2024 | 2023 | ||||||
Non- | Non- | ||||||
Underlying | underlying 1 | Total | Underlying | underlying 1 | Total | ||
Note | £m | £m | £m | £m | £m | £m | |
Revenue | 2 | ||||||
Operating expenses | 3, 4 | ( | ( | ( | ( | ( | ( |
Group operating profit | ( | ( | |||||
Share of profit of associate and joint ventures | 10 | ||||||
Profit from operations | 2 | ( | ( | ||||
Financial income | 6 | ||||||
Financial expense | 3, 6 | ( | ( | ( | ( | ( | |
Profit before taxation | ( | ( | |||||
Tax at effective rate | 3, 7 | ( | ( | ( | ( | ||
Taxation | ( | ( | ( | ( | |||
Profit for the year | ( | ( | |||||
Attributable to: | |||||||
Breedon Group shareholders | ( | ( | |||||
Non-controlling interests | |||||||
Profit for the year | ( | ( |
Earnings per share | |||
Basic | 23 | ||
Diluted | 23 | ||
Underlying earnings per share are shown in note 23. | |||
Dividends in respect of the year | |||
Dividend per share | 17 |
2024 | 2023 | ||
Note | £m | £m | |
Profit for the year | |||
Other comprehensive (expense)/income | |||
Items which may be reclassified subsequently to profit and loss: | |||
Foreign exchange differences on translation of foreign operations, net of hedging | ( | ( | |
Effective portion of changes in fair value of cash flow hedges | ( | ||
Taxation on items taken directly to other comprehensive income | 7 | ||
Other comprehensive expense for the year | ( | ( | |
Total comprehensive income for the year | |||
Total comprehensive income for the year is attributable to: | |||
Breedon Group shareholders | |||
Non-controlling interests | |||
2024 | 2023 | ||
Note | £m | £m | |
Non-current assets | |||
Property, plant and equipment | 8 | ||
Right-of-use assets | 20 | ||
Intangible assets | 9 | ||
Investment in associate and joint ventures | 10 | ||
Trade and other receivables | 13 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 12 | ||
Trade and other receivables | 13 | ||
Current tax receivable | |||
Cash and cash equivalents | 14 | ||
Total current assets | |||
Total assets | |||
Current liabilities | |||
Interest-bearing loans and borrowings | 14 | ( | ( |
Trade and other payables | 15 | ( | ( |
Current tax payable | ( | ||
Provisions | 16 | ( | ( |
Total current liabilities | ( | ( | |
Non-current liabilities | |||
Interest-bearing loans and borrowings | 14 | ( | ( |
Provisions | 16 | ( | ( |
Deferred tax liabilities | 11 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets |
2024 | 2023 | ||
Note | £m | £m | |
Equity attributable to Breedon Group shareholders | |||
Share capital | 17 | ||
Share premium | 17 | ||
Hedging reserve | 17 | ( | |
Translation reserve | 17 | ( | ( |
Merger reserve | 17 | ||
Retained earnings | |||
Total equity attributable to Breedon Group shareholders | |||
Non-controlling interests | |||
Total equity |
Attributable | ||||||||||||
to Breedon | Non- | |||||||||||
Share | Share | Stated | Hedging | Translation | Merger | Retained | Group | controlling | Total | |||
capital | premium | capital | reserve | reserve | reserve | earnings | shareholders | interests | equity | |||
Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | ||
Balance at 1 January 2023 | ||||||||||||
Shares issued | 17 | |||||||||||
Corporate reorganisation | ( | |||||||||||
Capital reduction | 17 | ( | ||||||||||
Transfer to non-controlling interests | 17 | ( | ( | |||||||||
Dividends paid | 17 | ( | ( | ( | ( | |||||||
Total comprehensive income for the year | ( | ( | ||||||||||
Share-based payments 1 | 18 | |||||||||||
Balance at 31 December 2023 | ( | ( | ||||||||||
Shares issued | 17 | |||||||||||
Transfer to non-controlling interests | 17 | ( | ( | |||||||||
Dividends paid | 17 | ( | ( | ( | ( | |||||||
Total comprehensive income for the year | ( | |||||||||||
Share-based payments 1 | 18 | |||||||||||
Balance at 31 December 2024 | ( |
2024 | 2023 | ||
Note | £m | £m | |
Cash flows from operating activities | |||
Profit for the year | |||
Adjustments for: | |||
Depreciation and mineral depletion | 4 | ||
Amortisation | 9 | ||
Financial income | 6 | ( | ( |
Financial expense | 6 | ||
Share of profit of associate and joint ventures | 10 | ( | ( |
Gain on sale of property, plant and equipment | 4 | ( | ( |
Share-based payments | 5 | ||
Taxation | 7 | ||
Operating cash flows before changes in working capital and provisions | |||
(Increase) in inventories | ( | ( | |
Decrease/(increase) in trade and other receivables | ( | ||
(Decrease)/increase in trade and other payables | ( | ||
(Decrease)/increase in provisions | ( | ||
Cash generated from operating activities | |||
Interest paid | ( | ( | |
Interest element of lease payments | ( | ( | |
Interest received | |||
Income taxes paid | ( | ( | |
Net cash from operating activities | |||
Cash flows used in investing activities | |||
Acquisition of businesses | 25 | ( | ( |
Dividends from associate and joint ventures | 10 | ||
Purchase of property, plant and equipment | 8 | ( | ( |
Proceeds from sale of property, plant and equipment | |||
Net cash used in investing activities | ( | ( |
2024 | 2023 | ||
Note | £m | £m | |
Cash flows used in financing activities | |||
Dividends paid | 17 | ( | ( |
Proceeds from the issue of shares (net of costs) | 17 | ||
Proceeds from interest-bearing loans (net of costs) | |||
Repayment of interest-bearing loans | ( | ( | |
Revolving Credit Facility extension costs | 14 | ( | |
Repayment of lease obligations | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at 1 January | |||
Foreign exchange differences | ( | ||
Cash and cash equivalents at 31 December |
Freehold buildings | 50 years |
Fixtures and fittings | up to 10 years |
Office equipment | up to 5 years |
Fixed plant | up to 35 years |
Loose plant | up to 10 years |
and machinery | |
Motor vehicles | up to 10 years |
Note | ||
Non-GAAP performance measure | ref | |
i. | Underlying Earnings Before Interest | 27 |
and Tax (EBIT) | ||
ii. | Underlying Earnings Before | 27 |
Interest and Tax, Depreciation and | ||
Amortisation (EBITDA) | ||
iii. | Underlying EBIT and EBITDA margin | 27 |
iv. | Like-for-like Underlying EBIT | 27 |
and EBITDA | ||
v. | Like-for-like revenue | 27 |
vi. | Adjusted Underlying Basic & Diluted | 23 |
Earnings per Share (EPS) | ||
vii. | Free Cash Flow | 27 |
viii. | Free Cash Flow conversion | 27 |
ix. | Return on invested capital | 27 |
x. | Covenant Leverage | 27 |
xi. | Net Debt | 14 |
xii. | Net Debt (excluding IFRS 16) | 14 |
2024 | 2023 | |||
Underlying | Underlying | |||
Revenue | EBITDA 1 | Revenue | EBITDA 1 | |
£m | £m | £m | £m | |
Great Britain | 997.4 | 131.9 | 1,033.8 | 138.6 |
Ireland | 233.4 | 41.5 | 235.5 | 35.9 |
United States | 132.5 | 24.8 | – | – |
Cement | 309.2 | 88.2 | 331.2 | 84.5 |
Central administration | – | (16.5) | – | (16.7) |
Eliminations | (96.2) | – | (113.0) | – |
Total | 1,576.3 | 269.9 | 1,4 87.5 | 242.3 |
Reconciliation to statutory profit | ||||
Underlying EBITDA as above | 269.9 | 242.3 | ||
Depreciation and mineral depletion | (99.7) | (88.7) | ||
Underlying Group operating profit | 170.2 | 153.6 | ||
– Great Britain | 78.5 | 86.4 | ||
– Ireland | 33.6 | 29.0 | ||
– United States | 16.4 | – | ||
– Cement | 58.5 | 55.2 | ||
– Central administration | (16.8) | (17.0) | ||
Underlying Group operating profit | 170.2 | 153.6 | ||
Share of profit of associate and joint ventures | 3.5 | 2.6 | ||
Underlying profit from operations (EBIT) | 173.7 | 156.2 | ||
Non-underlying items (note 3) | (24.1) | (10.5) | ||
Profit from operations | 149.6 | 145.7 |
2024 | 2023 | |
£m | £m | |
United Kingdom | 1,251.0 | 1,296.8 |
Republic of Ireland | 190.1 | 188.1 |
United States | 132.5 | – |
Other | 2.7 | 2.6 |
1,576.3 | 1,4 87.5 |
2024 | 2023 | |
£m | £m | |
Sale of goods | ||
Great Britain | 797. 9 | 855.8 |
Ireland | 106.9 | 96.5 |
United States | 132.5 | – |
Cement | 309.2 | 331.2 |
Eliminations | (96.2) | (113.0) |
1,250.3 | 1,170.5 | |
Surfacing | ||
Great Britain | 199.5 | 178.0 |
Ireland | 126.5 | 139.0 |
326.0 | 317.0 | |
1,576.3 | 1,4 87.5 |
2024 | 2023 | |||
Total assets | Total liabilities | Total assets | Total liabilities | |
£m | £m | £m | £m | |
Great Britain | 940.7 | (233.8) | 920.6 | (238.3) |
Ireland | 269.4 | (38.1) | 282.8 | (40.6) |
United States | 303.5 | (32.7) | – | – |
Cement | 567.0 | (75.9) | 539.2 | (73.8) |
Central administration | 3.0 | (24.5) | 3.3 | (20.5) |
Total operations | 2,083.6 | (405.0) | 1,745.9 | (373.2) |
Current tax | 1.5 | – | – | (0.1) |
Deferred tax | – | (104.2) | – | (92.0) |
Net Debt | 28.9 | (434. 2) | 126.9 | (296.8) |
Total Group | 2,114.0 | (943.4) | 1,872.8 | (762.1) |
Net assets | 1,170.6 | 1,110.7 |
2024 | 2023 | |
£m | £m | |
United Kingdom | 1,068.0 | 1,074.6 |
Republic of Ireland | 362.3 | 323.3 |
United States | 256.6 | – |
1,686.9 | 1, 397.9 |
Additions | |||
Depreciation | Amortisation | to property, | |
and mineral | of intangible | plant and | |
depletion | assets | equipment | |
£m | £m | £m | |
2024 | |||
Great Britain | 53.4 | 3.6 | 49.4 |
Ireland | 7.9 | 2.5 | 11.4 |
United States | 8.4 | 6.4 | 16.7 |
Cement | 29.7 | – | 53.8 |
Central administration | 0.3 | – | – |
99.7 | 12.5 | 131.3 | |
2023 | |||
Great Britain | 52.2 | 3.6 | 56.9 |
Ireland | 6.9 | 2.4 | 14.1 |
Cement | 29.3 | – | 35.2 |
Central administration | 0.3 | – | 0.6 |
88.7 | 6.0 | 106.8 |
2024 | 2023 | |
£m | £m | |
Included in operating expenses: | ||
Acquisition-related expenses (note 25) | 10.2 | 0.9 |
Losses on disposal of property | 0.1 | – |
Redundancy and reorganisation costs | 1.3 | – |
Amortisation of acquired intangible assets | 12.5 | 6.0 |
AIM to Main Market costs | – | 3.6 |
Total non-underlying items (before interest and tax) | 24.1 | 10.5 |
Non-underlying interest (note 14) | 1.3 | – |
Non-underlying tax | (3.6) | (1.4) |
Total non-underlying items | 21.8 | 9.1 |
2024 | 2023 | |
£m | £m | |
Costs of raw materials purchased | 306.8 | 263.1 |
Employee costs (note 5) | 246.6 | 208.3 |
Depreciation and mineral depletion: | ||
Owned assets | 91.6 | 80.6 |
Leased assets | 8.1 | 8.1 |
Gain on sale of property, plant and equipment | (1.8) | (1.4) |
Other operating expenses | 754.8 | 775.2 |
Underlying operating expenses | 1,406.1 | 1,333.9 |
Non-underlying operating expenses (note 3) | 24.1 | 10.5 |
Operating expenses | 1,430.2 | 1,344.4 |
2024 | 2023 | |
£m | £m | |
2024 | 2023 | |
£m | £m | |
Salaries and short-term employee benefits | 2.4 | 2.5 |
Directors’ fees | 0.5 | 0.4 |
Share-based payments (note 18) | 0.6 | 1.1 |
3.5 | 4.0 |
Number of employees | ||
2024 | 2023* | |
Great Britain | 2,767 | 2,778 |
Ireland | 347 | 338 |
United States | 466 | – |
Cement | 537 | 523 |
Central administration | 278 | 258 |
4,395 | 3,897 |
2024 | 2023 | |
£m | £m | |
Wages and salaries | 211.8 | 17 7.4 |
Social security costs | 22.5 | 20.3 |
Pension costs | 9.0 | 7.6 |
Share-based payments (note 18) | 3.3 | 3.0 |
246.6 | 208.3 |
2024 | 2023 | |
£m | £m | |
Interest received on cash deposits and money-market funds | 1.2 | 2.6 |
Total financial income | 1.2 | 2.6 |
Interest charged on bank loans, private placement notes and overdrafts | (15.9) | (6.8) |
Amortisation of loan arrangement fees | (0.9) | (1.1) |
Lease liabilities | (2.9) | (2.3) |
Unwinding of discount on provisions | (4.4) | (3.7) |
Underlying financial expense | (24.1) | (13.9) |
Non-underlying interest (note 14) | (1.3) | - |
Total financial expense | (25.4) | (13.9) |
2024 | 2023 | |
£m | £m | |
Current tax | ||
Current year | 26.5 | 30.5 |
Prior year | (4.1) | (2.1) |
Total current tax | 22.4 | 28.4 |
Deferred tax | ||
Current year | 2.6 | (1.2) |
Prior year | 4.1 | 1.6 |
Total deferred tax | 6.7 | 0.4 |
Total tax charge in the consolidated income statement | 29.1 | 28.8 |
2024 | 2023 | |
£m | £m | |
Deferred tax | ||
Derivatives | – | (0.1) |
Share-based payments | (0.3) | 0.1 |
Total tax charge in equity | (0.3) | – |
2024 | 2023 | |
£m | £m | |
Profit before taxation | 125.4 | 134.4 |
Tax at the Company’s domestic rate of 25.0% (2023: 23.5%) | 31.4 | 31.6 |
Difference between Company and subsidiary statutory tax rates | (5.8) | (4.0) |
Expenses not deductible for tax purposes | 3.2 | 1.4 |
Income from associate and joint ventures already taxed | (0.8) | (0.5) |
Change in deferred tax rate | – | 0.7 |
Pillar Two top up charge | 0.6 | – |
Other | 0.5 | 0.1 |
Adjustment in respect of prior years | – | (0.5) |
Total tax charge | 29.1 | 28.8 |
Mineral | Plant, | |||
reserves and | Land and | equipment | ||
resources | buildings | and vehicles | Total | |
£m | £m | £m | £m | |
Cost | ||||
Balance at 1 January 2024 | 354.8 | 148.4 | 787.4 | 1,290.6 |
Translation adjustment | (1.1) | (2.1) | (3.4) | (6.6) |
Business combinations (note 25) | 4.6 | 15.1 | 68.1 | 87.8 |
Additions | 7.0 | 5.7 | 118.6 | 131.3 |
Disposals and impairment | – | (0.8) | (23.6) | (24.4) |
Change to capitalised provisions (note 16) | 1.3 | 1.6 | 0.4 | 3.3 |
Reclassification | – | 4.4 | (4 .4) | – |
At 31 December 2024 | 366.6 | 172.3 | 943.1 | 1,482.0 |
Depreciation and mineral depletion | ||||
Balance at 1 January 2024 | 96.5 | 40.7 | 336.2 | 473.4 |
Translation adjustment | (0.2) | (0.4) | (0.8) | (1.4) |
Charge for the year | 11.7 | 6.5 | 73.4 | 91.6 |
Disposals and impairment | - | (0.4) | (20.3) | (20.7) |
At 31 December 2024 | 108.0 | 46.4 | 388.5 | 542.9 |
Net book value | ||||
At 31 December 2024 | 258.6 | 125.9 | 554.6 | 939.1 |
Mineral | Plant, | |||
reserves and | Land and | equipment | ||
resources | buildings | and vehicles | Total | |
£m | £m | £m | £m | |
Cost | ||||
Balance at 1 January 2023 | 340.3 | 134.8 | 713.3 | 1,188.4 |
Translation adjustment | (0.6) | (0.7) | (1.8) | (3.1) |
Business combinations (note 25) | 6.5 | 1.6 | 2.9 | 11.0 |
Additions | 13.5 | 10.9 | 82.4 | 106.8 |
Disposals and impairment | (2.0) | (0.5) | (6.7) | (9.2) |
Change to capitalised provisions | – | (0.6) | (3.2) | (3.8) |
Transfer from leased assets (note 20) | – | – | 0.5 | 0.5 |
Reclassification | (2.9) | 2.9 | – | – |
At 31 December 2023 | 354.8 | 148.4 | 787.4 | 1,290.6 |
Depreciation and mineral depletion | ||||
Balance at 1 January 2023 | 86.4 | 32.8 | 281.3 | 400.5 |
Translation adjustment | (0.1) | – | (0.4) | (0.5) |
Transfer from leased assets (note 20) | – | – | 0.2 | 0.2 |
Charge for the year | 13.8 | 5.9 | 60.9 | 80.6 |
Disposals and impairment | (1.5) | (0.1) | (5.8) | (7.4) |
Reclassification | (2.1) | 2.1 | – | – |
At 31 December 2023 | 96.5 | 40.7 | 336.2 | 473.4 |
Net book value | ||||
At 31 December 2023 | 258.3 | 107.7 | 451.2 | 817. 2 |
Customer | ||||
Goodwill | related | Other | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 1 January 2024 | 474.1 | 53.8 | 17.7 | 545.6 |
Translation adjustment | (4 .7) | 0.2 | – | (4.5) |
Business combinations (note 25) | 65.2 | 116.1 | 1.6 | 182.9 |
At 31 December 2024 | 534.6 | 170.1 | 19.3 | 724.0 |
Amortisation | ||||
At 1 January 2024 | – | 18.9 | 6.5 | 25.4 |
Translation adjustment | – | – | (0.2) | (0.2) |
Charge for the year | – | 10.8 | 1.7 | 12.5 |
At 31 December 2024 | – | 29.7 | 8.0 | 37.7 |
Net book value | ||||
At 31 December 2024 | 534.6 | 140.4 | 11.3 | 686.3 |
Cost | ||||
At 1 January 2023 | 469.6 | 50.4 | 17.7 | 537.7 |
Translation adjustment | (2.4) | (0.5) | – | (2.9) |
Business combinations (note 25) | 6.9 | 3.9 | – | 10.8 |
At 31 December 2023 | 474.1 | 53.8 | 17.7 | 545.6 |
Amortisation | ||||
At 1 January 2023 | – | 14.7 | 4.8 | 19.5 |
Translation adjustment | – | (0.1) | – | (0.1) |
Charge for the year | – | 4.3 | 1.7 | 6.0 |
At 31 December 2023 | – | 18.9 | 6.5 | 25.4 |
Net book value | ||||
At 31 December 2023 | 474.1 | 34.9 | 11.2 | 520.2 |
2024 | 2023 | |
£m | £m | |
Great Britain | 212.4 | 200.2 |
Ireland | 109.1 | 111.8 |
United States | 53.6 | – |
Cement | 159.5 | 162.1 |
534.6 | 474.1 |
Pre-tax discount rates | ||
2024 | 2023 | |
GB | 13.6% | 14.1% |
Ireland | 11.7% | 13.5% |
US | 11.3% | N/A |
Cement | 12.5% | 12.5% |
Associate | Joint ventures | Total | |
£m | £m | £m | |
Carrying value | |||
At 1 January 2023 | 5.7 | 8.0 | 13.7 |
Share of profit of associate and joint ventures | 0.2 | 2.4 | 2.6 |
Dividends received | (0.4) | (1.4) | (1.8) |
At 31 December 2023 | 5.5 | 9.0 | 14.5 |
Share of profit of associate and joint ventures | 1.3 | 2.2 | 3.5 |
Dividends received | (1.8) | (1.2) | (3.0) |
At 31 December 2024 | 5.0 | 10.0 | 15.0 |
2024 | 2023 | |||
Associate | Joint ventures | Associate | Joint ventures | |
£m | £m | £m | £m | |
Non-current assets | 18.5 | 15.4 | 19.2 | 15.7 |
Current assets | 37.6 | 19.4 | 41.6 | 21.3 |
Current liabilities | (35.9) | (22.0) | (37.0) | (23.3) |
Non-current liabilities | (5.9) | (1.1) | (8.0) | (4.1) |
Net assets | 14.3 | 11.7 | 15.8 | 9.6 |
Revenue | 199.0 | 109.9 | 161.6 | 125.8 |
Profit for the year | 3.8 | 4.2 | 0.4 | 5.0 |
1 January | Acquisitions | Recognised | Recognised | Translation | 31 December | |
2024 | (note 25) | in income | in equity | adjustments | 2024 | |
2024 | £m | £m | £m | £m | £m | £m |
Property, plant | ||||||
and equipment | (103.3) | (6.3) | (15.7) | – | 0.6 | (124.7) |
Intangible assets | (9.9) | 0.2 | (1.2) | – | 0.2 | (10.7) |
Tax losses | 0.7 | – | 6.2 | – | (0.6) | 6.3 |
Share-based payments | 0.9 | – | 0.6 | 0.3 | – | 1.8 |
Working capital | ||||||
and provisions | 19.6 | – | 3.4 | – | 0.1 | 23.1 |
(92.0) | (6.1) | (6.7) | 0.3 | 0.3 | (104.2) |
1 January | Acquisitions | Recognised | Recognised | Translation | 31 December | |
2023 | (note 25) | in income | in equity | adjustments | 2023 | |
2023 | £m | £m | £m | £m | £m | £m |
Property, plant | ||||||
and equipment | (95.7) | (2.3) | (5.7) | – | 0.4 | (103.3) |
Intangible assets | (10.5) | (0.9) | 1.3 | – | 0.2 | (9.9) |
Derivatives | – | – | (0.1) | 0.1 | – | – |
Tax losses | 0.9 | – | (0.2) | – | – | 0.7 |
Share-based payments | 0.7 | – | 0.3 | (0.1) | – | 0.9 |
Working capital | ||||||
and provisions | 15.6 | – | 4.0 | – | – | 19.6 |
(89.0) | (3.2) | (0.4) | – | 0.6 | (92.0) |
2024 | 2023 | |
£m | £m | |
Raw materials and consumables | 59.5 | 49.8 |
Work in progress | 11.2 | 9.8 |
Finished goods and goods for resale | 65.0 | 60.5 |
135.7 | 120.1 |
2024 | 2023 | |
£m | £m | |
Trade receivables | 198.3 | 185.1 |
Amounts due from associate and joint ventures (note 22) | 2.4 | 6.1 |
Derivative assets | 0.3 | – |
Contract assets | 17.4 | 20.1 |
Other receivables and prepayments | 42.6 | 17. 5 |
261.0 | 228.8 |
2024 | 2023 | |
£m | £m | |
Analysed as Current | 261.0 | 227. 9 |
Non-current | – | 0.9 |
261.0 | 228.8 |
2024 | 2023 | |
£m | £m | |
Cash and cash equivalents | 28.9 | 126.9 |
Current borrowings | (8.7) | (8.1) |
Non-current borrowings | (425.5) | (288.7) |
Net Debt | (405.3) | (169.9) |
IFRS 16 lease liabilities | 48.7 | 48.0 |
Net Debt (excluding IFRS 16) | (356.6) | (121.9) |
2024 | 2023 | |
£m | £m | |
Lease liabilities | 8.7 | 8.1 |
Current borrowings | 8.7 | 8.1 |
Bank and USPP debt | 385.5 | 248.8 |
Lease liabilities | 40.0 | 39.9 |
Non-current borrowings | 425.5 | 288.7 |
2024 | 2023 | |
£m | £m | |
For the year ended 31 December | ||
Net (decrease)/increase in cash and cash equivalents | (97.5) | 24.9 |
Foreign exchange differences – cash and cash equivalents | (0.5) | 0.3 |
Net movement in cash and cash equivalents | (98.0) | 25.2 |
Net cash flow movements in debt financing | (44.0) | 9.7 |
Non-cash movements | ||
Net of lease additions and disposals | (8.6) | (6.4) |
Amortisation of prepaid bank arrangement fee | (2.2) | (1.1) |
Debt acquired via acquisitions (note 25) | (87.8) | (1.1) |
Foreign exchange differences – interest-bearing loans and borrowings | 5.2 | 1.5 |
(Increase)/decrease in Net Debt in the year | (235.4) | 27. 8 |
Net Debt as at 1 January | (169.9) | ( 197.7) |
Net Debt as at 31 December | (405.3) | (169.9) |
2024 | 2023 | |
£m | £m | |
Trade payables | 151.7 | 145.2 |
Contract liabilities | 11.5 | 12.1 |
Deferred consideration (note 25) | 6.4 | 3.0 |
Derivative liabilities | – | 0.3 |
Other payables and accrued expenses | 91.4 | 99.9 |
Other taxation and social security | 22.6 | 18.1 |
283.6 | 278.6 |
Restoration | Other | Total | |
£m | £m | £m | |
At 1 January 2023 | 84.7 | 1.3 | 86.0 |
Translation adjustment | (0.1) | – | (0.1) |
Utilised during the year | (2.6) | – | (2.6) |
Charged to income statement | 9.1 | 2.0 | 11.1 |
Amounts arising from business combinations | 0.3 | – | 0.3 |
Change to capitalised provisions (note 8) | (3.8) | – | (3.8) |
Unwinding of discount | 3.7 | – | 3.7 |
At 31 December 2023 | 91.3 | 3.3 | 94.6 |
Translation adjustment | (0.4) | – | (0.4) |
Utilised during the year | (3.1) | – | (3.1) |
Charged to income statement | 0.1 | – | 0.1 |
Amounts arising from business combinations (note 25) | 3.5 | 19.0 | 22.5 |
Change to capitalised provisions (note 8) | 3.3 | – | 3.3 |
Unwinding of discount | 4.4 | – | 4.4 |
At 31 December 2024 | 99.1 | 22.3 | 121.4 |
2024 | 2023 | |
£m | £m | |
Analysed as Current | 30.0 | 8.8 |
Non-current | 91.4 | 85.8 |
121.4 | 94.6 |
Number of ordinary shares (m) | |
2024 | |
Issued ordinary shares at beginning of year | 339.7 |
Issued in connection with: | |
Exercise of savings-related share options | 0.5 |
Issued on acquisition of BMC (note 25) | 3.2 |
Vesting of Performance Share Plan awards | 0.3 |
As at 31 December 2024 | 343.7 |
Number of ordinary shares (m) | |
2023 | |
Issued ordinary shares at beginning of year | 1,694.4 |
5:1 share consolidation | (1,355.5) |
Issued ordinary shares after corporate reorganisation | 338.9 |
Issued in connection with: | |
Exercise of savings-related share options | 0.2 |
Vesting of Performance Share Plan awards | 0.6 |
As at 31 December 2023 | 339.7 |
2024 | 2023 | |
£m | £m | |
Dividends paid to Breedon Group plc shareholders | 48.1 | 37.3 |
Dividends paid to non-controlling interests in consolidated subsidiaries | 0.2 | 0.3 |
Total dividends paid | 48.3 | 37. 6 |
Outstanding | |||||
Outstanding | at 31 Dec | ||||
Share options (millions) | at 1 Jan 2024 | Granted | Vested | Lapsed | 2024 |
PSP – non-market based performance | |||||
conditions | 1.4 | 1.0 | (0.2) | (0.2) | 2.0 |
PSP – market based performance | |||||
conditions | 1.1 | 0.7 | (0.2) | (0.2) | 1.4 |
Sharesave Schemes | 4.3 | 1.3 | (0.4) | (1.1) | 4.1 |
6.8 | 3.0 | (0.8) | (1.5) | 7. 5 |
PSP – non-market | PSP – market based | ||
based performance | performance | ||
conditions | conditions | Sharesave | |
Fair value at grant date | £3.59 | £2.19 | £0.86 – £1.12 |
Valuation model | Black–Scholes | Stochastic | Black–Scholes |
Exercise price | – | – | £3.16 – £3.46 |
Share price at grant date | £3.59 | £3.59 | £3.88 |
Holding period | 0–2 years | 0–2 years | – |
Expected volatility | 28–29% | 28–29% | 28–31% |
Risk-free rate | 4.53% | 4.53% | 4.00–4.16% |
Vesting period | 3 years | 3 years | 3–5 years |
Expected dividend yield | n/a | n/a | 3.48% |
2024 | |||
Non- | |||
financial | Financial | ||
Book value | instruments | instruments | |
£m | £m | £m | |
Financial assets | |||
Trade and other receivables | 261.0 | 13.9 | 247.1 |
Cash and cash equivalents | 28.9 | – | 28.9 |
Total financial assets | 289.9 | 13.9 | 276.0 |
Financial liabilities | |||
Borrowings | (385.5) | 2.8 | (388.3) |
Lease liabilities | (48.7) | – | (48 .7) |
Trade and other payables | (283.6) | (34.1) | (249.5) |
Total financial liabilities | (717. 8) | (31.3) | (686.5) |
2023 | |||
Non-financial | Financial | ||
Book value | instruments | instruments | |
£m | £m | £m | |
Financial assets | |||
Trade and other receivables | 228.8 | 10.9 | 217.9 |
Cash and cash equivalents | 126.9 | – | 126.9 |
Total financial assets | 355.7 | 10.9 | 344.8 |
Financial liabilities | |||
Borrowings | (248.8) | 2.7 | (251.5) |
Lease liabilities | (4 8 .0) | – | (48 .0) |
Trade and other payables | (278.6) | (30.2) | (248.4) |
Total financial liabilities | (575.4) | (27. 5) | (5 47.9) |
Carrying amount | ||
2024 | 2023 | |
£m | £m | |
Trade and other receivables | 247.1 | 217. 9 |
Cash and cash equivalents | 28.9 | 126.9 |
276.0 | 344.8 |
Carrying amount | ||
2024 | 2023 | |
£m | £m | |
Great Britain | 142.2 | 144.0 |
Ireland | 34.6 | 39.7 |
United States | 37. 5 | – |
Cement | 32.4 | 33.1 |
Central administration | 0.4 | 1.1 |
247.1 | 217.9 |
2024 | 2023 | |||||
Gross | Impairment | Net | Gross | Impairment | Net | |
£m | £m | £m | £m | £m | £m | |
Not past due | 218.9 | (3.9) | 215.0 | 195.2 | (2.3) | 192.9 |
Past due | ||||||
0-30 days | 19.1 | (0.6) | 18.5 | 13.8 | (0.9) | 12.9 |
Past due | ||||||
31-60 days | 9.3 | (0.7) | 8.6 | 7. 5 | (1.2) | 6.3 |
Past due | ||||||
more than 60 days | 8.4 | (3.4) | 5.0 | 8.3 | (2.5) | 5.8 |
255.7 | (8.6) | 247.1 | 224.8 | (6.9) | 217.9 |
2024 | 2023 | |
£m | £m | |
At 1 January | 6.9 | 8.0 |
Charged to the consolidated income statement during the year | 3.5 | 3.0 |
Business combination | 1.0 | – |
Utilised during the year | (1.7) | (2.0) |
Unused amounts released | (1.1) | (2.1) |
At 31 December | 8.6 | 6.9 |
2024 | 2023 | ||||||
Sterling | Euro | US dollar | Total | Sterling | Euro | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Financial assets | |||||||
Trade and other receivables | 181.1 | 28.5 | 37. 5 | 247.1 | 189.0 | 28.9 | 217. 9 |
Cash and cash equivalents | 15.9 | 11.4 | 1.6 | 28.9 | 121.2 | 5.7 | 126.9 |
Total financial assets | 197.0 | 39.9 | 39.1 | 276.0 | 310.2 | 34.6 | 344.8 |
Financial liabilities | |||||||
Borrowings | (180.0) | (156.5) | (51.8) | (388.3) | (170.0) | (81.5) | (251.5) |
Lease liabilities | (47. 3) | – | (1.4) | (48.7) | (47.9) | (0.1) | (48 .0) |
Trade and other payables | (204.9) | (33.3) | (11.3) | (249.5) | (208.1) | (40. 3) | (248.4) |
Total financial liabilities | (432.2) | (189.8) | (64.5) | (686.5) | (426.0) | (121.9) | (547.9) |
Potential impact on profit | |||||||
before taxation – gain/(loss) | |||||||
10% increase in functional | |||||||
currency | – | (1.3) | (0.9) | (2.2) | – | 0.8 | 0.8 |
10% decrease in functional | |||||||
currency | – | 1.9 | 1.1 | 3.0 | – | (1.0) | (1.0) |
Potential impact on other comprehensive income – gain/ | |||||||
(loss) | |||||||
10% increase in functional | |||||||
currency | – | 13.6 | 2.3 | 15.9 | – | 7.1 | 7.1 |
10% decrease in functional | |||||||
currency | – | (16.7) | (2.8) | (19.5) | – | (8.7) | (8.7) |
2024 | 2023 | |||
Average rate | Year-end rate | Average rate | Year-end rate | |
Sterling/euro | 1.18 | 1.21 | 1.15 | 1.15 |
Sterling/US dollar | 1.29 | 1.26 | 1.24 | 1.27 |
Carrying | Contractual | Within | Between one | More than | |
amount | cash flows | one year | and five years | five years | |
31 December 2024 | £m | £m | £m | £m | £m |
Non–derivative | |||||
financial liabilities | |||||
Revolving credit facility | |||||
– sterling | 10.0 | 18.0 | 2.2 | 15.8 | – |
– euro | 78.6 | 92.6 | 3.9 | 88.7 | – |
– US dollar | 51.8 | 63.7 | 3.3 | 60.4 | – |
USPP loan notes | |||||
– sterling | 170.0 | 203.6 | 4.0 | 40.3 | 159.3 |
– euro | 77.9 | 83.2 | 0.9 | 42.3 | 40.0 |
Lease liabilities | 48.7 | 74.9 | 9.0 | 23.3 | 42.6 |
Trade and other payables | 249.5 | 249.5 | 249.5 | – | – |
686.5 | 785.5 | 272.8 | 270.8 | 241.9 |
Carrying | Contractual | Within | Between one | More than | |
amount | cash flows | one year | and five years | five years | |
31 December 2023 | £m | £m | £m | £m | £m |
Non–derivative | |||||
financial liabilities | |||||
Multi–currency revolving | |||||
credit facility | – | 5.3 | 2.1 | 3.2 | – |
USPP loan notes | |||||
– sterling | 170.0 | 207.5 | 4.0 | 40.8 | 162.7 |
– euro | 81.5 | 88.0 | 1.0 | 44.6 | 42.4 |
Lease liabilities | 48.0 | 72.1 | 9.0 | 23.0 | 40.1 |
Trade and other payables | 248.4 | 248.4 | 248.4 | – | – |
547.9 | 621.3 | 264.5 | 111.6 | 245.2 |
2024 | 2023 | |
£m | £m | |
Fixed rate instruments | ||
Financial liabilities | (296.6) | (299.5) |
Variable rate instruments | ||
Financial assets | 28.9 | 126.9 |
Financial liabilities | (140.4) | – |
Plant, | |||
Land and | equipment | ||
buildings | and vehicles | Total | |
£m | £m | £m | |
Cost | |||
Balance at 1 January 2024 | 51.2 | 32.7 | 83.9 |
Acquired on business combinations (note 25) | 1.2 | – | 1.2 |
Additions | 8.3 | 0.3 | 8.6 |
Disposals and impairments | (0.9) | (3.4) | (4. 3) |
Balance at 31 December 2024 | 59.8 | 29.6 | 89.4 |
Depreciation | |||
Balance at 1 January 2024 | 14.8 | 24.0 | 38.8 |
Charge for the year | 4.0 | 4.1 | 8.1 |
Disposals and impairments | (0.6) | (3.4) | (4.0) |
Balance at 31 December 2024 | 18.2 | 24.7 | 42.9 |
Net book value | |||
At 31 December 2024 | 41.6 | 4.9 | 46.5 |
Cost | |||
Balance at 1 January 2023 | 45.9 | 33.7 | 79.6 |
Acquired on business combinations (note 25) | – | 0.2 | 0.2 |
Additions | 5.5 | 0.9 | 6.4 |
Transfer to owned assets | – | (0.5) | (0.5) |
Disposals and impairments | (0.2) | (1.6) | (1.8) |
Balance at 31 December 2023 | 51.2 | 32.7 | 83.9 |
Depreciation | |||
Balance at 1 January 2023 | 11.6 | 20.9 | 32.5 |
Charge for the year | 3.4 | 4.7 | 8.1 |
Transfer to owned assets | – | (0.2) | (0.2) |
Disposals and impairments | (0.2) | (1.4) | (1.6) |
Balance at 31 December 2023 | 14.8 | 24.0 | 38.8 |
Net book value | |||
At 31 December 2023 | 36.4 | 8.7 | 45.1 |
2024 | 2023 | |
Minimum lease payments | £m | £m |
Less than one year | 9.0 | 9.0 |
Between one and five years | 23.3 | 23.0 |
More than five years | 42.6 | 40.1 |
74.9 | 72.1 |
Sales | Purchases | Receivables | Payables | |
£m | £m | £m | £m | |
2024 | ||||
BEAR Scotland | 21.9 | – | 1.3 | – |
Other | 6.0 | 2.4 | 1.1 | 0.1 |
27.9 | 2.4 | 2.4 | 0.1 | |
2023 | ||||
BEAR Scotland | 21.0 | – | 1.6 | – |
Other | 12.0 | 2.5 | 4.5 | – |
33.0 | 2.5 | 6.1 | – |
2024 | 2023 | |||||
Earnings | Shares | EPS | Earnings | Shares | EPS | |
£m | millions | pence | £m | millions | pence | |
Basic EPS | 96.2 | 342.754 | 28.1 | 105.5 | 339.148 | 31.1 |
Adjustments to earnings | ||||||
Earnings impact of change in deferred | ||||||
tax rate (note 7) | – | – | – | 0.7 | – | 0.2 |
Non-underlying | ||||||
items (note 3) | 21.8 | – | 6.3 | 9.1 | – | 2.7 |
Adjusted Underlying | ||||||
Basic EPS | 118.0 | 342.754 | 34.4 | 115.3 | 339.148 | 34.0 |
2024 | 2023 | |||||
Earnings | Shares | EPS | Earnings | Shares | EPS | |
£m | millions | pence | £m | millions | pence | |
Diluted EPS | 96.2 | 343.738 | 28.0 | 105.5 | 339.849 | 31.0 |
Adjustments to earnings | ||||||
Earnings impact of change in deferred | ||||||
tax rate (note 7) | – | – | – | 0.7 | – | 0.2 |
Non-underlying | ||||||
items (note 3) | 21.8 | – | 6.3 | 9.1 | – | 2.7 |
Adjusted Underlying | ||||||
Diluted EPS | 118.0 | 343.738 | 34.3 | 115.3 | 339.849 | 33.9 |
Country of incorporation or | ||
Name of undertaking | registration | Company registration number |
Breedon Midco Limited | England and Wales | 14777332 |
Minster Surfacing Limited | England and Wales | 04084446 |
Eco-Asphalt Supplies Limited | England and Wales | 13450225 |
Alliance Recycling (UK) Ltd | England and Wales | 09418245 |
Provisional | |
fair value on | |
acquisition | |
£m | |
Intangible assets | 109.9 |
Property, plant and equipment | 81.4 |
Right-of-use assets | 1.2 |
Inventories | 7.2 |
Trade and other receivables | 39.1 |
Cash and cash equivalents | 5.5 |
Trade and other payables | (12.8) |
Provisions | (22.4) |
Borrowings | (85.9) |
Deferred tax liabilities | (4. 5) |
Total acquired net assets | 118.7 |
Cash consideration on completion | 155.6 |
Post-completion payment | 0.2 |
Equity consideration | 12.2 |
Total consideration payable | 168.0 |
Goodwill arising | 49.3 |
Provisional | |
fair value on | |
acquisition | |
£m | |
Intangible assets | 7.8 |
Property, plant and equipment | 6.4 |
Inventories | 0.9 |
Trade and other receivables | 5.0 |
Cash and cash equivalents | 1.8 |
Trade and other payables | (5.6) |
Provisions | (0.1) |
Borrowings | (1.9) |
Deferred tax liabilities | (1.5) |
Total acquired net assets | 12.8 |
Cash consideration on completion | 25.3 |
Deferred consideration | 3.4 |
Total consideration payable | 28.7 |
Goodwill arising | 15.9 |
£m | |
Consideration – cash | 180.9 |
Cash and cash equivalents acquired | (7. 3) |
Net cash consideration shown in the consolidated statement of cash flows | 173.6 |
Share of | |||||||
Central | profit of | ||||||
administration | associate | ||||||
Great | United | and | and joint | ||||
Britain | Ireland | States | Cement | eliminations | ventures | Total | |
2024 | £m | £m | £m | £m | £m | £m | £m |
Revenue | 997.4 | 233.4 | 132.5 | 309.2 | (96.2) | – | 1,576.3 |
Profit from operations | 149.6 | ||||||
Non-underlying | |||||||
items (note 3) | 24.1 | ||||||
Underlying EBIT | 78.5 | 33.6 | 16.4 | 58.5 | (16.8) | 3.5 | 173.7 |
Underlying | |||||||
EBIT margin | 7.9% | 14.4% | 12.4% | 18.9% | 11.0% | ||
Underlying EBIT | 78.5 | 33.6 | 16.4 | 58.5 | (16.8) | 3.5 | 173.7 |
Share of profit | |||||||
of associate and joint ventures | – | – | – | – | – | (3.5) | (3.5) |
Depreciation and mineral depletion | 53.4 | 7.9 | 8.4 | 29.7 | 0.3 | – | 99.7 |
Underlying EBITDA | 131.9 | 41.5 | 24.8 | 88.2 | (16.5) | – | 269.9 |
Underlying EBITDA | |||||||
margin | 13.2% | 17.8% | 18.7% | 28.5% | 17.1% |
Share of | ||||||
Central | profit of | |||||
administration | associate | |||||
Great | and | and joint | ||||
Britain | Ireland | Cement | eliminations | ventures | Total | |
2023 | £m | £m | £m | £m | £m | £m |
Revenue | 1,033.8 | 235.5 | 331.2 | (113.0) | – | 1,487. 5 |
Profit from operations | 145.7 | |||||
Non-underlying | ||||||
items (note 3) | 10.5 | |||||
Underlying EBIT | 86.4 | 29.0 | 55.2 | (17.0) | 2.6 | 156.2 |
Underlying | ||||||
EBIT margin | 8.4% | 12.3% | 16.7% | 10.5% | ||
Underlying EBIT | 86.4 | 29.0 | 55.2 | (17.0) | 2.6 | 156.2 |
Share of profit | ||||||
of associate and joint ventures | – | – | – | – | (2.6) | (2.6) |
Depreciation and mineral depletion | 52.2 | 6.9 | 29.3 | 0.3 | – | 88.7 |
Underlying EBITDA | 138.6 | 35.9 | 84.5 | (16.7) | – | 242.3 |
Underlying EBITDA | ||||||
margin | 13.4% | 15.2% | 25.5% | 16.3% |
2024 | 2023 | |
£m | £m | |
Underlying EBITDA | 269.9 | 242.3 |
Impact of IFRS 16 | (11.0) | (10.3) |
Underlying EBITDA for covenants | 258.9 | 232.0 |
Net Debt (excluding IFRS 16) (note 14) | 356.6 | 121.9 |
Covenant Leverage | 1.4x | 0.5x |
2024 | 2023 | |
£m | £m | |
Net cash from operating activities | 201.7 | 191.9 |
Net cash used in investing activities | (296.2) | (120.4) |
Cash impact of material capital projects | 23.4 | - |
Acquisition of businesses | 173.6 | 18.8 |
Cash impact of non-underlying items | 11.6 | 4.5 |
Free Cash Flow | 114.1 | 94.8 |
Underlying EBITDA | 269.9 | 242.3 |
Free Cash Flow conversion | 42% | 39% |
2024 | 2023 | |
£m | £m | |
Underlying EBIT | 173.7 | 156.2 |
Underlying effective tax rate (note 7) | 21.7% | 20.4% |
Taxation at the Group’s underlying effective rate | (37.7) | (31.9) |
Underlying earnings before interest | 136.0 | 124.3 |
Net assets | 1,170.6 | 1,110.7 |
Net Debt (note 14) | 405.3 | 169.9 |
Invested capital at 31 December | 1,575.9 | 1,280.6 |
Average invested capital 1 | 1,428.3 | 1,261.1 |
Adjustment for timing of significant acquisition 2 | 83.3 | – |
Adjusted average invested capital | 1,511.6 | – |
Return on invested capital 3 | 9.0% | 9.9% |
Proportion | |||
held | |||
directly | Proportion | ||
Registered | by the | held by | |
Company name | address | parent | the Group |
Aggregate Holdings, LLC | 15 | 100 | 100 |
ALBA Traffic Management Limited | 3 | 75 | 75 |
Alfred McAlpine Slate Penrhyn | |||
Limited | 1 | 100 | 100 |
Alliance Recycling (UK) Ltd | 1 | 80 | 80 |
Alpha Resource Management Ltd | 2 | 100 | 100 |
Barney Precast Limited | 1 | 100 | 99.4 |
Berwyn Granite Quarries Limited | 1 | 100 | 100 |
Blinkbonny Quarry (Borders) | |||
Limited | 3 | 100 | 100 |
BMC Development of Caseyville, LLC | 17 | 100 | 100 |
BMC Development of Columbia, LLC | 17 | 100 | 100 |
BMC Development of Defiance, LLC | 15 | 100 | 100 |
BMC Development of Hamel, LLC | 17 | 100 | 100 |
BMC Development of Illinois, LLC | 15 | 100 | 100 |
BMC Development of Lebanon, LLC | 17 | 100 | 100 |
BMC Development of Missouri, Inc | 15 | 100 | 100 |
BMC Development of Warrenton, LLC | 15 | 100 | 100 |
BMC Development of Wright City, LLC | 15 | 100 | 100 |
BMC Development, LLC | 15 | 100 | 100 |
BMC Enterprises, Inc | 15 | 100 | 100 |
BMC Hauling, Inc | 15 | 100 | 100 |
BMC Jefferson, LLC | 15 | 100 | 100 |
BMC Leasing of Illinois, LLC | 15 | 100 | 100 |
BMC Leasing of Missouri, Inc | 15 | 100 | 100 |
BMC Leasing, LLC | 15 | 100 | 100 |
BMC Maintenance, LLC | 15 | 100 | 100 |
BMC Management, Inc | 15 | 100 | 100 |
BMC Missouri Realty, LLC | 15 | 100 | 100 |
BMC Sand, LLC | 15 | 100 | 100 |
BMC St Charles, LLC | 15 | 100 | 100 |
Proportion | |||
held | |||
directly | Proportion | ||
Registered | by the | held by | |
Company name | address | parent | the Group |
BMC Stone, LLC | 15 | 100 | 100 |
Boyne Bay Lime Company Ltd, The | 3 | 100 | 100 |
Breckenridge Jefferson County, Inc | 15 | 100 | 100 |
Breckenridge of Illinois, LLC | 15 | 100 | 100 |
Breckenridge O’Fallon, Inc | 15 | 100 | 100 |
Breckenridge Material Company | 15 | 100 | 100 |
Breedon Aggregates SW Limited | 3 | 100 | 100 |
Breedon Bow Highways Limited | 1 | 100 | 100 |
Breedon Brick Limited | 5 | 100 | 100 |
Breedon Cement Ireland Limited | 5 | 100 | 100 |
Breedon Cement Limited | 1 | 100 | 100 |
Breedon Employee Services Ireland | |||
Limited | 4 | 100 | 100 |
Breedon Facilities Management | |||
Limited | 3 | 100 | 100 |
Breedon Group Limited | 6 | 100 | 100 |
Breedon Group Services Limited | 1 | 100 | 100 |
Breedon Holdings (Jersey) Limited | 6 | 100 | 100 |
Breedon Holdings Limited | 1 | 100 | 100 |
Breedon Investments UK Limited | 1 | 100 | 100 |
Breedon Investments USA Inc | 9 | 100 | 100 |
Breedon Materials Limited | 4 | 100 | 100 |
Breedon Midco Limited | 1 | 100 | 100 |
Breedon Northern Limited | 3 | 100 | 100 |
Breedon Properties Limited | 1 | 100 | 100 |
Breedon Scotland Limited | 3 | 100 | 100 |
Breedon Southern Limited | 1 | 100 | 100 |
Breedon Surfacing Solutions | |||
Ireland Limited | 4 | 100 | 100 |
Breedon Surfacing Solutions | |||
Limited | 1 | 100 | 100 |
Proportion | |||
held | |||
directly | Proportion | ||
Registered | by the | held by | |
Company name | address | parent | the Group |
Breedon Trading Limited | 1 | 100 | 100 |
Breedon Whitemountain Ltd | 3 | 100 | 100 |
BRH Enterprises, LLC | 15 | 100 | 100 |
BRM, LLC | 15 | 100 | 100 |
Broome Bros. (Doncaster) Limited | 1 | 100 | 100 |
City Asphalt Limited | 8 | 100 | 80 |
City Mini Mix (Notts) Limited | 1 | 100 | 100 |
Clearwell Quarries Limited | 1 | 100 | 99.4 |
Cocklebank Conservations Limited | 1 | 100 | 100 |
Cwmorthin Slate Quarry 1994 | |||
Company Limited | 1 | 100 | 100 |
Deckal Limited | 7 | 100 | 100 |
Eastern Missouri Concrete, LLC | 15 | 100 | 100 |
Eco-Asphalt Supplies Limited | 1 | 100 | 100 |
EJCC Limited | 1 | 100 | 100 |
Enneurope Holdings Limited | 1 | 100 | 100 |
Enneurope Limited | 1 | 100 | 100 |
Flemings’ Fireclays Limited | 4 | 100 | 100 |
G&T Investing, LLC | 15 | 100 | 100 |
Glencarne Bricks Limited | 4 | 100 | 100 |
Glenfarne Clayware Limited | 4 | 100 | 100 |
Greenshine | 7 | 100 | 100 |
Hart Aggregates Limited | 1 | 100 | 100 |
Hope Construction Products | |||
Limited | 1 | 100 | 100 |
Hope Dormant 1 Limited | 1 | 100 | 100 |
Hope Ready Mixed Concrete | |||
Limited | 1 | 100 | 100 |
Humberside Aggregates Limited | 1 | 100 | 100 |
Huntsman’s Quarries Limited | 1 | 100 | 100 |
Proportion | |||
held | |||
directly | Proportion | ||
Registered | by the | held by | |
Company name | address | parent | the Group |
Kettering Bituminous Products | |||
Limited | 1 | 100 | 80 |
Kilcarn Limited | 2 | 100 | 100 |
Kingscourt Bricks Limited | 2 | 100 | 100 |
Kingscourt Clay Products Limited | 2 | 100 | 100 |
Lagan Airports Limited | 2 | 100 | 100 |
Lagan Asphalt (UK) Ltd | 2 | 100 | 100 |
Lagan Asphalt Group Limited | 2 | 100 | 100 |
Lagan Asphalt Limited | 4 | 100 | 100 |
Lagan Bitumen Limited | 1 | 100 | 100 |
Lagan Cement Limited | 2 | 100 | 100 |
Lagan Cement Products Limited | 2 | 100 | 100 |
Lagan Group (Holdings) Limited | 7 | 100 | 100 |
Lagan Group Limited | 7 | 100 | 100 |
Lagan Hibernian Limited | 4 | 100 | 100 |
Lagan Materials Limited | 4 | 100 | 100 |
Lagan Whitemountain Limited | 2 | 100 | 100 |
Marwyn Materials (UK) Limited | 1 | 100 | 100 |
MC Materials, LLC | 15 | 100 | 100 |
Micromix (Northern) Limited | 1 | 100 | 100 |
Midwest Aggregates Limited | 5 | 100 | 100 |
Minster Surfacing Limited | 1 | 80 | 80 |
Mulholland Bros (Brick and Sand) | |||
Limited | 2 | 99.9 | 99.9 |
Natural Building Materials Limited | 1 | 99.4 | 99.4 |
Nith Aggregates Limited | 1 | 100 | 100 |
Nottingham Ready Mix Limited | 1 | 100 | 100 |
Ozark Building Materials, LLC | 15 | 100 | 100 |
Phoenix Surfacing Limited | 1 | 80 | 80 |
Pile’s Concrete, LLC | 16 | 100 | 100 |
Proportion | |||
held | |||
directly | Proportion | ||
Registered | by the | held by | |
Company name | address | parent | the Group |
Pinnacle Construction Materials | |||
Limited | 1 | 100 | 100 |
Politte Ready Mix, LLC | 15 | 100 | 100 |
Pro Mini Mix Concrete, Mortars and Screeds Limited | 1 | 100 | 100 |
Raineri Building Materials, LLC | 15 | 100 | 100 |
RMC, LLC | 15 | 100 | 100 |
Roadmix Limited | 2 | 100 | 100 |
Roadway Civil Engineering & | |||
Surfacing Ltd | 1 | 100 | 100 |
Robinson Quarry Masters Limited | 2 | 100 | 100 |
RT Mycock & Sons Limited | 1 | 100 | 100 |
SCP Holdings, LLC | 15 | 100 | 100 |
Severn Sands (Holdings) Limited | 1 | 100 | 100 |
Severn Sands Limited | 1 | 100 | 100 |
Sherburn Cement Limited | 1 | 100 | 100 |
Sherburn Minerals Limited | 1 | 100 | 100 |
Sherburn Sand Company Limited | 1 | 100 | 100 |
Sherburn Stone Company Limited | 1 | 100 | 100 |
SMRM Holdings, LLC | 15 | 100 | 100 |
Staffs Concrete Limited | 1 | 100 | 100 |
Stewart Concrete Products, LLC | 15 | 100 | 100 |
The Cwt-Y-Bugail Slate Quarries | |||
Limited | 1 | 100 | 100 |
The Waveney Asphalt Company | |||
Limited | 1 | 100 | 100 |
Thomas Bow Limited | 8 | 80 | 80 |
UK Stone Direct Limited | 1 | 100 | 100 |
Welsh Slate Limited | 1 | 100 | 100 |
Whitemountain Quarries Ltd | 2 | 100 | 100 |
Proportion | |||
held | |||
directly | Proportion | ||
Registered | by the | held by | |
Company name | address | parent | the Group |
BEAR Scotland Limited | 14 | 37. 5 | 37.5 |
Breedon Bowen Limited | 1 | 50 | 50 |
Breedon Colas Limited | 1 | 50 | 50 |
Capital Concrete Limited | 10 | 43 | 43 |
H.V. Bowen & Sons (Quarry) Ltd | 1 | 100 | 50 |
H.V. Bowen & Sons (Transport) | |||
Limited | 1 | 100 | 50 |
Kingscourt Country Manor Brick | |||
Company Limited | 11 | 50 | 50 |
Lough Neagh Sand Traders | |||
Limited | 20 | 25 | 25 |
Northern Quarry Products | |||
Limited | 12 | 50 | 50 |
PSV (UK) Ltd | 1 | 100 | 50 |
Rolla Ready Mix, LLC | 18 | 50 | 50 |
RRM Real Estate Partnership | 19 | 50 | 50 |
Welsh Slate Europe B.V. | 13 | 50 | 50 |