| Fixed | Performance-related | ||||||||||
£’000 Year | Salary/fees | Benefits 2 | Pension | Total fixed | Bonus | LTIP | Other 3 | Total variable | Total | ||
Executive Directors | Luc van Ravenstein 1 , CEO | 2025 | 369 | 55 | 30 | 454 | 399 | 264 | 6 | 669 | 1,123 |
2024 | – | – | – | – | – | – | – | – | – | ||
Non-Executive | John O’Higgins, Chair | 2025 | 224 | – | – | 224 | – | – | – | – | 224 |
Directors | 2024 | 216 | – | – | 216 | – | – | – | – | 216 | |
Dorothee Deuring | 2025 | 61 | – | – | 61 | – | – | – | – | 61 | |
2024 | 59 | – | – | 59 | – | – | – | – | 59 | ||
Trudy Schoolenberg 4 | 2025 | 71 | – | – | 71 | – | – | – | – | 71 | |
2024 | 69 | – | – | 69 | – | – | – | – | 69 | ||
Christine Soden 4 | 2025 | 77 | – | – | 77 | – | – | – | – | 77 | |
2024 | 74 | – | – | 74 | – | – | – | – | 74 | ||
Clement Woon 4 | 2025 | 71 | – | – | 71 | – | – | – | – | 71 | |
2024 | 65 | – | – | 65 | – | – | – | – | 65 | ||
Maria Ciliberti 5 | 2025 | 61 | – | – | 61 | – | – | – | – | 61 | |
2024 | 47 | – | – | 47 | – | – | – | – | 47 | ||
Heejae Chae 5 | 2025 | 61 | – | – | 61 | – | – | – | – | 61 | |
2024 | 45 | – | – | 45 | – | – | – | – | 45 | ||
Christopher Mills | 2025 | 61 | – | – | 61 | – | – | – | – | 61 | |
2024 | – | – | – | – | – | – | – | – | – | ||
Former Directors | Paul Waterman 1,6 , former CEO | 2025 | 475 | 64 | 97 | 636 | 510 | 1,371 | 0 | 1,881 | 2,517 |
2024 | 808 | 120 | 167 | 1,095 | 978 | 949 | 0 | 1,927 | 3,022 | ||
Ralph Hewins 7 , former CFO | 2025 | 429 | 30 | 90 | 549 | 386 | 761 | 0 | 1,147 | 1,696 | |
2024 | 414 | 29 | 87 | 530 | 418 | 430 | 18 | 866 | 1,396 | ||
Steve Good | 2025 | – | – | – | – | – | – | – | – | – | |
2024 | 23 | – | – | – | – | – | – | – | 23 | ||
Total | 2025 | 1,960 | 149 | 217 | 2,326 | 1,295 | 2,396 | 6 | 3,697 | 6,023 | |
Total | 2024 | 1,820 | 149 | 254 | 2,223 | 1,396 | 1,379 | 18 | 2,793 | 5,016 | |
Relative | 2025 bonus plan targets | Percentage of maximum bonus earned | Percentage of salary earned | |||||||||
weighting of | Plan | Stretch | Luc van | Paul | Luc van | Paul | ||||||
performance | Threshold | (50% | (100% | Percentage of | Ravenstein | Waterman | Ralph Hewins | Ravenstein | Waterman | Ralph Hewins | ||
Full-year bonus | conditions | (0% pay-out) | pay-out) | pay-out) | Actual result | maximum | CEO | Former CEO | Former CFO | CEO | Former CEO | Former CFO |
Maximum | ||||||||||||
PBT ($m) | 50% | 99.3 | 102.8 | 113.1 | 107.5 | 72.8% | 36.4% | 36.4% | 36.4% | 54.6% | 54.6% | 45.5% |
AWC to sales (%) | 20% | 24.8% | 24.5% | 22.5% | 23.8% | 67.5% | 13.5% | 13.5% | 13.5% | 20.25% | 20.25% | 16.875% |
Non-financial | 30% | 0/30 | 15/30 | 30/30 | 22/30 | 73.3% | 22% | 22% | 22% | 33% | 33% | 27.5% |
Total full year | 100% | 71.9% | 71.9% | 71.9% | 107.85% | 107.85% | 89.875% | |||||
Summary | |||
Measure | Performance indicator | Achievements | scoring |
Sustainability objectives | |||
Safety | Recordable injuries: threshold 5; target 3; stretch 1 | Recordable injuries: 4 | |
Focus on maintaining and strengthening | Safety engagement: threshold 75% employee participation and | Safety engagement: 90.5 | |
responsible workplace practices through safety | minimum 2 activities/employee per quarter; maximum 75% | Recordables between threshold and target and Engagement close to maximum | 3%/5% |
engagement | employee participation and 4 activities/employee per quarter | ||
Diversity, Equity and Inclusion | Gender diversity: new-hire diversity; ELT and direct reports at | New hire diversity: 28% | |
Continue to build organisational capability | least 40% of each gender | ELT and Direct Reports: 40% female and 60% male | |
through actions that increase employee | Gallup Q12 and Culture of Inclusion index | Gallup Q12: from 3.91 to 4.04 and Gallup Culture of inclusion: from 3.96 to 4.09 | 4%/5% |
engagement and create a more diverse, | Targets met or exceeded for each objective | ||
equitable and inclusive organisation | |||
Environmental | Overall GHG emissions | Overall GHG emissions: 14% reduction vs 5.9% target | |
Continue to demonstrate progress towards | 2030 target progress | 2030 target progress: all 4 environmental intensity targets exceeded | |
achieving our 2030 and SBT goals through | SBT target validated and roadmap progressed | SBT target validated and roadmap progressed: validated in March and roadmap updated | 4%/5% |
implementation of energy-efficiency and | Sustainability fully integrated into portfolio and innovation | Sustainability fully integrated into portfolio and innovation management: progressing with | |
environmental impact improvement projects, | management | more work to do | |
and put further actions in place to minimise | Responsible sourcing approach in place | Responsible sourcing approach in place: system live and understood | |
pollution and risk of environmental Tier 1 and 2 | Product lifecycle analysis further expanded | Product lifecycle analysis further expanded: expanded to cover NiSAT and Organic | |
incidents. SBT greenhouse gas emission | % naturally-derived product revenue | Thixotrope technologies | |
reduction target to be validated, and all | Audit readiness activities complete | % naturally-derived product revenue: increased from 58% to 59% | |
environmental data to be audit ready | Audit readiness activities complete: partially completed, hindered by EU regulation change | ||
Strategic objectives | |||
CMD Growth Platform | Above-market sales of $7m in Personal Care and $19m in | Above-market sales of $7m in Personal Care and $19m in Coatings and Energy in 2025: | |
Deliver 2025 components of $90m growth | Coatings and Energy in 2025 | not achieved | |
platform promise, setting up 2026 for success | 15 new products with sustainability benefits | 15 new products with sustainability benefits: 19 new products with 16 having sustainability | 3%/5% |
Innovation Revenue increasing to 16% | benefits: target exceeded | ||
Pipeline of new products for 2026 | Innovation Revenue increasing to 16%: achieved 16.4%: target exceeded | ||
$35m NBO revenue delivered in 2025 plus growth in pipeline | Pipeline of new products for 2026 minimum of 15 planned: target achieved | ||
to >$290m | $35m NBO revenue delivered in 2025 plus growth in pipeline to >$290m: $56m NBO | ||
revenue delivered; pipeline increase to $263m: target partially achieved | |||
CMD Efficiency Platform | Deliver Fit for the Future – $8m; Supply Chain – $4m; and | Fit for the Future: target exceeded; $8m: target achieved | |
Deliver 2025 components of CMD targeted | Procurement – $4m | Supply Chain $5m: target exceeded; Procurement $4m: target achieved; and all on | |
efficiency savings, and drive key improvements | Supply Chain and Procurement initiatives on track for further | track/slightly ahead for 2026 delivery: target achieved | 4%/5% |
at STL site and Customer Service delivery in | delivery in 2026 | St. Louis OEE stable, OTIF up 1% and costs behind plan: target partially achieved | |
Porto | St. Louis OEE, OTIF and costs | ||
Corporate Development | Completion of Talc strategic review. If Talc is to be sold, optimise value | Successful completion of Talc strategic review with divestment completed at end of May: | |
Continue to improve the Elementis portfolio | and contract terms, and ensure a smooth and timely deal completion | target achieved | |
through completion of the Talc strategic review, | and transition (including removal of any future liability risk) | Sale of the pharmaceutical manufacturing business on track for completion in Q1 2026: | 4%/5% |
sale of the pharmaceutical manufacturing | Completion of sale of the pharmaceutical manufacturing business | target on track for achievement | |
business and other steps aligned to strategy | in line with Board expectations | Completion of acquisition of Alchemy Ingredients: target achieved | |
(e.g. bolt-on M&A) | Other strategic steps that demonstrate enhanced value | Development of appropriately sized M&A pipeline: target achieved |
Performance metric | Weighting | Threshold target | Threshold payout | Maximum target | Elementis achievement | Payout |
EPS 1 | 33.3% | 11.8 cents per share | 0% | 15.8 cents per share | 13.72 cents per share | 48% |
Operating cash conversion 2 | 33.3% | 80% | 0% | 100% | 97.5% | 87.5% |
Relative TSR vs FTSE All-Share Index | 33.3% | Median (50th percentile) | 25% | Upper quartile (75th percentile) | 73rd percentile | 94.9% |
Number of shares | Value of dividend | |||||
Award holder | Number of shares granted | Payout (% of maximum) | due to vest | Value from share price increase 1 | equivalents 2,3 | Total value vesting 3 |
Paul Waterman | 1,350,978 | 76.8% | 805,409 5 | £357,602 | £54,981 | £1,371,020 |
Ralph Hewins | 584,349 | 76.8% | 447,142 6 | £198,531 | £30,524 | £761,154 |
Luc van Ravenstein 4 | 175,146 | 88.4% | 54,829 | £68,744 | £10,565 | £263,556 |
Face value of award | ||||
Award holder | Type of share award | Grant date | Number of shares | at grant (£000s) 1 |
Luc van Ravenstein | Conditional share award | 30.05.2025 | 745,591 | £1,067,686 |
Ralph Hewins | Conditional share award | 30.05.2025 | 524,654² | £751,305 |
Kath Kearney-Croft | Conditional share award | 03.11.2025 | 425,791 | £700,000 |
End of the | ||||||||
Threshold | Threshold | Stretch | performance | |||||
Performance metric | Weighting | target | payout | Target | Target payout | Stretch target | payout | period |
2027 EPS | 30% | 14.3 cents | 0% | – | – | 17.5 cents | 100% | 31.12.2027 |
per share | per share | |||||||
2025 to 2027 ROCE | 30% | 30% | 0% | 33% | 50% | 36% | 100% | 31.12.2027 |
Relative TSR vs FTSE All-Share Index | 30% | Median | 25% | – | – | Upper | 100% | 31.12.2027 |
quartile | ||||||||
Scope 1 & 2 GHG emissions reduction | 10% | 57,869t | 0% | – | – | 50,156t | 100% | 31.12.2027 |
CO 2 e | CO 2 e |
| Scheme interests | Vested but | ||||||||
Granted during | Exercised during | Lapsed during | unexercised | ||||||
Interest type | Grant date | Option price (p) | 01.01.25 | 2025 | 2025 | 2025 | 31.12.25 | share options | |
Executive Directors | |||||||||
Luc van Ravenstein | LTIP (PSU) 1 | 04.04.2022 | – | 69,334 | – | 33,765 | 35,569 | 0 | – |
LTIP (RSU) 2 | 04.04.2022 | – | 69,333 | – | 69,333 | – | 0 | – | |
LTIP (PSU) 1 | 03.04.2023 | – | 87,573 | – | – | – | 87,573 | – | |
LTIP (RSU) 2 | 03.04.2023 | – | 87,573 | – | – | – | 87,573 | – | |
SAYE | 20.09.2023 | 94.86 | 40,800 | – | 37,174 | 3,626 | 0 | – | |
LTIP (PSU) 1 | 08.04.2024 | – | 71,759 | – | – | – | 71,759 | – | |
LTIP (RSU) 2 | 08.04.2024 | – | 71,758 | – | – | – | 71,758 | – | |
LTIP (PSU) 1 | 30.05.2025 | – | – | 745,591 | – | – | 745,591 | – | |
Total scheme interests | 498,130 | 745,591 | 140,272 | 39,195 | 1,064,254 | – | |||
Former Directors | |||||||||
Paul Waterman | LTIP 1 | 04.04.2022 | – | 1,236,244 | – | 602,050 | 634,194 | 0 | – |
DSBP 3 | 08.03.2023 | – | 374,376 | – | 374,376 | – | 0 | – | |
LTIP 1 | 03.04.2023 | – | 1,350,978 | – | – | – | 1,350,978 | – | |
DSBP 3 | 08.03.2024 | – | 323,899 | – | 323,899 | – | 0 | – | |
LTIP 1 | 08.04.2024 | – | 1,107,011 | – | 1,107,011 | – | 0 | – | |
DSBP 3 | 30.05.2025 | – | – | 324,003 | 324,003 | – | 0 | – | |
Total scheme interests | 4,392,508 | 324,003 | 2,731,339 | 634,194 | 1,350,978 | – | |||
Ralph Hewins | DSBP 3 | 08.03.2017 | – | 7,140 | – | – | – | 7,140 | 7,140 |
RA 4 | 08.03.2017 | – | 17,458 | – | – | – | 17,458 | 17,458 | |
RA 5 | 08.03.2017 | – | 92,262 | – | – | – | 92,262 | 92,262 | |
DSBP 3 | 05.03.2018 | – | 73,123 | – | – | – | 73,123 | 73,123 | |
DSBP 3 | 11.03.2019 | – | 48,865 | – | – | – | 48,865 | 48,865 | |
DSBP 3 | 06.03.2020 | – | 76,266 | – | – | – | 76,266 | 76,266 | |
DSBP 3 | 08.03.2022 | – | 213,105 | – | – | – | 213,105 | 213,105 | |
LTIP 1 | 05.04.2022 | – | 559,656 | – | 272,552 | 287,104 | 0 | – | |
SAYE 6 | 21.09.2022 | 88.00 | 20,454 | – | – | 20,454 | 20,454 | ||
DSBP 3 | 09.03.2023 | – | 147,833 | – | – | 147,833 | 147,833 | ||
LTIP 1 | 13.04.2023 | – | 584,349 | – | – | 584,349 | – | ||
DSBP 3 | 12.03.2024 | – | 138,015 | – | – | 138,015 | – | ||
LTIP 1 | 08.04.2024 | – | 489,054 | – | – | 489,054 | – | ||
DSBP 3 | 02.06.2025 | – | – | 145,966 | – | 145966 | – | ||
LTIP 1 | 02.06.2025 | – | – | 524,654 | – | 524,654 | – | ||
Total scheme interests | 2,467,580 | 670,620 | 272,552 | 287,104 | 2,578,544 | 696,506 |
Shareholding | |||||
Acquired | Disposed | level met as at | |||
01.01.25 | during 2025 | during 2025 | 31.12.25 | 31.12.25 | |
Executive Directors | |||||
Luc van Ravenstein | 393,449 | 119,164 | – | 512,613 | No 1 |
Non-Executive Directors | |||||
Dorothee Deuring | 26,250 | – | – | 26,250 | n/a |
John O’Higgins | 125,600 | – | – | 125,600 | n/a |
Trudy Schoolenberg | 30,000 | 30,000 | – | 60,000 | n/a |
Christine Soden | 30,000 | – | – | 30,000 | n/a |
Clement Woon | 50,000 | – | – | 50,000 | n/a |
Maria Ciliberti | 10,000 | – | – | 10,000 | n/a |
Heejae Chae | 34,000 | – | – | 34,000 | n/a |
Christopher Mills 2 | – | – | – | – | n/a |
Former Directors | |||||
Paul Waterman | 1,597,963 | 1,045,313 | – | 2,643,276 | No 1 |
Ralph Hewins | 289,090 | 148,708 | – | 437,798 | No 1 |
Defined contribution plans | Salary supplement | |||
2025 | 2024 | 2025 | 2024 | |
£’000 | £’000 | £’000 | £’000 | |
Executive Directors | ||||
Luc van Ravenstein | n/a | – | 29 | – |
Former Directors | ||||
Paul Waterman | 36 | 42 | 61 | 125 |
Ralph Hewins | n/a | n/a | 90 | 87 |
2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
CEO pay (total remuneration – £’000s) | 1,553 1 | 2,539 | 1,229 | 1,114 | 1,007 | 1,946 | 2,214 | 2,752 | 3,039 | 3,641 |
Annual bonus payout (% of maximum) | 27.5% | 93.0% | 35.0% | 17.3% | 0% | 93% | 75% | 74% | 77.9% | 71.9% |
LTIP vesting (% of maximum) | 91.2% 2 | 91.4% 3 | 0% | 0% | 0% | 0% | 11.1% | 54.7% | 48.7% | 76.8% |
CEO pay ratio | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
Method | A | A | A | A | A | A | A |
CEO single figure | £1,114 | £1,007 | £1,946 | £2,214 | £2,752 | £3,039 | £3,181 |
Upper quartile | 15 | 14 | 23 | 24 | 31 | 37 | 34 |
Median | 21 | 19 | 34 | 40 | 52 | 52 | 54 |
Lower quartile | 25 | 23 | 42 | 49 | 67 | 66 | 63 |
2025 | Salary | Total pay |
Upper quartile individual | £73,680 | £91,720 |
Median individual | £53,285 | £58,752 |
Lower quartile individual | £45,596 | £50,605 |
£m | 2025 | 2024 | Change |
Remuneration paid to all employees 1 | 60.9 | 59.8 | 1.8% |
Total dividends paid in the year | 18.9 | 14.7 | 28.6% |
Average percentage change 2020-21 | Average percentage change 2021-22 | Average percentage change 2022-23 | Average percentage change 2023-24 | Average percentage change 2024-25 | |||||||||||
Taxable | Annual | Taxable | Annual | Taxable | Annual | Taxable | Annual | Taxable | Annual | ||||||
Salary | benefits | bonus | Salary | benefits | bonus | Salary | benefits | bonus | Salary | benefits | bonus | Salary | benefits | bonus | |
Luc van Ravenstein¹ ,2 | – | – | – | – | – | – | – | – | – | – | – | – | n/a | n/a | n/a |
John O’Higgins 3 | 131% | – | – | 86% | – | – | 4.5% | – | – | 4% | 3.6% | – | 3.8% | – | – |
Dorothee Deuring | 2% | – | – | 3% | – | – | 10.5% | – | – | 4% | – | – | 3.8% | – | – |
Trudy Schoolenberg 4 | – | – | – | – | – | – | 31.9% | – | – | 4% | – | – | 3.8% | – | – |
Christine Soden 5 | 512% | – | – | 14% | – | – | 9.3% | – | – | 4% | – | – | 3.8% | – | – |
Clement Woon 6 | – | – | – | – | – | – | 4.5% | – | – | 16.1% | – | – | 3.8% | – | – |
Maria Ciliberti 6 | – | – | – | – | – | – | – | – | – | – | – | – | 30% | – | – |
Heejae Chae 6 | – | – | – | – | – | – | – | – | – | – | – | – | 36% | – | – |
Christopher Mills | – | – | – | – | – | – | – | – | – | – | – | – | n/a | – | – |
Employees | 11.1% | – | – | 1.8% | – | -12% | 0.4% | – | -20.7% | 4% | – | 25.5% | 1.8% | – | -9% |
Former Directors | |||||||||||||||
Paul Waterman 1,2,8 | 2% | 26% | 100% | 3% | -4% | -17% | 3.2% | 24.7% | 2.7% | 4% | 17.8% | 11.8% | n/a | n/a | n/a |
Ralph Hewins 7 | 2% | 4% | 100% | 3% | 4% | -16% | 4.5% | 0% | 2.7% | 4% | 13.2% | 9.1% | 3.8% | 3.4% | -7.7% |
Votes for | % for | Votes against | % against | Votes withheld 1 | |
2024 Directors’ Remuneration report (2025 AGM) | 434,598,682 | 91.88 | 38,413,539 | 8.12 | 16,163 |
2025 Directors’ Remuneration Policy (2025 AGM) | 467,252,524 | 98.78 | 5,759,912 | 1.22 | 15,948 |
Committee | |
meeting dates | Agenda items |
February | 2022 LTIP performance outcomes |
2025 | 2024 Executive Director bonus awards |
2025 LTIP targets/performance conditions and delegated authority to grant | |
the 2025 awards | |
ELT salary review and bonus payments | |
CEO pay ratio calculations | |
Approval of final draft of Directors’ Remuneration report | |
June 2025 | 2025 LTIP grant |
July 2025 | Market update |
Preliminary consideration of Talc divestment impact on incentives | |
October 2025 | Application of Remuneration Policy in 2026 |
Update on 2025 performance against annual bonus targets and 2023 LTIP | |
Consideration of the impact of the Talc divestment on incentive plans | |
December | Institutional investor and proxy agency update |
2025 | Preliminary discussion on Director pay increases |
Conclusion on Talc divestment impact on incentives and associated impact of | |
share buyback | |
Workforce engagement | |
Committee terms of reference |
UK |
||
Endorsement |
Effective |
|
International Accounting Standards (IAS/IFRSs) and Interpretations (IFRICs): |
status |
date |
Lack of exchangeability – Amendments to IAS 21 |
Endorsed |
1 January |
2025 |
Effective for annual |
||
UK |
reporting periods |
|
Endorsement |
beginning on |
|
IAS, IFRSs and IFRICs not yet endorsed for use in the UK: |
status |
or after |
Classification and Measurement of Financial Instruments – |
Endorsed |
1 January 2026 |
Amendments to IFRS 9 and IFRS 7 |
||
Annual Improvements to IFRS Accounting Standards – |
Endorsed |
1 January 2026 |
Amendments to IFRS 1, IFRS 7, IFRS 9, IFRS 10 and IAS 7 |
||
Contracts Referencing Nature-dependent Electricity – |
Endorsed |
1 January 2026 |
Amendments to IFRS 9 and IFRS 7 |
||
IFRS 18 – Presentation and Disclosure in Financial Statements |
Endorsed |
1 January 2027 |
IFRS 19 – Subsidiaries without Public Accountability: |
Not yet |
1 January 2027 |
Disclosures |
endorsed |
|
Translation to a Hyperinflationary Presentation Currency – |
Not yet |
1 January 2027 |
Amendments to IAS 21 |
endorsed |
|
Amendments to Illustrative Examples on IFRS 7, IFRS 18, IAS 1, |
Not yet |
n/a |
IAS 8, IAS 36 and IAS 37 |
endorsed |
|
Sale or Contribution of Assets between an Investor and its |
Not yet |
n/a |
Associate or Joint Venture – Amendments to IFRS 10 and IAS 28 |
endorsed |
| 2025 |
2024 |
|||||||||
Personal |
Segment |
Central |
Segment |
|||||||
Coatings |
Care |
totals |
costs |
Total |
Coatings |
Personal Care |
totals |
Central costs |
Total |
|
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
|
Revenue from external customers |
373.0 |
224.5 |
597.5 |
– |
597.5 |
386.4 |
217.4 |
603.8 |
– |
603.8 |
Adjusted operating profit |
70.4 |
72.8 |
143.2 |
(16.5) |
126.7 |
78.4 |
61.6 |
140.0 |
(20.8) |
119.2 |
Adjusting items (see Note 5) |
(5.7) |
(9.4) |
(15.1) |
(2.6) |
(17.7) |
(4.9) |
(12.3) |
(17.2) |
(6.0) |
(23.2) |
Operating profit |
64.7 |
63.4 |
128.1 |
(19.1) |
109.0 |
73.5 |
49.3 |
122.8 |
(26.8) |
96.0 |
Other expenses |
(2.6) |
(2.0) |
||||||||
Finance income |
3.0 |
2.9 |
||||||||
Finance expense |
(19.5) |
(22.6) |
||||||||
Tax |
(27.6) |
(25.5) |
||||||||
Profit from continuing operations |
62.3 |
48.8 |
||||||||
| 2025 |
2024 |
||||||
Personal Care |
Personal Care, |
Discontinued |
|||||
and Coatings 1 |
Unallocated |
Total |
and Coatings 1 |
Unallocated |
segments |
Total |
|
$m |
$m |
$m |
$m |
$m |
$m |
$m |
|
Fixed assets |
759.3 |
13.6 |
772.9 |
742.5 |
18.4 |
163.0 |
923.9 |
Inventories |
142.9 |
– |
142.9 |
126.7 |
0.1 |
25.7 |
152.5 |
Trade and other receivables |
77.8 |
3.8 |
81.6 |
70.4 |
6.4 |
16.5 |
93.3 |
Other tax recoverable |
– |
23.7 |
23.7 |
– |
21.0 |
– |
21.0 |
Derivatives |
– |
0.4 |
0.4 |
– |
5.4 |
– |
5.4 |
Tax assets |
– |
9.9 |
9.9 |
– |
18.6 |
– |
18.6 |
Retirement benefit surplus |
– |
26.5 |
26.5 |
– |
27.6 |
– |
27.6 |
Cash and cash equivalents |
– |
54.6 |
54.6 |
– |
59.9 |
– |
59.9 |
Segment assets |
980.0 |
132.5 |
1,112.5 |
939.6 |
157.4 |
205.2 |
1,302.2 |
Assets classified as held for sale |
2.1 |
6.2 |
|||||
Total assets |
980.0 |
132.5 |
1,114.6 |
939.6 |
157.4 |
205.2 |
1,308.4 |
Trade and other payables |
(72.6) |
(19.4) |
(92.0) |
(67.0) |
(20.9) |
(20.5) |
(108.4) |
Operating provisions |
(0.5) |
(4.6) |
(5.1) |
(2.9) |
(5.6) |
(39.9) |
(48.4) |
Lease liabilities |
(14.7) |
(5.7) |
(20.4) |
(21.7) |
(5.7) |
(7.3) |
(34.7) |
Bank overdrafts and loans |
– |
(236.2) |
(236.2) |
– |
(219.2) |
– |
(219.2) |
Current tax liabilities |
– |
(16.0) |
(16.0) |
– |
(9.8) |
– |
(9.8) |
Retirement benefit obligations |
– |
(8.6) |
(8.6) |
– |
(8.6) |
– |
(8.6) |
Deferred tax liabilities |
– |
(92.3) |
(92.3) |
– |
(98.1) |
– |
(98.1) |
Financial liabilities |
– |
(0.1) |
(0.1) |
– |
(1.5) |
– |
(1.5) |
Segment liabilities |
(87.8) |
(382.9) |
(470.7) |
(91.6) |
(369.4) |
(67.7) |
(528.7) |
Liabilities classified as held for sale |
– |
(22.7) |
|||||
Total liabilities |
(87.8) |
(382.9) |
(470.7) |
(91.6) |
(369.4) |
(67.7) |
(551.4) |
Net assets |
892.2 |
(250.4) |
643.9 |
848.0 |
(212.0) |
137.5 |
757.0 |
Capital additions |
17.6 |
1.0 |
18.6 |
16.0 |
6.1 |
28.4 |
50.5 |
Depreciation and amortisation |
(28.1) |
(2.6) |
(30.7) |
(28.3) |
(3.0) |
(20.3) |
(51.6) |
| 2025 |
2024 |
|||||||||
North |
United |
Rest of |
Rest of the |
North |
United |
Rest of |
Rest of |
|||
America |
Kingdom |
Europe |
World |
Total |
America |
Kingdom |
Europe |
the World |
Total |
|
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
|
Revenue from external customers |
193.9 |
20.1 |
180.2 |
203.3 |
597.5 |
201.2 |
20.3 |
168.8 |
213.5 |
603.8 |
Fixed assets |
618.5 |
55.6 |
26.2 |
72.6 |
772.9 |
638.2 |
29.7 |
23.3 |
69.8 |
761.0 |
Capital additions |
7.2 |
2.1 |
3.0 |
6.3 |
18.6 |
8.4 |
1.5 |
6.9 |
5.3 |
22.1 |
Depreciation and amortisation |
(15.6) |
(1.8) |
(8.5) |
(4.8) |
(30.7) |
(21.9) |
(1.8) |
(3.1) |
(4.5) |
(31.3) |
2025 |
2024 |
|
$m |
$m |
|
Interest on bank deposits |
0.7 |
0.3 |
Pension and other post-retirement liabilities |
1.1 |
1.4 |
Interest on EU state aid receivable |
1.2 |
1.2 |
Total finance income |
3.0 |
2.9 |
2025 |
2024 |
|
$m |
$m |
|
Interest on bank loans |
17.5 |
20.0 |
Unwind of discount on provisions |
1.1 |
1.5 |
Interest on lease liabilities |
0.9 |
1.1 |
Total finance costs |
19.5 |
22.6 |
2025 |
2024 |
|
$m |
$m |
|
Business transformation |
7.5 |
6.6 |
Acquisitions and disposals |
(6.4) |
0.2 |
St. Louis operational transformation |
3.5 |
– |
Cloud and data transformation |
2.2 |
2.1 |
Early termination of contract |
1.9 |
– |
St. Louis fire |
0.3 |
1.3 |
Environmental provisions |
0.5 |
1.8 |
Settlement of Brazil customs matter |
– |
3.0 |
Amortisation of intangibles arising on acquisition |
8.2 |
8.2 |
17.7 |
23.2 |
|
Unwind of discount on provisions |
1.1 |
0.4 |
Interest on EU state aid receivable |
(1.2) |
(1.2) |
Tax charge in relation to adjusting items |
1.6 |
0.8 |
19.2 |
23.2 |
| 2025 |
2024 |
|||||
Adjusted |
Adjusted |
|||||
Profit and loss |
Adjusting items |
profit and loss |
Profit and loss |
Adjusting items |
profit and loss |
|
$m |
$m |
$m |
$m |
$m |
$m |
|
Revenue |
597.5 |
– |
597.5 |
603.8 |
– |
603.8 |
Cost of sales |
(317.4) |
– |
(317.4) |
(314.2) |
– |
(314.2) |
Gross profit |
280.1 |
– |
280.1 |
289.6 |
– |
289.6 |
Distribution costs |
(91.6) |
– |
(91.6) |
(98.5) |
– |
(98.5) |
Administrative expenses |
(79.5) |
17.7 |
(61.8) |
(95.1) |
23.2 |
(71.9) |
Operating profit |
109.0 |
17.7 |
126.7 |
96.0 |
23.2 |
119.2 |
Other expenses |
(2.6) |
– |
(2.6) |
(2.0) |
– |
(2.0) |
Finance income |
3.2 |
(1.2) |
2.0 |
2.9 |
(1.2) |
1.7 |
Finance costs |
(19.7) |
1.1 |
(18.6) |
(22.6) |
0.4 |
(22.2) |
Profit before income tax |
89.9 |
17.6 |
107.5 |
74.3 |
22.4 |
96.7 |
Tax |
(27.6) |
1.6 |
(26.0) |
(25.5) |
0.8 |
(24.7) |
Profit from continuing operations |
62.3 |
19.2 |
81.5 |
48.8 |
23.2 |
72.0 |
Earnings per share |
||||||
From continuing operations |
||||||
Basic earnings (cents) |
10.7 |
3.3 |
14.0 |
8.3 |
3.9 |
12.2 |
Diluted earnings (cents) |
10.5 |
3.2 |
13.7 |
8.1 |
3.9 |
12.0 |
2025 |
2024 |
|||||||||
Personal |
Segment |
Central |
Segment |
|||||||
Coatings |
Care |
totals |
costs |
Total |
Coatings Personal Care |
totals |
Central costs |
Total |
||
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
|
Operating profit |
64.7 |
63.4 |
128.1 |
(19.1) |
109.0 |
73.5 |
49.3 |
122.8 |
(26.8) |
96.0 |
Adjusting items: |
||||||||||
Business transformation |
– |
0.8 |
0.8 |
6.7 |
7.5 |
0.5 |
4.2 |
4.7 |
2.1 |
6.8 |
Acquisitions and disposals |
– |
0.4 |
0.4 |
(6.8) |
(6.4) |
– |
– |
– |
– |
– |
St. Louis operational transformation |
3.5 |
– |
3.5 |
– |
3.5 |
– |
– |
– |
– |
– |
Cloud and data transformation |
– |
– |
– |
2.2 |
2.2 |
– |
– |
– |
2.1 |
2.1 |
Early termination of contract |
1.9 |
– |
1.9 |
– |
1.9 |
– |
– |
– |
– |
– |
St. Louis fire |
0.3 |
– |
0.3 |
– |
0.3 |
1.3 |
– |
1.3 |
– |
1.3 |
Environmental provisions |
– |
– |
– |
0.5 |
0.5 |
– |
– |
– |
1.8 |
1.8 |
Settlement of Brazil customs matter |
– |
– |
– |
– |
– |
3.0 |
– |
3.0 |
– |
3.0 |
Amortisation of intangibles arising on acquisition |
– |
8.2 |
8.2 |
– |
8.2 |
0.1 |
8.1 |
8.2 |
– |
8.2 |
Adjusted operating profit |
70.4 |
72.8 |
143.2 |
(16.5) |
126.7 |
78.4 |
61.6 |
140.0 |
(20.8) |
119.2 |
2025 |
2024 |
|
$m |
$m |
|
Current tax: |
||
UK corporation tax |
26.4 |
12.9 |
Overseas corporation tax |
2.3 |
7.6 |
Adjustments in respect of prior years: |
||
United Kingdom |
(0.6) |
0.7 |
Overseas |
1.2 |
0.2 |
Total current tax |
29.3 |
21.4 |
Deferred tax: |
||
United Kingdom |
(0.1) |
6.0 |
Overseas |
(1.4) |
(1.5) |
Adjustment in respect of prior years: |
||
United Kingdom |
– |
– |
Overseas |
(0.2) |
(0.4) |
Total deferred tax |
(1.7) |
4.1 |
Income tax expense for the year |
27.6 |
25.5 |
Comprising: |
||
Income tax expense for the year |
27.6 |
25.5 |
Adjusting items 1 : |
||
Overseas taxation on adjusting items |
(7.4) |
0.6 |
UK taxation on adjusting items |
9.0 |
0.2 |
Taxation on adjusting items |
1.6 |
0.8 |
Income tax expense for the year after adjusting items |
26.0 |
24.7 |
2025 |
2024 |
|||
Gross |
Tax impact |
Gross |
Tax impact |
|
$m |
$m |
$m |
$m |
|
Business transformation |
7.5 |
1.5 |
6.6 |
1.7 |
Acquisitions and disposals |
(6.4) |
– |
0.2 |
– |
St. Louis operational transformation |
3.5 |
0.7 |
– |
– |
Cloud and data transformation |
2.2 |
0.5 |
2.1 |
0.6 |
Early termination of contract |
1.9 |
0.4 |
– |
– |
St. Louis fire |
0.3 |
0.1 |
1.3 |
0.3 |
Environmental provisions |
0.5 |
0.1 |
1.8 |
– |
Settlement of Brazil customs matter |
– |
– |
3.0 |
– |
Amortisation of intangibles arising |
||||
on acquisition |
8.2 |
2.4 |
8.2 |
2.5 |
Interest on EU state aid receivable |
(1.2) |
(0.3) |
(1.2) |
(0.3) |
Unwind of discount on provision |
1.1 |
0.2 |
0.4 |
0.1 |
Uncertain tax provisions |
– |
(7.2) |
– |
– |
Derecognition of deferred tax |
||||
asset regarding Eaglescliffe |
– |
– |
– |
(5.7) |
Tax charge |
17.6 |
(1.6) |
22.4 |
(0.8) |
2025 | 2024 | |||
$m | % | $m | % | |
Profit before tax | 89.9 | 74.3 | ||
Tax at 25% (2024: 25.0%) | 22.5 | 25.0 | 18.6 | 25.0 |
Difference in overseas effective | ||||
tax rates | 0.6 | 0.7 | (0.3) | (0.4) |
Income not taxable | (2.2) | (2.4) | (2.8) | (3.8) |
Expenses not deductible for | ||||
tax purposes | 6.0 | 6.7 | 3.2 | 4.3 |
Adjustments in respect of prior years | 0.4 | 0.4 | 0.4 | 0.5 |
Uncertain tax provisions 2 | 5.1 | 5.6 | – | – |
Movement in unrecognised | ||||
deferred tax 1 | (4.8) | (5.3) | 6.4 | 8.7 |
Total charge and | ||||
effective tax rate for the year | 27.6 | 30.7 | 25.5 | 34.3 |
2025 | 2024 | |
$m | $m | |
Employee costs (see Note 8) | 111.1 | 108.1 |
Net foreign exchange losses | 4.1 | 0.2 |
Research and development costs | 7.3 | 8.0 |
Depreciation of property, plant and equipment | 22.2 | 22.6 |
Amortisation of intangible assets | 8.5 | 8.7 |
Total depreciation and amortisation expense | 30.7 | 31.3 |
Impairment of assets | – | – |
Loss on disposal of property, plant & equipment | 0.8 | 1.0 |
Write off of inventory | 6.3 | 3.8 |
Cost of inventories recognised as expense | 236.5 | 246.9 |
Fees payable to company’s auditors and its associates: | ||
Audit of company | 1.5 | 1.2 |
Audit of subsidiaries | 0.4 | 0.9 |
Audit-related services – interim review | 0.2 | 0.3 |
CSRD metric readiness services | 0.1 | 0.1 |
2025 | 2024 | |
$m | $m | |
Wages and salaries | 92.4 | 90.0 |
Social security costs | 9.0 | 7.7 |
Pension costs | 2.8 | 4.3 |
Share-based payment costs | 6.9 | 6.1 |
Total employee costs | 111.1 | 108.1 |
2025 | 2024 | |
Number | Number | |
Personal Care and Coatings | 1,024 | 1,045 |
Central | 29 | 24 |
Discontinued segments | 74 | 232 |
Total | 1,127 | 1,301 |
2025 |
2024 |
|
$m |
$m |
|
Adjusted earnings |
81.5 |
72.0 |
Adjusting items net of tax |
(19.2) |
23.2 |
Earnings for the purpose of basic earnings per share |
62.3 |
48.8 |
Loss from discontinued operations |
(107.8) |
(96.6) |
Loss from continuing and discontinued operations |
(45.5) |
(47.8) |
2025 |
2024 |
|
m |
m |
|
Weighted average number of shares for the purpose of basic |
||
earnings per share |
583.6 |
588.9 |
Effect of dilutive share options |
10.5 |
11.9 |
Weighted average number of shares for the purpose of diluted |
||
earnings per share |
594.1 |
600.8 |
2025 |
2024 |
|
cents |
cents |
|
Earnings per share from continuing operations: |
||
Basic earnings |
10.7 |
8.3 |
Diluted earnings |
10.5 |
8.1 |
Adjusted basic earnings |
14.0 |
12.2 |
Adjusted diluted earnings |
13.7 |
12.0 |
Earnings per share from discontinued operations: |
||
Basic loss from discontinued operations |
(18.5) |
(16.4) |
Diluted loss from discontinued operations |
(18.5) |
(16.4) |
Earnings per share from continuing and discontinued |
||
operations: |
||
Basic loss from continuing and discontinued operations |
(7.8) |
(8.1) |
Diluted loss from continuing and discontinued operations |
(7.8) |
(8.1) |
Other |
|||||
Goodwill |
Brand |
Customer lists |
intangible assets |
Total |
|
$m |
$m |
$m |
$m |
$m |
|
Cost: |
|||||
At 1 January 2024 |
712.2 |
25.4 |
165.0 |
101.5 |
1,004.1 |
Exchange differences |
(5.7) |
(1.1) |
(3.3) |
(4.1) |
(14.2) |
Additions |
– |
– |
– |
0.3 |
0.3 |
At 31 December 2024 |
706.5 |
24.3 |
161.7 |
97.7 |
990.2 |
Exchange differences |
19.6 |
0.8 |
5.2 |
5.1 |
30.7 |
Additions |
– |
– |
– |
0.1 |
0.1 |
Business acquisitions |
11.3 |
0.6 |
3.5 |
7.9 |
23.3 |
Business disposals |
– |
– |
(40.7) |
(44.6) |
(85.3) |
At 31 December 2025 |
737.4 |
25.7 |
129.7 |
66.2 |
959.0 |
Amortisation and impairment: |
|||||
At 1 January 2024 |
229.9 |
2.5 |
56.6 |
64.5 |
353.5 |
Exchange differences |
(3.6) |
(0.1) |
(2.2) |
(3.2) |
(9.1) |
Charge for the year |
– |
– |
8.2 |
4.6 |
12.8 |
Impairment |
– |
– |
23.1 |
24.0 |
47.1 |
At 31 December 2024 |
226.3 |
2.4 |
85.7 |
89.9 |
404.3 |
Exchange differences |
16.2 |
0.2 |
4.8 |
4.8 |
26.0 |
Charge for the year |
– |
– |
6.3 |
2.3 |
8.6 |
Business disposals |
– |
– |
(40.7) |
(43.1) |
(83.8) |
At 31 December 2025 |
242.5 |
2.6 |
56.1 |
53.9 |
355.1 |
Carrying amount: |
|||||
At 31 December 2025 |
494.9 |
23.1 |
73.6 |
12.3 |
603.9 |
At 31 December 2024 |
480.2 |
21.9 |
76.0 |
7.8 |
585.9 |
At 1 January 2024 |
482.3 |
22.9 |
108.4 |
37.0 |
650.6 |
2025 |
2024 |
|
$m |
$m |
|
Personal Care: |
||
Goodwill |
301.6 |
288.9 |
Indefinite useful life intangible assets |
7.4 |
6.6 |
Coatings: |
||
Goodwill |
193.3 |
191.3 |
Indefinite useful life intangible assets |
15.7 |
15.3 |
At 31 December |
518.0 |
502.1 |
Right-of-use assets |
||||||||
Land and |
Plant and |
Fixtures, fittings |
Under |
Land and |
Plant and |
Fixtures, fittings |
||
buildings |
machinery |
and equipment |
construction |
buildings |
machinery |
and equipment |
Total |
|
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
|
Cost: |
||||||||
At 1 January 2024 |
100.1 |
594.9 |
32.5 |
12.3 |
54.4 |
2.3 |
1.8 |
798.3 |
Additions |
1.8 |
19.1 |
– |
24.0 |
3.9 |
0.9 |
– |
49.7 |
Exchange differences |
(2.5) |
(26.8) |
(0.5) |
– |
(1.2) |
0.2 |
(0.3) |
(31.1) |
Disposals |
(0.2) |
(2.3) |
(0.3) |
– |
(1.2) |
(1.2) |
(0.8) |
(6.0) |
Reclassifications |
0.9 |
20.0 |
1.0 |
(21.9) |
– |
– |
– |
– |
At 31 December 2024 |
100.1 |
604.9 |
32.7 |
14.4 |
55.9 |
2.2 |
0.7 |
810.9 |
Additions |
2.5 |
8.0 |
0.1 |
18.4 |
1.3 |
– |
0.1 |
30.4 |
Remeasurement of Right-of-use assets |
– |
– |
– |
– |
(5.2) |
– |
– |
(5.2) |
Business disposals |
(19.1) |
(360.5) |
– |
(8.5) |
(11.6) |
(0.8) |
(0.1) |
(400.6) |
Exchange differences |
4.3 |
36.5 |
0.4 |
(0.5) |
2.0 |
– |
0.1 |
42.8 |
Disposals |
– |
(7.7) |
(0.9) |
(0.2) |
(0.8) |
(0.2) |
(0.2) |
(10.0) |
Reclassifications |
2.2 |
0.4 |
1.2 |
(3.8) |
– |
– |
– |
– |
Assets transferred to held for sale |
(3.0) |
(0.6) |
– |
– |
– |
– |
– |
(3.6) |
At 31 December 2025 |
87.0 |
281.0 |
33.5 |
19.8 |
41.6 |
1.2 |
0.6 |
464.7 |
Accumulated depreciation and impairment losses: |
||||||||
At 1 January 2024 |
43.0 |
280.0 |
23.4 |
– |
25.7 |
1.7 |
0.9 |
374.7 |
Charge for the year |
3.5 |
27.3 |
2.9 |
– |
4.4 |
0.4 |
0.3 |
38.8 |
Exchange differences |
(0.1) |
(13.6) |
(0.5) |
– |
(0.2) |
– |
(0.1) |
(14.5) |
Disposals |
– |
(1.6) |
(0.3) |
– |
(1.2) |
(1.2) |
(0.7) |
(5.0) |
Impairment |
0.8 |
78.1 |
– |
– |
– |
– |
– |
78.9 |
Reclassifications |
– |
0.8 |
(0.8) |
– |
– |
– |
– |
– |
At 31 December 2024 |
47.2 |
371.0 |
24.7 |
– |
28.7 |
0.9 |
0.4 |
472.9 |
Charge for the year |
4.1 |
17.9 |
2.0 |
– |
3.1 |
0.3 |
0.2 |
27.6 |
Business disposals |
(7.0) |
(209.5) |
– |
– |
(4.6) |
(0.7) |
(0.1) |
(221.9) |
Exchange differences |
4.9 |
18.3 |
– |
– |
0.5 |
– |
– |
23.7 |
Disposals |
– |
(3.1) |
(1.0) |
– |
(0.8) |
– |
(0.2) |
(5.1) |
Assets transferred to held for sale |
(1.0) |
(0.5) |
– |
– |
– |
– |
– |
(1.5) |
At 31 December 2025 |
48.2 |
194.1 |
25.7 |
– |
26.9 |
0.5 |
0.3 |
295.7 |
Net book value: |
||||||||
At 31 December 2025 |
38.8 |
86.9 |
7.8 |
19.8 |
14.7 |
0.7 |
0.3 |
169.0 |
At 31 December 2024 |
52.9 |
233.9 |
8.0 |
14.4 |
27.2 |
1.3 |
0.3 |
338.0 |
At 1 January 2024 |
57.1 |
314.9 |
9.1 |
12.3 |
28.7 |
0.6 |
0.9 |
423.6 |
2025 |
2024 |
|
$m |
$m |
|
Raw materials and consumables |
28.8 |
34.2 |
Work in progress |
9.4 |
10.4 |
Finished goods and goods purchased for resale |
104.7 |
107.9 |
At 31 December |
142.9 |
152.5 |
2025 |
2024 |
|
$m |
$m |
|
Trade receivables |
68.9 |
78.1 |
Other receivables |
5.1 |
6.8 |
Prepayments |
7.6 |
8.4 |
At 31 December |
81.6 |
93.3 |
2025 |
2024 |
|
$m |
$m |
|
Trade payables |
56.0 |
52.3 |
Other payables |
3.4 |
7.4 |
Accruals |
32.6 |
48.7 |
At 31 December |
92.0 |
108.4 |
Self- |
|||||
Environmental |
insurance |
Restructuring |
Other |
Total |
|
$m |
$m |
$m |
$m |
$m |
|
At 1 January 2025 |
43.2 |
0.2 |
4.7 |
0.3 |
48.4 |
Increase/(decrease) |
|||||
in provisions |
1.3 |
– |
1.3 |
– |
2.6 |
Unused amounts reversed |
– |
– |
– |
– |
– |
Unwinding of discount |
0.2 |
– |
– |
– |
0.2 |
Utilised during the year |
(1.4) |
– |
(5.2) |
– |
(6.6) |
Currency translation differences |
3.9 |
– |
0.3 |
0.1 |
4.3 |
Disposals |
(42.7) |
– |
(1.1) |
– |
(43.8) |
At 31 December 2025 |
4.5 |
0.2 |
– |
0.4 |
5.1 |
Due within 1 year |
1.1 |
0.2 |
– |
0.4 |
1.7 |
Due after 1 year |
3.4 |
– |
– |
– |
3.4 |
1-10 years |
11-20 years |
20-25 years |
25+ years |
Total |
|
$m |
$m |
$m |
$m |
$m |
|
Environmental provisions |
4.7 |
1.6 |
0.5 |
– |
6.8 |
Other |
|||||||
Retirement |
Accelerated tax |
Amortisation of |
Other intangible |
temporary |
Unrelieved tax |
||
benefit plans |
depreciation |
US goodwill |
assets |
differences |
losses |
Total |
|
$m |
$m |
$m |
$m |
$m |
$m |
$m |
|
At 1 January 2024 |
(9.7) |
(39.6) |
(62.8) |
(26.6) |
16.4 |
3.2 |
(119.1) |
Credit/(charge) to the income statement |
0.2 |
18.7 |
0.3 |
15.2 |
(11.2) |
– |
23.2 |
Credit/(charge) to other comprehensive income |
3.5 |
– |
– |
– |
(0.6) |
– |
2.9 |
Credit to retained earnings |
– |
– |
– |
– |
0.2 |
– |
0.2 |
Disposal |
– |
– |
– |
– |
– |
– |
– |
Currency translation differences |
0.2 |
1.4 |
– |
1.1 |
(0.3) |
(0.3) |
2.1 |
At 31 December 2024 |
(5.8) |
(19.5) |
(62.5) |
(10.3) |
4.5 |
2.9 |
(90.7) |
Credit/(charge) to the income statement |
– |
4.5 |
0.3 |
1.0 |
(4.2) |
0.1 |
1.7 |
Credit/(charge) to other comprehensive income |
0.8 |
– |
– |
– |
0.3 |
– |
1.1 |
Charge to retained earnings |
– |
– |
– |
– |
(0.5) |
– |
(0.5) |
Acquisition/disposal |
– |
3.4 |
– |
(2.8) |
0.3 |
(2.9) |
(2.0) |
Currency translation differences |
(0.5) |
(0.5) |
– |
(0.4) |
0.1 |
– |
(1.3) |
At 31 December 2025 |
(5.5) |
(12.1) |
(62.2) |
(12.5) |
0.5 |
0.1 |
(91.7) |
Deferred tax assets |
– |
– |
– |
– |
0.5 |
0.1 |
0.6 |
Deferred tax liabilities |
(5.5) |
(12.1) |
(62.2) |
(12.5) |
– |
– |
(92.3) |
2025 |
2024 |
|
$m |
$m |
|
At 1 January |
52.7 |
52.5 |
Issue of shares |
0.1 |
0.2 |
Purchase and cancellation of shares by the Company |
(1.5) |
|
At 31 December |
51.3 |
52.7 |
Capital |
|||||
redemption |
Translation |
Hedging |
Share options |
||
reserve |
reserve |
reserve |
reserve |
Total |
|
$m |
$m |
$m |
$m |
$m |
|
At 1 January 2024 |
158.8 |
(103.4) |
5.9 |
8.8 |
70.1 |
Share-based payments |
– |
– |
– |
5.7 |
5.7 |
Exchange differences |
– |
(17.4) |
– |
0.1 |
(17.3) |
Fair value of cash flow hedges transferred to the income statement |
– |
– |
(4.4) |
– |
(4.4) |
Effective portion of changes in fair value of cash flow hedges |
– |
– |
2.3 |
– |
2.3 |
Fair value of cash flow hedges transferred to net assets |
– |
– |
0.4 |
– |
0.4 |
Recycle deferred foreign exchange losses on disposal |
– |
– |
– |
– |
– |
Transfer |
– |
– |
– |
(5.3) |
(5.3) |
At 31 December 2024 |
158.8 |
(120.8) |
4.2 |
9.3 |
51.5 |
Purchase and cancellation of shares by the Company |
1.5 |
– |
– |
– |
1.5 |
Share-based payments |
– |
– |
– |
7.0 |
7.0 |
Exchange differences |
– |
12.3 |
– |
0.7 |
13.0 |
Effective portion of changes in fair value of cash flow hedges |
– |
– |
0.6 |
– |
0.6 |
Fair value of cash flow hedges transferred to the income statement |
– |
– |
(4.5) |
– |
(4.5) |
Fair value of cash flow hedges transferred to net assets |
– |
– |
(0.2) |
– |
(0.2) |
Recycle deferred foreign exchange losses on disposal |
– |
(2.0) |
– |
– |
(2.0) |
Transfer |
– |
– |
– |
(6.4) |
(6.4) |
At 31 December 2025 |
160.3 |
(110.5) |
0.1 |
10.6 |
60.5 |
2025 |
2024 |
|
$m |
$m |
|
Bank loans |
190.0 |
222.9 |
Short-term borrowings |
50.0 |
– |
Unamortised syndicate loan fees |
(3.8) |
(3.7) |
Carrying value of borrowings at 31 December |
236.2 |
219.2 |
The borrowings are repayable as follows: |
||
Within one year |
50.0 |
– |
Within two to four years |
190.0 |
222.9 |
In the fifth year |
– |
– |
240.0 |
222.9 |
|
The weighted average interest rates paid were as follows: |
||
2025 |
2024 |
|
% |
% |
|
Bank loans |
4.3 |
5.9 |
2025 |
2024 |
|
$m |
$m |
|
US dollar |
240.0 |
75.0 |
Euro |
– |
147.9 |
Total bank loans |
240.0 |
222.9 |
2025 |
2024 |
|
$m |
$m |
|
Cash at bank and on hand at 31 December |
54.6 |
59.9 |
| 2025 |
2024 |
||||||||||||
Held at fair value |
Held at amortised cost |
Held at fair value |
Held at amortised cost |
||||||||||
Through |
Derivatives |
Total |
Total |
Through |
Derivatives |
Total |
Total |
||||||
profit |
used for |
book |
fair |
profit |
used for |
book |
fair |
||||||
and loss |
hedging |
Assets |
Liabilities |
value |
value |
and loss |
hedging |
Assets |
Liabilities |
value |
value |
||
At 31 December: |
Note |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
Current: |
|||||||||||||
Trade and other receivables |
13 |
– |
– |
74.0 |
– |
74.0 |
74.0 |
– |
– |
84.9 |
– |
84.9 |
84.9 |
Derivative financial assets |
22 |
0.1 |
0.3 |
– |
– |
0.4 |
0.4 |
0.3 |
3.3 |
– |
– |
3.6 |
3.6 |
Cash and cash equivalents |
20 |
– |
– |
54.6 |
– |
54.6 |
54.6 |
– |
– |
59.9 |
– |
59.9 |
59.9 |
Non-current: |
|||||||||||||
Derivative financial assets |
22 |
– |
– |
– |
– |
– |
– |
– |
1.8 |
– |
– |
1.8 |
1.8 |
Financial assets |
0.1 |
0.3 |
128.6 |
– |
129.0 |
129.0 |
0.3 |
5.1 |
144.8 |
– |
150.2 |
150.2 |
|
Current: |
|||||||||||||
Short-term borrowings 1 |
19 |
– |
– |
– |
(50.0) |
(50.0) |
(50.0) |
– |
– |
– |
– |
– |
– |
Trade and other payables |
14 |
– |
– |
– |
(92.0) |
(92.0) |
(92.0) |
– |
– |
– |
(108.4) |
(108.4) |
(108.4) |
Derivative financial liabilities |
22 |
– |
– |
– |
– |
– |
– |
– |
(1.5) |
– |
– |
(1.5) |
(1.5) |
Lease liabilities |
24 |
– |
– |
– |
(4.5) |
(4.5) |
(4.5) |
– |
– |
– |
(5.9) |
(5.9) |
(5.9) |
Non-current: |
|||||||||||||
Loans and borrowings 1 |
19 |
– |
– |
– |
(186.2) |
(186.2) |
(190.0) |
– |
– |
– |
(219.2) |
(219.2) |
(222.9) |
Lease liabilities |
24 |
– |
– |
– |
(15.9) |
(15.9) |
(15.9) |
– |
– |
– |
(28.8) |
(28.8) |
(28.8) |
Derivative financial liabilities |
22 |
– |
(0.1) |
– |
– |
(0.1) |
(0.1) |
– |
– |
– |
– |
– |
– |
Financial liabilities |
– |
(0.1) |
– |
(348.6) |
(348.7) |
(352.5) |
– |
(1.5) |
– |
(362.3) |
(363.8) |
(367.5) |
|
Total |
0.1 |
0.2 |
128.6 |
(348.6) |
(219.7) |
(223.5) |
0.3 |
3.6 |
144.8 |
(362.3) |
(213.6) |
(217.3) |
|
2025 |
2024 |
|
$m |
$m |
|
Recognised in profit or loss |
||
Interest income on bank deposits held at amortised cost |
0.7 |
0.3 |
Financial income |
0.7 |
0.3 |
Interest on bank loans |
(16.9) |
(18.2) |
Fair value of cash flow hedges transferred from equity |
(0.6) |
(1.8) |
Interest on lease liabilities |
(0.9) |
(1.1) |
Financial costs |
(18.4) |
(21.1) |
Fair value of cash flow hedges transferred from equity |
5.1 |
6.2 |
Fair value movements on derivatives |
(0.9) |
– |
Loss from discontinued operations |
4.2 |
6.2 |
2025 |
2024 |
|
$m |
$m |
|
Recognised directly in equity |
||
Effective portion of changes in fair value of cash flow hedges |
0.6 |
2.3 |
Fair value of cash flow hedges transferred to income statement |
(4.5) |
(4.4) |
Fair value of cash flow hedges transferred to net assets |
(0.2) |
0.4 |
Effective portion of change in fair value of net investment hedge |
0.9 |
6.5 |
Foreign currency translation differences for foreign operations |
11.4 |
(23.9) |
Recycle deferred foreign exchange gains on disposal of subsidiary |
(2.0) |
– |
Recognised in: |
||
Hedging reserve |
(4.1) |
(1.7) |
Translation reserve |
10.3 |
(17.4) |
| 2025 |
2024 |
|||||||
Contract or underlying |
Contract or underlying |
|||||||
principal amount |
Fair value |
principal amount |
Fair value |
|||||
Assets |
Liabilities |
Assets |
Liabilities |
|||||
At 31 December: |
Assets |
Liabilities |
$m |
$m |
Assets |
Liabilities |
$m |
$m |
Current: |
||||||||
Interest rate swaps – cash flow hedges |
$15m |
$35m |
– |
– |
– |
€142m |
– |
(1.4) |
Interest rate swaps |
– |
– |
– |
– |
$25m |
– |
0.2 |
– |
Nickel swaps – cash flow hedges |
– |
– |
– |
– |
270MT |
– |
3.2 |
– |
Aluminium swaps – cash flow hedges |
1,100MT |
– |
0.3 |
– |
800MT |
2,000MT |
0.1 |
(0.1) |
Aluminium swaps |
700MT |
– |
0.1 |
– |
2,460MT |
– |
0.1 |
– |
Total |
0.4 |
– |
3.6 |
(1.5) |
||||
Non-current: |
||||||||
Interest rate swaps – cash flow hedges |
$25m |
$35m |
– |
(0.1) |
– |
– |
– |
– |
Nickel swaps – cash flow hedges |
– |
– |
– |
– |
133MT |
– |
1.8 |
– |
Total |
0.4 |
(0.1) |
5.4 |
(1.5) |
||||
Total hedging | Amount | Amount | |
(loss)/gain | reclassified | reclassified from | |
recognised | from OCI to | OCI to the | |
in OCI | profit or loss | balance sheet | |
$m | $m | $m | |
2025 | |||
Interest rate swaps – cash flow hedges 1 | – | (0.6) | – |
Nickel forward contracts – cash flow hedges 2 | (0.1) | 5.1 | – |
Aluminium forward contracts – cash flow hedges 3 | (0.5) | – | (0.2) |
2024 | |||
Interest rate swaps – cash flow hedges 1 | (2.2) | (1.8) | – |
Nickel forward contracts – cash flow hedges 2 | (0.9) | 6.2 | – |
Aluminium forward contracts – cash flow hedges 3 | 0.8 | – | (0.4) |
2025 | 2024 | |
Foreign | Foreign | |
currency | currency | |
translation | translation | |
reserve | reserve | |
Year ended 31 December | $m | $m |
Net investment in foreign subsidiaries | 11.4 | (23.9) |
Cash flow |
Foreign currency |
|
hedge |
translation |
|
reserve |
reserve |
|
$m |
$m |
|
At 1 January 2024 |
5.9 |
(103.4) |
Effective portion of changes in fair value arising from |
||
cash flow hedges |
2.3 |
– |
Fair value of cash flow hedges transferred to income statement |
(4.4) |
– |
Fair value of cash flow hedges transferred to net assets |
0.4 |
– |
Foreign currency revaluation of the net foreign operations |
– |
(23.9) |
Foreign currency revaluation of borrowings |
– |
6.5 |
At 31 December 2024 |
4.2 |
(120.8) |
Effective portion of changes in fair value arising from |
||
cash flow hedges |
0.6 |
– |
Fair value of cash flow hedges transferred to income statement |
(4.5) |
– |
Fair value of cash flow hedges transferred to net assets |
(0.2) |
– |
Recycling of deferred foreign exchange gains on disposal |
||
of subsidiary |
– |
(2.0) |
Foreign currency revaluation of the net foreign operations |
– |
11.4 |
Foreign currency revaluation of borrowings |
– |
0.9 |
At 31 December 2025 |
0.1 |
(110.5) |
Carrying amount |
||
2025 |
2024 |
|
$m |
$m |
|
Trade receivables |
68.9 |
78.1 |
Cash and cash equivalents |
54.6 |
59.9 |
At 31 December |
123.5 |
138.0 |
Carrying amount |
||
2025 |
2024 |
|
$m |
$m |
|
North America |
22.4 |
21.9 |
Europe |
23.1 |
30.7 |
Rest of the World |
23.4 |
25.5 |
At 31 December |
68.9 |
78.1 |
| 2025 |
2024 |
|||||
Expected |
Expected |
Expected |
Expected |
|||
Gross |
credit loss |
credit loss |
Gross |
credit loss |
credit loss |
|
$m |
rate |
$m |
$m |
rate |
$m |
|
Not past due |
58.7 |
0.0% |
– |
67.6 |
0.0% |
– |
Past due 0-30 days |
7.4 |
0.0% |
– |
9.6 |
0.4% |
– |
Past due 31-120 days |
3.0 |
7.1% |
(0.2) |
1.0 |
18.7% |
(0.3) |
Past due > 121 days |
0.2 |
100% |
(0.2) |
0.9 |
80.1% |
(0.7) |
Total |
69.3 |
(0.4) |
79.1 |
(1.0) |
||
2025 |
2024 |
|
$m |
$m |
|
At 1 January |
1.0 |
0.9 |
Additional/(released to income statement) – administrative expenses |
(0.2) |
0.1 |
Disposal of business |
(0.4) |
– |
At 31 December |
0.4 |
1.0 |
| 2025 |
2024 |
|||||
Total |
Undrawn |
Drawn |
Total |
Undrawn |
Drawn |
|
committed |
committed |
committed |
committed |
committed |
committed |
|
facilities |
facilities |
facilities |
facilities |
facilities |
facilities |
|
$m |
$m |
$m |
$m |
$m |
$m |
|
US dollar term loan |
160.0 |
– |
160.0 |
75.0 |
– |
75.0 |
Euro term loan |
– |
– |
– |
147.9 |
– |
147.9 |
RCF |
250.0 |
170.0 |
80.0 |
250.0 |
250.0 |
– |
Lines of credit |
11.4 |
11.2 |
0.2 |
6.3 |
2.1 |
4.2 |
Total |
421.4 |
181.2 |
240.2 |
479.2 |
252.1 |
227.1 |
of which expires after |
||||||
more than 1 year |
170.0 |
250.0 |
||||
| 31 December 2025 |
|||||
Within 1 year |
1 to 2 years |
2 to 5 years |
After 5 years |
Total |
|
$m |
$m |
$m |
$m |
$m |
|
Non-derivative |
|||||
financial liabilities: |
|||||
Loans and borrowings |
61.9 |
9.4 |
203.2 |
– |
274.5 |
Trade and other payables |
91.3 |
– |
– |
– |
91.3 |
Lease liabilities |
4.5 |
3.4 |
7.4 |
9.9 |
25.2 |
Total |
157.7 |
12.8 |
210.6 |
9.9 |
391.0 |
Derivative |
|||||
financial liabilities: |
|||||
Interest rate swaps |
(0.3) |
(0.1) |
– |
– |
(0.4) |
Commodity swap contracts |
0.2 |
– |
– |
– |
0.2 |
Total |
(0.1) |
(0.1) |
– |
– |
(0.2) |
2025 |
2024 |
|||
Income |
Income |
|||
statement |
Equity |
statement |
Equity |
|
$m |
$m |
$m |
$m |
|
Gain from US dollar strengthening |
||||
10% against euro |
0.1 |
0.1 |
0.4 |
0.4 |
Gain/(loss) from US dollar |
||||
strengthening 10% against sterling |
0.3 |
(26.4) |
0.1 |
(8.2) |
2025 |
2024 |
|||
100bps |
100bps |
100bps |
100bps |
|
increase |
decrease |
increase |
decrease |
|
$m |
$m |
$m |
$m |
|
Variable rate instruments – gain/(loss) |
1.1 |
(1.1) |
0.2 |
(0.2) |
2025 |
2024 |
|
$m |
$m |
|
Depreciation expense on right-of-use assets |
3.0 |
5.3 |
Interest expense on lease liabilities |
0.9 |
1.4 |
Expense related to short-term leases and low-value assets |
0.3 |
0.3 |
Expense relating to variable lease payments not included in |
||
lease liabilities |
1.0 |
1.0 |
2025 |
2024 |
|
$m |
$m |
|
At 1 January |
34.7 |
36.2 |
Remeasurement of lease liabilities |
(5.2) |
|
Additions |
1.4 |
4.8 |
Disposals |
(7.2) |
– |
Interest expense |
0.9 |
1.4 |
Payments |
(5.5) |
(6.7) |
Foreign exchange movements |
1.3 |
(1.0) |
At 31 December |
20.4 |
34.7 |
2025 |
2024 |
|
$m |
$m |
|
Within one year |
4.5 |
5.9 |
In the second to fifth years inclusive |
10.8 |
16.7 |
After five years |
5.1 |
12.1 |
At 31 December |
20.4 |
34.7 |
UK |
US |
US |
|||
pension |
pension |
PRMB |
|||
scheme |
schemes |
scheme |
Other |
Total |
|
$m |
$m |
$m |
$m |
$m |
|
2025 |
|||||
Total market value of assets |
419.0 |
88.6 |
– |
– |
507.6 |
Present value of scheme liabilities |
(397.9) |
(83.2) |
(3.3) |
(5.4) |
(489.8) |
Net asset/(liability) recognised in the |
|||||
balance sheet |
21.1 |
5.4 |
(3.3) |
(5.4) |
17.8 |
2024 |
|||||
Total market value of assets |
414.0 |
88.5 |
– |
– |
502.5 |
Present value of scheme liabilities |
(391.0) |
(83.9) |
(3.4) |
(5.2) |
(483.5) |
Net asset/(liability) recognised in the |
|||||
balance sheet |
23.0 |
4.6 |
(3.4) |
(5.2) |
19.0 |
UK |
US |
US |
|||
pension |
pension |
PRMB |
Other |
||
scheme |
schemes |
scheme |
schemes |
Total |
|
$m |
$m |
$m |
$m |
$m |
|
Equities |
– |
5.2 |
– |
– |
5.2 |
Bonds 1 |
402.1 |
67.4 |
– |
– |
469.5 |
Cash/liquidity funds |
16.9 |
16.0 |
– |
– |
32.9 |
At 31 December 2025 |
419.0 |
88.6 |
– |
– |
507.6 |
Equities |
60.0 |
4.8 |
– |
– |
64.8 |
Bonds 1 |
297.9 |
72.1 |
– |
– |
370.0 |
Cash/liquidity funds |
56.1 |
11.6 |
– |
– |
67.7 |
At 31 December 2024 |
414.0 |
88.5 |
– |
– |
502.5 |
UK |
US |
US |
|||
pension |
pension |
PRMB |
Other |
||
scheme |
schemes |
scheme |
schemes |
Total |
|
$m |
$m |
$m |
$m |
$m |
|
At 1 January 2024 |
483.6 |
93.8 |
– |
– |
577.4 |
Expected return |
20.7 |
4.3 |
– |
– |
25.0 |
Running costs |
(1.4) |
(0.4) |
– |
– |
(1.8) |
Actuarial gains |
(46.2) |
(2.2) |
– |
– |
(48.4) |
Contributions by employer |
– |
0.4 |
– |
– |
0.4 |
Benefits paid |
(34.9) |
(7.4) |
– |
– |
(42.3) |
Exchange differences |
(7.8) |
– |
– |
– |
(7.8) |
At 31 December 2024 |
414.0 |
88.5 |
– |
– |
502.5 |
Expected return |
22.7 |
4.5 |
– |
– |
27.2 |
Running costs |
(2.1) |
(0.5) |
– |
– |
(2.6) |
Actuarial losses |
(10.3) |
1.8 |
– |
– |
(8.5) |
Contributions by employer |
– |
1.2 |
– |
– |
1.2 |
Benefits paid |
(35.7) |
(6.9) |
– |
– |
(42.6) |
Exchange differences |
30.4 |
– |
– |
– |
30.4 |
At 31 December 2025 |
419.0 |
88.6 |
– |
– |
507.6 |
UK |
US |
US |
|||
pension |
pension |
PRMB |
Other |
||
scheme |
schemes |
scheme |
schemes |
Total |
|
$m |
$m |
$m |
$m |
$m |
|
At 1 January 2024 |
(444.9) |
(90.4) |
(3.4) |
(5.6) |
(544.3) |
Service cost |
(0.1) |
(0.3) |
– |
(0.1) |
(0.5) |
Past service cost |
– |
– |
– |
– |
– |
Interest cost |
(19.0) |
(4.2) |
(0.2) |
(0.2) |
(23.6) |
Actuarial gains/(losses) |
|||||
– demographic assumptions |
8.5 |
– |
– |
– |
8.5 |
– financial assumptions |
26.8 |
4.1 |
(0.4) |
– |
30.5 |
– experience adjustments |
(4.4) |
(0.5) |
– |
– |
(4.9) |
Benefits paid |
34.9 |
7.4 |
0.6 |
0.3 |
43.2 |
Exchange differences |
7.2 |
– |
– |
0.4 |
7.6 |
At 31 December 2024 |
(391.0) |
(83.9) |
(3.4) |
(5.2) |
(483.5) |
Service cost |
(0.1) |
(0.4) |
– |
(0.1) |
(0.6) |
Past service cost |
– |
– |
– |
– |
– |
Interest cost |
(21.4) |
(4.3) |
(0.2) |
(0.2) |
(26.1) |
Actuarial gains/(losses) |
|||||
– demographic assumptions |
(0.5) |
– |
– |
– |
(0.5) |
– financial assumptions |
11.4 |
(1.2) |
(0.4) |
0.1 |
9.9 |
– experience adjustments |
(3.7) |
(0.3) |
– |
– |
(4.0) |
Benefits paid |
35.7 |
6.9 |
0.7 |
0.5 |
43.8 |
Exchange differences |
(28.3) |
– |
– |
(0.5) |
(28.8) |
At 31 December 2025 |
(397.9) |
(83.2) |
(3.3) |
(5.4) |
(489.8) |
2025 |
2024 |
|
$m |
$m |
|
Current service cost |
(0.6) |
(0.5) |
Running costs |
(2.6) |
(1.8) |
Net interest income |
1.1 |
1.4 |
Total |
(2.1) |
(0.9) |
2025 |
2024 |
|
$m |
$m |
|
Return on plan assets excluding interest income |
(8.5) |
(48.4) |
Actuarial (losses)/gains arising from demographic assumptions |
(0.5) |
8.5 |
Actuarial gains from financial assumptions |
9.9 |
30.5 |
Actuarial losses arising from experience adjustment |
(4.0) |
(4.9) |
Exchange differences |
1.6 |
(0.2) |
Total |
(1.5) |
(14.5) |
UK |
US |
|||
2025 |
2024 |
2025 |
2024 |
|
% |
% |
% |
% |
|
Rate of increase in salaries |
3.9 |
4.3 |
3.0 |
3.0 |
Rate of increase in pensions payment |
2.8 |
3.1 |
n/a |
n/a |
Discount rate |
5.4 |
5.4 |
5.2 |
5.4 |
Inflation |
2.9 |
3.3 |
2.4 |
2.4 |
UK |
US |
|||
2025 |
2024 |
2025 |
2024 |
|
years |
years |
years |
years |
|
Retiring at 31 December |
||||
Males |
21 |
21 |
21 |
21 |
Females |
23 |
23 |
23 |
23 |
Retiring in 20 years |
||||
Males |
22 |
22 |
21 |
21 |
Females |
25 |
25 |
23 |
23 |
Assumption |
Change in assumption |
Impact on UK scheme |
Impact on US scheme |
Discount rate |
Increased/ |
Decreased/ |
Decreased/ |
decreased by 0.5% |
increased by 4% |
increased by 4% |
|
Rate of inflation |
Increased/ |
Increased/ |
Increased/ |
decreased by 0.5% |
decreased by 3% |
decreased by 0% |
|
Rate of salary growth |
Increased/ |
Increased/ |
Increased/ |
decreased by 0.5% |
decreased by 0% |
decreased by 0% |
|
Rate of mortality |
Increased |
Increased by 5% |
Increased by 3% |
by 1 year |
2025 |
2024 |
|
Fair value per option (pence) |
130.7 |
133.5 |
Expected volatility (%) |
28.0 |
31.0 |
Risk-free rate (%) |
3.9 |
3.9 |
Expected dividend yield (%) |
2.4 |
2.1 |
Exercisable |
At 1 |
At 31 |
||||||
Exercise |
January |
December |
||||||
price |
2025 |
Granted |
Exercised |
Expired |
2025 |
|||
Year of grant |
(p) 1 |
From |
To |
’000 |
’000 |
’000 |
’000 |
’000 |
UK savings-related share option scheme |
||||||||
2021 |
117.00 |
01/11/24 |
01/05/25 |
9 |
– |
(9) |
– |
– |
2022 |
88.00 |
01/11/25 |
01/05/26 |
108 |
– |
(72) |
(5) |
31 |
2023 |
91.00 |
01/11/26 |
01/05/27 |
292 |
– |
– |
(10) |
282 |
2023 |
91.00 |
01/11/28 |
01/05/29 |
49 |
– |
– |
49 |
|
2024 |
126.00 |
01/11/27 |
01/05/28 |
131 |
– |
– |
(36) |
95 |
2025 |
134.00 |
16/09/28 |
01/05/29 |
– |
117 |
– |
(3) |
114 |
589 |
117 |
(81) |
(54) |
571 |
||||
US savings-related share option scheme |
||||||||
2022 |
92.31 15/09/24 |
15/12/24 |
118 |
– |
(6) |
(112) |
– |
|
2023 |
94.86 15/09/25 |
15/12/26 |
195 |
– |
(125) |
(30) |
40 |
|
2024 |
140.25 15/09/26 |
15/12/27 |
233 |
– |
– |
(19) |
214 |
|
2025 |
137.53 22/09/27 |
15/12/28 |
– |
109 |
– |
– |
109 |
|
546 |
109 |
(131) |
(161) |
363 |
||||
Exercisable | At 1 | At 31 | ||||||
Exercise | January | December | ||||||
price | 2025 | Granted | Exercised | Expired | 2025 | |||
Year of grant | (p) 1 | From | To | ’000 | ’000 | ’000 | ’000 | ’000 |
Executive share option schemes/awards | ||||||||
granted under the LTIP 7 | ||||||||
2015 | 290.20 | 27/04/18 | 27/04/25 | 7 | – | – | (7) | – |
2016 | 218.17 | 04/04/19 04/04/26 | 21 | – | – | – | 21 | |
2017 3 | Nil | 07/03/17 | 07/03/27 | 92 | – | – | – | 92 |
2017 5 | Nil | 07/03/19 | 07/03/27 | 7 | – | – | – | 7 |
2017 6 | Nil | 07/03/20 | 07/03/27 | 17 | – | – | – | 17 |
2017 2 | 264.66 | 03/04/20 | 03/04/27 | 31 | – | – | – | 31 |
2018 5 | Nil | 05/03/20 | 05/03/28 | 73 | – | – | – | 73 |
2019 5 | Nil | 06/03/21 | 06/03/29 | 49 | – | – | – | 49 |
2020 5 | Nil | 05/03/23 | 05/03/30 | 76 | – | – | – | 76 |
2020 4,7 | Nil | 07/04/23 | 07/04/30 | 7 | – | (7) | – | – |
2020 4,7 | Nil | 07/04/23 | 07/04/30 | 31 | – | (31) | – | – |
2020 4,7 | Nil | 07/04/23 | 07/04/30 | 24 | – | (12) | – | 12 |
2020 4,7 | Nil | 07/04/23 | 07/04/30 | 9 | – | – | – | 9 |
2021 7 | Nil | 06/04/24 | 06/04/31 | 22 | – | (22) | – | – |
2021 7 | Nil | 06/04/24 | 06/04/31 | 57 | – | (48) | – | 9 |
2021 7 | Nil | 06/04/24 | 01/10/31 | 26 | – | (10) | – | 16 |
2022 7 | Nil | 05/03/25 | 05/03/32 | 213 | – | – | – | 213 |
2022 4,7 | Nil | 01/04/25 | 01/04/32 | 4,309 | – | (2,539) | (1,701) | 69 |
2022 7 | Nil | 29/06/25 | 29/06/32 | 81 | – | (69) | – | 12 |
2022 | Nil | 19/10/24 | 19/10/32 | 12 | – | (12) | – | – |
2022 | Nil | 01/12/25 | 01/12/32 | 18 | – | (18) | – | – |
2023 5 | Nil | 31/07/25 | 08/03/33 | 374 | – | (374) | – | – |
2023 8 | Nil | 31/03/26 | 08/03/33 | 148 | – | – | – | 148 |
2023 4,7 | Nil | 03/04/26 | 03/04/33 | 4,521 | – | (95) | (644) | 3,782 |
2023 | Nil | 21/06/25 | 21/06/33 | 20 | – | (20) | – | – |
2023 | Nil | 24/07/25 | 24/07/33 | 14 | – | – | (14) | – |
2023 8 | Nil | 03/04/25 | 03/04/33 | 288 | – | (95) | (7) | 186 |
2024 8 | Nil | 31/03/26 | 08/03/34 | 138 | – | – | – | 138 |
2024 5 | Nil | 31/07/25 | 08/03/34 | 324 | – | (324) | – | – |
Exercisable | At 1 | At 31 | ||||||
Exercise | January | December | ||||||
price | 2025 | Granted | Exercised | Expired | 2025 | |||
Year of grant | (p) 1 | From | To | ’000 | ’000 | ’000 | ’000 | ’000 |
2024 4,7 | Nil | 08/04/27 | 08/04/34 | 3,660 | – | – | (1,018) | 2,642 |
2024 | Nil | 08/04/26 | 08/04/26 | 27 | – | – | – | 27 |
2024 7 | Nil | 07/10/27 | 07/10/27 | 155 | – | – | (3) | 152 |
2025 6 | Nil | 31/03/26 | 30/05/35 | – | 146 | – | – | 146 |
2025 6 | Nil | 31/07/25 | 30/05/35 | – | 324 | (324) | – | – |
2025 4,7 | Nil | 30/05/28 | 30/05/35 | – | 2,977 | – | (130) | 2,847 |
2025 8 | Nil | 30/05/27 | 30/05/35 | – | 72 | – | – | 72 |
2025 | Nil | 03/04/26 | 26/05/35 | – | 106 | – | – | 106 |
2025 | Nil | 08/04/27 | 26/05/35 | – | 45 | – | – | 45 |
2025 | Nil | 26/08/28 | 26/08/35 | – | 68 | – | – | 68 |
2025 | Nil | 03/11/28 | 03/11/35 | – | 426 | – | – | 426 |
2025 | Nil | 26/11/27 | 26/11/35 | – | 64 | – | – | 64 |
14,562 | 4,228 | (3,905) | (3,517) | 11,368 | ||||
2025 |
2024 |
|
Average |
Average |
|
exercise price |
exercise price |
|
(p) |
(p) |
|
At 1 January |
8.6 |
8.6 |
Granted |
6.9 |
10.5 |
Exercised |
6.6 |
10.4 |
Expired |
6.4 |
12.3 |
At 31 December |
9.9 |
8.6 |
Exercisable at 31 December |
20.1 |
38.3 |
2025 |
2024 |
|
$m |
$m |
|
Salaries and short-term employee benefits |
4.1 |
4.1 |
Post-employment benefits |
0.3 |
0.3 |
Other long-term benefits |
0.3 |
0.3 |
Share-based payments |
3.2 |
1.8 |
Total |
7.9 |
6.5 |
2025 |
2024 |
|
$m |
$m |
|
Change in net borrowings resulting from cash flows: |
||
Decrease in cash and cash equivalents |
(15.6) |
(3.2) |
Increase in short-term borrowings |
(50.0) |
– |
Decrease in long-term borrowings |
47.8 |
34.8 |
(17.8) |
31.6 |
|
Currency translation differences |
(10.4) |
7.3 |
(Increase)/decrease in net borrowings |
(28.2) |
38.9 |
Held for sale cash |
– |
5.9 |
Net borrowings at 1 January |
(157.2) |
(202.0) |
Net borrowings at 31 December |
(185.4) |
(157.2) |
Bank and other | Lease | Total financing | Cash and cash | Net debt and | |
borrowings | liabilities | liabilities | equivalents | lease liabilities | |
$m | $m | $m | $m | $m | |
At 1 January 2024 | (267.8) | (35.5) | (303.3) | 65.8 | (237.5) |
Exchange rate | |||||
adjustments | 10.1 | 0.8 | 10.9 | (2.7) | 8.2 |
Cash flows from | |||||
financing activities | 34.8 | 6.7 | 41.5 | 2.7 | 44.2 |
Other movements | – | (6.4) | (6.4) | – | (6.4) |
Transferred to held | |||||
for sale | – | – | – | (5.9) | (5.9) |
At 31 December 2024 | (222.9) | (34.4) | (257.3) | 59.9 | (197.4) |
Exchange rate | |||||
adjustments | (14.9) | (1.4) | (16.3) | 4.4 | (11.9) |
Business disposed | – | 7.2 | 7.2 | – | 7.2 |
Cash flows from | |||||
financing activities | (2.2) | 5.5 | 3.3 | (15.6) | (12.3) |
Other movements | – | 2.7 | 2.7 | 5.9 | 8.6 |
At 31 December 2025 | (240.0) | (20.4) | (260.4) | 54.6 | (205.8) |
2025 |
|
$m |
|
Intangible assets |
11.9 |
Inventories |
1.3 |
Trade and other receivables |
1.1 |
Total assets |
14.3 |
Trade and other payables |
(0.4) |
Tax liabilities |
(3.0) |
Total liabilities |
(3.4) |
Net assets acquired |
10.9 |
Goodwill arising from acquisition of Alchemy |
11.3 |
22.2 |
2025 |
|
$m |
|
Consideration |
24.7 |
Cash acquired |
(2.5) |
Consideration net of cash acquired |
22.2 |
Fair value of net assets acquired |
10.9 |
Goodwill arising from the acquisition of Alchemy |
11.3 |
2025 |
|
$m |
|
Intangible assets |
1.4 |
Property, plant and equipment |
182.3 |
Inventories |
24.8 |
Trade and other receivables |
23.6 |
Total assets |
232.1 |
Trade and other payables |
(17.6) |
Provisions |
(43.3) |
Retirement benefit obligations |
(0.1) |
Tax liabilities |
(0.8) |
Lease liabilities |
(7.3) |
Total liabilities |
(69.1) |
Net assets sold |
163.0 |
2025 |
2024 |
|
$m |
$m |
|
Revenue |
66.8 |
134.5 |
Expenses |
(65.4) |
(257.1) |
Loss on sale of the Talc business |
(110.5) |
– |
Recycling of deferred foreign exchange gains |
2.0 |
– |
Operating loss |
(107.1) |
(122.6) |
Finance expenses |
(0.6) |
(1.4) |
Loss before income tax |
(107.7) |
(124.0) |
Income tax credit |
(0.1) |
27.4 |
Loss from discontinued operations |
(107.8) |
(96.6) |
2025 |
|
$m |
|
Consideration |
60.2 |
Cash sold |
(7.7) |
Gross cash proceeds net of cash sold |
52.5 |
Carrying value of net assets sold |
163.0 |
Loss on sale of the Talc business |
(110.5) |
2025 |
|
$m |
|
Trade and other receivables |
0.6 |
Total assets |
0.6 |
Trade and other payables |
(0.1) |
Provisions |
(18.5) |
Total liabilities |
(18.6) |
Net liabilities sold |
(18.0) |
2025 |
|
$m |
|
Consideration |
– |
Cash sold |
(11.1) |
Gross cash proceeds net of cash sold |
(11.1) |
Carrying value of net liabilities sold |
(18.0) |
Gain on sale of Eaglescliffe site |
6.9 |
| Status | Standard Label | Element Name | Value | Sign | Unit | Period | Scale | Decimal | Axis | Member | Doc | Period Type | Balance | Type | Reference | Standard Label | Axis |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| {{factList.IsMandatoryTag ? "Mandatory" : "Voluntary"}} | {{factList.Label}} {{factList.SecondaryLabel}} | {{factList.Sequence}} {{factList.Identifier}} {{factList.TagName}}[Text Block] | {{factList.Sign == "-" ? "Negative" : factList.Sign}} | {{factList.CurrencyCode}} - {{factList.UnitDenominator}} | {{factList.Period}} | {{factList.Scale}} | {{factList.Decimal === "-99999" ? "INF" : factList.Decimal}} | {{factList.Dimension}} | {{factList.Member}} | {{factList.PeriodType}} | {{factList.Balance}} | {{factList.Label}} {{factList.SecondaryLabel}} | {{factList.Dimension}} |
| Relationships | Order | Preferred Label | Label Role | Doc | Period Type | Balance | Type | Reference | |
|---|---|---|---|---|---|---|---|---|---|
| {{presentation.Name}} | {{presentation.Order}} | {{presentation.Label}} {{presentation.SecondaryLabel}} | {{presentation.PreferredLabel}} | {{presentation.PeriodType}} | {{presentation.Balance}} | ||||
| No presentation is available | |||||||||
| Relationships | Calculation | Weight | Order | Standard Label | Doc | Period Type | Balance | Type | Reference |
|---|---|---|---|---|---|---|---|---|---|
| {{calculation.Name}} | View | {{calculation.Weight}} | {{calculation.Order}} | {{calculation.Label}} {{calculation.SecondaryLabel}} | {{calculation.PeriodType}} | {{calculation.Balance}} | |||
| No calculation is available | |||||||||
| Relationships | Status | Order | Standard Label | Doc | Period Type | Balance | Type | Reference | |
|---|---|---|---|---|---|---|---|---|---|
| {{definition.Name}} | WiderNarrower | {{definition.Order}} | {{definition.Label}} {{definition.SecondaryLabel}} | {{definition.PeriodType}} | {{definition.Balance}} | ||||
| No anchor element is available | |||||||||
| Prefix | Status | Element Name | DataType | Label |
|---|---|---|---|---|
| {{tag.Prefix}} | {{tag.IsUsed ? "Used" : "Unused"}} | {{tag.Sequence}} {{tag.Identifier}} {{tag.ElementName}} | {{tag.Datatype}} | {{tag.LabelText}} |
| No mandatory tag is available | ||||
Element Name: {{references[0].ElementName}}
| Type | Name | Number | Issue Date | Paragraph | Sub Paragraph | Clause | Uri | Uri Date |
|---|---|---|---|---|---|---|---|---|
| {{reference.Type}} | {{reference.Name}} | {{reference.Number}} | {{reference.IssueDate}} | {{reference.Paragraph}} | {{reference.SubParagraph}} | {{reference.Clause}} | {{reference.URI}} | {{reference.URIDate}} |
| ELEMENT NAME | {{period}} |
| {{calculationSummary.elementName}} | {{calculationSummary.periodValues[$index]}} |
| {{childElement.childElementName}} | {{childElement.periodValues[$index]}} |
| CALCULATED | {{calculationSummary.periodValues[$index]}} |
|---|---|
| DIFFERENCE | {{calculationSummary.periodValues[$index]}} |
| Fact Report | |
|---|---|
| Category | Count |
| Facts | {{documentDetail.FactCount}} |
| Standard Elements | {{documentDetail.TotalStandardElement}} |
| Extended Elements | {{documentDetail.TotalExtendedElement}} |
| Text-Block Report | |
|---|---|
| Category | Count |
| 1. Text and Text-block tags used | {{texblockMetrics.TotalTextblock}} |
| 2. Annex II (Mandatory) 2.a. Text-block tags 2.b. Non-Text-block tags |
{{texblockMetrics.TotalMandatory}} {{texblockMetrics.TotalTextblockMandatory}} {{texblockMetrics.TotalNonTextblockMandatory}} |
| 3. Annex IV (Voluntary) 3.a. Text-block tags 3.b. Non-Text-block tags |
{{texblockMetrics.TotalNonMandatory}} {{texblockMetrics.TotalTextblockVoluntary}} {{texblockMetrics.TotalNonTextblockVoluntary}} |
| 4. Extended (Voluntary) | {{texblockMetrics.TotalExtendedTextblock}} |
| 5. Unused Annex II (Mandatory) Text-blocks | {{texblockMetrics.TotalUnusedTextblock}} |