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 | 66,058.00 | 50,620.00 | 63,940.00 | 63,074.00 | 71,024.00 |
Operating Profit / Loss | 30,541.00 | 14,805.00 | 15,860.00 | 7,180.00 | 10,993.00 |
Net Interest | n/a | n/a | n/a | n/a | n/a |
Pre Tax Profit | 30,348.00 | 17,058.00 | 18,906.00 | 8,777.00 | 13,347.00 |
Post Tax Profit | 24,559.00 | 16,249.00 | 14,693.00 | 6,099.00 | 8,708.00 |
Profit for the Period | 24,559.00 | 16,249.00 | 14,693.00 | 6,099.00 | 8,708.00 |
Equity Holders of Parent Company | 23,533.00 | 15,559.00 | 12,607.00 | 3,898.00 | 8,708.00 |
Minority Interests | 1,026.00 | 690.00 | 2,086.00 | 2,201.00 | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | 115.00 USX | 72.00 USX | 62.00 USX | 19.00 USX | 30.00 USX |
Earnings per Share (Diluted) | 114.00 USX | 72.00 USX | 62.00 USX | 19.00 USX | 30.00 USX |
Earnings per Share (Adjusted) | 115.00 USX | 72.00 USX | 62.00 USX | 19.00 USX | 30.00 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 115.00 USX | 72.00 USX | 62.00 USX | 19.00 USX | 30.00 USX |
Earnings per Share (Diluted) | 114.00 USX | 72.00 USX | 62.00 USX | 19.00 USX | 30.00 USX |
Earnings per Share (Adjusted) | 115.00 USX | 72.00 USX | 62.00 USX | 19.00 USX | 30.00 USX |
Dividend per Share | 0.61 USD | 0.32 USD | 0.25 USD | 0.15 USD | n/a 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 | 12,487.00 | 11,419.00 | 20,622.00 | 20,443.00 | 20,163.00 |
Property, Plant and Equipment | n/a | n/a | n/a | n/a | n/a |
Investments | 470,107.00 | 393,980.00 | 446,274.00 | 517,377.00 | 467,786.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 110,643.00 | 100,101.00 | 246,686.00 | 353,279.00 | 286,622.00 |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 593,237.00 | 505,500.00 | 713,582.00 | 891,099.00 | 774,571.00 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 165,255.00 | 156,149.00 | 136,571.00 | 156,412.00 | 136,680.00 |
Cash at Bank and in Hand | n/a | n/a | n/a | n/a | n/a |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 115,670.00 | 117,149.00 | 5,594.00 | 5,437.00 | 5,387.00 |
Total Current Assets | 280,925.00 | 273,298.00 | 142,165.00 | 161,849.00 | 142,067.00 |
Other Assets | 778,844.00 | 764,366.00 | 523,510.00 | 503,038.00 | 533,513.00 |
Total Assets | 3,038,677.00 | 2,949,286.00 | 2,957,939.00 | 2,984,164.00 | 2,715,152.00 |
Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | 2,777.00 | 1,135.00 | n/a | n/a | n/a |
Total Current Liabilities | 2,777.00 | 1,135.00 | n/a | n/a | n/a |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 24,954.00 | 22,290.00 | 63,065.00 | 62,371.00 | 62,980.00 |
Provisions | 2,979.00 | 2,930.00 | 7,239.00 | 7,991.00 | 6,773.00 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 27,933.00 | 25,220.00 | 70,304.00 | 70,362.00 | 69,753.00 |
Net Assets | 192,610.00 | 185,197.00 | 206,777.00 | 204,995.00 | 192,668.00 |
Capital and Reserves | |||||
Share Capital | 9,631.00 | 10,147.00 | 10,316.00 | 10,347.00 | 10,319.00 |
Share Premium Account | 14,738.00 | 14,664.00 | 14,602.00 | 14,277.00 | 13,959.00 |
Other Reserves | 8,812.00 | 10,613.00 | 28,874.00 | 31,247.00 | 22,998.00 |
Retained Earnings | 152,148.00 | 142,409.00 | 144,458.00 | 140,572.00 | 136,679.00 |
Shareholders Funds | 185,329.00 | 177,833.00 | 198,250.00 | 196,443.00 | 183,955.00 |
Minority Interests / Other Equity | 7,281.00 | 7,364.00 | 8,527.00 | 8,552.00 | 8,713.00 |
Total Equity | 192,610.00 | 185,197.00 | 206,777.00 | 204,995.00 | 192,668.00 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 46.23% | 29.25% | 24.80% | 11.38% | 15.48% |
Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
Dividend Cover | 1.89 | 2.25 | 2.48 | 1.27 | 1.00 |
Dividend Yield | 7.60 | 4.90 | 4.40 | 3.10 | 4.00 |
PE Ratio | 7.00 | 9.10 | 9.10 | 25.20 | 24.90 |
PEG | n/a | n/a | n/a | n/a | 0.40 |
Dividend per Share Growth | n/a% | -47.54% | -21.88% | -40.00% | 100.00% |
Net Asset Value per Share | 9.44 USD | 9.11 USD | 9.74 USD | 9.66 USD | 9.03 USD |