$m | Dec 25 | Mar 26 | Jun 26 | Sep 26 | Dec 26 |
Net debt / EBITDA | 5.32 | 4.88 | 4.75 | 4.66 | 2.73 |
Covenant threshold | 5.50 | 5.50 | 5.25 | 5.00 | 4.50 |
EBITDA headroom ($m) | 8 | 28 | 24 | 20 | 125 |
EBITDA headroom % | 3% | 11% | 10% | 7% | 39% |
Interest cover | 2.80 | 2.45 | 2.44 | 2.74 | 3.06 |
Covenant threshold | 2.00 | 2.00 | 2.00 | 2.25 | 2.50 |
EBITA headroom ($m) | 64 | 40 | 41 | 49 | 54 |
EBITA headroom % | 29% | 18% | 18% | 18% | 18% |
Minimum liquidity | 196 | 373 | 392 | 280 | 489 |
headroom ($m) | |||||
Covenant threshold | 100 | 100 | 100 | 100 | N/A |
($m) |
2024 |
2023 |
|
Average rate £1 = $ |
1.2781 |
1.2425 |
Closing rate £1 = $ |
1.2523 |
1.2749 |
Software | 3-5 years |
Development costs and licences | 3-5 years |
Intangible assets on acquisition | |
Client contracts and relationships | 5-13 years |
Brands | 16 years |
Freehold buildings | 25-50 years |
Leasehold improvements | period of lease |
Plant and equipment | 3-10 years |
2023 | ||||||
2022 | opening | 2023 | 2023 | |||
2022 | PYA | Restated | 2023 | PYA | Restated | |
Financial statement line item | $m | $m | $m | $m | $m | $m |
Revenue | - | - | - | 5,900.7 | (422.7) | 5,478.0 |
Cost of sales | - | - | - | (5,215.8) | 344.8 | (4,871.0) |
Administration expenses | - | - | - | (646.0) | (19.8) | (665.8) |
Impairment loss on trade receivables and contract assets | - | - | - | (44.2) | 5.1 | (39.1) |
Operating profit/(loss) | - | - | - | 37.5 | (92.6) | (55.1) |
Finance income | - | - | - | 19.4 | 3.4 | 22.8 |
Taxation | - | - | - | (65.0) | 9.7 | (55.3) |
Loss for the year from continuing operations | - | - | - | (127.7) | (79.5) | (207.2) |
Profit from discontinued operations, net of tax | - | - | - | 22.5 | (1.0) | 21.5 |
Earnings per share (basic and diluted) – | - | - | - | (19.4) | (8.5) | (27.9) |
continuing operations (expressed in cents per share) | ||||||
Loss for the year | - | - | - | (105.2) | (80.5) | (185.7) |
Movement in deferred tax relating to retirement bene fit | - | - | - | 18.0 | 7.2 | 25.2 |
obligations | ||||||
Exchange movements on retranslation of foreign | - | - | - | 58.2 | (3.5) | 54.7 |
operations | ||||||
Total comprehensive expense for the year | - | - | - | (107.8) | (76.8) | (184.6) |
Cash generated from operating activities | - | - | - | 48.4 | (31.3) | 17.1 |
Net cash used in investing activities | - | - | - | (142.5) | 31.3 | (111.2) |
Net cash used in financing activities | - | - | - | (13.5) | - | (13.5) |
Goodwill and intangible assets | 4,309.1 | (32.7) | 4,276.4 | 4,319.0 | (52.5) | 4,266.5 |
Long term receivables | 129.5 | - | 129.5 | 184.2 | (1.0) | 183.2 |
Deferred tax assets | 61.2 | 0.9 | 62.1 | 43.1 | 0.1 | 43.2 |
Trade and other receivables | 1,545.0 | (99.7) | 1,445.3 | 1,554.4 | (153.7) | 1,400.7 |
Income tax receivable | 40.7 | 0.5 | 41.2 | 57.9 | 0.6 | 58.5 |
Trade and other payables | 1,687.6 | 3.2 | 1,690.8 | 1,706.7 | (13.2) | 1,693.5 |
Income tax liabilities | 218.1 | - | 218.1 | 115.8 | 0.6 | 116.4 |
Provisions | 44.9 | - | 44.9 | 57.6 | 8.1 | 65.7 |
Net current liabilities | (235.0) | (102.4) | (337.4) | (207.0) | (148.6) | (355.6) |
Deferred tax liabilities | 100.1 | 151.3 | 251.4 | 76.6 | 135.5 | 212.1 |
Other non-current liabilities | 106.8 | 1.7 | 108.5 | 69.4 | 8.0 | 77.4 |
Non-current provisions | 103.4 | 14.0 | 117.4 | 77.7 | 32.5 | 110.2 |
Other reserves | (142.4) | - | (142.4) | (80.4) | (3.5) | (83.9) |
Retained earnings | 1,224.4 | (301.2) | 923.2 | 1,312.9 | (374.5) | 938.4 |
Revenue (3) (4) |
Adjusted EBIT (1) (3) |
Operating profit/(loss) |
||||
2023 |
2023 |
2023 |
||||
2024 |
(restated*) |
2024 |
(restated*) |
2024 |
(restated*) |
|
Reportable operating segments |
$m |
$m |
$m |
$m |
$m |
$m |
Projects |
2,003.0 |
2,056.5 |
37.8 |
60.1 |
(1,836.1) |
(73.6) |
Operations |
2,542.4 |
2,412.2 |
93.8 |
116.1 |
(222.5) |
96.1 |
Consulting |
659.7 |
717.2 |
19.8 |
61.8 |
(161.1) |
50.0 |
Built Environment Consulting (discontinued) |
- |
- |
- |
(10.2) |
- |
(15.2) |
Investment Services |
284.4 |
374.7 |
43.5 |
52.3 |
(149.6) |
37.4 |
Central costs (2) |
- |
- |
(113.7) |
(120.9) |
(262.1) |
(165.0) |
Total Group |
5,489.5 |
5,560.6 |
81.2 |
159.2 |
(2,631.4) |
(70.3) |
Elimination of discontinued operation |
- |
- |
- |
10.2 |
- |
15.2 |
Total (continuing operations) |
5,489.5 |
5,560.6 |
81.2 |
169.4 |
(2,631.4) |
(55.1) |
Finance income |
22.7 |
22.8 |
||||
Finance expense |
(152.7) |
(119.6) |
||||
Loss before taxation from continuing operations |
(2,761.4) |
(151.9) |
||||
Taxation |
(10.9) |
(55.3) |
||||
Loss for the year from continuing operations |
(2,772.3) |
(207.2) |
||||
Profit from discontinued operation, net of tax |
- |
21.5 |
||||
Loss for the year |
(2,772.3) |
(185.7) |
||||
Transfer of Life |
Transfer of P&C Downstream |
Transfer of Industrial |
Transfer of PSUK from |
||
Sciences from |
Chemicals from Operations to |
Boilers from Investment |
Projects to Investment |
||
Consulting to Projects |
Investment Services |
Services to Operations |
Services |
Total |
|
2023 |
$m |
$m |
$m |
$m |
$m |
Projects |
|||||
Revenue |
21.8 |
- |
- |
(45.1) |
(23.3) |
Adjusted EBIT |
(2.4) |
- |
- |
2.5 |
0.1 |
Operations |
|||||
Revenue |
- |
(120.7) |
50.7 |
- |
(70.0) |
Adjusted EBIT |
- |
6.0 |
2.1 |
- |
8.1 |
Consulting |
|||||
Revenue |
(21.8) |
- |
- |
- |
(21.8) |
Adjusted EBIT |
2.4 |
- |
- |
- |
2.4 |
Investment Services |
|||||
Revenue |
- |
120.7 |
(50.7) |
45.1 |
115.1 |
Adjusted EBIT |
- |
(6.0) |
(2.1) |
(2.5) |
(10.6) |
2023 | ||
2024 | (restated*) | |
Reconciliation of Alternative Performance Measures | $m | $m |
Operating loss per income statement | (2,631.4) | (55.1) |
Share of joint venture finance expense and tax | 20.4 | 16.3 |
Exceptional items (note 5) | 424.7 | 153.7 |
Impairment of goodwill and intangible assets (note 10) | 2,214.8 | - |
Amortisation – intangible assets from acquisitions | 52.7 | 54.5 |
Adjusted EBIT (continuing operations) | 81.2 | 169.4 |
Adjusted EBIT | Operating profit | |||
2024 | 2023 | 2024 | 2023 | |
Analysis of joint venture pro fits by segment | $m | $m | $m | $m |
Projects | 2.1 | 3.1 | 2.1 | 3.1 |
Operations | 11.4 | 11.3 | 11.4 | 11.3 |
Investment Services | 48.6 | 44.7 | 40.8 | 44.7 |
Total | 62.1 | 59.1 | 54.3 | 59.1 |
Built | |||||||
Environment | Investment | ||||||
Projects | Operations | Consulting | Consulting | Services | Unallocated | Total | |
At 31 December 2024 | $m | $m | $m | $m | $m | $m | $m |
Capital expenditure | |||||||
PP&E | 8.2 | 5.1 | 1.0 | - | 5.0 | 1.2 | 20.5 |
Intangible assets | 48.1 | 10.3 | 6.3 | - | - | - | 64.7 |
Non-cash expense | |||||||
Depreciation | 9.3 | 5.5 | 1.4 | - | 2.5 | 2.7 | 21.4 |
Depreciation of right of use assets | 37.7 | 28.6 | 7.7 | - | 6.9 | 9.6 | 90.5 |
Amortisation | 65.6 | 40.8 | 13.4 | - | - | 7.9 | 127.7 |
Impairment of goodwill and intangible assets | 1,767.7 | 280.7 | 166.4 | - | - | - | 2,214.8 |
Exceptional items (non-cash element) | 66.4 | 15.8 | 3.3 | - | 266.6 | 92.7 | 444.8 |
Built | |||||||
Environment | Investment | ||||||
At 31 December 2023 | Projects | Operations | Consulting | Consulting | Services | Unallocated | Total |
(restated*) | $m | $m | $m | $m | $m | $m | $m |
Capital expenditure | |||||||
PP&E | 6.5 | 6.0 | 2.5 | - | 4.3 | 1.2 | 20.5 |
Intangible assets | 55.7 | 21.5 | 5.6 | - | 0.4 | - | 83.2 |
Non-cash expense | |||||||
Depreciation | 6.9 | 6.0 | 1.3 | - | 2.4 | 4.4 | 21.0 |
Depreciation of right of use assets | 33.3 | 25.0 | 8.6 | - | 15.2 | 13.1 | 95.2 |
Amortisation | 61.0 | 38.0 | 12.5 | - | - | 19.3 | 130.8 |
Exceptional items (non-cash element) | 101.0 | - | - | 5.0 | - | 55.2 | 161.2 |
Non-current assets |
Revenue (continuing operations) |
|||
2023 |
2023 |
|||
2024 |
(restated*) |
2024 |
(restated*) |
|
Geographical segments |
$m |
$m |
$m |
$m |
United States of America |
1,015.1 |
2,016.8 |
1,302.5 |
1,400.9 |
United Kingdom |
462.0 |
917.8 |
968.2 |
780.9 |
Canada |
221.4 |
439.6 |
335.5 |
357.2 |
Australia |
74.4 |
147.9 |
378.5 |
334.5 |
United Arab Emirates |
6.3 |
4.6 |
211.2 |
95.4 |
Norway |
51.9 |
103.0 |
176.7 |
283.2 |
Brunei |
4.4 |
8.8 |
246.6 |
255.6 |
Saudi Arabia |
51.2 |
101.7 |
190.3 |
245.7 |
Iraq |
0.4 |
0.8 |
234.9 |
235.1 |
South Africa |
2.1 |
4.1 |
155.7 |
151.1 |
Papua New Guinea |
- |
- |
96.5 |
153.2 |
Rest of the world |
585.7 |
1,172.0 |
1,192.9 |
1,267.8 |
Total |
2,474.9 |
4,917.1 |
5,489.5 |
5,560.6 |
Projects |
Operations |
Consulting |
IVS |
Total |
||||||
Projects |
2023 |
Operations |
2023 |
Consulting |
2023 |
IVS |
2023 |
Total |
2023 |
|
Primary geographical |
2024 |
(restated*) |
2024 |
(restated*) |
2024 |
(restated*) |
2024 |
(restated*) |
2024 |
(restated*) |
market |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
USA |
552.9 |
534.2 |
269.7 |
270.3 |
264.9 |
273.9 |
215.0 |
322.5 |
1,302.5 |
1,400.9 |
Europe |
286.0 |
388.4 |
976.3 |
850.9 |
180.9 |
180.1 |
62.4 |
45.0 |
1,505.6 |
1,464.4 |
Rest of the world |
1,164.1 |
1,133.9 |
1,296.4 |
1,291.0 |
213.9 |
263.2 |
7.0 |
7.2 |
2,681.4 |
2,695.3 |
Revenue |
2,003.0 |
2,056.5 |
2,542.4 |
2,412.2 |
659.7 |
717.2 |
284.4 |
374.7 |
5,489.5 |
5,560.6 |
Major service lines |
||||||||||
Energy |
||||||||||
Oil & Gas |
940.6 |
885.4 |
2,203.2 |
2,095.2 |
372.8 |
357.0 |
10.6 |
22.6 |
3,527.2 |
3,360.2 |
Power, Renewables, |
114.0 |
95.2 |
93.1 |
161.0 |
110.2 |
151.3 |
73.0 |
50.0 |
390.3 |
457.5 |
Hydrogen and Carbon |
||||||||||
Capture |
||||||||||
Materials |
||||||||||
Refining & Chemicals |
606.4 |
559.1 |
197.6 |
116.7 |
72.7 |
96.8 |
68.3 |
120.7 |
945.0 |
893.3 |
Minerals Processing and |
268.4 |
378.6 |
17.9 |
18.6 |
3.1 |
6.7 |
- |
- |
289.4 |
403.9 |
Life Sciences |
||||||||||
Other |
||||||||||
Built Environment |
- |
9.7 |
13.8 |
14.2 |
21.3 |
2.1 |
132.5 |
166.2 |
167.6 |
192.2 |
Industrial Processes |
73.6 |
128.5 |
16.8 |
6.5 |
79.6 |
103.3 |
- |
15.2 |
170.0 |
253.5 |
and other |
||||||||||
Revenue |
2,003.0 |
2,056.5 |
2,542.4 |
2,412.2 |
659.7 |
717.2 |
284.4 |
374.7 |
5,489.5 |
5,560.6 |
Sustainable solutions |
519.4 |
672.0 |
367.0 |
311.9 |
181.9 |
205.1 |
73.0 |
50.0 |
1,141.3 |
1,239.0 |
2023 |
||
2024 |
(restated*) |
|
$m |
$m |
|
Trade receivables |
503.0 |
692.9 |
Non-current contract assets |
39.6 |
153.7 |
Gross amounts due from clients |
337.4 |
400.3 |
Gross amounts due to clients |
(264.1) |
(105.9) |
615.9 |
1,141.0 |
$m |
Year 1 |
Year 2 |
Total |
Revenue |
3,183.0 |
2,884.8 |
6,067.8 |
Total |
|||
$m |
Year 1 |
Year 2 |
(restated*) |
Revenue |
3,260.8 |
2,030.0 |
5,290.8 |
2023 |
||
2024 |
(restated*) |
|
$m |
$m |
|
Interest payable on senior loan notes |
15.1 |
16.6 |
Interest payable on borrowings |
75.7 |
59.4 |
Amortisation of bank facility fees |
2.6 |
4.2 |
Unwinding of discount on other liabilities |
8.1 |
1.2 |
Lease interest (note 12) |
21.7 |
18.7 |
Other interest expense |
18.4 |
8.4 |
Finance expense – continuing operations (pre-exceptional items) |
141.6 |
108.5 |
Unwinding of discount on asbestos provision (note 21) |
11.1 |
11.1 |
Finance expense – total |
152.7 |
119.6 |
Interest receivable |
(7.8) |
(4.5) |
Interest income – retirement benefit obligations (note 34) |
(14.9) |
(18.3) |
Finance income |
(22.7) |
(22.8) |
Finance expense – total – net |
130.0 |
96.8 |
2023 |
||
2024 |
(restated*) |
|
$m |
$m |
|
The following items have been charged/(credited) in arriving at pro fit be fore taxation: |
||
Employee benefits expense (note 33) |
2,783.9 |
2,714.8 |
Amortisation of intangible assets (note 10) |
127.7 |
130.8 |
Depreciation of property plant and equipment (note 11) |
21.4 |
21.0 |
Depreciation of right of use assets (note 12) |
90.5 |
95.2 |
Gain on disposal of property plant and equipment |
(2.0) |
(2.6) |
Impairment of goodwill and brand (note 10) |
2,214.8 |
- |
Foreign exchange losses |
4.5 |
1.0 |
2024 | 2023 | |
$m | $m | |
Fees payable to the Group’s auditors and its associate firms for | ||
Audit of parent company and consolidated financial statements | 38.0 | 7.5 |
Audit of financial statements o f subsidiaries of the Company | 2.7 | 2.7 |
Total statutory audit fees | 40.7 | 10.2 |
Fees payable to the Group’s auditor for the audit of non-statutory financial statements | - | - |
Audit related assurance services | 0.5 | 0.5 |
41.2 | 10.7 |
2023 | 2023 | ||
2024 | (restated*) | (original) | |
$m | $m | $’m | |
Exceptional items included in continuing operations | |||
Revenue | |||
LSTK and large-scale EPC | 66.5 | 82.6 | - |
Aegis | 266.6 | - | - |
Cost of sales | |||
LSTK and large-scale EPC | - | - | 24.7 |
Administrative expenses | |||
Redundancy, restructuring and integration costs | 53.8 | - | - |
SaaS implementation costs | 4.8 | 19.1 | - |
Takeover related costs | 2.6 | 4.8 | 4.8 |
Asbestos yield curve, costs and charges (note 21) | 32.6 | 29.4 | 29.4 |
Independent review costs and audit charges | 28.8 | - | - |
Legacy contraction risk | 15.7 | - | - |
Payroll taxes | 15.2 | - | |
Investigation support costs and provisions | - | (2.6) | (2.6) |
Gain on disposal (including share of joint ventures) | (61.9) | - | - |
Impairment loss on trade receivables and contract assets | |||
LSTK and large-scale EPC | - | 20.4 | 20.4 |
Impairment of goodwill and brand (note 10) | 2,214.8 | - | - |
Exceptional items included in continuing operations, before interest and tax | 2,639.5 | 153.7 | 76.7 |
Unwinding of discount on asbestos provision | 11.1 | 11.1 | 11.1 |
Tax credit in relation to exceptional items | (15.6) | (0.2) | (0.2) |
Release of uncertain tax provision | (2.6) | (7.4) | (7.4) |
Derecognition of deferred tax assets due to UK pension actuarial movements | - | - | 18.0 |
Exceptional items included in continuing operations, net of interest and tax | 2,632.4 | 157.2 | 98.2 |
2023 |
||
2024 |
(restated*) |
|
$m |
$m |
|
Current tax |
||
Current year |
53.5 |
72.8 |
Adjustment in respect of prior years |
15.3 |
(24.1) |
Pillar 2 |
2.8 |
- |
71.6 |
48.7 |
|
Deferred tax |
||
Origination and reversal of temporary differences |
(52.9) |
13.3 |
Adjustment in respect of prior years |
(7.8) |
(13.4) |
(60.7) |
(0.1) |
|
Total tax charge |
10.9 |
48.6 |
Comprising |
||
Tax on continuing operations before exceptional items |
29.1 |
62.9 |
Tax credit in relation to exceptional items (note 5) |
(18.2) |
(7.6) |
Tax on discontinued operations |
- |
(6.7) |
Total tax charge |
10.9 |
48.6 |
2024 |
2023 |
|
Tax credited to other comprehensive income/expense |
$m |
$m |
Deferred tax movement on retirement bene fit liabilities |
(16.6) |
(25.2) |
Impact of change in tax rate applicable to the UK de fined benefit scheme |
(40.3) |
- |
Tax on derivative financial instruments |
0.1 |
0.4 |
Total credited to other comprehensive income/expense |
(56.8) |
(24.8) |
2024 |
2023 |
|
Tax charged/(credited) to equity |
$m |
$m |
Deferred tax impact of rate change |
(0.1) |
(0.7) |
Other |
0.2 |
0.1 |
Total charged/(credited) to equity |
0.1 |
(0.6) |
2023 | ||
2024 | (restated*) | |
Reconciliation of applicable tax charge at statutory rates to tax charge | $m | $m |
Loss before taxation from continuing operations | (2,761.4) | (151.9) |
Loss/(profit) be fore taxation from discontinued operations | - | (15.2) |
Gain on sale of discontinued operation | - | 31.0 |
Less: Share of post-tax pro fit from joint ventures (note 13) | (33.9) | (42.8) |
Loss before taxation from total operations (excluding pro fits from joint ventures) | (2,795.3) | (178.9) |
Applicable tax charge at statutory rates | (679.5) | (19.3) |
Effects of: | ||
Non-deductible expenses | 12.8 | 15.8 |
Non-taxable income | (4.8) | - |
Non-deductible expenses – exceptional | 500.1 | 4.1 |
Non-taxable income – exceptional | (14.3) | (9.9) |
Deferred tax recognition: | ||
Recognition of deferred tax assets not previously recognised | (6.4) | (5.5) |
Utilisation of tax assets not previously recognised | (1.3) | (3.4) |
Current year deferred tax assets not recognised | 129.4 | 90.9 |
Write off of previously recognised deferred tax assets | 49.3 | 2.2 |
Irrecoverable withholding tax | 28.9 | 14.3 |
CFC charges | 3.0 | 5.7 |
Uncertain tax provisions | (0.1) | (0.4) |
Uncertain tax provisions – exceptional | (1.8) | 0.6 |
Uncertain tax provisions prior year adjustments | 0.3 | (10.6) |
Uncertain tax provisions prior year adjustments – Exceptional | (2.6) | (7.4) |
Prior year adjustments | (8.2) | (13.9) |
Prior year adjustments – exceptional | 3.6 | (11.2) |
Impact of change in rates on deferred tax | (0.3) | (3.4) |
Pillar 2 charge | 2.8 | - |
Total tax charge | 10.9 | 48.6 |
Comprising | ||
Tax charge on continuing operations | 10.9 | 55.3 |
Tax credit on discontinued operations | - | (6.7) |
Total tax charge | 10.9 | 48.6 |
2023 |
|||
2024 |
(restated) |
||
Note |
$m |
$m |
|
External revenue |
- |
- |
|
Cost of sales |
- |
(10.2) |
|
Gross (loss)/profit |
- |
(10.2) |
|
Administrative expenses |
- |
- |
|
Exceptional items – administrative expenses |
- |
(5.0) |
|
Operating (loss)/profit |
- |
(15.2) |
|
Finance expense |
- |
- |
|
(Loss)/profit be fore tax |
- |
(15.2) |
|
Taxation |
- |
- |
|
Results from operating activities, net of tax |
- |
(15.2) |
|
Gain on sale of discontinued operation |
- |
30.0 |
|
Income tax on gain on sale of discontinued operation (exceptional) |
- |
6.7 |
|
Profit from discontinued operation, net of tax |
- |
21.5 |
|
Earnings per share (cents) |
|||
Basic |
- |
3.1 |
|
Diluted |
- |
3.1 |
2024 |
2023 |
|
Note |
$m |
$m |
Net cash used in operating activities |
- |
- |
Net cash (used in)/ generated from investing activities |
- |
(40.0) |
Net cash flows for the period |
- |
(40.0) |
| 2024 |
2023 (restated*) |
|||||
(Losses)/earnings |
(Losses)/earnings |
|||||
attributable to |
(Losses)/ |
attributable to |
(Losses)/ |
|||
owners of |
Number |
earnings per |
owners of |
Number |
earnings |
|
the parent |
of shares |
share |
the parent |
of shares |
per share |
|
$m |
m |
cents |
$m |
m |
cents |
|
Basic pre-exceptional |
(145.6) |
690.2 |
(21.1) |
(65.7) |
685.9 |
(9.6) |
Exceptional items, net of tax |
(2,632.4) |
690.2 |
(381.4) |
(125.5) |
685.9 |
(18.3) |
Basic |
(2,778.0) |
690.2 |
(402.5) |
(191.2) |
685.9 |
(27.9) |
Effect of dilutive ordinary shares |
- |
- |
- |
- |
- |
- |
Diluted |
(2,778.0) |
690.2 |
(402.5) |
(191.2) |
685.9 |
(27.9) |
Adjusted diluted earnings per share calculation |
||||||
Basic |
(2,778.0) |
690.2 |
(402.5) |
(191.2) |
685.9 |
(27.9) |
Exceptional items, net of tax |
2,632.4 |
690.2 |
381.4 |
125.5 |
685.9 |
18.3 |
Amortisation related to acquisitions, net of tax |
47.9 |
690.2 |
6.9 |
50.8 |
685.9 |
7.4 |
Adjusted basic |
(97.7) |
690.2 |
(14.2) |
(14.9) |
685.9 |
(2.2) |
Adjusted diluted |
(97.7) |
690.2 |
(14.2) |
(14.9) |
685.9 |
(2.2) |
| 2024 |
2023 (restated*) |
|||||
Continuing |
Discontinued |
Continuing |
Discontinued |
|||
operations |
operations |
Total |
operations |
operations |
Total |
|
$m |
$m |
$m |
$m |
$m |
$m |
|
(Losses)/earnings attributable to equity |
(145.6) |
- |
(145.6) |
(55.5) |
(10.2) |
(65.7) |
shareholders (basic pre-exceptional) |
||||||
Exceptional items, net of tax |
(2,632.4) |
- |
(2,632.4) |
(157.2) |
31.7 |
(125.5) |
(Losses)/earnings attributable |
(2,778.0) |
- |
(2,778.0) |
(212.7) |
21.5 |
(191.2) |
to equity shareholders |
||||||
Number of shares (basic) |
690.2 |
690.2 |
690.2 |
685.9 |
685.9 |
685.9 |
Number of shares (diluted) |
690.2 |
690.2 |
690.2 |
685.9 |
685.9 |
685.9 |
Basic earnings per share (cents) |
(402.5) |
- |
(402.5) |
(31.0) |
3.1 |
(27.9) |
Diluted earnings per share (cents) |
(402.5) |
- |
(402.5) |
(31.0) |
3.1 |
(27.9) |
Software and | Client contracts | ||||
Goodwill | development costs | and relationships | Brands | Total | |
$m | $m | $m | $m | $m | |
Cost | |||||
At 1 January 2024 (*restated) | 4,311.8 | 376.8 | 660.9 | 484.8 | 5,834.3 |
Exchange movements | (78.4) | (11.4) | (17.8) | (4.7) | (112.3) |
Additions | - | 64.7 | - | - | 64.7 |
Disposals | - | (21.0) | - | - | (21.0) |
Reclassify to held for sale | (16.9) | - | - | - | (16.9) |
Reclassifications | - | (7.1) | - | - | (7.1) |
Businesses divested | (10.8) | - | (12.3) | - | (23.1) |
At 31 December 2024 | 4,205.7 | 402.0 | 630.8 | 480.1 | 5,718.6 |
Amortisation and impairment | |||||
At 1 January 2024 (*restated) | 495.3 | 294.6 | 576.8 | 201.1 | 1,567.8 |
Exchange movements | (35.9) | (9.6) | (13.1) | (3.0) | (61.6) |
Impairment charge | 1,961.1 | - | - | 253.7 | 2,214.8 |
Amortisation charge | - | 75.0 | 24.4 | 28.3 | 127.7 |
Disposals | - | (21.0) | - | - | (21.0) |
Reclassifications | - | (0.7) | - | - | (0.7) |
Businesses divested | - | - | (12.3) | - | (12.3) |
At 31 December 2024 | 2,420.5 | 338.3 | 575.8 | 480.1 | 3,814.7 |
Net book value at 31 December 2024 | 1,785.2 | 63.7 | 55.0 | - | 1,903.9 |
Cost | |||||
At 1 January 2023 | 4,277.4 | 343.2 | 656.1 | 479.4 | 5,756.1 |
Prior year adjustment | - | (68.0) | - | - | (68.0) |
Restated at 1 January 2023 | 4,277.4 | 275.2 | 656.1 | 479.4 | 5,688.1 |
Exchange movements | 49.4 | 20.5 | 4.8 | 5.4 | 80.1 |
Additions | - | 83.2 | - | - | 83.2 |
Disposals | - | (2.1) | - | - | (2.1) |
Businesses divested | (15.0) | - | - | - | (15.0) |
At 31 December 2023 | 4,311.8 | 376.8 | 660.9 | 484.8 | 5,834.3 |
Amortisation and impairment | |||||
At 1 January 2023 | 488.8 | 239.4 | 547.7 | 171.1 | 1,447.0 |
Prior year adjustment* | - | (35.3) | - | - | (35.3) |
Restated at 1 January 2023 | 488.8 | 204.1 | 547.7 | 171.1 | 1,411.7 |
Exchange movements | 6.5 | 16.3 | 2.8 | 1.8 | 27.4 |
Amortisation charge | - | 76.3 | 26.3 | 28.2 | 130.8 |
Disposals | - | (2.1) | - | - | (2.1) |
At 31 December 2023 | 495.3 | 294.6 | 576.8 | 201.1 | 1,567.8 |
Net book value at 31 December 2023 | 3,816.5 | 82.2 | 84.1 | 283.7 | 4,266.5 |
Goodwill | Goodwill | |
carrying value | carrying value | |
2024 test date | 2023 test date | |
Cash Generating Unit | $m | $m |
Projects | 2,147.7 | 2,195.7 |
Operations | 1,216.1 | 1,231.2 |
Consulting | 332.4 | 356.4 |
Kelchner | - | 16.9 |
Swaggart | 16.3 | 16.3 |
Transmission and Distribution | 33.8 | n/a |
Total goodwill | 3,746.3 | 3,816.5 |
Pre–tax | Pre–tax | Post–tax | Post–tax | |
discount rate | discount rate | discount rate | discount rate | |
2024 | 2023 | 2024 | 2023 | |
Cash Generating Unit | % | % | % | % |
Projects | 14.6 | 12.0 | 13.1 | 10.3 |
Operations | 15.6 | 12.3 | 12.9 | 10.5 |
Consulting | 13.6 | 12.0 | 11.3 | 10.3 |
Kelchner | n/a | 10.8 | n/a | 9.4 |
Swaggart | 14.8 | 11.0 | 11.3 | 9.4 |
Wood T&D | 13.9 | n/a | 11.3 | n/a |
$m | Carrying value of CGU | Value in use | Impairment of goodwill |
Projects | 1,991.4 | 386.7 | (1,604.7) |
Operations | 1,206.0 | 1,066.0 | (140.0) |
Consulting | 344.0 | 227.0 | (117.0) |
n/a | n/a | (1,861.7) |
Goodwill impairment |
Additional Group |
|||
$m |
Carrying value of Group |
Value in use |
recorded in CGUs |
level impairment |
Group |
3,126.1 |
1,165.1 |
(1,861.6) |
(99.4) |
Carrying value |
||||||
of goodwill post |
Long term |
|||||
Impairment |
impairment |
Discount rate |
growth rate |
CAGR |
EBITDA margin |
|
$m |
of goodwill |
charge |
(1% increase) |
(0.5% reduction) |
(1% - 3.5% reduction) |
(1% reduction) |
Projects |
1,604.7 |
514.1 |
38.0 |
21.0 |
134.0 |
131.0 |
Operations |
140.0 |
1,017.3 |
70.0 |
30.0 |
64.0 |
195.0 |
Consulting |
117.0 |
203.7 |
35.0 |
14.0 |
20.0 |
40.0 |
Swaggart |
- |
16.3 |
- |
- |
- |
- |
Transmission and |
||||||
Distribution |
- |
33.8 |
- |
- |
- |
- |
Additional group level |
99.4 |
- |
151.0 |
76.0 |
242.0 |
457.0 |
impairment |
||||||
1,961.1 |
1,785.2 |
294.0 |
141.0 |
460.0 |
823.0 |
Post tax |
Terminal |
||
discount rate |
growth rate |
CAGR |
|
Cash Generating Unit |
(%) |
(%) |
(%) |
Swaggart |
17.2 |
(8.5) |
(7.0) |
Wood T&D |
16.9 |
(7.6) |
0.0 |
Land and | Plant and | ||
Buildings | equipment | Total | |
$m | $m | $m | |
Cost | |||
At 1 January 2024 | 38.8 | 60.7 | 99.5 |
Exchange movements | (1.2) | (6.1) | (7.3) |
Additions | 1.1 | 19.4 | 20.5 |
Disposals | (6.8) | (15.4) | (22.2) |
Businesses divested (note 32) | - | (1.9) | (1.9) |
Transferred to held for sale | - | (6.3) | (6.3) |
Reclassifications | (2.4) | 9.5 | 7.1 |
At 31 December 2024 | 29.5 | 59.9 | 89.4 |
Accumulated depreciation and impairment | |||
At 1 January 2024 | 23.5 | 10.7 | 34.2 |
Exchange movements | (1.2) | (4.6) | (5.8) |
Charge for the year | 6.0 | 15.4 | 21.4 |
Disposals | (6.4) | (13.5) | (19.9) |
Businesses divested (note 32) | - | (1.5) | (1.5) |
Transferred to held for sale | - | (2.0) | (2.0) |
Reclassifications | (2.9) | 3.6 | 0.7 |
At 31 December 2024 | 19.0 | 8.1 | 27.1 |
Net book value at 31 December 2024 | 10.5 | 51.8 | 62.3 |
Cost | |||
At 1 January 2023 | 51.6 | 79.3 | 130.9 |
Exchange movements | 1.9 | 4.1 | 6.0 |
Additions | 2.7 | 17.8 | 20.5 |
Disposals | (17.4) | (25.7) | (43.1) |
Reclassifications | - | (14.8) | (14.8) |
At 31 December 2023 | 38.8 | 60.7 | 99.5 |
Accumulated depreciation and impairment | |||
At 1 January 2023 | 28.5 | 20.0 | 48.5 |
Exchange movements | 0.9 | 3.3 | 4.2 |
Charge for the year | 5.1 | 15.9 | 21.0 |
Disposals | (12.1) | (25.4) | (37.5) |
Impairment | 1.1 | 0.7 | 1.8 |
Reclassifications | - | (3.8) | (3.8) |
At 31 December 2023 | 23.5 | 10.7 | 34.2 |
Net book value at 31 December 2023 | 15.3 | 50.0 | 65.3 |
Land and | Plant and | ||
Buildings | equipment | Total | |
Right of use assets | $m | $m | $m |
Net book value | |||
At 1 January 2024 | 316.8 | 39.1 | 355.9 |
Exchange movements | (10.0) | (0.8) | (10.8) |
Additions | 73.3 | 23.7 | 97.0 |
Disposals | (0.2) | (2.1) | (2.3) |
Businesses divested (note 32) | (1.1) | - | (1.1) |
Transferred to held for sale | (0.1) | (0.8) | (0.9) |
Reclassifications | (2.1) | (0.2) | (2.3) |
Depreciation of right of use assets | (63.1) | (27.4) | (90.5) |
At 31 December 2024 | 313.5 | 31.5 | 345.0 |
Lease liabilities | |||
At 1 January 2024 | 400.8 | ||
Exchange movements | (11.8) | ||
Additions | 100.1 | ||
Disposals | (4.9) | ||
Businesses divested (note 32) | (1.2) | ||
Transferred to held for sale | (0.7) | ||
Interest expense related to lease liabilities | 21.7 | ||
Repayment of lease liabilities | (110.9) | ||
At 31 December 2024 | 393.1 | ||
Right of use assets | |||
Net book value | |||
At 1 January 2023 | 249.5 | 26.5 | 276.0 |
Exchange movements | 10.3 | 0.8 | 11.1 |
Additions | 121.2 | 35.0 | 156.2 |
Disposals | (2.8) | (0.9) | (3.7) |
Reclassifications | - | 11.5 | 11.5 |
Depreciation of right of use assets | (61.4) | (33.8) | (95.2) |
At 31 December 2023 | 316.8 | 39.1 | 355.9 |
Lease liabilities | |||
At 1 January 2023 | 342.9 | ||
Exchange movements | 10.3 | ||
Additions | 147.6 | ||
Disposals | (5.4) | ||
Interest expense related to lease liabilities | 18.7 | ||
Repayment of lease liabilities | (113.3) | ||
At 31 December 2023 | 400.8 |
2024 | 2023 | |
$m | $m | |
Current lease liability | 84.8 | 83.4 |
Non-current lease liability | 308.3 | 317.4 |
Total lease liability | 393.1 | 400.8 |
$m | $m | |
Depreciation charge for right of use assets | ||
Property | 63.1 | 61.4 |
Plant and equipment | 27.4 | 33.8 |
Charged to operating profit | 90.5 | 95.2 |
Interest expense related to lease liabilities | 21.7 | 18.7 |
Charge to profit/(loss) be fore taxation | 112.2 | 113.9 |
Payment of lease liabilities | 110.9 | 113.3 |
EthosEnergy (100%) |
RWG (100%) |
|||
2024 |
2023 |
2024 |
2023 |
|
$m |
$m |
$m |
$m |
|
Non-current assets |
- |
145.7 |
57.6 |
58.7 |
Current assets |
- |
534.7 |
181.9 |
160.8 |
Current liabilities |
- |
(353.8) |
(90.6) |
(78.5) |
Non-current liabilities |
- |
(65.7) |
(1.1) |
(2.7) |
Net assets |
- |
260.9 |
147.8 |
138.3 |
Wood Group share |
- |
133.1 |
73.9 |
69.2 |
Accumulated impairments and other adjustments |
- |
(65.9) |
- |
- |
Wood Group investment |
- |
67.2 |
73.9 |
69.2 |
Revenue |
930.8 |
861.0 |
306.3 |
253.4 |
Cost of sales |
(781.2) |
(726.2) |
(225.2) |
(181.6) |
Administrative expenses |
(96.7) |
(86.9) |
(38.1) |
(31.1) |
Exceptional items |
(15.3) |
- |
- |
- |
Operating profit |
37.6 |
47.9 |
43.0 |
40.7 |
Finance expense |
(14.0) |
(11.7) |
(1.2) |
(1.0) |
Profit be fore tax |
23.6 |
36.2 |
41.8 |
39.7 |
Tax |
(9.2) |
(5.9) |
(11.5) |
(7.1) |
Post-tax profit from joint ventures |
14.4 |
30.3 |
30.3 |
32.6 |
Wood Group share |
7.4 |
15.5 |
15.2 |
16.3 |
2024 | 2023 | |
$m | $m | |
Revenue | 788.0 | 733.5 |
Cost of sales | (653.1) | (602.5) |
Administrative expenses | (80.6) | (71.9) |
Operating profit | 54.3 | 59.1 |
Net finance expense | (7.5) | (6.5) |
Profit be fore tax | 46.8 | 52.6 |
Tax | (12.9) | (9.8) |
Share of post-tax pro fit from joint ventures | 33.9 | 42.8 |
2024 | 2023 | |
$m | $m | |
At 1 January | 178.1 | 156.5 |
Exchange movements on retranslation of net assets | (2.7) | 3.9 |
Share of pro fit a fter tax | 33.9 | 42.8 |
Dividends received | (21.0) | (15.6) |
Additions | - | 0.2 |
Disposals | (74.6) | (9.7) |
At 31 December | 113.7 | 178.1 |
2024 | 2023 | |
$m | $m | |
Materials | 6.8 | 7.8 |
Finished goods and goods for resale | 1.6 | 8.5 |
8.4 | 16.3 |
2023 |
||
2024 |
(restated*) |
|
$m |
$m |
|
Trade receivables |
583.3 |
792.1 |
Less: provision for impairment of trade receivables |
(80.3) |
(99.2) |
Trade receivables – net |
503.0 |
692.9 |
Gross amounts due from clients |
337.4 |
400.3 |
Prepayments |
73.5 |
84.2 |
Amounts due from joint ventures |
6.8 |
9.8 |
Asbestos related insurance recoveries |
3.4 |
5.6 |
Research and development credits |
30.7 |
25.2 |
VAT receivables |
84.7 |
64.1 |
Other receivables |
101.2 |
118.6 |
Trade and other receivables – current |
1,140.7 |
1,400.7 |
Long term receivables – asbestos related insurance recoveries |
21.7 |
23.2 |
Long term receivables – other |
57.4 |
160.0 |
Total receivables |
1,219.8 |
1,583.9 |
Trade |
Trade |
|||
receivables – |
Provision for |
receivables – |
||
Gross |
impairment |
Net |
Receivable |
|
31 December 2024 |
$m |
$m |
$m |
days |
Projects |
290.2 |
(58.5) |
231.7 |
38 |
Operations |
188.8 |
(10.2) |
178.6 |
40 |
Consulting |
77.6 |
(5.1) |
72.5 |
43 |
Investment Services |
26.7 |
(6.5) |
20.2 |
21 |
Total Group |
583.3 |
(80.3) |
503.0 |
39 |
Trade |
Trade |
|||
receivables – |
Provision for |
receivables – |
||
Gross |
impairment |
Net |
Receivable |
|
31 December 2023 (*restated) |
$m |
$m |
$m |
days |
Projects |
419.0 |
(63.8) |
355.2 |
169 |
Operations |
218.7 |
(4.7) |
214.0 |
49 |
Consulting |
96.2 |
(5.1) |
91.1 |
51 |
Investment Services |
58.2 |
(25.6) |
32.6 |
93 |
Total Group |
792.1 |
(99.2) |
692.9 |
85 |
Trade receivables gross |
Provision for impairment |
|||
2024 |
2023 |
2024 |
2023 |
|
$m |
$m |
$m |
$m |
|
Current |
358.3 |
492.9 |
1.4 |
0.6 |
Up to 3 months overdue |
95.8 |
149.0 |
5.1 |
0.2 |
Over 3 months overdue |
129.2 |
150.2 |
73.8 |
98.4 |
583.3 |
792.1 |
80.3 |
99.2 |
|
Investment |
|||||
Projects |
Operations |
Consulting |
Services |
Total |
|
2024 |
$m |
$m |
$m |
$m |
$m |
At 1 January |
63.8 |
4.7 |
5.1 |
25.6 |
99.2 |
Exchange movements |
(2.8) |
(0.4) |
- |
(0.1) |
(3.3) |
Disposed during year |
- |
- |
(0.5) |
- |
(0.5) |
Reclassed during year |
6.7 |
1.5 |
(1.0) |
(6.6) |
0.6 |
Provided during year |
27.4 |
10.0 |
4.5 |
5.6 |
47.5 |
Utilised during year |
(34.1) |
(1.2) |
- |
(3.5) |
(38.8) |
Released during year |
(2.5) |
(4.4) |
(3.0) |
(14.5) |
(24.4) |
At 31 December |
58.5 |
10.2 |
5.1 |
6.5 |
80.3 |
2023 (*restated) |
|||||
At 1 January |
40.4 |
5.3 |
3.8 |
15.5 |
65.0 |
Exchange movements |
1.1 |
(0.1) |
0.1 |
0.1 |
1.2 |
Reclassed during year |
(0.1) |
- |
1.7 |
- |
1.6 |
Provided during year |
22.7 |
1.5 |
0.4 |
18.2 |
42.8 |
Utilised during year |
(0.3) |
(0.6) |
- |
(6.8) |
(7.7) |
Released during year |
- |
(1.4) |
(0.9) |
(1.4) |
(3.7) |
At 31 December |
63.8 |
4.7 |
5.1 |
25.6 |
99.2 |
2024 |
2023 |
|
$m |
$m |
|
Derivative financial instruments (note 20) |
4.0 |
9.2 |
4.0 |
9.2 |
2024 |
2023 |
|
$m |
$m |
|
Cash at bank and in hand |
353.0 |
356.2 |
Short-term bank deposits |
48.6 |
28.4 |
Restricted cash |
56.5 |
49.4 |
458.1 |
434.0 |
2023 |
||
2024 |
(restated*) |
|
$m |
$m |
|
Trade payables |
536.7 |
639.7 |
Gross amounts due to clients |
264.1 |
105.9 |
Other tax and social security payable |
67.7 |
57.2 |
Accruals |
446.0 |
541.2 |
Derivative financial instruments |
3.9 |
3.4 |
Amounts due to joint ventures |
12.5 |
12.1 |
Asbestos related payables |
48.3 |
50.4 |
Payroll related accruals |
155.2 |
202.3 |
Other payables |
119.8 |
81.3 |
1,654.2 |
1,693.5 |
2024 |
2023 |
|
$m |
$m |
|
Bank loans and overdrafts due within one year or on demand |
||
Unsecured |
875.8 |
225.7 |
Senior loan notes |
||
Unsecured |
262.8 |
89.6 |
Total current borrowings |
1,138.6 |
315.3 |
Non-current bank loans |
||
Unsecured |
- |
549.3 |
Senior loan notes |
||
Unsecured |
- |
262.9 |
Total non-current borrowings |
- |
812.2 |
Drawn at 31 |
Undrawn at 31 |
|||
Total available |
December 2024 |
December 2024 |
||
Facility |
$m |
$m |
$m |
Repayable |
Term loan |
200.0 |
200.0 |
- |
October 2026 |
Revolving credit facility |
1,200.0 |
556.4 |
643.6 |
October 2026 |
Senior loan notes |
262.8 |
262.8 |
- |
Various dates |
Other facilities |
124.8 |
32.2 |
92.6 |
Various dates |
Accrued interest |
- |
7.7 |
(7.7) |
N/A |
Unamortised fees |
- |
(5.0) |
5.0 |
N/A |
1,787.6 |
1,054.1 |
733.5 |
Drawn at 31 | Undrawn at 31 | |||
Total available | December 2023 | December 2023 | ||
Facility | $m | $m | $m | Repayable |
Term loan | 200.0 | 200.0 | - | October 2026 |
Revolving credit facility | 1,200.0 | 356.9 | 843.1 | October 2026 |
Senior loan notes | 352.5 | 352.5 | - | Various dates |
Other facilities | 149.4 | 89.6 | 59.8 | Various dates |
Accrued interest | - | 8.4 | (8.4) | N/A |
Unamortised fees | - | (7.6) | 7.6 | N/A |
1,901.9 | 999.8 | 902.1 |
2024 | 2023 | |
Repayable | $m | $m |
July 2024 | - | 11.5 |
August 2024 | - | 55.1 |
November 2024 | - | 23.0 |
July 2026 | 57.8 | 57.9 |
August 2026 | 58.8 | 58.8 |
February 2027 | 18.4 | 18.4 |
February 2029 | 46.0 | 46.0 |
July 2029 | 59.5 | 59.5 |
July 2031 | 22.3 | 22.3 |
262.8 | 352.5 |
2024 | 2023 | |
% | % | |
US dollar | 6.13 | 7.07 |
Sterling | 6.19 | 6.67 |
Euro | 4.42 | 4.95 |
2024 | 2023 | |
$m | $m | |
US Dollar | 758.4 | 658.7 |
Sterling | 247.5 | 371.8 |
Euro | 104.9 | 67.0 |
Other | 27.8 | 30.0 |
1,138.6 | 1,127.5 |
2024 | 2023 | |
$m | $m | |
Expiring within one year | 87.6 | 59.8 |
Expiring between one and two years | 640.9 | - |
Expiring between two and five years | - | 842.3 |
728.5 | 902.1 |
Short term | Long term | Lease | ||
borrowings | borrowings | liabilities | Total | |
$m | $m | $m | $m | |
Balance 1 January 2024 | 315.3 | 812.2 | 400.8 | 1,528.3 |
Changes from financing cash flows | ||||
Repayments of short-term borrowings | (185.4) | - | - | (185.4) |
Proceeds from long-term borrowings | - | 189.7 | - | 189.7 |
Payment of lease liabilities (note 12) | - | - | (110.9) | (110.9) |
Total changes from financing activities | (185.4) | 189.7 | (110.9) | (106.6) |
Effects of changes in foreign exchange rates (note 31) | (2.4) | 9.7 | (11.8) | (4.5) |
Other changes | ||||
New leases (note 12) | - | - | 94.0 | 94.0 |
Reclassification to held for sale | (2.4) | - | (0.7) | (3.1) |
Interest expense | - | 114.6 | 21.7 | 136.3 |
Interest paid | - | (114.6) | - | (114.6) |
Other movements | (0.7) | 2.6 | - | 1.9 |
Reclassification | 1,014.2 | (1,014.2) | - | - |
Total liability other changes | 1,011.1 | (1,011.6) | 115.0 | 114.5 |
Balance at 31 December 2024 | 1,138.6 | - | 393.1 | 1,531.7 |
Short term | Long term | Lease | ||
borrowings | borrowings | liabilities | Total | |
$m | $m | $m | $m | |
Balance 1 January 2023 | 345.9 | 584.0 | 342.9 | 1,272.8 |
Changes from financing cash flows | ||||
Repayment of long-term borrowings | - | (200.0) | - | (200.0) |
Repayment of short-term borrowings | (133.5) | - | - | (133.5) |
Proceeds from short-term borrowings | - | 515.0 | - | 515.0 |
Payment of lease liabilities (note 12) | - | - | (113.3) | (113.3) |
Total changes from financing activities | (133.5) | 315.0 | (113.3) | 68.2 |
Effects of changes in foreign exchange rates (note 31) | 17.1 | 0.4 | 10.3 | 27.8 |
Other changes | ||||
New leases (note 12) | - | - | 142.2 | 142.2 |
Reclassification o f senior loan notes | 89.6 | (89.6) | - | - |
Interest expense | - | 81.7 | 18.7 | 100.4 |
Interest paid | - | (81.7) | - | (81.7) |
Other movements | (3.8) | 2.4 | - | (1.4) |
Total liability other changes | 85.8 | (87.2) | 160.9 | 159.5 |
Balance at 31 December 2023 | 315.3 | 812.2 | 400.8 | 1,528.3 |
2024 | 2023 | |
$m | (restated*) | |
$m | ||
Other payables | 232.5 | 77.4 |
232.5 | 77.4 |
2024 | 2023 | 2024 | 2023 | |
Notional contract | Notional contract | Carrying amount | Carrying amount | |
amount | amount | and fair value | and fair value | |
$m | $m | $m | $m | |
Financial assets | 19.0 | 136.1 | 0.4 | 2.1 |
Trade and other payables | (15.8) | (42.1) | (0.3) | (0.9) |
2024 | 2023 | 2024 | 2023 | |
Notional contract | Notional contract | Carrying amount | Carrying amount | |
amount | amount | and fair value | and fair value | |
$m | $m | $m | $m | |
Financial assets | 574.4 | 930.1 | 3.6 | 7.1 |
Trade and other payables | (587.8) | (443.4) | (3.6) | (2.5) |
Less than |
Between |
Between |
Over 5 |
|
1 year |
1 and 2 years |
2 and 5 years |
years |
|
At 31 December 2024 |
$m |
$m |
$m |
$m |
Borrowings |
1,207.7 |
- |
- |
- |
Trade and other payables |
1,586.1 |
- |
- |
- |
Lease liabilities |
110.3 |
76.7 |
133.8 |
194.7 |
Other non-current liabilities |
182.5 |
50.0 |
||
At 31 December 2023 (restated*) |
||||
Borrowings |
365.2 |
55.6 |
855.9 |
24.0 |
Trade and other payables |
1,636.3 |
- |
- |
- |
Lease liabilities |
104.1 |
74.4 |
138.9 |
228.3 |
Other non-current liabilities |
- |
29.8 |
51.7 |
- |
2024 |
$m |
At 1 January 2024 |
306.5 |
Reclassifications |
(0.1) |
Utilised |
(42.0) |
Charge to income statement |
41.8 |
Release of provisions |
- |
Exchange movements |
(0.5) |
At 31 December 2024 |
305.7 |
Presented as |
|
Current |
- |
Non-current |
305.7 |
2023 |
$m |
At 1 January 2023 |
311.4 |
Reclassifications |
9.5 |
Utilised |
(58.4) |
Charge to income statement |
45.1 |
Release of provisions |
(2.6) |
Exchange movements |
1.5 |
At 31 December 2023 |
306.5 |
Presented as |
|
Current |
- |
Non-current |
306.5 |
| 2024 | 2023 | |||||
US | UK | Total | US | UK | Total | |
$m | $m | $m | $m | $m | $m | |
Asbestos related provision | ||||||
Gross provision | 419.7 | 29.4 | 449.1 | 409.5 | 31.1 | 440.6 |
Effect of discounting | (93.1) | - | (93.1) | (83.8) | - | (83.8) |
Net provision | 326.6 | 29.4 | 356.0 | 325.7 | 31.1 | 356.8 |
Insurance recoveries | ||||||
Gross recoveries | - | (27.1) | (27.1) | - | (28.7) | (28.7) |
Effect of discounting | - | - | - | - | - | - |
Net recoveries | - | (27.1) | (27.1) | - | (28.7) | (28.7) |
Net asbestos related liabilities | 326.6 | 2.3 | 328.9 | 325.7 | 2.4 | 328.1 |
Presented in financial statements as follows: | ||||||
Provisions – non-current | 305.7 | 306.5 | ||||
Trade and other payables | 48.3 | 50.4 | ||||
Trade and other receivables | (3.4) | (5.6) | ||||
Long term receivables | (21.7) | (23.2) | ||||
328.9 | 328.1 | |||||
2024 | 2023 | |
Number of open claims | Number | Number |
At 1 January | 53,970 | 57,200 |
New claims | 2,330 | 2,410 |
Claims resolved | (6,770) | (5,640) |
At 31 December | 49,530 | 53,970 |
Claims not valued in liability | (33,650) | (38,900) |
Open claims valued in liability at 31 December | 15,880 | 15,070 |
Impact on | Impact on | |
asbestos | asbestos | |
liabilities | liabilities | |
(range) | (range) | |
2024 | 2023 | |
Assumption | $m | $m |
25% change in average indemnity settlement amount | 50-60 | 50-60 |
25% change in forecasted number of new claims | 45-55 | 50-60 |
25% change in estimated defence costs | 35-45 | 40-50 |
2024 | 2023 | |
$m | $m | |
Asbestos litigation, defence and case resolution payments | 42.0 | 58.4 |
Insurance proceeds | (2.1) | (16.4) |
Net asbestos related payments | 39.9 | 42.0 |
Litigation related | Project related | ||||
Insurance | Property | provisions | provisions | Total | |
2024 | $m | $m | $m | $m | $m |
At 1 January 2024 | 40.7 | 27.4 | 2.1 | 105.7 | 175.9 |
Reclassifications | (2.2) | - | 1.8 | (23.3) | (23.7) |
Utilised | - | (1.4) | (0.3) | (12.6) | (14.3) |
Charge to income statement | 14.8 | 2.2 | 24.3 | 47.4 | 88.7 |
Release of provisions | (21.5) | (5.4) | - | (11.1) | (38.0) |
Exchange movements | - | (0.3) | (0.3) | (0.7) | (1.3) |
At 31 December 2024 | 31.8 | 22.5 | 27.6 | 105.4 | 187.3 |
Presented as: | |||||
Current | - | 1.2 | 1.4 | 40.0 | 42.6 |
Non-current | 31.8 | 21.3 | 26.2 | 65.4 | 144.7 |
Litigation related | Project related | ||||
Insurance | Property | provisions | provisions | Total | |
2023 | $m | $m | $m | $m | $m |
At 1 January 2023 | 46.2 | 26.0 | 12.8 | 63.3 | 148.3 |
Prior year adjustments* | - | - | - | 14.0 | 14.0 |
Restated at 1 January 2023 | 46.2 | 26.0 | 12.8 | 77.3 | 162.3 |
Reclassifications* | 1.3 | - | - | 8.8 | 10.1 |
Utilised | - | (0.4) | (11.2) | (17.0) | (28.6) |
Charge to income statement* | 12.4 | 2.9 | 0.2 | 53.7 | 69.2 |
Release of provisions* | (19.2) | (1.7) | (0.2) | (18.4) | (39.5) |
Exchange movements* | - | 0.6 | 0.5 | 1.3 | 2.4 |
At 31 December 2023 | 40.7 | 27.4 | 2.1 | 105.7 | 175.9 |
Presented as: | |||||
Current* | - | 7.4 | - | 58.3 | 65.7 |
Non-current* | 40.7 | 20.0 | 2.1 | 47.4 | 110.2 |
As at |
|||||
1 January |
As at |
||||
2024 |
Income |
31 December |
|||
(*restated) |
statement |
OCI |
Other |
2024 |
|
$m |
$m |
$m |
$m |
$m |
|
Accelerated capital allowances |
(36.0) |
17.4 |
0.7 |
- |
(17.9) |
Intangibles |
178.2 |
(116.2) |
(2.7) |
- |
59.3 |
Pension |
139.4 |
4.5 |
(55.5) |
(2.8) |
85.6 |
Share based charges |
(1.7) |
1.1 |
- |
- |
(0.6) |
Other temporary differences |
2.1 |
1.9 |
(0.1) |
(1.0) |
2.9 |
Provisions |
(40.5) |
(7.0) |
3.1 |
- |
(44.4) |
Unremitted earnings |
26.6 |
1.1 |
(1.8) |
- |
25.9 |
Deferred interest deduction |
(4.0) |
(2.7) |
0.3 |
0.1 |
(6.3) |
Tax credits |
- |
- |
0.1 |
(0.1) |
- |
Losses |
(95.2) |
39.2 |
0.7 |
1.0 |
(54.3) |
Total |
168.9 |
(60.7) |
(55.2) |
(2.8) |
(50.2) |
As at 1 |
Restated |
Income |
As at |
||||
January |
Prior year |
1 January |
statement |
Other |
31 December |
||
2023 |
restatement |
2023 |
(restated*) |
OCI |
(restated*) |
2023 |
|
$m |
$m |
$m |
$m |
$m |
$m |
$m |
|
Accelerated capital allowances |
(31.5) |
- |
(31.5) |
(2.7) |
(1.8) |
- |
(36.0) |
Intangibles |
179.8 |
- |
179.8 |
(4.7) |
3.1 |
- |
178.2 |
Pension |
106.8 |
43.2 |
150.0 |
5.9 |
(19.0) |
2.5 |
139.4 |
Share based charges |
(1.4) |
- |
(1.4) |
(0.3) |
- |
- |
(1.7) |
Other temporary differences |
8.4 |
- |
8.4 |
(2.5) |
(3.3) |
(0.5) |
2.1 |
Provisions |
(47.7) |
10.1 |
(37.6) |
(1.9) |
(1.0) |
- |
(40.5) |
Unremitted earnings |
23.5 |
- |
23.5 |
2.7 |
0.4 |
- |
26.6 |
Deferred interest deduction |
- |
- |
- |
(3.8) |
(0.2) |
- |
(4.0) |
Tax credits |
- |
- |
- |
(0.2) |
- |
0.2 |
- |
Losses |
(199.0) |
97.1 |
(101.9) |
7.6 |
0.7 |
(1.6) |
(95.2) |
Total |
38.9 |
150.4 |
189.3 |
0.1 |
(21.1) |
0.6 |
168.9 |
2024 |
2023 |
|
(*restated) |
||
$m |
$m |
|
Deferred tax assets |
(62.9) |
(43.2) |
Deferred tax liabilities |
113.1 |
212.1 |
Net deferred tax (asset)/liability |
50.2 |
168.9 |
Accelerated | Share | Other | Deferred | ||||||||
capital | based | temporary | Unremitted | interest | |||||||
allowances | Intangibles | Pension | charges | differences | Provisions | earnings | deduction | Losses | Netting | Total | |
$m | $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | |
Deferred tax assets | (31.2) | - | (3.5) | (0.6) | (3.8) | (44.4) | - | (6.3) | (54.3) | 81.2 | (62.9) |
Deferred tax liabilities | 13.3 | 59.3 | 89.1 | - | 6.7 | - | 25.9 | - | - | (81.2) | 113.1 |
Net | (17.9) | 59.3 | 85.6 | (0.6) | 2.9 | (44.4) | 25.9 | (6.3) | (54.3) | - | 50.2 |
Accelerated | Share | Other | Deferred | ||||||||
capital | based | temporary | Unremitted | interest | |||||||
allowances | Intangibles | Pension | charges | differences | Provisions | earnings | deduction | Losses | Netting | Total | |
$m | $m | $m | $m | $m | $m | $m | $m | $m | $m | $m | |
Deferred tax assets | (49.7) | - | (1.7) | (1.7) | (1.6) | (40.5) | - | (4.0) | (95.2) | 151.2 | (43.2) |
Deferred tax liabilities | 13.7 | 178.2 | 141.1 | - | 3.7 | - | 26.6 | - | - | (151.2) | 212.1 |
Net | (36.0) | 178.2 | 139.4 | (1.7) | 2.1 | (40.5) | 26.6 | (4.0) | (95.2) | - | 168.9 |
Tax losses | Deductible temporary differences | Total | |
31 December 2024 | $m | $m | $m |
Expiring within 5 years | 45.4 | 68.9 | 114.3 |
Expiring within 6-10 years | 18.6 | - | 18.6 |
Expiring within 11-20 years | 226.8 | - | 226.8 |
Unlimited | 7,866.2 | 1,581.4 | 9,447.6 |
8,157.0 | 1,650.3 | 9,807.3 |
Tax losses | Deductible temporary differences | Total | |
31 December 2023 (*restated) | $m | $m | $m |
Expiring within 5 years | 711.0 | 123.1 | 834.1 |
Expiring within 6-10 years | 19.6 | - | 19.6 |
Expiring within 11-20 years | 170.0 | - | 170.0 |
Unlimited | 7,516.2 | 1,652.5 | 9,168.7 |
8,416.8 | 1,775.6 | 10,192.4 |
Tax losses | Deductible temporary differences | Total | |
31 December 2024 | $m | $m | $m |
Expiring within 5 years | 16.6 | 68.9 | 85.5 |
Expiring within 6-10 years | 2.5 | - | 2.5 |
Expiring within 11-20 years | 57.0 | - | 57.0 |
Unlimited | 1,876.8 | 398.5 | 2,275.3 |
1,952.9 | 467.4 | 2,420.3 |
Tax losses | Deductible temporary differences | Total | |
31 December 2023 (*restated) | $m | $m | $m |
Expiring within 5 years | 147.8 | 123.1 | 270.9 |
Expiring within 6-10 years | 5.9 | - | 5.9 |
Expiring within 11-20 years | 42.4 | - | 42.4 |
Unlimited | 1,863.7 | 410.0 | 2,273.7 |
2,059.8 | 533.1 | 2,592.9 |
Awards outstanding |
Awards outstanding |
|||
Cycle |
Performance period |
Fair value of award |
31 December 2024 |
31 December 2023 |
11 |
2018-20 |
£6.67 |
- |
130,233 |
12 |
2019-21 |
£5.69 |
- |
227,146 |
13 |
2020-22 |
£3.64 |
- |
- |
14 |
2021-23 |
£3.17 |
131,386 |
7,048,776 |
15 |
2022-24 |
£1.88 |
1,307,657 |
1,354,999 |
16 |
2023-25 |
£1.32 |
4,526,656 |
3,567,754 |
17 |
2024-26 |
£1.54 |
3,129,522 |
- |
9,095,221 |
12,328,908 |
ESOS | LTP and deferred bonus | |||
2024 | 2023 | 2024 | 2023 | |
Number of participants | Nil | 156 | 304 | 261 |
Lapse rate | N/A | 25% | 10% | 10% |
Risk free rate of return on grants during year | N/A | N/A | 4.11% | 3.69% |
Share price volatility | N/A | 40% | 40% | 40% |
Dividend yield on grants during year | N/A | N/A | 0% | 0% |
Fair value of options granted during year | N/A | N/A | £0.50-£2.11 | £1.41-£2.25 |
Weighted average remaining contractual life | N/A | 0.3 years | 0.8 years | 1.8 years |
Options outstanding 1 January | 449,500 | 995,000 | 13,600,518 | 8,254,534 |
Options granted during the year | - | - | 10,355,784 | 7,942,031 |
Options exercised during the year | - | - | (3,111,331) | (1,406,735) |
Options lapsed during the year | (449,500) | (545,500) | (2,443,330) | (1,189,312) |
Options outstanding 31 December | - | 449,500 | 18,401,641 | 13,600,518 |
No. of options exercisable at 31 December | – | 449,500 | – | 597,733 |
Weighted average share price of options exercised during year | N/A | N/A | £1.31 | £1.85 |
Number of ordinary | ||||
shares under option | ||||
Exercise price | Exercise | |||
Year of Grant | 2024 | 2023 | (per share) | period |
2014 | - | 449,500 | 767⅔p | 2018–2024 |
- | 449,500 | |||
Number of ordinary | ||||
shares under award | ||||
Exercise price | Exercise | |||
Year of Grant | 2024 | 2023 | (per share) | period |
2020 | - | 5,000 | 0.00p | 2023-2024 |
2021 | 385,000 | 627,000 | 0.00p | 2025-2026 |
2022 | - | 83,222 | 0.00p | 2024-2025 |
2022 | 490,000 | 880,000 | 0.00p | 2025-2026 |
2022 | 3,406,934 | 4,606,367 | 0.00p | 2025 |
2023 | 375,968 | 465,634 | 0.00p | 2025-2026 |
2023 | 5,415,528 | 6,933,295 | 0.00p | 2026 |
2024 | 256,723 | - | 0.00p | 2026 |
2024 | 5,962,219 | - | 0.00p | 2027 |
2024 | 2,109,269 | - | 0.00p | 2024-2027 |
18,401,641 | 13,600,518 | |||
2024 |
2023 |
|||
Authorised, issued and fully paid |
shares |
$m |
shares |
$m |
At 1 January and 31 December |
691,839,369 |
41.3 |
691,839,369 |
41.3 |
2024 |
2023 |
|
$m |
$m |
|
At 1 January and 31 December |
63.9 |
63.9 |
2024 |
2023 |
|
$m |
(*restated) |
|
$m |
||
At 1 January |
938.4 |
1,224.4 |
Prior year adjustments* |
- |
(301.2) |
Restated balance at 1 January |
938.4 |
923.2 |
Loss for the year attributable to owners of the parent (restated*) |
(2,778.0) |
(191.2) |
Credit relating to share based charges (note 24) |
25.8 |
19.6 |
Re-measurement losses on retirement benefit liabilities (note 34) |
(50.6) |
(82.2) |
Movement in deferred tax relating to retirement bene fit liabilities |
16.6 |
25.2 |
Impact of change in tax rate applicable to the UK de fined benefit scheme |
40.3 |
- |
Deferred tax impact of rate change in equity |
0.1 |
0.7 |
Tax on derivative financial instruments |
(0.1) |
(0.4) |
Other tax movements in equity |
(1.5) |
(0.1) |
Proceeds from Share Incentive Plan (SIP) shares |
- |
1.6 |
Purchase of shares by employee share trust |
(4.1) |
- |
Transfer from merger reserve |
1,163.5 |
242.0 |
Transactions with non-controlling interests |
2.7 |
- |
At 31 December |
(646.9) |
938.4 |
2024 |
2023 |
|||
Shares |
$m |
Shares |
$m |
|
Balance 1 January |
4,352,958 |
99.4 |
8,442,031 |
99.4 |
Shares purchased during year |
2,500,000 |
4.1 |
- |
- |
Shares issued to satisfy option exercises |
(3,111,331) |
- |
(1,406,735) |
- |
Shares issued to satisfy awards under Long Term Incentive Plan |
(908,783) |
- |
(299,928) |
- |
Shares issued to satisfy awards under Employee Share Plan |
(1,671,970) |
- |
(1,114,466) |
- |
Shares issued to satisfy awards under Share Incentive Plan |
(514,307) |
- |
(1,267,944) |
- |
Recycled matching shares under Share Incentive Plan |
(29,361) |
- |
- |
- |
Exchange movement |
- |
- |
- |
- |
Balance 31 December |
617,206 |
103.5 |
4,352,958 |
99.4 |
2024 |
2023 |
|
$m |
$m |
|
At 1 January |
2,298.8 |
2,540.8 |
Transfer to retained earnings |
(1,163.5) |
(242.0) |
At 31 December |
1,135.3 |
2,298.8 |
Capital | Capital | Currency | |||
reduction | redemption | translation | Hedging | ||
reserve | reserve | reserve | reserve | Total | |
$m | $m | $m | $m | $m | |
At 1 January 2023 | 88.1 | 439.7 | (665.5) | (4.7) | (142.4) |
Cash flow hedges | - | - | - | 3.8 | 3.8 |
Exchange movement on retranslation of foreign operations | - | - | 54.7 | - | 54.7 |
(restated*) | |||||
At 31 December 2023 (restated*) | 88.1 | 439.7 | (610.8) | (0.9) | (83.9) |
Cash flow hedges | - | - | - | (1.7) | (1.7) |
Exchange movement on retranslation of foreign operations | - | - | (76.8) | - | (76.8) |
At 31 December 2024 | 88.1 | 439.7 | (687.6) | (2.6) | (162.4) |
2024 | 2023 | |
$m | $m | |
At 1 January | 5.4 | 1.5 |
Share of pro fit for the year | 5.7 | 5.5 |
Dividends paid to non-controlling interests | (3.4) | (1.6) |
Transactions with non-controlling interests | (2.7) | - |
At 31 December | 5.0 | 5.4 |
At 1 |
At 31 |
||||
January |
Cash |
Exchange |
December |
||
2024 |
flow |
Other |
movements |
2024 |
|
2024 |
$m |
$m |
$m |
$m |
$m |
Short term borrowings |
(315.3) |
185.4 |
(1,011.1) |
2.4 |
(1,138.6) |
Long term borrowings |
(812.2) |
(189.7) |
1,011.6 |
(9.7) |
- |
Borrowings included in liabilities held for sale |
- |
- |
(2.4) |
- |
(2.4) |
(1,127.5) |
(4.3) |
(1.9) |
(7.3) |
(1,141.0) |
|
Cash and cash equivalents |
434.0 |
28.8 |
- |
(4.7) |
458.1 |
Net debt excluding leases |
(693.5) |
24.5 |
(1.9) |
(12.0) |
(682.9) |
Leases |
(400.8) |
110.9 |
(115.0) |
11.8 |
(393.1) |
Leases included in liabilities held for sale |
- |
- |
(0.7) |
- |
(0.7) |
Net debt including leases |
(1,094.3) |
135.4 |
(117.6) |
(0.2) |
(1,076.7) |
At 1 |
At 31 |
||||
January |
Cash |
Exchange |
December |
||
2023 |
flow |
Other |
movements |
2023 |
|
$m |
$m |
$m |
$m |
$m |
|
Short term borrowings |
(345.9) |
133.5 |
(85.8) |
(17.1) |
(315.3) |
Long term borrowings |
(584.0) |
(315.0) |
87.2 |
(0.4) |
(812.2) |
(929.9) |
(181.5) |
1.4 |
(17.5) |
(1,127.5) |
|
Cash and cash equivalents |
536.7 |
(107.6) |
- |
4.9 |
434.0 |
Net debt excluding leases |
(393.2) |
(289.1) |
1.4 |
(12.6) |
(693.5) |
Leases |
(342.9) |
113.3 |
(160.9) |
(10.3) |
(400.8) |
Net debt including leases |
(736.1) |
(175.8) |
(159.5) |
(22.9) |
(1,094.3) |
$m | |
Investment in joint ventures | 74.6 |
Goodwill | 10.8 |
Property plant and equipment | 0.4 |
Right of use asset | 1.1 |
Trade and other receivables | 15.1 |
Income tax receivable | 1.1 |
Cash and cash equivalents | 2.0 |
Lease liabilities | (1.2) |
Trade and other payables | (3.3) |
Income tax payable | (0.9) |
Net assets disposed | 99.7 |
Cash received | 178.3 |
Provision for future obligations | (4.0) |
Disposal costs | (4.9) |
Disposal costs - exceptional | (7.8) |
Gain on disposal (note 5) | 61.9 |
$m | |
Gross proceeds received | 175.5 |
Disposal costs paid | (5.2) |
Cash inflow | 170.3 |
Assets held for sale | $m |
Goodwill | 16.9 |
Property plant and equipment | 4.3 |
Right of use assets | 0.9 |
Trade and other receivables | 15.1 |
Total | 37.2 |
Liabilities held for sale | $m |
Trade and other payables | 24.6 |
Borrowings | 2.4 |
Lease liability | 0.7 |
Total | 27.7 |
2024 |
2023 |
|
Employee benefits expense |
$m |
$m |
Wages and salaries |
2,466.3 |
2,414.3 |
Social security costs |
191.4 |
180.6 |
Pension costs – defined benefit schemes (note 34) |
2.0 |
2.9 |
Pension costs – defined contribution schemes (note 34) |
98.4 |
97.4 |
Share based charges (note 24) |
25.8 |
19.6 |
2,783.9 |
2,714.8 |
2024 |
2023 |
|
Average monthly number of employees (including executive directors) |
No. |
No. |
By geographical area: |
||
UK |
5,293 |
4,928 |
US |
5,556 |
6,443 |
Rest of the World |
21,526 |
20,701 |
32,375 |
32,072 |
2024 |
2023 |
|
Key management compensation |
$m |
$m |
Salaries and short-term employee benefits |
12.4 |
9.0 |
Amounts receivable under long-term incentive schemes |
0.8 |
0.8 |
Social security costs |
1.2 |
0.8 |
Post-employment benefits |
0.2 |
0.2 |
Share based charges |
7.1 |
2.5 |
Termination benefits |
1.9 |
- |
23.6 |
13.3 |
2024 |
2023 |
|
Directors |
$m |
$m |
Aggregate emoluments |
5.0 |
3.6 |
Aggregate amounts receivable under long-term incentive schemes |
0.4 |
0.3 |
Aggregate gains made on the exercise of share options |
2.7 |
0.1 |
Share based charges |
5.1 |
1.1 |
13.2 |
5.1 |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
Wood | FW | FW | Wood | FW | FW | |
Pension | Inc | Inc | Pension | Inc | Inc | |
Plan | SEPP | PPCE | Plan | SEPP | PPCE | |
Active members | 303 | 19 | 18 | 303 | 30 | 22 |
Deferred members | 7,190 | 701 | 251 | 7,190 | 734 | 266 |
Pensioner members | 10,178 | 2,171 | 835 | 10,178 | 2,245 | 833 |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
Wood | FW | FW | Wood | FW | FW | |
Pension | Inc | Inc | Pension | Inc | Inc | |
Plan | SEPP | PPCE | Plan | SEPP | PPCE | |
% | % | % | % | % | % | |
Discount rate | 5.5 | 5.4 | 5.4 | 4.8 | 4.9 | 4.9 |
Rate of increase in pensions in payment and deferred pensions | 2.9 | N/A | N/A | 2.8 | N/A | N/A |
Rate of retail price index in flation | 3.1 | N/A | N/A | 3.0 | N/A | N/A |
Rate of consumer price index in flation | 2.8 | N/A | N/A | 2.6 | N/A | N/A |
Scheme | Mortality assumption |
Wood Pension Plan | Base table |
Non-pensioners: Males: 102% of S3PMA Females: 104% of S3PFA_M Pensioners: Males: 97% of | |
S3PMA Females: 99% of S3PFA_M | |
Future improvements | |
Scheme specific table with CMI 2023 (Sk =7.0) projections and a long-term rate o f improvement of | |
1.25% pa, initial addition (“A” parameter) of 0.3, 15% weight on 2022 data and 2023 data, and no | |
weight on 2020 and 2021 data | |
FW Inc SEPP and FW Inc PPCE | Pri-2012 Employee and Annuitant tables for males and females with generational projection using |
Scale MP-2021 with no collar adjustments and Pri-2012 Contingent Annuitant mortality for spouses | |
and beneficiaries with generational projection using Scale MP-2021 with no collar adjustments |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
Wood | FW | FW | Wood | FW | FW | |
Pension | Inc | Inc | Pension | Inc | Inc | |
Plan | SEPP | PPCE | Plan | SEPP | PPCE | |
Life expectancy at age 65 of male aged 45 | 22.9 | 22.2 | 22.2 | 22.9 | 22.2 | 22.2 |
Life expectancy at age 65 of male aged 65 | 21.9 | 20.7 | 20.7 | 22.0 | 20.7 | 20.7 |
Life expectancy at age 65 of female aged 45 | 24.9 | 24.1 | 24.1 | 24.8 | 24.1 | 24.1 |
Life expectancy at age 65 of female aged 65 | 23.8 | 22.7 | 22.7 | 23.7 | 22.6 | 22.6 |
2024 | 2023 | |
$m | (restated*) | |
$m | ||
Current service cost | 2.0 | 2.9 |
Past service credit | - | - |
Total expense included within operating profit | 2.0 | 2.9 |
Interest cost | 126.0 | 126.7 |
Interest income on scheme assets | (140.9) | (145.0) |
Total included within finance income | (14.9) | (18.3) |
2024 | 2023 | |
$m | $m | |
Present value of funded obligations | (2,378.9) | (2,707.3) |
Fair value of scheme assets | 2,650.2 | 3,019.1 |
Net surplus | 271.3 | 311.8 |
2024 | 2023 | |
$m | $m | |
Present value of funded obligations at 1 January | 2,707.3 | 2,533.0 |
Current service cost | 2.0 | 2.9 |
Interest cost | 126.0 | 126.7 |
Re-measurements: | ||
- actuarial (gains)/losses arising from changes in financial assumptions (including changes in onerous liability) | (200.8) | 48.1 |
- actuarial gains arising from changes in demographic assumptions | (26.7) | (16.9) |
- actuarial losses arising from changes in experience | 1.9 | 41.6 |
Benefits paid | (192.5) | (164.4) |
Decrease due to divestments | - | - |
Exchange movements | (38.3) | 136.3 |
Present value of funded obligations at 31 December | 2,378.9 | 2,707.3 |
2024 | 2023 | |
$m | $m | |
Fair value of scheme assets at 1 January | 3,019.1 | 2,892.2 |
Interest income on scheme assets | 140.9 | 145.0 |
Contributions | 11.4 | 3.1 |
Benefits paid | (192.5) | (164.4) |
Re-measurement losses on scheme assets | (276.2) | (9.4) |
Expenses paid | (7.8) | (7.6) |
Decrease due to divestments | - | - |
Exchange movements | (44.7) | 160.2 |
Fair value of scheme assets at 31 December | 2,650.2 | 3,019.1 |
2024 | 2023 | |
$m | $m | |
Surplus at 1 January | 311.8 | 359.2 |
Current service cost | (2.0) | (2.9) |
Finance income | 14.9 | 18.3 |
Contributions | 11.4 | 3.1 |
Re-measurement losses recognised in the year | (50.6) | (82.2) |
Expenses paid | (7.8) | (7.6) |
Exchange movements | (6.4) | 23.9 |
Surplus at 31 December | 271.3 | 311.8 |
2024 | 2023 | |
$m | $m | |
Wood Pension Plan | 345.8 | 391.9 |
Retirement benefit scheme surplus | 345.8 | 391.9 |
Foster Wheeler Inc SEPP/PPCE | (45.7) | (52.5) |
All other schemes | (28.8) | (27.6) |
Retirement benefit scheme deficit | (74.5) | (80.1) |
Net surplus | 271.3 | 311.8 |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
Wood | FW | FW | Wood | FW | FW | |
Pension | Inc | Inc | Pension | Inc | Inc | |
Plan | SEPP | PPCE | Plan | SEPP | PPCE | |
% | % | % | % | % | % | |
Active members | 3.8 | 0.6 | 0.9 | 3.9 | 2.4 | 1.6 |
Deferred members | 31.3 | 21.4 | 10.4 | 32.9 | 24.6 | 12.8 |
Pensioner members | 64.9 | 78.0 | 88.7 | 63.2 | 73.0 | 85.6 |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | ||
Wood | FW | FW | Wood | FW | FW | ||
Pension | Inc | Inc | Pension | Inc | Inc | ||
Plan | SEPP | PPCE | Plan | SEPP | PPCE | ||
years | years | years | years | years | years | ||
Duration of de | fined benefit obligation | 12.0 | 7.5 | 6.7 | 13.0 | 8.1 | 7.3 |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2024 | 2023 | |
Wood | FW | FW | Wood | FW | FW | Quoted | Quoted | |
Pension | Inc | Inc | Pension | Inc | Inc | on active | on active | |
Plan | SEPP | PPCE | Plan | SEPP | PPCE | market | market | |
$m | $m | $m | $m | $m | $m | % | % | |
Equities | 2.9 | 21.8 | 46.9 | 5.2 | 26.2 | 53.1 | 96.1 | 89.8 |
Property a | 19.0 | - | - | 34.0 | - | - | - | - |
Bonds (including gilts) | 1,321.0 | 34.0 | 43.3 | 1,398.2 | 39.8 | 48.5 | 100.0 | 100.0 |
Liability-Driven Investments (LDIs) | 1,215.6 | - | - | 1,554.5 | - | - | 100.0 | 100.0 |
Cash | 128.9 | 0.8 | 1.4 | 101.9 | 0.9 | 1.7 | 100.0 | 100.0 |
Liquidity funds | 16.6 | - | - | 14.8 | - | - | 100.0 | 100.0 |
Derivatives b | (230.0) | - | - | (286.0) | - | - | - | - |
Investment funds | - | 4.2 | 8.7 | - | 3.7 | 7.6 | 100.0 | 100.0 |
2,474.0 | 60.8 | 100.3 | 2,822.6 | 70.6 | 110.9 | n/a | n/a |
Wood | Wood | FW Inc | FW Inc | FW Inc | FW Inc | |
Pension Plan | Pension Plan | SEPP | SEPP | PPCE | PPCE | |
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Approximate increase/(decrease) on scheme liabilities | $m | $m | $m | $m | $m | $m |
Discount rate | ||||||
Plus 0.5% | (115.8) | (146.6) | (2.6) | (3.2) | (4.2) | (5.2) |
Minus 0.5% | 127.9 | 163.0 | 2.7 | 3.5 | 4.6 | 5.6 |
Inflation | ||||||
Plus 0.25% (2023: 0.1%) | 28.8 | 15.0 | N/A | N/A | N/A | N/A |
Minus 0.25% (2023: 0.1%) | (28.3) | (14.9) | N/A | N/A | N/A | N/A |
Life expectancy | ||||||
Plus 1 year | 77.8 | 86.5 | 2.5 | 3.0 | 5.5 | 6.2 |
Minus 1 year | (77.5) | (87.0) | (2.6) | (3.0) | (5.4) | (6.1) |
2024 |
2023 |
|
$m |
$m |
|
Defined contribution plans |
98.4 |
97.4 |
2023 |
||
2024 |
(restated*) |
|
$m |
$m |
|
Contracts placed for future capital expenditure not provided in the financial statements |
92.0 |
92.7 |
2024 |
2023 |
|
$m |
$m |
|
Sale of goods and services to joint ventures |
3.9 |
3.6 |
Purchase of goods and services from joint ventures |
0.4 |
0.6 |
Receivables from joint ventures |
6.8 |
9.8 |
Payables to joint ventures |
12.5 |
12.1 |
Ownership |
||
Company Name |
Registered Address |
Interest % |
Algeria |
||
SARL Wood Group Algeria |
Regus Algeria, Tour Nord, Centre Commercial et Administratif de Bab Ezzouar,, Quartier |
100 |
d’affaires de Bab Ezzouar, Algeria Properties |
||
Wood Group Somias SPA |
PO Box 67, Elmalaha Road (Route des Salines), Elbouni, Annaba, Algeria |
55 |
Angola |
||
Production Services Network Angola Limitada |
RuaKima Kienda, Edificio SGEP, 2nd Floor, Apartment 16, Boavista District, Ingombota, Luanda, |
49* |
Angola |
||
Wood Group Kianda Limitada |
No 201, Rua Engenheiro Armindo de Andrade,Bairro Miramar, Simbizanga, Luanda, Angola |
41* |
Argentina |
||
Foster Wheeler E&C Argentina S.A. |
Paraguay 1866, Buenos Aires, Argentina |
100 |
ISI Mustang (Argentina) S.A. |
Pedro Molina 714, Provincia de Mendoza, Ciudad de Mendoza, Argentina |
100 |
Wood Solar Argentina S.A.U. |
||
Tucuman 1 Floor 4, Buenos Aires, Argentina |
100 |
|
Wood Wind Argentina S.A.U. |
||
Australia |
||
Amec Foster Wheeler Australia Pty Ltd |
||
Aus-Ops Pty Ltd |
||
Innofield Services Pty Ltd |
||
SVT Holdings Pty Ltd |
Level 1, 240 St Georges Terrace, Perth, WA 6000, Australia |
100 |
Wood Australia Architecture Pty Ltd |
||
Wood Group Australia PTY Ltd |
||
Wood Group Kenny Australia Pty Ltd |
||
RIDER HUNT INTERNATIONAL (AUSTRALIA) PTY LTD |
||
Wood Australia Pty Ltd |
Level 3, 171 Collins Street, Melbourne, VIC 3000, Australia |
100 |
Wood Field Services Pty Ltd |
||
Azerbaijan |
||
AMEC Limited Liability Company |
37 Khojali Street, Baku, AZ1025, Azerbaijan |
100 |
Wood Group PSN Azerbaijan LLC |
Khojali Avenue,Building 37, Khatal District, Baku, AZ1025, Azerbaijan |
100 |
Bermuda |
||
Foster Wheeler Ltd. |
Clarendon House, 2 Church Street, Hamilton, HM-11, Bermuda |
100 |
FW Management Operations, Ltd. |
Clarendon House, 2 Church Street, Hamilton HM CX, Bermuda |
100 |
Brazil |
||
Amec Foster Wheeler America Latina, Ltda. |
Rua Evaristo da Veiga No. 65, Salas 1101, 1201 e 1202 do Sector 1, Edificio Passeio Corporate, |
100 |
Centro, Rio de Janeiro, CEP 20.031-040, Brazil |
||
Amec Foster Wheeler Brasil S.A. |
Avenida das Americas, n 3.434, Bloco 2, salas 307 e 308, Centro Empresarial Mario Henrique |
|
100 |
||
AMEC Petroleo e Gas Ltda. |
Simonsen, Barra da Tijuca, CEP 22.640-102, Brazil |
|
AMEC Projetos e Consultoria Ltda |
Rua Professor Moraes No. 476, Loja 5, Sobreloja, Bairro Funcionarios, Belo Horizonte, Minas |
100 |
Gerais, 30150-370, Brazil |
||
FW Industrial Power Brazil Ltda |
Alameda Santos, 1293, Room 63, Cerqueira César, Sao Paulo, 01419-002, Brazil |
100 |
Santos Barbosa Tecnica Comercio e Servicos Ltda. |
Estrada Sao Jose do Mutum, 301 - Imboassica, Cidade de Macae, Rio de Janeiro, CEP 27973-030, Brazil |
100 |
Wood Group Engineering and Production Facilities |
Rua Ministro Salgado Filho,119, Cavaleiros, Cidade de Macae,CEP 27920-210, Estado do Rio de Janeiro |
100 |
Brasil Ltda. |
||
Wood Group Kenny do Brasil Servicos de |
Rua Sete de Setembro, 54 - 4 andares, Centro, Rio de Janeiro - RJ, CEP 20050-009, Brazil |
100 |
Engenharia Ltda. |
||
Brunei Darussalam |
||
Amec Foster Wheeler (B) SDN BHD |
Unit No.s 406A-410A, Wisma Jaya, Jalan Pemancha, Bandar Seri Begawan BS8811, Brunei Darussalam |
100 |
Cameroon |
||
Amec Foster Wheeler Cameroun SARL |
Cap Limboh, Limbe, BP1280, Cameroon |
100 |
Canada |
||
2292127 Alberta Ltd. |
1900, 520 - 3rd Ave. S.W., Calgary, AB, T2P 0R3, Canada |
100 |
Amec Foster Wheeler Canada Ltd. |
Borden Ladner Gervais LLP, Centennial Place, East Tower, 1900, 520 - 3rd Ave. S.W., Calgary, AB, |
100 |
T2P 0R3, Canada |
||
Rider Hunt International (Alberta) Inc. |
900 AMEC Place, 801-6th Avenue S.W., Calgary, AB, T2P 3W3, Canada |
100 |
Wood Canada Limited |
||
1900, 520 - 3rd Avenue SW, Calgary, AB, T2P 0R3, Canada |
100 |
|
Wood Group Asset Integrity Solutions, Inc. |
||
Wood Group Canada, Inc. |
Borden Ladner Gervais LLP, Centennial Place, East Tower, 1900, 520 - 3rd Ave. S.W., Calgary, AB, |
100 |
T2P 0R3, Canada |
||
Wood Solar Canada Ltd. |
||
1900, 520 - 3rd Ave. S.W., Calgary, AB, T2P 0R3, Canada |
100 |
|
Wood Wind Canada Ltd. |
||
Cayman Islands |
||
FW Chile Holdings Ltd. |
Codan Trust Company (Cayman) Limited, Cricket Square, Hutchins Drive, PO Box 2681, George |
100 |
Town, KY1-1111 |
||
Wood Group O&M International, Ltd. |
Sterling Trust (Cayman) Limited, Whitehall House, 238 North Church Street, George Town, KY1- |
100 |
1102, Cayman Islands |
||
Chile |
||
Amec Foster Wheeler Talcahuano, Operaciónes y |
Camino A Ramuntcho 3230, Sector 4 Esquinas, Talcahuano, Chile |
100 |
Mantenciones Limitada |
||
ISI Mustang Chile SpA |
Calle Providencia 337, off. 7, Comuna de Providencia, Santiago, Chile |
100 |
Wood Chile Limitada |
Avenida Presidente Riesco 5335, piso 8, Las Condes, Chile |
100 |
Wood Ingenieria y Consultoria Chile Limitada |
Avenida Larrain 5862, Piso 11, La Reina, Santiago, 7870154, Chile |
100 |
China |
||
Liaoning Province Pharmaceutical Planning and |
3rd Floor, Gate 4, 153-10 Chuangxin Road, Hunnan District, Shenyang, Liaoning Province, China |
100 |
Designing Institution Co. Ltd. |
||
Shenyang Dongyu Youan Pharmaceutical |
Gate 2, 8# Wulihe Street, Heping District, Shenyang, Liaoning Province, China |
76 |
Technology Co. Ltd. |
Ownership | ||
Company Name | Registered Address | Interest % |
Colombia | ||
Wood Engineering & Consultancy Colombia S.A.S. | Carrera 11 A No. 96-51 5th floor, Bogota D.C., Colombia | 100 |
Cyprus | ||
WGPS International Limited | ||
Elenion Building, 2nd Floor, 5 Themistocles Street, CY-1066 Nicosia,CY-1310 Nicosia, PO Box 25549, | ||
Wood Group Angola Limited | 100 | |
Cyprus | ||
Wood Group Equatorial Guinea Limited | ||
Democratic Republic of Congo | ||
MDM Engineering SPRL | 32 Avenue 3Z, Commune de Kasuku, Ville de Kindu, Democratic Republic of Congo | 100 |
Egypt | ||
Foster Wheeler Petroleum Services S.A.E. | Al-Amerya General Free Zone, Alexandria, Egypt | 100 |
Equatorial Guinea | ||
Baker Energy International Equatorial Guinea S.A. | Bioko, Island Region, Malabo | 65 |
Hexagon Sociedad Anonima con Consejo de | c/o Solege, Calle Kenia S/N, Malabo, Equatorial Guinea | 65 |
Administracion | ||
France | ||
Amec Foster Wheeler France S.A. | 14, Place de la Coupole, Charenton-le-Pont, France, 94220 | 100 |
Wood Group Engineering Services (France) SAS | 6Pl de la Madeleine, 75008, Paris, France | 100 |
Wood Group France SAS | 108 rue de Longchamp 75116 Paris | 100 |
Gabon | ||
Production Services Network Gabon SARL | 1.149, Republic Boulevard, CEDAM Building, 6th Floor, Bali - Douala, Douala, PO Box 3586, Cameroon | 100 |
Germany | ||
Bauunternehmung Kittelberger GmbH i.L. | Liebigstr. 1-3, Kaiserslautern, 67661, Germany | 100 |
KIG Immobilien Beteiligungsgesellschaft mbH | ||
Hammstrasse 6, 04129 Leipzig, Germany | 100 | |
KIG Immobiliengesellschaft mbH & Co. KG | ||
Wood E&IS (Renewables) GmbH | Zippelhaus 4, 20457 Hamburg, Germany | 100 |
Ghana | ||
Wood & BBS Ghana Ltd | No 4 Momotsa Avenue, Behind All Saints Anglican Church, Adabraka, Accra, Ghana | 80 |
Wood Group Ghana Limited | 20 Jones Nelson Road, Adabraka, Accra, Ghana | 49* |
Greece | ||
Amec Foster Wheeler Hellas Engineering and | 15 Meandrou Street, Athens, 115 28, Greece | 100 |
Construction Societe Anonyme | ||
Guatemala | ||
AMEC Guatemala Engineering and Consulting, | Ciudad Guatemala, Guatemala | 100 |
Sociedad Anonima | ||
Guernsey | ||
AMEC Operations Limited | 22 Havilland Street, St Peter Port, GY1 2QB, Guernsey | 100 |
Garlan Insurance Limited | PO Box 33, Maison Trinity, Trinity Square, St Peter Port, GY1 4AT, Guernsey | 100 |
Wood USA Holdings Limited | 22 Havilland Street, St Peter Port, GY1 2QB, Guernsey | 100 |
Hong Kong | ||
AMEC Asia Pacific Limited | 3806, Central Plaza, 18 Harbour Road, Wanchai, Hong Kong | 99 |
India | ||
Ingenious Process Solutions Private Limited | 307, Atlanta Estate, 3rd Floor, Hanuman Tekdil Road Vitbhatti, Off. W.E. Highway, Goregaon | 100 |
(East) Mumbai MH 400063 | ||
Mustang Engineering India Private Limited | ||
6th Floor, Zenith Building, Ascendas IT Park, CSIR Road, Taramani, Chennai 600 113, India | 100 | |
Wood India Engineering & Projects Private Limited | ||
Wood Group Kenny India Private Limited | 15th Floor Tower-B, Building No. 5, DLF Cyber City, ,HR, Phase III Gurgaon Gurgaon, 122002, India | 100 |
Wood Group PSN India Private Limited | 5th Floor, Zenith Building, Ascendas IT Park, CSIR Road, Taramani, Chennai, 600113, India | 100 |
Indonesia | ||
PT AGRA Monenco | c/o 2020 Winston Park Drive, Suite 700, Oakville, ON, L6H 6X7, Canada | 100 |
PT Amec Foster Wheeler Indonesia | Perkantoran Pulo mas Blok VII No. 2, Jl Perintis Kemerdekaan, Pulo Gadung, Jakarta, Timur, Indonesia | 55 |
PT Australian Skills Training | Green Town Warehouse No. 2, Bengkong-Batam-Indonesia, Indonesia | 95 |
PT Foster Wheeler O&G Indonesia | Perkantoran Pulo mas Blok VII No.2, Jl. Perintis Kemerdekaan, Pulo Gadung, Jakarta Timur 13260, | 90 |
Indonesia | ||
PT Harding Lawson Indonesia | c/o 2020 Winston Park Drive, Suite 700, Oakville, ON, L6H 6X7, Canada | 95 |
PT Simons International Indonesia | c/o 2020 Winston Park Drive, Suite 7000, Oakville, Ontario, Canada | 100 |
PT Wood Group Indonesia | Gedung Perkantoran Prudential Centre, Kota Kasablanka, Lantai 22, Unit A, J1, Cassablanca Kav, | 90 |
88 Kel. Menteng Dalam, Kec.Tebet, Kota Adm, Jarkarta Selantan, DKI Jarkarta, Malaysia | ||
Iran | ||
Foster Wheeler Adibi Engineering | 9th Floor Aluminumm Building, Avenue Shah, Tehran | 45 |
Wood Group Iran - Qeshm Company (pjs) | No 2564, Hafez Street, Toola Industrial Park,Qeshm Island, Annaba, Iran | 97 |
Iraq | ||
Ghabet Al Iraq for General Contracting and | Suite 24, Building 106,St 19, Sec 213, Al-Kindi St, Al-Haritheeya Qts, Baghdad, Iraq | 100 |
General Engineering Services and Engineering | ||
Consultancy, and Employment of Iraqi, Arabs, and | ||
Foreign Manpower Limited Liability Company | ||
Touchstone General Contracting, Engineering | Flat no. 23A, 3rd Floor, near Kahramana Square Anbar Building, District no. 903, Hay Al Karada, | 100 |
Consultancy and Project Management LLC | Baghdad, Iraq | |
Ireland | ||
Wood Group Kenny Ireland Limited | Second Floor, Blocks 4 and 5, Galway Technology Park, Parkmore, Galway, Ireland | 100 |
Ownership | ||
Company Name | Registered Address | Interest % |
Italy | ||
Concetto Green S.r.l | ||
Concettorinnovabile s.r.l. | ||
ForEarth S.r.l | ||
Geo Rinnovabile S.r.l. | ||
Green2dream s.r.l. | ||
Green2grid S.r.l | ||
Greendream1 S.r.l. | ||
Greendream2 S.r.l. | ||
HWF S.r.l. | ||
Hybrid Energy S.r.l. | ||
Newagro s.r.l. | ||
Oro Rinnovabile s.r.l. | Via S. Caboto 15, Corsico, Milan, 20094, Italy | 100 |
Orosolare s.r.l. | ||
Res4green s.r.l. | ||
Res4planet S.r.l | ||
Res4power s.r.l. | ||
Resergy S.r.l | ||
Transizione s.r.l. | ||
Transizioneverde s.r.l. | ||
Tre Rinnovabili S.r.l. | ||
Versogreen s.r.l. | ||
Wood Italiana S.r.l. | ||
Wood Solare Italia S.r.l. | ||
Jamaica | ||
Monenco Jamaica Limited | c/o 2020 Winston Park Drive, Suite 700, Oakville, ON, L6H 6X7, Canada | 100 |
Jersey | ||
RHI Talent UK Limited | ||
Wood Group Engineering Services (Middle East) | ||
28 Esplanade, St Helier, JE2 3QA, Jersey | 100 | |
Limited | ||
Wood Group Production Facilities Limited | ||
Kazakhstan | ||
AMEC Limited Liability Partnership | ||
QED International (Kazakhstan) Limited Liability | 100 | |
46 Satpayev St., Atyrau City, Atyrau Oblast, 060011, Kazakhstan | ||
Partnership | ||
Wood Group Kazakhstan LLP | 100 | |
Kuwait | ||
AMEC Kuwait Project Management and | 2nd Floor, Al Mutawa Building, Ahmed Al Jaber Street, Sharq, Kuwait City | 49* |
Contracting Company W.L.L. | ||
Luxembourg | ||
Financial Services S.à r.l. | ||
15, Boulevard Friedrich Wilhelm Raiffeisen, L-2411, Luxembourg | 100 | |
FW Investment Holdings S.à r.l. | ||
Malaysia | ||
Amec Foster Wheeler OPE Sdn. Bhd. | ||
Suite 1005, 10th Floor, Wisma Hamzah-Kwong Hing, No. 1, Leboh Ampang, Kuala Lumpur, 50100, | 100 | |
Foster Wheeler (Malaysia) Sdn. Bhd. | ||
Malaysia | ||
Foster Wheeler E&C (Malaysia) Sdn. Bhd. | 70 | |
BMA Engineering SDN. BHD. | Unit C-12-4, Level 12, Block C, Megan Avenue II, Wilayah Persekutuan,Wilayah Persekutuan, Kuala | 100 |
Lumpur, 50450, Malaysia | ||
Rider Hunt International (Malaysia) Sdn Bhd | Level 7, Menara Milenium, Jalan Damanlela, Pusat Bandar Damansara, Damansara Heights, | 100 |
Wood Group Mustang (M) Sdn. Bhd. | Kuala Lumpur, 50490, Malaysia | |
Wood Group Kenny Sdn Bhd | c/o Securities Services (Holdings) Sdn Bhd, level 7, Menara Milenium, Jalan Damanlela, Pusat Bandar | 25* |
Damansara, Damansara Heights, ,Kuala Lumpur, Damansara Town Centre, Damansa, 50490, Malaysia | ||
Mauritius | ||
MDM Engineering Investments Ltd | ||
1st Floor, Felix House, 24 Dr Joseph Street, Port Louis, Mauritius | 100 | |
MDM Engineering Projects Ltd | ||
P.E. Consultants, Inc. | c/o First Island Trust Company Ltd, Suite 308, St. James Court, St. Denis Street, Port Louis, Mauritius | 100 |
Mexico | ||
AGRA Ambiental S.A. de C.V. | c/o 2020 Winston Park Drive, Suite 700, Oakville, ON, L6H 6X7, Canada | 100 |
Amec Foster Wheeler Energia Mexico S. de R.L. | Av. Vasconcelos 453, Colonia del Valle 66220 Nuevo Leon, Monterrey (Estados Unidos de México), | 100 |
de C.V. | Mexico | |
Amec Foster Wheeler Mexico, S.A. de C.V. | David Alfaro Siqueiros No.104, Piso 2, Colonia Valle Oriente, San Pedro Garza Garcia, Nuevo Leon, | 100 |
C.P. 66269, Mexico | ||
Foster Wheeler Constructors de Mexico S. de R.L. | 699 15th Street, 6th Avenue, Agua Prieta, Sonora, Mexico | 80 |
de C.V. | ||
Global Mining Projects and Engineering, S.A. de C.V. | Calle Coronado 124, Zona Centro, Chihuahau, Chihuahau, 31000, Mexico | 100 |
Harding Lawson de Mexico S.A. de C.V. | Edificio Omega, Campos Eliseos 345, floors 2, 3 & 11, Chapultepec Polanco 11560 Mexico, D.F. | 100 |
Wood Group de Mexico S.A. de C.V. | Insurgentes Sur #619 piso 10, Colonia Napoles, Municipio Benito Juarez, between Calle Vermont | 100 |
and Calle Yosemite, Mexico City, 03810, Mexico | ||
Wood Group Management Services de Mexico, | Blvd. Manuel Avila Camacho 40 - 1801, Lomas de Cahpultepec, Delgacion Miguel Hidalgo, Mexico, | 100 |
S.A. de C.V. | D.F. 11000 | |
Mongolia | ||
AMEC LLC | Mongol TV Tower-1005, Chinggis Avenue, Sukhbaatar District, 1st khoroo, Ulaanbaatar, Mongolia | 100 |
Mozambique | ||
Amec Foster Wheeler Mozambique Limitada | Mocambique, Maputo Cidade, Distrito Urbano 1, Bairro Sommerschield II, Av. Julius Nyerere, nº | 100 |
3412, Maputo, Mozambique | ||
Wood Group Mozambique, Limitada | 73 Rua Jose Sidumo, Bairro da Polana, Maputo, Mozambique | 100 |
Ownership | ||
Company Name | Registered Address | Interest % |
Netherlands | ||
AMEC GRD SA B.V. | Meander 251, Arnhem, 6825 MC, Netherlands | 100 |
AMEC Holland B.V. | ||
EDGE Amsterdam West, Basisweg 10, 1043 AP, Amsterdam, Netherlands | 100 | |
AMEC Investments B.V. | ||
Foster Wheeler Continental B.V. | ||
Naritaweg 165, 1043 BW Amsterdam, Netherlands | 100 | |
Foster Wheeler Europe B.V. | ||
John Wood Group B.V. | ||
C/O Centralis Netherlands BV, Zuidplein 126, WTC, Toren H 15e, Amsterdam, 1077XV, Netherlands | 100 | |
John Wood Group Holdings BV | ||
New Zealand | ||
M&O Pacific Limited | 26 Manadon Street, Spotswood, New Plymouth, 4310, New Zealand | 100 |
Nigeria | ||
AMEC Contractors (W/A) Limited | 13A AJ Marinho Drive, Victoria Island, Lagos, Nigeria | 100 |
AMEC King Wilkinson (Nigeria) Limited | No 3, Hospital Road, PO Box 9289, Lagos, Nigeria | 100 |
AMEC Offshore (Nigeria) Limited | 18th Floor, Western House, 8/10 Broad street, Lagos, Nigeria | 75 |
Foster Wheeler (Nigeria) Limited | 1 Murtala Muhammed Drive, (Formerly Bank Road), Ikoyi, Lagos, Nigeria | 100 |
Foster Wheeler Environmental Company Nigeria | c/o Nwokedi & Co., 21 Ajasa Street, Onikan, Nigeria | 87 |
Limited | ||
JWG Nigeria Limited | 13 Sumbo Jibowu Street, Ikoyi, Lagos, Nigeria | 100 |
Overseas Technical Services Nigeria Limited | 13 Sumbo Jibowu Street, Ikoyi, Lagos, Nigeria | 93 |
Norway | ||
Wood Group Norway AS | Fokserodveien 12, Sandefjord, 3241, Norway | 100 |
Oman | ||
Wood Engineering Consultancy LLC | PO Box 1469, Postal Code 133, Al-Khuwair, Sultanate of Oman | 60 |
Wood LLC | Bldg No. 89, Way No. 6605, Al Oman Street, Ghala Industrial Area, P.O. Box 293, Al Khuwair, PC | 70 |
133, Oman | ||
Papua New Guinea | ||
Wood Engineering PNG Ltd | Deloitte Touche Tohmatsu, Level 9, Deloitte Haus, Macgregor Street, Section 8, Allotment 19, Port | 100 |
Moresby, National Capital District, Papua New Guinea | ||
Wood Group PNG Limited | Dentons PNG, Level 5, Bsp Haus, Harbour City, Port Moreseby,Papau New Guinea, National | 100 |
Capital District, Papua New Guinea | ||
Peru | ||
Wood Group Peru S.A.C. | Av. de la Floresta 407, 5th Floor, San Borja, Lima, Peru | 100 |
Philippines | ||
Foster Wheeler (Philippines) Corporation | U-7A, 7/F PDCP Bank Centre,V.A. Rufino St. Corner L.P. Leviste St., Salcedo Village, Makati City, PH, 1227 | 100 |
Production Services Network Holdings Corp. | 585 ME National Road HW, Barangay Alangilan, Batangas City, Batangas, Philippines | 100 |
PSN Production Services Network Philippines Corp | 12th Floor, Net One Center,26th Street Corner, 3rd Avenue, Crescent Park West,Taguig, Metro | 100 |
Manilla, Bonifacio Global City, 1634, Philippines | ||
Poland | ||
Amec Foster Wheeler Consulting Poland Sp. z o.o. | ul. Chmielna 132/134, Warsaw, 00-805, Poland | 100 |
Portugal | ||
Amec Foster Wheeler (Portugal) Lda | Avenida Barbosa du Bocage 113-4, Lisboa, 1050-031, Portugal | 100 |
Romania | ||
AMEC Operations S.R.L | Rooms 1 and 2, 2nd Floor, No. 59 Strada Grigore Alexandrescu, Sector 1, Bucharest 010623, Romania | 100 |
Russia | ||
OOO Amec Foster Wheeler | Of fice E-100, Park Place, 113/1, Leninsky Prospekt, 117198, Moscow, Russian Federation 113/1, | 100 |
Leninsky Prospekt, 117198, Moscow, Russian Federation | ||
Production Services Network Eurasia LLC | 100 | |
2-6 Floors,88 Amurskaya, Yuzhno-Sakhalinsk, 693020, Russian Federation | ||
Production Services Network Sakhalin LLC | 99 | |
Saudi Arabia | ||
Amec Foster Wheeler Energy and Partners | Majd Business Center, Tower B, P.O. Box 30920, King Faisal Road, Al-Khobar, 31952, Saudi Arabia | 75 |
Engineering Company | ||
Mustang and Faisal Jamil Al-Hejailan Consulting | PO Box 9175, Almalaz, Salahuddin Alayoubi Street, Riyadh, 11413, Saudi Arabia | 70 |
Engineering Company | ||
Mustang Saudi Arabia Co. Ltd. | King Fahad Road, Rakah, Po Box 8145, Al-Khobar, 34225, Saudi Arabia | 100 |
Singapore | ||
Amec Foster Wheeler Asia Pacific Pte. Ltd. | One Marina Boulevard #28-00, Singapore, 018989, Singapore | 100 |
AMEC Global Resources Pte Limited | 991E Alexandra Road, #01 - 25, 119973, Singapore | 100 |
Foster Wheeler Eastern Private Limited | ||
1 Marina Boulevard, #28-00, Singapore 018989 | 100 | |
OPE O&G Asia Pacific Pte. Ltd. | ||
Rider Hunt International (Singapore) Pte Limited | 24 Raf fles Place, #24-03 Cli fford Centre, Singapore, 048621 | 100 |
Simons Pacific Services Pte Ltd. | 8 Marina Boulevard #05-02, Marina Bay Financial Centre, Singapore, 018981, Singapore | 100 |
Wood Group International Services Pte. Ltd. | 991E Alexandra Road, #01 - 25, 119973, Singapore | 100 |
Slovakia | ||
The Automated Technology Group (Slovakia) s.r.o. | c/o, Kinstellar s.r.o., Hviezdoslavovo nám 13, Bratislava, 811 02, Slovakia | 100 |
South Africa | ||
Amec Foster Wheeler Properties (Pty) Limited | 100 | |
Waterfall Corporate Campus, Building 6, 74 Waterfall Drive Waterval City, Gauteng, 2090, South | ||
Wood BEE Holdings (Proprietary) Ltd | 58 | |
Africa | ||
Wood South Africa (PTY) Ltd | 70 | |
AMEC Minproc (Proprietary) Limited | 2 Eglin Road, Sunninghill, 2157, South Africa | 100 |
Wood Minerals and Metals Africa (Pty) Ltd | 100 | |
Building Number 2 - Silverstream Business Park, 10 Muswell Road South, Bryanston, Gauteng, 2021 | ||
Rider Hunt International South Africa (Pty) Ltd | 83 | |
Wood Mining South Africa (Pty) Ltd | Building No. 2, Silver Stream Business Park, 10 Muswell Road South, Bryanston, Gauteng, 2021, | 100 |
South Africa | ||
South Korea | ||
AMEC Korea Limited | KG Tower 5F, 92 Tongil-ro, Jung-gu, Seoul 04517, Korea | 100 |
Ownership | ||
Company Name | Registered Address | Interest % |
Spain | ||
Amec Foster Wheeler Energia, S.L.U. | Calle Gabriel Garcia Marquez, no 2, Parque Empresarial Madrid, Las Rozas, 28232 Las Rozas, | |
100 | ||
Wood Iberia S.L.U. | Madrid, Spain | |
Switzerland | ||
A-FW International Investments GmbH | c/o Intertrust Services (Schweiz) AG, Alpenstrasse 15, 6300, Zug, Zug, Switzerland | 100 |
Wood Engineering AG | Lohweg 6, 4054 Basel, Switzerland | 100 |
Tanzania | ||
MDM Projects-Tanzania Limited | Plot No. 483, Garden Road, Mikocheni Ward, Kinondoni District, Dar es Salaam, 14112, Tanzania, | 100 |
the United Republic of | ||
Thailand | ||
Amec Foster Wheeler Holding (Thailand) Limited | ||
1st Floor Talaythong Tower, 53 Moo 9, Sukhumvit Road, Thungsukla, Sriracha, Chonburi, 20230, Thailand | 100 | |
Foster Wheeler (Thailand) Limited | ||
Trinidad and Tobago | ||
Wood Group Trinidad & Tobago Limited | 18 Scott Bushe Street, Port of Spain, Trinidad and Tobago | 100 |
Turkey | ||
Amec Foster Wheeler Bimas Birlesik Insaat ve | Kucukbakkalkoy Mah, Çardak Sok, No.1A Plaza, 34750 Atasehir, Istanbul, Turkey | 100 |
Muhendislik A.S. | ||
Uganda | ||
Wood Group PSN Uganda Limited | KAA House, Plot 41,Nakasero Road, PO Box 9566, Kampala, Uganda | 100 |
Ukraine | ||
Wood Ukraine LLC | Room 398, Building 26, Obolonskyi Avenue, Kyiv City, 04205, Ukraine | 100 |
United Arab Emirates | ||
Production Services Network Emirates LLC | Unit 1301-CI Tower, Level 13, Al Bateen Street, Khalidiya, Abu Dhabi, PO Box 105828 | 49* |
PSN Overseas Holding Company Limited | The MAZE Tower, 15th Floor, Sheikh Zayed Road, PO Box 9275, Dubai, United Arab Emirates | 100 |
United Kingdom | ||
Amec Construction Scotland Ltd | Annan House, Palmerston Road, Aberdeen, Scotland, AB11 5QP | 100 |
AFW Finance 2 Limited | ||
AMEC (F.C.G.) Limited | ||
AMEC (MH1992) Limited | ||
AMEC (MHL) Limited | ||
AMEC (WSL) Limited | ||
AMEC BKW Limited | ||
AMEC Bravo Limited | ||
AMEC Building Limited | ||
AMEC Capital Projects Limited | ||
AMEC Civil Engineering Limited | ||
Amec Foster Wheeler (Holdings) Limited | ||
Amec Foster Wheeler Earth and Environmental | ||
(UK) Limited | ||
Amec Foster Wheeler Energy Limited | ||
Amec Foster Wheeler Finance Asia Limited | ||
Amec Foster Wheeler Finance Limited | ||
Amec Foster Wheeler Group Limited | ||
Amec Foster Wheeler International Limited | ||
Amec Foster Wheeler Limited | ||
AMEC Investments Europe Limited | ||
AMEC Offshore Limited | ||
AMEC Process and Energy Limited | ||
AMEC Project Investments Limited | ||
AMEC Services Limited | ||
AMEC Trustees Limited | ||
AMEC USA Holdings Limited | ||
AMEC Wind Developments Limited | ||
Automated Technology Group Holdings Limited | Booths Park, Chelford Road, Knutsford, Cheshire, WA16 8QZ, England | 100 |
Foster Wheeler (G.B.) Limited | ||
Foster Wheeler (London) Limited | ||
Foster Wheeler (Process Plants) Limited | ||
Foster Wheeler E&C Limited | ||
Foster Wheeler Environmental (UK) Limited | ||
Foster Wheeler Europe | ||
Foster Wheeler World Services Limited | ||
FW Investments Limited | ||
Integrated Maintenance Services Limited | ||
Metal and Pipeline Endurance Limited | ||
Press Construction Limited | ||
Process Plants Suppliers Limited | ||
Production Services Network Bangladesh Limited | ||
PSJ Fabrications Ltd | ||
Rider Hunt International Limited | ||
Sandiway Solutions (No 3) Limited | ||
Wood and Company Limited | ||
Wood Finance UK Limited | ||
The Automated Technology Group Limited | ||
Wood Group/OTS Limited | ||
Wood International Limited | ||
Wood Limited | ||
Wood Pensions Trustee Limited | ||
Wood Transmission and Distribution Limited | ||
Wood UK Limited | ||
Wood Group Kenny Limited | ||
Wood Group Kenny UK Limited |
Ownership | ||
Company Name | Registered Address | Interest % |
East Mediterranean Energy Services Limited | c/o Ledingham Chalmers LLP, 3rd Floor, 68-70 George Street, Edinburgh, EH2 2LR, United Kingdom | 100 |
James Scott Limited | Ground Floor, 15 Justice Mill Lane, Aberdeen, AB11 6EQ, Scotland | 100 |
Foster Wheeler UK Investments Limited | ||
HFA Limited | ||
John Wood Group Holdings Limited | ||
JWG Investments Limited | ||
JWGUSA Holdings Limited | ||
Mustang Engineering Limited | ||
Production Services Network (UK) Limited | ||
PSN (Angola) Limited | ||
PSN (Philippines) Limited | ||
PSN Asia Limited | ||
PSN Overseas Limited | ||
QED International (UK) Limited | ||
WGPSN (Holdings) Limited | ||
WGPSN Eurasia Limited | ||
Wood (Indonesia) Limited | Sir Ian Wood House, Hareness Road, Altens Industrial Estate, Aberdeen, AB12 3LE, Scotland, | 100 |
Wood Group Algeria Limited | United Kingdom | |
Wood Group Algiers Limited | ||
Wood Group Annaba Limited | ||
Wood Group Arzew Limited | ||
Wood Group Engineering & Operations Support | ||
Limited | ||
Wood Group Engineering (North Sea) Limited | ||
Wood Group Hassi Messaoud Limited | ||
Wood Group Holdings (International) Limited | ||
Wood Group Investments Limited | ||
Wood Group Kenny Corporate Limited | ||
Wood Group Limited | ||
Wood Group Power Investments Limited | ||
Wood Group Production Services UK Limited | ||
Wood Group UK Limited | ||
SgurrEnergy Limited | St Vincent Plaza, 319 St Vincent Street, Glasgow, G2 5LP, Scotland, United Kingdom | 100 |
United States | ||
Foster Wheeler US Investments, Inc. | Brandywine Plaza 1521 Concord Pike, Suit 201, Wilmington, New Castle County, DE, 19803, United | 100 |
States | ||
Amec Foster Wheeler Power Systems, Inc. | ||
Foster Wheeler Intercontinental Corporation | c/o The Corporation Trust Company, Corporation Trust Center, 1209 Orange Street, Wilmington, | 100 |
Foster Wheeler Realty Services, Inc. | DE, 19801 | |
Thelco Co. | ||
Equipment Consultants, Inc. | Corporation Trust Company, 1209 Orange Street, Wilmington, DE, 19801 | 100 |
Barsotti’s Inc. | Perryville Corporate Park, 53 Frontage Road, PO Box 9000, Hampton, NJ, 08827-90000 | 100 |
Amec Foster Wheeler Arabia Ltd. | ||
Amec Foster Wheeler Environmental Equipment | ||
Company, Inc. | ||
Amec Foster Wheeler Industrial Power Company, | ||
Inc. | ||
Amec Foster Wheeler Martinez, Inc. | ||
Amec Foster Wheeler North America Corp. | ||
Amec Foster Wheeler USA Corporation | ||
AMEC Oil & Gas World Services, Inc. | ||
AMEC Holdings, Inc. | United Agent Group Inc., 3411 Silverside Road Tatnall Building #104, Wilmington, New Castle | 100 |
BMA Solutions Inc. | County, DE, 19810, United States | |
Foster Wheeler Inc. | ||
Foster Wheeler International LLC | ||
Foster Wheeler LLC | ||
JWGUSA Holdings, Inc. | ||
MACTEC E&C International, Inc. | ||
Process Consultants, Inc. | ||
Wood Group Alaska, LLC | ||
Wood Group US Holdings, Inc. | ||
Martinez Cogen Limited Partnership | 99 | |
Ceres Solar 1, LLC | ||
Ceres Solar 2, LLC | ||
Ceres Solar 3, LLC | ||
United Agent Group Inc., 8275 South Eastern Av., #200, Las Vegas, NV, 89123, United States | 100 | |
RHI Talent USA Inc. | ||
Wood Group PSN, Inc. | ||
Wood Group Support Services, Inc. | ||
Cape Software, Inc. | ||
Ingenious Inc. | ||
United Agent Group, 2425 W Loop South #200, Houston, TX, 77027, United States | 100 | |
ISI Group, L.L.C. | ||
Rider Hunt International (USA) Inc. | ||
Kelchner, Inc. | United Agent Group Inc., 119 E. Court Street, Cincinnati, OH, 45202, United States | 100 |
Swaggart Brothers, Inc. | ||
United Agent Group Inc., 5708 S.E. 136th Avenue, #2, Portland, OR, 97236, United States | 100 | |
Swaggart Logging & Excavation LLC | ||
AMEC North Carolina, Inc. | 225, Hillsborough Street, Raleigh, NC, 27603, United States | 100 |
4900 Singleton, L.P. | 400 North St. Paul, Dallas, TX, 75201 | 100 |
Ownership | ||
Company Name | Registered Address | Interest % |
Wood Programs, Inc. | 2475 Northwinds Parkway, #200-260, Alpharetta, GA, 30009, United States | 100 |
Energy Transition Developments LLC | ||
Energy Transition Texas Ventures 1 LLC | ||
Energy Transition Texas Ventures 2 LLC | ||
Energy Transition Texas Ventures 3 LLC | ||
Energy Transition Texas Ventures 4 LLC | ||
Energy Transition Texas Ventures 5 LLC | ||
5444 Westheimer #1000, Houston, Harris County, TX, 77056, United States | 100 | |
Energy Transition Texas Ventures 6 LLC | ||
Energy Transition Texas Ventures 7 LLC | ||
Foster Wheeler Energy Corporation | ||
Foster Wheeler Environmental Corporation | ||
Mustang International, Inc. | ||
Wood Group USA, Inc. | ||
Wood Contract Services LLC | 17325 Park Row, Suite 500, Houston, TX, 77084, United States | 100 |
Uzbekistan | ||
Wood Energy Solutions LLC | Sulton Darvoza Business Center, 38/1 Shakhrisabz Street, Tashkent, 100060, Uzbekistan | 100 |
Vanuatu | ||
O.T.S. Finance and Management Limited | ||
Law Partners House, Rue Pasteur, Port Vila, Vanuatu | 100 | |
Overseas Technical Service International Limited | ||
Venezuela | ||
Amec Foster Wheeler Venezuela, C.A. | Avenida Francisco de Miranda, Torre Cavendes, Piso 9, Ofic 903, Caracas, Venezuela | 100 |
Ownership | ||
Company Name | Registered Address | Interest % |
Australia | ||
Clough Wood Pty Ltd 1 | Level 6, QV1 Building, 250 St Georges Terrace, Perth, WA, 6000, Australia | 50 |
Brunei Darussalam | ||
TendrillWood Sdn Bhd | Lot 29 & 30, Tapak Perindustrian Sungai Bera, Kampong Sungai Bera, Seria, Belait, | 75 |
KB1933, Brunei Darussalam | ||
Canada | ||
ABV Consultants Ltd 1 | Suite 2300, Bentall 5, 550 Burrard Street, Vancouver, BC, V6C 2B5, Canada | 50 |
AMEC Black & McDonald Limited 1 | 60 Cutler Avenue, Dartmouth, NS, B3B 0J6, Canada | 50 |
ODL Canada Limited | 689 Water Street, Newfoundland, St. John's, NL, A1E 1B5, Canada | 50 |
Vista Mustang JV | Suite B12, 6020 2nd Street S. E., Calgary, AB, T2H 2L8, Canada | 50 |
Chile | ||
Consorcio AMEC CADE / PSI Consultores Limitada | Av. Jose Domingo, Canas No 2640, Nunoa, Santiago, 7750164, Chile | 50 |
Consorcio Consultor Cade Zañartu Limitada | Seminario 714, Ñuñoa, Santiago de Chile | 50 |
Consorcio Consultor Systra / Cade Idepe / Geoconsult | 40 | |
Limitada | ||
Av. Jose Domingo, Canas No 2640, Nunoa, Santiago, 7750164, Chile | ||
Consorcio de Ingenieria Geoconsult Cade Idepe Limitada | 50 | |
Consorcio de Ingeniería Systra Cade Limitada | 50 | |
Consorcio de Ingenieria Transporte Systra Cade Idepe | Jose Domingo Cañas 2640, Ñuñoa, Santiago Chile | 50 |
Consultores Limitada | ||
Construcciòn e Ingenierìa Chile FI Limitada | Avenida Andrés Bello 2711, Piso 22 - Comuna Las Condens, Santiago, Chile | 50 |
China | ||
Wood Zone Co., Ltd | No. 143 Jinyi Road, Jinshan District, Shanghai, 200540, China | 50 |
Cyprus | ||
Wood Group – CCC Limited | Elenion Building, 2nd Floor, 5 Themistocles Street, CY-1066 Nicosia,CY-1310 Nicosia, PO | 50 |
Box 25549, Cyprus | ||
Iraq | ||
Ghabat Al Majal for Operation and Maintenance of Energy | Majal Business Park, North Rumalia, Basra, Iraq | 50 |
Projects LLC Al | ||
Kazakhstan | ||
WOOD KSS JSC | Satpayev str. 46, Atyrau, 060011, Kazakhstan | 50 |
Mexico | ||
AFWA DUBA Salina Cruz, S. de R.L. de C.V. | Carlos Salazar, #2333, Colonia Obrera, Monterrey, Nuevo Leon, Mexico | 50 |
Grupo Industrial de Ingenieria Ecologica III HLA & Iconsa S.A. | Edificio Omega, Campos Eliseos 345, floors 2, 3 & 11, Chapultepec Polanco 11560 Mexico, | 51 |
de C.V. | D.F. | |
Northam Conip Consorcio, S.A. de C.V. | David Alfaro Siqueiros 104 piso 2, Col. Valle Oriente, San Pedro Garza Garcia, Nuevo | 50 |
Leon, CP. 66269, Mexico | ||
Malaysia | ||
ICE Wood Sdn. Bhd. | Level 7, Menara Milenium,Jalan Damanlela, Pusat Bandar Damansara, Damansara | 49 |
Heights, Wilayah Persekutuan, Wilayah Persekutuan, Kuala Lumpur, 50490, Malaysia | ||
Netherlands | ||
Wood Group Azerbaijan B.V. | C/O Centralis Netherlands BV, Zuidplein 126, WTC, Toren H 15e, Amsterdam, 1077XV, | 51 |
Netherlands | ||
New Zealand | ||
Wood Beca Limited | Ground Floor, Beca House, 21 Pitt Street, Auckland, 1010, New Zealand | 50 |
Oman | ||
AMEC Al Turki LLC | c/o Al Alawi, Mansoor Jamal & Co., Barristers & Legal Consultants, Muscat International | 35 |
Centre, Mezzanine Floor, Muttrah Business District, P.O. Box 686 Ruwi, Oman | ||
Qatar | ||
Wood Black Cat LLC | 5th Floor Al Aqaria Tower, Building No. 34, Museum Street, Old Salata Area, Street 970, | 49 |
Zone 18, P.O Box No. 24523 Doha, Qatar | ||
Saudi Arabia | ||
AMEC BKW Arabia Limited 1 | Al Rushaid Petroleum Investment Co. Building, Prince Hamoud Street, PO Box 31685 – | 50 |
Al Khobar 31952, Saudi Arabia | ||
Spain | ||
Insolux Monenco Medio Ambiente S.A. | Calle Juan Bravo, 3-C, Madrid, 28006, Spain | 49 |
Trinidad and Tobago | ||
Massy Wood Group Ltd. | 4th Floor, 6A Queens Park West, Victoria Avenue, Port of Spain, Trinidad and Tobago | 50 |
United Kingdom | ||
ACM Health Solutions Limited | Booths Park, Chelford Road, Knutsford, Cheshire, WA16 8QZ, England, United Kingdom | 33 |
RWG (Repair & Overhauls) Limited | Sir Ian Wood House, Hareness Road, Altens Industrial Estate, Aberdeen, AB12 3LE, | 50 |
Scotland, United Kingdom | ||
South Kensington Developments Limited | Ground Floor T3 Trinity Park, Bickenhill Lane, Birmingham, B37 7ES, United Kingdom | 50 |
AFW Finance 2 Limited (Registered number 09861575) |
AMEC Building Limited (Registered number 165287) |
AMEC (F.C.G) Limited (Registered number 148585) |
AMEC (MH1992) Limited (Registered number 222870) |
AMEC (MHL) Limited (Registered number 713103) |
AMEC (WSL) Limited Registered number 514311) |
AMEC BKW Limited (Registered number 169831) |
AMEC Bravo Limited (Registered number 6206015) |
AMEC Capital Projects Limited (Registered number 2804109) |
AMEC Civil Engineering Limited (Registered number 1265199) |
Amec Foster Wheeler (Holdings) Limited (Registered number 00163609) |
Amec Foster Wheeler Earth and Environmental (UK) Limited (Registered |
number 4987981) |
Amec Foster Wheeler Energy Limited (Registered number 1361134) |
Amec Foster Wheeler Finance Asia Limited (Registered number 6205760) |
Amec Foster Wheeler Finance Limited (Registered number 1332332) |
Amec Foster Wheeler Group Limited (Registered number 4612748) |
Amec Foster Wheeler International Limited (Registered number 3203966) |
AMEC Investments Europe Limited (Registered number 3704533) |
AMEC Offshore Limited (Registered number 1054207) |
AMEC Process and Energy Limited Registered number 2028340) |
AMEC Project Investments Limited (Registered number 2619408) |
AMEC Services Limited (Registered number 2804093) |
AMEC Trustees Limited (Registered number 2830098) |
Amec USA Holdings Limited (Registered number 4041261) |
Amec Wind Developments Limited (Registered number 8781332) |
Automated Technology Group Holdings Limited |
(Registered number 07871655) |
East Mediterranean Energy Services Limited |
(Registered number SC505318) |
Foster Wheeler (G.B.) Limited (Registered number 745470) |
Foster Wheeler (London) Limited (Registered number 887857) |
Foster Wheeler (Process Plants) Limited (Registered number 1184855) |
Foster Wheeler E&C Limited (Registered number 2247293) |
Foster Wheeler Environmental (UK) Limited (Registered number 1657494) |
Foster Wheeler Europe (Registered number 04127813) |
Foster Wheeler UK Investments Limited Registered number SC649888) |
Foster Wheeler World Services Limited (Registered number 1439353) |
FW Investments Limited (Registered number 6933416) |
HFA Limited (Registered number SC129298) |
Integrated Maintenance Services Limited (Registered number 3665766) |
James Scott Limited (Registered number SC35281) |
John Wood Group Holdings Limited (Registered number SC642609) |
JWG Investments Limited (Registered number SC484872) |
JWGUSA Holdings Limited (Registered number SC178512) |
Metal and Pipeline Endurance Limited (Registered number 534109) |
Mustang Engineering Limited (Registered number SC273548) |
Press Construction Limited (Registered number 471400) |
Process Plants Suppliers Limited (Registered number 957881) |
Production Services Network (UK) Limited |
(Registered number SC293004) |
Production Services Network Bangladesh Limited |
(Registered number 02214332) |
PSJ Fabrications Ltd (Registered number 01205595) |
PSN (Angola) Limited (Register number SC311500) |
PSN (Philippines) Limited (Registered number SC345547) |
PSN Asia Limited (Registered number SC317111) |
PSN Overseas Limited (Registered number SC319469) |
QED International (UK) Limited (Registered number SC106477) |
Rider Hunt International Limited (Register number 02305615) |
Sandiway Solutions (No 3) Limited (Registered number 5318249) |
SgurrEnergy Limited (Registered number SC245814) |
The Automated Technology Group Limited |
(Registered number 03109235) |
WGPSN (Holdings) Limited (Registered number SC288570) |
WGPSN Eurasia Limited (Registered number SC470501) |
Wood (Indonesia) Limited (Registered number SC693591) |
Wood and Company Limited (Registered number 01580678) |
Wood Group Algeria Limited (Registered number SC299843) |
Wood Group Algiers Limited (Registered number SC299845) |
Wood Group Annaba Limited (Registered number SC299848) |
Wood Group Arzew Limited (Registered number SC299850) |
Wood Group Engineering (North Sea) Limited |
(Registered number SC030715) |
Wood Group Engineering and Operations Support Limited |
(Registered number SC159149) |
Wood Group Hassi Messaoud Limited (Registered number SC299851) |
Wood Group Holdings (International) Limited Register number SC169712) |
Wood Group Investments Limited (Registered number SC301983) |
Wood Group Kenny Corporate Limited (Registered number SC147353) |
Wood Group Kenny Limited (Registered number 1398385) |
Wood Group Kenny UK Limited (Registered number 2331383) |
Wood Group Power Investments Limited (Registered number SC454342) |
Wood Group Production Services UK Limited |
(Registered number SC278252) |
Wood Group/OTS Limited (Registered number 1579234) |
Wood International Limited (Registered number 10517856) |
Wood Limited (Registered number 9861563) |
Wood Finance UK Limited (Registered number 03725076) |
Wood Pensions Trustee Limited (Registered number 1889899) |
Wood Transmission and Distribution Limited |
(Registered number 11829648) |
Wood UK Limited (Registered number 3863449) |
2024 |
2023 |
||
Note |
$m |
$m |
|
Non-current assets |
|||
Investments |
1 |
1,308.6 |
4,410.7 |
Long term receivables |
2 |
1,946.2 |
3,061.7 |
3,254.8 |
7,472.4 |
||
Current assets |
|||
Trade and other receivables |
3 |
262.5 |
324.4 |
Income tax receivable |
3.5 |
7.5 |
|
Cash and cash equivalents |
4 |
10.7 |
11.7 |
276.7 |
343.6 |
||
Current liabilities |
|||
Borrowings |
5 |
1,091.4 |
257.4 |
Trade and other payables |
6 |
1,998.6 |
2,112.3 |
3,090.0 |
2,369.7 |
||
Net current liabilities |
(2,813.3) |
(2,026.1) |
|
Non-current liabilities |
|||
Borrowings |
5 |
- |
812.2 |
Other non-current liabilities |
7 |
19.8 |
1,034.8 |
19.8 |
1,847.0 |
||
Net assets |
421.7 |
3,599.3 |
|
Equity |
|||
Share capital |
9 |
41.3 |
41.3 |
Share premium |
10 |
63.9 |
63.9 |
Retained earnings |
11 |
(1,357.0) |
657.1 |
Merger reserve |
12 |
1,135.3 |
2,298.8 |
Other reserves |
13 |
538.2 |
538.2 |
Total equity |
421.7 |
3,599.3 |
Share | Retained | Merger | Other | Total | ||
Share capital | premium | earnings | reserve | reserves | equity | |
$m | $m | $m | $m | $m | $m | |
At 1 January 2023 | 41.3 | 63.9 | 394.5 | 2,540.8 | 538.2 | 3,578.7 |
Profit for the year | - | - | 4.2 | - | - | 4.2 |
Total comprehensive profit for the year | - | - | 4.2 | - | - | 4.2 |
Transactions with owners: | ||||||
Credit relating to share based charges | - | - | 19.6 | - | - | 19.6 |
Proceeds from share incentive plan (SIP) | - | - | 1.6 | - | - | 1.6 |
Foreign exchange movements on employee share trust | - | - | (4.8) | - | - | (4.8) |
Transfer from merger reserve to retained earnings | - | - | 242.0 | (242.0) | - | - |
At 31 December 2023 | 41.3 | 63.9 | 657.1 | 2,298.8 | 538.2 | 3,599.3 |
Loss for the year | - | - | (3,200.2) | - | - | (3,200.2) |
Total comprehensive loss for the year | - | - | (3,200.2) | - | - | (3,200.2) |
Transactions with owners: | ||||||
Credit relating to share based charges | - | - | 25.8 | - | - | 25.8 |
Purchase of company shares by employee share trust | - | - | (4.1) | - | - | (4.1) |
Foreign exchange movements on employee share trust | - | - | 0.9 | - | - | 0.9 |
Transfer from merger reserve to retained earnings | - | - | 1,163.5 | (1,163.5) | - | - |
At 31 December 2024 | 41.3 | 63.9 | (1,357.0) | 1,135.3 | 538.2 | 421.7 |
2024 | 2023 | |
Average rate £1=$ | 1.2781 | 1.2425 |
Closing rate £1=$ | 1.2523 | 1.2749 |
2024 | 2023 | |
$m | $m | |
Cost | ||
At 1 January | 4,410.7 | 4,391.1 |
Additions | 25.8 | 19.6 |
At 31 December | 4,436.5 | 4,410.7 |
Impairment | ||
At 1 January | - | - |
Charge for the year | 3,127.9 | - |
At 31 December | 3,127.9 | - |
Net book value | ||
At 31 December | 1,308.6 | 4,410.7 |
Name of subsidiary | Country of incorporation or registration | Registered address |
John Wood Group Holdings Limited | UK | Sir Ian Wood House, Aberdeen |
2024 | 2023 | |
$m | $m | |
Loans to Group undertakings | 1,946.2 | 3,061.7 |
2024 | 2023 | |
$m | $m | |
Loans to Group undertakings | 25.4 | 46.8 |
Trade receivables – Group undertakings | 230.3 | 269.3 |
Other receivables | 2.0 | 1.2 |
Prepayments and accrued income | 4.8 | 7.1 |
262.5 | 324.4 |
2024 | 2023 | |
$m | $m | |
Over 3 months | 58.9 | 45.7 |
2024 | 2023 | |
$m | $m | |
At 1 January | 45.7 | 45.7 |
Charge for the year | 13.2 | - |
At 31 December | 58.9 | 45.7 |
2024 | 2023 | |
$m | $m | |
Under 3 months | 36.3 | 38.8 |
Over 3 months | 318.3 | 191.7 |
354.6 | 230.5 |
2024 | 2023 | |
$m | $m | |
Cash and cash equivalents | 10.7 | 11.7 |
2024 | 2023 | |
$m | $m | |
Current borrowings | ||
Bank loans and overdrafts | 828.6 | 167.8 |
Senior loan notes | 262.8 | 89.6 |
1,091.4 | 257.4 | |
Non-current borrowings | ||
Bank loans | - | 549.3 |
Senior loan notes | - | 262.9 |
- | 812.2 |
2024 | 2023 | |
$m | $m | |
Loans from Group undertakings | 1,873.7 | 2,005.7 |
Trade payables – Group undertakings | 103.5 | 98.6 |
Other creditors | 19.3 | 2.0 |
Accruals | 2.1 | 6.0 |
1,998.6 | 2,112.3 |
2024 | 2023 | |
$m | $m | |
Amounts due to Group undertakings | 19.8 | 1,034.8 |
2024 | 2023 | |
$m | $m | |
Issued and fully paid | ||
691,839,369 (2023: 691,839,369) ordinary shares of 4 2/7 p each | 41.3 | 41.3 |
2024 | 2023 | |
$m | $m | |
At 1 January and 31 December | 63.9 | 63.9 |
2024 |
2023 |
|
$m |
$m |
|
At 1 January |
2,298.8 |
2,540.8 |
Transfer to retained earnings |
(1,163.5) |
(242.0) |
At 31 December |
1,135.3 |
2,298.8 |
Capital |
Capital |
|||
reduction |
redemption |
Hedging |
||
reserve |
reserve |
reserve |
Total |
|
$m |
$m |
$m |
$m |
|
At 1 January 2023, 31 December 2023 and |
||||
31 December 2024 |
88.1 |
439.7 |
10.4 |
538.2 |