| 2023 | 2022 | ||
| Note | £m | £m | |
Revenue | 1 | ||
Gross profit | 1 | ||
Operatin g profit/(loss) 1 | 1 | ( | |
Finance income | 3 | ||
Finance expense | 3 | ( | ( |
Profit/(loss) before tax | ( | ||
Income tax expense | 4 | ( | ( |
Profit/(loss) for the year from continuin g operations | ( | ||
Loss from discontinued operations | 24 | ( | ( |
Profit/(loss) for the year | ( | ||
| Attributable to: | |||
Equity holders of Essentra plc | ( | ||
Non-controllin g interests | |||
Profit/(loss) for the year | ( | ||
Earnin g s per share attributable to equity holders | |||
| of Essentra plc: | |||
Basic | 6 | ( | |
Diluted | 6 | ( | |
Earnin g s per share from continuin g operations attributable to equity holders of Essentra plc: | |||
Basic | 6 | ( | |
Diluted | 6 | ( |
| 2023 | 2022 | ||
| Adjusted profit measure: continuing operations | Note | £m | £m |
Operatin g profit/(loss) | ( | ||
Amortisation of acquired intan g ible assets | 2 | ||
Ad j ustin g items | 2 | ||
Ad j usted operatin g profit 2 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Profit/(loss) for the year | ( | ||
Other comprehensive (expense)/income: | |||
| Items that will not be reclassified to profit or loss in subsequent periods: | |||
Remeasurement of defined benefit pension schemes | 18 | ( | ( |
Deferred tax on remeasurement of defined benefit pension schemes | 4,16 | ||
( | ( | ||
| Items that may be reclassified to profit or loss in subsequent periods: | |||
Effective portion of chan g es in fair value of cash flow hed g es: | |||
Net chan g e in fair value of cash flow hed g es transferred to the income statement | 15 | ( | |
Ineffective portion of chan g es in fair value of cash flow hed g es transferred to the income statement | 15 | ||
Effect ive portion of chan g es in fair value of cash flow hed g es | 15 | ( | |
Forei g n exchan g e translation differences: | |||
| Attributable to equity holders of Essentra plc: | |||
Arisin g on translation of forei g n operations | ( | ||
Recyclin g of forei g n currency translation reserve | ( | ||
Arisin g on effective net investment hed g es | ( | ||
Net income tax credit | 4 | ||
Attributable to non-controllin g interests | ( | ||
( | ( | ||
Total other comprehensive expense for the year, net of tax | ( | ( | |
Total comprehensive expense for the year | ( | ( | |
| Attributable to: | |||
Equity holders of Essentra plc | ( | ( | |
Non-controllin g interests | |||
Total comprehensive expense for the year | ( | ( | |
| Attributable to: | |||
Continuin g operations | ( | ( | |
Discontinued operations | ( | ( | |
Total comprehensive expense for the year | ( | ( |
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Note | £m | £m | |
| Assets | |||
Property, plant and equipment | 7 | ||
Lease ri g ht-of-use asset | 9 | ||
Investment properties | 7 | ||
Intan g ible assets | 8 | ||
Lon g -term receivables | 19 | ||
Derivative assets | 15, 19 | ||
Deferred tax assets | 16 | ||
Retirement benefit assets | 18 | ||
Total non-current assets | |||
Inventories | 10 | ||
Income tax receivable | |||
Trade and other receivables | 11, 19 | ||
Derivative assets | 15, 19 | ||
Cash and cash equivalents | 12, 19, 22 | ||
Total current assets | |||
Total assets | |||
| Equity | |||
Issued share capital | 20 | ||
Mer g er reserve | 20 | ||
Capital redemption reserve | 20 | ||
Other reserve | 21 | ( | ( |
Cash flow hed g in g reserve | ( | ( | |
Translation reserve | ( | ( | |
Retained earnin g s | 21 | ||
Attributable to equity holders of Essentra plc | |||
Total equity |
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Note | £m | £m | |
| Liabilities | |||
Interest bearin g loans and borrowin g s | 14, 19, 22 | ||
Lease liabilities | 19, 22 | ||
Retirement benefit obli g ations | 18 | ||
Provisions | 17 | ||
Other financial liabilities | 19 | ||
Deferred tax liabilities | 16 | ||
Total non-current liabilities | |||
Interest bearin g loans and borrowin g s | 14, 19, 22 | ||
Lease liabilities | 19, 22 | ||
Derivative liabilities | 15, 19 | ||
Income tax payable | |||
Trade and other payables | 13, 19 | ||
Other financial liabilities | 19 | ||
Provisions | 17 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
| 2023 | ||||||||||
| Cash flow | ||||||||||
| hedging and | ||||||||||
| Capital | cost of | Non- | ||||||||
| Issued | Merger | redemption | Other | hedging | Translation | Retained | controlling | Total | ||
| capital | reserve | reserve | reserve | reserves | reserve | earnings | interests | equity | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | ( | ( | ( | |||||||
Profit for the year | ||||||||||
Other comprehensive (expense)/income | ( | ( | ( | |||||||
Total comprehensive (expense)/income for the year | ( | ( | ||||||||
| Share option expense | ||||||||||
| Tax relating to share-based incentives | ( | ( | ||||||||
| Net impact of hyperinflation | ||||||||||
| Purchase of own shares | ( | ( | ||||||||
| Cancellation of shares | ( | |||||||||
| Reduction of capital | ( | |||||||||
| Dividends paid | 25 | ( | ( | |||||||
At 31 December 2023 | ( | ( | ( | |||||||
| 2022 | ||||||||||
| Cash flow | ||||||||||
| hedging and | ||||||||||
| Capital | cost of | Non- | ||||||||
| Issued | Merger | redemption | Other | hedging | Translation | Retained | controlling | Total | ||
| capital | reserve | reserve | reserve | reserves | reserve | earnings | interests | equity | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | ( | ( | ( | |||||||
Loss for the year | ( | ( | ||||||||
Other comprehensive (expense)/income | ( | ( | ( | ( | ||||||
Total comprehensive (expense)/income for the year | ( | ( | ( | |||||||
Recyclin g of non-controllin g interest | 24 | ( | ( | |||||||
Share option expense | ||||||||||
Tax relatin g to share-based incentives | ( | ( | ||||||||
| Net impact of hyperinflation | ||||||||||
Dividends paid | 25 | ( | ( | ( | ||||||
At 31 December 2022 | ( | ( | ( |
| 2023 | 2022 | ||
| Note | £m | £m | |
Operatin g activities | |||
| Profit/(loss) for the year from: | |||
Continuin g operations | ( | ||
Discontinued operations | ( | ( | |
Profit/(loss) for the year | ( | ||
Ad j ustments for: | |||
Income tax credit | 4 | ( | ( |
Net finance expense | 3,24 | ||
Intan g ible amortisation | 2,8,24 | ||
Ad j ustin g items | 2 | ||
Loss on business disposals | 24 | ||
Impairment of acquired intan g ible assets on discontinued operations | |||
Depreciation of property, plant and equipment | 7 | ||
Lease ri g ht-of-use asset depreciation | 9 | ||
Loss on disposal of ri g ht of use asset | |||
| Loss on disposal of fixed assets | |||
Impairment of fixed assets | 2 | ||
Share option expense | 5,18 | ||
Hed g in g activities and other movements | ( | ||
Increase in inventories | ( | ( | |
Decrease/(increase) in trade and other receivables | ( | ||
(Decrease)/increase in trade and other payables | ( | ||
Cash outflow in respect of ad j ustin g items | 27 | ( | ( |
Movement in provisions | ( | ||
Ad j ustment for pension contributions | |||
| Movement due to hyperinflation | ( | ||
Cash inflow from operatin g activities | |||
Income tax paid | ( | ( | |
Net cash inflow from operatin g activities |
| 2023 | 2022 | ||
| Note | £m | £m | |
| Investing activities | |||
| Interest received | |||
Acquisition of property, plant and equipment | ( | ( | |
| Proceeds from sale of property, plant and equipment | |||
| Payments for intangible assets | ( | ( | |
| Acquisition of businesses net of cash acquired | 23 | ( | ( |
| Proceeds from sale of businesses net of cash disposed | 24 | ||
| Cash outflow from cost of business disposals | 24 | ( | ( |
Net cash (outflow)/inflow from investin g activities | ( | ||
Financin g activities | |||
Interest paid | ( | ( | |
Dividends paid to equity holders | 25 | ( | ( |
Dividends paid to non-controllin g interests | ( | ||
Repayment of short-term loans | ( | ||
Repayments of lon g -term loans | ( | ( | |
Proceeds from lon g -term loans | |||
Proceeds from early settlement of derivative contracts | |||
Lease liability principal repayments | ( | ( | |
Purchase of own shares | ( | ||
Net cash outflow from financin g activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Net cash and cash equivalents at the be g innin g of the year | |||
Net (decrease)/increase in cash and cash equivalents | ( | ||
| Net effect of currency translation on cash and cash | |||
equivalents | ( | ||
Net cash and cash equivalents at the end of the year | 12,22 |
| 2023 | |||||||
| Unallocated | Continuing | Discontinued | |||||
| EMEA | Americas | APAC | items | operations | operations | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Income statement information | |||||||
External revenue | 170.8 | 106.2 | 39.3 | – | 316.3 | – | 316.3 |
Gross profit | 87.5 | 40.3 | 14.0 | – | 141.8 | – | 141.8 |
Ad j usted operatin g profit/(loss) before corporate costs | 53.9 | 19.5 | 3.5 | (22.1) | 54.8 | (0.4) | 54.4 |
| Central corporate costs | (11.6) | (11.6) | – | (11.6) | |||
Ad j usted operatin g profit/(loss) | 53.9 | 19.5 | 3.5 | (33.7) | 43.2 | (0.4) | 42.8 |
Amortisation of acquired intan g ible assets | (4.0) | (5.5) | (1.8) | – | (11.3) | – | (11.3) |
Ad j ustin g items | 0.8 | (1.5) | (3.4) | (16.9) | (21.0) | – | (21.0) |
Operatin g profit/(loss) | 50.7 | 12.5 | (1.7) | (50.6) | 10.9 | (0.4) | 10.5 |
| Balance sheet information | |||||||
Se g ment assets | 110.8 | 70.2 | 25.8 | 28.8 | 235.6 | – | 235.6 |
Intan g ible assets | 147.0 | 53.3 | 9.0 | 5.7 | 215.0 | – | 215.0 |
| Unallocated items | 85.4 | 85.4 | – | 85.4 | |||
Total assets | 257.8 | 123.5 | 34.8 | 119.9 | 536.0 | – | 536.0 |
| – | |||||||
Se g ment liabilities | 44.2 | 27.9 | 7.7 | 45.6 | 125.4 | – | 125.4 |
| Unallocated items | 137.4 | 137.4 | – | 137.4 | |||
Total liabilities | 44.2 | 27.9 | 7.7 | 183.0 | 262.8 | – | 262.8 |
Other se g ment information | |||||||
Capital expenditure (cash spend) | 3.7 | 6.3 | 1.7 | 1.5 | 13.2 | – | 13.2 |
Depreciation of plant, property and equipment | 4.3 | 2.8 | 1.9 | 2.1 | 11.1 | – | 11.1 |
Avera g e number of employees | 1,180 | 727 | 950 | 194 | 3,051 | – | 3,051 |
(re- p resented) 2022 | |||||||
| Unallocated | Continuing | Discontinued | |||||
| EMEA | Americas | APAC | items | operations | operations | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Income statement information | |||||||
External revenue | 167.0 | 123.4 | 47.5 | – | 337.9 | 653.9 | 991.8 |
Gross profit | 84.5 | 47.2 | 16.5 | – | 148.2 | 116.9 | 265.1 |
Ad j usted operatin g profit/(loss) before corporate costs | 51.3 | 25.3 | 5.8 | (20.5) | 61.9 | 38.4 | 100.3 |
| Central corporate costs | (23.1) | (23.1) | – | (23.1) | |||
Ad j usted operatin g profit/(loss) after allocation of central costs | |||||||
| to discontinued operations | 51.3 | 25.3 | 5.8 | (43.6) | 38.8 | 38.4 | 77.2 |
Operatin g expenses allocated to discontinued operations | – | – | – | (13.7) | (13.7) | 13.7 | – |
Ad j usted operatin g profit/(loss) | 51.3 | 25.3 | 5.8 | (57.3) | 25.1 | 52.1 | 77.2 |
Amortisation and impairment of acquired intan g ible assets | (2.6) | (5.9) | (1.9) | – | (10.4) | (189.2) | (199.6) |
Ad j ustin g items | (1.4) | (0.5) | – | (24.1) | (26.0) | – | (26.0) |
Operatin g profit/(loss) | 47.3 | 18.9 | 3.9 | (81.4) | (11.3) | (137.1) | (148.4) |
| Balance sheet information | |||||||
Se g ment assets | 103.0 | 63.3 | 32.9 | 37.0 | 236.2 | – | 236.2 |
Intan g ible assets | 122.7 | 61.9 | 14.3 | 7.7 | 206.6 | – | 206.6 |
| Unallocated items | 450.6 | 450.6 | – | 450.6 | |||
Total assets | 225.7 | 125.2 | 47.2 | 495.3 | 893.4 | – | 893.4 |
– | |||||||
Se g ment liabilities | 40.9 | 18.7 | 15.9 | 77.2 | 152.7 | – | 152.7 |
| Unallocated items | 336.6 | 336.6 | – | 336.6 | |||
Total liabilities | 40.9 | 18.7 | 15.9 | 413.8 | 489.3 | – | 489.3 |
Other se g ment information | |||||||
Capital expenditure (cash spend) | 5.5 | 3.4 | 2.1 | 2.5 | 13.5 | 27.5 | 41.0 |
Depreciation of plant, property and equipment | 3.6 | 2.8 | 2.1 | 5.4 | 13.9 | 15.6 | 29.5 |
Avera g e number of employees | 1,211 | 821 | 1,011 | 305 | 3,348 | 4,067 | 7,415 |
% of Total Continuin g External Revenue | 2023 | 2022 |
| Revenue by channel | ||
End users | 78% | 79% |
Distributors | 22% | 21% |
| Revenue by offer type | ||
Standard | 63% | 64% |
Confi g ured | 31% | 28% |
Custom | 6% | 8% |
Revenue by customer se g ment | ||
Industrial manufacturers | 71% | 72% |
Lar g e consumer manufacturers | 20% | 21% |
SME consumers | 9% | 7% |
| 2023 | 2022 | |
| £m | £m | |
| UK (country of domicile) | 30.2 | 22.1 |
| US | 94.6 | 111.1 |
| China | 26.9 | 32.6 |
| Turkey | 23.6 | 21.6 |
| Germany | 22.4 | 23.7 |
| Italy | 14.8 | 14.4 |
| France | 15.1 | 17.4 |
| The Netherlands | 13.8 | 14.7 |
| Spain | 12.3 | 12.3 |
| Poland | 10.9 | 10.7 |
| Rest of World | 51.7 | 57.3 |
Total continuin g Group | 316.3 | 337.9 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Chan g es in inventories of finished g oods and work-in-pro g ress | (2.6) | (7.7) | |
Raw materials and consumables | 90.7 | 109.3 | |
| Personnel expense | 5 | 107.9 | 122.7 |
Depreciation of property, plant and equipment | 7 | 11.1 | 13.9 |
Depreciation of lease ri g ht-of-use assets | 9 | 5.9 | 5.6 |
| Loss on sale of property, plant and equipment | – | 0.1 | |
A mortisation of intan g ible assets 3 | 8 | 14.2 | 13.1 |
Ad j ustin g items | 2 | 21.0 | 26.0 |
Exchan g e differences reco g nised in profit or loss | (1.1) | – | |
Other operatin g expenses 2 | 58.3 | 66.2 | |
Net operatin g expenses | 305.4 | 349.2 |
| 2023 | 2022 | |
| £m | £m | |
Costs relatin g to restructurin g followin g disposals of businesses 1 | 1.3 | 10.4 |
(Gains)/losses and transaction costs relatin g to acquisitions of businesses 2 | (1.0) | 0.3 |
Acquisition inte g ration and restructurin g costs | – | 0.2 |
Customisation and confi g uration costs of si g nificant software as a service (“SaaS”) arran g ements 3 | 10.8 | 12.4 |
Defined benefit pension scheme char g es 4 | 1.8 | 2.0 |
Impairment of non-current assets | 7.1 | – |
| Other | 1.0 | 0.7 |
Ad j ustin g items before tax | 21.0 | 26.0 |
| Tax | (4.3) | 2.8 |
Ad j ustin g items after tax | 16.7 | 28.8 |
| 2023 | 2022 | |
| £m | £m | |
Reconciliation of cash flows from ad j ustin g items: | ||
Ad j ustin g items | 21.0 | 26.0 |
Non-cash char g e in ad j ustin g items | (5.9) | (2.0) |
Pension contribution ad j ustment | 1.9 | – |
Utilisation of prior year and acquired accruals and provisions | 6.6 | (0.3) |
Cash outflow from ad j ustin g items | 23.6 | 23.7 |
| 2023 | 2022 | |
| £m | £m | |
Fees payable for the audit of the Company and the consolidated financial statements | 1.9 | 3.1 |
Audit of the financial statements of the Company’s subsidiaries pursuant to le g islation | 0.4 | 0.4 |
Total audit fees | 2.3 | 3.5 |
| Audit-related assurance services | 0.1 | 0.1 |
| Other assurance services | – | 1.2 |
Total non-audit fees | 0.1 | 1.3 |
Total fees | 2.4 | 4.8 |
| 2023 | 2022 | ||
| Note | £m | £m | |
| Finance income | |||
| Bank deposits | 3.5 | 1.4 | |
Other finance income | 7.0 | 5.1 | |
| Net interest on pension scheme assets | 18 | 0.5 | 0.6 |
Total finance income | 11.0 | 7.1 | |
| Finance expense | |||
Interest on loans and overdrafts | (6.0) | (15.9) | |
Amortisation of bank facility fees | – | (4.7) | |
| Other finance expense | (4.9) | (2.2) | |
Net interest on pension scheme liabilities | 18 | (0.8) | (0.6) |
Interest on leases | 9 | (1.8) | (1.5) |
Total finance expense | (13.5) | (24.9) | |
Net finance expense | (2.5) | (17.8) |
| 2023 | 2022 | ||
| Note | £m | £m | |
Amounts reco g nised in the consolidated income statement | |||
Current tax | 4.8 | 14.5 | |
Ad j ustment in respect of prior years’ tax | (2.6) | (2.0) | |
Deferred tax | 16 | (1.2) | (16.3) |
Ad j ustment in respect of prior years’ deferred tax | 16 | (2.1) | 1.8 |
Income tax credit | (1.1) | (2.0) | |
| Income tax expense/(credit) attributable to: | |||
Expense on profit/loss from continuin g operations | 2.6 | 2.0 | |
Credit on loss from discontinued operations | (3.7) | (4.0) | |
Income tax credit | (1.1) | (2.0) | |
Amounts reco g nised in the consolidated statement of comprehensive income | |||
Tax credit in respect of taxable forei g n exchan g e taxable losses | (1.7) | (0.9) | |
Tax expense in respect of fair value hed g es | 1.1 | – | |
Net Tax credit | (0.6) | (0.9) | |
Tax credit on remeasurement of defined benefit pension schemes | (0.3) | (5.1) | |
Net total tax credit throu g h consolidated statement of comprehensive income | (0.9) | (6.0) |
| 2023 | 2022 | ||
| Note | £m | £m | |
Profit/(loss) from continuin g operations before income tax | 8.4 | (29.1) | |
Loss from discontinued operations before income tax | 24 | (4.1) | (156.7) |
4.3 | (185.8) | ||
Tax at UK statutory rate of 23.5% (2022: 19.0%) | 1.0 | (35.3) | |
| Effects of: | |||
| Permanent disallowable items (including adjusting | |||
| items) | 1.1 | 16.6 | |
| Disposal of entities | – | 4.7 | |
| Overseas state and local tax | – | 0.3 | |
| Unrecognised tax attributes (arising)/utilised | (1.3) | 10.6 | |
| Adjustments in respect of prior years | (4.7) | (0.2) | |
| Withholding tax (including on unremitted earnings) | 0.6 | 1.1 | |
| Change in tax rates | – | (1.3) | |
| Difference between UK and overseas tax rates | – | (2.0) | |
| Reassessment of deferred tax recognition | 2.2 | 3.5 | |
| Income tax credit | (1.1) | (2.0) |
Continuin g o p erations | Total | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Wa g es and salaries | 90.7 | 105.4 | 90.7 | 245.5 |
Social security expense | 13.0 | 13.0 | 13.0 | 25.1 |
Pension expense (note 18) | 2.8 | 2.9 | 2.8 | 7.4 |
Share option expense (note 18) | 1.4 | 1.4 | 1.4 | 2 .6 |
Total personnel expense | 107.9 | 122.7 | 107.9 | 280 .6 |
| 2023 | 2022 | |
| £m | £m | |
Short-term employee benefits | 3.4 | 5.2 |
Post-employment benefits | 0.1 | 0.3 |
Share-based payments | 0.9 | 1.8 |
Termination benefits | 0.1 | 0.9 |
4.5 | 8.2 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Earnin g s from continuin g operations | |||
Profit/(loss) attributable to equity holders of the Company | 5.8 | (31.1) | |
Ad j ustments: | |||
Amortisation of acquired intan g ible assets | 2 | 11.3 | 10.4 |
Tax on amortisation of acquired intan g ible assets | (2.7) | (2.4) | |
Ad j ustin g items | 2 | 21.0 | 26.0 |
Tax relief on ad j ustments | 2 | (4.3) | 2.8 |
Ad j usted earnin g s attributable to equity holders of the Company | 31.1 | 5.7 | |
Earnin g s from discontinued operations | |||
Earnin g s attributable to equity holders of Essentra plc | (0.4) | (156.9) |
2023 | 2022 | |
Wei g hted avera g e number of shares | ||
Basic wei g hted avera g e number of ordinary shares outstandin g (million) 1 | 294.6 | 301.1 |
Dilutive effect of employee share option plans (million) | 2.4 | 2.0 |
Diluted wei g hted avera g e number of ordinary shares (million) | 297.0 | 303.1 |
Earnin g s per share from continuin g operations (pence) | ||
Basic earnin g s per share from continuin g operations | 2.0p | (10.3)p |
Ad j ustment | 8.6p | 12.2p |
Basic ad j usted earnin g s per share from continuin g operations | 10.6p | 1.9p |
Diluted earnin g s per share from continuin g operations | 2.0p | (10.3)p |
Ad j ustment | 8.5p | 12.2p |
Diluted ad j usted earnin g s per share from continuin g operations | 10.5p | 1.9p |
Earnin g s per share from discontinued operations (pence) | ||
Basic earnin g s per share | (0.2)p | (52.1)p |
Diluted earnin g s per share | (0.2)p | (52.1)p |
Total Earnin g s per share attributable to equity holders of the Company (pence) | ||
Basic earnin g s per share | 1.8p | (62.4)p |
Diluted earnin g s per share | 1.8p | (62.4)p |
2023 | 2023 | |||||
| Total | Total | |||||
| Investment | Land and | Plant and | Fixtures, fittings | Property, | ||
| properties | buildings | machinery | and equipment | plant and equipment | ||
| Note | £m | £m | £m | £m | £m | |
| Cost | ||||||
Be g innin g of year | 7.0 | 37.7 | 125.6 | 72.0 | 235.3 | |
| Acquisitions | 23 | – | – | 4.2 | – | 4.2 |
Additi ons | – | 1.3 | 7.0 | 4.1 | 12 .4 | |
Disposals | – | (0.1) | (14.1) | (7.4) | (21.6) | |
Cu rrency translation | – | 0.1 | (4.6) | (0.2) | (4.7) | |
End of year | 7.0 | 39.0 | 118.1 | 68.5 | 225.6 | |
| Accumulated depreciation and impairment | ||||||
Be g innin g of year | – | 14.2 | 95.7 | 60.2 | 170.1 | |
Char g e in period 6 | – | 1.6 | 5.6 | 3.9 | 11.1 | |
| Disposals | – | (0 .1) | (14.1) | (7.3) | (21.5) | |
Impairment 4,5 | 3.7 | – | 0.9 | – | 0.9 | |
Cu rrency translation | – | 0.7 | (3.6) | (0.2) | (3.1) | |
End of year | 3.7 | 16.4 | 84.5 | 56.6 | 157.5 | |
| Net book value at end of year | 3.3 | 22.6 | 33.6 | 11.9 | 68.1 |
2022 | 2022 | ||||
| Total | |||||
| Investment | Land and | Plant and | Fixtures, fittings | ||
properties 5 | buildings | machinery | and equipment | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
Be g innin g of year | – | 79.4 | 386.5 | 78.9 | 544.8 |
| Acquisitions | – | 0. 5 | 0.7 | 0.2 | 1.4 |
Additions | – | 2.5 | 33.1 | 4.0 | 39.6 |
| Disposals | – | (0 .7) | (9.4) | – | (10.1) |
Business Disposals | – | (43.5) | (324.5) | (14.4) | (382.4) |
Transfers 7 | 7.0 | (7.0) | – | – | (7.0) |
Currency translation 3 | - | 6.5 | 39.2 | 3.3 | 49.0 |
End of year | 7.0 | 37.7 | 125.6 | 72.0 | 235.3 |
| Accumulated depreciation and impairment | |||||
Be g innin g of year | – | 18.0 | 223.7 | 48.8 | 290.5 |
Char g e in period 6 | – | 2.8 | 18.5 | 8.2 | 29.5 |
| Disposals | – | (0 .7) | (8.7) | – | (9.4) |
| Business Disposals | – | (9.0 ) | (161.2) | (0.1) | (170.3) |
| Impairment | – | – | 0.1 | 0.4 | 0.5 |
Currency translation 3 | – | 3.1 | 23.3 | 2.9 | 29.3 |
| End of year | – | 14.2 | 95.7 | 60.2 | 170.1 |
Net book value at end of year 1 | 7.0 | 23.5 | 29.9 | 11.8 | 65.2 |
| 2023 | ||||
| Customer | Other intangible | |||
| Goodwill | relationships | assets | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
Be g innin g of year | 140.1 | 159.3 | 24.8 | 324.2 |
Acquisitions 8 (note 23) | 14.5 | 16.9 | 0.8 | 32.2 |
Additions | – | – | 0.8 | 0.8 |
Disposals | – | – | (1.0) | (1.0) |
| Currency translation | (6.0) | (6.9) | (0.8) | (13.7) |
End of year | 148.6 | 169.3 | 24.6 | 342.5 |
| Amortisation and impairment | ||||
Be g innin g of year | 4.5 | 99.1 | 14.0 | 117.6 |
Char g e for the year 3 | – | 10.7 | 3.5 | 14.2 |
| Impairment | – | 2.2 | – | 2.2 |
| Disposal | – | – | (1.0) | (1.0) |
| Currency translation | (0.3) | (4.6) | (0.6) | (5.5) |
End of year | 4.2 | 107.4 | 15.9 | 127.5 |
Net book value at end of year | 144.4 | 61.9 | 8.7 | 215.0 |
| 2022 | ||||
| Customer | Other intangible | |||
| Goodwill | relationships | assets | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
Be g innin g of year | 354.9 | 423.2 | 26.4 | 804.5 |
Acquisitions | 20.7 | 8.2 | 0.6 | 29.5 |
Additions | – | – | 1.0 | 1.0 |
Disposals | – | – | (1.4) | (1.4) |
| Business disposals | (271.9) | (319.2) | (2.7) | (593.8) |
| Currency translation | 36.4 | 47.1 | 0.9 | 84.4 |
End of year | 140.1 | 159.3 | 24.8 | 324.2 |
| Amortisation and impairment | ||||
Be g innin g of year | 27.9 | 280.9 | 12.2 | 321.0 |
Char g e for the year 3 | - | 16.6 | 3.0 | 19.6 |
| Business disposals | (214.6) | (228.0) | (1.1) | (443.7) |
| Impairment | 181.6 | 1.1 | – | 182.7 |
Disposal | – | – | (0.8) | (0.8) |
| Currency translation | 9.6 | 28.5 | 0.7 | 38.8 |
End of year | 4.5 | 99.1 | 14.0 | 117.6 |
Net book value at end of year | 135.6 | 60.2 | 10.8 | 206.6 |
| 2023 | |
| Goodwill | £m |
EMEA | 109.3 |
Americas | 35.1 |
| 144.4 |
| 2023 | 2022 | |
| Business | £m | £m |
Businesses of former Moss and Skiffy | 7.2 | 8.3 |
Businesses of former Richco | 9.0 | 13.4 |
Business of former Mesan | 0.4 | 0.9 |
Business of former Abric | 4.3 | 5.9 |
Business of former Micro Plastics, Inc | 3.2 | 3.8 |
Industrial Supply | 0.3 | 0.7 |
Innovative Components | 5.5 | 6.6 |
Hen g zhu | 4.8 | 8.3 |
Wixroyd | 7.9 | 8.8 |
BMP TAPPI | 17.4 | – |
e-Commerce development costs | 4.9 | 5.9 |
Other businesses | 2.9 | 3.7 |
Components Sweden | 1.9 | 2.5 |
Software and development costs | 0.9 | 2.2 |
70.6 | 71. 0 |
| Improvement in | ||||
| Average annual growth | Terminal | average operating | ||
| rate over five-year | growth rate | profit over | Pre-tax | |
Re g ion | Forecast p eriod | from 2028 onwards | five- y ear p eriod | discount rate |
Groups of cash- g eneratin g -units: | ||||
| EMEA | 6.2% | 3.1% | 620 bps | 16.9% |
| AMERICAS | 5.8% | 2.2% | 770 bps | 15.3% |
Cash- g eneratin g -unit assumptions: | ||||
| Hengzhu (individual CGU) | 6.0% | 2.0% | 600 bps | 14.1% |
| Impairment | |
Sensitivities im p actin g Hen g zhu CGU | £m |
50 bps increase in pre-tax discount rate | 0.5 |
100 bps reduction in terminal growth rate | 0.4 |
100 bps reduction in each year‘s growth rate | 0.1 |
100 bps reduction in operating profit margin in the terminal year | 0.9 |
| 2023 | ||||
| Land and | Plant and | Fixtures, fittings | ||
| buildings | machinery | and equipment | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
Be g innin g of year | 40.3 | 2.9 | 0.2 | 43.4 |
Additions, extensions and surrenders | 12.3 | 1.8 | – | 14.1 |
Termi nations | (2.2) | (1.6) | (0.1) | (3.9) |
Cu rrency translation | (1.6) | 0.1 | – | (1.5) |
End of year | 48.8 | 3.2 | 0.1 | 52.1 |
| Accumulated depreciation and impairment | ||||
Be g innin g of year | 20.4 | 1.9 | 0.1 | 22.4 |
Char g e for the year 3 | 4.9 | 0.9 | 0.1 | 5.9 |
| Impairment | – | 0.3 | – | 0.3 |
Termi nations | (2.2) | (1.6) | (0.1) | (3.9 ) |
| Currency translation | (0.6) | 0.1 | – | (0.5) |
End of year | 22.5 | 1.6 | 0.1 | 24.2 |
Net book value at end of year | 26.3 | 1.6 | – | 27.9 |
| 2022 | ||||
| Land and | Plant and | Fixtures, fittings | ||
| buildings | machinery | and equipment | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
Be g innin g of year | 100.5 | 13.4 | 0.4 | 114.3 |
Additions, extensions and surrenders | 7.6 | 2.7 | – | 10.3 |
Terminations | (6.9) | (1.5) | (0.1) | (8.5) |
Business disposals | (71.2) | (12.4) | (0.2) | (83. 8) |
| Currency translation | 10.3 | 0.7 | 0.1 | 11.1 |
End of year | 40.3 | 2.9 | 0.2 | 43.4 |
| Accumulated depreciation and impairment | ||||
Be g innin g of year | 56.6 | 7.0 | 0.3 | 63.9 |
Char g e for the year 3 | 7.4 | 2.5 | 0.2 | 10.1 |
Terminations | (6.7) | (1.3) | (0.1) | (8.1) |
Disposal of businesses | (40.4) | (6.8) | (0.2) | (47.4) |
| Impairment write back | (0.6) | – | – | (0.6) |
| Currency translation | 4.1 | 0.5 | (0.1) | 4.5 |
End of year | 20.4 | 1.9 | 0.1 | 22.4 |
Net book value at end of year | 19.9 | 1.0 | 0.1 | 21.0 |
| 2023 | 2022 | ||
On continuin g o p erations | Notes | £m | £m |
| Lease right-of-use asset depreciation | 2, 27 | 5.9 | 5.6 |
| Interest expense (included in finance costs) | 3 | 1.8 | 1.5 |
| Exchange losses (included in finance costs) | 3 | 2.2 | 1.2 |
Expense relating to short-term leases (included in cost of goods sold and administrative expenses) | – | 0.1 | |
| Expense relating to leases of low-value assets that not shown | |||
| above as short-term leases (included in operating expenses) | 0.1 | 0.1 | |
10.0 | 8.5 |
| 2023 | 2022 | |
| £m | £m | |
Raw materials and consumables | 7.7 | 10.6 |
Work-in-pro g ress | 6.0 | 4.3 |
Finished g oods and g oods held for resale | 51.0 | 50.1 |
| Total | 64.7 | 65.0 |
| 2023 | 2022 | |
| £m | £m | |
Trade receivables | 43.5 | 45.3 |
| Other receivables | 14.7 | 17.7 |
Prepayments and accrued income | 3.3 | 3.4 |
| Total | 61.5 | 66.4 |
| 2023 | 2022 | |
| £m | £m | |
Bank balances | 59.7 | 421.4 |
Total | 59.7 | 421.4 |
| 2023 | 2022 | |
| £m | £m | |
Trade payables | 23.8 | 31.9 |
Other tax and social security contributions | 5.4 | 9.5 |
Other payables | 3.4 | 7.9 |
Accruals | 28.1 | 42.2 |
Total | 60.7 | 91.5 |
| 2023 | 2022 | |
| £m | £m | |
| Non-current liabilities | ||
Unsecured bank loans | 15.2 | – |
US Private Placement Loan Notes | 80.3 | 85.0 |
Total | 95.5 | 85.0 |
| Current liabilities | ||
| US Private Placement Loan Notes | – | 208 .0 |
| Total | – | 208 .0 |
2023 | 2022 | |||
| Carrying | Nominal | Carrying | Nominal | |
| value | value | value | value | |
| £m | £m | £m | £m | |
US dollar | 80.3 | 80.7 | 293.0 | 291.7 |
Euro | 15.2 | 15.2 | – | – |
Total | 95.5 | 95.9 | 293.0 | 291.7 |
At 31 December 2023 | At 31 December 2022 | |||||
| Contractual | Contractual | |||||
| Fair | or notional | Change in | Fair | or notional | Change in | |
| values | amounts | fair value | values | amounts | fair value | |
| £m | £m | £m | £m | £m | £m | |
| Current assets | ||||||
Forward forei g n | ||||||
| exchange contracts | – | 2. 2 | (0.2) | 0.2 | 58.4 | (0.3) |
– | 2.2 | (0.2) | 0.2 | 58.4 | (0.3) | |
| Non-current assets | ||||||
| Cross currency interest | ||||||
rate swaps | 4.2 | 63.0 | (4.1) | 8.3 | 66.7 | 7.6 |
4.2 | 63.0 | (4.1) | 8.3 | 66.7 | 7.6 | |
| Current liabilities | ||||||
Forward forei g n exchan g e | ||||||
| contracts | – | 1.0 | (1.3) | 1.3 | 77.4 | 1.2 |
– | 1.0 | (1.3) | 1.3 | 77.4 | 1.2 |
2023 | 2022 | |||||
| Cost of | Cash flo w | Total | Cost of | Cash flow | Total | |
| hedging | hedging | hedging | hedging | hedging | hedging | |
| reserve | reserve | reserve | reserve | reserve | reserve | |
| £m | £m | £m | £m | £m | £m | |
Balance at the be g innin g of the year | (1.1) | 0.3 | (0.8) | 0.9 | (2.4) | (1.5) |
Chan g e in fair value of forward | ||||||
| foreign exchange contracts | ||||||
recognised in other comprehensive income | – | (0.1) | (0.1) | – | (0.9) | (0.9) |
| Amounts recycled to finance | ||||||
expense on discontinued hedges | – | – | – | – | 0.2 | 0.2 |
Chan g e in fair value of cross | ||||||
| currency interest rate swaps | ||||||
recognised in other comprehensive income | 1.2 | (2.9) | (1.7) | (2.0) | 19.0 | 17.0 |
Ineffectiveness reco g nised in finance expense | – | – | – | – | 0.8 | 0.8 |
| Amounts recycled to finance | ||||||
| expense to offset retranslation | ||||||
of hedged loans | – | 2.4 | 2.4 | – | (16.4) | (16.4) |
Balance at the end of the year | 0.1 | (0.3) | (0.2) | (1.1) | 0.3 | (0.8) |
| Movement in | Ineffectiveness | ||
| hedging | Movement in | recognised in | |
| instrument | hedged item | P&L | |
| £m | £m | £m | |
Cumulative movement at 1 January 2023 | 14.6 | (14.9) | (0.3) |
Movement in year | (4.1) | 4.1 | – |
| Cumulative movement at 31 December | |||
2023 | 10.5 | (10.8) | (0.3) |
| Movement in | Ineffectiveness | ||
| hedging | Movement in | recognised in | |
| instrument | hedged item | P&L | |
| £m | £m | £m | |
Cumulative movement at 1 January 2022 | 0.7 | (0.2) | 0.5 |
Movement in year | 13.9 | (14.7) | (0.8) |
Cumulative movement at 31 December 2022 | 14.6 | (14.9) | (0.3) |
2023 | 2022 | |
| Total | Total | |
| Net | Net | |
| £m | £m | |
Net tax (assets)/liabilities at beginning of year | (4.1) | 33.7 |
Credit to the income statement in respect of current year | (1.2) | (16.3) |
(Credit)/char g e to the income statement in respect of prior years | (2.1) | 1.8 |
Credit to other comprehensive income – defined benefit pensions | (0.3) | (5.1) |
Expense to reserves – hyperinflation (IAS 29) | 1.0 | 2.7 |
Expense to reserves on share-based incentives | 0.3 | 0.6 |
Expense to other income in respect of fair value hed g es | 1.1 | – |
Acquisitions and disposals | 5.1 | (25.8) |
Currency translation | 0.4 | 4.3 |
Net tax liabilities/(assets) at end of year | 0.2 | (4.1) |
| 2023 | |||||
| Contractual | Onerous | ||||
| Reorganisation | obligations | contracts | Other | Total | |
| £m | £m | £m | £m | £m | |
Be g innin g of year | 3.6 | 5.5 | 1.9 | 0.8 | 11.8 |
Provisions made/(released) durin g year | 0.3 | – | (0.5) | 0.8 | 0.6 |
Utilised durin g year | (3.4) | (2.1) | (0.9) | (0.2) | (6.6) |
Currency translation | – | – | – | – | – |
End of year | 0.5 | 3.4 | 0.5 | 1.4 | 5.8 |
Non-current | – | – | 0.1 | 0.1 | 0.2 |
Current | 0.5 | 3.4 | 0.4 | 1.3 | 5.6 |
End of year | 0.5 | 3.4 | 0.5 | 1.4 | 5.8 |
| 2022 | |||||
| Contractual | Onerous | ||||
| Reorganisation | obligations | contracts | Other | Total | |
| £m | £m | £m | £m | £m | |
Be g innin g of year | 0.9 | – | – | 2.7 | 3.6 |
Provisions made durin g year | 3.4 | – | 1.9 | 0.6 | 5.9 |
Provisions reco g nised on business disposal | – | 6.5 | – | – | 6.5 |
Business disposals | (0.5) | – | – | (2.0) | (2.5) |
Utilised durin g year | (0.2) | (1.0) | – | (0.7) | (1.9) |
Currency translation | – | – | – | 0.2 | 0.2 |
End of year | 3.6 | 5.5 | 1.9 | 0.8 | 11.8 |
Non-current | – | – | 0.7 | 0.4 | 1.1 |
Current | 3.6 | 5.5 | 1.2 | 0.4 | 10.7 |
End of year | 3.6 | 5.5 | 1.9 | 0.8 | 11.8 |
| 2023 | 2022 | |
| £m | £m | |
Amounts expensed a g ainst operatin g profit | ||
Defined contribution schemes | 2.7 | 7.0 |
Defined benefit schemes – current service cost | 1.8 | 2.0 |
Defined benefit schemes – curtailment g ain | – | – |
Other post-employment obli g ations | 0.1 | 0.4 |
Total operatin g expense | 4.6 | 9.4 |
| Amounts included as finance (income)/expense | ||
| Net interest on defined benefit scheme assets | (0.5) | (0.6) |
| Net interest on defined benefit scheme liabilities | 0.8 | 0.7 |
Net finance expense | 0.3 | 0.1 |
Amounts reco g nised in the consolidated statement of comprehensive income | ||
Return on defined benefit scheme assets excludin g amounts in net finance income | (2.3) | 108.5 |
Impact of chan g es in assumptions and experience to the present value of defined | ||
benefit scheme liabilities | 3.6 | (88.0) |
Remeasurement losses of defined benefit schemes | 1.3 | 20.5 |
2023 | 2022 | |||
Euro p e | US | Euro p e | US | |
| Increase in salaries (pre-2010) | n/a | n/a | n/a | n/a |
Increase in salaries (post-2010) 1 | n/a | n/a | n/a | n/a |
| Increase in pensions | ||||
at RPI capped at 5% | 2.9% | n/a | 3.0% | n/a |
at CPI capped at 5% | 2.6% | n/a | 2.7% | n/a |
at CPI minimum 3%, capped at 5% | 3.4% | n/a | 3.3% | n/a |
at CPI capped at 2.5% | 2.0% | n/a | 2.2% | n/a |
Discount rate | 4.6% | 4.8% | 4.8% | 5.0% |
| Inflation rate – RPI | 3.0% | n/a | 3.1% | n/a |
| Inflation rate – CPI | 2.6% | n/a | 2.7% | n/a |
2023 | 2022 | |||
Euro p e | US | Euro p e | US | |
Male retirin g today at a g e 65 | 22.4 | 20.7 | 22.0 | 20.5 |
Female retirin g today at a g e 65 | 24.8 | 22.6 | 24.4 | 22.5 |
Male retirin g in 20 years at a g e 65 | 23.7 | 22.2 | 23.3 | 22.1 |
Female retirin g in 20 years at a g e 65 | 26.2 | 24.1 | 25.9 | 24.0 |
| 2023 | |||||
| % of total | % of total | ||||
| fair value of | Europe | fair value of | US | Total | |
| scheme assets | £m | scheme assets | £m | £m | |
Equities | 22% | 33.2 | 60% | 29.1 | 62.3 |
Bonds/LDI | 76% | 112.7 | 38% | 18.7 | 131.4 |
Other | 2% | 3.0 | 2% | 0.8 | 3.8 |
Fair value of scheme assets 1 | 148.9 | 48.6 | 197.5 | ||
| Present value of scheme liabilities | (143.5) | (63.3) | (206.8) | ||
| Net retirement benefit | |||||
| assets/(obligations) | 5.4 | (14.7) | (9.3) |
| 2022 | |||||
| % of total | % of total | ||||
| fair value of | Europe | fair value of | US | Total | |
| scheme assets | £m | scheme assets | £m | £m | |
Equities | 42% | 61.8 | 64% | 33.3 | 95.1 |
Bonds/LDI | 57% | 84.0 | 34% | 17.3 | 101.3 |
Other | <1% | 0.7 | 2% | 1.2 | 1.9 |
Fair value of scheme assets 1 | 146.5 | 51.8 | 198.3 | ||
| Present value of scheme liabilities | (141.1) | (67.6) | (208.7) | ||
| Net retirement benefit | |||||
| assets/(obligations) | 5.4 | (15.8) | (10.4) |
2023 | 2022 | |||||||
Defined benefit p ension schemes | Defined benefit p ension schemes | |||||||
| Assets | Liabilities | Other | Total | Assets | Liabilities | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Be g innin g of year | 198.3 | (208.7) | (0.2) | (10.6) | 305.9 | (293.1) | (3.8) | 9.0 |
| Current service cost and administrative expense | (1.8) | – | (0.1) | (1.9) | (1.8) | (0.2) | (0.4) | (2.4) |
Employer contributions | 3.7 | 0.1 | – | 3.8 | 0.7 | 0.2 | – | 0.9 |
Return on plan assets excludin g amounts in net finance income 3 | 2.3 | – | – | 2.3 | (108.5) | – | – | (108.5) |
Actuarial (losses)/ g ains arisin g from chan g e in financial assumptions | – | (3.9) | – | (3.9) | – | 95.5 | – | 95.5 |
Actuarial g ains/(losses) arisin g from chan g e in demo g raphic assumptions | – | 0.6 | – | 0.6 | – | (1.9) | – | (1.9) |
Actuarial losses arisin g from experience ad j ustment | – | (0.3) | – | (0.3) | – | (5.6) | – | (5.6) |
Finance income/(expense) | 9.3 | (9.6) | – | (0.3) | 6.3 | (6.3) | (0.1) | (0.1) |
Benefits paid | (11.4) | 11.4 | – | – | (11.5) | 11.5 | – | – |
Currency translation | (2.9) | 3.8 | – | 0.9 | 7.2 | (9.4) | (0.1) | (2.3) |
| Business combinations | – | (0.2) | – | (0.2) | – | 0.6 | 4.2 | 4.8 |
End of year | 197.5 | (206.8) | (0.3) | (9.6) | 198.3 | (208.7) | (0.2) | (10.6) |
Defined benefit schemes – net retirement benefit assets/(obli g ations) | (9.3) | (10.4) |
| (Increase)/decrease in schemes net liabilities | |||
| as at 31 December 2023 | |||
| Europe | US | Total | |
| £m | £m | £m | |
3.0% decrease in the discount rate | (74.3) | (31.3) | (105.6) |
3.0% increase in the rate of inflation | (23.2) | n/a | (23.2) |
1.0% increase in rate of salary/pension increases | n/a | n/a | n/a |
1 year increase in life expectancy | (4.4) | (1.9) | (6.3) |
1 year decrease in life expectancy | 5.2 | 1.9 | 7.1 |
3.0% increase in the discount rate | 39.9 | 18.6 | 58.5 |
1.0% decrease in rate of salary/pension increases | n/a | n/a | n/a |
3.0% decrease in the rate of inflation | 16.5 | n/a | 16.5 |
| 2023 | ||||||||||||
| Weighted | Weighted | Weighted | Weighted | Weighted | Exercisable | Weighted | ||||||
| At 1 Jan | average | Granted | average | Lapsed | average | Exercised | average | At 31 Dec | average | at 31 Dec | average | |
| 2023 | exercise p rice | durin g the y ear | exercise p rice | durin g the y ear | exercise p rice | durin g the y ear | exercise p rice | 2023 | exercise p rice | 2023 | exercise p rice | |
LTIP Part A | 66,200 | 692.0p | – | – | (66,200) | 692.0p | – | – | – | – | – | – |
LTIP Part B | 2,543,804 | – | 1,628,540 | – | (259,682) | – | (34,958) | – | 3,877,704 | – | – | – |
DASB | 435,590 | – | 76,530 | – | – | – | (365,897) | – | 146,223 | – | – | – |
SAYE 3-year plan | 322,012 | 249.2p | 331,917 | 169.7p | (267,843) | 237.4p | – | – | 386,086 | 189.0p | 17,919 | 210.9p |
SAYE 5-year plan | 110,163 | 256.2p | 93,688 | 169.7p | (95,416) | 253.1p | – | – | 108,435 | 184.2p | 18,595 | 184.2p |
US SAYE 2-year plan | 30,825 | 294.3p | – | – | (25,725) | 299.8p | – | – | 5,100 | 266.5p | – | – |
Restrictive Shares | 419,519 | – | – | – | (85,163) | – | – | – | 334,356 | – | – | – |
3,928,113 | 2,130,675 | (800,029) | (400,855) | 4,857,904 | 36,514 |
| 2022 | ||||||||||||
Wei g hted | Wei g hted | Wei g hted | Wei g hted | Wei g hted | Exercisable | Wei g hted | ||||||
| At 1 Jan | average | Granted | average | Lapsed | average | Exercised | average | At 31 Dec | average | at 31 Dec | average | |
| 2022 | exercise p rice | durin g the y ear | exercise p rice | durin g the y ear | exercise p rice | durin g the y ear | exercise p rice | 2022 | exercise p rice | 2022 | exercise p rice | |
LTIP Part A | 98,735 | 649.1p | – | – | (32,535) | 562.0p | – | – | 66,200 | 692.0p | 66,200 | 692.0p |
LTIP Part B | 5,370,852 | – | 961,501 | – | (3,788,200) | – | (349) | – | 2,543,804 | – | 33,826 | – |
DASB | 416,992 | – | 253,721 | – | – | – | (235,123) | – | 435,590 | – | 10,494 | – |
SAYE 3-year plan | 813,975 | 265.7p | – | – | (487,933) | 276.9p | (4,030) | 248.0p | 322,012 | 249.2p | 45,591 | – |
SAYE 5-year plan | 227,571 | 267.8p | – | – | (117,408) | 278.7p | – | – | 110,163 | 256.2p | 31,449 | – |
US SAYE 2-year plan | 46,818 | 284.8p | – | – | (15,993) | 266.5p | – | – | 30,825 | 294.3p | – | – |
Restrictive Shares | – | – | 419,519 | – | – | – | – | – | 419,519 | – | – | – |
6,974,943 | 1,634,741 | (4,442,069) | (239,502) | 3,928,113 | 187,560 |
| LTIP | LTIP | SAYE 3-year | SAYE-5 year | Restrictive | ||
| Part A | Part B | DASB | p lan | Plan | Shares | |
Year ended 31 December 2023 | n/a | 163.6p | 175.5p | 20.3p | 20.3p | n/a |
Year ended 31 December 2022 | n/a | 165.4p | 172.3p | n/a | n/a | 230.2p |
| 2023 | ||||||
| LTIP | LTIP | SAYE-3 year | SAYE-5 year | Restrictive | ||
| Part A | Part B | DASB | p lan | p lan | Shares | |
Wei g hted avera g e fair value at grant | – | 205.7p | 174.0p | 32.2p | 29.6p | 230.2p |
Wei g hted avera g e share price | ||||||
| at grant | – | 243.1p | 202.8p | 210.5p | 204.2p | 237.0p |
Wei g hted avera g e | ||||||
| exercise price | – | 0.0p | 0.0p | 189.0p | 185.7p | 0.0p |
Wei g hted avera g e volatility | – | 38.1% | 40.0% | 36.0% | 40.9% | 40.0% |
Wei g hted avera g e | ||||||
dividend yield | – | 2.86% | 3. 00% | 2.93% | 2.99% | 2.50% |
Wei g hted risk free rate | – | 2.02% | 3.74% | 2.69% | 2.98% | 3.40% |
| Expected employee | ||||||
| retention rates | – | 92.3% | 100.0% | 80.0% | 80.2% | 85.0% |
| 3.00 | 3.00 | 3.20 | 5.20 | 3.00 | ||
Expected term | – | years | years | years | years | years |
| Monte | ||||||
Valuation model | – | Carlo | Binomial | Binomial | Binomial | Binomial |
| 2022 | ||||||
| LTIP | LTIP | SAYE 3-year | SAYE 5-year | Restrictive | ||
| Part A | Part B | DASB | p lan | p lan | Shares | |
Wei g hted avera g e fair value | ||||||
at grant | 141.4p | 225.8p | 189.0p | 69.2p | 75.5p | 230.2p |
Wei g hted avera g e share price | ||||||
at grant | 692.0p | 275.6p | 223.7p | 293.1p | 304.2p | 237.0p |
Wei g hted avera g e | ||||||
exercise price | 692.0p | – | – | 249.2p | 265.5p | – |
Wei g hted avera g e volatility | 27.0% | 37.0% | 35.8% | 36.1% | 40.5% | 40% |
Wei g hted avera g e | ||||||
dividend yield | 1.80% | 2.79% | 3.00% | 2.74% | 2.94% | 2.5% |
Wei g hted risk free rate | 0.4% | 1.08% | 2.37% | 0.21% | 0.44% | 3.4% |
| Expected employee | ||||||
retention rates | 85.0% | 81.1% | 100.0% | 80.1% | 81.0% | 85.0% |
| 3.00 | 2.30 | 3.00 | 3.20 | 5.20 | 3.0 | |
| Expected term | years | years | years | years | years | years |
| Monte | ||||||
Valuation model | Binomial | Carlo | Binomial | Binomial | Binomial | Binomial |
| 2023 and 2022 | ||||||
| SAYE | SAYE | |||||
| LTIP | LTIP | 3 year | 5 year | Restrictive | ||
| Part A | Part B | DASB | p lan | Plan | Shares | |
Contractual life | 3–10 years | 3–6 years | 3 years | 3 years | 5 years | 3 years |
| 2023 | 2022 | |
| £m | £m | |
1-60 days | 7.5 | 13.7 |
61-180 days | 1.6 | 1.4 |
181-360 days | 0.6 | 0.3 |
360+ days | 0.4 | 0.3 |
10.1 | 15.7 |
| 2023 | 2022 | |
| £m | £m | |
Current | 0.3 | 0.3 |
1-60 days | 0.1 | 0.1 |
61-180 days | 0.3 | 0.4 |
181-360 days | 0.6 | 0.3 |
360+ days | 0.4 | 0.3 |
1.7 | 1.4 |
| 2023 | 2022 | |
| £m | £m | |
Be g innin g of year | 1.4 | 2.6 |
Impaired receivables acquired/(disposed) | – | – |
Impairment loss reco g nised 1 | 0.4 | 1.1 |
| Business disposals | – | (2. 3 ) |
Utilisation | (0.1) | – |
End of year | 1.7 | 1.4 |
| 2023 | |||||||
| AA | A | BBB | BB | B | Not rated | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
Non-current derivative assets | – | – | 4.2 | – | – | – | 4.2 |
Cash and cash equivalents | 3.5 | 10.0 | 44.5 | – | 1.0 | 0.7 | 59.7 |
Total | 3.5 | 10.0 | 48.7 | – | 1.0 | 0.7 | 63.9 |
| 2022 | |||||||
| AA | A | BBB | BB | B | Not rated | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
Current derivative assets | – | 0.1 | 0.1 | – | – | – | 0.2 |
Non-current derivative assets | – | 8.3 | – | – | – | – | 8.3 |
Cash and cash equivalents | 2.8 | 232.4 | 180.9 | – | – | 5.3 | 421.4 |
Total | 2.8 | 240.8 | 181.0 | – | – | 5.3 | 429.9 |
| 2023 | ||||||
Weakenin g in sterlin g | Stren g thenin g in sterlin g | |||||
| 10% | 5% | 1% | 10% | 5% | 1% | |
| £m | £m | £m | £m | £m | £m | |
| Impact on the profit before tax – | ||||||
gain/(loss) | 2.2 | 1.0 | 0.2 | (1.8) | (0.9) | (0.2) |
Impact on equity – g ain/(loss) | 27.6 | 13.1 | 2.5 | (22.6) | (11.8) | (2.5) |
| 2022 | ||||||
Weakenin g in sterlin g | Stren g thenin g in sterlin g | |||||
| 10% | 5% | 1% | 10% | 5% | 1% | |
| £m | £m | £m | £m | £m | £m | |
| Impact on the profit before tax – | ||||||
gain/(loss) | 0.4 | 0.2 | 0.0 | (0.3) | (0.2) | (0.0) |
Impact on equity – g ain/(loss) | 25.0 | 11.8 | 2.3 | (20.4) | (10.7) | (2.2) |
| 2023 | ||||||
Decrease in interest rates | Increase in interest rates | |||||
| 200bps | 100bps | 50bps | 200bps | 100bps | 50bps | |
| £m | £m | £m | £m | £m | £m | |
| Impact on the income | ||||||
statement – gain/(loss) | 0.3 | 0.2 | 0.1 | (0.3) | (0.2) | (0.1) |
| 2022 | ||||||
Decrease in interest rates | Increase in interest rates | |||||
| 200bps | 100bps | 50bps | 200bps | 100bps | 50bps | |
| £m | £m | £m | £m | £m | £m | |
| Impact on the income | ||||||
statement – gain/(loss) | 1.9 | 1.0 | 0.5 | (1.9) | (1.0) | (0.5) |
| 2023 | 2022 | |
| £m | £m | |
Expirin g before two years | – | – |
Expirin g after two years | 184.8 | 200.0 |
| 2023 | |||||||
| Undiscounted | |||||||
| Carrying | contractual | ||||||
| Fair value | amount | cash flows | <1 yr | 1-2 yrs | 2-5 yrs | >5 yrs | |
| £m | £m | £m | £m | £m | £m | £m | |
Unsecured bank loans | 15.2 | 15.2 | 17.5 | 0.8 | 0.8 | 15.9 | – |
| US Private Placement Loan Notes | 70.0 | 80.3 | 90.7 | 48.9 | 1.3 | 14.4 | 26.1 |
Trade and other payables 2 | 55.3 | 55.3 | 55.3 | 55.3 | – | – | – |
L ease liabilities | 30.9 | 30.9 | 49.3 | 8.1 | 7.3 | 15.6 | 18.3 |
Deferred contin g ent consideration 3 | 5.0 | 5.0 | 5.0 | 5.0 | – | – | – |
Other financial liabilities | 23.0 | 23.0 | 23.0 | 23.0 | – | – | – |
Total | 199.4 | 209.7 | 240.8 | 141.1 | 9.4 | 45.9 | 44.4 |
| 2022 | |||||||
| Undiscounted | |||||||
| Carrying | contractual | ||||||
| Fair value | amount | cash flows | <1 yr | 1-2 yrs | 2-5 yrs | >5 yrs | |
| £m | £m | £m | £m | £m | £m | £m | |
| US Private Placement Loan Notes | 277.7 | 293.0 | 326.4 | 215.3 | 3.3 | 9.9 | 97.9 |
Derivative liabilities | 1.3 | 1.3 | 1.3 | 1.3 | – | – | – |
T rade and other payables | 82.0 | 82.0 | 82.0 | 82.0 | – | – | – |
L ease liabilities | 22.9 | 22.9 | 28.3 | 6.3 | 4.9 | 10.5 | 6.6 |
Deferred contin g ent consideration 3 | 2.4 | 2.4 | 2.4 | – | 2.4 | – | – |
Other financial liabilities | 24.1 | 24.1 | 24.1 | 24.1 | – | – | – |
Total | 410.4 | 425.7 | 464.5 | 329.0 | 10.6 | 20.4 | 104.5 |
| Gross amount of | Net amount of | ||
| Gross amount | recognised financial | financial assets | |
| of recognised | liabilities set off in | presented in the | |
| financial assets | the balance sheet | balance sheet | |
| £m | £m | £m | |
| Cash and cash equivalents: | |||
At 31 December 2023 | 59.7 | – | 59.7 |
At 31 December 2022 | 421.4 | – | 4 21.4 |
2023 | 2022 | |||||
| Total | Total | |||||
| Fair | Amortised | carrying | Fair | Amortised | carrying | |
| value | cost | value | value | cost | value | |
| £m | £m | £m | £m | £m | £m | |
| Trade and other receivables | – | 48.5 | 48.5 | – | 63.0 | 63.0 |
Cash and cash equivalents | – | 59.7 | 59.7 | – | 421.4 | 421.4 |
Interest bearin g loans and borrowings | – | (95.5) | (95.5) | – | (293.0) | (293.0) |
Lease liabilities | – | (30.9) | (30.9) | – | (22. 9) | (22.9) |
Trade and other payables | – | (55.3) | (55.3) | – | (82.0) | (82.0) |
| Level 2 of fair value hierarchy | ||||||
| 5 | 4.2 | – | 4.2 | 8.5 | – | 8.5 |
| Derivative assets | ||||||
Deriva tive liabilities | – | – | – | (1.3) | – | (1.3) |
Level 3 of fair value hierarchy | ||||||
| Other financial assets | 19.0 | 19.0 | 11.6 | – | 11.6 | |
Other no n-current financial liabilities | – | – | – | (2.4) | – | (2.4) |
Other current financial liabilities | (28.0) | – | (28.0) | (24.1) | – | (24.1) |
Total Group (includin g | ||||||
discontinued operations in 2022) | (4.8) | (73.5) | (78.3) | (7.7) | 86.5 | 78.8 |
| 2023 | 2022 | |
Total Grou p (includin g discontinued o p erations in 2022) | £m | £m |
| Net debt/(funding surplus) | 62.5 | (113.8) |
| Operating profit before intangible amortisation and adjusting items | 43.2 | 77.2 |
Plus depreciation and other amounts written off property, plant and equipment, and amortisation of non-acquired intangible assets | 19.9 | 42.3 |
| Plus share option expense | 1.4 | 2.6 |
Ad j usted EBITDA | 64.5 | 122.1 |
Net debt/(fundin g surplus)-to-Ad j usted-EBITDA ratio | 1.0 | (0.9) |
Net debt/(fundin g surplus)-to-Ad j usted-EBITDA ratio excludin g the impact of IFRS 16 Leases | 0.5 | (1. 3) |
| 2023 | 2022 | |
| £m | £m | |
| Issued, authorised and fully paid ordinary shares | ||
| of 25p (2022: 25p) each: | ||
Beginning of year | 75.6 | 75.6 |
Cancellation of shares of 9,223,493 shares of 25p each: | (2.3) | – |
End of year | 73.3 | 75.6 |
| Number of ordinary shares in issue | ||
Beginning of year | 302,590,708 | 302,590,708 |
Cancellation of shares | (9,223,493) | – |
End of year | 293,367,215 | 302,590,708 |
| 1 January | Business | Business | Lease | Exchange | Non-cash | 31 December | ||
| 2023 | Cash flow | disposals | acquisitions | additions | movements | movements | 2023 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Cash at bank and in hand | 421.4 | (308.9) | (17.8) | (33.3) | – | (1.7) | – | 59.7 |
| Cash and cash equivalents in the statement | ||||||||
| of cash flows | 42 1.4 | (308.9) | (17.8) | (33.3) | – | (1.7) | – | 59.7 |
| Derivative financial instruments hedging | ||||||||
| private placement loans | 8.3 | (0.3) | – | – | – | (3.8) | – | 4.2 |
| Debt due within one year | (208.0) | 208.0 | – | – | – | – | – | – |
| Debt due after one year | (85.0) | (14.9) | – | – | – | 4.4 | – | (95.5) |
| Lease liabilities due within one year | (4.9) | 7.2 | – | – | (2.0) | – | (7.4) | (7.1) |
| Lease liabilities due after one year | (18.0) | – | – | – | (12.0) | 0.6 | 5.6 | (23.8) |
Debt from financin g activities | (307.6) | 200.0 | – | – | (14.0) | 1.2 | (1.8) | (122.2) |
Net (debt)/fundin g surplus | 113.8 | (108.9) | (17.8) | (33.3) | (14.0) | (0.5) | (1.8) | (62.5) |
| 1 January | Business | Business | Lease | Exchange | Non-cash | 31 December | ||
| 2022 | Cash flow | disposals | acquisitions | additions | movements | movements | 2022 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Cash at bank and in hand | 123.9 | (115.7) | 434.9 | (27.9) | – | 6.2 | – | 421.4 |
Short-term deposits and investments | 12.4 | 5.7 | (18.0) | – | – | (0.1) | – | – |
| Cash and cash equivalents in the statement | ||||||||
of cash flows | 136.3 | (110.0) | 416.9 | (27.9) | – | 6.1 | – | 421.4 |
Derivative financial instruments hed g in g | ||||||||
| private placement loans | – | (6.5) | – | – | – | 13.4 | 1.4 | 8.3 |
| Debt due within one year | – | – | – | – | – | (1.2) | (206.8) | (208.0) |
Debt due after one year | (313.3) | 59.2 | – | – | – | (31.2) | 200.3 | (85.0) |
Lease liabilities due within one year 3 | (11.6) | 14.3 | 7.5 | – | (2.9) | (0.9) | (11.3) | (4.9) |
| Lease liabilities due after one year | (46.1) | – | 30.1 | – | (7.4) | (3.3) | 8.7 | (18.0) |
Debt from financin g activities | (371.0) | 67.0 | 37.6 | - | (10.3) | (23.2) | (7.7) | (307.6) |
Net (debt)/fundin g surplus | (234.7) | (43.0) | 454.5 | (27.9) | (10.3) | (17.1) | (7.7) | 113.8 |
| Provisional | |
| fair value | |
| £m | |
| Intangible assets | 17.7 |
| Property, plant and equipment | 4.0 |
| Inventories | 0.2 |
| Trade and other receivables | 3.2 |
| Cash and cash equivalents | 5.3 |
| Trade and other payables | (2.0) |
| Retirement benefit obligations | (0.2) |
| Corporation tax payable | (0.4) |
| Deferred tax liabilities | (4.9) |
Net identifiable assets acquired | 22.9 |
Goodwill 2 | 15.0 |
| Total consideration | 37.9 |
Cash consideration | 34.3 |
| Deferred consideration | 3.6 |
Total consideration | 37.9 |
| 2023 | 2022 | |
Total discontinued o p erations | £m | £m |
Revenue | – | 653.9 |
Operatin g loss 1 | (0.4) | (137.1) |
Financ e income | – | 1.5 |
F inance expense | – | (2. 1 ) |
Loss before tax on discontinued activities | (0.4) | (137.7) |
| Loss before tax on disposal | (3.7) | (19.0) |
Total loss before tax on discontinued operations | (4.1) | (156.7) |
Income tax credit | 3.7 | 4.0 |
Total loss for the year from discontinued operations | (0.4) | (15 2.7) |
| 2023 | 2022 | |
Total discontinued o p erations | £m | £m |
Net cash (outflow)/inflow from operatin g activities | (3.8) | 59.7 |
Net cash (outflow)/inflow from investin g activities 1 | (17.8) | 358.8 |
Net cash outflow from financin g activities | – | (10.3) |
Net (decrease)/increase in cash and cash equivalents | (21.6) | 4 08.2 |
Per share | Total | |||
| 2023 | 2022 | 2023 | 2022 | |
p | p | £m | £m | |
2022 interim: paid 28 October 2022 | 2.3 | 6.9 | ||
| 2022 special dividend: paid 27 April 2023 | 29.8 | 89.8 | ||
2022 proposed final: paid 30 June 2023 | ||||
2023 interim: paid 27 October 2023 | 1.2 | 3.5 | ||
| 2023 proposed final: payable 5 July 2024 | 2.4 | 7.0 |
| 2023 | 2022 | ||
Continuin g o p erations | £m | £m | |
Operatin g profit/(loss) | Reported statutory measure | 10.9 | (11.3) |
Amortisation of acquired intan g ible assets | Note 2 | 11.3 | 10.4 |
Ad j ustin g items | Note 2 | 21.0 | 26.0 |
Ad j usted operatin g profit | Ad j usted performance measure | 43.2 | 25.1 |
Finance income | Note 3 | 11.0 | 7.1 |
Finance expenses | Note 3 | (13.5) | (24.9) |
Ad j usted profit before income tax | Ad j usted performance measure | 40.7 | 7.3 |
Tax on ad j usted profit | (9.6) | (1.6) | |
Ad j usted net income | Ad j usted performance measure | 31.1 | 5.7 |
| 2023 2022 | 1 | ||||||||||||||||
| Unallocated | Central | Unallocated | Central | ||||||||||||||
| operating | corporate | Continuing | Discontinued | operating | corporate | Continuing | Discontinued | ||||||||||
| EMEA | Americas | APAC | expenses | costs | operations | operations | Total | EMEA | Americas | APAC | expenses | costs | operations | operations | Total | ||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | ||
Operatin g profit/(loss) | Reported statutory measure | 50.7 | 12.5 | (1.7) | (39.0) | (11.6) | 10.9 | (0.4) | 10.5 | 47.3 | 18.9 | 3.9 | (58.3) | (23.1) | (11.3) | (137.1) | (148.4) |
Ad j ustin g items | Note 2 | (0.8) | 1.5 | 3.4 | 16.9 | – | 21.0 | – | 21.0 | 1.4 | 0.5 | – | 24.1 | – | 26.0 | – | 26.0 |
| Amortisation of acquired | |||||||||||||||||
intangible assets | 4.0 | 5.5 | 1.8 | – | – | 11.3 | – | 11.3 | 2.6 | 5.9 | 1.9 | – | – | 10.4 | 189.2 | 199.6 | |
Ad j usted operatin g | Ad j usted performance | ||||||||||||||||
| profit/(loss) | measure | 53.9 | 19.5 | 3.5 | (22.1) | (11.6) | 43.2 | (0.4) | 42.8 | 51.3 | 25.3 | 5.8 | (34.2) | (23.1) | 25.1 | 52.1 | 77.2 |
| 2023 | 2022 | ||
| £m | £m | ||
Cash and cash equivalents | Reported statutory measure | 59.7 | 421.4 |
Debt liabilities | Note 14 | (95.5) | (293.0) |
Lease liabilities | Note 19 | (30.9) | (22.9) |
Derivative financial instruments hed g in g | |||
placement loans | Note 15 | 4.2 | 8.3 |
Net (debt)/fundin g surplus | Ad j usted performance measure | (62.5) | 113.8 |
| 2023 | 2022 | ||
| £m | £m | ||
Net cash inflow from operatin g activities | Reported statutory measure | 29.5 | 64.0 |
Ad j usted for: net cash inflow/(outflow) from discontinued operations | Note 24 | 3.8 | (59.7) |
Operatin g net cash inflow from continuin g | |||
activities | 33.3 | 4.3 | |
Cash outflow from ad j ustin g items | Note 2 | 23.6 | 23.7 |
Net tax paid on continuin g operations | 4.5 | 5.0 | |
Net capex expenditure on continuin g operations Note 1 | (13.2) | (12.8) | |
Ad j usted operatin g cash inflow from continuing operations | Adjusted performance measure | 48.2 | 20.2 |
| 2023 | 2022 | ||
| £m | £m | ||
Ad j ustin g operatin g profit from continuin g operations | Adjusted performance measure | 43.2 | 25.1 |
Depreciation of property, plant and equipment | Note 2 | 11.1 | 13.9 |
Lease ri g ht-of-use asset depreciation | Note 2 | 5.9 | 5.6 |
Amortisation of non-acquired intan g ible assets | Note 2 | 2.9 | 2.7 |
Share option expense | Note 5 | 1.4 | 1.4 |
| Other non-cash items | (0.5) | (1.5) | |
Workin g capital movements | (2.6) | (14.2) | |
Net capital expenditure | (13.2) | (12.8) | |
Ad j usted operatin g cash inflow from continuing operations | Adjusted performance measure | 48.2 | 20.2 |
Reconciliation of cash flows from ad j ustin g | |||
| items: | |||
Ad j ustin g items | Note 2 | 21.0 | 26.0 |
Non-cash expenses/credits in ad j ustin g items 2 | Note 2 | (5.9) | (2.0) |
Cash ad j ustment for pension contributions | Note 2 | 1.9 | – |
Cash outflow on ad j ustin g items reco g nised | |||
in the year | Adjusted performance measure | 17.0 | 24.0 |
| Utilisation of prior year end acquired accruals | |||
and provisions | Note 2,17 | 6.6 | (0.3) |
Cash outflow from ad j ustin g items | Ad j usted performance measure | 23.6 | 23.7 |