| Re-presented* | |||||||
| Before | Before | ||||||
| Non- | Non- | Non- | Non- | ||||
| Trading | Trading | Trading | Trading | ||||
| Items | Items | Total | Items | Items | Total | ||
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | ||
| Notes | €’m | €’m | €’m | €’m | €’m | €’m | |
| Continuing operations | |||||||
Revenue | 2 | ||||||
| Earnings before interest, tax, depreciation | 2/3 | ||||||
| and amortisation | |||||||
Depreciation (net) and intangible asset amortisation | 3 | ( | ( | ( | ( | ||
Non-trading items | 5 | ( | ( | ||||
Operating profit | 3 | ( | |||||
Finance income | 6 | ||||||
Finance costs | 6 | ( | ( | ( | ( | ||
Share of joint ventures’ results after taxation | 15 | ( | ( | ( | ( | ||
Profit before taxation | ( | ||||||
Income taxes | 5/7 | ( | ( | ( | ( | ||
Profit from continuing operations | ( | ||||||
| Discontinued operations | |||||||
Profit from discontinued operations | 5/8 | ||||||
Profit after taxation | ( | ||||||
| Attributable to: | |||||||
Equity holders of the parent - continuing operations | |||||||
Equity holders of the parent - discontinued operations | |||||||
Non-controlling interests - continuing operations | ( | ||||||
Earnings per A ordinary share | Cent | Cent | |||||
| Basic Earnings Per Share (cent) | |||||||
Continuing operations | 10 | ||||||
Discontinued operations | 10 | ||||||
| Diluted Earnings Per Share (cent) | |||||||
Continuing operations | 10 | ||||||
Discontinued operations | 10 | ||||||
| Re-presented* | |||
| 2024 | 2023 | ||
| Notes | €’m | €’m | |
Profit after taxation | |||
| Other comprehensive income: | |||
| Items that are or may be reclassified subsequently to profit or loss: | |||
Fair value movements on cash flow hedges | ( | ||
Cash flow hedges - reclassified to profit or loss from equity | 25 | ( | |
Net change in cost of hedging | 25 | ||
Deferred tax effect of fair value movements on cash flow hedges | 18 | ( | ( |
| Exchange difference on translation of foreign operations | |||
- Continuing operations | ( | ||
| Cumulative exchange difference on translation recycled on disposal | |||
- Continuing operations | 5 | ( | |
- Discontinued operations | 8 | ( | |
| Items that will not be reclassified subsequently to profit or loss: | |||
Re-measurement on retirement benefits obligation | 27 | ( | |
Deferred tax effect of re-measurement on retirement benefits obligation | 18 | ( | |
Net income/(expense) recognised directly in total other comprehensive income | ( | ||
Total comprehensive income | |||
| Attributable to: | |||
Equity holders of the parent - continuing operations | |||
Equity holders of the parent - discontinued operations | |||
Non-controlling interests - continuing operations | ( | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Notes | €’m | €’m | |
| Non-current assets | |||
Property, plant and equipment | 12 | ||
Intangible assets | 13 | ||
Financial asset investments | 14 | ||
Investments in joint ventures | 15 | ||
Other non-current financial instruments | 24/25 | ||
Retirement benefits asset | 27 | ||
Deferred tax assets | 18 | ||
| Current assets | |||
Inventories | 17 | ||
Trade and other receivables | 20 | ||
Cash at bank and in hand | 24 | ||
Other current financial instruments | 24/25 | ||
Tax assets | |||
Assets classified as held for sale | 19 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 21 | ||
Borrowings and overdrafts | 24/25 | ||
Other current financial instruments | 24/25 | ||
Tax liabilities | |||
Provisions | 26 | ||
Deferred income | 22 | ||
| Non-current liabilities | |||
Borrowings | 24/25 | ||
Other non-current financial instruments | 24/25 | ||
Retirement benefits obligation | 27 | ||
Other non-current liabilities | 23 | ||
Deferred tax liabilities | 18 | ||
Provisions | 26 | ||
Deferred income | 22 | ||
Total liabilities | |||
Net assets | |||
| Equity | |||
Share capital | 28 | ||
Share premium | |||
Other reserves | ( | ||
Retained earnings | |||
Equity attributable to equity holders of the parent | |||
Non-controlling interests | |||
Total equity |
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Notes | €’m | €’m | |
| Non-current assets | |||
Investments in subsidiaries | 16 | 1,049.8 | 1,058.5 |
Other non-current financial instruments | 24/25 | 148.5 | - |
1,198.3 | 1,058.5 | ||
| Current assets | |||
Cash at bank and in hand | 24 | - | - |
Trade and other receivables | 20 | 2,039.5 | 394.2 |
2,039.5 | 394.2 | ||
Total assets | 3,237.8 | 1,452.7 | |
| Current liabilities | |||
Trade and other payables | 21 | 79.1 | 5.1 |
79.1 | 5.1 | ||
| Non-current liabilities | |||
Deferred income | 22 | - | - |
- | - | ||
Total liabilities | 79.1 | 5.1 | |
Net assets | 3,158.7 | 1,447.6 | |
| Issued capital and reserves | |||
Share capital | 28 | 20.8 | 21.9 |
Share premium | 1,879.2 | 398.7 | |
Other reserves | 197.1 | 154.1 | |
Retained earnings | 1,061.6 | 872.9 | |
Shareholders’ equity | 3,158.7 | 1,447.6 |
| Attributable to equity holders of the parent | ||||||||
| Non- | ||||||||
| Share | Share | Other | Retained | controlling | Total | |||
| Capital | Premium | Reserves | Earnings | Total | interests | equity | ||
| Notes | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
| Group: | ||||||||
At 1 January 2023 | ||||||||
Profit after taxation | ( | |||||||
Other comprehensive expense | ( | ( | ( | ( | ||||
| Total comprehensive | ||||||||
(expense)/income | ( | ( | ||||||
Shares issued during the financial year | 28 | |||||||
| Shares (purchased)/cancelled | ||||||||
during the financial year | 28 | ( | ( | ( | ( | |||
Dividends paid | 11 | ( | ( | ( | ||||
Share-based payment expense | 29 | |||||||
At 31 December 2023 | ( | |||||||
Profit after taxation | ||||||||
Other comprehensive income | ||||||||
Total comprehensive income | ||||||||
Shares issued during the financial year | 28 | |||||||
| Shares (purchased)/cancelled | ||||||||
during the financial year | 28 | ( | ( | ( | ( | |||
Dividends paid | 11 | ( | ( | ( | ||||
Share-based payment expense | 29 | |||||||
At 31 December 2024 |
| Share- | ||||||||
| Capital | Other | Based | Cost of | |||||
| Redemption | Undenominated | Payment Translation | Hedging | Hedging | ||||
| Reserve | Capital | Reserve | Reserve | Reserve | Reserve | Total | ||
| Note | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
At 1 January 2023 | ( | ( | ||||||
| Other comprehensive (expense)/ | ||||||||
income | ( | ( | ( | |||||
Shares cancelled during the financial year | ||||||||
Share-based payment expense | 29 | |||||||
At 31 December 2023 | ( | ( | ( | |||||
Other comprehensive income/(expense) | ( | |||||||
Shares cancelled during the financial year | ||||||||
Share-based payment expense | 29 | |||||||
At 31 December 2024 | ( | |||||||
| Share | Share | Other | Retained | |||
| Capital | Premium | Reserves | Earnings | Total | ||
| Notes | €’m | €’m | €’m | €’m | €’m | |
| Company: | ||||||
At 1 January 2023 | 22.1 | 398.7 | 132.3 | 515.5 | 1,068.6 | |
Profit after taxation | 9 | - | - | - | 650.4 | 650.4 |
Other comprehensive income | - | - | - | - | - | |
Total comprehensive income | - | - | - | 650.4 | 650.4 | |
Shares issued during the financial year | 28 | - | - | - | - | - |
Shares (purchased)/cancelled during the financial year | 28 | (0.2) | - | 0.2 | (101.7) | (101.7) |
Dividends paid | 11 | - | - | - | (191.3) | (191.3) |
Share-based payment expense | 29 | - | - | 21.6 | - | 21.6 |
At 31 December 2023 | 21.9 | 398.7 | 154.1 | 872.9 | 1,447.6 | |
Profit after taxation | 9 | - | - | - | 2,695.6 | 2,695.6 |
Other comprehensive income | - | - | - | - | - | |
Total comprehensive income | - | - | - | 2,695.6 | 2,695.6 | |
Shares issued during the financial year | 28 | 2.1 | 1,480.5 | - | - | 1,482.6 |
Shares (purchased)/cancelled during the financial year | 28 | (3.2) | - | 3.2 | (2,301.7) | (2,301.7) |
Dividends paid | 11 | - | - | - | (205.2) | (205.2) |
Share-based payment expense | 29 | - | - | 39.8 | - | 39.8 |
At 31 December 2024 | 20.8 | 1,879.2 | 197.1 | 1,061.6 | 3,158.7 |
| Capital | Other | Share-Based | |||
| Redemption | Undenominated | Payment | |||
| Reserve | Capital | Reserve | Total | ||
| Note | €’m | €’m | €’m | €’m | |
At 1 January 2023 | 1.7 | 0.3 | 130.3 | 132.3 | |
Other comprehensive income | - | - | - | - | |
Shares cancelled during the financial year | 0.2 | - | - | 0.2 | |
Share-based payment expense | 29 | - | - | 21.6 | 21.6 |
At 31 December 2023 | 1.9 | 0.3 | 151.9 | 154.1 | |
Other comprehensive income | - | - | - | - | |
Shares cancelled during the financial year | 3.2 | - | - | 3.2 | |
Share-based payment expense | 29 | - | - | 39.8 | 39.8 |
At 31 December 2024 | 5.1 | 0.3 | 191.7 | 197.1 |
| 2024 | 2023 | ||
| Notes | €’m | €’m | |
| Cash flows from operating activities | |||
Profit before taxation | |||
| Adjustments for: | |||
Depreciation (net) | |||
Intangible asset amortisation | |||
Share of joint ventures’ results after taxation | 15 | ||
Non-trading items income statement charge/(income) | 5 | ( | |
Finance costs (net) | 6/8 | ||
Change in working capital | 30 | ( | |
Pension contributions paid less pension expense | ( | ( | |
Payments on non-trading items | ( | ( | |
Exchange translation adjustment | ( | ( | |
Cash generated from operations | |||
Income taxes paid | ( | ( | |
Finance income received | |||
Finance costs paid | ( | ( | |
Net cash from operating activities | |||
| Investing activities | |||
Purchase of assets | 30 | ( | ( |
(Outflow)/inflow from the sale of assets (net of disposal expenses) | 5/8 | ( | |
Capital grants received | |||
Purchase of businesses (net of cash acquired) | 31 | ( | ( |
Payments relating to previous acquisitions | ( | ( | |
Purchase of investments | 14 | ( | ( |
Disposal of businesses (net of disposal expenses) | 5/8 | ( | |
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Dividends paid | 11 | ( | ( |
Purchase of own shares | ( | ( | |
Payment of lease liabilities | 30 | ( | ( |
Issue of share capital | 28 | ||
Repayment of borrowings | 30 | ( | ( |
Cash inflow from interest rate swaps on repayment of borrowings | 30 | ||
Proceeds from borrowings | 30 | ||
Net cash movement due to financing activities | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of the financial year | |||
Exchange translation adjustment on cash and cash equivalents | ( | ||
Cash and cash equivalents at end of the financial year | 30 | ||
| Reconciliation of Net Cash Flow to Movement in Net Debt | |||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash flow from debt financing | ( | ||
Changes in net debt resulting from cash flows | ( | ||
Fair value movement on interest rate swaps (net of adjustment to borrowings) | 30 | ||
Exchange translation adjustment on net debt | 30 | ( | |
Movement in net debt in the financial year | ( | ||
Net debt at beginning of the financial year - pre lease liabilities | ( | ( | |
Net debt at end of the financial year - pre lease liabilities | 24 | ( | ( |
Lease liabilities | 12/30 | ( | ( |
Net debt at end of the financial year | 24/30 | ( | ( |
| 2024 | 2023 | ||
| Notes | €’m | €’m | |
| Cash flows from operating activities | |||
Profit before taxation | 2,692.5 | 645.9 | |
| Adjustments for: | |||
Depreciation (net) | - | 0.1 | |
Non-trading items income statement income | (179.0) | - | |
Finance costs | 1.5 | - | |
Finance income | (5.6) | (4.2) | |
Change in working capital | 30 | (1,625.2) | (138.0) |
Cash generated from operations | 884.2 | 503.8 | |
Finance income received | 5.6 | 4.2 | |
Net cash from operating activities | 889.8 | 508.0 | |
| Investing activities | |||
Investments in subsidiary undertakings | 16 | (123.9) | (215.0) |
Disposal of businesses (net of disposal expenses) | (4.2) | - | |
Net cash used in investing activities | (128.1) | (215.0) | |
| Financing activities | |||
Dividends paid | 11 | (205.2) | (191.3) |
Issue of share capital | 28 | - | - |
Purchase of own shares | (556.5) | (101.7) | |
Net cash movement due to financing activities | (761.7) | (293.0) | |
Net decrease in cash and cash equivalents | - | - | |
Cash and cash equivalents at beginning of the financial year | - | - | |
Cash and cash equivalents at end of the financial year | 30 | - | - |
| Continuing | Discontinued | Group | Continuing | Discontinued | Group | |||
| Operations | Operations | Eliminations | Operations | Operations | Eliminations | |||
| Taste & | Dairy | and | Taste & | Dairy | and | |||
| Nutrition | Ireland | Unallocated* | Total | Nutrition | Ireland | Unallocated* | Total | |
| 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | |
| €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
External revenue | 6,879.0 | 1,101.6 | - 7,980.6 | 6,936.7 | 1,083.6 | - 8,020.3 | ||
| Inter-segment | 50.1 | 213.5 | (263.6) | - | 38.2 | 199.8 | (238.0) | - |
| revenue | ||||||||
Revenue | 6,929.1 | 1,315.1 | (263.6) | 7,980.6 | 6,974.9 | 1,283.4 | (238.0) | 8,020.3 |
EBITDA** | 1,256.1 | 62.8 | (68.1) | 1,250.8 | 1,185.9 | 53.4 | (74.2) | 1,165.1 |
Depreciation (net) | (211.5) | (23.0) | (0.3) | (234.8) | (197.7) | (21.4) | (0.5) | (219.6) |
| Intangible asset | (51.4) | (0.2) | (36.2) | (87.8) | (39.0) | (0.2) | (40.3) | (79.5) |
| amortisation | ||||||||
Non-trading items | - | 24.2 | (55.8) | (31.6) | - | 0.7 | 8.1 | 8.8 |
Operating profit | 993.2 | 63.8 | (160.4) | 896.6 | 949.2 | 32.5 | (106.9) | 874.8 |
Finance income | 34.8 | 21.8 | ||||||
Finance costs | (88.7) | (72.1) | ||||||
| Share of joint ventures’ | (0.9) | (1.9) | ||||||
| results after taxation | ||||||||
Profit before taxation | 841.8 | 822.6 | ||||||
Income taxes | (107.4) | (94.5) | ||||||
Profit after taxation | 734.4 | 728.1 | ||||||
| Attributable to: | ||||||||
Equity holders of the parent - continuing operations | 673.4 | 700.9 | ||||||
Equity holders of the parent - discontinued | 61.0 | 27.4 | ||||||
| operations | ||||||||
Non-controlling interests - continuing operations | - | (0.2) | ||||||
734.4 | 728.1 |
| Continuing | Discontinued | Group | Continuing | Discontinued | Group | |||
| Operations | Operations | Eliminations | Operations | Operations | Eliminations | |||
| Taste & | Dairy | and | Taste & | Dairy | and | |||
| Nutrition | Ireland | Unallocated | Total | Nutrition | Ireland | Unallocated | Total | |
| 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | |
| €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
Assets | 7,733.2 | - | 4,779.3 | 12,512.5 | 8,088.9 | 683.4 | 2,843.6 | 11,615.9 |
Liabilities | (1,739.6) | - | (4,285.6) | (6,025.2) | (1,657.6) | (247.7) | (3,187.8) | (5,093.1) |
Net assets | 5,993.6 | - | 493.7 | 6,487.3 | 6,431.3 | 435.7 | (344.2) | 6,522.8 |
| Other segmental information | ||||||||
| Property, plant | 303.0 | 26.5 | 0.8 | 330.3 | 271.0 | 37.6 | 0.9 | 309.5 |
| and equipment | ||||||||
| additions | ||||||||
| Intangible asset | 3.7 | - | 23.8 | 27.5 | 1.6 | - | 14.3 | 15.9 |
| additions | ||||||||
| Share of joint | 0.9 | - | - | 0.9 | 1.9 | - | - | 1.9 |
| ventures’ results | ||||||||
| after taxation | ||||||||
| Continuing | Discontinued | Continuing | Discontinued | |||
| Operations | Operations | Operations | Operations | |||
| Taste & Nutrition | Dairy Ireland | Total | Taste & Nutrition | Dairy Ireland | Total | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| €’m | €’m | €’m | €’m | €’m | €’m | |
Food | 4,533.0 | 1,090.3 | 5,623.3 | 4,637.3 | 1,051.9 | 5,689.2 |
Beverage | 1,850.0 | 11.3 | 1,861.3 | 1,798.6 | 31.7 | 1,830.3 |
Pharma & other | 496.0 | - | 496.0 | 500.8 | - | 500.8 |
External revenue | 6,879.0 | 1,101.6 | 7,980.6 | 6,936.7 | 1,083.6 | 8,020.3 |
| Discontinued | Continuing | Discontinued | ||||
| Operations | Operations | Operations | Operations | |||
| Taste & Nutrition | Dairy Ireland | Total | Taste & Nutrition | Dairy Ireland | Total | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| €’m | €’m | €’m | €’m | €’m | €’m | |
Republic of Ireland | 87.6 | 405.9 | 493.5 | 134.7 | 405.3 | 540.0 |
Rest of Europe | 1,367.2 | 626.3 | 1,993.5 | 1,382.5 | 600.3 | 1,982.8 |
Americas | 3,763.5 | 31.0 | 3,794.5 | 3,772.5 | 32.5 | 3,805.0 |
APMEA | 1,660.7 | 38.4 | 1,699.1 | 1,647.0 | 45.5 | 1,692.5 |
External revenue | 6,879.0 | 1,101.6 | 7,980.6 | 6,936.7 | 1,083.6 | 8,020.3 |
| Europe | Americas | APMEA | Total | Europe | Americas | APMEA | Total | |
| 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | |
| €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
Assets by location | 5,675.6 | 5,196.4 | 1,640.5 | 12,512.5 | 5,177.2 | 4,941.4 | 1,497.3 | 11,615.9 |
Property, plant and equipment additions | 80.7 | 165.5 | 84.1 | 330.3 | 92.1 | 161.9 | 55.5 | 309.5 |
Intangible asset additions | 23.8 | 3.4 | 0.3 | 27.5 | 14.3 | 1.6 | - | 15.9 |
| Re-presented* | |||
| Continuing | Continuing | ||
| Operations | Operations | ||
| 2024 | 2023 | ||
| Notes | €’m | €’m | |
External revenue | 6,879.0 | 6,936.7 | |
Inter-segment revenue | 50.1 | 38.2 | |
Continuing revenue | 6,929.1 | 6,974.9 | |
| Less operating costs: | |||
Raw materials and consumables | 3,361.1 | 3,446.7 | |
Other general overheads | 1,047.5 | 1,024.6 | |
Staff costs | 4 | 1,316.5 | 1,261.7 |
Loss allowances on trade receivables | 20 | 1.6 | 0.9 |
Foreign exchange losses/(gains) | 6.7 | (11.6) | |
Change in inventories of finished goods | 7.7 | 140.9 | |
Earnings before interest, tax, depreciation and amortisation | 1,188.0 | 1,111.7 | |
| Depreciation (net): | |||
- property, plant and equipment | 12 (i) | 172.8 | 165.0 |
- right-of-use assets | 12 (ii) | 39.8 | 34.1 |
- capital grants amortisation | 22 | (0.8) | (0.9) |
Intangible asset amortisation | 13 | 87.6 | 79.3 |
Non-trading items | 5 | 55.8 | (8.1) |
Operating profit | 832.8 | 842.3 | |
| And is stated after charging: | |||
Research and development costs | 304.4 | 294.0 |
| PwC | PwC | PwC | PwC | PwC | PwC | |
| Ireland | Other | Worldwide | Ireland | Other | Worldwide | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| €’m | €’m | €’m | €’m | €’m | €’m | |
| Statutory disclosure: | ||||||
Group audit | 1.4 | 2.4 | 3.8 | 1.4 | 2.4 | 3.8 |
Other assurance services | 0.6 | - | 0.6 | - | - | - |
Total assurance services | 2.0 | 2.4 | 4.4 | 1.4 | 2.4 | 3.8 |
Tax advisory services | - | - | - | - | - | - |
Other non-audit services | - | - | - | - | 0.1 | 0.1 |
Total non-audit services | - | - | - | - | 0.1 | 0.1 |
Total auditors’ remuneration | 2.0 | 2.4 | 4.4 | 1.4 | 2.5 | 3.9 |
Assurance services | 100% | 97% | ||||
Non-audit services | 0% | 3% | ||||
Total | 100% | 100% |
| Re-presented* | ||||||
| Continuing | Discontinued | Continuing | Discontinued | |||
| Operations | Operations | Operations | Operations | |||
| Taste & | Dairy | Taste & | Dairy | |||
| Nutrition | Ireland | Total | Nutrition | Ireland | Total | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| Number | Number | Number | Number | Number | Number | |
Europe | 3,856 | 1,501 | 5,357 | 4,017 | 1,582 | 5,599 |
Americas | 9,843 | - | 9,843 | 9,948 | - | 9,948 |
APMEA | 6,447 | - | 6,447 | 6,245 | - | 6,245 |
20,146 | 1,501 | 21,647 | 20,210 | 1,582 | 21,792 |
| Re-presented* | ||||||
| Continuing | Discontinued | Continuing | Discontinued | |||
| Operations | Operations | Operations | Operations | |||
| Taste & | Dairy | Taste & | Dairy | |||
| Nutrition | Ireland | Total | Nutrition | Ireland | Total | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| €’m | €’m | €’m | €’m | €’m | €’m | |
Europe | 299.2 | 108.3 | 407.5 | 290.3 | 105.8 | 396.1 |
Americas | 753.6 | - | 753.6 | 725.5 | - | 725.5 |
APMEA | 263.7 | - | 263.7 | 245.9 | - | 245.9 |
1,316.5 | 108.3 | 1,424.8 | 1,261.7 | 105.8 | 1,367.5 |
| Re-presented* | |||||||
| Continuing | Discontinued | Continuing | Discontinued | ||||
| operations | operations | Total | operations | operations | Total | ||
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | ||
| Notes | €’m | €’m | €’m | €’m | €’m | €’m | |
Global Business Services expansion | (ii) | - | - | - | (4.1) | - | (4.1) |
Acquisition integration costs | (iii) | (4.8) | - | (4.8) | (16.5) | - | (16.5) |
Accelerate Operational Excellence | (iv) | (43.3) | - | (43.3) | (53.5) | - | (53.5) |
(48.1) | - | (48.1) | (74.1) | - | (74.1) | ||
(Loss)/profit on disposal of businesses and assets | (i)/8 | (7.7) | 24.2 | 16.5 | 82.2 | 0.7 | 82.9 |
Non-trading items (before tax) | (55.8) | 24.2 | (31.6) | 8.1 | 0.7 | 8.8 | |
Tax on above | 7/8 | 12.2 | 3.6 | 15.8 | 8.7 | (0.1) | 8.6 |
Non-trading items (net of related tax) | (43.6) | 27.8 | (15.8) | 16.8 | 0.6 | 17.4 |
| Total | ||
| 2024 | ||
| Notes | €’m | |
Property, plant and equipment - disposed | 12 | (4.2) |
Property, plant and equipment - impaired | 12 | (0.2) |
Goodwill | 13 | (0.6) |
Brand related intangible assets | 13 | (2.0) |
Inventories | (0.9) | |
Assets classified as held for sale - disposed | 19 | (0.7) |
Assets classified as held for sale - impaired | 12 | (1.2) |
Deferred tax liability | 0.5 | |
| (9.3) | ||
Cash received | 4.6 | |
Disposal related costs | (3.4) | |
Cumulative exchange difference on translation recycled on disposal | 0.4 | |
Loss on disposal of businesses and assets | (7.7) |
| Total | |
| 2024 | |
| Net cash outflow on disposal: | €’m |
Consideration | 4.6 |
Less: disposal related costs paid* | (22.3) |
| (17.7) |
| Re-presented* | |||
| Continuing | Continuing | ||
| Operations | Operations | ||
| 2024 | 2023 | ||
| Notes | €’m | €’m | |
| Finance income: | |||
Interest income on deposits | 24.5 | 14.5 | |
Interest income on vendor loan note | 25 | 10.3 | 7.3 |
Finance income | 34.8 | 21.8 | |
| Finance costs: | |||
Interest payable and finance charges | (85.9) | (72.8) | |
Interest on lease liabilities | 12 (iii.i) | (3.8) | (2.3) |
Interest rate derivative | - | 0.2 | |
(89.7) | (74.9) | ||
Net interest income on retirement benefits obligation | 27 | 1.4 | 3.1 |
Finance costs | (88.3) | (71.8) | |
Net finance costs | (53.5) | (50.0) |
| 2024 | 2023 | ||
| Notes | €’m | €’m | |
| Recognition in the Consolidated Income Statement (before credit on non-trading items) | |||
Current tax expense in the financial year | 129.3 | 126.5 | |
Adjustments in respect of prior years | (0.7) | 1.9 | |
128.6 | 128.4 | ||
Deferred tax in the financial year | (5.4) | (25.3) | |
Income tax expense (before credit on non-trading items) | 123.2 | 103.1 | |
Income tax expense (before credit on non-trading items) on continuing operations | 117.2 | 98.4 | |
Income tax expense (before credit on non-trading items) on discontinued operations | 6.0 | 4.7 | |
Income tax expense (before credit on non-trading items) | 123.2 | 103.1 | |
| (Credit)/charge on non-trading items: | |||
Current tax | (20.3) | (0.8) | |
Deferred tax | 4.5 | (7.8) | |
5 | (15.8) | (8.6) | |
Credit on non-trading items on continuing operations | (12.2) | (8.7) | |
(Credit)/charge on non-trading items on discontinued operations | (3.6) | 0.1 | |
Income tax expense (before credit on non-trading items) | (15.8) | (8.6) | |
| Recognition in the Consolidated Income Statement (after credit on non-trading items) | |||
Current tax expense in the financial year | 109.0 | 125.7 | |
Adjustments in respect of prior years | (0.7) | 1.9 | |
108.3 | 127.6 | ||
Deferred tax in the financial year | 18 | (0.9) | (33.1) |
Income tax expense (after credit on non-trading items) | 107.4 | 94.5 | |
Income tax expense on continuing operations | 105.0 | 89.7 | |
Income tax expense on discontinued operations | 2.4 | 4.8 | |
Income tax expense (after credit on non-trading items) | 107.4 | 94.5 |
| 2024 | 2023 | |
| €’m | €’m | |
Profit before taxation | 841.8 | 822.6 |
Taxed at Irish Standard Rate of Tax (12.5%) | 105.2 | 102.8 |
Adjustments to current tax and deferred tax in respect of prior years | 0.1 | 1.4 |
Net effect of differing tax rates | 14.5 | 3.6 |
Changes in standard rates of taxes | - | (2.8) |
Income not subject to tax | (8.9) | (4.8) |
Recognition of unprovided deferred tax assets | (5.1) | (5.6) |
Other adjusting items | 1.6 | (0.1) |
Income tax expense | 107.4 | 94.5 |
| 2024 | 2023 | ||
| Notes | €’m | €’m | |
Revenue | 1,315.1 | 1,283.4 | |
Inter-segment revenue | (263.6) | (238.0) | |
Discontinued revenue | 2 | 1,051.5 | 1,045.4 |
| Less operating costs: | |||
Raw materials and consumables | 747.0 | 701.9 | |
Other general overheads | 142.0 | 148.6 | |
Staff costs | 108.3 | 105.8 | |
Loss allowances on trade receivables | - | - | |
Foreign exchange (gains)/losses | (1.2) | 0.4 | |
Change in inventories of finished goods | (7.4) | 35.3 | |
Earnings before interest, tax, depreciation and amortisation | 62.8 | 53.4 | |
| Depreciation (net): | |||
- property, plant and equipment | 12 (i) | 23.1 | 21.6 |
- right-of-use assets | 12 (ii) | 0.8 | 0.8 |
- capital grants amortisation | 22 | (0.9) | (1.0) |
Intangible asset amortisation | 13 | 0.2 | 0.2 |
Non-trading items | 5 | (24.2) | (0.7) |
Operating profit | 63.8 | 32.5 | |
Finance costs | (0.4) | (0.3) | |
Profit before taxation | 63.4 | 32.2 | |
Income taxes | (2.4) | (4.8) | |
Profit from discontinued operations | 61.0 | 27.4 | |
| Operating profit is stated after charging: | |||
Research and development costs | 5.4 | 7.3 |
| 2024 | 2023 | |
| €’m | €’m | |
Profit from discontinued operations | 61.0 | 27.4 |
Cumulative exchange difference on translation recycled on disposal | (0.6) | - |
Total comprehensive income | 60.4 | 27.4 |
| 2024 | 2023 | |
| €’m | €’m | |
Net cash from operating activities | 27.6 | 38.0 |
Net cash used in investing activities | (27.7) | (35.3) |
Net cash used in financing activities | (0.8) | (0.7) |
Net cash flows for the period | (0.9) | 2.0 |
| Total | ||
| 2024 | ||
| Notes | €’m | |
Property, plant and equipment (net of grants) - disposed | 12/22 | (205.3) |
Goodwill | 13 | (132.2) |
Brand related intangible assets | 13 | (24.4) |
Computer software | 13 | (0.3) |
Cash disposed | (10.3) | |
Inventories | (110.0) | |
Trade and other receivables | (224.8) | |
Deferred tax liabilities | 15.1 | |
Trade and other payables | 191.5 | |
Net amounts due to Kerry entities | 34 | 12.3 |
| (488.4) | ||
| Consideration | ||
Share redemption consideration | 261.9 | |
Consideration receivable - to be satisfied in cash* | 56.0 | |
Working capital - receivable on closing* | 47.5 | |
Phase 1 vendor loan receivable** | 20.6 | |
Retained investment in Kerry Dairy Ireland | 150.0 | |
| 536.0 | ||
Disposal related costs | (24.0) | |
| 512.0 | ||
Cumulative exchange difference on translation recycled on disposal | 0.6 | |
Profit on disposal of businesses and assets (before tax) | 24.2 | |
Tax on above | 3.6 | |
Profit on disposal of businesses and assets (net of related tax) | 27.8 |
| Total | |
| 2024 | |
| Net cash outflow on disposal: | €’m |
Consideration received | - |
Less: cash disposed | (10.3) |
Less: disposal related costs paid | (5.3) |
| (15.6) |
| Re-presented* | ||||||
| Continuing | Discontinued | Continuing | Discontinued | |||
| Operations | Operations | Total | Operations | Operations | Total | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| Basic earnings per share | ||||||
| Profit after taxation attributable to equity | 673.4 | 61.0 | 734.4 | 700.9 | 27.4 | 728.3 |
| holders of the parent (€’m) | ||||||
Basic earnings per share (cent) | 389.2 | 35.3 | 424.5 | 395.0 | 15.4 | 410.4 |
| Re-presented* | ||||||
| Continuing | Discontinued | Continuing | Discontinued | |||
| Operations | Operations | Total | Operations | Operations | Total | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| Diluted earnings per share | ||||||
| Profit after taxation attributable to equity | 673.4 | 61.0 | 734.4 | 700.9 | 27.4 | 728.3 |
| holders of the parent (€’m) | ||||||
Diluted earnings per share (cent) | 388.6 | 35.2 | 423.8 | 394.3 | 15.4 | 409.7 |
| 2024 | 2023 | ||
Number of Shares | Note | m’s | m’s |
Basic weighted average number of shares | 173.0 | 177.4 | |
Impact of share options outstanding | 0.3 | 0.3 | |
Diluted weighted average number of shares | 173.3 | 177.7 | |
| Actual number of shares in issue | 28 | 166.4 | 175.8 |
| as at 31 December |
| 2024 | 2023 | |
| €’m | €’m | |
| Group and Company: | ||
| Amounts recognised as distributions to equity shareholders in the financial year | ||
| Final 2023 dividend of | 140.4 | 130.0 |
| (Final 2022 dividend of | ||
| Interim 2024 dividend of 38.10 cent per A ordinary share paid 8 November 2024 | 64.8 | 61.3 |
| (Interim 2023 dividend of 34.60 cent per A ordinary share paid 10 November 2023) |
| 2024 | 2023 | ||
| Notes | €’m | €’m | |
| Group: | |||
Property, plant and equipment | (i) | 2,026.6 | 2,070.3 |
Right-of-use assets | (ii) | 80.1 | 62.7 |
2,106.7 | 2,133.0 |
| Plant, | ||||||
| Machinery | ||||||
| Land and | and | Construction | Motor | |||
| Buildings | Equipment | in Progress | Vehicles | Total | ||
| Notes | €’m | €’m | €’m | €’m | €’m | |
| Group: | ||||||
| Cost | ||||||
At 1 January 2023 | 1,351.3 | 2,152.6 | 209.3 | 14.4 | 3,727.6 | |
Businesses acquired | 0.5 | 2.0 | 4.6 | - | 7.1 | |
Additions | 23.8 | 37.7 | 209.0 | 2.6 | 273.1 | |
Purchase adjustments | (3.6) | - | - | - | (3.6) | |
Transfer from construction in progress | 55.0 | 153.6 | (208.6) | - | - | |
Businesses disposed | (1.0) | (2.2) | - | - | (3.2) | |
Disposals | (32.0) | (155.7) | (0.8) | (2.1) | (190.6) | |
Transfer from/(to) held for sale | 1.1 | (6.6) | 0.1 | - | (5.4) | |
Exchange translation adjustment | (46.6) | (34.3) | (5.0) | (0.2) | (86.1) | |
At 31 December 2023 | 1,348.5 | 2,147.1 | 208.6 | 14.7 | 3,718.9 | |
Businesses acquired | 31 | 20.2 | 22.8 | - | - | 43.0 |
Additions | 13.3 | 25.2 | 226.9 | 0.7 | 266.1 | |
Transfer from construction in progress | 42.1 | 158.8 | (200.9) | - | - | |
Disposal of discontinued operations | 8 | (169.9) | (425.0) | (8.7) | (6.2) | (609.8) |
Disposals | 5 | (11.3) | (64.3) | - | (2.7) | (78.3) |
Transfer to held for sale | 19 | (3.5) | (1.2) | - | - | (4.7) |
Exchange translation adjustment | 43.0 | 65.7 | 6.1 | (0.6) | 114.2 | |
At 31 December 2024 | 1,282.4 | 1,929.1 | 232.0 | 5.9 | 3,449.4 | |
| Accumulated depreciation and impairment | ||||||
At 1 January 2023 | 430.0 | 1,248.6 | - | 11.8 | 1,690.4 | |
Charge during the financial year | 42.3 | 143.1 | - | 1.2 | 186.6 | |
Businesses disposed | - | (1.5) | - | - | (1.5) | |
Disposals | (24.3) | (153.2) | - | (1.8) | (179.3) | |
Transfer from/(to) held for sale | 0.5 | (3.3) | - | - | (2.8) | |
Exchange translation adjustment | (10.4) | (34.1) | - | (0.3) | (44.8) | |
At 31 December 2023 | 438.1 | 1,199.6 | - | 10.9 | 1,648.6 | |
Charge during the financial year | 3/8 | 43.7 | 151.0 | - | 1.2 | 195.9 |
Disposal of discontinued operations | 8 | (69.6) | (325.2) | - | (5.7) | (400.5) |
Disposals | 5 | (10.4) | (61.6) | - | (2.1) | (74.1) |
Transfer to held for sale | 19 | (1.3) | (0.7) | - | - | (2.0) |
Impairments | - | 1.4 | - | - | 1.4 | |
Exchange translation adjustment | 13.6 | 39.9 | - | - | 53.5 | |
At 31 December 2024 | 414.1 | 1,004.4 | - | 4.3 | 1,422.8 | |
| Carrying value | ||||||
At 31 December 2023 | 910.4 | 947.5 | 208.6 | 3.8 | 2,070.3 | |
At 31 December 2024 | 868.3 | 924.7 | 232.0 | 1.6 | 2,026.6 |
| Plant, | |||||
| Machinery | |||||
| Land and | and | Motor | |||
| Buildings | Equipment | Vehicles | Total | ||
| Notes | €’m | €’m | €’m | €’m | |
| Group: | |||||
| Cost | |||||
At 1 January 2023 | 104.7 | 21.7 | 13.7 | 140.1 | |
Businesses acquired | 2.6 | - | - | 2.6 | |
Additions | 19.4 | 13.0 | 4.0 | 36.4 | |
Terminations | (18.5) | (1.8) | (3.0) | (23.3) | |
Transfer to held for sale | (0.6) | (0.1) | (0.1) | (0.8) | |
Exchange translation adjustment | (2.8) | (0.4) | (0.2) | (3.4) | |
At 31 December 2023 | 104.8 | 32.4 | 14.4 | 151.6 | |
Businesses acquired | 31 | - | - | 0.1 | 0.1 |
Additions | 48.9 | 11.1 | 4.2 | 64.2 | |
Disposal of discontinued operations | 8 | (4.0) | (3.1) | (0.1) | (7.2) |
Terminations | (13.9) | (4.8) | (1.6) | (20.3) | |
Exchange translation adjustment | 1.3 | 0.5 | (0.1) | 1.7 | |
At 31 December 2024 | 137.1 | 36.1 | 16.9 | 190.1 | |
| Accumulated depreciation | |||||
At 1 January 2023 | 54.9 | 13.5 | 9.6 | 78.0 | |
Charge during the financial year | 25.1 | 7.0 | 2.8 | 34.9 | |
Terminations | (16.8) | (1.6) | (2.9) | (21.3) | |
Transfer to held for sale | (0.4) | - | - | (0.4) | |
Exchange translation adjustment | (2.0) | (0.2) | (0.1) | (2.3) | |
At 31 December 2023 | 60.8 | 18.7 | 9.4 | 88.9 | |
Charge during the financial year | 3/8 | 29.7 | 8.0 | 2.9 | 40.6 |
Disposal of discontinued operations | 8 | (1.7) | (1.7) | (0.1) | (3.5) |
Terminations | (11.6) | (4.7) | (1.5) | (17.8) | |
Exchange translation adjustment | 1.5 | 0.4 | (0.1) | 1.8 | |
At 31 December 2024 | 78.7 | 20.7 | 10.6 | 110.0 | |
| Carrying value | |||||
At 31 December 2023 | 44.0 | 13.7 | 5.0 | 62.7 | |
At 31 December 2024 | 58.4 | 15.4 | 6.3 | 80.1 |
| Re-presented* | |||
| Continuing | Continuing | ||
| Operations | Operations | ||
| 2024 | 2023 | ||
| Note | €’m | €’m | |
Depreciation charged during the financial year | 39.8 | 34.1 | |
Expenses relating to short-term leases | 3.8 | 3.4 | |
| Expenses relating to leases of low-value assets, excluding | 0.2 | 0.2 | |
| short-term leases of low-value assets | |||
Interest on lease liabilities charged during the financial year | 6 | 3.8 | 2.3 |
| 2024 | 2023 | |
| €’m | €’m | |
Total cash outflow for leases during the year* | 47.7 | 41.5 |
| 2024 | 2023 | |
| €’m | €’m | |
At beginning of the financial year | 68.6 | 69.2 |
Additions | 64.2 | 39.0 |
Terminations | (2.6) | (1.9) |
Remeasurements | - | - |
Payments | (40.8) | (36.4) |
Disposal of discontinued operations | (4.1) | - |
Exchange translation adjustment | 1.3 | (1.3) |
At end of the financial year | 86.6 | 68.6 |
| 2024 | 2023 | |
| Analysed as: | €’m | €’m |
Current liabilities | 31.1 | 26.2 |
Non-current liabilities | 55.5 | 42.4 |
At end of the financial year | 86.6 | 68.6 |
| Discounted | Undiscounted | Discounted | Undiscounted | |
| 2024 | 2024 | 2023 | 2023 | |
| €’m | €’m | €’m | €’m | |
Within 1 year | 31.1 | 36.9 | 26.2 | 31.0 |
Between 1 and 2 years | 23.0 | 25.9 | 16.9 | 18.5 |
Between 2 and 5 years | 26.4 | 29.7 | 18.2 | 24.1 |
After 5 years | 6.1 | 10.0 | 7.3 | 10.7 |
86.6 | 102.5 | 68.6 | 84.3 |
| Brand | |||||
| Related | Computer | ||||
| Goodwill | Intangibles | Software | Total | ||
| Notes | €’m | €’m | €’m | €’m | |
| Cost | |||||
At 1 January 2023 | 3,225.1 | 2,726.0 | 409.8 | 6,360.9 | |
Businesses acquired | 118.9 | 23.1 | - | 142.0 | |
Additions | - | - | 15.9 | 15.9 | |
Purchase adjustment | 8.2 | 3.2 | - | 11.4 | |
Businesses disposed | (0.7) | (0.5) | - | (1.2) | |
Disposals | - | (7.2) | (7.5) | (14.7) | |
Transfer (to)/from held for sale | (10.3) | 20.2 | (2.7) | 7.2 | |
Exchange translation adjustment | (42.2) | (30.3) | 0.4 | (72.1) | |
At 31 December 2023 | 3,299.0 | 2,734.5 | 415.9 | 6,449.4 | |
Businesses acquired | 31 | 29.2 | 86.8 | - | 116.0 |
Additions | - | - | 27.5 | 27.5 | |
Disposal of discontinued operations | 8 | (132.2) | (45.0) | (1.5) | (178.7) |
Businesses disposed | 5 | (0.6) | (2.6) | - | (3.2) |
Disposals | - | - | (6.4) | (6.4) | |
Exchange translation adjustment | 64.1 | 72.0 | 5.9 | 142.0 | |
At 31 December 2024 | 3,259.5 | 2,845.7 | 441.4 | 6,546.6 | |
| Accumulated amortisation and impairment | |||||
At 1 January 2023 | 14.4 | 337.6 | 288.9 | 640.9 | |
Charge during the financial year | - | 52.3 | 27.2 | 79.5 | |
Businesses disposed | - | - | - | - | |
Disposals | - | (7.2) | (7.5) | (14.7) | |
Transfer (to)/from held for sale | (11.0) | 19.4 | (2.6) | 5.8 | |
Exchange translation adjustment | (2.9) | (8.4) | (0.6) | (11.9) | |
At 31 December 2023 | 0.5 | 393.7 | 305.4 | 699.6 | |
Charge during the financial year | 3 | - | 58.6 | 29.2 | 87.8 |
Disposal of discontinued operations | 8 | - | (20.6) | (1.2) | (21.8) |
Businesses disposed | 5 | - | (0.6) | - | (0.6) |
Disposals | - | - | (6.4) | (6.4) | |
Exchange translation adjustment | - | 6.5 | 3.4 | 9.9 | |
At 31 December 2024 | 0.5 | 437.6 | 330.4 | 768.5 | |
| Carrying value | |||||
At 31 December 2023 | 3,298.5 | 2,340.8 | 110.5 | 5,749.8 | |
At 31 December 2024 | 3,259.0 | 2,408.1 | 111.0 | 5,778.1 |
| Indefinite Life | Indefinite Life | |||
| Goodwill | Goodwill | Intangibles | Intangibles | |
| 2024 | 2023 | 2024 | 2023 | |
| €’m | €’m | €’m | €’m | |
| Taste & Nutrition | ||||
Europe | 669.9 | 644.0 | 188.5 | 166.4 |
Americas | 2,241.2 | 2,181.5 | 1,455.6 | 1,398.3 |
APMEA | 347.9 | 346.0 | 47.6 | 41.1 |
| Dairy Ireland | ||||
Europe | - | 127.0 | - | 24.1 |
3,259.0 | 3,298.5 | 1,691.7 | 1,629.9 |
| Discount | Discount | Growth | Growth | |
| Rates | Rates | Rates | Rates | |
| 2024 | 2023 | 2024 | 2023 | |
| Taste & Nutrition | ||||
Europe | 7.7% | 8.8% | 1.4% | 1.3% |
Americas | 8.2% | 8.8% | 1.2% | 1.1% |
APMEA | 9.4% | 9.8% | 3.2% | 3.7% |
| Dairy Ireland | ||||
Europe | N/A | 8.5% | N/A | 2.0% |
| FVOCI | Other | ||
| Investments | Investments | Total | |
| €’m | €’m | €’m | |
At 1 January 2023 | 15.1 | 43.8 | 58.9 |
Additions | 3.0 | 2.9 | 5.9 |
Disposals | (5.7) | (6.7) | (12.4) |
Fair value movements | - | 1.4 | 1.4 |
Exchange translation adjustment | (0.3) | (1.5) | (1.8) |
At 31 December 2023 | 12.1 | 39.9 | 52.0 |
Additions | 1.8 | 5.2 | 7.0 |
Disposals | (0.2) | (9.3) | (9.5) |
Fair value movements | - | 6.6 | 6.6 |
Exchange translation adjustment | 0.7 | 2.4 | 3.1 |
At 31 December 2024 | 14.4 | 44.8 | 59.2 |
| 2024 | 2023 | |
| €’m | €’m | |
At 1 January | 39.8 | 41.7 |
Share of results after taxation during the financial year | (0.9) | (1.9) |
At 31 December | 38.9 | 39.8 |
| 2024 | 2023 | |
| €’m | €’m | |
| Company: | ||
At 1 January | 1,058.5 | 843.5 |
Additions | 191.4 | 215.0 |
Disposals | (200.1) | - |
At 31 December | 1,049.8 | 1,058.5 |
| 2024 | 2023 | |
| €’m | €’m | |
Raw materials and consumables | 533.9 | 509.4 |
Finished goods and goods for resale | 437.4 | 514.4 |
Expense inventories | 79.4 | 76.4 |
At 31 December | 1,050.7 | 1,100.2 |
| Short-Term | |||||||
| Temporary | |||||||
| Property, | Retirement | Differences | |||||
| Plant and | Intangible | Tax Credits | Benefits | and Other | |||
| Equipment | Assets | and NOLs | Obligation | Differences | Total | ||
| Note | €’m | €’m | €’m | €’m | €’m | €’m | |
At 1 January 2023 | 103.0 | 397.8 | (29.3) | 3.5 | (94.6) | 380.4 | |
| Consolidated Income | 7 | 2.8 | (10.9) | (11.2) | 3.1 | (16.9) | (33.1) |
| Statement movement | |||||||
Recognised in OCI during the financial year | - | - | - | (7.1) | 0.4 | (6.7) | |
| Related to businesses | - | (22.1) | - | - | 0.5 | (21.6) | |
| acquired/(disposed) | |||||||
| Exchange translation | (2.6) | (6.0) | 0.5 | 0.2 | 2.9 | (5.0) | |
| adjustment | |||||||
At 31 December 2023 | 103.2 | 358.8 | (40.0) | (0.3) | (107.7) | 314.0 | |
| Consolidated Income | 7 | (2.5) | (4.3) | 0.1 | 1.9 | 3.9 | (0.9) |
| Statement movement | |||||||
Recognised in OCI during the financial year | - | - | - | 2.9 | 0.5 | 3.4 | |
| Related to businesses | (6.5) | (9.7) | - | - | 0.6 | (15.6) | |
| acquired/(disposed) | |||||||
| Exchange translation | 4.6 | 7.1 | 0.3 | (0.6) | (4.7) | 6.7 | |
| adjustment | |||||||
At 31 December 2024 | 98.8 | 351.9 | (39.6) | 3.9 | (107.4) | 307.6 |
| 2024 | 2023 | |
| €’m | €’m | |
Deferred tax assets | (93.3) | (80.2) |
Deferred tax liabilities | 400.9 | 394.2 |
307.6 | 314.0 |
| 2024 | 2023 | |
| €’m | €’m | |
| Assets classified as held for sale | ||
Property, plant and equipment | 3.5 | 1.5 |
Total assets classified as held for sale | 3.5 | 1.5 |
| Group | Group | Company | Company | |
| 2024 | 2023 | 2024 | 2023 | |
| €’m | €’m | €’m | €’m | |
Trade receivables* | 1,187.4 | 1,228.8 | - | - |
Loss allowances | (34.5) | (40.3) | - | - |
Trade receivables due within 1 year | 1,152.9 | 1,188.5 | - | - |
Other receivables and prepayments | 31.8 | 47.5 | - | - |
Amounts due from subsidiaries | - | - | 2,039.5 | 394.2 |
VAT receivable | 47.0 | 41.3 | - | - |
Receivables due after 1 year | 3.8 | 1.7 | - | - |
1,235.5 | 1,279.0 | 2,039.5 | 394.2 |
| 2024 | 2023 | |
| €’m | €’m | |
Within terms | 1,012.9 | 1,050.6 |
Past due not more than 1 month | 84.4 | 89.9 |
Past due more than 1 month but less than 2 months | 25.7 | 27.1 |
Past due more than 2 months but less than 3 months | 17.4 | 12.3 |
Past due more than 3 months | 12.5 | 8.6 |
Trade receivables (net) | 1,152.9 | 1,188.5 |
| 2024 | 2023 | ||
| Note | €’m | €’m | |
At beginning of the financial year | 40.3 | 46.3 | |
Increase in loss allowance charged to the Consolidated Income Statement | 3 | 1.6 | 0.9 |
Written off during the financial year | (5.2) | (6.2) | |
Disposal of discontinued operations | (2.6) | - | |
Exchange translation adjustment | 0.4 | (0.7) | |
At end of the financial year | 34.5 | 40.3 |
| Group | Group | Company | Company | |
| 2024 | 2023 | 2024 | 2023 | |
| €’m | €’m | €’m | €’m | |
Trade payables* | 1,443.7 | 1,535.4 | 7.5 | 4.5 |
Other payables and accruals | 238.4 | 190.6 | 71.1 | - |
Lease liabilities | 31.1 | 26.2 | - | - |
Deferred payments on acquisition of businesses | 7.6 | 2.1 | 0.5 | 0.6 |
PAYE | 14.1 | 11.6 | - | - |
Social security costs | 7.6 | 7.2 | - | - |
1,742.5 | 1,773.1 | 79.1 | 5.1 |
| Group | Group | Company | Company | ||
| 2024 | 2023 | 2024 | 2023 | ||
| Notes | €’m | €’m | €’m | €’m | |
Grants and other At beginning of the financial year | 19.1 | 19.4 | - | 0.1 | |
Grants received during the financial year | 2.3 | 3.3 | - | - | |
Amortised during the financial year | 3/8 | (1.7) | (1.9) | - | (0.1) |
Utilised during the financial year | (0.4) | (1.6) | - | - | |
Disposal of discontinued operations | (7.7) | - | - | - | |
Exchange translation adjustment | 0.2 | (0.1) | - | - | |
At end of the financial year | 11.8 | 19.1 | - | - | |
| Analysed as: | |||||
Current liabilities | 1.0 | 4.5 | - | - | |
Non-current liabilities | 10.8 | 14.6 | - | - | |
11.8 | 19.1 | - | - |
| Group | Group | Company | Company | |
| 2024 | 2023 | 2024 | 2023 | |
| €’m | €’m | €’m | €’m | |
Other payables and accruals | 63.4 | 66.5 | - | - |
Lease liabilities | 55.5 | 42.4 | - | - |
Deferred payments on acquisition of businesses | 15.3 | 23.5 | - | - |
134.2 | 132.4 | - | - |
| Financial | Assets/ | |||||
| Assets/ | (Liabilities) | Derivatives | ||||
| (Liabilities) | at Fair Value | Designated | Assets/ | |||
| at Amortised | through Profit | as Hedging | (Liabilities) at | |||
| Cost | or Loss | Instruments | FVOCI | Total | ||
| 2024 | 2024 | 2024 | 2024 | 2024 | ||
| Notes | €’m | €’m | €’m | €’m | €’m | |
| Group: | ||||||
Financial asset investments | 14 | - | 44.8 | - | 14.4 | 59.2 |
Derivative financial instruments | 25 (iii) | - | - | 12.3 | - | 12.3 |
Vendor loan note | 25 (v) | 124.6 | - | - | - | 124.6 |
Other financial assets | 25 (v) | 123.9 | 148.5 | - | - | 272.4 |
Trade and other receivables | 20 | 1,235.5 | - | - | - | 1,235.5 |
Cash at bank and in hand | 25 (v) | 1,610.0 | - | - | - | 1,610.0 |
Total financial assets | 3,094.0 | 193.3 | 12.3 | 14.4 | 3,314.0 | |
Borrowings and overdrafts | 25 (iv.i) | (3,436.3) | 3.3 | - | - | (3,433.0) |
Derivative financial instruments | 25 (iii) | - | - | (32.8) | - | (32.8) |
Trade and other payables | 21/23 | (1,853.8) | (22.9) | - | - | (1,876.7) |
Total financial liabilities | (5,290.1) | (19.6) | (32.8) | - | (5,342.5) | |
Total net financial (liabilities)/assets | (2,196.1) | 173.7 | (20.5) | 14.4 | (2,028.5) | |
| Included in the previous table are the following components of net debt: | ||||||
| Analysis of net debt by category | ||||||
Bank overdrafts | (2.4) | - | - | - | (2.4) | |
Bank loans | 2.0 | - | - | - | 2.0 | |
Senior Notes | (3,435.9) | 3.3 | - | - | (3,432.6) | |
Borrowings and overdrafts | (3,436.3) | 3.3 | - | - | (3,433.0) | |
Interest rate swaps | - | - | (16.2) | - | (16.2) | |
Cash at bank and in hand | 25 (v) | 1,610.0 | - | - | - | 1,610.0 |
Net debt - pre lease liabilities | (1826.3) | 3.3 | (16.2) | - | (1,839.2) | |
Lease liabilities | 21/23 | (86.6) | - | - | - | (86.6) |
Net debt | (1,912.9) | 3.3 | (16.2) | - | (1,925.8) |
| Financial | Assets/ | |||||
| Assets/ | (Liabilities) | Derivatives | ||||
| (Liabilities) | at Fair Value | Designated as | Assets/ | |||
| at Amortised | through | Hedging | (Liabilities) at | |||
| Cost | Profit or Loss | Instruments | FVOCI | Total | ||
| 2023 | 2023 | 2023 | 2023 | 2023 | ||
| Notes | €’m | €’m | €’m | €’m | €’m | |
| Group: | ||||||
Financial asset investments | 14 | - | 39.9 | - | 12.1 | 52.0 |
Derivative financial instruments | 25 (iii) | - | - | 14.4 | - | 14.4 |
Vendor loan note | 25 (v) | 124.3 | - | - | - | 124.3 |
Other financial assets | 25 (v) | - | - | - | - | - |
Trade and other receivables | 20 | 1,279.0 | - | - | - | 1,279.0 |
Cash at bank and in hand | 25 (v) | 943.7 | - | - | - | 943.7 |
Total financial assets | 2,347.0 | 39.9 | 14.4 | 12.1 | 2,413.4 | |
Borrowings and overdrafts | 25 (iv.i) | (2,476.3) | 6.6 | - | - | (2,469.7) |
Derivative financial instruments | 25 (iii) | - | - | (17.2) | - | (17.2) |
Trade and other payables | 21/23 | (1,879.9) | (25.6) | - | - | (1,905.5) |
Total financial liabilities | (4,356.2) | (19.0) | (17.2) | - | (4,392.4) | |
Total net financial (liabilities)/assets | (2,009.2) | 20.9 | (2.8) | 12.1 | (1,979.0) | |
| Included in the previous table are the following components of net debt: | ||||||
| Analysis of net debt by category | ||||||
Bank overdrafts | (34.7) | - | - | - | (34.7) | |
Bank loans | 0.2 | - | - | - | 0.2 | |
Senior Notes | (2,441.8) | 6.6 | - | - | (2,435.2) | |
Borrowings and overdrafts | (2,476.3) | 6.6 | - | - | (2,469.7) | |
Interest rate swaps | - | - | (9.5) | - | (9.5) | |
Cash at bank and in hand | 25 (v) | 943.7 | - | - | - | 943.7 |
Net debt - pre lease liabilities | (1,532.6) | 6.6 | (9.5) | - | (1,535.5) | |
Lease liabilities | 21/23 | (68.6) | - | - | - | (68.6) |
Net debt | (1,601.2) | 6.6 | (9.5) | - | (1,604.1) |
| 2024 | 2023 | ||
| Notes | €’m | €’m | |
| Company: | |||
| Financial assets at amortised cost (unless stated) | |||
Cash at bank and in hand | - | - | |
Other financial asset 1 | 25 (v) | 148.5 | - |
Trade and other receivables | 20 | 2,039.5 | 394.2 |
Total financial assets | 2,188.0 | 394.2 | |
| Financial liabilities at amortised cost | |||
Borrowings and overdrafts | - | - | |
Trade and other payables | 21 | (79.1) | (5.1) |
Total financial liabilities - all current | (79.1) | (5.1) | |
Total net financial assets | 2,108.9 | 389.1 |
| 2024 | 2023 | ||
| Notes | €’m | €’m | |
Equity attributable to equity holders of the parent | 6,485.8 | 6,521.3 | |
Net debt - pre lease liabilities | 24 | 1,839.2 | 1,535.5 |
Lease liabilities | 21/23 | 86.6 | 68.6 |
Deferred payments on acquisition of businesses | 21/23 | 22.9 | 25.6 |
8,434.5 | 8,151.0 |
| 2024 | 2023 | |
| Times | Times | |
Net debt:EBITDA | 1.6 | 1.5 |
EBITDA:Net interest | 21.7 | 21.8 |
| Floating | |||||
| Total | Impact | Total | Rate | Fixed | |
| Pre CCS | of CCS | after CCS | Net Debt | Rate Debt | |
| €’m | €’m | €’m | €’m | €’m | |
Euro | (2,473.1) | 175.0 | (2,298.1) | 976.9 | (3,275.0) |
Sterling | 104.1 | - | 104.1 | 104.1 | - |
US Dollar | 292.8 | (175.0) | 117.8 | 117.8 | - |
Others | 163.3 | - | 163.3 | 163.3 | - |
At 31 December 2024 | (1,912.9) | - | (1,912.9) | 1,362.1 | (3,275.0) |
Euro | (2,214.0) | 175.0 | (2,039.0) | 236.0 | (2,275.0) |
Sterling | 93.0 | - | 93.0 | 93.0 | - |
US Dollar | 314.3 | (175.0) | 139.3 | 139.3 | - |
Others | 205.5 | - | 205.5 | 205.5 | - |
At 31 December 2023 | (1,601.2) | - | (1,601.2) | 673.8 | (2,275.0) |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |||
| Hedging | €’m | €’m | €’m | €’m | €’m | €’m | ||
| Relationship | Asset | Liability | Total | Asset | Liability | Total | ||
| Forward foreign | Non-current | Cash flow hedges | 0.3 | (0.5) | (0.2) | 0.7 | (0.2) | 0.5 |
| exchange contracts: | Current | Cash flow hedges | 10.1 | (16.1) | (6.0) | 13.7 | (7.5) | 6.2 |
10.4 | (16.6) | (6.2) | 14.4 | (7.7) | 6.7 | |||
| Forward commodity | Non-current | 1.9 | - | 1.9 | - | - | - | |
| contracts: | Current | - | - | - | - | - | - | |
1.9 | - | 1.9 | - | - | - | |||
Interest rate swaps: | Non-current | Cash flow hedges | - | - | - | - | (0.1) | (0.1) |
Current | Cash flow hedges | - | - | - | - | - | - | |
- | - | - | - | (0.1) | (0.1) | |||
Non-current | Fair value hedges | - | - | - | - | (9.4) | (9.4) | |
Current | Fair value hedges | - | (16.2) | (16.2) | - | - | - | |
- | (16.2) | (16.2) | - | (9.4) | (9.4) | |||
- | (16.2) | (16.2) | - | (9.5) | (9.5) | |||
| Total derivative | Non-current | 2.2 | (0.5) | 1.7 | 0.7 | (9.7) | (9.0) | |
| financial instruments: | Current | 10.1 | (32.3) | (22.2) | 13.7 | (7.5) | 6.2 | |
12.3 | (32.8) | (20.5) | 14.4 | (17.2) | (2.8) |
| Interest | Forward | Interest | Forward | |||||
| Rate | Foreign | Forward | Rate | Foreign | Forward | |||
| Swaps | Interest | Exchange | Commodity | Swaps | Interest | Exchange | Commodity | |
| - Cash | Rate Swaps | Contracts | Contracts | - Cash | Rate Swaps | Contracts | Contracts | |
| Flow | - Fair Value | - Cash Flow | - Cash Flow | Flow | - Fair Value | - Cash Flow | - Cash Flow | |
| Hedges | Hedges | Hedges | Hedges | Hedges | Hedges | Hedges | Hedges | |
| 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | |
| €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
| Derivative financial | - | (16.2) | (6.2) | 1.9 | (0.1) | (9.4) | 6.7 | - |
| instruments | ||||||||
| Fixed rate | ||||||||
| borrowings: | ||||||||
| Interest rate | - | 3.3 | - | - | - | 6.6 | - | - |
| movements | ||||||||
| Receivables: | ||||||||
| Foreign exchange | - | 12.1 | - | - | - | 1.4 | - | - |
| rate fluctuations | ||||||||
| Other assets: | ||||||||
Cash at bank and in hand | 3.3 | - | - | - | - | - | - | - |
| Retained earnings | ||||||||
| and other reserves: | ||||||||
| Cash flow hedging | (3.3) | - | 1.1 | (1.9) | 0.1 | - | (4.3) | - |
| reserve | ||||||||
| Amount reclassified | - | - | 5.1 | - | - | - | (2.4) | - |
| from OCI to profit | ||||||||
| or loss | ||||||||
| Hedge | - | - | - | - | - | - | - | - |
| ineffectiveness | ||||||||
| Cost of hedging | - | 0.8 | - | - | - | 1.4 | - | - |
| reserve | - | 16.2 | 6.2 | (1.9) | 0.1 | 9.4 | (6.7) | - |
| Interest | Forward | Interest | Forward | |||||
| Rate | Foreign | Forward | Rate | Foreign | Forward | |||
| Swaps | Interest | Exchange | Commodity | Swaps | Interest | Exchange | Commodity | |
| - Cash | Rate Swaps | Contracts | Contracts | - Cash | Rate Swaps | Contracts | Contracts | |
| Flow | - Fair Value | - Cash Flow | - Cash Flow | Flow | - Fair Value | - Cash Flow | - Cash Flow | |
| Hedges | Hedges | Hedges | Hedges | Hedges | Hedges | Hedges | Hedges | |
| 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | |
| €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
| Movements recognised in the Consolidated Statement of Comprehensive Income | ||||||||
| Amount recognised | 3.5 | - | (3.6) | 1.9 | 5.0 | - | (3.8) | - |
| in cash flow | ||||||||
| hedging reserve | ||||||||
| Amount recognised | - | 0.6 | - | - | 0.1 | - | - | - |
| in cost of hedging | ||||||||
| reserve | ||||||||
| Amount reclassified | - | - | (1.8) | - | (4.3) | - | 2.0 | - |
| from hedge reserve | ||||||||
| to profit or loss re: | ||||||||
| foreign exchange | ||||||||
| rate fluctuations | ||||||||
| Amount reclassified | (0.1) | - | - | - | 0.7 | - | - | - |
| from OCI to profit | ||||||||
| or loss re: interest | ||||||||
| rate fluctuations | ||||||||
| Ineffectiveness | - | - | - | - | 0.1 | - | - | - |
| recognised in profit | ||||||||
| or loss | 3.4 | 0.6 | (5.4) | 1.9 | 1.6 | - | (1.8) | - |
| Movements recognised in the Consolidated Income Statement | ||||||||
| Derivative financial instruments | ||||||||
| Amount reclassified | 0.1 | - | 1.8 | - | 0.7 | - | (2.0) | - |
| from OCI to profit | ||||||||
| or loss | ||||||||
| Ineffectiveness | - | - | - | - | 0.1 | (0.1) | - | - |
| recognised in profit | ||||||||
| or loss | ||||||||
| Foreign exchange | - | (10.8) | - | - | (4.3) | 6.1 | - | - |
| rate fluctuations | ||||||||
| Interest rate | - | 3.9 | - | - | - | 5.9 | - | - |
| movements | ||||||||
| Fixed rate borrowings | ||||||||
| Foreign exchange | - | - | - | - | 4.3 | - | - | - |
| rate fluctuations | ||||||||
| Interest rate | - | (3.9) | - | - | - | (5.9) | - | - |
| movements | ||||||||
| Receivables | ||||||||
| Foreign exchange | - | 10.8 | - | - | - | (6.1) | - | - |
| rate fluctuations | 0.1 | - | 1.8 | - | 0.8 | (0.1) | (2.0) | - |
Fair Value (Liability)/Asset | Notional Principal | |||
| 2024 | 2023 | 2024 | 2023 | |
| €’m | €’m | €’m | €’m | |
| Forward foreign exchange contracts | ||||
less than 1 year | (6.0) | 6.2 | 1,242.1 | 1,408.8 |
1 - 2 years | (0.2) | 0.5 | 44.1 | 52.9 |
Forward foreign exchange contracts - cash flow hedges | (6.2) | 6.7 | 1,286.2 | 1,461.7 |
| Average Contracted | ||||||
Fixed Interest Rate | Fair Value Asset/(Liability) | Notional Principal | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| % | % | €’m | €’m | €’m | €’m | |
| a) Cash flow hedges | ||||||
> 5 years 1 | - | 2.43 | - | (0.1) | - | 375.0 |
| b) Fair value hedges | ||||||
less than 1 year | 2.38 | - | (16.2) | - | 175.0 | - |
1 - 2 years | - | 2.38 | - | (9.4) | - | 175.0 |
Total interest rate swaps | (16.2) | (9.5) | 175.0 | 550.0 |
| Fair Value Asset/(Liability) | ||
| 2024 | 2023 | |
| €’m | €’m | |
| Forward Commodity contracts | ||
1-2 years | 1.9 | - |
> 5 years | - | - |
Forward Commodity Contracts - cash flow hedges | 1.9 | - |
| On | ||||||
| demand & | ||||||
| up to 1 | Up to | 2 - 5 | ||||
| year | 2 years | years | > 5 years | Total | ||
| Note | €’m | €’m | €’m | €’m | €’m | |
| 31 December 2024 | ||||||
Bank overdrafts | (2.4) | - | - | - | (2.4) | |
Bank loans | - | - | - | - | - | |
Senior Notes | (950.0) | - | (750.0) | (1,750.0) | (3,450.0) | |
Borrowings and overdrafts - contractual repayments | (952.4) | - | (750.0) | (1,750.0) | (3,452.4) | |
Lease liabilities (undiscounted) | 12 (iii.iv) | (36.9) | (25.9) | (29.7) | (10.0) | (102.5) |
Deferred payments on acquisition of businesses | (7.6) | (15.3) | - | - | (22.9) | |
(996.9) | (41.2) | (779.7) | (1,760.0) | (3,577.8) | ||
Interest commitments on borrowings and overdrafts | (62.5) | (46.9) | (139.3) | (191.5) | (440.2) | |
At 31 December 2024 | (1,059.4) | (88.1) | (919.0) | (1,951.5) | (4,018.0) | |
| Reconciliation to net debt position: | ||||||
Borrowings and overdrafts - contractual repayments | (952.4) | - | (750.0) | (1,750.0) | (3,452.4) | |
Bank Loans - amortised cost adjustments | - | - | 2.0 | - | 2.0 | |
Senior Notes - amortised cost adjustments | (1.2) | - | 4.8 | 10.5 | 14.1 | |
Senior Notes - fair value adjustment | 3.3 | - | - | - | 3.3 | |
Borrowings and overdrafts | (950.3) | - | (743.2) | (1,739.5) | (3,433.0) | |
Interest rate swaps | (16.2) | - | - | - | (16.2) | |
Cash at bank and in hand | 1,610.0 | - | - | - | 1,610.0 | |
Net debt - pre lease liabilities | 643.5 | - | (743.2) | (1,739.5) | (1,839.2) | |
Lease liabilities (discounted) | 12 (iii.iv) | (31.1) | (23.0) | (26.4) | (6.1) | (86.6) |
Net debt as at 31 December 2024 | 612.4 | (23.0) | (769.6) | (1,745.6) | (1,925.8) | |
| 31 December 2023 | ||||||
Bank overdrafts | (34.7) | - | - | - | (34.7) | |
Bank loans | (2.4) | - | - | - | (2.4) | |
Senior Notes | - | (950.0) | - | (1,500.0) | (2,450.0) | |
Borrowings and overdrafts - contractual repayments | (37.1) | (950.0) | - | (1,500.0) | (2,487.1) | |
Lease liabilities (undiscounted) | 12 (iii.iv) | (31.0) | (18.5) | (24.1) | (10.7) | (84.3) |
Deferred payments on acquisition of businesses | (2.1) | (7.1) | (16.4) | - | (25.6) | |
(70.2) | (975.6) | (40.5) | (1,510.7) | (2,597.0) | ||
Interest commitments on borrowings and overdrafts | (33.8) | (26.8) | (33.8) | (22.5) | (116.9) | |
At 31 December 2023 | (104.0) | (1,002.4) | (74.3) | (1,533.2) | (2,713.9) | |
| Reconciliation to net debt position: | ||||||
Borrowings and overdrafts - contractual repayments | (37.1) | (950.0) | - | (1,500.0) | (2,487.1) | |
Bank Loans - amortised cost adjustments | - | - | 2.6 | - | 2.6 | |
Senior Notes - amortised cost adjustments | - | (2.9) | - | 11.1 | 8.2 | |
Senior Notes - fair value adjustment | - | 6.6 | - | - | 6.6 | |
Borrowings and overdrafts | (37.1) | (946.3) | 2.6 | (1,488.9) | (2,469.7) | |
Interest rate swaps | - | (9.4) | - | (0.1) | (9.5) | |
Cash at bank and in hand | 943.7 | - | - | - | 943.7 | |
Net debt - pre lease liabilities | 906.6 | (955.7) | 2.6 | (1,489.0) | (1,535.5) | |
Lease liabilities (discounted) | 12 (iii.iv) | (26.2) | (16.9) | (18.2) | (7.3) | (68.6) |
Net debt as at 31 December 2023 | 880.4 | (972.6) | (15.6) | (1,496.3) | (1,604.1) |
| On demand & | Up to | 2 - 5 | |||
| up to 1 year | 2 years | years | > 5 years | Total | |
| €’m | €’m | €’m | €’m | €’m | |
Interest rate swaps inflow | 2.9 | - | - | - | 2.9 |
Interest rate swaps outflow | (20.3) | - | - | - | (20.3) |
Net interest rate swaps inflow/(outflow) | (17.4) | - | - | - | (17.4) |
Forward foreign exchange contracts outflow | (6.0) | (0.2) | - | - | (6.2) |
Forward commodity contracts inflow | - | 1.9 | - | - | 1.9 |
At 31 December 2024 | (23.4) | 1.7 | - | - | (21.7) |
Interest rate swaps inflow | 4.2 | 2.9 | - | 4.0 | 11.1 |
Interest rate swaps outflow | (11.8) | (8.6) | (3.0) | (0.1) | (23.5) |
Net interest rate swaps (outflow)/inflow | (7.6) | (5.7) | (3.0) | 3.9 | (12.4) |
Forward foreign exchange contracts inflow | 6.2 | 0.5 | - | - | 6.7 |
At 31 December 2023 | (1.4) | (5.2) | (3.0) | 3.9 | (5.7) |
At 31 December 2024 | (12.1) | - | - | - | (12.1) |
At 31 December 2023 | - | (1.4) | - | - | (1.4) |
2025 | Euro | 2029 | Euro | 2031 | Euro | 2033 | Euro | 2036 | Euro | |
| Senior Notes | Senior Notes | Senior Notes | Senior Notes | Senior Notes | ||||||
Issue date(s) | 10 Sept. 2015 / | 20 Sept. 2019 | 01 Dec. 2021 | 05 Sept. 2024 | 05 Sept. 2024 | |||||
| 20 April 2020 | ||||||||||
Maturity Date | 10 Sept. 2025 | 20 Sept. 2029 | 01 Dec. 2031 | 05 Mar. 2033 | 05 Sept. 2036 | |||||
Amount | € 950m 1 | € 750m | € 750m 2 | € 500m | € 500m | |||||
Coupon Rate | 2.375% | 0.625% | 0.875% | 3.375% | 3.750% | |||||
Documentation | Standalone | Standalone | Standalone | EMTN Programme 3 | EMTN Programme 3 |
Group 2024 | Group 2023 | ||
| Carrying amount of liabilities | |||
Presented within trade and other payables: | €’m | 169.4 | 218.6 |
– of which suppliers have received payment from finance provider | €’m | 113.3 | 180.6 |
| Range of payment due dates | |||
Liabilities that are part of the arrangement | Days | 90-180 | 90-180 |
Trade payables that are not part of an arrangement | Days | 60-180 | 60-180 |
| Group | Group | Company | Company | ||
| 2024 | 2023 | 2024 | 2023 | ||
| Notes | €’m | €’m | €’m | €’m | |
Cash at bank and in hand | (a) | 1,610.0 | 943.7 | - | - |
Trade & other receivables | (b) | 1,235.5 | 1,279.0 | 2,039.5 | 394.2 |
Vendor loan notes | (c) | 124.6 | 124.3 | - | - |
| Other financial assets | |||||
- Current assets | (d) | 103.5 | - | - | - |
- Non-current assets | (d) | 168.9 | - | 148.5 | - |
2024 | 2023 | |||||
| Fair Value | Assets | Liabilities | Assets | Liabilities | ||
| Hierarchy | €’m | €’m | €’m | €’m | ||
Interest rate swaps: | Non-current | Level 2 | - | - | - | (9.5) |
Current | Level 2 | - | (16.2) | - | - | |
| Forward foreign exchange | Non-current | Level 2 | 0.3 | (0.5) | 0.7 | (0.2) |
| contracts: | Current | Level 2 | 10.1 | (16.1) | 13.7 | (7.5) |
Forward commodity contracts: Non-current | Level 3 | 1.9 | - | - | - | |
Current | Level 3 | - | - | - | - | |
Financial asset investments: | Fair value through profit or loss | Level 1 | 44.8 | - | 39.9 | - |
| Fair value through other | Level 3 | 14.4 | - | 12.1 | - | |
| comprehensive income | ||||||
Other financial asset | Fair value through profit or loss | Level 3 | 148.5 | - | - | - |
Deferred payments on acquisition of businesses | Non-current | Level 3 | - | (15.3) | - | (23.5) |
Current | Level 3 | - | (7.6) | - | (2.1) |
| Carrying | Fair | Carrying | Fair | ||
| Amount | Value | Amount | Value | ||
| Fair Value | 2024 | 2024 | 2023 | 2023 | |
| Hierarchy | €’m | €’m | €’m | €’m | |
Financial liabilities: Senior Notes - Public | Level 2 | (3,435.9) | (3,242.3) | (2,441.8) | (2,204.5) |
| Effects of offsetting in the Consolidated Balance Sheet | |||||
| Amounts | |||||
| Gross amounts | of financial | Related | |||
| offset | instruments | financial | |||
| in the | presented in the | instruments | |||
| Gross | Consolidated | Consolidated | that are not | ||
| amounts | Balance Sheet | Balance Sheet | offset | Net amount | |
| €’m | €’m | €’m | €’m | €’m | |
| At 31 December 2024 | |||||
| Financial assets | |||||
Cash at bank and in hand | 1,610.0 | - | 1,610.0 | - | 1,610.0 |
Derivative financial instruments | 12.3 | - | 12.3 | (7.4) | 4.9 |
1,622.3 | - | 1,622.3 | (7.4) | 1,614.9 | |
| Financial liabilities | |||||
Bank overdrafts | (2.4) | - | (2.4) | - | (2.4) |
Derivative financial instruments | (32.8) | - | (32.8) | 7.4 | (25.4) |
(35.2) | - | (35.2) | 7.4 | (27.8) | |
| At 31 December 2023 | |||||
| Financial assets | |||||
Cash at bank and in hand | 943.7 | - | 943.7 | - | 943.7 |
Derivative financial instruments | 14.4 | - | 14.4 | (4.6) | 9.8 |
958.1 | - | 958.1 | (4.6) | 953.5 | |
| Financial liabilities | |||||
Bank overdrafts | (34.7) | - | (34.7) | - | (34.7) |
Derivative financial instruments | (17.2) | - | (17.2) | 4.6 | (12.6) |
(51.9) | - | (51.9) | 4.6 | (47.3) |
| Insurance | Non-Trading Items | Environmental | Total | |
| €’m | €’m | €’m | €’m | |
| Group: | ||||
At 1 January 2023 | 46.7 | 6.5 | 12.6 | 65.8 |
Provided during the financial year | 17.1 | 2.2 | 2.4 | 21.7 |
Utilised during the financial year | (15.8) | - | - | (15.8) |
Released during the financial year | (6.7) | - | - | (6.7) |
Transferred to payables and accruals | - | (0.9) | - | (0.9) |
Exchange translation adjustment | 1.0 | - | (0.4) | 0.6 |
At 31 December 2023 | 42.3 | 7.8 | 14.6 | 64.7 |
Provided during the financial year | 14.5 | - | - | 14.5 |
Utilised during the financial year | (3.3) | (7.3) | - | (10.6) |
Released during the financial year | (13.3) | - | - | (13.3) |
Transferred to payables and accruals | - | (0.5) | - | (0.5) |
Exchange translation adjustment | 2.1 | - | 0.7 | 2.8 |
At 31 December 2024 | 42.3 | - | 15.3 | 57.6 |
| 2024 | 2023 | |
| €’m | €’m | |
| Analysed as: | ||
Current liabilities | 7.0 | 18.3 |
Non-current liabilities | 50.6 | 46.4 |
57.6 | 64.7 |
| 2024 | 2023 | |
| €’m | €’m | |
| Service cost: | ||
- Costs relating to defined contribution schemes | 69.7 | 62.9 |
- Current service cost relating to defined benefit schemes | 4.7 | 1.4 |
- Past service and settlements | (1.4) | (2.0) |
Net interest income | (1.4) | (3.1) |
Recognised in the Consolidated Income Statement | 71.6 | 59.2 |
| Re-measurements of the net defined benefit liability: | ||
- Return on scheme assets (excluding amounts included in net interest cost) | 90.6 | (11.3) |
- Experience (gains)/losses on schemes’ liabilities | (8.0) | 11.9 |
- Actuarial gains arising from changes in demographic assumptions | (4.5) | (14.5) |
- Actuarial (gains)/losses arising from changes in financial assumptions | (88.9) | 47.4 |
Recognised in the Consolidated Statement of Comprehensive Income | (10.8) | 33.5 |
Total | 60.8 | 92.7 |
| Schemes | Schemes | Schemes | Schemes | |||
| in Surplus | in Deficit | Total | in Surplus | in Deficit | Total | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| €’m | €’m | €’m | €’m | €’m | €’m | |
Present value of defined benefit obligation | (304.9) | (644.1) | (949.0) | (314.2) | (703.1) | (1,017.3) |
Fair value of scheme assets | 405.6 | 610.7 | 1,016.3 | 412.2 | 653.4 | 1,065.6 |
Net recognised surplus/(deficit) before deferred tax | 100.7 | (33.4) | 67.3 | 98.0 | (49.7) | 48.3 |
Net related deferred tax (liability)/asset | (12.6) | 8.2 | (4.4) | (12.3) | 12.2 | (0.1) |
Net recognised surplus/(deficit) after deferred tax | 88.1 | (25.2) | 62.9 | 85.7 | (37.5) | 48.2 |
| Rest of | Rest of | |||||||
| Ireland | UK | World | Total | Ireland | UK | World | Total | |
| 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | |
| €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
| Present value of defined | (304.9) | (555.9) | (88.2) | (949.0) | (314.2) | (617.1) | (86.0) | (1,017.3) |
| benefit obligation | ||||||||
Fair value of scheme assets | 405.6 | 545.4 | 65.3 | 1,016.3 | 412.2 | 589.1 | 64.3 | 1,065.6 |
| Net recognised surplus/ | 100.7 | (10.5) | (22.9) | 67.3 | 98.0 | (28.0) | (21.7) | 48.3 |
| (deficit) before deferred tax | ||||||||
| Net related deferred tax | (12.6) | 2.6 | 5.6 | (4.4) | (12.3) | 6.9 | 5.3 | (0.1) |
| (liability)/asset | ||||||||
| Net recognised surplus/ | 88.1 | (7.9) | (17.3) | 62.9 | 85.7 | (21.1) | (16.4) | 48.2 |
| (deficit) after deferred tax |
2024 | 2023 | |||||
| Rest of | Rest of | |||||
| Ireland | UK | World | Ireland | UK | World | |
| % | % | % | % | % | % | |
Rate used to discount schemes’ liabilities | 3.60 | 5.60 | 4.75 - 6.00 | 3.60 | 4.60 | 4.70 - 6.00 |
Inflation assumption | 2.10 | 3.10 | 2.50 | 2.20 | 3.00 | 2.50 |
Rate of increase in salaries | N/A* | N/A* | 3.50 | N/A* | N/A* | 4.50 |
| Rate of increase for pensions in payment | 2.10 | 2.00 - 2.95 | - | 2.20 | 2.35 - 2.95 | - |
| and deferred pensions |
2024 | 2023 | |||||
| Rest of | Rest of | |||||
| Ireland | UK | World | Ireland | UK | World | |
| Years | Years | Years | Years | Years | Years | |
Male - retiring now | 23 | 21 | 21 - 22 | 23 | 21 | 21 - 22 |
Female - retiring now | 24 | 24 | 23 | 24 | 23 | 23 |
Male - retiring in 20 years’ time | 24 | 23 | 22 - 23 | 24 | 22 | 22 - 23 |
Female - retiring in 20 years’ time | 26 | 26 | 24 - 25 | 26 | 26 | 24 - 25 |
| Impact on schemes’ liabilities of changes in assumptions | |||||||
2024 | 2023 | ||||||
| Rest of | Rest of | ||||||
| Ireland | UK | World | Ireland | UK | World | ||
| Change in Assumption | % | % | % | % | % | % | |
| Discount rate | |||||||
Decrease of 0.50% | 7.9% | 7.1% | 3.7% | 8.2% | 8.1% | 4.0% | |
Increase of 0.50% | (7.0%) | (6.4%) | (3.4%) | (7.3%) | (7.2%) | (3.8%) | |
| Inflation Rate and Pension Increases | |||||||
Increase of 0.50% | 6.2% | 2.6% | - | 6.5% | 3.3% | - | |
Decrease of 0.50% | (5.6%) | (2.8%) | - | (5.9%) | (3.4%) | - | |
| Salary Increase | |||||||
Increase of 0.50% | - | - | 0.2% | - | - | 0.2% | |
Decrease of 0.50% | - | - | (0.2%) | - | - | (0.2%) | |
| Mortality | |||||||
Increase in life expectancy of 1 Year | 3.5% | 4.0% | 1.9% | 4.1% | 4.0% | 2.0% | |
Decrease in life expectancy of 1 Year | (3.5%) | (4.0%) | (1.9%) | (4.1%) | (4.0%) | (2.0%) |
| 2024 | 2023 | |
| €’m | €’m | |
Present value of the defined benefit obligation at beginning of the financial year | (1,017.3) | (964.3) |
Current service cost | (4.7) | (1.4) |
Past service and settlements | 1.4 | 2.0 |
Contributions by employees | - | - |
Interest expense | (44.2) | (44.5) |
Benefits paid | 48.8 | 45.2 |
| Re-measurements: | ||
- experience gains/(losses) on schemes’ liabilities | 8.0 | (11.9) |
- actuarial gains arising from changes in demographic assumptions | 4.5 | 14.5 |
- actuarial gains/(losses) arising from changes in financial assumptions | 88.9 | (47.4) |
Exchange translation adjustment | (34.4) | (9.5) |
Present value of the defined benefit obligation at end of the financial year | (949.0) | (1,017.3) |
| Present value of the defined benefit obligation at end of the financial year that relates to: | ||
Wholly unfunded schemes | (17.4) | (14.0) |
Wholly or partly funded schemes | (931.6) | (1,003.3) |
(949.0) | (1,017.3) |
| 2024 | 2023 | |
| €’m | €’m | |
Fair value of scheme assets at beginning of the financial year | 1,065.6 | 1,029.7 |
Interest income | 45.6 | 47.6 |
Contributions by employer | 12.5 | 12.0 |
Contributions by employees | - | - |
Benefits paid | (48.8) | (45.2) |
| Re-measurements: | ||
- return on scheme assets (excluding amounts included in net interest cost) | (90.6) | 11.3 |
Exchange translation adjustment | 32.0 | 10.2 |
Fair value of scheme assets at end of the financial year | 1,016.3 | 1,065.6 |
| 2024 | 2023 | |
| €’m | €’m | |
Liability Driven Investment | 514.3 | 604.5 |
| Other Bonds and Debt Securities: | ||
- Investment Grade Credit | 163.7 | 181.7 |
- Asset Backed Securities | 176.7 | 92.3 |
- Other bonds | - | 54.8 |
| Equities: | ||
- Global Equities | 145.2 | 96.0 |
- Emerging Market Equities | - | 11.4 |
Diversified Growth Funds | - | 13.9 |
Cash and other | 16.4 | 11.0 |
Total fair value of pension schemes’ assets | 1,016.3 | 1,065.6 |
| 2024 | 2023 | ||
| €’m | €’m | ||
| Group and Company: | |||
| Authorised | |||
280,000,000 | A ordinary shares of 12.50 cent each | 35.0 | 35.0 |
| Allotted, called-up and fully paid (A ordinary shares of 12.50 cent each) | |||
At beginning of the financial year | 21.9 | 22.1 | |
Shares issued during the financial year | 2.1 | - | |
Shares cancelled during the financial year | (3.2) | (0.2) | |
At end of the financial year | 20.8 | 21.9 |
| Number of | Number of | |
| Conditional | Conditional | |
| Awards | Awards | |
| 2024 | 2023 | |
Outstanding at beginning of the financial year | 1,600,533 | 1,420,418 |
Forfeited | (119,539) | (88,076) |
Shares vested | (76,723) | (59,462) |
Share options vested | (188,811) | (112,933) |
Relinquished | (155,329) | (210,134) |
New conditional awards | 791,831 | 650,720 |
Outstanding at end of the financial year | 1,851,962 | 1,600,533 |
Number of Conditional Awards 2024 | Number of Conditional Awards 2023 | |||||
| Share | Share | |||||
| Shares | Options | Total | Shares | Options | Total | |
Outstanding at beginning of the financial year | 444,904 | 1,155,629 | 1,600,533 | 417,964 | 1,002,454 | 1,420,418 |
Forfeited | (56,944) | (62,595) | (119,539) | (40,046) | (48,030) | (88,076) |
Vested | (76,723) | (188,811) | (265,534) | (59,462) | (112,933) | (172,395) |
Relinquished | (42,499) | (112,830) | (155,329) | (58,848) | (151,286) | (210,134) |
New conditional awards | 234,059 | 557,772 | 791,831 | 185,296 | 465,424 | 650,720 |
Outstanding at end of the financial year | 502,797 | 1,349,165 | 1,851,962 | 444,904 | 1,155,629 | 1,600,533 |
| Number of | Number of | |
| Share | Share | |
| Options | Options | |
| 2024 | 2023 | |
| Share options arising under the LTIP | ||
Outstanding at beginning of the financial year | 260,397 | 240,118 |
Options released at vesting date | 161,968 | 69,805 |
Options released from deferral | 54,130 | 62,432 |
Exercised | (170,909) | (111,958) |
Outstanding and exercisable at end of the financial year | 305,586 | 260,397 |
| 2024 | 2023 | 2022 | 2021 | |
| Conditional | Conditional | Conditional | Conditional | |
| Award at | Award at | Award at | Award at | |
| LTIP Scheme | Grant Date | Grant Date | Grant Date | Grant Date |
Conditional Award Invitation date | March 2024 | March 2023 | March 2022 | March 2021 |
Year of potential vesting | 2027 | 2026 | 2025 | 2024 |
Share price at grant date | €80.94 | €91.26 | €95.46 | €107.80 |
Exercise price* | €0.125 | €0.125 | €0.125 | €0.125 |
Expected volatility | 21.9% | 22.9% | 28.6% | 25.5% |
Expected life | 3 years | 3 years | 3 years | 3 years |
Risk free rate | 2.6% | 3.1% | (0.3%) | (0.7%) |
Expected dividend yield | 1.4% | 1.0% | 0.8% | 0.8% |
Expected forfeiture rate | 5.0% | 5.0% | 5.0% | 5.0% |
Weighted average fair value at grant date | €65.20 | €73.50 | €77.68 | €89.78 |
Valuation model | Monte Carlo | Monte Carlo | Monte Carlo | Monte Carlo |
| Pricing | Pricing | Pricing | Pricing |
| Group | Group | Company | Company | ||
| 2024 | 2023 | 2024 | 2023 | ||
| Notes | €’m | €’m | €’m | €’m | |
| Change in working capital | |||||
(Increase)/decrease in inventories | (26.6) | 220.9 | - | - | |
(Increase)/decrease in trade and other receivables | (165.1) | 136.2 | (1,684.2) | (163.2) | |
Increase/(decrease) in trade and other payables | 116.9 | (176.0) | 19.2 | 3.6 | |
Decrease in non-current liabilities | (8.4) | (17.2) | - | - | |
Share-based payment expense | 29 | 39.8 | 21.6 | 39.8 | 21.6 |
(43.4) | 185.5 | (1,625.2) | (138.0) | ||
| Purchase of assets | |||||
Purchase of property, plant and equipment | (278.3) | (266.0) | - | - | |
Purchase of intangible assets | 13 | (27.5) | (15.9) | - | - |
(305.8) | (281.9) | - | - | ||
| Cash and cash equivalents | |||||
Cash at bank and in hand | 24 | 1,610.0 | 943.7 | - | - |
Bank overdrafts | 24 | (2.4) | (34.7) | - | - |
1,607.6 | 909.0 | - | - |
| Cash at | Overdrafts | Interest | Borrowings | Borrowings | Net Debt | |||||
| bank and | due within | Rate | due within | due after - pre lease | Lease | Net | ||||
| in hand | 1 year* | Swaps | 1 year* | 1 year* | liabilities | liabilities* | Debt | |||
| Note | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | ||
At 1 January 2023 | 970.0 | (0.2) | 15.5 | (700.9) | (2,432.6) | (2,148.2) | (69.2) | (2,217.4) | ||
Cash flows | (8.9) | (34.5) | (34.4) | 687.3 | 4.5 | 614.0 | 36.4 | 650.4 | ||
| Foreign exchange | (17.4) | - | 2.5 | 12.9 | (0.3) | (2.3) | 1.3 | (1.0) | ||
| adjustments | ||||||||||
| Other non-cash | - | - | 6.9 | (1.7) | (4.2) | 1.0 | (37.1) | (36.1) | ||
| movements | ||||||||||
At 31 December 2023 | 24 | 943.7 | (34.7) | (9.5) | (2.4) | (2,432.6) | (1,535.5) | (68.6) | (1,604.1) | |
Cash flows | 642.1 | 32.3 | (3.3) | 2.5 | (994.0) | (320.4) | 40.8 | (279.6) | ||
| Foreign exchange | 24.2 | - | (10.8) | (0.1) | - | 13.3 | (1.2) | 12.1 | ||
| adjustments | ||||||||||
| Other non-cash | - | - | 7.4 | (947.9) | 943.9 | 3.4 | (57.6) | (54.2) | ||
| movements | ||||||||||
At 31 December 2024 | 24 | 1,610.0 | (2.4) | (16.2) | (947.9) | (2,482.7) | (1,839.2) | (86.6) | (1,925.8) | |
| Completion | Percentage | |||||
Acquisition | Type | date | acquired | Segment | Principal activity | Strategic rationale |
| Part of the | Asset | April 2024 | Certain trade and | Taste & | The Lactase | This acquisition adds |
| global lactase | & | assets of Chr. | Nutrition | Enzymes | enzyme technology which | |
| enzymes | Equity | Hansen’s global | Business which | helps create lactose-free | ||
| business of | lactase enzyme | includes NOLA ® | and sugar reduced dairy | |||
| Novonesis | business on a | Products, further | products, while preserving | |||
| (formerly | carve-out basis and | enhances Kerry’s | their authentic clean | |||
| Chr. Hansen | 100% of the share | biotechnology | taste. Global demand for | |||
| Holdings | capital of Nuocheng | solutions | lactase is being driven by | |||
| A/S (‘Chr. | Trillion Food (Tianjin) | capability. | increased awareness of | |||
| Hansen’) and | Co., Ltd., a Chinese | lactose intolerance, while | ||||
| Novozymes A/S | subsidiary of | many consumers are also | ||||
| (‘Novozymes’)). | Novozymes. | choosing lactose-free for | ||||
| lifestyle and health reasons. | ||||||
LactoSens ® | Asset | September | The LactoSens ® | Taste & | Lactose testing | To enhance Kerry’s position |
| testing | 2024 | testing technology | Nutrition | technology. | and capability in providing | |
| technology. | assets and related | the complete solution as | ||||
| business from | regards lactose-free dairy | |||||
| DirectSens GmbH. | products. |
| Total | |
| 2024 | |
| €’m | |
| Recognised amounts of identifiable assets acquired and liabilities assumed: | |
| Non-current assets | |
Property, plant and equipment | 43.1 |
Brand related intangibles | 86.8 |
| Current assets | |
Cash at bank and in hand | 0.8 |
Inventories | 5.9 |
Trade and other receivables | 3.8 |
| Current liabilities | |
Trade and other payables | (2.3) |
| Non-current liabilities | |
Other non-current liabilities | (0.1) |
Total identifiable assets | 138.0 |
Goodwill | 29.2 |
Total consideration | 167.2 |
| Satisfied by: | |
Cash | 167.2 |
| Total | |
| 2024 | |
| €’m | |
Cash | 167.2 |
Less: cash and cash equivalents acquired | (0.8) |
| 166.4 |
| Total | |
| 2024 | |
| €’m | |
Revenue | 40.7 |
Profit after taxation attributable to equity holders of the parent | 5.3 |
| Continuing Operations | |||
| Kerry Group | Consolidated | ||
| excluding | Group | ||
| 2024 | 2024 | including | |
| acquisitions | acquisitions | acquisitions | |
| €’m | €’m | €’m | |
Revenue | 59.4 | 6,888.4 | 6,947.8 |
Profit after taxation attributable to equity holders of the parent | 7.5 | 668.1 | 675.6 |
| Provisional fair | Measurement | ||
| values of 2023 | period | ||
| acquisitions | adjustments | Total | |
| 2023 | 2023 | 2023 | |
| €’m | €’m | €’m | |
Property, plant and equipment | 9.7 | - | 9.7 |
Goodwill arising on acquisition | 176.9 | (58.0) | 118.9 |
Other brand-related intangibles | 41.6 | (18.5) | 23.1 |
Non-current assets | 228.2 | (76.5) | 151.7 |
Current assets | 14.2 | - | 14.2 |
Non-current liabilities | (13.5) | 1.4 | (12.1) |
Current liabilities | (18.8) | - | (18.8) |
Total identifiable assets | 210.1 | (75.1) | 135.0 |
Total consideration | 210.1 | (75.1) | 135.0 |
| 2024 | 2023 | |
| €’m | €’m | |
| Company: | ||
(i) Guarantees in respect of borrowings of subsidiaries | 3,436.3 | 2,476.3 |
| 2024 | 2023 | |
| €’m | €’m | |
| Group: | ||
Commitments in respect of contracts placed | 93.4 | 50.8 |
Expenditure authorised by the Directors but not contracted for at the financial year end | 150.2 | 150.9 |
243.6 | 201.7 |
| 2024 | 2023 | |
| €’m | €’m | |
Dividends received by the Parent Company | 2,550.0 | 668.3 |
Cost recharges from subsidiaries of the Parent Company | 31.0 | 27.4 |
Trade and other receivables to the Parent Company | 2,039.5 | 394.2 |
| Amounts receivable | ||||||
Rendering of services | Sale of goods | at 31 December | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| €’m | €’m | €’m | €’m | €’m | €’m | |
Joint ventures | - | 0.1 | 0.4 | 0.2 | 4.8 | 4.2 |
| 2024 | 2023 | |
| €’m | €’m | |
Short-term benefits (salaries, fees and other short-term benefits) | 11.1 | 8.6 |
Post-retirement benefits | 0.3 | 0.3 |
LTIP accounting charge | 5.1 | 2.9 |
Other long-term benefits | - | - |
Termination benefits | - | - |
Total | 16.5 | 11.8 |
Country | Company Name | Nature of Business | Registered Office |
Ireland | Carteret Investments Unlimited Company | Investment | 1 |
Cuarto Limited | Taste & Nutrition | 1 | |
Dawn Dairies Limited | Services | 1 | |
Golden Vale Limited | Investment | 1 | |
Kerry Agri Business Holdings Limited | Investment | 1 | |
Kerry Dairy Consumer Foods Limited | Services | 1 | |
Kerry Food Ingredients (Cork) Limited | Taste & Nutrition | 1 | |
Kerry Group Business Services Limited | Services | 1 | |
Kerry Group Finance International Limited | Services | 1 | |
Kerry Group Financial Services Unlimited Company | Services | 1 | |
Kerry Group Services International Limited | Services | 1 | |
Kerry Group Services Limited | Services | 1 | |
Kerry Health and Nutrition Institute Limited | Taste & Nutrition | 1 | |
Kerry Holdings International (Ireland) Limited | Investment | 1 | |
Kerry Holdings (Ireland) Limited | Investment | 1 | |
Kerry Ingredients & Flavours Limited | Taste & Nutrition | 1 | |
Kerry Dairy Holdings (Ireland) Limited (30% shareholding) | Investment | 1 | |
Kerry Taste & Nutrition (Ireland) Limited | Taste & Nutrition | 1 | |
Lifesource Foods Research Limited | Investment | 1 | |
Linovale Limited | Investment | 1 | |
Princemark Holdings Designated Activity Company | Services | 1 | |
Tacna Investments Limited | Investment | 1 | |
Zenbury International Limited | Services | 1 | |
UK | Dairy Produce Packers Limited | Services | 2 |
Golden Vale (NI) Limited | Investment | 2 | |
Kerry Foods Limited | Services | 3 | |
Kerry Holdings (U.K.) Limited | Investment | 3 | |
Kerry Ingredients (UK) Limited | Taste & Nutrition | 3 | |
Kerry Ingredients Holdings (U.K.) Limited | Investment | 3 | |
Kerry Management Services (UK) Limited | Services | 3 | |
Belgium | Kerry Ingredients Belgium N.V. | Taste & Nutrition | 4 |
Netherlands | Kerry (NL) B.V. | Taste & Nutrition | 5 |
Kerry Group B.V. | Investment | 5 | |
Proparent B.V. (75% shareholding) | Taste & Nutrition | 6 | |
Niacet B.V. | Taste & Nutrition | 7 | |
Czech Republic Kerry Ingredients & Flavours S.R.O. | Taste & Nutrition | 8 | |
France | Kerry Ingredients Holdings France SAS | Investment | 9 |
Kerry Savoury Ingredients France SAS | Taste & Nutrition | 9 | |
Kerry Flavours France SAS | Taste & Nutrition | 10 | |
Country | Company Name | Nature of Business | Registered Office |
Germany | Kerry Food GmbH | Taste & Nutrition | 11 |
Kerry Ingredients GmbH | Taste & Nutrition | 11 | |
Red Arrow Handels GmbH | Taste & Nutrition | 12 | |
Kerry Biotech GP GmbH | Taste & Nutrition | 13 | |
c-LEcta GmbH (93% shareholding) | Taste & Nutrition | 14 | |
Denmark | Cremo Ingredients A/S | Taste & Nutrition | 15 |
Italy | Kerry Ingredients & Flavours Italia S.p.A. | Taste & Nutrition | 16 |
Poland | Kerry Polska Sp. z o.o. | Taste & Nutrition | 17 |
Hungary | Kerry Hungaria Kft | Taste & Nutrition | 18 |
Luxembourg | Kerry Luxembourg S.a.r.l. | Services | 19 |
Zenbury International Limited S.a.r.l. | Services | 19 | |
Romania | Kerry Romania S.R.L. | Taste & Nutrition | 20 |
Spain | Kerry Iberia Taste & Nutrition, S.L.U. | Taste & Nutrition | 21 |
Harinas y Sémolas del Noroeste, S.A.U. | Taste & Nutrition | 22 | |
Pevesa Biotech, S.A.U. | Taste & Nutrition | 23 | |
Biosearch, S.A.U. | Taste & Nutrition | 24 | |
Slovakia | Dera SK, S.R.O. | Taste & Nutrition | 25 |
Sweden | Tarber AB | Taste & Nutrition | 26 |
Ukraine | Kerry Ukraine LLC | Taste & Nutrition | 27 |
USA | Kerry Holding Co. | Investment | 28 |
Kerry Inc. | Taste & Nutrition | 28 | |
Ganeden Biotech, Inc. | Taste & Nutrition | 28 | |
Fleischmann’s Vinegar Company, Inc. | Taste & Nutrition | 28 | |
Insight Beverages, Inc. | Taste & Nutrition | 29 | |
Kerry Stock & Broth Company Inc. | Taste & Nutrition | 30 | |
Niacet Corporation | Taste & Nutrition | 31 | |
Natreon, Inc. | Taste & Nutrition | 32 | |
Canada | Kerry (Canada) Inc. | Taste & Nutrition | 33 |
Mexico | Kerry Ingredients (de Mexico), S.A. de C.V. | Taste & Nutrition | 34 |
Enmex, S.A. de C.V. | Taste & Nutrition | 35 | |
Brazil | Kerry do Brasil Ltda | Taste & Nutrition | 36 |
Kerry da Amazonia Ingredientes e Aromas Ltda | Taste & Nutrition | 37 | |
Costa Rica | Baltimore Spice Central America, S.A. | Taste & Nutrition | 38 |
Chile | Kerry Chile Ingredientes, Sabores Y Aromas Ltda | Taste & Nutrition | 39 |
Colombia | Kerry Ingredients & Flavours Colombia S.A.S. | Taste & Nutrition | 40 |
Real S.A.S. | Taste & Nutrition | 41 | |
Proexcar S.A.S. | Taste & Nutrition | 42 | |
Panama | Kerry Panama S.A. | Taste & Nutrition | 43 |
Guatemala | Baltimore Spice Guatemala, S.A. | Taste & Nutrition | 44 |
Kerry Guatemala, S.A. | Taste & Nutrition | 44 | |
Aromaticos de Centroamerica, S.A. | Taste & Nutrition | 45 |
Country | Company Name | Nature of Business | Registered Office |
El Salvador | Baltimore Spice de El Salvador, S.A. de C.V. | Taste & Nutrition | 46 |
Aromaticos de Centro America, S.A. de C.V. | Taste & Nutrition | 46 | |
Thailand | Kerry Ingredients (Thailand) Limited | Taste & Nutrition | 47 |
Philippines | Kerry Food Ingredients (Philippines), Inc. | Taste & Nutrition | 48 |
Kerry Manufacturing (Philippines), Inc. | Taste & Nutrition | 49 | |
Singapore | Kerry Ingredients (S) PTE Ltd | Taste & Nutrition | 50 |
Malaysia | Kerry Ingredients (M) Sdn. Bhd. | Taste & Nutrition | 51 |
Kerry Group Business Services (ASPAC) Sdn. Bhd. | Taste & Nutrition | 51 | |
Almer Malaysia Sdn. Bhd. | Taste & Nutrition | 51 | |
Japan | Kerry Japan Kabushiki Kaisha | Taste & Nutrition | 52 |
China | Kerry Food Ingredients (Hangzhou) Co., Ltd | Taste & Nutrition | 53 |
Kerry Foods (Nantong) Co., Ltd | Taste & Nutrition | 54 | |
TianNing Flavor & Fragrance (JiangSu) Co., Ltd | Taste & Nutrition | 55 | |
Zhejiang Hangmai Food Technologies Co., Ltd | Taste & Nutrition | 56 | |
Sias Food Co., Ltd | Taste & Nutrition | 57 | |
Shandong Tianbo Food Ingredients Co., Ltd | Taste & Nutrition | 58 | |
Shanghai Greatang Orchard Food Co., Ltd. | Taste & Nutrition | 59 | |
Kerry Food (Shandong) Co., Limited | Taste & Nutrition | 60 | |
Kerry Food (Shanghai) Co., Ltd | Taste & Nutrition | 61 | |
Nuocheng Trillion Food (Tianjin) Co., Ltd | Taste & Nutrition | 62 | |
Egypt | Kerry Egypt LLC | Taste & Nutrition | 63 |
Indonesia | PT. Kerry Ingredients Indonesia | Taste & Nutrition | 64 |
PT. Kerry Trading Indonesia | Taste & Nutrition | 65 | |
India | Kerry Ingredients India Private Limited | Taste & Nutrition | 66 |
Australia | Kerry Ingredients Australia Pty. Ltd | Taste & Nutrition | 67 |
New Zealand | Kerry Ingredients (NZ) Limited | Taste & Nutrition | 68 |
Kenya | Kerry Kenya Limited | Taste & Nutrition | 69 |
Kerry Taste & Nutrition Kenya Limited | Taste & Nutrition | 69 | |
Cameroon | Afribon Cameroun SARL | Taste & Nutrition | 70 |
Nigeria | Kerry Ingredients Nigeria Limited | Taste & Nutrition | 71 |
Rwanda | Kerry Taste & Nutrition Rwanda Limited | Taste & Nutrition | 72 |
Tanzania | Kerry Taste & Nutrition Tanzania Ltd | Taste & Nutrition | 73 |
Uganda | Kerry Taste & Nutrition Uganda - SMC Limited | Taste & Nutrition | 74 |
South Africa | Kerry Ingredients South Africa (Proprietary) Limited | Taste & Nutrition | 75 |
South Korea | Kerry Ingredients Korea LLC | Taste & Nutrition | 76 |
Saudi Arabia | AATCO Food Industries LLC | Taste & Nutrition | 77 |
Oman | Kerry Oman S.P.C. | Taste & Nutrition | 78 |
Vietnam | Kerry Taste & Nutrition (Vietnam) Company Limited | Taste & Nutrition | 79 |
UAE | Kerry MENAT DMCC | Taste & Nutrition | 80 |