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 Products | Performance Carbon | Technical Ceramics | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Continuing operations | £m | £m | £m | £m | £m | £m |
Revenue from external customers | 418.2 | 454.4 | 345.2 | 327.2 | 337.3 | 333.1 |
Segment adjusted operating profit 1 | 40.0 | 40.2 | 55.1 | 50.0 | 39.2 | 36.0 |
Corporate costs 2 | ||||||
Group adjusted operating profit 1 | ||||||
Amortisation of intangible assets | (0.8) | (1.4) | (0.3) | (0.8) | (0.6) | (1.1) |
Operating profit before specific adjusting items | 39.2 | 38.8 | 54.8 | 49.2 | 38.6 | 34.9 |
Specific adjusting items included in operating profit 3 | (8.1) | (9.3) | (7.6) | (9.3) | (0.7) | 7.6 |
Operating profit/(loss) | 31.1 | 29.5 | 47.2 | 39.9 | 37.9 | 42.5 |
Finance income | ||||||
Finance expense | ||||||
Profit before taxation | ||||||
Segment assets | 373.4 | 376.2 | 316.3 | 278.2 | 222.7 | 217.6 |
Segment liabilities | 103.9 | 101.0 | 54.0 | 55.0 | 85.0 | 80.4 |
Segment capital expenditure | 22.8 | 17.2 | 52.3 | 27.2 | 21.0 | 15.9 |
Segment depreciation – property, plant and equipment | 14.6 | 13.9 | 10.9 | 11.2 | 8.6 | 6.8 |
Segment depreciation – right-of-use assets | 3.8 | 3.5 | 1.5 | 1.3 | 3.3 | 2.8 |
Segment impairment reversals of non-financial assets | – | 2.4 | – | – | – | 5.7 |
Segment impairment of non-financial assets | 4.2 | – | – | 7.0 | – | 0.3 |
Segment totals | Corporate costs | Group | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Continuing operations | £m | £m | £m | £m | £m | £m |
Revenue from external customers | 1,100.7 | 1,114.7 | – | – | 1,100.7 | 1,114.7 |
Segment adjusted operating profit 1 | 134.3 | 126.2 | – | – | 134.3 | 126.2 |
Corporate costs 2 | (5.9) | (5.9) | (5.9) | (5.9) | ||
Group adjusted operating profit 1 | 128.4 | 120.3 | ||||
Amortisation of intangible assets | (1.7) | (3.3) | – | – | (1.7) | (3.3) |
Operating profit before specific adjusting items | 132.6 | 122.9 | (5.9) | (5.9) | 126.7 | 117.0 |
Specific adjusting items included in operating profit /(loss) 3 | (16.4) | (11.0) | (6.7) | (14.1) | (23.1) | (25.1) |
Operating profit/(loss) | 116.2 | 111.9 | (12.6) | (20.0) | 103.6 | 91.9 |
Finance income | 2.6 | 3.9 | ||||
Finance expense | (21.6) | (18.0) | ||||
Profit before taxation | 84.6 | 77.8 | ||||
Segment assets | 912.4 | 872.0 | 164.7 | 166.2 | 1,077.1 | 1,038.2 |
Segment liabilities | 242.9 | 236.4 | 444.9 | 403.2 | 687.8 | 639.6 |
Segment capital expenditure | 96.1 | 60.3 | – | – | 96.1 | 60.3 |
Segment depreciation – property, plant and equipment | 34.1 | 31.9 | – | – | 34.1 | 31.9 |
Segment depreciation – right-of-use assets | 8.6 | 7.6 | – | – | 8.6 | 7.6 |
Segment impairment reversals of non-financial assets | – | 8.1 | – | – | – | 8.1 |
Segment impairment of non-financial assets | 4.2 | 7.3 | – | – | 4.2 | 7.3 |
Revenue from | Non-current assets (excluding | |||
external customers | pension and deferred tax assets) | |||
2024 | 2023 | 2024 | 2023 | |
Continuing operations | £m | £m | £m | £m |
USA | 451.8 | 427.4 | 263.9 | 219.8 |
China | 97.7 | 114.8 | 44.6 | 43.4 |
Germany | 83.2 | 88.7 | 42.3 | 41.9 |
UK (the Group’s country of domicile) | 44.2 | 43.6 | 110.1 | 101.6 |
Other Asia, Australasia, Middle East and Africa | 192.9 | 197.1 | 55.5 | 54.6 |
Other Europe | 165.6 | 173.2 | 33.1 | 37.1 |
Other North America | 37.1 | 44.9 | 1.9 | 2.1 |
South America | 28.2 | 25.0 | 11.5 | 12.7 |
1,100.7 | 1,114.7 | 562.9 | 513.2 |
2024 | 2023 | |
Continuing operations | £m | £m |
Semiconductors | 105.7 | 108.6 |
Healthcare | 84.1 | 78.7 |
Clean energy and clean transportation | 57.6 | 50.0 |
Faster growing markets | 247.4 | 237.3 |
Industrial | 294.2 | 315.9 |
Conventional transportation | 202.8 | 200.2 |
Metals | 140.0 | 150.2 |
Petrochemical and chemical | 106.0 | 110.8 |
Security and defence | 73.9 | 68.5 |
Conventional energy | 36.4 | 31.8 |
Core markets | 853.3 | 877.4 |
1,100.7 | 1,114.7 |
Thermal Products | Performance Carbon | Technical Ceramics | Segment totals | |||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Intercompany sales to | ||||||||
other segments | 1.7 | 1.0 | 0.5 | 0.1 | 0.5 | 0.7 | 2.7 | 1.8 |
2024 | 2023 | ||
Continuing operations | Note | £m | £m |
Change in stocks of finished goods and work in progress | 3.9 | (2.9) | |
Raw materials and consumables | 283.6 | 305.6 | |
Other operating costs | 158.2 | 164.9 | |
445.7 | 467.6 | ||
Employee costs: | |||
Wages and salaries | 313.7 | 315.3 | |
Equity-settled share-based payment expense | 23 | 2.8 | 2.9 |
Social security costs and other benefits | 64.6 | 66.5 | |
Pension costs | 22 | 16.2 | 16.4 |
397.3 | 401.1 | ||
Depreciation – property, plant and equipment | 11 | 34.1 | 31.9 |
Depreciation – right-of-use assets | 12 | 8.6 | 7.6 |
42.7 | 39.5 | ||
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 | (3.1) | 2.3 | |
Net other operating charges | 89.2 | 83.4 | |
86.1 | 85.7 | ||
Total operating costs before specific adjusting items and amortisation of intangible assets | 972.3 | 994.4 | |
Amortisation of intangible assets | 13 | 1.7 | 3.3 |
Total operating costs before specific adjusting items | 974.0 | 997.7 |
2024 | 2023 | |
£m | £m | |
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts: | ||
in respect of the current year | 1.0 | 1.2 |
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 | 2.3 | 2.8 |
3.3 | 5.2 |
Number of employees | ||
2024 | 2023 | |
Reportable operating segments | ||
Thermal Products | 2,810 | 2,910 |
Performance Carbon | 2,570 | 2,570 |
Technical Ceramics | 3,160 | 3,140 |
Segment total | 8,540 | 8,620 |
Corporate | 50 | 50 |
Group | 8,590 | 8,670 |
2024 | 2023 | |
Continuing operations | £m | £m |
Costs associated with the cyber security incident | (1.1) | (14.7) |
Net restructuring charge | (13.1) | (3.5) |
Design, configuration, customisation and implementation of a Global ERP system | (5.2) | – |
Net business closure costs | – | (1.9) |
Credit/(charge) in relation to the impact of Argentina’s currency devaluation | 0.5 | (5.8) |
Impairment of non-financial assets | (4.2) | (7.3) |
Reversal of impairment of non-financial assets | – | 8.1 |
Total specific adjusting items before income tax | (23.1) | (25.1) |
Income tax credit from specific adjusting items | 2.5 | 3.8 |
Total specific adjusting items after income tax | (20.6) | (21.3) |
2024 | 2023 | |
Continuing operations | £m | £m |
Interest on bank balances and cash deposits | 2.6 | 3.9 |
Finance income | 2.6 | 3.9 |
Interest expense on borrowings and overdrafts | (18.4) | (15.6) |
Interest expense on lease liabilities | (2.6) | (2.4) |
Net interest on IAS 19 defined benefit pension obligations | (0.6) | – |
Finance expense | (21.6) | (18.0) |
Net financing costs | (19.0) | (14.1) |
2024 | 2023 | |
Continuing operations | £m | £m |
Current tax | ||
Current year | 29.7 | 25.5 |
Current tax associated with Pillar Two income taxes | 0.2 | – |
29.9 | 25.5 | |
Deferred tax | ||
Current year | (2.4) | (2.5) |
Adjustments for prior years | (1.6) | (0.8) |
(4.0) | (3.3) | |
Total income tax expense recognised in the income statement | 25.9 | 22.2 |
Recognised in other comprehensive income | ||
Tax effect on components of other comprehensive income: | ||
Deferred tax associated with defined benefit schemes | 0.6 | 0.5 |
Total tax recognised in other comprehensive income | 0.6 | 0.5 |
2024 | 2024 | 2023 | 2023 | |
£m | % | £m | % | |
Profit before tax | 84.6 | 77.8 | ||
Income tax charge using the domestic corporation tax rate | 21.1 | 24.9 | 18.3 | 23.5 |
Effect of different tax rates in other jurisdictions | 0.3 | 0.4 | 1.4 | 1.8 |
Local taxes including withholding tax suffered | 3.7 | 4.4 | 1.3 | 1.7 |
Permanent differences | (0.1) | (0.1) | 0.1 | 0.1 |
Movements related to unrecognised temporary differences | 2.5 | 2.9 | 2.0 | 2.6 |
Adjustments in respect of prior years | (1.6) | (1.9) | (0.9) | (1.2) |
Statutory effective rate of tax | 25.9 | 30.6 | 22.2 | 28.5 |
31 December 2024 | 31 December 2023 | ||||||
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 | – | 0.1 | 0.1 | – | 0.7 | 0.7 | |
Operating income | – | – | – | – | – | – | |
Profit before taxation | – | 0.1 | 0.1 | – | 0.7 | 0.7 | |
Income tax expense | – | – | – | – | – | – | |
Profit from | |||||||
discontinued operations | – | 0.1 | 0.1 | – | 0.7 | 0.7 | |
Basic earnings per share from | |||||||
discontinued operations | 10 | – | 0.2p | ||||
Diluted earnings per share from | |||||||
discontinued operations | 10 | – | 0.2p |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Net cash generated from operating activities | 0.1 | 0.4 |
Net cash generated from investing activities | – | – |
Net cash used in financing activities | – | – |
0.1 | 0.4 |
31 December 2024 | 31 December 2023 | |||||
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 | 50.3 | 17.7p | 17.5p | 47.3 | 16.6p | 16.5p |
Profit from discontinued operations | (0.1) | – | – | (0.7) | (0.2)p | (0.2)p |
Profit from continuing operations | 50.2 | 17.7p | 17.5p | 46.6 | 16.4p | 16.3p |
Specific adjusting items | 23.1 | 8.1p | 8.0p | 25.1 | 8.8p | 8.7p |
Amortisation of intangible assets | 1.7 | 0.6p | 0.6p | 3.3 | 1.2p | 1.1p |
Tax effect of the above 1 | (2.5) | (0.9)p | (0.9)p | (3.8) | (1.3)p | (1.3)p |
Non-controlling interests’ share | ||||||
of the above adjustments | – | – | – | – | – | – |
Adjusted profit for the year from | ||||||
continuing operations as used in | ||||||
adjusted earnings per share | 72.5 | 25.5p | 25.2p | 71.2 | 25.0p | 24.8p |
Number of shares (millions) | 2024 | 2023 |
Weighted average number of Ordinary shares for the purposes of basic earnings per share 1 | 284.5 | 284.8 |
Effect of dilutive potential Ordinary shares: | ||
Share options | 2.8 | 2.5 |
Weighted average number of Ordinary shares for the purposes of diluted earnings | ||
per share | 287.3 | 287.3 |
Plant, | |||
Land and | equipment | ||
buildings | and fixtures | Total | |
£m | £m | £m | |
Cost | |||
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 |
Balance at 1 January 2024 | 216.1 | 777.4 | 993.5 |
Additions | 13.2 | 81.1 | 94.3 |
Disposals | (11.5) | (35.0) | (46.5) |
Transfers between categories | 0.8 | (0.8) | – |
Effect of movement in foreign exchange | (2.0) | (4.8) | (6.8) |
Balance at 31 December 2024 | 216.6 | 817.9 | 1,034.5 |
Depreciation and impairment losses | |||
Balance at 1 January 2023 | 117.7 | 588.5 | 706.2 |
Depreciation charge for the year | 6.0 | 25.9 | 31.9 |
Impairment losses | 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 |
Balance at 1 January 2024 | 119.0 | 580.7 | 699.7 |
Depreciation charge for the year | 5.4 | 28.7 | 34.1 |
Impairment losses | – | 4.6 | 4.6 |
Disposals | (10.3) | (34.2) | (44.5) |
Transfers between categories | (0.5) | 0.5 | – |
Effect of movement in foreign exchange | (0.4) | (3.9) | (4.3) |
Balance at 31 December 2024 | 113.2 | 576.4 | 689.6 |
Carrying amounts | |||
At 1 January 2023 | 101.5 | 181.7 | 283.2 |
At 31 December 2023 | 97.1 | 196.7 | 293.8 |
At 31 December 2024 | 103.4 | 241.5 | 344.9 |
Land and | Plant and | ||
buildings | equipment | Total | |
£m | £m | £m | |
Cost | |||
Balance at 1 January 2023 | 82.4 | 12.4 | 94.8 |
Additions | 0.6 | 5.1 | 5.7 |
Disposals | (1.6) | (5.2) | (6.8) |
Remeasurements | 0.9 | (0.2) | 0.7 |
Effect of movement in foreign exchange | (1.8) | (0.2) | (2.0) |
Balance at 31 December 2023 | 80.5 | 11.9 | 92.4 |
Balance at 1 January 2024 | 80.5 | 11.9 | 92.4 |
Additions | 5.7 | 2.8 | 8.5 |
Disposals | (5.4) | (2.5) | (7.9) |
Remeasurements | 2.4 | – | 2.4 |
Effect of movement in foreign exchange | (1.0) | (0.6) | (1.6) |
Balance at 31 December 2024 | 82.2 | 11.6 | 93.8 |
Depreciation and impairment losses | |||
Balance at 1 January 2023 | 53.4 | 7.8 | 61.2 |
Depreciation charge for the year | 4.8 | 2.8 | 7.6 |
Impairment losses | – | 0.4 | 0.4 |
Impairment reversals | (1.3) | – | (1.3) |
Disposals | (1.6) | (5.2) | (6.8) |
Effect of movement in foreign exchange | – | (0.3) | (0.3) |
Balance at 31 December 2023 | 55.3 | 5.5 | 60.8 |
Balance at 1 January 2024 | 55.3 | 5.5 | 60.8 |
Depreciation charge for the year | 5.6 | 3.0 | 8.6 |
Impairment losses | – | 0.8 | 0.8 |
Disposals | (5.4) | (2.5) | (7.9) |
Effect of movement in foreign exchange | (0.8) | (0.2) | (1.0) |
Balance at 31 December 2024 | 54.7 | 6.6 | 61.3 |
Carrying amounts | |||
At 1 January 2023 | 29.0 | 4.6 | 33.6 |
At 31 December 2023 | 25.2 | 6.4 | 31.6 |
At 31 December 2024 | 27.5 | 5.0 | 32.5 |
Capitalised | ||||||
Customer | Technology and | development | Computer | |||
Goodwill | relationships | trademarks | costs | software | Total | |
£m | £m | £m | £m | £m | £m | |
Cost | ||||||
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 |
Balance at 1 January 2024 | 177.5 | 60.9 | 4.2 | 0.8 | 36.2 | 279.6 |
Additions (externally purchased) | – | – | – | – | 0.3 | 0.3 |
Disposals | – | – | – | – | (0.8) | (0.8) |
Effect of movement in foreign exchange | (0.6) | 0.9 | (0.2) | – | 0.2 | 0.3 |
Balance at 31 December 2024 | 176.9 | 61.8 | 4.0 | 0.8 | 35.9 | 279.4 |
Amortisation and impairment losses | ||||||
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 |
Balance at 1 January 2024 | – | 59.8 | 3.2 | 0.8 | 33.6 | 97.4 |
Amortisation charge for the year | – | 0.3 | 0.2 | – | 1.2 | 1.7 |
Disposals | – | – | – | – | (0.8) | (0.8) |
Effects of movement in foreign exchange | – | 0.9 | (0.1) | – | 0.4 | 1.2 |
Balance at 31 December 2024 | – | 61.0 | 3.3 | 0.8 | 34.4 | 99.5 |
Carrying amounts | ||||||
At 1 January 2023 | 181.9 | 0.8 | 0.5 | – | 5.8 | 189.0 |
At 31 December 2023 | 177.5 | 1.1 | 1.0 | – | 2.6 | 182.2 |
At 31 December 2024 | 176.9 | 0.8 | 0.7 | – | 1.5 | 179.9 |
2024 | 2023 | |
£m | £m | |
Thermal Products | 95.6 | 96.0 |
Performance Carbon | 46.1 | 46.2 |
Technical Ceramics | 35.2 | 35.3 |
176.9 | 177.5 |
Decrease in recoverable value | |||||
Assuming 10% | |||||
decrease in | Assuming 10% | ||||
growth rate and | increase in | Assuming 10% | |||
Long-term | no terminal | pre-tax discount | decrease in cash | Impairment | |
growth rates | growth | rate | flows | arising | |
% | £m | £m | £m | £m | |
Thermal Products | 1.9 | 35.4 | 39.9 | 39.6 | None |
Performance Carbon | 2.3 | 117.0 | 120.1 | 108.7 | None |
Technical Ceramics | 2.0 | 53.2 | 53.7 | 47.7 | None |
Assets | Assets | Liabilities | Liabilities | Net | Net | |
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | |
Property, plant and equipment | – | – | (9.3) | (10.6) | (9.3) | (10.6) |
Right-of-use assets and lease liabilities | 2.2 | 2.7 | – | – | 2.2 | 2.7 |
Intangible assets | – | – | (0.4) | (0.4) | (0.4) | (0.4) |
Employee benefits | 7.6 | 8.3 | – | – | 7.6 | 8.3 |
Provisions | 8.6 | 8.9 | – | – | 8.6 | 8.9 |
Tax value of loss carried | ||||||
forward recognised | 9.3 | 6.0 | – | – | 9.3 | 6.0 |
Other items | 0.7 | 0.9 | – | – | 0.7 | 0.9 |
Offset | (7.0) | (9.2) | 7.0 | 9.2 | – | – |
21.4 | 17.6 | (2.7) | (1.8) | 18.7 | 15.8 |
2024 | 2023 | |
£m | £m | |
Tax losses | 169.5 | 139.2 |
Capital losses | 46.4 | 43.4 |
Other deductible temporary differences | 103.1 | 121.3 |
319.0 | 303.9 |
Recognised | Recognised | Recognised | Recognised | |||
in the income | directly | 31 December | in the income | directly | 31 December | |
statement | in equity | 2023 | statement | in equity | 2024 | |
£m | £m | £m | £m | £m | £m | |
Property, plant and equipment | 2.1 | – | (10.6) | 1.3 | – | (9.3) |
Right-of-use assets and lease liabilities | (0.9) | – | 2.7 | (0.5) | – | 2.2 |
Intangible assets | – | – | (0.4) | – | – | (0.4) |
Employee benefits | (1.4) | (0.5) | 8.3 | (0.1) | (0.6) | 7.6 |
Provisions | (2.5) | – | 8.9 | (0.3) | – | 8.6 |
Tax value of loss carried forward recognised | 4.3 | – | 6.0 | 3.3 | – | 9.3 |
Others | 1.7 | (0.3) | 0.9 | 0.3 | (0.5) | 0.7 |
3.3 | (0.8) | 15.8 | 4.0 | (1.1) | 18.7 |
2024 | 2023 | |
£m | £m | |
Raw materials and consumables | 50.4 | 52.2 |
Work in progress | 55.2 | 56.5 |
Finished goods | 60.3 | 66.4 |
165.9 | 175.1 |
2024 | 2023 | |
£m | £m | |
Non-current | ||
Trade receivables | 0.6 | 0.3 |
Prepayments | 0.6 | 0.6 |
Other receivables | 2.4 | 2.5 |
3.6 | 3.4 | |
Current | ||
Gross trade receivables | 165.1 | 169.0 |
Expected credit losses | (8.3) | (9.0) |
Net trade receivables | 156.8 | 160.0 |
Contract assets | 0.5 | 0.3 |
Prepayments | 17.5 | 15.6 |
VAT, goods and sales taxes receivable | 7.3 | 9.3 |
Other non-trade receivables | 7.5 | 6.4 |
189.6 | 191.6 |
2024 | 2023 | |
£m | £m | |
Bank balances | 110.8 | 112.5 |
Cash deposits | 10.0 | 12.0 |
Cash and cash equivalents | 120.8 | 124.5 |
2024 | 2023 | |
£m | £m | |
Opening borrowings | (309.7) | (266.2) |
Increase in borrowings | (121.3) | (247.2) |
Repayment of borrowings | 88.0 | 193.9 |
Effect of movements in foreign exchange | 5.3 | 9.8 |
Closing borrowings | (337.7) | (309.7) |
Net cash 1 and cash equivalents | 111.5 | 124.5 |
Closing net debt 1 | (226.2) | (185.2) |
Opening lease liabilities | (47.1) | (51.9) |
Payment of lease liabilities | 10.6 | 8.9 |
New leases and lease remeasurement | (10.9) | (6.4) |
Effect of movements in foreign exchange | 0.3 | 2.3 |
Closing lease liabilities | (47.1) | (47.1) |
Closing net debt 1 and lease liabilities | (273.3) | (232.3) |
Net cash | Net debt 1 | ||||
and cash | Movement | Lease | and lease | ||
Borrowings | equivalents | in net debt 1 | liabilities | liabilities | |
£m | £m | £m | £m | £m | |
At 1 January 2023 | (266.2) | 117.7 | (148.5) | (51.9) | (200.4) |
Cash inflow | – | 38.9 | 38.9 | – | 38.9 |
Borrowings and lease liability cash (outflow)/inflow | (53.3) | – | (53.3) | 8.9 | (44.4) |
Net interest paid | – | (17.9) | (17.9) | – | (17.9) |
Net cash inflow/(outflow) | (53.3) | 21.0 | (32.3) | 8.9 | (23.4) |
Share purchases | – | (4.7) | (4.7) | – | (4.7) |
New leases and lease remeasurement | – | – | – | (6.4) | (6.4) |
Exchange and other movements | 9.8 | (9.5) | 0.3 | 2.3 | 2.6 |
At 31 December 2023 | (309.7) | 124.5 | (185.2) | (47.1) | (232.3) |
At 1 January 2024 | (309.7) | 124.5 | (185.2) | (47.1) | (232.3) |
Cash inflow | – | 23.0 | 23.0 | – | 23.0 |
Borrowings and lease liability cash (outflow)/inflow | (33.3) | – | (33.3) | 10.6 | (22.7) |
Net interest paid | – | (20.5) | (20.5) | – | (20.5) |
Net cash inflow/(outflow) | (33.3) | 2.5 | (30.8) | 10.6 | (20.2) |
Share purchases | – | (8.2) | (8.2) | – | (8.2) |
New leases and lease remeasurement | – | – | – | (10.9) | (10.9) |
Exchange and other movements | 5.3 | (7.3) | (2.0) | 0.3 | (1.7) |
At 31 December 2024 | (337.7) | 111.5 | (226.2) | (47.1) | (273.3) |
2024 | 2023 | |
£m | £m | |
Non-current | ||
Accruals | 0.7 | 0.7 |
Other payables | 2.1 | 1.7 |
2.8 | 2.4 | |
Current | ||
Trade payables | 87.4 | 78.1 |
Contract liabilities | 6.7 | 8.6 |
Accruals | 72.6 | 72.5 |
Other tax and social security | 13.0 | 15.6 |
Creditors in relation to capital expenditure | 10.1 | 9.7 |
Other payables | 14.3 | 7.5 |
204.1 | 192.0 |
2024 | 2023 | |
£m | £m | |
Balance at 1 January | (29.9) | – |
Foreign exchange differences and related taxes | (10.0) | (29.6) |
Gain/(loss) arising on changes in fair value of net investment hedges during the period | 1.7 | (0.3) |
Balance at 31 December | (38.2) | (29.9) |
2024 | 2023 | |
£m | £m | |
Balance at 1 January | 1.1 | (0.2) |
(Loss)/gain arising on changes in fair value of hedging instruments during the period | (0.3) | 1.1 |
(Loss)/gain reclassified to income statement | (1.0) | 0.2 |
Balance at 31 December | (0.2) | 1.1 |
2024 | 2023 | |||
Cost | Cost | |||
Shares | £m | Shares | £m | |
At 1 January | 807,911 | 2.1 | 1,173,686 | 3.1 |
New shares purchased | 1,285,000 | 3.5 | 1,774,145 | 4.7 |
Exercise of share options | (1,628,506) | (4.4) | (2,139,920) | (5.7) |
At 31 December | 464,405 | 1.2 | 807,911 | 2.1 |
Per share | Total | |||
2024 | 2023 | 2024 | 2023 | |
pence | pence | £m | £m | |
2023 final | – | 6.7 | – | 19.1 |
2023 interim | – | 5.3 | – | 15.1 |
2024 final | 6.8 | – | 19.3 | – |
2024 interim | 5.4 | – | 15.4 | – |
12.2 | 12.0 | 34.7 | 34.2 |
£m | |
6.8 pence per qualifying Ordinary share | 19.3 |
19.3 |
Nominal value | ||
Number of shares | £m | |
Issued and fully paid Ordinary shares of 25 pence each | ||
At 1 January 2023 and 31 December 2023 | 285,369,988 | 71.3 |
Shares purchased and cancelled under share buyback scheme | (1,745,423) | (0.4) |
At 31 December 2024 | 283,624,565 | 70.9 |
2024 | 2023 | |
£m | £m | |
Non-current liabilities | ||
Senior Notes | 188.2 | 188.2 |
Bank and other borrowings | 149.1 | 120.5 |
Cumulative Preference shares | 0.4 | 0.4 |
Lease liabilities | 36.1 | 36.6 |
373.8 | 345.7 | |
Current liabilities | ||
Bank and other borrowings | 9.3 | 0.6 |
Lease liabilities | 11.0 | 10.5 |
20.3 | 11.1 |
Carrying amount | ||
2024 | 2023 | |
£m | £m | |
FVTPL – equity instruments | 2.0 | 2.2 |
Trade receivables | 157.4 | 160.3 |
Cash and cash equivalents | 120.8 | 124.5 |
Derivatives | 1.2 | 1.5 |
281.4 | 288.5 |
2024 | 2023 | |
£m | £m | |
Balance at 1 January | (9.0) | (9.1) |
Net remeasurement of loss allowance | 0.3 | (0.6) |
Amounts written off | 0.3 | 0.4 |
Effect of movement in foreign exchange | 0.1 | 0.3 |
Balance at 31 December | (8.3) | (9.0) |
2024 | 2023 | |||||||
Expected | Gross trade | Expected | Net trade | Expected | Gross trade | Expected | Net trade | |
credit loss rate | receivables | credit losses | receivables | credit loss rate | receivables | credit losses | receivables | |
% | £m | £m | £m | % | £m | £m | £m | |
Not past due | 0.1% | 134.5 | (0.1) | 134.4 | 0.2% | 133.3 | (0.2) | 133.1 |
Past due | ||||||||
0–30 days | 1.2% | 17.2 | (0.2) | 17.0 | 1.0% | 19.9 | (0.2) | 19.7 |
Past due | ||||||||
31–60 days | 0.0% | 3.5 | – | 3.5 | 0.0% | 3.7 | – | 3.7 |
Past due | ||||||||
61–90 days | 4.3% | 2.3 | (0.1) | 2.2 | 6.3% | 1.6 | (0.1) | 1.5 |
Past due more | ||||||||
than 90 days | 96.3% | 8.2 | (7.9) | 0.3 | 81.0% | 10.5 | (8.5) | 2.0 |
165.7 | (8.3) | 157.4 | 169.0 | (9.0) | 160.0 |
Gross amounts | Net amounts | Financial | |||
of recognised | presented | instruments not | |||
financial assets/ | Amounts | on the | offset in the | Net | |
(liabilities) | offset | balance sheet | balance sheet | amount | |
£m | £m | £m | £m | £m | |
2024 | |||||
Derivative financial assets | 1.2 | – | 1.2 | – | 1.2 |
Derivative financial liabilities | (2.6) | – | (2.6) | – | (2.6) |
Cash and cash equivalents | 120.8 | – | 120.8 | (9.3) | 111.5 |
Bank and other borrowings | (9.3) | – | (9.3) | 9.3 | – |
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 | – |
31 December 2024 | ||||||||
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 | ||||||||
US Dollar | ||||||||
Senior Notes 2026 | 3.37% | 2026 | 77.9 | 82.7 | 2.6 | 80.1 | – | – |
Euro | ||||||||
Senior Notes 2026 | 1.55% | 2026 | 20.8 | 21.3 | 0.3 | 21.0 | – | – |
US Dollar Senior Notes | ||||||||
2026 | 4.87% | 2026 | 20.4 | 21.5 | 1.0 | 20.5 | – | – |
Euro | ||||||||
Senior Notes 2028 | 1.74% | 2028 | 8.3 | 8.8 | 0.1 | 0.1 | 8.6 | – |
Euro | ||||||||
Senior Notes 2030 | 2.89% | 2030 | 20.7 | 24.3 | 0.6 | 0.6 | 1.8 | 21.3 |
US Dollar | ||||||||
Senior Notes 2031 | 5.47% | 2031 | 8.0 | 10.7 | 0.4 | 0.4 | 1.3 | 8.6 |
US Dollar | ||||||||
Senior Notes 2033 | 5.53% | 2033 | 8.0 | 11.6 | 0.4 | 0.4 | 1.3 | 9.5 |
US Dollar | ||||||||
Senior Notes 2035 | 5.61% | 2035 | 24.1 | 38.0 | 1.3 | 1.3 | 4.0 | 31.4 |
Bank and other | ||||||||
borrowings | Up to 2029 | 158.4 | 162.8 | 11.7 | – | 151.1 | – | |
Cumulative | ||||||||
First Preference shares | 5.50% | 0.1 | – | – | – | – | – | |
Cumulative Second | ||||||||
Preference shares | 5.00% | 0.3 | – | – | – | – | – | |
Lease liabilities | 5.93% | Up to 2044 | 47.1 | 54.7 | 11.0 | 9.1 | 19.3 | 15.3 |
Trade payables | 87.4 | 87.4 | 87.4 | – | – | – | ||
Creditors in relation to | ||||||||
capital expenditure | 10.1 | 10.1 | 10.1 | – | – | – | ||
Other payables | 16.4 | 16.4 | 14.3 | 2.1 | – | – | ||
508.0 | 550.3 | 141.2 | 135.6 | 187.4 | 86.1 |
31 December 2023 | ||||||||
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 | ||||||||
US Dollar | ||||||||
Senior Notes 2026 | 3.37% | 2026 | 76.6 | 84.0 | 2.6 | 2.6 | 78.8 | – |
Euro | ||||||||
Senior Notes 2026 | 1.55% | 2026 | 21.7 | 22.6 | 0.3 | 0.3 | 22.0 | – |
US Dollar Senior Notes | ||||||||
2026 | 4.87% | 2026 | 20.0 | 22.1 | 1.0 | 1.0 | 20.1 | – |
Euro | ||||||||
Senior Notes 2028 | 1.74% | 2028 | 8.7 | 9.5 | 0.2 | 0.2 | 9.1 | – |
Euro | ||||||||
Senior Notes 2030 | 2.89% | 2030 | 21.7 | 26.0 | 0.6 | 0.6 | 1.9 | 22.9 |
US Dollar | ||||||||
Senior Notes 2031 | 5.47% | 2031 | 7.9 | 11.0 | 0.4 | 0.4 | 1.3 | 8.9 |
US Dollar | ||||||||
Senior Notes 2033 | 5.53% | 2033 | 7.9 | 11.9 | 0.4 | 0.4 | 1.3 | 9.8 |
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 | – | |
Cumulative | ||||||||
First Preference shares | 5.50% | 0.1 | – | – | – | – | – | |
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 |
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 | |
2024 | ||||||
Cash flow hedges | ||||||
Forward exchange contracts – liabilities inflow | 30.6 | 30.6 | – | – | – | |
Forward exchange contracts – liabilities outflow | (31.7) | (31.7) | – | – | – | |
Forward exchange contracts – liabilities | (1.0) | (1.1) | (1.1) | – | – | – |
Forward exchange contracts – assets | 0.5 | 0.5 | 0.5 | – | – | – |
Total Cash flow hedges | (0.5) | (0.6) | (0.6) | – | – | – |
Fair value flow hedges | ||||||
Forward exchange contracts – liabilities inflow | 78.0 | 78.0 | – | – | – | |
Forward exchange contracts – liabilities outflow | (79.0) | (79.0) | – | – | – | |
Forward exchange contracts – liabilities | (1.6) | (1.0) | (1.0) | – | – | – |
Forward exchange contracts – assets | 0.7 | 0.1 | 0.1 | – | – | – |
Total Fair value flow hedges | (0.9) | (0.9) | (0.9) | – | – | – |
Total fair value and cash flow hedges | (1.4) | (1.5) | (1.5) | – | – | – |
2023 | ||||||
Cash flow hedges | ||||||
Forward exchange contracts – liabilities inflow | 37.7 | 37.7 | – | – | – | |
Forward exchange contracts – liabilities outflow | (37.9) | (37.9) | – | – | – | |
Forward exchange contracts – liabilities | (0.4) | (0.2) | (0.2) | – | – | – |
Forward exchange contracts – assets | 1.5 | 1.8 | 1.8 | – | – | – |
Total Cash flow hedges | 1.1 | 1.6 | 1.6 | – | – | – |
Fair value flow hedges | ||||||
Forward exchange contracts – liabilities inflow | 7.7 | 7.7 | – | – | – | |
Forward exchange contracts – liabilities outflow | (7.6) | (7.6) | – | – | – | |
Forward exchange contracts – liabilities | (0.1) | 0.1 | 0.1 | – | – | – |
Forward exchange contracts – assets | – | – | – | – | – | – |
Total Fair value flow hedges | (0.1) | 0.1 | 0.1 | – | – | – |
Total fair value and cash flow hedges | 1.0 | 1.7 | 1.7 | – | – | – |
Fixed-rate instruments | Variable rate instruments | |||
carrying amount | carrying amount | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Financial assets | – | – | 120.8 | 124.5 |
Financial liabilities | (235.7) | (235.7) | (158.4) | (121.1) |
(235.7) | (235.7) | (37.6) | 3.4 |
2024 | 2023 | |||||
GBP | USD | Euro | GBP | USD | Euro | |
Functional currency of Group operations | £m | £m | £m | £m | £m | £m |
Trade receivables | 11.7 | 0.4 | 1.7 | 12.4 | (6.9) | (2.8) |
Trade payables | (10.3) | (0.9) | (1.4) | (9.3) | 5.0 | 3.5 |
Net debt 1 | (2.9) | 0.9 | 0.4 | (8.8) | 1.5 | 0.3 |
Net balance sheet exposure | (1.5) | 0.4 | 0.7 | (5.7) | (0.4) | 1.0 |
2024 | 2023 | |
£m | £m | |
GBP | 7.8 | (0.4) |
USD | 151.2 | 156.5 |
Euro | 188.0 | 153.6 |
347.0 | 309.7 |
Change in fair value | Carrying amount of the | |||||||
Notional value: | for recognising hedge | hedging instruments | ||||||
Maturity date | Local currency | ineffectiveness | assets/(liabilities) | |||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Cash flow hedges | ||||||||
to Dec | to Dec | |||||||
Highly probable forecast sales | 2025 | 2024 | 32.3 | 37.7 | 0.7 | (1.0) | 0.2 | (0.5) |
to Dec | to Dec | |||||||
Highly probable forecast purchases | 2025 | 2024 | 17.9 | 35.6 | 0.2 | (0.7) | (0.4) | (0.6) |
Weighted average exchange rates | ||
2024 | 2023 | |
£m | £m | |
EUR/GBP | 1.18 | 1.16 |
AUD/GBP | 1.97 | 1.99 |
SGD/GBP | n/a | 1.68 |
USD/GBP | 1.30 | 1.27 |
Balance in cash flow hedge reserve/ | ||||
Change in value used for | foreign currency translation | |||
calculating hedge ineffectiveness | reserve for continuing hedges | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Cash flow hedges | ||||
Forecast sales | (0.7) | 1.0 | (0.2) | 0.5 |
Forecast purchases | (0.2) | 0.7 | 0.4 | 0.6 |
2024 | 2023 | |||
Closing rate | Average rate | Closing rate | Average rate | |
GBP to: | ||||
USD | 1.25 | 1.28 | 1.27 | 1.24 |
Euro | 1.21 | 1.18 | 1.15 | 1.15 |
2024 | 2023 | |||||
Group adjusted | Group 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/profit before tax if: | ||||||
GBP weakens by 10c against USD | ||||||
in isolation | 42.3 | 4.4 | 3.6 | 42.8 | 4.9 | 4.1 |
GBP weakens by 10c against | ||||||
the Euro in isolation | 19.8 | 3.2 | 0.5 | 21.5 | 2.5 | 2.2 |
2024 | 2023 | |||||
Excluding | IFRS 16 | Excluding | IFRS 16 | |||
IFRS 16 | impact | As stated | IFRS 16 | impact | As stated | |
£m | £m | £m | £m | £m | £m | |
Borrowings and overdrafts | 347.0 | – | 347.0 | 309.7 | – | 309.7 |
Lease liabilities | – | 47.1 | 47.1 | – | 47.1 | 47.1 |
Less: cash and cash equivalents | (120.8) | – | (120.8) | (124.5) | – | (124.5) |
Net debt 1 | 226.2 | 47.1 | 273.3 | 185.2 | 47.1 | 232.3 |
Total equity | 389.3 | – | 389.3 | 398.6 | – | 398.6 |
Less: amounts accumulated in equity | ||||||
relating to cash flow hedges | 0.2 | – | 0.2 | (1.1) | – | (1.1) |
Adjusted capital | 389.5 | – | 389.5 | 397.5 | – | 397.5 |
Net debt 1 to adjusted capital ratio | 0.6x | n/a | 0.7x | 0.5x | n/a | 0.6x |
2024 | 2023 | |||||
Excluding | IFRS 16 | Excluding | IFRS 16 | |||
IFRS 16 | impact | As stated | IFRS 16 | impact | As stated | |
£m | £m | £m | £m | £m | £m | |
Net debt 1 | 226.2 | 47.1 | 273.3 | 185.2 | 47.1 | 232.3 |
Operating profit before specific | ||||||
adjusting items | 122.1 | 4.6 | 126.7 | 113.3 | 3.7 | 117.0 |
Depreciation and amortisation | 35.8 | 8.6 | 44.4 | 35.2 | 7.6 | 42.8 |
EBITDA 1 | 157.9 | 13.2 | 171.1 | 148.5 | 11.3 | 159.8 |
Net debt 1 to EBITDA 1 ratio | 1.4x | n/a | 1.6x | 1.2x | n/a | 1.5x |
2024 | 2023 | |||||
Excluding | IFRS 16 | Excluding | IFRS 16 | |||
IFRS 16 | impact | As stated | IFRS 16 | impact | As stated | |
£m | £m | £m | £m | £m | £m | |
EBITDA 1 | 157.9 | 13.2 | 171.1 | 148.5 | 11.3 | 159.8 |
Net finance costs (excluding IAS 19 | ||||||
pension charge) | 15.8 | 2.6 | 18.4 | 11.7 | 2.4 | 14.1 |
Interest cover | 10.0x | n/a | 9.3x | 12.7x | n/a | 11.3x |
31 December 2024 | 31 December 2023 | ||||||||
Carrying | Fair value | Carrying | Fair value | ||||||
Effective | amount | Level 1 | Level 2 | Total | amount | Level 1 | Level 2 | Total | |
interest rate | £m | £m | £m | £m | £m | £m | £m | £m | |
Financial assets and | |||||||||
liabilities held at | |||||||||
amortised cost | |||||||||
US Dollar | |||||||||
Senior Notes 2026 | 3.37% | (77.9) | – | (74.2) | (74.2) | (76.6) | – | (71.6) | (71.6) |
Euro | |||||||||
Senior Notes 2026 | 1.55% | (20.8) | – | (19.9) | (19.9) | (21.7) | – | (20.3) | (20.3) |
US Dollar | |||||||||
Senior Notes 2026 | 4.87% | (20.4) | – | (20.1) | (20.1) | (20.0) | – | (19.4) | (19.4) |
Euro | |||||||||
Senior Notes 2028 | 1.74% | (8.3) | – | (7.7) | (7.7) | (8.7) | – | (8.0) | (8.0) |
Euro | |||||||||
Senior Notes 2030 | 2.89% | (20.7) | – | (18.8) | (18.8) | (21.7) | – | (19.6) | (19.6) |
US Dollar | |||||||||
Senior Notes 2031 | 5.47% | (8.0) | – | (7.6) | (7.6) | (7.9) | – | (7.7) | (7.7) |
US Dollar | |||||||||
Senior Notes 2033 | 5.53% | (8.0) | – | (7.4) | (7.4) | (7.9) | – | (7.6) | (7.6) |
US Dollar | |||||||||
Senior Notes 2035 | 5.61% | (24.1) | – | (22.0) | (22.0) | (23.7) | – | (22.8) | (22.8) |
Cumulative | |||||||||
First Preference shares | 5.50% | (0.1) | – | (0.1) | (0.1) | (0.1) | – | (0.1) | (0.1) |
Cumulative | |||||||||
Second Preference shares | 5.00% | (0.3) | – | (0.3) | (0.3) | (0.3) | – | (0.3) | (0.3) |
(188.6) | – | (178.1) | (178.1) | (188.6) | – | (177.4) | (177.4) | ||
Financial assets held at FVTPL | 2.0 | 2.0 | – | 2.0 | 2.2 | 2.2 | – | 2.2 | |
Derivative financial assets | |||||||||
held at fair value | 1.2 | – | 1.2 | 1.2 | 1.5 | – | 1.5 | 1.5 | |
3.2 | 2.0 | 1.2 | 3.2 | 3.7 | 2.2 | 1.5 | 3.7 | ||
Derivative financial liabilities | |||||||||
held at fair value | (2.6) | – | (2.6) | (2.6) | (0.5) | – | (0.5) | (0.5) |
2024 | 2023 | |
£m | £m | |
Present value of unfunded defined benefit obligations | (32.8) | (36.9) |
Present value of funded defined benefit obligations | (429.5) | (479.2) |
Fair value of plan assets | 440.8 | 490.9 |
(21.5) | (25.2) |
2024 | 2023 | ||
Note | £m | £m | |
Current service cost | (2.1) | (2.4) | |
Administrative expenses recognised outside of the pension liability | (0.7) | (1.1) | |
Curtailments and settlements | 0.1 | – | |
Total expense within operating costs relating to defined benefit plans | (2.7) | (3.5) | |
Defined contribution plans | (13.5) | (12.9) | |
Total expense within operating costs | 4 | (16.2) | (16.4) |
Net interest on net defined benefit liability | 7 | (0.6) | – |
Total expense recognised in income statement | (16.8) | (16.4) |
2024 | 2023 | |
£m | £m | |
Experience gain on plan obligations | 2.0 | 1.2 |
Changes in financial assumptions underlying the present value of plan obligations – gain/(loss) | 39.1 | (12.7) |
Changes in demographic assumptions underlying the present value of plan obligations – gain | 1.4 | 2.9 |
Actual return on plan assets (excluding amounts included in net interest expense) | (41.2) | (2.9) |
Remeasurements recognised in other comprehensive income | 1.3 | (11.5) |
Deferred tax associated with the above | (0.6) | (0.5) |
Total amount recognised in other comprehensive income | 0.7 | (12.0) |
31 December 2024 | |||||
Rest of | |||||
UK | USA | Europe | the World | Total | |
£m | £m | £m | £m | £m | |
Summary of net obligations | |||||
Present value of unfunded defined benefit obligations | – | (4.0) | (24.9) | (3.9) | (32.8) |
Present value of funded defined benefit obligations | (318.1) | (101.3) | (1.2) | (8.9) | (429.5) |
Fair value of plan assets | 330.4 | 101.5 | 0.2 | 8.7 | 440.8 |
Net obligations | 12.3 | (3.8) | (25.9) | (4.1) | (21.5) |
Represented by: | |||||
Surpluses | 12.3 | 0.1 | – | 0.6 | 13.0 |
Obligations | – | (3.9) | (25.9) | (4.7) | (34.5) |
Movements in present value of defined benefit obligation | |||||
At 1 January 2024 | (362.8) | (112.2) | (28.4) | (12.7) | (516.1) |
Current service cost | – | – | (0.7) | (1.4) | (2.1) |
Interest cost | (15.8) | (5.2) | (1.0) | (0.3) | (22.3) |
Actuarial gain/(loss) | |||||
Experience gain/(loss) on plan obligations | 2.8 | (0.8) | 0.3 | (0.3) | 2.0 |
Changes in financial assumptions – gain/(loss) | 33.0 | 5.8 | 0.7 | (0.4) | 39.1 |
Changes in demographic assumptions – gain | 1.3 | – | – | 0.1 | 1.4 |
Benefits paid | 23.4 | 8.8 | 1.7 | 1.1 | 35.0 |
Effect of curtailment or settlement | – | – | 0.1 | 0.1 | 0.2 |
Exchange adjustments | – | (1.7) | 1.2 | 1.0 | 0.5 |
At 31 December 2024 | (318.1) | (105.3) | (26.1) | (12.8) | (462.3) |
Movements in fair value of plan assets | |||||
At 1 January 2024 | 375.3 | 106.7 | 0.2 | 8.7 | 490.9 |
Interest on plan assets | 16.5 | 4.9 | – | 0.3 | 21.7 |
Remeasurement gain/(loss) | (37.7) | (3.5) | (0.1) | 0.1 | (41.2) |
Contributions by employer | – | 0.5 | 1.7 | 1.6 | 3.8 |
Benefits paid | (23.4) | (8.8) | (1.7) | (1.1) | (35.0) |
Administrative cost | (0.3) | – | – | – | (0.3) |
Effect of curtailment or settlement | – | – | – | (0.1) | (0.1) |
Exchange adjustments | – | 1.7 | 0.1 | (0.8) | 1.0 |
At 31 December 2024 | 330.4 | 101.5 | 0.2 | 8.7 | 440.8 |
Actual return on assets | (21.2) | 1.4 | (0.1) | 0.4 | (19.5) |
Fair value of plan assets by category | |||||
Equities | – | 4.8 | – | – | 4.8 |
Growth assets 1 | 43.8 | – | – | – | 43.8 |
Bonds | 28.8 | 94.7 | – | – | 123.5 |
Liability-driven investments (LDI) 2 | 166.4 | – | – | – | 166.4 |
Matching insurance policies | 90.1 | 1.4 | 0.2 | 6.2 | 97.9 |
Other | 1.3 | 0.6 | – | 2.5 | 4.4 |
330.4 | 101.5 | 0.2 | 8.7 | 440.8 |
Rest of | |||||
UK | USA | 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 2025 | – | 0.5 | 1.7 | 1.8 | 4.0 |
31 December 2023 | |||||
Rest of | |||||
UK | USA | 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 |
Net obligations | 12.5 | (5.5) | (28.2) | (4.0) | (25.2) |
Represented by: | |||||
Surpluses | 12.5 | – | – | 1.0 | 13.5 |
Obligations | – | (5.5) | (28.2) | (5.0) | (38.7) |
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 | USA | Europe | the World | |
% | % | % | % | |
2024 | ||||
Discount rate | 5.45 | 5.47 | 3.50 | 4.66 |
Salary increase | n/a | n/a | 2.00 | 4.50 |
Inflation (UK: RPI/CPI) | 3.15/2.52 | n/a | 2.00 | n/a |
Pensions increase 1 | 3.00/3.02/3.66 | n/a | 2.00 | n/a |
Mortality – post-retirement: | ||||
Life expectancy of a male aged 60 in accounting year (years) | 25.51 | 25.00 | 25.48 | n/a |
Life expectancy of a male aged 60 in accounting year +20 (years) | 27.02 | 25.90 | 28.25 | n/a |
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 |
2024 | 2023 | ||||
Increase on | Increase on | ||||
defined benefit | Increase | defined benefit | Increase | ||
obligation | on deficit | obligation | on deficit | ||
Change in assumption | £m | £m | £m | £m | |
Discount rate | Decrease by 0.1% | 4.6 | 4.1 | 5.6 | 4.9 |
Discount rate 1 | Decrease by 0.5% | 23.9 | 21.0 | 29.2 | 25.6 |
Inflation | Increase by 0.1% | 1.5 | 1.5 | 1.8 | 1.7 |
Inflation 1 | Increase by 0.5% | 7.8 | 7.3 | 9.7 | 9.1 |
Mortality – post-retirement 1 | Pensioners live 1 year longer | 18.1 | 11.6 | 20.5 | 13.4 |
Exchange rates | GBP weakens against USD by 10% | 11.7 | 0.4 | 12.5 | 0.6 |
GBP weakens against EUR by 10% | 2.9 | 2.9 | 3.1 | 3.1 |
Number | Exercise dates ranging | |||||
Employees | Exercise/award | of shares | ||||
entitled | Vesting conditions | price(s) | outstanding | from | to | |
LTIP | Senior | Continued employment | – | 7,254,150 | 13 May 2025 | 5 September |
employees | plus satisfaction of | 2027 | ||||
performance metrics | ||||||
Sharesave | All UK | Continued employment | 209.00p–321.00p | 1,085,754 | 1 December 2024 | 31 May 2028 |
employees | ||||||
DBP | Senior | Continued employment | – | 418,844 | 26 March 2025 | 26 March 2027 |
employees | ||||||
RSU | Select | Continued employment | – | 463,373 | 26 May 2025 | 26 March 2027 |
employees |
2024 | 2023 | |||
Weighted | Weighted | |||
average | Number of | average | Number of | |
exercise price | options | exercise price | options | |
Outstanding at the beginning of the period | 27.63p | 8,785,347 | 28.30p | 7,517,706 |
Granted during the period | 15.00p | 3,153,808 | 29.62p | 4,240,455 |
Forfeited during the period | 23.54p | (459,351) | 24.87p | (580,988) |
Exercised during the period | 21.63p | (1,623,698) | 33.06p | (2,138,502) |
Lapsed during the period | 5.96p | (633,985) | 41.30p | (253,324) |
Outstanding at the end of the period | 26.06p | 9,222,121 | 27.63p | 8,785,347 |
Exercisable at the end of the period | 139.21p | 120,602 | 170.65p | 222,637 |
Awards made in 2024 | ||||
LTIP | Sharesave | DBP | RSU | |
Share price at award date | 282.89p–302.50p | 271.75p | 282.89p | 282.89p–302.50p |
Exercise price | n/a | 247.00p | n/a | n/a |
Fair value at measurement date | 105.00p–250.00p | 42.00p | 282.89p | 282.89p–302.50p |
Fair value measurement method | Actuarial | Actuarial | n/a | n/a |
binomial | binomial | |||
method | method | |||
Fair value model inputs: | ||||
Expected volatility (expressed as weighted average | 30% | 30% | ||
volatility used in the model) | ||||
Option life (expressed as weighted average life | 3.0 years | 3.3 years | ||
used in the model) | ||||
Expected dividends | 4.20% | 4.40% | ||
Risk-free interest rate | 4.00% | 3.70% |
Closure and | ||||
restructuring | Legal and other | Environmental | ||
provisions | provisions | provisions | Total | |
£m | £m | £m | £m | |
Balance at 1 January 2024 | 7.9 | 5.6 | 8.3 | 21.8 |
Provisions made during the year | 2.9 | 2.4 | 0.1 | 5.4 |
Provisions used during the year | (2.9) | (1.1) | (1.6) | (5.6) |
Provisions reversed during the year | (0.4) | (0.4) | – | (0.8) |
Effect of movements in foreign exchange | (0.1) | (0.2) | (0.1) | (0.4) |
Balance at 31 December 2024 | 7.4 | 6.3 | 6.7 | 20.4 |
Current | 5.4 | 1.9 | 2.2 | 9.5 |
Non-current | 2.0 | 4.4 | 4.5 | 10.9 |
7.4 | 6.3 | 6.7 | 20.4 |
2024 | 2023 | |
£m | £m | |
Short-term employee benefits | 6.2 | 5.9 |
Employer national insurance contributions | 0.5 | 0.6 |
Pension and other post-employment costs | 0.3 | 0.3 |
Share-based payment expense | 1.1 | 0.9 |
Non-executive Directors’ fees and benefits | 0.5 | 0.5 |
Total compensation of key management personnel | 8.6 | 8.2 |
Name of entity | Registered address | Ownership % |
Morgan AM&T (Shangai) Co., Ltd | 4250 Long Wu Road, Shanghay, 200241, China | 30% |
Murugappa Morgan Thermal Ceramics Ltd | PO Box 1570, Dare House Extension, V Floor, No. 2, | 49% |
NSC Bose Road, Chennai, Tamil Nadu, 600001, India | ||
Ciria India Limited | P-11 Pandav Nagar, Mayur Vihar Phase 1, Delhi, 110091, India | 30% |
Shin-Nippon Thermal Ceramics Corporation | Portus Center Building 12F, 4-45-1 Ebisujimacho, Sakai-Ku, | 50% |
Sakai-Shi, Osaka, 590-0985, Japan | ||
Yixing Morgan Thermal Ceramics Co Ltd | 2 Beidan Road, Taodu Industrial Park, Dingshu Town, | 49% |
Yixing City, Jiangsu Province, 214222, China | ||
Morgan Kailong (Jingmen), Thermal Ceramics Co Ltd | 20-1 Quankou Road, Jingmen City, Hubei Province, | 30% |
448032, China |
Morgan Kailong | ||||||
Murugappa | Shin-Nippon | Yixing Morgan | (Jingmen) | |||
Morgan AM&T | Morgan | Thermal | Thermal | Thermal | ||
(Shanghai) | Thermal | Ciria India | Ceramics | Ceramics | Ceramics | |
Co., Ltd | Ceramics Ltd | Limited | Corporation | Co Ltd | Co Ltd | |
2024 | £m | £m | £m | £m | £m | £m |
Profit after tax | 6.1 | 4.6 | 2.3 | 1.9 | 1.3 | 3.3 |
Profit for the year attributable | 1.9 | 2.2 | 0.7 | 1.0 | 0.7 | 1.0 |
to non-controlling interest | ||||||
Dividends paid to | 2.3 | 0.7 | 0.7 | 1.8 | 1.0 | 1.0 |
non-controlling interest | ||||||
Non-current assets | 5.1 | 9.0 | – | – | 8.4 | 12.3 |
Current assets | 34.3 | 11.3 | 5.7 | 10.5 | 6.3 | 7.6 |
Current liabilities | (13.0) | (3.8) | (1.8) | (3.0) | (3.7) | (5.0) |
Total net assets | 26.4 | 16.5 | 3.9 | 7.5 | 11.0 | 14.9 |
Morgan Kailong | ||||||
Murugappa | Shin-Nippon | Yixing Morgan | (Jingmen) | |||
Morgan AM&T | Morgan | Thermal | Thermal | Thermal | ||
(Shanghai) | Thermal | Ciria India | Ceramics | Ceramics | Ceramics | |
Co., Ltd | Ceramics Ltd | Limited | Corporation | Co Ltd | Co Ltd | |
2023 | £m | £m | £m | £m | £m | £m |
Profit after tax | 7.4 | 4.3 | 2.8 | 1.9 | 1.9 | 3.1 |
Profit for the year attributable | 2.2 | 2.1 | 0.9 | 1.0 | 0.9 | 1.0 |
to non-controlling interest | ||||||
Dividends paid to | 2.1 | 0.7 | 0.8 | 0.9 | 1.8 | 1.1 |
non-controlling interest | ||||||
Non-current assets | 6.0 | 5.9 | – | 0.2 | 8.9 | 12.1 |
Current assets | 34.0 | 11.1 | 6.2 | 12.7 | 6.6 | 7.0 |
Current liabilities | (11.6) | (3.6) | (2.2) | (2.9) | (3.8) | (4.3) |
Total net assets | 28.4 | 13.4 | 4.0 | 10.0 | 11.7 | 14.8 |
2024 | 2023 | ||
Note | £m | £m | |
Non-current assets | |||
Intangible assets | 31 | – | – |
Property, plant and equipment | 32 | 3.3 | 3.5 |
Right-of-use assets | 33 | 0.3 | 0.4 |
Investments in subsidiary undertakings | 34 | 605.2 | 716.4 |
Debtors – amounts due after more than one year | 35 | 489.1 | 252.8 |
Employee benefits: pensions | 39 | 3.1 | 3.1 |
1,101.0 | 976.2 | ||
Current assets | |||
Debtors – amounts due within one year | 35 | 65.6 | 135.2 |
Cash and cash equivalents | 22.1 | 15.6 | |
87.7 | 150.8 | ||
Current liabilities | |||
Creditors – amounts falling due within one year | 36 | 178.5 | 126.8 |
Provisions | 40 | 0.9 | 1.1 |
179.4 | 127.9 | ||
Net current (liabilities)/assets | (91.7) | 22.9 | |
Total assets less current liabilities | 1,009.3 | 999.1 | |
Non-current liabilities | |||
Creditors – amounts falling due after more than one year | 37 | 429.5 | 394.7 |
Provisions | 40 | 2.0 | 3.0 |
431.5 | 397.7 | ||
Net assets | 577.8 | 601.4 | |
Capital and reserves | |||
Equity shareholders’ funds | |||
Share capital | 41 | 70.9 | 71.3 |
Share premium | 111.7 | 111.7 | |
Merger reserve | 17.0 | 17.0 | |
Capital redemption reserve | 36.1 | 35.7 | |
Other reserves | (5.5) | – | |
Retained earnings | 347.6 | 365.7 | |
Shareholders’ funds | 577.8 | 601.4 |
Pete Raby | Richard Armitage |
Chief Executive Officer | Chief Financial Officer |
Share | Capital | ||||||
Called-up | premium | Merger | redemption | Other | Retained | Total | |
share capital | account | reserve | reserve | reserves | earnings | equity | |
£m | £m | £m | £m | £m | £m | £m | |
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 |
Balance at 1 January 2024 | 71.3 | 111.7 | 17.0 | 35.7 | – | 365.7 | 601.4 |
Total comprehensive income | |||||||
for the year: | |||||||
Profit for the year | – | – | – | – | – | 21.5 | 21.5 |
Other comprehensive income | – | – | – | – | – | (0.1) | (0.1) |
Transactions with owners: | – | ||||||
Dividends | – | – | – | – | (34.5) | (34.5) | |
Equity-settled share-based | |||||||
payment transactions | – | – | – | – | – | 2.8 | 2.8 |
Own shares acquired for share | |||||||
incentive schemes (net) | – | – | – | – | – | (3.3) | (3.3) |
Purchase of own shares for shares | |||||||
buyback programme | – | – | – | – | (10.0) | – | (10.0) |
Cancellation of own shares under | |||||||
share buyback programme | (0.4) | – | – | 0.4 | 4.5 | (4.5) | – |
Balance at 31 December 2024 | 70.9 | 111.7 | 17.0 | 36.1 | (5.5) | 347.6 | 577.8 |
Number of employees | 2024 | 2023 |
Number of employees including Directors | 76 | 69 |
2024 | 2023 | ||
Note | £m | £m | |
Wages and salaries | 10.6 | 7.6 | |
Equity-settled share-based payments | 23 | 2.8 | 2.9 |
Social security costs | 1.5 | 2.1 | |
Other pension costs | 0.9 | 1.2 | |
15.8 | 13.8 |
Software | |
£m | |
Cost | |
Balance at 1 January 2024 and 31 December 2024 | 10.0 |
Amortisation | |
Balance at 1 January 2024 and 31 December 2024 | 10.0 |
Carrying amounts | |
At 31 December 2023 | – |
At 31 December 2024 | – |
Plant, | |||
Land and | equipment | ||
buildings | and fixtures | Total | |
£m | £m | £m | |
Cost | |||
Balance at 1 January 2024 | 6.5 | 2.3 | 8.8 |
Additions | – | 0.3 | 0.3 |
Disposals | – | (0.2) | (0.2) |
Balance at 31 December 2024 | 6.5 | 2.4 | 8.9 |
Depreciation and impairment losses | |||
Balance at 1 January 2024 | 3.8 | 1.5 | 5.3 |
Depreciation charge for the year | – | 0.3 | 0.3 |
Balance at 31 December 2024 | 3.8 | 1.8 | 5.6 |
Carrying amounts | |||
At 31 December 2023 | 2.7 | 0.8 | 3.5 |
At 31 December 2024 | 2.7 | 0.6 | 3.3 |
Plant, | |||
Land and | equipment | ||
buildings | and fixtures | Total | |
£m | £m | £m | |
Cost | |||
Balance at 1 January 2024 | 0.8 | 0.1 | 0.9 |
Disposals | – | (0.1) | (0.1) |
Balance at 31 December 2024 | 0.8 | – | 0.8 |
Depreciation | |||
Balance at 1 January 2024 | 0.4 | 0.1 | 0.5 |
Charge for the year | 0.1 | – | 0.1 |
Disposals | – | (0.1) | (0.1) |
Balance at 31 December 2024 | 0.5 | – | 0.5 |
Carrying amounts | |||
At 31 December 2023 | 0.4 | – | 0.4 |
At 31 December 2024 | 0.3 | – | 0.3 |
Shares | |||
in Group | |||
undertakings | Loans | Total | |
£m | £m | £m | |
Cost | |||
Balance at 1 January 2024 | 449.4 | 432.4 | 881.8 |
Additions | 4.9 | – | 4.9 |
Repayment of capital | – | (137.2) | (137.2) |
Effect of movement in foreign exchange | – | 2.9 | 2.9 |
Balance at 31 December 2024 | 454.3 | 298.1 | 752.4 |
Provisions | |||
Balance at 1 January 2024 | 64.8 | 100.6 | 165.4 |
Provided in the year | – | – | – |
Reclassification | – | (17.9) | (17.9) |
Effect of movement in foreign exchange | – | (0.3) | (0.3) |
Balance at 31 December 2024 | 64.8 | 82.4 | 147.2 |
Carrying amounts | |||
At 31 December 2023 | 384.6 | 331.8 | 716.4 |
At 31 December 2024 | 389.5 | 215.7 | 605.2 |
2024 | 2023 | ||
Note | £m | £m | |
Due within one year | |||
Amounts owed by Group undertakings | 59.8 | 127.1 | |
Other debtors | 1.1 | 3.3 | |
Derivative financial assets | 45 | 1.4 | 1.6 |
Prepayments | 3.3 | 3.2 | |
65.6 | 135.2 | ||
Due after more than one year | |||
Derivative financial assets | 45 | – | 0.4 |
Amounts owed by Group undertakings | 489.1 | 252.4 | |
489.1 | 252.8 |
2024 | 2023 | ||
Note | £m | £m | |
Bank overdrafts | 2.6 | 0.8 | |
Lease liabilities | 0.1 | 0.2 | |
Trade creditors | 10.2 | 2.9 | |
Amounts owed to Group undertakings | 150.5 | 109.4 | |
Other creditors | 3.8 | 3.0 | |
Accruals | 8.9 | 8.8 | |
Derivative financial liabilities | 45 | 2.4 | 1.7 |
178.5 | 126.8 |
2024 | 2023 | ||
Note | £m | £m | |
Amounts owed to Group undertakings | 85.8 | 83.4 | |
Borrowings | 38 | 337.7 | 308.5 |
Lease liabilities | – | 0.1 | |
Derivative financial liabilities | 45 | 6.0 | 2.7 |
429.5 | 394.7 |
31 December 2024 | 31 December 2023 | |||||||
Fair value | Fair value | |||||||
Carrying | Carrying | |||||||
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 | ||||||||
3.37% US Dollar | ||||||||
Senior Notes 2026 | (77.9) | – | (74.2) | (74.2) | (76.6) | – | (71.6) | (71.6) |
1.55% Euro | ||||||||
Senior Notes 2026 | (20.8) | – | (19.9) | (19.9) | (21.7) | – | (20.3) | (20.3) |
4.87% US Dollar | ||||||||
Senior Notes 2026 | (20.4) | – | (20.1) | (20.1) | (20.0) | – | (19.4) | (19.4) |
1.74% Euro | ||||||||
Senior Notes 2028 | (8.3) | – | (7.7) | (7.7) | (8.7) | – | (8.0) | (8.0) |
2.89% Euro | ||||||||
Senior Notes 2030 | (20.7) | – | (18.8) | (18.8) | (21.7) | – | (19.6) | (19.6) |
5.47% US Dollar | ||||||||
Senior Notes 2031 | (8.0) | – | (7.6) | (7.6) | (7.9) | – | (7.7) | (7.7) |
5.53% US Dollar | ||||||||
Senior Notes 2033 | (8.0) | – | (7.4) | (7.4) | (7.9) | – | (7.6) | (7.6) |
5.61% US Dollar | ||||||||
Senior Notes 2035 | (24.1) | – | (22.0) | (22.0) | (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) | – | (178.1) | (178.1) | (188.6) | – | (177.4) | (177.4) | |
Derivative financial assets | ||||||||
held at fair value | 1.4 | – | 1.4 | 1.4 | 2.0 | – | 2.0 | 2.0 |
1.4 | – | 1.4 | 1.4 | 2.0 | – | 2.0 | 2.0 | |
Derivative financial liabilities | ||||||||
held at fair value | (8.4) | – | (8.4) | (8.4) | (4.4) | – | (4.4) | (4.4) |
2024 | 2023 | |
£m | £m | |
Pension plans and employee benefits | ||
Present value of funded defined benefit obligations | (104.1) | (119.1) |
Fair value of plan assets | 107.2 | 122.2 |
Net assets | 3.1 | 3.1 |
Movements in present value of defined benefit obligation | ||
At 1 January | (119.1) | (118.9) |
Interest cost | (5.1) | (5.5) |
Remeasurement gains/(losses): | ||
Changes in financial assumptions | 10.3 | (3.6) |
Changes in demographic assumptions | 0.4 | 1.1 |
Experience adjustments on benefit obligations | 0.8 | 0.3 |
Benefits paid | 8.6 | 7.5 |
At 31 December | (104.1) | (119.1) |
Movements in fair value of plan assets | ||
At 1 January | 122.2 | 125.3 |
Interest on plan assets | 5.3 | 5.8 |
Remeasurement losses | (11.6) | (1.4) |
Contributions by employer | – | – |
Administrative expenses | (0.1) | – |
Benefits paid | (8.6) | (7.5) |
At 31 December | 107.2 | 122.2 |
Actual return on assets | (6.3) | 4.4 |
2024 | 2023 | |
£m | £m | |
Expense recognised in the income statement | ||
Administrative expenses (including administration expenses incurred by the Company directly) | (0.6) | (0.8) |
Net interest on net defined benefit asset | 0.2 | 0.3 |
Total expense recognised in the income statement | (0.4) | (0.5) |
The fair values of the plan assets were as follows: | ||
2024 | 2023 | |
£m | £m | |
Equities and growth assets | 47.6 | 56.9 |
Bonds | 8.3 | 7.6 |
Matching insurance policies | 38.2 | 43.1 |
Other | 13.1 | 14.6 |
Total | 107.2 | 122.2 |
2024 | 2023 | |
Assumptions: | % | % |
Inflation (RPI/CPI) | 3.15/2.52 | 3.05/2.31 |
Discount rate | 5.45 | 4.52 |
Pensions increase | 3.00/3.02/3.66 | 3.00/2.94/3.62 |
Salary increase | n/a | n/a |
Mortality – post-retirement: | ||
Life expectancy of a male aged 60 in accounting year (years) | 25.5 | 25.6 |
Life expectancy of a male aged 60 in accounting year +20 (years) | 27.0 | 27.1 |
2024 | 2023 | ||
Decrease effect | Decrease effect | ||
Change in assumption | £m | £m | |
Discount rate | Decrease by 0.1% | 0.8 | 1.0 |
Inflation | Increase by 0.1% | 0.3 | 0.4 |
Mortality – post-retirement | Pensioners live 1 year longer | 2.1 | 2.6 |
Dilapidation | Other | ||
provisions | provisions | Total | |
£m | £m | £m | |
Balance at 1 January 2024 | 0.1 | 4.0 | 4.1 |
Provisions used during the year | (0.1) | (1.1) | (1.2) |
Balance at 31 December 2024 | – | 2.9 | 2.9 |
Current | – | 0.9 | 0.9 |
Non-current | – | 2.0 | 2.0 |
– | 2.9 | 2.9 |
2024 | 2023 | |
£m | £m | |
Transactions with subsidiaries | ||
Income from management services | 1.7 | 4.0 |
Net interest income | 3.7 | 3.8 |
Dividend income | 11.1 | 14.0 |
Loans owed to related parties | 10.9 | 4.6 |
Other amounts owed by related parties | 2.7 | 2.6 |
Other amounts owed to related parties | 1.3 | 1.0 |
% shareholding | |||
Country of | owned by | ||
Name of undertaking | incorporation | Registered office address | the Group |
Carbo San Luis S.A. 11 | 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 15 | |||
Morganite Australia Pty Ltd 14 | Australia | 30–36 Birralee Road, Regency Park, SA 5010, Australia | 100.00% |
Morgan Mechanical Carbon | Australia | Riverwood Business Park, Unit 4, 92–100 Belmore Rd, Riverwood, | 100.00% |
Australasia Pty Ltd 1,5 | NSW 2210, Australia | ||
Morganite Brasil Ltda 15 | 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. 11 | |||
Carbo Chile S.A. 15 | 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 18 | Dalian, Liaoning Province, 116200, China | ||
Morgan Guangzhou Trading | China | No. A163 Room 326, Scientific Research Office Building, 63 Pu | 100.00% |
Company Limited 15,20 | South Road, Huangpu District, Guangzhou, China | ||
Morgan Haldenwanger Technical | China | Hongwei New Village No. 92, Dingshu Town, Yixing City, Jiangsu | 100.00% |
Ceramics (Wuxi) Co. Ltd 18 | Province, 214221, China | ||
Morgan Molten Metal Systems | China | 108 Tongsheng Road, Suzhou Industrial Park, Suzhou, | 100.00% |
(Suzhou) Co. Ltd 1,12 | Jiangsu Province, 215126, China | ||
Morgan Technical Ceramics | China | Room 09, 28th Floor (2809), 288 LongShan Road, | 100.00% |
(Suzhou) Co. Ltd 11 | Kanhu Plaza, Suzhou New District, Suzhou, 215163, China | ||
Morgan Thermal Ceramics | China | 18 Kang An Road, Kang Qiao Industrial Zone, Shanghai, Pudong | 100.00% |
(Shanghai) Co. Ltd 1,18 | New District, 201315, China | ||
Morgan International Trading | China | Room 6015, 6th Floor, Great Wall Mansion, No.333 Fute Xi Yi | 100.00% |
(Shanghai) Co. Ltd 1,18 | Road, China (Shanghai) Pilot Free Trade Zone, Shanghai, China | ||
Shanghai Morgan Advanced Material | China | 4250 Long Wu Road, Shanghai, 200241, China | 100.00% |
and Technology Co. Ltd 1,12 | |||
Morgan AM&T (Shanghai) Co. Ltd 4,17 | 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 4,18 | |||
Dalian Morgan Refractory Co. Ltd 4,18,20 | China | Zhenxing Road, Pulandian Economic Development Zone, Dalian, | 70.00% |
Liaoning Province, 116200, China | |||
Yixing Morgan Thermal Ceramics | China | 2 Beidan Road, Taodu Industrial Park, Dingshu Town, Yixing City, | 51.00% |
Co. Ltd 5,18 | Jiangsu Province, 214222, China | ||
Morgan Carbon France S.A.S 15 | France | 6 Rue du Réservoir, 68420 Eguisheim, France | 100.00% |
Thermal Ceramics de France S.A.S 15 | France | Centre de Vie BP 75, 3 Rue du 18 Juin 1827, | 100.00% |
42162 Andrézieux-Bouthéon, France | |||
Thermal Ceramics S.A. 8,15 | 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 16 | |||
Morgan Electrical Carbon | Germany | Zeppelinstraße 26, 53424 Remagen, Germany | 100.00% |
Deutschland GmbH 15 | |||
Morgan Thermal Ceramics | Germany | Weidenbaumsweg 103, 21035, Hamburg, Germany | 100.00% |
Deutschland GmbH 15 |
% shareholding | |||
Country of | owned by | ||
Name of undertaking | incorporation | Registered office address | the Group |
Morgan Molten Metal Systems GmbH 15 | Germany | Noltinastraße 29, 37297 Berkatal-Frankenhain, Germany | 100.00% |
Morgan Deutschland Holding GmbH 15 | Germany | Zeppelinstraße 26, 53424 Remagen, Germany | 100.00% |
Porextherm Dämmstoffe GmbH 15 | Germany | Heisinger Straße 8/10, 87437 Kempten (Allgäu), Germany | 100.00% |
Morgan Holding GmbH 15 | Germany | Zeppelinstraße 26, 53424 Remagen, Germany | 100.00% |
The Morgan Crucible | Germany | Zeppelinstraße 26, 53424 Remagen, Germany | 100.00% |
Management GmbH 15 | |||
Wesgo Ceramics GmbH 15 | Germany | Willi-Grasser-Straße 11, 91056 Erlangen, Germany | 100.00% |
Refractarios Nacionales S.A 15 | Guatemala | Km. 34.5, Carretera 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 15 | Street, Cheung Sha Wan, Kowloon, Hong Kong | ||
Morgan Materials Hungary Limited | Hungary | Csillagvirág utca 7, Budapest, 1106, 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 15 | |||
Morganite Crucible (India) Ltd 12 | India | B-11, MIDC Industrial Area, Waluj, Aurangabad, Maharashtra, | 75.00% |
431136, India | |||
Ciria India Limited 18 | India | P-11, Pandav Nagar, Mayur Vihar Phase 1, Delhi, 110091, India | 70.00% |
Murugappa Morgan Thermal | India | PO Box 1570, Dare House Extension, V Floor, No. 2, NSC Bose | 51.00% |
Ceramics Ltd 5,12 | Road, Chennai, Tamil Nadu, 600001, India | ||
Thermal Ceramics Italiana S.R.L 17 | Italy | Via Vittori Pisani 20, 20124, Milan, Italy | 100.00% |
Morgan Carbon Italia S.R.L 15 | Italy | Via Vittori Pisani 20, 20124, Milan, Italy | 100.00% |
Morganite Carbon Co. Ltd 15 | 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 6,15 | Sakai-shi, Osaka 590-0985, Japan | ||
Morgan Korea Company Ltd 1,10 | Korea | 27 Nongongjoongang-ro 46 gil, Nongong-eup, Dalseong-gun, | 100.00% |
Daegu-si, Korea | |||
Morganite Luxembourg S.A 15 | Luxembourg | BP 15, Capellen, L-8301, Luxembourg | 100.00% |
Grafitos y Maquinados S.A. de C.V. 2,19 | Mexico | Cerrada de la Paz No. 101, Fraccionamiento Industrial La Paz, | 100.00% |
Mineral de la Reforma, Hidalgo, CP. 42181, Mexico | |||
Grupo Industrial Morgan | Mexico | Cerrada de la Paz No. 101, Fraccionamiento Industrial La Paz, | 100.00% |
S.A. de C.V. 2,19 | Mineral de la Reforma, 42181 Hidalgo, 42092, Mexico | ||
Morgan Technical Ceramics | Mexico | Av. Fulton 20, Fraccionamiento Industrial Valle de Oro, | 100.00% |
S.A. de C.V. 19 | San Juan del Rio, Queretaro, CP. 76802, Mexico | ||
Morgan Holding Netherlands B.V. 15 | Netherlands | Oude Veiling 3, Zwaag, 1689 AA, The Netherlands | 100.00% |
Morgan Terrassen B.V. 15 | Netherlands | Oude Veiling 3, Zwaag, 1689 AA, The Netherland | 100.00% |
Morgan AM&T B.V. 15 | Netherlands | Oude Veiling 3, Zwaag, 1689 AA, The Netherland | 100.00% |
Morgan Carbon Polska Spolka z | Poland | ul. Iskry 26, 01-472 Warszawa, Poland | 100.00% |
ograniczona odpowiedzialnoscia 15 | |||
Thermal Ceramics Polska Sp.zoo 15 | Poland | Ul. Aleja Walentego Rozdzienskiego nr 1, Lok. KTW 1, P.2, Miejsc, | 100.00% |
KOD 40-202, Katowice, Poczta Katowice, Poland | |||
Morgan Ceramics Asia Pte Ltd 2,15 | Singapore | 150 Kampong Ampat, #05-06A, KA Centre, 368324, Singapore | 100.00% |
Morganite Ujantshi (Pty) Ltd 15 | 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 15 | |||
Morganite South Africa (Pty) Ltd 15 | South Africa | 149 South Rand Road, Tulisa Park, Johannesburg 2197, South Africa | 100.00% |
Thermal Ceramics España S.L 15 | Spain | Av. de Europa, 106, 12006, Castellón, Spain | 100.00% |
Morganite Española S.A 15 | Spain | Av. de Europa, 106, 12006, Castellón, Spain | 100.00% |
Morgan Matroc S.A 15,20 | Spain | Roger de Lluria 104 5º-2ª, 08037 Barcelona, Spain | 100.00% |
% shareholding | |||
Country of | owned by | ||
Name of undertaking | incorporation | Registered office address | the Group |
Morgan Advanced Materials | Taiwan | 25 Hsin-Yeh Street, Hsiao Kang, Kaohsiung 81208, Taiwan | 100.00% |
(Taiwan) Co. Ltd 15 | |||
Morganite Thermal Ceramics | Taiwan | c/o Baker & McKenzie, 15/f, 168 Tun Hwa North Road, | 88.00% |
(Taiwan) Ltd 15 | Taipei 105, Taiwan | ||
Morgan Holdings | Thailand | 98 Sathorn Square Office Tower, 37th Floor, North Sathorn Road, | 100.00% |
(Thailand) Ltd 2,14 | Silom, Bangrak, Bangkok, 10500, Thailand | ||
MKGS Morgan Karbon Grafit | Turkey | Mahmutbey M. Tasocagi Yolu C. No. 3, Agaoglu MyOffice 212 Is | 100.00% |
Sanayi Anonim Sirketi 15 | Mrk. B-BI. K:1 D:7, Bagcilar, Istanbul, 34218, Turkey | ||
Morgan Advanced Materials | United Arab | Plot No. KHIA4–07A, Khalifa Industrial Zone Abu Dhabi (KIZAD), | 100.00% |
Industries Ltd 15 | Emirates | Abu Dhabi, United Arab Emirates | |
Certech International Limited 1,15 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
MCCo Limited 6,15 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
MNA Finance Limited 1,15 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan Electro Ceramics Limited 1,15 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan Europe Holding Limited 1,15 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan European Finance Limited 1,15 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan Finance Management Limited 15 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan Holdings Limited 1,15 | 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 1,15 | Kingdom | ||
Morgan North America | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Holding Limited 15 | Kingdom | ||
Morgan Technical Ceramics Limited 15 | United | Morgan Advanced Materials – Technical Ceramics, Morgan Drive, | 100.00% |
Kingdom | Stourport-on-Severn, Worcestershire DY13 8DW, UK | ||
Morgan Trans Limited 1,15 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morganite Carbon Limited 1,15 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morganite Crucible Limited 1,15 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morganite Electrical Carbon Limited 15 | United | Upper Fforest Way, Morriston, Swansea, West Glamorgan, | 100.00% |
Kingdom | SA6 8PP, UK | ||
Morganite Special Carbons Limited 2,15 | 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 1,15 | Kingdom | ||
TCG Guardian 1 Limited 15 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 99.01% |
Kingdom | |||
TCG Guardian 2 Limited 15 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 99.01% |
Kingdom | |||
Terrassen Holdings Limited 7,15 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom |
% shareholding | |||
Country of | owned by | ||
Name of undertaking | incorporation | Registered office address | the Group |
The Morgan Crucible | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Company Limited 15 | Kingdom | ||
Thermal Ceramics Limited 6,15 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Thermal Ceramics UK Limited 15 | United | Tebay Road, Bromborough, Wirral, Merseyside, CH62 3PH, UK | 100.00% |
Kingdom | |||
Clearpower Ltd 3,13 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 99.01% |
Kingdom | |||
Certech, Inc. 11 | United States | 550 Stewart Road, Hanover Township, PA 18706, USA | 100.00% |
Graphite Die Mold, Inc. 11 | United States | 18 Air Line Park, Durham, Connecticut 06422-1000, USA | 100.00% |
Morgan Advanced Ceramics, Inc. 11 | 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. 11 | |||
Morganite Crucible Inc. 11 | United States | 2102 Old Savannah Road, Augusta, Georgia 30906, USA | 100.00% |
Morganite Industries Inc. 11 | United States | 4000 West Chase Boulevard, Suite 170, Raleigh, | 100.00% |
North Carolina 27607, USA | |||
National Electrical Carbon | United States | 251 Forrester Drive, Greenville, SC 29607, USA | 100.00% |
Products, Inc. 11 | |||
Thermal Ceramics Inc. 11 | United States | 2102 Old Savannah Road, Augusta, GA 30906, United States | 100.00% |
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 |
2024 | 2023 | |
£m | £m | |
Derivative financial assets | ||
Forward foreign exchange contracts non-designated | ||
– amounts falling due within one year | 1.4 | 1.6 |
– amounts falling due after more than one year | – | 0.4 |
1.4 | 2.0 | |
Derivative financial liabilities | ||
Forward foreign exchange contracts non-designated | ||
– amounts falling due within one year | (2.4) | (1.7) |
– amounts falling due after more than one year | (6.0) | (2.7) |
(8.4) | (4.4) |