2023 | |||
£million (unless otherwise stated) | Note | 2024 | Restated 1 |
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Distribution costs | ( | ( | |
Administrative expenses | ( | ( | |
Operating (loss)/profit | ( | ||
Analysed as: | |||
Adjusted operating profit | 3 | ||
Restructuring costs | 7 | ( | |
Pension restructuring costs | 7 | ( | ( |
Asset impairments and measurement losses | 7 | ( | ( |
Amortisation of intangible assets arising on business combinations | 7 | ( | ( |
Acquisition and disposal related costs | 7 | ( | ( |
Finance income | |||
Finance costs | ( | ( | |
Loss before taxation | ( | ( | |
Taxation | 8 | ( | ( |
Loss for the year attributable to the owners of the Company | ( | ( | |
EPS attributable to owners of the Company (pence) | |||
Basic | 10 | ( | ( |
Diluted | 10 | ( | ( |
2023 | ||
£million | 2024 | Restated 1 |
Loss for the year | ( | ( |
Other comprehensive income/(loss) for the year after tax | ||
Items that are or may be reclassified subsequently to the income statement: | ||
Exchange differences on translation of foreign operations | ( | |
Tax on exchange differences | ( | |
Foreign exchange gain on disposals recycled to income statement | ( | |
(Loss)/gain on hedge of net investment in foreign operations | ( | |
(Loss)/gain on cash flow hedges taken to equity less amounts recycled to the income | ||
statement | ( | |
Deferred tax gain/(loss) on movement in cash flow hedges | ( | |
Items that will not be reclassified to the income statement: | ||
Remeasurement of defined benefit pension schemes | ( | |
Tax on remeasurement of defined benefit pension schemes | ( | |
Total comprehensive loss for the year attributable to the owners of the Company | ( | ( |
2023 | 2022 | |||
£million | Note | 2024 | Restated 1 | Restated 1 |
ASSETS | ||||
Non-current assets | ||||
Right-of-use assets | 12 | |||
Property, plant and equipment | 13 | |||
Goodwill | 14 | |||
Other intangible assets | 15 | |||
Deferred tax assets | 8 | |||
Derivative financial instruments | 21 | |||
Pensions | 22 | |||
Total non-current assets | ||||
Current assets | ||||
Inventories | 16 | |||
Trade and other receivables | 17 | |||
Income taxes receivable | ||||
Derivative financial instruments | 21 | |||
Assets classified as held for sale | 4 | |||
Cash and cash equivalents | ||||
Total current assets | ||||
Total assets | ||||
LIABILITIES | ||||
Current liabilities | ||||
Borrowings | 20 | |||
Liabilities directly associated with assets classified as held for sale | 4 | |||
Lease liabilities | 20, 30 | |||
Derivative financial instruments | 21 | |||
Trade and other payables | 18 | |||
Income taxes payable | ||||
Provisions | 19 | |||
Total current liabilities | ||||
Non-current liabilities | ||||
Borrowings | 20 | |||
Lease liabilities | 20, 30 | |||
Derivative financial instruments | 21 | |||
Deferred tax liability | 8 | |||
Pensions | 22 | |||
Provisions and other non-current liabilities | 18, 19 | |||
Total non-current liabilities | ||||
Total liabilities | ||||
Net assets |
2023 | 2022 | |||
£million | Note | 2024 | Restated 1 | Restated 1 |
EQUITY | ||||
Share capital | ||||
Share premium | ||||
Translation reserve | ||||
Other reserves | 24 | |||
Retained earnings | ||||
Total equity |
Share | Share | Translation | Other | Retained | ||
£million | capital | premium | Reserve | reserves | earnings | Total |
At 31 December 2022 – restated 1 | ||||||
Loss for the year – restated 1 | ( | ( | ||||
Other comprehensive income | ||||||
Exchange differences on translation of foreign operations | ( | ( | ||||
Tax on exchange differences | ||||||
Gain on hedge of net investment in foreign operations | ||||||
Profit on cash flow hedges taken to equity less amounts recycled to the income statement | ||||||
Deferred tax on movement in cash flow hedges | ( | ( | ||||
Remeasurement of defined benefit pension schemes | ||||||
Tax on remeasurement of defined benefit pension schemes | ( | ( | ||||
Total comprehensive (loss)/income | ( | ( | ( | |||
Transactions with owners recorded directly in equity | ||||||
Equity dividends paid by the Company | ( | ( | ||||
Share-based payments | ||||||
Deferred tax on share-based payments | ( | ( | ||||
New shares issued | ||||||
Other movements | ( | ( | ||||
At 31 December 2023 – restated 1 | ||||||
At 31 December 2023 – restated 1 | ||||||
Loss for the year | ( | ( | ||||
Other comprehensive income/(expense) | ||||||
Exchange differences on translation of foreign operations | ||||||
Tax on exchange differences | ( | ( | ||||
Foreign exchange gain on disposals recycled to income statement | ( | ( | ||||
Loss on hedge of net investment in foreign operations | ( | ( | ||||
Loss on cash flow hedges taken to equity less amounts recycled to income statement | ( | ( | ||||
Deferred tax on movement in cash flow hedges | ||||||
Remeasurement of defined benefit pension schemes | ( | ( | ||||
Tax on remeasurement of defined benefit pension schemes | ||||||
Total comprehensive income/(loss) | ( | ( | ( | |||
Transactions with owners recorded directly in equity | ||||||
Dividends paid by the Company | ( | ( | ||||
Share-based payments | ||||||
Deferred tax on share-based payments | ( | ( | ||||
New shares issued | ||||||
Payments to fund employee benefit trust | ( | ( | ||||
Other movements | ||||||
At 31 December 2024 |
2023 | |||
£million | Note | 2024 | Restated 1 |
Cash flows from operating activities | |||
Loss for the year | ( | ( | |
Taxation | 8 | ||
Net finance costs | |||
Restructuring costs and non underlying asset impairments and remeasurements | 7 | ||
Amortisation, acquisition and disposal related costs | 7 | ||
Adjusted operating profit | |||
Adjustments for: | |||
Depreciation | 12,13 | ||
Amortisation of intangible assets | 15 | ||
Share based payment expense | |||
Scheme funded pension administration costs | |||
Other items | ( | ||
Decrease in inventories | |||
(Increase)/decrease in receivables | ( | ||
Decrease in payables and provisions | ( | ( | |
Adjusted operating cash flow | |||
Reimbursement from pension schemes net of funding payments | 22 | ||
Restructuring and acquisition related costs | ( | ( | |
Net cash generated from operations | |||
Income taxes paid | ( | ( | |
Net cash flow from operating activities | |||
Cash flows from investing activities | |||
Purchase of property, plant and equipment | 13 | ( | ( |
Proceeds from sale of property, plant and equipment and government grants received | |||
Capitalised development expenditure | 15 | ( | ( |
Purchase of other intangibles | 15 | ( | ( |
Proceeds from disposal of business | 4 | ||
Cash with disposed businesses | 4 | ( | |
Net cash flow from/(used) in investing activities | ( |
2023 | |||
£million | Note | 2024 | Restated 1 |
Cash flows from financing activities | |||
Issue of share capital | 23 | ||
Interest paid | ( | ( | |
Repayment of borrowings | ( | ( | |
Proceeds from borrowings | |||
Capital payment of lease liabilities | ( | ( | |
Payments to fund employee benefit trust | 24 | ( | ( |
Dividends paid by the Company | 9 | ( | ( |
Net cash flow used in financing activities | ( | ( | |
Cash transferred to held for sale | ( | ||
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of year including those classified as held for sale | 26 | ||
Exchange differences | 26 | ( | |
Cash and cash equivalents at end of year | 26 | ||
Cash and cash equivalents comprise: | |||
Cash at bank and in hand | 26 | ||
Bank overdrafts | 26 | ( | ( |
Cash and cash equivalents at end of year | 26 | ||
Cash and cash equivalents included within assets classified as held for sale | |||
Cash and cash equivalents at end of year including those classified as held for sale |
31 December | 30 June | 31 December | 30 June | |
Interest cover maximum | 2024 | 2025 | 2025 | 2026 |
Contractual | 4.0x | 4.0x | 4.0x | 4.0x |
Agreed relaxation | 3.75 | 3.0x | 3.25x | n/a |
Restatement | |||
2022 £million | As published | of receivables | As restated |
Consolidated statement of changes in equity | |||
Retained earnings | 167.6 | (0.5) | 167.1 |
Total equity | 297.0 | (0.5) | 296.5 |
Restatement | |||
2022 £million | As published | of receivables | As restated |
Consolidated statement of financial position | |||
Trade and other receivables | 120.3 | (0.5) | 119.8 |
Retained earnings | 167.6 | (0.5) | 167.1 |
Total equity | 297.0 | (0.5) | 296.5 |
Restatement | Restatement | Restatement | |||
2023 £million | As published | of prepayments | of receivables | of inventory | As restated |
Consolidated statement of financial position | |||||
Inventories | 143.5 | – | – | (0.8) | 142.7 |
Trade and other receivables | 90.2 | (1.0) | (4.4) | – | 84.8 |
Deferred tax assets | 15.4 | 0.2 | 0.8 | 0.2 | 16.6 |
Retained earnings | 149.6 | (0.8) | (3.6) | (0.6) | 144.6 |
Total equity | 270.5 | (0.8) | (3.6) | (0.6) | 265.5 |
Restatement | Restatement | Restatement | |||
2023 £million | As published | of prepayments | of receivables | of inventory | As restated |
Consolidated income statement | |||||
Cost of sales | (466.9) | – | (3.9) | (0.8) | (471.6) |
Gross profit | 147.0 | – | (3.9) | (0.8) | 142.3 |
Administrative expenses | (111.4) | (1.0) | – | – | (112 .4) |
Operating profit | 8.7 | (1.0) | (3.9) | (0.8) | 3.0 |
Adjusted operating profit | 52.8 | (1.0) | (3.9) | (0.8) | 47.1 |
Loss before taxation | (1.1) | (1.0) | (3.9) | (0.8) | (6.8) |
Taxation | (5.7) | 0.2 | 0.8 | 0.2 | (4.5) |
Loss for the year | (6.8) | (0.8) | (3.1) | (0.6) | (11.3) |
Restatement | Restatement | Restatement | |||
2023 pence | As published | of prepayments | of receivables | of inventory | As restated |
Earnings per share (p) | |||||
Basic – adjusted | 19.2 | (0.4) | (1.7) | (0.4) | 16.7 |
Diluted – adjusted | 19.0 | (0.4) | (1.7) | (0.5) | 16.4 |
Basic | (3.9) | (0.4) | (1.7) | (0.4) | (6.4) |
Diluted | (3.9) | (0.4) | (1.7) | (0.4) | (6.4) |
Restatement | Restatement | Restatement | |||
2023 £million | As published | of prepayments | of receivables | of inventory | As restated |
Consolidated statement of cashflows | |||||
Loss for the year | (6.8) | (0.8) | (3.1) | (0.6) | (11.3) |
Taxation | 5.7 | (0.2) | (0.8) | (0.2) | 4.5 |
Adjusted operating profit | 52.8 | (1.0) | (3.9) | (0.8) | 47.1 |
Decrease in inventories | 4.5 | – | – | 0.8 | 5.3 |
(Increase)/decrease in receivables | 10.5 | 1.0 | 3.9 | – | 15.4 |
Adjusted operating cash flow | 72.8 | – | – | – | 72.8 |
Net cash generated from operations | 72.0 | – | – | – | 72.0 |
Net cash flow from operating activities | 62.9 | – | – | – | 62.9 |
Net (decrease)/increase in cash and cash | |||||
equivalents | 15.7 | – | – | – | 15.7 |
2024 | ||||||
Total | ||||||
North | Operating | |||||
£million | Europe | America | Asia | Segments | Central | Total |
Sales to external customers | 146.3 | 184.4 | 190.4 | 521.1 | – | 521.1 |
Adjusted operating profit | 18.9 | (2.7) | 28.5 | 44.7 | ( 7.6) | 37.1 |
Add back: adjustments made to operating profit (note 7) | (60.6) | |||||
Operating profit | (23.5) | |||||
Net finance costs | (9.9) | |||||
Profit before taxation | (33.4) |
2023 | ||||||
Restated 1 | ||||||
Total | ||||||
North | Operating | |||||
£million | Europe | America | Asia | Segments | Central | Total |
Sales to external customers | 169.6 | 229.5 | 214.8 | 613.9 | – | 613.9 |
Adjusted operating profit | 11.9 | 19.4 | 23.9 | 55.2 | (8.1) | 47.1 |
Add back: adjustments made to operating profit (note 7) | (4 4.1) | |||||
Operating profit | 3.0 | |||||
Net finance costs | (9.8) | |||||
Loss before taxation | (6.8) |
2023 | ||||||
Restated 1 | ||||||
Global | Sensors and | Total | ||||
Power and | Manufacturing | Specialist | Operating | |||
£million | Connectivity | Solutions | Components | Segments | Corporate | Total |
Sales to external customers | 169.7 | 299.2 | 145.0 | 613.9 | – | 613.9 |
Adjusted operating profit | 13.8 | 22.4 | 19.0 | 55.2 | (8.1) | 47.1 |
Add back: adjustments made to operating profit (note 7) | (4 4.1) | |||||
Operating profit | 3.0 | |||||
Net finance costs | (9.8) | |||||
Loss before taxation | (6.8) |
Assets | Liabilities | |||
2023 | ||||
£million | 2024 | Restated 1 | 2024 | 2023 |
Europe | 148.2 | 133.8 | 37.4 | 32.7 |
North America | 178.3 | 263.5 | 42.6 | 48.3 |
Asia | 86.7 | 79.0 | 58.6 | 60.9 |
Segment assets and liabilities | 413.2 | 476.3 | 138.6 | 141.9 |
Pensions | 7.1 | 25.3 | 1.5 | 3.1 |
Unallocated | 92.0 | 148.5 | 17 7.3 | 239.6 |
Total assets/liabilities | 512.3 | 650.1 | 317.4 | 384.6 |
Capital expenditure | Depreciation and amortisation | |||
£million | 2024 | 2023 | 2024 | 2023 |
Europe | 4.2 | 10.3 | 4.5 | 5.8 |
North America | 3.6 | 11.5 | 6.7 | 7.2 |
Asia | 1.4 | 2.7 | 2.6 | 3.5 |
Total | 9.2 | 24.5 | 13.8 | 16.5 |
£million | 2024 | 2023 |
United Kingdom | 111.8 | 144.7 |
Rest of Europe | 71.6 | 95.7 |
North America | 214.6 | 225.1 |
Asia | 122.6 | 145.5 |
Rest of the World | 0.5 | 2.9 |
521.1 | 613.9 |
£million | 2024 | 2023 |
United Kingdom | 91.5 | 80.3 |
Rest of Europe | – | 0.1 |
North America | 76.0 | 157.2 |
Central and South America | 8.1 | 4.9 |
Asia | 19.8 | 8.1 |
195.4 | 250.6 |
£million | 2024 | 2023 |
Healthcare | 118.1 | 146.3 |
Aerospace and defence | 142.1 | 123.5 |
Automation and electrification | 174.3 | 221.4 |
Distribution | 86.6 | 122.7 |
521.1 | 613.9 |
£million | 30 March 2024 |
Assets | |
Property, plant and equipment | 0.3 |
Other intangible assets | 0.2 |
Inventories | 28.0 |
Cash and cash equivalents | 5.3 |
Trade and other receivables | 11.4 |
Assets within disposal group | 45.2 |
Liabilities | |
Lease liabilities | 2.6 |
Derivative financial instruments | 0.4 |
Trade and other payables | 18.7 |
Provisions | 0.4 |
Deferred tax liability | 1.0 |
Liabilities within disposal group | 23.1 |
Net assets disposed | 22.1 |
£million | |
Net proceeds per the statement of cashflows | 17.5 |
Cash with disposed businesses | (5.3) |
Impact on net debt (see note 26) | 12.2 |
£million | |
Cash consideration received | 22.2 |
Disposal costs paid | (2.7) |
Net proceeds per the statement of cash-flows at H1 2024 | 19.5 |
Working capital adjustment paid in H2 2024 | (2.0) |
Net proceeds per the statement of cash-flows | 17.5 |
Net assets disposed | (22.1) |
Disposal costs accrual | (0.4) |
Cumulative translation difference recycled on disposal | 0.6 |
Loss on disposal | (4.4) |
£million | 2024 | 2023 |
Interest income | 0.5 | 0.1 |
Net interest income on pension schemes in surplus | 1.1 | 1.5 |
Finance income | 1.6 | 1.6 |
Interest expense | 10.1 | 9.9 |
Interest on lease liabilities | 0.7 | 0.8 |
Net interest expense on pension schemes in deficit | 0.1 | 0.1 |
Amortisation of arrangement fees | 0.6 | 0.6 |
Finance costs | 11.5 | 11.4 |
Net finance costs | 9.9 | 9.8 |
2023 | ||
£million | 2024 | Restated 3 |
Depreciation of property, plant and equipment | 8.6 | 10.0 |
Depreciation of right-of-use assets | 3.6 | 4.0 |
Amortisation of intangible assets 1 | 4.3 | 7.2 |
Asset impairments (excluded from adjusted operating profit, see note 7) | 52.2 | – |
Measurement loss of assets classified as held for sale excluded from operating profit | – | 32.5 |
Net foreign exchange gain/(losses) recognised within operating profit | 1.2 | (2.2) |
Cost of inventories recognised as an expense | 411.4 | 471.6 |
Research and development | 10.7 | 11.0 |
Staff costs (see note 11) | 159.7 | 180.6 |
Restructuring (income)/costs (excluded from adjusted operating profit) | (0.1) | 2.0 |
Pension restructuring costs (excluded from adjusted operating profit) | 1.3 | 1.9 |
Acquisition and disposal related costs (excluded from adjusted operating profit) | 4.5 | 3.1 |
Remuneration of Group Auditor: | ||
– audit of these financial statements | 1.0 | 1.0 |
– audit of financial statements of subsidiaries of the Company | 0.9 | 1.0 |
– assurance and other services 2 | 0.1 | 0.1 |
Income from government grants | 0.3 | 0.2 |
Share-based payments expense | 2.2 | 3.1 |
2024 | 2023 | |||
Operating | ||||
Operating | profit | Tax | ||
£million | profit | Tax | restated 1 | restated 1 |
As reported | (23.5) | (20.0) | 3.0 | (4.5) |
Restructuring costs | ||||
Restructuring costs | 0.1 | – | (2.0) | 0.7 |
0.1 | – | (2.0) | 0.7 | |
Pension restructuring costs | ||||
Pension restructuring costs | (1.3) | 0.3 | (1.9) | 0.7 |
(1.3) | 0.3 | (1.9) | 0.7 | |
Asset impairments and measurement losses | ||||
Asset impairments | (52.2) | 3.2 | – | – |
Deferred tax asset derecognition | – | (16.0) | ||
Measurement loss on assets classified as held for sale | – | – | (32.5) | – |
(52.2) | (12.8) | (32.5) | – | |
Amortisation of intangible assets arising on business | ||||
combinations | ||||
Amortisation of intangible assets arising on business combinations | (2.7) | 0.5 | (4.6) | 1.6 |
(2.7) | 0.5 | (4.6) | 1.6 | |
Acquisition and disposal related costs | ||||
Torotel integration costs | – | – | (0.4) | 0.1 |
Ferranti Power and Control acquisition and integration costs | (0.2) | – | (1.3) | 0.2 |
Disposal costs | (4.4) | (0.4) | (1.2) | 0.2 |
Property sale | 0.7 | – | – | – |
Other | (0.6) | 0.1 | (0.2) | – |
(4.5) | (0.3) | (3.1) | 0.5 | |
Total items excluded from adjusted measure | (60.6) | (12.3) | (3.1) | 3.5 |
Adjusted measure | 37.1 | (7.7) | 47.1 | (8.0) |
2023 | ||
£million | 2024 | Restated 1 |
Current tax | ||
Current income tax charge | 13.9 | 11.1 |
Adjustments in respect of current income tax of previous year | 1.0 | 1.9 |
Total current tax charge | 14.9 | 13.0 |
Deferred tax | ||
Relating to origination and reversal of temporary differences | (10.9) | (4.1) |
Change in tax rate | 0.1 | – |
Derecognition of deferred tax assets in the North America segment | 16.0 | – |
Adjustments in respect of deferred tax of previous years | (0.1) | (4.4) |
Total deferred tax credit | 5.1 | (8.5) |
Total tax charge in the income statement | 20.0 | 4.5 |
2023 | ||
£million | 2024 | Restated 1 |
Loss before tax from continuing operations | (33.4) | (6.8) |
Loss before tax multiplied by the standard rate of corporation tax in the UK of 25% | ||
(2023: 23.5%) | (8.3) | (1.5) |
Effects of: | ||
Impact on deferred tax arising from changes in tax rates | 0.1 | 0.1 |
Overseas tax rate differences | 3.0 | (0.5) |
Items not deductible for tax purposes or income not taxable | 8.2 | 9.7 |
Adjustment to current tax in respect of prior periods | 0.9 | 0.1 |
Current year tax losses and other items not recognised | 0.3 | (0.8) |
Impairment of deferred tax assets in the North America segment | 16.0 | – |
Adjustments in respect of deferred tax of previous years | (0.2) | (2.6) |
Total tax charge reported in the income statement | 20.0 | 4.5 |
As at | |||||
As at 1 Jan | Continuing | Recognised in | Net exchange | 31 December | |
£million | 2024 | operations | equity/OCI | translation | 2024 |
Intangible assets | (8.5) | 0.4 | – | (0.1) | (8.2) |
Property, plant and equipment | (1.4) | 1.1 | – | (0.2) | (0.5) |
Deferred development costs | (0.3) | 0.2 | – | – | (0.1) |
Retirement benefit obligations | (8.4) | 3.8 | 3.1 | 0.1 | (1.4) |
Inventories | 0.8 | 0.4 | – | – | 1.2 |
Tax losses | 14.1 | (13.0) | – | 0.3 | 1.4 |
Unremitted overseas earnings | (0.8) | 0.5 | – | (0.1) | (0.4) |
Share-based payments | 0.7 | (0.2) | (0.2) | – | 0.3 |
Cash flow hedges | (0.6) | – | 2.4 | (0.2) | 1.6 |
Short-term temporary differences | 14.0 | 1.7 | – | – | 15.7 |
Net deferred tax asset/(liability) | 9.6 | (5.1) | 5.3 | (0.2) | 9.6 |
Deferred tax assets | 16.6 | 13.1 | |||
Deferred tax liabilities | ( 7.0) | (3.5) | |||
Net deferred tax asset/(liability) | 9.6 | 9.6 |
Transferred | ||||||
to assets | As at | |||||
and liabilities | 31 December | |||||
As at 1 Jan | Continuing | Recognised in | classified as | Net exchange | 2023 | |
£million | 2023 | operations | equity/OCI | held for sale | translation | Restated 1 |
Intangible assets | (12.4) | 1.2 | – | 2.7 | – | (8.5) |
Property, plant and equipment | 0.8 | (1.2) | – | (1.0) | – | (1.4) |
Deferred development costs | (0.5) | 0.2 | – | – | – | (0.3) |
Retirement benefit obligations | (10.4) | 2.1 | (0.1) | – | – | (8.4) |
Inventories | 0.9 | (0.2) | – | – | 0.1 | 0.8 |
Tax losses | 10.7 | 3.6 | – | – | (0.2) | 14.1 |
Unremitted overseas earnings | (1.8) | 1.0 | – | – | – | (0.8) |
Share-based payments | 0.7 | – | (0.1) | – | 0.1 | 0.7 |
Cash flow hedges | 0.1 | – | (0.7) | – | – | (0.6) |
Short-term temporary differences | 12.7 | 1.8 | – | (0.4) | (0.1) | 14.0 |
Net deferred tax asset/(liability) | 0.8 | 8.5 | (0.9) | 1.3 | (0.1) | 9.6 |
Deferred tax assets | 13.2 | 16.6 | ||||
Deferred tax liabilities | (12.4) | (7.0) | ||||
Net deferred tax asset/(liability) | 0.8 | 9.6 |
Deferred tax | Description |
Intangible assets | Deferred tax relating to intangible assets created on acquisitions by the Group. |
This excludes any internally generated intangibles relating to product development | |
costs. | |
Property, plant and equipment | Deferred tax relating to temporary differences in the value of property, plant and |
equipment between Group accounting and local accounting and/or tax returns. | |
Deferred development costs | Deferred tax relating to deferred development costs. |
Retirement benefit obligations | Deferred tax relating to retirement benefit obligations. |
Inventories | Deferred tax relating to temporary differences between the local book value and |
Group consolidated value of inventory. | |
Tax losses | Deferred tax relating to recognised tax losses carried forwards for offset against |
future profits of the Group. Included within tax losses as at 31 December 2024 is an | |
asset of £nil (2023: £6.6 million) in respect of capitalised US R&D expenses. | |
Unremitted overseas earnings | Deferred tax relating to the repatriation of subsidiary profits to the Group’s ultimate |
holding company. | |
Share based payments | Deferred tax relating to share based payment. |
Cash flow hedges | Deferred tax relating to derivatives designated as cash flow hedges. |
Short term temporary differences | Deferred tax relating to temporary differences between Group accounts and local |
accounts or tax return arising where a tax deduction is received on payment of an | |
amount either between Group companies or to external unconnected third parties | |
rather than on an accounting basis. This includes product development costs. |
Expiring | Expiring | |||
within | within | |||
£million | 5 years | 6–10 years | Unlimited | Total |
Losses for which no deferred tax asset has been recognised | – | – | 136.0 | 136.0 |
Expiring | Expiring | |||
within | within | |||
£million | 5 years | 6–10 years | Unlimited | Total |
Losses for which no deferred tax asset has been recognised | 0.6 | – | 71.2 | 71.8 |
2024 | 2023 | |||
pence | 2024 | pence | 2023 | |
per share | £million | per share | £million | |
Final dividend paid for prior year | 4.65 | 8.2 | 4.30 | 7.5 |
Interim dividend declared for current year | 2.25 | 4.0 | 2.15 | 3.8 |
2023 | ||
Pence | 2024 | Restated 1 |
Loss per share (pence) | ||
Basic | (30.2) | (6.4) |
Diluted | (30.2) | (6.4) |
2023 | ||
£million (unless otherwise stated) | 2024 | Restated 1 |
Loss for the year attributable to owners of the Company | (53.4) | (11.3) |
Restructuring costs | (0.1) | 2.0 |
Pension restructuring costs | 1.3 | 1.9 |
Asset impairments and measurement losses | 52.2 | 32.5 |
Amortisation of intangible assets arising on business combinations | 2.7 | 4.6 |
Acquisition and disposal related costs | 4.5 | 3.1 |
Tax effect of adjusting items (see note 7) | 12.3 | (3.5) |
Adjusted earnings | 19.5 | 29.3 |
Adjusted earnings per share (pence) | 11.0 | 16.7 |
Adjusted diluted earnings per share (pence) | 10.9 | 16.4 |
million | 2024 | 2023 |
Basic | 176.9 | 175.6 |
Adjustment for share awards | 1.6 | 2.6 |
Diluted | 178.5 | 178.2 |
Number | 2024 | 2023 |
By function | ||
Production | 3,725 | 4,357 |
Sales and distribution | 245 | 311 |
Administration | 314 | 328 |
4,284 | 4,996 | |
By region | ||
Europe | 1,085 | 1,302 |
North America | 1,617 | 2,036 |
Asia | 1,582 | 1,658 |
Total | 4,996 |
£million | 2024 | 2023 |
Wages and salaries | 120.7 | 135.6 |
Social security charges | 32.4 | 36.8 |
Employers’ pension costs | 3.3 | 3.5 |
Defined benefit pension costs | 1.1 | 1.6 |
Share based payments expense | 2.2 | 3.1 |
159.7 | 180.6 |
£million | 2024 | 2023 |
Emoluments | 1.1 | 2.4 |
£million | 2024 | 2023 |
Short-term benefits | 2.3 | 3.5 |
Share based payments | 1.3 | 1.2 |
3.6 | 4.7 |
Land and | Right-of-use | ||
£million | buildings | Other | assets |
Cost | |||
At 1 January 2023 | 46.2 | 1.5 | 47.7 |
Additions | 5.0 | 0.6 | 5.6 |
Disposals | (6.1) | (0.4) | (6.5) |
Transferred to assets held for sale | (5.4) | – | (5.4) |
Net exchange adjustment | (1.5) | – | (1.5) |
At 1 January 2024 | 38.2 | 1.7 | 39.9 |
Additions | 2.6 | 0.4 | 3.0 |
Disposals | (0.5) | (0.3) | (0.8) |
Net exchange adjustment | 0.3 | – | 0.3 |
At 31 December 2024 | 40.6 | 1.8 | 42.4 |
Depreciation | |||
At 1 January 2023 | 26.8 | 1.3 | 28.1 |
Depreciation charge | 3.7 | 0.3 | 4.0 |
Disposals | (6.1) | (0.4) | (6.5) |
Transferred to assets held for sale | (0.9) | – | (0.9) |
Net exchange adjustment | (0.6) | – | (0.6) |
At | 22.9 | 1.2 | 24.1 |
Depreciation charge | 3.3 | 0.3 | 3.6 |
Impairment | 5.3 | 0.1 | 5.4 |
Disposals | (0.4) | (0.3) | (0.7) |
Net exchange adjustment | 0.4 | (0.3) | 0.1 |
At 31 December 2024 | 31.5 | 1.0 | 32.5 |
Net book value | |||
At 31 December 2024 | 9.1 | 0.8 | 9.9 |
At 31 December 2023 | 15.3 | 0.5 | 15.8 |
Land and | Plant and | ||
£million | buildings | equipment | Total |
Cost | |||
At 1 January 2023 | 27.6 | 171.8 | 199.4 |
Additions | 1.0 | 21.3 | 22.3 |
Disposals | (0.4) | (9.9) | (10.3) |
Transferred to assets held for sale | (1.9) | (20.4) | (22.3) |
Reclassification | 0.7 | (0.7) | – |
Net exchange adjustment | (1.1) | ( 7.1) | (8.2) |
At 1 January 2024 | 25.9 | 155.0 | 180.9 |
Additions | 1.7 | 5.2 | 6.9 |
Disposals | – | (3.3) | (3.3) |
Transferred to assets held for sale | (0.8) | (0.3) | (1.1) |
Other movements | – | (0.4) | (0.4) |
Net exchange adjustment | 0.5 | 1.2 | 1.7 |
At 31 December 2024 | 27.3 | 157.4 | 184.7 |
Depreciation and impairment | |||
At 1 January 2023 | 7.3 | 137.3 | 144.6 |
Depreciation charge | 1.6 | 8.4 | 10.0 |
Disposals | (0.4) | (9.9) | (10.3) |
Transferred to assets held for sale | (1.2) | (18.0) | (19.2) |
Net exchange adjustment | (0.2) | (5.3) | (5.5) |
At 1 January 2024 | 7.1 | 112.5 | 119.6 |
Depreciation charge | 1.6 | 7.0 | 8.6 |
Impairment | 6.9 | 3.0 | 9.9 |
Disposals | (0.1) | (3.0) | (3.1) |
Transferred to assets held for sale | (0.8) | – | (0.8) |
Net exchange adjustment | 0.1 | 1.1 | 1.2 |
At 31 December 2024 | 14.8 | 120.6 | 135.4 |
Net book value | |||
At 31 December 2024 | 12.5 | 36.8 | 49.3 |
At 31 December 2023 | 18.8 | 42.5 | 61.3 |
£million | |
Cost | |
At 1 January 2023 | 172.8 |
Transferred to held for sale | (26.3) |
Net exchange adjustment | (5.7) |
At 31 December 2023 | 140.8 |
Net exchange adjustment | 1.3 |
At 31 December 2024 | 142.1 |
Impairment | |
At 1 January 2023 | 17.7 |
Transferred to held for sale | (17.7 ) |
At 31 December 2023 | – |
Impairment | 36.7 |
At 31 December 2024 | 36.7 |
Net book value | |
At 31 December 2024 | 105.4 |
At 31 December 2023 | 140.8 |
£million | 2024 | 2023 |
Europe: | ||
Europe | 52.7 | – |
North America: | ||
North America | 40.4 | – |
Asia: | ||
Asia | 12.3 | – |
Power and Connectivity: | ||
Power Solutions | – | 63.7 |
IoT Solutions | – | 3.5 |
Global Manufacturing Solutions: | ||
Global Manufacturing Solutions | – | 16.7 |
Sensors and Specialist Components: | ||
Resistors | – | 32.3 |
Sensors | – | 24.6 |
Total | 105.4 | 140.8 |
2024 | 2023 | |||||
Period of | Period of | |||||
Pre-tax | Long term | forecast | Pre-tax | Long term | forecast | |
discount rate | growth rate | (years) | discount rate | growth rate | (years) | |
Europe: | ||||||
Europe | 14.7% | 1.4% | 5.0 | |||
North America: | ||||||
North America | 15.5% | 2.1% | 5.0 | |||
Asia: | ||||||
Asia | 14.6% | 3.5% | 5.0 | |||
Power and Connectivity: | ||||||
Power Solutions | 13.8% | 2.0% | 5.0 | |||
IoT Solutions | 14.1% | 1.9% | 5.0 | |||
Global Manufacturing Solutions: | ||||||
Global Manufacturing Solutions | 16.5% | 3.1% | 5.0 | |||
Sensors and Specialist | ||||||
Components: | ||||||
Resistors | 13.8% | 1.9% | 5.0 | |||
Sensors | 13.6% | 2.0% | 5.0 |
Product | Patents, | |||
development | licences and | Customer | ||
£million | costs | oth e r | relationships | Total |
Cost | ||||
At 1 January 2023 | 22.2 | 39.4 | 69.2 | 130.8 |
Additions | 1.6 | 0.6 | – | 2.2 |
Disposals | (0.3) | (0.2) | – | (0.5) |
Transferred to assets held for sale | (7.4) | (1.2) | (17.7 ) | (26.3) |
Net exchange adjustment | (0.9) | (0.2) | (1.4) | (2.5) |
At 1 January 2024 | 15.2 | 38.4 | 50.1 | 103.7 |
Additions | 1.8 | 0.5 | – | 2.3 |
Disposals | (0.2) | (1.4) | (1.0) | (2.6) |
Transferred to assets held for sale | (0.2) | – | – | (0.2) |
Other movements | 0.3 | – | – | 0.3 |
Net exchange adjustment | 0.2 | 0.1 | 0.4 | 0.7 |
At 31 December 2024 | 17.1 | 37.6 | 49.5 | 104.2 |
Amortisation | ||||
At 1 January 2023 | 13.1 | 37.0 | 27.0 | 77.1 |
Charge for the year | 1.8 | 1.5 | 3.9 | 7.2 |
Disposals | (0.3) | (0.2) | – | (0.5) |
Transferred to assets held for sale | (3.7) | (1.0) | (6.7) | (11.4) |
Net exchange adjustment | (0.6) | (0.4) | (0.4) | (1.4) |
At 1 January 2024 | 10.3 | 36.9 | 23.8 | 71.0 |
Charge for the year | 1.1 | 0.5 | 2.7 | 4.3 |
Impairment | 0.2 | – | – | 0.2 |
Disposals | (0.1) | (1.3) | (1.0) | (2.4) |
Net exchange adjustment | 0.2 | (0.1) | 0.2 | 0.3 |
At 31 December 2024 | 11.7 | 36.0 | 25.7 | 73.4 |
Net book value | ||||
At 31 December 2024 | 5.4 | 1.6 | 23.8 | 30.8 |
At 31 December 2023 | 4.9 | 1.5 | 26.3 | 32.7 |
Net book | Years | |
£million | value | remaining |
Torotel | 9.5 | 17.9 |
Aero Stanrew | 6.6 | 6.0 |
Precision Inc. | 4.5 | 7.7 |
Ferranti Power and Control | 2.3 | 10.0 |
Stadium Group | 0.9 | 8.3 |
At 31 December 2024 | 23.8 |
Net book | Years | |
£million | value | remaining |
Torotel | 10.0 | 18.9 |
Aero Stanrew | 7.8 | 7.0 |
Precision Inc. | 4.9 | 8.7 |
Ferranti Power and Control | 2.5 | 11.0 |
Stadium Group | 1.1 | 9.3 |
At 31 December 2023 | 26.3 |
2023 | ||
£million | 2024 | Restated 1 |
Raw materials | 74.9 | 86.9 |
Work in progress | 34.3 | 36.0 |
Finished goods | 23.5 | 19.8 |
132.7 | 142.7 |
2023 | ||
£million | 2024 | Restated 1 |
Trade receivables | 76.3 | 71.0 |
Prepayments | 5.9 | 7.1 |
VAT and other taxes receivable | 5.1 | 3.4 |
Accrued income | 1.5 | 1.3 |
Contract assets | – | 0.8 |
Other receivables | 2.4 | 1.2 |
91.2 | 84.8 |
£million | 2024 | 2023 |
Current liabilities | ||
Trade payables | 61.3 | 68.5 |
Taxation and social security | 3.6 | 2.7 |
Accruals | 23.9 | 27.4 |
Deferred income | 22.5 | 21.0 |
Goods received not invoiced | 7.4 | 6.3 |
Other payables | 1.3 | 2.0 |
120.0 | 127.9 |
£million | 2024 | 2023 |
Non-current liabilities | ||
Accruals | 0.1 | 0.1 |
Legal, | ||||
warranty and | ||||
£million | Property | Reorganisation | other | Total |
At 1 January 2023 | 0.7 | 0.4 | 3.1 | 4.2 |
Utilised | – | (0.2) | (1.9) | (2.1) |
Arising during the year | 2.2 | – | 1.8 | 4.0 |
Transferred to held for sale | (1.9) | – | – | (1.9) |
Exchange differences | – | – | (0.1) | (0.1) |
At 1 January 2024 | 1.0 | 0.2 | 2.9 | 4.1 |
Utilised | – | (0.2) | (1.2) | (1.4) |
Disposal of business | – | – | (0.4) | (0.4) |
Arising during the year | 0.1 | 0.3 | 2.2 | 2.6 |
At 31 December 2024 | 1.1 | 0.3 | 3.5 | 4.9 |
£million | 2024 | 2023 |
Non-current | 1.1 | 1.0 |
Current | 3.8 | 3.1 |
4.9 | 4.1 |
Currency of | |||||
£million | Maturity | denomination | Current | Non-current | Total |
At 31 December 2024 | |||||
£162.4 million multi-currency revolving credit facility | 2027 | GBP | – | 36.0 | 36.0 |
2027 | USD | – | 39.9 | 39.9 | |
Unsecured loan note | 2028 | GBP | – | 37.5 | 37.5 |
Unsecured loan note | 2031 | GBP | – | 37.5 | 37.5 |
Overdrafts | 0.1 | – | 0.1 | ||
Lease liabilities | 4.0 | 13.3 | 17.3 | ||
Loan arrangement fee | – | (1.7) | (1.7) | ||
Total | 4.1 | 162.5 | 166.6 | ||
At 31 December 2023 | |||||
£162.4 million multi-currency revolving credit facility | 2027 | GBP | – | 68.0 | 68.0 |
2027 | USD | – | 40.8 | 40.8 | |
Unsecured loan note | 2028 | GBP | – | 37.5 | 37.5 |
Unsecured loan note | 2031 | GBP | – | 37.5 | 37.5 |
Overdrafts | 1.2 | – | 1.2 | ||
Lease liabilities | 3.8 | 14.4 | 18.2 | ||
Loan arrangement fee | – | (1.9) | (1.9) | ||
Total | 5.0 | 196.3 | 201.3 |
Notional | ||||
Amount | Average | Fair value | ||
Foreign exchange (FX) hedges | (£m) | Hedged Rate | (£m) | Type of hedge |
31 December 2024 | ||||
USD:CNY | 61.5 | 6.84 | (3.0) | CFH – Forward rate |
USD:MXN | 31.2 | 18.72 | (4.1) | CFH – Forward rate |
USD:GBP | 16.3 | 0.78 | (0.2) | CFH – Forward rate |
USD:MYR | 11.8 | 4.49 | 0.1 | CFH – Forward rate |
CNY:GBP | 6.8 | 0.11 | 0.1 | CFH – Forward rate |
CNY:EUR | 3.8 | 0.13 | (0.1) | CFH – Forward rate |
EUR:GBP | 3.2 | 0.85 | 0.1 | CFH – Forward rate |
GBP:USD | 0.8 | 1.27 | – | CFH – Forward rate |
Total | 135.4 | ( 7.1) | ||
31 December 2023 | ||||
USD:CNY | 61.1 | 6.76 | (1.9) | CFH – Forward rate |
USD:MXN | 44.9 | 20.29 | 4.9 | CFH – Forward rate |
USD:GBP | 21.7 | 1.03 | 0.6 | CFH – Forward rate |
EUR:GBP | 11.3 | 0.87 | – | CFH – Forward rate |
USD:MYR | 10.1 | 4.53 | – | CFH – Forward rate |
CNY:GBP | 7.2 | 0.12 | 0.2 | CFH – Forward rate |
CNY:EUR | 4.6 | 0.13 | 0.1 | CFH – Forward rate |
GBP:USD | 2.6 | 1.26 | – | CFH – Forward rate |
Total | 163.5 | 3.9 |
£million | GBP | USD | Euro | Other | Total |
31 December 2024 | |||||
Trade and other receivables | – | 18.0 | 1.0 | 0.1 | 19.1 |
Cash and cash equivalents | – | 7.7 | 0.9 | 1.1 | 9.7 |
Borrowings | – | (39.9) | – | – | (39.9) |
Lease liabilities | – | – | – | (0.8) | (0.8) |
Trade and other payables | (0.2) | (8.8) | (0.6) | (1.6) | (11.2) |
Net Derivative financial instruments | – | – | (0.1) | (7.0) | (7.1) |
Total | (0.2) | (23.0) | 1.2 | (8.2) | (30.2) |
31 December 2023 | |||||
Trade and other receivables | – | 17.6 | 2.4 | 0.1 | 20.1 |
Cash and cash equivalents | – | 13.8 | 2.6 | 0.3 | 16.7 |
Borrowings | – | (40.8) | – | – | (40.8) |
Lease liabilities | – | – | – | (1.0) | (1.0) |
Trade and other payables | (0.5) | (14.2) | (1.5) | (0.9) | (17.2) |
Net Derivative financial instruments | 0.8 | – | 0.1 | 3.0 | 3.9 |
Total | 0.3 | (23.6) | 3.6 | 1.5 | (18.3) |
£million | 2024 | 2023 |
US dollar | 1.7 | 1.7 |
Euro | 0.1 | 0.4 |
£million | 2024 | 2023 |
US dollar | 2.3 | 2.4 |
Euro | (0.1) | (0.4) |
Floating | Fixed | Non-interest | ||
£million | rate | rate | bearing | 2024 total |
Financial assets | ||||
Trade and other receivables | – | – | 76.3 | 76.3 |
Cash and cash equivalents | 14.7 | – | 54.5 | 69.2 |
Derivative financial instruments | – | – | 0.7 | 0.7 |
Total financial assets | 14.7 | – | 131.5 | 146.2 |
Financial liabilities | ||||
Borrowings (including overdrafts) | (76.0) | (75.0) | 1.7 | (149.3) |
Lease liabilities | – | (17.3) | – | (17.3) |
Trade and other payables | – | – | (92.7) | (92.7) |
Derivative financial instruments | – | – | ( 7.8) | ( 7.8) |
Total financial liabilities | (76.0) | (92.3) | (98.8) | (267.1) |
Floating | Fixed | Non-interest | ||
£million | rate | rate | bearing | 2024 total |
Financial assets | ||||
Trade and other receivables – restated 1 | – | – | 71.0 | 71.0 |
Cash and cash equivalents | 14.7 | – | 59.4 | 74.1 |
Derivative financial instruments | – | – | 6.0 | 6.0 |
Total financial assets | 14.7 | – | 136.4 | 151.1 |
Financial liabilities | ||||
Borrowings (including overdrafts) | (110.0) | (75.0) | 1.9 | (183.1) |
Lease liabilities | – | (18.2) | – | (18.2) |
Trade and other payables | – | – | (102.3) | (102.3) |
Derivative financial instruments | – | – | (2.1) | (2.1) |
Total financial liabilities | (110.0) | (93.2) | (102.5) | (305.7) |
2023 | ||
£million | 2024 | Restated 1 |
Europe (including UK) | 26.6 | 22.6 |
North America | 35.8 | 33.9 |
Asia | 13.5 | 14.3 |
Rest of the World | 0.4 | 0.2 |
76.3 | 71.0 |
2023 | ||||
2024 | 2024 | Gross | 2023 | |
£million | Gross | Impairment | Restated 1 | Impairment |
Not past due | 62.0 | – | 61.7 | – |
Past due 1 – 60 days | 12.5 | – | 7.4 | – |
Past due 61 – 120 days | 2.1 | (0.3) | 2.1 | (0.2) |
More than 120 days | 0.4 | (0.4) | 0.4 | (0.4) |
77.0 | (0.7) | 71.6 | (0.6) |
£million | 2024 | 2023 |
At 1 January | 0.6 | 2.1 |
Charged to income statement | 0.1 | 0.3 |
Utilised | – | (1.8) |
At 31 December | 0.7 | 0.6 |
Carrying | Contractual | On | Under 3 | 3 to 12 | 1 to 2 | 2 to 3 | 3 to 4 | 4 to 5 | Over 5 | |
£million | value | Cash Flows | demand | months | months | years | years | years | years | years |
31 December 2024 | ||||||||||
Borrowings (excl overdrafts) | 149.2 | 175.0 | – | 0.9 | 5.3 | 6.1 | 80.8 | 40.2 | 1.4 | 40.3 |
Overdrafts | 0.1 | 0.1 | 0.1 | – | – | – | – | – | – | – |
Lease liabilities | 17.3 | 18.8 | – | 1.0 | 3.4 | 4.0 | 2.3 | 1.6 | 1.1 | 5.4 |
Trade and other payables | 92.7 | 92.7 | – | 91.5 | 1.2 | – | – | – | – | – |
Derivatives settled gross | 7.8 | 116.2 | – | 14.2 | 61.6 | 40.4 | – | – | – | – |
267.1 | 402.8 | 0.1 | 107.5 | 71.5 | 50.5 | 83.1 | 41.8 | 2.5 | 45.7 | |
31 December 2023 | ||||||||||
Borrowings (excl overdrafts) | 181.9 | 219.9 | – | 1.6 | 6.8 | 8.4 | 8.4 | 114.1 | 39.7 | 40.9 |
Overdrafts | 1.2 | 1.2 | 1.2 | – | – | – | – | – | – | – |
Lease liabilities | 18.2 | 21.9 | – | 1.1 | 3.4 | 3.9 | 3.9 | 1.8 | 1.3 | 6.5 |
Trade and other payables | 102.3 | 102.3 | – | 100.4 | 1.9 | – | – | – | – | – |
Derivatives settled gross | 2.1 | 82.5 | – | 10.3 | 41.8 | 30.4 | – | – | – | – |
305.7 | 427. 8 | 1.2 | 113.4 | 53.9 | 42.7 | 12.3 | 115.9 | 41.0 | 47.4 |
2023 | |||||
2024 | Restated 1 | ||||
Fair value | Carrying | Fair | Carrying | Fair | |
£million | hierarchy | value | value | value | value |
Held at amortised cost | |||||
Cash and cash equivalents | n/a | 69.2 | 69.2 | 74.1 | 74.1 |
Trade receivables | n/a | 76.3 | 76.3 | 71.0 | 71.0 |
Trade and other payables | n/a | (92.7) | (92.7) | (102.3) | (102.3) |
Borrowings (excluding unsecured loan notes) | 2 | (74.2) | (74.2) | (108.1) | (108.1) |
Unsecured loan notes | 3 | (75.0) | (66.0) | (75.0) | (61.2) |
Held at fair value | |||||
Derivative financial instruments (assets) | 2 | 0.7 | 0.7 | 6.0 | 6.0 |
Derivative financial instruments (liabilities) | 2 | ( 7.8) | ( 7.8) | (2.1) | (2.1) |
Assets classified as held for sale and associated | |||||
liabilities | 3 | – | – | 19.9 | 19.9 |
Held at depreciated cost | |||||
Investment properties | 3 | – | – | – | 0.7 |
£million | 2024 | 2023 |
TT Group (1993) | 7.1 | 25.3 |
USA schemes | (1.5) | (3.1) |
Net surplus | 5.6 | 22.2 |
TT Group | TT Group | |
% | 2024 | 2023 |
Discount rate | 5.50 | 4.80 |
Inflation rate (RPI) | 3.30 | 3.20 |
Increases to pensions in payment (LPI 5% pension increases) | 3.15 | 2.95 |
Increases to deferred pensions (CPI) | 2.90 | 2.70 |
£million | 2024 | 2023 |
Equities | – | 1.2 |
Cash and cash equivalents | 7.1 | 24.5 |
Insured assets | 310.0 | 336.9 |
Other | – | 0.9 |
Fair value of assets | 317.1 | 363.5 |
Present value of defined benefit obligation | (311.5) | (341.3) |
Net surplus recognised in the consolidated balance sheet | 5.6 | 22.2 |
£million | 2024 | 2023 |
Scheme administration costs | (1.0) | (1.3) |
Net loss on pension projects (excluded from adjusted operating profit) | (1.3) | (1.9) |
Net interest credit | 1.1 | 1.4 |
£million | 2024 | 2023 |
Defined benefit obligation at 1 January | 341.3 | 368.4 |
Past service charge and settlements | (1.5) | (5.5) |
Interest on obligation | 15.6 | 17.7 |
Remeasurements: | ||
Effect of changes in demographic assumptions | (0.8) | (9.7) |
Effect of changes in financial assumptions | (22.0) | 6.0 |
Effect of experience adjustments | 0.3 | (15.0) |
Benefits paid | (21.5) | (20.2) |
Exchange | 0.1 | (0.4) |
Defined benefit obligation at 31 December | 311.5 | 341.3 |
TT Group (1993) | 310.0 | 336.9 |
USA scheme | 1.5 | 4.4 |
311.5 | 341.3 |
£million | 2024 | 2023 |
Fair value of schemes’ assets at 1 January | 363.5 | 396.8 |
Interest income on defined benefit scheme assets | 16.7 | 19.1 |
Return on scheme assets, excluding interest income | (23.5) | (18.3) |
Contributions by employer | - | 0.2 |
Return of pension surplus 1 | (15.0) | (5.0) |
Pension scheme expenses | (2.0) | (3.2) |
Settlements | (1.5) | (5.5) |
Benefits paid | (21.5) | (20.2) |
Exchange | 0.4 | (0.4) |
Fair value of schemes’ assets at 31 December | 317.1 | 363.5 |
£million | 2024 | 2023 | |
Issued and fully paid | |||
177,884,541 | (2023: 177,371,049) ordinary shares of 25p each | 44.5 | 44.3 |
Share Based | Employee | Share | ||||
Payment | Benefit | options | Hedging | Merger | ||
£million | Reserve | Trust | reserve | Reserve | reserve | Total |
At 1 January 2023 | 4.3 | (0.4) | 3.9 | – | 3.4 | 7.3 |
Share based payment charge | 3.1 | – | 3.1 | – | – | 3.1 |
Awards made to employees | (1.0) | 1.1 | 0.1 | – | – | 0.1 |
Deferred tax on share based payments | (0.1) | – | (0.1) | – | – | (0.1) |
Funding of employee benefit trust | – | (1.3) | (1.3) | – | – | (1.3) |
Loss on cash flow hedges taken to equity less | ||||||
amounts taken to income statement | – | – | – | 3.5 | – | 3.5 |
Deferred tax on movement in cash flow hedges | – | – | – | (0.7) | – | (0.7) |
At 1 January 2024 | 6.3 | (0.6) | 5.7 | 2.8 | 3.4 | 11.9 |
Share based payment charge | 2.2 | – | 2.2 | – | – | 2.2 |
Awards made to employees | (1.8) | 1.4 | (0.4) | – | – | (0.4) |
Deferred tax on share based payments | (0.2) | – | (0.2) | – | – | (0.2) |
Funding of employee benefit trust | – | (1.7) | (1.7) | – | – | (1.7) |
Loss on cash flow hedges taken to equity less | ||||||
amounts recycled to income statement | – | – | – | (10.2) | – | (10.2) |
Deferred tax on movement in cash flow hedges | – | – | – | 2.4 | – | 2.4 |
At 31 December 2024 | 6.5 | (0.9) | 5.6 | (5.0) | 3.4 | 4.0 |
2024 | 2023 | |
Number of | Number of | |
share awards | share awards | |
At 1 January | 2,265,228 | 3,958,289 |
Granted | 942,323 | 1,238,163 |
Forfeited/Lapsed | (679,131) | (2,931,224) |
Exercised/Vested | (518,854) | – |
At 31 December | 2,009,566 | 2,265,228 |
Exercisable at 31 December | – | – |
Number of | Fair value at | Share price at | Exercise | Expected | Vesting period | |
Grant date | awards | grant date | grant date | price | volatility | (years) |
2024 | ||||||
11 March 2024 | 942,323 | 132.8p | 150.0p | £nil | 37% | 3.0 |
2023 | ||||||
14 March 2023 | 758,233 | 135.1p | 183.0p | £nil | 38% | 3.0 |
2 October 2023 | 479,930 | 117.8p | 171.0p | £nil | 38% | 3.0 |
Number of | Fair value at | Share price at | Exercise | Expected | Vesting period | |
Grant date | awards | grant date | grant date | price | volatility | (years) |
2024 | ||||||
11 March 2024 | 1,047,446 | 150.0p | 150.0p | £nil | 37% | 3.0 |
Number of | Fair value at | Share price at | Exercise | Expected | Vesting period | |
Grant date | awards | grant date | grant date | price | volatility | (years) |
2023 | ||||||
16 March 2023 | 1,247,6 4 8 | 183.0p | 183.0p | £nil | 38% | 3.0 |
3 August 2023 | 56,460 | 153.0p | 153.0p | £nil | 38% | 3.0 |
2 October 2023 | 226,876 | 172.0p | 172.0p | £nil | 38% | 3.0 |
2024 | 2023 | |
Number of | Number of | |
share awards | share awards | |
At 1 January | 3,451,965 | 3,749,876 |
Granted | 564,005 | 1,292,868 |
Forfeited/Lapsed | (1,239,891) | (908,159) |
Exercised | (263,996) | (682,620) |
At 31 December | 2,512,083 | 3,451,965 |
Exercisable at 31 December | 216,873 | 303,407 |
Options | ||||
Date price set | Market price | Option price | Fair value | outstanding |
07 September 2021 | 271.0p | 226.0p | 110.9p | 196,264 |
06 September 2022 | 149.3p | 119.5p | 67.5p | 1,020,583 |
05 September 2023 | 174.1p | 139.4p | 66.5p | 751,984 |
03 September 2024 | 158.6p | 126.9p | 20.0p | 543,252 |
Lease | ||||
£million | Net cash | liabilities | Borrowings | Net debt |
At 1 January 2023 | 61.3 | (23.1) | (176.6) | (138.4) |
Cash flow | 19.3 | – | – | 19.3 |
Transferred to held for sale | (3.6) | 2.6 | – | (1.0) |
Repayment of borrowings | – | – | 26.1 | 26.1 |
Proceeds from borrowings | – | – | (32.7) | (32.7) |
Payment of lease liabilities | – | 4.4 | – | 4.4 |
New leases | – | (3.4) | – | (3.4) |
Net movement in loan arrangement fees | – | – | (0.1) | (0.1) |
Exchange differences | (4.1) | 1.3 | 1.4 | (1.4) |
At 31 December 2023 | 72.9 | (18.2) | (181.9) | (127.2) |
Included within assets classified as held for sale and associated | ||||
liabilities | 3.6 | (2.6) | – | 1.0 |
At 31 December 2023 | 76.5 | (20.8) | (181.9) | (126.2) |
Cash flow | (4.1) | – | – | (4.1) |
Disposals of business | (3.6) | 2.6 | – | (1.0) |
Repayment of borrowings | – | – | 49.2 | 49.2 |
Proceeds from borrowings | – | – | (15.1) | (15.1) |
Net movement in loan arrangement fees | – | – | (0.2) | (0.2) |
Payment of lease liabilities | – | 4.2 | – | 4.2 |
New leases | – | (3.0) | – | (3.0) |
Exchange differences | 0.3 | (0.3) | (1.2) | (1.2) |
At 31 December 2024 | 69.1 | (17.3) | (149.2) | (97.4) |
Liabilities | ||||
arising from | ||||
Lease | Interest rate | financing | ||
£million | liabilities | Borrowings | swaps | activities |
At 1 January 2023 | (23.1) | (176.6) | 0.6 | (199.1) |
Cash movements | ||||
Cash flows | 5.2 | 3.3 | (0.6) | 7.9 |
Non cash movements | ||||
Transferred to held for sale | 2.6 | – | – | 2.6 |
Interest accrued | (0.8) | (9.9) | – | (10.7) |
Net movement in loan arrangement fees | – | (0.1) | – | (0.1) |
New leases | (3.4) | – | – | (3.4) |
Exchange differences | 1.3 | 1.4 | – | 2.7 |
At 31 December 2023 | (18.2) | (181.9) | – | (200.1) |
Included within liabilities associated with assets classified as held for sale | (2.6) | – | – | (2.6) |
At 31 December 2023 | (20.8) | (181.9) | – | (202.7) |
Cash movements | ||||
Cash flows | 4.9 | 44.0 | – | 48.9 |
Non cash movements | ||||
Disposals of business | 2.6 | – | – | 2.6 |
Interest accrued | (0.7) | (9.9) | – | (10.6) |
Net movement in loan arrangement fees | – | (0.2) | – | (0.2) |
New leases | (3.0) | – | – | (3.0) |
Exchange differences | (0.3) | (1.2) | – | (1.5) |
At 31 December 2024 | (17.3) | (149.2) | – | (166.5) |
£million | 2024 | 2023 |
Contractual commitments for the purchase of property, plant and equipment | 0.6 | 2.7 |
2023 | 2022 | ||||
£million (unless otherwise stated) | 2024 | Restated 4 | Restated 4 | 2021 | 2020 |
Revenue | 521.1 | 613.9 | 617.0 | 476.2 | 431.8 |
Operating profit | (23.5) | 3.0 | (3.4) | 19.3 | 6.6 |
Adjusted operating profit 1 | 37.1 | 47.1 | 47.1 | 34.8 | 27.5 |
(Loss)/profit before taxation | (33.4) | (6.8) | (10.1) | 16.0 | 2.9 |
Adjusted profit before taxation 1 | 27.2 | 37.3 | 40.4 | 31.5 | 23.8 |
(Loss)/earnings | (53.4) | (11.3) | (13.2) | 12.8 | 1.3 |
Adjusted earnings 1 | 19.5 | 29.3 | 32.0 | 25.3 | 19.5 |
(Loss)/earnings per share (pence) | (30.2) | (6.4) | ( 7.5) | 7.3 | 0.8 |
Adjusted earnings per share (pence) 1 | 11.0 | 16.7 | 18.2 | 14.5 | 11.7 |
Dividends – paid and proposed 2 | 4.0 | 12.0 | 11.1 | 9.9 | 8.2 |
Dividend per share – paid and proposed (pence) 2 | 2.3 | 6.8 | 6.3 | 5.6 | 4.7 |
Average number of shares in issue | 176.9 | 175.6 | 175.8 | 174.8 | 166.5 |
Net debt 3 | 97.4 | 126.2 | 138.4 | 102.5 | 83.9 |
Total equity | 194.9 | 265.5 | 296.5 | 330.0 | 298.0 |