Kingspan Group plc (ISE:KRX)

Kingspan Group Balance Sheet

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	1,005	938.7	649.3	641.4	1,330
Trading Asset Securities	-	-	-	-	0.6
Cash & Short-Term Investments	1,005	938.7	649.3	641.4	1,330
Cash Growth	7.11%	44.57%	1.23%	-51.79%	596.86%
Accounts Receivable	1,148	1,052	1,137	1,023	702.2
Other Receivables	165	133.6	129.9	136.3	65.2
Receivables	1,313	1,185	1,267	1,159	767.4
Inventory	1,197	964.3	1,236	1,139	505.9
Prepaid Expenses	77	68.8	61.7	69.2	32.2
Other Current Assets	4.7	-	0.4	0.3	19.2
Total Current Assets	3,597	3,157	3,214	3,009	2,655
Property, Plant & Equipment	2,490	1,786	1,643	1,311	1,086
Long-Term Investments	38.4	128.4	93.6	13.2	8.2
Goodwill	3,366	2,661	2,496	1,909	1,479
Other Intangible Assets	239.2	188.4	191.8	93.2	82.7
Long-Term Deferred Tax Assets	84.5	79.6	40.1	34.7	23
Other Long-Term Assets	4.3	1	3.3	17.9	8
Total Assets	9,820	8,002	7,681	6,388	5,342
Accounts Payable	726.3	610.9	661.7	726.8	419.9
Accrued Expenses	630.5	544	541.4	519.5	370.1
Current Portion of Long-Term Debt	197.4	198.3	82.7	77.3	209.5
Current Portion of Leases	64.2	50.3	45.5	35.1	27.4
Current Income Taxes Payable	90.6	108.7	103.3	101.7	86.7
Current Unearned Revenue	142.1	140.1	117.2	99.5	33.7
Other Current Liabilities	401.4	260.6	248.9	109.5	55.9
Total Current Liabilities	2,253	1,913	1,801	1,669	1,203
Long-Term Debt	2,374	1,709	2,094	1,318	1,374
Long-Term Leases	185.8	180.3	163.4	125.3	89.8
Long-Term Deferred Tax Liabilities	113.9	60.9	55.2	34.7	32.4
Other Long-Term Liabilities	260.5	152.6	119.7	235.5	190.9
Total Liabilities	5,229	4,054	4,286	3,429	2,944
Common Stock	24	23.9	23.9	23.9	23.8
Additional Paid-In Capital	215.9	129.3	112.4	94.4	95.6
Retained Earnings	4,640	4,087	3,528	3,108	2,597
Treasury Stock	-186.8	-55.8	-56.9	-57.3	-11.6
Comprehensive Income & Other	-400.4	-336	-287.3	-277	-356.1
Total Common Equity	4,293	3,848	3,320	2,892	2,349
Minority Interest	298.3	99.8	75.8	67.2	48.7
Shareholders' Equity	4,591	3,948	3,396	2,959	2,398
Total Liabilities & Equity	9,820	8,002	7,681	6,388	5,342
Total Debt	2,822	2,138	2,386	1,556	1,701
Net Cash (Debt)	-1,816	-1,199	-1,736	-914.1	-370.2
Net Cash Per Share	-9.89	-6.55	-9.49	-5.00	-2.03
Filing Date Shares Outstanding	182.93	181.61	181.61	181.34	181.53
Total Common Shares Outstanding	182.93	181.61	181.61	181.34	181.53
Working Capital	1,345	1,244	1,413	1,340	1,452
Book Value Per Share	23.47	21.19	18.28	15.95	12.94
Tangible Book Value	687.6	999	632.4	890.3	787.4
Tangible Book Value Per Share	3.76	5.50	3.48	4.91	4.34
Land	1,214	1,009	945	819.8	676.4
Machinery	2,849	2,067	1,862	1,581	1,356
Construction In Progress	242.7	132.9	136.1	87.4	67.1

Source: S&P Global Market Intelligence. Standard template. Financial Sources.