£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 | |
Continuing Operations | |||||
Revenue | (4,040.00) | 4,686.00 | 4,711.00 | 7,419.00 | (1,723.00) |
EBITDA | 72.00 | 288.00 | 80.00 | 271.00 | 103.00 |
Depreciation & Amortisation | (59.00) | (63.00) | n/a | n/a | n/a |
Operating Profit/(Loss) | 13.00 | 225.00 | 80.00 | 271.00 | 103.00 |
Interest Payable | (13.00) | (14.00) | (16.00) | (17.00) | (16.00) |
Interest Receivable/Investment Income | n/a | n/a | n/a | n/a | n/a |
Group Profit after Interest | n/a | 211.00 | 141.00 | 254.00 | 87.00 |
Share of Assoc Cos/JV Profits | n/a | n/a | n/a | n/a | n/a |
Profit Before Tax | n/a | 211.00 | 141.00 | 254.00 | 87.00 |
Tax | 115.00 | (86.00) | 4.00 | (115.00) | 53.00 |
Profit After Tax | 115.00 | 125.00 | 145.00 | 139.00 | 140.00 |
Discontinued Operations | |||||
Profit After Tax | n/a | 50.00 | (1.00) | 71.00 | 108.00 |
PROFIT FOR PERIOD | 115.00 | 175.00 | 207.00 | 210.00 | 369.00 |
Attributable to: | |||||
Equity Holders of Parent Company | 115.00 | 175.00 | 207.00 | 210.00 | 369.00 |
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 | c115.00 | c175.00 | c207.00 | c210.00 | c369.00 |
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 | 9.67p | 7.60p | 8.18p | 7.58p | 7.64p |
Earnings per Share - Diluted | 9.53p | 7.43p | 8.01p | 7.46p | 7.61p |
Earnings per Share - Adjusted | 12.00p | 6.86p | 10.03p | 8.75p | 8.87p |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | 8.00p | 0.11p | 11.76p | 11.44p | 20.14p |
Earnings per Share - Diluted | 7.89p | 0.10p | 11.52p | 11.27p | 20.07p |
Earnings per Share - Adjusted | 12.00p | 9.17p | 10.03p | 13.30p | 15.75p |
Dividend per Share | n/a | 3.43p | 5.37p | 6.07p | 3.85p |
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 | 1,404.11 | 1,655.83 | 1,783.97 | 1,902.25 | 1,902.25 |
Weighted Average | 1,438.00 | 1,644.00 | 1,760.00 | 1,835.00 | 1,832.00 |
Diluted | 1,458.00 | 1,683.00 | 1,797.00 | 1,863.00 | 1,839.00 |
Performance Ratios | |||||
Continuing Operations | |||||
Operating Margin | (0.32%) | 4.80% | 1.70% | 3.65% | (5.98%) |
Return on Capital Employed | 0.71% | 0.13% | 8.61% | 13.78% | 5.71% |
Continuing Operations & Discontinued Operations | |||||
Return on Equity | 7.43% | 0.10% | 10.04% | 9.45% | 17.10% |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover - Continuing | 1.00 | 16.07 | 9.81 | 15.94 | 6.44 |
Revenue per Share | (280.95p) | 2.88p | 267.67p | 404.31p | (94.05p) |
Pre-Tax Profit Per Share - Continuing | n/a | 0.13p | 8.01p | 13.84p | 4.75p |
Market Data | |||||
Continuing Operations | |||||
Earnings Per Share Growth - Basic | 27% | -7% | 8% | -1% | -28% |
Earnings Per Share Growth - Diluted | 28% | -7% | 7% | -2% | -29% |
PE Ratio - Company Adjusted | 9.6 | 22.8 | 21.9 | 24.8 | 18.1 |
PEG - Company Adjusted | 0.4 | n/a | 2.7 | n/a | n/a |
Dividend Cover | n/a | 2.22 | 1.52 | 1.25 | 1.98 |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share - Company Adjusted | 7,343% | -99% | 3% | -43% | -7% |
Earnings per Share - Diluted | 7,415% | -99% | 2% | -44% | -8% |
PE Ratio - Company Adjusted | 11.6 | 1,612.4 | 15.2 | 16.4 | 6.9 |
PEG - Company Adjusted | 0.0 | n/a | 5.1 | n/a | n/a |
Dividend Cover | n/a | 0.03 | 2.19 | 1.89 | 5.23 |
Market Capitalisation £ (Millions) | 1,304.69 | 2,868.72 | 3,196.87 | 3,574.17 | 2,625.87 |
Dividend per Share | n/a | 3.43p | 5.37p | 6.07p | 3.85p |
Dividend Yield | 0.0% | 2.0% | 3.0% | 3.2% | 2.8% |
Dividend per Share Growth | n/a | (36.12%) | (11.54%) | 57.58% | n/a |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research