Share Search
Visit the Share Search
You are here:
MNOD.L Accounts Summary
| Date of Accounts | 2012 | 2011 | 2010 | ||
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | ||
| Millions | Millions | Millions | |||
| Income Statement | 31-12-2012 | 31-12-2011 | 31-12-2010 | ||
| Revenue | 12,065.00 | 14,122.00 | 12,775.00 | ||
| Operating Profit / Loss | 3,864.00 | 6,235.00 | 6,552.00 | ||
| Net Interest | -846.00 | -230.00 | 191.00 | ||
| Pre Tax Profit | 3,143.00 | 5,646.00 | 6,782.00 | ||
| Post Tax Profit | 2,143.00 | 4,186.00 | 5,234.00 | ||
| Profit for the Period | 2,143.00 | 3,626.00 | 3,089.00 | ||
| Equity Holders of Parent Company | 2,170.00 | 3,604.00 | 3,298.00 | ||
| Minority Interests | -27.00 | 22.00 | -209.00 | ||
| Continuing EPS | |||||
| Earnings per Share (Basic) | 13.70 USX | 24.10 USX | 29.80 USX | ||
| Earnings per Share (Diluted) | 13.70 USX | 24.10 USX | 29.80 USX | ||
| Earnings per Share (Adjusted) | 19.69 USX | 26.89 USX | 29.80 USX | ||
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 13.70 USX | 20.80 USX | 18.80 USX | ||
| Earnings per Share (Diluted) | 13.70 USX | 20.80 USX | 18.80 USX | ||
| Earnings per Share (Adjusted) | 19.69 USX | 26.89 USX | 18.80 USX | ||
| Dividend per Share | n/a USD | n/a USD | n/a USD | ||
| Millions | Millions | Millions | |||
| Balance Sheet | 31-12-2012 | 31-12-2011 | 31-12-2010 | ||
| Non-Current Assets | |||||
| Intangible Assets | 74.00 | 72.00 | 216.00 | ||
| Property, Plant and Equipment | 11,927.00 | 9,585.00 | 9,153.00 | ||
| Investments | 329.00 | 407.00 | 515.00 | ||
| Investment Properties | n/a | n/a | n/a | ||
| Other Financial Assets | 1,587.00 | 2,018.00 | 881.00 | ||
| Other Non-Current Assets | 243.00 | 261.00 | 170.00 | ||
| Total Non-Current Assets | 14,160.00 | 12,343.00 | 10,935.00 | ||
| Current Assets | |||||
| Inventories | 3,197.00 | 2,623.00 | 2,246.00 | ||
| Trade and Other Receivables | 2,235.00 | 2,095.00 | 1,870.00 | ||
| Cash at Bank and in Hand | 1,037.00 | 1,627.00 | 5,405.00 | ||
| Current Asset Investments | n/a | n/a | n/a | ||
| Other Current Assets | 345.00 | 224.00 | 3,453.00 | ||
| Total Current Assets | 6,814.00 | 6,569.00 | 12,974.00 | ||
| Other Assets | n/a | n/a | n/a | ||
| Total Assets | 20,974.00 | 18,912.00 | 23,909.00 | ||
| Current Liabilities | |||||
| Borrowings | 2,526.00 | 2,754.00 | 1,256.00 | ||
| Other Current Liabilities | 1,443.00 | 1,076.00 | 1,229.00 | ||
| Total Current Liabilities | 3,969.00 | 3,830.00 | 2,485.00 | ||
| Net Current Assets | n/a | n/a | n/a | ||
| Non-Current Liabilities | |||||
| Borrowings | 2,497.00 | 2,401.00 | 1,575.00 | ||
| Provisions | 1,512.00 | 1,403.00 | 1,615.00 | ||
| Other Non-Current Liabilities | 56.00 | 56.00 | 48.00 | ||
| Total Non-Current Liabilities | 4,065.00 | 3,860.00 | 3,238.00 | ||
| Net Assets | 12,940.00 | 11,222.00 | 17,974.00 | ||
| Capital and Reserves | |||||
| Share Capital | 8.00 | 8.00 | n/a | ||
| Share Premium Account | 1,511.00 | 1,511.00 | n/a | ||
| Other Reserves | -9,041.00 | -9,540.00 | n/a | ||
| Retained Earnings | 20,353.00 | 19,123.00 | n/a | ||
| Shareholders Funds | 12,831.00 | 11,102.00 | 17,974.00 | ||
| Minority Interests / Other Equity | 109.00 | 120.00 | n/a | ||
| Total Equity | 12,940.00 | 11,222.00 | 17,974.00 | ||
| 31-12-2012 | 31-12-2011 | 31-12-2010 | |||
| Operating Margin | 32.03% | 44.15% | 51.29% | ||
| Return on Capital Employed | 20.56% | 33.18% | 29.68% | ||
| Dividend Cover | n/a | 0.43 | 0.48 | ||
| Dividend Yield | n/a | 4.10 | 2.60 | ||
| PE Ratio | 93.60 | 56.90 | 79.40 | ||
| PEG | n/a | n/a | n/a | ||
| Dividend per Share Growth | n/a% | 1.57% | n/a% | ||
| Net Asset Value per Share | 67.49 USD | 58.49 USD | 93.16 USD |