Consolidated income statement
millions of € |
|
|
|
|
|
||||
|---|---|---|---|---|---|---|---|---|---|
|
|
Note |
2022 |
2021 |
2020 |
||||
Net revenue |
|
114,197 |
107,610 |
99,946 |
|||||
Of which: interest income calculated using the effective interest method |
|
|
589 |
276 |
278 |
||||
Other operating income |
|
4,653 |
1,300 |
2,873 |
|||||
Changes in inventories |
|
26 |
(8) |
(15) |
|||||
Own capitalized costs |
|
2,852 |
2,841 |
2,752 |
|||||
Goods and services purchased |
|
(52,926) |
(49,418) |
(44,370) |
|||||
Personnel costs |
|
(19,371) |
(18,394) |
(18,792) |
|||||
Other operating expenses |
|
(6,383) |
(4,261) |
(4,493) |
|||||
Impairment losses on financial assets |
|
|
(1,235) |
(637) |
(862) |
||||
Gains (losses) from the write-off of financial assets measured at amortized cost |
|
|
(24) |
(122) |
(188) |
||||
Other |
|
|
(5,124) |
(3,502) |
(3,443) |
||||
EBITDA |
|
|
43,049 |
39,671 |
37,900 |
||||
Depreciation, amortization and impairment losses |
|
(27,635) |
(27,091) |
(25,534) |
|||||
Profit (loss) from operations (EBIT) |
|
15,414 |
12,580 |
12,366 |
|||||
Finance costs |
|
(5,292) |
(4,416) |
(4,029) |
|||||
Interest income |
|
|
387 |
611 |
589 |
||||
Interest expense |
|
|
(5,679) |
(5,027) |
(4,617) |
||||
Share of profit (loss) of associates and joint ventures accounted for using the equity method |
|
(524) |
(102) |
(11) |
|||||
Other financial income (expense) |
|
1,379 |
(435) |
131 |
|||||
Profit (loss) from financial activities |
|
|
(4,437) |
(4,953) |
(3,908) |
||||
Profit (loss) before income taxes |
|
|
10,977 |
7,628 |
8,458 |
||||
Income taxes |
|
(1,937) |
(1,732) |
(1,858) |
|||||
Profit (loss) after taxes from continuing operations |
|
|
9,039 |
5,896 |
6,600 |
||||
Profit (loss) after taxes from discontinued operation |
|
443 |
207 |
147 |
|||||
Profit (loss) |
|
|
9,482 |
6,103 |
6,747 |
||||
Profit (loss) attributable to |
|
|
|
|
|
||||
Owners of the parent (net profit (loss)) |
|
|
8,001 |
4,176 |
4,158 |
||||
Non-controlling interests |
|
1,481 |
1,927 |
2,589 |
|||||
|
|
|
|
|
|
||||
Earnings per share |
|
|
|
|
|||||
Profit (loss) from continuing operations attributable to the owners of the parent (net profit (loss)) |
|
millions of € |
7,558 |
3,969 |
4,011 |
||||
Profit (loss) from discontinued operation attributable to the owners of the parent (net profit (loss)) |
|
millions of € |
443 |
207 |
147 |
||||
Profit (loss) attributable to the owners of the parent |
|
millions of € |
8,001 |
4,176 |
4,158 |
||||
|
|
|
|
|
|
||||
Adjusted weighted average number of ordinary shares outstanding |
|
millions |
4,972 |
4,813 |
4,743 |
||||
|
|
|
|
|
|
||||
Earnings per share from continuing operations (basic/diluted) |
|
€ |
1.52 |
0.82 |
0.85 |
||||
Earnings per share from discontinued operation (basic/diluted) |
|
€ |
0.09 |
0.04 |
0.03 |
||||
Earnings per share (basic/diluted) |
|
€ |
1.61 |
0.87 |
0.88 |
||||
|
|
|
|
|
|
||||
|
|||||||||