2023 | 2023 | |
Restated | Published | |
£m | £m | |
Interest-bearing borrowings – current | 24.2 | 75.8 |
Interest-bearing borrowings – non-current | 378.0 | 326.4 |
Total interest-bearing borrowings | 402.2 | 402.2 |
2024 | 2023 | |
£m | £m | |
Receivables, which are included in ‘Trade and other receivables’ | 341.7 | 356.9 |
Contract assets, which are included in ‘Trade and other receivables’ | 1.2 | 1.6 |
Contract liabilities, which are included in ‘Trade and other payables’ | 1.6 | 2.3 |
2024 | |||||||
Flow | Advanced | Sensors | |||||
Control | Refractories | & Probes | Total Steel | Foundry | Total | ||
Note | £m | £m | £m | £m | £m | £m | |
Segment revenue | 769.0 | 535.6 | 39.2 | 1,343.8 | 476.3 | 1,820.1 | |
– at a point in time | 1,339.9 | 476.3 | 1,816.2 | ||||
– over time | 3.9 | – | 3.9 | ||||
Segment adjusted EBITDA | 197.2 | 53.0 | 250.2 | ||||
Segment depreciation and amortisation | (44.2) | (18.0) | (62.2) | ||||
Segment trading profit | 153.0 | 35.0 | 188.0 | ||||
Return on sales margin | 11.4% | 7.4% | 10.3% | ||||
Cost reduction programme expenses | 6 | (5.8) | (8.8) | (14.6) | |||
Provision for future water treatment at | |||||||
disused mine | 6 | (9.7) | |||||
Amortisation of acquired intangible assets | (10.0) | ||||||
Operating profit | 153.7 | ||||||
Net finance costs | 8 | (16.2) | |||||
Share of post-tax profit of joint ventures | 17.2 | 1.1 | |||||
Profit before tax | 138.6 | ||||||
Capital expenditure additions | 92.2 | 23.9 | 116.1 | ||||
Inventory | 19 | 241.7 | 53.7 | 295.4 | |||
Trade debtors | 18 | 259.7 | 82.0 | 341.7 | |||
Trade payables | 29 | (180.1) | (61.6) | (241.7) |
2023 | |||||||
Flow | Advanced | Sensors | |||||
Control | Refractories | & Probes | Total Steel | Foundry | Total | ||
Note | £m | £m | £m | £m | £m | £m | |
Segment revenue | 793.0 | 567.9 | 39.1 | 1,400.0 | 529.8 | 1,929.8 | |
– at a point in time | 1,396.6 | 529.8 | 1,926.4 | ||||
– over time | 3.4 | – | 3.4 | ||||
Segment adjusted EBITDA | 187.9 | 70.3 | 258.2 | ||||
Segment depreciation and amortisation | (40.3) | (17.5) | (57.8) | ||||
Segment trading profit | 147.6 | 52.8 | 200.4 | ||||
Return on sales margin | 10.5% | 10.0% | 10.4% | ||||
Amortisation of acquired intangible assets | (10.3) | ||||||
Operating profit | 190.1 | ||||||
Net finance costs | 8 | (11.6) | |||||
Share of post-tax profit of joint ventures | 17.2 | 0.9 | |||||
Profit before tax | 179.4 | ||||||
Capital expenditure additions | 93.2 | 32.1 | 125.3 | ||||
Inventory | 19 | 239.5 | 51.5 | 291.0 | |||
Trade debtors | 18 | 267.6 | 89.3 | 356.9 | |||
Trade payables | 29 | (177.7) | (58.7) | (236.4) |
External revenue | Non-current assets | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
EMEA | 603.1 | 669.6 | 510.7 | 515.8 |
Asia | 583.5 | 565.6 | 244.9 | 233.0 |
North America | 487.8 | 528.7 | 410.7 | 404.1 |
South America | 145.7 | 165.9 | 45.1 | 52.1 |
1,820.1 | 1,929.8 | 1,211.4 | 1,205.0 |
2024 | 2023 | ||
Notes(s) | £m | £m | |
Cost of materials recognised as an expense | 19 | 807.9 | 853.5 |
Research and development | 36.9 | 37.4 | |
Employee expenses | 7 | 474.3 | 475.1 |
Depreciation | 14 | 60.9 | 57.4 |
Amortisation | 15 | 11.3 | 10.7 |
Operating lease charges | 26 | 3.0 | 3.0 |
Expected credit loss allowances credit | 25.2 | (2.9) | (2.6) |
Other expenses | 275.0 | 305.1 |
2024 | 2023 | |
£m | £m | |
Fees payable to the Company’s auditors and their associates for the audit | ||
of the Parent Company and Consolidated Financial Statements | 1.0 | 1.0 |
Fees payable to the Company’s auditors and their associates for other services: | ||
Audit of the Company’s subsidiaries | 1.1 | 1.1 |
Audit-related assurance services | 0.2 | 0.2 |
Total auditors’ remuneration | 2.3 | 2.3 |
2024 | 2023 | ||
Note | £m | £m | |
Wages and salaries | 390.8 | 392.2 | |
Social security costs | 60.5 | 58.3 | |
Share-based payments | 28 | 6.2 | 7.3 |
Pension costs – defined contribution pension plans | 27 | 11.8 | 12.1 |
– defined benefit pension plans | 27 | 4.8 | 4.7 |
Other post-retirement benefits | 27 | 0.2 | 0.5 |
Total employee expenses | 474.3 | 475.1 |
2024 | 2023 | |
no. | no. | |
Steel | 9,061 | 9,057 |
Foundry | 2,214 | 2,455 |
Total monthly average number of employees | 11,275 | 11,512 |
2024 | 2023 | |
£m | £m | |
Short-term employee benefits | 2.0 | 2.5 |
Post-employment benefits | 0.2 | 0.2 |
Share-based payments | 1.5 | 1.5 |
Total remuneration of key management personnel | 3.7 | 4.2 |
2024 | 2023 | |
£m | £m | |
Interest payable on borrowings | ||
Loans and overdrafts | 19.3 | 20.1 |
Interest on lease liabilities | 3.0 | 2.4 |
Amortisation of capitalised arrangement fees | 1.0 | 1.0 |
Total interest payable on borrowings | 23.3 | 23.5 |
Interest on net retirement benefit obligations | 1.6 | 2.3 |
Adjustment to discounts on provisions and other liabilities | 2.2 | 2.4 |
Adjustment to discounts on receivables | (1.2) | (1.3) |
Financial income | (9.7) | (15.3) |
Total net finance costs | 16.2 | 11.6 |
2024 | 2023 | |
£m | £m | |
Current tax | ||
UK taxation | – | – |
Overseas taxation | 42.1 | 38.9 |
Adjustments in respect of prior years | (0.6) | 6.7 |
Total current tax, continuing operations | 41.5 | 45.6 |
Deferred tax | ||
Origination and reversal of temporary taxable differences | 0.1 | 6.2 |
Adjustments in respect of prior years | (3.3) | (3.0) |
Total deferred tax, continuing operations | (3.2) | 3.2 |
Total income tax charge | 38.3 | 48.8 |
Total income tax charge attributable to: | ||
Continuing operations – headline performance | 47.2 | 51.9 |
– separately reported | (8.9) | (3.1) |
Total income tax charge | 38.3 | 48.8 |
2024 | 2023 | |
Separately reported items | £m | £m |
Current tax deductions with respect to restructuring and strategic programmes | (2.6) | – |
Amortisation and utilisation of acquired intangibles | (2.6) | (2.7) |
Recognition of deferred tax asset on acquired intangibles | – | (0.4) |
Utilisation of operating losses | (1.3) | – |
Other temporary differences | (2.4) | – |
Total tax credit separately reported | (8.9) | (3.1) |
2024 | 2023 | |
£m | £m | |
Profit before tax | 138.6 | 179.4 |
Tax at the UK corporation tax rate of 25.0% (2023: 23.5%) | 34.6 | 42.1 |
Overseas tax rate differences | 1.2 | 0.6 |
Withholding taxes | 5.5 | 6.4 |
(Income)/expenses not (taxable)/deductible for tax purposes | 1.1 | (4.6) |
(Utilisation)/Creation of deferred tax assets not recognised in the period | (0.2) | 0.6 |
Tax rate changes | – | – |
Adjustments in respect of prior years | (3.9) | 3.7 |
Total income tax charge | 38.3 | 48.8 |
Other | Other | |||||
operating | Pension | Intangible | temporary | |||
Interest | losses | costs | assets | differences | Total | |
£m | £m | £m | £m | £m | £m | |
As at 1 January 2023 | 41.3 | 46.4 | 6.7 | (22.6) | 26.9 | 98.7 |
Exchange adjustments | (1.8) | 0.6 | (0.2) | 0.8 | (1.8) | (2.4) |
Other net charge to Group Statement of | ||||||
Comprehensive Income | – | – | (2.0) | – | – | (2.0) |
Other net (charge)/credit to Group Income Statement | (5.7) | (4.3) | (1.5) | 3.7 | 4.6 | (3.2) |
As at 31 December 2023 | 33.8 | 42.7 | 3.0 | (18.1) | 29.7 | 91.1 |
Exchange adjustments | 0.2 | (0.5) | (0.2) | 0.1 | 0.5 | 0.1 |
Other net charge to Group Statement of | ||||||
Comprehensive Income | – | – | (0.8) | – | – | (0.8) |
Other net (charge)/credit to Group Income Statement | (5.7) | 1.0 | (1.9) | 1.0 | 8.8 | 3.2 |
As at 31 December 2024 | 28.3 | 43.2 | 0.1 | (17.0) | 39.0 | 93.6 |
2024 | 2023 | |
£m | £m | |
Recognised in the Group Balance Sheet as: | ||
Non-current deferred tax assets | 109.9 | 114.6 |
Non-current deferred tax liabilities | (16.3) | (23.5) |
Net total deferred tax assets | 93.6 | 91.1 |
2024 | 2023 | |
£m | £m | |
Operating losses (further described below) | 92.6 | 91.6 |
Unrelieved US interest (may be carried forward indefinitely) | – | 0.7 |
Capital losses available to offset future UK capital gains (may be carried forward indefinitely) | 45.5 | 45.5 |
UK ACT credits (may be carried forward indefinitely) | 19.3 | 19.3 |
Other temporary differences | 9.6 | 4.7 |
Total deferred tax assets not recognised | 167.0 | 161.8 |
Operating | Operating | Operating | Operating | |||
losses | losses not | losses | losses not | |||
recognised | recognised | Total | recognised | recognised | Total | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | £m | £m | |
UK (may be carried forward indefinitely) | 35.8 | 74.2 | 110.0 | 34.4 | 72.1 | 106.5 |
US (due to expire 2025–2031) | 1.5 | – | 1.5 | 1.4 | – | 1.4 |
ROW (may be carried forward indefinitely) | 6.0 | 18.4 | 24.4 | 6.9 | 19.5 | 26.4 |
43.3 | 92.6 | 135.9 | 42.7 | 91.6 | 134.3 |
2024 | 2023 | |
£m | £m | |
Liabilities for income tax payable | (2.6) | (3.5) |
Provisions for uncertain tax positions | (4.0) | (6.3) |
(6.6) | (9.8) | |
Plus: Income tax recoverable within one year | 12.9 | 11.5 |
Net asset/(liability) | 6.3 | 1.7 |
2024 | 2023 | |
£m | £m | |
Profit attributable to owners of the Parent | 87.2 | 118.5 |
Adjustments for separately reported items: | ||
Cost reduction programme expenses | 14.6 | – |
Provision for future water treatment at disused mine | 9.7 | – |
Amortisation of acquired intangible assets | 10.0 | 10.3 |
Income tax credit | (8.9) | (3.1) |
Headline profit attributable to owners of the Parent | 112.6 | 125.7 |
2024 | 2023 | |
millions | millions | |
For calculating basic and headline EPS | 260.0 | 269.1 |
Adjustment for potentially dilutive ordinary shares | 3.7 | 3.0 |
For calculating diluted and diluted headline EPS | 263.7 | 272.1 |
2024 | 2023 | |
pence | pence | |
Earnings per share | ||
– reported basic | 33.5 | 44.0 |
– reported diluted | 33.1 | 43.6 |
– headline basic 1 | 43.3 | 46.7 |
– headline diluted 1 | 42.7 | 46.2 |
2024 | 2023 | ||
Notes | £m | £m | |
Operating profit | 153.7 | 190.1 | |
Adjustments for: | |||
Amortisation of acquired intangible assets | 15 | 10.0 | 10.3 |
Cost reduction programme expenses | 6 | 14.6 | – |
Provision for future water treatment at disused mine | 6 | 9.7 | – |
Trading profit | 188.0 | 200.4 | |
Gain on disposal of non-current assets | (2.2) | (2.5) | |
Depreciation and amortisation | 14 | 62.2 | 57.8 |
Defined benefit retirement plans net charge | 27 | 5.0 | 5.2 |
Net (increase)/decrease in inventories | (14.3) | 9.9 | |
Net decrease in trade receivables | 1.9 | 2.6 | |
Net increase in trade payables | 11.8 | 8.3 | |
Net increase in other working capital | (16.6) | (0.5) | |
Outflow related to restructuring charges | (1.0) | (0.8) | |
Defined benefit retirement plans cash outflows | 27 | (9.4) | (7.4) |
Cost reduction programme cash outflows | 6 | (7.9) | – |
Water treatment at disused mine cash outflows | (0.8) | (1.0) | |
Cash generated from operations | 216.7 | 272.0 |
2024 | 2023 | |
£m | £m | |
Cash at bank and in hand | 186.4 | 164.2 |
Bank overdrafts | (7.8) | (3.4) |
Cash and cash equivalents in the Group Statement of Cash Flows | 178.6 | 160.8 |
Balance | Balance | |||||
as at | Foreign | Fair value | as at | |||
1 January | exchange | gains/ | Non-cash | Cash | 31 December | |
2024 | adjustments | (losses) | movements * | flow ** | 2024 | |
£m | £m | £m | £m | £m | £m | |
Cash and cash equivalents | ||||||
Cash at bank and in hand | 164.2 | (5.1) | – | – | 27.3 | 186.4 |
Bank overdrafts | (3.4) | 0.1 | – | – | (4.5) | (7.8) |
160.8 | (5.0) | – | – | 22.8 | 178.6 | |
Borrowings, excluding bank overdrafts | (400.6) | 9.2 | – | (18.2) | (103.6) | (513.2) |
Capitalised arrangement fees | 1.8 | – | – | (1.0) | – | 0.8 |
Derivative financial instruments | 0.5 | – | 4.1 | – | – | 4.6 |
Net debt | (237.5) | 4.2 | 4.1 | (19.2) | (80.8) | (329.2) |
Balance | Balance | |||||
as at | Foreign | as at | ||||
1 January | exchange | Fair value | Non-cash | Cash | 31 December | |
2023 | adjustments | losses | movements * | flow ** | 2023 | |
£m | £m | £m | £m | £m | £m | |
Cash and cash equivalents | ||||||
Cash at bank and in hand | 184.2 | (21.1) | – | – | 1.1 | 164.2 |
Bank overdrafts | (4.4) | 0.1 | – | – | 0.9 | (3.4) |
179.8 | (21.0) | – | – | 2.0 | 160.8 | |
Borrowings, excluding bank overdrafts | (440.2) | 11.9 | – | (33.6) | 61.3 | (400.6) |
Capitalised arrangement fees | 2.7 | – | – | (0.9) | – | 1.8 |
Derivative financial instruments | 2.7 | – | (2.2) | – | – | 0.5 |
Net debt | (255.0) | (9.1) | (2.2) | (34.5) | 63.3 | (237.5) |
Asset category | Estimated useful life | |
Freehold property | between 10 and 50 years | |
Leasehold property | the term of the lease | |
Right-of-use assets | shorter of the asset’s useful life and lease term | |
Plant and equipment | – motor vehicles and information technology equipment | between 1 and 5 years |
– other | between 3 and 15 years |
Right-of-use | Right-of-use | ||||||
assets – land | assets – plant | ||||||
Freehold | Leasehold | & buildings | & equipment | Plant and | Construction | ||
property | property | (Note 26.2) | (Note 26.2) | equipment | in progress | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Cost | |||||||
As at 31 December 2022 and 1 January 2023 | 269.1 | 0.7 | 45.2 | 35.4 | 643.3 | 75.8 | 1,069.5 |
Exchange adjustments | (8.3) | – | (3.3) | (1.7) | (22.6) | (0.8) | (36.7) |
Capital expenditure additions | 15.8 | – | 15.3 | 16.0 | 45.6 | 24.6 | 117.3 |
Acquisitions through business combinations | – | – | – | – | – | – | – |
Disposals | (3.9) | (0.6) | (3.6) | (6.2) | (18.8) | (0.2) | (33.3) |
Reclassifications | 6.1 | – | – | – | 10.1 | (16.2) | – |
As at 31 December 2023 and 1 January 2024 | 278.8 | 0.1 | 53.6 | 43.5 | 657.6 | 83.2 | 1,116.8 |
Exchange adjustments | (8.9) | – | (1.6) | (1.6) | (20.8) | (4.0) | (36.9) |
Capital expenditure additions | 7.5 | 0.7 | 4.0 | 11.2 | 25.4 | 54.6 | 103.4 |
Disposals | (2.9) | – | (1.6) | (5.4) | (16.6) | (0.5) | (27.0) |
Reclassifications | 8.5 | – | – | – | 33.7 | (42.2) | – |
As at 31 December 2024 | 283.0 | 0.8 | 54.4 | 47.7 | 679.3 | 91.1 | 1,156.3 |
Accumulated depreciation and impairment losses | |||||||
As at 31 December 2022 and 1 January 2023 | 137.5 | 0.7 | 15.6 | 20.9 | 477.2 | – | 651.9 |
Exchange adjustments | (3.3) | – | (1.5) | (1.0) | (17.1) | – | (22.9) |
Depreciation charge | 7.6 | – | 5.8 | 8.4 | 35.6 | – | 57.4 |
Impairment | – | – | – | – | – | – | – |
Disposals | (2.9) | (0.6) | (3.4) | (5.3) | (18.2) | – | (30.4) |
Reclassifications | 1.7 | – | – | – | (1.7) | – | – |
As at 31 December 2023 and 1 January 2024 | 140.6 | 0.1 | 16.5 | 23.0 | 475.8 | – | 656.0 |
Exchange adjustments | (4.3) | – | (0.6) | (1.0) | (13.5) | – | (19.4) |
Depreciation charge | 10.4 | – | 6.1 | 9.5 | 34.9 | – | 60.9 |
Impairment | – | – | 0.8 | – | 0.8 | – | 1.6 |
Disposals | (2.7) | – | (2.2) | (4.7) | (15.8) | – | (25.4) |
Reclassifications | (0.2) | – | – | – | 0.2 | – | – |
As at 31 December 2024 | 143.8 | 0.1 | 20.6 | 26.8 | 482.4 | – | 673.7 |
Net book value as at 31 December 2024 | 139.2 | 0.7 | 33.8 | 20.9 | 196.9 | 91.1 | 482.6 |
Net book value as at 31 December 2023 | 138.2 | – | 37.1 | 20.5 | 181.8 | 83.2 | 460.8 |
Net book value as at 31 December 2022 | 131.6 | – | 29.6 | 14.5 | 166.1 | 75.8 | 417.6 |
Other | Other | ||||||||
acquired | acquired | ||||||||
intangible | 2024 | intangible | 2023 | ||||||
Goodwill | assets | Software | total | Goodwill | assets | Software | total | ||
Note | £m | £m | £m | £m | £m | £m | £m | £m | |
Cost | |||||||||
As at 1 January | 630.9 | 287.3 | 18.8 | 937.0 | 657.9 | 292.9 | 10.8 | 961.6 | |
Exchange adjustments | (14.7) | (5.7) | (1.1) | (21.5) | (27.0) | (5.6) | 0.2 | (32.4) | |
Capital expenditure additions | – | – | 12.7 | 12.7 | – | – | 8.0 | 8.0 | |
Disposals | – | – | – | – | – | – | (0.2) | (0.2) | |
As at 31 December | 616.2 | 281.6 | 30.4 | 928.2 | 630.9 | 287.3 | 18.8 | 937.0 | |
Accumulated amortisation | |||||||||
and impairment losses | |||||||||
As at 1 January | – | 228.0 | 3.0 | 231.0 | – | 221.1 | 3.0 | 224.1 | |
Exchange adjustments | – | (4.9) | (0.1) | (5.0) | – | (3.4) | (0.2) | (3.6) | |
Amortisation charge | |||||||||
for the year | – | 10.0 | 1.3 | 11.3 | – | 10.3 | 0.4 | 10.7 | |
Disposals | – | – | – | – | – | – | (0.2) | (0.2) | |
As at 31 December | – | 233.1 | 4.2 | 237.3 | – | 228.0 | 3.0 | 231.0 | |
Net book value as at | |||||||||
31 December | 616.2 | 48.5 | 26.2 | 690.9 | 630.9 | 59.3 | 15.8 | 706.0 |
2024 | 2023 | |
£m | £m | |
Steel Flow Control | 268.0 | 275.1 |
Steel Advanced Refractories | 143.8 | 146.1 |
Foundry | 204.4 | 209.7 |
Total goodwill | 616.2 | 630.9 |
Net book | Net book | ||
Remaining | value as at | value as at | |
useful life | 31 Dec 2024 | 31 Dec 2023 | |
years | £m | £m | |
Steel Flow Control, Steel Advanced Refractories & Foundry | |||
– Foseco customer relationships (useful life: 20 years) | 3.3 | 16.3 | 22.5 |
– Foseco trade name (useful life: 20 years) | 3.3 | 11.7 | 15.4 |
Steel Advanced Refractories | |||
– URI customer relationships (useful life: 20 years) | 17.0 | 5.7 | 5.9 |
– URI know-how (useful life: 20 years) | 17.0 | 4.6 | 4.7 |
– CCPI customer relationships (useful life: 20 years) | 14.2 | 10.2 | 10.8 |
Total | 48.5 | 59.3 |
Decrease in | |||
Key assumption | Relevant CGU | Sensitivity | recoverable value, £m |
Annual free cash flow | AR | Decrease the annual free cash flows by 20% | (103.8) |
Pre-tax discount rate | AR | Increase by 1.5% | (69.3) |
Combination of both key assumptions above | AR | Combination of both sensitivities above | (159.2) |
Annual free cash flow | Foundry | Decrease the annual free cash flows by 20% | (122.6) |
Pre-tax discount rate | Foundry | Increase by 1.5% | (73.0) |
Combination of both key assumptions above | Foundry | Combination of both sensitivities above | (181.0) |
Company | ||
legal name | Registered office address | Jurisdiction |
Advent Process | 333 Prince Charles Drive, | Canada |
Engineering Inc. | Welland, Ontario, | (Ontario) |
L3B 5P4, Canada | ||
BMI Refractory | 600 N 2nd Street, Suite 401, | US |
Services Inc. | Harrisburg, PA 17101-1071, | (Pennsylvania) |
United States | ||
Brazil 1 Limited | 165 Fleet Street, London, | England |
EC4A 2AE, England | ||
CCPI Inc. | Suite 201, 910 Foulk Road, | US |
Wilmington, New Castle, | (Delaware) | |
DE 19803, United States | ||
Cookson | Km 7 1/2, Autopista San Isidro, | Dominican |
Dominicana, | Edificio Modelo A, Zona Franca | Republic |
SRL | San Isidro, Santo Domingo | |
Oeste, Dominican Republic | ||
Flo-Con | CT Corporation, 1209 Orange | US |
Holding, Inc. | Street, The Corporation Trust | (Delaware) |
Company, Wilmington, | ||
DE 19801, United States | ||
Foseco (FS) | 165 Fleet Street, London, | England |
Limited | EC4A 2AE, England | |
Foseco (Jersey) | 44 Esplanade, St Helier, | Jersey |
Limited | JE4 9WG, Jersey | |
Foseco (UK) | 165 Fleet Street, London, | England |
Limited | EC4A 2AE, England | |
Foseco Canada | 181 Bay Street, Suite 1800, | Canada |
Limited | Toronto, Ontario, M5J 2T9, Canada (Ontario) | |
Foseco Espanola | 5, Barrio Elizalde, Izurza, | Spain |
S.A. | Bizkaia, 48213, Spain | |
Foseco Foundry | Room 819, Shekou Zhaoshang | China |
(China) | Building, Nanshan District, | |
Co. Limited | Shenzhen, Guangdong, | |
518067, China | ||
Foseco | 5, Barrio Elizalde, | Spain |
Fundición Holding | Izurza, Bizkaia, | |
(Espanola), S.L. | 48213, Spain | |
Foseco Holding | 165 Fleet Street, London, | England |
(Europe) Limited | EC4A 2AE, England | |
Foseco Holding | 12 Bosworth Street, | South Africa |
(South Africa) | Alrode, Alberton, 1449, | |
(Pty) Limited | South Africa | |
Foseco | Rivium Boulevard 301, | Netherlands |
Holding BV | Capelle aan den Ijssel, Rotterdam | |
2909LK, Netherlands | ||
Foseco Holding | 165 Fleet Street, London, | England |
Limited | EC4A 2AE, England | |
Foseco Holding | 165 Fleet Street, London, | England |
International | EC4A 2AE, England | |
Limited | ||
Foseco Industrial e | Km 15, Rodovia Raposo | Brazil |
Comercial Ltda | Tavares, Butanta Cep, | |
São Paulo, 05577-100, Brazil | ||
Foseco | 170/69, 22nd Floor Ocean | Thailand |
International | Tower 1, Ratchadapisek Road, | |
Holding | Klongtoey, Bangkok, | |
(Thailand) Limited | 10110, Thailand |
Company | ||
legal name | Registered office address | Jurisdiction |
Foseco | 165 Fleet Street, London, | England |
International | EC4A 2AE, England | |
Limited | ||
Foseco Japan | 9th Floor, Orix Kobe Sannomiya | Japan |
Limited | Building, 6-1-10, Goko dori, Chuo- | |
ku, Kobe Hyogo, 651-0087, Japan | ||
Foseco Korea | 74 Jeongju-ro, Bucheon-si, | Republic of |
Limited | Gyeonggi-do, 14523, South Korea | Korea |
Foseco | 165 Fleet Street, London, | England |
Limited | EC4A 2AE, England | |
Foseco | CT Corporation, 1209 Orange | US |
Metallurgical Inc. | Street, The Corporation Trust | (Delaware) |
Company, Wilmington, | ||
DE 19801, United States | ||
Foseco | Binnenhavenstraat 20, 7553 GJ | Netherlands |
Nederland BV | Hengelo (OV), Netherlands | |
Foseco Overseas | 165 Fleet Street, London, | England |
Limited | EC4A 2AE, England | |
Foseco Portugal | Rua Manuel Pinto de Azevedo, | Portugal |
Produtos Para | No 626 4100-320 Porto, | |
Fundiçâo Lda | Portugal | |
Foseco S.A.S. | Le Newton C, 7 Mail Barthélémy | France |
Thimonnier, 77185 Lognes, France | ||
Foseco Steel | 1 Midland Way, Central Park, | England |
(UK) Limited | Barlborough Links, Derbyshire, | |
S43 4XA, England | ||
Foseco | 165 Fleet Street, London, | England |
Technology | EC4A 2AE, England | |
Limited | ||
J.H. France | CT Corporation, 1209 Orange | US |
Refractories | Street, The Corporation Trust | (Delaware) |
Company | Company, Wilmington, | |
DE 19801, United States | ||
John G. Stein & | 1 Midland Way, Central Park, | England |
Company Limited | Barlborough Links, Derbyshire, | |
S43 4XA, England | ||
Mainsail | Victoria Place, 5th Floor, | Bermuda |
Insurance Company | 31 Victoria Street, Pembroke, | |
Limited | Hamilton, HM 10, Bermuda | |
New Foseco | 1 Midland Way, Central Park, | England |
(UK) Limited | Barlborough Links, Derbyshire, | |
S43 4XA, England | ||
Process Metrix, | 6622 Owens Drive, Pleasanton, | US (California) |
LLC | CA 94588, United States | |
PT Foseco | Jl Rawa Gelam 2/5, Kawasan | Indonesia |
Indonesia | Industri, Pulogadung, Jakarta, | |
13930, Indonesia | ||
PT Foseco | Jl Rawa Gelam 2/5, Kawasan | Indonesia |
Trading Indonesia | Industri, Pulogadung, Jakarta, | |
13930, Indonesia | ||
Realisations 789, | CT Corporation, 1209 Orange | US (Delaware) |
LLC | Street, The Corporation Trust | |
Company, Wilmington, | ||
DE 19801, United States |
Company | ||
legal name | Registered office address | Jurisdiction |
S G Blair & | 1 Midland Way, Central Park, | England |
Company Limited | Barlborough Links, Derbyshire, | |
S43 4XA, England | ||
SIDERMES Inc. | 175 montée Calixa-Lavallée, | Canada |
Vesuvius Sensors | Verchêres, Québec J0L2R0, | (Ontario) |
and Probes | Canada | |
SIR | Siegener Strasse 152, | Germany |
Feuerfestprodukte | Kreuztal, D-57223, | |
GmbH | Germany | |
SOLED S.A.S. | Centre d’Activités Economiques | France |
Vesuvius Sensors | Zone Industrielle de Franchepré | |
and Probes France | 54240 Joeuf, France | |
Vesuvius | 170/69, 22nd Floor Ocean Tower 1, | Thailand |
(Thailand) | Ratchadapisek Road, Klongtoey, | |
Co., Limited | Bangkok, 10110, Thailand | |
Vesuvius | Street Urquiza, 919, Floor 2, Rosario, | Argentina |
(V.E.A.R.) S.A. | Provincia de Santa Fé, Argentina | |
Vesuvius Advanced | Xiaotaizi Village, Ningyuan | China |
Ceramics (Anshan) | Town, Qianshan District, Anshan, | |
Co., Limited | Liaoning Province, 114011, China | |
Vesuvius | 221 Xing Ming Street, | China |
Advanced | China-Singapore Suzhou Ind Park, | |
Ceramics (China) | Suzhou, Jiangsu Province, | |
Co., Limited | 215021, China | |
Vesuvius | 1209 Orange Street, Wilmington, | US |
America, Inc. | DE 19801, United States | (Delaware) |
Vesuvius Australia | 40–46 Gloucester Boulevarde, | Australia |
(Holding) Pty | Port Kembla, NSW, 2505, | |
Limited | Australia | |
Vesuvius Australia | 40–46 Gloucester Boulevarde, | Australia |
Pty Limited | Port Kembla, NSW, 2505, Australia | |
Vesuvius | Zandvoordestraat 366, Oostende, | Belgium |
Belgium N.V. | B-8400, Belgium | |
Vesuvius | 181 Bay Street, Suite 1800, | Canada |
Canada Inc | Toronto, Ontario, M5J 2T9, Canada | (Ontario) |
Vesuvius Ceramics | 165 Fleet Street, London, | England |
Limited | EC4A 2AE, England | |
Vesuvius China | 86/F International Commerce | Hong Kong |
Holdings | Centre, 1 Austin Road West, | |
Co. Limited | Kowloon, Hong Kong | |
Vesuvius | 165 Fleet Street, London, | England |
China Limited | EC4A 2AE, England | |
Vesuvius Colombia | Calle 90 No. 13 A 31, Piso 6, | Colombia |
S.A.S. | Bogota City, 110911, Colombia | |
Vesuvius | Via Nassa 17, Lugano, | Switzerland |
Corporation S.A. | CH 6900, Switzerland | |
Vesuvius | ul. Jasnogórska 11, | Poland |
CSD Sp z.o.o. | Kraków, 31-358, Poland | |
Vesuvius | Warehouse No: 1J-09/3, | United Arab |
Emirates FZE | P O Box 49261, | Emirates |
Hamriyah Free Zone, Sharjah, | ||
United Arab Emirates | ||
Vesuvius | Gelsenkirchener Strasse 10, | Germany |
Europe GmbH | Borken, D-46325, Germany | |
Vesuvius | 17 Rue de Douvrain, Ghlin, | Belgium |
Europe S.A. | 7011, Belgium | |
Vesuvius | 41, Boulevard Marcel Sembat, | France |
Europe S.A.S. | 69200, Venissieux, France | |
Vesuvius Financial | 165 Fleet Street, London, | England |
1 Limited | EC4A 2AE, England | |
Vesuvius | Pajamäentie 8D7, | Finland |
Finland OY | 00360 Helsinki, Finland |
Company | ||
legal name | Registered office address | Jurisdiction |
Vesuvius Foundry | 12 Wei Wen Road, | China |
Products (Suzhou) | China-Singapore Suzhou Ind Park, | |
Co. Limited | Suzhou, Jiangsu Province, | |
215122, China | ||
Vesuvius Foundry | 2 Changchun Road, | China |
Technologies | Economic Development Area, | |
(Jiangsu) Co. | Changshu, Jiangsu, | |
Limited | 215537, China | |
Vesuvius | Rue Paul Deudon 68, Boite Postale 19, | France |
France S.A. | Feignies 59750, France | |
Vesuvius | Gelsenkirchener Strasse 10, | Germany |
GmbH | Borken, D-46325, Germany | |
Vesuvius | 165 Fleet Street, London, | England |
Group Limited | EC4A 2AE, England | |
Vesuvius | 17 Rue de Douvrain, Ghlin, | Belgium |
Group S.A. | 7011, Belgium | |
Vesuvius Holding | Gelsenkirchener Strasse 10, | Germany |
Deutschland | Borken, D-46325, | |
GmbH | Germany | |
Vesuvius Holding | 68 Rue Paul Deudon, Boite Postale 19, | France |
France S.A.S. | Feignies 59750, France | |
Vesuvius Holding | Via Mantova 10, | Italy |
Italia – Società a | 20835 Muggio | |
Responsabilità | MB, Italy | |
Limitata | ||
Vesuvius | 165 Fleet Street, London | England |
Holdings Limited | EC4A 2AE, England | |
Vesuvius Ibérica | Capitán Haya, 56 – 1ºH, | Spain |
Refractarios S.A. | 28020 Madrid, Spain | |
Vesuvius | CT Corporation, 1209 Orange Street, | US |
International | The Corporation Trust Company, | (Delaware) |
Corporation | Wilmington, DE 19801, United States | |
Vesuvius | 165 Fleet Street, | England |
Investments | London, EC4A 2AE, | |
Limited | England | |
Vesuvius Istanbul | Gebze OSB2 Mh. 1700., | Turkey |
Refrakter Sanayi | Sok No:1704/1, Cayirova, | |
ve Ticaret AS | Kocaeli, 41420, Turkey | |
Vesuvius IT and | 10th Floor, Unit No. 2, Fountainhead- | India |
Shared Services | Tower 3, B Wing, Phoenix Market City, | |
Private Limited | Viman nagar, Pune, Pune- 411014, | |
Maharashtra, India | ||
Vesuvius Italia | Via Mantova 10, | Italy |
S.p.A. | 20835 Muggio MB, Italy | |
Vesuvius | 9th Floor, Orix Kobe Sannomiya | Japan |
Japan Inc. | Building 6-1-10, Goko dori, | |
Chou-ku, Kobe Hyogo, 651-0087, | ||
Japan | ||
Vesuvius K.S.R. | 1 Midland Way, Central Park, | England |
Limited | Barlborough Links, Derbyshire, | |
S43 4XA, England | ||
Vesuvius Life Plan | 165 Fleet Street, London, | England |
Trustee Limited | EC4A 2AE, England | |
Vesuvius LLC | 502, 5th floor, 1 Myasicsheva str., | Russia |
Zhukovsky, Moscow region, | ||
140180, Russian Federation | ||
Vesuvius | Unit 30-01, Level 30 Tower A, | Malaysia |
Malaysia | Vertical Business Suite Avenue 3, | |
Sdn Bhd | Bangsar South, No 8 Jalan Kerinchi, | |
Kuala Lumpur Wilayah Persekutuan, | ||
59200, Malaysia | ||
Vesuvius | 165 Fleet Street, London, | England |
Management | EC4A 2AE, England | |
Services Limited |
Company | ||
legal name | Registered office address | Jurisdiction |
Vesuvius Mexico | Av. Ruiz Cortinez, Num. 140, Colonia | Mexico |
S.A. de C.V. | Jardines de San Rafael, Guadalupe, | |
Nuevo León, CP 67119, Mexico | ||
Vesuvius | 56, St 15, Apt 103, Maadi, | Egypt |
Mid-East Limited | Cairo, 11728, Egypt | |
Vesuvius Moravia, | Konska c.p. 740, Trinec, | Czech |
s.r.o. | 739 61, Czech Republic | Republic |
Vesuvius Mulheim | Gelsenkirchener Strasse 10, | Germany |
GmbH | Borken, D-46325, Germany | |
Vesuvius NC, LLC | Corporation Trust Center, | US |
1209 Orange Street, Wilmington, | (Delaware) | |
New Castle County, DE 19801, | ||
United States | ||
Vesuvius New | Level 5 Deloitte Centre, | New |
Zealand Limited | 1 Queen Street, Auckland, | Zealand |
1010, New Zealand | ||
Vesuvius Overseas | 165 Fleet Street, London, | England |
Investments | EC4A 2AE, England | |
Limited | ||
Vesuvius Overseas | 165 Fleet Street, London, | England |
Limited | EC4A 2AE, England | |
Vesuvius Penn | Corporation Trust Center, | US |
Corporation | 1209 Orange Street, Wilmington, | (Delaware) |
DE 19801, United States | ||
Vesuvius Pension | 165 Fleet Street, London, | England |
Plans Trustees | EC4A 2AE, England | |
Limited | ||
Vesuvius Peru | Calle Dean Valdivia 148, piso 11 – | Peru |
S.A.C. | oficina 1134, Edificio Platinum Plaza – | |
San Isidro, Lima, Peru | ||
Vesuvius Poland | Ul Tyniecka 12, Skawina, | Poland |
Sp z.o.o. | 32-050, Poland | |
Vesuvius Process | 41, Boulevard Marcel Sembat, | France |
Metrix S.A.S. | 69200, Venissieux, France | |
Vesuvius Ras Al | Street No. F14, RAK Investment | United |
Khaimah FZ-LLC | Authority Free Zone, Al Hamra, | Arab |
Ras Al Khaimah, PO Box 86408, | Emirates | |
United Arab Emirates | ||
Vesuvius | Street San Martin 870, | Chile |
Refractarios de | Room 308, Tower B, | |
Chile S.A. | Concepcion, Chile | |
Vesuvius | Galati, Marea Unire avenue 107, | Romania |
Refractories S.r.l. | Galati county, 800329, Romania | |
Vesuvius | Room No. 9, 3rd Floor, 7 Ganesh | India |
Refractory India | Chandra Avenue, Kolkata, | |
Private Limited | WB 700013, India | |
Vesuvius | Avenida Brasil 49550, Distrito Industrial | Brazil |
Refratários | de Palmares, Campo Grande, Rio de | |
Ltda | Janeiro, 23065-480, Brazil |
Company | ||
legal name | Registered office address | Jurisdiction |
Vesuvius | 4, Forradsgatan, Amal, S-662 34, | Sweden |
Scandinavia AB | Sweden | |
Vesuvius Sensors | 10 Via Mantova, Muggio, | Italy |
& Probes Europe | Monza e Brianza, | |
S.p.A. | 20835, Italy | |
Vesuvius Services | Calle Dean Valdivia 148, piso 11 – | Peru |
Peru S.A.C. | oficina 1134, Edificio Platinum Plaza – | |
San Isidro, Lima, Peru | ||
Vesuvius Solar | 1/F Building 3, No 12 Weiwen Road, | China |
Crucible (Suzhou) | China-Singapore Suzhou Ind Park, | |
Co. Ltd | Suzhou, Jiangsu Province, 215122, | |
China | ||
Vesuvius South | Pebble Lane, Private Bag X2, | South |
Africa (Pty) Limited | Olifantsfontein, Gauteng | Africa |
Province, 1665, South Africa | ||
Vesuvius | ul. Jasnogórska 11, Kraków, | Poland |
Sp z.o.o. | 31-358, Poland | |
Vesuvius SSC | ul. Jasnogórska 11, Kraków, | Poland |
Sp z.o.o. | 31-358, Poland | |
Vesuvius UK | 165 Fleet Street, London, | England |
Limited | EC4A 2AE, England | |
Vesuvius Ukraine | 27, Udarnykiv Street, City of | Ukraine |
LLC | Dnipropetrovsk, 49000, Ukraine | |
Vesuvius USA | CT Corporation, 208 South LaSalle | US (Illinois) |
Corporation | Street, Chicago, Cook County, | |
IL 60604, United States | ||
Vesuvius VA | 165 Fleet Street, London, | England |
Limited | EC4A 2AE, England | |
Vesuvius Vietnam | 7th Floor, Peakview Tower Building, | Vietnam |
Limited | No.36 Hoang Cau Street, O Cho Dua | |
Ward, Don Da District, Hanoi City, | ||
Vietnam | ||
Vesuvius Zyarock | 1/F, building 3, No. 12, Weiwen | China |
Ceramics (Suzhou) | Road China-Singapore Suzhou | |
Co., Limited | Ind Park, Suzhou, Jiangsu Province, | |
215122, China | ||
Vesuvius-Premier | 165 Fleet Street, London, | England |
Refractories | EC4A 2AE, England | |
(Holdings) | ||
Limited | ||
Vesuvius-SERT | 41, Boulevard Marcel Sembat, | France |
S.A.S. | 69200, Venissieux, France | |
Wilkes-Lucas | 165 Fleet Street, London, | England |
Limited | EC4A 2AE, England | |
Yingkou Bayuquan | Cui Tun Village, Hai Dong Office, | China |
Refractories Co., | Bayuquan District, Liaoning Province, | |
Limited | YingKou, 115007, China | |
Yingkou YingWei | 50 Wanghai New District, Bayuquan | China |
Magnesium Co., | District, Yinkou City, Liaoning Province, | |
Ltd | 115007, China |
2024 | 2023 | |
£m | £m | |
As at 1 January | 11.3 | 13.0 |
Share of post-tax profit of joint ventures and associates | 1.1 | 0.9 |
Dividends received from joint ventures and associates | (0.7) | (1.0) |
Disposals | (0.5) | – |
Foreign exchange | (0.2) | (1.6) |
As at 31 December | 11.0 | 11.3 |
2024 | 2023 | |
£m | £m | |
Revenue | 44.8 | 46.0 |
Depreciation | (1.2) | (0.7) |
Trading profit | 2.9 | 2.3 |
Net finance costs | – | – |
Profit before tax | 2.9 | 2.3 |
Income tax expense | (0.7) | (0.6) |
Profit after tax | 2.2 | 1.7 |
Non-current assets | 7.5 | 6.8 |
Current assets | 21.7 | 22.0 |
Non-current liabilities | – | – |
Current liabilities | (7.2) | (7.1) |
Net assets | 22.0 | 21.7 |
2024 | 2023 | |
£m | £m | |
Revenue | 39.4 | 40.6 |
Depreciation | (1.1) | (0.7) |
Trading profit | 2.4 | 2.0 |
Net finance costs | – | – |
Profit before tax | 2.4 | 2.0 |
Income tax expense | (0.6) | (0.5) |
Profit after tax | 1.8 | 1.5 |
Non-current assets | 6.8 | 6.5 |
Current assets 1 | 14.4 | 14.3 |
Non-current liabilities | (0.1) | – |
Current liabilities | (5.9) | (5.9) |
Net assets | 15.2 | 14.9 |
2024 | 2023 | |||
Name of entity | Registered address | Jurisdiction | % ownership | % ownership |
Wuhan Wugang-Vesuvius | Gongnong Village Qingshan District, Wuhan, | China | 50 | 50 |
Advanced CCR Co., Limited | Hubei Province, 430082, China | |||
Wuhan Wugang-Vesuvius | Gongnong Village Qingshan District, Wuhan, | China | 50 | 50 |
Advanced Ceramics Co., | Hubei Province, 430082, China | |||
Limited |
2024 | 2023 | |||
Name of entity | Registered address | Jurisdiction | % ownership | % ownership |
Sapotech Oy | Paavo Havaksen tie 5 D, 90570 Oulu, Finland | Finland | – | 14.9 |
Newshelf 480 | 144 Oxford Road, Rosebank, Melrose, | South Africa | 45 | 45 |
Proprietary Limited | Johannesburg, 2196, South Africa |
2024 | 2023 | ||||
Name of entity | Registered address | Jurisdiction | Shares | % ownership | % ownership |
Vesuvius India Limited | P-104 Taratala Road, Kolkata, | India | Ordinary | 55.57 | 55.57 |
700 088, India | |||||
Foseco India Limited | 922/923, Gat, Sanaswadi, Taluka, | India | Equity | 74.98 | 74.98 |
Shirur, Pune, 412208, India | |||||
Foseco Golden Gate | 6 Kung Yeh 2nd Road, Ping Tung | Taiwan | Ordinary | 51 | 51 |
Company Limited | Dist, Ping Tung, 90049, Taiwan | ||||
Foseco (Thailand) Limited | 170/69, 22nd Floor Ocean Tower 1, | Thailand | Group A | 100 | 100 |
Ratchadapisek Road, Klongtoey, | Group B | 49 | 49 | ||
Bangkok, 10110, Thailand | |||||
Vesuvius Ceska | Prumyslová 726, Konská, Trinec, | Czech | Ordinary | 60 | 60 |
Republika, a.s. | 739 61, Czech Republic | Republic |
2024 | 2023 | |
£m | £m | |
Summarised balance sheet | ||
Current assets | 111.2 | 106.6 |
Current liabilities | (35.0) | (32.0) |
Current net assets | 76.2 | 74.6 |
Non-current assets | 62.2 | 42.3 |
Non-current liabilities | (4.1) | (3.9) |
Non-current net assets | 58.1 | 38.4 |
Net assets | 134.3 | 113.0 |
Accumulated non-controlling interests | (60.0) | (50.5) |
Summarised statement of comprehensive income | ||
Revenue | 169.1 | 155.0 |
Profit after tax | 25.0 | 21.0 |
Profit allocated to non-controlling interests | 11.1 | 9.3 |
Dividends paid to non-controlling interests | (1.1) | (0.7) |
Summarised cash flows | ||
Cash flows from operating activities | 27.1 | 10.9 |
Cash flows from investing activities | (22.6) | (20.8) |
Cash flows from financing activities | (2.9) | (0.1) |
Net increase/(decrease) in cash and cash equivalents | 1.6 | (10.0) |
2024 | 2023 | |||||||
ECL | ECL | ECL | ECL | |||||
Gross | provision | Net | provision | Gross | provision | Net | provision | |
£m | £m | £m | coverage 1 | £m | £m | £m | coverage 1 | |
Trade receivables | ||||||||
– current | 287.2 | (0.3) | 286.9 | 0.1% | 308.9 | (0.7) | 308.2 | 0.2% |
– 1 to 30 days past due | 35.6 | (0.2) | 35.4 | 0.6% | 34.7 | (0.3) | 34.4 | 0.9% |
– 31 to 60 days past due | 9.9 | (0.2) | 9.7 | 2.0% | 10.1 | (0.7) | 9.4 | 6.9% |
– 61 to 90 days past due | 3.3 | (0.2) | 3.1 | 6.1% | 2.5 | (0.3) | 2.2 | 12.0% |
– over 90 days past due | 27.8 | (21.2) | 6.6 | 76.3% | 27.3 | (24.6) | 2.7 | 90.1% |
Trade receivables | 363.8 | (22.1) | 341.7 | 383.5 | (26.6) | 356.9 | ||
Other receivables | 66.6 | 78.4 | ||||||
Prepayments | 30.6 | 25.2 | ||||||
Total trade and other receivables | 438.9 | 460.5 |
2024 | 2023 | |
£m | £m | |
Raw materials | 93.4 | 96.9 |
Work in progress | 23.5 | 20.6 |
Semi-finished goods | 23.3 | 24.4 |
Finished goods | 155.2 | 149.1 |
Total inventories | 295.4 | 291.0 |
2024 | 2023 | |||
Nominal | Nominal | |||
Number | value | Number | value | |
Allotted, issued and fully paid ordinary shares of 10p each | m | £m | m | £m |
As at 1 January | 277.9 | 27.7 | 278.5 | 27.8 |
Share buyback | (13.4) | (1.3) | (0.6) | (0.1) |
As at 31 December | 264.5 | 26.4 | 277.9 | 27.7 |
Other | |||||
Reserve | Share | retained | Total | ||
for own | option | earnings | retained | ||
shares | reserve | restated * | earnings | ||
Notes | £m | £m | £m | £m | |
As at 31 December 2022 and 1 January 2023 | (40.2) | 8.0 | 2,656.0 | 2,623.8 | |
Profit for the year | – | – | 118.5 | 118.5 | |
Remeasurement of defined benefit liabilities/assets | – | – | 8.4 | 8.4 | |
Recognition of share-based payments | – | 7.3 | – | 7.3 | |
Release of share option reserve on exercised | |||||
and lapsed options | 3.2 | (3.2) | – | – | |
Income tax on items recognised in other | |||||
comprehensive income | – | – | (2.0) | (2.0) | |
Purchase of ESOP shares | (1.1) | – | – | (1.1) | |
Share buyback | – | – | (3.0) | (3.0) | |
Dividends paid | 24 | – | – | (60.7) | (60.7) |
As at 31 December 2023 and 1 January 2024 | (38.1) | 12.1 | 2,717.2 | 2,691.2 | |
Profit for the year | – | – | 87.2 | 87.2 | |
Remeasurement of defined benefit liabilities/assets | – | – | 3.6 | 3.6 | |
Recognition of share-based payments | – | 6.2 | – | 6.2 | |
Release of share option reserve on exercised | |||||
and lapsed options | 6.7 | (6.7) | – | – | |
Income tax on items recognised in other | |||||
comprehensive income | – | – | (0.8) | (0.8) | |
Purchase of ESOP shares | (17.1) | – | – | (17.1) | |
Share buyback | – | – | (63.5) | (63.5) | |
Dividends paid | 24 | – | – | (61.1) | (61.1) |
As at 31 December 2024 | (48.5) | 11.6 | 2,682.6 | 2,645.7 |
Capital | Cash flow | ||||
Other | redemption | hedge | Translation | Total other | |
reserves | reserve | reserve | reserve | reserves | |
£m | £m | £m | £m | £m | |
As at 31 December 2022 and 1 January 2023 | (1,499.3) | – | (0.3) | 108.2 | (1,391.4) |
Exchange differences on translation of the net assets | |||||
of foreign operations | – | – | – | (80.8) | (80.8) |
Exchange differences on translation of net investment hedges | – | – | – | 7.9 | 7.9 |
Net change in costs of hedging | – | – | 0.4 | – | 0.4 |
Change in the fair value of the hedging instrument | – | – | (4.2) | – | (4.2) |
Amounts reclassified from Net finance costs | – | – | 3.5 | – | 3.5 |
As at 31 December 2023 and 1 January 2024 | (1,499.3) | – | (0.6) | 35.3 | (1,464.6) |
Exchange differences on translation of the net assets | |||||
of foreign operations | – | – | – | (47.8) | (47.8) |
Exchange differences on translation of net investment hedges | – | – | – | 7.1 | 7.1 |
Net change in costs of hedging | – | – | (0.1) | – | (0.1) |
Change in the fair value of the hedging instrument | – | – | 1.5 | – | 1.5 |
Amounts reclassified from Net finance costs | – | – | (1.2) | – | (1.2) |
Share buyback | – | 1.4 | – | – | 1.4 |
As at 31 December 2024 | (1,499.3) | 1.4 | (0.4) | (5.4) | (1,503.7) |
2024 | 2023 | |
£m | £m | |
Amounts recognised as dividends and paid to equity shareholders during the year | ||
Final dividend for the year ended 31 December 2022 of 15.75p per ordinary share | – | 42.4 |
Interim dividend for the year ended 31 December 2023 of 6.80p per ordinary share | – | 18.3 |
Final dividend for the year ended 31 December 2023 of 16.20p per ordinary share | 42.7 | – |
Interim dividend for the year ended 31 December 2024 of 7.10p per ordinary share | 18.4 | – |
61.1 | 60.7 |
2024 | 2023 | |||
Assets | Liabilities | Assets | Liabilities | |
£m | £m | £m | £m | |
Investments (Level 2) | 0.2 | – | 0.3 | – |
Derivatives not designated for hedge accounting purposes (Level 2) | 0.1 | (0.1) | – | (0.1) |
Derivatives designated for hedge accounting purposes (Level 2) | 4.6 | – | 0.6 | – |
2024 | 2023 | |||||
Euro | US dollar | Other | Euro | US dollar | Other | |
£m | £m | £m | £m | £m | £m | |
Trade receivables * | 40.3 | 31.3 | 2.6 | 66.7 | 55.5 | 3.3 |
Cash at bank | 15.9 | 8.3 | 1.9 | 6.5 | 12.1 | 2.6 |
Trade payables * | (33.6) | (40.4) | (7.9) | (35.6) | (38.1) | (11.1) |
Private Placement Notes | (163.9) | (92.7) | – | (171.7) | (91.1) | – |
Bank loans and overdrafts | (83.5) | (92.7) | – | (42.7) | – | – |
Lease liabilities | (0.2) | – | (1.5) | (1.3) | – | (1.8) |
Cross-currency interest rate swaps | (63.4) | 68.7 | – | (66.4) | 67.6 | – |
Foreign currency forward contracts | ||||||
– Buy foreign currency | 1.3 | 1.2 | – | 0.5 | 2.4 | 0.1 |
– Sell foreign currency | (23.2) | (16.0) | – | (26.5) | (27.6) | – |
(310.3) | (132.3) | (4.9) | (270.5) | (19.2) | (6.9) |
Net unhedged monetary (liabilities)/assets | ||||
Euro | US dollar | Other | Total | |
£m | £m | £m | £m | |
Functional currency | ||||
Sterling | (315.5) | (115.6) | 1.0 | (430.1) |
Other | 4.9 | (16.0) | (5.7) | (16.8) |
As at 31 December 2024 | (310.6) | (131.6) | (4.7) | (446.9) |
Net unhedged monetary (liabilities)/assets | ||||
Euro | US dollar | Other | Total | |
£m | £m | £m | £m | |
Functional currency | ||||
Sterling | (281.7) | (22.4) | 1.5 | (302.6) |
Other | 7.4 | 4.1 | (6.8) | 4.7 |
As at 31 December 2023 | (274.3) | (18.3) | (5.3) | (297.9) |
Financial liabilities (net borrowings) | |||
Fixed | Floating | ||
rate | rate | Total | |
£m | £m | £m | |
Sterling | 28.0 | 11.7 | 39.7 |
US dollar | 92.7 | 92.8 | 185.5 |
Euro | 163.9 | 82.8 | 246.7 |
Other | – | 2.9 | 2.9 |
Capitalised arrangement fees | (0.4) | (0.4) | (0.8) |
As at 31 December 2024 | 284.2 | 189.8 | 474.0 |
Financial liabilities (net borrowings) | |||
Fixed | Floating | ||
rate | rate | Total | |
£m | £m | £m | |
Sterling | 28.0 | 21.5 | 49.5 |
US dollar | 91.1 | 0.1 | 91.2 |
Euro | 171.7 | 43.4 | 215.1 |
Capitalised arrangement fees | (0.7) | (1.1) | (1.8) |
As at 31 December 2023 | 290.1 | 63.9 | 354.0 |
2024 | 2023 | |
£m | £m | |
As at 1 January | 26.6 | 32.8 |
Decrease in expected credit loss allowance recognised in the Income Statement during the year | (2.9) | (2.6) |
Receivables written off during the year as uncollectable | (1.1) | (2.6) |
Exchange adjustments | (0.5) | (1.0) |
As at 31 December | 22.1 | 26.6 |
Between | Between | Total | ||||
Within | 1 and 2 | 2 and 5 | Over | contractual | Carrying | |
1 year | years | years | 5 years | cash flows | amount | |
As at 31 December 2024 | £m | £m | £m | £m | £m | £m |
Trade payables | 241.7 | – | – | – | 241.7 | 241.7 |
Loans and overdrafts | 76.0 | 188.7 | 178.8 | 57.3 | 500.8 | 474.8 |
Lease liabilities | 15.0 | 11.9 | 15.7 | 18.2 | 60.8 | 46.2 |
Capitalised arrangement fees | – | – | – | – | – | (0.8) |
Derivative liability | 0.1 | – | – | – | 0.1 | 0.1 |
Total financial liabilities | 332.8 | 200.6 | 194.5 | 75.5 | 803.4 | 762.0 |
Between | Between | Total | ||||
Within | 1 and 2 | 2 and 5 | Over | contractual | Carrying | |
1 year | years | years | 5 years | cash flows | amount | |
As at 31 December 2023 | £m | £m | £m | £m | £m | £m |
Trade payables | 236.4 | – | – | – | 236.4 | 236.4 |
Loans and overdrafts | 22.3 | 68.0 | 196.9 | 103.9 | 391.1 | 355.8 |
Lease liabilities | 13.5 | 12.2 | 17.0 | 19.4 | 62.1 | 48.2 |
Capitalised arrangement fees | – | – | – | – | – | (1.8) |
Derivative liability | 0.1 | – | – | – | 0.1 | 0.1 |
Total financial liabilities | 272.3 | 80.2 | 213.9 | 123.3 | 689.7 | 638.7 |
2024 | 2023 | |
£m | £m | |
Not later than one year | 0.4 | 0.6 |
Later than one year and not later than five years | 0.1 | – |
Later than five years | – | – |
Total operating lease commitments | 0.5 | 0.6 |
2024 | 2023 | |||||
UK | US | Germany | UK | US | Germany | |
Life expectancy of pension plan members | years | years | years | years | years | years |
Age to which current pensioners are expected to live: | ||||||
– Men | 86.8 | 85.7 | 85.9 | 86.8 | 85.6 | 85.8 |
– Women | 88.6 | 87.7 | 89.3 | 88.6 | 87.6 | 89.2 |
Age to which future pensioners are expected to live: | ||||||
– Men | 87.0 | 87.2 | 88.6 | 87.0 | 87.1 | 88.5 |
– Women | 90.1 | 89.1 | 91.5 | 90.0 | 89.0 | 91.4 |
2024 | 2023 | |||||
UK | US | Germany | UK | US | Germany | |
% p.a. | % p.a. | % p.a. | % p.a. | % p.a. | % p.a. | |
Discount rate | 5.50 | 5.35 | 3.40 | 4.55 | 4.70 | 3.30 |
Price inflation – using RPI for UK | 3.10 | 2.50 | 2.00 | 3.05 | 2.50 | 2.25 |
– using CPI for UK | 2.60 | n/a | n/a | 2.45 | n/a | n/a |
Rate of increase in pensionable salaries | n/a | n/a | 2.75 | n/a | n/a | 3.00 |
Rate of increase to pensions in payment | 2.90 | n/a | 2.00 | 2.85 | n/a | 2.25 |
Assumption | Change in assumption | UK 1 | US | Germany |
Discount rate | Increase/decrease by 0.1% | |||
– impact on plan liabilities | Decrease/increase by | Decrease/increase | Decrease/increase | |
£3.1m (2023: £3.7m) | by £0.4m (2023: £0.5m) | by £0.6m (2023: £0.6m) | ||
– impact on plan assets | Decrease/increase by | n/a | n/a | |
£3.1m (2023: £3.7m) | ||||
Price inflation | Increase/decrease by 0.1% | |||
– impact on plan liabilities | Increase/decrease by | n/a | Increase/decrease | |
£2.2m (2023: £2.6m) | by £0.2m (2023: £0.2m) | |||
– impact on plan assets | Increase/decrease by | n/a | n/a | |
£2.2m (2023: £2.6m) | ||||
Mortality | Increase by one year | |||
– impact on plan liabilities | Increase by £12.0m | Increase by £1.9m | Increase by £1.2m | |
(2023: £15.1m) | (2023: £2.0m) | (2023: £1.3m) | ||
– impact on plan assets | Increase by £12.0m | n/a | n/a | |
(2023: £15.1m) |
Other post- | |||||||
Defined benefit pension plans | retirement & | ||||||
long-term | |||||||
benefit | |||||||
UK | US | Germany | ROW | Total | plans | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Present value as at 1 January 2024 | 328.4 | 56.4 | 41.3 | 43.1 | 469.2 | 9.9 | 479.1 |
Exchange differences | – | 1.0 | (1.9) | (2.0) | (2.9) | (0.7) | (3.6) |
Current service cost | – | – | 0.4 | 3.2 | 3.6 | 0.6 | 4.2 |
Past service gain | – | – | – | (0.1) | (0.1) | (0.4) | (0.5) |
Settlement gain | – | – | – | – | – | (0.2) | (0.2) |
Interest cost | 14.5 | 2.5 | 1.3 | 1.7 | 20.0 | 0.5 | 20.5 |
Losses arising over the year that are | |||||||
recognised in P&L | – | – | – | – | – | 0.2 | 0.2 |
Remeasurement of liabilities: | |||||||
– demographic changes | (1.4) | – | – | 0.1 | (1.3) | (0.1) | (1.4) |
– financial assumptions | (28.8) | (2.8) | (0.9) | 0.5 | (32.0) | 0.1 | (31.9) |
– experience losses/(gains) | (1.1) | (0.7) | (0.3) | 0.3 | (1.8) | (0.1) | (1.9) |
Benefits paid | (22.1) | (4.3) | (1.8) | (3.0) | (31.2) | (0.5) | (31.7) |
Present value as at 31 December 2024 | 289.5 | 52.1 | 38.1 | 43.8 | 423.5 | 9.3 | 432.8 |
Other post- | |||||||
Defined benefit pension plans | retirement & | ||||||
long-term | |||||||
benefit | |||||||
UK | US | Germany | ROW | Total | plans | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Present value as at 1 January 2023 | 325.2 | 59.9 | 38.4 | 43.3 | 466.8 | 9.4 | 476.2 |
Exchange differences | – | (3.0) | (0.8) | (1.5) | (5.3) | 0.3 | (5.0) |
Current service cost | – | – | 0.6 | 3.0 | 3.6 | 0.5 | 4.1 |
Interest cost | 15.1 | 2.7 | 1.2 | 1.7 | 20.7 | 0.6 | 21.3 |
Gains arising over the year that are | |||||||
recognised in P&L | – | – | – | – | – | – | – |
Remeasurement of liabilities: | |||||||
– demographic changes | (5.5) | – | – | 0.1 | (5.4) | – | (5.4) |
– financial assumptions | 5.9 | 0.9 | 3.0 | (0.4) | 9.4 | (0.1) | 9.3 |
– experience losses/(gains) | 8.8 | 0.4 | 0.5 | 0.5 | 10.2 | (0.1) | 10.1 |
Benefits paid | (21.1) | (4.5) | (1.6) | (3.6) | (30.8) | (0.7) | (31.5) |
Present value as at 31 December 2023 | 328.4 | 56.4 | 41.3 | 43.1 | 469.2 | 9.9 | 479.1 |
2024 | 2023 | |||||||
UK | US | ROW | Total | UK | US | ROW | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
As at 1 January | 359.8 | 38.2 | 34.8 | 432.8 | 348.6 | 37.4 | 34.1 | 420.1 |
Exchange differences | – | 0.8 | (1.9) | (1.1) | – | (2.0) | (1.5) | (3.5) |
Interest income | 15.9 | 1.7 | 1.3 | 18.9 | 16.1 | 1.7 | 1.2 | 19.0 |
Return on plan assets | (32.7) | 0.9 | 0.2 | (31.6) | 16.6 | 5.2 | 0.6 | 22.4 |
Contributions from employer | – | 2.5 | 3.4 | 5.9 | – | – | 3.8 | 3.8 |
Administration expenses paid | (0.7) | (0.6) | – | (1.3) | (0.6) | (0.5) | – | (1.1) |
Benefits paid | (22.0) | (3.5) | (2.7) | (28.2) | (20.9) | (3.6) | (3.4) | (27.9) |
As at 31 December | 320.3 | 40.0 | 35.1 | 395.4 | 359.8 | 38.2 | 34.8 | 432.8 |
2024 | 2023 | |
total | total | |
£m | £m | |
Remeasurement of liabilities/assets: | ||
– demographic changes | 1.4 | 5.4 |
– financial assumptions | 31.9 | (9.3) |
– experience gains/(losses) | 1.9 | (10.1) |
Return on plan assets | (31.6) | 22.4 |
Total movement | 3.6 | 8.4 |
Other post- | |||||||
Defined benefit pension plans | retirement & | ||||||
long-term | |||||||
benefit | 2024 | ||||||
UK | US | Germany | ROW | Total | plans | total | |
£m | £m | £m | £m | £m | £m | £m | |
Equities | 19.3 | 4.2 | – | 2.6 | 26.1 | – | 26.1 |
Bonds | – | 33.6 | – | 2.4 | 36.0 | – | 36.0 |
Annuity insurance contracts | 282.5 | – | – | 28.4 | 310.9 | – | 310.9 |
Other assets | 18.5 | 2.2 | – | 1.7 | 22.4 | – | 22.4 |
Fair value of plan assets | 320.3 | 40.0 | – | 35.1 | 395.4 | – | 395.4 |
Present value of funded obligations | (288.5) | (45.3) | – | (40.3) | (374.1) | – | (374.1) |
31.8 | (5.3) | – | (5.2) | 21.3 | – | 21.3 | |
Present value of unfunded obligations | (1.0) | (6.8) | (38.1) | (3.5) | (49.4) | (9.3) | (58.7) |
Total net surpluses/(liabilities) | 30.8 | (12.1) | (38.1) | (8.7) | (28.1) | (9.3) | (37.4) |
Recognised in the Group Balance Sheet as: | |||||||
Net surpluses | 31.8 | – | – | 2.3 | 34.1 | – | 34.1 |
Net liabilities | (1.0) | (12.1) | (38.1) | (11.0) | (62.2) | (9.3) | (71.5) |
Total net surpluses/(liabilities) | 30.8 | (12.1) | (38.1) | (8.7) | (28.1) | (9.3) | (37.4) |
Other post- | |||||||
Defined benefit pension plans | retirement & | ||||||
long-term | |||||||
benefit | 2023 | ||||||
UK | US | Germany | ROW | Total | plans | total | |
£m | £m | £m | £m | £m | £m | £m | |
Equities | 18.5 | 3.9 | – | 2.8 | 25.2 | – | 25.2 |
Bonds | – | 32.8 | – | 2.2 | 35.0 | – | 35.0 |
Annuity insurance contracts | 321.3 | – | – | 27.8 | 349.1 | – | 349.1 |
Other assets | 20.0 | 1.5 | – | 2.0 | 23.5 | – | 23.5 |
Fair value of plan assets | 359.8 | 38.2 | – | 34.8 | 432.8 | – | 432.8 |
Present value of funded obligations | (327.3) | (49.1) | – | (39.9) | (416.3) | – | (416.3) |
32.5 | (10.9) | – | (5.1) | 16.5 | – | 16.5 | |
Present value of unfunded obligations | (1.1) | (7.3) | (41.3) | (3.2) | (52.9) | (9.9) | (62.8) |
Total net surpluses/(liabilities) | 31.4 | (18.2) | (41.3) | (8.3) | (36.4) | (9.9) | (46.3) |
Recognised in the Group Balance Sheet as: | |||||||
Net surpluses | 32.5 | – | – | 2.1 | 34.6 | – | 34.6 |
Net liabilities | (1.1) | (18.2) | (41.3) | (10.4) | (71.0) | (9.9) | (80.9) |
Total net surpluses/(liabilities) | 31.4 | (18.2) | (41.3) | (8.3) | (36.4) | (9.9) | (46.3) |
2024 | 2023 | |||||
Other post- | Other post- | |||||
Defined | retirement & | Defined | retirement & | |||
benefit | long-term | benefit | long-term | |||
pension | benefit | pension | benefit | |||
plans | plans | Total | plans | plans | Total | |
£m | £m | £m | £m | £m | £m | |
Current service cost | 3.6 | 0.6 | 4.2 | 3.6 | 0.5 | 4.1 |
Past service gain | (0.1) | (0.4) | (0.5) | – | – | – |
Settlement gain | – | (0.2) | (0.2) | – | – | – |
Losses arising over the year that are recognised in P&L | – | 0.2 | 0.2 | – | – | – |
Administration expenses | 1.3 | – | 1.3 | 1.1 | – | 1.1 |
Net interest cost | 1.1 | 0.5 | 1.6 | 1.7 | 0.6 | 2.3 |
Total net charge | 5.9 | 0.7 | 6.6 | 6.4 | 1.1 | 7.5 |
2024 | 2023 | ||
£m | £m | ||
In arriving at trading profit | – within other manufacturing costs | 1.1 | 1.3 |
– within administration, selling and distribution costs | 3.9 | 3.9 | |
In arriving at profit before tax | – within net finance costs | 1.6 | 2.3 |
Total net charge | 6.6 | 7.5 |
2024 | 2023 | |
£m | £m | |
Long-Term Incentive Plan | 1.8 | 2.2 |
Other plans | 4.4 | 5.1 |
Total expense | 6.2 | 7.3 |
Number of outstanding awards | ||||||
As at | Forfeited/ | As at | ||||
1 Jan 2024 | Granted | Exercised | lapsed | Expired | 31 Dec 2024 | |
LTIP | 2,181,881 | 935,066 | (259,607) | (371,889) | nil | 2,485,451 |
Weighted average exercise price | nil | nil | nil | nil | nil | nil |
Other plans | 2,566,949 | 1,300,623 (1,182,573) | (217,901) | nil | 2,467,098 | |
Weighted average exercise price | nil | nil | nil | nil | nil | nil |
Number of outstanding awards | ||||||
As at | Forfeited/ | As at | ||||
1 Jan 2023 | Granted | Exercised | lapsed | Expired | 31 Dec 2023 | |
LTIP | 2,145,335 | 1,097,274 | (283,402) | (777,326) | nil | 2,181,881 |
Weighted average exercise price | nil | nil | nil | nil | nil | nil |
Other plans | 1,722,689 | 1,486,666 | (439,041) | (203,365) | nil | 2,566,949 |
Weighted average exercise price | nil | nil | nil | nil | nil | nil |
2024 | 2023 | |||||
Weighted | Weighted | |||||
average | average | |||||
Awards | outstanding | Awards | outstanding | |||
exercisable | contractual | Range of | exercisable | contractual | Range of | |
as at | life of | exercise | as at | life of | exercise | |
31 Dec 2024 | awards | prices | 31 Dec 2023 | awards | prices | |
no. | years | pence | no. | years | pence | |
LTIP | – | 8.4 | – | 8.4 | ||
Weighted average exercise price | – | n/a | – | n/a | ||
Other plans | – | 0.6 | – | 0.6 | ||
Weighted average exercise price | – | n/a | – | n/a |
2024 | |||
LTIP ROIC/ | LTIP TSR | ||
ESG element | element | Other plans | |
Fair value of options granted | 492p | 290p | 492p |
Share price on date of grant | 492p | 492p | 492p |
Expected volatility | n/a | 29.2% | n/a |
Risk-free interest rate | n/a | 4.1% | n/a |
Exercise price (per share) | nil | nil | nil |
Expected term (years) | 3 | 3 | 2 |
Expected dividend yield | nil | nil | nil |
2023 | |||
LTIP ROIC/ | LTIP TSR | ||
ESG element | element | Other plans | |
Fair value of options granted | 386p | 238p | 386p |
Share price on date of grant | 386p | 386p | 386p |
Expected volatility | n/a | 34.6% | n/a |
Risk-free interest rate | n/a | 3.3% | n/a |
Exercise price (per share) | nil | nil | nil |
Expected term (years) | 3 | 3 | 2 |
Expected dividend yield | nil | nil | nil |
2024 | 2023 | |
£m | £m | |
Non-current | ||
Accruals and other payables | 6.9 | 9.1 |
Total non-current other payables | 6.9 | 9.1 |
Current | ||
Trade payables | 241.7 | 236.4 |
Other taxes and social security | 36.7 | 36.5 |
Accruals and other payables | 85.0 | 104.9 |
Total current trade and other payables | 363.4 | 377.8 |
2024 | 2024 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | £m | |
30 days | Between 31 | Between 61 | More than | ||
and less | and 60 days | and 90 days | 91 days | Total | |
Region | |||||
Brazil | 1.9 | – | – | – | 1.9 |
China | 6.6 | – | – | – | 6.6 |
Europe | 8.4 | – | – | – | 8.4 |
India | 3.1 | – | – | – | 3.1 |
North America | 11.2 | – | – | – | 11.2 |
Total trade payables which are part of supplier | |||||
financing arrangements | 31.2 | – | – | – | 31.2 |
2024 | 2024 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | £m | |
30 days | Between 31 | Between 61 | More than | ||
and less | and 60 days | and 90 days | 91 days | Total | |
Region | |||||
Brazil | 5.2 | 3.1 | 1.3 | 0.4 | 10.0 |
China | 24.3 | 2.1 | 1.2 | 0.5 | 28.1 |
Europe | 32.0 | 1.4 | 0.2 | – | 33.6 |
India | 18.6 | 2.9 | 2.2 | 2.2 | 25.9 |
North America | 16.3 | 4.0 | 1.5 | 0.5 | 22.3 |
Disposal, | |||
closure and | |||
environmental | |||
costs | Other | Total | |
£m | £m | £m | |
As at 31 December 2022 and 1 January 2023 | 57.7 | 9.0 | 66.7 |
Exchange adjustments | (2.6) | (0.2) | (2.8) |
Charge to Group Income Statement – trading profit | 1.5 | 7.0 | 8.5 |
Charge to Group Income Statement – separately reported items | – | – | – |
Adjustment to discount | 2.3 | – | 2.3 |
Cash spend | (7.0) | (9.1) | (16.1) |
As at 31 December 2023 and 1 January 2024 | 51.9 | 6.7 | 58.6 |
Exchange adjustments | 1.2 | (0.2) | 1.0 |
(Release)/charge to Group Income Statement – trading profit | (0.6) | 7.5 | 6.9 |
Charge to Group Income Statement – separately reported items | 9.7 | 2.6 | 12.3 |
Adjustment to discount | 2.2 | – | 2.2 |
Cash spend | (5.4) | (10.5) | (15.9) |
As at 31 December 2024 | 59.0 | 6.1 | 65.1 |
2024 | 2023 | |
£m | £m | |
Sales to joint ventures | 4.2 | 4.3 |
Purchases from joint ventures | 27.1 | 30.1 |
Dividends received | 0.7 | 1.0 |
Trade payables owed to joint ventures | 8.1 | 10.3 |
Trade receivables due from joint ventures | 1.0 | 1.0 |
2024 | 2023 | ||
Note | £m | £m | |
Cash generated from operations | 11 | 216.7 | 272.0 |
Add: Outflows relating to restructuring charges | 1.0 | 0.8 | |
Add: Outflows relating to cost reduction programme expenses | 7.9 | – | |
Add: Outflows relating to water treatment at disused mine | 0.8 | 1.0 | |
Less: Purchases of property, plant & equipment | (88.1) | (84.6) | |
Less: Purchases of intangible assets | (12.7) | (8.0) | |
Add: Proceeds from the sale of property, plant and equipment | 4.3 | 5.4 | |
Add: Proceeds from the sale of associates | 0.4 | – | |
Adjusted operating cash flow | 130.3 | 186.6 | |
Trading profit | 188.0 | 200.4 | |
Cash conversion | 69% | 93% |
2024 | 2023 | |
£m | £m | |
Average trade working capital | 416.5 | 451.8 |
Total revenue | 1,820.1 | 1,929.8 |
Average trade working capital to sales ratio | 22.9% | 23.4% |
2024 | 2023 | ||
Note | £m | £m | |
Total interest payable on borrowings | 8 | 23.3 | 23.5 |
Finance income | 8 | (9.7) | (15.3) |
Net interest payable on borrowings | 13.6 | 8.2 |
2024 | 2023 | ||
Note | £m | £m | |
Adjusted EBITDA | 4 | 250.2 | 258.2 |
Net interest payable on borrowings | 13.6 | 8.2 | |
Interest cover | 18.4x | 31.5x |
2024 | 2023 | ||
Note | £m | £m | |
Net debt | 13 | 329.2 | 237.5 |
Adjusted EBITDA | 4 | 250.2 | 258.2 |
Net debt to adjusted EBITDA | 1.3x | 0.9x |
2024 | 2023 | |
£m | £m | |
Average invested capital | 1,556.2 | 1,558.5 |
Trading profit (Note 35.4) | 188.0 | 200.4 |
Amortisation of acquired intangible assets | (10.0) | (10.3) |
Share of post-tax profit from joint ventures and associates | 1.1 | 0.9 |
Tax on trading profit and amortisation of acquired intangible assets | (48.9) | (52.3) |
130.2 | 138.7 | |
ROIC | 8.4% | 8.9% |
2024 | 2023 | |
£m | £m | |
Cash | 186.4 | 164.2 |
Undrawn committed debt facilities | 202.5 | 333.4 |
Cash used as collateral on loans | – | (10.0) |
Gross up of cash in notional pools | 0.1 | – |
Liquidity | 389.0 | 487.6 |
2024 | 2023 | ||
total | total | ||
Note | £m | £m | |
Fixed assets | |||
Investments | 7 | 1,778.0 | 1,778.0 |
Deferred tax | 4.3 | 4.3 | |
Total non-current assets | 1,782.3 | 1,782.3 | |
Current assets | |||
Debtors – amounts falling due within one year | 4.7 | 6.0 | |
Cash at bank and in hand | – | 0.1 | |
Total current assets | 4.7 | 6.1 | |
Creditors – amounts falling due within one year | |||
Bank loans and overdrafts | – | – | |
Other creditors including taxation and social security | 8 | (686.3) | (566.9) |
Net current liabilities | (681.6) | (560.8) | |
Total assets less current liabilities | 1,100.7 | 1,221.5 | |
Net assets | 1,100.7 | 1,221.5 | |
Equity capital and reserves | |||
Called up share capital | 9 | 26.4 | 27.7 |
Retained earnings | 9 | 1,072.9 | 1,193.8 |
Other reserves | 9 | 1.4 | – |
Total shareholders’ funds | 1,100.7 | 1,221.5 |
Called up | Total | ||||
share | Other | Retained | shareholders’ | ||
capital | reserves | earnings | funds | ||
Note | £m | £m | £m | £m | |
As at 1 January 2023 | 27.8 | – | 742.1 | 769.9 | |
Total comprehensive income recognised for the year | – | – | 509.2 | 509.2 | |
Recognition of share-based payments | 10 | – | – | 7.3 | 7.3 |
Share buyback | 9 | (0.1) | – | (3.0) | (3.1) |
Purchase of ESOP shares | – | – | (1.1) | (1.1) | |
Dividend paid | 6 | – | – | (60.7) | (60.7) |
As at 31 December 2023 | 27.7 | – | 1,193.8 | 1,221.5 | |
As at 1 January 2024 | 27.7 | – | 1,193.8 | 1,221.5 | |
Total comprehensive income recognised for the year | – | – | 14.6 | 14.6 | |
Recognition of share-based payments | 10 | – | – | 6.2 | 6.2 |
Share buyback | 9 | (1.3) | 1.4 | (63.5) | (63.4) |
Purchase of ESOP shares | – | – | (17.1) | (17.1) | |
Dividend paid | 6 | – | – | (61.1) | (61.1) |
As at 31 December 2024 | 26.4 | 1.4 | 1,072.9 | 1,100.7 |