Tullow Oil (TLW)

Sector:

Energy Producers

Index:

FTSE Small Cap

43.79p
   
  • Change Today:
    -1.08p
  • 52 Week High: 64.94
  • 52 Week Low: 14.30
  • Currency: UK Pounds
  • Shares Issued: 1,429.96m
  • Volume: 937,735
  • Market Cap: £626.18m
  • RiskGrade: 365

Income Statement - Normalised

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-17 31-Dec-16
Continuing Operations          
Revenue 1,396.10 1,682.60 1,859.20 1,722.50 1,269.90
           
EBITDA (551.40) (662.00) 1,410.40 1,312.20 445.30
Depreciation & Amortisation (467.10) (724.60) (584.10) (592.20) n/a
           
Operating Profit/(Loss) (1,018.50) (1,386.60) 826.30 720.00 445.30
Interest Payable (314.30) (322.30) (328.70) (351.70) (198.20)
Interest Receivable/Investment Income 59.40 55.50 58.40 42.00 26.40
           
Group Profit after Interest (1,273.40) (1,653.40) 556.00 410.30 261.20
Share of Assoc Cos/JV Profits n/a n/a n/a n/a n/a
           
Profit Before Tax (1,273.40) (1,653.40) 556.00 410.30 261.20
Tax 51.90 (40.70) (175.10) 110.60 311.00
           
Profit After Tax (1,221.50) (1,694.10) 380.90 520.90 572.20
           
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
           
PROFIT FOR PERIOD (1,221.50) (1,694.10) 380.90 520.90 587.90
           
Attributable to:          
Equity Holders of Parent Company (1,221.50) (1,694.10) 380.30 519.90 585.30
Minority Interests n/a n/a (0.60) (1.00) (2.60)
           
Equity Dividends cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c(1,221.50) c(1,694.10) c380.30 c519.90 c585.30


Per Share Record - Normalised 31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-17 31-Dec-16
Continuing EPS          
Earnings per Share - Basic (86.59¢) (120.82¢) 27.34¢ 40.42¢ 62.46¢
Earnings per Share - Diluted (82.64¢) (117.25¢) 26.43¢ 39.08¢ 55.14¢
Earnings per Share - Adjusted (86.60¢) (120.80¢) 6.10¢ (13.70¢) 43.81¢
Continuing and Discontinued EPS          
Earnings per Share - Basic (86.59¢) (120.82¢) 27.34¢ 40.42¢ 64.18¢
Earnings per Share - Diluted (82.64¢) (117.25¢) 26.43¢ 39.08¢ 56.66¢
Earnings per Share - Adjusted (86.60¢) (120.80¢) 6.10¢ (13.70¢) 43.81¢
           
Dividend per Share n/a 2.35¢ 4.80¢ n/a n/a


Key Financals 31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-17 31-Dec-16
Shares in Issue (millions)          
Shares in Issue - Year End 1,414.07 1,407.90 1,393.44 1,386.57 914.48
Weighted Average 1,410.63 1,402.19 1,391.10 1,286.24 911.94
Diluted 1,478.17 1,444.88 1,438.60 1,330.53 1,033.02
           
Performance Ratios          
Continuing Operations          
Operating Margin (72.95%) (82.41%) 44.44% 41.80% 35.07%
Return on Capital Employed n/a n/a 13.85% 11.44% 5.70%
Continuing Operations & Discontinued Operations          
Return on Equity (112.66%) (66.94%) 8.19% 11.28% 12.64%
           
Financial Status          
Continuing Operations          
Interest Cover - Continuing (3.05) (4.13) 2.69 2.17 2.32
Revenue per Share 98.97¢ 120.00¢ 133.65¢ 133.92¢ 139.25¢
Pre-Tax Profit Per Share - Continuing (90.27¢) (117.92¢) 39.97¢ 31.90¢ 28.64¢
           
Market Data          
Continuing Operations          
Earnings Per Share Growth - Basic n/a n/a -32% -35% 25%
Earnings Per Share Growth - Diluted n/a n/a -32% -29% 13%
PE Ratio - Company Adjusted n/a n/a 9.0 7.0 5.8
PEG - Company Adjusted n/a n/a n/a n/a 0.2
Dividend Cover n/a (51.41) 5.70 n/a n/a
Continuing Operations & Discontinued Operations          
Earnings per Share - Company Adjusted n/a n/a -32% -37% 46%
Earnings per Share - Diluted n/a n/a -32% -31% 33%
PE Ratio - Company Adjusted n/a n/a 9.0 7.0 5.7
PEG - Company Adjusted n/a n/a n/a n/a 0.1
Dividend Cover n/a (51.41) 5.70 n/a n/a
           
Market Capitalisation £ (Millions) 418.28 901.05 2,495.65 2,864.65 2,435.31
Dividend per Share n/a 2.35¢ 4.80¢ n/a n/a
Dividend Yield 0.0% 2.7% 2.0% 0.0% 0.0%
Dividend per Share Growth n/a (51.04%) n/a n/a n/a

Key

* GAAP

a. Includes discontinued activities

b. Includes preference dividends

c. Not disclosed under IFRS

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page