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 | 29,453.00 | 23,066.00 | 8,455.00 | 7,806.00 | 25,506.00 |
Operating Profit / Loss | 3,505.00 | 1,256.00 | -2,765.00 | -7,451.00 | 2,613.00 |
Net Interest | -727.00 | -965.00 | -817.00 | -629.00 | -561.00 |
Pre Tax Profit | 3,056.00 | 415.00 | -3,507.00 | -7,827.00 | 2,275.00 |
Post Tax Profit | 2,655.00 | 431.00 | -2,933.00 | -6,935.00 | 1,715.00 |
Profit for the Period | 2,655.00 | 431.00 | -2,933.00 | -6,935.00 | 1,715.00 |
Equity Holders of Parent Company | 2,655.00 | 431.00 | -2,933.00 | -6,935.00 | 1,715.00 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | 53.80 EUX | 8.70 EUX | -59.10 EUX | -196.60 EUX | 56.10 EUX |
Earnings per Share (Diluted) | 50.60 EUX | 6.10 EUX | -59.10 EUX | -196.60 EUX | 55.50 EUX |
Earnings per Share (Adjusted) | 50.60 EUX | 5.60 EUX | -61.20 EUX | -196.60 EUX | 78.10 EUX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 53.80 EUX | 8.70 EUX | -59.10 EUX | -196.60 EUX | 56.10 EUX |
Earnings per Share (Diluted) | 50.60 EUX | 6.10 EUX | -59.10 EUX | -196.60 EUX | 55.50 EUX |
Earnings per Share (Adjusted) | 50.60 EUX | 5.60 EUX | -61.20 EUX | -196.60 EUX | 78.10 EUX |
Dividend per Share | n/a EUR | n/a EUR | n/a EUR | n/a EUR | n/a 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 | 3,909.00 | 3,556.00 | 3,239.00 | 3,208.00 | 3,442.00 |
Property, Plant and Equipment | 19,776.00 | 18,346.00 | 17,161.00 | 17,531.00 | 19,168.00 |
Investments | 235.00 | 98.00 | 71.00 | 29.00 | 113.00 |
Investment Properties | n/a | n/a | n/a | 29.00 | n/a |
Other Financial Assets | 42.00 | 81.00 | 77.00 | n/a | 268.00 |
Other Non-Current Assets | 3,014.00 | 3,978.00 | 3,307.00 | 1,679.00 | 1,133.00 |
Total Non-Current Assets | 26,976.00 | 26,059.00 | 23,855.00 | 22,476.00 | 24,124.00 |
Current Assets | |||||
Inventories | 494.00 | 353.00 | 334.00 | 351.00 | 565.00 |
Trade and Other Receivables | 1,718.00 | 1,402.00 | 751.00 | 557.00 | 2,441.00 |
Cash at Bank and in Hand | 5,441.00 | 9,196.00 | 7,892.00 | 5,774.00 | 4,062.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 3,051.00 | 2,293.00 | 1,574.00 | 1,158.00 | 4,259.00 |
Total Current Assets | 10,704.00 | 13,244.00 | 10,551.00 | 7,840.00 | 11,327.00 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 37,680.00 | 39,303.00 | 34,406.00 | 30,316.00 | 35,451.00 |
Current Liabilities | |||||
Borrowings | 2,251.00 | 2,843.00 | 2,526.00 | 2,215.00 | 1,843.00 |
Other Current Liabilities | 14,728.00 | 13,818.00 | 10,752.00 | 9,301.00 | 10,905.00 |
Total Current Liabilities | 16,979.00 | 16,661.00 | 13,278.00 | 11,516.00 | 12,748.00 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 13,831.00 | 17,141.00 | 17,084.00 | 13,464.00 | 12,411.00 |
Provisions | 2,835.00 | 2,652.00 | 2,267.00 | 2,326.00 | 2,706.00 |
Other Non-Current Liabilities | 757.00 | 827.00 | 931.00 | 1,400.00 | 757.00 |
Total Non-Current Liabilities | 17,423.00 | 20,620.00 | 20,282.00 | 17,190.00 | 15,874.00 |
Net Assets | 3,278.00 | 2,022.00 | 846.00 | 1,610.00 | 6,829.00 |
Capital and Reserves | |||||
Share Capital | 497.00 | 497.00 | 497.00 | 497.00 | 996.00 |
Share Premium Account | 7,770.00 | 7,770.00 | 7,770.00 | 7,770.00 | 5,327.00 |
Other Reserves | -100.00 | -28.00 | -24.00 | n/a | 500.00 |
Retained Earnings | -4,895.00 | -6,223.00 | -7,403.00 | -6,663.00 | n/a |
Shareholders Funds | 3,272.00 | 2,016.00 | 840.00 | 1,604.00 | 6,823.00 |
Minority Interests / Other Equity | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
Total Equity | 3,278.00 | 2,022.00 | 846.00 | 1,610.00 | 6,829.00 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 11.90% | 5.45% | -32.70% | -95.45% | 10.24% |
Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
Dividend Cover | n/a | n/a | n/a | n/a | 5.39 |
Dividend Yield | n/a | n/a | n/a | n/a | 3.00 |
PE Ratio | 3.60 | 25.80 | n/a | n/a | 6.20 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | n/a% |
Net Asset Value per Share | -0.13 EUR | -0.31 EUR | -0.48 EUR | -0.32 EUR | 0.68 EUR |