Date of Accounts | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Revenue | 19,543.00 | 18,019.00 | 16,318.00 | 14,701.00 | 14,754.00 |
Operating Profit / Loss | 7,041.00 | 6,468.00 | 5,405.00 | 3,777.00 | 4,374.00 |
Net Interest | n/a | n/a | n/a | n/a | n/a |
Pre Tax Profit | 6,014.00 | 5,093.00 | 4,286.00 | 3,347.00 | 1,613.00 |
Post Tax Profit | 4,042.00 | 3,462.00 | 2,902.00 | 2,313.00 | 751.00 |
Profit for the Period | 4,042.00 | 3,462.00 | 2,902.00 | 2,313.00 | 751.00 |
Equity Holders of Parent Company | 4,050.00 | 3,469.00 | 2,948.00 | 2,315.00 | 724.00 |
Minority Interests | -8.00 | -7.00 | -46.00 | -2.00 | 27.00 |
Continuing EPS | |||||
Earnings per Share (Basic) | 141.30 USX | 108.60 USX | 85.90 USX | 0.62 USX | 10.40 USX |
Earnings per Share (Diluted) | 137.70 USX | 106.20 USX | 84.30 USX | 0.61 USX | 10.30 USX |
Earnings per Share (Adjusted) | 168.10 USX | 128.90 USX | 101.10 USX | 0.87 USX | 36.10 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 141.30 USX | 108.60 USX | 85.90 USX | 0.62 USX | 10.40 USX |
Earnings per Share (Diluted) | 137.70 USX | 106.20 USX | 84.30 USX | 0.61 USX | 10.30 USX |
Earnings per Share (Adjusted) | 168.10 USX | 128.90 USX | 101.10 USX | 0.87 USX | 36.10 USX |
Dividend per Share | 0.37 USD | 0.27 USD | 0.18 USD | 0.12 USD | 0.09 USD |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Non-Current Assets | |||||
Intangible Assets | 5,791.00 | 6,214.00 | 5,869.00 | 5,471.00 | 5,063.00 |
Property, Plant and Equipment | 2,425.00 | 2,274.00 | 5,522.00 | 5,616.00 | 6,515.00 |
Investments | 1,020.00 | 966.00 | 1,631.00 | 2,147.00 | 2,162.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 258,989.00 | 197,656.00 | 169,529.00 | 181,566.00 | 176,254.00 |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 268,225.00 | 207,110.00 | 182,551.00 | 194,800.00 | 189,994.00 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 3,207.00 | 3,033.00 | 3,149.00 | 2,176.00 | 2,122.00 |
Cash at Bank and in Hand | n/a | n/a | n/a | n/a | 66,712.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 532,628.00 | 563,112.00 | 503.00 | 1,959.00 | 50,850.00 |
Total Current Assets | 535,835.00 | 566,145.00 | 3,652.00 | 4,135.00 | 119,684.00 |
Other Assets | 45,628.00 | 49,589.00 | 52,842.00 | 49,932.00 | 11.00 |
Total Assets | 849,688.00 | 822,844.00 | 819,922.00 | 827,818.00 | 789,050.00 |
Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | 726.00 | 811.00 | 583.00 | n/a | n/a |
Total Current Liabilities | 726.00 | 811.00 | 583.00 | n/a | n/a |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 10,382.00 | 12,036.00 | 13,715.00 | 16,646.00 | 16,654.00 |
Provisions | 916.00 | 1,069.00 | 1,152.00 | 1,253.00 | 1,161.00 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 11,298.00 | 13,105.00 | 14,867.00 | 17,899.00 | 17,815.00 |
Net Assets | 51,284.00 | 50,353.00 | 50,016.00 | 52,636.00 | 50,729.00 |
Capital and Reserves | |||||
Share Capital | 6,695.00 | 6,815.00 | 6,930.00 | 7,022.00 | 7,058.00 |
Share Premium Account | n/a | n/a | n/a | n/a | n/a |
Other Reserves | 15,226.00 | 14,683.00 | 14,669.00 | 18,059.00 | 17,206.00 |
Retained Earnings | 28,969.00 | 28,459.00 | 28,067.00 | 27,184.00 | 26,140.00 |
Shareholders Funds | 50,890.00 | 49,957.00 | 49,666.00 | 52,265.00 | 50,404.00 |
Minority Interests / Other Equity | 394.00 | 396.00 | 350.00 | 371.00 | 325.00 |
Total Equity | 51,284.00 | 50,353.00 | 50,016.00 | 52,636.00 | 50,729.00 |
31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
Operating Margin | 36.03% | 35.90% | 33.12% | 25.69% | 29.65% |
Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
Dividend Cover | 4.54 | 4.77 | n/a | 7.15 | 4.01 |
Dividend Yield | 3.00 | 3.20 | n/a | n/a | 1.50 |
PE Ratio | 7.40 | 6.50 | 7.80 | 653.90 | 16.30 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | -27.03% | n/a% | n/a% | 7,330.14% |
Net Asset Value per Share | 18.84 USD | 18.28 USD | 18.29 USD | 19.54 USD | 18.92 USD |