(Millions) | (Millions) | (Millions) | (Millions) | (Millions) | |
31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | |
Continuing Operations | |||||
Revenue | 29,453.00 | 23,066.00 | 8,455.00 | 7,806.00 | 25,506.00 |
EBITDA | 3,056.00 | 384.00 | (1,021.00) | (3,766.00) | 5,619.00 |
Depreciation & Amortisation | n/a | n/a | (1,874.00) | (2,078.00) | (2,111.00) |
Operating Profit/(Loss) | 3,056.00 | 384.00 | (2,895.00) | (5,844.00) | 3,508.00 |
Interest Payable | n/a | n/a | (830.00) | (670.00) | (611.00) |
Interest Receivable/Investment Income | n/a | n/a | 13.00 | 53.00 | 50.00 |
Group Profit after Interest | 3,056.00 | 384.00 | (3,712.00) | (4,767.00) | 2,947.00 |
Share of Assoc Cos/JV Profits | n/a | n/a | n/a | 1.00 | n/a |
Profit Before Tax | 3,056.00 | 384.00 | (3,712.00) | (4,766.00) | 2,947.00 |
Tax | (401.00) | 18.00 | 599.00 | 429.00 | (560.00) |
Profit After Tax | 2,655.00 | 402.00 | (3,113.00) | (4,337.00) | 2,387.00 |
Discontinued Operations | |||||
Profit After Tax | n/a | n/a | n/a | n/a | n/a |
PROFIT FOR PERIOD | 2,655.00 | 402.00 | (3,113.00) | (4,337.00) | 2,387.00 |
Attributable to: | |||||
Equity Holders of Parent Company | 2,655.00 | 402.00 | (3,113.00) | (4,337.00) | 2,387.00 |
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 | c2,655.00 | c402.00 | c(3,113.00) | c(4,337.00) | c2,387.00 |
Per Share Record - Normalised | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Continuing EPS | |||||
Earnings per Share - Basic | 53.83¢ | 8.11¢ | (62.71¢) | (122.93¢) | 78.12¢ |
Earnings per Share - Diluted | 50.32¢ | 7.52¢ | (62.71¢) | (122.93¢) | 76.08¢ |
Earnings per Share - Adjusted | 50.60¢ | 5.60¢ | (61.20¢) | (196.60¢) | 78.10¢ |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | 53.83¢ | 8.11¢ | (0.63¢) | (122.93¢) | 78.12¢ |
Earnings per Share - Diluted | 50.32¢ | 7.52¢ | (0.63¢) | (122.93¢) | 76.08¢ |
Earnings per Share - Adjusted | 50.60¢ | 5.60¢ | (61.20¢) | (196.60¢) | 78.10¢ |
Dividend per Share | n/a | n/a | n/a | n/a | 14.50¢ |
Key Financals | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Shares in Issue (millions) | |||||
Shares in Issue - Year End | 4,971.48 | 4,971.48 | 4,971.48 | 4,968.88 | 1,992.03 |
Weighted Average | 4,932.63 | 4,958.42 | 4,963.94 | 3,528.05 | 3,055.64 |
Diluted | 5,276.57 | 5,344.15 | 4,963.94 | 3,528.05 | 3,137.34 |
Performance Ratios | |||||
Continuing Operations | |||||
Operating Margin | 10.38% | 1.66% | (34.24%) | (74.87%) | 13.75% |
Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
Continuing Operations & Discontinued Operations | |||||
Return on Equity | 43.47% | 8.61% | (1.01%) | (110.36%) | 25.05% |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover - Continuing | n/a | n/a | (3.47) | (6.11) | 5.82 |
Revenue per Share | 597.11¢ | 465.19¢ | 1.72¢ | 221.25¢ | 834.72¢ |
Pre-Tax Profit Per Share - Continuing | 61.95¢ | 7.74¢ | (0.76¢) | (135.09¢) | 96.44¢ |
Market Data | |||||
Continuing Operations | |||||
Earnings Per Share Growth - Basic | 564% | n/a | n/a | n/a | -35% |
Earnings Per Share Growth - Diluted | 569% | n/a | n/a | n/a | -37% |
PE Ratio - Company Adjusted | 3.4 | 18.2 | n/a | n/a | 6.3 |
PEG - Company Adjusted | 0.0 | n/a | n/a | n/a | n/a |
Dividend Cover | n/a | n/a | n/a | n/a | 5.39 |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share - Company Adjusted | 564% | n/a | n/a | n/a | 159% |
Earnings per Share - Diluted | 569% | n/a | n/a | n/a | 153% |
PE Ratio - Company Adjusted | 3.4 | 18.2 | n/a | n/a | 6.3 |
PEG - Company Adjusted | 0.0 | n/a | n/a | n/a | 0.0 |
Dividend Cover | n/a | n/a | n/a | n/a | 5.39 |
Market Capitalisation (Millions) | 7,705.79 | 6,156.68 | 7,083.36 | 7,940.26 | 8,245.86 |
Dividend per Share | n/a | n/a | n/a | n/a | 14.50¢ |
Dividend Yield | 0.0% | 0.0% | 0.0% | 0.0% | 2.9% |
Dividend per Share Growth | n/a | n/a | n/a | n/a | (53.23%) |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research