2024 | 2023 | ||
Note | $m | $m | |
Revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Distribution costs | ( | ( | |
Administrative expenses | ( | ( | |
Operating (loss)/profit | 2 | ( | |
Other expenses 1 | 25 | ( | ( |
Finance income | 3 | ||
Finance costs | 4 | ( | ( |
(Loss)/profit before income tax | ( | ||
Tax | 6 | ( | |
(Loss)/profit from continuing operations | 7 | ( | |
(Loss)/profit from discontinued operations | 32 | ( | |
(Loss)/profit for the year | ( | ||
Attributable to: | |||
Equity holders of the parent | ( | ||
Earnings per share | |||
From continuing operations | |||
Basic (loss)/earnings (cents) | 9 | ( | |
Diluted (loss)/earnings (cents) | 9 | ( | |
From continuing and discontinued operations | |||
Basic (loss)/earnings (cents) | 9 | ( | |
Diluted (loss)/earnings (cents) | 9 | ( |
2024 | 2023 | ||
Note | $m | $m | |
(Loss)/profit for the year | ( | ||
Other comprehensive income: | |||
Items that will not be reclassified subsequently to profit | |||
and loss: | |||
Remeasurement of retirement benefit obligations | 25 | ( | |
Deferred tax associated with retirement benefit | |||
obligations | ( | ||
Items relating to discontinued operations, net of tax | 32 | ||
Items that may be reclassified subsequently to profit | |||
and loss: | |||
Exchange differences on translation of foreign | |||
operations | 22 | ( | ( |
Effective portion of change in fair value of net | |||
investment hedge | 22 | ||
Tax associated with change in fair value of net | |||
investment hedge | ( | ||
Effective portion of changes in fair value of cash flow | |||
hedges | 22 | ||
Fair value of cash flow hedges transferred to income | |||
statement | 22 | ( | ( |
Tax associated with changes in cash flow hedges | ( | ( | |
Recycling of deferred foreign exchange losses on disposal | |||
Exchange differences on translation of share options | |||
reserves | |||
Other comprehensive (loss)/income | ( | ||
Total comprehensive (loss)/income for the year | ( | ||
Attributable to: | |||
Equity holders of the parent | ( |
2024 | 2023 | ||
31 December | 31 December | ||
Note | $m | $m | |
Non-current assets | |||
Goodwill and other intangible assets | 10 | ||
Property, plant and equipment | 11 | ||
Tax recoverable | |||
Derivative financial assets | 21 | ||
Deferred tax assets | 16 | ||
Net retirement benefit surplus | 25 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 12 | ||
Trade and other receivables | 13 | ||
Derivative financial assets | 21 | ||
Tax recoverable | |||
Current tax assets | |||
Cash and cash equivalents | 20 | ||
Total current assets | |||
Assets classified as held for sale | 32 | ||
Total assets |
2024 | 2023 | ||
31 December | 31 December | ||
Note | $m | $m | |
Current liabilities | |||
Trade and other payables | 14 | ( | ( |
Derivative financial liabilities | 21 | ( | |
Current tax liabilities | ( | ( | |
Lease liabilities | 24 | ( | ( |
Provisions | 15 | ( | ( |
Total current liabilities | ( | ( | |
Non-current liabilities | |||
Loans and borrowings | 19 | ( | ( |
Retirement benefit obligations | 25 | ( | ( |
Deferred tax liabilities | 16 | ( | ( |
Lease liabilities | 24 | ( | ( |
Provisions | 15 | ( | ( |
Derivative financial liabilities | 21 | ( | |
Total non-current liabilities | ( | ( | |
Liabilities classified as held for sale | 32 | ( | |
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Share capital | 17 | ||
Share premium | |||
Other reserves | 18 | ||
Retained earnings | |||
Total equity attributable to holders of the parent | |||
Total equity |
2024 | 2023 | ||||||||||||||
Share | Share | Translation | Hedging | Other | Retained | Total | Share | Share | Translation | Hedging | Other | Retained | Total | ||
capital | premium | reserve | reserve | reserves | earnings | equity | capital | premium | reserve | reserve | reserves | earnings | equity | ||
Note | $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | |
Balance at 1 January | ( | ( | ( | ||||||||||||
Comprehensive income: | |||||||||||||||
(Loss)/profit for the year | ( | ( | |||||||||||||
Other comprehensive income: | |||||||||||||||
Exchange differences | 22 | ( | ( | ||||||||||||
Effective portion of changes in fair value of cash flow hedges | 22 | ||||||||||||||
Fair value of cash flow hedges | |||||||||||||||
transferred to the income | |||||||||||||||
statement | 22 | ( | ( | ( | ( | ||||||||||
Tax associated with changes in cash flow hedges | ( | ( | ( | ( | |||||||||||
Tax associated with change in fair value of net investment hedge | ( | ( | |||||||||||||
Remeasurements of retirement | |||||||||||||||
benefit obligations | 25 | ( | ( | ||||||||||||
Deferred tax associated with retirement benefit obligations | ( | ( | |||||||||||||
Recycling of deferred foreign | |||||||||||||||
exchange losses on disposal | |||||||||||||||
Transfer | ( | ( | |||||||||||||
Total other comprehensive | |||||||||||||||
(loss)/income | ( | ( | ( | ( | ( | ( | |||||||||
Total comprehensive (loss)/income | ( | ( | ( | ( | ( | ( | |||||||||
Transactions with owners: | |||||||||||||||
Issue of shares by the Company | |||||||||||||||
Purchase of shares by Employee | |||||||||||||||
Share Options Trust (“ESOT”) | ( | ( | |||||||||||||
Dividends paid | ( | ( | |||||||||||||
Deferred tax on share-based | |||||||||||||||
payments recognised within equity | ( | ( | |||||||||||||
Share-based payments | 26 | ||||||||||||||
Fair value of cash flow hedges | |||||||||||||||
transferred to net assets | 22 | ||||||||||||||
Total transactions with owners | ( | ( | ( | ||||||||||||
Balance at 31 December | ( | ( |
2024 | 2023 | ||
Note | $m | $m | |
Operating activities: | |||
(Loss)/profit from continuing operations | ( | ||
Adjustments for: | |||
Other expenses | |||
Finance income | ( | ( | |
Finance costs | |||
Tax (credit)/charge | ( | ||
Depreciation and amortisation | |||
Impairment of assets | |||
(Decrease)/increase in provisions and financial liabilities | ( | ||
Pension payments net of current service cost | 25 | ( | ( |
Share-based payments expense | 26 | ||
Operating cash flow before movement in working capital | |||
Decrease in inventories | |||
Decrease/(increase) in trade and other receivables | ( | ||
Decrease in trade and other payables | ( | ( | |
Cash generated by operations | |||
Income taxes paid | ( | ( | |
Interest paid | ( | ( | |
Net cash flow used in operating activities from discontinued operations | 32 | ( | |
Net cash flow from operating activities |
2024 | 2023 | ||
Note | $m | $m | |
Investing activities: | |||
Interest received | |||
Purchase of property plant and equipment | 11 | ( | ( |
Disposal of business | 32 | ||
Acquisition of intangible assets | 10 | ( | ( |
Net cash flow used in investing activities from discontinued operations | 32 | ( | |
Net cash flow used in investing activities | ( | ||
Financing activities: | |||
Issue of shares by the Company, net of repurchases | |||
of shares by ESOT | ( | ||
Repayment of term loans | 19 | ( | ( |
Net movement on other loans and borrowings | 28 | ( | ( |
Dividends paid | ( | ||
Payment of interest on lease liabilities | 24 | ( | ( |
Payment of gross lease liabilities | 24 | ( | ( |
Net cash flow used in financing activities from discontinued operations | 32 | ||
Net cash flow used in financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at 1 January | |||
Foreign exchange on cash and cash equivalents | ( | ||
Less: cash and cash equivalents classified as held for sale | 32 | ( | |
Cash and cash equivalents at 31 December | 20 |
Buildings | 10–50 years |
Plant and machinery | 2–20 years |
Fixtures, fittings and equipment | 2–20 years |
Right-of-use assets | Shorter of the useful economic life of the asset and the lease term |
UK Endorsement | ||
International Accounting Standards (IAS/IFRSs) and Interpretations (IFRICs): | status | Effective date |
Amendments to IAS 1: Classification of Liabilities as Current | Endorsed | 1 January |
or Non-current | 2024 | |
Amendments to IFRS 16 Leases: Lease Liability in a Sale | Endorsed | 1 January |
and Leaseback | 2024 | |
Amendments to IAS 1: Non-Current Liabilities with Covenants | Endorsed | 1 January |
2024 | ||
Amendment to IAS 7 and IFRS 7: Supplier finance | Endorsed | 1 January |
2024 |
Effective for | ||
annual reporting | ||
International Accounting Standards (IAS/IFRSs) and Interpretations (IFRICs) | UK Endorsement | periods beginning |
not yet endorsed for use in the EU or UK: | status | on or after |
IFRS S1: General requirements for disclosure of | Not yet | 1 January |
sustainability-related financial information | endorsed | 2024 |
IFRS S2: Climate-related disclosures | Not yet | 1 January |
endorsed | 2024 | |
Amendments to IAS 21: Lack of Exchangeability | Endorsed | 1 January |
2025 | ||
Amendments to IFRS 9 Financial Instruments and IFRS 7 Financial | Not yet | 1 January |
Instruments: Disclosures: Amendments to the Classification and Measurement of Financial Instruments | endorsed | 2026 |
Annual Improvements to IFRS Accounting Standards – | Not yet | 1 January |
Amendments to: | endorsed | 2026 |
IFRS 1 First-time Adoption of International Financial Reporting | ||
Standards | ||
IFRS 7 Financial Instruments: Disclosures and it’s | ||
accompanying Guidance on implementing IFRS 7 | ||
IFRS 9 Financial Instruments | ||
IFRS 10 Consolidated Financial Statements | ||
IAS 7 Statement of Cash flows | ||
IFRS 18 Presentation and Disclosure in Financial Statements | Not yet | 1 January |
endorsed | 2027 | |
IFRS 19 Subsidiaries without Public Accountability: Disclosures | Not yet | 1 January |
endorsed | 2027 | |
Amendments to IFRS 10 Consolidated Financial Statements and | Not yet | To be |
IAS 28 Investments in Associates and Joint Ventures: Sale or | endorsed | determined |
Contribution of Assets between an Investor and its Associate | ||
or Joint Venture |
2024 | 2023 | |||||||||||||
Performance | Performance | |||||||||||||
Specialties | Personal | Segment | Central | Specialties | Personal | Segment | ||||||||
Coatings | Talc | totals | Care | totals | costs | Total | Coatings | Talc | totals | Care | totals | Central | Total | |
$m | $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | costs $m | $m | |
Revenue from external customers | 386.4 | 134.5 | 520.9 | 217. 4 | 738.3 | – | 738.3 | 367.6 | 136.5 | 5 04.1 | 209.3 | 713.4 | – | 713.4 |
Adjusted operating profit/(loss) | 78.4 | 8.0 | 86.4 | 61.6 | 148.0 | (19.2) | 128.8 | 56.1 | 14.0 | 70.1 | 50.3 | 120.4 | (16.5) | 103.9 |
Adjusting items (see Note 5) | (4.9) | (132.3) | (137.2) | (12.3) | (149.5) | (5.9) | (155.4) | (0.9) | (5.4) | (6.3) | (7.1) | (13.4) | (31.6) | (45.0) |
Operating(loss)/profit | 73.5 | (124.3) | (50.8) | 49.3 | (1.5) | (25.1) | (26.6) | 55.2 | 8.6 | 63.8 | 43.2 | 107.0 | (48.1) | 58.9 |
Other expenses | (1.8) | (2.3) | ||||||||||||
Finance income | 2.9 | 4.4 | ||||||||||||
Finance expense | (24 .1) | (21.3) | ||||||||||||
Tax | 1.8 | (11.5) | ||||||||||||
Loss from discontinued operations | – | (1.7) | ||||||||||||
(Loss)/profit for the year | (47.8) | 26.5 |
2024 | 2023 | ||||||||||
Personal Care | Segment | Central | Personal Care, | Segment | Central | ||||||
and Coatings 1 | Talc | totals | costs | Total | and Coatings 1 | Talc | totals | costs | Total | ||
$m | $m | $m | $m | $m | $m | $m | $m | $m | $m | ||
Fixed assets | 742.5 | 163.0 | 905.5 | 18.5 | 924.0 | 763.0 | 295.4 | 1,058.4 | 15.8 | 1,074.2 | |
Inventories | 126.7 | 25.7 | 152.4 | 0.1 | 152.5 | 135.8 | 27.4 | 163.2 | 0.1 | 163.3 | |
Trade and other receivables | 70.4 | 16.5 | 87.2 | 6.3 | 93.2 | 7 7.4 | 19.8 | 97.2 | 4.6 | 101.8 | |
Other tax recoverable | – | – | – | 21.0 | 21.0 | – | – | – | 20.0 | 20.0 | |
Derivatives | – | – | – | 5.4 | 5.4 | – | – | – | 13.4 | 13.4 | |
Tax assets | – | – | – | 18.6 | 18.6 | – | – | – | 30.8 | 30.8 | |
Retirement benefit surplus | – | – | – | 27.6 | 27.6 | – | – | – | 42.1 | 42.1 | |
Cash and cash equivalents | – | – | – | 59.9 | 59.9 | – | – | – | 65.8 | 65.8 | |
Segment assets | 939.6 | 205.2 | 1,14 | 4.8 | 157.4 | 1,302.2 | 976.2 | 342.6 | 1,318.8 | 192.6 | 1,511.4 |
Assets classified as held for sale | 6.2 | – | |||||||||
Total assets | 1,308.4 | 1,511.4 | |||||||||
Trade and other payables | (89.1) | (20.5) | (109.6) | 1.2 | (108.4) | (74.1) | (22.5) | (96.6) | (21.3) | (117.9) | |
Operating provisions | (2.9) | (39.9) | (42.8) | (5.6) | (48.4) | (32.3) | (36.6) | (68.9) | (13.0) | (81.9) | |
Lease liabilities | (21.7) | (7. 3) | (29.0) | (5.7) | (34.7) | (23.9) | (9.4) | (33.3) | (2.9) | (36.2) | |
Bank overdrafts and loans | – | – | – | (219.2) | (219.2) | – | – | – | (264.7) | (264.7) | |
Current tax liabilities | – | – | – | (9.8) | (9.8) | – | – | – | (13.6) | (13.6) | |
Retirement benefit obligations | – | – | – | (8.6) | (8.6) | – | – | – | (9.0) | (9.0) | |
Deferred tax liabilities | – | – | – | (98.1) | (98.1) | – | – | – | (138.7) | (138.7) | |
Financial liabilities | – | – | – | (1.5) | (1.5) | – | – | – | (2.1) | (2.1) | |
Segment liabilities | (113.7) | (67.7) | (181.4) | (347.3) | (528.7) | (130.3) | (68.5) | (198.8) | (465.3) | (6 6 4.1) | |
Liabilities classified as held for sale | (22.7) | – | |||||||||
Total liabilities | (551.4) | (6 6 4.1) | |||||||||
Net assets | 825.9 | 137.5 | 963.4 | (189.9) | 757.0 | 845.9 | 274.1 | 1,120.0 | (272.7) | 847.3 | |
Capital additions | 16.0 | 28.4 | 44.4 | 6.1 | 50.5 | 13.6 | 51.6 | 65.2 | 6.5 | 71.7 | |
Depreciation and amortisation | (28.3) | (20.3) | (48.6) | (3.0) | (51.6) | (27.8) | (24.5) | (52.3) | (2.6) | (54.9) |
2024 | 2023 | |||||||||
North | United | Rest of | Rest of | North | United | Rest of | Rest of | |||
America | Kingdom | Europe | the World | Total | America | Kingdom | Europe | the World | Total | |
$m | $m | $m | $m | $m | $m | $m | $m | $m | $m | |
Revenue from external customers | 207.1 | 27.2 | 263.0 | 241.0 | 738.3 | 231.8 | 24.8 | 263.4 | 193.4 | 713.4 |
Fixed assets | 638.2 | 29.7 | 186.3 | 69.8 | 924.0 | 652.5 | 30.6 | 316.7 | 74.4 | 1,074.2 |
Capital additions | 8.4 | 1.5 | 35.3 | 5.3 | 50.5 | 10.0 | 4.9 | 51.6 | 5.2 | 71.7 |
Depreciation and amortisation | (21.9) | (1.8) | (23.4) | (4.5) | (51.6) | (22.9) | (1.6) | (26.4) | (4.0) | (54.9) |
2024 | 2023 | |
$m | $m | |
Interest on bank deposits | 0.3 | 0.5 |
Pension and other post-retirement liabilities | 1.4 | 1.0 |
Fair value movement on derivatives | – | 1.5 |
Interest on EU state aid receivable | 1.2 | 1.4 |
Total finance income | 2.9 | 4.4 |
2024 | 2023 | |
$m | $m | |
Interest on bank loans | 20.3 | 17.5 |
Unwind of discount on provisions | 2.4 | 1.4 |
Interest on lease liabilities | 1.4 | 1.3 |
Fair value movement on derivatives | – | 1.1 |
Total finance costs | 24.1 | 21.3 |
2024 | 2023 | |
$m | $m | |
Business transformation | 11.0 | 26.1 |
Environmental provisions | ||
Increase in provisions due to additional remediation work | ||
identified | 4.0 | 6.6 |
Decrease in provisions due to change in discount rate | (2.2) | (0.4) |
Impairment of assets | 126.0 | – |
Settlement of Brazil customs matter | 3.0 | – |
Saint Louis fire | 1.3 | – |
Amortisation of intangibles arising on acquisition | 12.3 | 12.7 |
155.4 | 45.0 | |
Unrealised mark to market of derivative financial instruments | – | 1.1 |
Unwind of discount on restructuring provision | 0.4 | – |
Interest on EU state aid receivable | (1.2) | (1.4) |
Tax credit in relation to adjusting items | (26.8) | (8.4) |
127.8 | 36.3 |
2024 | 2023 | |||||
Adjusting | Adjusted | Adjusting | Adjusted | |||
Profit and loss | items | profit and loss | Profit and loss | items | profit and loss | |
$m | $m | $m | $m | $m | $m | |
Revenue | 738.3 | – | 738.3 | 713.4 | – | 713.4 |
Cost of sales | (400.3) | – | (400.3) | (42 9.1) | – | (429.1) |
Gross profit | 338.0 | – | 338.0 | 284.3 | – | 284.3 |
Distribution costs | (127.9) | – | (127.9) | (108.7) | – | (108.7) |
Administrative expenses | (236.7) | 155.4 | (81.3) | (116.7) | 45.0 | (71.7) |
Operating (loss)/profit | (26.6) | 155.4 | 128.8 | 58.9 | 45.0 | 103.9 |
Other expenses | (1.8) | – | (1.8) | (2.3) | – | (2.3) |
Finance income | 2.9 | (1.2) | 1.7 | 4.4 | (1.4) | 3.0 |
Finance costs | (24.1) | 0.4 | (23.7) | (21.3) | 1.1 | (20.2) |
(Loss)/profit before income tax | (49.6) | 154.6 | 105.0 | 39.7 | 44.7 | 84.4 |
Tax | 1.8 | (26.8) | (25.0) | (11.5) | (8.4) | (19.9) |
(Loss)/profit from continuing operations | (47.8) | 127.8 | 80.0 | 28.2 | 36.3 | 64.5 |
Earnings per share | ||||||
From continuing operations | ||||||
Basic earnings (cents) | (8.1) | 21.7 | 13.6 | 4.8 | 6.2 | 11.0 |
Diluted earnings (cents) | (8.1) | 21.4 | 13.3 | 4.7 | 6 .1 | 10.8 |
2024 | 2023 | |||||||||||||
Performance | Performance | |||||||||||||
Specialties | Personal | Segment | Central | Specialties | Personal | Segment | Central | |||||||
Coatings | Talc | totals | Care | totals | costs | Total | Coatings | Talc | totals | Care | totals | costs | Total | |
$m | $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | |
Operating(loss)/profit | 73.5 | (124.3) | (50.8) | 49.3 | (1.5) | (25.1) | (26.6) | 55.2 | 8.6 | 63.8 | 43.2 | 107.0 | (4 8.1) | 58.9 |
Adjusting items: | ||||||||||||||
Business transformation | 0.5 | 2.2 | 2.7 | 4.2 | 6.9 | 4.1 | 11.0 | 0.7 | – | 0.7 | – | 0.7 | 25.4 | 26.1 |
Increase in environmental provisions due | ||||||||||||||
to additional remediation work identified | – | – | – | – | – | 4.0 | 4.0 | – | – | – | – | – | 6.6 | 6.6 |
Decrease in environmental provisions | ||||||||||||||
due to change in discount rate | – | – | – | – | – | (2.2) | (2.2) | – | – | – | – | – | (0.4) | (0.4) |
Impairment of assets | – | 126.0 | 126.0 | – | 126.0 | – | 126.0 | – | – | – | – | – | – | – |
Settlement of Brazil customs matter | 3.0 | – | 3.0 | – | 3.0 | – | 3.0 | – | – | – | – | – | – | – |
St Louis fire | 1.3 | – | 1.3 | – | 1.3 | – | 1.3 | – | – | – | – | – | – | – |
Amortisation of intangibles arising | ||||||||||||||
on acquisition | 0.1 | 4.1 | 4.2 | 8.1 | 12.3 | – | 12.3 | 0.2 | 5.4 | 5.6 | 7.1 | 12.7 | – | 12.7 |
Adjusted operating profit/(loss) | 78.4 | 8.0 | 86.4 | 61.6 | 148.0 | (19.2) | 128.8 | 56.1 | 14.0 | 70.1 | 50.3 | 120.4 | (16.5) | 103.9 |
2024 | 2023 | |
$m | $m | |
Current tax: | ||
UK corporation tax | 12.9 | 6.2 |
Overseas corporation tax | 7.6 | 8.7 |
Adjustments in respect of prior years: | ||
United Kingdom | 0.7 | (0.7) |
Overseas | 0.2 | (3.0) |
Total current tax | 21.4 | 11.2 |
Deferred tax: | ||
United Kingdom | 6.0 | (0.2) |
Overseas | (28.8) | (1.6) |
Adjustment in respect of prior years: | ||
United Kingdom | – | – |
Overseas | (0.4) | 2.1 |
Total deferred tax | (23.2) | 0.3 |
Income tax (credit)/expense for the year | (1.8) | 11.5 |
Comprising: | ||
Income tax (credit)/expense for the year | (1.8) | 11.5 |
Adjusting items 1 : | ||
Overseas taxation on adjusting items | (27.0) | (4.0) |
UK taxation on adjusting items | 0.2 | (4.4) |
Taxation on adjusting items | (26.8) | (8.4) |
Income tax expense for the year after adjusting items | 25.0 | 19.9 |
2024 | 2023 | |||
Gross | Tax impact | Gross | Tax impact | |
$m | $m | $m | $m | |
Business transformation | 11.0 | 2.4 | 26.1 | 5.2 |
Environmental provisions | 1.8 | – | 6.2 | 1.3 |
Impairment of assets | 126.0 | 27.2 | – | – |
Settlement of Brazil customs | ||||
matter | 3.0 | – | – | – |
Mark to market of derivative | ||||
financial instruments | – | – | 1.1 | 0.2 |
Interest on EU state aid | ||||
receivable | (1.2) | (0.3) | (1.4) | (0.4) |
Amortisation of intangibles | ||||
arising on acquisition | 12.3 | 2.8 | 12.7 | 2.1 |
St Louis fire | 1.3 | 0.3 | ||
Unwind of discount on | ||||
restructuring provision | 0.4 | 0.1 | – | – |
Derecognition of deferred tax | ||||
asset regarding Eaglescliffe | – | (5.7) | – | – |
Tax credit | 154.6 | 26.8 | 44.7 | 8.4 |
2024 | 2023 | |||
$m | % | $m | % | |
(Loss)/profit before tax | (49.6) | 39.7 | ||
Tax at 25.0% (2023: 23.5%) | (12.4) | 25.0 | 9.4 | 23.5 |
Difference in overseas effective | ||||
tax rates | 3.4 | (6.8) | 1.9 | 4.9 |
Income not taxable | (2.8) | 5.6 | – | – |
Expenses not deductible for | ||||
tax purposes | 3.2 | (6.5) | 7.1 | 17. 9 |
Adjustments in respect of prior years | 0.4 | (0.8) | (1.5) | (3.7) |
Tax rate changes | – | – | – | – |
Tax associated with disposal | ||||
of discontinued operations | – | – | (12.8) | (32.2) |
Movement in unrecognised | ||||
deferred tax 1 | 6.4 | (12.9) | 7.4 | 18.6 |
Total (credit)/charge and | ||||
effective tax rate for the year | (1.8) | 3.6 | 11.5 | 29.0 |
2024 | 2023 | |
$m | $m | |
Employee costs (seeNote 8) | 130.9 | 131.2 |
Net foreign exchange losses | 0.2 | (0.6) |
Research and development costs | 9.6 | 7. 8 |
Depreciation of property, plant and equipment | 38.8 | 41.6 |
Amortisation of intangible assets | 12.8 | 13.3 |
Total depreciation and amortisation expense | 51.6 | 54.9 |
Impairment of assets | 126.0 | – |
Loss on disposal of property, plant & equipment | 0.9 | 0.8 |
Write-off of inventory | 7.8 | 4.6 |
Cost of inventories recognised as expense | 284.5 | 295.9 |
Fees payable to company’s auditors and its associates: | ||
Audit of company | 1.2 | 1.2 |
Audit of subsidiaries | 0.9 | 0.9 |
Audit-related services – interim review | 0.3 | 0.3 |
CSRD metric readiness services | 0.1 | – |
2024 | 2023 | |
$m | $m | |
Wages and salaries | 108.6 | 110.4 |
Social security costs | 9.0 | 9.0 |
Pension costs | 7.2 | 7.4 |
Share-based payment costs | 6.1 | 4.4 |
Total employee costs | 130.9 | 131.2 |
2024 | 2023 | |
Number | Number | |
Personal Care and Coatings | 1,178 | 1,031 |
Talc | 259 | 228 |
Central | 49 | 19 |
Total | 1,486 | 1,278 |
2024 | 2023 | |
$m | $m | |
Adjusted earnings | 80.0 | 64.5 |
Adjusting items net of tax | (127.8) | (36.3) |
(Loss)/earningsfor the purpose of basic earnings per share | (47.8) | 28.2 |
(Loss)/earningsfrom discontinued operations | – | (1.7) |
(Loss)/earningsfrom continuing and discontinued operations | (47.8) | 26.5 |
2024 | 2023 | |
m | m | |
Weighted average number of shares for the purpose of basic | ||
earnings per share | 588.9 | 585.7 |
Effect of dilutive share options | 11.9 | 11. 2 |
Weighted average number of shares for the purpose of diluted | ||
earnings per share | 600.8 | 596.9 |
2024 | 2023 | |
cents | cents | |
Earnings per share from continuing operations: | ||
Basic (loss)/earnings | (8.1) | 4.8 |
Diluted (loss)/earnings | (8.1) | 4.7 |
Basic earnings after adjusting items | 13.6 | 11.0 |
Diluted earnings after adjusting items | 13.3 | 10.8 |
Earnings per share from discontinued operations: | ||
Basic (loss)/earnings from discontinued operations | – | (0.3) |
Diluted (loss)/earnings from discontinued operations | – | (0.3) |
Earnings per share from continuing and discontinued operations: | ||
Basic (loss)/earnings from continuing and discontinued operations | (8.1) | 4.5 |
Diluted (loss)/earnings from continuing and discontinued operations | (8.1) | 4.4 |
Other intangible | |||||
Goodwill | Brand | Customer lists | assets | Total | |
$m | $m | $m | $m | $m | |
Cost: | |||||
At 1 January 2023 | 699.4 | 25.3 | 163.2 | 98.9 | 986.8 |
Exchange differences | 12.8 | 0.1 | 1.8 | 2.5 | 17. 2 |
Additions | – | – | – | 0.1 | 0.1 |
At 31 December 2023 | 712.2 | 25.4 | 165.0 | 101.5 | 1,004.1 |
Exchange differences | (5.7) | (1.1) | (3.3) | (4.1) | (14.2) |
Additions | – | – | – | 0.3 | 0.3 |
At 31 December 2024 | 706.5 | 24.3 | 161.7 | 97.7 | 990.2 |
Amortisation and impairment: | |||||
At 1 January 2023 | 218.5 | 2.5 | 46.5 | 5 9.1 | 326.6 |
Exchange differences | 11.4 | – | 1.5 | 0.7 | 13.6 |
Charge for the year | – | – | 8.6 | 4.7 | 13.3 |
Impairment | – | – | – | – | – |
At 31 December 2023 | 229.9 | 2.5 | 56.6 | 64.5 | 353.5 |
Exchange differences | (3.6) | (0.1) | (2.2) | (3.2) | (9.1) |
Charge for the year | – | – | 8.2 | 4.6 | 12.8 |
Impairment | – | – | 23.1 | 24.0 | 47.1 |
At 31 December 2024 | 226.3 | 2.4 | 85.7 | 89.9 | 404.3 |
Carrying amount: | |||||
At 31 December 2024 | 480.2 | 21.9 | 76.0 | 7.8 | 585.9 |
At 31 December 2023 | 482.3 | 22.9 | 108.4 | 37.0 | 650.6 |
At 1 January 2023 | 480.9 | 22.8 | 116.7 | 39.8 | 660.2 |
2024 | 2023 | |
$m | $m | |
Personal Care | 295.5 | 296.6 |
Coatings | 206.5 | 208.6 |
At 31 December | 502.0 | 505.2 |
Right-of-use assets | ||||||||
Land and | Plant and | Fixtures, fittings | Under | Land and | Plant and | Fixtures, fittings | ||
buildings | machinery | and equipment | construction | buildings | machinery | and equipment | Total | |
$m | $m | $m | $m | $m | $m | $m | $m | |
Cost: | ||||||||
At 1 January 2023 | 89.7 | 510.6 | 32.1 | 32.9 | 55.3 | 4.2 | 2.8 | 727.6 |
Additions | 1.5 | 62.3 | 0.1 | 2.7 | 4.1 | 0.3 | 0.7 | 71.7 |
Exchange differences | 1.8 | 13.3 | 0.1 | 0.2 | 0.5 | 0.1 | 0.2 | 16.2 |
Disposals | (0.8) | (6.4) | (0.3) | – | (5.5) | (2.3) | (1.9) | (17. 2) |
Reclassifications | 7.9 | 15.1 | 0.5 | (23.5) | – | – | – | – |
At 31 December 2023 | 100.1 | 594.9 | 32.5 | 12.3 | 54.4 | 2.3 | 1.8 | 798.3 |
Additions | 1.8 | 19.1 | – | 24.0 | 3.9 | 0.9 | – | 49.7 |
Exchange differences | (2.5) | (26.8) | (0.5) | – | (1.2) | 0.2 | (0.3) | (31.1) |
Disposals | (0.2) | (2.3) | (0.3) | – | (1.2) | (1.2) | (0.8) | (6.0) |
Reclassifications | 0.9 | 20.0 | 1.0 | (21.9) | – | – | – | – |
At 31 December 2024 | 100.1 | 604.9 | 32.7 | 14.4 | 55.9 | 2.2 | 0.7 | 810.9 |
Accumulated depreciation and impairment losses: | ||||||||
At 1 January 2023 | 40.5 | 246.0 | 23.3 | – | 26.2 | 3.0 | 2.2 | 341.2 |
Charge for the year | 2.1 | 33.0 | 1.2 | – | 4.1 | 0.9 | 0.3 | 41.6 |
Exchange differences | 1.2 | 6 .1 | 0.1 | – | 0.3 | 0.1 | – | 7. 8 |
Disposals | (0.8) | (6.1) | (0.2) | – | (4.9) | (2.3) | (1.6) | (15.9) |
Impairment | – | – | – | – | – | – | – | – |
Reclassifications | – | 1.0 | (1.0) | – | – | – | – | – |
At 31 December 2023 | 43.0 | 280.0 | 23.4 | – | 25.7 | 1.7 | 0.9 | 374.7 |
Charge for the year | 3.5 | 27.3 | 2.9 | – | 4.4 | 0.4 | 0.3 | 38.8 |
Exchange differences | (0.1) | (13.6) | (0.5) | – | (0.2) | – | (0.1) | (14.5) |
Disposals | – | (1.6) | (0.3) | – | (1.2) | (1.2) | (0.7) | (5.0) |
Impairment | 0.8 | 78.1 | – | – | – | – | – | 78.9 |
Reclassifications | – | 0.8 | (0.8) | – | – | – | – | – |
At 31 December 2024 | 47. 2 | 371.0 | 24.7 | – | 28.7 | 0.9 | 0.4 | 472.9 |
Net book value: | ||||||||
At 31 December 2024 | 52.9 | 233.9 | 8.0 | 14.4 | 27.2 | 1.3 | 0.3 | 338.0 |
At 31 December 2023 | 57.1 | 314.9 | 9.1 | 12.3 | 28.7 | 0.6 | 0.9 | 423.6 |
At 1 January 2023 | 49.2 | 264.6 | 8.8 | 32.9 | 2 9.1 | 1.2 | 0.6 | 386.4 |
2024 | 2023 | |
$m | $m | |
Raw materials and consumables | 34.2 | 43.9 |
Work in progress | 10.4 | 7. 2 |
Finished goods and goods purchased for resale | 107.9 | 112.2 |
At 31 December | 152.5 | 163.3 |
2024 | 2023 | |
$m | $m | |
Trade receivables | 78.1 | 80.1 |
Other receivables | 6.8 | 13.5 |
Prepayments | 8.4 | 8.2 |
At 31 December | 93.3 | 101.8 |
2024 | 2023 | |
$m | $m | |
Trade payables | 52.3 | 60.5 |
Other payables | 7.4 | 14.2 |
Accruals | 48.7 | 43.2 |
At 31 December | 108.4 | 117.9 |
Self- | |||||
Environmental | insurance | Restructuring | Other | Total | |
$m | $m | $m | $m | $m | |
At 1 January 2024 | 60.5 | 0.5 | 20.1 | 0.8 | 81.9 |
Increase/(decrease) in provisions | 6.3 | (0.3) | 0.1 | 0.2 | 6.3 |
Unused amounts reversed | – | – | – | (0.6) | (0.6) |
Unwinding of discount | 1.6 | – | 0.4 | – | 2.0 |
Utilised during the year | (1.9) | – | (16.3) | – | (18.2) |
Currency translation differences | (2.5) | – | 0.4 | (0.1) | (2.2) |
Transferred to liabilities held for sale | (20.8) | – | – | – | (20.8) |
At 31 December 2024 | 43.2 | 0.2 | 4.7 | 0.3 | 48.4 |
Due within 1 year | 1.1 | 0.2 | 4.7 | 0.3 | 6.3 |
Due after 1 year | 42.1 | – | – | – | 42.1 |
1-10 years | 11-20 years | 20-25 years | 25+ years | Total | |
$m | $m | $m | $m | $m | |
Environmental provisions | 24.1 | 21.4 | 8.2 | 13.4 | 67.1 |
Retirement | Accelerated tax | Amortisation of | Other intangible | Other temporary | Unrelieved tax | ||
benefit plans | depreciation | US goodwill | assets | differences | losses | Total | |
$m | $m | $m | $m | $m | $m | $m | |
At 1 January 2023 | (6.1) | (34.3) | (63.0) | (27. 9) | 15.2 | 9.6 | (106.5) |
Credit/(charge) to the income statement | (0.5) | (4.8) | 0.2 | 2.0 | 0.8 | (6.1) | (8.4) |
Credit to other comprehensive income | (2.8) | – | – | – | (0.6) | – | (3.4) |
Credit to retained earnings | – | – | – | – | (1.4) | – | (1.4) |
Disposal | – | 3.2 | – | – | – | – | 3.2 |
Currency translation differences | (0.3) | (3.7) | – | (0.7) | 2.4 | (0.3) | (2.6) |
At 31 December 2023 | (9.7) | (39.6) | (62.8) | (26.6) | 16.4 | 3.2 | (119.1) |
Credit/(charge) to the income statement | 0.2 | 18.7 | 0.3 | 15.2 | (11.2) | – | 23.2 |
Credit/(charge) to other comprehensive income | 3.5 | – | – | – | (0.6) | – | 2.9 |
Credit to retained earnings | – | – | – | – | 0.2 | – | 0.2 |
Disposal | – | – | – | – | – | – | – |
Currency translation differences | 0.2 | 1.4 | – | 1.1 | (0.3) | (0.3) | 2.1 |
At 31 December 2024 | (5.8) | (19.5) | (62.5) | (10.3) | 4.5 | 2.9 | (90.7) |
Deferred tax assets | – | – | – | – | 4.5 | 2.9 | 7. 4 |
Deferred tax liabilities | (5.8) | (19.5) | (62.5) | (10.3) | – | – | (98.1) |
2024 | 2023 | |
$m | $m | |
At 1 January | 52.5 | 52.3 |
Issue of shares | 0.2 | 0.2 |
At 31 December | 52.7 | 52.5 |
Capital | |||||
redemption | Translation | Hedging | Share options | ||
reserve | reserve | reserve | reserve | Total | |
$m | $m | $m | $m | $m | |
At 1 January 2023 | 158.8 | (122.4) | (1.0) | 6.7 | 42.1 |
Share-based payments | – | – | – | 4.2 | 4.2 |
Exchange differences | – | 9.7 | – | 0.2 | 9.9 |
Fair value of cash flow hedges transferred to the income statement | – | – | (6.3) | – | (6.3) |
Effective portion of changes in fair value of cash flow hedges | – | – | 12.7 | – | 12.7 |
Fair value of cash flow hedges transferred to net assets | – | – | 0.5 | – | 0.5 |
Recycle deferred foreign exchange losses on disposal | – | 9.3 | – | – | 9.3 |
Transfer | – | – | – | (2.3) | (2.3) |
At 31 December 2023 | 158.8 | (103.4) | 5.9 | 8.8 | 70.1 |
Share-based payments | – | – | – | 5.7 | 5.7 |
Exchange differences | – | (17.4) | – | 0.1 | (17.3) |
Fair value of cash flow hedges transferred to the income statement | – | – | (4.4) | – | (4.4) |
Effective portion of changes in fair value of cash flow hedges | – | – | 2.3 | – | 2.3 |
Fair value of cash flow hedges transferred to net assets | – | – | 0.4 | – | 0.4 |
Recycle deferred foreign exchange losses on disposal | – | – | – | – | – |
Transfer | – | – | – | (5.3) | (5.3) |
At 31 December 2024 | 158.8 | (120.8) | 4.2 | 9.3 | 51.5 |
2024 | 2023 | |
$m | $m | |
Bank loans | 222.9 | 267.8 |
Unamortised syndicate loan fees | (3.7) | (3.1) |
Short-term borrowings | – | – |
Carrying value of borrowings at 31 December | 219.2 | 264.7 |
The borrowings are repayable as follows: | ||
Within one year | – | – |
Within two to four years | 222.9 | 2 67. 8 |
In the fifth year | – | – |
222.9 | 267.8 |
2024 | 2023 | |
% | % | |
Bank loans | 5.9 | 5.8 |
2024 | 2023 | |
$m | $m | |
US dollar | 75.0 | 110.0 |
Euro | 147.9 | 157. 8 |
Total bank loans | 222.9 | 267.8 |
2024 | 2023 | |
$m | $m | |
Cash at bank and on hand at 31 December | 59.9 | 65.8 |
$m | |||||||||||||
2024 | 2023 | |
$m | $m | |
Recognised in profit or loss | ||
Revenue – fair value of cash flow hedges transferred from equity to the income statement | 6.2 | 0.4 |
Interest income on bank deposits held at amortised cost | 0.3 | 0.5 |
Fair value movement on derivatives | – | 1.5 |
Financial income | 0.3 | 2.0 |
Interest on bank loans | (18.6) | (23.4) |
Fair value of cash flow hedges transferred from equity to the income statement | (1.8) | 5.9 |
Fair value movement on derivatives | – | (1.1) |
Interest on lease liabilities | (1.4) | (1.3) |
Financial costs | (21.8) | (19.9) |
2024 | 2023 | |
$m | $m | |
Recognised directly in equity | ||
Effective portion of changes in fair value of cash flow hedge | 2.3 | 12.7 |
Fair value of cash flow hedges transferred to income statement | (4.4) | (6.3) |
Fair value of cash flow hedges transferred to net assets | 0.4 | 0.5 |
Effective portion of change in fair value of net investment hedge | 6.5 | 14.8 |
Foreign currency translation differences for foreign operations | (23.9) | (5.1) |
Recycle deferred foreign exchange losses on disposal of subsidiary | – | 9.3 |
Recognised in: | ||
Hedging reserve | (1.7) | 6.9 |
Translation reserve | (17.4) | 19.0 |
2024 | 2023 | |||||||||
Contract or underlying | Contract or underlying | |||||||||
principal amount | Fair value | principal amount | Fair value | |||||||
Assets | Liabilities | Assets | Liabilities | |||||||
At 31 December: | Liabilities | Assets | $m | $m | Liabilities | Assets | $m | $m | ||
Current: | ||||||||||
Interest rate swaps – cash flow hedges | €142m | – | – | (1.4) | – | $100m | 2.0 | – | ||
Interest rate swaps | – | $25m | 0.2 | – | – | $50m | 0.6 | – | ||
Nickel swaps – cash flow hedges | 270 | – | MT | 3.2 | – | 3 | – | 24MT | 4.4 | – |
Aluminium swaps – cash flow hedges | 8 | 2,000MT | 00MT | 0.1 | (0.1) | 2,460 | – | MT | 0.4 | – |
Aluminium swaps | – | 2,460MT | 0.1 | – | – | – | – | – | ||
Total | 3.6 | (1.5) | 7.4 | – | ||||||
Non-current: | ||||||||||
Interest rate swaps – cash flow hedges | – | – | – | – | €142m | – | – | (2.1) | ||
Nickel swaps – cash flow hedges | 13 | – | 3MT | 1.8 | – | 576 | – | MT | 6.0 | – |
Total | 5.4 | (1.5) | 13.4 | (2.1) |
Amount | Amount | Line item in the | ||
Total hedging | reclassified from | reclassified from | profit or loss | |
(loss)/gain | OCI to profit | OCI to the | statement or | |
recognised in OCI | or loss | balance sheet | balance sheet | |
$m | $m | $m | $m | |
2024 | ||||
Interest rate swaps – | Finance | |||
cash flow hedges | (2.2) | (1.8) | – | costs |
Nickel forward contracts – | ||||
cash flow hedges | (0.9) | 6.2 | – | Revenue |
Aluminium forward contracts | ||||
– cash flow hedges | 0.8 | – | (0.4) | Inventory |
2023 | ||||
Interest rate swaps – | ||||
cash flow hedges | 2.2 | 5.9 | – | Finance costs |
Nickel forward contracts – | ||||
cash flow hedges | (15.0) | 0.4 | – | Revenue |
Aluminium forward contracts | ||||
– cash flow hedges | 0.1 | – | (0.5) | Inventory |
2024 | Foreign | 2023 | Foreign | |
currency | currency | |||
translation | translation | |||
Year ended 31 December | reserve $m | reserve $m | ||
Net investment in foreign subsidiaries | (23.9) | (5.1) |
Foreign | ||
currency | ||
Cash flow | translation | |
hedge reserve | reserve | |
$m | $m | |
At 1 January 2023 | (1.0) | (122.4) |
Effective portion of changes in fair value arising from: | ||
Derivative cash flow hedging instruments | 12.7 | – |
Amount reclassified to profit or loss | (6.3) | – |
Amount reclassified to net assets | 0.5 | – |
Recycling of deferred foreign exchange losses on disposal of subsidiary | – | 9.3 |
Foreign currency revaluation of the net foreign operations | – | (5.1) |
Foreign currency revaluation of borrowings | – | 14.8 |
At 31 December 2023 | 5.9 | (103.4) |
Effective portion of changes in fair value arising from: | ||
Derivative cash flow hedging instruments | 2.3 | – |
Amount reclassified to profit or loss | (4.4) | – |
Amount reclassified to net assets | 0.4 | – |
Recycling of deferred foreign exchange losses on disposal of subsidiary | – | – |
Foreign currency revaluation of the net foreign operations | – | (23.9) |
Foreign currency revaluation of borrowings | – | 6.5 |
At 31 December 2024 | 4.2 | (120.8) |
Carrying amount | ||
2024 | 2023 | |
$m | $m | |
Trade receivables | 78.1 | 80.1 |
Cash and cash equivalents | 59.9 | 65.8 |
At 31 December | 138.0 | 145.9 |
Carrying amount | ||
2024 | 2023 | |
$m | $m | |
North America | 21.9 | 26.0 |
Europe | 30.7 | 32.4 |
Rest of the World | 25.5 | 21.7 |
At 31 December | 78.1 | 80.1 |
2024 | 2023 | |||||
Expected | Expected | Expected | Expected | |||
Gross | credit loss | credit loss | Gross | credit loss | credit loss | |
$m | rate | $m | $m | rate | $m | |
Not past due | 66.6 | 0.0% | – | 71.0 | 0.1% | – |
Past due 0-30 days | 9.6 | 0.4% | – | 7.5 | 0.0% | – |
Past due 31-120 days | 1.0 | 18.7% | (0.3) | 1.8 | 13.2% | (0.3) |
Past due > 121 days | 0.9 | 80.1% | (0.7) | 0.7 | 97.1% | (0.6) |
Total | 78.1 | (1.0) | 81.0 | (0.9) |
2024 | 2023 | |
$m | $m | |
At 1 January | 0.9 | 1.5 |
Additional/(released to income statement) – administrative | ||
expenses | 0.1 | (0.6) |
Amounts written off | – | – |
At 31 December | 1.0 | 0.9 |
2024 | 2023 | |||||
Total | Undrawn | Drawn | Total | Undrawn | Drawn | |
committed | committed | committed | committed | committed | committed | |
facilities | facilities | facilities | facilities | facilities | facilities | |
$m | $m | $m | $m | $m | $m | |
US dollar term loan | 75.0 | – | 75.0 | 100.0 | – | 100.0 |
Euro term loan | 147.9 | – | 147.9 | 157. 8 | – | 157.8 |
RCF | 250.0 | 250.0 | – | 375.0 | 365.0 | 10.0 |
Lines of credit | 16.3 | 12.0 | 4.2 | 22.9 | 22.9 | – |
Total | 489.2 | 262.0 | 227.1 | 6 57.7 | 387.9 | 267. 8 |
of which expires after more than 1 year | 260.0 | 303.4 |
31 December 2024 | |||||
Within | 1 to 2 | 2 to 5 | After 5 | ||
1 year | years | years | years | Total | |
$m | $m | $m | $m | $m | |
Non-derivative financial liabilities: | |||||
Bank overdrafts | – | – | – | – | – |
Secured bank loan | 11.9 | 228.2 | – | – | 240.1 |
Trade and other payables | 108.4 | – | – | – | 108.4 |
Lease liabilities | 5.9 | 4.9 | 11.9 | 18.2 | 40.9 |
Total | 126.2 | 233.1 | 11.9 | 18.2 | 389.4 |
Derivative financial liabilities: | |||||
Interest rate swaps | 1.9 | – | – | – | 1.9 |
Commodity swap contracts | (3.4) | (2.1) | – | – | (5.5) |
Total | (1.5) | (2.1) | – | – | (3.6) |
2024 | 2023 | |||
Income | Income | |||
statement | Equity | statement | Equity | |
$m | $m | $m | $m | |
Gain from US dollar | ||||
strengthening 10% | ||||
against euro | 0.4 | 0.4 | 0.4 | 0.9 |
Gain/(loss) from US dollar | ||||
strengthening 10% | ||||
against sterling | 0.1 | (8.2) | 0.2 | (12.0) |
2024 | 2023 | |||
100bps | 100bps | 100bps | 100bps | |
increase | decrease | increase | decrease | |
$m | $m | $m | $m | |
Variable rate instruments – | ||||
gain/(loss) | 0.2 | (0.2) | 0.7 | (0.7) |
2024 | 2023 | |
$m | $m | |
Depreciation expense on right-of-use assets | 5.3 | 5.3 |
Interest expense on lease liabilities | 1.4 | 1.3 |
Expense related to short-term leases and low-value assets | 0.3 | 0.3 |
Expense relating to variable lease payments not included | ||
in lease liabilities | 1.0 | 0.5 |
2024 | 2023 | |
$m | $m | |
At 1 January | 36.2 | 36.3 |
Additions | 4.8 | 5.1 |
Disposals | – | (0.6) |
Interest expense | 1.4 | 1.3 |
Payments | (6.7) | (6.5) |
Foreign exchange movements | (1.0) | 0.6 |
At 31 December | 34.7 | 36.2 |
2024 | 2023 | |
$m | $m | |
Within one year | 5.9 | 5.9 |
In the second to fifth years inclusive | 16.7 | 17.5 |
After five years | 12.1 | 12.8 |
At 31 December | 34.7 | 36.2 |
UK | US | US | |||
pension | pension | PRMB | |||
scheme | schemes | scheme | Other | Total | |
$m | $m | $m | $m | $m | |
2024 | |||||
Total market value of assets | 414.0 | 88.5 | – | – | 502.5 |
Present value of scheme liabilities | (391.0) | (83.9) | (3.4) | (5.2) | (483.5) |
Net asset/(liability) recognised in the balance sheet | 23.0 | 4.6 | (3.4) | (5.2) | 19.0 |
2023 | |||||
Total market value of assets | 483.6 | 93.8 | – | – | 577.4 |
Present value of scheme liabilities | (444.9) | (90.4) | (3.4) | (5.6) | (544.3) |
Net asset/(liability) recognised in the balance sheet | 38.7 | 3.4 | (3.4) | (5.6) | 33.1 |
UK | US | US | |||
pension | pension | PRMB | Other | ||
scheme | schemes | scheme | schemes | Total | |
$m | $m | $m | $m | $m | |
Equities | 60.0 | 4.8 | – | – | 64.8 |
Bonds 1 | 297.9 | 72.1 | – | – | 370.4 |
Cash/liquidity funds | 56.1 | 11.6 | – | – | 67.3 |
At 31 December 2024 | 414.0 | 88.5 | – | – | 502.5 |
Equities | 100.8 | 22.4 | – | – | 123.2 |
Bonds 1 | 339.4 | 58.6 | – | – | 398.0 |
Cash/liquidity funds | 43.4 | 12.8 | – | – | 56.2 |
At 31 December 2023 | 483.6 | 93.8 | – | – | 57 7. 4 |
UK | US | US | |||
pension | pension | PRMB | Other | ||
scheme | schemes | scheme | schemes | Total | |
$m | $m | $m | $m | $m | |
At 1 January 2023 | 462.8 | 91.6 | – | – | 554.4 |
Expected return | 23.3 | 4.4 | – | – | 27.7 |
Running costs | (1.9) | (0.4) | – | – | (2.3) |
Actuarial gains | 9.7 | 4.3 | – | – | 14.0 |
Contributions by employer | 1.8 | 0.9 | – | – | 2.7 |
Benefits paid | (39.2) | (7.0) | – | – | (46.2) |
Exchange differences | 27.1 | – | – | – | 27.1 |
At 31 December 2023 | 483.6 | 93.8 | – | – | 577. 4 |
Expected return | 20.7 | 4.3 | – | – | 25.0 |
Running costs | (1.4) | (0.4) | – | – | (1.8) |
Actuarial losses | (46.2) | (2.2) | – | – | (48.4) |
Contributions by employer | – | 0.4 | – | – | 0.4 |
Benefits paid | (34.9) | (7.4) | – | – | (42.3) |
Exchange differences | (7.8) | – | – | – | (7.8) |
At 31 December 2024 | 414.0 | 88.5 | – | – | 502.5 |
UK | US | US | |||
pension | pension | PRMB | Other | ||
scheme | schemes | scheme | schemes | Total | |
$m | $m | $m | $m | $m | |
At 1 January 2023 | (436.4) | (91.6) | (3.5) | (5.4) | (536.9) |
Service cost | (0.1) | (0.3) | – | (0.1) | (0.5) |
Past service cost | – | – | – | – | – |
Interest cost | (21.9) | (4.4) | (0.2) | (0.1) | (26.6) |
Actuarial gains/(losses) | |||||
– demographic assumptions | 12.2 | – | – | 0.1 | 12.3 |
– financial assumptions | (9.5) | (1.9) | (0.2) | (0.1) | (11.7) |
– experience adjustments | (3.0) | 0.8 | – | – | (2.2) |
Benefits paid | 39.2 | 7.0 | 0.5 | 0.4 | 47.1 |
Exchange differences | (25.4) | – | – | (0.4) | (25.8) |
At 31 December 2023 | (444.9) | (90.4) | (3.4) | (5.6) | (544.3) |
Service cost | (0.1) | (0.3) | – | (0.1) | (0.5) |
Past service cost | – | – | – | – | – |
Interest cost | (19.0) | (4.2) | (0.2) | (0.2) | (23.6) |
Actuarial gains/(losses) | |||||
– demographic assumptions | 8.5 | – | – | – | 8.5 |
– financial assumptions | 26.8 | 4.1 | (0.4) | – | 30.5 |
– experience adjustments | (4.4) | (0.5) | – | – | (4.9) |
Benefits paid | 34.9 | 7.4 | 0.6 | 0.3 | 43.2 |
Exchange differences | 7. 2 | – | – | 0.4 | 7.6 |
At 31 December 2024 | (391.0) | (83.9) | (3.4) | (5.2) | (483.5) |
2024 | 2023 | |
$m | $m | |
Current service cost | (0.5) | (0.5) |
Running costs | (1.8) | (2.3) |
Net interest income | 1.4 | 1.1 |
Total | (0.9) | (1.7) |
2024 | 2023 | |
$m | $m | |
Return on plan assets excluding interest income | (48.4) | 14.0 |
Actuarial gains arising from demographic assumptions | 8.5 | 12.3 |
Actuarial gains/(losses) from financial assumptions | 30.5 | (11.7) |
Actuarial losses arising from experience adjustment | (4.9) | (2.2) |
Exchange differences | (0.2) | 1.3 |
Total | (14.5) | 13.7 |
UK % | US % | |
2024 | ||
Rate of increase in salaries | 4.3 | 3.0 |
Rate of increase in pensions in payment | 3.1 | N/A |
Discount rate | 5.4 | 5.4 |
Inflation | 3.3 | 2.4 |
2023 | ||
Rate of increase in salaries | 4.2 | 3.0 |
Rate of increase in pensions in payment | 3.1 | N/A |
Discount rate | 4.5 | 5.1 |
Inflation | 3.2 | 2.4 |
UK | US | |||
2024 | 2023 | 2024 | 2023 | |
years | years | years | years | |
Retiring at 31 December | ||||
Males | 21 | 21 | 21 | 21 |
Females | 23 | 24 | 23 | 22 |
Retiring in 20 years | ||||
Males | 22 | 23 | 21 | 21 |
Females | 25 | 25 | 23 | 23 |
Assumption | Change in assumption | Impact on UK scheme | Impact on US scheme |
Discount rate | Increased/decreased | Decreased/ | Decreased/ |
by 0.5% | increased by 4% | increased by 4% | |
Rate of inflation | Increased/decreased | Increased/ | Increased/ |
by 0.5% | decreased by 3% | decreased by 0% | |
Rate of salary growth | Increased/decreased | Increased/ | Increased/ |
by 0.5% | decreased by 0% | decreased by 0% | |
Rate of mortality | Increased by 1 year | Increased by 4% | Increased by 3% |
2024 | 2023 | |
Fair value per option (pence) | 133.5 | 104.2 |
Expected volatility (%) | 31.0 | 38.0 |
Risk-free rate (%) | 2.1 | 4.7 |
Expected dividend yield (%) | 3.9 | 2.4 |
Exercisable | At 1 | At 31 | ||||||
January | December | |||||||
Year of | Exercise | 2024 | Granted | Exercised | Expired | 2024 | ||
grant | price (p) 1 | From | To | ’000 | ’000 | ’000 | ’000 | ’000 |
UK savings-related share option scheme | ||||||||
2021 | 117.0 0 | 01/11/24 | 01/05/25 | 19 | – | (7) | (3) | 9 |
2022 | 88.00 | 01/11/25 | 01/05/26 | 130 | – | (1) | (21) | 108 |
2022 | 88.00 | 01/11/27 | 01/15/28 | – | – | – | – | – |
2023 | 91.00 | 01/11/26 | 01/05/27 | 315 | – | (1) | (22) | 292 |
2023 | 91.00 | 01/11/28 | 01/05/29 | 49 | – | – | – | 49 |
2024 | 126.00 | 01/11/27 | 01/05/28 | – | 131 | – | – | 131 |
513 | 131 | (9) | (46) | 589 | ||||
US savings-related share option scheme | ||||||||
2020 | 63.11 | 16/09/22 | 16/12/22 | 107 | – | – | (107) | – |
2022 | 92.31 | 15/09/24 | 15/12/24 | 594 | – | (350) | (126) | 118 |
2023 | 94.86 | 15/09/25 | 15/12/26 | 211 | – | – | (16) | 195 |
2024 | 140.25 | 15/09/26 | 15/12/27 | – | 233 | – | – | 233 |
912 | 233 | (350) | (249) | 546 |
Exercisable | At 1 | At 31 | ||||||
January | December | |||||||
Year of | Exercise | 2024 | Granted | Exercised | Expired | 2024 | ||
grant | price (p) 1 | From | To | ’000 | ’000 | ’000 | ’000 | ’000 |
Executive share option schemes/awards | ||||||||
granted under the LTIP 7 | ||||||||
2015 | Nil | 27/04/18 | 27/04/25 | 7 | – | – | – | 7 |
2016 | 218.17 | 04/04/19 | 04/04/26 | 21 | – | – | – | 21 |
2017 3 | Nil | 07/03/17 | 07/03/27 | 92 | – | – | – | 92 |
2017 5 | Nil | 07/03/19 | 07/03/27 | 7 | – | – | – | 7 |
2017 6 | Nil | 07/03/20 | 07/03/27 | 17 | – | – | – | 17 |
2017 2 | 264.66 | 03/04/20 | 03/04/27 | 31 | – | – | – | 31 |
2018 5 | Nil | 05/03/20 | 05/03/28 | 73 | – | – | – | 73 |
2019 5 | Nil | 06/03/21 | 06/03/29 | 49 | – | – | – | 49 |
2020 5 | Nil | 05/03/23 | 05/03/30 | 76 | – | – | – | 76 |
2020 4,7 | Nil | 07/04/23 | 07/04/30 | 7 | – | – | – | 7 |
2020 4,7 | Nil | 07/04/23 | 07/04/23 | 55 | – | (24) | – | 31 |
2020 4,7 | Nil | 03/08/23 | 03/08/23 | 33 | – | (9) | – | 24 |
2020 4,7 | Nil | 30/12/23 | 30/12/23 | 30 | – | (21) | – | 9 |
2021 7 | Nil | 06/04/24 | 06/04/31 | 2,548 | – | (1,354) | (1,172) | 22 |
2021 7 | Nil | 06/04/24 | 06/04/31 | 1,289 | – | (1,196) | (36) | 57 |
2021 | Nil | 06/04/24 | 16/08/31 | 20 | – | – | (20) | – |
2021 | Nil | 06/04/24 | 01/09/31 | 9 | – | (9) | – | – |
2021 | Nil | 06/04/24 | 13/09/31 | 18 | – | (18) | – | – |
2021 7 | Nil | 06/04/24 | 01/10/31 | 133 | – | (101) | (6) | 26 |
2021 | Nil | 06/04/24 | 13/12/31 | 70 | – | (70) | – | – |
2022 7 | Nil | 05/03/25 | 05/03/32 | 213 | – | – | – | 213 |
2022 5 | Nil | 05/03/25 | 05/03/32 | 490 | – | (490) | – | – |
2022 4,7 | Nil | 04/04/25 | 04/04/32 | 2,912 | – | – | (77) | 2,835 |
2022 4,7 | Nil | 04/04/25 | 04/04/25 | 1,106 | – | – | (77) | 1,029 |
2022 7 | Nil | 04/04/25 | 04/04/25 | 450 | – | (5) | (1) | 444 |
2022 7 | Nil | 04/04/25 | 04/04/25 | 120 | – | – | (39) | 81 |
2022 | Nil | 06/04/24 | 06/04/24 | 16 | – | (16) | – | – |
2022 | Nil | 04/04/25 | 04/04/25 | 12 | – | – | – | 12 |
2022 | Nil | 04/04/25 | 04/04/25 | 18 | – | – | – | 18 |
2023 5 | Nil | 08/03/26 | 08/03/33 | 374 | – | – | – | 374 |
2023 8 | Nil | 08/03/26 | 08/03/33 | 148 | – | – | – | 148 |
’000 | ||||||||
2024 | 2023 | |
Average | Average | |
exercise price | exercise price | |
(p) | (p) | |
At 1 January | 8.6 | 9.6 |
Granted | 10.5 | 8.9 |
Exercised | 10.4 | 12.3 |
Expired | 12.3 | 10.0 |
At 31 December | 8.6 | 8.6 |
Exercisable at 31 December | 38.3 | 31.8 |
2024 | 2023 | |
$m | $m | |
Salaries and short-term employee benefits | 4.1 | 3.6 |
Post-employment benefits | 0.3 | 0.3 |
Other long-term benefits | 0.3 | 0.4 |
Share-based payments | 1.8 | 1.3 |
Total | 6.5 | 5.6 |
2024 | 2023 | |
$m | $m | |
Change in net cash resulting from cash flows: | ||
Increase/(decrease) in cash and cash equivalents | (3.2) | 9.9 |
Decrease in borrowings repayable within one year | – | 2.5 |
Decrease in borrowings repayable after one year | 34.8 | 158.0 |
31.6 | 170.4 | |
Currency translation differences | 7.3 | (5.6) |
Decrease in net borrowings | 38.9 | 164.8 |
Held for sale cash | 5.9 | – |
Net borrowings at 1 January | (202.0) | (366.8) |
Net borrowings at 31 December | (157.2) | (202.0) |
Bank and | Total | Cash | Net debt | ||
other | Lease | financing | and cash | and lease | |
borrowings | liabilities | liabilities | equivalents | liabilities | |
$m | $m | $m | $m | $m | |
At 1 January 2023 | (421.7) | (36.3) | (458.0) | 54.9 | (403.1) |
Exchange rate adjustments | (6.6) | (0.7) | (7.3) | 1.0 | (6.3) |
Cash flows from financing activities | 160.5 | 6.5 | 167.0 | 9.9 | 176.9 |
Other movements | – | (5.0) | (5.0) | – | (5.0) |
At 31 December 2023 | (267.8) | (35.5) | (303.3) | 65.8 | (237.5) |
Exchange rate adjustments | 10.1 | 0.8 | 10.9 | (2.7) | 8.2 |
Cash flows from financing activities | 34.8 | 6.7 | 41.5 | 2.7 | 44.2 |
Other movements | – | (6.4) | (6.4) | – | (6.4) |
Transferred to held for sale | – | – | – | (5.9) | (5.9) |
At 31 December 2024 | (222.9) | (34.4) | (257.3) | 59.9 | (197.4) |
2024 | |
$m | |
Trade and other receivables | 0.3 |
Cash and bank balances | 5.9 |
Total assets | 6.2 |
Trade and other payables | (0.7) |
Provisions | (22.0) |
Tax liabilities | – |
Total liabilities | (22.7) |
Net assets | (16.5) |
2023 | |
$m | |
Revenue | 14.4 |
Expenses | (14.2) |
Calculated gain on sale of Chromium business | 26.6 |
Disposal transaction costs | (6.4) |
Recycling of deferred foreign exchange losses on sale of business | (9.3) |
Profit before income tax | 11.1 |
Tax | (12.8) |
Loss from discontinued operations | (1.7) |
2023 | |
$m | |
Operating profit | 11.1 |
Adjusting items: | |
Calculated gain on sale of Chromium business | (26.6) |
Disposal transaction costs | 6.4 |
Recycling of deferred foreign exchange losses on sale of business | 9.3 |
Adjusted operating profit | 0.2 |
2023 | |
$m | |
Intangible assets | 1.0 |
Property, plant and equipment | 70.2 |
Inventories | 69.1 |
Trade and other receivables | 20.7 |
Total assets | 161.0 |
Trade and other payables | (23.2) |
Provisions | (19.7) |
Pensions | (2.2) |
Tax liabilities | (3.2) |
Lease liabilities | (0.1) |
Total liabilities | (48.4) |
Net assets disposed | 112.6 |
Gross cash proceeds | 139.2 |
Calculated gain on sale of Chromium business | 26.6 |