Underlying Summary Group P&L
(Last Updated: January 2019)
| |
2018
(£'m) |
2017
(£'m) |
2016
(£'m) |
2015
(£'m) |
2014
(£'m) |
| Revenue |
143.9 |
129.9 |
115.4 |
104.8 |
97.9 |
| Underlying costs |
(61.0) |
(55.5) |
(49.7) |
(46.2) |
(43.6) |
| Underlying EBITDA |
82.9 |
74.4 |
65.7 |
58.6 |
54.3 |
| EBITDA margin |
57.6% |
57.3% |
56.9% |
55.9 |
55.5% |
| Leasehold rent |
(11.2) |
(10.3) |
(8.8) |
(9.0) |
(10.3) |
| Underlying EBITDA after leasehold rent |
71.7 |
64.1 |
56.9 |
49.6 |
44.0 |
| EBITDA after leasehold rent margin |
49.8% |
49.3% |
49.3% |
47.3% |
44.9% |
| Depreciation |
(0.6) |
(0.5) |
(0.4) |
(0.4) |
(0.5) |
| Finance charges |
(8.4) |
(9.4) |
(10.1) |
(11.4) |
(13.7) |
| Underlying profit before tax |
62.7 |
54.2 |
46.4 |
37.8 |
29.8 |
| Current tax |
(4.7) |
(4.0) |
(3.7) |
(1.8) |
(1.2) |
| Adjusted EPRA earnings |
58.0 |
50.2 |
42.7 |
36.0 |
28.6 |
| Share-based payments charge |
(5.3) |
(1.5) |
(1.5) |
(1.5) |
(1.3) |
| EPRA basic earnings |
52.7 |
48.7 |
41.2 |
34.5 |
27.3 |
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
2018
(p) |
2017
(p) |
2016
(p) |
2015
(p) |
2014
(p) |
| Dividend per share |
16.25 |
14.00 |
11.65 |
9.65 |
7.45 |
| Cash tax earning per share |
26.8 |
23.2 |
19.8 |
16.7 |
13.6 |
| Average shares in issue (m) |
216.7 |
216.7 |
216.2 |
216.1 |
211.0 |