$ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 | |
Continuing Operations | |||||
Revenue | 9,463.00 | 6,036.20 | 4,413.90 | 2,140.00 | 1,873.40 |
EBITDA | 1,552.80 | 1,595.20 | 261.60 | 244.30 | 433.30 |
Depreciation & Amortisation | (976.40) | (797.70) | (17.90) | n/a | (191.20) |
Operating Profit/(Loss) | 576.40 | 797.50 | 243.70 | 244.30 | 242.10 |
Interest Payable | (237.10) | (229.10) | (182.30) | (15.20) | (7.50) |
Interest Receivable/Investment Income | 22.10 | 3.20 | 79.90 | 1.00 | 21.60 |
Group Profit after Interest | 341.20 | 571.60 | 141.30 | 230.10 | 256.20 |
Share of Assoc Cos/JV Profits | n/a | n/a | n/a | n/a | n/a |
Profit Before Tax | 341.20 | 571.60 | 141.30 | 230.10 | 256.20 |
Tax | (30.10) | (123.50) | (49.52) | (23.80) | (53.10) |
Profit After Tax | 311.10 | 448.10 | 91.78 | 206.30 | 203.10 |
Discontinued Operations | |||||
Profit After Tax | n/a | n/a | n/a | n/a | n/a |
PROFIT FOR PERIOD | 331.30 | 448.10 | 91.78 | 206.30 | 203.10 |
Attributable to: | |||||
Equity Holders of Parent Company | 334.20 | 444.20 | 141.48 | 238.40 | 215.40 |
Minority Interests | 2.90 | (3.90) | 49.70 | 32.10 | 12.30 |
Equity Dividends | cn/a | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | c334.20 | c444.20 | c141.48 | c238.40 | c215.40 |
Per Share Record - Normalised | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 |
Continuing EPS | |||||
Earnings per Share - Basic | 152.18¢ | 252.70p | 109.20p | 298.37p | 258.46p |
Earnings per Share - Diluted | 152.18¢ | 252.70p | 109.20p | 298.37p | 257.05p |
Earnings per Share - Adjusted | 279.00¢ | 252.70p | 29.30p | 298.40p | 379.30p |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | 188.99¢ | 2.55p | 109.20p | 298.37p | 258.46p |
Earnings per Share - Diluted | 188.99¢ | 2.55p | 109.20p | 298.37p | 257.05p |
Earnings per Share - Adjusted | 279.00¢ | 252.70p | 29.30p | 298.40p | 379.30p |
Dividend per Share | n/a | n/a | n/a | 67.00p | 200.00p |
Key Financals | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 |
Shares in Issue (millions) | |||||
Shares in Issue - Year End | 300.00 | 298.03 | 175.63 | 150.00 | 81.40 |
Weighted Average | 176.83 | 175.78 | 129.56 | 79.90 | 83.34 |
Diluted | 176.83 | 175.78 | 129.56 | 79.90 | 83.80 |
Performance Ratios | |||||
Continuing Operations | |||||
Operating Margin | 6.09% | 13.21% | 5.52% | 11.42% | 12.92% |
Return on Capital Employed | n/a | 1.80% | n/a | 206.86% | n/a |
Continuing Operations & Discontinued Operations | |||||
Return on Equity | 2.82% | 0.04% | 1.22% | 5.89% | 5.28% |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover - Continuing | 2.44 | 3.49 | 1.78 | 16.14 | 35.16 |
Revenue per Share | 5,351.38¢ | 34.66p | 3,406.89p | 2,678.31p | 2,247.90p |
Pre-Tax Profit Per Share - Continuing | 192.95¢ | 3.28p | 109.06p | 287.98p | 307.42p |
Market Data | |||||
Continuing Operations | |||||
Earnings Per Share Growth - Basic | -40% | 131% | -63% | 15% | n/a |
Earnings Per Share Growth - Diluted | -40% | 131% | -63% | 16% | n/a |
PE Ratio - Company Adjusted | 92.9 | 46.5 | 138.4 | 30.9 | 24.8 |
PEG - Company Adjusted | n/a | 0.4 | n/a | 2.1 | n/a |
Dividend Cover | n/a | n/a | n/a | 4.45 | 1.29 |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share - Company Adjusted | 7,309% | -98% | -63% | 15% | n/a |
Earnings per Share - Diluted | 7,309% | -98% | -63% | 16% | n/a |
PE Ratio - Company Adjusted | 74.8 | 4,610.3 | 138.4 | 30.9 | 24.8 |
PEG - Company Adjusted | 0.0 | n/a | n/a | 2.1 | n/a |
Dividend Cover | n/a | n/a | n/a | 4.45 | 1.29 |
Market Capitalisation (Millions) | 33,870.00 | 35,048.84 | 26,537.44 | 13,836.00 | 5,209.60 |
Dividend per Share | n/a | n/a | n/a | 67.00p | 200.00p |
Dividend Yield | 0.0% | 0.0% | 0.0% | 0.7% | 3.1% |
Dividend per Share Growth | n/a | n/a | n/a | (66.50%) | n/a |
* GAAP
a. Includes discontinued activities
b. Includes preference dividends
c. Not disclosed under IFRS
You are here: research