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 | 18,302.00 | 17,320.00 | 13,763.00 | 10,606.00 | 12,017.00 |
Operating Profit / Loss | 2,339.00 | 2,086.00 | 1,516.00 | 813.00 | 1,548.00 |
Net Interest | -120.00 | -114.00 | -129.00 | -111.00 | -96.00 |
Pre Tax Profit | 2,203.00 | 1,957.00 | 1,382.00 | 695.00 | 1,454.00 |
Post Tax Profit | 1,669.00 | 1,521.00 | 988.00 | 498.00 | 1,090.00 |
Profit for the Period | 1,669.00 | 1,521.00 | 988.00 | 498.00 | 1,090.00 |
Equity Holders of Parent Company | 1,669.00 | 1,521.00 | 982.00 | 498.00 | 1,090.00 |
Minority Interests | n/a | n/a | 6.00 | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | 364.00 EUX | 330.00 EUX | 215.00 EUX | 109.00 EUX | 234.00 EUX |
Earnings per Share (Diluted) | 363.00 EUX | 329.00 EUX | 215.00 EUX | 109.00 EUX | 232.00 EUX |
Earnings per Share (Adjusted) | 364.00 EUX | 330.00 EUX | 215.00 EUX | 109.00 EUX | 234.00 EUX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 364.00 EUX | 330.00 EUX | 215.00 EUX | 109.00 EUX | 234.00 EUX |
Earnings per Share (Diluted) | 363.00 EUX | 329.00 EUX | 215.00 EUX | 109.00 EUX | 232.00 EUX |
Earnings per Share (Adjusted) | 364.00 EUX | 330.00 EUX | 215.00 EUX | 109.00 EUX | 234.00 EUX |
Dividend per Share | 1.84 EUR | 1.12 EUR | 1.40 EUR | 0.85 EUR | 1.24 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 | 16,909.00 | 17,105.00 | 17,262.00 | 10,931.00 | 11,026.00 |
Property, Plant and Equipment | 5,344.00 | 5,201.00 | 5,248.00 | 3,860.00 | 4,205.00 |
Investments | n/a | n/a | n/a | n/a | n/a |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | 226.00 | 6.00 | n/a |
Other Non-Current Assets | 396.00 | 464.00 | 594.00 | 364.00 | 351.00 |
Total Non-Current Assets | 22,649.00 | 22,770.00 | 23,330.00 | 15,161.00 | 15,582.00 |
Current Assets | |||||
Inventories | 1,356.00 | 1,380.00 | 1,157.00 | 681.00 | 723.00 |
Trade and Other Receivables | 2,670.00 | 2,605.00 | 2,448.00 | 1,589.00 | 1,775.00 |
Cash at Bank and in Hand | 1,419.00 | 1,387.00 | 1,407.00 | 1,523.00 | 316.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 1,160.00 | 1,171.00 | 748.00 | 283.00 | 289.00 |
Total Current Assets | 6,605.00 | 6,543.00 | 5,760.00 | 4,076.00 | 3,103.00 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 29,254.00 | 29,313.00 | 29,090.00 | 19,237.00 | 18,685.00 |
Current Liabilities | |||||
Borrowings | 1,300.00 | 1,336.00 | 1,350.00 | 805.00 | 799.00 |
Other Current Liabilities | 5,978.00 | 5,977.00 | 4,743.00 | 3,335.00 | 3,316.00 |
Total Current Liabilities | 7,278.00 | 7,313.00 | 6,093.00 | 4,140.00 | 4,115.00 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 10,096.00 | 10,571.00 | 11,790.00 | 6,382.00 | 5,622.00 |
Provisions | 3,423.00 | 3,568.00 | 3,665.00 | 2,217.00 | 2,257.00 |
Other Non-Current Liabilities | 481.00 | 414.00 | 332.00 | 473.00 | 535.00 |
Total Non-Current Liabilities | 14,000.00 | 14,553.00 | 15,787.00 | 9,072.00 | 8,414.00 |
Net Assets | 7,976.00 | 7,447.00 | 7,210.00 | 6,025.00 | 6,156.00 |
Capital and Reserves | |||||
Share Capital | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
Share Premium Account | 276.00 | 234.00 | 220.00 | 192.00 | 178.00 |
Other Reserves | -536.00 | -220.00 | 131.00 | -250.00 | -162.00 |
Retained Earnings | 8,231.00 | 7,428.00 | 6,677.00 | 6,078.00 | 6,135.00 |
Shareholders Funds | 7,976.00 | 7,447.00 | 7,033.00 | 6,025.00 | 6,156.00 |
Minority Interests / Other Equity | n/a | n/a | 177.00 | n/a | n/a |
Total Equity | 7,976.00 | 7,447.00 | 7,210.00 | 6,025.00 | 6,156.00 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 12.78% | 12.04% | 11.02% | 7.67% | 12.88% |
Return on Capital Employed | 39.47% | 35.60% | 22.38% | 17.92% | 40.70% |
Dividend Cover | 1.98 | 1.94 | 1.54 | 1.28 | 1.89 |
Dividend Yield | 3.10 | 3.30 | 2.90 | 2.20 | 2.70 |
PE Ratio | 16.30 | 15.80 | 22.80 | 36.20 | 19.40 |
PEG | n/a | n/a | n/a | n/a | 0.20 |
Dividend per Share Growth | n/a% | -7.61% | -17.65% | -39.29% | 45.88% |
Net Asset Value per Share | -19.45 EUR | -21.03 EUR | -21.88 EUR | -10.68 EUR | -10.60 EUR |