| Standard | IFRS | IFRS |
|---|
| | | |
| | Millions | Millions |
| Income Statement | 31 Dec '20 | 31 Dec '19 |
|---|
| Revenue | 1,561.00 | 1,612.20 |
| Operating Profit / Loss | 586.80 | 490.40 |
| Net Interest | (77.00) | (144.20) |
| Pre Tax Profit | 490.10 | 310.30 |
| Post Tax Profit | 203.60 | 225.60 |
| Profit for the Period | 203.60 | 225.60 |
| Equity Holders of Parent Company | 203.60 | 225.60 |
| Minority Interests | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 21.00USX | 24.00USX |
| Earnings per Share (Diluted) | 21.00USX | 24.00USX |
| Earnings per Share (Adjusted) | 21.00USX | 24.00USX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 21.00USX | 24.00USX |
| Earnings per Share (Diluted) | 21.00USX | 24.00USX |
| Earnings per Share (Adjusted) | 21.00USX | 24.00USX |
| | | | | | |
| Dividend per Share | $0.03 | n/a |
| | | | | | |
| | Millions | Millions |
| Balance Sheet | 31 Dec '20 | 31 Dec '19 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 396.40 | 392.20 |
| Property, Plant and Equipment | 6,684.80 | 5,952.90 |
| Investments | 34.30 | 120.30 |
| Investment Properties | n/a | n/a |
| Other Financial Assets | 88.70 | 15.20 |
| Other Non-Current Assets | 300.70 | 235.00 |
| Total Non-Current Assets | 7,504.90 | 6,715.60 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 152.10 | 133.40 |
| Trade and Other Receivables | 4.20 | 3.40 |
| Cash at Bank and in Hand | 651.20 | 158.80 |
| Current Asset Investments | n/a | n/a |
| Other Current Assets | 110.40 | 106.00 |
| Total Current Assets | 917.90 | 401.60 |
| | | | | | |
| Other Assets | n/a | n/a |
| Total Assets | 8,422.80 | 7,117.20 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 240.40 | 219.50 |
| Other Current Liabilities | 201.40 | 188.90 |
| Total Current Liabilities | 441.80 | 408.40 |
| | | | | | |
| Net Current Assets | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 993.80 | 991.70 |
| Provisions | 1,341.70 | 1,184.50 |
| Other Non-Current Liabilities | 473.20 | 312.70 |
| Total Non-Current Liabilities | 2,808.70 | 2,488.90 |
| | | | | | |
| Net Assets | 5,172.30 | 4,219.90 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 7,648.90 | 7,639.90 |
| Share Premium Account | n/a | n/a |
| Other Reserves | 16.20 | (0.90) |
| Retained Earnings | (3,318.80) | (3,453.80) |
| Shareholders Funds | 4,346.30 | 4,185.20 |
| | | | | | |
| Minority Interests / Other Equity | 826.00 | 34.70 |
| Total Equity | 5,172.30 | 4,219.90 |
| | | | | | |
| | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | 37.59% | 30.42% |
| Return on Capital Employed | 7.71% | 7.30% |
| Dividend Cover | 3.00 | 8.00 |
| Dividend Yield | 1.20 | n/a |
| PE Ratio | 28.90 | n/a |
| PEG | n/a | n/a |
| Dividend per Share Growth | 133.33% | n/a |
| Net Asset Value per Share | $4.95 | $3.96 |