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 | 30,652.00 | 35,118.00 | 41,554.00 | 25,447.00 | 29,870.00 |
Operating Profit / Loss | 3,904.00 | 9,243.00 | 17,592.00 | 5,631.00 | 6,176.00 |
Net Interest | -587.00 | -327.00 | -411.00 | n/a | -401.00 |
Pre Tax Profit | 3,595.00 | 9,480.00 | 17,629.00 | 5,464.00 | 6,146.00 |
Post Tax Profit | 1,344.00 | 6,024.00 | 11,699.00 | 3,328.00 | 4,582.00 |
Profit for the Period | 1,344.00 | 6,024.00 | 11,699.00 | 3,328.00 | 3,547.00 |
Equity Holders of Parent Company | 1,061.00 | 1,510.00 | 8,562.00 | 2,089.00 | 3,547.00 |
Minority Interests | 283.00 | 4,514.00 | 3,137.00 | 1,239.00 | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | 23.00 USX | 372.00 USX | 693.00 USX | 169.00 USX | 281.00 USX |
Earnings per Share (Diluted) | 23.00 USX | 368.00 USX | 684.00 USX | 167.00 USX | 276.00 USX |
Earnings per Share (Adjusted) | 242.00 USX | 497.00 USX | 722.00 USX | 253.00 USX | 275.00 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 23.00 USX | 372.00 USX | 693.00 USX | 169.00 USX | 281.00 USX |
Earnings per Share (Diluted) | 23.00 USX | 368.00 USX | 684.00 USX | 167.00 USX | 276.00 USX |
Earnings per Share (Adjusted) | 242.00 USX | 497.00 USX | 722.00 USX | 253.00 USX | 275.00 USX |
Dividend per Share | 0.41 USD | 1.98 USD | 4.19 USD | 1.00 USD | 1.09 USD |
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 | 1,479.00 | 2,828.00 | 3,002.00 | 3,103.00 | 3,086.00 |
Property, Plant and Equipment | 43,949.00 | 41,125.00 | 39,501.00 | 36,419.00 | 34,201.00 |
Investments | 1,457.00 | 1,446.00 | 1,361.00 | 1,629.00 | 1,767.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 238.00 | 49.00 | 256.00 | 637.00 | 347.00 |
Other Non-Current Assets | 2,094.00 | 2,023.00 | 2,892.00 | 3,251.00 | 3,319.00 |
Total Non-Current Assets | 49,217.00 | 47,471.00 | 47,012.00 | 45,039.00 | 42,720.00 |
Current Assets | |||||
Inventories | 6,387.00 | 6,598.00 | 5,228.00 | 5,970.00 | 4,319.00 |
Trade and Other Receivables | 4,516.00 | 4,483.00 | 4,309.00 | 3,886.00 | 2,386.00 |
Cash at Bank and in Hand | 6,088.00 | 8,412.00 | 9,066.00 | 7,521.00 | 6,345.00 |
Current Asset Investments | 48.00 | 38.00 | 29.00 | n/a | n/a |
Other Current Assets | 288.00 | 405.00 | 291.00 | 118.00 | 216.00 |
Total Current Assets | 17,327.00 | 19,936.00 | 18,923.00 | 17,495.00 | 13,266.00 |
Other Assets | n/a | n/a | 50.00 | n/a | 166.00 |
Total Assets | 66,544.00 | 67,407.00 | 65,985.00 | 62,534.00 | 56,152.00 |
Current Liabilities | |||||
Borrowings | 1,740.00 | 1,420.00 | 1,235.00 | 1,194.00 | 990.00 |
Other Current Liabilities | 7,615.00 | 9,074.00 | 9,348.00 | 7,884.00 | 6,238.00 |
Total Current Liabilities | 9,355.00 | 10,494.00 | 10,583.00 | 9,078.00 | 7,228.00 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 15,172.00 | 12,945.00 | 11,621.00 | 12,317.00 | 9,744.00 |
Provisions | 8,454.00 | 7,858.00 | 7,492.00 | 6,877.00 | 6,479.00 |
Other Non-Current Liabilities | 1,946.00 | 2,157.00 | 1,519.00 | 1,496.00 | 1,299.00 |
Total Non-Current Liabilities | 25,572.00 | 22,960.00 | 20,632.00 | 20,690.00 | 17,522.00 |
Net Assets | 31,617.00 | 33,953.00 | 34,770.00 | 32,766.00 | 31,385.00 |
Capital and Reserves | |||||
Share Capital | 734.00 | 734.00 | 737.00 | 749.00 | 753.00 |
Share Premium Account | 2,558.00 | 2,558.00 | 2,558.00 | 4,358.00 | 4,358.00 |
Other Reserves | -19,095.00 | -18,342.00 | -17,186.00 | -16,475.00 | -16,590.00 |
Retained Earnings | 40,860.00 | 42,368.00 | 41,716.00 | 37,192.00 | 36,274.00 |
Shareholders Funds | 25,057.00 | 27,318.00 | 27,825.00 | 25,824.00 | 24,795.00 |
Minority Interests / Other Equity | 6,560.00 | 6,635.00 | 6,945.00 | 6,942.00 | 6,590.00 |
Total Equity | 31,617.00 | 33,953.00 | 34,770.00 | 32,766.00 | 31,385.00 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 12.74% | 26.32% | 42.34% | 22.13% | 20.68% |
Return on Capital Employed | 7.53% | 18.38% | 34.62% | 10.92% | 14.39% |
Dividend Cover | 2.52 | 2.51 | 2.50 | 2.53 | 2.52 |
Dividend Yield | 3.80 | 4.80 | 7.60 | 3.30 | 4.00 |
PE Ratio | 10.30 | 8.20 | 5.30 | 12.10 | 10.00 |
PEG | n/a | 0.10 | 0.10 | n/a | 1.10 |
Dividend per Share Growth | n/a% | 106.25% | 45.96% | -65.40% | 9.00% |
Net Asset Value per Share | 22.53 USD | 23.27 USD | 23.75 USD | 22.18 USD | 21.16 USD |