2024 | 2023 | ||
Note | US$m | US$m | |
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
(Loss)/gain on disposal of property, plant and equipment | ( | ||
Operating profit | 5a | ||
Finance income | 8 | ||
Other gains and (losses) | 24 | ( | |
Finance costs | 9 | ( | ( |
Profit/(loss) before tax | ( | ||
Tax (expense)/credit | 10 | ( | |
Profit/(loss) after tax for the year | ( | ||
Profit/(loss) attributable to: | |||
Owners of the Company | ( | ||
Non-controlling interests | ( | ( | |
Profit/(loss) for the year | ( | ||
Profit/(loss) per share: | |||
Basic profit/(loss) per share (cents) | 29 | ( | |
Diluted profit/(loss) per share (cents) | 29 | ( |
2024 | 2023 | |
US$m | US$m | |
Profit/(loss) after tax for the year | ( | |
Other comprehensive (loss): | ||
Items that may be reclassified subsequently to profit and loss: | ||
Exchange differences on translation of foreign operations | ( | ( |
Cash flow reserve (loss) | ( | |
Total comprehensive (loss) for the year net of tax | ( | |
Total comprehensive profit/(loss) attributable to: | ||
Owners of the Company | ( | |
Non-controlling interests | ( | ( |
Total comprehensive profit/(loss) for the year net of tax | ( |
2024 | 2023 | ||
Assets | Note | US$m | US$m |
Non-current assets | |||
Intangible assets | 11 | ||
Property, plant and equipment | 12 | ||
Right-of-use assets | 13 | ||
Deferred tax asset | 10 | ||
Derivative financial assets | 26e | ||
Current assets | |||
Inventories | 14 | ||
Trade and other receivables | 15 | ||
Prepayments | 16 | ||
Cash and cash equivalents | 17 | ||
Total assets | |||
Equity and liabilities | |||
Equity | |||
Share capital | 18 | ||
Share premium | 18 | ||
Other reserves | ( | ( | |
Convertible bond reserves | 20 | ||
Share-based payments reserves | 25 | ||
Treasury shares | 18 | ( | ( |
Translation reserve | ( | ( | |
Retained earnings | ( | ( | |
Equity attributable to owners | ( | ||
Non-controlling interest | |||
Total equity | ( |
2024 | 2023 | ||
Liabilities | Note | US$m | US$m |
Current liabilities | |||
Trade and other payables | 19 | ||
Short-term lease liabilities | 21 | ||
Loans | 20 | ||
Non-current liabilities | |||
Deferred tax liabilities | 10 | ||
Long-term lease liabilities | 21 | ||
Derivative financial liabilities | 26f | ||
Loans | 20 | ||
Minority interest buyout liability | |||
Total liabilities | |||
Total equity and liabilities |
Attributable | ||||||||||||
Share-based | Convertible | to the owners | Non– | |||||||||
Share | Share | Other | Treasury | payments | bond | Translation | Retained | ofthe | controlling | Total | ||
capital | premium | reserves | shares | reserves | reserves | reserve | earnings | Company | interest (NCI) | equity | ||
Note | US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
Balance at 1 January 2023 | ( | ( | ( | ( | ||||||||
Loss for the year | ( | ( | ( | ( | ||||||||
Movement in cash flow hedge reserve | ( | ( | ( | |||||||||
Other comprehensive loss | ( | ( | ( | |||||||||
Total comprehensive loss for the year | ( | ( | ( | ( | ( | ( | ||||||
Transactions with owners: | ||||||||||||
Share-based payments | 25 | |||||||||||
Transfer of treasury shares | ( | |||||||||||
Translation of hyperinflationary results | ||||||||||||
Balance at 31 December 2023 | ( | ( | ( | ( | ( | ( | ||||||
Profit/(loss) for the year | ( | |||||||||||
Movement in cash flow hedge reserve | ||||||||||||
Other comprehensive profit/(loss) | ( | ( | ( | |||||||||
Total comprehensive profit/(loss) for the year | ( | ( | ||||||||||
Transactions with owners: | ||||||||||||
Share-based payments | ||||||||||||
Transfer of treasury shares | ( | |||||||||||
Translation of hyperinflationary results | ||||||||||||
Balance at 31 December 2024 | ( | ( | ( | ( |
2024 | 2023 | ||
Note | US$m | US$m | |
Cash flows from operating activities | |||
Profit/(loss) before tax | ( | ||
Adjustments for: | |||
Other (gains) and losses | 24 | ( | |
Finance costs | 9 | ||
Interest receivable | 8 | ( | ( |
Depreciation and amortisation | 11–13 | ||
Share-based payments and long-term incentive plans | 25 | ||
Loss/(gain) on disposal of property, plant and equipment | ( | ||
Operating cash flows before movements in working capital | |||
Movement in working capital: | |||
Decrease/(Increase) in inventories | ( | ||
(Increase) in trade and other receivables 1 | ( | ( | |
Decrease/(Increase) in prepayments | ( | ||
Increase/(Decrease) in trade and other payables 1 | |||
Cash generated from operations | |||
Interest paid | ( | ( | |
Tax paid | 10 | ( | ( |
Net cash generated from operating activities |
2024 | 2023 | ||
Note | US$m | US$m | |
Cash flows from investing activities | |||
Payments to acquire property, plant and equipment 1 | 12 | ( | ( |
Payments to acquire intangible assets 1 | 11 | ( | ( |
Proceeds on disposal of property, plant and equipment | ( | ||
Interest received | |||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Loan drawdowns | |||
Loan issue costs | ( | ( | |
Repayment of loan | ( | ( | |
Repayment of lease liabilities | ( | ( | |
Net cash generated from financing activities | |||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Foreign exchange on translation movement | ( | ||
Cash and cash equivalents at 1 January | |||
Cash and cash equivalents at 31 December |
Year ended | ||
31 December 2024 | Year ended | |
Increase/ | 31 December 2023 | |
(Decrease) | Increase/(Decrease) | |
US$m | US$m | |
Revenue | 2.4 | 0.4 |
Operating Profit | (7. 5) | (5.8) |
Profit/(loss) before tax | (2.7) | (14.0) |
Non-current assets | 69.5 | 30.8 |
Equity attributable to owners of the parent | (64.4) | (27.6) |
Middle East & | |||||||
North Africa 4 | East & West Africa 5 | Central & Southern Africa 6 | Corporate | Group | |||
Oman | Tanzania | Other | DRC | Other | |||
For the year to 31 December 2024 | US$m | US$m | US$m | US$m | US$m | US$m | US$m |
Revenue | 68.6 | 242.1 | 83.4 | 296.4 | 101.5 | – | 792.0 |
Adjusted gross margin 1 | 81% | 74% | 56% | 57% | 62% | – | 65% |
Adjusted EBITDA 2 | 49.3 | 171.1 | 39.3 | 150.7 | 48.6 | (38.0) | 421.0 |
Adjusted EBITDA margin 3 | 72% | 71% | 47% | 51% | 48% | – | 53% |
Financing costs | |||||||
Interest costs | (33.8) | (34.1) | (45.6) | (54.8) | (22.6) | (1.0) | (191.9) |
Foreign exchange differences | (0.3) | 2.1 | 0.3 | (0.4) | (30.0) | 6.6 | (21.7) |
Loss on refinancing | – | – | – | – | – | (5.0) | (5.0) |
Total finance costs | (34.1) | (32.0) | (45.3) | (55.2) | (52.6) | 0.6 | (218.6) |
Other segmental information | |||||||
Non-current assets 7 | 501.1 | 286.3 | 311.6 | 398.7 | 248.6 | 13.0 | 1,759.3 |
Property, plant and equipment additions | 22.6 | 36.5 | 29.0 | 53.5 | 28.0 | 8.0 | 177.6 |
Property, plant and equipment depreciation and amortisation | 22.2 | 31.3 | 26.6 | 35.8 | 17.6 | 6.8 | 140.3 |
Middle East & | |||||||
North Africa | East & West Africa | Central & Southern Africa | Corporate | Group | |||
Oman | Tanzania | Other | DRC | Other | |||
For the year to 31 December 2023 | US$m | US$m | US$m | US$m | US$m | US$m | US$m |
Revenue | 57. 5 | 232.5 | 80.1 | 256.9 | 94.0 | – | 721.0 |
Adjusted gross margin 1 | 77% | 73% | 57% | 54% | 62% | – | 63% |
Adjusted EBITDA 2 | 38.5 | 162.3 | 37.5 | 123.0 | 44.6 | (36.0) | 369.9 |
Adjusted EBITDA margin 3 | 67% | 70% | 47% | 48% | 47% | – | 51% |
Financing costs | |||||||
Interest costs | (36.0) | (37.8) | (28.3) | (54.7) | (24.1) | 5.7 | (175.2) |
Foreign exchange differences | (0.6) | (37.9) | (31.7) | 0.3 | (30.2) | 14.0 | (86.1) |
Gain on refinancing | – | – | – | – | – | 7.8 | 7.8 |
Total finance costs | (36.6) | (75.7) | (60.0) | (54.4) | (54.3) | 27.5 | (253.5) |
Other segmental information | |||||||
Non-current assets | 509.4 | 281.9 | 300.3 | 383.4 | 251.6 | 12.0 | 1,738.6 |
Property, plant and equipment additions | 13.1 | 34.2 | 24.2 | 68.1 | 36.3 | 3.0 | 178.9 |
Property, plant and equipment depreciation and amortisation | 23.2 | 47.8 | 29.1 | 51.7 | 27. 8 | 7.4 | 187.0 |
Year ended 31 December | ||||
Revenue | Revenue | |||
2024 | 2024 | 2023 | 2023 | |
(US$m) | US$m | % | US$m | % |
Airtel Africa | 192.2 | 24.3% | 197.1 | 27.4% |
Vodafone/Vodacom | 182.2 | 23.0% | 154.5 | 21.4% |
Orange | 89.0 | 11.2% | 77. 5 | 10.8% |
Axian | 82.4 | 10.4% | 73.0 | 10.1% |
Total | 545.8 | 68.9% | 502.1 | 69.7% |
2024 | 2023 | |
US$m | US$m | |
Adjusted EBITDA | 421.0 | 369.9 |
Adjustments applied to give Adjusted EBITDA | ||
Adjusting items: | ||
Deal costs 1 | (1.4) | (3.3) |
Share-based payments and long-term incentive plan charges 2 | (4.7) | (3.7) |
Other | (1.2) | (0.9) |
(Loss)/gain on disposal of property, plant and equipment | (5.2) | 3.1 |
Other gains and (losses) | 17.1 | (6.1) |
Depreciation of property, plant and equipment | (113.3) | (160.9) |
Amortisation of intangible assets | (27.0) | (26.1) |
Depreciation of right-of-use assets | (25.9) | (32.0) |
Interest receivable | 3.4 | 1.3 |
Finance costs | (218.6) | (253.5) |
Profit/(loss) before tax | 44.2 | (112.2) |
2024 | 2023 | |
US$m | US$m | |
Cost of inventory expensed | 131.0 | 125.1 |
Auditor remuneration (see Note 5b) | 3.1 | 2.9 |
Loss/(gain) on disposal of property, plant and equipment | 5.2 | (3.1) |
Depreciation and amortisation | 166.2 | 219.0 |
Staff costs (Note 6) | 47.7 | 42.3 |
2024 | 2023 | |
US$m | US$m | |
Statutory audit of the Company’s annual accounts | 0.7 | 0.8 |
Statutory audit of the Group’s subsidiaries | 2.1 | 1.8 |
Audit fees | 2.8 | 2.6 |
Interim review engagements | 0.3 | 0.3 |
Other assurance services 1 | 0.3 | – |
Audit related assurance services | 0.6 | 0.3 |
Total non-audit fees | 0.6 | 0.3 |
Total fees | 3.4 | 2.9 |
2024 | 2023 | |
US$m | US$m | |
Wages and salaries | 44.0 | 38.9 |
Social security costs – employer contributions | 2.8 | 2.6 |
Pension costs | 0.9 | 0.8 |
47.7 | 42.3 |
2024 | 2023 | |
Operations | 320 | 320 |
Legal and regulatory | 65 | 61 |
Administration | 68 | 61 |
Finance and IT | 119 | 120 |
Sales and marketing | 39 | 36 |
598 |
2024 | 2023 | |
US$m | US$m | |
Salary, fees and bonus | 3.9 | 3.7 |
Pension and benefits | 0.2 | 0.2 |
Share-based payment charge | 0.7 | 0.6 |
4.8 | 4.5 |
2024 | 2023 | |
US$m | US$m | |
Bank interest receivable | 3.4 | 1.3 |
2024 | 2023 | |
US$m | US$m | |
Foreign exchange differences | 21.7 | 86.1 |
Interest costs | 165.6 | 150.2 |
Interest costs on lease liabilities | 26.3 | 25.0 |
Loss/(gain) on refinancing | 5.0 | (7. 8) |
218.6 | 253.5 |
2024 | 2023 | |
US$m | US$m | |
(a) Tax expense/(credit): | ||
Current tax | ||
In respect of current year | 32.8 | 24.7 |
Adjustment in respect of prior years | 10.1 | (0.6) |
Total current tax | 42.9 | 24.1 |
Deferred tax | ||
Originating temporary differences on acquisition of subsidiary | ||
undertakings | (1.0) | 0.6 |
Originating temporary differences on capital assets and losses | (28.7) | (24.6) |
Adjustment in respect of prior years | 4.0 | (0.5) |
Total deferred tax | (25.7) | (24.5) |
Total tax expense/(credit) | 17. 2 | (0.4) |
(b) Tax reconciliation: | ||
Gain/(loss) before tax | 44.2 | (112.2) |
Tax computed at local statutory tax rate | 11.1 | (26.4) |
Tax effect of expenditure not deductible | 32.5 | 20.8 |
Fixed asset timing differences | 0.4 | (3.2) |
Change in deferred income tax movement not recognised | 11.8 | 3.9 |
Recognition of previously unrecognised deferred tax | (31.6) | – |
Prior year over/(under) provision | 14.1 | (1.2) |
Minimum income taxes | 3.0 | 0.3 |
Different tax rates applied in overseas jurisdictions | 3.7 | 4.1 |
Other | (28.0) | 1.3 |
Total tax expense/(credit) | 17. 2 | (0.4) |
2024 | 2023 | |
Tax paid | US$m | US$m |
Income tax | (33.2) | (20.9) |
Total tax paid | (33.2) | (20.9) |
Accelerated | |||||
tax | Temporary | Tax | Intangible | ||
depreciation | differences | losses | assets | Total | |
US$ | US$m | US$m | US$m | US$m | |
1 January 2023 | (3.5) | 9.3 | – | (37. 2) | (31.4) |
Adjustment to opening reserves | (7.1) | – | – | – | (7.1) |
Charge for the year | (1.4) | 18.9 | 6.4 | 0.7 | 24.6 |
Exchange rate differences | – | – | – | 1.6 | 1.6 |
31 December 2023 | (12.0) | 28.2 | 6.4 | (34.9) | (12.3) |
Charge for the year | (1.5) | 23.4 | 2.6 | 1.0 | 25.5 |
Exchange rate differences | 2.2 | 0.2 | – | (1.7) | 0.7 |
31 December 2024 | (11.3) | 51.8 | 9.0 | (35.6) | 13.9 |
2024 | 2023 | |
US$m | US$m | |
Deferred tax liabilities | (28.3) | (25.9) |
Deferred tax assets | 42.2 | 13.6 |
Total | 13.9 | (12.3) |
2024 | 2023 | |
US$m | US$m | |
Property, plant and equipment | (3.2) | (5.9) |
Tax losses | 9.2 | 6.5 |
Provisions | 2.6 | 11.4 |
Unrealised foreign exchange | 31.6 | – |
IFRS 16 | 2.0 | 1.6 |
Deferred tax assets | 42.2 | 13.6 |
Property, plant and equipment | (8.2) | 5.5 |
Intangible assets | (35.0) | (39.1) |
Unrealised foreign exchange | 5.2 | 5.2 |
Provisions | 8.9 | 0.4 |
IFRS 16 | 0.4 | 1.1 |
Other | 0.4 | 1.0 |
Deferred tax liabilities | (28.3) | (25.9) |
Total | 13.9 | (12.3) |
Customer | Customer | Colocation | Non-compete | Computer software | |||
Goodwill | contracts | relationships | rights | agreement | and licence | Total | |
US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
Cost | |||||||
At 1 January 2023 | 44.2 | 2.9 | 524.2 | 8.8 | 0.9 | 44.6 | 625.6 |
Additions during the year | – | – | – | – | – | 4.8 | 4.8 |
Effects of foreign currency exchange differences | (3.5) | (0.2) | (3.1) | (0.8) | 0.1 | (0.9) | (8.4) |
At 31 December 2023 | 40.7 | 2.7 | 521.1 | 8.0 | 1.0 | 48.5 | 622.0 |
Additions during the year | – | – | – | – | – | 9.4 | 9.4 |
Effects of foreign currency exchange differences | – | – | (10.7) | 0.4 | – | (0.6) | (10.9) |
Hyperinflation impacts | 4.2 | – | 11.8 | – | – | 1.6 | 17.6 |
At 31 December 2024 | 44.9 | 2.7 | 522.2 | 8.4 | 1.0 | 58.9 | 638.1 |
Amortisation | |||||||
At 1 January 2023 | – | (0.7) | (11.3) | (2.2) | (0.8) | (35.4) | (50.4) |
Charge for year | – | (0.2) | (19.7) | (0.8) | (0.2) | (5.2) | (26.1) |
Effects of foreign currency exchange differences | – | 0.1 | (0.5) | 0.2 | 0.1 | 1.0 | 0.9 |
At 31 December 2023 | – | (0.8) | (31.5) | (2.8) | (0.9) | (39.6) | (75.6) |
Charge for year | – | (0.3) | (18.4) | (0.5) | (0.1) | (7.7) | (27.0) |
Effects of foreign currency exchange differences | – | – | 0.7 | (0.2) | – | 0.2 | 0.7 |
Hyperinflation impacts | – | – | (3.9) | – | – | (0.9) | (4.8) |
At 31 December 2024 | – | (1.1) | (53.1) | (3.5) | (1.0) | (48.0) | (106.7) |
Net book value | |||||||
At 31 December 2024 | 44.9 | 1.6 | 469.1 | 4.9 | – | 10.9 | 531.4 |
At 31 December 2023 | 40.7 | 1.9 | 489.6 | 5.2 | 0.1 | 8.9 | 546.4 |
2024 | 2023 | |
Goodwill | US$m | US$m |
Middle East & North Africa | 16.6 | 16.6 |
East & West Africa | 14.6 | 10.3 |
Central & Southern Africa | 13.7 | 13.8 |
Total | 44.9 | 40.7 |
Fixtures | Leasehold | ||||||
IT equipment | and fittings | Motor vehicles | Site assets | Land | improvements | Total | |
US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
Cost | |||||||
At 1 January 2023 | 7.9 | 1.7 | 4.3 | 1,818.1 | 6.5 | 3.4 | 1,841.9 |
Additions | 0.1 | 0.1 | 0.6 | 177.9 | 0.1 | 0.1 | 178.9 |
Disposals | – | – | (0.1) | (6.8) | – | – | (6.9) |
Effects of foreign currency exchange differences | (0.1) | – | (0.2) | (80.1) | (0.2) | – | (80.6) |
Hyperinflation impacts | 0.8 | 0.2 | 1.2 | 110.2 | – | 0.1 | 112.5 |
At 31 December 2023 | 8.7 | 2.0 | 5.8 | 2,019.3 | 6.4 | 3.6 | 2,045.8 |
Additions | 0.3 | 3.4 | 1.5 | 171.7 | – | 0.7 | 177.6 |
Disposals | (1.2) | (1.9) | – | (25.7) | – | (1.7) | (30.5) |
Effects of foreign currency exchange differences | (0.1) | – | (0.1) | (66.8) | (0.1) | – | (67.1) |
Hyperinflation impacts | 0.1 | – | 0.2 | 91.3 | – | 0.1 | 91.7 |
At 31 December 2024 | 7.8 | 3.5 | 7.4 | 2,189.8 | 6.3 | 2.7 | 2, 217. 5 |
Depreciation | |||||||
At 1 January 2023 | (7.6) | (1.4) | (3.6) | (918.0) | (0.3) | (3.1) | (934.0) |
Charge for the year | (0.3) | (0.3) | (0.4) | (159.7) | (0.1) | (0.1) | (160.9) |
Disposals | – | – | 0.3 | 6.3 | – | – | 6.6 |
Effects of foreign currency exchange differences | 0.1 | – | 0.2 | 43.0 | – | – | 43.3 |
Hyperinflation impacts | (0.8) | (0.2) | (1.1) | (80.3) | – | (0.1) | (82.5) |
At 31 December 2023 | (8.6) | (1.9) | (4.6) | (1,108.7) | (0.4) | (3.3) | ( 1,127.5) |
Charge for the year | (0.2) | (0.4) | (0.6) | (111.9) | – | (0.2) | (113.3) |
Disposals | 1.6 | 0.4 | – | 21.3 | – | 1.7 | 25.0 |
Effects of foreign currency exchange differences | 0.1 | – | 0.1 | 34.2 | – | – | 34.4 |
Hyperinflation impacts | (0.1) | – | (0.1) | (54.9) | – | – | (55.1) |
At 31 December 2024 | (7. 2) | (1.9) | (5.2) | (1,220.0) | (0.4) | (1.8) | (1,236.5) |
Net book value | |||||||
At 31 December 2024 | 0.6 | 1.6 | 2.2 | 969.8 | 5.9 | 0.9 | 981.0 |
At 31 December 2023 | 0.1 | 0.1 | 1.2 | 910.6 | 6.0 | 0.3 | 918.3 |
Motor | ||||
Land | Buildings | vehicles | Total | |
US$m | US$m | US$m | US$m | |
Cost | ||||
At 1 January 2023 | 288.9 | 14.0 | 0.4 | 303.3 |
Additions | 44.3 | 13.3 | 1.1 | 58.7 |
Disposals | (19.6) | (2.2) | (0.2) | (22.0) |
Hyperinflation impacts | 25.6 | 2.4 | – | 28.0 |
Effects of foreign currency exchange differences | (12.2) | (0.6) | – | (12.8) |
At 31 December 2023 | 327.0 | 26.9 | 1.3 | 355.2 |
Additions | 19.5 | 1.1 | – | 20.6 |
Disposals | (3.8) | (9.4) | (1.1) | (14.3) |
Hyperinflation impacts | 1.0 | 0.5 | – | 1.5 |
Effects of foreign exchange differences | (2.8) | (0.1) | – | (2.9) |
At 31 December 2024 | 340.9 | 19.0 | 0.2 | 360.1 |
Depreciation | ||||
At 1 January 2023 | (68.8) | (7. 8) | (0.2) | (76.8) |
Charge for the year | (27. 2) | (4.1) | (0.7) | (32.0) |
Disposals | 14.1 | 2.1 | 0.3 | 16.5 |
Hyperinflation impacts | (11.4) | (1.4) | – | (12.8) |
Effects of foreign exchange differences | 3.7 | 0.2 | – | 3.9 |
At 31 December 2023 | (89.6) | (11.0) | (0.6) | (101.2) |
Charge for the year | (21.5) | (4.2) | (0.2) | (25.9) |
Disposals | 3.8 | 7.6 | 0.8 | 12.2 |
Hyperinflation impacts | (1.0) | (0.6) | 0.1 | (1.5) |
Effects of foreign exchange differences | 3.2 | 0.2 | (0.2) | 3.2 |
At 31 December 2024 | (105.1) | (8.0) | (0.1) | (113.2) |
Net book value | ||||
At 31 December 2024 | 235.8 | 11.0 | 0.1 | 246.9 |
At 31 December 2023 | 237.4 | 15.9 | 0.7 | 254.0 |
2024 | 2023 | |
US$m | US$m | |
Inventories | 10.0 | 12.7 |
2024 | 2023 | |
US$m | US$m | |
Trade receivables | 179.8 | 145.2 |
Loss allowance | (6.9) | (5.4) |
172.9 | 139.8 | |
Contract Assets | 80.3 | 109.1 |
Sundry Receivables | 29.1 | 33.1 |
VAT and withholding tax receivable | 23.0 | 15.2 |
305.3 | 297. 2 |
2024 | 2023 | |
Loss allowance | US$m | US$m |
Balance brought forward | (5.4) | (5.8) |
Amounts written off/derecognised | – | – |
Net remeasurement of loss allowance | (1.5) | – |
Unused amounts reversed | – | 0.4 |
(6.9) | (5.4) |
2024 | 2023 | |
US$m | US$m | |
Trade receivables | 179.8 | 145.2 |
Accrued revenue 1 | 7.0 | 10.1 |
Less: Loss allowance | (6.9) | (5.4) |
Less: Deferred income 2,3 | (74.5) | (56.5) |
Net receivables | 105.4 | 93.4 |
Revenue | 792.0 | 721.0 |
Debtor days | 49 | 47 |
2024 | 2023 | |
US$m | US$m | |
Prepayments | 36.9 | 42.6 |
2024 | 2023 | |
US$m | US$m | |
Bank balances | 161.0 | 106.6 |
2024 | 2023 | |||
Number | Number | |||
of shares | of shares | |||
(million) US$m | (million) | US$m | ||
Authorised, issued and fully paid ordinary | ||||
shares of £0.01 each | 1,052.7 | 13.5 | 1,050.5 | 13.5 |
1,052.7 | 13.5 | 1,050.5 | 13.5 |
2024 | 2023 | |
US$m | US$m | |
Trade payables | 37.9 | 31.3 |
Deferred income | 64.4 | 60.6 |
Deferred consideration | 29.3 | 33.5 |
Accruals | 123.5 | 148.6 |
VAT, withholding tax, and other taxes payable | 53.9 | 27.7 |
309.0 | 301.7 |
2024 | 2023 | |
US$m | US$m | |
Loans and bonds | 1,698.1 | 1,632.3 |
Bank overdraft | 23.2 | 18.0 |
Total loans and bonds | 1,721.3 | 1,650.3 |
Current | 39.9 | 37.7 |
Non-current | 1,681.4 | 1,612.6 |
1,721.3 | 1,650.3 |
At December 2024 | At December 2023 | ||||
Loan | Maturity | Facility US$m | Drawn US$m | Facility US$m | Drawn US$m |
Senior notes (USD) | 2029 | 850.0 | 850.0 | – | – |
Senior notes (USD) | 2025 | – | – | 650.0 | 650.0 |
Convertible Bond 1 (USD) | 2027 | 247.3 | 247.3 | 247.3 | 247.3 |
Term Facility A (USD) | 2028 | 64.0 | 64.0 | 80.0 | 80.0 |
Term Facility B (USD) | 2028 | 120.0 | – | 120.0 | – |
Term Facility C (USD) | 2028 | 261.0 | 261.0 | 400.0 | 325.0 |
Revolving Credit Facility (USD) | 2028 | 90.0 | – | 90.0 | – |
Oman Facility A (USD) | 2035 | 187.8 | 187. 8 | 200.0 | 200.0 |
Oman Facility B (OMR) | 2035 | 40.0 | 14.8 | 40.0 | – |
Revolving Credit Facility (OMR) | Annual | 20.0 | – | 20.0 | – |
Senegal Facility A (EUR) | 2027 | – | – | 27.1 | 27.1 |
Senegal Facility B (XOF) | 2027 | – | – | 9.1 | 9.1 |
IFC Facility (EUR) | 2030 | – | – | 67.6 | 30.6 |
Minority SHL Oman (USD) | 2032 | 45.5 | 42.5 | 45.5 | 42.5 |
Minority SHL Malawi (MWK) | 2032 | 6.2 | 6.0 | 6.2 | 4.2 |
Bank Overdraft (USD) | Quarterly | 44.0 | 23.2 | 24.0 | 18.0 |
Taxes, issue costs and other 2 | – | 24.7 | – | 16.5 | |
Total | 1,721.3 | 1,650.3 |
2024 | 2023 | |
US$m | US$m | |
Short-term lease liabilities | ||
Land | 31.1 | 30.2 |
Buildings | 2.1 | 4.7 |
Motor vehicles | – | 0.6 |
33.2 | 35.5 |
2024 | 2023 | |
US$m | US$m | |
Long-term lease liabilities | ||
Land | 181.6 | 193.1 |
Buildings | 8.9 | 10.8 |
Motor vehicles | – | – |
190.5 | 203.9 |
Within | 1–5 years | 5–10 years | 10+ years | Total | |
1 year US$m | US$m | US$m | US$m | US$m | |
31 December 2024 | 42.7 | 135.6 | 135.4 | 344.5 | 658.2 |
31 December 2023 | 44.4 | 139.8 | 138.6 | 350.6 | 673.4 |
2024 | 2023 | |
US$m | US$m | |
Total contracted revenue | 5,114.7 | 5,417.2 |
Year ended 31 December | |||||
(US$m) | 2025 | 2026 | 2027 | 2028 | 2029 |
Middle East & North Africa | 55.6 | 55.5 | 55.5 | 55.5 | 55.5 |
East & West Africa | 300.0 | 259.0 | 245.6 | 238.9 | 235.8 |
Central & Southern Africa | 361.1 | 322.0 | 287.6 | 270.8 | 214.8 |
Total | 716.7 | 636.5 | 588.7 | 565.2 | 506.1 |
2024 | 2023 | |
US$m | US$m | |
Fair value gain on embedded derivative financial instruments | 0.3 | 2.1 |
Net monetary gain/(loss) on hyperinflation | 16.9 | (7.9) |
Fair value movement on forward contracts | (0.1) | (0.3) |
17.1 | (6.1) |
Number of options | 2024 | 2023 |
As at 1 January | 522,053 | 774,553 |
Granted during the year | – | – |
Exercised during the year | (40,566) | (252,500) |
Forfeited during the year | – | – |
At 31 December | 481,487 | 522,053 |
Of which: | ||
Vested and exercisable | 481,487 | 522,053 |
Unvested | – | – |
2024 | 2023 | ||
Number | Number | ||
of options | of options | ||
As at 1 January | 16,565,765 | 10,534,604 | |
Granted during the year | 14,410,164 | 9,097,196 | |
Lapsed during the year | (1,203,386) | (1,282,200) | |
Exercised during the year | (1, | 207,928) | (977,063) |
Forfeited during the year | (1,258,835) | (806,772) | |
As at 31 December | 27, 305 | ,780 | 16,565,765 |
Vested and exercisable at 31 December | 1,441,907 | 954,734 |
Relative | Adjusted | |||
TSR | EBITDA | ROIC | Impact Scorecard | |
Grant date | 28-Apr-22 | 28-Apr-22 | 28-Apr-22 | 28-Apr-22 |
Share price at grant date | £1.115 | £1.115 | £1.115 | £1.115 |
Fair value as a percentage of the grant price | 51.6% | 100% | 100.0% | 100.0% |
Term to vest (years) | 2.68 | n/a | n/a | n/a |
Expected life from grant date | ||||
(years) | 2.68 | 2.68 | 2.68 | 2.68 |
Volatility | 47.4% | n/a | n/a | n/a |
Risk-free rate of interest | 1.6% | n/a | n/a | n/a |
Dividend yield | n/a | n/a | n/a | n/a |
Average FTSE 250 volatility | 42.7% | n/a | n/a | n/a |
Average FTSE 250 correlation | 27.7% | n/a | n/a | n/a |
Fair value per share | £0.580 | £1.120 | £1.120 | £1.120 |
Relative | Adjusted | |||
TSR | EBITDA | ROIC | Impact Scorecard | |
Grant date | 17–May–23 | 17–May–23 | 17–May–23 | 17–May–23 |
Share price at grant date | £0.918 | £0.918 | £0.918 | £0.918 |
Fair value as a percentage of the grant price | 42.0% | 100.0% | 100.0% | 100.0% |
Term to vest (years) | 2.87 | n/a | n/a | n/a |
Expected life from grant date | ||||
(years) | 2.87 | 2.87 | 2.87 | 2.87 |
Volatility | 38.3% | n/a | n/a | n/a |
Risk-free rate of interest | 3.9% | n/a | n/a | n/a |
Dividend yield | n/a | n/a | n/a | n/a |
Average FTSE 250 volatility | 33.9% | n/a | n/a | n/a |
Average FTSE 250 correlation | 25.5% | n/a | n/a | n/a |
Fair value per share | £0.385 | £0.918 | £0.918 | £0.918 |
Relative | Adjusted | |||
TSR | EBITDA | ROIC | Impact Scorecard | |
Grant date | 2-May-24 | 2-May-24 | 2-May-24 | 2-May-24 |
Share price at grant date | £1.022 | £1.022 | £1.022 | £1.022 |
Fair value as a percentage of the grant price | 76.0% | 100% | 100% | 100% |
Term to vest (years) | 2.66 | n/a | n/a | n/a |
Expected life from grant date | ||||
(years) | 2.66 | 2.66 | 2.66 | 2.66 |
Volatility | 42.0% | n/a | n/a | n/a |
Risk-free rate of interest | 4.3% | n/a | n/a | n/a |
Dividend yield | n/a | n/a | n/a | n/a |
Average FTSE 250 volatility | 34.0% | n/a | n/a | n/a |
Average FTSE 250 correlation | 27.0% | n/a | n/a | n/a |
Fair value per share | £0.780 | £1.022 | £1.022 | £1.022 |
2024 | 2023 | |
Number | Number | |
of RSUs | of RSUs | |
As at 1 January | 3,265,037 | 1,684,018 |
Granted during the year | 1,480,813 | 1,762,150 |
Forfeited during the year | (283,488) | (143,483) |
Vested during the year | (506,969) | (37,648) |
As at 31 December | 3,955,393 | 3,265,037 |
2024 | 2023 | |
As at 1 January | 85,755 | 85,755 |
Granted during the year | 141,170 | – |
Forfeited during the year | – | – |
Vested during the year | (36,583) | – |
As at 31 December | 190,342 | 85,755 |
31 December | 31 December | |
2024 | 2023 | |
US$m | US$m | |
Balance brought forward | (8.3) | 2.8 |
Derivative financial assets: | ||
Derivative financial instrument – 7.000% Senior Notes 2025 | (6.3) | 3.5 |
Derivative financial instrument – 7.500% Senior Notes 2029 | 13.5 | – |
Derivative financial liabilities: | ||
Cash flow hedge reserve movement | 8.8 | (14.6) |
Balance carried forward | 7.7 | (8.3) |
2024 | 2023 | |
US$m | US$m | |
Debt (net of issue costs) | 1,945.0 | 1,889.7 |
Less: cash and cash equivalents | (161.0) | (106.6) |
Net debt | 1,784.0 | 1,783.1 |
Equity attributable to the owners | 3.0 | (68.3) |
Non-controlling interests | 32.9 | 29.8 |
49.7x | (46. 3x) |
Assets | Liabilities | |||
2024 | 2023 | 2024 | 2023 | |
US$m | US$m | US$m | US$m | |
New Ghanaian Cedi | 17.2 | 18.0 | 19.7 | 19.1 |
Malagasy Ariary | 13.4 | 11.7 | 10.6 | 13.5 |
Tanzanian Shilling | 100.2 | 61.9 | 101.0 | 85.1 |
South African Rand | 3.1 | 6.1 | 12.7 | 16.0 |
Central African Franc | 41.4 | 35.7 | 65.9 | 156.1 |
Malawian Kwacha | 13.4 | 15.2 | 16.7 | 14.8 |
Omani Rial | 45.3 | 35.5 | 89.5 | 85.7 |
234.0 | 184.1 | 316.1 | 390.3 |
Impact on profit or loss | ||
2024 | 2023 | |
US$m | US$m | |
New Ghanaian Cedi impact | (0.9) | (0.3) |
Malagasy Ariary impact | 0.2 | (0.1) |
Tanzanian Shilling impact | (0.0) | (0.7) |
South African Rand impact | (0.5) | (0.8) |
Central African Franc Impact | (0.7) | (3.8) |
Malawian Kwacha impact | (0.9) | 0.1 |
Omani Rial impact (Pegged to USD) | – | – |
31 December 2024 | 31 December 2023 | ||||||
Gross | Loss | Net | Gross | Loss | Net | ||
exposure | allowance | exposure | exposure | allowance | exposure | ||
Group Rating | Risk Level | US$m | US$m | US$m | US$m | US$m | US$m |
1 | Remote risk | 238.5 | (1.9) | 236.6 | 251.6 | (0.3) | 251.3 |
2 | Low risk | 30.6 | (1.1) | 29.5 | 27.0 | (0.9) | 26.1 |
3 | Medium risk | 0.2 | – | 0.2 | 0.9 | (0.1) | 0.8 |
4 | High risk | 18.7 | (3.2) | 15.5 | 5.9 | (3.5) | 2.4 |
5 | Risk of loss | 1.2 | (0.7) | 0.5 | 2.0 | (0.6) | 1.4 |
Total | 289.2 | (6.9) | 282.3 | 287.4 | (5.4) | 282.0 |
Within | |||||
1 year | 1–2 years | 2–5 years | 5+ years | Total | |
US$m | US$m | US$m | US$m | US$m | |
31 December 2024 | |||||
Non-interest bearing | 190.7 | – | – | – | 190.7 |
Fixed interest rate instruments | 65.9 | 41.1 | 1,191.8 | 529.7 | 1,828.5 |
Variable interest rate instruments | 13.0 | 13.8 | 374.5 | 132.4 | 533.7 |
269.6 | 54.9 | 1,566.3 | 662.1 | 2,552.9 | |
31 December 2023 | |||||
Non-interest bearing | 213.4 | – | – | – | 213.4 |
Fixed interest rate instruments | 44.4 | 789.8 | 438.6 | 350.5 | 1,623.3 |
Variable interest rate instruments | 18.0 | 22.3 | 489.8 | 144.5 | 674.6 |
275.8 | 812.1 | 928.4 | 495.0 | 2,511.4 |
Within | |||||
1 year | 1–2 years | 2–5 years | 5+ years | Total | |
US$m | US$m | US$m | US$m | US$m | |
31 December 2024 | |||||
Non-interest bearing | 282.3 | – | – | – | 282.3 |
Variable interest rate instruments | 161.0 | – | – | – | 161.0 |
443.3 | – | – | – | 443.3 | |
31 December 2023 | |||||
Non-interest bearing | 282.0 | – | – | – | 282.0 |
Variable interest rate instruments | 106.6 | – | – | – | 106.6 |
388.6 | – | – | – | 388.6 |
Within | |||||
1 year | 1–2 years | 2–5 years | 5+ years | Total | |
US$m | US$m | US$m | US$m | US$m | |
31 December 2024 | |||||
Net settled: | |||||
Embedded derivatives | – | – | 13.5 | – | 13.5 |
– | – | 13.5 | – | 13.5 | |
31 December 2023 | |||||
Net settled: | |||||
Embedded derivatives | – | 6.3 | – | – | 6.3 |
– | 6.3 | – | – | 6.3 |
Less than | ||||||
On demand | 12 months | 1–2 years | 2–5 years | >5 years | Total | |
US$m | US$m | US$m | US$m | US$m | US$m | |
31 December 2024 | ||||||
Financial derivatives | – | (1.0) | (3.7) | (1.5) | (0.3) | (6.5) |
– | (1.0) | (3.7) | (1.5) | (0.3) | (6.5) |
Opening | (Gain)/loss | Closing | Weighted | |||
Notional | Carrying | balance 1 Jan | deferred to | balance | average | |
amounts | value | 2024 | OCI | 31 Dec 2024 | maturity | |
Interest Rate Swaps | US$m | US$m | US$m | US$m | US$m | year |
USD Term Loans | 394 | (4.4) | 14.7 | 8.3 | 4.4 | 2029 |
Less than | ||||||
On demand | 12 months | 1–2 years | 2–5 years | >5 years | Total | |
US$m | US$m | US$m | US$m | US$m | US$m | |
31 December 2023 | ||||||
Financial derivatives | – | 1.4 | (5.5) | (12.7) | (2.1) | (18.9) |
– | 1.4 | (5.5) | (12.7) | (2.1) | (18.9) |
Opening | (Gain)/loss | Closing | Weighted | |||
Notional | Carrying | balance 1 Jan | deferred to | balance | average | |
amounts | value | 2023 | OCI | 31 Dec 2023 | maturity | |
Interest Rate Swaps | US$m | US$m | US$m | US$m | US$m | year |
USD Term Loans | 400 | (14.7) | – | 14.7 | 14.7 | 2029 |
1–6 months | 6–12 months | More than | |
US$m | US$m | 1 year US$m | |
Foreign currency risk | |||
Forward exchange contracts | |||
Net exposure | 14.5 | 12.0 | – |
Average GBP:USD forward contract rate | 1.26 | 1.26 | – |
Interest rate swaps | |||
Notional amount | 3.2 | 3.3 | 387.4 |
Average fixed interest rate | 4.215% | 4.215% | 4.401% |
2024 | 2023 | |
US$m | US$m | |
External debt 1 | (1,672.8) | (1,650.3) |
Lease liabilities | (223.7) | (239.4) |
Cash and cash equivalents | 161.0 | 106.6 |
Net debt | (1,735.5) | (1,783.1) |
At | At | ||||
1 January | 31 December | ||||
2024 | Cash flows | Other 1 | 2024 | ||
2024 | US$m | US$m | US$m | US$m | |
Cash and cash equivalents | 106.6 | 55.0 | (0.6) | 161.0 | |
External debt | (1,650.3) | (38.0) | 15.5 | (1,672.8) | |
Lease liabilities | (239.4) | 33.5 | (17.8) | (223.7) | |
Total financing liabilities | (1,889.7) | (4.5) | (2.3) | (1 | 896.5) |
Net debt | (1,783.1) | 50.5 | (2.9) | (1,735.5) |
At | At | |||
1 January | 31 December | |||
2023 | Cash flows | Other 1 | 2023 | |
2023 | US$m | US$m | US$m | US$m |
Cash and cash equivalents | 119.6 | (5.4) | (7.6) | 106.6 |
External debt | (1,571.6) | (75.7) | (3.0) | (1,650.3) |
Lease liabilities | (226.0) | 54.1 | (67. 5) | (239.4) |
Total financing liabilities | ( 1,797.6) | (21.6) | (70.5) | (1,889.7) |
Net debt | (1,678.0) | (27.0) | (78.1) | (1,783.1) |
2024 | 2023 | |
US$m | US$m | |
Profit/(loss) after tax for the year attributable to owners | ||
of the Company | 33.5 | (100.1) |
Adjusted EBITDA (Note 4) | 421.0 | 369.9 |
2024 | 2023 | ||
Number | Number | ||
Weighted average number of ordinary shares used | |||
to calculate basic earnings per share | 1,050,040,649 | 1,048,501,270 | |
Weighted average number of dilutive potential shares | 129,993,727 | 119,278,686 | |
Weighted average number of ordinary shares used | |||
to calculate diluted earnings per share | 1,180,034,376 | 1,1 | 67,779,956 |
2024 | 2023 | |
Profit/(loss) per share | cents | cents |
Basic | 3 | (10) |
Diluted | 3 | (10) |
2024 | 2023 | |
Adjusted EBITDA per share | cents | cents |
Basic | 40 | 35 |
Diluted | 36 | 32 |
Oman | ||
2024 | 2023 | |
US$m | US$m | |
Current assets | 49.0 | 39.7 |
Non-current assets | 501.1 | 509.4 |
Current liabilities | (173.2) | (254.6) |
Non-current liabilities | (250.9) | (247. 2) |
126.0 | 47.3 | |
Equity attributable to owners of the Company | 88.2 | 33.1 |
Non-controlling interests | 37.8 | 14.2 |
126.0 | 47.3 |
Oman | ||
2024 | 2023 | |
US$m | US$m | |
Revenue | 68.6 | 57.5 |
Expenses | (81.7) | (81.4) |
Loss for the year | (13.1) | (23.9) |
Loss attributable to owners of the Company | (9.2) | (16.7) |
Loss attributable to the non-controlling interests | (3.9) | (7.2) |
Loss for the year | (13.1) | (23.9) |
Net cash inflow from operating activities | 62.9 | 22.9 |
Net cash (outflow) from investing activities | (22.6) | (13.5) |
Net cash (outflow) from financing activities | (6.6) | (2.1) |
Net cash inflow | 33.7 | 7.3 |