XML 32 R10.htm IDEA: XBRL DOCUMENT
v3.24.3

Segment reporting | 9 Months Ended
--- | ---
Sep. 30, 2024
Segment reporting |
Segment reporting | 5.Segment reporting The Group’s Executive Committee is identified as the CODM that reviews the Company’s internal reporting to assess performance and allocate resources. Management has determined the operating segments based on these reports. The CODM has identified four reportable and operating segments:
| ● | Nigeria;
| ● | SSA;
| ● | Latam; and
| ● | MENA
The basis of segmentation and measurement of segment financial information is consistent with that of the previous financial year and corresponding interim reporting period. NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (CONTINUED) The CODM primarily uses a measure of Adjusted EBITDA (defined as income/(loss) for the period, before income tax expense/(benefit), finance costs and income, depreciation and amortization, impairment of withholding tax receivables, impairment of goodwill, business combination transaction costs, impairment of property, plant and equipment, intangible assets excluding goodwill and related prepaid land rent, reversal of provision for decommissioning costs, net (gain)/loss on sale of assets, share-based payment (credit)/expense, insurance claims and certain other items that management believes are not indicative of the core performance of our business). The most directly comparable IFRS measure to Adjusted EBITDA is our income/(loss) for the period. The CODM also regularly receives information about the Group’s revenue, assets and liabilities. The Group has additional corporate costs which do not meet the quantitative thresholds to be separately reported and therefore are not allocated to operating segments. Segment Adjusted EBITDA represents Adjusted EBITDA excluding unallocated corporate expenses. There are no revenue transactions which occur between operating segments. Intercompany finance income, finance costs and loans are not included in the amounts below. The segment’s assets and liabilities are comprised of all assets and liabilities attributable to the segment, based on the operations of the segment and the physical location of the assets, including goodwill and other intangible assets and are measured in the same way as in the financial statements. Other assets and liabilities that are not attributable to Nigeria, SSA, Latam and MENA segments consist principally of amounts excluded from specific segments including costs incurred for and by Group functions not attributable directly to the operations of the reportable segments, share based payment and any amounts due on debt held at Group level as the balances are not utilized in assessing each segment’s performance. Summarized financial information is as follows:
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Nigeria |  | SSA |  | Latam |  | MENA |  | Total
​ |  | $’000 |  | $’000 |  | $’000 |  | $’000 |  | $’000
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Three months ended September 30, 2024 | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Revenues from external customers | ​ | 242,290 | ​ | 120,139 | ​ | 45,148 | ​ | 12,705 | ​ | 420,282
Segment Adjusted EBITDA | ​ | 158,900 | ​ | 81,046 | ​ | 33,798 | ​ | 8,014 | ​ | 281,758
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Three months ended September 30, 2023 | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Revenues from external customers | ​ | 271,394 | ​ | 133,481 | ​ | 51,883 | ​ | 10,265 | ​ | 467,023
Segment Adjusted EBITDA* | ​ | 164,152 | ​ | 66,285 | ​ | 38,163 | ​ | 5,155 | ​ | 273,755
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Nine months ended September 30, 2024 | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Revenues from external customers | ​ | 739,596 | ​ | 359,669 | ​ | 139,385 | ​ | 34,753 | ​ | 1,273,403
Segment Adjusted EBITDA | ​ | 433,160 | ​ | 227,154 | ​ | 100,922 | ​ | 20,253 | ​ | 781,489
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Nine months ended September 30, 2023 | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Revenues from external customers | ​ | 1,060,964 | ​ | 379,034 | ​ | 145,876 | ​ | 29,881 | ​ | 1,615,755
Segment Adjusted EBITDA* | ​ | 655,476 | ​ | 194,701 | ​ | 104,665 | ​ | 14,205 | ​ | 969,047
​ NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (CONTINUED) Reconciliation of information on reportable segments to the amounts reported in the financial statements:
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Three months ended | ​ | Nine months ended
​ | ​ | September 30, | ​ | September 30, | ​ | September 30, | ​ | September 30,
​ |  | 2024 |  | 2023 |  | 2024 |  | 2023
​ | ​ | $’000 | ​ | $’000 | ​ | $’000 | ​ | $’000
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Segment Adjusted EBITDA* | ​ | 281,758 | ​ | 273,755 | ​ | 781,489 | ​ | 969,047
Finance costs (note 9)* | ​ | (350,825) | ​ | (271,595) | ​ | (2,163,157) | ​ | (1,816,864)
Depreciation and amortization (note 6 and 7) | ​ | (91,308) | ​ | (104,931) | ​ | (266,040) | ​ | (340,381)
Impairment of withholding tax receivables (note 7) | ​ | (21,855) | ​ | (10,508) | ​ | (32,827) | ​ | (35,112)
Impairment of property, plant and equipment, intangible assets excluding goodwill and related prepaid land rent (note 6) | ​ | (4,132) | ​ | (103,429) | ​ | (10,075) | ​ | (108,510)
Share‑based payment expense (note 7) | ​ | (1,813) | ​ | (2,654) | ​ | (9,879) | ​ | (9,571)
Other costs(b) | ​ | (1,783) | ​ | (3,211) | ​ | (8,175) | ​ | (8,059)
Business combination costs (note 7) | ​ | (578) | ​ | (161) | ​ | (958) | ​ | (1,647)
Impairment of goodwill (note 7) | ​ | — | ​ | — | ​ | (87,894) | ​ | —
Impairment of assets held for sale (note 6) | ​ | — | ​ | — | ​ | (2,853) | ​ | —
Impairment of other fixed assets (note 7) | ​ | — | ​ | — | ​ | (31) | ​ | —
Insurance claims | ​ | 11 | ​ | 32 | ​ | 51 | ​ | 310
Net gain on disposal of property, plant and equipment (note 7) | ​ | 1,270 | ​ | 386 | ​ | 3,562 | ​ | 952
Finance income (note 8) | ​ | 25,732 | ​ | 5,823 | ​ | 49,696 | ​ | 18,233
Other non-operating income | ​ | — | ​ | 1 | ​ | — | ​ | 59
Unallocated corporate expenses(a) | ​ | (35,783) | ​ | (35,653) | ​ | (99,507) | ​ | (110,694)
Loss before income tax* | ​ | (199,306) | ​ | (252,145) | ​ | (1,846,598) | ​ | (1,442,237)
*Revised comparative periods to reflect an adjustment related to the accounting treatment of foreign exchange on goods in transit in Nigeria (see note 21).
(a) | Unallocated corporate expenses primarily consist of costs associated with centralized Group functions including Group executive, legal, finance, tax and treasury services.
(b) | Other costs for the three months ended September 30, 2024, included one-off consulting fees related to corporate structures and operating systems of $0.7 million (three months ended September 30, 2023: $1.7 million) and $5.2 million for the nine months ended September 30, 2024 (nine months ended September 30, 2023: $4.5 million); costs related to internal reorganization for the three months ended September 30, 2024, of $0.9 million (three months ended September 30, 2023: $0.6 million) and $2.7 million for the nine months ended September 30, 2024 (nine months ended September 30, 2023: $0.7 million); other one-off consulting services for the three months ended September 30, 2024, of $Nil (three months ended September 30, 2023: $0.7 million) and $Nil for the nine months ended September 30, 2024 (nine months ended September 30, 2023: $1.7 million); one-off professional fees related to financing for the three months ended September 30, 2024, of $0.1 million (three months ended September 30, 2023: $Nil) and $0.2 million for the nine months ended September 30, 2024 (nine months ended September 30, 2023: $0.2 million).
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (CONTINUED) Summarized segment assets and liabilities are as follows:
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Nigeria |  | SSA |  | Latam |  | MENA
​ |  | $’000 |  | $’000 |  | $’000 |  | $’000
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Segment assets | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
September 30, 2024 | ​ | 864,285 | ​ | 1,404,708 | ​ | 1,950,563 | ​ | 176,097
September 30, 2023* | ​ | 1,626,256 | ​ | 1,401,864 | ​ | 2,137,361 | ​ | 185,536
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Segment liabilities | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
September 30, 2024 | ​ | 337,821 | ​ | 918,208 | ​ | 774,138 | ​ | 101,060
September 30, 2023* | ​ | 957,814 | ​ | 819,213 | ​ | 728,975 | ​ | 113,263
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Additions of property, plant and equipment, right of use assets and intangible assets: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Three months ended September 30, 2024 | ​ | 19,389 | ​ | 34,226 | ​ | 42,797 | ​ | 2,443
Three months ended September 30, 2023 | ​ | 51,631 | ​ | 28,005 | ​ | 82,060 | ​ | 6,227
Nine months ended September 30, 2024 | ​ | 69,804 | ​ | 72,812 | ​ | 130,240 | ​ | 4,939
Nine months ended September 30, 2023 | ​ | 253,146 | ​ | 81,158 | ​ | 172,867 | ​ | 15,039
*Revised to reflect an adjustment related to the accounting treatment of foreign exchange on goods in transit in Nigeria (see note 21). Revenue from two tier one customers represents more than 10% of the Group’s total revenue as follows: ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Three months ended | ​ | Nine months ended | ​
​ | ​ | September 30, | ​ | September 30, | ​ | September 30, | ​ | September 30, |
​ |  | 2024 |  | 2023 |  | 2024 |  | 2023 |
​ | ​ | ​ | ​ | ​ | ​ | $’000 | ​ | $’000 | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Customer A | ​ | 62 | % | 63 | % | 61 | % | 60 | %
Customer B | ​ | 14 | % | 14 | % | 15 | % | 16 | %
​

X
- Definition The entire disclosure for operating segments. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 8 -IssueDate 2023-01-01 -Section Disclosure -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=8&code=ifrs-tx-2023-en-r&doctype=Standard&dita_xref=IFRS08_g20-24_TI -URIDate 2023-03-23 + Details
Name: | ifrs-full_DisclosureOfEntitysReportableSegmentsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | ifrs-full_DisclosureOfOperatingSegmentsAbstract
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration