Date of Accounts | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
Revenue | 7.99 | 7,629.00 | 7,185.00 | 7,320.00 | 7,313.00 |
Operating Profit / Loss | 128.00 | 170.00 | 40.00 | 25.00 | 93.00 |
Net Interest | 33.00 | 12.00 | -10.00 | -15.00 | -21.00 |
Pre Tax Profit | 244.00 | 287.00 | 87.00 | 48.00 | 138.00 |
Post Tax Profit | 194.00 | 287.00 | 139.00 | 30.00 | 133.00 |
Profit for the Period | 194.00 | 287.00 | 139.00 | 30.00 | 133.00 |
Equity Holders of Parent Company | 197.00 | 288.00 | 140.00 | 30.00 | 130.00 |
Minority Interests | -3.00 | -1.00 | -1.00 | n/a | 3.00 |
Continuing EPS | |||||
Earnings per Share (Basic) | 38.35p | 46.90p | 21.30p | 4.40p | 19.00p |
Earnings per Share (Diluted) | 37.80p | 46.30p | 21.10p | 4.40p | 18.80p |
Earnings per Share (Adjusted) | 40.52p | 47.50p | 29.70p | 4.40p | 19.00p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 38.35p | 46.90p | 21.30p | 4.40p | 19.00p |
Earnings per Share (Diluted) | 37.80p | 46.30p | 21.10p | 4.40p | 18.80p |
Earnings per Share (Adjusted) | 40.52p | 47.50p | 29.70p | 4.40p | 19.00p |
Dividend per Share | 11.50p | 10.50p | 9.00p | 1.50p | n/ap |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
Non-Current Assets | |||||
Intangible Assets | 1,133.00 | 1,168.00 | 1,113.00 | 1,123.00 | 1,128.00 |
Property, Plant and Equipment | 276.00 | 231.00 | 223.00 | 214.00 | 204.00 |
Investments | 417.00 | 466.00 | 538.00 | 580.00 | 577.00 |
Investment Properties | 66.00 | 27.00 | 29.00 | 30.00 | 32.00 |
Other Financial Assets | 24.00 | 26.00 | 30.00 | 155.00 | 155.00 |
Other Non-Current Assets | 600.00 | 724.00 | 690.00 | 545.00 | 548.00 |
Total Non-Current Assets | 2,516.00 | 2,642.00 | 2,623.00 | 2,647.00 | 2,644.00 |
Current Assets | |||||
Inventories | 124.00 | 114.00 | 104.00 | 114.00 | 101.00 |
Trade and Other Receivables | 910.00 | 887.00 | 872.00 | 838.00 | 939.00 |
Cash at Bank and in Hand | 1,414.00 | 1,179.00 | 1,033.00 | 792.00 | 778.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 301.00 | 301.00 | 214.00 | 294.00 | 379.00 |
Total Current Assets | 2,749.00 | 2,481.00 | 2,223.00 | 2,038.00 | 2,197.00 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 5,265.00 | 5,123.00 | 4,846.00 | 4,685.00 | 4,841.00 |
Current Liabilities | |||||
Borrowings | 163.00 | 252.00 | 83.00 | 53.00 | 191.00 |
Other Current Liabilities | 2,556.00 | 2,470.00 | 2,316.00 | 2,145.00 | 2,162.00 |
Total Current Liabilities | 2,719.00 | 2,722.00 | 2,399.00 | 2,198.00 | 2,353.00 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 816.00 | 486.00 | 532.00 | 600.00 | 607.00 |
Provisions | 361.00 | 349.00 | 320.00 | 254.00 | 250.00 |
Other Non-Current Liabilities | 161.00 | 183.00 | 219.00 | 288.00 | 254.00 |
Total Non-Current Liabilities | 1,338.00 | 1,018.00 | 1,071.00 | 1,142.00 | 1,111.00 |
Net Assets | 1,208.00 | 1,383.00 | 1,376.00 | 1,345.00 | 1,377.00 |
Capital and Reserves | |||||
Share Capital | 272.00 | 294.00 | 345.00 | 345.00 | 345.00 |
Share Premium Account | 176.00 | 176.00 | 176.00 | 176.00 | 65.00 |
Other Reserves | 204.00 | 202.00 | 217.00 | 203.00 | 210.00 |
Retained Earnings | 546.00 | 706.00 | 631.00 | 612.00 | 748.00 |
Shareholders Funds | 1,198.00 | 1,378.00 | 1,369.00 | 1,336.00 | 1,368.00 |
Minority Interests / Other Equity | 10.00 | 5.00 | 7.00 | 9.00 | 9.00 |
Total Equity | 1,208.00 | 1,383.00 | 1,376.00 | 1,345.00 | 1,377.00 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 1,601.40% | 2.23% | 0.56% | 0.34% | 1.27% |
Return on Capital Employed | 14.91% | 21.12% | 8.10% | 5.58% | 12.26% |
Dividend Cover | 3.24 | 4.52 | 3.30 | 2.93 | 9.05 |
Dividend Yield | 3.80 | 3.10 | 3.40 | 0.60 | 0.80 |
PE Ratio | 8.20 | 7.10 | 8.80 | 61.40 | 13.80 |
PEG | n/a | 0.40 | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | -15.95% | -14.29% | -83.33% | 40.00% |
Net Asset Value per Share | 14.00p | 40.13p | 49.09p | 41.44p | 46.48p |