| 2025 | 2024 | ||
| Note | € million | € million | |
Net sales revenue | 6, 7 | ||
Cost of goods sold | ( | ( | |
Gross profit | |||
Operating expenses | 8 | ( | ( |
Share of results of integral equity method investments | 15 | ||
Operating profit | 6 | ||
Finance income | |||
Finance costs | ( | ( | |
Finance costs, net | 9 | ( | ( |
Share of results of non-integral equity method investments | 15 | ||
Profit before tax | |||
Ta x | 10 | ( | ( |
Profit after tax | |||
| Attributable to: | |||
Owners of the parent | |||
Non-controlling interests | ( | ( | |
Basic and diluted earnings per share (€) | 11 |
| 2025 | 2024 | ||
| Note | € million | € million | |
Profit after tax | |||
| Other comprehensive income: | |||
| Items that may be subsequently reclassified | |||
| toincomestatement: | |||
Cost of hedging | 24 | ( | ( |
Net (loss)/gain from cash flow hedges | 24 | ( | |
Foreign currency translation gains/(losses) | 12 | ( | |
| Share of other comprehensive loss of equity | |||
methodinvestments | 12, 15 | ( | ( |
| Income tax relating to items that may be subsequently | |||
reclassified to income statement | 12 | ||
( | |||
| Items that will not be subsequently reclassified | |||
| toincomestatement: | |||
Valuation gain/(loss) on equity investments at fair value through other comprehensive income | 12 | ( | |
Actuarial (losses)/gains | 12 | ( | |
| Income tax relating to items that will not be subsequently | |||
reclassified to income statement | 12 | ||
( | |||
Other comprehensive income/(loss) for the year, net of tax | 12 | ( | |
Total comprehensive income for the year | |||
| Total comprehensive income attributable to: | |||
Owners of the parent | |||
Non-controlling interests | ( | ( | |
| 2025 | 2024 | ||
| Note | € million | € million | |
| Assets | |||
Intangible assets | 13 | ||
Property, plant and equipment | 14 | ||
Equity method investments | 15 | ||
Other financial assets | 24 | ||
Deferred tax assets | 10 | ||
Other non-current assets | 18 | ||
Total non-current assets | |||
Inventories | 17 | ||
Trade, other receivables and assets | 18 | ||
Other financial assets | 24, 25 | ||
Current tax assets | |||
Cash and cash equivalents | 25 | ||
Assets classified as held for sale | 19 | ||
Total current assets | |||
Total assets |
| 2025 | 2024 | ||
| Note | € million | € million | |
| Liabilities | |||
Borrowings | 25 | ||
Other financial liabilities | 24 | ||
Deferred tax liabilities | 10 | ||
Provisions and employee benefits | 21 | ||
Non-current tax liabilities | 10 | ||
Other non-current liabilities | |||
Total non-current liabilities | |||
Borrowings | 25 | ||
Other financial liabilities | 24 | ||
Trade and other payables | 20 | ||
Provisions and employee benefits | 21 | ||
Current tax liabilities | |||
Total current liabilities | |||
Total liabilities | |||
| Equity | |||
Share capital | 26 | ||
Share premium | 26 | ||
Group reorganisation reserve | 26 | ( | ( |
Treasury shares | 26 | ( | ( |
Exchange equalisation reserve | 26 | ( | ( |
Other reserves | 26 | ||
Retained earnings | |||
Equity attributable to owners of the parent | |||
Non-controlling interests | |||
Total equity | |||
Total equity and liabilities |
| Attributable to owners of the parent | ||||||||||
| Group | Exchange | Non- | ||||||||
| Share | reorganisation | Treasury | equalisation | Other | Retained | controlling | ||||
| Share capital | premium | reserve | shares | reserve | reserves | earnings | Total | interests | Total equity | |
| € million | € million | € million | € million | € million | € million | € million | € million | € million | € million | |
Balance as at 1 January 2024 | ( | ( | ( | |||||||
Shares issued/granted to employees exercising stock options | ( | |||||||||
| Share-based compensation: | ||||||||||
Performance shares | ||||||||||
Movement in shares held for equity compensation plan | ||||||||||
Appropriation of reserves | ( | |||||||||
Purchase and dilution of shares held by non-controlling interests | ( | ( | ( | |||||||
Acquisition of treasury shares | ( | ( | ( | |||||||
Dividends | ( | ( | ( | |||||||
Transfer of cash flow hedge reserve, including cost of hedging to inventories, net of tax 1 | ||||||||||
( | ( | ( | ||||||||
Profit for the year, net of tax | ( | |||||||||
Other comprehensive loss for the year, net of tax | ( | ( | ( | ( | ||||||
Total comprehensive income for the year, net of tax 2 | ( | ( | ||||||||
Balance as at 31 December 2024 | ( | ( | ( | |||||||
Shares granted to employees exercising stock options | ( | |||||||||
| Share-based compensation: | ||||||||||
Performance shares | ||||||||||
Movement in shares held for equity compensation plan | ||||||||||
Appropriation of reserves | ( | ( | ||||||||
Dilution of shares held by non-controlling interests | ( | ( | ||||||||
Dividends | ( | ( | ( | ( | ||||||
Transfer of cash flow hedge reserve, including cost of hedging to inventories, net of tax 3 | ||||||||||
( | ( | ( | ||||||||
Profit for the year, net of tax | ( | |||||||||
Other comprehensive loss for the year, net of tax | ( | ( | ( | |||||||
Total comprehensive income for the year, net of tax 4 | ( | ( | ||||||||
Balance as at 31 December 2025 | ( | ( | ( |
| 2025 | 2024 | ||
| Note | € million | € million | |
| Operating activities | |||
Profit after tax | |||
Finance costs, net | 9 | ||
Share of results of non-integral equity method investments | 15 | ( | ( |
Tax charged to the income statement | 10 | ||
| Depreciation of property, plant and equipment including | |||
right-of-use assets | 14, 16 | ||
| Impairment of property, plant and equipment including | |||
right-of-use assets | 14 | ||
Employee performance shares | |||
Amortisation and impairment of intangible assets | 13 | ||
Share of results of integral equity method investments | 15 | ( | ( |
Gain on disposals of non-current assets | 8 | ( | ( |
Decrease/(increase) in inventories | ( | ||
Increase in trade and other receivables | ( | ( | |
Increase in trade and other payables | |||
Tax paid | ( | ( | |
Net cash inflow from operating activities | |||
| Investing activities | |||
Payments for purchases of property, plant and equipment | ( | ( | |
Proceeds from sales of property, plant and equipment | |||
Payment for business combinations, net of cash acquired | 23 | ( | ( |
Receipts from integral equity method investments | 27 | ||
Receipts from non-integral equity method investments | 27 |
| 2025 | 2024 | ||
| Note | € million | € million | |
| Net proceeds from/(payments for) investments in financial | |||
assets at amortised cost | ( | ||
Net proceeds from investments in financial assets at fair value through profit or loss | |||
Payments for investments in financial assets at fair value through other comprehensive income | ( | ( | |
Loans to related parties | ( | ( | |
Repayments of loans by related parties | |||
Interest received | |||
Net cash inflow/(outflow) from investing activities | ( | ||
| Financing activities | |||
| Proceeds from shares granted/issued to employees | |||
exercising stockoptions | 26 | ||
Payments for purchases of shares held by non-controlling interests | ( | ||
Acquisition of treasury shares | 26 | ( | |
Proceeds from borrowings | 25 | ||
Repayments of borrowings | 25 | ( | ( |
Principal repayments of lease obligations | 25 | ( | ( |
Dividends paid to owners of the parent | 26 | ( | ( |
| Payments for settlement of derivatives and funded forward | |||
contracts regarding financingactivities | 25 | ( | ( |
Interest paid | 25 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
| Movement in cash and cash equivalents | |||
Cash and cash equivalents as at 1 January | |||
Net increase in cash and cash equivalents | |||
Effect of changes in exchange rates | ( | ||
Cash and cash equivalents as at 31 December | 25 |
| Average | Average | Closing | Closing | |
| 2025 | 2024 | 2025 | 2024 | |
US Dollar | 1.13 | 1.08 | 1.18 | 1.04 |
UK Sterling | 0.86 | 0.85 | 0.87 | 0.83 |
Polish Zloty | 4.24 | 4.31 | 4.23 | 4.27 |
Nigerian Naira | 1,719.72 | 1,602.37 | 1,705.24 | 1,614.99 |
Hungarian Forint | 398.39 | 394.86 | 386.21 | 410.56 |
Swiss Franc | 0.94 | 0.95 | 0.93 | 0.94 |
Russian Rouble | 94.70 | 100.14 | 92.36 | 107.50 |
Romanian Leu | 5.04 | 4.97 | 5.09 | 4.98 |
Ukrainian Hryvnia | 46.99 | 43.43 | 49.65 | 43.75 |
Czech Koruna | 24.71 | 25.12 | 24.28 | 25.20 |
Serbian Dinar | 117.19 | 117.09 | 117.33 | 116.97 |
Egyptian Pound | 55.60 | 48.75 | 56.14 | 52.92 |
| Established | Austria, Cyprus, Greece, Italy, Northern |
| markets: | Ireland, the Republic of Ireland, Switzerland |
and Global exports 1 . | |
| Developing | Croatia, Czech Republic, Estonia, |
| markets: | Hungary, Latvia, Lithuania, Poland, |
| Slovakia and Slovenia. | |
| Emerging | Armenia, Belarus, Bosnia and Herzegovina, |
| markets: | Bulgaria, Egypt, Moldova, Montenegro, |
| Nigeria, North Macedonia, Romania, the | |
| Russian Federation, Serbia (including the | |
| Republic of Kosovo) and Ukraine. |
2025 | 2024 | |
Established | 631.6 | 631.3 |
Developing | 486.4 | 482.6 |
Emerging | 1,879.4 | 1,800.6 |
Total volume | 2,997.4 | 2,914.5 |
Established | €3,599.7 million |
Developing | €2,551.8 million |
Emerging | €5,453.0 million |
Established | €3,501.3 million |
Developing | €2,385.2 million |
Emerging | €4,867.9 million |
Volume in million unit cases 2 : | 2025 | 2024 |
NARTD | 2,990.0 | 2,907.9 |
Premium Spirits | 7.4 | 6.6 |
Total volume | 2,997.4 | 2,914.5 |
| Net sales revenue in € million: | ||
NARTD | 11,144.1 | 10,340.1 |
Premium Spirits | 460.4 | 414.3 |
Total net sales revenue | 11,604.5 | 10,754.4 |
| 2025 | 2024 | |
| € million | € million | |
Switzerland | 460.2 | 465.8 |
The Russian Federation | 1,613.3 | 1,357.3 |
Italy | 1,260.5 | 1,232.8 |
Poland | 1,228.0 | 1,158.2 |
All countries other than Switzerland, the Russian Federation, Italy and Poland | 7,042.5 | 6,540.3 |
Total net sales revenue from external customers | 11,604.5 | 10,754.4 |
| 2025 | 2024 | ||
Year ended 31 December | Note | € million | € million |
| Cost of inventories recognised as an expense: | |||
Established | 1,717.6 | 1,702.9 | |
Developing | 1,134.1 | 1,051.1 | |
Emerging | 2,582.8 | 2,376.6 | |
Total cost of inventories recognised as an expense | 17 | 5,434.5 | 5,130.6 |
| 2025 | 2024 | ||
Year ended 31 December | Note | € million | € million |
| Operating profit: | |||
Established | 371.0 | 385.8 | |
Developing | 239.0 | 223.6 | |
Emerging | 695.6 | 576.0 | |
Total operating profit | 1,305.6 | 1,185.4 | |
| Finance costs: | |||
Established | (23.9) | (21.0) | |
Developing | (16.6) | (14.9) | |
Emerging | (48.3) | (85.7) | |
Corporate 3 | (195.0) | (198.8) | |
Inter-segment finance cost | 152.1 | 153.7 | |
Total finance costs | 9 | (131.7) | (166.7) |
| Finance income: | |||
Established | 5.4 | 5.1 | |
Developing | 2.8 | 3.0 | |
Emerging | 119.1 | 64.9 | |
Corporate 3 | 155.4 | 186.9 | |
Inter-segment finance income | (152.1) | (153.7) | |
Total finance income | 9 | 130.6 | 106.2 |
| Income tax expense: | |||
Established | (78.2) | (105.6) | |
Developing | (41.6) | (54.4) | |
Emerging | (226.3) | (126.2) | |
Corporate 3 | (19.0) | (22.1) | |
Total income tax expense | 10 | (365.1) | (308.3) |
| Reconciling items: | |||
Share of results of non-integral equity method investments | 15 | 0.9 | 3.1 |
Profit after tax | 940.3 | 819.7 |
| 2025 | 2024 | ||
| Note | € million | € million | |
Depreciation and impairment of property, plant and equipment including right-of-use assets: | |||
Established | (132.3) | (123.4) | |
Developing | (84.4) | (75.1) | |
Emerging | (214.0) | (197.2) | |
Total depreciation and impairment of property, plant and equipment including right-of-use assets | 14, 16 | (430.7) | (395.7) |
| Amortisation and impairment of intangible assets: | |||
Established | (0.4) | – | |
Developing | (0.4) | – | |
Emerging | (0.7) | (1.1) | |
Total amortisation and impairment of intangible assets | 13 | (1.5) | (1.1) |
| 2025 | 2024 | |
| € million | € million | |
Switzerland | 658.2 | 636.8 |
Italy | 1,272.5 | 1,236.4 |
All countries other than Switzerland and Italy | 4,551.8 | 4,059.7 |
Total non-current assets 4 | 6,482.5 | 5,932.9 |
| 2025 | 2024 | |
| € million | € million | |
Established | 185.2 | 148.6 |
Developing | 93.8 | 95.6 |
Emerging 5 | 485.1 | 382.9 |
Total expenditure on property, plant and equipment | 764.1 | 627.1 |
| 2025 | 2024 | |
| € million | € million | |
Selling expenses | 1,356.2 | 1,228.1 |
Delivery expenses | 837.5 | 778.8 |
Administrative expenses | 731.7 | 693.6 |
Restructuring costs | 10.0 | 3.3 |
Acquisition costs (refer to Note 23) | 42.3 | 1.9 |
Operating expenses | 2,977.7 | 2,705.7 |
| 2025 | 2024 | |
| € million | € million | |
Established | (0.3) | (0.1) |
Developing | (1.0) | 0.2 |
Emerging | 11.3 | 3.2 |
Total restructuring costs | 10.0 | 3.3 |
| 2025 | 2024 | |
| € million | € million | |
Wages and salaries | 1,029.9 | 947.9 |
Social security costs | 181.2 | 163.8 |
Pension and other employee benefits | 208.5 | 178.1 |
Termination benefits | 22.7 | 7.6 |
Total employee costs | 1,442.3 | 1,297.4 |
| 2025 | 2024 | |
| € million | € million | |
Salaries and other short-term benefits | 22.9 | 23.4 |
Performance share awards | 12.0 | 8.1 |
Pension and post-employment benefits | 1.4 | 1.1 |
Total remuneration | 36.3 | 32.6 |
| 2025 | 2024 | |
| € million | € million | |
Audit fees | 5.6 | 5.4 |
Audit-related fees | 1.1 | 1.1 |
Total audit and audit-related fees | 6.7 | 6.5 |
| 2025 | 2024 | |
| € million | € million | |
Finance income | 130.6 | 106.2 |
Interest expense | (127.8) | (121.0) |
Other finance costs | (2.8) | (2.0) |
Net foreign exchange remeasurement losses | (1.1) | (43.7) |
Finance costs | (131.7) | (166.7) |
Finance costs, net | (1.1) | (60.5) |
| 2025 | 2024 | |
| € million | € million | |
Current tax expense | 307.5 | 308.7 |
Deferred tax expense/(income) | 57.6 | (0.4) |
Income tax expense | 365.1 | 308.3 |
| 2025 | 2024 | |
| € million | € million | |
Profit before tax | 1,305.4 | 1,128.0 |
| Tax calculated at domestic tax rates applicable to profits | ||
in the respective countries | 299.7 | 223.0 |
Additional local taxes in foreign jurisdictions | 26.7 | 27.1 |
Tax holidays in foreign jurisdictions | – | (0.2) |
Expenses non-deductible for tax purposes | 26.9 | 40.6 |
Income not subject to tax | (0.9) | (1.3) |
Changes in tax laws and rates | (1.2) | 3.3 |
Movement of accumulated tax losses | 23.6 | 2.5 |
Other | (9.7) | 13.3 |
Income tax expense | 365.1 | 308.3 |
Effective tax rate | 28.0% | 27.3% |
| 2025 | 2024 | |
| € million | € million | |
Established | 17.4 | 15.6 |
Developing | 21.4 | 24.6 |
Emerging | 44.3 | 23.6 |
Corporate 1 | 6.0 | 8.5 |
Total income tax provision | 89.1 | 72.3 |
| 2025 | 2024 | |
| Deferred tax assets: | € million | € million |
To be recovered after 12 months | 54.4 | 68.0 |
To be recovered within 12 months | 93.8 | 88.2 |
Gross deferred tax assets | 148.2 | 156.2 |
Offset of deferred tax | (105.9) | (115.3) |
Net deferred tax assets | 42.3 | 40.9 |
| Deferred tax liabilities: | ||
To be settled after 12 months | (368.8) | (321.6) |
To be settled within 12 months | (12.8) | (14.4) |
Gross deferred tax liabilities | (381.6) | (336.0) |
Offset of deferred tax | 105.9 | 115.3 |
Net deferred tax liabilities | (275.7) | (220.7) |
| 2025 | 2024 | |
| € million | € million | |
As at 1 January | (179.8) | (209.0) |
Taken to the income statement | (57.6) | 0.4 |
Arising from business combinations (refer to Note 23) | (0.2) | – |
Taken to other comprehensive income (refer to Note 12) | 7.0 | 1.1 |
Taken directly to equity | (3.2) | (0.7) |
Foreign currency translation | 0.4 | 28.4 |
As at 31 December | (233.4) | (179.8) |
| Tax losses | Book in | Other | |||||
| Pensions and | carry- | excess of tax | deferred tax | ||||
| Provisions | benefit plans | forward | depreciation | Leasing | assets | ||
| Deferred tax assets | € million | € million | € million | € million | € million | € million | Total |
As at 1 January 2024 | 16.6 | 15.1 | 19.0 | 4.8 | 33.2 | 55.8 | 144.5 |
Taken to the income statement | 7.7 | (1.8) | (3.7) | (0.9) | 9.4 | 17.5 | 28.2 |
Taken to other comprehensive income | – | (0.6) | – | – | – | 1.5 | 0.9 |
| Other movements and foreign | |||||||
currency translation | (16.2) | 1.9 | 2.1 | (0.4) | (2.4) | (2.4) | (17.4) |
As at 31 December 2024 | 8.1 | 14.6 | 17.4 | 3.5 | 40.2 | 72.4 | 156.2 |
Taken to the income statement | 0.1 | (0.5) | (5.2) | (2.8) | 7.8 | (11.0) | (11.6) |
| Arising from business | |||||||
combinations (refer to Note 23) | 0.6 | – | – | – | – | – | 0.6 |
Taken to other comprehensive income | – | (0.5) | – | – | – | 1.6 | 1.1 |
| Other movements and foreign | |||||||
currency translation | 2.3 | (0.3) | (1.0) | 2.5 | 0.1 | (1.7) | 1.9 |
As at 31 December 2025 | 11.1 | 13.3 | 11.2 | 3.2 | 48.1 | 61.3 | 148.2 |
| Tax in excess | Other | |||
| of book | Derivative | deferred tax | ||
| depreciation | instruments | liabilities | Total | |
| Deferred tax liabilities | € million | € million | € million | € million |
As at 1 January 2024 | (276.9) | (2.4) | (74.2) | (353.5) |
Taken to the income statement | (28.6) | 1.6 | (0.8) | (27.8) |
Taken to other comprehensive income | – | (0.5) | 0.7 | 0.2 |
Taken directly to equity | – | (0.7) | – | (0.7) |
| Other movements and foreign | ||||
currency translation | 38.5 | 2.0 | 5.3 | 45.8 |
As at 31 December 2024 | (267.0) | – | (69.0) | (336.0) |
Taken to the income statement | (46.9) | (2.3) | 3.2 | (46.0) |
| Arising from business | ||||
combinations (refer to Note 23) | (0.2) | – | (0.6) | (0.8) |
Taken to other comprehensive income | – | 5.2 | 0.7 | 5.9 |
Taken directly to equity | – | (3.2) | – | (3.2) |
| Other movements and foreign | ||||
currency translation | (0.3) | (1.3) | 0.1 | (1.5) |
As at 31 December 2025 | (314.4) | (1.6) | (65.6) | (381.6) |
| 2025 | 2024 | |
| € million | € million | |
Attributable to tax losses that expire within five years | 9.8 | 8.0 |
Attributable to tax losses that expire after five years | – | 4.7 |
Attributable to tax losses that can be carried forward indefinitely | 1.4 | 4.7 |
Recognised deferred tax assets attributable to tax losses | 11.2 | 17.4 |
| 2025 | 2024 | |
| € million | € million | |
Attributable to tax losses that expire within five years | 55.1 | 35.3 |
Attributable to tax losses that expire after five years | 6.2 | 3.5 |
Unrecognised deferred tax assets attributable to tax losses | 61.3 | 38.8 |
2025 | 2024 | |
Net profit attributable to the owners of the parent (€ million) | 940.4 | 820.6 |
| Weighted average number of ordinary shares for the purposes | ||
of basic earnings per share calculation (million) | 363.2 | 364.3 |
Effect of dilutive stock options on the number of shares (million) | 0.1 | 0.2 |
| Weighted average number of ordinary shares for the purposes | ||
of diluted earnings per share calculation (million) | 363.3 | 364.5 |
Basic earnings per share (€) | 2.59 | 2.25 |
Diluted earnings per share (€) | 2.59 | 2.25 |
2025 | 2024 | |||||
| Before tax | Income tax | Net of tax | Before tax | Income tax | Net of tax | |
| € million | € million | € million | € million | € million | € million | |
Cost of hedging (refer to Note 24) | (3.3) | – | (3.3) | (2.3) | – | (2.3) |
| Net (loss)/gain on cash flow hedges | ||||||
(refer to Note 24) | (59.4) | 6.8 | (52.6) | 10.8 | 1.0 | 11.8 |
Foreign currency translation gains/(losses) | 90.0 | – | 90.0 | (209.5) | – | (209.5) |
| Valuation gain/(loss) on equity | ||||||
investments at fair value through other comprehensive income | 0.3 | 0.2 | 0.5 | (0.2) | – | (0.2) |
Actuarial (losses)/gains | (0.8) | – | (0.8) | 1.0 | 0.1 | 1.1 |
| Share of other comprehensive loss | ||||||
of equity method investments | (0.4) | – | (0.4) | (4.6) | – | (4.6) |
Other comprehensive income/(loss) | 26.4 | 7.0 | 33.4 | (204.8) | 1.1 | (203.7) |
| Other | |||||
| Franchise | intangible | ||||
| Goodwill | agreements | Trademarks | assets | Total | |
| € million | € million | € million | € million | € million | |
| Cost | |||||
As at 1 January 2024 | 2,003.2 | 333.8 | 418.1 | 15.9 | 2,771.0 |
Impairment | – | – | (0.4) | 0.4 | – |
Foreign currency translation | 8.0 | (70.1) | 0.1 | – | (62.0) |
As at 31 December 2024 | 2,011.2 | 263.7 | 417.8 | 16.3 | 2,709.0 |
| Amortisation | |||||
As at 1 January 2024 | 182.4 | – | 8.6 | 10.2 | 201.2 |
Charge for the year | – | – | 0.5 | 0.6 | 1.1 |
As at 31 December 2024 | 182.4 | – | 9.1 | 10.8 | 202.3 |
Net book value as at 1 January 2024 | 1,820.8 | 333.8 | 409.5 | 5.7 | 2,569.8 |
Net book value as at 31 December 2024 | 1,828.8 | 263.7 | 408.7 | 5.5 | 2,506.7 |
| Other | |||||
| Franchise | intangible | ||||
| Goodwill | agreements | Trademarks | assets | Total | |
| € million | € million | € million | € million | € million | |
| Cost | |||||
As at 1 January 2025 | 2,011.2 | 263.7 | 417.8 | 16.3 | 2,709.0 |
Arising from business combinations (refer to Note 23) | 26.2 | – | – | 5.0 | 31.2 |
Foreign currency translation | (5.3) | (7.3) | – | (0.1) | (12.7) |
As at 31 December 2025 | 2,032.1 | 256.4 | 417.8 | 21.2 | 2,727.5 |
| Amortisation | |||||
As at 1 January 2025 | 182.4 | – | 9.1 | 10.8 | 202.3 |
Charge for the year | – | – | 0.5 | 1.0 | 1.5 |
As at 31 December 2025 | 182.4 | – | 9.6 | 11.8 | 203.8 |
Net book value as at 1 January 2025 | 1,828.8 | 263.7 | 408.7 | 5.5 | 2,506.7 |
Net book value as at 31 December 2025 | 1,849.7 | 256.4 | 408.2 | 9.4 | 2,523.7 |
Goodwill | €1,849.7 million |
Franchise agreements | €256.4 million |
Trademarks | €405.3 million |
Goodwill | €1,828.8 million |
Franchise agreements | €263.7 million |
Trademarks | €405.4 million |
| Italy | 31% |
| Switzerland | 20% |
| The Republic of Ireland | 10% |
| and Northern Ireland | |
| Koncern Bambi a.d. Požarevac | 9% |
All other cash-generating units | 30 % |
| Franchise | ||||
| Goodwill | agreements | Trademarks | Total | |
| € million | € million | € million | € million | |
Italy | 640.9 | 126.9 | – | 767.8 |
Switzerland | 496.0 | – | – | 496.0 |
The Republic of Ireland and Northern Ireland | 244.8 | – | – | 244.8 |
| Koncern Bambi a.d. | ||||
Požarevac | 115.2 | – | 118.5 | 233.7 |
| All other cash-generating | ||||
units | 352.8 | 129.5 | 286.8 | 769.1 |
Total | 1,849.7 | 256.4 | 405.3 | 2,511.4 |
| Growth rate in | Post-tax discount | Pre-tax discount | ||||
| perpetuity (%) | rate (%) | rate (%) | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
Italy | 2.0 | 2.0 | 6.2 | 7.1 | 7.9 | 9.3 |
Switzerland | 1.0 | 1.0 | 5.3 | 5.7 | 6.3 | 6.8 |
The Republic of Ireland and Northern Ireland | 4.0 | 4.0 | 5.3 | 5.6 | 5.6 | 6.0 |
Koncern Bambi a.d. Požarevac | 4.5 | 4.5 | 6.4 | 7.1 | 6.7 | 7.6 |
Freehold buildings and improvements | 40 years |
Leasehold buildings and improvements | Over the lease term, up to 40 years |
Production equipment | 4 to 20 years |
Vehicles | 5 to 8 years |
Computer hardware and software | 2 to 15 years |
Marketing equipment | 3 to 10 years |
Fixtures and fittings | 8 years |
Returnable containers | 3 to 12 years |
| Land and | Plant and | Returnable | Assets under | ||
| buildings | equipment | containers | construction | Total | |
| € million | € million | € million | € million | € million | |
| As at 1 January 2024: | |||||
Gross carrying amount | 1,598.1 | 3,960.8 | 459.0 | 269.3 | 6,287.2 |
Accumulated depreciation and impairment | (605.7) | (2,548.4) | (283.3) | (2.3) | (3,439.7) |
| Net book value as at 1 January 2024 excluding | |||||
right-of-use assets | 992.4 | 1,412.4 | 175.7 | 267.0 | 2,847.5 |
Additions | 6.8 | 161.0 | 60.8 | 420.7 | 649.3 |
Reclassified to assets held for sale (refer to Note 19) | (0.3) | – | – | – | (0.3) |
Reclassified from assets held for sale (refer to Note 19) | 1.8 | – | – | – | 1.8 |
Reclassified from right-of-use assets | – | 5.7 | – | – | 5.7 |
Reclassifications | 81.0 | 242.6 | 1.1 | (324.7) | – |
Disposals | (1.8) | (4.1) | (11.2) | (0.5) | (17.6) |
Depreciation charge for the year | (45.2) | (237.8) | (29.7) | – | (312.7) |
Impairment | (5.3) | (16.2) | (0.3) | 0.3 | (21.5) |
Foreign currency translation | (79.6) | (86.3) | (19.5) | (20.8) | (206.2) |
| Net book value as at 31 December 2024 excluding | |||||
right-of-use assets | 949.8 | 1,477.3 | 176.9 | 342.0 | 2,946.0 |
| As at 31 December 2024: | |||||
Gross carrying amount | 1,583.8 | 4,037.0 | 449.1 | 344.0 | 6,413.9 |
Accumulated depreciation and impairment | (634.0) | (2,559.7) | (272.2) | (2.0) | (3,467.9) |
| Net book value as at 31 December 2024 excluding | |||||
right-of-use assets | 949.8 | 1,477.3 | 176.9 | 342.0 | 2,946.0 |
Net book value of right-of-use assets as at 31 December 2024 | 141.9 | 109.4 | – | – | 251.3 |
Net book value as at 31 December 2024 | 1,091.7 | 1,586.7 | 176.9 | 342.0 | 3,197.3 |
| As at 1 January 2025: | |||||
Gross carrying amount | 1,583.8 | 4,037.0 | 449.1 | 344.0 | 6,413.9 |
Accumulated depreciation and impairment | (634.0) | (2,559.7) | (272.2) | (2.0) | (3,467.9) |
| Net book value as at 1 January 2025 excluding | |||||
right-of-use assets | 949.8 | 1,477.3 | 176.9 | 342.0 | 2,946.0 |
| Land and | Plant and | Returnable | Assets under | ||
| buildings | equipment | containers | construction | Total | |
| € million | € million | € million | € million | € million | |
Additions | 11.7 | 166.7 | 68.2 | 565.1 | 811.7 |
Arising from business combinations (refer to Note 23) | 2.5 | 1.5 | – | – | 4.0 |
Reclassified to assets held for sale (refer to Note 19) | – | (0.2) | – | – | (0.2) |
Reclassified from right-of-use assets | – | 1.1 | – | – | 1.1 |
Reclassifications | 99.3 | 326.1 | 0.9 | (426.3) | – |
Disposals | (0.2) | (2.5) | (3.0) | (0.1) | (5.8) |
Depreciation charge for the year | (49.2) | (269.3) | (34.9) | – | (353.4) |
Impairment | 1.3 | (8.0) | 0.4 | (0.1) | (6.4) |
Foreign currency translation | 8.3 | 4.5 | (1.9) | (1.6) | 9.3 |
| Net book value as at 31 December 2025 excluding | |||||
right-of-use assets | 1,023.5 | 1,697.2 | 206.6 | 479.0 | 3,406.3 |
| As at 31 December 2025: | |||||
Gross carrying amount | 1,714.6 | 4,431.6 | 501.5 | 481.1 | 7,128.8 |
Accumulated depreciation and impairment | (691.1) | (2,734.4) | (294.9) | (2.1) | (3,722.5) |
| Net book value as at 31 December 2025 excluding | |||||
right-of-use assets | 1,023.5 | 1,697.2 | 206.6 | 479.0 | 3,406.3 |
Net book value of right-of-use assets as at 31 December 2025 | 154.6 | 130.6 | – | – | 285.2 |
Net book value as at 31 December 2025 | 1,178.1 | 1,827.8 | 206.6 | 479.0 | 3,691.5 |
% of voting rights | % of ownership | ||||
Country of registration | 2025 | 2024 | 2025 | 2024 | |
Adelink Ltd | Cyprus | 50.0% * | 50.0% * | 50.0% | 50.0% |
AS Coca-Cola HBC Eesti | Estonia | 100.0% | 100.0% | 100.0% | 100.0% |
BDS Vending Solutions Ltd 1 | Republic of Ireland | 100.0% | – | 100.0% | – |
CC Beverages Holdings II B.V. | The Netherlands | 100.0% | 100.0% | 100.0% | 100.0% |
CCB Management Services GmbH | Austria | 100.0% | 100.0% | 100.0% | 100.0% |
CCHBC IT Services Limited | Bulgaria | 100.0% | 100.0% | 100.0% | 100.0% |
| CCHBC Reinsurance Designated | |||||
Activity Company | Republic of Ireland | 100.0% | 100.0% | 100.0% | 100.0% |
CCHBC Ventures BV | The Netherlands | 100.0% | 100.0% | 100.0% | 100.0% |
CCH CirculaRPET S.r.l. | Italy | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola Beverages Belorussiya | Belarus | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola Beverages Ukraine Ltd | Ukraine | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Armenia CJSC 2 | Armenia | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Austria GmbH | Austria | 100.0% | 100.0% | 100.0% | 100.0% |
| Bosnia and | |||||
| Coca-Cola HBC B-H d.o.o. Sarajevo | Herzegovina | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Bulgaria EAD 3 | Bulgaria | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Česko a Slovensko, s.r.o. | Czech Republic | 100.0% | 100.0% | 100.0% | 100.0% |
| Coca-Cola HBC Česko a Slovensko, s.r.o. | |||||
– organizačná zložka | Slovakia | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Cyprus Ltd | Cyprus | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Egypt | Egypt | 99.9% | 99.9% | 99.9% | 99.9% |
Coca-Cola HBC Finance B.V. | The Netherlands | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Greece S.A.I.C. | Greece | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Holdings B.V. | The Netherlands | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Hrvatska d.o.o. | Croatia | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Hungary Ltd | Hungary | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Ireland Limited | Republic of Ireland | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Italia S.r.l. | Italy | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Kosovo L.L.C. | Kosovo | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Northern Ireland Limited | Northern Ireland | 100.0% | 100.0% | 100.0% | 100.0% |
% of voting rights | % of ownership | ||||
Country of registration | 2025 | 2024 | 2025 | 2024 | |
Coca-Cola HBC Polska sp. z o.o. | Poland | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Romania Ltd | Romania | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Services LLC | Egypt | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Services MEPE | Greece | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Slovenija d.o.o. | Slovenia | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Sourcing B.V. | The Netherlands | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola HBC Switzerland Ltd | Switzerland | 99.9% | 99.9% | 99.9% | 99.9% |
Coca-Cola HBC-Srbija d.o.o. | Serbia | 100.0% | 100.0% | 100.0% | 100.0% |
| Coca-Cola Hellenic Bottling Company-Crna | |||||
Gora d.o.o., Podgorica | Montenegro | 100.0% | 100.0% | 100.0% | 100.0% |
| Coca-Cola Hellenic Business | |||||
Service Organisation | Bulgaria | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola Hellenic Procurement GmbH | Austria | 100.0% | 100.0% | 100.0% | 100.0% |
Coca-Cola Imbuteliere Chisinau SRL | Moldova | 100.0% | 100.0% | 100.0% | 100.0% |
dCommerce Solutions BV | The Netherlands | 100.0% | 100.0% | 100.0% | 100.0% |
Finlandia Vodka Oy | Finland | 100.0% | 100.0% | 100.0% | 100.0% |
Koncern Bambi a.d. Požarevac | Serbia | 100.0% | 100.0% | 100.0% | 100.0% |
LLC “Multon Partners” | Russia | 100.0% | 100.0% | 100.0% | 100.0% |
Multon AO | Russia | 50.0% * | 50.0% * | 50.0% | 50.0% |
Nigerian Bottling Company Ltd | Nigeria | 100.0% | 100.0% | 100.0% | 100.0% |
SIA Coca-Cola HBC Latvia | Latvia | 100.0% | 100.0% | 100.0% | 100.0% |
Sirvis Bulgaria EOOD | Bulgaria | 100.0% | 100.0% | 100.0% | 100.0% |
Sirvis d.o.o. Beograd-Novi Beograd | Serbia | 100.0% | 100.0% | 100.0% | 100.0% |
Sirvis d.o.o. za usluge 4 | Croatia | 100.0% | – | 100.0% | – |
Sirvis GmbH | Austria | 100.0% | 100.0% | 100.0% | 100.0% |
Sirvis S.R.L. | Italy | 100.0% | 100.0% | 100.0% | 100.0% |
Sirvis Greece 5 | Greece | 100.0% | – | 100.0% | – |
Three Cents Hellas Single Member S.A. | Greece | 100.0% | 100.0% | 100.0% | 100.0% |
UAB Coca-Cola HBC Lietuva | Lithuania | 100.0% | 100.0% | 100.0% | 100.0% |
| Joint ventures | Associates | Total | |
| € million | € million | € million | |
As at 1 January 2024 | 86.8 | 110.2 | 197.0 |
Share of results of equity method investments | 13.7 | 3.0 | 16.7 |
| Share of other comprehensive loss of equity | |||
method investments | – | (4.6) | (4.6) |
Share of total comprehensive income/(loss) | 13.7 | (1.6) | 12.1 |
Dividends | (9.1) | (2.4) | (11.5) |
As at 31 December 2024 | 91.4 | 106.2 | 197.6 |
Share of results of equity method investments | 15.4 | 0.9 | 16.3 |
| Share of other comprehensive income/(loss) of equity | |||
method investments | 0.1 | (0.5) | (0.4) |
Share of total comprehensive income | 15.5 | 0.4 | 15.9 |
Dividends | (11.7) | (0.5) | (12.2) |
As at 31 December 2025 | 95.2 | 106.1 | 201.3 |
| Joint ventures | Associates | Total | |
| € million | € million | € million | |
| As at 31 December 2024: | |||
Integral equity method investments | 87.1 | – | 87.1 |
Non-integral equity method investments | 4.3 | 106.2 | 110.5 |
Total equity method investments | 91.4 | 106.2 | 197.6 |
| As at 31 December 2025: | |||
Integral equity method investments | 90.9 | – | 90.9 |
Non-integral equity method investments | 4.3 | 106.1 | 110.4 |
Total equity method investments | 95.2 | 106.1 | 201.3 |
| 2025 | 2024 | |
| AD Pivara Skopje | € million | € million |
| Summarised balance sheet: | ||
Non-current assets | 70.6 | 66.9 |
Cash and cash equivalents | 0.1 | – |
Other current assets | 18.5 | 19.8 |
Total current assets | 18.6 | 19.8 |
Borrowings | (0.7) | (3.2) |
Other current liabilities (including trade payables) | (27.2) | (25.4) |
Total current liabilities | (27.9) | (28.6) |
Borrowings | (0.3) | (0.5) |
Other non-current liabilities | (0.7) | (0.5) |
Total non-current liabilities | (1.0) | (1.0) |
Net assets | 60.3 | 57.1 |
| Summarised statement of comprehensive income: | ||
Revenue | 145.1 | 137.9 |
Depreciation | (6.9) | (7.3) |
Interest expense | (0.1) | (0.2) |
Profit before tax | 30.4 | 26.5 |
Income tax | (3.4) | (3.0) |
Profit after tax | 27.0 | 23.5 |
Other comprehensive income | 0.1 | – |
Total comprehensive income | 27.1 | 23.5 |
| 2025 | 2024 | |
| AD Pivara Skopje | € million | € million |
Dividends received | 11.7 | 11.2 |
| Reconciliation of net assets to carrying amount: | ||
Closing net assets | 60.3 | 57.1 |
Interest in joint venture at 50% | 30.2 | 28.6 |
Goodwill | 16.9 | 16.9 |
Non-controlling interest | (1.6) | (1.6) |
Carrying amount | 45.5 | 43.9 |
| 2025 | 2024 | |
| € million | € million | |
Carrying amount | 49.7 | 47.5 |
Share of profit | 1.9 | 1.9 |
Share of other comprehensive income | – | – |
Share of total comprehensive income | 1.9 | 1.9 |
| 2025 | 2024 | |
| Caffè Vergnano | € million | € million |
| Summarised balance sheet: | ||
Non-current assets | 123.8 | 123.0 |
Cash and cash equivalents | 1.1 | 0.8 |
Other current assets | 85.5 | 75.8 |
Total current assets | 86.6 | 76.6 |
Borrowings | (40.0) | (33.3) |
Other current liabilities (including trade payables) | (39.3) | (40.0) |
Total current liabilities | (79.3) | (73.3) |
Borrowings | (6.6) | (2.1) |
Other non-current liabilities | (25.7) | (25.4) |
Total non-current liabilities | (32.3) | (27.5) |
Net assets | 98.8 | 98.8 |
| Summarised statement of comprehensive income: | ||
Revenue | 161.1 | 123.5 |
Depreciation | (9.7) | (8.8) |
Profit before tax | 1.6 | 0.4 |
Income tax | (0.4) | (0.1) |
Profit after tax | 1.2 | 0.3 |
Total comprehensive income | 1.2 | 0.3 |
| Reconciliation of net assets to carrying amount: | ||
Closing net assets | 98.8 | 98.8 |
Interest in associate at 30% | 29.6 | 29.6 |
Acquisition costs | 0.9 | 0.9 |
Goodwill | 56.5 | 56.5 |
Carrying amount | 87.0 | 87.0 |
| 2025 | 2024 | |
| € million | € million | |
Carrying amount | 19.1 | 19.2 |
Share of profit | 0.5 | 2.9 |
Share of other comprehensive loss | (0.5) | (4.6) |
Share of total comprehensive loss | – | (1.7) |
Country | Joint operation |
Austria | Römerquelle |
Italy | Fonti del Vulture |
Romania | Dorna |
Baltics | Neptūno vandenys |
Poland | Multivita |
Switzerland | Valser |
Serbia | Vlasinka |
| 2025 | 2024 | |
| € million | € million | |
Current lease liability | 77.5 | 63.5 |
Non-current lease liability | 216.2 | 190.5 |
Total lease liability (refer to Note 25) | 293.7 | 254.0 |
| 2025 | 2024 | |
| € million | € million | |
Land and buildings | 44.6 | 86.6 |
Plant and equipment | 74.2 | 59.3 |
Total additions | 118.8 | 145.9 |
| 2025 | 2024 | |
| € million | € million | |
Land and buildings | 26.1 | 23.1 |
Plant and equipment | 44.8 | 38.4 |
Total depreciation and impairment charge | 70.9 | 61.5 |
| 2025 | 2024 | |
| € million | € million | |
Expense relating to short-term leases | 29.9 | 27.6 |
Expense relating to leases of low-value assets | 10.1 | 7.2 |
Expense relating to variable lease payments | 9.7 | 11.5 |
| 2025 | 2024 | |
| € million | € million | |
Finished goods | 411.1 | 420.6 |
Raw materials and work in progress | 316.0 | 338.8 |
Consumables | 113.2 | 104.5 |
Total inventories | 840.3 | 863.9 |
Current assets | Non-current assets | |||
| 2025 | 2024 | 2025 | 2024 | |
| € million | € million | € million | € million | |
Trade receivables | 909.3 | 827.0 | 0.3 | 0.1 |
| Receivables from related parties | ||||
(refer to Note 27) | 40.6 | 38.7 | – | – |
Receivables from brand partners | 81.3 | 77.8 | – | – |
Loans and advances to employees | 6.5 | 5.1 | – | – |
Loans receivable | 14.0 | 3.8 | 5.2 | 6.5 |
Other receivables | 68.3 | 95.4 | 1.6 | – |
Total trade and other receivables | 1,120.0 | 1,047.8 | 7.1 | 6.6 |
Prepayments | 185.0 | 145.8 | 35.3 | 22.2 |
Pension plan assets (refer to Note 21) | – | – | 49.8 | 50.9 |
Non-current income tax receivable | – | – | 29.0 | 9.1 |
VAT and other taxes receivable | 45.6 | 44.6 | – | – |
Total other assets | 230.6 | 190.4 | 114.1 | 82.2 |
Total trade, other receivables and assets | 1,350.6 | 1,238.2 | 121.2 | 88.8 |
| 2025 | 2024 | |
| € million | € million | |
Trade receivables | 986.0 | 904.5 |
Less: Loss allowance | (76.7) | (77.5) |
Total trade receivables | 909.3 | 827.0 |
| 2025 | 2024 | |||||
| € million | € million | |||||
| Gross | Gross | |||||
| carrying | Loss | Trade | carrying | Loss | Trade | |
| amount | allowance | receivables | amount | allowance | receivables | |
Within due date | 803.3 | (2.9) | 800.4 | 738.5 | (3.4) | 735.1 |
Past due – Up to three months | 77.0 | (1.6) | 75.4 | 67.3 | (3.0) | 64.3 |
Past due – Three to six months | 11.3 | (1.8) | 9.5 | 12.6 | (1.9) | 10.7 |
Past due – Six to nine months | 9.6 | (1.2) | 8.4 | 6.2 | (1.6) | 4.6 |
Past due – More than nine months | 84.8 | (69.2) | 15.6 | 79.9 | (67.6) | 12.3 |
Total trade receivables | 986.0 | (76.7) | 909.3 | 904.5 | (77.5) | 827.0 |
| 2025 | 2024 | |
| € million | € million | |
As at 1 January | (77.5) | (79.2) |
Amounts written off during the year | 3.3 | 2.1 |
Amounts recovered during the year | 3.0 | 7.3 |
Increase in allowance recognised in income statement | (5.2) | (8.6) |
Foreign currency translation | (0.3) | 0.9 |
As at 31 December | (76.7) | (77.5) |
| 2025 | 2024 | |
| € million | € million | |
Within due date | 36.4 | 36.8 |
Past due | 4.2 | 1.9 |
Less: Loss allowance | – | – |
Total related party receivables | 40.6 | 38.7 |
| 2025 | 2024 | |
| € million | € million | |
Within due date | 36.4 | 36.8 |
Past due – Up to three months | 1.7 | 0.9 |
Past due – Three to six months | 1.2 | 0.5 |
Past due – Six to nine months | 0.2 | 0.2 |
Past due – More than nine months | 1.1 | 0.3 |
Total | 40.6 | 38.7 |
| 2025 | 2024 | |
| € million | € million | |
Trade receivables | 1.7 | 3.5 |
Related party receivables | – | (0.1) |
Other receivables and assets | 1.7 | 4.4 |
Net impairment loss | 3.4 | 7.8 |
| 2025 | 2024 | |
| € million | € million | |
Trade payables | 1,192.5 | 1,136.1 |
Accrued liabilities | 879.3 | 811.6 |
Payables to related parties (refer to Note 27) | 308.3 | 293.9 |
Deposit liabilities | 146.5 | 130.8 |
Other tax and social security liabilities | 231.6 | 191.9 |
Salaries and employee-related payables | 77.1 | 76.0 |
Contract liabilities (refer to Note 7) | 11.1 | 12.0 |
Other payables | 95.1 | 18.1 |
Total trade and other payables | 2,941.5 | 2,670.4 |
| 2025 | 2024 | |
| € million | € million | |
Trade payables subject to the supply chain finance programme for which suppliers have received payment | 121.9 | 133.9 |
Trade payables subject to the supply chain finance programme for which suppliers have not received payment | 28.4 | 28.3 |
Trade payables subject to supply chain finance programme | 150.3 | 162.2 |
| 2025 | 2024 | |
| € million | € million | |
| Current: | ||
Employee benefits | 150.8 | 145.9 |
Restructuring provisions | 2.2 | 1.7 |
Other provisions | 69.8 | 43.5 |
Total current provisions and employee benefits | 222.8 | 191.1 |
| Non-current: | ||
Employee benefits | 102.7 | 103.7 |
Restructuring provisions | 0.6 | 0.9 |
Other provisions | 2.7 | 2.5 |
Total non-current provisions and employee benefits | 106.0 | 107.1 |
Total provisions and employee benefits | 328.8 | 298.2 |
| 2025 | 2024 | |||
| € million | € million | |||
| Restructuring | Other | Restructuring | Other | |
| provision | provisions | provision | provisions | |
As at 1 January | 2.6 | 46.0 | 5.1 | 51.5 |
Arising during the year | 13.5 | 48.1 | 4.0 | 32.9 |
Utilised during the year | (11.7) | (14.2) | (6.2) | (22.5) |
Unused amount reversed | (1.5) | (12.7) | (0.3) | (10.7) |
Arising from business combinations | – | 5.9 | – | – |
Foreign currency translation | (0.1) | (0.6) | – | (5.2) |
As at 31 December | 2.8 | 72.5 | 2.6 | 46.0 |
| 2025 | 2024 | |
| € million | € million | |
| Defined benefit plans: | ||
Employee leaving indemnities | 62.5 | 62.8 |
Pension plans | 4.4 | 5.5 |
Long-service benefits (jubilee plans) and other benefits | 11.7 | 12.1 |
Total defined benefit plans | 78.6 | 80.4 |
| Other employee benefits: | ||
Annual leave | 11.8 | 11.1 |
Other employee benefits | 163.1 | 158.1 |
Total other employee benefits | 174.9 | 169.2 |
Total employee benefits obligations | 253.5 | 249.6 |
| Net surplus/ | |||
| Plan assets | Plan liabilities | (deficit) | |
| € million | € million | € million | |
As at 1 January 2024 | 462.1 | (436.5) | 25.6 |
Current service cost | – | (10.6) | (10.6) |
Administrative expenses | (0.3) | – | (0.3) |
Curtailment/settlement | – | 0.5 | 0.5 |
Interest income/(expense) | 11.1 | (11.5) | (0.4) |
Actuarial gains | – | 0.8 | 0.8 |
Total expense recognised in income statement | 10.8 | (20.8) | (10.0) |
Losses from change in demographic assumptions | – | (0.1) | (0.1) |
Gains from change in financial assumptions | – | 7.2 | 7.2 |
Experience adjustments | – | (1.8) | (1.8) |
Return on plan assets excluding interest income | (7.4) | – | (7.4) |
| Total remeasurements recognised | |||
in other comprehensive income | (7.4) | 5.3 | (2.1) |
Benefits paid | (21.8) | 21.8 | – |
Employer’s contributions | 13.1 | – | 13.1 |
Participants’ contributions | 5.2 | (5.2) | – |
Foreign currency translation | 3.0 | 1.1 | 4.1 |
As at 31 December 2024 | 465.0 | (434.3) | 30.7 |
| Net surplus/ | |||
| Plan assets | Plan liabilities | (deficit) | |
| € million | € million | € million | |
As at 1 January 2025 | 465.0 | (434.3) | 30.7 |
Current service cost | – | (11.5) | (11.5) |
Administrative expenses | (0.3) | – | (0.3) |
Curtailment/settlement | – | (1.2) | (1.2) |
Interest income/(expense) | 10.4 | (10.6) | (0.2) |
Actuarial gains | – | 1.3 | 1.3 |
Total expense recognised in income statement | 10.1 | (22.0) | (11.9) |
Losses from change in demographic assumptions | – | (0.2) | (0.2) |
Gains from change in financial assumptions | – | 22.3 | 22.3 |
Experience adjustments | – | (4.9) | (4.9) |
Return on plan assets excluding interest income | (1.0) | – | (1.0) |
| Total remeasurements recognised | |||
in other comprehensive income | (1.0) | 17.2 | 16.2 |
Benefits paid | (18.0) | 18.0 | – |
Employer’s contributions | 15.3 | – | 15.3 |
Participants’ contributions | 5.8 | (5.8) | – |
Foreign currency translation | (0.5) | (0.1) | (0.6) |
As at 31 December 2025 | 476.7 | (427.0) | 49.7 |
| 2025 | 2024 | |
| € million | € million | |
Fair value of plan assets as at 31 December excluding asset ceiling | 476.7 | 465.0 |
Opening unrecognised asset due to the asset ceiling | (60.2) | (62.1) |
Change in asset ceiling recognised in other comprehensive income | (17.0) | 3.1 |
Exchange rate gain | (0.4) | (0.1) |
Interest on unrecognised asset recognised in income statement | (0.9) | (1.1) |
Fair value of plan assets as at 31 December including asset ceiling | 398.2 | 404.8 |
| 2025 | 2024 | |
| € million | € million | |
Present value of funded obligations | 352.1 | 358.6 |
Fair value of plan assets | (476.7) | (465.0) |
Defined benefit obligations of funded plans | (124.6) | (106.4) |
Present value of unfunded obligations | 74.9 | 75.7 |
Unrecognised asset due to asset ceiling | 78.5 | 60.2 |
Defined benefit obligations | 28.8 | 29.5 |
Plus: Amounts recognised within non-current assets (refer to Note 18) | 49.8 | 50.9 |
Total defined benefit obligations | 78.6 | 80.4 |
| 2025 | 2024 | |
| % | % | |
Discount rate | 2.9 | 2.5 |
Rate of compensation increase | 2.1 | 2.2 |
Rate of pension increase | 2.0 | 2.1 |
| Life expectancy for pensioners at the age of 65 in years: | ||
Male | 22 | 22 |
Female | 24 | 24 |
| Impact on defined benefit obligation (%) as at | ||||||
31 December 2025 | 31 December 2024 | |||||
| Change in | Increase in | Decrease in | Change in | Increase in | Decrease in | |
| assumption | assumption | assumption | assumption | assumption | assumption | |
Discount rate | 1.00% | (12.5%) | 15.1% | 1.00% | (12.6%) | 15.6% |
Rate of compensation increase | 1.00% | 2.9% | (2.5%) | 1.00% | 3.0% | (2.7%) |
Rate of pension increase | 1.00% | 4.3% | (4.5%) | 1.00% | 4.7% | (4.8%) |
Life expectancy | 1 year | 2.1% | (2.1%) | 1 year | 2.4% | (2.4%) |
Equity securities – Eurozone | 4% |
Equity securities – Non-Eurozone | 24% |
Government bonds – Eurozone | 17% |
Government bonds – Non-Eurozone | 16% |
Corporate bonds – Non-Eurozone | 14% |
Real estate | 17% |
Cash | 4% |
Other | 4% |
Equity securities – Eurozone | 4% |
Equity securities – Non-Eurozone | 21% |
Government bonds – Eurozone | 18% |
Government bonds – Non-Eurozone | 17% |
Corporate bonds – Non-Eurozone | 22% |
Real estate | 12% |
Cash | 2% |
Other | 4% |
| Related amounts | |||||
| not set off in the | |||||
| balance sheet | |||||
| Gross amounts of | Net amounts of | ||||
| Gross amounts | recognised financial | financial assets | |||
| of recognised | liabilities set off in | presented in the | Financial | ||
| financial assets | the balance sheet | balance sheet | instruments | Net amount | |
| € million | € million | € million | € million | € million | |
Derivative financial assets | 101.5 | – | 101.5 | (19.9) | 81.6 |
Trade receivables | 1,014.9 | (105.3) | 909.6 | – | 909.6 |
Total | 1,116.4 | (105.3) | 1,011.1 | (19.9) | 991.2 |
| Related amounts | |||||
| not set off in the | |||||
| balance sheet | |||||
| Gross amounts of | Net amounts of | ||||
| Gross amounts | recognised financial | financial assets | |||
| of recognised | liabilities set off in | presented in the | Financial | ||
| financial assets | the balance sheet | balance sheet | instruments | Net amount | |
| € million | € million | € million | € million | € million | |
Derivative financial assets | 41.6 | – | 41.6 | (4.6) | 37.0 |
Trade receivables | 903.2 | (76.1) | 827.1 | – | 827.1 |
Total | 944.8 | (76.1) | 868.7 | (4.6) | 864.1 |
| Related amounts | |||||
| not set off in the | |||||
| balance sheet | |||||
| Gross amounts of | Net amounts of | ||||
| Gross amounts | recognised financial | financial liabilities | |||
| of recognised | assets set off in the | presented in the | Financial | ||
| financial liabilities | balance sheet | balance sheet | instruments | Net amount | |
| € million | € million | € million | € million | € million | |
Derivative financial liabilities | 43.8 | – | 43.8 | (19.9) | 23.9 |
Trade payables | 1,297.8 | (105.3) | 1,192.5 | – | 1,192.5 |
Total | 1,341.6 | (105.3) | 1,236.3 | (19.9) | 1,216.4 |
| Related amounts | |||||
| not set off in the | |||||
| balance sheet | |||||
| Gross amounts of | Net amounts of | ||||
| Gross amounts | recognised financial | financial liabilities | |||
| of recognised | assets set off in | presented in the | Financial | ||
| financial liabilities | the balance sheet | balance sheet | instruments | Net amount | |
| € million | € million | € million | € million | € million | |
Derivative financial liabilities | 29.2 | – | 29.2 | (4.6) | 24.6 |
Trade payables | 1,212.2 | (76.1) | 1,136.1 | – | 1,136.1 |
Total | 1,241.4 | (76.1) | 1,165.3 | (4.6) | 1,160.7 |
| Fair value | |
| € million | |
Other intangible assets | 5.0 |
Property, plant and equipment 1 | 4.1 |
Inventories | 0.7 |
Trade, other receivables and assets | 5.5 |
Cash and cash equivalents | 0.7 |
Borrowings | (0.2) |
Trade and other payables | (11.7) |
Net deferred tax liability | (0.2) |
Net identifiable assets acquired | 3.9 |
Add: Goodwill arising on acquisition | 26.2 |
Net assets acquired | 30.1 |
| Euro strengthens | Euro weakens | ||||
| against local currency | against local currency | ||||
| % historical | Loss/(gain) | (Gain)/loss | |||
| volatility over a | in income | Loss/(gain) | in income | (Gain)/loss | |
| 12-month | statement | in equity | statement | in equity | |
| period | € million | € million | € million | € million | |
Egyptian Pound | 8.4% | 3.0 | – | (3.5) | – |
Nigerian Naira | 10.9% | 8.4 | – | (10.4) | – |
Russian Rouble | 17.2% | (4.9) | – | 6.9 | – |
UK Sterling | 4.9% | (0.6) | 0.3 | 0.7 | (0.3) |
Ukrainian Hryvnia | 8.5% | 1.2 | – | (1.4) | – |
Other | – | 2.5 | (10.3) | (2.7) | 11.2 |
Total | 9.6 | (10.0) | (10.4) | 10.9 | |
| US Dollar strengthens | US Dollar weakens | ||||
| against local currency | against local currency | ||||
| % historical | Loss/(gain) | (Gain)/loss | |||
| volatility over a | in income | Loss/(gain) | in income | (Gain)/loss | |
| 12-month | statement | in equity | statement | in equity | |
| period | € million | € million | € million | € million | |
Egyptian Pound | 4.1% | 0.5 | – | (0.7) | – |
Nigerian Naira | 8.2% | (2.1) | – | 2.2 | – |
Russian Rouble | 19.7% | (16.3) | – | 24.3 | – |
Ukrainian Hryvnia | 3.2% | 0.2 | – | (0.2) | – |
Other | – | 0.1 | – | (0.1) | – |
Total | (17.6) | – | 25.5 | – | |
| Euro strengthens | Euro weakens | ||||
| against local currency | against local currency | ||||
| % historical | Loss/(gain) | (Gain)/loss | |||
| volatility over a | in income | Loss/(gain) | in income | (Gain)/loss | |
| 12-month | statement | in equity | statement | in equity | |
| period | € million | € million | € million | € million | |
Egyptian Pound | 48.4% | 15.3 | – | (44.0) | – |
Nigerian Naira | 53.9% | 1.8 | – | (7.3) | – |
Russian Rouble | 20.5% | (5.7) | – | 8.7 | – |
UK Sterling | 4.1% | 0.3 | 0.1 | (0.3) | (0.1) |
Ukrainian Hryvnia | 7.8% | 0.9 | – | (1.1) | – |
Other | – | 2.7 | (7.7) | (2.9) | 8.5 |
Total | 15.3 | (7.6) | (46.9) | 8.4 | |
| US Dollar strengthens | US Dollar weakens | ||||
| against local currency | against local currency | ||||
| % historical | Loss/(gain) | (Gain)/loss | |||
| volatility over a | in income | Loss/(gain) | in income | (Gain)/loss | |
| 12-month | statement | in equity | statement | in equity | |
| period | € million | € million | € million | € million | |
Egyptian Pound | 48.7% | 16.7 | – | (48.6) | – |
Nigerian Naira | 53.8% | 13.1 | – | (43.5) | – |
Russian Rouble | 20.7% | (12.5) | – | 19.1 | – |
Ukrainian Hryvnia | 4.9% | 0.7 | – | (0.7) | – |
Other | – | 0.1 | – | (0.3) | – |
Total | 18.1 | – | (74.0) | – | |
| Commodity price increases with | Commodity price decreases with | ||||
| all other variables held constant | all other variables held constant | ||||
| % historical | |||||
| volatility over a | (Gain)/loss | Loss/(gain) | |||
| 12-month period | in income | (Gain)/loss | in income | Loss/(gain) | |
| per contract | statement | in equity | statement | in equity | |
| maturity | € million | € million | € million | € million | |
Sugar | 14.0% | (0.2) | (18.1) | 0.2 | 18.1 |
Aluminium | 15.8% | – | (2.1) | – | 2.1 |
Aluminium premium | 36.5% | – | (0.1) | – | 0.1 |
Gas oil | 22.9% | – | (1.8) | – | 1.8 |
Plastic | 10.8% | (0.2) | – | 0.2 | – |
Corn | 29.8% | (0.3) | – | 0.3 | – |
Total | (0.7) | (22.1) | 0.7 | 22.1 | |
| Commodity price increases with | Commodity price decreases with | ||||
| all other variables held constant | all other variables held constant | ||||
| % historical volatility | (Gain)/loss | Loss/(gain) | |||
| over a 12-month | in income | (Gain)/loss | in income | Loss/(gain) | |
| period per contract | statement | in equity | statement | in equity | |
| maturity | € million | € million | € million | € million | |
Sugar | 16.3% | – | (37.8) | – | 37.8 |
Aluminium | 22.1% | (1.0) | (24.9) | 1.0 | 24.9 |
Aluminium premium | 34.5% | – | (4.3) | – | 4.3 |
Gas oil | 27.8% | – | (5.0) | – | 5.0 |
Plastic | 12.2% | (3.4) | – | 3.4 | – |
Total | (4.4) | (72.0) | 4.4 | 72.0 |
2025 | 2024 | |||
| Loss/(gain) | Loss/(gain) in | |||
| in income | (Gain)/loss | income | (Gain)/loss | |
| statement | in equity | statement | in equity | |
| € million | € million | € million | € million | |
Increase by 100 bps | 7.1 | (60.9) | 3.9 | – |
Decrease by 100 bps | (7.1) | 14.5 | (3.9) | – |
| Up to | One to | Two to | Over | ||
| one year | two years | five years | five years | Total | |
| € million | € million | € million | € million | € million | |
Borrowings | 757.3 | 772.0 | 1,212.5 | 1,117.2 | 3,859.0 |
Derivative liabilities | 36.4 | 7.3 | 0.1 | – | 43.8 |
| Trade and other payables | |||||
| (excluding other tax & social | |||||
| security, contract liabilities | |||||
and deferred income) | 2,698.8 | 0.5 | 1.2 | 2.9 | 2,703.4 |
Leases | 91.0 | 74.5 | 130.7 | 45.8 | 342.0 |
As at 31 December 2025 | 3,583.5 | 854.3 | 1,344.5 | 1,165.9 | 6,948.2 |
| Up to | One to | Two to | Over | ||
| one year | two years | five years | five years | Total | |
| € million | € million | € million | € million | € million | |
Borrowings | 863.0 | 73.4 | 1,957.2 | 1,142.2 | 4,035.8 |
Derivative liabilities | 19.3 | 9.4 | 0.5 | – | 29.2 |
| Trade and other payables | |||||
| (excluding other tax & social | |||||
| security, contract liabilities | |||||
and deferred income) | 2,466.5 | 0.5 | 1.2 | 3.2 | 2,471.4 |
Leases | 75.4 | 62.3 | 105.5 | 56.1 | 299.3 |
As at 31 December 2024 | 3,424.2 | 145.6 | 2,064.4 | 1,201.5 | 6,835.7 |
Rating agency | Publication date | Long-term debt | Outlook | Short-term debt |
Standard & Poor’s | October 2025 | BBB+ | Stable | A2 |
Moody’s | October 2025 | Baa1 | Stable | P2 |
| 2025 | 2024 | |
| € million | € million | |
Net debt (refer to Note 25) | 1,232.9 | 1,524.5 |
Operating profit | 1,305.6 | 1,185.4 |
Depreciation and impairment of property, plant and equipment, including right-of-use assets | 430.7 | 395.7 |
Amortisation and impairment of intangible assets | 1.5 | 1.1 |
Employee performance shares | 22.1 | 15.6 |
Adjusted EBITDA | 1,759.9 | 1,597.8 |
Other restructuring costs (primarily termination benefits) | 9.9 | 3.3 |
Unrealised (gain)/loss on commodity derivatives | (4.7) | 1.1 |
Acquisition costs | 42.3 | 1.9 |
Russia-Ukraine conflict impact | 0.1 | – |
Comparable adjusted EBITDA | 1,807.5 | 1,604.1 |
Net debt/comparable adjusted EBITDA ratio | 0.68 | 0.95 |
| 2025 | 2024 | |
| € million | € million | |
Total restructuring costs included in operating expenses (refer to Note 8) | 10.0 | 3.3 |
| Less: Impairment of property, plant and equipment presented | ||
as part of restructuring costs | (0.1) | – |
Other restructuring costs (primarily termination benefits) | 9.9 | 3.3 |
| Notional amount | Carrying amount | Period of | |
| As at 31 December 2025 | € million | € million | maturity date |
Contracts with positive fair values | 2,639.8 | 66.3 | |
Non-current | 80.8 | 5.2 | |
Commodity swap contracts | 80.8 | 5.2 | Feb27 – Sep28 |
Current | 2,559.0 | 61.1 | |
Foreign currency forward contracts | 67.3 | 0.4 | Jan26 – Jun26 |
Interest rate swaption contracts | 1,050.0 | 14.6 | Jan26 – Sep26 |
| Deal-contingent foreign currency option | |||
contracts | 1,346.3 | 34.4 | Completion * |
Commodity swap contracts | 95.4 | 11.7 | Jan26 – Dec26 |
Contracts with negative fair values | 412.0 | (36.4) | |
Non-current | 78.2 | (7.4) | |
Commodity swap contracts | 78.2 | (7.4) | Jan27 – Jun28 |
Current | 333.8 | (29.0) | |
Foreign currency forward contracts | 199.2 | (1.7) | Jan26 – Nov26 |
Commodity swap contracts | 134.6 | (27.3) | Jan26 – Dec26 |
| Notional amount | Carrying amount | Period of | |
| As at 31 December 2024 | € million | € million | maturity date |
Contracts with positive fair values | 239.4 | 16.0 | |
Non-current | 21.1 | 0.8 | |
Commodity swap contracts | 21.1 | 0.8 | Jan26 – Nov 27 |
Current | 218.3 | 15.2 | |
Foreign currency forward contracts | 101.0 | 0.8 | Jan25 – Dec25 |
Commodity swap contracts | 117.3 | 14.4 | Jan25 – Dec25 |
Contracts with negative fair values | 356.0 | (19.1) | |
Non-current | 118.6 | (9.9) | |
Commodity swap contracts | 118.6 | (9.9) | Jan26 – Sep27 |
Current | 237.4 | (9.2) | |
Foreign currency forward contracts | 118.3 | (0.7) | Jan25 – Jun25 |
Commodity swap contracts | 119.1 | (8.5) | Jan25 – Dec25 |
| Spot | Cost of | Deal- | ||||
| component | hedging reserve | contingent | ||||
| of foreign | of foreign | foreign | Commodity | Interest | ||
| currency | currency | currency | swap | rate swap | ||
| contracts | contracts | options | contracts | contracts | Total | |
| € million | € million | € million | € million | € million | € million | |
Opening balance as at 1 January 2024 | (3.7) | 0.6 | – | (8.6) | (10.9) | (22.6) |
| Net gain from cash flow | ||||||
hedges | 2.3 | – | – | 3.0 | 5.5 | 10.8 |
Change in fair value of hedging instruments | ||||||
recognised in OCI | 2.3 | – | – | 3.6 | (0.8) | 5.1 |
| Reclassified to income | ||||||
statement | – | – | – | (0.6) | 6.3 | 5.7 |
| Cost of hedging recognised | ||||||
in OCI | – | (2.1) | – | – | (0.2) | (2.3) |
Reclassified to inventories | (0.6) | 2.6 | – | 2.0 | – | 4.0 |
Closing balance as at 31 December 2024 | (2.0) | 1.1 | – | (3.6) | (5.6) | (10.1) |
| Net loss from cash flow | ||||||
hedges | (2.0) | – | (25.4) | (31.8) | (0.2) | (59.4) |
Change in fair value of hedging instruments | ||||||
recognised in OCI | (2.0) | – | (25.4) | (30.7) | (1.5) | (59.6) |
| Reclassified to income | ||||||
statement | – | – | – | (1.1) | 1.3 | 0.2 |
| Cost of hedging recognised | ||||||
in OCI | – | (3.5) | – | – | 0.2 | (3.3) |
Reclassified to inventories | 1.5 | 2.9 | – | 8.9 | – | 13.3 |
Closing balance as at 31 December 2025 | (2.5) | 0.5 | (25.4) | (26.5) | (5.6) | (59.5) |
| 2025 | 2024 | |
| (Gain)/loss | (Gain)/loss | |
| € million | € million | |
| Net amount reclassified from other comprehensive income | ||
to cost of goods sold | (1.1) | (0.6) |
| Net amount reclassified from other comprehensive income | ||
to finance costs | 1.3 | 6.3 |
Total | 0.2 | 5.7 |
| Notional amount | Carrying amount | Period of | |
| As at 31 December 2025 | € million | € million | maturity date |
Contracts with positive fair values | 600.0 | 23.2 | |
Non-current | 600.0 | 23.2 | |
Interest rate swap contracts | 600.0 | 23.2 | Feb28 |
| Notional amount | Carrying amount | Period of | |
| As at 31 December 2024 | € million | € million | maturity date |
Contracts with positive fair values | 600.0 | 24.0 | |
Non-current | 600.0 | 24.0 | |
Interest rate swap contracts | 600.0 | 24.0 | Feb28 |
| Notional amount | Carrying amount | Period of | |
| As at 31 December 2025 | € million | € million | maturity date |
Contracts with positive fair values | 95.9 | 12.0 | |
Non-current | 0.1 | 0.4 | |
Commodity swap contracts | 0.1 | 0.4 | Sep27 |
Current | 95.8 | 11.6 | |
Foreign currency forward contracts | 93.5 | 9.4 | Jan26 – Dec 26 |
Commodity swap contracts | 2.3 | 2.2 | Jan26 – Oct26 |
Contracts with negative fair values | 391.6 | (7.4) | |
Current | 391.6 | (7.4) | |
Embedded derivatives | 28.1 | (1.1) | Jan26 – Dec 26 |
Foreign currency forward contracts | 336.4 | (3.1) | Jan26 – Dec 26 |
Commodity swap contracts | 27.1 | (3.2) | Jan26 – Dec 26 |
| Notional amount | Carrying amount | Period of | |
| As at 31 December 2024 | € million | € million | maturity date |
Contracts with positive fair values | 178.1 | 1.6 | |
Current | 178.1 | 1.6 | |
Foreign currency forward contracts | 172.2 | 1.2 | Jan25 – Nov25 |
Commodity swap contracts | 5.9 | 0.4 | Jan25 – Nov25 |
Contracts with negative fair values | 326.7 | (10.1) | |
Current | 326.7 | (10.1) | |
Embedded derivatives | 18.9 | (2.3) | Jan25 – Dec25 |
Foreign currency forward contracts | 275.9 | (2.3) | Jan25 – Nov25 |
Commodity swap contracts | 31.9 | (5.5) | Jan25 – Dec25 |
| 2025 | 2024 | |
| (Gain)/loss | (Gain)/loss | |
| € million | € million | |
Net amount recognised in cost of goods sold | (0.6) | (0.3) |
Net amount recognised in operating expenses | (17.1) | (10.3) |
Net amount recognised in finance cost | 4.1 | 25.2 |
Total | (13.6) | 14.6 |
| Analysis of total assets | ||||||||
| Derivatives | Equity | |||||||
| Debt financial | designated | financial | Total | |||||
| assets at | Assets at | as hedging | assets at | current and | ||||
| Assets | amortised cost | FVTPL | instruments | FVOCI | non-current | Current | Non-current | |
| Investments including loans | ||||||||
to related parties | 118.0 | 18.3 | – | 23.6 | 159.9 | 44.2 | 115.7 | |
| Derivative financial | ||||||||
instruments | – | 12.0 | 89.5 | – | 101.5 | 28.8 | 72.7 | |
Trade and other receivables | 1,127.1 | – | – | – | 1,127.1 | 7.1 | 1,120.0 | |
Cash and cash equivalents | 2,541.7 | – | – | – | 2,541.7 | – | 2,541.7 | |
Total | 3,786.8 | 30.3 | 89.5 | 23.6 | 3,930.2 | 80.1 | 3,850.1 | |
| Analysis of total assets | |||||||
| Liabilities | Derivatives | ||||||
| held at | designated | Total | |||||
| amortised | Liabilities at | as hedging | current and | ||||
| Liabilities | cost | FVTPL | instruments | non-current | Current | Non-current | |
| Trade and other payables | |||||||
(excluding other tax & social security, contract liabilities and deferred income) | 2,703.4 | – | – | 2,703.4 | 4.6 | 2,698.8 | |
Borrowings | 3,913.0 | – | – | 3,913.0 | 3,107.4 | 805.6 | |
Derivative financial instruments | – | 7.4 | 36.4 | 43.8 | 7.4 | 36.4 | |
Total | 6,616.4 | 7.4 | 36.4 | 6,660.2 | 3,119.4 | 3,540.8 | |
| Analysis of total assets | |||||||
| Derivatives | Equity | ||||||
| Debt financial | designated | financial | Total | ||||
| assets at | Assets at | as hedging | assets at | current and | |||
| Assets | amortised cost | FVTPL | instruments | FVOCI | non-current | Current | Non-current |
| Investments including loans | |||||||
to related parties | 623.5 | 277.6 | – | 18.7 | 919.8 | 884.9 | 34.9 |
| Derivative financial | |||||||
instruments | – | 1.6 | 40.0 | – | 41.6 | 16.8 | 24.8 |
Trade and other receivables | 1,054.4 | – | – | – | 1,054.4 | 1,047.8 | 6.6 |
Cash and cash equivalents | 1,548.1 | – | – | – | 1,548.1 | 1,548.1 | – |
Total | 3,226.0 | 279.2 | 40.0 | 18.7 | 3,563.9 | 3,497.6 | 66.3 |
| Analysis of total assets | ||||||
| Liabilities | Derivatives | |||||
| held at | designated | Total | ||||
| amortised | Liabilities at | as hedging | current and | |||
| Liabilities | cost | FVTPL | instruments | non-current | Current | Non-current |
| Trade and other payables | ||||||
(excluding other tax & social security, contract liabilities and deferred income) | 2,471.4 | – | – | 2,471.4 | 2,466.5 | 4.9 |
Borrowings | 3,980.6 | – | – | 3,980.6 | 888.7 | 3,091.9 |
Derivative financial instruments | – | 10.1 | 19.1 | 29.2 | 19.3 | 9.9 |
Total | 6,452.0 | 10.1 | 19.1 | 6,481.2 | 3,374.5 | 3,106.7 |
| Level 1 | Level 2 | Level 3 | Total | |
| € million | € million | € million | € million | |
| Financial assets at FVTPL | ||||
Foreign currency forward contracts | – | 9.4 | – | 9.4 |
Commodity swap contracts | – | 0.3 | 2.3 | 2.6 |
Money market funds | – | – | – | – |
Convertible note agreements | – | – | 18.3 | 18.3 |
| Derivative financial assets used | ||||
| for hedging | ||||
| Cash flow hedges | ||||
Foreign currency forward contracts | – | 0.4 | – | 0.4 |
| Deal-contingent foreign currency | ||||
option contracts | – | – | 34.4 | 34.4 |
Interest rate swaption contracts | – | 14.6 | – | 14.6 |
Commodity swap contracts | – | 16.9 | – | 16.9 |
| Fair value hedges | ||||
Interest rate swap contracts | – | 23.2 | – | 23.2 |
| Assets at FVOCI | ||||
Equity securities | 2.4 | – | 21.2 | 23.6 |
Total financial assets | 2.4 | 64.8 | 76.2 | 143.4 |
| Financial liabilities at FVTPL | ||||
Foreign currency forward contracts | – | (3.1) | – | (3.1) |
Embedded derivatives | – | (1.1) | – | (1.1) |
Commodity swap contracts | – | (0.4) | (2.8) | (3.2) |
| Derivative financial liabilities used | ||||
| for hedging | ||||
| Cash flow hedges | ||||
Foreign currency forward contracts | – | (1.7) | – | (1.7) |
Commodity swap contracts | – | (34.7) | – | (34.7) |
Total financial liabilities | – | (41.0) | (2.8) | (43.8) |
| Level 1 | Level 2 | Level 3 | Total | |
| € million | € million | € million | € million | |
| Financial assets at FVTPL | ||||
Foreign currency forward contracts | – | 1.2 | – | 1.2 |
Commodity swap contracts | – | 0.4 | – | 0.4 |
Money market funds | 265.0 | – | – | 265.0 |
Convertible note agreements | – | – | 12.6 | 12.6 |
| Derivative financial assets used | ||||
| for hedging | ||||
| Cash flow hedges | ||||
Foreign currency forward contracts | – | 0.8 | – | 0.8 |
Commodity swap contracts | – | 15.2 | – | 15.2 |
| Fair value hedges | ||||
Interest rate swap contracts | – | 24.0 | – | 24.0 |
| Assets at FVOCI | ||||
Equity securities | 2.1 | – | 16.6 | 18.7 |
Total financial assets | 267.1 | 41.6 | 29.2 | 337.9 |
| Financial liabilities at FVTPL | ||||
Foreign currency forward contracts | – | (2.3) | – | (2.3) |
Embedded derivatives | – | (2.3) | – | (2.3) |
Commodity swap contracts | – | (0.1) | (5.4) | (5.5) |
| Derivative financial liabilities used | ||||
| for hedging | ||||
| Cash flow hedges | ||||
Foreign currency forward contracts | – | (0.7) | – | (0.7) |
Commodity swap contracts | – | (18.4) | – | (18.4) |
Total financial liabilities | – | (23.8) | (5.4) | (29.2) |
| Deal- | ||||||
| contingent | ||||||
| Commodity | Foreign | foreign | Convertible | |||
| swap | currency | currency | Equity | note | ||
| contracts | contracts | options | securities | agreements | Total | |
| € million | € million | € million | € million | € million | € million | |
Balance as at 1 January 2024 | (1.2) | 47.9 | – | 8.8 | 5.9 | 61.4 |
(Losses)/gains recognised in the income statement | (3.6) | 1.0 | – | – | 0.4 | (2.2) |
Proceeds from settlement of derivatives | (0.5) | (38.0) | – | – | – | (38.5) |
Additions of financial assets at FVOCI | – | – | – | 5.8 | – | 5.8 |
Capitalised interest | – | – | – | – | 0.3 | 0.3 |
Additions of financial assets at FVTPL | – | – | – | – | 8.0 | 8.0 |
| Conversion of notes held as financial | ||||||
assets at FVTPL | – | – | – | 2.0 | (2.0) | – |
Foreign currency translation | (0.1) | (10.9) | – | – | – | (11.0) |
Balance as at 31 December 2024 | (5.4) | – | – | 16.6 | 12.6 | 23.8 |
Losses recognised in the income statement | (0.6) | – | – | – | – | (0.6) |
Additions of hedging instruments | – | – | 59.8 | – | – | 59.8 |
| Change in fair value of hedging | ||||||
instruments recognised in OCI | – | – | (25.4) | – | – | (25.4) |
Payments for settlement of derivatives | 5.6 | – | – | – | – | 5.6 |
Additions of financial assets at FVOCI | – | – | – | 4.4 | – | 4.4 |
Capitalised interest | – | – | – | – | 0.6 | 0.6 |
Additions of financial assets at FVTPL | – | – | – | – | 5.1 | 5.1 |
Foreign currency translation | (0.1) | – | – | 0.2 | – | 0.1 |
Balance as at 31 December 2025 | (0.5) | – | 34.4 | 21.2 | 18.3 | 73.4 |
| 2025 | 2024 | ||
| € million | € million | ||
Current borrowings | 805.6 | 888.7 | |
Non-current borrowings | 3,107.4 | 3,091.9 | |
Interest rate swaps (fixed-to-floating) | (23.2) | (24.0) | |
Less: Cash and cash equivalents | (2,541.7) | (1,548.1) | |
• | Financial assets at amortised cost | (115.2) | (619.0) |
• | Financial assets at fair value through profit or loss | – | (265.0) |
Less: Other financial assets | (115.2) | (884.0) | |
Net debt | 1,232.9 | 1,524.5 |
| 2025 | 2024 | |
| € million | € million | |
Bonds, bills and unsecured notes | – | 498.8 |
Commercial paper | 558.0 | 215.0 |
Loans payable to related parties (refer to Note 27) | – | 2.7 |
Other borrowings | 170.1 | 108.7 |
728.1 | 825.2 | |
Obligations under leases falling due within one year | 77.5 | 63.5 |
Total borrowings falling due within one year | 805.6 | 888.7 |
| Borrowings falling due within one to two years | ||
Bonds, bills and unsecured notes | 699.1 | – |
Loans payable to related parties (refer to Note 27) | 2.7 | – |
| Borrowings falling due within two to five years | ||
Bonds, bills and unsecured notes | 1,106.5 | 1,806.8 |
| Borrowings falling due in more than five years | ||
Bonds, bills and unsecured notes | 1,068.1 | 1,066.7 |
Other borrowings | 14.8 | 27.9 |
2,891.2 | 2,901.4 | |
Obligations under leases falling due in more than one year | 216.2 | 190.5 |
Total borrowings falling due after one year | 3,107.4 | 3,091.9 |
Total borrowings | 3,913.0 | 3,980.6 |
Borrowings | Leases | |||||
| Due in more | Due in more | Derivative | ||||
| Due within | than one | Due within | than one | (assets)/ | ||
| one year | year | one year | year | liabilities | Total | |
| € million | € million | € million | € million | € million | € million | |
Balance as at 1 January 2024 | 892.8 | 2,321.6 | 55.3 | 154.8 | (14.9) | 3,409.6 |
| Cash flows | ||||||
Proceeds from borrowings | 160.3 | 1,104.9 | – | – | – | 1,265.2 |
Repayments of borrowings | (727.3) | (21.2) | – | – | – | (748.5) |
Principal repayments of lease obligations | – | – | (60.8) | – | – | (60.8) |
Interest paid | (85.5) | (0.5) | (14.4) | – | – | (100.4) |
| Payments for settlement of derivatives | ||||||
| and funded forward contracts regarding | ||||||
financing activities | – | – | – | – | (42.0) | (42.0) |
Total cash flows | (652.5) | 1,083.2 | (75.2) | – | (42.0) | 313.5 |
Leases increase | – | – | 2.5 | 143.4 | – | 145.9 |
Effect of changes in exchange rates | (24.9) | (9.7) | (3.3) | (8.8) | – | (46.7) |
Other non-cash movements | 609.8 | (493.7) | 84.2 | (98.9) | 32.9 | 134.3 |
Balance as at 31 December 2024 | 825.2 | 2,901.4 | 63.5 | 190.5 | (24.0) | 3,956.6 |
| Cash flows | ||||||
Proceeds from borrowings | 499.5 | – | – | – | – | 499.5 |
Repayments of borrowings | (621.9) | – | – | – | – | (621.9) |
Principal repayments of lease obligations | – | – | (69.6) | – | – | (69.6) |
Interest paid | (122.8) | – | (16.7) | – | – | (139.5) |
| Payments for settlement of derivatives | ||||||
regarding financing activities | – | – | – | – | (5.9) | (5.9) |
Total cash flows | (245.2) | – | (86.3) | – | (5.9) | (337.4) |
Leases increase | – | – | 2.6 | 116.2 | – | 118.8 |
Effect of changes in exchange rates | 6.5 | (1.5) | 0.1 | (0.6) | – | 4.5 |
Other non-cash movements | 141.6 | (8.7) | 97.6 | (89.9) | 4.2 | 144.8 |
Balance as at 31 December 2025 | 728.1 | 2,891.2 | 77.5 | 216.2 | (25.7) | 3,887.3 |
Book value | Fair value | ||||||
| Notes | Fixed | 2025 | 2024 | 2025 | 2024 | ||
€ million | Start date | Maturity date | coupon | € million | € million | € million | € million |
€700 | 14 May 2019 | 14 May 2027 | 1.000% | 699.1 | 698.5 | 686.2 | 673.1 |
€577 | 14 May 2019 | 14 May 2031 | 1.625% | 574.4 | 574.0 | 533.8 | 531.2 |
€500 | 21 November 2019 | 21 November 2029 | 0.625% | 497.4 | 496.7 | 459.2 | 449.7 |
€500 | 23 September 2022 | 23 September 2025 | 2.750% | – | 498.8 | – | 500.1 |
€600 | 27 February 2024 | 27 February 2028 | 3.375% | 609.1 | 611.6 | 608.9 | 610.5 |
€500 | 20 November 2024 | 20 November 2032 | 3.125% | 493.7 | 492.7 | 491.3 | 496.6 |
Total | 2,873.7 | 3,372.3 | 2,779.4 | 3,261.2 |
Current | Non-current | |||
| 2025 | 2024 | 2025 | 2024 | |
| € million | € million | € million | € million | |
Euro | 664.3 | 787.7 | 3,001.3 | 2,989.5 |
Egyptian Pound | 88.1 | 63.5 | 21.9 | 13.2 |
US Dollar | 18.9 | 15.9 | 26.0 | 39.5 |
Nigerian Naira | 11.2 | 2.8 | 9.8 | 6.1 |
Swiss Franc | 5.7 | 5.8 | 18.7 | 18.6 |
Russian Rouble | 4.4 | 3.2 | 8.7 | 6.4 |
Bulgarian Lev | 3.7 | 3.2 | 6.5 | 8.0 |
Polish Zloty | 2.9 | 2.4 | 2.4 | 2.7 |
Hungarian Forint | 2.1 | 1.0 | 2.8 | 1.2 |
UK Sterling | 1.2 | 1.5 | 1.7 | 2.0 |
Romanian Leu | 1.0 | 0.9 | 1.8 | 1.6 |
Bosnian Mark | 0.7 | 0.1 | 1.7 | 0.1 |
Czech Koruna | 0.6 | 0.2 | 0.7 | 0.2 |
Belarusian Rouble | 0.4 | 0.3 | 1.5 | 1.2 |
Ukrainian Hryvnia | – | – | 0.9 | 0.6 |
Other | 0.4 | 0.2 | 1.0 | 1.0 |
Total borrowings | 805.6 | 888.7 | 3,107.4 | 3,091.9 |
| Fixed | Floating | ||
| interest rate | interest rate | Total | |
| € million | € million | € million | |
Euro | 3,617.4 | 48.2 | 3,665.6 |
Egyptian Pound | 28.7 | 81.3 | 110.0 |
US Dollar | 37.0 | 7.9 | 44.9 |
Swiss Franc | 24.4 | – | 24.4 |
Nigerian Naira | 21.0 | – | 21.0 |
Russian Rouble | 13.1 | – | 13.1 |
Bulgarian Lev | 10.2 | – | 10.2 |
Polish Zloty | 5.3 | – | 5.3 |
Hungarian Forint | 4.9 | – | 4.9 |
UK Sterling | 2.8 | 0.1 | 2.9 |
Romanian Leu | 2.8 | – | 2.8 |
Bosnian Mark | 2.4 | – | 2.4 |
Belarusian Rouble | 1.9 | – | 1.9 |
Czech Koruna | 1.3 | – | 1.3 |
Ukrainian Hryvnia | 0.9 | – | 0.9 |
Other | 1.4 | – | 1.4 |
Total interest-bearing borrowings | 3,775.5 | 137.5 | 3,913.0 |
| 2025 | 2024 | |
| € million | € million | |
Cash at bank, in transit and in hand | 433.6 | 689.5 |
Short-term deposits | 2,108.1 | 858.6 |
Total cash and cash equivalents | 2,541.7 | 1,548.1 |
| 2025 | 2024 | |
| € million | € million | |
Euro | 1,366.8 | 655.0 |
Russian Rouble | 686.4 | 340.4 |
US Dollar | 154.4 | 248.7 |
Nigerian Naira | 76.7 | 54.5 |
Ukrainian Hryvnia | 72.5 | 23.0 |
Polish Zloty | 43.5 | 42.7 |
Belarusian Rouble | 35.7 | 14.8 |
Swiss Franc | 17.4 | 6.3 |
Serbian Dinar | 17.2 | 16.4 |
Armenian Dram | 15.1 | 13.8 |
Czech Koruna | 14.2 | 9.9 |
Hungarian Forint | 11.8 | 18.0 |
UK Sterling | 11.6 | 38.8 |
Moldovan Leu | 4.6 | 7.3 |
Egyptian Pound | 4.6 | 37.4 |
Bosnian Mark | 4.1 | 7.3 |
Romanian Leu | 3.7 | 12.5 |
Other | 1.4 | 1.3 |
Total cash and cash equivalents | 2,541.7 | 1,548.1 |
| Number of | Group | |||
| shares | Share | Share | reorganisation | |
| (authorised | capital | premium | reserve | |
| and issued) | € million | € million | € million | |
Balance as at 1 January 2024 | 372,977,222 | 2,030.3 | 2,555.7 | (6,472.1) |
| Shares issued to employees exercising | ||||
stock options | 262,340 | 1.8 | 2.0 | – |
Dividends | – | – | (342.9) | – |
Balance as at 31 December 2024 | 373,239,562 | 2,032.1 | 2,214.8 | (6,472.1) |
Dividends | – | – | (377.9) | – |
Balance as at 31 December 2025 | 373,239,562 | 2,032.1 | 1,836.9 | (6,472.1) |
| 2025 | 2024 | |
| € million | € million | |
Treasury shares | (263.1) | (298.5) |
Exchange equalisation reserve | (1,832.2) | (1,922.1) |
| Other reserves | ||
Hedging reserve, net | (53.7) | (7.9) |
Tax-free reserve | 0.5 | 0.5 |
Statutory reserves | 34.8 | 30.8 |
| Stock option, performance share and deferred management | ||
incentive share reserve | 61.7 | 68.0 |
Financial assets at fair value through other comprehensive income reserve, net | (0.1) | 0.6 |
Other | 23.3 | 23.1 |
Total other reserves | 66.5 | 115.1 |
Total reserves | (2,028.8) | (2,105.5) |
| 2025 | 2024 | |
| € million | € million | |
Purchases of concentrate, finished goods and other items | 1,931.2 | 1,912.5 |
Net contributions received for marketing and promotional incentives | 113.2 | 155.8 |
Sales of finished goods and raw materials | 5.6 | 5.2 |
Other income | 7.5 | 6.7 |
Other expenses | 1.4 | 3.4 |
| 2025 | 2024 | |
| € million | € million | |
Purchases | 48.4 | 45.2 |
Other expenses | 20.5 | 19.8 |
| 2025 | 2024 | |
| € million | € million | |
Purchases of finished goods and other inventories | 31.3 | 32.6 |
Sales of finished goods and raw materials | 11.0 | 8.9 |
Other income | 12.4 | 10.1 |
Other expenses | 9.4 | 8.4 |
| 2025 | 2024 | |
| € million | € million | |
Performance share awards and deferred MIP shares | 23.8 | 16.0 |
Employee Share Purchase Plan (ESPP) | 8.0 | 7.7 |
Total share-based payments charge | 31.8 | 23.7 |
| Number | Weighted 1 | Weighted | |
| of stock | average | average | |
| options | exercise price | exercise price | |
| 2025 | 2025 (EUR) | 2025 (GBP) | |
Outstanding as at 1 January | 377,885 | 18.70 | 15.50 |
Exercised | (377,885) | 17.79 | 15.50 |
Outstanding as at 31 December | – | – | – |
Exercisable as at 31 December | – | – | – |
| Number | Weighted 1 | Weighted | |
| of stock | average | average | |
| options | exercise price | exercise price | |
| 2024 | 2024 (EUR) | 2024 (GBP) | |
Outstanding as at 1 January | 806,603 | 16.49 | 14.31 |
Exercised | (428,718) | 15.99 | 13.26 |
Outstanding as at 31 December | 377,885 | 18.70 | 15.50 |
Exercisable as at 31 December | 377,885 | 18.70 | 15.50 |
| Number of | Number of | |
| shares | shares | |
| 2025 | 2024 | |
Outstanding as at 1 January | 2,940,493 | 2,956,548 |
Granted 2 | 743,301 | 931,353 |
Vested | (960,064) | (773,603) |
Forfeited/cancelled | (341,351) | (173,805) |
Outstanding as at 31 December | 2,382,379 | 2,940,493 |
2025 | 2024 | |
Weighted average share price | £34.77 | £24.75 |
Dividend yield 4 | nil | nil |
Weighted average vesting period | 3.0 years | 3.0 years |