Income statement
|
|
2013/14 |
|
2014/15 |
|
2015/16 |
|
2016/17 |
|
2017/18 |
|
2018/19 |
|
2019/20 |
|
2020/21 |
|
2021/22 |
|
2022/231 |
|
2023/24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
11,077.2 |
|
11,189.5 |
|
11,068.7 |
|
11,294.5 |
|
12,897.8 |
|
13,560.7 |
|
12,717.2 |
|
10,901.9 |
|
14,923.2 |
|
18,225.1 |
|
16,684.3 |
Cost of sales |
|
–8,867.1 |
|
–8,917.5 |
|
–8,631.7 |
|
–8,777.1 |
|
–9,923.3 |
|
–10,777.6 |
|
–10,559.2 |
|
–9,067.3 |
|
–11,561.0 |
|
–14,590.8 |
|
–13,889.4 |
Other operating income |
|
359.1 |
|
454.4 |
|
362.0 |
|
348.8 |
|
415.8 |
|
399.4 |
|
443.4 |
|
488.5 |
|
445.9 |
|
778.9 |
|
698.3 |
Distribution costs |
|
–953.2 |
|
–975.5 |
|
–1,028.1 |
|
–1,079.3 |
|
–1,149.6 |
|
–1,211.3 |
|
–1,174.5 |
|
–986.8 |
|
–1,174.8 |
|
–1,335.8 |
|
–1,344.0 |
Administrative expenses |
|
–586.2 |
|
–603.1 |
|
–610.6 |
|
–622.3 |
|
–662.2 |
|
–695.5 |
|
–674.0 |
|
–640.8 |
|
–706.9 |
|
–781.8 |
|
–841.0 |
Other operating expenses |
|
–293.6 |
|
–321.8 |
|
–424.5 |
|
–356.0 |
|
–413.6 |
|
–510.2 |
|
–852.8 |
|
–370.9 |
|
–502.6 |
|
–664.9 |
|
–751.6 |
Share of profit of entities consolidated according to the equity method |
|
52.1 |
|
60.2 |
|
153.0 |
|
14.6 |
|
15.2 |
|
13.9 |
|
10.9 |
|
13.6 |
|
30.5 |
|
–7.9 |
|
12.7 |
Profit from operations (EBIT) |
|
788.4 |
|
886.2 |
|
888.8 |
|
823.3 |
|
1,180.0 |
|
779.4 |
|
–89.0 |
|
338.2 |
|
1,454.3 |
|
1,622.8 |
|
569.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial results |
|
–147.6 |
|
–147.2 |
|
–137.5 |
|
–123.4 |
|
–137.6 |
|
–133.7 |
|
–141.3 |
|
–103.4 |
|
–71.8 |
|
–133.4 |
|
-185.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before tax (EBT) |
|
640.8 |
|
739.0 |
|
751.3 |
|
699.9 |
|
1,042.5 |
|
645.7 |
|
–230.3 |
|
234.8 |
|
1,382.5 |
|
1,489.4 |
|
383.4 |
Tax expense |
|
–137.4 |
|
–144.0 |
|
–149.2 |
|
–173.0 |
|
–217.1 |
|
–187.1 |
|
13.8 |
|
20.9 |
|
–310.1 |
|
–405.5 |
|
–167.8 |
Profit for the period (continuing operations) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
255.7 |
|
1,072.4 |
|
1,083.9 |
|
215.6 |
Discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-224,0 |
|
257,9 |
|
93,4 |
|
–8.5 |
Profit for the period2 |
|
503.4 |
|
595.0 |
|
602.1 |
|
527.0 |
|
825.4 |
|
458.6 |
|
–216.5 |
|
31.7 |
|
1,330.3 |
|
1,177.3 |
|
207.1 |
Minorities |
|
3.2 |
|
8.8 |
|
–5.7 |
|
7.7 |
|
20.2 |
|
20.1 |
|
–7.7 |
|
–10.4 |
|
30.7 |
|
112.7 |
|
106.3 |
Share planned for hybrid capital owners |
|
53.8 |
|
37.1 |
|
22.5 |
|
22.5 |
|
30.0 |
|
30.0 |
|
13.2 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
||||||||||||||||||||
In millions of euros |
||||||||||||||||||||||
