£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 | |
Continuing Operations | |||||
Revenue | 2,954.00 | 6,650.00 | 7,132.00 | 10,967.00 | 8,152.00 |
EBITDA | 652.00 | 852.00 | (73.00) | 960.00 | 934.00 |
Depreciation & Amortisation | (891.00) | (969.00) | 214.00 | 179.00 | (683.00) |
Operating Profit/(Loss) | (239.00) | (117.00) | 141.00 | 1,139.00 | 251.00 |
Interest Payable | (104.00) | (169.00) | (195.00) | n/a | (160.00) |
Interest Receivable/Investment Income | 33.00 | 2.00 | 3.00 | n/a | 5.00 |
Group Profit after Interest | (331.00) | (663.00) | (51.00) | 1,139.00 | 96.00 |
Share of Assoc Cos/JV Profits | n/a | n/a | n/a | n/a | 34.00 |
Profit Before Tax | (331.00) | (663.00) | (51.00) | 1,139.00 | 130.00 |
Tax | 84.00 | 27.00 | 114.00 | (190.00) | (155.00) |
Profit After Tax | (247.00) | (636.00) | 63.00 | 949.00 | (25.00) |
Discontinued Operations | |||||
Profit After Tax | 6.00 | n/a | 32.00 | n/a | n/a |
PROFIT FOR PERIOD | (226.00) | (260.00) | 95.00 | 949.00 | (25.00) |
Attributable to: | |||||
Equity Holders of Parent Company | (231.00) | (264.00) | 92.00 | 946.00 | (38.00) |
Minority Interests | (5.00) | (4.00) | (3.00) | (3.00) | (13.00) |
Equity Dividends | cn/a | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | c(231.00) | c(264.00) | c92.00 | c946.00 | c(38.00) |
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 | (5.62p) | (13.63p) | 1.23p | 19.47p | (0.96p) |
Earnings per Share - Diluted | (5.62p) | (13.63p) | 1.23p | 19.47p | (0.96p) |
Earnings per Share - Adjusted | 12.30p | 3.10p | (0.60p) | 14.30p | 12.70p |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | (5.48p) | (0.057p) | 1.89p | 19.47p | (0.24p) |
Earnings per Share - Diluted | (5.48p) | (0.057p) | 1.89p | 19.47p | (0.24p) |
Earnings per Share - Adjusted | 12.30p | 3.10p | (0.60p) | 14.30p | 12.70p |
Dividend per Share | 6.97p | 1.75p | 0.75p | 1.70p | 4.60p |
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 | 4,054.43 | 4,372.43 | 4,858.25 | 4,858.25 | 4,858.25 |
Weighted Average | 4,218.00 | 4,695.00 | 4,858.00 | 4,858.00 | 3,959.00 |
Diluted | 4,218.00 | 4,695.00 | 4,858.00 | 4,858.00 | 3,959.00 |
Performance Ratios | |||||
Continuing Operations | |||||
Operating Margin | (8.09%) | (1.76%) | 1.98% | 10.39% | 3.08% |
Return on Capital Employed | n/a | n/a | 4.87% | 32.14% | 2.43% |
Continuing Operations & Discontinued Operations | |||||
Return on Equity | (2.86%) | (0.03%) | 1.09% | 10.54% | (0.09%) |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover - Continuing | (2.18) | (2.92) | 0.74 | n/a | 1.81 |
Revenue per Share | 70.03p | 1.43p | 146.81p | 225.75p | 51.44p |
Pre-Tax Profit Per Share - Continuing | (7.85p) | (0.14p) | (1.05p) | 23.45p | 0.82p |
Market Data | |||||
Continuing Operations | |||||
Earnings Per Share Growth - Basic | n/a | n/a | -94% | n/a | n/a |
Earnings Per Share Growth - Diluted | n/a | n/a | -94% | n/a | n/a |
PE Ratio - Company Adjusted | n/a | n/a | 389.2 | 33.3 | n/a |
PEG - Company Adjusted | n/a | n/a | n/a | n/a | n/a |
Dividend Cover | (0.81) | (7.79) | 1.65 | 11.45 | (0.21) |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share - Company Adjusted | n/a | n/a | -90% | n/a | n/a |
Earnings per Share - Diluted | n/a | n/a | -90% | n/a | n/a |
PE Ratio - Company Adjusted | n/a | n/a | 253.8 | 33.3 | n/a |
PEG - Company Adjusted | n/a | n/a | n/a | n/a | n/a |
Dividend Cover | (0.79) | (0.03) | 2.53 | 11.45 | (0.05) |
Market Capitalisation £ (Millions) | 16,359.61 | 20,974.54 | 23,355.33 | 31,494.61 | 21,492.68 |
Dividend per Share | 6.97p | 1.75p | 0.75p | 1.70p | 4.60p |
Dividend Yield | 1.7% | 0.4% | 0.2% | 0.3% | 1.0% |
Dividend per Share Growth | 298.57% | 133.33% | (55.88%) | (63.04%) | (43.21%) |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research