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 | 14,103.71 | 15,812.40 | 12,819.12 | ||
Operating Profit / Loss | 1,370.63 | 2,910.04 | 2,184.95 | ||
Net Interest | -372.77 | -386.46 | -517.19 | ||
Pre Tax Profit | 1,036.92 | 2,428.97 | 1,674.12 | ||
Post Tax Profit | 773.44 | 1,962.96 | 1,246.82 | ||
Profit for the Period | 819.80 | 2,173.74 | -514.58 | ||
Equity Holders of Parent Company | 761.96 | 2,034.83 | -574.91 | ||
Minority Interests | 57.84 | 138.90 | 60.33 | ||
Continuing EPS | |||||
Earnings per Share (Basic) | 87.00 USX | 189.00 USX | 122.00 USX | ||
Earnings per Share (Diluted) | 88.00 USX | 189.00 USX | 122.00 USX | ||
Earnings per Share (Adjusted) | 87.00 USX | 189.00 USX | 122.00 USX | ||
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 91.00 USX | 202.00 USX | -57.00 USX | ||
Earnings per Share (Diluted) | 91.00 USX | 202.00 USX | -57.00 USX | ||
Earnings per Share (Adjusted) | 91.00 USX | 202.00 USX | -57.00 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 | 820.93 | 770.45 | 1,930.94 | ||
Property, Plant and Equipment | 8,462.71 | 7,463.39 | 7,299.85 | ||
Investments | 316.50 | 301.31 | 158.56 | ||
Investment Properties | n/a | n/a | 204.54 | ||
Other Financial Assets | 141.03 | 204.90 | 61.71 | ||
Other Non-Current Assets | 269.34 | 239.95 | 182.04 | ||
Total Non-Current Assets | 10,010.52 | 8,980.01 | 9,837.65 | ||
Current Assets | |||||
Inventories | 2,352.90 | 2,519.15 | 2,369.13 | ||
Trade and Other Receivables | 1,056.04 | 1,247.31 | 980.20 | ||
Cash at Bank and in Hand | 1,726.28 | 1,863.54 | 2,012.66 | ||
Current Asset Investments | 23.78 | 10.50 | 27.46 | ||
Other Current Assets | 537.71 | 3,289.27 | 4,181.27 | ||
Total Current Assets | 5,696.69 | 8,929.78 | 9,570.73 | ||
Other Assets | n/a | n/a | n/a | ||
Total Assets | 15,707.21 | 17,909.79 | 19,408.38 | ||
Current Liabilities | |||||
Borrowings | 1,382.13 | 1,185.47 | 1,423.55 | ||
Other Current Liabilities | 1,987.53 | 4,184.33 | 4,955.48 | ||
Total Current Liabilities | 3,369.66 | 5,369.80 | 6,379.03 | ||
Net Current Assets | n/a | n/a | n/a | ||
Non-Current Liabilities | |||||
Borrowings | 4,327.41 | 4,790.63 | 4,722.93 | ||
Provisions | 338.08 | 287.13 | 515.07 | ||
Other Non-Current Liabilities | 456.82 | 394.91 | 441.70 | ||
Total Non-Current Liabilities | 5,122.31 | 5,472.67 | 5,679.70 | ||
Net Assets | 7,215.24 | 7,067.32 | 7,349.65 | ||
Capital and Reserves | |||||
Share Capital | 2,752.73 | 3,311.29 | 3,311.29 | ||
Share Premium Account | n/a | n/a | n/a | ||
Other Reserves | -325.59 | -1,018.25 | 918.42 | ||
Retained Earnings | 4,767.33 | 4,386.46 | 2,805.23 | ||
Shareholders Funds | 7,194.46 | 6,679.50 | 7,034.94 | ||
Minority Interests / Other Equity | 20.78 | 387.83 | 314.71 | ||
Total Equity | 7,215.24 | 7,067.32 | 7,349.65 | ||
31-12-2012 | 31-12-2011 | 31-12-2010 | |||
Operating Margin | 9.72% | 18.40% | 17.04% | ||
Return on Capital Employed | 11.33% | 22.42% | 18.14% | ||
Dividend Cover | 2.64 | 3.86 | 5.30 | ||
Dividend Yield | 2.70 | 4.30 | 1.40 | ||
PE Ratio | 14.00 | 6.00 | 13.80 | ||
PEG | n/a | 0.10 | n/a | ||
Dividend per Share Growth | -32.65% | 113.04% | n/a% | ||
Net Asset Value per Share | 7.89 USD | 7.77 USD | 6.68 USD |