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 | 61,860.00 | 60,530.00 | 57,350.00 | 55,179.00 | 77,147.00 |
Operating Profit / Loss | 10,297.00 | 2,372.00 | 5,992.00 | 3,860.00 | 11,510.00 |
Net Interest | 1,607.00 | 1,216.00 | n/a | 1,288.00 | -1,344.00 |
Pre Tax Profit | 8,690.00 | 1,156.00 | 4,837.00 | 2,572.00 | 10,166.00 |
Post Tax Profit | 7,514.00 | 1,783.00 | 4,712.00 | 3,932.00 | 9,435.00 |
Profit for the Period | 7,502.00 | 1,640.00 | n/a | 5,590.00 | 9,431.00 |
Equity Holders of Parent Company | 7,502.00 | 1,640.00 | n/a | 5,590.00 | 9,431.00 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | 825.00 USX | 197.00 USX | 641.00 USX | 442.00 USX | 1,063.00 USX |
Earnings per Share (Diluted) | 815.00 USX | 195.00 USX | n/a USX | 438.00 USX | 1,057.00 USX |
Earnings per Share (Adjusted) | 825.00 USX | 197.00 USX | 641.00 USX | 442.00 USX | 1,063.00 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 823.00 USX | 182.00 USX | n/a USX | 628.00 USX | 1,063.00 USX |
Earnings per Share (Diluted) | 814.00 USX | 180.00 USX | n/a USX | 623.00 USX | 1,056.00 USX |
Earnings per Share (Adjusted) | 823.00 USX | 182.00 USX | n/a USX | 628.00 USX | 1,063.00 USX |
Dividend per Share | 332.00 USD | 660.00 USD | 656.00 USD | 652.00 USD | 648.00 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 | 71,214.00 | 67,133.00 | 68,154.00 | 67,504.00 | 73,457.00 |
Property, Plant and Equipment | 8,721.00 | 8,212.00 | 8,916.00 | 9,771.00 | 15,006.00 |
Investments | n/a | n/a | n/a | 2,187.00 | 2,074.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | n/a | 7,086.00 | 8,712.00 |
Other Non-Current Assets | 22,398.00 | 22,780.00 | 25,392.00 | 30,258.00 | 14,517.00 |
Total Non-Current Assets | 102,333.00 | 98,125.00 | 102,462.00 | 116,806.00 | 113,766.00 |
Current Assets | |||||
Inventories | 1,161.00 | 1,552.00 | 1,649.00 | 1,812.00 | 1,619.00 |
Trade and Other Receivables | n/a | n/a | n/a | 17,377.00 | 25,896.00 |
Cash at Bank and in Hand | 13,068.00 | 7,886.00 | 6,650.00 | 13,188.00 | 8,172.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 18,679.00 | 19,680.00 | 21,240.00 | 6,788.00 | 2,733.00 |
Total Current Assets | 32,908.00 | 29,118.00 | 29,539.00 | 39,165.00 | 38,420.00 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 135,241.00 | 127,243.00 | 132,001.00 | 155,971.00 | 152,186.00 |
Current Liabilities | |||||
Borrowings | 7,246.00 | 5,634.00 | 7,761.00 | 8,151.00 | 10,177.00 |
Other Current Liabilities | 26,876.00 | 25,871.00 | 25,858.00 | 31,718.00 | 27,524.00 |
Total Current Liabilities | 34,122.00 | 31,505.00 | 33,619.00 | 39,869.00 | 37,701.00 |
Net Current Assets | n/a | n/a | -4,080.00 | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 52,689.00 | 48,379.00 | 47,379.00 | 56,937.00 | 57,981.00 |
Provisions | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Liabilities | 25,817.00 | 25,338.00 | 32,007.00 | 38,438.00 | 35,519.00 |
Total Non-Current Liabilities | 78,506.00 | 73,717.00 | 79,386.00 | 95,375.00 | 93,500.00 |
Net Assets | 22,613.00 | 22,021.00 | 18,996.00 | 20,727.00 | 20,985.00 |
Capital and Reserves | |||||
Share Capital | 59,643.00 | 58,343.00 | n/a | 56,556.00 | 55,895.00 |
Share Premium Account | n/a | n/a | n/a | n/a | n/a |
Other Reserves | -188,386.00 | -186,224.00 | n/a | -169,339.00 | -198,010.00 |
Retained Earnings | 151,276.00 | 149,825.00 | n/a | 133,380.00 | 162,956.00 |
Shareholders Funds | 22,533.00 | 21,944.00 | 18,901.00 | 20,597.00 | 20,841.00 |
Minority Interests / Other Equity | 80.00 | 77.00 | 95.00 | 130.00 | 144.00 |
Total Equity | 22,613.00 | 22,021.00 | 18,996.00 | 20,727.00 | 20,985.00 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 16.65% | 3.92% | 10.45% | 7.00% | 14.92% |
Return on Capital Employed | 62.49% | -0.67% | 80.86% | 7.01% | 73.38% |
Dividend Cover | 2.48 | 0.30 | 0.98 | 0.90 | 1.64 |
Dividend Yield | 2.80 | 5.50 | 5.50 | 3.90 | 4.90 |
PE Ratio | 14.40 | 60.40 | 18.70 | 28.70 | 12.50 |
PEG | n/a | n/a | 0.10 | n/a | 0.10 |
Dividend per Share Growth | n/a% | 98.80% | -0.76% | -25.34% | 32.52% |
Net Asset Value per Share | -53.25 USD | -49.42 USD | -53.86 USD | -51.25 USD | -57.49 USD |