£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 | |
Continuing Operations | |||||
Revenue | 13,520.00 | 11,218.00 | 11,491.00 | 16,587.00 | 15,729.00 |
EBITDA | 1,874.00 | 1,863.00 | 4,873.00 | 338.00 | 584.00 |
Depreciation & Amortisation | (1,004.00) | (1,009.00) | (2,455.00) | (1,155.00) | n/a |
Operating Profit/(Loss) | 870.00 | 854.00 | 2,418.00 | (817.00) | 584.00 |
Interest Payable | (2,775.00) | (1,092.00) | (874.00) | (430.00) | (421.00) |
Interest Receivable/Investment Income | 355.00 | 229.00 | 61.00 | 252.00 | 271.00 |
Group Profit after Interest | (1,550.00) | (9.00) | 1,605.00 | (995.00) | 434.00 |
Share of Assoc Cos/JV Profits | 48.00 | 45.00 | n/a | 104.00 | 32.00 |
Profit Before Tax | (1,502.00) | 36.00 | 1,605.00 | (891.00) | 466.00 |
Tax | (48.00) | (26.00) | (5,644.00) | (277.00) | (161.00) |
Profit After Tax | (1,550.00) | 10.00 | (4,039.00) | (1,168.00) | 305.00 |
Discontinued Operations | |||||
Profit After Tax | (80.00) | (3.00) | (68.00) | n/a | n/a |
PROFIT FOR PERIOD | (1,630.00) | 7.00 | (4,107.00) | (1,168.00) | 305.00 |
Attributable to: | |||||
Equity Holders of Parent Company | (1,625.00) | 6.00 | (4,108.00) | (1,172.00) | 297.00 |
Minority Interests | 5.00 | (1.00) | (1.00) | (4.00) | (8.00) |
Equity Dividends | cn/a | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | c(1,625.00) | c6.00 | c(4,108.00) | c(1,172.00) | c297.00 |
Per Share Record - Normalised | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 |
Continuing EPS | |||||
Earnings per Share - Basic | (18.50p) | 0.11p | (67.48p) | (21.12p) | 15.98p |
Earnings per Share - Diluted | (18.50p) | 0.11p | (67.48p) | (21.12p) | 15.98p |
Earnings per Share - Adjusted | 1.95p | 0.11p | (67.48p) | 5.44p | 5.48p |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | (19.46p) | n/a | (68.61p) | (21.12p) | 3.99p |
Earnings per Share - Diluted | (19.46p) | n/a | (68.61p) | (21.12p) | 3.99p |
Earnings per Share - Adjusted | 1.95p | 0.11p | (67.48p) | 5.44p | 5.48p |
Dividend per Share | n/a | n/a | n/a | 4.60p | 4.01p |
Key Financals | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 |
Shares in Issue (millions) | |||||
Shares in Issue - Year End | 8,368.00 | 8,368.00 | 8,368.00 | 1,931.00 | 1,896.00 |
Weighted Average | 8,349.00 | 8,332.00 | 5,987.00 | 5,548.00 | 1,859.00 |
Diluted | 8,349.00 | 8,352.00 | 5,987.00 | 5,548.00 | 1,859.00 |
Performance Ratios | |||||
Continuing Operations | |||||
Operating Margin | 6.43% | 7.61% | 21.04% | (4.93%) | 3.71% |
Return on Capital Employed | n/a | 1.38% | n/a | 130.35% | n/a |
Continuing Operations & Discontinued Operations | |||||
Return on Equity | 40.00% | n/a | 125.09% | 144.33% | 10.86% |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover - Continuing | 0.46 | 1.03 | 2.84 | (1.07) | 2.11 |
Revenue per Share | 161.94p | 1.36p | 191.93p | 298.97p | 211.38p |
Pre-Tax Profit Per Share - Continuing | (17.99p) | n/a | 26.81p | (16.06p) | 6.26p |
Market Data | |||||
Continuing Operations | |||||
Earnings Per Share Growth - Basic | n/a | n/a | n/a | n/a | -68% |
Earnings Per Share Growth - Diluted | n/a | n/a | n/a | n/a | -68% |
PE Ratio - Company Adjusted | n/a | 1,137.6 | n/a | n/a | 17.8 |
PEG - Company Adjusted | n/a | n/a | n/a | n/a | n/a |
Dividend Cover | n/a | n/a | n/a | (4.59) | 3.98 |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share - Company Adjusted | n/a | n/a | n/a | n/a | -93% |
Earnings per Share - Diluted | n/a | n/a | n/a | n/a | -93% |
PE Ratio - Company Adjusted | n/a | 169,049.9 | n/a | n/a | 71.4 |
PEG - Company Adjusted | n/a | n/a | n/a | n/a | n/a |
Dividend Cover | n/a | n/a | n/a | (4.59) | 1.00 |
Market Capitalisation £ (Millions) | 7,798.98 | 10,282.60 | 9,309.40 | 4,527.28 | 5,400.37 |
Dividend per Share | n/a | n/a | n/a | 4.60p | 4.01p |
Dividend Yield | 0.0% | 0.0% | 0.0% | 2.0% | 1.4% |
Dividend per Share Growth | n/a | n/a | n/a | 14.72% | (49.35%) |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research