$ (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 | 916.60 | 735.20 | 121.40 | 149.90 | 395.80 |
Depreciation & Amortisation | (976.40) | (797.70) | (17.90) | n/a | (191.20) |
Operating Profit/(Loss) | (59.80) | (62.50) | 103.50 | 149.90 | 204.60 |
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 | (295.00) | (288.40) | 1.10 | 135.70 | 218.70 |
Share of Assoc Cos/JV Profits | n/a | n/a | n/a | n/a | n/a |
Profit Before Tax | (295.00) | (288.40) | 1.10 | 135.70 | 218.70 |
Tax | (30.10) | (123.50) | (35.80) | (23.80) | (38.00) |
Profit After Tax | (370.00) | (411.90) | (34.70) | 111.90 | 180.70 |
Discontinued Operations | |||||
Profit After Tax | n/a | n/a | n/a | n/a | n/a |
PROFIT FOR THE PERIOD | (370.00) | (411.90) | (34.70) | 111.90 | 180.70 |
Attributable to: | |||||
Equity Shareholders' Earnings | (302.00) | (415.80) | 37.90 | 144.00 | 201.40 |
Minority interests | (2.90) | 3.90 | (72.60) | (32.10) | (20.70) |
Equity Dividends | cn/a | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | cn/a | cn/a | cn/a | cn/a | cn/a |
Per Share Record - Unadjusted | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 | 31-Dec-18 |
Continuing EPS | |||||
Earnings per Share - Basic | (244.00¢) | (236.50p) | 29.30p | 180.20p | 241.70p |
Earnings per Share - Diluted | (244.00¢) | (236.50p) | 28.50p | 179.30p | 240.40p |
Continuing and Discontinued EPS | |||||
Earnings per Share - Basic | (244.00¢) | (236.50p) | 29.30p | 180.20p | 241.70p |
Earnings per Share - Diluted | (244.00¢) | (236.50p) | 28.50p | 179.30p | 240.40p |
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 | (0.63%) | (1.04%) | 2.34% | 7.00% | 10.92% |
Tax Rate | (10.20%) | (42.82%) | 3,254.55% | 17.54% | 17.38% |
Return on Capital Employed | 8.96% | n/a | n/a | 126.93% | n/a |
Continuing Operations & Discontinued Operations | |||||
Return on Equity (ROE) | (2.55%) | (0.04%) | 0.33% | 3.55% | 4.94% |
Financial Status | |||||
Continuing Operations | |||||
Interest Cover | (0.24) | (0.26) | 1.01 | 9.93 | 30.16 |
Revenue per Share | 5,351.38¢ | 34.66p | 3,406.89p | 2,678.31p | 2,247.90p |
Pre-Tax Profit per Share | (166.82¢) | (1.66p) | 0.85p | 169.84p | 262.42p |
Market Data | |||||
Continuing Operations | |||||
Earnings per Share Growth - Basic | n/a | n/a | -84% | -25% | n/a |
Earnings per Share Growth - Adjusted | -13% | 762% | -90% | -21% | n/a |
Earnings per Share Growth - Diluted | n/a | n/a | -84% | -25% | n/a |
PE Ratio - Adjusted | 51.2 | 46.5 | 515.7 | 30.9 | 16.9 |
PEG - Adjusted | n/a | 0.1 | n/a | n/a | n/a |
Dividend Cover | n/a | n/a | n/a | 4.45 | 1.90 |
Continuing Operations & Discontinued Operations | |||||
Earnings per Share Growth - Basic | n/a | n/a | -84% | -25% | n/a |
Earnings per Share Growth - Adjusted | 8,550% | -91% | -90% | -21% | n/a |
Earnings per Share Growth - Diluted | n/a | n/a | -84% | -25% | n/a |
PE Ratio - Adjusted | 51.2 | 4,610.4 | 515.7 | 30.9 | 16.9 |
PEG - Adjusted | 0.0 | n/a | n/a | n/a | n/a |
Dividend Cover | n/a | n/a | n/a | 4.45 | 1.90 |
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