CRH plc(NYSE:CRH)
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...
Website: http://www.crh.com
Founded: 1970
Full Time Employees: 80,300
Sector: Basic Materials
Industry: Building Materials
• 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: USD | 2025-12-31 | 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 | 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 | 1.97 | 1.88 | 0.16 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 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 | 2 | 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 | 3 | 75 | 93 | |||||||||||||||||||||||
retirement benefit assets | 282 | 261 | 284 | 166 | 261 | 166 | ||||||||||||||||||||||||||||||||||||||||
derivative financial instruments | 3 | 3 | 5 | 97 | 3 | 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 | 1 | 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 | 7 | 165 | 7 | 4 | 18 | 5 | 11 | 15 | 7 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||||||||||||||||
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 | 5 | 5 | 5 | ||||||||||||||||||||||||||||||||||||||||||
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 | 3 | 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: USD | 2025-12-31 | 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 | 0 | -655,000,000 | -645,000,000 | 0 | -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 | 0 | ||||||||||||||||||||||||
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 | 0 | 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 | 0 | 0 | 3,759,000,000 | 0 | ||||||||||||||||||||||
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 | 1 | 6 | 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 | 8 | 8 | 8 | 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 | 6 | -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 | 3 | 6 | -17 | 20 | 8 | 7 | 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 | 2 | -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 | 3 | 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 | 8 | 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 |
