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 | 35,481.00 | 29,542.00 | 24,743.00 | 21,361.00 | 20,261.00 |
Operating Profit / Loss | 15,345.00 | 12,432.00 | 14,042.00 | 11,536.00 | 11,079.00 |
Net Interest | n/a | n/a | n/a | n/a | n/a |
Pre Tax Profit | 15,405.00 | 12,419.00 | 10,402.00 | 8,240.00 | 4,813.00 |
Post Tax Profit | 10,575.00 | 8,416.00 | 6,965.00 | 6,034.00 | 3,485.00 |
Profit for the Period | 10,575.00 | 8,416.00 | 6,965.00 | 6,034.00 | 3,485.00 |
Equity Holders of Parent Company | 10,054.00 | 8,019.00 | 6,559.00 | 5,069.00 | 2,729.00 |
Minority Interests | 521.00 | 397.00 | 406.00 | 965.00 | 756.00 |
Continuing EPS | |||||
Earnings per Share (Basic) | 168.00 EUX | 129.00 EUX | 98.00 EUX | 67.00 EUX | 14.00 EUX |
Earnings per Share (Diluted) | 168.00 EUX | 129.00 EUX | 98.00 EUX | 67.00 EUX | 14.00 EUX |
Earnings per Share (Adjusted) | 168.00 EUX | 129.00 EUX | 104.00 EUX | 71.00 EUX | 14.00 EUX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 168.00 EUX | 129.00 EUX | 98.00 EUX | 67.00 EUX | 14.00 EUX |
Earnings per Share (Diluted) | 168.00 EUX | 129.00 EUX | 98.00 EUX | 67.00 EUX | 14.00 EUX |
Earnings per Share (Adjusted) | 168.00 EUX | 129.00 EUX | 104.00 EUX | 71.00 EUX | 14.00 EUX |
Dividend per Share | 0.70 EUR | 0.55 EUR | 0.43 EUR | 0.31 EUR | 0.06 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 | 2,490.00 | 2,363.00 | 2,156.00 | 2,197.00 | 2,345.00 |
Property, Plant and Equipment | 9,759.00 | 9,253.00 | 8,737.00 | 7,298.00 | 7,823.00 |
Investments | 989.00 | 976.00 | 916.00 | 900.00 | 1,437.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 179,332.00 | 212,939.00 | 183,846.00 | 185,006.00 | 176,435.00 |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 192,570.00 | 225,531.00 | 195,655.00 | 195,401.00 | 188,040.00 |
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 | 514,379.00 | 527,148.00 | 494,177.00 | 440,476.00 | 433,188.00 |
Total Current Assets | 514,379.00 | 527,148.00 | 494,177.00 | 440,476.00 | 433,188.00 |
Other Assets | 65,453.00 | 22,879.00 | 22,259.00 | 27,008.00 | 112,569.00 |
Total Assets | 772,402.00 | 775,558.00 | 712,091.00 | 662,885.00 | 733,797.00 |
Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | 575.00 | 878.00 | n/a | n/a | n/a |
Total Current Liabilities | 575.00 | 878.00 | 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 | 2,458.00 | 1,677.00 | n/a | n/a | n/a |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 2,458.00 | 1,677.00 | n/a | n/a | n/a |
Net Assets | 60,014.00 | 55,265.00 | 50,516.00 | 48,760.00 | 50,020.00 |
Capital and Reserves | |||||
Share Capital | 2,824.00 | 2,861.00 | n/a | n/a | n/a |
Share Premium Account | 19,184.00 | 19,769.00 | n/a | n/a | n/a |
Other Reserves | -7,046.00 | -7,166.00 | n/a | n/a | n/a |
Retained Earnings | 40,693.00 | 36,237.00 | n/a | n/a | n/a |
Shareholders Funds | 55,655.00 | 51,701.00 | 46,893.00 | 43,907.00 | 44,549.00 |
Minority Interests / Other Equity | 4,359.00 | 3,564.00 | 3,623.00 | 4,853.00 | 5,471.00 |
Total Equity | 60,014.00 | 55,265.00 | 50,516.00 | 48,760.00 | 50,020.00 |
31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
Operating Margin | 43.25% | 42.08% | 56.75% | 54.00% | 54.68% |
Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
Dividend Cover | 2.40 | 2.35 | 2.97 | 2.29 | n/a |
Dividend Yield | 7.40 | 6.70 | 6.20 | 5.90 | n/a |
PE Ratio | 5.60 | 6.40 | 5.50 | 7.40 | 28.90 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | -21.43% | -36.36% | -11.43% | n/a% |
Net Asset Value per Share | 8.68 EUR | 7.98 EUR | 7.30 EUR | 7.03 EUR | 7.20 EUR |