Notes 2024 | 2023 | ||
| Continued operations | |||
Revenue | 6 | ||
| Materials and third party services | ( | ( | |
Personnel expenses | 7 | ( | ( |
Depreciation and amortisation | ( | ( | |
Impairments | 9 | ( | ( |
Exchange rate differences | ( | ( | |
Other operating expenses | ( | ( | |
Other income | 8 | ||
Share in result of joint ventures and associates | 17 | ( | |
| Operating result | |||
Finance income | 10 | ||
Finance expense | 10 | ( | ( |
| Result before tax | |||
Income tax | 11 | ( | ( |
| Result from continued operations | |||
| Discontinued operations | |||
Result from discontinued operations | 12 | ||
| Net result | |||
| Attributable to: | |||
Shareholders of the Company | |||
Non-controlling interests | ( | ( | |
| Earnings per share (x €1) | |||
Basic earnings per share | 13 | ||
Diluted earnings per share | 13 | ||
| Earnings per share from continued operations (x €1) | |||
Basic earnings per share | 13 | ||
Diluted earnings per share | 13 |
Notes 2024 | 2023 | ||
Net result | |||
| Items that may be reclassified to the income statement | |||
Fair value movement of cash flow hedges | ( | ||
| Tax on fair value of cash flow hedges | |||
Cash flow hedge (net) | ( | ||
Fair value movement of cash flow hedge in joint ventures (net) | 17 | ( | |
Reclassification of hedging reserve to income statement | ( | ||
Reclassification of translation reserve to income statement | ( | ||
Exchange rate differences | |||
| Items that will not be reclassified to the income statement | |||
Remeasurements of post-employment benefit obligations | ( | ( | |
| Tax on remeasurements of post-employment benefit obligations | |||
Remeasurements of post-employment benefit obligations (net) | 25 | ( | ( |
Other comprehensive income | ( | ( | |
| Total comprehensive income | |||
| Attributable to: | |||
Shareholders of the Company | |||
Non-controlling interests | ( | ( |
Notes 31 December 2024 | 31 December 2023 | ||
| Non-current assets | |||
| Property, plant and equipment | 14 | ||
| Right-of-use assets | 15 | ||
| Intangible assets | 16 | ||
| PPP receivables | |||
| Investments in joint ventures and associates | 17 | ||
| Other financial assets | 18 | ||
| Employee benefits | 25 | ||
| Deferred tax assets | 11 | ||
| Current assets | |||
| Inventories | 19 | ||
| Trade and other receivables | 20 | ||
| Income tax receivable | |||
| Cash and cash equivalents | 21 | ||
| Assets classified as held for sale | 22 | ||
Total assets |
Notes | 31 December 2024 | 31 December 2023 | |
| Equity | |||
| Equity attributable to owners of the Company | |||
Non-controlling interests | |||
| Group equity | 23 | ||
| Non-current liabilities | |||
| Borrowings | 24 | ||
| Lease liabilities | 15 | ||
| Employee benefits | 25 | ||
| Provisions | 26 | ||
| Deferred tax liabilities | 11 | ||
| Current liabilities | |||
| Borrowings | 24 | ||
| Lease liabilities | 15 | ||
| Trade and other payables | 27 | ||
| Provisions | 26 | ||
Income tax payable | |||
Liabilities classified as held for sale | |||
Total equity and liabilities |
| Attributable to the shareholders of the Company | ||||||||
| Share capital | Non-controlling | |||||||
| Notes | and premium | Translation reserve | Hedging reserve | Retained earnings | Total | interests | Total equity | |
| As at 1 January 2023 | ( | ( | ||||||
| Cash flow hedges | ( | ( | ( | |||||
Cash flow hedges in joint ventures | ( | ( | ( | |||||
| Remeasurements of post-employment benefit obligations | 25 | ( | ( | ( | ||||
Exchange rate differences | ( | |||||||
| Other comprehensive income, net of tax | ( | ( | ( | ( | ( | |||
Net result | ( | |||||||
Total comprehensive income | ( | ( | ||||||
| Repurchase of ordinary shares | 23 | ( | ( | ( | ||||
| Dividend | 23 | ( | ( | ( | ||||
| Change in ownership | ( | ( | ( | |||||
| Share-based payments | 29 | |||||||
| Total transactions with owners | ( | ( | ( | |||||
As at 31 December 2023 | ( | |||||||
Cash flow hedges | ||||||||
Cash flow hedges in joint ventures | ||||||||
Reclassification of reserves to income statement | 22 | ( | ( | ( | ( | |||
| Remeasurements of post-employment benefit obligations | 25 | ( | ( | ( | ||||
Exchange rate differences | ||||||||
| Other comprehensive income, net of tax | ( | ( | ( | ( | ||||
Net result | ( | |||||||
| Total comprehensive income | ( | ( | ||||||
| Repurchase of ordinary shares | 23 | ( | ( | ( | ||||
| Dividend | 23 | ( | ( | ( | ( | |||
| Share-based payments | 29 | |||||||
| Total transactions with owners | ( | ( | ( | ( | ||||
| As at 31 December 2024 | | ( |
Notes 2024 | 2023 | ||
Net result from continued operations | |||
| Adjustments for: | |||
• Income tax | 11 | ||
• Depreciation, amortisation and impairments | |||
• Share in result of joint ventures and associates | 17 | ( | |
• Result on sale of property, plant and equipment and intangible fixed assets | 8 | ( | ( |
• Gain on sale of subsidiaries, joint ventures and associates | 8 | ( | |
• Share based payments | 29 | ||
• Finance income | 10 | ( | ( |
• Finance expense | 10 | ||
Net proceeds from PPP receivables | ( | ( | |
Interest received | |||
Interest paid | ( | ( | |
Income tax paid | ( | ( | |
Dividends received from joint ventures and associates | 17 | ||
Cash flow from operations | |||
Changes in provisions and pensions | ( | ( | |
Decrease/(increase) in inventories | |||
Decrease/(increase) in trade and other receivables | ( | ||
| Increase/(decrease) in trade and other payables | ( | ( | |
Net cash flow from operating activities |
Notes 2024 | 2023 | ||
Net cash flow from operating activities (continued) | |||
Investments in property, plant and equipment | 14 | ( | ( |
Investments in intangible fixed assets | 16 | ( | ( |
Investments in non-current receivables and other financial assets | 17/18 | ( | ( |
Repayments of non-current receivables and other financial assets | 17/18 | ||
Proceeds from sale of property, plant and equipment and intangible fixed assets | 8 | ||
Net proceeds from sale of subsidiaries and associates | 8 | ||
| Net cash flow from investing activities | ( | ( | |
Proceeds from borrowings | 24 | ||
Repayments of borrowings | 24 | ( | ( |
Repayments of principal portion of lease liabilities | 15 | ( | ( |
Payment of dividend | 23 | ( | ( |
Repurchase of ordinary shares | 23 | ( | ( |
| Net cash flow from financing activities | ( | ( | |
Total cash flow | ( | ( | |
Cash and cash equivalents on 1 January | 21 | ||
| Exchange rate differences on cash and cash equivalents | |||
Cash and cash equivalents on 31 December | 21 |
Up to 1 year | 1 to 5 years | Over 5 years | Total | |
| 31 December 2024 | ||||
| Total borrowings | 7,012 | 55,011 | 4,827 | 66,850 |
Fixed interest rates | (3,109) | (7,733) | (139) | (10,981) |
| Variable interest rates | 3,903 | 47,278 | 4,688 | 55,869 |
| 31 December 2023 | ||||
| Total borrowings | 7,061 | 49,080 | 5,433 | 61,574 |
Fixed interest rates | (2,370) | (5,424) | (156) | (7,950) |
| Variable interest rates | 4,691 | 43,656 | 5,277 | 53,624 |
Notes | 2024 | 2023 | |
| Non-current assets | |||
| PPP receivables | 14,272 | 13,675 | |
| Non-current receivables | 18 | 106,126 | 91,647 |
| Current assets | |||
| Trade receivables | 20 | 451,771 | 525,083 |
| Contract assets | 20 | 600,016 | 554,840 |
| Amounts due from related parties | 20 | 21,786 | 18,465 |
| Other receivables | 20 | 91,964 | 86,057 |
| PPP receivables | 690 | 644 | |
| Derivative financial instruments | 20 | 700 | 121 |
| Cash and cash equivalents | 21 | 763,420 | 757,333 |
2,050,745 | 2,047,865 |
| Carrying | Contractual | ||||
| amount | cash flows | < 1 year | 1 – 5 years | > 5 years | |
| 2024 | |||||
| Syndicated credit facility | - | - | - | - | - |
| Non-recourse PPP loans | 8,069 | 9,170 | 930 | 3,142 | 5,098 |
| Non-recourse property financing | 36,852 | 42,402 | 4,705 | 37,697 | - |
| Other non-recourse financing | 7,550 | 8,150 | 2,575 | 5,575 | - |
| Recourse property financing | 12,160 | 13,548 | 1,210 | 12,160 | 178 |
| Other recourse financing | 2,219 | 2,254 | 833 | 1,421 | - |
| Lease liabilities | 256,363 | 267,868 | 88,881 | 119,001 | 59,986 |
Provisions 1 | 3,000 | 3,000 | 3,000 | - | - |
Trade and other payables | 1,220,923 | 1,220,923 | 1,220,923 | - | - |
1,547,136 | 1,567,315 | 1,323,057 | 178,996 | 65,262 | |
| 2023 | |||||
| Syndicated credit facility | - | - | - | - | - |
| Non-recourse PPP loans | 8,509 | 9,782 | 855 | 3,347 | 5,580 |
| Non-recourse property financing | 32,464 | 39,447 | 5,464 | 33,983 | - |
| Other non-recourse financing | 3,557 | 3,766 | 1,539 | 2,227 | - |
| Recourse property financing | 13,874 | 16,323 | 1,629 | 14,485 | 209 |
| Other recourse financing | 3,170 | 3,240 | 985 | 2,255 | - |
| Lease liabilities | 234,215 | 241,652 | 72,450 | 138,203 | 30,999 |
Provisions 1 | 3,500 | 3,500 | 3,500 | - | - |
Trade and other payables | 1,364,088 | 1,364,088 | 1,364,088 | - | - |
1,663,377 | 1,681,798 | 1,450,510 | 194,500 | 36,788 |
Includes financial instruments at | Estimated | ||||
Amortised cost | Fair value | L 1 | Total | fair value | |
| 2024 | |||||
| PPP receivables | - | 14,272 | 3 | 14,272 | 8,594 |
| Other financial assets | 45,760 | 60,366 | 3 | 106,126 | 99,164 |
| Trade and other receivables | 681,669 | 700 | 2 | 682,369 | 682,369 2 |
| Cash and cash equivalents | 763,420 | - | - | 763,420 | 763,420 |
| Borrowings | 66,850 | - | - | 66,850 | 59,416 |
Provisions 3 | - | 3,000 | 3 | 3,000 | 3,000 |
| Trade and other payables | 1,220,923 | - | - | 1,220,923 | 1,220,923 2 |
| 2023 | |||||
| PPP receivables | - | 13,675 | 3 | 13,675 | 7,909 |
| Other financial assets | 27,106 | 64,541 | 3 | 91,647 | 86,361 |
| Trade and other receivables | 743,164 | 121 | 2 | 743,285 | 743,285 2 |
| Cash and cash equivalents | 757,333 | - | - | 757,333 | 757,333 |
| Borrowings | 61,574 | - | - | 61,574 | 52,724 |
Provisions 3 | - | 3,500 | 3 | 3,500 | 3,500 |
| Trade and other payables | 1,364,088 | 1,318 | 2 | 1,365,406 | 1,356,406 2 |
| Belgium, | Other | |||||
| Division | Division | Germany and | including | |||
| Revenue and results | NL | UK&I | Invesis 2 | International | eliminations | Total |
| 2024 | ||||||
| Revenue | 3,230,707 | 3,112,407 | - | 112,562 | (725) | 6,454,951 |
Adjusted EBITDA 1 | 160,803 | 114,068 | 29,806 | 6,405 | 2,198 | 313,280 |
| Adjusted items | (5,796) | (6,440) | - | - | - | (12,236) |
| EBITDA | 155,007 | 107,628 | 29,806 | 6,405 | 2,198 | 301,044 |
Depreciation and amortisation | (82,668) | (42,351) | - | (2,027) | (723) | (127,769) |
| Impairments | (4,433) | - | - | - | - | (4,433) |
Impairments in joint | ||||||
| ventures and associates | (3,056) | - | (106,994) | - | - | (110,050) |
| Finance income | ||||||
| and expense | (6,148) | 19,500 | - | 5,264 | (10,078) | 8,538 |
Result before tax | 58,702 | 84,777 | (77 ,188) | 9,642 | (8,603) | 67,330 |
| Balance sheet | ||||||
| Assets | 1,520,741 | 1,797,700 | 80,389 | 241,148 | 74,018 | 3,713,996 |
| Equity-accounted | ||||||
| investees | 134,569 | 32,922 | - | 8,953 | 570 | 177,014 |
Total assets | 1,655,310 | 1,830,622 | 80,389 | 250,101 | 74,588 | 3,891,010 |
| Liabilities | 1,603,748 | 1,373,418 | 112,337 | (94,032) | 2,995,471 | |
| Group equity | 51,562 | 457,204 | 80,389 | 137,764 | 168,620 | 895,539 |
Equity and liabilities | 1,655,310 | 1,830,622 | 80,389 | 250,101 | 74,588 | 3,891,010 |
| Belgium, | Other | |||||
| Division | Division | Germany and | including | |||
| Revenue and results | NL | UK&I | Invesis | International | eliminations | Total |
| 2023 | ||||||
| Revenue | 3,007,334 | 3,138,843 | - | 125,336 | (1,039) | 6,270,474 |
Adjusted EBITDA 1 | 178,999 | 121,463 | 2,594 | 11,434 | (10,174) | 304,316 |
| Adjusted items | (7,458) | (2,815) | - | 620 | - | (9,653) |
| EBITDA | 171,541 | 118,648 | 2,594 | 12,054 | (10,174) | 294,663 |
Depreciation and amortisation | (75,241) | (42,715) | - | (2,264) | (1,073) | (121,293) |
| Impairments | (3,559) | - | - | - | - | (3,559) |
Impairments in joint | ||||||
| ventures and associates | 917 | 917 | ||||
| Finance income | ||||||
| and expense | (520) | 19,898 | - | 3,485 | (10,024) | 12,839 |
Result before tax | 93,138 | 95,831 | 2,594 | 13,275 | (21,271) | 183,567 |
| Balance sheet | ||||||
| Assets | 1,594,614 | 1,774,641 | - | 267,458 | (38,345) | 3,598,368 |
| Equity-accounted | ||||||
| investees | 122,384 | 25,498 | 176,200 | 9,000 | 570 | 333,652 |
Total assets | 1,716,998 | 1,800,139 | 176,200 | 276,458 | (37,775) | 3,932,020 |
| Liabilities | 1,605,576 | 1,364,793 | - | 133,240 | (92,408) | 3,011,201 |
| Group equity | 111,422 | 435,346 | 176,200 | 143,218 | 54,633 | 920,819 |
Equity and liabilities | 1,716,998 | 1,800,139 | 176,200 | 276,458 | (37,775) | 3,932,020 |
| Belgium, | Other | ||||
| Division | Division | Germany and | including | ||
| Other disclosures | NL | UK&I | International | eliminations | Total |
| 2024 | |||||
Additions to property, plant and equipment, right-of-use assets | |||||
| and intangible assets | 116,132 | 68,210 | 2,525 | 672 | 187,539 |
| Share in result of joint ventures | |||||
| and associates | 20,064 | (680) | 153 | - | 19,537 |
Average number of FTE | 6,606 | 6,254 | 211 | 101 | 13,172 |
| Number of FTE at year-end | 6,560 | 6,229 | 213 | 101 | 13,103 |
| 2023 | |||||
Additions to property, plant and equipment, right-of-use assets | |||||
| and intangible assets | 122,904 | 64,634 | 2,226 | 1,960 | 191,724 |
| Share in result of joint ventures | |||||
| and associates | 27,545 | (229) | 918 | - | 28,234 |
Average number of FTE | 6,655 | 6,368 | 223 | 97 | 13,343 |
| Number of FTE at year-end | 6,681 | 6,273 | 212 | 97 | 13,263 |
Division NL | Division UK&I | |
| 2024 | ||
| Construction and property | 2,255,096 | 904,531 |
| Ventures | - | 310,173 |
| Civil engineering | 1,005,373 | 1,572,943 |
| BAM Ireland | - | 426,838 |
| Other including eliminations | (29,762) | (102,078) |
3,230,707 | 3,112,407 | |
| 2023 | ||
| Construction and property | 2,072,409 | 1,045,861 |
| Ventures | - | 323,307 |
| Civil engineering | 963,987 | 1,363,364 |
| BAM Ireland | - | 463,027 |
| Other including eliminations | (29,062) | (56,716) |
3,007,334 | 3,138,843 |
| Belgium, | |||||
| Germany and | |||||
Division NL | Division UK&I | International | Eliminations | Total | |
| 2024 | |||||
Construction and maintenance | 2,776,458 | 2,955,432 | 71,527 | (725) | 5,802,692 |
| Property development | 439,586 | - | 19,455 | - | 459,041 |
| Service concessions | |||||
| arrangements and other | 14,663 | 156,975 | 21,580 | - | 193,218 |
3,230,707 | 3,112,407 | 112,562 | (725) | 6,454,951 | |
| 2023 | |||||
Construction and maintenance | 2,535,975 | 2,940,028 | 59,662 | (1,039) | 5,534,626 |
| Property development | 423,108 | 74,565 | 47,644 | - | 545,317 |
| Service concession | |||||
| arrangements and other | 48,251 | 124,250 | 18,030 | - | 190,531 |
3,007,334 | 3,138,843 | 125,336 | (1,039) | 6,270,474 |
| Construction | Property | ||
| contracts | development | Total | |
| 2024 | |||
Land and building rights | - | 269,143 | 269,143 |
Property development | - | 179,905 | 179,905 |
| Amounts due from customers | 378,220 | 6,923 | 385,143 |
Project assets | 378,220 | 455,971 | 834,191 |
Non-recourse property financing | - | (36,852) | (36,852) |
Recourse property financing | - | (12,160) | (12,160) |
Amounts due to customers | (735,275) | (88,204) | (823,479) |
| Provision for onerous contracts | (125,526) | - | (125,526) |
| Project liabilities | (860,801) | (137,216) | (998,017) |
| 2023 | |||
Land and building rights | - | 236,777 | 236,777 |
Property development | - | 205,689 | 205,689 |
| Amounts due from customers | 314,306 | 16,474 | 330,780 |
Project assets | 314,306 | 458,940 | 773,246 |
Non-recourse property financing | - | (32,464) | (32,464) |
Recourse property financing | - | (13,874) | (13,874) |
Amounts due to customers | (639,111) | (87,300) | (726,411) |
| Provision for onerous contracts | (148,071) | - | (148,071) |
| Project liabilities | (787,182) | (133,638) | (920,820) |
| As at 31 December 2023 | (472,876) | 325,302 | (147,574) |
(x € million) | 2024 | 2023 |
| Up to 1 year | 5,771 | 4,936 |
2 to 5 years | 7,237 | 4,873 |
13,008 | 9,809 | |
Over 5 years | 1,247 | 1,330 |
Total | 14,255 | 11,139 |
Note | 2024 | 2023 | |
Wages and salaries | 976,815 | 942,815 | |
Social security costs | 135,050 | 118,366 | |
Share-based payment expense | 29 | 2,709 | 4,857 |
Pension costs - defined contribution plans | 103,646 | 86,927 | |
Pension costs - defined benefit plans | 25 | 1,548 | (481) |
| Other post-employment benefits | 8,999 | 1,339 | |
1,228,767 | 1,153,823 |
2024 | 2023 | |
| Gain on sale of associates | - | 1,785 |
| Gain on sale of PP&E and intangible fixed assets | 673 | 1,531 |
Other | - | 2,565 |
673 | 5,881 |
Notes | 2024 | 2023 | |
Property, plant and equipment | 14 | 5,140 | - |
ROU assets | 15 | 1,487 | - |
Inventories | 19 | (2,194) | 3,559 |
Impairments | 4,433 | 3,559 |
2024 | 2023 | |
| Finance income | ||
| Interest income | 23,400 | 23,262 |
| Finance expense | ||
| Interest expense on lease liabilities | 10,043 | 7,988 |
| Interest expense on other financial liabilities | 8,601 | 7,313 |
Less: capitalised interest on property development projects | (3,782) | (4,878) |
14,862 | 10,423 | |
Net finance result | 8,538 | 12,839 |
2024 | 2023 | |
Current tax | 38,666 | 30,093 |
| Deferred tax | (33,502) | (21,479) |
5,164 | 8,614 |
2024 | 2023 | |
Result before tax (including discontinued operations) | 87,400 | 183,568 |
Tax calculated at Dutch tax rate of 25.8%; | 22,549 | 47,361 |
| Tax effects of: | ||
• Tax rates in other countries | (4,665) | (3,770) |
• Non deductible expenses | 18,576 | 2,270 |
• Adjustments from filing tax returns | (8,566) | (846) |
• Previously unrecognised tax losses | (48,488) | (44,717) |
• Tax losses no(t) (longer) recognised | 5,031 | 14,458 |
• Results of investments and other participations | 18,171 | (4,796) |
• Change in uncertain tax provisions | 2,556 | (804) |
| • Other including expenses not deductible for tax purposes | - | (542) |
| Tax charge/(gain) | 5,164 | 8,614 |
Effective tax rate | 5.9% | 4.7% |
2024 | 2023 | |
Deferred tax assets | 111,875 | 82,446 |
| Deferred tax liabilities | (6,919) | (14,848) |
| Deferred tax assets (net) | 104,956 | 67,598 |
Deferred tax assets | Deferred tax liabilities | Net deferred tax | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Intangible and financial assets | 36,975 | 24,680 | - | - | 36,975 | 24,680 |
Tangible assets | 2,300 | 3,881 | 44,420 | 39,617 | (42,120) | (35,736) |
Trade and other receivables | 1,115 | 1,115 | - | - | 1,115 | 1,115 |
Loans and borrowings | 42,349 | 38,517 | 265 | 2,032 | 42,084 | 36,485 |
Derivatives | - | 340 | 181 | 31 | (181) | 309 |
Employee benefits provision | 25 | 18 | 10,954 | 12,880 | (10,929) | (12,862) |
Other provisions | 8,229 | 5,251 | - | - | 8,229 | 5,251 |
Current liabilities | - | - | - | 1,091 | - | (1,091) |
| Tax loss and tax credits | 69,783 | 49,447 | - | - | 69,783 | 49,447 |
Subtotal | 160,776 | 123,249 | 55,820 | 55,651 | 104,956 | 67,598 |
| Netting | (48,901) | (40,803) | (48,901) | (40,803) | - | - |
| Total reported | 111,875 | 82,446 | 6,919 | 14,848 | 104,956 | 67,598 |
Total available | of which | Deferred | ||
income tax | recognised | Tax rate | tax asset | |
Netherlands | 392,913 | 251,500 | 25.8% | 64,887 |
United Kingdom | - | - | 25.0% | - |
Ireland | 19,589 | 2,563 | 12.5% | 328 |
Belgium | 28,905 | 18,270 | 25.0% | 4,568 |
| Germany | 607,509 | - | 30.0% | - |
| Total | 1,048,916 | 272,333 | 69,783 |
| (Charged)/ | ||||||||
| (Charged)/ | credited to | |||||||
| As at | credited to | other | Changes in | Exchange | As at | |||
| 1 January | the income | comprehensive | enacted | Disposal of | rate | 31 December | ||
| 2024 | statement | income | tax rates | subsidiary | differences | Other | 2024 | |
Intangible and financial assets | 24,680 | 12,295 | - | - | - | - | - | 36,975 |
Tangible assets | (35,735) | (3,171) | - | - | - | (183) | (3,031) | (42,120) |
Trade and other receivables | 1,115 | - | - | - | - | - | - | 1,115 |
Loans and borrowings | 36,485 | 2,573 | - | - | - | - | 3,026 | 42,084 |
Derivatives | 309 | (490) | - | - | - | - | - | (181) |
Employee benefits provision | (12,861) | (2,178) | 4,277 | - | - | (549) | 382 | (10,929) |
Other provisions | 5,249 | 2,695 | - | - | - | 285 | - | 8,229 |
Current liabilities | (1,092) | 1,092 | - | - | - | - | - | - |
| Tax loss and tax credits | 49,447 | 20,686 | - | - | - | - | (350) | 69,783 |
| Total | 67,597 | 33,502 | 4,277 | - | - | (447) | 27 | 104,956 |
| (Charged)/ | ||||||||
| (Charged)/ | credited to | |||||||
| As at | credited to | other | Changes in | Exchange | As at | |||
| 1 January | the income | comprehensive | enacted | Disposal of | rate | 31 December | ||
| 2023 | statement | income | tax rates | subsidiary | differences | Other | 2023 | |
Intangible and financial assets | 3,751 | 20,929 | - | - | - | - | - | 24,680 |
Tangible assets | (28,661) | (8,683) | - | - | 10 | 29 | 1,570 | (35,735) |
Trade and other receivables | 19 | 1,096 | - | - | - | - | - | 1,115 |
Loans and borrowings | 32,137 | 5,850 | - | - | - | - | (1,502) | 36,485 |
Derivatives | (135) | 349 | 95 | - | - | - | - | 309 |
Employee benefits provision | (17,952) | (2,662) | 7,965 | - | - | (293) | 81 | (12,861) |
Other provisions | 3,218 | 1,998 | - | - | (9) | 43 | (1) | 5,249 |
Current liabilities | (1,834) | 804 | - | - | - | - | (62) | (1,092) |
| Tax loss and tax credits | 48,374 | 1,201 | - | - | (128) | - | - | 49,447 |
| Total | 38,917 | 20,882 | 8,060 | - | (127) | (221) | 86 | 67,597 |
2024 | 2023 | |
| Weighted average number of ordinary shares in issue (x 1,000) | 268,969 | 269,966 |
| Net result attributable to shareholders | 82,248 | 174,991 |
| Basic earnings per share (in €) | 0.31 | 0.65 |
| Net result from continued operations attributable to shareholders | 62,179 | 174,991 |
| Basic earnings per share from continued operations (in €) | 0.23 | 0.65 |
| Net result from discontinued operations attributable to shareholders | 20,069 | - |
| Basic earnings per share from discontinued operations (in €) | 0.07 | - |
Diluted weighted average number of ordinary shares in issue (x 1,000) | 270,597 | 274,336 |
| Diluted earnings per share (in €) | 0.30 | 0.64 |
| Diluted earnings per share from continued operations (in €) | 0.23 | 0.64 |
| Diluted earnings per share from discontinued operations (in €) | 0.07 | - |
| Land and | Plant and | Construction | |||
| buildings | equipment | in progress | Other assets | Total | |
| As at 1 January 2023 | |||||
| Cost | 125,599 | 287,653 | 16,814 | 86,555 | 516,621 |
| Accumulated depreciation | |||||
and impairments | (63,577) | (191,237) | - | (62,262) | (317,076) |
62,022 | 96,416 | 16,814 | 24,293 | 199,545 | |
| Additions | 3,834 | 43,515 | 21,155 | 11,501 | 80,005 |
| Disposals | (204) | (2,970) | (837) | (941) | (4,952) |
| Reclassifications | 205 | 4,561 | (3,000) | (1,294) | 472 |
| Depreciation charges | (6,548) | (22,343) | - | (10,410) | (39,301) |
Exchange rate differences | 54 | 484 | 17 | 87 | 642 |
59,363 | 119,663 | 34,149 | 23,236 | 236,411 | |
| As at 31 December 2023 | |||||
| Cost | 129,669 | 318,723 | 34,149 | 96,710 | 579,251 |
| Accumulated depreciation | |||||
and impairments | (70,306) | (199,060) | - | (73,474) | (342,840) |
59,363 | 119,663 | 34,149 | 23,236 | 236,411 |
| Land and | Plant and | Construction | Other | ||
| buildings | equipment | in progress | assets | Total | |
| As at 1 January 2024 | 59,363 | 119,663 | 34,149 | 23,236 | 236,411 |
| Additions | 10,997 | 38,077 | 12,720 | 11,205 | 72,999 |
| Disposals | (248) | (927) | (2,774) | (172) | (4,121) |
| Reclassifications | 10,184 | 8,084 | (24,340) | 788 | (5,284) |
| Transfer to assets held for sale | - | (10,155) | - | - | (10,155) |
| Impairment charges | (1,502) | (3,638) | - | - | (5,140) |
| Depreciation charges | (7,031) | (22,936) | - | (11,940) | (41,907) |
Exchange rate differences | 321 | 880 | 278 | 194 | 1,673 |
72,084 | 129,048 | 20,033 | 23,311 | 244,476 | |
| As at 31 December 2024 | |||||
| Cost | 146,913 | 300,907 | 20,033 | 106,816 | 574,669 |
| Accumulated depreciation | |||||
and impairments | (74,829) | (171,859) | - | (83,505) | (330,193) |
72,084 | 129,048 | 20,033 | 23,311 | 244,476 |
| Equipment | ||||||
| Land and | and | IT | ||||
| buildings | installation | equipment | Cars | Other | Total | |
As at 1 January 2023 | 77,962 | 9,885 | 86 | 82,652 | 152 | 170,737 |
| Additions | 16,968 | 19,920 | 268 | 70,121 | 129 | 107,406 |
| Disposals | (464) | (34) | - | (402) | - | (900) |
| Depreciation charges | (17,810) | (13,974) | (194) | (43,848) | (1,892) | (77,718) |
| Remeasurements | (1,536) | 10,883 | - | 2,179 | 5,779 | 17,305 |
| Reclassifications | (108) | (399) | - | 451 | - | (56) |
Exchange rate differences | 337 | 81 | - | 236 | 5 | 659 |
(2,613) | 16,477 | 74 | 28,737 | 4,021 | 46,696 | |
As at 31 December 2023 | 75,349 | 26,362 | 160 | 111,389 | 4,173 | 217,433 |
| Additions | 4,691 | 29,634 | 52 | 67,721 | 120 | 102,218 |
| Disposals | (109) | - | - | - | - | (109) |
| Depreciation charges | (15,509) | (14,998) | (163) | (50,426) | (874) | (81,970) |
| Impairment | (1,487) | - | - | - | - | (1,487) |
| Remeasurements | 7,178 | (5,400) | - | 300 | (28) | 2,050 |
Exchange rate differences | 658 | 1,207 | 4 | 1,160 | 50 | 3,079 |
(4,578) | 10,443 | (107) | 18,755 | (732) | 23,781 | |
As at 31 December 2024 | 70,771 | 36,805 | 53 | 130,144 | 3,441 | 241,214 |
2024 | 2023 | |
As at 1 January | 234,215 | 174,677 |
| Additions | 103,885 | 119,641 |
| Accretion of interest | 10,043 | 7,611 |
| Payments | (97,036) | (83,673) |
| Remeasurements | 2,103 | 16,384 |
| Reclassifications | - | (1,144) |
Exchange rate difference | 3,153 | 719 |
| As at 31 December | 256,363 | 234,215 |
| Current | 78,263 | 73,313 |
Non-current | 178,100 | 160,902 |
2024 | 2023 | |
| Profit or loss | ||
| Depreciation expense of right-of-use assets | 81,970 | 77,718 |
| Interest expense on lease liabilities | 10,043 | 7,611 |
| Impairment of right-of-use assets | 1,487 | - |
Rent expenses – short term leases | 58,681 | 52,863 |
| Total | 152,181 | 138,192 |
| Statement of cash flows | ||
| Repayments of principal portion of lease liabilities | 86,993 | 76,062 |
| Rent expenses | 58,681 | 52,863 |
Interest | 10,043 | 7,611 |
Total | 155,717 | 136,536 |
Goodwill | Software | Other | Total | |
| As at 1 January 2023 | ||||
| Cost | 684,284 | 42,011 | 11,127 | 737,422 |
Accumulated amortisation and impairments | (367,823) | (35,657) | (8,426) | (411,906) |
316,461 | 6,354 | 2,701 | 325,516 | |
| Additions | - | 4,312 | - | 4,312 |
| Amortisation | - | (3,488) | (786) | (4,274) |
Exchange rate differences | 2,299 | 1 | - | 2,300 |
318,760 | 7,179 | 1,915 | 327,854 | |
| As at 31 December 2023 | ||||
| Cost | 686,757 | 38,088 | 11,232 | 736,077 |
Accumulated amortisation and impairments | (367,997) | (30,909) | (9,317) | (408,223) |
318,760 | 7,179 | 1,915 | 327,854 |
Goodwill | Software | Other | Total | |
As at 1 January 2024 | 318,760 | 7,179 | 1,915 | 327,854 |
| Additions | - | 12,323 | - | 12,323 |
| Amortisation | - | (3,109) | (782) | (3,891) |
| Reclassifications | - | 5,222 | - | 5,222 |
Exchange rate differences | 6,491 | 156 | - | 6,647 |
325,251 | 21,771 | 1,133 | 348,155 | |
| As at 31 December 2024 | ||||
| Cost | 693,743 | 55,970 | 11,228 | 760,941 |
Accumulated amortisation and impairments | (368,492) | (34,199) | (10,095) | (412,786) |
325,251 | 21,771 | 1,133 | 348,155 |
2024 | 2023 | |
| BAM Nuttall | 69,592 | 66,418 |
BAM Construct UK | 63,708 | 60,802 |
| Other CGUs (with non-significant goodwill balance) | 191,951 | 191,539 |
| As at 31 December | 325,251 | 318,759 |
| Revenue | Revenue | Profit | Profit | |||||||
| Discount | growth | growth beyond | margin | margin | ||||||
| rate | in forecast | forecast | in forecast | after forecast | ||||||
| (pre-tax) | period | period | period | period | ||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| BAM Construct UK | 8.8% | 10.3% | 3.4% | 1.5% | 2.0% | 3.0% | 3.3% | 3.1% | 3.6% | 3.6% |
| BAM Nuttall | 8.6% | 10.3% | 0.9% | 3.6% | 2.0% | 3.0% | 3.6% | 3.0% | 3.7% | 3.4% |
2024 | 2023 | |||||
| Joint | Joint | |||||
ventures | Associates | Total | ventures | Associates | Total | |
| Invesis Group bv | - | - | - | 176,200 | - | 176,200 |
| Property development | 130,555 | 7,627 | 138,182 | 116,576 | 5,420 | 121,996 |
| Other | 28,644 | 10,188 | 38,832 | 25,711 | 9,745 | 35,456 |
| As at 31 December | 159,199 | 17,815 | 177,014 | 318,487 | 15,165 | 333,652 |
| Share in result | (63,540) | 5,889 | (57,651) | 24,972 | 5,856 | 30,828 |
| of which impairments | (110,050) | - | (110,050) | 917 | - | 917 |
2024 | 2023 | |||||
| Joint | Joint | |||||
ventures | Associates | Total | ventures | Associates | Total | |
| Current assets | 323,328 | 12,541 | 335,869 | 370,432 | 10,116 | 380,548 |
| Non-current assets | 5,087 | 6,561 | 11,648 | 175 | 6,796 | 6,971 |
| Current liabilities | (153,211) | (4,114) | (157,325) | (202,053) | (4,117) | (206,170) |
| Non-current liabilities | (60,360) | (7,361) | (67,721) | (61,165) | (7,361) | (68,526) |
| Net assets | 114,844 | 7,627 | 122,471 | 107,389 | 5,434 | 112,824 |
| Profit or loss | 6,686 | 3,942 | 10,628 | 14,818 | 3,574 | 18,392 |
Other comprehensive income | 260 | - | 260 | 105 | - | 105 |
Total comprehensive income | 6,946 | 3,942 | 10,888 | 14,923 | 3,574 | 18,497 |
2024 | 2023 | |||||
| Joint | Joint | |||||
ventures | Associates | Total | ventures | Associates | Total | |
| Profit or loss | 6,962 | 1,947 | 8,909 | 7,560 | 2,282 | 9,842 |
Other comprehensive income | - | - | - | - | - | - |
Total comprehensive income | 6,962 | 1,947 | 8,909 | 7,560 | 2,282 | 9,842 |
| Receivables | Receivables | |||
| at fair | at | |||
| value through | amortised | |||
| profit or loss | cost | Other | Total | |
As at 1 January 2023 | 63,235 | 13,214 | 1,142 | 77,591 |
| Additions | - | - | (30) | (30) |
| Loans granted | 9,394 | 14,785 | - | 24,179 |
| Loan repayments | (7,697) | (1,463) | - | (9,160) |
| Transfer to current | (391) | 364 | (27) | |
Exchange rate differences | - | 206 | - | 206 |
As at 31 December 2023 | 64,541 | 27,106 | 1,112 | 92,759 |
| Investments | - | - | 915 | 915 |
| Loans granted | 18,139 | 20,941 | 474 | 39,554 |
| Loan repayments | (22,314) | (2,956) | (474) | (25,744) |
| Transfer to current | - | - | - | - |
Exchange rate differences | - | 670 | - | 670 |
As at 31 December 2024 | 60,366 | 45,761 | 2,027 | 108,154 |
2024 | 2023 | |
| Land and building rights | 269,143 | 236,777 |
Property development | 179,905 | 205,689 |
449,048 | 442,466 | |
| Raw materials | 9,650 | 12,340 |
| Work in progress and semi-manufactures | 4,783 | 4,001 |
Finished products | 1,108 | 4,269 |
464,589 | 463,076 |
Note | 2024 | 2023 | |
Impairment charges | 3,212 | 4,444 | |
Reversal of impairment charges | (5,406) | (885) | |
| 9 | (2,194) | 3,559 |
2024 | 2023 | |||
| Completed and unsold property | Number/m² | Carrying | Number/m² | Carrying |
| amount | amount | |||
| Houses | 8 | 4,148 | - | - |
| Commercial property - rented | 2,073 | 1,918 | 2,073 | 2,810 |
| Commercial property - unrented | 6,002 | 6,894 | 1,938 | 1,793 |
12,960 | 4,603 |
2024 | 2023 | |
| Trade receivables | 454,260 | 531,508 |
Less: Provision for impairment of receivables | (2,489) | (6,425) |
| Trade receivables - net | 451,771 | 525,083 |
| Amounts due from customers | 385,143 | 330,780 |
| Amounts to be invoiced | 113,582 | 111,673 |
Retentions | 101,291 | 112,387 |
| Contract assets | 600,016 | 554,840 |
| Amounts due from related parties | 21,786 | 18,465 |
| PPP receivables | 690 | 644 |
| Other financial assets | 1,875 | 1,242 |
| Derivative financial instruments | 700 | 121 |
| Other receivables | 91,964 | 86,057 |
Prepayments | 92,081 | 139,756 |
1,260,883 | 1,326,208 |
2024 | 2023 | |||
| Trade | Provision for | Trade | Provision for | |
| receivables | impairment | receivables | impairment | |
| Not past due | 333,443 | (11) | 430,130 | (260) |
| Up to 3 months | 47,285 | (79) | 53,330 | (10) |
| 3 to 6 months | 26,410 | (155) | 8,361 | (104) |
| 6 to 12 months | 17,431 | (907) | 19,821 | (1,794) |
| 1 to 2 years | 21,815 | (643) | 9,480 | (2,803) |
Over 2 years | 7,876 | (694) | 10,386 | (1,454) |
454,260 | (2,489) | 531,508 | (6,425) |
2024 | 2023 | |
| As at 1 January | 6,425 | 9,963 |
| Additions to provision for impairment | 1,641 | 2,428 |
| Release | (285) | (1,327) |
| Receivables written off during the year as uncollectable | (5,332) | (4,577) |
| Reclassifications | - | (81) |
Exchange rate differences | 40 | 19 |
As at 31 December | 2,489 | 6,425 |
2024 | 2023 | |
| Investment in joint venture Invesis | 80,389 | - |
Other | 10,155 | 5,634 |
90,544 | 5,634 |
| 2024 | |
Fair value of consideration | 104,389 |
Settlement contingent consideration related to sale in 2020 and other items | (23,000) |
| 81,389 | |
| Cost to sell | (1,000) |
Carrying amount of joint venture | (187,383) |
Impairment | (106,994) |
| 2024 | |
Share in result joint venture before transfer to held for sale | (1,484) |
Reclassification of reserves | 31,290 |
Impairment | (106,994) |
Share in result of joint venture | (77,188) |
| Number of | Number of | Number of | |
| ordinary | treasury | ordinary | |
| shares | shares | shares | |
| in issue | |||
| As at 1 January 2023 | 279,407,449 | 11,287,880 | 268,119,569 |
| Shares issued | 4,630,427 | 4,630,427 | - |
| Repurchase of ordinary shares | - | 10,275,655 | (10,275,655) |
| Awarded LTI shares | - | (1,888,153) | 1,888,153 |
Dividends | - | (9,246,187) | 9,246,187 |
As at 31 December 2023 | 284,037,876 | 15,059,622 | 268,978,254 |
| Repurchase of ordinary shares | - | 16,449,195 | (16,449,195) |
| Awarded LTI shares | - | (3,778,374) | 3,778,374 |
Dividends | - | (7,216,389) | 7,216,389 |
As at 31 December 2024 | 284,037,876 | 20,514,054 | 263,523,822 |
| Changes from | ||||||
| financing | Other | |||||
| cash flows | changes | |||||
| As at | Proceeds | Repayments | Effective | As at | ||
| 1 January | from | of | interest | 31 December | ||
| 2024 | borrowings | borrowings | method | Other | 2024 | |
Non-recourse PPP loans | 8,509 | 287 | (727) | - | - | 8,069 |
Non-recourse property financing | 32,464 | 5,903 | (1,515) | - | - | 36,852 |
Recourse property financing | 13,874 | 500 | (2,214) | - | - | 12,160 |
Other non-recourse financing | 3,557 | 5,859 | (1,866) | - | - | 7,550 |
Other recourse financing | 3,170 | - | (951) | - | - | 2,219 |
| Bank overdrafts | - | - | - | - | - | - |
61,574 | 12,549 | (7,273) | - | - | 66,850 |
| As at | Proceeds | Repayments | Effective | As at | ||
| 1 January | from | of | interest | 31 December | ||
| 2023 | borrowings | borrowings | method | Other | 2023 | |
Non-recourse PPP loans | 8,538 | 615 | (644) | - | - | 8,509 |
Non-recourse property financing | 20,525 | 17,218 | (5,279) | - | - | 32,464 |
Recourse property financing | 15,972 | 5,061 | (7,159) | - | - | 13,874 |
Other non-recourse financing | 3,458 | 2,260 | (1,722) | - | (439) | 3,557 |
Other recourse financing | 4,136 | - | (966) | - | - | 3,170 |
| Bank overdrafts | - | - | - | - | - | - |
52,629 | 25,154 | (15,770) | - | (439) | 61,574 |
| Calculation | Requirement | 2024 | 2023 | |
Leverage ratio | Net borrowings/EBITDA | ≤ 2.50 1 | (4.3) | (3.9) |
Interest cover ratio | EBITDA/net interest expense | ≥ 4.00 | N/A | N/A |
Solvency ratio | Capital base 2 /total assets | ≥ 15% | 31.6% | 30.9% |
Guarantor covers | EBITDA share of guarantors | ≥ 70% | 103.2% | 110.8% |
| Assets share of guarantors | ≥ 70% | 100.5% | 99.9% |
2024 | 2023 | |
Defined benefit asset | 46,123 | 51,894 |
| Defined benefit liability | 14,474 | 19,190 |
Other employee benefits obligations | 12,774 | 12,851 |
27,248 | 32,041 |
| United | ||||
| Netherlands | Kingdom | Ireland | Other | |
| 2024 | ||||
Discount rate | 3.3% | 5.5% - 5.6% | 3.8% | 3.2% - 3.6% |
Salary growth rate | - | - | - | 2.0% - 2.3% |
Pension growth rate | 0% - 3.5% | 2.1% - 3.2% | 0% - 2.1% | 2.0% - 2.3% |
| 2023 | ||||
Discount rate | 3.1% | 4.6% - 4.8% | 3.6% | 3.6% - 3.8% |
Salary growth rate | - | - | - | 2.1% - 2.5% |
Pension growth rate | 0% - 6.1% | 2.7% - 3.2% | 0% - 2.4% | 2.1% - 2.5% |
| United | |||||
| Netherlands | Kingdom | Ireland | Other | Total | |
| As at 31 December 2024 | |||||
| Defined benefit liability | (5,793) | - | - | (8,681) | (14,474) |
Defined benefit asset | - | 41,530 | 4,593 | - | 46,123 |
(5,793) | 41,530 | 4,593 | (8,681) | 31,649 | |
| Present value of obligation | |||||
| As at 1 January 2024 | 277,423 | 588,648 | 68,838 | 22,256 | 957,165 |
| Service cost | - | 73 | 1,002 | 198 | 1,273 |
| Interest expense | 8,345 | 27,734 | 2,429 | 787 | 39,295 |
| Remeasurements | (8,689) | (54,022) | (494) | (645) | (63,850) |
Plan participants contributions | - | - | 237 | 121 | 358 |
| Benefit payments | (16,433) | (28,468) | (2,979) | (1,350) | (49,230) |
| Settlements | - | - | - | - | - |
| Transfer to held for sale | - | - | - | - | - |
| Disposals | - | - | - | - | - |
Exchange rate differences | - | 26,960 | - | - | 26,960 |
As at 31 December 2024 | 260,646 | 560,925 | 69,033 | 21,367 | 911,971 |
| Fair value of plan assets | |||||
| As at 1 January 2024 | 267,116 | 639,689 | 69,691 | 13,373 | 989,869 |
| Interest income | 8,077 | 30,222 | 2,540 | 483 | 41,322 |
| Remeasurements | (7,267) | (72,488) | (326) | (782) | (80,863) |
| Employer contributions | 3,539 | 6,459 | 4,463 | 850 | 15,311 |
Plan participants contributions | - | - | 237 | 120 | 357 |
| Benefit payments | (16,433) | (28,468) | (2,979) | (1,350) | (49,230) |
| Administration cost | (179) | (2,114) | - | (8) | (2,301) |
| Settlements | - | - | - | - | - |
| Disposals | - | - | - | - | - |
| Transfer to held for sale | - | - | - | - | - |
Exchange rate differences | - | 29,155 | - | - | 29,155 |
As at 31 December 2024 | 254,853 | 602,455 | 73,626 | 12,686 | 943,620 |
| United | |||||
| Netherlands | Kingdom | Ireland | Other | Total | |
| Amounts recognised in the income statement | |||||
| Service cost | - | 73 | 1,002 | 198 | 1,273 |
| Net interest expense | 268 | (2,488) | (111) | 304 | (2,027) |
| Changes and plan | - | - | - | - | - |
| amendments and settlements | |||||
Administration cost | 179 | 2,114 | 8 | 2,301 | |
447 | (301) | 891 | 510 | 1,547 | |
| Amounts recognised in other comprehensive income | |||||
| Remeasurements: | |||||
• Return on plan assets, excluding interest | |||||
| income | 7,267 | 72,488 | 326 | 782 | 80,863 |
• (Gain)/loss from change in demographic | |||||
| assumptions | (731) | 2,475 | 2,146 | - | 3,890 |
• (Gain)/loss from change in financial assumptions | (7,958) | (58,398) | (3,186) | (21) | (69,563) |
• Experience (gains)/losses | - | 1,901 | 546 | (625) | 1,822 |
(1,422) | 18,466 | (168) | 136 | 17,012 | |
Income tax | 366 | (4,615) | 22 | (50) | (4,277) |
Remeasurement net of tax | (1,056) | 13,851 | (146) | 86 | 12,735 |
| United | |||||
| Netherlands | Kingdom | Ireland | Other | Total | |
| As at 31 December 2023 | |||||
| Defined benefit liability | (10,307) | - | - | (8,883) | (19,190) |
Defined benefit asset | - | 51,041 | 853 | - | 51,894 |
(10,307) | 51,041 | 853 | (8,883) | 32,704 | |
| Present value of obligation | |||||
| As at 1 January 2023 | 265,334 | 552,531 | 61,939 | 22,321 | 902,125 |
| Service cost | - | 47 | 696 | 213 | 956 |
| Interest expense | 9,036 | 27,080 | 2,540 | 788 | 39,444 |
| Remeasurements | 17,433 | 27,074 | 6,601 | 55 | 51,163 |
Plan participants contributions | - | - | 261 | 120 | 381 |
| Benefit payments | (14,380) | (27,609) | (3,199) | (1,241) | (46,429) |
| Settlements | - | - | - | - | - |
| Transfer to held for sale | - | - | - | - | - |
| Disposals | - | - | - | - | - |
Exchange rate differences | - | 9,525 | - | - | 9,525 |
As at 31 December 2023 | 277,423 | 588,648 | 68,838 | 22,256 | 957,165 |
| Fair value of plan assets | |||||
| As at 1 January 2023 | 242,192 | 623,355 | 63,567 | 12,978 | 942,092 |
| Interest income | 8,697 | 30,783 | 2,710 | 459 | 42,649 |
| Remeasurements | 8,717 | (2,315) | 1,913 | (885) | 7,430 |
| Employer contributions | 22,069 | 6,360 | 4,439 | 1,950 | 34,818 |
Plan participants contributions | - | - | 261 | 120 | 381 |
| Benefit payments | (14,380) | (27,609) | (3,199) | (1,241) | (46,429) |
| Administration cost | (179) | (1,582) | - | (8) | (1,769) |
| Settlements | - | - | - | - | - |
| Disposals | - | - | - | - | - |
| Transfer to held for sale | - | - | - | - | - |
Exchange rate differences | - | 10,697 | - | - | 10,697 |
As at 31 December 2023 | 267,116 | 639,689 | 69,691 | 13,373 | 989,869 |
| United | |||||
| Netherlands | Kingdom | Ireland | Other | Total | |
| Amounts recognised in the income statement | |||||
| Service cost | - | 47 | 696 | 213 | 956 |
| Net interest expense | 339 | (3,704) | (170) | 329 | (3,206) |
| Changes and plan | |||||
| amendments and settlements | - | - | - | - | - |
Administration cost | 179 | 1,582 | - | 8 | 1,769 |
518 | (2,075) | 526 | 550 | (481) | |
| Amounts recognised in other comprehensive income | |||||
| Remeasurements: | |||||
• Return on plan assets, excluding interest | |||||
| income | (8,717) | 2,315 | (1,913) | 885 | (7,430) |
• (Gain)/loss from change in demographic | |||||
| assumptions | - | (2,826) | - | 570 | (2,256) |
• (Gain)/loss from change in financial assumptions | 14,381 | 26,066 | 5,770 | (582) | 45,635 |
• Experience (gains)/losses | 3,052 | 3,834 | 831 | 67 | 7,784 |
8,716 | 29,389 | 4,688 | 940 | 43,733 | |
Income tax | - | (7,344) | (585) | (36) | (7,965) |
Remeasurement net of tax | 8,716 | 22,045 | 4,103 | 904 | 35,768 |
| United | ||||
| Netherlands | Kingdom | Ireland | Other | |
| Average duration (in years) - 2024 | 11 | 13 | 17 | 10 |
| Average duration (in years) - 2023 | 11 | 14 | 17 | 10 |
| United | |||||
| Netherlands | Kingdom | Ireland | Other | Total | |
| 2024 | |||||
Equity instruments | - | 71,288 | 5,291 | - | 76,579 |
Debt instruments | - | 511,159 | 64,009 | - | 575,168 |
Property | - | 3,899 | 3,086 | - | 6,985 |
Qualifying insurance policies | 254,853 | 339 | - | 12,686 | 267,878 |
| Cash and cash equivalents | - | 15,770 | 1,240 | - | 17,010 |
254,853 | 602,455 | 73,626 | 12,686 | 943,620 | |
| 2023 | |||||
Equity instruments | - | 55,739 | 23,183 | - | 78,922 |
Debt instruments | - | 559,616 | 41,260 | - | 600,876 |
Property | - | 9,106 | 3,128 | - | 12,234 |
Qualifying insurance policies | 267,116 | 390 | - | 13,373 | 280,879 |
| Cash and cash equivalents | - | 14,838 | 2,120 | - | 16,958 |
267,116 | 639,689 | 69,691 | 13,373 | 989,869 |
2024 | 2023 | |||
| Increase by | Decrease by | Increase by | Decrease by | |
| 0,5% | 0,5% | 0,5% | 0,5% | |
Discount rate | (€52 million) | €58 million | (€59 million) | €65 million |
Indexation | €29 million | (€27 milion) | €33 million | (€29 million) |
Salary increase | €0 million | (€0 million) | €0 million | (€0 million) |
2024 | 2023 | |
Non-current | 64,646 | 82,217 |
| Current | 116,155 | 114,677 |
180,801 | 196,894 |
| Claims and legal | Onerous | ||||||
Warranty | Restructuring | obligations | Joint ventures | contracts | Other | Total | |
| As at 1 January 2023 | 30,923 | 5,162 | 500 | 10,578 | 171,677 | 21,288 | 240,128 |
| Charged/(credited) to the income statement: | |||||||
- Additional provisions | 24,797 | 10,273 | - | - | 82,632 | 86 | 117,788 |
- Release | (9,345) | (620) | (500) | - | (10,265) | (1,200) | (21,930) |
Used during the year | (15,418) | (7,698) | - | (8,244) | (96,666) | (11,774) | (139,800) |
| Exchange rate differences | - | - | - | - | 693 | 15 | 708 |
| As at 31 December 2023 | 30,957 | 7,117 | - | 2,334 | 148,071 | 8,415 | 196,894 |
| Charged/(credited) to the income statement: | |||||||
- Additional provisions | 15,960 | 12,236 | 6,796 | 651 | 133,734 | 1,072 | 170,449 |
- Release | (3,307) | - | - | - | (3,880) | (1,499) | (8,686) |
Used during the year | (6,798) | (15,559) | - | (1,584) | (153,471) | (1,691) | (179,103) |
| Exchange rate differences | - | - | 139 | - | 1,073 | 35 | 1,247 |
| As at 31 December 2024 | 36,812 | 3,794 | 6,935 | 1,401 | 125,527 | 6,332 | 180,801 |
Notes | 2024 | 2023 | |
Trade payables | 499,685 | 507,305 | |
Amounts due to customers (contract liabilities) | 6 | 823,479 | 726,411 |
Amounts due to related parties | 27 | 47,171 | 90,192 |
Social security and other taxes | 181,157 | 167,766 | |
Pension premiums | 8,126 | 8,475 | |
Amounts due for work completed | 86,713 | 90,777 | |
Amounts due for work in progress | 548,114 | 611,014 | |
Derivative financial instruments | - | 1,318 | |
Other liabilities | 39,240 | 64,517 | |
| Accrued expenses and deferred income | 199,918 | 180,006 | |
2,433,603 | 2,447,781 |
(in € thousand) | 2024 | |||||
| Fixed | Short-term | Long-term | Other | Post- | Total | |
| remuneration | incentive | incentive | benefits 1 | employment | ||
| benefits | ||||||
| R.J.M. Joosten | 854 | 706 | 974 | 22 | 188 | 2,744 |
L.F. den Houter | 610 | 504 | 668 | 22 | 134 | 1,938 |
1,464 | 1,210 | 1,642 | 44 | 322 | 4,682 |
| 2023 | ||||||
| Fixed | Short-term | Long-term | Other | Post- | Total | |
| remuneration | incentive | incentive | benefits 1 | employment | ||
| benefits | ||||||
| R.J.M. Joosten | 801 | 554 | 545 | 22 | 176 | 2,098 |
L.F. den Houter | 572 | 395 | 342 | 22 | 126 | 1,457 |
1,373 | 949 | 887 | 44 | 302 | 3,555 |
(in € thousand) | 2024 | 2023 |
| H.Th.E.M. Rottinghuis, Chairman | 131 | 108 |
| G. Boon, Vice-Chairman | 85 | 71 |
| B. Elfring | 84 | 69 |
| J. Hanson | 13 | - |
| D. Koopmans | 87 | 74 |
| M.P. Sheffield | 82 | 67 |
N.M. Skorupska | 88 | 66 |
570 | 455 |
| As at | Awarded | Dividend | Vested | Forfeited | As at | |
| 1 January | rights | (including | 31 December | |||
| 2024 | dividend) | 2024 | ||||
| R.J.M. Joosten | 857,235 | 218,900 | 31,418 | (237,681) | - | 869,872 |
| L.F. den Houter | 538,863 | 140,654 | 16,841 | (145,518) | (147,189) | 403,651 |
| Other participants | 3,810,788 | 948,256 | 56,535 | (2,232,494) | (535,057) | 2,048,028 |
5,206,886 | 1,307,810 | 104,794 | (2,615,693) | (682,246) | 3,321,551 |
| As at | Awarded | Dividend | Vested | Forfeited | As at | |
| 1 January | rights | (including | 31 December | |||
| 2024 | dividend) | 2024 | ||||
2021-2023 | 2,615,693 | - | - | (2,615,693) | - | - |
2022-2024 | 1,115,228 | - | 46,369 | - | (200,838) | 960,759 |
2023-2025 | 1,475,965 | - | 58,425 | - | (282,134) | 1,252,256 |
2024-2026 | - | 1,307,810 | - | - | (199,274) | 1,108,536 |
5,206,886 | 1,307,810 | 104,794 | (2,615,693) | (682,246) | 3,321,551 |
| 2024 | |
| Share price at grant date (in €) | 3.82 |
| Risk-free interest rate (in %) | 2.73 |
| Volatility (in %) | 36.5 |
(in € million) | 2024 | |||
| Belgium, | ||||
| Germany and | ||||
Division NL | Division UK&I | International | Total | |
| Assets | ||||
| Non-current assets | 2.1 | 14.0 | - | 16.1 |
Current assets | 79.5 | 201.9 | 25.6 | 307.0 |
| 81.6 | 215.9 | 25.6 | 323.1 | |
| Liabilities | ||||
| Non-current liabilities | 9.1 | 9.1 | - | 18.2 |
| Current liabilities | 50.1 | 177.0 | 25.3 | 252.4 |
| 59.2 | 186.1 | 25.3 | 270.6 | |
Net assets | 22.4 | 29.8 | 0.3 | 52.5 |
(in € million) | 2023 | |||
| Belgium, | ||||
| Germany and | ||||
Division NL | Division UK&I | International | Total | |
| Assets | ||||
| Non-current assets | 2.8 | - | - | 2.8 |
Current assets | 54.4 | 192.2 | 23.3 | 269.9 |
| 57.2 | 192.2 | 23.3 | 272.7 | |
| Liabilities | ||||
| Non-current liabilities | 9.4 | - | - | 9.4 |
| Current liabilities | 44.7 | 165.7 | 23.0 | 233.4 |
| 54.1 | 165.7 | 23.0 | 242.8 | |
Net assets | 3.1 | 26.5 | 0.3 | 29.9 |
2024 | 2023 | |
| Property, plant and equipment | 1,647 | 908 |
Land | 134,304 | 129,047 |
135,951 | 129,955 |
2024 | 2023 | |||||
€ thousands | EY | EY foreign | Total | EY | EY foreign | Total |
| member | member | |||||
| firms | firms | |||||
| Audit fees | 3,471 | 2,991 | 6,462 | 3,789 | 2,420 | 6,209 |
| Audit-related fees | 803 | 18 | 821 | 415 | 22 | 437 |
| Other non-audit | ||||||
fees | - | - | - | - | - | - |
4,274 | 3,009 | 7,283 | 4,204 | 2,442 | 6,646 |