Executive directors | Gene | Geoff | Russell | Gilbert | Total | |||||
| Murtagh | Doherty | Shiels 1 | McCarthy | |||||||
| EUR’000 | EUR’000 | EUR’000 | EUR’000 | EUR’000 | ||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Fixed Remuneration | ||||||||||
Salary and Fees | 1,004 | 956 | 677 | 618 | 676 | 644 | 625 | 571 | 2,982 | 2,789 |
Pension Contributions 2 | 120 | 134 | 88 | 99 | 95 | 122 | 75 | 80 | 378 | 435 |
Benefits 3 | 43 | 32 | 50 | 38 | 90 | 94 | 43 | 47 | 226 | 211 |
Total Fixed Remuneration | 1,167 | 1,122 | 815 | 755 | 861 | 860 | 743 | 698 | 3,586 | 3,435 |
| Performance Pay | ||||||||||
| Annual Incentives | ||||||||||
Cash Element | 958 | 956 | 646 | 618 | 585 | 644 | 381 | 571 | 2,570 | 2,789 |
Deferred Share Awards | - | 437 | - | 283 | - | 258 | - | 18 | - | 996 |
| Long Term Incentives | ||||||||||
LTI - Grant Value 4 5 | 482 | 1,463 | 276 | 827 | 276 | 765 | 262 | 765 | 1,296 | 3,820 |
LTI - Share Price Growth 4 5 | (78) | 421 | (43) | 230 | (44) | 213 | (38) | 213 | (203) | 1,077 |
Total Performance Pay | 1,362 | 3,277 | 879 | 1,958 | 817 | 1,880 | 605 | 1,567 | 3,663 | 8,682 |
Total Remuneration | 2,529 | 4,399 | 1,694 | 2,713 | 1,678 | 2,740 | 1,348 | 2,265 | 7,249 | 12,117 |
Non executive directors | 2024 | 2023 |
Jost Massenberg | 350 | 350 |
Linda Hickey | 105 | 105 |
Anne Heraty | 75 | 75 |
Éimear Moloney | 75 | 75 |
Paul Murtagh | 75 | 75 |
Senan Murphy | 90 | 85 |
Louise Phelan 6 | 75 | 50 |
Michael Cawley 7 | - | 30 |
John Cronin 8 | - | 25 |
Total non-executive pay | 845 | 870 |
Total Directors’ Remuneration | 8,094 | 12,987 |
Executive director | Pension Contribution | ||
2023 | 2024 | 2025 | |
Gene Murtagh | 14% | 12% | 10% |
Geoff Doherty | 16% | 13% | 10% |
Russell Shiels | 19% | 14% | 10% |
Gilbert McCarthy | 14% | 12% | 10% |
| Bonus | Max. | Threshold | Target for | Performance | Outcome | |
| measure | opportunity/ | target | maximum | (% of | ||
| weighting | weighted | |||||
| (as % salary) | measure) | |||||
| Chief | Group EPS | 140% | 317.07 cent | 387.53 cent | 365.2 cent | 65.1% |
| Executive | NPS | 10% | NPS of 42 to 48 | 44 | 42.9% | |
| Chief | Group EPS | 140% | 317.07 cent | 387.53 cent | 365.2 cent | 65.1% |
| Financial | NPS | 10% | NPS of 42 to 48 | 44 | 42.9% | |
| Officer | ||||||
| Russell | Divisional | 70% | 90% of prior | 105% of | 102.0% | 55.8% |
| Shiels | profit | year | prior year | |||
Group EPS | 70% | 317.07 cent | 387.53 cent | 365.2 cent | 39.0% | |
NPS | 10% | Divisional NPS range not disclosed | 33.3% | |||
| Gilbert | Divisional | 70% | 75% of prior | 100% of | 83.4% | 23.6% |
| McCarthy | profit | year | prior year | |||
Group EPS | 70% | 317.07 cent | 387.53 cent | 365.2 cent | 39.0% | |
NPS | 10% | Divisional NPS range not disclosed | 100% | |||
Executive director | Overall annual performance outcome | |
% of max. opportunity | % of salary | |
Gene Murtagh | 63.6% | 95.4% |
Geoff Doherty | 63.6% | 95.4% |
Russell Shiels | 57.6% | 86.5% |
Gilbert McCarthy | 40.6% | 60.9% |
Weighting | % of award that will vest | Outcome | Vesting % | |||||
0% | 25% | 100% | ||||||
EPS | 45% | Less than | 6% CAGR | 12% CAGR | 6.12% CAGR | 13.14% | ||
| 6% CAGR | ||||||||
TSR | 45% | Less than | Median | At or above | 30.7 | 0.00% | ||
| Median | upper | percentile | ||||||
| quartile | ||||||||
Planet Passionate | 10% | See below | See below | See below | See below | 10.00% | ||
Total Vesting | 23.14% |
Planet Passionate | Performance Measure | Weighting 1 | 2020 | 2024 | 2024 | Vesting | |
| Base Year | Target | Actual | % | ||||
Carbon | » | Net Zero carbon | 1.1% | 409,746 3 | 286,822 | 82,865 | 100% |
| manufacturing - scope 1 & | |||||||
| 2 GHG emissions² (tCO2e) | |||||||
» | Zero emissions company | 1.1% | 11 | 75 | 89 | 100% | |
| funded cars – annual | |||||||
| replacement (%) | |||||||
| Energy | » | 60% direct renewable | 1.1% | 19.9 3 | 32.5 | 43.3 | 100% |
| energy use (%) | |||||||
» | 20% on-site energy | 1.1% | 4.9 | 10 | 10.2 | 100% | |
| generation (%) | |||||||
» | Solar PV systems on all | 1.1% | 20.7 3 | 46 | 64 | 100% | |
| wholly owned facilities (%) | |||||||
Circularity | » | Zero company waste to | 1.1% | 18,622 3 | 11,173 | 7,088 | 100% |
| landfill (tonnes) | |||||||
» | Recycle 1 billion PET bottles | 1.1% | 573 | 750 | 1,102 | 100% | |
| into our manufacturing | |||||||
| processes annually (million | |||||||
| bottles) | |||||||
» | QuadCore ® products | 1.1% | 5.9 | 75 | 75 | 100% | |
| utilising recycled PET | |||||||
| (%) | |||||||
Water | » | Harvest 100 million litres | 1.1% | 20.1 | 55 | 62.1 | 100% |
| of rainwater annually | |||||||
| (million litres) | |||||||
Overall Vesting of Planet Passionate measures | 100% | ||||||
Armstrong World Industries Inc. | Mohawk Industries Inc. |
Boral Ltd | Owens Corning Inc. |
Compagnie de Saint Gobain SA | Rockwool A/S |
CRH plc | Sika AG |
Geberit AG | Travis Perkins plc |
Grafton Group plc | Wienerberger AG |
| Holcim AG |
Executive | Basis of the award | Threshold vesting | Number of | Grant date |
| (% of salary) | (% of award) | awards granted | ||
Gene Murtagh | 250% | 25% | 30,604 | 19 February 2024 |
Geoff Doherty | 225% | 25% | 18,568 | 19 February 2024 |
Russell Shiels | 225% | 25% | 18,431 | 19 February 2024 |
Gilbert McCarthy | 225% | 25% | 17,156 | 19 February 2024 |
Weighting | % of award that will vest | ||||
0% | 25% | 100% | |||
EPS 1 | 45% | Less than 3% p.a. | 3% p.a. | 6% p.a. | |
TSR 1 | 45% | Less than Median | Median | At or above upper quartile | |
Planet Passionate 1 | 10% | Various | Various | Various |
Armstrong World Industries Inc | Masco Corporation |
Boral Ltd | Mohawk Industries Inc |
Builders FirstSource Inc | Owens Corning Inc |
Carlisle Companies Inc | Recticel NV |
Compagnie de Saint Gobain SA | Rockwool A/S |
CRH plc | Sika AG |
Grafton Group plc | Wienerberger AG |
| Holcim AG |
Director | At 31 | Granted | Vested | Exercised | At 31 | Option | Earliest | Latest |
| Dec | during | during | or lapsed | Dec | price € | exercise | expiry date | |
| 2023 | year | year | during | 2024 | date | |||
| year | ||||||||
| Gene Murtagh | ||||||||
Unvested | 85,798 | 30,604 | (22,327) | (4,751) 1 | 89,324 | 0.13 | 23/02/2025 | 19/02/2031 |
Vested | 87,354 | - | 22,327 | - | 109,681 | 0.13 | 26/02/2021 | 23/08/2028 |
173,152 | 30,604 | - | (4,751) | 199,005 | 0.13 | |||
| Geoff Doherty | ||||||||
Unvested | 49,003 | 18,568 | (12,532) | (2,666) 1 | 52,373 | 0.13 | 23/02/2025 | 19/02/2031 |
Vested | - | - | 12,532 | (12,532) 2 | - | 0.13 | - | - |
49,003 | 18,568 | - | (15,198) | 52,373 | 0.13 | |||
| Russell Shiels | ||||||||
Unvested | 48,900 | 18,431 | (11,591) | (2,466) 1 | 53,274 | 0.13 | 23/02/2025 | 15/03/2028 |
Vested | - | - | 11,591 | (11,591) 3 | - | 0.13 | - | - |
48,900 | 18,431 | - | (14,057) | 53,274 | 0.13 | |||
| Gilbert McCarthy | ||||||||
Unvested | 45,304 | 17,156 | (11,591) | (2,466) 1 | 48,403 | 0.13 | 23/02/2025 | 19/02/2031 |
Vested | 45,130 | - | 11,591 | - | 56,721 | 0.13 | 26/02/2021 | 23/08/2028 |
90,434 | 17,156 | - | (2,466) | 105,124 | 0.13 | |||
| Company Secretary | ||||||||
| Lorcan Dowd | ||||||||
Unvested | 8,620 | 2,854 | (2,503) | (303) 4 | 8,668 | 0.13 | 23/02/2025 | 19/02/2031 |
Vested | 10,775 | - | 2,503 | - | 13,278 | 0.13 | 26/02/2021 | 24/02/2028 |
19,395 | 2,854 | - | (303) | 21,946 | 0.13 | |||
Director | At 31 Dec | Granted | Vested & | At 31 Dec | Earliest | |
| 2023 | during year | transferred | 2024 | vesting/ | ||
| during year | transfer date | |||||
Gene Murtagh | Unvested | 8,566 | 5,329 | (5,021) | 8,874 | 31/03/2025 |
Geoff Doherty | Unvested | 5,530 | 3,445 | (3,242) | 5,733 | 31/03/2025 |
Russell Shiels | Unvested | 5,967 | 3,142 | (3,107) | 6,002 | 31/03/2025 |
Gilbert McCarthy | Unvested | 4,969 | 219 | (2,998) | 2,190 | 31/03/2025 |
31 Dec 2024 | 31 Dec 2023 | Shareholding at | Shareholding | |
| 31 Dec 2024¹ | requirement met | |||
| (% Salary) | (CEO 250% and | |||
| others 225% salary) | ||||
| Executive directors | ||||
Gene Murtagh | 1,080,020 | 1,080,020 | 7,580% | Yes |
Geoff Doherty | 266,228 | 253,547 | 2,772% | Yes |
Russell Shiels | 227,145 | 226,008 | 2,366% | Yes |
Gilbert McCarthy | 282,833 | 282,833 | 3,187% | Yes |
| Non-executive directors | ||||
| Jost Massenberg | 1,000 | 1,000 | ||
| (Chairman) | ||||
Linda Hickey | 5,000 | 5,000 | ||
Anne Heraty | 2,250 | 2,250 | ||
Éimear Moloney | 2,000 | 2,000 | ||
Paul Murtagh | - | - | ||
Senan Murphy | - | - | ||
Louise Phelan | - | - | ||
| Company Secretary | ||||
Lorcan Dowd | 3,816 | 3,667 |
| Note 2024 | 2023 | ||
| €m | €m | ||
REVENUE | 2 | ||
Cost of sales | ( | ( | |
GROSS PROFIT | |||
Operating costs, excluding intangible amortisation | ( | ( | |
TRADING PROFIT | 2 | ||
Intangible amortisation | 10 | ( | ( |
OPERATING PROFIT | |||
Finance expense | 4 | ( | ( |
Finance income | 4 | ||
Share of associates’ profit after tax | 13 | ||
PROFIT FOR THE YEAR BEFORE INCOME TAX | 5 | ||
Income tax expense | 7 | ( | ( |
PROFIT FOR THE YEAR FROM CONTINUING OPERATIONS | |||
Attributable to owners of Kingspan Group plc | |||
Attributable to non-controlling interests | 29 | ||
| EARNINGS PER SHARE FOR THE YEAR | |||
Basic | 8 | ||
Diluted | 8 |
| Note 2024 | 2023 | ||
| €m | €m | ||
Profit for the year | |||
| Other comprehensive income/(loss): | |||
| Items that may be reclassified subsequently to profit or loss | |||
Exchange differences on translating foreign operations | ( | ||
Effective portion of changes in fair value of cash flow hedges | ( | ||
| Items that will not be reclassified subsequently to profit or loss | |||
Actuarial gains/(losses) on defined benefit pension schemes | 32 | ( | |
Income taxes relating to actuarial (gains)/ losses on defined benefit pension schemes | 22 | ( | |
Equity investments at FVOCI – net change in fair value | 12 | ( | |
Total other comprehensive income/(loss) | ( | ||
Total comprehensive income for the year | |||
Attributable to owners of Kingspan Group plc | |||
Attributable to non-controlling interests | 29 | ||
| Note 2024 | 2023 | ||
| €m | €m | ||
| ASSETS | |||
| NON-CURRENT ASSETS | |||
Goodwill | 9 | ||
Other intangible assets | 10 | ||
Investment in associates | 13 | ||
Financial assets | 12 | ||
Property, plant and equipment | 11 | ||
Right of use assets | 17 | ||
Retirement benefit assets | 32 | ||
Deferred tax assets | 22 | ||
| CURRENT ASSETS | |||
Inventories | 14 | ||
Trade and other receivables | 15 | ||
Derivative financial instruments | 20 | ||
Cash and cash equivalents | 18 | ||
TOTAL ASSETS | |||
| LIABILITIES | |||
| CURRENT LIABILITIES | |||
Trade and other payables | 16 | ||
Provisions for liabilities | 21 | ||
Lease liabilities | 17 | ||
Derivative financial instruments | 20 | ||
Deferred contingent consideration | 19 | ||
Interest bearing loans and borrowings | 18 | ||
Current income tax liabilities | |||
| NON-CURRENT LIABILITIES | |||
Retirement benefit obligations | 32 | ||
Provisions for liabilities | 21 | ||
Interest bearing loans and borrowings | 18 | ||
Lease liabilities | 17 | ||
Deferred tax liabilities | 22 | ||
Deferred contingent consideration | 19 | ||
TOTAL LIABILITIES | |||
NET ASSETS | |||
| EQUITY | |||
Share capital | 24 | ||
Share premium | 25 | ||
Capital redemption reserve | |||
Treasury shares | 26 | ( | ( |
Other reserves | ( | ( | |
Retained earnings | |||
EQUITY ATTRIBUTABLE TO OWNERS OF KINGSPAN GROUP PLC | |||
NON-CONTROLLING INTEREST | 29 | ||
TOTAL EQUITY |
€m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | |
Balance at 1 January 2024 | ( | ( | ( | |||||||||||
| Transactions with owners | ||||||||||||||
| recognised directly in equity | ||||||||||||||
| Employee share-based | ||||||||||||||
compensation | ||||||||||||||
| Tax on employee share-based | ||||||||||||||
compensation | ( | |||||||||||||
| Exercise or lapsing of share | ||||||||||||||
options | ( | ( | ||||||||||||
Repurchase of shares | ( | ( | ( | ( | ||||||||||
Dividends | ( | ( | ( | |||||||||||
Share consideration for acquisition | ||||||||||||||
Transactions with non-controlling interests: | ||||||||||||||
Arising on acquisition | ( | ( | ||||||||||||
Purchase of NCI | ( | ( | ( | ( | ||||||||||
Increase in NCI | ||||||||||||||
Dividends to NCI | ( | ( | ||||||||||||
Fair value movement | ( | ( | ( | |||||||||||
Transactions with owners | ( | ( | ( | ( | ( | |||||||||
| Total comprehensive income | ||||||||||||||
| for the year | ||||||||||||||
Profit for the year | ||||||||||||||
| Other comprehensive income: | ||||||||||||||
| Items that may be reclassified | ||||||||||||||
| subsequently to profit or loss | ||||||||||||||
| Cash flow hedging in equity | ||||||||||||||
- current year | ||||||||||||||
- tax impact | ||||||||||||||
Exchange differences on translating foreign operations | ( | |||||||||||||
Items that will not be reclassified subsequently to profit or loss | ||||||||||||||
| Actuarial gains on defined benefit | ||||||||||||||
pension scheme | ||||||||||||||
| Income taxes relating to actuarial | ||||||||||||||
| gains on defined benefit pension | ||||||||||||||
scheme | ( | ( | ( | |||||||||||
| Equity investments at FVOCI – net | ||||||||||||||
change in fair value | ( | ( | ( | |||||||||||
| Total comprehensive income | ||||||||||||||
for the year | ||||||||||||||
Balance at 31 December 2024 | ( | ( | ( |
€m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | |
Balance at 1 January 2023 | ( | ( | ( | ||||||||||
| Transactions with owners | |||||||||||||
| recognised directly in equity | |||||||||||||
| Employee share-based | |||||||||||||
compensation | |||||||||||||
| Tax on employee share-based | |||||||||||||
compensation | |||||||||||||
Exercise or lapsing of share options | ( | ||||||||||||
Repurchase of shares | ( | ( | ( | ||||||||||
Dividends | ( | ( | ( | ||||||||||
Transactions with non-controlling interests: | |||||||||||||
Arising on acquisition | ( | ( | ( | ||||||||||
Increase in NCI | ( | ( | |||||||||||
Dividends to NCI | ( | ( | |||||||||||
Fair value movement | ( | ( | ( | ||||||||||
Transactions with owners | ( | ( | ( | ( | |||||||||
Total comprehensive income for the year | |||||||||||||
Profit for the year | |||||||||||||
| Other comprehensive loss: | |||||||||||||
| Items that may be reclassified | |||||||||||||
| subsequently to profit or loss | |||||||||||||
| Cash flow hedging in equity | |||||||||||||
- current year | ( | ( | ( | ||||||||||
- tax impact | |||||||||||||
Exchange differences on translating foreign operations | ( | ( | ( | ||||||||||
Items that will not be reclassified subsequently to profit or loss | |||||||||||||
| Actuarial losses on defined benefit | |||||||||||||
pension scheme | ( | ( | ( | ||||||||||
| Income taxes relating to actuarial | |||||||||||||
| losses on defined benefit pension | |||||||||||||
scheme | |||||||||||||
| Equity investments at FVOCI – net | |||||||||||||
change in fair value | |||||||||||||
Total comprehensive income for the year | ( | ( | |||||||||||
Balance at 31 December 2023 | ( | ( | ( |
| Note 2024 | 2023 | ||
| €m | €m | ||
| OPERATING ACTIVITIES | |||
Profit for the year | |||
| Add back non-cash and/or non-operating expenses: | |||
Income tax expense | 7 | ||
Depreciation | 5 | ||
Amortisation of intangible assets | 10 | ||
Impairment of property, plant and equipment | 11 | ||
Employee equity settled share options | 3 | ||
Finance income | 4 | ( | ( |
Finance expense | 4 | ||
Profit on sale of property, plant and equipment | 5 | ( | ( |
Movement of deferred contingent consideration | |||
| Changes in working capital: | |||
Inventories | ( | ||
Trade and other receivables | |||
Trade and other payables | ( | ||
| Other: | |||
Change in provisions | ( | ( | |
Defined benefit pension scheme buy in settlement | ( | ||
Pension contributions | 32 | ( | ( |
Cash generated from operations | |||
Income tax paid | ( | ( | |
Interest paid | ( | ( | |
Net cash flow from operating activities | |||
| INVESTING ACTIVITIES | |||
Additions to property, plant and equipment | ( | ( | |
Additions to intangible assets | ( | ( | |
Additions to investment in associates | ( | ||
Proceeds from disposals of property, plant and equipment | |||
Purchase of subsidiary undertakings (including net debt/cash acquired) | 23 | ( | ( |
Transactions involving non-controlling interests | |||
Purchase of financial asset | ( | ( | |
Dividends from investment in associates | 13 | ||
Payment of deferred contingent consideration | 19 | ( | ( |
Finance income received | |||
Net cash flow from investing activities | ( | ( | |
| FINANCING ACTIVITIES | |||
Drawdown of loans | 30 | ||
Repayment of loans and borrowings | 30 | ( | ( |
Acquisition of minority interest | ( | ||
Acquired derivative financial instruments not settled in period | ( | ||
Payment of lease liability | 17 | ( | ( |
Repurchase of shares | 26 | ( | ( |
Dividends paid to non-controlling interest | 29 | ( | ( |
Dividends paid | 28 | ( | ( |
Net cash flow from financing activities | ( | ||
INCREASE IN CASH AND CASH EQUIVALENTS | 30 | ||
Effect of movement in exchange rates on cash held | |||
Cash and cash equivalents at the beginning of the year | |||
CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR |
| Effective Date – periods | |
| beginning on or after | |
| Amendments to IAS 7 Statement of Cash Flows and IFRS 7 Financial Instruments: Disclosures: | 1 January 2024 |
| Supplier Finance Arrangements | |
Amendments to IAS 1 Presentation of Financial Statements – Classification of Liabilities as Current or Non-current, Classification of Liabilities as Current or Non-current – Deferral of Effective Date and Non-current Liabilities with Covenants | 1 January 2024 |
Amendments to IFRS 16 Leases: Lease Liability in a Sale and Leaseback | 1 January 2024 |
| Effective Date – periods | |
| beginning on or after | |
Amendments to IAS 21 The Effects of Changes in Foreign Exchange Rates: Lack of Exchangeability | 1 January 2025 |
Amendments to the Classification and Measurement of Financial Instruments (Amendments to IFRS 9 and IFRS 7) | 1 January 2026* |
Contracts Referencing Nature-dependent Electricity - Amendments to IFRS 9 and IFRS 7 | 1 January 2026* |
Annual Improvements Volume 11 | 1 January 2026* |
IFRS 18 Presentation and Disclosure in Financial Statements | 1 January 2027* |
IFRS 19 Subsidiaries without Public Accountability: Disclosures | 1 January 2027* |
Customer relationships | 2 - 10 years |
Trademarks & Brands | 2 - 12 years |
Patents | 8 years |
Technological know how and order backlogs | 1 - 10 years |
Average rate | Closing rate | |||
Euro = | 2024 | 2023 | 2024 | 2023 |
Pound Sterling | 0.847 | 0.870 | 0.830 | 0.869 |
US Dollar | 1.082 | 1.082 | 1.041 | 1.106 |
Canadian Dollar | 1.482 | 1.459 | 1.496 | 1.464 |
Australian Dollar | 1.640 | 1.629 | 1.675 | 1.622 |
Czech Koruna | 25.118 | 24.000 | 25.150 | 24.701 |
Polish Zloty | 4.305 | 4.541 | 4.274 | 4.344 |
Hungarian Forint | 395.350 | 381.550 | 410.770 | 382.520 |
Brazilian Real | 5.835 | 5.401 | 6.424 | 5.374 |
Freehold buildings | 2% to 2.5% |
| on cost | |
Plant and machinery | 4% to 20% |
| on cost | |
Fixtures and fittings | 10% to 20% |
| on cost | |
| Computer | 12.5% to 33% |
| equipment | on cost |
Motor vehicles | 10% to 25% |
| on cost |
Insulated Panels | Manufacture of insulated panels, structural framing and metal facades. |
Insulation | Manufacture of a broad range of insulation solutions (rigid boards, |
| stonewool, bio-based and technical insulation) and engineered | |
| timber systems. | |
Data Solutions | Manufacture of data centre airflow management/cooling solutions and |
| raised access floors. | |
Light, Air + Water | Manufacture of energy and water solutions, daylighting, smoke |
| management and ventilation systems and related service activities. | |
Roofing + Waterproofing | Manufacture of roofing and waterproofing solutions for renovation and |
| new construction of buildings. |
| Insulated | Insulation | Data | Light, Air + | Roofing + | Total | |
| Panels | Solutions | Water | Waterproofing | |||
| €m | €m | €m | €m | €m | €m | |
Total revenue – 2024 | 4,737.5 | 1,824.7 | 516.2 | 961.1 | 568.5 | 8,608.0 |
Total revenue – 2023 | 4,722.1 | 1,528.0 | 379.7 | 967.4 | 493.4 | 8,090.6 |
| Disaggregation of revenue 2024 | ||||||
Point of Time | 4,730.7 | 1,801.6 | 447.4 | 640.5 | 542.8 | 8,163.0 |
Over Time & Contract | 6.8 | 23.1 | 68.8 | 320.6 | 25.7 | 445.0 |
4,737.5 | 1,824.7 | 516.2 | 961.1 | 568.5 | 8,608.0 | |
| Disaggregation of revenue 2023 | ||||||
Point of Time | 4,719.8 | 1,502.9 | 333.3 | 671.8 | 493.4 | 7,721.2 |
Over Time & Contract | 2.3 | 25.1 | 46.4 | 295.6 | - | 369.4 |
4,722.1 | 1,528.0 | 379.7 | 967.4 | 493.4 | 8,090.6 |
| Insulated | Insulation | Data | Light, Air + | Roofing + | Total | Total | |
| Panels | Solutions | Water | Waterproofing | 2024 | 2023 | ||
| €m | €m | €m | €m | €m | €m | €m | |
Trading profit – 2024 | 545.5 | 147.8 | 77.9 | 79.7 | 55.8 | 906.7 | |
Intangible amortisation | (9.4) | (14.8) | (0.3) | (3.1) | (17.0) | (44.6) | |
Operating profit – 2024 | 536.1 | 133.0 | 77.6 | 76.6 | 38.8 | 862.1 | |
Trading profit – 2023 | 573.8 | 145.1 | 51.2 | 78.7 | 28.1 | 876.9 | |
Intangible amortisation | (10.2) | (10.1) | (0.7) | (3.5) | (17.2) | (41.7) | |
Operating profit - 2023 | 563.6 | 135.0 | 50.5 | 75.2 | 10.9 | 835.2 | |
Net finance expense | (32.0) | (41.0) | |||||
Share of associates’ profit after tax | 1.7 | - | |||||
Profit for the year before tax | 831.8 | 794.2 | |||||
Income tax expense | (141.0) | (140.3) | |||||
Net profit for the year | 690.8 | 653.9 |
| Insulated | Insulation | Data | Light, Air + | Roofing + | Total | Total | |
| Panels | Solutions | Water | Waterproofing | 2024 | 2023 | ||
| €m | €m | €m | €m | €m | €m | €m | |
Assets – 2024 | 3,606.8 | 2,415.7 | 359.9 | 934.0 | 1,408.5 | 8,724.9 | |
Assets – 2023 | 3,352.8 | 1,568.9 | 291.9 | 915.3 | 854.4 | 6,983.3 | |
Derivative financial instruments | 4.7 | - | |||||
Cash and cash equivalents | 1,005.4 | 938.7 | |||||
Deferred tax assets | 84.5 | 79.6 | |||||
Total assets as reported in the Consolidated Statement of Financial Position | 9,819.5 | 8,001.6 |
| Insulated | Insulation | Data | Light, Air + | Roofing + | Total | Total | |
| Panels | Solutions | Water | Waterproofing | 2024 | 2023 | ||
| €m | €m | €m | €m | €m | €m | €m | |
Liabilities – 2024 | (1,176.7) | (572.2) | (180.5) | (313.7) | (259.4) | (2,502.5) | |
Liabilities – 2023 | (1,114.4) | (278.7) | (122.3) | (320.7) | (180.8) | (2,016.9) | |
Interest bearing loans and borrowings (current and non-current) | (2,583.0) | (1,918.2) | |||||
Derivative financial instruments (current and non-current) | - | (0.2) | |||||
Income tax liabilities (current and deferred) | (143.2) | (118.5) | |||||
Total liabilities as reported in the Consolidated Statement of Financial Position | (5,228.7) | (4,053.8) |
| Insulated | Insulation | Data | Light, | Roofing + | Total | |
| Panels | Solutions | Air + | Waterproofing | |||
| Water | ||||||
€m | €m | €m | €m | €m | €m | |
Capital investment – 2024* | 231.9 | 553.5 | 34.0 | 37.6 | 108.6 | 965.6 |
Capital investment – 2023* | 173.5 | 55.4 | 13.1 | 20.2 | 51.5 | 313.7 |
Depreciation included in segment result – 2024 | (105.3) | (69.5) | (9.3) | (30.4) | (17.4) | (231.9) |
Depreciation included in segment result – 2023 | (95.1) | (45.7) | (7.7) | (27.9) | (14.5) | (190.9) |
Non-cash items included in segment result – 2024 | (9.7) | (4.7) | (2.1) | (2.7) | (0.7) | (19.9) |
Non-cash items included in segment result – 2023 | (12.7) | (4.4) | (1.7) | (3.3) | (0.6) | (22.7) |
| Western & | Central & | Americas | Rest of | Total | |
| Southern | Northern | World | |||
| Europe | Europe | ||||
| €m | €m | €m | €m | €m | |
| Income Statement Items | |||||
Revenue – 2024 | 3,681.8 | 2,352.0 | 1,919.0 | 655.2 | 8,608.0 |
Revenue – 2023 | 3,650.6 | 2,021.1 | 1,877.9 | 541.0 | 8,090.6 |
| Statement of Financial Position Items | |||||
Non-current assets – 2024 * | 2,449.7 | 2,396.5 | 964.9 | 326.5 | 6,137.6 |
Non-current assets – 2023 * | 2,409.3 | 1,269.0 | 805.4 | 281.1 | 4,764.8 |
| Other segmental information | |||||
Capital investment – 2024 | 186.1 | 599.9 | 140.5 | 39.1 | 965.6 |
Capital investment – 2023 | 112.7 | 119.2 | 47.3 | 34.5 | 313.7 |
| 2024 | 2023 | |
| Number | Number | |
Production | 15,599 | 13,437 |
Sales and distribution | 5,250 | 5,032 |
Management and administration | 4,552 | 3,915 |
25,401 | 22,384 |
| 2024 | 2023 | |
| €m | €m | |
Wages and salaries | 1,290.9 | 1,126.1 |
Social welfare costs | 173.8 | 144.2 |
Pension costs - defined contribution (Note 32) | 43.6 | 37.8 |
Share-based payments and awards | 19.9 | 22.7 |
1,528.2 | 1,330.8 | |
Actuarial (gains)/losses recognised in other comprehensive income | (3.4) | 5.0 |
1,524.8 | 1,335.8 |
| Number of PSP Options | ||
2024 | 2023 | |
Outstanding at 1 January | 1,635,093 | 1,714,879 |
Granted | 491,852 | 505,989 |
Forfeited | (110,285) | (269,903) |
Lapsed | - | - |
Exercised | (365,240) | (315,872) |
Outstanding at 31 December | 1,651,420 | 1,635,093 |
Of which, exercisable | 419,847 | 468,760 |
2024 | Awards | 2023 | Awards | |
19 February 2024 | 20 February 2023 | |||
Share price at grant date | €83.04 | €63.58 | ||
Exercise price per share | €0.13 | €0.13 | ||
Expected volatility | 39.9% | 43.8% | ||
Expected dividend yield | 1.25% | 1.25% | ||
Risk-free rate | 2.4% | 2.6% | ||
Expected life | 3 years | 3 years |
| 2024 | 2023 | |
| €m | €m | |
| Finance expense | ||
Lease interest | 7.2 | 6.0 |
Bank loan interest | 21.6 | 24.9 |
Private placement loan note and bond interest | 37.3 | 31.6 |
Other interest | 1.3 | 1.2 |
| Finance income | 67.4 | 63.7 |
Interest earned | (15.6) | (19.2) |
Deferred consideration – fair value movement | (16.1) | - |
Equity investments at FVOCI – dividend income | (3.7) | (3.5) |
(35.4) | (22.7) | |
Net finance expense | 32.0 | 41.0 |
| 2024 | 2023 | |
| €m | €m | |
| The profit before tax for the year is stated after charging/(crediting): | ||
Distribution expenses | 386.6 | 327.2 |
Product development costs (total, including payroll) | 75.5 | 63.5 |
Depreciation | 231.9 | 190.9 |
Amortisation of intangible assets | 44.6 | 41.7 |
Impairment of property, plant and equipment | 3.9 | 2.9 |
Foreign exchange net gains | (11.5) | (1.6) |
Profit on sale of property, plant and equipment | (7.9) | (1.3) |
| EY Ireland | Other EY | Total | EY Ireland | Other EY | Total | |
| 2024 | Offices | 2024 | 2023 | Offices | 2023 | |
| 2024 | 2023 | |||||
| €m | €m | €m | €m | €m | €m | |
Audit of Group and subsidiaries | 2.3 | 3.5 | 5.8 | 1.5 | 3.3 | 4.8 |
Other assurance services | 0.7 | 0.1 | 0.8 | - | - | - |
Tax compliance and advisory services | 0.1 | - | 0.1 | 0.3 | - | 0.3 |
3.1 | 3.6 | 6.7 | 1.8 | 3.3 | 5.1 |
| 2024 | 2023 | |
| €m | €m | |
Fees | 0.8 | 0.9 |
Other emoluments | 5.8 | 6.8 |
Pension costs | 0.4 | 0.4 |
7.0 | 8.1 | |
Performance Share Plan accounting charge | 3.7 | 4.1 |
10.7 | 12.2 |
| 2024 | 2023 | |
| €m | €m | |
| Tax recognised in the Consolidated Income Statement | ||
| Current taxation: | ||
Current tax expense | 147.9 | 160.2 |
Adjustment in respect of prior years | (9.8) | (6.9) |
| Deferred taxation: | 138.1 | 153.3 |
Origination and reversal of temporary differences | 2.5 | (12.1) |
Effect of rate change | 0.4 | (0.9) |
2.9 | (13.0) | |
Income tax expense | 141.0 | 140.3 |
| 2024 | 2023 | |
| €m | €m | |
Profit for the year | 831.8 | 794.2 |
Applicable notional tax charge (12.5%) | 104.0 | 99.3 |
Expenses not deductible for tax purposes | 17.8 | 16.2 |
Net effect of differing tax rates | 28.8 | 45.6 |
Utilisation of unprovided deferred tax assets | (1.9) | (3.6) |
Other items | (7.7) | (17.2) |
Total income tax expense | 141.0 | 140.3 |
| 2024 | 2023 | |
| €m | €m | |
| The calculations of earnings per share are based on the following: | ||
Profit attributable to ordinary shareholders | 665.5 | 640.3 |
| Number of | Number of | |
| shares (‘000) | shares (‘000) | |
| 2024 | 2023 | |
Weighted average number of ordinary shares for the calculation of basic earnings per share | 182,224 | 181,773 |
Dilutive effect of share options | 1,446 | 1,371 |
Weighted average number of ordinary shares for the calculation of diluted earnings per share | 183,670 | 183,144 |
| 2024 | 2023 | |
| € cent | € cent | |
Basic earnings per share | 365.2 | 352.3 |
Diluted earnings per share | 362.3 | 349.6 |
| 2024 | 2023 | |
| €m | €m | |
At 1 January | 2,660.6 | 2,495.5 |
Additions relating to acquisitions (Note 23) | 682.5 | 168.2 |
Net exchange movement | 22.6 | (3.1) |
Carrying amount 31 December | 3,365.7 | 2,660.6 |
| At 31 December | ||
Cost | 3,433.4 | 2,728.3 |
Accumulated impairment losses | (67.7) | (67.7) |
Carrying amount | 3,365.7 | 2,660.6 |
Cash generating units | Goodwill (€m) | |||
2024 | 2023 | 2024 | 2023 | |
Insulated Panels | 6 | 6 | 1,106.4 | 1,041.9 |
Insulation | 1 | 1 | 904.5 | 633.3 |
Data Solutions | 2 | 2 | 122.7 | 119.2 |
Roofing + Waterproofing | 1 | 1 | 807.5 | 466.4 |
Light, Air + Water | 2 | 2 | 424.6 | 399.8 |
Total | 12 | 12 | 3,365.7 | 2,660.6 |
| Panels | Insulation | Roofing + | ||||
| Joris Ide | Waterproofing | |||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Goodwill (€m) | 397.1 | 364.3 | 904.5 | 633.3 | 807.5 | 466.4 |
Discount rate (%) | 10.1 | 10.1 | 10.1 | 10.2 | 9.9 | 10.1 |
Excess of value-in-use over carrying amount (€m) | 973.6 | 1,120.0 | 1,143.6 | 1,419.5 | 368.9 | 327.5 |
2024 | Customer | Patents & | Other | Total |
| Relationships | Brands | Intangibles | ||
| €m | €m | €m | €m | |
| Cost | ||||
At 1 January | 140.5 | 211.0 | 86.6 | 438.1 |
Acquisitions through business combinations (Note 23) | 43.0 | 47.8 | 3.5 | 94.3 |
Additions | - | 0.1 | 0.3 | 0.4 |
Net exchange difference | 0.3 | 1.9 | 1.2 | 3.4 |
At 31 December | 183.8 | 260.8 | 91.6 | 536.2 |
| Accumulated amortisation | ||||
At 1 January | 67.9 | 124.3 | 57.5 | 249.7 |
Charge for the year | 19.4 | 18.3 | 6.9 | 44.6 |
Net exchange difference | 0.4 | 1.5 | 0.8 | 2.7 |
At 31 December | 87.7 | 144.1 | 65.2 | 297.0 |
Net Book Value as at 31 December 2024 | 96.1 | 116.7 | 26.4 | 239.2 |
2023 | Customer | Patents & | Other | Total |
| Relationships | Brands | Intangibles | ||
| €m | €m | €m | €m | |
| Cost | ||||
At 1 January | 126.8 | 199.2 | 74.7 | 400.7 |
Acquisitions through business combinations (Note 23) | 11.8 | 8.4 | 12.4 | 32.6 |
Additions | 2.4 | 3.6 | - | 6.0 |
Net exchange difference | (0.5) | (0.2) | (0.5) | (1.2) |
At 31 December | 140.5 | 211.0 | 86.6 | 438.1 |
| Accumulated amortisation | ||||
At 1 January | 50.7 | 109.1 | 49.1 | 208.9 |
Charge for the year | 17.7 | 15.2 | 8.8 | 41.7 |
Net exchange difference | (0.5) | - | (0.4) | (0.9) |
At 31 December | 67.9 | 124.3 | 57.5 | 249.7 |
Net Book Value as at 31 December 2023 | 72.6 | 86.7 | 29.1 | 188.4 |
| Land and | Plant, | Motor | Total | |
| buildings | machinery | vehicles | ||
| and other | ||||
| equipment | ||||
| €m | €m | €m | €m | |
| As at 31 December 2024 | ||||
Cost | 1,280.4 | 2,934.8 | 90.6 | 4,305.8 |
Accumulated depreciation and impairment charges | (405.8) | (1,592.5) | (53.3) | (2,051.6) |
Net carrying amount | 874.6 | 1,342.3 | 37.3 | 2,254.2 |
At 1 January 2024, net carrying amount | 690.2 | 848.4 | 28.6 | 1,567.2 |
Acquisitions through business combinations (Note 23) | 103.7 | 395.6 | 5.5 | 504.8 |
Additions | 104.7 | 244.9 | 16.5 | 366.1 |
Disposals | (12.3) | (12.1) | (0.6) | (25.0) |
Reclassification | 6.3 | (5.1) | (1.2) | - |
Depreciation charge for year | (25.3) | (130.7) | (11.1) | (167.1) |
Impairment charge for year | (0.2) | (3.7) | - | (3.9) |
Effect of movement in exchange rates | 7.5 | 5.0 | (0.4) | 12.1 |
At 31 December 2024, net carrying amount | 874.6 | 1,342.3 | 37.3 | 2,254.2 |
| Land and | Plant, | Motor | Total | |
| buildings | machinery | vehicles | ||
| and other | ||||
| equipment | ||||
| €m | €m | €m | €m | |
| As at 31 December 2023 | ||||
Cost | 1,024.6 | 2,113.2 | 71.0 | 3,208.8 |
Accumulated depreciation and impairment charges | (334.4) | (1,264.8) | (42.4) | (1,641.6) |
Net carrying amount | 690.2 | 848.4 | 28.6 | 1,567.2 |
At 1 January 2023, net carrying amount | 657.2 | 757.8 | 22.9 | 1,437.9 |
Acquisitions through business combinations (Note 23) | 5.0 | 36.2 | 0.2 | 41.4 |
Additions | 51.2 | 169.5 | 13.0 | 233.7 |
Disposals | (0.3) | (2.0) | (0.6) | (2.9) |
Reclassification | 5.3 | (6.5) | 1.2 | - |
Depreciation charge for year | (22.5) | (103.9) | (8.0) | (134.4) |
Impairment charge for year | (0.3) | (2.6) | - | (2.9) |
Effect of movement in exchange rates | (5.4) | (0.1) | (0.1) | (5.6) |
At 31 December 2023, net carrying amount | 690.2 | 848.4 | 28.6 | 1,567.2 |
| 2024 | 2023 | |
| €m | €m | |
| Equity investments designated as FVOCI | ||
At 1 January | 128.4 | 93.6 |
Additions | 23.4 | 22.2 |
Acquisitions through business combinations (Note 23) | 0.2 | - |
Step up to subsidiary | (125.2) | - |
Fair value remeasurement | (2.7) | 12.5 |
Effect of movement in exchange rates | (0.2) | 0.1 |
At 31 December | 23.9 | 128.4 |
| 2024 | 2023 | |
| €m | €m | |
| Company | ||
At 1 January | 2,118.4 | 1,238.5 |
Additions | 201.4 | 865.7 |
Share options and awards | 8.2 | 14.2 |
At 31 December | 2,328.0 | 2,118.4 |
| 2024 | 2023 | |
| €m | €m | |
| Interest in Associates accounted for using the equity method | ||
At 1 January | - | - |
Acquisitions through business combinations (Note 23) | 11.9 | - |
Additions | 1.0 | - |
Share of profit after tax | 1.7 | - |
Dividends | (0.3) | - |
Effect of movement in exchange rates | 0.2 | - |
At 31 December | 14.5 | - |
| 2024 | 2023 | |
| €m | €m | |
Raw materials and consumables | 869.5 | 732.4 |
Work in progress | 55.4 | 40.1 |
Finished goods | 452.1 | 359.5 |
Inventory impairment allowance | (179.9) | (167.7) |
At 31 December | 1,197.1 | 964.3 |
| 2024 | 2023 | |
| €m | €m | |
| Amounts falling due within one year: | ||
Trade receivables, gross | 1,264.6 | 1,163.2 |
Expected credit loss allowance | (116.4) | (111.4) |
Trade receivables, net | 1,148.2 | 1,051.8 |
Other receivables | 159.0 | 133.6 |
Prepayments | 77.0 | 68.8 |
Value added tax | 6.0 | - |
1,390.2 | 1,254.2 |
| 2024 | 2023 | |
| €m | €m | |
| Amounts falling due within one year: | ||
Amounts owed by group undertakings | 18.3 | 165.9 |
18.3 | 165.9 |
| 2024 | 2023 | |
| €m | €m | |
| Current | ||
Trade payables | 726.3 | 610.9 |
Accruals | 630.5 | 524.7 |
Deferred income and customer prepayments | 142.1 | 140.1 |
Income tax & social welfare | 61.3 | 51.1 |
Value added tax | - | 19.3 |
1,560.2 | 1,346.1 |
| 2024 | 2023 | |
| €m | €m | |
| Current | ||
Amounts owed to group undertakings | 0.1 | 0.1 |
Payables | 0.5 | 0.2 |
0.6 | 0.3 |
| Land and | Plant, | Motor | Total | |
| buildings | machinery | vehicles | 2024 | |
| and other | ||||
| equipment | ||||
| €m | €m | €m | €m | |
At 1 January 2024 | 158.6 | 22.9 | 37.7 | 219.2 |
Additions | 17.1 | 5.8 | 26.5 | 49.4 |
Arising on acquisitions (Note 23) | 20.2 | 3.1 | 2.2 | 25.5 |
Remeasurement | 12.5 | 0.3 | 0.6 | 13.4 |
Terminations | (7.6) | (0.1) | (1.4) | (9.1) |
Depreciation charge for the year | (35.6) | (7.7) | (21.5) | (64.8) |
Reclassification | (0.3) | - | 0.3 | - |
Effect of movement in exchange rates | 2.2 | (0.3) | 0.3 | 2.2 |
At 31 December 2024 | 167.1 | 24.0 | 44.7 | 235.8 |
| Land and | Plant, | Motor | Total | |
| buildings | machinery | vehicles | 2023 | |
| and other | ||||
| equipment | ||||
| €m | €m | €m | €m | |
At 1 January 2023 | 154.3 | 21.7 | 29.3 | 205.3 |
Additions | 17.9 | 7.3 | 26.4 | 51.6 |
Arising on acquisitions (Note 23) | (6.8) | 1.5 | 0.2 | (5.1) |
Remeasurement | 33.3 | 0.5 | 0.3 | 34.1 |
Terminations | (7.5) | (0.1) | (0.5) | (8.1) |
Depreciation charge for the year | (30.6) | (7.6) | (18.3) | (56.5) |
Reclassification | (0.1) | - | 0.1 | - |
Effect of movement in exchange rates | (1.9) | (0.4) | 0.2 | (2.1) |
At 31 December 2023 | 158.6 | 22.9 | 37.7 | 219.2 |
| 2024 | 2023 | |
| €m | €m | |
At 1 January | 219.8 | 196.8 |
Additions | 48.1 | 47.9 |
Arising on acquisitions (Note 23) | 26.2 | 5.5 |
Remeasurement | 13.2 | 34.4 |
Terminations | (9.9) | (8.2) |
Payments | (68.7) | (60.5) |
Interest | 7.2 | 6.0 |
Effect of movement in exchange rates | 2.7 | (2.1) |
At 31 December | 238.6 | 219.8 |
| Split as follows: | ||
Current liability | 63.9 | 48.0 |
Non-current liability | 174.7 | 171.8 |
At 31 December | 238.6 | 219.8 |
| 2024 | 2023 | |
| €m | €m | |
| Current financial liabilities | ||
Private placements | 42.5 | 193.0 |
Bank loans (unsecured) | 154.9 | 5.3 |
Lease obligations per banking covenants | 0.3 | 2.3 |
197.7 | 200.6 |
| 2024 | 2023 | |
| €m | €m | |
| Non-current financial liabilities | ||
Private placements | 1,367.6 | 1,398.9 |
Public bonds | 750.0 | - |
Bank loans (unsecured) | 256.6 | 310.2 |
Lease obligations per banking covenants | 11.1 | 8.5 |
2,385.3 | 1,717.6 |
| 2024 | 2023 | |
| €m | €m | |
Cash and cash equivalents | 1,005.4 | 938.7 |
Derivatives financial instruments | 4.6 | - |
Current borrowings | (197.7) | (200.6) |
Non-current borrowings | (2,385.3) | (1,717.6) |
Total Net debt | (1,573.0) | (979.5) |
| 2024 | 2023 | |
| €m | €m | |
At 1 January | 229.1 | 187.1 |
Deferred contingent consideration arising on acquisitions (Note 23) | 127.5 | 7.3 |
Movement in deferred contingent consideration arising from fair value adjustment | (16.1) | 0.3 |
Put liability arising on acquisitions | 148.8 | 22.9 |
Movement in put liability arising from fair value adjustment | 35.0 | 10.2 |
Amounts paid | (1.1) | (6.6) |
Effect of movement in exchange rates | (25.6) | 7.9 |
At 31 December | 497.6 | 229.1 |
| Split as follows: | ||
Current liabilities | 345.5 | 190.2 |
Non-current liabilities | 152.1 | 38.9 |
497.6 | 229.1 | |
| Analysed as follows: | ||
Deferred contingent consideration | 125.8 | 16.2 |
Put option liability | 371.8 | 212.9 |
497.6 | 229.1 |
Type | Valuation technique | Significant | Sensitivity of the input to the fair | ||
| unobservable inputs | value | ||||
| Deferred contingent | Discounted cashflow method | • | Risk adjusted | • | A 10% decrease in the risk adjusted |
| consideration | The net present value of the expected | discount rates of | discount rate would result in an | ||
| payment is calculated by using a risk | between 0.0% and | increase in the fair value of the | |||
| adjusted discount rate where material. | 3.6%. | deferred contingent consideration of | |||
| The expected payments are valued | • | Forecast | €0.1m. | ||
| using the earn out formula in the | performance | • | A 5% increase in the assumed | ||
| shareholders’ agreement and the most | in excess of a | profitability of the acquired entities | |||
| recent financial projections. | predetermined | would result in an increase in the | |||
| base target. | fair value of the deferred contingent | ||||
| consideration of €17.8m. | |||||
Put option liabilities | Discounted cashflow method | • | Risk adjusted | • | A 10% decrease in the risk adjusted |
| The net present value of the expected | discount rates of | discount rate would result in an | |||
| payment is calculated by using a risk | between 2.8% and | increase in the fair value of the put | |||
| adjusted discount rate. The expected | 15.6%. | option liabilities of €4.8m. | |||
| payments are valued using the option | • | EBITDA multiples of | • | A 5% increase in the assumed | |
| price formula in the shareholders’ | between 5.0 and | profitability of the acquirees would | |||
| agreement and the most recent | 10.2. | result in an increase in the fair value | |||
| financial projections. | of the put option liabilities of €17.7m. | ||||
As at 31 December 2024 | Carrying | Contractual | Within 1 | Between | Between | Greater |
| amount | cash flow | year | 1 and 2 | 2 and 5 | than 5 | |
| 2024 | years | years | years | |||
| €m | €m | €m | €m | €m | €m | |
| Non derivative financial instruments | ||||||
Bank loans | 411.5 | 433.4 | 168.3 | 259.3 | 3.7 | 2.1 |
Private placement loan notes | 1,410.1 | 1,566.9 | 76.5 | 194.2 | 818.5 | 477.7 |
Public bonds | 750.0 | 933.8 | 26.3 | 26.3 | 78.8 | 802.4 |
Lease obligations per banking covenants | 11.4 | 11.4 | 0.3 | 5.0 | 4.9 | 1.2 |
Lease liabilities | 238.6 | 258.3 | 67.8 | 54.6 | 81.4 | 54.5 |
Trade and other payables | 1,418.1 | 1,418.1 | 1,418.1 | - | - | - |
Deferred contingent consideration | 497.6 | 540.6 | 364.3 | 12.6 | 163.7 | - |
| Derivative financial liabilities/(assets) | ||||||
| Foreign exchange forwards used for hedging: | ||||||
Carrying value liabilities | - | - | - | - | - | - |
Carrying value assets | (4.7) | - | - | - | - | - |
- outflow | - | 168.4 | 168.4 | - | - | - |
- inflow | - | (173.1) | (173.1) | - | - | - |
As at 31 December 2023 | Carrying | Contractual | Within 1 | Between | Between | Greater |
| amount | cash flow | year | 1 and 2 | 2 and 5 | than 5 | |
| 2023 | years | years | years | |||
| €m | €m | €m | €m | €m | €m | |
| Non derivative financial instruments | ||||||
Bank loans | 315.5 | 333.6 | 19.4 | 308.5 | 4.6 | 1.1 |
Private placement loan notes | 1,591.9 | 1,784.6 | 230.0 | 76.3 | 666.6 | 811.7 |
Lease obligations per banking covenants | 10.8 | 10.8 | 2.3 | 1.9 | 5.8 | 0.8 |
Lease liabilities | 219.8 | 244.0 | 54.7 | 45.9 | 79.2 | 64.2 |
Trade and other payables | 1,206.0 | 1,206.0 | 1,206.0 | - | - | - |
Deferred contingent consideration | 229.1 | 244.1 | 202.1 | 15.1 | 2.7 | 24.2 |
| Derivative financial liabilities/(assets) | ||||||
| Foreign exchange forwards used for hedging: | ||||||
Carrying value assets | - | - | - | - | - | - |
Carrying value liabilities | 0.2 | - | - | - | - | - |
- outflow | - | 4.4 | 4.4 | - | - | - |
- inflow | - | (4.2) | (4.2) | - | - | - |
As at 31 December 2024 | Weighted average | Total | At fixed | At floating | Under 5 | Over |
| effective interest rate | interest rate | interest rate | years | 5 years | ||
| €m | €m | €m | €m | €m | ||
Bank loans | 0.69% | 411.5 | 23.1 | 388.4 | 409.5 | 2.0 |
Loan notes | 1.34% | 1,410.1 | 1,410.1 | - | 946.6 | 463.5 |
Public bonds | 1.02% | 750.0 | 750.0 | - | - | 750.0 |
2,571.6 | 2,183.2 | 388.4 | 1,356.1 | 1,215.5 |
| Total | At fixed | At floating | |
| interest rate | interest rate | ||
| €m | €m | €m | |
Euro | 2,379.5 | 1,991.1 | 388.4 |
USD | 192.1 | 192.1 | - |
Other | - | - | - |
2,571.6 | 2,183.2 | 388.4 |
As at 31 December 2023 | Weighted average | Total | At fixed interest | At floating | Under 5 | Over |
| effective interest rate | rate | interest rate | years | 5 years | ||
| €m | €m | €m | €m | €m | ||
Bank loans | 4.68% | 315.5 | 15.5 | 300.0 | 314.3 | 1.2 |
Loan notes | 2.34% | 1,591.9 | 1,591.9 | - | 809.4 | 782.5 |
1,907.4 | 1,607.4 | 300.0 | 1,123.7 | 783.7 |
| Total | At fixed interest | At floating | |
| rate | interest rate | ||
| €m | €m | €m | |
Euro | 1,726.5 | 1,426.5 | 300.0 |
USD | 180.9 | 180.9 | - |
Other | - | - | - |
1,907.4 | 1,607.4 | 300.0 |
| 2024 | 2023 | |
| €m | €m | |
Cash & cash equivalents | 1,005.4 | 938.7 |
Trade receivables | 1,264.6 | 1,163.2 |
Derivative financial assets | 4.7 | - |
| 2024 | 2023 | |
| €m | €m | |
Western & Southern Europe | 612.1 | 608.8 |
Central & Northern Europe | 257.3 | 204.5 |
Americas | 279.6 | 248.7 |
Rest of World | 115.6 | 101.2 |
1,264.6 | 1,163.2 |
| 2024 | 2023 | |
| €m | €m | |
Insulated Panels customers | 719.8 | 689.5 |
Insulation customers | 220.9 | 204.3 |
Other customers | 323.9 | 269.4 |
1,264.6 | 1,163.2 |
| Weighted | Gross | Loss | |
| average loss | carrying | allowance | |
| rate | amount | ||
| % | €m | €m | |
Current (not past due) | 0% | 873.1 | 4.1 |
1-30 days past due | 2% | 212.9 | 4.5 |
31-60 days past due | 10% | 52.9 | 5.5 |
61-90 days past due | 36% | 18.4 | 6.7 |
More than 90 days past due | 89% | 107.3 | 95.6 |
1,264.6 | 116.4 |
| Weighted | Gross | Loss | |
| average loss | carrying | allowance | |
| rate | amount | ||
| % | €m | €m | |
Current (not past due) | 1% | 800.8 | 7.3 |
1-30 days past due | 3% | 199.0 | 6.2 |
31-60 days past due | 7% | 41.6 | 3.1 |
61-90 days past due | 18% | 21.4 | 3.9 |
More than 90 days past due | 91% | 100.4 | 90.9 |
1,163.2 | 111.4 |
| 2024 | 2023 | |
| €m | €m | |
Balance at 1 January | 111.4 | 125.5 |
Arising on acquisition | 4.0 | 3.2 |
Written off during the year | (6.4) | (13.5) |
Net remeasurement of loss allowance | 4.7 | (3.4) |
Effect of movement in exchange rates | 2.7 | (0.4) |
At 31 December | 116.4 | 111.4 |
| Financial | Assets at | Derivatives | Total | |
| asset at | amortised | designated | ||
| fair value | cost | as hedging | ||
| through OCI | instrument | |||
| €m | €m | €m | €m | |
| 2024 | ||||
| Current: | ||||
Trade receivables, net | - | 1,148.2 | - | 1,148.2 |
Other receivables | - | 165.0 | - | 165.0 |
Cash and cash equivalents | - | 1,005.4 | - | 1,005.4 |
Derivative financial instruments | - | - | 4.7 | 4.7 |
- | 2,318.6 | 4.7 | 2,323.3 | |
| Non-current: | ||||
Financial asset | 23.9 | - | - | 23.9 |
23.9 | - | - | 23.9 |
| Financial | Assets at | Derivatives | Total | |
| asset at | amortised | designated | ||
| fair value | cost | as hedging | ||
| through OCI | instrument | |||
| €m | €m | €m | €m | |
| 2023 | ||||
| Current: | ||||
Trade receivables, net | - | 1,051.8 | - | 1,051.8 |
Other receivables | - | 133.6 | - | 133.6 |
Cash and cash equivalents | - | 938.7 | - | 938.7 |
Derivative financial instruments | - | - | - | - |
- | 2,124.1 | - | 2,124.1 | |
| Non-current: | ||||
Financial asset | 128.4 | - | - | 128.4 |
128.4 | - | - | 128.4 |
| Financial | Financial | Financial | Derivatives | Total | |
| liabilities at | liabilities | liabilities at | designated | ||
| fair value | measured at | fair value | as hedging | ||
| through profit | amortised cost | though OCI | instrument | ||
| or loss | |||||
| €m | €m | €m | €m | €m | |
| 2024 | |||||
| Current: | |||||
Borrowings | - | 197.7 | - | - | 197.7 |
Lease liabilities | - | 63.9 | - | - | 63.9 |
| Trade payables | - | 726.3 | - | - | 726.3 |
| Derivative financial instruments | - | - | - | - | - |
Accruals | - | 630.5 | - | - | 630.5 |
Deferred contingent consideration | 103.2 | - | 242.3 | - | 345.5 |
103.2 | 1,618.4 | 242.3 | - | 1,963.9 | |
| Non-current: | |||||
Borrowings | - | 2,385.3 | - | - | 2,385.3 |
Lease liabilities | - | 174.7 | - | - | 174.7 |
Deferred contingent consideration | 22.7 | - | 129.4 | - | 152.1 |
22.7 | 2,560.0 | 129.4 | - | 2,712.1 |
| Financial | Financial | Financial | Derivatives | Total | |
| liabilities at fair | liabilities | liabilities at fair | designated | ||
| value through | measured at | value though | as hedging | ||
| profit or loss | amortised cost | OCI | instrument | ||
| €m | |||||
| €m | €m | €m | €m | ||
| 2023 | |||||
| Current: | |||||
Borrowings | - | 200.6 | - | - | 200.6 |
Lease liabilities | - | 48.0 | - | - | 48.0 |
| Trade payables | - | 610.9 | - | - | 610.9 |
| Derivative financial instruments | - | - | - | 0.2 | 0.2 |
Accruals | - | 524.7 | - | - | 524.7 |
Deferred contingent consideration | - | - | 190.2 | - | 190.2 |
- | 1,384.2 | 190.2 | 0.2 | 1,574.6 | |
| Non-current: | |||||
Borrowings | - | 1,717.6 | - | - | 1,717.6 |
Lease liabilities | - | 171.8 | - | - | 171.8 |
Deferred contingent consideration | 16.2 | - | 22.7 | - | 38.9 |
16.2 | 1,889.4 | 22.7 | - | 1,928.3 |
As at 31 December 2024 | As at 31 December 2023 | |||||
| Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | |
| €m | €m | €m | €m | €m | €m | |
| Financial Assets | ||||||
Equity investments | - | 23.9 | - | 110.8 | 17.6 | - |
Foreign exchange contracts for hedging | - | 4.7 | - | - | - | - |
| Financial Liabilities | ||||||
Deferred contingent consideration | - | - | 125.8 | - | - | 16.2 |
Put option liabilities | - | - | 371.8 | - | - | 212.9 |
Foreign exchange contracts for hedging | - | - | - | - | 0.2 | - |
| Balance | Settlement | Fair value | Arising on | Translation | Balance | |
| 1 January | movement | acquisition | adjustment | 31 December | ||
| 2024 | 2024 | |||||
| €m | €m | €m | €m | €m | €m | |
Deferred contingent consideration | 16.2 | (1.1) | (16.1) | 127.5 | (0.7) | 125.8 |
Put option liabilities | 212.9 | - | 35.0 | 148.8 | (24.9) | 371.8 |
229.1 | (1.1) | 18.9 | 276.3 | (25.6) | 497.6 |
| Balance | Settlement | Fair value | Arising on | Translation | Balance | |
| 1 January | movement | acquisition | adjustment | 31 December | ||
| 2023 | 2023 | |||||
| €m | €m | €m | €m | €m | €m | |
Deferred contingent consideration | 15.7 | (6.6) | 0.3 | 7.3 | (0.5) | 16.2 |
Put option liabilities | 171.4 | - | 10.2 | 22.9 | 8.4 | 212.9 |
187.1 | (6.6) | 10.5 | 30.2 | 7.9 | 229.1 |
As at 31 December 2024 | As at 31 December 2023 | |||||
| Carrying | Fair Value | Level | Carrying | Fair Value | Level | |
| amount | amount | |||||
| €m | €m | €m | €m | |||
Private placements | 1,410.1 | 1,426.5 | 2 | 1,591.9 | 1,594.8 | 2 |
Public bonds | 750.0 | 817.3 | 2 | - | - | - |
| 2024 | 2023 | |
| €m | €m | |
Equity | 4,590.8 | 3,947.8 |
Add back accumulated amortisation of intangible assets not fully amortised | 139.2 | 130.9 |
Net debt | 1,573.0 | 979.5 |
Total Capital Employed | 6,303.0 | 5,058.2 |
| 2024 | 2023 | |
| €m | €m | |
| Guarantees and warranties | ||
At 1 January | 183.9 | 181.5 |
Arising on acquisitions (Note 23) | 5.0 | 6.3 |
Provided during year | 67.4 | 71.4 |
Claims paid | (57.8) | (47.8) |
Provisions released | (35.9) | (26.3) |
Effect of movement in exchange rates | 1.7 | (1.2) |
At 31 December | 164.3 | 183.9 |
Current liability | 55.9 | 70.2 |
Non-current liability | 108.4 | 113.7 |
164.3 | 183.9 |
| 2024 | 2023 | |
| €m | €m | |
Deferred tax assets | 84.5 | 79.6 |
Deferred tax liabilities | (113.9) | (60.9) |
Net position | (29.4) | 18.7 |
| Balance | Recognised | Recognised | Recognised | Translation | Arising on | Balance | |
| 1 Jan | in profit | in equity | in other | adjustment | acquisitions | 31 Dec | |
| 2024 | or loss | comprehensive | 2024 | ||||
| income | |||||||
€m | €m | €m | €m | €m | €m | €m | |
Property, plant and equipment | (60.8) | (3.2) | - | - | (1.7) | 0.2 | (65.5) |
Intangibles | (44.9) | 10.0 | - | - | (1.0) | (24.5) | (60.4) |
Other temporary differences | 95.6 | (5.1) | (2.2) | - | 1.0 | (16.5) | 72.8 |
Pension obligations | 5.5 | 0.9 | - | (0.5) | - | - | 5.9 |
Unused tax losses | 23.3 | (5.5) | - | - | - | - | 17.8 |
18.7 | (2.9) | (2.2) | (0.5) | (1.7) | (40.8) | (29.4) |
| Balance | Recognised | Recognised | Recognised | Translation | Arising on | Balance | |
| 1 Jan | in profit or | in equity | in other | adjustment | acquisitions | 31 Dec | |
| 2023 | loss | comprehensive | 2023 | ||||
| income | |||||||
€m | €m | €m | €m | €m | €m | €m | |
Property, plant and equipment | (53.4) | (7.7) | - | - | 0.5 | (0.2) | (60.8) |
Intangibles | (60.9) | 5.5 | - | - | (1.0) | 11.5 | (44.9) |
Other temporary differences | 77.5 | 8.5 | 3.2 | - | (1.3) | 7.7 | 95.6 |
Pension obligations | 6.4 | (1.2) | - | 0.4 | (0.1) | - | 5.5 |
Unused tax losses | 15.3 | 7.9 | - | - | - | 0.1 | 23.3 |
(15.1) | 13.0 | 3.2 | 0.4 | (1.9) | 19.1 | 18.7 |
Steico | Nordic | Other* | Total | |
| Waterproofing | ||||
€m | €m | €m | €m | |
| Non-current assets | ||||
Intangible assets | 65.7 | 7.5 | 21.1 | 94.3 |
Investment in associates | - | 11.9 | - | 11.9 |
Financial assets | - | 0.2 | - | 0.2 |
Property, plant and equipment | 341.9 | 39.3 | 123.6 | 504.8 |
Right of use assets | 2.2 | 11.0 | 12.3 | 25.5 |
| Current assets | ||||
Inventories | 50.2 | 60.6 | 51.7 | 162.5 |
Trade and other receivables | 45.2 | 75.7 | 56.2 | 177.1 |
| Current liabilities | ||||
Trade and other payables | (76.9) | (71.9) | (66.1) | (214.9) |
Provisions for liabilities | (1.9) | (1.2) | (1.9) | (5.0) |
Lease liabilities | (0.7) | (4.3) | (3.2) | (8.2) |
| Non-current liabilities | ||||
Retirement benefit obligations | (4.0) | - | - | (4.0) |
Lease liabilities | (1.5) | (7.0) | (9.5) | (18.0) |
Deferred tax liabilities | (22.8) | (9.6) | (8.4) | (40.8) |
Total identifiable assets | 397.4 | 112.2 | 175.8 | 685.4 |
Non-controlling interest arising on acquisition | (121.9) | (131.0) | (11.9) | (264.8) |
Step up from financial asset | - | (125.2) | - | (125.2) |
Goodwill | 234.5 | 306.3 | 141.7 | 682.5 |
Total consideration | 510.0 | 162.3 | 305.6 | 977.9 |
| Satisfied by: | ||||
Cash (net of cash acquired) | 337.2 | 162.3 | 275.8 | 775.3 |
Deferred contingent consideration | 97.7 | - | 29.8 | 127.5 |
Share capital issued | 75.1 | - | - | 75.1 |
Total consideration | 510.0 | 162.3 | 305.6 | 977.9 |
| CaPlast | Other* | Total | |
| €m | €m | €m | |
| Non-current assets | |||
Intangible assets | 22.7 | 9.9 | 32.6 |
Property, plant and equipment | 16.5 | 24.9 | 41.4 |
Right of use assets | 1.8 | (6.9) | (5.1) |
Deferred tax assets | - | 29.1 | 29.1 |
| Current assets | |||
Inventories | 10.4 | 23.5 | 33.9 |
Trade and other receivables | 6.5 | 9.5 | 16.0 |
| Current liabilities | |||
Trade and other payables | (7.9) | (51.7) | (59.6) |
Provisions for liabilities | (2.0) | (4.3) | (6.3) |
Lease liabilities | (0.6) | (0.8) | (1.4) |
| Non-current liabilities | |||
Retirement benefit obligations | - | (0.1) | (0.1) |
Lease liabilities | (1.2) | (2.9) | (4.1) |
Deferred tax liabilities | (7.0) | (3.0) | (10.0) |
Total identifiable assets | 39.2 | 27.2 | 66.4 |
Non-controlling interest arising on acquisition | (0.2) | (7.5) | (7.7) |
Goodwill | 47.9 | 120.3 | 168.2 |
Total consideration | 86.9 | 140.0 | 226.9 |
| Satisfied by: | |||
Cash (net of cash acquired) | 86.9 | 132.7 | 219.6 |
| Deferred contingent consideration | - | 7.3 | 7.3 |
Total consideration | 86.9 | 140.0 | 226.9 |
| 2024 | 2023 | ||
| €m | €m | ||
| Authorised | |||
250,000,000 | Ordinary shares of €0.13 each (2023: 250,000,000 Ordinary shares of €0.13 each) | 32.5 | 32.5 |
| Issued and fully paid | |||
Ordinary shares of €0.13 each Opening balance – 183,591,682 (2023: 183,591,682) shares | 23.9 | 23.9 | |
Shares allotted– 1,004,960 (2023: nil) shares | 0.1 | - | |
Closing balance – 184,596,642 (2023: 183,591,682) shares | 24.0 | 23.9 |
| 2024 | 2023 | |
| €m | €m | |
At 1 January | 129.3 | 112.4 |
Shares issued | 62.7 | - |
Re-issued treasury shares | 23.9 | 16.9 |
At 31 December | 215.9 | 129.3 |
2024 | 2023 | |||||
| No. of | Consideration | Total | No. of shares | Consideration | Total | |
| shares | paid | paid | ||||
| € | €m | € | €m | |||
At 1 January | 1,668,148 | 33.48 | 55.8 | 1,982,473 | 28.74 | 56.9 |
Repurchase of shares | 1,515,689 | 88.80 | 134.6 | 13,547 | 57.68 | 0.7 |
Shares issued | (386,678) | 9.30 | (3.6) | (327,872) | 5.67 | (1.8) |
At 31 December | 2,797,159 | 66.80 | 186.8 | 1,668,148 | 33.48 | 55.8 |
2024 | 2023 | |||||
| No. of | Nominal | Total | No. of shares | Nominal | Total | |
| shares | value | value | ||||
| € | € | € | € | |||
At 1 January | 1,668,148 | 0.13 | 216,859 | 1,982,473 | 0.13 | 257,721 |
Repurchase of shares | 1,515,689 | 0.13 | 197,040 | 13,547 | 0.13 | 1,761 |
Shares issued | (386,678) | 0.13 | (50,268) | (327,872) | 0.13 | (42,623) |
At 31 December | 2,797,159 | 0.13 | 363,631 | 1,668,148 | 0.13 | 216,859 |
| 2024 | 2023 | ||
| €m | €m | ||
| Equity dividends on ordinary shares: | |||
2024 | Interim dividend | 47.8 | 47.9 |
2023 | Final dividend | 48.8 | 43.3 |
| Proposed for approval at AGM | 96.6 | 91.2 | |
Final dividend of | 51.8 | 48.4 |
| 2024 | 2023 | |
| €m | €m | |
At 1 January | 99.8 | 75.8 |
Profit for the year attributable to non-controlling interest | 25.3 | 13.6 |
Arising on acquisition (Note 23) | 264.8 | 7.7 |
Purchase of non-controlling interest | (88.2) | - |
Increase in non-controlling interest | 8.4 | 1.4 |
Dividends paid to minorities | (1.0) | (0.9) |
Share of foreign operations’ translation movement | (10.8) | 2.2 |
At 31 December | 298.3 | 99.8 |
| 2024 | 2023 | |
| €m | €m | |
Movement in cash and bank overdrafts | 38.1 | 287.6 |
Drawdown of loans | (899.7) | (319.0) |
Repayment of loans and borrowings | 246.2 | 582.0 |
Change in net debt resulting from cash flows | (615.4) | 550.6 |
Translation movement - relating to US dollar loan | (11.2) | 6.5 |
Translation movement – other | 28.5 | 3.0 |
Derivative financial instruments movement | 4.6 | - |
Net movement | (593.5) | 560.1 |
Net debt at start of the year | (979.5) | (1,539.6) |
Net debt at end of the year | (1,573.0) | (979.5) |
| Balance | Repayments | Drawdowns / | Non cash | Balance | |
| 1 Jan 2024 | Receipts | movements | 31 Dec 2024 | ||
| €m | €m | €m | €m | €m | |
Bank loans and borrowings | 326.3 | (53.2) | 149.7 | 0.1 | 422.9 |
Loan notes | 1,591.9 | (193.0) | - | 11.2 | 1,410.1 |
Public debt | - | - | 750.0 | - | 750.0 |
Derivatives | - | - | - | (4.6) | (4.6) |
1,918.2 | (246.2) | 899.7 | 6.7 | 2,578.4 |
| Balance | Repayments | Drawdowns / | Non cash | Balance | |
| 1 Jan 2023 | Receipts | movements | 31 Dec 2023 | ||
| €m | €m | €m | €m | €m | |
Bank loans and borrowings | 866.9 | (539.5) | - | (1.1) | 326.3 |
Loan notes | 1,322.0 | (42.5) | 319.0 | (6.6) | 1,591.9 |
2,188.9 | (582.0) | 319.0 | (7.7) | 1,918.2 |
| 2024 | 2023 | |
| €m | €m | |
Contracted for | 96.6 | 93.1 |
Not contracted for | 151.2 | 74.1 |
247.8 | 167.2 |
2024 | 2023 | |||
| Funded | Un-funded | Funded | Un-funded | |
| Schemes | Schemes | Schemes | Schemes | |
| Life expectancies | ||||
Life expectancy for someone aged 65 - Males | 21.5 | 20.7 | 21.6 | 21.1 |
Life expectancy for someone aged 65 - Females | 24.0 | 23.6 | 24.1 | 25.4 |
Life expectancy at age 65 for someone aged 45 - Males | 22.9 | 21.5 | 22.9 | 23.6 |
Life expectancy at age 65 for someone aged 45 - Females | 25.5 | 23.4 | 25.6 | 28.1 |
Rate of increase in salaries | - | 2% - 4% | - | 2.50% -3.20% |
Rate of increase of pensions in payment | 0% - 3.03% | 2% - 2.5% | 0% - 3.05% | 1.50% - 2.50% |
Rate of increase for deferred pensioners | 2.75% - 3.95% | - | 2.20% - 2.55% | - |
Discount rate | 5.50% | 2.5% - 5.6% | 4.50% | 3.17% - 4.59% |
Inflation rate | 3.35% | 1.8% - 2.6% | 3.20% | 1.75% - 3.20% |
Assumption | Change in | Impact on plan liabilities | ||
| assumption | ||||
2024 | 2023 | |||
Funded Schemes | Discount rate | Increase/decrease by | Decrease by 6% / | Decrease by 6% / |
| 0.5% | increase by 6% | increase by 7% | ||
Un-Funded Schemes | Discount rate | Increase by 0.25% | Decrease by 3% | Decrease by 3% |
Funded Schemes | Inflation rate | Increase/decrease by | Increase by 3% / | Increase by 4% / |
| 0.5% | decrease by 3% | decrease by 4% | ||
Un-Funded Schemes | Inflation rate | Increase by 0.25% | Increase by 1% | Increase by 2% |
Funded Schemes | Mortality assumptions | Increase by 1 year | Increase by 3% | Increase by 3% |
Un-Funded Schemes | Mortality assumptions | Increase by 1 year | Increase by 3%-7% | Increase by 3%-6% |
| 2024 | 2023 | |
| €m | €m | |
Net liability in schemes at 1 January | (37.0) | (49.5) |
Acquisitions through business combinations (Note 23) | (4.0) | (0.1) |
Employer contributions | 2.6 | 3.4 |
Defined benefit pension scheme buy in settlement | - | 15.9 |
Recognised in consolidated income statement | (2.5) | (2.1) |
Recognised in consolidated statement of comprehensive income | 3.4 | (5.0) |
Foreign exchange movement | - | 0.4 |
Net liability in schemes at 31 December | (37.5) | (37.0) |
| 2024 | 2023 | |
| €m | €m | |
Current service cost | (1.3) | (0.9) |
Other expenses | (0.2) | (0.5) |
Settlements of scheme obligations | 0.3 | 0.5 |
Total, included in operating costs | (1.2) | (0.9) |
Movement on scheme obligations | (9.1) | (8.9) |
Interest on scheme assets | 7.8 | 7.7 |
Net interest expense, included in finance expense (Note 4) | (1.3) | (1.2) |
| 2024 | 2023 | |
| €m | €m | |
Actual return less interest on scheme assets | (14.2) | 6.5 |
Experience gain/(loss) arising on scheme liabilities | 0.8 | (4.9) |
Actuarial gain arising from changes in demographic assumptions | 11.0 | 2.0 |
Actuarial gain/(loss) arising from changes in financial assumptions | 5.8 | (8.6) |
Gain/(loss) recognised in other comprehensive income | 3.4 | (5.0) |
2024 | 2023 | |
| Asset Classes as % of Total Scheme Assets | ||
Equities | 9.5% | 2.0% |
Bonds (Corporates) | 0.4% | 0.4% |
Bonds (Gilts) | 6.4% | 6.1% |
Cash | 2.0% | 0.4% |
Property | 4.5% | 4.3% |
Liability Driven Investment | 9.9% | 18.1% |
Insurance Policy net of Insurance Premium due | 67.3% | 68.7% |
100% | 100% |
| 2024 | 2023 | |||
| €m | €m | |||
| Funded | Un-funded | Funded | Un-funded | |
| Schemes | Schemes | Schemes | Schemes | |
Equities | 15.0 | - | 3.5 | - |
Bonds (Corporates) | 0.7 | - | 0.7 | - |
Bonds (Gilts) | 10.2 | - | 10.4 | - |
Cash | 3.2 | - | 0.6 | - |
Property | 7.1 | - | 7.4 | - |
Liability Driven Investment | 15.6 | - | 30.8 | - |
Insurance Policy net of Insurance Premium due | 106.7 | - | 116.8 | - |
Fair market value of plan assets | 158.5 | - | 170.2 | - |
Present value of obligation | (154.5) | (41.5) | (169.8) | (37.4) |
Surplus/(deficit) | 4.0 | (41.5) | 0.4 | (37.4) |
| 2024 | 2023 | |
| €m | €m | |
| Analysed between: | ||
Funded schemes’ surplus | 4.3 | 1.0 |
Unfunded obligations | (41.8) | (38.0) |
(37.5) | (37.0) | |
Related deferred tax asset | 5.9 | 5.5 |
| 2024 | 2023 | |
| €m | €m | |
| Changes in present value of defined benefit obligations | ||
At 1 January | 207.2 | 195.1 |
Acquired through business combinations (Note 23) | 4.0 | 0.1 |
Current service cost | 1.3 | 0.9 |
Other expenses | (0.2) | - |
Interest cost | 9.1 | 8.9 |
Benefits paid | (15.1) | (11.6) |
Settlement | (0.5) | (0.5) |
Actuarial (gains)/losses | (17.6) | 11.5 |
Effect of movement in exchange rates | 7.8 | 2.8 |
At 31 December | 196.0 | 207.2 |
| 2024 | 2023 | |
| €m | €m | |
| Changes in present value of scheme assets during year | ||
At 1 January | 170.2 | 145.6 |
Interest on scheme assets | 7.8 | 7.7 |
Employer contributions | 0.1 | 0.9 |
Defined benefit pension scheme buy in settlement | - | 15.9 |
Benefits paid | (12.5) | (9.1) |
Settlement | (0.2) | - |
Other expenses | (0.5) | (0.5) |
Actual return less interest | (14.2) | 6.5 |
Effect of movement in exchange rates | 7.8 | 3.2 |
At 31 December | 158.5 | 170.2 |
2024 | 2023 | ||
Financial Statements Reference | €m | €m | |
Trading profit | Consolidated Income Statement | 906.7 | 876.9 |
2024 | 2023 | ||
Financial Statements Reference | €m | €m | |
Trading profit | Consolidated Income Statement | 906.7 | 876.9 |
Revenue | Consolidated Income Statement | 8,608.0 | 8,090.6 |
Trading margin | 10.5% | 10.8% |
2024 | 2023 | ||
Financial Statements Reference | €m | €m | |
Trading profit | Consolidated Income Statement | 906.7 | 876.9 |
Share of associates’ profit after tax | Consolidated Income Statement | 1.7 | - |
Depreciation | Consolidated Statement of Cash Flows | 231.9 | 190.9 |
EBITDA | 1,140.3 | 1,067.8 |
2024 | 2023 | ||
Financial Statements Reference | €m | €m | |
Net cash flow from operating activities | Consolidated Statement of Cash Flows | 894.5 | 1,162.2 |
Additions to property, plant and equipment | Consolidated Statement of Cash Flows | (366.3) | (234.2) |
Additions to intangible assets | Consolidated Statement of Cash Flows | (0.4) | (3.5) |
Proceeds from disposals of property, plant and equipment | Consolidated Statement of Cash Flows | 32.9 | 4.2 |
Finance income received | Consolidated Statement of Cash Flows | 17.4 | 22.6 |
Lease payments | Consolidated Statement of Cash Flows | (68.7) | (60.5) |
Free cash flow | 509.4 | 890.8 |
2024 | 2023 | ||
Financial Statements Reference | €m | €m | |
| Consolidated Statement of Financial | |||
| Net assets | Position | 4,590.8 | 3,947.8 |
Add back accumulated amortisation of intangible assets not fully amortised | 139.2 | 130.9 | |
Net debt | Note 18 | 1,573.0 | 979.5 |
6,303.0 | 5,058.2 | ||
| Trading profit | Consolidated Income Statement | 906.7 | 876.9 |
| Share of associates’ profit after tax | Consolidated Income Statement | 1.7 | - |
908.4 | 876.9 | ||
Return on capital employed | 14.4% | 17.3% |
2024 | 2023 | ||
Financial Statements Reference | €m | €m | |
Net debt | Note 18 | 1,573.0 | 979.5 |
2024 | 2023 | ||
Financial Statements Reference | €m | €m | |
EBITDA | 1,140.3 | 1,067.8 | |
Lease liability payments | Consolidated Statement of Cash Flows | (68.7) | (60.5) |
EBITDA (adjusted for the impact of IFRS 16) | 1,071.6 | 1,007.3 |
2024 | 2023 | ||
Financial Statements Reference | €m | €m | |
Net debt | Note 18 | 1,573.0 | 979.5 |
EBITDA (adjusted for the impact of IFRS 16) | 1,071.6 | 1,007.3 | |
Net debt: EBITDA times | 1.47 | 0.97 |
2024 | 2023 | ||
Financial Statements Reference | €m | €m | |
Bank loan interest | Note 4 | 21.6 | 24.9 |
Private placement loan note interest | Note 4 | 37.3 | 31.6 |
Bank interest earned | Note 4 | (15.6) | (19.2) |
Net Interest | 43.3 | 37.3 |
2024 | 2023 | ||
Financial Statements Reference | €m | €m | |
Trade and other receivables | Note 15 | 1,390.2 | 1,254.2 |
Inventories | Note 14 | 1,197.1 | 964.3 |
Trade and other payables | Note 16 | (1,560.2) | (1,346.1) |
Foreign currency derivatives excluded from net debt | Note 20 | 0.1 | (0.2) |
Working capital | 1,027.2 | 872.2 |
2024 | 2023 | ||
Financial Statements Reference | €m | €m | |
Working capital | 1,027.2 | 872.2 | |
October - December turnover annualised | 8,986.2 | 7,752.8 | |
Working capital ratio | 11.4% | 11.3% |
2024 | 2023 | ||
Financial Statements Reference | % | % | |
Total Shareholder Return | Page 55 | (9.5) | 56.2 |
| % | Nature of | |
| Shareholding | Business | |
| AUSTRALIA | ||
Kingspan Insulated Panels Pty Limited | 100 | Manufacturing |
Kingspan Insulation Pty Limited | 100 | Manufacturing |
Kingspan Water & Energy Pty Limited | 85 | Manufacturing |
| BELGIUM | ||
Imperbel NV | 100 | Manufacturing |
Joris Ide NV | 100 | Manufacturing |
Kingspan Insulation NV | 100 | Manufacturing |
| BRAZIL | ||
| Kingspan-Isoeste Trading Importadora | 51 | Sales & Marketing |
| E Exportadora Limitada | ||
| Kingspan-Isoeste Construtivos | 51 | Manufacturing |
| Isotérmicos SA | ||
| CANADA | ||
Kingspan Insulated Panels Limited | 100 | Manufacturing |
Vicwest Inc. | 100 | Manufacturing |
| CZECH REPUBLIC | ||
Kingspan AS DENMARK | 100 | Manufacturing |
Hetag Tagdækning Syd A/S | 34.94 | Installation |
IFA Tagdaekning A/S | 34.94 | Installation |
LOGSTOR Denmark Holding ApS | 100 | Manufacturing |
Troldtekt A/S | 100 | Manufacturing |
| FINLAND | ||
Kerabit Kattoelementit Oy | 87.37 | Manufacturing |
Kingspan Oy | 100 | Sales & Marketing |
| FRANCE | ||
B.A.C. Acier SAS | 100 | Manufacturing |
| Comptoir du Batiment et | 100 | Manufacturing |
| de L’Industrie SAS | ||
Isocab France SASU | 100 | Manufacturing |
Joris Ide Auvergne SASU | 100 | Manufacturing |
Joris Ide Sud Ouest SASU | 100 | Manufacturing |
Kingspan Light Air SASU | 100 | Sales & Marketing |
Metal SASU | 100 | Manufacturing |
Onduline France SASU | 100 | Manufacturing |
Profinord SASU | 100 | Manufacturing |
Skydôme SASU | 100 | Manufacturing |
Societe Bretonne de Profilage SASU | 100 | Manufacturing |
| % | Nature of | |
| Shareholding | Business | |
| GERMANY | ||
alwitra GmbH | 100 | Manufacturing |
alwitra Holding (Germany) GmbH | 100 | Holding Company |
| CaPlast Kunststoffverarbeitungs | 100 | Manufacturing |
| GmbH | ||
Colt International GmbH | 100 | Manufacturing |
Joris Ide Deutschland GmbH | 100 | Manufacturing |
Kingspan Access Floors GmbH | 100 | Manufacturing |
Kingspan GmbH | 100 | Sales & Marketing |
Kingspan Holding GmbH | 100 | Holding Company |
Kingspan Insulation GmbH & Co. KG | 100 | Manufacturing |
Kingspan Light + Air GmbH | 100 | Manufacturing |
Kingspan Mineral Insulation GmbH | 100 | Manufacturing |
Kingspan Services GmbH | 100 | Sales & Marketing |
Kingspan STG GmbH | 100 | Manufacturing |
LOGSTOR Deutschland GmbH | 100 | Sales & Marketing |
STEICO SE | 51 | Manufacturing |
| HUNGARY | ||
Kingspan Kereskedelmi Kft | 100 | Manufacturing |
| INDIA | ||
Kingspan Jindal Private Limited | 51 | Manufacturing |
| INDONESIA | ||
PT Onduline Indonesia | 100 | Manufacturing |
| IRELAND | ||
Kingspan Holdings (Irl) Limited | 100 | Management & |
| Procurement | ||
| Kingspan Holdings (North | 100 | Holding Company |
| America) Limited | ||
Kingspan Holdings (Overseas) Limited | 100 | Holding Company |
Kingspan Holdings Limited | 100 | Holding Company |
Kingspan Insulation Limited | 100 | Manufacturing |
| Kingspan International Finance | 100 | Finance Company |
| Unlimited Company | ||
Kingspan Light & Air Limited | 100 | Manufacturing |
Kingspan Limited | 100 | Manufacturing |
Kingspan Nominees Limited | 100 | Holding Company |
Kingspan Securities (Ireland) DAC | 100 | Finance Company |
Kingspan Securities Limited | 100 | Finance Company |
| MALAYSIA | ||
| Onduline Building Materials | 100 | Manufacturing |
| (M) SDN BHD |
| % | Nature of | |
| Shareholding | Business | |
| MEXICO | ||
Kingspan Insulated Panels SA DE CV | 100 | Manufacturing |
| NETHERLANDS | ||
Derbigum Nederland B.V. | 100 | Sales & Marketing |
Joris Ide Nederland B.V. | 100 | Manufacturing |
Kingspan B.V. | 100 | Sales & Marketing |
Kingspan Holding Netherlands B.V. | 100 | Holding Company |
Kingspan Insulation B.V. | 100 | Manufacturing |
Kingspan Light + Air Netherlands B.V. | 100 | Manufacturing |
Kingspan Unidek B.V. | 100 | Manufacturing |
LOGSTOR Nederland B.V. | 100 | Sales & Marketing |
| NEW ZEALAND | ||
Kingspan Insulation NZ Limited | 100 | Manufacturing |
| NORWAY | ||
Nordic Waterproofing AS | 87.37 | Sales & |
| Distribution | ||
| PHILIPPINES | ||
OFIC Philippines Inc. | 100 | Sales & Marketing |
| POLAND | ||
Balex Metal Sp. Z o.o. | 100 | Manufacturing |
Corotop SA | 100 | Manufacturing |
Kingspan Sp. Z o.o. | 100 | Manufacturing |
LOGSTOR International Sp. Z.o.o | 100 | Holding Company |
STEICO Sp. Z o.o | 51 | Manufacturing |
| ROMANIA | ||
Terasteel SA | 99 | Manufacturing |
Wetterbest SA | 100 | Manufacturing |
| SPAIN | ||
Huurre Iberica SA | 100 | Manufacturing |
Kingspan Insulation SAU | 100 | Manufacturing |
Synthesia Technology Europe SLU | 100 | Manufacturing |
Teczone Española SA | 100 | Manufacturing |
THU Perfil SLU | 100 | Manufacturing |
| % | Nature of | |
| Shareholding | Business | |
| SWEDEN | ||
Kingspan AB | 100 | Sales & Marketing |
Kingspan Insulation AB | 100 | Manufacturing |
Nordic Waterproofing AB | 87.37 | Manufacturing |
Nordic Waterproofing Holding AB | 87.37 | Holding Company |
Powerpipe Systems AB | 100 | Manufacturing |
| TURKEY | ||
Kingspan Yapi Elemanlari A.S. | 85 | Manufacturing |
| Onduline Avrasya Insaat Malzemeleri | 100 | Manufacturing |
| Sanayi Ve Ticaret A.S. | ||
| UNITED ARAB EMIRATES | ||
| Kingspan Insulated Panels | 85 | Manufacturing |
| Manufacturing LLC | ||
Kingspan Insulation LLC | 100 | Manufacturing |
| UNITED KINGDOM | ||
Colt Group Limited | 100 | Holding Company |
Colt International Limited | 100 | Sales & Marketing |
Euroclad Group Limited | 100 | Manufacturing |
Kingspan Group Limited | 100 | Holding Company |
Kingspan Insulation Limited | 100 | Manufacturing |
Kingspan Limited | 100 | Manufacturing |
Kingspan Services (UK) Limited | 100 | Management & |
| Procurement | ||
Kingspan Water & Energy Limited | 100 | Manufacturing |
| UNITED STATES | ||
Kingspan Insulated Panels Inc. | 100 | Manufacturing |
Kingspan Insulation LLC | 100 | Manufacturing |
Kingspan Light & Air LLC | 100 | Manufacturing |
Morin Corporation | 100 | Manufacturing |
Pre-insulated Metal Technologies Inc. | 100 | Manufacturing |
Tate Access Floors Inc. | 100 | Manufacturing |
| URUGUAY | ||
Bromyros SA | 51 | Manufacturing |