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 | 59,604.00 | 60,073.00 | 52,444.00 | 50,724.00 | 51,980.00 |
Operating Profit / Loss | 9,758.00 | 10,755.00 | 8,702.00 | 8,303.00 | 8,708.00 |
Net Interest | -596.00 | -537.00 | -344.00 | -496.00 | -627.00 |
Pre Tax Profit | 9,339.00 | 10,337.00 | 8,556.00 | 7,996.00 | 8,289.00 |
Post Tax Profit | 7,140.00 | 8,269.00 | 6,621.00 | 6,073.00 | 6,026.00 |
Profit for the Period | 7,140.00 | 8,269.00 | 6,621.00 | 6,073.00 | 6,026.00 |
Equity Holders of Parent Company | 6,487.00 | 7,642.00 | 6,049.00 | 5,581.00 | 5,625.00 |
Minority Interests | 653.00 | 627.00 | 572.00 | 492.00 | 401.00 |
Continuing EPS | |||||
Earnings per Share (Basic) | 258.00 EUX | 300.00 EUX | 233.00 EUX | 213.00 EUX | 215.00 EUX |
Earnings per Share (Diluted) | 256.00 EUX | 299.00 EUX | 232.00 EUX | 212.00 EUX | 214.00 EUX |
Earnings per Share (Adjusted) | 260.00 EUX | 257.00 EUX | 262.00 EUX | 248.00 EUX | 255.00 EUX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 258.00 EUX | 300.00 EUX | 233.00 EUX | 213.00 EUX | 215.00 EUX |
Earnings per Share (Diluted) | 256.00 EUX | 299.00 EUX | 232.00 EUX | 212.00 EUX | 214.00 EUX |
Earnings per Share (Adjusted) | 260.00 EUX | 257.00 EUX | 262.00 EUX | 248.00 EUX | 255.00 EUX |
Dividend per Share | 1.74 EUR | 1.73 EUR | 1.71 EUR | 1.73 EUR | 1.67 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 | 39,466.00 | 40,489.00 | 38,591.00 | 34,941.00 | 31,029.00 |
Property, Plant and Equipment | 10,707.00 | 10,770.00 | 10,347.00 | 10,558.00 | 12,062.00 |
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 | 1,386.00 | 1,154.00 | 1,198.00 | 876.00 | 874.00 |
Other Non-Current Assets | 5,805.00 | 6,251.00 | 7,558.00 | 5,127.00 | 4,411.00 |
Total Non-Current Assets | 57,364.00 | 58,664.00 | 57,694.00 | 51,502.00 | 48,376.00 |
Current Assets | |||||
Inventories | 5,119.00 | 5,931.00 | 4,683.00 | 4,462.00 | 4,164.00 |
Trade and Other Receivables | 5,775.00 | 7,056.00 | 5,422.00 | 4,939.00 | 6,695.00 |
Cash at Bank and in Hand | 4,159.00 | 4,326.00 | 3,415.00 | 5,548.00 | 4,185.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 2,158.00 | 1,816.00 | 3,881.00 | 1,208.00 | 1,386.00 |
Total Current Assets | 17,211.00 | 19,129.00 | 17,401.00 | 16,157.00 | 16,430.00 |
Other Assets | 691.00 | 28.00 | n/a | n/a | n/a |
Total Assets | 75,266.00 | 77,821.00 | 75,095.00 | 67,659.00 | 64,806.00 |
Current Liabilities | |||||
Borrowings | 5,087.00 | 5,775.00 | 7,252.00 | 4,461.00 | 4,691.00 |
Other Current Liabilities | 18,420.00 | 19,652.00 | 17,526.00 | 16,131.00 | 16,287.00 |
Total Current Liabilities | 23,507.00 | 25,427.00 | 24,778.00 | 20,592.00 | 20,978.00 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 24,535.00 | 23,713.00 | 22,881.00 | 22,844.00 | 23,566.00 |
Provisions | 4,558.00 | 4,925.00 | 5,141.00 | 3,749.00 | 3,237.00 |
Other Non-Current Liabilities | 1,902.00 | 2,055.00 | 2,549.00 | 2,819.00 | 3,139.00 |
Total Non-Current Liabilities | 30,995.00 | 30,693.00 | 30,571.00 | 29,412.00 | 29,942.00 |
Net Assets | 20,764.00 | 21,701.00 | 19,746.00 | 17,655.00 | 13,886.00 |
Capital and Reserves | |||||
Share Capital | 88.00 | 92.00 | 92.00 | 15,266.00 | 420.00 |
Share Premium Account | 52,844.00 | 52,844.00 | 52,844.00 | n/a | 134.00 |
Other Reserves | -81,882.00 | -84,168.00 | -82,574.00 | n/a | -5,574.00 |
Retained Earnings | 47,052.00 | 50,253.00 | 46,745.00 | n/a | 18,212.00 |
Shareholders Funds | 18,102.00 | 19,021.00 | 17,107.00 | 15,266.00 | 13,192.00 |
Minority Interests / Other Equity | 2,662.00 | 2,680.00 | 2,639.00 | 2,389.00 | 694.00 |
Total Equity | 20,764.00 | 21,701.00 | 19,746.00 | 17,655.00 | 13,886.00 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 16.37% | 17.90% | 16.59% | 16.37% | 16.75% |
Return on Capital Employed | 64.19% | 69.59% | 54.17% | 61.68% | 62.13% |
Dividend Cover | 1.75 | 1.74 | 1.79 | 1.50 | 1.79 |
Dividend Yield | 3.30 | 3.00 | 3.20 | 3.20 | 2.80 |
PE Ratio | 17.10 | 19.10 | 17.60 | 20.70 | 20.00 |
PEG | n/a | n/a | 8.80 | n/a | 6.70 |
Dividend per Share Growth | n/a% | -0.59% | -1.04% | 12.85% | -13.37% |
Net Asset Value per Share | -7.48 EUR | -7.52 EUR | -7.54 EUR | -6.92 EUR | -6.86 EUR |