| 2022 | 2021 | ||
| Note | £m | £m | |
Revenue | 1 | ||
| Operating (loss)/profit | 2 | ( | |
Finance income | 3 | ||
Finance expense | 3 | ( | ( |
Loss before tax | ( | ( | |
Income tax (expense)/credit | 4 | ( | |
Loss for the year from continuing operations | ( | ( | |
(Loss)/profit from discontinued operations | 24 | ( | |
(Loss)/profit for the year | ( | ||
| Attributable to: | |||
Equity holders of Essentra plc | ( | ||
Non-controlling interests | |||
(Loss)/profit for the year | ( | ||
| Earnings per share attributable to equity holders | |||
| ofEssentra plc: | |||
Basic | 6 | ( | |
Diluted | 6 | ( | |
| Earnings per share from continuing operations | |||
| attributable to equity holders of Essentra plc: | |||
Basic | 6 | ( | ( |
Diluted | 6 | ( | ( |
| 2022 | 2021 | ||
| Adjusted profit measure: continuing operations | Note | £m | £m |
Operating (loss)/profit | ( | ||
Amortisation of acquired intangible assets | |||
Adjusting items | 2 | ||
| Adjusted operating profit |
| 2022 | 2021 | ||
| Note | £m | £m | |
(Loss)/profit for the year | ( | ||
| Other comprehensive (expense)/income: | |||
| Items that will not be reclassified to profit or loss in subsequent years | |||
Remeasurement of defined benefit pension schemes | 18 | ( | |
Deferred tax income/(expense) on remeasurement of defined benefit pension schemes | 4,16 | ( | |
( | |||
| Items that may be reclassified to profit or loss in subsequent years | |||
| Effective portion of changes in fair value of cash flow hedges: | |||
Net change in fair value of cash flow hedges transferred to the income statement | 15 | ( | ( |
Ineffective portion of changes in fair value of cash flow hedges transferred to the income statement | 15 | ( | |
Effective portion of changes in fair value of cash flow hedges | |||
| Foreign exchange translation differences: | |||
| Attributable to equity holders of Essentra plc: | |||
Arising on translation of foreign operations | ( | ||
Recycling of foreign currency translation reserve | 24 | ( | |
Arising on effective net investment hedges | ( | ( | |
Income tax credit | 4 | ||
Attributable to non-controlling interests | ( | ( | |
( | ( | ||
Total other comprehensive expense for the year, net of tax | ( | ( | |
Total comprehensive (expense)/income for the year | ( | ||
| Attributable to: | |||
Equity holders of Essentra plc | ( | ||
Non-controlling interests | |||
Total comprehensive (expense)/income for the year | ( | ||
| Attributable to: | |||
Continuing operations | ( | ( | |
Discontinued operations | ( | ||
Total comprehensive (expense)/income for the year | ( |
| 31 December | 31 December | ||
| 2022 | 2021 | ||
| Note | £m | £m | |
| Assets | |||
Property, plant and equipment | 7 | ||
Lease right-of-use asset | 9 | ||
Investment properties | 7 | ||
Intangible assets | 8 | ||
Long-term receivables | 19 | ||
Derivative assets | 15, 19 | ||
Deferred tax assets | 16 | ||
Retirement benefit assets | 18 | ||
Total non-current assets | |||
Inventories | 10 | ||
Income tax receivable | |||
Trade and other receivables | 11, 19 | ||
Derivative assets | 15, 19 | ||
Cash and cash equivalents | 12, 19, 22 | ||
Total current assets | |||
Total assets | |||
| Equity | |||
Issued share capital | 20 | ||
Merger reserve | |||
Capital redemption reserve | |||
Other reserve | 21 | ( | ( |
Cash flow hedging reserve | ( | ( | |
Translation reserve | ( | ( | |
Retained earnings | 21 | ||
Attributable to equity holders of Essentra plc | |||
Non-controlling interests | |||
Total equity |
| 31 December | 31 December | ||
| 2022 | 2021 | ||
| Note | £m | £m | |
| Liabilities | |||
Interest bearing loans and borrowings | 14, 19, 22 | ||
Lease liabilities | 22 | ||
Retirement benefit obligations | 18 | ||
Provisions | 17 | ||
Other financial liabilities | 19 | ||
Deferred tax liabilities | 16 | ||
Total non-current liabilities | |||
Interest bearing loans and borrowings | 14, 19, 22 | ||
Lease liabilities | 22 | ||
Derivative liabilities | 15, 19 | ||
Income tax payable | |||
Trade and other payables | 13, 19 | ||
Other financial liabilities | 19 | ||
Provisions | 17 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
| Cash flow | ||||||||||
| hedging and | ||||||||||
| Capital | costof | Non- | ||||||||
| Issued | Merger | redemption | Other | hedging | Translation | Retained | controlling | Total | ||
| capital | reserve | reserve | reserve | reserves | reserve | earnings | interests | equity | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | ( | ( | ( | |||||||
(Loss)/profit for the year | ( | ( | ||||||||
Other comprehensive expense | ( | ( | ( | ( | ||||||
Total comprehensive (expense)/income for the year | ( | ( | ( | |||||||
Recycling of non-controlling interest | 24 | ( | ( | |||||||
Share option expense | ||||||||||
Tax relating to share-based incentives | ( | ( | ||||||||
| Net impact of IAS 29 | ||||||||||
Dividends paid | 25 | ( | ( | ( | ||||||
At 31 December 2022 | ( | ( | ( | |||||||
| 2021 | ||||||||||
| Cash flow | ||||||||||
| hedging and | ||||||||||
| Capital | costof | Non- | ||||||||
| Issued | Merger | redemption | Other | hedging | Translation | Retained | controlling | Total | ||
| capital | reserve | reserve | reserve | reserves | reserve | earnings | interests | equity | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2021 | ( | ( | ( | |||||||
Profit for the year | ||||||||||
Other comprehensive income/(expense) | ( | ( | ( | ( | ||||||
Total comprehensive loss for the year | ( | ( | ||||||||
Equity issue to non-controlling interest | ||||||||||
Share option expense | ||||||||||
Tax relating to share-based incentives | ||||||||||
Dividends paid | 25 | ( | ( | ( | ||||||
At 31 December 2021 | ( | ( | ( | |||||||
| 2022 | 2021 | ||
| Note | £m | £m | |
| Operating activities | |||
| (Loss)/profit for the year from: | |||
Continuing operations | ( | ( | |
Discontinued operations | ( | ||
(Loss)/profit for the year | ( | ||
| Adjustments for: | |||
Income tax (credit)/expense | 4 | ( | |
Net finance expense | 3 | ||
Intangible amortisation | 2,8 | ||
Adjusting items | 2 | ||
Loss on business disposals | 24 | ||
| Impairment of acquired intangible assets | |||
| on discontinued operations | |||
Depreciation of property, plant and equipment | 7 | ||
Lease right-of-use asset depreciation | 9 | ||
Loss on disposal of right of use asset | |||
Loss on disposal of fixed assets | |||
Impairment of fixed assets | |||
Share option expense | 5,18 | ||
Hedging activities and other movements | ( | ||
Increase in inventories | ( | ( | |
Increase in trade and other receivables | ( | ( | |
Decrease in trade and other payables | |||
Cash outflow in respect of adjusting items | ( | ( | |
Movement in provisions | ( | ||
Adjustment for pension contributions | ( | ||
Movement due to hyperinflation | ( | ||
Cash inflow from operating activities | |||
Income tax paid | ( | ( | |
Net cash inflow from operating activities |
| 2022 | 2021 | ||
| Note | £m | £m | |
| Investing activities | |||
Interest received | |||
| Acquisition of property, plant and equipment | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
Payments for non-acquired intangible assets | ( | ( | |
| Acquisition of businesses net of cash acquired | 23 | ( | ( |
| Proceeds from sale of businesses net of cash disposed | 24 | ||
Cash outflow from costs on business disposals | ( | ||
Net cash inflow/(outflow) from investing activities | ( | ||
| Financing activities | |||
Interest paid | ( | ( | |
Dividends paid to equity holders | ( | ( | |
Dividends paid to non-controlling interests | ( | ( | |
Arrangement fee paid for financing activities | ( | ||
Repayments of long-term loans | ( | ( | |
Proceeds from long-term loans | |||
Proceeds from early settlement of derivative contracts | |||
Lease liability principal repayments | ( | ( | |
Proceeds from equity issue to non-controlling interests | |||
Net cash outflow from financing activities | ( | ( | |
Net increase in cash and cash equivalents | 22 | ||
Net cash and cash equivalents at the beginning of the year | |||
Net increase in cash and cash equivalents | |||
Net effect of currency translation on cash and cash equivalents | ( | ||
Net cash and cash equivalents at the end of the year | 12,22 |
| As at | ||
31 | ecember | |
| 2022 | ||
| £m | ||
Goodwill | 10.3 | |
Intangibles | 3.6 | |
Property, plant & equipment | 3.2 | |
Lease right-of-use asset | 2.7 | |
Inventory | 0.4 | |
Deferred tax liabilities | (2.2) | |
Impact on net assets | 18.0 | |
| Favourable impact on income statement | 2.5 | |
Increase in equity | 15.5 | |
Total equity | 18.0 |
| 2022 | |||||
| 2021 | |||||
| 2021 | ||||||
| Continuing | Discontinued | Continuing | Discontinued | |||
| Operations | Operations | Total | Operations | Operations | Total | |
| External revenue by destination | £m | £m | £m | £m | £m | £m |
United Kingdom | 21.0 | 39.9 | 60.9 | 21.0 | 49.8 | 70.8 |
Rest of Europe and Africa | 146.1 | 211.4 | 357.5 | 135.5 | 246.8 | 382.3 |
Americas | 122.4 | 184.8 | 307.2 | 106.5 | 189.8 | 296.3 |
Asia and Middle East | 48.4 | 217.8 | 266.2 | 38.7 | 171.6 | 210.3 |
Total external revenue by destination | 337.9 | 653.9 | 991.8 | 301.7 | 658.0 | 959.7 |
| 2022 | 2021 | ||
| Note | £m | £m | |
Changes in inventories of finished goods and work-in-progress | (7.7) | (11.3) | |
Raw materials and consumables | 109.3 | 99.1 | |
| Personnel expense | 5 | 122.7 | 111.9 |
Depreciation of property, plant and equipment | 13.9 | 12.3 | |
Depreciation of lease right-of-use assets | 5.6 | 5.4 | |
Loss/(gain) on sale of property, plant and equipment | 0.1 | (0.1) | |
| Amortisation of intangible assets | 13.1 | 11.2 | |
Adjusting items | 2 | 26.0 | 10.1 |
| Other operating expenses | 66.2 | 55.4 | |
Net operating expenses | 349.2 | 294.0 |
| 2022 | 2021 | |
| £m | £m | |
Fees payable for the audit of the Company and the consolidated financial statements | 3.1 | 1.6 |
Audit of the financial statements of the Company’s subsidiaries pursuant to legislation | 0.4 | 1.0 |
Total audit fees | 3.5 | 2.6 |
| Audit-related assurance services | 0.1 | 0.1 |
Other assurance services 2 | 1.2 | – |
Total non-audit fees | 1.3 | 0.1 |
Total fees | 4.8 | 2.7 |
| 2022 | 2021 | |
| Continuing operations | £m | £m |
| Costs relating to restructuring following disposals of businesses | 10.4 | – |
| Gains/losses and transaction costs relating to acquisitions and disposals of businesses | 0.3 | (3.6) |
| Acquisition integration and restructuring costs | 0.2 | 0.3 |
| Customisation and configuration costs of significant software as a service (“SaaS”) arrangements | 12.4 | 11.8 |
| Defined benefit pension scheme charges | 2.0 | – |
| Other | 0.7 | 1.6 |
Adjusting items before tax | 26.0 | 10.1 |
Tax | 2.8 | (0.5) |
Adjusting items after tax | 28.8 | 9.6 |
| 2022 | 2021 | ||
| Note | £m | £m | |
| Finance income | |||
Bank deposits | 1.4 | – | |
Other finance income 2 | 5.1 | 1.9 | |
Net interest on pension scheme assets | 18 | 0.6 | 0.2 |
Total finance income | 7.1 | 2.1 | |
| Finance expense | |||
Interest on loans and overdrafts | (15.9) | (10.9) | |
Amortisation of bank facility fees | (4.7) | (1.1) | |
| Other finance expense | (2.2) | (2.9) | |
Net interest on pension scheme liabilities | 18 | (0.6) | (0.6) |
Interest on leases | (1.5) | (1.4) | |
Total finance expense | (24.9) | (16.9) | |
Net finance expense | (17.8) | (14.8) |
| 2022 | 2021 | ||
| Note | £m | £m | |
| Amounts recognised in the consolidated income statement | |||
Current tax | 14.5 | 2.7 | |
Prior years’ tax | (2.0) | 0.7 | |
Deferred tax | 16 | (16.3) | 2.5 |
Prior years’ deferred tax | 16 | 1.8 | (1.0) |
Income tax (credit)/expense | (2.0) | 4.9 | |
| Income tax (credit)/expense is attributable to: | |||
| Expense/(credit) on loss from continuing operations | 2.0 | (2.2) | |
| (Credit)/expense on loss/profit from discontinued operations | (4.0) | 7.1 | |
Income tax (credit)/expense | (2.0) | 4.9 | |
Amounts recognised in the consolidated statement of comprehensive income | |||
Tax credit in respect of taxable foreign exchange taxable losses | (0.9) | (0.4) | |
| Tax (credit)/expense on remeasurement of defined benefit | (5.1) | 7.9 | |
| pension schemes | |||
Income tax (credit)/expense | (6.0) | 7.5 |
| 2022 | 2021 | |
| £m | £m | |
Loss from continuing operations before income tax | (29.1) | (7.1) |
Loss from discontinued operations before income tax | (156.7) | 40.3 |
(185.8) | 33.2 | |
Tax at UK statutory rate of 19.0% (2021: 19.0%) | (35.3) | 6.3 |
| Effects of: | ||
| Permanent disallowable items (including adjusting items) | 16.6 | (8.3) |
| Disposal of entities | 4.7 | 1.6 |
Overseas state and local tax | 0.3 | (0.5) |
| Unrecognised tax attributes utilised | 10.6 | 1.0 |
Adjustments in respect of prior years | (0.2) | (0.3) |
Withholding tax (including on unremitted earnings) | 1.1 | 2.4 |
| Change in tax rates | (1.3) | (2.2) |
| Difference between UK and overseas tax rates | (2.0) | (0.2) |
| Reassessment of deferred tax recognition | 3.5 | 6.1 |
| Other | – | (1.0) |
| Income tax (credit)/expense | (2.0) | 4.9 |
Continuing operations | Total | |||
| 2022 | 2021 | 2022 | 2021 | |
| £m | £m | £m | £m | |
Wages and salaries | 98.2 | 245.5 | 251.6 | |
Social security expense | 10.4 | 25.1 | 25.5 | |
| Pension expense (note 18) | 4.0 | 7.4 | 8.6 | |
Share option expense (note 18) | (0.7) | 2.6 | 0.8 | |
| Total personnel expense | 111.9 | 280.6 | 286.5 | |
| 2022 | 2021 | |
| £m | £m | |
Short-term employee benefits | 5.2 | 5.2 |
Post-employment benefits | 0.3 | 0.6 |
Share-based payments | 1.8 | 0.5 |
Termination benefits | 0.9 | 0.3 |
| Total | 8.2 | 6.6 |
11.2 | ||||
| 2022 | 2021 | |
| million | million | |
| Weighted average number of ordinary shares | ||
| Basic weighted average ordinary shares outstanding | 301.1 | 301.0 |
Dilutive effect of employee share option plans | 2.0 | 1.3 |
Diluted weighted average ordinary shares | 303.1 | 302.3 |
| 2022 | 2021 | |
| pence | pence | |
| Earnings per share from continuing operations | ||
Basic (loss)/earnings per share | (10.3)p | (1.6)p |
Adjustment | 12.2p | 5.3p |
Adjusted basic earnings per share from continuing operations | 1.9p | 3.7p |
Diluted (loss)/earnings per share from continuing operations | (10.3)p | (1.6)p |
Adjustment | 12.2p | 5.3p |
Adjusted diluted earnings per share from continuing operations | 1.9p | 3.7p |
| Earnings per share discontinued operations | ||
| Basic (loss)/earnings per share | (52.1)p | 10.6p |
Diluted (loss)/earnings per share | (52.1)p | 10.5p |
| 2022 | 2021 | ||
| Business | £m | £m | |
Components – Businesses of former Moss and Skiffy | Continuing | 8.3 | 8.8 |
Components – Businesses of former Richco | Continuing | 13.4 | 15.3 |
Components – Business of former Mesan | Continuing | 0.9 | 1.4 |
Components – Business of former Abric | Continuing | 5.9 | 6.7 |
Components – Business of former Micro Plastics, Inc. | Continuing | 3.8 | 3.7 |
Components – Industrial Supply | Continuing | 0.7 | 1.6 |
Components – Innovative Components | Continuing | 6.6 | 6.6 |
Components – Hengzhu | Continuing | 8.3 | 8.8 |
Components – Wixroyd Group | Continuing | 8.8 | – |
Components – e-Commerce development costs | Continuing | 5.9 | 6.3 |
Components – other businesses | Continuing | 3.7 | 3.0 |
Components – Sweden | Continuing | 2.5 | – |
Software and development costs | Continuing | 2.2 | 4.5 |
Packaging – Americas | Discontinued | – | 45.5 |
Packaging – Asia | Discontinued | – | 1.1 |
Packaging – Europe | Discontinued | – | 38.2 |
Packaging – Nekicesa | Discontinued | – | 3.7 |
Filters | Discontinued | – | 1.3 |
| Total net book value of customer relationships | |||
and other intangible assets | 71.0 | 156.5 |
2022 | 2021 | |||||||
| Fixtures, | Fixtures, | |||||||
| Land and | Plant and | fittings and | Land and | Plant and | fittings and | |||
| buildings | machinery | equipment | Total | buildings | machinery | equipment | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Cost | ||||||||
Beginning of year | 100.5 | 13.4 | 0.4 | 114.3 | 102.0 | 13.9 | 0.4 | 116.3 |
Additions, extensions and surrenders | 7.6 | 2.7 | – | 10.3 | 8.2 | 1.8 | – | 10.0 |
Terminations | (6.9) | (1.5) | (0.1) | (8.5) | (6.3) | (1.7) | – | (8.0) |
Business disposals | (71.2) | (12.4) | (0.2) | (83.8) | – | – | – | – |
Acquisitions | 2.0 | – | – | 2.0 | ||||
| Currency translation | 10.3 | 0.7 | 0.1 | 11.1 | (5.4) | (0.6) | – | (6.0) |
End of year | 40.3 | 2.9 | 0.2 | 43.4 | 100.5 | 13.4 | 0.4 | 114.3 |
| Accumulated depreciation and impairment | ||||||||
Beginning of year | 56.6 | 7.0 | 0.3 | 63.9 | 57.7 | 5.7 | 0.2 | 63.6 |
| Charge for the year | 7.4 | 2.5 | 0.2 | 10.1 | 9.0 | 2.9 | 0.1 | 12.0 |
Terminations | (6.7) | (1.3) | (0.1) | (8.1) | (6.0) | (1.3) | – | (7.3) |
Disposal of businesses | (40.4) | (6.8) | (0.2) | (47.4) | – | – | – | – |
| Impairment write back | (0.6) | – | – | (0.6) | (1.1) | – | – | (1.1) |
| Currency translation | 4.1 | 0.5 | (0.1) | 4.5 | (3.0) | (0.3) | – | (3.3) |
End of year | 20.4 | 1.9 | 0.1 | 22.4 | 56.6 | 7.0 | 0.3 | 63.9 |
Net book value at end of year | 19.9 | 1.0 | 0.1 | 21.0 | 43.9 | 6.4 | 0.1 | 50.4 |
| 2022 | 2021 | |
| On continuing operations | £m | £m |
Lease right-of-use asset depreciation | 5.6 | 5.4 |
| Interest expense (included in finance costs) | 1.5 | 1.4 |
Exchange losses (included in finance costs) | 1.2 | 2.4 |
| Expense relating to short-term leases (included in cost of goods sold | ||
| and administrative expenses) | 0.1 | 0.2 |
Expense relating to leases of low-value assets not shown above as short-term leases (included in operating expenses) | 0.1 | 0.1 |
8.5 | 9.5 |
| 2022 | 2021 | |
| £m | £m | |
Raw materials and consumables | 10.6 | 60.0 |
Work-in-progress | 4.3 | 12.5 |
Finished goods and goods held for resale | 50.1 | 56.2 |
| Total | 65.0 | 128.7 |
| 2022 | 2021 | |
| £m | £m | |
Trade receivables | 45.3 | 144.8 |
Trade receivables subject to factoring | – | 4.0 |
Other receivables | 17.7 | 19.9 |
Prepayments and accrued income | 3.4 | 6.5 |
Total | 66.4 | 175.2 |
| 2022 | 2021 | |
| £m | £m | |
Bank balances | 421.4 | 123.9 |
Short-term bank deposits and investments | – | 12.4 |
| Total | 421.4 | 136.3 |
| 2022 | 2021 | |
| £m | £m | |
Trade payables | 31.9 | 103.3 |
Other tax and social security contributions | 9.5 | 13.2 |
Other payables | 7.9 | 15.2 |
Accruals and deferred income | 42.2 | 49.2 |
Total | 91.5 | 180.9 |
| 2022 | 2021 | |
| £m | £m | |
| Non-current liabilities | ||
Unsecured bank loans | – | 55.6 |
US Private Placement Loan Notes | 85.0 | 257.7 |
Total | 85.0 | 313.3 |
| Current liabilities | ||
US Private Placement Loan Notes | 208.0 | – |
Total | 208.0 | – |
313.3 | 318.5 |
At 31 December 2022 | At 31 December 2021 | |||||
| Contractual | Contractual | |||||
| Fair | or notional | Change in | Fair | or notional | Change in | |
| values | amounts | fair value | values | amounts | fair value | |
| £m | £m | £m | £m | £m | £m | |
| Current assets | ||||||
| Forward foreign | ||||||
exchange contracts | 0.2 | 58.4 | (0.3) | 0.5 | 23.0 | 0.2 |
0.2 | 58.4 | (0.3) | 0.5 | 23.0 | 0.2 | |
| Non-current assets | ||||||
| Cross currency interest | ||||||
rate swaps | 8.3 | 66.7 | 7.6 | 0.7 | 77.8 | 0.7 |
8.3 | 66.7 | 7.6 | 0.7 | 77.8 | 0.7 | |
| Current liabilities | ||||||
| Forward foreign | ||||||
exchange contracts | 1.3 | 77.4 | 1.2 | 0.1 | 11.9 | (0.4) |
1.3 | 77.4 | 1.2 | 0.1 | 11.9 | (0.4) | |
| Non-current liabilities | ||||||
| Cross currency interest | ||||||
rate swaps | – | – | – | – | 29.6 | – |
– | – | – | – | 29.6 | – |
2022 | 2021 | |||||
| Cost of | Cash flow | Total | Cost of | Cash flow | Total | |
| hedging | hedging | hedging | hedging | hedging | hedging | |
| reserve | reserve | reserve | reserve | reserve | reserve | |
| £m | £m | £m | £m | £m | £m | |
Balance at the beginning of the year | 0.9 | (2.4) | (1.5) | – | (0.1) | (0.1) |
| Change in fair value of forward | ||||||
| foreign exchange contracts | ||||||
recognised in other comprehensive income | – | (0.9) | (0.9) | – | 0.2 | 0.2 |
| Amounts recycled to finance | ||||||
expense on discontinued hedges | – | 0.2 | 0.2 | – | – | – |
| Change in fair value of cross | ||||||
| currency interest rate swaps | ||||||
recognised in other comprehensive income | (2.0) | 19.0 | 17.0 | 0.9 | (0.2) | 0.7 |
Ineffectiveness recognised in finance expense/(income) | – | 0.8 | 0.8 | – | (0.5) | (0.5) |
| Amounts recycled to finance | ||||||
| expense to offset retranslation | ||||||
| of hedged loans | – | (16.4) | (16.4) | – | (1.8) | (1.8) |
Balance at the end of the year | (1.1) | 0.3 | (0.8) | 0.9 | (2.4) | (1.5) |
| Movement in | Ineffectiveness | ||
| hedging | Movement in | recognised | |
| instrument | hedged item | in P&L | |
| £m | £m | £m | |
Cumulative movement at 1 January 2022 | 0.7 | (0.2) | 0.5 |
Movement in period | 13.9 | (14.7) | (0.8) |
Cumulative movement at 31 December 2022 | 14.6 | (14.9) | (0.3) |
| Movement in | Ineffectiveness | ||
| hedging | Movement in | recognised | |
| instrument | hedged item | in P&L | |
| £m | £m | £m | |
Movement in period | 0.7 | (0.2) | 0.5 |
Cumulative movement at 31 December 2021 | 0.7 | (0.2) | 0.5 |
2022 | 2021 | |||||||
| Income | Income | |||||||
| statement: | statement: | |||||||
| Charge/ | Charge/ | |||||||
| Assets | Liabilities | Net | (credit) | Assets | Liabilities | Net | (credit) | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Property, plant and equipment | (7.1) | 2.9 | (4.2) | (2.0) | (11.0) | 13.2 | 2.2 | 1.9 |
| Intangible assets | – | 13.3 | 13.3 | (13.0) | – | 39.9 | 39.9 | (2.8) |
| Employee benefits | (4.6) | 0.6 | (4.0) | 0.1 | (8.5) | 8.5 | – | 1.5 |
Other 4 Tax | (11.3) | 2.1 | (9.2) | 0.4 | (20.2) | 11.8 | (8.4) | 0.9 |
(assets)/liabilities | (23.0) | 18.9 | (4.1) | – | (39.7) | 73.4 | 33.7 | – |
Set off of tax | 11.3 | (11.3) | – | – | 28.1 | (28.1) | – | – |
| Net tax | ||||||||
(assets)/liabilities | (11.7) | 7.6 | (4.1) | – | (11.6) | 45.3 | 33.7 | – |
| Total income | ||||||||
| statement | ||||||||
| charge/(credit) | – | – | – | (14.5) | – | – | – | 1.5 |
| 2022 | 2021 | |
| Total | Total | |
| Net | Net | |
| £m | £m | |
Beginning of the year | 33.7 | 24.9 |
(Credit)/charge to the income statement in respect of current year | (16.3) | 2.5 |
Charge/(credit) to the income statement in respect of prior years | 1.8 | (1.0) |
| (Credit)/charge to other comprehensive income – defined benefit | (5.1) | 7.9 |
| pensions | ||
Charge to reserves – hyperinflation (IAS 29) | 2.7 | – |
Charge/(credit) to reserves on share-based incentives | 0.6 | (0.5) |
Acquisitions and disposals | (25.8) | 0.6 |
Currency translation | 4.3 | (0.7) |
End of year | (4.1) | 33.7 |
1.1 | |||||
10.7 | |||||
0.6 |
| Amounts recognised in the consolidated statement of comprehensive income | ||
Losses on defined benefit scheme assets excluding amounts in net finance income | 108.5 | 0.6 |
| Gains on changes in assumptions and experience to the present value of defined | ||
benefit scheme liabilities | (88.0) | (29.1) |
Remeasurement losses/(gains) of defined benefit schemes | 20.5 | (28.5) |
2022 | 2022 | 2021 | 2021 | |
Europe | US | Europe | US | |
| Increase in salaries (pre-2010) | n/a | n/a | n/a | n/a |
| Increase in salaries (post-2010) | n/a | n/a | n/a | n/a |
| Increase in pensions | ||||
at RPI capped at 5% | 3.0% | n/a | 3.1% | n/a |
at CPI capped at 5% | 2.7% | n/a | 2.7% | n/a |
at CPI minimum 3%, capped at 5% | 3.3% | n/a | 3.3% | n/a |
at CPI capped at 2.5% | 2.2% | n/a | 2.2% | n/a |
Discount rate | 4.8% | 5.0% | 1.9% | 2.8% |
Inflation rate – RPI | 3.1% | n/a | 3.2% | n/a |
Inflation rate – CPI | 2.7% | n/a | 2.7% | n/ |
2022 | 2022 | 2021 | 2021 | |
Europe | US | Europe | US | |
Male retiring today at age 65 | 22.0 | 20.5 | 22.0 | 20.5 |
Female retiring today at age 65 | 24.4 | 22.5 | 24.4 | 22.5 |
Male retiring in 20 years at age 65 | 23.3 | 22.1 | 23.2 | 22.0 |
Female retiring in 20 years at age 65 | 25.9 | 24.0 | 25.8 | 23.9 |
| 2022 | |||||
| % of total fair | % of total fair | ||||
| value of | Europe | value of scheme | US | Total | |
| scheme assets | £m | assets | £m | £m | |
Equities | 42% | 61.8 | 64% | 33.3 | 95.1 |
Bonds/LDI | 57% | 84.0 | 34% | 17.3 | 101.3 |
Other | < 1% | 0.7 | 2% | 1.2 | 1.9 |
| Fair value of scheme assets | 146.5 | 51.8 | 198.3 | ||
| Present value of scheme liabilities | (141.1) | (67.6) | (208.7) | ||
| Net retirement benefit | |||||
assets/(obligations) 3 | 5.4 | (15.8) | (10.4) | ||
| 2021 | |||||
| % of total | % of total | ||||
| fair value of | Europe | fair value of | US | Total | |
| scheme assets | £m | scheme assets | £m | £m | |
Equities | 28% | 68.6 | 62% | 36.8 | 105.4 |
Bonds/LDI | 71% | 174.7 | 36% | 21.3 | 196.0 |
Other | 1% | 2.8 | 2% | 1.7 | 4.5 |
| Fair value of scheme assets | 246.1 | 59.8 | 305.9 | ||
| Present value of scheme liabilities | (215.6) | (77.5) | (293.1) | ||
| Net retirement benefit | |||||
| assets/(obligations) | 30.5 | (17.7) | 12.8 | ||
| Notes: | |||||
1. The fair value of scheme assets are not intended to be realised in the short-term and may be subject to significant change before they are realised. | |||||
| 2. The present value of the pension scheme liabilities, which are derived from cash flow projections over long periods and are therefore | |||||
| inherently uncertain | |||||
3. In the Consolidated Balance Sheet, the retirement benefit asset of £7.9m relates to the UK pension scheme (2021: £34.1m), and the retirement benefit obligations of £18.5m relate to the US and other smaller schemes (2021: £25.1m). |
2022 | 2021 | |||||||
Defined benefit pension scheme | Defined benefit pension scheme | |||||||
| Assets | Liabilities | Other | Total | Assets | Liabilities | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Beginning of year | 305.9 | (293.1) | (3.8) | 9.0 | 312.0 | (332.0) | (3.9) | (23.9) |
| Current service cost and administrative expense | (1.8) | (0.2) | (0.4) | (2.4) | (1.5) | – | (0.3) | (1.8) |
Employer contributions | 0.7 | 0.2 | – | 0.9 | 6.3 | 0.1 | – | 6.4 |
| Reduction on plan assets excluding amounts in net finance income | (108.5) | – | – | (108.5) | (0.6) | – | – | (0.6) |
Actuarial gains arising from change in financial assumptions | – | 95.5 | - | 95.5 | – | 18.5 | 0.3 | 18.8 |
Actuarial gains arising from change in demographic assumptions | – | (1.9) | – | (1.9) | – | 4.5 | – | 4.5 |
Actuarial (losses)/gains arising from experience adjustment | – | (5.6) | – | (5.6) | – | 5.8 | – | 5.8 |
Finance income/(expense) | 6.3 | (6.3) | (0.1) | (0.1) | 4.7 | (5.1) | (0.2) | (0.6) |
Benefits paid | (11.5) | 11.5 | – | – | (16.1) | 16.1 | – | – |
Curtailments | – | – | – | – | – | – | 0.2 | 0.2 |
Currency translation | 7.2 | (9.4) | (0.1) | (2.3) | 1.1 | (1.0) | 0.1 | 0.2 |
| Business disposals | – | 0.6 | 4.2 | 4.8 | – | – | – | – |
End of year | 198.3 | (208.7) | (0.2) | (10.6) | 305.9 | (293.1) | (3.8) | 9.0 |
Defined benefit schemes – net retirement benefit assets/(obligations) | (10.4) | 12.8 | ||||||
| (Increase)/decrease in schemes net liabilities | |||
| Europe | US | Total | |
| £m | £m | £m | |
0.5% decrease in the discount rate | (9.7) | (3.4) | (13.1) |
1.0% increase in the rate of inflation | (8.2) | n/a | (8.2) |
1.0% increase in rate of salary/pension increases | n/a | n/a | n/a |
1 year increase in life expectancy | (4.8) | (1.9) | (6.7) |
1 year decrease in life expectancy | 3.3 | 1.9 | 5.2 |
0.5% increase in the discount rate | 8.0 | 3.3 | 11.3 |
1.0% decrease in rate of salary/pension increases | n/a | n/a | n/a |
1.0% decrease in the rate of inflation | 6.6 | n/a | 6.6 |
| 2022 | ||||||||||||
| Number | ||||||||||||
| Number | Weighted | Number | Weighted | Number | Weighted | Number | Weighted | Number | Weighted | Exercisable | Weighted | |
| At 1 January | average | Granted | average | Lapsed | average | Exercised | average | At 31 December | average | At 31 December | average | |
| 2022 | exercise price | during the year | exercise price | during the year | exercise price | during the year | exercise price | 2022 | exercise price | 2022 | exercise price | |
LTIP Part A | 98,735 | 649.1p | – | – | (32,535) | 562.0p | – | – | 66,200 | 692.0p | 66,200 | 692.0p |
LTIP Part B | 5,370,852 | – | 961,501 | – | (3,788,200) | – | (349) | – | 2,543,804 | – | 33,826 | – |
DASB | 416,992 | – | 253,721 | – | – | – | (235,123) | – | 435,590 | – | 10,494 | – |
SAYE 3 year plan | 813,975 | 265.7p | – | – | (487,933) | 276.9p | (4,030) | 248.0p | 322,012 | 249.2p | 45,591 | – |
SAYE 5 year plan | 227,571 | 267.8p | – | – | (117,408) | 278.7p | – | – | 110,163 | 256.2p | 31,449 | – |
US SAYE 2 year plan | 46,818 | 284.8p | – | – | (15,993) | 266.5p | – | – | 30,825 | 294.3p | – | – |
Restrictive Shares | – | – | 419,519 | – | – | – | – | – | 419,519 | – | – | – |
Total | 6,974,943 | 1,634,741 | (4,442,069) | (239,502) | 3,928,113 | 187,560 |
| 2021 | ||||||||||||
| Number | ||||||||||||
| Number | Weighted | Number | Weighted | Number | Weighted | Number | Weighted | Number | Weighted | Exercisable at | Weighted | |
| At 1 January | average | Granted | average | Lapsed | average | Exercised | average | At 31 December | average | 31 December | average | |
| 2021 | exercise price | during the year | exercise price | during the year | exercise price | during the year | exercise price | 2021 | exercise price | 2021 | exercise price | |
LTIP Part A | 113,980 | 607.8p | – | – | (15,245) | 339.8p | – | – | 98,735 | 649.1p | 98,735 | 649.1p |
LTIP Part B | 4,176,820 | – | 3,279,124 | – | (2,068,570) | – | (16,522) | – | 5,370,852 | – | 38,199 | – |
DASB | 629,662 | – | – | – | (16,543) | – | (196,127) | – | 416,992 | – | – | – |
SAYE 3 year plan | 515,255 | 339.5p | 694,862 | 248.0 | (396,142) | 331.9p | – | – | 813,975 | 265.7p | – | – |
SAYE 5 year plan | 141,726 | 349.0p | 193,408 | 248.0 | (107,563) | 339.1p | – | – | 227,571 | 267.8p | – | – |
US SAYE 2 year plan | 32,994 | 338.2p | 37,561 | 266.5 | (20,244) | 331.0p | (3,493) | 324.5p | 46,818 | 284.8p | – | – |
Total | 5,610,437 | 4,204,955 | (2,624,307) | (216,142) | 6,974,943 | 136,934 |
| LTIP | LTIP | SAYE 3 year | SAYE 5 year | Restrictive | ||
| Part A | Part B | DASB | plan | Plan | Shares | |
Year ended 31 December 2022 | n/a | 165.4p | 172.3p | n/a | n/a | 230.2p |
Year ended 31 December 2021 | n/a | 257.0p | n/a | 68.7p | 74.7p | n/a |
| 2022 | ||||||
| LTIP | LTIP | SAYE 3 year | SAYE 5 year | Restrictive | ||
| Part A | Part B | DASB | plan | Plan | Shares | |
Weighted average fair value at grant | 141.4p | 225.8p | 189.0p | 69.2p | 75.5p | 230.2p |
Weighted average share price at grant | 692.0p | 275.6p | 223.7p | 293.1p | 304.2p | 237.0p |
Weighted average exercise price | 692.0p | – | – | 249.2p | 265.5p | – |
Weighted average volatility | 27.0% | 37.0% | 35.8% | 36.1% | 40.5% | 40% |
Weighted average dividend yield | 1.80% | 2.79% | 3.00% | 2.74% | 2.94% | 2.5% |
Weighted risk free rate | 0.40% | 1.08% | 2.37% | 0.21% | 0.44% | 3.4% |
Expected employee retention rates | 85.0% | 81.1% | 100.0% | 80.1% | 81.0% | 85.0% |
| 3.00 | 2.30 | 3.00 | 3.20 | 5.20 | ||
| Expected term | years | years | years | years | years | 3.0 years |
| Monte | ||||||
Valuation model | Binomial | Carlo | Binomial | Binomial | Binomial | Binomial |
| 2021 | |||||
| LTIP | LTIP | SAYE 3 year | SAYE 5 year | ||
| Part A | Part B | DASB | plan | Plan | |
Weighted average fair value at grant | 133.1p | 273.6p | 274.4p | 75.7p | 77.8p |
Weighted average share price at grant | 649.1p | 337.1p | 317.5p | 319.0p | 318.6p |
Weighted average exercise price | 649.1p | – | – | 265.7p | 278.7p |
Weighted average volatility | 27.2% | 32.4% | 34.6% | 36.9% | 40.1% |
Weighted average dividend yield | 1.88% | 3.72% | 3.97% | 3.21% | 3.02% |
Weighted risk free rate | 0.46% | 0.24% | 0.33% | 0.31% | 0.46% |
Expected employee retention rates | 86.0% | 83.3% | 100.0% | 81.1% | 82.0% |
Expected term | 3.00 years | 3.00 years | 3.00 years | 3.20 years | 5.19 years |
| Monte | |||||
Valuation model | Binomial | Carlo | Binomial | Binomial | Binomial |
| 2022 and 2021 | ||||||
| LTIP | LTIP | SAYE 3 year | SAYE 5 year | Restrictive | ||
| Part A | Part B | DASB | plan | Plan | Shares | |
| 3 – 6 | ||||||
Contractual life | 3 – 10 years | years | 3 years | 3 years | 5 years | 3 years |
| 2022 | 2021 | |
| £m | £m | |
1-60 days | 13.7 | 21.6 |
61-180 days | 1.4 | 3.2 |
181-360 days | 0.3 | 0.6 |
360+ days | 0.3 | 1.7 |
Total | 15.7 | 27.1 |
| 2022 | 2021 | |
| £m | £m | |
Current | 0.3 | 0.4 |
1-60 days | 0.1 | – |
61-180 days | 0.4 | 0.1 |
181-360 days | 0.3 | 0.4 |
360+ days | 0.3 | 1.7 |
Total | 1.4 | 2.6 |
| 2022 | 2021 | |
| £m | £m | |
Beginning of year | 2.6 | 2.7 |
Impaired receivables acquired/(disposed) | – | (0.1) |
| Impairment loss recognised | 1.1 | 0.3 |
Business disposals | (2.3) | – |
Utilisation | – | (0.3) |
End of year | 1.4 | 2.6 |
| 2022 | |||||||
| AAA | AA | A | BBB | BB | Not rated | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
Current derivative assets | – | – | 0.1 | 0.1 | – | – | 0.2 |
Non-current derivative assets | – | – | 8.3 | – | – | – | 8.3 |
Cash and cash equivalents | – | 2.8 | 232.4 | 180.9 | – | 5.3 | 421.4 |
Total | – | 2.8 | 240.8 | 181.0 | – | 5.3 | 429.9 |
| 2021 | |||||||
| AAA | AA | A | BBB | BB | Not rated | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
Current derivative assets | – | – | 0.5 | – | – | – | 0.5 |
Non-current derivative assets | – | – | 0.7 | – | – | – | 0.7 |
Cash and cash equivalents | 1.5 | 11.3 | 107.5 | 15.2 | – | 0.8 | 136.3 |
Total | 1.5 | 11.3 | 108.7 | 15.2 | – | 0.8 | 137.5 |
| 2022 | ||||||
Weakening in sterling | Strengthening in sterling | |||||
| 10% | 5% | 1% | 10% | 5% | 1% | |
| £m | £m | £m | £m | £m | £m | |
| Impact on the profit before tax – | ||||||
gain/(loss) | 0.4 | 0.2 | 0.0 | (0.3) | (0.2) | (0.0) |
Impact on equity – gain/(loss) | 25.0 | 11.8 | 2.3 | (20.4) | (10.7) | (2.2) |
| 2021 | ||||||
Weakening in sterling | Strengthening in sterling | |||||
| 10% | 5% | 1% | 10% | 5% | 1% | |
| £m | £m | £m | £m | £m | £m | |
| Impact on the profit before tax – | ||||||
gain/(loss) | 1.8 | 0.8 | 0.2 | (1.4) | (0.8) | (0.2) |
Impact on equity – gain/(loss) | 65.5 | 31.0 | 6.0 | (53.6) | (28.1) | (5.8) |
| 2022 | ||||||
Decrease in interest rates | Increase in interest rates | |||||
| 200bps | 100bps | 50bps | 200bps | 100bps | 50bps | |
| £m | £m | £m | £m | £m | £m | |
| Impact on the income | ||||||
statement – gain/(loss) | 1.9 | 1.0 | 0.5 | (1.9) | (1.0) | (0.5) |
| 2021 | ||||||
Decrease in interest rates | Increase in interest rates | |||||
| 200bps | 100bps | 50bps | 200bps | 100bps | 50bps | |
| £m | £m | £m | £m | £m | £m | |
| Impact on the income | ||||||
statement – gain/(loss) | 2.9 | 1.5 | 0.7 | (2.9) | (1.5) | (0.7) |
| 2022 | 2021 | |
| £m | £m | |
Expiring after two years | 200.0 | 215.8 |
| 2022 | |||||||
U Undiscounte | |||||||
| Carrying | d d c contractu a | ||||||
| Fair value | amount | l cash flow s | <1 yr | 1-2 yrs | 2-5 yrs | >5 yrs | |
| £m | £m | £m | £m | £m | £m | £m | |
| US Private Placement Loan Notes | 277.7 | 293.0 | 326.4 | 215.3 | 3.3 | 9.9 | 97.9 |
Derivative liabilities | 1.3 | 1.3 | 1.3 | 1.3 | – | – | – |
| Trade and other payables | 82.0 | 82.0 | 82.0 | 82.0 | – | – | – |
Lease liabilities | 22.9 | 22.9 | 28.3 | 6.3 | 4.9 | 10.5 | 6.6 |
| Deferred contingent | |||||||
| consideration | 2.4 | 2.4 | 2.4 | – | 2.4 | – | – |
Other financial liabilities | 24.1 | 24.1 | 24.1 | 24.1 | – | – | – |
Total | 410.4 | 425.7 | 464.5 | 329.0 | 10.6 | 20.4 | 104.5 |
| 2021 | |||||||
| Undiscounte | |||||||
| Carrying | dcontractual | ||||||
| Fair value | amount | cash flows | <1 yr | 1-2 yrs | 2-5 yrs | >5 yrs | |
| £m | £m | £m | £m | £m | £m | £m | |
| US Private Placement Loan Notes | 270.5 | 257.7 | 349.1 | 10.4 | 10.4 | 44.7 | 283.6 |
| Unsecured bank loans | 59.2 | 55.6 | 64.6 | 1.1 | 1.1 | 62.4 | – |
Derivative liabilities | 0.1 | 0.1 | 0.1 | 0.1 | – | – | – |
| Trade and other payables | 167.7 | 167.7 | 167.7 | 167.7 | – | – | – |
Lease liabilities | 57.7 | 57.7 | 68.1 | 14.3 | 12.2 | 24.4 | 17.2 |
Deferred consideration | 5.6 | 5.6 | 5.6 | – | 5.6 | – | – |
Total | 560.8 | 544.4 | 655.2 | 193.6 | 29.3 | 131.5 | 300.8 |
| Gross amount of | Net amount of | ||
| Gross amount | recognised financial | financial assets | |
| of recognised | liabilities set off in | presented in the | |
| financial assets | the balance sheet | balance sheet | |
| £m | £m | £m | |
| Cash and cash equivalents: | |||
At 31 December 2022 | 421.4 | – | 421.4 |
At 31 December 2021 | 137.7 | (1.4) | 136.3 |
2022 | 2021 | |||||
| Total | Total | |||||
| Fair | Amortised | carrying | Fair | Amortised | carrying | |
| value | cost | value | value | cost | value | |
| £m | £m | £m | £m | £m | £m | |
| Trade and other receivables | – | 63.0 | 63.0 | – | 169.9 | 169.9 |
Cash and cash equivalents | – | 421.4 | 421.4 | – | 136.3 | 136.3 |
Interest bearing loans and borrowings | – | (293.0) | (293.0) | – | (313.3) | (313.3) |
Lease liabilities | – | (22.9) | (22.9) | – | (57.7) | (57.7) |
Trade and other payables | – | (82.0) | (82.0) | – | (167.7) | (167.7) |
| Level 2 of fair value hierarchy | ||||||
| Derivative assets | 8.5 | – | 8.5 | 1.2 | – | 1.2 |
| Derivative liabilities | (1.3) | – | (1.3) | (0.1) | – | (0.1) |
| Level 3 of fair value hierarchy | ||||||
Trade receivables subject to factoring | – | – | – | 4.0 | – | 4.0 |
| Other financial assets | 11.6 | – | 11.6 | – | – | – |
| Other non-current financial | ||||||
| liabilities | (2.4) | – | (2.4) | (5.6) | – | (5.6) |
| Other current financial liabilities | (24.1) | – | (24.1) | – | – | – |
Total | (7.7) | 86.5 | 78.8 | (0.5) | (232.5) | (233.0) |
| 2022 | 2021 | |
| Total Group (including the result from discontinued operations) | £m | £m |
Net (funding surplus)/debt | (113.8) | 234.7 |
Operating profit before intangible amortisation and adjusting items | 77.2 | 82.2 |
Plus depreciation and other amounts written-off property, plant and equipment, lease right-of-use assets, and amortisation of non-acquired | ||
| intangible assets | 42.3 | 51.2 |
Plus share option expense | 2.6 | 0.8 |
EBITDA | 122.1 | 134.2 |
Net (funding surplus)/debt-to-EBITDA ratio | (0.9) | 1.7 |
| Net (funding surplus)/debt-to-EBITDA ratio excluding the impact of IFRS | ||
16 | (1.3) | 1.5 |
| 2022 | 2021 | |
| £m | £m | |
| Issued, authorised and fully paid ordinary shares | ||
of 25p (2021: 25p) each Number of ordinary shares in issue | 75.6 | 75.6 |
Beginning of year | 302,590,708 | 302,590,708 |
End of year | 302,590,708 | 302,590,708 |
| 1 January | Business | Business | Lease | Exchange | Non-cash | 31 December | 1 January | Business | Lease | Exchange | Non-cash | 31 December | |||
| 2022 | Cash flow | disposals | acquisitions | additions | movements | movements | 2022 | 2021 | Cash flow | combinations | additions | movements | movements | 2021 | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Cash at bank and in hand | 123.9 | (115.7) | 434.9 | (27.9) | – | 6.2 | – | 421.4 | 121.5 | 4.2 | – | – | (1.8) | – | 123.9 |
Short-term deposits and investments | 12.4 | 5.7 | (18.0) | – | – | (0.1) | – | – | 14.3 | (1.7) | – | – | (0.2) | – | 12.4 |
Cash and cash equivalents in the statement of cash flows | 136.3 | (110.0) | 416.9 | (27.9) | – | 6.1 | – | 421.4 | 135.8 | 2.5 | – | – | (2.0) | – | 136.3 |
| Derivative financial instruments | |||||||||||||||
| hedging private placement loans | – | (6.5) | – | – | – | 13.4 | 1.4 | 8.3 | – | – | – | – | – | – | – |
Debt due within one year | – | – | – | – | – | (1.2) | (206.8) | (208.0) | |||||||
Debt due after one year | (313.3) | 59.2 | – | – | – | (31.2) | 200.3 | (85.0) | (285.2) | (24.5) | – | – | (2.5) | (1.1) | (313.3) |
| Lease liabilities due within | |||||||||||||||
one year | (11.6) | 14.3 | 7.5 | – | (2.9) | (0.9) | (11.3) | (4.9) | (11.9) | 15.6 | (0.3) | (2.0) | 0.3 | (13.3) | (11.6) |
Lease liabilities due after one year | (46.1) | – | 30.1 | – | (7.4) | (3.3) | 8.7 | (18.0) | (49.1) | – | (1.7) | (8.0) | 1.2 | 11.5 | (46.1) |
| Debt from net financing | |||||||||||||||
activities | (371.0) | 67.0 | 37.6 | – | (10.3) | (23.2) | (7.7) | (307.6) | (346.2) | (8.9) | (2.0) | (10.0) | (1.0) | (2.9) | (371.0) |
Net (debt)/funding surplus | (234.7) | (43.0) | 454.5 | (27.9) | (10.3) | (17.1) | (7.7) | 113.8 | (210.4) | (6.4) | (2.0) | (10.0) | (3.0) | (2.9) | (234.7) |
| Provisional | |
| fair value | |
| £m | |
| Intangible assets | 8.8 |
Property, plant and equipment | 1.4 |
Inventories | 2.3 |
Trade and other receivables | 1.6 |
Corporation tax receivable | 0.4 |
Cash and cash equivalents | 3.5 |
Corporation tax payable | (0.4) |
Trade and other payables | (2.0) |
Deferred tax liabilities | (1.8) |
Net identifiable assets acquired | 13.8 |
| Goodwill | 20.2 |
Total consideration | 34.0 |
Cash consideration | 31.4 |
| Deferred consideration | 2.6 |
Total consideration | 34.0 |
2021 | ||||
– | ||||
| 2022 | |||
| Packaging | Filters | ||
| business | business | Total | |
| £m | £m | £m | |
Property, plant and equipment | 123.1 | 89.0 | 212.1 |
Lease right-of-use assets | 19.8 | 16.6 | 36.4 |
Intangible assets | 126.8 | 23.3 | 150.1 |
Long-term receivables | 1.9 | 1.7 | 3.6 |
Deferred tax assets | 7.7 | 1.4 | 9.1 |
Income tax receivable | 0.3 | 0.1 | 0.4 |
Inventories | 47.0 | 56.6 | 103.6 |
| Trade and other receivables | 93.6 | 66.7 | 160.3 |
Cash and cash equivalents | 11.8 | 33.9 | 45.7 |
Total assets | 432.0 | 289.3 | 721.3 |
Trade and other payables | 80.1 | 71.1 | 151.2 |
Lease liabilities due less than one year | 4.3 | 3.2 | 7.5 |
Lease liabilities due greater than one year | 15.5 | 14.6 | 30.1 |
Retirement benefit obligations | 0.6 | 4.2 | 4.8 |
Provisions | 2.3 | 0.2 | 2.5 |
Deferred tax liabilities | 26.5 | 10.9 | 37.4 |
Income tax payable | 2.1 | 5.0 | 7.1 |
Total liabilities | 131.4 | 109.2 | 240.6 |
Net assets disposed | 300.6 | 180.1 | 480.7 |
2021 | ||||||
2022 | 2021 | |||
| Packaging | Filters | |||
| business | business | Total | Total | |
| £m | £m | £m | £m | |
Cash consideration | 299.5 | 163.1 | 462.6 | – |
Cash and cash equivalents disposed | (11.8) | (33.9) | (45.7) | – |
| Proceeds from disposal of businesses net of cash | ||||
disposed | 287.7 | 129.2 | 416.9 | – |
Net cash inflow from operating activities | 24.0 | 35.7 | 59.7 | 66.1 |
Net cash inflow from investing activities | 255.8 | 103.0 | 358.8 | (19.7) |
Net cash outflow from financing activities | (4.6) | (5.7) | (10.3) | (7.5) |
Increase in cash and cash equivalents | 275.2 | 133.0 | 408.2 | 38.9 |
Per share | Total | |||
| 2022 | 2021 | 2022 | 2021 | |
| p | p | £m | £m | |
2021 interim: paid 29 October 2021 | – | 2.0 | – | 6.0 |
2021 proposed final: paid 1 June 2022 | – | 4.0 | – | 12.1 |
2022 interim: paid 28 October 2022 | 2.3 | – | 6.9 | – |
| 2022 special dividend: payable | ||||
27 April 2023 | 29.8 | – | 90.0 | – |
2022 proposed final: payable 30 June 2023 | – | – |
| 2022 | 2021 | ||
| Continuing operations | £m | £m | |
Operating (loss)/profit | Reported statutory measure | (11.3) | 7.7 |
| Amortisation of acquired | |||
intangible assets | 10.4 | 8.6 | |
Adjusting items | Note 2 | 26.0 | 10.1 |
Adjusted operating profit | Adjusted performance measure | 25.1 | 26.4 |
Finance income | Note 3 | 7.1 | 2.1 |
Finance expenses | Note 3 | (24.9) | (16.9) |
Adjusted profit before income tax | Adjusted performance measure | 7.3 | 11.6 |
Tax on adjusted profit | (1.6) | (0.4) | |
Adjusted net income | Adjusted performance measure | 5.7 | 11.2 |
2022 | 2021 | ||||||||||
| Central | Continuing | Discontinued | Central | Continuing | Discontinued | ||||||
| Components | Services | Operations | Operations | Total | Components | Services | Operations | Operations | Total | ||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | ||
Operating (loss)/profit | Reported statutory measure | 40.9 | (52.2) | (11.3) | (137.1) | (148.4) | 47.9 | (40.2) | 7.7 | 42.0 | 49.7 |
Adjusting items | Note 2 | 12.4 | 13.6 | 26.0 | – | 26.0 | 0.4 | 9.7 | 10.1 | – | 10.1 |
| Amortisation and impairment of acquired | |||||||||||
intangible assets | 10.4 | – | 10.4 | 189.2 | 199.6 | 8.6 | – | 8.6 | 13.8 | 22.4 | |
Adjusted operating profit | Adjusted performance measure | 63.7 | (38.6) | 25.1 | 52.1 | 77.2 | 56.9 | (30.5) | 26.4 | 55.8 | 82.2 |
| 2022 | 2021 | ||
| £m | £m | ||
Cash and cash equivalents | Reported statutory measure | 421.4 | 136.3 |
Debt liabilities | Note 14 | (293.0) | (313.3) |
Lease liabilities | Note 19 | (22.9) | (57.7) |
| Derivative financial instruments hedging | |||
placement loans | Note 15 | 8.3 | – |
| Adjusted performance | |||
| Net funding surplus/(debt) | measure | 113.8 | (234.7) |
| 2022 | 2021 | ||
| £m | £m | ||
Net cash inflow from operating activities | Reported statutory measure | 64.0 | 63.2 |
Adjusted for: net cash outflow from discontinued operations | Note 24 | (59.7) | (66.1) |
Operating net cash inflow/(outflow) from continuing activities | 4.3 | (2.9) | |
Cash outflow from adjusting items | 23.7 | 23.9 | |
Tax paid on continuing operations | 5.0 | 4.7 | |
Adjustments for pension contributions | – | 4.8 | |
Net capex expenditure on continuing operations | (12.8) | (12.7) | |
| Adjusted operating cash flow from | Adjusted performance | ||
| continuing operations | measure | 20.2 | 17.8 |
| 2022 | 2021 | ||
| £m | £m | ||
| Adjusted operating profit from continuing | Adjusted performance | ||
| operations | measure | 25.1 | 26.4 |
Depreciation of property, plant and equipment | Note 2 | 13.9 | 12.3 |
Lease right-of-use asset depreciation | Note 2 | 5.6 | 5.4 |
Amortisation of non-acquired intangible assets | Note 2 | 2.7 | 2.6 |
Share option expense | Note 5 | 1.4 | (0.7) |
| Other non-cash items | (1.5) | (0.5) | |
Working capital movements | (14.2) | (15.0) | |
Net capital expenditure | (12.8) | (12.7) | |
| Adjusted operating cash inflow | Adjusted performance | ||
| from continuing operations | measure | 20.2 | 17.8 |
| Reconciliation of cash flows | |||
| from adjusting items: | |||
Adjusting items | Note 2 | 26.0 | 10.1 |
Non-cash credit/(charge) in adjusting items | (2.0) | 6.6 | |
| Cash outflow on adjusting items | |||
recognised in the year | 24.0 | 16.7 | |
| Utilisation of prior year and acquired | |||
accruals and provisions | Note 17 | (0.3) | 7.2 |
| Adjusted performance | |||
| Cash outflow from adjusting items | measure | 23.7 | 23.9 |