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 | 32,637.00 | 36,709.00 | 41,802.00 | 40,534.00 | 39,302.00 |
Operating Profit / Loss | 6,371.00 | 7,916.00 | 7,854.00 | 7,266.00 | 6,785.00 |
Net Interest | (359.00) | (357.00) | (367.00) | (316.00) | (338.00) |
Pre Tax Profit | 6,012.00 | 7,559.00 | 7,487.00 | 6,950.00 | 6,447.00 |
Post Tax Profit | 4,865.00 | 6,230.00 | 6,828.00 | 1,588.00 | 4,846.00 |
Profit for the Period | 4,865.00 | 6,230.00 | 6,828.00 | 1,588.00 | 4,846.00 |
Equity Holders of Parent Company | 86.00 | 6,143.00 | 6,765.00 | 1,545.00 | 4,809.00 |
Minority Interests | 4,779.00 | 87.00 | 63.00 | 43.00 | 37.00 |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 679.00USX | 852.00USX | 910.00USX | 203.00USX | 629.00USX |
Earnings per Share (Diluted) | 672.00USX | 841.00USX | 898.00USX | 200.00USX | 620.00USX |
Earnings per Share (Adjusted) | 710.00USX | 816.00USX | 801.00USX | 715.00USX | 629.00USX |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 679.00USX | 852.00USX | 910.00USX | 203.00USX | 629.00USX |
Earnings per Share (Diluted) | 672.00USX | 841.00USX | 898.00USX | 200.00USX | 620.00USX |
Earnings per Share (Adjusted) | 710.00USX | 816.00USX | 801.00USX | 715.00USX | 629.00USX |
| | | | | |
Dividend per Share | $3.63 | $3.36 | $3.06 | $2.74 | $2.45 |
| | | | | |
| 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 | 19,618.00 | 19,297.00 | 19,685.00 | 22,773.00 | 22,341.00 |
Property, Plant and Equipment | 5,570.00 | 5,325.00 | 5,296.00 | 5,926.00 | 5,793.00 |
Investments | 685.00 | 588.00 | 742.00 | 667.00 | n/a |
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 | 10,538.00 | 9,166.00 | 7,688.00 | 4,102.00 | 2,954.00 |
Total Non-Current Assets | 36,411.00 | 34,376.00 | 33,411.00 | 33,468.00 | 31,088.00 |
| | | | | |
Current Assets | | | | | |
Inventories | 4,489.00 | 4,421.00 | 4,326.00 | 4,613.00 | 4,366.00 |
Trade and Other Receivables | 6,827.00 | 7,493.00 | 7,508.00 | 8,866.00 | 8,177.00 |
Cash at Bank and in Hand | 14,275.00 | 9,067.00 | 9,287.00 | 7,059.00 | 7,843.00 |
Current Asset Investments | 945.00 | 1,349.00 | 1,623.00 | 3,758.00 | 1,520.00 |
Other Current Assets | 1,639.00 | 1,973.00 | 1,618.00 | 1,706.00 | 1,152.00 |
Total Current Assets | 28,175.00 | 24,303.00 | 24,362.00 | 26,002.00 | 23,058.00 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 64,586.00 | 58,679.00 | 57,773.00 | 59,470.00 | 54,146.00 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 6,042.00 | 4,892.00 | 6,458.00 | 5,309.00 | 3,593.00 |
Other Current Liabilities | 13,155.00 | 13,206.00 | 12,466.00 | 13,552.00 | 12,738.00 |
Total Current Liabilities | 19,197.00 | 18,098.00 | 18,924.00 | 18,861.00 | 16,331.00 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 16,342.00 | 11,110.00 | 9,756.00 | 12,573.00 | 12,182.00 |
Provisions | 2,113.00 | 1,670.00 | 1,713.00 | 2,664.00 | 486.00 |
Other Non-Current Liabilities | 9,137.00 | 9,088.00 | 9,015.00 | 8,702.00 | 5,597.00 |
Total Non-Current Liabilities | 27,592.00 | 21,868.00 | 20,484.00 | 23,939.00 | 18,265.00 |
| | | | | |
Net Assets | 17,797.00 | 18,713.00 | 18,365.00 | 16,670.00 | 19,550.00 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | n/a | 958.00 | 958.00 | 958.00 | n/a |
Share Premium Account | n/a | n/a | n/a | n/a | n/a |
Other Reserves | n/a | (20,157.00) | (16,756.00) | (11,937.00) | n/a |
Retained Earnings | n/a | 37,693.00 | 33,978.00 | 27,481.00 | n/a |
Shareholders Funds | 17,790.00 | 18,494.00 | 18,180.00 | 16,502.00 | 19,547.00 |
| | | | | |
Minority Interests / Other Equity | 7.00 | 219.00 | 185.00 | 168.00 | 3.00 |
Total Equity | 17,797.00 | 18,713.00 | 18,365.00 | 16,670.00 | 19,550.00 |
| | | | | |
| 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Operating Margin | 19.52% | 21.56% | 18.79% | 17.93% | 17.26% |
Return on Capital Employed | 28.10% | 46.32% | 47.29% | 50.31% | 50.37% |
Dividend Cover | 2.63 | 2.43 | 2.62 | 3.57 | 2.57 |
Dividend Yield | 1.70 | 2.10 | 1.90 | 1.40 | 2.60 |
PE Ratio | 22.40 | 19.50 | 19.90 | 20.00 | 14.90 |
PEG | n/a | 9.70 | 1.70 | 1.40 | 5.00 |
Dividend per Share Growth | (19.64%) | 9.98% | 52.56% | (18.27%) | 13.95% |
Net Asset Value per Share | ($2.50) | ($0.80) | ($1.81) | ($8.39) | ($3.84) |