2024 | 2023 | ||||||
Adjusting | Adjusting | ||||||
Adjusted | items | Adjusted | items | ||||
(note 2) | (note 2) | Total | (note 2) | (note 2) | Total | ||
Note | £m | £m | £m | £m | £m | £m | |
Revenue | 3 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Distribution costs | ( | ( | ( | ( | |||
Administrative costs | ( | ( | ( | ( | ( | ( | |
Impairment of trade receivables | ( | ( | ( | ( | |||
Loss on disposal of property, plant and equipment | ( | ( | ( | ( | |||
Impairment of property, plant and equipment | ( | ( | |||||
Operating profit/(loss) | 7 | ( | ( | ||||
Finance costs | 8 | ( | ( | ( | ( | ( | ( |
Profit/(loss) before taxation | ( | ( | ( | ||||
Taxation | 9 | ( | ( | ( | |||
Profit/(loss) for the year | ( | ( | ( | ||||
2024 | 2023 | ||||||
Earnings/(loss) per ordinary share attributable to the owners of the parent during the year (note 10) | |||||||
Basic earnings/(loss) per share | ( | ||||||
Diluted earnings/(loss) per share | ( |
2024 | 2023 | ||
Note | £m | £m | |
Profit/(loss) for the year | ( | ||
Other comprehensive income/(expense) | |||
Items that may be reclassified to profit or loss: | |||
Currency translation differences of foreign subsidiaries | ( | ||
Gain on net investment hedges | |||
(Loss)/gain on cash flow hedges in the year | ( | ||
Cash flow hedges transferred to profit or loss | ( | ( | |
Taxation relating to the items above | 9 | ( | ( |
( | |||
Items that will not be reclassified to profit or loss: | |||
Net actuarial loss on post-employment benefits | 22 | ( | ( |
Taxation relating to the items above | 9 | ||
( | ( | ||
Total other comprehensive expense | ( | ( | |
Total comprehensive income/(expense) | ( |
2024 | 2023 | ||
Note | £m | £m | |
Non-current assets | |||
Goodwill | 12 | ||
Other intangible assets | 13 | ||
Property, plant and equipment | 14 | ||
Derivative financial instruments | 20 | ||
Right-of-use assets | 15 | ||
Deferred tax assets | 9 | ||
Current assets | |||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Current tax assets | |||
Derivative financial instruments | 20 | ||
Cash and cash equivalents | |||
Total assets |
2024 | 2023 | ||
Note | £m | £m | |
Current liabilities | |||
Trade and other payables | 18 | ||
Borrowings | 19 | ||
Lease liabilities | 15, 19 | ||
Derivative financial instruments | 20 | ||
Current tax liabilities | |||
Provisions | 24 | ||
Non-current liabilities | |||
Borrowings | 19 | ||
Lease liabilities | 15, 19 | ||
Pensions and other post-employment | |||
benefits | 22 | ||
Provisions | 24 | ||
Deferred tax liabilities | 9 | ||
Total liabilities | |||
Net assets | |||
Equity | |||
Issued share capital | 25 | ||
Share premium account | 25 | ||
Other reserves | 25 | ||
Accumulated losses | ( | ( | |
Total equity |
2024 | 2023 | ||
Note | £m | £m | |
Investing activities | |||
Purchase of property, plant and equipment | 14 | ( | ( |
Purchase of intangible assets | 13 | ( | ( |
Settlement of derivatives used in net | |||
investment hedges | |||
Net cash used in investing activities | ( | ( | |
Financing activities | |||
Drawdown/(repayment) of overdrafts | ( | ||
Drawdown/(repayment) of other loans | ( | ||
(Repayment)/drawdown of bank loans | ( | ||
Repayment of IFRS 16 lease obligations | 15 | ( | ( |
Purchase of own shares | ( | ||
Net cash used in financing activities | ( | ( | |
Increase/(decrease) in net cash and cash | |||
equivalents | ( | ||
Net cash and cash equivalents at the start | |||
ofthe year | |||
Currency translation differences | ( | ||
Net cash and cash equivalents at the endofthe year |
2024 | 2023 | ||
Note | £m | £m | |
Operating activities | |||
Profit/(loss) before tax | ( | ||
Finance costs | 8 | ||
Exceptional items excluding finance costs | 4 | ||
Share-based payments charge | 5 | ||
Depreciation of property, plant | |||
andequipment | 14 | ||
Depreciation of right-of-use assets | 15 | ||
Loss on disposal of property, plant | |||
andequipment | |||
Amortisation of intangible assets | 13 | ||
Impairment of property, plant and equipment | 14 | ||
Operating cash flow before changes in working capital and exceptional items | |||
Increase in receivables | ( | ( | |
Decrease/(increase) in inventories | ( | ||
Increase in payables | |||
Operating cash flow after changes in working capital before exceptional items | |||
Additional cash funding of pension scheme | 22 | ( | ( |
Cash generated from operations | |||
beforeexceptional items | |||
Cash outflow in respect of exceptional items | ( | ( | |
Cash generated from operations | |||
Interest paid | ( | ( | |
Refinancing costs paid | ( | ( | |
Taxation paid | ( | ( | |
Net cash generated from operatingactivities |
Other reserves | ||||||||
Issued | Share | Cash flow | Currency | Capital | ||||
share | premium | hedge | translation | redemption | Accumulated | Total | ||
capital | account | reserve | reserve | reserve | losses | equity | ||
Note | £m | £m | £m | £m | £m | £m | £m | |
At 1 July 2023 | ( | ( | ||||||
Profit for the year | ||||||||
Other comprehensive income/(expense) | ||||||||
Items that may be reclassified to profit or loss: | ||||||||
Currency translation differences of foreign subsidiaries | ||||||||
Gain on net investment hedges | 20 | |||||||
Loss on cash flow hedges in the year | 20 | ( | ( | |||||
Cash flow hedges transferred to profit or loss | ( | ( | ||||||
Taxation relating to the items above | 9 | ( | ( | |||||
( | ( | |||||||
Items that will not be reclassified to profit or loss: | ||||||||
Net actuarial loss on post-employment benefits | 22 | ( | ( | |||||
Taxation relating to the items above | 9 | |||||||
( | ( | |||||||
Total other comprehensive (expense)/income | ( | ( | ( | |||||
Total comprehensive (expense)/income | ( | |||||||
Transactions with owners of the parent | ||||||||
Purchase of own shares | ( | ( | ||||||
Share-based payments | ||||||||
Taxation relating to the items above | ||||||||
At 30 June 2024 | ( | ( |
Other reserves | ||||||||
Issued | Share | Cash flow | Currency | Capital | ||||
share | premium | hedge | translation | redemption | Accumulated | Total | ||
capital | account | reserve | reserve | reserve | losses | equity | ||
Note | £m | £m | £m | £m | £m | £m | £m | |
At 1 July 2022 | ( | ( | ||||||
Loss for the year | ( | ( | ||||||
Other comprehensive income/(expense) | ||||||||
Items that may be reclassified to profit or loss: | ||||||||
Currency translation differences of foreign subsidiaries | ( | ( | ||||||
Gain on net investment hedges | 20 | |||||||
Gain on cash flow hedges in the year | 20 | |||||||
Cash flow hedges transferred to profit or loss | ( | ( | ||||||
Taxation relating to the items above | 9 | ( | ( | |||||
( | ||||||||
Items that will not be reclassified to profit or loss: | ||||||||
Net actuarial loss on post-employment benefits | 22 | ( | ( | |||||
Taxation relating to the items above | 9 | |||||||
( | ( | |||||||
Total other comprehensive income/(expense) | ( | ( | ( | |||||
Total comprehensive income/(expense) | ( | ( | ( | |||||
Transactions with owners of the parent | ||||||||
Share-based payments | ||||||||
At 30 June 2023 | ( | ( |
2024 | 2023 | |
£m | £m | |
Profit/(loss) before tax | 46.5 | (15.1) |
Exceptional items (note 4) | 4.6 | 13.0 |
Amortisation of intangibles (note 13) | 2.0 | 2.4 |
Adjusted profit before tax | 53.1 | 0.3 |
Taxation (note 9) | (14.8) | (0.3) |
Adjusted profit for the year | 38.3 | — |
2024 | 2023 | |
£m | £m | |
Net cash generated from operating activities | 59.2 | 11.1 |
Add back: | ||
Taxation paid | 5.1 | 1.8 |
Interest paid | 10.9 | 11.4 |
Refinancing costs paid | 3.8 | 12.3 |
Cash outflow in respect of exceptional items | 2.7 | 1.4 |
Free cash flow | 81.7 | 38.0 |
Adjusted EBITDA | 87.1 | 34.1 |
Cash conversion % | 94% | 111% |
2024 | 2023 | |
£m | £m | |
Operating profit | 64.3 | 10.3 |
Exceptional items in operating profit (note 4) | 0.8 | 0.8 |
Amortisation of intangibles (note 13) | 2.0 | 2.4 |
Adjusted operating profit | 67.1 | 13.5 |
Depreciation of property, plant and equipment (note 14) | 16.3 | 16.8 |
Depreciation of right-of-use assets (note 15) | 3.7 | 3.8 |
Adjusted EBITDA | 87.1 | 34.1 |
2024 | 2023 | |
£m | £m | |
Cash and cash equivalents | 9.3 | 1.6 |
RCF headroom | 82.9 | 40.0 |
Other committed facilities headroom | — | 17.5 |
Uncommitted facilities | 6.1 | 0.2 |
Liquidity | 98.3 | 59.3 |
2024 | 2023 | |
£m | £m | |
Current assets | ||
Cash and cash equivalents | 9.3 | 1.6 |
Current liabilities | ||
Borrowings (note 19) | (67.4) | (49.3) |
Lease liabilities (note 15) | (3.1) | (3.5) |
(70.5) | (52.8) | |
Non-current liabilities | ||
Borrowings (note 19) | (65.0) | (109.8) |
Lease liabilities (note 15) | (5.3) | (5.5) |
(70.3) | (115.3) | |
Net debt | (131.5) | (166.5) |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Goodwill (note 12) | 19.7 | 19.7 | 19.7 |
Other intangible assets (note 13) | 9.8 | 6.5 | 7.3 |
Property, plant and equipment (note 14) | 114.4 | 117.8 | 122.9 |
Right-of-use assets (note 15) | 8.1 | 8.5 | 11.3 |
Inventories (note 16) | 119.6 | 121.5 | 118.9 |
Trade and other receivables (note 17) | 148.8 | 145.7 | 145.4 |
Trade and other payables (note 18) | (220.1) | (219.6) | (206.9) |
Capital employed | 200.3 | 200.1 | 218.6 |
Average of opening and closing capital | |||
employed | 200.2 | 209.4 | 214.0 |
Adjusted operating profit/(loss) | 67.1 | 13.5 | (24.5) |
Adjusted ROCE % | 33.5% | 6.4% | (11.4)% |
2024 | 2023 | |
£m | £m | |
EBITDA banking basis (as defined in the RCF agreement) | 91.8 | 38.2 |
Lease payments (note 15) | (4.5) | (4. 3) |
EBITDA banking basis (as defined in the RCF agreement) | 87.3 | 33.9 |
Adjusted finance costs excluding net interest cost on defined benefit obligation (note 8) | 12.8 | 12.7 |
Interest cover ratio (banking basis) | 6.8x | 2.7x |
2024 | 2023 | |
£m | £m | |
Net debt (as defined above) | (131.5) | (166.5) |
Invoice discounting facilities (note 19) | 55.6 | 48.7 |
B Shares (note 11, 18) | (0.7) | (0.7) |
Lease liabilities (note 15) | 8.4 | 9.0 |
Adjustment for average exchange rates | (0.9) | (0.7) |
Net debt banking basis (as defined in the RCF agreement) | (69.1) | (110.2) |
Adjusted EBITDA | 87.1 | 34.1 |
Net interest cost on defined benefit obligation (note 8) | (1.2) | (0.5) |
Loss on disposal of property, plant and equipment (note 14) | 1.4 | 0.3 |
Lease payments (note 15) | 4.5 | 4.3 |
EBITDA banking basis (asdefined in the RCF agreement) | 91.8 | 38.2 |
Net debt cover ratio (banking basis) | 0.8x | 2.9x |
Unit | Asia | ||||||
Liquids | Dosing | Powders | Aerosols | Pacific | Corporate | Group | |
Year ended 30 June 2024 | £m | £m | £m | £m | £m | £m | £m |
Revenue | 532.8 | 233.6 | 92.8 | 50.9 | 24.7 | — | 934.8 |
Adjusted operating profit/(loss) | 45.6 | 19.4 | 6.0 | 2.1 | 1.4 | (7.4) | 67.1 |
Amortisation of intangible assets | (2.0) | ||||||
Exceptional items (note 4) | (0.8) | ||||||
Operating profit | 64.3 | ||||||
Finance costs (note 8) | (17. 8) | ||||||
Profit before taxation | 46.5 | ||||||
Inventories | 61.2 | 31.3 | 14.1 | 10.3 | 2.7 | — | 119.6 |
Capital expenditure | 10.3 | 7.7 | 2.0 | 0.6 | 0.3 | — | 20.9 |
Amortisation and depreciation | 12.8 | 5.8 | 1.4 | 0.6 | 1.4 | — | 22.0 |
Unit | Asia | ||||||
Liquids | Dosing | Powders | Aerosols | Pacific | Corporate | Group | |
Year ended 30 June 2023 | £m | £m | £m | £m | £m | £m | £m |
Revenue | 497.9 | 234.2 | 85.9 | 46.2 | 24.8 | — | 889.0 |
Adjusted operating profit/(loss) | 10.5 | 10.0 | (0.7) | 0.3 | 1.1 | (7.7) | 13.5 |
Amortisation of intangible assets | (2.4) | ||||||
Exceptional items (note 4) | (0.8) | ||||||
Operating profit | 10.3 | ||||||
Finance costs (note 8) | (25.4) | ||||||
Loss before taxation | (15.1) | ||||||
Inventories | 59.4 | 33.8 | 15.8 | 9.6 | 2.9 | — | 121.5 |
Capital expenditure | 5.9 | 4.9 | 1.7 | 0.4 | 0.3 | — | 13.2 |
Amortisation and depreciation | 13.2 | 6.3 | 1.4 | 0.6 | 1.5 | — | 23.0 |
Revenue | Non-current assets | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
United Kingdom | 194.4 | 187.8 | 36.8 | 34.5 |
Germany | 212.4 | 205.8 | — | — |
France | 201.5 | 188.0 | 9.8 | 9.1 |
Italy | 78.4 | 73.9 | 14.4 | 14.3 |
Spain | 41.2 | 35.1 | 9.5 | 9.6 |
Other Europe | 177. 5 | 169.5 | 77.6 | 80.2 |
Asia Pacific | 25.4 | 25.7 | 3.9 | 4.8 |
Rest of the World | 4.0 | 3.2 | — | — |
Total | 934.8 | 889.0 | 152.0 | 152.5 |
2024 | 2023 | |
£m | £m | |
Wages and salaries | 131.1 | 118.9 |
Social security costs | 20.9 | 19.0 |
Share awards granted to Directors and employees | 1.6 | 0.5 |
Other pension costs | 3.6 | 3.6 |
Total | 157. 2 | 142.0 |
2024 | 2023 | |
£’000 | £’000 | |
Wages and salaries | 1,787 | 1,889 |
Share awards granted to Directors | 778 | 169 |
Other pension costs (1) | — | 58 |
Total | 2,565 | 2,116 |
2024 | 2023 | |
£m | £m | |
Environmental remediation | 0.8 | 0.8 |
Total charged to operating profit | 0.8 | 0.8 |
Group refinancing: | ||
Independent business review and refinancing costs | 3.8 | 12.2 |
Total charged to finance costs | 3.8 | 12.2 |
Total exceptional items before tax | 4.6 | 13.0 |
2024 | 2024 | 2023 | 2023 | |
Year end | Average | Year end | Average | |
Number | Number | Number | Number | |
Manufacturing | 2,571 | 2,439 | 2,333 | 2,287 |
Sales, general and administration | 636 | 623 | 608 | 596 |
Total | 3,207 | 3,062 | 2,941 | 2,883 |
2024 | 2023 | |
£m | £m | |
Finance costs | ||
Interest on bank loans and overdrafts | 10.5 | 11.1 |
Interest on lease liabilities (note 15) | 0.3 | 0.3 |
Net foreign exchange loss | 0.7 | (0.2) |
Amortisation of facility fees | 0.5 | 0.5 |
Non-utilisation and other fees | 0.8 | 1.0 |
12.8 | 12.7 | |
Post-employment benefits: | ||
Net interest cost on defined benefit obligation (note 22) | 1.2 | 0.5 |
Adjusted finance costs | 14.0 | 13.2 |
Costs associated with independent business review and refinancing (note 4) | 3.8 | 12.2 |
Total finance costs | 17.8 | 25.4 |
2024 | 2023 | |
£m | £m | |
Audit fees: | ||
Audit of the Company’s financial statements | 0.1 | 0.1 |
Other services: | ||
Audit of the financial statements of the Company’s | ||
subsidiaries | 1.1 | 1.2 |
Total fees | 1.2 | 1.3 |
2024 | 2023 | |
£m | £m | |
Cost of inventories (included in cost of sales) (1) | 519.9 | 573.2 |
Employee costs (note 5) | 157. 2 | 142.0 |
Amortisation of intangible assets (note 13) | 2.0 | 2.4 |
Depreciation of property, plant and equipment (note 14) | 16.3 | 16.8 |
Depreciation of right-of-use assets (note 15) | 3.7 | 3.8 |
Impairment: | ||
Property, plant and equipment (note 14) | 0.2 | — |
Inventories (note 16) | 8.9 | 3.0 |
Trade receivables (note 17) | 1.6 | 2.6 |
Expense relating to short-term leases (note 15) | 0.2 | 0.3 |
Expense relating to low-value leases (note 15) | 0.1 | 0.1 |
Research and development costs not capitalised | 10.0 | 7.3 |
Net foreign exchange loss | 0.5 | 0.4 |
2024 | 2023 | |||||
UK | Overseas | Total | UK | Overseas | Total | |
Total attributable to ordinary shareholders | £m | £m | £m | £m | £m | £m |
Current tax expense/(credit) | ||||||
Current year | 0.4 | 12.0 | 12.4 | — | 5.0 | 5.0 |
Adjustment for prior years | — | (0.8) | (0.8) | — | (0.2) | (0.2) |
0.4 | 11.2 | 11.6 | — | 4.8 | 4.8 | |
Deferred tax expense/(credit) | ||||||
Origination and reversal of temporary differences | 1.0 | (0.3) | 0.7 | (8.8) | 0.9 | (7.9) |
Adjustment for prior years | 0.7 | 0.2 | 0.9 | (0.2) | (0.3) | (0.5) |
1.7 | (0.1) | 1.6 | (9.0) | 0.6 | (8.4) | |
Income tax expense/(credit) | 2.1 | 11.1 | 13.2 | (9.0) | 5.4 | (3.6) |
2024 | 2023 | |
£m | £m | |
Items that may be reclassified to profit or loss: | ||
Cash flow hedges in the year | 0.6 | 0.4 |
Items that will not be reclassified to profit or loss: | ||
Net actuarial loss on post-employment benefits: | ||
Deferred tax | (1.3) | (3.5) |
Total tax credited in other comprehensive income | (0.7) | (3.1) |
2024 | 2023 | |
Total attributable to ordinary shareholders | £m | £m |
Profit/(loss) before tax | 46.5 | (15.1) |
Profit/(loss) before tax multiplied by the UK corporation | ||
tax rate of 25.0% (2023: 20.5%) | 11.6 | (3.1) |
Effect of tax rates in foreign jurisdictions | 0.3 | 1.1 |
Non-deductible expenses | 0.5 | 0.4 |
Change in tax rate | — | (1.6) |
Other differences | 0.7 | 0.3 |
Adjustment for prior years | 0.1 | (0.7) |
Total tax charge/(credit) in profit or loss | 13.2 | (3.6) |
Exclude adjusting items (note 2) | 1.6 | 3.9 |
Total tax charge in profit or loss before adjusting items | 14.8 | 0.3 |
Accelerated | Share- | Retirement | |||||
capital | Intangible | based | Tax | benefit | |||
allowance | assets | payments | losses | obligations | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 July 2022 | (4.6) | (3.2) | 0.1 | 22.0 | 3.9 | 6.8 | 25.0 |
(Charge)/credit to profit or loss | (0.7) | 0.4 | 0.1 | 7.2 | (0.9) | 2.3 | 8.4 |
Credit/(charge) to other comprehensive income | — | — | — | — | 3.5 | (0.4) | 3.1 |
Exchange/other movements | 0.1 | (0.2) | — | 0.1 | — | — | — |
At 30 June 2023 | (5.2) | (3.0) | 0.2 | 29.3 | 6.5 | 8.7 | 36.5 |
(Charge)/credit to profit or loss | (1.3) | 0.1 | 0.3 | (3.5) | (0.5) | 3.3 | (1.6) |
Credit/(charge) to other comprehensive income | — | — | — | — | 1.3 | (0.5) | 0.8 |
Credit to equity | — | — | 1.1 | — | — | — | 1.1 |
At 30 June 2024 | (6.5) | (2.9) | 1.6 | 25.8 | 7.3 | 11.5 | 36.8 |
2024 | 2023 | |
£m | £m | |
Deferred tax assets | 42.8 | 41.6 |
Deferred tax liabilities | (6.0) | (5.1) |
Total | 36.8 | 36.5 |
2024 | 2023 | ||
Reference | £m | £m | |
Profit/(loss) for calculating basic and diluted earnings/(loss) per share | c | 33.3 | (11.5) |
Adjusted for: | |||
Amortisation of intangible assets (note 13) | 2.0 | 2.4 | |
Exceptional items (note 4) | 4.6 | 13.0 | |
Taxation relating to the items above Profit for calculating adjusted earnings | (1.6) | (3.9) | |
per share | d | 38.3 | — |
2024 | 2023 | ||
Reference | pence | pence | |
Basic earnings/(loss) per share | c/a | 19.3 | (6.6) |
Diluted earnings/(loss) per share | c/b (1) | 18.8 | (6.6) |
Adjusted basic earnings per share | d/a | 22.2 | 0.0 |
Adjusted diluted earnings per share | d/b (1) | 21.7 | 0.0 |
Reference | 2024 | 2023 | |
Weighted average number of ordinary | |||
shares in issue (million) | a | 172.7 | 173.4 |
Effect of dilutive share options (million) | 4.2 | 2.5 | |
Weighted average number of ordinary | |||
shares for calculating diluted earnings/(loss) | |||
per share (million) | b | 176.9 | 175.9 |
£m | |
Cost | |
At 1 July 2022 and 30 June 2023 | 36.0 |
Currency translation differences | (0.3) |
At 30 June 2024 | 35.7 |
Accumulated impairment | |
At 1 July 2022 and 30 June 2023 | (16.3) |
Currency translation differences | 0.3 |
At 30 June 2024 | (16.0) |
Net book value | |
At 30 June 2024 | 19.7 |
At 30 June 2023 | 19.7 |
2024 | 2023 | |
£m | £m | |
Liquids | 16.0 | 16.0 |
Unit Dosing | 3.2 | 3.2 |
Powders | 0.3 | 0.3 |
Asia Pacific | 0.2 | 0.2 |
At 30 June | 19.7 | 19.7 |
Nominal | ||
Number | value | |
000 | £’000 | |
Issued and fully paid | ||
At 1 July 2022, 30 June 2023 and 30 June 2024 | 665,888 | 666 |
Patents, | |||||
brands and | Computer | Customer | |||
trademarks | software | relationships | Other | Total | |
£m | £m | £m | £m | £m | |
Cost | |||||
At 1 July 2022 | 3.7 | 12.2 | 11.9 | 1.4 | 29.2 |
Additions | — | 1.7 | — | — | 1.7 |
Disposals | — | — | — | (0.1) | (0.1) |
Transfers | — | 0.4 | — | (0.4) | — |
At 30 June 2023 | 3.7 | 14.3 | 11.9 | 0.9 | 30.8 |
Additions | — | — | — | 5.3 | 5.3 |
Disposals | — | — | — | (0.2) | (0.2) |
Transfers | — | 0.9 | — | (0.9) | — |
At 30 June 2024 | 3.7 | 15.2 | 11.9 | 5.1 | 35.9 |
Accumulated amortisation and impairment | |||||
At 1 July 2022 | (3.7) | (6.9) | (10.8) | (0.5) | (21.9) |
Charge for the year | — | (1.8) | (0.5) | (0.1) | (2.4) |
At 30 June 2023 | (3.7) | (8.7) | (11.3) | (0.6) | (24.3) |
Disposals | — | — | — | 0.2 | 0.2 |
Charge for the year | — | (1.5) | (0.4) | (0.1) | (2.0) |
At 30 June 2024 | (3.7) | (10.2) | (11.7) | (0.5) | (26.1) |
Net book value | |||||
At 30 June 2024 | — | 5.0 | 0.2 | 4.6 | 9.8 |
At 30 June 2023 | — | 5.6 | 0.6 | 0.3 | 6.5 |
Assets in | ||||
Land and | Plant and | the course of | ||
buildings | equipment | construction | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 1 July 2022 | 67.3 | 267.3 | 6.0 | 340.6 |
Additions | 0.4 | 6.9 | 4.2 | 11.5 |
Disposals | (0.9) | (10.3) | — | (11.2) |
Transfers | 0.3 | — | (0.3) | — |
Currency translation differences | 0.4 | 0.5 | 0.1 | 1.0 |
At 30 June 2023 | 67.5 | 264.4 | 10.0 | 341.9 |
Additions | 1.3 | 11.2 | 3.1 | 15.6 |
Disposals | (0.5) | (4.6) | — | (5.1) |
Transfers | 0.2 | 2.3 | (2.5) | — |
Currency translation differences | (0.9) | (3.0) | (0.1) | (4.0) |
At 30 June 2024 | 67.6 | 270.3 | 10.5 | 348.4 |
Accumulated depreciation and impairment | ||||
At 1 July 2022 | (30.4) | ( 187.3) | — | (217.7) |
Charge for the year | (2.0) | (14.8) | — | (16.8) |
Disposals | 0.6 | 10.4 | — | 11.0 |
Currency translation differences | — | (0.6) | — | (0.6) |
At 30 June 2023 | (31.8) | (192.3) | — | (224.1) |
Charge for the year | (1.9) | (14.4) | — | (16.3) |
Disposals | 0.1 | 3.6 | — | 3.7 |
Impairment | — | (0.2) | — | (0.2) |
Currency translation differences | 0.6 | 2.3 | — | 2.9 |
At 30 June 2024 | (33.0) | (201.0) | — | (234.0) |
Net book value | ||||
At 30 June 2024 | 34.6 | 69.3 | 10.5 | 114.4 |
At 30 June 2023 | 35.7 | 72.1 | 10.0 | 117. 8 |
Land and | Plant and | ||||
buildings | machinery | Vehicles | Other | Total | |
£m | £m | £m | £m | £m | |
Right-of-use assets | |||||
Net book value at 1 July 2022 | 2.9 | 5.9 | 1.6 | 0.9 | 11.3 |
New leases recognised | 0.2 | 0.2 | 0.8 | — | 1.2 |
Currency translation differences | (0.2) | — | — | — | (0.2) |
Depreciation | (1.1) | (1.4) | (1.0) | (0.3) | (3.8) |
Net book value at 30 June 2023 | 1.8 | 4.7 | 1.4 | 0.6 | 8.5 |
New leases recognised | 1.3 | 1.2 | 0.9 | — | 3.4 |
Currency translation differences | — | — | — | (0.1) | (0.1) |
Depreciation | (0.9) | (2.0) | (0.8) | — | (3.7) |
Net book value at 30 June 2024 | 2.2 | 3.9 | 1.5 | 0.5 | 8.1 |
Total | |
£m | |
Lease liabilities | |
At 1 July 2022 | 12.0 |
New leases recognised | 1.2 |
Lease payments | (4.3) |
Currency translation differences | (0.2) |
Finance costs (note 8) | 0.3 |
At 30 June 2023 | 9.0 |
New leases recognised | 3.4 |
Lease payments | (4.5) |
Currency translation differences | 0.2 |
Finance costs (note 8) | 0.3 |
At 30 June 2024 | 8.4 |
2024 | 2023 | |
£m | £m | |
At 1 July | (5.5) | (5.6) |
Utilisation | 4.0 | 3.1 |
Charged to profit or loss | (8.9) | (3.0) |
Currency translation differences | 0.1 | — |
At 30 June | (10.3) | (5.5) |
2024 | 2023 | |
£m | £m | |
Trade receivables | 137.7 | 132.1 |
Less: provision for impairment of trade receivables | (3.6) | (4. 3) |
Trade receivables – net | 134.1 | 127.8 |
Other receivables | 9.8 | 11.9 |
Prepayments and accrued income | 4.9 | 6.0 |
Total | 148.8 | 145.7 |
2024 | 2023 | |
£m | £m | |
Analysed as: | ||
Amounts falling due within twelve months | 3.1 | 3.5 |
Amounts falling due after one year | 5.3 | 5.5 |
8.4 | 9.0 |
2024 | 2023 | |
£m | £m | |
Expenses relating to short-term leases | 0.2 | 0.3 |
Expenses relating to leases of low-value assets not shown | ||
as short-term leases above | 0.1 | 0.1 |
Total | 0.3 | 0.4 |
2024 | 2023 | |
£m | £m | |
Raw materials, packaging and consumables | 58.0 | 62.7 |
Finished goods and goods for resale | 61.6 | 58.8 |
Total | 119.6 | 121.5 |
More than | More than | More than | More than | |||
30 days | 60 days | 90 days | 180 days | |||
30 June 2024 | Current | past due | past due | past due | past due | Total |
Expected loss rate | 0.5% | 0.0% | 0.0% | 0.0% | 14.2% | |
Gross carrying amount (£m) | 130.5 | 2.2 | 0.6 | 1.4 | 3.0 | 137.7 |
Credit loss allowance (£m) | 0.7 | — | — | — | 0.4 | 1.1 |
More than | More than | More than | More than | |||
30 days | 60 days | 90 days | 180 days | |||
30 June 2023 | Current | past due | past due | past due | past due | Total |
Expected loss rate | 0.5% | 0.4% | 0.2% | 0.6% | 4.5% | |
Gross carrying amount (£m) | 123.1 | 1.4 | 0.3 | 1.6 | 5.7 | 132.1 |
Credit loss allowance (£m) | 0.7 | — | — | — | 0.3 | 1.0 |
2024 | 2023 | |
£m | £m | |
At 1 July | (4.3) | (2.2) |
Utilisation | 2.3 | 0.5 |
Charged | (1.6) | (2.6) |
At 30 June | (3.6) | (4.3) |
2024 | 2023 | |
£m | £m | |
Sterling | 17.9 | 18.6 |
Euro | 99.2 | 94.9 |
Polish Zloty | 1.8 | 2.6 |
Danish Krone | 13.6 | 11.5 |
Malaysian Ringgit | 3.1 | 2.7 |
Other | 2.1 | 1.8 |
137.7 | 132.1 |
2024 | 2023 | |
£m | £m | |
Current liabilities | ||
Trade payables | 160.7 | 162.7 |
Taxation and social security | 4.6 | 4.1 |
Other payables | 27. 3 | 24.0 |
Accrued expenses | 24.5 | 26.5 |
Deferred income | 2.3 | 1.6 |
B Shares (note 11) | 0.7 | 0.7 |
Total | 220.1 | 219.6 |
2024 | 2023 | |||||
Current | Non-current | Total | Current | Non-current | Total | |
liabilities | liabilities | liabilities | liabilities | liabilities | liabilities | |
£m | £m | £m | £m | £m | £m | |
Bank and other loans: | ||||||
Secured loans | — | 65.0 | 65.0 | — | 109.8 | 109.8 |
— | 65.0 | 65.0 | — | 109.8 | 109.8 | |
Total secured borrowings | — | 65.0 | 65.0 | — | 109.8 | 109.8 |
Overdrafts | 11.8 | — | 11.8 | 0.6 | — | 0.6 |
Bank and other loans: | ||||||
Invoice discounting facilities (note 20) | 55.6 | — | 55.6 | 48.7 | — | 48.7 |
55.6 | — | 55.6 | 48.7 | — | 48.7 | |
Lease liabilities | 3.1 | 5.3 | 8.4 | 3.5 | 5.5 | 9.0 |
Total unsecured borrowings | 70.5 | 5.3 | 75.8 | 52.8 | 5.5 | 58.3 |
Total borrowings | 70.5 | 70.3 | 140.8 | 52.8 | 115.3 | 168.1 |
2024 | 2023 | |
£m | £m | |
Within one year | 55.6 | 48.7 |
Between one and two years | 65.0 | — |
Between two and five years | — | 109.8 |
Total | 120.6 | 158.5 |
Fair value | ||||
through | Total | |||
Amortised | profit | carrying | Fair | |
cost | or loss (1) | amount | value | |
£m | £m | £m | £m | |
At 30 June 2024 | ||||
Financial assets | ||||
Trade receivables | 134.1 | — | 134.1 | 134.1 |
Other receivables | 9.8 | — | 9.8 | 9.8 |
Cash and cash equivalents | 9.3 | — | 9.3 | 9.3 |
153.2 | — | 153.2 | 153.2 | |
Financial assets held | ||||
at fair value | ||||
Derivative financial | ||||
instruments (Level 2) | ||||
Interest rate caps | — | 2.0 | 2.0 | 2.0 |
Total financial assets | 153.2 | 2.0 | 155.2 | 155.2 |
Financial liabilities | ||||
Trade and other payables | (201.0) | — | (201.0) | (201.0) |
Bank overdrafts | (11.8) | — | (11.8) | (11.8) |
Lease liabilities | (8.4) | — | (8.4) | (8.4) |
Bank and other loans | (120.6) | — | (120.6) | (120.6) |
(341.8) | — | (341.8) | (341.8) | |
Financial liabilities held | ||||
at fair value | ||||
Derivative financial | ||||
instruments (Level 2) | ||||
Forward currency contracts | — | (0.4) | (0.4) | (0.4) |
Total financial liabilities | (341.8) | (0.4) | (342.2) | (342.2) |
Total | (188.6) | 1.6 | (1 87.0) | (187.0) |
2024 | 2023 | |
£m | £m | |
Current | ||
Floating charge | ||
Cash and cash equivalents | 0.4 | (20.0) |
Receivables | 228.0 | 216.1 |
Total current assets pledged as security | 228.4 | 196.1 |
Non-current | ||
First mortgage | ||
Freehold land and buildings | 113.0 | 116.1 |
Shares pledged | 89.9 | 90.8 |
Total non-current assets pledged as security | 202.9 | 206.9 |
Total assets pledged as security | 431.3 | 403.0 |
2024 | 2023 | |
£m | £m | |
Trade and other receivables: | ||
Trade receivables | 134.1 | 127.8 |
Other receivables | 9.8 | 11.9 |
143.9 | 139.7 | |
Derivative financial instruments | 2.0 | 5.1 |
Cash and cash equivalents | 9.3 | 1.6 |
Total | 155.2 | 146.4 |
2024 | 2023 | |
£m | £m | |
Trade receivables available | 55.6 | 49.0 |
Amount borrowed | (55.6) | (48.7) |
Amount undrawn | — | 0.3 |
Between | Between | Between | Between | ||||
Within | 1 and 2 | 2 and 3 | 3 and 4 | 4 and 5 | After 5 | ||
1 year | years | years | years | years | years | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 30 June 2024 | |||||||
Bank overdrafts | (11.8) | — | — | — | — | — | (11.8) |
Bank and other loans: | |||||||
Principal | (55.6) | (65.2) | — | — | — | — | (120.8) |
Interest payments | (0.9) | — | — | — | — | — | (0.9) |
Lease liabilities (1) | (3.5) | (3.1) | (1.2) | (0.7) | (0.4) | (0.8) | (9.7) |
Other liabilities | (201.0) | — | — | — | — | — | (201.0) |
Cash flows on non-derivative liabilities | (272.8) | (68.3) | (1.2) | (0.7) | (0.4) | (0.8) | (344.2) |
Cash flows on derivative liabilities | |||||||
Payments | (72.1) | (0.4) | — | — | — | — | (72.5) |
Cash flows on financial liabilities | (344.9) | (68.7) | (1.2) | (0.7) | (0.4) | (0.8) | (416.7) |
Cash flows on derivative assets | |||||||
Receipts | 71.9 | 0.4 | — | — | — | — | 72.3 |
(273.0) | (68.3) | (1.2) | (0.7) | (0.4) | (0.8) | (344.4) |
Between | Between | Between | Between | ||||
Within | 1 and 2 | 2 and 3 | 3 and 4 | 4 and 5 | After 5 | ||
1 year | years | years | years | years | years | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 30 June 2023 | |||||||
Bank overdrafts | (0.6) | — | — | — | — | — | (0.6) |
Bank and other loans: | |||||||
Principal | (48 .7) | — | (110.2) | — | — | — | (158.9) |
Interest payments | (2.4) | — | — | — | — | — | (2.4) |
Lease liabilities | (3.5) | (2.7) | (2.2) | (0.4) | (0.2) | — | (9.0) |
Other liabilities | (210.3) | — | — | — | — | — | (210.3) |
Cash flows on non-derivative liabilities | (265.5) | (2.7) | (112.4) | (0.4) | (0.2) | — | (381.2) |
Cash flows on derivative liabilities | |||||||
Payments | (59.0) | — | — | — | — | — | (59.0) |
Cash flows on financial liabilities | (324.5) | (2.7) | (112.4) | (0.4) | (0.2) | — | (4 40.2) |
Cash flows on derivative assets | |||||||
Receipts | 60.0 | 1.8 | 1.8 | — | — | — | 63.6 |
(264.5) | (0.9) | (110.6) | (0.4) | (0.2) | — | (376.6) |
2024 | 2023 | |||||||||||
Danish | Polish | Other | Danish | Polish | Other | |||||||
Euro | Sterling | Krone | Zloty | currencies | Total | Euro | Sterling | Krone | Zloty | currencies | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Floating rate | ||||||||||||
Bank overdrafts | (9.7) | (2.1) | — | — | — | (11.8) | (0.6) | — | — | — | — | (0.6) |
Bank and other loans | (23.0) | 1.4 | (10.5) | — | — | (32.1) | (0.4) | (32.3) | (9.2) | (3.9) | — | (45.8) |
Cash and cash | ||||||||||||
equivalents | 3.6 | 1.5 | 0.2 | 0.2 | 3.8 | 9.3 | (9.4) | 4.2 | 1.2 | 1.2 | 4.4 | 1.6 |
(29.1) | 0.8 | (10.3) | 0.2 | 3.8 | (34.6) | (10.4) | (28.1) | (8.0) | (2.7) | 4.4 | (44.8) | |
Fixed rate | ||||||||||||
Bank and other loans | (63.5) | (25.0) | — | — | — | (88.5) | (77.2) | (25.0) | (5.8) | (4.8) | — | (112.8) |
Total | (92.6) | (24.2) | (10.3) | 0.2 | 3.8 | (123.1) | (87.6) | (53.1) | (13.8) | (7. 5) | 4.4 | (157.6) |
Interest | |
rate caps | |
2024 | £m |
Carrying amount | 1.9 |
Notional amount | 88.5 |
Maturity date | Jun 2024-May 2026 |
Hedging ratio | 1:1 |
Change in value of outstanding hedge instruments | (0.9) |
Change in value of hedged item used to determine hedge effectiveness | 0.9 |
Weighted average hedged rate for the year | 0.00%-4.15% |
Interest | |
rate caps | |
2023 | £m |
Carrying amount | 4.9 |
Notional amount | 112.8 |
Maturity date | Jun 2023-May 2026 |
Hedging ratio | 1.1 |
Change in value of outstanding hedge instruments | — |
Change in value of hedged item used to determine | |
hedge effectiveness | — |
Weighted average hedged rate for the year | 0.00%-4.15% |
2024 | 2023 | |||||
Net assets/ | Net assets/ | |||||
(liabilities) | Currency | Net assets | (liabilities) | Currency | Net assets | |
before | forward | after | before | forward | after | |
hedging | contracts | hedging | hedging | contracts | hedging | |
£m | £m | £m | £m | £m | £m | |
Sterling | (5.0) | 55.6 | 50.6 | (24.8) | 44.1 | 19.3 |
Euro | 35.7 | (33.9) | 1.8 | 32.3 | (27.9) | 4.4 |
Polish Zloty | 7.9 | (6.9) | 1.0 | 7.5 | (5.8) | 1.7 |
Danish Krone | 15.2 | (12.5) | 2.7 | 13.0 | (10.4) | 2.6 |
Malaysian Ringgit | 3.9 | — | 3.9 | 4.1 | — | 4.1 |
Other | 5.7 | (2.3) | 3.4 | 5.0 | — | 5.0 |
Total | 63.4 | — | 63.4 | 37.1 | — | 37.1 |
2024 | 2023 | |||
EUR +10% | EUR -10% | EUR +10% | EUR -10% | |
£m | £m | £m | £m | |
Impact on equity | (1.5) | 1.6 | (1.3) | 1.5 |
Foreign currency forwards | ||
2024 | Transactional | Translational |
Carrying amount (£m) | (0.2) | (0.1) |
Notional amount (£m) | 19.0 | 55.6 |
Maturity date | July 2023-June 2025 | September 2024 |
Hedging ratio | 1:1 | 1:1 |
Change in value of outstanding hedge | ||
instruments (£m) | (0.2) | (0.1) |
Change in value of hedged item used | ||
to determine hedge effectiveness | ||
(£m) | 0.2 | 0.1 |
Weighted average hedged rate | ||
for the year | €1.1413:£1 | Various (1) |
Foreign currency forwards | ||
2023 | Transactional | Translational |
Carrying amount (£m) | (0.2) | 0.2 |
Notional amount (£m) | 17.1 | 44.1 |
Maturity date | July-June 2024 | September 2023 |
Hedging ratio | 1:1 | 1:1 |
Change in value of outstanding hedge | ||
instruments (£m) | — | 0.3 |
Change in value of hedged item used | ||
to determine hedge effectiveness | ||
(£m) | — | (0.3) |
Weighted average hedged rate for the year | €1.1668:£1 | Various (1) |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Total equity | 63.4 | 37.1 | 57.0 |
Net debt | 131.5 | 166.5 | 164.4 |
Capital | 194.9 | 203.6 | 221.4 |
IFRS 16 | Currency | ||||
At 1 July | non-cash | Cash | translation | At 30 June | |
2023 | movements (1) | flows | differences | 2024 | |
Movements in net debt were as follows: | £m | £m | £m | £m | £m |
Overdrafts | (0.6) | — | (11.2) | — | (11.8) |
Bank loans | (109.8) | — | 44.5 | 0.3 | (65.0) |
Other loans | (48.7) | — | (7.4) | 0.5 | (55.6) |
Lease liabilities | (9.0) | (3.7) | 4.5 | (0.2) | (8.4) |
Financial liabilities | (168.1) | (3.7) | 30.4 | 0.6 | (140.8) |
Cash and cash equivalents | 1.6 | — | 7.5 | 0.2 | 9.3 |
Net debt | (166.5) | (3.7) | 37.9 | 0.8 | (131.5) |
IFRS 16 | Currency | ||||
At 1 July | non-cash | Cash | translation | At 30 June | |
2022 | movements (1) | flows | differences | 2023 | |
Movements in net debt were as follows: | £m | £m | £m | £m | £m |
Overdrafts | (6.8) | — | 6.2 | — | (0.6) |
Bank loans | (96.4) | — | (13.7) | 0.3 | (109.8) |
Other loans | (53.7) | — | 4.9 | 0.1 | (48.7) |
Lease liabilities | (12.0) | (1.5) | 4.3 | 0.2 | (9.0) |
Financial liabilities | (168.9) | (1.5) | 1.7 | 0.6 | (168.1) |
Cash and cash equivalents | 4.5 | — | (2.2) | (0.7) | 1.6 |
Net debt | (164.4) | (1.5) | (0.5) | (0.1) | (166.5) |
2024 | 2023 | |
£m | £m | |
Profit or loss | ||
Operating profit | ||
Defined contribution schemes | ||
Contributions payable | (3.0) | (2.5) |
Defined benefit schemes | ||
Service cost and administrative expenses | ||
(net of employee contributions) | (0.6) | (1.0) |
Net charge to operating profit | (3.6) | (3.5) |
Finance costs | ||
Net interest cost on defined benefit obligation | (1.2) | (0.5) |
Net charge to profit/(loss) before taxation | (4.8) | (4.0) |
Other comprehensive income/(expense) | ||
Defined benefit schemes | ||
Net actuarial loss | (5.6) | (14.1) |
2024 | 2023 | |
£m | £m | |
Balance sheet | ||
Defined benefit obligations | ||
UK – funded | (101.6) | (98.1) |
Other – unfunded | (12.0) | (12.4) |
(113.6) | (110.5) | |
Fair value of scheme assets | ||
UK – funded | 74.1 | 73.4 |
Other – unfunded | 10.1 | 10.5 |
Deficit on the schemes | (29.4) | (26.6) |
Related deferred tax asset (note 9) | 7. 3 | 6.5 |
2024 | 2023 | |
£m | £m | |
Increase/(decrease) in net cash and cash equivalents | 7.5 | (2.2) |
Net drawdown/(repayment) of bank loans and overdrafts | 25.9 | (2.6) |
Change in net debt resulting from cash flows | 33.4 | (4. 8) |
Currency translation differences | 1.0 | (0.3) |
Movement in net debt in the year | 34.4 | (5.1) |
Net debt at the beginning of the year excluding | ||
lease liabilities | (157. 5) | (152.4) |
Net debt at the end of the year excluding lease liabilities | (123.1) | (157.5) |
Lease liabilities at 1 July | (9.0) | (12.0) |
Lease liabilities non-cash movements | (3.7) | (1.5) |
Repayment of IFRS 16 lease liabilities | 4.5 | 4.3 |
Currency translation differences | (0.2) | 0.2 |
Net debt at the end of the year | (131.5) | (166.5) |
2024 | 2023 | |
Discount rate | 5.10% | 5.30% |
Inflation rate: | ||
Retail Prices Index | 3.25% | 3.25% |
Consumer Prices Index | 2.60% | 2.60% |
Revaluation of deferred pensions (in excess of GMP) | ||
Accrued before 6 April 2009 | 2.60% | 2.60% |
Accrued on or after 6 April 2009 | 2.60% | 2.60% |
Increase in pensions in payment (in excess of GMP) | ||
Accrued before 1 April 2011 | 2.97% | 2.92% |
Accrued on or after 1 April 2011 | 1.92% | 1.84% |
2024 | Asset | 2023 | Asset | |
£m | classification | £m | classification | |
Private markets | 21.1 | Unquoted | 19.8 | Unquoted |
Liability-driven investment | 28.1 | Quoted | 16.2 | Quoted |
Credit | 19.4 | Unquoted | 36.6 | Unquoted |
Cash and cash equivalents | 5.5 | Quoted | 0.8 | Quoted |
Total | 74.1 | 73.4 |
2024 | 2023 | |
Life expectancies at age 65 for: | Years | Years |
Member retiring in the next year: | ||
Male | 20.9 | 20.8 |
Female | 23.1 | 23.0 |
Member retiring 20 years from now: | ||
Male | 21.8 | 21.8 |
Female | 24.2 | 24.2 |
Change in | Increase in | Decrease in | |
assumption | assumption | assumption | |
Discount rate | +/- 0.1% | Decrease by £1.3m | Increase by £1.3m |
Inflation rate (1) | +/- 0.1% | Increase by £0.9m | Decrease by £0.9m |
Life expectancy | +1 year | Increase by £3.1m | n/a |
2024 | 2023 | |
Discount rate | 3.65% | 3.65% |
Inflation rate | 2.20% | 2.20% |
Salary increase rate on top of inflation | 0.00% | 0.00% |
Mortality tables | MR-5/FR-5 | MR-5/FR-5 |
Retirement age | 65 | 65 |
Withdrawal rate | 0.00% | 0.00% |
2024 | 2023 | |
£m | £m | |
At 1 July | 73.4 | 102.2 |
Expected return on plan assets | 3.9 | 3.8 |
Loss on assets in excess of interest income on Fund assets | (2.5) | (30.6) |
Employer’s contributions | 4.0 | 4.0 |
Benefits paid | (4.7) | (6.0) |
At 30 June | 74.1 | 73.4 |
2024 | 2023 | |
£m | £m | |
At 1 July | (98.1) | (116.6) |
Interest cost | (5.1) | (4.2) |
Remeasurement (loss)/gain arising from changes in financial assumptions | (3.1) | 24.3 |
Remeasurement gain arising from changes in demographic assumptions | — | 1.9 |
Experience loss on liabilities | — | (9.5) |
Benefits paid | 4.7 | 6.0 |
At 30 June | (101.6) | (98.1) |
2024 | 2023 | |||||
LTIP Equity- | RSU Equity- | Cash | LTIP Equity- | RSU Equity- | Cash | |
settled | settled | settled | settled | settled | settled | |
Number | Number | Number | Number | Number | Number | |
Outstanding at 1 July | 6,624,716 | 5,607,207 | 175,213 | 5,757,310 | 1,264,494 | 175,213 |
Granted | 2,816,579 | 2,967,711 | — | 2,398,821 | 4,461,052 | — |
Exercised | — | (231,079) | — | — | (98,864) | — |
Forfeited | (260,104) | (805,482) | — | — | (19,475) | — |
Lapsed | (2,395,481) | — | (175,213) | (1,531,415) | — | — |
Outstanding at 30 June | 6,785,710 | 7,538, 357 | — | 6,624,716 | 5,607,207 | 175,213 |
Unvested at 30 June | 6,785,710 | 7,538, 357 | — | 6,624,716 | 5,607,207 | — |
Sep | Oct | Oct | Sep | |
2023 | 2022 | 2021 | 2021 | |
Risk-free interest rate | n/a | n/a | n/a | n/a |
Share price on grant date | 40.5p | 24.0p | 71.0p | 80.0p |
Dividend yield on the Company’s shares | n/a | n/a | n/a | n/a |
Volatility of the Company’s shares | n/a | n/a | n/a | n/a |
Expected life of LTIP awards | 3 years | 3 years | 3 years | 3 years |
Jun | Nov | Sep | Jun | Nov | Oct | Jun | Feb | Oct | 22 Sep | 13 Sep | |
2024 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | |
Risk-free interest rate | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Share price on grant date | 118.0p | 61.0p | 40.5p | 27.0p | 25.0p | 25.0p | 30.8p | 46.0p | 71.0p | 81.0p | 80.0p |
Dividend yield on the Company’s shares | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Volatility of the Company’s shares | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Expected life of RSU awards | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years |
2024 | 2023 | |
£m | £m | |
Equity-settled awards | 1.6 | 0.5 |
Total expense | 1.6 | 0.5 |
Reorganisation | Independent | |||||
and | Leasehold | Environmental | business | |||
restructuring | dilapidations | remediation | review | Other | Total | |
£m | £m | £m | £m | £m | £m | |
At 1 July 2022 | 0.8 | 1.5 | 2.7 | 1.7 | 0.5 | 7. 2 |
(Released)/charged to profit or loss | (0.1) | 0.2 | 0.7 | 1.0 | — | 1.8 |
Currency translation difference | — | — | 0.1 | — | — | 0.1 |
Utilisation | (0.4) | — | (0.5) | (2.6) | (0.3) | (3.8) |
At 30 June 2023 | 0.3 | 1.7 | 3.0 | 0.1 | 0.2 | 5.3 |
(Released)/charged to profit or loss | — | (0.1) | 0.8 | 3.8 | — | 4.5 |
Currency translation difference | — | — | (0.2) | — | — | (0.2) |
Utilisation | — | (1.3) | (0.8) | (3.9) | — | (6.0) |
At 30 June 2024 | 0.3 | 0.3 | 2.8 | — | 0.2 | 3.6 |
2024 | 2023 | |
Analysis of provisions: | £m | £m |
Current | 2.2 | 2.7 |
Non-current | 1.4 | 2.6 |
Total | 3.6 | 5.3 |
Authorised, | ||
allotted and fully paid | ||
Number | £m | |
Ordinary shares of 10 pence each At 1 July 2022, 30 June 2023 and 30 June 2024 | 174,057,328 | 17.4 |
Treasury shares | Employee Benefit Trust | Total | ||||
Number | £m | Number | £m | Number | £m | |
At 1 July 2022 | 42,041 | — | 587,159 | 0.5 | 629,200 | 0.5 |
Shares paid out to employees | — | — | (100,512) | (0.1) | (100,512) | (0.1) |
At 30 June 2023 | 42,041 | — | 486,647 | 0.4 | 528,688 | 0.4 |
Shares paid out to employees | — | — | (233,150) | — | (233,150) | — |
Shares purchased | — | — | 3,055,537 | 2.8 | 3,055,537 | 2.8 |
At 30 June 2024 | 42,041 | — | 3,309,034 | 3.2 | 3,351,075 | 3.2 |
2024 | 2023 | |
£m | £m | |
Contracted but not provided on property, plant and equipment | 5.0 | 4.8 |
Contracted but not provided on other intangible assets | 0.7 | 0.7 |
Total | 5.7 | 5.5 |
2024 | 2023 | |
£m | £m | |
Short-term employee benefits | 3.8 | 2.5 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payments | 1.2 | 0.3 |
Total | 5.1 | 2.9 |
Average rate | Closing rate | |||
2024 | 2023 | 2024 | 2023 | |
Euro | 1.16 | 1.15 | 1.18 | 1.17 |
US Dollar | 1.26 | 1.20 | 1.26 | 1.27 |
Danish Krone | 8.68 | 8.56 | 8.81 | 8.68 |
Polish Zloty | 5.11 | 5.38 | 5.09 | 5.17 |
Czech Koruna | 28.72 | 27.72 | 29.57 | 27.66 |
Hungarian Forint | 449.75 | 453.41 | 466.81 | 433.34 |
Malaysian Ringgit | 5.91 | 5.41 | 5.97 | 5.91 |
Australian Dollar | 1.92 | 1.79 | 1.90 | 1.91 |