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 | 67,954.00 | 58,100.00 | 74,196.00 | 75,833.00 | 95,214.00 |
Operating Profit / Loss | 9,073.00 | -2,276.00 | -1,807.00 | 8,038.00 | 5,376.00 |
Net Interest | -1,118.00 | -1,477.00 | 1,876.00 | -2,068.00 | -4,227.00 |
Pre Tax Profit | 10,191.00 | -799.00 | -3,683.00 | 5,970.00 | 1,149.00 |
Post Tax Profit | 9,029.00 | -795.00 | -3,396.00 | 6,457.00 | 423.00 |
Profit for the Period | 9,443.00 | 407.00 | -6,591.00 | 5,546.00 | -4,912.00 |
Equity Holders of Parent Company | 9,481.00 | 339.00 | -6,520.00 | 5,704.00 | -4,979.00 |
Minority Interests | -37.00 | 67.00 | -71.00 | -158.00 | 67.00 |
Continuing EPS | |||||
Earnings per Share (Basic) | 798.00 USX | -100.00 USX | -325.00 USX | 4,368.00 USX | -8.00 USX |
Earnings per Share (Diluted) | 806.00 USX | -100.00 USX | -325.00 USX | 4,368.00 USX | -8.00 USX |
Earnings per Share (Adjusted) | 281.00 USX | 77.00 USX | 171.00 USX | 4,368.00 USX | -8.00 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 836.00 USX | 5.00 USX | -616.00 USX | 3,704.00 USX | -496.00 USX |
Earnings per Share (Diluted) | 844.00 USX | 5.00 USX | -616.00 USX | 3,704.00 USX | -496.00 USX |
Earnings per Share (Adjusted) | 281.00 USX | 77.00 USX | 171.00 USX | 3,704.00 USX | -496.00 USX |
Dividend per Share | 8.00 USD | 8.00 USD | 8.00 USD | 1.00 USD | 1.00 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 | 19,080.00 | 19,104.00 | 35,512.00 | 35,298.00 | 37,387.00 |
Property, Plant and Equipment | 12,494.00 | 12,192.00 | 15,609.00 | 16,699.00 | 45,879.00 |
Investments | 38,000.00 | 36,027.00 | 42,209.00 | 42,549.00 | 38,632.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Assets | 33,673.00 | 63,144.00 | n/a | n/a | n/a |
Total Non-Current Assets | 103,247.00 | 130,467.00 | 93,330.00 | 94,546.00 | 121,898.00 |
Current Assets | |||||
Inventories | 16,528.00 | 14,891.00 | 15,847.00 | 15,890.00 | 17,215.00 |
Trade and Other Receivables | 15,466.00 | 14,831.00 | 15,620.00 | 21,287.00 | 20,280.00 |
Cash at Bank and in Hand | 16,967.00 | 15,810.00 | 15,770.00 | 36,630.00 | 35,811.00 |
Current Asset Investments | n/a | n/a | 12,297.00 | n/a | n/a |
Other Current Assets | 8,853.00 | 11,476.00 | 6,814.00 | 14,605.00 | 29,789.00 |
Total Current Assets | 57,814.00 | 57,008.00 | 66,348.00 | 88,412.00 | 103,095.00 |
Other Assets | 1,985.00 | 1,374.00 | 39,196.00 | 42,531.00 | 40,183.00 |
Total Assets | 163,046.00 | 188,851.00 | 198,874.00 | 256,211.00 | 265,176.00 |
Current Liabilities | |||||
Borrowings | 1,253.00 | 3,739.00 | 4,361.00 | 4,778.00 | 23,641.00 |
Other Current Liabilities | 49,626.00 | 45,689.00 | 47,592.00 | 51,291.00 | 55,225.00 |
Total Current Liabilities | 50,879.00 | 49,428.00 | 51,953.00 | 56,069.00 | 78,866.00 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 19,711.00 | 20,320.00 | 30,824.00 | 70,288.00 | 67,241.00 |
Provisions | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Liabilities | 63,876.00 | 84,190.00 | n/a | 73,744.00 | 73,068.00 |
Total Non-Current Liabilities | 83,587.00 | 104,510.00 | 30,824.00 | 144,032.00 | 140,309.00 |
Net Assets | 28,580.00 | 34,912.00 | 41,613.00 | 37,073.00 | 29,860.00 |
Capital and Reserves | |||||
Share Capital | 15.00 | 21.00 | 15.00 | 702.00 | 702.00 |
Share Premium Account | n/a | n/a | n/a | n/a | n/a |
Other Reserves | -59,164.00 | -49,308.00 | -44,814.00 | -57,397.00 | -60,118.00 |
Retained Earnings | 86,527.00 | 82,983.00 | 85,110.00 | 92,247.00 | 87,732.00 |
Shareholders Funds | 27,378.00 | 33,696.00 | 40,311.00 | 35,552.00 | 28,316.00 |
Minority Interests / Other Equity | 1,202.00 | 1,216.00 | 1,302.00 | 1,522.00 | 1,544.00 |
Total Equity | 28,580.00 | 34,912.00 | 41,613.00 | 37,073.00 | 29,860.00 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 13.35% | -3.92% | -2.44% | 10.60% | 5.65% |
Return on Capital Employed | 37.12% | 1.70% | -13.46% | 10.46% | 6.45% |
Dividend Cover | 8.78 | 2.41 | 5.34 | 136.50 | -0.25 |
Dividend Yield | 0.30 | 0.30 | 0.30 | n/a | 0.40 |
PE Ratio | 37.40 | 136.40 | 61.40 | n/a | n/a |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | n/a% |
Net Asset Value per Share | 8.72 USD | 14.51 USD | 5.60 USD | 1.63 USD | -6.91 USD |