$ (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 | 599.83 | 791.18 | 596.48 | 126.62 |
Depreciation & Amortisation | (233.83) | (368.73) | (219.02) | (60.84) |
Operating Profit/(Loss) | 366.00 | 422.45 | 377.46 | 65.79 |
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 | 330.93 | 403.40 | 362.82 | 55.78 |
Share of Assoc Cos/JV Profits | n/a | n/a | n/a | n/a |
Profit Before Tax | 330.93 | 403.40 | 362.82 | 55.78 |
Tax | (141.33) | (41.18) | (301.83) | (28.70) |
Profit After Tax | 189.60 | 362.22 | 60.99 | 27.08 |
Discontinued Operations | ||||
Profit After Tax | n/a | n/a | n/a | n/a |
PROFIT FOR THE PERIOD | 189.60 | 362.22 | 60.99 | 27.08 |
Attributable to: | ||||
Equity Shareholders' Earnings | 189.60 | 362.22 | 60.99 | 27.08 |
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 | cn/a | cn/a | cn/a | cn/a |
Per Share Record - Unadjusted | 31-Dec-13 | 31-Dec-12 | 31-Dec-11 | 31-Dec-10 |
Continuing EPS | ||||
Earnings per Share - Basic | 20.76¢ | 39.30¢ | 6.47¢ | 3.40¢ |
Earnings per Share - Diluted | 20.76¢ | 38.62¢ | 6.47¢ | 3.40¢ |
Continuing and Discontinued EPS | ||||
Earnings per Share - Basic | 20.76¢ | 39.30¢ | 6.47¢ | 3.40¢ |
Earnings per Share - Diluted | 20.76¢ | 38.62¢ | 6.47¢ | 3.40¢ |
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 | 38.31% | 47.49% | 40.33% | 11.28% |
Tax Rate | 42.71% | 10.21% | 83.19% | 51.45% |
Return on Capital Employed | 18.27% | 21.24% | 23.99% | 5.48% |
Continuing Operations & Discontinued Operations | ||||
Return on Equity (ROE) | 7.42% | 16.78% | 3.58% | 2.05% |
Financial Status | ||||
Continuing Operations | ||||
Interest Cover | 8.11 | 20.02 | 20.51 | 5.99 |
Revenue per Share | 122.75¢ | 113.44¢ | 116.75¢ | 84.95¢ |
Pre-Tax Profit per Share | 42.53¢ | 51.45¢ | 45.26¢ | 8.12¢ |
Market Data | ||||
Continuing Operations | ||||
Earnings per Share Growth - Basic | -47% | 508% | 90% | n/a |
Earnings per Share Growth - Adjusted | -26% | 95% | 55% | n/a |
Earnings per Share Growth - Diluted | -46% | 497% | 90% | n/a |
PE Ratio - Adjusted | 6.9 | 4.6 | 6.8 | 16.0 |
PEG - Adjusted | n/a | 0.0 | 0.1 | n/a |
Dividend Cover | n/a | n/a | n/a | n/a |
Continuing Operations & Discontinued Operations | ||||
Earnings per Share Growth - Basic | -47% | 508% | 90% | n/a |
Earnings per Share Growth - Adjusted | -26% | 95% | 55% | n/a |
Earnings per Share Growth - Diluted | -46% | 497% | 90% | n/a |
PE Ratio - Adjusted | 6.9 | 4.6 | 6.8 | 16.0 |
PEG - Adjusted | n/a | 0.0 | 0.1 | 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