In two to five years | – | 3.48% | – | 174 | – | (2) |
Total | 200 | 644 | 3 | 3 |
| Balance in hedging and | Balance in hedging and | |||||
| Change in fair value for | translation reserves for | translation reserves for | ||||
| calculating ineffectiveness | continuing hedges | discontinued hedges | ||||
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Cash flow hedge – interest | ||||||
| rate risk | ||||||
| Hedged items | ||||||
Floating rate borrowings | (2) | (1) | n/a | n/a | n/a | n/a |
| Hedging instruments | ||||||
US Dollar Interest rate swaps | 1 | 4 | 2 | 4 | – | – |
Euro Interest rate swaps | 1 | (3) | – | (3) | (2) | – |
| Net investment hedge | ||||||
| Hedged items | ||||||
Net assets of designated investments | (4) | (20) | (24) | (20) | – | – |
| Hedging instruments | ||||||
US Dollar debt | (13) | 15 | 2 | 15 | – | – |
Euro debt | 17 | 5 | 22 | 5 | – | – |
| Total hedging | |||
| Cash flow hedge | Net investment | recognised in | |
| reserve | hedge reserve | equity | |
| £m | £m | £m | |
At 1 January 2024 | 1 | 15 | 16 |
| Effective portion of changes in fair value arising from: | |||
Fair value gain on interest rate swaps | 2 | – | 2 |
Foreign currency revaluation of the US Dollar debt | – | (13) | (13) |
Foreign currency revaluation of the Euro debt | – | 17 | 17 |
Cumulative gain on interest rate swaps reclassified to the Income Statement | (3) | – | (3) |
Tax impact | – | (1) | (1) |
At 31 December 2024 | – | 18 | 18 |
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Share Capital | £m | £m | |
| Allotted, called-up and fully paid | |||
1,352,695,566 | (2023: 1,393,273,527) ordinary shares of 1p each | 14 | 14 |
14 | 14 |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Notes | £m | £m | |
Operating loss | (106) | (450) | |
Adjusting items | 6 | 430 | 805 |
Adjusted operating profit | 6 | 324 | 355 |
| Adjustments for: | |||
Depreciation & impairment of property, plant and equipment | 244 | 253 | |
Amortisation of computer software and development costs | 14 | 10 | |
Share of adjusted operating profit of equity accounted investments | 14 | (89) | (81) |
Gain on disposal of non-current assets | – | (10) | |
Share-based payment expense | 23 | 1 | 1 |
Restructuring costs paid and movements in provisions | (154) | (100) | |
Demerger costs paid | (4) | (48) | |
Defined benefit pension costs charged | 8 | 9 | |
Defined benefit pension contributions paid | (44) | (39) | |
Change in inventories | 60 | (36) | |
Change in receivables | 86 | 6 | |
Change in payables | (176) | 48 | |
Corporation tax paid | (56) | (61) | |
Interest paid on loans and borrowings | (88) | (62) | |
Interest paid on lease obligations | (6) | (6) | |
Net cash from operating activities | 120 | 239 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Cash and cash equivalents per Balance Sheet | 336 | 313 |
Bank overdrafts | (13) | – |
Cash and cash equivalents, net of bank overdrafts per Statement of Cash Flows | 323 | 313 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Interest-bearing loans and borrowings – due within one year | (13) | (2) |
Interest-bearing loans and borrowings – due after one year | (1,291) | (1,158) |
Total debt | (1,304) | (1,160) |
| Less: | ||
Cash and cash equivalents | 336 | 313 |
Net debt | (968) | (847) |
| At 31 December | Other non-cash | Effect of foreign | At 31 December | ||
| 2023 | Cash flow | movements | exchange | 2024 | |
| External debt (excluding bank | £m | £m | £m | £m | £m |
overdrafts) | (1,160) | (127) | (5) | 1 | (1,291) |
| Cash and cash equivalents, net | |||||
of bank overdrafts | 313 | 18 | – | (8) | 323 |
Net debt | (847) | (109) | (5) | (7) | (968) |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Minimum lease payments | £m | £m |
| Amounts payable: | ||
Within one year | 35 | 31 |
After one year but within five years | 74 | 73 |
Over five years | 54 | 92 |
Less: future finance charges | (31) | (45) |
Present value of lease obligations | 132 | 151 |
| Analysed as: | ||
Amounts due for settlement within one year | 29 | 25 |
Amount due for settlement after one year | 103 | 126 |
Present value of lease obligations | 132 | 151 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 151 | 159 |
Additions | 23 | 27 |
Interest charge | 6 | 6 |
Reassessment of lease obligation | (12) | (1) |
Payment of principal | (24) | (25) |
Payment of interest | (6) | (6) |
Disposal of business | (1) | – |
Exchange adjustments | (5) | (9) |
At 31 December | 132 | 151 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Short-term employee benefits | 3 | 19 |
Share-based payments | – | 1 |
3 | 20 |