| 2024 | 2023 | ||
| Note | £m | £m | |
Revenue | 1 | ||
Cost of sales and overheads 1 | 2 | ( | ( |
Other operating income | 2 | ||
Other operating expenses 1 | 2 | ( | ( |
Net impairment losses on financial assets | 12,16 | ( | ( |
Operating profit before exceptional items | 1,2 | ||
Exceptional items | 3 | ( | |
Operating profit | 2 | ||
Finance income | 4 | ||
Finance charges | 4 | ( | ( |
Profit before taxation | |||
Taxation charge | 5 | ( | ( |
Profit for the year | |||
| Attributable to: | |||
Equity holders of the Parent | |||
Non-controlling interests | |||
Earnings per share | 6 | ||
Pence | Pence | ||
Basic | |||
Diluted |
| 2024 | 2023 | ||
| Note | £m | £m | |
Profit for the year | |||
| Items that will not be reclassified to profit or loss: | |||
Actuarial losses on defined benefit pension schemes | 26 | ( | ( |
Tax on retirement benefit obligations that will not be reclassified | 17 | ( | |
Total items that will not be reclassified to profit or loss | ( | ( | |
Items that may be reclassified subsequently to profit or loss: | |||
Exchange losses on translation of overseas operations | ( | ( | |
Movements on hedges of net investments | 16 | ||
Movements on cash flow hedges | ( | ||
| Total items that may be reclassified subsequently | ( | ( | |
| to profit or loss | |||
Total other comprehensive expense for the year | ( | ( | |
Total comprehensive income for the year | |||
| Attributable to: | |||
Equity holders of the parent | |||
Non-controlling interests | |||
| 2024 | 2023 | ||
| Note | £m | £m | |
| Non-current assets | |||
Goodwill | 7 | ||
Other intangible assets | 8 | ||
Property, plant and equipment | 9 | ||
Right-of-use assets | 10 | ||
Deferred tax assets | 17 | ||
Trade and other receivables | 12 | ||
| Current assets | |||
Inventories | 11 | ||
Current tax assets | |||
Trade and other receivables | 12 | ||
Cash and bank balances | 13 | ||
Assets held for sale | 14 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 18 | ||
Current tax liabilities | 5 | ||
Borrowings | 15 | ||
Lease liabilities | 10 | ||
Provisions | 19 | ||
Net current (liabilities)/assets | ( |
| 2024 | 2023 | ||
| Note | £m | £m | |
| Non-current liabilities | |||
Lease liabilities | 10 | ||
Retirement benefit obligations | 26 | ||
Deferred tax liabilities | 17 | ||
Provisions | 19 | ||
Other payables | 18 | ||
Total liabilities | |||
Net assets | |||
| Equity | |||
Share capital | 20 | ||
Share premium account | |||
Own shares | ( | ( | |
Capital redemption reserve | |||
Other reserves | |||
Translation reserves | |||
Retained earnings | |||
Equity attributable to equity holders of the parent | |||
Non-controlling interests | |||
Total equity |
| 2024 | 2023 | ||
| Note | £m | £m | |
Net cash from operating activities | 23 | ||
| Investing activities | |||
Purchases of property, plant and equipment | 9,18 | ( | ( |
Proceeds on disposal of property, plant and equipment | |||
Purchases of other intangible assets | 8 | ( | ( |
Acquisition of businesses, net of cash acquired | 22 | ( | |
Net proceeds on disposal of business | 3 | ||
Loans issued | ( | ||
Interest received | |||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Interest paid | ( | ( | |
Dividends paid | 21 | ( | ( |
Principal elements of lease payments | ( | ( | |
Drawdown of bank loans | |||
Repayments of bank loans | ( | ( | |
Ordinary shares purchased for share buyback | ( | ||
Own shares purchased to be held as treasury shares | ( | ||
Net cash used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of year | |||
Effect of foreign exchange rate changes | ( | ( | |
Cash and cash equivalents at end of year | 23 |
| Share | Capital | Equity attributable | Non- | |||||||
| Share | premium | Own | redemption | Other | Translation | Retained | to equity holders | controlling | Total | |
| capital | account | shares | reserve | reserves | reserves | earnings | of the parent | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
1 January 2023 | ( | |||||||||
Profit for the year | ||||||||||
Exchange differences on translation of overseas operations | ( | ( | ( | ( | ||||||
Movements on hedges of net investments | ||||||||||
Movements on cash flow hedges | ||||||||||
| Actuarial gains on defined benefit pension | ( | ( | ( | |||||||
| schemes net of deferred tax | ||||||||||
Total comprehensive income for the year | ( | |||||||||
Ordinary shares acquired | ( | ( | ( | |||||||
Settlement of share awards | ( | ( | ||||||||
Share-based payments | ||||||||||
Deferred tax on share-based payment transactions | ||||||||||
Dividends | ( | ( | ( | |||||||
31 December 2023 | ( | |||||||||
Profit for the year | ||||||||||
Exchange differences on translation of overseas operations | ( | ( | ( | ( | ||||||
Movements on hedges of net investments | ||||||||||
Movements on cash flow hedges | ( | ( | ( | |||||||
| Actuarial losses on defined benefit pension | ( | ( | ( | |||||||
| schemes net of deferred tax | ||||||||||
Total comprehensive income for the year | ( | |||||||||
Ordinary shares acquired | ( | ( | ( | ( | ||||||
Settlement of share awards | ( | |||||||||
Share-based payments | ||||||||||
Dividends | ( | ( | ( | ( | ||||||
( |
Software | 7%–33% |
Non-compete agreements | 20%–33% |
Customer relationships | 7%–10% |
Freehold buildings | 2% |
Leasehold improvements | Over the projected life of the lease |
Fixtures and fittings | 10%–20% |
Plant and machinery | 5%–20% |
Motor vehicles | 20%–33% |
| Precision | Central | |||||
| Specialist | Heat | costs and | Total | |||
| Technologies | Treatment | elimination | Total core | Non-core | Group | |
| 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 224.2 | 488.3 | – | 712.5 | 44.6 | 757.1 |
| Result | ||||||
| Adjusted operating | 65.0 | 83.0 | (20.4) | 127.6 | 1.4 | 129.0 |
| profit/(loss) | ||||||
Amortisation of acquired intangible assets | (8.7) | (1.3) | – | (10.0) | (0.4) | (10.4) |
Acquisition costs | (2.4) | – | – | (2.4) | – | (2.4) |
| Operating | 53.9 | 81.7 | (20.4) | 115.2 | 1.0 | 116.2 |
profit/(loss) before exceptional items | ||||||
Exceptional items | (2.1) | (21.7) | (30.7) | (54.5) | (23.8) | (78.3) |
| Operating | 51.8 | 60.0 | (51.1) | 60.7 | (22.8) | 37.9 |
| profit/(loss) | ||||||
Finance income | 0.8 | |||||
Finance charges | (10.3) | |||||
Profit before taxation | 28.4 | |||||
Taxation | (7.7) | |||||
Profit for the year | 20.7 |
| Precision | Central | |||||
| Specialist | Heat | costs and | Total | |||
| Technologies | Treatment | elimination | Total core | Non-core | Group | |
| 2023 | 2023 | 2023 | 2023 | 2023 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 212.4 | 534.9 | – | 747.3 | 55.2 | 802.5 |
Result | – | |||||
| Adjusted operating | 55.2 | 94.4 | (24.8) | 124.8 | 2.8 | 127.6 |
| profit/(loss) | ||||||
Amortisation of acquired intangible assets | (6.4) | (1.3) | – | (7.7) | (0.4) | (8.1) |
Acquisition costs | – | – | (0.3) | (0.3) | – | (0.3) |
Operating profit/(loss) | 48.8 | 93.1 | (25.1) | 116.8 | 2.4 | 119.2 |
Finance income | 0.8 | |||||
Finance charges | (8.3) | |||||
Profit before taxation | 111. 7 | |||||
Taxation | (24.9) | |||||
Profit for the year | 86.8 |
| Precision | |||||
| Specialist | Heat | Total | |||
| Technologies | Treatment | Total core | Non-core | Group | |
| 2024 | 2024 | 2024 | 2024 | 2024 | |
| Revenue | £m | £m | £m | £m | £m |
Western Europe | 121.0 | 239.3 | 360.3 | 20.8 | 381.1 |
North America | 95.7 | 165.0 | 260.7 | 23.8 | 284.5 |
Emerging Markets | 7. 5 | 84.0 | 91.5 | – | 91.5 |
Group | 224.2 | 488.3 | 712.5 | 44.6 | 757.1 |
| Precision | |||||
| Specialist | Heat | Total | |||
| Technologies | Treatment | Total core | Non-core | Group | |
| 2023 | 2023 | 2023 | 2023 | 2023 | |
| Revenue | £m | £m | £m | £m | £m |
Western Europe | 120.9 | 271.7 | 392.6 | 24.9 | 417.5 |
North America | 83.9 | 173.2 | 257.1 | 30.3 | 287.4 |
Emerging Markets | 7. 6 | 90.0 | 97.6 | – | 97.6 |
Group | 212.4 | 534.9 | 747.3 | 55.2 | 802.5 |
| Precision | Central | |||||
| Specialist | Heat | costs and | Total | |||
| Technologies | Treatment | eliminations | Total core | Non-core | Group | |
| 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
| Gross capital | 18.9 | 61.4 | 5.2 | 85.5 | 4.5 | 90.0 |
| additions | ||||||
Depreciation and amortisation | 24.2 | 51.3 | 3.8 | 79.3 | 6.4 | 85.7 |
Impairments | 1.5 | 20.7 | 28.4 | 50.6 | 14.7 | 65.3 |
| Precision | Central | |||||
| Specialist | Heat | costs and | Total | |||
| Technologies | Treatment | eliminations | Total core | Non-core | Group | |
| 2023 | 2023 | 2023 | 2023 | 2023 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Gross capital | 19.9 | 59.9 | 10.0 | 89.8 | 4.7 | 94.5 |
| additions | ||||||
Depreciation and amortisation | 21.5 | 50.7 | 3.1 | 75.3 | 6.8 | 82.1 |
Impairments | 0.3 | 0.5 | – | 0.8 | 0.1 | 0.9 |
| 2024 | 2023 | |
| £m | £m | |
USA | 271.2 | 271.7 |
France | 104.2 | 116.9 |
Germany | 72.3 | 82.3 |
UK | 68.5 | 66.3 |
Sweden | 50.3 | 50.9 |
Netherlands | 29.5 | 34.9 |
Others | 161.1 | 179.5 |
Group | 757.1 | 802.5 |
| 2024 | 2023 | |
| £m | £m | |
Revenue | 757.1 | 802.5 |
Cost of sales | (460.4) | (500.6) |
Gross profit | 296.7 | 301.9 |
Selling costs | (22.3) | (21.8) |
Administration expenses | (165.1) | (172.0) |
Other operating income | 9.7 | 12.6 |
Other operating expenses | (0.4) | (1.3) |
Net impairment losses on financial assets | (2.4) | (0.2) |
Operating profit prior to exceptional items | 116.2 | 119.2 |
Exceptional items (see note 3) | (78.3) | – |
Operating profit | 37.9 | 119.2 |
| 2024 | 2023 | |
| £m | £m | |
Net foreign exchange (gain)/loss | (0.4) | 0.2 |
Employee costs 1 (see note 24) | 297.3 | 307.5 |
Pension scheme administration expenses (see note 26) | 0.6 | 0.5 |
Inventory expensed | 70.5 | 76.8 |
Utility costs | 68.8 | 98.3 |
Consumables and gases | 52.6 | 55.3 |
Transport and carriage costs | 12.4 | 12.8 |
Depreciation of property, plant and equipment | 59.7 | 59.4 |
Depreciation of right-of-use assets | 13.6 | 12.9 |
Amortisation of other intangible assets | 12.4 | 9.8 |
Gain on disposal of property, plant and equipment recognised in operating profit (see note 9) | (5.5) | (3.4) |
Loss on disposal of property, plant and equipment recognised in exceptional items (see notes 3 & 9) | 0.1 | – |
Gain on disposal of right-of-use assets | (0.2) | (0.2) |
Impairment loss on trade receivables (see note 12) | 2.4 | 0.2 |
| Impairment of other intangible assets recognised in exceptional items | 29.2 | – |
| (see notes 3 & 8) | ||
Impairment of goodwill recognised in exceptional items (see notes 3 & 7) | 18.0 | – |
| Impairment of property, plant and equipment recognised in exceptional | 16.9 | – |
| items (see notes 3 & 9) | ||
| Impairment of property, plant and equipment – recognised in operating | 0.1 | 0.9 |
| profit (see note 9) | ||
| Impairment of right-of-use assets recognised in exceptional items | 1.1 | – |
| (see notes 3 & 10) | ||
Repairs and maintenance | 25.5 | 27.2 |
Government assistance support received 2 | (1.0) | (6.4) |
Acquisition costs | 2.4 | 0.3 |
| 2024 | 2023 | |
| £m | £m | |
Impairment of ERP intangible asset | 28.4 | – |
Impairment of goodwill | 18.0 | – |
Strategic optimisation programme | 31.9 | – |
Impairment of assets | 18.8 | |
Severance and redundancy cost | 4.1 | – |
Site closure and associated closure costs | 5.2 | – |
Losses on sale of business and property, plant and equipment | 2.8 | – |
Other | 1.0 | – |
Total exceptional items | 78.3 | – |
| 2024 | 2023 | |
| £m | £m | |
Interest on bank loans and overdrafts | 3.9 | 2.7 |
Interest on lease liabilities | 2.6 | 2.3 |
Total interest expense | 6.5 | 5.0 |
Net interest on the defined benefit pension liability | 0.4 | 0.4 |
Other finance charges | 3.4 | 2.9 |
Total finance charge | 10.3 | 8.3 |
| Less: | ||
Interest received on bank deposits | (0.7) | (0.5) |
Other interest receivable | (0.1) | (0.3) |
Total finance income | (0.8) | (0.8) |
Net finance charge | 9.5 | 7. 5 |
| 2024 | 2023 | |
| £m | £m | |
Current taxation – charge for the year | 20.7 | 26.0 |
Current taxation – adjustments in respect of previous years | 1.5 | (2.7) |
Deferred tax – charge for the year (see note 17) | (13.2) | 1.5 |
Deferred tax – adjustments in respect of previous years (see note 17) | (1.3) | 0.1 |
Total taxation charge | 7. 7 | 24.9 |
| 2024 | 2023 | |
| £m | £m | |
Profit before taxation | 28.4 | 111. 7 |
Tax at the weighted average country tax rate of 25.1% (2023: 25.4%) | 7. 2 | 28.4 |
Tax effect of expenses not deductible in determining taxable profit 1 | 1.6 | 1. 1 |
Impact of recognition or derecognition of deferred tax balances | 0.8 | 0.5 |
| Tax effect of other adjustments in respect of previous years: | ||
Current tax 2 | 1.5 | (2.7) |
Deferred tax 2 | (1.3) | 0.1 |
Effect of financing activities between jurisdictions 3 | (2.5) | 0.3 |
Impact of trade and minimum corporate taxes | 0.2 | 0.3 |
| Effect of changes in statutory tax rates on deferred | (0.2) | 0.3 |
| tax assets and liabilities | ||
Other tax risk provision movements 4 | 0.4 | (3.4) |
Tax expense for the year | 7. 7 | 24.9 |
| 2024 | 2023 | |
| £m | £m | |
| Earnings | ||
Earnings for the purpose of basic earnings per share being net profit attributable to equity holders of the parent | 20.0 | 85.6 |
Number | Number | |
| Number of shares | ||
| Weighted average number of ordinary shares for the purpose | 186,012,493 | 189,877,099 |
| of basic earnings per share | ||
| Effect of dilutive potential ordinary shares: | ||
Shares subject to performance conditions | 418,728 | 661,721 |
Shares subject to vesting conditions | 448,614 | 344,050 |
| Weighted average number of ordinary shares for the purpose | 186,879,835 | 190,882,870 |
| of diluted earnings per share | Pence | Pence |
| Earnings per share: | ||
Basic | 10.8 | 45.1 |
Diluted | 10.7 | 44.8 |
| 2024 | 2023 | |
| £m | £m | |
| Adjusted earnings | ||
Net profit attributable to equity holders of the parent | 20.0 | 85.6 |
| Add back: | ||
Amortisation of acquired intangible assets (net of tax) | 8.3 | 6.1 |
Acquisition costs (net of tax) | 1.8 | 0.2 |
Exceptional items (net of tax) | 60.3 | – |
Adjusted earnings | 90.4 | 91.9 |
Pence | Pence | |
| Adjusted earnings per share: | ||
Basic | 48.6 | 48.4 |
Diluted | 48.4 | 48.1 |
| 2024 | 2023 | |
| £m | £m | |
| Cost | ||
At 1 January | 282.3 | 288.9 |
Exchange differences | (0.2) | (6.6) |
Recognised on acquisition of businesses | 3.8 | – |
Total cost | 285.9 | 282.3 |
| Accumulated impairment | ||
At 1 January | 60.8 | 61.1 |
Impairment | 18.0 | – |
Exchange differences | 0.1 | (0.3) |
Total accumulated impairment | 78.9 | 60.8 |
Carrying amount | 207.0 | 221.5 |
| 2024 | 2023 | |
| £m | £m | |
Specialist Technologies | 47.2 | 66.3 |
Precision Heat Treatment | 159.8 | 155.2 |
207.0 | 221.5 |
| Goodwill | Long-term | Post-tax | Pre-tax | |
| carrying | growth | discount | discount | |
| value | rate | rate | rate | |
| 2024 | 2024 | 2024 | 2024 | |
| Cash generating units | £m | % | % | % |
| Specialist Technology: | ||||
North American Surface Technology | 28.5 | 2.2 | 9.4 | 11.7 |
European Surface Technology | 12.6 | 2.0 | 9.6 | 12.2 |
Other smaller Specialist Technology CGUs | 6.1 | 2.0–2.2 | 9.4–9.6 | 11.8–12.3 |
| Precision Heat Treatment: | ||||
| North America Aerospace, Defence | 69.7 | 2.2 | 9.4 | 11.7 |
| and Energy | ||||
North America Automotive and General Industrial | 39.4 | 2.2 | 9.4 | 11.6 |
European Automotive and General Industrial | 26.9 | 2.0 | 9.6 | 12.3 |
Other smaller Precision Heat Treatment CGUs | 23.8 | 2.0–2.2 | 9.6–10.1 | 12.3-12.7 |
| Value assigned | Additional | ||
| to assumption | Sensitivity | impairment | |
| 2024 | 2024 | 2024 | |
| Key Assumption | % | bps change | £m |
Post-tax discount rate | 9.4 | 100 | 19.0 |
Terminal growth rate | 2.1 | (50) | 5.9 |
| Non- | ||||
| Customer | compete | |||
| Software | relationships | agreements | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 January 2023 | 53.6 | 154.5 | 3.8 | 211.9 |
Exchange differences | (0.3) | (7.6) | – | (7.9) |
Additions | 8.3 | – | – | 8.3 |
Eliminated on disposals | (0.7) | – | – | (0.7) |
At 1 January 2024 | 60.9 | 146.9 | 3.8 | 211.6 |
Exchange differences | (0.3) | 1.3 | – | 1.0 |
Additions | 4.1 | – | – | 4.1 |
| Acquired on acquisition of businesses | – | 39.6 | 0.3 | 39.9 |
| (see note 22) | ||||
Impairment of cost | (28.4) | – | – | (28.4) |
Eliminated on disposals | (0.6) | – | – | (0.6) |
At 31 December 2024 | 35.7 | 187.8 | 4.1 | 227.6 |
| Amortisation | ||||
At 1 January 2023 | 24.2 | 67.6 | 3.2 | 95.0 |
Exchange differences | (0.1) | (3.6) | – | (3.7) |
Charge for the year | 1.7 | 7. 8 | 0.3 | 9.8 |
Eliminated on disposals | (0.7) | – | – | (0.7) |
At 1 January 2024 | 25.1 | 71.8 | 3.5 | 100.4 |
Exchange differences | (0.1) | 0.3 | – | 0.2 |
Charge for the year | 2.0 | 10.2 | 0.2 | 12.4 |
Impairment losses incurred | – | 0.8 | – | 0.8 |
Eliminated on disposals | (0.6) | – | – | (0.6) |
At 31 December 2024 | 26.4 | 83.1 | 3.7 | 113.2 |
| Carrying amount | ||||
At 31 December 2024 | 9.3 | 104.7 | 0.4 | 114.4 |
At 31 December 2023 | 35.8 | 75.1 | 0.3 | 111. 2 |
| Land and buildings | |||||||
| Long leasehold | Short leasehold | Plant | Fixtures | Assets | |||
| Freehold | improvements | improvements | and machinery | and fittings | under construction | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost or valuation | |||||||
At 1 January 2023 | 272.5 | 9.4 | 21.4 | 1,087.8 | 30.0 | 59.1 | 1,480.2 |
Additions 1 | 0.1 | 1.3 | 0.3 | 3.3 | 0.6 | 66.1 | 71.7 |
Exchange differences | (7.4) | (0.3) | (0.9) | (31.3) | (0.9) | (2.4) | (43.2) |
Transfer to assets held for sale | (1.4) | – | – | – | – | – | (1.4) |
Recategorisation | (1.6) | 7. 0 | 0.3 | 52.1 | (5.7) | (52.1) | – |
Eliminated on disposal within operating business | (10.4) | (0.6) | (0.1) | (29.8) | (2.8) | (0.2) | (43.9) |
At 1 January 2024 | 251.8 | 16.8 | 21.0 | 1,082.1 | 21.2 | 70.5 | 1,463.4 |
Additions 1 | 0.1 | – | 0.4 | 6.3 | 1.2 | 60.0 | 68.0 |
Acquired on acquisition of businesses (see note 22) | 1.3 | – | – | 6.4 | – | – | 7. 7 |
Exchange differences | (7.1) | (0.6) | (0.7) | (30.0) | (0.5) | (1.2) | (40.1) |
Recategorisation | 5.2 | 0.1 | 0.5 | 38.7 | 1.4 | (45.9) | – |
Eliminated on disposal on sale of business ( see note 3) | (2.9) | – | – | (5.2) | (0.2) | – | (8.3) |
Eliminated on disposal within operating business | (4.7) | – | – | (20.8) | (1.1) | (0.2) | (26.8) |
At 31 December 2024 | 243.7 | 16.3 | 21.2 | 1,077.5 | 22.0 | 83.2 | 1,463.9 |
| Accumulated depreciation and impairment | |||||||
At 1 January 2023 | 133.3 | 6.9 | 11. 4 | 788.2 | 24.0 | 0.1 | 963.9 |
Charge for the year | 6.8 | 0.9 | 1.4 | 48.6 | 1.7 | – | 59.4 |
Impairment losses incurred | 0.1 | – | – | 0.8 | – | – | 0.9 |
Exchange differences | (3.4) | (0.3) | (0.4) | (22.5) | (0.7) | (0.1) | (27.4) |
Transfer to assets held for sale | (0.9) | – | – | – | – | – | (0.9) |
Recategorisation | (5.7) | 5.9 | (1.2) | 6.3 | (5.3) | – | – |
Eliminated on disposal within operating business | (4.1) | (0.6) | (0.1) | (29.9) | (2.7) | – | (37.4) |
At 1 January 2024 | 126.1 | 12.8 | 11.1 | 791.5 | 17. 0 | – | 958.5 |
Charge for the year | 7. 2 | 0.9 | 1.3 | 48.3 | 2.0 | – | 59.7 |
Impairment losses incurred (see notes 2 and 3) | 1.8 | – | 0.5 | 14.6 | 0.1 | – | 1 7. 0 |
Exchange differences | (3.9) | (0.5) | (0.4) | (21.3) | (0.4) | – | (26.5) |
Recategorisation | – | – | – | (0.1) | 0.1 | – | – |
Eliminated on disposal on sale of business (see note 3) | (2.4) | – | – | (4.2) | (0.1) | – | (6.7) |
Eliminated on disposal within operating business | (2.0) | – | – | (16.2) | (1.1) | – | (19.3) |
At 31 December 2024 | 126.8 | 13.2 | 12.5 | 812.6 | 1 7. 6 | – | 982.7 |
| Carrying amount | |||||||
At 31 December 2024 | 116.9 | 3.1 | 8.7 | 264.9 | 4.4 | 83.2 | 481.2 |
At 31 December 2023 | 125.7 | 4.0 | 9.9 | 290.6 | 4.2 | 70.5 | 504.9 |
| 2024 | 2023 | |
| £m | £m | |
Specialist Technologies | 1.5 | 0.3 |
Precision Heat Treatment | 2.7 | 0.5 |
Non-core | 12.8 | 0.1 |
Group | 1 7. 0 | 0.9 |
| Land, | ||||
| buildings, | ||||
| fixtures and | Plant and | |||
| fittings | machinery | Vehicles | Total | |
| £m | £m | £m | £m | |
| Cost or valuation | ||||
At 1 January 2023 | 142.4 | 22.6 | 19.1 | 184.1 |
Additions | 9.2 | 1.9 | 3.4 | 14.5 |
| Eliminated on disposal within | (10.0) | (2.7) | (3.4) | (16.1) |
| operating business | ||||
Exchange differences | (3.7) | (0.7) | (0.8) | (5.2) |
At 1 January 2024 | 137.9 | 21.1 | 18.3 | 177.3 |
Additions | 12.7 | 2.3 | 2.9 | 1 7. 9 |
| Eliminated on disposal on sale of business | (0.8) | (0.1) | – | (0.9) |
| (see note 3) | ||||
| Eliminated on disposal within | (12.1) | (1.5) | (3.7) | (17.3) |
| operating business | ||||
Exchange differences | (4.9) | (0.7) | (0.5) | (6.1) |
At 31 December 2024 | 132.8 | 21.1 | 1 7. 0 | 170.9 |
| Accumulated depreciation and impairment | ||||
At 1 January 2023 | 89.8 | 18.9 | 15.8 | 124.5 |
Charge for the year | 9.0 | 1.7 | 2.2 | 12.9 |
| Eliminated on disposal within | (9.4) | (2.7) | (3.2) | (15.3) |
| operating business | ||||
Exchange differences | (2.2) | (0.5) | (0.6) | (3.3) |
At 1 January 2024 | 87.2 | 1 7. 4 | 14.2 | 118.8 |
Charge for the year | 9.5 | 1.7 | 2.4 | 13.6 |
Impairment losses incurred (see notes 2 and 3) | 1.1 | – | – | 1.1 |
| Eliminated on disposal on sale of business | (0.8) | (0.1) | – | (0.9) |
| (see note 3) | ||||
| Eliminated on disposal within | (8.8) | (1.5) | (3.5) | (13.8) |
| operating business | ||||
Exchange differences | (3.6) | (0.5) | (0.2) | (4.3) |
At 31 December 2024 | 84.6 | 1 7. 0 | 12.9 | 114.5 |
| Carrying amount | ||||
At 31 December 2024 | 48.2 | 4.1 | 4.1 | 56.4 |
At 31 December 2023 | 50.7 | 3.7 | 4.1 | 58.5 |
| 2024 | 2023 | |
| £m | £m | |
Raw materials | 25.6 | 26.7 |
Work-in-progress | 2.9 | 2.6 |
Finished goods and goods for resale | 0.9 | 0.9 |
Less: obsolescence provision | (1.3) | (0.7) |
28.1 | 29.5 |
| 2024 | 2023 | |
| £m | £m | |
| Amounts falling due within one year: | ||
Amounts receivable for the supply of services | 125.2 | 130.8 |
Allowance for expected credit loss | (3.3) | (2.8) |
Net trade receivables | 121.9 | 128.0 |
Other receivables | 8.1 | 10.3 |
Prepayments | 11.3 | 10.1 |
141.3 | 148.4 | |
| Amounts falling due after more than one year: | ||
Trade and other receivables | 3.1 | 1.3 |
Allowance for expected credit loss | (0.3) | – |
Net trade receivables | 2.8 | 1.3 |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 64.3 | 66.0 |
Additions | 1 7. 8 | 14.6 |
Disposals | (3.7) | (0.8) |
Principal and interest repayments | (13.5) | (13.1) |
Exchange differences | (1.4) | (2.4) |
At 31 December | 63.5 | 64.3 |
Current | 13.1 | 11. 8 |
Non-current | 50.4 | 52.5 |
| 2024 | 2023 | |
| £m | £m | |
Less than one year | 15.5 | 12.3 |
One to five years | 38.0 | 33.4 |
More than five years | 21.6 | 53.4 |
Total undiscounted cash flows | 75.1 | 99.1 |
| 2024 | 2023 | |
| Amounts recognised in the consolidated income statement | £m | £m |
Depreciation charge | 13.6 | 12.9 |
Interest on lease liabilities | 2.6 | 2.3 |
Expenses relating to short-term leases | 0.9 | 0.9 |
Expenses relating to leases of low value assets | 0.8 | 0.8 |
Gain on disposal of right-of-use assets | (0.2) | (0.2) |
Right-of-use asset impairment charge | 1.1 | – |
| 2024 | 2023 | |
| £m | £m | |
Trade receivables within terms | 90.1 | 97.9 |
| Ageing of past due but not impaired receivables: | ||
31–60 days | 15.2 | 15.1 |
61–90 days | 11.9 | 11. 5 |
91–120 days | 2.4 | 2.3 |
Greater than 120 days | 2.3 | 1. 2 |
121.9 | 128.0 |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 2.8 | 2.9 |
Impairment losses recognised | 3.0 | 1.0 |
Allowance eliminated on disposal | (0.1) | – |
Amounts written off as uncollectable | (1.6) | (0.2) |
Impairment losses reversed | (0.6) | (0.8) |
Allowance for expected credit loss on loans issued 1 | 0.3 | – |
Exchange differences | (0.2) | (0.1) |
At 31 December | 3.6 | 2.8 |
| 2024 | 2023 | |
| £m | £m | |
Less than 3 months | 0.3 | 0.2 |
3–12 months | 3.4 | 1. 8 |
Over 12 months | 1.7 | 3.8 |
5.4 | 5.8 |
| 2024 | 2023 | |
| £m | £m | |
US dollar | – | 24.4 |
Euro | 1.6 | 3.5 |
Sterling | 3.5 | 3.7 |
Chinese yuan | 11.5 | 11. 0 |
Other | 2.5 | 2.6 |
Total cash and bank balances 1 | 19.1 | 45.2 |
| 2024 | 2023 | |
| £m | £m | |
Revolving Credit Facility | 84.3 | 32.1 |
Bank overdrafts | 3.1 | 0.5 |
Total borrowings | 87.4 | 32.6 |
Weighted average interest rate paid | 3.9% | 5.3% |
| Analysis of Revolving Credit Facility drawdowns by currency: | ||
Euro | 84.3 | 32.1 |
84.3 | 32.1 | |
| Analysis of bank overdrafts by currency: | ||
US dollar | 1.5 | – |
Euro | 1.3 | 0.2 |
Canadian dollar | 0.2 | – |
Swiss Franc | – | 0.3 |
Other | 0.1 | – |
3.1 | 0.5 |
| Less than | |||||
| 1 year | 1–2 years | 2–5 years | 5+ years | Total | |
| 2024 | 2024 | 2024 | 2024 | 2024 | |
| £m | £m | £m | £m | £m | |
| Non-interest bearing financial | 97.1 | – | – | – | 97.1 |
liabilities 1 | |||||
Bank loans and overdrafts | 87.4 | – | – | – | 87.4 |
Lease liabilities | 15.5 | 12.8 | 25.2 | 21.6 | 75.1 |
200.0 | 12.8 | 25.2 | 21.6 | 259.6 |
| Less than | |||||
| 1 year | 1-2 years | 2-5 years | 5+ years | Total | |
| 2023 | 2023 | 2023 | 2023 | 2023 | |
| £m | £m | £m | £m | £m | |
| Non-interest-bearing financial | |||||
liabilities 1 | 65.8 | 0.1 | – | – | 65.9 |
Bank loans and overdrafts | 32.6 | – | – | – | 32.6 |
Lease liabilities | 12.3 | 10.6 | 22.8 | 53.4 | 99.1 |
110.7 | 10.7 | 22.8 | 53.4 | 197.6 |
| 2024 | 2023 | |
| Financial assets at amortised cost | £m | £m |
Trade and other receivables | 126.5 | 133.9 |
Loan receivable | 0.8 | – |
Cash and bank balances | 19.1 | 45.2 |
146.4 | 179.1 |
| 2024 | 2023 | |
| Financial liabilities at amortised cost | £m | £m |
Borrowings – loans and overdrafts | 87.4 | 32.6 |
Lease liabilities | 63.5 | 64.3 |
Trade and other payables 1 | 61.2 | 62.2 |
212.1 | 159.1 |
| 2024 | 2024 | 2023 | 2023 | |
| EUR Net investment hedge | £m | €m | £m | €m |
Carrying amount of the hedging instruments | 90.1 | 109.0 | 32.1 | 37.0 |
| Carrying amount of the hedged items | 90.1 | 109.0 | 32.1 | 37.0 |
| (net assets of subsidiaries) and denominations | ||||
Hedge Ratio | 1:1 | – | 1:1 | – |
| Change in hedging instruments carrying | 4.1 | – | 0.9 | – |
| amount as a result of foreign currency | ||||
| movements from 1 January 2024 | ||||
Change in value of hedged item used to determine hedge effectiveness | (4.1) | – | (0.9) | – |
| Accelerated | Retirement | ||||
| tax | benefit | ||||
| depreciation | Tax losses | obligations | Other | Total | |
| £m | £m | £m | £m | £m | |
At 1 January 2023 | 57.5 | (3.7) | (3.0) | (1.3) | 49.5 |
Charge/(credit) to the consolidated income statement | 5.9 | 0.3 | 0.2 | (5.1) | 1.3 |
Credit to equity | – | – | – | (0.1) | (0.1) |
Exchange differences | (2.3) | 0.1 | – | 0.4 | (1.8) |
| Effect of change in tax rate | 0.3 | – | – | – | 0.3 |
| in the income statement | |||||
At 1 January 2024 | 61.4 | (3.3) | (2.8) | (6.1) | 49.2 |
| Credit to the consolidated | (11.1) | (2.0) | (0.2) | (1.0) | (14.3) |
| income statement | |||||
Debit to equity | – | – | 0.1 | – | 0.1 |
Transfers | 0.3 | – | – | (0.3) | – |
Disposal of business | – | – | – | 0.1 | 0.1 |
Exchange differences | (0.7) | – | 0.1 | (0.1) | (0.7) |
| Effect of change in tax rate | – | – | – | (0.2) | (0.2) |
| in the income statement | |||||
At 31 December 2024 | 49.9 | (5.3) | (2.8) | (7.6) | 34.2 |
| 2024 | 2023 | |
| £m | £m | |
Deferred tax liabilities | 41.2 | 51.8 |
Deferred tax assets | (7.0) | (2.6) |
34.2 | 49.2 |
| 2024 | 2023 | |
| £m | £m | |
| Working capital amounts falling due within one year: | ||
Trade payables | 19.4 | 20.8 |
Other taxes and social security | 1 7. 1 | 19.8 |
Other payables | 8.0 | 6.1 |
Trade accruals 1 | 57.1 | 64.6 |
101.6 | 111. 3 | |
| Other amounts falling due within one year: | ||
Share buyback accrual | 32.9 | – |
Interest payable | 3.7 | 2.7 |
Deferred income | 2.0 | 0.1 |
Capital payables | 2.3 | 4.6 |
Capital accruals | 4.2 | 4.0 |
45.1 | 11. 4 | |
Total amounts falling due within one year: | 146.7 | 122.7 |
| Working capital amounts falling due after more than one year: | ||
Other payables | 0.8 | 0.9 |
| Restructuring | Environmental | Legal | Total | |
| 2024 | 2024 | 2024 | 2024 | |
| £m | £m | £m | £m | |
At 1 January 2024 | 0.5 | 9.2 | 5.3 | 15.0 |
Additions | 9.0 | 1.4 | 1.7 | 12.1 |
Released | – | (0.1) | (0.9) | (1.0) |
Utlisation | (1.1) | (6.5) | (3.9) | (11.5) |
Exchange difference | – | (0.1) | (0.1) | (0.2) |
At 31 December 2024 | 8.4 | 3.9 | 2.1 | 14.4 |
Included in current liabilities | 11.9 | |||
Included in non-current liabilities | 2.5 | |||
| 14.4 |
Ordinary Shares | Share Capital 1 | |||
| 2024 | 2023 | 2024 | 2023 | |
| Number | Number | £m | £m | |
At 1 January | 191,456,172 | 191,456,172 | 33.1 | 33.1 |
Share buyback programmes | (8,558,676) | – | (1.5) | – |
Total | 182,897,496 | 191,456,172 | 31.6 | 33.1 |
| 2024 | 2023 | 2024 | 2023 | |
| Per share | Per share | £m | £m | |
| Interim dividend for the year ended | 6.9 | 6.7 | 12.7 | 12.7 |
| 31 December | ||||
| Proposed final/Final dividend for the year | 16.1 | 16.0 | 29.2 | 30.1 |
| ended 31 December | ||||
Total dividend | 23.0 | 22.7 | 41.9 | 42.8 |
| 2024 | |
| £m | |
| Fair value of net assets acquired: | |
Goodwill | 3.8 |
Other intangible assets | 39.9 |
Property, plant and equipment | 7. 7 |
Trade and other receivables | 1.2 |
Trade and other payables | (0.4) |
Fair value of net assets acquired | 52.2 |
Total consideration transferred | 52.2 |
| Net cash outflow arising on acquisition: | |
Cash consideration | 52.2 |
| 2024 | 2023 | |
| £m | £m | |
Profit for the year | 20.7 | 86.8 |
| Adjustments for: | ||
Finance income | (0.8) | (0.8) |
Finance charges | 10.3 | 8.3 |
Taxation charge | 7. 7 | 24.9 |
Operating profit | 37.9 | 119.2 |
| Adjustments for: | ||
Depreciation of property, plant and equipment | 59.7 | 59.4 |
Depreciation of right-of-use assets | 13.6 | 12.9 |
Amortisation of other intangible assets | 12.4 | 9.8 |
Profit on disposal of property, plant and equipment | (5.5) | (3.4) |
| Loss on disposal of property, plant and equipment recognised | ||
in exceptional items | 0.1 | – |
Profit on disposal of right-of-use assets | (0.2) | (0.2) |
Disposal of business | 2.6 | – |
Impairment of goodwill – recognised in exceptional items | 18.0 | – |
Impairment of acquired intangibles – recognised in exceptional items | 0.8 | – |
Impairment of fixed assets – recognised in exceptional items | 46.4 | – |
| Impairment of property, plant and equipment and other assets | 0.1 | 0.9 |
| recognised in operating profit | ||
EBITDA | 185.9 | 198.6 |
Share-based payments | 0.6 | 5.1 |
Decrease/(increase) in inventories | 1.3 | (1.7) |
Decrease in receivables | 7. 2 | 6.2 |
Decrease in payables | (7.6) | (1.0) |
Decrease in provisions | (0.6) | (3.1) |
Cash generated by operations | 186.8 | 204.1 |
Net income taxes paid | (32.1) | (9.0) |
Settlement of derivatives | – | (0.3) |
Net exchange differences | (2.1) | (3.2) |
Net cash from operating activities | 152.6 | 191.6 |
| 2024 | 2023 | |
| £m | £m | |
| Cash and cash equivalents comprise: | ||
Cash and bank balances | 19.1 | 45.2 |
Bank overdrafts (included in borrowings) | (3.1) | (0.5) |
16.0 | 44.7 |
| 2024 | 2023 1 | |
| Number | Number | |
Total average employees | 4,525 |
| 2024 | 2023 1 | |
| £m | £m | |
| Their aggregate remuneration comprised: | ||
Wages and salaries | 235.6 | 245.5 |
Social security costs | 36.0 | 36.1 |
Pension costs | 9.0 | 8.6 |
280.6 | 290.2 |
| BIP | BIP | Other Plans | Other Plans | |
| 2024 | 2023 | 2024 | 2023 | |
At 1 January | 6,001,991 | 5,337,784 | 624,905 | 484,211 |
Granted during the year | 2,923,641 | 2,867,954 | 373,275 | 298,682 |
Exercised during the year | (390,579) | (206,935) | (273,882) | (139,947) |
Expired during the year | (2,294,425) | (1,996,812) | (77,354) | (18,041) |
At 31 December | 6,240,628 | 6,001,991 | 646,944 | 624,905 |
| Average fair value of share awards granted | 544.7 | 555.1 | 608.2 | 608.3 |
| during the year at date of grant (pence) | ||||
Fair value of awards granted during the year (£) | 15,925,445 | 15,919,411 | 2,270,119 | 1,816,981 |
| BIP | BIP | Other Plans | Other Plans | |
| 2024 | 2023 | 2024 | 2023 | |
Weighted average share price (pence) | 604.1 | 608.3 | 646.4 | 634.3 |
Weighted average exercise price (pence) | nil | nil | nil | nil |
Expected life (years) | 3.0 | 3.0 | 1.0-3.0 | 0.1-3.0 |
Expected dividend yields (%) | 3.4 | 3.0 | 3.4 | 3.0 |
Weighted average remaining contractual life of shares outstanding (years) | 1.1 | 1.2 | 0.9 | 1.1 |
| Average fair value of share awards granted | 544.7 | 555.1 | 608.2 | 608.3 |
| during the year at date of grant (pence) | ||||
Fair value of awards granted during the year (£) | 15,925,445 | 15,919,411 | 2,270,119 | 1,816,981 |
| 2024 | 2023 | |
| £m | £m | |
UK Scheme | – | – |
Non-UK Schemes | 11.3 | 11. 1 |
11.3 | 11. 1 |
| 2024 | 2023 | |
| £m | £m | |
UK Scheme 1 | 0.6 | 0.4 |
Non-UK Schemes 1 | 0.7 | 0.8 |
1.3 | 1.2 |
| 2024 | 2023 | |
| % per annum | % per annum | |
RPI inflation | 3.35 | 3.20 |
CPI inflation | 3.05 | 2.90 |
Salary increases | n/a | n/a |
Rate of discount | 5.35 | 4.50 |
Allowance for pension in payment increases of RPI or 3% p.a. if less | 2.30 | 2.18 |
Allowance for revaluation of deferred pensions | 3.05 | 2.90 |
| 2024 | 2023 | |
S 3 PxA YoB | S 3 Px A YoB | |
| CMI 2023 | CMI 2022 | |
| 1.0% | 1.5% | |
| long-term | long-term | |
| Actuarial tables used | trend | trend |
Life expectancy for members currently aged 65 | 19.8 | 19.8 |
| 2024 | 2023 | |
S 3 PxA YoB | S 3 Px A YoB | |
| CMI 2023 | CMI 2022 | |
| 1.0% | 1.5% | |
| long-term | long-term | |
| Actuarial tables used | trend | trend |
Life expectancy at age 65 for members currently aged 45 | 20.7 | 20.7 |
2024 | 2023 | |||
| Increase | Decrease | Increase | Decrease | |
| £m | £m | £m | £m | |
0.5% change in discount rate | (3.0) | 3.3 | (3.6) | 4.0 |
| 0.5% change in price inflation | 1.1 | 1.1 | 1.4 | (1.3) |
| (and associated assumptions) | ||||
One year change in life expectancy at age 65 | 2.1 | (2.1) | 2.6 | (2.6) |
| 2024 | 2023 | |
| £m | £m | |
Defined benefit obligation at start of year | 62.7 | 64.4 |
Interest expense | 2.8 | 2.9 |
Actuarial gains arising from changes in demographic assumptions | (1.2) | (3.2) |
Actuarial (gains)/losses arising from changes in financial assumptions | (5.5) | 1. 5 |
Experience (gains)/losses | (0.3) | 0.3 |
Benefits paid, death in service insurance premiums and expenses | (3.7) | (3.1) |
Past service credit | – | (0.1) |
Defined benefit obligation at end of year | 54.8 | 62.7 |
| 2024 | 2023 | |
| £m | £m | |
Fair value of assets at start of year | 67.6 | 67.4 |
Interest income | 3.0 | 3.1 |
Return on scheme assets excluding interest income | (6.1) | 0.3 |
Scheme administration expenses | (0.6) | (0.5) |
Contributions by employer | 0.4 | 0.4 |
Benefits paid, death in service insurance premiums and expenses | (3.7) | (3.1) |
Fair value of assets at end of year | 60.6 | 67.6 |
| 2024 | 2023 | |
| £m | £m | |
Past service credit | – | (0.1) |
Scheme administration expenses | 0.6 | 0.5 |
0.6 | 0.4 |
| 2024 | 2024 | 2023 | 2023 | |
Quoted 1 | Unquoted | Quoted 1 | Unquoted | |
| £m | £m | £m | £m | |
Bonds | 12.8 | 2.2 | 13.6 | 2.9 |
Liability Driven Investment | 16.2 | – | 21.9 | – |
Diversified credit funds | 16.6 | 3.8 | 15.4 | 3.7 |
Cash and cash equivalents | 9.0 | – | 10.1 | – |
54.6 | 6.0 | 61.0 | 6.6 |
| 2024 | 2023 | |
| £m | £m | |
Present value of defined benefit obligation | 54.8 | 62.7 |
Fair value of plan assets | (60.6) | (67.6) |
Scheme surplus | (5.8) | (4.9) |
| Adjustment relating to asset ceilings and minimum | 5.8 | 4.9 |
| funding requirements | ||
Net defined benefit asset before deferred tax | – | – |
| 2024 | 2023 | |
| £m | £m | |
Restriction due to asset ceiling at beginning of period | 4.9 | 3.0 |
Interest on asset restriction | 0.2 | 0.2 |
Other changes in asset restriction | 0.7 | 1.7 |
Restriction due to asset ceiling at end of period | 5.8 | 4.9 |
| 2024 | 2023 | |
| £m | £m | |
Return on scheme assets excluding interest income | (6.1) | 0.3 |
Actuarial gains/(losses) arising from changes in financial assumptions | 5.5 | (1.5) |
Actuarial gains arising from changes in demographic assumptions | 1.2 | 3.2 |
Experience gains/(losses) on liabilities | 0.3 | (0.3) |
Gain due to change in asset restriction | (0.7) | (1.7) |
Total gain recognised in other comprehensive income | 0.2 | – |
| 2024 | 2023 | |
| £m | £m | |
Defined benefit obligation at start of year | 1 7. 3 | 16.2 |
Current service cost | 0.3 | 0.4 |
Interest expense | 0.5 | 0.5 |
Actuarial losses arising from changes in financial assumptions | 0.7 | 0.1 |
Experience (gains)/losses on liabilities | (0.1) | 0.4 |
Benefits paid, death in service insurance premiums and expenses | (1.1) | (0.6) |
Employee contributions | 0.2 | 0.1 |
Exchange rate (gain)/loss | (0.8) | 0.2 |
Defined benefit obligation at end of year | 1 7. 0 | 1 7. 3 |
| 2024 | 2023 | |
| £m | £m | |
Fair value of assets at start of year | 6.2 | 5.3 |
Interest income | 0.1 | 0.1 |
Return on scheme assets excluding interest income | 0.1 | 0.4 |
Contributions by employer | 0.1 | 0.2 |
Contributions by employees | 0.2 | 0.1 |
Benefits paid, death in service insurance premiums and expenses | (0.6) | – |
Exchange rate (loss)/gain | (0.4) | 0.1 |
Fair value of assets at end of year | 5.7 | 6.2 |
| 2024 | 2023 | |
| £m | £m | |
Current service cost | 0.3 | 0.4 |
Net interest on the defined benefit liability | 0.4 | 0.4 |
Total expense | 0.7 | 0.8 |
| 2024 | 2023 | |
| Unquoted | Unquoted | |
| £m | £m | |
Collective Foundation receivables | 5.7 | 6.2 |
| Salary | Rate of | Pension | ||
| increases | discount | Inflation | increases | |
| % per annum | % per annum | % per annum | % per annum | |
USA | n/a | n/a | n/a | n/a |
France | 3.0 | 3.3 | 2.0 | 1.0 |
Germany | 2.5 | 3.5 | n/a | 2.0 |
Italy | 2.5 | 3.3 | 1.8-2.0 | n/a |
Turkey | 25.3 | 29.0 | 25.3 | n/a |
Liechtenstein | 2.5 | 1.0 | n/a | n/a |
Switzerland | n/a | 2.3 | n/a | n/a |
| 2024 | 2023 | |
| £m | £m | |
Present value of defined benefit obligation | 1 7. 0 | 1 7. 3 |
Fair value of plan assets | (5.7) | (6.2) |
Net defined benefit liability, before deferred tax | 11.3 | 11. 1 |
| 2024 | 2023 | |
| £m | £m | |
Return on scheme assets excluding interest income | 0.1 | 0.4 |
Actuarial losses arising from changes in financial assumptions | (0.7) | (0.1) |
Experience gains/(losses) on liabilities | 0.1 | (0.4) |
Total gain recognised in other comprehensive income | (0.5) | (0.1) |
2024 | 2023 | |||
| Increase | Decrease | Increase | Decrease | |
| £m | £m | £m | £m | |
0.25% change in discount rate | (0.5) | 0.5 | (0.5) | 0.6 |
| 0.25% change in price inflation | 0.3 | (0.3) | 0.3 | (0.3) |
| (and associated assumptions) |
| 2024 | 2023 | |
| £m | £m | |
Fees payable to the auditor for the audit of the annual accounts | 1.3 | 1.2 |
| Fees payable to the auditor and its associates for other services: | ||
The audit of the Group's subsidiaries | 1.1 | 1.2 |
Total audit fees | 2.4 | 2.4 |
Audit related assurance services 1 | 0.1 | 0.1 |
Total fees payable to the auditor | 2.5 | 2.5 |
| 2024 | 2023 | |
| £m | £m | |
Short-term employee benefits | 2.8 | 3.5 |
Share based payments | 1.8 | 1.8 |
Pensions | 0.2 | 0.2 |
4.8 | 5.5 |