As of December 31, 2024
| (in millions of euros) | 2023 | 2024 |
|---|---|---|
| Revenue | Revenue 2023 Revenue2023 27,607.6 |
Revenue 2024 Revenue2024 27,057.8 |
| Other income | Other income 2023 Other income 2023 233.9 |
Other income 2024 Other income 2024 234.0 |
| Purchases | Purchases 2023 Purchases 2023 -11,146.8 |
Purchases 2024 Purchases 2024 -10,008.2 |
| Personnel expenses | Personnel expenses 2023 Personnel expenses 2023 -5,099.5 |
Personnel expenses 2024 Personnel expenses 2024 -5,165.7 |
| Other expenses | Other expenses 2023 Other expenses 2023 -4,045.2 |
Other expenses 2024 Other expenses 2024 -4,221.4 |
| Operating income recurring before depreciation | Operating income recurring before depreciation 2023 Operating income recurring before depreciation2023 7,550.0 |
Operating income recurring before depreciation 2024 Operating income recurring before depreciation2024 7,896.5 |
| Depreciation and amortization expenses | Depreciation and amortization expenses 2023 Depreciation and amortization expenses 2023 -2,482.0 |
Depreciation and amortization expenses 2024 Depreciation and amortization expenses 2024 -2,505.1 |
| Operating income recurring | Operating income recurring 2023 Operating income recurring2023 5,068.0 |
Operating income recurring 2024 Operating income recurring2024 5,391.4 |
| Other non-recurring operating income | Other non-recurring operating income 2023 Other non-recurring operating income 2023 242.3 |
Other non-recurring operating income 2024 Other non-recurring operating income 2024 64.8 |
| Other non-recurring operating expenses | Other non-recurring operating expenses 2023 Other non-recurring operating expenses 2023 -738.8 |
Other non-recurring operating expenses 2024 Other non-recurring operating expenses 2024 -510.6 |
| Operating income | Operating income 2023 Operating income2023 4,571.5 |
Operating income 2024 Operating income2024 4,945.6 |
| Net finance costs | Net finance costs 2023 Net finance costs 2023 -265.5 |
Net finance costs 2024 Net finance costs 2024 -258.4 |
| Other financial income | Other financial income 2023 Other financial income 2023 15.4 |
Other financial income 2024 Other financial income 2024 8.5 |
| Other financial expenses | Other financial expenses 2023 Other financial expenses 2023 -166.1 |
Other financial expenses 2024 Other financial expenses 2024 -168.5 |
| Income taxes | Income taxes 2023 Income taxes 2023 -971.8 |
Income taxes 2024 Income taxes 2024 -1,086.5 |
| Share of profit of equity affiliates | Share of profit of equity affiliates 2023 Share of profit of equity affiliates 2023 4.9 |
Share of profit of equity affiliates 2024 Share of profit of equity affiliates 2024 -0.7 |
| Profit for the period | Profit for the period 2023 Profit for the period2023 3,188.4 |
Profit for the period 2024 Profit for the period2024 3,440.0 |
| Minority interests | Minority interests 2023 Minority interests 2023 110.4 |
Minority interests 2024 Minority interests 2024 133.9 |
| Net profit (Group share) | Net profit (Group share) 2023 Net profit (Group share)2023 3,078.0 |
Net profit (Group share) 2024 Net profit (Group share)2024 3,306.1 |
| Basic earnings per share (in €) | Basic earnings per share (in €) 2023 Basic earnings per share (in €)2023 5.35 |
Basic earnings per share (in €) 2024 Basic earnings per share (in €)2024 5.74 |
| (in millions of euros) | 2023 | 2024 |
|---|---|---|
| Net debt at the beginning of the period | Net debt at the beginning of the period 2023 Net debt at the beginning of the period2023 -10,261.3 |
Net debt at the beginning of the period 2024 Net debt at the beginning of the period2024 -9,220.9 |
| Net cash flows from operating activities | Net cash flows from operating activities 2023 Net cash flows from operating activities 2023 6,263.0 |
Net cash flows from operating activities 2024 Net cash flows from operating activities 2024 6,322.2 |
| Net cash flows used in investing activities | Net cash flows used in investing activities 2023 Net cash flows used in investing activities 2023 -3,079.0 |
Net cash flows used in investing activities 2024 Net cash flows used in investing activities 2024 -3,583.4 |
| Net cash flows used in financing activities excluding changes in borrowings | Net cash flows used in financing activities excluding changes in borrowings 2023 Net cash flows used in financing activities excluding changes in borrowings 2023 -2,041.6 |
Net cash flows used in financing activities excluding changes in borrowings 2024 Net cash flows used in financing activities excluding changes in borrowings 2024 -2,322.6 |
| Total net cash flows | Total net cash flows 2023 Total net cash flows2023 1,142.4 |
Total net cash flows 2024 Total net cash flows2024 416.2 |
| Effect of exchange rate changes, opening net debt of newly acquired companies and others | Effect of exchange rate changes, opening net debt of newly acquired companies and others 2023 Effect of exchange rate changes, opening net debt of newly acquired companies and others 2023 150.7 |
Effect of exchange rate changes, opening net debt of newly acquired companies and others 2024 Effect of exchange rate changes, opening net debt of newly acquired companies and others 2024 -134.2 |
| Adjustment of costs and expenses related to net debt | Adjustment of costs and expenses related to net debt 2023 Adjustment of costs and expenses related to net debt 2023 -252.7 |
Adjustment of costs and expenses related to net debt 2024 Adjustment of costs and expenses related to net debt 2024 -220.3 |
| Change in net debt | Change in net debt 2023 Change in net debt2023 1,040.4 |
Change in net debt 2024 Change in net debt2024 61.7 |
| Net debt at the end of the period | Net debt at the end of the period 2023 Net debt at the end of the period2023 -9,220.9 |
Net debt at the end of the period 2024 Net debt at the end of the period2024 -9,159.2 |
| Assets (in millions of euros) | 12/31/2023 | 12/31/2024 |
|---|---|---|
| Goodwill | Goodwill 12/31/2023 Goodwill 12/31/2023 14,194.2 |
Goodwill 12/31/2024 Goodwill 12/31/2024 14,997.4 |
| Other intangible assets | Other intangible assets 12/31/2023 Other intangible assets 12/31/2023 1,631.3 |
Other intangible assets 12/31/2024 Other intangible assets 12/31/2024 1,691.5 |
| Property, plant and equipment | Property, plant and equipment 12/31/2023 Property, plant and equipment 12/31/2023 23,652.2 |
Property, plant and equipment 12/31/2024 Property, plant and equipment 12/31/2024 25,538.7 |
| Non-current assets | Non-current assets 12/31/2023 Non-current assets12/31/2023 39,477.7 |
Non-current assets 12/31/2024 Non-current assets12/31/2024 42,207.6 |
| Non-current financial assets | Non-current financial assets 12/31/2023 Non-current financial assets 12/31/2023 696.7 |
Non-current financial assets 12/31/2024 Non-current financial assets 12/31/2024 746.3 |
| Investments in equity affiliates | Investments in equity affiliates 12/31/2023 Investments in equity affiliates 12/31/2023 180.1 |
Investments in equity affiliates 12/31/2024 Investments in equity affiliates 12/31/2024 198.3 |
| Deferred tax assets | Deferred tax assets 12/31/2023 Deferred tax assets 12/31/2023 225.2 |
Deferred tax assets 12/31/2024 Deferred tax assets 12/31/2024 335.0 |
| Fair value of non-current derivatives (assets) | Fair value of non-current derivatives (assets) 12/31/2023 Fair value of non-current derivatives (assets) 12/31/2023 35.1 |
Fair value of non-current derivatives (assets) 12/31/2024 Fair value of non-current derivatives (assets) 12/31/2024 32.9 |
| Other non-current assets | Other non-current assets 12/31/2023 Other non-current assets12/31/2023 1,137.1 |
Other non-current assets 12/31/2024 Other non-current assets12/31/2024 1,312.5 |
| Total non-current assets | Total non-current assets 12/31/2023 Total non-current assets12/31/2023 40,614.8 |
Total non-current assets 12/31/2024 Total non-current assets12/31/2024 43,520.1 |
| Inventories and work in-progress | Inventories and work in-progress12/31/2023 Inventories and work in-progress12/31/2023 2,027.6 |
Inventories and work in-progress12/31/2024 Inventories and work in-progress12/31/2024 2,189.6 |
| Trade receivables | Trade receivables 12/31/2023 Trade receivables 12/31/2023 2,993.7 |
Trade receivables 12/31/2024 Trade receivables 12/31/2024 2,996.7 |
| Other current assets | Other current assets 12/31/2023 Other current assets 12/31/2023 862.7 |
Other current assets 12/31/2024 Other current assets 12/31/2024 1,068.2 |
| Current tax assets | Current tax assets 12/31/2023 Current tax assets 12/31/2023 42.9 |
Current tax assets 12/31/2024 Current tax assets 12/31/2024 96.7 |
| Fair value of non-current derivatives (assets) | Fair value of non-current derivatives (assets) 12/31/2023 Fair value of non-current derivatives (assets) 12/31/2023 70.7 |
Fair value of non-current derivatives (assets) 12/31/2024 Fair value of non-current derivatives (assets) 12/31/2024 77.3 |
| Cash and cash equivalents | Cash and cash equivalents 12/31/2023 Cash and cash equivalents 12/31/2023 1,624.9 |
Cash and cash equivalents 12/31/2024 Cash and cash equivalents 12/31/2024 1,915.3 |
| Total current assets | Total current assets 12/31/2023 Total current assets12/31/2023 7,622.5 |
Total current assets 12/31/2024 Total current assets12/31/2024 8,343.8 |
| Assets held for sale | Assets held for sale 12/31/2023 Assets held for sale12/31/2023 95.1 |
Assets held for sale 12/31/2024 Assets held for sale12/31/2024 3.6 |
| Total assets | Total assets 12/31/2023 Total assets12/31/2023 48,332.4 |
Total assets 12/31/2024 Total assets12/31/2024 51,867.5 |
| Equity and Liabilities (in millions of euros) | 12/31/2023 | 12/31/2024 |
|---|---|---|
| Share capital | Share capital 12/31/2023 Share capital 12/31/2023 2,884.8 |
Share capital 12/31/2024 Share capital 12/31/2024 3,180.4 |
| Additional paid-in capital | Additional paid-in capital 12/31/2023 Additional paid-in capital 12/31/2023 2,447.7 |
Additional paid-in capital 12/31/2024 Additional paid-in capital 12/31/2024 2,064.1 |
| Retained earnings | Retained earnings 12/31/2023 Retained earnings 12/31/2023 16,063.7 |
Retained earnings 12/31/2024 Retained earnings 12/31/2024 18,534.2 |
| Treasury shares | Treasury shares 12/31/2023 Treasury shares 12/31/2023 -152.7 |
Treasury shares 12/31/2024 Treasury shares 12/31/2024 -224.8 |
| Net profit (Group share) | Net profit (Group share) 12/31/2023 Net profit (Group share) 12/31/2023 3,078.0 |
Net profit (Group share) 12/31/2024 Net profit (Group share) 12/31/2024 3,306.1 |
| Shareholders' equity | Shareholders' equity 12/31/2023 Shareholders' equity12/31/2023 24,321.5 |
Shareholders' equity 12/31/2024 Shareholders' equity12/31/2024 26,860.0 |
| Minority interests | Minority interests 12/31/2023 Minority interests12/31/2023 721.6 |
Minority interests 12/31/2024 Minority interests12/31/2024 761.3 |
| Total equity | Total equity 12/31/2023 Total equity12/31/2023 25,043.1 |
Total equity 12/31/2024 Total equity12/31/2024 27,621.3 |
| Provisions , pensions and other employee benefits | Provisions , pensions and other employee benefits 12/31/2023 Provisions , pensions and other employee benefits 12/31/2023 2,004.8 |
Provisions , pensions and other employee benefits 12/31/2024 Provisions , pensions and other employee benefits 12/31/2024 2,025.6 |
| Deferred tax liabilities | Deferred tax liabilities 12/31/2023 Deferred tax liabilities 12/31/2023 2,329.0 |
Deferred tax liabilities 12/31/2024 Deferred tax liabilities 12/31/2024 2,527.1 |
| Non-current borrowings | Non-current borrowings 12/31/2023 Non-current borrowings 12/31/2023 8,560.5 |
Non-current borrowings 12/31/2024 Non-current borrowings 12/31/2024 8,403.1 |
| Non-current lease liabilities | Non-current lease liabilities 12/31/2023 Non-current lease liabilities 12/31/2023 1,046.3 |
Non-current lease liabilities 12/31/2024 Non-current lease liabilities 12/31/2024 1,133.8 |
| Other non-current liabilities | Other non-current liabilities 12/31/2023 Other non-current liabilities 12/31/2023 454.7 |
Other non-current liabilities 12/31/2024 Other non-current liabilities 12/31/2024 642.8 |
| Fair value of non-current derivatives (liabilities) | Fair value of non-current derivatives (liabilities) 12/31/2023 Fair value of non-current derivatives (liabilities) 12/31/2023 48.0 |
Fair value of non-current derivatives (liabilities) 12/31/2024 Fair value of non-current derivatives (liabilities) 12/31/2024 29.7 |
| Total non-current liabilities | Total non-current liabilities 12/31/2023 Total non-current liabilities12/31/2023 14,443.3 |
Total non-current liabilities 12/31/2024 Total non-current liabilities12/31/2024 14,762.1 |
| Provisions, pensions and other employee benefits | Provisions, pensions and other employee benefits 12/31/2023 Provisions, pensions and other employee benefits 12/31/2023 363.8 |
Provisions, pensions and other employee benefits 12/31/2024 Provisions, pensions and other employee benefits 12/31/2024 418.9 |
| Trade payables | Trade payables 12/31/2023 Trade payables 12/31/2023 3,310.5 |
Trade payables 12/31/2024 Trade payables 12/31/2024 3,319.0 |
| Other current liabilities | Other current liabilities 12/31/2023 Other current liabilities 12/31/2023 2,310.1 |
Other current liabilities 12/31/2024 Other current liabilities 12/31/2024 2,483.7 |
| Current tax payables | Current tax payables 12/31/2023 Current tax payables 12/31/2023 236.4 |
Current tax payables 12/31/2024 Current tax payables 12/31/2024 273.1 |
| Current borrowings | Current borrowings 12/31/2023 Current borrowings 12/31/2023 2,285.3 |
Current borrowings 12/31/2024 Current borrowings 12/31/2024 2,671.4 |
| Current lease liabilities | Current lease liabilities 12/31/2023 Current lease liabilities 12/31/2023 219.7 |
Current lease liabilities 12/31/2024 Current lease liabilities 12/31/2024 239.8 |
| Fair value of current derivatives (liabilities) | Fair value of current derivatives (liabilities) 12/31/2023 Fair value of current derivatives (liabilities) 12/31/2023 76.2 |
Fair value of current derivatives (liabilities) 12/31/2024 Fair value of current derivatives (liabilities) 12/31/2024 76.9 |
| Total current liabilities | Total current liabilities 12/31/2023 Total current liabilities12/31/2023 8,802.0 |
Total current liabilities 12/31/2024 Total current liabilities12/31/2024 9,482.8 |
| Liabilities held for sale | Liabilities held for sale 12/31/2023 Liabilities held for sale12/31/2023 44.0 |
Liabilities held for sale 12/31/2024 Liabilities held for sale12/31/2024 1.3 |
| Total equity and liabilities | Total equity and liabilities 12/31/2023 Total equity and liabilities12/31/2023 48,332.4 |
Total equity and liabilities 12/31/2024 Total equity and liabilities12/31/2024 51,867.5 |
