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 | 4,861.00 | 5,142.00 | 7,455.00 | 4,706.00 | 4,038.00 |
Operating Profit / Loss | 278.00 | -3,859.00 | -188.00 | 1,504.00 | 513.00 |
Net Interest | n/a | n/a | -242.00 | -234.00 | -162.00 |
Pre Tax Profit | 20.00 | -4,089.00 | -430.00 | 1,270.00 | 351.00 |
Post Tax Profit | -88.00 | -2,657.00 | -688.00 | 944.00 | 116.00 |
Profit for the Period | -88.00 | -2,657.00 | -688.00 | 944.00 | 116.00 |
Equity Holders of Parent Company | -116.00 | -2,724.00 | -688.00 | 944.00 | 85.00 |
Minority Interests | 28.00 | 67.00 | n/a | n/a | 31.00 |
Continuing EPS | |||||
Earnings per Share (Basic) | -13.80p | -274.90p | -86.40p | 91.80p | 8.70p |
Earnings per Share (Diluted) | -13.80p | -274.90p | -86.40p | 91.50p | 8.60p |
Earnings per Share (Adjusted) | 32.70p | 24.70p | 79.20p | 91.80p | 8.70p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -13.80p | -274.90p | -86.40p | 91.80p | 8.70p |
Earnings per Share (Diluted) | -13.80p | -274.90p | -86.40p | 91.50p | 8.60p |
Earnings per Share (Adjusted) | 32.70p | 24.70p | 79.20p | 91.80p | 8.70p |
Dividend per Share | 52.65p | 50.80p | 48.90p | 47.50p | 46.80p |
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 | 2,028.00 | 2,299.00 | 4,565.00 | 5,241.00 | 3,979.00 |
Property, Plant and Equipment | 106.00 | 125.00 | 130.00 | 119.00 | 109.00 |
Investments | n/a | n/a | 431.00 | 400.00 | 513.00 |
Investment Properties | 3,698.00 | 3,727.00 | 5,283.00 | 7,128.00 | 5,943.00 |
Other Financial Assets | 272,946.00 | 248,972.00 | 188,000.00 | 189,368.00 | 209,477.00 |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 278,778.00 | 255,123.00 | 198,409.00 | 202,256.00 | 220,021.00 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 3,519.00 | 5,377.00 | 2,736.00 | 1,965.00 | 1,492.00 |
Cash at Bank and in Hand | 7,168.00 | 8,839.00 | 9,112.00 | 10,998.00 | 4,466.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | n/a | 104,761.00 | 109,455.00 | n/a |
Total Current Assets | 10,687.00 | 14,216.00 | 116,609.00 | 122,418.00 | 5,958.00 |
Other Assets | 4,967.00 | 7,582.00 | 10,194.00 | n/a | 389.00 |
Total Assets | 299,308.00 | 281,040.00 | 333,799.00 | 334,325.00 | 242,677.00 |
Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 3,892.00 | 4,072.00 | 4,324.00 | 4,651.00 | 2,203.00 |
Provisions | 486.00 | 493.00 | 1,634.00 | 1,318.00 | 1,201.00 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 4,378.00 | 4,565.00 | 5,958.00 | 5,969.00 | 3,404.00 |
Net Assets | 3,539.00 | 4,237.00 | 6,769.00 | 7,872.00 | 5,593.00 |
Capital and Reserves | |||||
Share Capital | 100.00 | 100.00 | 100.00 | 100.00 | 72.00 |
Share Premium Account | 16.00 | 10.00 | 6.00 | 4.00 | 2.00 |
Other Reserves | 1,911.00 | 1,939.00 | 1,934.00 | 1,963.00 | 60.00 |
Retained Earnings | 469.00 | 1,162.00 | 3,775.00 | 4,970.00 | 4,651.00 |
Shareholders Funds | 2,496.00 | 3,211.00 | 5,815.00 | 7,037.00 | 4,785.00 |
Minority Interests / Other Equity | 1,043.00 | 1,026.00 | 954.00 | 835.00 | 808.00 |
Total Equity | 3,539.00 | 4,237.00 | 6,769.00 | 7,872.00 | 5,593.00 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 5.72% | -75.05% | -2.52% | 31.96% | 12.70% |
Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
Dividend Cover | 0.62 | 0.49 | 1.62 | 1.93 | 0.19 |
Dividend Yield | 9.80 | 8.30 | 7.50 | 6.80 | 6.20 |
PE Ratio | 16.40 | 24.60 | 8.20 | 7.60 | 86.10 |
PEG | n/a | n/a | n/a | 0.50 | n/a |
Dividend per Share Growth | n/a% | -3.51% | -3.74% | -2.86% | -1.47% |
Net Asset Value per Share | 150.87p | 193.50p | 220.06p | 262.69p | 161.15p |