Date of Accounts | 2012 | 2011 | 2010 | ||
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | ||
Millions | Millions | Millions | |||
Income Statement | 31-12-2012 | 31-12-2011 | 31-12-2010 | ||
Revenue | 1,417.13 | 1,394.12 | 1,233.33 | ||
Operating Profit / Loss | 238.00 | 255.89 | 243.66 | ||
Net Interest | -114.70 | 15.25 | -32.80 | ||
Pre Tax Profit | 125.01 | 173.90 | 211.52 | ||
Post Tax Profit | 59.30 | 110.36 | 131.78 | ||
Profit for the Period | 121.74 | 117.45 | 131.78 | ||
Equity Holders of Parent Company | 60.39 | 76.96 | 86.96 | ||
Minority Interests | 61.35 | 40.49 | 44.82 | ||
Continuing EPS | |||||
Earnings per Share (Basic) | 12.02p | 25.71p | 30.22p | ||
Earnings per Share (Diluted) | 12.02p | 25.71p | 30.22p | ||
Earnings per Share (Adjusted) | 12.02p | 25.71p | 30.22p | ||
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 21.03p | 26.76p | 30.22p | ||
Earnings per Share (Diluted) | 21.03p | 26.76p | 30.22p | ||
Earnings per Share (Adjusted) | 21.03p | 26.76p | 30.22p | ||
Dividend per Share | n/ap | n/ap | n/ap | ||
Millions | Millions | Millions | |||
Balance Sheet | 31-12-2012 | 31-12-2011 | 31-12-2010 | ||
Non-Current Assets | |||||
Intangible Assets | 419.65 | 502.59 | 557.76 | ||
Property, Plant and Equipment | 518.05 | 547.96 | 456.98 | ||
Investments | 61.20 | 57.97 | 39.02 | ||
Investment Properties | n/a | n/a | n/a | ||
Other Financial Assets | 0.24 | 0.23 | n/a | ||
Other Non-Current Assets | 40.49 | 56.13 | 21.87 | ||
Total Non-Current Assets | 1,039.62 | 1,164.88 | 1,075.63 | ||
Current Assets | |||||
Inventories | 42.92 | 55.49 | 46.72 | ||
Trade and Other Receivables | 255.51 | 238.75 | 204.34 | ||
Cash at Bank and in Hand | 78.05 | 94.06 | 58.73 | ||
Current Asset Investments | 85.84 | 36.95 | 44.80 | ||
Other Current Assets | 0.92 | 1.71 | 13.82 | ||
Total Current Assets | 463.24 | 426.97 | 368.43 | ||
Other Assets | n/a | n/a | n/a | ||
Total Assets | 1,502.85 | 1,591.85 | 1,444.06 | ||
Current Liabilities | |||||
Borrowings | 63.11 | 66.14 | 42.71 | ||
Other Current Liabilities | 332.56 | 327.16 | 292.00 | ||
Total Current Liabilities | 395.67 | 393.31 | 334.70 | ||
Net Current Assets | n/a | n/a | n/a | ||
Non-Current Liabilities | |||||
Borrowings | 335.95 | 411.02 | 344.19 | ||
Provisions | 32.78 | 27.26 | 25.11 | ||
Other Non-Current Liabilities | 54.28 | 57.95 | 60.79 | ||
Total Non-Current Liabilities | 423.01 | 496.23 | 430.09 | ||
Net Assets | 684.17 | 702.32 | 679.26 | ||
Capital and Reserves | |||||
Share Capital | 35.98 | 42.97 | 46.45 | ||
Share Premium Account | n/a | n/a | n/a | ||
Other Reserves | 415.85 | 270.23 | 296.17 | ||
Retained Earnings | 60.24 | 230.10 | 188.22 | ||
Shareholders Funds | 512.07 | 543.30 | 530.83 | ||
Minority Interests / Other Equity | 172.10 | 159.02 | 148.43 | ||
Total Equity | 684.17 | 702.32 | 679.26 | ||
31-12-2012 | 31-12-2011 | 31-12-2010 | |||
Operating Margin | 16.79% | 18.35% | 19.76% | ||
Return on Capital Employed | 34.42% | 22.53% | 45.80% | ||
Dividend Cover | n/a | 1.83 | n/a | ||
Dividend Yield | n/a | 4.00 | n/a | ||
PE Ratio | 14.70 | 13.80 | 23.90 | ||
PEG | n/a | n/a | n/a | ||
Dividend per Share Growth | n/a% | n/a% | n/a% | ||
Net Asset Value per Share | 696.29p | 525.73p | 319.81p |