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 | 202.83 | 169.56 | 114.85 | 85.48 | 87.20 |
Operating Profit / Loss | 2,641.79 | -1,095.27 | 2,629.04 | 3,843.09 | 2,247.70 |
Net Interest | -89.89 | -103.42 | -105.49 | -83.48 | 66.40 |
Pre Tax Profit | 2,551.90 | -1,198.69 | 2,523.55 | 3,759.61 | 2,181.30 |
Post Tax Profit | 2,486.05 | -1,172.08 | 2,436.31 | 3,698.87 | 2,149.10 |
Profit for the Period | 2,486.05 | -1,172.08 | 2,436.31 | 3,698.87 | 2,149.07 |
Equity Holders of Parent Company | 2,486.05 | -1,172.08 | 2,436.31 | 3,698.87 | 2,149.07 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | 13.57 USX | 596.00 USX | 1,223.00 USX | 1,812.00 USX | 978.00 USX |
Earnings per Share (Diluted) | 13.57 USX | 596.00 USX | 1,223.00 USX | 1,812.00 USX | 978.00 USX |
Earnings per Share (Adjusted) | 13.57 USX | 596.00 USX | 1,223.00 USX | 1,812.00 USX | 978.00 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 13.57 USX | 596.00 USX | 1,223.00 USX | 1,812.00 USX | 978.00 USX |
Earnings per Share (Diluted) | 13.57 USX | 596.00 USX | 1,223.00 USX | 1,812.00 USX | 978.00 USX |
Earnings per Share (Adjusted) | 13.57 USX | 596.00 USX | 1,223.00 USX | 1,812.00 USX | 978.00 USX |
Dividend per Share | 0.52 USD | 0.48 USD | 0.40 USD | 0.40 USD | 0.40 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 | n/a | n/a | n/a | n/a | n/a |
Property, Plant and Equipment | n/a | n/a | n/a | n/a | n/a |
Investments | 12,976.25 | 11,283.74 | 13,871.88 | n/a | n/a |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | n/a | 9,697.03 | 5,865.20 |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 12,976.25 | 11,283.74 | 13,871.88 | 9,697.03 | 5,865.20 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 223.43 | 520.63 | 10.29 | 8.87 | 122.10 |
Cash at Bank and in Hand | 1,928.92 | 1,147.44 | 1,767.78 | 1,879.64 | 1,222.85 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Current Assets | 2,152.35 | 1,668.08 | 1,778.07 | 1,888.50 | 1,344.95 |
Other Assets | n/a | n/a | 158.42 | 955.68 | n/a |
Total Assets | 15,128.60 | 12,951.82 | 15,808.37 | 12,541.21 | 7,210.14 |
Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | 321.02 | 6.18 | n/a | n/a | 45.50 |
Total Current Liabilities | 321.02 | 6.18 | n/a | n/a | 45.50 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 2,351.92 | 2,332.57 | 3,009.42 | 2,122.79 | 1,422.88 |
Provisions | 84.83 | 52.22 | 111.54 | 52.45 | 13.51 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 2,436.74 | 2,384.79 | 3,120.96 | 2,175.23 | 1,436.39 |
Net Assets | 12,062.61 | 9,879.93 | 11,409.20 | 9,052.54 | 5,568.28 |
Capital and Reserves | |||||
Share Capital | 5,722.35 | 5,722.35 | 5,722.35 | 5,722.35 | 5,568.36 |
Share Premium Account | n/a | n/a | n/a | n/a | n/a |
Other Reserves | -711.46 | -506.86 | -242.96 | -242.96 | -80.15 |
Retained Earnings | 7,051.72 | 4,664.45 | 5,929.80 | 3,573.14 | 80.07 |
Shareholders Funds | 12,062.61 | 9,879.93 | 11,409.20 | 9,052.54 | 5,568.28 |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 12,062.61 | 9,879.93 | 11,409.20 | 9,052.54 | 5,568.28 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 1,302.44% | -645.96% | 2,289.16% | 4,495.87% | 2,577.64% |
Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
Dividend Cover | 25.19 | 12.55 | 30.57 | 45.30 | 24.45 |
Dividend Yield | n/a | 1.30 | 1.00 | 1.20 | 2.20 |
PE Ratio | 333.60 | 6.20 | 3.10 | 1.80 | 1.90 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | -9.14% | -15.79% | n/a% | n/a% |
Net Asset Value per Share | 65.56 USD | 53.69 USD | 62.01 USD | 49.20 USD | 30.26 USD |