For the year ended 31 December 2023 | |||
2023 | 2022 | ||
Notes | $m | $m | |
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross prot | |||
Selling and distribution costs | ( | ( | |
Administrative expenses | ( | ( | |
Net operating income and other expenses | 4 | ||
Operating prot | 6 | ||
Finance income | 8 | ||
Finance expense | 8 | ( | ( |
Share of associates’ and joint ventures’ results | 16 | ( | ( |
Prot/(loss) before tax | ( | ||
Taxation | 9 | ( | |
Prot/(loss) for the year | ( | ||
Attributable to: | |||
Owners of the parent | ( | ||
Non-controlling interests | |||
119.0 | (3.7) | ||
Earnings/(loss) per share | cents | cents | |
Basic | 10 | ( | |
Diluted | 10 | ( |
2023 | 2022 | ||
Notes | $m | $m | |
Prot/(loss) for the year | ( | ||
Other comprehensive income/(expense), after tax: | |||
Items that may subsequently be reclassied to prot or loss: | |||
Exchange adjustments | ( | ||
Fair value (losses)/gains arising on cash ow hedges during the year | ( | ||
Far value (gains)/losses arising on cash ow hedges reclassied to prot or loss | ( | ||
Items that will not be reclassied to prot or loss: | |||
Remeasurement of dened benet pension schemes | 32,35 | ||
Other comprehensive income/(expense), after tax | ( | ||
Total comprehensive income/(expense) for the year | ( | ||
Attributable to: | |||
Owners of the parent | ( | ||
Non-controlling interests | |||
( |
2023 | 2022 | ||
$m | $m | ||
ASSETS | |||
Non-current assets | |||
Property, plant and equipment | 11 | ||
Right-of-use assets | 12 | ||
Goodwill | 13 | ||
Other intangible assets | 14 | ||
Investments in associates and joint ventures | 16 | ||
Investments | 17 | ||
Trade and other receivables | 18 | ||
Deferred tax assets | 19 | ||
Current assets | |||
Inventories | 20 | ||
Trade and other receivables | 18 | ||
Cash and cash equivalents | 21 | ||
Current tax assets | |||
2023 | 2022 | ||
$m | $m | ||
LIABILITIES | |||
Current liabilities | |||
Trade and other payables | 22 | ||
Lease liabilities | 24 | ||
Borrowings | 25 | ||
Provisions | 27 | ||
Current tax liabilities | |||
Net current assets | |||
Non-current liabilities | |||
Trade and other payables | 22 | ||
Lease liabilities | 24 | ||
Borrowings | 25 | ||
Provisions | 27 | ||
Deferred tax liabilities | 19 | ||
Net assets | |||
Equity attributable to owners of the parent | |||
Share capital | 33 | ||
Share premium | 33 | ||
Other components of equity | 34 | ||
Retained earnings | 35 | ||
Total attributable to owners of the parent | |||
Non-controlling interests | |||
Total equity |
Year ended 31 December 2023 | ||||||||
Total | ||||||||
Other | attributable | Non- | ||||||
Share | Share | components | Retained | to owners of | controlling | Total | ||
capital | premium | of equity | earnings | the parent | interests | equity | ||
Notes | $m | $m | $m | $m | $m | $m | $m | |
At 1 January 2023 | ||||||||
Prot for the year | ||||||||
Other comprehensive income/(expense) | ( | |||||||
Total comprehensive income | ||||||||
Transfer of cash ow hedging losses to the initial carrying value of hedged items | ||||||||
Dividends paid to Hunting PLC shareholders | 36 | ( | ( | ( | ||||
Treasury shares: | ||||||||
– purchase of treasury shares | 35 | ( | ( | ( | ||||
– disposal of treasury shares | ||||||||
Share options and awards: | ||||||||
– value of employee services | ||||||||
– discharge | ( | ( | ( | |||||
– taxation | ||||||||
Transfer between reserves | ( | |||||||
At 31 December 2023 |
Year ended 31 December 2022 | ||||||||
Total | ||||||||
Other | attributable | Non- | ||||||
Share | Share | components | Retained | to owners of | controlling | Total | ||
capital | premium | of equity | earnings | the parent | interests | equity | ||
Notes | $m | $m | $m | $m | $m | $m | $m | |
At 1 January 2022 | ||||||||
(Loss)/prot for the year | ( | ( | ( | |||||
Other comprehensive (expense)/income | ( | ( | ( | ( | ||||
Total comprehensive (expense)/income | ( | ( | ( | ( | ||||
Transfer of cash ow hedging gains to the initial carrying value of hedged items | ( | ( | ( | |||||
Dividends paid to Hunting PLC shareholders | 36 | ( | ( | ( | ||||
Treasury shares: | ||||||||
– purchase of treasury shares | 35 | ( | ( | ( | ||||
– disposal of treasury shares | ||||||||
Share options and awards: | ||||||||
– value of employee services | ||||||||
– discharge | ( | ( | ( | |||||
– taxation | ||||||||
Transfer between reserves | ( | |||||||
At 31 December 2022 |
2023 | 2022 | ||
$m | $m | ||
Operating activities | |||
Operating prot | |||
Adjusting items (NGM A) | |||
Depreciation, amortisation and impairment (NGM C) | |||
EBITDA (NGM C) | |||
Share-based payment expense | 37 | ||
Increase in inventories | ( | ( | |
Increase in receivables | ( | ( | |
Increase in payables | |||
Increase in provisions | |||
Net taxation paid | ( | ( | |
Net (gain)/loss on disposal of property, plant and equipment | ( | ||
Net gain on curtailment of leases | ( | ||
Proceeds from disposal of property, plant and equipment | |||
held for rental | |||
Purchase of property, plant and equipment | |||
held for rental (NGM N) | ( | ( | |
Legal fees to defend patent infringement claim | ( | ||
Other non-cash items | ( | ||
Net cash inow/(outow) from operating activities | ( | ||
Investing activities | |||
Interest received | |||
Proceeds from disposal of property, plant and equipment | |||
Increase in current investments | |||
Dividend received from associates | 16 | ||
Investment in associates and joint ventures | 16 | ( | ( |
Purchase of property, plant and equipment (NGM N) | ( | ( | |
Purchase of intangible assets | ( | ( | |
Net cash outow from investing activities | ( | ( |
2023 | 2022 | ||
$m | $m | ||
Financing activities | |||
Interest and bank fees paid | ( | ( | |
Payment of lease liabilities, principal and interest | ( | ( | |
Net proceeds on disposal of lease liabilities | |||
Increase in bank borrowings | |||
Dividends paid to Hunting PLC shareholders | 36 | ( | ( |
Purchase of treasury shares | 35 | ( | ( |
Proceeds on disposal of treasury shares | |||
Net cash outow from nancing activities | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Effect of foreign exchange rates | ( | ( | |
Cash and cash equivalents at the end of the year | |||
Cash and cash equivalents at the end of the year comprise: | |||
Cash and cash equivalents included in current assets | 21 | ||
Bank overdrafts included in borrowings | 25 | ( | ( |
2023 | ||||||
Total | Inter- | Total | Adjusted | Reported | ||
segment | segment | external | operating | Adjusting | operating | |
revenue | revenue | revenue | result | items | result | |
$m | $m | $m | $m | $m | $m | |
Hunting Titan | 259.2 | (9.0) | 250.2 | 12.7 | – | 12.7 |
North America | 374.7 | (35.4) | 339.3 | 34.1 | – | 34.1 |
Subsea Technologies | 98.6 | – | 98.6 | 8.0 | – | 8.0 |
EMEA | 88.2 | (1.5) | 86.7 | (2.3) | – | (2.3) |
Asia Pa | 157.6 | (3.3) | 154.3 | 8.5 | – | 8.5 |
Total | 978.3 | (49.2) | 929.1 | 61.0 | – | 61.0 |
(10.4) | – | (10.4) | ||||
Share of associates’ and joint ventures’ results | (0.6) | – | (0.6) | |||
Pr | 50.0 | – | 50.0 |
2022 | ||||||
Total | Inter- | Total | Adjusted | Reported | ||
segment | segment | external | operating | Adjusting | operating | |
revenue | revenue | revenue | result | items | result | |
$m | $m | $m | $m | $m | $m | |
Hunting Titan | 266.0 | (8.2) | 257.8 | 15.9 | (5.6) | 10.3 |
North America | 280.7 | (24.6) | 256.1 | 9.2 | – | 9.2 |
Subsea Technologies | 69.0 | – | 69.0 | (1.1) | (7.0) | (8.1) |
EMEA | 71.5 | (2.2) | 69.3 | (6.0) | – | (6.0) |
Asia Pa | 80.4 | (6.8) | 73.6 | (3.4) | – | (3.4) |
Total | 767.6 | (41.8) | 725.8 | 14.6 | (12.6) | 2.0 |
(1.7) | – | (1.7) | ||||
Share of associates’ and joint ventures’ results | (2.7) | – | (2.7) | |||
Pr | 10.2 | (12.6) | (2.4) |
2022 | |||
Hunting | Subsea | ||
Titan | Technologies | Total | |
$m | $m | $m | |
Legal fees | (5.6) | – | (5.6) |
Impairment of goodwill | – | (7.0) | (7.0) |
(5.6) | (7.0) | (12.6) |
2023 | 2022 | |
$m | $m | |
Perforating Systems | 243.8 | 251.9 |
OCTG | 395.8 | 258.8 |
Advanced Manufacturing | 112.1 | 75.1 |
Subsea | 98.6 | 69.0 |
Other Manufacturing | 78.8 | 71.0 |
Total | 929.1 | 725.8 |
Revenue from products is further analysed between: | ||
Oil and gas | 853.2 | 678.2 |
Non-oil and gas | 75.9 | 47.6 |
Total | 929.1 | 725.8 |
2023 | 2022 | |||||||
Impairment | Impairment | Impairment | Impairment | |||||
of non-current | of current | of non-current | of current | |||||
Depreciation | Amortisation | assets | assets | Depreciation ii | Amortisation | assets | assets | |
$m | $m | $m | $m | $m | $m | $m | $m | |
Hunting Titan | (7.5) | (1.7) | – | (2.9) | (7.5) | (1.3) | – | 0.1 |
North America | (17.9) | (2.0) | (0.2) | (1.6) | (16.5) | (1.0) | – | 1.1 |
Subsea Technologies | (2.4) | (1.9) | (1.4) | (0.2) | (2.7) | (1.8) | (7.0) | 0.4 |
EMEA | (3.4) | (0.6) | – | (0.3) | (3.6) | (0.3) | – | (1.7) |
Asia Pa | (2.6) | (0.4) | – | (1.6) | (2.7) | – | – | – |
Total | (33.8) | (6.6) | (1.6) | (6.6) | (33.0) | (4.4) | (7.0) | (0.1) |
2023 | 2022 | |
$m | $m | |
Hunting Titan – US | 177.2 | 178.8 |
Hunting Titan – Canada | 2.4 | 2.2 |
Hunting Titan – Other | 2.7 | 1.3 |
Hunting Titan | 182.3 | 182.3 |
North America – US | 213.4 | 211.1 |
North America – Canada | 0.7 | 0.8 |
North America | 214.1 | 211.9 |
Subsea Technologies – US | 38.0 | 38.2 |
Subsea Technologies – UK | 21.4 | 23.7 |
Subsea Technologies | 59.4 | 61.9 |
EMEA – UK | 19.6 | 19.7 |
EMEA – Rest of Europe | 5.0 | 5.5 |
EMEA – Middle East | 4.3 | 1.5 |
EMEA | 28.9 | 26.7 |
Asia Pa | 9.4 | 10.6 |
Asia Pa | 2.9 | 2.9 |
Asia Pa | 5.6 | 5.3 |
Asia Pac | 17.9 | 18.8 |
Unallocated assets: | ||
Deferred tax assets | 93.1 | 13.7 |
Total non-current assets | 595.7 | 515.3 |
2023 | ||||
Revenue | Total | |||
from contracts | Rental | Other | external | |
with customers | revenue | revenue | revenue | |
$m | $m | $m | $m | |
Hunting Titan | 248.9 | 1.3 | – | 250.2 |
North America | 336.6 | 1.7 | 1.0 | 339.3 |
Subsea Technologies | 98.6 | – | – | 98.6 |
EMEA | 82.0 | 4.7 | – | 86.7 |
Asia Pa | 154.1 | 0.2 | – | 154.3 |
Total | 920.2 | 7.9 | 1.0 | 929.1 |
2022 | ||||
Revenue | Total | |||
from contracts | Rental | Other | external | |
with customers | revenue | revenue | revenue | |
$m | $m | $m | $m | |
Hunting Titan | 256.5 | 1.3 | – | 257.8 |
North America | 248.8 | 2.2 | 5.1 | 256.1 |
Subsea Technologies | 69.0 | – | – | 69.0 |
EMEA | 64.8 | 4.5 | – | 69.3 |
Asia Pa | 73.5 | 0.1 | – | 73.6 |
Total | 712.6 | 8.1 | 5.1 | 725.8 |
2023 | 2022 | |
$m | $m | |
Operating income from leasing assets (note 24) | 2.7 | 2.1 |
Gain on disposal of property, plant and equipment | 2.2 | 1.1 |
Gain on curtailment of leases | – | 3.2 |
Government grants | 0.2 | 0.3 |
Foreign exchange gains | 1.1 | 1.6 |
Other income | 1.8 | 1.6 |
Total operating income | 8.0 | 9.9 |
Loss on disposal of property, plant and equipment | (0.5) | (1.4) |
Foreign exchange losses | (0.3) | (1.9) |
Research and development costs expensed | (4.7) | (4.8) |
Other operating expenses | (0.1) | (0.2) |
Total other operating expenses | (5.6) | (8.3) |
Net operating income and other expenses | 2.4 | 1.6 |
2023 | ||
Gross | Tax | |
amount | impact | |
$m | $m | |
Recognition of US deferred tax assets | – | 83.1 |
2022 | ||
Gross | Tax | |
amount | impact | |
$m | $m | |
Legal fees | (5.6) | – |
Impairment of goodwill | (7.0) | – |
Total | (12.6) | – |
2023 | 2022 | |
$m | $m | |
Staff costs (note 7) | (218.5) | (194.1) |
Depreciation of property, plant and equipment (note 11) | (27.2) | (26.6) |
Amortisation of intangible assets (included in cost of sales | ||
and administrative expenses) (note 14) | (6.6) | (4.4) |
Impairment of goodwill (included in administrative expenses) (note 13) | (1.4) | (7.0) |
Net gain/(loss) on disposal of property, plant and equipment (note 4) | 1.7 | (0.3) |
Net lease charges included in operati | (8.6) | (5.1) |
Research and development expensed (note 4) | (4.7) | (4.8) |
2023 | 2022 | |
$m | $m | |
The audit o | (2.8) | (2.8) |
The audit of the | (0.5) | (0.6) |
Total audit | (3.3) | (3.4) |
Audit-related assurance services | (0.2) | (0.2) |
Total audit and audit-related services | (3.5) | (3.6) |
2023 | 2022 | |
$m | $m | |
Wages and salaries (including annual cash bonuses) | (183.4) | (164.4) |
Social security costs | (13.6) | (12.7) |
Share-based payments (note 37) | (13.5) | (9.9) |
Pension costs | ||
(8.2) | (7.2) | |
– unfunde | (0.3) | (0.3) |
Staff costs for the year | (219.0) | (194.5) |
2023 | 2022 | |
$m | $m | |
Total staff costs included in operatin | (218.5) | (194.1) |
Staff costs capitalised as R&D | (0.5) | (0.4) |
(219.0) | (194.5) |
2023 | 2022 | |
Number | Number | |
North America | 1,672 | 1,486 |
Europe | 261 | 223 |
Asia Pa | 324 | 301 |
Central America, Middle East and Africa | 104 | 92 |
2,361 | 2,102 |
2023 | 2022 | |
Number | Number | |
Hunting Titan | 647 | 595 |
North America | 868 | 760 |
Subsea Technologies | 180 | 149 |
EMEA | 261 | 226 |
Asia Pa | 324 | 301 |
Central | 81 | 71 |
2,361 | 2,102 |
2023 | 2022 | |
$m | $m | |
Salaries, annual cash bonuses and short-term | (9.8) | (10.8) |
Post | (0.4) | (0.4) |
Share-based payments | (5.7) | (3.4) |
(15.9) | (14.6) |
2023 | 2022 | |
$m | $m | |
Salaries, annual cash bonuses and short-term | (4.0) | (3.9) |
Gains on exercise of share awards | (1.2) | (0.2) |
Post | (0.2) | (0.2) |
(5.4) | (4.3) |
2023 | 2022 | |
$m | $m | |
Finance income: | ||
Interest received on bank balances and deposits | 0.2 | 0.4 |
Foreign exchange gains | 0.1 | 1.3 |
Fair value gains on non-hedging deriva | 0.4 | 0.8 |
0.2 | 0.5 | |
0.9 | 3.0 | |
Finance expense: | ||
Interest on lease liabilities | (1.3) | (1.2) |
Bank fees and commissions | (2.9) | (2.1) |
Interest on bank borrowings | (5.2) | – |
Foreign exchange losses | (0.6) | (1.0) |
Other | (1.3) | (0.4) |
(11.3) | (4.7) | |
(10.4) | (1.7) |
2023 | 2022 | |
$m | $m | |
Current tax: | ||
Current year charge | (8.4) | (4.3) |
Adjustments in respect of prior years | 0.4 | (0.7) |
(8.0) | (5.0) | |
Deferred tax: | ||
Origination and reversal of temporary differences | (6.7) | 3.5 |
Change in tax rates | – | (0.2) |
Adjustments in respect of prior years | 0.6 | 0.4 |
Recognition of US deferred tax assets | 83.1 | – |
77.0 | 3.7 | |
Taxation credit/(charge) | 69.0 | (1.3) |
2023 | 2022 | |
$m | $m | |
Pr | 50.0 | (2.4) |
Tax at 23% (2022 – 4%) | (11.5) | 0.1 |
Permanent differences including tax credits | (2.7) | (4.7) |
Current year deferred tax not recognised | (0.6) | (1.5) |
Recognition of previously unrecognised deferred taxes | 83.1 | 5.3 |
Difference in tax rates | (0.3) | (0.2) |
Adjustments in respect of prior years | 1.0 | (0.3) |
Taxation credit/(charge) | 69.0 | (1.3) |
2023 | 2022 | |||||
Before tax | Tax credited | After tax | Before tax | Tax charged | After tax | |
$m | $m | $m | $m | $m | $m | |
Exchange adjustments | 3.6 | – | 3.6 | (9.9) | – | (9.9) |
Fair value (losses)/gains arising on ca | (0.3) | – | (0.3) | 0.4 | (0.1) | 0.3 |
Fair value (gains)/losses reclas | (0.3) | 0.1 | (0.2) | 0.1 | – | 0.1 |
Remeasurement o | – | – | – | 0.1 | – | 0.1 |
3.0 | 0.1 | 3.1 | (9.3) | (0.1) | (9.4) |
2023 | 2022 | |||||
Earnings attributable | Basic weighted | Loss attributable | Basic weighted | |||
to Ordinary | average number of | Earnings | to Ordinary | average number of | Loss | |
shareholders | Ordinary shares | per share | shareholders | Ordinary shares | per share | |
$m | millions | cents | $m | millions | cents | |
Basic EPS/(LPS) | 117.1 | 158.6 | 73.8 | (4.6) | 160.3 | (2.8) |
Effect of dilutive long-term incentive plans | – | 8.7 | (3.8) | – | 9.8 | – |
Diluted EPS/(LPS) | 117.1 | 167.3 | 70.0 | (4.6) | 170.1 | (2.8) |
2023 | |||||
Plant, machinery | Oil and gas | ||||
Land and | and motor | exploration and | |||
buildings | vehicles | Rental tools | development | Total | |
$m | $m | $m | $m | $m | |
Cost: | |||||
At 1 January 2023 | 255.5 | 331.7 | 24.1 | 112.3 | 723.6 |
Exchange adjustments | 2.0 | 1.5 | 0.8 | – | 4.3 |
Additions | 1.0 | 21.4 | 0.6 | 0.1 | 23.1 |
Disposals | (0.1) | (9.6) | (0.5) | (112.4) | (122.6) |
– | – | 1.5 | – | 1.5 | |
(0.1) | 0.3 | (0.2) | – | – | |
At 31 December 2023 | 258.3 | 345.3 | 26.3 | – | 629.9 |
Accumulated depreciation and impairment: | |||||
At 1 January 2023 | (77.9) | (262.9) | (16.2) | (109.9) | (466.9) |
Exchange adjustments | (1.3) | (1.3) | (0.5) | – | (3.1) |
Charge for the year | (6.3) | (16.7) | (2.2) | (2.0) | (27.2) |
Disposals | – | 9.4 | 0.5 | 111.9 | 121.8 |
– | (0.1) | 0.1 | – | – | |
At 31 December 2023 | (85.5) | (271.6) | (18.3) | – | (375.4) |
Net book amount | 172.8 | 73.7 | 8.0 | – | 254.5 |
2022 | |||||
Plant, machinery | Oil and gas | ||||
Land and | and motor | exploration and | |||
buildings | vehicles | Rental tools | development | Total | |
$m | $m | $m | $m | $m | |
Cost: | |||||
At 1 January 2022 | 267.3 | 338.2 | 24.7 | 111.4 | 741.6 |
Exchange adjustments | (4.5) | (3.5) | (1.5) | – | (9.5) |
Additions | 4.7 | 10.9 | 0.5 | 0.9 | 17.0 |
Disposals | (12.0) | (13.9) | (1.2) | – | (27.1) |
– | – | 1.6 | – | 1.6 | |
At 31 December 2022 | 255.5 | 331.7 | 24.1 | 112.3 | 723.6 |
Accumulated depreciation and impairment: | |||||
At 1 January 2022 | (80.2) | (261.2) | (16.4) | (109.4) | (467.2) |
Exchange adjustments | 3.1 | 2.8 | 0.9 | – | 6.8 |
Charge for the year | (6.0) | (18.2) | (1.9) | (0.5) | (26.6) |
Disposals | 5.2 | 13.7 | 1.2 | – | 20.1 |
At 31 December 2022 | (77.9) | (262.9) | (16.2) | (109.9) | (466.9) |
Net book amount | 177.6 | 68.8 | 7.9 | 2.4 | 256.7 |
2023 | |||
Plant, machinery | |||
Land and | and motor | ||
buildings | vehicles | Total | |
$m | $m | $m | |
Cost: | |||
At 1 January 2023 | 60.7 | 2.1 | 62.8 |
Exchange adjustments | 0.4 | 0.1 | 0.5 |
Additions | 5.4 | 0.8 | 6.2 |
Lease cessations | (2.2) | (0.2) | (2.4) |
0.7 | 0.2 | 0.9 | |
At 31 December 2023 | 65.0 | 3.0 | 68.0 |
Accumulated depreciation and impairment: | |||
At 1 January 2023 | (35.8) | (1.0) | (36.8) |
Exchange adjustments | (0.4) | (0.2) | (0.6) |
Charge for the year | (6.1) | (0.5) | (6.6) |
Impairment of assets | (0.2) | – | (0.2) |
Lease cessations | 2.2 | 0.2 | 2.4 |
At 31 December 2023 | (40.3) | (1.5) | (41.8) |
Net book amount | 24.7 | 1.5 | 26.2 |
2022 | |||
Plant, machinery | |||
Land and | and motor | ||
buildings | vehicles | Total | |
$m | $m | $m | |
Cost: | |||
At 1 January 2022 | 63.5 | 2.2 | 65.7 |
Exchange adjustments | (3.0) | – | (3.0) |
Additions | 4.8 | 0.3 | 5.1 |
Lease cessations | (8.6) | (0.2) | (8.8) |
4.0 | (0.2) | 3.8 | |
At 31 December 2022 | 60.7 | 2.1 | 62.8 |
Accumulated depreciation and impairment: | |||
At 1 January 2022 | (40.1) | (0.9) | (41.0) |
Exchange adjustments | 1.8 | – | 1.8 |
Charge for the year | (6.1) | (0.3) | (6.4) |
Lease cessations | 8.6 | 0.2 | 8.8 |
At 31 December 2022 | (35.8) | (1.0) | (36.8) |
Net book amount | 24.9 | 1.1 | 26.0 |
2023 | 2022 | |
$m | $m | |
Cost: | ||
At 1 January | 527.1 | 532.0 |
Exchange adjustments | 2.0 | (4.9) |
At 31 December | 529.1 | 527.1 |
Accumulated impairment: | ||
At 1 January | (371.6) | (367.9) |
Exchange adjustments | (1.7) | 3.3 |
Charge for the year (note 15(b)) | (1.4) | (7.0) |
At 31 December | (374.7) | (371.6) |
Net book amount | 154.4 | 155.5 |
2023 | ||||||
Patented | ||||||
Customer | technology and | Unpatented | ||||
relationships | trademarks | technology | Software | Other | Total | |
$m | $m | $m | $m | $m | $m | |
Cost: | ||||||
At 1 January 2023 | 7.1 | 73.7 | 82.4 | 16.6 | 3.5 | 183.3 |
Exchange adjustments | 0.4 | 0.7 | 0.2 | 0.2 | 0.2 | 1.7 |
Additions | – | 0.8 | 2.2 | 7.0 | 0.9 | 10.9 |
Disposals | – | – | – | (0.7) | – | (0.7) |
At 31 December 2023 | 7.5 | 75.2 | 84.8 | 23.1 | 4.6 | 195.2 |
Accumulated amortisation and impairment: | ||||||
At 1 January 2023 | (2.0) | (61.7) | (73.3) | (8.8) | (1.8) | (147.6) |
Exchange adjustments | (0.2) | (0.2) | (0.2) | (0.3) | – | (0.9) |
Charge for the year | (0.7) | (1.7) | (1.5) | (2.3) | (0.4) | (6.6) |
Disposals | – | – | – | 0.7 | – | 0.7 |
At 31 December 2023 | (2.9) | (63.6) | (75.0) | (10.7) | (2.2) | (154.4) |
Net book amount | 4.6 | 11.6 | 9.8 | 12.4 | 2.4 | 40.8 |
2022 | ||||||
Patented | ||||||
Customer | technology and | Unpatented | ||||
relationships | trademarks | technology | Software | Other | Total | |
$m | $m | $m | $m | $m | $m | |
Cost: | ||||||
At 1 January 2022 | 219.8 | 74.9 | 81.9 | 14.7 | 1.9 | 393.2 |
Exchange adjustments | (0.9) | (1.4) | (0.5) | (0.2) | (0.2) | (3.2) |
Additions | – | 0.6 | 1.0 | 2.3 | 1.8 | 5.7 |
Disposals | (211.8) | (0.4) | – | (0.2) | – | (212.4) |
At 31 December 2022 | 7.1 | 73.7 | 82.4 | 16.6 | 3.5 | 183.3 |
Accumulated amortisation and impairment: | ||||||
At 1 January 2022 | (213.3) | (60.8) | (72.9) | (8.3) | (1.7) | (357.0) |
Exchange adjustments | 0.2 | 0.3 | 0.6 | 0.2 | 0.1 | 1.4 |
Charge for the year | (0.7) | (1.6) | (1.0) | (0.9) | (0.2) | (4.4) |
Disposals | 211.8 | 0.4 | – | 0.2 | – | 212.4 |
At 31 December 2022 | (2.0) | (61.7) | (73.3) | (8.8) | (1.8) | (147.6) |
Net book amount | 5.1 | 12.0 | 9.1 | 7.8 | 1.7 | 35.7 |
2023 | 2022 | |||
Internally | Internally | Internally | Internally | |
generated | generated | generated | generated | |
patented | unpatented | patented | unpatented | |
technology | technology | technology | technology | |
$m | $m | $m | $m | |
Cost: | ||||
At 1 January | 12.1 | 29.0 | 11.8 | 28.5 |
Exchange adjustments | 0.2 | 0.2 | (0.3) | (0.5) |
Additions | 0.7 | 2.2 | 0.6 | 1.0 |
At 31 December | 13.0 | 31.4 | 12.1 | 29.0 |
Accumulated amortisation | ||||
and impairment: | ||||
At 1 January | (6.5) | (19.9) | (6.0) | (19.5) |
Exchange adjustments | – | (0.2) | 0.1 | 0.6 |
Charge for the year | (0.7) | (1.5) | (0.6) | (1.0) |
At 31 December | (7.2) | (21.6) | (6.5) | (19.9) |
Net book amount | 5.8 | 9.8 | 5.6 | 9.1 |
Operating | 2023 | 2022 | |
segment | $m | $m | |
Hunting Titan | Hunting Titan | 114.9 | 114.9 |
US Subsea | Subsea Technologies | 15.0 | 15.0 |
Enpro | Subsea Technologies | 4.4 | 5.5 |
Dearborn | North America | 7.6 | 7.6 |
US Manufacturing | North America | 12.5 | 12.5 |
At 31 December | 154.4 | 155.5 |
Enpro | Dearborn | |
increase/ | increase/ | |
(decrease) | (decrease) | |
Pre-tax discount rate | 3% | 2% |
Terminal value growth rate | (3%) | (2%) |
Revenue growth rates (CAGR from 2023 to 2028) | (6%) | (3%) |
2023 | 2022 | |
$m | $m | |
At 1 January | 20.1 | 19.4 |
Exchange adjustments | – | (0.1) |
Additions | 1.6 | 3.5 |
Share of associates’ and joint ventures’ results for the year | (0.6) | (2.7) |
Dividends received from associates | (0.6) | – |
At 31 December | 20.5 | 20.1 |
Rival | ||
2023 | 2022 | |
$m | $m | |
Summarised statement of comprehensive income: | ||
Revenue | 53.5 | 39.6 |
Operating pr | 6.7 | (6.8) |
Total comprehensive income/(expense) | 6.7 | (6.8) |
Rival | ||
2023 | 2022 | |
$m | $m | |
Summarised balance sheet: | ||
Non-current assets | 26.6 | 24.2 |
Current assets | 25.4 | 17.4 |
Total assets | 52.0 | 41.6 |
Non-current liabilities | (7.1) | (2.6) |
Current liabilities | (6.0) | (6.8) |
Total liabilities | (13.1) | (9.4) |
Net assets | 38.9 | 32.2 |
Reconciliation to carrying amounts: | ||
Opening net assets at 1 January | 32.2 | 39.0 |
Pro | 6.7 | (6.8) |
Net assets | 38.9 | 32.2 |
Group’s share of equity % | 23.0% | 23.5% |
Group’s share of net assets | 8.9 | 7.5 |
Goodwill | 2.1 | 2.1 |
Other intangible assets | 2.1 | 2.4 |
Carrying amount at 31 December | 13.1 | 12.0 |
2023 | 2022 | |
$m | $m | |
Aggregate carrying amount of individually immaterial associates | 5.7 | 6.2 |
Aggregate carrying amount of individually immaterial joint ventures | 1.7 | 1.9 |
Share of immaterial associates’ and joint ventures’ results for the year | (1.7) | (0.8) |
2023 | 2022 | |
$m | $m | |
Listed equity investments and mutual funds | 2.2 | 1.9 |
Well Data Labs convert | 2.2 | 2.9 |
4.4 | 4.8 |
2023 | 2022 | |
$m | $m | |
Non-current: | ||
Prepayments | 1.8 | 2.7 |
Other receivables | – | 0.1 |
1.8 | 2.8 |
2023 | ||||
Contracts with | Rental | Other | ||
customers | receivables | receivables | Total | |
$m | $m | $m | $m | |
Current: | ||||
Trade receivables | 202.7 | 2.0 | – | 204.7 |
Accrued revenue | 2.5 | – | – | 2.5 |
Contract assets (note 23) | 17.5 | – | – | 17.5 |
Gross receivables | 222.7 | 2.0 | – | 224.7 |
Less: provisions for impairment | (3.2) | (0.3) | – | (3.5) |
Net receivables | 219.5 | 1.7 | – | 221.2 |
Prepayments | – | – | 27.1 | 27.1 |
Other receivables | – | – | 3.1 | 3.1 |
219.5 | 1.7 | 30.2 | 251.4 |
2022 | ||||
Contracts with | Rental | Other | ||
customers | receivables | receivables | Total | |
$m | $m | $m | $m | |
Current: | ||||
Trade receivables | 180.1 | 2.1 | 0.9 | 183.1 |
Accrued revenue | 2.0 | 0.2 | – | 2.2 |
Contract assets (note 23) | 8.6 | – | – | 8.6 |
Gross receivables | 190.7 | 2.3 | 0.9 | 193.9 |
Less: provisions for impairment | (3.3) | (0.4) | – | (3.7) |
Net receivables | 187.4 | 1.9 | 0.9 | 190.2 |
Prepayments | – | – | 37.9 | 37.9 |
Other receivables | – | – | 4.3 | 4.3 |
187.4 | 1.9 | 43.1 | 232.4 |
Not | 1 – 30 | 31 – 60 | 61 – 90 | 91 – 120 | More than | Total gross | |
overdue | days | days | days | days | 120 days | ||
$m | $m | $m | $m | $m | $m | $m | |
Trade receivables – contracts with customers | 111.0 | 40.9 | 23.9 | 9.7 | 8.5 | 8.7 | 202.7 |
Trade receivables – rental receivables | 0.7 | 0.1 | 0.5 | 0.3 | 0.2 | 0.2 | 2.0 |
Total trade receivables | 111.7 | 41.0 | 24.4 | 10.0 | 8.7 | 8.9 | 204.7 |
Accrued revenue – contracts with customers | 2.5 | – | – | – | – | – | 2.5 |
Contract assets | 17.5 | – | – | – | – | – | 17.5 |
Other receivables | 2.1 | – | – | – | – | – | 2.1 |
133.8 | 41.0 | 24.4 | 10.0 | 8.7 | 8.9 | 226.8 |
Not | 1 – 30 | 31 – 60 | 61 – 90 | 91 – 120 | More than | Total gross | |
overdue | days | days | days | days | 120 days | ||
$m | $m | $m | $m | $m | $m | $m | |
Trade receivables – contracts with customers | 101.9 | 36.6 | 17.6 | 8.2 | 9.5 | 6.3 | 180.1 |
Trade receivables – rental receivables | 0.5 | 0.6 | 0.3 | 0.5 | 0.1 | 0.1 | 2.1 |
Trade receivables – other | 0.9 | – | – | – | – | – | 0.9 |
Total trade receivables | 103.3 | 37.2 | 17.9 | 8.7 | 9.6 | 6.4 | 183.1 |
Accrued revenue – contracts with customers | 2.0 | – | – | – | – | – | 2.0 |
Accrued revenue – rental receivables | 0.2 | – | – | – | – | – | 0.2 |
Contract assets | 8.6 | – | – | – | – | – | 8.6 |
Other receivables | 3.8 | – | – | – | – | – | 3.8 |
117.9 | 37.2 | 17.9 | 8.7 | 9.6 | 6.4 | 197.7 |
2023 | |||
Contracts | |||
with | Rental | ||
customers | receivables | Total | |
$m | $m | $m | |
At 1 January 2023 | (3.3) | (0.4) | (3.7) |
Charge to the consolidated income statement | |||
– lifetime expected credit losses | (0.9) | – | (0.9) |
Utilised against receivables written off | 1.0 | 0.1 | 1.1 |
At 31 December 2023 | (3.2) | (0.3) | (3.5) |
2022 | |||
Contracts | |||
with | Rental | ||
customers | receivables | Total | |
$m | $m | $m | |
At 1 January 2022 | (4.3) | (0.3) | (4.6) |
Charge to the consolidated income statement | |||
– lifetime expected credit losses | (0.2) | (0.1) | (0.3) |
Unused provisions released to the consolidated income statement | 0.9 | – | 0.9 |
Utilised against receivables written off | 0.3 | – | 0.3 |
At 31 December 2022 | (3.3) | (0.4) | (3.7) |
2023 | 2022 | |
$m | $m | |
Deferred tax assets | 93.1 | 13.7 |
Deferred tax liabilities | (8.4) | (6.4) |
84.7 | 7.3 |
2023 | 2022 | |
$m | $m | |
At 1 January | 7.3 | 3.5 |
Credit to the consolidated income statement | 77.0 | 3.9 |
Change in tax rates | – | (0.2) |
Total credit to the consolidated income statement | 77.0 | 3.7 |
Taken direct to equity | 0.4 | 0.1 |
At 31 December | 84.7 | 7.3 |
At 1 January | Exchange | (Charge)/credit to | Change in | Taken direct | At 31 December | Net deferred | Net deferred | |
2023 | adjustments | income statement | tax rates | to equity 2023 | tax assets | tax liabilities | ||
$m | $m | $m | $m | $m | $m | $m | $m | |
Tax losses | 24.2 | 0.3 | 44.9 | – | – | 69.4 | 51.2 | 18.2 |
Inventory | 0.8 | – | 13.0 | – | – | 13.8 | 13.8 | – |
Goodwill and intangibles | (19.7) | (0.1) | 8.3 | – | – | (11.5) | 13.8 | (25.3) |
Interest deductible in future periods | – | – | 17.1 | – | – | 17.1 | 17.1 | – |
Property, plant and equipment | (0.9) | – | (15.0) | – | – | (15.9) | (14.6) | (1.3) |
Share-based payments | 1.0 | (0.1) | 3.4 | – | 0.3 | 4.6 | 4.6 | – |
Other | 1.9 | (0.1) | 5.3 | – | 0.1 | 7.2 | 7.2 | – |
7.3 | – | 77.0 | – | 0.4 | 84.7 | 93.1 | (8.4) |
At 1 January | Exchange | (Charge)/credit to | Change in | Taken direct | At 31 December | Net deferred | Net deferred | |
2022 | adjustments | income statement | tax rates | to equity 2022 | tax assets | tax liabilities | ||
$m | $m | $m | $m | $m | $m | $m | $m | |
Tax losses | 16.1 | (0.4) | 8.5 | – | – | 24.2 | 10.0 | 14.2 |
Inventory | 1.4 | (0.1) | (0.5) | – | – | 0.8 | 0.8 | – |
Goodwill and intangibles | (14.1) | 0.3 | (5.7) | (0.2) | – | (19.7) | (0.3) | (19.4) |
Property, plant and equipment | (1.6) | 0.2 | 0.5 | – | – | (0.9) | 0.3 | (1.2) |
Share-based payments | 0.4 | – | 0.4 | – | 0.2 | 1.0 | 1.0 | – |
Other | 1.3 | – | 0.7 | – | (0.1) | 1.9 | 1.9 | – |
3.5 | – | 3.9 | (0.2) | 0.1 | 7.3 | 13.7 | (6.4) |
2023 | 2022 | |
$m | $m | |
Raw materials | 150.9 | 118.7 |
Work in progress | 94.0 | 82.7 |
Finished goods | 136.0 | 120.7 |
Gross inventories | 380.9 | 322.1 |
Less: provisions for impairment | (52.5) | (50.0) |
Net inventories | 328.4 | 272.1 |
2023 | 2022 | |
$m | $m | |
Gross inventories: | ||
At 1 January | 322.1 | 263.9 |
Exchange adjustments | 1.6 | (3.7) |
Additions | 719.1 | 584.5 |
Charged to cost of sales in the consolidated income statement | (660.4) | (521.0) |
(1.5) | (1.6) | |
At 31 December | 380.9 | 322.1 |
Provisions for impairment: | ||
At 1 January | (50.0) | (59.5) |
Exchange adjustments | (0.4) | 0.9 |
Charged to cost of sales in the consolidated income statement | (7.5) | (6.4) |
Provisions utilised against inventories written off | 3.6 | 9.3 |
Provisions released to the consolidated income statement | 1.8 | 5.7 |
At 31 December | (52.5) | (50.0) |
Net inventories | 328.4 | 272.1 |
2023 | 2022 | |
$m | $m | |
Cash at bank and in hand | 45.5 | 29.4 |
2023 | 2022 | |
$m | $m | |
Non-current: | ||
US deferred compensation plan obligation (note 32(b)(i)) | 2.2 | 1.9 |
Social security and other taxes | 0.4 | 0.5 |
Other payables | 1.1 | 0.8 |
3.7 | 3.2 |
2023 | 2022 | |
$m | $m | |
Current: | ||
Trade payables | 62.5 | 66.8 |
Accruals | 50.7 | 56.9 |
Social security and other taxes | 7.4 | 7.8 |
Contract liabilities (note 23) | 39.6 | 8.8 |
Other payables | 3.2 | 1.5 |
163.4 | 141.8 |
2023 | 2022 | 2021 | |
$m | $m | $m | |
Contract assets (note 18) | 17.5 | 8.6 | 9.9 |
Contract liabilities (note 22) | (39.6) | (8.8) | (6.1) |
Trade receivables – contracts with customers (note 18) | 202.7 | 180.1 | 126.5 |
Provisions for impairment (note 18) | (3.2) | (3.3) | (4.3) |
Net trade receivables – contracts with customers | 199.5 | 176.8 | 122.2 |
Accrued revenue – contracts with customers (note 18) | 2.5 | 2.0 | 3.7 |
2023 | 2022 | |
$m | $m | |
Hunting Titan | 15.9 | 29.8 |
North America | 252.8 | 207.4 |
Subsea Technologies | 152.2 | 105.1 |
EMEA | 29.7 | 28.3 |
Asia Pa | 114.6 | 102.4 |
565.2 | 473.0 | |
Expected to be recognised as revenue: | ||
Within 1 year | 444.5 | 402.3 |
After 1 year | 120.7 | 70.7 |
565.2 | 473.0 |
2023 | 2022 | |
$m | $m | |
Lease liabilities | ||
Current | 8.0 | 9.1 |
Non-current | 20.7 | 21.5 |
28.7 | 30.6 |
2023 | 2022 | |
$m | $m | |
Depreciation of right-of-use assets (note 12) | (6.6) | (6.4) |
Net gain on curtailment of leases (note 4) | – | 3.1 |
Expense relating to short-term leases and leases of low-value assets | ||
(included in cost of sales and administrative expenses) | (1.8) | (1.8) |
Impairment of right-of-use assets (note 12) | (0.2) | – |
Lease charges included in operating p | (8.6) | (5.1) |
Interest on lease liabilities (included in | (1.3) | (1.2) |
Foreign exchange gains on lease liabilities (note 8) | – | 0.1 |
Lease charges included in | (9.9) | (6.2) |
2023 | 2022 | |
$m | $m | |
Payments for short-term and low-value leases | (1.8) | (1.8) |
Payment of lease liabilities, principal and interest | (10.4) | (8.0) |
Proceeds on disposal of lease liabilities | – | 2.2 |
(12.2) | (7.6) |
Property | Property | |
2023 | 2022 | |
$m | $m | |
Year one | 2.5 | 1.9 |
Year two | 0.8 | 1.0 |
Year three | 0.7 | 0.9 |
Year four | 0.7 | 0.7 |
Year | 0.7 | 0.7 |
Year six | – | 0.7 |
Total lease income receivable | 5.4 | 5.9 |
2023 | 2022 | |
$m | $m | |
Non-current: | ||
Shareholder loan from non-controlling interest | 3.9 | 3.9 |
Current: | ||
Bank borrowings unsecured (note 30(d)(i)) | – | 2.8 |
Bank borrowings secured (note 30(d)(i)) | 44.9 | – |
Bank overdrafts secured | 1.4 | 2.1 |
46.3 | 4.9 | |
Total borrowings | 50.2 | 8.8 |
At | Non-cash | At | |||
1 January | movements on | Exchange | 31 December | ||
2023 | Ca | lease liabilities | movements | 2023 | |
$m | $m | $m | $m | $m | |
Cash and cash equivalents (note 21) | 29.4 | 16.2 | – | (0.1) | 45.5 |
Bank overdrafts secured (note 25) | (2.1) | 0.7 | – | – | (1.4) |
Cash and cash equivalents – per c | 27.3 | 16.9 | – | (0.1) | 44.1 |
Total lease liabilities (note 24) | (30.6) | 10.4 | (8.4) | (0.1) | (28.7) |
Shareholder loan from non-controlling interest (note 25) | (3.9) | – | – | – | (3.9) |
Bank borrowings (note 25) | (2.8) | (42.1) | – | – | (44.9) |
Liabilities arising fr | (37.3) | (31.7) | (8.4) | (0.1) | (77.5) |
Total net debt | (10.0) | (14.8) | (8.4) | (0.2) | (33.4) |
At | Non-cash | At | |||
1 January | movements on | Exchange | 31 December | ||
2022 | Ca | lease liabilities | movements | 2022 | |
$m | $m | $m | $m | $m | |
Cash and cash equivalents (note 21) | 108.4 | (74.5) | – | (4.5) | 29.4 |
Bank overdrafts secured (note 25) | (1.0) | (1.1) | – | – | (2.1) |
Cash and cash equivalents – per c | 107.4 | (75.6) | – | (4.5) | 27.3 |
Cash deposits with more than 3 months to maturity | 6.8 | (6.7) | – | (0.1) | – |
Total lease liabilities (note 24) | (31.8) | 8.0 | (8.4) | 1.6 | (30.6) |
Shareholder loan from non-controlling interest (note 25) | (3.9) | – | – | – | (3.9) |
Bank borrowings (note 25) | – | (2.9) | – | 0.1 | (2.8) |
Liabilities arising fr | (35.7) | 5.1 | (8.4) | 1.7 | (37.3) |
Total net cash/(debt) | 78.5 | (77.2) | (8.4) | (2.9) | (10.0) |
Asset | |||
decommissioning | |||
and | |||
remediation | Other | Total | |
$m | $m | $m | |
At 1 January 2023 | 3.7 | 5.2 | 8.9 |
Exchange adjustments | – | 0.1 | 0.1 |
Charged to the consolidated income statement | – | 0.5 | 0.5 |
Charged other | – | 1.4 | 1.4 |
Provisions utilised | (0.2) | (1.1) | (1.3) |
Unutilised amounts reversed | (2.0) | (0.1) | (2.1) |
At 31 December 2023 | 1.5 | 6.0 | 7.5 |
2023 | 2022 | |
$m | $m | |
Current | 4.8 | 4.6 |
Non-current | 2.7 | 4.3 |
7.5 | 8.9 |
2023 | 2022 | |||
Total | Total | Total | Total | |
assets | liabilities | assets | liabilities | |
$m | $m | $m | $m | |
Forward foreign exchange contracts | ||||
– c | 0.3 | – | 0.4 | – |
Forward foreign exchange contracts | ||||
– fair value hedges | – | – | 0.1 | – |
Foreign exchange swaps – not in a hedge | 0.2 | (0.1) | 0.1 | (0.1) |
0.5 | (0.1) | 0.6 | (0.1) |
2023 | 2022 | ||
Carrying amount of the forward foreign | |||
exchange contracts – other receivables | |||
(note 18) | $m | 0.3 | 0.4 |
Notional amount of the forward | |||
foreign exchange contracts | $m | 23.1 | 18.5 |
Maturity date | 2 January 2024 to | 3 January 2023 to | |
24 June 2024 | 21 August 2023 | ||
Hedge ratio | 1:1 | 1:1 | |
Change in value of hedged item used | |||
to determine hedge effectiveness | $m | (0.3) | (0.4) |
2023 | 2022 | |
$m | $m | |
Financial assets at amortised cost: | ||
Trade and other receivables (note 18): | ||
Trade receivables | 204.7 | 183.1 |
Accrued revenue | 2.5 | 2.2 |
Other receivables – non-current | – | 0.1 |
Other receivables – current | 1.6 | 3.1 |
Less: provisions for impairment | (3.5) | (3.7) |
Cash and cash equivalents (note 21) | 45.5 | 29.4 |
250.8 | 214.2 |
Financial liabilities at amortised cost: | ||
Trade and other payables ii (note 22): | ||
Trade payables | (62.5) | (66.8) |
Accruals – current iii | (24.2) | (29.4) |
Other payables – current | (2.8) | (1.0) |
Lease liabilities – current and non-current (note 24) | (28.7) | (30.6) |
Borrowings (note 25): | ||
Shareholder loan from non-controlling interest | (3.9) | (3.9) |
Bank borrowings unsecured | – | (2.8) |
Bank borrowings secured | (44.9) | – |
Bank overdrafts secured | (1.4) | (2.1) |
(168.4) | (136.6) |
2023 | 2022 | |
$m | $m | |
Net foreign exchange gains/(losses) included in operating income | ||
and other operating expenses (note 4) | 0.8 | (0.3) |
Net foreign exchange gains/(losses) include | ||
(note 8) | (0.5) | 0.2 |
Interest received on bank balances and deposits (note 8) | 0.2 | 0.4 |
Bank fees and commissions (note 8) | (2.9) | (2.1) |
Oth | 0.1 | 0.1 |
Fair value at | ||||
31 December | ||||
2023 | Level 1 | Level 2 | Level 3 | |
$m | $m | $m | $m | |
Equity instruments at FVTPL | ||||
Listed equity investments and mutual funds | 2.2 | 2.2 | – | – |
Debt instruments at FVTPL | ||||
Wells Data Labs convertible | 2.2 | – | – | 2.2 |
Current derivatives in a hedge | ||||
Derivativ | 0.3 | – | 0.3 | – |
Current derivatives held for trading | ||||
Derivativ | 0.2 | – | 0.2 | – |
Derivativ | (0.1) | – | (0.1) | – |
4.8 | 2.2 | 0.4 | 2.2 | |
Fair value at | ||||
31 December | ||||
2022 | Level 1 | Level 2 | Level 3 | |
$m | $m | $m | $m | |
Equity instruments at FVTPL | ||||
Listed equity investments and mutual funds | 1.9 | 1.9 | – | – |
Debt instruments at FVTPL | ||||
Well Data Labs convert | 2.9 | – | – | 2.9 |
Current derivatives in a hedge | ||||
Derivativ | 0.5 | – | 0.5 | – |
Current derivatives held for trading | ||||
Derivativ | 0.1 | – | 0.1 | – |
Derivativ | (0.1) | – | (0.1) | – |
5.3 | 1.9 | 0.5 | 2.9 |
2023 | 2022 | |
$m | $m | |
Fair value gains on the listed equity investments and mutual funds (note 8) | 0.1 | – |
Fair value (loss)/gain on Wells Data Labs convertibl | (0.7) | 0.2 |
Fair value gains on money market funds (note 8) | – | 0.1 |
Fair value gains | ||
at FVTPL: | ||
Net fair value gains on de | 0.3 | – |
Net fair value gains on derivati | 0.1 | 0.6 |
Sterling | Chinese Renminbi | Saudi Arabia Riyal | Canadian Dollars | |||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
Average exchange rate to US Dollars | 0.80 | 0.81 | 7.07 | 6.73 | 3.75 | 3.75 | 1.35 | 1.30 |
Year-end exchange rate to US Dollars | 0.79 | 0.83 | 7.08 | 6.92 | 3.75 | 3.75 | 1.33 | 1.35 |
Currency of denomination | ||||||||
US | UAE | Singapore | Saudi Arabia | Chinese | Other | |||
Sterling | Dollars | Dirham | Dollars | Riyal | Renminbi | currencies | Total | |
At 31 December 2023 | $m | $m | $m | $m | $m | $m | $m | $m |
Functional currency of Group’s entities: | ||||||||
Sterling | – | (1.0) | – | – | – | – | – | (1.0) |
US Dollars | (2.0) | – | (1.7) | (0.6) | 2.2 | (1.6) | (0.2) | (3.9) |
Canadian Dollars | – | (0.5) | – | – | – | – | – | (0.5) |
Euro | (0.2) | 1.1 | – | – | – | – | – | 0.9 |
Chinese Renminbi | – | (0.5) | – | – | – | – | – | (0.5) |
(2.2) | (0.9) | (1.7) | (0.6) | 2.2 | (1.6) | (0.2) | (5.0) |
Currency of denomination | ||||||||
US | UAE | Singapore | Saudi Arabia | Chinese | Other | |||
Sterling | Dollars | Dirham | Dollars | Riyal | Renminbi | currencies | Total | |
At 31 December 2022 | $m | $m | $m | $m | $m | $m | $m | $m |
Functional currency of Group’s entities: | ||||||||
Sterling | – | (2.2) | – | – | – | – | (0.1) | (2.3) |
US Dollars | (2.8) | – | (1.2) | (1.3) | 1.4 | 2.4 | (0.1) | (1.6) |
Canadian Dollars | – | (1.5) | – | – | – | – | – | (1.5) |
Euro | (0.1) | 0.6 | – | – | – | – | – | 0.5 |
Chinese Renminbi | – | (0.1) | – | – | – | – | – | (0.1) |
(2.9) | (3.2) | (1.2) | (1.3) | 1.4 | 2.4 | (0.2) | (5.0) |
2023 | 2022 | |||
Credit rating | $m | $m | ||
Cash at bank and in hand | Fitch | F1 to F1+ | 31.2 | 19.7 |
Cash at bank and in hand | n/a | 14.3 | 9.7 | |
Derivativ | Fitch | AA-(dcr) | 0.5 | 0.2 |
Derivativ | Fitch | A+(dcr) | – | 0.4 |
% of Revenue | ||
Credit Benchmark – Credit Consensus Ratings | 2023 | 2022 |
aa | 8 | 2 |
a | 22 | 16 |
bbb | 8 | 19 |
bb | 7 | 3 |
b | – | 3 |
No rating | 55 | 57 |
2023 | 2022 | |
$m | $m | |
Secured committed facilities | 103.1 | 155.0 |
Unsecured uncommitted facilities | 34.4 | 31.9 |
137.5 | 186.9 |
2023 | |||||
On demand | Between | ||||
or within | one and | After | Carrying | ||
one year | Total | value | |||
$m | $m | $m | $m | $m | |
Non-derivative | |||||
| |||||
Trade payables | 62.5 | – | – | 62.5 | 62.5 |
Accruals | 24.2 | – | – | 24.2 | 24.2 |
Other payables | 2.8 | – | – | 2.8 | 2.8 |
Lease liabilities | 8.2 | 16.2 | 10.3 | 34.7 | 28.7 |
Bank borrowings secured | 48.6 | 4.1 | – | 52.7 | 44.9 |
Bank overdrafts secured | 1.4 | – | – | 1.4 | 1.4 |
Shareholder loan from non-controlling interest | – | – | 3.9 | 3.9 | 3.9 |
Total | 147.7 | 20.3 | 14.2 | 182.2 | 168.4 |
2022 | |||||
On demand | Between | ||||
or within | one and | After | Carrying | ||
one year | Total | value | |||
$m | $m | $m | $m | $m | |
Non-derivative | |||||
| |||||
Trade payables | 66.8 | – | – | 66.8 | 66.8 |
Accruals | 29.4 | – | – | 29.4 | 29.4 |
Other payables | 1.0 | – | – | 1.0 | 1.0 |
Lease liabilities | 8.9 | 16.4 | 9.5 | 34.8 | 30.6 |
Bank borrowings unsecured | 2.8 | – | – | 2.8 | 2.8 |
Bank borrowings secured | 0.7 | 1.6 | – | 2.3 | – |
Bank overdrafts secured | 2.1 | – | – | 2.1 | 2.1 |
Shareholder loan from non-controlling interest | – | – | 3.9 | 3.9 | 3.9 |
Total | 111.7 | 18.0 | 13.4 | 143.1 | 136.6 |
2023 | 2022 | |||||
On demand | Between | On demand | Between | |||
or within | one and | or within | one and | |||
one year | Total | one year | Total | |||
$m | $m | $m | $m | $m | $m | |
Currency | ||||||
derivatives: | ||||||
58.2 | – | 58.2 | 47.5 | – | 47.5 | |
Ou | (57.9) | – | (57.9) | (47.1) | – | (47.1) |
2023 | 2022 | |
$m | $m | |
Present value of the obligation at the start of the year | 1.9 | 1.9 |
Current service cost (equal to the notional contributions) | 0.2 | 0.1 |
Remeasurement – excess of notional investment returns | ||
over interest cost | – | (0.1) |
Int | 0.1 | – |
Present value of the obligation at the end of the year | 2.2 | 1.9 |
Ordinary | Ordinary | ||
shares of | shares of | Share | |
25p each | 25p each | premium | |
Number | $m | $m | |
At 31 December 2021, 2022 and 2023 | 164,940,082 | 66.5 | 153.0 |
2023 | ||||||
Share-based | Currency | Capital | ||||
Merger reserve | payments reserve | translation reserve | redemption reserve | Hedge reserve | Total | |
$m | $m | $m | $m | $m | $m | |
At 1 January 2023 | 11.8 | 15.9 | (13.0) | 0.8 | 0.3 | 15.8 |
Exchange adjustments | – | – | 3.8 | – | – | 3.8 |
Share options and awards: | ||||||
– value of employee services | – | 12.3 | – | – | – | 12.3 |
– discharge | – | (8.3) | – | – | – | (8.3) |
Fair value gains and losses: | ||||||
– losses originating on c | – | – | – | – | (0.3) | (0.3) |
– losses transferred to balance sheet on disposal of ca | – | – | – | – | 0.3 | 0.3 |
– gains reclass | – | – | – | – | (0.3) | (0.3) |
– taxation | – | – | – | – | 0.1 | 0.1 |
Transfer between reserves (note 35) | (11.8) | – | (2.7) | – | – | (14.5) |
At 31 December 2023 | – | 19.9 | (11.9) | 0.8 | 0.1 | 8.9 |
2022 | ||||||
Share-based | Currency | Capital | ||||
Merger reserve | payments reserve | translation reserve | redemption reserve | Hedge reserve | Total | |
$m | $m | $m | $m | $m | $m | |
At 1 January 2022 | 25.4 | 15.6 | (3.8) | 0.8 | – | 38.0 |
Exchange adjustments | – | – | (9.2) | – | – | (9.2) |
Share options and awards: | ||||||
– value of employee services | – | 9.4 | – | – | – | 9.4 |
– discharge | – | (9.1) | – | – | – | (9.1) |
Fair value gains and losses: | ||||||
– gains originating on ca | – | – | – | – | 0.4 | 0.4 |
– gains transferred to balance sheet on disposa | – | – | – | – | (0.1) | (0.1) |
– losses reclas | – | – | – | – | 0.1 | 0.1 |
– taxation | – | – | – | – | (0.1) | (0.1) |
Transfer between reserves (note 35) | (13.6) | – | – | – | – | (13.6) |
At 31 December 2022 | 11.8 | 15.9 | (13.0) | 0.8 | 0.3 | 15.8 |
2023 | 2022 | |
$m | $m | |
At 1 January | 609.3 | 612.4 |
Pro | 117.1 | (4.6) |
Remeasureme | – | 0.1 |
Dividends paid to Hunting PLC shareholders | (15.0) | (13.6) |
Treasury shares: | ||
– purchase of treasury shares | (9.0) | (7.9) |
– proceeds on disposal of treasury shares | 0.3 | 0.2 |
Share options and awards: | ||
– discharge | 7.9 | 8.9 |
– taxation | 0.3 | 0.2 |
Transfer between reserves (note 34) | 14.5 | 13.6 |
At 31 December | 725.4 | 609.3 |
2023 | 2022 | |
$m | $m | |
Cost: | ||
At 1 January | (19.2) | (15.0) |
Purchase of treasury shares | (9.0) | (7.9) |
Cost of treasury shares disposed | 6.0 | 3.7 |
At 31 December | (22.2) | (19.2) |
2023 | 2022 | |||
Cents | Cents | |||
per share | $m | per share | $m | |
Ordinary dividends: | ||||
4.5 | 7.1 | – | – | |
2023 interim dividend | 5.0 | 7.9 | – | – |
202 | – | – | 4.0 | 6.4 |
2022 interim dividend | – | – | 4.5 | 7.2 |
15.0 | 13.6 |
2023 | 2022 | |
Number of | Number of | |
shares | shares | |
Outstanding at the beginning of the year | 1,001 | 2,726 |
Vested and exercised during the year | (1,001) | (866) |
Lapsed during the year | – | (859) |
Outstanding and exercisable at the end of the year | – | 1,001 |
2023 | 2022 | |||
Number of | Number of | Normal | ||
shares | shares | vesting date | Expiry date | |
Date of grant: | ||||
20 March 2013 | – | 1,001 | 20 March 2016 | 20 March 2023 |
Outstanding and exercisable | ||||
at the end of the year | – | 1,001 |
Award | Award | Award | |
weighting | weighting | weighting | |
2023 | 2022 | 2021 | |
Performance measure | % | % | % |
Total Shareholder Return (“TSR”) | |||
of a bespoke comparator group | 20 | 25 | 35 |
Adjusted diluted earnings per share (“EPS”) | 20 | 20 | 25 |
Return on average capital employed (“ROCE”) | 25 | 20 | 25 |
Free c | 20 | 20 | – |
Balanced strategic scorecard – non- | |||
comprising Quality and Safety performance | 15 | 15 | 15 |
2023 | 2022 | |
Number of | Number of | |
shares | shares | |
Outstanding at the beginning of the year | 7,641,325 | 5,757,230 |
Granted during the year to executive Directors | 1,231,216 | 1,506,466 |
Granted during the year to senior employees | 1,263,083 | 2,170,275 |
Vested and exercised during the year | (178,211) | (95,035) |
Lapsed during the year | (2,127,921) | (1,697,611) |
Outstanding at the end of the year | 7,829,492 | 7,641,325 |
2023 | 2022 | |||
Number of | Number of | Normal | ||
shares | shares | vesting date | Expiry date | |
Date of grant: | ||||
11 March 2016 – options | – | 22,065 | 11 March 2019 | 11 March 2026 |
19 April 2018 – options | – | 3,485 | 19 April 2021 | 19 April 2028 |
21 March 2019 – options | – | 2,272 | 21 March 2022 | 21 March 2029 |
3 March 2020 – options | 1,566 | 303,732 | 3 March 2023 | 3 March 2030 |
3 March 2020 – awards | – | 1,722,521 | 3 March 2023 | – |
4 March 2021 – options | 365,499 | 346,282 | 4 March 2024 | 4 March 2031 |
4 March 2021 – awards | 1,838,743 | 1,897,447 | 4 March 2024 | – |
4 March 2022 – options | 505,420 | 506,709 | 4 March 2025 | 4 March 2032 |
4 March 2022 – awards | 2,662,151 | 2,836,812 | 4 March 2025 | – |
6 March 2023 – options | 425,229 | – | 6 March 2026 | 6 March 2033 |
6 March 2023 – awards | 2,030,884 | – | 6 March 2026 | – |
Outstanding at the end | ||||
of the year | 7,829,492 | 7,641,325 | ||
Exercisable at the end | ||||
of the year | 1,566 | 27,822 | ||
Weighted average remaining | ||||
contractual life of options | ||||
outstanding at the end | ||||
of the year | 8.25 years | 8.27 years |
2023 | 2022 | |
Number of | Number of | |
shares | shares | |
Outstanding at the beginning of the year | 5,382,246 | 3,794,815 |
Granted during the year | 2,143,469 | 2,695,411 |
Vested and exercised during the year | (1,434,673) | (882,875) |
Lapsed during the year | (392,624) | (225,105) |
Outstanding at the end of the year | 5,698,418 | 5,382,246 |
2023 | 2022 | |||
Number of | Number of | Normal | ||
shares | shares | vesting date | Expiry date | |
Date of grant: | ||||
1 May 2014 – options | – | 1,568 | 1 May 2017 | 1 May 2024 |
28 April 2015 – options | – | 3,932 | 28 April 2018 | 28 April 2025 |
11 March 2016 – options | 1,411 | 39,942 | 11 March 2019 | 11 March 2026 |
3 March 2017 – options | 1,859 | 11,737 | 3 March 2020 | 3 March 2027 |
19 April 2018 – options | 4,341 | 33,718 | 19 April 2021 | 19 April 2028 |
21 March 2019 – options | 13,384 | 57,599 | 21 March 2022 | 21 March 2029 |
3 March 2020 – options | 68,328 | 216,863 | 3 March 2023 | 3 March 2030 |
3 March 2020 – awards | – | 975,642 | 3 March 2023 | – |
4 March 2021 – options | 219,433 | 289,650 | 4 March 2024 | 4 March 2031 |
4 March 2021 – awards | 1,005,865 | 1,129,512 | 4 March 2024 | – |
4 March 2022 – options | 363,760 | 458,869 | 4 March 2025 | 4 March 2032 |
4 March 2022 – awards | 1,961,409 | 2,163,214 | 4 March 2025 | – |
6 March 2023 – options | 356,321 | – | 6 March 2026 | 6 March 2033 |
6 March 2023 – awards | 1,702,307 | – | 6 March 2026 | – |
Outstanding at the end | ||||
of the year | 5,698,418 | 5,382,246 | ||
Exercisable at the end | ||||
of the year | 89,323 | 148,496 | ||
Weighted average remaining | ||||
contractual life of options | ||||
outstanding at the end | ||||
of the year | 8.14 years | 7.98 years |
2023 | 2022 | |
Date of grant/valuation date | 6 March 2023 | 4 March 2022 |
Weighted average share price at grant | 277.0p | 226.0p |
Exercise price | nil | nil |
Expected dividend yield | nil | nil |
Expected volatility | 54.8% | 55.2% |
Risk-free rate | 3.84% | 1.04% |
Expected life | 3 years | 3 years |
Weighted average fair value at grant | 156.6p | 167.1p |
2023 | 2022 | |
Date of grant/valuation date | 6 March 2023 | 4 March 2022 |
Weighted average share price at grant | 277.0p | 226.0p |
Exercise price | nil | nil |
Expected dividend yield | nil | nil |
Expected volatility | 54.8% | 55.2% |
Risk-free rate | 3.84% | 1.04% |
Expected life | 3 years | 3 years |
Weighted average fair value at grant | 277.0p | 226.0p |
Award | Award | Award | |
weighting | weighting | weighting | |
2023 | 2022 | 2021 | |
Performance measure | % | % | % |
TSR of a bespoke comparator group | 20 | 25 | 35 |
Adjusted diluted earnings per share (“EPS”) | 20 | 20 | 25 |
Return on average capital employed (“ROCE”) | 25 | 20 | 25 |
Free c | 20 | 20 | – |
Balanced strategic scorecard – non- | |||
comprising Quality and Safety performance | 15 | 15 | 15 |
2023 | 2022 | |
Number of | Number of | |
shares | shares | |
Outstanding at the beginning of the year | 546,402 | 342,140 |
Granted during the year | 158,991 | 204,262 |
Vested and exercise during the year | (12,392) | – |
Lapsed during the year | (152,851) | – |
Outstanding at the end of the year | 540,150 | 546,402 |
2023 | 2022 | ||
Number of | Number of | Normal | |
shares | shares | vesting date | |
Date of grant: | |||
3 March 2020 | – | 165,243 | 3 March 2023 |
4 March 2021 | 176,897 | 176,897 | 4 March 2024 |
4 March 2022 | 204,262 | 204,262 | 4 March 2025 |
6 March 2023 | 158,991 | – | 6 March 2026 |
Outstanding at the end of the year | 540,150 | 546,402 |
2023 | 2022 | |
Number of | Number of | |
shares | shares | |
Outstanding at the beginning of the year | 532,437 | 247,106 |
Granted during the year | 265,816 | 325,564 |
Vested and exercised during the year | (89,036) | (40,233) |
Lapsed during the year | (2,395) | – |
Outstanding at the end of the year | 706,822 | 532,437 |
2023 | 2022 | ||
Number of | Number of | Normal | |
shares | shares | vesting date | |
Date of grant: | |||
3 March 2020 | – | 89,036 | 3 March 2023 |
4 March 2021 | 117,837 | 117,837 | 4 March 2024 |
4 March 2022 | 325,564 | 325,564 | 4 March 2025 |
6 March 2023 | 263,421 | – | 6 March 2026 |
Outstanding at the end of the year | 706,822 | 532,437 |
2023 | 2022 | |
$m | $m | |
Additional investment in Cumberland (note 16) | (1.6) | (1.6) |
Investment in Indian joint venture arrangement with Jindal SAW (note 16) | – | (1.9) |
Revenue from sales to joint ventures | 0.6 | 0.3 |
Dividends received from Tianjin Huaxin (note 16) | 0.6 | – |
Year-end balances: | ||
Shareholder loan from non-controlling interest (note 25) | (3.9) | (3.9) |
Associates and joint ventures | Registered address | |
Rival Downhole Tools LC (23.0%) | 5535 | Brystone Drive, Houston, Texas, 77041- |
70 | 13, USA | |
Cumberland Additive Holdings LLC (30.4%) | 3813 | Helios Way, Suite B200, P |
78 | 660, USA | |
Hunting Airtrust Tubulars Pte. Ltd (50%) | 19 Keppel Road, 08-05 JIT Poh Building, | |
089058, | Singapore | |
Jindal Hunting Energy Services Limited (49%) | A-1, UPSIDC Industrial Area, Nand Gaon Road, | |
Kosi Kalan, Mathura, Uttar Pradesh, 281403 India |