Date of Accounts | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 30-03-2023 | 30-03-2022 | 30-03-2021 | 30-03-2020 | 31-03-2019 |
Revenue | 45,706.00 | 45,580.00 | 43,809.00 | 44,974.00 | 43,666.00 |
Operating Profit / Loss | 13,863.00 | 5,424.00 | 4,755.00 | 6,604.00 | -43.00 |
Net Interest | -1,480.00 | -1,710.00 | -1,027.00 | -3,549.00 | -1,655.00 |
Pre Tax Profit | 12,816.00 | 4,103.00 | 4,400.00 | 795.00 | -2,613.00 |
Post Tax Profit | 12,335.00 | 2,773.00 | 536.00 | -455.00 | -4,109.00 |
Profit for the Period | 12,335.00 | 2,773.00 | 536.00 | -455.00 | -7,644.00 |
Equity Holders of Parent Company | 11,838.00 | 2,237.00 | 112.00 | -920.00 | -8,020.00 |
Minority Interests | 497.00 | 536.00 | 424.00 | 465.00 | 376.00 |
Continuing EPS | |||||
Earnings per Share (Basic) | 42.77 EUX | 7.71 EUX | 0.38 EUX | -3.13 EUX | -16.25 EUX |
Earnings per Share (Diluted) | 42.62 EUX | 7.68 EUX | 0.38 EUX | -3.13 EUX | -16.25 EUX |
Earnings per Share (Adjusted) | 11.45 EUX | 11.68 EUX | 8.08 EUX | 5.60 EUX | 6.27 EUX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 42.77 EUX | 7.71 EUX | 0.38 EUX | -3.13 EUX | -29.05 EUX |
Earnings per Share (Diluted) | 42.62 EUX | 7.68 EUX | 0.38 EUX | -3.13 EUX | -29.05 EUX |
Earnings per Share (Adjusted) | 11.45 EUX | 11.68 EUX | 8.08 EUX | 5.60 EUX | 6.27 EUX |
Dividend per Share | 0.09 EUR | 0.13 EUR | 0.09 EUR | 0.09 EUR | 0.09 EUR |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 30-03-2023 | 30-03-2022 | 30-03-2021 | 30-03-2020 | 31-03-2019 |
Non-Current Assets | |||||
Intangible Assets | 47,207.00 | 53,244.00 | 53,549.00 | 53,523.00 | 41,005.00 |
Property, Plant and Equipment | 37,992.00 | 40,804.00 | 41,243.00 | 39,197.00 | 27,432.00 |
Investments | 12,172.00 | 6,396.00 | 5,595.00 | 6,623.00 | 4,822.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Assets | 27,488.00 | 26,027.00 | 26,406.00 | 36,181.00 | 29,786.00 |
Total Non-Current Assets | 124,859.00 | 126,471.00 | 126,793.00 | 135,524.00 | 103,045.00 |
Current Assets | |||||
Inventories | 956.00 | 836.00 | 676.00 | 585.00 | 714.00 |
Trade and Other Receivables | 10,705.00 | 11,019.00 | 10,923.00 | 11,411.00 | 12,190.00 |
Cash at Bank and in Hand | 11,705.00 | 7,496.00 | 5,821.00 | 13,284.00 | 13,637.00 |
Current Asset Investments | 7,017.00 | 7,931.00 | 9,159.00 | 7,089.00 | 13,012.00 |
Other Current Assets | 279.00 | 296.00 | 1,691.00 | 275.00 | 264.00 |
Total Current Assets | 30,662.00 | 27,578.00 | 28,270.00 | 32,644.00 | 39,817.00 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 155,521.00 | 154,049.00 | 155,063.00 | 168,168.00 | 142,862.00 |
Current Liabilities | |||||
Borrowings | 15,206.00 | 12,455.00 | 8,488.00 | 13,676.00 | 6,114.00 |
Other Current Liabilities | 19,378.00 | 21,192.00 | 20,223.00 | 18,780.00 | 19,409.00 |
Total Current Liabilities | 34,584.00 | 33,647.00 | 28,711.00 | 32,456.00 | 25,523.00 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 51,669.00 | 58,131.00 | 59,272.00 | 62,892.00 | 48,685.00 |
Provisions | 2,343.00 | 2,401.00 | 3,842.00 | 3,517.00 | 1,720.00 |
Other Non-Current Liabilities | 2,442.00 | 2,797.00 | 5,422.00 | 5,627.00 | 3,489.00 |
Total Non-Current Liabilities | 56,454.00 | 63,329.00 | 68,536.00 | 72,036.00 | 53,894.00 |
Net Assets | 64,483.00 | 57,073.00 | 57,816.00 | 62,625.00 | 63,445.00 |
Capital and Reserves | |||||
Share Capital | 4,797.00 | 4,797.00 | 4,797.00 | 4,797.00 | 4,796.00 |
Share Premium Account | 149,145.00 | 149,018.00 | 150,812.00 | 152,629.00 | n/a |
Other Reserves | -120,805.00 | -129,300.00 | 21,782.00 | 24,333.00 | 174,147.00 |
Retained Earnings | 30,262.00 | 30,268.00 | -121,587.00 | -120,349.00 | -116,725.00 |
Shareholders Funds | 63,399.00 | 54,783.00 | 55,804.00 | 61,410.00 | 62,218.00 |
Minority Interests / Other Equity | 1,084.00 | 2,290.00 | 2,012.00 | 1,215.00 | 1,227.00 |
Total Equity | 64,483.00 | 57,073.00 | 57,816.00 | 62,625.00 | 63,445.00 |
30-03-2023 | 30-03-2022 | 30-03-2021 | 30-03-2020 | 31-03-2019 | |
Operating Margin | 30.33% | 11.90% | 10.85% | 14.68% | -0.10% |
Return on Capital Employed | 16.53% | 7.57% | 7.15% | 4.87% | -1.21% |
Dividend Cover | 1.27 | 1.30 | 0.90 | 0.62 | 0.70 |
Dividend Yield | 8.70 | 6.20 | 5.90 | 6.90 | 5.60 |
PE Ratio | 9.10 | 12.40 | 18.80 | 23.20 | 25.60 |
PEG | n/a | 6.20 | n/a | n/a | 2.10 |
Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | n/a% |
Net Asset Value per Share | 0.64 EUR | 0.14 EUR | 0.16 EUR | 0.34 EUR | 0.83 EUR |