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 | 9,371.00 | 8,549.00 | 26,500.00 | 36,247.00 | 45,064.00 |
Operating Profit / Loss | 2,360.00 | -358.00 | 2,994.00 | 2,978.00 | 1,890.00 |
Net Interest | n/a | n/a | n/a | -316.00 | n/a |
Pre Tax Profit | 2,097.00 | -643.00 | 3,018.00 | 3,179.00 | 2,287.00 |
Post Tax Profit | 1,712.00 | -997.00 | 2,214.00 | 2,468.00 | 1,953.00 |
Profit for the Period | 1,712.00 | -997.00 | -2,813.00 | 2,185.00 | 792.00 |
Equity Holders of Parent Company | 1,701.00 | -1,007.00 | -2,042.00 | 2,118.00 | 783.00 |
Minority Interests | 11.00 | 10.00 | -771.00 | 67.00 | 9.00 |
Continuing EPS | |||||
Earnings per Share (Basic) | 62.10 USX | -36.80 USX | 83.40 USX | 94.60 USX | 75.10 USX |
Earnings per Share (Diluted) | 61.90 USX | -36.80 USX | 83.40 USX | 94.60 USX | 75.10 USX |
Earnings per Share (Adjusted) | 89.00 USX | 79.40 USX | 101.50 USX | 86.60 USX | 175.00 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 62.10 USX | -36.80 USX | -77.70 USX | 81.60 USX | 30.30 USX |
Earnings per Share (Diluted) | 61.90 USX | -36.80 USX | -77.70 USX | 81.60 USX | 30.30 USX |
Earnings per Share (Adjusted) | 89.00 USX | 79.40 USX | 101.50 USX | 86.60 USX | 175.00 USX |
Dividend per Share | 0.20 USD | 0.19 USD | 0.17 USD | 0.16 USD | 0.46 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 | 4,882.00 | 4,774.00 | 7,765.00 | 21,306.00 | 18,445.00 |
Property, Plant and Equipment | 374.00 | 437.00 | 478.00 | 893.00 | 1,065.00 |
Investments | 1,940.00 | 2,259.00 | 63,784.00 | 282,464.00 | 252,698.00 |
Investment Properties | 39.00 | 37.00 | 38.00 | 23.00 | 25.00 |
Other Financial Assets | 66,608.00 | 58,248.00 | 481.00 | n/a | 152,898.00 |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 73,843.00 | 65,755.00 | 72,546.00 | 304,686.00 | 425,131.00 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | n/a | n/a | 1,779.00 | n/a | 3,695.00 |
Cash at Bank and in Hand | 4,751.00 | 5,514.00 | 7,170.00 | 8,018.00 | 6,965.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 34.00 | 18.00 | n/a | 125,829.00 | n/a |
Total Current Assets | 4,785.00 | 5,532.00 | 8,949.00 | 133,847.00 | 10,660.00 |
Other Assets | 91,832.00 | 85,972.00 | 107,854.00 | 30,969.00 | 4,567.00 |
Total Assets | 174,066.00 | 160,249.00 | 199,102.00 | 516,097.00 | 454,214.00 |
Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | 275.00 | 208.00 | n/a | n/a | n/a |
Total Current Liabilities | 275.00 | 208.00 | n/a | n/a | n/a |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 4,874.00 | 5,076.00 | 6,988.00 | 9,077.00 | 8,239.00 |
Provisions | 1,474.00 | 1,345.00 | 3,234.00 | 6,425.00 | 5,703.00 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 6,348.00 | 6,421.00 | 10,222.00 | 15,502.00 | 13,942.00 |
Net Assets | 17,983.00 | 16,898.00 | 17,264.00 | 22,119.00 | 19,669.00 |
Capital and Reserves | |||||
Share Capital | n/a | n/a | 182.00 | 20,878.00 | 172.00 |
Share Premium Account | n/a | n/a | 5,010.00 | n/a | 2,625.00 |
Other Reserves | n/a | n/a | 1,680.00 | n/a | 3,105.00 |
Retained Earnings | n/a | n/a | 10,216.00 | n/a | 13,575.00 |
Shareholders Funds | 17,823.00 | 16,731.00 | 17,088.00 | 20,878.00 | 19,477.00 |
Minority Interests / Other Equity | 160.00 | 167.00 | 176.00 | 1,241.00 | 192.00 |
Total Equity | 17,983.00 | 16,898.00 | 17,264.00 | 22,119.00 | 19,669.00 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 25.18% | -4.19% | 11.30% | 8.22% | 4.19% |
Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
Dividend Cover | 4.35 | 4.23 | 5.89 | 5.38 | 3.78 |
Dividend Yield | 1.80 | 1.30 | 1.10 | 0.90 | 2.50 |
PE Ratio | 12.70 | 18.20 | 16.10 | 19.90 | 10.60 |
PEG | n/a | n/a | 0.60 | n/a | 0.10 |
Dividend per Share Growth | n/a% | -8.26% | -8.25% | -6.56% | 187.33% |
Net Asset Value per Share | 4.76 USD | 4.41 USD | 3.45 USD | 0.30 USD | 0.45 USD |