Standard | IFRS | IFRS | IFRS | IFRS |
---|
| | | | |
| Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '12 | 31 Dec '11 | 31 Dec '05 | 31 Dec '04 |
---|
Revenue | 34,240.67 | 32,940.88 | 7.59 | 5.73 |
Operating Profit / Loss | 3,727.86 | 3,821.23 | 1.96 | 1.66 |
Net Interest | (1,076.42) | (1,564.19) | (0.17) | (0.18) |
Pre Tax Profit | 2,733.95 | 2,049.29 | 1.78 | 1.48 |
Post Tax Profit | 1,580.28 | 964.90 | 1.27 | 1.00 |
Profit for the Period | 1,660.90 | 1,187.93 | 1.27 | 1.00 |
Equity Holders of Parent Company | 946.76 | 218.00 | 2.02 | 1.59 |
Minority Interests | 714.14 | 969.92 | (0.74) | (0.59) |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 10.18USX | 0.39USX | 56.40USX | 50.80USX |
Earnings per Share (Diluted) | 10.18USX | 0.39USX | 56.40USX | 50.80USX |
Earnings per Share (Adjusted) | 10.18USX | 0.39USX | 56.40USX | 50.80USX |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 10.18USX | 0.39USX | 56.40USX | 50.80USX |
Earnings per Share (Diluted) | 10.18USX | 0.39USX | 56.40USX | 50.80USX |
Earnings per Share (Adjusted) | 10.18USX | 0.39USX | 56.40USX | 50.80USX |
| | | | | |
Dividend per Share | n/a | n/a | n/a | n/a |
| | | | | |
| Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '12 | 31 Dec '11 | 31 Dec '05 | 31 Dec '04 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 3,911.15 | 3,730.51 | 1.83 | 1.44 |
Property, Plant and Equipment | 21,205.61 | 18,397.95 | 5.88 | 4.45 |
Investments | 1,751.90 | 2,614.56 | 1.06 | 0.21 |
Investment Properties | n/a | n/a | n/a | n/a |
Other Financial Assets | 2,255.71 | 2,303.12 | n/a | n/a |
Other Non-Current Assets | 1,347.99 | 1,306.93 | 0.40 | 0.26 |
Total Non-Current Assets | 30,472.36 | 28,353.08 | 9.17 | 6.35 |
| | | | | |
Current Assets | | | | | |
Inventories | 1,814.02 | 1,627.34 | 0.48 | 0.28 |
Trade and Other Receivables | 2,876.22 | 2,457.13 | 0.44 | 0.33 |
Cash at Bank and in Hand | 1,872.74 | 2,919.19 | 0.48 | 0.50 |
Current Asset Investments | 1,214.87 | 767.56 | 0.59 | 0.20 |
Other Current Assets | 6,476.08 | 7,792.21 | 1.92 | 1.16 |
Total Current Assets | 14,253.93 | 15,563.42 | 3.92 | 2.47 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a |
Total Assets | 44,726.29 | 43,916.50 | 13.09 | 8.82 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 7,333.38 | 7,528.17 | 1.65 | 0.89 |
Other Current Liabilities | 7,010.61 | 6,331.94 | 2.15 | 1.62 |
Total Current Liabilities | 14,343.99 | 13,860.11 | 3.81 | 2.50 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 13,519.41 | 13,650.80 | 3.37 | 2.65 |
Provisions | 2,046.60 | 1,404.85 | 0.24 | 0.23 |
Other Non-Current Liabilities | 769.45 | 570.96 | 0.02 | 0.01 |
Total Non-Current Liabilities | 16,335.46 | 15,626.60 | 3.63 | 2.89 |
| | | | | |
Net Assets | 13,315.18 | 13,705.96 | 5.53 | 3.29 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 30.06 | 30.06 | 0.03 | 0.03 |
Share Premium Account | n/a | n/a | n/a | n/a |
Other Reserves | 2,054.09 | 1,590.05 | 1.51 | 0.25 |
Retained Earnings | 7,111.09 | 6,418.65 | 1.70 | 1.17 |
Shareholders Funds | 9,195.23 | 8,038.75 | 3.23 | 1.44 |
| | | | | |
Minority Interests / Other Equity | 4,119.94 | 5,667.21 | 2.30 | 1.85 |
Total Equity | 13,315.18 | 13,705.96 | 5.53 | 3.29 |
| | | | | |
| 31 Dec '12 | 31 Dec '11 | 31 Dec '05 | 31 Dec '04 |
---|
Operating Margin | 10.89% | 11.60% | 25.78% | 29.03% |
Return on Capital Employed | 11.80% | 1.85% | 21.84% | 29.57% |
Dividend Cover | n/a | 2.70 | n/a | n/a |
Dividend Yield | n/a | n/a | n/a | n/a |
PE Ratio | 198.40 | 4,293.90 | 41.70 | n/a |
PEG | 0.10 | n/a | 3.80 | n/a |
Dividend per Share Growth | n/a | n/a | n/a | n/a |
Net Asset Value per Share | $25.68 | $27.24 | $0.01 | $0.01 |