Anglo American plc

Public consensus   -   Last updated 28/09/20

Reporting currency: USD
Reporting unit: Millions
 
NO. OF
FORECASTS
FY20
CONSENSUS
28/09/20
Revenue (incl. share of associates) ($m)
Platinum Group Metals
15
7,989
De Beers
15
3,038
Copper
15
5,257
Nickel
15
528
Iron Ore - Kumba
15
4,064
Iron Ore - Brazil
15
2,337
Samancor
15
717
Met Coal Australia
15
2,011
Thermal Coal South Africa
15
1,492
Thermal Coal Colombia
15
271
Crop Nutrients, Corporate and other
14
214
Total
15
27,905
EBITDA (incl. share of associates) ($m)
Platinum Group Metals
15
2,522
De Beers
15
158
Copper
15
1,740
Nickel
15
191
Iron Ore - Kumba
15
2,165
Iron Ore - Brazil
15
1,448
Samancor
15
329
Met Coal Australia
15
182
Thermal Coal South Africa
15
(10)
Thermal Coal Colombia
15
15
Crop Nutrients
14
18
Exploration
14
(102)
Corporate activities and unallocated costs
15
(43)
Total ($m)
15
8,618
Group:
EBIT (incl. share of associates) (enter positive for income) ($m)
14
5,933
Net finance costs incl. associates/JVs (enter negative for expense) ($m)
15
(182)
Income Tax Expense incl. associates/JVs (enter negative for expense) ($m)
15
(1,624)
Profit attributable to minorities (enter negative) ($m)
15
(1,065)
Underlying Earnings (sum of EBIT, finance cost, tax, MI) ($m)
15
2,667
Underlying EPS (Underlying earnings ÷ no. shares) ($)
15
2.16
DPS in relation to the period (policy of 40% pay-out of EPS) ($)
15
0.84
Net debt reconciliation ($m) (enter positive for cash inflows/negative for outflows)
Opening net debt
15
(4,627)
Underlying EBITDA from subsidiaries and joint operations (excl. associates)
15
8,028
Working capital cash movement
15
(1,070)
Cash tax paid
15
(1,625)
Net finance costs - cash paid
15
(482)
Capex
15
(4,099)
Dividends received from associates/JVs (Samancor, Cerrejon, Jellinbah)
15
232
Dividends paid to non-controlling interests (Kumba, Platinum, De Beers, AA Sur)
15
(851)
Dividend paid to AAplc shareholders
15
(937)
Structural changes (acquisitions/disposals)
15
(122)
Other net debt movements (purchase of treasury shares, bond buyback costs, FX m…
15
(575)
Closing net debt
15
(6,596)