£m | Note | UK | US | China | Un-allocated | Total |
Revenue | 1,948.5 | 227.7 | 116.5 | – | 2,292.7 | |
Adjusted EBITDA | 37 | 160.7 | 21.6 | 4.3 | – | 186.6 |
Depreciation | (48.8) | (11.3) | (5.8) | – | (65.9) | |
Amortisation | (2.7) | (0.2) | – | – | (2.9) | |
Share scheme charges | (4.0) | (0.2) | – | – | (4.2) | |
Adjusted operating profit/(loss) | 37 | 105.2 | 9.9 | (1.5) | – | 113.6 |
Exceptional items | 7 | (21.5) | (0.6) | 1.9 | – | (20.2) |
Operating profit | 83.7 | 9.3 | 0.4 | – | 93.4 | |
Finance costs | 9 | (27.0) | ||||
Finance income | 0.5 | |||||
Other gains | 1.7 | |||||
Profit before tax | 68.6 | |||||
Tax | (12.9) | |||||
Profit for the period | 55.7 | |||||
Other segment information | ||||||
Capital additions 1 | 54.6 | 6.4 | 4.3 | – | 65.3 | |
Total assets | 1,225.5 | 185.1 | 56.9 | 31.1 | 1,498.6 | |
Non-current assets | 994.4 | 156.6 | 36.3 | – | 1,187.3 |
£m | Note | UK | US | China | Un-allocated | Total |
Revenue | 1,852.7 | 229.4 | 121.7 | – | 2,203.8 | |
Adjusted EBITDA | 37 | 149.2 | 15.0 | 3.9 | – | 168.1 |
Depreciation | (51.4) | (10.6) | (6.7) | – | (68.7) | |
Amortisation | (2.0) | (1.0) | – | – | (3.0) | |
Share scheme charges | (2.0) | – | – | – | (2.0) | |
Profit on disposal of property, plant and equipment | 0.1 | – | (0.2) | – | (0.1) | |
Adjusted operating profit/(loss) | 37 | 93.9 | 3.4 | (3.0) | – | 94.3 |
Exceptional items | 7 | 2.8 | (2.9) | 2.9 | – | 2.8 |
Operating profit/(loss) | 96.7 | 0.5 | (0.1) | – | 97.1 | |
Finance costs | (27.4) | |||||
Finance income | 0.6 | |||||
Other gains and (losses), net | – | |||||
Profit before tax | 70.3 | |||||
Tax | (16.4) | |||||
Profit for the period | 53.9 | |||||
Other segment information | ||||||
Capital additions 1 | 31.3 | 14.2 | 1.7 | – | 47.2 | |
Total assets | 1,190.7 | 185.0 | 65.9 | 38.7 | 1,480.3 | |
Non-current assets | 995.6 | 159.2 | 42.9 | 0.9 | 1,198.6 |
2024 | 2023 | |
Customer A | 31.5% | 32.4% |
Customer B | 22.0% | 21.5% |
Customer C | 14.4% | 13.1% |
Customer D | 6.6% | 6.9% |
£m | 2024 | 2023 |
Continuing operations | ||
UK | 1,948.5 | 1,852.7 |
US | 227.7 | 229.4 |
China | 116.5 | 121.7 |
2,292.7 | 2,203.8 |
£m | Note | 2024 | 2023 |
Depreciation of property, plant and equipment: | |||
– Owned | 54.3 | 56.4 | |
– Leased | 11.6 | 12.3 | |
Research and development costs | 10.8 | 9.1 | |
Cost of inventory recognised as an expense | 1,032.4 | 1,029.1 | |
Amortisation of intangible assets | 14 | 2.9 | 3.0 |
Exceptional items | 7 | 20.8 | (2.8) |
Loss on disposal of property, plant and equipment | – | 0.1 | |
Share scheme charges | 32 | 4.2 | 2.0 |
Foreign exchange gains | 10 | (1.7) | – |
Staff costs | 8 | 623.6 | 591.9 |
£m | 2024 | 2023 |
The audit of the Company’s Consolidated Financial Statements | 0.5 | 0.4 |
The audit of the Company’s subsidiaries pursuant to legislation | 1.0 | 0.8 |
Total audit fees | 1.5 | 1.2 |
£m |
Note |
2024 |
2023 |
China: Net profit on disposal or impairment arising from operations |
1.9 |
2.9 |
|
UK: Restructuring and site closures (accruals)/releases |
|||
– Closure costs |
(7.9) |
2.2 |
|
– Impairment charge |
(12.9) |
0.6 |
|
UK: ERP transformation costs |
(0.7) |
– |
|
US: Asset impairment charge |
(0.6) |
(3.5) |
|
US: Customer contractual dispute impairment |
– |
0.6 |
|
Total exceptional items included in operating profit |
(20.2) |
2.8 |
|
Exceptional finance costs |
9 |
(0.6) |
– |
Total exceptional items before tax |
(20.8) |
2.8 |
|
Tax on exceptional items |
5.4 |
– |
|
Total exceptional items after tax |
(15.4) |
2.8 |
2024 | 2023 | |
number | number | |
Production | 14,675 | 14,906 |
Management and administration | 2,321 | 2,345 |
Sales and distribution | 893 | 885 |
17,889 | 18,136 |
£m | Note | 2024 | 2023 |
Wages and salaries | 544.4 | 515.7 | |
Social security and other costs | 66.4 | 63.1 | |
Other pension costs | 33 | 12.8 | 13.1 |
623.6 | 591.9 |
£m | Note | 2024 | 2023 |
Interest on borrowings | (15.7) | (16.4) | |
Interest on non-recourse receivables financing | (6.7) | (7.1) | |
Interest on lease liabilities | (2.7) | (3.0) | |
Unwinding of discount on provisions | 25 | (1.3) | (0.9) |
Total finance costs pre exceptionals | (26.4) | (27.4) | |
Exceptional finance costs | 7 | (0.6) | – |
Total finance costs | (27.0) | (27.4) |
£m | 2024 | 2023 |
Interest received on bank deposits | 0.5 | 0.6 |
£m | Note | 2024 | 2023 |
Foreign exchange gains | 26 | 1.7 | – |
1.7 | – |
£m | Note | 2024 | 2023 |
Current tax: | |||
Current period | 13.6 | 14.3 | |
Prior period adjustment | 0.4 | (1.2) | |
Total current tax charge (pre-exceptional items) | 14.0 | 13.1 | |
Deferred tax: | |||
Deferred tax relating to the origination and reversal of temporary differences in the period | 7.0 | 0.9 | |
Deferred tax relating to changes in tax rates | – | 0.2 | |
Prior period adjustment | (2.7) | 2.2 | |
Total deferred tax charge (pre-exceptional items) | 22 | 4.3 | 3.3 |
Tax on exceptional items: | |||
Current tax | (2.2) | 0.6 | |
Deferred tax | (3.2) | (0.6) | |
Total tax credit on exceptional items | (5.4) | 0.0 | |
Total tax charge for the period | 12.9 | 16.4 |
2024 |
2024 |
2023 |
2023 |
|
£m |
% |
£m |
% |
|
Profit before tax: |
68.6 |
100.0 |
70.3 |
100.0 |
Tax charge at the UK corporation tax rate of 25% (2023: 23.5%) |
17.2 |
25.0 |
16.5 |
23.5 |
Net non-deductible expenses/(non-taxable income) |
(2.1) |
(3.0) |
(1.5) |
(2.1) |
Prior period adjustment |
(2.3) |
(3.3) |
1.0 |
1.4 |
Tax effect of losses carried forward not recognised |
0.1 |
0.1 |
1.0 |
1.4 |
Unprovided deferred tax assets now recognised |
– |
– |
(0.4) |
(0.5) |
Overseas taxes at different rates |
0.2 |
0.3 |
0.3 |
0.4 |
Deferred tax rate differential |
– |
– |
0.2 |
0.3 |
Exceptional non-taxable income/expense |
(0.2) |
(0.3) |
(0.7) |
(1.0) |
Tax charge and effective tax rate for the period |
12.9 |
18.8 |
16.4 |
23.4 |
£m |
2024 |
2023 |
Tax relating to components of other comprehensive income/(expense): |
||
Deferred tax: |
||
Remeasurements on defined benefit pension scheme actuarial gain/(loss) |
1.2 |
(0.7) |
Deferred tax rate change on defined benefit pension scheme actuarial gain/(loss) |
– |
– |
Cash flow hedges and cost of hedging |
(0.6) |
(2.8) |
Deferred tax on share schemes |
0.6 |
0.8 |
1.2 |
(2.7) |
|
Tax relating to components of other comprehensive income/(expense): |
0.6 |
(3.5) |
Tax relating to share-based payments recognised directly in equity: |
0.6 |
0.8 |
1.2 |
(2.7) |
£m |
2024 |
2023 |
Profit for the period |
55.7 |
53.9 |
Number of shares ‘000 |
2024 |
2023 |
Weighted average number of Ordinary shares |
578,881 |
576,129 |
Effect of potentially dilutive Ordinary shares |
9,057 |
12,576 |
Weighted average number of Ordinary shares including dilution |
587,938 |
588,705 |
2024 |
2023 |
|
Basic earnings per share |
9.6p |
9.4p |
Diluted earnings per share |
9.5p |
9.2p |
£m |
|
Cost |
|
At 1 January 2023 |
708.6 |
Exchange differences |
(4.0) |
At 30 December 2023 |
704.6 |
Exchange differences |
0.5 |
At 28 December 2024 |
705.1 |
Accumulated impairment losses |
|
At 1 January 2023 |
(53.5) |
Exchange differences |
1.4 |
At 30 December 2023 |
(52.1) |
Exchange differences |
0.1 |
At 28 December 2024 |
(52.0) |
Carrying amount |
|
At 28 December 2024 |
653.1 |
At 30 December 2023 |
652.5 |
28 December |
30 December |
|
£m |
2024 |
2023 |
UK |
603.8 |
603.8 |
US |
49.3 |
48.7 |
China |
– |
– |
653.1 |
652.5 |
£m |
UK |
US |
Headroom of impairment test based on management assumptions |
434.8 |
117.9 |
Customer |
|||||
£m |
Note |
Brands |
relationships |
Software |
Total |
Cost |
|||||
At 1 January 2023 |
– |
89.6 |
16.4 |
106.0 |
|
Reclassified from property, plant and equipment |
15 |
– |
– |
2.2 |
2.2 |
Additions |
– |
– |
3.4 |
3.4 |
|
Exchange differences |
– |
(0.4) |
– |
(0.4) |
|
At 30 December 2023 |
– |
89.2 |
22.0 |
111.2 |
|
Reclassified to property, plant and equipment |
15 |
– |
– |
(0.8) |
(0.8) |
Acquired on acquisition of subsidiary |
29 |
1.9 |
– |
– |
1.9 |
Additions |
– |
– |
7.0 |
7.0 |
|
Exchange differences |
– |
0.1 |
– |
0.1 |
|
At 28 December 2024 |
1.9 |
89.3 |
28.2 |
119.4 |
|
Accumulated amortisation and impairment |
|||||
At 1 January 2023 |
– |
(88.4) |
(8.8) |
(97.2) |
|
Charge for the period |
– |
(0.9) |
(2.1) |
(3.0) |
|
Reclassified from property, plant and equipment |
15 |
– |
– |
(0.8) |
(0.8) |
Exchange differences |
– |
0.3 |
– |
0.3 |
|
At 30 December 2023 |
– |
(89.0) |
(11.7) |
(100.7) |
|
Charge for the period |
(0.1) |
(0.1) |
(2.7) |
(2.9) |
|
Reclassified to property, plant and equipment |
15 |
– |
– |
0.3 |
0.3 |
At 28 December 2024 |
(0.1) |
(89.1) |
(14.1) |
(103.3) |
|
Carrying amount |
|||||
At 28 December 2024 |
1.8 |
0.2 |
14.1 |
16.1 |
|
At 30 December 2023 |
– |
0.2 |
10.3 |
10.5 |
Land and |
Plant and |
Fixtures and |
|||
£m |
Note |
buildings |
machinery |
equipment |
Total |
Cost |
|||||
At 1 January 2023 |
390.8 |
703.2 |
113.7 |
1,207.7 |
|
Additions |
11.0 |
31.1 |
5.1 |
47.2 |
|
Disposals |
(5.5) |
(17.3) |
(1.8) |
(24.6) |
|
Reclassified to intangible assets |
14 |
– |
(1.9) |
(0.3) |
(2.2) |
Exchange differences |
(7.3) |
(6.2) |
(1.1) |
(14.6) |
|
At 30 December 2023 |
389.0 |
708.9 |
115.6 |
1,213.5 |
|
Additions |
6.9 |
39.7 |
11.7 |
58.3 |
|
Disposals |
(0.2) |
(25.6) |
(2.9) |
(28.7) |
|
Disposals related to sale of business |
– |
(3.4) |
(0.7) |
(4.1) |
|
Reclassified from intangible assets |
14 |
– |
– |
0.8 |
0.8 |
Reclassified as held for sale |
(3.5) |
(2.1) |
(4.3) |
(9.9) |
|
Exchange differences |
0.6 |
0.4 |
(0.1) |
0.9 |
|
At 28 December 2024 |
392.8 |
717.9 |
120.1 |
1,230.8 |
|
Accumulated depreciation and impairment |
|||||
At 1 January 2023 |
(155.4) |
(438.6) |
(65.6) |
(659.6) |
|
Charge for the period |
(20.9) |
(35.5) |
(12.3) |
(68.7) |
|
Impairment |
– |
(2.9) |
– |
(2.9) |
|
Disposals |
0.6 |
16.7 |
1.8 |
19.1 |
|
Reclassified to intangible assets |
14 |
– |
0.6 |
0.2 |
0.8 |
Exchange differences |
2.5 |
2.5 |
0.7 |
5.7 |
|
At 30 December 2023 |
(173.2) |
(457.2) |
(75.2) |
(705.6) |
|
Charge for the period |
(20.3) |
(34.1) |
(11.5) |
(65.9) |
|
Impairment |
(1.5) |
(12.2) |
(1.8) |
(15.5) |
|
Disposals |
0.1 |
25.2 |
2.9 |
28.2 |
|
Disposals related to sale of business |
– |
1.6 |
0.3 |
1.9 |
|
Reclassified from intangible assets |
14 |
– |
– |
(0.3) |
(0.3) |
Reclassified as held for sale |
3.5 |
2.1 |
4.3 |
9.9 |
|
Exchange differences |
(0.3) |
(0.2) |
– |
(0.5) |
|
At 28 December 2024 |
(191.7) |
(474.8) |
(81.3) |
(747.8) |
|
Carrying amount |
|||||
At 28 December 2024 |
201.1 |
243.1 |
38.8 |
483.0 |
|
At 30 December 2023 |
215.8 |
251.7 |
40.4 |
507.9 |
28 December |
30 December |
|
£m |
2024 |
2023 |
Raw materials, packaging and consumables |
68.3 |
60.1 |
Work-in-progress |
3.6 |
2.6 |
Finished goods |
10.6 |
8.6 |
82.5 |
71.3 |
28 December |
30 December |
|
£m |
2024 |
2023 |
Amounts receivable from trade customers |
159.5 |
142.6 |
Expected credit loss |
(2.5) |
(1.3) |
Net amounts receivable from trade customers |
157.0 |
141.3 |
Other receivables |
22.8 |
17.0 |
Prepayments |
15.6 |
13.4 |
195.4 |
171.7 |
28 December |
30 December |
|
£m |
2024 |
2023 |
Not past due |
149.0 |
133.8 |
Past due by 1 – 30 days |
6.0 |
6.2 |
Past due by 31 – 60 days |
1.2 |
0.9 |
Past due by 61 – 90 days |
0.8 |
0.4 |
Past due by more than 90 days |
– |
– |
157.0 |
141.3 |
£m |
2024 |
2023 |
Balance at beginning of the period |
(1.3) |
(3.6) |
Allowances recognised against receivables |
(3.4) |
(1.7) |
Amounts written off as uncollectible during the period |
1.8 |
2.8 |
Amounts recovered during the period |
0.4 |
0.7 |
Allowance reversed |
– |
0.5 |
Balance at end of the period |
(2.5) |
(1.3) |
28 December |
30 December |
|
£m |
2024 |
2023 |
Cash and cash equivalents |
29.9 |
36.6 |
Amount drawn |
|||||
Facility amount |
down at year end |
||||
Currency |
£m |
£m |
Interest rate |
Maturity date |
|
Term Loan |
GBP |
150.0 |
150.0 |
SONIA plus a margin of 1.85% |
Jul 2028 |
Revolving Credit Facility (“RCF”) |
GBP |
200.0 |
45.0 |
SONIA plus a margin of 1.85% |
Jul 2028 |
Asset Finance Facility |
GBP |
14.3 |
14.3 |
Fixed interest rate |
Aug 2027 |
Asset Finance Facility |
GBP |
14.3 |
14.3 |
Fixed interest rate |
Aug 2028 |
Total |
378.6 |
223.6 1 |
28 December |
30 December |
|
£m |
2024 |
2023 |
Bank overdrafts |
– |
3.4 |
Bank loans |
222.3 |
262.0 |
222.3 |
265.4 |
|
Borrowings repayable as follows: |
||
On demand or within one year |
6.9 |
25.4 |
In the second year |
6.2 |
5.7 |
In the third to fifth years inclusive |
209.2 |
234.3 |
Over five years |
– |
– |
222.3 |
265.4 |
|
Analysed as: |
||
Amount due for settlement within 12 months (shown within current liabilities) |
6.9 |
25.4 |
Amount due for settlement after 12 months |
215.4 |
240.0 |
222.3 |
265.4 |
2024 |
2023 |
|
% |
% |
|
The weighted average interest rates paid excluding interest swap benefits were as follows: |
||
Bank loans and overdrafts |
6.59 |
6.38 |
28 December |
30 December |
|
£m |
2024 |
2023 |
Fair value of the Group’s borrowings |
223.6 |
266.1 |
28 December |
30 December |
|
£m |
2024 |
2023 |
Analysis of net debt |
||
Cash and cash equivalents |
29.9 |
36.6 |
Borrowings |
(6.4) |
(25.5) |
Interest accrual |
(1.2) |
(0.5) |
Unamortised fees |
0.7 |
0.6 |
Lease liabilities |
(12.1) |
(11.6) |
Debt due within one year |
(19.0) |
(37.0) |
Borrowings |
(217.2) |
(240.5) |
Unamortised fees |
1.8 |
0.5 |
Lease liabilities |
(72.2) |
(78.9) |
Debt due after one year |
(287.6) |
(318.9) |
Group net debt |
(276.7) |
(319.3) |
28 December |
30 December |
|
£m |
2024 |
2023 |
Designated in a hedging relationship: |
||
Foreign currency contracts |
– |
0.1 |
Interest rate contracts |
– |
0.8 |
Included in non-current assets |
– |
0.9 |
Foreign currency contracts |
0.2 |
0.3 |
Interest rate contracts |
1.0 |
1.8 |
Included in current assets |
1.2 |
2.1 |
Foreign currency contracts |
(2.1) |
(0.5) |
Interest rate contracts |
– |
– |
Included in current liabilities |
(2.1) |
(0.5) |
Foreign currency contracts |
– |
(0.1) |
Interest rate contracts |
– |
(0.7) |
Included in non-current liabilities |
– |
(0.8) |
Total |
(0.9) |
1.7 |
Retirement |
|||||||
Accelerated |
benefit |
Overseas tax |
|||||
tax |
Fair value |
obligations and |
losses and |
US |
|||
£m |
depreciation 1 |
gains |
Provisions |
share schemes |
accrued interest |
goodwill |
Total |
At 1 January 2023 |
(42.3) |
(3.1) |
0.9 |
(1.7) |
33.6 |
(10.2) |
(22.8) |
(Charge)/credit to income |
(4.8) |
– |
– |
(0.3) |
2.4 |
(0.6) |
(3.3) |
Credit to income on exceptional items |
0.6 |
– |
– |
– |
– |
– |
0.6 |
Exchange differences |
0.2 |
– |
– |
– |
(1.8) |
0.6 |
(1.0) |
Credit/(charge) to equity and other comprehensive income |
– |
2.8 |
– |
– |
– |
– |
2.8 |
At 30 December 2023 |
(46.3) |
(0.3) |
0.9 |
(2.0) |
34.2 |
(10.2) |
(23.7) |
(Charge)/credit to income |
(6.3) |
– |
0.6 |
0.3 |
1.5 |
(0.4) |
(4.3) |
Credit to income on exceptional items |
3.1 |
– |
– |
– |
0.1 |
– |
3.2 |
Exchange differences |
(0.1) |
– |
– |
– |
0.2 |
(0.1) |
– |
Credit/(charge) to equity and other comprehensive income |
– |
0.6 |
– |
(1.8) |
– |
– |
(1.2) |
At 28 December 2024 |
(49.6) |
0.3 |
1.5 |
(3.5) |
36.0 |
(10.7) |
(26.0) |
28 December |
30 December |
|
£m |
2024 |
2023 |
Deferred tax asset |
16.2 |
14.7 |
Deferred tax liability |
(42.2) |
(38.4) |
(26.0) |
(23.7) |
28 December |
30 December |
|
£m |
2024 |
2023 |
Capital losses |
5.0 |
5.0 |
Trading losses |
15.8 |
19.3 |
20.8 |
24.3 |
28 December |
30 December |
|
£m |
2024 |
2023 |
Net book value of leased property, plant and equipment excluding right-of-use assets |
0.1 |
0.2 |
Net book value of right-of-use assets |
73.8 |
79.5 |
73.9 |
79.7 |
Land and |
Plant and |
||
£m |
buildings |
machinery |
Total |
At 1 January 2023 |
85.0 |
1.7 |
86.7 |
Additions |
10.6 |
0.4 |
11.0 |
Disposals |
(4.8) |
– |
(4.8) |
Depreciation charge |
(11.2) |
(0.9) |
(12.1) |
Exchange differences |
(1.3) |
– |
(1.3) |
At 30 December 2023 |
78.3 |
1.2 |
79.5 |
Additions |
4.1 |
2.2 |
6.3 |
Depreciation charge |
(10.9) |
(0.7) |
(11.6) |
Impairment |
(0.7) |
– |
(0.7) |
Exchange differences |
0.2 |
0.1 |
0.3 |
At 28 December 2024 |
71.0 |
2.8 |
73.8 |
28 December |
30 December |
|
£m |
2024 |
2023 |
Amounts payable under leases: |
||
Within one year |
12.1 |
11.6 |
In the second to fifth years inclusive |
27.9 |
32.1 |
Over five years |
44.3 |
46.8 |
Present value of lease obligations |
84.3 |
90.5 |
Analysed as: |
||
Amount due for settlement within 12 months |
12.1 |
11.6 |
Amount due for settlement after 12 months |
72.2 |
78.9 |
84.3 |
90.5 |
28 December |
30 December |
|
£m |
2024 |
2023 |
Lease liabilities relating to leases previously recognised under IAS 17 |
0.1 |
0.2 |
Lease liabilities relating to leases recognised under IFRS 16 |
84.2 |
90.3 |
84.3 |
90.5 |
£m |
2024 |
2023 |
Interest on lease liabilities recognised under IFRS 16 |
2.7 |
3.0 |
Expenses relating to low-value leases |
2.2 |
3.3 |
Expenses relating to short-term leases |
1.4 |
1.6 |
6.3 |
7.9 |
£m |
2024 |
2023 |
Cash outflow for lease principal payments |
12.1 |
12.3 |
Cash outflow for lease interest payments |
2.7 |
3.0 |
Total cash outflow for leases |
14.8 |
15.3 |
28 December |
30 December |
|
£m |
2024 |
2023 |
Trade payables |
297.9 |
262.4 |
Other taxation |
2.3 |
2.2 |
Other payables |
28.0 |
26.7 |
Accruals and deferred income |
164.5 |
156.3 |
Trade and other payables due within one year |
492.7 |
447.6 |
Onerous |
Dilapidation |
Legal and other |
Restructuring |
||
£m |
contracts |
provisions |
provisions |
provisions |
Total |
At 1 January 2023 |
1.7 |
19.3 |
1.2 |
14.8 |
37.0 |
Utilisation of provision |
– |
– |
– |
(9.7) |
(9.7) |
Additional provision in the year |
– |
0.4 |
1.0 |
– |
1.4 |
Release of provision |
– |
(0.3) |
(1.0) |
(2.2) |
(3.5) |
Unwinding of discount |
0.2 |
0.7 |
– |
– |
0.9 |
Exchange differences |
– |
– |
– |
– |
– |
At 30 December 2023 |
1.9 |
20.1 |
1.2 |
2.9 |
26.1 |
Included in current liabilities |
0.4 |
5.9 |
1.2 |
2.9 |
10.4 |
Included in non-current liabilities |
1.5 |
14.2 |
– |
– |
15.7 |
At 31 December 2023 |
1.9 |
20.1 |
1.2 |
2.9 |
26.1 |
Utilisation of provision |
– |
– |
(0.2) |
(2.1) |
(2.3) |
Additional provision in the year |
– |
– |
2.4 |
8.5 |
10.9 |
Release of provision |
– |
– |
(1.2) |
(0.6) |
(1.8) |
Unwinding of discount |
0.3 |
1.0 |
– |
– |
1.3 |
Exchange differences |
– |
– |
– |
– |
– |
At 28 December 2024 |
2.2 |
21.1 |
2.2 |
8.7 |
34.2 |
Included in current liabilities |
0.4 |
4.6 |
2.2 |
8.7 |
15.9 |
Included in non-current liabilities |
1.8 |
16.5 |
– |
– |
18.3 |
28 December | 30 December | |
£m | 2024 | 2023 |
Debt (excluding IFRS 16 lease liabilities) | 222.4 | 265.6 |
Cash and cash equivalents | (29.9) | (36.6) |
Net debt | 192.5 | 229.0 |
Equity | 616.1 | 607.6 |
Net debt to net debt plus equity | 23.8% | 27.4% |
28 December | 30 December | |
£m | 2024 | 2023 |
Financial assets | ||
Fair value through profit and loss: | ||
Trade receivables | 83.7 | 72.8 |
Derivative financial instruments | 1.2 | 3.0 |
Measured at amortised cost: | ||
Trade receivables | 73.3 | 68.5 |
Other receivables | 8.7 | 5.4 |
Cash and cash equivalents | 29.9 | 36.6 |
196.8 | 186.3 |
28 December | 30 December | |
£m | 2024 | 2023 |
Financial liabilities | ||
Fair value through profit and loss: | ||
Derivative financial instruments | 2.1 | 1.3 |
Other financial liabilities at amortised cost: | ||
Trade payables | 297.9 | 262.4 |
Other payables | 13.3 | 15.0 |
Accruals | 163.7 | 155.3 |
Borrowings | 222.3 | 265.4 |
Lease liabilities | 84.3 | 90.5 |
783.6 | 789.9 |
Profit or (loss) |
Profit or (loss) |
|||
10% strengthening in currency |
10% weakening in currency |
|||
£m |
2024 |
2023 |
2024 |
2023 |
Euro |
2.6 |
2.6 |
(3.2) |
(3.1) |
USD |
1.8 |
2.9 |
(2.2) |
(3.6) |
HKD |
(0.1) |
(0.2) |
0.1 |
0.2 |
RMB |
(0.7) |
(0.8) |
0.8 |
1.0 |
Foreign currency (m) | Average exchange rate | Contract value (£m) | Fair value movement (£m) | |||||
Outstanding contracts | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Net Euros: | ||||||||
3 months or less | 34.1 | 33.5 | 1.18 | 1.14 | 29.3 | 29.2 | (0.9) | (0.1) |
3 to 6 months | 39.3 | 37.4 | 1.18 | 1.14 | 33.5 | 32.7 | (0.8) | (0.1) |
6 to 12 months | 32.2 | 43.3 | 1.18 | 1.14 | 27.4 | 37.9 | (0.3) | 0.1 |
Over 12 months | – | 5.0 | – | 1.15 | – | 4.4 | – | – |
Net US dollars: | ||||||||
3 months or less | 15.6 | 6.2 | 1.27 | 1.25 | 12.3 | 5.0 | 0.1 | (0.1) |
3 to 6 months | 0.7 | 4.3 | 1.29 | 1.27 | 0.5 | 3.4 | – | – |
6 to 12 months | 0.9 | 4.4 | 1.30 | 1.26 | 0.7 | 3.5 | – | (0.1) |
Over 12 months | – | 0.4 | – | 1.28 | – | 0.3 | – | – |
103.7 | 116.4 | (1.9) | (0.3) |
Change in fair value used | ||||||||
Carrying amount of the hedging | for calculating hedge | |||||||
Average contracted | Contract value | instrument assets/(liabilities) | ineffectiveness | |||||
exchange rate | (£m) | (£m) | (£m) | |||||
Hedging instruments | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Forward contracts – EUR | 1.18 | 1.14 | 90.2 | 104.2 | (2.0) | (0.1) | (5.4) | (4.1) |
Forward contracts – USD | 1.27 | 1.26 | 13.5 | 12.2 | 0.1 | (0.1) | 0.1 | (0.1) |
Balance in cash flow hedge | ||||||||
reserve arising from hedging | ||||||||
Nominal amount of the | Change in value used for | Balance in cash flow hedge | relationships for which hedge | |||||
hedge item (liabilities) | calculating hedge | reserve for continuing hedges | accounting is no longer applied | |||||
(Foreign currency m) | ineffectiveness (£m) | (£m) | (£m) | |||||
Hedging items | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Foreign currency purchases – EUR | 105.6 | 119.2 | 2.0 | 0.1 | (2.0) | (0.1) | – | – |
Foreign currency purchases – USD | 17.2 | 15.3 | (0.1) | 0.1 | 0.1 | (0.1) | – | – |
Amount of hedge | Due to hedged future cash | |||||||
Current period hedging | ineffectiveness recognised | Line item in the income | flows being no longer | Line item in | ||||
losses recognised in OCI | in profit or loss | statement in which hedge | expected to occur | which adjustment | ||||
(£m) | (£m) | ineffectiveness is included | (£m) | is included | ||||
Hedged items | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||
Foreign currency purchases | (5.3) | (4.2) | – | – | Other gains and losses | – | – | Inventory |
(Loss)/profit | (Loss)/profit | |
£m | 2024 | 2023 |
Effects of 100 basis points increase in interest rate | (0.7) | (0.8) |
Effects of 100 basis points decrease in interest rate | 0.7 | 0.8 |
(Loss)/profit |
(Loss)/profit |
|
£m |
2024 |
2023 |
Effects of 100 basis points increase in interest rate |
(1.4) |
(1.4) |
Effects of 100 basis points decrease in interest rate |
1.4 |
1.4 |
28 December |
30 December |
|
£m |
2024 |
2023 |
UK |
149.9 |
126.6 |
US |
15.1 |
14.1 |
China |
15.7 |
17.6 |
180.7 |
158.3 |
Change in fair value used |
||||||||
Average contracted |
Carrying amount of the |
for calculating hedge |
||||||
fixed interest rate |
Notional principal value |
hedging instrument assets |
ineffectiveness |
|||||
(%) |
(£m) |
(£m) |
(£m) |
|||||
Hedging instruments |
2024 |
2023 |
2024 |
2023 |
2024 |
2023 |
2024 |
2023 |
Interest rate swaps maturing 13 March 2024 |
– |
0.4 |
– |
150.0 |
– |
1.8 |
(1.8) |
(5.6) |
Interest rate swaps commencing 13 March 2024 |
||||||||
maturing 13 March 2026 |
3.7 |
3.7 |
130.0 |
130.0 |
1.0 |
0.1 |
0.9 |
(0.9) |
Balance in cash flow hedge | ||||||||
Change in value used | reserve arising from hedging | |||||||
Nominal amount of the | for calculating hedge | Balance in cash flow hedge | relationships for which hedge | |||||
hedged item (liabilities) | ineffectiveness | reserve for continuing hedges | accounting is no longer applied | |||||
(£m) | (£m) | (£m) | (£m) | |||||
Hedging items | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Variable rate borrowings | (130.0) | (280.0) | (0.9) | (6.5) | 1.0 | 1.9 | – | – |
Amount reclassified to income |
||||||||
Current period hedging |
Amount of hedge |
statement due to hedged |
Line item in income |
|||||
(losses) recognised |
ineffectiveness recognised |
Line item in the income |
future cash flows being no |
statement in which |
||||
in OCI |
in profit or loss |
statement in which hedge |
longer expected to occur |
reclassification |
||||
(£m) |
(£m) |
ineffectiveness is included |
(£m) |
adjustment is included |
||||
Hedged items |
2024 |
2023 |
2024 |
2023 |
2024 |
2023 |
||
Variable rate borrowings |
(0.9) |
(6.5) |
– |
– |
Other gains and losses |
– |
– |
Finance costs |
28 December |
30 December |
|
£m |
2024 |
2023 |
Non-derivatives due within one year: |
||
Trade payables |
297.9 |
262.4 |
Other payables |
13.3 |
15.0 |
Accruals |
163.7 |
155.3 |
Borrowings 1 |
21.1 |
32.2 |
Lease liabilities |
14.9 |
14.2 |
Total non-derivatives due within one year |
510.9 |
479.1 |
Non-derivatives due in the second to fifth years inclusive: |
||
Borrowings 1 |
250.2 |
265.3 |
Lease liabilities |
35.9 |
41.4 |
Total non-derivatives due in the second to fifth years |
286.1 |
306.7 |
Non-derivatives due after five years: |
||
Borrowings 1 |
– |
– |
Lease liabilities |
56.0 |
60.4 |
Total non-derivatives due after five years |
56.0 |
60.4 |
28 December |
30 December |
|
£m |
2024 |
2023 |
Derivative financial liabilities |
||
Due within one year |
2.1 |
0.5 |
Due in the second to fifth years inclusive |
– |
0.8 |
Total |
2.1 |
1.3 |
£m |
2024 |
2023 |
Finance costs and income |
||
On financial liabilities held at amortised cost |
(26.4) |
(27.4) |
Exceptional finance costs |
(0.6) |
– |
Finance income |
0.5 |
0.6 |
Changes in fair values recognised in ‘Other gains and (losses)’ |
||
On financial liabilities held at fair value through profit and loss |
1.7 |
– |
28 December |
30 December |
|
£m |
2024 |
2023 |
Issued and fully paid: |
||
579,425,585 (2023: 579,425,585) Ordinary shares of £0.02 each |
11.6 |
11.6 |
Number of |
||
shares |
£m |
|
Balance at 31 December 2023 |
4,567,073 |
4.4 |
Acquisition of shares by the Trust |
6,287,335 |
8.6 |
Distribution of shares under share scheme plans |
(6,617,080) |
(6.7) |
Balance at 28 December 2024 |
4,237,328 |
6.3 |
£m |
2024 |
2023 |
Cash paid to purchase own shares |
(8.6) |
(2.4) |
Cash received from distribution of shares under share scheme plans |
0.4 |
0.2 |
Included in financing activities cash flows |
(8.2) |
(2.2) |
Number of |
|||||
Dividend per |
dividend rights |
||||
Reporting period ended |
share |
Declared |
Date paid |
waived 1 |
Amount paid |
28 December 2024 |
|||||
Interim dividend |
3.20p |
September 2024 |
11 October 2024 |
1,917,903 |
£18,480,246 |
30 December 2023 |
|||||
Final dividend |
4.37p |
May 2024 |
29 May 2024 |
1,065,145 |
£25,274,351 |
Interim dividend |
2.91p |
September 2023 |
13 October 2023 |
3,264,816 |
£16,766,278 |
31 December 2022 |
|||||
Final dividend |
4.16p |
May 2023 |
5 June 2023 |
2,886,522 |
£23,984,025 |
£m |
17 May 2024 |
Other intangible assets |
1.9 |
Trade and other receivables |
0.2 |
Trade and other payables |
(0.3) |
Net assets acquired |
1.8 |
Goodwill |
– |
Total cash outflow on acquisition |
1.8 |
£m |
17 May 2024 |
Cash consideration for share capital |
1.8 |
Cash and cash equivalents acquired on acquisition |
– |
Cash outflow on acquisition of business |
1.8 |
£m |
2024 |
2023 |
Operating profit |
93.4 |
97.1 |
Adjustments for: |
||
Depreciation of property, plant and equipment |
65.9 |
68.7 |
Amortisation of intangible assets |
2.9 |
3.0 |
(Profit) on disposal of property, plant and equipment |
– |
(1.4) |
(Profit) on disposal of subsidiary |
(4.0) |
– |
(Profit) on disposal of associate |
(1.1) |
(1.4) |
Impairment of assets |
15.5 |
2.9 |
Share scheme charges |
2.4 |
2.0 |
Net retirement benefits charge less contributions |
(1.9) |
(2.1) |
Operating cash flows before movements in operating assets and liabilities |
173.1 |
168.8 |
(Increase)/decrease in inventories |
(12.3) |
16.3 |
Increase in receivables |
(27.1) |
(8.1) |
Increase in payables |
47.6 |
18.9 |
Increase/(decrease) in provisions |
1.1 |
(0.1) |
Increase/(decrease) in exceptional provisions |
7.3 |
(11.9) |
Cash generated by operations |
189.7 |
183.9 |
Income taxes paid |
(13.3) |
(11.0) |
Interest paid |
(26.1) |
(25.2) |
Net cash generated from operating activities |
150.3 |
147.7 |
31 December |
Lease additions |
Exchange |
Other non-cash |
28 December |
||
£m |
2023 |
Cash flow |
(net) |
movements |
movements 1 |
2024 |
Borrowings |
(265.4) |
42.4 |
– |
– |
0.7 |
(222.3) |
Lease liabilities |
(90.5) |
12.1 |
(6.3) |
(0.3) |
0.7 |
(84.3) |
Total liabilities from financing activities |
(355.9) |
54.5 |
(6.3) |
(0.3) |
1.4 |
(306.6) |
Cash and cash equivalents |
36.6 |
(6.7) |
– |
– |
– |
29.9 |
Net debt |
(319.3) |
47.8 |
(6.3) |
(0.3) |
1.4 |
(276.7) |
1 January | Lease additions | Exchange | Other non-cash | 30 December | ||
£m | 2023 | Cash flow | (net) | movements | movements 1 | 2023 |
Borrowings | (322.3) | 58.0 | – | 0.5 | (1.6) | (265.4) |
Lease liabilities | (97.2) | 12.3 | (6.2) | 0.6 | – | (90.5) |
Total liabilities from financing activities | (419.5) | 70.3 | (6.2) | 1.1 | (1.6) | (355.9) |
Cash and cash equivalents | 40.2 | (2.5) | – | (1.1) | – | 36.6 |
Net debt | (379.3) | 67.8 | (6.2) | – | (1.6) | (319.3) |
£m | 2024 | 2023 |
Letters of credit | 5.6 | 4.9 |
Number of share options | Weighted average exercise price | |||
2024 | 2023 | 2024 | 2023 | |
Outstanding at the beginning of the period | 22,988,025 | 18,761,203 | £0.04 | £0.05 |
Granted during the period | 5,985,087 | 6,143,820 | – | – |
Granted in lieu of dividends during the period | 359,104 | 1,192,085 | – | – |
Exercised during the period | (8,335,549) | (1,003,194) | £0.06 | £0.18 |
Forfeited during the period | _ | (1,436,608) | – | – |
Expired and lapsed during the period | (1,785,390) | (669,281) | – | – |
Outstanding at the end of the period | 19,211,277 | 22,988,025 | £0.01 | £0.04 |
Exercisable at the end of the period | 2,422,852 | 8,648,087 | £0.11 | £0.05 |
Number of share options | Weighted average exercise price | |||
28 December | 30 December | 28 December | 30 December | |
2024 | 2023 | 2024 | 2023 | |
£nil | 18,848,008 | 20,922,569 | _ | – |
£0.01 – £1.00 | 363,269 | 2,065,456 | £0.76 | £0.40 |
Outstanding at the end of the period | 19,211,277 | 22,988,025 | £0.01 | £0.04 |
Exercisable at the end of the period | 2,422,852 | 8,648,087 | £0.11 | £0.05 |
Number of |
||||||||
options |
Contractual |
Expected life |
||||||
originally |
life remaining |
Share price at |
Expected |
remaining |
Expected |
Fair value |
||
Date of grant |
granted |
(years) |
date of grant |
volatility |
(years) |
Risk-free rate |
dividend yield |
per option |
11 April 2024 |
1,512,059 |
9.3 |
£1.15 |
41.0% |
2.28 |
4.40% |
0.00% |
£0.84 |
11 April 2024 |
1,344,052 |
9.3 |
£1.15 |
41.0% |
2.28 |
4.40% |
0.00% |
£1.15 |
11 April 2024 |
504,020 |
9.3 |
£1.15 |
41.0% |
2.28 |
4.40% |
0.00% |
£1.15 |
11 April 2024 |
718,686 |
9.3 |
£1.15 |
41.0% |
2.28 |
4.40% |
0.00% |
£0.84 |
11 April 2024 |
638,832 |
9.3 |
£1.15 |
41.0% |
2.28 |
4.40% |
0.00% |
£1.15 |
11 April 2024 |
239,562 |
9.3 |
£1.15 |
41.0% |
2.28 |
4.40% |
0.00% |
£1.15 |
11 April 2024 |
440,139 |
9.3 |
£1.15 |
41.0% |
2.28 |
4.40% |
0.00% |
£1.15 |
11 April 2024 |
265,264 |
9.3 |
£1.15 |
41.0% |
2.28 |
4.40% |
0.00% |
£1.15 |
11 April 2024 |
220,068 |
9.3 |
£1.15 |
41.0% |
2.28 |
4.40% |
0.00% |
£1.15 |
11 April 2024 |
426,569 |
9.3 |
£1.15 |
41.0% |
2.28 |
4.40% |
0.00% |
£1.15 |
3 October 2024 |
46,083 |
9.8 |
£1.56 |
37.9% |
2.76 |
3.74% |
0.00% |
£1.32 |
3 October 2024 |
40,962 |
9.8 |
£1.56 |
37.9% |
2.76 |
3.74% |
0.00% |
£1.56 |
3 October 2024 |
15,361 |
9.8 |
£1.56 |
37.9% |
2.76 |
3.74% |
0.00% |
£1.56 |
£m |
2024 |
2023 |
UK defined contribution scheme net charge |
12.2 |
12.7 |
UK defined benefit scheme net charge |
0.6 |
0.4 |
Total charge |
12.8 |
13.1 |
£m | 2024 | 2023 |
Future pension increases for in-payment benefits (majority of liabilities) | 3.10% | 3.00% |
Discount rate applied to Scheme liabilities | 5.55% | 4.50% |
Inflation assumption (CPI) | 2.80% | 2.65% |
Females’ | Females’ | |||
Males’ expected | Males’ expected | expected future | expected future | |
future lifetime | future lifetime | lifetime | lifetime | |
2024 | 2023 | 2024 | 2023 | |
Member aged 45 | 22.8 | 22.7 | 25.1 | 25.1 |
Member aged 65 | 21.5 | 21.4 | 23.7 | 23.6 |
Assumption | Change in assumption | Approximate impact on scheme liabilities |
Discount rate | Increase/decrease by 1.0% | Decrease £17.9m/increase £22.0m |
Rate of inflation | Increase/decrease by 0.5% | Increase £6.8m/decrease £6.7m |
Life expectancy | Members assumed to be one year younger than their actual age | Increase £4.3m |
£m | 2024 | 2023 |
Past service cost | – | – |
Net interest (income) on net defined benefit asset/liability | (0.6) | (0.7) |
Administration costs incurred during the period | 1.2 | 1.1 |
Total charge | 0.6 | 0.4 |
28 December | 30 December | |
£m | 2024 | 2023 |
Fair value of Scheme assets | 175.9 | 190.0 |
Present value of defined benefit obligations | (157.1) | (178.0) |
Scheme surplus | 18.8 | 12.0 |
Related deferred taxation liability | (4.7) | (3.0) |
14.1 | 9.0 |
Present value | Fair value of | ||
£m | of DBO | Scheme assets | Net amount |
At 1 January 2023 | (173.1) | 185.9 | 12.8 |
Past service cost – plan amendments | – | – | – |
Interest (expense cost on the DBO)/income on Scheme assets | (8.1) | 8.8 | 0.7 |
Administrative costs paid | – | (1.1) | (1.1) |
Total amount recognised in the Consolidated income statement | (8.1) | 7.7 | (0.4) |
Return on Scheme assets greater/(less) than discount rate | – | 1.3 | 1.3 |
Actuarial gain – experience | 1.9 | – | 1.9 |
Actuarial loss – financial assumptions | (6.1) | – | (6.1) |
Total amount recognised in other comprehensive income | (4.2) | 1.3 | (2.9) |
Contributions from the sponsoring companies | – | 2.5 | 2.5 |
Benefits paid from Scheme assets | 7.4 | (7.4) | – |
At 30 December 2023 | (178.0) | 190.0 | 12.0 |
Past service cost – plan amendments | – | – | – |
Interest (cost on the DBO)/income on Scheme assets | (7.8) | 8.4 | 0.6 |
Administrative costs paid | – | (1.2) | (1.2) |
Total amount recognised in the Consolidated income statement | (7.8) | 7.2 | (0.6) |
Return on Scheme assets (less)/greater than discount rate | – | (16.2) | (16.2) |
Actuarial gain – experience | (0.2) | – | (0.2) |
Actuarial loss – financial assumptions | 21.3 | – | 21.3 |
Total amount recognised in other comprehensive income | 21.1 | (16.2) | 4.9 |
Contributions from the sponsoring companies | – | 2.5 | 2.5 |
Benefits paid from Scheme assets | 7.6 | (7.6) | – |
At 28 December 2024 | (157.1) | 175.9 | 18.8 |
Fair value of assets | ||
28 December | 30 December | |
£m | 2024 | 2023 1 |
Structured UK equity | 0.4 | 0.2 |
Overseas equity | 9.0 | 12.3 |
High yield bonds | 11.5 | 6.5 |
Corporate bonds | 54.7 | 45.4 |
Government bonds | 76.3 | 97.9 |
Cash | 5.9 | 8.9 |
Other | 18.1 | 18.8 |
175.9 | 190.0 |
2024 |
2023 |
|||||
Senior |
Senior |
|||||
£m |
Directors |
Management |
Total |
Directors |
Management |
Total |
Short-term employee benefits |
3.5 |
3.0 |
6.5 |
3.4 |
2.7 |
6.1 |
Post-employment benefits 1 |
– |
– |
– |
– |
– |
– |
Share-based payments 2 |
0.8 |
0.4 |
1.2 |
0.4 |
0.3 |
0.7 |
4.3 |
3.4 |
7.7 |
3.8 |
3.0 |
6.8 |
£m | 2024 | 2023 | Change % |
Statutory revenue | 2,292.7 | 2,203.8 | 4.0% |
Effect of currency movements | 11.0 | – | |
Revenue from sold business | (2.8) | (15.3) | |
Like-for-like revenue | 2,300.9 | 2,188.5 | 5.1% |
£m | 2024 | 2023 | Change % |
Statutory and like-for-like revenue | 1,948.5 | 1,852.7 | 5.2% |
£m | 2024 | 2023 | Change % |
Statutory revenue | 227.7 | 229.4 | (0.7%) |
Effect of currency movements | 6.3 | – | |
Like-for-like revenue | 234.0 | 229.4 | 2.0% |
£m | 2024 | 2023 | Change % |
Statutory revenue | 116.5 | 121.7 | (4.3%) |
Effect of currency movements | 4.7 | – | |
Revenue from sold business | (2.8) | (15.3) | |
Like-for-like revenue | 118.4 | 106.4 | 11.3% |
£m | Note | 2024 | 2023 |
Operating profit | 93.4 | 97.1 | |
Exceptional items | 7 | 20.2 | (2.8) |
Adjusted operating profit | 113.6 | 94.3 | |
Depreciation | 65.9 | 68.7 | |
Amortisation | 2.9 | 3.0 | |
Share scheme charges | 4.2 | 2.0 | |
Loss on disposal of property, plant and equipment | – | 0.1 | |
Adjusted EBITDA post IFRS 16 | 186.6 | 168.1 | |
Less IFRS 16 impact | (14.6) | (14.0) | |
Adjusted EBITDA pre IFRS 16 1 | 172.0 | 154.1 | |
Covenant adjustments | 0.6 | 0.4 | |
Adjusted EBITDA (pre IFRS 16 and including covenant adjustments) | 172.6 | 154.5 |
£m | Note | 2024 | 2023 |
Group net debt | 20 | (276.7) | (319.3) |
Unamortised fees | (2.5) | (1.1) | |
Interest accrual | 1.2 | 0.5 | |
Lease liabilities recognised under IFRS 16 | 84.2 | 90.3 | |
Group operational net debt | (193.8) | (229.6) | |
Adjusted EBITDA (pre IFRS 16 and including covenant adjustments) | 172.6 | 154.5 | |
Leverage (operational net debt/adjusted EBITDA pre IFRS 16 and including covenant adjustments) | 1.1 | 1.5 |
£m | 2024 | 2023 |
Net cash generated from operating activities | 150.3 | 147.7 |
Interest received | 0.5 | 0.6 |
Dividends received from associates | – | 1.6 |
Proceeds on disposal of subsidiary | 6.6 | – |
Proceeds on disposal of associates | – | 3.2 |
Purchases of property, plant and equipment | (49.3) | (40.4) |
Proceeds on disposal of property, plant and equipment | 0.5 | 1.6 |
Purchase of intangibles | (7.0) | (3.5) |
Cash impact of exceptional items | (3.5) | 4.4 |
Refinancing fees | 2.6 | – |
IFRS 16 capital lease payments | (12.0) | (12.0) |
Free cash flow | 88.7 | 103.2 |
£m | Note | 2024 | 2023 |
Profit for the period | 55.7 | 53.9 | |
Exceptional items | 7 | 20.8 | (2.8) |
Change in fair value of derivative financial instruments | – | – | |
Tax on the above items | (5.4) | – | |
Adjusted earnings | 71.1 | 51.1 | |
Add back: Tax on adjusted profit before tax | 18.3 | 16.4 | |
Adjusted profit before tax | 89.4 | 67.5 | |
Effective tax rate on underlying activities | |||
(Tax on adjusted profit before tax/adjusted profit before tax) | 20.5% | 24.4% |
Number of shares ‘000 | 2024 | 2023 |
Weighted average number of Ordinary shares | 578,881 | 576,129 |
Effect of dilutive Ordinary shares | 9,057 | 12,576 |
Weighted average number of diluted Ordinary shares | 587,938 | 588,705 |
2024 | 2023 | |
Adjusted basic earnings per share | 12.3p | 8.8p |
Adjusted diluted earnings per share | 12.1p | 8.7p |
£m | Note | 2024 | 2023 |
Operating profit | 93.4 | 97.1 | |
Exceptional items | 7 | 20.2 | (2.8) |
Adjusted operating profit | 113.6 | 94.3 | |
Taxation at the underlying effective rate | (23.3) | (23.0) | |
Adjusted operating profit after tax | 90.3 | 71.3 | |
Invested capital | |||
Total assets | 1,498.6 | 1,480.3 | |
Total liabilities | (882.5) | (872.7) | |
Net debt at period end | 276.7 | 319.3 | |
Retirement benefit scheme surplus | (18.8) | (12.0) | |
Deferred tax liability on retirement benefit scheme | 4.7 | 3.0 | |
Invested capital | 878.7 | 917.9 | |
Average invested capital for ROIC calculation | 898.3 | 952.7 | |
ROIC (%) | 10.1% | 7.5% |
28 December | 30 December | ||
£m | Note | 2024 | 2023 |
Non-current assets | |||
Shares in Group undertakings | 4 | 313.7 | 309.5 |
Current assets | |||
Loans to Group undertakings | 6 | 86.8 | 95.5 |
Deferred tax assets | 0.9 | 0.1 | |
Cash and cash equivalents | 0.1 | – | |
87.8 | 95.6 | ||
Total assets | 401.5 | 405.1 | |
Current liabilities | |||
Loans from Group undertakings | 6 | (5.6) | (2.5) |
Current tax liabilities | (0.9) | – | |
Total liabilities | (6.5) | (2.5) | |
Net assets | 395.0 | 402.6 | |
Equity | |||
Called up share capital | 7 | 11.6 | 11.6 |
Own shares held | 7 | (6.3) | (4.4) |
Merger reserve | 7 | 23.8 | 23.8 |
Retained earnings | 365.9 | 371.6 | |
Total equity | 395.0 | 402.6 |
Called up | Own | Merger | Retained | Total | ||
£m | Note | share capital | shares held | reserve | earnings | equity |
Balance at 1 January 2023 | 11.6 | (3.1) | 23.8 | 372.1 | 404.4 | |
Profit for the period | – | – | – | 40.0 | 40.0 | |
Purchase of own shares | 7 | – | (2.4) | – | – | (2.4) |
Dividends | 7 | – | – | – | (40.8) | (40.8) |
Credit for share-based payments | – | – | – | 2.0 | 2.0 | |
Proceeds from exercise of share options | – | – | – | 0.2 | 0.2 | |
Equity-settlement of share-based payments | – | 1.1 | – | (1.1) | – | |
Deferred tax | – | – | – | (0.8) | (0.8) | |
At 30 December 2023 | 11.6 | (4.4) | 23.8 | 371.6 | 402.6 | |
Profit for the period | – | – | – | 42.6 | 42.6 | |
Purchase of own shares | 7 | – | (8.6) | – | – | (8.6) |
Dividends | 7 | – | – | – | (43.8) | (43.8) |
Credit for share-based payments | – | – | – | 2.4 | 2.4 | |
Proceeds from exercise of share options | – | – | – | 0.4 | 0.4 | |
Equity-settlement of share-based payments | 7 | – | 6.7 | – | (6.7) | – |
Deferred tax | – | – | – | (0.6) | (0.6) | |
At 28 December 2024 | 11.6 | (6.3) | 23.8 | 365.9 | 395.0 |