£ (Millions) | £ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 | |
Continuing Operations | |||||
Revenue | 1,238.80 | 712.30 | 849.70 | 560.30 | 540.60 |
EBITDA | 115.20 | 89.60 | n/a | 52.00 | 129.30 |
Depreciation & Amortisation | (120.30) | (26.40) | n/a | n/a | (20.30) |
Operating Profit/(Loss) | (5.10) | 63.20 | 32.80 | 52.00 | 109.00 |
Interest Payable | (111.70) | (4.20) | (6.10) | (7.20) | (0.70) |
Interest Receivable/Investment Income | 0.80 | n/a | 0.10 | 0.50 | 0.60 |
Group Profit after Interest | (116.00) | 59.00 | (6.00) | 45.30 | 108.90 |
Share of Assoc Cos/JV Profits | 0.30 | n/a | n/a | n/a | (0.20) |
Profit Before Tax | (115.70) | 59.00 | (6.00) | 45.30 | 108.70 |
Tax | (4.90) | (9.00) | 17.30 | (3.70) | (13.90) |
Profit After Tax | (120.60) | 50.00 | 11.30 | 41.60 | 94.80 |
Discontinued Operations | |||||
Profit After Tax | n/a | n/a | n/a | n/a | n/a |
PROFIT FOR THE PERIOD | (120.60) | 50.00 | 11.30 | 41.60 | 94.80 |
Attributable to: | |||||
Equity Shareholders' Earnings | (120.50) | 49.90 | 11.30 | 41.60 | 94.80 |
Minority interests | (0.10) | 0.10 | 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 | 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 | (28.30p) | 13.40p | 3.10¢ | 11.30¢ | 26.30¢ |
Earnings per Share - Diluted | (28.30p) | 13.20p | 3.00¢ | 11.30¢ | 25.80¢ |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | (28.30p) | 13.40p | 3.10¢ | 11.30¢ | 26.30¢ |
Earnings per Share - Diluted | (28.30p) | 13.20p | 3.00¢ | 11.30¢ | 25.80¢ |
Dividend per Share | n/a | 4.50p | 13.60¢ | 6.00¢ | 10.20¢ |
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 | 446.33 | 372.76 | 1,026.39 | 1,026.39 | 364.28 |
Weighted Average | 426.54 | 371.38 | 368.59 | 367.17 | 361.12 |
Diluted | 432.77 | 377.70 | 376.05 | 369.30 | 366.90 |
Performance Ratios | |||||
Continuing Operations | |||||
Operating Margin | (0.41%) | 8.87% | 3.86% | 9.28% | 20.16% |
Tax Rate | (4.14%) | 15.25% | 288.33% | 8.17% | 12.76% |
Return on Capital Employed | n/a | 2.51% | n/a | n/a | n/a |
Continuing Operations & Discontinued Operations | |||||
Return on Equity (ROE) | (25.87%) | 0.40% | 7.35% | 24.66% | 29.15% |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover | (0.04) | 15.05 | 0.02 | 7.29 | n/a |
Revenue per Share | 290.43p | 1.94p | 230.53¢ | 152.60¢ | 74.85¢ |
Pre-Tax Profit per Share | (27.12p) | 0.16p | (1.63¢) | 12.34¢ | 15.05¢ |
Market Data | |||||
Continuing Operations | |||||
Earnings per Share Growth - Basic | n/a | 332% | -73% | -57% | 83% |
Earnings per Share Growth - Adjusted | -32% | 616% | -77% | -33% | 16% |
Earnings per Share Growth - Diluted | n/a | 340% | -74% | -56% | 83% |
PE Ratio - Adjusted | 5.8 | 13.6 | 117.5 | 15.6 | 11.0 |
PEG - Adjusted | n/a | 0.0 | n/a | n/a | 0.7 |
Dividend Cover | n/a | 4.93 | 0.23 | 2.25 | 1.98 |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share Growth - Basic | n/a | -96% | -73% | -14% | -9% |
Earnings per Share Growth - Adjusted | 6,638% | -93% | -77% | 34% | -42% |
Earnings per Share Growth - Diluted | n/a | -96% | -74% | -12% | -8% |
PE Ratio - Adjusted | 5.8 | 1,343.2 | 117.5 | 15.6 | 22.1 |
PEG - Adjusted | 0.0 | n/a | n/a | 0.5 | n/a |
Dividend Cover | n/a | 0.05 | 0.23 | 2.25 | 0.99 |
Market Capitalisation $ (Millions) | 388.09 | 1,122.01 | 2,930.34 | 1,693.54 | 637.50 |
Dividend per Share | n/a | 4.50p | 13.60¢ | 6.00¢ | 10.20¢ |
Dividend Yield | 0.0% | 1.5% | 3.7% | 2.9% | 4.6% |
Dividend per Share Growth | n/a | (66.91%) | 126.67% | (41.18%) | 14.61% |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research