FMG - 2021 Interim Dividend, page-217

							2020-21					2019-20	2018-19	2017-18
							Q1	Q2	Q3	Q4
Conversion to dmt							8.50%	8.50%	8.50%	8.50%		8.50%	8.50%	8.50%
Sales wmt							44.3	45.7	50.55	50.55		178.2	167.7	169.8
wmt subject to FOB							86%	86%	86%	86%		86%	86%	86%
							38.10	39.30	43.47	43.47		153.25	144.22	146.03
FOB Freight / wmt							$7.00	$7.00	$12.00	$12.00		$6.91	$7.00	$7.00
FOB Cost							$266.69	$275.11	$521.68	$521.68		$1,058.97	$1,009.55	$1,022.20
Average Platts 62% fe for period							$118.21	$134.83	$150.00	$110.00		$88.30	$72.15	$49.43
Discounts for lower grades							10.52%	10.00%	9.00%	9.00%		11%	11%	11%
Net Average price received dmt							$105.77	$121.35	$136.50	$100.10		$78.58	$65.00	$44.00
Conversion to dmt							40.5345	41.8155	46.25325	46.25325		163.053	153.4455	155.367
Cost of sales wmt							$35.000000	$35.000000	$35.000000	$35.000000		$32.222220	$30.500895	$40.559482
Shareholders							3,077,000,000	3,077,000,000	3,077,000,000	3,077,000,000		3,077,000,000	3,089,900,000	3,113,475,000
Income tax rate							30%	30%	30%	30%		29.23%	30.25%	29.47%
Dividend rate							65%		89%			77.00%	67.00%	67.00%
Exchange rate							0.7225		0.7800
Franking Credits at 100%							142.8572%	142.8572%	142.8572%	142.8572%		142.8572%	142.8572%	142.8572%
C1 Costs							$13.11	$13.11	$13.11	$13.11		?	$13.11	$12.36
Sales revenue							4,288	5,074	6,314	4,630		$12,812.70	$9,973.96	$6,836.15
Less: FOB							-267	-275	-522	-522		-$1,058.97	-$1,009.55	-$1,022.20
							4,021	4,799	5,792	4,108		$11,753.73	$8,964.40	$5,813.95
Add: Shipping Revenue received and adjustments							267	267	267	267		$1,066.27	$1,000.60	$1,073.05
Operating Sales Revenue							4,287	5,066	6,058	4,375		$12,820.00	$9,965.00	$6,887.00
Operating Sales Revenue							4,287	5,066	6,058	4,375		12,820	9,965	6,887
Cost of sales							-1,551	-1,600	-1,769	-1,769		-5,742	-5,115	-4,730
Gross Profit							2,737	3,466	4,289	2,606		7,078	4,850	1,957
Other income							15	15	15	15		58	110	30
Other expenses							-56	-56	-56	-56		-224	-138	-114
Profit before income tax and net financial expenses							2,695	3,425	4,248	2,564		6,912	4,822	1,873
Finance income							13	13	13	13		50	26	24
Finance expenses							-68	-68	-68	-68		-272	-279	-652
Profit before income tax							2,640	3,369	4,192	2,509		6,690	4,569	1,245
Income tax expense							-792	-1,011	-1,258	-753		-1,955	-1,382	-367
Profit for the year or period after income tax							1,848	2,358	2,935	1,756		4,735	3,187	878
Basic earnings per share US$							0.601	0.766	0.954	0.571		1.539	1.031	0.282
EPS per half year US$								$1.37		$1.52
EPS AU$								$1.89		$1.95		$1.18	1.031	0.282
Dividend @ 77% AU$ (65% Interim and 89% Final - As last year)								$1.23		$1.74
Dividend plus Franking Credit (If applicable) AU$								$1.76		$2.48
Total Dividends for year							$4.24