Date of Accounts | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Revenue | 61,876.00 | 57,423.00 | 51,415.00 | 45,972.00 | 42,610.00 |
Operating Profit / Loss | 35,842.00 | 31,998.00 | 14,548.00 | 14,115.00 | 2,172.00 |
Net Interest | n/a | n/a | n/a | n/a | n/a |
Pre Tax Profit | 19,027.00 | 16,459.00 | 15,250.00 | 14,547.00 | -2,076.00 |
Post Tax Profit | 13,744.00 | 12,183.00 | 10,764.00 | 9,653.00 | -7,708.00 |
Profit for the Period | 13,744.00 | 12,183.00 | 10,764.00 | 9,653.00 | -7,708.00 |
Equity Holders of Parent Company | 12,574.00 | 11,076.00 | 9,605.00 | 8,124.00 | 1,063.00 |
Minority Interests | 1,170.00 | 1,107.00 | 1,159.00 | 1,529.00 | -8,771.00 |
Continuing EPS | |||||
Earnings per Share (Basic) | 77.00 EUX | 65.00 EUX | 54.00 EUX | 43.80 EUX | -53.80 EUX |
Earnings per Share (Diluted) | 77.00 EUX | 65.00 EUX | 54.00 EUX | 43.80 EUX | -53.80 EUX |
Earnings per Share (Adjusted) | 77.00 EUX | 65.00 EUX | 54.00 EUX | 43.80 EUX | -53.80 EUX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 77.00 EUX | 65.00 EUX | 54.00 EUX | 43.80 EUX | -53.80 EUX |
Earnings per Share (Diluted) | 77.00 EUX | 65.00 EUX | 54.00 EUX | 43.80 EUX | -53.80 EUX |
Earnings per Share (Adjusted) | 77.00 EUX | 65.00 EUX | 54.00 EUX | 43.80 EUX | -53.80 EUX |
Dividend per Share | 0.10 EUR | 0.18 EUR | 0.12 EUR | 0.10 EUR | 0.03 EUR |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Non-Current Assets | |||||
Intangible Assets | 19,259.00 | 19,871.00 | 18,645.00 | 16,584.00 | 15,908.00 |
Property, Plant and Equipment | 32,087.00 | 33,882.00 | 34,073.00 | 33,321.00 | 32,735.00 |
Investments | 7,277.00 | 7,646.00 | 7,615.00 | 7,525.00 | 7,622.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 64,100.00 | 56,328.00 | 68,943.00 | 79,337.00 | 86,448.00 |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 122,723.00 | 117,727.00 | 129,276.00 | 136,767.00 | 142,713.00 |
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 | 1,359,044.00 | 1,367,240.00 | 1,549,846.00 | 1,415,734.00 | 1,314,870.00 |
Total Current Assets | 1,359,044.00 | 1,367,240.00 | 1,549,846.00 | 1,415,734.00 | 1,314,870.00 |
Other Assets | 355,314.00 | 312,095.00 | 55,537.00 | 43,334.00 | 50,667.00 |
Total Assets | 1,837,081.00 | 1,797,062.00 | 1,734,659.00 | 1,595,835.00 | 1,508,250.00 |
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 | 8,407.00 | 8,441.00 | 8,149.00 | 9,583.00 | 10,852.00 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 8,407.00 | 8,441.00 | 8,149.00 | 9,583.00 | 10,852.00 |
Net Assets | 107,327.00 | 104,241.00 | 97,585.00 | 97,053.00 | 91,322.00 |
Capital and Reserves | |||||
Share Capital | 7,576.00 | 8,092.00 | 8,397.00 | 8,670.00 | 8,670.00 |
Share Premium Account | 40,079.00 | 44,373.00 | 46,273.00 | 47,979.00 | 52,013.00 |
Other Reserves | -43,954.00 | -42,232.00 | -32,268.00 | -29,992.00 | -44,790.00 |
Retained Earnings | 94,900.00 | 85,190.00 | 66,702.00 | 60,273.00 | 65,583.00 |
Shareholders Funds | 98,601.00 | 95,423.00 | 89,104.00 | 86,930.00 | 81,476.00 |
Minority Interests / Other Equity | 8,726.00 | 8,818.00 | 8,481.00 | 10,123.00 | 9,846.00 |
Total Equity | 107,327.00 | 104,241.00 | 97,585.00 | 97,053.00 | 91,322.00 |
31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
Operating Margin | 57.93% | 55.72% | 28.30% | 30.70% | 5.10% |
Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
Dividend Cover | 7.70 | 3.69 | 4.58 | 4.38 | -19.56 |
Dividend Yield | 2.30 | 4.50 | 3.90 | 3.40 | 1.00 |
PE Ratio | 5.80 | 6.10 | 5.50 | 6.80 | n/a |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | 76.00% | 45.43% | -15.11% | -72.50% |
Net Asset Value per Share | 5.82 EUR | 5.58 EUR | 5.22 EUR | 5.32 EUR | 4.98 EUR |