Date of Accounts | 2020 | 2019 | 2018 | 2017 | 2016 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 | 31-12-2016 |
Revenue | 119,704.00 | 176,249.00 | 184,106.00 | 171,493.00 | 149,743.00 |
Operating Profit / Loss | -5,584.00 | 16,228.00 | 16,582.00 | 10,847.00 | 6,066.00 |
Net Interest | -2,110.00 | -2,352.00 | n/a | n/a | n/a |
Pre Tax Profit | -7,018.00 | 17,310.00 | 18,066.00 | 11,328.00 | 7,176.00 |
Post Tax Profit | -7,336.00 | 11,438.00 | 11,550.00 | 8,299.00 | 6,206.00 |
Profit for the Period | -7,336.00 | 11,438.00 | n/a | n/a | n/a |
Equity Holders of Parent Company | -7,242.00 | 11,267.00 | n/a | n/a | n/a |
Minority Interests | -94.00 | 171.00 | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -290.00 USX | 420.00 USX | 427.00 USX | 336.00 EUX | 252.00 EUX |
Earnings per Share (Diluted) | -290.00 USX | 417.00 USX | n/a USX | n/a EUX | n/a EUX |
Earnings per Share (Adjusted) | -290.00 USX | 420.00 USX | 427.00 USX | 336.00 EUX | 252.00 EUX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -290.00 USX | 420.00 USX | n/a USX | n/a EUX | n/a EUX |
Earnings per Share (Diluted) | -290.00 USX | 417.00 USX | n/a USX | n/a EUX | n/a EUX |
Earnings per Share (Adjusted) | -290.00 USX | 420.00 USX | n/a USX | n/a EUX | n/a EUX |
Dividend per Share | 3.22 USD | 3.27 USD | 3.13 USD | 3.03 USD | 2.99 USD |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 | 31-12-2016 |
Non-Current Assets | |||||
Intangible Assets | 33,528.00 | 33,178.00 | 28,922.00 | 14,587.00 | 15,362.00 |
Property, Plant and Equipment | 108,335.00 | 116,408.00 | 113,324.00 | 109,397.00 | 111,971.00 |
Investments | 29,983.00 | 28,900.00 | n/a | n/a | n/a |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 4,781.00 | 912.00 | n/a | n/a | n/a |
Other Non-Current Assets | 9,826.00 | 8,631.00 | 34,717.00 | 33,699.00 | 31,128.00 |
Total Non-Current Assets | 186,453.00 | 188,029.00 | 176,963.00 | 157,683.00 | 158,461.00 |
Current Assets | |||||
Inventories | 14,730.00 | 17,132.00 | 14,880.00 | 16,520.00 | 15,247.00 |
Trade and Other Receivables | 14,068.00 | 18,488.00 | n/a | n/a | n/a |
Cash at Bank and in Hand | 31,268.00 | 27,352.00 | 27,907.00 | 33,185.00 | 24,597.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 19,613.00 | 22,293.00 | 37,012.00 | 35,243.00 | 32,673.00 |
Total Current Assets | 79,679.00 | 85,265.00 | 79,799.00 | 84,948.00 | 72,517.00 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 266,132.00 | 273,294.00 | 256,762.00 | 242,631.00 | 230,978.00 |
Current Liabilities | |||||
Borrowings | 17,099.00 | 14,819.00 | 13,306.00 | 11,096.00 | 13,920.00 |
Other Current Liabilities | 47,577.00 | 55,425.00 | 48,928.00 | 45,609.00 | 40,765.00 |
Total Current Liabilities | 64,676.00 | 70,244.00 | 62,234.00 | 56,705.00 | 54,685.00 |
Net Current Assets | n/a | n/a | 17,565.00 | 28,243.00 | 17,832.00 |
Non-Current Liabilities | |||||
Borrowings | 60,203.00 | 47,773.00 | 40,129.00 | 41,340.00 | 43,067.00 |
Provisions | 10,326.00 | 11,858.00 | n/a | n/a | n/a |
Other Non-Current Liabilities | 24,842.00 | 24,114.00 | 36,285.00 | 30,549.00 | 31,652.00 |
Total Non-Current Liabilities | 95,371.00 | 83,745.00 | 76,414.00 | 71,889.00 | 74,719.00 |
Net Assets | 106,085.00 | 119,305.00 | 118,114.00 | 114,037.00 | 101,574.00 |
Capital and Reserves | |||||
Share Capital | 8,267.00 | 8,123.00 | n/a | n/a | n/a |
Share Premium Account | n/a | n/a | n/a | n/a | n/a |
Other Reserves | 95,435.00 | 108,655.00 | n/a | n/a | n/a |
Retained Earnings | n/a | n/a | n/a | n/a | n/a |
Shareholders Funds | 103,702.00 | 116,778.00 | 115,640.00 | 111,556.00 | 98,680.00 |
Minority Interests / Other Equity | 2,383.00 | 2,527.00 | 2,474.00 | 2,481.00 | 2,894.00 |
Total Equity | 106,085.00 | 119,305.00 | 118,114.00 | 114,037.00 | 101,574.00 |
31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 | 31-12-2016 | |
Operating Margin | -4.66% | 9.21% | 9.01% | 6.33% | 4.05% |
Return on Capital Employed | -3.06% | 12.24% | 12.67% | 7.46% | 5.01% |
Dividend Cover | -0.96 | 1.42 | 1.45 | 1.35 | 1.03 |
Dividend Yield | 7.00 | 4.90 | 5.20 | 5.30 | 5.00 |
PE Ratio | n/a | 14.30 | 13.30 | 13.80 | 19.30 |
PEG | n/a | n/a | 0.50 | 0.40 | 1.20 |
Dividend per Share Growth | 2.22% | 0.34% | 18.55% | 1.22% | 0.41% |
Net Asset Value per Share | 27.59 USD | 32.75 USD | 33.92 USD | 37.82 USD | 32.78 USD |