Year ended 29 February 2024 | Year ended 28 February 2023 (restated) | ||||||
| Before exceptional | Exceptional items | Before exceptional | 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 (loss)/profit | 1 | ( | ( | ( | |||
Impairment of assets held for sale | 5 | ( | ( | ||||
Profit on disposal | 5 | ||||||
Finance income | 6 | ||||||
Finance expense | 6 | ( | ( | ( | ( | ( | ( |
(Loss)/profit before tax | ( | ( | ( | ||||
Income tax expense | 7 | ( | ( | ( | ( | ||
Group (loss)/profit for the financial year | ( | ( | ( | ||||
Basic earnings per share (cent) | 9 | ( | |||||
Diluted earnings per share (cent) | 9 | ( |
| 2023 | |||
| 2024 | (restated) | ||
Notes | €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 | 6 | ( | |
Foreign currency recycled on disposal of assets held for sale | 6 | ||
(Loss)/gain relating to cash flow hedges | 24 | ( | |
| Items that will not be reclassified to Income Statement in subsequent years: | |||
Revaluation of property, plant & equipment | 11 | ( | |
Deferred tax on revaluation of property, plant and equipment | 22 | ( | |
Actuarial (loss)/gain on retirement benefits | 23 | ( | |
Deferred tax on actuarial gain | 22 | ||
Net loss recognised directly within Other Comprehensive Income | ( | ( | |
Group (loss)/profit for the financial year | ( | ||
Total comprehensive (loss)/income for the financial year | ( |
| 2023 | 1 March 2022 | |||
| 2024 | (restated) | (restated) | ||
Notes | €m | €m | €m | |
| ASSETS | ||||
| Non-current assets | ||||
Property, plant & equipment | 11 | |||
Goodwill & intangible assets | 12 | |||
Equity accounted investments/financial assets | 13 | |||
Retirement benefits | 23 | |||
Deferred tax assets | 22 | |||
Financial assets | 10, 24 | |||
Trade & other receivables | 15 | |||
| Current assets | ||||
Inventories | 14 | |||
Trade & other receivables | 15 | |||
Current income tax assets | ||||
Financial assets | 20 | |||
Cash | ||||
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 | ||||
| LIABILITIES | ||||
| Non-current liabilities | ||||
Lease liabilities | 19 | |||
Interest bearing loans & 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 & other payables | 17 | |||
Interest bearing loans & borrowings | 20 | |||
Provisions | 18 | |||
Current income tax liabilities | ||||
Liabilities directly associated with the assets held for sale | 16 | |||
Total liabilities | ||||
TOTAL EQUITY & LIABILITIES |
| 2023 | |||
| 2024 | (restated) | ||
Notes | €m | €m | |
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
Group (loss)/profit for the year | ( | ||
Finance income | 6 | ( | ( |
Finance expense | 6 | ||
Income tax expense | 7 | ||
Impairment of assets held for sale | 5, 12 | ||
Impairment of intangible assets | 12 | ||
Depreciation of property, plant & equipment | 2, 11, 19 | ||
Amortisation of intangible assets | 2, 12 | ||
Net profit on disposal of property, plant & equipment | 5 | ( | |
Rights Issue costs recorded as exceptional | 5 | ||
Charge for equity settled share-based payments | 4 | ||
Pension contributions: adjustment from credit to payment | 23 | ( | ( |
Increase in inventories | ( | ( | |
Decrease in trade & other receivables | |||
Increase/(decrease) in trade & other payables | ( | ||
Decrease in provisions | ( | ||
Interest and similar costs paid | ( | ( | |
Income taxes paid | ( | ( | |
Net cash inflow from operating activities | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
Purchase of property, plant & equipment | 11 | ( | ( |
Purchase of intangible assets | 12 | ( | ( |
Net proceeds on disposal of property, plant & equipment | |||
Sale of Brand IP | |||
Sale of asset held for sale | 16 | ||
Sale of business – net of cash disposed | 5, 10 | ||
Net cash (outflow)/inflow from investing activities | ( | ||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
Dividends on ordinary shares | 8 | ( | |
Drawdown of debt | 21 | ||
Payment of debt issue costs | 21 | ( | |
Repayment of debt | 21 | ( | ( |
Payment of lease liabilities | 19 | ( | ( |
Payment of Rights Issue costs | 5 | ( | |
Net cash outflow from financing activities | ( | ( | |
Net increase in cash | |||
| Reconciliation of opening to closing cash | |||
Cash at beginning of year | |||
Translation adjustment | ( | ||
Net increase in cash | |||
Cash at end of financial year |
| Share- | ||||||||||
| Equity | Other | Cash flow | based | Currency | ||||||
| share | Share | capital | hedge | payments | translation | Revaluation | Treasury | Retained | ||
| capital | premium | reserves* | reserve | reserve | reserve | reserve | shares | income | Tota l | |
€m | €m | €m | €m | €m | €m | €m | €m | €m | €m | |
| At 28 February 2022 (previously | ||||||||||
stated) | ( | ( | ||||||||
Prior period restatements | ( | ( | ( | |||||||
At 1 March 2022 restated | ( | ( | ||||||||
Profit for the financial year restated | ||||||||||
Other comprehensive income/(loss) | ( | ( | ( | |||||||
| Total comprehensive income/ | ||||||||||
(loss) restated | ( | ( | ||||||||
| Reclassification of share-based | ||||||||||
payments reserve | ( | |||||||||
| Sale of treasury shares/purchase | ||||||||||
| of shares to satisfy employee share | ||||||||||
entitlements (note 26) | ( | ( | ||||||||
Transfer of Treasury Shares | ( | |||||||||
| Equity settled share-based | ||||||||||
payments (note 4) | ||||||||||
Total transactions with owners | ||||||||||
At 28 February 2023 restated | ( | |||||||||
Loss for the financial year | ( | ( | ||||||||
Other comprehensive (loss)/income | ( | ( | ( | |||||||
| Total comprehensive income/ | ||||||||||
(expense) | ( | ( | ( | |||||||
Dividend on ordinary shares | ( | ( | ||||||||
| Reclassification of share-based | ||||||||||
payments reserve | ( | |||||||||
| Sale of treasury shares/purchase | ||||||||||
| of shares to satisfy employee share | ||||||||||
entitlements (note 26) | ( | ( | ( | |||||||
Transfer of Treasury Shares | ( | |||||||||
| Equity settled share-based | ||||||||||
payments (note 4) | ||||||||||
Total transactions with owners | ( | ( | ( | |||||||
At 29 February 2024 | ( |
| Land & Buildings | |
Land | n/a |
Buildings – ROI, Portugal | 2 - 6% straight-line |
Buildings – UK | 2 - 3% straight-line |
| Plant & Machinery | |
Storage tanks | 2 - 7% straight-line |
Other plant & machinery | 6 - 32% reducing |
| balance |
| Motor Vehicles & Other Equipment | |
Motor vehicles | 15% straight-line |
| Other equipment incl returnable | 5 - 25% straight-line |
| bottles, cases and kegs |
2024 | 2023 | |||||
| (restated) | ||||||
Revenue | Net revenue | Operating profit | Revenue | Net revenue | Operating profit | |
€m | €m | €m | €m | €m | €m | |
Ireland | 400.4 | 286.3 | 26.3 | 389.6 | 272.0 | 24.9 |
Great Britain | 1,622.6 | 1,366.2 | 33.7 | 1,674.2 | 1,414.2 | 57.7 |
Total before exceptional items | 2,023.0 | 1,652.5 | 60.0 | 2,063.8 | 1,686.2 | 82.6 |
Exceptional items (note 5) | - | - | (144.4) | - | - | (12.4) |
Total | 2,023.0 | 1,652.5 | (84.4) | 2,063.8 | 1,686.2 | 70.2 |
Impairment of assets held for sale (note 5) | (3.3) | 1.1 | ||||
Finance income (notes 6) | 0.2 | - | ||||
Finance income exceptional items (notes 5, 6) | 0.2 | 0.2 | ||||
Finance expense (note 6) | (21.4) | (16.7) | ||||
Finance expense exceptional items (notes 5, 6) | (2.9) | (2.6) | ||||
(Loss)/profit before tax | (111.6) | 52.2 |
2024 | 2023 (restated) | |||||
| Depreciation | Depreciation / | |||||
| Tangible and | /amortisation / | Tangible and | amortisation / | |||
| intangible | impairment / | intangible | impairment/ | |||
| expenditure | Lease additions | revaluation | expenditure | Lease additions | revaluation | |
| €m | €m | €m | €m | €m | €m | |
Ireland | 6.1 | 3.0 | 8.6 | 6.2 | 2.4 | 7.1 |
Great Britain | 9.6 | 48.5 | 25.1 | 13.4 | 24.9 | 26.3 |
Total | 15.7 | 51.5 | 33.7 | 19.6 | 27.3 | 33.4 |
Revenue | Net revenue | |||
2024 | 2023 (restated) | 2024 | 2023 (restated) | |
€m | €m | €m | €m | |
Ireland | 397.6 | 389.6 | 284.8 | 282.3 |
Great Britain | 1,602.7 | 1,650.1 | 1,346.6 | 1,379.7 |
International* | 22.7 | 24.1 | 2 1.1 | 24.2 |
Total | 2,023.0 | 2,063.8 | 1,652.5 | 1,686.2 |
Ireland | Great Britain | International | Total | |
€m | €m | €m | €m | |
| 29 February 2024 | ||||
Property, plant & equipment | 77. 3 | 168.3 | 2.1 | 247.7 |
Goodwill & intangible assets* | 156.5 | 343.5 | 21.9 | 521.9 |
Equity accounted investments/financial assets | 0.5 | 0.7 | 0.2 | 1.4 |
Total | 234.3 | 512.5 | 24.2 | 771.0 |
| Ireland | Great Britain | Total | ||
| (restated) | (restated) | International | (restated) | |
€m | €m | €m | €m | |
| 28 February 2023 (restated) | ||||
Property, plant & equipment (restated) | 7 7. 9 | 132.1 | 5.0 | 215.0 |
Goodwill & intangible assets | 156.3 | 462.6 | 25.2 | 644.1 |
Equity accounted investments/financial assets | 0.4 | 0.7 | 0.2 | 1.3 |
Total (restated) | 234.6 | 595.4 | 30.4 | 860.4 |
Ireland | Great Britain Net revenue | Total | |
€m | €m | €m | |
Branded* | 109.9 | 202.8 | 312.7 |
Distribution** | 174.9 | 1,143.8 | 1,318.7 |
Co pack/Other | 1.5 | 19.6 | 21.1 |
Total Group from continuing operations | 286.3 | 1,366.2 | 1,652.5 |
Ireland | Great Britain Net revenue | Total | ||
€m | €m | €m | ||
Branded* | 107.6 | 193.8 | 301.4 | |
Distribution** | 162.4 | 1,19 | 3.3 | 1,355.7 |
Co pack/Other | 2.0 | 27.1 | 29.1 | |
Total Group from continuing operations | 272.0 | 1,414.2 | 1,686.2 |
| 2024 | ||||||
| 2023 (restated) | ||||||
| Before | Exceptional | Before | Exceptional | |||
| exceptional | items | exceptional | items | |||
| items | (note 5) | Tot al | items | (note 5) | Tot al | |
€m | €m | €m | €m | €m | €m | |
| Raw material cost of goods sold/bought in finished | ||||||
goods | 1,271.4 | - | 1,271.4 | 1,291.2 | - | 1,291.2 |
Inventory write-down/(recovered) (note 14) | - | 0.2 | 0.2 | 0.2 | - | 0.2 |
Employee remuneration (note 3) | 161.5 | 5.0 | 166.5 | 144.0 | 1.1 | 14 5.1 |
Direct brand marketing | 27.0 | - | 27.0 | 28.7 | - | 28.7 |
Other operating, selling and administration costs | 96.5 | 14.2 | 110.7 | 105.0 | 11.3 | 116. 3 |
Foreign exchange | 0.2 | - | 0.2 | (0.4) | - | (0.4) |
Depreciation (notes 11, 19) | 31.3 | - | 31.3 | 30.9 | - | 30.9 |
Amortisation (note 12) | 2.4 | - | 2.4 | 2.5 | - | 2.5 |
| Net (profit)/loss on disposal of property, plant & | ||||||
equipment | - | - | - | - | - | - |
Auditor’s remuneration (a) | 1.8 | - | 1.8 | 1.5 | - | 1.5 |
Impairment of intangible assets (note 12) | - | 125.0 | 125.0 | - | - | - |
Net revaluation of property, plant & machinery (note 11) | 0.4 | - | 0.4 | - | - | - |
Total operating expenses | 1,592.5 | 144.4 | 1,736.9 | 1,603.6 | 12.4 | 1,616.0 |
| Other EY Offices | Other EY Offices | |||||
| EY Ireland 2024 | 2024 | Total 2024 | EY Ireland 2023 | 2023 | Total 2023 | |
€m | €m | €m | €m | €m | €m | |
Audit of the Group financial statements | 0.7 | - | 0.7 | 0.6 | - | 0.6 |
Audit of subsidiaries | 1.0 | - | 1.0 | 0.9 | - | 0.9 |
| Non-audit services* | 0.1 | - | 0.1 | - | - | - |
| Total | 1.8 | - | 1.8 | 1.5 | - | 1.5 |
2024 | 2023 | |
Number | Number | |
Sales & marketing | 448 | 445 |
Production & distribution | 1,642 | 1,613 |
Administration | 853 | 868 |
Total | 2,943 | 2,926 |
| 2023 | ||
| 2024 | (restated) | |
€m | €m | |
Wages, salaries and other short-term employee benefits | 141.3 | 122.8 |
Restructuring costs (note 5) | 5.0 | 1.1 |
Social welfare costs | 13.1 | 12.4 |
Retirement benefits – defined benefit schemes (note 23) | (1.4) | (0.1) |
Retirement benefits – defined contribution schemes, including related expenses | 6.9 | 6.3 |
Equity settled share-based payments (note 4) | 0.9 | 1.9 |
Other non-equity settled share-based payments and PRSI accrued with respect to share-based payments | 0.7 | 0.7 |
Charged to the Income Statement | 166.5 | 145.1 |
Actuarial loss/(gain) on retirement benefits recognised in Other Comprehensive Income (note 23) | 9.9 | (4.3) |
Total employee benefits | 176.4 | 140.8 |
2024 | 2023 | |
| (restated) | ||
| €m | €m | |
Directors’ remuneration (note 29) | 4.2 | 3.1 |
| LTIP options | LTIP options | LTIP options | R&R options | R&R options | R&R options | |
| granted | granted | granted | granted | granted | granted | |
| June 23 | October 22 | June 22 | June 23 | December 22 | June 22 | |
Fair value at date of grant | €1.26 | €1.87 | €2.36 | €1.12 | €2.05 | €2.22 |
Exercise price | - | - | - | - | - | - |
Risk free interest rate | 4.74% | 3.22% | 1.89% | 4.74% | 3.19% | 1.89% |
Expected volatility | 39.0% | 41.6% | 42.9% | 39.0% | 37.7% | 41.5% |
Expected term until exercise (years) | 3 | 3 | 3 | 3 | 2 | 3 |
Dividend yield | - | - | - | 4.2% | 2.0% | 2.0% |
| Restated | |||||||||||
| Expense / | |||||||||||
| Number | Expense | (income) | |||||||||
| Number of | deemed | / (income) | in Income | ||||||||
| options/ equity | outstanding | Market | in Income | Statement | |||||||
| Interests | at 29 February | Grant | value at date | Fair value at | Statement | 2023 | |||||
Grant date | Vesting period | granted* | 2024** | price | of grant | date of grant* | 2024 | (restated) | |||
€ | € | € | €m | €m | |||||||
| Executive Share Option Scheme | |||||||||||
1 June 2017 | 3 years | 840,568 | 156,699 | 3.40 | 3.364 | 0.307 | - | - | |||
| Long-Term Incentive Plan | |||||||||||
2 December 2020 | 3 years | 824,888 | 284,126 | - | 2.54 | 2.47 | 0.3 | 0.2 | |||
15 June 2021 | 3 years | 812,921 | 372,690 | - | 2.74 | 2.70 | (0.2) | 0.1 | |||
9 June 2022 | 2.72 years | 1, | 327,76 | 3 | 521,427 | - | 2.38 | 2.36 | 0.1 | 0.8 | |
28 October 2022 | 2.34 years | 11,579 | 6,368 | - | 1.87 | 1.87 | - | - | |||
14 June 2023 | 2.71 years | 1,791,823 | 1,496,233 | - | 1.59 | 1.26 | 0.5 | - | |||
| Buy-Out Award | |||||||||||
| 3 November 2020 | 2-3 years | 899,254 | 449,627 | - | 1.685 | 1.51 | 0.2 | 0.5 | |||
| Recruitment & Retention Plan | |||||||||||
1 August 2017 | 1.8 years | 65,585 | 14,826 | - | 2.8172 | 2.64 | - | - | |||
11 February 2019 | 2-3 years | 47 7,0 81 | 6,008 | - | 3.05 | 2.47 – 2.77 | - | 0.4 | |||
12 December 2019 | 2.5 years | 476,052 | - | - | 4.66 | 4.00 | - | (0.3) | |||
22 October 2020 | 2 years | 17,826 | 8,913 | - | 1.98 | 1.85 | - | - | |||
27 May 2021**** | Immediate | 196,963 | 87,10 | 8 | - | 2.93 | 2.90 | - | - | ||
15 June 2021 | 1 year | 170,230 | 79,883 | - | 2.74 | 2.70 | - | 0.2 | |||
9 June 2022 | 3 years | 50,000 | 50,000 | - | 2.38 | 2.22 | - | - | |||
14 June 2023 | 2.71 years | 93,670 | 93,670 | - | 1.59 | 1.12 | - | - | |||
| Deferred Bonus Plan | |||||||||||
22 October 2020 | 2 years | 17,826 | 8,913 | - | 1.98 | 1.85 | - | - | |||
8,074,029 | 3,636,491 | 0.9 | 1.9 | ||||||||
| Partnership and Matching Share | |||||||||||
Schemes | 2,303,375*** | 0.5 | 0.2 |
2024 | 2023 | |||
| Number of | Number of | |||
| options/ equity | Weighted average | options/ equity | Weighted average | |
| Interests | exercise price | Interests | exercise price | |
€ | € | |||
Outstanding at beginning of year | 4,152,756 | 0.13 | 3,577,335 | 0.15 |
Granted | 1,885,493 | - | 1,412,691 | - |
Exercised | (809,569) | - | (445,236)* | - |
Forfeited/lapsed | (1,592,189) | - | (392,034) | - |
Outstanding at end of year | 3,636,491 | 0.13 | 4,152,756 | 0.15 |
| 2024 | 2023 | |
| (restated) | ||
€m | €m | |
COVID-19 (a)* | - | 1.5 |
Restructuring costs (b)* | (7.6) | (13.3) |
Impairment of goodwill (c) | (125.0) | - |
Rights Issue costs (d)* | - | (0.7) |
ERP implementation costs (e)* | (10.4) | - |
Deposit Return Scheme costs (f)* | (1.4) | - |
Other (g)* | - | 0.1 |
Operating profit/(loss) exceptional items | (144.4) | (12.4) |
Impairment of assets held for sale (h) | (3.3) | - |
Profit on disposal* | - | 1.1 |
Finance income (i)* | 0.2 | 0.2 |
Finance expense (j)* | (2.9) | (2.6) |
Included in profit before tax | (150.4) | (13.7) |
Income tax credit (k) | 5.0 | 2.5 |
Included in profit after tax | (145.4) | (11. 2) |
| 2023 | ||
| 2024 | (restated) | |
€m | €m | |
| Recognised in Income Statement | ||
| Finance expense: | ||
Interest expense on borrowings | (11.6) | (8.2) |
Other finance expense* | (5.8) | (4.8) |
Interest on lease liabilities (note 19) | (4.0) | (3.7) |
Total finance expense | (21.4) | (16.7) |
| Exceptional finance expense: | ||
Interest expense on borrowings | (2.1) | (2.6) |
Interest on lease liabilities (note 19) | (0.8) | - |
Total exceptional finance expense | (2.9) | (2.6) |
| Finance income: | ||
Interest income | 0.2 | - |
Total finance income | 0.2 | - |
| Exceptional finance income: | ||
Interest income | 0.2 | 0.2 |
Total exceptional finance income | 0.2 | 0.2 |
Net finance expense | (23.9) | (19.1) |
2024 | 2023 | |
€m | €m | |
| Recognised directly in Other Comprehensive Income | ||
Foreign currency translation differences arising on the net investment in foreign operations | 9.2 | (19.8) |
Foreign currency recycled on disposal of assets held for sale | - | 0.4 |
Net income/(expense) recognised directly in Other Comprehensive Income | 9.2 | (19.4) |
2024 | 2023 | |
| (restated) | ||
€m | €m | |
| Current tax: | ||
Irish corporation tax | 2.1 | 3.7 |
Foreign corporation tax | (0.2) | 1.9 |
Adjustments in respect of previous years | 0.7 | 0.7 |
2.6 | 6.3 | |
| Deferred tax: | ||
Irish | 0.6 | 0.6 |
Foreign | (0.7) | 4.2 |
Adjustments in respect of previous years | (0.6) | 1.5 |
Rate change impact | - | (0.7) |
(0.7) | 5.6 | |
Total income tax expense recognised in Income Statement | 1.9 | 11.9 |
| Relating to continuing operations | ||
– continuing operations before exceptional items | 6.9 | 14.4 |
– continuing operations exceptional items | (5.0) | (2.5) |
Total | 1.9 | 11.9 |
2024 | 2023 | |
| (restated) | ||
€m | €m | |
(Loss)/profit before tax | (111.6) | 52.2 |
Tax at standard rate of corporation tax in the Republic of Ireland of 12.5% | (14.0) | 6.5 |
| Actual tax expense is affected by the following: | ||
Expenses not deductible for tax purposes* | 17.7 | 1.3 |
Adjustments in respect of prior years | 0.1 | 2.2 |
Income taxed at rates other than the standard rate of tax | 1.0 | 2.1 |
Other | (2.4) | (1.2) |
Non-recognition/(recognition) of deferred tax assets | (0.5) | 1.0 |
Total income tax expense | 1.9 | 11.9 |
2024 | 2023 | |
€m | €m | |
Deferred tax arising on revaluation of property, plant & machinery reflected in revaluation reserve | 0.2 | (0.3) |
Deferred tax arising on movement of retirement benefits | (1.4) | (0.1) |
Total deferred tax credit | (1.2) | (0.4) |
| 2024 | |
| €m | |
| Dividends paid: | |
Final: paid 3.79 cent per ordinary share in July 2023 | 14.9 |
Interim: paid 1.89 cent per ordinary share in December 2023 | 7.5 |
Total equity dividends | 22.4 |
| Settled as follows: | |
Paid in cash | 22.3 |
Accrued with respect to LTIP dividend entitlements | 0.1 |
| 22.4 |
| 2024 | 2023 | ||
| Number | Number | ||
‘000 | ‘000 | ||
Number of shares at beginning of year | 402,007 | 401,914 | |
Shares issued in respect of options exercised | 702 | 93 | |
Number of shares at end of year (note 26) | 402,709 | 402,007 | |
Weighted average number of ordinary shares (basic)* | 3 | 91,111 | 390,688 |
Adjustment for the effect of conversion of options | 2,498 | 2,156 | |
Weighted average number of ordinary shares, including options (diluted) | 393,609 | 392,844 |
2024 | 2023 | |
| (restated) | ||
€m | €m | |
Group (loss)/profit for the financial year | (113.5) | 40.3 |
Adjustment for exceptional items, net of tax (note 5) | 145.4 | 11. 2 |
Earnings as adjusted for exceptional items, net of tax | 31.9 | 51.5 |
Cent | Cent | |
| Basic earnings per share | ||
Basic earnings per share | (29.0) | 10.3 |
Adjusted basic earnings per share | 8.1 | 13.2 |
| Diluted earnings per share | ||
Diluted earnings per share | (29.0) | 10.3 |
Adjusted diluted earnings per share | 8.1 | 13.1 |
| Freehold land & | Plant | Motor vehicles & | ||
| buildings | & machinery | other equipment | Total | |
€m | €m | €m | €m | |
| Group | ||||
| Cost or valuation | ||||
At 28 February 2022 (previously stated) | 94.9 | 214.1 | 59.5 | 368.5 |
Prior period restatements | - | - | 0.4 | 0.4 |
At 28 February 2022 (restated) | 94.9 | 214.1 | 59.9 | 368.9 |
Translation adjustment | (2.5) | (3.4) | (1.3) | ( 7. 2) |
Additions (restated) | 0.4 | 10.9 | 4.7 | 16.0 |
Revaluation of property, plant & machinery | (0.6) | (0.1) | - | (0.7) |
Reclassification | 0.8 | (0.8) | - | - |
At 28 February 2023 (restated) | 93.0 | 220.7 | 63.3 | 377.0 |
Translation adjustment | 1.4 | 1.8 | 0.6 | 3.8 |
Additions | 3.4 | 4.6 | 5.8 | 13.8 |
Assets held for sale (note 16) | (3.2) | (6.8) | - | (10.0) |
Disposals | - | (2.0) | (0.2) | (2.2) |
Impairment | - | - | (0.4) | (0.4) |
Revaluation of property, plant & machinery | 1.0 | (0.4) | - | 0.6 |
At 29 February 2024 | 95.6 | 217.9 | 69.1 | 382.6 |
| Depreciation | ||||
At 28 February 2022 (previously stated) | 20.2 | 150.9 | 51.4 | 222.5 |
Prior period restatements | - | - | 0.1 | 0.1 |
At 28 February 2022 (restated) | 20.2 | 150.9 | 51.5 | 222.6 |
Translation adjustment | (0.6) | (1.8) | (1.1) | (3.5) |
Charge for the year (restated) | 2.3 | 5.3 | 2.7 | 10.3 |
At 28 February 2023 (restated) | 21.9 | 154.4 | 5 3.1 | 229.4 |
Translation adjustment | 0.4 | 0.9 | 0.5 | 1.8 |
Assets held for sale (note 16) | (0.8) | (4.0) | - | (4.8) |
Disposals | - | (1.9) | - | (1.9) |
Charge for the year | 1.5 | 6.1 | 2.8 | 10.4 |
At 29 February 2024 | 23.0 | 155.5 | 56.4 | 234.9 |
| Net book value | ||||
At 29 February 2024 | 72.6 | 62.4 | 12.7 | 147.7 |
At 28 February 2023 (restated) | 71.1 | 66.3 | 10.2 | 147. 6 |
| Motor vehicles | ||||
| & other | ||||
Freehold land & buildings | Plant & machinery | equipment | Tota l | |
€m | €m | €m | €m | |
| 29 February 2024 | ||||
| Leased right-of-use assets | ||||
At 29 February 2024, net carrying amount (note 19) | 54.9 | 5.3 | 39.8 | 100.0 |
Total property, plant & equipment | 127. 5 | 67.7 | 52.5 | 247.7 |
| 28 February 2023 | ||||
| Leased right-of-use assets | ||||
At 28 February 2023, net carrying amount (restated) (note 19) | 31.5 | 2.5 | 33.4 | 6 7.4 |
Total property, plant & equipment (restated) | 102.6 | 68.8 | 43.6 | 215.0 |
Asset category | Useful life |
Tanks | 30 – 35 years |
Process equipment | 20 – 50 years |
Bottling & packaging equipment | 15 – 35 years |
Process automation | 10 years |
Buildings | 50 years |
| Freehold land & | Motor vehicles & | |||
buildings | Plant & machinery | other equipment | Total | |
€m | €m | €m | €m | |
| Net book value (pre right-of-use assets) | ||||
Carrying value at 29 February 2024 post revaluation | 72.6 | 62.4 | 12.7 | 147.7 |
Carrying value at 29 February 2024 pre revaluation | 71.6 | 62.8 | 12.7 | 147.1 |
Gain/(loss) on revaluation | 1.0 | (0.4) | - | 0.6 |
| 29 February 2024 classified within: | ||||
Income statement | 0.4 | |||
Other Comprehensive Income | 0.2 |
| Freehold land & | Plant & | Motor vehicles & | ||
| buildings | machinery | other equipment | Total | |
| (restated) | (restated) | |||
€m | €m | €m | €m | |
| Net book value (pre right-of-use assets) | ||||
Carrying value at 28 February 2023 post revaluation (restated) | 71.1 | 66.3 | 10.2 | 147. 6 |
Carrying value at 28 February 2023 pre revaluation (restated) | 71.7 | 66.4 | 10.2 | 148.3 |
Loss on revaluation | (0.6) | (0.1) | - | (0.7) |
| 28 February 2023 classified within: | ||||
Income statement | 0.0 | |||
Other Comprehensive Income | (0.7) |
| Significant | Significant | |||
| Quoted prices | observable | unobservable | ||
| Carrying amount | Level 1 | Level 2 | Level 3 | |
€m | €m | €m | €m | |
| Recurring measurements | ||||
Freehold land & buildings measured at market value | 13.5 | - | - | 13.5 |
Freehold land & buildings measured at Depreciated Replacement Cost | 59.1 | - | - | 59.1 |
Plant & machinery measured at Depreciated Replacement Cost | 62.4 | - | - | 62.4 |
At 29 February 2024 | 135.0 | - | - | 135.0 |
| Significant | Significant | |||
| Quoted prices | observable | unobservable | ||
| Carrying amount | Level 1 | Level 2 | Level 3 | |
€m | €m | €m | €m | |
| Recurring measurements | ||||
Freehold land & buildings measured at market value | 13.5 | - | - | 13.5 |
Freehold land & buildings measured at Depreciated Replacement Cost | 57. 6 | - | - | 57. 6 |
Plant & machinery measured at Depreciated Replacement Cost | 66.3 | - | - | 66.3 |
At 28 February 2023 | 137.4 | - | - | 137.4 |
| Range of unobservable inputs – | Relationship of unobservable | |||
Valuation technique | Significant unobservable inputs | Land (‘000) | Range of unobservable inputs – Buildings | inputs to fair value |
| Comparable market | Price per square foot/ | The higher the price per | ||
| transactions | acre | square foot/acre, the | ||
| higher the fair value | ||||
Republic of Ireland | €50 – €150 (FY2023: | €45 – €1,273 (FY2023: | ||
| €50 – €150) per hectare | €54 – €1,249) per square | |||
| metre | ||||
Portugal | €40 (FY2023: €40) per | €105 – €600 (FY2023: €100 - | ||
| hectare | €611) per square metre | |||
United Kingdom | £150 – £250 (FY2023: | £246 – £1,651 (FY2023: £254 | ||
| £150- £250) per acre | to £1,645) per square metre |
| Other intangible | ||||
Goodwill | Brands | assets | Total | |
€m | €m | €m | €m | |
| Cost | ||||
At 28 February 2022 | 606.3 | 326.4 | 43.2 | 975.9 |
Additions (restated) | - | - | 3.7 | 3.7 |
Translation adjustment | (7.7) | (5.3) | (0.6) | (13.6) |
At 28 February 2023 (restated) | 598.6 | 321.1 | 46.3 | 966.0 |
Additions | - | - | 1.9 | 1.9 |
Impairment of assets held for sale (note 5) | (3.3) | - | - | (3.3) |
Translation adjustment | 3.7 | 2.5 | 0.4 | 6.6 |
At 29 February 2024 | 599.0 | 323.6 | 48.6 | 971.2 |
| Amortisation and impairment | ||||
At 28 February 2022 | 76.2 | 214.6 | 28.6 | 319.4 |
Amortisation charge for the year | - | - | 2.5 | 2.5 |
At 28 February 2023 | 76.2 | 214.6 | 31.1 | 321.9 |
Impairment charge for the year | 125.0 | - | - | 125.0 |
Amortisation charge for the year | - | - | 2.4 | 2.4 |
At 29 February 2024 | 201.2 | 214.6 | 33.5 | 449.3 |
| Net book value | ||||
At 29 February 2024 | 397.8 | 109.0 | 15.1 | 521.9 |
At 28 February 2023 (restated) | 522.4 | 106.5 | 15.2 | 6 4 4.1 |
Ireland | Scotland | C&C Brands | North America | Export | MCB | Total | |
€m | €m | €m | €m | €m | €m | €m | |
At 28 February 2022 | 154.5 | 60.6 | 181.3 | 9.2 | 16.0 | 108.5 | 530.1 |
Translation adjustment | - | (1.7) | (0.8) | - | - | (5.2) | (7.7) |
At 28 February 2023 | 154.5 | 58.9 | 180.5 | 9.2 | 16.0 | 103.3 | 522.4 |
Impairment charge for the year | - | - | (125.0) | - | - | - | (125.0) |
Impairment of assets held for sale (note 5) | - | - | - | - | (3.3) | - | (3.3) |
Translation adjustment | - | 0.9 | 0.3 | (0.1) | 0.1 | 2.5 | 3.7 |
At 29 February 2024 | 154.5 | 59.8 | 55.8 | 9.1 | 12.8 | 105.8 | 397.8 |
Ireland | Great Britain | Tot al | |
€m | €m | €m | |
At 28 February 2022 | - | 111.8 | 111.8 |
Translation adjustment | - | (5.3) | (5.3) |
At 28 February 2023 | - | 106.5 | 106.5 |
Translation adjustment | - | 2.5 | 2.5 |
At 29 February 2024 | - | 109.0 | 109.0 |
Ireland | Great Britain | Total | |
€m | €m | €m | |
| Cost | |||
At 28 February 2022 | 7.1 | 36.1 | 43.2 |
Additions (restated) | 0.2 | 3.5 | 3.7 |
Translation adjustment | - | (0.6) | (0.6) |
At 28 February 2023 (restated) | 7.3 | 39.0 | 46.3 |
Additions | - | 1.9 | 1.9 |
Translation adjustment | - | 0.4 | 0.4 |
At 29 February 2024 | 7. 3 | 41.3 | 48.6 |
| Amortisation and impairment | |||
At 28 February 2022 | 4.0 | 24.6 | 28.6 |
Amortisation charge for the year | 0.7 | 1.8 | 2.5 |
At 28 February 2023 | 4.7 | 26.4 | 31.1 |
Amortisation charge for the year | 0.6 | 1.8 | 2.4 |
At 29 February 2024 | 5.3 | 28.2 | 33.5 |
| Net book value | |||
At 29 February 2024 | 2.0 | 13.1 | 15.1 |
At 28 February 2023 (restated) | 2.6 | 12.6 | 15.2 |
| Discount rate | Discount rate | Terminal growth | Terminal growth | |
| 2024 | 2023 | rate 2024 | rate 2023 | |
Ireland | 7.20% | 8.74% | 2.00% | 2.00% |
Scotland | 8.20% | 8.15% | 2.00% | 2.00% |
C&C Brands | 8.20% | 8.15% | 2.00% | 2.00% |
North America | 7.6 0% | 7.17% | 2.00% | 1.75% |
Export | 8.20% | 8.15% | 2.00% | 2.00% |
Matthew Clark Bibendum (MCB) | 8.20% | 8.15% | 2.00% | 2.00% |
Ireland | Scotland | MCB | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| Goodwill allocated to the cash generating unit | ||||||
at balance sheet date | 154.5 | 154.5 | 59.8 | 58.9 | 105.8 | 103.3 |
| Discount rate applied to the cash flow | ||||||
projections (real pre-tax) | 7. 2 0% | 8.74% | 8.20% | 8.15% | 8.20% | 8.15% |
2024 | 2023 | |||
| Increase/(decrease) | Increase/(decrease) | |||
| Movement | on headroom | Movement | on headroom | |
% | €m | % | €m | |
Increase in operating profit | 2.5 | 0.1 | 2.5 | - |
Decrease in operating profit | (2.5) | (0.1) | 0.25 | - |
Increase in discount rate | 0.25 | (0.9) | 0.25 | (1.5) |
Decrease in discount rate | (0.25) | 1.0 | (0.25) | 1.6 |
Increase in terminal growth rate | 0.25 | 0.8 | 0.25 | 1.3 |
Decrease in terminal growth rate | (0.25) | (0.7) | (0.25) | (1.2) |
Joint Ventures | Associates | |||
| Whitewater | ||||
| Drygate Brewing | Brewing Company | |||
| Company Limited | Limited | Other | Total | |
€m | €m | €m | €m | |
| Investment in equity accounted investments/financial assets | ||||
Carrying amount at 28 February 2022 | - | 0.4 | 0.9 | 1.3 |
Purchase price paid | - | - | - | - |
Translation adjustment | - | - | - | - |
Carrying amount at 28 February 2023 | - | 0.4 | 0.9 | 1.3 |
Purchase price paid | - | - | 0.1 | 0.1 |
Share of profit after tax | - | - | - | - |
Translation adjustment | - | - | - | - |
Carrying amount at 29 February 2024 | - | 0.4 | 1.0 | 1.4 |
| Joint ventures | Associates | Joint ventures | Associates | |
| 2024 | 2024 | 2023 | 2023 | |
€m | €m | €m | €m | |
Non-current assets | 2.0 | 2.8 | 2.0 | 2.8 |
Current assets | 1.1 | 1.6 | 1.1 | 1.4 |
Non-current liabilities | (1.4) | (1.6) | (1.3) | (1.8) |
Current liabilities | (2.2) | (0.5) | (2.1) | (0.5) |
Net assets/(liabilities) | (0.5) | 2.3 | (0.3) | 1.9 |
Revenue | 2.4 | 1.5 | 2.6 | 2.1 |
(Loss)/profit before tax | (0.2) | 0.3 | (0.5) | 0.3 |
Other Comprehensive Income | - | - | - | - |
| 2023 | ||
| 2024 | (restated) | |
€m | €m | |
| Equity investment in subsidiary undertakings at cost | ||
At beginning of year | 1,159.2 | 1,158.6 |
Impairment | (175.0) | - |
Capital contribution in respect of share options granted to employees of subsidiary undertakings | 1.4 | 2.1 |
Capital contribution into subsidiary undertakings | 0.5 | 0.4 |
| Reclassification of capital contribution in respect of share options granted to employees of subsidiary | ||
undertakings to Trade & other receivables | (1.0) | (1.9) |
At end of year | 985.1 | 1,159.2 |
2024 | 2023 | |
| (restated) | ||
€m | €m | |
| Group | ||
Raw materials & consumables | 33.8 | 32.4 |
Finished goods & goods for resale | 136.9 | 130.3 |
Total inventories at lower of cost and net realisable value | 170.7 | 162.7 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
| (restated) | (restated) | |||
€m | €m | €m | €m | |
| Current receivables: | ||||
Trade receivables | 120.3 | 125.3 | - | - |
Amounts due from Group undertakings | - | - | 611.2 | 284.5 |
Advances to customers | 6.3 | 9.5 | - | - |
Prepayments and other receivables | 22.5 | 28.6 | - | - |
149.1 | 163.4 | 611.2 | 284.5 | |
| Non-current receivables: | ||||
Advances to customers | 32.8 | 3 3.1 | - | - |
Prepayments and other receivables | 4.2 | 4.9 | - | - |
37. 0 | 38.0 | - | - | |
Total | 186.1 | 201.4 | 611.2 | 284.5 |
Trade receivables | Advances to customers | Total | Total (restated) | |||||
Gross | Impairment | Gross | Impairment | Gross | Impairment | Gross | Impairment | |
2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | |
€m | €m | €m | €m | €m | €m | €m | €m | |
| Group | ||||||||
Not past due | 94.1 | (2.3) | 38.3 | (3.6) | 132.4 | (5.9) | 140.9 | (5.7) |
| Past due: | ||||||||
Past due 0-30 days | 9.7 | (0.1) | 0.1 | - | 9.8 | (0.1) | 16.4 | (1.1) |
Past due 31-120 days | 11.2 | (1.1) | 0.7 | (0.2) | 11.9 | (1.3) | 10.5 | (0.5) |
Past due 121-365 days | 9.0 | (0.8) | 0.9 | (0.3) | 9.9 | (1.1) | 5.2 | (1.0) |
Past due more than one year | 6.7 | (6.1) | 4.8 | (1.6) | 11.5 | ( 7.7 ) | 9.9 | (6.7) |
Total | 130.7 | (10.4) | 44.8 | (5.7) | 175.5 | (16.1) | 182.9 | (15.0) |
| Advance to | ||||
| Trade receivables | customers | Total | Total | |
2024 | 2024 | 2024 | 2023 | |
€m | €m | €m | €m | |
| Group | ||||
At beginning of year | 9.2 | 5.8 | 15.0 | 17. 8 |
Recovered during the year | (0.3) | - | (0.3) | (1.3) |
Provided during the year | 2.6 | 0.3 | 2.9 | 2.2 |
Derecognised on disposal | (0.4) | - | (0.4) | (0.9) |
Written off during the year | (0.8) | (0.6) | (1.4) | (2.5) |
Translation adjustment | 0.1 | 0.2 | 0.3 | (0.3) |
At end of year | 10.4 | 5.7 | 16.1 | 15.0 |
| 2024 | |
| €m | |
| Assets held for sale | |
Property, plant & equipment (note 11) | 5.2 |
Inventories | 0.3 |
Trade & other receivables | 2.9 |
Total assets held for sale | 8.4 |
| Liabilities directly associated with assets held for sale | |
Trade & other payables | 1.0 |
Current income tax liabilities | 0.2 |
Deferred tax liabilities | 0.2 |
Total liabilities directly associated with assets held for sale | 1.4 |
Net assets directly associated with the disposal group | 7.0 |
| Group | Company | |||
| 2023 | ||||
| 2024 | (restated) | 2024 | 2023 | |
€m | €m | €m | €m | |
Trade payables | 267. 5 | 2 37.0 | - | - |
Payroll taxes & social security | 4.3 | 4.1 | - | - |
VAT | 18.3 | 17. 6 | - | - |
Excise duty | 29.7 | 28.7 | - | - |
Accruals | 7 7. 8 | 7 7. 4 | 2.1 | 2.0 |
Amounts due to Group undertakings | - | - | 50.2 | 53.6 |
Total | 397.6 | 364.8 | 52.3 | 55.6 |
| Onerous | Onerous | ||||||||
| Dilapidation | Contracts | Other | Tot al | Restructuring | Dilapidation | Contracts | Other | Tot al | |
2023 | 2023 | 2023 | 2023 | 2023 | |||||
2024 | 2024 | 2024 | 2024 | (restated) | |||||
€m | €m | €m | €m | €m | €m | €m | €m | €m | |
At 1 March | 5.4 | 12.2 | 4.9 | 22.5 | 0.2 | 5.4 | - | 6.5 | 12.1 |
Translation adjustment | (0.1) | - | - | (0.1) | - | (0.2) | - | (0.2) | (0.4) |
Charged during the year | 0.9 | 0.4 | 1.3 | 2.6 | - | 2.8 | 12.2 | 0.9 | 15.9 |
Released during the year | (0.7) | - | - | (0.7) | - | (2.6) | - | (0.1) | (2.7) |
Reclass to financial liabilities | - | (6.8) | - | (6.8) | - | - | - | - | - |
Utilised during the year | (0.2) | (2.4) | (4.8) | (7.4) | (0.2) | - | - | (2.2) | (2.4) |
At end of year | 5.3 | 3.4 | 1.4 | 10.1 | - | 5.4 | 12.2 | 4.9 | 22.5 |
| Classified within: | |||||||||
Current liabilities | 2.2 | 7. 2 | |||||||
Non-current liabilities | 7.9 | 15.3 | |||||||
10.1 | 22.5 |
| Freehold land & | Plant & | Motor vehicles & | ||
| buildings | machinery | other equipment | Tot al | |
€m | €m | €m | €m | |
| Leased right-of-use assets | ||||
At 1 March 2022, net carrying amount (previously stated) | 34.0 | 3.3 | 30.7 | 68.0 |
Prior period restatements (net carrying amount) | - | 3.1 | - | 3.1 |
At 1 March 2022, net carrying amount (restated) | 34.0 | 6.4 | 30.7 | 71.1 |
Translation adjustment | (1.4) | ( 0.1) | (1.4) | (2.9) |
Additions (restated) | 5.3 | 0.1 | 22.1 | 2 7. 5 |
Remeasurement | (0.4) | (3.0) | 3.2 | (0.2) |
Disposals | - | - | (7.5) | (7.5) |
Depreciation charge for the year (restated) | (6.0) | (0.9) | (13.7) | (20.6) |
At 28 February 2023 (restated) | 31.5 | 2.5 | 33.4 | 67. 4 |
Translation adjustment | 1.0 | 0.1 | 0.7 | 1.8 |
Additions | 29.2 | 4.6 | 17.7 | 51.5 |
Remeasurement | 0.6 | - | (0.4) | 0.2 |
Depreciation charge for the year | (7.4) | (1.9) | (11.6) | (20.9) |
At 29 February 2024 | 54.9 | 5.3 | 39.8 | 100.0 |
| Freehold land & | Plant & | Motor vehicles & | ||
| buildings | machinery | other equipment | Total | |
€m | €m | €m | €m | |
| Leased liabilities | ||||
At 1 March 2022, net carrying amount (previously stated) | (44.8) | (3.2) | (32.0) | (80.0) |
Prior period restatements (net carrying amount) | - | (3.0) | - | (3.0) |
At 1 March 2022, net carrying amount (restated) | (44.8) | (6.2) | (32.0) | (83.0) |
Translation adjustment | 2.0 | - | 1.6 | 3.6 |
Additions to lease liabilities (restated) | (5.3) | (0.1) | (21.9) | (27. 3) |
Remeasurement | 1.4 | 2.3 | (3.5) | 0.2 |
Disposals | - | - | 7.4 | 7. 4 |
Payments (restated)* | 9.6 | 1.4 | 15.2 | 26.2 |
Interest (discount unwinding) (restated) | (1.9) | (0.2) | (1.6) | (3.7) |
At 28 February 2023 (restated) | (39.0) | (2.8) | (34.8) | (76.6) |
Translation adjustment | (1.1) | (0.1) | (0.7) | (1.9) |
Additions to lease liabilities | (29.7) | (4.6) | (17.7 ) | (52.0) |
Remeasurement | (0.6) | - | 0.8 | 0.2 |
Payments* | 9.6 | 2.2 | 13.2 | 25.0 |
Interest (discount unwinding) | (2.8) | (0.3) | (1.7) | (4.8) |
At 29 February 2024 | (63.6) | (5.6) | (40.9) | (110.1) |
Total | Tot al | |
| 2023 | ||
| 2024 | (restated) | |
€m | €m | |
Current liabilities | (19.3) | (16.3) |
Non-current liabilities | (90.8) | (60.3) |
(110.1) | (76.6) |
| As at 28 February 2023 | ||||
| As at 29 February 2024 | (restated) | |||
Discounted | Undiscounted | Discounted | Undiscounted | |
€m | €m | €m | €m | |
Within one year | (19.3) | (24.3) | (16.3) | (20.4) |
Between one and two years | (18.4) | (22.3) | (14.2) | (16.4) |
Between two and three years | (14.9) | (18.7) | (12.5) | (14.1) |
Between three and four years | (12.5) | (15.5) | (8.5) | (9.7) |
Between four and five years | (7.3 ) | (10.1) | (6.1) | ( 7.0 ) |
After five years | (37.7 ) | (48.0) | (19.0) | (19.2) |
Total | (110.1) | (138.9) | (76.6) | (86.8) |
| 2023 | ||
| 2024 | (restated) | |
€m | €m | |
Expense relating to short-term leases (included in operating costs) | 0.7 | 0.5 |
Total | 0.7 | 0.5 |
Group | Company | |||
| 2023 | ||||
2024 | 2023 | 2024 | (restated) | |
€m | €m | €m | €m | |
| Current assets | ||||
Unsecured loans repayable by instalment - issue costs | 0.6 | - | - | - |
Private Placement notes repayable by instalment - issue costs | 0.1 | - | 0.1 | - |
0.7 | - | 0.1 | - |
Group | Company | |||
| 2023 | ||||
2024 | 2023 | 2024 | (restated) | |
€m | €m | €m | €m | |
| Current liabilities | ||||
Unsecured loans repayable on maturity | - | (95.0) | - | - |
Unsecured loans repayable by instalment - issue costs | - | 0.7 | - | 0.7 |
Private Placement notes repayable by instalment - issue costs | - | 0.1 | - | 0.1 |
- | (94.2) | - | 0.8 | |
| Non-current liabilities | ||||
Unsecured loans repayable on maturity | (120.0) | - | - | - |
Unsecured loans repayable by instalment - issue costs | 2.4 | - | 0.1 | - |
Private Placement notes repayable by instalment - issue costs | 0.7 | 0.6 | 0.7 | 0.9 |
Private Placement notes repayable by one repayment on maturity | (101.8) | (100.6) | (101.8) | (100.6) |
(218.7) | (100.0) | (101.1) | (99.7) | |
Total borrowings | (218.7) | (194.2) | (101.1) | (98.9) |
| Nominal rates of interest at 29 | 2024 | 2023 | |||
| Currency | February 2024 | Year of maturity | Carrying value | Carrying value | |
Group | €m | €m | |||
| N/a (FY23: Euribor/Sonia + | |||||
Unsecured loans repayable on maturity | Multi | 2.4%) | 2024 | - | 95.0 |
Unsecured term loan repayable on maturity | Euro | Euribor + 1.65% 1 | 2029 | 100.0 | - |
Unsecured RCF loan repayable on maturity | Euro | Euribor + 1.5% | 2029 | 20.0 | - |
| Private Placement notes repayable by one | |||||
repayment on maturity | Euro/GBP | 1.6%-2.74% | 2030/2032 | 101.8 | 100.6 |
221.8 | 195.6 |
| Nominal rates of interest at 29 | 2024 | 2023 | |||
| Currency | February 2024 | Year of maturity | Carrying value | Carrying value | |
Company | €m | €m | |||
| Private Placement notes repayable by one | |||||
repayment on maturity | Euro/GBP | 1.6%-2.74% | 2030/2032 | 101.8 | 100.6 |
101.8 | 100.6 |
| Additions/ | ||||||
| 1 March 2023 | Translation | disposals/ | Non-cash | |||
| (restated) | adjustment | remeasurement | Cash Flow, net | changes | 29 February 2024 | |
€m | €m | €m | €m | €m | €m | |
| Group | ||||||
Interest bearing loans & borrowings | (194.2) | (1.2) | - | (21.6) | (1.0) | (218.0)* |
Cash | 115.3 | 1.9 | - | 42.9 | - | 160.1 |
Net debt excluding leases | (78.9) | 0.7 | - | 21.3 | (1.0) | (57. 9) |
Lease liabilities (note 19) | (76.6) | (1.9) | (51.8) | 25.0 | (4.8) | (110.1) |
Net debt including leases | (155.5) | (1.2) | (51.8) | 46.3 | (5.8) | (168.0) |
| Additions/ | ||||||
| disposals/ | Non-cash | |||||
| 1 March 2022 | Translation | remeasurement | Cash Flow, net | changes | 28 February 2023 | |
| (restated) | adjustment | (restated) | (restated) | (restated) | (restated) | |
€m | €m | €m | €m | €m | €m | |
| Group | ||||||
Interest bearing loans & borrowings | (256.0) | 3.3 | - | 60.0 | (1.5) | (194.2)* |
Cash | 64.7 | (1.3) | - | 51.9 | - | 115.3 |
Net debt excluding leases | (191.3) | 2.0 | - | 111.9 | (1.5) | (78.9) |
Lease liabilities (restated) (note 19) | (83.0) | 3.6 | (19.7) | 26.2 | (3.7) | (76.6) |
Net debt including leases (restated) | (274.3) | 5.6 | (19.7) | 138 .1 | (5.2) | (155.5) |
| Translation | Non-cash | ||||
| 1 March 2023 | adjustment | Cash Flow, net | changes | 29 February 2024 | |
€m | €m | €m | €m | €m | |
| Company | |||||
Interest bearing loans & borrowings | (98.9) | (1.1) | - | (1.0) | (101.0)* |
Cash | 0.2 | - | - | - | 0.2 |
(98.7) | (1.1) | - | (1.0) | (100.8) |
| Translation | Non-cash | ||||
| 1 March 2022 | adjustment | Cash Flow, net | changes | 28 February 2023 | |
€m | €m | €m | €m | €m | |
| Company | |||||
Interest bearing loans & borrowings | (142.5) | 3.2 | 41.6 | (1.8) | (98.9)* |
Cash | 0.1 | - | 0.1 | - | 0.2 |
(142.4) | 3.2 | 41.7 | (1.8) | (98.7) |
2024 | 2023 (restated) | |||||
| Net | Net | |||||
Assets | Liabilities | (liabilities)/assets | Assets | Liabilities | (liabilities)/assets | |
€m | €m | €m | €m | €m | €m | |
| Group | ||||||
Property, plant & equipment | 1.8 | (17. 4) | (15.6) | 1.6 | (15.7) | (14.1) |
Intangible assets | 7.1 | (11.4) | (4.3) | 6.9 | (10.1) | (3.2) |
Retirement benefits | 0.4 | (5.0) | (4.6) | 0.4 | (6.2) | (5.8) |
Trade related items & losses | 20.1 | (1.9) | 18.2 | 17.4 | (2.7) | 14.7 |
29.4 | (35.7) | (6.3) | 26.3 | (34.7) | (8.4) |
| Recognised | |||||
| in Other | |||||
| 1 March 2023 | Recognised in | Comprehensive | Translation | ||
| (restated) | Income Statement | Income | adjustment | 29 February 2024 | |
€m | €m | €m | €m | €m | |
| Group | |||||
Property, plant & equipment: ROI | (1.9) | (0.3) | - | - | (2.2) |
Property, plant & equipment: other | (12.2) | (0.9) | (0.2) | (0.1) | (13.4) |
Trade related items & losses | 14.7 | 3.1 | - | 0.4 | 18.2 |
Intangible assets | (3.2) | (1.0) | - | (0.1) | (4.3) |
Retirement benefits | (5.8) | (0.2) | 1.4 | - | (4.6) |
(8.4) | 0.7 | 1.2 | 0.2 | (6.3) |
| Recognised in Other | |||||
| 1 March 2022 | Recognised in | Comprehensive | Translation | ||
| (restated) | Income Statement | Income | adjustment | 28 February 2023 | |
€m | €m | €m | €m | €m | |
| Group | |||||
Property, plant & equipment: ROI | (0.2) | (1.7) | - | - | (1.9) |
Property, plant & equipment: other | (11.6) | (0.9) | 0.3 | - | (12.2) |
Trade related items & losses | 18.5 | (3.5) | - | (0.3) | 14.7 |
Intangible assets | (3.2) | 0.3 | - | (0.3) | (3.2) |
Retirement benefits | (6.1) | 0.2 | 0.1 | - | (5.8) |
(2.6) | (5.6) | 0.4 | (0.6) | (8.4) |
ROI | NI | ||||
2024 | 2023 | 2024 | 2023 | ||
Future life expectations at age 65 | No. of years | No. of years | No. of years | No. of years | |
Current retirees – no allowance for future improvements | Male | 22.7-23.6 | 22.6-23.5 | 22.5 | 22.4 |
Female | 24.5-25.4 | 24.4-25.3 | 24.4 | 24.2 | |
Future retirees – with allowance for future improvements | Male | 23.5-24.3 | 23.4-24.2 | 24.2 | 24.0 |
Female | 25.4-26.3 | 25.3-26.2 | 26.1 | 26.0 |
2024 | 2023 | |||
ROI | NI | ROI | NI | |
Salary increases | 0.0%-2.9% | 3.6% | 0.0%-2.6% | 3.6% |
Increases to pensions in payment | 2.3% | 1.9% | 2.6% | 1.8% |
Discount rate | 3.8% | 5.2% | 4.3% | 5.0% |
Inflation rate | 2.3% | 3.2% | 2.6% | 3.2% |
2024 | 2023 | |||||
ROI | NI | Total | ROI | NI | Total | |
€m | €m | €m | €m | €m | €m | |
| Analysis of defined benefit pension | ||||||
| expense: | ||||||
Current service cost | (0.3) | - | (0.3) | (0.6) | - | (0.6) |
Interest cost on scheme liabilities | (5.3) | (0.2) | (5.5) | (3.1) | (0.2) | (3.3) |
Interest income on scheme assets | 7.0 | 0.2 | 7.2 | 3.7 | 0.3 | 4.0 |
| Total income recognised in Income | ||||||
Statement | 1.4 | - | 1.4 | - | 0.1 | 0.1 |
2024 | 2023 | |||||
ROI | NI | Total | ROI | NI | Total | |
€m | €m | €m | €m | €m | €m | |
Actual return on scheme assets | 4.2 | (0.3) | 3.9 | (24.8) | (5.1) | (29.9) |
Expected interest income on scheme assets | ( 7.0) | (0.2) | (7.2 ) | (3.7) | (0.3) | (4.0) |
| Experience gains and losses on scheme | ||||||
liabilities | (2.3) | (0.3) | (2.6) | (3.9) | (0.3) | (4.2) |
Effect on changes in financial assumptions | (4.1) | 0.1 | (4.0) | 39.3 | 3.1 | 42.4 |
Total (expense)/income | (9.2) | (0.7) | (9.9) | 6.9 | (2.6) | 4.3 |
Scheme assets | 162.9 | 8.3 | 171.2 | 164.3 | 8.5 | 172.8 |
Scheme liabilities | (131.7) | (5.2) | (136.9) | (125.7) | (4.9) | (130.6) |
Surplus in scheme | 31.2 | 3.1 | 34.3 | 38.6 | 3.6 | 42.2 |
2024 | 2023 | |||||
ROI | NI | Total | ROI | NI | Total | |
€m | €m | €m | €m | €m | €m | |
| Investments quoted in active markets | ||||||
| Bid value of assets at end of year: | ||||||
Equity* | 17. 4 | - | 17.4 | 31.2 | 1.2 | 32.4 |
Bonds | 84.4 | 8.3 | 92.7 | 111.6 | 7. 3 | 118.9 |
Alternatives | 20.0 | - | 20.0 | 8.2 | - | 8.2 |
Insured** | 31.9 | - | 31.9 | - | - | - |
Cash | 1.0 | - | 1.0 | 0.5 | - | 0.5 |
| Investments unquoted | ||||||
Property | 8.2 | - | 8.2 | 12.8 | - | 12.8 |
162.9 | 8.3 | 171.2 | 164.3 | 8.5 | 172.8 | |
Actuarial value of scheme liabilities | (131.7) | (5.2) | (136.9) | (125.7) | (4.9) | (130.6) |
Deficit in the scheme | - | - | - | - | - | - |
Surplus in the scheme | 31.2 | 3.1 | 34.3 | 38.6 | 3.6 | 42.2 |
Surplus in the scheme | 31.2 | 3.1 | 34.3 | 38.6 | 3.6 | 42.2 |
Related deferred tax liability (note 22) | (3.5) | (1.1) | (4.6) | (4.5) | (1.3) | (5.8) |
Net pension surplus | 27.7 | 2.0 | 29.7 | 3 4.1 | 2.3 | 36.4 |
2024 | 2023 | |||||
ROI | NI | Total | ROI | NI | Total | |
€m | €m | €m | €m | €m | €m | |
Assets at beginning of year | 164.3 | 8.5 | 172.8 | 19 5.1 | 14.4 | 209.5 |
| Movement in year: | ||||||
Translation adjustment | - | 0.2 | 0.2 | - | (0.6) | (0.6) |
Expected interest income on scheme assets | 7.0 | 0.2 | 7. 2 | 3.7 | 0.3 | 4.0 |
Actual return less interest income on scheme assets | (2.8) | (0.5) | (3.3) | (28.5) | (5.4) | (33.9) |
Employer contributions | 0.4 | - | 0.4 | 0.5 | - | 0.5 |
Member contributions | 0.1 | - | 0.1 | 0.1 | - | 0.1 |
Other movements | - | - | - | 0.1 | - | 0.1 |
Benefit payments | (6.1) | (0.1) | (6.2) | (6.7) | (0.2) | (6.9) |
Assets at end of year | 162.9 | 8.3 | 171.2 | 164.3 | 8.5 | 172.8 |
2024 | 2023 | |||
ROI | NI | ROI | NI | |
| Investments quoted in active markets | ||||
Equities | 11% | - | 19% | 14% |
Bonds | 52% | 100% | 68% | 86% |
Alternatives | 12% | - | 5% | - |
Insured | 19% | - | - | - |
Cash | 1% | - | - | - |
| Investments unquoted | ||||
Property | 5% | - | 8% | - |
100% | 100% | 100% | 100% |
2024 | 2023 | |||||
ROI | NI | Total | ROI | NI | Total | |
€m | €m | €m | €m | €m | €m | |
Liabilities at beginning of year | 125.7 | 4.9 | 130.6 | 164.0 | 7.9 | 171.9 |
| Movement in year: | ||||||
Translation adjustment | - | - | - | - | (0.2) | (0.2) |
Current service cost | 0.3 | - | 0.3 | 0.6 | - | 0.6 |
Interest cost on scheme liabilities | 5.3 | 0.2 | 5.5 | 3.1 | 0.2 | 3.3 |
Member contributions | 0.1 | - | 0.1 | 0.1 | - | 0.1 |
Actuarial loss/(gain) immediately recognised in equity | 6.4 | 0.2 | 6.6 | (35.4) | (2.8) | (38.2) |
Benefit payments | (6.1) | (0.1) | (6.2) | (6.7) | (0.2) | (6.9) |
Liabilities at end of year | 131.7 | 5.2 | 136.9 | 125.7 | 4.9 | 130.6 |
Carrying value | Fair value | |
€m | €m | |
| Group | ||
| 29 February 2024 | ||
| Financial assets: | ||
Cash* | 160.1 | 160.1 |
Trade receivables* | 120.3 | 120.3 |
Advances to customers* | 39.1 | 39.1 |
Unamortised borrowing costs*, *** | 0.7 | 0.7 |
Promissory note | 4.4 | 4.4 |
Derivative contracts** | 0.5 | 0.5 |
325.1 | 325.1 | |
| Financial liabilities: | ||
Interest bearing loans & borrowings* | (218.7) | (221.8) |
Trade & other payables* | (345.3) | (345.3) |
Provisions* | (10.1) | (10.1) |
Derivative contracts** | (0.2) | (0.2) |
Financial liabilities* | (6.8) | (6.8) |
(581.1) | (584.2) | |
(256.0) | (259.1) |
Carrying value | Fair value | |
€m | €m | |
| Group | ||
| 28 February 2023 (restated) | ||
| Financial assets: | ||
Cash* | 115.3 | 115.3 |
Trade receivables* | 125.3 | 125.3 |
Advances to customers* | 42.6 | 42.6 |
Promissory note | 4.5 | 4.5 |
Derivative contracts** | 1.1 | 1.1 |
288.8 | 288.8 | |
| Financial liabilities: | ||
Interest bearing loans & borrowings* | (194.2) | (195.6) |
Trade & other payables (restated)* | (314.4) | (314.4) |
Provisions* | (22.5) | (22.5) |
(531.1) | (532.5) | |
(242.3) | (243.7) |
Carrying value | Fair value | |
€m | €m | |
| Company | ||
| 29 February 2024 | ||
| Financial assets: | ||
Cash* | 0.3 | 0.3 |
Unamortised borrowing costs*, *** | 0.1 | 0.1 |
Amounts due from Group undertakings* | 611. 2 | 611.2 |
611.6 | 611.6 | |
| Financial liabilities: | ||
Interest bearing loans & borrowings* | (101.0) | (101.8) |
Amounts due to Group undertakings* | (50.2) | (50.2) |
Accruals* | (2.1) | (2.1) |
(153.3) | (154.1) | |
458.3 | 457. 5 |
Carrying value | Fair value | |
€m | €m | |
| Company | ||
| 28 February 2023 (restated) | ||
| Financial assets: | ||
Cash* | 0.2 | 0.2 |
Amounts due from Group undertakings* | 284.5 | 284.5 |
284.7 | 284.7 | |
| Financial liabilities: | ||
Interest bearing loans & borrowings* | (98.9) | (100.6) |
Amounts due to Group undertakings* | (53.6) | (53.6) |
Accruals* | (2.0) | (2.0) |
(154.5) | (156.2) | |
130.2 | 128.5 |
| 2024 | 2023 | |
| €m | €m | |
| Derivatives | ||
Cash flow hedges – currency forwards | (0.2) | 0.1 |
Total | (0.2) | 0.1 |
| Significant | Inter-relationship between | ||
| unobservable | significant unobservable inputs and | ||
Type | Valuation Technique | inputs | fair value measurement |
| Foreign | Forward pricing: The fair value is determined using quoted forward exchange | Not | Not applicable. |
| currency | rates at the reporting date and present value calculations based on high credit | applicable. | |
| forward | quality yield curves in respective currencies. | ||
| contracts | |||
| Interest | Swap models: The fair value is calculated as the present value of the | Not | Not applicable. |
| rate swaps | estimated future cash flows. | applicable. | |
| Estimates of future floating-rate cash flows are based on quoted swap rates, | |||
| futures prices and interbank borrowing rates. | |||
| Estimated cash flows are discounted using a yield curve constructed from | |||
| similar sources and which reflects the relevant benchmark interbank rate used | |||
| by market participants for this purpose when pricing interest rate swaps. | |||
| The fair value estimate is subject to a credit risk adjustment that reflects the | |||
| credit risk of the Group and of the counterparty; this is calculated based on | |||
| credit spreads derived from current credit default swap or bond prices. |
| 2023 | ||
| 2024 | (restated) | |
| €m | €m | |
| Hedging reserves – currency hedges | ||
Opening balance 1 March | 1.1 | (0.1) |
Change in fair value of hedging recognised in Other Comprehensive Income for the year | (0.8) | 1.2 |
Closing balance 29 February – continuing currency hedges | 0.3 | 1.1 |
Euro | Sterling | USD | AUD | NZD | ZAR | Not at risk | Tota l | |
€m | €m | €m | €m | €m | €m | €m | €m | |
| Group | ||||||||
Cash | 4.4 | 3.6 | 4.4 | 1.2 | 0.7 | 0.2 | 145.6 | 160.1 |
Trade receivables | 5.1 | 1.9 | 4.9 | 0.9 | 0.8 | 0.2 | 106.5 | 120.3 |
Advances to customers | - | - | - | - | - | - | 39.1 | 39.1 |
Interest bearing loans & borrowings | (117.0) | (48.0) | - | - | - | - | (53.0) | (218.0)* |
Lease liabilities | - | (2.6) | - | - | - | - | (107.5) | (110.1) |
Trade & other payables | (17.6 ) | (22.9) | (5.1) | (0.4) | (1.5) | (0.2) | (349.9) | (397.6) |
Financial liabilities | - | - | - | - | - | - | (6.8) | (6.8) |
Provisions | - | - | - | - | - | - | (10.1) | (10.1) |
Gross currency exposure | (125.1) | (68.0) | 4.2 | 1.7 | - | 0.2 | (236.1) | (423.1) |
| Sterling | USD | Not at risk | Total | |
| €m | €m | €m | €m | |
| Company | ||||
Cash | 0.1 | - | 0.2 | 0.3 |
Interest bearing loans & borrowings | (48.0) | - | (53.0) | (101.0)* |
Net amounts due to Group undertakings | 29.0 | 0.1 | 531.9 | 561.0 |
Accruals | (1.0) | - | (1.1) | (2.1) |
Total | (19.9) | 0.1 | 478.0 | 458.2 |
| Sterling | Not at risk | Total | ||||||
| Euro | (restated) | USD | CAD/AUD | NZD | SGD | (restated) | (restated) | |
€m | €m | €m | €m | €m | €m | €m | €m | |
| Group | ||||||||
Cash | 2.5 | 4.7 | 7.1 | 1.6 | 0.2 | 0.1 | 99.1 | 115.3 |
Trade receivables | 2.4 | 2.4 | 1.2 | 1.0 | 0.1 | - | 118. 2 | 125.3 |
Advances to customers | - | - | - | - | - | - | 42.6 | 42.6 |
Interest bearing loans & borrowings | (95.0) | (46.8) | - | - | - | - | (52.4) | (194.2) |
Lease liabilities (restated)* | - | (2.2) | - | - | - | - | ( 74.4) | (76.6) |
Trade & other payables (restated)* | (16.4) | (14.9) | (2.5) | (0.2) | (1.3) | - | (329.5) | (364.8) |
Provisions | - | (0.7) | - | - | - | - | (21.8) | (22.5) |
Net currency exposure (restated)* | (106.5) | (57.5) | 5.8 | 2.4 | (1.0) | 0.1 | (218.2) | (374.9) |
Sterling | Not at risk | Total | |
€m | €m | €m | |
| Company | |||
Cash | - | 0.2 | 0.2 |
Interest bearing loans & borrowings | (46.8) | (52.1) | (98.9) |
Net amounts due to Group undertakings | 14.8 | 216.1 | 230.9 |
Accruals | (1.0) | (1.0) | (2.0) |
Total | (33.0) | 163.2 | 130.2 |
Group | Company | |||
| 2023 | 2023 | |||
| 2024 | 2024 | (restated) | ||
€m | €m | €m | €m | |
| Variable/fixed rate instruments | ||||
Interest bearing loans & borrowings | (218.0)* | (195.6) | (101.0)* | (100.6) |
Cash | 160.1 | 115.3 | 0.3 | 0.2 |
(57.9) | (80.3) | (100.7) | (100.4) |
| 2024 | 2023 | |
| €m | €m | |
| Derivatives | ||
Cash flow hedges – interest rate | 0.5 | 1.2 |
Total | 0.5 | 1.2 |
| 2024 | 2023 | |
| €m | €m | |
| Hedging reserves – interest rate hedges | ||
Opening balance 1 March | 1.1 | (0.1) |
Change in fair value of hedging recognised in Other Comprehensive Income for the year | (0.8) | 1.2 |
Closing balance 29 February – continuing interest rate hedges | 0.3 | 1.1 |
Group | Company | |||
| 2023 | 2023 | |||
| 2024 | (restated) | 2024 | (restated) | |
€m | €m | €m | €m | |
Trade receivables | 120.3 | 125.3 | - | - |
Advances to customers | 39.1 | 42.6 | - | - |
Amounts due from Group undertakings | - | - | 611.2 | 284.5 |
Cash | 160.1 | 115.3 | 0.3 | 0.2 |
319.5 | 283.2 | 611.5 | 284.7 |
| Contractual cash | Greater than 2 | |||||
| Carrying amount | flows | 6 months or less | 6 – 12 months | 1 – 2 year s | years | |
€m | €m | €m | €m | €m | €m | |
| Group | ||||||
| 2024 | ||||||
Interest bearing loans & borrowings | (218.0)** | (279.3) | (5.9) | (5.9) | (11.7) | (255.8) |
Trade & other payables | (345.3) | (345.3) | (345.3) | - | - | - |
Lease liabilities | (110.1) | (138.9) | (11.3) | (13.0) | (22.3) | (92.3) |
Provisions | (10.1) | (11.5) | (0.8) | (0.9) | (5.7) | (4.7) |
Financial liabilities | (6.8) | (6.8) | - | (0.7) | (0.7) | (5.4) |
Total contracted outflows | (690.3) | (781.8) | (363.3) | (20.5) | (40.4) | (358.2) |
| Group | ||||||
| 2023 | ||||||
Interest bearing loans & borrowings | (194.2) | (243.4) | 0.1 | (4.3) | (9.3) | (229.9) |
Trade & other payables (restated)* | (314.4) | (314.4) | (314.4) | - | - | - |
Lease liabilities (restated)* | (76.6) | (86.8) | (12.0) | (8.4) | (16.4) | (50.0) |
Provisions (restated)* | (22.5) | (22.5) | (3.6) | (1.7) | (0.3) | (16.9) |
Total contracted outflows (restated)* | (6 07.7 ) | ( 6 67.1) | (329.9) | (14.4) | (26.0) | (296.8) |
| 2024 | ||||||
Interest bearing loans & borrowings (restated) | (101.0)* | (120.1) | (1.9) | (1.9) | (3.8) | (112.5) |
Amounts due to Group undertakings | (50.2) | (50.2) | (50.2) | - | - | - |
Accruals | (2.1) | (2.1) | (2.1) | - | - | - |
Total contracted outflows | (153.3) | (172.4) | (54.2) | (1.9) | (3.8) | (112 .5) |
| 2023 | ||||||
Interest bearing loans & borrowings | (98.9) | (121.0) | (1.9) | (1.9) | (3.7) | (113.5) |
Amounts due to Group undertakings | (53.6) | (53.6) | (53.6) | - | - | - |
Accruals | (2.0) | (2.0) | (2.0) | - | - | - |
Total contracted outflows | (154.5) | (176.6) | (57.5) | (1.9) | (3.7) | (113.5) |
Contractual financial liabilities | Tot al | |
2024 | 2024 | |
€m | €m | |
Charged during the year | 6.8 | 6.8 |
At end of year | 6.8 | 6.8 |
| Classified within: | ||
Current liabilities | 1.0 | |
Non-current liabilities | 5.8 | |
| 6.8 |
| Allotted and | Allotted and | ||||
| Authorised | called up | Authorised | called up | ||
Number | Number | €m | €m | ||
| At 29 February 2024 | |||||
Ordinary shares of €0.01 each At 28 February 2023 | 800,000,000 | 402,708,890* | 8.0 | 4.0 | |
Ordinary shares of €0.01 each At 28 February 2022 | 800,000,000 | 4 02,0 | 07, 212 * * | 8.0 | 4.0 |
Ordinary shares of €0.01 each | 800,000,000 | 401,913,690*** | 8.0 | 4.0 |
| Allotted and called-up | ||
| Ordinary Shares | ||
2024 | 2023 | |
‘000 | ‘000 | |
As at 1 March | 402,007 | 401,914 |
Shares issued in respect of options exercised | 702 | 93 |
As at 29/28 February | 402,709* | 402,007* |
| Ordinary Shares held by the | ||||||||||
| Trustee of the Employee Trust and | ||||||||||
Partnership and Matching Share Scheme | Other Treasury Shares | Total Treasury Shares | ||||||||
| No. of | Consideration | No. of | Consideration | No. of | Total | |||||
| Total | shares | shares | Total | shares | Consideration | |||||
€m | € | € | €m | € | €m | |||||
As at 1 March 2023 | 6.7 | 1,989,883 | 9,025,000 | 29.7 | 11,014,883 | 36.4 | ||||
| Shares acquired in the open | ||||||||||
market | 0.5 | 386,630 | 1.29 | - | - | - | 386,630 | 1.29 | 0.5 | |
| Shares disposed of or transferred | ||||||||||
to Participants | (0.6) | (198,714) | 3.21 | - | - | - | (198,714) | 3.21 | (0.6) | |
As at 29 February 2024 | 6.6 | 2,177,79 | 9 | 9,025,000 | 29.7 | 11, 202 ,799 | 36.3 |
| Ordinary Shares held by the | |||||||||
| Trustee of the Employee Trust and | Other Treasury Shares | Total Treasury Shares | |||||||
| Partnership and Matching Share Scheme | |||||||||
No. of shares | Consideration | Total | No. of shares | Consideration | Total | No. of shares | Consideration | Total | |
€ | €m | € | €m | € | €m | ||||
As at 1 March 2022 - restated | 2,256,622 | 8.2 | 9,025,000 | 29.7 | 11,281,622 | 37.9 | |||
| Shares acquired in the open | |||||||||
market - restated | 292,859 | 1.71 | 0.5 | - | - | - | 292,859 | 1.71 | 0.5 |
| Shares disposed of or transferred | |||||||||
to Participants - restated | (559,598) | 3.57 | (2.0) | - | - | - | (559,598) | 3.57 | (2.0) |
As at 28 February 2023 - restated | 1,989,883 | 6.7 | 9,025,000 | 29.7 | 11,014,883 | 36.4 |
2024 | 2023 Nominal value – Treasury Shares | ||||||
| No. of shares | |||||||
No. of shares | Nominal Value | Total | (Restated) | Nominal Value | Total | ||
€ | € | € | € | ||||
As at 1 March | 11,014,883 | 0.01 | 110,146 | 11,281,622 | 0.01 | 112,816 | |
Shares acquired in the open market | 386,630 | 0.01 | 3,866 | 292,589 | 0.01 | 2,926 | |
Shares disposed of or transferred to Participants | (198,714) | 0.01 | (1,987) | (559,598) | 0.01 | (5,596) | |
As at 29/28 February | 11, 202 ,79 9 | 0.01 | 112,025 | 11,014,883 | 0.01 | 110,14 | 6 |
2024 | 2023 | |
€m | €m | |
Contracted | 6.3 | 5.3 |
Not contracted | 17.7 | 13.7 |
24.0 | 19.0 |
| 2024 | |||||||
| Barley & | |||||||
Apples | Glass | Marketing | Sugar | Aluminium | Gas & Electricity | Total | |
€m | €m | €m | €m | €m | €m | €m | |
Payable in less than one year | 1.6 | 2.7 | 4.3 | 7.9 | 0.7 | 1.8 | 19.0 |
Payable between 1 and 5 years | 5.3 | - | 4.5 | - | - | - | 9.8 |
Payable greater than 5 years | 4.1 | - | - | - | - | - | 4.1 |
11.0 | 2.7 | 8.8 | 7.9 | 0.7 | 1.8 | 32.9 |
| 2023 | |||||||
| Barley & | |||||||
Apples | Glass | Marketing | Sugar** | Aluminium | Gas & Electricity | Total* | |
€m | €m | €m | €m | €m | €m | €m | |
Payable in less than one year | 3.1 | 3.0 | 3.5 | - | 0.4 | - | 10.0 |
Payable between 1 and 5 years | 3.4 | - | 4.5 | - | - | 0.2 | 8.1 |
Payable greater than 5 years | 6.7 | - | - | - | - | - | 6.7 |
13.2 | 3.0 | 8.0 | - | 0.4 | 0.2 | 24.8 |
Joint ventures | Associates | |||
2024 | 2023 | 2024 | 2023 | |
€m | €m | €m | €m | |
Net revenue | 1.0 | 0.4 | 0.5 | 0.3 |
Trade & other receivables | 1.4 | 0.5 | - | - |
Purchases | 1.5 | 0.7 | 0.7 | 0.6 |
Trade & other payables | 0.1 | 0.1 | - | 0.1 |
Loans | 1.2 | 1.3 | 0.6 | 0.7 |
| 2023 | ||
| 2024 | (restated) | |
Number | Number | |
Number of individuals | 9 | 9 |
€m | €m | |
Salaries and other short-term employee benefits | 3.0 | 2.0 |
Post-employment benefits | 0.1 | 0.1 |
Equity settled share-based payment charge and related dividend accrual | 0.4 | 1.0 |
Pay in lieu of notice* | 0.7 | - |
Total | 4.2 | 3.1 |
2024 | 2023 | |
€m | €m | |
Dividend income | 363.1 | 219.9 |
Expenses paid on behalf of and recharged by subsidiary undertakings to the Company | (4.5) | (3.2) |
Equity settled share-based payments for employees of subsidiary undertakings | 1.4 | 2.1 |
Injection of cash funding and other movements with subsidiary undertakings | (25.9) | (52.8) |
| Class of shares held as at 29 February 2024 | |||
Notes | Nature of business | (100% unless stated) | |
| Trading subsidiaries | |||
| Incorporated and registered in Republic of Ireland | |||
Bulmers Limited | (a) (l) | Cider | Ordinary |
C&C Financing DAC | (b) (l) (m) | Financing company | Ordinary |
C&C Group International Holdings Limited | (a) (l) (m) | Holding company | Ordinary & Convertible |
C&C Group Irish Holdings Limited | (a) (l) | Holding company | Ordinary |
C&C Group Sterling Holdings Limited | (b) (l) | Holding company | Ordinary |
C&C (Holdings) Limited | (a) (l) | Holding company | Ordinary |
C&C Management Services Limited | (a) (l) | Provision of management | 6% Cumulative Preference, |
| services | 5% Second Non-Cumulative | ||
| Preference & Ordinary Stock | |||
C&C Finco Limited | (b) (l) (m) | Financing company | Ordinary |
Cantrell & Cochrane Limited | (a) (l) | Holding company | Ordinary |
Latin American Holdings Limited | (b) (l) (k) | Holding company | Ordinary |
M&J Gleeson & Co Unlimited Company | (b) (l) | Wholesale of drinks | Ordinary |
M.& J. Gleeson (Investments) Limited | (b) (l) | Non-trading | Ordinary |
Tennent’s Beer Limited | (a) (l) | Beer | Ordinary |
| The Annerville Financing Company Unlimited | (a) (l) | Financing company | Ordinary |
| Company | |||
The Five Lamps Dublin Beer Company Limited | (b) (l) | Beer | Ordinary |
Wm. Magner Limited | (a) (l) | Cider | Ordinary |
Wm. Magner (Trading) Limited | (a) (l) | Financing company | Ordinary |
| Incorporated and registered in Northern Ireland | |||
C&C Holdings (NI) Limited | (c) | Holding company | Ordinary |
Gleeson N.I. Limited(c) | Wholesale of drinks | Ordinary | |
Tennent’s NI Limited | (c) | Cider and beer | Ordinary & 3.25% Cumulative |
| Preference | |||
| Incorporated and registered in England and Wales | |||
Bibendum Group Limited | (j) | Holding company | Ordinary |
Bibendum PLB (Topco) Limited | (i) | Holding company | Ordinary |
C&C Management Services (UK) Limited | (i) | Provision of management | Ordinary |
| services | |||
Magners GB Limited | (i) | Cider and beer | Ordinary |
Matthew Clark Bibendum (Holdings) Limited | (i) | Holding company | Ordinary |
Matthew Clark Bibendum Limited | (i) | Wholesale of drinks | Ordinary |
Bibendum Off Trade Limited | (j) | Wholesale of drinks | Ordinary |
The Orchard Pig Limited | (i) | Cider | Ordinary |
Walker & Wodehouse Wines Limited | (j) | Wine | Ordinary |
C&C IP UK Limited | (i) | Licensing activity | Ordinary |
The Wondering Wine Company Limited | (i) | Wine | Ordinary |
| Class of shares held as at 29 February 2024 | |||
Notes | Nature of business | (100% unless stated) | |
| Incorporated and registered in Scotland | |||
Badaboom Limited | (d) | Marketing | Ordinary |
Macrocom (1018) Limited | (d) | Investment | Ordinary |
Tennent Caledonian Breweries UK Limited | (d) | Beer and cider | Ordinary |
Tennent Caledonian Breweries Wholesale Limited | (d) | Wholesale of drinks | Ordinary |
Wallaces Express Limited | (d) | Holding company | Ordinary |
Wellpark Financing Limited | (d) | Financing company | Ordinary |
| Incorporated and registered in Luxembourg | |||
C&C IP Sàrl | (e) | Licensing activity | Class A to J Units |
C&C IP (No. 2) Sàrl | (e) | Licensing activity | Class A to J Units |
C&C Luxembourg Sàrl | (e) | Holding and financing | Class A to J Units |
| company | |||
| Incorporated and registered Portugal | |||
| Frutíssima - Concentrados de Frutos da Cova da | (f) (k) | Ingredients | Ordinary |
| Beira, Lda | |||
Frontierlicious Limitada | (f) (k) | Orchard management | Ordinary |
Incredible Prosperity Limitada | (f) (k) | Orchard management | Ordinary |
| Incorporated and registered in Delaware, US | |||
Vermont Hard Cider Company Holdings, Inc. | (g) | Holding company | Common Stock |
Wm. Magner, Inc. | (g) | Cider | Common Stock |
| Non-trading subsidiaries | |||
Incorporated and registered in Republic of Ireland | |||
C&C Brands Limited | (a) (l) | Non-trading | Ordinary |
C&C Group Pension Trust Limited | (a) (l) | Non-trading | Ordinary |
C&C Profit Sharing Trustee Limited | (a) (l) | Non-trading | Ordinary |
Ciscan Net Limited | (a) (l) | Non-trading | Ordinary & A Ordinary |
Cravenby Limited | (a) (l) | Non-trading | Ordinary |
Dowd’s Lane Brewing Company Limited | (a) (l) | Non-trading | Ordinary |
Findlater (Wine Merchants) Limited | (a) (l) | Non-trading | Ordinary & A Ordinary |
Fruit of the Vine Limited | (a) (l) | Non-trading | Ordinary |
Gleeson Wines & Spirits Limited | (b) (l) (h) | Non-trading | Ordinary |
| Class of shares held as at 29 February 2024 | |||
Notes | Nature of business | (100% unless stated) | |
Greensleeves Confectionery Limited | (b) (l) | Non-trading | Ordinary, 12% Cumulative |
| (h) | Convertible Redeemable | ||
| Preference & 3% Cumulative | |||
| Redeemable Convertible | |||
| Preference | |||
M&J Gleeson Nominees Limited | (b) (l) | Non-trading | Ordinary & Preference |
| M and J Gleeson (Manufacturing) Company | (b) (l) | Non-trading | Ordinary & Non-Voting Ordinary |
| Holdings Limited | |||
M and J Gleeson and Company Holdings Limited | (b) (l) | Non-trading | Ordinary |
Magners Irish Cider Limited | (a) (l) | Non-trading | Ordinary |
Sceptis Limited (in liquidation) | (a) (l) (h) | Non-trading | Ordinary |
Showerings (Ireland) Limited | (a) (l) | Non-trading | Ordinary |
Thwaites Limited | (a) (l) | Non-trading | A & B Ordinary |
| Tipperary Natural Mineral Water Company Holdings | (b) (l) (h) | Non-trading | Ordinary |
| Limited | |||
| Tipperary Natural Mineral Water (Sales) Holdings | (b) (l) | Non-trading | Ordinary |
| Limited | |||
Tipperary Pure Irish Water Unlimited Company | (a) (l) (h) | Non-trading | Ordinary |
| Incorporated and registered in Northern Ireland | |||
C&C Profit Sharing Trustee (NI) Limited | (c) | Non-trading | Ordinary |
Incorporated and registered in England and Wales | |||
A2 Contractors Limited | (i) (n) | Non-trading | Ordinary |
Bibendum Wine Limited | (j) (n) | Non-trading | Ordinary |
Gaymer Cider Company Limited | (i) | Non-trading | Ordinary |
Mixbury Drinks Limited | (i) (n) | Non-trading | Ordinary |
Notes | Nature of business | Class of share held as at 29 February 2024 | |
| Joint venture | |||
Beck & Scott (Services) Limited (Northern Ireland) | (a) | Wholesale of drinks | Ordinary, 50% |
Drygate Brewing Company Limited (Scotland) | (c) | Brewing | B Ordinary, 49% |
The Irish Brewing Company Limited (Ireland) | (d) | Non-trading | Ordinar y, 45.61% |
| Associate | |||
Braxatorium Parcensis CVBA (Belgium) | (f) | Brewing | 33.33% |
Shanter Inns Limited (Scotland) | (g) | Public houses | Ordinary, 33% |
Whitewater Brewing Co. Limited (Northern Ireland) | (h) | Brewing | Ordinary, 25% |
| Financial asset | |||
Jubel Limited (England and Wales) | (i) | Brewing | Ordinar y, 8.4% |
Innis & Gunn Holdings Limited (Scotland) | (e) | Brewing | 8% |
Bramerton Condiments Limited (England & Wales) | (b) | Food and beverage | Ordinary, 0.5% |
2023 (previously published) | Adjustments | 2023 (restated) | |||||||
| Before | Exceptional | Before | Exceptional | Before | Exceptional | ||||
| exceptional | items | Total | exceptional | items | Total | exceptional | items | Total | |
| items | items | items | |||||||
€m | €m | €m | €m | €m | €m | €m | €m | €m | |
Revenue | 2,060.7 | - | 2,060.7 | 3.1 | - | 3.1 | 2,063.8 | - | 2,063.8 |
Excise duties | (371.7) | - | (371.7) | (5.9) | - | (5.9) | (37 7.6 ) | - | ( 37 7.6 ) |
Net revenue | 1,689.0 | - | 1,689.0 | (2.8) | - | (2.8) | 1,686.2 | - | 1,686.2 |
Operating costs | (1,604.9) | (0.2) | (1,605.1) | 1.3 | (12.2) | (10.9) | (1,603.6) | (12.4) | (1,616.0) |
Group operating profit | 84.1 | (0.2) | 83.9 | (1.5) | (12.2) | (13.7) | 82.6 | (12.4) | 70.2 |
Profit on disposal | - | 1.1 | 1.1 | - | - | - | - | 1.1 | 1.1 |
Finance income | - | 0.2 | 0.2 | - | - | - | - | 0.2 | 0.2 |
Finance expense | (17. 3 ) | (2.0) | (19.3) | 0.6 | (0.6) | - | (16.7) | (2.6) | (19.3) |
Profit before tax | 66.8 | (0.9) | 65.9 | (0.9) | (12.8) | (13.7) | 65.9 | (13.7) | 52.2 |
Income tax expense | (14.2) | 0.2 | (14.0) | (0.2) | 2.3 | 2.1 | (14.4) | 2.5 | (11.9) |
| Group profit for the financial | 52.6 | (0.7) | 51.9 | (1.1) | (10.5) | (11.6) | 51.5 | (11.2) | 40.3 |
| year | |||||||||
| Impact on basic earnings per | 13.3 | (3.0) | 10.3 | ||||||
| share (cent) | |||||||||
| Impact on diluted earnings per | 13.2 | (2.9) | 10.3 | ||||||
| share (cent) |
| 2023 (as | Adjustments | 2023 (restated) | |
| published) | |||
€m | €m | €m | |
Group profit for the financial year | 51.9 | (11.6) | 40.3 |
Total comprehensive income for the financial year* | 37.7 | (11.6) | 26.1 |
| 1 March 2022 | Adjustments | 1 March 2022 | |
| (previously | (restated) | ||
| published) | |||
€m | €m | €m | |
| Non-current assets | |||
Property, plant & equipment | 214.0 | 3.3 | 217.3 |
Deferred tax assets | 27.0 | 0.7 | 27.7 |
Total non-current assets* | 983.7 | 4.0 | 9 87.7 |
| Current assets | |||
Inventories | 168.2 | (8.5) | 159.7 |
Trade & other receivables | 186.3 | 1.1 | 187.4 |
Total current assets* | 485.0 | ( 7.4) | 47 7. 6 |
TOTAL ASSETS | 1,468.7 | (3.4) | 1,465.3 |
| EQUITY | |||
| Capital and reserves | |||
Treasury shares | (36.0) | (1.9) | (37. 9 ) |
Other reserves | 98.3 | 1.3 | 99.6 |
Retained income | 285.5 | (4.3) | 281.2 |
Total Equity* | 699.0 | (4.9) | 694.1 |
| LIABILITIES | |||
| Non-current liabilities | |||
Lease liabilities | 59.8 | 2.5 | 62.3 |
Deferred tax liabilities | 30.2 | 0.1 | 30.3 |
Total non-current liabilities* | 313.3 | 2.6 | 315.9 |
| Current liabilities | |||
Lease liabilities | 20.2 | 0.5 | 20.7 |
Trade & other payables | 386.1 | (2.6) | 383.5 |
Current income tax liabilities | 5.2 | 1.0 | 6.2 |
Total current liabilities* | 456.4 | (1.1) | 455.3 |
Total liabilities* | 769.7 | 1.5 | 771.2 |
TOTAL EQUITY & LIABILITIES | 1,468.7 | (3.4) | 1,465.3 |
| 28 February 2023 | Adjustments | 28 February 2023 | |
| (previously | (restated) | ||
| published) | |||
€m | €m | €m | |
| Non-current assets | |||
Property, plant & equipment | 210.3 | 4.7 | 215.0 |
Goodwill & Intangibles | 645.5 | (1.4) | 6 4 4.1 |
Deferred tax assets | 25.0 | 1.3 | 26.3 |
Total non-current assets* | 9 67. 9 | 4.6 | 972.5 |
| Current assets | |||
Inventories | 174.9 | (12.2) | 162.7 |
Trade & other receivables | 164.1 | (0.7) | 163.4 |
Current income tax assets | 0.7 | 0.3 | 1.0 |
Total current assets* | 455.0 | (12.6) | 442.4 |
TOTAL ASSETS | 1,422.9 | (8.0) | 1,414.9 |
| EQUITY | |||
| Capital and reserves | |||
Treasury shares | (34.1) | (2.3) | (36.4) |
Other reserves | 80.3 | 0.8 | 81.1 |
Retained income | 341.8 | (15.6) | 326.2 |
Total Equity* | 739.2 | (17.1) | 722.1 |
| LIABILITIES | |||
| Non-current liabilities | |||
Provisions | 4.9 | 10.4 | 15.3 |
Lease liabilities | 57.1 | 3.2 | 60.3 |
Deferred tax liabilities | 34.2 | 0.5 | 34.7 |
Total non-current liabilities* | 196.2 | 14.1 | 210.3 |
| Current liabilities | |||
Lease liabilities | 16.7 | (0.4) | 16.3 |
Trade & other payables | 370.7 | (5.9) | 364.8 |
Provisions | 5.4 | 1.8 | 7. 2 |
Current income tax liabilities | 0.5 | (0.5) | - |
Total current liabilities* | 4 87.5 | (5.0) | 482.5 |
Total liabilities* | 683.7 | 9.1 | 692.8 |
TOTAL EQUITY & LIABILITIES | 1,422.9 | (8.0) | 1,414.9 |
| 28 February 2023 | Adjustments (iii) | 28 February 2023 | |
| (previously | (restated) | ||
| published) | |||
€m | €m | €m | |
| Non-current assets | |||
Financial assets | 1,158.6 | 0.6 | 1,159. 2 |
Total non-current assets* | 1,158.6 | 0.6 | 1,159. 2 |
| Current assets | |||
Trade & other receivables | 285.1 | (0.6) | 284.5 |
Total current assets* | 285.3 | (0.6) | 284.7 |
TOTAL ASSETS | 1,443.9 | - | 1,443.9 |
| EQUITY | |||
| Capital and reserves | |||
Treasury Shares | - | (2.3) | (2.3) |
Other Reserves | 5.1 | 0.8 | 5.9 |
Retained income | 231.8 | 1.8 | 233.6 |
Total Equity* | 1,289.1 | 0.3 | 1,289.4 |
| LIABILITIES | |||
| Non-current liabilities | |||
Interest bearing loans & borrowings | 100.0 | (0.3) | 99.7 |
Total non-current liabilities* | 100.0 | (0.3) | 99.7 |
Total liabilities* | 154.8 | (0.3) | 154.5 |
TOTAL EQUITY & LIABILITIES | 1,443.9 | - | 1,443.9 |