Date of Accounts | 2023 | 2022 | 2021 | 2021 | 2020 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 30-03-2023 | 30-03-2022 | 31-03-2021 | 30-03-2021 | 31-03-2020 |
Revenue | 12,490.70 | 8,697.20 | 6,826.40 | 6,826.40 | 6,800.60 |
Operating Profit / Loss | -808.60 | 3,639.70 | 2,611.50 | 2,611.50 | 809.50 |
Net Interest | -59.30 | -273.20 | -227.10 | -227.10 | -375.80 |
Pre Tax Profit | -205.60 | 3,476.30 | 2,516.40 | 2,516.40 | 587.60 |
Post Tax Profit | -95.60 | 2,595.00 | 2,292.10 | 2,292.10 | 466.10 |
Profit for the Period | -60.60 | 3,077.70 | 2,322.80 | 2,322.80 | -12.50 |
Equity Holders of Parent Company | -123.00 | 3,027.00 | 2,276.20 | 2,276.20 | -59.00 |
Minority Interests | 62.40 | 50.70 | 46.60 | 46.60 | 46.50 |
Continuing EPS | |||||
Earnings per Share (Basic) | -14.70p | 241.20p | 215.70p | 215.70p | 40.60p |
Earnings per Share (Diluted) | -14.70p | 240.70p | 215.40p | 215.40p | 40.60p |
Earnings per Share (Adjusted) | 166.00p | 94.80p | 87.50p | 87.50p | 83.60p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -11.40p | 286.90p | 218.70p | 218.70p | -5.70p |
Earnings per Share (Diluted) | -11.40p | 286.40p | 218.30p | 218.30p | -5.70p |
Earnings per Share (Adjusted) | 166.00p | 94.80p | 87.50p | 87.50p | 83.60p |
Dividend per Share | 96.70p | 85.70p | 81.00p | 81.00p | 80.00p |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 30-03-2023 | 30-03-2022 | 31-03-2021 | 30-03-2021 | 31-03-2020 |
Non-Current Assets | |||||
Intangible Assets | 1,960.30 | 1,127.80 | 841.30 | 841.30 | 1,101.40 |
Property, Plant and Equipment | 15,395.90 | 14,612.80 | 13,254.30 | 13,254.30 | 12,814.70 |
Investments | 3,079.80 | 1,985.10 | 2,201.40 | 2,201.40 | 2,697.10 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 246.00 | 371.70 | 114.70 | 114.70 | 308.20 |
Other Non-Current Assets | 690.60 | 721.30 | 659.00 | 659.00 | 634.20 |
Total Non-Current Assets | 21,372.60 | 18,818.70 | 17,070.70 | 17,070.70 | 17,555.60 |
Current Assets | |||||
Inventories | 394.90 | 266.60 | 234.90 | 234.90 | 174.00 |
Trade and Other Receivables | 3,245.10 | 2,211.00 | 1,488.20 | 1,488.20 | 1,761.20 |
Cash at Bank and in Hand | 891.80 | 1,049.30 | 1,600.20 | 1,600.20 | 164.60 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 1,234.00 | 3,409.90 | 1,197.60 | 1,197.60 | 1,376.30 |
Total Current Assets | 5,765.80 | 6,936.80 | 4,520.90 | 4,520.90 | 3,476.10 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 27,138.40 | 25,755.50 | 21,591.60 | 21,591.60 | 21,031.70 |
Current Liabilities | |||||
Borrowings | 1,820.60 | 1,190.80 | 937.60 | 937.60 | 1,966.90 |
Other Current Liabilities | 2,940.40 | 3,467.40 | 2,571.60 | 2,571.60 | 3,241.30 |
Total Current Liabilities | 4,761.00 | 4,658.20 | 3,509.20 | 3,509.20 | 5,208.20 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 7,239.30 | 7,873.90 | 8,473.00 | 8,473.00 | 8,205.50 |
Provisions | 2,041.80 | 2,662.00 | 1,567.60 | 1,567.60 | 1,245.90 |
Other Non-Current Liabilities | 1,980.90 | 1,392.00 | 1,360.70 | 1,360.70 | 1,452.00 |
Total Non-Current Liabilities | 11,262.00 | 11,927.90 | 11,401.30 | 11,401.30 | 10,903.40 |
Net Assets | 11,115.40 | 9,169.40 | 6,681.10 | 6,681.10 | 4,920.10 |
Capital and Reserves | |||||
Share Capital | 547.00 | 536.50 | 524.50 | 524.50 | 523.10 |
Share Premium Account | 821.20 | 835.10 | 847.10 | 847.10 | 875.60 |
Other Reserves | 525.90 | 133.30 | -84.00 | -84.00 | -55.50 |
Retained Earnings | 6,689.80 | 6,572.90 | 3,921.10 | 3,921.10 | 2,407.20 |
Shareholders Funds | 8,583.90 | 8,077.80 | 5,208.70 | 5,208.70 | 3,750.40 |
Minority Interests / Other Equity | 2,531.50 | 1,091.60 | 1,472.40 | 1,472.40 | 1,169.70 |
Total Equity | 11,115.40 | 9,169.40 | 6,681.10 | 6,681.10 | 4,920.10 |
30-03-2023 | 30-03-2022 | 31-03-2021 | 30-03-2021 | 31-03-2020 | |
Operating Margin | -6.47% | 41.85% | 38.26% | 38.26% | 11.90% |
Return on Capital Employed | -0.72% | 18.97% | 16.31% | 16.31% | 6.32% |
Dividend Cover | 1.72 | 1.11 | 1.08 | 1.08 | 1.04 |
Dividend Yield | 5.40 | 4.90 | 5.60 | 5.60 | 6.10 |
PE Ratio | 10.90 | 18.40 | 16.60 | 16.60 | 15.60 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | -11.38% | n/a% | -5.48% | -1.23% |
Net Asset Value per Share | 839.66p | 737.53p | 559.85p | 535.60p | 366.09p |