Date of Accounts | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Revenue | 6,613.40 | 6,324.50 | 5,862.00 | 7,470.10 | 5,129.30 |
Operating Profit / Loss | 2,008.70 | 1,782.80 | 1,634.30 | 3,401.40 | 1,592.20 |
Net Interest | -13.80 | 196.20 | -38.40 | -58.40 | -58.20 |
Pre Tax Profit | 2,071.10 | 1,965.50 | 2,558.90 | 3,477.10 | 1,413.10 |
Post Tax Profit | 1,316.00 | 1,299.40 | 1,955.30 | 2,234.80 | 886.60 |
Profit for the Period | 1,316.00 | 1,299.40 | 1,955.30 | 2,234.80 | 893.90 |
Equity Holders of Parent Company | 829.40 | 835.10 | 422.30 | 1,290.20 | 893.90 |
Minority Interests | 486.60 | 464.30 | 1,533.00 | 944.60 | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | 84.10 USX | 84.70 USX | 155.50 USX | 130.90 USX | 50.60 USX |
Earnings per Share (Diluted) | 84.10 USX | 84.70 USX | 155.50 USX | 130.90 USX | 50.60 USX |
Earnings per Share (Adjusted) | 62.80 USX | 72.00 USX | 59.70 USX | 142.50 USX | 54.70 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 84.10 USX | 84.70 USX | 155.50 USX | 130.90 USX | 51.30 USX |
Earnings per Share (Diluted) | 84.10 USX | 84.70 USX | 155.50 USX | 130.90 USX | 51.30 USX |
Earnings per Share (Adjusted) | 62.80 USX | 72.00 USX | 59.70 USX | 142.50 USX | 55.40 USX |
Dividend per Share | 0.31 USD | 0.36 USD | 0.60 USD | 1.43 USD | 0.55 USD |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Non-Current Assets | |||||
Intangible Assets | n/a | n/a | n/a | n/a | 150.10 |
Property, Plant and Equipment | 13,917.00 | 12,678.70 | 11,543.50 | 10,538.50 | 9,851.90 |
Investments | 1,787.70 | 1,179.70 | 995.10 | 914.50 | 925.70 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Non-Current Assets | 771.90 | 597.50 | 477.60 | 419.70 | 343.30 |
Total Non-Current Assets | 16,476.60 | 14,455.90 | 13,016.20 | 11,872.70 | 11,271.00 |
Current Assets | |||||
Inventories | 925.10 | 671.00 | 708.10 | 532.80 | 592.70 |
Trade and Other Receivables | 899.50 | 1,117.80 | 2,087.20 | 1,146.10 | 1,016.90 |
Cash at Bank and in Hand | 2,189.20 | 644.70 | 810.40 | 743.40 | 1,246.80 |
Current Asset Investments | 2,127.10 | 2,274.70 | 1,580.80 | 2,969.70 | 2,426.00 |
Other Current Assets | 17.40 | 483.10 | 35.60 | 13.70 | 50.90 |
Total Current Assets | 6,158.30 | 5,191.30 | 5,222.10 | 5,405.70 | 5,333.30 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 22,634.90 | 19,647.20 | 18,238.30 | 17,278.40 | 16,604.30 |
Current Liabilities | |||||
Borrowings | 1,322.50 | 901.90 | 432.50 | 337.10 | 603.40 |
Other Current Liabilities | 1,453.00 | 1,287.40 | 1,173.30 | 1,237.10 | 1,022.30 |
Total Current Liabilities | 2,775.50 | 2,189.30 | 1,605.80 | 1,574.20 | 1,625.70 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 4,622.90 | 3,177.30 | 2,844.50 | 2,835.50 | 3,151.40 |
Provisions | 2,114.80 | 2,082.50 | 1,998.30 | 1,714.80 | 1,112.80 |
Other Non-Current Liabilities | 167.50 | 149.70 | 145.30 | 124.90 | 633.30 |
Total Non-Current Liabilities | 6,905.20 | 5,409.50 | 4,988.10 | 4,675.20 | 4,897.50 |
Net Assets | 12,954.20 | 12,048.40 | 11,644.40 | 11,029.00 | 10,081.10 |
Capital and Reserves | |||||
Share Capital | 89.80 | 89.80 | 89.80 | 89.80 | 89.80 |
Share Premium Account | 199.20 | 199.20 | 199.20 | 199.20 | 199.20 |
Other Reserves | -18.20 | 104.50 | 5.00 | -10.40 | -30.60 |
Retained Earnings | 9,191.40 | 8,558.40 | 8,333.50 | 8,071.60 | 7,492.20 |
Shareholders Funds | 9,462.20 | 8,951.90 | 8,627.50 | 8,350.20 | 7,750.60 |
Minority Interests / Other Equity | 3,492.00 | 3,096.50 | 3,016.90 | 2,678.80 | 2,330.50 |
Total Equity | 12,954.20 | 12,048.40 | 11,644.40 | 11,029.00 | 10,081.10 |
31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
Operating Margin | 30.37% | 28.19% | 27.88% | 45.53% | 31.04% |
Return on Capital Employed | 9.92% | 9.72% | 15.35% | 22.21% | 9.94% |
Dividend Cover | 2.00 | 2.00 | 1.00 | 1.00 | 1.00 |
Dividend Yield | 1.60 | 1.70 | 3.10 | 8.40 | 3.00 |
PE Ratio | 31.90 | 29.40 | 32.60 | 11.80 | 33.20 |
PEG | n/a | 2.00 | n/a | 0.10 | 4.20 |
Dividend per Share Growth | n/a% | 14.65% | -58.11% | 160.51% | 207.30% |
Net Asset Value per Share | 13.14 USD | 12.22 USD | 11.81 USD | 11.19 USD | 10.07 USD |