Restated* | |||||||
2023 | 2022 | ||||||
Pre- | Exceptional | Pre- | Exceptional | ||||
exceptional | $m | Total | exceptional | $m | Total | ||
Notes | $m | (note 6) | $m | $m | (note 6) | $m | |
Continuing operations | |||||||
Revenue | 4/5 | ||||||
Operating profit before intangible asset amortisation | |||||||
and impairment (earnings before interest, tax and amortisation (EBITA)) | 5 | ( | |||||
Intangible asset amortisation and impairment | 5 | ( | ( | ( | ( | ( | |
Operating profit | 5 | ( | |||||
Finance income | 10 | ||||||
Finance costs | 10 | ( | ( | ( | ( | ( | |
Share of results of joint ventures accounted for using the equity method | 17 | ||||||
Profit before taxation | ( | ||||||
Income taxes | 11 | ( | ( | ( | ( | ||
Profit from continuing operations | ( | ||||||
Discontinued operations | |||||||
(Loss)/profit after tax from discontinued operations | 33 | ( | ( | ||||
Profit for the year | |||||||
Attributable to: | |||||||
Equity holders of the Company | 24 | ||||||
Non-controlling interests | ( | ||||||
Earnings Per Share from continuing operations attributable to the equity holders of the Company | |||||||
Basic Earnings Per Share (cent) | 12 | ||||||
Diluted Earnings Per Share (cent) | 12 | ||||||
Earnings Per Share attributable to the equity holders of the Company | |||||||
Basic Earnings Per Share (cent) | 12 | ||||||
Diluted Earnings Per Share (cent) | 12 |
Restated* | |||
2023 | 2022 | ||
$m | $m | ||
Profit for the year | |||
Other comprehensive income | |||
Items that will not be reclassified subsequently to the Group income statement: | |||
Remeasurements on defined benefit plans, net of deferred tax | |||
Revaluation of equity investments at FVOCI, net of deferred tax | 23 | ||
Share of other comprehensive income of joint ventures accounted for using the equity | |||
method, net of deferred tax | 17 | ||
Items that may be reclassified subsequently to the Group income statement: | |||
Currency translation differences | 23 | ( | |
Currency translation difference arising on net investment hedge | 23 | ( | |
Movement in cash flow hedges, net of deferred tax | 23(c) | ( | |
Share of other comprehensive income of joint ventures accounted for using the equity | |||
method, net of deferred tax | 17 | ( | |
Other comprehensive income for the year, net of tax | ( | ||
Total comprehensive income for the year | |||
Attributable to: | |||
Equity holders of the Company | |||
Non-controlling interests | ( | ||
Total comprehensive income for the year |
Restated* | Restated* | |||
30 December | 31 December | 2 January | ||
2023 | 2022 | 2022 | ||
$m | $m | $m | ||
ASSETS | ||||
Non-current assets | ||||
Property, plant and equipment | 14 | |||
Right-of-use assets | 15 | |||
Intangible assets | 16 | |||
Interests in joint ventures | 17 | |||
Other financial assets | 18 | |||
Loans to joint ventures | 35 | |||
Deferred tax assets | 26 | |||
Other receivables | ||||
Derivative financial instruments | 29(a) | |||
Retirement benefit assets | 8 | |||
Current assets | ||||
Inventories | 20 | |||
Trade and other receivables | 19 | |||
Current tax receivable | ||||
Derivative financial instruments | 29(a) | |||
Cash and cash equivalents (excluding bank overdrafts) | 21 | |||
Assets held for sale | 33 | |||
Total assets | ||||
EQUITY | ||||
Issued capital and reserves attributable to equity holders of the Company | ||||
Share capital and share premium | 22 | |||
Other reserves | 23 | |||
Retained earnings | 24 | |||
Non-controlling interests | ||||
Total equity | ||||
LIABILITIES | ||||
Non-current liabilities | ||||
Borrowings | 25 | |||
Lease liabilities | 15 | |||
Other payables | ||||
Retirement benefit obligations | 8 | |||
Deferred tax liabilities | 26 | |||
Provisions | 27 | |||
Current liabilities | ||||
Trade and other payables | 28 | |||
Borrowings | 25 | |||
Lease liabilities | 15 | |||
Current tax liabilities | ||||
Derivative financial instruments | 29(a) | |||
Provisions | 27 | |||
Liabilities held for sale | 33 | |||
Total liabilities | ||||
Total equity and liabilities |
Attributable to equity holders of the Company | ||||||
Share capital | Non- | |||||
and share | Other | Retained | controlling | |||
premium | reserves | earnings | Total | interests | Total | |
$m | $m | $m | $m | $m | $m | |
2023 | (note 22) | (note 23) | (note 24) | |||
Balance at 1 January 2023 | ||||||
Profit for the year | ||||||
Other comprehensive income | ||||||
Total comprehensive income for the year | ||||||
Dividends | ( | ( | ( | |||
Purchase of own shares | ( | ( | ( | |||
Cancellation of own shares | ( | ( | ||||
Cost of share-based payments | ||||||
Transfer on exercise, vesting or expiry of share-based | ||||||
payments | ( | |||||
Deferred tax on share-based payments | ||||||
Acquisition of NCI | ( | ( | ||||
Transfer to Group income statement | ||||||
Balance at 30 December 2023 | ||||||
Restated* | ||||||
2022 | ||||||
Balance at 2 January 2022 | ||||||
Profit for the year | ( | |||||
Other comprehensive income | ( | ( | ( | |||
Total comprehensive income for the year | ( | ( | ||||
Dividends | ( | ( | ( | |||
Purchase of own shares | ( | ( | ( | |||
Cancellation of own shares | ( | ( | ||||
Cost of share-based payments | ||||||
Transfer on exercise, vesting or expiry of share-based | ||||||
payments | ( | |||||
Deferred tax on share-based payments | ||||||
Sale of shares held by a subsidiary | ||||||
Remeasurement of put option liability | ||||||
Transfer to Group income statement | ||||||
Balance at 31 December 2022 |
Restated* | |||
2023 | 2022 | ||
$m | $m | ||
Cash flows from operating activities | |||
Cash generated from operating activities before exceptional items | 32(a) | ||
Cash outflow related to exceptional items | ( | ( | |
Interest received | |||
Interest paid (including interest expense on lease liabilities) | ( | ( | |
Tax paid | ( | ( | |
Net cash inflow from operating activities | |||
Cash flows from investing activities | |||
Payment for acquisition of subsidiaries | ( | ( | |
Purchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | 16 | ( | ( |
Proceeds from sale of property, plant and equipment | |||
Dividends received from related parties | |||
Proceeds from disposal/redemption of FVOCI financial assets | |||
Proceeds on sale of shares held by subsidiary | 24 | ||
Proceeds from disposal of Glanbia Cheese** (exceptional) | 33 | ||
Proceeds on repayment of loans advanced to Glanbia Cheese | 33 | ||
Loans advanced to Glanbia Cheese | 35 | ( | ( |
Proceeds from disposal of assets and liabilities held for sale (exceptional) | |||
Net cash (outflow)/inflow from discontinued operations*** | ( | ||
Net cash inflow from investing activities | |||
Cash flows from financing activities | |||
Purchase of own shares | 23 | ( | ( |
Drawdown of borrowings | 25/32(c) | ||
Repayment of borrowings | 25/32(c) | ( | ( |
Payment of lease liabilities | 32(c) | ( | ( |
Acquisition of NCI | ( | ||
Dividends paid to Company shareholders | 13/24 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net increase in cash and cash equivalents | 25 | ||
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents acquired on acquisition | 25/34 | ||
Effects of exchange rate changes on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the end of the year | 21 |
Average | Closing Rates | ||||
30 December | 31 December | 1 January | |||
1 US Dollar = | 2023 | 2022 | 2023 | 2022 | 2022 |
euro | 0.9247 | 0.9493 | 0.9050 | 0.9376 | 0.8829 |
Pound sterling | 0.8043 | 0.8095 | 0.7865 | 0.8315 | 0.7419 |
% | |
Land | Nil |
Buildings | 2.5–5 |
Plant and equipment | 4–33 |
Motor vehicles | 20–25 |
Years | |
Brands | 3–40 |
Customer relationships | 5–15 |
Recipes, know-how and other intangibles | 2–15 |
2023 | 2022 | |||||||
All other | All other | |||||||
Glanbia | segments | Glanbia | segments | |||||
Performance | Glanbia | and | Performance | Glanbia | and | |||
Nutrition | Nutritionals | unallocated | Total | Nutrition | Nutritionals | unallocated | Total | |
$m | $m | $m | $m | $m | $m | $m | $m | |
Segment results (pre-exceptional) | ||||||||
Total gross segment revenue | 1,795.7 | 3,717.4 | – | 5,513.1 | 1,712.6 | 4,343.3 | – | 6,055.9 |
Inter-segment revenue | (0.1) | (87.6) | – | (87.7) | (0.1) | (112.1) | – | (112.2) |
Revenue | 1,795.6 | 3,629.8 | – | 5,425.4 | 1,712.5 | 4,231.2 | – | 5,943.7 |
Operating profit before intangible | ||||||||
asset amortisation and impairment | ||||||||
(EBITA) | 255.4 | 168.6 | – | 424.0 | 191.9 | 173.8 | – | 365.7 |
Share of results of joint ventures | ||||||||
accounted for using the equity | ||||||||
method | – | – | 12.5 | 12.5 | – | – | 16.3 | 16.3 |
Segment assets and liabilities | ||||||||
Segment assets | 1,859.6 | 1,285.1 | 654.4 | 3,799.1 | 1,939.3 | 1,348.5 | 829.4 | 4,117.2 |
Segment liabilities | 394.7 | 403.5 | 868.3 | 1,666.5 | 461.9 | 503.3 | 1,159.3 | 2,124.5 |
Other segment information (pre-exceptional) | ||||||||
Depreciation of PP&E and ROU assets | 26.9 | 42.5 | – | 69.4 | 24.1 | 47.0 | – | 71.1 |
Amortisation of intangible assets | 56.8 | 22.8 | – | 79.6 | 55.9 | 23.2 | – | 79.1 |
Capital expenditure – additions | 16.1 | 48.9 | 12.6 | 77.6 | 21.4 | 46.7 | 17.0 | 85.1 |
Capital expenditure – business | ||||||||
combinations | – | 41.8 | – | 41.8 | – | 78.1 | – | 78.1 |
2023 | 2022 | |||
Non-current | Non-current | |||
Revenue | assets | Revenue | assets | |
$m | $m | $m | $m | |
Ireland (country of domicile) | 18.0 | 821.4 | 11.6 | 818.2 |
US | 4,296.7 | 1,281.5 | 4,859.8 | 1,316.8 |
Other – North America (excluding US) | 106.6 | 6.3 | 101.5 | 6.4 |
– Europe (excluding Ireland) | 473.0 | 178.7 | 455.7 | 232.6 |
– Asia Pacific | 379.3 | 12.0 | 394.5 | 11.9 |
– LATAM | 95.0 | 0.1 | 72.9 | – |
– Rest of World | 56.8 | – | 47.7 | – |
5,425.4 | 2,300.0 | 5,943.7 | 2,385.9 |
2023 | 2022 | |||||
Glanbia | Glanbia | |||||
Performance | Glanbia | Performance | Glanbia | |||
Nutrition | Nutritionals | Total | Nutrition | Nutritionals | Total | |
$m | $m | $m | $m | $m | $m | |
Internal reporting structures | ||||||
Nutritional Solutions | – | 1,008.5 | 1,008.5 | – | 1,186.8 | 1,186.8 |
US Cheese | – | 2,621.3 | 2,621.3 | – | 3,044.4 | 3,044.4 |
GPN Americas | 1,166.7 | – | 1,166.7 | 1,156.6 | – | 1,156.6 |
GPN International (including Direct-to-Consumer) | 628.9 | – | 628.9 | 555.9 | – | 555.9 |
1,795.6 | 3,629.8 | 5,425.4 | 1,712.5 | 4,231.2 | 5,943.7 | |
Primary geographical markets | ||||||
North America | 1,185.5 | 3,217.8 | 4,403.3 | 1,159.6 | 3,801.7 | 4,961.3 |
Europe | 361.1 | 129.9 | 491.0 | 334.8 | 132.5 | 467.3 |
Asia Pacific | 196.6 | 182.7 | 379.3 | 170.3 | 224.2 | 394.5 |
LATAM | 13.6 | 81.4 | 95.0 | 14.5 | 58.4 | 72.9 |
Rest of World | 38.8 | 18.0 | 56.8 | 33.3 | 14.4 | 47.7 |
1,795.6 | 3,629.8 | 5,425.4 | 1,712.5 | 4,231.2 | 5,943.7 | |
Timing of revenue recognition | ||||||
Products transferred at point in time | 1,795.6 | 3,629.8 | 5,425.4 | 1,712.5 | 4,231.2 | 5,943.7 |
Products transferred over time | – | – | – | – | – | – |
1,795.6 | 3,629.8 | 5,425.4 | 1,712.5 | 4,231.2 | 5,943.7 |
2023 | 2022 | |
Channel mix for Glanbia Performance Nutrition | $m | $m |
Distributor | 369.3 | 386.6 |
Food, Drug, Mass, Club (FDMC) | 630.3 | 606.3 |
Online | 576.3 | 508.1 |
Specialty | 219.7 | 211.5 |
1,795.6 | 1,712.5 |
2023 | 2022 | ||||||
Pre- | Pre- | ||||||
exceptional | Exceptional | Total | exceptional | Exceptional | Total | ||
Notes | $m | $m | $m | $m | $m | $m | |
Revenue | 5,425.4 | – | 5,425.4 | 5,943.7 | – | 5,943.7 | |
Cost of goods sold | (4,301.3) | – | (4,301.3) | (4,920.7) | (17.5) | (4,938.2) | |
Gross profit | 1,124.1 | – | 1,124.1 | 1,023.0 | (17.5) | 1,005.5 | |
Selling and distribution expenses | (474.6) | (0.4) | (475.0) | (437.5) | (0.1) | (437.6) | |
Administration expenses | (228.1) | 48.2 | (179.9) | (219.3) | (5.0) | (224.3) | |
Net impairment gain/(loss) on financial | |||||||
assets | 2.6 | – | 2.6 | (0.5) | (0.5) | (1.0) | |
Operating profit before intangible asset | |||||||
amortisation and impairment (EBITA) | 424.0 | 47.8 | 471.8 | 365.7 | (23.1) | 342.6 | |
Intangible asset amortisation and impairment | 16 | (79.6) | – | (79.6) | (79.1) | (27.9) | (107.0) |
Operating profit | 344.4 | 47.8 | 392.2 | 286.6 | (51.0) | 235.6 |
2023 | 2022 | ||||||
Pre- | Pre- | ||||||
exceptional | Exceptional | Total | exceptional | Exceptional | Total | ||
Notes | $m | $m | $m | $m | $m | $m | |
Cost of inventories recognised as an expense | |||||||
in cost of goods sold | 20 | (3,850.7) | – | (3,850.7) | (4,452.9) | (4.5) | (4,457.4) |
Employee benefit expense | 7 | (495.3) | (6.7) | (502.0) | (489.4) | (0.4) | (489.8) |
Depreciation of property, plant and equipment | 14 | (49.7) | – | (49.7) | (51.3) | – | (51.3) |
Impairment of property, plant and equipment | 14 | – | – | – | – | (10.1) | (10.1) |
Loss on disposal of property, plant and equipment | 32(a) | (1.2) | – | (1.2) | (0.4) | – | (0.4) |
Depreciation of right-of-use assets | 15 | (19.7) | – | (19.7) | (19.8) | – | (19.8) |
Impairment of right-of-use assets | 15 | – | – | – | – | (2.7) | (2.7) |
Amortisation of intangible assets | 16 | (79.6) | – | (79.6) | (79.1) | – | (79.1) |
Impairment of intangible assets | 16 | – | – | – | – | (27.9) | (27.9) |
Research and development costs | (22.1) | – | (22.1) | (21.5) | – | (21.5) | |
Lease rentals | (4.2) | (0.1) | (4.3) | (4.3) | – | (4.3) | |
Net impairment gain/(loss) on financial | |||||||
assets | 2.6 | – | 2.6 | (0.5) | (0.5) | (1.0) | |
Auditor’s remuneration | (2.3) | – | (2.3) | (2.0) | – | (2.0) | |
Net foreign exchange (loss)/gain | (0.4) | – | (0.4) | 0.2 | – | 0.2 |
Other statutory auditor | ||||
Statutory auditor | network firms | |||
2023 | 2022 | 2023 | 2022 | |
$m | $m | $m | $m | |
The audit of the Group financial statements | 1.3 | 1.2 | 1.0 | 0.8 |
Other assurance services | – | – | – | – |
Tax advisory services | – | – | – | – |
Other non-audit services | – | – | – | – |
1.3 | 1.2 | 1.0 | 0.8 |
2023 | 2022 | ||
$m | $m | ||
Net exceptional gain on disposal/exit of operations | (a) | (56.3) | – |
Pension related costs | (b) | 2.5 | 1.8 |
Portfolio related reorganisation costs | (c) | 6.0 | 3.1 |
Remeasurements of contingent consideration | (d) | – | (7.1) |
Non-core assets held for sale | (e) | – | 46.1 |
Total | (47.8) | 43.9 | |
Share of results of joint ventures | (b) | – | (0.2) |
Tax credit on exceptional items | 11 | (1.8) | (6.0) |
Total exceptional (gain)/charge from continuing operations | (49.6) | 37.7 | |
Exceptional charge/(gain) after tax from discontinued operations | (f) | 3.2 | (60.3) |
Total exceptional gain after tax for the year | 32(a) | (46.4) | (22.6) |
2023 | 2022 | ||
$m | $m | ||
Wages and salaries | 415.8 | 404.6 | |
Social insurance costs | 32.6 | 35.3 | |
Retirement benefit costs | |||
– Defined contribution plans | 8 | 14.4 | 13.7 |
– Defined benefit plans | 8 | 1.5 | 2.3 |
15.9 | 16.0 | ||
Other compensation costs | |||
– Private health insurance | 28.4 | 29.0 | |
– Cost of share-based payments | 9 | 24.5 | 19.8 |
– Company car allowance | 2.4 | 2.4 | |
55.3 | 51.2 | ||
519.6 | 507.1 |
2023 | 2022 | |
Glanbia Performance Nutrition | 2,040 | 1,996 |
Glanbia Nutritionals | 2,814 | 3,010 |
4,854 | 5,006 |
2023 | 2022 | |
$m | $m | |
Non-current assets – Surplus on defined benefit pension plan | 8.2 | 3.2 |
Non-current liabilities – Deficit on defined benefit pension plan | (1.0) | (1.5) |
Net defined benefit pension plans asset | 7.2 | 1.7 |
Present value of obligation | Fair value of plan assets | Net | |||||
(liability)/ | |||||||
ROI | UK | Total | ROI | UK | Total | asset | |
2023 | $m | $m | $m | $m | $m | $m | $m |
At the beginning of the year | (94.4) | (85.9) | (180.3) | 97.5 | 84.5 | 182.0 | 1.7 |
Current service cost | (1.0) | – | (1.0) | – | – | – | (1.0) |
Interest (expense)/income | (3.4) | (3.3) | (6.7) | 3.6 | 3.3 | 6.9 | 0.2 |
Settlement gain/(loss)* | – | 76.3 | 76.3 | – | (77.0) | (77.0) | (0.7) |
Recognised in profit or loss | (4.4) | 73.0 | 68.6 | 3.6 | (73.7) | (70.1) | (1.5) |
Remeasurements | |||||||
– Return of plan assets in excess of interest income | – | – | – | 3.8 | (7.2) | (3.4) | (3.4) |
– Gain/(loss) from experience adjustments | 2.8 | (0.8) | 2.0 | – | – | – | 2.0 |
– Gain from changes in demographic assumptions | – | 1.5 | 1.5 | – | – | – | 1.5 |
– (Loss)/gain from changes in financial assumptions | (4.6) | 6.2 | 1.6 | – | – | – | 1.6 |
Recognised in OCI | (1.8) | 6.9 | 5.1 | 3.8 | (7.2) | (3.4) | 1.7 |
Exchange differences | (3.4) | (2.9) | (6.3) | 3.6 | 2.9 | 6.5 | 0.2 |
Contributions paid by the employer | – | – | – | 3.5 | 1.6 | 5.1 | 5.1 |
Contributions paid by the employee | (0.3) | – | (0.3) | 0.3 | – | 0.3 | – |
Benefits paid | 5.5 | 7.7 | 13.2 | (5.5) | (7.7) | (13.2) | – |
At the end of the year | (98.8) | (1.2) | (100.0) | 106.8 | 0.4 | 107.2 | 7.2 |
2022 | |||||||
At the beginning of the year | (145.1) | (151.0) | (296.1) | 134.4 | 145.7 | 280.1 | (16.0) |
Current service cost | (1.9) | – | (1.9) | – | – | – | (1.9) |
Interest (expense)/income | (1.5) | (2.5) | (4.0) | 1.4 | 2.4 | 3.8 | (0.2) |
Settlement loss* | – | – | – | – | (0.2) | (0.2) | (0.2) |
Recognised in profit or loss | (3.4) | (2.5) | (5.9) | 1.4 | 2.2 | 3.6 | (2.3) |
Remeasurements | |||||||
– Return of plan assets in excess of interest income | – | – | – | (26.9) | (42.3) | (69.2) | (69.2) |
– Loss from experience adjustments | (0.1) | (4.8) | (4.9) | – | – | – | (4.9) |
– Gain from changes in financial assumptions | 41.8 | 48.5 | 90.3 | – | – | – | 90.3 |
– | – | – | (1.8) | – | (1.8) | (1.8) | |
Recognised in OCI | 41.7 | 43.7 | 85.4 | (28.7) | (42.3) | (71.0) | 14.4 |
Exchange differences | 8.4 | 16.2 | 24.6 | (7.8) | (15.7) | (23.5) | 1.1 |
Contributions paid by the employer | – | – | – | 2.2 | 2.3 | 4.5 | 4.5 |
Contributions paid by the employee | (0.3) | – | (0.3) | 0.3 | – | 0.3 | – |
Benefits paid | 4.3 | 7.7 | 12.0 | (4.3) | (7.7) | (12.0) | – |
At the end of the year | (94.4) | (85.9) | (180.3) | 97.5 | 84.5 | 182.0 | 1.7 |
2023 | 2022 | |||||||
Quoted | Unquoted | Total | Quoted | Unquoted | Total | |||
$m | $m | $m | % | $m | $m | $m | % | |
Equities | ||||||||
– Consumer | 3.3 | − | 3.3 | 3 | 3.1 | − | 3.1 | 2 |
– Financials | 2.5 | − | 2.5 | 2 | 2.5 | − | 2.5 | 1 |
– Information technology | 3.9 | − | 3.9 | 4 | 2.1 | − | 2.1 | 1 |
– Other Corporate bonds | 7.8 | − | 7.8 | 7 | 8.0 | − | 8.0 | 4 |
– Investment grade | 8.5 | − | 8.5 | 8 | 7.8 | − | 7.8 | 4 |
– Non investment grade | 0.6 | − | 0.6 | 1 | − | − | − | − |
– Cash | 0.1 | − | 0.1 | − | − | − | − | − |
Government bonds and gilts | 16.3 | − | 16.3 | 15 | 48.3 | − | 48.3 | 27 |
Property | − | 2.4 | 2.4 | 2 | − | 2.3 | 2.3 | 1 |
Cash | 0.2 | 1.7 | 1.9 | 2 | 1.5 | 0.5 | 2.0 | 1 |
Investment funds | 9.2 | − | 9.2 | 9 | 8.5 | − | 8.5 | 5 |
Insured assets | − | − | − | − | − | 83.9 | 83.9 | 46 |
Annuities | − | 50.4 | 50.4 | 47 | − | 10.7 | 10.7 | 6 |
Other | 0.3 | − | 0.3 | − | 2.8 | − | 2.8 | 2 |
52.7 | 54.5 | 107.2 | 100 | 84.6 | 97.4 | 182.0 | 100 |
2023 | 2022 | |||
ROI | UK | ROI | UK | |
Discount rate | 3.20% | 4.70% | 3.70% | 5.00% |
Inflation rate | 2.00% | 2.55%-3.10% | 2.50% | 2.65%–3.30% |
Future salary increases* | 3.00% | 0.00% | 3.50% | 0.00% |
Future pension increases | 0.00% | 2.55%-3.00% | 0.00% | 2.65%–3.15% |
Mortality rates (years) | ||||
– Male – reaching 65 years of age in 20 years’ time | 24.3 | 21.7 | 24.2 | 22.2 |
– Female – reaching 65 years of age in 20 years’ time | 26.4 | 24.1 | 26.3 | 24.5 |
– Male – currently aged 65 years old | 22.1 | 20.7 | 21.9 | 21.2 |
– Female – currently aged 65 years old | 24.4 | 22.9 | 24.3 | 23.3 |
ROI | UK | ||||
Increase | Decrease | Increase | Decrease | ||
Assumption | Change in assumption | $m | $m | $m | $m |
2023 | |||||
Discount rate | 0.50% movement | (6.0) | 6.6 | − | − |
Inflation rate | 0.50% movement | 1.4 | (1.3) | − | − |
Mortality rate | 1 year movement | 2.7 | (2.7) | − | − |
Future salary increases* | |||||
Future pension increases** | |||||
2022 | |||||
Discount rate | 0.50% movement | (5.7) | 6.2 | (1.8) | 1.9 |
Inflation rate | 0.50% movement | 1.4 | (1.3) | 1.3 | (1.4) |
Mortality rate | 1 year movement | 2.5 | (2.5) | 1.3 | (1.4) |
Future salary increases* | |||||
Future pension increases** |
2023 | 2022 | |||
ROI | UK | ROI | UK | |
Expected contributions to the defined benefit plans for the coming year ($m) | 0.2 | − | 3.4 | − |
Weighted average duration of the defined benefit plans (years)*** | 13 | − | 14 | 12 |
2023 | 2022 | ||||
$m | $m | ||||
The | 2018 | Long-term incentive plan (2018 LTIP) | 18.8 | 14.4 | |
The | 2019 | Restricted Share Plan (2019 RSP) | 1.8 | 1.6 | |
The annual incentive deferred into shares scheme (AIDIS) | 3.9 | 3.8 | |||
7/32(a) | 24.5 | 19.8 |
2023 | 2022 | |||||||
2018 | LTIP | 2019 | RSP | 2018 | LTIP | 2019 | RSP | |
At the beginning of the year | 4,595,659 | 279,990 | 4,033,767 | 371,834 | ||||
Granted | 1,403,396 | 23,397 | 1,703,218 | 179,868 | ||||
Vested | (1,367,455) | (122,039) | (315,578) | (195,122) | ||||
Lapsed | (578,155) | – | (825,748) | (76,590) | ||||
At the end of the year | 4,053,445 | 181,348 | 4,595,659 | 279,990 | ||||
Weighted average fair value of awards granted | €12.69 | €13.93 | €11.12 | €11.36 |
2023 awards | 2022 awards | |||||||
2018 | LTIP | 2019 | RSP | 2018 | LTIP | 2019 | RSP | |
Year of earliest vesting date | 2024 | 2024 | -2025 | 2023 | 2023 | –2024 | ||
Share price at date of award | €13.66 | €13.47-€15 | .14 | €11.82 | €10.45- | €12.52 | ||
Expected dividend yield | 2.77% | 2.13%-2.39% | 2.25% | 2.62%–2.63% | ||||
Fair value – non-market performance component | €12.69 | – | €11.12 | – |
2023 | 2022 | ||
$m | $m | ||
Finance income | |||
Interest income on loans to joint ventures | 1.0 | 1.2 | |
Interest income on cash and deposits | 4.6 | 0.4 | |
Interest income on swaps | 4.0 | 0.2 | |
Remeasurements of call option | – | 0.1 | |
Remeasurements of contingent consideration | 0.2 | 7.7 | |
Total finance income | 9.8 | 9.6 | |
Finance costs | |||
Bank borrowing costs | (6.4) | (7.4) | |
Facility fees | (2.9) | (1.8) | |
Finance cost of private placement debt | (10.1) | (10.2) | |
Interest expense on lease liabilities | 15 | (2.7) | (2.7) |
Remeasurements of call option | – | (0.6) | |
Remeasurements of contingent consideration | – | (1.6) | |
Total finance costs | (22.1) | (24.3) | |
Net finance costs | (12.3) | (14.7) |
2023 | 2022 | ||
$m | $m | ||
Current tax | |||
Irish current tax charge | 5.3 | 20.9 | |
Adjustments in respect of prior years | (2.3) | (1.3) | |
Irish current tax for the year | 3.0 | 19.6 | |
Foreign current tax charge | 47.0 | 29.9 | |
Adjustments in respect of prior years | (5.8) | 2.1 | |
Foreign current tax for the year | 41.2 | 32.0 | |
Total current tax | 44.2 | 51.6 | |
Deferred tax | |||
Deferred tax – current year | (5.2) | (25.0) | |
Adjustments in respect of prior years | 5.7 | 0.5 | |
Total deferred tax | 26 | 0.5 | (24.5) |
Tax charge | 44.7 | 27.1 |
2023 | 2022 | ||
$m | $m | ||
Current tax credit on exceptional items | (1.8) | (0.6) | |
Deferred tax credit on exceptional items | – | (5.4) | |
Total tax credit on exceptional items for the year | 6 | (1.8) | (6.0) |
2023 | 2022 | |
$m | $m | |
Profit before tax | 392.4 | 237.4 |
Income tax calculated at Irish rate of 12.5% (2022: 12.5%) | 49.1 | 29.7 |
Earnings at non-standard Irish tax rate | 0.9 | 1.4 |
Difference due to overseas tax rates (capital and trading) | (4.8) | 0.2 |
Adjustment to tax charge in respect of previous periods | (2.3) | 1.4 |
Tax on share of results of joint ventures accounted for using the equity method included in profit before tax | (1.6) | (2.1) |
Other reconciling items | 3.4 | (3.5) |
Total tax charge | 44.7 | 27.1 |
2023 | 2022 | |||||
Continuing | Discontinued | Continuing | Discontinued | |||
operations | operations | Total | operations | operations | Total | |
Profit after tax attributable to equity holders | ||||||
of the Company ($m) | 347.6 | (3.2) | 344.4 | 211.1 | 60.3 | 271.4 |
Basic Earnings Per Share (cent) | 130.41 | (1.20) | 129.21 | 76.55 | 21.85 | 98.40 |
Diluted Earnings Per Share (cent) | 128.67 | (1.17) | 127.50 | 75.59 | 21.59 | 97.18 |
2023 | 2022 | |
Weighted average number of ordinary shares in issue | 266,548,048 | 275,760,676 |
Shares deemed to be issued for no consideration in respect of share awards | 3,594,033 | 3,505,766 |
Weighted average number of shares used in the calculation of Diluted Earnings Per Share | 270,142,081 | 279,266,442 |
2023 | 2022 | ||
$m | $m | ||
Equity dividends to shareholders | |||
Final – paid EUR | 57.6 | 51.7 | |
Interim – paid EUR | 39.9 | 37.3 | |
Total | 97.5 | 89.0 | |
Reconciliation to Group statement of cash flows and Group statement of changes in equity | |||
Dividends to shareholders | 97.5 | 89.0 | |
Waived dividends in relation to own shares | (0.3) | (0.1) | |
Total dividends paid to equity holders of the Company | 24 | 97.2 | 88.9 |
Equity dividends recommended | |||
Final 2023 – proposed EUR 21.21c per ordinary share (2022: EUR 19.28c) | 36 | 62.1 | 56.0 |
Land and | Plant and | Motor | |||
buildings | equipment | Vehicles | Total | ||
$m | $m | $m | $m | ||
Year ended 30 December 2023 | |||||
Opening carrying amount | 239.2 | 271.5 | 0.1 | 510.8 | |
Exchange differences | 0.9 | 0.9 | 0.2 | 2.0 | |
Acquisitions | 34 | 5.6 | 5.8 | – | 11.4 |
Additions | 4.7 | 37.1 | – | 41.8 | |
Depreciation charge | 5/32(a) | (11.9) | (37.7) | (0.1) | (49.7) |
Reclassification | 3.4 | (3.4) | – | – | |
Disposal of assets | – | (1.2) | – | (1.2) | |
Closing carrying amount | 241.9 | 273.0 | 0.2 | 515.1 | |
At 30 December 2023 | |||||
Cost | 385.5 | 736.9 | 3.5 | 1,125.9 | |
Accumulated depreciation and impairment | (143.6) | (463.9) | (3.3) | (610.8) | |
Carrying amount | 241.9 | 273.0 | 0.2 | 515.1 | |
Year ended 31 December 2022 | |||||
Opening carrying amount | 251.4 | 298.0 | 0.2 | 549.6 | |
Exchange differences | (3.3) | (1.9) | 0.1 | (5.1) | |
Acquisitions | 2.8 | 3.7 | – | 6.5 | |
Additions | 3.2 | 32.0 | – | 35.2 | |
Depreciation charge | 5/32(a) | (11.3) | (39.8) | (0.2) | (51.3) |
Impairment | 5 | (0.2) | (9.9) | – | (10.1) |
Assets classified as held for sale | 33 | (0.2) | (9.9) | – | (10.1) |
Disposal of assets | (3.2) | (0.7) | – | (3.9) | |
Closing carrying amount | 239.2 | 271.5 | 0.1 | 510.8 | |
At 31 December 2022 | |||||
Cost | 370.4 | 689.7 | 2.9 | 1,063.0 | |
Accumulated depreciation and impairment | (131.2) | (418.2) | (2.8) | (552.2) | |
Carrying amount | 239.2 | 271.5 | 0.1 | 510.8 |
Land and | Plant and | Motor | |||
buildings | equipment | vehicles | Total | ||
$m | $m | $m | $m | ||
Year ended 30 December 2023 | |||||
Opening carrying amount | 91.8 | 5.3 | 3.6 | 100.7 | |
Exchange differences | 0.3 | – | – | 0.3 | |
Acquisitions | 34 | 1.1 | 0.1 | – | 1.2 |
Additions | 0.6 | 1.3 | 1.7 | 3.6 | |
Disposals | (1.3) | (0.1) | – | (1.4) | |
Remeasurements | 3.6 | – | – | 3.6 | |
Depreciation charge | 5/32(a) | (14.8) | (2.7) | (2.2) | (19.7) |
Closing carrying amount | 81.3 | 3.9 | 3.1 | 88.3 | |
At 30 December 2023 | |||||
Cost | 129.6 | 9.8 | 9.7 | 149.1 | |
Accumulated depreciation and impairment | (48.3) | (5.9) | (6.6) | (60.8) | |
Carrying amount | 81.3 | 3.9 | 3.1 | 88.3 | |
Year ended 31 December 2022 | |||||
Opening carrying amount | 106.2 | 2.9 | 4.1 | 113.2 | |
Exchange differences | (0.8) | (0.1) | (0.1) | (1.0) | |
Acquisitions | 0.2 | 0.4 | – | 0.6 | |
Additions | 2.9 | 5.9 | 2.0 | 10.8 | |
Disposals | (0.8) | (1.4) | (0.1) | (2.3) | |
Impairment | 5 | (2.5) | (0.2) | – | (2.7) |
Remeasurements | 4.6 | – | – | 4.6 | |
Assets classified as held for sale | 33 | (2.5) | (0.2) | – | (2.7) |
Depreciation charge | 5/32(a) | (15.5) | (2.0) | (2.3) | (19.8) |
Closing carrying amount | 91.8 | 5.3 | 3.6 | 100.7 | |
At 31 December 2022 | |||||
Cost | 126.3 | 8.9 | 8.7 | 143.9 | |
Accumulated depreciation and impairment | (34.5) | (3.6) | (5.1) | (43.2) | |
Carrying amount | 91.8 | 5.3 | 3.6 | 100.7 |
2023 | 2022 | ||
$m | $m | ||
Depreciation charge of right-of-use assets | 5 | 19.7 | 19.8 |
Impairment of right-of-use assets | 5 | – | 2.7 |
Interest expense on lease liabilities | 10 | 2.7 | 2.7 |
Expense relating to short-term leases | 4.2 | 3.8 | |
Expense relating to variable lease payments not included in lease liabilities | 0.1 | 0.6 |
2023 | 2022 | ||
$m | $m | ||
Current | 20.1 | 19.0 | |
Non-current | 89.3 | 103.5 | |
Total | 30(c)/32(c) | 109.4 | 122.5 |
Brands | ||||||
and other | Software | Development | ||||
Goodwill | intangibles | costs | costs | Total | ||
$m | $m | $m | $m | $m | ||
Year ended 30 December 2023 | ||||||
Opening carrying amount | 712.9 | 726.8 | 85.3 | 23.8 | 1,548.8 | |
Exchange differences | 3.1 | 1.4 | 2.5 | – | 7.0 | |
Acquisitions | 34 | 11.4 | 17.8 | – | – | 29.2 |
Additions | – | – | 20.1 | 12.1 | 32.2 | |
Disposals | – | – | – | (0.3) | (0.3) | |
Amortisation | 4/5/32(a) | – | (46.5) | (19.7) | (13.4) | (79.6) |
Closing carrying amount | 727.4 | 699.5 | 88.2 | 22.2 | 1,537.3 | |
At 30 December 2023 | ||||||
Cost | 727.4 | 1,121.9 | 200.2 | 68.2 | 2,117.7 | |
Accumulated amortisation and impairment | – | (422.4) | (112.0) | (46.0) | (580.4) | |
Carrying amount | 727.4 | 699.5 | 88.2 | 22.2 | 1,537.3 | |
Year ended 31 December 2022 | ||||||
Opening carrying amount | 712.5 | 740.8 | 79.3 | 25.1 | 1,557.7 | |
Exchange differences | (5.5) | (2.8) | (3.2) | – | (11.5) | |
Acquisitions | 24.7 | 46.3 | – | – | 71.0 | |
Additions | – | – | 26.8 | 12.3 | 39.1 | |
Impairment | 5 | (18.8) | (8.8) | (0.3) | – | (27.9) |
Disposals | – | – | – | (0.5) | (0.5) | |
Amortisation | 4/5/32(a) | – | (48.7) | (17.3) | (13.1) | (79.1) |
Closing carrying amount | 712.9 | 726.8 | 85.3 | 23.8 | 1,548.8 | |
At 31 December 2022 | ||||||
Cost | 731.8 | 1,123.5 | 177.8 | 63.3 | 2,096.4 | |
Accumulated amortisation and impairment | (18.9) | (396.7) | (92.5) | (39.5) | (547.6) | |
Carrying amount | 712.9 | 726.8 | 85.3 | 23.8 | 1,548.8 |
Recipes, Know- | |||||
Customer | how | ||||
Brands | relationships | and other | Total | ||
$m | $m | $m | $m | ||
Year ended 30 December 2023 | |||||
Opening carrying amount | 491.1 | 194.4 | 41.3 | 726.8 | |
Exchange differences | 1.1 | 0.3 | – | 1.4 | |
Acquisitions | 34 | 3.3 | 4.5 | 10.0 | 17.8 |
Reclassification | 0.2 | (0.1) | (0.1) | – | |
Amortisation | (12.9) | (30.2) | (3.4) | (46.5) | |
Closing carrying amount | 482.8 | 168.9 | 47.8 | 699.5 | |
At 30 December 2023 | |||||
Cost | 580.5 | 475.2 | 66.2 | 1,121.9 | |
Accumulated amortisation and impairment | (97.7) | (306.3) | (18.4) | (422.4) | |
Carrying amount | 482.8 | 168.9 | 47.8 | 699.5 | |
Year ended 31 December 2022 | |||||
Opening carrying amount | 512.3 | 193.0 | 35.5 | 740.8 | |
Exchange differences | (2.2) | (0.6) | – | (2.8) | |
Acquisitions | 1.8 | 33.5 | 11.0 | 46.3 | |
Reclassification | (7.0) | – | 7.0 | – | |
Impairment | – | – | (8.8) | (8.8) | |
Amortisation | (13.8) | (31.5) | (3.4) | (48.7) | |
Closing carrying amount | 491.1 | 194.4 | 41.3 | 726.8 | |
At 31 December 2022 | |||||
Cost | 584.4 | 472.7 | 66.4 | 1,123.5 | |
Accumulated amortisation and impairment | (93.3) | (278.3) | (25.1) | (396.7) | |
Carrying amount | 491.1 | 194.4 | 41.3 | 726.8 |
2023 | 2022 | |||
Average | Average | |||
remaining | remaining | |||
Carrying | amortisation | Carrying | amortisation | |
amount | period | amount | period | |
$m | Years | $m | Years | |
Brands | ||||
Glanbia Performance Nutrition – BSN | 43.1 | 27 | 44.7 | 28 |
Glanbia Performance Nutrition – Isopure | 55.6 | 31 | 57.4 | 32 |
Glanbia Performance Nutrition – think! | 68.7 | 32 | 70.8 | 33 |
Glanbia Performance Nutrition – Amazing Grass | 33.8 | 33 | 34.9 | 34 |
Glanbia Performance Nutrition – Body & Fit | 11.1 | 33 | 11.1 | 34 |
Glanbia Performance Nutrition – SlimFast North America | 98.3 | 35 | 101.6 | 36 |
Glanbia Performance Nutrition – SlimFast International | 20.4 | 35 | 21.0 | 36 |
Glanbia Performance Nutrition – LevlUp | 13.5 | 18 | 13.8 | 19 |
Customer relationships | ||||
Glanbia Performance Nutrition – Optimum Nutrition | – | – | 3.9 | – |
Glanbia Performance Nutrition – BSN | 5.9 | 2 | 8.8 | 3 |
Glanbia Performance Nutrition – Isopure | 9.6 | 4 | 12.2 | 5 |
Glanbia Performance Nutrition – think! | 28.3 | 5 | 34.4 | 6 |
Glanbia Performance Nutrition – Amazing Grass | 21.9 | 8 | 24.7 | 9 |
Glanbia Performance Nutrition – SlimFast North America | 33.6 | 10 | 37.7 | 11 |
Glanbia Performance Nutrition – SlimFast International | 13.4 | 10 | 14.8 | 11 |
Glanbia Nutritionals – Sterling Technology | 29.5 | 13 | 31.7 | 14 |
2023 | 2022 | |
$m | $m | |
Brands | ||
Glanbia Performance Nutrition – Optimum Nutrition | 122.7 | 122.7 |
2023 | 2022 | |||||
Indefinite life | Indefinite life | |||||
Goodwill | intangibles | Discount | Goodwill | intangibles | Discount | |
$m | $m | rate | $m | $m | rate | |
Americas | 412.5 | 113.1 | 8.33% | 412.5 | 113.1 | 7.93% |
International | 65.2 | 9.6 | 7.97% | 64.6 | 9.6 | 9.73% |
Direct-to-Consumer (Body & Fit) | 31.5 | – | 6.73% | 30.4 | – | 8.40% |
Direct-to-Consumer (LevlUp) | 30.3 | – | 6.23% | 29.3 | – | 7.76% |
Nutritional Solutions | 176.5 | – | 8.25% | 138.9 | – | 8.20% |
Other CGUs without individually significant | ||||||
goodwill | – | – | – | 37.2 | – | 7.93%–8.68% |
Carrying amount | 716.0 | 122.7 | 712.9 | 122.7 |
2023 | 2022 | ||
$m | $m | ||
MWC-Southwest Holdings LLC | (a) | 159.3 | 169.0 |
Glanbia Cheese Limited | (b) | – | 50.0 |
Glanbia Cheese EU Limited | (c) | – | 6.3 |
Interests in joint ventures | 159.3 | 225.3 |
2023 | 2022 | ||
$m | $m | ||
At the beginning of the year | 225.3 | 209.3 | |
Share of profit after tax (post-exceptional) | 12.5 | 16.5 | |
Share of OCI – remeasurements on defined benefit plan, net of deferred tax | 24 | 0.1 | 0.5 |
Share of OCI – fair value movement on cash flow hedges, net of deferred tax | 23(c) | (2.5) | 17.2 |
Dividends received | 35 | (32.0) | (15.2) |
Income tax movement | 6.1 | 2.9 | |
Transferred to assets held for sale* | (51.0) | – | |
Exchange differences | 0.8 | (5.9) | |
At the end of the year | 159.3 | 225.3 |
2023 | 2022 | ||||
MWC- | MWC- | ||||
Southwest | Southwest | Glanbia | Glanbia | ||
Holdings | Holdings | Cheese | Cheese EU | ||
LLC | LLC | Limited | Limited | ||
$m | $m | $m | $m | Total | |
Summarised balance sheet (100%): | |||||
Non-current assets | 745.9 | 786.9 | 44.1 | 164.7 | 995.7 |
Current assets | |||||
Cash and cash equivalents | 19.2 | 15.1 | 53.2 | 5.0 | 73.3 |
Other current assets | 229.3 | 300.4 | 84.2 | 36.2 | 420.8 |
248.5 | 315.5 | 137.4 | 41.2 | 494.1 | |
Non-current liabilities | |||||
Borrowings | (475.0) | (508.0) | – | – | (508.0) |
Other non-current liabilities | (7.7) | (8.4) | (4.5) | (176.6) | (189.5) |
(482.7) | (516.4) | (4.5) | (176.6) | (697.5) | |
Current liabilities | |||||
Bank overdrafts and loans | – | (10.0) | – | – | (10.0) |
Other current liabilities | (192.9) | (238.0) | (84.4) | (16.6) | (339.0) |
(192.9) | (248.0) | (84.4) | (16.6) | (349.0) | |
Net assets (100%) | 318.8 | 338.0 | 92.6 | 12.7 | 443.3 |
Net assets attributable to equity holders of the Company | 318.8 | 338.0 | 92.6 | 12.7 | 443.3 |
Reconciliation to carrying amount: | |||||
Group’s share of net assets | 159.4 | 169.0 | 46.3 | 6.3 | 221.6 |
Dividend income receivable | – | – | 3.7 | – | 3.7 |
Adjustment in respect of unrealised profit in stock to the Group | (0.1) | – | – | – | – |
Carrying amount | 159.3 | 169.0 | 50.0 | 6.3 | 225.3 |
Summarised income statement (100%): | |||||
Revenue | 1,875.7 | 2,224.9 | 525.2 | 44.6 | 2,794.7 |
Depreciation | (42.6) | (42.0) | (5.5) | (1.3) | (48.8) |
Amortisation | (2.5) | (2.4) | (0.1) | – | (2.5) |
Interest (expense)/income | (24.1) | (23.4) | 0.4 | (4.2) | (27. 2) |
Tax | (0.8) | (6.3) | (8.4) | 5.6 | (9.1) |
Exceptional items net of tax | – | – | 0.3 | – | 0.3 |
Profit/(loss) after tax | 28.7 | 16.5 | 25.6 | (17.1) | 25.0 |
Other comprehensive income | (5.3) | 35.2 | 0.1 | – | 35.3 |
Total comprehensive income | 23.4 | 51.7 | 25.7 | (17.1) | 60.3 |
Profit/(loss) after tax attributable to equity holders of the Company | 28.7 | 16.5 | 25.6 | (17.1) | 25.0 |
Total comprehensive income attributable to equity holders of the Company | 23.4 | 51.7 | 25.7 | (17.1) | 60.3 |
Reconciliation to the Group’s share of total comprehensive income: | |||||
Group’s share of total comprehensive income | 11.7 | 25.9 | 12.9 | (8.6) | 30.2 |
Adjustment in respect of unrealised profit on sales to the Group | – | 0.3 | – | – | 0.3 |
Dividends receivable by the Group | – | – | 3.7 | – | 3.7 |
Group’s share of total comprehensive income | 11.7 | 26.2 | 16.6 | (8.6) | 34.2 |
Dividends received by Group | 27.5 | 12.5 | 2.7 | – | 15.2 |
2023 | 2022 | |
$m | $m | |
Equity instruments designated at FVOCI | ||
The BDO Development Capital Fund | 1.7 | 1.4 |
Others | 0.9 | 0.9 |
Other financial assets | 2.6 | 2.3 |
2023 | 2022 | ||
$m | $m | ||
At the beginning of the year | 2.3 | 2.2 | |
Disposals/redemption | (0.1) | (0.4) | |
Fair value adjustment | 23 | 0.3 | 0.7 |
Exchange differences | 0.1 | (0.2) | |
At the end of the year | 2.6 | 2.3 |
2023 | 2022 | ||
$m | $m | ||
Current | |||
Trade receivables | 450.7 | 367.3 | |
Less: loss allowance | 30(b) | (10.0) | (13.8) |
Trade receivables – net | 440.7 | 353.5 | |
Receivables from joint ventures | 0.2 | 0.8 | |
Receivables from other related parties | 7.2 | 5.3 | |
Value added tax | 4.3 | 1.9 | |
Prepayments | 27.2 | 20.8 | |
Other receivables | 22.2 | 22.5 | |
501.8 | 404.8 |
Pound | Australian | |||||
US dollar | euro | sterling | dollar | Other | Total | |
$m | $m | $m | $m | $m | $m | |
At 30 December 2023 | 405.3 | 42.2 | 33.6 | 5.2 | 15.5 | 501.8 |
At 31 December 2022 | 316.8 | 38.8 | 26.6 | 4.1 | 18.5 | 404.8 |
2023 | 2022 | |
$m | $m | |
Raw materials | 167.0 | 275.7 |
Work in progress | 19.0 | 15.3 |
Finished goods | 326.5 | 422.6 |
Consumables | 37.7 | 36.9 |
550.2 | 750.5 |
2023 | 2022 | ||
$m | $m | ||
Cost of inventories recognised as an expense in Cost of Goods Sold | 5 | 3,850.7 | 4,457.4 |
Write down of inventory to net realisable value during the year | 34.1 | 29.3 | |
Previous write downs of inventories reversed during the year* | (15.7) | (10.5) | |
18.4 | 18.8 |
2023 | 2022 | ||
$m | $m | ||
Cash at bank and in hand | 404.5 | 461.3 | |
Short term bank deposits | 9.2 | 6.6 | |
Cash and cash equivalents in the Group balance sheet | 413.7 | 467.9 | |
Bank overdrafts used for cash management purposes | 25 | (108.9) | (275.4) |
Cash and cash equivalents in the Group statement of cash flows | 25 | 304.8 | 192.5 |
Number | Ordinary | Share | ||
of shares | shares | premium | Total | |
(thousands) | $m | $m | $m | |
At 1 January 2023 | 272,287 | 20.3 | 109.9 | 130.2 |
Cancellation of own shares | (7,215) | (0.5) | – | (0.5) |
At 30 December 2023 | 265,072 | 19.8 | 109.9 | 129.7 |
At 2 January 2022 | 287,169 | 21.2 | 109.9 | 131.1 |
Cancellation of own shares | (14,882) | (0.9) | – | (0.9) |
At 31 December 2022 | 272,287 | 20.3 | 109.9 | 130.2 |
Capital | Share- | ||||||
and | based | ||||||
merger | Currency | Hedging | Own | payment | |||
reserve | reserve | reserve | shares | reserve | Other | Total | |
$m | $m | $m | $m | $m | $m | $m | |
note (a) | note (b) | note (c) | note (d) | note (e) | note (f) | ||
Balance at 1 January 2023 | 136.2 | 12.6 | 9.7 | (22.0) | 31.4 | – | 167.9 |
Currency translation differences | – | 4.4 | – | – | – | – | 4.4 |
Net investment hedge | – | 3.5 | – | – | – | – | 3.5 |
Revaluation – gross | – | – | (6.5) | – | – | 0.3 | (6.2) |
Reclassification to profit or loss – gross | – | – | (0.3) | – | – | – | (0.3) |
Deferred tax | – | – | 1.4 | – | – | (0.1) | 1.3 |
Net change in OCI | – | 7.9 | (5.4) | – | – | 0.2 | 2.7 |
Purchase of own shares | – | – | – | (148.1) | – | – | (148.1) |
Cancellation of own shares | 0.5 | – | – | 108.7 | – | – | 109.2 |
Cost of share-based payments | – | – | – | – | 24.5 | – | 24.5 |
Transfer on exercise, vesting or expiry | |||||||
of share-based payments | – | – | – | 23.9 | (18.1) | – | 5.8 |
Transfer to Group income statement* | – | 9.9 | 0.2 | – | – | – | 10.1 |
Balance at 30 December 2023 | 136.7 | 30.4 | 4.5 | (37.5) | 37.8 | 0.2 | 172.1 |
Balance at 2 January 2022 | 135.3 | 50.8 | (12.0) | (7.0) | 23.2 | (28.5) | 161.8 |
Currency translation differences | – | (32.5) | – | – | – | – | (32.5) |
Net investment hedge | – | (5.7) | – | – | – | – | (5.7) |
Revaluation – gross | – | – | 29.8 | – | – | 0.7 | 30.5 |
Reclassification to profit or loss – gross | – | – | (3.4) | – | – | – | (3.4) |
Deferred tax | – | – | (6.4) | – | – | (0.2) | (6.6) |
Net change in OCI | – | (38.2) | 20.0 | – | – | 0.5 | (17.7) |
Purchase of own shares | – | – | – | (207.4) | – | – | (207.4) |
Cancellation of own shares | 0.9 | – | – | 182.8 | – | – | 183.7 |
Cost of share-based payments | – | – | – | – | 19.8 | – | 19.8 |
Transfer on exercise, vesting or expiry | |||||||
of share-based payments | – | – | – | 9.6 | (11.6) | – | (2.0) |
Remeasurement of put option liability | – | – | – | – | – | 28.0 | 28.0 |
Transfer to Group income statement* | – | – | 1.7 | – | – | – | 1.7 |
Balance at 31 December 2022 | 136.2 | 12.6 | 9.7 | (22.0) | 31.4 | – | 167.9 |
$m | |
Share premium representing excess of fair value over nominal value of ordinary shares issued in connection with the | |
merger of Avonmore Foods plc and Waterford Foods plc | 411.7 |
Merger reserve adjustment | (379.1) |
Share premium and other reserves relating to nominal value of shares in Waterford Foods plc | 98.5 |
At the beginning and end of the current and prior year | 131.1 |
Joint ventures | Group | Total | |
$m | $m | $m | |
Balance at 1 January 2023 | 7.3 | 2.4 | 9.7 |
Changes in fair value – gross | |||
– Foreign exchange contracts (currency risk) | 0.1 | – | 0.1 |
– Interest rate swaps (interest rate risk) | (3.6) | (3.0) | (6.6) |
Recognised in OCI | (3.5) | (3.0) | (6.5) |
Reclassification to profit or loss – gross | |||
– Foreign exchange contracts (currency risk) | – | (0.3) | (0.3) |
Reclassified from OCI to profit or loss | – | (0.3) | (0.3) |
Deferred tax | 1.0 | 0.4 | 1.4 |
Net change in OCI | (2.5) | (2.9) | (5.4) |
Transfer to Group income statement | 0.2 | – | 0.2 |
Balance at 30 December 2023 | 5.0 | (0.5) | 4.5 |
Balance at 2 January 2022 | (11.6) | (0.4) | (12.0) |
Changes in fair value – gross | |||
– Foreign exchange contracts (currency risk) | (0.7) | 0.9 | 0.2 |
– Commodity contracts (commodity price risk) | 1.4 | – | 1.4 |
– Interest rate swaps (interest rate risk) | 23.9 | 4.3 | 28.2 |
Recognised in OCI | 24.6 | 5.2 | 29.8 |
Reclassification to profit or loss – gross | |||
– Foreign exchange contracts (currency risk) | 0.1 | (2.0) | (1.9) |
– Commodity contracts (commodity price risk) | (1.5) | – | (1.5) |
Reclassified from OCI to profit or loss | (1.4) | (2.0) | (3.4) |
Deferred tax | (6.0) | (0.4) | (6.4) |
Net change in OCI | 17. 2 | 2.8 | 20.0 |
Transfer to Group Income Statement | 1.7 | – | 1.7 |
Balance at 31 December 2022 | 7.3 | 2.4 | 9.7 |
2023 | 2022 | |||||
Value | Nominal value | Number of | Value | Nominal value | Number of | |
$m | $m | Shares | $m | $m | Shares | |
At the beginning of the year | 22.0 | 0.1 | 1,711,322 | 7.0 | 0.1 | 412,493 |
Purchased by Employee Share (Scheme) Trust | 39.4 | 0.1 | 2,412,343 | 24.6 | 0.1 | 2,049,210 |
Purchased under share buyback | 108.7 | 0.5 | 7,215,827 | 182.8 | 0.9 | 14,881,985 |
Allocated under Employee Share (Scheme) Trust | (23.9) | (0.1) | (1,755,539) | (9.6) | (0.1) | (750,381) |
Cancelled under share buyback | (108.7) | (0.5) | (7,215,827) | (182.8) | (0.9) | (14,881,985) |
At the end of the year | 37.5 | 0.1 | 2,368,126 | 22.0 | 0.1 | 1,711,322 |
2023 | 2022 | ||
$m | $m | ||
At the beginning of the year | 1,686.2 | 1,669.0 | |
Profit for the year attributable to equity holders of the Company | 344.4 | 271.4 | |
Other comprehensive income | |||
– Remeasurements on defined benefit plans | 8 | 1.7 | 14.4 |
– Deferred tax on remeasurements on defined benefit plans | 26 | (0.2) | (1.7) |
– Share of measurements on defined benefit plans from joint ventures, net of deferred tax | 17 | 0.1 | 0.5 |
1.6 | 13.2 | ||
Dividends | 13 | (97.2) | (88.9) |
Cancellation of own shares | 23(d) | (108.7) | (182.8) |
Transfer on exercise, vesting or expiry of share-based payments | 23 | (5.8) | 2.0 |
Deferred tax on share-based payments | 26 | 2.1 | 0.5 |
Sale of shares held by a subsidiary | – | 1.8 | |
Derecognition of NCI | 8.2 | – | |
At the end of the year | 1,830.8 | 1,686.2 |
2023 | 2022 | ||
$m | $m | ||
Non-current | |||
Bank borrowings | 178.5 | 307.5 | |
Private placement debt | 375.0 | 375.0 | |
29(b) | 553.5 | 682.5 | |
Current | |||
Bank overdrafts | 21 | 108.9 | 275.4 |
Total borrowings | 30(b)/30(c) | 662.4 | 957.9 |
2023 | 2022 | |||||
Undrawn | Undrawn | Undrawn | Undrawn | |||
committed | uncommitted | committed | uncommitted | |||
Borrowings | facilities | facilities | Borrowings | facilities | facilities | |
$m | $m | $m | $m | $m | $m | |
Less than 1 year | 108.9 | – | 16.9 | 275.4 | – | 16.4 |
Between 1 and 2 years | - | – | – | – | – | – |
Between 2 and 5 years | 278.5 | 767.2 | – | 307.5 | 613.8 | – |
More than 5 years | 275.0 | – | – | 375.0 | – | – |
662.4 | 767.2 | 16.9 | 957.9 | 613.8 | 16.4 |
2023 | 2022 | ||
$m | $m | ||
Private placement debt | 375.0 | 375.0 | |
Bank borrowings | 169.0 | 169.0 | |
Not subject to interest rate changes* | 544.0 | 544.0 | |
Bank borrowings | 9.5 | 138.5 | |
Cash and cash equivalents net of bank overdrafts | 21 | (304.8) | (192.5) |
Subject to interest rate changes* | (295.3) | (54.0) | |
Net debt | 30(a) | 248.7 | 490.0 |
Cash and short- | ||||||
term bank | Private | |||||
deposits | Overdrafts | placement | ||||
$m | $m | Borrowings | debt | Total | ||
(note 21) | (note 21) | $m | $m | $m | ||
At 1 January 2023 | (467.9) | 275.4 | 307.5 | 375.0 | 490.0 | |
Drawdown of borrowings | 32(c) | – | – | 140.8 | – | 140.8 |
Repayment of borrowings | 32(c) | – | – | (271.6) | – | (271.6) |
Net change in cash and cash equivalents | 59.4 | (174.9) | – | – | (115.5) | |
Acquisitions | 34 | (0.5) | – | – | – | (0.5) |
Exchange differences | (4.7) | 8.4 | 1.8 | – | 5.5 | |
At 30 December 2023 | (413.7) | 108.9 | 178.5 | 375.0 | 248.7 | |
At 2 January 2022 | (261.7) | 154.6 | 414.7 | 375.0 | 682.6 | |
Drawdown of borrowings | 32(c) | – | – | 707.5 | – | 707.5 |
Repayment of borrowings | 32(c) | – | – | (822.5) | – | (822.5) |
Net change in cash and cash equivalents | (209.6) | 124.4 | – | – | (85.2) | |
Acquisitions | (1.0) | – | – | – | (1.0) | |
Exchange differences | 4.4 | (3.6) | 7.8 | – | 8.6 | |
At 31 December 2022 | (467.9) | 275.4 | 307.5 | 375.0 | 490.0 |
US | Pound | ||||
dollar | euro | sterling | Other | Total | |
$m | $m | $m | $m | $m | |
At 30 December 2023 | |||||
Borrowings | (561.4) | (81.7) | (9.5) | (9.8) | (662.4) |
Cash and cash equivalents (note 21) | 217.4 | 106.4 | 19.7 | 70.2 | 413.7 |
(344.0) | 24.7 | 10.2 | 60.4 | (248.7) | |
At 31 December 2022 | |||||
Borrowings | (733.1) | (189.1) | (23.8) | (11.9) | (957.9) |
Cash and cash equivalents (note 21) | 308.5 | 84.4 | 23.7 | 51.3 | 467.9 |
(424.6) | (104.7) | (0.1) | 39.4 | (490.0) |
2023 | 2022* | |||||
Deferred tax | Deferred tax | Deferred tax | Deferred tax | |||
assets | liabilities | Net | assets | liabilities | Net | |
$m | $m | $m | $m | $m | $m | |
Deferred tax assets/(liabilities) before set off | 78.1 | (210.8) | (132.7) | 88.5 | (221.8) | (133.3) |
Set off of deferred tax | (72.9) | 72.9 | – | (83.5) | 83.5 | – |
Deferred tax assets/(liabilities) after set off | 5.2 | (137.9) | (132.7) | 5.0 | (138.3) | (133.3) |
2023 | 2022 | ||
$m | $m | ||
At the beginning of the year | (133.3) | (158.2) | |
Income statement (charge)/credit | 11 | (0.5) | 24.5 |
Deferred tax credit to other comprehensive income | |||
– on remeasurement of defined benefit plans | 24 | (0.2) | (1.7) |
– on disposal/redemption of FVOCI financial assets | 23 | (0.1) | (0.2) |
– on fair value movements | 23(c) | 0.4 | (0.4) |
Deferred tax credit to equity | |||
– on share-based payments | 24 | 2.1 | 0.5 |
Exchange differences | (1.1) | 2.2 | |
At the end of the year | (132.7) | (133.3) |
Retirement | Other | |||||
benefit | employee | Lease | ||||
obligations | obligations | Tax losses | liabilities | Other | Total | |
$m | $m | $m | $m | $m | $m | |
At 1 January 2023 | 3.4 | 18.5 | 4.4 | 40.9 | 21.3 | 88.5 |
(Charge)/credit to income statement | 0.8 | (4.3) | 1.9 | (2.7) | (7.9) | (12.2) |
Charge to other comprehensive income | (0.2) | – | – | – | (0.1) | (0.3) |
Credit to equity | – | 2.1 | – | – | – | 2.1 |
Exchange differences | (0.1) | 0.2 | 0.2 | – | (0.3) | – |
At 30 December 2023 | 3.9 | 16.5 | 6.5 | 38.2 | 13.0 | 78.1 |
At 2 January 2022* | 5.5 | 18.2 | 5.1 | 38.6 | 14.5 | 81.9 |
(Charge)/credit to income statement | (0.5) | (0.5) | (0.2) | 2.3 | 7.1 | 8.2 |
Charge to other comprehensive income | (1.7) | – | – | – | (0.2) | (1.9) |
Credit to equity | – | 0.5 | – | – | – | 0.5 |
Exchange differences | 0.1 | 0.3 | (0.5) | – | (0.1) | (0.2) |
At 31 December 2022* | 3.4 | 18.5 | 4.4 | 40.9 | 21.3 | 88.5 |
Development | ||||||
Accelerated tax | Fair value | costs and other | Right-of-use | |||
depreciation | gain | intangibles | assets | Other | Total | |
$m | $m | $m | $m | $m | $m | |
At 1 January 2023 | (76.8) | (1.1) | (79.2) | (34.0) | (30.7) | (221.8) |
Credit/(charge) to income statement | 9.9 | 0.7 | 12.2 | 2.2 | (13.3) | 11.7 |
Charge to other comprehensive income | – | 0.4 | – | – | – | 0.4 |
Exchange differences | – | – | – | – | (1.1) | (1.1) |
At 30 December 2023 | (66.9) | – | (67.0) | (31.8) | (45.1) | (210.8) |
At 2 January 2022* | (77.1) | – | (89.5) | (32.6) | (40.9) | (240.1) |
Credit/(charge) to income statement | 0.3 | (0.6) | 9.5 | (1.4) | 8.5 | 16.3 |
Charge to other comprehensive income | – | (0.4) | – | – | – | (0.4) |
Exchange differences | – | (0.1) | 0.8 | – | 1.7 | 2.4 |
At 31 December 2022* | (76.8) | (1.1) | (79.2) | (34.0) | (30.7) | (221.8) |
Restructuring | ||||
and portfolio | Property | |||
related re- | and lease | Legal and | ||
organisation | commitments | operational | ||
$m | $m | $m | Total | |
note (a) | note (b) | note (c) | $m | |
Balance at 1 January 2023 – non-current | – | 4.0 | – | 4.0 |
Balance at 1 January 2023 – current | – | 2.7 | 9.3 | 12.0 |
Reclassification | – | (0.5) | 0.5 | – |
Amount provided for in the year | 7.1 | 0.8 | 10.2 | 18.1 |
Utilised in the year | – | (0.3) | (2.9) | (3.2) |
Unused amounts reversed in the year | – | (0.3) | (3.9) | (4.2) |
Unwinding of discount | – | 0.2 | – | 0.2 |
Exchange differences | 0.2 | 0.2 | 0.1 | 0.5 |
Balance at 30 December 2023 | 7.3 | 6.8 | 13.3 | 27.4 |
Non-current | – | 4.3 | – | 4.3 |
Current | 7.3 | 2.5 | 13.3 | 23.1 |
7.3 | 6.8 | 13.3 | 27.4 |
2023 | 2022 | ||
$m | $m | ||
Current | |||
Trade payables | 30(b) | 280.2 | 385.0 |
Amounts due to joint ventures | 30(b) | 115.7 | 154.2 |
Amounts due to other related parties | 30(b) | 8.3 | 10.1 |
Social insurance costs | 7.6 | 7.5 | |
Accrued expenses | 247.3 | 242.7 | |
Contingent consideration | 29(b)/30(c) | – | 27.0 |
659.1 | 826.5 |
2023 | 2023 | 2022 | 2022 | |
Assets | Liabilities | Assets | Liabilities | |
$m | $m | $m | $m | |
Cross currency swaps – fair value through income statement | – | (1.5) | – | (0.7) |
Foreign exchange contracts – cash flow hedges (currency risk) | – | (0.5) | 0.1 | (0.3) |
Interest rate swaps – cash flow hedges (interest rate risk) | – | – | 3.0 | – |
– | (2.0) | 3.1 | (1.0) | |
Non-current | – | – | – | – |
Current | – | (2.0) | 3.1 | (1.0) |
– | (2.0) | 3.1 | (1.0) |
2023 | 2022 | ||
Changes in fair value recognised in other comprehensive income | Notes | $m | $m |
Foreign exchange contracts | 23(c) | – | 0.9 |
Interest rate swaps | 23(c) | (3.0) | 4.3 |
(3.0) | 5.2 | ||
Reclassified from cash flow hedge reserve to the Group income statement | |||
Foreign exchange contracts | 23(c) | (0.3) | (2.0) |
2023 | 2022 | ||||
Carrying | Carrying | ||||
amount | Fair value | amount | Fair value | ||
Notes | $m | $m | $m | $m | |
Financial assets | |||||
– Non-current loans to joint ventures | 35 | – | – | 65.6 | 65.6 |
Financial liabilities | |||||
– Non-current borrowings | 25 | 553.5 | 496.8 | 682.5 | 605.0 |
Fair value | 2023 | 2022 | ||
Notes | hierarchy | $m | $m | |
Assets | ||||
Equity instrument designated at FVOCI – The BDO Development Capital Fund | (a) | Level 2 | 1.7 | 1.4 |
Foreign exchange contracts – cash flow hedges | (b) | Level 2 | – | 0.1 |
Interest rate swaps – cash flow hedges | (c) | Level 2 | – | 3.0 |
Contingent consideration receivable – Glanbia Cheese | (e) | Level 3 | – | – |
Liabilities | ||||
Foreign exchange contracts – cash flow hedges | (b) | Level 2 | (0.5) | (0.3) |
Cross currency swaps – fair value through income statement | (d) | Level 2 | (1.5) | (0.7) |
Contingent consideration payable – Sterling Technology, LLC | (f) | Level 3 | – | (27.0) |
Call option | Put option | Contingent | |
over NCI | liability | consideration | |
$m | $m | $m | |
(note 28) | |||
At 1 January 2023 | – | – | (27.0) |
Remeasurements | – | – | 0.2 |
Settlements (note 34) | – | – | 26.8 |
At 30 December 2023 | – | – | – |
At 2 January 2022 | 0.6 | (28.0) | (8.3) |
Additions through business combination | – | – | (25.4) |
Remeasurements | (0.5) | 26.1 | 6.1 |
Exchange translation adjustments | (0.1) | 1.9 | 0.6 |
At 31 December 2022 | – | – | (27.0) |
2023 | 2022 | ||
$m | $m | ||
Equity | 2,132.6 | 1,992.7 | |
Net debt | 25 | 248.7 | 490.0 |
Total capital | 2,381.3 | 2,482.7 |
2023 | 2022 | |
+/-5% change in US dollar/euro exchange rate | $m | $m |
Impact on profit before tax* | -/+4.9 | -/+3.2 |
Impact on total equity** | -/+12.5 | -/+14.2 |
2023 | 2022 | |
+/-1% change in market interest rates* | $m | $m |
Impact on profit before tax | -/+0.1 | -/+0.1 |
Impact on total equity | -/+0.1 | -/+0.1 |
Less than | Between | Between | More than | |||
1 year | 1 and 2 | 2 and 5 | 5 years | Total | ||
$m | years $m | years $m | $m | $m | ||
At 30 December 2023 | ||||||
Non-derivative financial liabilities | ||||||
Trade payables | 28 | 280.2 | – | – | – | 280.2 |
Amounts due to joint ventures | 28 | 115.7 | – | – | – | 115.7 |
Amounts due to other related parties | 28 | 8.3 | – | – | – | 8.3 |
Lease liabilities | 22.3 | 17.2 | 39.3 | 41.2 | 120.0 | |
Interest-bearing borrowings | 25 | 108.9 | – | 278.5 | 275.0 | 662.4 |
Projected interest payments on interest-bearing borrowings* | 18.8 | 18.0 | 44.6 | 21.5 | 102.9 | |
554.2 | 35.2 | 362.4 | 337.7 | 1,289.5 | ||
Derivative financial liabilities | 2.0 | – | – | – | 2.0 | |
At 31 December 2022 | ||||||
Non-derivative financial liabilities | ||||||
Trade payables | 28 | 385.0 | – | – | – | 385.0 |
Amounts due to joint ventures | 28 | 154.2 | – | – | – | 154.2 |
Amounts due to other related parties | 28 | 10.1 | – | – | – | 10.1 |
Contingent consideration | 27.5 | – | – | – | 27.5 | |
Lease liabilities | 21.1 | 19.9 | 42.0 | 51.9 | 134.9 | |
Interest-bearing borrowings | 25 | 275.4 | – | 307.5 | 375.0 | 957.9 |
Projected interest payments on interest-bearing borrowings* | 16.5 | 22.9 | 68.1 | 30.4 | 137.9 | |
889.8 | 42.8 | 417.6 | 457.3 | 1,807.5 | ||
Derivative financial liabilities | 1.0 | – | – | – | 1.0 |
2023 | 2022 | ||
$m | $m | ||
At the beginning of the year | 13.8 | 13.6 | |
Exchange differences | – | (0.2) | |
Increase in loss allowance recognised during the year | 2.6 | 3.0 | |
Receivables written off during the year as uncollectible | (1.2) | (0.6) | |
Unused amounts reversed | (5.2) | (2.0) | |
At the end of the year | 19 | 10.0 | 13.8 |
2023 | 2022 | |
$m | $m | |
Past due | ||
Less than 30 days | 15.4 | 14.8 |
1 to 3 months | 3.9 | 6.9 |
4 to 6 months | 1.3 | 3.6 |
Over 6 months | 5.2 | 2.8 |
25.8 | 28.1 | |
Less: expected credit loss allowance | (10.0) | (13.8) |
Total | 15.8 | 14.3 |
2023 | 2022 | ||
$m | $m | ||
Financial assets measured at amortised cost | |||
Trade receivables and receivables from related parties | 448.1 | 359.6 | |
Loans to joint ventures | 35 | – | 65.6 |
448.1 | 425.2 | ||
Financial liabilities measured at amortised cost | |||
Borrowings | 25 | (662.4) | (957.9) |
Trade payables and amounts due to related parties | (404.2) | (549.3) | |
Lease liabilities | 15 | (109.4) | (122.5) |
(1,176.0) | (1,629.7) | ||
Financial liabilities measured at FVTPL – contingent consideration | 28 | – | (27.0) |
Equity instruments designated at FVOCI | 18 | 2.6 | 2.3 |
Net derivative (liability)/asset | (2.0) | 2.1 |
2023 | 2022 | |
$m | $m | |
Property, plant and equipment | 7.2 | 9.0 |
Intangible assets | 1.0 | 0.8 |
2023 | 2022 | ||
$m | $m | ||
Profit for the year | 344.5 | 270.6 | |
Exceptional items | 6 | (46.4) | (22.6) |
Income taxes | 46.5 | 33.1 | |
Profit before taxation | 344.6 | 281.1 | |
Share of results of joint ventures accounted for using the equity method | (12.5) | (16.3) | |
Finance costs | 22.1 | 23.7 | |
Finance income | (9.8) | (1.9) | |
Amortisation of intangible assets | 16 | 79.6 | 79.1 |
Depreciation of property, plant and equipment | 14 | 49.7 | 51.3 |
Depreciation of right-of-use assets | 15 | 19.7 | 19.8 |
Cost of share-based payments | 9/23 | 24.5 | 19.8 |
Difference between pension charge and cash contributions | (2.7) | (0.5) | |
Net write down of inventories | 18.4 | 14.3 | |
Non-cash movement in/on: | |||
– provisions | 7.4 | 1.0 | |
– allowance for impairment of receivables | (3.8) | 0.4 | |
– cross currency swaps | 0.7 | 2.7 | |
– disposal of leases | – | (0.4) | |
Loss on disposal of property, plant and equipment | 5 | 1.2 | 0.4 |
Operating cash flows before movement in working capital | 539.1 | 474.5 | |
Decrease/(increase) in inventories | 32(b) | 191.2 | (105.5) |
(Increase)/decrease in short-term receivables | 32(b) | (91.1) | 8.6 |
(Decrease)/increase in short-term liabilities | 32(b) | (144.4) | 39.7 |
Decrease in provisions | 32(b) | (3.4) | (3.7) |
Cash generated from operating activities before exceptional items | 491.4 | 413.6 |
Trade and other | Trade and other | ||||
Inventories | receivables | payables | Provisions | Total | |
$m | $m | $m | $m | $m | |
2023 | (note 20) | (note 19) | (note 28) | (note 27) | |
At 1 January 2023 | 750.5 | 404.8 | (826.5) | (16.0) | 312.8 |
Exchange differences | 3.8 | 0.2 | (4.6) | (0.5) | (1.1) |
Arising on acquisition (note 34) | 5.6 | 2.4 | (4.1) | – | 3.9 |
Loans/amounts payable to joint ventures, interest accruals, capital creditors and other non-operating items | (18.5) | 3.3 | 31.7 | (14.3) | 2.2 |
Movement in working capital | (191.2) | 91.1 | 144.4 | 3.4 | 47.7 |
At 30 December 2023 | 550.2 | 501.8 | (659.1) | (27.4) | 365.5 |
2022 | |||||
At 2 January 2022 | 672.3 | 407.0 | (758.1) | (18.7) | 302.5 |
Exchange differences | (9.6) | 4.1 | (8.0) | 0.7 | (12.8) |
Arising on acquisition | 3.6 | 6.1 | (2.9) | – | 6.8 |
Loans/amounts payable to joint ventures, interest accruals, capital creditors and other non-operating items | (21.3) | (3.8) | (17.8) | (1.7) | (44.6) |
Movement in working capital | 105.5 | (8.6) | (39.7) | 3.7 | 60.9 |
At 31 December 2022 | 750.5 | 404.8 | (826.5) | (16.0) | 312.8 |
Private | Lease | ||||
Borrowings | Placement Debt | liabilities | Total | ||
Notes | $m | $m | $m | $m | |
At 1 January 2023 | 307.5 | 375.0 | 122.5 | 805.0 | |
Drawdown of borrowings | 25 | 140.8 | – | – | 140.8 |
Repayment of borrowings | 25 | (271.6) | – | – | (271.6) |
Leases | – | – | 5.3 | 5.3 | |
Payment of lease liabilities | – | – | (19.9) | (19.9) | |
Acquisitions | 34 | – | – | 1.1 | 1.1 |
Exchange differences | 1.8 | – | 0.4 | 2.2 | |
At 30 December 2023 | 178.5 | 375.0 | 109.4 | 662.9 | |
At 2 January 2022 | 414.7 | 375.0 | 135.4 | 925.1 | |
Drawdown of borrowings | 25 | 707. 5 | – | – | 707. 5 |
Repayment of borrowings | 25 | (822.5) | – | – | (822.5) |
Leases | – | – | 4.8 | 4.8 | |
Payment of lease liabilities | – | – | (17.4) | (17.4) | |
Acquisitions | – | – | 0.6 | 0.6 | |
Exchange differences | 7.8 | – | (0.9) | 6.9 | |
At 31 December 2022 | 307.5 | 375.0 | 122.5 | 805.0 |
2022 | ||
Notes | $m | |
Property, plant and equipment | 14 | 10.1 |
Right-of-use assets | 15 | 2.7 |
Inventories | 2.4 | |
Assets held for sale | 15.2 | |
Lease liabilities | (6.7) | |
Liabilities held for sale | (6.7) |
Total | ||
Notes | $m | |
Cash consideration | 45.1 | |
Less: fair value of net assets acquired | (33.7) | |
Goodwill | 16 | 11.4 |
Property, plant and equipment | 14 | 11.4 |
Right-of-use assets | 15 | 1.2 |
Intangible assets – customer relationships | 16 | 4.5 |
Intangible assets – recipes and know-how | 16 | 10.0 |
Intangible assets – trade names | 16 | 3.3 |
Inventories | 32(b) | 5.6 |
Trade and other receivables | 32(b) | 2.4 |
Cash and cash equivalents | 25 | 0.5 |
Trade and other payables | 32(b) | (4.1) |
Lease liabilities | 32(c) | (1.1) |
Fair value of net assets acquired | 33.7 |
2023 | 2022 | |
$m | $m | |
Transactions with joint ventures | ||
Dividends received | 32.0 | 15.2 |
Sales of goods | – | 0.2 |
Sales of services | 12.8 | 22.3 |
Purchases of services | 0.1 | – |
Purchases of goods | 1,806.9 | 2,141.6 |
Loans advanced to Glanbia Cheese | 3.5 | 49.5 |
Repayment of loans advanced by Glanbia Cheese (2022: Tirlán Limited ) | 71.3 | 30.3 |
Transactions with Tirlán Co-operative Group | ||
Dividends received | – | 0.1 |
Dividends paid | 27.4 | 28.1 |
Sales of goods | 0.5 | 0.5 |
Sales of services | 32.4 | 30.0 |
Purchases of services | 0.8 | 0.3 |
Purchases of goods | 61.3 | 82.9 |
Transactions with Leprino Foods | ||
Sales of services | 2.0 | – |
2023 | 2022 | |
$m | $m | |
Salaries and other short-term employee benefits | 9.2 | 9.5 |
Post-employment benefits | 0.9 | 1.2 |
Share-based payment expense | 10.3 | 9.1 |
Non-Executive Directors fees | 1.4 | 1.2 |
21.8 | 21.0 |
Registered | |||
Incorporated and operating in | Principal activity | office | |
Ireland | Alanfield Society Limited | Holding society | 1 |
Glanbia AP Designated Activity Company (formerly | Financing | 1 | |
known as Avonmore Proteins Designated Activity | |||
Company) | |||
Glanbia Cheesip Limited | Research and development | 1 | |
Glanbia Estates Limited | Property and land dealing | 1 | |
Glanbia Finance International Designated Activity | Financing | 1 | |
Company | |||
Glanbia Financial Services Unlimited Company | Financing | 1 | |
Glanbia GNPN Holding Limited | Holding company | 1 | |
Glanbia Holdfin Limited | Holding company | 1 | |
Glanbia Investchip Limited | Holding and managing receivables | 1 | |
Glanbia Investment Holding Limited | Holding company | 1 | |
Glanbia Management Services Limited | Management and general business services | 1 | |
Glanbia Nutritionals Limited | Nutritional ingredients | 1 | |
Glanbia Performance Nutrition Limited | Performance nutrition | 1 | |
Glanbia Property Holding Designated Activity Company | Holding company | 1 | |
Glanbia Property Rentals Designated Activity Company | Property lessor | 1 | |
Glanbia Support Services Limited | Holding company | 1 | |
Glanbia SMP Limited (formerly known as Avonmore Skim | Holding company | 1 | |
Milk Products Limited) | |||
Glassonby Unlimited Company | Financing | 1 | |
Waterford Foods Designated Activity Company | Holding company | 1 | |
United States | APS BioGroup, Inc. ³ | Bioactive solutions | 2 |
of America | Foodarom USA, Inc. | Flavour solutions | 2 |
Glanbia Business Services, Inc. | Business services | 2 | |
Glanbia (Delaware), Inc. | Holding company | 2 | |
Glanbia Foods, Inc. | Cheese and nutritional ingredients | 3 | |
Glanbia, Inc. | Holding company | 2 | |
Glanbia Nutritionals (NA), Inc. | Nutritional ingredients | 2 | |
Glanbia Nutritionals, Inc. | Nutritional ingredients | 2 | |
Glanbia Nutritionals Services, LLC | Management services (nutritional ingredients) | 2 | |
Glanbia Performance Nutrition (Manufacturing), Inc. | Performance nutrition | 2 | |
Glanbia Performance Nutrition (NA), Inc. | Performance nutrition | 4 | |
GPN Commercial, LLC | Performance nutrition | 2 |
Registered | |||
Incorporated and operating in | Principal activity | office | |
GPN SlimFast Commercial, LLC | Weight management solutions | 2 | |
Grass Advantage, LLC | Performance nutrition | 2 | |
KSF Acquisition Corporation | Weight management solutions | 2 | |
La Belle Associates, Inc. ³ | Bioactive solutions | 2 | |
PacMoore Process Technologies, LLC | Nutritional ingredients | 2 | |
Sterling Technology, LLC | Bioactive solutions | 2 | |
Britain and Northern Ireland | Glanbia Milk Limited | Management services | 5 |
Glanbia Performance Nutrition (UK) Limited | Performance nutrition | 5 | |
Glanbia Performance Nutrition (UK Sales Division) Limited | Performance nutrition | 5 | |
Glanbia (UK) Limited | Holding company | 5 | |
Australia | Glanbia Performance Nutrition Pty Ltd | Performance nutrition | 6 |
Brazil | Glanbia Marketing de Produtos de Nutrição e | Performance nutrition | 7 |
Performance do Brasil Ltda ¹ | |||
Glanb | Nutritional ingredients | 8 | |
Canada | Foodarom Group Inc. | Flavours solutions | 9 |
Glanbia Nutritionals (Canada) Inc. 1 | Nutritional ingredients | 9 | |
Glanbia Performance Nutrition Canada Inc. 1 | Performance nutrition | 9 | |
China | Glanbia Nutritionals (Suzhou) Co., Ltd. | Nutritional ingredients | 10 |
Glanbia Performance Nutrition Trading (Shanghai) Co., | Performance nutrition | 11 | |
Ltd. 1 | |||
Glanbia (Shanghai) International Trading Co., Ltd. 1 | Nutritional ingredients | 12 | |
Denmark | Nutramino Int. ApS | Performance nutrition | 13 |
France | Glanbia Performance Nutrition France SAS 1 | Performance nutrition | 14 |
Germany | Body & Fit Nutrition GmbH 1 | Performance nutrition | 15 |
Foodarom Germany GmbH | Flavours solutions | 16 | |
Glanbia Nutritionals Deutschland GmbH 1 | Nutritional ingredients | 16 | |
Glanbia Performance Nutrition GmbH 1 | Performance nutrition | 17 | |
LevlUp GmbH | Performance nutrition | 18 | |
India | Glanbia India Private Limited | Nutritional ingredients | 19 |
Glanbia Performance Nutrition (India) Private Limited 2 | Performance nutrition | 20 | |
Italy | Glanbia Nutritionals Italia Srl | Performance nutrition | 21 |
Japan | Glanbia Japan K.K. | Nutritional ingredients | 22 |
Korea (Republic of) | Glanbia Performance Nutrition Korea, LLC 1 | Performance nutrition | 23 |
Malta | Glanbia Maltfin Limited 1, 6 | Financing | 24 |
Mexico | Glanbia, S.A. de C.V. ¹ | Nutritional ingredients | 25 |
Glanb | Performance nutrition | 26 | |
Netherlands | Body & Fit Sportsnutrition B.V. 1 | Performance nutrition | 27 |
Glanbia Foods B.V. 1 | Holding company | 28 | |
New Zealand | Glanbia Performance Nutrition (New Zealand) Limited 1 | Performance nutrition | 29 |
Philippines | Glanbia Performance Nutrition Philippines, Inc. 1 | Performance nutrition | 30 |
Portugal | Glanbia Nutritionals (Portugal), Sociedade Unipessoal | Performance nutrition | 31 |
Lda. 1 | |||
Russian Federation | LLC Glanbia | Nutritional ingredients | 32 |
Singapore | Glanbia Nutritionals Singapore Pte Limited | Nutritional ingredients | 33 |
Glanbia Performance Nutrition Singapore Pte. Ltd | Performance nutrition | 34 | |
South Africa | Glanbia (Pty) Limited ¹ | Nutritional ingredients | 35 |
Sweden | Nutramino AB | Performance nutrition | 36 |
United Arab Emirates | Glanbia Performance Nutrition DMCC | Performance nutrition | 37 |
Registered | |||
Incorporated and operating in | Principal activity | office | |
Uruguay | Glanbia (Uruguay Exports) SA | Nutritional ingredients | 38 |
Registered | |||
Incorporated and operating in | Principal activity | office | |
United States | MWC-Southwest Holdings LLC | Holding company of two cheese and | 2 |
of America | nutritional ingredients companies |