2023 | 2022 | 2021 | |
Average rates | |||
Sterling | 1.24 | 1.23 | 1.38 |
Euro | 1.08 | 1.05 | 1.18 |
Swiss Franc | 1.11 | 1.05 | 1.09 |
Year end rates | |||
Sterling | 1.27 | 1.21 | 1.35 |
Euro | 1.10 | 1.07 | 1.13 |
Swiss Franc | 1.19 | 1.08 | 1.10 |
2023 | 2022 | 2021 | |
$ million | $ million | $ million | |
Reportable segment revenue | |||
Orthopaedics | 2,214 | 2,113 | 2,156 |
Sports Medicine & ENT | 1,729 | 1,590 | 1,560 |
Advanced Wound Management | 1,606 | 1,512 | 1,496 |
Revenue from external customers | 5,549 | 5,215 | 5,212 |
2023 |
2022 |
2021 |
|
$ million |
$ million |
$ million |
|
Revenue by product from continuing operations |
|||
Knee Implants |
940 |
899 |
876 |
Hip Implants |
599 |
584 |
612 |
Other Reconstruction |
111 |
87 |
92 |
Trauma & Extremities |
564 |
543 |
576 |
Orthopaedics |
2,214 |
2,113 |
2,156 |
Sports Medicine Joint Repair |
945 |
870 |
839 |
Arthroscopic Enabling Technologies |
588 |
567 |
590 |
ENT (Ear, Nose and Throat) |
196 |
153 |
131 |
Sports Medicine & ENT |
1,729 |
1,590 |
1,560 |
Advanced Wound Care |
725 |
712 |
731 |
Advanced Wound Bioactives |
553 |
520 |
496 |
Advanced Wound Devices |
328 |
280 |
269 |
Advanced Wound Management |
1,606 |
1,512 |
1,496 |
Consolidated revenue from continuing operations |
5,549 |
5,215 |
5,212 |
2023 |
2022 |
2021 |
|||||||
Established |
Emerging |
Established |
Emerging |
Established |
Emerging |
||||
Markets 1 |
Markets |
Total |
Markets 1 |
Markets |
Total |
Markets 1 |
Markets |
Total |
|
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
|
Orthopaedics, Sports Medicine & ENT |
3,184 |
759 |
3,943 |
2,949 |
754 |
3,703 |
2,969 |
747 |
3,716 |
Advanced Wound Management |
1,406 |
200 |
1,606 |
1,319 |
193 |
1,512 |
1,327 |
169 |
1,496 |
Total |
4,590 |
959 |
5,549 |
4,268 |
947 |
5,215 |
4,296 |
916 |
5,212 |
2023 | 2022 | 2021 | |
$ million | $ million | $ million | |
Segment profit | |||
Orthopaedics | 398 | 383 | 367 |
Sports Medicine & ENT | 503 | 472 | 459 |
Advanced Wound Management | 472 | 436 | 474 |
Segment trading profit | 1,373 | 1,291 | 1,300 |
Corporate costs | (403) | (390) | (364) |
Group trading profit | 970 | 901 | 936 |
Acquisition and disposal-related items 1 | (60) | (4) | (7) |
Restructuring and rationalisation expenses | (220) | (167) | (113) |
Amortisation and impairment of acquisition intangibles 1 | (207) | (205) | (172) |
Legal and other 1 | (58) | (75) | (51) |
Group operating profit | 425 | 450 | 593 |
2023 | 2022 | 2021 | |
$ million | $ million | $ million | |
United Kingdom | 525 | 487 | 541 |
United States of America | 3,692 | 3,918 | 4,125 |
Other | 1,397 | 1,387 | 1,447 |
Total non-current assets of the consolidated Group 1 | 5,614 | 5,792 | 6,113 |
2023 | 2022 | 2021 | |
$ million | $ million | $ million | |
Revenue | 5,549 | 5,215 | 5,212 |
Cost of goods sold 1 | (1,730) | (1,540) | (1,543) |
Gross profit | 3,819 | 3,675 | 3,669 |
Research and development expenses 2 | (339) | (345) | (356) |
Selling, general and administrative expenses: | |||
Marketing, selling and distribution expenses | (2,218) | (2,066) | (2,013) |
Administrative expenses 3,4,5,6 | (837) | (814) | (707) |
(3,055) | (2,880) | (2,720) | |
Operating profit | 425 | 450 | 593 |
2023 | 2022 | 2021 | |
$ million | $ million | $ million | |
Other operating income | – | (7) | (35) |
Amortisation of intangible assets | 221 | 229 | 237 |
Impairment of intangible assets¹ | 37 | 39 | 2 |
Impairment of Engage's goodwill | 84 | – | – |
Impairment of property, plant and equipment | 31 | 30 | 1 |
Fair value remeasurement of trade investments | 4 | – | 1 |
Depreciation of property, plant and equipment 2 | 306 | 319 | 326 |
Loss on disposal of property, plant and equipment and intangible assets | 18 | 11 | 14 |
Advertising costs | 88 | 92 | 81 |
2023 | 2022 | 2021 | ||
Notes | $ million | $ million | $ million | |
Wages and salaries | 1,683 | 1,565 | 1,562 | |
Social security costs | 242 | 215 | 223 | |
Pension costs (including retirement healthcare) | 18 | 95 | 88 | 93 |
Share-based payments | 22 | 39 | 40 | 41 |
2,059 | 1,908 | 1,919 |
2023 | 2022 | 2021 | |
$ million | $ million | $ million | |
Audit services: | |||
Group accounts | 7.9 | 7.2 | 5.5 |
Local statutory audit pursuant to legislation | 2.1 | 2.2 | 2.0 |
Other services: | |||
Audit-related services | 0.3 | 0.4 | 0.1 |
Total auditor’s remuneration | 10.3 | 9.8 | 7.6 |
Arising: | |||
In the UK | 6.0 | 5.3 | 3.5 |
Outside the UK | 4.3 | 4.5 | 4.1 |
10.3 | 9.8 | 7.6 |
2023 | 2022 | 2021 | |
$ million | $ million | $ million | |
Interest income | 34 | 14 | 6 |
Interest expense: | |||
Bank borrowings | (10) | (3) | (3) |
Private placement notes | (38) | (39) | (46) |
Lease liabilities | (8) | (6) | (7) |
Corporate bond | (46) | (27) | (21) |
Other¹ | (30) | (5) | (3) |
(132) | (80) | (80) | |
Net interest expense | (98) | (66) | (74) |
2023 | 2022 | 2021 | ||||||||||||||||
Notes | $ million | $ million | $ million | |||||||||||||||
Retirement benefit net interest expense | 18 | (1) | (2) | (3) | ||||||||||||||
Unwinding of discount | (6) | (9) | (10) | |||||||||||||||
Other | – | 3 | (4) | |||||||||||||||
Other finance costs | (7) | (8) | (17) |
2023 | 2022 | 2021 | |
$ million | $ million | $ million | |
Current taxation: | |||
UK corporation tax at 23.5% (2022: 19.0%; 2021: 19.0%) | 15 | 17 | 14 |
Overseas tax | 165 | 104 | 126 |
Current income tax charge | 180 | 121 | 140 |
Adjustments in respect of prior periods | (45) | (10) | (33) |
Total current taxation | 135 | 111 | 107 |
Deferred taxation: | |||
Origination and reversal of temporary differences | (116) | (77) | (35) |
Changes in tax rates | (2) | (5) | (14) |
Adjustments to estimated amounts arising in prior periods | 10 | (17) | 4 |
Total deferred taxation | (108) | (99) | (45) |
Total taxation as per the income statement | 27 | 12 | 62 |
Taxation in other comprehensive income | (18) | 5 | 27 |
Taxation in equity | – | 3 | 1 |
Taxation charge attributable to the Group | 9 | 20 | 90 |
2023 | 2022 | 2021 | |
$ million | $ million | $ million | |
Profit before taxation | 290 | 235 | 586 |
Expected taxation at UK statutory rate of 23.5% (2022: 19.0%, 2021: 19.0%) | 68 | 45 | 111 |
Differences in overseas taxation rates | (24) | (19) | (17) |
Innovation reliefs | (7) | (10) | (12) |
Tax losses and other deferred tax assets not recognised | – | – | 7 |
Recognition of previously unrecognised tax losses | (14) | (4) | (2) |
Expenses not deductible for tax purposes 1 | 38 | 31 | 22 |
Change in tax rates | (2) | (5) | (14) |
Withholding tax on unremitted earnings | 3 | 1 | (4) |
Adjustments in respect of prior years² | (35) | (27) | (29) |
Total taxation charge as per the income statement | 27 | 12 | 62 |
Inventory, | ||||||
Accelerated | Retirement | Losses | provisions | |||
tax | benefit | and other | and other | |||
depreciation | Intangibles | obligations | tax attributes | differences | Total | |
$ million | $ million | $ million | $ million | $ million | $ million | |
At 31 December 2021 | (45) | (199) | (18) | 130 | 189 | 57 |
Exchange adjustment | – | 1 | 2 | – | (10) | (7) |
Movement in income statement – current year | (28) | 15 | 1 | 1 | 88 | 77 |
Movement in income statement – prior years | – | 4 | 1 | 9 | 3 | 17 |
Movement in other comprehensive income | – | – | (7) | – | 2 | (5) |
Movement in equity | – | – | – | – | (3) | (3) |
Changes in tax rate | (2) | (2) | – | – | 9 | 5 |
At 31 December 2022 | (75) | (181) | (21) | 140 | 278 | 141 |
Exchange adjustment | – | (1) | (3) | 1 | 1 | (2) |
Movement in income statement – current year | (15) | 43 | – | 63 | 25 | 116 |
Movement in income statement – prior years | – | 1 | – | (10) | (1) | (10) |
Movement in other comprehensive income | – | – | 18 | – | – | 18 |
Changes in tax rate | (1) | – | – | 4 | (1) | 2 |
At 31 December 2023 | (91) | (138) | (6) | 198 | 302 | 265 |
2023 | 2022 | |
$ million | $ million | |
Deferred tax assets | 274 | 177 |
Deferred tax liabilities | (9) | (36) |
Net position at 31 December | 265 | 141 |
2023 |
2022 |
2021 |
|
$ million |
$ million |
$ million |
|
Earnings |
|||
Attributable profit for the year |
263 |
223 |
524 |
Adjusted attributable profit (see below) |
722 |
713 |
710 |
2023 |
2022 |
2021 |
||||||||||
Notes |
$ million |
$ million |
$ million |
|||||||||
Attributable profit for the year |
263 |
223 |
524 |
|||||||||
Acquisition and disposal-related items 1 |
78 |
162 |
(73) |
|||||||||
Restructuring and rationalisation costs 2 |
3 |
223 |
168 |
113 |
||||||||
Amortisation and impairment of acquisition intangibles 3 |
9 |
207 |
205 |
172 |
||||||||
Legal and other 4 |
64 |
82 |
59 |
|||||||||
Taxation on excluded items |
5 |
(113) |
(127) |
(85) |
||||||||
Adjusted attributable profit |
722 |
713 |
710 |
2023 |
2022 |
2021 |
|
Number of shares (millions) |
|||
Basic weighted number of shares |
871 |
872 |
877 |
Dilutive impact of share incentive schemes outstanding |
2 |
1 |
1 |
Diluted weighted average number of shares |
873 |
873 |
878 |
Earnings per ordinary share |
|||
Basic |
30.2¢ |
25.5¢ |
59.8¢ |
Diluted |
30.1¢ |
25.5¢ |
59.7¢ |
Adjusted: |
|||
Basic |
82.8¢ |
81.8¢ |
80.9¢ |
Diluted |
82.7¢ |
81.6¢ |
80.8¢ |
Plant and equipment | ||||||
Assets in | ||||||
Land and | course of | |||||
buildings | Instruments | Other | construction | Total | ||
Notes | $ million | $ million | $ million | $ million | $ million | |
Cost | ||||||
At 1 January 2022 | 688 | 1,694 | 1,282 | 303 | 3,967 | |
Exchange adjustment | (18) | (66) | (39) | (6) | (129) | |
Acquisitions | 21 | – | 2 | – | – | 2 |
Additions | 51 | 129 | 24 | 136 | 340 | |
Disposals | (45) | (58) | (49) | (1) | (153) | |
Impairment | – | – | – | (3) | (3) | |
Transfers | 50 | 9 | 114 | (173) | – | |
At 31 December 2022 | 726 | 1,710 | 1,332 | 256 | 4,024 | |
Exchange adjustment | 8 | 10 | 21 | 4 | 43 | |
Additions | 69 | 211 | 29 | 70 | 379 | |
Disposals | (39) | (88) | (51) | (2) | (180) | |
Impairment | – | – | – | (5) | (5) | |
Reclassification | 4 | – | – | – | 4 | |
Transfers | 27 | 1 | 102 | (153) | (23) | |
At 31 December 2023 | 795 | 1,844 | 1,433 | 170 | 4,242 | |
Depreciation and impairment | ||||||
At 1 January 2022 | 249 | 1,292 | 913 | – | 2,454 | |
Exchange adjustment | (8) | (52) | (29) | – | (89) | |
Charge for the year | 62 | 172 | 85 | – | 319 | |
Impairment | 18 | 8 | 1 | – | 27 | |
Disposals | (37) | (58) | (47) | – | (142) | |
Transfers | – | 4 | (4) | – | – | |
At 31 December 2022 | 284 | 1,366 | 919 | – | 2,569 | |
Exchange adjustment | 4 | 8 | 15 | – | 27 | |
Charge for the year | 63 | 154 | 89 | – | 306 | |
Impairment | 21 | 1 | 4 | – | 26 | |
Disposals | (34) | (76) | (50) | – | (160) | |
Reclassification | 4 | – | – | – | 4 | |
Transfers | – | (1) | 1 | – | – | |
At 31 December 2023 | 342 | 1,452 | 978 | – | 2,772 | |
Net book amounts | ||||||
At 31 December 2023 | 453 | 392 | 455 | 170 | 1,470 | |
At 31 December 2022 | 442 | 344 | 413 | 256 | 1,455 | |
Land and | Plant and | |
buildings | equipment | |
2023 | $ million | $ million |
Additions | 45 | 11 |
Depreciation charge in the year | 42 | 12 |
Net book value at 31 December | 157 | 28 |
2023 | 2022 | ||
Notes | $ million | $ million | |
Cost and net book value | |||
At 1 January | 3,031 | 2,989 | |
Exchange adjustment | 45 | (42) | |
Impairment | (84) | – | |
Acquisitions | 21 | – | 84 |
At 31 December | 2,992 | 3,031 |
2023 | 2022 | |
$ million | $ million | |
Orthopaedics | 915 | 953 |
Sports Medicine 1 | 1,154 | 1,455 |
ENT 1 | 287 | – |
Advanced Wound Management | 636 | 623 |
2,992 | 3,031 |
Customer and | Assets | |||||||||||||
Product- | distribution- | in course of | ||||||||||||
Technology | related | related | Soſtware | construction | Total | |||||||||
Notes | $ million | $ million | $ million | $ million | $ million | $ million | ||||||||
Cost | ||||||||||||||
At 1 January 2022 | 588 | 2,206 | 231 | 491 | 68 | 3,584 | ||||||||
Exchange adjustment | (6) | (21) | (2) | (14) | (2) | (45) | ||||||||
Acquisitions | 21 | – | 44 | – | – | – | 44 | |||||||
Additions | – | 3 | 7 | 32 | 35 | 77 | ||||||||
Disposals | – | – | (1) | (5) | – | (6) | ||||||||
Impairment | – | – | – | – | (1) | (1) | ||||||||
Transfers | – | – | – | 4 | (4) | – | ||||||||
At 31 December 2022 | 582 | 2,232 | 235 | 508 | 96 | 3,653 | ||||||||
Exchange adjustment | 4 | 36 | (1) | 5 | 4 | 48 | ||||||||
Additions | – | 2 | 2 | 36 | 64 | 104 | ||||||||
Disposals | (1) | (7) | – | (4) | – | (12) | ||||||||
Transfers | (3) | 10 | – | 2 | 14 | 23 | ||||||||
At 31 December 2023 | 582 | 2,273 | 236 | 547 | 178 | 3,816 | ||||||||
Amortisation and impairment | ||||||||||||||
At 1 January 2022 | 180 | 1,482 | 145 | 379 | – | 2,186 | ||||||||
Exchange adjustment | (2) | (19) | (2) | (8) | – | (31) | ||||||||
Charge for the year | 46 | 123 | 17 | 43 | – | 229 | ||||||||
Impairment | 4 | 28 | – | 6 | – | 38 | ||||||||
Disposals | – | – | – | (5) | – | (5) | ||||||||
At 31 December 2022 | 228 | 1,614 | 160 | 415 | – | 2,417 | ||||||||
Exchange adjustment | 2 | 36 | – | 4 | – | 42 | ||||||||
Charge for the year | 46 | 121 | 16 | 38 | – | 221 | ||||||||
Impairment | – | 37 | – | – | – | 37 | ||||||||
Disposals | – | (7) | – | (4) | – | (11) | ||||||||
At 31 December 2023 | 276 | 1,801 | 176 | 453 | – | 2,706 | ||||||||
Net book amounts | ||||||||||||||
At 31 December 2023 | 306 | 472 | 60 | 94 | 178 | 1,110 | ||||||||
At 31 December 2022 | 354 | 618 | 75 | 93 | 96 | 1,236 |
2023 |
2022 |
|
$ million |
$ million |
|
Technology |
46 |
51 |
Product-related |
150 |
142 |
Customer and distribution-related |
11 |
12 |
Total |
207 |
205 |
Remaining | ||
Carrying value | amortisation | |
$ million | period | |
Intangibles acquired as part of the ArthroCare acquisition | 257 | 10 years |
Intangibles acquired as part of the Osiris acquisition | 171 | 1–5 years |
Intangibles acquired as part of the Healthpoint acquisition | 143 | 4 years |
2023 | 2022 | |
$ million | $ million | |
At 1 January | 12 | 10 |
Additions | – | 2 |
Fair value remeasurement | (4) | – |
At 31 December | 8 | 12 |
2023 |
2022 |
|
$ million |
$ million |
|
Balance sheet |
16 |
46 |
Income statement loss |
(30) |
(32) |
Impairment of interest in associate |
– |
(109) |
2023 |
2022 |
|
$ million |
$ million |
|
Summarised statement of comprehensive income |
||
Revenue |
377 |
386 |
Attributable loss for the year |
(152) |
(129) |
Group adjustments 1 |
46 |
17 |
Total comprehensive loss |
(106) |
(112) |
Group share of loss for the year at 27.96% (2022: 28.3%) |
(30) |
(32) |
2023 |
2022 |
|
$ million |
$ million |
|
Summarised balance sheet |
||
Non-current assets |
562 |
1,128 |
Current assets |
249 |
271 |
Non-current liabilities |
(424) |
(730) |
Current liabilities |
(160) |
(288) |
Net assets |
227 |
381 |
Net equity attributable to owners |
227 |
381 |
Group’s share of net assets at 27.96% (2022: 28.3%) |
64 |
108 |
Group adjustments 1,2 |
(48) |
47 |
Impairment loss |
– |
(109) |
Group’s carrying amount of investment at 27.96% (2022: 28.3%) |
16 |
46 |
2023 | 2022 | |
$ million | $ million | |
Raw materials and consumables | 503 | 474 |
Work-in-progress | 60 | 78 |
Finished goods and goods for resale | 1,832 | 1,653 |
2,395 | 2,205 |
2023 | 2022 | |
$ million | $ million | |
Trade and other receivables due within one year | ||
Trade receivables | 1,104 | 1,076 |
Less: loss allowance | (45) | (49) |
Trade receivables – net | 1,059 | 1,027 |
Derivatives – forward foreign exchange, currency swaps and interest rate contracts | 27 | 47 |
Other receivables | 122 | 114 |
Prepayments | 92 | 76 |
1,300 | 1,264 | |
Due aſter more than one year | ||
Other non-current assets | 18 | 12 |
1,318 | 1,276 |
2023 Weighted | 2023 Gross | 2022 Gross | ||
average loss | 2023 Loss | carrying | carrying | |
rate | allowance | amount | amount | |
% | $ million | $ million | $ million | |
Not past due | -0.1% | (1) | 788 | 610 |
Past due not more than 3 months | -0.6% | (1) | 180 | 228 |
Past due more than 3 months | -3.9% | (2) | 51 | 97 |
Past due more than 6 months | -48.2% | (41) | 85 | 141 |
(45) | 1,104 | 1,076 | ||
Loss allowance | (45) | (49) | ||
Trade receivables – net | 1,059 | 1,027 |
2023 | 2022 | |||||
$ million | $ million | |||||
At 1 January | 49 | 57 | ||||
Exchange adjustment | 1 | (3) | ||||
Net receivables provided during the year | 3 | 4 | ||||
Utilisation of provision | (8) | (9) | ||||
At 31 December | 45 | 49 |
2023 | 2022 | |
$ million | $ million | |
US Dollar | 506 | 465 |
Sterling | 39 | 37 |
Euro | 224 | 215 |
Other | 290 | 310 |
Trade receivables – net | 1,059 | 1,027 |
2023 | 2022 | |
$ million | $ million | |
Trade and other payables due within one year | ||
Trade and other payables | 1,016 | 1,029 |
Derivatives – forward foreign exchange, currency swaps and interest rate contracts | 28 | 43 |
Acquisition consideration | 11 | 26 |
1,055 | 1,098 | |
Other payables due aſter one year | ||
Acquisition consideration | 25 | 66 |
Derivatives – forward foreign exchange, currency swaps and interest rate contracts | – | 13 |
Other payables | 10 | 11 |
35 | 90 |
2023 | 2022 | |
$ million | $ million | |
Bank overdraſts, borrowings and loans due within one year | 710 | 111 |
Corporate bond | 1,550 | 1,510 |
Private placement notes | 625 | 1,055 |
Borrowings | 2,885 | 2,676 |
Cash at bank | (302) | (350) |
Credit balance on derivatives – currency swaps | 1 | – |
(Debit)/credit balance on derivatives – interest rate swaps | (7) | 13 |
Net debt | 2,577 | 2,339 |
Non-current lease liabilities | 144 | 147 |
Current lease liabilities | 55 | 49 |
Net debt including lease liabilities | 2,776 | 2,535 |
Within | Between | Between | Between | Between | |||
one year or | one and | two and | three and | four and | Aſter | ||
on demand | two years | three years | four years | five years | five years | Total | |
$ million | $ million | $ million | $ million | $ million | $ million | $ million | |
At 31 December 2023 | |||||||
Bank loans | 303 | – | – | – | – | – | 303 |
Bank overdraſts | 2 | – | – | – | – | – | 2 |
Corporate bond | – | – | – | – | – | 1,550 | 1,550 |
Private placement notes | 405 | – | 75 | 140 | 60 | 350 | 1,030 |
Lease liabilities 1 | 55 | 44 | 33 | 25 | 18 | 35 | 210 |
765 | 44 | 108 | 165 | 78 | 1,935 | 3,095 | |
At 31 December 2022 | |||||||
Bank overdraſts | 6 | – | – | – | – | – | 6 |
Corporate bond | – | – | – | – | – | 1,510 | 1,510 |
Private placement notes | 105 | 430 | – | 75 | 140 | 410 | 1,160 |
Lease liabilities 1 | 49 | 42 | 32 | 24 | 18 | 45 | 210 |
160 | 472 | 32 | 99 | 158 | 1,965 | 2,886 |
Facility | Date due |
$100 million 3.89% Senior Notes | January 2024 |
$305 million 3.36% Senior Notes | November 2024 |
$75 million 3.99% Senior Notes | January 2026 |
$140 million 2.83% Senior Notes | June 2027 |
$60 million 2.90% Senior Notes | June 2028 |
$1.0 billion syndicated revolving credit facility | October 2028 |
$100 million 2.97% Senior Notes | June 2029 |
€500 million 4.565% EUR Corporate Bond | October 2029 |
$95 million 2.99% Senior Notes | June 2030 |
$1.0 billion 2.032% USD Corporate Bond | October 2030 |
$155 million 3.09% Senior Notes | June 2032 |
Within one | Between | Between | |||
year or on | one and | two and | Aſter | ||
demand | two years | five years | five years | Total | |
$ million | $ million | $ million | $ million | $ million | |
At 31 December 2023 | |||||
Non-derivative financial liabilities: | |||||
Bank overdraſts and loans | 305 | – | – | – | 305 |
Corporate bond | 53 | 53 | 158 | 1,614 | 1,878 |
Trade and other payables | 1,016 | – | – | – | 1,016 |
Private placement notes | 434 | 19 | 317 | 373 | 1,143 |
Acquisition consideration | 11 | 9 | 2 | 15 | 37 |
Derivative financial instruments: | |||||
Currency swaps/forward foreign exchange contracts – outflow | 2,913 | – | – | – | 2,913 |
Currency swaps/forward foreign exchange contracts – inflow | (2,912) | – | – | – | (2,912) |
1,820 | 81 | 477 | 2,002 | 4,380 | |
At 31 December 2022 | |||||
Non-derivative financial liabilities: | |||||
Bank overdraſts and loans | 6 | – | – | – | 6 |
Corporate bond | 37 | 37 | 111 | 1,620 | 1,805 |
Trade and other payables | 1,029 | – | – | – | 1,029 |
Private placement notes | 143 | 461 | 265 | 444 | 1,313 |
Acquisition consideration | 26 | 31 | 39 | – | 96 |
Derivative financial instruments: | |||||
Currency swaps/forward foreign exchange contracts – outflow | 2,598 | – | – | – | 2,598 |
Currency swaps/forward foreign exchange contracts – inflow | (2,601) | – | – | – | (2,601) |
1,238 | 529 | 415 | 2,064 | 4,246 |
Carrying |
Carrying |
Changes in |
Hedge |
Amounts reclassified |
|||
Nominal |
amount |
amount |
fair value |
ineffectiveness |
from hedging reserve |
||
amount |
assets |
liabilities |
in OCI |
in profit or loss |
to profit or loss |
Line item in |
|
million |
$ million |
$ million |
$ million |
$ million |
$ million |
profit or loss |
|
At 31 December 2023 |
|||||||
Foreign currency risk |
|||||||
Forward exchange contracts 1 |
2,913 |
27 |
(28) |
(3) |
– |
(25) |
Cash flow hedges |
Interest rate risk |
|||||||
Interest rate swaps 2 |
(500) |
7 |
– |
– |
– |
– |
Fair value hedge |
At 31 December 2022 |
|||||||
Foreign currency risk |
|||||||
Forward exchange contracts 1 |
2,598 |
47 |
(43) |
(13) |
– |
(37) |
Cash flow hedges |
Interest rate risk |
|||||||
Interest rate swaps 2 |
(500) |
– |
(13) |
– |
– |
– |
Fair value hedge |
Fixed rate liabilities |
||||||||
Weighted |
||||||||
average |
||||||||
Interest |
Weighted |
time |
||||||
Gross |
Currency |
rate |
Total |
Floating |
Fixed rate |
average |
for which |
|
borrowings |
swaps |
swaps |
liabilities |
rate liabilities |
liabilities |
interest rate |
rate is fixed |
|
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
% |
Years |
|
At 31 December 2023 |
||||||||
US Dollar |
(2,324) |
(329) |
– |
(2,653) |
(628) |
(2,025) |
2.7 |
5.1 |
Other |
(561) |
(219) |
– |
(780) |
(224) |
(556) |
||
Total interest bearing liabilities |
(2,885) |
(548) |
– |
(3,433) |
(852) |
(2,581) |
||
At 31 December 2022 |
||||||||
US Dollar |
(2,159) |
(163) |
– |
(2,322) |
(193) |
(2,129) |
2.7 |
5.9 |
Other |
(517) |
(206) |
(13) |
(736) |
(220) |
(516) |
||
Total interest bearing liabilities |
(2,676) |
(369) |
(13) |
(3,058) |
(413) |
(2,645) |
Cash | Currency | Interest rate | Floating | Fixed | ||
at bank | swaps | swaps | Total assets | rate assets | rate assets | |
$ million | $ million | $ million | $ million | $ million | $ million | |
At 31 December 2023 | ||||||
US Dollar | 98 | 217 | – | 315 | 315 | – |
Other | 204 | 331 | 7 | 542 | 542 | – |
Total interest bearing assets | 302 | 548 | 7 | 857 | 857 | – |
At 31 December 2022 | ||||||
US Dollar | 207 | 205 | – | 412 | 412 | – |
Other | 143 | 164 | – | 307 | 307 | – |
Total interest bearing assets | 350 | 369 | – | 719 | 719 | – |
Carrying |
|||||||||
amount |
Fair value |
||||||||
Fair value |
|||||||||
Fair value – |
Fair value |
through |
Other |
||||||
hedging |
Amortised |
through |
profit |
financial |
|||||
instruments |
cost |
OCI |
or loss |
liabilities |
Total |
Level 2 |
Level 3 |
Total |
|
At 31 December 2023 |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
Financial assets measured |
|||||||||
at fair value |
|||||||||
Forward foreign exchange contracts |
25 |
– |
– |
– |
– |
25 |
25 |
– |
25 |
Investments |
– |
– |
– |
8 |
– |
8 |
– |
8 |
8 |
Contingent consideration receivable |
– |
– |
– |
18 |
– |
18 |
– |
18 |
18 |
Interest rate swaps |
7 |
– |
– |
– |
– |
7 |
7 |
– |
7 |
Currency swaps |
– |
– |
2 |
– |
– |
2 |
2 |
– |
2 |
32 |
– |
2 |
26 |
– |
60 |
||||
Financial liabilities measured |
|||||||||
at fair value |
|||||||||
Acquisition consideration |
– |
– |
– |
(32) |
– |
(32) |
– |
(32) |
(32) |
Forward foreign exchange contracts |
(25) |
– |
– |
– |
– |
(25) |
(25) |
– |
(25) |
Currency swaps |
– |
– |
(3) |
– |
– |
(3) |
(3) |
– |
(3) |
(25) |
– |
(3) |
(32) |
– |
(60) |
||||
Financial assets not measured |
|||||||||
at fair value |
|||||||||
Trade and other receivables |
1,163 |
– |
– |
– |
– |
1,163 |
|||
Cash at bank |
– |
302 |
– |
– |
– |
302 |
|||
1,163 |
302 |
– |
– |
– |
1,465 |
||||
Financial liabilities not measured |
|||||||||
at fair value |
|||||||||
Acquisition consideration |
– |
– |
– |
– |
(4) |
(4) |
|||
Bank overdraſts |
– |
– |
– |
– |
(2) |
(2) |
|||
Bank loans |
– |
– |
– |
– |
(303) |
(303) |
|||
Corporate bond not in a hedge |
|||||||||
relationship |
– |
– |
– |
– |
(995) |
(995) |
|||
Corporate bond in a hedge |
|||||||||
relationship |
– |
– |
– |
– |
(555) |
(555) |
|||
Private placement debt not in a |
|||||||||
hedge relationship |
– |
– |
– |
– |
(1,030) |
(1,030) |
|||
Trade and other payables |
– |
– |
– |
– |
(1,026) |
(1,026) |
|||
– |
– |
– |
– |
(3,915) |
(3,915) |
Carrying | ||||||||||||||||||||||||||||
amount | Fair value | |||||||||||||||||||||||||||
Fair value | ||||||||||||||||||||||||||||
Fair value – | Fair value | through | Other | |||||||||||||||||||||||||
hedging | Amortised | through | profit | financial | ||||||||||||||||||||||||
instruments | cost | OCI | or loss | liabilities | Total | Level 2 | Level 3 | Total | ||||||||||||||||||||
At 31 December 2022 | $ million | $ million | $ million | $ million | $ million | $ million | $ million | $ million | $ million | |||||||||||||||||||
Financial assets measured | ||||||||||||||||||||||||||||
at fair value | ||||||||||||||||||||||||||||
Forward foreign exchange contracts | 46 | – | – | – | – | 46 | 46 | – | 46 | |||||||||||||||||||
Investments | – | – | – | 12 | – | 12 | – | 12 | 12 | |||||||||||||||||||
Contingent consideration receivable | – | – | – | 18 | – | 18 | – | 18 | 18 | |||||||||||||||||||
Currency swaps | – | – | 1 | – | – | 1 | 1 | – | 1 | |||||||||||||||||||
46 | – | 1 | 30 | – | 77 | |||||||||||||||||||||||
Financial liabilities measured | ||||||||||||||||||||||||||||
at fair value | ||||||||||||||||||||||||||||
Acquisition consideration | – | – | – | (78) | – | (78) | – | (78) | (78) | |||||||||||||||||||
Forward foreign exchange contracts | (42) | – | – | – | – | (42) | (42) | – | (42) | |||||||||||||||||||
Interest rate swaps | (13) | – | – | – | – | (13) | (13) | – | (13) | |||||||||||||||||||
Currency swaps | – | – | (1) | – | – | (1) | (1) | – | (1) | |||||||||||||||||||
(55) | – | (1) | (78) | – | (134) | |||||||||||||||||||||||
Financial assets not measured | ||||||||||||||||||||||||||||
at fair value | ||||||||||||||||||||||||||||
Trade and other receivables | 1,123 | – | – | – | – | 1,123 | ||||||||||||||||||||||
Cash at bank | – | 350 | – | – | – | 350 | ||||||||||||||||||||||
1,123 | 350 | – | – | – | 1,473 | |||||||||||||||||||||||
Financial liabilities not measured | ||||||||||||||||||||||||||||
at fair value | ||||||||||||||||||||||||||||
Acquisition consideration | – | – | – | – | (14) | (14) | ||||||||||||||||||||||
Bank overdraſts | – | – | – | – | (6) | (6) | ||||||||||||||||||||||
Corporate bond not in a hedge | ||||||||||||||||||||||||||||
relationship | – | – | – | – | (994) | (994) | ||||||||||||||||||||||
Corporate bond in a hedge | ||||||||||||||||||||||||||||
relationship | – | – | – | – | (516) | (516) | ||||||||||||||||||||||
Private placement debt not in a | ||||||||||||||||||||||||||||
hedge relationship | – | – | – | – | (1,160) | (1,160) | ||||||||||||||||||||||
Trade and other payables | – | – | – | – | (1,040) | (1,040) | ||||||||||||||||||||||
– | – | – | – | (3,730) | (3,730) |
2023 | 2022 | |||||
$ million | $ million | |||||
Investments | ||||||
At 1 January | 12 | 10 | ||||
Additions | – | 2 | ||||
Fair value remeasurement | (4) | – | ||||
At 31 December | 8 | 12 | ||||
Contingent consideration receivable | ||||||
At 1 January | 18 | 20 | ||||
Receipts | – | (2) | ||||
At 31 December | 18 | 18 | ||||
Acquisition consideration liability | ||||||
At 1 January | (78) | (84) | ||||
Arising on acquisitions | – | (32) | ||||
Payments | 13 | 20 | ||||
Remeasurements | 33 | 19 | ||||
Discount unwind | – | (1) | ||||
At 31 December | (32) | (78) |
Restructuring |
||||
and |
||||
rationalisation |
Legal and other |
|||
provisions |
Metal-on-metal |
provisions |
Total |
|
$ million |
$ million |
$ million |
$ million |
|
At 1 January 2022 |
18 |
289 |
50 |
357 |
Charge to income statement |
169 |
19 |
19 |
207 |
Release to income statement |
(2) |
– |
(5) |
(7) |
Unwinding of discount |
– |
7 |
– |
7 |
Utilised |
(154) |
(76) |
(6) |
(236) |
Exchange adjustment |
(1) |
– |
– |
(1) |
At 31 December 2022 |
30 |
239 |
58 |
327 |
Charge to income statement |
220 |
– |
9 |
229 |
Release to income statement |
– |
(8) |
(19) |
(27) |
Unwinding of discount |
– |
5 |
– |
5 |
Utilised |
(160) |
(87) |
(7) |
(254) |
Exchange adjustment |
1 |
– |
– |
1 |
At 31 December 2023 |
91 |
149 |
41 |
281 |
Provisions – due within one year |
91 |
111 |
31 |
233 |
Provisions – due aſter one year |
– |
38 |
10 |
48 |
At 31 December 2023 |
91 |
149 |
41 |
281 |
Provisions – due within one year |
30 |
165 |
48 |
243 |
Provisions – due aſter one year |
– |
74 |
10 |
84 |
At 31 December 2022 |
30 |
239 |
58 |
327 |
2023 | 2022 | |
$ million | $ million | |
Funded plans: | ||
UK Plan | 61 | 114 |
US Plan | 8 | 24 |
Other plans | (13) | (5) |
56 | 133 | |
Unfunded plans: | ||
Other plans | (65) | (52) |
Retirement healthcare | (10) | (10) |
(19) | 71 | |
Amount recognised on the balance sheet – liability | (88) | (70) |
Amount recognised on the balance sheet – asset | 69 | 141 |
Obligation |
Asset |
Total |
Obligation |
Asset |
Total |
|
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
|
Amounts recognised on the balance sheet at |
||||||
beginning of the period |
(984) |
1,055 |
71 |
(1,582) |
1,637 |
55 |
Income statement expense: |
||||||
Current service cost |
(6) |
– |
(6) |
(9) |
– |
(9) |
Settlements |
75 |
(79) |
(4) |
4 |
(4) |
– |
Interest (expense)/income |
(45) |
49 |
4 |
(29) |
30 |
1 |
Administration costs and taxes |
(5) |
– |
(5) |
(3) |
– |
(3) |
Costs recognised in income statement |
19 |
(30) |
(11) |
(37) |
26 |
(11) |
Remeasurements: |
||||||
Actuarial (loss)/gain due to liability experience |
(14) |
– |
(14) |
(43) |
– |
(43) |
Actuarial gain due to financial assumptions |
||||||
change |
(25) |
– |
(25) |
503 |
– |
503 |
Actuarial gain due to demographic assumptions |
14 |
– |
14 |
1 |
– |
1 |
Return on plan assets (less)/greater than |
||||||
discount rate |
– |
(64) |
(64) |
– |
(431) |
(431) |
Remeasurements recognised in OCI |
(25) |
(64) |
(89) |
461 |
(431) |
30 |
Cash: |
||||||
Employer contributions |
– |
7 |
7 |
– |
6 |
6 |
Employee contributions |
(3) |
3 |
– |
(3) |
3 |
– |
Benefits paid directly by the Group |
2 |
– |
2 |
2 |
– |
2 |
Benefits paid, taxes and administration costs |
||||||
paid from scheme assets |
67 |
(69) |
(2) |
81 |
(83) |
(2) |
Net cash |
66 |
(59) |
7 |
80 |
(74) |
6 |
Exchange movements |
(37) |
40 |
3 |
94 |
(103) |
(9) |
Amount recognised on the balance sheet |
(961) |
942 |
(19) |
(984) |
1,055 |
71 |
Amount recognised on the balance sheet – |
||||||
liability |
(229) |
141 |
(88) |
(194) |
124 |
(70) |
Amount recognised on the balance sheet – |
||||||
asset |
(732) |
801 |
69 |
(790) |
931 |
141 |
Represented by: |
||||||
2023 |
2022 |
|||||
Obligation |
Asset |
Total |
Obligation |
Asset |
Total |
|
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
|
UK Plan |
(457) |
518 |
61 |
(438) |
552 |
114 |
US Plan |
(259) |
267 |
8 |
(336) |
360 |
24 |
Other Plans |
(245) |
157 |
(88) |
(210) |
143 |
(67) |
Total |
(961) |
942 |
(19) |
(984) |
1,055 |
71 |
2023 |
2022 |
2021 |
|
$ million |
$ million |
$ million |
|
UK Plan: |
|||
Assets with a quoted market price: |
|||
Cash and cash equivalents |
61 |
2 |
4 |
Equity securities |
– |
3 |
84 |
Other bonds |
– |
30 |
50 |
Short dated credit fund |
– |
81 |
126 |
Liability driven investments |
– |
225 |
370 |
Diversified growth funds |
– |
55 |
89 |
61 |
396 |
723 |
|
Other assets: |
|||
Insurance contract |
457 |
156 |
233 |
Market value of assets |
518 |
552 |
956 |
US Plan: |
|||
Assets with a quoted market price: |
|||
Cash and cash equivalents |
267 |
120 |
6 |
Equity securities |
– |
– |
50 |
Government bonds – fixed interest |
– |
43 |
201 |
Corporate bonds |
– |
197 |
246 |
Market value of assets |
267 |
360 |
503 |
Other Plans: |
|||
Assets with a quoted market price: |
|||
Cash and cash equivalents |
7 |
7 |
5 |
Equity securities |
50 |
49 |
55 |
Government bonds – fixed interest |
5 |
7 |
5 |
Government bonds – index linked |
– |
– |
4 |
Corporate and other bonds |
10 |
10 |
11 |
Insurance contracts |
23 |
21 |
33 |
Property |
28 |
22 |
23 |
Other quoted securities |
10 |
5 |
8 |
133 |
121 |
144 |
|
Other assets: |
|||
Insurance contracts |
24 |
22 |
34 |
Market value of assets |
157 |
143 |
178 |
Total market value of assets |
942 |
1,055 |
1,637 |
2023 |
2022 |
2021 |
|
% per annum |
% per annum |
% per annum |
|
UK Plan: |
|||
Discount rate |
4.5 |
4.8 |
1.9 |
Future salary increases |
n/a |
n/a |
n/a |
Future pension increases |
3.0 |
3.3 |
3.4 |
Inflation (RPI) |
3.1 |
3.3 |
3.4 |
Inflation (CPI) |
2.5 |
2.3 |
2.7 |
US Plan: |
|||
Discount rate |
5.0 |
5.3 |
2.7 |
Future salary increases |
n/a |
n/a |
n/a |
Inflation |
n/a |
n/a |
n/a |
2023 |
2022 |
2021 |
|
years |
years |
years |
|
Life expectancy at age 60 |
|||
UK Plan: |
|||
Males |
26.9 |
27.4 |
27.6 |
Females |
29.7 |
30.1 |
30.1 |
US Plan: |
|||
Males |
25.0 |
24.9 |
24.7 |
Females |
27.2 |
27.1 |
26.8 |
Life expectancy at age 60 in 20 years’ time |
|||
UK Plan: |
|||
Males |
28.4 |
28.9 |
29.1 |
Females |
31.1 |
31.5 |
31.5 |
US Plan: |
|||
Males |
25.0 |
24.9 |
24.6 |
Females |
27.6 |
27.6 |
27.3 |
Increase/(decrease) in pension |
Increase /(decrease) in pension |
|||
obligation |
cost |
|||
$ million |
+50bps/+1yr |
-50bps/-1yr |
+50bps/+1 yr |
-50bps/-1yr |
UK Plan: |
||||
Discount rate |
(29.0) |
33.0 |
– |
– |
Inflation |
21.0 |
(24.0) |
– |
– |
Mortality |
18.0 |
(11.0) |
– |
– |
US Plan: |
||||
Discount rate |
(10.0) |
11.0 |
– |
– |
Mortality |
8.0 |
(8.0) |
– |
– |
Interest rate risk | Volatility in financial markets can change the calculations of the obligation significantly as the calculation |
of the obligation is linked to yields on AA rated corporate bonds. A decrease in the bond yield will increase | |
the measure of plan liabilities, although this will be partially offset by increases in the value of matching | |
plan assets such as bonds and insurance contracts. | |
The UK buy-in in June 2023 removed all remaining material pension liability exposure from the balance | |
sheet, hence, eliminating the interest rate risk for the UK Plan. Following the completion of the US buy-out | |
on 4 January 2024, no further interest risk is linked to the valuation of liability for the US Plan as no liability | |
will remain in the Plan. | |
Inflation risk | The UK Plan is linked to inflation. A high rate of inflation will lead to a higher liability. This risk is managed |
by holding inflation-linked bonds and an inflation-linked insurance contract in respect of some of the | |
obligation. In the UK, the liability matching portfolio held in conventional and index-linked gilts was | |
transferred into liability driven investments in order to reduce inflation risk. | |
The UK Plan is closed to future accrual which reduces the exposure to this risk. The US Plan is also closed to | |
future accrual and has no other inflation-linkage thus eliminating the exposure to this risk. Following the full | |
UK Pension buy-in in 2023, the residual inflation risks associated with the UK Plan have been transferred to | |
the UK Plan’s Life Insurance Partners. | |
Investment risk | If the return on plan assets is below the discount rate, all else being equal, there will be an increase |
in the Plan deficit. | |
In the UK, following the full buy-in for the UK Plan, the investment risk has been transferred to the UK | |
Plan’s Life Insurer Partners. | |
The US Plan has a dynamic de-risking policy to shiſt plan assets from return-seeking (growth) assets to | |
liability matching assets over time. The US Pension Plan has an established glide path that is designed to | |
stabilise funding status by reducing the Plan’s exposure to return-seeking assets. Following the completion | |
of the US buy-out on 4 January 2024, no further investment risk is linked to the valuation of liability for the | |
US Plan as no liability will remain in the Plan. | |
Longevity risk | The present value of the Plan’s defined benefit liability is calculated by reference to the best estimate |
of the mortality of the Plan participants both during and aſter their employment. An increase in the life | |
expectancy of plan participants above that assumed will increase the benefit obligation. | |
Following the full buy-in, the UK Plan has entered into insurance contract which covers all of the | |
pensioners’ obligations. | |
Following the completion of the US buy-out on 4 January 2024, there is no further longevity risk linked to | |
the valuation of liability for the US Plan as no liability will remain in the Plan. |
Ordinary shares (20¢) | Deferred shares (£1.00) | Total | ||||||||||||
Thousand | $ million | Thousand | $ million | $ million | ||||||||||
Authorised | ||||||||||||||
At 31 December 2021 | 1,223,591 | 245 | 50 | – | 245 | |||||||||
At 31 December 2022 | 1,223,591 | 245 | 50 | – | 245 | |||||||||
At 31 December 2023 | 1,223,591 | 245 | 50 | – | 245 | |||||||||
Allotted, issued and fully paid | ||||||||||||||
At 1 January 2021 | 884,885 | 177 | 50 | – | 177 | |||||||||
Share options | 306 | – | – | – | – | |||||||||
Shares cancelled | – | – | – | – | – | |||||||||
At 31 December 2021 | 885,191 | 177 | 50 | – | 177 | |||||||||
Share options | 229 | – | – | – | – | |||||||||
Shares cancelled | (7,770) | (2) | – | – | (2) | |||||||||
At 31 December 2022 | 877,650 | 175 | 50 | – | 175 | |||||||||
Share options | 23 | – | – | – | – | |||||||||
At 31 December 2023 | 877,673 | 175 | 50 | – | 175 | |||||||||
2023 | 2022 | 2021 | |
$ million | $ million | $ million | |
Share capital | 175 | 175 | 177 |
Share premium | 615 | 615 | 614 |
Capital redemption reserve | 20 | 20 | 18 |
Treasury shares | (94) | (118) | (120) |
Retained earnings and other reserves | 4,501 | 4,567 | 4,879 |
5,217 | 5,259 | 5,568 |
Employees’ | |||
Treasury | Share Trust | Total | |
$ million | $ million | $ million | |
At 1 January 2022 | 93 | 27 | 120 |
Shares purchased | 150 | 8 | 158 |
Shares transferred from treasury | (41) | 41 | – |
Shares transferred to Group beneficiaries | (6) | (25) | (31) |
Shares cancelled | (129) | – | (129) |
At 31 December 2022 | 67 | 51 | 118 |
Shares transferred from treasury | (13) | 13 | – |
Shares transferred to Group beneficiaries | (1) | (23) | (24) |
At 31 December 2023 | 53 | 41 | 94 |
Employees’ | |||
Treasury | Share Trust | Total | |
Number | Number | Number | |
of shares | of shares | of shares | |
million | million | million | |
At 1 January 2022 | 5.4 | 1.6 | 7.0 |
Shares purchased | 9.7 | 0.4 | 10.1 |
Shares transferred from treasury | (2.6) | 2.6 | – |
Shares transferred to Group beneficiaries | (0.4) | (1.4) | (1.8) |
Shares cancelled | (7.8) | – | (7.8) |
At 31 December 2022 | 4.3 | 3.2 | 7.5 |
Shares transferred from treasury | (0.8) | 0.8 | – |
Shares transferred to Group beneficiaries | (0.1) | (1.6) | (1.7) |
At 31 December 2023 | 3.4 | 2.4 | 5.8 |
2023 | 2022 | 2021 | |
$ million | $ million | $ million | |
The following dividends were declared and paid in the year: | |||
Ordinary final of 23.1¢ for 2022 (2021: 23.1¢, 2020: 23.1¢) paid 17 May 2023 | 201 | 202 | 203 |
Ordinary interim of 14.4¢ for 2023 (2022: 14.4¢, 2021: 14.4¢) paid 1 November 2023 | 126 | 125 | 126 |
327 | 327 | 329 |
Borrowings | |||||||
Net | Net | ||||||
Due within | Due aſter | currency | interest | ||||
Cash | Overdraſts | one year | one year | swaps | swaps | Total | |
$ million | $ million | $ million | $ million | $ million | $ million | $ million | |
At 1 January 2021 | 1,762 | (11) | (326) | (3,353) | – | 2 | (1,926) |
Net cash flow/debt movement | (466) | 7 | (162) | 429 | 4 | – | (188) |
Exchange adjustment | (6) | (1) | – | 72 | (4) | (2) | 59 |
Corporate bond issuance expense | – | – | – | (1) | – | – | (1) |
IFRS 16 lease liabilities movement | – | – | 2 | 5 | – | – | 7 |
At 31 December 2021 | 1,290 | (5) | (486) | (2,848) | – | – | (2,049) |
Net cash flow/debt movement | (931) | 1 | 302 | 94 | (3) | – | (537) |
Exchange adjustment | (9) | (2) | 23 | 45 | 3 | (13) | 47 |
Corporate bond issuance expense | – | – | – | 3 | – | – | 3 |
IFRS 16 lease liabilities movement | – | – | 7 | (6) | – | – | 1 |
At 31 December 2022 | 350 | (6) | (154) | (2,712) | – | (13) | (2,535) |
Net cash flow/debt movement | (48) | 8 | (604) | 429 | (4) | – | (219) |
Exchange adjustment | – | (4) | – | (39) | 3 | 20 | (20) |
Corporate bond issuance expense | – | – | – | 1 | – | – | 1 |
IFRS 16 lease liabilities movement | – | – | (6) | 3 | – | – | (3) |
Net debt including lease | |||||||
liabilities at 31 December 2023 | 302 | (2) | (764) | (2,318) | (1) | 7 | (2,776) |
2023 | 2022 | 2021 | |
$ million | $ million | $ million | |
Net cash flow from cash net of overdraſts | (40) | (930) | (459) |
Settlement of currency swaps | (4) | (3) | 4 |
Net cash flow from borrowings | (175) | 396 | 267 |
Change in net debt from net cash flow | (219) | (537) | (188) |
IFRS 16 lease liabilities | (3) | 1 | 7 |
Exchange adjustment | (20) | 47 | 59 |
Corporate bond issuance expense | 1 | 3 | (1) |
Change in net debt in the year | (241) | (486) | (123) |
Opening net debt | (2,535) | (2,049) | (1,926) |
Closing net debt | (2,776) | (2,535) | (2,049) |
2023 | 2022 | 2021 | |
$ million | $ million | $ million | |
Cash at bank | 302 | 350 | 1,290 |
Bank overdraſts | (2) | (6) | (5) |
Cash and cash equivalents | 300 | 344 | 1,285 |
Repayment | Borrowing | Proceeds from | Repayment | Cash outflow/ | Proceeds from own | ||||
of bank | of bank | Corporate | of lease | (inflow) | Purchase of | shares/issue of | |||
loans 1 | loans 1 | Bond issue | liabilities | from other | Dividends | own shares | ordinary shares | Total | |
2023 | $ million | $ million | $ million | $ million | $ million | $ million | $ million | $ million | $ million |
Debt | 151 | (326) | – | 52 | (4) | – | – | – | (127) |
Equity | – | – | – | – | – | 327 | – | – | 327 |
Total | 151 | (326) | – | 52 | (4) | 327 | – | – | 200 |
2022 | |||||||||
Debt | 881 | – | (485) | 54 | (3) | – | – | – | 447 |
Equity | – | – | – | – | – | 327 | 158 | (6) | 479 |
Total | 881 | – | (485) | 54 | (3) | 327 | 158 | (6) | 926 |
2021 | |||||||||
Debt | 267 | – | – | 59 | 4 | – | – | – | 330 |
Equity | – | – | – | – | – | 329 | – | (14) | 315 |
Total | 267 | – | – | 59 | 4 | 329 | – | (14) | 645 |
Engage |
||||
Surgical |
||||
$ million |
||||
Intangible assets – Product-related |
44 |
|||
Property, plant and equipment |
2 |
|||
Inventory |
2 |
|||
Trade and other payables |
(1) |
|||
Net assets |
47 |
|||
Goodwill |
84 |
|||
Consideration (net of $nil cash acquired) |
131 |
Extremity |
|
Orthopaedics |
|
$ million |
|
Intangible assets – Product-related |
101 |
Intangible assets – Customer-related |
11 |
Property, plant and equipment |
22 |
Inventory |
41 |
Other payables |
(23) |
Net deferred tax asset |
(12) |
Net assets |
140 |
Goodwill |
96 |
Consideration (net of $nil cash acquired) |
236 |
2023 | 2022 | 2021 | |
$ million | $ million | $ million | |
Short-term employee benefits | 21 | 17 | 16 |
Share-based payments expense | 9 | 10 | 7 |
Pension and post-employment benefit entitlements | 1 | 2 | 1 |
31 | 29 | 24 |