(Decrease)/ |
|
Increase in |
|
recoverable |
|
amount |
|
$m |
|
Increase in operating profit of 25% |
17 |
Decrease in operating profit of 25% |
(17) |
Increase in revenue of 20% |
15 |
Decrease in revenue of 20% |
(11) |
2025 |
2024 |
|
$m |
$m |
|
Advanced Wound Care 1 |
753 |
743 |
Ostomy Care |
676 |
634 |
Continence Care |
537 |
501 |
Infusion Care |
473 |
411 |
Total |
2,439 |
2,289 |
2025 |
2024 |
|
$m |
$m |
|
North America |
1,358 |
1,296 |
Europe |
723 |
661 |
Rest of World (RoW) 2 |
358 |
332 |
Total |
2,439 |
2,289 |
2025 |
2024 |
|
$m |
$m |
|
Geographic regions |
||
US |
909 |
896 |
Denmark |
456 |
400 |
UK |
169 |
129 |
Other 3 |
905 |
864 |
Total |
2,439 |
2,289 |
2025 |
2024 |
|
$m |
$m |
|
Long-lived assets 4 |
||
US |
1,044 |
1,190 |
UK |
911 |
838 |
Denmark |
376 |
281 |
Other |
434 |
358 |
Total long-lived assets |
2,765 |
2,667 |
2025 |
2024 |
||
Notes |
$m |
$m |
|
Depreciation: |
|||
Property, plant and equipment |
7 |
43 |
41 |
| Right-o f -use assets |
22 |
26 |
23 |
Amortisation of intangible assets |
8 |
155 |
157 |
Impairment of intangible assets |
8 |
72 |
1 |
Impairment of property, plant and equipment |
7 |
– |
7 |
Amounts in respect of inventories included in cost of sales 1 |
915 |
856 |
|
Lease expenses 2 |
22 |
2 |
2 |
Staff costs: |
|||
Wages and salaries |
646 |
618 |
|
Share-based payment expense |
17 |
28 |
20 |
Social security costs |
108 |
95 |
|
Defined contribution plans post-employment costs |
30 |
28 |
|
Defined benefit plans pension costs |
14 |
1 |
1 |
Recruitment and other employment-related fees |
5 |
5 |
|
Total staff costs |
818 |
767 |
2025 |
2024 |
|
$m |
$m |
|
Fees for audit services |
||
The audit of the Company and Group financial statements |
1.9 |
1.8 |
The audit of the accounts of the Company’s subsidiaries |
3.0 |
3.1 |
Total fees for audit services |
4.9 |
4.9 |
Fees for non-audit services |
||
Audit-related assurance services |
0.2 |
0.2 |
Other non-audit services |
0.4 |
0.1 |
Total fees for non-audit services |
0.6 |
0.3 |
Total auditor remuneration |
5.5 |
5.2 |
2025 |
2024 |
|
$m |
$m |
|
Impairment of intangible assets |
72 |
1 |
Impairment (reversal)/charge of property, plant and equipment and right-o f -use assets |
(2) |
6 |
Other operating expenses |
70 |
7 |
2025 |
2024 |
||
Notes |
$m |
$m |
|
Net foreign exchange gain/(loss) 1 |
32 |
(18) |
|
(Loss)/gain on foreign exchange forward contracts |
21 |
(41) |
26 |
Gain/(loss) on foreign exchange cash flow hedges |
21 |
4 |
(4) |
Write-off of receivables associated with divestiture activity |
(3) |
– |
|
Non-operating (expense)/income, net 2 |
(8) |
4 |
2025 |
2024 |
|
$m |
$m |
|
Current tax |
||
UK corporation tax |
3 |
2 |
Overseas taxation |
81 |
66 |
Adjustment to prior years |
2 |
(4) |
Total current tax expense |
86 |
64 |
Deferred tax |
||
Origination and reversal of temporary differences |
(23) |
(5) |
Change in tax rates |
– |
3 |
Adjustment to prior years |
(8) |
(7) |
Total deferred tax benefit |
(31) |
(9) |
Income tax expense |
55 |
55 |
2025 |
2024 |
|||
$m |
$m |
|||
Profit before income taxes |
230 |
246 |
||
Profit before income taxes multiplied by rate of corporation tax in the UK of 25.0% |
||||
(2024: 25.0%) |
58 |
62 |
||
Non-deductible/non-taxable items |
(9) |
5 |
||
Movement in provision for uncertain tax positions |
13 |
4 |
||
Other 1 |
(7) |
(16) |
||
Income tax expense and effective tax rate |
55 |
24.0% |
55 |
22.5% |
2025 |
2024 |
|
$m |
$m |
|
Deferred tax assets |
59 |
23 |
Deferred tax liabilities |
(89) |
(83) |
(30) |
(60) |
Inventor y |
Tax losses |
PP&E |
Intangibles |
Interest |
Other |
Total |
|
$m |
$m |
$m |
$m |
$m |
$m |
$m |
|
At 1 January 2024 |
10 |
78 |
(5) |
(223) |
37 |
38 |
(65) |
Recognised in income statement |
4 |
(34) |
1 |
31 |
1 |
6 |
9 |
Recognised in other comprehensive |
|||||||
income |
– |
– |
– |
– |
– |
(2) |
(2) |
Foreign exchange |
(1) |
(1) |
– |
1 |
(1) |
– |
(2) |
At 31 December 2024 |
13 |
43 |
(4) |
(191) |
37 |
42 |
(60) |
Recognised in income statement |
1 |
(11) |
(1) |
44 |
(1) |
(1) |
31 |
Foreign exchange |
– |
– |
– |
(1) |
– |
– |
(1) |
At 31 December 2025 |
14 |
32 |
(5) |
(148) |
36 |
41 |
(30) |
2025 |
2024 |
|
Losses |
Losses |
|
$m |
$m |
|
Trading and capital losses expiring: |
||
Within five years |
1 |
1 |
Unlimited |
1,021 |
926 |
Total |
1,022 |
927 |
2025 | 2024 | |
Net profit attributable to the shareholders of the Group ($m) | 175 | 191 |
Basic weighted average ordinary shares in issue (number) | 2,024,809,094 | 2,047,643,498 |
Dilutive impact of share awards (number) | 9,477,296 | 9,153,919 |
Diluted weighted average ordinary shares in issue (number) | 2,034,286,390 | 2,056,797,417 |
Basic earnings per share (cents per share) | 8.6¢ per share | 9.3¢ per share |
Diluted earnings per share (cents per share) | 8.6¢ per share | 9.3¢ per share |
Asset category | Useful life |
Land | not depreciated |
Land improvements | 15 to 40 years |
Leasehold improvements | shorter of useful life or lease tenure |
Buildings | 15 to 50 years |
Machinery, equipment and fixtures | 2 to 20 years |
Building, |
|||||
building equipment |
Machinery, |
||||
Land and land |
and leasehold |
equipment and |
Assets under |
||
improvements |
improvements |
fixtures |
construction |
Total |
|
$m |
$m |
$m |
$m |
$m |
|
Cost |
|||||
1 January 2024 |
16 |
174 |
538 |
145 |
873 |
Additions |
– |
2 |
3 |
97 |
102 |
Disposals |
(1) |
(5) |
(10) |
– |
(16) |
Transfers |
– |
17 |
49 |
(66) |
– |
Foreign exchange |
– |
(11) |
(22) |
(7) |
(40) |
31 December 2024 |
15 |
177 |
558 |
169 |
919 |
Additions |
– |
5 |
20 |
139 |
164 |
Disposals 1 |
– |
(1) |
(35) |
– |
(36) |
Transfers |
– |
9 |
31 |
(40) |
– |
Foreign exchange |
1 |
15 |
52 |
17 |
85 |
31 December 2025 |
16 |
205 |
626 |
285 |
1,132 |
Accumulated depreciation |
|||||
1 January 2024 |
1 |
64 |
334 |
– |
399 |
Depreciation |
– |
9 |
32 |
– |
41 |
Disposals |
– |
(4) |
(10) |
– |
(14) |
Impairment |
– |
2 |
5 |
– |
7 |
Foreign exchange |
– |
(4) |
(13) |
– |
(17) |
31 December 2024 |
1 |
67 |
348 |
– |
416 |
Depreciation |
– |
10 |
33 |
– |
43 |
Disposals 1 |
– |
(1) |
(33) |
– |
(34) |
Foreign exchange |
– |
4 |
30 |
– |
34 |
31 December 2025 |
1 |
80 |
378 |
– |
459 |
Net carrying amount |
|||||
31 December 2024 |
14 |
110 |
210 |
169 |
503 |
31 December 2025 |
15 |
125 |
248 |
285 |
673 |
Asset category |
Useful life |
Product-related |
3 to 20 years |
Capitalised software |
3 to 10 years |
Customer relationships and non-compete agreements |
2 to 20 years |
Trade names – finite |
2 to 10 years |
Trade names – indefinite |
Indefinite |
Customer |
||||||
relationships |
||||||
and non- |
||||||
Capitalised |
compete |
Assets under |
||||
Product-related 1 |
software 2 |
agreements |
Trade names |
construction |
Total |
|
$m |
$m |
$m |
$m |
$m |
$m |
|
Cost |
||||||
1 January 2024 |
2,281 |
174 |
332 |
263 |
31 |
3,081 |
Additions |
1 |
4 |
– |
– |
27 |
32 |
Arising from acquisitions |
– |
– |
1 |
– |
– |
1 |
Write-offs |
(13) |
– |
– |
– |
– |
(13) |
Transfers |
11 |
25 |
– |
– |
(36) |
– |
Foreign exchange |
(14) |
(2) |
(6) |
– |
(1) |
(23) |
31 December 2024 |
2,266 |
201 |
327 |
263 |
21 |
3,078 |
Additions |
1 |
2 |
– |
– |
48 |
51 |
Transfers |
1 |
10 |
– |
– |
(11) |
– |
Foreign exchange |
57 |
6 |
12 |
2 |
2 |
79 |
31 December 2025 |
2,325 |
219 |
339 |
265 |
60 |
3,208 |
Accumulated amortisation |
||||||
1 January 2024 |
1,776 |
109 |
249 |
12 |
– |
2,146 |
Amortisation |
118 |
20 |
19 |
– |
– |
157 |
Write-offs |
(13) |
– |
– |
– |
– |
(13) |
Impairment |
– |
– |
1 |
– |
– |
1 |
Foreign exchange |
(13) |
– |
(6) |
– |
– |
(19) |
31 December 2024 |
1,868 |
129 |
263 |
12 |
– |
2,272 |
Amortisation |
118 |
21 |
16 |
– |
– |
155 |
Impairment |
72 |
– |
– |
– |
– |
72 |
Foreign exchange |
48 |
3 |
12 |
– |
– |
63 |
31 December 2025 |
2,106 |
153 |
291 |
12 |
– |
2,562 |
Net carrying amount |
||||||
31 December 2024 |
398 |
72 |
64 |
251 |
21 |
806 |
31 December 2025 |
219 |
66 |
48 |
253 |
60 |
646 |
2025 |
2024 |
|
$m |
$m |
|
Cost of sales |
111 |
112 |
Selling and distribution expenses |
5 |
5 |
General and administrative expenses |
30 |
32 |
Research and development expenses |
9 |
8 |
Total amortisation expense |
155 |
157 |
Total |
|
$m |
|
1 January 2024 |
1,299 |
Arising from acquisitions |
11 |
Foreign exchange |
(20) |
31 December 2024 |
1,290 |
Arising from acquisitions (Note 24) |
1 |
Foreign exchange |
59 |
31 December 2025 |
1,350 |
Goodwill |
Indefinite-lived intangible assets |
|||
2025 |
2024 |
2025 |
2024 |
|
$m |
$m |
$m |
$m |
|
CGU groups |
||||
Advanced Wound Care |
537 |
518 |
105 |
105 |
Ostomy Care |
158 |
153 |
91 |
91 |
Continence Care |
562 |
541 |
41 |
41 |
Infusion Care |
93 |
78 |
13 |
11 |
Total |
1,350 |
1,290 |
250 |
248 |
2025 |
2024 |
|
Discount rate (pre-tax) 1 |
% |
% |
CGU groups |
||
Advanced Wound Care |
11.0 |
10.6 |
Ostomy Care |
10.4 |
10.6 |
Continence Care |
10.0 |
10.0 |
Infusion Care |
10.6 |
10.2 |
Terminal value growth rate 2 |
2.0 |
2.0 |
Sensitivity applied to input |
|||
Methodology |
Inputs |
Low range |
High range |
Income Approach Method |
Internal cash flow projections |
||
(Discounted cash flow analysis) |
|||
Provides an estimation of the value of an |
Discount rate (WACC) appropriate for the |
+0.5% on |
-0.5% on |
asset based on expectations about the |
risk of achieving the project cash flows of |
discount rate |
discount rate |
cash flows that an asset would generate |
26.4% |
||
over time, discounted at the appropriate |
|||
rate of return. |
|||
The final year of projections has been |
-0.5% on the long- |
+0.5% on the long- |
|
extrapolated using a reasonable long |
term growth rate |
term growth rate |
|
growth rate of 2% |
|||
Market Approach |
Revenue multiples ranging between 2.0x |
+1% on each of the |
-1% on each of the |
and 6.0x |
concluded multiple |
concluded multiple |
|
The Guideline Public Company Method was |
ranges |
ranges |
|
adopted, which estimates a company’s fair |
|||
value by referencing valuation multiples |
|||
from publicly traded companies that are |
|||
comparable in industry focus, growth |
|||
profile and operational characteristics. |
|||
Fair value measurement |
nil |
$6m |
|
2025 |
2024 |
|
$m |
$m |
|
Raw and packaging materials |
105 |
93 |
Work in progress |
51 |
32 |
Finished goods |
260 |
224 |
Inventories |
416 |
349 |
2025 |
2024 |
|
$m |
$m |
|
I ncluded within current assets: |
||
Trade receivables |
384 |
311 |
Less: allowances for expected credit losses |
(23) |
(16) |
Less: sales discounts and chargebacks |
(35) |
(28) |
Other receivables 1 |
55 |
34 |
Prepayments |
38 |
34 |
Trade and other receivables |
419 |
335 |
2025 |
2024 |
|
$m |
$m |
|
Current |
302 |
248 |
Past due 1 to 30 days |
16 |
18 |
Past due 31 to 90 days |
18 |
22 |
Past due 91 to 180 days |
15 |
7 |
Past due by more than 180 days |
33 |
16 |
384 |
311 |
2025 |
2024 |
|
$m |
$m |
|
Past due 1 to 30 days |
11 |
18 |
Past due 31 to 90 days |
17 |
21 |
Past due 91 to 180 days |
14 |
6 |
Past due by more than 180 days |
17 |
2 |
59 |
47 |
2025 |
2024 |
|
$m |
$m |
|
At 1 January |
(16) |
(27) |
Charged to the income statement |
(15) |
(10) |
Released to the income statement |
1 |
9 |
Utilisation of provision |
9 |
12 |
Foreign exchange |
(2) |
– |
At 31 December |
(23) |
(16) |
2025 | 2024 | |
$m | $m | |
Included within current liabilities: | ||
Trade payables | 217 | 125 |
Taxes and social security | 43 | 32 |
Other employee-related liabilities | 115 | 114 |
Accruals and other payables 1 | 118 | 111 |
Trade and other payables | 493 | 382 |
2025 | 2024 | |
$m | $m | |
Included within non-current liabilities: | ||
Defined benefit obligations (Note 14) | 11 | 12 |
Other employee-related liabilities | 5 | 4 |
Accruals and other payables | 20 | 15 |
Other non-current liabilities | 36 | 31 |
Dilapidations Restructuring | Legal | Total | ||
$m | $m | $m | $m | |
1 January 2025 | 3.1 | 4.3 | 0.4 | 7.8 |
Charged to income statement | – | 3.9 | 0.1 | 4.0 |
Released to income statement | – | (0.4) | – | (0.4) |
Utilised | (0.4) | (5.1) | (0.1) | (5.6) |
Foreign exchange | 0.1 | 0.3 | – | 0.4 |
31 December 2025 | 2.8 | 3.0 | 0.4 | 6.2 |
Current | – | 3.0 | – | 3.0 |
Non-current | 2.8 | – | 0.4 | 3.2 |
2025 | 2024 | |
$m | $m | |
Within 1 year | 3.0 | 4.3 |
2 to 5 years | 3.2 | 3.5 |
Total | 6.2 | 7.8 |
Investment risk | The present value of the defined benefit plan liability is calculated using a discount rate determined by |
reference to high-quality corporate bond yields; if the return on plan assets is below this rate, it will create | |
a plan deficit. | |
Interest risk | A decrease in the interest rate will increase the plan liability, but this will be partially offset by an increase |
in the return on the plan’s fixed rate debt instruments. | |
Longevity risk | The present value of the defined benefit plan liability is calculated by reference to the best estimate of the |
mortality of plan participants both during and after their employment. An increase in the life expectancy of | |
the plan participants will increase the plan’s liability. | |
Salary risk | The present value of the defined benefit plan liability is calculated by reference to the future salaries of plan |
participants. As such, an increase in the salary of the plan participants will increase the plan’s liability. |
2025 | 2024 | |
$m | $m | |
Defined benefit plans: | ||
Current service cost | 1.3 | 1.0 |
Past service (income) | (1.2) | (0.1) |
Interest (income) on plan assets | (0.1) | – |
Interest expense on defined benefit obligations | 0.5 | 0.3 |
Total expense (Note 3) | 0.5 | 1.2 |
2025 | 2024 | |
$m | $m | |
Remeasurement effect recognised in other comprehensive income: | ||
Actuarial (loss)/gain on liabilities due to experience | (0.7) | 0.1 |
Actuarial gain/(loss) arising from changes in financial assumptions | 2.1 | (0.5) |
Actuarial (loss)/gain on plan assets | (0.2) | 0.1 |
Remeasurement gain/(loss) recognised in other comprehensive income | 1.2 | (0.3) |
Total amount recognised in other comprehensive income | 1.2 | (0.3) |
German y | Switzerland | Other | Total | |||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
$m | $m | $m | $m | $m | $m | $m | $m | |
Fair value of schemes' assets | 1.0 | 0.7 | 11.1 | 12.9 | 0.8 | 0.7 | 12.9 | 14.3 |
Present value of funded schemes' | ||||||||
liabilities | (8.8) | (8.6) | (12.6) | (14.7) | (0.8) | (0.8) | (22.2) | (24.1) |
Deficit in the funded schemes | (7.8) | (7.9) | (1.5) | (1.8) | – | (0.1) | (9.3) | (9.8) |
Present value of unfunded schemes' | ||||||||
liabilities | – | – | – | – | (1.7) | (1.7) | (1.7) | (1.7) |
Net pension liability | (7.8) | (7.9) | (1.5) | (1.8) | (1.7) | (1.8) | (11.0) | (11.5) |
Recognised within Consolidated Statement of Financial Position: | ||||||||
Defined benefit obligations (Note 12) | (11.0) | (11.5) | ||||||
Assets | Liabilities | Total | |
$m | $m | $m | |
At 1 January 2024 | 12.6 | (24.7) | (12.1) |
Current service cost | – | (1.0) | (1.0) |
Past service income | – | 0.1 | 0.1 |
Interest expense | – | (0.3) | (0.3) |
Remeasurement gain/(loss) | 0.7 | (0.5) | 0.2 |
Contributions by employer | 1.3 | – | 1.3 |
Contributions by members | 0.4 | (0.4) | – |
Benefits paid | (3.3) | 3.3 | – |
Experience gain | – | 0.1 | 0.1 |
Transfer from multi-employer scheme | 3.5 | (4.1) | (0.6) |
Foreign exchange | (0.9) | 1.7 | 0.8 |
At 31 December 2024 | 14.3 | (25.8) | (11.5) |
Current service cost | – | (1.3) | (1.3) |
Past service income | – | 1.2 | 1.2 |
Interest income/(expense) | 0.1 | (0.5) | (0.4) |
Remeasurement (loss)/gain | (0.1) | 2.1 | 2.0 |
Contributions by employer | 1.1 | – | 1.1 |
Contributions by members | 0.4 | (0.4) | – |
Benefits paid | (5.0) | 5.0 | – |
Experience loss | – | (0.6) | (0.6) |
Foreign exchange | 2.1 | (3.6) | (1.5) |
At 31 December 2025 | 12.9 | (23.9) | (11.0) |
German y | Switzerland | Other | Total | |||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
$m | $m | $m | $m | $m | $m | $m | $m | |
Equity instruments | 1.0 | 0.7 | 4.1 | 4.3 | – | – | 5.1 | 5.0 |
Debt instruments | – | – | 3.4 | 4.5 | – | – | 3.4 | 4.5 |
Property | – | – | 2.2 | 2.6 | – | – | 2.2 | 2.6 |
Qualifying insurance policies | – | – | – | – | 0.8 | 0.7 | 0.8 | 0.7 |
Other | – | – | 1.4 | 1.5 | – | – | 1.4 | 1.5 |
Plan assets | 1.0 | 0.7 | 11.1 | 12.9 | 0.8 | 0.7 | 12.9 | 14.3 |
Approach taken | |
Discount rate | Calculated by reference to the yields on high-quality corporate bonds which match expected cash |
flows in each territory in which a defined benefit plan is present. | |
Inflation | Calculated using the difference on yields between fixed and index-linked government bonds. |
Future salary increases | Based on historical expectations and known future increases, including expected inflation rates. |
Mortality | Based on mortality tables derived from assessments performed by national governments and based |
upon recommendations by plan actuaries. |
German y | Switzerland | Other | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
Discount rate | 4.53% | 3.32% | 1.20% | 1.10% | 3.18% to 4.35% | 3.18% to 3.61% |
Rate of price inflation | N/A | N/A | 1.50% | 1.00% | 2.00% to 2.20% | 2.00% to 2.20% |
Future salary increases | 2.50% | 2.50% | 1.75% | 1.75% | 0.00% to 2.50% | 0.00% to 2.50% |
German y | Switzerland | Other | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
Life expectancy at age 65 | ||||||
Male | 21.0 years | 18.9 years | 21.9 years | 22.8 years | 18.8 years | 18.8 years |
Female | 24.4 years | 22.3 years | 23.7 years | 24.5 years | 23.9 years | 24.0 years |
Life expectancy at age 65 in 20 years' time | ||||||
Male | 23.8 years | 21.6 years | 21.9 years | 24.8 years | 18.8 years | 18.8 years |
Female | 26.6 years | 24.5 years | 23.7 years | 26.4 years | 23.9 years | 24.0 years |
German y | Switzerland | |||
Increase | Decrease | Increase | Decrease | |
0.5% | 0.5% | 0.5% | 0.5% | |
Discount rate | 0.7 | (0.6) | 0.8 | (0.9) |
Future salary increases | N/A | N/A | (0.2) | 0.2 |
1 year increase | 1 year decrease | 1 year increase | 1 year decrease | |
Life expectancy | (0.1) | 0.3 | N/A | N/A |
German y | Switzerland | Other | Total | |
$m | $m | $m | $m | |
Expected payments | 0.2 | 0.4 | – | 0.6 |
2025 |
2024 |
|
Issued and fully paid or credited as fully paid |
||
Share capital ($m) |
251 |
251 |
Share premium ($m) |
181 |
181 |
Ordinary shares (number) |
2,049,789,559 |
2,049,789,559 |
Held by Employee |
Held in treasury by |
|||||
Benefit Trust |
Convatec Group Plc |
Total own shares |
||||
Amount |
Amount |
Amount |
||||
Number |
($m) |
Number |
($m) |
Number |
($m) |
|
As at 1 January 2025 |
5,444,666 |
16 |
– |
– |
5,444,666 |
16 |
Shares repurchased |
7,789,018 |
25 |
94,937,530 |
301 |
102,726,548 |
326 |
Shares vested to employees |
(12,836,234) |
(39) |
– |
– |
(12,836,234) |
(39) |
As at 31 December 2025 |
397,450 |
2 |
94,937,530 |
301 |
95,334,980 |
303 |
Pence |
Cents |
Total |
|
per share |
per share |
$m |
|
Final dividend 2023 |
3.517 |
4.460 |
91 |
Interim dividend 2024 |
1.422 |
1.822 |
39 |
Paid in 2024 |
4.939 |
6.282 |
130 |
Final dividend 2024 |
3.639 |
4.594 |
101 |
Interim dividend 2025 |
1.399 |
1.877 |
39 |
Paid in 2025 |
5.038 |
6.471 |
140 |
Final dividend 2025 proposed |
3.973 |
5.367 |
105 |
2025 |
2024 |
|
$m |
$m |
|
LTIP |
18 |
12 |
SP/MSP |
7 |
6 |
DBP |
2 |
1 |
Employee Plans |
1 |
1 |
28 |
20 |
2025 |
2024 |
|||
Weighted |
Weighted |
|||
average |
average |
|||
Number of |
exercise price |
Number of |
exercise price |
|
shares/options |
of options |
shares/options |
of options |
|
000s |
£ per share |
000s |
£ per share |
|
Outstanding at 1 January |
30,890 |
0.28 |
31,439 |
0.29 |
Granted |
12,607 |
0.37 |
10,667 |
0.27 |
Forfeited |
(5,450) |
0.25 |
(5,207) |
0.25 |
Exercised |
(12,202) |
0.18 |
(6,009) |
0.24 |
Outstanding at 31 December |
25,845 |
0.37 |
30,890 |
0.28 |
Exercisable at 31 December |
657 |
1.74 |
670 |
1.74 |
Weighted average fair value of awards granted (£ per share) |
– |
1.79 |
– |
1.97 |
2025 |
2024 |
|
Number of |
Number of |
|
shares/options |
shares/options |
|
Range of prices |
000s |
000s |
Nil |
20,752 |
26,240 |
1.74 |
526 |
1,546 |
1.76 |
990 |
1,101 |
1.96 |
3,577 |
1,444 |
2.08 |
– |
559 |
25,845 |
30,890 |
|
Weighted average remaining contractual life of options outstanding |
2.2 years |
1.9 years |
| 2025 |
2024 |
|||||
SAYE and |
SAYE and |
|||||
International |
International |
|||||
LTIP |
Share Save Plan |
ESPP |
LTIP |
Share Save Plan |
ESPP |
|
Share price at date of grant |
£2.64 |
£2.31 |
£2.31 |
£2.81 |
£2.31 |
£2.31 |
Exercise price |
nil |
£1.96 |
£1.96 |
nil |
£1.96 |
£1.96 |
Expected life |
3 years |
3.6 years |
2.0 years |
3 years |
3.6 years |
2.0 years |
Expected volatility 1 |
27.5% |
27.5% |
27.5% |
28.1% |
28.1% |
28.1% |
Risk free rate |
4.2% |
3.7% |
3.8% |
4.3% |
4.3% |
4.5% |
Dividend yield |
n/a |
2.2% |
2.2% |
n/a |
1.9% |
1.9% |
Fair value |
£1.96 |
£0.45 |
£0.41 |
£2.02 & £2.19 |
£0.48 |
£0.43 |
Average rate/ |
|||
Currenc y |
Closing rate |
2025 |
2024 |
USD/EUR |
Average |
1.13 |
1.08 |
Closing |
1.17 |
1.04 |
|
USD/GBP |
Average |
1.32 |
1.28 |
Closing |
1.35 |
1.25 |
|
USD/DKK |
Average |
0.15 |
0.15 |
Closing |
0.16 |
0.14 |
2025 |
2024 |
||
Currenc y |
Sensitivity |
$m |
$m |
I ncrease/(decrease) in profit before income taxes |
|||
USD/GBP |
+10% |
(6) |
4 |
USD/EUR |
+10% |
– |
(8) |
USD/DKK |
+10% |
(15) |
(12) |
(Increase) / decrease in total equit y |
|||
USD/GBP |
+10% |
(103) |
(85) |
USD/EUR |
+10% |
(45) |
3 |
USD/DKK |
+10% |
(44) |
(31) |
2025 |
2024 |
|||
Year of |
Face value |
Face value |
||
Currenc y |
maturit y |
$m |
$m |
|
Revolving Credit Facility 1 |
USD/Euro |
2028 |
411 |
384 |
Term Loan |
USD |
2027 |
– |
250 |
Senior Notes |
USD |
2029 |
500 |
500 |
Senior Notes |
USD |
2035 |
500 |
– |
Interest-bearing borrowings |
1,411 |
1,134 |
||
Financing fees 2 |
(13) |
(11) |
||
Total carrying value of borrowings |
1,398 |
1,123 |
||
Current portion of borrowings |
– |
– |
||
Non-current portion of borrowings |
1,398 |
1,123 |
Contractual cash flows | ||||||||
Within 1 year or | 1 to 2 | 2 to 3 | 3 to 4 | 4 to 5 More than | Carrying | |||
on demand | years | years | years | years | 5 years | Total | amount | |
$m | $m | $m | $m | $m | $m | $m | $m | |
At 31 December 2024 | ||||||||
Borrowings | 59 | 50 | 48 | 298 | 533 | 518 | 1,506 | 1,123 |
Lease liabilities (Note 22) | 26 | 20 | 15 | 10 | 8 | 18 | 97 | 79 |
Trade and other payables 1 (Note 12) | 350 | – | – | – | – | – | 350 | 350 |
Derivative financial instruments (Note 21) | ||||||||
Derivative financial instruments payable | 1,487 | 7 | – | – | – | – | 1,494 | 18 |
Derivative financial instruments receivable | 1,483 | 5 | – | – | – | – | 1,488 | 18 |
At 31 December 2025 | ||||||||
Borrowings | 66 | 65 | 415 | 546 | 659 | – | 1,751 | 1,398 |
Lease liabilities (Note 22) | 31 | 26 | 20 | 16 | 12 | 38 | 143 | 120 |
Trade and other payables 1 (Note 12) | 450 | – | – | – | – | – | 450 | 450 |
Derivative financial instruments (Note 21) | ||||||||
Derivative financial instruments payable | 1,775 | – | – | – | – | – | 1,775 | 7 |
Derivative financial instruments receivable | 1,774 | – | – | – | – | – | 1,774 | 10 |
2025 |
2024 |
|
$m |
$m |
|
Borrowings at 1 January |
1,123 |
1,227 |
Repayment of borrowings |
(250) |
(98) |
Proceeds of new borrowings, net of financing fees |
504 |
– |
Foreign exchange |
18 |
(9) |
Non-cash movements 2 |
3 |
3 |
Borrowings at 31 December |
1,398 |
1,123 |
2025 |
2024 |
|
$m |
$m |
|
Cash at bank and in hand |
61 |
57 |
Money market funds |
7 |
8 |
Cash and cash equivalents |
68 |
65 |
2025 |
2024 |
|
$m |
$m |
|
Restricted cash – current |
7 |
9 |
Restricted cash – non-current |
4 |
3 |
Total restricted cash |
11 |
12 |
2025 | 2024 | ||||||
Fair value 1 | Fair value 1 | ||||||
Notional | assets/ | Notional | assets/ | ||||
amount | (liabilities) | amount | (liabilities) | ||||
Currenc y | Effective date | Maturity date | $m | $m | $m | $m | |
6 Month term SOFR Float to Fixed | |||||||
Interest Rate Swap | USD | 23 Jan 2023 | 23 Jan 2025 | – | – | 50 | – |
6 Month term SOFR Float to Fixed | |||||||
Interest Rate Swap | USD | 3 Aug 2023 | 3 Feb 2025 | – | – | 50 | – |
6 Month term SOFR Float to Fixed | |||||||
Interest Rate Swap | USD | 3 Aug 2023 | 4 Aug 2025 | – | – | 50 | – |
6 Month term SOFR Float to Fixed | |||||||
Interest Rate Swap | USD | 29 Sep 2023 | 29 Sep 2025 | – | – | 40 | – |
6 Month term SOFR Float to Fixed | |||||||
Interest Rate Swap | USD | 23 Jan 2024 | 23 Jan 2026 | 25 | – | 25 | – |
6 Month term SOFR Float to Fixed | |||||||
Interest Rate Swap | USD | 23 Jan 2024 | 23 Jan 2026 | 25 | – | 25 | – |
6 Month term SOFR Float to Fixed | |||||||
Interest Rate Swap | USD | 28 May 2024 | 28 May 2026 | 25 | – | 25 | – |
2025 | 2024 | ||||
Fair value | Fair value | ||||
Notional | assets/ | Notional | assets/ | ||
amount | (liabilities) | amount | (liabilities) | ||
Term | $m | $m | $m | $m | |
Foreign exchange contracts | ≤ 3 months | 944 | 7 | 784 | 17 |
Foreign currency forward exchange contracts designated as | |||||
cash flow hedges | ≤ 12 months | 114 | 3 | 36 | 1 |
Derivative financial assets | 1,058 | 10 | 820 | 18 | |
Foreign exchange contracts | ≤ 3 months | 581 | (5) | 515 | (9) |
Foreign currency forward exchange contracts designated as | |||||
cash flow hedges | ≤ 12 months | 137 | (2) | 194 | (9) |
Derivative financial liabilities | 718 | (7) | 709 | (18) | |
2025 | 2024 | |
$m | $m | |
Recognised in other comprehensive income: | ||
Effective portion of changes in fair value of cash flow hedges: | ||
Interest rate hedging | (1) | 1 |
Foreign currency forward exchange contracts designated as cash flow hedges | 16 | (12) |
Changes in fair value of cash flow hedges reclassified to the Consolidated Income Statement | (10) | 2 |
Cost of hedging | (1) | 1 |
Total | 4 | (8) |
Gross financial |
Net financial |
Related amounts |
|||
Gross financial |
(liabilities)/assets |
assets/(liabilities) |
not set off in the |
||
assets/(liabilities) |
set off |
per balance sheet |
balance sheet |
Net amount |
|
$m |
$m |
$m |
$m |
$m |
|
As at 31 December 2024 |
|||||
Financial assets |
|||||
Trade and other receivables |
363 |
(28) |
335 |
– |
335 |
Derivative financial assets |
18 |
– |
18 |
(10) |
8 |
Financial liabilities |
|||||
Trade and other payables 1 |
(378) |
28 |
(350) |
– |
(350) |
Derivative financial liabilities |
(18) |
– |
(18) |
10 |
(8) |
Gross financial |
Net financial |
Related amounts |
|||
Gross financial |
(liabilities)/assets |
assets/(liabilities) |
not set off in the |
||
assets/(liabilities) |
set off |
per balance sheet |
balance sheet |
Net amount |
|
$m |
$m |
$m |
$m |
$m |
|
As at 31 December 2025 |
|||||
Financial assets |
|||||
Trade and other receivables |
454 |
(35) |
419 |
– |
419 |
Derivative financial assets |
10 |
– |
10 |
(6) |
4 |
Financial liabilities |
|||||
Trade and other payables 1 |
(485) |
35 |
(450) |
– |
(450) |
Derivative financial liabilities |
(7) |
– |
(7) |
6 |
(1) |
Real estate |
|||
and other |
Vehicles |
Total |
|
$m |
$m |
$m |
|
As at 1 January 2024 |
58 |
16 |
74 |
Lease additions |
10 |
12 |
22 |
Arising from acquisitions |
– |
1 |
1 |
Leases terminated |
– |
(1) |
(1) |
Depreciation of right-o f -use assets |
(15) |
(8) |
(23) |
Sublease of right-o f -use assets |
(2) |
– |
(2) |
Foreign exchange |
(2) |
(1) |
(3) |
As at 31 December 2024 |
49 |
19 |
68 |
Lease additions |
52 |
11 |
63 |
Leases terminated |
– |
(1) |
(1) |
Depreciation of right-o f -use assets |
(16) |
(10) |
(26) |
Net cash inflow from lease incentives |
(13) |
– |
(13) |
Foreign exchange |
3 |
2 |
5 |
As at 31 December 2025 |
75 |
21 |
96 |
2025 |
2024 |
|
$m |
$m |
|
Lease liabilities as at 1 January |
79 |
86 |
Lease additions |
63 |
22 |
Arising from acquisitions |
– |
1 |
Payment of lease liabilities |
(27) |
(25) |
Leases terminated |
(1) |
(2) |
Interest expense on lease liabilities (Note 23) |
5 |
4 |
Interest paid on lease liabilities |
(5) |
(4) |
Foreign exchange |
6 |
(3) |
Lease liabilities as at 31 December |
120 |
79 |
| 2025 |
2024 |
|||||
Real estate |
Real estate |
|||||
and other |
Vehicles |
Total |
and other |
Vehicles |
Total |
|
$m |
$m |
$m |
$m |
$m |
$m |
|
Current |
16 |
10 |
26 |
15 |
7 |
22 |
Non-current |
82 |
12 |
94 |
45 |
12 |
57 |
Total |
98 |
22 |
120 |
60 |
19 |
79 |
| 2025 |
2024 |
|||||
Real estate |
Real estate |
|||||
and other |
Vehicles |
Total |
and other |
Vehicles |
Total |
|
$m |
$m |
$m |
$m |
$m |
$m |
|
Within 1 year |
16 |
10 |
26 |
15 |
7 |
22 |
1 to 2 years |
15 |
7 |
22 |
11 |
6 |
17 |
2 to 3 years |
14 |
4 |
18 |
8 |
4 |
12 |
3 to 4 years |
12 |
1 |
13 |
8 |
2 |
10 |
4 to 5 years |
9 |
– |
9 |
7 |
– |
7 |
More than 5 years |
32 |
– |
32 |
11 |
– |
11 |
Total |
98 |
22 |
120 |
60 |
19 |
79 |
2025 |
2024 |
|
$m |
$m |
|
Finance income |
||
Interest income on cash and cash equivalents |
3 |
5 |
Total finance income |
3 |
5 |
Finance expense |
||
Interest expense on borrowings |
(66) |
(76) |
Other financing-related fees 1 |
(9) |
(9) |
Interest expense on interest rate derivatives |
(1) |
– |
Interest expense on lease liabilities |
(5) |
(4) |
Capitalised interest 2 |
10 |
6 |
Total finance expense |
(71) |
(83) |
Finance costs, net |
(68) |
(78) |
2025 |
2024 |
|
$m |
$m |
|
1 January |
70 |
138 |
Fair value movement of contingent consideration |
10 |
5 |
Payments made |
(27) |
(71) |
Foreign exchange |
6 |
(2) |
31 December |
59 |
70 |
Current |
32 |
53 |
Non-current |
27 |
17 |
2025 |
2024 |
|
$m |
$m |
|
Within 1 year |
32 |
53 |
2 to 5 years |
1 |
– |
More than 5 years |
26 |
17 |
Total |
59 |
70 |
| Sales forecast |
Discount rate |
|||||||
5% |
10% |
-5% |
-10% |
1% |
2% |
-1% |
-2% |
|
Increase/(decrease) in financial liability and loss/(gain) |
||||||||
in income statement |
1 |
2 |
(1) |
(2) |
(2) |
(5) |
3 |
6 |
2025 |
2024 |
|
$m |
$m |
|
Short-term employee benefits |
18 |
19 |
Share-based payment expense |
16 |
9 |
Post-employment benefits |
1 |
1 |
Total |
35 |
29 |
| 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}} |