Date of Accounts | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
Revenue | 56,810.00 | 51,415.00 | 45,972.00 | 42,610.00 | 47,715.00 |
Operating Profit / Loss | 15,846.00 | 14,548.00 | 14,115.00 | 2,172.00 | 12,219.00 |
Net Interest | n/a | n/a | n/a | n/a | n/a |
Pre Tax Profit | 16,459.00 | 15,250.00 | 14,547.00 | -2,076.00 | 12,543.00 |
Post Tax Profit | 12,183.00 | 10,764.00 | 9,653.00 | -7,708.00 | 8,116.00 |
Profit for the Period | 12,183.00 | 10,764.00 | 9,653.00 | -7,708.00 | 8,116.00 |
Equity Holders of Parent Company | 11,076.00 | 9,605.00 | 8,124.00 | 1,063.00 | 6,515.00 |
Minority Interests | 1,107.00 | 1,159.00 | 1,529.00 | -8,771.00 | 1,601.00 |
Continuing EPS | |||||
Earnings per Share (Basic) | 65.00 EUX | 54.00 EUX | 43.80 EUX | -53.80 EUX | 34.70 EUX |
Earnings per Share (Diluted) | 65.00 EUX | 54.00 EUX | 43.80 EUX | -53.80 EUX | 34.60 EUX |
Earnings per Share (Adjusted) | 65.00 EUX | 54.00 EUX | 43.80 EUX | -53.80 EUX | 44.90 EUX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 65.00 EUX | 54.00 EUX | 43.80 EUX | -53.80 EUX | 34.70 EUX |
Earnings per Share (Diluted) | 65.00 EUX | 54.00 EUX | 43.80 EUX | -53.80 EUX | 34.60 EUX |
Earnings per Share (Adjusted) | 65.00 EUX | 54.00 EUX | 43.80 EUX | -53.80 EUX | 44.90 EUX |
Dividend per Share | n/a EUR | 0.06 EUR | 0.05 EUR | 0.03 EUR | n/a EUR |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
Non-Current Assets | |||||
Intangible Assets | 19,871.00 | 18,645.00 | 16,584.00 | 15,908.00 | 27,687.00 |
Property, Plant and Equipment | 33,882.00 | 34,073.00 | 33,321.00 | 32,735.00 | 35,235.00 |
Investments | 7,646.00 | 7,615.00 | 7,525.00 | 7,622.00 | 8,772.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 58,089.00 | 68,943.00 | 79,337.00 | 86,448.00 | 86,408.00 |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 119,488.00 | 129,276.00 | 136,767.00 | 142,713.00 | 158,102.00 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | n/a | n/a | n/a | n/a | n/a |
Cash at Bank and in Hand | n/a | n/a | n/a | n/a | n/a |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 1,606,488.00 | 1,549,846.00 | 1,415,734.00 | 1,314,870.00 | 1,311,059.00 |
Total Current Assets | 1,606,488.00 | 1,549,846.00 | 1,415,734.00 | 1,314,870.00 | 1,311,059.00 |
Other Assets | 71,086.00 | 55,537.00 | 43,334.00 | 50,667.00 | 53,534.00 |
Total Assets | 1,797,062.00 | 1,734,659.00 | 1,595,835.00 | 1,508,250.00 | 1,522,695.00 |
Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Provisions | 8,441.00 | 8,149.00 | 9,583.00 | 10,852.00 | 13,987.00 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 8,441.00 | 8,149.00 | 9,583.00 | 10,852.00 | 13,987.00 |
Net Assets | 104,241.00 | 97,585.00 | 97,053.00 | 91,322.00 | 110,659.00 |
Capital and Reserves | |||||
Share Capital | 8,092.00 | 8,397.00 | 8,670.00 | 8,670.00 | 8,309.00 |
Share Premium Account | 44,373.00 | 46,273.00 | 47,979.00 | 52,013.00 | 52,446.00 |
Other Reserves | 24,471.00 | -32,268.00 | -29,992.00 | -44,790.00 | -2,397.00 |
Retained Earnings | 18,487.00 | 66,702.00 | 60,273.00 | 65,583.00 | 41,713.00 |
Shareholders Funds | 95,423.00 | 89,104.00 | 86,930.00 | 81,476.00 | 100,071.00 |
Minority Interests / Other Equity | 8,818.00 | 8,481.00 | 10,123.00 | 9,846.00 | 10,588.00 |
Total Equity | 104,241.00 | 97,585.00 | 97,053.00 | 91,322.00 | 110,659.00 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 27.89% | 28.30% | 30.70% | 5.10% | 25.61% |
Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
Dividend Cover | 8.02 | 4.58 | 4.38 | -19.56 | 4.49 |
Dividend Yield | 2.10 | 4.00 | 3.40 | 1.00 | 2.70 |
PE Ratio | 5.90 | 5.40 | 6.60 | n/a | 8.30 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | 45.43% | -15.11% | -72.50% | 263.64% |
Net Asset Value per Share | 5.34 EUR | 4.99 EUR | 5.09 EUR | 4.77 EUR | 5.25 EUR |