Date of Accounts | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Revenue | 3,553.10 | 3,189.60 | 2,262.40 | 1,583.30 | 1,660.80 |
Operating Profit / Loss | 541.50 | 503.50 | 182.10 | 31.40 | -882.40 |
Net Interest | -102.20 | -20.00 | -46.60 | -67.80 | -250.90 |
Pre Tax Profit | 407.30 | 492.10 | 168.80 | 78.40 | -1,140.90 |
Post Tax Profit | 366.40 | 462.70 | 142.10 | 44.30 | -1,038.60 |
Profit for the Period | 366.40 | 462.70 | 1,635.30 | 88.20 | -1,038.60 |
Equity Holders of Parent Company | 297.70 | 419.00 | 1,631.50 | 77.90 | -1,042.50 |
Minority Interests | 68.70 | 43.70 | 3.80 | 10.30 | 3.90 |
Continuing EPS | |||||
Earnings per Share (Basic) | 22.30p | 30.10p | 9.50p | 0.02p | -73.40p |
Earnings per Share (Diluted) | 22.20p | 29.90p | 9.40p | 0.02p | -73.40p |
Earnings per Share (Adjusted) | 50.40p | 45.60p | 24.50p | 0.13p | 9.90p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 22.30p | 30.10p | 112.00p | 0.05p | -73.40p |
Earnings per Share (Diluted) | 22.20p | 29.90p | 111.40p | 0.05p | -73.40p |
Earnings per Share (Adjusted) | 50.40p | 45.60p | 26.50p | 0.17p | 9.90p |
Dividend per Share | 20.00p | 18.00p | 9.80p | n/ap | n/ap |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Non-Current Assets | |||||
Intangible Assets | 11,597.90 | 9,770.70 | 8,853.00 | 8,600.60 | 8,653.90 |
Property, Plant and Equipment | 284.40 | 271.90 | 255.90 | 240.80 | 259.00 |
Investments | 279.20 | 319.60 | 298.20 | 35.20 | 27.30 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 8.80 | 8.20 | 2.20 | 3.40 | 44.60 |
Other Non-Current Assets | 185.40 | 98.30 | 112.40 | 44.40 | 37.80 |
Total Non-Current Assets | 12,355.70 | 10,468.70 | 9,521.70 | 8,924.40 | 9,022.60 |
Current Assets | |||||
Inventories | 43.00 | 36.20 | 28.80 | 27.40 | 31.30 |
Trade and Other Receivables | 717.00 | 546.90 | 462.00 | 360.70 | 359.60 |
Cash at Bank and in Hand | 484.30 | 389.30 | 2,125.80 | 884.80 | 299.40 |
Current Asset Investments | 61.80 | n/a | n/a | n/a | n/a |
Other Current Assets | 28.90 | 83.10 | 7.40 | 0.30 | 4.90 |
Total Current Assets | 1,335.00 | 1,055.50 | 2,624.00 | 1,273.20 | 695.20 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 13,690.70 | 11,524.20 | 12,145.70 | 10,197.60 | 9,717.80 |
Current Liabilities | |||||
Borrowings | 943.70 | 28.40 | 428.60 | 30.00 | 33.40 |
Other Current Liabilities | 2,117.60 | 1,760.80 | 1,580.20 | 1,320.00 | 1,167.20 |
Total Current Liabilities | 3,061.30 | 1,789.20 | 2,008.80 | 1,350.00 | 1,200.60 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 2,542.00 | 1,749.90 | 1,782.60 | 2,258.50 | 2,340.60 |
Provisions | 608.70 | 574.40 | 565.40 | 458.10 | 450.80 |
Other Non-Current Liabilities | 159.20 | 226.10 | 322.60 | 85.10 | 97.80 |
Total Non-Current Liabilities | 3,309.90 | 2,550.40 | 2,670.60 | 2,801.70 | 2,889.20 |
Net Assets | 7,319.50 | 7,184.60 | 7,466.30 | 6,045.90 | 5,628.00 |
Capital and Reserves | |||||
Share Capital | 1.30 | 1.40 | 1.40 | 1.50 | 1.50 |
Share Premium Account | 1,878.60 | 1,878.60 | 1,878.60 | 1,878.60 | 1,878.80 |
Other Reserves | 2,144.80 | 2,015.00 | 2,103.70 | 1,820.00 | 1,763.40 |
Retained Earnings | 2,460.50 | 2,853.50 | 3,168.40 | 2,057.70 | 1,807.30 |
Shareholders Funds | 6,485.20 | 6,748.50 | 7,152.10 | 5,757.80 | 5,451.00 |
Minority Interests / Other Equity | 834.30 | 436.10 | 314.20 | 288.10 | 177.00 |
Total Equity | 7,319.50 | 7,184.60 | 7,466.30 | 6,045.90 | 5,628.00 |
31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
Operating Margin | 15.24% | 15.79% | 8.05% | 1.98% | -53.13% |
Return on Capital Employed | -276.90% | -219.41% | 15.50% | 76.19% | 442.57% |
Dividend Cover | 2.52 | 2.53 | 2.50 | n/a | n/a |
Dividend Yield | 2.50 | 2.30 | 1.60 | n/a | n/a |
PE Ratio | 15.80 | 17.10 | 25.30 | 3,936.80 | 55.50 |
PEG | 1.60 | 0.20 | n/a | n/a | n/a |
Dividend per Share Growth | 11.11% | 83.67% | n/a% | n/a% | n/a% |
Net Asset Value per Share | -321.61p | -194.40p | -104.24p | -192.04p | -227.46p |