Buildings | 50 years |
Plant, equipment and fixtures 3–20 years |
Capitalised development costs | 3 years |
Computer software | 3–10 years |
Customer relationships | 15–20 years |
Technology and trademarks | 15–20 years |
Thermal |
Molten |
Electrical |
Seals and |
|||||
Ceramics |
Metal Systems |
Carbon |
Bearings |
|||||
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
|
Continuing operations |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
Revenue from external customers |
402.2 |
421.4 |
52.2 |
57.8 |
201.4 |
188.7 |
145.8 |
148.5 |
Segment adjusted operating profit 1 |
34.5 |
48.7 |
5.7 |
7.8 |
41.5 |
39.7 |
11.4 |
19.0 |
Corporate costs 2 |
||||||||
Group adjusted operating profit 1 |
||||||||
Amortisation of intangible assets |
(1.2) |
(1.6) |
(0.2) |
(0.3) |
(0.5) |
(0.7) |
(0.7) |
(0.8) |
Operating profit before specific adjusting items |
33.3 |
47.1 |
5.5 |
7.5 |
41.0 |
39.0 |
10.7 |
18.2 |
Specific adjusting items included in |
||||||||
operating profit/(loss) 3 |
(8.0) |
(2.8) |
(1.3) |
– |
(2.3) |
0.1 |
(7.4) |
(1.6) |
Operating profit/(loss) |
25.3 |
44.3 |
4.2 |
7.5 |
38.7 |
39.1 |
3.3 |
16.6 |
Finance income |
||||||||
Finance expense |
||||||||
Profit before taxation |
||||||||
Segment assets |
333.9 |
361.2 |
42.6 |
44.0 |
174.1 |
159.5 |
110.8 |
115.8 |
Segment liabilities |
92.6 |
93.2 |
8.5 |
8.9 |
35.5 |
32.6 |
25.1 |
26.5 |
Segment capital expenditure |
13.6 |
16.8 |
3.6 |
3.5 |
16.1 |
8.7 |
12.1 |
9.7 |
Segment depreciation – property, plant and equipment |
11.8 |
11.2 |
2.1 |
2.1 |
5.8 |
5.3 |
5.8 |
6.0 |
Segment depreciation – right-of-use assets |
3.2 |
3.2 |
0.3 |
0.3 |
0.9 |
1.0 |
0.5 |
0.6 |
Segmental impairment of non-financial assets |
– |
3.2 |
– |
– |
1.5 |
– |
5.8 |
1.6 |
Segment reversal of impairment of non-financial assets |
2.4 |
– |
– |
– |
– |
– |
– |
– |
Technical | Segment | Corporate | ||||||
Ceramics | totals | costs | Group | |||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
Continuing operations | £m | £m | £m | £m | £m | £m | £m | £m |
Revenue from external customers | 313.1 | 295.7 | 1,114.7 | 1,112.1 | – | – | 1,114.7 | 1,112.1 |
Segment adjusted operating profit 1 | 33.1 | 41.7 | 126.2 | 156.9 | – | – | 126.2 | 156.9 |
Corporate costs 2 | (5.9) | (5.9) | (5.9) | (5.9) | ||||
Group adjusted operating profit 1 | 120.3 | 151.0 | ||||||
Amortisation of intangible assets | (0.7) | (1.3) | (3.3) | (4.7) | – | – | (3.3) | (4.7) |
Operating profit before specific adjusting items | 32.4 | 40.4 | 122.9 | 152.2 | (5.9) | (5.9) | 117.0 | 146.3 |
Specific adjusting items included in operating | ||||||||
profit /(loss) 3 | 8.0 | (1.2) | (11.0) | (5.5) | (14.1) | – | (25.1) | (5.5) |
Operating profit/(loss) | 40.4 | 39.2 | 111.9 | 146.7 | (20.0) | (5.9) | 91.9 | 140.8 |
Finance income | 3.9 | 1.6 | ||||||
Finance expense | (18.0) | (10.8) | ||||||
Profit before taxation | 77.8 | 131.6 | ||||||
Segment assets | 210.6 | 199.8 | 872.0 | 880.3 | 152.7 | 140.0 | 1,024.7 | 1,020.3 |
Segment liabilities | 74.7 | 86.3 | 236.4 | 247.5 | 389.7 | 343.2 | 626.1 | 590.7 |
Segment capital expenditure | 14.9 | 19.3 | 60.3 | 58.0 | – | – | 60.3 | 58.0 |
Segment depreciation – property, plant and equipment | 6.4 | 5.7 | 31.9 | 30.3 | – | – | 31.9 | 30.3 |
Segment depreciation – right-of-use assets | 2.7 | 2.7 | 7.6 | 7.8 | – | – | 7.6 | 7.8 |
Segment impairment of non-financial assets | – | 1.7 | 7.3 | 6.5 | – | – | 7.3 | 6.5 |
Segment reversal of impairment of non-financial assets | 5.7 | – | 8.1 | – | – | – | 8.1 | – |
Revenue from | Non-current assets (excluding | |||
external customers | tax and financial instruments) | |||
2023 | 2022 | 2023 | 2022 | |
Continuing operations | £m | £m | £m | £m |
US | 427.4 | 405.6 | 219.8 | 212.6 |
China | 114.8 | 121.4 | 43.4 | 45.5 |
Germany | 88.7 | 85.1 | 41.9 | 38.0 |
UK (the Group’s country of domicile) | 43.6 | 53.2 | 101.6 | 101.1 |
Other Asia, Australasia, Middle East and Africa | 197.1 | 194.1 | 54.6 | 61.2 |
Other Europe | 173.2 | 182.0 | 37.1 | 37.5 |
Other North America | 44.9 | 39.1 | 2.1 | 2.1 |
South America | 25.0 | 31.6 | 12.7 | 11.0 |
1,114.7 | 1,112.1 | 513.2 | 509.0 |
2023 | 2022 | |
Continuing operations | £m | £m |
Semiconductors | 108.6 | 91.3 |
Healthcare | 78.7 | 74.7 |
Clean energy and clean transportation | 50.0 | 51.7 |
Faster growing markets | 237.3 | 217.7 |
Industrial | 315.9 | 344.5 |
Conventional transportation | 200.2 | 179.9 |
Metals | 150.2 | 159.9 |
Petrochemical and chemical | 110.8 | 112.6 |
Security and defence | 68.5 | 65.2 |
Conventional energy | 31.8 | 32.3 |
Core markets | 877.4 | 894.4 |
1,114.7 | 1,112.1 |
Thermal | Molten | Electrical | Seals and | Technical | Segment | |||||||
Ceramics | Metal Systems | Carbon | Bearings | Ceramics | totals | |||||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Intercompany sales to | ||||||||||||
other segments | 1.0 | 0.4 | 0.1 | 0.1 | 0.7 | 0.5 | 2.0 | 0.7 | 0.7 | 1.0 | 4.5 | 2.7 |
2023 | 2022 | ||
Continuing operations | Note | £m | £m |
Change in stocks of finished goods and work in progress | (2.9) | (4.5) | |
Raw materials and consumables | 305.6 | 308.6 | |
Other operating costs | 164.9 | 176.4 | |
467.6 | 480.5 | ||
Employee costs: | |||
Wages and salaries | 315.3 | 292.3 | |
Equity-settled share-based payment expense | 23 | 2.9 | 5.1 |
Social security costs and other benefits | 66.5 | 62.1 | |
Pension costs | 22 | 16.4 | 16.2 |
401.1 | 375.7 | ||
Depreciation – property, plant and equipment | 11 | 31.9 | 30.3 |
Depreciation – right-of-use assets | 12 | 7.6 | 7.8 |
39.5 | 38.1 | ||
Short-term leases and leasing of low value assets: | |||
Plant and equipment | 0.1 | 0.1 | |
Other leases | 0.4 | 0.4 | |
0.5 | 0.5 | ||
Other operating charges and income: | |||
Net foreign exchange gains/(losses) | 2.3 | (2.0) | |
Net other operating charges | 83.4 | 68.3 | |
85.7 | 66.3 | ||
Total operating costs before specific adjusting items and amortisation of intangible assets | 994.4 | 961.1 | |
Amortisation of intangible assets | 13 | 3.3 | 4.7 |
Total operating costs before specific adjusting items | 997.7 | 965.8 |
2023 | 2022 | |
£m | £m | |
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts: | ||
in respect of the current year | 1.2 | 0.8 |
in respect of the prior year | 1.2 | – |
Fees payable to the Company’s auditor and its associates for other services: | ||
the auditing of accounts of any subsidiaries of the Company | 2.8 | 2.1 |
audit-related assurance services | – | 0.1 |
5.2 | 3.0 |
Number of employees | ||
2023 | 2022 | |
Reportable operating segments | ||
Thermal Ceramics | 2,470 | 2,430 |
Molten Metal Systems | 440 | 430 |
Electrical Carbon | 1,440 | 1,390 |
Seals and Bearings | 1,410 | 1,370 |
Technical Ceramics | 2,860 | 2,560 |
Segment total | 8,620 | 8,180 |
Corporate | 50 | 50 |
Group | 8,670 | 8,230 |
2023 | 2022 | ||
Continuing operations | Note | £m | £m |
Costs associated with the cyber security incident | (14.7) | – | |
Charges in relation to the impact of Argentina’s currency devaluation | (5.8) | – | |
Net restructuring (charge)/credit | (3.5) | 0.6 | |
Net business closure and exit costs | (1.9) | – | |
Impairment of non-financial assets | (7.3) | (6.5) | |
Reversal of impairment of non-financial assets | 8.1 | – | |
Net profit on disposal of business | 2 | – | 0.4 |
Total specific adjusting items before income tax | (25.1) | (5.5) | |
Income tax credit from specific adjusting items | 3.8 | 1.1 | |
Total specific adjusting items after income tax | (21.3) | (4.4) |
2023 |
2022 |
|
Continuing operations |
£m |
£m |
Recognised in profit or loss |
||
Interest on bank balances and cash deposits |
3.9 |
1.6 |
Finance income |
3.9 |
1.6 |
Interest expense on borrowings and overdrafts |
(15.6) |
(7.0) |
Interest expense on lease liabilities |
(2.4) |
(2.4) |
Net interest on IAS 19 defined benefit pension obligations |
– |
(1.4) |
Finance expense |
(18.0) |
(10.8) |
Net financing costs recognised in profit or loss |
(14.1) |
(9.2) |
2023 |
2022 |
|
Continuing operations |
£m |
£m |
Recognised in profit or loss |
||
Current tax |
||
Current year |
25.5 |
36.5 |
Adjustments for prior years |
– |
0.5 |
25.5 |
37.0 |
|
Deferred tax |
||
Current year |
(2.5) |
(0.4) |
Adjustments for prior years |
(0.8) |
(0.6) |
(3.3) |
(1.0) |
|
Total income tax expense recognised in profit or loss |
22.2 |
36.0 |
Recognised in other comprehensive income |
||
Tax effect on components of other comprehensive income: |
||
Deferred tax associated with defined benefit schemes |
0.5 |
3.4 |
Total tax recognised in other comprehensive income |
0.5 |
3.4 |
2023 | 2023 | 2022 | 2022 | |
£m | % | £m | % | |
Profit before tax | 77.8 | 131.6 | ||
Income tax charge using the domestic corporation tax rate | 18.3 | 23.5 | 25.0 | 19.0 |
Effect of different tax rates in other jurisdictions | 1.4 | 1.8 | 7.5 | 5.7 |
Local taxes including withholding tax suffered | 1.3 | 1.7 | 3.4 | 2.6 |
Permanent differences | 0.1 | 0.1 | 0.2 | 0.2 |
Movements related to unrecognised temporary differences | 2.0 | 2.6 | (0.1) | (0.1) |
Adjustments in respect of prior years | (0.9) | (1.2) | – | – |
Statutory effective rate of tax | 22.2 | 28.5 | 36.0 | 27.4 |
31 December 2023 |
31 December 2022 |
||||||
Results |
Results |
||||||
before |
before |
||||||
specific |
Specific |
specific |
Specific |
||||
adjusting |
adjusting |
adjusting |
adjusting |
||||
items |
items |
Total |
items |
items |
Total |
||
Note |
£m |
£m |
£m |
£m |
£m |
£m |
|
Revenue |
– |
0.7 |
0.7 |
– |
0.7 |
0.7 |
|
Operating income |
– |
– |
– |
– |
0.4 |
0.4 |
|
Profit before taxation |
– |
0.7 |
0.7 |
– |
1.1 |
1.1 |
|
Income tax expense |
– |
– |
– |
– |
– |
– |
|
Profit from |
|||||||
discontinued operations |
– |
0.7 |
0.7 |
– |
1.1 |
1.1 |
|
Basic earnings per share from |
|||||||
discontinued operations |
10 |
0.2p |
0.4p |
||||
Diluted earnings per share from |
|||||||
discontinued operations |
10 |
0.2p |
0.4p |
31 December |
31 December |
|
2023 |
2022 |
|
£m |
£m |
|
Net cash generated from operating activities |
0.4 |
1.1 |
Net cash generated from investing activities |
– |
– |
Net cash used in financing activities |
– |
– |
0.4 |
1.1 |
31 December 2023 |
31 December 2022 |
|||||
Basic |
Diluted |
Basic |
Diluted |
|||
earnings |
earnings |
earnings |
earnings |
|||
Earnings |
per share |
per share |
Earnings |
per share |
per share |
|
£m |
pence |
pence |
£m |
pence |
pence |
|
Profit for the year attributable to |
||||||
shareholders of the Company |
47.3 |
16.6p |
16.5p |
88.0 |
31.0p |
30.7p |
Profit from discontinued operations |
(0.7) |
(0.2)p |
(0.2)p |
(1.1) |
(0.4)p |
(0.4)p |
Profit from continuing operations |
46.6 |
16.4p |
16.3p |
86.9 |
30.6p |
30.3p |
Specific adjusting items |
25.1 |
8.8p |
8.7p |
5.5 |
1.9p |
1.9p |
Amortisation of intangible assets |
3.3 |
1.2p |
1.1p |
4.7 |
1.7p |
1.6p |
Tax effect of the above 1 |
(3.8) |
(1.3)p |
(1.3)p |
(1.1) |
(0.4)p |
(0.4)p |
Non-controlling interests’ share |
||||||
of the above adjustments |
– |
– |
– |
– |
– |
– |
Adjusted profit for the year from |
||||||
continuing operations as used in |
||||||
adjusted earnings per share 2 |
71.2 |
25.0p |
24.8p |
96.0 |
33.8p |
33.5p |
Number of shares (millions) |
2023 |
2022 |
Weighted average number of Ordinary shares for the purposes of basic earnings per share 1 |
284.8 |
284.2 |
Effect of dilutive potential Ordinary shares: |
||
Share options |
2.5 |
2.6 |
Weighted average number of Ordinary shares for the purposes of diluted earnings |
||
per share |
287.3 |
286.8 |
Plant, |
||||
Land and |
equipment |
|||
buildings |
and fixtures |
Total |
||
Note |
£m |
£m |
£m |
|
Cost |
||||
Balance at 1 January 2022 |
199.8 |
677.2 |
877.0 |
|
Additions |
3.8 |
49.7 |
53.5 |
|
Disposals |
(1.3) |
(9.1) |
(10.4) |
|
Transfers between categories |
0.3 |
(0.3) |
– |
|
Effect of movement in foreign exchange |
16.6 |
52.7 |
69.3 |
|
Balance at 31 December 2022 |
219.2 |
770.2 |
989.4 |
|
Balance at 1 January 2023 |
219.2 |
770.2 |
989.4 |
|
Additions |
7.3 |
54.0 |
61.3 |
|
Disposals |
(0.3) |
(12.4) |
(12.7) |
|
Transfers between categories |
0.4 |
(0.4) |
– |
|
Effect of movement in foreign exchange |
(10.5) |
(34.0) |
(44.5) |
|
Balance at 31 December 2023 |
216.1 |
777.4 |
993.5 |
|
Depreciation and impairment losses |
||||
Balance at 1 January 2022 |
103.0 |
525.9 |
628.9 |
|
Depreciation charge for the year |
5.0 |
25.3 |
30.3 |
|
Impairment losses |
6 |
2.0 |
2.6 |
4.6 |
Disposals |
(0.7) |
(8.4) |
(9.1) |
|
Transfers between categories |
(0.4) |
0.4 |
– |
|
Effect of movement in foreign exchange |
8.8 |
42.7 |
51.5 |
|
Balance at 31 December 2022 |
117.7 |
588.5 |
706.2 |
|
Balance at 1 January 2023 |
117.7 |
588.5 |
706.2 |
|
Depreciation charge for the year |
6.0 |
25.9 |
31.9 |
|
Impairment losses |
6 |
1.7 |
8.3 |
10.0 |
Impairment reversals |
(0.1) |
(5.4) |
(5.5) |
|
Disposals |
(0.2) |
(11.6) |
(11.8) |
|
Effect of movement in foreign exchange |
(6.1) |
(25.0) |
(31.1) |
|
Balance at 31 December 2023 |
119.0 |
580.7 |
699.7 |
|
Carrying amounts |
||||
At 1 January 2022 |
96.8 |
151.3 |
248.1 |
|
At 31 December 2022 |
101.5 |
181.7 |
283.2 |
|
At 31 December 2023 |
97.1 |
196.7 |
293.8 |
Land and |
Plant and |
||
buildings |
equipment |
Total |
|
£m |
£m |
£m |
|
Balance at 1 January 2022 |
27.5 |
4.4 |
31.9 |
Additions |
1.2 |
1.8 |
3.0 |
Remeasurements |
3.1 |
0.6 |
3.7 |
Depreciation charge for the year |
(5.1) |
(2.7) |
(7.8) |
Effect of movement in foreign exchange |
2.3 |
0.5 |
2.8 |
Balance at 31 December 2022 |
29.0 |
4.6 |
33.6 |
Balance at 1 January 2023 |
29.0 |
4.6 |
33.6 |
Additions |
0.6 |
5.1 |
5.7 |
Remeasurements |
0.9 |
(0.2) |
0.7 |
Depreciation charge for the year |
(4.8) |
(2.8) |
(7.6) |
Impairment losses |
– |
(0.4) |
(0.4) |
Impairment reversals |
1.3 |
– |
1.3 |
Effect of movement in foreign exchange |
(1.8) |
0.1 |
(1.7) |
Balance at 31 December 2023 |
25.2 |
6.4 |
31.6 |
2023 |
2022 |
|
£m |
£m |
|
Depreciation expense on right-of-use assets |
(7.6) |
(7.8) |
Interest expense on lease liabilities |
(2.4) |
(2.4) |
Expense relating to short-term leases and leasing of low value assets |
(0.5) |
(0.5) |
(10.5) |
(10.7) |
2023 |
2022 |
|
£m |
£m |
|
Payment of lease liabilities |
(8.9) |
(9.0) |
Interest expense on lease liabilities |
(2.4) |
(2.4) |
Expense relating to short-term leases and leasing of low value assets |
(0.5) |
(0.5) |
(11.8) |
(11.9) |
Capitalised | ||||||
Customer | Technology and | development | Computer | |||
Goodwill | relationships | trademarks | costs | software | Total | |
Note | £m | £m | £m | £m | £m | £m |
Cost | ||||||
Balance at 1 January 2022 | 172.9 | 57.6 | 4.1 | 0.7 | 34.8 | 270.1 |
Additions (externally purchased) | – | – | – | – | 1.2 | 1.2 |
Disposals | – | – | – | – | (0.1) | (0.1) |
Effect of movement in | ||||||
foreign exchange | 9.0 | 6.3 | 0.2 | 0.1 | 1.9 | 17.5 |
Balance at 31 December 2022 | 181.9 | 63.9 | 4.3 | 0.8 | 37.8 | 288.7 |
Balance at 1 January 2023 | 181.9 | 63.9 | 4.3 | 0.8 | 37.8 | 288.7 |
Additions (externally purchased) | – | – | – | – | 0.6 | 0.6 |
Disposals | – | – | – | – | (1.0) | (1.0) |
Effect of movement in | ||||||
foreign exchange | (4.4) | (3.0) | (0.1) | – | (1.2) | (8.7) |
Balance at 31 December 2023 | 177.5 | 60.9 | 4.2 | 0.8 | 36.2 | 279.6 |
Amortisation and | ||||||
impairment losses | ||||||
Balance at 1 January 2022 | – | 56.1 | 3.5 | 0.7 | 26.7 | 87.0 |
Amortisation charge for the year | – | 0.7 | 0.1 | – | 3.9 | 4.7 |
Disposals | – | – | – | – | (0.1) | (0.1) |
Effects of movement in | ||||||
foreign exchange | – | 6.3 | 0.2 | 0.1 | 1.5 | 8.1 |
Balance at 31 December 2022 | – | 63.1 | 3.8 | 0.8 | 32.0 | 99.7 |
Balance at 1 January 2023 | – | 63.1 | 3.8 | 0.8 | 32.0 | 99.7 |
Amortisation charge for the year | – | 0.4 | 0.1 | – | 2.8 | 3.3 |
Impairment losses | – | – | – | – | 0.7 | 0.7 |
Impairment reversals | – | (0.6) | (0.7) | – | – | (1.3) |
Disposals | – | – | – | – | (1.0) | (1.0) |
Effects of movement in | ||||||
foreign exchange | – | (3.1) | – | – | (0.9) | (4.0) |
Balance at 31 December 2023 | – | 59.8 | 3.2 | 0.8 | 33.6 | 97.4 |
Carrying amounts | ||||||
At 1 January 2022 | 172.9 | 1.5 | 0.6 | – | 8.1 | 183.1 |
At 31 December 2022 | 181.9 | 0.8 | 0.5 | – | 5.8 | 189.0 |
At 31 December 2023 | 177.5 | 1.1 | 1.0 | – | 2.6 | 182.2 |
2023 | 2022 | |
£m | £m | |
Thermal Ceramics | 86.8 | 88.9 |
Molten Metal Systems | 9.2 | 9.4 |
Electrical Carbon | 30.0 | 30.7 |
Seals and Bearings | 15.3 | 15.8 |
Technical Ceramics | 36.2 | 37.1 |
177.5 | 181.9 |
Assets | Assets | Liabilities | Liabilities | Net | Net | |
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | £m | £m | |
Property, plant and equipment | – | – | (10.6) | (12.7) | (10.6) | (12.7) |
Right-of-use assets and lease liabilities | 2.7 | 3.6 | – | – | 2.7 | 3.6 |
Intangible assets | – | – | (0.4) | (0.4) | (0.4) | (0.4) |
Employee benefits | 8.3 | 10.2 | – | – | 8.3 | 10.2 |
Provisions | 8.9 | 11.4 | – | – | 8.9 | 11.4 |
Tax value of loss carried | ||||||
forward recognised | 6.0 | 1.7 | – | – | 6.0 | 1.7 |
Other items | 0.9 | – | – | (0.5) | 0.9 | (0.5) |
Offset | (9.2) | (11.6) | 9.2 | 11.6 | – | – |
17.6 | 15.3 | (1.8) | (2.0) | 15.8 | 13.3 |
2023 | 2022 | |
£m | £m | |
Tax losses | 139.2 | 107.8 |
Capital losses | 43.4 | 43.4 |
Other deductible temporary differences | 121.3 | 129.7 |
303.9 | 280.9 |
Recognised | Recognised | Recognised | Recognised | |||
in profit | directly in | 31 December | in profit | directly in | 31 December | |
or loss | equity | 2022 | or loss | equity | 2023 | |
£m | £m | £m | £m | £m | £m | |
Property, plant and equipment | (0.4) | – | (12.7) | 2.1 | – | (10.6) |
Right-of-use assets and lease liabilities | (0.3) | – | 3.6 | (0.9) | – | 2.7 |
Intangible assets | 0.2 | – | (0.4) | – | – | (0.4) |
Employee benefits | 0.5 | (3.4) | 10.2 | (1.4) | (0.5) | 8.3 |
Provisions | 0.6 | – | 11.4 | (2.5) | – | 8.9 |
Tax value of loss carried | ||||||
forward recognised | 0.7 | – | 1.7 | 4.3 | – | 6.0 |
Others | (0.3) | 1.0 | (0.5) | 1.7 | (0.3) | 0.9 |
1.0 | (2.4) | 13.3 | 3.3 | (0.8) | 15.8 |
2023 | 2022 | |
£m | £m | |
Raw materials and consumables | 52.2 | 55.5 |
Work in progress | 56.5 | 53.3 |
Finished goods | 66.4 | 65.4 |
175.1 | 174.2 |
2023 | 2022 | |
£m | £m | |
Non-current | ||
Trade receivables | 0.3 | – |
Prepayments | 0.6 | 0.2 |
Other receivables | 2.5 | 3.0 |
3.4 | 3.2 | |
Current | ||
Gross trade receivables | 169.0 | 179.7 |
Expected credit losses | (9.0) | (9.1) |
Net trade receivables | 160.0 | 170.6 |
Contract assets | 0.3 | 1.0 |
Prepayments | 15.6 | 14.8 |
VAT, goods and sales taxes receivable | 9.3 | 8.7 |
Other non-trade receivables 1 | 6.4 | 7.4 |
191.6 | 202.5 |
2023 | 2022 | |
£m | £m | |
Bank balances | 112.5 | 105.8 |
Cash deposits | 12.0 | 11.9 |
Cash and cash equivalents | 124.5 | 117.7 |
2023 | 2022 | |
£m | £m | |
Opening borrowings and lease liabilities | (318.1) | (223.8) |
Increase in borrowings | (247.2) | (113.3) |
Repayment of borrowings | 193.9 | 39.0 |
Payment of lease liabilities | 8.9 | 9.0 |
Total changes from cash flows | (44.4) | (65.3) |
New leases and lease remeasurement | (6.4) | (6.7) |
Effect of movements in foreign exchange | 12.1 | (22.3) |
Closing borrowings and lease liabilities | (356.8) | (318.1) |
Cash and cash equivalents | 124.5 | 117.7 |
Closing net debt 1 | (232.3) | (200.4) |
Lease | Total financing | Cash and cash | Movement in | ||
Borrowings | liabilities | liabilities | equivalents | net debt 1 | |
£m | £m | £m | £m | £m | |
At 1 January 2022 | (174.0) | (49.8) | (223.8) | 127.3 | (96.5) |
Cash outflow | – | – | – | (0.7) | (0.7) |
Borrowings and lease liability cash flow | (74.3) | 9.0 | (65.3) | – | (65.3) |
Net interest paid | – | – | – | (9.4) | (9.4) |
Net cash inflow/(outflow) | (74.3) | 9.0 | (65.3) | (10.1) | (75.4) |
Share purchases | – | – | – | (2.9) | (2.9) |
New leases and lease remeasurement | – | (6.7) | (6.7) | – | (6.7) |
Exchange and other movements | (17.9) | (4.4) | (22.3) | 3.4 | (18.9) |
At 31 December 2022 | (266.2) | (51.9) | (318.1) | 117.7 | (200.4) |
At 1 January 2023 | (266.2) | (51.9) | (318.1) | 117.7 | (200.4) |
Cash inflow | – | – | – | 38.9 | 38.9 |
Borrowings and lease liability cash flow | (53.3) | 8.9 | (44.4) | – | (44.4) |
Net interest paid | – | – | – | (17.9) | (17.9) |
Net cash inflow/(outflow) | (53.3) | 8.9 | (44.4) | 21.0 | (23.4) |
Share purchases | – | – | – | (4.7) | (4.7) |
New leases and lease remeasurement | – | (6.4) | (6.4) | – | (6.4) |
Exchange and other movements | 9.8 | 2.3 | 12.1 | (9.5) | 2.6 |
At 31 December 2023 | (309.7) | (47.1) | (356.8) | 124.5 | (232.3) |
2023 | 2022 | |
£m | £m | |
Non-current | ||
Accruals | 0.7 | 0.6 |
Other payables | 1.7 | 1.5 |
2.4 | 2.1 | |
Current | ||
Trade payables | 78.1 | 78.6 |
Contract liabilities | 8.6 | 8.9 |
Accruals | 72.5 | 69.6 |
Other tax and social security | 15.6 | 19.9 |
Creditors in relation to capital expenditure | 9.7 | 8.3 |
Other payables 1 | 7.5 | 9.7 |
192.0 | 195.0 |
2023 | 2022 | |
£m | £m | |
Balance at 1 January | – | – |
Loss arising on changes in fair value of net investment hedges during the period | (0.3) | – |
Balance at 31 December | (0.3) | – |
2023 | 2022 | |
£m | £m | |
Balance at 1 January | (0.2) | (0.1) |
Gain/(loss) arising on changes in fair value of hedging instruments during the period | 1.1 | (0.2) |
Gain reclassified to profit or loss | 0.2 | 0.1 |
Balance at 31 December | 1.1 | (0.2) |
2023 | 2022 | |||
Cost | Cost | |||
Shares | £m | Shares | £m | |
As at 1 January | 1,173,686 | 3.1 | 1,360,098 | 5.0 |
New shares purchased | 1,774,145 | 4.7 | 1,102,704 | 2.9 |
Exercise of share options | (2,139,920) | (5.7) | (1,289,116) | (4.8) |
As at 31 December | 807,911 | 2.1 | 1,173,686 | 3.1 |
Per share | Total | |||
2023 | 2022 | 2023 | 2022 | |
pence | pence | £m | £m | |
2021 final 1 | – | 5.9 | – | 16.5 |
2022 interim | – | 5.3 | – | 15.1 |
2022 final | 6.7 | – | 19.1 | – |
2023 interim | 5.3 | – | 15.1 | – |
12.0 | 11.2 | 34.2 | 31.6 |
£m | |
6.7 pence per qualifying Ordinary share | 19.1 |
19.1 |
2023 | 2022 | |
£m | £m | |
Equity share capital | ||
Fully paid: 285,369,988 (2022: 285,369,988) issued Ordinary shares of 25 pence each | 71.3 | 71.3 |
71.3 | 71.3 |
2023 | 2022 | |
In issue at beginning and end of period | 285,369,988 | 285,369,988 |
2023 | 2022 | |
£m | £m | |
Non-current liabilities | ||
Senior Notes | 188.2 | 154.8 |
Bank and other borrowings | 120.5 | 74.9 |
Cumulative Preference shares | 0.4 | 0.4 |
Lease liabilities | 36.6 | 41.4 |
345.7 | 271.5 | |
Current liabilities | ||
Senior Notes | – | 34.6 |
Bank and other borrowings | 0.6 | 1.5 |
Lease liabilities | 10.5 | 10.5 |
11.1 | 46.6 |
Carrying amount | ||
2023 | 2022 | |
£m | £m | |
FVTPL – equity instruments | 2.2 | – |
Trade receivables | 160.3 | 170.6 |
Cash and cash equivalents | 124.5 | 117.7 |
Derivatives | 1.5 | 1.3 |
288.5 | 289.6 |
2023 | 2022 | |
£m | £m | |
Balance at 1 January | (9.1) | (10.9) |
Net remeasurement of loss allowance | (0.6) | (1.4) |
Amounts written off | 0.4 | 3.9 |
Effect of movement in foreign exchange | 0.3 | (0.7) |
Balance at 31 December | (9.0) | (9.1) |
2023 | 2022 | |||||||
Expected | Expected | |||||||
credit loss | Gross trade | Expected | Net trade | credit loss | Gross trade | Expected | Net trade | |
rate | receivables | credit losses | receivables | rate | receivables | credit losses | receivables | |
% | £m | £m | £m | % | £m | £m | £m | |
Not past due | 0.2% | 133.3 | (0.2) | 133.1 | 0.1% | 144.7 | (0.2) | 144.5 |
Past due 0–30 | ||||||||
days | 1.0% | 19.9 | (0.2) | 19.7 | 0.5% | 21.5 | (0.1) | 21.4 |
Past due 31–60 | ||||||||
days | 0.0% | 3.7 | – | 3.7 | – | 3.9 | – | 3.9 |
Past due 61–90 | ||||||||
days | 6.3% | 1.6 | (0.1) | 1.5 | 61.9% | 2.1 | (1.3) | 0.8 |
Past due more | ||||||||
than 90 days | 81.0% | 10.5 | (8.5) | 2.0 | 100.0% | 7.5 | (7.5) | – |
169.0 | (9.0) | 160.0 | 179.7 | (9.1) | 170.6 |
Gross amounts | Net amounts | Financial | |||
of recognised | presented | instruments not | |||
financial assets/ | Amounts | on the | offset in the | Net | |
(liabilities) 1 | offset | balance sheet | balance sheet | amount | |
£m | £m | £m | £m | £m | |
2023 | |||||
Derivative financial assets | 1.5 | – | 1.5 | – | 1.5 |
Derivative financial liabilities | (0.5) | – | (0.5) | – | (0.5) |
Cash and cash equivalents | 124.5 | – | 124.5 | (0.6) | 123.9 |
Bank and other borrowings | (0.6) | – | (0.6) | 0.6 | – |
2022 | |||||
Derivative financial assets | 1.3 | – | 1.3 | – | 1.3 |
Derivative financial liabilities | (1.6) | – | (1.6) | – | (1.6) |
Cash and cash equivalents | 117.7 | – | 117.7 | (1.5) | 116.2 |
Bank and other borrowings | (1.5) | – | (1.5) | 1.5 | – |
31 December 2023 | ||||||||
Effective | Carrying | Contractual | Less than | More than | ||||
interest | Year of | amount | cash flows | 1 year | 1–2 years | 2–5 years | 5 years | |
rate | maturity | £m | £m | £m | £m | £m | £m | |
Non-derivative | ||||||||
financial liabilities | ||||||||
3.37% US Dollar | ||||||||
Senior Notes 2026 | 3.37% | 2026 | 76.6 | 84.0 | 2.6 | 2.6 | 78.8 | – |
1.55% Euro | ||||||||
Senior Notes 2026 | 1.55% | 2026 | 21.7 | 22.6 | 0.3 | 0.3 | 22.0 | – |
4.87% US Dollar | ||||||||
Senior Notes 2026 | 4.87% | 2026 | 20.0 | 22.1 | 1.0 | 1.0 | 20.1 | – |
1.74% Euro | ||||||||
Senior Notes 2028 | 1.74% | 2028 | 8.7 | 9.5 | 0.2 | 0.2 | 9.1 | – |
2.89% Euro | ||||||||
Senior Notes 2030 | 2.89% | 2030 | 21.7 | 26.0 | 0.6 | 0.6 | 1.9 | 22.9 |
5.47% US Dollar | ||||||||
Senior Notes 2031 | 5.47% | 2031 | 7.9 | 11.0 | 0.4 | 0.4 | 1.3 | 8.9 |
5.53% US Dollar | ||||||||
Senior Notes 2033 | 5.53% | 2033 | 7.9 | 11.9 | 0.4 | 0.4 | 1.3 | 9.8 |
5.61% US Dollar | ||||||||
Senior Notes 2035 | 5.61% | 2035 | 23.7 | 38.8 | 1.3 | 1.3 | 4.0 | 32.2 |
Bank and other | ||||||||
borrowings | Up to 2028 | 121.1 | 123.0 | 1.1 | – | 121.9 | – | |
5.50% Cumulative | ||||||||
First Preference shares | 5.50% | 0.1 | – | – | – | – | – | |
5.00% Cumulative | ||||||||
Second Preference | ||||||||
shares | 5.00% | 0.3 | – | – | – | – | – | |
Lease liabilities | 5.03% | Up to 2044 | 47.1 | 58.6 | 10.5 | 9.0 | 18.3 | 20.8 |
Trade payables | 78.1 | 78.1 | 78.1 | – | – | – | ||
Creditors in relation to | ||||||||
capital expenditure | 9.7 | 9.7 | 9.7 | – | – | – | ||
Other payables | 9.2 | 9.2 | 7.5 | 1.7 | – | – | ||
453.8 | 504.5 | 113.7 | 17.5 | 278.7 | 94.6 |
31 December 2022 | ||||||||
Carrying | Contractual | Less than | More than | |||||
Effective | Year of | amount | cash flows | 1 year | 1–2 years | 2–5 years | 5 years | |
interest rate | maturity | £m | £m | £m | £m | £m | £m | |
Non-derivative | ||||||||
financial liabilities | ||||||||
1.18% Euro | ||||||||
Senior Notes 2023 | 1.18% | 2023 | 22.1 | 22.4 | 22.4 | – | – | – |
3.17% US Dollar | ||||||||
Senior Notes 2023 | 3.17% | 2023 | 12.4 | 12.8 | 12.8 | – | – | – |
1.55% Euro | ||||||||
Senior Notes 2026 | 1.55% | 2026 | 22.2 | 23.4 | 0.3 | 0.3 | 22.8 | – |
3.37% US Dollar | ||||||||
Senior Notes 2026 | 3.37% | 2026 | 80.6 | 91.0 | 2.7 | 2.7 | 85.6 | – |
4.87% US Dollar | ||||||||
Senior Notes 2026 | 4.87% | 2026 | 21.1 | 24.2 | 1.0 | 1.0 | 22.2 | – |
1.74% Euro | ||||||||
Senior Notes 2028 | 1.74% | 2028 | 8.9 | 9.9 | 0.2 | 0.2 | 0.5 | 9.0 |
2.89% Euro | ||||||||
Senior Notes 2030 | 2.89% | 2030 | 22.1 | 27.1 | 0.6 | 0.6 | 1.9 | 24.0 |
Bank and other | ||||||||
borrowings 1 | Up to 2027 | 76.4 | 77.9 | 1.9 | – | 76.0 | – | |
5.50% Cumulative | ||||||||
First Preference shares | 5.50% | 0.1 | – | – | – | – | – | |
5.00% Cumulative | ||||||||
Second Preference | ||||||||
shares | 5.00% | 0.3 | – | – | – | – | – | |
Lease liabilities | 4.77% | Up to 2051 | 51.9 | 65.3 | 10.5 | 8.5 | 19.9 | 26.4 |
Trade payables | 78.6 | 78.6 | 78.6 | – | – | – | ||
Creditors in relation to | ||||||||
capital expenditure | 8.3 | 8.3 | 8.3 | – | – | – | ||
Other payables | 11.2 | 11.2 | 9.7 | 1.5 | – | – | ||
416.2 | 452.1 | 149.0 | 14.8 | 228.9 | 59.4 |
Carrying | Contractual | Less than | More than | |||
amount | cash flows | 1 year | 1–2 years | 2–5 years | 5 years | |
£m | £m | £m | £m | £m | £m | |
2023 | ||||||
Cash flow hedges | ||||||
Forward exchange contracts – assets | 1.5 | 107.2 | 107.2 | – | – | – |
Forward exchange contracts – liabilities | (0.4) | (105.6) | (105.6) | – | – | – |
1.1 | 1.6 | 1.6 | – | – | – | |
Fair value flow hedges | ||||||
Forward exchange contracts – assets | – | 16.1 | 16.1 | – | – | – |
Forward exchange contracts – liabilities | (0.1) | (16.0) | (16.0) | – | – | – |
(0.1) | 0.1 | 0.1 | – | – | – | |
1.0 | 1.7 | 1.7 | – | – | – |
2022 | ||||||
Cash flow hedges | ||||||
Forward exchange contracts – assets | 1.1 | 79.7 | 79.2 | 0.5 | – | – |
Forward exchange contracts – liabilities | (1.3) | (79.5) | (79.0) | (0.5) | – | – |
(0.2) | 0.2 | 0.2 | – | – | – | |
Fair value flow hedges | ||||||
Forward exchange contracts – assets | 0.2 | 18.0 | 18.0 | – | – | – |
Forward exchange contracts – liabilities | (0.3) | (17.9) | (17.9) | – | – | – |
(0.1) | 0.1 | 0.1 | – | – | – | |
(0.3) | 0.3 | 0.3 | – | – | – |
Fixed-rate instruments | Variable rate instruments | |||
carrying amount | carrying amount | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Financial assets | – | – | 124.5 | 117.7 |
Financial liabilities | (235.7) | (241.7) | (121.1) | (76.4) |
(235.7) | (241.7) | 3.4 | 41.3 |
2023 | 2022 | |||||
GBP | USD | Euro | GBP | USD | Euro | |
Functional currency of Group operations | £m | £m | £m | £m | £m | £m |
Trade receivables | 12.4 | (6.9) | (2.8) | 9.5 | 0.3 | (0.1) |
Trade payables | (9.3) | 5.0 | 3.5 | (3.8) | 0.2 | 1.7 |
Net debt 1 | (8.8) | 1.5 | 0.3 | (8.0) | 0.6 | 1.1 |
Net balance sheet exposure | (5.7) | (0.4) | 1.0 | (2.3) | 1.1 | 2.7 |
2023 | 2022 | |
£m | £m | |
GBP | (0.4) | 76.7 |
USD | 156.5 | 114.2 |
Euro | 153.6 | 75.3 |
309.7 | 266.2 |
Carrying amount | ||||||||
Change in fair value | of the hedging | |||||||
Notional value: | for recognising hedge | instruments assets/ | ||||||
Maturity date | Local currency | ineffectiveness | (liabilities) | |||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Cash flow hedges | ||||||||
to Dec | to Jun | |||||||
Highly probable forecast sales | 2024 | 2024 | 37.7 | 29.7 | (1.0) | 0.3 | (0.5) | 0.5 |
to Dec | to Jun | |||||||
Highly probable forecast purchases | 2024 | 2024 | 35.6 | 9.7 | (0.7) | 0.1 | (0.6) | 0.1 |
Weighted average exchange rates | ||
2023 | 2022 | |
£m | £m | |
EUR/GBP | 1.16 | 1.15 |
AUD/GBP | 1.99 | 1.70 |
SGD/GBP | 1.68 | 1.62 |
USD/GBP | 1.27 | 1.20 |
Balance in cash flow hedge | ||||
reserve/foreign currency | ||||
Change in value used for | translation reserve for | |||
calculating hedge ineffectiveness | continuing hedges | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Cash flow hedges | ||||
Forecast sales | 1.0 | (0.3) | 0.5 | (0.5) |
Forecast purchases | 0.7 | (0.1) | 0.6 | (0.1) |
2023 | 2022 | |||
Closing rate | Average rate | Closing rate | Average rate | |
GBP to: | ||||
USD | 1.27 | 1.24 | 1.21 | 1.24 |
Euro | 1.15 | 1.15 | 1.13 | 1.17 |
2023 | 2022 | |||||
Group | Group | |||||
adjusted | adjusted | |||||
operating | Profit | operating | Profit | |||
Revenue | profit 1 | before tax | Revenue | profit 1 | before tax | |
£m | £m | £m | £m | £m | £m | |
Increase in revenue/Group adjusted | ||||||
operating profit 1 /profit before tax if: | ||||||
GBP weakens by 10c against USD | ||||||
in isolation | 42.8 | 4.9 | 4.1 | 42.0 | 5.3 | 5.0 |
GBP weakens by 10c against the Euro | ||||||
in isolation | 21.5 | 2.5 | 2.2 | 20.8 | 3.4 | 3.1 |
2023 | 2022 | |||||
IFRS 16 | Excluding | IFRS 16 | Excluding | |||
As stated | impact | IFRS 16 | As stated | impact | IFRS 16 | |
£m | £m | £m | £m | £m | £m | |
Borrowings and overdrafts | 309.7 | – | 309.7 | 266.2 | – | 266.2 |
Lease liabilities | 47.1 | (47.1) | – | 51.9 | (51.9) | – |
Less: cash and cash equivalents | (124.5) | – | (124.5) | (117.7) | – | (117.7) |
Net debt 1 | 232.3 | (47.1) | 185.2 | 200.4 | (51.9) | 148.5 |
Total equity | 398.6 | – | 398.6 | 429.6 | – | 429.6 |
Less: amounts accumulated in equity | ||||||
relating to cash flow hedges | (1.1) | – | (1.1) | 0.2 | – | 0.2 |
Adjusted capital | 397.5 | – | 397.5 | 429.8 | – | 429.8 |
Net debt 1 to adjusted capital ratio | 0.6 | n/a | 0.5 | 0.5 | n/a | 0.3 |
2023 | 2022 | |||||||
IFRS 16 | Excluding | IFRS 16 | Excluding | |||||
As stated | impact | IFRS 16 | As stated | impact | IFRS 16 | |||
£m | £m | £m | £m | £m | £m | |||
Net debt 1 | 232.3 | (47.1) | 185.2 | 200.4 | (51.9) | 148.5 | ||
Operating profit before specific | ||||||||
adjusting items | 117.0 | (3.7) | 113.3 | 146.3 | (3.6) | 142.7 | ||
Depreciation and amortisation | 42.8 | (7.6) | 35.2 | 42.8 | (7.8) | 35.0 | ||
EBITDA 1 | 159.8 | (11.3) | 148.5 | 189.1 | (11.4) | 177.7 | ||
Net debt 1 to EBITDA 1 ratio | 1.5x | n/a | 1.2x | 1.1x | n/a | 0.8x |
2023 | 2022 | |||||
IFRS 16 | Excluding | IFRS 16 | Excluding | |||
As stated | impact | IFRS 16 | As stated | impact | IFRS 16 | |
£m | £m | £m | £m | £m | £m | |
EBITDA 1 | 159.8 | (11.3) | 148.5 | 189.1 | (11.4) | 177.7 |
Net finance costs (excluding IAS 19 | ||||||
pension charge) | 14.1 | (2.4) | 11.7 | 7.8 | (2.4) | 5.4 |
Interest cover | 11.3x | n/a | 12.7x | 24.2x | n/a | 32.9x |
31 December 2023 | 31 December 2022 | |||||||
Carrying | Fair value | Carrying | Fair value | |||||
amount | Level 1 | Level 2 | Total | amount | Level 1 | Level 2 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Financial assets and | ||||||||
liabilities held at | ||||||||
amortised cost | ||||||||
1.18% Euro | ||||||||
Senior Notes 2023 | – | – | – | – | (22.1) | – | (21.6) | (21.6) |
3.17% US Dollar | ||||||||
Senior Notes 2023 | – | – | – | – | (12.4) | – | (12.1) | (12.1) |
3.37% US Dollar | ||||||||
Senior Notes 2026 | (76.6) | – | (71.6) | (71.6) | (80.6) | – | (73.5) | (73.5) |
1.55% Euro | ||||||||
Senior Notes 2026 | (21.7) | – | (20.3) | (20.3) | (22.2) | – | (20.1) | (20.1) |
4.87% US Dollar | ||||||||
Senior Notes 2026 | (20.0) | – | (19.4) | (19.4) | (21.1) | – | (20.2) | (20.2) |
1.74% Euro | ||||||||
Senior Notes 2028 | (8.7) | – | (8.0) | (8.0) | (8.9) | – | (7.7) | (7.7) |
2.89% Euro | ||||||||
Senior Notes 2030 | (21.7) | – | (19.6) | (19.6) | (22.1) | – | (19.0) | (19.0) |
5.47% US Dollar | ||||||||
Senior Notes 2031 | (7.9) | – | (7.7) | (7.7) | – | – | – | – |
5.53% US Dollar | ||||||||
Senior Notes 2033 | (7.9) | – | (7.6) | (7.6) | – | – | – | – |
5.61% US Dollar | ||||||||
Senior Notes 2035 | (23.7) | – | (22.8) | (22.8) | – | – | – | – |
5.50% Cumulative | ||||||||
First Preference shares | (0.1) | – | (0.1) | (0.1) | (0.1) | – | (0.1) | (0.1) |
5.00% Cumulative | ||||||||
Second Preference shares | (0.3) | – | (0.3) | (0.3) | (0.3) | – | (0.3) | (0.3) |
(188.6) | – | (177.4) | (177.4) | (189.8) | – | (174.6) | (174.6) | |
Financial assets held at FVTPL | 2.2 | 2.2 | – | 2.2 | – | – | – | – |
Derivative financial assets | ||||||||
held at fair value | 1.5 | – | 1.5 | 1.5 | 1.3 | – | 1.3 | 1.3 |
3.7 | 2.2 | 1.5 | 3.7 | 1.3 | – | 1.3 | 1.3 | |
Derivative financial liabilities | ||||||||
held at fair value | (0.5) | – | (0.5) | (0.5) | (1.6) | – | (1.6) | (1.6) |
2023 | 2022 | |
£m | £m | |
Present value of unfunded defined benefit obligations | (36.9) | (36.5) |
Present value of funded defined benefit obligations | (479.2) | (485.3) |
Fair value of plan assets | 490.9 | 506.2 |
(25.2) | (15.6) |
2023 | 2022 | ||
Note | £m | £m | |
Current service cost | (2.4) | (2.7) | |
Administrative expenses recognised outside of the pension liability | (1.1) | (1.5) | |
Curtailments and settlements | – | 0.2 | |
Total expense within operating costs relating to defined benefit plans | (3.5) | (4.0) | |
Defined contribution plans | (12.9) | (12.2) | |
Total expense within operating costs | 4 | (16.4) | (16.2) |
Net interest on net defined benefit liability | 7 | – | (1.4) |
Total expense recognised in profit or loss | (16.4) | (17.6) |
2023 | 2022 | |
£m | £m | |
Experience gain/(loss) on plan obligations | 1.2 | (14.4) |
Changes in financial assumptions underlying the present value of plan obligations – (loss)/gain | (12.7) | 225.6 |
Changes in demographic assumptions underlying the present value of plan obligations – gain | 2.9 | 0.8 |
Actual return on plan assets (excluding amounts included in net interest expense) | (2.9) | (206.5) |
Remeasurements recognised in other comprehensive income | (11.5) | 5.5 |
Deferred tax associated with the above | (0.5) | (3.4) |
Total amount recognised in other comprehensive income | (12.0) | 2.1 |
31 December 2023 | |||||
Rest of | |||||
UK | US | Europe | the World | Total | |
£m | £m | £m | £m | £m | |
Summary of net obligations | |||||
Present value of unfunded defined benefit obligations | – | (5.2) | (27.1) | (4.6) | (36.9) |
Present value of funded defined benefit obligations | (362.8) | (107.0) | (1.3) | (8.1) | (479.2) |
Fair value of plan assets | 375.3 | 106.7 | 0.2 | 8.7 | 490.9 |
12.5 | (5.5) | (28.2) | (4.0) | (25.2) | |
Movements in present value of defined benefit obligation | |||||
At 1 January 2023 | (359.5) | (121.9) | (28.3) | (12.1) | (521.8) |
Current service cost | – | – | (0.8) | (1.6) | (2.4) |
Interest cost | (16.7) | (5.6) | (1.0) | (0.3) | (23.6) |
Actuarial gain/(loss) | |||||
Experience gain/(loss) on plan obligations | (0.3) | 2.0 | – | (0.5) | 1.2 |
Changes in financial assumptions – gain/(loss) | (10.4) | (1.9) | (0.6) | 0.2 | (12.7) |
Changes in demographic assumptions – gain | 2.9 | – | – | – | 2.9 |
Benefits paid | 21.2 | 9.2 | 1.7 | 0.9 | 33.0 |
Exchange adjustments | – | 6.0 | 0.6 | 0.7 | 7.3 |
At 31 December 2023 | (362.8) | (112.2) | (28.4) | (12.7) | (516.1) |
Movements in fair value of plan assets | |||||
At 1 January 2023 | 384.7 | 112.7 | 0.4 | 8.4 | 506.2 |
Interest on plan assets | 17.9 | 5.4 | – | 0.3 | 23.6 |
Remeasurement gain/(loss) | (6.1) | 2.9 | – | 0.3 | (2.9) |
Contributions by employer | – | 0.6 | 1.6 | 1.2 | 3.4 |
Benefits paid | (21.2) | (9.2) | (1.7) | (0.9) | (33.0) |
Exchange adjustments | – | (5.7) | (0.1) | (0.6) | (6.4) |
At 31 December 2023 | 375.3 | 106.7 | 0.2 | 8.7 | 490.9 |
Actual return on assets | 11.8 | 8.3 | – | 0.6 | 20.7 |
Fair value of plan assets by category | |||||
Equities | – | 6.3 | – | – | 6.3 |
Growth assets 1 | 48.9 | – | – | – | 48.9 |
Bonds | 26.5 | 97.7 | – | – | 124.2 |
Liability-driven investments (LDI) 2 | 196.6 | – | – | – | 196.6 |
Matching insurance policies | 101.9 | 1.4 | 0.2 | 6.3 | 109.8 |
Other | 1.4 | 1.3 | – | 2.4 | 5.1 |
375.3 | 106.7 | 0.2 | 8.7 | 490.9 |
Rest of | |||||
UK | US | Europe | the World | Total | |
£m | £m | £m | £m | £m | |
Estimate of employer contributions to be paid into the plans | |||||
during the 12-month period beginning 1 January 2024 | – | 0.6 | 1.7 | 1.3 | 3.6 |
31 December 2022 | |||||
Rest of | |||||
UK | US | Europe | the World | Total | |
£m | £m | £m | £m | £m | |
Summary of net obligations | |||||
Present value of unfunded defined benefit obligations | – | (5.8) | (26.7) | (4.0) | (36.5) |
Present value of funded defined benefit obligations | (359.5) | (116.1) | (1.6) | (8.1) | (485.3) |
Fair value of plan assets | 384.7 | 112.7 | 0.4 | 8.4 | 506.2 |
25.2 | (9.2) | (27.9) | (3.7) | (15.6) |
Movements in present value of defined benefit obligation | |||||
At 1 January 2022 | (544.0) | (139.3) | (39.4) | (11.8) | (734.5) |
Current service cost | – | – | (1.1) | (1.6) | (2.7) |
Interest cost | (10.3) | (3.9) | (0.3) | (0.2) | (14.7) |
Actuarial gain/(loss) | |||||
Experience gain/(loss) on plan obligations | (14.7) | (0.1) | 0.4 | – | (14.4) |
Changes in financial assumptions – gain | 184.5 | 28.2 | 12.2 | 0.7 | 225.6 |
Changes in demographic assumptions – gain/(loss) | 0.9 | – | (0.1) | – | 0.8 |
Benefits paid | 24.1 | 9.2 | 1.6 | 1.2 | 36.1 |
Curtailments and settlements | – | – | – | 0.2 | 0.2 |
Exchange adjustments | – | (16.0) | (1.6) | (0.6) | (18.2) |
At 31 December 2022 | (359.5) | (121.9) | (28.3) | (12.1) | (521.8) |
Movements in fair value of plan assets | |||||
At 1 January 2022 | 492.3 | 131.6 | 0.4 | 7.5 | 631.8 |
Interest on plan assets | 9.4 | 3.8 | – | 0.1 | 13.3 |
Remeasurement loss | (177.2) | (28.9) | – | (0.4) | (206.5) |
Contributions by employer | 84.3 | 0.7 | 1.6 | 2.0 | 88.6 |
Benefits paid | (24.1) | (9.2) | (1.6) | (1.2) | (36.1) |
Exchange adjustments | – | 14.7 | – | 0.4 | 15.1 |
At 31 December 2022 | 384.7 | 112.7 | 0.4 | 8.4 | 506.2 |
Actual return on assets | (167.8) | (25.1) | – | (0.3) | (193.2) |
Fair value of plan assets by category | |||||
Equities | – | 6.1 | – | – | 6.1 |
Growth assets 1 | 40.3 | – | – | – | 40.3 |
Bonds | 18.0 | 104.8 | – | – | 122.8 |
Liability-driven investments (LDI) 2 | 210.9 | – | – | – | 210.9 |
Matching insurance policies | 106.1 | 1.4 | 0.4 | 6.4 | 114.3 |
Other | 9.4 | 0.4 | – | 2.0 | 11.8 |
384.7 | 112.7 | 0.4 | 8.4 | 506.2 |
Rest of | ||||
UK | US | Europe | the World | |
% | % | % | % | |
2023 | ||||
Discount rate | 4.52 | 4.80 | 3.40 | 5.52 |
Salary increase | n/a | n/a | 2.10 | 4.50 |
Inflation (UK: RPI/CPI) | 3.05/2.31 | n/a | 2.10 | n/a |
Pensions increase 1 | 3.00/2.94/3.62 | n/a | 2.10 | n/a |
Mortality – post-retirement: | ||||
Life expectancy of a male aged 60 in accounting year (years) | 25.62 | 25.00 | 25.33 | n/a |
Life expectancy of a male aged 60 in accounting year +20 (years) | 27.10 | 25.80 | 28.12 | n/a |
2022 | ||||
Discount rate | 4.81 | 4.99 | 3.70 | 5.30 |
Salary increase | n/a | n/a | 2.20 | 5.00 |
Inflation (UK: RPI/CPI) | 3.26/2.47 | n/a | 2.20 | n/a |
Pensions increase 1 | 3.00/3.11/3.70 | n/a | 2.20 | n/a |
Mortality – post-retirement: | ||||
Life expectancy of a male aged 60 in accounting year (years) | 25.79 | 24.80 | 25.19 | n/a |
Life expectancy of a male aged 60 in accounting year +20 (years) | 27.24 | 24.90 | 27.98 | n/a |
2023 | 2022 | ||||
Increase | Increase on | ||||
on defined | defined | ||||
benefit | Increase | benefit | Increase | ||
obligation | on deficit | obligation | on deficit | ||
Change in assumption | £m | £m | £m | £m | |
Discount rate | Decrease by 0.1% | 5.6 | 4.9 | 5.8 | 5.0 |
Discount rate 1 | Decrease by 0.5% | 29.2 | 25.6 | 30.0 | 25.9 |
Inflation | Increase by 0.1% | 1.8 | 1.7 | 1.8 | 1.7 |
Inflation 1 | Increase by 0.5% | 9.7 | 9.1 | 9.2 | 8.7 |
Mortality – post-retirement 1 | Pensioners live 1 year longer | 20.5 | 13.4 | 20.5 | 13.6 |
Exchange rates | GBP weakens against USD by 10% | 12.5 | 0.6 | 13.5 | 1.0 |
GBP weakens against EUR by 10% | 3.1 | 3.1 | 3.3 | 3.2 |
Number | Exercise dates ranging | |||||
Employees | Exercise/award | of shares | ||||
entitled | Vesting conditions | price(s) | outstanding | from | to | |
LTIP | Senior | Continued employment | – | 6,778,794 | 22 March 2024 | 21 March 2026 |
employees | plus satisfaction of | |||||
performance metrics | ||||||
Sharesave | All UK | Continued employment | 181.00p–321.00p | 1,156,881 | 1 December 2023 | 31 May 2027 |
employees | ||||||
DBP | Senior | Continued employment | – | 355,848 | 22 March 2024 | 21 March 2026 |
employees | ||||||
RSU | Select | Continued employment | – | 493,824 | 21 March 2024 | 14 November |
employees | 2026 |
2023 | 2022 | |||
Weighted | Weighted | |||
average | Number of | average | Number of | |
exercise price | options | exercise price | options | |
Outstanding at the beginning of the period | 28.30p | 7,517,706 | 26.44p | 8,174,265 |
Granted during the period | 29.62p | 4,240,455 | 23.24p | 2,985,494 |
Forfeited during the period | 24.87p | (580,988) | 39.31p | (158,602) |
Exercised during the period | 33.06p | (2,138,502) | 39.31p | (1,280,013) |
Lapsed during the period | 41.30p | (253,324) | 0.71p | (2,203,438) |
Outstanding at the end of the period | 27.63p | 8,785,347 | 28.30p | 7,517,706 |
Exercisable at the end of the period | 170.65p | 222,637 | 182.49p | 138,258 |
Awards made in 2023 | ||||
LTIP | Sharesave | DBP | RSU | |
Share price at award date | 287.50p– | 250.50p | 287.50p | 287.50p– |
294.50p | 294.50p | |||
Exercise price | n/a | 209.00p | n/a | n/a |
Fair value at measurement date | 96.00p– | 47.00p | 287.50p | 287.50p– |
257.00p | 294.50p | |||
Fair value measurement method | Actuarial | Modified | n/a | n/a |
binomial | binomial | |||
method | method | |||
Fair value model inputs: | ||||
Expected volatility (expressed as weighted average volatility | 30% | 35% | ||
used in the model) | ||||
Option life (expressed as weighted average life used in | 3.0 years | 3.3 years | ||
the model) | ||||
Expected dividends | 4.2% | 4.9% | ||
Risk-free interest rate | 3.8% | 4.3% |
Closure and | Legal and | |||
restructuring | other | Environmental | ||
provisions | provisions | provisions | Total | |
£m | £m | £m | £m | |
Balance at 1 January 2023 | 10.5 | 8.1 | 7.4 | 26.0 |
Provisions made during the year | 3.0 | 0.9 | 2.6 | 6.5 |
Provisions used during the year | (2.2) | (1.3) | (1.4) | (4.9) |
Provisions reversed during the year | (3.0) | (1.8) | (0.2) | (5.0) |
Effect of movements in foreign exchange | (0.4) | (0.3) | (0.1) | (0.8) |
Balance at 31 December 2023 | 7.9 | 5.6 | 8.3 | 21.8 |
Current | 5.6 | 2.3 | 2.4 | 10.3 |
Non-current | 2.3 | 3.3 | 5.9 | 11.5 |
7.9 | 5.6 | 8.3 | 21.8 |
2023 | 2022 | |
£m | £m | |
Short-term employee benefits | 5.9 | 4.8 |
Employer national insurance contributions | 0.6 | 1.0 |
Pension and other post-employment costs | 0.3 | 0.3 |
Share-based payment expense | 0.9 | 1.9 |
Termination payments | – | 0.1 |
Non-Executive Directors’ fees and benefits | 0.5 | 0.5 |
Total compensation of key management personnel | 8.2 | 8.6 |
2023 | 2022 | ||
Note | £m | £m | |
Non-current assets | |||
Intangible assets | 30 | – | 1.1 |
Property, plant and equipment | 31 | 3.5 | 3.7 |
Right-of-use assets | 32 | 0.4 | 0.9 |
Investments in subsidiary undertakings | 33 | 716.4 | 757.8 |
Debtors – amounts due after more than one year | 34 | 252.8 | 139.0 |
Employee benefits: pensions | 38 | 3.1 | 6.4 |
976.2 | 908.9 | ||
Current assets | |||
Debtors – amounts due within one year | 34 | 135.2 | 159.1 |
Cash and cash equivalents | 15.6 | 7.2 | |
150.8 | 166.3 | ||
Current liabilities | |||
Creditors – amounts falling due within one year | 35 | 126.8 | 122.4 |
Provisions | 39 | 1.1 | 2.2 |
127.9 | 124.6 | ||
Net current assets | 22.9 | 41.7 | |
Total assets less current liabilities | 999.1 | 950.6 | |
Non-current liabilities | |||
Creditors – amounts falling due after more than one year | 36 | 394.7 | 270.6 |
Provisions | 39 | 3.0 | 3.0 |
397.7 | 273.6 | ||
Net assets | 601.4 | 677.0 | |
Capital and reserves | |||
Equity shareholders’ funds | |||
Share capital | 40 | 71.3 | 71.3 |
Share premium | 111.7 | 111.7 | |
Merger reserve | 17.0 | 17.0 | |
Capital redemption reserve | 35.7 | 35.7 | |
Retained earnings | 365.7 | 441.3 | |
Shareholders’ funds | 601.4 | 677.0 |
Share | Capital | |||||
Called-up | premium | Merger | redemption | Profit and | Total | |
share capital | account | reserve | reserve | loss account | equity | |
£m | £m | £m | £m | £m | £m | |
Balance at 1 January 2022 | 71.3 | 111.7 | 17.0 | 35.7 | 458.2 | 693.9 |
Total comprehensive income | ||||||
for the year: | ||||||
Profit for the year | – | – | – | – | 13.6 | 13.6 |
Other comprehensive income | – | – | – | – | (2.5) | (2.5) |
Transactions with owners: | ||||||
Dividends | – | – | – | – | (31.6) | (31.6) |
Equity-settled share-based | ||||||
payment transactions | – | – | – | – | 6.0 | 6.0 |
Own shares acquired for share | ||||||
incentive schemes (net) | – | – | – | – | (2.4) | (2.4) |
Balance at 31 December 2022 | 71.3 | 111.7 | 17.0 | 35.7 | 441.3 | 677.0 |
Balance at 1 January 2023 | 71.3 | 111.7 | 17.0 | 35.7 | 441.3 | 677.0 |
Total comprehensive income | ||||||
for the year: | ||||||
Loss for the year | – | – | – | – | (36.6) | (36.6) |
Other comprehensive income | – | – | – | – | (3.6) | (3.6) |
Transactions with owners: | ||||||
Dividends | – | – | – | – | (34.2) | (34.2) |
Equity-settled share-based | ||||||
payment transactions | – | – | – | – | 2.9 | 2.9 |
Own shares acquired for share | ||||||
incentive schemes (net) | – | – | – | – | (4.1) | (4.1) |
Balance at 31 December 2023 | 71.3 | 111.7 | 17.0 | 35.7 | 365.7 | 601.4 |
Software: | 3–7 years |
Buildings: | 50 years |
Number of employees | 2023 | 2022 |
Number of employees including Directors | 69 | 69 |
2023 | 2022 | ||
Note | £m | £m | |
Wages and salaries | 7.6 | 9.0 | |
Equity-settled share-based payments | 23 | 2.9 | 5.1 |
Social security costs | 2.1 | 1.6 | |
Other pension costs | 1.2 | 0.7 | |
13.8 | 16.4 |
Software | |
£m | |
Cost | |
Balance at 1 January 2023 | 10.5 |
Additions – externally purchased | – |
Disposals | (0.5) |
Balance at 31 December 2023 | 10.0 |
Amortisation | |
Balance at 1 January 2023 | 9.4 |
Amortisation for the year | 0.9 |
Impairment | 0.2 |
Disposals | (0.5) |
Balance at 31 December 2023 | 10.0 |
Carrying amounts | |
At 31 December 2022 | 1.1 |
At 31 December 2023 | – |
Plant, | |||
equipment | Land and | ||
and fixtures | buildings | Total | |
£m | £m | £m | |
Cost | |||
Balance at 1 January 2023 | 2.1 | 6.5 | 8.6 |
Additions | 0.2 | – | 0.2 |
Balance at 31 December 2023 | 2.3 | 6.5 | 8.8 |
Depreciation and impairment losses | |||
Balance at 1 January 2023 | 1.1 | 3.8 | 4.9 |
Depreciation charge for the year | 0.4 | – | 0.4 |
Balance at 31 December 2023 | 1.5 | 3.8 | 5.3 |
Carrying value | |||
At 31 December 2022 | 1.0 | 2.7 | 3.7 |
At 31 December 2023 | 0.8 | 2.7 | 3.5 |
Plant and | Land and | ||
equipment | buildings | Total | |
£m | £m | £m | |
Balance at 1 January 2023 | 0.4 | 0.5 | 0.9 |
Remeasurements | (0.3) | – | (0.3) |
Depreciation charge for the year | (0.1) | (0.1) | (0.2) |
Balance at 31 December 2023 | – | 0.4 | 0.4 |
Shares | |||
in Group | |||
undertakings | Loans | Total | |
£m | £m | £m | |
Cost | |||
Balance at 1 January 2023 | 449.4 | 394.6 | 844.0 |
Reclassification | – | 18.0 | 18.0 |
Loans advanced | – | 74.1 | 74.1 |
Loan repayments | – | (44.0) | (44.0) |
Effect of movement in foreign exchange | – | (10.3) | (10.3) |
Balance at 31 December 2023 | 449.4 | 432.4 | 881.8 |
Provisions | |||
Balance at 1 January 2023 | 21.6 | 64.6 | 86.2 |
Provided in the year | 43.2 | 17.8 | 61.0 |
Reclassification | – | 18.0 | 18.0 |
Effect of movement in foreign exchange | – | 0.2 | 0.2 |
Balance at 31 December 2023 | 64.8 | 100.6 | 165.4 |
Carrying amounts | |||
At 31 December 2022 | 427.8 | 330.0 | 757.8 |
At 31 December 2023 | 384.6 | 331.8 | 716.4 |
2023 | 2022 | ||
Note | £m | £m | |
Due within one year | |||
Amounts owed by Group undertakings | 127.1 | 152.8 | |
Other debtors | 3.3 | 2.2 | |
Derivative financial assets | 44 | 1.6 | 2.0 |
Prepayments | 3.2 | 2.1 | |
135.2 | 159.1 | ||
Due after more than one year | |||
Derivative financial assets | 44 | 0.4 | – |
Amounts owed by Group undertakings | 252.4 | 139.0 | |
252.8 | 139.0 |
2023 | 2022 | ||
Note | £m | £m | |
Bank overdrafts | 0.8 | 1.6 | |
Borrowings | 37 | – | 34.5 |
Lease liabilities | 0.2 | 0.5 | |
Trade creditors | 2.9 | 2.8 | |
Amounts owed to Group undertakings | 109.4 | 69.1 | |
Other creditors | 3.0 | – | |
Accruals | 8.8 | 7.5 | |
Derivative financial liabilities | 44 | 1.7 | 6.4 |
126.8 | 122.4 |
2023 | 2022 | ||
Note | £m | £m | |
Amounts owed to Group undertakings | 83.4 | 33.5 | |
Borrowings | 37 | 308.5 | 229.6 |
Lease liabilities | 0.1 | 0.3 | |
Derivative financial liabilities | 44 | 2.7 | 7.2 |
394.7 | 270.6 |
31 December 2023 | 31 December 2022 | |||||||
Carrying | Fair value | Carrying | Fair value | |||||
amount | Level 1 | Level 2 | Total | amount | Level 1 | Level 2 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Financial assets and | ||||||||
liabilities held at | ||||||||
amortised cost | ||||||||
1.18% Euro | ||||||||
Senior Notes 2023 | – | – | – | – | (22.1) | – | (21.6) | (21.6) |
3.17% US Dollar | ||||||||
Senior Notes 2023 | – | – | – | – | (12.4) | – | (12.1) | (12.1) |
3.37% US Dollar | ||||||||
Senior Notes 2026 | (76.6) | – | (71.6) | (71.6) | (80.6) | – | (73.5) | (73.5) |
1.55% Euro | ||||||||
Senior Notes 2026 | (21.7) | – | (20.3) | (20.3) | (22.2) | – | (20.1) | (20.1) |
4.87% US Dollar | ||||||||
Senior Notes 2026 | (20.0) | – | (19.4) | (19.4) | (21.1) | – | (20.2) | (20.2) |
1.74% Euro | ||||||||
Senior Notes 2028 | (8.7) | – | (8.0) | (8.0) | (8.9) | – | (7.7) | (7.7) |
2.89% Euro | ||||||||
Senior Notes 2030 | (21.7) | – | (19.6) | (19.6) | (22.1) | – | (19.0) | (19.0) |
5.47% US Dollar | ||||||||
Senior Notes 2031 | (7.9) | – | (7.7) | (7.7) | – | – | – | – |
5.53% US Dollar | ||||||||
Senior Notes 2033 | (7.9) | – | (7.6) | (7.6) | – | – | – | – |
5.61% US Dollar | ||||||||
Senior Notes 2035 | (23.7) | – | (22.8) | (22.8) | – | – | – | – |
5.50% Cumulative | ||||||||
First Preference shares | (0.1) | – | (0.1) | (0.1) | (0.1) | – | (0.1) | (0.1) |
5.00% Cumulative | ||||||||
Second Preference shares | (0.3) | – | (0.3) | (0.3) | (0.3) | – | (0.3) | (0.3) |
(188.6) | – | (177.4) | (177.4) | (189.8) | – | (174.6) | (174.6) | |
Derivative financial assets | ||||||||
held at fair value 1 | 2.0 | – | 2.0 | 2.0 | 2.0 | – | 2.0 | 2.0 |
2.0 | – | 2.0 | 2.0 | 2.0 | – | 2.0 | 2.0 | |
Derivative financial liabilities | ||||||||
held at fair value 1 | (4.4) | – | (4.4) | (4.4) | (13.6) | – | (13.6) | (13.6) |
2023 | 2022 | |
£m | £m | |
Pension plans and employee benefits | ||
Present value of funded defined benefit obligations | (119.1) | (118.9) |
Fair value of plan assets | 122.2 | 125.3 |
Net obligations | 3.1 | 6.4 |
Movements in present value of defined benefit obligation | ||
At 1 January | (118.9) | (175.9) |
Interest cost | (5.5) | (3.5) |
Remeasurement (losses)/gains: | ||
Changes in financial assumptions | (3.6) | 57.0 |
Changes in demographic assumptions | 1.1 | 0.9 |
Experience adjustments on benefit obligations | 0.3 | (6.1) |
Benefits paid | 7.5 | 8.7 |
At 31 December | (119.1) | (118.9) |
Movements in fair value of plan assets | ||
At 1 January | 125.3 | 160.9 |
Interest on plan assets | 5.8 | 3.1 |
Remeasurement losses | (1.4) | (54.3) |
Contributions by employer | – | 24.3 |
Benefits paid | (7.5) | (8.7) |
At 31 December | 122.2 | 125.3 |
Actual return on assets | 4.4 | (51.2) |
2023 | 2022 | |
£m | £m | |
Administrative expenses (including administration expenses incurred by the Company directly) | (0.8) | (1.2) |
Net interest on net defined benefit liability | 0.3 | (0.4) |
Total expense recognised in the income statement | (0.5) | (1.6) |
2023 | 2022 | |
£m | £m | |
Equities and growth assets | 56.9 | 59.8 |
Bonds | 7.6 | 17.9 |
Matching insurance policies | 43.1 | 44.9 |
Other | 14.6 | 2.7 |
Total | 122.2 | 125.3 |
2023 | 2022 | |
Assumptions: | % | % |
Inflation (RPI/CPI) | 3.05/2.31 | 3.26/2.47 |
Discount rate | 4.52 | 4.81 |
Pensions increase | 3.00/2.94/3.62 | 3.00/3.11/3.70 |
Salary increase | n/a | n/a |
Mortality – post-retirement: | ||
Life expectancy of a male aged 60 in accounting year (years) | 25.6 | 25.8 |
Life expectancy of a male aged 60 in accounting year +20 (years) | 27.1 | 27.2 |
2023 | 2022 | ||
Decrease effect | Decrease effect | ||
Change in assumption | £m | £m | |
Discount rate | Decrease by 0.1% | 1.0 | 1.0 |
Inflation | Increase by 0.1% | 0.4 | 0.4 |
Mortality – post-retirement | Pensioners live 1 year longer | 2.6 | 2.5 |
Dilapidation | Other | ||
provisions | provisions | Total | |
£m | £m | £m | |
Balance at 1 January 2023 | 0.1 | 5.1 | 5.2 |
Provisions used during the year | – | (1.1) | (1.1) |
Balance at 31 December 2023 | 0.1 | 4.0 | 4.1 |
Current | 0.1 | 1.0 | 1.1 |
Non-current | – | 3.0 | 3.0 |
0.1 | 4.0 | 4.1 |
Ordinary shares | |
In issue at beginning and end of the period | 285,369,988 |
2023 | 2022 | |
£m | £m | |
Allotted, called up and fully paid | ||
Ordinary shares of 25 pence each | 71.3 | 71.3 |
71.3 | 71.3 |
2023 | 2022 | |
£m | £m | |
Transactions with subsidiaries | ||
Income from management services | 4.0 | 1.9 |
Net interest income | 3.8 | 4.6 |
Dividend income | 14.0 | 13.9 |
Loans owed by related parties | – | – |
Loans owed to related parties | 4.6 | 2.3 |
Other amounts owed by related parties | 2.6 | 1.8 |
Other amounts owed to related parties | 1.0 | 1.0 |
% shareholding | |||
Country of | owned by | ||
Name of undertaking | incorporation | Registered office address | the Group |
Carbo San Luis S.A. 22 | Argentina | Talcahuano 736, 4th Floor, Buenos Aires, C1013AAP, Argentina | 100.00% |
Morgan Technical Ceramics | Australia | 4 Redwood Drive, Clayton, VIC 3168, Australia | 100.00% |
Australia Pty Ltd | |||
Morganite Australia Pty Ltd 12 | Australia | 30–36 Birralee Road, Regency Park, SA 5010, Australia | 100.00% |
Morgan Mechanical Carbon | Australia | Unit 4, 92–100 Belmore Road, Riverwood, NSW 2210, Australia | 100.00% |
Australasia Pty Ltd 1 | |||
Morganite Brasil Ltda 13 | Brazil | Avenida do Taboão 3265, Taboão, São Bernardo do Campo, | 100.00% |
São Paulo, CEP 09656-000, Brazil | |||
Morgan Advanced Materials | Canada | 1185 Walkers Line, Burlington, ON L7M 1L1, Canada | 100.00% |
Canada Inc. 14 | |||
Carbo Chile S.A. | Chile | Avenida San Eugenio 12462, Sitio 3, Loteo Estrella del Sur, | 100.00% |
Santiago, Chile | |||
Dalian Morgan Ceramics | China | Zhenxing Road, Pulandian Economic Development Zone, | 100.00% |
Company Ltd 15 | Dalian, Liaoning Province, China | ||
Morgan Guangzhou Trading | China | No. A163 Room 326, Scientific Research Office Building 63 Pu | 100.00% |
Company Limited | South Road, Guangzhou, Huangpu District, China | ||
Morgan Haldenwanger Technical | China | Gongyuanxi Road, Ding Shu Zhen, Yixing, Jiangsu Province | 100.00% |
Ceramics (Wuxi) Co. Ltd 15 | 214221, China | ||
Morgan Molten Metal Systems | China | 108 Tongsheng Road, Suzhou Industrial Park, Suzhou, | 100.00% |
(Suzhou) Co. Ltd 1,16 | Jiangsu Province, 215126, China | ||
Morgan Technical Ceramics | China | Room 09, 28th Floor (2809), 288 LongShan Road, Greenland | 100.00% |
(Suzhou) Co. Ltd | Kanhu Plaza, Suzhou New District, Suzhou, 215163, China | ||
Morgan Thermal Ceramics | China | 18 Kang An Road, Kang Qiao Industrial Zone, Pudong, | 100.00% |
(Shanghai) Co. Ltd 1,15 | Shanghai 201315, China | ||
Morgan International Trading | China | 18 Kang An Road, Kang Qiao Industrial Zone, Pudong, | 100.00% |
(Shanghai) Co. Ltd 1,15 | Shanghai 201315, China | ||
Shanghai Morgan Advanced Material | China | 4250 Long Wu Road, Shanghai, 200241, China | 100.00% |
and Technology Co. Ltd 1,16 | |||
Jiangsu Morgan Ceramic Core | China | 2 Liye Road, Economic Development Zone, Wuxi, Jiangsu | 100.00% |
Technology Co. Ltd 11,13 | Province, 214131, China |
% shareholding | |||
Country of | owned by | ||
Name of undertaking | incorporation | Registered office address | the Group |
Morgan AM&T (Shanghai) Co. Ltd 5,13 | China | 4250 Long Wu Road, Shanghai, 200241, China | 70.00% |
Morgan Kailong (Jingmen) Thermal | China | 20-1 Quankou Road, Jingmen City, Hubei Province, 448032, China | 70.00% |
Ceramics Co. Ltd 5,15 | |||
Dalian Morgan Refractories Ltd 5,15 | China | No. 06 Xi’nan Road, Shahekou District, Dalian, Liaoning Province | 70.00% |
116200, China | |||
Yixing Morgan Thermal Ceramics | China | 2 Beidan Road, Taodu Industrial Park, Ding Shu Zhen, Yixing, | 51.00% |
Co. Ltd 6,15 | Jiangsu, 214222, China | ||
Thermal Ceramics de Colombia 9 | Colombia | Calle 18 No. 23-31, Bodega 1, Guadalajara de Buga-Valle, | 100.00% |
AA 5086, Colombia | |||
Morgan Carbon France S.A.S | France | 6 rue du Réservoir, 68420 Eguisheim, France | 100.00% |
Thermal Ceramics de France S.A.S.U. 16 | France | Centre de Vie BP 75, 3 rue du 18 Juin 1827, | 100.00% |
42162 Andrézieux-Bouthéon, France | |||
Thermal Ceramics S.A. 10 | France | Centre de Vie BP 75, 3 rue du 18 Juin 1827, | 100.00% |
42162 Andrézieux-Bouthéon, France | |||
Morgan Advanced Materials | Germany | Teplitzerstraße 27, 84478 Waldkraiburg, Germany | 100.00% |
Haldenwanger GmbH 17 | |||
Morgan Electrical Carbon | Germany | Zeppelinstraße 26, 53424 Remagen, Germany | 100.00% |
Deutschland GmbH | |||
Morgan Thermal Ceramics | Germany | Weidenbaumsweg 103, 21035, Hamburg, Germany | 100.00% |
Deutschland GmbH | |||
Morgan Molten Metal Systems GmbH | Germany | Noltinastraße 29, 37297 Berkatal-Frankenhain, Germany | 100.00% |
Morgan Deutschland Holding GmbH | Germany | Zeppelinstraße 26, 53424 Remagen, Germany | 100.00% |
Porextherm Dämmstoffe GmbH | Germany | Heisingerstraße 8/10, 87437 Kempten (Allgäu), Germany | 100.00% |
Morgan Holding GmbH | Germany | Zeppelinstraße 26, 53424 Remagen, Germany | 100.00% |
The Morgan Crucible | Germany | Zeppelinstraße 26, 53424 Remagen, Germany | 100.00% |
Management GmbH | |||
Wesgo Ceramics GmbH | Germany | Willi-Grasser-Straße 11, 91056 Erlangen, Germany | 100.00% |
Refractarios Nacionales S.A. | Guatemala | Km. 34.5, Ruta al Pacífico, Palín, Escuintla, Guatemala | 100.00% |
Morgan AM&T Hong Kong | Hong Kong | Units 4–6, 11/F, Siu Wai Industrial Centre, 29–33 Wing Hong | 100.00% |
Company Ltd | Street, Cheung Sha Wan, Kowloon, Hong Kong | ||
Morgan Materials Hungary Limited | Hungary | Csillagvirág utca 7, 1106 Budapest, Hungary | 100.00% |
Liability Company 15 | |||
Morgan Advanced Materials India | India | P-11, Pandav Nagar, Mayur Vihar Phase 1, Delhi, 110091, India | 100.00% |
Private Ltd | |||
Morganite Crucible (India) Ltd | India | B-11, MIDC Industrial Area, Waluj, Aurangabad, 431136, | 75.00% |
Maharashtra, India | |||
Ciria India Limited 15 | India | P-11, Pandav Nagar, Mayur Vihar Phase 1, Delhi, 110091 India | 70.00% |
Murugappa Morgan Thermal | India | PO Box 1570, Dare House Complex, Old No. 234/New No. 2, | 51.00% |
Ceramics Ltd 6 | NSC Bose Road, Chennai, 600001 India | ||
Thermal Ceramics Italiana S.R.L. 13 | Italy | Via Vittori Pisani 20, 20124, Milan, Italy | 100.00% |
Morgan Carbon Italia S.R.L. | Italy | Via Vittori Pisani 20, 20124, Milan, Italy | 100.00% |
Morganite Carbon Kabushiki Kaisha | Japan | 1-5, Isogamidori 7-chome, Chuo-ku, Kobe-shi, Hyogo, Japan | 100.00% |
Shin-Nippon Thermal | Japan | Portus Center Building 12F, 4-45-1 Ebisujimacho, Sakai-ku, | 50.00% |
Ceramics Corporation 7 | Sakai-shi, Osaka 590-0985, Japan | ||
Morgan Korea Company Ltd 4,18 | Korea | 27 Nongongjoongang-ro 46 gil, Nongong-eup, Dalseong-gun, | 93.19% |
Daegu-si, Republic of Korea | |||
Morganite Luxembourg S.A. | Luxembourg | BP 15, Capellen, L-8301, Luxembourg | 100.00% |
Grafitos y Maquinados S.A. de C.V. 1,19 | Mexico | Cerrada de la Paz No. 101, Col. Industrial La Paz, | 100.00% |
Pachuca Hidalgo, Mexico |
% shareholding | |||
Country of | owned by | ||
Name of undertaking | incorporation | Registered office address | the Group |
Grupo Industrial Morgan | Mexico | Cerrada de la Paz No. 101, Fraccionamiento Industrial La Paz, | 100.00% |
S.A. de C.V. 1,19 | Mineral de la Reforma, 42181 Hidalgo, 42092, Mexico | ||
Morgan Technical Ceramics | Mexico | Av. Fulton No. 20, Fraccionamiento Industrial Valle de Oro, | 100.00% |
S.A. de C.V. 19 | San Juan del Rio, Queretaro C.P. 76802, Mexico | ||
Morgan Holding Netherlands B.V. | Netherlands | Oude Veiling 3, 1689 AA Zwaag, The Netherlands | 100.00% |
Morgan Terrassen B.V. | Netherlands | Oude Veiling 3, 1689 AA Zwaag, The Netherlands | 100.00% |
Morgan AM&T B.V. | Netherlands | Oude Veiling 3, 1689 AA Zwaag, The Netherlands | 100.00% |
Morgan Carbon Polska Sp.zoo | Poland | ul. Iskry 26, 01-472 Warszawa, Poland | 100.00% |
Thermal Ceramics Polska Sp.zoo | Poland | Towarowa 9, 44-100 Gliwice, Poland | 100.00% |
Morgan Ceramics Asia Pte Ltd 1 | Singapore | 150 Kampong Ampat, #05-06A, KA Centre, 368324, Singapore | 100.00% |
Morganite Ujantshi (Pty) Ltd | South Africa | 149 South Rand Road, Tulisa Park, Johannesburg 2197, South Africa | 74.90% |
Thermal Ceramics South Africa | South Africa | 149 South Rand Road, Tulisa Park, Johannesburg 2197, South Africa | 100.00% |
(Pty) Ltd | |||
Morganite South Africa (Pty) Ltd | South Africa | 149 South Rand Road, Tulisa Park, Johannesburg 2197, South Africa | 100.00% |
Thermal Ceramics España S.L. | Spain | Av. Europa, 106, 12006, Castellón, Spain | 100.00% |
Morganite Española S.A. | Spain | Av. Europa, 106, 12006, Castellón, Spain | 100.00% |
Morgan Matroc S.A. (in liquidation) | Spain | Roger de Lluria 104 5º-2ª, 08037 Barcelona, Spain | 100.00% |
Morgan Advanced Materials | Taiwan | 25 Hsin-Yeh Street, Hsiao Kang, Kaohsiung 81208, Taiwan | 100.00% |
(Taiwan) Co. Ltd | |||
Morganite Thermal Ceramics | Taiwan | c/o Baker & McKenzie, 15/f, 168 Tun Hwa North Road, | 88.00% |
(Taiwan) Ltd | Taipei 105, Taiwan | ||
Morgan Holdings | Thailand | No. 98 Sathorn Square Building, 37th Floor, North Sathorn Road, | 100.00% |
(Thailand) Ltd 2 | Silom, Bangrak, Bangkok, Thailand | ||
Morgan Technical Ceramics | Thailand | No. 958 On-nuch Road, Khwaeng Suanluang, Khet Suanluang, | 100.00% |
(Thailand) Ltd 2 | Bangkok, 10250, Thailand | ||
MKGS Morgan Karbon Grafit | Turkey | Osmangazi Mahallesi 2647, Sokak No. 27/3, Kıraç, Esenyurt, | 100.00% |
Sanayi Anonim Sirketi | Istanbul 34522, Turkey | ||
Morgan Advanced Materials | United Arab | KHIA4–07A, Khalifa Industrial Zone Abu Dhabi (KIZAD), | 100.00% |
Industries Ltd | Emirates | Abu Dhabi, United Arab Emirates | |
Certech International Limited 1 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
MCCo Limited 7 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
MNA Finance Limited 1 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan Electro Ceramics Limited 1 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan Europe Holding Limited 1 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan European Finance Limited 1 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan Finance Management Limited | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan Holdings Limited 1 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan International | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Holding Limited 1 | Kingdom | ||
Morgan North America | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Holding Limited | Kingdom |
% shareholding | |||
Country of | owned by | ||
Name of undertaking | incorporation | Registered office address | the Group |
Morgan Technical Ceramics Limited | United | Morgan Advanced Materials – Technical Ceramics, Morgan Drive, | 100.00% |
Kingdom | Stourport-on-Severn, Worcestershire DY13 8DW, UK | ||
Morgan Trans Limited 1 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morganite Carbon Limited 1 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morganite Crucible Limited 1 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morganite Electrical Carbon Limited | United | Upper Fforest Way, Morriston, Swansea, West Glamorgan, | 100.00% |
Kingdom | SA6 8PP, UK | ||
Morganite Special Carbons Limited 1 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Petty France Investment | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Nominees Limited 1 | Kingdom | ||
TCG Guardian 1 Limited | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 99.01% |
Kingdom | |||
TCG Guardian 2 Limited | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 99.01% |
Kingdom | |||
Terrassen Holdings Limited 8 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
The Morgan Crucible | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Company Limited | Kingdom | ||
Thermal Ceramics Limited 7 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Thermal Ceramics UK Limited | United | Tebay Road, Bromborough, Wirral, CH62 3PH, UK | 100.00% |
Kingdom | |||
Clearpower Ltd 3,20 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 99.01% |
Kingdom | |||
Certech, Inc. 22 | United States | 1 Park Place West, Wood-Ridge, New Jersey, 07075, USA | 100.00% |
Graphite Die Mold, Inc. 22 | United States | 18 Air Line Park, Durham, Connecticut 06422-1000, USA | 100.00% |
Morgan Advanced Ceramics, Inc. 22 | United States | 2425 Whipple Road, Hayward, California 94544, USA | 100.00% |
Morgan Advanced Materials and | United States | 441 Hall Avenue, St Marys, Pennsylvania 15857, USA | 100.00% |
Technology Inc. 22 | |||
Morganite Crucible Inc. 23 | United States | 2102 Old Savannah Road, Augusta, Georgia 30906, USA | 100.00% |
Morganite Industries Inc. 21 | United States | 4000 West Chase Blvd, Suite 170, Raleigh, | 100.00% |
North Carolina 27607, USA | |||
National Electrical Carbon | United States | PO Box 1056, 251 Forrester Drive, Greenville, | 100.00% |
Products, Inc. 14 | South Carolina 29602, USA | ||
Thermal Ceramics Inc. 22 | United States | PO Box 923, 2102 Old Savannah Road, Augusta, | 100.00% |
Georgia 30906, USA | |||
Thermal Ceramics de | Venezuela | Zona Ind. El Recreo, Av. 87 N°105–121, Flor Amarillo, | 100.00% |
Venezuela C.A. 15 | Valencia Edo. Carabobo, Venezuela |
Registered | |
Name of undertaking | number |
Clearpower Limited | 06247523 |
MCCO Limited | 03246886 |
MNA Finance Limited | 10423297 |
Morgan Europe Holding Limited | 02540399 |
Morgan European Finance Limited | 09910922 |
Morgan Finance Management Limited | 10423619 |
Morgan Holdings Limited | 01956134 |
Morgan International Holding Limited | 10677668 |
Morgan North America Holding Limited | 08789720 |
Morgan Trans Limited | 02557161 |
Morganite Carbon Limited | 00679647 |
Morganite Crucible Limited | 02133533 |
TCG Guardian 2 Limited | 05564065 |
Terrassen Holdings Limited | 01352995 |
The Morgan Crucible Company Limited | 07328730 |
2023 | 2022 | |
£m | £m | |
Derivative financial assets | ||
Forward foreign exchange contracts non-designated | ||
– amounts falling due within one year | 1.6 | 2.0 |
– amounts falling due after more than one year | 0.4 | – |
2.0 | 2.0 | |
Derivative financial liabilities | ||
Forward foreign exchange contracts non-designated | ||
– amounts falling due within one year | (1.7) | (6.4) |
– amounts falling due after more than one year | (2.7) | (7.2) |
(4.4) | (13.6) |