£ (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 | 655.00 | 476.00 | (45.00) | 106.00 | 400.00 |
Depreciation & Amortisation | (891.00) | (969.00) | (442.00) | n/a | (821.00) |
Operating Profit/(Loss) | (236.00) | (493.00) | (487.00) | 106.00 | (421.00) |
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 | (328.00) | (660.00) | (679.00) | 106.00 | (576.00) |
Share of Assoc Cos/JV Profits | n/a | n/a | n/a | n/a | 34.00 |
Profit Before Tax | (328.00) | (660.00) | (679.00) | 106.00 | (542.00) |
Tax | 84.00 | 180.00 | 114.00 | (51.00) | 75.00 |
Profit After Tax | (229.00) | (480.00) | (565.00) | 55.00 | (467.00) |
Discontinued Operations | |||||
Profit After Tax | (74.00) | 1,317.00 | 32.00 | (106.00) | (8.00) |
PROFIT FOR THE PERIOD | (303.00) | 837.00 | (533.00) | (51.00) | (475.00) |
Attributable to: | |||||
Equity Shareholders' Earnings | (308.00) | 833.00 | (536.00) | (60.00) | (475.00) |
Minority interests | 5.00 | 4.00 | 3.00 | 9.00 | n/a |
Equity Dividends | cn/a | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | cn/a | cn/a | cn/a | cn/a | cn/a |
Per Share Record - Unadjusted | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 |
Continuing EPS | |||||
Earnings per Share - Basic | (48.90p) | (10.30p) | (11.70p) | 0.90p | (11.80p) |
Earnings per Share - Diluted | (48.90p) | (10.30p) | (11.70p) | 0.90p | (11.80p) |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | (65.70p) | 17.70p | (11.00p) | (1.20p) | (11.80p) |
Earnings per Share - Diluted | (65.70p) | 17.70p | (11.00p) | (1.20p) | (11.80p) |
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 | (7.99%) | (7.41%) | (6.83%) | 0.97% | (5.16%) |
Tax Rate | 25.61% | 27.27% | 16.79% | 48.11% | 13.02% |
Return on Capital Employed | n/a | n/a | n/a | 8.97% | n/a |
Continuing Operations & Discontinued Operations | |||||
Return on Equity (ROE) | (3.81%) | 0.10% | (6.37%) | (0.67%) | (1.16%) |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover | (2.15) | (2.91) | (2.48) | n/a | (2.39) |
Revenue per Share | 70.03p | 1.43p | 146.81p | 225.75p | 51.44p |
Pre-Tax Profit per Share | (7.78p) | (0.14p) | (13.98p) | 2.18p | (3.42p) |
Market Data | |||||
Continuing Operations | |||||
Earnings per Share Growth - Basic | n/a | n/a | n/a | n/a | n/a |
Earnings per Share Growth - Adjusted | 297% | n/a | n/a | 13% | -10% |
Earnings per Share Growth - Diluted | n/a | n/a | n/a | n/a | n/a |
PE Ratio - Adjusted | 32.8 | 154.7 | n/a | 45.3 | 34.8 |
PEG - Adjusted | 0.1 | n/a | n/a | 3.5 | n/a |
Dividend Cover | 1.76 | 1.77 | (0.80) | 8.41 | 2.76 |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share Growth - Basic | n/a | n/a | n/a | n/a | n/a |
Earnings per Share Growth - Adjusted | 39,208% | n/a | n/a | 351% | -78% |
Earnings per Share Growth - Diluted | n/a | n/a | n/a | n/a | n/a |
PE Ratio - Adjusted | 32.8 | 15,330.1 | n/a | 45.3 | 139.4 |
PEG - Adjusted | 0.0 | n/a | n/a | 0.1 | n/a |
Dividend Cover | 1.76 | 0.02 | (0.80) | 8.41 | 0.69 |
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