Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Revenue | 727.70 | 415.10 | 308.21 | 289.26 | 266.94 |
Operating Profit / Loss | 92.20 | 33.40 | 39.22 | (40.01) | (22.62) |
Net Interest | (23.50) | (21.40) | (19.47) | (30.01) | (18.09) |
Pre Tax Profit | 67.70 | 12.00 | 19.75 | (70.02) | (40.71) |
Post Tax Profit | 67.20 | 9.10 | 19.29 | (70.72) | (40.64) |
Profit for the Period | 67.20 | 8.40 | 14.45 | (67.90) | (40.64) |
Equity Holders of Parent Company | 67.20 | 8.40 | 14.45 | (67.90) | (40.64) |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 61.80p | 10.90p | 26.00p | (96.00p) | (57.00p) |
Earnings per Share (Diluted) | 61.50p | 10.90p | 26.00p | (96.00p) | (57.00p) |
Earnings per Share (Adjusted) | 61.80p | 10.90p | 26.00p | 95.98p | 102.20p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 61.80p | 10.10p | 20.00p | (92.00p) | (57.00p) |
Earnings per Share (Diluted) | 61.50p | 10.00p | 19.00p | (92.00p) | (57.00p) |
Earnings per Share (Adjusted) | 61.80p | 10.10p | 20.00p | 95.98p | 102.20p |
| | | | | |
Dividend per Share | 40.00p | n/a | n/a | n/a | n/a |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 933.80 | 1,008.70 | 514.68 | 589.00 | 648.83 |
Property, Plant and Equipment | 30.80 | 31.70 | 2.23 | 1.34 | 0.85 |
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 | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Assets | 15.00 | 5.20 | 4.68 | 5.60 | 2.62 |
Total Non-Current Assets | 979.60 | 1,045.60 | 521.59 | 595.95 | 652.30 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 39.90 | 33.20 | 26.99 | 25.81 | 23.60 |
Cash at Bank and in Hand | 212.60 | 100.30 | 84.38 | 59.03 | 68.48 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 33.40 | 32.40 | 12.94 | 8.39 | 47.00 |
Total Current Assets | 285.90 | 165.90 | 124.32 | 93.23 | 139.08 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 1,265.50 | 1,211.50 | 645.91 | 689.18 | 791.38 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 6.10 | 4.70 | n/a | 0.25 | 26.70 |
Other Current Liabilities | 151.00 | 117.90 | 52.32 | 98.22 | 128.17 |
Total Current Liabilities | 157.10 | 122.60 | 52.32 | 98.47 | 154.87 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 16.60 | 18.00 | 371.45 | 369.49 | 347.36 |
Provisions | 51.20 | 59.20 | 1.20 | 1.20 | 1.90 |
Other Non-Current Liabilities | 521.20 | 546.90 | 1.82 | 15.96 | 47.79 |
Total Non-Current Liabilities | 589.00 | 624.10 | 374.46 | 386.65 | 397.05 |
| | | | | |
Net Assets | 519.40 | 464.80 | 219.12 | 204.06 | 239.47 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 11.00 | 10.90 | 7.43 | 7.41 | 7.30 |
Share Premium Account | 8.90 | 4.70 | 2.07 | 1.34 | 403.88 |
Other Reserves | 253.20 | 258.40 | 27.19 | 27.51 | (1.35) |
Retained Earnings | 246.30 | 190.80 | 182.44 | 167.80 | (170.36) |
Shareholders Funds | 519.40 | 464.80 | 219.12 | 204.06 | 239.47 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 519.40 | 464.80 | 219.12 | 204.06 | 239.47 |
| | | | | |
| 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Operating Margin | 12.67% | (2.68%) | (3.22%) | (13.83%) | (8.47%) |
Return on Capital Employed | (26.78%) | (7.23%) | 50.88% | 285.74% | 67.72% |
Dividend Cover | 1.54 | n/a | n/a | n/a | n/a |
Dividend Yield | 3.50 | n/a | n/a | n/a | n/a |
PE Ratio | 18.40 | 64.90 | 24.50 | 8.60 | n/a |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
Net Asset Value per Share | (378.04p) | (652.74p) | (398.10p) | (351.17p) | (373.44p) |