Date of Accounts | 2023 | 2022 | 2021 | 2021 | 2020 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 29-06-2023 | 29-06-2022 | 30-06-2021 | 29-06-2021 | 30-06-2020 |
Revenue | 7,429.00 | 9,269.00 | 5,476.00 | 5,476.00 | 5,010.00 |
Operating Profit / Loss | -48.00 | 3,452.00 | 62.00 | 62.00 | 345.00 |
Net Interest | 15.00 | -31.00 | -161.00 | -161.00 | -94.00 |
Pre Tax Profit | 213.00 | 3,693.00 | 42.00 | 42.00 | 344.00 |
Post Tax Profit | -173.00 | 2,669.00 | 142.00 | 142.00 | 158.00 |
Profit for the Period | -173.00 | 2,669.00 | -195.00 | -195.00 | -65.00 |
Equity Holders of Parent Company | -173.00 | 2,669.00 | -195.00 | -195.00 | -65.00 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -3.80 USX | 57.40 USX | 3.00 USX | 3.00 USX | 3.20 USX |
Earnings per Share (Diluted) | -3.80 USX | 57.00 USX | 3.00 USX | 3.00 USX | 3.20 USX |
Earnings per Share (Adjusted) | 20.00 USX | 56.00 USX | 10.30 USX | 10.30 USX | 3.90 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -3.80 USX | 57.40 USX | -4.10 USX | -4.10 USX | -1.30 USX |
Earnings per Share (Diluted) | -3.80 USX | 57.00 USX | -4.10 USX | -4.10 USX | -1.30 USX |
Earnings per Share (Adjusted) | 20.00 USX | 56.00 USX | 10.30 USX | 10.30 USX | 3.90 USX |
Dividend per Share | 0.08 USD | 0.26 USD | 0.07 USD | 0.07 USD | 0.03 USD |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 29-06-2023 | 29-06-2022 | 30-06-2021 | 29-06-2021 | 30-06-2020 |
Non-Current Assets | |||||
Intangible Assets | 242.00 | 186.00 | 189.00 | 189.00 | 248.00 |
Property, Plant and Equipment | 8,050.00 | 8,988.00 | 8,938.00 | 8,938.00 | 9,680.00 |
Investments | 499.00 | 470.00 | 380.00 | 380.00 | 460.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 118.00 | 64.00 | 121.00 | 121.00 | 172.00 |
Other Non-Current Assets | 2,416.00 | 2,388.00 | 692.00 | 692.00 | 514.00 |
Total Non-Current Assets | 11,325.00 | 12,096.00 | 10,320.00 | 10,320.00 | 11,074.00 |
Current Assets | |||||
Inventories | 1,102.00 | 982.00 | 716.00 | 716.00 | 735.00 |
Trade and Other Receivables | 778.00 | 844.00 | 527.00 | 527.00 | 531.00 |
Cash at Bank and in Hand | 1,258.00 | 2,365.00 | 1,613.00 | 1,613.00 | 1,315.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 101.00 | 49.00 | 66.00 | 66.00 | 82.00 |
Total Current Assets | 3,239.00 | 4,240.00 | 2,922.00 | 2,922.00 | 2,663.00 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 14,564.00 | 16,336.00 | 13,242.00 | 13,242.00 | 13,737.00 |
Current Liabilities | |||||
Borrowings | 365.00 | 402.00 | 408.00 | 408.00 | 355.00 |
Other Current Liabilities | 1,195.00 | 1,495.00 | 1,054.00 | 1,054.00 | 916.00 |
Total Current Liabilities | 1,560.00 | 1,897.00 | 1,462.00 | 1,462.00 | 1,271.00 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 1,376.00 | 1,425.00 | 799.00 | 799.00 | 662.00 |
Provisions | 2,196.00 | 2,142.00 | 2,024.00 | 2,024.00 | 2,238.00 |
Other Non-Current Liabilities | 57.00 | 93.00 | 3.00 | 3.00 | 4.00 |
Total Non-Current Liabilities | 3,629.00 | 3,660.00 | 2,826.00 | 2,826.00 | 2,904.00 |
Net Assets | 9,375.00 | 10,779.00 | 8,954.00 | 8,954.00 | 9,562.00 |
Capital and Reserves | |||||
Share Capital | 13,251.00 | 13,469.00 | 13,597.00 | 13,597.00 | 13,943.00 |
Share Premium Account | n/a | n/a | n/a | n/a | n/a |
Other Reserves | -3,604.00 | -3,590.00 | -3,589.00 | -3,589.00 | -3,615.00 |
Retained Earnings | -271.00 | 901.00 | -1,053.00 | -1,053.00 | -765.00 |
Shareholders Funds | 9,376.00 | 10,780.00 | 8,955.00 | 8,955.00 | 9,563.00 |
Minority Interests / Other Equity | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 |
Total Equity | 9,375.00 | 10,779.00 | 8,954.00 | 8,954.00 | 9,562.00 |
29-06-2023 | 29-06-2022 | 30-06-2021 | 29-06-2021 | 30-06-2020 | |
Operating Margin | -0.65% | 37.24% | 1.13% | 1.13% | 6.89% |
Return on Capital Employed | 1.51% | 25.57% | 1.69% | 1.69% | 3.48% |
Dividend Cover | 2.47 | 2.47 | 2.10 | 2.10 | 1.86 |
Dividend Yield | 3.20 | 8.20 | 2.30 | 2.40 | 1.40 |
PE Ratio | 12.50 | 4.90 | 21.10 | 19.50 | 39.50 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | 180.25% | n/a% | -78.41% | -57.14% |
Net Asset Value per Share | 2.01 USD | 2.33 USD | 1.88 USD | 1.93 USD | 1.99 USD |