| Year ended | Year ended | ||
| 2023 | 2022 | ||
| Notes | £m | £m | |
Revenue | 3 | ||
Trading profit | |||
Share of joint venture profit | 15 | ||
| Operating profit | 5 | ||
Finance income | 7 | ||
Finance costs | 8 | ( | ( |
Corporate undertakings | 9 | ( | ( |
| Profit before tax | |||
Tax credit/(charge) | 10 | ( | |
Profit for the period | |||
| Attributable to: | |||
Equity holders of the parent | |||
| Earnings per share | |||
| Basic | 12 | ||
| Diluted | 12 | ||
(1) Adjusted operating profit | 9 | ||
(2) Adjusted profit before tax | 9 | ||
(3) Adjusted earnings per share | 12 | ||
(4) Adjusted and diluted earnings per share | 12 |
| Year ended | Year ended | ||
| 2023 | 2022 | ||
| Notes | £m | £m | |
Profit for the period | |||
| Other comprehensive income: | |||
| Items that may be reclassified subsequently to profit or loss: | |||
Gains/(losses) on foreign exchange contracts – cash flow hedges during the period | ( | ||
Reclassification adjustments for losses included in profit | |||
Gains/(losses) on foreign exchange contracts – cash flow hedges | 28 | ( | |
Exchange differences on translation of overseas operations | 28 | ( | |
Tax relating to items that may be reclassified | 10 | ( | |
( | |||
| Items that will not be reclassified subsequently to profit or loss: | |||
Actuarial losses on defined benefit pension schemes | 34 | ( | ( |
Tax relating to items that will not be reclassified | 10 | ||
( | ( | ||
Other comprehensive income for the period, net of tax | ( | ||
Total comprehensive income for the period | |||
| Attributable to: | |||
Equity holders of the parent |
| Year ended | Year ended | ||
| 2023 | 2022 | ||
| Notes | £m | £m | |
| Non-current assets | |||
Goodwill | 13 | ||
Other intangible assets | 14 | ||
Investment in joint venture | 15 | ||
Property, plant and equipment | 16 | ||
Deferred tax assets | 21 | ||
Retirement benefits | 34 | ||
Trade and other receivables | 18 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 17 | ||
Current tax receivables | 21 | ||
Trade and other receivables | 18 | ||
Cash and bank balances | 32c | ||
Total current assets | |||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 23 | ||
Current tax liabilities | 21 | ||
Lease liabilities | 22, 32c | ||
Bank overdrafts and loans | 19 | ||
Provisions | 24 | ||
Contingent/deferred consideration | 31 | ||
Total current liabilities | |||
| Non-current liabilities | |||
Bank and other loans | 19 | ||
Retirement benefits | 34 | ||
Deferred tax liabilities | 21 | ||
Lease liabilities | 22, 32c | ||
Provisions | 24 | ||
Contingent consideration | 31 | ||
Others | 23 | ||
Total non-current liabilities | |||
Total liabilities | |||
Net assets | |||
| Equity | |||
Issued share capital | 25 | ||
Share premium account | 26 | ||
Equity reserve | 27 | ||
Hedging and translation reserve | 28 | ||
Retained earnings | 29 | ||
Own shares | 30 | ( | ( |
Equity attributable to equity holders of the parent | |||
Total equity |
| All equity is attributable to equity holders of the parent | |||||||||
| Issued | Share | ||||||||
| share | premium | Equity | Hedging | Translation | Retained | Own | Total | ||
| capital | account | reserve | reserve | reserve | earnings | shares | equity | ||
| Notes | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2022 | ( | ( | |||||||
Profit for the year 2022 | |||||||||
| Losses on foreign exchange contracts – | |||||||||
cash flow hedges | 28 | ( | ( | ||||||
Exchange differences on translation of overseas operations | 28 | ||||||||
Actuarial gains on defined benefit pension schemes | 34 | ( | ( | ||||||
Tax relating to components of other comprehensive income | 10 | ||||||||
| Total comprehensive income/(expense) | |||||||||
for the period | ( | ||||||||
Share-based payment charge | 33 | ||||||||
Purchase of shares held by employee benefit trust | 30 | ( | ( | ||||||
Use of shares held by employee benefit trust | 30 | ( | |||||||
Transfer to retained earnings | 29 | ( | |||||||
Dividends paid | 11 | ( | ( | ||||||
Balance at 31 December 2022 | ( | ( | |||||||
Profit for the year 2023 | |||||||||
| Gain on foreign exchange contracts – | |||||||||
cash flow hedges | 28 | ||||||||
Exchange differences on translation of overseas operations | 28 | ( | ( | ||||||
Actuarial losses on defined benefit pension schemes | 34 | ( | ( | ||||||
Tax relating to components of other comprehensive income | 10 | ( | ( | ||||||
| Total comprehensive income/(expense) | |||||||||
for the period | ( | ||||||||
Share-based payment charge | 33 | ||||||||
Tax relating to share-based payments | 10 | ||||||||
Purchase of shares held by employee benefit trust | 30 | ( | ( | ||||||
Use of shares held by employee benefit trust | 30 | ( | |||||||
Transfer to retained earnings | 29 | ( | |||||||
Dividends paid | 11 | ( | ( | ||||||
Balance at 31 December 2023 | ( | ( |
| Year ended | Year ended | ||
| 2023 | 2022 | ||
| Notes | £m | £m | |
Net cash from operating activities | 32a | ||
| Investing activities | |||
Interest received | |||
Proceeds on disposal of property, plant and equipment | |||
Purchases of property, plant and equipment | 16 | ( | ( |
Purchases of intangible assets | 14 | ( | ( |
Acquisition of Spencer | 31 | ( | ( |
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Dividends paid | 11 | ( | ( |
New loans | |||
Repayment of borrowings | ( | ( | |
Purchase of shares held by employee benefit trust | ( | ( | |
Repayment of lease liabilities | ( | ( | |
Net cash generated/(used) in financing activities | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of period | |||
Effect of foreign exchange rate changes | ( | ||
Cash and cash equivalents at end of period | 32c |
| Average | Average | Year-end | Year- end | |
| rates | rates | rates | rates | |
| 2023 | 2022 | 2023 | 2022 | |
US Dollar | 1.24 | 1.24 | 1.27 | 1.21 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Civil Aerospace | 410.5 | 339.4 |
Defence | 132.6 | 122.1 |
Other | 73.4 | 9 2.1 |
Aerospace | 616.5 | 553.6 |
Land Vehicle | 201.7 | 16 4.1 |
Power & Energy | 146.3 | 131.5 |
Flexonics | 348.0 | 295.6 |
Eliminations | (1.0) | (0.8) |
Total revenue | 963.5 | 848.4 |
| Eliminations/ | Eliminations/ | ||||||||
| central | central | ||||||||
| Aerospace | Flexonics | costs | Total | Aerospace | Flexonics | costs | Total | ||
| Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | ||
| 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | ||
| Notes | £m | £m | £m | £m | £m | £m | £m | £m | |
External revenue | 615.7 | 347.8 | – | 963.5 | 553.0 | 295.4 | – | 848.4 | |
Inter-segment revenue | 0.8 | 0.2 | (1.0) | – | 0.6 | 0.2 | (0.8) | – | |
Total revenue | 616.5 | 348.0 | (1.0) | 963.5 | 553.6 | 295.6 | (0.8) | 848.4 | |
Adjusted trading profit | 27.0 | 37.5 | (19.7) | 44.8 | 20.3 | 25.4 | (17.6) | 28.1 | |
Share of joint venture profit | – | 1.0 | – | 1.0 | – | 0.4 | – | 0.4 | |
Adjusted operating profit | 27.0 | 38.5 | (19.7) | 45.8 | 20.3 | 25.8 | (17.6 ) | 28.5 | |
| Amortisation of intangible assets | |||||||||
from acquisitions | 9 | (2.2) | – | – | (2.2) | (0.2) | – | – | (0.2) |
Net restructuring (cost)/income | 9 | (3.6) | (2.0) | – | (5.6) | 4.2 | – | – | 4.2 |
Site relocation costs | 9 | – | (0.1) | – | (0.1) | – | – | – | – |
Operating profit | 21.2 | 36.4 | (19.7) | 37.9 | 24.3 | 25.8 | (17.6) | 32.5 | |
Finance income | 10.1 | 1.9 | |||||||
Finance costs | (20.5) | (10.6) | |||||||
Corporate undertakings | 9 | (4.7) | (1.4) | ||||||
Profit before tax | 22.8 | 22.4 | |||||||
Tax | 8.3 | (2.2) | |||||||
Profit after tax | 31.1 | 20.2 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| Assets | £m | £m |
Aerospace | 646.5 | 6 47. 8 |
Flexonics | 215.4 | 217.3 |
Segment assets for reportable segments | 861.9 | 865.1 |
| Unallocated | ||
Central | 4.0 | 3.6 |
Cash | 47.6 | 43.2 |
Deferred and current tax | 23.0 | 13.0 |
Retirement benefits | 48.5 | 51.8 |
Others | 0.3 | 0.2 |
Total assets per Consolidated Balance Sheet | 985.3 | 976.9 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| Liabilities | £m | £m |
Aerospace | 18 3.1 | 189.5 |
Flexonics | 79.9 | 79.7 |
Segment liabilities for reportable segments | 263.0 | 269.2 |
| Unallocated | ||
Central | 22.2 | 19.2 |
Debt | 179.6 | 143.7 |
Deferred and current tax | 17.0 | 22.4 |
Retirement benefits | 8.0 | 12.1 |
Contingent/deferred consideration | 29.0 | 52.3 |
Others | 9.4 | 8.6 |
Total liabilities per Consolidated Balance Sheet | 528.2 | 527.5 |
| Additions to | Additions to | Depreciation | Depreciation | |
| non-current | non-current | and | and | |
| assets | assets | amortisation | amortisation | |
| Year ended | Year ended | Year ended | Year ended | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Aerospace | 24.4 | 18.6 | 38.2 | 35.9 |
Flexonics | 12.6 | 13.5 | 13.0 | 13.4 |
Sub total | 37.0 | 32.1 | 51.2 | 49.3 |
Central | 0.9 | 0.4 | 0.5 | 0.5 |
Total | 37.9 | 32.5 | 51.7 | 49.8 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Aerospace – Structures | 253.0 | 242.6 |
Aerospace – Fluid Systems | 362.7 | 310.4 |
Aerospace total | 615.7 | 553.0 |
Land vehicle | 201.7 | 164.1 |
Power & Energy | 146.1 | 131.3 |
Flexonics total | 347.8 | 295.4 |
Group total | 963.5 | 848.4 |
| Segment | Segment | |||
| Sales | Sales | non-current | non-current | |
| revenue | revenue | assets | assets | |
| Year ended | Year ended | Year ended | Year ended | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
USA | 459.6 | 417.1 | 273.3 | 296.5 |
UK | 156.8 | 140.6 | 157.1 | 158.8 |
Rest of the World | 347.1 | 290.7 | 135.1 | 144.4 |
Sub total | 963.5 | 848.4 | 565.5 | 599.7 |
Unallocated amounts | – | – | 20.7 | 10.9 |
Total | 963.5 | 848.4 | 586.2 | 610.6 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Revenue | 963.5 | 848.4 |
Cost of sales | (789.5) | (698.7) |
Gross profit | 174.0 | 149.7 |
Distribution costs | (6.9) | (6.3) |
Administrative expenses | (130.4) | (111.4) |
Profit on sale of fixed assets | 0.2 | 0.1 |
Share of joint venture profit | 1.0 | 0.4 |
Operating profit | 37.9 | 32.5 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Net foreign exchange losses | 0.4 | 4.6 |
Research and design costs | 20.0 | 19.8 |
Depreciation of property, plant and equipment | 48.0 | 4 8.1 |
Amortisation of intangible assets included in administration expenses | 3.7 | 1.7 |
Cost of inventories recognised as expense | 789.5 | 698.7 |
Provision for loss allowance against receivables | 0.4 | 1.5 |
Restructuring: provision charge/(release) for impairment of property, plant and equipment and inventories | 3.2 | (1.4) |
Restructuring: staff and other costs | 2.4 | 1.2 |
Aerospace manufacturing grant (income) | – | (4.0) |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Fees payable to the Company’s Auditor and their associates for the audit of the Company’s annual accounts | 0.6 | 0.5 |
| Fees payable to the Company’s Auditor and their associates for other services to the Group | ||
– The audit of the Company’s subsidiaries | 1.7 | 1.7 |
Total audit fees | 2.3 | 2.2 |
| Year ended | Year ended | ||
| 2023 | 2022 | ||
| Number | Number | ||
Production | 5,743 | 5,297 | |
Distribution | 85 | 64 | |
Sales | 260 | 249 | |
Administration | 539 | 495 | |
Total | 6,627 | 6,10 | 5 |
| Year ended | Year ended | ||
| 2023 | 2022 | ||
| Notes | £m | £m | |
| Their aggregate remuneration comprised: | |||
Wages and salaries | 261.3 | 234.7 | |
Social security costs | 31.8 | 26.9 | |
Termination benefits | 0.7 | – | |
Other pension costs – defined contribution | 34a | 10.2 | 8.9 |
Other pension costs – defined benefit | 34e | 0.5 | 0.8 |
Share-based payments | 33 | 4.1 | 4.3 |
Aggregate remuneration | 308.6 | 275.6 |
| Year ended | Year ended | ||
| 2023 | 2022 | ||
| £m | £m | ||
Interest on bank deposits and other finance income | 4.5 | 0.7 | |
Net finance income on retirement benefits | 34e | 2.1 | 1.2 |
Interest unwind on uncertain tax positions | 10 | 3.5 | – |
Total income | 10.1 | 1.9 |
| Year ended | Year ended | ||
| 2023 | 2022 | ||
| Notes | £m | £m | |
Interest on bank overdrafts and loans | 9.8 | 2.0 | |
Interest on other loans and other finance costs | 4.9 | 5.8 | |
Interest on lease liabilities | 2.9 | 2.5 | |
Interest unwind on acquistion consideration | 9,31 | 2.9 | 0.3 |
Total finance costs | 20.5 | 10.6 |
| Year ended | Year ended | ||||
| 2023 | 2022 | ||||
Notes | £m | £m | £m | £m | |
Operating profit | 37.9 | 32.5 | |||
Amortisation of intangible assets from acquisitions | 2.2 | 0.2 | |||
Net restructuring cost/(income) | 5.6 | (4.2) | |||
Site relocation costs | 0.1 | – | |||
Adjusted operating profit | 45.8 | 28.5 | |||
Profit before tax | 22.8 | 22.4 | |||
Adjustments to profit before tax as above Corporate undertakings | 4.7 | 7.9 | 1.4 | (4.0) | |
Corporate undertakings – interest | 2.9 | 0.3 | |||
Total Corporate undertakings | 7.6 | 1.7 | |||
Adjusted profit before tax | 38.3 | 20.1 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
| Current tax: | ||
Current year | 10.7 | 8.2 |
Adjustments in respect of prior periods – Americas uncertain tax positions | (7.0) | – |
Adjustments in respect of prior periods – other | (4.3) | (1.9) |
(0.6) | 6.3 | |
| Deferred tax (Note 21): | ||
Current year | (5.8) | (3.5) |
Adjustments in respect of prior periods | (1.9) | (0.6) |
(7.7) | (4.1) | |
Total tax (credit)/charge | (8.3) | 2.2 |
| Year ended | Year ended | Year ended | Year ended | ||
| 2023 | 2023 | 2022 | 2022 | ||
| £m | % | £m | % | ||
Profit before tax | 22.8 | 22.4 | |||
Expected tax charge at the UK standard corporation tax rate 23.5%/19.0% | 5.4 | 4.3 | |||
Effect of different statutory rates in overseas jurisdictions | a | (0.4) | 0.3 | ||
Tax incentives and credits | b | (1.9) | (1.2) | ||
Tax losses not recognised | c | (0.3) | (0.4) | ||
Impact of share options | d | (0.1) | 0.2 | ||
Effect of difference in treatment of financing activities between jurisdictions | e | (0.1) | (0.4) | ||
Non-deductible expenses and other permanent differences | f | 1.9 | 1.5 | ||
Effect of changes in UK tax rate on deferred tax items | g | 0.2 | 0.2 | ||
Withholding taxes | h | 0.2 | 0.2 | ||
Adjustments in respect of prior periods – Americas uncertain tax positions | i | (7.0) | – | ||
Adjustments in respect of prior periods – other current tax items | j | (4.3) | (1.9) | ||
Adjustments in respect of prior periods – deferred tax items | k | (1.9) | (0.6) | ||
Tax (credit)/charge and effective tax rate for the year | (8.3) | (36.4%) | 2.2 | 9.8% |
| 2023 | 2022 | |
| £m | £m | |
| Deferred tax: | ||
| Items that will not be reclassified subsequently to profit and loss: | ||
Tax on actuarial items | 0.5 | 4.3 |
Effect of change in UK tax rate | 0.1 | 1.4 |
| Items that may be reclassified subsequently to profit or loss: | ||
Tax on foreign exchange contracts – cash flow hedges | (0.9) | 0.7 |
Total tax (charge)/credit recognised directly in other comprehensive income | (0.3) | 6.4 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
| Deferred tax: | ||
Excess tax deductions related to share-based payments in exercised options | 0.9 | – |
Total tax credit recognised directly in equity | 0.9 | – |
Deferred tax (Note 21) | 0.6 | 6.4 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
| Amounts recognised as distributions to equity holders in the period: | ||
Final dividend for the year ended 31 December 2022 of 1.00p per share (2021 – £nil) | 4.1 | – |
Interim dividend for the year ended 31 December 2023 of 0.60p per share (2022 – 0.30p) | 2.5 | 1.2 |
6.6 | 1.2 | |
Proposed final dividend for the year ended 31 December 2023 of | 7.0 | 4.1 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| Number of shares | Million | Million |
Weighted average number of ordinary shares for the purposes of basic earnings per share | 413.3 | 415.3 |
| Effect of dilutive potential ordinary shares: | ||
Share options | 11.7 | 11.6 |
Weighted average number of ordinary shares for the purposes of diluted earnings per share | 425.0 | 426.9 |
Year ended 2023 | Year ended 2022 | ||||
| Earnings | EPS | Earnings | EPS | ||
Earnings and earnings per share | Notes | £m | pence | £m | pence |
Profit for the period | 31.1 | 7.52 | 20.2 | 4.86 | |
| Adjust: | |||||
Amortisation of intangible assets from acquisitions net of tax of £0.6m (2022 – £nil) | 1.6 | 0.39 | 0.2 | 0.05 | |
Net restructuring cost/(income) net of tax of £1.5m (2022 – £0.7m) | 9 | 4.1 | 0.99 | (3.5) | (0.84) |
Site relocation costs net of tax of £0.1m (2022 – £nil) | 9 | – | – | – | – |
Corporate undertakings net of tax of £1.9m (2022 – £0.5m) | 5.7 | 1.38 | 1.2 | 0.29 | |
Adjusted earnings after tax | 42.5 | 10.28 | 18.1 | 4.36 | |
| Earnings per share | |||||
– basic | 7.52p | 4.86p | |||
– diluted | 7.32p | 4.73p | |||
– adjusted | 10.28p | 4.36p | |||
– adjusted and diluted | 10.00p | 4.24p |
| Year ended | Year ended | ||
| 2023 | 2022 | ||
| Notes | £m | £m | |
| Cost | |||
At 1 January | 360.4 | 308.5 | |
Corporate undertakings | 31 | – | 42.0 |
Exchange differences | (7.4) | 9.9 | |
At 31 December | 353.0 | 360.4 | |
| Accumulated impairment losses | |||
At 1 January | 160.7 | 158.3 | |
Exchange differences | (1.0) | 2.4 | |
At 31 December | 159.7 | 160.7 | |
Carrying amount at 31 December | 193.3 | 199.7 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Aerospace | 139.0 | 143.6 |
Flexonics | 54.3 | 56.1 |
Total | 193.3 | 199.7 |
| Computer | |||||||
| software | |||||||
| Intangible assets from acquisitions | and others | Total | |||||
| Qualified | Customer | Order | Fully | ||||
| parts list | relationships | backlog | amortised | Total | |||
| Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
| 2023 | 2023 | 2023 | 2023 | 2023 | 2023 | 2023 | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m | £m | £m |
| Cost | |||||||
At 1 January | 24.0 | 6.5 | 0.5 | 126.3 | 157.3 | 25.3 | 182.6 |
Additions | – | – | – | – | – | 2.2 | 2.2 |
Acquired on acquisition | – | – | – | – | – | – | – |
Disposals | – | – | – | – | – | (0.1) | (0.1) |
Restructuring impairment and disposal | – | – | – | – | – | – | – |
Reclassification | – | – | (0.5) | 0.5 | – | – | – |
Exchange differences | (1.2) | (0.3) | – | (4.4) | (5.9) | (1.0) | (6.9) |
At 31 December | 22.8 | 6.2 | – | 122.4 | 151.4 | 26.4 | 177.8 |
| Amortisation | |||||||
At 1 January | 0.2 | – | – | 126.3 | 126.5 | 19.9 | 146.4 |
Charge for the year | 1.3 | 0.4 | 0.5 | – | 2.2 | 1.5 | 3.7 |
Disposals | – | – | – | – | – | (0.1) | (0.1) |
Restructuring impairment and disposal | – | – | – | – | – | – | – |
Reclassification | – | – | (0.5) | 0.5 | – | – | – |
Exchange differences | (0.1) | – | – | (4.4) | (4.5) | (0.8) | (5.3) |
At 31 December | 1.4 | 0.4 | – | 122.4 | 124.2 | 20.5 | 144.7 |
Carrying amount at 31 December | 21.4 | 5.8 | – | – | 27.2 | 5.9 | 33.1 |
| I | |||||||
| 2023 | 2022 | |
| £m | £m | |
Revenue | 10.1 | 7.0 |
Expenses | (8.0) | (6.2) |
Profit | 2.1 | 0.8 |
Total assets | 13.1 | 11.5 |
Total liabilities | (2.6) | (2.6) |
Net assets | 10.5 | 8.9 |
Group’s share of profit | 1.0 | 0.4 |
Group’s share of net assets | 5.1 | 4.4 |
| Leasehold | Right-of- | Right-of- | Leasehold | Right-of- | Right-of- | |||||||
| Freehold | building | Plant | use | use | Freehold | building | Plant | use | use | |||
| land and | improve- | and | Land and | Plant and | land and | improve- | and | Land and | Plant and | |||
| buildings | ments | equipment | Buildings | equipment | Total | buildings | ments | equipment | Buildings | equipment | Total | |
| Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
| 2023 | 2023 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2022 | 2022 | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Cost or valuation | ||||||||||||
At 1 January | 113.0 | 8.3 | 570.2 | 99.1 | 9.3 | 799.9 | 104.6 | 4.5 | 518.8 | 88.2 | 6.5 | 722.6 |
Additions | 2.0 | 0.4 | 31.3 | – | 1.9 | 35.6 | 1.2 | 0.3 | 27.2 | 0.8 | 1.2 | 30.7 |
| Acquired | ||||||||||||
on acquisition | – | – | – | – | – | – | – | – | 1.1 | 2.6 | 2.1 | 5.8 |
| Lease | ||||||||||||
Modifications | – | – | – | 5.6 | 0.4 | 6.0 | – | – | – | 2.7 | (0.5) | 2.2 |
| Exchange | ||||||||||||
differences | (4.5) | (0.3) | (25.9) | (5.2) | (0.3) | (36.2) | 9.4 | 0.5 | 46.2 | 6.3 | 0.5 | 62.9 |
Disposals | – | (0.2) | (8.4) | (1.3) | (2.6) | (12.5) | (0.3) | – | (11.2) | (1.5) | (0.5) | (13.5) |
Reclassification | 0.2 | – | (1.1) | 0.1 | – | (0.8) | – | 3.0 | (6.7) | – | – | (3.7) |
| Restructuring | ||||||||||||
| impairment | ||||||||||||
and disposal | – | – | (2.2) | – | – | (2.2) | (1.9) | – | (5.2) | – | – | (7.1) |
At 31 December | 110.7 | 8.2 | 563.9 | 98.3 | 8.7 | 789.8 | 113 .0 | 8.3 | 570.2 | 99.1 | 9.3 | 799.9 |
| Accumulated | ||||||||||||
| depreciation | ||||||||||||
| and impairment | ||||||||||||
At 1 January | 40.6 | 5.4 | 409.1 | 32.9 | 4.7 | 492.7 | 36.3 | 3.5 | 360.9 | 23.6 | 3.7 | 428.0 |
Charge for the year | 2.4 | 0.3 | 34.8 | 9.0 | 1.5 | 48.0 | 2.6 | 0.3 | 34.9 | 8.7 | 1.6 | 4 8 .1 |
| Lease | ||||||||||||
Modifications | – | – | – | – | – | – | – | – | – | 0.3 | (0.4) | (0.1) |
| Exchange | ||||||||||||
differences | (1.7) | (0.2) | (18.6) | (1.6) | (0.1) | (22.2) | 3.9 | 0.5 | 32.2 | 1.8 | 0.3 | 38.7 |
| Eliminated | ||||||||||||
on disposals | – | (0.2) | (7.9) | (1.3) | (2.6) | (12.0) | (0.3) | – | (10.8) | (1.5) | (0.5) | (13.1) |
Reclassification | 0.1 | – | (0.6) | 0.3 | (0.2) | (0.4) | – | 1.1 | (4.2) | – | – | (3.1) |
| Restructuring | ||||||||||||
| impairment | ||||||||||||
and disposal | – | – | (1.0) | – | – | (1.0) | (1.9) | – | (3.9) | – | – | (5.8) |
At 31 December | 41.4 | 5.3 | 415.8 | 39.3 | 3.3 | 505.1 | 40.6 | 5.4 | 40 9.1 | 32.9 | 4.7 | 492.7 |
| Carrying | ||||||||||||
amount at 31 December | 69.3 | 2.9 | 148.1 | 59.0 | 5.4 | 284.7 | 72.4 | 2.9 | 161.1 | 66.2 | 4.6 | 307.2 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Raw materials | 86.5 | 7 7.5 |
Work-in-progress | 84.6 | 80.6 |
Finished goods | 36.4 | 36.2 |
Total | 207.5 | 194.3 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
| Non-current assets | ||
Foreign exchange contracts | 0.6 | 0.3 |
Other receivables | 0.2 | 0.1 |
0.8 | 0.4 | |
| Current assets | ||
Trade receivables | 124.9 | 110.6 |
Value added tax | 3.4 | 2.9 |
Foreign exchange contracts | 2.0 | 2.4 |
Prepayments | 11.2 | 10.7 |
Other receivables | 0.2 | 0.1 |
141.7 | 126.7 | |
Total trade and other receivables | 142.5 | 127.1 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
| Movements in loss allowance: | ||
At 1 January | 3.3 | 2.0 |
Provision for impairment | 0.4 | 1.5 |
Amounts written off as uncollectible | (0.7) | (0.2) |
Amounts recovered | (0.6) | (0.2) |
Exchange differences | (0.1) | 0.2 |
At 31 December | 2.3 | 3.3 |
| Ageing analysis of past due, net of loss allowance: | ||
Up to 30 days past due | 13.2 | 10.4 |
31 to 60 days past due | 3.5 | 3.0 |
61 to 90 days past due | 1.9 | 1.5 |
91 to 180 days past due | 1.7 | 1.9 |
Total past due, net of loss allowance | 20.3 | 16.8 |
Not past due | 104.6 | 93.8 |
Total current trade receivables | 124.9 | 110.6 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Bank overdrafts | 1.8 | 0.5 |
Bank loans | 55.9 | 17.4 |
Other loans | 121.9 | 125.8 |
179.6 | 143.7 | |
| The borrowings are repayable as follows: | ||
On demand or within one year | 1.8 | 0.5 |
In the second year | 78.0 | – |
In the third to fifth years inclusive | 99.8 | 118. 5 |
After five years | – | 24.7 |
179.6 | 143.7 | |
Less: amount due for settlement within 12 months (shown under current liabilities) | (1.8) | (0.5) |
Amount due for settlement after 12 months | 177.8 | 143.2 |
| Pound | US | ||||
| Total | Sterling | Euros | Dollars | Others | |
| 31 December 2023 | £m | £m | £m | £m | £m |
Bank overdrafts | 1.8 | – | 0.8 | – | 1.0 |
Bank loans | 55.9 | 15.9 | – | 40.0 | – |
Other loans | 121.9 | 27.0 | 24.2 | 70.7 | – |
179.6 | 42.9 | 25.0 | 110.7 | 1.0 |
| Pound | US | ||||
| Total | Sterling | Euros | Dollars | Others | |
| 31 December 2022 | £m | £m | £m | £m | £m |
Bank overdrafts | 0.5 | – | 0.5 | – | – |
Bank loans | 17. 4 | (1.2) | – | 18.6 | – |
Other loans | 125.8 | 26.9 | 24.7 | 74.2 | – |
143.7 | 25.7 | 25.2 | 92.8 | – |
| Year ended | Year ended | |
| 2023 | 2022 | |
| % | % | |
Bank loans and overdrafts | 6.42 | 3.64 |
Other loans | 3.09 | 3.07 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Bank loans and overdrafts | 57.7 | 17.9 |
Other loans | 115.5 | 116. 3 |
173.2 | 134.2 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
| Carrying value of financial assets: | ||
Cash and cash equivalents | 47.6 | 43.2 |
Trade receivables | 124.9 | 110.6 |
Other receivables | 0.4 | 0.2 |
Financial assets at amortised cost | 172.9 | 154.0 |
Foreign exchange contracts – cash flow hedges | 2.5 | 2.5 |
Foreign exchange contracts – held for trading | 0.1 | 0.2 |
Total financial assets | 175.5 | 156.7 |
| Carrying value of financial liabilities: | ||
Bank overdrafts and loans | 179.6 | 143.7 |
Lease liabilities | 71.8 | 78.4 |
Trade payables | 102 .1 | 103.4 |
Deferred consideration | – | 23.4 |
Other payables | 67.8 | 65.1 |
Financial liabilities at amortised cost | 421.3 | 414.0 |
Contingent Consideration – fair value through profit or loss | 29.0 | 28.9 |
Foreign exchange contracts – cash flow hedges | 4.1 | 8.5 |
Foreign exchange contracts – held for trading | 0.1 | 0.1 |
Total financial liabilities | 454.5 | 451.5 |
| Undiscounted contractual maturity of financial liabilities at amortised cost: | ||
| Amounts payable: | ||
On demand or within one year | 191.8 | 228.9 |
In the second to fifth years inclusive | 234.5 | 14 9.1 |
After five years | 46.7 | 81.5 |
473.0 | 459.5 | |
Less: future finance charges | (51.7) | (45.5) |
Financial liabilities at amortised cost | 421.3 | 414.0 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
| Notional amounts: | ||
Foreign exchange contracts – cash flow hedges | 157.2 | 159.4 |
Foreign exchange contracts – held for trading | 7.0 | 0.5 |
Total | 164.2 | 159.9 |
Less: amounts maturing within 12 months | (111.4) | (99.4) |
Amounts maturing after 12 months | 52.8 | 60.5 |
| Contractual maturity: | ||
| Cash flow hedges balances due within one year: | ||
Outflow | (105.6) | (101.5) |
Inflow | 105.8 | 99.9 |
| Cash flow hedges balances due between one and two years: | ||
Outflow | (23.8) | (22.9) |
Inflow | 23.0 | 22.0 |
| Cash flow hedges balances due between two and five years: | ||
Outflow | (30.9) | (42.5) |
Inflow | 30.0 | 38.6 |
| Held for trading balances due within one year: | ||
Outflow | (6.9) | (0.5) |
Inflow | 6.9 | 0.5 |
| Fair values: | ||
Foreign exchange contracts – cash flow hedges | (1.6) | (6.0) |
Foreign exchange contracts – held for trading | – | 0.1 |
Total liability | (1.6) | (5.9) |
| Level 1 | Level 2 | Level 3 | Total | |
| 31 December 2023 | £m | £m | £m | £m |
| Assets | ||||
Foreign exchange contracts – cash flow hedges | – | 2.5 | – | 2.5 |
Foreign exchange contracts – held for trading | – | 0.1 | – | 0.1 |
Total assets | – | 2.6 | – | 2.6 |
| Liabilities | ||||
Contingent Consideration – fair value through profit or loss | – | – | 29.0 | 29.0 |
Foreign exchange contracts – cash flow hedges | – | 4.1 | – | 4.1 |
Foreign exchange contracts – held for trading | – | 0.1 | – | 0.1 |
Total liabilities | – | 4.2 | 29.0 | 33.2 |
| Level 1 | Level 2 | Level 3 | Total | |
| 31 December 2022 | £m | £m | £m | £m |
| Assets | ||||
Foreign exchange contracts – cash flow hedges | – | 2.5 | – | 2.5 |
Foreign exchange contracts – held for trading | – | 0.2 | – | 0.2 |
Total assets | – | 2.7 | – | 2.7 |
| Liabilities | ||||
Contingent Consideration – fair value through profit or loss | – | – | 28.9 | 28.9 |
Foreign exchange contracts – cash flow hedges | – | 8.5 | – | 8.5 |
Foreign exchange contracts – held for trading | – | 0.1 | – | 0.1 |
Total liabilities | – | 8.6 | 28.9 | 37.5 |
| Accelerated | Unrealised | Goodwill and | Other | |||||
| tax | FX | intangible | Retirement | R&D | Tax | temporary | ||
| depreciation | gains | amortisation | benefits | tax credits | losses | differences | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | (13.2) | 0.4 | (5.6) | (15.6) | 5.8 | 4.6 | 18.8 | (4.8) |
| (Charge)/credit to Consolidated | ||||||||
Income Statement | (2.6) | – | (1.4) | (0.6) | (3.1) | 0.3 | 11.5 | 4.1 |
(Charge)/credit to other comprehensive income | – | 0.7 | – | 5.7 | – | – | – | 6.4 |
(Charge)/credit direct to equity | – | – | – | – | – | – | – | – |
Exchange differences | (1.7) | – | (0.7) | 0.3 | – | (0.7) | 3.3 | 0.5 |
At 1 January 2023 | (17.5) | 1.1 | (7.7) | (10.2) | 2.7 | 4.2 | 33.6 | 6.2 |
| (Charge)/credit to Consolidated | ||||||||
Income Statement | (2.3) | 0.1 | (0.7) | (0.4) | (1.9) | (0.7) | 13.6 | 7.7 |
(Charge)/credit to other comprehensive income | – | (0.9) | – | 0.6 | – | – | – | (0.3) |
(Charge)/credit direct to equity | – | – | – | – | – | – | 0.9 | 0.9 |
Exchange differences | 1.1 | – | 0.4 | (0.1) | – | (0.1) | (2.1) | (0.8) |
Asset/(liability) at 31 December 2023 | (18.7) | 0.3 | (8.0) | (10.1) | 0.8 | 3.4 | 46.0 | 13.7 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Deferred tax assets | 20.7 | 10.9 |
Deferred tax liabilities | (7.0) | (4.7) |
13.7 | 6.2 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| Undiscounted contractual maturity of lease liabilities: | £m | £m |
| Amounts payable: | ||
On demand or within one year | 12.7 | 12.9 |
In the second to fifth years inclusive | 37.7 | 3 8.1 |
After five years | 46.7 | 55.7 |
97.1 | 106.7 | |
Less: future finance charges | (25.3) | (28.3) |
Lease liabilities | 71.8 | 78.4 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| Amounts recognised in the Consolidated Income Statement: | £m | £m |
Interest on lease liabilities | 2.9 | 2.5 |
Income from sub-leasing right-of-use assets | – | (0.1) |
Expenses relating to short-term leases | 0.1 | 0.1 |
3.0 | 2.5 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| Amounts recognised in the Consolidated Cash Flow Statement | £m | £m |
Cash outflow for leases | 13.1 | 11.6 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
| Current liabilities | ||
Trade payables | 102 .1 | 103.4 |
Social security and PAYE | 5.2 | 4.8 |
Value added tax | 1.3 | 1.6 |
Foreign exchange contracts | 2.1 | 3.9 |
Accrued expenses | 77.7 | 77.5 |
Total trade and other payables | 188.4 | 191.2 |
| Legal claims | ||||
| and contractual | ||||
| Warranty | Restructuring | matters | Total | |
| £m | £m | £m | £m | |
At 1 January 2022 | 6.9 | 1.3 | 7.8 | 16.0 |
Additional provision in the year | 3.7 | 1.2 | 6.2 | 11.1 |
Utilisation of provision | (0.1) | (2.3) | (2.5) | (4.9) |
Release of unused amounts | (0.3) | – | (3.3) | (3.6) |
Exchange differences | 0.6 | – | 0.4 | 1.0 |
At 1 January 2023 | 10.8 | 0.2 | 8.6 | 19.6 |
Additional provision in the year | 4.4 | 2.4 | 4.4 | 11.2 |
Reclassification | 4.8 | – | (4.8) | – |
Utilisation of provision | (1.3) | (2.1) | (0.1) | (3.5) |
Release of unused amounts | (0.3) | – | (0.9) | (1.2) |
Exchange differences | (0.5) | – | (0.1) | (0.6) |
At 31 December 2023 | 17.9 | 0.5 | 7.1 | 25.5 |
Included in current liabilities | 3.0 | 0.5 | 7.0 | 10.5 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
| Issued and fully paid: | ||
419.4 million ordinary shares of 10p each | 41.9 | 41.9 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Balance at 1 January | 14.8 | 14.8 |
Movement in year | – | – |
Balance at 31 December | 14.8 | 14.8 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Balance at 1 January | 6.4 | 5.8 |
Transfer to retained earnings reserve | (2.6) | (3.7) |
Movement in year | 4.1 | 4.3 |
Balance at 31 December | 7.9 | 6.4 |
| Hedging | Translation | Hedging | Translation | |||
| reserve | reserve | Total | reserve | reserve | Total | |
| Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
Balance at 1 January | (38.8) | 90.3 | 51.5 | (37. 2) | 65.8 | 28.6 |
Exchange differences on translation of overseas operations | – | (16.9) | (16.9) | – | 24.5 | 24.5 |
Change in fair value of hedging derivatives | 3.6 | – | 3.6 | (2.3) | – | (2.3) |
Tax on foreign exchange contracts – cash flow hedges | (0.9) | – | (0.9) | 0.7 | – | 0.7 |
Balance at 31 December | (36.1) | 73.4 | 37.3 | (38.8) | 90.3 | 51.5 |
| Derivatives at | Derivatives at | Derivatives at | Derivatives at | |||
| fair value | fair value | fair value | fair value | |||
| through | through | through | through | |||
| Hedging | Income | Hedging | Income | |||
| Reserve | Statement | Total | Reserve | Statement | Total | |
| Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
Balance at 1 January | (4.9) | (1.0) | (5.9) | (2.6) | (0.2) | (2.8) |
Fair value movement recognised in Hedging reserve | 2.7 | – | 2.7 | (4.5) | – | (4.5) |
Fair value movement recognised in Income Statement | – | 1.6 | 1.6 | – | 1.4 | 1.4 |
| Fair value movement recognised in Hedging reserve | ||||||
and Income Statement | 0.9 | (0.9) | – | 2.2 | (2.2) | – |
Balance at 31 December | (1.3) | (0.3) | (1.6) | (4.9) | (1.0) | (5.9) |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Balance at 1 January | 346.5 | 343.2 |
Dividends paid | (6.6) | (1.2) |
Profit for the year | 31.1 | 20.2 |
Pension actuarial loss | (2.6) | (23.1) |
Transfer from equity reserve | 2.6 | 3.7 |
Transfer from own share reserve | (4.5) | (2.0) |
Tax on deductible temporary differences | 1.5 | 5.7 |
Balance at 31 December | 368.0 | 346.5 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Balance at 1 January | (11.7) | (9.2) |
Transfer to retained earnings reserve | 4.5 | 2.0 |
Purchase of new shares | (5.6) | (4.5) |
Balance at 31 December | (12.8) | (11.7) |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Balance at 1 January | 52.0 | – |
Consideration payable on acquisition | – | 76.9 |
Cash paid net of working capital received/paid | (23.9) | (25.3) |
Interest unwind charged to the Income Statement | 2.9 | 0.3 |
Effect of movements in exchange rates | (2.0) | 0.1 |
Balance at 31 December | 29.0 | 52.0 |
Amounts falling due within one year | 10.5 | 23.4 |
Amounts falling due after one year | 18.5 | 28.9 |
Deferred and contingent consideration at 31 December | 29.0 | 52.3 |
Working capital receivable at 31 December | – | (0.3) |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Operating profit | 37.9 | 32.5 |
| Adjustments for: | ||
Depreciation of property, plant and equipment | 48.0 | 4 8.1 |
Amortisation of intangible assets | 3.7 | 1.7 |
Profit on sale of fixed assets | (0.2) | (0.1) |
Share-based payment charges | 4.1 | 4.3 |
Pension contributions | (1.4) | (2.9) |
Pension service and running costs | 1.3 | 1.5 |
Corporate undertaking costs | (1.9) | (1.4) |
Share of joint venture | (1.0) | (0.4) |
Increase in inventories | (21.7) | (34.2) |
Increase in receivables | (20.4) | (18.8) |
Increase in payables and provisions | 16.8 | 37.5 |
Restructuring impairment of property, plant and equipment and software | 1.2 | 1.3 |
US pension settlement | (0.9) | – |
Working capital and provisions currency movements | (1.3) | 1.8 |
Cash generated by operations | 64.2 | 70.9 |
Income taxes paid | (5.6) | (3.5) |
Interest paid | (17.2) | (9.7) |
Net cash from operating activities | 41.4 | 57.7 |
| Year ended | Year ended | ||
| 2023 | 2022 | ||
| Notes | £m | £m | |
Net cash from operating activities | 41.4 | 57.7 | |
Corporate undertaking costs | 9 | 1.9 | 1.4 |
Net Restructuring cash paid/(received) | 2.1 | (2.1) | |
Site relocation costs | 0.1 | – | |
US pension settlement cash paid | 0.9 | – | |
Interest received | 4.3 | 0.7 | |
Proceeds on disposal of property, plant and equipment | 0.7 | 0.5 | |
Purchases of property, plant and equipment | (33.7) | (28.7) | |
Purchase of intangible assets | (2.2) | (1.8) | |
Free cash flow | 15.5 | 27.7 |
| At | Net | Other | At | |||
| 1 January | Cash | Exchange | Lease | 31 December | ||
| 2023 | flow | movement | Movements | 2023 | ||
| Notes | £m | £m | £m | £m | £m | |
Cash and bank balances | 43.2 | 5.5 | (1.1) | – | 47.6 | |
Overdrafts | (0.5) | (1.3) | – | – | (1.8) | |
Cash and cash equivalents | 42.7 | 4.2 | (1.1) | – | 45.8 | |
Debt due within one year | – | – | – | – | – | |
Debt due after one year | (143.2) | (39.9) | 5.3 | – | (177.8) | |
| Lease liabilities | 22 | (78.4) | 10.2 | 4.3 | (7.9) | (71.8) |
Liabilities arising from financing activities | (221.6) | (29.7) | 9.6 | (7.9) | (249.6) | |
Total | (178.9) | (25.5) | 8.5 | (7.9) | (203.8) |
| At | Net | Other | At | |||
| 1 January | Cash | Exchange | Lease | 31 December | ||
| 2022 | flow | movement | Movements | 2022 | ||
| Notes | £m | £m | £m | £m | £m | |
Cash and bank balances | 51.1 | (10.8) | 2.9 | – | 43.2 | |
Overdrafts | – | (0.5) | – | – | (0.5) | |
Cash and cash equivalents | 51.1 | (11.3) | 2.9 | – | 42.7 | |
Debt due within one year | (14.8) | 17.2 | (2.4) | – | – | |
Debt due after one year | (116.2) | (17.6) | (9.4) | – | (143.2) | |
| Lease liabilities | 22 | (73.2) | 9.1 | (5.3) | (9.0) | (78.4) |
Liabilities arising from financing activities | (204.2) | 8.7 | (17.1) | (9.0) | (221.6) | |
Total | (153.1) | (2.6) | (14.2) | (9.0) | (178.9) |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
| Cash and cash equivalents comprise: | ||
Cash and bank balances | 47.6 | 43.2 |
Overdrafts | (1.8) | (0.5) |
Total | 45.8 | 42.7 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Inventories | 207.5 | 194.3 |
Trade and other receivables | 141.7 | 126.7 |
Trade and other payables | (188.4) | (191.2) |
Working capital, including derivatives | 160.8 | 129.8 |
| Items excluded: | ||
Foreign exchange contracts | 0.1 | 1.5 |
Total | 160.9 | 131.3 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| £m | £m | |
Increase in inventories | (21.7) | (34.2) |
Increase in receivables | (20.4) | (18.8) |
Increase in payables and provisions | 16.8 | 37.5 |
Working capital and provisions movement, excluding currency effects | (25.3) | (15.5) |
| Items excluded: | ||
(Increase)/decrease in restructuring related inventory impairment | (2.0) | 2.7 |
(Increase)/decrease in net restructuring provision and other receivables | (0.3) | 0.7 |
Total | (27.6) | (12.1) |
| Year ended | Year ended | |
| 2023 | 2022 | |
| Number of | Number of | |
| shares | shares | |
Outstanding at 1 January | 11,038,212 | 9,434,241 |
Granted | 5,159,842 | 4,307,035 |
Exercised | – | – |
Forfeited | (3,060,946) | (2,703,064) |
Outstanding at 31 December | 13,137,108 | 11,038,212 |
| Year ended | Year ended | |
| 2023 | 2022 | |
| Number of | Number of | |
| shares | shares | |
Outstanding at 1 January | 2,542,363 | 2,003,691 |
Granted | 1,250,446 | 1,353,612 |
Exercised | (657,5 84) | (677,193) |
Forfeited | – | (137,747) |
Outstanding at 31 December | 3,135,225 | 2,542,363 |
Year ended 2023 | Year ended 2022 | |||||
| Weighted | Weighted | |||||
| Number of | average | Number of | average | |||
| share | exercise | share | exercise | |||
| options | price | options | price | |||
Outstanding at 1 January | 2,956,614 | 124.90p | 4,253,504 | 144.61p | ||
Granted | 2 | ,737, | 69 5 | 156.30p | – | – |
Exercised | (6,315) | 118.40p | (1,905) | 118 .4 0 p | ||
Forfeited | (745,004) | 149.06p | (545,138) | 148.81p | ||
Expired | – | – | (749,847) | 219.30p | ||
Outstanding at 31 December | 4,942,990 | 138.66p | 2,956,614 | 124.90p | ||
Exercisable at 31 December | – | – | 190,580 | 219.30p |
| Year ended | Year ended | ||
| 2023 | 2022 | ||
| Number of | Number of | ||
| shares | shares | ||
Outstanding at 1 January | 1,823,950 | 1,930,115 | |
Granted | 245,000 | 205,000 | |
Exercised | (1,528,950) | (60,000) | |
Forfeited | – | (251,16 | 5) |
Outstanding at 31 December | 540,000 | 1,823,950 |
31 December 2023 | 31 December 2022 | |||||||
| UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | |||
| funded | funded | plans | Total | funded | funded | plans | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Present value of defined benefit obligations | (199.2) | (37.3) | (5.2) | (241.7) | (198.4) | (49.4) | (5.4) | (253.2) |
Fair value of plan assets | 247.7 | 34.5 | – | 282.2 | 250.2 | 42.7 | – | 292.9 |
| Plan surplus/(deficit) per Consolidated | ||||||||
| Balance Sheet | 48.5 | (2.8) | (5.2) | 40.5 | 51.8 | (6.7) | (5.4) | 39.7 |
31 December 2023 | 31 December 2022 | |||||||
| UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | |||
| funded | funded | plans | Total | funded | funded | plans | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 198.4 | 49.4 | 5.4 | 253.2 | 294.9 | 56.2 | 5.7 | 356.8 |
Current service cost | – | 0.3 | 0.2 | 0.5 | – | 0.5 | 0.3 | 0.8 |
Interest cost | 9.3 | 2.0 | 0.1 | 11.4 | 5.5 | 1.7 | – | 7.2 |
Experience on benefit obligations | 1.9 | (0.3) | – | 1.6 | 0.8 | 1.2 | – | 2.0 |
Actuarial losses/(gains) – financial | 4.7 | (0.9) | 0.1 | 3.9 | (89.6) | (12.1) | (0.5) | (102.2) |
Actuarial gains – demographic | (3.0) | – | – | (3.0) | (1.4) | – | – | (1.4) |
Benefits paid | (12.1) | (3.0) | (0.5) | (15.6) | (11.8) | (4.3) | (0.4) | (16.5) |
Settlement | – | (8.1) | – | (8.1) | – | – | – | – |
Exchange differences | – | (2 .1) | (0.1) | (2.2) | – | 6.2 | 0.3 | 6.5 |
At 31 December | 199.2 | 37.3 | 5.2 | 241.7 | 198.4 | 49.4 | 5.4 | 253.2 |
31 December 2023 | 31 December 2022 | |||||||
| UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | |||
| funded | funded | plans | Total | funded | funded | plans | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 250.2 | 42.7 | – | 292.9 | 3 67.1 | 50.9 | – | 418.0 |
Interest on plan assets | 11.8 | 1.7 | – | 13.5 | 6.9 | 1.5 | – | 8.4 |
Actual return on plan assets less interest | (1.4) | 1.3 | – | (0.1) | (113 .4) | (11.3) | – | (124.7) |
Contributions from employer | – | 1.5 | – | 1.5 | 2.1 | 0.4 | – | 2.5 |
Benefits paid | (12.1) | (3.0) | – | (15.1) | (11.8) | (4.3) | – | (16.1) |
Running costs | (0.8) | – | – | (0.8) | (0.7) | – | – | (0.7) |
Settlement | – | (7.8) | – | (7.8) | – | – | – | – |
Exchange differences | – | (1.9) | – | (1.9) | – | 5.5 | – | 5.5 |
At 31 December | 247.7 | 34.5 | – | 282.2 | 250.2 | 42.7 | – | 292.9 |
31 December 2023 | 31 December 2022 | |||||||
| UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | |||
| funded | funded | plans | Total | funded | funded | plans | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Current service cost included within operating | ||||||||
profit | – | 0.3 | 0.2 | 0.5 | – | 0.5 | 0.3 | 0.8 |
Running costs | 0.8 | – | – | 0.8 | 0.7 | – | – | 0.7 |
Charge included within operating profit | 0.8 | 0.3 | 0.2 | 1.3 | 0.7 | 0.5 | 0.3 | 1.5 |
Included within finance income | (2.5) | 0.3 | 0.1 | (2.1) | (1.4) | 0.2 | – | (1.2) |
Amount recognised in the Income Statement | (1.7) | 0.6 | 0.3 | (0.8) | (0.7) | 0.7 | 0.3 | 0.3 |
31 December 2023 | 31 December 2022 | |||||||
| UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | |||
| funded | funded | plans | Total | funded | funded | plans | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Net actuarial (losses)/gain in the year due to: | ||||||||
– Change in financial assumptions | (4.7) | 0.9 | (0.1) | (3.9) | 89.6 | 12.1 | 0.5 | 102.2 |
– Change in demographic assumptions | 3.0 | – | – | 3.0 | 1.4 | – | – | 1.4 |
– Experience adjustments on benefit obligations | (1.9) | 0.3 | – | (1.6) | (0.8) | (1.2) | – | (2.0) |
Actual return on plan assets less interest on benefit obligations | (1.4) | 1.3 | – | (0.1) | (113 .4) | (11.3) | – | (124.7) |
(Losses)/gains recognised in other comprehensive income | (5.0) | 2.5 | (0.1) | (2.6) | (23.2) | (0.4) | 0.5 | (23.1) |
UK plans funded | US plans funded | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Fair value of plan assets | ||||
Bonds | 105.7 | 102.4 | 34.5 | 42.7 |
Gilts | 136.0 | 139.3 | – | – |
Cash and net current assets | 6.0 | 8.5 | – | – |
Total | 247.7 | 250.2 | 34.5 | 42.7 |
Actual return on plan assets | 10.4 | (106.5) | 3.0 | (9.8) |
UK plans funded | US plans funded | |||
2023 | 2022 | 2023 | 2022 | |
| Major assumptions (per annum %) | ||||
Inflation | 3.20% | 3.40% | N/A | N/A |
Increase in salaries | N/A | N/A | N/A | N/A |
Increase in pensions | 3.00% | 3.20% | 0.00% | 0.00% |
Increase in deferred pensions | 3.20% | 3.40% | 0.00% | 0.00% |
Rate used to discount plan liabilities | 4.50% | 4.80% | 5.00% | 4.78% |
Life expectancy of a male aged 65 at the year-end | 20.2 | 20.6 | 19.7 | 19.7 |
Life expectancy of a male aged 65, 20 years after the year-end | 21.6 | 22.0 | 21.3 | 21.2 |
| Increase/ | |
| (decrease) | |
| in plan surplus | |
| £m | |
0.5% decrease in the discount rate | (11.6 ) |
One-year increase in life expectancy | (8.2) |
0.5% increase in inflation | (7. 2) |