Anglo American plc

Public consensus   -   Last updated 31/01/20

Reporting currency: USD
Reporting unit: Millions
FY19
CONSENSUS
31/01/20
Revenue (incl. share of associates) ($m)
Platinum Group Metals
6,549
De Beers
4,704
Copper
4,841
Nickel
585
Iron Ore - Kumba
4,419
Iron Ore - Brazil
2,211
Samancor
950
Met Coal Australia
3,670
Thermal Coal South Africa
1,889
Thermal Coal Colombia
510
Other Mining & Industrial
93
Total
30,422
EBITDA (incl. share of associates) ($m)
Platinum Group Metals
1,951
De Beers
642
Copper
1,590
Nickel
208
Iron Ore - Kumba
2,375
Iron Ore - Brazil
1,177
Samancor
458
Met Coal Australia
1,611
Thermal Coal South Africa
(4)
Thermal Coal Colombia
105
Other Mining & Industrial
(37)
Exploration
(111)
Corporate
(91)
Total ($m)
9,890
Group:
EBIT (incl. share of associates) (enter positive for income) ($m)
6,823
Net finance costs incl. associates/JVs (enter negative for expense) ($m)
(415)
Income Tax Expense incl. associates/JVs (enter negative for expense) ($m)
(1,894)
Profit attributable to minorities (enter negative) ($m)
(1,130)
Underlying Earnings (sum of EBIT, finance cost, tax, MI) ($m)
3,383
Underlying EPS (Underlying earnings ÷ no. shares) ($)
2.69
DPS in relation to the period (policy of 40% pay-out of EPS) ($)
1.06
Net debt reconciliation ($m) (enter positive for cash inflows/negative for outflows)
Opening net debt
(2,850)
Underlying EBITDA from subsidiaries and joint operations (excl. associates)
9,046
Working capital cash movement
(849)
Cash tax paid
(1,889)
Net finance costs - cash paid
(395)
Capex
(4,056)
Dividends received from associates/JVs (Samancor, Cerrejon, Jellinbah)
469
Dividends paid to non-controlling interests (Kumba, Platinum, De Beers, AA Sur)
(759)
Dividend paid to AAplc shareholders
(1,178)
Structural changes (acquisitions/disposals)
46
Other net debt movements (purchase of treasury shares, bond buyback costs, FX m…
(2,219)
Closing net debt
(4,959)