Anglo American plc

Public consensus   -   Last updated 31/01/20

Reporting currency: USD
Reporting unit: Millions
 
NO. OF
FORECASTS
FY19
CONSENSUS
31/01/20
Revenue (incl. share of associates) ($m)
Platinum Group Metals
11
6,549
De Beers
11
4,704
Copper
11
4,841
Nickel
11
585
Iron Ore - Kumba
11
4,419
Iron Ore - Brazil
11
2,211
Samancor
11
950
Met Coal Australia
11
3,670
Thermal Coal South Africa
11
1,889
Thermal Coal Colombia
11
510
Other Mining & Industrial
11
93
Total
11
30,422
EBITDA (incl. share of associates) ($m)
Platinum Group Metals
11
1,951
De Beers
11
642
Copper
11
1,590
Nickel
11
208
Iron Ore - Kumba
11
2,375
Iron Ore - Brazil
11
1,177
Samancor
11
458
Met Coal Australia
11
1,611
Thermal Coal South Africa
11
(4)
Thermal Coal Colombia
11
105
Other Mining & Industrial
9
(37)
Exploration
10
(111)
Corporate
11
(91)
Total ($m)
11
9,890
Group:
EBIT (incl. share of associates) (enter positive for income) ($m)
11
6,823
Net finance costs incl. associates/JVs (enter negative for expense) ($m)
11
(415)
Income Tax Expense incl. associates/JVs (enter negative for expense) ($m)
11
(1,894)
Profit attributable to minorities (enter negative) ($m)
11
(1,130)
Underlying Earnings (sum of EBIT, finance cost, tax, MI) ($m)
11
3,383
Underlying EPS (Underlying earnings ÷ no. shares) ($)
11
2.69
DPS in relation to the period (policy of 40% pay-out of EPS) ($)
11
1.06
Net debt reconciliation ($m) (enter positive for cash inflows/negative for outflows)
Opening net debt
11
(2,850)
Underlying EBITDA from subsidiaries and joint operations (excl. associates)
11
9,046
Working capital cash movement
11
(849)
Cash tax paid
11
(1,889)
Net finance costs - cash paid
11
(395)
Capex
11
(4,056)
Dividends received from associates/JVs (Samancor, Cerrejon, Jellinbah)
11
469
Dividends paid to non-controlling interests (Kumba, Platinum, De Beers, AA Sur)
11
(759)
Dividend paid to AAplc shareholders
11
(1,178)
Structural changes (acquisitions/disposals)
9
46
Other net debt movements (purchase of treasury shares, bond buyback costs, FX m…
11
(2,219)
Closing net debt
11
(4,959)