2025 | 2024 | 2023 | |
Average rates | |||
Sterling | 1.32 | 1.28 | 1.24 |
Euro | 1.13 | 1.08 | 1.08 |
Swiss Franc | 1.20 | 1.14 | 1.11 |
Japanese Yen | 0.0067 | 0.0066 | 0.0071 |
Year end rates | |||
Sterling | 1.35 | 1.25 | 1.27 |
Euro | 1.17 | 1.04 | 1.10 |
Swiss Franc | 1.26 | 1.10 | 1.19 |
Japanese Yen | 0.0064 | 0.0064 | 0.0071 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Reportable segment revenue | |||
Orthopaedics | 2,437 | 2,305 | 2,214 |
Sports Medicine & ENT | 1,934 | 1,824 | 1,729 |
Advanced Wound Management | 1,793 | 1,681 | 1,606 |
Revenue from external customers | 6,164 | 5,810 | 5,549 |
2025 | 2024 1 | 2023 | |
$ million | $ million | $ million | |
Revenue by product from continuing operations | |||
Knee Implants | 1,011 | 977 | 940 |
Hip Implants | 641 | 619 | 599 |
Other Reconstruction | 136 | 101 | 111 |
Trauma & Extremities | 649 | 608 | 564 |
Orthopaedics | 2,437 | 2,305 | 2,214 |
Sports Medicine Joint Repair | 1,067 | 982 | 945 |
Arthroscopic Enabling Technologies | 647 | 632 | 588 |
ENT (Ear, Nose and Throat) | 220 | 210 | 196 |
Sports Medicine & ENT | 1,934 | 1,824 | 1,729 |
Advanced Wound Care | 766 | 735 | 725 |
Advanced Wound Bioactives | 621 | 581 | 553 |
Advanced Wound Devices | 406 | 365 | 328 |
Advanced Wound Management | 1,793 | 1,681 | 1,606 |
Consolidated revenue from continuing operations | 6,164 | 5,810 | 5,549 |
2025 | 2024 | 2023 | |||||||
Established | Emerging | Established | Emerging | Established | Emerging | ||||
Markets 1 | Markets | Total | Markets 1 | Markets | Total | Markets 1 | Markets | Total | |
$ million | $ million | $ million | $ million | $ million | $ million | $ million | $ million | $ million | |
Orthopaedics, Sports Medicine | 3,606 | 764 | 4,370 | 3,366 | 763 | 4,129 | 3,184 | 759 | 3,943 |
& ENT | |||||||||
Advanced Wound Management | 1,555 | 239 | 1,794 | 1,464 | 217 | 1,681 | 1,406 | 200 | 1,606 |
Total | 5,161 | 1,003 | 6,164 | 4,830 | 980 | 5,810 | 4,590 | 959 | 5,549 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Segment profit | |||
Orthopaedics | 363 | 265 | 251 |
Sports Medicine & ENT | 461 | 437 | 394 |
Advanced Wound Management | 447 | 399 | 372 |
Segment trading profit | 1,271 | 1,101 | 1,017 |
Corporate costs 1 | (60) | (52) | (47) |
Acquisition and disposal-related items 2 | (32) | (94) | (60) |
Restructuring and rationalisation expenses | (47) | (123) | (220) |
Amortisation and impairment of acquisition intangibles 2 | (176) | (187) | (207) |
Legal and other 2 | (162) | 12 | (58) |
Operating profit | 794 | 657 | 425 |
Interest income | 28 | 24 | 34 |
Interest expense | (140) | (145) | (132) |
Other finance costs | (16) | (28) | (7) |
Share of results of associates | 113 | (10) | (30) |
Profit before taxation | 779 | 498 | 290 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Depreciation and amortisation | |||
Orthopaedics | 227 | 213 | 194 |
Sports Medicine & ENT | 105 | 98 | 97 |
Advanced Wound Management | 69 | 62 | 56 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
United Kingdom | 608 | 465 | 525 |
United States of America | 3,426 | 3,517 | 3,692 |
Other | 1,909 | 1,538 | 1,397 |
Total non-current assets of the consolidated Group 1 | 5,943 | 5,520 | 5,614 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Revenue | 6,164 | 5,810 | 5,549 |
Cost of goods sold 1 | (1,972) | (1,764) | (1,730) |
Gross profit | 4,192 | 4,046 | 3,819 |
Research and development expenses 2 | (296) | (289) | (339) |
Selling, general and administrative expenses: 3,4,5,6 | |||
Marketing, selling and distribution expenses | (2,362) | (2,276) | (2,218) |
Administrative expenses | (740) | (824) | (837) |
(3,102) | (3,100) | (3,055) | |
Operating profit | 794 | 657 | 425 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Amortisation of intangible assets | 239 | 230 | 221 |
Impairment of intangible assets | 10 | 16 | 37 |
Impairment of goodwill 1 | – | 65 | 84 |
Impairment of property, plant and equipment (reversal)/ charge | (11) | 9 | 31 |
Fair value remeasurement of trade investments | 1 | – | 4 |
Restructuring and rationalisation costs | 47 | 123 | 220 |
Depreciation of property, plant and equipment 2 | 335 | 325 | 306 |
Loss on disposal of property, plant and equipment and intangible assets | 23 | 22 | 18 |
Advertising costs | 91 | 84 | 88 |
2025 | 2024 | 2023 | ||
Notes | $ million | $ million | $ million | |
Wages and salaries | 1,671 | 1,663 | 1,683 | |
Social security costs | 255 | 244 | 242 | |
Pension costs (including retirement healthcare) | 18 | 94 | 95 | 95 |
Share-based payments | 22 | 43 | 40 | 39 |
2,063 | 2,042 | 2,059 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Audit services: | |||
Group accounts | 7.3 | 7.1 | 7.9 |
Local statutory audit pursuant to legislation | 2.1 | 2.0 | 2.1 |
Other services: | |||
Audit-related services | 0.6 | 0.4 | 0.3 |
Total auditor’s remuneration | 10.0 | 9.5 | 10.3 |
Arising: | |||
In the UK | 7.4 | 7.0 | 6.0 |
Outside the UK | 2.6 | 2.5 | 4.3 |
10.0 | 9.5 | 10.3 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Interest income | 28 | 24 | 34 |
Interest expense: | |||
Bank borrowings | (5) | (8) | (10) |
Private placement notes | (19) | (29) | (38) |
Corporate bond | (104) | (89) | (46) |
Lease liabilities | (8) | (8) | (8) |
Other | (4) | (11) | (30) |
(140) | (145) | (132) | |
Net interest expense | (112) | (121) | (98) |
2025 | 2024 | 2023 | ||
Notes | $ million | $ million | $ million | |
Retirement benefit net interest expense | 18 | (6) | (4) | (1) |
Unwinding of discount 1 | (33) | (19) | (6) | |
Investment income relating to deferred compensation arrangements | 14 | – | – | |
Gain on repurchase of bonds | 15 | 10 | – | – |
Other | (1) | (5) | – | |
Other finance costs | (16) | (28) | (7) |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Current taxation: | |||
UK corporation tax at 25.0% (2024: 25.0%; 2023: 23.5%) | 23 | 13 | 15 |
Overseas tax | 147 | 182 | 165 |
Current income tax charge | 170 | 195 | 180 |
Adjustments in respect of prior periods | (41) | (37) | (45) |
Total current taxation | 129 | 158 | 135 |
Deferred taxation: | |||
Origination and reversal of temporary differences | 10 | (79) | (116) |
Changes in tax rates | (1) | – | (2) |
Adjustments to estimated amounts arising in prior periods | 16 | 7 | 10 |
Total deferred taxation | 25 | (72) | (108) |
Total taxation as per the income statement | 154 | 86 | 27 |
Taxation in other comprehensive income | (4) | 6 | (18) |
Taxation in equity | (4) | 1 | – |
Taxation charge attributable to the Group | 146 | 93 | 9 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Profit before taxation | 779 | 498 | 290 |
Expected taxation at UK statutory rate of 25.0% (2024: 25.0%, 2023: 23.5%) | 195 | 125 | 68 |
Differences in overseas taxation rates 1 | (30) | (33) | (24) |
Innovation reliefs 2 | (9) | (10) | (7) |
Recognition of previously unrecognised temporary differences 3 | (10) | (8) | (14) |
Expenses not deductible for tax purposes 4 | 24 | 32 | 38 |
Pillar Two top up taxes 5 | 8 | 8 | – |
Change in tax rates | (2) | – | (2) |
Withholding tax | 3 | 2 | 3 |
Adjustments in respect of prior years 6 | (25) | (30) | (35) |
Total taxation charge as per the income statement | 154 | 86 | 27 |
Inventory, | ||||||
Accelerated | Retirement | Losses | provisions | |||
tax | benefit | and other | and other | |||
depreciation | Intangibles | obligations | tax credits | differences | Total | |
$ million | $ million | $ million | $ million | $ million | $ million | |
At 31 December 2023 | (91) | (138) | (6) | 198 | 302 | 265 |
Exchange adjustment | – | – | – | (1) | (7) | (8) |
Movement in income statement – current year | 7 | 22 | 4 | 32 | 14 | 79 |
Movement in income statement – prior years | (11) | – | – | – | 4 | (7) |
Movement in other comprehensive income | – | – | (1) | – | (5) | (6) |
Movement in equity | – | – | – | – | (1) | (1) |
Acquisitions | – | (19) | – | 16 | – | (3) |
At 31 December 2024 | (95) | (135) | (3) | 245 | 307 | 319 |
Exchange adjustment | (2) | – | (1) | 5 | 3 | 5 |
Movement in income statement – current year | (18) | 18 | (1) | (4) | (5) | (10) |
Movement in income statement – prior years | (16) | 17 | – | (7) | (10) | (16) |
Movement in other comprehensive income | – | – | – | – | 4 | 4 |
Changes in tax rate | – | – | (1) | – | 2 | 1 |
Movement in equity | – | – | – | – | 4 | 4 |
At 31 December 2025 | (131) | (100) | (6) | 239 | 305 | 307 |
2025 | 2024 | |
$ million | $ million | |
Deferred tax assets | 347 | 350 |
Deferred tax liabilities | (40) | (31) |
Net position at 31 December | 307 | 319 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Earnings | |||
Attributable profit for the year | 625 | 412 | 263 |
2025 | 2024 | 2023 | |
Number of shares (millions) | |||
Basic weighted number of shares | 867 | 873 | 871 |
Dilutive impact of share incentive schemes outstanding | 6 | 3 | 2 |
Diluted weighted average number of shares | 873 | 876 | 873 |
Earnings per ordinary share | |||
Basic | 72.1¢ | 47.2¢ | 30.2¢ |
Diluted | 71.6¢ | 47.0¢ | 30.1¢ |
| Plant and equipment | Assets in | |||||
Land and | course of | |||||
buildings | Instruments 1 | Other | construction | Total | ||
Notes | $ million | $ million | $ million | $ million | $ million | |
Cost | ||||||
At 1 January 2024 | 795 | 1,844 | 1,433 | 170 | 4,242 | |
Exchange adjustment | (15) | (61) | (18) | – | (94) | |
Additions | 28 | 225 | 35 | 53 | 341 | |
Disposals | (25) | (84) | (69) | (7) | (185) | |
Impairment | – | – | – | (12) | (12) | |
Transfers | 6 | – | 68 | (82) | (8) | |
At 31 December 2024 | 789 | 1,924 | 1,449 | 122 | 4,284 | |
Exchange adjustment | 28 | 84 | 42 | 6 | 160 | |
Additions | 44 | 211 | 29 | 131 | 415 | |
Disposals | (91) | (96) | (93) | (5) | (285) | |
Impairment | – | – | (12) | 2 | (10) | |
Transfers | 8 | 166 | 39 | (49) | 164 | |
At 31 December 2025 | 778 | 2,289 | 1,454 | 207 | 4,728 | |
Depreciation and impairment | ||||||
At 1 January 2024 | 342 | 1,452 | 978 | – | 2,772 | |
Exchange adjustment | (8) | (51) | (12) | – | (71) | |
Charge for the year | 66 | 163 | 96 | – | 325 | |
Impairment | (5) | – | 2 | – | (3) | |
Disposals | (24) | (73) | (64) | – | (161) | |
At 31 December 2024 | 371 | 1,491 | 1,000 | – | 2,862 | |
Exchange adjustment | 14 | 69 | 32 | – | 115 | |
Charge for the year | 59 | 177 | 99 | – | 335 | |
Impairment | (12) | – | (9) | – | (21) | |
Disposals | (52) | (85) | (93) | – | (230) | |
Transfers | – | 29 | – | – | 29 | |
At 31 December 2025 | 380 | 1,681 | 1,029 | – | 3,090 | |
Net book amounts | ||||||
At 31 December 2025 | 398 | 608 | 425 | 207 | 1,638 | |
At 31 December 2024 | 418 | 433 | 449 | 122 | 1,422 | |
| 2025 | 2024 | |||
Land and | Plant and | Land and | Plant and | |
buildings | equipment | buildings | equipment | |
$ million | $ million | $ million | $ million | |
Opening Balance | 137 | 36 | 157 | 28 |
Exchange Adjustment | 8 | 2 | (5) | (1) |
Additions | 43 | 15 | 25 | 22 |
Depreciation charge in the year | (35) | (14) | (41) | (13) |
Impairment | – | – | 1 | – |
Net book value at 31 December | 153 | 39 | 137 | 36 |
2025 | 2024 | ||
Notes | $ million | $ million | |
Cost and net book value | |||
At 1 January | 3,026 | 2,992 | |
Exchange adjustment | 82 | (47) | |
Impairment | – | (65) | |
Acquisitions | 21 | – | 146 |
At 31 December | 3,108 | 3,026 |
2025 | 2024 | |
$ million | $ million | |
Orthopaedics | 877 | 807 |
Sports Medicine | 1,305 | 1,302 |
ENT | 287 | 287 |
Advanced Wound Management | 639 | 630 |
3,108 | 3,026 |
Customer and | Assets | ||||||
Product- | distribution- | in course of | |||||
Technology | related | related | Soſtware | construction | Total | ||
Notes | $ million | $ million | $ million | $ million | $ million | $ million | |
Cost | |||||||
At 1 January 2024 | 582 | 2,273 | 236 | 547 | 178 | 3,816 | |
Exchange adjustment | (7) | (35) | (6) | (10) | (1) | (59) | |
Acquisitions | 21 | 81 | 3 | – | – | – | 84 |
Additions | – | 1 | 4 | 30 | 52 | 87 | |
Disposals | – | – | – | (9) | (1) | (10) | |
Transfers | 1 | (3) | – | 143 | (133) | 8 | |
At 31 December 2024 | 657 | 2,239 | 234 | 701 | 95 | 3,926 | |
Exchange adjustment | 15 | 62 | 6 | 21 | 4 | 108 | |
Additions | – | 2 | – | 5 | 69 | 76 | |
Disposals | – | – | – | (8) | (1) | (9) | |
Transfers | – | (2) | – | 67 | (63) | 2 | |
At 31 December 2025 | 672 | 2,301 | 240 | 786 | 104 | 4,103 | |
Amortisation and impairment | |||||||
At 1 January 2024 | 276 | 1,801 | 176 | 453 | – | 2,706 | |
Exchange adjustment | (3) | (33) | (5) | (9) | – | (50) | |
Charge for the year | 54 | 109 | 15 | 52 | – | 230 | |
Impairment | 15 | – | – | 1 | – | 16 | |
Disposals | – | – | – | (8) | – | (8) | |
At 31 December 2024 | 342 | 1,877 | 186 | 489 | – | 2,894 | |
Exchange adjustment | 9 | 59 | 5 | 13 | – | 86 | |
Charge for the year | 50 | 110 | 14 | 65 | – | 239 | |
Impairment | 10 | – | – | – | – | 10 | |
Disposals | – | – | – | (8) | – | (8) | |
At 31 December 2025 | 411 | 2,046 | 205 | 559 | – | 3,221 | |
Net book amounts | |||||||
At 31 December 2025 | 261 | 255 | 35 | 227 | 104 | 882 | |
At 31 December 2024 | 315 | 362 | 48 | 212 | 95 | 1,032 |
2025 | 2024 | |
$ million | $ million | |
Technology | 61 | 69 |
Product-related | 105 | 108 |
Customer and distribution-related | 10 | 10 |
Total | 176 | 187 |
Customer and | |||||
Product- | distribution- | Total | Remaining | ||
Technology | related | related | Carrying value | amortisation | |
$ million | $ million | $ million | $ million | period | |
Intangibles acquired as part of the CartiHeal acquisition | 66 | 3 | – | 69 | 8-9 years |
Intangibles acquired as part of the ArthroCare acquisition | 97 | 68 | – | 165 | 8-9 years |
Intangibles acquired as part of the Osiris acquisition | – | 80 | 26 | 106 | 2-3 years |
Intangibles acquired as part of the Healthpoint acquisition | 32 | 72 | 3 | 107 | 2 years |
2025 | 2024 | |
$ million | $ million | |
At 1 January | 9 | 8 |
Additions | 2 | 1 |
Transferred from receivables | 18 | – |
Fair value remeasurement | 1 | – |
At 31 December | 30 | 9 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Balance sheet | 121 | 7 | 16 |
Income statement gain/(loss) | 4 | (10) | (30) |
Reversal of impairment of interest in associate | 109 | – | – |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Summarised statement of comprehensive income | |||
Revenue | 410 | 420 | 377 |
Attributable profit / (loss) for the year | 8 | (34) | (152) |
Group adjustments 1 | 9 | (2) | 46 |
Total comprehensive profit / (loss) | 17 | (36) | (106) |
Group share of gain / (loss) for the year at 26.60% (2024: 27.13%, 2023: 27.96%) | 5 | (10) | (30) |
2025 | 2024 | |
$ million | $ million | |
Summarised balance sheet | ||
Non-current assets | 421 | 471 |
Current assets | 281 | 299 |
Non-current liabilities | (333) | (371) |
Current liabilities | (162) | (211) |
Net assets | 207 | 188 |
Net equity attributable to owners | 207 | 188 |
Group’s share of net assets at 26.60% (2024: 27.13%) | 55 | 51 |
Group adjustments 1 | 64 | (45) |
Group’s carrying amount of investment at 26.60% (2024: 27.13%) | 119 | 6 |
2025 | 2024 | |
$ million | $ million | |
Raw materials and consumables | 412 | 469 |
Work-in-progress | 54 | 45 |
Finished goods and goods for resale | 1,651 | 1,873 |
2,117 | 2,387 |
2025 | 2024 | |
$ million | $ million | |
Current | ||
Trade receivables | 1,200 | 1,100 |
Less: loss allowance | (44) | (41) |
Trade receivables – net | 1,156 | 1,059 |
Derivatives 1 | 20 | 47 |
Other receivables 2 | 138 | 148 |
Prepayments | 99 | 127 |
1,413 | 1,381 | |
Non-current | ||
Derivatives 1 | 26 | 11 |
Investments relating to deferred compensation arrangements | 109 | – |
Other non- current assets | 29 | 13 |
164 | 24 |
2025 Weighted | 2025 Gross | 2024 Weighted | 2024 Gross | |||
average loss | 2025 Loss | carrying | average loss | 2024 Loss | carrying | |
rate | allowance | amount | rate | allowance | amount | |
% | $ million | $ million | % | $ million | $ million | |
Not past due | -0.8% | (8) | 949 | -0.8% | (7) | 860 |
Past due not more than 3 months | -0.6% | (1) | 169 | -0.6% | (1) | 154 |
Past due more than 3 months | -9.7% | (3) | 31 | -7.7% | (2) | 26 |
Past due more than 6 months | -62.7% | (32) | 51 | -51.7% | (31) | 60 |
(44) | 1,200 | (41) | 1,100 | |||
Loss allowance | (44) | (41) | ||||
Trade receivables – net | 1,156 | 1,059 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
At 1 January | 41 | 45 | 49 |
Exchange adjustment | 2 | (2) | 1 |
Net receivables provided during the year | 12 | 1 | 3 |
Utilisation of provision | (11) | (3) | (8) |
At 31 December | 44 | 41 | 45 |
2025 | 2024 | |
$ million | $ million | |
US Dollar | 502 | 518 |
Sterling | 38 | 36 |
Euro | 253 | 207 |
Other | 363 | 298 |
Trade receivables – net | 1,156 | 1,059 |
2025 | 2024 | |
$ million | $ million | |
Current | ||
Trade and other payables | 1,160 | 1,082 |
Derivatives 1 | 11 | 18 |
Acquisition consideration | 6 | 28 |
1,177 | 1,128 | |
Non-current | ||
Acquisition consideration | 101 | 77 |
Derivatives 1 | 6 | 16 |
Other payables | 83 | 2 |
190 | 95 |
2025 | 2024 | |
$ million | $ million | |
Bank overdraſts, borrowings and loans - current | 83 | 2 |
Corporate bond | 2,478 | 2,498 |
Private placement notes | 550 | 625 |
Borrowings | 3,111 | 3,125 |
Cash and cash equivalents 1 | (557) | (619) |
Currency swaps | – | 1 |
(Asset)/liability balance on derivatives – interest rate swaps | (11) | 6 |
Net debt excluding lease liabilities | 2,543 | 2,513 |
Non-current lease liabilities | 149 | 135 |
Current lease liabilities | 67 | 61 |
Net debt | 2,759 | 2,709 |
Within | Between | Between | Between | Between | |||
one year or | one and | two and | three and | four and | Aſter | ||
on demand | two years | three years | four years | five years | five years | Total | |
$ million | $ million | $ million | $ million | $ million | $ million | $ million | |
At 31 December 2025 | |||||||
Bank overdraſts and loans | 8 | – | – | – | – | – | 8 |
Corporate bond | – | 349 | – | 591 | 897 | 641 | 2,478 |
Private placement notes | 75 | 140 | 60 | 100 | 95 | 155 | 625 |
Lease liabilities 1 | 67 | 53 | 38 | 27 | 17 | 24 | 226 |
150 | 542 | 98 | 718 | 1,009 | 820 | 3,337 | |
At 31 December 2024 | |||||||
Bank overdraſts | 2 | – | – | – | – | – | 2 |
Corporate bond | – | – | 348 | – | 527 | 1,623 | 2,498 |
Private placement notes | – | 75 | 140 | 60 | 100 | 250 | 625 |
Lease liabilities 1 | 61 | 46 | 36 | 23 | 17 | 24 | 207 |
63 | 121 | 524 | 83 | 644 | 1,897 | 3,332 |
Facility 2025 | Date due |
$75 million 3.99% Senior Notes | January 2026 |
$350 million 5.15% US Corporate Bond | March 2027 |
$140 million 2.83% Senior Notes | June 2027 |
$60 million 2.90% Senior Notes | June 2028 |
$1.0 billion syndicated revolving credit facility | October 2030 |
$100 million 2.97% Senior Notes | June 2029 |
€500 million 4.565% EUR Corporate Bond | October 2029 |
$95 million 2.99% Senior Notes | June 2030 |
$900 million 2.032% USD Corporate Bond | October 2030 |
$155 million 3.09% Senior Notes | June 2032 |
$650 million 5.40% USD Corporate Bond | March 2034 |
Facility 2024 | Date due |
$75 million 3.99% Senior Notes | January 2026 |
$350 million 5.15% US Corporate Bond | March 2027 |
$140 million 2.83% Senior Notes | June 2027 |
$60 million 2.90% Senior Notes | June 2028 |
$1.0 billion syndicated revolving credit facility | October 2029 |
$100 million 2.97% Senior Notes | June 2029 |
€500 million 4.565% EUR Corporate Bond | October 2029 |
$95 million 2.99% Senior Notes | June 2030 |
$1.0 billion 2.032% USD Corporate Bond | October 2030 |
$155 million 3.09% Senior Notes | June 2032 |
$650 million 5.40% USD Corporate Bond | March 2034 |
Within one | Between | Between | |||
year or on | one and | two and | Aſter | ||
demand | two years | five years | five years | Total | |
$ million | $ million | $ million | $ million | $ million | |
At 31 December 2025 | |||||
Non-derivative financial liabilities: | |||||
Bank overdraſts and loans | 8 | – | – | – | 8 |
Corporate bond | 90 | 426 | 1,682 | 773 | 2,971 |
Trade and other payables | 1,253 | – | 2 | – | 1,255 |
Private placement notes | 92 | 154 | 282 | 162 | 690 |
Acquisition consideration | 7 | – | 165 | – | 172 |
Derivative financial liabilities: | |||||
Currency swaps – outflow | 419 | – | – | – | 419 |
Currency swaps – inflow | (417) | – | – | – | (417) |
Forward foreign exchange contracts – outflow 1 | 401 | 279 | 91 | – | 771 |
Forward foreign exchange contracts – inflow 1 | (394) | (278) | (92) | – | (764) |
1,459 | 581 | 2,130 | 935 | 5,105 | |
At 31 December 2024 | |||||
Non-derivative financial liabilities: | |||||
Bank overdraſts and loans | 2 | – | – | – | 2 |
Corporate bond | 98 | 95 | 1,109 | 1,825 | 3,127 |
Trade and other payables | 1,082 | – | – | – | 1,082 |
Private placement notes | 19 | 92 | 335 | 263 | 709 |
Acquisition consideration | 28 | 5 | 165 | – | 198 |
Derivative financial instruments: | |||||
Currency swaps – outflow | 455 | – | – | – | 455 |
Currency swaps – inflow | (454) | – | – | – | (454) |
Forward foreign exchange contracts – outflow 1 | 2,415 | – | – | – | 2,415 |
Forward foreign exchange contracts – inflow 1 | (2,445) | – | – | – | (2,445) |
1,200 | 192 | 1,609 | 2,088 | 5,089 |
Carrying | Hedge | ||||
Average | Nominal | value assets/ | ineffectiveness | ||
strike | amounts | (liabilities) | in profit or loss | ||
As at 31 December 2025 | rate | $ million | $ million | $ million | Balance Sheet classification |
Forward exchange contracts | |||||
Sell Euros | |||||
< 1 year | 1.17 | 390 | (4) | – | Current assets / current liabilities |
1 - 3 years | 1.20 | 390 | (1) | – | Non-current assets / non-current liabilities |
Sell Australian Dollars | |||||
< 1 year | 0.65 | 110 | (3) | – | Current assets / current liabilities |
1 - 3 years | 0.65 | 110 | (1) | – | Non-current assets / non-current liabilities |
Sell Canadian Dollars | |||||
< 1 year | 1.36 | 53 | – | – | Current assets / current liabilities |
1 - 3 years | 1.35 | 53 | – | – | Non-current assets / non-current liabilities |
Sell Japanese Yen | |||||
< 1 year | 140 | 131 | 14 | – | Current assets / current liabilities |
1 - 3 years | 140 | 131 | 10 | – | Non-current assets / non-current liabilities |
Sell South Korean won | |||||
< 1 year | 1,372 | 31 | 2 | – | Current assets / current liabilities |
1 - 3 years | 1,366 | 29 | 1 | – | Non-current assets / non-current liabilities |
Total cash flow hedges of | 1,428 | 18 | – | ||
foreign currency risk on | |||||
forecast transactions |
Carrying | Hedge | ||||
Average | Nominal | value assets/ | ineffectiveness | ||
strike | amounts | (liabilities) | in profit or loss | ||
As at 31 December 2024 | rate | $ million | $ million | $ million | Balance Sheet classification |
Forward exchange contracts | |||||
Sell Euros (net) for US Dollars | 1.10 | 570 | 10 | – | Current assets / current liabilities |
Buy Pound sterling (net) for | 1.24 | 438 | – | – | Current assets / current liabilities |
US Dollars | |||||
Sell Euros (net) for Pound | 0.85 | 335 | 2 | – | Current assets / current liabilities |
sterling | |||||
Sell Singapore Dollars (net) for | 1.32 | 174 | 4 | – | Current assets / current liabilities |
US Dollars | |||||
Buy Swiss Franc (net) for | 0.93 | 134 | – | – | Current assets / current liabilities |
Euros | |||||
Sell Australian Dollars (net) for | 0.87 | 122 | 3 | – | Current assets / current liabilities |
Singapore Dollars | |||||
Sell Japanese Yen (net) for | 110 | 101 | 3 | – | Current assets / current liabilities |
Singapore Dollars | |||||
Other currencies | 541 | 8 | – | Current assets / current liabilities | |
Total cash flow hedges of | 2,415 | 30 | – | ||
foreign currency risk on | |||||
forecast transactions |
Terminated hedges | Active hedges | Total | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
$ million | $ million | $ million | $ million | $ million | $ million | |
Opening balance | (25) | – | (9) | 3 | (34) | 3 |
Gains recognised in OCI | 3 | – | (16) | (38) | (13) | (38) |
Amounts recycled to income statement | 20 | – | 9 | 1 | 29 | 1 |
At 31 December | (2) | – | (16) | (34) | (18) | (34) |
| 2025 | 2024 | |||
Increase/ | Increase/ | |||
(decrease) in | Increase/ | (decrease) in | Increase/ | |
income | (decrease) in | income | (decrease) in | |
statement | OCI | statement | OCI | |
$ million | $ million | $ million | $ million | |
10% weakening of the US Dollar | 1 | (46) | – | (40) |
10% strengthening of the US Dollar | (1) | 46 | – | 40 |
| 2025 | 2024 | |||
Increase/ | Increase/ | |||
(decrease) in | Increase/ | (decrease) in | Increase/ | |
income | (decrease) in | income | (decrease) in | |
statement | OCI | statement | OCI | |
$ million | $ million | $ million | $ million | |
10% weakening of the US Dollar | (6) | (138) | (7) | (41) |
10% strengthening of the US Dollar | 6 | 129 | 7 | 41 |
Derivatives - Interest rate swaps | |||||||||
Fixed rate debt | Fair value | ||||||||
Fair value | change used for | ||||||||
Cumulative | change used for | Group | recognising hedge | ||||||
fair value | Group | recognising hedge | Carrying amount | ||||||
Carrying | hedge | Balance | ineffectiveness | Balance | Nominal | ineffectiveness | |||
amount 1 | adjustments | Sheet | charge/(credit) | assets | liabilities | Sheet | amount | charge/(credit) | |
$ million | $ million | line item | $ million | $ million | $ million | line item | million | $ million | |
At 31 | |||||||||
December 2025 | |||||||||
US Dollar bond | (500) | (3) | Long-term | 20 | 4 | – | Other non- | (500) | (20) |
borrowings | current | ||||||||
Euro bond | (588) | 6 | and lease | (3) | 7 | – | assets | (500) | 3 |
liabilities | |||||||||
At 31 | |||||||||
December 2024 | |||||||||
US Dollar bond | (500) | (16) | Long-term | (16) | – | (16) | Other non- | (500) | 16 |
borrowings | current | ||||||||
Euro bond | (520) | 10 | and lease | 3 | 10 | – | assets/ | (500) | (3) |
liabilities | (liabilities) | ||||||||
Balance sheet classification | (Gains) / losses | |||||
Carrying value of | recognised in Other | Amounts reclassified | ||||
hedging instrument | Comprehensive Income | to income statement | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
$ million | $ million | $ million | $ million | $ million | $ million | |
Long-term borrowings and lease liabilities | 588 | 520 | 68 | (33) | – | – |
Change in value used for | ||||||
Currency risk on foreign operations | Hedging | Balance in translation reserve | calculating ineffectiveness | |||
instrument | Continuing | Discontinued | Hedged | Hedging | Hedge | |
notional | hedges | hedges | item | instrument | ineffectiveness | |
million | $ million | $ million | $ million | $ million | $ million | |
At 31 December 2025 | 500 | 102 | 16 | 68 | 68 | – |
At 31 December 2024 | 500 | 34 | 16 | (33) | (33) | – |
Fixed rate liabilities | ||||||||
Weighted | ||||||||
average | ||||||||
Interest | Weighted | time | ||||||
Gross | Currency | rate | Total | Floating | Fixed rate | average | for which | |
borrowings | swaps | swaps | liabilities | rate liabilities | liabilities | interest rate | rate is fixed | |
$ million | $ million | $ million | $ million | $ million | $ million | % | Years | |
At 31 December 2025 | ||||||||
US Dollar | (2,510) | (2) | – | (2,512) | (492) | (2,020) | 3.1 | 4.0 |
Euro | (591) | – | – | (591) | (591) | – | ||
Other | (10) | – | – | (10) | (10) | – | ||
Total interest bearing | ||||||||
liabilities | (3,111) | (2) | – | (3,113) | (1,093) | (2,020) | ||
At 31 December 2024 | ||||||||
US Dollar | (2,594) | (310) | (16) | (2,920) | (324) | (2,596) | 3.5 | 4.1 |
Euro | (527) | (130) | – | (657) | (130) | (527) | ||
Other | (4) | (14) | – | (18) | (18) | – | ||
Total interest bearing | ||||||||
liabilities | (3,125) | (454) | (16) | (3,595) | (472) | (3,123) | ||
Cash and cash | Currency | Interest rate | Floating | Fixed | ||
equivalents | swaps | swaps | Total assets | rate assets | rate assets | |
$ million | $ million | $ million | $ million | $ million | $ million | |
At 31 December 2025 | ||||||
US Dollar | 393 | 2 | 4 | 399 | 395 | 4 |
Euro | 26 | – | 7 | 33 | 33 | – |
Other | 138 | – | – | 138 | 138 | – |
Total interest bearing assets | 557 | 2 | 11 | 570 | 566 | 4 |
At 31 December 2024 | ||||||
US Dollar | 482 | 146 | – | 628 | 628 | – |
Euro | 9 | 37 | 10 | 56 | 56 | – |
Other | 128 | 270 | – | 398 | 398 | – |
Total interest bearing assets | 619 | 453 | 10 | 1,082 | 1,082 | – |
Carrying amount | Fair value | ||||||||
Fair value | |||||||||
Fair value – | Fair value | through | |||||||
hedging | Amortised | through | profit | ||||||
instruments | cost | OCI | or loss | Total | Level 1 | Level 2 | Level 3 | Total | |
At 31 December 2025 | $ million | $ million | $ million | $ million | $ million | $ million | $ million | $ million | $ million |
Financial assets measured | |||||||||
at fair value | |||||||||
Forward foreign exchange | |||||||||
contracts | 33 | – | – | – | 33 | – | 33 | – | 33 |
Investments | – | – | – | 30 | 30 | – | – | 30 | 30 |
Investments relating to deferred | |||||||||
compensation arrangements | – | – | – | 106 | 106 | 106 | – | – | 106 |
Interest rate swaps | 11 | – | – | – | 11 | – | 11 | – | 11 |
Currency swaps | – | – | – | 2 | 2 | – | 2 | – | 2 |
44 | – | – | 138 | 182 | |||||
Financial liabilities measured | |||||||||
at fair value | |||||||||
Acquisition consideration - | |||||||||
contingent | – | – | – | (107) | (107) | – | – | (107) | (107) |
Forward foreign exchange | |||||||||
contracts | (15) | – | – | – | (15) | – | (15) | – | (15) |
Currency swaps | – | – | – | (2) | (2) | – | (2) | – | (2) |
(15) | – | – | (109) | (124) | |||||
Financial assets not measured | |||||||||
at fair value | |||||||||
Trade and other receivables | – | 1,278 | – | – | 1,278 | ||||
Cash and cash equivalents | – | 557 | – | – | 557 | ||||
– | 1,835 | – | – | 1,835 | |||||
Financial liabilities not measured | |||||||||
at fair value | |||||||||
Bank overdraſts and loans | – | (8) | – | – | (8) | ||||
Corporate bond not in a hedge | |||||||||
relationship | – | (1,394) | – | – | (1,394) | ||||
Corporate bond in a hedge | |||||||||
relationship | – | (1,084) | – | – | (1,084) | ||||
Private placement debt not in a | |||||||||
hedge relationship | – | (625) | – | – | (625) | ||||
Trade and other payables | – | (1,243) | – | – | (1,243) | ||||
– | (4,354) | – | – | (4,354) | |||||
| Carrying amount | Fair value | |||||||
Fair value | ||||||||
Fair value – | Fair value | through | ||||||
hedging | Amortised | through | profit | |||||
instruments | cost | OCI | or loss | Total | Level 2 | Level 3 | Total | |
At 31 December 2024 | $ million | $ million | $ million | $ million | $ million | $ million | $ million | $ million |
Financial assets measured | ||||||||
at fair value | ||||||||
Forward foreign exchange | ||||||||
contracts | 46 | – | – | – | 46 | 46 | – | 46 |
Investments | – | – | – | 9 | 9 | – | 9 | 9 |
Interest rate swaps | 10 | – | – | – | 10 | 10 | – | 10 |
Currency swaps | – | – | – | 1 | 1 | 1 | – | 1 |
56 | – | – | 10 | 66 | ||||
Financial liabilities measured | ||||||||
at fair value | ||||||||
Acquisition consideration - | ||||||||
contingent | – | – | – | (84) | (84) | – | (84) | (84) |
Forward foreign exchange | ||||||||
contracts | (16) | – | – | – | (16) | (16) | – | (16) |
Interest rate swaps | (16) | – | – | – | (16) | (16) | – | (16) |
Currency swaps | – | – | – | (2) | (2) | (2) | – | (2) |
(32) | – | – | (86) | (118) | ||||
Financial assets not measured | ||||||||
at fair value | ||||||||
Trade and other receivables | – | 1,190 | – | – | 1,190 | |||
Cash and cash equivalents | – | 619 | – | – | 619 | |||
– | 1,809 | – | – | 1,809 | ||||
Financial liabilities not measured | ||||||||
at fair value | ||||||||
Acquisition consideration - | ||||||||
deferred | – | (21) | – | – | (21) | |||
Bank overdraſts | – | (2) | – | – | (2) | |||
Corporate bond not in a hedge | ||||||||
relationship | – | (1,492) | – | – | (1,492) | |||
Corporate bond in a hedge | ||||||||
relationship | – | (1,006) | – | – | (1,006) | |||
Private placement debt not in a | ||||||||
hedge relationship | – | (625) | – | – | (625) | |||
Trade and other payables | – | (1,084) | – | – | (1,084) | |||
– | (4,230) | – | – | (4,230) | ||||
| 2025 | 2024 | |||
Book | Market | Book | Market | |
value | value | value | value | |
$ million | $ million | $ million | $ million | |
2030 USD corporate bond | 897 | 810 | 995 | 836 |
2034 USD corporate bond | 641 | 672 | 628 | 642 |
2027 USD corporate bond | 349 | 354 | 348 | 352 |
2029 EUR corporate bond | 591 | 617 | 527 | 547 |
Private placement debt | 625 | 594 | 625 | 573 |
2025 | 2024 | |
$ million | $ million | |
Investments | ||
At 1 January | 9 | 8 |
Additions | 2 | 1 |
Transferred from receivables | 18 | – |
Fair value remeasurement | 1 | – |
At 31 December | 30 | 9 |
Contingent consideration receivable | ||
At 1 January | – | 18 |
Transferred to receivables | – | (18) |
At 31 December | – | – |
Contingent acquisition consideration liability | ||
At 1 January | (84) | (32) |
Arising on acquisitions | – | (49) |
Payments | 6 | 6 |
Remeasurements | (29) | (9) |
At 31 December | (107) | (84) |
Restructuring | ||||
and | ||||
rationalisation | Legal and other | |||
provisions | Metal-on-metal | provisions | Total | |
$ million | $ million | $ million | $ million | |
At 1 January 2024 | 91 | 149 | 41 | 281 |
Charge to income statement | 123 | – | 12 | 135 |
Release to income statement | – | (28) | (2) | (30) |
Unwinding of discount | – | 6 | – | 6 |
Utilised | (153) | (14) | (20) | (187) |
Exchange adjustment | (2) | – | – | (2) |
At 31 December 2024 | 59 | 113 | 31 | 203 |
Charge to income statement | 49 | – | 15 | 64 |
Release to income statement | (2) | (9) | (7) | (18) |
Unwinding of discount | – | 4 | – | 4 |
Utilised | (86) | (11) | (2) | (99) |
Exchange adjustment | 2 | – | – | 2 |
At 31 December 2025 | 22 | 97 | 37 | 156 |
Provisions – due within one year | 22 | 25 | 27 | 74 |
Provisions – due aſter one year | – | 72 | 10 | 82 |
At 31 December 2025 | 22 | 97 | 37 | 156 |
Provisions – due within one year | 59 | 28 | 21 | 108 |
Provisions – due aſter one year | – | 85 | 10 | 95 |
At 31 December 2024 | 59 | 113 | 31 | 203 |
2025 | 2024 | |
$ million | $ million | |
Funded plans: | ||
UK Plan | 64 | 63 |
US Plan | – | – |
Other plans | (16) | (10) |
48 | 53 | |
Unfunded plans: | ||
Other plans | (59) | (60) |
Retirement healthcare | (9) | (9) |
(20) | (16) | |
Amount recognised on the balance sheet – liability | (84) | (79) |
Amount recognised on the balance sheet – asset | 64 | 63 |
| 2025 | 2024 | |||||
Obligation | Asset | Total | Obligation | Asset | Total | |
$ million | $ million | $ million | $ million | $ million | $ million | |
Amounts recognised on the balance sheet at | ||||||
beginning of the period | (625) | 609 | (16) | (961) | 942 | (19) |
Income statement expense: | ||||||
Current service cost | (7) | – | (7) | (7) | – | (7) |
Settlements | – | – | – | 255 | (250) | 5 |
Interest (expense)/income | (28) | 29 | 1 | (26) | 26 | – |
Administration costs and taxes | (7) | – | (7) | (4) | – | (4) |
Costs recognised in income statement | (42) | 29 | (13) | 218 | (224) | (6) |
Remeasurements: | ||||||
Actuarial (loss)/gain due to liability experience | (8) | – | (8) | (6) | – | (6) |
Actuarial gain due to financial assumptions | ||||||
change | 23 | – | 23 | 62 | – | 62 |
Actuarial (loss)/gain due to demographic | ||||||
assumptions | (2) | – | (2) | 1 | – | 1 |
Return on plan assets (less)/greater than | ||||||
discount rate | – | (8) | (8) | – | (41) | (41) |
Remeasurements recognised in OCI | 13 | (8) | 5 | 57 | (41) | 16 |
Cash: | ||||||
Employer contributions | – | 8 | 8 | – | (9) | (9) |
Employee contributions | (3) | 3 | – | (3) | 3 | – |
Benefits paid directly by the Group | 4 | – | 4 | 3 | – | 3 |
Benefits paid, taxes and administration costs | ||||||
paid from scheme assets | 48 | (52) | (4) | 41 | (45) | (4) |
Net cash | 49 | (41) | 8 | 41 | (51) | (10) |
Exchange movements | (55) | 51 | (4) | 20 | (17) | 3 |
Amount recognised on the balance sheet | (660) | 640 | (20) | (625) | 609 | (16) |
Amount recognised on the balance sheet – | ||||||
liability | (230) | 146 | (84) | (213) | 134 | (79) |
Amount recognised on the balance sheet – | ||||||
asset | (430) | 494 | 64 | (412) | 475 | 63 |
| 2025 | 2024 | |||||
Obligation | Asset | Total | Obligation | Asset | Total | |
$ million | $ million | $ million | $ million | $ million | $ million | |
UK Plan | (414) | 478 | 64 | (396) | 459 | 63 |
Other Plans | (246) | 162 | (84) | (229) | 150 | (79) |
Total | (660) | 640 | (20) | (625) | 609 | (16) |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
UK Plan: | |||
Assets with a quoted market price: | |||
Cash and cash equivalents | 56 | 56 | 61 |
Other bonds | 8 | 7 | – |
64 | 63 | 61 | |
Other assets: | |||
Insurance contract | 414 | 396 | 457 |
Market value of assets | 478 | 459 | 518 |
US Plan: | |||
Assets with a quoted market price: | |||
Cash and cash equivalents | – | – | 267 |
Market value of assets | – | – | 267 |
Other Plans: | |||
Assets with a quoted market price: | |||
Cash and cash equivalents | 8 | 2 | 7 |
Equity securities | 56 | 56 | 50 |
Government bonds – fixed interest | 6 | 6 | 5 |
Corporate and other bonds | 13 | 12 | 10 |
Insurance contracts | 19 | 18 | 23 |
Property | 24 | 25 | 28 |
Other quoted securities | 14 | 11 | 10 |
140 | 130 | 133 | |
Other assets: | |||
Insurance contracts | 22 | 20 | 24 |
Market value of assets | 162 | 150 | 157 |
Total market value of assets | 640 | 609 | 942 |
2025 | 2024 | 2023 | |
% per annum | % per annum | % per annum | |
UK Plan: | |||
Discount rate | 5.5 | 5.5 | 4.5 |
Future salary increases | n/a | n/a | n/a |
Future pension increases | 2.8 | 3.0 | 3.0 |
Inflation (RPI) | 2.9 | 3.2 | 3.1 |
Inflation (CPI) | 2.4 | 2.7 | 2.5 |
US Plan: | |||
Discount rate | n/a | n/a | 5.0 |
Future salary increases | n/a | n/a | n/a |
Inflation | n/a | n/a | n/a |
2025 | 2024 | 2023 | |
years | years | years | |
Life expectancy at age 60 | |||
UK Plan: | |||
Males | 26.9 | 26.6 | 26.9 |
Females | 29.6 | 29.5 | 29.7 |
US Plan: | |||
Males | n/a | n/a | 25.0 |
Females | n/a | n/a | 27.2 |
Life expectancy at age 60 in 20 years’ time | |||
UK Plan: | |||
Males | 28.5 | 28.1 | 28.4 |
Females | 31.0 | 30.9 | 31.1 |
US Plan: | |||
Males | n/a | n/a | 25.0 |
Females | n/a | n/a | 27.6 |
Increase/(decrease) in | Increase /(decrease) in | |||
pension obligation | pension cost | |||
$ million | +50bps/+1yr | -50bps/-1yr | +50bps/+1yr | -50bps/-1yr |
UK Plan: | ||||
Discount rate | (25.0) | 28.0 | – | – |
Inflation | 21.5 | (19.4) | – | – |
Mortality | 18.0 | (18.0) | – | – |
Interest rate risk | Volatility in financial markets can change the calculations of the obligation significantly as the calculation |
of the obligation is linked to yields on AA rated corporate bonds. A decrease in the bond yield will increase | |
the measure of plan liabilities, although this will be partially offset by increases in the value of matching | |
plan assets such as bonds and insurance contracts. | |
The UK buy-in in June 2023 removed all remaining material pension liability exposure from the balance | |
sheet, hence, eliminating the interest rate risk for the UK Plan. Following the completion of the US buy-out | |
on 4 January 2024, no further interest risk is linked to the valuation of liability for the US Plan as no liability | |
remains in the Plan. | |
Inflation risk | The UK Plan is linked to inflation. A high rate of inflation will lead to a higher liability. This risk is managed |
by holding inflation-linked bonds and an inflation-linked insurance contract in respect of some of the | |
obligation. In the UK, the liability matching portfolio held in conventional and index-linked gilts was | |
transferred into liability driven investments in order to reduce inflation risk. | |
The UK Plan is closed to future accrual which reduces the exposure to this risk. The US Plan is also closed | |
to future accrual and has no other inflation-linkage thus eliminating the exposure to this risk. Following the | |
full UK Pension buy-in in 2023, the residual inflation risks associated with the UK Plan have been | |
transferred to the UK Plan’s Life Insurance Partners. | |
Investment risk | If the return on plan assets is below the discount rate, all else being equal, there will be an increase |
in the Plan deficit. | |
In the UK, following the full buy-in for the UK Plan, the investment risk has been transferred to the UK | |
Plan’s Life Insurer Partners. | |
The US Plan has a dynamic de-risking policy to shiſt plan assets from return-seeking (growth) assets to | |
liability matching assets over time. The US Pension Plan has an established glide path that is designed to | |
stabilise funding status by reducing the Plan’s exposure to return-seeking assets. Following the completion | |
of the US buy-out on 4 January 2024, no further investment risk is linked to the valuation of liability for the | |
US Plan as no liability remains in the Plan. | |
Longevity risk | The present value of the Plan’s defined benefit liability is calculated by reference to the best estimate |
of the mortality of the Plan participants both during and aſter their employment. An increase in the life | |
expectancy of plan participants above that assumed will increase the benefit obligation. | |
Following the full buy-in, the UK Plan has entered into insurance contract which covers all of the | |
pensioners’ obligations. | |
Following the completion of the US buy-out on 4 January 2024, there is no further longevity risk linked to | |
the valuation of liability for the US Plan as no liability remains in the Plan. |
Ordinary shares (20¢) | Deferred shares (£1.00) | Total | |||
Thousand | $ million | Thousand | $ million | $ million | |
Authorised | |||||
At 31 December 2023 | 1,223,591 | 245 | 50 | – | 245 |
At 31 December 2024 | 1,223,591 | 245 | 50 | – | 245 |
At 31 December 2025 | 1,223,591 | 245 | 50 | – | 245 |
Allotted, issued and fully paid | |||||
At 1 January 2023 | 877,650 | 175 | 50 | – | 175 |
Share options | 23 | – | – | – | – |
At 31 December 2023 | 877,673 | 175 | 50 | – | 175 |
Share options | 31 | – | – | – | – |
At 31 December 2024 | 877,704 | 175 | 50 | – | 175 |
Share options | 21 | – | – | – | – |
At 31 December 2025 | 877,725 | 175 | 50 | – | 175 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Share capital | 175 | 175 | 175 |
Share premium | 615 | 615 | 615 |
Capital redemption reserve | 20 | 20 | 20 |
Treasury shares | (515) | (66) | (94) |
Retained earnings and other reserves | 4,994 | 4,521 | 4,501 |
5,289 | 5,265 | 5,217 |
Employees’ | |||
Treasury | Share Trust | Total | |
$ million | $ million | $ million | |
At 1 January 2024 | 53 | 41 | 94 |
Shares transferred to Group beneficiaries | (2) | (26) | (28) |
At 31 December 2024 | 51 | 15 | 66 |
Shares purchased | 502 | – | 502 |
Shares transferred to Group beneficiaries | (44) | (9) | (53) |
At 31 December 2025 | 509 | 6 | 515 |
Employees’ | |||
Treasury | Share Trust | Total | |
Number | Number | Number | |
of shares | of shares | of shares | |
million | million | million | |
At 1 January 2024 | 3.4 | 2.4 | 5.8 |
Shares transferred to Group beneficiaries | (0.1) | (1.5) | (1.6) |
At 31 December 2024 | 3.3 | 0.9 | 4.2 |
Shares purchased | 27.4 | – | 27.4 |
Shares transferred to Group beneficiaries | (2.7) | (0.5) | (3.2) |
At 31 December 2025 | 28.0 | 0.4 | 28.4 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
The following dividends were declared and paid in the year: | |||
Ordinary final of 23.1¢ for 2024 (2023: 23.1¢, 2022: 23.1¢) paid 28 May 2025 | 202 | 202 | 201 |
Ordinary interim of 15.0¢ for 2025 (2024: 14.4¢, 2023: 14.4¢) paid 7 November 2025 | 128 | 125 | 126 |
330 | 327 | 327 |
| Borrowings | ||||||||
Total | Net debt | |||||||
Net | Net | liabilities | Cash | including | ||||
Due within | Due aſter | currency | interest | - financing | and cash | lease | ||
Overdraſts | one year | one year | swaps | swaps | activities | equivalents | liabilities | |
$ million | $ million | $ million | $ million | $ million | $ million | $ million | $ million | |
At 1 January 2023 | (6) | (154) | (2,712) | – | (13) | (2,885) | 350 | (2,535) |
Net cash flow/debt movement | 8 | (604) | 429 | (4) | – | (171) | (48) | (219) |
Fair value changes including exchange | (4) | – | (39) | 3 | 20 | (20) | – | (20) |
adjustments | ||||||||
Corporate bond issuance expense | – | – | 1 | – | – | 1 | – | 1 |
IFRS 16 lease liabilities movement | – | (6) | 3 | – | – | (3) | – | (3) |
At 31 December 2023 | (2) | (764) | (2,318) | (1) | 7 | (3,078) | 302 | (2,776) |
Net cash flow/debt movement | 1 | 705 | (1,000) | – | – | (294) | 331 | 37 |
Fair value changes including exchange | (1) | – | 46 | – | (13) | 32 | (14) | 18 |
adjustments | ||||||||
Corporate bond issuance expense | – | – | 9 | – | – | 9 | – | 9 |
IFRS 16 lease liabilities movement | – | (2) | 5 | – | – | 3 | – | 3 |
At 31 December 2024 | (2) | (61) | (3,258) | (1) | (6) | (3,328) | 619 | (2,709) |
Net cash flow/debt movement | (2) | (4) | 90 | (1) | – | 83 | (74) | 9 |
Non cash changes including exchange | – | (75) | 8 | 2 | 17 | (48) | 12 | (36) |
adjustments | ||||||||
Corporate bond issuance expense | – | – | (3) | – | – | (3) | – | (3) |
IFRS 16 lease liabilities movement | – | (6) | (14) | – | – | (20) | – | (20) |
At 31 December 2025 | (4) | (146) | (3,177) | – | 11 | (3,316) | 557 | (2,759) |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Net cash flow from cash net of overdraſts | (76) | 332 | (40) |
Settlement of currency swaps | (1) | – | (4) |
Net cash flow from borrowings | 86 | (295) | (175) |
Change in net debt from net cash flow | 9 | 37 | (219) |
IFRS 16 lease liabilities | (20) | 3 | (3) |
Other non cash movements 1 | (36) | 18 | (20) |
Corporate bond issuance expense | (3) | 9 | 1 |
Change in net debt in the year | (50) | 67 | (241) |
Opening net debt | (2,709) | (2,776) | (2,535) |
Closing net debt | (2,759) | (2,709) | (2,776) |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Cash at bank and other short-term liquid investments with original maturities of three | |||
months or less | 557 | 619 | 302 |
Bank overdraſts | (4) | (2) | (2) |
Cash and cash equivalents | 553 | 617 | 300 |
Repayment | Borrowing | Proceeds from | Repayment | Cash outflow/ | Proceeds from own | ||||
of bank | of bank | Corporate | of lease | (inflow) | Purchase of | shares/issue of | |||
loans 1 | loans 1 | Bond issue | liabilities | from other | Dividends | own shares | ordinary shares | Total | |
2025 | $ million | $ million | $ million | $ million | $ million | $ million | $ million | $ million | $ million |
Debt | 129 | (43) | – | 50 | (1) | – | – | – | 135 |
Equity | – | – | – | – | – | 330 | 502 | (12) | 820 |
Total | 129 | (43) | – | 50 | (1) | 330 | 502 | (12) | 955 |
2024 | |||||||||
Debt | 705 | – | (1,000) | 55 | – | – | – | – | (240) |
Equity | – | – | – | – | – | 327 | – | (1) | 326 |
Total | 705 | – | (1,000) | 55 | – | 327 | – | (1) | 86 |
2023 | |||||||||
Debt | 151 | (326) | – | 52 | (4) | – | – | – | (127) |
Equity | – | – | – | – | – | 327 | – | – | 327 |
Total | 151 | (326) | – | 52 | (4) | 327 | – | – | 200 |
CartiHeal | |
(2009) Ltd | |
$ million | |
Intangible assets – Product-related and trade name | 84 |
Inventory | 1 |
Cash | 6 |
Other liabilities | (2) |
Trade and other payables | (1) |
Net deferred tax liability | (3) |
Net assets | 85 |
Goodwill | 146 |
Consideration | 231 |
2025 | 2024 | 2023 | |
$ million | $ million | $ million | |
Short-term employee benefits | 23 | 22 | 21 |
Share-based payments expense | 15 | 10 | 9 |
Pension and post-employment benefit entitlements | 2 | 1 | 1 |
40 | 33 | 31 |