2024 | 2023 | ||
Notes | £’m | £’m | |
Revenue | 2 | ||
Net operating costs | 3 | ( | ( |
Operating profit | 2 | ||
Net financial expenses | 6 | ( | ( |
Profit before tax | 2 | ||
Income tax expense | 7 | ( | ( |
Profit for the financial year | |||
Profit for the year | |||
Attributable to: | |||
Equity shareholders of the Parent | |||
Non-controlling interests | ( | ||
Profit for the financial year | |||
Earnings per share | |||
Basic | 8 | ||
Diluted | 8 | ||
Dividend | |||
Pence per share | 9 |
2024 | 2023 | ||
Notes | £’m | £’m | |
Adjusted profit measures | |||
Operating profit | |||
Adjusting items | 4 | ||
Adjusted operating profit | |||
Profit before tax | |||
Adjusting items | 4 | ||
Adjusted profit before tax | |||
Profit for the financial year | |||
Adjusting items (net of tax) | 4 | ||
Adjusted profit after tax | |||
Adjusted earnings per share | |||
Basic | 8 | ||
Diluted | 8 |
2024 | 2023 | ||
Notes | £’m | £’m | |
Profit for the financial year | |||
Other comprehensive income/(expense) | |||
Items that will not be reclassified to the Income | |||
Statement: | |||
Remeasurements of the net defined benefit surplus | 21 | ( | |
Deferred tax arising | 23 | ( | |
Total items that will not be reclassified to the Income | |||
Statement | ( | ||
Items that are or may in the future be reclassified | |||
totheIncome Statement: | |||
Effective portion of changes in fair value of cashflowhedges | ( | ||
Fair value of cash flow hedges transferred to the Income Statement | ( | ( | |
Deferred tax arising | 23 | ||
Reclassification of sale of subsidiary | ( | ||
Exchange difference on retranslation of foreign | |||
currency net investment | |||
Exchange movements associated with borrowings | |||
designated as a hedge against net investment | ( | ||
Total items that are or may be reclassified to the Income Statement | ( | ( | |
Other comprehensive income/(expense) for the year, net of income tax | ( | ||
Total comprehensive income for the year | |||
Attributable to: | |||
Equity shareholders of the Parent | |||
Non-controlling interests | 25 | ( | |
Notes | £’m | £’m | |
Assets | |||
Non-current assets | |||
Goodwill | 10 | ||
Intangible assets | 11 | ||
Property, plant and equipment | 12 | ||
Right-of-use assets | 13 | ||
Employee benefits | 21 | ||
Deferred taxation assets | 23 | ||
Current assets | |||
Inventories | 14 | ||
Trade and other receivables | 15 | ||
Cash and cash equivalents | 16 | ||
Assets classified as held for sale | 12 | ||
Derivative financial instruments | 20 | ||
Corporation tax | |||
Total assets | |||
Liabilities | |||
Current liabilities | |||
Trade and other payables | 17 | ||
Corporation tax | |||
Lease liabilities | 19 | ||
Provisions | 22 | ||
Non-current liabilities | |||
Lease liabilities | 19 | ||
Interest-bearing loans and borrowings | 18 | ||
Provisions | 22 | ||
Deferred taxation liabilities | 23 | ||
Total liabilities | |||
Net assets |
2024 | 2023 | ||
Notes | £’m | £’m | |
Equity | |||
Capital and reserves attributable to equity | |||
shareholders of the Parent | |||
Called-up share capital | 24 | ||
Share premium account | 24 | ||
Merger reserve | 24 | ||
Own shares | ( | ( | |
Capital redemption reserve | |||
Consolidation reserve | ( | ( | |
Hedging reserve | |||
Foreign exchange reserve | |||
Retained earnings | |||
Total equity |
2024 | 2023 | ||
Notes | £’m | £’m | |
Profit for the financial year | |||
Income tax expense | 7 | ||
Profit before tax | |||
Adjustments for: | |||
Depreciation of property, plant and equipment | 12 | ||
Asset impairments | |||
Depreciation of right-of-use assets | 13 | ||
Amortisation | 11 | ||
Gain on disposal of subsidiaries | ( | ||
Gain on sale of property, plant and equipment | ( | ( | |
Equity settled share-based payments | |||
Net financial expenses | 6 | ||
Operating cash flow before changes in working capital | |||
Decrease in trade and other receivables | |||
(Increase)/decrease in inventories | ( | ||
Increase/(decrease) in trade and other payables | ( | ||
Cash generated from operations | |||
Financial expenses paid | ( | ( | |
Income tax paid | ( | ( | |
Net cash flow from operating activities | |||
Cash flows from investing activities | |||
Proceeds from sale of property, plant and equipment | |||
Financial income received | |||
Acquisition of subsidiary undertaking | ( | ( | |
Acquisition of property, plant and equipment | ( | ( | |
Acquisition of intangible assets | ( | ( | |
Cash outflow on disposal of subsidiaries | ( | ||
Net cash flow from investing activities | ( | ( |
2024 | 2023 | ||
Notes | £’m | £’m | |
Cash flows from financing activities | |||
Payments to acquire own shares | ( | ( | |
Repayment of borrowings | ( | ( | |
Drawdown of borrowings | |||
Cash payment for the principal portion of lease | |||
liabilities | ( | ( | |
Equity dividends paid | ( | ( | |
Net cash flow from financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | |||
Effect of exchange rate fluctuations | ( | ||
Cash and cash equivalents at the end of the year |
Attributable to equity holders of the Company | ||||||||||
Share | Capital | Foreign | ||||||||
Share | premium | Merger | Own | redemption | Consolidation | Hedging | exchange | Retained | Total | |
capital | account | reserve | shares | reserve | reserve | reserve | reserve | earnings | equity | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Current year | ||||||||||
At | ( | ( | ||||||||
Total comprehensive income for the year | ||||||||||
Profit for the financial year | ||||||||||
Other comprehensive income/(expense) | ||||||||||
Foreign currency translation differences | ||||||||||
Reclassification on sale of subsidiary | ||||||||||
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 | ( | ( | ||||||||
Deferred tax arising | ||||||||||
Defined benefit plan actuarial loss | ||||||||||
Deferred tax arising | ( | ( | ||||||||
Total other comprehensive (expense)/income | ( | |||||||||
Total comprehensive (expense)/income for the year | ( | |||||||||
Share-based payments | ||||||||||
Deferred tax on share-based payments | ||||||||||
Corporation tax on share-based payments | ||||||||||
Dividends to equity shareholders | ( | ( | ||||||||
Purchase of own shares | ( | ( | ||||||||
Own shares issued under share scheme | ( | |||||||||
Total contributions by and distributions to owners | ( | ( | ( | |||||||
At | ( | ( |
Attributable to equity holders of the Company | ||||||||||||
Share | Capital | Foreign | Non- | |||||||||
Share | premium | Merger | Own | redemption | Consolidation | Hedging | exchange | Retained | controlling | Total | ||
capital | account | reserve | shares | reserve | reserve | reserve | reserve | earnings | Total | interests | equity | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Current year | ||||||||||||
At 1 January 2023 | ( | ( | ||||||||||
Total comprehensive income/(expense) for the year | ||||||||||||
Profit for the financial year | ( | |||||||||||
Other comprehensive (expense)/income | ||||||||||||
Foreign currency translation differences | ( | ( | ( | |||||||||
Reclassification on sale of subsidiary | ( | ( | ( | |||||||||
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 | ( | ( | ( | |||||||||
Deferred tax arising | ||||||||||||
Defined benefit plan actuarial loss | ( | ( | ( | |||||||||
Deferred tax arising | ||||||||||||
Total other comprehensive (expense)/income | ( | ( | ( | ( | ( | |||||||
Total comprehensive (expense)/income for the year | ( | ( | ||||||||||
Share-based payments | ||||||||||||
Deferred tax on share-based payments | ( | ( | ( | |||||||||
Corporation tax on share-based payments | ||||||||||||
Dividends to equity shareholders | ( | ( | ( | |||||||||
Purchase of own shares | ( | ( | ( | |||||||||
Own shares issued under share scheme | ( | |||||||||||
Total contributions by and distributions to owners | ( | ( | ( | ( | ||||||||
At 31 December 2023 | ( | ( |
2024 | 2023 | |
£’m | £’m | |
Revenue | ||
Landscaping Products | 268.3 | 321.5 |
Building Products | 164.6 | 170.1 |
Roofing Products | 186.3 | 179.6 |
Revenue | 619.2 | 671.2 |
Operating profit | ||
Landscaping Products | 10.7 | 21.3 |
Building Products | 14.1 | 12.2 |
Roofing Products | 49.4 | 44.9 |
Central costs | (7.5) | (7.7) |
Adjusted operating profit | 66.7 | 70.7 |
Adjusting items (see Note 4) | (12.8) | (29.7) |
Reported operating profit | 53.9 | 41.0 |
Net finance charges (Note 6) | (14.5) | (18.8) |
Profit before tax | 39.4 | 22.2 |
Taxation (Note 7) | (8.4) | (3.8) |
Profit after tax | 31.0 | 18.4 |
2024 | 2023 | |
£’m | £’m | |
Property, plant and equipment, right-of-use assets, intangible assets and inventory: | ||
Landscaping Products | 222.6 | 240.8 |
Building Products | 142.2 | 142.0 |
Roofing Products | 584.3 | 587.7 |
Total segment property, plant and equipment, right-of-use assets, intangible assets and inventory | 949.1 | 970.5 |
Unallocated assets | 127.0 | 143.6 |
Consolidated total assets | 1,076.1 | 1,114.1 |
Depreciation | Property, plant and equipment, right-of-use | |||
and amortisation | asset and intangible asset additions | |||
2024 | 2023 | 2024 | 2023 | |
£’m | £’m | £’m | £’m | |
Landscaping Products | 17.8 | 19.5 | 21.2 | 23.1 |
Building Products | 8.0 | 8.0 | 8.2 | 4.9 |
Roofing Products | 5.3 | 5.4 | 3.8 | 5.9 |
31.1 | 32.9 | 33.2 | 33.9 | |
Included in adjusting items (Note 4) | 10.4 | 10.4 | — | — |
41.5 | 43.3 | 33.2 | 33.9 |
2024 | 2023 | |
£’m | £’m | |
Raw materials and consumables | 237.5 | 235.4 |
Changes in inventories of finished goods and work in progress | (14.4) | 12.9 |
Personnel costs (Note 5) | 132.8 | 160.9 |
Depreciation of property, plant and equipment | 22.1 | 21.4 |
Depreciation of right-of-use assets | 7.3 | 9.8 |
Amortisation of intangible assets | 12.1 | 12.1 |
Asset impairments | — | 7.3 |
Own work capitalised | (1.3) | (2.5) |
Other operating costs | 174.0 | 177.5 |
Operating costs | 570.1 | 634.8 |
Other operating income | (2.9) | (2.6) |
Net gain on asset and property disposals | (1.9) | (1.4) |
Net gain on disposal of subsidiary | — | (0.6) |
Net operating costs | 565.3 | 630.2 |
Adjusting items (Note 4) | (12.8) | (29.7) |
Adjusted net operating costs | 552.5 | 600.5 |
2024 | 2023 | |
£’m | £’m | |
Net operating costs include: | ||
Auditor’s remuneration (see below) | 0.8 | 0.8 |
Short-term and low-value lease costs | 2.7 | 7.1 |
Research and development costs | 1.8 | 3.6 |
2024 | 2023 | |
£’m | £’m | |
Audit of Financial Statements of Marshalls plc | 0.1 | 0.1 |
Audit of Financial Statements of subsidiaries of the Company | 0.7 | 0.7 |
0.8 | 0.8 |
2024 | 2023 | |
£’m | £’m | |
Amortisation of intangible assets arising on acquisition (i) | 10.4 | 10.4 |
Transformation costs (ii) | 2.5 | — |
Contingent consideration (iii) | 1.6 | 1.6 |
Significant property disposal (iv) | (1.7) | — |
Redundancy and similar costs (v) | — | 11.3 |
Impairment of property, plant and equipment (vi) | — | 7.0 |
Disposal of/impairment of assets in the Belgian subsidiary (vii) | — | (0.6) |
Adjusting items within operating profit (Note 3) | 12.8 | 29.7 |
Adjusting items within financial expenses (viii) (Note 6) | — | 1.4 |
Adjusting items before taxation | 12.8 | 31.1 |
Current tax on adjusting items (Note 7) | (0.7) | (2.7) |
Deferred tax on adjusting items (Note 7) | (2.6) | (4.7) |
Adjusting items after taxation | 9.5 | 23.7 |
2024 | 2023 | |
£’m | £’m | |
Personnel costs (including amounts charged in the year in relation to Directors): | ||
Wages and salaries | 108.2 | 122.7 |
Social security costs | 11.7 | 13.5 |
Share-based payments | 1.8 | 2.8 |
Contributions to defined contribution pension scheme | 11.1 | 12.6 |
Included in net operating costs (Note 3) | 132.8 | 151.6 |
Personnel costs relating to redundancy and other costs (Note 3) | — | 9.3 |
Total personnel costs | 132.8 | 160.9 |
2024 | 2023 | |
£’m | £’m | |
Remuneration of Directors: | ||
Salary | 1.5 | 1.5 |
Other benefits | 0.1 | 0.1 |
MIP Element A bonus | 0.7 | 0.3 |
MIP Element B bonus | 0.4 | 0.1 |
Amounts receivable under the MIP at the end of cycle 3 | 0.5 | 0.7 |
Salary supplement in lieu of pension | 0.1 | 0.1 |
Non-Executive Directors’ fees and fixed allowances | 0.5 | 0.5 |
3.8 | 3.3 |
2024 | 2023 | |
Number | Number | |
Continuing operations | ||
Landscaping products | 1,213 | 1,556 |
Building products | 621 | 636 |
Roofing products | 526 | 542 |
Plc | 121 | 200 |
2,481 | 2,934 |
2024 | 2023 | |
£’m | £’m | |
(a) Financial expenses | ||
Interest expense on bank loans | 12.5 | 14.7 |
Interest expense on lease liabilities | 1.7 | 2.5 |
Net interest expense on defined benefit pension scheme | 0.3 | 0.2 |
(b) Adjusting items | 14.5 | 17.4 |
Adjusting interest expense on defined benefit pension scheme (Note 4) | — | 1.4 |
(c) Financial income | ||
Interest receivable and similar income | — | (0.1) |
Net financial expenses | 14.5 | 18.8 |
2024 | 2023 | |
£’m | £’m | |
Current tax expense | ||
Current year | 13.7 | 8.8 |
Adjustments for prior years | — | (1.4) |
Deferred taxation expense | 13.7 | 7.4 |
Origination and reversal of temporary differences: | ||
Current year | (4.0) | (3.0) |
Adjustments for prior years | (1.3) | (0.6) |
Total tax expense | 8.4 | 3.8 |
Current tax on adjusting items (Note 4) | 0.7 | 2.7 |
Deferred tax on adjusting items (Note 4) | 2.6 | 4.7 |
Total adjusted tax expense | 11.7 | 11.2 |
2024 | 2024 | 2023 | 2023 | |
% | £’m | % | £’m | |
Reconciliation of effective tax rate | ||||
Profit before tax | 100.0 | 39.4 | 100.0 | 22.2 |
Tax using domestic corporation | ||||
tax rate | 25.0 | 9.9 | 23.5 | 5.2 |
Impact of capital allowances in excess of depreciation | 1.5 | 0.6 | 10.4 | 2.3 |
Non-taxable income | (1.2) | (0.5) | — | — |
Short-term timing differences | 2.1 | 0.8 | 2.7 | 0.6 |
Adjustment to tax charge in prior year | — | — | (6.3) | (1.4) |
Expenses not deductible for tax purposes | 7.4 | 2.9 | 3.1 | 0.7 |
Corporation tax charge for the year | 34.8 | 13.7 | 33.4 | 7.4 |
Impact of capital allowances in excess of depreciation | (1.5) | (0.6) | 0.9 | 0.2 |
Impact of intangible amortisation | (7.2) | (2.8) | (11.3) | (2.5) |
Short-term timing differences | (1.2) | (0.5) | (0.5) | (0.1) |
Pension scheme movements | (0.2) | (0.1) | (1.8) | (0.4) |
Adjustment to tax charge in prior year | (3.4) | (1.3) | (2.7) | (0.6) |
Impact of the change in the rate of corporation tax on deferred taxation | — | — | (0.9) | (0.2) |
Total tax charge for the year | 21.3 | 8.4 | 17.1 | 3.8 |
2024 | 2023 | |
£’m | £’m | |
Profit before adding back adjusting items | 40.5 | 42.1 |
Adjusting items | (9.5) | (23.7) |
Profit for the financial year | 31.0 | 18.4 |
Profit attributable to non-controlling interests | — | 0.2 |
Profit attributable to Ordinary Shareholders | 31.0 | 18.6 |
2024 | 2023 | |
Number | Number | |
Number of issued Ordinary Shares | 252,968,728 | 252,968,728 |
Effect of shares transferred into Employee Benefit Trust | (160,895) | (144,651) |
Weighted average number of Ordinary Shares at the end of the year | 252,807,833 | 252,824,077 |
2024 | 2023 | |
Number | Number | |
Weighted average number of Ordinary Shares | 252,807,833 | 252,824,077 |
Potentially dilutive shares | 999,738 | 1,026,468 |
Weighted average number of Ordinary Shares (diluted) | 253,807,571 | 253,850,545 |
Pence per | 2024 | 2023 | |
qualifying share | £’m | £’m | |
2024 final | 5.4 | 13.7 | |
2024 interim | 2.6 | 6.6 | |
8.0 | 20.3 | ||
2023 final | 5.7 | 14.4 | |
2023 interim | 2.6 | 6.6 | |
8.3 | 21.0 |
Pence per | 2024 | 2023 | |
qualifying share | £’m | £’m | |
2024 interim | 2.6 | 6.6 | |
2023 final | 5.7 | 14.4 | |
8.3 | 21.0 | ||
2023 interim | 2.6 | 6.6 | |
2022 final | 9.9 | 25.0 | |
12.5 | 31.6 |
Goodwill | |
£’m | |
Cost | |
At 1 January 2023 | 331.5 |
Recognised on acquisition of subsidiary | 1.8 |
At 31 December 2023 | 333.3 |
At 1 January 2024 | 333.3 |
Recognised on acquisition of subsidiary | — |
At 31 December 2024 | 333.3 |
Amortisation and impairment losses | |
At 1 January and 31 December 2023 | 8.9 |
At 1 January and 31 December 2024 | 8.9 |
Carrying amounts | |
At 1 January 2023 | 322.6 |
At 31 December 2023 | 324.4 |
At 31 December 2024 | 324.4 |
2024 | 2023 | |
£’m | £’m | |
Landscaping Products | 34.8 | 34.8 |
Building Products | 43.7 | 43.7 |
Roofing Products | 245.9 | 245.9 |
324.4 | 324.4 |
Patents, | |||||||
trademarks | |||||||
Customer | Supplier | and | Development | ||||
Brand | relationships | relationships | know-how | costs | Software | Total | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Cost | |||||||
At 1 January 2023 | 82.8 | 158.2 | 1.6 | 1.7 | 0.7 | 25.9 | 270.9 |
Additions | — | — | — | — | — | 2.5 | 2.5 |
At 31 December 2023 | 82.8 | 158.2 | 1.6 | 1.7 | 0.7 | 28.4 | 273.4 |
At 1 January 2024 | 82.8 | 158.2 | 1.6 | 1.7 | 0.7 | 28.4 | 273.4 |
Additions | — | — | — | — | — | 2.4 | 2.4 |
At 31 December 2024 | 82.8 | 158.2 | 1.6 | 1.7 | 0.7 | 30.8 | 275.8 |
Amortisation and impairment losses | |||||||
At 1 January 2023 | 2.4 | 11.0 | 1.4 | 1.6 | 0.5 | 16.9 | 33.8 |
Amortisation for the year | 2.4 | 7.9 | 0.1 | — | 0.1 | 1.6 | 12.1 |
At 31 December 2023 | 4.8 | 18.9 | 1.5 | 1.6 | 0.6 | 18.5 | 45.9 |
At 1 January 2024 | 4.8 | 18.9 | 1.5 | 1.6 | 0.6 | 18.5 | 45.9 |
Amortisation for the year | 2.4 | 7.9 | 0.1 | — | 0.1 | 1.6 | 12.1 |
At 31 December 2024 | 7.2 | 26.8 | 1.6 | 1.6 | 0.7 | 20.1 | 58.0 |
Net book value | |||||||
At 31 December 2023 | 78.0 | 139.3 | 0.1 | 0.1 | 0.1 | 9.9 | 227.5 |
At 31 December 2024 | 75.6 | 131.4 | — | 0.1 | — | 10.7 | 217.8 |
2024 | 2023 | |
£’m | £’m | |
Net operating costs (Note 3) | 12.1 | 12.1 |
Land and | Plant, machinery | |||
buildings | Quarries | and vehicles | Total | |
£’m | £’m | £’m | £’m | |
Cost | ||||
At 1 January 2023 | 158.6 | 26.2 | 441.3 | 626.1 |
Additions | 0.4 | — | 16.1 | 16.5 |
Reclassified as held for sale | (3.7) | (0.7) | (9.0) | (13.4) |
Disposals | (1.9) | (0.7) | (7.5) | (10.1) |
At 31 December 2023 | 153.4 | 24.8 | 440.9 | 619.1 |
At 1 January 2024 | 153.4 | 24.8 | 440.9 | 619.1 |
Additions | 0.6 | — | 8.6 | 9.2 |
Reclassifications | 1.6 | (1.5) | (0.1) | — |
Reclassified as held for sale | (0.7) | (0.1) | — | (0.8) |
Disposals | (0.9) | (3.9) | (7.2) | (12.0) |
At 31 December 2024 | 154.0 | 19.3 | 442.2 | 615.5 |
Depreciation and impairment losses | ||||
At 1 January 2023 | 46.3 | 10.3 | 303.0 | 359.6 |
Depreciation charge for the year | 3.0 | 0.4 | 18.0 | 21.4 |
Reclassified as held for sale | (1.8) | (0.2) | (9.0) | (11.0) |
Impairments | — | 2.3 | 5.0 | 7.3 |
Disposals | (0.2) | — | (7.4) | (7.6) |
At 31 December 2023 | 47.3 | 12.8 | 309.6 | 369.7 |
At 1 January 2024 | 47.3 | 12.8 | 309.6 | 369.7 |
Depreciation charge for the year | 2.8 | 0.5 | 18.8 | 22.1 |
Reclassified as held for sale | (0.1) | — | — | (0.1) |
Reclassifications | 1.4 | (1.4) | — | — |
Disposals | (1.0) | (3.5) | (6.5) | (11.0) |
At 31 December 2024 | 50.4 | 8.4 | 321.9 | 380.7 |
Net book value | ||||
At 31 December 2023 | 106.1 | 12.0 | 131.3 | 249.4 |
At 31 December 2024 | 103.6 | 10.9 | 120.3 | 234.8 |
2024 | 2023 | |
£’m | £’m | |
Capital expenditure that has been contracted for but for which no provision has been made in the Consolidated Financial Statements | 2.2 | 1.3 |
2024 | 2023 | |
£’m | £’m | |
Net operating costs (Note 3) | 22.1 | 21.4 |
Land and | Plant and | ||
buildings | equipment | Total | |
£’m | £’m | £’m | |
Cost | |||
At 1 January 2023 | 19.9 | 45.2 | 65.1 |
Additions | 3.7 | 11.2 | 14.9 |
Disposals | (4.1) | (4.0) | (8.1) |
Modifications | (0.3) | — | (0.3) |
At 31 December 2023 | 19.2 | 52.4 | 71.6 |
At 1 January 2024 | 19.2 | 52.4 | 71.6 |
Additions | 2.9 | 18.7 | 21.6 |
Disposals | (0.7) | (34.7) | (35.4) |
Modifications | 0.4 | (0.6) | (0.2) |
At 31 December 2024 | 21.8 | 35.8 | 57.6 |
Depreciation and impairment losses | |||
At 1 January 2023 | 5.3 | 22.8 | 28.1 |
Depreciation charge for the year | 2.0 | 7.8 | 9.8 |
Disposals | (4.1) | (3.9) | (8.0) |
At 31 December 2023 | 3.2 | 26.7 | 29.9 |
At 1 January 2024 | 3.2 | 26.7 | 29.9 |
Depreciation charge for the year | 1.8 | 5.5 | 7.3 |
Disposals | (0.6) | (11.4) | (12.0) |
At 31 December 2024 | 4.4 | 20.8 | 25.2 |
Net book value | |||
At 31 December 2023 | 16.0 | 25.7 | 41.7 |
At 31 December 2024 | 17.4 | 15.0 | 32.4 |
2024 | 2023 | |
£’m | £’m | |
Net operating costs (Note 3) | 7.3 | 9.8 |
2024 | 2023 | |
£’m | £’m | |
Lease commitments that have been contracted for but have not yet | ||
commenced | 2.6 | 6.6 |
2024 | 2023 | |
£’m | £’m | |
Raw materials and consumables | 28.2 | 29.4 |
Finished goods and goods for resale | 110.0 | 95.7 |
138.2 | 125.1 |
2024 | 2023 | |
£’m | £’m | |
Trade receivables | 72.7 | 83.6 |
Other receivables | 3.4 | 3.9 |
Prepayments and accrued income | 4.7 | 5.9 |
80.8 | 93.4 |
2024 | 2023 | |
£’m | £’m | |
Not past due | 57.3 | 56.7 |
Overdue by less than 30 days | 13.3 | 24.7 |
Overdue by between 30 and 60 days | 1.0 | 2.1 |
Overdue by more than 60 days | 2.2 | 1.1 |
73.8 | 84.6 |
2024 | 2023 | |
£’m | £’m | |
Cash and cash equivalents | 18.9 | 34.5 |
2024 | 2023 | |
£’m | £’m | |
Current liabilities | ||
Trade payables | 72.5 | 59.3 |
Taxation and social security | 9.5 | 10.6 |
Other payables | 9.9 | 20.7 |
Accruals | 40.2 | 36.9 |
132.1 | 127.5 |
2024 | 2023 | |
£’m | £’m | |
Analysed as: | ||
Non-current liabilities | 152.8 | 207.4 |
152.8 | 207.4 |
2024 | 2023 | |
£’m | £’m | |
Analysed as: | ||
Amounts due for settlement within twelve months (shown under current | ||
liabilities) | 5.7 | 8.0 |
Amounts due for settlement after twelve months | 29.7 | 36.7 |
35.4 | 44.7 |
2024 | 2023 | |||||
Minimum | Minimum | |||||
lease | lease | |||||
payments | Interest | Principal | payments | Interest | Principal | |
£’m | £’m | £’m | £’m | £’m | £’m | |
Less than 1 year | 7.2 | 1.5 | 5.7 | 10.1 | 2.1 | 8.0 |
1 to 2 years | 6.0 | 1.4 | 4.6 | 8.4 | 1.8 | 6.6 |
2 to 5 years | 13.6 | 2.9 | 10.7 | 16.2 | 4.1 | 12.1 |
In more than 5 years | 19.9 | 5.5 | 14.4 | 25.0 | 7.0 | 18.0 |
46.7 | 11.3 | 35.4 | 59.7 | 15.0 | 44.7 |
2024 | 2023 | |
£’m | £’m | |
Increase of 100 basis points | (0.7) | (0.9) |
Decrease of 100 basis points | 0.7 | 0.9 |
2024 | 2023 | |||||||
Sterling | Euro | US Dollar | Total | Sterling | Euro | US Dollar | Total | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Cash and cash equivalents | 14.1 | 1.1 | 3.7 | 18.9 | 30.2 | 0.9 | 3.4 | 34.5 |
Trade receivables | 72.8 | — | — | 72.8 | 83.6 | — | — | 83.6 |
Secured bank loans | (152.8) | — | — | (152.8) | (207.4) | — | — | (207.4) |
Trade payables | (70.7) | (1.6) | (0.2) | (72.5) | (56.6) | (2.1) | (0.6) | (59.3) |
Lease liabilities | (35.4) | — | — | (35.4) | (44.7) | — | — | (44.7) |
Derivative financial instruments | 1.1 | — | — | 1.1 | 1.8 | — | 0.1 | 1.9 |
Balance sheet exposure | (170.9) | (0.5) | 3.5 | (167.9) | (193.1) | (1.2) | 2.9 | (191.4) |
2024 | 2023 | |
£’m | £’m | |
10% strengthening of £ against € | 0.1 | 0.1 |
10% weakening of £ against € | (0.1) | (0.1) |
10% strengthening of £ against $ | (0.3) | (0.3) |
10% weakening of £ against $ | 0.3 | 0.2 |
Fixed or | Effective | 6 months | 6–12 | 1–2 | 2–5 | More than | ||
variable | interest rate | Total | or less | months | years | years | 5 years | |
rate | % | £’m | £’m | £’m | £’m | £’m | £’m | |
31 December 2024 | ||||||||
Cash and cash equivalents (Note 16) | Variable | 5.8 | (18.9) | (18.9) | — | — | — | — |
Interest-bearing loans and borrowings (Note 18) | Variable | 5.8 | 152.8 | — | — | 8.4 | 144.4 | — |
Lease liabilities (Note 19) | Fixed | 5.0 | 35.4 | 2.9 | 2.8 | 4.6 | 10.7 | 14.4 |
169.3 | (16.0) | 2.8 | 13.0 | 155.1 | 14.4 |
Fixed or | Effective | 6 months | 6–12 | 1–2 | 2–5 | More than | ||
variable | interest rate | Total | or less | months | years | years | 5 years | |
rate | % | £’m | £’m | £’m | £’m | £’m | £’m | |
31 December 2023 | ||||||||
Cash and cash equivalents (Note 16) | Variable | 6.7 | (34.5) | (34.5) | — | — | — | — |
Interest-bearing loans and borrowings (Note 18) | Variable | 6.7 | 207.4 | — | — | — | 207.4 | — |
Lease liabilities (Note 19) | Fixed | 4.2 | 44.7 | 3.8 | 4.2 | 6.6 | 12.1 | 18.0 |
217.6 | (30.7) | 4.2 | 6.6 | 219.5 | 18.0 |
2024 | 2023 | |
£’m | £’m | |
Committed: | ||
Expiring in more than 5 years | — | — |
Expiring in more than 2 years but not more than 5 years | 160.0 | 160.0 |
Expiring in 1 year or less | — | — |
Uncommitted: | — | — |
Expiring in 1 year or less | — | — |
160.0 | 160.0 |
Fixed or | Carrying | 6 months | 6–12 | 1–2 | 2–5 | More than | ||
variable | value | Total | or less | months | years | years | 5 years | |
rate | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
31 December 2024 | ||||||||
Interest-bearing loans and borrowings | Variable | 152.8 | 174.7 | 4.8 | 4.8 | 17.7 | 147.4 | — |
Trade and other payables | Variable | 122.8 | 122.8 | 122.8 | — | — | — | — |
Lease liabilities | Fixed | 35.4 | 46.7 | 3.6 | 3.6 | 6.0 | 13.6 | 19.9 |
Derivative financial assets | Fixed | (1.1) | (1.1) | (0.3) | — | (0.8) | — | — |
309.9 | 343.1 | 130.9 | 8.4 | 22.9 | 161.0 | 19.9 |
Fixed or | Carrying | 6 months | 6–12 | 1–2 | 2–5 | More than | ||
variable | value | Total | or less | months | years | years | 5 years | |
rate | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
31 December 2023 | ||||||||
Interest-bearing loans and borrowings | Variable | 207.4 | 254.3 | 7.3 | 7.2 | 14.5 | 225.3 | — |
Trade and other payables | Variable | 116.8 | 116.8 | 116.8 | — | — | — | — |
Lease liabilities | Fixed | 44.7 | 59.7 | 4.9 | 5.2 | 8.4 | 16.2 | 25.0 |
Derivative financial assets | Fixed | (1.9) | (1.9) | 0.2 | (0.1) | — | (2.0) | — |
367.0 | 428.9 | 129.2 | 12.3 | 22.9 | 239.5 | 25.0 |
2024 | 2023 | |||
Book amount | Fair value | Book amount | Fair value | |
£’m | £’m | £’m | £’m | |
Trade and other receivables | 76.1 | 76.1 | 87.5 | 87.5 |
Cash and cash equivalents | 18.9 | 18.9 | 34.5 | 34.5 |
Bank loans | (152.8) | (146.1) | (207.4) | (202.2) |
Trade payables, other payables and provisions | (122.8) | (122.8) | (116.8) | (116.8) |
Interest rate swaps, forward contracts and fuel | ||||
hedges | 1.1 | 1.1 | 1.9 | 1.9 |
Contingent consideration | (6.6) | (6.6) | (8.0) | (8.0) |
Financial instrument assets and liabilities | ||||
– net | (186.1) | (208.3) | ||
Non-financial instrument assets and liabilities | ||||
– net | 847.4 | 849.6 | ||
661.3 | 641.3 |
Level 1 | Level 2 | Level 3 | Total | |
£’m | £’m | £’m | £’m | |
31 December 2024 | ||||
Derivative financial assets | — | 1.1 | — | 1.1 |
Contingent consideration (Note 22) | — | — | (6.6) | (6.6) |
— | 1.1 | (6.6) | (5.5) | |
31 December 2023 | ||||
Derivative financial assets | — | 1.9 | — | 1.9 |
Contingent consideration (Note 22) | — | — | (8.0) | (8.0) |
— | 1.9 | (8.0) | (6.1) |
2024 | 2023 | |
£’m | £’m | |
Present value of Scheme liabilities | (204.2) | (239.4) |
Fair value of Scheme assets | 228.3 | 250.4 |
Net amount recognised at the year end (before any adjustments for deferred tax) | 24.1 | 11.0 |
2024 | 2023 | |
£’m | £’m | |
Net interest expense before adjusting items | 0.3 | 0.2 |
Adjusting interest expense (Note 4) | — | 1.4 |
Net interest expense recognised in the Consolidated Income Statement | 0.3 | 1.6 |
Remeasurements of the net liability: | ||
Return on Scheme assets (excluding amount included in interest | ||
expense) | 18.9 | 1.4 |
(Gain)/loss arising from changes in financial assumptions | (22.3) | 10.8 |
Gain arising from changes in demographic assumptions | (3.1) | (3.6) |
Experience (gain)/loss | (6.9) | 1.2 |
Debit recorded in other comprehensive income | (13.4) | 9.8 |
Total defined benefit (credit)/debit | (13.1) | 11.4 |
2024 | 2023 | |
Liability discount rate | 5.4% | 4.6% |
Inflation assumption – RPI | 3.2% | 3.1% |
Inflation assumption – CPI | 2.8% | 2.6% |
Rate of increase in salaries | n/a | n/a |
Revaluation of deferred pensions | 2.8% | 2.6% |
Increases for pensions in payment: | ||
CPI pension increases (maximum 5% p.a.) | 2.7% | 2.6% |
CPI pension increases (maximum 5% p.a., minimum 3% p.a.) | 3.5% | 3.5% |
CPI pension increases (maximum 3% p.a.) | 2.1% | 2.0% |
Proportion of employees opting for early retirement | 0% | 0% |
Proportion of employees commuting pension for cash | 80% | 80% |
Mortality assumption – before retirement | Same as post- | Same as post- |
retirement | retirement | |
Mortality assumption – after retirement (males) | S4PXA tables | S2PXA tables |
Loading | 116% | 110% |
Projection basis | Year of birth | Year of birth |
CMI_2023 | CMI_2022 | |
1.0% | 1.0% | |
Mortality assumption – after retirement (females) | S4PXA tables | S2PXA tables |
Loading | 116% | 110% |
Projection basis | Year of birth | Year of birth |
CMI_2023 | CMI_2022 | |
Future expected lifetime of current pensioner at age 65: | 1.0% | 1.0% |
Male aged 65 at year end | 84.8 | 84.9 |
Female aged 65 at year end | 87.3 | 87.1 |
Future expected lifetime of future pensioner at age 65: | ||
Male aged 45 at year end | 85.7 | 85.8 |
Female aged 45 at year end | 88.4 | 88.2 |
2024 | 2023 | |
£’m | £’m | |
Fair value of assets at the start of the year | 250.4 | 254.9 |
Interest income | 11.2 | 12.4 |
Return on assets (excluding amount included in net interest expense) | (18.9) | (1.4) |
Benefits paid | (13.6) | (14.1) |
Administration expenses | (0.8) | (1.4) |
Fair value of assets at the end of the year | 228.3 | 250.4 |
Actual return on assets over the year | 24.1 | 11.0 |
2024 | 2023 | |
£’m | £’m | |
Liabilities at the start of the year | 239.4 | 232.5 |
Past service cost | — | 1.4 |
Interest cost | 10.7 | 11.2 |
Remeasurement: | ||
Actuarial (gain)/loss arising from changes in financial assumptions | (22.3) | 10.8 |
Actuarial gain arising from changes in demographic assumptions | (3.1) | (3.6) |
Experience (gain)/loss | (6.9) | 1.2 |
Benefits paid | (13.6) | (14.1) |
Liabilities at the end of the year | 204.2 | 239.4 |
2024 | 2023 | |
£’m | £’m | |
Deferred pensioners | 79.9 | 105.6 |
Pensioners in payment | 124.3 | 133.8 |
204.2 | 239.4 | |
Average duration of the Scheme’s liabilities at the end of the year | ||
(inyears) | 12 | 14 |
2024 | 2023 | |
£’m | £’m | |
Return-seeking assets | ||
UK equities | 0.8 | 0.8 |
Overseas equities | 24.3 | 24.1 |
Asset backed securities | 17.1 | — |
Other equity type investments | 26.9 | 26.7 |
Total return-seeking assets | 69.1 | 51.6 |
Other Insured pensioners | 0.3 | 0.4 |
Cash | 4.1 | 5.7 |
Property | 28.9 | 28.9 |
Liability-driven investments and bonds | 125.9 | 163.8 |
Total matching assets | 159.2 | 198.8 |
Total market value of assets | 228.3 | 250.4 |
Number of | |||
instruments | £’m | Plan year | |
Equity settled awards granted to other employees | 18,173 | 0.2 | 2019 |
Equity settled awards granted to Directors of Marshalls plc | 55,698 | 0.4 | 2021 |
Equity settled awards granted to other employees | 152,565 | 1.1 | 2021 |
Equity settled awards granted to Directors of Marshalls plc | 120,708 | 0.3 | 2022 |
Equity settled awards granted to other employees | 91,734 | 0.3 | 2022 |
Equity settled awards granted to Directors of Marshalls plc | 143,685 | 0.4 | 2023 |
Equity settled awards granted to other employees | 122,163 | 0.3 | 2023 |
Equity settled awards granted to Directors of Marshalls plc | 374,809 | 1.1 | 2024 |
Equity settled awards granted to other employees | 402,827 | 1.2 | 2024 |
1,482,362 | 5.3 |
2024 | 2023 | |||
£’m | Shares | £’m | Shares | |
Equity settled awards granted to Directors of Marshalls plc | 2.2 | 694,900 | 2.6 | 479,327 |
Equity settled awards granted to other employees | 3.1 | 787,462 | 1.2 | 486,830 |
5.3 | 1,482,362 | 3.8 | 966,157 |
2024 | 2023 | |||
Value | Number of | Value | Number of | |
£’m | options | £’m | options | |
Outstanding at 1 January | 3.8 | 966,157 | 5.3 | 1,139,229 |
Granted | 2.4 | 777,636 | 1.1 | 412,387 |
Change in value of notional shares | 0.3 | 122,752 | (0.3) | (47,345) |
Lapsed | — | — | — | — |
Element released | (1.2) | (384,183) | (2.3) | (538,114) |
Outstanding at 31 December | 5.3 | 1,482,362 | 3.8 | 966,157 |
2024 | 2023 | |
£’m | £’m | |
Awards granted and total expense recognised as employee costs | 4.0 | 2.9 |
Contingent | |||
consideration | Other | Total | |
£’m | £’m | £’m | |
At 1 January 2023 | 8.8 | 0.9 | 9.7 |
Payments made | (3.0) | — | (3.0) |
Increase in the provision in the period (Note 4) | 1.6 | — | 1.6 |
Recognised on acquisition of subsidiary | 0.6 | — | 0.6 |
Release/utilisation of provisions made in the period | — | (0.9) | (0.9) |
At 31 December 2023 | 8.0 | — | 8.0 |
At 1 January 2024 | 8.0 | — | 8.0 |
Payments made | (3.0) | — | (3.0) |
Increase in the provision in the period (Note 4) | 1.6 | — | 1.6 |
At 31 December 2024 | 6.6 | — | 6.6 |
2024 | 2023 | |
£’m | £’m | |
Analysed as: | ||
Current liabilities | 6.6 | 3.0 |
Non-current liabilities | — | 5.0 |
6.6 | 8.0 |
Assets | Liabilities | |||
2024 | 2023 | 2024 | 2023 | |
£’m | £’m | £’m | £’m | |
Property, plant and equipment | — | — | (21.6) | (23.3) |
Intangible assets | — | — | (53.3) | (56.1) |
Inventories | — | — | (0.3) | (0.5) |
Employee benefits | — | — | (6.0) | (2.7) |
Equity settled share-based | ||||
payments | 0.8 | 0.5 | — | — |
Other items | 1.3 | 0.6 | (2.5) | (2.6) |
Tax assets/(liabilities) | 2.1 | 1.1 | (83.7) | (85.2) |
Recognised | Recognised | On | |||||
in other | in Statement | acquisition of | |||||
1 January | Recognised | Prior year | comprehensive | of Changes | subsidiary | 31 December | |
2024 | in income | adjustment | income | in Equity | undertaking | 2024 | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Property, plant and equipment | (23.3) | 0.6 | 1.1 | — | — | — | (21.6) |
Intangible assets | (56.1) | 2.8 | — | — | — | — | (53.3) |
Inventories | (0.5) | 0.2 | — | — | — | — | (0.3) |
Employee benefits | (2.7) | 0.1 | — | (3.4) | — | — | (6.0) |
Equity settled | |||||||
share-based | |||||||
payments | 0.5 | 0.3 | — | — | — | — | 0.8 |
Other items | (2.0) | — | 0.2 | 0.2 | 0.4 | — | (1.2) |
(84.1) | 4.0 | 1.3 | (3.2) | 0.4 | — | (81.6) |
Recognised | Recognised | On | |||||
in other | in Statement | acquisition of | |||||
1 January | Recognised | Prior year | comprehensive | of Changes | subsidiary | 31 December | |
2023 | in income | adjustment | income | in Equity | undertaking | 2023 | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Property, plant and equipment | (24.6) | (0.2) | 1.5 | — | — | — | (23.3) |
Intangible assets | (56.8) | 2.6 | (0.8) | — | — | (1.1) | (56.1) |
Inventories | (0.2) | — | (0.3) | — | — | — | (0.5) |
Employee benefits | (5.6) | 0.5 | — | 2.4 | — | — | (2.7) |
Equity settled | |||||||
share-based | |||||||
payments | 0.4 | 0.4 | (0.2) | — | (0.1) | — | 0.5 |
Other items | (2.6) | (0.6) | 0.4 | 0.8 | — | — | (2.0) |
(89.4) | 2.7 | 0.6 | 3.2 | (0.1) | (1.1) | (84.1) |
Authorised | Issued and paid up | |||
Value | Value | |||
Ordinary Shares (25 pence nominal) | Number | £’m | Number | £’m |
At 1 January and 31 December 2024 | 300,000,000 | 75.0 | 252,968,728 | 63.2 |
Share premium account | Merger reserve | |||
2024 | 2023 | 2024 | 2023 | |
£’m | £’m | £’m | £’m | |
At 1 January and 31 December | 200.0 | 200.0 | 141.6 | 141.6 |
2024 2023 | ||
£’m | £’m | |
5.4 pence final dividend (2023: 5.7 pence) per Ordinary Share | 13.7 | 14.4 |
2024 | 2023 | |
£’m | £’m | |
At 1 January | — | 0.8 |
Share of loss for the year | — | (0.2) |
Foreign currency transaction differences | — | — |
Sale of subsidiary | — | (0.6) |
At 31 December | — | — |
1 January | Movement | Other | 31 December | ||
2024 | Cash flow | in leases | changes* | 2024 | |
£’m | £’m | £’m | £’m | £’m | |
Cash at bank and in hand | 34.5 | (15.7) | — | 0.1 | 18.9 |
Debt due after 1 year | (207.4) | 55.0 | — | (0.4) | (152.8) |
Lease liabilities | (44.7) | 5.3 | 4.0 | — | (35.4) |
(217.6) | 44.6 | 4.0 | (0.3) | (169.3) |
2024 | 2023 | |
£’m | £’m | |
Net decrease in cash equivalents | (15.7) | (20.3) |
Cash outflow from decrease in bank borrowings | 55.0 | 39.8 |
On disposal of subsidiary undertakings | — | (1.4) |
Cash outflow from principal lease repayments | 5.3 | 9.6 |
New leases entered into | (20.4) | (13.7) |
Lease liability derecognised (Note 19) | 24.4 | — |
Lease liability terminated on disposal of subsidiary undertaking | — | 5.3 |
Effect of exchange rate fluctuations | (0.3) | (0.3) |
Movement in net debt in the year | 48.3 | 19.0 |
Net debt at 1 January | (217.6) | (236.6) |
Net debt at 31 December | (169.3) | (217.6) |
Non-cash changes | |||||
Derecognition | |||||
1 January | Financing | of liabilities | Other | 31 December | |
2024 | cash flows * | (Note 19) | changes ** | 2024 | |
£’m | £’m | £’m | £’m | £’m | |
Interest-bearing loans and borrowings (Note 18) | (207.4) | 55.0 | — | (0.4) | (152.8) |
Lease liabilities (Note 19) | (44.7) | 5.3 | 24.4 | (20.4) | (35.4) |
Total liabilities from financing | |||||
activities | (252.1) | 60.3 | 24.4 | (20.8) | (188.2) |
Non-cash changes | |||||
Acquisition of | |||||
1 January | Financing | subsidiary | Other | 31 December | |
2023 | cash flows * | (Note 27) | changes ** | 2023 | |
£’m | £’m | £’m | £’m | £’m | |
Interest-bearing loans and borrowings (Note 18) | (247.0) | 39.8 | — | (0.2) | (207.4) |
Lease liabilities (Note 19) | (45.9) | 9.6 | 5.3 | (13.7) | (44.7) |
Total liabilities from financing | |||||
activities | (292.9) | 49.4 | 5.3 | (13.9) | (252.1) |
Beneficiary | Amount | Period | Purpose |
HDI Global SE — UK | £0.5 million | 8 Dec 2020 to 30 Oct 2025 | Employer’s liability |
AIOI Nissay Dowa Insurance UK Limited | £0.6 million | 5 Dec 2020 to 30 Oct 2025 | Vehicle insurance |
M S Amlin Limited | £0.8 million | 30 Oct 2016 to 9 Feb 2026 | Employer’s liability |
Registered | |
number | |
Marley Group Limited | 13596495 |
Monty Bidco Limited | 12144582 |
Monty Midco 1 Limited | 12144469 |
Monty Midco 2 Limited | 12144529 |
Monty Topco Limited | 12144396 |
Marshalls Building Products Limited | 00113882 |
Marshalls Properties Limited | 04349470 |
Marshalls EBT Limited | 05472428 |
CPM Group Limited | 01005164 |
PD Edenhall Limited | 03635485 |
Edenhall Holdings Limited | 10367730 |
Edenhall Limited | 03326387 |
Edenhall Concrete Limited | 00698870 |
Edenhall Concrete Products Limited | 03495356 |
Edenhall Building Products Limited | 02638967 |
PD Edenhall Holdings Limited | 08911209 |
APM | Definition and/or purpose |
Adjusted operating profit, adjusted | The Directors assess the performance of the Group using these |
profit before tax, adjusted profit after tax, adjusted earnings per share, adjusted EBITA, adjusted EBITDA and adjusted operating cash flow | measures including when considering dividend payments. |
Adjusted return on capital employed | Adjusted return on capital employed is calculated as adjusted EBITA |
(on an annualised basis) divided by shareholders’ funds plus net debt | |
at the period end. It is designed to give further information about the | |
returns being generated by the Group as a proportion of capital | |
employed. | |
Adjusted operating cash flow | Operating cash flow conversion is calculated by dividing adjusted |
conversion | operating cash flow by adjusted EBITDA (both on an annualised |
basis). Adjusted operating cash flow is calculated by adding back | |
adjusting items paid, net financial expenses paid and taxation paid. It | |
illustrates the rate of conversion of profitability into cash flow. |
APM | Definition and purpose |
Pre-IFRS 16 adjusted EBITDA | Pre-IFRS 16 adjusted EBITDA is adjusted EBITDA excluding |
right-of-use asset depreciation and profit or losses on the sale of | |
property, plant and equipment. | |
Pre-IFRS 16 net debt | Pre-IFRS 16 net debt comprises cash at bank and in hand and bank |
loans but excludes lease liabilities. It shows the overall net | |
indebtedness of the Group on a pre-IFRS 16 basis. | |
Pre-IFRS 16 net debt leverage | This is calculated by dividing pre-IFRS 16 net debt by adjusted |
pre-IFRS 16 EBITDA (on an annualised basis) to provide a measure of | |
leverage. |
APM | Definition and purpose |
EBITDA | EBITDA is earnings before interest, taxation, depreciation and |
amortisation and provides users with further information about the | |
profitability of the business before financing costs, taxation and | |
non-cash charges. | |
EBITA | EBITA is earnings before interest, taxation and amortisation and |
provides users with further information about the profitability of the | |
business before financing costs, taxation and amortisation. |
2024 | 2023 | |
£’m | £’m | |
Operating profit | 53.9 | 41.0 |
Adjusting items (Note 4) | 12.8 | 29.7 |
Adjusted operating profit | 66.7 | 70.7 |
Amortisation (excluding amortisation of intangible assets arising on acquisitions) | 1.7 | 1.7 |
Adjusted EBITA | 68.4 | 72.4 |
Depreciation | 29.4 | 31.2 |
Adjusted EBITDA | 97.8 | 103.6 |
Profit on sale of property, plant and equipment | (0.2) | (1.4) |
Right-of-use asset principal payments | (5.3) | (9.6) |
Pre-IFRS 16 adjusted EBITDA | 92.3 | 92.6 |
Pre-IFRS 16 net debt and pre-IFRS 16 net debt leverage |
2024 | 2023 | |
£’m | £’m | |
Net debt | 169.3 | 217.6 |
IFRS 16 leases | (35.4) | (44.7) |
Net debt on a pre-IFRS 16 basis | 133.9 | 172.9 |
Adjusted pre-IFRS 16 EBITDA | 92.3 | 92.6 |
Pre-IFRS 16 net debt leverage | 1.5 | 1.9 |
2024 | 2023 | |
£’m | £’m | |
Adjusted EBITA | 68.4 | 72.4 |
Shareholders’ funds | 661.3 | 641.3 |
Net debt | 169.3 | 217.6 |
Capital employed | 830.6 | 858.9 |
ROCE | 8.2% | 8.4% |
2024 | 2023 | |
£’m | £’m | |
Net cash flow from operating activities | 76.8 | 77.7 |
Adjusting items paid | 6.4 | 5.5 |
Net financial expenses paid | 11.7 | 16.5 |
Taxation paid | 8.8 | 10.4 |
Adjusted operating cash flow | 103.7 | 110.1 |
Adjusted EBITDA | 97.8 | 103.6 |
Operating cash flow conversion | 106% | 106% |