$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | |
Continuing Operations | |||||
Revenue | 5,900.70 | 5,461.30 | 5,212.30 | 7,564.30 | 9,890.40 |
EBITDA | (54.20) | 279.60 | 388.80 | 570.60 | 774.70 |
Depreciation & Amortisation | n/a | (259.40) | (326.70) | (389.80) | (411.90) |
Operating Profit/(Loss) | (54.20) | 20.20 | 62.10 | 180.80 | 362.80 |
Interest Payable | n/a | (133.10) | (106.90) | (121.10) | (164.30) |
Interest Receivable/Investment Income | n/a | 6.90 | 3.30 | 13.40 | 9.60 |
Group Profit after Interest | (49.40) | (113.00) | (41.50) | 73.10 | 208.10 |
Share of Assoc Cos/JV Profits | n/a | 30.40 | 31.50 | 33.60 | 48.20 |
Profit Before Tax | (49.40) | (82.60) | (10.00) | 106.70 | 256.30 |
Tax | (65.00) | (10.90) | (32.40) | (107.50) | (56.40) |
Profit After Tax | (114.40) | (93.50) | (42.40) | (0.80) | 199.90 |
Discontinued Operations | |||||
Profit After Tax | 22.50 | 350.60 | 82.00 | n/a | n/a |
PROFIT FOR PERIOD | (104.10) | (265.20) | 39.60 | (0.80) | 143.40 |
Attributable to: | |||||
Equity Holders of Parent Company | (104.10) | (269.80) | 35.60 | (2.20) | 142.60 |
Minority Interests | n/a | (4.60) | (4.00) | (1.40) | (0.80) |
Equity Dividends | cn/a | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | c(104.10) | c(269.80) | c35.60 | c(2.20) | c142.60 |
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 | (16.68¢) | (14.42¢) | (6.87¢) | (0.33¢) | 29.68¢ |
Earnings per Share - Diluted | (16.68¢) | (14.42¢) | (6.87¢) | (0.33¢) | 28.99¢ |
Earnings per Share - Adjusted | 2.30¢ | 2.30¢ | 2.10¢ | 23.20¢ | 47.10¢ |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | (15.18¢) | (39.65¢) | 0.053¢ | (0.33¢) | 21.25¢ |
Earnings per Share - Diluted | (15.18¢) | (39.65¢) | 0.053¢ | (0.33¢) | 20.77¢ |
Earnings per Share - Adjusted | 0.80¢ | 5.70¢ | 17.50¢ | 23.20¢ | 47.10¢ |
Dividend per Share | n/a | n/a | n/a | n/a | 11.40¢ |
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 | 691.84 | 691.84 | 691.84 | 688.34 | 684.94 |
Weighted Average | 685.90 | 680.40 | 675.60 | 672.50 | 670.90 |
Diluted | 685.90 | 680.40 | 675.60 | 672.50 | 686.70 |
Performance Ratios | |||||
Continuing Operations | |||||
Operating Margin | (0.92%) | 0.37% | 1.19% | 2.39% | 3.67% |
Return on Capital Employed | n/a | 4.86% | 0.17% | 22.13% | 14.81% |
Continuing Operations & Discontinued Operations | |||||
Return on Equity | (2.75%) | (6.86%) | 0.01% | (0.04%) | 2.76% |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover - Continuing | n/a | 0.38 | 0.91 | 1.88 | 2.56 |
Revenue per Share | 860.29¢ | 802.66¢ | 7.79¢ | 1,124.80¢ | 1,474.20¢ |
Pre-Tax Profit Per Share - Continuing | (7.20¢) | (12.14¢) | (0.015¢) | 15.87¢ | 38.20¢ |
Market Data | |||||
Continuing Operations | |||||
Earnings Per Share Growth - Basic | n/a | n/a | n/a | n/a | 14% |
Earnings Per Share Growth - Diluted | n/a | n/a | n/a | n/a | 12% |
PE Ratio - Company Adjusted | n/a | n/a | n/a | n/a | 17.0 |
PEG - Company Adjusted | n/a | n/a | n/a | n/a | 1.2 |
Dividend Cover | n/a | n/a | n/a | n/a | 2.60 |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share - Company Adjusted | n/a | n/a | n/a | n/a | -18% |
Earnings per Share - Diluted | n/a | n/a | n/a | n/a | -20% |
PE Ratio - Company Adjusted | n/a | n/a | 4,545.4 | n/a | 23.7 |
PEG - Company Adjusted | n/a | n/a | n/a | n/a | n/a |
Dividend Cover | n/a | n/a | n/a | n/a | 1.86 |
Market Capitalisation $ (Millions) | 1,190.66 | 935.02 | 1,322.11 | 2,135.23 | 2,729.48 |
Dividend per Share | n/a | n/a | n/a | n/a | 11.40¢ |
Dividend Yield | 0.0% | 0.0% | 0.0% | 0.0% | 2.3% |
Dividend per Share Growth | n/a | n/a | n/a | n/a | (67.43%) |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research