|No. of analysts||£m
|Online (ex MRG)||8||731.8||901.2||670.2|
|Online (inc MRG)||10||911.5||942.0||864.0|
|US - existing||9||95.4||112.9||85.7|
|US - expansion||9||121.0||320.1||57.6|
|Group net revenue||11||1702.5||1987.4||1521.0|
|Online (ex MRG)||9||141.0||147.0||129.8|
|Online (inc MRG)||12||159.5||170.8||145.6|
|US - existing||12||44.4||49.4||40.0|
|US - expansion||12||-42.5||-30.9||-58.5|
|Group (ex MRG)1||9||156.8||172.6||139.0|
|Group operating profit (ex MRG)1||9||157.8||174.0||140.0|
|Group operating profit (inc MRG)1||12||175.6||192.2||154.2|
|For covenant purposes||3||525.2||597.4||484.8|
Note: Group Net Revenue and Operating Profit is the average figure based on combined estimates of analysts, it is not the addition of individual channel.
1. From continuing operations
These estimates do not include the impact of IFRS 16.
This analysis is a collation of publicly available forecasts provided by contributing investment analysts. These forecasts are the responsibility of each contributing analyst alone. William Hill PLC has not commented on these forecasts and has no plans to do so in the future. William Hill PLC is not authorised by the FSA and cannot offer investment advice. This information should not be relied upon in any investment decision. Although William Hill PLC intends to update the analysis periodically, William Hill PLC assumes no obligation to provide updates or revise such information to reflect circumstances existing after the date hereof. None of William Hill PLC, its subsidiary undertakings or any Directors, Officers or employees of William Hill PLC or its subsidiary undertakings gives any representation or warranty, express or limited, nor accepts any responsibility for the accuracy of the forecasts used in this analysis, and none of them shall have any liability whatsoever for the consequences of any reliance upon or actions taken based on any of the information in this analysis.