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 | 4,483.20 | 4,273.30 | 4,269.20 | 4,033.10 | 4,030.70 |
Operating Profit / Loss | 244.70 | -75.70 | 240.80 | -224.20 | 89.60 |
Net Interest | n/a | n/a | -50.80 | -44.00 | n/a |
Pre Tax Profit | 625.90 | 275.60 | 190.80 | -268.50 | 53.10 |
Post Tax Profit | 712.00 | 253.90 | 189.50 | -293.70 | 48.90 |
Profit for the Period | 712.00 | 253.90 | 189.50 | -293.70 | 48.90 |
Equity Holders of Parent Company | 712.00 | 253.90 | 189.50 | -293.70 | 48.90 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | 206.10 USX | 73.80 USX | 55.30 USX | -91.60 USX | 17.20 USX |
Earnings per Share (Diluted) | 201.50 USX | 72.70 USX | 54.70 USX | -90.60 USX | 16.90 USX |
Earnings per Share (Adjusted) | 206.10 USX | 73.80 USX | 55.30 USX | -91.60 USX | 17.20 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 206.10 USX | 73.80 USX | 55.30 USX | -91.60 USX | 17.20 USX |
Earnings per Share (Diluted) | 201.50 USX | 72.70 USX | 54.70 USX | -90.60 USX | 16.90 USX |
Earnings per Share (Adjusted) | 206.10 USX | 73.80 USX | 55.30 USX | -91.60 USX | 17.20 USX |
Dividend per Share | 0.38 USD | 0.36 USD | 0.35 USD | n/a 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 | 323.90 | 320.40 | 313.10 | 298.90 | 278.00 |
Property, Plant and Equipment | 130.30 | 133.10 | 90.40 | 109.40 | 128.40 |
Investments | 0.80 | 5.60 | 5.70 | 4.90 | 8.60 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 6,574.40 | 5,812.10 | 6,041.30 | 6,116.80 | n/a |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 7,029.40 | 6,271.20 | 6,450.50 | 6,530.00 | 415.00 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 206.50 | 160.60 | n/a | n/a | n/a |
Cash at Bank and in Hand | 1,437.00 | 1,350.90 | 1,300.70 | 1,577.20 | 1,115.90 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 5.10 | 4.00 | 4.90 | n/a | n/a |
Total Current Assets | 1,648.60 | 1,515.50 | 1,305.60 | 1,577.20 | 1,115.90 |
Other Assets | 284.20 | 59.10 | 2,182.40 | 5,749.00 | 11,019.90 |
Total Assets | 11,060.50 | 10,363.00 | 13,846.50 | 13,856.20 | 12,550.80 |
Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | 373.40 | 393.40 | 21.30 | n/a | n/a |
Total Current Liabilities | 373.40 | 393.40 | 21.30 | n/a | n/a |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 674.70 | 636.20 | 746.70 | 946.70 | 728.80 |
Provisions | n/a | n/a | 0.10 | 2.70 | 0.40 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 674.70 | 636.20 | 746.80 | 949.40 | 729.20 |
Net Assets | 3,296.70 | 2,635.00 | 2,539.30 | 2,353.90 | 2,189.70 |
Capital and Reserves | |||||
Share Capital | 38.80 | 38.70 | 38.70 | 38.70 | 34.10 |
Share Premium Account | 528.80 | 517.60 | 516.80 | 516.50 | 70.50 |
Other Reserves | -195.20 | -220.20 | -105.30 | -86.80 | -142.30 |
Retained Earnings | 2,923.20 | 2,297.80 | 2,088.00 | 1,884.40 | 2,226.30 |
Shareholders Funds | 3,295.60 | 2,633.90 | 2,538.20 | 2,352.80 | 2,188.60 |
Minority Interests / Other Equity | 1.10 | 1.10 | 1.10 | 1.10 | 1.10 |
Total Equity | 3,296.70 | 2,635.00 | 2,539.30 | 2,353.90 | 2,189.70 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 5.46% | -1.77% | 5.64% | -5.56% | 2.22% |
Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
Dividend Cover | 5.50 | 2.05 | 1.60 | n/a | 1.25 |
Dividend Yield | 2.80 | 2.60 | 3.20 | n/a | 0.80 |
PE Ratio | 6.50 | 18.80 | 19.80 | n/a | 105.20 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | -4.00% | -4.17% | n/a% | n/a% |
Net Asset Value per Share | 8.55 USD | 6.66 USD | 6.40 USD | 5.91 USD | 5.50 USD |