$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
31-Dec-13 | 31-Dec-12 | 31-Dec-11 | 31-Dec-10 | |
Continuing Operations | ||||
Revenue | 955.24 | 889.51 | 935.97 | 583.47 |
EBITDA | 609.36 | 636.43 | 646.08 | 159.28 |
Depreciation & Amortisation | (232.57) | (218.26) | (219.02) | (0.84) |
Operating Profit/(Loss) | 376.79 | 418.17 | 427.06 | 158.44 |
Interest Payable | (46.55) | (21.21) | (18.60) | (11.19) |
Interest Receivable/Investment Income | 11.49 | 2.16 | 3.95 | 1.17 |
Group Profit after Interest | 341.72 | 399.12 | 412.42 | 148.42 |
Share of Assoc Cos/JV Profits | n/a | n/a | n/a | n/a |
Profit Before Tax | 341.72 | 399.12 | 412.42 | 148.42 |
Tax | (145.35) | (42.63) | (301.83) | (78.65) |
Profit After Tax | 196.38 | 356.49 | 110.59 | 69.78 |
Discontinued Operations | ||||
Profit After Tax | n/a | n/a | n/a | n/a |
PROFIT FOR PERIOD | 196.38 | 356.49 | 110.59 | 69.77 |
Attributable to: | ||||
Equity Holders of Parent Company | 196.38 | 356.49 | 110.59 | 69.77 |
Minority Interests | n/a | n/a | n/a | n/a |
Equity Dividends | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | c196.38 | c356.49 | c110.59 | c69.77 |
Per Share Record - Normalised | 31-Dec-13 | 31-Dec-12 | 31-Dec-11 | 31-Dec-10 |
Continuing EPS | ||||
Earnings per Share - Basic | 25.23¢ | 45.47¢ | 13.79¢ | 10.16¢ |
Earnings per Share - Diluted | 24.66¢ | 44.71¢ | 13.74¢ | 10.08¢ |
Earnings per Share - Adjusted | 20.93¢ | 28.16¢ | 14.44¢ | 9.30¢ |
Continuing and Discontinued EPS | ||||
Earnings per Share - Basic | 25.23¢ | 45.47¢ | 13.79¢ | 10.16¢ |
Earnings per Share - Diluted | 24.66¢ | 44.71¢ | 13.74¢ | 10.08¢ |
Earnings per Share - Adjusted | 20.93¢ | 28.16¢ | 14.44¢ | 9.30¢ |
Dividend per Share | n/a | n/a | n/a | n/a |
Key Financals | 31-Dec-13 | 31-Dec-12 | 31-Dec-11 | 31-Dec-10 |
Shares in Issue (millions) | ||||
Shares in Issue - Year End | 777.15 | 779.69 | 802.66 | 799.46 |
Weighted Average | 778.20 | 784.10 | 801.70 | 686.80 |
Diluted | 796.30 | 797.40 | 804.60 | 692.40 |
Performance Ratios | ||||
Continuing Operations | ||||
Operating Margin | 39.44% | 47.01% | 45.63% | 27.15% |
Return on Capital Employed | 18.72% | 21.03% | 27.14% | 13.20% |
Continuing Operations & Discontinued Operations | ||||
Return on Equity | 7.69% | 16.51% | 6.48% | 5.30% |
Financial Status | ||||
Continuing Operations | ||||
Interest Cover - Continuing | 8.34 | 19.82 | 23.18 | 14.27 |
Revenue per Share | 122.75¢ | 113.44¢ | 116.75¢ | 84.95¢ |
Pre-Tax Profit Per Share - Continuing | 43.91¢ | 50.90¢ | 51.44¢ | 21.61¢ |
Market Data | ||||
Continuing Operations | ||||
Earnings Per Share Growth - Basic | -44% | 230% | 36% | n/a |
Earnings Per Share Growth - Diluted | -45% | 225% | 36% | n/a |
PE Ratio - Company Adjusted | 5.7 | 2.8 | 7.2 | 14.7 |
PEG - Company Adjusted | n/a | 0.0 | 0.2 | n/a |
Dividend Cover | n/a | n/a | n/a | n/a |
Continuing Operations & Discontinued Operations | ||||
Earnings per Share - Company Adjusted | -44% | 230% | 36% | n/a |
Earnings per Share - Diluted | -45% | 225% | 36% | n/a |
PE Ratio - Company Adjusted | 5.7 | 2.8 | 7.2 | 14.7 |
PEG - Company Adjusted | n/a | 0.0 | 0.2 | n/a |
Dividend Cover | n/a | n/a | n/a | n/a |
Market Capitalisation $ (Millions) | 889.94 | 796.01 | 631.32 | 948.82 |
Dividend per Share | n/a | n/a | n/a | n/a |
Dividend Yield | 0.0% | 0.0% | 0.0% | 0.0% |
Dividend per Share Growth | n/a | n/a | n/a | n/a |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research