$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
31-Dec-12 | 31-Dec-11 | 31-Dec-10 | 31-Dec-09 | 31-Dec-08 | |
Continuing Operations | |||||
Revenue | 6,320.00 | 7,705.00 | 6,605.00 | 3,831.00 | 6,823.00 |
EBITDA | 1,922.00 | 3,426.00 | 3,123.00 | 1,711.00 | 4,122.00 |
Depreciation & Amortisation | (691.00) | (515.00) | (411.00) | (298.00) | (311.00) |
Operating Profit/(Loss) | 1,231.00 | 2,911.00 | 2,712.00 | 1,413.00 | 3,811.00 |
Interest Payable | (286.00) | (184.00) | (87.00) | (71.00) | (89.00) |
Interest Receivable/Investment Income | 49.00 | 52.00 | 42.00 | 58.00 | 119.00 |
Group Profit after Interest | 994.00 | 2,779.00 | 2,667.00 | 1,400.00 | 3,841.00 |
Share of Assoc Cos/JV Profits | n/a | n/a | 13.00 | 31.00 | (12.00) |
Profit Before Tax | 994.00 | 2,779.00 | 2,680.00 | 1,431.00 | 3,829.00 |
Tax | (302.00) | (769.00) | (780.00) | (377.00) | (1,143.00) |
Profit After Tax | 692.00 | 2,010.00 | 1,900.00 | 1,054.00 | 2,686.00 |
Discontinued Operations | |||||
Profit After Tax | n/a | n/a | n/a | n/a | n/a |
PROFIT FOR PERIOD | 692.00 | 2,010.00 | 1,900.00 | 1,054.00 | 2,686.00 |
Attributable to: | |||||
Equity Holders of Parent Company | 740.00 | 1,998.00 | 1,888.00 | 1,037.00 | 2,644.00 |
Minority Interests | 48.00 | (12.00) | (12.00) | (17.00) | (42.00) |
Equity Dividends | cn/a | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | c740.00 | c1,998.00 | c1,888.00 | c1,037.00 | c2,644.00 |
Per Share Record - Normalised | 31-Dec-12 | 31-Dec-11 | 31-Dec-10 | 31-Dec-09 | 31-Dec-08 |
Continuing EPS | |||||
Earnings per Share - Basic | 57.47¢ | 155.15¢ | 146.61¢ | 80.53¢ | 205.32¢ |
Earnings per Share - Diluted | 57.47¢ | 155.15¢ | 146.61¢ | 80.41¢ | 205.24¢ |
Earnings per Share - Adjusted | 41.00¢ | 155.00¢ | 170.00¢ | 81.00¢ | 205.00¢ |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | 57.47¢ | 155.15¢ | 146.61¢ | 80.53¢ | 205.32¢ |
Earnings per Share - Diluted | 57.47¢ | 155.15¢ | 146.61¢ | 80.41¢ | 205.24¢ |
Earnings per Share - Adjusted | 41.00¢ | 155.00¢ | 170.00¢ | 81.00¢ | 205.00¢ |
Dividend per Share | 6.50¢ | 27.00¢ | 30.50¢ | 12.00¢ | 31.00¢ |
Key Financals | 31-Dec-12 | 31-Dec-11 | 31-Dec-10 | 31-Dec-09 | 31-Dec-08 |
Shares in Issue (millions) | |||||
Shares in Issue - Year End | 1,287.75 | 1,287.75 | 1,287.75 | 1,287.75 | 1,287.75 |
Weighted Average | 1,287.75 | 1,287.75 | 1,287.75 | 1,287.75 | 1,287.75 |
Diluted | 1,287.75 | 1,287.75 | 1,287.75 | 1,289.70 | 1,288.24 |
Performance Ratios | |||||
Continuing Operations | |||||
Operating Margin | 19.48% | 37.78% | 41.06% | 36.88% | 55.86% |
Return on Capital Employed | 7.31% | 22.93% | 23.85% | 17.43% | 43.60% |
Continuing Operations & Discontinued Operations | |||||
Return on Equity | 6.19% | 16.41% | 17.31% | 12.70% | 31.65% |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover - Continuing | 4.48 | 16.10 | 31.80 | 21.15 | 44.02 |
Revenue per Share | 490.78¢ | 598.33¢ | 512.91¢ | 297.50¢ | 529.84¢ |
Pre-Tax Profit Per Share - Continuing | 77.19¢ | 215.80¢ | 208.12¢ | 111.12¢ | 297.34¢ |
Market Data | |||||
Continuing Operations | |||||
Earnings Per Share Growth - Basic | -63% | 6% | 82% | -61% | 112% |
Earnings Per Share Growth - Diluted | -63% | 6% | 82% | -61% | 112% |
PE Ratio - Company Adjusted | n/a | n/a | n/a | n/a | n/a |
PEG - Company Adjusted | n/a | n/a | n/a | n/a | n/a |
Dividend Cover | 8.84 | 5.75 | 4.81 | 6.71 | 6.62 |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share - Company Adjusted | -63% | 6% | 82% | -61% | 112% |
Earnings per Share - Diluted | -63% | 6% | 82% | -61% | 112% |
PE Ratio - Company Adjusted | n/a | n/a | n/a | n/a | n/a |
PEG - Company Adjusted | n/a | n/a | n/a | n/a | n/a |
Dividend Cover | 8.84 | 5.75 | 4.81 | 6.71 | 6.62 |
Market Capitalisation $ (Millions) | n/a | n/a | n/a | n/a | n/a |
Dividend per Share | 6.50¢ | 27.00¢ | 30.50¢ | 12.00¢ | 31.00¢ |
Dividend Yield | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Dividend per Share Growth | (75.93%) | (11.48%) | 154.17% | (61.29%) | n/a |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research