Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Revenue | 850.70 | 859.80 | 825.40 | 766.70 | 775.40 |
Operating Profit / Loss | 105.90 | 106.30 | 94.20 | 65.30 | 61.48 |
Net Interest | (20.80) | (8.20) | (2.30) | (18.80) | (0.89) |
Pre Tax Profit | 82.70 | 103.70 | 91.00 | 42.60 | 60.59 |
Post Tax Profit | 66.90 | 83.80 | 74.60 | 32.40 | 48.93 |
Profit for the Period | 66.90 | 83.80 | 74.60 | 32.40 | 48.93 |
Equity Holders of Parent Company | 66.90 | 83.80 | 74.50 | 32.40 | 48.96 |
Minority Interests | n/a | n/a | 0.10 | n/a | (0.03) |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 93.80p | 118.00p | 105.10p | 43.60p | 66.20p |
Earnings per Share (Diluted) | 93.50p | 117.70p | 104.90p | 43.60p | 66.10p |
Earnings per Share (Adjusted) | 93.80p | 118.00p | 119.50p | 109.50p | 116.70p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 93.80p | 118.00p | 105.10p | 43.60p | 66.20p |
Earnings per Share (Diluted) | 93.50p | 117.70p | 104.90p | 43.60p | 66.10p |
Earnings per Share (Adjusted) | 93.80p | 118.00p | 119.50p | 109.50p | 116.70p |
| | | | | |
Dividend per Share | 16.20p | 96.10p | n/a | 51.60p | 49.60p |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 431.60 | 445.20 | 458.60 | 491.70 | 531.42 |
Property, Plant and Equipment | 73.40 | 66.60 | 64.20 | 62.60 | 59.15 |
Investments | n/a | n/a | n/a | n/a | n/a |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 1.00 | 2.10 | 1.70 | 0.10 | 2.03 |
Other Non-Current Assets | 64.10 | 60.10 | 72.80 | 41.30 | 47.88 |
Total Non-Current Assets | 570.10 | 574.00 | 597.30 | 595.70 | 640.48 |
| | | | | |
Current Assets | | | | | |
Inventories | 92.90 | 103.60 | 90.70 | 88.60 | 76.63 |
Trade and Other Receivables | 207.60 | 188.50 | 205.40 | 205.20 | 205.63 |
Cash at Bank and in Hand | 138.80 | 114.40 | 110.50 | 96.30 | 149.52 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 14.80 | 14.60 | 21.20 | 39.00 | 11.56 |
Total Current Assets | 454.10 | 421.10 | 427.80 | 429.10 | 443.34 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 1,024.20 | 995.10 | 1,025.10 | 1,024.80 | 1,083.82 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 23.30 | 19.60 | 36.50 | 175.80 | 51.75 |
Other Current Liabilities | 235.40 | 243.70 | 216.20 | 244.60 | 237.20 |
Total Current Liabilities | 258.70 | 263.30 | 252.70 | 420.40 | 288.96 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 166.70 | 161.90 | 228.80 | 78.00 | 172.23 |
Provisions | 24.30 | 20.00 | 27.70 | 16.70 | 16.89 |
Other Non-Current Liabilities | 47.70 | 85.20 | 85.30 | 88.90 | 93.53 |
Total Non-Current Liabilities | 238.70 | 267.10 | 341.80 | 183.60 | 282.65 |
| | | | | |
Net Assets | 526.80 | 464.70 | 430.60 | 420.80 | 512.21 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 3.60 | 3.60 | 3.50 | 3.60 | 3.89 |
Share Premium Account | 208.10 | 205.50 | 203.20 | 201.00 | 200.91 |
Other Reserves | 35.80 | 31.50 | 41.20 | 54.50 | 44.76 |
Retained Earnings | 279.30 | 224.10 | 182.60 | 161.70 | 262.61 |
Shareholders Funds | 526.80 | 464.70 | 430.50 | 420.80 | 512.17 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | 0.10 | n/a | 0.04 |
Total Equity | 526.80 | 464.70 | 430.60 | 420.80 | 512.21 |
| | | | | |
| 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Operating Margin | 12.45% | 12.36% | 11.41% | 8.52% | 7.93% |
Return on Capital Employed | 33.44% | 50.63% | 35.21% | 30.76% | 27.74% |
Dividend Cover | 5.79 | 1.23 | 7.97 | 2.12 | 2.35 |
Dividend Yield | 0.50 | 4.60 | 0.70 | 4.00 | 3.70 |
PE Ratio | 33.90 | 17.60 | 17.70 | 11.90 | 11.50 |
PEG | n/a | 0.70 | 17.70 | n/a | 1.60 |
Dividend per Share Growth | n/a | 493.21% | (84.39%) | 244.00% | (3.88%) |
Net Asset Value per Share | 133.28p | 27.30p | (39.20p) | (99.26p) | (26.89p) |