| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 9 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 29 | | | |
| | | | 33 | | | |
| | | | 64 | | | |
| | | | 70 | | | |
| | | | 84 | | | |
| | | | 100 | | | |
| | | | 101 | | | |
| | | | 103 | | | |
| | | | 104 | | | |
| | | | 105 | | | |
| | | | 106 | | | |
| | | | 107 | | | |
| | | | 108 | | | |
| | | | F-1 | | | |
ANNEXES | | | | | A-1 | | |
| | |
Period-end
rate U.S. $ |
| |
Average rate
U.S. $ |
| |
High
U.S. $ |
| |
Low
U.S. $ |
| ||||||||||||
Recent monthly data | | | | | | | | | | | | | | | | | | | | | | | | | |
May 2024 up to May 14th
|
| | | $ | 1.2592 | | | | | $ | 1.2538 | | | | | $ | 1.2592 | | | | | $ | 1.2498 | | |
April 2024
|
| | | $ | 1.2492 | | | | | $ | 1.2518 | | | | | $ | 1.2678 | | | | | $ | 1.2350 | | |
March 2024
|
| | | $ | 1.2623 | | | | | $ | 1.2714 | | | | | $ | 1.2858 | | | | | $ | 1.2601 | | |
February 2024
|
| | | $ | 1.2625 | | | | | $ | 1.2629 | | | | | $ | 1.2744 | | | | | $ | 1.2536 | | |
January 2024
|
| | | $ | 1.2688 | | | | | $ | 1.2704 | | | | | $ | 1.2760 | | | | | $ | 1.2617 | | |
December 2023
|
| | | $ | 1.2731 | | | | | $ | 1.2662 | | | | | $ | 1.2798 | | | | | $ | 1.2549 | | |
November 2023
|
| | | $ | 1.2624 | | | | | $ | 1.2432 | | | | | $ | 1.2695 | | | | | $ | 1.2152 | | |
October 2023
|
| | | $ | 1.2153 | | | | | $ | 1.2174 | | | | | $ | 1.2313 | | | | | $ | 1.2077 | | |
Annual Data (year ended December 31) | | | | | | | | | | | | | | | | | | | | | | | | | |
2023
|
| | | $ | 1.2731 | | | | | $ | 1.2467 | | | | | $ | 1.3136 | | | | | $ | 1.1830 | | |
2022
|
| | | $ | 1.2083 | | | | | $ | 1.2328 | | | | | $ | 1.3706 | | | | | $ | 1.0689 | | |
2021
|
| | | $ | 1.3532 | | | | | $ | 1.3745 | | | | | $ | 1.4212 | | | | | $ | 1.3204 | | |
Annual Data (year ended October 31) | | | | | | | | | | | | | | | | | | | | | | | | | |
2023
|
| | | $ | 1.2153 | | | | | $ | 1.2366 | | | | | $ | 1.3136 | | | | | $ | 1.1160 | | |
2022
|
| | | $ | 1.1469 | | | | | $ | 1.2552 | | | | | $ | 1.3706 | | | | | $ | 1.0689 | | |
2021
|
| | | $ | 1.3682 | | | | | $ | 1.3758 | | | | | $ | 1.4212 | | | | | $ | 1.2917 | | |
US Companies
|
| |
EV / CY2024E
Adj. EBITDA |
| |||
Simpson Manufacturing Co., Inc.
|
| | | | 13.6x | | |
MasterBrand, Inc.
|
| | | | 7.1x | | |
JELD-WEN Holding, Inc.
|
| | | | 6.7x | | |
Gibraltar Industries, Inc.
|
| | | | 9.6x | | |
American Woodmark Corporation
|
| | | | 6.9x | | |
Mean
|
| | |
|
8.8x
|
| |
Median
|
| | |
|
7.1x
|
| |
At Closing Stock Price on April 19, 2024 | | | | | | | |
Tyman (Tyman Projections)
|
| | | | 7.0x | | |
UK Companies
|
| |
EV / CY2024E
Adj. EBITDA (post-IFRS 16) |
| |||
Howden Joinery Group Plc
|
| | | | 10.5x | | |
Hill & Smith PLC
|
| | | | 10.3x | | |
Genuit Group plc
|
| | | | 10.2x | | |
Volution Group plc
|
| | | | 10.3x | | |
Marshalls plc
|
| | | | 8.5x | | |
Mean
|
| | |
|
10.0x
|
| |
Median
|
| | |
|
10.3x
|
| |
At Closing Stock Price on April 19, 2024 | | | | | | | |
Tyman (Tyman Projections)
|
| | | | 6.9x | | |
|
EV / CY2024E
Adj. EBITDA |
| |
EV / CY2024E
Adj. EBITDA (post-IFRS 16) |
| |
Closing Price of
Tyman Shares on April 19, 2024 |
| |
Implied Per Share
Consideration |
|
|
US Companies
|
| |
UK Companies
|
| ||||||
|
£2.93 – £3.94
|
| |
£3.84 – £4.68
|
| |
£2.96
|
| |
£4.00
|
|
|
Announcement
Date |
| |
Acquiror
|
| |
Target
|
| |
EV / LTM
Adj. EBITDA |
|
|
February 2024
|
| |
Owens Corning
|
| |
Masonite International Corporation
|
| |
8.6x
|
|
|
March 2024
|
| |
MIWD Holding Company LLC
|
| |
PGT Innovations, Inc.
|
| |
11.5x
|
|
|
December 2022
|
| |
Fortune Brands Home & Security, Inc.
|
| |
The Emtek and Schaub premium residential hardware brands and the Yale and August residential smart home locks brands
|
| |
8.9x
|
|
|
May 2022
|
| |
Nucor Corporation, Arthur Holdings L.P.
|
| |
C.H.I. Overhead Doors, LLC
|
| |
13.0x
|
|
|
March 2022
|
| |
Clayton, Dubilier & Rice, LLC
|
| |
Cornerstone Building
Brands, Inc. |
| |
8.4x
|
|
|
June 2021
|
| |
Astorg Partners
|
| |
Corialis
|
| |
11.0x
|
|
|
November 2020
|
| |
Fortune Brands Home & Security, Inc.
|
| |
Larson Manufacturing
|
| |
9.9x
|
|
|
July 2018
|
| |
NCI Building Systems, Inc.
|
| |
Ply Gem Parent, LLC
|
| |
10.9x
|
|
|
November 2017
|
| |
American Woodmark Corporation
|
| |
RSI Home Products, Inc.
|
| |
8.7x
|
|
|
December 2016
|
| |
CVC Capital Partners
|
| |
Corialis
|
| |
10.1x
|
|
|
September 2016
|
| |
AFG Arbonia-Forster-Holding AG
|
| |
Looser Holding AG
|
| |
10.0x
|
|
|
March 2015
|
| |
Fortune Brands Home & Security, Inc.
|
| |
Norcraft Companies, Inc.
|
| |
11.5x
|
|
| Mean | | |
10.2x
|
| ||||||
| Median | | |
10.0x
|
| ||||||
| Tyman with Estimated Synergies (Tyman Projections)(at implied per share Consideration) | | |
7.3x
|
| ||||||
| Tyman without Estimated Synergies (Tyman Projections)(at implied per share Consideration) | | |
9.1x
|
|
|
Implied EV / LTM
Adj. EBITDA |
| |
Closing Price of
Tyman Shares on April 19, 2024 |
| |
Implied Per Share
Consideration |
|
|
£3.95 – £4.96
|
| |
£2.96
|
| |
£4.00
|
|
|
Implied Per Share
Reference Range |
| |
Closing Price of
Tyman Shares on April 19, 2024 |
| |
Implied Per Share
Consideration |
| |||
|
With Synergies
|
| |
Without Synergies
|
| ||||||
|
£4.40 – £5.56
|
| |
£3.68 – £4.67
|
| |
£2.96
|
| |
£4.00
|
|
| | |
EV / CY2024E
Adj. EBITDA |
| |||
Selected Companies | | | | | | | |
Simpson Manufacturing Co., Inc.
|
| | | | 13.6x | | |
MasterBrand, Inc.
|
| | | | 7.1x | | |
JELD-WEN Holding, Inc.
|
| | | | 6.7x | | |
Gibraltar Industries, Inc.
|
| | | | 9.6x | | |
American Woodmark Corporation
|
| | | | 6.9x | | |
Mean
|
| | |
|
8.8x
|
| |
Median
|
| | |
|
7.1x
|
| |
At Closing Stock Price on April 19, 2024 | | | | | | | |
Quanex (Quanex Projections)
|
| | | | 7.8x | | |
|
EV / CY 2024E Adj. EBITDA
|
| |
Closing Price of Quanex Shares on
April 19, 2024 |
|
|
$31.59 – $40.61
|
| |
$34.64
|
|
|
Implied Per Share Reference Range
|
| |
Closing Price of Quanex Shares on
April 19, 2024 |
|
|
$36.76 – $45.16
|
| |
$34.64
|
|
|
Implied Post-Transaction Company Pro Forma
Per Share Reference Range |
| |
Implied Standalone
Quanex Shares Per Share Reference Range |
| |
Closing Price of Quanex
Shares on April 19, 2024 |
| |||
|
16.4% Scenario
|
| |
25.0% Scenario
|
| ||||||
|
$36.65 – $48.56
|
| |
$36.59 – $48.15
|
| |
$36.76 – $45.16
|
| |
$34.64
|
|
| | |
Quanex Projections for the Fiscal Years Ended October 31(1)
|
| |||||||||||||||||||||||||||
| | |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||||||||
Revenue
|
| | | $ | 1,107 | | | | | $ | 1,195 | | | | | $ | 1,248 | | | | | $ | 1,305 | | | | | $ | 1,371 | | |
| | |
Quanex Projections for the Fiscal Years Ended
October 31(1) |
| |||||||||||||||||||||||||||
| | |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||||||||
Adjusted EBITDA(2)
|
| | | $ | 147 | | | | | $ | 169 | | | | | $ | 180 | | | | | $ | 193 | | | | | $ | 207 | | |
Change in Net Working Capital(3)
|
| | | $ | 1 | | | | | $ | 1 | | | | | $ | 0 | | | | | $ | (1) | | | | | $ | (3) | | |
Capital Expenditures
|
| | | $ | (47) | | | | | $ | (52) | | | | | $ | (54) | | | | | $ | (45) | | | | | $ | (46) | | |
| | |
Tyman Projections for the Fiscal Years Ended October 31(1)(2)(3)
|
| |||||||||||||||||||||||||||
| | |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||||||||
Revenue
|
| | | $ | 839 | | | | | $ | 879 | | | | | $ | 924 | | | | | $ | 971 | | | | | $ | 1,021 | | |
Adjusted EBITDA(4)
|
| | | $ | 122 | | | | | $ | 133 | | | | | $ | 146 | | | | | $ | 160 | | | | | $ | 175 | | |
Change in Net Working Capital(5)
|
| | | $ | 3 | | | | | $ | (6) | | | | | $ | (7) | | | | | $ | (6) | | | | | $ | (6) | | |
Capital Expenditures
|
| | | $ | (27) | | | | | $ | (33) | | | | | $ | (31) | | | | | $ | (24) | | | | | $ | (23) | | |
| | | | | | | | | | | | | | |
Transaction Accounting Adjustments
|
| | | | | | | ||||||||||||||||||
(In thousands of US Dollars,
except per share amounts) |
| |
Historical
Quanex (U.S. GAAP) |
| |
Tyman
(U.S. GAAP) Note 2 |
| |
Preliminary
Purchase Price Allocation |
| |
Notes
|
| |
Financing
Note 4 |
| |
Total
|
| |
Total
Pro Forma Combined (U.S. GAAP) |
| ||||||||||||||||||
Net sales
|
| | | | 239,155 | | | | | | 190,080 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | 429,235 | | |
Cost and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales (excluding depreciation
and amortization) |
| | | | (187,723) | | | | | | (124,438) | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | (312,161) | | |
Selling, general and administrative
|
| | | | (32,363) | | | | | | (41,538) | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | (73,901) | | |
Depreciation and amortisation
|
| | | | (11,152) | | | | | | (8,116) | | | | | | (4,308) | | | |
3 (v)
|
| | | | — | | | | | | (4,308) | | | | | | (23,576) | | |
Operating income
|
| | | | 7,917 | | | | | | 15,988 | | | | | | (4,308) | | | | | | | | | — | | | | | | (4,308) | | | | | | 19,597 | | |
Non-operating (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,068) | | | | | | (2,408) | | | | | | — | | | | | | | | | (8,279) | | | | | | (8,279) | | | | | | (11,755) | | |
Other, net
|
| | | | 1,042 | | | | | | 380 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | 1,422 | | |
Income before income taxes
|
| | | | 7,891 | | | | | | 13,960 | | | | | | (4,308) | | | | | | | | | (8,279) | | | | | | (12,587) | | | | | | 9,264 | | |
Income tax expense
|
| | | | (1,642) | | | | | | (3,554) | | | | | | 1,077 | | | |
3 (v)
|
| | | | 2,070 | | | | | | 3,147 | | | | | | (2,049) | | |
Net income
|
| | | | 6,249 | | | | | | 10,406 | | | | | | (3,231) | | | | | | | | | (6,209) | | | | | | (9,440) | | | | | | 7,215 | | |
Basic earnings per common share
|
| | | $ | 0.19 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.15 | | |
Diluted earnings per common
share |
| | | $ | 0.19 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.15 | | |
Weighted-average common shares outstanding: (thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 32,825 | | | | | | | | | | | | 15,487 | | | | | | | | | | | | | | | | | | | | | 48,312 | | |
Diluted
|
| | | | 33,043 | | | | | | | | | | | | 15,487 | | | | | | | | | | | | | | | | | | | | | 48,530 | | |
| | | | | | | | | | | | | | |
Transaction Accounting Adjustments
|
| | | | | | | |||||||||||||||||||||||||||
(In thousands of US Dollars,
except per share amounts) |
| |
Historical
Quanex (U.S. GAAP) |
| |
Tyman
(U.S. GAAP) Note 2 |
| |
Preliminary
Purchase Price Allocation |
| |
Notes
|
| |
Financing
Note 4 |
| |
Other
Note 5 |
| |
Notes
|
| |
Total
|
| |
Total
Pro Forma Combined (U.S. GAAP) |
| |||||||||||||||||||||
Net sales
|
| | | | 1,130,583 | | | | | | 824,367 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 1,954,950 | | |
Cost and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales (excluding depreciation and
amortization) |
| | | | (853,059) | | | | | | (554,091) | | | | | | (48,331) | | | |
3 (iv)
|
| | | | — | | | | | | — | | | | | | | | | (48,331) | | | | | | (1,455,481) | | |
Selling, general and
administrative |
| | | | (123,957) | | | | | | (161,787) | | | | | | — | | | | | | | | | — | | | | | | (24,251) | | | |
5 (i) (iii) (iii)
|
| | | | (24,251) | | | | | | (309,995) | | |
Depreciation and amortisation
|
| | | | (42,866) | | | | | | (35,477) | | | | | | (10,653) | | | |
3 (v)
|
| | | | — | | | | | | — | | | | | | | | | (10,653) | | | | | | (88,996) | | |
Operating income
|
| | | | 110,701 | | | | | | 73,012 | | | | | | (58,984) | | | | | | | | | — | | | | | | (24,251) | | | | | | | | | (83,235) | | | | | | 100,478 | | |
Non-operating (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (8,136) | | | | | | (14,166) | | | | | | — | | | | | | | | | (38,208) | | | | | | — | | | | | | | | | (38,208) | | | | | | (60,510) | | |
Other, net
|
| | | | (5,519) | | | | | | 4,638 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (881) | | |
Income before income taxes
|
| | | | 97,046 | | | | | | 63,484 | | | | | | (58,984) | | | | | | | | | (38,208) | | | | | | (24,251) | | | | | | | | | (121,443) | | | | | | 39,087 | | |
Income tax expense
|
| | | | (14,545) | | | | | | (14,994) | | | | | | 7,223 | | | |
3 (iv) (v)
|
| | | | 9,552 | | | | | | 851 | | | |
5 (i) (iii) (iii)
|
| | | | 17,626 | | | | | | (11,913) | | |
Net income
|
| | | | 82,501 | | | | | | 48,490 | | | | | | (51,761) | | | | | | | | | (28,656) | | | | | | (23,400) | | | | | | | | | (103,817) | | | | | | 27,174 | | |
Basic earnings per common share
|
| | | $ | 2.51 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.56 | | |
Diluted earnings per common
share |
| | | $ | 2.50 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.56 | | |
Weighted-average common shares outstanding: (thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 32,819 | | | | | | | | | | | | 15,487 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48,306 | | |
Diluted
|
| | | | 33,026 | | | | | | | | | | | | 15,487 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48,513 | | |
| | | | | | | | | | | | | | |
Transaction Accounting Adjustments
|
| | | | | | | |||||||||||||||||||||||||||
(In thousands of US Dollars)
|
| |
Historical
Quanex (U.S. GAAP) |
| |
Tyman
(U.S. GAAP) Note 2 |
| |
Preliminary
Purchase Price Allocation Note 3 |
| |
Notes
|
| |
Financing
Note 4 |
| |
Other
Note 5 |
| |
Notes
|
| |
Total
|
| |
Total
Pro Forma Combined (U.S. GAAP) |
| |||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 44,422 | | | | | | 76,880 | | | | | | (446,703) | | | |
3 (iii)
|
| | | | 496,807 | | | | | | — | | | | | | | | | 50,104 | | | | | | 171,406 | | |
Restricted cash
|
| | | | — | | | | | | 4,545 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 4,545 | | |
Accounts receivable, net of allowance for credit losses of $5,774
|
| | | | 80,063 | | | | | | 93,990 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 174,053 | | |
Inventories
|
| | | | 107,478 | | | | | | 170,424 | | | | | | 48,331 | | | |
3 (iv)
|
| | | | — | | | | | | — | | | | | | | | | 48,331 | | | | | | 326,233 | | |
Income taxes receivables
|
| | | | 7,642 | | | | | | 3,156 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 10,798 | | |
Prepaid and other current assets
|
| | | | 13,390 | | | | | | 22,276 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 35,666 | | |
Long-lived assets held for sale
|
| | | | — | | | | | | 3,030 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 3,030 | | |
Total current assets
|
| | | | 252,995 | | | | | | 374,301 | | | | | | (398,372) | | | | | | | | | 496,807 | | | | | | — | | | | | | | | | 98,435 | | | | | | 725,731 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment, net
of accumulated depreciation of $483,712 |
| | | | 253,681 | | | | | | 88,999 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 342,680 | | |
Operating lease right-of-use
assets |
| | | | 46,370 | | | | | | 68,170 | | | | | | (3,621) | | | |
3 (viii)
|
| | | | — | | | | | | — | | | | | | | | | (3,621) | | | | | | 110,919 | | |
Goodwill
|
| | | | 185,439 | | | | | | 506,601 | | | | | | (16,410) | | | |
3 (vi)
|
| | | | — | | | | | | — | | | | | | | | | (16,410) | | | | | | 675,630 | | |
Intangible assets, net
|
| | | | 72,008 | | | | | | 80,415 | | | | | | 319,549 | | | |
3 (v)
|
| | | | — | | | | | | — | | | | | | | | | 319,549 | | | | | | 471,972 | | |
Financial assets at fair value through profit or loss
|
| | | | — | | | | | | 1,515 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 1,515 | | |
Deferred tax assets
|
| | | | — | | | | | | 1,010 | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 1,010 | | |
Other assets
|
| | | | 2,927 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | 2,927 | | |
Total non-current assets
|
| | | | 560,425 | | | | | | 746,710 | | | | | | 299,518 | | | | | | | | | — | | | | | | — | | | | | | | | | 299,518 | | | | | | 1,606,653 | | |
Total assets
|
| | | | 813,420 | | | | | | 1,121,011 | | | | | | (98,854) | | | | | | | | | 496,807 | | | | | | — | | | | | | | | | 397,953 | | | | | | 2,332,384 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | (55,106) | | | | | | (67,254) | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (122,360) | | |
Accrued liabilities
|
| | | | (46,478) | | | | | | (46,867) | | | | | | — | | | | | | | | | — | | | | | | (22,744) | | | |
5 (i) (iii)
|
| | | | (22,744) | | | | | | (116,089) | | |
Income taxes payable
|
| | | | — | | | | | | (5,933) | | | | | | — | | | | | | | | | — | | | | | | 851 | | | |
5 (i) (ii) (iii)
|
| | | | 851 | | | | | | (5,082) | | |
Current maturities of long-term
debt |
| | | | (2,500) | | | | | | (81,930) | | | | | | (2,777) | | | |
3 (vii)
|
| | | | (64,690) | | | | | | — | | | | | | | | | (67,467) | | | | | | (151,897) | | |
Current operating lease liabilities
|
| | | | (7,370) | | | | | | (8,963) | | | | | | 1,759 | | | |
3 (viii)
|
| | | | — | | | | | | — | | | | | | | | | 1,759 | | | | | | (14,574) | | |
Derivative financial instruments
|
| | | | — | | | | | | (631) | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (631) | | |
Total current liabilities
|
| | | | (111,454) | | | | | | (211,578) | | | | | | (1,018) | | | | | | | | | (64,690) | | | | | | (21,893) | | | | | | | | | (87,601) | | | | | | (410,633) | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt
|
| | | | (61,594) | | | | | | (154,644) | | | | | | — | | | | | | | | | (432,369) | | | | | | — | | | | | | | | | (432,369) | | | | | | (648,607) | | |
Non-current operating lease
liabilities |
| | | | (40,084) | | | | | | (64,635) | | | | | | 7,291 | | | |
3 (viii)
|
| | | | — | | | | | | — | | | | | | | | | 7,291 | | | | | | (97,428) | | |
Deferred income taxes
|
| | | | (30,737) | | | | | | (4,923) | | | | | | (44,566) | | | | | | | | | — | | | | | | — | | | | | | | | | (44,566) | | | | | | (80,226) | | |
| | | | | | | | | | | | | | |
Transaction Accounting Adjustments
|
| | | | | | | |||||||||||||||||||||||||||
(In thousands of US Dollars)
|
| |
Historical
Quanex (U.S. GAAP) |
| |
Tyman
(U.S. GAAP) Note 2 |
| |
Preliminary
Purchase Price Allocation Note 3 |
| |
Notes
|
| |
Financing
Note 4 |
| |
Other
Note 5 |
| |
Notes
|
| |
Total
|
| |
Total
Pro Forma Combined (U.S. GAAP) |
| |||||||||||||||||||||
Derivative financial instruments
|
| | | | — | | | | | | (252) | | | | | | — | | | | | | | | | 252 | | | | | | — | | | | | | | | | 252 | | | | | | — | | |
Retirement benefit obligations
|
| | | | — | | | | | | (3,030) | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (3,030) | | |
Other liabilities
|
| | | | (14,522) | | | | | | (4,292) | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (18,814) | | |
Total non-current liabilities
|
| | | | (146,937) | | | | | | (231,776) | | | | | | (37,275) | | | | | | | | | (432,117) | | | | | | — | | | | | | | | | (469,392) | | | | | | (848,105) | | |
Total liabilities
|
| | | | (258,391) | | | | | | (443,354) | | | | | | (38,293) | | | | | | | | | (496,807) | | | | | | (21,893) | | | | | | | | | (556,993) | | | | | | (1,258,738) | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock, no par value, shares
authorized 1,000,000; issued and outstanding – none |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | |
Common stock, $0.01 par value. Shares authorized 125,000,000; issued 52,820,824; outstanding 33,011,119
|
| | | | (371) | | | | | | (12,372) | | | | | | 12,217 | | | |
3 (iii)
|
| | | | — | | | | | | — | | | | | | | | | 12,217 | | | | | | (526) | | |
Additional paid-in-capital
|
| | | | (248,715) | | | | | | (126) | | | | | | (540,229) | | | |
3 (iii)
|
| | | | — | | | | | | — | | | | | | | | | (540,229) | | | | | | (789,070) | | |
Retained earnings
|
| | | | (412,922) | | | | | | (587,900) | | | | | | 587,900 | | | | | | | | | — | | | | | | 21,893 | | | |
5(i) (ii) (iii)
|
| | | | 609,793 | | | | | | (391,029) | | |
Accumulated other comprehensive loss (income)
|
| | | | 32,060 | | | | | | (85,086) | | | | | | 85,086 | | | | | | | | | — | | | | | | — | | | | | | | | | 85,086 | | | | | | 32,060 | | |
Less: Treasury stock at cost
|
| | | | 74,919 | | | | | | 7,827 | | | | | | (7,827) | | | | | | | | | — | | | | | | — | | | | | | | | | (7,827) | | | | | | 74,919 | | |
Total stockholders’ equity
|
| | | | (555,029) | | | | | | (677,657) | | | | | | 137,147 | | | | | | | | | — | | | | | | 21,893 | | | | | | | | | 159,040 | | | | | | (1,073,646) | | |
Total liabilities and stockholders’ equity
|
| | | | (813,420) | | | | | | (1,121,011) | | | | | | 98,854 | | | | | | | | | (496,807) | | | | | | — | | | | | | | | | (397,953) | | | | | | (2,332,384) | | |
|
| | | | | | | | | | | | | | |
U.S. GAAP Adjustments
|
| | | | | | | |||||||||
(In thousands)
|
| |
Historical
Tyman (IFRS) GBP |
| |
Policy and
Presentation Adjustments Note 2.1 |
| |
Operating
Leases Note 2.2 |
| |
Adjusted
Tyman (U.S. GAAP) GBP |
| |
Tyman
(U.S. GAAP) US$ Note 2.4 |
| |||||||||||||||
Revenue
|
| | | | 150,000 | | | | | | (150,000) | | | | | | — | | | | | | — | | | | | | — | | |
Net sales
|
| | | | — | | | | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | 190,080 | | |
Cost and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales (excluding depreciation and amortization)
|
| | | | — | | | | | | (98,199) | | | | | | — | | | | | | (98,199) | | | | | | (124,438) | | |
Cost of sales
|
| | | | (101,600) | | | | | | 101,600 | | | | | | — | | | | | | — | | | | | | — | | |
Selling, general and administrative
|
| | | | (35,000) | | | | | | 4,771 | | | | | | (2,551) | | | | | | (32,780) | | | | | | (41,538) | | |
Depreciation and amortization
|
| | | | — | | | | | | (8,372) | | | | | | 1,968 | | | | | | (6,404) | | | | | | (8,116) | | |
Net impairment losses on financial
assets |
| | | | (200) | | | | | | 200 | | | | | | — | | | | | | — | | | | | | — | | |
Operating income
|
| | | | 13,200 | | | | | | — | | | | | | (583) | | | | | | 12,617 | | | | | | 15,988 | | |
Interest expense
|
| | | | — | | | | | | (2,500) | | | | | | 600 | | | | | | (1,900) | | | | | | (2,408) | | |
Other, net
|
| | | | — | | | | | | 300 | | | | | | — | | | | | | 300 | | | | | | 380 | | |
Finance income
|
| | | | 600 | | | | | | (600) | | | | | | — | | | | | | — | | | | | | — | | |
Finance cost
|
| | | | (2,800) | | | | | | 2,800 | | | | | | — | | | | | | — | | | | | | — | | |
Income before income taxes
|
| | | | 11,000 | | | | | | — | | | | | | 17 | | | | | | 11,017 | | | | | | 13,960 | | |
Income tax expense
|
| | | | (2,800) | | | | | | — | | | | | | (4) | | | | | | (2,804) | | | | | | (3,554) | | |
Net income
|
| | | | 8,200 | | | | | | — | | | | | | 13 | | | | | | 8,213 | | | | | | 10,406 | | |
| | | | | | | | | | | | | | |
U.S. GAAP Adjustments
|
| | | | | | | |||||||||
(In thousands)
|
| |
Historical
Tyman (IFRS) GBP |
| |
Policy and
Presentation Adjustments Note 2.1 |
| |
Operating
Leases Note 2.2 |
| |
Adjusted
Tyman (U.S. GAAP) GBP |
| |
Tyman
(U.S. GAAP) US$ Note 2.4 |
| |||||||||||||||
Revenue
|
| | | | 657,600 | | | | | | (657,600) | | | | | | — | | | | | | — | | | | | | — | | |
Net sales
|
| | | | — | | | | | | 657,600 | | | | | | — | | | | | | 657,600 | | | | | | 824,367 | | |
Cost and expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales (excluding depreciation and amortization)
|
| | | | — | | | | | | (442,000) | | | | | | — | | | | | | (442,000) | | | | | | (554,091) | | |
Cost of sales
|
| | | | (456,700) | | | | | | 456,700 | | | | | | — | | | | | | — | | | | | | — | | |
Selling, general and administrative
|
| | | | (139,900) | | | | | | 20,700 | | | | | | (9,857) | | | | | | (129,057) | | | | | | (161,787) | | |
Depreciation and amortization
|
| | | | — | | | | | | (36,200) | | | | | | 7,900 | | | | | | (28,300) | | | | | | (35,477) | | |
Net impairment losses on financial
assets |
| | | | (800) | | | | | | 800 | | | | | | — | | | | | | — | | | | | | — | | |
Operating income
|
| | | | 60,200 | | | | | | — | | | | | | (1,957) | | | | | | 58,243 | | | | | | 73,012 | | |
Interest expense
|
| | | | — | | | | | | (13,900) | | | | | | 2,600 | | | | | | (11,300) | | | | | | (14,166) | | |
Other, net
|
| | | | — | | | | | | 3,700 | | | | | | — | | | | | | 3,700 | | | | | | 4,638 | | |
Finance income
|
| | | | 3,400 | | | | | | (3,400) | | | | | | — | | | | | | — | | | | | | — | | |
Finance cost
|
| | | | (13,600) | | | | | | 13,600 | | | | | | — | | | | | | — | | | | | | — | | |
Income before income taxes
|
| | | | 50,000 | | | | | | — | | | | | | 643 | | | | | | 50,643 | | | | | | 63,484 | | |
Income tax expense
|
| | | | (11,800) | | | | | | — | | | | | | (161) | | | | | | (11,961) | | | | | | (14,994) | | |
Net income
|
| | | | 38,200 | | | | | | — | | | | | | 482 | | | | | | 38,682 | | | | | | 48,490 | | |
| | | | | | | | | | | | | | |
U.S. GAAP Adjustment
|
| | | | | | | |||||||||||||||
(In thousands)
|
| |
Historical
Tyman (IFRS) GBP |
| |
Policy and
Presentation Adjustments Note 2.1 |
| |
Restricted
Cash Note 2.3 |
| |
Total
(U.S. GAAP) Adjustment |
| |
Adjusted
Tyman (U.S. GAAP) GBP |
| |
Tyman
(U.S. GAAP) US$ Note 2.4 |
| ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 64,500 | | | | | | — | | | | | | (3,600) | | | | | | (3,600) | | | | | | 60,900 | | | | | | 76,880 | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | 3,600 | | | | | | 3,600 | | | | | | 3,600 | | | | | | 4,545 | | |
Trade and other receivables
|
| | | | 92,100 | | | | | | (92,100) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accounts receivable net allowance for
credit losses: |
| | | | — | | | | | | 74,453 | | | | | | — | | | | | | — | | | | | | 74,453 | | | | | | 93,990 | | |
Inventories
|
| | | | 135,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 135,000 | | | | | | 170,424 | | |
Current tax asset
|
| | | | 2,500 | | | | | | (2,500) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Income taxes receivables
|
| | | | — | | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | 2,500 | | | | | | 3,156 | | |
Prepaid and other current assets
|
| | | | — | | | | | | 17,647 | | | | | | — | | | | | | — | | | | | | 17,647 | | | | | | 22,276 | | |
Long-lived assets held for sale
|
| | | | — | | | | | | 2,400 | | | | | | — | | | | | | — | | | | | | 2,400 | | | | | | 3,030 | | |
Total current assets
|
| | | | 294,100 | | | | | | 2,400 | | | | | | — | | | | | | — | | | | | | 296,500 | | | | | | 374,301 | | |
Assets classified as held for sale
|
| | | | 2,400 | | | | | | (2,400) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment net
|
| | | | 70,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 70,500 | | | | | | 88,999 | | |
Operating lease right-of-use assets
|
| | | | — | | | | | | 54,000 | | | | | | — | | | | | | — | | | | | | 54,000 | | | | | | 68,170 | | |
Right-of-use assets
|
| | | | 54,000 | | | | | | (54,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Goodwill
|
| | | | 401,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | 401,300 | | | | | | 506,601 | | |
Intangible assets net
|
| | | | 63,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | 63,700 | | | | | | 80,415 | | |
Financial assets at fair value through
profit or loss |
| | | | 1,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,200 | | | | | | 1,515 | | |
Deferred tax assets
|
| | | | 800 | | | | | | — | | | | | | — | | | | | | — | | | | | | 800 | | | | | | 1,010 | | |
Other assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total non-current assets
|
| | | | 591,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 591,500 | | | | | | 746,710 | | |
Total assets
|
| | | | 888,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 888,000 | | | | | | 1,121,011 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | (89,400) | | | | | | 89,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accounts payable
|
| | | | — | | | | | | (53,275) | | | | | | — | | | | | | — | | | | | | (53,275) | | | | | | (67,254) | | |
Accrued liabilities
|
| | | | — | | | | | | (37,125) | | | | | | — | | | | | | — | | | | | | (37,125) | | | | | | (46,867) | | |
Income taxes payable
|
| | | | — | | | | | | (4,700) | | | | | | — | | | | | | — | | | | | | (4,700) | | | | | | (5,933) | | |
Current tax liabilities
|
| | | | (4,700) | | | | | | 4,700 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Borrowings
|
| | | | (64,900) | | | | | | 64,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Current maturities of long-term
debt |
| | | | — | | | | | | (64,900) | | | | | | — | | | | | | — | | | | | | (64,900) | | | | | | (81,930) | | |
Lease liabilities
|
| | | | (7,100) | | | | | | 7,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Current operating lease liabilities
|
| | | | — | | | | | | (7,100) | | | | | | — | | | | | | — | | | | | | (7,100) | | | | | | (8,963) | | |
| | | | | | | | | | | | | | |
U.S. GAAP Adjustment
|
| | | | | | | |||||||||||||||
(In thousands)
|
| |
Historical
Tyman (IFRS) GBP |
| |
Policy and
Presentation Adjustments Note 2.1 |
| |
Restricted
Cash Note 2.3 |
| |
Total
(U.S. GAAP) Adjustment |
| |
Adjusted
Tyman (U.S. GAAP) GBP |
| |
Tyman
(U.S. GAAP) US$ Note 2.4 |
| ||||||||||||||||||
Derivative financial instruments
|
| | | | (500) | | | | | | — | | | | | | — | | | | | | — | | | | | | (500) | | | | | | (631) | | |
Provisions
|
| | | | (1,000) | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total current liabilities
|
| | | | (167,600) | | | | | | — | | | | | | — | | | | | | — | | | | | | (167,600) | | | | | | (211,578) | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt
|
| | | | — | | | | | | (122,500) | | | | | | — | | | | | | — | | | | | | (122,500) | | | | | | (154,644) | | |
Borrowings
|
| | | | (122,500) | | | | | | 122,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lease liabilities
|
| | | | (51,200) | | | | | | 51,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-current operating lease
liabilities |
| | | | — | | | | | | (51,200) | | | | | | — | | | | | | — | | | | | | (51,200) | | | | | | (64,635) | | |
Deferred income taxes
|
| | | | — | | | | | | (3,900) | | | | | | — | | | | | | — | | | | | | (3,900) | | | | | | (4,923) | | |
Deferred tax liabilities
|
| | | | (3,900) | | | | | | 3,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Derivative financial instruments
|
| | | | (200) | | | | | | — | | | | | | — | | | | | | — | | | | | | (200) | | | | | | (252) | | |
Retirement benefit obligations
|
| | | | (2,400) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,400) | | | | | | (3,030) | | |
Provisions
|
| | | | (3,400) | | | | | | 3,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other liabilities
|
| | | | — | | | | | | (3,400) | | | | | | — | | | | | | — | | | | | | (3,400) | | | | | | (4,292) | | |
Total non-current liabilities
|
| | | | (183,600) | | | | | | — | | | | | | — | | | | | | — | | | | | | (183,600) | | | | | | (231,776) | | |
Total liabilities
|
| | | | (351,200) | | | | | | — | | | | | | — | | | | | | — | | | | | | (351,200) | | | | | | (443,354) | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Common stock
|
| | | | — | | | | | | (9,800) | | | | | | — | | | | | | — | | | | | | (9,800) | | | | | | (12,372) | | |
Additional paid-in-capital
|
| | | | — | | | | | | (100) | | | | | | — | | | | | | — | | | | | | (100) | | | | | | (126) | | |
Retained earnings
|
| | | | (465,700) | | | | | | — | | | | | | — | | | | | | — | | | | | | (465,700) | | | | | | (587,900) | | |
Accumulated other comprehensive loss
|
| | | | — | | | | | | (67,400) | | | | | | — | | | | | | — | | | | | | (67,400) | | | | | | (85,086) | | |
Less: Treasury stock at cost
|
| | | | — | | | | | | 6,200 | | | | | | — | | | | | | — | | | | | | 6,200 | | | | | | 7,827 | | |
Share capital
|
| | | | (9,800) | | | | | | 9,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share premium
|
| | | | (100) | | | | | | 100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Treasury reserve
|
| | | | 6,200 | | | | | | (6,200) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hedging reserve
|
| | | | 200 | | | | | | (200) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Translation reserve
|
| | | | (67,600) | | | | | | 67,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total stockholders’ equity
|
| | | | (536,800) | | | | | | — | | | | | | — | | | | | | — | | | | | | (536,800) | | | | | | (677,657) | | |
Total liabilities and stockholders’
equity |
| | | | (888,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | (888,000) | | | | | | (1,121,011) | | |
|
| | |
(All amounts in
millions, except share amounts) |
| |||
Tyman shares outstanding as of March 31, 2024
|
| | | | 194,755,094 | | |
Tyman treasury shares outstanding as of March 31, 2024
|
| | | | 439,810 | | |
Tyman shares held by the employee benefit trust as of March 31, 2024
|
| | | | 1,567,155 | | |
Total Tyman shares issued
|
| | | | 196,762,059 | | |
Tyman shares to be issued prior to completion
|
| | | | 322,283 | | |
Tyman shares fully diluted share capital
|
| | | | 197,084,342 | | |
| | |
Main Offer
|
| |
Capped All Share Alternative Offer
|
| |
Total consideration
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Share
Price |
| |
Amount
|
| |
Number of
Shares |
| |
Share
Price |
| |
Amount
|
| |
Number of
Shares |
| |
Share
Price |
| |
Amount
|
| |||||||||||||||||||||||||||
Equity consideration(i)
|
| | | | 8,447,528 | | | | | $ | 34.90 | | | | | $ | 295 | | | | | | 7,039,853 | | | | | $ | 34.90 | | | | | $ | 245 | | | | | | 15,487,381 | | | | | $ | 34.90 | | | | | $ | 540 | | |
Cash consideration(ii)
|
| | | | | | | | | | | | | | | $ | 447 | | | | | | | | | | | | | | | | | $ | — | | | | | | | | | | | | | | | | | $ | 447 | | |
Total purchase consideration(iii)
|
| | | | 8,447,528 | | | | | | | | | | | $ | 742 | | | | | | 7,039,853 | | | | | | | | | | | $ | 245 | | | | | | 15,487,381 | | | | | | | | | | | $ | 987 | | |
(In thousands of US$)
|
| | | | | | |
Estimated fair values of assets acquired and liabilities assumed | | | | | | | |
Cash and cash equivalents
|
| | | | 76,880 | | |
Inventories(iv) | | | | | 218,755 | | |
Operating lease right-of-use assets(viii)
|
| | | | 64,548 | | |
Goodwill(vi) | | | | | 490,191 | | |
Intangible assets(v)
|
| | | | 399,963 | | |
Operating lease liabilities(viii)
|
| | | | (64,548) | | |
Debt(vii) | | | | | (239,351) | | |
Deferred income tax liabilities
|
| | | | (49,487) | | |
Other assets/liabilities(ix)
|
| | | | 90,262 | | |
Total estimated consideration
|
| | | $ | 987,213 | | |
| | |
Fair value
(In millions of US$) |
| |
Weighted Average
Estimated Useful Life (in years) |
| |
Annual
Amortization (In millions of US$) |
| |||||||||
Customer relationships
|
| | | | 292 | | | | | | 12.75 | | | | | | 22.9 | | |
Trademarks and trade names
|
| | | | 96 | | | | | | 20 | | | | | | 4.8 | | |
Software
|
| | | | 12 | | | | | | 3.6 | | | | | | 3.4 | | |
Total acquired identifiable intangible assets
|
| | | | 400 | | | | | | | | | | | | 31.1 | | |
Less: Tyman’s historical net book value of intangible assets
|
| | | | 80 | | | | | | | | | | | | | | |
Adjustment to intangible assets, net
|
| | | | 320 | | | | | | | | | | | | | | |
| | |
Financing
adjustments $ thousands |
| |||
Proceeds from Revolving Credit Facility and Interim Facility
|
| | | | 750,000 | | |
Debt issuance cost
|
| | | | (13,590)(i) | | |
Total source of funding, net of debt issuance costs
|
| | | | 736,410 | | |
Repayment of Tyman outstanding debt
|
| | | | (239,351) | | |
Net change in debt
|
| | | | 497,059 | | |
Presented as: | | | | | | | |
Current portion of debt adjustment
|
| | | | 64,690(ii) | | |
Non-Current portion of debt adjustment
|
| | | | 432,369(iii) | | |
| | | | | | | | |
SOFR plus interest margin
|
| |||||||||
(in $ thousands, except interest rate)
|
| |
Principal
|
| |
Interest rate
|
| |
Interest
expense |
| |||||||||
Revolving Credit Facility and Interim Facility
|
| | | | 600,000(i) | | | | | | 0.05540 | | | | | | 8,279 | | |
| | | | | | | | |
SOFR plus interest margin
|
| |||||||||
(in $ thousands, except interest rate)
|
| |
Principal
|
| |
Interest rate
|
| |
Interest
expense |
| |||||||||
Revolving Credit Facility and Interim Facility
|
| | | | 750,000 | | | | | | 0.05540 | | | | | | 38,208 | | |
| | |
For the year ended
December 31, |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
£ million
|
| |||||||||||||||
Revenue
|
| | | | 657.6 | | | | | | 715.5 | | | | | | 635.7 | | |
Cost of sales
|
| | | | (456.7) | | | | | | (512.4) | | | | | | (441.3) | | |
Gross profit
|
| | |
|
200.9
|
| | | |
|
203.1
|
| | | |
|
194.4
|
| |
Selling, general and administrative expenses
|
| | | | (139.9) | | | | | | (132.0) | | | | | | (121.2) | | |
Net impairment losses on financial assets
|
| | | | (0.8) | | | | | | (0.4) | | | | | | (0.1) | | |
Operating profit
|
| | | | 60.2 | | | | | | 70.7 | | | | | | 73.1 | | |
Finance income
|
| | | | 3.4 | | | | | | 1.0 | | | | | | — | | |
Finance costs
|
| | | | (13.6) | | | | | | (10.3) | | | | | | (9.1) | | |
Net finance costs
|
| | | | (10.2) | | | | | | (9.3) | | | | | | (9.1) | | |
Profit before taxation
|
| | |
|
50.0
|
| | | |
|
61.4
|
| | | |
|
64.0
|
| |
Income tax charge
|
| | | | (11.8) | | | | | | (13.6) | | | | | | (14.4) | | |
Profit for the period
|
| | | | 38.2 | | | | | | 47.8 | | | | | | 49.6 | | |
| | |
For the year ended
December 31, |
| |
Change
|
| ||||||||||||
| | |
2023
|
| |
2022
|
| |
%
|
| |||||||||
| | |
£ million
|
| | | | | | | |||||||||
Revenue
|
| | | | 657.6 | | | | | | 715.5 | | | | | | (8.1) | | |
Cost of sales
|
| | | | (456.7) | | | | | | (512.4) | | | | | | 10.9 | | |
Gross profit
|
| | |
|
200.9
|
| | | |
|
203.1
|
| | | |
|
1.1
|
| |
Selling, general and administrative expenses
|
| | | | (139.9) | | | | | | (132.0) | | | | | | (6.0) | | |
Net impairment losses on financial assets
|
| | | | (0.8) | | | | | | (0.4) | | | | | | (100) | | |
Operating profit
|
| | | | 60.2 | | | | | | 70.7 | | | | | | (14.9) | | |
Finance income
|
| | | | 3.4 | | | | | | 1.0 | | | | | | 240 | | |
Finance costs
|
| | | | (13.6) | | | | | | (10.3) | | | | | | (32) | | |
Net finance costs
|
| | | | (10.2) | | | | | | (9.3) | | | | | | (9.7) | | |
Profit before taxation
|
| | |
|
50.0
|
| | | |
|
61.4
|
| | | |
|
(18.6)
|
| |
Income tax charge
|
| | | | (11.8) | | | | | | (13.6) | | | | | | 13.2 | | |
Profit for the period
|
| | | | 38.2 | | | | | | 47.8 | | | | | | (20.1) | | |
| | |
For the year ended
December 31, |
| |
Change
|
| ||||||||||||
| | |
2023
|
| |
2022
|
| |
%
|
| |||||||||
| | |
£ million
|
| | | | | | | |||||||||
Window and door hardware
|
| | | | 472.7 | | | | | | 512.4 | | | | | | (7.7) | | |
Seals and extrusions
|
| | | | 106.4 | | | | | | 126.3 | | | | | | (15.8) | | |
Commercial access solutions
|
| | | | 76.3 | | | | | | 74.7 | | | | | | 2.1 | | |
Other products
|
| | | | 2.2 | | | | | | 2.1 | | | | | | 4.8 | | |
Total revenue from products
|
| | | | 657.6 | | | | | | 715.5 | | | | | | (8.1) | | |
| | |
For the year ended
December 31, |
| |
Change
|
| ||||||||||||
| | |
2023
|
| |
2022
|
| |
%
|
| |||||||||
| | |
£ million
|
| | | | | | | |||||||||
North America
|
| | | | 432.3 | | | | | | 471.9 | | | | | | (8.4) | | |
UK & Ireland
|
| | | | 97.3 | | | | | | 103.3 | | | | | | (5.8) | | |
International
|
| | | | 128.0 | | | | | | 140.3 | | | | | | (8.8) | | |
Total revenue
|
| | | | 657.6 | | | | | | 715.5 | | | | | | (8.1) | | |
| | |
For the year ended
December 31,
|
| |
Change
|
| ||||||||||||
| | |
2023
|
| |
2022
|
| |
%
|
| |||||||||
| | |
£ million
|
| | | | | | | |||||||||
North America
|
| | | | 67.1 | | | | | | 66.8 | | | | | | (0.3) | | |
UK & Ireland
|
| | | | 12.0 | | | | | | 14.5 | | | | | | (2.5) | | |
International
|
| | | | 13.5 | | | | | | 21.3 | | | | | | (7.8) | | |
Head office and other costs
|
| | | | (32.4) | | | | | | (31.9) | | | | | | (0.5) | | |
Total operating profit
|
| | | | 60.2 | | | | | | 70.7 | | | | | | (10.5) | | |
| | |
For the year ended
December 31, |
| |
Change
|
| ||||||||||||
| | |
2023
|
| |
2022
|
| |
%
|
| |||||||||
| | |
£ million
|
| | | | | | | |||||||||
Interest income from short-term bank deposits
|
| | | | 3.4 | | | | | | 0.9 | | | | | | 277.8 | | |
Gain on revaluation of derivative instruments
|
| | | | 0 | | | | | | 0.1 | | | | | | (100) | | |
Total | | | | | 3.4 | | | | | | 1.0 | | | | | | 240 | | |
| | |
For the year ended
December 31, |
| |
Change
|
| ||||||||||||
| | |
2023
|
| |
2022
|
| |
%
|
| |||||||||
| | |
£ million
|
| | | | | | | |||||||||
Interest payable on bank loans, private placement notes and
overdrafts |
| | | | (10.8) | | | | | | (6.9) | | | | | | (56.5) | | |
Foreign exchange on borrowings
|
| | | | 0.8 | | | | | | 0.2 | | | | | | 300 | | |
Interest payable on leases
|
| | | | (2.6) | | | | | | (3) | | | | | | 13.3 | | |
Amortization of borrowing costs
|
| | | | (0.5) | | | | | | (0.6) | | | | | | 16.7 | | |
Pension interest cost
|
| | | | (0.2) | | | | | | 0 | | | | | | n.m. | | |
Loss on revaluation of derivative instruments
|
| | | | (0.3) | | | | | | 0 | | | | | | n.m. | | |
Total | | | | | (13.6) | | | | | | (10.3) | | | | | | (32) | | |
| | |
For the year ended
December 31, |
| |
Change
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| |
%
|
| |||||||||
| | |
£ million
|
| | | | | | | |||||||||
Revenue
|
| | | | 715.5 | | | | | | 635.7 | | | | | | 12.6 | | |
Cost of sales
|
| | | | (512.4) | | | | | | (441.3) | | | | | | (16.1) | | |
Gross profit
|
| | |
|
203.1
|
| | | |
|
194.4
|
| | | |
|
4.5
|
| |
Selling, general and administrative expenses
|
| | | | (132.0) | | | | | | (121.2) | | | | | | 8.9 | | |
Net impairment losses on financial assets
|
| | | | (0.4) | | | | | | (0.1) | | | | | | (300) | | |
Operating profit
|
| | | | 70.7 | | | | | | 73.1 | | | | | | (3.3) | | |
Finance income
|
| | | | 1.0 | | | | | | — | | | | | | n.m. | | |
Finance costs
|
| | | | (10.3) | | | | | | (9.1) | | | | | | (13.2) | | |
Net finance costs
|
| | | | (9.3) | | | | | | (9.1) | | | | | | (2.2) | | |
Profit before taxation
|
| | |
|
61.4
|
| | | |
|
64.0
|
| | | |
|
(4.1)
|
| |
Income tax charge
|
| | | | (13.6) | | | | | | (14.4) | | | | | | 5.6 | | |
Profit for the period
|
| | | | 47.8 | | | | | | 49.6 | | | | | | (3.6) | | |
| | |
For the year ended
December 31, |
| |
Change
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| |
%
|
| |||||||||
| | |
£ million
|
| | | | | | | |||||||||
Window and door hardware
|
| | | | 512.4 | | | | | | 468.2 | | | | | | 9.4 | | |
Seals and extrusions
|
| | | | 126.3 | | | | | | 105.2 | | | | | | 20.1 | | |
Commercial access solutions
|
| | | | 74.7 | | | | | | 61.1 | | | | | | 22.3 | | |
Other products
|
| | | | 2.1 | | | | | | 1.2 | | | | | | 75.0 | | |
Total revenue from products
|
| | | | 715.5 | | | | | | 635.7 | | | | | | 12.6 | | |
| | |
For the year ended
December 31, |
| |
Change
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| |
%
|
| |||||||||
| | |
£ million
|
| | | | | | | |||||||||
North America
|
| | | | 471.9 | | | | | | 397.7 | | | | | | 18.7 | | |
UK & Ireland
|
| | | | 103.3 | | | | | | 105.8 | | | | | | (2.4) | | |
International
|
| | | | 140.3 | | | | | | 132.2 | | | | | | 6.1 | | |
Total revenue
|
| | | | 715.5 | | | | | | 635.7 | | | | | | 12.6 | | |
| | |
For the year ended
December 31,
|
| |
Change
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| |
%
|
| |||||||||
| | |
£ million
|
| | | | | | | |||||||||
North America
|
| | | | 66.8 | | | | | | 65.1 | | | | | | 1.7 | | |
UK & Ireland
|
| | | | 14.5 | | | | | | 14.8 | | | | | | (0.3) | | |
International
|
| | | | 21.3 | | | | | | 19.5 | | | | | | 1.8 | | |
Head office and other costs
|
| | | | (31.9) | | | | | | (26.3) | | | | | | (5.6) | | |
Total operating profit
|
| | | | 70.7 | | | | | | 73.1 | | | | | | (2.4) | | |
| | |
For the year ended
December 31, |
| |
Change
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| |
%
|
| |||||||||
| | |
£ million
|
| | | | | | | |||||||||
Interest income from short-term bank deposits
|
| | | | 0.9 | | | | | | — | | | | | | n.m. | | |
Gain on revaluation of derivative instruments
|
| | | | 0.1 | | | | | | — | | | | | | n.m. | | |
Total | | | | | 1.0 | | | | | | — | | | | | | n.m. | | |
| | |
For the year ended
December 31, |
| |
Change
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| |
%
|
| |||||||||
| | |
£ million
|
| | | | | | | |||||||||
Interest payable on bank loans, private placement notes and
overdrafts |
| | | | (6.9) | | | | | | (5.9) | | | | | | (16.9) | | |
Foreign exchange on borrowings
|
| | | | 0.2 | | | | | | — | | | | | | n.m. | | |
Interest payable on leases
|
| | | | (3.0) | | | | | | (2.5) | | | | | | (20.0) | | |
Amortization of borrowing costs
|
| | | | (0.6) | | | | | | (0.5) | | | | | | (20.0) | | |
Pension interest cost
|
| | | | — | | | | | | (0.1) | | | | | | n.m. | | |
Loss on revaluation of derivative instruments
|
| | | | — | | | | | | (0.1) | | | | | | n.m. | | |
Total | | | | | (10.3) | | | | | | (9.1) | | | | | | (13.2) | | |
| | |
For the year ended
December 31, |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
£ million
|
| |||||||||||||||
Net cash generated from operating activities
|
| | | | 108.8 | | | | | | 60.6 | | | | | | 57.0 | | |
Net cash used in investing activities
|
| | | | (55.9) | | | | | | (23.1) | | | | | | (19.8) | | |
Net cash used in financing activities
|
| | | | (65.1) | | | | | | (40.5) | | | | | | (48.7) | | |
Cash and cash equivalents and bank overdrafts at beginning of
year |
| | | | 58.2 | | | | | | 58.1 | | | | | | 69.7 | | |
Cash and cash equivalents and bank overdrafts at end of year
|
| | | | 38.3 | | | | | | 58.2 | | | | | | 58.1 | | |
| | |
For the year ended
December 31, |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
£ million
|
| |||||||||||||||
Profit before taxation
|
| | | | 50.0 | | | | | | 61.4 | | | | | | 64.0 | | |
Adjustments
|
| | | | 51.3 | | | | | | 53 | | | | | | 47.4 | | |
Changes in working capital: | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | 28.7 | | | | | | (4.8) | | | | | | (54.0) | | |
Trade and other receivables
|
| | | | (6.7) | | | | | | 5.6 | | | | | | (9.1) | | |
Trade and other payables
|
| | | | 7.8 | | | | | | (32.2) | | | | | | 29.2 | | |
Provisions utilized
|
| | | | (4.2) | | | | | | (0.7) | | | | | | — | | |
Pension contributions
|
| | | | (2.6) | | | | | | (0.2) | | | | | | (2.8) | | |
Income tax paid
|
| | | | (15.5) | | | | | | (21.5) | | | | | | (17.7) | | |
Net cash generated from operating activities
|
| | | | 108.8 | | | | | | 60.6 | | | | | | 57.0 | | |
| | |
For the year ended
December 31, |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
£ million
|
| |||||||||||||||
Purchases of property, plant and equipment
|
| | | | (11.1) | | | | | | (19.2) | | | | | | (16.1) | | |
Purchases of intangible assets
|
| | | | (4.5) | | | | | | (4.9) | | | | | | (4.5) | | |
Proceeds on disposal of property, plant and equipment
|
| | | | 0.1 | | | | | | 0.1 | | | | | | 0.8 | | |
Acquisition of subsidiary undertakings, net of cash acquired
|
| | | | (43.8) | | | | | | — | | | | | | — | | |
Interest received
|
| | | | 3.4 | | | | | | 0.9 | | | | | | — | | |
Net cash used in investing activities
|
| | | | (55.9) | | | | | | (23.1) | | | | | | (19.8) | | |
| | |
For the year ended
December 31, |
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
£ million
|
| |||||||||||||||
Interest paid
|
| | | | (11.7) | | | | | | (9.5) | | | | | | (8.8) | | |
Dividends paid
|
| | | | (26.6) | | | | | | (25.4) | | | | | | (15.6) | | |
Proceeds from issue of own shares from employee benefit trust
|
| | | | 0.4 | | | | | | — | | | | | | — | | |
Purchase of own shares for employee benefit trust
|
| | | | (0.5) | | | | | | (6.6) | | | | | | (0.3) | | |
Refinancing costs paid
|
| | | | (0.6) | | | | | | (2.1) | | | | | | — | | |
Proceeds from drawdown of borrowings
|
| | | | 84.7 | | | | | | 122.3 | | | | | | 40.0 | | |
Repayments of borrowings
|
| | | | (103.7) | | | | | | (113.0) | | | | | | (57.8) | | |
Principal element of lease payments
|
| | | | (7.1) | | | | | | (6.2) | | | | | | (6.2) | | |
Net cash used in financing activities
|
| | | | (65.1) | | | | | | (40.5) | | | | | | (48.7) | | |
Beneficial Owners
|
| |
Common
Stock Owned of Record |
| |
Restricted
Stock Units |
| |
Phantom
Common Stock Credited Under DC Plan |
| |
Common Stock
Underlying Exercisable Options(1) |
| |
Total
|
| |
Percentage
|
| ||||||||||||||||||
Five Percent Owners of Common Stock:
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlackRock, Inc.
50 Hudson Yards, New York, NY 10001 |
| | | | 5,344,268(3) | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 5,344,268(3) | | | | | | 16.1% | | |
The Vanguard Group
100 Vanguard Blvd. Malvern, PA 19355 |
| | | | 3,714,516(4) | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 3,714,516(4) | | | | | | 11.2% | | |
Allspring Global Investments
Holdings, LLC 1415 Vantage Park Drive, 3rd Floor, Charlotte, NC 28203 |
| | | | 3,563,601(5) | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 3,563,601(5) | | | | | | 10.8% | | |
Dimensional Fund Advisors, L.P.
6300 Bee Cave Road, Building One, Austin, TX 78746 |
| | | | 2,601,657(6) | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 2,601,657(6) | | | | | | 7.9% | | |
Directors and Named Executive Officers:
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
George L. Wilson
|
| | | | 233,154 | | | | | | — | | | | | | — | | | | | | 37,800 | | | | | | 270,954 | | | | | | * | | |
Scott M. Zuehlke
|
| | | | 60,209 | | | | | | — | | | | | | — | | | | | | — | | | | | | 60,209 | | | | |
|
*
|
| |
Paul B. Cornett
|
| | | | 46,975 | | | | | | — | | | | | | 2,476 | | | | | | 5,500 | | | | | | 54,951 | | | | | | * | | |
Kimberley N. Garcia
|
| | | | 16,366 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,366 | | | | | | * | | |
Mark A. Livingston(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Susan F. Davis
|
| | | | — | | | | | | 50,859 | | | | | | 23,076 | | | | | | — | | | | | | 73,935 | | | | | | * | | |
Bradley Hughes
|
| | | | — | | | | | | 11,673 | | | | | | 5,926 | | | | | | — | | | | | | 17,599 | | | | | | * | | |
Jason D. Lippert
|
| | | | 20,450 | | | | | | 13,380 | | | | | | 8,697 | | | | | | — | | | | | | 42,527 | | | | | | * | | |
Donald R. Maier
|
| | | | — | | | | | | 24,934 | | | | | | — | | | | | | — | | | | | | 24,934 | | | | | | * | | |
Curtis M. Stevens
|
| | | | 5,009 | | | | | | 28,239 | | | | | | 15,910 | | | | | | — | | | | | | 49,158 | | | | | | * | | |
Beneficial Owners
|
| |
Common
Stock Owned of Record |
| |
Restricted
Stock Units |
| |
Phantom
Common Stock Credited Under DC Plan |
| |
Common Stock
Underlying Exercisable Options(1) |
| |
Total
|
| |
Percentage
|
| ||||||||||||||||||
William E. Waltz, Jr.
|
| | | | — | | | | | | 17,793 | | | | | | 12,412 | | | | | | — | | | | | | 30,205 | | | | | | * | | |
All Officers and Directors as a group
(10 persons) |
| | | | 382,163 | | | | | | 146,878 | | | | | | 68,497 | | | | | | 43,300 | | | | | | 640,838 | | | | | | 2.15% | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | |
| | |
Note
|
| |
2023
Restated(1) (audited) £m |
| |
2022
Restated(1) (unaudited) £m |
| |
2021
Restated(1) (unaudited) £m |
| |||||||||
Revenue
|
| |
3
|
| | |
|
657.6
|
| | | | | 715.5 | | | | | | 635.7 | | |
Cost of sales
|
| |
3
|
| | |
|
(456.7)
|
| | | | | (512.4) | | | | | | (441.3) | | |
Gross profit
|
| | | | | |
|
200.9
|
| | | | | 203.1 | | | | | | 194.4 | | |
Selling, general and administrative expenses
|
| | | | | |
|
(139.9)
|
| | | | | (132.0) | | | | | | (121.2) | | |
Net impairment losses on financial assets
|
| |
13
|
| | |
|
(0.8)
|
| | | | | (0.4) | | | | | | (0.1) | | |
Operating profit
|
| |
4
|
| | |
|
60.2
|
| | | | | 70.7 | | | | | | 73.1 | | |
Finance income
|
| |
6
|
| | |
|
3.4
|
| | | | | 1.0 | | | | | | — | | |
Finance costs
|
| |
6
|
| | |
|
(13.6)
|
| | | | | (10.3) | | | | | | (9.1) | | |
Net finance costs
|
| |
6
|
| | |
|
(10.2)
|
| | | | | (9.3) | | | | | | (9.1) | | |
Profit before taxation
|
| |
3
|
| | |
|
50.0
|
| | | | | 61.4 | | | | | | 64.0 | | |
Income tax charge
|
| |
7
|
| | |
|
(11.8)
|
| | | | | (13.6) | | | | | | (14.4) | | |
Profit for the year
|
| | | | | |
|
38.2
|
| | | | | 47.8 | | | | | | 49.6 | | |
Basic earnings per share (pence per share)
|
| |
8
|
| | |
|
19.6
|
| | | | | 24.6 | | | | | | 25.4 | | |
Diluted earnings per share (pence per share)
|
| |
8
|
| | |
|
19.5
|
| | | | | 24.5 | | | | | | 25.3 | | |
| | |
Note
|
| |
2023
(audited) £m |
| |
2022
(unaudited) £m |
| |
2021
(unaudited) £m |
| |||||||||
Profit for the year
|
| | | | | |
|
38.2
|
| | | | | 47.8 | | | | | | 49.6 | | |
Other comprehensive (expense)/income | | | | | | | | | | | | | | | | | | | | | | |
Items that will not be reclassified to profit or loss | | | | | | | | | | | | | | | | | | | | | | |
Remeasurements of post-employment benefit obligations
|
| |
20
|
| | |
|
(1.7)
|
| | | | | — | | | | | | 1.6 | | |
Total items that will not be reclassified to profit or loss
|
| | | | | |
|
(1.7)
|
| | | | | — | | | | | | 1.6 | | |
Items that may be reclassified subsequently to profit or loss | | | | | | | | | | | | | | | | | | | | | | |
Exchange differences on translation of foreign operations
|
| | | | | |
|
(31.9)
|
| | | | | 54.1 | | | | | | 0.1 | | |
Change in fair value of net investment hedge
|
| |
16
|
| | |
|
5.4
|
| | | | | (11.7) | | | | | | 2.3 | | |
Effective portion of changes in value of fair value hedges
|
| |
16
|
| | |
|
(0.5)
|
| | | | | 0.2 | | | | | | — | | |
Total items that may be reclassified (from)/to profit or loss
|
| | | | | |
|
(27.0)
|
| | | | | 42.6 | | | | | | 2.4 | | |
Other comprehensive (expense)/income for the year
|
| | | | | |
|
(28.7)
|
| | | | | 42.6 | | | | | | 4.0 | | |
Total comprehensive income for the year
|
| | | | | |
|
9.5
|
| | | | | 90.4 | | | | | | 53.6 | | |
| | |
Note
|
| |
Share
capital £m |
| |
Share
premium £m |
| |
Treasury
reserve(3) £m |
| |
Hedging
reserve £m |
| |
Translation
reserve(2) £m |
| |
Retained
earnings £m |
| |
Total
equity £m |
| |||||||||||||||||||||
At 1 January 2021 (unaudited)
|
| | | | | | | 9.8 | | | | | | — | | | | | | (3.4) | | | | | | — | | | | | | 46.8 | | | | | | 389.9 | | | | | | 443.1 | | |
Profit for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49.6 | | | | | | 49.6 | | |
Other comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.4 | | | | | | 1.6 | | | | | | 4.0 | | |
Total comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.4 | | | | | | 51.2 | | | | | | 53.6 | | |
Transactions with owners in their capacity
as owners |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share-based payments(1)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.6 | | | | | | 1.6 | | |
Dividends paid
|
| |
23
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15.6) | | | | | | (15.6) | | |
Issue of own shares from Employee Benefit Trust
|
| |
22
|
| | | | — | | | | | | — | | | | | | 1.1 | | | | | | — | | | | | | — | | | | | | (1.1) | | | | | | — | | |
Purchase of own shares for Employee Benefit Trust
|
| |
22
|
| | | | — | | | | | | — | | | | | | (0.3) | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.3) | | |
Total transactions with owners
|
| | | | | | | — | | | | | | — | | | | | | 0.8 | | | | | | — | | | | | | — | | | | | | (15.1) | | | | | | (14.3) | | |
At 31 December 2021 (unaudited)
|
| | | | | | | 9.8 | | | | | | — | | | | | | (2.6) | | | | | | — | | | | | | 49.2 | | | | | | 426.0 | | | | | | 482.4 | | |
Profit for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47.8 | | | | | | 47.8 | | |
Other comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.2 | | | | | | 42.4 | | | | | | — | | | | | | 42.6 | | |
Total comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.2 | | | | | | 42.4 | | | | | | 47.8 | | | | | | 90.4 | | |
Transactions with owners in their capacity
as owners |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share-based payments(1)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.8 | | | | | | 0.8 | | |
Dividends paid
|
| |
23
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25.4) | | | | | | (25.4) | | |
Issue of own shares from Employee Benefit Trust
|
| |
22
|
| | | | — | | | | | | — | | | | | | 0.5 | | | | | | — | | | | | | — | | | | | | (0.5) | | | | | | — | | |
Purchase of own shares for Employee Benefit Trust
|
| |
22
|
| | | | — | | | | | | — | | | | | | (6.6) | | | | | | — | | | | | | — | | | | | | — | | | | | | (6.6) | | |
Total transactions with owners
|
| | | | | | | — | | | | | | — | | | | | | (6.1) | | | | | | — | | | | | | — | | | | | | (25.1) | | | | | | (31.2) | | |
At 31 December 2022 (unaudited)
|
| | | | | | | 9.8 | | | | | | — | | | | | | (8.7) | | | | | | 0.2 | | | | | | 91.6 | | | | | | 448.7 | | | | | | 541.6 | | |
Profit for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38.2 | | | | | | 38.2 | | |
Other comprehensive expense
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.5) | | | | | | (26.5) | | | | | | (1.7) | | | | | | (28.7) | | |
Total comprehensive income/(expense)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.5) | | | | | | (26.5) | | | | | | 36.5 | | | | | | 9.5 | | |
Transactions with owners in their capacity
as owners |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share-based payments(1)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.2 | | | | | | 1.2 | | |
Dividends paid
|
| |
23
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26.6) | | | | | | (26.6) | | |
Issue of own shares from Employee Benefit Trust
|
| |
22
|
| | | | — | | | | | | 0.1 | | | | | | 2.2 | | | | | | — | | | | | | — | | | | | | (1.9) | | | | | | 0.4 | | |
Purchase of own shares for Employee Benefit Trust
|
| |
22
|
| | | | — | | | | | | — | | | | | | (0.5) | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.5) | | |
Total transactions with owners
|
| | | | | | | — | | | | | | 0.1 | | | | | | 1.7 | | | | | | — | | | | | | — | | | | | | (27.3) | | | | | | (25.5) | | |
At 31 December 2023 (audited)
|
| | | | | | | 9.8 | | | | | | 0.1 | | | | | | (7.0) | | | | | | (0.3) | | | | | | 65.1 | | | | | | 457.9 | | | | | | 525.6 | | |
| | |
Note
|
| |
2023
(audited) £m |
| |
2022
(unaudited) £m |
| |
2021
(unaudited) £m |
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| |
9
|
| | |
|
399.3
|
| | | | | 399.3 | | | | | | 363.3 | | |
Intangible assets
|
| |
9
|
| | |
|
66.2
|
| | | | | 57.7 | | | | | | 66.8 | | |
Property, plant and equipment
|
| |
10
|
| | |
|
71.1
|
| | | | | 74.6 | | | | | | 63.5 | | |
Right-of-use assets
|
| |
11
|
| | |
|
55.4
|
| | | | | 57.3 | | | | | | 52.0 | | |
Financial assets at fair value through profit or loss
|
| |
13
|
| | |
|
1.2
|
| | | | | 1.2 | | | | | | 1.1 | | |
Derivative financial instruments
|
| |
16
|
| | |
|
—
|
| | | | | 0.2 | | | | | | — | | |
Deferred tax assets
|
| |
7
|
| | |
|
1.4
|
| | | | | 1.7 | | | | | | 4.2 | | |
| | | | | | |
|
594.6
|
| | | | | 592.0 | | | | | | 550.9 | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Inventories
|
| |
12
|
| | |
|
119.0
|
| | | | | 153.1 | | | | | | 137.8 | | |
Trade and other receivables
|
| |
13
|
| | |
|
85.6
|
| | | | | 81.4 | | | | | | 81.0 | | |
Cash and cash equivalents
|
| |
14
|
| | |
|
63.7
|
| | | | | 74.6 | | | | | | 77.0 | | |
Current tax asset
|
| | | | | |
|
2.3
|
| | | | | — | | | | | | — | | |
| | | | | | |
|
270.6
|
| | | | | 309.1 | | | | | | 295.8 | | |
Assets classified as held for sale
|
| |
10
|
| | |
|
2.4
|
| | | | | — | | | | | | — | | |
| | | | | | |
|
273.0
|
| | | | | 309.1 | | | | | | 295.8 | | |
TOTAL ASSETS
|
| | | | | |
|
867.6
|
| | | | | 901.1 | | | | | | 846.7 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| |
15
|
| | |
|
(94.8)
|
| | | | | (88.3) | | | | | | (112.9) | | |
Derivative financial instruments
|
| |
16
|
| | |
|
(0.5)
|
| | | | | (0.2) | | | | | | (0.3) | | |
Borrowings
|
| |
17
|
| | |
|
(60.2)
|
| | | | | (15.9) | | | | | | (19.0) | | |
Lease liabilities
|
| |
11
|
| | |
|
(7.1)
|
| | | | | (6.8) | | | | | | (6.0) | | |
Current tax liabilities
|
| | | | | |
|
(2.0)
|
| | | | | (1.8) | | | | | | (6.0) | | |
Provisions
|
| |
19
|
| | |
|
(2.1)
|
| | | | | (5.0) | | | | | | (1.4) | | |
| | | | | | |
|
(166.7)
|
| | | | | (118.0) | | | | | | (145.6) | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Borrowings
|
| |
17
|
| | |
|
(111.5)
|
| | | | | (172.5) | | | | | | (149.0) | | |
Lease liabilities
|
| |
11
|
| | |
|
(52.6)
|
| | | | | (54.9) | | | | | | (48.8) | | |
Deferred tax liabilities
|
| |
7
|
| | |
|
(4.9)
|
| | | | | (6.9) | | | | | | (12.1) | | |
Derivative financial instruments
|
| |
16
|
| | |
|
(0.3)
|
| | | | | — | | | | | | — | | |
Retirement benefit obligations
|
| |
20
|
| | |
|
(2.6)
|
| | | | | (4.3) | | | | | | (4.0) | | |
Provisions
|
| |
19
|
| | |
|
(3.4)
|
| | | | | (2.9) | | | | | | (4.8) | | |
| | | | | | |
|
(175.3)
|
| | | | | (241.5) | | | | | | (218.7) | | |
TOTAL LIABILITIES
|
| | | | | |
|
(342.0)
|
| | | | | (359.5) | | | | | | (364.3) | | |
NET ASSETS
|
| | | | | |
|
525.6
|
| | | | | 541.6 | | | | | | 482.4 | | |
EQUITY | | | | | | | | | | | | | | | | | | | | | | |
Capital and reserves attributable to owners of the Company | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| |
21
|
| | |
|
9.8
|
| | | | | 9.8 | | | | | | 9.8 | | |
Share premium
|
| |
21
|
| | |
|
0.1
|
| | | | | — | | | | | | — | | |
Treasury reserve
|
| | | | | |
|
(7.0)
|
| | | | | (8.7) | | | | | | (2.6) | | |
Hedging reserve
|
| |
16
|
| | |
|
(0.3)
|
| | | | | 0.2 | | | | | | — | | |
Translation reserve
|
| | | | | |
|
65.1
|
| | | | | 91.6 | | | | | | 49.2 | | |
Retained earnings
|
| | | | | |
|
457.9
|
| | | | | 448.7 | | | | | | 426.0 | | |
TOTAL EQUITY
|
| | | | | |
|
525.6
|
| | | | | 541.6 | | | | | | 482.4 | | |
| | |
Note
|
| |
2023
(audited) £m |
| |
2022
(unaudited) £m |
| |
2021
(unaudited) £m |
| |||||||||
Cash flow from operating activities | | | | | | | | | | | | | | | | | | | | | | |
Profit before taxation
|
| |
3
|
| | |
|
50.0
|
| | | | | 61.4 | | | | | | 64.0 | | |
Adjustments
|
| |
25
|
| | |
|
51.3
|
| | | | | 53.0 | | | | | | 47.4 | | |
Changes in working capital: | | | | | | | | | | | | | | | | | | | | | | |
Inventories
|
| | | | | |
|
28.7
|
| | | | | (4.8) | | | | | | (54.0) | | |
Trade and other receivables
|
| | | | | |
|
(6.7)
|
| | | | | 5.6 | | | | | | (9.1) | | |
Trade and other payables
|
| | | | | |
|
7.8
|
| | | | | (32.2) | | | | | | 29.2 | | |
Provisions utilised
|
| | | | | |
|
(4.2)
|
| | | | | (0.7) | | | | | | — | | |
Pension contributions
|
| | | | | |
|
(2.6)
|
| | | | | (0.2) | | | | | | (2.8) | | |
Income tax paid
|
| | | | | |
|
(15.5)
|
| | | | | (21.5) | | | | | | (17.7) | | |
Net cash generated from operating activities
|
| | | | | |
|
108.8
|
| | | | | 60.6 | | | | | | 57.0 | | |
Cash flow from investing activities | | | | | | | | | | | | | | | | | | | | | | |
Purchases of property, plant and equipment
|
| |
10
|
| | |
|
(11.1)
|
| | | | | (19.2) | | | | | | (16.1) | | |
Purchases of intangible assets
|
| |
9
|
| | |
|
(4.5)
|
| | | | | (4.9) | | | | | | (4.5) | | |
Proceeds on disposal of property, plant and equipment
|
| | | | | |
|
0.1
|
| | | | | 0.1 | | | | | | 0.8 | | |
Acquisition of subsidiary undertakings, net of cash acquired
|
| |
24
|
| | |
|
(43.8)
|
| | | | | — | | | | | | — | | |
Interest received
|
| | | | | |
|
3.4
|
| | | | | 0.9 | | | | | | — | | |
Net cash used in investing activities
|
| | | | | |
|
(55.9)
|
| | | | | (23.1) | | | | | | (19.8) | | |
Cash flow from financing activities | | | | | | | | | | | | | | | | | | | | | | |
Interest paid
|
| | | | | |
|
(11.7)
|
| | | | | (9.5) | | | | | | (8.8) | | |
Dividends paid
|
| |
23
|
| | |
|
(26.6)
|
| | | | | (25.4) | | | | | | (15.6) | | |
Proceeds from issue of own shares from Employee Benefit Trust
|
| | | | | |
|
0.4
|
| | | | | — | | | | | | — | | |
Purchase of own shares for Employee Benefit Trust
|
| | | | | |
|
(0.5)
|
| | | | | (6.6) | | | | | | (0.3) | | |
Refinancing costs paid
|
| | | | | |
|
(0.6)
|
| | | | | (2.1) | | | | | | — | | |
Proceeds from drawdown of borrowings
|
| | | | | |
|
84.7
|
| | | | | 122.3 | | | | | | 40.0 | | |
Repayments of borrowings
|
| | | | | |
|
(103.7)
|
| | | | | (113.0) | | | | | | (57.8) | | |
Principal element of lease payments
|
| | | | | |
|
(7.1)
|
| | | | | (6.2) | | | | | | (6.2) | | |
Net cash used in financing activities
|
| | | | | |
|
(65.1)
|
| | | | | (40.5) | | | | | | (48.7) | | |
Net decrease in cash and cash equivalents and bank overdrafts
|
| | | | | |
|
(12.2)
|
| | | | | (3.0) | | | | | | (11.5) | | |
Exchange (loss)/gain on cash and cash equivalents and bank overdrafts
|
| | | | | |
|
(7.7)
|
| | | | | 3.1 | | | | | | (0.1) | | |
Cash and cash equivalents and bank overdrafts at beginning of year
|
| | | | | |
|
58.2
|
| | | | | 58.1 | | | | | | 69.7 | | |
Cash and cash equivalents and bank overdrafts at end of year
|
| |
14
|
| | |
|
38.3
|
| | | | | 58.2 | | | | | | 58.1 | | |
Title
|
| |
Subject
|
| |
Effective date
|
|
IFRS 17 | | | Insurance Contracts | | |
1 Jan 2023
|
|
Amendments to IFRS 17
|
| | IFRS 17 | | |
1 Jan 2023
|
|
Amendments to IAS 1 | | | Presentation of Financial Statements and IFRS practice statement 2 making materiality judgements — disclosure of accounting policies | | |
1 Jan 2023
|
|
Amendments to IAS 12 | | | Income taxes — Deferred tax related to assets and liabilities arising from a single transaction | | |
1 Jan 2023
|
|
Amendments to IAS 12 | | | Incomes taxes — International tax reform — Pillar two model rules | | |
1 Jan 2023
|
|
Amendments to IAS 8 | | | Accounting policies, changes in accounting policies, estimates and errors — Definition of accounting estimates | | |
1 Jan 2023
|
|
Title
|
| |
Subject
|
| |
Effective date
|
|
Amendments to IAS 1 | | | Classification of liabilities as current or non-current | | |
1 Jan 2024
|
|
Amendments to IAS 7 and IFRS 7
|
| | Supplier finance arrangements | | |
1 Jan 2024
|
|
Amendment to IFRS 16 | | | Lease Liability in a Sale and Leaseback | | |
1 Jan 2024
|
|
Amendments to IAS 1 | | | Non-current liabilities with covenants | | |
1 Jan 2024
|
|
Amendments to IFRS 18 | | | Presentation and disclosure in Financial Statements | | |
1 Jan 2027
|
|
| | |
2023
|
| |
2022
|
| ||||||||||||||||||||||||||||||
| | |
Segment
revenue £m |
| |
Inter-segment
revenue(1) £m |
| |
External
revenue £m |
| |
Segment
revenue £m |
| |
Inter-segment
revenue(1) £m |
| |
External
revenue £m |
| ||||||||||||||||||
North America
|
| | |
|
434.5
|
| | | |
|
(2.2)
|
| | | |
|
432.3
|
| | | | | 474.9 | | | | | | (3.0) | | | | | | 471.9 | | |
UK & Ireland
|
| | |
|
97.5
|
| | | |
|
(0.2)
|
| | | |
|
97.3
|
| | | | | 103.5 | | | | | | (0.2) | | | | | | 103.3 | | |
International
|
| | |
|
129.8
|
| | | |
|
(1.8)
|
| | | |
|
128.0
|
| | | | | 143.4 | | | | | | (3.1) | | | | | | 140.3 | | |
Total revenue
|
| | |
|
661.8
|
| | | |
|
(4.2)
|
| | | |
|
657.6
|
| | | | | 721.8 | | | | | | (6.3) | | | | | | 715.5 | | |
| | |
2021
|
| |||||||||||||||
| | |
Segment
revenue £m |
| |
Inter-segment
revenue(1) £m |
| |
External
revenue £m |
| |||||||||
North America
|
| | | | 400.5 | | | | | | (2.8) | | | | | | 397.7 | | |
UK & Ireland
|
| | | | 106.2 | | | | | | (0.4) | | | | | | 105.8 | | |
International
|
| | | | 135.2 | | | | | | (3.0) | | | | | | 132.2 | | |
Total revenue
|
| | | | 641.9 | | | | | | (6.2) | | | | | | 635.7 | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Window and door hardware
|
| | |
|
472.7
|
| | | | | 512.4 | | | | | | 468.2 | | |
Seals and extrusions
|
| | |
|
106.4
|
| | | | | 126.3 | | | | | | 105.2 | | |
Commercial access solutions
|
| | |
|
76.3
|
| | | | | 74.7 | | | | | | 61.1 | | |
Other products
|
| | |
|
2.2
|
| | | | | 2.1 | | | | | | 1.2 | | |
Total revenue from products
|
| | |
|
657.6
|
| | | | | 715.5 | | | | | | 635.7 | | |
| | |
Depreciation
|
| |
Amortisation
|
| ||||||||||||||||||||||||||||||
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| ||||||||||||||||||
North America
|
| | |
|
(12.6)
|
| | | | | (12.6) | | | | | | (11.8) | | | | |
|
(11.9)
|
| | | | | (13.7) | | | | | | (12.3) | | |
UK & Ireland
|
| | |
|
(2.2)
|
| | | | | (1.9) | | | | | | (2.0) | | | | |
|
(1.2)
|
| | | | | (2.8) | | | | | | (3.2) | | |
International
|
| | |
|
(4.9)
|
| | | | | (4.8) | | | | | | (4.5) | | | | |
|
(3.2)
|
| | | | | (3.1) | | | | | | (3.1) | | |
Head Office
|
| | |
|
(0.2)
|
| | | | | (0.2) | | | | | | (0.2) | | | | |
|
—
|
| | | | | — | | | | | | (0.2) | | |
Total
|
| | |
|
(19.9)
|
| | | | | (19.5) | | | | | | (18.5) | | | | |
|
(16.3)
|
| | | | | (19.6) | | | | | | (18.8) | | |
| | |
Note
|
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
North America
|
| | | | | |
|
67.1
|
| | | | | 66.8 | | | | | | 65.1 | | |
UK & Ireland
|
| | | | | |
|
12.0
|
| | | | | 14.5 | | | | | | 14.8 | | |
International
|
| | | | | |
|
13.5
|
| | | | | 21.3 | | | | | | 19.5 | | |
| | | | | | |
|
92.6
|
| | | | | 102.6 | | | | | | 99.4 | | |
Head Office costs
|
| | | | | |
|
(9.5)
|
| | | | | (8.0) | | | | | | (9.4) | | |
Restructuring costs(1)
|
| | | | | |
|
(6.7)
|
| | | | | (6.3) | | | | | | 0.3 | | |
Net M&A costs(2)
|
| | | | | |
|
(1.4)
|
| | | | | — | | | | | | 0.6 | | |
Argentina devaluation charge(3)
|
| | | | | |
|
(1.2)
|
| | | | | — | | | | | | — | | |
Net impairment charge(4)
|
| | | | | | | — | | | | | | — | | | | | | (0.3) | | |
Amortisation of acquired intangible assets
|
| |
9
|
| | |
|
(13.6)
|
| | | | | (17.6) | | | | | | (17.5) | | |
Operating profit
|
| | | | | |
|
60.2
|
| | | | | 70.7 | | | | | | 73.1 | | |
Net finance costs
|
| |
6
|
| | |
|
(10.2)
|
| | | | | (9.3) | | | | | | (9.1) | | |
Profit before taxation
|
| | | | | |
|
50.0
|
| | | | | 61.4 | | | | | | 64.0 | | |
| | |
Segment assets
|
| |
Segment liabilities(1)
|
| ||||||||||||||||||||||||||||||
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| ||||||||||||||||||
North America
|
| | |
|
564.8
|
| | | | | 598.3 | | | | | | 533.2 | | | | |
|
(89.2)
|
| | | | | (114.4) | | | | | | (124.7) | | |
UK & Ireland
|
| | |
|
139.4
|
| | | | | 131.3 | | | | | | 140.7 | | | | |
|
(38.6)
|
| | | | | (32.8) | | | | | | (38.9) | | |
International
|
| | |
|
158.8
|
| | | | | 160.6 | | | | | | 157.3 | | | | |
|
(52.0)
|
| | | | | (45.5) | | | | | | (56.2) | | |
Head Office
|
| | |
|
4.6
|
| | | | | 10.9 | | | | | | 15.5 | | | | |
|
(162.2)
|
| | | | | (166.8) | | | | | | (144.5) | | |
Total
|
| | |
|
867.6
|
| | | | | 901.1 | | | | | | 846.7 | | | | |
|
(342.0)
|
| | | | | (359.5) | | | | | | (364.3) | | |
| | |
Non-current assets
|
| | | | | | | |||||||||
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
North America
|
| | |
|
429.5
|
| | | | | 421.6 | | | | | | 384.5 | | |
UK & Ireland
|
| | |
|
88.3
|
| | | | | 86.5 | | | | | | 82.4 | | |
International
|
| | |
|
78.5
|
| | | | | 83.6 | | | | | | 83.5 | | |
Head Office
|
| | |
|
(1.7)
|
| | | | | 0.3 | | | | | | 0.5 | | |
| | | |
|
594.6
|
| | | | | 592.0 | | | | | | 550.9 | | |
Assets classified as held for sale
|
| | |
|
2.4
|
| | | | | — | | | | | | — | | |
Total
|
| | |
|
597.0
|
| | | | | 592.0 | | | | | | 550.9 | | |
| | |
Property, plant and equipment
|
| |
Intangible assets
|
| ||||||||||||||||||||||||||||||
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| ||||||||||||||||||
North America
|
| | |
|
6.3
|
| | | | | 9.7 | | | | | | 8.5 | | | | |
|
4.2
|
| | | | | 4.1 | | | | | | 4.0 | | |
UK & Ireland
|
| | |
|
1.1
|
| | | | | 4.2 | | | | | | 0.5 | | | | |
|
0.1
|
| | | | | 0.2 | | | | | | 0.3 | | |
International
|
| | |
|
3.7
|
| | | | | 5.3 | | | | | | 7.0 | | | | |
|
0.2
|
| | | | | 0.6 | | | | | | 0.2 | | |
Total
|
| | |
|
11.1
|
| | | | | 19.2 | | | | | | 16.0 | | | | |
|
4.5
|
| | | | | 4.9 | | | | | | 4.5 | | |
| | |
Goodwill
|
| | | | | | | |
Intangible assets
|
| | | | | | | ||||||||||||||||||
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| ||||||||||||||||||
North America
|
| | |
|
304.2
|
| | | | | 302.7 | | | | | | 268.5 | | | | |
|
51.8
|
| | | | | 38.9 | | | | | | 43.6 | | |
UK & Ireland
|
| | |
|
60.2
|
| | | | | 60.2 | | | | | | 60.2 | | | | |
|
1.0
|
| | | | | 2.2 | | | | | | 4.7 | | |
International
|
| | |
|
34.9
|
| | | | | 36.4 | | | | | | 34.6 | | | | |
|
13.4
|
| | | | | 16.6 | | | | | | 18.5 | | |
Total
|
| | |
|
399.3
|
| | | | | 399.3 | | | | | | 363.3 | | | | |
|
66.2
|
| | | | | 57.7 | | | | | | 66.8 | | |
| | |
Retirement benefit obligations
|
| | | | | | | |||||||||
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
North America
|
| | |
|
—
|
| | | | | (1.3) | | | | | | (0.8) | | |
UK & Ireland
|
| | |
|
—
|
| | | | | — | | | | | | — | | |
International
|
| | |
|
(2.6)
|
| | | | | (3.0) | | | | | | (3.2) | | |
Total
|
| | |
|
(2.6)
|
| | | | | (4.3) | | | | | | (4.0) | | |
| | |
Note
|
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| ||||||||||||
Depreciation of property, plant and equipment
|
| | | | 10 | | | | |
|
(12.0)
|
| | | | | (12.4) | | | | | | (11.5) | | |
Depreciation of right-of-use assets
|
| | | | 11 | | | | |
|
(7.9)
|
| | | | | (7.1) | | | | | | (7.0) | | |
Amortisation of acquired intangible assets
|
| | | | 9 | | | | |
|
(13.6)
|
| | | | | (17.6) | | | | | | (17.5) | | |
Amortisation of other intangible assets
|
| | | | 9 | | | | |
|
(2.7)
|
| | | | | (2.0) | | | | | | (1.3) | | |
Impairment of other intangible assets
|
| | | | 9 | | | | |
|
—
|
| | | | | (0.1) | | | | | | (1.9) | | |
Write off of goodwill
|
| | | | 9 | | | | |
|
(1.0)
|
| | | | | — | | | | | | — | | |
Research and development costs
|
| | | | | | | | |
|
(5.2)
|
| | | | | (5.1) | | | | | | (4.8) | | |
Foreign exchange loss
|
| | | | | | | | |
|
(1.9)
|
| | | | | (0.7) | | | | | | (1.0) | | |
Loss on disposal of property, plant and equipment
|
| | | | | | | | |
|
(0.2)
|
| | | | | (0.1) | | | | | | (0.2) | | |
Employee costs
|
| | | | 5 | | | | |
|
(164.0)
|
| | | | | (158.6) | | | | | | (152.7) | | |
Freight costs
|
| | | | | | | | |
|
(17.2)
|
| | | | | (19.2) | | | | | | (17.3) | | |
| | |
Note
|
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Wages and salaries
|
| | | | | |
|
(145.8)
|
| | | | | (141.2) | | | | | | (136.4) | | |
Social security costs
|
| | | | | |
|
(12.2)
|
| | | | | (12.1) | | | | | | (11.2) | | |
Share-based payments – equity settled
|
| |
22
|
| | |
|
(1.1)
|
| | | | | (0.8) | | | | | | (1.0) | | |
Share-based payments – cash settled
|
| |
22
|
| | |
|
(0.4)
|
| | | | | (0.2) | | | | | | — | | |
Pension costs – defined contribution schemes
|
| |
20
|
| | |
|
(4.2)
|
| | | | | (4.0) | | | | | | (3.8) | | |
Pension costs – defined benefit schemes
|
| |
20
|
| | |
|
(0.3)
|
| | | | | (0.3) | | | | | | (0.3) | | |
Total employment costs
|
| | | | | |
|
(164.0)
|
| | | | | (158.6) | | | | | | (152.7) | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Finance income | | | | | | | | | | | | | | | | | | | |
Interest income from short-term bank deposits
|
| | |
|
3.4
|
| | | | | 0.9 | | | | | | — | | |
Gain on revaluation of derivative instruments
|
| | |
|
—
|
| | | | | 0.1 | | | | | | — | | |
Total finance income
|
| | |
|
3.4
|
| | | | | 1.0 | | | | | | — | | |
Finance costs | | | | | | | | | | | | | | | | | | | |
Interest payable on bank loans, private placement notes and overdrafts
|
| | |
|
(10.8)
|
| | | | | (6.9) | | | | | | (5.9) | | |
Foreign exchange on borrowings
|
| | |
|
0.8
|
| | | | | 0.2 | | | | | | — | | |
Interest payable on leases
|
| | |
|
(2.6)
|
| | | | | (3.0) | | | | | | (2.5) | | |
Amortisation of borrowing costs
|
| | |
|
(0.5)
|
| | | | | (0.6) | | | | | | (0.5) | | |
Pension interest cost
|
| | |
|
(0.2)
|
| | | | | — | | | | | | (0.1) | | |
Loss on revaluation of derivative instruments
|
| | |
|
(0.3)
|
| | | | | — | | | | | | (0.1) | | |
Total finance costs
|
| | |
|
(13.6)
|
| | | | | (10.3) | | | | | | (9.1) | | |
Net finance costs
|
| | |
|
(10.2)
|
| | | | | (9.3) | | | | | | (9.1) | | |
| | |
Note
|
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Current taxation | | | | | | | | | | | | | | | | | | | | | | |
Current tax on profit for the year
|
| | | | | |
|
(16.5)
|
| | | | | (19.1) | | | | | | (18.8) | | |
Prior year adjustments
|
| | | | | |
|
2.0
|
| | | | | 1.5 | | | | | | 1.5 | | |
Total current taxation
|
| | | | | |
|
(14.5)
|
| | | | | (17.6) | | | | | | (17.3) | | |
Deferred taxation | | | | | | | | | | | | | | | | | | | | | | |
Origination and reversal of temporary differences
|
| | | | | |
|
3.4
|
| | | | | 4.6 | | | | | | 2.2 | | |
Rate change adjustment
|
| | | | | |
|
—
|
| | | | | 0.1 | | | | | | 0.4 | | |
Foreign exchange difference
|
| | | | | |
|
0.1
|
| | | | | — | | | | | | — | | |
Prior year adjustments
|
| | | | | |
|
(0.8)
|
| | | | | (0.7) | | | | | | 0.3 | | |
Total deferred taxation
|
| |
7.3
|
| | |
|
2.7
|
| | | | | 4.0 | | | | | | 2.9 | | |
Income tax charge in the income statement
|
| | | | | |
|
(11.8)
|
| | | | | (13.6) | | | | | | (14.4) | | |
Total charge relating to components of other comprehensive income | | | | | | | | | | | | | | | | | | | | | | |
Items that will not be reclassified to profit or loss | | | | | | | | | | | | | | | | | | | | | | |
Deferred tax charge on defined benefit obligations
|
| |
7.3
|
| | |
|
(1.3)
|
| | | | | — | | | | | | (0.5) | | |
Items that may be reclassified subsequently to profit or loss | | | | | | | | | | | | | | | | | | | | | | |
Current tax credit/(charge) on translation
|
| | | | | |
|
0.1
|
| | | | | (0.3) | | | | | | — | | |
Current tax credit on share-based payments
|
| | | | | |
|
—
|
| | | | | — | | | | | | 0.1 | | |
Deferred tax charge on share-based payments
|
| |
7.3
|
| | |
|
—
|
| | | | | (0.2) | | | | | | (0.2) | | |
Deferred tax charge on translation
|
| | | | | |
|
—
|
| | | | | — | | | | | | (0.1) | | |
Income tax charge in the statement of other comprehensive income
|
| | | | | |
|
(1.2)
|
| | | | | (0.5) | | | | | | (0.3) | | |
Total current taxation
|
| | | | | |
|
(14.4)
|
| | | | | (17.9) | | | | | | (17.2) | | |
Total deferred taxation
|
| | | | | |
|
1.4
|
| | | | | 3.8 | | | | | | 2.5 | | |
Total taxation
|
| | | | | |
|
(13.0)
|
| | | | | (14.1) | | | | | | (14.7) | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Profit before taxation
|
| | |
|
50.0
|
| | | | | 61.4 | | | | | | 64.0 | | |
Profit before taxation multiplied by the weighted average rate of corporation tax in the UK of 23.5% (2022: 19.0%, 2021: 19.0%)
|
| | |
|
(11.8)
|
| | | | | (11.7) | | | | | | (12.2) | | |
Effects of: | | | | | | | | | | | | | | | | | | | |
Expenses not deductible for tax purposes
|
| | |
|
(0.1)
|
| | | | | (0.2) | | | | | | (0.9) | | |
Overseas tax rate differences
|
| | |
|
(1.2)
|
| | | | | (2.5) | | | | | | (3.5) | | |
Rate change adjustment
|
| | |
|
—
|
| | | | | 0.1 | | | | | | 0.4 | | |
Foreign exchange difference
|
| | |
|
0.1
|
| | | | | — | | | | | | — | | |
Prior year adjustments
|
| | |
|
1.2
|
| | | | | 0.7 | | | | | | 1.8 | | |
Income tax charge in the income statement
|
| | |
|
(11.8)
|
| | | | | (13.6) | | | | | | (14.4) | | |
| | |
Accelerated tax
depreciation £m |
| |
Post-retirement
benefit provisions £m |
| |
Intangible
assets on acquisition £m |
| |
Purchased
goodwill £m |
| |
Other
timing differences £m |
| |
Total
£m |
| ||||||||||||||||||
At 1 January 2021
|
| | | | (4.7) | | | | | | 1.5 | | | | | | (18.0) | | | | | | 5.2 | | | | | | 5.5 | | | | | | (10.5) | | |
Income statement credit/(charge)
|
| | | | 0.1 | | | | | | (0.7) | | | | | | 3.8 | | | | | | (1.5) | | | | | | 0.7 | | | | | | 2.4 | | |
US Federal tax rate change adjustment
|
| | | | — | | | | | | — | | | | | | 0.2 | | | | | | 0.3 | | | | | | (0.1) | | | | | | 0.4 | | |
Tax credit/(charge) relating to components of other comprehensive income
|
| | | | — | | | | | | (0.5) | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | (0.4) | | |
Exchange difference
|
| | | | — | | | | | | — | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | 0.2 | | |
At 31 December 2021
|
| | | | (4.6) | | | | | | 0.3 | | | | | | (13.8) | | | | | | 4.0 | | | | | | 6.2 | | | | | | (7.9) | | |
Income statement credit/(charge)
|
| | | | 0.1 | | | | | | — | | | | | | 4.5 | | | | | | (1.9) | | | | | | 1.3 | | | | | | 4.0 | | |
Tax charge relating to components of other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.5) | | | | | | (0.5) | | |
Exchange difference
|
| | | | — | | | | | | — | | | | | | (0.8) | | | | | | — | | | | | | — | | | | | | (0.8) | | |
At 31 December 2022
|
| | | | (4.5) | | | | | | 0.3 | | | | | | (10.1) | | | | | | 2.1 | | | | | | 7.0 | | | | | | (5.2) | | |
Income statement credit/(charge)
|
| | | | (0.1) | | | | | | 1.0 | | | | | | 3.3 | | | | | | (0.6) | | | | | | (0.9) | | | | | | 2.7 | | |
Tax credit/(charge) relating to components of other comprehensive income
|
| | | | — | | | | | | (1.3) | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | (1.2) | | |
Exchange difference
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.2 | | | | | | 0.2 | | |
At 31 December 2023
|
| | | | (4.6) | | | | | | — | | | | | | (6.8) | | | | | | 1.5 | | | | | | 6.4 | | | | | | (3.5) | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Deferred tax assets
|
| | |
|
1.4
|
| | | | | 1.7 | | | | | | 4.2 | | |
Deferred tax liabilities
|
| | |
|
(4.9)
|
| | | | | (6.9) | | | | | | (12.1) | | |
Net deferred tax liabilities
|
| | |
|
(3.5)
|
| | | | | (5.2) | | | | | | (7.9) | | |
| | |
Gross losses
|
| | | | | | | |
Tax effect of losses
|
| | | | | | | ||||||||||||||||||
Estimated tax losses:
|
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| ||||||||||||||||||
Capital losses
|
| | |
|
10.8
|
| | | | | 10.8 | | | | | | 3.3 | | | | |
|
(2.5)
|
| | | | | (2.7) | | | | | | (0.6) | | |
Trading losses
|
| | |
|
14.3
|
| | | | | 14.1 | | | | | | 20.2 | | | | |
|
(3.2)
|
| | | | | (4.2) | | | | | | (5.4) | | |
Total estimated tax losses
|
| | |
|
25.1
|
| | | | | 24.9 | | | | | | 23.5 | | | | |
|
(5.7)
|
| | | | | (6.9) | | | | | | (6.0) | | |
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Profit for the year (£m)
|
| | |
|
38.2
|
| | | | | 47.8 | | | | | | 49.6 | | |
Basic earnings per share (pence per share)
|
| | |
|
19.6
|
| | | | | 24.6 | | | | | | 25.4 | | |
Diluted earnings per share (pence per share)
|
| | |
|
19.5
|
| | | | | 24.5 | | | | | | 25.3 | | |
| | |
2023
‘m |
| |
2022
‘m |
| |
2021
‘m |
| |||||||||
Weighted average number of shares (including treasury shares)
|
| | |
|
196.8
|
| | | | | 196.8 | | | | | | 196.8 | | |
Treasury shares
|
| | |
|
(0.4)
|
| | | | | (0.5) | | | | | | (0.5) | | |
Employee Benefit Trust shares
|
| | |
|
(1.4)
|
| | | | | (2.1) | | | | | | (0.9) | | |
Weighted average number of shares – basic
|
| | |
|
195.0
|
| | | | | 194.2 | | | | | | 195.4 | | |
Effect of dilutive potential ordinary shares – LTIP awards and options
|
| | |
|
1.4
|
| | | | | 1.0 | | | | | | 0.7 | | |
Weighted average number of shares – diluted
|
| | |
|
196.4
|
| | | | | 195.2 | | | | | | 196.1 | | |
| | |
Note
|
| |
£m
|
| |||
Net carrying value | | | | | | | | | | |
At 1 January 2021
|
| | | | | | | 361.9 | | |
Exchange difference
|
| | | | | | | 1.4 | | |
At 31 December 2021
|
| | | | | | | 363.3 | | |
Exchange difference
|
| | | | | | | 36.0 | | |
At 31 December 2022
|
| | | | | | | 399.3 | | |
Acquisition of subsidiary
|
| |
24
|
| | | | 17.6 | | |
Write off of goodwill
|
| |
4
|
| | | | (1.0) | | |
Exchange difference
|
| | | | | | | (16.6) | | |
At 31 December 2023
|
| | | | | | | 399.3 | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
North America
|
| | |
|
304.2
|
| | | | | 302.7 | | | | | | 268.5 | | |
UK & Ireland
|
| | |
|
60.2
|
| | | | | 60.2 | | | | | | 60.2 | | |
International
|
| | |
|
34.9
|
| | | | | 36.4 | | | | | | 34.6 | | |
Total goodwill
|
| | |
|
399.3
|
| | | | | 399.3 | | | | | | 363.3 | | |
| | |
Average pre-tax discount rate
|
| |
Average EBITDA margin: years one to five
|
| ||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |
2023
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||
North America
|
| | |
|
13.8%
|
| | | | | 12.8% | | | | | | 12.7% | | | | |
|
20.8%
|
| | | | | 21.9% | | | | | | 21.9% | | |
UK & Ireland
|
| | |
|
12.8%
|
| | | | | 12.7% | | | | | | 11.2% | | | | |
|
14.1%
|
| | | | | 17.5% | | | | | | 15.7% | | |
International
|
| | |
|
16.5%
|
| | | | | 15.3% | | | | | | 14.4% | | | | |
|
17.7%
|
| | | | | 19.2% | | | | | | 20.2% | | |
| | |
Note
|
| |
Computer
software £m |
| |
Acquired
brands £m |
| |
Customer
relationships £m |
| |
Other
Intangibles £m |
| |
Total
£m |
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 January 2021
|
| | | | | | | 13.2 | | | | | | 85.8 | | | | | | 252.7 | | | | | | — | | | | | | 351.7 | | |
Additions
|
| | | | | | | 4.4 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | 4.5 | | |
Disposals
|
| | | | | | | (2.0) | | | | | | (3.0) | | | | | | — | | | | | | — | | | | | | (5.0) | | |
Exchange difference
|
| | | | | | | (0.1) | | | | | | (0.8) | | | | | | (0.2) | | | | | | — | | | | | | (1.1) | | |
At 31 December 2021
|
| | | | | | | 15.5 | | | | | | 82.1 | | | | | | 252.5 | | | | | | — | | | | | | 350.1 | | |
Additions
|
| | | | | | | 4.7 | | | | | | — | | | | | | — | | | | | | 0.2 | | | | | | 4.9 | | |
Disposals
|
| | | | | | | (0.4) | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.4) | | |
Transfer between categories
|
| | | | | | | 0.1 | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | — | | |
Exchange difference
|
| | | | | | | 1.8 | | | | | | 7.8 | | | | | | 24.3 | | | | | | — | | | | | | 33.9 | | |
At 31 December 2022
|
| | | | | | | 21.7 | | | | | | 89.8 | | | | | | 276.8 | | | | | | 0.2 | | | | | | 388.5 | | |
Additions
|
| | | | | | | 4.4 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | 4.5 | | |
Disposals
|
| | | | | | | (1.1) | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | (1.2) | | |
Acquisition of subsidiary
|
| |
24
|
| | | | — | | | | | | 1.5 | | | | | | 20.6 | | | | | | — | | | | | | 22.1 | | |
Transfer between categories
|
| | | | | | | (0.1) | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | |
Exchange difference
|
| | | | | | | (1.1) | | | | | | (3.7) | | | | | | (11.0) | | | | | | — | | | | | | (15.8) | | |
At 31 December 2023
|
| | | | | | | 23.8 | | | | | | 87.7 | | | | | | 286.4 | | | | | | 0.2 | | | | | | 398.1 | | |
Accumulated amortisation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 January 2021
|
| | | | | | | (7.1) | | | | | | (57.4) | | | | | | (203.1) | | | | | | — | | | | | | (267.6) | | |
Amortisation charge for the year
|
| |
4
|
| | | | (1.3) | | | | | | (5.4) | | | | | | (12.1) | | | | | | — | | | | | | (18.8) | | |
Disposals
|
| | | | | | | 2.0 | | | | | | 3.0 | | | | | | — | | | | | | — | | | | | | 5.0 | | |
Impairment
|
| | | | | | | (1.9) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1.9) | | |
Exchange difference
|
| | | | | | | (0.1) | | | | | | 0.4 | | | | | | (0.3) | | | | | | — | | | | | | — | | |
At 31 December 2021
|
| | | | | | | (8.4) | | | | | | (59.4) | | | | | | (215.5) | | | | | | — | | | | | | (283.3) | | |
Amortisation charge for the year
|
| |
4
|
| | | | (2.0) | | | | | | (5.4) | | | | | | (12.2) | | | | | | — | | | | | | (19.6) | | |
Disposals
|
| | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.4 | | |
Impairment
|
| | | | | | | (0.1) | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | (0.2) | | |
Exchange difference
|
| | | | | | | (0.9) | | | | | | (5.9) | | | | | | (21.3) | | | | | | — | | | | | | (28.1) | | |
At 31 December 2022
|
| | | | | | | (11.0) | | | | | | (70.8) | | | | | | (249.0) | | | | | | — | | | | | | (330.8) | | |
Amortisation charge for the year
|
| |
4
|
| | | | (2.7) | | | | | | (4.2) | | | | | | (9.4) | | | | | | — | | | | | | (16.3) | | |
Disposals
|
| | | | | | | 1.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | 1.2 | | |
Exchange difference
|
| | | | | | | 0.6 | | | | | | 3.0 | | | | | | 10.4 | | | | | | — | | | | | | 14.0 | | |
At 31 December 2023
|
| | | | | | | (12.0) | | | | | | (71.9) | | | | | | (248.0) | | | | | | — | | | | | | (331.9) | | |
Net carrying value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 January 2021
|
| | | | | | | 6.1 | | | | | | 28.4 | | | | | | 49.6 | | | | | | — | | | | | | 84.1 | | |
At 31 December 2021
|
| | | | | | | 7.1 | | | | | | 22.7 | | | | | | 37.0 | | | | | | — | | | | | | 66.8 | | |
At 31 December 2022
|
| | | | | | | 10.7 | | | | | | 19.0 | | | | | | 27.8 | | | | | | 0.2 | | | | | | 57.7 | | |
At 31 December 2023
|
| | | | | | | 11.8 | | | | | | 15.8 | | | | | | 38.4 | | | | | | 0.2 | | | | | | 66.2 | | |
| | |
Note
|
| |
Freehold
land and buildings £m |
| |
Plant and
machinery £m |
| |
Total
£m |
| |||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | |
At 1 January 2021
|
| | | | | | | 28.3 | | | | | | 97.6 | | | | | | 125.9 | | |
Additions
|
| | | | | | | 0.2 | | | | | | 15.8 | | | | | | 16.0 | | |
Disposals
|
| | | | | | | (1.7) | | | | | | (2.8) | | | | | | (4.5) | | |
Exchange difference
|
| | | | | | | (1.8) | | | | | | (2.1) | | | | | | (3.9) | | |
At 31 December 2021
|
| | | | | | | 25.0 | | | | | | 108.5 | | | | | | 133.5 | | |
Additions
|
| | | | | | | 0.3 | | | | | | 18.9 | | | | | | 19.2 | | |
Disposals
|
| | | | | | | — | | | | | | (8.6) | | | | | | (8.6) | | |
Transfers between asset categories
|
| | | | | | | 1.0 | | | | | | (1.0) | | | | | | — | | |
Exchange difference
|
| | | | | | | 3.3 | | | | | | 20.9 | | | | | | 24.2 | | |
At 31 December 2022
|
| | | | | | | 29.6 | | | | | | 138.7 | | | | | | 168.3 | | |
Additions
|
| | | | | | | — | | | | | | 11.1 | | | | | | 11.1 | | |
Acquisition of subsidiary
|
| |
24
|
| | | | — | | | | | | 2.7 | | | | | | 2.7 | | |
Disposals
|
| | | | | | | (0.5) | | | | | | (11.7) | | | | | | (12.2) | | |
Assets classified as held for sale
|
| |
10.3
|
| | | | (6.6) | | | | | | (1.0) | | | | | | (7.6) | | |
Transfers between asset categories
|
| | | | | | | 0.6 | | | | | | (0.6) | | | | | | — | | |
Exchange difference
|
| | | | | | | (1.4) | | | | | | (9.6) | | | | | | (11.0) | | |
At 31 December 2023
|
| | | | | | | 21.7 | | | | | | 129.6 | | | | | | 151.3 | | |
Accumulated depreciation | | | | | | | | | | | | | | | | | | | | | | |
At 1 January 2021
|
| | | | | | | (9.4) | | | | | | (55.8) | | | | | | (65.2) | | |
Depreciation charge for the year
|
| |
4
|
| | | | (0.8) | | | | | | (10.7) | | | | | | (11.5) | | |
Disposals
|
| | | | | | | 0.9 | | | | | | 2.7 | | | | | | 3.6 | | |
Impairment
|
| | | | | | | — | | | | | | (0.2) | | | | | | (0.2) | | |
Exchange difference
|
| | | | | | | 1.5 | | | | | | 1.8 | | | | | | 3.3 | | |
At 31 December 2021
|
| | | | | | | (7.8) | | | | | | (62.2) | | | | | | (70.0) | | |
Depreciation charge for the year
|
| |
4
|
| | | | (1.0) | | | | | | (11.4) | | | | | | (12.4) | | |
Disposals
|
| | | | | | | — | | | | | | 8.3 | | | | | | 8.3 | | |
Impairment
|
| | | | | | | — | | | | | | (0.7) | | | | | | (0.7) | | |
Transfers between asset categories
|
| | | | | | | (0.2) | | | | | | 0.2 | | | | | | — | | |
Exchange difference
|
| | | | | | | (1.9) | | | | | | (17.0) | | | | | | (18.9) | | |
At 31 December 2022
|
| | | | | | | (10.9) | | | | | | (82.8) | | | | | | (93.7) | | |
Depreciation charge for the year
|
| |
4
|
| | | | (1.0) | | | | | | (11.0) | | | | | | (12.0) | | |
Disposals
|
| | | | | | | 0.4 | | | | | | 11.5 | | | | | | 11.9 | | |
Assets classified as held for sale
|
| |
11.3
|
| | | | 4.3 | | | | | | 0.9 | | | | | | 5.2 | | |
Exchange difference
|
| | | | | | | 0.7 | | | | | | 7.7 | | | | | | 8.4 | | |
At 31 December 2023
|
| | | | | | | (6.5) | | | | | | (73.7) | | | | | | (80.2) | | |
Net carrying value
|
| | | | | | | | | | | | | | | | | | |
At 1 January 2021
|
| | | | 18.9 | | | | | | 41.8 | | | | | | 60.7 | | |
At 31 December 2021
|
| | | | 17.2 | | | | | | 46.3 | | | | | | 63.5 | | |
At 31 December 2022
|
| | | | 18.7 | | | | | | 55.9 | | | | | | 74.6 | | |
At 31 December 2023
|
| | | | 15.2 | | | | | | 55.9 | | | | | | 71.1 | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Cost of sales
|
| | |
|
10.5
|
| | | | | 10.1 | | | | | | 9.0 | | |
Selling, general and administrative expenses
|
| | |
|
1.5
|
| | | | | 2.3 | | | | | | 2.5 | | |
Total depreciation charge
|
| | |
|
12.0
|
| | | | | 12.4 | | | | | | 11.5 | | |
| | |
Land and
buildings £m |
| |
Plant and
machinery £m |
| |
Total
£m |
| |||||||||
At 1 January 2021
|
| | | | 50.0 | | | | | | 1.8 | | | | | | 51.8 | | |
Additions
|
| | | | 1.4 | | | | | | 0.9 | | | | | | 2.3 | | |
Lease extensions
|
| | | | 4.7 | | | | | | — | | | | | | 4.7 | | |
Change in indexation
|
| | | | 0.1 | | | | | | — | | | | | | 0.1 | | |
Disposals
|
| | | | (0.1) | | | | | | — | | | | | | (0.1) | | |
Depreciation charge
|
| | | | (6.1) | | | | | | (0.9) | | | | | | (7.0) | | |
Exchange difference
|
| | | | 0.2 | | | | | | — | | | | | | 0.2 | | |
At 31 December 2021
|
| | | | 50.2 | | | | | | 1.8 | | | | | | 52.0 | | |
Additions
|
| | | | 6.8 | | | | | | 1.5 | | | | | | 8.3 | | |
Change in indexation
|
| | | | 0.1 | | | | | | — | | | | | | 0.1 | | |
Disposals
|
| | | | (0.1) | | | | | | — | | | | | | (0.1) | | |
Depreciation charge
|
| | | | (6.1) | | | | | | (1.0) | | | | | | (7.1) | | |
Revaluation impairment
|
| | | | (0.2) | | | | | | — | | | | | | (0.2) | | |
Exchange difference
|
| | | | 4.3 | | | | | | — | | | | | | 4.3 | | |
At 31 December 2022
|
| | | | 55.0 | | | | | | 2.3 | | | | | | 57.3 | | |
Additions
|
| | | | 2.8 | | | | | | 0.8 | | | | | | 3.6 | | |
Change in indexation
|
| | | | 3.7 | | | | | | — | | | | | | 3.7 | | |
Depreciation charge
|
| | | | (6.9) | | | | | | (1.0) | | | | | | (7.9) | | |
Exchange difference
|
| | | | (1.2) | | | | | | (0.1) | | | | | | (1.3) | | |
At 31 December 2023
|
| | | | 53.4 | | | | | | 2.0 | | | | | | 55.4 | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
At 1 January
|
| | |
|
(61.7)
|
| | | | | (54.8) | | | | | | (53.8) | | |
New leases
|
| | |
|
(3.6)
|
| | | | | (8.3) | | | | | | (2.3) | | |
Lease extensions
|
| | | | — | | | | | | — | | | | | | (4.7) | | |
Change in indexation
|
| | |
|
(3.7)
|
| | | | | (0.1) | | | | | | (0.2) | | |
Disposals
|
| | |
|
0.1
|
| | | | | 0.1 | | | | | | 0.2 | | |
Interest charge
|
| | |
|
(2.6)
|
| | | | | (3.0) | | | | | | (2.5) | | |
Lease payments
|
| | |
|
9.7
|
| | | | | 9.2 | | | | | | 8.6 | | |
Exchange difference
|
| | |
|
2.1
|
| | | | | (4.8) | | | | | | (0.1) | | |
At 31 December
|
| | |
|
(59.7)
|
| | | | | (61.7) | | | | | | (54.8) | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Current liabilities
|
| | |
|
(7.1)
|
| | | | | (6.8) | | | | | | (6.0) | | |
Non-current liabilities
|
| | |
|
(52.6)
|
| | | | | (54.9) | | | | | | (48.8) | | |
At 31 December
|
| | |
|
(59.7)
|
| | | | | (61.7) | | | | | | (54.8) | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Depreciation of ROU assets (included in cost of sales and selling, general and administration expenses)
|
| | |
|
(7.9)
|
| | | | | (7.1) | | | | | | (7.0) | | |
Interest expense (included in finance cost)
|
| | |
|
(2.6)
|
| | | | | (3.0) | | | | | | (2.5) | | |
Expense relating to short-term and low-value assets not included in lease liabilities (included in cost of sales and selling, general and administration expenses)
|
| | |
|
(1.6)
|
| | | | | (2.3) | | | | | | (1.3) | | |
Expense relating to variable lease payments not included in lease liabilities (included
in cost of sales and selling, general and administration expenses) |
| | |
|
(0.7)
|
| | | | | (0.7) | | | | | | (0.5) | | |
At 31 December
|
| | |
|
(12.8)
|
| | | | | (13.1) | | | | | | (11.3) | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Raw materials and consumables
|
| | |
|
34.0
|
| | | | | 45.4 | | | | | | 34.4 | | |
Work in progress
|
| | |
|
23.3
|
| | | | | 25.0 | | | | | | 19.6 | | |
Finished goods
|
| | |
|
61.7
|
| | | | | 82.7 | | | | | | 83.8 | | |
At 31 December
|
| | |
|
119.0
|
| | | | | 153.1 | | | | | | 137.8 | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Trade receivables
|
| | |
|
71.9
|
| | | | | 70.5 | | | | | | 72.9 | | |
Less: Provision for impairment of trade receivables
|
| | |
|
(3.7)
|
| | | | | (3.0) | | | | | | (3.0) | | |
Trade receivables – net
|
| | |
|
68.2
|
| | | | | 67.5 | | | | | | 69.9 | | |
Other receivables
|
| | |
|
10.5
|
| | | | | 6.4 | | | | | | 5.7 | | |
Prepayments
|
| | |
|
6.9
|
| | | | | 7.5 | | | | | | 5.4 | | |
At 31 December
|
| | |
|
85.6
|
| | | | | 81.4 | | | | | | 81.0 | | |
31 December 2023
|
| |
Not
yet due |
| |
0-3 months
overdue |
| |
3-12 months
overdue |
| |
> 12 months
overdue |
| |
Total
|
| |||||||||||||||
Expected credit loss rate
|
| | |
|
1.0%
|
| | | |
|
10.4%
|
| | | |
|
91.7%
|
| | | |
|
100.0%
|
| | | |
|
5.1%
|
| |
Gross trade receivables (£m)
|
| | |
|
58.4
|
| | | |
|
11.5
|
| | | |
|
1.2
|
| | | |
|
0.8
|
| | | |
|
71.9
|
| |
Loss allowance (£m)
|
| | |
|
0.6
|
| | | |
|
1.2
|
| | | |
|
1.1
|
| | | |
|
0.8
|
| | | |
|
3.7
|
| |
31 December 2022
|
| |
Not
yet due |
| |
0-3 months
overdue |
| |
3-12 months
overdue |
| |
> 12 months
overdue |
| |
Total
|
| |||||||||||||||
Expected credit loss rate
|
| | | | 0.3% | | | | | | 15.7% | | | | | | 45.5% | | | | | | 100.0% | | | | | | 4.2% | | |
Gross trade receivables (£m)
|
| | | | 58.5 | | | | | | 10.2 | | | | | | 1.1 | | | | | | 0.7 | | | | | | 70.5 | | |
Loss allowance (£m)
|
| | | | 0.2 | | | | | | 1.6 | | | | | | 0.5 | | | | | | 0.7 | | | | | | 3.0 | | |
31 December 2021
|
| |
Not
yet due |
| |
0-3 months
overdue |
| |
3-12 months
overdue |
| |
> 12 months
overdue |
| |
Total
|
| |||||||||||||||
Expected credit loss rate
|
| | | | 0.7% | | | | | | 13.0% | | | | | | 22.2% | | | | | | 100.0% | | | | | | 4.1% | | |
Gross trade receivables (£m)
|
| | | | 60.9 | | | | | | 10.0 | | | | | | 0.9 | | | | | | 1.1 | | | | | | 72.9 | | |
Loss allowance (£m)
|
| | | | 0.4 | | | | | | 1.3 | | | | | | 0.2 | | | | | | 1.1 | | | | | | 3.0 | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
At 1 January
|
| | |
|
(3.0)
|
| | | | | (3.0) | | | | | | (3.7) | | |
Net impairment losses on financial assets
|
| | |
|
(0.8)
|
| | | | | (0.4) | | | | | | (0.1) | | |
Receivables written off during the year
|
| | |
|
0.2
|
| | | | | 0.6 | | | | | | 0.7 | | |
Unused amounts reversed
|
| | |
|
(0.1)
|
| | | | | — | | | | | | 0.1 | | |
Exchange difference
|
| | |
|
—
|
| | | | | (0.2) | | | | | | — | | |
At 31 December
|
| | |
|
(3.7)
|
| | | | | (3.0) | | | | | | (3.0) | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
US dollars
|
| | |
|
35.1
|
| | | | | 36.5 | | | | | | 41.0 | | |
Sterling
|
| | |
|
15.4
|
| | | | | 16.1 | | | | | | 16.2 | | |
Euros
|
| | |
|
23.2
|
| | | | | 19.9 | | | | | | 17.2 | | |
Other currencies
|
| | |
|
11.9
|
| | | | | 8.9 | | | | | | 6.6 | | |
At 31 December
|
| | |
|
85.6
|
| | | | | 81.4 | | | | | | 81.0 | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Unlisted shares
|
| | |
|
1.2
|
| | | | | 1.2 | | | | | | 1.1 | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Cash at bank and in hand
|
| | |
|
60.6
|
| | | | | 71.4 | | | | | | 76.6 | | |
Short-term deposits
|
| | |
|
3.1
|
| | | | | 3.2 | | | | | | 0.4 | | |
Cash at bank and on deposit
|
| | |
|
63.7
|
| | | | | 74.6 | | | | | | 77.0 | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Cash at bank and on deposit
|
| | |
|
63.7
|
| | | | | 74.6 | | | | | | 77.0 | | |
Bank overdrafts disclosed in borrowings (note 17)
|
| | |
|
(25.4)
|
| | | | | (16.4) | | | | | | (18.9) | | |
Net cash and cash equivalents and bank overdrafts at 31 December
|
| | |
|
38.3
|
| | | | | 58.2 | | | | | | 58.1 | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Sterling
|
| | |
|
23.6
|
| | | | | 21.7 | | | | | | 27.0 | | |
US dollars
|
| | |
|
17.0
|
| | | | | 29.5 | | | | | | 22.5 | | |
Euros
|
| | |
|
10.5
|
| | | | | 8.1 | | | | | | 13.1 | | |
Other currencies
|
| | |
|
12.6
|
| | | | | 15.3 | | | | | | 14.4 | | |
Cash at bank and on deposit at 31 December
|
| | |
|
63.7
|
| | | | | 74.6 | | | | | | 77.0 | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Trade payables
|
| | |
|
(56.7)
|
| | | | | (55.8) | | | | | | (78.4) | | |
Other taxes and social security costs
|
| | |
|
(4.8)
|
| | | | | (3.7) | | | | | | (4.4) | | |
Accruals
|
| | |
|
(31.8)
|
| | | | | (27.4) | | | | | | (29.1) | | |
Deferred income
|
| | |
|
(1.5)
|
| | | | | (1.4) | | | | | | (1.0) | | |
At 31 December
|
| | |
|
(94.8)
|
| | | | | (88.3) | | | | | | (112.9) | | |
Analysed as: | | | | | | | | | | | | | | | | | | | |
Current liabilities
|
| | |
|
(94.8)
|
| | | | | (88.3) | | | | | | (112.9) | | |
At 31 December
|
| | |
|
(94.8)
|
| | | | | (88.3) | | | | | | (112.9) | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
US dollars
|
| | |
|
(48.6)
|
| | | | | (49.9) | | | | | | (59.2) | | |
Sterling
|
| | |
|
(16.3)
|
| | | | | (13.9) | | | | | | (22.4) | | |
Euros
|
| | |
|
(23.0)
|
| | | | | (17.7) | | | | | | (22.8) | | |
Other currencies
|
| | |
|
(6.9)
|
| | | | | (6.8) | | | | | | (8.5) | | |
Trade and other payables at 31 December
|
| | |
|
(94.8)
|
| | | | | (88.3) | | | | | | (112.9) | | |
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||
| | |
Assets
£m |
| |
Liabilities
£m |
| |
Assets
£m |
| |
Liabilities
£m |
| |
Assets
£m |
| |
Liabilities
£m |
| ||||||||||||||||||
Forward exchange contracts – not designated as hedges
|
| | |
|
—
|
| | | |
|
(0.5)
|
| | | | | — | | | | | | (0.2) | | | | | | — | | | | | | (0.3) | | |
Cross currency interest rate swaps – fair value hedges
|
| | |
|
—
|
| | | |
|
(0.3)
|
| | | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | |
At 31 December
|
| | |
|
—
|
| | | |
|
(0.8)
|
| | | | | 0.2 | | | | | | (0.2) | | | | | | — | | | | | | (0.3) | | |
Analysed as: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | |
|
—
|
| | | |
|
(0.5)
|
| | | | | — | | | | | | (0.2) | | | | | | — | | | | | | (0.3) | | |
Non-current
|
| | |
|
—
|
| | | |
|
(0.3)
|
| | | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | |
At 31 December
|
| | |
|
—
|
| | | |
|
(0.8)
|
| | | | | 0.2 | | | | | | (0.2) | | | | | | — | | | | | | (0.3) | | |
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||
| | |
Assets
£m |
| |
Liabilities
£m |
| |
Assets
£m |
| |
Liabilities
£m |
| |
Assets
£m |
| |
Liabilities
£m |
| ||||||||||||||||||
Sterling
|
| | |
|
—
|
| | | |
|
(0.5)
|
| | | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | |
US dollars
|
| | |
|
—
|
| | | |
|
(0.3)
|
| | | | | — | | | | | | (0.2) | | | | | | — | | | | | | (0.3) | | |
At 31 December
|
| | |
|
—
|
| | | |
|
(0.8)
|
| | | | | 0.2 | | | | | | (0.2) | | | | | | — | | | | | | (0.3) | | |
| | |
2023
US net investment hedge |
| |
2023
EUR net investment hedge |
| |
2022
US net investment hedge |
| |
2022
EUR net investment hedge |
| |
2021
US net investment hedge |
| |
2021
EUR net investment hedge |
| ||||||||||||||||||
Loan carrying amount (£m)
|
| | |
|
(86.4)
|
| | | |
|
(40.4)
|
| | | | | (90.9) | | | | | | (42.6) | | | | | | (81.4) | | | | | | (44.6) | | |
Loan carrying amount ($m/€m)
|
| | |
|
(110.0)
|
| | | |
|
(46.6)
|
| | | | | (110.0) | | | | | | (48.1) | | | | | | (110.0) | | | | | | (53.1) | | |
Hedge ratio (holding all other variables constant)
|
| | |
|
1:1
|
| | | |
|
1:1
|
| | | | | 1:1 | | | | | | 1:1 | | | | | | 1:1 | | | | | | 1:1 | | |
Change in carrying amount of loans as a
result of foreign currency movements recognised in OCI |
| | |
|
4.5
|
| | | |
|
0.9
|
| | | | | (9.5) | | | | | | (2.2) | | | | | | (0.8) | | | | | | (3.1) | | |
Change in value of hedged item used to determine hedge effectiveness
|
| | |
|
(4.5)
|
| | | |
|
(0.9)
|
| | | | | 9.5 | | | | | | 2.2 | | | | | | 0.8 | | | | | | 3.1 | | |
| | |
Note
|
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Unsecured borrowings at amortised cost: | | | | | | | | | | | | | | | | | | | | | | |
Bank borrowings
|
| | | | | |
|
(54.3)
|
| | | | | (74.9) | | | | | | (116.5) | | |
Bank overdrafts
|
| |
14
|
| | |
|
(25.4)
|
| | | | | (16.4) | | | | | | (18.9) | | |
Senior notes
|
| | | | | |
|
(94.3)
|
| | | | | (99.2) | | | | | | (33.3) | | |
Capitalised borrowing costs
|
| | | | | |
|
2.3
|
| | | | | 2.1 | | | | | | 0.7 | | |
At 31 December
|
| | | | | |
|
(171.7)
|
| | | | | (188.4) | | | | | | (1.0) | | |
Analysed as: | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities
|
| | | | | |
|
(60.2)
|
| | | | | (15.9) | | | | | | (19.0) | | |
Non-current liabilities
|
| | | | | |
|
(111.5)
|
| | | | | (172.5) | | | | | | (149.0) | | |
At 31 December
|
| | | | | |
|
(171.7)
|
| | | | | (188.4) | | | | | | (168.0) | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Sterling(1) | | | |
|
(31.2)
|
| | | | | (24.2) | | | | | | (18.1) | | |
US dollars
|
| | |
|
(100.1)
|
| | | | | (121.5) | | | | | | (105.2) | | |
Euros
|
| | |
|
(40.4)
|
| | | | | (42.7) | | | | | | (44.6) | | |
At 31 December
|
| | |
|
(171.7)
|
| | | | | (188.4) | | | | | | (168.0) | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Borrowings
|
| | |
|
(171.7)
|
| | | | | (188.4) | | | | | | (149.1) | | |
Lease liabilities
|
| | |
|
(59.7)
|
| | | | | (61.7) | | | | | | (54.8) | | |
Cash and cash equivalents
|
| | |
|
63.7
|
| | | | | 74.6 | | | | | | 58.1 | | |
At 31 December
|
| | |
|
(167.7)
|
| | | | | (175.5) | | | | | | (145.8) | | |
| | |
Liabilities from financing activities
|
| |||||||||||||||||||||
| | |
Borrowings(1)
£m |
| |
Lease liabilities
£m |
| |
Bank overdrafts
£m |
| |
Total
£m |
| ||||||||||||
At 1 January 2021
|
| | | | (169.1) | | | | | | (53.8) | | | | | | (14.9) | | | | | | (237.8) | | |
Cash movements | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing cash flows (excluding interest)
|
| | | | 17.8 | | | | | | 6.2 | | | | | | (4.0) | | | | | | 20.0 | | |
Interest expense
|
| | | | (5.9) | | | | | | (2.5) | | | | | | — | | | | | | (8.4) | | |
Interest payments
|
| | | | 6.3 | | | | | | 2.5 | | | | | | — | | | | | | 8.8 | | |
Non-cash movements | | | | | | | | | | | | | | | | | | | | | | | | | |
Disposals
|
| | | | — | | | | | | 0.2 | | | | | | — | | | | | | 0.2 | | |
New leases
|
| | | | — | | | | | | (2.3) | | | | | | — | | | | | | (2.3) | | |
Lease modifications
|
| | | | — | | | | | | (0.2) | | | | | | — | | | | | | (0.2) | | |
Lease extensions
|
| | | | — | | | | | | (4.7) | | | | | | — | | | | | | (4.7) | | |
Foreign exchange adjustments
|
| | | | 2.3 | | | | | | (0.2) | | | | | | — | | | | | | 2.1 | | |
Capitalised borrowing costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Amortisation of borrowing costs
|
| | | | (0.5) | | | | | | — | | | | | | — | | | | | | (0.5) | | |
At 31 December 2021
|
| | | | (149.1) | | | | | | (54.8) | | | | | | (18.9) | | | | | | (222.8) | | |
Cash movements | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing cash flows (excluding interest)
|
| | | | (9.3) | | | | | | 6.2 | | | | | | 2.5 | | | | | | (0.6) | | |
Interest expense
|
| | | | (6.9) | | | | | | (3.0) | | | | | | — | | | | | | (9.9) | | |
Interest payments
|
| | | | 6.5 | | | | | | 3.0 | | | | | | — | | | | | | 9.5 | | |
Non-cash movements
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Disposals
|
| | | | — | | | | | | 0.1 | | | | | | — | | | | | | 0.1 | | |
New leases
|
| | | | — | | | | | | (8.3) | | | | | | — | | | | | | (8.3) | | |
Lease modifications
|
| | | | — | | | | | | (0.1) | | | | | | — | | | | | | (0.1) | | |
Foreign exchange adjustments
|
| | | | (14.7) | | | | | | (4.8) | | | | | | — | | | | | | (19.5) | | |
Capitalised borrowing costs
|
| | | | 2.1 | | | | | | — | | | | | | — | | | | | | 2.1 | | |
Amortisation of borrowing costs
|
| | | | (0.6) | | | | | | — | | | | | | — | | | | | | (0.6) | | |
At 31 December 2022
|
| | | | (172.0) | | | | | | (61.7) | | | | | | (16.4) | | | | | | (250.1) | | |
Cash movements | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing cash flows (excluding interest)
|
| | | | 19.0 | | | | | | 7.1 | | | | | | (9.0) | | | | | | 17.1 | | |
Interest expense
|
| | | | (10.8) | | | | | | (2.6) | | | | | | — | | | | | | (13.4) | | |
Interest payments
|
| | | | 9.1 | | | | | | 2.6 | | | | | | — | | | | | | 11.7 | | |
Non-cash movements | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued interest
|
| | | | 1.7 | | | | | | — | | | | | | — | | | | | | 1.7 | | |
Disposals
|
| | | | — | | | | | | 0.1 | | | | | | — | | | | | | 0.1 | | |
New leases
|
| | | | — | | | | | | (3.6) | | | | | | — | | | | | | (3.6) | | |
Lease modifications
|
| | | | — | | | | | | (3.7) | | | | | | — | | | | | | (3.7) | | |
Foreign exchange adjustments
|
| | | | 6.6 | | | | | | 2.1 | | | | | | — | | | | | | 8.7 | | |
Capitalised borrowing costs
|
| | | | 0.6 | | | | | | — | | | | | | — | | | | | | 0.6 | | |
Amortisation of borrowing costs
|
| | | | (0.5) | | | | | | — | | | | | | — | | | | | | (0.5) | | |
At 31 December 2023
|
| | | | (146.3) | | | | | | (59.7) | | | | | | (25.4) | | | | | | (231.4) | | |
| | |
31 December 2023
|
| |
31 December 2022
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Financial
assets at amortised cost £’m |
| |
Financial
assets at fair value through profit or loss £’m |
| |
Derivatives
used for hedging £’m |
| |
Total
£’m |
| |
Financial
assets at amortised cost £’m |
| |
Financial
assets at fair value through profit or loss £’m |
| |
Derivatives
used for hedging £’m |
| |
Total
£’m |
| ||||||||||||||||||||||||
Trade and other receivables(1)
|
| | |
|
68.2
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
68.2
|
| | | | | 67.5 | | | | | | — | | | | | | — | | | | | | 67.5 | | |
Financial assets at FVPL
|
| | |
|
—
|
| | | |
|
1.2
|
| | | |
|
—
|
| | | |
|
1.2
|
| | | | | — | | | | | | 1.2 | | | | | | — | | | | | | 1.2 | | |
Cash and cash equivalents
|
| | |
|
63.7
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
63.7
|
| | | | | 74.6 | | | | | | — | | | | | | — | | | | | | 74.6 | | |
Derivative financial instruments
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | 0.2 | | | | | | 0.2 | | |
Total financial assets
|
| | |
|
131.9
|
| | | |
|
1.2
|
| | | |
|
—
|
| | | |
|
133.1
|
| | | | | 142.1 | | | | | | 1.2 | | | | | | 0.2 | | | | | | 143.5 | | |
| | |
31 December 2021
|
| |||||||||||||||||||||
| | |
Financial assets
at amortised cost £’m |
| |
Financial assets
at fair value through profit or loss £’m |
| |
Derivatives
used for hedging £’m |
| |
Total
£’m |
| ||||||||||||
Trade and other receivables(1)
|
| | | | 69.9 | | | | | | — | | | | | | — | | | | | | 69.9 | | |
Financial assets at FVPL
|
| | | | — | | | | | | 1.1 | | | | | | — | | | | | | 1.1 | | |
Cash and cash equivalents
|
| | | | 58.1 | | | | | | — | | | | | | — | | | | | | 58.1 | | |
Derivative financial instruments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total financial assets
|
| | | | 128.0 | | | | | | 1.1 | | | | | | — | | | | | | 129.1 | | |
| | |
31 December 2023
|
| |
31 December 2022
|
| ||||||||||||||||||||||||||||||
| | |
Derivatives
used for hedging £m |
| |
Other
financial liabilities at cost £m |
| |
Total
£m |
| |
Derivatives
used for hedging £m |
| |
Other
financial liabilities at cost £m |
| |
Total
£m |
| ||||||||||||||||||
Borrowings(1) | | | | | — | | | | | | (174.0) | | | | | | (174.0) | | | | | | — | | | | | | (190.5) | | | | | | (190.5) | | |
Lease liabilities
|
| | | | — | | | | | | (59.7) | | | | | | (59.7) | | | | | | — | | | | | | (61.7) | | | | | | (61.7) | | |
Derivative financial instruments
|
| | | | (0.8) | | | | | | — | | | | | | (0.8) | | | | | | (0.2) | | | | | | — | | | | | | (0.2) | | |
Trade and other payables(2)
|
| | | | — | | | | | | (71.4) | | | | | | (71.4) | | | | | | — | | | | | | (69.0) | | | | | | (69.0) | | |
Total financial liabilities
|
| | |
|
(0.8)
|
| | | |
|
(305.1)
|
| | | |
|
(305.9)
|
| | | | | (0.2) | | | | | | (321.2) | | | | | | (321.4) | | |
| | |
31 December 2021
|
| |||||||||||||||
| | |
Derivatives used
for hedging £m |
| |
Other
financial liabilities at cost £m |
| |
Total
£m |
| |||||||||
Borrowings(1) | | | | | — | | | | | | (168.7) | | | | | | (168.7) | | |
Lease liabilities
|
| | | | — | | | | | | (54.8) | | | | | | (54.8) | | |
Derivative financial instruments
|
| | | | (0.3) | | | | | | — | | | | | | (0.3) | | |
Trade and other payables(2)
|
| | | | — | | | | | | (107.5) | | | | | | (107.5) | | |
Total financial liabilities
|
| | | | (0.3) | | | | | | (331.0) | | | | | | (331.3) | | |
| | |
Not
later than one year £m |
| |
Later than
one year but not later than five years £m |
| |
Later than
five years £m |
| |
Total
£m |
| ||||||||||||
Borrowings(1) | | | |
|
(64.6)
|
| | | |
|
(96.6)
|
| | | |
|
(29.8)
|
| | | |
|
(191.0)
|
| |
Derivative financial instruments
|
| | |
|
(34.8)
|
| | | |
|
(0.3)
|
| | | |
|
—
|
| | | |
|
(35.1)
|
| |
Trade and other payables(2)
|
| | |
|
(71.3)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(71.3)
|
| |
At 31 December 2023
|
| | | | (170.7) | | | | | | (96.9) | | | | | | (29.8) | | | | | | (297.4) | | |
Borrowings(1) | | | | | (20.6) | | | | | | (127.0) | | | | | | (65.9) | | | | | | (213.5) | | |
Derivative financial instruments
|
| | | | (19.8) | | | | | | — | | | | | | — | | | | | | (19.8) | | |
Trade and other payables(2)
|
| | | | (69.0) | | | | | | — | | | | | | — | | | | | | (69.0) | | |
At 31 December 2022
|
| | | | (109.4) | | | | | | (127.0) | | | | | | (65.9) | | | | | | (302.3) | | |
Borrowings(1) | | | | | (20.6) | | | | | | (153.1) | | | | | | — | | | | | | (173.7) | | |
Derivative financial instruments
|
| | | | (24.3) | | | | | | — | | | | | | — | | | | | | (24.3) | | |
Trade and other payables(2)
|
| | | | (107.5) | | | | | | — | | | | | | — | | | | | | (107.5) | | |
At 31 December 2021
|
| | | | (152.4) | | | | | | (153.1) | | | | | | — | | | | | | (305.5) | | |
| | |
Not
later than one year £m |
| |
Later than
one year but not later than five years £m |
| |
Later than
five years £m |
| |
Total
£m |
| ||||||||||||
Lease liabilities as at 31 December 2023
|
| | |
|
(9.6)
|
| | | |
|
(25.8)
|
| | | |
|
(42.7)
|
| | | |
|
(78.1)
|
| |
Lease liabilities as at 31 December 2022
|
| | | | (6.6) | | | | | | (19.4) | | | | | | (34.7) | | | | | | (60.7) | | |
Lease liabilities as at 31 December 2021
|
| | | | (8.5) | | | | | | (26.5) | | | | | | (40.8) | | | | | | (75.8) | | |
| | |
Floating rate
borrowings(1) £m |
| |
Fixed rate
borrowings(2) £m |
| |
Fixed rate
lease liabilities £m |
| |
Total
£m |
| ||||||||||||
Sterling
|
| | |
|
(33.5)
|
| | | |
|
—
|
| | | |
|
(21.7)
|
| | | |
|
(55.2)
|
| |
US dollars
|
| | |
|
(5.8)
|
| | | |
|
(94.3)
|
| | | |
|
(28.7)
|
| | | |
|
(128.8)
|
| |
Euros
|
| | |
|
(40.4)
|
| | | |
|
—
|
| | | |
|
(1.1)
|
| | | |
|
(41.5)
|
| |
Other
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
(8.2)
|
| | | |
|
(8.2)
|
| |
At 31 December 2023
|
| | | | (79.7) | | | | | | (94.3) | | | | | | (59.7) | | | | | | (233.7) | | |
Sterling
|
| | | | (26.0) | | | | | | — | | | | | | (18.4) | | | | | | (44.4) | | |
US dollars
|
| | | | (22.5) | | | | | | (99.2) | | | | | | (32.0) | | | | | | (153.7) | | |
Euros
|
| | | | (42.8) | | | | | | — | | | | | | (1.1) | | | | | | (43.9) | | |
Other
|
| | | | — | | | | | | — | | | | | | (10.2) | | | | | | (10.2) | | |
At 31 December 2022
|
| | | | (91.3) | | | | | | (99.2) | | | | | | (61.7) | | | | | | (252.2) | | |
Sterling
|
| | | | (18.8) | | | | | | — | | | | | | (14.6) | | | | | | (33.4) | | |
US dollars
|
| | | | (71.8) | | | | | | (33.3) | | | | | | (35.6) | | | | | | (140.7) | | |
Euros
|
| | | | (44.7) | | | | | | — | | | | | | (1.4) | | | | | | (46.1) | | |
Other
|
| | | | (0.1) | | | | | | — | | | | | | (3.2) | | | | | | (3.3) | | |
At 31 December 2021
|
| | | | (135.4) | | | | | | (33.3) | | | | | | (54.8) | | | | | | (223.5) | | |
At 31 December 2023
|
| |
Sterling
£m |
| |
US dollars
£m |
| |
Euros
£m |
| |
Other
£m |
| |
Total
£m |
| |||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other receivables(1)
|
| | |
|
14.2
|
| | | |
|
28.3
|
| | | |
|
18.9
|
| | | |
|
6.8
|
| | | |
|
68.2
|
| |
Financial assets at FVPL
|
| | |
|
—
|
| | | |
|
1.2
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
1.2
|
| |
Cash and cash equivalents
|
| | |
|
23.6
|
| | | |
|
17.0
|
| | | |
|
10.5
|
| | | |
|
12.7
|
| | | |
|
63.8
|
| |
Derivative financial instruments
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Total financial assets
|
| | | | 37.8 | | | | | | 46.5 | | | | | | 29.4 | | | | | | 19.5 | | | | | | 133.2 | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Borrowings(2) | | | |
|
(33.5)
|
| | | |
|
(100.1)
|
| | | |
|
(40.4)
|
| | | |
|
—
|
| | | |
|
(174.0)
|
| |
Lease liabilities
|
| | |
|
(21.7)
|
| | | |
|
(28.7)
|
| | | |
|
(1.1)
|
| | | |
|
(8.2)
|
| | | |
|
(59.7)
|
| |
Derivative financial instruments
|
| | |
|
(0.3)
|
| | | |
|
(0.5)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(0.8)
|
| |
Trade and other payables(3)
|
| | |
|
(12.6)
|
| | | |
|
(37.4)
|
| | | |
|
(18.7)
|
| | | |
|
(2.6)
|
| | | |
|
(71.3)
|
| |
Total financial liabilities
|
| | | | (68.1) | | | | | | (166.7) | | | | | | (60.2) | | | | | | (10.8) | | | | | | (305.8) | | |
Potential impact on profit or loss – (loss)/gain | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
10% increase in functional currency
|
| | |
|
—
|
| | | |
|
(2.2)
|
| | | |
|
(0.1)
|
| | | |
|
(0.7)
|
| | | |
|
(3.0)
|
| |
10% decrease in functional currency
|
| | |
|
—
|
| | | |
|
2.7
|
| | | |
|
0.1
|
| | | |
|
0.8
|
| | | |
|
3.6
|
| |
Potential impact on other comprehensive income – gain/(loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
10% increase in functional currency
|
| | |
|
—
|
| | | |
|
10.9
|
| | | |
|
2.8
|
| | | |
|
(0.7)
|
| | | |
|
13.0
|
| |
10% decrease in functional currency
|
| | |
|
—
|
| | | |
|
(13.4)
|
| | | |
|
(3.4)
|
| | | |
|
0.9
|
| | | |
|
(15.9)
|
| |
At 31 December 2022
|
| |
Sterling
£m |
| |
US dollars
£m |
| |
Euros
£m |
| |
Other
£m |
| |
Total
£m |
| |||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other receivables(1)
|
| | | | 14.5 | | | | | | 29.2 | | | | | | 18.2 | | | | | | 5.6 | | | | | | 67.5 | | |
Financial assets at FVPL
|
| | | | — | | | | | | 1.2 | | | | | | — | | | | | | — | | | | | | 1.2 | | |
Cash and cash equivalents
|
| | | | 21.7 | | | | | | 29.5 | | | | | | 8.1 | | | | | | 15.3 | | | | | | 74.6 | | |
Derivative financial instruments
|
| | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.2 | | |
Total financial assets
|
| | | | 36.4 | | | | | | 59.9 | | | | | | 26.3 | | | | | | 20.9 | | | | | | 143.5 | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Borrowings(2) | | | | | (26.0) | | | | | | (121.7) | | | | | | (42.8) | | | | | | — | | | | | | (190.5) | | |
Lease liabilities
|
| | | | (18.3) | | | | | | (32.1) | | | | | | (1.1) | | | | | | (10.2) | | | | | | (61.7) | | |
Derivative financial instruments
|
| | | | — | | | | | | (0.2) | | | | | | — | | | | | | — | | | | | | (0.2) | | |
Trade and other payables(3)
|
| | | | (11.3) | | | | | | (40.5) | | | | | | (13.9) | | | | | | (3.3) | | | | | | (69.0) | | |
Total financial liabilities
|
| | | | (55.6) | | | | | | (194.5) | | | | | | (57.8) | | | | | | (13.5) | | | | | | (321.4) | | |
Potential impact on profit or loss – (loss)/gain | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
10% increase in functional currency
|
| | | | — | | | | | | (2.2) | | | | | | (0.3) | | | | | | (1.1) | | | | | | (3.6) | | |
10% decrease in functional currency
|
| | | | — | | | | | | 2.6 | | | | | | 0.4 | | | | | | 1.4 | | | | | | 4.4 | | |
Potential impact on other comprehensive income – gain/(loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
10% increase in functional currency
|
| | | | — | | | | | | 12.2 | | | | | | 2.9 | | | | | | (0.6) | | | | | | 14.5 | | |
10% decrease in functional currency
|
| | | | — | | | | | | (14.9) | | | | | | (3.5) | | | | | | 0.8 | | | | | | (17.6) | | |
At 31 December 2021
|
| |
Sterling
£m |
| |
US dollars
£m |
| |
Euros
£m |
| |
Other
£m |
| |
Total
£m |
| |||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other receivables(1)
|
| | | | 13.9 | | | | | | 36.5 | | | | | | 15.7 | | | | | | 3.8 | | | | | | 69.9 | | |
Financial assets at FVPL
|
| | | | — | | | | | | 1.1 | | | | | | — | | | | | | — | | | | | | 1.1 | | |
Cash and cash equivalents
|
| | | | 27.1 | | | | | | 22.5 | | | | | | 13.1 | | | | | | 14.3 | | | | | | 77.0 | | |
Derivative financial instruments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total financial assets
|
| | | | 41.0 | | | | | | 60.1 | | | | | | 28.8 | | | | | | 18.0 | | | | | | 148.0 | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Borrowings(2) | | | | | (18.8) | | | | | | (105.1) | | | | | | (44.7) | | | | | | (0.1) | | | | | | (168.7) | | |
Lease liabilities
|
| | | | (14.6) | | | | | | (35.6) | | | | | | (1.4) | | | | | | (3.2) | | | | | | (54.8) | | |
Derivative financial instruments
|
| | | | — | | | | | | (0.3) | | | | | | — | | | | | | — | | | | | | (0.3) | | |
Trade and other payables(3)
|
| | | | (18.3) | | | | | | (49.8) | | | | | | (18.0) | | | | | | (4.2) | | | | | | (90.3) | | |
Total financial liabilities
|
| | | | (51.7) | | | | | | (190.8) | | | | | | (64.1) | | | | | | (7.5) | | | | | | (314.1) | | |
Potential impact on profit or loss – (loss)/gain | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
10% increase in functional currency
|
| | | | — | | | | | | (2.2) | | | | | | (0.3) | | | | | | (1.1) | | | | | | (0.6) | | |
10% decrease in functional currency
|
| | | | — | | | | | | 2.6 | | | | | | 0.4 | | | | | | 1.4 | | | | | | 1.1 | | |
Potential impact on other comprehensive income – gain/(loss) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
10% increase in functional currency
|
| | | | — | | | | | | 12.7 | | | | | | 3.5 | | | | | | (0.6) | | | | | | 15.6 | | |
10% decrease in functional currency
|
| | | | — | | | | | | (15.6) | | | | | | (4.2) | | | | | | 0.7 | | | | | | (19.1) | | |
| | |
Note
|
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| ||||||||||||
Borrowings(1) | | | | | 18 | | | | |
|
174.0
|
| | | | | 190.5 | | | | | | 168.7 | | |
Lease liabilities
|
| | | | | | | | |
|
59.7
|
| | | | | 61.7 | | | | | | 54.8 | | |
Less: Cash and cash equivalents
|
| | | | 15 | | | | |
|
(63.7)
|
| | | | | (74.6) | | | | | | (77.0) | | |
Total equity
|
| | | | | | | | |
|
525.6
|
| | | | | 541.6 | | | | | | 482.4 | | |
Total capital
|
| | | | | | | | |
|
695.6
|
| | | | | 719.2 | | | | | | 628.9 | | |
| | |
Level 1
fair value £m |
| |
Level 2
fair value £m |
| |
Level 3
fair value £m |
| |
Carrying
amount £m |
| ||||||||||||
Interest rate swap derivative instruments
|
| | |
|
—
|
| | | |
|
(0.3)
|
| | | |
|
—
|
| | | |
|
(0.3)
|
| |
Financial assets at FVPL
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
1.2
|
| | | |
|
1.2
|
| |
Forward exchange contract derivative instruments
|
| | |
|
—
|
| | | |
|
(0.5)
|
| | | |
|
—
|
| | | |
|
(0.5)
|
| |
Total | | | | | — | | | | | | (0.8) | | | | | | 1.2 | | | | | | 0.4 | | |
| | |
Level 1
fair value £m |
| |
Level 2
fair value £m |
| |
Level 3
fair value £m |
| |
Carrying
amount £m |
| ||||||||||||
Interest rate swap derivative instruments
|
| | | | — | | | | | | 0.2 | | | | | | — | | | | | | 0.2 | | |
Financial assets at FVPL
|
| | | | — | | | | | | — | | | | | | 1.2 | | | | | | 1.2 | | |
Forward exchange contract derivative instruments
|
| | | | — | | | | | | (0.2) | | | | | | — | | | | | | (0.2) | | |
Total
|
| | | | — | | | | | | — | | | | | | 1.2 | | | | | | 1.2 | | |
| | |
Level 1
fair value £m |
| |
Level 2
fair value £m |
| |
Level 3
fair value £m |
| |
Carrying
amount £m |
| ||||||||||||
Financial assets at FVPL
|
| | | | — | | | | | | — | | | | | | 1.1 | | | | | | 1.1 | | |
Forward exchange contract derivative instruments
|
| | | | — | | | | | | (0.3) | | | | | | — | | | | | | (0.3) | | |
Total
|
| | | | — | | | | | | (0.3) | | | | | | 1.1 | | | | | | 0.8 | | |
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||
| | |
Fair value
£m |
| |
Carrying value
£m |
| |
Fair value
£m |
| |
Carrying value
£m |
| |
Fair value
£m |
| |
Carrying value
£m |
| ||||||||||||||||||
Current liabilities
|
| | |
|
(60.2)
|
| | | |
|
(60.2)
|
| | | | | (15.9) | | | | | | (15.9) | | | | | | (19.0) | | | | | | (19.0) | | |
Non-current liabilities
|
| | |
|
(109.0)
|
| | | |
|
(111.5)
|
| | | | | (173.6) | | | | | | (172.5) | | | | | | (147.7) | | | | | | (149.0) | | |
Fair value of borrowings
|
| | |
|
(169.2)
|
| | | |
|
(171.7)
|
| | | | | (189.5) | | | | | | (188.4) | | | | | | (166.7) | | | | | | (168.0) | | |
| | |
Property related
£m |
| |
Restructuring
£m |
| |
Warranty
£m |
| |
Other
£m |
| |
Total
£m |
| |||||||||||||||
At 1 January 2021
|
| | | | (3.4) | | | | | | (0.5) | | | | | | (2.8) | | | | | | (2.2) | | | | | | (8.9) | | |
(Charged)/credited to the income statement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Additional provisions in the year
|
| | | | — | | | | | | — | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.2) | | |
Unused amounts reversed
|
| | | | — | | | | | | 0.2 | | | | | | 1.6 | | | | | | 1.0 | | | | | | 2.8 | | |
Exchange difference
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.1 | | |
At 31 December 2021
|
| | | | (3.4) | | | | | | (0.3) | | | | | | (1.3) | | | | | | (1.2) | | | | | | (6.2) | | |
(Charged)/credited to the income statement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Additional provisions in the year
|
| | | | — | | | | | | (3.2) | | | | | | — | | | | | | — | | | | | | (3.2) | | |
Unused amounts reversed
|
| | | | 0.4 | | | | | | — | | | | | | 0.6 | | | | | | 0.1 | | | | | | 1.1 | | |
Utilised in the year
|
| | | | — | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.4 | | | | | | 0.7 | | |
Exchange difference
|
| | | | — | | | | | | (0.1) | | | | | | — | | | | | | (0.2) | | | | | | (0.3) | | |
At 31 December 2022
|
| | | | (3.0) | | | | | | (3.4) | | | | | | (0.6) | | | | | | (0.9) | | | | | | (7.9) | | |
(Charged)/credited to the income statement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Additional provisions in the year
|
| | | | — | | | | | | (2.4) | | | | | | (0.2) | | | | | | (0.1) | | | | | | (2.7) | | |
Unused amounts reversed
|
| | | | 0.3 | | | | | | 0.1 | | | | | | 0.1 | | | | | | 0.3 | | | | | | 0.8 | | |
Utilised in the year
|
| | | | — | | | | | | 4.1 | | | | | | — | | | | | | 0.1 | | | | | | 4.2 | | |
Exchange difference
|
| | | | — | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | 0.1 | | |
At 31 December 2023
|
| | | | (2.7) | | | | | | (1.5) | | | | | | (0.7) | | | | | | (0.6) | | | | | | (5.5) | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Current liabilities
|
| | |
|
(2.1)
|
| | | | | (5.0) | | | | | | (1.4) | | |
Non-current liabilities
|
| | |
|
(3.4)
|
| | | | | (2.9) | | | | | | (4.8) | | |
At 31 December
|
| | |
|
(5.5)
|
| | | | | (7.9) | | | | | | (6.2) | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Net defined-benefit obligation on the balance sheet
|
| | |
|
(2.6)
|
| | | | | (4.3) | | | | | | (4.0) | | |
Income statement charge(1)
|
| | |
|
(0.3)
|
| | | | | (0.3) | | | | | | (0.3) | | |
Remeasurements(2) | | | |
|
(0.5)
|
| | | | | — | | | | | | 2.1 | | |
| | | | | | | | |
Present value of
obligations |
| |
Fair value of plan
assets |
| |
Net defined liability
liability |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Note
|
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| ||||||||||||||||||||||||||||||
Balance at 1 January
|
| | | | | | | | |
|
(25.4)
|
| | | | | (29.9) | | | | | | (31.8) | | | | |
|
21.1
|
| | | | | 25.9 | | | | | | 22.9 | | | | |
|
(4.3)
|
| | | | | (4.0) | | | | | | (8.9) | | |
Included in the income statement: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current service costs
|
| | | | | | | | |
|
—
|
| | | | | — | | | | | | (0.1) | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (0.1) | | |
Administration costs
|
| | | | | | | | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
(0.1)
|
| | | | | (0.3) | | | | | | (0.1) | | | | |
|
(0.1)
|
| | | | | (0.3) | | | | | | (0.1) | | |
Interest (expense)/income
|
| | | | 6 | | | | |
|
(0.2)
|
| | | | | (0.8) | | | | | | (0.6) | | | | |
|
—
|
| | | | | 0.8 | | | | | | 0.5 | | | | |
|
(0.2)
|
| | | | | — | | | | | | (0.1) | | |
Subtotal in income statement(1)
|
| | | | 5 | | | | |
|
(0.2)
|
| | | | | (0.8) | | | | | | (0.7) | | | | |
|
(0.1)
|
| | | | | 0.5 | | | | | | 0.4 | | | | |
|
(0.3)
|
| | | | | (0.3) | | | | | | (0.3) | | |
Included in other comprehensive income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Remeasurement gain/(loss) arising from:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net gain/(loss) on plan assets(2)
|
| | | | | | | | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
0.1
|
| | | | | (6.7) | | | | | | 1.1 | | | | |
|
0.1
|
| | | | | (6.7) | | | | | | 1.1 | | |
Loss from change in demographic assumptions
|
| | | | | | | | |
|
—
|
| | | |
|
—
|
| | | | | (0.1) | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (0.1) | | |
Gain from change in financial assumptions
|
| | | | | | | | |
|
0.4
|
| | | | | 6.9 | | | | | | 1.2 | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | |
|
0.4
|
| | | | | 6.9 | | | | | | 1.2 | | |
Experience loss
|
| | | | | | | | |
|
(1.0)
|
| | | | | (0.2) | | | | | | (0.1) | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | |
|
(1.0)
|
| | | | | (0.2) | | | | | | (0.1) | | |
Subtotal in other comprehensive income(3)
|
| | | | | | | | |
|
(0.6)
|
| | | | | 6.7 | | | | |
|
1.0
|
| | | |
|
0.1
|
| | | | | (6.7) | | | | | | 1.1 | | | | |
|
(0.5)
|
| | | | | — | | | | | | 2.1 | | |
Employer contributions
|
| | | | | | | | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
2.6
|
| | | | | — | | | | | | 2.5 | | | | |
|
2.6
|
| | | | | — | | | | | | 2.5 | | |
Settlement
|
| | | | | | | | |
|
23.0
|
| | | | | 1.7 | | | | | | 1.7 | | | | |
|
(23.1)
|
| | | | | (1.5) | | | | | | (1.3) | | | | |
|
(0.1)
|
| | | | | 0.2 | | | | | | 0.4 | | |
Exchange difference
|
| | | | | | | | |
|
0.6
|
| | | | | (3.1) | | | | | | (0.1) | | | | |
|
(0.6)
|
| | | | | 2.9 | | | | | | 0.3 | | | | |
|
—
|
| | | | | (0.2) | | | | | | 0.2 | | |
Balance at 31 December
|
| | | | | | | | |
|
(2.6)
|
| | | | | (25.4) | | | | | | (29.9) | | | | |
|
—
|
| | | | | 21.1 | | | | | | 25.9 | | | | |
|
(2.6)
|
| | | | | (4.3) | | | | | | (4.0) | | |
| | |
Present value of obligations
|
| |
Fair value of plan assets
|
| |
Net defined liability
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||||||||||||||||||||
United States
|
| | |
|
—
|
| | | | | (22.4) | | | | | | (26.8) | | | | |
|
—
|
| | | | | 21.1 | | | | | | 25.9 | | | | |
|
—
|
| | | | | (1.3) | | | | | | (0.9) | | |
Italy
|
| | |
|
(2.6)
|
| | | | | (3.0) | | | | | | (3.1) | | | | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
(2.6)
|
| | | | | (3.0) | | | | | | (3.1) | | |
Balance at 31 December
|
| | |
|
(2.6)
|
| | | | | (25.4) | | | | | | (29.9) | | | | |
|
—
|
| | | | | 21.1 | | | | | | 25.9 | | | | |
|
(2.6)
|
| | | | | (4.3) | | | | | | (4.0) | | |
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||
| | |
£m
|
| |
%
|
| |
£m
|
| |
%
|
| |
£m
|
| |
%
|
| ||||||||||||||||||
Fixed income
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 21.1 | | | | | | 100.0 | | | | | | 25.9 | | | | | | 100.0 | | |
|
Changes in bond yields
|
| | A decrease in corporate bond yields will increase plan liabilities. | |
|
Inflation risk
|
| | Some of the Group’s pension obligations are linked to inflation, and higher inflation will lead to higher liabilities (although, in most cases, caps on the level of inflationary increases are in place to protect the plan against extreme inflation). | |
|
Life expectancies
|
| | The majority of the plans’ obligations are to provide benefits for the life of the member, so increases in life expectancy will result in an increase in the plans’ liabilities. | |
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||
| | |
United
States |
| |
Italy
|
| |
United
States |
| |
Italy
|
| |
United
States |
| |
Italy
|
| ||||||||||||||||||
Discount rate
|
| | |
|
n/a
|
| | | |
|
3.80%
|
| | | | | 5.00% | | | | | | 3.10% | | | | | | 2.64% | | | | | | 0.80% | | |
Inflation
|
| | |
|
n/a
|
| | | |
|
2.50%
|
| | | | | 2.40% | | | | | | 2.75% | | | | | | 2.25% | | | | | | 1.25% | | |
Salary growth rate
|
| | |
|
n/a
|
| | | |
|
2.81%
|
| | | | | n/a | | | | | | 2.75% | | | | | | n/a | | | | | | 1.25% | | |
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||
| | |
United
States |
| |
Italy
|
| |
United
States |
| |
Italy
|
| |
United
States |
| |
Italy
|
| ||||||||||||||||||
Retiring at the end of the reporting year | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Male
|
| | |
|
n/a
|
| | | |
|
n/a
|
| | | | | 20.1 | | | | | | n/a | | | | | | 20.1 | | | | | | n/a | | |
Female
|
| | |
|
n/a
|
| | | |
|
n/a
|
| | | | | 22.2 | | | | | | n/a | | | | | | 22.2 | | | | | | n/a | | |
Retiring 20 years after the end of the reporting year | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Male
|
| | |
|
n/a
|
| | | |
|
n/a
|
| | | | | 21.7 | | | | | | n/a | | | | | | 21.6 | | | | | | n/a | | |
Female
|
| | |
|
n/a
|
| | | |
|
n/a
|
| | | | | 23.7 | | | | | | n/a | | | | | | 23.6 | | | | | | n/a | | |
| | |
Change in
discount rate assumption |
| |
Impact of
increase in assumption £m |
| |
Impact of
decrease in assumption £m |
| |||||||||
Italy
|
| | | | 0.50% | | | | | | (0.11) | | | | | | 0.11 | | |
| | |
Defined pension
benefits(1) 2023 £m |
| |
Defined pension
benefits 2022 £m |
| |
Defined pension
benefits 2021 £m |
| |||||||||
No later than one year
|
| | |
|
(0.2)
|
| | | | | (1.6) | | | | | | (1.7) | | |
Between one and two years
|
| | |
|
(0.2)
|
| | | | | (1.6) | | | | | | (1.7) | | |
Between two and five years
|
| | |
|
(0.5)
|
| | | | | (4.8) | | | | | | (5.1) | | |
Later than five years
|
| | |
|
(1.1)
|
| | | | | (8.0) | | | | | | (8.6) | | |
Total
|
| | |
|
(2.0)
|
| | | | | (16.0) | | | | | | (17.1) | | |
| | |
Number of
shares ‘m |
| |
Ordinary
shares £m |
| |
Share
premium £m |
| |||||||||
At 31 December 2021 and 31 December 2022
|
| | | | 196.8 | | | | | | 9.8 | | | | | | — | | |
At 31 December 2023
|
| | | | 196.8 | | | | | | 9.8 | | | | | | 0.1 | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
LTIP
|
| | |
|
1.0
|
| | | | | 0.7 | | | | | | 0.9 | | |
Save As You Earn
|
| | |
|
0.1
|
| | | | | 0.1 | | | | | | 0.1 | | |
Deferred share bonus plan
|
| | |
|
0.4
|
| | | | | 0.2 | | | | | | — | | |
Total share-based payments charge
|
| | |
|
1.5
|
| | | | | 1.0 | | | | | | 1.0 | | |
| | |
Grant 1
|
| |
Grants 2
|
|
Exercise price
|
| |
£nil
|
| |
£nil
|
|
Share price at grant date
|
| |
£2.39
|
| |
£2.39
|
|
Fair value
|
| |
£2.39
|
| |
£2.01
|
|
Expected volatility
|
| |
31.55%
|
| |
31.55%
|
|
Risk – free rate
|
| |
3.3%
|
| |
3.3%
|
|
Grant date
|
| |
10-Mar-23
|
| |
10-Mar-23
|
|
Expected life
|
| |
3 Years
|
| |
3 Years
|
|
| | |
2023
m |
| |
2022
m |
| |
2021
m |
| |||||||||
At 1 January
|
| | |
|
2.9
|
| | | | | 2.5 | | | | | | 2.4 | | |
Exercised
|
| | |
|
(0.6)
|
| | | | | — | | | | | | (0.3) | | |
Granted
|
| | |
|
1.5
|
| | | | | 1.0 | | | | | | 0.9 | | |
Lapsed
|
| | |
|
(1.3)
|
| | | | | (0.7) | | | | | | (0.6) | | |
Dividend equivalent
|
| | |
|
0.1
|
| | | | | 0.1 | | | | | | 0.1 | | |
At 31 December
|
| | |
|
2.6
|
| | | | | 2.9 | | | | | | 2.5 | | |
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Number of ordinary shares (million)
|
| | |
|
0.2
|
| | | | | 2.0 | | | | | | 0.1 | | |
Cost to Company (£m)
|
| | |
|
0.5
|
| | | | | 6.6 | | | | | | 0.3 | | |
| | |
2023
m |
| |
2022
m |
| |
2021
m |
| |||||||||
At 1 January
|
| | |
|
3.0
|
| | | | | 1.2 | | | | | | 1.6 | | |
Released during the year
|
| | |
|
(1.0)
|
| | | | | (0.2) | | | | | | (0.4) | | |
Buy back/purchase of shares
|
| | |
|
0.2
|
| | | | | 2.0 | | | | | | 0.1 | | |
At 31 December
|
| | |
|
2.2
|
| | | | | 3.0 | | | | | | 1.2 | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Amounts recognised as distributions to owners in the year: | | | | | | | | | | | | | | | | | | | |
Final dividend for financial year ended 31 December 2022 of 9.5 pence (2021: 8.9 pence, 2020: 4.0 pence))
|
| | |
|
18.4
|
| | | | | 17.2 | | | | | | 7.8 | | |
Interim dividend for financial year ended 31 December 2023 of 4.2 pence (2022: 4.2 pence, 2021: 4.0 pence)
|
| | |
|
8.2
|
| | | | | 8.2 | | | | | | 7.8 | | |
Total amounts recognised as distributions to owners in the year
|
| | |
|
26.6
|
| | | | | 25.4 | | | | | | 15.6 | | |
Amounts not recognised in the financial statements: | | | | | | | | | | | | | | | | | | | |
Final dividend proposed for the year ended 31 December 2023 of 9.5 pence (2022: 9.5
pence, 2021:8.9 pence) |
| | |
|
18.5
|
| | | | | 18.4 | | | | | | 17.4 | | |
| | |
Note
|
| |
Lawrence
£m |
| |||
Intangible assets(1)
|
| |
9
|
| | |
|
22.1
|
| |
Property, plant and equipment
|
| |
10
|
| | |
|
2.7
|
| |
Inventories
|
| | | | | |
|
0.5
|
| |
Trade and other receivables
|
| | | | | |
|
1.0
|
| |
Cash and cash equivalents
|
| | | | | |
|
0.2
|
| |
Trade and other payables
|
| | | | | |
|
(0.3)
|
| |
Total identifiable net assets
|
| | | | | |
|
26.2
|
| |
Goodwill arising on acquisition
|
| |
9
|
| | |
|
17.6
|
| |
Total consideration
|
| | | | | | | 43.8 | | |
Satisfied by: | | | | | | | | | | |
Cash
|
| | | | | |
|
44.0
|
| |
Consideration adjustment receivable
|
| | | | | |
|
(0.2)
|
| |
Total consideration
|
| | | | | | | 43.8 | | |
Net cash outflow arising on acquisition: | | | | | | | | | | |
Cash consideration
|
| | | | | |
|
(44.0)
|
| |
Net cash and cash equivalents
|
| | | | | |
|
0.2
|
| |
Net cash outflow
|
| | | | | | | (43.8) | | |
| | |
Note
|
| |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Net finance costs
|
| |
6
|
| | |
|
10.2
|
| | | | | 9.3 | | | | | | 9.1 | | |
Depreciation of PPE
|
| |
10
|
| | |
|
12.0
|
| | | | | 12.4 | | | | | | 11.5 | | |
Depreciation of right-of-use assets
|
| |
11
|
| | |
|
7.9
|
| | | | | 7.1 | | | | | | 7.0 | | |
Amortisation of intangible assets
|
| |
9
|
| | |
|
16.3
|
| | | | | 19.6 | | | | | | 18.8 | | |
Impairment of intangible assets
|
| |
9
|
| | |
|
—
|
| | | | | 0.2 | | | | | | 1.9 | | |
Write off of goodwill
|
| |
9
|
| | |
|
1.0
|
| | | | | — | | | | | | — | | |
Impairment of property, plant and equipment
|
| |
10
|
| | |
|
—
|
| | | | | 0.7 | | | | | | 0.2 | | |
Impairment of right-of-use assets
|
| |
11
|
| | |
|
—
|
| | | | | 0.2 | | | | | | — | | |
Loss on disposal of property, plant and equipment
|
| | | | | |
|
0.2
|
| | | | | 0.1 | | | | | | 0.2 | | |
Pension service costs and administration costs
|
| | | | | |
|
0.3
|
| | | | | 0.3 | | | | | | 0.1 | | |
Non-cash provision movements
|
| | | | | |
|
1.9
|
| | | | | 2.1 | | | | | | (2.4) | | |
Share-based payments
|
| |
22
|
| | |
|
1.5
|
| | | | | 1.0 | | | | | | 1.0 | | |
Total
|
| | | | | |
|
51.3
|
| | | | | 53.0 | | | | | | 47.4 | | |
| | |
2023
£m |
| |
2022
£m |
| |
2021
£m |
| |||||||||
Short-term employee benefits
|
| | |
|
1.5
|
| | | | | 1.6 | | | | | | 1.7 | | |
Share-based payments (including DSBP)
|
| | |
|
0.5
|
| | | | | 0.7 | | | | | | 0.7 | | |
Total
|
| | |
|
2.0
|
| | | | | 2.3 | | | | | | 2.4 | | |
Registered name and office address
|
| |
Country of incorporation
|
| |
Nature of business
|
|
UK operations | | | | | | | |
29 Queen Anne’s Gate, London SW1H 9BU | | | | | | | |
Balance UK Limited(1) | | |
United Kingdom
|
| |
Dormant
|
|
Bilco Access Solutions Limited(1) | | |
United Kingdom
|
| |
Building products
|
|
Crompton Limited(1) | | |
United Kingdom
|
| |
Dormant
|
|
ERA Home Security Limited(1) | | |
United Kingdom
|
| |
Building products
|
|
ERA Products Limited(1) | | |
United Kingdom
|
| |
Dormant
|
|
ERA Security Hardware Limited(1) | | |
United Kingdom
|
| |
Dormant
|
|
Grouphomesafe Limited(1) | | |
United Kingdom
|
| |
Dormant
|
|
Howe Green Limited(1) | | |
United Kingdom
|
| |
Building products
|
|
Jasper Acquisition Holdings Limited | | |
United Kingdom
|
| |
Holding company
|
|
Lupus Capital Limited | | |
United Kingdom
|
| |
Dormant
|
|
Octroi Group Limited | | |
United Kingdom
|
| |
Holding company
|
|
Profab Access Limited(1) | | |
United Kingdom
|
| |
Dormant
|
|
Response Electronics Limited(1) | | |
United Kingdom
|
| |
Dormant
|
|
Response Alarms Limited(1) | | |
United Kingdom
|
| |
Dormant
|
|
Schlegel Acquisition Holdings Limited | | |
United Kingdom
|
| |
Holding company
|
|
Schlegel Building Products Limited(1) | | |
United Kingdom
|
| |
Dormant
|
|
Schlegel Limited(1) | | |
United Kingdom
|
| |
Building products
|
|
Tyman Equities Limited | | |
United Kingdom
|
| |
Dormant
|
|
Tyman Financial Services Limited(1) | | |
United Kingdom
|
| |
Financing company
|
|
Tyman Management Limited(1) | | |
United Kingdom
|
| |
Holding company
|
|
1687922 Limited(1) | | |
United Kingdom
|
| |
Dormant
|
|
Window Fabrication and Fixing Supplies Limited(1) | | |
United Kingdom
|
| |
Dormant
|
|
Y-cam Solutions Limited(1) | | |
United Kingdom
|
| |
Dormant
|
|
Zoo Hardware Limited(1) | | |
United Kingdom
|
| |
Dormant
|
|
Registered name and office address
|
| |
Country of incorporation
|
| |
Nature of business
|
|
North American operations | | | | | | | |
Bay Adelaide Centre, East Tower, 22 Adelaide Street West, Toronto, ON M5H 4E3 | | | | | | | |
Amesbury Canada Inc(1) | | |
Canada
|
| |
Holding company
|
|
8005 Dixie Road, Unit 8043, Brampton, Ontario L6T 3V(1) | | | | | | | |
AmesburyTruth, Inc | | |
Canada
|
| |
Holding company
|
|
Roberto Fierro #6351, Industrial Park Aero Juarez, Juarez, Chihuahua 32695 | | | | | | | |
Amesbury Mexico S.De R.L. De C.V.(1) | | |
Mexico
|
| |
Building products
|
|
Deportistas 7820 Parque Industrial Gema Ciudad, Juarez, Chihuahua 32648 | | | | | | | |
Bilcomex Comercializadora S.De R.L. De C.V.(1) | | |
Mexico
|
| |
Building products
|
|
Bilcomex S.De R.L. De C.V.(1) | | |
Mexico
|
| |
Building products
|
|
Via Monterrey Matamoros No. 600, Parque Industrial Milenium, Apoodaca, Nuevo Leon, Mexico, 66600 | | | | | | | |
Ashland Hardware and Casting Systems de Mexico, S.DE.R.L De C.v.(1) | | |
Mexico
|
| |
Building products
|
|
7246, Wright Road, Thomasville, NC, 27360 | | | | | | | |
Barry G. Lawrence, Inc | | |
United States
|
| |
Building products
|
|
Corporation Service Company, 503 S Pierre St, Pierre, SD, 57501-4522 | | | | | | | |
Balance Systems Inc(1) | | |
United States
|
| |
Building products
|
|
Corporation Service Company, Goodwin Square 225 Asylum Street, 20th Floor, Hartford, CT, 06103 | | | | | | | |
The Bilco Company(1) | | |
United States
|
| |
Holding company
|
|
The Bilco Holding Company(1) | | |
United States
|
| |
Holding company
|
|
Bilco U.K. Limited | | |
United States
|
| |
Building products
|
|
Corporate Service Company, 251 Little Falls Drive, Wilmington, DE, 19808, United States | | | | | | | |
Amesbury Group Inc1 | | |
United States
|
| |
Holding company
|
|
Ashland Hardware Holdings, Inc(1) | | |
United States
|
| |
Holding company
|
|
Ashland Hardware LLC(1) | | |
United States
|
| |
Building products
|
|
Tyman Ventures Inc(1) | | |
United States
|
| |
Holding company
|
|
Truth Hardware Corporation(1) | | |
United States
|
| |
Building products
|
|
Schlegel Systems Inc(1) | | |
United States
|
| |
Building products
|
|
Amesbury Acquisition Holdings (2) Inc(1) | | |
United States
|
| |
Holding company
|
|
Amesbury Industries Inc(1) | | |
United States
|
| |
Holding company
|
|
European operations | | | | | | | |
Nieuwpoortsesteenweg 1028400 Oostende | | | | | | | |
Schlegel Belgium BVBA(1) | | |
Belgium
|
| |
Building products
|
|
Bredowstrasse, 33-22113, Hamburg | | | | | | | |
Schlegel Germany GmbH(1) | | |
Germany
|
| |
Building products
|
|
Kolonou 1-3, 12131 Peristeri | | | | | | | |
Registered name and office address
|
| |
Country of incorporation
|
| |
Nature of business
|
|
Giesse Group Hellas S.A(1) | | |
Greece
|
| |
Building products
|
|
Via Tubertini n.1, 40054 Budrio BO, Italy | | | | | | | |
Giesse S.p.A(1) | | |
Italy
|
| |
Building products
|
|
Constitucion, 84 – Poligono Industrial Les Grases, 08980 Sant Feliu De Llobregat, Barcelona | | | | | | | |
Giesse Group Iberia S.A(1) | | |
Spain
|
| |
Building products
|
|
Other international operations | | | | | | | |
Enrique Becquerel 4873, Area de promocion el Triangulo, CP 1615, Buenos Aires | | | | | | | |
Giesse Group Argentina S.A(1) | | |
Argentina
|
| |
Building products
|
|
44 Riverside Road, Chipping Norton, NSW 2170 | | | | | | | |
Schlegel Australia Pty (2006) Ltd(1) | | |
Australia
|
| |
Building products
|
|
Level 33, 101 Collins Street, Melbourne, VIC 3000, Australia | | | | | | | |
Schlegel Pty Limited(1) | | |
Australia
|
| |
Holding company
|
|
617 Alameda Itatinga, Galpao 2, Parte B, Joapirange II, Valinhos – SP | | | | | | | |
Giesse Brasil Indústria e Comércio de Ferragens e Acessórios Ltda.(1) | | |
Brazil
|
| |
Building products
|
|
618 Alameda Itatinga, Galpao 2, Parte B, Joapirange II, Valinhos – SP | | | | | | | |
Schlegel América Latina – Vedação, Esquadrias e Extrusão Ltda.(1) | | |
Brazil
|
| |
Building products
|
|
No.151 Linjia of Linlianghe Village, Miaocheng Town, Huairou District, Beijing, 101401 | | | | | | | |
Giesse Hardware (Beijing) Co. Ltd.(1) | | |
China
|
| |
Building products
|
|
Second floor of No.3 Building, No.1515 of Juxian Road, Hi – Tech District, Ningbo, Zhejiang Province | | | | | | | |
TSA Hardware (Ningbo) Co. Limited(1) | | |
China
|
| |
Building products
|
|
Amesbury (Ningbo) Hardware Trading Co. Ltd(1) | | |
China
|
| |
Building products
|
|
3rd Interchange, Sheikh Zayed Road, Al Quoz Industrial Area 1, Dubai | | | | | | | |
Schlegel Middle East Building Materials Trading LLC(1)(2) | | |
United Arab
Emirates |
| |
Building products
|
|
Branch operations | | | | | | | |
Access 360 Innovation Drive, Pendeford Wolverhampton, 54 Business Park, WG9 5GA | | | | | | | |
Bilco UK Ltd | | |
United Kingdom
|
| |
Building products
|
|
D-362, MIDC, TTC Industrial Area, Kushket Village, Juinagar, Navi Mumbai 400705 | | | | | | | |
Giesse S.p.A | | |
India
|
| |
Building products
|
|
Istanbul Merkez Şubesi, Halk Sokak Ada IS Merkezi No: 46, Kat: 2 Daire: 4, 34734 Sahrayicedid, Kadikoy, Istanbul | | | | | | | |
Giesse S.p.A | | |
Turkey
|
| |
Building products
|
|
8 Chemin du Jubin, 69570 Dardilly | | | | | | | |
Giesse S.p.A | | |
France
|
| |
Building products
|
|
Registered name and office address
|
| |
Country of incorporation
|
| |
Nature of business
|
|
Av. Eng. Duarte Pacheco, 19-3° DTO., 1070-100 Lisboa | | | | | | | |
Giesse Group Iberia S.A. | | |
Portugal
|
| |
Building products
|
|
| Quanex | | | | |
| Scott Zuehlke – Senior Vice President, Chief Financial Officer and Treasurer | | | +1 713 877 5327 | |
| UBS | | | | |
| (Sole Financial adviser to Quanex) | | | | |
| London: Joe Hannon, Romine Hakme, Josh Chauhan | | | +44 20 7567 8000 | |
| New York: Simon Smith, Jane Zovak, Vijay Kumra | | | +1 212 713 2000 | |
| Joele Frank, Wilkinson Brimmer Katcher | | | | |
| (PR adviser to Quanex) | | | | |
| Arielle Rothstein | | | +1 212 355 4449 | |
| Andrew Siegel | | | | |
| Lyle Weston | | | | |
| Tyman | | | | |
| Rutger Helbing – Chief Executive Officer | | | +44 207 976 8000 | |
| Jason Ashton – Chief Financial Officer | | | | |
| Greenhill | | | | |
| (Lead Financial adviser to Tyman) | | | | |
| Charles Montgomerie | | | +44 207 1987400 | |
| David Wyles | | | | |
| Charles Spencer | | | | |
| Deutsche Numis | | | | |
| (Financial adviser and Corporate broker to Tyman) | | | | |
| Jonathan Wilcox | | | +44 207 260 1000 | |
| Richard Thomas | | | | |
| MHP Group | | | | |
| (PR adviser to Tyman) | | | | |
| Reg Hoare | | |
+44 7801 894577 / tyman@mhpgroup.com
|
|
| Rachel Farrington | | | | |
| Matthew Taylor | | | | |
| Quanex | | | | |
| Scott Zuehlke – Senior Vice President, Chief Financial Officer and Treasurer | | | +1 713 877 5327 | |
| UBS | | | | |
| (Sole Financial adviser to Quanex) | | | | |
| London: Joe Hannon, Romine Hakme, Josh Chauhan | | | +44 20 7567 8000 | |
| New York: Simon Smith, Jane Zovak, Vijay Kumra | | | +1 212 713 2000 | |
| Joele Frank, Wilkinson Brimmer Katcher | | | | |
| (PR adviser to Quanex) | | | | |
| Arielle Rothstein | | | +1 212 355 4449 | |
| Andrew Siegel | | | | |
| Lyle Weston | | | | |
| Tyman | | | | |
| Rutger Helbing – Chief Executive Officer | | | +44 207 976 8000 | |
| Jason Ashton – Chief Financial Officer | | | | |
| Greenhill | | | | |
| (Lead Financial adviser to Tyman) | | | | |
| Charles Montgomerie | | | +44 207 1987400 | |
| David Wyles | | | | |
| Charles Spencer | | | | |
| Deutsche Numis | | | | |
| (Financial adviser and Corporate broker to Tyman) | | | | |
| Jonathan Wilcox | | | +44 207 260 1000 | |
| Richard Thomas | | | | |
| MHP Group | | | | |
| (PR adviser to Tyman) | | | | |
| Reg Hoare | | |
+44 7801 894577 / tyman@mhpgroup.com
|
|
| Rachel Farrington | | | | |
| Matthew Taylor | | | | |
Name
|
| |
Number of
Tyman Shares |
| |
Percentage of
Tyman existing issued share capital |
| ||||||
Jason Ashton
|
| | | | 109,579 | | | | | | 0.06% | | |
Pamela Bingham
|
| | | | 11,718 | | | | | | 0.01% | | |
Nicky Hartery
|
| | | | 159,797 | | | | | | 0.08% | | |
Dave Randich
|
| | | | 50,000 | | | | | | 0.03% | | |
Paul Withers
|
| | | | 115,000 | | | | | | 0.06% | | |
Total | | | | | 446,094 | | | | | | 0.23% | | |
|
|
| | | | | | |
| | | |
KPMG LLP
15 Canada Square London E14 5GL United Kingdom |
| | Tel +44(0) 20 7311 1000 | |
|
“Announcement”
|
| | this announcement (including the summary and Appendices to it); | |
|
“Authorisations”
|
| | authorisations, orders, recognitions, grants, consents, clearances, confirmations, certificates, licences, permissions, determinations, exemptions or approvals; | |
|
“Business Day”
|
| | a day, other than a Saturday, Sunday, public holiday or bank holiday, on which clearing banks are generally open for business in the City of London and New York; | |
|
“Capped All-Share Alternative”
|
| | the alternative to the Main Offer whereby Tyman Shareholders (other than Tyman Shareholders resident or located in a Restricted Jurisdiction) may elect to receive the consideration applicable to their entire holding of Tyman Shares in New Quanex Shares at a ratio of 0.14288 of a New Quanex Share to every 1 Tyman Share held as at the Scheme Record Date; | |
|
“Clean Team and Joint Defence Agreement”
|
| | clean team and joint defence agreement entered into between Tyman, Quanex and their respective external regulatory counsel dated 27 March 2024; | |
|
“Closing ex Dividend Price”
|
| | the Closing Price of a Tyman Share on the Latest Practicable Date of 296.0 pence deducting the amount of the FY23 Dividend; | |
|
“Closing Price”
|
| | closing middle market price of a Tyman Share on a particular trading day as derived from the Daily Official List; | |
|
“CMA”
|
| | Competition and Markets Authority, a UK statutory body established under the Enterprise and Regulatory Reform Act 2013; | |
|
“Co-operation Agreement”
|
| | co-operation agreement entered into between Quanex and Tyman dated 22 April 2024; | |
|
“Companies Act”
|
| | Companies Act 2006, as amended; | |
|
“Conditions”
|
| | the conditions to the Transaction, as set out in Appendix 1 to this Announcement and to be set out in the Scheme Document; | |
|
“Court”
|
| | High Court of Justice in England and Wales; | |
|
“Court Meeting”
|
| | the meeting of Tyman Shareholders to be convened at the direction of the Court pursuant to Part 26 of the Companies Act to consider and, if thought fit, to approve the Scheme (with or without amendment), and including any adjournment, postponement or reconvening of it; | |
|
“Court Order”
|
| | order of the Court sanctioning the Scheme under Part 26 of the Companies Act; | |
|
“CREST”
|
| | the relevant system (as defined in the CREST Regulations) in respect of which Euroclear is the operator (as defined in the CREST Regulations) in accordance with which securities may be held and transferred in uncertificated form; | |
|
“CREST Regulations”
|
| | the Uncertificated Securities Regulations 2001 (SI 2001 No. 3755) (including as it forms part of domestic law of the United Kingdom by virtue of the European Union (Withdrawal) Act 2018), as amended from time to time; | |
|
“Daily Official List”
|
| | Daily Official List published by the London Stock Exchange; | |
|
“Dealing Disclosure”
|
| | an announcement pursuant to Rule 8 of the Takeover Code containing details of dealings in interests in relevant securities of a party to an offer; | |
|
“Deutsche Numis”
|
| | Numis Securities Limited (trading as Deutsche Numis); | |
|
“Disclosed”
|
| | the information fairly disclosed by, or on behalf of, Tyman: (i) in the annual report and accounts of the Tyman Group for the financial year ended 31 December 2023; (ii) in this Announcement; or (iii) in any other announcement to a Regulatory Information Service by, or on behalf of, Tyman before the publication of this Announcement; | |
|
“EBITDA”
|
| | means earnings before interest, tax, depreciation, intangible amortisation, exceptional items, share option costs and acquisition costs; | |
|
“Effective”
|
| | in the context of the Transaction: (i) if the Transaction is implemented by way of the Scheme, the Scheme having become effective pursuant to its terms or (ii) if the Transaction is implemented by way of a Takeover Offer, the Takeover Offer having been declared or having become unconditional in accordance with the requirements of the Takeover Code; | |
|
“Effective Date”
|
| | the date on which the Transaction becomes Effective; | |
|
“Enlarged Group”
|
| | the enlarged group following completion of the Transaction, comprising the Quanex Group and the Tyman Group; | |
|
“Euroclear”
|
| | Euroclear UK & International Limited; | |
|
“Exchange Rate”
|
| | has the meaning given at paragraph 14 of Appendix 2; | |
|
“Excluded Shares”
|
| | any Tyman Shares at the Scheme Record Time which (if any): | |
| | | |
(a) are owned or controlled by the Quanex Group; or
(b) are held by Tyman as treasury shares (within the meaning of the Companies Act);
|
|
|
“FCA”
|
| | Financial Conduct Authority of the United Kingdom or its successor from time to time, acting in its capacity as the competent authority for the purposes of Part VI of FSMA; | |
|
“FCA Handbook”
|
| | the FCA’s Handbook of rules and guidance as amended from time to time; | |
|
“Form of Election”
|
| | the form by which Scheme Shareholders (other than those resident in a Restricted Jurisdiction) may elect to receive the Capped All-Share Alternative which will accompany the Scheme Document; | |
|
“Forms of Proxy”
|
| | forms of proxy for use at the Court Meeting and the General Meeting which will accompany the Scheme Document; | |
|
“FSMA”
|
| | the Financial Services and Markets Act 2000, as amended from time to time; | |
|
“FY”
|
| | a financial year ending 31 October; | |
|
“FY23 Dividend”
|
| | final dividend of 9.5 pence per Tyman Share announced by Tyman on 7 March 2024; | |
|
“General Meeting”
|
| | the general meeting of Tyman Shareholders to be convened in connection with the Scheme to consider and, if thought fit, to approve the Resolutions (with or without amendment), which is expected to be held as soon as the preceding Court Meeting shall have concluded and including any adjournment, postponement or reconvening of it; | |
|
“Greenhill”
|
| | Greenhill & Co. International LLP; | |
|
“IFRS”
|
| | International Financial Reporting Standards; | |
|
“Latest Practicable Date”
|
| | 19 April 2024, being the last Business Day prior to the date of this Announcement; | |
|
“Listing Rules”
|
| | the rules and regulations made by the FCA under FSMA, and contained in the FCA’s publication of the same name; | |
|
“London Stock Exchange”
|
| | London Stock Exchange plc or its successor; | |
|
“Long Stop Date”
|
| | 11.59 p.m. on 22 January 2025, or such later date as may be agreed by Tyman and Quanex (with the consent of the Panel and, if required, as the Court may approve); | |
|
“Main Market”
|
| | the main market for trading in listed securities operated by the London Stock Exchange; | |
|
“Main Offer”
|
| | the main offer being made by Quanex to Tyman Shareholders in connection with the Transaction, being: | |
| | | |
•
240.0 pence in cash; and
•
0.05715 of a New Quanex Share,
|
|
| | | | for every 1 Tyman Share held as at the Scheme Record Time; | |
|
“Meetings”
|
| |
the Court Meeting and/or the General Meeting, as the case may be;
|
|
|
“New Quanex Shares”
|
| | shares of Quanex common stock with a par value of US$0.01 per share proposed to be issued in connection with the Transaction; | |
|
“NYSE”
|
| | New York Stock Exchange LLC; | |
|
“OEM”
|
| | original equipment manufacturer; | |
|
“Offer Document”
|
| | should the Transaction be implemented by way of a Takeover Offer, the document which would be sent to Tyman Shareholders containing, amongst other things, the terms and conditions of the Takeover Offer; | |
|
“Offer Period”
|
| | the offer period (as defined by the Takeover Code) relating to Tyman, which commenced on the date of this Announcement and ending on the earlier of: (i) the Effective Date and (ii) the date on which the Scheme lapses or is withdrawn (or such other date as the Takeover Code may provide or the Panel may decide); | |
|
“Official List”
|
| | Official List of the FCA; | |
|
“Opening Position Disclosure”
|
| | has the same meaning given to it in Rule 8 of the Takeover Code; | |
|
“Overseas Shareholders”
|
| | Tyman Shareholders (or nominees of, or custodians or trustees for Tyman Shareholders) who are resident in, ordinarily resident in, or citizens of, jurisdictions outside the United Kingdom; | |
|
“Panel”
|
| | Panel on Takeovers and Mergers; | |
|
“PRA”
|
| |
Prudential Regulation Authority, or any successor regulatory body;
|
|
|
“Proxy Statement”
|
| | the definitive proxy statement on Schedule 14A, which includes a notice convening the Quanex Stockholder Meeting to be sent by Quanex to Quanex Stockholders, requesting approval of the Quanex Share Proposal; | |
|
“Quanex”
|
| | Quanex Building Products Corporation, a corporation organised and existing under the laws of the State of Delaware; | |
|
“Quanex Confidentiality Agreement”
|
| | confidentiality agreement entered into between Quanex and Tyman dated 18 March 2024; | |
|
“Quanex Directors”
|
| | directors of Quanex at the date of this Announcement or, where the context so requires, the directors of Quanex from time to time; | |
|
“Quanex Group”
|
| | Quanex and its subsidiaries and subsidiary undertakings from time to time and, where the context so requires or admits, each of them; | |
|
“Quanex Share Proposal”
|
| | a proposal for the approval of the issuance of the New Quanex Shares in relation to the Transaction by a majority of Quanex Shares present in person or represented by proxy at the Quanex Stockholder Meeting and entitled to vote on the Quanex Share Proposal; | |
|
“Quanex Shares”
|
| | shares of Quanex common stock with a par value of US$0.01 per share; | |
|
“Quanex Stockholder Meeting”
|
| | special meeting of Quanex Stockholders to be convened in connection with the Transaction, notice of which will be sent to the Quanex Stockholders (including any adjournment, postponement and reconvening of it); | |
|
“Quanex Stockholders”
|
| | holders of Quanex Shares; | |
|
“Quantified Financial Benefits Statement”
|
| | quantified financial benefits statement set out in Appendix 4 to this Announcement; | |
|
“Registrar of Companies”
|
| | the Registrar of Companies in England and Wales; | |
|
“Regulatory Information Service”
|
| |
a regulatory information service as defined in the FCA Handbook;
|
|
|
“Restricted Jurisdiction”
|
| | any jurisdiction where local laws or regulations may result in a significant risk of civil, regulatory or criminal exposure if information concerning the Transaction were made available in that jurisdiction, or if the Transaction (including details regarding any election that may be made for the Capped All-Share Alternative) is or were extended or made available in that jurisdiction, or where to do so would result in a requirement to comply with any governmental or other consent or any registration, filing or other formality which Quanex or Tyman regards as unduly onerous; | |
|
“Sanction Hearing”
|
| | the hearing by the Court to sanction the Scheme pursuant to section 899 of the Companies Act, and any adjournment, postponement or reconvening thereof; | |
|
“Scheme”
|
| | the proposed scheme of arrangement under Part 26 of the Companies Act between Tyman and the Scheme Shareholders, with or subject to any modification, addition or condition approved or imposed by the Court and agreed by Tyman and Quanex, to implement the Transaction; | |
|
“Scheme Document”
|
| | the document to be sent to Tyman Shareholders containing, amongst other things, the Scheme and notices convening the Court Meeting and General Meeting; | |
|
“Scheme Record Time”
|
| | the time and date specified in the Scheme Document, expected to be 6.00 p.m. (London time) on the Business Day immediately before the Effective Date, or such later time as Quanex and Tyman may agree; | |
|
“Scheme Shareholder”
|
| | a holder of Scheme Shares; | |
|
“Scheme Shares”
|
| | all Tyman Shares which remain in issue at the Scheme Record Time and are: | |
| | | |
(a) in issue at the date of the Scheme Document;
(b) (if any) issued after the date of the Scheme Document but before the Scheme Voting Record Time; and/or
|
|
| | | | (c) (if any) issued at or after the Scheme Voting Record Time but on or before the Scheme Record Time, either on terms that the original or any subsequent holders thereof shall be bound by the Scheme or in respect of which such holders are, or shall have agreed in writing to be, so bound, excluding, in each case, any Excluded Shares; | |
|
“Scheme Voting Record Time”
|
| | the date and time to be specified in the Scheme Document by reference to which entitlement to vote at the Court Meeting and the General Meeting will be determined, expected to be 6.00 p.m. (London time) on the day which is two days (excluding non-working days) before the date of the Court Meeting or, if the Court Meeting is adjourned, postponed or reconvened, 6.00 p.m. (London time) on the day which is two days (excluding non-working days) before the date of such adjourned, postponed or reconvened Meeting; | |
|
“SEC”
|
| | US Securities and Exchange Commission; | |
|
“Significant Interest”
|
| | in relation to an undertaking, a direct or indirect interest of 20 per cent. or more of the total voting rights or equity share capital (as defined in section 548 of the Companies Act) of such undertaking; | |
|
“Takeover Code”
|
| | City Code on Takeovers and Mergers, as amended from time to time; | |
|
“Takeover Offer”
|
| | subject to the consent of the Panel and the terms of the Co-operation Agreement, should the Transaction be implemented by way of a takeover offer as defined in Chapter 3 of Part 28 of the Companies Act, the offer to be made by or on behalf of Quanex to acquire the entire issued and to be issued share capital of Quanex, other than any Excluded Shares and, where the context admits, any subsequent revision, variation, extension or renewal of such offer; | |
|
“Teleios”
|
| | Teleios Global Opportunities Master Fund, Ltd acting through its manager Teleios Capital Partners LLC; | |
|
“Teleios Confidentiality Agreement”
|
| | confidentiality agreement entered into between Teleios Capital Partners LLC, Quanex and Tyman dated 19 March 2024; | |
|
“Third Party”
|
| | any relevant central bank, government or governmental, quasi-governmental, supranational, statutory, regulatory, environmental, administrative, fiscal or investigative body, court, trade agency, association, institution, environmental body, employee representative body, any entity owned or controlled by any relevant government or state, or any other body or person whatsoever in any jurisdiction; | |
|
“Transaction”
|
| | the direct or indirect acquisition by Quanex of the entire issued and to be issued ordinary share capital of Tyman, other than Excluded Shares, to be implemented by means of the Scheme (or, should Quanex elect, subject to the consent of the Panel and the terms of the Co-operation Agreement, by means of a Takeover Offer) and, where the context requires, any subsequent revision, variation, extension or renewal of it; | |
|
“Tyman”
|
| | Tyman plc; | |
|
“Tyman Articles”
|
| | articles of association of Tyman as amended from time to time; | |
|
“Tyman Directors”
|
| | directors of Tyman at the date of this Announcement or, where the context so requires, the directors of Tyman from time to time; | |
|
“Tyman DSBP”
|
| | Tyman deferred share bonus plan 2020, approved by Tyman Shareholders and adopted by the Tyman Directors on 20 May 2020; | |
|
“Tyman Group”
|
| | Tyman and its subsidiaries and subsidiary undertakings from time to time and, where the context so requires or admits, each of them; | |
|
“Tyman International Sharesave Plan”
|
| | Tyman international sharesave plan (established as a sub-plan of the Tyman UK Sharesave Plan without prior Tyman Shareholder approval), adopted by the Tyman Directors on 21 July 2017 and amended by the Tyman Directors on 23 July 2018; | |
|
“Tyman LTIP”
|
| | Tyman long term incentive plan 2020, approved by the Tyman Shareholders and adopted by the Tyman Directors on 20 May 2020; | |
|
“Tyman Resolutions”
|
| | shareholder resolution(s) to be proposed at the General Meeting necessary to facilitate the implementation of the Scheme, including, without limitation, a resolution to amend the Tyman Articles by the adoption and inclusion of a new article (in terms approved by Quanex); | |
|
“Tyman Share Plans”
|
| |
(a)
the Tyman DSBP;
(b)
the Tyman LTIP; and
(c)
the Tyman Sharesave Plans;
|
|
|
“Tyman Shareholders”
|
| | holders of Tyman Shares; | |
|
“Tyman Sharesave Plans”
|
| |
(a)
the Tyman International Sharesave Plan;
(b)
the Tyman UK Sharesave Plan; and
(c)
the Tyman US Sharesave Plan;
|
|
|
“Tyman Shares”
|
| | ordinary shares of 5 pence each in the capital of Tyman from time to time; | |
|
“Tyman UK Sharesave Plan”
|
| | Tyman sharesave plan, approved by the Tyman Shareholders on 15 May 2015, approved by the Tyman Directors on 28 July 2015 and amended by the Tyman Directors on 23 July 2018; | |
|
“Tyman US Sharesave Plan”
|
| | Tyman US sharesave plan, approved by the Tyman Shareholders on 15 May 2015 and approved by the directors of Tyman on 28 July 2015; | |
|
“UBS”
|
| | UBS AG London Branch; | |
|
“UK” or “United Kingdom”
|
| | United Kingdom of Great Britain and Northern Ireland; | |
|
“United States” or “US” or “USA”
|
| | United States of America, its territories and possessions, any state of the United States of America, the District of Columbia and all other areas subject to its jurisdiction and any political sub-division thereof; | |
|
“US Exchange Act”
|
| | United States Securities Exchange Act of 1934, as amended, and the rules and regulations promulgated thereunder; | |
|
“US Securities Act”
|
| | United States Securities Act of 1933, as amended, and the rules and regulations promulgated thereunder; | |
|
“Wider Quanex Group”
|
| | Quanex and its subsidiary undertakings, associated undertakings and any other undertaking (including any body corporate, partnership, joint venture or firm) in which Quanex and/or all such undertakings (aggregating their interests) have a Significant Interest; and | |
|
“Wider Tyman Group”
|
| | Tyman and its subsidiary undertakings, associated undertakings and any other undertaking (including any body corporate, partnership, joint venture or firm) in which Tyman and/or all such undertakings (aggregating their interests) have a Significant Interest. | |
Clause
|
| |
Page
|
| | | | |||
| | | | B-3 | | | | |||
| | | | B-9 | | | | |||
| | | | B-9 | | | | |||
| | | | B-12 | | | | |||
| | | | B-13 | | | | |||
| | | | B-14 | | | | |||
| | | | B-16 | | | | |||
| | | | B-16 | | | | |||
| | | | B-18 | | | | |||
| | | | B-19 | | | | |||
| | | | B-19 | | | | |||
| | | | B-20 | | | | |||
| | | | B-21 | | | | |||
| | | | B-21 | | | | |||
| | | | B-22 | | | | |||
| | | | B-22 | | | | |||
| | | | B-22 | | | | |||
| | | | B-23 | | | | |||
| | | | B-23 | | | | |||
| | | | B-23 | | | | |||
| | | | B-23 | | | | |||
| | | | B-23 | | | | |||
| | | | B-24 | | | | |||
| | | | B-24 | | | | |||
| | | | B-24 | | | | |||
| | | | B-24 | | | | |||
| | | | B-24 | | | | |||
| | | | B-25 | | | | |||
| | | | B-25 | | | |
(A) Tyman Share Plans
|
| |
(B) Awards
|
| |
(C) Vesting Percentage
|
| |
(D) Number of Tyman
Shares subject to outstanding awards / options |
| |||
LTIP
|
| | 2020 fully vested unexercised awards (the “2020 Awards”) | | | 100% | | | | | 266 | | |
| | | 2021 performance share awards (the “2021 Performance Share Awards”) | | | 21.40% | | | | | 279,971 | | |
| | | | | | 100% | | | | | 7,747 | | |
| | | 2022 performance share awards (the “2022 Performance Share Awards”) | | |
Not more than 50%
|
| | | | 571,825 | | |
| | | 2023 performance share awards (the “2023 Performance Share Awards”) | | |
Not more than 91%
|
| | | | 637,355 | | |
| | | 2021 restricted share awards (the “2021 Restricted Share Awards”) | | | 100% | | | | | 37,404 | | |
| | | 2022 restricted share awards (the “2022 Restricted Share Awards”) | | | 100% | | | | | 256,012 | | |
| | |
2023 and 2024 restricted share
awards (the “2023-2024 Restricted Share Awards”) |
| | 100% | | | | | 518,613 | | |
DSBP
|
| | Outstanding Awards | | | 100% | | | | | 260,945 | | |
SAYE Plan
|
| | Options | | | Not applicable | | | | | 302,894 | | |
International Sharesave Plan | | | Options | | | Not applicable | | | | | 71,583 | | |
U.S. Sharesave Plan
|
| | Options | | | Not applicable | | | | | 19,779 | | |
(A) Tyman Share Plans
|
| |
(B) Awards
|
| |
(C) Vesting Percentage
|
| |
(D) Maximum number of Tyman
Shares subject to outstanding awards / options |
| |||
LTIP
|
| | 2024 performance share awards (the “2024 Performance Share Awards”) | | | Not applicable | | | | | 963,286 | | |
| | | 2024 restricted share awards (the “2024 Restricted Share Awards”) | | | Not applicable | | | | | 522,751 | | |
DSBP
|
| | 2023 DSBP Awards | | | 100% | | | | | 142,278 | | |
Totals
|
| | | | | | | | | | 1,628,315 | | |
| acting for and on behalf of | | | ) | | | | |
| Executed by Rutger Helbing | | | ) | | | | |
|
TYMAN PLC
|
| | ) | | |
/s/ Rutger Helbing
Chief Executive Officer
|
|
|
Very truly yours,
|
|
|
/s/ UBS Securities LLC
UBS Securities LLC
|
|
EX-FILING FEES
Calculation of Filing Fee Tables
Schedule
14A
(Form Type)
QUANEX BUILDING PRODUCTS CORPORATION
(Exact Name of Registrant as Specified in its Charter)
N/A
(Translation of Registrant’s Name into English)
Table 1: Transaction Valuation
Proposed Maximum Aggregate Value of Transaction |
Fee Rate | Amount of Filing Fee | |
Fees to be Paid | $979,933,995.07(1) | 0.00014760 | $144,638.26(2) |
Fees Previously Paid | — | — | |
Total Transaction Valuation | $979,933,995.07 | ||
Total Fees Due for Filing | $144,638.26 | ||
Total Fees Previously Paid | — | ||
Total Fee Offsets | — | ||
Net Fee Due | $144,638.26 |
(1) | The proposed maximum aggregate value of the transaction was calculated as the sum of the value of (i) the 49,271,086 ordinary shares of Tyman plc that may elect for the capped all-share alternative (which is equal to 25% of the outstanding ordinary shares of Tyman plc) and (ii) the remaining 147,813,257 issued and to be issued ordinary shares of Tyman plc that are entitled to receive the main offer (which is comprised of 240 pence and 0.05715 shares of Quanex common stock per ordinary share of Tyman plc). The value of the ordinary shares of Tyman plc that may elect for the capped all-share alternative was calculated as the product of (i) 49,271,086 and (ii) 0.14288 and (iii) $34.43, the average of the high and low prices of Quanex common stock on May 16, 2024. The value of the remaining issued and to be issued ordinary shares was calculated as the sum of the product of (i) 147,813,257 and (ii) $3.02 (the value in USD of the 240 pence cash portion of the offer utilizing an £/US$ exchange rate of 1.2592 at 5:00 p.m. EDT on May 14, 2024), plus the product of (i) 147,813,257 and (ii) 0.05715 and (iii) $34.43, the average of the high and low prices of Quanex common stock on May 16, 2024. |
(2) | In accordance with Section 14(g) of the Securities Exchange Act of 1934, as amended, the filing fee was determined by multiplying the proposed maximum aggregate value of the transaction as calculated in footnote (1) by .00014760. |