Kosmos Energy (DI) (KOS)

Sector:

Energy Producers

498.50p
   
  • Change Today:
      10.50p
  • 52 Week High: 685.00
  • 52 Week Low: 437.00
  • Currency: UK Pounds
  • Shares Issued: 455.44m
  • Volume: 0
  • Market Cap: £2,270.36m
  • RiskGrade: 409

Dividend Data

  31-Dec-2231-Dec-2131-Dec-2031-Dec-1931-Dec-18
Total Dividendn/an/an/a18.08¢4.52¢
For more dividend details, click here

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Continuing Operations          
Revenue 2,245.35 1,332.01 804.03 1,499.42 886.67
Operating Profit/(Loss) 455.33 84.99 (307.00) 25.12 123.20
Net Interest (118.26) (128.37) (109.79) 155.07 (101.18)
Profit Before Tax 337.07 (43.38) (416.80) 25.12 (50.86)
Profit After Tax 226.55 (77.84) (411.59) (55.78) (93.99)
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 226.55 (77.84) (411.59) (55.78) (93.99)
Attributable to:          
Equity Holders of Parent Company 226.55 (77.84) (411.59) (55.78) (93.99)
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic 50.00¢ (19.00¢) (102.00¢) (14.00¢) (23.00¢)
Earnings per Share - Diluted (48.00¢) (19.00¢) (102.00¢) (14.00¢) (23.00¢)
Earnings per Share - Adjusted 50.00¢ (19.00¢) (102.00¢) (14.00¢) (23.00¢)
Continuing and Discontinued EPS          
Earnings per Share - Basic 50.00¢ (19.00¢) (102.00¢) (14.00¢) (23.00¢)
Earnings per Share - Diluted (48.00¢) (19.00¢) (102.00¢) (14.00¢) (23.00¢)
Earnings per Share - Adjusted 50.00¢ (19.00¢) (102.00¢) (14.00¢) (23.00¢)
           
Dividend per Share n/a n/a 4.52¢ 18.08¢ 4.52¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Assets          
Non-Current Assets          
Property, Plant & Equipment 3,842.65 4,183.99 3,320.91 3,642.33 3,460.00
Intangible Assets n/a n/a n/a n/a n/a
Investment Properties n/a n/a n/a n/a n/a
Investments n/a n/a n/a n/a n/a
Other Financial Assets n/a n/a n/a n/a (1.00)
Other Non-Current Assets 268.62 214.71 146.39 108.34 119.00
  4,111.27 4,398.70 3,467.30 3,750.68 3,578.00
Current Assets          
Inventories n/a n/a n/a n/a n/a
Trade & Other Receivables 119.74 177.53 78.81 174.29 140.00
Cash at Bank & in Hand 183.40 131.62 149.03 224.50 174.00
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 165.58 232.81 172.45 167.76 196.00
  468.72 541.95 400.29 566.56 510.00
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 4,579.99 4,940.65 3,867.59 4,317.23 4,088.00
           
Liabilities          
Current Liabilities          
Borrowings 30.00 30.00 7.50 n/a n/a
Other Current Liabilities 544.25 500.95 452.70 539.10 384.00
  574.25 530.95 460.20 539.10 384.00
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 2,195.91 2,590.50 2,103.93 2,008.06 2,121.00
Provisions 468.45 711.04 573.62 653.22 477.00
Other Non-Current Liabilities 553.53 578.93 289.69 275.14 165.00
  3,217.89 3,880.46 2,967.24 2,936.43 2,763.00
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 3,792.14 4,411.41 3,427.44 3,475.53 3,147.00
           
Net Assets 787.85 529.24 440.15 841.70 941.48
           
Capital & Reserves          
Share Capital n/a n/a n/a n/a n/a
Share Premium Account n/a n/a n/a n/a n/a
Other Reserves n/a n/a n/a n/a n/a
Retained Earnings n/a n/a n/a n/a n/a
Shareholders Funds 787.85 529.24 440.15 841.70 941.48
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 787.85 529.24 440.15 841.70 941.48
Cash Flow 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Net Cash Flow From Operating Activities 1,130.48 374.34 196.15 n/a 260.49
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities (703.85) (973.38) (345.59) n/a (985.14)
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities (414.70) 624.16 69.86 n/a 605.28
Net Increase/Decrease In Cash 11.93 25.13 (79.58) n/a (119.37)
Ratios - based on IFRS 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Continuing Operations          
PE Ratio - Adjusted 12.7 n/a n/a n/a n/a
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted n/a n/a n/a n/a n/a
Dividend Cover n/a n/a (22.57) (0.77) (5.09)
Revenue per Share 493.01¢ 2.95¢ 176.54¢ 329.23¢ 194.69¢
Pre-Tax Profit per Share 74.01¢ (0.096¢) (91.52¢) 5.51¢ (11.17¢)
Operating Margin 20.28% 6.38% (38.18%) 1.68% 13.89%
Return on Capital Employed 13.08% 0.02% n/a n/a 1.42%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 12.7 n/a n/a n/a n/a
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted n/a n/a n/a n/a n/a
Dividend Cover n/a n/a (22.57) (0.77) (5.09)
           
Dividend Yield 0.0% 0.0% 2.1% 3.4% 1.1%
Dividend per Share Growth n/a n/a (75.00%) 300.00% n/a
Operating Cash Flow per Share 248.22¢ 82.19¢ 43.07¢ n/a 57.20¢
Cash Incr/Decr per Share 2.62¢ 0.056¢ (17.47¢) n/a (26.21¢)
Net Asset Value per Share (exc. Intangibles) 172.99¢ 116.20¢ 96.64¢ 184.81¢ 206.72¢
Net Gearing 259.25% 470.28% 445.84% 211.90% 206.80%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page