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 | 27,283.00 | 27,655.00 | 25,684.00 | 25,776.00 | 25,877.00 |
Operating Profit / Loss | -15,751.00 | 10,523.00 | 10,234.00 | 9,962.00 | 9,016.00 |
Net Interest | -1,895.00 | 1,641.00 | -1,486.00 | -1,745.00 | -1,602.00 |
Pre Tax Profit | -17,061.00 | 9,324.00 | 9,163.00 | 8,672.00 | 7,912.00 |
Post Tax Profit | -14,189.00 | 6,846.00 | 6,974.00 | 6,564.00 | 5,849.00 |
Profit for the Period | -14,189.00 | 6,846.00 | 6,974.00 | 6,564.00 | 5,849.00 |
Equity Holders of Parent Company | -14,367.00 | 6,666.00 | 6,801.00 | 6,400.00 | 5,704.00 |
Minority Interests | 178.00 | 180.00 | 173.00 | 164.00 | 145.00 |
Continuing EPS | |||||
Earnings per Share (Basic) | -646.60p | 293.30p | 296.90p | 280.00p | 249.70p |
Earnings per Share (Diluted) | -646.60p | 291.90p | 295.60p | 278.90p | 249.00p |
Earnings per Share (Adjusted) | 375.60p | 373.20p | 330.40p | 333.00p | 324.80p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -646.60p | 293.30p | 296.90p | 280.00p | 249.70p |
Earnings per Share (Diluted) | -646.60p | 291.90p | 295.60p | 278.90p | 249.00p |
Earnings per Share (Adjusted) | 375.60p | 373.20p | 330.40p | 333.00p | 324.80p |
Dividend per Share | 230.89p | 217.80p | 215.60p | 210.40p | 203.00p |
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 | 95,562.00 | 129,075.00 | 115,625.00 | 115,343.00 | 118,787.00 |
Property, Plant and Equipment | 4,583.00 | 4,867.00 | 4,953.00 | 5,060.00 | 5,518.00 |
Investments | 2,088.00 | 2,141.00 | 1,998.00 | 1,818.00 | 1,872.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 109.00 | 131.00 | 243.00 | n/a | n/a |
Other Non-Current Assets | 2,188.00 | 1,923.00 | 1,739.00 | 1,857.00 | 1,554.00 |
Total Non-Current Assets | 104,530.00 | 138,137.00 | 124,558.00 | 124,078.00 | 127,731.00 |
Current Assets | |||||
Inventories | 4,938.00 | 5,671.00 | 5,279.00 | 5,998.00 | 6,094.00 |
Trade and Other Receivables | 3,793.00 | 4,516.00 | 4,068.00 | 3,721.00 | 4,093.00 |
Cash at Bank and in Hand | 4,659.00 | 3,446.00 | 2,809.00 | 3,139.00 | 2,526.00 |
Current Asset Investments | 601.00 | 579.00 | 456.00 | 242.00 | 123.00 |
Other Current Assets | 181.00 | 430.00 | 195.00 | 509.00 | 435.00 |
Total Current Assets | 14,172.00 | 14,642.00 | 12,807.00 | 13,609.00 | 13,271.00 |
Other Assets | 14.00 | 767.00 | n/a | 3.00 | 3.00 |
Total Assets | 118,716.00 | 153,546.00 | 137,365.00 | 137,690.00 | 141,005.00 |
Current Liabilities | |||||
Borrowings | 4,324.00 | 4,413.00 | 3,992.00 | 4,041.00 | 7,562.00 |
Other Current Liabilities | 11,349.00 | 13,440.00 | 11,152.00 | 11,437.00 | 11,261.00 |
Total Current Liabilities | 15,673.00 | 17,853.00 | 15,144.00 | 15,478.00 | 18,823.00 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 35,406.00 | 38,726.00 | 35,666.00 | 39,927.00 | 37,804.00 |
Provisions | 12,723.00 | 18,862.00 | 16,854.00 | 16,701.00 | 17,438.00 |
Other Non-Current Liabilities | 1,980.00 | 2,395.00 | 2,300.00 | 2,629.00 | 2,780.00 |
Total Non-Current Liabilities | 50,109.00 | 59,983.00 | 54,820.00 | 59,257.00 | 58,022.00 |
Net Assets | 52,934.00 | 75,710.00 | 67,401.00 | 62,955.00 | 64,160.00 |
Capital and Reserves | |||||
Share Capital | 614.00 | 614.00 | 614.00 | 614.00 | 614.00 |
Share Premium Account | 26,630.00 | 26,628.00 | 26,622.00 | 26,618.00 | 26,609.00 |
Other Reserves | -894.00 | 2,360.00 | -6,032.00 | -6,600.00 | -3,555.00 |
Retained Earnings | 24,531.00 | 44,081.00 | 44,212.00 | 42,041.00 | 40,234.00 |
Shareholders Funds | 50,881.00 | 73,683.00 | 65,416.00 | 62,673.00 | 63,902.00 |
Minority Interests / Other Equity | 2,053.00 | 2,027.00 | 1,985.00 | 282.00 | 258.00 |
Total Equity | 52,934.00 | 75,710.00 | 67,401.00 | 62,955.00 | 64,160.00 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | -57.73% | 38.05% | 39.85% | 38.65% | 34.84% |
Return on Capital Employed | -154.36% | 88.96% | 128.49% | 125.79% | 116.35% |
Dividend Cover | 1.59 | 1.71 | 1.53 | 1.58 | 1.54 |
Dividend Yield | 10.30 | 6.70 | 7.90 | 7.80 | 6.50 |
PE Ratio | 6.10 | 8.80 | 8.30 | 8.10 | 9.90 |
PEG | n/a | n/a | n/a | 8.10 | n/a |
Dividend per Share Growth | n/a% | -7.10% | -1.46% | -2.41% | n/a% |
Net Asset Value per Share | -1,906.08p | -2,386.18p | -2,156.30p | -2,342.49p | -2,442.61p |