2023 | 2022 | ||
Notes | £’m | £’m | |
Revenue | 2 | ||
Net operating costs | 3 | ( | ( |
Operating profit | 2 | ||
Net financial expenses | 6 | ( | ( |
Profit before tax | 2 | ||
Income tax expense | 7 | ( | ( |
Profit for the financial year | |||
Profit for the year | |||
Attributable to: | |||
Equity shareholders of the Parent | |||
Non-controlling interests | ( | ( | |
Profit for the financial year | |||
Earnings per share | |||
Basic | 8 | ||
Diluted | 8 | ||
Dividend | |||
Pence per share | 9 | ||
Dividends declared in the period | 9 |
2023 | 2022 | ||
Notes | £’m | £’m | |
Adjusted profit measures | |||
Operating profit | |||
Adjusting items | 4 | ||
Adjusted operating profit | |||
Profit before tax | |||
Adjusting items | 4 | ||
Adjusted profit before tax | |||
Profit for the financial year | |||
Adjusting items (net of tax) | 4 | ||
Adjusted profit after tax | |||
Adjusted earnings per share | |||
Basic | 8 | ||
Diluted | 8 |
Notes | £’m | £’m | |
Profit for the financial year | |||
Other comprehensive (expense)/income | |||
Items that will not be reclassified to the Income Statement: | |||
Remeasurements of the net defined benefit surplus | 21 | ( | ( |
Deferred tax arising | 23 | ||
Total items that will not be reclassified to the Income Statement | ( | ( | |
Items that are or may in the future be reclassified to the Income Statement: | |||
Effective portion of changes in fair value of cash flow hedges | ( | ||
Fair value of cash flow hedges transferred to the Income Statement | ( | ( | |
Deferred tax arising | 23 | ( | |
Reclassification of Sale of Subsidiary | ( | ||
Exchange difference on retranslation of foreign currency net investment | |||
Exchange movements associated with borrowings designated as a hedge against netinvestment | ( | ( | |
Total items that are or may be reclassified to the Income Statement | ( | ||
Other comprehensive (expense)/income for the year, net of income tax | ( | ||
Total comprehensive income for the year | |||
Attributable to: | |||
Equity shareholders of the Parent | |||
Non-controlling interests | 25 | ( | ( |
2023 | 2022 | ||
Notes | £’m | £’m | |
Assets | |||
Non-current assets | |||
Property, plant and equipment | 10 | ||
Right‑of‑use assets | 11 | ||
Goodwill | 12 | ||
Intangible assets | 13 | ||
Employee benefits | 21 | ||
Deferred taxation assets | 23 | ||
Current assets | |||
Inventories | 14 | ||
Trade and other receivables | 15 | ||
Cash and cash equivalents | 16 | ||
Assets classified as held for sale | 10 | ||
Derivative financial instruments | 20 | ||
Corporate tax | |||
Total assets | |||
Liabilities | |||
Current liabilities | |||
Trade and other payables | 17 | ||
Corporation tax | |||
Lease liabilities | 19 | ||
Provisions | 22 | ||
Non-current liabilities | |||
Lease liabilities | 19 | ||
Interest‑bearing loans and borrowings | 18 | ||
Provisions | 22 | ||
Deferred taxation liabilities | 23 | ||
Total liabilities | |||
Net assets | |||
Equity | |||
Capital and reserves attributable to equity shareholders of the Parent | |||
Called‑up share capital | 24 | ||
Share premium account | 24 | ||
Merger reserve | 24 | ||
Own shares | ( | ( | |
Capital redemption reserve | |||
Consolidation reserve | ( | ( | |
Hedging reserve | |||
Foreign exchange reserve | |||
Retained earnings | |||
Equity attributable to equity shareholders of the Parent | |||
Non-controlling interests | 25 | ||
Total equity |
2023 | 2022 | ||
Notes | £’m | £’m | |
Profit for the financial year | |||
Income tax expense | 7 | ||
Profit before tax | |||
Adjustments for: | |||
Depreciation of property, plant and equipment | 10 | ||
Asset impairments | |||
Depreciation of right‑of‑use assets | 11 | ||
Amortisation | |||
Gain on disposal of subsidiaries | ( | ||
Gain on sale of property, plant and equipment | ( | ( | |
Equity settled share‑based payments | |||
Financial income and expenses (net) | 6 | ||
Operating cash flow before changes in working capital | |||
Decrease in trade and other receivables | |||
Decrease/(increase) in inventories | ( | ||
Decrease in trade and other payables | ( | ( | |
Cash generated from operations | |||
Financial expenses paid | ( | ( | |
Income tax paid | ( | ( | |
Net cash flow from operating activities | |||
Cash flows from investing activities | |||
Proceeds from sale of property, plant and equipment | |||
Financial income received | |||
Acquisition of subsidiary undertaking | ( | ( | |
Acquisition of property, plant and equipment | ( | ( | |
Acquisition of intangible assets | ( | ( | |
Cash outflow on disposal of subsidiaries | ( | ||
Net cash flow from investing activities | ( | ( | |
Cash flows from financing activities | |||
Proceeds from issue of share capital | |||
Payments to acquire own shares | ( | ( | |
Payment in respect of share‑based payment award | ( | ||
Repayment of borrowings | ( | ( | |
Drawdown of borrowings | |||
Cash payment for the principal portion of lease liabilities | ( | ( | |
Equity dividends paid | ( | ( | |
Net cash flow from financing activities | ( | ||
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Effect of exchange rate fluctuations | ( | ||
Cash and cash equivalents at the end of the year |
Attributable to equity holders of the Company | ||||||||||||
Share | Capital | Foreign | Non- | |||||||||
Share | premium | Merger | Own | redemption | Consolidation | Hedging | exchange | Retained | controlling | Total | ||
capital | account | reserve | shares | reserve | reserve | reserve | reserve | earnings | Total | interests | equity | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Current year | ||||||||||||
At 1 January 2023 | ( | ( | ||||||||||
Total | ||||||||||||
comprehensive income/(expense) | ||||||||||||
for the year | ||||||||||||
Profit for the financial year | ( | |||||||||||
Other comprehensive | ||||||||||||
(expense)/income | ||||||||||||
Foreign currency | ||||||||||||
translation | ||||||||||||
differences | ( | ( | ( | |||||||||
Reclassification on Sale of Subsidiary | ( | ( | ( | |||||||||
Effective portion | ||||||||||||
ofchanges in fair value of cash | ||||||||||||
flowhedges | ( | ( | ( | |||||||||
Net change in fair value of cash flow | ||||||||||||
hedges transferred | ||||||||||||
to the Income | ||||||||||||
Statement | ( | ( | ( | |||||||||
Deferred tax arising | ||||||||||||
Defined benefit | ||||||||||||
plan actuarial loss | ( | ( | ( | |||||||||
Deferred tax arising | ||||||||||||
Total other comprehensive | ||||||||||||
(expense)/income | ( | ( | ( | ( | ( | |||||||
Total | ||||||||||||
comprehensive | ||||||||||||
(expense)/income | ||||||||||||
for the year | ( | ( | ||||||||||
Share‑based | ||||||||||||
payments | ||||||||||||
Deferred tax | ||||||||||||
onshare‑based | ||||||||||||
payments | ( | ( | ( | |||||||||
Corporation tax | ||||||||||||
onshare‑based | ||||||||||||
payments | ||||||||||||
Dividends to equity | ||||||||||||
shareholders | ( | ( | ( | |||||||||
Purchase of ownshares | ( | ( | ( | |||||||||
Own shares issued | ||||||||||||
under share | ||||||||||||
scheme | ( | |||||||||||
Total contributions | ||||||||||||
by and distributions to owners | ( | ( | ( | ( | ||||||||
Total transactions | ||||||||||||
with owners of theCompany | ( | ( | ( | ( | ( | ( | ||||||
At 31 December | ||||||||||||
2023 | ( | ( |
Attributable to equity holders of the Company | ||||||||||||
Share | Capital | Foreign | Non‑ | |||||||||
Share | premium | Merger | Own | redemption | Consolidation | Hedging | exchange | Retained | controlling | Total | ||
capital | account | reserve | shares | reserve | reserve | reserve | reserve | earnings | Total | interests | equity | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Current year | ||||||||||||
At 1 January 2022 | ( | ( | ||||||||||
Total | ||||||||||||
comprehensive income/(expense) | ||||||||||||
for the year | ||||||||||||
Profit for the financial year | ( | |||||||||||
Other comprehensive income/(expense) | ||||||||||||
Foreign currency | ||||||||||||
translation | ||||||||||||
differences | ||||||||||||
Effective portion | ||||||||||||
ofchanges in fair value of cash | ||||||||||||
flowhedges | ||||||||||||
Net change in fair value of cash flow | ||||||||||||
hedges transferred | ||||||||||||
to the Income | ||||||||||||
Statement | ( | ( | ( | |||||||||
Deferred tax arising | ( | ( | ( | |||||||||
Defined benefit | ||||||||||||
plan actuarial loss | ( | ( | ( | |||||||||
Deferred tax arising | ||||||||||||
Total other comprehensive income/(expense) | ( | |||||||||||
Total | ||||||||||||
comprehensive income/(expense) | ||||||||||||
for the year | ( | |||||||||||
Shares issued | ||||||||||||
Share issue costs | ( | ( | ( | |||||||||
Share‑based | ||||||||||||
payments | ||||||||||||
Deferred tax on share‑based | ||||||||||||
payments | ( | ( | ( | |||||||||
Corporation tax | ||||||||||||
onshare‑based | ||||||||||||
payments | ||||||||||||
Dividends to equity | ||||||||||||
shareholders | ( | ( | ( | |||||||||
Purchase of ownshares | ( | ( | ( | |||||||||
Own shares issued | ||||||||||||
under share | ||||||||||||
scheme | ( | |||||||||||
Total contributions | ||||||||||||
by and distributions | ||||||||||||
toowners | ( | ( | ||||||||||
Total transactions | ||||||||||||
with owners of theCompany | ( | ( | ( | |||||||||
At 31 December | ||||||||||||
2022 | ( | ( |
2023 | 2022 | |
£’m | £’m | |
Revenue | ||
Landscape Products | 321.5 | 394.1 |
Building Products | 170.1 | 193.1 |
Roofing Products | 179.6 | 132.2 |
Revenue | 671.2 | 719.4 |
Operating profit | ||
Landscape Products | 21.3 | 45.3 |
Building Products | 12.2 | 26.8 |
Roofing Products | 44.9 | 34.4 |
Central costs | (7.7) | (5.4) |
Adjusted operating profit | 70.7 | 101.1 |
Adjusting items (see Note 4) | (29.7) | (53.2) |
Reported operating profit | 41.0 | 47.9 |
Net finance charges (Note 6) | (18.8) | (10.7) |
Profit before tax | 22.2 | 37.2 |
Taxation (Note 7) | (3.8) | (10.7) |
Profit after tax | 18.4 | 26.5 |
2023 | 2022 | |
£’m | £’m | |
Property, plant and equipment, right‑of‑use assets, intangible assets and inventory: | ||
Landscape Products | 240.8 | 260.5 |
Building Products | 142.0 | 148.4 |
Roofing Products | 587.7 | 593.1 |
Total segment property, plant and equipment, right‑of‑use assets, intangible assets and inventory | 970.5 | 1,002.0 |
Unallocated assets | 143.6 | 206.9 |
Consolidated total assets | 1,114.1 | 1,208.9 |
Depreciation | Property, plant and equipment, right‑of‑use | |||
and amortisation | asset and intangible asset additions | |||
2023 | 2022 | 2023 | 2022 | |
£’m | £’m | £’m | £’m | |
Landscape Products | 19.5 | 22.3 | 23.1 | 37.0 |
Building Products | 8.0 | 8.8 | 4.9 | 4.6 |
Roofing Products | 5.4 | 3.8 | 5.9 | 2.0 |
32.9 | 34.9 | 33.9 | 43.6 | |
Included in adjusting items (Note 4) | 10.4 | 7.3 | — | — |
43.3 | 42.2 | 33.9 | 43.6 |
2023 | 2022 | |
£’m | £’m | |
Raw materials and consumables | 235.4 | 267.3 |
Changes in inventories of finished goods and work in progress | 12.9 | 6.6 |
Personnel costs (Note 5) | 151.6 | 155.5 |
Depreciation of property, plant and equipment | 21.4 | 21.8 |
Depreciation of right‑of‑use assets | 9.8 | 11.3 |
Amortisation of intangible assets | 12.1 | 9.1 |
Asset impairments | 7.3 | 14.0 |
Own work capitalised | (2.5) | (3.1) |
Other operating costs | 177.5 | 189.3 |
Redundancy and other costs | 9.3 | 2.9 |
Operating costs | 634.8 | 674.7 |
Other operating income | (2.6) | (2.0) |
Net gain on asset and property disposals | (1.4) | (1.2) |
Net gain on disposal of subsidiary | (0.6) | — |
Net operating costs | 630.2 | 671.5 |
Adjusting items (Note 4) | (29.7) | (53.2) |
Adjusted net operating costs | 600.5 | 618.3 |
2023 | 2022 | |
£’m | £’m | |
Net operating costs include: | ||
Auditor’s remuneration (see below) | 0.8 | 0.9 |
Short‑term and low‑value lease costs | 7.1 | 7.0 |
Research and development costs | 3.6 | 3.5 |
2023 | 2022 | |
£’m | £’m | |
Audit of Financial Statements of Marshalls plc | 0.1 | 0.1 |
Audit of Financial Statements of subsidiaries of the Company | 0.7 | 0.8 |
0.8 | 0.9 |
2023 | 2022 | |
£’m | £’m | |
Amortisation of intangible assets arising on acquisition (i) | 10.4 | 7.3 |
Redundancy and similar costs (ii) | 11.3 | 4.2 |
Impairment of property, plant and equipment (ii) | 7.0 | 8.8 |
Contingent consideration (iii) | 1.6 | 3.9 |
Disposal of/impairment of assets in the Belgian subsidiary (iv) | (0.6) | 10.2 |
Transaction related costs (v) | — | 14.9 |
Fair Value adjustment to inventory (vi) | — | 3.9 |
Adjusting items within operating profit (Note 3) | 29.7 | 53.2 |
Adjusting items within financial expenses (vii) (Note 6) | 1.4 | — |
Adjusting items before taxation | 31.1 | 53.2 |
Current tax on adjusting items (Note 7) | (2.7) | (1.6) |
Deferred tax on adjusting items (Note 7) | (4.7) | (4.8) |
Adjusting items after taxation | 23.7 | 46.8 |
2023 | 2022 | |
£’m | £’m | |
Personnel costs (including amounts charged in the year in relation to Directors): | ||
Wages and salaries | 122.7 | 126.2 |
Social security costs | 13.5 | 15.1 |
Share‑based payments | 2.8 | 1.2 |
Contributions to defined contribution pension scheme | 12.6 | 13.0 |
Included in net operating costs (Note 3) | 151.6 | 155.5 |
Personnel costs relating to redundancy and other costs (Note 3) | 9.3 | 2.9 |
Total personnel costs | 160.9 | 158.4 |
2023 | 2022 | |
£’m | £’m | |
Remuneration of Directors: | ||
Salary | 1.5 | 1.3 |
Other benefits | 0.1 | 0.1 |
MIP Element A bonus | 0.3 | 0.1 |
MIP Element B bonus | 0.1 | 0.2 |
Amounts receivable under MIP A and MIP B that are no longer subject to forfeiture risk | — | 0.1 |
Amounts receivable under the MIP at the end of cycle 3 | 0.7 | — |
Salary supplement in lieu of pension | 0.1 | 0.1 |
Non‑Executive Directors’ fees and fixed allowances | 0.5 | 0.5 |
3.3 | 2.4 |
2023 | 2022 | |
Number | Number | |
Continuing operations | 2,934 | 3,293 |
2023 | 2022 | |
£’m | £’m | |
(a) Financial expenses | ||
Interest expense on bank loans | 14.7 | 8.2 |
Interest expense on lease liabilities | 2.5 | 2.4 |
Net interest expense on defined benefit pension scheme | 0.2 | 0.1 |
(b) Adjusting items | 17.4 | 10.7 |
Adjusting interest expense on defined benefit pension scheme (Note 4) | 1.4 | — |
(c) Financial income | ||
Interest receivable and similar income | (0.1) | — |
Net financial expenses | 18.8 | 10.7 |
2023 | 2022 | |
£’m | £’m | |
Current tax expense | ||
Current year | 8.8 | 11.6 |
Adjustments for prior years | (1.4) | (0.6) |
Deferred taxation expense | 7.4 | 11.0 |
Origination and reversal of temporary differences: | ||
Current year | (3.0) | 0.8 |
Adjustments for prior years | (0.6) | (1.1) |
Total tax expense | 3.8 | 10.7 |
Current tax on adjusting items (Note 4) | 2.7 | 1.6 |
Deferred tax on adjusting items (Note 4) | 4.7 | 4.8 |
Total adjusted tax expense | 11.2 | 17.1 |
2023 | 2023 | 2022 | 2022 | |
% | £’m | % | £’m | |
Reconciliation of effective tax rate | ||||
Profit before tax | 100.0 | 22.2 | 100.0 | 37.2 |
Tax using domestic corporation tax rate | 23.5 | 5.2 | 19.0 | 7.1 |
Impact of capital allowances in excess of depreciation | 10.4 | 2.3 | (13.9) | (5.1) |
Short‑term timing differences | 2.7 | 0.6 | 2.5 | 0.9 |
Adjustment to tax charge in prior year | (6.3) | (1.4) | (1.5) | (0.6) |
Expenses not deductible for tax purposes | 3.1 | 0.7 | 23.5 | 8.7 |
Corporation tax charge for the year | 33.4 | 7.4 | 29.6 | 11.0 |
Impact of capital allowances in excess of depreciation | (10.4) | (2.3) | 13.7 | 5.1 |
Short‑term timing differences | (0.5) | (0.1) | — | — |
Pension scheme movements | (1.8) | (0.4) | (0.1) | — |
Transaction related costs | — | — | (12.9) | (4.8) |
Other items | — | — | 0.4 | 0.2 |
Adjustment to tax charge in prior year | (2.7) | (0.6) | (2.9) | (1.1) |
Impact of the change in the rate of corporation tax on deferred taxation | (0.9) | (0.2) | 0.9 | 0.3 |
Total tax charge for the year | 17.1 | 3.8 | 28.7 | 10.7 |
2023 | 2022 | |
£’m | £’m | |
Profit before adding back adjusting items | 42.1 | 73.3 |
Adjusting items | (23.7) | (46.8) |
Profit for the financial year | 18.4 | 26.5 |
Profit attributable to non‑controlling interests | 0.2 | 0.3 |
Profit attributable to Ordinary Shareholders | 18.6 | 26.8 |
2023 | 2022 | |
Number | Number | |
Number of issued Ordinary Shares | 252,968,728 | 252,968,728 |
Effect of shares issued during the period | — | (17,299,649) |
Effect of shares transferred into Employee Benefit Trust | (144,651) | (281,078) |
Weighted average number of Ordinary Shares at the end of the year | 252,824,077 | 235,388,001 |
2023 | 2022 | |
Number | Number | |
Weighted average number of Ordinary Shares | 252,824,077 | 235,388,001 |
Potentially dilutive shares | 1,026,468 | 1,213,042 |
Weighted average number of Ordinary Shares (diluted) | 253,850,545 | 236,601,043 |
Pence per | 2023 | 2022 | |
qualifying share | £’m | £’m | |
2023 final | 5.7 | 14.4 | |
2023 interim | 2.6 | 6.6 | |
8.3 | 21.0 | ||
2022 final | 9.9 | 25.0 | |
2022 interim | 5.7 | 14.4 | |
15.6 | 39.4 |
Pence per | 2023 | 2022 | |
qualifying share | £’m | £’m | |
2023 interim | 2.6 | 6.6 | |
2022 final | 9.9 | 25.0 | |
12.5 | 31.6 | ||
2022 interim | 5.7 | 14.4 | |
2021 final | 9.6 | 24.3 | |
15.3 | 38.7 |
Land and | Plant, machinery | |||
buildings | Quarries | and vehicles | Total | |
£’m | £’m | £’m | £’m | |
Cost | ||||
At 1 January 2022 | 91.4 | 27.1 | 387.5 | 506.0 |
Exchange differences | — | — | 0.4 | 0.4 |
Additions | 1.3 | — | 27.1 | 28.4 |
Acquisition of subsidiary | 66.3 | — | 29.9 | 96.2 |
Reclassifications | (0.4) | 0.4 | — | — |
Disposals | — | (1.3) | (3.6) | (4.9) |
At 31 December 2022 | 158.6 | 26.2 | 441.3 | 626.1 |
At 1 January 2023 | 158.6 | 26.2 | 441.3 | 626.1 |
Additions | 0.4 | — | 16.1 | 16.5 |
Reclassified as held for sale | (3.7) | (0.7) | (9.0) | (13.4) |
Disposals | (1.9) | (0.7) | (7.5) | (10.1) |
At 31 December 2023 | 153.4 | 24.8 | 440.9 | 619.1 |
Depreciation and impairment losses | ||||
At 1 January 2022 | 43.9 | 9.6 | 278.6 | 332.1 |
Depreciation charge for the year | 2.0 | 0.5 | 19.3 | 21.8 |
Exchange differences | — | — | 0.3 | 0.3 |
Impairments | 0.4 | 1.4 | 8.1 | 9.9 |
Disposals | — | (1.2) | (3.3) | (4.5) |
At 31 December 2022 | 46.3 | 10.3 | 303.0 | 359.6 |
At 1 January 2023 | 46.3 | 10.3 | 303.0 | 359.6 |
Depreciation charge for the year | 3.0 | 0.4 | 18.0 | 21.4 |
Reclassified as held for sale | (1.8) | (0.2) | (9.0) | (11.0) |
Impairments | — | 2.3 | 5.0 | 7.3 |
Disposals | (0.2) | — | (7.4) | (7.6) |
At 31 December 2023 | 47.3 | 12.8 | 309.6 | 369.7 |
Net book value | ||||
At 31 December 2022 | 112.3 | 15.9 | 138.3 | 266.5 |
At 31 December 2023 | 106.1 | 12.0 | 131.3 | 249.4 |
2023 | 2022 | |
£’m | £’m | |
Capital expenditure that has been contracted for but for which no provision has been made in the Consolidated Financial Statements | 1.3 | 4.7 |
2023 | 2022 | |
£’m | £’m | |
Net operating costs (Note 3) | 21.4 | 21.8 |
Land and | Plant and | ||
buildings | equipment | Total | |
£’m | £’m | £’m | |
Cost | |||
At 1 January 2022 | 21.5 | 40.7 | 62.2 |
Additions | 1.8 | 11.2 | 13.0 |
Acquisition of subsidiary | 0.4 | 1.0 | 1.4 |
Disposals | (4.0) | (8.4) | (12.4) |
Modifications | 0.2 | 0.7 | 0.9 |
At 31 December 2022 | 19.9 | 45.2 | 65.1 |
At 1 January 2023 | 19.9 | 45.2 | 65.1 |
Additions | 3.7 | 11.2 | 14.9 |
Disposals | (4.1) | (4.0) | (8.1) |
Modifications | (0.3) | — | (0.3) |
At 31 December 2023 | 19.2 | 52.4 | 71.6 |
Depreciation and impairment losses | |||
At 1 January 2022 | 3.6 | 22.2 | 25.8 |
Depreciation charge for the year | 2.5 | 8.8 | 11.3 |
Impairments | 3.2 | 0.2 | 3.4 |
Disposals | (4.0) | (8.4) | (12.4) |
At 31 December 2022 | 5.3 | 22.8 | 28.1 |
At 1 January 2023 | 5.3 | 22.8 | 28.1 |
Depreciation charge for the year | 2.0 | 7.8 | 9.8 |
Disposals | (4.1) | (3.9) | (8.0) |
At 31 December 2023 | 3.2 | 26.7 | 29.9 |
Net book value | |||
At 31 December 2022 | 14.6 | 22.4 | 37.0 |
At 31 December 2023 | 16.0 | 25.7 | 41.7 |
2023 | 2022 | |
£’m | £’m | |
Net operating costs (Note 3) | 9.8 | 11.3 |
2023 | 2022 | |
£’m | £’m | |
Lease commitments that have been contracted for but have not yet commenced | 6.6 | 22.9 |
Goodwill | |
£’m | |
Cost | |
At 1 January 2022 | 87.4 |
Recognised on acquisition of subsidiary | 244.1 |
At 31 December 2022 | 331.5 |
At 1 January 2023 | 331.5 |
Recognised on acquisition of subsidiary | 1.8 |
At 31 December 2023 | 333.3 |
Amortisation and impairment losses | |
At 1 January and 31 December 2022 | 8.9 |
At 1 January and 31 December 2023 | 8.9 |
Carrying amounts | |
At 1 January 2022 | 78.5 |
At 31 December 2022 | 322.6 |
At 31 December 2023 | 324.4 |
2023 | 2022 | |
£’m | £’m | |
Landscape Products | 34.8 | 34.8 |
Building Products | 43.7 | 43.7 |
Roofing Products | 245.9 | 244.1 |
324.4 | 322.6 |
Patents, | |||||||
trademarks | |||||||
Customer | Supplier | and | Development | ||||
Brand | relationships | relationships | know‑how | costs | Software | Total | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Cost | |||||||
At 1 January 2022 | — | 12.8 | 1.6 | 1.7 | 0.7 | 23.7 | 40.5 |
Additions | — | — | — | — | — | 2.2 | 2.2 |
Recognised on acquisition of subsidiary | 82.8 | 145.4 | — | — | — | — | 228.2 |
At 31 December 2022 | 82.8 | 158.2 | 1.6 | 1.7 | 0.7 | 25.9 | 270.9 |
At 1 January 2023 | 82.8 | 158.2 | 1.6 | 1.7 | 0.7 | 25.9 | 270.9 |
Additions | — | — | — | — | — | 2.5 | 2.5 |
At 31 December 2023 | 82.8 | 158.2 | 1.6 | 1.7 | 0.7 | 28.4 | 273.4 |
Amortisation and impairment losses | |||||||
At 1 January 2022 | — | 6.2 | 1.3 | 1.6 | 0.4 | 14.5 | 24.0 |
Amortisation for the year | 2.4 | 4.8 | 0.1 | — | 0.1 | 1.7 | 9.1 |
Impairments | — | — | — | — | — | 0.7 | 0.7 |
At 31 December 2022 | 2.4 | 11.0 | 1.4 | 1.6 | 0.5 | 16.9 | 33.8 |
At 1 January 2023 | 2.4 | 11.0 | 1.4 | 1.6 | 0.5 | 16.9 | 33.8 |
Amortisation for the year | 2.4 | 7.9 | 0.1 | — | 0.1 | 1.6 | 12.1 |
At 31 December 2023 | 4.8 | 18.9 | 1.5 | 1.6 | 0.6 | 18.5 | 45.9 |
Carrying amounts | |||||||
At 1 January 2022 | — | 6.6 | 0.3 | 0.1 | 0.3 | 9.2 | 16.5 |
At 31 December 2022 | 80.4 | 147.2 | 0.2 | 0.1 | 0.2 | 9.0 | 237.1 |
At 31 December 2023 | 78.0 | 139.3 | 0.1 | 0.1 | 0.1 | 9.9 | 227.5 |
2023 | 2022 | |
£’m | £’m | |
Net operating costs (Note 3) | 12.1 | 9.1 |
2023 | 2022 | |
£’m | £’m | |
Raw materials and consumables | 29.4 | 30.1 |
Finished goods and goods for resale | 95.7 | 108.7 |
125.1 | 138.8 |
2023 | 2022 | |
£’m | £’m | |
Trade receivables | 83.6 | 103.7 |
Other receivables | 3.9 | 9.8 |
Prepayments and accrued income | 5.9 | 9.8 |
93.4 | 123.3 |
2023 | 2022 | |
£’m | £’m | |
Not past due | 56.7 | 57.1 |
Overdue by less than 30 days | 24.7 | 41.0 |
Overdue by between 30 and 60 days | 2.1 | 1.6 |
Overdue by more than 60 days | 1.1 | 5.3 |
84.6 | 105.0 |
2023 | 2022 | |
£’m | £’m | |
Cash and cash equivalents | 34.5 | 56.3 |
2023 | 2022 | |
£’m | £’m | |
Current liabilities | ||
Trade payables | 59.3 | 82.6 |
Taxation and social security | 10.6 | 16.2 |
Other payables | 20.7 | 21.2 |
Accruals | 36.9 | 32.4 |
127.5 | 152.4 |
2023 | 2022 | |
£’m | £’m | |
Analysed as: | ||
Current liabilities | — | — |
Non‑current liabilities | 207.4 | 247.0 |
207.4 | 247.0 |
2023 | 2022 | |
£’m | £’m | |
Analysed as: | ||
Amounts due for settlement within twelve months (shown under current liabilities) | 8.0 | 9.8 |
Amounts due for settlement after twelve months | 36.7 | 36.1 |
44.7 | 45.9 |
2023 | 2022 | |||||
Minimum | Minimum | |||||
lease | lease | |||||
payments | Interest | Principal | payments | Interest | Principal | |
£’m | £’m | £’m | £’m | £’m | £’m | |
Less than 1 year | 10.1 | 2.1 | 8.0 | 11.0 | 1.2 | 9.8 |
1 to 2 years | 8.4 | 1.8 | 6.6 | 8.2 | 1.1 | 7.1 |
2 to 5 years | 16.2 | 4.1 | 12.1 | 14.6 | 2.4 | 12.2 |
In more than 5 years | 25.0 | 7.0 | 18.0 | 22.2 | 5.4 | 16.8 |
59.7 | 15.0 | 44.7 | 56.0 | 10.1 | 45.9 |
2023 | 2022 | |
£’m | £’m | |
Increase of 100 basis points | (0.9) | (1.1) |
Decrease of 100 basis points | 0.9 | 1.1 |
2023 | 2022 | |||||||||
Sterling | Euro | US Dollar | AED | Total | Sterling | Euro | US Dollar | AED | Total | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Cash and cash equivalents | 30.2 | 0.9 | 3.4 | — | 34.5 | 51.2 | 2.8 | 2.3 | — | 56.3 |
Trade receivables | 83.6 | — | — | — | 83.6 | 103.0 | 1.0 | (0.2) | (0.1) | 103.7 |
Secured bank loans | (207.4) | — | — | — | (207.4) | (240.1) | (6.9) | — | — | (247.0) |
Lease liabilities | (44.7) | — | — | — | (44.7) | (40.4) | (5.5) | — | — | (45.9) |
Trade payables | (56.6) | (2.1) | (0.6) | — | (59.3) | (74.6) | (6.8) | (1.2) | — | (82.6) |
Derivative financial | ||||||||||
instruments | 1.8 | — | 0.1 | — | 1.9 | 3.8 | (0.1) | (0.1) | — | 3.6 |
Balance sheet exposure | (193.1) | (1.2) | 2.9 | — | (191.4) | (197.1) | (15.5) | 0.8 | (0.1) | (211.9) |
2023 | 2022 | |
£’m | £’m | |
10% strengthening of £ against € | 0.1 | 1.4 |
10% weakening of £ against € | (0.1) | (1.1) |
10% strengthening of £ against $ | (0.3) | (0.1) |
10% weakening of £ against $ | 0.2 | 0.1 |
Fixed or | Effective | 6 months | 6–12 | 1–2 | 2–5 | More than | ||
variable | interest rate | Total | or less | months | years | years | 5 years | |
rate | % | £’m | £’m | £’m | £’m | £’m | £’m | |
31 December 2023 | ||||||||
Cash and cash equivalents (Note 16) | Variable | 6.7 | (34.5) | (34.5) | — | — | — | — |
Interest‑bearing loans and borrowings | ||||||||
(Note 18) | Variable | 6.7 | 207.4 | — | — | — | 207.4 | — |
Lease liabilities (Note 19) | Fixed | 4.2 | 44.7 | 3.8 | 4.2 | 6.6 | 12.1 | 18.0 |
217.6 | (30.7) | 4.2 | 6.6 | 219.5 | 18.0 |
Fixed or | Effective | 6 months | 6–12 | 1–2 | 2–5 | More than | ||
variable | interest rate | Total | or less | months | years | years | 5 years | |
rate | % | £’m | £’m | £’m | £’m | £’m | £’m | |
31 December 2022 | ||||||||
Cash and cash equivalents (Note 16) | Variable | 3.8 | (56.3) | (56.3) | — | — | — | — |
Interest‑bearing loans and borrowings | ||||||||
(Note 18) | Variable | 3.8 | 247.0 | — | — | — | 247.0 | — |
Lease liabilities (Note 19) | Fixed | 3.4 | 45.9 | 5.8 | 4.0 | 7.1 | 12.2 | 16.8 |
236.6 | (50.5) | 4.0 | 7.1 | 259.2 | 16.8 |
Fixed or | Carrying | 6 months | 6–12 | 1–2 | 2–5 | More than | ||
variable | value | Total | or less | months | years | years | 5 years | |
rate | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
31 December 2023 | ||||||||
Interest‑bearing loans and borrowings | Variable | 207.4 | 254.3 | 7.3 | 7.2 | 14.5 | 225.3 | — |
Trade and other payables | Variable | 116.8 | 116.8 | 116.8 | — | — | — | — |
Lease liabilities | Fixed | 44.7 | 59.7 | 4.9 | 5.2 | 8.4 | 16.2 | 25.0 |
Derivative financial assets | Fixed | (1.9) | (1.9) | 0.2 | (0.1) | — | (2.0) | — |
367.0 | 428.9 | 129.2 | 12.3 | 22.9 | 239.5 | 25.0 |
Fixed or | Carrying | 6 months | 6–12 | 1–2 | 2–5 | More than | ||
variable | value | Total | or less | months | years | years | 5 years | |
rate | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
31 December 2022 | ||||||||
Interest‑bearing loans and borrowings | Variable | 247.0 | 288.4 | 6.2 | 6.2 | 12.4 | 263.6 | — |
Trade and other payables | Variable | 136.5 | 136.5 | 136.5 | — | — | — | — |
Lease liabilities | Fixed | 45.9 | 56.0 | 6.5 | 4.5 | 8.2 | 14.6 | 22.2 |
Derivative financial assets | Fixed | (3.6) | (3.6) | — | (0.2) | — | (3.4) | — |
425.8 | 477.3 | 149.2 | 10.5 | 20.6 | 274.8 | 22.2 |
2023 | 2022 | |
£’m | £’m | |
Committed: | ||
Expiring in more than 5 years | — | — |
Expiring in more than 2 years but not more than 5 years | 160.0 | 120.1 |
Expiring in 1 year or less | — | — |
Uncommitted: | — | |
Expiring in 1 year or less | — | — |
160.0 | 120.1 |
2023 | 2022 | |||
Book amount | Fair value | Book amount | Fair value | |
£’m | £’m | £’m | £’m | |
Trade and other receivables | 87.5 | 87.5 | 113.5 | 113.5 |
Cash and cash equivalents | 34.5 | 34.5 | 56.3 | 56.3 |
Bank loans | (207.4) | (202.2) | (247.0) | (259.1) |
Trade payables, other payables and provisions | (116.8) | (116.8) | (136.5) | (136.5) |
Interest rate swaps, forward contracts and fuel hedges | 1.9 | 1.9 | 3.6 | 3.6 |
Contingent consideration | (8.0) | (8.0) | (8.9) | (8.9) |
Financial instrument assets and liabilities – net | (208.3) | (219.0) | ||
Non‑financial instrument assets and liabilities – net | 849.6 | 880.1 | ||
641.3 | 661.1 |
Level 1 | Level 2 | Level 3 | Total | |
£’m | £’m | £’m | £’m | |
31 December 2023 | ||||
Derivative financial assets | — | 1.9 | — | 1.9 |
Contingent consideration (Note 22) | — | — | (8.0) | (8.0) |
— | 1.9 | (8.0) | (6.1) | |
31 December 2022 | ||||
Derivative financial assets | — | 3.6 | — | 3.6 |
Contingent consideration (Note 22) | — | — | (8.8) | (8.8) |
— | 3.6 | (8.8) | (5.2) |
2023 | 2022 | 2021 | |
£’m | £’m | £’m | |
Present value of Scheme liabilities | (239.4) | (232.5) | (366.3) |
Fair value of Scheme assets | 250.4 | 254.9 | 392.1 |
Net amount recognised at the year end (before any adjustments for deferred tax) | 11.0 | 22.4 | 25.8 |
2023 | 2022 | |
£’m | £’m | |
Net interest expense before adjusting items | 0.2 | 0.2 |
Adjusting interest expense (Note 4) | 1.4 | — |
Net interest expense recognised in the Consolidated Income Statement | 1.6 | 0.2 |
Remeasurements of the net liability: | ||
Return on Scheme assets (excluding amount included in interest expense) | 1.4 | 130.1 |
Gain arising from changes in financial assumptions | 10.8 | (134.5) |
Gain arising from changes in demographic assumptions | (3.6) | (0.9) |
Experience loss | 1.2 | 8.4 |
Debit recorded in other comprehensive income | 9.8 | 3.1 |
Total defined benefit debit/(credit) | 11.4 | 3.3 |
2023 | 2022 | |
Liability discount rate | 4.6% | 4.9% |
Inflation assumption – RPI | 3.1% | 3.2% |
Inflation assumption – CPI | 2.6% | 2.6% |
Rate of increase in salaries | n/a | n/a |
Revaluation of deferred pensions | 2.6% | 2.6% |
Increases for pensions in payment: | ||
CPI pension increases (maximum 5% p.a.) | 2.55% | 2.55% |
CPI pension increases (maximum 5% p.a., minimum 3% p.a.) | 3.5% | 3.6% |
CPI pension increases (maximum 3% p.a.) | 2.05% | 1.95% |
Proportion of employees opting for early retirement | 0% | 0% |
Proportion of employees commuting pension for cash | 80% | 80% |
Mortality assumption – before retirement | Same as post- | Same as post‑ |
retirement | retirement | |
Mortality assumption – after retirement (males) | S2PXA tables | S2PXA tables |
Loading | 110% | 110% |
Projection basis | Year of birth | Year of birth |
CMI_2022 | CMI_2021 | |
1.0% | 1.0% | |
Mortality assumption – after retirement (females) | S2PXA tables | S2PXA tables |
Loading | 110% | 110% |
Projection basis | Year of birth | Year of birth |
CMI_2022 | CMI_2021 | |
Future expected lifetime of current pensioner at age 65: | 1.0% | 1.0% |
Male aged 65 at year end | 84.9 | 85.3 |
Female aged 65 at year end | 87.1 | 87.5 |
Future expected lifetime of future pensioner at age 65: | ||
Male aged 45 at year end | 85.8 | 86.3 |
Female aged 45 at year end | 88.2 | 88.7 |
2023 | 2022 | |
£’m | £’m | |
Fair value of assets at the start of the year | 254.9 | 392.1 |
Interest income | 12.4 | 7.3 |
Return on assets (excluding amount included in net interest expense) | (1.4) | (130.1) |
Benefits paid | (14.1) | (13.8) |
Administration expenses | (1.4) | (0.6) |
Fair value of assets at the end of the year | 250.4 | 254.9 |
Actual return on assets over the year | 11.0 | (122.8) |
2023 | 2022 | |
£’m | £’m | |
Liabilities at the start of the year | 232.5 | 366.4 |
Past service cost | 1.4 | — |
Interest cost | 11.2 | 6.8 |
Remeasurement: | ||
Actuarial gains arising from changes in financial assumptions | 10.8 | (134.4) |
Actuarial gains arising from changes in demographic assumptions | (3.6) | (0.9) |
Experience loss | 1.2 | 8.4 |
Benefits paid | (14.1) | (13.8) |
Liabilities at the end of the year | 239.4 | 232.5 |
2023 | 2022 | |
£’m | £’m | |
Deferred pensioners | 105.6 | 96.1 |
Pensioners in payment | 133.8 | 136.4 |
239.4 | 232.5 | |
Average duration of the Scheme’s liabilities at the end of the year (in years) | 14 | 14 |
2023 | 2022 | |
£’m | £’m | |
Return-seeking assets | ||
UK equities | 0.8 | 0.9 |
Overseas equities | 24.1 | 22.5 |
Other equity type investments | 26.7 | 31.1 |
Total return‑seeking assets | 51.6 | 54.5 |
Other Insured pensioners | 0.4 | 0.4 |
Cash | 5.7 | 3.1 |
Property | 28.9 | 32.8 |
Liability‑driven investments and bonds | 163.8 | 164.1 |
Total matching assets | 198.8 | 200.4 |
Total market value of assets | 250.4 | 254.9 |
Number of | |||
instruments | £’m | Plan year | |
Equity settled awards granted to other employees | 21,928 | 0.2 | 2019 |
Equity settled awards granted to Directors of Marshalls plc | 135,816 | 0.9 | 2021 |
Equity settled awards granted to other employees | 113,691 | 0.8 | 2021 |
Equity settled awards granted to Directors of Marshalls plc | 152,493 | 0.4 | 2022 |
Equity settled awards granted to other employees | 129,842 | 0.4 | 2022 |
Equity settled awards granted to Directors of Marshalls plc | 191,018 | 0.3 | 2023 |
Equity settle awards granted to other employees | 221,369 | 0.8 | 2023 |
966,157 | 3.8 | ||
Plan years 2019 to 2022 vest at the end of Cycle 3 which is March 2024. Plan year 2023 vests March 2027. |
2023 | 2022 | |||
£’m | Shares | £’m | Shares | |
Equity settled awards granted to Directors of Marshalls plc | 2.6 | 479,327 | 2.3 | 508,969 |
Equity settled awards granted to other employees | 1.2 | 486,830 | 3.0 | 630,260 |
3.8 | 966,157 | 5.3 | 1,139,229 |
2023 | 2022 | |||
Value | Number of | Value | Number of | |
£’m | options | £’m | options | |
Outstanding at 1 January | 5.3 | 1,139,229 | 6.4 | 997,919 |
Granted | 1.1 | 412,387 | 1.9 | 694,397 |
Change in value of notional shares | (0.3) | (47,345) | (0.5) | — |
Lapsed | — | — | (0.3) | (42,585) |
Element released | (2.3) | (538,114) | (2.2) | (510,502) |
Outstanding at 31 December | 3.8 | 966,157 | 5.3 | 1,139,229 |
2023 | 2022 | |
£’m | £’m | |
Awards granted and total expense recognised as employee costs | 2.9 | 2.0 |
Contingent | |||
consideration | Other | Total | |
£’m | £’m | £’m | |
At 1 January 2022 | — | 0.9 | 0.9 |
On acquisition of subsidiary undertakings | 4.9 | — | 4.9 |
Increase in the provision in the period (Note 4) | 3.9 | — | 3.9 |
At 31 December 2022 | 8.8 | 0.9 | 9.7 |
At 1 January 2023 | 8.8 | 0.9 | 9.7 |
Payments made | (3.0) | — | (3.0) |
Increase in the provision in the period (Note 4) | 1.6 | — | 1.6 |
Recognised on acquisition of subsidiary | 0.6 | — | 0.6 |
Release/utilisation of provisions made in the period | — | (0.9) | (0.9) |
At 31 December 2023 | 8.0 | — | 8.0 |
2023 | 2022 | |
£’m | £’m | |
Analysed as: | ||
Current liabilities | 3.0 | 3.0 |
Non‑current liabilities | 5.0 | 6.7 |
8.0 | 9.7 |
Assets | Liabilities | |||
2023 | 2022 | 2023 | 2022 | |
£’m | £’m | £’m | £’m | |
Property, plant and equipment | — | — | (23.3) | (24.6) |
Intangible assets | — | — | (56.1) | (57.5) |
Inventories | — | 0.5 | (0.5) | — |
Employee benefits | — | — | (2.7) | (5.6) |
Equity settled share‑based payments | 0.5 | 0.4 | — | — |
Other items | 0.6 | 0.4 | (2.6) | (2.9) |
Tax assets/(liabilities) | 1.1 | 1.3 | (85.2) | (90.7) |
Recognised | Recognised | On | |||||
in other | in statement | acquisition of | |||||
1 January | Recognised | Prior year | comprehensive | of changes | subsidiary | 31 December | |
2023 | in income | adjustment | income | in equity | undertaking | 2023 | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Property, plant and equipment | (24.6) | (0.2) | 1.5 | — | — | — | (23.3) |
Intangible assets | (56.8) | 2.6 | (0.8) | — | — | (1.1) | (56.1) |
Inventories | (0.2) | — | (0.3) | — | — | — | (0.5) |
Employee benefits | (5.6) | 0.5 | — | 2.4 | — | — | (2.7) |
Equity settled share‑based | |||||||
payments | 0.4 | 0.4 | (0.2) | — | (0.1) | — | 0.5 |
Other items | (2.6) | (0.6) | 0.4 | 0.8 | — | — | (2.0) |
(89.4) | 2.7 | 0.6 | 3.2 | (0.1) | (1.1) | (84.1) |
Recognised | Recognised | On | |||||
in other | in statement | acquisition of | |||||
1 January | Recognised | Prior year | comprehensive | of changes | subsidiary | 31 December | |
2022 | in income | adjustment | income | in equity | undertaking | 2022 | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Property, plant and equipment | (17.1) | (2.1) | — | — | — | (5.4) | (24.6) |
Intangible assets | (1.5) | 1.6 | — | — | — | (56.9) | (56.8) |
Inventories | (0.5) | 0.8 | — | — | — | (0.5) | (0.2) |
Employee benefits | (6.4) | — | — | 0.8 | — | — | (5.6) |
Equity settled share‑based | |||||||
payments | 1.2 | (0.2) | — | — | (0.6) | — | 0.4 |
Other items | (2.2) | 0.2 | — | (0.7) | — | 0.1 | (2.6) |
(26.5) | 0.3 | — | 0.1 | (0.6) | (62.7) | (89.4) |
Authorised | Issued and paid up | |||
Value | Value | |||
Ordinary Shares (25 pence nominal) | Number | £’m | Number | £’m |
At 1 January and 31 December 2023 | 300,000,000 | 75.0 | 252,968,728 | 63.2 |
Share premium account | Merger reserve | |||
2023 | 2022 | 2023 | 2022 | |
£’m | £’m | £’m | £’m | |
At 1 January | 200.0 | 24.5 | 141.6 | — |
Shares issued in relation to the placing and open offer | — | 180.2 | — | — |
Consideration shares issued | — | — | — | 141.6 |
Costs associated with the share issue | — | (4.7) | — | — |
At 31 December | 200.0 | 200.0 | 141.6 | 141.6 |
2023 | 2022 | |
£’m | £’m | |
5.7 pence final dividend (2022: 9.9 pence) per Ordinary Share | 14.4 | 25.0 |
2023 | 2022 | |
£’m | £’m | |
At 1 January | 0.8 | 1.0 |
Share of loss for the year | (0.2) | (0.3) |
Foreign currency transaction differences | — | 0.1 |
Sale of subsidiary | (0.6) | — |
At 31 December | — | 0.8 |
1 January | Movement | On disposal | Other | 31 December | ||
2022 | Cash flow | in leases | of subsidiary | changes | 2023 | |
£’m | £’m | £’m | £’m | £’m | £’m | |
Cash at bank and in hand | 56.3 | (20.3) | — | (1.4) | (0.1) | 34.5 |
Debt due after 1 year | (247.0) | 39.8 | — | — | (0.2) | (207.4) |
Lease liabilities | (45.9) | 9.6 | (13.7) | 5.3 | — | (44.7) |
(236.6) | 29.1 | (13.7) | 3.9 | (0.3) | (217.6) |
2023 | 2022 | |
£’m | £’m | |
Net decrease in cash equivalents | (20.3) | (19.3) |
Cash outflow from decrease in bank borrowings | 39.8 | 86.2 |
On acquisition of subsidiary undertakings | — | (259.5) |
On disposal of subsidiary undertakings | (1.4) | — |
Cash outflow from principle lease repayments | 9.6 | 11.1 |
New leases entered into | (13.7) | (14.0) |
Lease liability terminated on disposal of subsidiary undertaking | 5.3 | — |
Effect of exchange rate fluctuations | (0.3) | — |
Movement in net debt in the year | 19.0 | (195.5) |
Net debt at 1 January | (236.6) | (41.1) |
Net debt at 31 December | (217.6) | (236.6) |
Non‑cash changes | |||||
1 January | Financing | Disposal of | Other | 31 December | |
2023 | cash flows * | Subsidiary (Note 27) | changes ** | 2023 | |
£’m | £’m | £’m | £’m | £’m | |
Interest‑bearing loans and borrowings (Note 18) | (247.0) | 39.8 | — | (0.2) | (207.4) |
Lease liabilities (Note 19) | (45.9) | 9.6 | 5.3 | (13.7) | (44.7) |
Total liabilities from financing activities | (292.9) | 49.4 | 5.3 | (13.9) | (252.1) |
Non‑cash changes | |||||
1 January | Financing | Acquisition of | Other | 31 December | |
2022 | cash flows * | Subsidiary (Note 26) | changes ** | 2022 | |
£’m | £’m | £’m | £’m | £’m | |
Interest‑bearing loans and borrowings (Note 18) | (41.0) | 86.2 | (291.9) | (0.3) | (247.0) |
Lease liabilities (Note 19) | (41.4) | 11.1 | (1.6) | (14.0) | (45.9) |
Total liabilities from financing activities | (82.4) | 97.3 | (293.5) | (14.3) | (292.9) |
Beneficiary | Amount | Period | Purpose |
M S Amlin Limited | £0.7 million | 23 Dec 2011 to 30 Oct 2024 | Employer’s liability |
HDI Global SE — UK | £0.5 million | 8 Dec 2020 to 30 Oct 2024 | Employer’s liability |
AIOI Nissay Dowa Insurance UK Limited | £0.6 million | 8 Dec 2020 to 30 Oct 2024 | Vehicle insurance |
Aviva Insurance Limited | £0.4 million | 19 Mar 2014 to 30 Oct 2024 | Vehicle insurance |
M S Amlin Limited | £0.8 million | 30 Oct 2016 to 9 Feb 2025 | Vehicle insurance |
Registered | |
number | |
Marley Group Limited | 13596495 |
Monty Bidco Limited | 12144582 |
Monty Midco 1 Limited | 12144469 |
Monty Midco 2 Limited | 12144529 |
Monty Topco Limited | 12144396 |
Marshalls Building Products Limited | 00113882 |
Marshalls Properties Limited | 04349470 |
Marshalls EBT Limited | 05472428 |
CPM Group Limited | 01005164 |
PD Edenhall Limited | 03635485 |
Edenhall Holdings Limited | 10367730 |
Edenhall Limited | 03326387 |
Edenhall Concrete Limited | 00698870 |
Edenhall Concrete Products Limited | 03495356 |
Edenhall Building Products Limited | 02638967 |
PD Edenhall Holdings Limited | 08911209 |
APM | Definition and/or purpose |
Adjusted operating profit, adjusted profit | The Directors assess the performance of the Group using these measures including when |
before tax, adjusted profit after tax, adjusted earnings per share, adjusted | considering dividend payments. |
EBITA, adjusted EBITDA and adjusted | |
operating cash flow | |
Adjusted return on capital employed | Adjusted return on capital employed is calculated as adjusted EBITA (on annualised basis) divided |
by shareholders’ funds plus net debt at the period end. It is designed to give further information | |
about the returns being generated by the Group as a proportion of capital employed. | |
Adjusted operating cash flow conversion | Operating cash flow conversion is calculated by dividing adjusted operating cash flow by adjusted |
EBITDA (both on an annualised basis). Adjusted operating cash flow is calculated by adding back | |
adjusting items paid, net financial expenses paid, and taxation paid. It illustrates the rate of | |
conversion of profitability into cash flow. |
APM | Definition and purpose |
Pre‑IFRS16 adjusted EBITDA | Pre‑IFRS16 adjusted EBITDA is adjusted EBITDA excluding right‑of‑use asset depreciation |
and profit or losses on the sale of property, plant and equipment. | |
Pre‑IFRS16 net debt | Pre‑IFRS 16 net debt comprises cash at bank and in hand and bank loans but excludes lease |
liabilities. It shows the overall net indebtedness of the Group on a pre‑IFRS 16 basis. | |
Pre‑IFRS16 net debt leverage | This is calculated by dividing pre‑IFRS16 net debt by adjusted pre‑IFRS16 EBITDA (on an |
annualised basis) to provide a measure of leverage. |
APM | Definition and purpose |
Like‑for‑like revenue growth | Like‑for‑like revenue growth is revenue growth generated by the Group that includes revenue |
for acquired businesses and excludes revenue for businesses that have been sold for the | |
corresponding periods in the prior year. This provides users of the financial statements with | |
an understanding about revenue growth that is not impacted by acquisitions or disposals. |
APM | Definition and purpose |
EBITDA | EBITDA is earnings before interest, taxation, depreciation, and amortisation and provides users |
with further information about the profitability of the business before financing costs, taxation, | |
and non‑cash charges. | |
EBITA | EBITA is earnings before interest, taxation and amortisation and provides users with |
further information about the profitability of the business before financing costs, taxation, | |
and amortisation. |
2023 | 2022 | |
£’m | £’m | |
Operating profit | 41.0 | 47.9 |
Adjusting items (Note 4) | 29.7 | 53.2 |
Adjusted operating profit | 70.7 | 101.1 |
Amortisation (excluding amortisation of intangible assets arising on acquisitions) | 1.7 | 1.8 |
Adjusted EBITA | 72.4 | 102.9 |
Depreciation | 31.2 | 33.1 |
Adjusted EBITDA | 103.6 | 136.0 |
Marley pre‑acquisition EBITDA | — | 18.1 |
Profit on sale of property, plant and equipment | (1.4) | (1.2) |
Right‑of‑use asset principle payments | (9.6) | (11.1) |
Like‑for‑like pre‑IFRS16 adjusted EBITDA | 92.6 | 141.8 |
2023 | 2022 | |
£’m | £’m | |
Adjusted EBITA | 72.4 | 102.9 |
Marley pre‑acquisition EBITA | — | 16.4 |
Adjusted like‑for‑like EBITA | 72.4 | 119.3 |
2023 | 2022 | Change | |
£’m | £’m | % | |
Landscape Products | 321.5 | 381.9 | (16) |
Building Products | 170.1 | 193.1 | (12) |
Roofing Products | 179.6 | 196.5 | (9) |
Like‑for‑like revenue | 671.2 | 771.5 | (13) |
2023 | 2022 | |
£’m | £’m | |
Net debt | 217.6 | 236.6 |
IFRS 16 leases | (44.7) | (45.9) |
Net debt on a pre‑IFRS 16 basis | 172.9 | 190.7 |
Like‑for‑like adjusted pre‑IFRS16 EBITDA | 92.6 | 141.8 |
Pre‑IFRS16 net debt leverage | 1.9 | 1.4 |
2023 | 2022 | |
£’m | £’m | |
Like‑for‑like adjusted EBITA | 72.4 | 119.3 |
Shareholders’ funds | 641.3 | 661.1 |
Net debt | 217.6 | 236.6 |
Capital employed | 858.9 | 897.7 |
ROCE | 8.4% | 13.3% |
2023 | 2022 | |
£’m | £’m | |
Net cash flow from operating activities | 77.7 | 85.3 |
Adjusting items paid | 5.5 | 17.4 |
Net financial expenses paid | 16.5 | 9.9 |
Taxation paid | 10.4 | 11.6 |
Adjusted operating cash flow | 110.1 | 124.2 |
Adjusted EBITDA | 103.6 | 136.0 |
Operating cash flow conversion | 106% | 91% |