| Before | Before | ||||||
| Non- | Non- | Non- | Non- | ||||
| Trading | Trading | Trading | Trading | ||||
| Items | Items | Total | Items | Items | Total | ||
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | ||
| €’m | €’m | €’m | €’m | €’m | €’m | ||
| Continuing operations | |||||||
Revenue | 2 | ||||||
| Earnings before interest, tax, depreciation | 2/3 | ||||||
| andamortisation | |||||||
Depreciation(net)andintangibleassetamortisation | 3 | ( | ( | ( | ( | ||
Non-trading items | 5 | ( | ( | ( | ( | ||
Operating profit | ( | ( | |||||
Finance income | 6 | ||||||
Finance costs | 6 | ( | ( | ( | ( | ||
Other income | 6 | ||||||
Shareofjointventures’resultsaftertaxation | 15 | ( | ( | ( | ( | ||
Profit before taxation | ( | ( | |||||
Income taxes | 5/7 | ( | ( | ( | ( | ||
Profit from continuing operations | ( | ( | |||||
| Discontinued operations | |||||||
Profitfromdiscontinuedoperations | 5/8 | ||||||
Profit after taxation | ( | ( | |||||
| Attributable to: | |||||||
Equityholdersoftheparent–continuingoperations | |||||||
Equityholdersoftheparent–discontinuedoperations | |||||||
Non-controllinginterests–continuingoperations | |||||||
Earnings per A ordinary share – attributable to equity holders of the parent | Cent | Cent | |||||
| Basic Earnings Per Share (cent) | |||||||
Continuing operations | 10 | ||||||
Discontinued operations | 10 | ||||||
| Diluted Earnings Per Share (cent) | |||||||
Continuing operations | 10 | ||||||
Discontinued operations | 10 | ||||||
| 2025 | 2024 | ||
| €’m | €’m | ||
Profitaftertaxation | |||
| Other comprehensive income: | |||
| Items that are or may be reclassified subsequently to profit or loss: | |||
Fairvaluemovementsoncashflowhedges | 25 | ||
Cashflowhedges–reclassifiedtoprofitorlossfromequity | 25 | ( | |
Net change in cost of hedging | 25 | ||
Deferredtaxeffectoffairvaluemovementsoncashflowhedges | 18 | ( | |
| Exchangedifferenceontranslationofforeignoperations | |||
–Continuingoperations | 36 | ( | |
| Cumulativeexchangedifferenceontranslationrecycledondisposal | |||
–Continuingoperations | 36 | ( | |
–Discontinuedoperations | 8 | ( | |
| Items that will not be reclassified subsequently to profit or loss: | |||
Re-measurementonretirementbenefitsobligation | 27 | ( | |
Deferredtaxeffectofre-measurementonretirementbenefitsobligation | 18 | ( | |
Net (expense)/income recognised directly in total other comprehensive income | ( | ||
Total comprehensive income | |||
| Attributableto: | |||
Equityholdersoftheparent–continuingoperations | |||
Equityholdersoftheparent–discontinuedoperations | |||
Non-controllinginterests–continuingoperations | |||
| 31 December | 31December | ||
| 2025 | 2024 | ||
| €’m | €’m | ||
| Non-current assets | |||
Property, plant and equipment | 12 | ||
Intangibleassets | 13 | ||
Financial asset investments | 14 | ||
Investments in joint ventures | 15 | ||
Othernon-currentfinancialinstruments | 24/25 | ||
Retirementbenefitsasset | 27 | ||
Deferred tax assets | 18 | ||
| Current assets | |||
Inventories | 17 | ||
Tradeandotherreceivables | 20 | ||
Cashatbankandinhand | 24 | ||
Othercurrentfinancialinstruments | 24/25 | ||
Tax assets | |||
Assetsclassifiedasheldforsale | 19 | ||
Total assets | |||
| Current liabilities | |||
Tradeandotherpayables | 21 | ||
Borrowings and overdrafts | 24/25 | ||
Othercurrentfinancialinstruments | 24/25 | ||
Taxliabilities | |||
Provisions | 26 | ||
Deferred income | 22 | ||
| Non-current liabilities | |||
Borrowings | 24/25 | ||
Othernon-currentfinancialinstruments | 24/25 | ||
Retirementbenefitsobligation | 27 | ||
Othernon-currentliabilities | 23 | ||
Deferredtaxliabilities | 18 | ||
Provisions | 26 | ||
Deferred income | 22 | ||
Total liabilities | |||
Net assets | |||
| Equity | |||
Share capital | 28 | ||
Share premium | 36 | ||
Other reserves | ( | ||
Retained earnings | |||
Equityattributabletoequityholdersoftheparent | |||
Non-controlling interests | |||
Total equity |
| 31 December | 31December | ||
| 2025 | 2024 | ||
| €’m | €’m | ||
| Non-current assets | |||
Investmentsinsubsidiaries | 16 | 1,049.8 | 1,049.8 |
Othernon-currentfinancialinstruments | 24/25 | – | 148.5 |
1,049.8 | 1,198.3 | ||
| Current assets | |||
Cashatbankandinhand | 24 | – | – |
Tradeandotherreceivables | 20 | 1,446.2 | 2,039.5 |
1,446.2 | 2,039.5 | ||
Total assets | 2,496.0 | 3,237.8 | |
| Current liabilities | |||
Tradeandotherpayables | 21 | 13.5 | 79.1 |
13.5 | 79.1 | ||
Total liabilities | 13.5 | 79.1 | |
Net assets | 2,482.5 | 3,158.7 | |
| Issued capital and reserves | |||
Share capital | 28 | 20.1 | 20.8 |
Share premium | 36 | 398.7 | 1,879.2 |
Other reserves | 233.8 | 197.1 | |
Retained earnings | 36 | 1,829.9 | 1,061.6 |
Shareholders’ equity | 2,482.5 | 3,158.7 |
| Attributable to equity holders of the parent | ||||||||
| Non- | ||||||||
| Share | Share | Other | Retained | Controlling | Total | |||
| Capital | Premium | Reserves | Earnings | Total | Interests | Equity | ||
| Notes | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
| Group: | ||||||||
At 1 January 2024 | ( | |||||||
Profitaftertaxation | ||||||||
Other comprehensive income | ||||||||
Total comprehensive income | ||||||||
Shares issued during the financialyear | 28 | |||||||
| Shares(purchased)/cancelled | 28 | ( | ( | ( | ( | |||
| duringthefinancialyear | ||||||||
Dividends paid | 11 | ( | ( | ( | ||||
Share-basedpaymentexpense | 29 | |||||||
At31December2024 | ||||||||
Profitaftertaxation | ||||||||
Other comprehensive expense | ( | ( | ( | ( | ||||
| Total comprehensive | ( | |||||||
| (expense)/income | ||||||||
Shares issued during the financialyear | 28 | |||||||
| Shares(purchased)/cancelled | 28 | ( | ( | ( | ( | |||
| duringthefinancialyear | ||||||||
Share premium reduction | 36 | ( | ||||||
Dividends paid | 11 | ( | ( | ( | ||||
Share-basedpaymentexpense | 29 | |||||||
At 31 December 2025 | ( |
| Share- | ||||||||
| Capital | Other | Based | Cost of | |||||
| Redemption | Undenominated | Payment | Translation | Hedging | Hedging | |||
| Reserve | Capital | Reserve | Reserve | Reserve | Reserve | Total | ||
| Notes | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
At 1 January 2024 | ( | ( | ( | |||||
Other comprehensive income/(expense) | ( | |||||||
Shares cancelled during the financialyear | ||||||||
Share-basedpaymentexpense | 29 | |||||||
At31December2024 | ( | |||||||
| Other comprehensive | ( | ( | ||||||
| (expense)/income | ||||||||
Shares cancelled during the financialyear | ||||||||
Share-basedpaymentexpense | 29 | |||||||
At 31 December 2025 | ( | ( |
| Share | Share | Other | Retained | |||
| Capital | Premium | Reserves | Earnings | Total | ||
| €’m | €’m | €’m | €’m | €’m | ||
| Company: | ||||||
At 1 January 2024 | 21.9 | 398.7 | 154.1 | 872.9 | 1,447.6 | |
Profitaftertaxation | 9 | – | – | – | 2,695.6 | 2,695.6 |
Other comprehensive income | – | – | – | – | – | |
Total comprehensive income | – | – | – | 2,695.6 | 2,695.6 | |
Sharesissuedduringthefinancialyear | 28 | 2.1 | 1,480.5 | – | – | 1,482.6 |
| Shares(purchased)/cancelledduringthe | 28 | (3.2) | – | 3.2 | (2,301.7) | (2,301.7) |
| financialyear | ||||||
Dividends paid | 11 | – | – | – | (205.2) | (205.2) |
Share-basedpaymentexpense | 29 | – | – | 39.8 | – | 39.8 |
At31December2024 | 20.8 | 1,879.2 | 197.1 | 1,061.6 | 3,158.7 | |
Profitaftertaxation | 9 | – | – | – | 3.3 | 3.3 |
Other comprehensive income | – | – | – | – | – | |
Total comprehensive income | – | – | – | 3.3 | 3.3 | |
Sharesissuedduringthefinancialyear | 28 | – | – | – | – | – |
| Shares(purchased)/cancelledduringthe | 28 | (0.7) | – | 0.7 | (500.3) | (500.3) |
| financialyear | ||||||
Share premium reduction | 36 | – | (1,480.5) | – | 1,480.5 | – |
Dividends paid | 11 | – | – | – | (215.2) | (215.2) |
Share-basedpaymentexpense | 29 | – | – | 36.0 | – | 36.0 |
At 31 December 2025 | 20.1 | 398.7 | 233.8 | 1,829.9 | 2,482.5 |
| Capital | Other | Share-Based | |||
| Redemption | Undenominated | Payment | |||
| Reserve | Capital | Reserve | Total | ||
| €’m | €’m | €’m | €’m | ||
At 1 January 2024 | 1.9 | 0.3 | 151.9 | 154.1 | |
Other comprehensive income | – | – | – | – | |
Sharescancelledduringthefinancialyear | 3.2 | – | – | 3.2 | |
Share-basedpaymentexpense | 29 | – | – | 39.8 | 39.8 |
At31December2024 | 5.1 | 0.3 | 191.7 | 197.1 | |
Other comprehensive income | – | – | – | – | |
Sharescancelledduringthefinancialyear | 0.7 | – | – | 0.7 | |
Share-basedpaymentexpense | 29 | – | – | 36.0 | 36.0 |
At 31 December 2025 | 5.8 | 0.3 | 227.7 | 233.8 |
| 2025 | 2024 | ||
| €’m | €’m | ||
| Cash flows from operating activities | |||
Profitbeforetaxation | |||
| Adjustments for: | |||
Depreciation(net) | |||
Intangibleassetamortisation | |||
Shareofjointventures’resultsaftertaxation | 15 | ||
Non-trading items income statement charge | 5 | ||
Financecosts(net) | 6/8 | ||
Other income | 6 | ( | |
Change in working capital | 30 | ( | ( |
Pensioncontributionspaidlesspensionexpense | ( | ( | |
Payments on non-trading items | ( | ( | |
Exchange translation adjustment | ( | ||
Cash generated from operations | |||
Income taxes paid | ( | ( | |
Finance income received | |||
Finance costs paid | ( | ( | |
Net cash from operating activities | |||
| Investing activities | |||
Purchase of assets | 30 | ( | ( |
Inflow/(outflow)fromthesaleofassets(netofdisposalexpenses) | 5/8 | ( | |
Capital grants received | |||
Purchaseofbusinesses(netofcashacquired) | 31 | ( | ( |
Payments relating to previous acquisitions | ( | ( | |
Purchase of investments | 14 | ( | |
Disposalofbusinesses(netofdisposalexpenses) | 5/8 | ( | |
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Dividends paid | 11 | ( | ( |
Purchase of own shares | 28 | ( | ( |
Paymentofleaseliabilities | 30 | ( | ( |
Issue of share capital | 28 | ||
Repaymentofborrowings | 30 | ( | ( |
Cashinflowfrominterestrateswapsonrepaymentofborrowings | 30 | ||
Proceedsfromborrowings | 30 | ||
Net cash movement due to financing activities | ( | ||
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cashandcashequivalentsatbeginningofthefinancialyear | |||
Exchange translation adjustment on cash and cash equivalents | ( | ||
Cash and cash equivalents at end of the financial year | 30 | ||
| Reconciliation of Net Cash Flow to Movement in Net Debt | |||
Net(decrease)/increaseincashandcashequivalents | ( | ||
Cashflowfromdebtfinancing | ( | ||
Changesinnetdebtresultingfromcashflows | ( | ( | |
Fairvaluemovementoninterestrateswaps(netofadjustmenttoborrowings) | 30 | ( | |
Exchangetranslationadjustmentonnetdebt | 30 | ( | |
Movementinnetdebtinthefinancialyear | ( | ( | |
Netdebtatbeginningofthefinancialyear–preleaseliabilities | ( | ( | |
Net debt at end of the financial year – pre lease liabilities | 24 | ( | ( |
Leaseliabilities | 12/30 | ( | ( |
Net debt at end of the financial year | 24/30 | ( | ( |
| 2025 | 2024 | ||
| €’m | €’m | ||
| Cash flows from operating activities | |||
(Loss)/profitbeforetaxation | (2.1) | 2,692.5 | |
| Adjustments for: | |||
Non-tradingitemsincomestatementcharge/(income) | 1.1 | (179.0) | |
Finance costs | – | 1.5 | |
Finance income | (10.1) | (5.6) | |
Change in working capital | 30 | 726.6 | (1,625.2) |
Cash generated from operations | 715.5 | 884.2 | |
Finance income received | 10.1 | 5.6 | |
Net cash from operating activities | 725.6 | 889.8 | |
| Investing activities | |||
Investmentsinsubsidiaryundertakings | 16 | – | (123.9) |
Disposalofbusinesses(netofdisposalexpenses) | (10.1) | (4.2) | |
Net cash used in investing activities | (10.1) | (128.1) | |
| Financing activities | |||
Dividends paid | 11 | (215.2) | (205.2) |
Issue of share capital | 28 | – | – |
Purchase of own shares | 28 | (500.3) | (556.5) |
Net cash movement due to financing activities | (715.5) | (761.7) | |
Net movement in cash and cash equivalents | – | – | |
Cashandcashequivalentsatbeginningofthefinancialyear | – | – | |
Cash and cash equivalents at end of the financial year | 30 | – | – |
| Re-presented | ||||||||||
| Unallocated | Unallocated | |||||||||
| Europe | Americas | APMEA | Corporate | Total | Europe | Americas | APMEA | Corporate | Total | |
| 2025 | 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2024 | |
| €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
Revenue | 1,440.1 | 3,673.6 | 1,643.9 | – | 6,757.6 | 1,504.5 | 3,763.5 | 1,661.1 | – | 6,929.1 |
EBITDA 1 | 251.6 | 745.3 | 275.2 | (64.0) | 1,208.1 | 250.0 | 741.1 | 265.0 | (68.1) | 1,188.0 |
| Depreciation | (42.9) | (116.5) | (60.3) | (0.3) | (220.0) | (43.8) | (116.5) | (51.2) | (0.3) | (211.8) |
| (net) | ||||||||||
| Intangible asset | (15.6) | (29.9) | (15.0) | (28.5) | (89.0) | (14.1) | (30.5) | (14.9) | (28.1) | (87.6) |
| amortisation | ||||||||||
| Non-trading | – | – | – | (94.5) | (94.5) | – | – | – | (55.8) | (55.8) |
| items | ||||||||||
| Operating | 193.1 | 598.9 | 199.9 | (187.3) | 804.6 | 192.1 | 594.1 | 198.9 | (152.3) | 832.8 |
| profit | ||||||||||
Finance income | 33.2 | 34.8 | ||||||||
Finance costs | (85.4) | (88.3) | ||||||||
Other income | 7.5 | – | ||||||||
Share of joint ventures’ results after taxation | (1.2) | (0.9) | ||||||||
Profit before taxation | 758.7 | 778.4 | ||||||||
Income taxes | (99.9) | (105.0) | ||||||||
Profit after taxation from continuing operations | 658.8 | 673.4 | ||||||||
Profit after taxation from discontinued operations | – | 61.0 | ||||||||
Profit after taxation | 658.8 | 734.4 | ||||||||
| Attributable to: | ||||||||||
Equity holders of the parent – continuing operations | 658.5 | 673.4 | ||||||||
Equity holders of the parent – discontinued operations | – | 61.0 | ||||||||
Non-controlling interests | 0.3 | – | ||||||||
658.8 | 734.4 |
| Re-presented | ||||||||||
| Unallocated | Unallocated | |||||||||
| Europe | Americas | APMEA | Corporate | Total | Europe | Americas | APMEA | Corporate | Total | |
| 2025 | 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2024 | |
| €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
Assets | 1,931.5 | 6,197.1 | 1,714.0 | 826.5 | 10,669.1 | 1,901.3 | 6,853.5 | 1,743.7 | 2,014.0 | 12,512.5 |
Liabilities | (473.0) | (995.7) | (327.1) | (2,919.7) | (4,715.5) | (467.7) | (1,142.1) | (355.9) | (4,059.5) | (6,025.2) |
Net assets | 1,458.5 | 5,201.4 | 1,386.9 | (2,093.2) | 5,953.6 | 1,433.6 | 5,711.4 | 1,387.8 | (2,045.5) | 6,487.3 |
| Other segmental information | ||||||||||
| Raw material | (649.2) | (1,726.0) | (888.5) | – | (3,263.7) | (668.6) | (1,777.5) | (915.0) | – | (3,361.1) |
and consumables | ||||||||||
| Other general | (253.4) | (550.2) | (192.4) | (9.1) | (1,005.1) | (264.1) | (573.4) | (200.5) | (9.5) | (1,047.5) |
| overheads |
| Restated | ||||||||
| Europe | Americas | APMEA | Total | Europe | Americas | APMEA | Total | |
| 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | |
| €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
Food | 1,027.2 | 2,355.5 | 1,066.3 | 4,449.0 | 1,132.6 | 2,371.7 | 1,066.4 | 4,570.7 |
Beverage | 275.3 | 1,026.4 | 497.3 | 1,799.0 | 252.5 | 1,090.3 | 515.5 | 1,858.3 |
Pharma & other | 137.6 | 291.7 | 80.3 | 509.6 | 119.4 | 301.5 | 79.2 | 500.1 |
Revenue | 1,440.1 | 3,673.6 | 1,643.9 | 6,757.6 | 1,504.5 | 3,763.5 | 1,661.1 | 6,929.1 |
| 2025 | 2024 | ||
| €’m | €’m | ||
Revenue | 6,757.6 | 6,929.1 | |
| Less operating costs: | |||
Raw materials and consumables | 3,263.7 | 3,361.1 | |
Other general overheads | 1,005.1 | 1,047.5 | |
Staff costs | 4 | 1,255.1 | 1,316.5 |
Movement in loss allowances on trade receivables | 20 | (8.4) | 1.6 |
Foreign exchange (gains)/losses | (3.2) | 6.7 | |
Change in inventories of finished goods | 17 | 37.2 | 7.7 |
Earnings before interest, tax, depreciation and amortisation | 1,208.1 | 1,188.0 | |
| Depreciation (net): | |||
– property, plant and equipment | 12 (i)/8 | 178.2 | 172.8 |
– right-of-use assets | 12 (ii)/8 | 42.7 | 39.8 |
– capital grants amortisation | 22/8 | (0.9) | (0.8) |
Intangible asset amortisation | 13/8 | 89.0 | 87.6 |
Non-trading items | 5/8 | 94.5 | 55.8 |
Operating profit | 804.6 | 832.8 | |
| And is stated after charging: | |||
Research and development costs | 314.2 | 304.4 |
| PwC | PwC | PwC | PwC | PwC | PwC | |
| Ireland | Other | Worldwide | Ireland | Other | Worldwide | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| €’m | €’m | €’m | €’m | €’m | €’m | |
| Statutory disclosure: | ||||||
Group audit | 1.1 | 2.2 | 3.3 | 1.4 | 2.4 | 3.8 |
Other assurance services | 0.5 | – | 0.5 | 0.6 | – | 0.6 |
Total assurance services | 1.6 | 2.2 | 3.8 | 2.0 | 2.4 | 4.4 |
Tax advisory services | – | 0.2 | 0.2 | – | – | – |
Other non-audit services | – | – | – | – | – | – |
Total non-audit services | – | 0.2 | 0.2 | – | – | – |
| Total auditors’ | 1.6 | 2.4 | 4.0 | 2.0 | 2.4 | 4.4 |
| remuneration | ||||||
Assurance services | 95% | 100% | ||||
Non-audit services | 5% | 0% | ||||
Total | 100% | 100% |
| Europe | Americas | APMEA | Total | Europe | Americas | APMEA | Total | |
| 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | |
Total staff numbers 1 | 3,810 | 9,764 | 6,387 | 19,961 | 3,856 | 9,843 | 6,447 | 20,146 |
| Europe | Americas | APMEA | Total | Europe | Americas | APMEA | Total | |
| 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | |
| €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
Total payroll costs 1 | 295.9 | 713.5 | 245.7 | 1,255.1 | 299.2 | 753.6 | 263.7 | 1,316.5 |
2025 | 2024 | ||||||
| Gross | Net | ||||||
| Gross | Net | (cost)/ | (cost)/ | ||||
| cost | Tax | cost | profit | Tax | profit | ||
| Notes | €’m | €’m | €’m | €’m | €’m | €’m | |
Acquisition integration costs | (i) | (9.3) | 1.9 | (7.4) | (4.8) | 0.9 | (3.9) |
Accelerate Operational Excellence | (ii) | (71.4) | 16.9 | (54.5) | (43.3) | 9.3 | (34.0) |
(80.7) | 18.8 | (61.9) | (48.1) | 10.2 | (37.9) | ||
| Loss on disposal of businesses | (iii) | (13.8) | 1.3 | (12.5) | (7.7) | 2.0 | (5.7) |
| and assets | |||||||
| Non-trading items – | (94.5) | 20.1 | (74.4) | (55.8) | 12.2 | (43.6) | |
| continuing operations | |||||||
| Profit on disposal of businesses | (iv) | – | – | – | 24.2 | 3.6 | 27.8 |
| and assets – discontinued operations | |||||||
Non-trading items – Total | (94.5) | 20.1 | (74.4) | (31.6) | 15.8 | (15.8) |
| 2025 | 2024 | ||
| Notes | €’m | €’m | |
| Finance income: | |||
Interest income on deposits | 21.5 | 24.5 | |
Interest income on vendor loan note | 11.7 | 10.3 | |
Finance income | 33.2 | 34.8 | |
| Finance costs: | |||
Interest payable and finance charges | (81.6) | (85.9) | |
Interest on lease liabilities | 12 (iii.i) | (6.2) | (3.8) |
(87.8) | (89.7) | ||
Net interest income on retirement benefits obligation | 27 (i) | 2.4 | 1.4 |
Finance costs | (85.4) | (88.3) | |
Net finance costs | (52.2) | (53.5) | |
| Other income: | |||
Other financial asset at FVPL – fair value movement | 7.5 | – |
| 2025 | 2024 | ||
| Notes | €’m | €’m | |
| Recognition in the Consolidated Income Statement (before credit on non-trading items) | |||
Current tax expense in the financial year | 118.3 | 129.3 | |
Adjustments in respect of prior years | (0.5) | (0.7) | |
117.8 | 128.6 | ||
Deferred tax in the financial year | 2.2 | (5.4) | |
Income tax expense (before credit on non-trading items) | 120.0 | 123.2 | |
Income tax expense (before credit on non-trading items) on continuing operations | 120.0 | 117.2 | |
Income tax expense (before credit on non-trading items) on discontinued operations | – | 6.0 | |
Income tax expense (before credit on non-trading items) | 120.0 | 123.2 | |
| (Credit)/charge on non-trading items: | |||
Current tax | (19.0) | (20.3) | |
Deferred tax | (1.1) | 4.5 | |
5 | (20.1) | (15.8) | |
Credit on non-trading items on continuing operations | (20.1) | (12.2) | |
Credit on non-trading items on discontinued operations | – | (3.6) | |
(20.1) | (15.8) | ||
| Recognition in the Consolidated Income Statement (after credit on non-trading items) | |||
Current tax expense in the financial year | 99.3 | 109.0 | |
Adjustments in respect of prior years | (0.5) | (0.7) | |
98.8 | 108.3 | ||
Deferred tax in the financial year | 18 | 1.1 | (0.9) |
Income tax expense (after credit on non-trading items) | 99.9 | 107.4 | |
Income tax expense on continuing operations | 99.9 | 105.0 | |
Income tax expense on discontinued operations | – | 2.4 | |
Income tax expense (after credit on non-trading items) | 99.9 | 107.4 |
| 2025 | 2024 | |
| €’m | €’m | |
Profit before taxation – continuing operations | 758.7 | 778.4 |
Profit before taxation – discontinued operations | – | 63.4 |
Profit before taxation | 758.7 | 841.8 |
Taxed at Irish Standard Rate of Tax (12.5%) | 94.8 | 105.2 |
Adjustments to current tax and deferred tax in respect of prior years | (0.4) | 0.1 |
Net effect of differing tax rates | 8.9 | 14.5 |
Income not subject to tax | (4.7) | (8.9) |
Recognition of unprovided deferred tax assets | – | (5.1) |
Other adjusting items | 1.3 | 1.6 |
Income tax expense | 99.9 | 107.4 |
Income tax expense – continuing operations | 99.9 | 105.0 |
Income tax expense – discontinued operations | – | 2.4 |
Income tax expense – Total | 99.9 | 107.4 |
| 2024 | ||
| Notes | €’m | |
Revenue | 1,315.1 | |
Inter-segment revenue | (263.6) | |
Discontinued revenue | 1,051.5 | |
| Less operating costs: | ||
Raw materials and consumables | 747.0 | |
Other general overheads | 142.0 | |
Staff costs | 108.3 | |
Movement in allowances on trade receivables | – | |
Foreign exchange gains | (1.2) | |
Change in inventories of finished goods | (7.4) | |
Earnings before interest, tax, depreciation and amortisation | 62.8 | |
| Depreciation (net): | ||
– property, plant and equipment | 12 (i) | 23.1 |
– right-of-use assets | 12 (ii) | 0.8 |
– capital grants amortisation | 22 | (0.9) |
Intangible asset amortisation | 13 | 0.2 |
Non-trading items | 5 | (24.2) |
Operating profit | 63.8 | |
Finance costs | (0.4) | |
Profit before taxation | 63.4 | |
Income taxes | (2.4) | |
Profit from discontinued operations | 61.0 | |
| Operating profit is stated after charging: | ||
Research and development costs | 5.4 |
| 2024 | |
| €’m | |
Profit from discontinued operations | 61.0 |
Cumulative exchange difference on translation recycled on disposal | (0.6) |
Total comprehensive income | 60.4 |
| 2024 | |
| €’m | |
Net cash from operating activities | 27.6 |
Net cash used in investing activities | (27.7) |
Net cash used in financing activities | (0.8) |
Net cash flows for the period | (0.9) |
| Total | ||
| 2024 | ||
| Notes | €’m | |
Property, plant and equipment (net of grants) – disposed | 12/22 | (205.3) |
Goodwill | 13 | (132.2) |
Brand related intangible assets | 13 | (24.4) |
Computer software | 13 | (0.3) |
Cash disposed | (10.3) | |
Inventories | (110.0) | |
Trade and other receivables | (224.8) | |
Deferred tax liabilities | 15.1 | |
Trade and other payables | 191.5 | |
Net amounts due to Kerry entities | 34 | 12.3 |
| (488.4) | ||
| Consideration | ||
Share redemption consideration | 261.9 | |
Consideration receivable – to be satisfied in cash 1 | 56.0 | |
Working capital – receivable on closing 1 | 47.5 | |
Phase 1 vendor loan receivable 2 | 20.6 | |
Retained investment in Kerry Dairy Ireland | 150.0 | |
| 536.0 | ||
Disposal related costs | (24.0) | |
| 512.0 | ||
Cumulative exchange difference on translation recycled on disposal | 0.6 | |
Profit on disposal of businesses and assets (before tax) | 24.2 | |
Tax on above | 3.6 | |
Profit on disposal of businesses and assets (net of related tax) | 27.8 |
| Total | |
| 2024 | |
| €’m | |
Consideration received | – |
Less: cash disposed | (10.3) |
Less: disposal related costs paid | (5.3) |
| (15.6) |
| Continuing | Discontinued | Continuing | Discontinued | |||
| Operations | Operations | Total | Operations | Operations | Total | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| Basic earnings per share | ||||||
Profit after taxation (€’m) | 658.5 | – | 658.5 | 673.4 | 61.0 | 734.4 |
Basic earnings per share (cent) | 400.2 | – | 400.2 | 389.2 | 35.3 | 424.5 |
| Continuing | Discontinued | Continuing | Discontinued | |||
| Operations | Operations | Total | Operations | Operations | Total | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| Diluted earnings per share | ||||||
Profit after taxation (€’m) | 658.5 | – | 658.5 | 673.4 | 61.0 | 734.4 |
Diluted earnings per share (cent) | 399.3 | – | 399.3 | 388.6 | 35.2 | 423.8 |
| 2025 | 2024 | ||
| Note | m’s | m’s | |
| Number of Shares | |||
Basic weighted average number of shares | 164.55 | 172.99 | |
Impact of share options outstanding | 0.35 | 0.30 | |
Diluted weighted average number of shares | 164.90 | 173.29 | |
Actual number of shares in issue as at 31 December | 28 | 161.10 | 166.44 |
| 2025 | 2024 | |
| €’m | €’m | |
| Group and Company: | ||
| Amounts recognised as distributions to equity shareholders in the financial year | ||
Final 2024 dividend of | 147.0 | 140.4 |
| (Final 2023 dividend of | ||
Interim 2025 dividend of 42.0 cent per A ordinary share paid 7 November 2025 | 68.2 | 64.8 |
| (Interim 2024 dividend of 38.1 cent per A ordinary share paid 8 November 2024) |
| 2025 | 2024 | ||
| Notes | €’m | €’m | |
| Group: | |||
Property, plant and equipment | (i) | 1,921.2 | 2,026.6 |
Right-of-use assets | (ii) | 100.0 | 80.1 |
2,021.2 | 2,106.7 |
| Plant, | ||||||
| Machinery | ||||||
| Land and | and | Construction | Motor | |||
| Buildings | Equipment | in Progress | Vehicles | Total | ||
| Notes | €’m | €’m | €’m | €’m | €’m | |
| Group: | ||||||
| Cost | ||||||
At 1 January 2024 | 1,348.5 | 2,147.1 | 208.6 | 14.7 | 3,718.9 | |
Businesses acquired | 20.2 | 22.8 | – | – | 43.0 | |
Additions | 13.3 | 25.2 | 226.9 | 0.7 | 266.1 | |
Transfer from construction in progress | 42.1 | 158.8 | (200.9) | – | – | |
Disposal of discontinued operations | (169.9) | (425.0) | (8.7) | (6.2) | (609.8) | |
Disposals | (11.3) | (64.3) | – | (2.7) | (78.3) | |
Transfer to held for sale | (3.5) | (1.2) | – | – | (4.7) | |
Exchange translation adjustment | 43.0 | 65.7 | 6.1 | (0.6) | 114.2 | |
At 31 December 2024 | 1,282.4 | 1,929.1 | 232.0 | 5.9 | 3,449.4 | |
Businesses acquired | 31 | 0.8 | 9.7 | – | – | 10.5 |
Additions | 2.7 | 15.5 | 210.4 | 1.1 | 229.7 | |
Transfer from construction in progress | 79.0 | 164.0 | (243.0) | – | – | |
Disposals | (9.5) | (42.5) | (0.4) | (1.1) | (53.5) | |
Transfer to held for sale | 19 | (10.5) | (1.7) | – | – | (12.2) |
Exchange translation adjustment | (104.8) | (151.1) | (15.2) | – | (271.1) | |
At 31 December 2025 | 1,240.1 | 1,923.0 | 183.8 | 5.9 | 3,352.8 | |
Accumulated depreciation and impairment | ||||||
At 1 January 2024 | 438.1 | 1,199.6 | – | 10.9 | 1,648.6 | |
Charge during the financial year | 43.7 | 151.0 | – | 1.2 | 195.9 | |
Disposal of discontinued operations | (69.6) | (325.2) | – | (5.7) | (400.5) | |
Disposals | (10.4) | (61.6) | – | (2.1) | (74.1) | |
Transfer to held for sale | (1.3) | (0.7) | – | – | (2.0) | |
Impairments | – | 1.4 | – | – | 1.4 | |
Exchange translation adjustment | 13.6 | 39.9 | – | – | 53.5 | |
At 31 December 2024 | 414.1 | 1,004.4 | – | 4.3 | 1,422.8 | |
Charge during the financial year | 3 | 40.2 | 137.0 | – | 1.0 | 178.2 |
Disposals | (6.2) | (36.3) | – | (0.7) | (43.2) | |
Transfer to held for sale | 19 | (5.9) | (1.1) | – | – | (7.0) |
Impairments | 0.1 | 0.1 | – | – | 0.2 | |
Exchange translation adjustment | (35.7) | (83.7) | – | – | (119.4) | |
At 31 December 2025 | 406.6 | 1,020.4 | – | 4.6 | 1,431.6 | |
| Carrying value | ||||||
At 31 December 2024 | 868.3 | 924.7 | 232.0 | 1.6 | 2,026.6 | |
At 31 December 2025 | 833.5 | 902.6 | 183.8 | 1.3 | 1,921.2 |
| Plant, | |||||
| Machinery | |||||
| Land and | and | Motor | |||
| Buildings | Equipment | Vehicles | Total | ||
| Notes | €’m | €’m | €’m | €’m | |
| Group: | |||||
| Cost | |||||
At 1 January 2024 | 104.8 | 32.4 | 14.4 | 151.6 | |
Businesses acquired | – | – | 0.1 | 0.1 | |
Additions | 48.9 | 11.1 | 4.2 | 64.2 | |
Disposal of discontinued operations | (4.0) | (3.1) | (0.1) | (7.2) | |
Terminations | (13.9) | (4.8) | (1.6) | (20.3) | |
Exchange translation adjustment | 1.3 | 0.5 | (0.1) | 1.7 | |
At 31 December 2024 | 137.1 | 36.1 | 16.9 | 190.1 | |
Businesses acquired | 31 | 3.3 | – | – | 3.3 |
Additions | 52.0 | 8.5 | 4.1 | 64.6 | |
Terminations | (36.0) | (5.5) | (4.1) | (45.6) | |
Exchange translation adjustment | (9.5) | (1.9) | (0.7) | (12.1) | |
At 31 December 2025 | 146.9 | 37.2 | 16.2 | 200.3 | |
| Accumulated depreciation | |||||
At 1 January 2024 | 60.8 | 18.7 | 9.4 | 88.9 | |
Charge during the financial year | 29.7 | 8.0 | 2.9 | 40.6 | |
Disposal of discontinued operations | (1.7) | (1.7) | (0.1) | (3.5) | |
Terminations | (11.6) | (4.7) | (1.5) | (17.8) | |
Exchange translation adjustment | 1.5 | 0.4 | (0.1) | 1.8 | |
At 31 December 2024 | 78.7 | 20.7 | 10.6 | 110.0 | |
Charge during the financial year | 3 | 31.7 | 8.0 | 3.0 | 42.7 |
Terminations | (35.6) | (5.0) | (4.0) | (44.6) | |
Exchange translation adjustment | (6.3) | (1.1) | (0.4) | (7.8) | |
At 31 December 2025 | 68.5 | 22.6 | 9.2 | 100.3 | |
| Carrying value | |||||
At 31 December 2024 | 58.4 | 15.4 | 6.3 | 80.1 | |
At 31 December 2025 | 78.4 | 14.6 | 7.0 | 100.0 |
| 2025 | 2024 | ||
| Note | €’m | €’m | |
Depreciation charged during the financial year | 42.7 | 39.8 | |
Expenses relating to short-term leases | 3.6 | 3.8 | |
| Expenses relating to leases of low-value assets, excluding short-term leases | 0.2 | 0.2 | |
| of low-value assets | |||
Interest on lease liabilities charged during the financial year | 6 | 6.2 | 3.8 |
| 2025 | 2024 | |
| €’m | €’m | |
Total cash outflow for leases during the year | 51.0 | 47.7 |
| 2025 | 2024 | |
| €’m | €’m | |
At beginning of the financial year | 86.6 | 68.6 |
Additions | 67.9 | 64.2 |
Terminations | (1.0) | (2.6) |
Payments | (41.0) | (40.8) |
Disposal of discontinued operations | – | (4.1) |
Exchange translation adjustment | (5.5) | 1.3 |
At end of the financial year | 107.0 | 86.6 |
| 2025 | 2024 | |
| €’m | €’m | |
Current liabilities | 32.6 | 31.1 |
Non-current liabilities | 74.4 | 55.5 |
At end of the financial year | 107.0 | 86.6 |
| Discounted | Undiscounted | Discounted | Undiscounted | |
| 2025 | 2025 | 2024 | 2024 | |
| €’m | €’m | €’m | €’m | |
Within 1 year | 32.6 | 39.0 | 31.1 | 36.9 |
Between 1 and 2 years | 25.1 | 29.0 | 23.0 | 25.9 |
Between 2 and 5 years | 22.8 | 30.8 | 26.4 | 29.7 |
After 5 years | 26.5 | 35.5 | 6.1 | 10.0 |
107.0 | 134.3 | 86.6 | 102.5 |
| Brand | Software | ||||
| Related | and Digital | ||||
| Goodwill | Intangibles | Assets | Total | ||
| Notes | €’m | €’m | €’m | €’m | |
| Cost | |||||
At 1 January 2024 | 3,299.0 | 2,734.5 | 415.9 | 6,449.4 | |
Businesses acquired | 29.2 | 86.8 | – | 116.0 | |
Additions | – | – | 27.5 | 27.5 | |
Disposals of discontinued operations | (132.2) | (45.0) | (1.5) | (178.7) | |
Businesses disposed | (0.6) | (2.6) | – | (3.2) | |
Disposals | – | – | (6.4) | (6.4) | |
Exchange translation adjustment | 64.1 | 72.0 | 5.9 | 142.0 | |
At 31 December 2024 | 3,259.5 | 2,845.7 | 441.4 | 6,546.6 | |
Businesses acquired | 31 | 9.1 | 8.4 | – | 17.5 |
Additions | 2.6 | 7.1 | 28.3 | 38.0 | |
Disposals | (6.6) | (3.8) | (1.0) | (11.4) | |
Exchange translation adjustment | (167.8) | (138.6) | (4.0) | (310.4) | |
At 31 December 2025 | 3,096.8 | 2,718.8 | 464.7 | 6,280.3 | |
| Accumulated amortisation and impairment | |||||
At 1 January 2024 | 0.5 | 393.7 | 305.4 | 699.6 | |
Charge during the financial year | – | 58.6 | 29.2 | 87.8 | |
Disposal of discontinued operations | – | (20.6) | (1.2) | (21.8) | |
Businesses disposed | – | (0.6) | – | (0.6) | |
Disposals | – | – | (6.4) | (6.4) | |
Exchange translation adjustment | – | 6.5 | 3.4 | 9.9 | |
At 31 December 2024 | 0.5 | 437.6 | 330.4 | 768.5 | |
Charge during the financial year | 3 | – | 59.3 | 29.7 | 89.0 |
Disposals | – | (0.1) | (0.9) | (1.0) | |
Exchange translation adjustment | – | (19.3) | (1.2) | (20.5) | |
At 31 December 2025 | 0.5 | 477.5 | 358.0 | 836.0 | |
| Carrying value | |||||
At 31 December 2024 | 3,259.0 | 2,408.1 | 111.0 | 5,778.1 | |
At 31 December 2025 | 3,096.3 | 2,241.3 | 106.7 | 5,444.3 |
Re-presented | Re-presented | |||
| Indefinite Life | Indefinite Life | |||
| Goodwill | Goodwill | Intangibles | Intangibles | |
| 2025 | 2024 | 2025 | 2024 | |
| €’m | €’m | €’m | €’m | |
Europe | 663.8 | 669.9 | 191.6 | 188.5 |
North America | 1,731.4 | 1,861.5 | 1,356.3 | 1,455.6 |
LATAM | 352.0 | 379.7 | – | – |
APMEA | 349.1 | 347.9 | 47.2 | 47.6 |
3,096.3 | 3,259.0 | 1,595.1 | 1,691.7 |
| Discount | Discount | Growth | Growth | |
| Rates | Rates | Rates | Rates | |
| 2025 | 2024 | 2025 | 2024 | |
Europe | 7.3% | 7.7% | 1.1% | 1.4% |
North America | 7.6% | 8.2% 1 | 1.2% | 1.2% 1 |
LATAM | 12.3% | 1.4% | ||
APMEA | 8.9% | 9.4% | 3.2% | 3.2% |
| FVOCI | Other | ||
| Investments | Investments | Total | |
| €’m | €’m | €’m | |
At 1 January 2024 | 12.1 | 39.9 | 52.0 |
Additions | 1.8 | 5.2 | 7.0 |
Disposals | (0.2) | (9.3) | (9.5) |
Fair value movements | – | 6.6 | 6.6 |
Exchange translation adjustment | 0.7 | 2.4 | 3.1 |
At 31 December 2024 | 14.4 | 44.8 | 59.2 |
Additions | – | 4.7 | 4.7 |
Disposals | – | (4.2) | (4.2) |
Fair value movements | (0.8) | 2.4 | 1.6 |
Exchange translation adjustment | (1.6) | (5.1) | (6.7) |
At 31 December 2025 | 12.0 | 42.6 | 54.6 |
| 2025 | 2024 | |
| €’m | €’m | |
At 1 January | 38.9 | 39.8 |
Share of results after taxation during the financial year | (1.2) | (0.9) |
At 31 December | 37.7 | 38.9 |
| 2025 | 2024 | |
| €’m | €’m | |
| Company: | ||
At 1 January | 1,049.8 | 1,058.5 |
Additions | – | 191.4 |
Disposals | – | (200.1) |
At 31 December | 1,049.8 | 1,049.8 |
| 2025 | 2024 | |
| €’m | €’m | |
Raw materials and consumables | 474.0 | 533.9 |
Finished goods and goods for resale | 400.2 | 437.4 |
Expense inventories | 84.7 | 79.4 |
At 31 December | 958.9 | 1,050.7 |
| Short-Term | |||||||
| Temporary | |||||||
| Property, | Retirement | Differences | |||||
| Plant and | Intangible | Tax Credits | Benefits | and Other | |||
| Equipment | Assets | and NOLs | Obligation | Differences | Total | ||
| Notes | €’m | €’m | €’m | €’m | €’m | €’m | |
At 1 January 2024 | 103.2 | 358.8 | (40.0) | (0.3) | (107.7) | 314.0 | |
| Consolidated Income | 7 | (2.5) | (4.3) | 0.1 | 1.9 | 3.9 | (0.9) |
| Statement movement | |||||||
Recognised in OCI during the financial year | – | – | – | 2.9 | 0.5 | 3.4 | |
| Related to businesses | (6.5) | (9.7) | – | – | 0.6 | (15.6) | |
| acquired/(disposed) | |||||||
| Exchange translation | 4.6 | 7.1 | 0.3 | (0.6) | (4.7) | 6.7 | |
| adjustment | |||||||
At 31 December 2024 | 98.8 | 351.9 | (39.6) | 3.9 | (107.4) | 307.6 | |
| Consolidated Income | 7 | (5.8) | (0.4) | 1.0 | 1.5 | 4.8 | 1.1 |
| Statement movement | |||||||
Recognised in OCI during the financial year | – | – | – | (3.8) | (0.1) | (3.9) | |
| Related to businesses | – | 1.7 | – | – | 0.4 | 2.1 | |
| acquired | |||||||
| Exchange translation | (8.3) | (24.4) | 1.9 | 0.8 | 12.0 | (18.0) | |
| adjustment | |||||||
At 31 December 2025 | 84.7 | 328.8 | (36.7) | 2.4 | (90.3) | 288.9 |
| 2025 | 2024 | |
| €’m | €’m | |
Deferred tax assets | (84.2) | (93.3) |
Deferred tax liabilities | 373.1 | 400.9 |
288.9 | 307.6 |
| 2025 | 2024 | |
| €’m | €’m | |
Property, plant and equipment | 5.9 | 3.5 |
Total assets classified as held for sale | 5.9 | 3.5 |
| Group | Group | Company | Company | |
| 2025 | 2024 | 2025 | 2024 | |
| €’m | €’m | €’m | €’m | |
Trade receivables | 1,196.2 | 1,187.4 | – | – |
Loss allowances | (19.9) | (34.5) | – | – |
Trade receivables due within 1 year | 1,176.3 | 1,152.9 | – | – |
Other receivables and prepayments | 37.0 | 31.8 | – | – |
Amounts due from subsidiaries | – | – | 1,446.2 | 2,039.5 |
VAT receivable | 66.0 | 47.0 | – | – |
Receivables due after 1 year | 1.3 | 3.8 | – | – |
1,280.6 | 1,235.5 | 1,446.2 | 2,039.5 |
| 2025 | 2024 | |
| €’m | €’m | |
Within terms | 997.2 | 1,012.9 |
Past due not more than 1 month | 110.6 | 84.4 |
Past due more than 1 month but less than 2 months | 31.2 | 25.7 |
Past due more than 2 months but less than 3 months | 13.8 | 17.4 |
Past due more than 3 months | 23.5 | 12.5 |
Trade receivables (net) | 1,176.3 | 1,152.9 |
| 2025 | 2024 | ||
| Note | €’m | €’m | |
At beginning of the financial year | 34.5 | 40.3 | |
Movement in loss allowances charged to the Consolidated Income Statement | 3 | (8.4) | 1.6 |
Written off during the financial year | (4.4) | (5.2) | |
Disposal of discontinued operations | – | (2.6) | |
Exchange translation adjustment | (1.8) | 0.4 | |
At end of the financial year | 19.9 | 34.5 |
| Group | Group | Company | Company | ||
| 2025 | 2024 | 2025 | 2024 | ||
| Note | €’m | €’m | €’m | €’m | |
Trade payables | 1,256.0 | 1,443.7 | 1.0 | 7.5 | |
Other payables and accruals | 165.5 | 238.4 | 12.0 | 71.1 | |
Lease liabilities | 12 (iii.iii) | 32.6 | 31.1 | – | – |
Deferred payments on acquisition of businesses | 12.1 | 7.6 | 0.5 | 0.5 | |
PAYE | 13.3 | 14.1 | – | – | |
Social security costs | 7.1 | 7.6 | – | – | |
1,486.6 | 1,742.5 | 13.5 | 79.1 |
| 2025 | 2024 | ||
| Notes | €’m | €’m | |
Grants and other At beginning of the financial year | 11.8 | 19.1 | |
Grants received during the financial year | 0.1 | 2.3 | |
Amortised during the financial year | 3/8 | (0.9) | (1.7) |
Utilised during the financial year | – | (0.4) | |
Disposal of discontinued operations | – | (7.7) | |
Exchange translation adjustment | (0.2) | 0.2 | |
At end of the financial year | 10.8 | 11.8 | |
| Analysed as: | |||
Current liabilities | 0.9 | 1.0 | |
Non-current liabilities | 9.9 | 10.8 | |
10.8 | 11.8 |
| 2025 | 2024 | ||
| Note | €’m | €’m | |
Other payables and accruals | 53.6 | 63.4 | |
Lease liabilities | 12 (iii.iii) | 74.4 | 55.5 |
Deferred payments on acquisition of businesses | – | 15.3 | |
128.0 | 134.2 |
| Financial | Assets/ | |||||
| Assets/ | (Liabilities) | Derivatives | ||||
| (Liabilities) | at Fair Value | Designated | Assets/ | |||
| at Amortised | through | as Hedging | (Liabilities) | |||
| Cost | Profit or Loss | Instruments | at FVOCI | Total | ||
| 2025 | 2025 | 2025 | 2025 | 2025 | ||
| Notes | €’m | €’m | €’m | €’m | €’m | |
| Group: | ||||||
Financial asset investments | 14 | – | 42.6 | – | 12.0 | 54.6 |
Derivative financial instruments | 25 (iii) | – | – | 10.1 | – | 10.1 |
Vendor loan note | 25 (v) | 143.2 | – | – | – | 143.2 |
Other financial assets | 25 (v) | 17.0 | 148.5 | – | – | 165.5 |
Trade and other receivables | 20 | 1,280.6 | – | – | – | 1,280.6 |
Cash at bank and in hand | 25 (v) | 348.9 | – | – | – | 348.9 |
Total financial assets | 1,789.7 | 191.1 | 10.1 | 12.0 | 2,002.9 | |
Borrowings and overdrafts | 25 (iv.i) | (2,486.1) | – | – | – | (2,486.1) |
Derivative financial instruments | 25 (iii) | – | – | (5.2) | – | (5.2) |
Trade and other payables | 21/23 | (1,602.5) | (12.1) | – | – | (1,614.6) |
Total financial liabilities | (4,088.6) | (12.1) | (5.2) | – | (4,105.9) | |
Total net financial (liabilities)/assets | (2,298.9) | 179.0 | 4.9 | 12.0 | (2,103.0) | |
| Included in the previous table are the following components of net debt: | ||||||
| Analysis of net debt by category | ||||||
Bank overdrafts | (0.5) | – | – | – | (0.5) | |
Bank loans | 1.4 | – | – | – | 1.4 | |
Senior Notes | (2,487.0) | – | – | – | (2,487.0) | |
Borrowings and overdrafts | (2,486.1) | – | – | – | (2,486.1) | |
Interest rate swaps | – | – | – | – | – | |
Cash at bank and in hand | 25 (v) | 348.9 | – | – | – | 348.9 |
Net debt – pre lease liabilities | (2,137.2) | – | – | – | (2,137.2) | |
Lease liabilities | 21/23 | (107.0) | – | – | – | (107.0) |
Net debt | (2,244.2) | – | – | – | (2,244.2) |
| Financial | Assets/ | |||||
| Assets/ | (Liabilities) | Derivatives | ||||
| (Liabilities) | at Fair Value | Designated | Assets/ | |||
| at Amortised | through | as Hedging | (Liabilities) | |||
| Cost | Profit or Loss | Instruments | at FVOCI | Total | ||
| 2024 | 2024 | 2024 | 2024 | 2024 | ||
| Notes | €’m | €’m | €’m | €’m | €’m | |
| Group: | ||||||
Financial asset investments | 14 | – | 44.8 | – | 14.4 | 59.2 |
Derivative financial instruments | 25 (iii) | – | – | 12.3 | – | 12.3 |
Vendor loan note | 25 (v) | 124.6 | – | – | – | 124.6 |
Other financial assets | 25 (v) | 123.9 | 148.5 | – | – | 272.4 |
Trade and other receivables | 20 | 1,235.5 | – | – | – | 1,235.5 |
Cash at bank and in hand | 25 (v) | 1,610.0 | – | – | – | 1,610.0 |
Total financial assets | 3,094.0 | 193.3 | 12.3 | 14.4 | 3,314.0 | |
Borrowings and overdrafts | 25 (iv.i) | (3,436.3) | 3.3 | – | – | (3,433.0) |
Derivative financial instruments | 25 (iii) | – | – | (32.8) | – | (32.8) |
Trade and other payables | 21/23 | (1,853.8) | (22.9) | – | – | (1,876.7) |
Total financial liabilities | (5,290.1) | (19.6) | (32.8) | – | (5,342.5) | |
Total net financial (liabilities)/assets | (2,196.1) | 173.7 | (20.5) | 14.4 | (2,028.5) | |
| Included in the previous table are the following components of net debt: | ||||||
| Analysis of net debt by category | ||||||
Bank overdrafts | (2.4) | – | – | – | (2.4) | |
Bank loans | 2.0 | – | – | – | 2.0 | |
Senior Notes | (3,435.9) | 3.3 | – | – | (3,432.6) | |
Borrowings and overdrafts | (3,436.3) | 3.3 | – | – | (3,433.0) | |
Interest rate swaps | – | – | (16.2) | – | (16.2) | |
Cash at bank and in hand | 25 (v) | 1,610.0 | – | – | – | 1,610.0 |
Net debt – pre lease liabilities | (1,826.3) | 3.3 | (16.2) | – | (1,839.2) | |
Lease liabilities | 21/23 | (86.6) | – | – | – | (86.6) |
Net debt | (1,912.9) | 3.3 | (16.2) | – | (1,925.8) |
| 2025 | 2024 | ||
| Notes | €’m | €’m | |
| Company: | |||
| Financial assets at amortised cost (unless stated) | |||
Cash at bank and in hand | – | – | |
Other financial asset 1 | 25 (v) | – | 148.5 |
Trade and other receivables | 20 | 1,446.2 | 2,039.5 |
Total financial assets | 1,446.2 | 2,188.0 | |
| Financial liabilities at amortised cost | |||
Borrowings and overdrafts | – | – | |
Trade and other payables | 21 | (13.5) | (79.1) |
Total financial liabilities – all current | (13.5) | (79.1) | |
Total net financial assets | 1,432.7 | 2,108.9 |
| 2025 | 2024 | ||
| Notes | €’m | €’m | |
Equity attributable to equity holders of the parent | 5,951.8 | 6,485.8 | |
Net debt – pre lease liabilities | 24 | 2,137.2 | 1,839.2 |
Lease liabilities | 21/23 | 107.0 | 86.6 |
Deferred payments on acquisition of businesses | 21/23 | 12.1 | 22.9 |
8,208.1 | 8,434.5 |
| 2025 | 2024 | |
| Times | Times | |
Net debt:EBITDA | 1.9 | 1.6 |
EBITDA:Net interest | 22.2 | 21.7 |
| Floating | |||||
| Total | Impact | Total | Rate | Fixed | |
| Pre CCS | of CCS | after CCS | Net Debt | Rate Debt | |
| €’m | €’m | €’m | €’m | €’m | |
Euro | (2,485.9) | – | (2,485.9) | 14.1 | (2,500.0) |
Sterling | 31.8 | – | 31.8 | 31.8 | – |
US Dollar | 103.0 | – | 103.0 | 103.0 | – |
Others | 106.9 | – | 106.9 | 106.9 | – |
At 31 December 2025 | (2,244.2) | – | (2,244.2) | 255.8 | (2,500.0) |
Euro | (2,473.1) | 175.0 | (2,298.1) | 976.9 | (3,275.0) |
Sterling | 104.1 | – | 104.1 | 104.1 | – |
US Dollar | 292.8 | (175.0) | 117.8 | 117.8 | – |
Others | 163.3 | – | 163.3 | 163.3 | – |
At 31 December 2024 | (1,912.9) | – | (1,912.9) | 1,362.1 | (3,275.0) |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |||
| Hedging | €’m | €’m | €’m | €’m | €’m | €’m | ||
| Relationship | Asset | Liability | Total | Asset | Liability | Total | ||
| Forward foreign | Non-current | Cash flow hedges | 0.3 | (0.1) | 0.2 | 0.3 | (0.5) | (0.2) |
| exchange contracts: | Current | Cash flow hedges | 9.4 | (4.5) | 4.9 | 10.1 | (16.1) | (6.0) |
9.7 | (4.6) | 5.1 | 10.4 | (16.6) | (6.2) | |||
| Forward commodity | Non-current | Cash flow hedges | 0.4 | – | 0.4 | 1.9 | – | 1.9 |
| contracts: | Current | Cash flow hedges | – | (0.6) | (0.6) | – | – | – |
0.4 | (0.6) | (0.2) | 1.9 | – | 1.9 | |||
Interest rate swaps: | Non-current | Cash flow hedges | – | – | – | – | – | – |
Current | Cash flow hedges | – | – | – | – | – | – | |
– | – | – | – | – | – | |||
Non-current | Fair value hedges | – | – | – | – | – | – | |
Current | Fair value hedges | – | – | – | – | (16.2) | (16.2) | |
– | – | – | – | (16.2) | (16.2) | |||
– | – | – | – | (16.2) | (16.2) | |||
| Total derivative | Non-current | 0.7 | (0.1) | 0.6 | 2.2 | (0.5) | 1.7 | |
| financial instruments: | Current | 9.4 | (5.1) | 4.3 | 10.1 | (32.3) | (22.2) | |
10.1 | (5.2) | 4.9 | 12.3 | (32.8) | (20.5) |
| Interest | Forward | Interest | Forward | |||||
| Rate | Interest | Foreign | Forward | Rate | Interest | Foreign | Forward | |
| Swaps | Rate | Exchange | Commodity | Swaps | Rate | Exchange | Commodity | |
| – Cash | Swaps | Contracts | Contracts | – Cash | Swaps | Contracts | Contracts | |
| Flow | – Fair Value | – Cash Flow | – Cash Flow | Flow | – Fair Value | – Cash Flow | – Cash Flow | |
| Hedges | Hedges | Hedges | Hedges | Hedges | Hedges | Hedges | Hedges | |
| 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | |
| €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
| Derivative financial | – | – | 5.1 | (0.2) | – | (16.2) | (6.2) | 1.9 |
| instruments | ||||||||
| Fixed rate borrowings: | ||||||||
| Interest rate | – | – | – | – | – | 3.3 | – | – |
| movements | ||||||||
| Receivables: | ||||||||
| Foreign exchange | – | – | – | – | – | 12.1 | – | – |
| rate fluctuations | ||||||||
| Other assets: | ||||||||
| Cash at bank and | – | – | – | – | 3.3 | – | – | – |
| in hand | ||||||||
| Retained earnings and other reserves: | ||||||||
| Cash flow hedging | (2.9) | – | (1.8) | 0.2 | (3.3) | – | 1.1 | (1.9) |
| reserve | ||||||||
| Amount | – | – | (3.3) | – | – | – | 5.1 | – |
| reclassified from | ||||||||
| OCI to profit or loss | ||||||||
| Hedge | – | – | – | – | – | – | – | – |
| ineffectiveness | ||||||||
| Cost of hedging | – | – | – | – | – | 0.8 | – | – |
| reserve | (2.9) | – | (5.1) | 0.2 | – | 16.2 | 6.2 | (1.9) |
| Interest | Forward | Interest | Forward | |||||
| Rate | Interest | Foreign | Forward | Rate | Interest | Foreign | Forward | |
| Swaps | Rate | Exchange | Commodity | Swaps | Rate | Exchange | Commodity | |
| – Cash | Swaps | Contracts | Contracts | – Cash | Swaps | Contracts | Contracts | |
| Flow | – Fair Value | – Cash Flow | – Cash Flow | Flow | – Fair Value | – Cash Flow | – Cash Flow | |
| Hedges | Hedges | Hedges | Hedges | Hedges | Hedges | Hedges | Hedges | |
| 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | |
| €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
| Movements recognised in the Consolidated Statement of Comprehensive Income | ||||||||
| Amount recognised | – | – | 3.0 | (2.7) | 3.5 | – | (3.6) | 1.9 |
| in cash flow | ||||||||
| hedging reserve | ||||||||
| Amount recognised | – | 0.8 | – | – | – | 0.6 | – | – |
| in cost of hedging | ||||||||
| reserve | ||||||||
| Amount reclassified | – | – | (0.1) | – | – | – | (1.8) | – |
| from hedge reserve | ||||||||
| to profit or loss re: | ||||||||
| foreign exchange | ||||||||
| rate fluctuations | ||||||||
| Amount reclassified | (0.4) | – | – | 0.6 | (0.1) | – | – | – |
| from OCI to profit | ||||||||
| or loss re: interest | ||||||||
| rate fluctuations | ||||||||
| Ineffectiveness | – | – | – | – | – | – | – | – |
| recognised in profit | ||||||||
| or loss | (0.4) | 0.8 | 2.9 | (2.1) | 3.4 | 0.6 | (5.4) | 1.9 |
| Movements recognised in the Consolidated Income Statement | ||||||||
| Derivative financial instruments | ||||||||
| Amount reclassified | 0.4 | – | 0.1 | (0.6) | 0.1 | – | 1.8 | – |
| from OCI to profit | ||||||||
| or loss | ||||||||
| Ineffectiveness | – | – | – | – | – | – | – | – |
| recognised in profit | ||||||||
| or loss | ||||||||
| Foreign exchange | – | 20.1 | – | – | – | (10.8) | – | – |
| rate fluctuations | ||||||||
| Interest rate | – | 4.1 | – | – | – | 3.9 | – | – |
| movements | ||||||||
| Fixed rate borrowings | ||||||||
| Foreign exchange | – | – | – | – | – | – | – | – |
| rate fluctuations | ||||||||
| Interest rate | – | (4.1) | – | – | – | (3.9) | – | – |
| movements | ||||||||
| Receivables | ||||||||
| Foreign exchange | – | (20.1) | – | – | – | 10.8 | – | – |
| rate fluctuations | 0.4 | – | 0.1 | (0.6) | 0.1 | – | 1.8 | – |
Fair Value Asset/(Liability) | Notional Principal | |||
| 2025 | 2024 | 2025 | 2024 | |
| €’m | €’m | €’m | €’m | |
| Forward foreign exchange contracts | ||||
less than 1 year | 4.9 | (6.0) | 1,204.8 | 1,242.1 |
1 – 2 years | 0.2 | (0.2) | 29.3 | 44.1 |
Forward foreign exchange contracts – cash flow hedges | 5.1 | (6.2) | 1,234.1 | 1,286.2 |
| Average Contracted | Fair Value | |||||
| Fixed Interest Rate | Liability | Notional Principal | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| % | % | €’m | €’m | €’m | €’m | |
| a) Cash flow hedges | ||||||
> 5 years | – | – | – | – | – | – |
| b) Fair value hedges | ||||||
less than 1 year | – | 2.38 | – | (16.2) | – | 175.0 |
1 – 2 years | – | – | – | – | – | – |
Total interest rate swaps | – | (16.2) | – | 175.0 |
| Fair Value (Liability)/Asset | ||
| 2025 | 2024 | |
| €’m | €’m | |
| Forward commodity contracts | ||
less than 1 year | (0.6) | – |
1 – 2 years | 0.4 | 1.9 |
> 5 years | – | – |
Forward Commodity Contracts – cash flow hedges | (0.2) | 1.9 |
| Fair Value Asset/(Liability) | ||
| 2025 | 2024 | |
| €’m | €’m | |
Opening balance | 1.9 | – |
Transfers into Level 3 | – | 1.9 |
Movements recognised in profit or loss | 0.6 | – |
Movements recognised in OCI | (2.1) | – |
Closing balance | 0.4 | 1.9 |
| On | ||||||
| demand | ||||||
| & up to | Up to | 2 – 5 | ||||
| 1 year | 2 years | years | > 5 years | Total | ||
| Notes | €’m | €’m | €’m | €’m | €’m | |
| 31 December 2025 | ||||||
Bank overdrafts | (0.5) | – | – | – | (0.5) | |
Bank loans | – | – | – | – | – | |
Senior Notes | – | – | (750.0) | (1,750.0) | (2,500.0) | |
Borrowings and overdrafts – contractual repayments | (0.5) | – | (750.0) | (1,750.0) | (2,500.5) | |
Lease liabilities (undiscounted) | 12 (iii.iv) | (39.0) | (29.0) | (30.8) | (35.5) | (134.3) |
Deferred payments on acquisition of businesses | 21 | (12.1) | – | – | – | (12.1) |
(51.6) | (29.0) | (780.8) | (1,785.5) | (2,646.9) | ||
Interest commitments on borrowings and overdrafts | (46.9) | (46.9) | (134.6) | (149.3) | (377.7) | |
At 31 December 2025 | (98.5) | (75.9) | (915.4) | (1,934.8) | (3,024.6) | |
| Reconciliation to net debt position: | ||||||
Borrowings and overdrafts – contractual repayments | (0.5) | – | (750.0) | (1,750.0) | (2,500.5) | |
Bank Loans – amortised cost adjustments | – | – | 1.4 | – | 1.4 | |
Senior Notes – amortised cost adjustments | – | – | 3.8 | 9.2 | 13.0 | |
Senior Notes – fair value adjustment | – | – | – | – | – | |
Borrowings and overdrafts | (0.5) | – | (744.8) | (1,740.8) | (2,486.1) | |
Interest rate swaps | – | – | – | – | – | |
Cash at bank and in hand | 348.9 | – | – | – | 348.9 | |
Net debt – pre lease liabilities | 348.4 | – | (744.8) | (1,740.8) | (2,137.2) | |
Lease liabilities (discounted) | 12 (iii.iv) | (32.6) | (25.1) | (22.8) | (26.5) | (107.0) |
Net debt as at 31 December 2025 | 315.8 | (25.1) | (767.6) | (1,767.3) | (2,244.2) | |
| 31 December 2024 | ||||||
Bank overdrafts | (2.4) | – | – | – | (2.4) | |
Bank loans | – | – | – | – | – | |
Senior Notes | (950.0) | – | (750.0) | (1,750.0) | (3,450.0) | |
Borrowings and overdrafts – contractual repayments | (952.4) | – | (750.0) | (1,750.0) | (3,452.4) | |
Lease liabilities (undiscounted) | 12 (iii.iv) | (36.9) | (25.9) | (29.7) | (10.0) | (102.5) |
Deferred payments on acquisition of businesses | (7.6) | (15.3) | – | – | (22.9) | |
(996.9) | (41.2) | (779.7) | (1,760.0) | (3,577.8) | ||
Interest commitments on borrowings and overdrafts | (62.5) | (46.9) | (139.3) | (191.5) | (440.2) | |
At 31 December 2024 | (1,059.4) | (88.1) | (919.0) | (1,951.5) | (4,018.0) | |
| Reconciliation to net debt position: | ||||||
Borrowings and overdrafts – contractual repayments | (952.4) | – | (750.0) | (1,750.0) | (3,452.4) | |
Bank Loans – amortised cost adjustments | – | – | 2.0 | – | 2.0 | |
Senior Notes – amortised cost adjustments | (1.2) | – | 4.8 | 10.5 | 14.1 | |
Senior Notes – fair value adjustment | 3.3 | – | – | – | 3.3 | |
Borrowings and overdrafts | (950.3) | – | (743.2) | (1,739.5) | (3,433.0) | |
Interest rate swaps | (16.2) | – | – | – | (16.2) | |
Cash at bank and in hand | 1,610.0 | – | – | – | 1,610.0 | |
Net debt – pre lease liabilities | 643.5 | – | (743.2) | (1,739.5) | (1,839.2) | |
Lease liabilities (discounted) | 12 (iii.iv) | (31.1) | (23.0) | (26.4) | (6.1) | (86.6) |
Net debt as at 31 December 2024 | 612.4 | (23.0) | (769.6) | (1,745.6) | (1,925.8) |
| On demand & | Up to | 2 – 5 | |||
| up to 1 year | 2 years | years | > 5 years | Total | |
| €’m | €’m | €’m | €’m | €’m | |
Interest rate swaps inflow | – | – | – | – | – |
Interest rate swaps outflow | – | – | – | – | – |
Net interest rate swaps outflow | – | – | – | – | – |
Forward foreign exchange contracts inflow | 4.9 | 0.2 | – | – | 5.1 |
Forward commodity contracts (outflow)/inflow | (0.6) | 0.4 | – | – | (0.2) |
At 31 December 2025 | 4.3 | 0.6 | – | – | 4.9 |
Interest rate swaps inflow | 2.9 | – | – | – | 2.9 |
Interest rate swaps outflow | (20.3) | – | – | – | (20.3) |
Net interest rate swaps outflow | (17.4) | – | – | – | (17.4) |
Forward foreign exchange contracts outflow | (6.0) | (0.2) | – | – | (6.2) |
Forward commodity contracts inflow | – | 1.9 | – | – | 1.9 |
At 31 December 2024 | (23.4) | 1.7 | – | – | (21.7) |
| Included in the interest rate swaps inflow and outflow is the foreign currency differential on final maturity of the cross | |||||
| currency interest rate swaps as follows: | |||||
At 31 December 2025 | – | – | – | – | – |
At 31 December 2024 | (12.1) | – | – | – | (12.1) |
2029 | Euro | 2031 | Euro | 2033 | Euro | 2036 | Euro | |
| Senior Notes | Senior Notes | Senior Notes | Senior Notes | |||||
Issue date(s) | 20 Sept. 2019 | 01 Dec. 2021 | 05 Sept. 2024 | 05 Sept. 2024 | ||||
Maturity Date | 20 Sept. 2029 | 01 Dec. 2031 | 05 Mar. 2033 | 05 Sept. 2036 | ||||
Amount | € 750m | € 750m 1 | € 500m | € 500m | ||||
Coupon Rate | 0.625% | 0.875% | 3.375% | 3.750% | ||||
Documentation | Standalone | Standalone | EMTN Programme 2 | EMTN Programme 2 |
| Group | Group | ||
| 2025 | 2024 | ||
| Carrying amount of liabilities | |||
Presented within trade and other payables: | €’m | 138.2 | 169.4 |
– of which suppliers have received payment from finance provider | €’m | 108.6 | 113.3 |
| Range of payment due dates | |||
Liabilities that are part of the arrangement | Days | 90–180 | 90–180 |
Trade payables that are not part of an arrangement | Days | 60–180 | 60–180 |
| Group | Group | Company | Company | ||
| 2025 | 2024 | 2025 | 2024 | ||
| Notes | €’m | €’m | €’m | €’m | |
Cash at bank and in hand | (a) | 348.9 | 1,610.0 | – | – |
Trade & other receivables | (b) | 1,280.6 | 1,235.5 | 1,446.2 | 2,039.5 |
| Vendor loan notes | |||||
– Current assets | (c) | 143.2 | – | – | – |
– Non-current assets | (c) | – | 124.6 | – | – |
| Other financial assets | |||||
– Current assets | (d) | – | 103.5 | – | – |
– Non-current assets | (d) | 165.5 | 168.9 | – | 148.5 |
2025 | 2024 | |||||
| Fair Value | Assets | Liabilities | Assets | Liabilities | ||
| Hierarchy | €’m | €’m | €’m | €’m | ||
Interest rate swaps: | Non-current | Level 2 | – | – | – | – |
Current | Level 2 | – | – | – | (16.2) | |
| Forward foreign exchange | Non-current | Level 2 | 0.3 | (0.1) | 0.3 | (0.5) |
| contracts: | Current | Level 2 | 9.4 | (4.5) | 10.1 | (16.1) |
| Forward commodity | Non-current | Level 2 | – | – | – | – |
| contracts: | Level 3 | 0.4 | – | 1.9 | – | |
Current | Level 2 | – | (0.6) | – | – | |
Level 3 | – | – | – | – | ||
Financial asset investments: | Fair value through profit or loss | Level 1 | 42.6 | – | 44.8 | – |
| Fair value through other | Level 3 | 12.0 | – | 14.4 | – | |
| comprehensive income | ||||||
Other financial asset: | Fair value through profit or loss | Level 3 | 148.5 | – | 148.5 | – |
Deferred payments on acquisition of businesses: | Non-current | Level 3 | – | – | – | (15.3) |
Current | Level 3 | – | (12.1) | – | (7.6) |
| Carrying | Carrying | ||||
| Amount | Fair Value | Amount | Fair Value | ||
| Fair Value | 2025 | 2025 | 2024 | 2024 | |
| Hierarchy | €’m | €’m | €’m | €’m | |
Financial liabilities: Senior Notes – Public | Level 2 | (2,487.0) | (2,307.9) | (3,435.9) | (3,242.3) |
| Effects of offsetting in the Consolidated Balance Sheet | |||||
| Amounts | |||||
| of financial | Related | ||||
| Gross amounts | instruments | financial | |||
| offset in the | presented in the | instruments | |||
| Gross | Consolidated | Consolidated | that are not | ||
| amounts | Balance Sheet | Balance Sheet | offset | Net amount | |
| €’m | €’m | €’m | €’m | €’m | |
| At 31 December 2025 | |||||
| Financial assets | |||||
Cash at bank and in hand | 348.9 | – | 348.9 | – | 348.9 |
Derivative financial instruments | 10.1 | – | 10.1 | (3.5) | 6.6 |
359.0 | – | 359.0 | (3.5) | 355.5 | |
| Financial liabilities | |||||
Bank overdrafts | (0.5) | – | (0.5) | – | (0.5) |
Derivative financial instruments | (5.2) | – | (5.2) | 3.5 | (1.7) |
(5.7) | – | (5.7) | 3.5 | (2.2) | |
| At 31 December 2024 | |||||
| Financial assets | |||||
Cash at bank and in hand | 1,610.0 | – | 1,610.0 | – | 1,610.0 |
Derivative financial instruments | 12.3 | – | 12.3 | (7.4) | 4.9 |
1,622.3 | – | 1,622.3 | (7.4) | 1,614.9 | |
| Financial liabilities | |||||
Bank overdrafts | (2.4) | – | (2.4) | – | (2.4) |
Derivative financial instruments | (32.8) | – | (32.8) | 7.4 | (25.4) |
(35.2) | – | (35.2) | 7.4 | (27.8) |
| Insurance | Non-Trading Items | Environmental | Total | |
| €’m | €’m | €’m | €’m | |
| Group: | ||||
At 1 January 2024 | 42.3 | 7.8 | 14.6 | 64.7 |
Provided during the financial year | 14.5 | – | – | 14.5 |
Utilised during the financial year | (3.3) | (7.3) | – | (10.6) |
Remeasured during the financial year | (13.3) | – | – | (13.3) |
Transferred to payables and accruals | – | (0.5) | – | (0.5) |
Exchange translation adjustment | 2.1 | – | 0.7 | 2.8 |
At 31 December 2024 | 42.3 | – | 15.3 | 57.6 |
Provided during the financial year | 11.9 | – | – | 11.9 |
Utilised during the financial year | (11.5) | – | (3.6) | (15.1) |
Remeasured during the financial year | (12.3) | – | (2.2) | (14.5) |
Exchange translation adjustment | (2.1) | – | (1.4) | (3.5) |
At 31 December 2025 | 28.3 | – | 8.1 | 36.4 |
| 2025 | 2024 | |
| €’m | €’m | |
| Analysed as: | ||
Current liabilities | 5.7 | 7.0 |
Non-current liabilities | 30.7 | 50.6 |
36.4 | 57.6 |
| 2025 | 2024 | |
| €’m | €’m | |
| Service cost: | ||
– Costs relating to defined contribution schemes | 66.3 | 69.7 |
– Current service cost relating to defined benefit schemes | 3.5 | 4.7 |
– Past service and settlements | (1.3) | (1.4) |
Net interest income | (2.4) | (1.4) |
Recognised in the Consolidated Income Statement | 66.1 | 71.6 |
| Re-measurements of the net defined benefit liability: | ||
– Return on scheme assets (excluding amounts included in net interest cost) | 51.4 | 90.6 |
– Experience losses/(gains) on schemes' liabilities | 5.9 | (8.0) |
– Actuarial gains arising from changes in demographic assumptions | (1.9) | (4.5) |
– Actuarial gains arising from changes in financial assumptions | (32.7) | (88.9) |
Recognised in the Consolidated Statement of Comprehensive Income | 22.7 | (10.8) |
Total | 88.8 | 60.8 |
| Schemes | Schemes | Schemes | Schemes | |||
| in Surplus | in Deficit | Total | in Surplus | in Deficit | Total | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| €’m | €’m | €’m | €’m | €’m | €’m | |
Present value of defined benefit obligation | (263.2) | (614.3) | (877.5) | (304.9) | (644.1) | (949.0) |
Fair value of scheme assets | 353.9 | 579.7 | 933.6 | 405.6 | 610.7 | 1,016.3 |
Net recognised surplus/(deficit) before deferred tax | 90.7 | (34.6) | 56.1 | 100.7 | (33.4) | 67.3 |
Net related deferred tax (liability)/asset | (11.3) | 8.5 | (2.8) | (12.6) | 8.2 | (4.4) |
Net recognised surplus/(deficit) after deferred tax | 79.4 | (26.1) | 53.3 | 88.1 | (25.2) | 62.9 |
| Rest of | Rest of | |||||||
| Ireland | UK | World | Total | Ireland | UK | World | Total | |
| 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | |
| €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
| Present value of defined | (263.2) | (531.2) | (83.1) | (877.5) | (304.9) | (555.9) | (88.2) | (949.0) |
| benefit obligation | ||||||||
Fair value of scheme assets | 353.9 | 521.9 | 57.8 | 933.6 | 405.6 | 545.4 | 65.3 | 1,016.3 |
| Net recognised surplus/ | 90.7 | (9.3) | (25.3) | 56.1 | 100.7 | (10.5) | (22.9) | 67.3 |
| (deficit) before deferred tax | ||||||||
| Net related deferred tax | (11.3) | 2.3 | 6.2 | (2.8) | (12.6) | 2.6 | 5.6 | (4.4) |
| (liability)/asset | ||||||||
| Net recognised surplus/ | 79.4 | (7.0) | (19.1) | 53.3 | 88.1 | (7.9) | (17.3) | 62.9 |
| (deficit) after deferred tax |
2025 | 2024 | |||||
| Rest of | Rest of | |||||
| Ireland | UK | World | Ireland | UK | World | |
| % | % | % | % | % | % | |
Rate used to discount schemes’ liabilities | 4.30 | 5.60 | 4.75 – 6.00 | 3.60 | 5.60 | 4.75 – 6.00 |
Inflation assumption | 2.00 | 2.90 | 2.50 | 2.10 | 3.10 | 2.50 |
Rate of increase in salaries | N/A 1 | N/A 1 | 3.00 | N/A 1 | N/A 1 | 3.50 |
| Rate of increase for pensions in payment | 2.00 | 1.95 – 2.80 | – | 2.10 | 2.00 – 2.95 | – |
| and deferred pensions |
2025 | 2024 | |||||
| Rest of | Rest of | |||||
| Ireland | UK | World | Ireland | UK | World | |
| Years | Years | Years | Years | Years | Years | |
Male – retiring now | 22 | 21 | 21 – 22 | 23 | 21 | 21 – 22 |
Female – retiring now | 24 | 24 | 23 – 24 | 24 | 24 | 23 |
Male – retiring in 20 years’ time | 24 | 23 | 22 – 24 | 24 | 23 | 22 – 23 |
Female – retiring in 20 years’ time | 26 | 26 | 24 – 25 | 26 | 26 | 24 – 25 |
| Impact on schemes’ liabilities of changes in assumptions | ||||||
2025 | 2024 | |||||
| Rest of | Rest of | |||||
| Ireland | UK | World | Ireland | UK | World | |
| Change in Assumption | % | % | % | % | % | % |
| Discount rate | ||||||
Decrease of 0.50% | 7.2% | 6.8% | 3.9% | 7.9% | 7.1% | 3.7% |
Increase of 0.50% | (6.4%) | (6.2%) | (3.6%) | (7.0%) | (6.4%) | (3.4%) |
| Inflation Rate and Pension Increases | ||||||
Increase of 0.50% | 5.6% | 2.5% | – | 6.2% | 2.6% | – |
Decrease of 0.50% | (5.1%) | (2.8%) | – | (5.6%) | (2.8%) | – |
| Salary Increase | ||||||
Increase of 0.50% | N/A 1 | N/A 1 | – | N/A 1 | N/A 1 | 0.2% |
Decrease of 0.50% | N/A 1 | N/A 1 | – | N/A 1 | N/A 1 | (0.2%) |
| Mortality | ||||||
Increase in life expectancy of 1 Year | 3.6% | 4.0% | 1.9% | 3.5% | 4.0% | 1.9% |
Decrease in life expectancy of 1 Year | (3.6%) | (4.0%) | (1.9%) | (3.5%) | (4.0%) | (1.9%) |
| 2025 | 2024 | |
| €’m | €’m | |
Present value of the defined benefit obligation at beginning of the financial year | (949.0) | (1,017.3) |
Current service cost | (3.5) | (4.7) |
Past service and settlements | 1.3 | 1.4 |
Contributions by employees | – | – |
Interest expense | (43.4) | (44.2) |
Benefits paid | 51.6 | 48.8 |
| Re-measurements: | ||
– experience (losses)/gains on schemes' liabilities | (5.9) | 8.0 |
– actuarial gains arising from changes in demographic assumptions | 1.9 | 4.5 |
– actuarial gains arising from changes in financial assumptions | 32.7 | 88.9 |
Exchange translation adjustment | 36.8 | (34.4) |
Present value of the defined benefit obligation at end of the financial year | (877.5) | (949.0) |
| Present value of the defined benefit obligation at end of the financial year that relates to: | ||
Wholly unfunded schemes | (21.5) | (17.4) |
Wholly or partly funded schemes | (856.0) | (931.6) |
(877.5) | (949.0) |
| 2025 | 2024 | |
| €’m | €’m | |
Fair value of scheme assets at beginning of the financial year | 1,016.3 | 1,065.6 |
Interest income | 45.8 | 45.6 |
Contributions by employer | 8.3 | 12.5 |
Contributions by employees | – | – |
Benefits paid | (51.6) | (48.8) |
| Re-measurements: | ||
– return on scheme assets (excluding amounts included in net interest cost) | (51.4) | (90.6) |
Exchange translation adjustment | (33.8) | 32.0 |
Fair value of scheme assets at end of the financial year | 933.6 | 1,016.3 |
| 2025 | 2024 | |
| €’m | €’m | |
Liability Driven Investment | 456.3 | 514.3 |
Investment Grade Credit | 159.9 | 163.7 |
Asset Backed Securities | 171.5 | 176.7 |
Global Equities | 139.0 | 145.2 |
Cash and other | 6.9 | 16.4 |
Total fair value of pension schemes’ assets | 933.6 | 1,016.3 |
| 2025 | 2024 | ||
| €’m | €’m | ||
| Group and Company: | |||
| Authorised | |||
280,000,000 | A ordinary shares of 12.50 cent each | 35.0 | 35.0 |
| Allotted, called-up and fully paid (A ordinary shares of 12.50 cent each) | |||
At beginning of the financial year | 20.8 | 21.9 | |
Shares issued during the financial year | – | 2.1 | |
Shares cancelled during the financial year | (0.7) | (3.2) | |
At end of the financial year | 20.1 | 20.8 |
| Number of Conditional Awards 2025 | Number of Conditional Awards 2024 | |||||
| Share | Share | |||||
| Shares | Options | Total | Shares | Options | Total | |
| Outstanding at beginning | 502,797 | 1,349,165 | 1,851,962 | 444,904 | 1,155,629 | 1,600,533 |
| of the financial year | ||||||
Forfeited | (58,338) | (74,597) | (132,935) | (56,944) | (62,595) | (119,539) |
Vested | (76,032) | (198,430) | (274,462) | (76,723) | (188,811) | (265,534) |
Relinquished | (59,690) | (158,421) | (218,111) | (42,499) | (112,830) | (155,329) |
New conditional awards | 194,749 | 489,969 | 684,718 | 234,059 | 557,772 | 791,831 |
Outstanding at end of the financial year | 503,486 | 1,407,686 | 1,911,172 | 502,797 | 1,349,165 | 1,851,962 |
| Number of | Number of | |
| Share | Share | |
| Options | Options | |
| 2025 | 2024 | |
| Share options arising under the LTIP | ||
Outstanding at beginning of the financial year | 305,586 | 260,397 |
Options released at vesting date | 166,730 | 161,968 |
Options released from deferral | 43,079 | 54,130 |
Exercised | (248,710) | (170,909) |
Outstanding and exercisable at end of the financial year | 266,685 | 305,586 |
| 2025 | 2024 | 2023 | 2022 | |
| Conditional | Conditional | Conditional | Conditional | |
| Award at | Award at | Award at | Award at | |
| Grant Date | Grant Date | Grant Date | Grant Date | |
| LTIP Scheme | ||||
Conditional Award Invitation date | March 2025 | March 2024 | March 2023 | March 2022 |
Year of potential vesting | 2028 | 2027 | 2026 | 2025 |
Share price at grant date | €98.80 | €80.94 | €91.26 | €95.46 |
Exercise price | €0.125 | €0.125 | €0.125 | €0.125 |
Expected volatility | 21.0% | 21.9% | 22.9% | 28.6% |
Expected life | 3 years | 3 years | 3 years | 3 years |
Risk free rate | 2.2% | 2.6% | 3.1% | (0.3%) |
Expected dividend yield | 1.3% | 1.4% | 1.0% | 0.8% |
Expected forfeiture rate | 5.0% | 5.0% | 5.0% | 5.0% |
Weighted average fair value at grant date | €83.58 | €65.20 | €73.50 | €77.68 |
Valuation model | Monte Carlo | Monte Carlo | Monte Carlo | Monte Carlo |
| Pricing | Pricing | Pricing | Pricing |
| Group | Group | Company | Company | ||
| 2025 | 2024 | 2025 | 2024 | ||
| Notes | €’m | €’m | €’m | €’m | |
| Change in working capital | |||||
Decrease/(increase) in inventories | 21.8 | (26.6) | – | – | |
(Increase)/decrease in trade and other receivables | (115.4) | (165.1) | 738.5 | (1,684.2) | |
(Decrease)/increase in trade and other payables | (121.1) | 116.9 | (47.9) | 19.2 | |
Decrease in non-current liabilities | (11.3) | (8.4) | – | – | |
Share-based payment expense | 29 | 36.0 | 39.8 | 36.0 | 39.8 |
(190.0) | (43.4) | 726.6 | (1,625.2) | ||
| Purchase of assets | |||||
Purchase of property, plant and equipment | (230.0) | (278.3) | – | – | |
Purchase of intangible assets | (31.6) | (27.5) | – | – | |
(261.6) | (305.8) | – | – | ||
| Cash and cash equivalents | |||||
Cash at bank and in hand | 24 | 348.9 | 1,610.0 | – | – |
Bank overdrafts | 24 | (0.5) | (2.4) | – | – |
348.4 | 1,607.6 | – | – |
| Cash at | Overdrafts | Interest | Borrowings | Borrowings | Net Debt | ||||
| bank and | due within | Rate | due within | due after | – pre lease | Lease | Net | ||
| in hand | 1 year 1 | Swaps | 1 year 1 | 1 year 1 | liabilities | liabilities 1 | Debt | ||
| €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | ||
At 1 January 2024 | 943.7 | (34.7) | (9.5) | (2.4) | (2,432.6) | (1,535.5) | (68.6) | (1,604.1) | |
Cash flows | 642.1 | 32.3 | (3.3) | 2.5 | (994.0) | (320.4) | 40.8 | (279.6) | |
| Foreign exchange | 24.2 | – | (10.8) | (0.1) | – | 13.3 | (1.2) | 12.1 | |
| adjustments | |||||||||
| Other non-cash | – | – | 7.4 | (947.9) | 943.9 | 3.4 | (57.6) | (54.2) | |
| movements | |||||||||
At 31 December 2024 | 24 | 1,610.0 | (2.4) | (16.2) | (947.9) | (2,482.7) | (1,839.2) | (86.6) | (1,925.8) |
Cash flows | (1,206.1) | 1.8 | (8.0) | 950.0 | – | (262.3) | 41.0 | (221.3) | |
| Foreign exchange | (55.0) | 0.1 | 20.1 | – | – | (34.8) | 5.4 | (29.4) | |
| adjustments | |||||||||
| Other non-cash | – | – | 4.1 | (2.1) | (2.9) | (0.9) | (66.8) | (67.7) | |
| movements | |||||||||
At 31 December 2025 | 24 | 348.9 | (0.5) | – | – | (2,485.6) | (2,137.2) | (107.0) | (2,244.2) |
| Completion | Percentage | Principal | ||||
Acquisition | Type | date | acquired | Segment | activity | Strategic rationale |
| Certain assets | Asset | April 2025 | Carve-out business | Americas | Coffee extraction | Enhancement of coffee |
| of Martin | acquisition | capabilities. | extraction capabilities for | |||
| Bauer Group | food and beverage taste | |||||
| applications. | ||||||
GSF Egypt LLC | Share | October | 90% | APMEA | Culinary food | Expansion of Kerry's |
| 2025 | systems. | production footprint | ||||
| and capabilities in the | ||||||
| Middle East. |
| Total | |
| 2025 | |
| €’m | |
| Recognised amounts of identifiable assets acquired and liabilities assumed: | |
| Non-current assets | |
Property, plant and equipment | 13.8 |
Brand related intangibles | 8.4 |
| Current assets | |
Cash at bank and in hand | 2.0 |
Inventories | 4.6 |
Trade and other receivables | 3.9 |
| Current liabilities | |
Trade and other payables | (2.9) |
Other current liabilities | (0.6) |
| Non-current liabilities | |
Other non-current liabilities | (5.4) |
Total identifiable assets | 23.8 |
Goodwill | 9.1 |
Total consideration | 32.9 |
| Satisfied by: | |
Cash | 31.1 |
Deferred payment 1 | 1.8 |
| 32.9 |
| Total | |
| 2025 | |
| €’m | |
Cash | 31.1 |
Less: cash and cash equivalents acquired | (2.0) |
Plus: debt acquired (included in other current liabilities) | 0.6 |
| 29.7 |
| Total | |
| 2025 | |
| €’m | |
Revenue | 2.4 |
Profit after taxation attributable to equity holders of the parent | 0.4 |
| Kerry Group | Consolidated | ||
| excluding | Group | ||
| 2025 | 2025 | including | |
| acquisitions | acquisitions | acquisitions | |
| €’m | €’m | €’m | |
Revenue | 22.6 | 6,755.2 | 6,777.8 |
Profit after taxation attributable to equity holders of the parent | 3.6 | 658.1 | 661.7 |
| 2025 | 2024 | |
| €’m | €’m | |
| Company: | ||
(i) Guarantees in respect of borrowings of subsidiaries | 2,486.1 | 3,436.3 |
| 2025 | 2024 | |
| €’m | €’m | |
| Group: | ||
Commitments in respect of contracts placed | 80.6 | 93.4 |
Expenditure authorised by the Directors but not contracted for at the financial year end | 124.9 | 150.2 |
205.5 | 243.6 |
| 2025 | 2024 | |
| €’m | €’m | |
Dividends received by the Parent Company | 27.2 | 2,550.0 |
Cost recharges from subsidiaries of the Parent Company | 36.4 | 31.0 |
Trade and other receivables to the Parent Company | 1,446.2 | 2,039.5 |
| Amounts receivable | ||||
| Sale of goods | at 31 December | |||
| 2025 | 2024 | 2025 | 2024 | |
| €’m | €’m | €’m | €’m | |
Joint ventures | 0.6 | 0.4 | 5.7 | 4.8 |
| 2025 | 2024 | ||
| Notes | €’m | €’m | |
Sales – goods | 26.2 | – | |
Sales – services | 12.0 | – | |
Purchases – goods | 170.6 | – | |
Trade receivables | 20 | 5.3 | 21.9 |
Trade payables | 21 | (26.8) | (9.6) |
Other receivables | 20 | 10.0 | – |
Other payables and accruals | 21 | – | (50.0) |
Fixed dividend receivable on retained investment | 6 | 7.5 | – |
Other financial asset | 25 | 148.5 | 252.0 |
Phase 1 vendor loan receivable | 25 | 17.0 | 20.4 |
| 2025 | 2024 | |
| €’m | €’m | |
Short-term benefits (salaries, fees and other short-term benefits) | 8.3 | 11.1 |
Post-retirement benefits | 0.3 | 0.3 |
LTIP accounting charge | 5.5 | 5.1 |
Other long-term benefits | – | – |
Termination benefits | – | – |
Total | 14.1 | 16.5 |
| Registered | |||
Country | Company Name | Nature of Business | Office |
Ireland | Carteret Investments Unlimited Company | Investment | 1 |
Cuarto Limited | Investment | 1 | |
Dawn Dairies Limited | Services | 1 | |
Golden Vale Limited | Investment | 1 | |
Kerry Agri Business Holdings Limited | Investment | 1 | |
Kerry Dairy Consumer Foods Limited | Services | 1 | |
Kerry Food Ingredients (Cork) Limited | Trading | 1 | |
Kerry Group Finance International Limited | Investment | 1 | |
Kerry Group Financial Services Unlimited Company | Trading | 1 | |
Kerry Group Services International Limited | Trading | 1 | |
Kerry Group Services Limited | Services | 1 | |
Kerry Health and Nutrition Institute Limited | Services | 1 | |
Kerry Holdings International (Ireland) Limited | Investment | 1 | |
Kerry Holdings (Ireland) Limited | Investment | 1 | |
Kerry Ingredients & Flavours Limited | Trading | 1 | |
Kerry Dairy Holdings (Ireland) Limited (30% shareholding) | Investment | 1 | |
Kerry Taste & Nutrition (Ireland) Limited | Trading | 1 | |
Lifesource Foods Research Limited | Investment | 1 | |
Linovale Limited | Investment | 1 | |
Princemark Holdings Designated Activity Company | Trading | 1 | |
Tacna Investments Limited | Investment | 1 | |
Zenbury International Limited | Investment | 1 | |
UK | Dairy Produce Packers Limited | Services | 2 |
Golden Vale (NI) Limited | Investment | 2 | |
Kerry Foods Limited | Services | 3 | |
Kerry Holdings (U.K.) Limited | Investment | 3 | |
Kerry Ingredients (UK) Limited | Trading | 3 | |
Kerry Ingredients Holdings (U.K.) Limited | Investment | 3 | |
Kerry Management Services (UK) Limited | Services | 3 | |
Austria | Kerry Austria GmbH | Trading | 4 |
Belgium | Kerry Ingredients Belgium N.V. | Trading | 5 |
Netherlands | Kerry (NL) B.V. | Trading | 6 |
Kerry Group B.V. | Investment | 6 | |
Proparent B.V. (75% shareholding) | Investment | 7 | |
Niacet B.V. | Trading | 8 | |
Czech Republic | Kerry Ingredients & Flavours S.R.O. | Services | 9 |
France | Kerry Ingredients Holdings France SAS | Investment | 10 |
Kerry Savoury Ingredients France SAS | Trading | 10 | |
Kerry Flavours France SAS | Trading | 11 | |
Germany | Kerry Food GmbH | Investment | 12 |
Kerry Ingredients GmbH | Trading | 12 | |
Red Arrow Handels GmbH | Trading | 13 | |
Kerry Biotech GP GmbH | Investment | 14 | |
c-LEcta GmbH (93% shareholding) | Trading | 15 | |
Denmark | Cremo Ingredients A/S | Trading | 16 |
| Registered | |||
Country | Company Name | Nature of Business | Office |
Italy | Kerry Ingredients & Flavours Italia S.p.A. | Trading | 17 |
Poland | Kerry Polska Sp. z o.o. | Trading | 18 |
Hungary | Kerry Hungaria Kft | Trading | 19 |
Luxembourg | Kerry Luxembourg S.a.r.l. | Services | 20 |
Zenbury Finance S.a.r.l. | Services | 20 | |
Zenbury International Limited S.a.r.l. | Investment | 20 | |
Romania | Kerry Romania S.R.L. | Trading | 21 |
Spain | Kerry Iberia Taste & Nutrition, S.L.U. | Trading | 22 |
Harinas y Sémolas del Noroeste, S.A.U. | Trading | 23 | |
Pevesa Biotech, S.A.U. | Trading | 24 | |
Biosearch, S.A.U. | Trading | 25 | |
Sweden | Tarber AB | Trading | 26 |
Ukraine | Kerry Ukraine LLC | Trading | 27 |
USA | Kerry Holding Co. | Investment | 28 |
Kerry, Inc. | Trading | 28 | |
Ganeden Biotech, Inc. | Trading | 28 | |
Fleischmann's Vinegar Company, Inc. | Trading | 28 | |
Insight Beverages, Inc. | Trading | 29 | |
Kerry Stock & Broth Company Inc. | Trading | 30 | |
Niacet Corporation | Trading | 31 | |
Natreon, Inc. | Trading | 32 | |
Canada | Kerry (Canada) Inc. | Trading | 33 |
Mexico | Kerry Ingredients (de Mexico), S.A. de C.V. | Trading | 34 |
Enmex, S.A. de C.V. | Trading | 35 | |
Brazil | Kerry do Brasil Ltda | Trading | 36 |
Kerry da Amazonia Ingredientes e Aromas Ltda | Trading | 37 | |
Costa Rica | Baltimore Spice Central America, S.A. | Trading | 38 |
Chile | Kerry Chile Ingredientes, Sabores Y Aromas Ltda | Trading | 39 |
Colombia | Kerry Ingredients & Flavours Colombia S.A.S. | Trading | 40 |
Real S.A.S. | Trading | 41 | |
Proexcar S.A.S. | Trading | 42 | |
Panama | Kerry Panama S.A. | Trading | 43 |
Guatemala | Baltimore Spice Guatemala, S.A. | Trading | 44 |
Kerry Guatemala, S.A. | Trading | 44 | |
Aromaticos de Centroamerica, S.A. | Trading | 44 | |
El Salvador | Baltimore Spice de El Salvador, S.A. de C.V. | Trading | 45 |
Aromaticos de Centro America, S.A. de C.V. | Trading | 45 | |
Thailand | Kerry Ingredients (Thailand) Limited | Trading | 46 |
Pakistan | Kerry Pakistan (Private) Limited | Services | 47 |
Philippines | Kerry Food Ingredients (Philippines), Inc. | Trading | 48 |
Kerry Manufacturing (Philippines), Inc. | Trading | 49 | |
Singapore | Kerry Ingredients (S) PTE Ltd | Services | 50 |
Malaysia | Kerry Ingredients (M) Sdn. Bhd. | Trading | 51 |
Kerry Group Business Services (ASPAC) Sdn. Bhd. | Services | 51 | |
Almer Malaysia Sdn. Bhd. | Trading | 51 |
| Registered | |||
Country | Company Name | Nature of Business | Office |
Japan | Kerry Japan Kabushiki Kaisha | Trading | 52 |
| China | Kerry Foods (Nantong) Co., Ltd | Trading | 53 |
TianNing Flavor & Fragrance (JiangSu) Co., Ltd | Trading | 54 | |
Zhejiang Hangmai Food Technologies Co., Ltd | Trading | 55 | |
Sias Food Co., Ltd | Trading | 56 | |
Shandong Tianbo Food Ingredients Co., Ltd | Trading | 57 | |
Shanghai Greatang Orchard Food Co., Ltd. | Trading | 58 | |
Kerry Food (Shandong) Co., Limited | Trading | 59 | |
Kerry Food (Shanghai) Co., Ltd | Trading | 60 | |
Nuocheng Trillion Food (Tianjin) Co., Ltd | Trading | 61 | |
Egypt | Kerry Egypt LLC | Trading | 62 |
GSF Egypt LLC (90% shareholding) | Trading | 63 | |
Indonesia | PT. Kerry Ingredients Indonesia | Trading | 64 |
PT. Kerry Trading Indonesia | Trading | 65 | |
India | Kerry Ingredients India Private Limited | Trading | 66 |
Australia | Kerry Ingredients Australia Pty. Ltd | Trading | 67 |
New Zealand | Kerry Ingredients (NZ) Limited | Trading | 68 |
Kenya | Kerry Kenya Limited | Trading | 69 |
Kerry Taste & Nutrition Kenya Limited | Trading | 69 | |
Cameroon | Afribon Cameroun SARL | Trading | 70 |
Nigeria | Kerry Ingredients Nigeria Limited | Trading | 71 |
Rwanda | Kerry Taste & Nutrition Rwanda Limited | Trading | 72 |
Tanzania | Kerry Taste & Nutrition Tanzania Ltd | Trading | 73 |
Uganda | Kerry Taste & Nutrition Uganda – SMC Limited | Trading | 74 |
South Africa | Kerry Ingredients South Africa (Proprietary) Limited | Trading | 75 |
South Korea | Kerry Ingredients Korea LLC | Services | 76 |
Saudi Arabia | Kerry Taste and Nutrition Arabia LLC | Trading | 77 |
Oman | Kerry Oman S.P.C. | Trading | 78 |
Vietnam | Kerry Taste & Nutrition (Vietnam) Company Limited | Trading | 79 |
UAE | Kerry MENAT DMCC | Services | 80 |