$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | |
Continuing Operations | ||||
Revenue | 721.00 | 560.70 | 449.10 | 414.00 |
EBITDA | 365.30 | 282.80 | 296.40 | 252.50 |
Depreciation & Amortisation | (219.00) | (178.50) | (159.80) | (148.00) |
Operating Profit/(Loss) | 146.30 | 104.30 | 136.60 | 104.50 |
Interest Payable | (253.50) | (193.20) | (151.10) | (118.10) |
Interest Receivable/Investment Income | 1.30 | 1.80 | 0.70 | 0.80 |
Group Profit after Interest | (105.90) | (87.10) | (13.80) | (12.80) |
Share of Assoc Cos/JV Profits | n/a | n/a | n/a | n/a |
Profit Before Tax | (105.90) | (87.10) | (13.80) | (12.80) |
Tax | 0.40 | (8.90) | (36.80) | (15.80) |
Profit After Tax | (105.50) | (96.00) | (50.60) | (28.60) |
Discontinued Operations | ||||
Profit After Tax | n/a | n/a | n/a | n/a |
PROFIT FOR PERIOD | (105.50) | (96.00) | (50.60) | (28.60) |
Attributable to: | ||||
Equity Holders of Parent Company | (93.80) | (96.10) | (50.60) | (28.60) |
Minority Interests | 11.70 | (0.10) | n/a | n/a |
Equity Dividends | cn/a | cn/a | cn/a | cn/a |
Retained Profit/(Loss) for the Financial Year | c(93.80) | c(96.10) | c(50.60) | c(28.60) |
Per Share Record - Normalised | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
Continuing EPS | ||||
Earnings per Share - Basic | (8.95¢) | (9.18¢) | (4.94¢) | (2.87¢) |
Earnings per Share - Diluted | (8.03¢) | (8.28¢) | (4.56¢) | (2.85¢) |
Earnings per Share - Adjusted | 35.00¢ | 27.00¢ | 23.00¢ | 23.00¢ |
Continuing and Discontinued EPS | ||||
Earnings per Share - Basic | (8.95¢) | (9.18¢) | (0.050¢) | (2.87¢) |
Earnings per Share - Diluted | (8.03¢) | (8.28¢) | (0.046¢) | (2.85¢) |
Earnings per Share - Adjusted | 35.00¢ | 27.00¢ | 23.00¢ | 23.00¢ |
Dividend per Share | n/a | n/a | n/a | n/a |
Key Financals | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
Shares in Issue (millions) | ||||
Shares in Issue - Year End | 1,051.00 | 1,051.00 | 1,048.00 | 1,000.00 |
Weighted Average | 1,048.50 | 1,047.04 | 1,024.31 | 997.52 |
Diluted | 1,167.78 | 1,161.06 | 1,109.09 | 1,004.04 |
Performance Ratios | ||||
Continuing Operations | ||||
Operating Margin | 20.29% | 18.60% | 30.42% | 25.24% |
Return on Capital Employed | 10.99% | 7.89% | 0.09% | 8.48% |
Continuing Operations & Discontinued Operations | ||||
Return on Equity | 221.23% | (164.55%) | (0.25%) | (21.23%) |
Financial Status | ||||
Continuing Operations | ||||
Interest Cover - Continuing | 0.58 | 0.55 | 0.91 | 0.89 |
Revenue per Share | 68.77¢ | 53.55¢ | 0.44¢ | 41.50¢ |
Pre-Tax Profit Per Share - Continuing | (10.10¢) | (8.32¢) | (0.014¢) | (1.28¢) |
Market Data | ||||
Continuing Operations | ||||
Earnings Per Share Growth - Basic | n/a | n/a | n/a | n/a |
Earnings Per Share Growth - Diluted | n/a | n/a | n/a | n/a |
PE Ratio - Company Adjusted | n/a | n/a | n/a | n/a |
PEG - Company Adjusted | n/a | n/a | n/a | n/a |
Dividend Cover | n/a | n/a | n/a | n/a |
Continuing Operations & Discontinued Operations | ||||
Earnings per Share - Company Adjusted | n/a | n/a | n/a | n/a |
Earnings per Share - Diluted | n/a | n/a | n/a | n/a |
PE Ratio - Company Adjusted | n/a | n/a | n/a | n/a |
PEG - Company Adjusted | n/a | n/a | n/a | n/a |
Dividend Cover | n/a | n/a | n/a | n/a |
Market Capitalisation $ (Millions) | 935.39 | 1,115.11 | 1,802.56 | 1,530.00 |
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