| NOL Group (US$ million) | 2002 | 2001 | Change | |||||
| Revenue | $4,642 | $4,730 | (2%) | |||||
 |
||||||||
| Core EBITDA |
$241 |
|
$339 |
(29%) |
||||
| • Depreciation and Amortisation | ($320) | * | ($261) | |||||
|
||||||||
| Core EBIT |
($79) |
|
$77 |
n.m |
** | |||
| • Net Interest Expense | ($127) | ($99) | ||||||
| • Tax | ($15) | ($20) | ||||||
|
||||||||
| Loss before EI*** |
($221) |
|
($42) |
426% |
||||
| • Exceptional Items | ($109) | ($14) | ||||||
|
||||||||
| Net Loss |
($330) |
|
($56) |
486% |
||||
| * | $7m of Amortisation has been classified under Exceptional Items | |
| ** | n.m = not meaningful | |
| *** | EI = Exceptional Items |
| Copyright & Disclaimer 2003 |