7Baggers

CRH plc
(NYSE:CRH) 

CRH stock logo

CRH plc, through its subsidiaries, manufactures and distributes building materials. It operates in three segments: Americas Materials, Europe Materials, and Building Products. The company manufactures and supplies cement, lime, aggregates, precast, ready mixed concrete, and asphalt products; concret...

Founded: 1970
Full Time Employees: 80,300
Sector: Basic Materials
Industry: Building Materials

Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
    Unit: USD2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2022-12-31 2004-12-31 2003-12-31 2002-12-31 
                 
      product revenues
    5,404,500,000 8,087,000,000 7,919,000,000 5,612,000,000 5,039,500,000 7,482,000,000 7,308,000,000 5,368,000,000      
      service revenues
    1,603,250,000 2,982,000,000 2,287,000,000 1,144,000,000 1,636,000,000 3,033,000,000 2,346,000,000 1,165,000,000      
      total revenues
    9,416,000,000 11,069,000,000 10,206,000,000 6,756,000,000 8,870,000,000 10,515,000,000 9,654,000,000 6,533,000,000      
      yoy
    6.16% 5.27% 5.72% 3.41%          
      qoq
    -14.93% 8.46% 51.07% -23.83% -15.64% 8.92% 47.77%       
      cost of product revenues
    -2,998,000,000 -4,083,000,000 -4,083,000,000 -3,826,000,000 -2,752,500,000 -3,674,000,000 -3,759,000,000 -3,577,000,000      
      cost of service revenues
    -1,466,750,000 -2,677,000,000 -2,097,000,000 -1,093,000,000 -1,537,750,000 -2,782,000,000 -2,220,000,000 -1,149,000,000      
      total cost of revenues
    -6,060,000,000 -6,760,000,000 -6,180,000,000 -4,919,000,000 -5,710,000,000 -6,456,000,000 -5,979,000,000 -4,726,000,000      
      gross profit
    3,356,000,000 4,309,000,000 4,026,000,000 1,837,000,000 3,160,000,000 4,059,000,000 3,675,000,000 1,807,000,000      
      yoy
    6.20% 6.16% 9.55% 1.66%          
      qoq
    -22.12% 7.03% 119.16% -41.87% -22.15% 10.45% 103.38%       
      gross margin %
    35.64% 38.93% 39.45% 27.19% 35.63% 38.60% 38.07% 27.66%      
      selling, general and administrative expenses
    -1,992,000,000 -2,338,000,000 -2,120,000,000 -1,833,000,000 -1,933,000,000 -2,184,000,000 -1,948,000,000 -1,787,000,000      
      gain on disposal of long-lived assets
    82,000,000 110,000,000 29,000,000 14,000,000 38,000,000 89,000,000 102,000,000 8,000,000      
      operating income
    1,406,000,000 2,081,000,000 1,935,000,000 18,000,000 1,104,000,000 1,964,000,000 1,829,000,000 28,000,000      
      yoy
    27.36% 5.96% 5.80% -35.71%          
      qoq
    -32.44% 7.55% 10650.00% -98.37% -43.79% 7.38% 6432.14%       
      operating margin %
    14.93% 18.80% 18.96% 0.27% 12.45% 18.68% 18.95% 0.43%      
      interest income
    42,000,000 37,000,000 30,000,000 37,000,000 31,000,000 33,000,000 36,000,000 43,000,000      
      interest expense
    -220,000,000 -209,000,000 -200,000,000 -181,000,000 -160,000,000 -164,000,000 -155,000,000 -133,000,000      
      other nonoperating income
    46,000,000 12,000,000 -9,000,000 -20,000,000 12,000,000 62,000,000 23,000,000 161,000,000      
      income from operations before income tax expense and income from equity method investments
    882,750,000 1,921,000,000 1,756,000,000 -146,000,000 931,750,000 1,895,000,000 1,733,000,000 99,000,000      
      income tax expense
    -246,000,000 -428,000,000 -425,000,000  -143,000,000 -531,000,000 -430,000,000       
      income from equity method investments
    9,000,000 26,000,000 1,000,000  6,750,000 25,000,000 6,000,000       
      net income
    1,037,000,000 1,519,000,000 1,332,000,000 -98,000,000 709,000,000 1,389,000,000 1,309,000,000 114,000,000      
      yoy
    46.26% 9.36% 1.76% -185.96%          
      qoq
    -31.73% 14.04% -1459.18% -113.82% -48.96% 6.11% 1048.25%       
      net income margin %
    11.01% 13.72% 13.05% -1.45% 7.99% 13.21% 13.56% 1.74%      
      net (income) attributable to redeemable noncontrolling interests
    -10,000,000 -10,000,000 -8,000,000  -7,000,000 -9,000,000 -10,000,000 -2,000,000      
      net (income) attributable to noncontrolling interests
    -1,750,000 -6,000,000   -500,000 -4,000,000        
      net income attributable to crh
    1,025,000,000 1,503,000,000 1,319,000,000 -94,000,000          
      earnings per share attributable to crh
                 
      basic
    1.005 2.23 1.95 -0.15 1.008 1.99 1.89 0.16      
      diluted
    0.998 2.21 1.94 -0.15 1.97 1.88 0.16      
      weighted-average common shares outstanding
                 
      basic
     672.3 674.8 676.7  681.6 685.5 687.8      
      diluted
     675.5 677.7 676.7  685.5 688.8 693.4      
      net loss attributable to noncontrolling interests
      -5,000,000 4,000,000   -2,000,000 4,000,000      
      income tax benefit
       58,000,000    19,000,000      
      loss from equity method investments
       -10,000,000    -4,000,000      
      net income attributable to crh plc
        697,250,000 1,376,000,000 1,297,000,000 116,000,000      
      earnings per share attributable to crh plc
                 
      basic
    1.005 2.23 1.95 -0.15 1.008 1.99 1.89 0.16      
      diluted
    0.998 2.21 1.94 -0.15 1.97 1.88 0.16      
    Balance Sheets:
    Quarterly
    Annual
      Unit: USD2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-08-24 2023-03-02 2022-12-31 2022-08-25 2022-03-03 2022-03-02 2021-08-26 2021-03-04 2021-03-03 2020-08-20 2020-02-28 2019-08-22 2019-02-28 2018-08-23 2018-03-01 2017-08-24 2017-03-01 2016-12-31 2016-08-25 2016-03-03 2015-08-27 2015-02-26 2015-02-23 2014-12-31 2014-08-19 2014-02-25 2013-12-31 2009-08-25 2009-05-13 2009-03-03 2008-08-26 2007-12-31 2006-12-31 2005-12-31 2004-12-31 2003-12-31 2002-12-31 
                                                    
        assets
                                                    
        current assets:
                                                    
        cash and cash equivalents
      4,096,000,000 4,198,000,000 2,876,000,000 3,352,000,000 3,720,000,000 2,978,000,000 3,066,000,000 3,308,000,000 6,341,000,000 4,275 5,936  6,826 5,783 5,936 6,292 7,721 5,783 10,088 3,755 1,399 2,346 1,848 2,115 1,930 2,449  1,394 2,518 5,239 3,262 17  1,146 2,540  931 57,967,000 799 738 1,006 1,101.6 1,148.6    
        restricted cash
      51,000,000 90,000,000   39,000,000 102,000,000 869,000,000                                        
        accounts receivable
      5,178,000,000 6,961,000,000 6,490,000,000 5,141,000,000 4,820,000,000 6,422,000,000 5,893,000,000 4,798,000,000 4,507,000,000                                      
        inventories
      5,251,000,000 5,019,000,000 5,051,000,000 4,960,000,000 4,755,000,000 4,644,000,000 4,514,000,000 4,619,000,000 4,291,000,000 4,276 4,194  3,792 3,611 4,194 3,193 3,117 3,611 2,940 2,742 3,228 3,061 3,151 2,715 3,115 2,939  2,997 2,873 2,537 2,260 37  2,387 2,254  2,346 96,474,000 2,473 2,468 2,226 2,036.4 1,722.6 1,249.6 1,117.6 1,064 
        other current assets
      678,000,000 584,000,000 734,000,000 789,000,000 749,000,000 694,000,000 704,000,000 748,000,000 478,000,000                             10,316,000         
        total current assets
      15,254,000,000 16,852,000,000 15,151,000,000 14,242,000,000 14,083,000,000 14,840,000,000 15,113,000,000 13,709,000,000 16,885,000,000 15,009 14,801 14,801 16,588 14,044 14,801 14,855 14,977 14,044 18,001 10,290 9,915 9,511 10,121 9,771 9,977 9,394  9,362 9,397 11,386 8,727 177  6,763 7,353  6,669 278,243,000 6,506 7,464 6,758 6,685.5 5,720.8    
        property, plant and equipment
      24,937,000,000 23,783,000,000 23,017,000,000 22,179,000,000 21,452,000,000 21,289,000,000 19,235,000,000 18,878,000,000 17,841,000,000 19,322 18,921  18,298 19,502 18,921 19,100 19,317 19,502 19,099 17,424  15,761 15,607 13,094 12,409 12,690  12,608 13,062 7,822 7,422 315  7,421 7,539  8,727  8,888 8,435 8,226 7,479.5 6,823.5 5,319.9 5,145.4 5,004.4 
        equity method investments
      502,000,000 743,000,000 712,000,000 732,000,000 737,000,000 929,000,000 484,000,000 609,000,000 620,000,000                                      
        goodwill
      13,099,000,000 12,676,000,000 11,673,000,000 11,475,000,000 11,061,000,000 10,906,000,000 10,251,000,000 10,125,000,000 9,158,000,000                             127,827,000         
        intangible assets
      2,048,000,000 2,146,000,000 1,239,000,000 1,208,000,000 1,211,000,000 1,105,000,000 1,086,000,000 1,093,000,000 1,041,000,000 10,399 10,287  8,726 9,848 10,287 9,468 9,373 9,848 9,378 8,434 8,525 8,433 8,615 7,214 7,548 7,761  7,691 7,820 4,411 4,173 353  3,937 3,911  4,083  4,108 3,876 3,692 2,966 2,252.5    
        operating lease right-of-use assets
      1,471,000,000 1,412,000,000 1,295,000,000 1,272,000,000 1,274,000,000 1,322,000,000 1,279,000,000 1,285,000,000 1,292,000,000                                      
        other noncurrent assets
      1,018,000,000 915,000,000 897,000,000 813,000,000 795,000,000 830,000,000 657,000,000 634,000,000 632,000,000                                      
        total assets
      58,329,000,000 58,527,000,000 53,984,000,000 51,921,000,000 50,613,000,000 51,221,000,000 48,105,000,000 46,333,000,000 47,469,000,000 45,983 45,188 45,188 44,836 44,670 45,188 44,529 44,944 44,670 47,802 37,310 37,815 35,173 35,756 31,633 31,597 31,594  31,489 32,007 25,381 22,017 851  19,790 20,429  21,200 7,843,988,000 21,121 20,908 19,788 18,345 16,052.6 11,867.6 11,065.4 10,555.9 
        liabilities, redeemable noncontrolling interests and shareholders’ equity
                                                    
        current liabilities:
                                                    
        accounts payable
      3,263,000,000 3,156,000,000 3,303,000,000 2,777,000,000 3,207,000,000 2,963,000,000 3,363,000,000 2,730,000,000 3,149,000,000                             52,240,000         
        accrued expenses
      2,196,000,000 2,393,000,000 2,266,000,000 2,270,000,000 2,248,000,000 2,513,000,000 2,272,000,000 2,241,000,000 2,296,000,000                                      
        current portion of long-term debt
      1,175,000,000 3,968,000,000 1,171,000,000 1,458,000,000 2,999,000,000 3,218,000,000 3,218,000,000 2,992,000,000 1,866,000,000                                      
        operating lease liabilities
      286,000,000 257,000,000 247,000,000 247,000,000 265,000,000 271,000,000 259,000,000 255,000,000 255,000,000                                      
        other current liabilities
      1,834,000,000 1,822,000,000 1,697,000,000 1,960,000,000 1,577,000,000 1,703,000,000 1,422,000,000 1,735,000,000 2,072,000,000                                      
        total current liabilities
      8,754,000,000 11,596,000,000 8,684,000,000 8,712,000,000 10,296,000,000 10,668,000,000 10,548,000,000 9,997,000,000 10,013,000,000 11,227 8,889 8,889 9,279 7,581 8,889 7,912 7,465 7,581 7,768 6,380 7,337 6,079 7,495 6,031 6,229 5,898  6,668 6,369 4,158 3,867 153  3,866 4,034  4,309 393,067,000 4,324 6,069 3,981 3,828.4 3,223.2    
        long-term debt
      16,478,000,000 14,734,000,000 14,642,000,000 14,213,000,000 10,969,000,000 10,672,000,000 9,900,000,000 9,680,000,000 9,776,000,000                             5,550,462,000      3,351.1 3,095.8 3,010.3 
        deferred income tax liabilities
      3,511,000,000 3,595,000,000 3,202,000,000 3,141,000,000 3,105,000,000 3,168,000,000 2,914,000,000 2,684,000,000 2,738,000,000 2,936 2,868  2,623 2,734 2,868 2,609 2,613 2,734 2,609 2,338 2,213 2,209 2,059 1,666 1,890 2,008  1,975 2,023 1,399 1,305 12  1,186 1,166  1,448  1,461 1,295 1,312 1,301.2 1,184.5    
        noncurrent operating lease liabilities
      1,232,000,000 1,188,000,000 1,096,000,000 1,075,000,000 1,074,000,000 1,117,000,000 1,114,000,000 1,120,000,000 1,125,000,000                                      
        other noncurrent liabilities
      2,876,000,000 2,785,000,000 2,730,000,000 2,423,000,000 2,319,000,000 2,430,000,000 2,178,000,000 2,110,000,000 2,196,000,000                                      
        total liabilities
      32,851,000,000 33,898,000,000 30,354,000,000 29,564,000,000 27,763,000,000 28,055,000,000 26,654,000,000 25,591,000,000 25,848,000,000 24,637 22,851 22,851 23,401 23,756 22,851 24,457 24,596 23,756 28,876 19,830 21,637 18,619 19,785 16,656 17,681 17,151  18,378 18,463 12,837 11,819 202  10,491 10,743  11,978  12,964 13,362 11,768 11,240.7 9,818.9    
        commitments and contingencies
                                                    
        redeemable noncontrolling interests
      430,000,000 419,000,000 389,000,000 379,000,000 384,000,000 361,000,000 335,000,000 326,000,000 333,000,000                                      
        shareholders’ equity
                                                    
        preferred stock, €1.27 par value, 150,000 shares authorized and 50,000 shares issued and outstanding for 5% preferred stock, and 872,000 shares authorized, issued and outstanding for 7% ‘a’ preferred stock, as of december 31, 2025, and december 31, 2024
      1,000,000                                              
        common stock
      286,000,000 287,000,000 288,000,000 289,000,000 290,000,000 291,000,000 292,000,000 294,000,000 296,000,000                                      
        treasury stock
      -2,016,000,000 -2,027,000,000 -2,028,000,000 -2,038,000,000 -2,137,000,000 -2,141,000,000 -2,143,000,000 -2,166,000,000 -2,199,000,000                                      
        additional paid-in capital
      397,000,000 361,000,000 323,000,000 298,000,000 422,000,000 392,000,000 359,000,000 337,000,000 454,000,000                             1,562,233,000   2,420 2,317.8 2,208.3 2,149.3 2,078.3 2,038.3 
        accumulated other comprehensive loss
      -257,000,000 -381,000,000 -345,000,000 -806,000,000 -1,005,000,000 -499,000,000 -813,000,000 -797,000,000 -616,000,000                                      
        retained earnings
      25,593,000,000 25,068,000,000 24,106,000,000 23,375,000,000 24,036,000,000 23,831,000,000 23,030,000,000 22,346,000,000 22,918,000,000                             334,551,000         
        total shareholders’ equity attributable to crh shareholders
      24,004,000,000 23,309,000,000 22,345,000,000 21,119,000,000 21,607,000,000                                          
        noncontrolling interests
      1,044,000,000 901,000,000 896,000,000 859,000,000 859,000,000 930,000,000 390,000,000 401,000,000 434,000,000                                      
        total equity
      25,048,000,000 24,210,000,000 23,241,000,000 21,978,000,000 22,466,000,000 22,805,000,000 21,116,000,000 20,416,000,000 21,288,000,000 21,346 22,337 22,337 21,435 20,914 22,337 20,072 20,348 20,914 18,926 17,480 16,178 16,554 15,971 14,977 13,916 14,443  13,111 13,544 12,544 10,198 649  9,299 9,686  9,222  8,157 7,546 8,020 7,104.3 6,233.7    
        total liabilities, redeemable noncontrolling interests and equity
      58,329,000,000 58,527,000,000 53,984,000,000 51,921,000,000 50,613,000,000 51,221,000,000 48,105,000,000 46,333,000,000 47,469,000,000                                      
        preferred stock, €1.27 par value, 150,000 shares authorized and 50,000 shares issued and outstanding for 5% preferred stock and 872,000 shares authorized, issued and outstanding for 7% 'a' preferred stock, as of september 30, 2025, december 31, 2024, and september 30, 2024
       1,000,000                                             
        assets held for sale
            67,000,000 236,000,000 1,268,000,000               1,112       531       4,591,000         
        liabilities held for sale
            14,000,000 44,000,000 375,000,000                                      
        preferred stock, €1.27 par value, 150,000 shares authorized and 50,000 shares issued and outstanding for 5% preferred stock and 872,000 shares authorized, issued and outstanding for 7% 'a' preferred stock, as of june 30, 2025, december 31, 2024, and june 30, 2024
        1,000,000                                            
        preferred stock, €1.27 par value, 150,000 shares authorized and 50,000 shares issued and outstanding for 5% preferred stock and 872,000 shares authorized, issued and outstanding for 7% 'a' preferred stock, as of march 31, 2025, december 31, 2024, and march 31, 2024
         1,000,000                                           
        preferred stock, €1.27 par value, 150,000 shares authorized and 50,000 shares issued and outstanding for 5% preferred stock and 872,000 shares authorized, issued and outstanding for 7% 'a' preferred stock, as of december 31, 2024, and december 31, 2023
          1,000,000                                          
        preferred stock, €1.27 par value, 150,000 shares authorized and 50,000 shares issued and outstanding for 5% preferred stock and 872,000 shares authorized, issued and outstanding for 7% 'a' preferred stock, as of september 30, 2024, december 31, 2023, and september 30, 2023
           1,000,000                                         
        total shareholders’ equity attributable to crh plc shareholders
           21,875,000,000 20,726,000,000 20,015,000,000 20,854,000,000                                      
        preferred stock, €1.27 par value, 150,000 shares authorized and 50,000 shares issued and outstanding for 5% preferred stock and 872,000 shares authorized, issued and outstanding for 7% 'a' preferred stock, as of june 30, 2024, december 31, 2023, and june 30, 2023
            1,000,000                                        
        preferred stock, €1.27 par value, 150,000 shares authorized and 50,000 shares issued and outstanding for 5% preferred stock and 872,000 shares authorized, issued and outstanding for 7% 'a' preferred stock, as of march 31, 2024, december 31, 2023, and march 31, 2023
             1,000,000                                       
        preferred stock, €1.27 par value, 150,000 shares authorized and 50,000 shares issued and outstanding for 5% preferred stock and 872,000 shares authorized, issued and outstanding for 7% 'a' preferred stock, as of december 31, 2023 and december 31, 2022
              1,000,000                                      
        non-current assets
                                                    
        investments accounted for using the equity method
               672 649  655 653 649 627 626 653 737 690 1,181 1,163 1,111 1,248 1,247 1,299  1,260 1,317 1,415 1,329   1,351 1,340  944  743        
        other financial assets
               42 14  12 12 14 13 13 12 13 12 23 23 24 25 25 26  27 28 25 23  23 23  126  127 105 78 96.5 106.9    
        other receivables
               171 164  212 239 164 235 325 239 299 317 180 181 164 156 210 212  218 149 106 85  75 93            
        retirement benefit assets
               282 261  284 166 261   166                             
        derivative financial instruments
                97 131 184 97 190 76 78 30 30 30 46 53  129 85 70 87   73 63  305  416 117 124 74 154.8    
        deferred income tax assets
               83 88  56 109 88 100 129 109 85 67 68 71 84 95 135 159  194 149 146 171  147 107  346  333 330 336 489.2 466.5    
        total non-current assets
               30,974 30,387 30,387 28,248 30,626 30,387 29,674 29,967 30,626 29,801 27,020 27,900 25,662 25,635 21,862 21,620 22,200  22,127 22,610 13,995 13,290 674  13,027 13,076  14,531  14,615 13,444 13,030 11,659.5 10,331.8    
        current assets
                                                    
        trade and other receivables
               6,360 4,569  5,818 4,569 4,569 5,306 4,086 4,569 4,917 3,767 5,258 4,074 5,084 3,630 4,865 3,979  4,927 3,977 3,577 2,644 123  3,211 2,516  3,281  3,096 3,894       
        current income tax recoverable
               90 63 63 40 42 63 29 36 42 29 20 21 15 165  18 11 15   26            
        equity
                                                    
        capital and reserves attributable to the company's equity holders
               20,695 21,691  20,795 20,233 21,691 19,377 19,656 20,233 18,284 16,940  16,029 15,477 14,491  13,895     10,177                
        equity share capital
               302 302  309 309 302 317 333 309 335 272 287 287 287 286 285 284  283 281 280 253   252 251  240  186 186       
        preference share capital
                           
        treasury shares and own shares
               -1,140 -297  -644 -195 -297 -557 -386 -195 -540 -325 -1,200 -792 -224 -15 -17 -14  -12 -28 -39 -76   -82 -118  -343  -378 -321       
        other reserves
               329 380 380 322 445 380 384 444 445 393 326 272 296 264 285 256 286  266 240 227 213   205 197  93  87 79 70 52.1 37.4 9.9 9.9 9.9 
        cash flow hedging reserve
               16                                  
        foreign currency translation reserve
               -525 -692 -692 -617 -97 -692 153 206 -97 -506 210 21 -109 -247 -386 24 629  407 700 794 57   -600 -542  -740  -644 -785   233.5    
        retained income
               21,712 21,992 21,992 21,424 19,770 21,992 19,079 11,565 19,770 11,108 9,922 9,719 9,812 8,862 7,903 6,515 6,472  5,471 5,800 5,245 5,405   5,196 5,654  6,180  6,387 5,879       
        non-controlling interests
               651 646  640 681 646 695 692 681 642 540 544 525 494 486 506 548  535 529 22 21   24 24            
        liabilities
                                                    
        non-current liabilities
                                                    
        lease liabilities
               1,081 1,059  1,014 1,374 1,059 1,336 1,339 1,374 1,326 1,240 1,502                          
        interest-bearing loans and borrowings
               7,563 8,145  8,584 9,938 8,145 10,659 10,958 9,938 15,108 8,199 8,806 8,698 8,557 7,660 7,980 7,515  7,940 8,465 6,169 5,419 50  4,301 4,579  5,337  6,277 5,271 5,928 5,312.9 4,524.5    
        other payables
               647 691  700 717 691 706 711 717 626 485 475 472 435 226 416 461  273 410 184 257   249 289            
        retirement benefit obligations
               277 277  296 475 277 314 556 475 569 427 573 424 454 377 500 591  872 588 590 711 25  621 410  446  414 264 95 261.4 450.5    
        provisions for liabilities
               823 845  879 937 845 921 953 937 865 760 731 719 748 693 666 678  647 603 323 257 12  265 231  246  253 227 248 320     
        total non-current liabilities
               13,410 13,962 13,962 14,122 16,175 13,962 16,545 17,131 16,175 21,108 13,450 14,300 12,540 12,290 10,625 11,452 11,253  11,710 12,094 8,679 7,952 49  6,625 6,709  7,669  8,640 7,293 7,787 7,412.3 6,595.7    
        current liabilities
                                                    
        trade and other payables
               7,448 5,872  6,172 5,692 5,872 6,198 4,792 5,692 5,031 4,376 5,073 4,609 5,155 4,534 5,000 4,815  5,241 4,761 3,532 2,894 90  3,015 2,754  117  137 122       
        current income tax liabilities
               747 702 702 982 550 702 680 619 550 612 503 492 443 564 458 441 394  426 401 129 154   119 151  180  186 250 244 215.7 271.5    
        total equity and liabilities
               45,983 45,188 45,188 44,836 44,670 45,188 44,529 44,944 44,670 47,802 37,310 37,815 35,173 35,756 31,633 31,597 31,594  31,489 32,007 25,381 22,017 851  19,790 20,429  21,200  21,121 20,908 19,788 18,345 16,052.6    
        notes
                                                    
        13
                 18,921               12,690      7,422              
        14
                 10,287               7,761      4,173   7,539           
        15
                 649               1,299      1,329   3,911           
        17
                 164               212      85   2,254           
        28
                 261                     253   410           
        25
                               678      257   63           
        27
                 88               591      711   107           
        16
                 4,194               2,939      2,260   1,340           
        23
                 5,936               7,515      5,419   2,540           
        29
                 302               284         251           
        capital and reserves attributable to the company’s equity holders
                 21,691         15,634    13,410                      
        31
                 646               548                    
        20
                 1,059                                   
        24
                 8,145               53      87   4,579           
        18
                 691               461      257   93           
        26
                 845               159      171   231           
        r. boucher, a. manifold, directors
                                                    
        share premium account
                      7,493  7,493 6,534 6,534 6,534 6,534 6,417 6,346 6,237  6,160 6,021 6,014 4,324   4,303 4,219  3,723  2,448 2,442       
        property, plant and equipment*
                          17,845                          
        includes leased right-of-use assets with net carrying amount of €1,829 million (see note 13).
                                                    
        liabilities associated with assets classified as held for sale
                             341       213                
        22
                                2,449      3,262              
        capital and reserves attributable to the company's equity holders - sum
                                  13,015 12,522    9,275 9,662  9,154  8,087 7,481       
        capital and reserves attributable to lafarge europe
                                                    
        paid in capital and consolidated reserves
                                     724               
        foreign currency translation
                                     -73               
        capital and reserves attributable to lafarge europe - sum
                                     651               
        4
                                      531              
        asset held for sale
                                                    
        19
                                         289           
        liquid investments
                                          100  128 351 318 370.5 342.5    
        minority interest
                                          68  70 65 66 41.8 38.3    
        capital grants
                                          13  14 14 11 10.4 12.1    
        accounts receivables
                                                    
        accounts of 2,506 in 2008 and 2007
                                           107,373,000         
        costs in excess of billings
                                           1,522,000         
        property, plant, and equipment
                                           242,887,000         
        due from parent and affiliates
                                           6,692,762,000         
        interest rate swaps
                                           479,789,000         
        other assets
                                           11,679,000         
        identifiable intangible assets
                                           10,801,000         
        liabilities and stockholder’s equity
                                                    
        accrued payroll
                                           12,513,000         
        accrued insurance
                                           7,597,000         
        other accrued expenses
                                           146,837,000         
        billings in excess of costs
                                           13,137,000         
        capital lease obligation, current
                                           1,743,000         
        current maturities on long-term debt
                                           159,000,000         
        other liabilities
                                           2,193,000         
        capital lease obligation, long-term
                                           1,482,000         
        stockholder’s equity:
                                                    
        total stockholder’s equity
                                           1,896,784,000         
        total liabilities and stockholder’s equity
                                           7,843,988,000         
        investments in associates
                                             581 574 554.3 527.6    
        accounts receivable and prepayments
                                              3,199 3,171.7 2,476.4 1,829.8 1,681.2 1,525.4 
        share capital
                                              187 185.7 183.5 182.2 180.5 179.4 
        own shares
                                                    
        accumulated income
                                              5,843 4,658.9 3,532.7 2,876.4 2,490.2 2,520.3 
        shareholders’ equity attributable to the company’s equity holders
                                              7,954      
        accounts payable and accrued liabilities
                                              141 159.4 187.6 1,835.7 1,682.6 1,511 
        treasury shares
                                                    
        shareholders’ equity attributable to the company’s equity holders *
                                               7,062.5     
        shareholders’ equity attributable to the company’s equity holders*
                                                6,195.4    
        provisions for liabilities and charges
                                                223 854 818 779.3 
        cash and liquid investments
                                                 1,322.4 1,298  
        fixed assets
                                                    
        investments in joint ventures
                                                    
        —share of gross assets
                                                 993.1 560.1 366.1 
        —share of gross liabilities
                                                    
        —loans to joint ventures
                                                 83.5 62.3 28.4 
        associates
                                                 149.2 44.6  
        other investments
                                                 11.7 12.1 22.1 
        intangible fixed assets—goodwill
                                                 1,443.5 1,474.5 1,154.1 
        liabilities and shareholders’ equity
                                                    
        bank loans and overdrafts
                                                 412 510.3 232.8 
        long-term liabilities
                                                    
        deferred acquisition consideration
                                                 103.4 96.5 142.5 
        capital grants deferred
                                                 11 12.7 14.6 
        minority shareholders’ equity interest
                                                 82.6 90.6 110.9 
        shareholders’ equity*
                                                    
        total liabilities and shareholders’ equity
                                                 11,867.6 11,065.4 10,555.9 
        taxes payable
                                                   6.6 
        cash, short-term deposits and liquid resources
                                                   1,533.2 
      Cashflow Statements:
      Quarterly
      Annual
        Unit: USD2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-08-24 2023-03-02 2022-08-25 2022-03-03 2021-08-26 2021-03-04 2020-08-20 2020-02-28 2019-08-22 2019-02-28 2018-08-23 2018-03-01 2017-08-24 2017-03-01 2016-03-03 2015-02-26 2014-02-25 2009-05-13 
                                  
          cash flows from operating activities:
                                  
          net income
        1,037,000,000 1,519,000,000 1,332,000,000 -98,000,000 709,000,000 1,389,000,000 1,309,000,000 114,000,000                  66,958,000 
          adjustments to reconcile net income to net cash from operating activities:
                                  
          depreciation, depletion and amortization
          528,000,000 477,000,000 510,000,000 467,000,000 424,000,000 397,000,000                   
          loss on impairments
                                  
          share-based compensation
        39,000,000 38,000,000 34,000,000 32,000,000 29,000,000 33,000,000 33,000,000 30,000,000                   
          gains on disposals from businesses and long-lived assets
        -121,000,000 -114,000,000    -141,000,000 -125,000,000 -123,000,000                   
          deferred tax expense
        -8,000,000 170,000,000 1,000,000 4,000,000 -15,000,000 -2,000,000 233,000,000 -36,000,000                   
          loss from equity method investments
          -1,000,000 10,000,000    4,000,000                   
          pension and other postretirement benefits net periodic benefit cost
        4,000,000 5,000,000 6,000,000 6,000,000 7,000,000 9,000,000 9,000,000 9,000,000                   
          non-cash operating lease costs
        84,000,000 74,000,000 75,000,000 59,000,000 74,000,000 37,000,000 76,000,000 75,000,000                   
          other items
        -2,000,000 3,000,000 16,000,000 -14,000,000 31,000,000 -1,000,000 9,000,000 -25,000,000                   
          changes in operating assets and liabilities, net of effects of acquisitions and divestitures:
                                  
          accounts receivable
        2,061,000,000 -543,000,000 -1,129,000,000 -268,000,000 1,405,000,000 -156,000,000 -1,045,000,000 -326,000,000                  19,812,000 
          inventories
        -137,000,000 83,000,000 32,000,000 -139,000,000 -179,000,000 130,000,000 95,000,000 -270,000,000                  6,108,000 
          accounts payable
        106,000,000 -206,000,000 445,000,000 -503,000,000 324,000,000 -508,000,000 628,000,000 -396,000,000                   
          operating lease liabilities
        -84,000,000 -73,000,000 -75,000,000 -78,000,000 -69,000,000 -67,000,000 -76,000,000 -75,000,000                   
          other assets
        -47,000,000 87,000,000 -40,000,000 -210,000,000 242,000,000 -204,000,000 -30,000,000 -77,000,000                  1,270,000 
          other liabilities
        -587,000,000 383,000,000 177,000,000 72,000,000 -584,000,000 537,000,000 -40,000,000 1,000,000                   
          pension and other postretirement benefits contributions
        -11,000,000 -10,000,000 -10,000,000 -10,000,000 -8,000,000 -12,000,000 -9,000,000 -14,000,000                   
          net cash from operating activities
        2,915,000,000 1,991,000,000 1,378,000,000 -659,000,000 2,730,000,000 1,486,000,000 1,485,000,000 -712,000,000                  86,732,000 
          capital expenditures
        -821,000,000 -655,000,000 -645,000,000 -505,000,000 -624,000,000 -506,000,000                  -20,731,000 
          free cash flows
        2,094,000,000 1,991,000,000 723,000,000 -1,304,000,000 2,730,000,000 981,000,000 861,000,000 -1,218,000,000                  66,001,000 
          cash flows from investing activities:
                                  
          purchases of property, plant and equipment, and intangibles
        -821,000,000                          
          acquisitions, net of cash acquired
        -735,000,000 -2,473,000,000 -63,000,000 -585,000,000 -1,047,000,000 -1,331,000,000 -316,000,000 -2,206,000,000                   
          proceeds from divestitures
        87,000,000 15,000,000 1,000,000 36,000,000                       
          proceeds from disposal of long-lived assets
        132,000,000 118,000,000 30,000,000 35,000,000                       
          dividends received from equity method investments
        27,000,000 10,000,000 4,000,000 9,000,000 22,000,000 7,000,000 9,000,000 6,000,000                   
          settlements of derivatives
        -9,000,000 -39,000,000 -53,000,000 20,000,000 12,000,000 -18,000,000 10,000,000 -13,000,000                   
          deferred divestiture consideration received
        2,000,000 2,000,000 2,000,000 36,000,000 1,000,000 27,000,000                     
          other investing activities
        -23,000,000 49,000,000 -97,000,000 130,000,000 -24,000,000 -52,000,000 -12,000,000 -116,000,000                   
          net cash from investing activities
        -1,340,000,000 -2,910,000,000 -831,000,000 -964,000,000 -1,886,000,000 -1,788,000,000 -521,000,000 -2,096,000,000                  -38,285,000 
          for the years ended december 31
                                  
          cash flows from financing activities:
                                  
          proceeds from debt issuances
        2,719,000,000 3,218,000,000 1,525,000,000 3,017,000,000 549,000,000 82,000,000 1,552,000,000 1,818,000,000                   
          payments on debt
        -3,915,000,000 -345,000,000 -1,819,000,000 -1,533,000,000 -5,000,000 -163,000,000 -1,040,000,000 -651,000,000                   
          payments of finance lease obligations
        -58,000,000 -27,000,000 -25,000,000 -21,000,000 -20,000,000 -16,000,000 -12,000,000 -9,000,000                   
          deferred and contingent acquisition consideration paid
        -3,000,000 -15,000,000 -2,000,000 -11,000,000 -5,000,000 -6,000,000 -3,000,000 -7,000,000 20 -32 14 -33 39 -54 16 -48 29 -55 25 -53 24 -57 -59 -26 -105  
          dividends paid
        -247,000,000 -249,000,000   -237,000,000 -238,000,000 -481,000,000 -750,000,000                   
          distributions to noncontrolling and redeemable noncontrolling interests
        -3,000,000 -9,000,000 -5,000,000 -17,000,000 -20,000,000 -11,000,000 -5,000,000 -17,000,000                   
          transactions involving noncontrolling interests
        26,000,000                         
          repurchases of common stock
        -251,000,000 -286,000,000 -334,000,000 -310,000,000 -258,000,000 -317,000,000 -348,000,000 -559,000,000                   
          amounts related to employee share plans
        8,000,000 1,000,000                         
          net cash from financing activities
        -1,723,000,000 2,331,000,000 -1,153,000,000 1,141,000,000 -42,000,000 -629,000,000 -339,000,000 -176,000,000                  -229,120,000 
          effect of exchange rate changes on cash and cash equivalents, including restricted cash
        7,000,000 130,000,000 75,000,000 -123,000,000 65,000,000                     
          increase in cash and cash equivalents, including restricted cash
        -141,000,000                          
          cash and cash equivalents and restricted cash at the beginning of year
                                  
          cash and cash equivalents and restricted cash at the end of year
                                  
          supplemental cash flow information:
                                  
          cash paid for interest
        230,000,000 243,000,000 188,000,000 63,000,000 227,000,000 156,000,000 171,000,000 45,000,000                   
          cash paid for income taxes
        451,000,000 76,000,000 170,000,000 134,000,000 306,000,000 350,000,000 145,000,000 159,000,000                   
          reconciliation of cash and cash equivalents and restricted cash
                                  
          cash and cash equivalents presented in the consolidated balance sheets
                                  
          restricted cash presented in the consolidated balance sheets
                                  
          cash and cash equivalents included in assets held for sale
              10,000,000 1,000,000                   
          total cash and cash equivalents and restricted cash presented in the consolidated statements of cash flows
                                  
          depreciation, depletion, amortization and impairment
                                  
          income from equity method investments
             -25,000,000                     
          cash and cash equivalents and restricted cash at the beginning of period
         3,759,000,000                      
          cash and cash equivalents and restricted cash at the end of period
         1,412,000,000 -476,000,000 3,352,000,000  -866,000,000                     
          cash and cash equivalents presented in the condensed consolidated balance sheets
         1,322,000,000 -476,000,000 3,352,000,000  -88,000,000 -242,000,000 3,308,000,000                   
          restricted cash presented in the condensed consolidated balance sheets
             -767,000,000                     
          total cash and cash equivalents and restricted cash presented in the condensed consolidated statements of cash flows
         1,412,000,000 -476,000,000 3,352,000,000  -866,000,000                     
          purchases of property, plant and equipment
          -655,000,000 -645,000,000  -505,000,000 -624,000,000 -506,000,000                   
          decrease in cash and cash equivalents, including restricted cash
          -476,000,000 -407,000,000  -866,000,000                     
          loss on disposals from businesses and long-lived assets
           1,000,000                       
          proceeds from exercise of stock options
           1,000,000 5,000,000                      
          gains on disposals from discontinued operations, businesses and long-lived assets
                                  
          proceeds from divestitures and disposals of long-lived assets
             84,000,000 357,000,000 739,000,000                   
          effect of exchange rate changes on cash and cash equivalents
               -97,000,000                   
          decrease in cash and cash equivalents
               -3,081,000,000           -142 -153 -299 -127     
          cash and cash equivalents at the beginning of period
               6,390,000,000                   
          cash and cash equivalents at the end of period
               3,309,000,000                   
          reconciliation of cash and cash equivalents
                                  
          total cash and cash equivalents presented in the condensed consolidated statements of cash flows
               3,309,000,000                   
          increase in cash and cash equivalents
                -2,137 384 2,917 -1,641 -4,487 3,165 4,458 1,382 -1,147 194     -897 625 845 -180,673,000 
          cash and cash equivalents at the beginning of year
                                  
          cash and cash equivalents at the end of year
                                  
          total cash and cash equivalents presented on the consolidated statements of cash flows
                                  
          cash flows from operating activities
                                  
          group profit for the financial period
                                  
          finance costs
                -235 382 -214 417 -275 490 -193 445 -116 351 -189 349 -194 383 389 288 297  
          share of equity accounted investments' profit
                       -72  -60         
          profit on disposals
                1,399 -1,422 -1,345 -119    -226 1,368 -1,539 -1,407 -59 10 -55 -101 -77 -26  
          depreciation charge
                -820 1,644 -870 1,691 -811 1,624 -749 1,538 -311 1,071 -518 1,006 -515 1,009 843 631 671  
          amortisation of intangible assets
                -44 113 -34 74 -35 70 -22 59 -32 61 -36 66 -37 71 55 44 54  
          share-based payment expense
                -41 101 -60 110 -39 96 -30 77 -29 67 -30 65 -13 46 27 16 15  
          income tax expense
                -823 1,155                 
          other
                 42 -14 21   74 -67 196 -186 76 -65 -47 -66 -96  
          net movement in inventories, receivables, payables and provisions
                -563 -518                 
          cash generated from operations
                -3,875 5,371 -4,220 5,253 -2,992 4,928 -2,921 4,210 -2,314 2,897 -2,918 2,980 -2,969 3,167 2,784 1,626 1,471  
          interest paid
                153 -374 222 -401 214 -432 210 -419  -335 159 -317 201 -346 -302 -262 -269  
          corporation tax paid
                766 -1,043 409 -642 405 -558 253 -325 552 -663 259 -474 379 -481 -235 -127 -110  
          net cash inflow from operating activities
                -2,956 3,954 -3,589 4,210 -2,373 3,938 -2,458 3,466  1,899  2,189  2,340 2,247 1,237 1,092  
          cash flows from investing activities
                                  
          proceeds from disposals
                -3,785 3,827 3,192 387 104 184 -2,027 2,096 -2,642 3,009 2,164 222 -138 283 889 345 122  
          interest received
                11 65     -18 20 -27 34 12 11 -3 13  
          dividends received from equity accounted investments
                -24 36 -16 32 -22 35 -25 35 -34 48 -9 31 -25 40 53 30 33  
          purchase of property, plant and equipment
                752 -1,523 958 -1,554 409 -996 715 -1,229 486 -1,121 535 -1,044 340 -853 -882 -435 -497  
          acquisition of subsidiaries
                3,055 -3,253 608 -1,494 16 -351 554 -650 3,220 -3,505 -1,373 -1,841 -442 -149 -7,296 -151 -336  
          other investments and advances
                -17 -45      -29    -11   -19  -78  
          net cash flow arising from derivative financial instruments
                18 -11 22 -37 -54 26 87 -36 -17 -150 169   47 -11 64  
          deferred divestment consideration received
                 52 -67 120 -5 123             
          net cash (outflow)/inflow from investing activities
                     -1,060             
          cash flows from financing activities
                                  
          proceeds from exercise of share options
                -8 11 -7 13 -17 20     57 22 19  
          transactions involving non-controlling interests
                       -19   38 -37       
          increase in interest-bearing loans and borrowings
                817 38   -6,357 6,427 6,083 91           
          repayment of interest-bearing loans and borrowings
                -485 -364  -1,183 3,702 -4,943             
          repayment of lease liabilities
                122 -249 132 -264 127 -258  -317           
          treasury shares/own shares purchased
                219 -1,178 262 -896 -52 -249 603 -852           
          dividends paid to equity holders of the company
                156 -917 174 -906 -22 -707 47 -584 96 -521 111 -469 -20 -352 -379 -353 -367  
          dividends paid to non-controlling interests
                -13  -32 -2 -15  -10  -12         
          net cash outflow from financing activities
                841 -2,686      -2,279           
          reconciliation of opening to closing cash and cash equivalents
                                  
          cash and cash equivalents at 1 january
                153 5,783 -1,938 7,721 3,503 4,218 1,872 2,346 211 2,135 -314 2,449  2,518 3,295 2,540 1,747  
          translation adjustment
                323 -231 64 -297 -445 338 27 -11 17 169 -161 -151 58 120 130 -52  
          cash and cash equivalents at 30 june
                                  
          group profit for the financial year
                 3,874                 
          net cash outflow from investing activities
                 -884  -2,546     1,026 -1,592 1,364 -2,685 -245 -735 -7,306 -232 -848  
          cash and cash equivalents at 31 december
                 5,936  5,783  7,721  3,755  2,346  2,135  2,449 2,518 3,295 2,540  
          notes
                                  
          9
                                  
          share of equity accounted investments’ (profit)/loss
                   -55               
          6
                                  
          13,20
                                  
          14
                                  
          13,14,20
                                  
          8
                                  
          19
                                  
          15
                                  
          13
                                  
          30
                                  
          21
                                  
          20
                                  
          29
                                  
          11
                                  
          net cash (outflow)/inflow from financing activities
                   -3,305     -544 -113    -1,732  -380   
          23
                                  
          net movement on working capital and provisions
                  -1,137 -228 -319 196 -292 -64 -539 -463 -899 -209 -1,077 56 585 35 77  
          net cash inflow/(outflow) from investing activities
                       195           
          profit before tax
                   3,342   -1,930 2,448 -2,713 3,420 -101 2,013 -1,224 1,741 1,033 761 -215  
          group operating profit
                   3,585 -1,116 2,263 -1,831 2,595 -1,421 2,172 -1,651 2,238 -1,380 2,027 1,277 917 100  
          impairment charge
                     673   56    23 44 49 650  
          increase/(decrease) in cash and cash equivalents
                                  
          share of equity accounted investments' (profit)/loss
                                  
          profit before tax from continuing operations
                     1,664 -1,597 2,115 -1,155 1,862 -1,370 1,867       
          profit before tax from discontinued operations
                       333  1,558 1,269 146       
          profit before tax including discontinued operations
                     1,664             
          share of equity accounted investments’ loss/
                     118             
          (profit)/loss on disposals
                                  
          net cash inflow/(outflow) from financing activities
                     287      343   4,162  601  
          (decrease)/increase in cash and cash equivalents
                                  
          share of equity accounted investments' loss/
                                  
          deferred and contingent divestment consideration received
                                  
          repayment of lease liabilities*
                                  
          proceeds from issue of shares
                         11 -31 42 -19 52 1,593    
          repayment of interest-bearing loans, borrowings and finance leases
                       -572  -246 93 -343 1,671 -2,015 -2,744 -934 -586  
          share of equity accounted investments’ profit
                           -65       
          interest paid (including leases)*
                                  
          net cash inflow/(outflow) from operating activities
                                  
          increase in interest-bearing loans, borrowings and finance leases**
                                  
          treasury/own shares purchased
                        295 -792         
          repayment of interest-bearing loans, borrowings and finance leases**
                                  
          repayment of lease liabilities***
                                  
          increase in interest-bearing loans, borrowings and finance leases
                         1,434 1,128 1,010 682 600 5,633 901 1,491  
          premium paid on early debt redemption
                           -18       
          net cash (outflow)/inflow from operating activities
                                  
          net cash inflow from financing activities
                                  
          cash and cash equivalents at beginning of period
                                  
          cash and cash equivalents at end of period
                                  
          share of equity accounted investments' profit after tax
                             -42 -44    
          4
                                  
          2
                                  
          7
                                  
          22
                                  
          share of equity accounted investments’ profit after tax
                                  
          reconciliation of opening to closing net debt
                                  
          net debt at beginning of period
                                  
          debt in acquired companies
                              -175  -44  
          debt in disposed companies
                              20  17  
          mark-to-market adjustment
                                10  
          net debt at end of period
                                  
          acquisition of non-controlling interests
                                -13  
          premium paid on early redemption
                              -38    
          net debt at 1 january
                              -2,492 -2,973 -2,909  
          net debt at 31 december
                              -6,618 -2,492 -2,973  
          share of equity accounted investments' result
                               -55 44  
          operating profit
                                  
          other costs
                                  
          depreciation, amortisation and impairment of operating assets
                                  
          other expenses
                                  
          other non-cash items
                                  
          net movement on working capital
                                  
          purchase of financial assets, intangible and other assets
                                  
          net borrowings/
                                  
          proceeds from/(repayment) of interest-bearing loans and borrowings
                                  
          cash and cash equivalents at january 1
                                  
          translation adjustments
                                  
          28
                                  
          share of equity accounted investments’ result
                                  
          10
                                  
          5
                                  
          3
                                  
          31
                                  
          16
                                  
          12
                                  
          operating activities
                                  
          depreciation and amortization
                                 32,304,000 
          amortization of loan acquisition costs and discounts
                                 907,000 
          net gain on sale of property, plant, and equipment
                                 -1,378,000 
          stock compensation income
                                 -1,910,000 
          changes in fair value of derivatives the effects of business acquisitions:
                                 -20,683,000 
          accounts payable, accrued expenses and other liabilities
                                 -15,515,000 
          billings in excess of costs and costs in excess of billings on contracts in progress
                                 -1,141,000 
          investing activities
                                  
          acquisitions of businesses, net of cash acquired
                                 -27,656,000 
          deferred payments
                                 -60,000 
          purchases of property, plant, and equipment
                                 -20,731,000 
          proceeds from sales of property, plant, and equipment
                                 10,162,000 
          financing activities
                                 650,000,000 
          proceeds from long-term borrowings
                                 -175,000,000 
          due from parent and affiliates, net and capital lease obligation with affiliate
                                 -704,120,000 
          cash and cash equivalents at beginning of year
                                 238,640,000 
          cash and cash equivalents at end of year
                                 57,967,000 
          income before tax
                                  
          group share of associates’ income after tax
                                  
          gain on sale of investments and property, plant and equipment
                                  
          group operating income
                                  
          share-based payments
                                  
          amortization of intangible assets
                                  
          amortization of capital grants
                                  
          decrease in working capital
                                  
          net movement on provisions
                                  
          other non-cash movements
                                  
          irish corporation tax paid
                                  
          overseas corporation tax paid
                                  
          inflows
                                  
          proceeds from sale of investments and property, plant and equipment
                                  
          capital grants received
                                  
          dividends received from associates
                                  
          inflows - sum
                                  
          outflows
                                  
          acquisition of subsidiaries and joint ventures
                                  
          investments in and advances to associates
                                  
          advances to joint ventures and purchase of trade investments
                                  
          shares issued to minority interests
                                  
          decrease in liquid investments
                                  
          increase in finance lease liabilities
                                  
          ordinary shares purchased (own shares)
                                  
          increase in liquid investments
                                  
          repayment of finance lease liabilities
                                  
          net cash movement in derivative financial instruments
                                  
          dividends paid to minority interests
                                  
          cash and cash equivalents at december 31
                                  
          share-based payments expense
                                  
          increase in working capital
                                  
          income taxes paid:
                                  
          irish corporation tax
                                  
          overseas corporation tax
                                  
          repayment of capital grants
                                  
          expenses paid in respect of share issues
                                  
          ordinary shares purchased under performance share plan
                                  
          joint venture becoming an associate
                                  
          employee share options expense
                                  
          total inflows
                                  
          total outflows