TIDM | FIVE |
---|---|
Ticker Code | FIVE.L |
ISIN | US98387E2054 |
Currency | USD |
Issue Country | US |
Sector | - |
Year End | 31-Dec-12 |
Shares in Issue | 271.55m |
---|---|
Market Cap. | $144.30m |
Market Size | 500 |
PE Ratio | 0.163105 |
Earnings | 3.258028 |
Dividend | 0.00 |
Yield | 0.00% |
# of Trades | 0 |
---|---|
Vol Sold | 0 |
Vol Bought | 0 |
52 Week High | 0.5314 |
52 Week High Date | 23-Apr-2024 |
52 Week Low | 0.5314 |
52 Week Low Date | 23-Apr-2024 |
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|---|---|---|---|---|
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31 Dec '12 | 31 Dec '11 | 31 Dec '10 | 31 Dec '09 | 31 Dec '08 |
Revenue | 15,795.25 | 15,455.09 | 11,280.49 | 8,717.40 | 8,353.25 |
Operating Profit / Loss | 191.42 | 701.98 | 545.07 | 467.77 | (1,713.84) |
Net Interest | (325.81) | (297.69) | (146.21) | (154.12) | (148.50) |
Pre Tax Profit | (137.02) | 405.10 | 386.31 | 263.97 | (2,130.18) |
Post Tax Profit | (126.50) | 302.19 | 271.25 | 165.35 | (2,138.29) |
Profit for the Period | (126.50) | 302.19 | 271.25 | 165.35 | (2,138.29) |
Equity Holders of Parent Company | (126.50) | 302.19 | 271.25 | 165.35 | (2,138.29) |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | (187.00USX) | 444.00USX | 401.00USX | 244.00USX | (3,345.00USX) |
Earnings per Share (Diluted) | (187.00USX) | 444.00USX | 399.00USX | 244.00USX | (3,345.00USX) |
Earnings per Share (Adjusted) | (187.00USX) | 444.00USX | 401.00USX | 244.00USX | (3,345.00USX) |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | (187.00USX) | 444.00USX | 401.00USX | 244.00USX | (3,345.00USX) |
Earnings per Share (Diluted) | (187.00USX) | 444.00USX | 399.00USX | 244.00USX | (3,345.00USX) |
Earnings per Share (Adjusted) | (187.00USX) | 444.00USX | 401.00USX | 244.00USX | (3,345.00USX) |
Dividend per Share | n/a | n/a | n/a | n/a | n/a |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31 Dec '12 | 31 Dec '11 | 31 Dec '10 | 31 Dec '09 | 31 Dec '08 |
Non-Current Assets | |||||
Intangible Assets | 2,617.76 | 2,558.90 | 2,744.05 | 1,263.63 | 1,053.88 |
Property, Plant and Equipment | 4,147.27 | 3,824.89 | 3,591.02 | 2,995.33 | 3,039.04 |
Investments | 9.69 | 7.87 | n/a | 5.61 | 10.05 |
Investment Properties | 108.51 | 141.03 | 145.64 | 133.43 | 125.69 |
Other Financial Assets | n/a | 0.00 | 0.00 | n/a | n/a |
Other Non-Current Assets | 233.21 | 226.35 | 225.07 | 237.90 | 177.68 |
Total Non-Current Assets | 7,116.43 | 6,759.04 | 6,705.79 | 4,635.89 | 4,406.35 |
Current Assets | |||||
Inventories | 1,114.89 | 895.01 | 1,014.30 | 612.72 | 476.48 |
Trade and Other Receivables | 532.31 | 393.22 | 445.01 | 328.23 | 237.18 |
Cash at Bank and in Hand | 407.88 | 385.00 | 270.76 | 411.68 | 276.84 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 410.87 | 377.92 | 328.16 | 191.32 | 250.69 |
Total Current Assets | 2,465.95 | 2,051.15 | 2,058.23 | 1,543.95 | 1,241.18 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 9,582.38 | 8,810.20 | 8,764.02 | 6,179.84 | 5,647.53 |
Current Liabilities | |||||
Borrowings | 1,682.25 | 915.38 | 509.68 | 1,658.57 | 586.82 |
Other Current Liabilities | 3,202.47 | 2,788.83 | 2,755.01 | 2,221.33 | 1,686.16 |
Total Current Liabilities | 4,884.72 | 3,704.21 | 3,264.69 | 3,879.90 | 2,272.98 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 2,346.49 | 2,698.22 | 3,179.53 | 287.38 | 1,480.97 |
Provisions | 148.62 | 207.36 | 257.98 | 207.69 | 219.16 |
Other Non-Current Liabilities | 0.75 | 4.44 | 14.63 | 32.41 | 35.99 |
Total Non-Current Liabilities | 2,495.86 | 2,910.02 | 3,452.14 | 527.48 | 1,736.12 |
Net Assets | 2,201.80 | 2,195.97 | 2,047.19 | 1,772.46 | 1,638.43 |
Capital and Reserves | |||||
Share Capital | 93.72 | 93.72 | 93.71 | 93.71 | 93.71 |
Share Premium Account | 2,049.59 | 2,049.59 | 2,049.14 | 2,049.14 | 2,049.14 |
Other Reserves | (569.59) | (701.92) | (568.30) | (569.68) | (538.36) |
Retained Earnings | 628.08 | 754.58 | 470.98 | 199.29 | 33.94 |
Shareholders Funds | 2,201.80 | 2,195.97 | 2,047.19 | 1,772.46 | 1,638.43 |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 2,201.80 | 2,195.97 | 2,047.19 | 1,772.46 | 1,638.43 |
31 Dec '12 | 31 Dec '11 | 31 Dec '10 | 31 Dec '09 | 31 Dec '08 | |
Operating Margin | 1.21% | 4.54% | 4.83% | 5.37% | (20.52%) |
Return on Capital Employed | 5.02% | 20.32% | 16.38% | 15.70% | (69.01%) |
Dividend Cover | n/a | n/a | n/a | n/a | n/a |
Dividend Yield | n/a | n/a | n/a | n/a | n/a |
PE Ratio | n/a | 5.10 | 11.50 | 13.10 | n/a |
PEG | n/a | 0.50 | 0.20 | n/a | n/a |
Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
Net Asset Value per Share | ($1.53) | ($1.34) | ($2.57) | $1.87 | $2.15 |