Year ended 28 February 2026 | Year ended 28 February 2025 | ||||||
| Before | Exceptional | Before | Exceptional | ||||
| exceptional | items | exceptional | items | ||||
| items | (Note 5) | Total | items | (Note 5) | Total | ||
| Notes | €m | €m | €m | €m | €m | €m | |
Revenue | 1 | ||||||
Excise duties | ( | ( | ( | ( | |||
Net revenue | 1 | ||||||
Operating costs | 2 | ( | ( | ( | ( | ( | ( |
Group operating profit/(loss) | 1 | ( | ( | ||||
Impairment of promissory note | 5 | ( | ( | ||||
Net loss on disposal | 5 | ( | ( | ||||
Finance income | 6 | ||||||
Finance expense | 6 | ( | ( | ( | ( | ( | ( |
Share of equity accounted investments’ profit after tax | 13 | ||||||
Profit/(loss) before tax | ( | ( | |||||
Income tax income/(expense) | 7 | ( | ( | ( | ( | ||
Group profit/(loss) for the financial year | ( | ( | |||||
Basic earnings per share (cent) | 9 | ||||||
Diluted earnings per share (cent) | 9 |
| 2026 | 2025 | ||
| €m | €m | ||
| Other Comprehensive Income: | |||
| Items that may be reclassified to Income Statement in subsequent years: | |||
Foreign currency translation differences arising on the net investment in foreign operations | ( | ||
Profit/(loss) relating to cash flow hedges | 24 | ( | |
| Items that will not be reclassified to Income Statement in subsequent years: | |||
Revaluation of property, plant and equipment | 11 | ||
Deferred tax on revaluation of property, plant and equipment | 22 | ( | ( |
Remeasurement on retirement benefits | 23 | ( | |
Deferred tax on remeasurement | 22 | ( | |
Net (loss)/profit recognised directly within Other Comprehensive Income | ( | ||
Group profit for the financial year | |||
Total comprehensive income for the financial year | ( |
| 2026 | 2025 | ||
| €m | €m | ||
| ASSETS | |||
| Non-current assets | |||
Property, plant and equipment | 11 | ||
Goodwill and intangible assets | 12 | ||
Equity accounted investments and financial assets | 13 | ||
Retirement benefits | 23 | ||
Deferred tax assets | 22 | ||
Trade and other receivables | 15 | ||
| Current assets | |||
Inventories | 14 | ||
Trade and other receivables | 15 | ||
Current income tax assets | |||
Financial assets | 20 | ||
Derivative financial assets | 24 | ||
Cash and cash equivalents | |||
Assets held for sale | 16 | ||
TOTAL ASSETS | |||
| EQUITY | |||
| Capital and reserves | |||
Equity share capital | 26 | ||
Share premium | 26 | ||
Treasury shares | 26 | ( | ( |
Other reserves | 26 | ||
Retained income | |||
Total Equity |
| 2026 | 2025 | ||
| €m | €m | ||
| LIABILITIES | |||
| Non-current liabilities | |||
Lease liabilities | 19 | ||
Interest-bearing loans and borrowings | 20 | ||
Other financial liabilities | 25 | ||
Provisions | 18 | ||
Deferred tax liabilities | 22 | ||
| Current liabilities | |||
Lease liabilities | 19 | ||
Derivative financial liabilities | 24 | ||
Other financial liabilities | 25 | ||
Trade and other payables | 17 | ||
Provisions | 18 | ||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
| 2026 | 2025 | ||
| €m | €m | ||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
Group profit/(loss) for the year | |||
Share of equity accounted Investments profit after tax | 13 | ( | |
Finance income | 6 | ( | ( |
Finance expense | 6 | ||
Income tax expense | 7 | ||
Impairment of goodwill and intangible assets | 12 | ||
Impairment of Loan Notes | 5 | ||
Impairment of right-of-use assets | 19 | ||
Impairment of property, plant and equipment | 11 | ||
Depreciation of property, plant and equipment | 2, 11, 19 | ||
Remeasurement of dilapidations | ( | ||
Amortisation of intangible assets | 2, 12 | ||
Revaluation of property, plant and equipment | 11 | ( | ( |
Loss on sale of businesses and investments | 5 | ||
Loss on disposal of property, plant and equipment | 2 | ( | ( |
Translational foreign exchange movements | ( | ( | |
Increase in exceptional item payables | |||
Charge for equity settled share-based payments | 4 | ||
Pension contributions: adjustment from credit to payment | 23 | ( | ( |
Cash inflow before working capital movements | |||
Decrease in inventories | |||
Decrease in trade and other receivables | |||
Decrease in trade and other payables | ( | ( | |
Increase in provisions | |||
Cash generated from operations | |||
Interest received | |||
Interest and similar costs paid | ( | ( | |
Income taxes received/(paid) | ( | ||
Net cash inflow from operating activities |
| 2026 | 2025 | ||
| €m | €m | ||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
Purchase of property, plant and equipment | 11 | ( | ( |
Purchase of intangible assets | 12 | ( | ( |
Proceeds from sale of held-for-sale assets and investments | 10, 16 | ||
Net cash outflow from investing activities | ( | ( | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
Dividends paid to Company Shareholders | 8 | ( | ( |
Drawdown of debt | 21 | ||
Share buybacks | 26 | ( | ( |
Payment of debt issue costs | 21 | ( | |
Payment of lease liabilities | 19 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net decrease in cash | ( | ( | |
| Reconciliation of opening to closing cash | |||
Cash and cash equivalents at beginning of year | |||
Translation adjustment | ( | ||
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at end of financial year |
| Currency | ||||||||||
| Equity share | Other capital | Cash flow hedge | Share-based | translation | Revaluation | |||||
| capital | Share premium | reserves* | reserve | payments reserve | reserve | reserve | Treasury shares | Retained income | Total | |
| €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | |
At 29 February 2024 | ( | |||||||||
Profit for the financial year | ||||||||||
Other comprehensive income/(loss) | ( | ( | ||||||||
Total comprehensive income/(loss) | ( | |||||||||
Dividend paid on ordinary shares | ( | ( | ||||||||
Reclassification of share-based payments reserve | ( | |||||||||
| Purchase of shares to satisfy employee share | ||||||||||
entitlements (Note 26) | ( | ( | ( | |||||||
| Purchase of Treasury shares – Share buybacks | ||||||||||
(Note 26) | ( | ( | ||||||||
Cancellation of Treasury shares | ( | ( | ||||||||
Transfer of Treasury Shares | ( | |||||||||
Equity settled share-based payments (Note 4) | ||||||||||
Total transactions with owners | ( | ( | ( | ( | ||||||
At 28 February 2025 | ( | ( | ||||||||
Profit for the financial year | ||||||||||
Other comprehensive income/(loss) | ( | ( | ||||||||
Total comprehensive income/(loss) | ( | ( | ||||||||
Dividend paid on ordinary shares | ( | ( | ||||||||
Reclassification of share-based payments reserve | ( | |||||||||
| Purchase of shares to satisfy employee share | ||||||||||
entitlements (Note 26) | ( | ( | ||||||||
| Purchase of Treasury shares – Share buybacks | ||||||||||
(Note 26) | ( | ( | ||||||||
Sale of Treasury shares | ( | |||||||||
Cancellation of Treasury shares | ( | ( | ||||||||
Transfer of Treasury Shares | ( | ( | ( | |||||||
Equity settled share-based payments (Note 4) | ( | |||||||||
Total transactions with owners | ( | ( | ( | |||||||
At 28 February 2026 | ( |
| Land and Buildings | |
Land | n/a |
Buildings – ROI | 2-6% straight-line |
Buildings – UK | 2-3% straight-line |
| Plant and Machinery | |
Storage tanks | 2-7% straight-line |
Other plant and machinery | 6-32% straight line (FY2025: |
| 6-32% reducing balance) |
| Motor Vehicles and Other Equipment | |
Motor vehicles | 15% straight-line |
Other equipment including returnable bottles, cases and kegs | 5-50% straight-line |
Trade relationship re Tennent’s acquisition | 20 years |
Trade relationship re Wallaces acquisition | 10 years |
Trade relationship re Gleeson acquisition | 15 years |
Trade relationship re Matthew Clark and Bibendum acquisition | 15 years |
Software and licence costs | 5-8 years |
| 2026 | 2025 | ||||||
| Operating | Operating | ||||||
| Revenue | Net revenue | profit | Revenue | Net revenue | profit | ||
Group | Notes | €m | €m | €m | €m | €m | €m |
Branded | 453.6 | 309.5 | 51.0 | 452.6 | 298.6 | 46.1 | |
Distribution | 1,408.0 | 1,260.3 | 19.5 | 1,556.8 | 1,366.9 | 31.0 | |
Total before exceptional items | 1,861.6 | 1,569.8 | 70.5 | 2,009.4 | 1,665.5 | 77.1 | |
Exceptional items | 5 | – | – | (40.1) | – | – | (31.3) |
Total | 1,861.6 | 1,569.8 | 30.4 | 2,009.4 | 1,665.5 | 45.8 | |
Impairment of promissory note | 5 | – | (4.5) | ||||
Net loss on disposal | 5 | – | (0.1) | ||||
Finance income | 6 | 2.0 | 2.7 | ||||
Finance expense | 6 | (22.7) | (24.0) | ||||
| Share of equity | |||||||
| accounted investments’ | |||||||
profit after tax | 13 | – | 0.1 | ||||
| Finance expense | |||||||
exceptional items | 5, 6 | (0.6) | (0.4) | ||||
Profit before tax | 9.1 | 19.6 |
2026 | 2025 | |||||
| Tangible and | Depreciation, | Tangible and | Depreciation, | |||
| intangible | amortisation | intangible | amortisation | |||
| expenditure | Lease additions | and impairment | expenditure | Lease additions | and impairment | |
| €m | €m | €m | €m | €m | €m | |
Branded | 8.6 | 2.7 | 36.1 | 16.8 | 5.7 | 21.6 |
Distribution | 4.4 | 18.7 | 19.9 | 3.4 | 16.6 | 17.6 |
Total | 13.0 | 21.5 | 56.0 | 20.2 | 22.3 | 39.2 |
Revenue | Net revenue | |||
| 2026 | 2025 | 2026 | 2025 | |
| €m | €m | €m | €m | |
Ireland | 296.1 | 364.4 | 221.1 | 269.5 |
Great Britain | 1,545.2 | 1,624.5 | 1,328.4 | 1,375.5 |
International* | 20.3 | 20.5 | 20.3 | 20.5 |
Total | 1,861.6 | 2,009.4 | 1,569.8 | 1,665.5 |
| Ireland | Great Britain | International | Total | |
| At 28 February 2026 | €m | €m | €m | €m |
Property, plant and equipment | 75.7 | 209.8 | – | 285.5 |
Goodwill and intangible assets | 159.6 | 317.8 | 21.9 | 499.3 |
| Equity accounted investments | ||||
and financial assets | 0.6 | 0.8 | 0.1 | 1.5 |
Total | 235.9 | 528.4 | 22.0 | 786.3 |
| Ireland | Great Britain | International | Total | |
| At 28 February 2025 | €m | €m | €m | €m |
Property, plant and equipment | 80.5 | 192.8 | 1.1 | 274.4 |
Goodwill and intangible assets | 160.7 | 350.4 | 21.9 | 533.0 |
| Equity accounted investments | ||||
and financial assets | 0.6 | 0.8 | 0.1 | 1.5 |
Total | 241.8 | 544.0 | 23.1 | 808.9 |
2026 | 2025 | |||||
| Before | Before | |||||
| exceptional | Exceptional | exceptional | Exceptional | |||
| items | items (Note 5) | Total | items | items (Note 5) | Total | |
| Group | €m | €m | €m | €m | €m | €m |
Raw material cost of goods sold/bought-in finished goods | 1,191.0 | – | 1,191.0 | 1,282.1 | – | 1,282.1 |
Inventory write-down/(recovered) (Note 14) | 1.2 | – | 1.2 | (0.6) | – | (0.6) |
Employee remuneration (Note 3) | 153.6 | 6.0 | 159.6 | 156.2 | 7.8 | 164.0 |
Direct brand marketing | 20.0 | 4.1 | 24.1 | 20.9 | – | 20.9 |
Other operating, selling and administration costs | 100.8 | 14.8 | 115.6 | 95.0 | 17.5 | 112.5 |
Foreign exchange | (1.1) | – | (1.1) | (2.0) | – | (2.0) |
Depreciation (Notes 11 and 19) | 31.0 | – | 31.0 | 32.1 | – | 32.1 |
Amortisation (Note 12) | 2.8 | – | 2.8 | 2.8 | – | 2.8 |
Auditor’s remuneration (see below) | 2.2 | 0.2 | 2.4 | 2.0 | 1.7 | 3.7 |
Impairment of intangible assets (Note 12) | – | 16.1 | 16.1 | – | – | – |
Impairment of property, plant and equipment (Note 11) | – | 0.4 | 0.4 | – | 1.8 | 1.8 |
Impairment of right-of-use assets (Note 19) | – | 5.7 | 5.7 | – | 2.5 | 2.5 |
Net loss on disposal of property, plant and equipment (Note 11) | 0.1 | – | 0.1 | 0.1 | – | 0.1 |
Revaluation of property, plant and equipment (Note 11) | (2.3) | (7.2) | (9.5) | (0.2) | – | (0.2) |
Total operating costs | 1,499.3 | 40.1 | 1,539.4 | 1,588.4 | 31.3 | 1,619.7 |
| 2026 | 2025 | |
| €m | €m | |
Audit of the Group financial statements | 2.2 | 3.6 |
Non-audit services* | 0.2 | 0.1 |
Total | 2.4 | 3.7 |
| 2026 | 2025 | |
| Group | Number | Number |
Sales and marketing | 410 | 434 |
Production and distribution | 1,559 | 1,533 |
Administration | 793 | 814 |
Total | 2,762 | 2,781 |
| 2026 | 2025 | |
| €m | €m | |
Wages, salaries and other short-term employee benefits | 132.3 | 136.1 |
Restructuring costs and termination benefits | 6.0 | 7.8 |
Social welfare costs | 16.0 | 13.9 |
Retirement benefits – defined benefit schemes (Note 23) | (0.6) | (0.9) |
| Retirement benefits – defined contribution schemes, including | ||
related expenses | 5.8 | 5.9 |
Equity settled share-based payments (Note 4) | (0.4) | 0.7 |
Other equity settled share-based payments (Note 4) | 0.5 | 0.5 |
Total | 159.6 | 164.0 |
| 2026 | 2025 | |
| €m | €m | |
Directors’ remuneration (Note 29) | 2.5 | 4.3 |
| June and | ||||
| June | July | January | October | |
| 2023 | 2024 | 2025 | 2025 | |
| awards | awards | awards | awards | |
Performance period | FY2024 – | FY2025 – | FY2025 – | FY2026 – |
| Target weighting: | FY2026 | FY2027 | FY2028 | FY2029 |
Earnings per share (‘EPS’) | 45% | 45% | – | 55% |
Total shareholder return (‘TSR’) | 35% | 35% | – | 35% |
Share price growth | – | – | 100% | – |
Environmental | 20% | 20% | – | 10% |
| LTIP | LTIP | LTIP | |||||||
| LTIP | LTIP | options | LTIP | options | options | ||||
| options | options | granted | options | granted | granted | R&R | LTIP | R&R | |
| granted | granted | (Other | granted | (ED* | (Other | options | options | options | |
| October | (ED*) June | Awards) | January | Awards) | Awards) | granted | granted | granted | |
| 2025 | 2025 | June 25 | 2025 | July 24 | July 24 | July 24 | June 23 | June 23 | |
| Fair value at date | |||||||||
of grant | €1.31 | €1.74 | €1.74 | €0.89 | €1.54 | €1.59 | €1.86 | €1.26 | €1.12 |
Market value at date of grant | €1.58 | €2.00 | €2.00 | €1.74 | €1.92 | €1.92 | €1.92 | €1.59 | €1.59 |
Exercise price | – | – | - | – | – | – | – | – | – |
| Risk free interest | |||||||||
rate (%) | 3.60 | 4.10 | 3.80 | 4.26 | 4.00 | 4.00 | 4.35 | 4.74 | 4.74 |
| Expected | |||||||||
volatility (%) | 39.2 | 31.9 | 31.9 | 31.0 | 32.1 | 32.1 | 26.1 | 39.0 | 39.0 |
| Expected term | |||||||||
| until exercise | |||||||||
(years) | 3.0 | 3.0 | 3.0 | 3.0 | 2.6 | 2.6 | 1.0 | 3.0 | 3.0 |
| Dividend yield | |||||||||
(%) | – | – | - | – | – | – | 3.1% | – | 4.2 |
| Weighted | Income | |||||
| Weighted | average | Statement | Income | |||
| average | remaining | (credit)/ | Statement | |||
| vesting | contractual | Ordinary | expense | expense | ||
| period | life | shares | Grant price | 2026 | 2025 | |
| (years) | (years) | options | € | €m | €m | |
Long-Term Incentive Plan | 2.8 | 1.3 | 5,917,274 | – | (0.5) | 0.5 |
| Recruitment and Retention | ||||||
Plan | 0.6 | – | 110,277 | – | 0.1 | 0.2 |
6,027,551 | (0.4) | 0.7 | ||||
| Partnership and Matching | ||||||
Share Schemes | 0.5 | 0.5 |
2026 | 2025 | |||
| Weighted | Weighted | |||
| average | average | |||
| Ordinary Shares | exercise price | Ordinary Shares | exercise price | |
| options | € | options | € | |
Outstanding at beginning of year | 6,095,710 | – | 5,069,162 | 0.09 |
Granted | 2,186,590 | – | 2,596,315 | – |
Exercised | (272,900) | – | (857,285) | – |
Forfeited/lapsed | (1,981,849) | – | (712,482) | – |
Outstanding at end of year* | 6,027,551 | – | 6,095,710 | – |
| 2026 | 2025 | |
| Group | €m | €m |
Restructuring costs (a) | (23.4) | (23.8) |
Risk management and control reviews (b) | (1.0) | (6.1) |
Brand dispense assets (c) | (7.3) | – |
PPE Revaluation (d) | 7.2 | – |
Impairment of brands (e) | (15.6) | – |
Bittersweet cider apple contracts (f) | – | 0.3 |
ERP implementation costs (g) | – | 0.1 |
Director settlement arrangements (h) | – | (1.8) |
Operating profit/(loss) exceptional items | (40.1) | (31.3) |
Vermont promissory note (i) | – | (4.5) |
Net loss on disposal (j) | – | (0.1) |
Finance expense (k) | (0.6) | (0.4) |
Included in profit/(loss) before tax | (40.7) | (36.3) |
Income tax credit (l) | 6.5 | 5.1 |
Included in profit/(loss) after tax | (34.2) | (31.2) |
| 2026 | 2025 | |
| Group | €m | €m |
| Finance expense: | ||
Interest expense on borrowings | (9.9) | (11.9) |
Other finance expense* | (4.7) | (5.1) |
Interest on lease liabilities (Note 19) | (8.1) | ( 7.0) |
Total finance expense before exceptional items | (22.7) | (24.0) |
| Exceptional finance expense: | ||
Interest expense | (0.6) | (0.4) |
Total exceptional finance expense | (0.6) | (0.4) |
Total finance expenses | (23.3) | (24.4) |
| Finance income: | ||
Interest income | 2.0 | 2.7 |
Total finance income | 2.0 | 2.7 |
| 2026 | 2025 | |
| Group | €m | €m |
| Current tax: | ||
Irish corporation tax | 1.5 | 3.2 |
Foreign corporation tax | 0.3 | (0.7) |
Adjustments in respect of previous years | (1.1) | (3.2) |
Total current tax charge/(credit) | 0.7 | (0.7) |
| Deferred tax: | ||
Irish | 1.2 | 0.5 |
Foreign | 4.5 | 3.0 |
Adjustments in respect of previous years | (0.8) | 3.2 |
Total deferred tax charge | 4.9 | 6.7 |
Total income tax expense recognised in the Income Statement | 5.6 | 6.0 |
| Relating to continuing operations | ||
– continuing operations before exceptional items | 12.1 | 11.1 |
– continuing operations exceptional items | (6.5) | (5.1) |
Total income tax expense recognised in the Income Statement | 5.6 | 6.0 |
| 2026 | 2025 | |
| €m | €m | |
Profit before tax | 9.1 | 19.6 |
| Tax at standard rate of corporation tax in the Republic of Ireland | ||
of 12.5% | 1.1 | 2.4 |
| Actual tax expense is affected by the following: | ||
Expenses not deductible for tax purposes | 4.4 | 3.0 |
Adjustments in respect of prior years | (1.9) | – |
Income taxed at rates other than the standard rate of tax | 0.3 | 2.2 |
Other | 2.5 | (1.4) |
Recognition of deferred tax assets | (0.8) | (0.2) |
Total income tax expense recognised in the Income Statement | 5.6 | 6.0 |
| 2026 | 2025 | |
| €m | €m | |
| Deferred tax arising on revaluation of property, plant and machinery | ||
reflected in revaluation reserve | 0.4 | 0.2 |
Deferred tax arising on movement of retirement benefits | 1.3 | (0.8) |
Total deferred tax credit | 1.7 | (0.6) |
| 2026 | 2025 | |
| Group | €m | €m |
| Declared during the financial year: | ||
| Final dividend for the year ended 28 February 2025: 4.13 cent per share | ||
(FY2024: 3.79 cent per share) | 15.4 | 15.3 |
| Interim dividend at 31 August 2025: 2.08 cent per share | ||
(FY2025: 2.00 cent per share) | 7.7 | 7.6 |
Total equity dividends | 23.1 | 22.9 |
| Settled as follows: | ||
Paid in cash | 23.1 | 22.9 |
Payment of LTIP dividend declared and accrued in prior year | (0.1) | – |
Total equity dividends | 23.0 | 22.9 |
| Proposed after the end of the year and not recognised as a liability | ||
| Final dividend for the year ended 28 February 2026: | ||
(FY2025: | 13.6 | 15.8 |
| 2026 | 2025 | |
| Group | Millions | Millions |
Weighted average number of shares for basic earnings per share | 371.3 | 383.1 |
Adjustment for the effect of conversion of options | 3.0 | 2.5 |
Weighted average number of shares for diluted earnings per share | 374.3 | 385.6 |
| 2026 | 2025 | |
| €m | €m | |
Group profit for the financial year | 3.5 | 13.6 |
Adjustment for exceptional items, net of tax (Note 5) | 34.2 | 31.2 |
Earnings as adjusted for exceptional items, net of tax | 37.7 | 44.8 |
| 2026 | 2025 | |
| Cents | Cents | |
| Basic earnings per share: | ||
Basic earnings per share | 0.9 | 3.5 |
Adjusted basic earnings per share | 10.2 | 11.7 |
| 2026 | 2025 | |
| Cents | Cents | |
| Diluted earnings per share: | ||
Diluted earnings per share | 0.9 | 3.5 |
Adjusted diluted earnings per share | 10.1 | 11.6 |
| €m | |
Identifiable intangible assets: Acquired brands (Note 12) | 0.6 |
Property, plant and equipment (Note 11) | 1.8 |
Inventories | 0.1 |
Trade and other receivables | 0.8 |
Deferred tax liabilities (Note 22) | (0.3) |
Trade and other payables | (3.3) |
Net identifiable liabilities acquired | (0.3) |
Goodwill (Note 12) | 1.2 |
Total consideration* | 0.9 |
| Motor vehicles | ||||
| Freehold land | Plant and | and other | ||
| and buildings | machinery | equipment | Total | |
| Group | €m | €m | €m | €m |
| Cost or valuation | ||||
At 29 February 2024 | 95.6 | 217.9 | 69.1 | 382.6 |
Translation adjustment | 2.0 | 3.0 | 1.3 | 6.3 |
Additions | 3.5 | 8.7 | 4.3 | 16.5 |
Acquisition of subsidiary (Note 10) | – | 1.8 | – | 1.8 |
Assets held for sale (Note 16) | – | (3.1) | – | (3.1) |
Disposals | (0.9) | (0.7) | (1.6) | (3.2) |
Impairment | (1.8) | – | – | (1.8) |
Revaluation of property, plant and machinery | 2.7 | (0.7) | – | 2.0 |
At 28 February 2025 | 101.1 | 226.9 | 73.1 | 401.1 |
Translation adjustment | (3.1) | (5.1) | (2.0) | (10.2) |
Reclassification | 1.3 | (1.5) | 0.2 | – |
Additions | 1.8 | 6.2 | 3.2 | 11.2 |
Disposals | (9.1) | (5.6) | (5.9) | (20.6) |
Impairment | – | (0.4) | – | (0.4) |
Revaluation of property, plant and machinery | 3.9 | 9.3 | – | 13.2 |
At 28 February 2026 | 95.9 | 229.8 | 68.6 | 394.3 |
| Accumulated depreciation | ||||
At 29 February 2024 | 23.0 | 155.5 | 56.4 | 234.9 |
Translation adjustment | 0.4 | 1.7 | 0.9 | 3.0 |
Assets held for sale (Note 16) | – | (2.0) | – | (2.0) |
Disposals | (1.6) | (0.7) | (0.9) | (3.2) |
Charge for the year | 2.9 | 4.5 | 4.2 | 11.6 |
At 28 February 2025 | 24.7 | 159.0 | 60.6 | 244.3 |
Translation adjustment | (0.6) | (2.4) | (1.6) | (4.6) |
Disposals | (8.9) | (5.9) | (5.7) | (20.5) |
Charge for the year | 2.7 | 2.6 | 4.9 | 10.2 |
At 28 February 2026 | 17.9 | 153.3 | 58.2 | 229.4 |
| Net book value | ||||
At 28 February 2026 | 78.0 | 76.5 | 10.4 | 164.9 |
At 28 February 2025 | 76.4 | 67.9 | 12.5 | 156.8 |
| 2026 | 2025 | |
| €m | €m | |
Property, plant and equipment | 164.9 | 156.8 |
Right-of-use assets (Note 19) | 120.6 | 117.6 |
Total | 285.5 | 274.4 |
| Motor vehicles | ||||
| Freehold land | Plant and | and other | ||
| and buildings | machinery | equipment | Total | |
| €m | €m | €m | €m | |
| Net book value | ||||
| (excluding right-of-use assets) | ||||
| Carrying value at 28 February 2026 | ||||
post revaluation | 78.0 | 76.5 | 10.4 | 164.9 |
| Carrying value at 28 February 2026 | ||||
pre revaluation | 74.1 | 67.2 | 10.4 | 151.7 |
Gain/(loss) on revaluation | 3.9 | 9.3 | – | 13.2 |
| 28 February 2026 classified within: | ||||
Income statement | 2.3 | – | – | 2.3 |
| Income statement | ||||
(Exceptional items Note 5) | – | 7.2 | – | 7.2 |
Other Comprehensive Income | 1.6 | 2.1 | – | 3.7 |
| Net book value | ||||
| (excluding right-of-use assets) | ||||
| Carrying value at 28 February 2025 | ||||
post revaluation | 76.4 | 67.9 | 12.5 | 156.8 |
| Carrying value at 28 February 2025 | ||||
pre revaluation | 73.7 | 68.6 | 12.5 | 154.8 |
Gain/(loss) on revaluation | 2.7 | (0.7) | – | 2.0 |
| 28 February 2025 classified within: | ||||
Income statement | 0.9 | (0.7) | – | 0.2 |
Other Comprehensive Income | 1.8 | – | – | 1.8 |
| Significant | Significant | |||
| Carrying | Quoted prices | observable | unobservable | |
| amount | Level 1 | Level 2 | Level 3 | |
| €m | €m | €m | €m | |
| Recurring measurements | ||||
| Freehold land and buildings measured | ||||
at market value | 16.0 | – | – | 16.0 |
| Freehold land and buildings measured | ||||
at Depreciated Replacement Cost | 62.0 | – | – | 62.0 |
Plant and machinery measured at Depreciated Replacement Cost | 76.5 | – | – | 76.5 |
At 28 February 2026 | 154.5 | – | – | 154.5 |
| Recurring measurements | ||||
| Freehold land and buildings measured | ||||
at market value | 16.9 | – | – | 16.9 |
| Freehold land and buildings measured | ||||
at Depreciated Replacement Cost | 59.3 | – | – | 59.3 |
Plant and machinery measured at Depreciated Replacement Cost | 68.1 | – | – | 68.1 |
At 28 February 2025 | 144.3 | – | – | 144.3 |
| Range of | Range of | Relationship of | ||
| Significant | unobservable inputs – | unobservable inputs – | unobservable inputs | |
| Valuation technique | unobservable inputs | Land (‘000) | Buildings | to fair value |
| Comparable | Price per square | The higher the | ||
| market | foot/acre | price per square | ||
| transactions | foot/acre, the | |||
| higher the fair value | ||||
Republic of Ireland | €50 – €150 | €24 – €1,293 | ||
| (FY2025: | (FY2025: | |||
€50 – | €150) | €47 – €1,256) per | ||
| per hectare | square metre | |||
United Kingdom | £150 – £250 | £233 – £1,697 | ||
| (FY2025: £150 – | (FY2025: £239 | |||
| £250) per acre | –£1,669) | |||
| per square metre |
| Gross replacement cost | Increase in gross replacement cost ranging from 0% to 10% | |
| adjustment | (FY2025: 0% to 14%) | |
| Economic obsolescence | Economic obsolescence, considered on an asset-by-asset basis, | |
| adjustment factor | for each plant, ranging from 0% to 23% (FY2025: 0% to 20%). | |
| The weighted average obsolescence factor by site is as follows: | ||
• | Cidery, Ireland – 23% (FY2025: 20%) | |
• | Brewery Scotland – 6% (FY2025: 3%) | |
| Physical and functional | Adjustment for changes to physical and functional obsolescence | |
| obsolescence adjustment factor | ranging from 64% to 85% (FY2025: 65% to 70%) |
| Other intangible | ||||
| Goodwill | Brands | assets | Total | |
| Group | €m | €m | €m | €m |
| Cost | ||||
At 29 February 2024 | 599.0 | 323.6 | 48.6 | 971.2 |
Additions | 1.2 | 0.6 | 1.9 | 3.7 |
Translation adjustment | 5.9 | 3.8 | 0.5 | 10.2 |
At 28 February 2025 | 606.1 | 328.0 | 51.0 | 985.1 |
Additions | – | – | 1.8 | 1.8 |
Translation adjustment | (9.5) | (6.2) | (0.9) | (16.6) |
At 28 February 2026 | 596.6 | 321.8 | 51.9 | 970.3 |
| Amortisation and impairment | ||||
At 29 February 2024 | 201.2 | 214.6 | 33.5 | 449.3 |
Amortisation charge for the year | – | – | 2.8 | 2.8 |
At 28 February 2025 | 201.2 | 214.6 | 36.3 | 452.1 |
Impairment charge for the year | – | 15.6 | 0.5 | 16.1 |
Amortisation charge for the year | – | – | 2.8 | 2.8 |
At 28 February 2026 | 201.2 | 230.2 | 39.6 | 471.0 |
| Net book value | ||||
At 28 February 2026 | 395.4 | 91.6 | 12.3 | 499.3 |
At 28 February 2025 | 404.9 | 113.4 | 14.7 | 533.0 |
FY2026 | FY2025 | ||||||
| Discount | Terminal | Discount | Terminal | ||||
| Group of cash- | Operating | Goodwill | rate | growth rate | Goodwill | rate | growth rate |
| generating units | segment | €m | % | % | €m | % | % |
Cider | Branded | 185.7 | 7.4% | 2.0% | 187.2 | 6.9% | 2.0% |
Tennent’s | Branded | 63.5 | 8.7% | 2.0% | 65.2 | 8.2% | 2.0% |
Ireland | Distribution | 20.9 | 7.4% | 2.0% | 20.9 | 6.9% | 2.0% |
MCB | Distribution | 103.4 | 8.7% | 2.0% | 109.7 | 8.2% | 2.0% |
Export | Distribution | 21.9 | 8.7% | 2.0% | 21.9 | 8.2% | 2.0% |
Total | 395.4 | 404.9 |
| Decrease on | ||
| headroom | ||
| Movement | €m | |
Decrease in operating profit | €2.5m | 34.6 |
Increase in discount rate | 0.25% | 3.4 |
Increase in terminal growth rate | 0.25% | 2.7 |
| Associates | Financial assets | Total | |
| Group | €m | €m | €m |
| Investment in equity accounted investments | |||
| and financial assets | |||
Carrying amount at 29 February 2024 | 0.4 | 1.0 | 1.4 |
Share of profit after tax | 0.1 | – | 0.1 |
Carrying amount at 28 February 2025 | 0.5 | 1.0 | 1.5 |
Share of profit after tax | – | – | – |
Carrying amount at 28 February 2026 | 0.5 | 1.0 | 1.5 |
| Joint | |||
| Associates | ventures | Associates | |
| 2026 | 2025 | 2025 | |
| €m | €m | €m | |
Non-current assets | 2.5 | – | 2.7 |
Current assets | 1.1 | – | 1.1 |
Non-current liabilities | (0.8) | – | (0.6) |
Current liabilities | (0.6) | – | (1.1) |
Net assets | 2.2 | – | 2.1 |
Revenue | 3.2 | 1.7 | 3.8 |
Profit/(loss) before tax | – | (0.4) | 0.4 |
| 2026 | 2025 | |
| Company | €m | €m |
| Cost | ||
At 1 March | 1,160.1 | 1,160.1 |
Capital contributions arising from share-based payments | 0.3 | 1.2 |
Contributions received in relation to share-based payments | (0.3) | (1.2) |
Capital contribution into subsidiary undertakings | 68.3 | – |
At 28 February | 1,228.4 | 1,160.1 |
| Accumulated impairment losses | ||
At 1 March | 375.0 | 175.0 |
Impairment | 82.2 | 200.0 |
At 28 February | 457.2 | 375.0 |
| Net book value | ||
At 28 February | 771.2 | 785.1 |
| 2026 | 2025 | |
| Group | €m | €m |
Raw materials and consumables | 36.8 | 37.3 |
Finished goods and goods for resale | 111.0 | 119.2 |
Total inventories at lower of cost and net realisable value | 147.8 | 156.5 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| €m | €m | €m | €m | |
| Current receivables: | ||||
Trade receivables | 90.6 | 100.1 | – | – |
Amounts due from Group undertakings | – | – | 373.5 | 422.6 |
Advances to customers | 16.7 | 5.5 | – | – |
Prepayments and other receivables | 22.8 | 28.8 | – | – |
| Non–current receivables: | 130.1 | 134.4 | 373.5 | 422.6 |
Amounts due from Group undertakings | – | – | 134.7 | 157.0 |
Advances to customers | 21.4 | 34.5 | – | – |
Prepayments and other receivables | 1.5 | 0.4 | – | – |
22.9 | 34.9 | 134.7 | 157.0 | |
Total | 153.0 | 169.3 | 508.2 | 579.6 |
Trade receivables | Advances to customers | Total | Total | |||||
| Gross | Impairment | Gross | Impairment | Gross | Impairment | Gross | Impairment | |
| 2026 | 2026 | 2026 | 2026 | 2026 | 2026 | 2025 | 2025 | |
| Group | €m | €m | €m | €m | €m | €m | €m | €m |
Not past due | 85.3 | (0.9) | 36.2 | (2.2) | 121.5 | (3.1) | 127.4 | (3.4) |
Past due 0-30 days | 3.9 | (0.1) | 0.1 | – | 4.0 | (0.1) | 8.3 | (0.2) |
Past due 31-120 days | 2.8 | (1.3) | 0.3 | – | 3.1 | (1.3) | 4.9 | (0.7) |
Past due 121-365 days | 0.8 | – | 1.1 | (0.1) | 1.9 | (0.1) | 3.5 | (2.8) |
Past due more than one year | 1.3 | (1.2) | 5.1 | (2.4) | 6.4 | (3.6) | 7.9 | (4.8) |
Total | 94.1 | (3.5) | 42.8 | (4.7) | 136.9 | (8.2) | 152.0 | (11.9) |
| Trade | Advances to | |||
| receivables | customers | Total | Total | |
| 2026 | 2026 | 2026 | 2025 | |
| Group | €m | €m | €m | €m |
At beginning of year | (6.5) | (5.4) | (11.9) | 16.1 |
Recovered during the year | 0.8 | 1.0 | 1.8 | – |
(Released)/Provided during the year | (0.9) | (0.4) | (1.3) | 0.7 |
Derecognised on acquisition of joint venture | – | – | – | (2.1) |
Written off during the year | 2.8 | – | 2.8 | ( 3.1) |
Translation adjustment | 0.3 | 0.1 | 0.4 | 0.3 |
At end of year | (3.5) | (4.7) | (8.2) | 11.9 |
| 2026 | 2025 | |
| Group | €m | €m |
| Assets | ||
Property, plant and equipment | 0.8 | 1.1 |
Assets held for sale | 0.8 | 1.1 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| Group | €m | €m | €m | €m |
Trade payables | 220.4 | 254.4 | – | – |
Payroll taxes and social security | 5.3 | 5.0 | – | – |
VAT | 18.8 | 14.8 | – | – |
Excise duty | 18.3 | 24.1 | – | – |
Accruals | 62.3 | 72.1 | 3.9 | 3.6 |
Amounts due to Group undertakings | – | – | 106.6 | 72.0 |
Total | 325.1 | 370.4 | 110.5 | 75.6 |
| Onerous | ||||
| Dilapidations | contracts | Other | Total | |
| Group | €m | €m | €m | €m |
At 1 March 2024 | 5.3 | 3.4 | 1.4 | 10.1 |
Translation adjustment | 0.2 | 0.1 | 0.1 | 0.4 |
Charged during the year | 3.5 | 2.2 | 0.9 | 6.6 |
Released during the year | (0.7) | (0.1) | (0.4) | (1.2) |
Utilised during the year | (0.8) | (0.4) | (0.3) | (1.5) |
Unwinding of discount on provisions | 0.1 | 0.1 | – | 0.2 |
At 28 February 2025 | 7.6 | 5.3 | 1.7 | 14.6 |
Translation adjustment | (0.5) | (0.3) | (0.1) | (0.9) |
Charged during the year | 0.6 | 3.5 | 1.6 | 5.7 |
Released during the year | (0.6) | (0.8) | – | (1.4) |
Utilised during the year | (1.3) | (2.2) | (0.7) | (4.2) |
Unwinding of discount on provisions | 0.1 | 0.4 | – | 0.5 |
At 28 February 2026 | 5.9 | 5.9 | 2.5 | 14.3 |
| 2026 | 2025 | |
| Group | €m | €m |
Current liabilities | 8.7 | 7.6 |
Non-current liabilities | 5.6 | 7.0 |
14.3 | 14.6 |
| Motor vehicles | ||||
| Freehold land | Plant and | and other | ||
| and buildings | machinery | equipment | Total | |
| Group | €m | €m | €m | €m |
| Net carrying amount: | ||||
At 1 March 2024 | 54.9 | 5.3 | 39.8 | 100.0 |
Translation adjustment | 2.4 | 0.4 | 0.9 | 3.7 |
Additions | 8.1 | 2.7 | 11.5 | 22.3 |
Disposals | (3.0) | – | – | (3.0) |
Remeasurement | 17.6 | – | – | 17.6 |
Depreciation charge for the year | ( 7.3) | (5.3) | ( 7.9) | (20.5) |
Impairment | (2.5) | – | – | (2.5) |
At 28 February 2025 | 70.2 | 3.1 | 44.3 | 117.6 |
Translation adjustment | (4.1) | – | (2.3) | (6.4) |
Additions | – | – | 21.5 | 21.5 |
Disposals | – | – | (0.2) | (0.2) |
Remeasurement | 14.1 | (0.1) | 0.6 | 14.6 |
Depreciation charge for the year | (6.8) | (1.3) | (12.7) | (20.8) |
Impairment | (1.1) | – | (4.6) | (5.7) |
Reclassification | 3.2 | (0.3) | (2.9) | – |
At 28 February 2026 | 75.5 | 1.4 | 43.7 | 120.6 |
| Motor vehicles | ||||
| Freehold land | Plant and | and other | ||
| and buildings | machinery | equipment | Total | |
| Group | €m | €m | €m | €m |
| Net carrying amount: | ||||
At 1 March 2024 | (63.6) | (5.6) | (40.9) | (110.1) |
Translation adjustment | (2.9) | (0.4) | (0.9) | (4.2) |
Additions to lease liabilities | (8.2) | (2.7) | (11.6) | (22.5) |
Disposals | 3.0 | – | – | 3.0 |
Remeasurement | (16.1) | – | – | (16.1) |
Payments* | 10.4 | 6.2 | 8.9 | 25.5 |
Interest (discount unwinding) | (4.9) | (1.1) | (1.0) | ( 7.0) |
At 28 February 2025 | (82.3) | (3.6) | (45.5) | (131.4) |
Translation adjustment | 4.7 | 0.2 | 2.4 | 7.3 |
Additions to lease liabilities | – | – | (21.5) | (21.5) |
Disposals | – | – | 0.2 | 0.2 |
Remeasurement | (14.5) | 0.1 | (0.6) | (15.0) |
Payments* | 11.6 | 1.5 | 16.4 | 29.5 |
Interest (discount unwinding) | (5.2) | (0.1) | (2.8) | (8.1) |
Reclassification | (6.4) | 0.3 | 6.1 | – |
At 28 February 2026 | (92.1) | (1.6) | (45.3) | (139.0) |
| 2026 | 2025 | |
| Group | €m | €m |
Current liabilities | (19.0) | (19.7) |
Non-current liabilities | (120.0) | (111.7) |
(139.0) | (131.4) |
2026 | 2025 | |
| Undiscounted | Undiscounted | |
| Group | €m | €m |
Within one year | (26.2) | (26.8) |
Between one and two years | (24.8) | (23.1) |
Between two and three years | (20.0) | (21.1) |
Between three and four years | (17.2) | (14.7) |
Between four and five years | (15.2) | (12.7) |
After five years | (85.2) | (78.7) |
Total | (188.6) | (177.1) |
| 2026 | 2025 | |
| €m | €m | |
Expense relating to short-term leases (included in operating costs) | 0.1 | 0.4 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| €m | €m | €m | €m | |
| Current assets | ||||
Unsecured loans – issue costs | 0.6 | 0.6 | – | – |
Private Placement notes – issue costs | 0.1 | 0.1 | 0.1 | 0.1 |
| Non–current liabilities | 0.7 | 0.7 | 0.1 | 0.1 |
Unsecured loans repayable on maturity | (159.1) | (125.0) | – | – |
Unsecured loans – issue costs | 1.6 | 2.2 | – | – |
Private Placement notes – issue costs | 0.4 | 0.7 | 0.4 | 0.7 |
Private Placement notes repayable by one repayment on maturity | (100.6) | (103.5) | (100.6) | (103.5) |
(257.7) | (225.6) | (100.2) | (102.8) | |
Total borrowings | (257.0) | (224.9) | (100.1) | (102.7) |
| Nominal rates | Carrying value | Carrying value | |||
| of interest at | 2026 | 2025 | |||
Group | Currency | 28 February 2026 | Year of maturity | €m | €m |
| Unsecured term loan | Euribor + | ||||
repayable on maturity | Euro | 1.46% (1) | 2030 | 100.0 | 100.0 |
| Unsecured RCF loan | Euribor + | ||||
repayable on maturity | Euro | 1.31% (1) | 2030 | 25.0 | 25.0 |
| Unsecured RCF loan | |||||
repayable on maturity | GBP | 1.31% (1) | 2030 | 34.1 | – |
| Private Placement notes | |||||
repayable on maturity | Euro/GBP | 1.6%–2.74% | 2030/2032 | 100.6 | 103.5 |
259.7 | 228.5 |
| Nominal rates | Carrying value | Carrying value | |||
| of interest at | 2026 | 2025 | |||
Company | Currency | 28 February 2026 | Year of maturity | €m | €m |
| Private Placement notes | |||||
repayable on maturity | Euro/GBP | 1.6%–2.74% | 2030/2032 | 100.6 | 103.5 |
| Interest-bearing | |||||
| loans and | Cash and cash | Net debt | Lease liabilities | Net debt | |
| borrowings* | equivalents | excluding leases | (Note 19) | including leases | |
| Group | €m | €m | €m | €m | €m |
1 March 2024 | (218.0) | 160.1 | (57.9) | (110.1) | (168.0) |
Translation adjustment | (1.7) | 5.0 | 3.3 | (4.2) | (0.9) |
Additions, disposals and remeasurements | 0.5 | – | 0.5 | (35.6) | (35.1) |
Net cash flow | (5.0) | (21.1) | (26.1) | 25.5 | (0.6) |
Non-cash changes | (0.7) | – | (0.7) | ( 7.0) | ( 7.7 ) |
28 February 2025 | (224.9) | 144.0 | (80.9) | (131.4) | (212.3) |
Translation adjustment | 2.8 | (7.5) | (4.7) | 7.3 | 2.6 |
Additions, disposals and remeasurements | – | – | – | (36.3) | (36.3) |
Net cash flow | (34.2) | (0.9) | (35.1) | 29.5 | (5.6) |
Non-cash changes | (0.7) | – | (0.7) | (8.1) | (8.8) |
28 February 2026 | (257.0) | 135.6 | (121.4) | (139.0) | (260.4) |
| Interest-bearing | |||
| loans and | Cash and cash | ||
| borrowings* | equivalents | Net debt | |
| Company | €m | €m | €m |
1 March 2024 | (101.0) | 0.3 | (100.7) |
Translation adjustment | (1.6) | – | (1.6) |
Net cash flow | – | (0.2) | (0.2) |
Non-cash changes | (0.1) | – | (0.1) |
28 February 2025 | (102.7) | 0.1 | (102.6) |
Translation adjustment | 2.6 | – | 2.6 |
Net cash flow | – | – | – |
Non-cash changes | (0.1) | – | (0.1) |
28 February 2026 | (100.2) | 0.1 | (100.1) |
2026 | 2025 | |||||
| Net | Net | |||||
| (liabilities)/ | (liabilities)/ | |||||
| Assets | Liabilities | assets | Assets | Liabilities | assets | |
| Group | €m | €m | €m | €m | €m | €m |
Property, plant and equipment | 1.6 | (22.1) | (20.5) | 1.6 | (19.3) | (17.7 ) |
Intangible assets | 4.2 | (10.6) | (6.4) | 7.3 | (13.0) | (5.7) |
Retirement benefits | 0.4 | (5.7) | (5.3) | 0.6 | (4.5) | (3.9) |
Trade related items and losses | 15.2 | (2.2) | 13.0 | 16.1 | (1.8) | 14.3 |
Total | 21.4 | (40.6) | (19.2) | 25.6 | (38.6) | (13.0) |
| Property, | Property, | Trade | ||||
| plant and | plant and | related | ||||
| equipment: | equipment: | items and | Intangible | Retirement | ||
| ROI | Other | assets | assets | benefits | Total | |
| Group | €m | €m | €m | €m | €m | €m |
At 1 March 2024 | (2.2) | (13.4) | 18.2 | (4.3) | (4.6) | (6.3) |
| Recognised in Income | ||||||
Statement | (0.3) | (1.2) | (4.1) | (1.0) | (0.1) | (6.7) |
Recognised in Other Comprehensive Income | – | (0.2) | – | – | 0.8 | 0.6 |
| Recognised on acquisition | ||||||
(Note 10) | – | (0.4) | 0.2 | (0.1) | – | (0.3) |
Translation adjustment | – | – | – | (0.3) | – | (0.3) |
At 28 February 2025 | (2.5) | (15.2) | 14.3 | (5.7) | (3.9) | (13.0) |
| Recognised in Income | ||||||
Statement | (0.7) | (2.5) | (0.6) | (1.0) | (0.1) | (4.9) |
Recognised in Other Comprehensive Income | – | (0.4) | – | – | (1.3) | (1.7) |
Translation adjustment | – | 0.8 | (0.7) | 0.3 | – | 0.4 |
At 28 February 2026 | (3.2) | (17.3) | 13.0 | (6.4) | (5.3) | (19.2) |
ROI | NI | ||||
| Number of years | Number of years | Number of years | Number of years | ||
| Future life expectations at age 65 | 2026 | 2025 | 2026 | 2025 | |
| Current retirees – | Male | 22.4 – 23.1 | 22.8 – 23.6 | 21.1 | 21.0 |
| no allowance for future | |||||
| improvements | Female | 24.3 – 25.2 | 24.6 – 25.5 | 23.4 | 23.3 |
| Future retirees – | Male | 23.1 – 24.0 | 23.6 – 24.4 | 22.4 | 22.3 |
| with allowance for future | |||||
| improvements | Female | 25.2 – 26.1 | 25.5 – 26.4 | 24.9 | 24.8 |
2026 | 2025 | |||
ROI | NI | ROI | NI | |
Salary increases | 0.0% – 2.7% | 3.5% | 0.0% – 2.7% | 3.5% |
Increases to pensions in payment | 2.1% | 1.9% | 2.1% | 1.8% |
Discount rate | 4.2% | 5.7% | 3.5% | 5.6% |
Inflation rate | 2.1% | 3.1% | 2.1% | 3.1% |
| 2026 | 2025 | |
| Group | €m | €m |
Current service cost | (0.4) | (0.4) |
Administrative expenses | (0.1) | (0.1) |
Interest cost on scheme liabilities | (4.9) | (5.1) |
Interest income on scheme assets | 6.0 | 6.5 |
Income recognised in the Income Statement | 0.6 | 0.9 |
Actual return on scheme assets | (3.7) | (1.9) |
Effect of changes in demographic assumptions | 1.9 | (0.4) |
Effect on changes in financial assumptions | 11.2 | (1.6) |
Effect of experience adjustments | 1.1 | 0.2 |
Expense recognised in Other Comprehensive Income | 10.5 | (3.7) |
Expense recognised in Total Comprehensive Income | 11.1 | (2.8) |
| ROI | NI | Total | |
| Group | €m | €m | €m |
| Assets | |||
At 1 March 2024 | 162.9 | 8.3 | 171.2 |
Translation adjustment | – | 0.4 | 0.4 |
Expected interest income on scheme assets | 6.1 | 0.4 | 6.5 |
Actual return less interest income on scheme assets | (1.3) | (0.6) | (1.9) |
Administrative expenses | – | (0.1) | (0.1) |
Employer contributions | 0.3 | – | 0.3 |
Member contributions | 0.1 | – | 0.1 |
Benefit payments | (6.9) | (0.1) | ( 7.0) |
At 28 February 2025 | 161.2 | 8.3 | 169.5 |
Translation adjustment | – | (0.5) | (0.5) |
Expected interest income on scheme assets | 5.5 | 0.5 | 6.0 |
Actual return less interest income on scheme assets | (3.7) | – | (3.7) |
Administrative expenses | – | (0.1) | (0.1) |
Employer contributions | 0.3 | – | 0.3 |
Member contributions | 0.1 | – | 0.1 |
Benefit payments | ( 7.0) | (0.2) | ( 7.2) |
At 28 February 2026 | 156.4 | 8.0 | 164.4 |
| Liabilities | |||
At 1 March 2024 | 131.7 | 5.2 | 136.9 |
Translation adjustment | – | 0.2 | 0.2 |
Current service cost | 0.4 | – | 0.4 |
Interest cost on scheme liabilities | 4.8 | 0.3 | 5.1 |
Member contributions | 0.1 | – | 0.1 |
Actuarial loss/(gain) immediately recognised in equity | 2.4 | (0.6) | 1.8 |
Benefit payments | (6.9) | (0.1) | ( 7.0) |
At 28 February 2025 | 132.5 | 5.0 | 137.5 |
Translation adjustment | – | (0.3) | (0.3) |
Current service cost | 0.4 | – | 0.4 |
Interest cost on scheme liabilities | 4.6 | 0.3 | 4.9 |
Member contributions | 0.1 | – | 0.1 |
Actuarial loss/(gain) immediately recognised in equity | (14.0) | (0.2) | (14.2) |
Benefit payments | ( 7.0) | (0.2) | ( 7.2) |
At 28 February 2026 | 116.6 | 4.6 | 121.2 |
| ROI | NI | Total | |
| Group | €m | €m | €m |
| Net pension surplus/(deficit) | |||
| At 28 February 2026 | |||
Pension surplus | 39.8 | 3.4 | 43.2 |
| At 29 February 2025 | |||
Pension surplus | 28.7 | 3.3 | 32.0 |
| 2026 | 2025 | |
| Group | €m | €m |
| Investments quoted in active markets | ||
Equity | 22.0 | 20.1 |
Bonds | 94.8 | 89.6 |
Alternatives* | 7.2 | 17.4 |
Insured** | 29.9 | 32.7 |
Cash and cash equivalents | 4.7 | 1.7 |
| Investments unquoted | ||
Property | 5.7 | 8.0 |
Total | 164.4 | 169.5 |
2026 | 2025 | |||
| Carrying value | Fair value | Carrying value | Fair value | |
| Group | €m | €m | €m | €m |
| Financial assets: | ||||
Cash and cash equivalents (1) | 135.6 | 135.6 | 144.0 | 144.0 |
Trade receivables (1) | 90.6 | 90.6 | 100.1 | 100.1 |
Advances to customers (1) | 38.1 | 38.1 | 40.0 | 40.0 |
Unamortised borrowing costs (1,3) | 0.7 | 0.7 | 0.7 | 0.7 |
Derivative contracts (2) | 0.1 | 0.1 | – | – |
265.1 | 265.1 | 284.8 | 284.8 | |
| Financial liabilities: | ||||
Interest-bearing loans and borrowings | (257.0) | (259.7) | (225.6) | (228.5) |
Trade and other payables (1) | (282.7) | (282.6) | (326.5) | (326.5) |
Derivative contracts (2) | – | – | (0.4) | (0.4) |
Other financial liabilities (1) | (5.0) | (5.0) | (6.2) | (6.2) |
(544.7) | (547.3) | (558.7) | (561.6) | |
(279.6) | (282.2) | (273.9) | (276.8) |
2026 | 2025 | |||
| Carrying value | Fair value | Carrying value | Fair value | |
| Company | €m | €m | €m | €m |
| Financial assets: | ||||
Cash and cash equivalents (1) | 0.1 | 0.1 | 0.1 | 0.1 |
Unamortised borrowing costs (1, 2) | 0.1 | 0.1 | 0.1 | 0.1 |
| Amounts due from Group | ||||
undertakings (1) | 508.2 | 508.3 | 579.6 | 579.6 |
508.4 | 508.5 | 579.8 | 579.8 | |
| Financial liabilities: | ||||
Interest-bearing loans and borrowings (1) | (100.2) | (100.7) | (102.7) | (103.5) |
Amounts due to Group undertakings (1) | (106.6) | (106.6) | (72.0) | (72.0) |
Accruals (1) | (3.9) | (3.9) | (3.6) | (3.5) |
(210.7) | (211.2) | (178.3) | (179.0) | |
297.7 | 297.3 | 401.5 | 400.8 |
| 2026 | 2025 | |
| Group | €m | €m |
| Derivatives: | ||
Cash flow hedges – currency forwards | – | (0.4) |
Total | – | (0.4) |
| Interrelationship | |||
| between significant | |||
| Significant | unobservable inputs and | ||
Type | Valuation technique | unobservable inputs | fair value measurement |
| Foreign | Forward pricing: The fair value is determined | Not applicable. | Not applicable. |
| currency | using quoted forward exchange rates at the | ||
| forward | reporting date and present value calculations | ||
| contracts | based on high credit quality yield curves in | ||
| respective currencies. |
| Euro | Sterling | USD | AUD | NZD | Not at risk | Total | |
| Group | €m | €m | €m | €m | €m | €m | €m |
Cash and cash equivalents | 2.0 | 1.1 | 0.8 | – | 0.3 | 131.4 | 135.6 |
Trade receivables | 4.0 | 0.1 | 1.3 | 0.6 | 0.3 | 84.3 | 90.6 |
Advances to customers | – | – | – | – | – | 38.1 | 38.1 |
Interest-bearing loans and borrowings* | (122.6) | (41.3) | – | – | – | (93.1) | (257.0) |
Lease liabilities | – | (1.2) | – | – | – | (137.8) | (139.0) |
Trade and other payables | (18.2) | (8.0) | (1.7) | (0.1) | (0.8) | (296.3) | (325.1) |
Financial liabilities | – | – | – | – | – | (5.0) | (5.0) |
Gross currency exposure | (134.8) | (49.3) | 0.4 | 0.5 | (0.2) | (278.4) | (461.8) |
| Sterling | USD | Not at risk | Total | |
| Company | €m | €m | €m | €m |
Cash and cash equivalents | – | – | 0.1 | 0.1 |
Interest-bearing loans and borrowings* | (41.3) | – | (58.9) | (100.2) |
Net amounts due from Group undertakings | 42.9 | (0.6) | 359.3 | 401.6 |
Accruals | – | – | (3.9) | (3.9) |
Gross currency exposure | 1.6 | (0.6) | 296.6 | 297.6 |
| Euro | Sterling | USD | AUD | NZD | ZAR | Not at risk | Total | |
| Group | €m | €m | €m | €m | €m | €m | €m | €m |
Cash and cash equivalents | 3.6 | 3.0 | 4.4 | 0.4 | 0.2 | – | 132.4 | 144.0 |
Trade receivables | 4.7 | – | 0.8 | 0.7 | 0.5 | – | 93.4 | 100.1 |
Advances to customers | – | – | – | – | – | – | 40.0 | 40.0 |
Interest-bearing loans and borrowings* | (121.9) | (49.7) | – | – | – | – | (53.3) | (224.9) |
Lease liabilities | – | (2.1) | – | – | – | – | (129.3) | (131.4) |
Trade and other payables | (19.5) | (12.2) | (3.4) | (0.3) | (1.3) | – | (289.8) | (326.5) |
Financial liabilities | – | – | – | – | – | – | (6.2) | (6.2) |
Gross currency exposure | (133.1) | (61.0) | 1.8 | 0.8 | (0.6) | – | (212.8) | (404.9) |
| Sterling | USD | Not at risk | Total | |
| Company | €m | €m | €m | €m |
Cash and cash equivalents | 0.1 | – | – | 0.1 |
Interest-bearing loans and borrowings* | (49.6) | – | (53.1) | (102.7) |
Net amounts due to Group undertakings | 10.8 | – | 496.8 | 507.6 |
Accruals | – | – | (3.6) | (3.6) |
Gross currency exposure | (38.7) | – | 440.1 | 401.4 |
Group | Company | ||||
| 2026 | 2025 | 2026 | 2025 | ||
| Interest rate profile | €m | €m | €m | €m | |
Cash and cash equivalents | Floating rate | 135.6 | 144.0 | 0.1 | 0.1 |
Unsecured term and RCF loans* | Floating rate | (156.9) | (122.1) | – | – |
Private Placement notes* | Fixed rate | (100.2) | (102.8) | (100.2) | (102.8) |
(121.5) | (80.9) | (100.1) | (102.7) |
T | |||
| 2026 | 2025 | |
| Group | €m | €m |
| Hedging reserves – interest rate hedges | ||
Opening balance 1 March | (0.4) | 0.3 |
Change in fair value of hedging recognised in Other Comprehensive Income for the year | 0.5 | (0.7) |
Closing balance 28 February – continuing interest rate hedges | 0.1 | (0.4) |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| Group | €m | €m | €m | €m |
Trade receivables | 90.6 | 100.1 | – | – |
Advances to customers | 38.1 | 40.0 | – | – |
| Amounts due from Group | ||||
undertakings | – | – | 508.2 | 579.6 |
Cash and cash equivalents | 135.6 | 144.0 | 0.1 | 0.1 |
264.3 | 284.1 | 508.3 | 579.7 |
| 2026 | ||||||
| Carrying | Contractual cash | 6 months | 6–12 | 1–2 | Greater than | |
| amount | flows | or less | months | years | 2 years | |
| Group | €m | €m | €m | €m | €m | €m |
Interest-bearing loans and borrowings* | (257.0) | (301.5) | (4.9) | (4.9) | (9.7) | (282.0) |
Trade and other payables | (325.1) | (325.1) | (325.1) | – | – | – |
Lease liabilities | (139.0) | (188.6) | (13.1) | (13.1) | (24.8) | (137.6) |
Other financial liabilities | (5.0) | (5.2) | (0.5) | (0.5) | (0.9) | (3.3) |
Total | (726.1) | (820.4) | (343.6) | (18.5) | (35.4) | (422.9) |
| 2025 | ||||||
| Carrying | Contractual cash | 6 months | 6–12 | 1–2 | Greater than | |
| amount | flows | or less | months | years | 2 years | |
| Group | €m | €m | €m | €m | €m | €m |
Interest-bearing loans and borrowings* | (224.9) | (277.1) | (4.5) | (4.5) | (8.9) | (259.2) |
Trade and other payables | (326.5) | (326.5) | (326.5) | – | – | – |
Lease liabilities | (131.4) | (17 7.1) | (13.4) | (13.4) | (23.1) | (127.2) |
Other financial liabilities | (6.2) | (6.2) | – | (1.0) | (1.0) | (4.2) |
Total | (689.0) | (786.9) | (344.4) | (18.9) | (33.0) | (390.6) |
| 2026 | ||||||
| Carrying | Contractual cash | 6 months | 6–12 | 1–2 | Greater than | |
| amount | flows | or less | months | years | 2 years | |
| Company | €m | €m | €m | €m | €m | €m |
Interest-bearing loans and borrowings* | (100.2) | (118.7) | (1.9) | (1.9) | (3.7) | (111.2) |
Amounts due to Group undertakings | (106.6) | (106.7) | (53.4) | (53.3) | – | – |
Accruals | (3.9) | (3.9) | (3.9) | – | – | – |
Total contracted outflows | (210.7) | (229.3) | (59.2) | (55.2) | (3.7) | (111.2) |
| 2025 | ||||||
| Carrying | Contractual cash | 6 months | 6–12 | 1–2 | Greater than | |
| amount | flows | or less | months | years | 2 years | |
| €m | €m | €m | €m | €m | €m | |
Interest-bearing loans and borrowings* | (102.7) | (126.3) | (1.9) | (1.9) | (3.8) | (118.8) |
Amounts due to Group undertakings | (72.0) | (72.0) | (72.0) | – | – | – |
Accruals | (3.6) | (3.6) | (3.6) | – | – | – |
Total contracted outflows | (178.3) | (201.9) | ( 77.5) | (1.9) | (3.8) | (118.8) |
| 2026 | 2025 | |
| Group | €m | €m |
| Contractual financial liabilities: | ||
At 1 March | 6.2 | 6.8 |
Translation adjustment | (0.3) | 0.2 |
Charged during the year | – | – |
Utilised during the year | (1.0) | (1.0) |
Unwinding of discount on provisions | 0.1 | 0.2 |
At end of year | 5.0 | 6.2 |
| 2026 | 2025 | |
| Group | €m | €m |
Current liabilities | 0.9 | 1.0 |
Non-current liabilities | 4.1 | 5.2 |
5.0 | 6.2 |
| Allotted and | Allotted and | |||
| called up | Authorised | called up | ||
Ordinary Shares of €0.01 each | Authorised Number | Number* | €m | €m |
At 1 March 2024 | 800,000,000 | 402,708,890 | 8.0 | 4.0 |
Shares issued in respect of options exercised | – | 804,688 | – | – |
| Shares cancelled following | ||||
share buybacks | – | (16,139,861) | – | (0.2) |
At 28 February 2025 | 800,000,000 | 387,373,717 | 8.0 | 3.8 |
| Shares cancelled following | ||||
share buybacks | – | (7,783,689) | – | (0.1) |
At 28 February 2026 | 800,000,000 | 379,590,028 | 8.0 | 3.7 |
| Ordinary Shares held by the Trustee of the Employee Trust | |||||||||
| and Partnership and Matching Share Scheme | Other Treasury Shares | Total Treasury Shares (1) | |||||||
| Consideration | Total | Consideration | Total | Consideration | Total | ||||
| Number of shares | € | €m | Number of shares | € | €m | Number of shares | € | €m | |
At 1 March 2025 | 2,17 7,799 | 6.6 | 9,025,000 | 29.7 | 11,202,799 | 36.3 | |||
Shares acquired in the open market | 290,471 | 1.83 | 0.5 | – | – | – | 290,471 | 1.83 | 0.5 |
Shares disposed of or transferred to Participants | (237,199) | 2.74 | (0.6) | – | – | – | (237,199) | 2.74 | (0.6) |
At 28 February 2025 | 2,231,071 | 6.5 | 9,025,000 | – | 29.7 | 11,256,071 | 36.2 | ||
Shares acquired in the open market | 755,726 | 1.59 | 1.2 | – | – | – | 755,726 | 1.59 | 1.2 |
Shares disposed of or transferred to Participants | (857,284) | 3.62 | (3.1) | – | – | – | (857,284) | 3.62 | (3.1) |
At 28 February 2026 | 2,129,513 | 4.6 | 9,025,000 | – | 29.7 | 11,154,513 | 34.3 |
| 2026 | 2025 | |
| Group | €m | €m |
Contracted | 3.4 | 4.6 |
Not contracted | 11.5 | 14.5 |
14.9 | 19.1 |
| 2026 | |||||||
| Gas and | |||||||
| Apples | Glass | Marketing | Barley and Sugar | Aluminium | Electricity | Total | |
| Group | €m | €m | €m | €m | €m | €m | €m |
Payable in less than one year | 1.3 | – | 3.0 | 13.9 | 6.6 | 0.6 | 25.4 |
Payable between 1 and 5 years | 4.9 | – | 4.0 | – | – | – | 8.9 |
Payable greater than 5 years | 2.9 | – | – | – | – | – | 2.9 |
9.1 | – | 7.0 | 13.9 | 6.6 | 0.6 | 37.2 |
| 2025 | |||||||
| Gas and | |||||||
| Apples | Glass | Marketing | Barley and Sugar | Aluminium | Electricity | Total | |
| Group | €m | €m | €m | €m | €m | €m | €m |
Payable in less than one year | 1.6 | 0.3 | 3.4 | 15.6 | 5.7 | – | 26.6 |
Payable between 1 and 5 years | 4.5 | – | 1.7 | 11.7 | – | – | 17.9 |
Payable greater than 5 years | 3.2 | – | – | – | – | – | 3.2 |
9.3 | 0.3 | 5.1 | 27.3 | 5.7 | – | 47.7 |
| Associates | ||
| 2026 | 2025 | |
| Group | €m | €m |
Net revenue | 0.2 | 0.2 |
Trade and other receivables | – | – |
Purchases | 0.6 | 0.6 |
Trade and other payables | – | 0.1 |
Loans | – | – |
| 2026 | 2025 | |
| Group | Number | Number |
Number of individuals | 10 | 13 |
| 2026 | 2025 | |
| €m | €m | |
Salaries and other short-term employee benefits* | 2.3 | 3.7 |
Post-employment benefits | – | 0.1 |
Equity settled share-based payment charge and related dividend accrual | 0.2 | – |
Pay in lieu of notice* | – | 0.5 |
Total | 2.5 | 4.3 |
| 2026 | 2025 | |
| €m | €m | |
Dividend income | 14.9 | 11.1 |
| Expenses paid on behalf of and recharged by subsidiary undertakings | ||
to the Company | (6.7) | (5.3) |
| Equity settled share-based payments for employees of subsidiary | ||
undertakings | (0.2) | 0.9 |
| Injection of cash funding and other movements with subsidiary | ||
undertakings | (114.7) | (61.0) |
| Registered | Class of shares held as at 28 February | |||
| Company Name | Office | Nature of Business | 2026 | (100% unless stated) |
Bulmers Limited | (a) | Cider | Ordinary | |
| C&C Group International Holdings | (a) | Holding Company | Ordinary & Convertible | |
| Limited | ||||
C&C Group Sterling Holdings Limited | (b) | Holding Company | Ordinary | |
C&C Management Services Limited | (a) | Provision of | 6% Cumulative Preference, | |
| Management Services | 5% Second Non-Cumulative | |||
| Preference & Ordinary Stock | ||||
C&C Finco Limited | (b) | Financing Company | Ordinary | |
M&J Gleeson & Co Unlimited Company (b) | Wholesale | Ordinary | ||
Wm. Magner Limited | (a) | Export | Ordinary |
| Registered | Class of shares held as at 28 February | |||
| Company Name | Office | Nature of Business | 2026 | (100% unless stated) |
C&C Group Pension Trust Limited | (a) | Non-Trading | Ordinary | |
C&C Group Irish Holdings Limited | (a) | Non-Trading | Ordinary |
| Trading Companies | Registered | Class of shares held as at 28 February | ||
| Company Name | Office | Nature of Business | 2026 | (100% unless stated) |
Bibendum Off Trade Limited | (h) | Wholesale | Ordinary & Participating | |
| Preference | ||||
C&C Holdings (NI) Limited | (e) | Holding Company | Ordinary | |
C&C IP UK Limited | (c) | Licensing Activity | Ordinary | |
| C&C Management Services (UK) | (c) | Provision of | Ordinary | |
| Limited | Management Services | |||
Magners GB Ltd | (c) | Cider and Beer | Ordinary | |
Matthew Clark Bibendum Limited | (c) | Wholesale | Ordinary | |
| Tennent Caledonian Breweries UK | (d) | Beer and Cider | Ordinary | |
| Limited | ||||
| Tennent Caledonian Breweries | (d) | Wholesale | Ordinary | |
| Wholesale Limited | ||||
Tennent’s NI Ltd | (e) | Cider & Beer | Ordinary & 3.25% | |
| Cumulative Preference | ||||
| Non-Trading Companies | ||||
| Matthew Clark Bibendum (Holdings) | (c) | Holding Company | Ordinary A & Ordinary B | |
| Limited |
| Non-Trading Companies | Registered | Class of shares held as at 28 February | ||
| Company Name | Office | Nature of Business | 2026 | (100% unless stated) |
C&C IP Sàrl | (f) | Non-Trading | Class A to J Units |
| Non-Trading Companies | Registered | Class of shares held as at 28 February | ||
| Company Name | Office | Nature of Business | 2026 | (100% unless stated) |
| Vermont Hard Cider Company | (g) | Non-Trading | Common Stock | |
| Holdings, Inc. |
| Class of shares held as at 28 February | ||||
Entity Registered Date of VL | Name | 2026 | (100% unless stated) | |
UK | 01/08/2025 | Bibendum PLB (Topco) Limited | Ordinary | |
UK | 01/08/2025 | Bibendum Group Limited | Ordinary | |
UK | 01/08/2025 | Bibendum Wine Limited | Ordinary | |
UK | 01/08/2025 | C&C Profit Sharing Trustees (NI) Limited | Ordinary | |
UK | 01/08/2025 | Wallaces Express Limited | Ordinary | |
Luxembourg 18/08/2025 | C&C Luxembourg Sàrl | Class A to J Units | ||
UK | 26/11/2025 | Gleeson N.I. Limited | Ordinary | |
UK | 26/11/2025 | Walker & Wodehouse Wines Limited | Ordinary | |
UK | 16/12/2025 | Vintage Glasgow Limited | Ordinary | |
UK | 16/12/2025 | Macrocom (1018) Limited | Ordinary | |
UK | 26/02/2026 | Drygate Brewing Company Limited | Ordinary | |
| Class of shares held as | |||
| at 28 February 2026 | |||
Equity accounted investments | Notes | Nature of business | (100% unless stated) |
| Associates | |||
Braxatorium Parcensis CVBA (Belgium) | (a) | Brewing | 33.33% |
Shanter Inns Limited (Scotland) | (b) | Public houses | Ordinary, 33% |
Whitewater Brewing Co. Limited (Northern Ireland) | (c) | Brewing | Ordinary, 25% |
| Financial assets | |||
Jubel Limited (England and Wales) | (d) | Brewing | Ordinary, 7.8% |
Bramerton Condiments Limited (England and Wales) | (e) | Food and beverage Ordinary, 0.28% | |
| Financial assets (in administration) | |||
Innis & Gunn Holdings Limited (Scotland) | (f) | Brewing | 8% |
| Consideration paid | |
| €m | |
Intangible assets | 5.0 |
Property, plant and equipment | 0.1 |
Total consideration | 5.1 |