£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
31-Dec-20 | 31-Dec-19 | 31-Dec-18 | 31-Dec-14 | 31-Dec-13 | |
Continuing Operations | |||||
Revenue | 807.80 | 996.10 | 1,091.40 | 1,075.70 | 1,078.10 |
EBITDA | (43.90) | 220.20 | 241.60 | 319.50 | 278.90 |
Depreciation & Amortisation | n/a | n/a | (7.50) | (13.80) | (11.10) |
Operating Profit/(Loss) | (43.90) | 220.20 | 234.10 | 305.70 | 267.80 |
Interest Payable | (69.60) | (72.00) | (91.70) | (77.50) | (74.20) |
Interest Receivable/Investment Income | n/a | n/a | n/a | n/a | n/a |
Group Profit after Interest | (113.50) | 148.20 | 142.40 | 228.20 | 193.60 |
Share of Assoc Cos/JV Profits | n/a | n/a | n/a | n/a | n/a |
Profit Before Tax | (113.50) | 148.20 | 142.40 | 228.20 | 193.60 |
Tax | 30.10 | (42.60) | (32.00) | (49.80) | (44.60) |
Profit After Tax | (83.40) | 105.60 | 110.40 | 178.40 | 149.00 |
Discontinued Operations | |||||
Profit After Tax | n/a | n/a | n/a | n/a | n/a |
PROFIT FOR PERIOD | (83.40) | 105.60 | 110.40 | 178.40 | 149.00 |
Attributable to: | |||||
Equity Holders of Parent Company | (83.40) | 105.60 | 110.40 | 178.40 | 149.00 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Equity Dividends | cn/a | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | c(83.40) | c105.60 | c110.40 | c178.40 | c149.00 |
Per Share Record - Normalised | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 | 31-Dec-14 | 31-Dec-13 |
Continuing EPS | |||||
Earnings per Share - Basic | (32.89p) | 41.67p | 46.10p | 128.53p | 110.13p |
Earnings per Share - Diluted | (32.89p) | 41.36p | 45.96p | 126.53p | 107.97p |
Earnings per Share - Adjusted | (11.00p) | 44.10p | 48.70p | 92.53p | 81.92p |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | (32.89p) | 41.67p | 11.52p | 128.53p | 110.13p |
Earnings per Share - Diluted | (32.89p) | 41.36p | 11.48p | 126.53p | 107.97p |
Earnings per Share - Adjusted | (11.00p) | 44.10p | 48.70p | 92.53p | 81.92p |
Dividend per Share | n/a | 9.00p | 10.00p | 71.68p | 62.17p |
Key Financals | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 | 31-Dec-14 | 31-Dec-13 |
Shares in Issue (millions) | |||||
Shares in Issue - Year End | 253.60 | 253.40 | 253.30 | 146.40 | 139.60 |
Weighted Average | 253.60 | 253.40 | 239.50 | 138.80 | 135.30 |
Diluted | 253.60 | 255.30 | 240.20 | 141.00 | 138.00 |
Performance Ratios | |||||
Continuing Operations | |||||
Operating Margin | (5.43%) | 22.11% | 21.45% | 28.42% | 24.84% |
Return on Capital Employed | n/a | 16.62% | 2.21% | 15.56% | 15.82% |
Continuing Operations & Discontinued Operations | |||||
Return on Equity | (11.29%) | 14.20% | 3.87% | 28.47% | 35.75% |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover - Continuing | (0.63) | 3.06 | 2.55 | 3.94 | 3.61 |
Revenue per Share | 318.53p | 393.09p | 113.85p | 775.00p | 796.82p |
Pre-Tax Profit Per Share - Continuing | (44.76p) | 58.48p | 14.85p | 164.41p | 143.09p |
Market Data | |||||
Continuing Operations | |||||
Earnings Per Share Growth - Basic | n/a | -10% | -64% | 17% | 9% |
Earnings Per Share Growth - Diluted | n/a | -10% | -64% | 17% | 9% |
PE Ratio - Company Adjusted | n/a | 11.0 | 12.5 | 14.0 | 10.8 |
PEG - Company Adjusted | n/a | n/a | n/a | 0.8 | 1.2 |
Dividend Cover | n/a | 4.63 | 4.61 | 1.79 | 1.77 |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share - Company Adjusted | n/a | 262% | -91% | 17% | 9% |
Earnings per Share - Diluted | n/a | 260% | -91% | 17% | 9% |
PE Ratio - Company Adjusted | n/a | 11.0 | 49.9 | 14.0 | 10.8 |
PEG - Company Adjusted | n/a | 0.0 | n/a | 0.8 | 1.2 |
Dividend Cover | n/a | 4.63 | 1.15 | 1.79 | 1.77 |
Market Capitalisation £ (Millions) | 778.55 | 1,158.29 | 1,456.48 | 2,637.28 | 1,658.82 |
Dividend per Share | n/a | 9.00p | 10.00p | 71.68p | 62.17p |
Dividend Yield | 0.0% | 2.0% | 1.7% | 4.0% | 5.2% |
Dividend per Share Growth | n/a | (10.00%) | (86.05%) | 15.29% | 10.10% |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research