2023 | 2022 | ||
Note | US$m | US$m | |
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Gain/(loss) on disposal of property, plant and equipment | ( | ||
Operating profit | 5a | ||
Interest receivable | 8 | ||
Other gains and (losses) | 24 | ( | ( |
Finance costs | 9 | ( | ( |
Loss before tax | ( | ( | |
Tax expense | 10 | ( | |
Loss after tax for the year | ( | ( | |
Loss attributable to: | |||
Owners of the Company | ( | ( | |
Non-controlling interests | ( | ||
Loss for the year | ( | ( | |
Loss per share: | |||
Basic loss per share (cents) | 29 | ( | ( |
Diluted loss per share (cents) | 29 | ( | ( |
2023 | 2022 | |
US$m | US$m | |
Loss after tax for the year | ( | ( |
Other comprehensive (loss)/gain: | ||
Items that may be reclassified subsequently to profit and loss: | ||
Exchange differences on translation of foreign operations | ( | ( |
Cash flow reserve (loss)/gain | ( | |
Total comprehensive loss for the year, net of tax | ( | ( |
Total comprehensive loss attributable to: | ||
Owners of the Company | ( | ( |
Non-controlling interests | ( | ( |
Total comprehensive loss for the year | ( | ( |
2022 | |||
2023 | US$m | ||
Assets | Note | US$m | (Restated) |
Non-current assets | |||
Intangible assets | 11 | ||
Property, plant and equipment | 12 | ||
Right-of-use assets | 13 | ||
Deferred tax asset | 10 | ||
Derivative financial assets | 26 | ||
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 | ( |
2022 | |||
2023 | US$m | ||
Liabilities | Note | US$m | (Restated) |
Current liabilities | |||
Trade and other payables | 19 | ||
Short-term lease liabilities | 21 | ||
Loans | 20 | ||
Non-current liabilities | |||
Deferred tax liabilities | |||
Long-term lease liabilities | 21 | ||
Derivative financial liabilities | 26 | ||
Loans | 20 | ||
Minority interest buyout liability | |||
Total liabilities | |||
Total equity and liabilities |
Attributable to | ||||||||||||
Share-based | Convertible | 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$m | |
Balance at 1 January 2022 | ( | ( | ( | |||||||||
Loss for the year | ( | ( | ( | |||||||||
Other comprehensive loss | ( | ( | ( | ( | ||||||||
Total comprehensive loss for the year | ( | ( | ( | ( | ( | |||||||
Transactions with owners: | ||||||||||||
Issue of share capital | ||||||||||||
Non-controlling interests | 30 | |||||||||||
Share-based payments | 25 | |||||||||||
Buyout obligation liability | ( | ( | ||||||||||
Balance at 31 December 2022 | ( | ( | ( | ( | ||||||||
Loss for the year | ( | ( | ( | ( | ||||||||
Movement in cash flow hedge reserve | ( | ( | ( | |||||||||
Other comprehensive loss | ( | ( | ( | |||||||||
Total comprehensive loss for the year | ( | ( | ( | ( | ( | ( | ||||||
Transactions with owners: | ||||||||||||
Share-based payments | 25 | |||||||||||
Transfer of treasury shares | ( | |||||||||||
Translation of hyperinflationary results | ||||||||||||
Balance at 31 December 2023 | ( | ( | ( | ( | ( | ( |
2023 | 2022 | ||
Note | US$m | US$m | |
Cash flows from operating activities | |||
Loss for the year before tax | ( | ( | |
Adjustments for: | |||
Other gains and (losses) | 24 | ||
Finance costs | 9 | ||
Interest receivable | 8 | ( | ( |
Depreciation and amortisation | 11–13 | ||
Share-based payments and long-term incentive plans | 25 | ||
(Loss)/Gain on disposal of property, plant and equipment | ( | ||
Operating cash flows before movements in working capital | |||
Movement in working capital: | |||
(Increase) in inventories | ( | ( | |
(Increase) in trade and other receivables | ( | ( | |
(Increase) in prepayments | ( | ( | |
Increase in trade and other payables | |||
Cash generated from operations | |||
Interest paid | ( | ( | |
Tax paid | 10 | ( | ( |
Net cash generated from operating activities |
2023 | 2022 | ||
Note | US$m | US$m | |
Cash flows from investing activities | |||
Payments to acquire property, plant and equipment | ( | ( | |
Payments to acquire intangible assets | ( | ( | |
Acquisition of subsidiaries (net of cash acquired) | 31 | ( | |
Proceeds on disposal of property, plant and equipment | ( | ||
Interest received | |||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Transactions with non-controlling interests | |||
Loan drawdowns | |||
Loan issue costs | ( | ( | |
Repayment of loan | ( | ( | |
Repayment of lease liabilities | ( | ( | |
Net cash generated/(used in) from financing activities | ( | ||
Net (decrease) in cash and cash equivalents | ( | ( | |
Foreign exchange on translation movement | ( | ( | |
Cash and cash equivalents at 1 January | |||
Cash and cash equivalents at 31 December |
Year ended | |
31 December 2023 | |
Increase/ | |
(Decrease) | |
US$m | |
Revenue | 0.4 |
Operating Profit | (5.8) |
Loss before tax | (14.0) |
Non-current assets | 30.8 |
Equity attributable to owners of the parent | (27.6) |
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$m | |
Revenue | 57.5 | 232.5 | 80.1 | 256.9 | 94.0 | – | 721.0 | |
Adjusted gross margin | 77% | 73% | 57% | 54% | 62% | – | 63% | |
Adjusted EBITDA | 38.5 | 162.3 | 37.5 | 123.0 | 44.6 | (36.0) | 369.9 | |
Adjusted EBITDA margin | 67% | 70% | 47% | 48% | 47% | – | 51% | |
Financing costs | ||||||||
Interest costs | (36.0) | (37. 8) | (28.3) | (54.7) | (24.1) | 5.7 | (175.2) | |
Foreign exchange differences | (0.6) | (37.9) | (31.7) | 0.3 | (30.2) | 14.0 | (86.1) | |
Gain on refinancing | – | – | – | – | – | 7.8 | 7. 8 | |
Total finance costs | (36.6) | (75.7) | (60.0) | (54.4) | (54.3) | 27. 5 | (253.5) | |
Other segmental information | ||||||||
Non-current assets | 509.4 | 281.9 | 300.3 | 383.4 | 251.6 | 12.0 | 1,738.6 | |
Property, plant and equipment additions | 13.1 | 34.2 | 24.2 | 68.1 | 36.3 | 3.0 | 178.9 | |
Property, plant and equipment depreciation and amortisation | 23.2 | 47.8 | 29.1 | 51.7 | 27. 8 | 7.4 | 187.0 | |
1 | Adjusted gross margin means gross profit, adding back site and warehouse depreciation, divided by revenue. |
Middle East & | |||||||
North Africa 4 | East & West Africa | Central & Southern Africa | Corporate | Group | |||
Oman | Tanzania | Other | DRC | Other | |||
For the year to 31 December 2022 (Represented) | US$m | US$m | US$m | US$m | US$m | US$m | US$m |
Revenue | 3.6 | 201.4 | 60.4 | 205.9 | 89.4 | – | 560.7 |
Adjusted gross margin | 73% | 70% | 59% | 57% | 64% | – | 63% |
Adjusted EBITDA | 2.3 | 133.7 | 29.2 | 104.4 | 44.7 | (31.5) | 282.8 |
Adjusted EBITDA margin | 64% | 66% | 48% | 51% | 50% | – | 50% |
Financing costs | |||||||
Interest costs | (5.2) | (40.1) | (21.2) | (52.3) | (25.5) | 3.3 | (141.0) |
Foreign exchange differences | (0.1) | (2.2) | (14.3) | 0.30 | (34.3) | (1.6) | (52.2) |
Total finance costs | (5.3) | (42. 3) | (35.5) | (52.0) | (59.8) | 1.7 | (193.2) |
Other segmental information | |||||||
Non-current assets | 519.3 | 318.0 | 327.8 | 343.6 | 218.2 | 4.2 | 1,731.1 |
Property, plant and equipment additions | 125.8 | 53.8 | 66.6 | 76.7 | 40.6 | 2.4 | 365.9 |
Property, plant and equipment depreciation and amortisation | 1.7 | 52.9 | 21.6 | 53.3 | 21.3 | 6.4 | 157.2 |
1 Adjusted gross margin means gross profit, adding back site and warehouse depreciation, divided by revenue. |
Year ended 31 December | ||||
% of Revenue | % of Revenue | |||
2023 | 2023 | 2022 | 2022 | |
Airtel Africa | 197.1 | 27.4% | 158.9 | 28.3% |
Vodafone/Vodacom | 154.5 | 21.4% | 132.5 | 23.6% |
Orange | 77. 5 | 10.8% | 60.9 | 10.9% |
Axian | 73.0 | 10.1% | 70.4 | 12.6% |
Total | 502.1 | 69.7% | 422.7 | 75.4% |
2023 | 2022 | |
US$m | US$m | |
Adjusted EBITDA | 369.9 | 282.8 |
Adjustments applied to give Adjusted EBITDA | ||
Adjusting items: | ||
Deal costs | (3.3) | (19.1) |
Share-based payments and long-term incentive plan charges | (3.7) | (4. 5) |
Other/Restructuring | (0.9) | – |
Loss on disposal of property, plant and equipment | 3.1 | (0.4) |
Other gains and (losses) | (6.1) | (51.4) |
Depreciation of property, plant and equipment | (160.9) | (144.6) |
Amortisation of intangible assets | (26.1) | (12.6) |
Depreciation of right-of-use assets | (32.0) | (21.3) |
Interest receivable | 1.3 | 1.8 |
Finance costs | (253.5) | (193.2) |
Loss before tax | (112.2) | (162.5) |
2023 | 2022 | |
US$m | US$m | |
Cost of inventory expensed | 125.1 | 89.0 |
Auditor remuneration (see Note 5b) | 2.9 | 2.7 |
(Gain)/loss on disposal of property, plant and equipment | (3.1) | 0.4 |
Depreciation and amortisation | 219.0 | 178.5 |
Staff costs (Note 6) | 42.3 | 35.0 |
2023 | 2022 | |
US$m | US$m | |
Statutory audit of the Company’s annual accounts | 0.8 | 0.6 |
Statutory audit of the Group’s subsidiaries | 1.8 | 1.8 |
Audit fees | 2.6 | 2.4 |
Interim review engagements | 0.3 | 0.1 |
Other assurance services | – | 0.2 |
Audit related assurance services | 0.3 | 0.3 |
Total non-audit fees | 0.3 | 0.3 |
Total fees | 2.9 | 2.7 |
2023 | 2022 | |
US$m | US$m | |
Wages and salaries | 38.9 | 32.0 |
Social security costs – employer contributions | 2.6 | 2.4 |
Pension costs | 0.8 | 0.6 |
42.3 | 35.0 |
2023 | 2022 | |
Operations | 320 | 287 |
Legal and regulatory | 61 | 61 |
Administration | 61 | 59 |
Finance and IT | 120 | 108 |
Sales and marketing | 36 | 33 |
598 | 548 |
2023 | 2022 | |
US$m | US$m | |
Salary, fees and bonus | 3.7 | 3.8 |
Pension and benefits | 0.2 | 0.2 |
Share based payment charge | 0.6 | 1.6 |
4.5 | 5.6 |
2023 | 2022 | |
US$m | US$m | |
Bank interest receivable | 1.3 | 1.8 |
2023 | 2022 | |
US$m | US$m | |
Foreign exchange differences | 86.1 | 52.2 |
Interest costs | 150.2 | 115.5 |
Interest costs on lease liabilities | 25.0 | 25.5 |
Gain on refinancing | (7.8) | – |
253.5 | 193.2 |
2023 | 2022 | |
US$m | US$m | |
(a) Tax expense: | ||
Current tax | ||
In respect of current year | 24.7 | 19.1 |
Adjustment in respect of prior years | (0.6) | (1.2) |
Total current tax | 24.1 | 17.9 |
Deferred tax | ||
Originating temporary differences on acquisition of subsidiary | ||
undertakings | 0.6 | (1.8) |
Originating temporary differences on capital assets and losses | (24.6) | (5.9) |
Adjustment in respect of prior years | (0.5) | (1.3) |
Total deferred tax | (24.5) | (9.0) |
Total tax expense | 0.4 | 8.9 |
Loss before tax | (112.2) | (162.5) |
Tax computed at the local statutory tax rate | (26.4) | (30.9) |
Tax effect of expenditure not deductible for tax purposes | 20.8 | 26.5 |
Fixed asset timing differences | (3.2) | 0.3 |
Change in deferred income tax movement not recognised | 3.9 | 9.7 |
Prior year (under)/over provision | (1.2) | (2.5) |
Minimum income taxes | 0.3 | 0.3 |
Different tax rates applied in overseas jurisdictions | 4.1 | 4.8 |
Other | 1.3 | 0.7 |
Total tax expense | (0.4) | 8.9 |
2023 | 2022 | |
Tax paid | US$m | US$m |
Income tax | (20.9) | (20.3) |
Total tax paid | (20.9) | (20.3) |
Accelerated | Short term | ||||
tax | timing | Tax | Intangible | ||
depreciation | differences | losses | assets | Total | |
US$ | US$m | US$m | US$m | US$m | |
1 January 2022 | (2.7) | 1.3 | 1.2 | (36.1) | (36.3) |
Arising on acquisition | (1.2) | – | – | (8.5) | (9.7) |
Charge for the year | 0.4 | 8.0 | (1.2) | 1.8 | 9.0 |
Exchange rate differences | – | – | – | 5.6 | 5.6 |
31 December 2022 | (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) |
2023 | 2022 | |
US$m | US$m | |
Deferred tax liabilities | (25.9) | (50.1) |
Deferred tax assets | 13.6 | 18.7 |
Total | (12.3) | (31.4) |
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$m | |
Cost | |||||||
At 1 January 2022 | 21.9 | 3.0 | 199.8 | 8.8 | 1.1 | 21.3 | 255.9 |
Additions during the year | – | – | – | – | – | 5.6 | 5.6 |
Additions on acquisition of subsidiary undertakings (Note 31) (Restated) | 26.9 | – | 342.1 | – | – | – | 369.0 |
Transfers | – | – | – | – | – | 19.2 | 19.2 |
Effects of foreign currency exchange differences | (4.6) | (0.1) | (17.7) | – | (0.2) | (1.5) | (24.1) |
At 31 December 2022 (Restated) | 44.2 | 2.9 | 524.2 | 8.8 | 0.9 | 44.6 | 625.6 |
Additions during the year | – | – | – | – | – | 4.8 | 4.8 |
Effects of foreign currency exchange differences | (3.5) | (0.2) | (3.1) | (0.8) | 0.1 | (0.9) | (8.4) |
At 31 December 2023 | 40.7 | 2.7 | 521.1 | 8.0 | 1.0 | 48.5 | 622.0 |
Amortisation | |||||||
At 1 January 2022 | – | (0.6) | (2.5) | (1.6) | (0.5) | (19.3) | (24.5) |
Charge for year | – | (0.1) | (6.8) | (0.6) | (0.3) | (4.8) | (12.6) |
Transfers | – | – | – | – | – | (12.5) | (12.5) |
Effects of foreign currency exchange differences | – | – | (2.0) | – | – | 1.2 | (0.8) |
At 31 December 2022 | – | (0.7) | (11.3) | (2.2) | (0.8) | (35.4) | (50.4) |
Charge for year | – | (0.2) | (19.7) | (0.8) | (0.2) | (5.2) | (26.1) |
Effects of foreign currency exchange differences | – | 0.1 | (0.5) | 0.2 | 0.1 | 1.0 | 0.9 |
At 31 December 2023 | – | (0.8) | (31.5) | (2.8) | (0.9) | (39.6) | (75.6) |
Net book value | |||||||
At 31 December 2023 | 40.7 | 1.9 | 489.6 | 5.2 | 0.1 | 8.9 | 546.4 |
At 31 December 2022 (Restated) | 44.2 | 2.2 | 512.9 | 6.6 | 0.1 | 9.2 | 575.2 |
2022 | |||
2023 | US$m | ||
Goodwill | US$m | (Restated) | |
2019 | South Africa | 3.8 | 4.2 |
2021 | Senegal | 5.3 | 5.0 |
2021 | Madagascar | 10.0 | 10.3 |
2022 | Malawi | 5.0 | 8.1 |
2022 | Oman | 16.6 | 16.6 |
Total | 40.7 | 44.2 |
Fixtures | Leasehold | ||||||
IT equipment | and fittings | Motor vehicles | Site assets | Land | improvements | Total | |
US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
Cost | |||||||
At 1 January 2022 | 27.5 | 1.6 | 4.7 | 1,497.6 | 6.6 | 3.5 | 1,541.5 |
Additions | 0.1 | – | 0.1 | 203.9 | – | 0.1 | 204.2 |
Additions on acquisition of subsidiary undertakings (Restated) | – | – | – | 161.7 | – | – | 161.7 |
Transfers | (19.2) | – | – | – | – | – | (19.2) |
Disposals | – | – | – | (1.6) | – | – | (1.6) |
Effects of foreign currency exchange differences | (0.5) | 0.1 | (0.5) | (43.5) | (0.1) | (0.2) | (44.7) |
At 31 December 2022 (Restated) | 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 |
Depreciation | |||||||
At 1 January 2022 | (20.1) | (1.4) | (3.5) | (805.0) | (0.1) | (3.2) | (833.3) |
Charge for the year | (0.5) | (0.1) | (0.4) | (143.2) | (0.2) | (0.2) | (144.6) |
Transfers | 12.6 | – | – | – | – | – | 12.6 |
Disposals | – | – | – | 8.2 | – | – | 8.2 |
Effects of foreign currency exchange differences | 0.4 | 0.1 | 0.3 | 22.0 | – | 0.3 | 23.1 |
At 31 December 2022 | (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) |
Net book value | |||||||
At 31 December 2023 | 0.1 | 0.1 | 1.2 | 910.6 | 6.0 | 0.3 | 918.3 |
At 31 December 2022 (Restated) | 0.3 | 0.3 | 0.7 | 900.1 | 6.2 | 0.3 | 907.9 |
Motor | ||||
Land | Buildings | vehicles | Total | |
US$m | US$m | US$m | US$m | |
Cost | ||||
At 1 January 2023 (Restated) | 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 exchange differences | (12.2) | (0.6) | – | (12.8) |
At 31 December 2023 | 327.0 | 26.9 | 1.3 | 355.2 |
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) |
Net book value | ||||
At 31 December 2023 | 237.4 | 15.9 | 0.7 | 254.0 |
At 31 December 2022 (Restated) | 220.1 | 6.2 | 0.2 | 226.5 |
2023 | 2022 | |
US$m | US$m | |
Inventories | 12.7 | 14.6 |
2023 | 2022 | |
US$m | US$m | |
Trade receivables | 145.2 | 80.5 |
Loss allowance | (5.4) | (5.8) |
139.8 | 74.7 | |
Contract Assets | 109.1 | 91.6 |
Sundry Receivables | 33.1 | 38.6 |
VAT and withholding tax receivable | 15.2 | 23.2 |
297. 2 | 228.1 |
2023 | 2022 | |
Loss allowance | US$m | US$m |
Balance brought forward | (5.8) | (6.0) |
Amounts written off/derecognised | – | – |
Net remeasurement of loss allowance | – | – |
Unused amounts reversed | 0.4 | 0.2 |
(5.4) | (5.8) |
2023 | 2022 | |
US$m | US$m | |
Trade receivables | 145.2 | 80.5 |
Accrued revenue | 10.1 | 22.9 |
Less: Loss allowance | (5.4) | (5.8) |
Less: Deferred income | (56.5) | (9.8) |
Net receivables | 93.4 | 87.8 |
Revenue | 721.0 | 560.7 |
Debtor days | 47 | 57 |
2023 | 2022 | |
US$m | US$m | |
Prepayments | 42.6 | 45.7 |
2023 | 2022 | |
US$m | US$m | |
Bank balances | 106.6 | 119.6 |
2023 | 2022 | |||
Number | Number | |||
of shares | of shares | |||
(million) US$m | (million) | US$m | ||
Authorised, issued and fully paid ordinary | ||||
shares of £0.01 each | 1,051 | 13.5 | 1,051 | 13.5 |
1,051 | 13.5 | 1,051 | 13.5 |
2022 | ||
2023 | US$m | |
US$m | (Restated) | |
Trade payables | 31.3 | 32.0 |
Deferred income | 60.6 | 9.8 |
Deferred consideration | 33.5 | 52.2 |
Accruals | 148.6 | 126.9 |
VAT, withholding tax, and other taxes payable | 27.7 | 18.5 |
301.7 | 239.4 |
2023 | 2022 | |
US$m | US$m | |
Loans and bonds | 1,632.3 | 1,564.3 |
Bank overdraft | 18.0 | 7.3 |
Total loans and bonds | 1,650.3 | 1,571.6 |
Current | 37.7 | 19.9 |
Non-current | 1,612.6 | 1,551.7 |
1,650.3 | 1,571.6 |
2023 | 2022 | |
US$m | US$m | |
Short-term lease liabilities | ||
Land | 30.2 | 31.8 |
Buildings | 4.7 | 2.2 |
Motor vehicles | 0.6 | 0.1 |
35.5 | 34.1 |
2023 | 2022 | |
US$m | US$m | |
Long-term lease liabilities | ||
Land | 193.1 | 188.4 |
Buildings | 10.8 | 3.4 |
Motor vehicles | – | 0.1 |
203.9 | 191.9 |
Within | 2–5 years | 6–10 years | 10+ years | Total | |
1 year US$m | US$m | US$m | US$m | US$m | |
31 December 2023 | 44.4 | 139.8 | 138.6 | 350.6 | 673.4 |
31 December 2022 | 43.0 | 137.7 | 122.7 | 326.0 | 629.4 |
2023 | 2022 | |
US$m | US$m | |
Total contracted revenue | 5,417. 2 | 4,705.0 |
Year ended 31 December | |||||
(US$m) | 2024 | 2025 | 2026 | 2027 | 2028 |
Middle East & North Africa | 52.5 | 49.6 | 49.6 | 49.6 | 49.6 |
East & West Africa | 278.3 | 287.4 | 247. 2 | 231.8 | 227.8 |
Central & Southern Africa | 362.1 | 334.7 | 300.8 | 271.5 | 256.6 |
Total | 692.9 | 671.7 | 597.6 | 552.9 | 534.0 |
2023 | 2022 | |
US$m | US$m | |
Fair value gain/(loss) on derivative financial instruments | 2.1 | (51.5) |
Net monetary gain/(loss) on hyperinflation | (7.9) | – |
Fair value movement on forward contracts | (0.3) | 0.1 |
(6.1) | (51.4) |
Number of options | 2023 | 2022 |
As at 1 January | 774,553 | 1,026,456 |
Granted during the year | – | – |
Exercised during the year | (252,500) | (251,903) |
Forfeited during the year | – | – |
At 31 December | 522,053 | 774,553 |
Of which: | ||
Vested and exercisable | 522,053 | 774,553 |
Unvested | – | – |
2023 | 2022 | |
Number | Number | |
of options | of options | |
As at 1 January | 10,534,604 | 7,695,687 |
Granted during the year | 9,097,196 | 4,233,199 |
Lapsed during the year | (1,282,200) | – |
Exercised during the year | (977,063) | (6,131) |
Forfeited during the year | (806,772) | (1,338,151) |
As at 31 December | 16,565,765 | 10,534,604 |
Vested and exercisable at 31 December | 954,734 | – |
Relative | Adjusted | ||
TSR | EBITDA | ROIC | |
Grant date | 28–Apr–22 | 28–Apr–22 | 28–Apr–22 |
Share price at grant date | £1.12 | £1.12 | £1.12 |
Fair value as a percentage of the grant price | 51.6% | 100.0% | 100.0% |
Term to vest (years) | 2.68 | n/a | n/a |
Expected life from grant date (years) | 2.68 | 2.68 | 2.68 |
Volatility | 47.4% | n/a | n/a |
Risk-free rate of interest | 1.6% | n/a | n/a |
Dividend yield | n/a | n/a | n/a |
Average FTSE 250 volatility | 42.7% | n/a | n/a |
Average FTSE 250 correlation | 27.7% | n/a | n/a |
Fair value per share | £0.58 | £1.12 | £1.12 |
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 |
2023 | 2022 | |
Number | Number | |
of RSUs | of RSUs | |
As at 1 January | 1,684,018 | 729,528 |
Granted during the year | 1,762,150 | 1,681,155 |
Forfeited during the year | (143,483) | (104,684) |
Vested during the year | (37,648) | (621,981) |
As at 31 December | 3,265,037 | 1,684,018 |
2023 | 2022 | |
As at 1 January | 85,755 | 36,583 |
Granted during the year | – | 49,172 |
Forfeited during the year | – | – |
Vested during the year | – | – |
As at 31 December | 85,755 | 85,755 |
31 December | 31 December | |
2023 | 2022 | |
US$m | US$m | |
Balance brought forward | 2.8 | 57.7 |
Derivative financial instrument – 7.000% Senior Notes 2025 | 3.5 | (55.2) |
Currency forward contracts | – | 0.3 |
Balance carried forward | 6.3 | 2.8 |
2023 | 2022 | |
US$m | US$m | |
Debt (net of issue costs) | 1,889.7 | 1,797.6 |
Cash and cash equivalents | (106.6) | (119.6) |
Net debt | 1,783.1 | 1,678.0 |
Equity attributable to the owners | (68.3) | 8.3 |
Non-controlling interests | 29.8 | 41.0 |
(46.3x) | 34.1x |
Assets | Liabilities | |||
2023 | 2022 | 2023 | 2022 | |
US$m | US$m | US$m | US$m | |
New Ghanaian Cedi | 18.0 | 15.7 | 19.1 | 20.8 |
Malagasy Ariary | 11.7 | 10.9 | 13.5 | 11.8 |
Tanzanian Shilling | 61.9 | 71.4 | 85.1 | 100.2 |
South African Rand | 6.1 | 5.6 | 16.0 | 17.5 |
Central African Franc | 35.7 | 35.7 | 156.1 | 137.0 |
Malawian Kwacha | 15.2 | 15.4 | 14.8 | 19.8 |
Omani Rial | 35.5 | 10.1 | 85.7 | 35.2 |
184.1 | 164.8 | 390.3 | 342.3 |
Impact on profit or loss | ||
2023 | 2022 | |
US$m | US$m | |
New Ghanaian Cedi impact (27% movement) | (0.3) | 0.5 |
Malagasy Ariary impact (5% movement) | (0.1) | 0.1 |
Tanzanian Shilling impact (3% movement | (0.7) | 2.9 |
South African Rand (8% movement) | (0.8) | 1.2 |
Central African Franc Impact (4% movement) | (3.8) | 10.2 |
Malawian Kwacha (24% movement) | 0.1 | 0.5 |
Omani Rial (Pegged to USD) | – | 2.5 |
31 December 2023 | 31 December 2022 | ||||||
Gross | Loss | Net | Gross | Loss | Net | ||
exposure | allowance | exposure | exposure | allowance | exposure | ||
Group Rating | Risk of impairment | US$m | US$m | US$m | US$m | US$m | US$m |
1 | Remote risk | 251.6 | (0.3) | 251.3 | 184.1 | (0.3) | 183.8 |
2 | Low risk | 27.0 | (0.9) | 26.1 | 21.8 | (0.8) | 21.0 |
3 | Medium risk | 0.9 | (0.1) | 0.8 | 0.3 | – | 0.3 |
4 | High risk | 5.9 | (3.5) | 2.4 | 20.7 | (3.8) | 16.9 |
5 | Impaired | 2.0 | (0.6) | 1.4 | 2.5 | (0.9) | 1.6 |
Total | 287.4 | (5.4) | 282.0 | 229.4 | (5.8) | 223.6 |
Within | |||||
1 year | 1–2 years | 2–5 years | 5+ years | Total | |
US$m | US$m | US$m | US$m | US$m | |
31 December 2023 | |||||
Non-interest bearing | 213.4 | – | – | – | 213.4 |
Fixed interest rate instruments | 44.4 | 789.8 | 438.6 | 350.5 | 1,623.4 |
Variable interest rate instruments | 18.0 | 22.3 | 489.8 | 144.5 | 674.6 |
275.8 | 812.1 | 928.4 | 495.0 | 2,511.4 | |
31 December 2022 | |||||
Non-interest bearing | 216.5 | – | – | – | 216.5 |
Fixed interest rate instruments | 43.0 | 39.7 | 1,441.3 | 493.8 | 2,017.8 |
Variable interest rate instruments | 10.2 | – | 25.0 | 200.0 | 235.2 |
269.7 | 39.7 | 1,466.3 | 693.8 | 2,469.5 |
Within | |||||
1 year | 1–2 years | 2–5 years | 5+ years | Total | |
US$m | US$m | US$m | US$m | US$m | |
31 December 2023 | |||||
Non-interest bearing | 282.0 | – | – | – | 282.0 |
Fixed interest rate instruments | 106.6 | – | – | – | 106.6 |
388.6 | – | – | – | 388.6 | |
31 December 2022 | |||||
Non-interest bearing | 204.9 | – | – | – | 204.9 |
Fixed interest rate instruments | 119.6 | – | – | – | 119.6 |
324.5 | – | – | – | 324.5 |
Within | |||||
1 year | 1–2 years | 2–5 years | 5+ years | Total | |
US$m | US$m | US$m | US$m | US$m | |
31 December 2023 | |||||
Net settled: | |||||
Embedded derivatives | – | 6.3 | – | – | 6.3 |
– | 6.3 | – | – | 6.3 | |
31 December 2022 | |||||
Net settled: | |||||
Embedded derivatives | – | – | 2.5 | – | 2.5 |
– | – | 2.5 | – | 2.5 |
Less than | ||||||
On demand | 12 months | 1–2 years | 2–5 years | >5 years | Total | |
US$m | US$m | US$m | US$m | US$m | US$m | |
31 December 2023 | ||||||
Financial derivatives | – | 1.4 | (5.5) | (12.7) | (2.1) | (18.9) |
– | 1.4 | (5.5) | (12.7) | (2.1) | (18.9) |
Opening | (Gain)/Loss | Closing | Weighted | |||
Nominal | Carrying | balance 1 Jan | deferred to | balance | average | |
amounts | value | 2023 | OCI | 31 Dec 2023 | maturity | |
Interest Rate Swaps | US$m | US$m | US$m | US$m | US$m | year |
USD Term Loans | 400 | (14.7) | – | 14.7 | 14.7 | 2029 |
2023 | 2022 | |
US$m | US$m | |
External debt | (1,650.3) | (1,571.6) |
Lease liabilities | (239.4) | (226.0) |
Cash and cash equivalents | 106.6 | 119.6 |
Net debt | (1,783.1) | (1,678.0) |
At | At | |||
1 January | 31 December | |||
2023 | Cash flows | Other | 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) |
At | At | |||
1 January | 31 December | |||
2022 | Cash flows | Other | 2022 | |
2022 | US$m | US$m | US$m | US$m |
Cash and cash equivalents | 528.9 | (405.0) | (4.3) | 119.6 |
External debt | (1,295.5) | (261.2) | (14.9) | (1,571.6) |
Lease liabilities | (181.9) | 40.8 | (84.9) | (226.0) |
Total financing liabilities | (1,477.4) | (220.4) | (99.8) | ( 1,797.6) |
Net debt | (948.5) | (625.4) | (104.1) | (1,678.0) |
2023 | 2022 | |
US$m | US$m | |
Loss after tax for the year attributable to owners of the Company | (100.1) | (171.5) |
Adjusted EBITDA (Note 4) | 369.9 | 282.8 |
2023 | 2022 | |
Number | Number | |
Weighted average number of ordinary shares used to calculate basic earnings per share | 1,048,501,270 | 1,047,039,919 |
Weighted average number of dilutive potential shares | 119,278,686 | 114,017,600 |
Weighted average number of ordinary shares used to calculate diluted earnings per share | 1,167,779, 956 | 1,161,057,519 |
2023 | 2022 | |
Loss per share | cents | cents |
Basic | (10) | (16) |
Diluted | (10) | (16) |
2023 | 2022 | |
Adjusted EBITDA per share | cents | cents |
Basic | 35 | 27 |
Diluted | 32 | 24 |
Oman | ||
2022 | ||
2023 | US$m | |
US$m | (Restated) | |
Current assets | 39.7 | 11.3 |
Non-current assets | 509.4 | 519.6 |
Current liabilities | (254.6) | (114.8) |
Non-current liabilities | (247. 2) | (256.3) |
Equity attributable to owners of the Company | 33.1 | 111.9 |
Non-controlling interests | 14.2 | 47.9 |
Oman | ||
2023 | 2022 | |
US$m | US$m | |
Revenue | 57.5 | 3.6 |
Expenses | (81.4) | (9.5) |
Loss for the year | (23.9) | (5.9) |
Loss attributable to owners of the Company | (16.7) | (4.1) |
Loss attributable to the non-controlling interests | (7. 2) | (1.8) |
Loss for the year | (23.9) | (5.9) |
Net cash inflow/(outflow) from operating activities | 22.9 | (4.6) |
Net cash (outflow)/inflow from investing activities | (13.5) | – |
Net cash inflow/(outflow) from financing activities | (2.1) | 8.2 |
Net cash inflow/(outflow) | 7.3 | 3.6 |
Previously | Final | ||
reported | Adjustment | allocation | |
US$m | US$m | US$m | |
Total consideration paid | 494.6 | – | 494.6 |
Repayment of debt to seller | (328.8) | – | (328.8) |
Consideration paid in cash for minority interest | (49.7) | – | (49.7) |
Deferred receivable | (7.3) | – | (7. 3) |
IFRS Consideration | 108.8 | – | 108.8 |
Non-controlling interest | 49.7 | – | 49.7 |
Less: Net assets acquired | (135.0) | (6.9) | (141.9) |
Resulting goodwill | 23.5 | (6.9) | 16.6 |
Previously | Final | ||
reported | Adjustment | allocation | |
Identifiable assets acquired at 8 December 2022: | US$m | US$m | US$m |
Assets | |||
Fair value of property, plant and equipment | 147.6 | (23.3) | 124.3 |
Fair value of intangible assets | 322.8 | (1.4) | 321.4 |
Right of use assets | 19.4 | 26.5 | 45.9 |
Other assets | 0.7 | – | 0.7 |
Cash | 0.6 | – | 0.6 |
Total assets | 491.1 | 1.8 | 492.9 |
Liabilities | |||
Other liabilities | (7.9) | 4.6 | (3.3) |
Lease liabilities | (19.4) | 0.5 | (18.9) |
Loans | (328.8) | – | (328.8) |
Total liabilities | (356.1) | 5.1 | (351.0) |
Total net identifiable assets | 135.0 | 6.9 | 141.9 |