| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Revenue | 46,571.00 | 47,944.00 | 47,944.00 | 44,160.00 | 38.13 |
| Operating Profit / Loss | 5,304.00 | 5,251.00 | 5,251.00 | 4,507.00 | 2,842.00 |
| Net Interest | (455.00) | (424.00) | (424.00) | (407.00) | (419.00) |
| Pre Tax Profit | 3,928.00 | 3,816.00 | 3,816.00 | 3,533.00 | 1,015.00 |
| Post Tax Profit | 2,934.00 | 2,756.00 | 2,756.00 | 2,614.00 | 489.00 |
| Profit for the Period | 2,934.00 | 2,756.00 | 2,756.00 | 2,614.00 | 489.00 |
| Equity Holders of Parent Company | 2,934.00 | 2,669.00 | 2,756.00 | 2,521.00 | 456.00 |
| Minority Interests | n/a | 87.00 | n/a | 93.00 | 33.00 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 284.11EUX | 526.00EUX | 526.00EUX | 479.00EUX | 85.00EUX |
| Earnings per Share (Diluted) | 284.11EUX | 523.00EUX | 526.00EUX | 479.00EUX | 85.00EUX |
| Earnings per Share (Adjusted) | 284.11EUX | 639.00EUX | 526.00EUX | 535.00EUX | 274.00EUX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 284.11EUX | 526.00EUX | 526.00EUX | 479.00EUX | 85.00EUX |
| Earnings per Share (Diluted) | 284.11EUX | 523.00EUX | 526.00EUX | 479.00EUX | 85.00EUX |
| Earnings per Share (Adjusted) | 284.11EUX | 639.00EUX | 526.00EUX | 535.00EUX | 274.00EUX |
| | | | | | |
| Dividend per Share | €2.20 | €2.10 | €2.00 | €1.63 | €1.33 |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 19,085.00 | 17,479.00 | 17,479.00 | 13,886.00 | 12,533.00 |
| Property, Plant and Equipment | 17,888.00 | 15,554.00 | 15,554.00 | 14,622.00 | 13,974.00 |
| Investments | n/a | 705.00 | n/a | 536.00 | 462.00 |
| Investment Properties | 1,005.00 | n/a | 705.00 | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 1,417.00 | 1,325.00 | 1,325.00 | 1,998.00 | 1,510.00 |
| Total Non-Current Assets | 39,395.00 | 35,063.00 | 35,063.00 | 31,042.00 | 28,479.00 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 7,031.00 | 6,813.00 | 6,813.00 | 6,598.00 | 5,362.00 |
| Trade and Other Receivables | 5,097.00 | 6,575.00 | 5,189.00 | 6,774.00 | 4,597.00 |
| Cash at Bank and in Hand | 8,460.00 | 8,602.00 | 8,602.00 | 6,943.00 | 8,443.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 1,735.00 | 246.00 | 1,632.00 | 227.00 | 1,745.00 |
| Total Current Assets | 22,323.00 | 22,236.00 | 22,236.00 | 20,542.00 | 20,147.00 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 61,718.00 | 57,299.00 | 57,299.00 | 51,584.00 | 48,626.00 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 2,281.00 | 3,003.00 | 2,435.00 | 2,562.00 | 3,003.00 |
| Other Current Liabilities | 14,316.00 | 13,580.00 | 14,148.00 | 12,593.00 | 10,845.00 |
| Total Current Liabilities | 16,597.00 | 16,583.00 | 16,583.00 | 15,155.00 | 13,848.00 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 15,332.00 | 12,992.00 | 12,992.00 | 11,668.00 | 12,621.00 |
| Provisions | 1,750.00 | 2,784.00 | 1,960.00 | 1,621.00 | 2,629.00 |
| Other Non-Current Liabilities | 2,391.00 | 1,182.00 | 2,006.00 | 2,014.00 | 1,325.00 |
| Total Non-Current Liabilities | 19,473.00 | 16,958.00 | 16,958.00 | 15,303.00 | 16,575.00 |
| | | | | | |
| Net Assets | 25,648.00 | 23,758.00 | 23,758.00 | 21,126.00 | 18,203.00 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 25,135.00 | 23,273.00 | 23,273.00 | 20,715.00 | 17,892.00 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | n/a | n/a | n/a | n/a | n/a |
| Retained Earnings | n/a | n/a | n/a | n/a | n/a |
| Shareholders Funds | 25,135.00 | 23,273.00 | 23,273.00 | 20,715.00 | 17,892.00 |
| | | | | | |
| Minority Interests / Other Equity | 513.00 | 485.00 | 485.00 | 411.00 | 311.00 |
| Total Equity | 25,648.00 | 23,758.00 | 23,758.00 | 21,126.00 | 18,203.00 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | 11.39% | 10.95% | 10.95% | 10.21% | 7,453.84% |
| Return on Capital Employed | 16.91% | 16.92% | 17.92% | 17.06% | 5.99% |
| Dividend Cover | 2.59 | 3.04 | 2.50 | 3.28 | 2.06 |
| Dividend Yield | 1.30 | 3.20 | 4.60 | 2.60 | 3.40 |
| PE Ratio | 30.20 | 10.40 | 8.80 | 11.60 | 14.10 |
| PEG | n/a | 0.50 | n/a | 0.10 | n/a |
| Dividend per Share Growth | (47.69%) | n/a | 28.83% | 22.56% | n/a |
| Net Asset Value per Share | €12.38 | €11.85 | €11.85 | €13.66 | €10.70 |