$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-14 | |
Continuing Operations | |||||
Revenue | 5,390.00 | 3,478.80 | 2,413.60 | 1,584.70 | 1,629.40 |
EBITDA | 4,116.60 | 2,042.00 | 562.90 | 455.00 | 1,051.20 |
Depreciation & Amortisation | (1,575.70) | (1,401.70) | (1,250.30) | n/a | (456.40) |
Operating Profit/(Loss) | 2,540.90 | 640.30 | (687.40) | 455.00 | 594.80 |
Interest Payable | (358.20) | (374.60) | (301.70) | (383.90) | (237.90) |
Interest Receivable/Investment Income | 279.10 | 48.80 | 11.40 | 31.40 | 38.90 |
Group Profit after Interest | 2,462.00 | 314.50 | (977.70) | 102.50 | 417.30 |
Share of Assoc Cos/JV Profits | n/a | n/a | n/a | n/a | 1.90 |
Profit Before Tax | 2,462.00 | 314.50 | (977.70) | 102.50 | 419.20 |
Tax | (2,453.60) | (213.40) | 199.30 | 52.50 | 173.70 |
Profit After Tax | 8.40 | 101.10 | (778.40) | 155.00 | 592.90 |
Discontinued Operations | |||||
Profit After Tax | n/a | n/a | n/a | 9.30 | 15.70 |
PROFIT FOR PERIOD | 8.20 | 101.10 | (778.40) | 164.30 | 571.40 |
Attributable to: | |||||
Equity Holders of Parent Company | 8.20 | 101.10 | (778.40) | 164.30 | 571.40 |
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 | c8.20 | c101.10 | c(778.40) | c164.30 | c571.40 |
Per Share Record - Normalised | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-14 |
Continuing EPS | |||||
Earnings per Share - Basic | 0.89¢ | 11.61¢ | (110.41¢) | 18.76¢ | 106.48¢ |
Earnings per Share - Diluted | 0.88¢ | 11.59¢ | (110.41¢) | 17.16¢ | 106.48¢ |
Earnings per Share - Adjusted | 1.00¢ | 11.60¢ | (55.20¢) | 18.80¢ | (43.30¢) |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | 0.91¢ | 0.12¢ | (110.41¢) | 3.98¢ | 109.48¢ |
Earnings per Share - Diluted | 0.90¢ | 0.12¢ | (110.41¢) | 3.64¢ | 109.48¢ |
Earnings per Share - Adjusted | 1.00¢ | 11.60¢ | (55.20¢) | 19.90¢ | (40.30¢) |
Dividend per Share | 23.00¢ | 11.00¢ | n/a | n/a | n/a |
Key Financals | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-14 |
Shares in Issue (millions) | |||||
Shares in Issue - Year End | 847.17 | 925.53 | 4.99 | 831.54 | 508.12 |
Weighted Average | 899.80 | 871.20 | 705.00 | 826.30 | 521.90 |
Diluted | 912.10 | 872.50 | 705.00 | 903.20 | 521.90 |
Performance Ratios | |||||
Continuing Operations | |||||
Operating Margin | 47.14% | 18.41% | (28.48%) | 28.71% | 36.50% |
Return on Capital Employed | 48.79% | 0.09% | n/a | 2.14% | 15.14% |
Continuing Operations & Discontinued Operations | |||||
Return on Equity | 0.15% | 0.02% | (12.72%) | 1.30% | 19.11% |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover - Continuing | 7.87 | 1.84 | (2.24) | 1.27 | 2.76 |
Revenue per Share | 599.02¢ | 4.03¢ | 342.36¢ | 38.34¢ | 312.20¢ |
Pre-Tax Profit Per Share - Continuing | 273.62¢ | 0.36¢ | (138.68¢) | 2.48¢ | 80.32¢ |
Market Data | |||||
Continuing Operations | |||||
Earnings Per Share Growth - Basic | -92% | n/a | n/a | -82% | 38% |
Earnings Per Share Growth - Diluted | -92% | n/a | n/a | -84% | 47% |
PE Ratio - Company Adjusted | 428.8 | 38.2 | n/a | 131.1 | 39.3 |
PEG - Company Adjusted | n/a | n/a | n/a | n/a | 1.0 |
Dividend Cover | 0.04 | 1.05 | n/a | n/a | n/a |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share - Company Adjusted | 678% | n/a | n/a | -96% | 42% |
Earnings per Share - Diluted | 669% | n/a | n/a | -97% | 51% |
PE Ratio - Company Adjusted | 418.4 | 3,785.2 | n/a | 618.9 | 38.3 |
PEG - Company Adjusted | 0.6 | n/a | n/a | n/a | 0.9 |
Dividend Cover | 0.04 | 0.01 | n/a | n/a | n/a |
Market Capitalisation $ (Millions) | 2,578.78 | 3,276.39 | 19.61 | 16,331.37 | 16,991.56 |
Dividend per Share | 23.00¢ | 11.00¢ | n/a | n/a | n/a |
Dividend Yield | 6.0% | 2.5% | 0.0% | 0.0% | 0.0% |
Dividend per Share Growth | 109.09% | n/a | n/a | n/a | n/a |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research