Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Revenue | 180,543.00 | 344,877.00 | 388,379.00 | 305,179.00 | 233,591.00 |
Operating Profit / Loss | (24,660.00) | 22,947.00 | 31,189.00 | 19,706.00 | 2,367.00 |
Net Interest | (4,089.00) | (4,690.00) | 326.00 | (1,576.00) | (306.00) |
Pre Tax Profit | (26,966.00) | 25,486.00 | 35,621.00 | 18,130.00 | 5,606.00 |
Post Tax Profit | (21,534.00) | 16,433.00 | 23,906.00 | 13,435.00 | 4,777.00 |
Profit for the Period | (21,534.00) | 16,433.00 | 23,906.00 | 13,435.00 | 4,777.00 |
Equity Holders of Parent Company | (21,680.00) | 15,843.00 | 23,352.00 | 12,977.00 | 4,575.00 |
Minority Interests | 146.00 | 590.00 | 554.00 | 458.00 | 202.00 |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (278.00USX) | 197.00USX | 282.00USX | 158.00USX | 58.00USX |
Earnings per Share (Diluted) | (278.00USX) | 195.00USX | 280.00USX | 156.00USX | 58.00USX |
Earnings per Share (Adjusted) | (278.00USX) | 197.00USX | 282.00USX | 158.00USX | 58.00USX |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (278.00USX) | 197.00USX | 282.00USX | 158.00USX | 58.00USX |
Earnings per Share (Diluted) | (278.00USX) | 195.00USX | 280.00USX | 156.00USX | 58.00USX |
Earnings per Share (Adjusted) | (278.00USX) | 197.00USX | 282.00USX | 158.00USX | 58.00USX |
| | | | | |
Dividend per Share | $0.65 | $1.88 | $1.88 | $1.88 | $1.88 |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 22,822.00 | 23,486.00 | 23,586.00 | 24,180.00 | 23,967.00 |
Property, Plant and Equipment | 210,847.00 | 238,349.00 | 223,175.00 | 226,380.00 | 236,098.00 |
Investments | 25,673.00 | 25,797.00 | 28,403.00 | 35,149.00 | 39,207.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Assets | 29,230.00 | 24,016.00 | 26,548.00 | 25,984.00 | 25,434.00 |
Total Non-Current Assets | 288,572.00 | 311,648.00 | 301,712.00 | 311,693.00 | 324,706.00 |
| | | | | |
Current Assets | | | | | |
Inventories | 19,457.00 | 24,071.00 | 21,117.00 | 25,223.00 | 21,775.00 |
Trade and Other Receivables | 33,625.00 | 43,414.00 | 42,431.00 | 44,565.00 | 45,664.00 |
Cash at Bank and in Hand | 31,830.00 | 18,054.00 | 26,741.00 | 20,312.00 | 19,130.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 5,783.00 | 7,149.00 | 7,193.00 | 5,304.00 | n/a |
Total Current Assets | 90,695.00 | 92,688.00 | 97,482.00 | 95,404.00 | 86,569.00 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 379,267.00 | 404,336.00 | 399,194.00 | 407,097.00 | 411,275.00 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 16,899.00 | 15,064.00 | 10,134.00 | 11,795.00 | 9,484.00 |
Other Current Liabilities | 57,051.00 | 64,560.00 | 67,679.00 | 67,972.00 | 64,341.00 |
Total Current Liabilities | 73,950.00 | 79,624.00 | 77,813.00 | 79,767.00 | 73,825.00 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 91,115.00 | 81,360.00 | 66,690.00 | 73,870.00 | 82,992.00 |
Provisions | 37,773.00 | 36,321.00 | 36,370.00 | 37,973.00 | 44,892.00 |
Other Non-Current Liabilities | 17,892.00 | 16,568.00 | 15,787.00 | 17,675.00 | 21,055.00 |
Total Non-Current Liabilities | 146,780.00 | 134,249.00 | 118,847.00 | 129,518.00 | 148,939.00 |
| | | | | |
Net Assets | 158,537.00 | 190,463.00 | 202,534.00 | 197,812.00 | 188,511.00 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 651.00 | 657.00 | 685.00 | 696.00 | 683.00 |
Share Premium Account | n/a | n/a | n/a | n/a | n/a |
Other Reserves | 12,043.00 | 13,388.00 | 15,355.00 | 16,015.00 | 10,397.00 |
Retained Earnings | 142,616.00 | 172,431.00 | 182,606.00 | 177,645.00 | 175,566.00 |
Shareholders Funds | 155,310.00 | 186,476.00 | 198,646.00 | 194,356.00 | 186,646.00 |
| | | | | |
Minority Interests / Other Equity | 3,227.00 | 3,987.00 | 3,888.00 | 3,456.00 | 1,865.00 |
Total Equity | 158,537.00 | 190,463.00 | 202,534.00 | 197,812.00 | 188,511.00 |
| | | | | |
| 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Operating Margin | (13.66%) | 6.65% | 8.03% | 5.07% | 1.01% |
Return on Capital Employed | (8.13%) | 10.07% | 12.08% | 6.63% | 1.96% |
Dividend Cover | (4.26) | 1.05 | 1.50 | 0.84 | 0.31 |
Dividend Yield | 3.70 | 5.90 | 5.70 | 5.30 | 5.60 |
PE Ratio | n/a | 16.10 | 11.80 | 22.50 | 57.60 |
PEG | n/a | n/a | 0.20 | 0.10 | 0.70 |
Dividend per Share Growth | (65.27%) | n/a | n/a | n/a | n/a |
Net Asset Value per Share | $36.62 | $20.72 | $21.60 | $21.11 | $44.40 |