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 | 3,189.60 | 2,262.40 | 1,583.30 | 1,660.80 | 2,890.30 |
Operating Profit / Loss | 503.50 | 182.10 | 31.40 | -882.40 | 536.60 |
Net Interest | -20.00 | -46.60 | -67.80 | -250.90 | -124.00 |
Pre Tax Profit | 492.10 | 168.80 | 78.40 | -1,140.90 | 318.70 |
Post Tax Profit | 462.70 | 142.10 | 44.30 | -1,038.60 | 246.10 |
Profit for the Period | 462.70 | 1,635.30 | 88.20 | -1,038.60 | 246.10 |
Equity Holders of Parent Company | 419.00 | 1,631.50 | 77.90 | -1,042.50 | 225.50 |
Minority Interests | 43.70 | 3.80 | 10.30 | 3.90 | 20.60 |
Continuing EPS | |||||
Earnings per Share (Basic) | 30.10p | 9.50p | 0.02p | -73.40p | 17.90p |
Earnings per Share (Diluted) | 29.90p | 9.40p | 0.02p | -73.40p | 17.80p |
Earnings per Share (Adjusted) | 45.60p | 24.50p | 0.13p | 9.90p | 51.20p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 30.10p | 112.00p | 0.05p | -73.40p | 17.90p |
Earnings per Share (Diluted) | 29.90p | 111.40p | 0.05p | -73.40p | 17.80p |
Earnings per Share (Adjusted) | 45.60p | 26.50p | 0.17p | 9.90p | 51.20p |
Dividend per Share | 18.00p | 9.80p | n/ap | n/ap | 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 | 9,770.70 | 8,853.00 | 8,600.60 | 8,653.90 | 9,581.80 |
Property, Plant and Equipment | 271.90 | 255.90 | 240.80 | 259.00 | 333.40 |
Investments | 319.60 | 298.20 | 35.20 | 27.30 | 29.90 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | 2.20 | 3.40 | 44.60 | 3.90 |
Other Non-Current Assets | 106.50 | 112.40 | 44.40 | 37.80 | 52.40 |
Total Non-Current Assets | 10,468.70 | 9,521.70 | 8,924.40 | 9,022.60 | 10,001.40 |
Current Assets | |||||
Inventories | 36.20 | 28.80 | 27.40 | 31.30 | 38.50 |
Trade and Other Receivables | 549.20 | 462.00 | 360.70 | 359.60 | 478.40 |
Cash at Bank and in Hand | 389.30 | 2,125.80 | 884.80 | 299.40 | 195.10 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 80.80 | 7.40 | 0.30 | 4.90 | 9.90 |
Total Current Assets | 1,055.50 | 2,624.00 | 1,273.20 | 695.20 | 721.90 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 11,524.20 | 12,145.70 | 10,197.60 | 9,717.80 | 10,723.30 |
Current Liabilities | |||||
Borrowings | 28.40 | 428.60 | 30.00 | 33.40 | 186.40 |
Other Current Liabilities | 1,760.80 | 1,580.20 | 1,320.00 | 1,167.20 | 1,398.20 |
Total Current Liabilities | 1,789.20 | 2,008.80 | 1,350.00 | 1,200.60 | 1,584.60 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 1,749.90 | 1,782.60 | 2,258.50 | 2,340.60 | 2,663.10 |
Provisions | 574.40 | 565.40 | 458.10 | 450.80 | 559.50 |
Other Non-Current Liabilities | 226.10 | 322.60 | 85.10 | 97.80 | 78.10 |
Total Non-Current Liabilities | 2,550.40 | 2,670.60 | 2,801.70 | 2,889.20 | 3,300.70 |
Net Assets | 7,184.60 | 7,466.30 | 6,045.90 | 5,628.00 | 5,838.00 |
Capital and Reserves | |||||
Share Capital | 1.40 | 1.40 | 1.50 | 1.50 | 1.30 |
Share Premium Account | 1,878.60 | 1,878.60 | 1,878.60 | 1,878.80 | 905.30 |
Other Reserves | 2,015.00 | 2,103.70 | 1,820.00 | 1,763.40 | 1,847.40 |
Retained Earnings | 2,853.50 | 3,168.40 | 2,057.70 | 1,807.30 | 2,887.90 |
Shareholders Funds | 6,748.50 | 7,152.10 | 5,757.80 | 5,451.00 | 5,641.90 |
Minority Interests / Other Equity | 436.10 | 314.20 | 288.10 | 177.00 | 196.10 |
Total Equity | 7,184.60 | 7,466.30 | 6,045.90 | 5,628.00 | 5,838.00 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 15.79% | 8.05% | 1.98% | -53.13% | 18.57% |
Return on Capital Employed | -219.41% | 15.50% | 76.19% | 442.57% | -132.23% |
Dividend Cover | 2.53 | 2.50 | n/a | n/a | 6.83 |
Dividend Yield | 2.30 | 1.60 | n/a | n/a | 0.90 |
PE Ratio | 17.10 | 25.30 | 3,936.80 | 55.50 | 16.70 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | -45.56% | n/a% | n/a% | n/a% |
Net Asset Value per Share | -189.42p | -101.57p | -187.12p | -221.63p | -274.21p |