Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
---|
Revenue | 20,720.00 | 19,820.00 | 17,224.00 | 16,652.00 | 14,950.00 |
Operating Profit / Loss | 4,280.00 | 4,312.00 | 3,066.00 | 2,677.00 | 2,761.00 |
Net Interest | (454.00) | (442.00) | (508.00) | (485.00) | (279.00) |
Pre Tax Profit | 4,082.00 | 4,208.00 | 2,793.00 | 2,439.00 | 2,244.00 |
Post Tax Profit | 3,087.00 | 3,174.00 | 2,046.00 | 1,773.00 | 1,670.00 |
Profit for the Period | 3,087.00 | 3,174.00 | 2,046.00 | 1,773.00 | 1,670.00 |
Equity Holders of Parent Company | 3,050.00 | 3,143.00 | 2,016.00 | 1,742.00 | 1,650.00 |
Minority Interests | 37.00 | 31.00 | 30.00 | 31.00 | 20.00 |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 611.00USX | 620.00USX | 398.00USX | 344.00USX | 326.00USX |
Earnings per Share (Diluted) | 604.00USX | 613.00USX | 394.00USX | 341.00USX | 323.00USX |
Earnings per Share (Adjusted) | 685.00USX | 617.00USX | 398.00USX | 344.00USX | 326.00USX |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 611.00USX | 620.00USX | 398.00USX | 344.00USX | 326.00USX |
Earnings per Share (Diluted) | 604.00USX | 613.00USX | 394.00USX | 341.00USX | 323.00USX |
Earnings per Share (Adjusted) | 685.00USX | 617.00USX | 398.00USX | 344.00USX | 326.00USX |
| | | | | |
Dividend per Share | $2.31 | $2.07 | $1.85 | $1.78 | $1.62 |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 18,788.00 | 19,127.00 | 18,216.00 | 17,445.00 | 11,036.00 |
Property, Plant and Equipment | 2,433.00 | 2,715.00 | 2,750.00 | 2,779.00 | 701.00 |
Investments | n/a | n/a | n/a | n/a | 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 | 3,934.00 | 4,282.00 | 3,928.00 | 4,065.00 | 3,907.00 |
Total Non-Current Assets | 25,155.00 | 26,124.00 | 24,894.00 | 24,289.00 | 15,644.00 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 5,852.00 | 5,586.00 | 5,326.00 | 5,236.00 | 4,317.00 |
Cash at Bank and in Hand | 1,442.00 | 1,752.00 | 2,089.00 | 1,155.00 | 1,066.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 1,005.00 | 926.00 | 740.00 | 677.00 | 551.00 |
Total Current Assets | 8,299.00 | 8,264.00 | 8,155.00 | 7,068.00 | 5,934.00 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 33,454.00 | 34,388.00 | 33,049.00 | 31,357.00 | 21,578.00 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 578.00 | 349.00 | 859.00 | 1,557.00 | 314.00 |
Other Current Liabilities | 6,594.00 | 6,305.00 | 5,697.00 | 5,122.00 | 4,610.00 |
Total Current Liabilities | 7,172.00 | 6,654.00 | 6,556.00 | 6,679.00 | 4,924.00 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 12,894.00 | 12,813.00 | 12,720.00 | 12,667.00 | 5,510.00 |
Provisions | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Liabilities | 2,639.00 | 3,699.00 | 4,513.00 | 4,068.00 | 3,560.00 |
Total Non-Current Liabilities | 15,533.00 | 16,512.00 | 17,233.00 | 16,735.00 | 9,070.00 |
| | | | | |
Net Assets | 10,749.00 | 11,222.00 | 9,260.00 | 7,943.00 | 7,584.00 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | n/a | n/a | n/a | n/a | 561.00 |
Share Premium Account | n/a | n/a | n/a | n/a | n/a |
Other Reserves | n/a | n/a | n/a | n/a | (7,397.00) |
Retained Earnings | n/a | n/a | n/a | n/a | 14,347.00 |
Shareholders Funds | 10,749.00 | 11,222.00 | 9,260.00 | 7,943.00 | 7,511.00 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | 73.00 |
Total Equity | 10,749.00 | 11,222.00 | 9,260.00 | 7,943.00 | 7,584.00 |
| | | | | |
| 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
---|
Operating Margin | 20.66% | 21.76% | 17.80% | 16.08% | 18.47% |
Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
Dividend Cover | 2.97 | 2.99 | 2.15 | 1.93 | 2.01 |
Dividend Yield | 2.80 | 2.50 | 2.30 | 2.20 | 2.00 |
PE Ratio | 11.80 | 13.10 | 20.40 | 23.50 | 24.80 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a | (10.41%) | (10.41%) | (3.78%) | (8.99%) |
Net Asset Value per Share | ($15.92) | ($15.65) | ($17.74) | ($18.82) | ($6.84) |