Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
---|
Revenue | 3,620.00 | 3,421.30 | 2,766.70 | 4,083.80 | 4,148.60 |
Operating Profit / Loss | 101.00 | 112.60 | 12.50 | (116.80) | (25.70) |
Net Interest | (43.80) | (34.00) | (38.00) | (39.90) | (27.50) |
Pre Tax Profit | 57.20 | 78.60 | (25.50) | (156.70) | (53.20) |
Post Tax Profit | 45.50 | 65.50 | (21.60) | (148.90) | (57.00) |
Profit for the Period | 45.50 | 65.50 | (24.70) | (117.40) | (50.50) |
Equity Holders of Parent Company | 44.50 | 70.00 | 9.00 | (117.40) | (50.50) |
Minority Interests | 1.00 | (4.50) | (33.70) | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 3.30p | 4.70p | (1.60p) | (10.70p) | (4.10p) |
Earnings per Share (Diluted) | 3.10p | 4.60p | (1.60p) | (10.70p) | (4.10p) |
Earnings per Share (Adjusted) | 3.20p | 4.90p | (0.30p) | (1.80p) | 2.50p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 3.30p | 4.40p | (1.80p) | (8.40p) | (3.60p) |
Earnings per Share (Diluted) | 3.10p | 4.30p | (1.80p) | (8.40p) | (3.60p) |
Earnings per Share (Adjusted) | 3.20p | 5.00p | 0.60p | (1.20p) | 2.80p |
| | | | | |
Dividend per Share | n/a | n/a | n/a | n/a | 1.50p |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 157.00 | 161.40 | 160.50 | 172.30 | 274.10 |
Property, Plant and Equipment | 515.90 | 499.50 | 572.80 | 628.30 | 463.90 |
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 | 26.40 | 37.60 | 53.00 | 46.10 | 9.80 |
Total Non-Current Assets | 699.30 | 698.50 | 786.30 | 846.70 | 747.80 |
| | | | | |
Current Assets | | | | | |
Inventories | 620.30 | 512.80 | 608.80 | 839.10 | 959.60 |
Trade and Other Receivables | 118.10 | 103.40 | 94.60 | 106.90 | 114.80 |
Cash at Bank and in Hand | 171.90 | 200.10 | 56.00 | 55.70 | 51.40 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 9.40 | 14.90 | 102.40 | 152.40 | 141.90 |
Total Current Assets | 919.70 | 831.20 | 861.80 | 1,154.10 | 1,267.70 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 1,619.00 | 1,529.70 | 1,648.10 | 2,000.80 | 2,015.50 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 124.20 | 189.20 | 24.50 | 23.90 | n/a |
Other Current Liabilities | 850.20 | 729.90 | 945.10 | 1,228.80 | 1,314.40 |
Total Current Liabilities | 974.40 | 919.10 | 969.60 | 1,252.70 | 1,314.40 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 288.90 | 282.70 | 375.10 | 413.20 | 179.00 |
Provisions | n/a | n/a | n/a | n/a | 1.60 |
Other Non-Current Liabilities | 74.70 | 102.30 | 176.70 | 166.00 | 174.90 |
Total Non-Current Liabilities | 363.60 | 385.00 | 551.80 | 579.20 | 355.50 |
| | | | | |
Net Assets | 281.00 | 225.60 | 126.70 | 168.90 | 345.60 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 69.90 | 69.90 | 69.90 | 69.90 | 70.00 |
Share Premium Account | 56.80 | 56.80 | 56.80 | 56.80 | 56.80 |
Other Reserves | 18.70 | 18.20 | 17.20 | 17.20 | 17.30 |
Retained Earnings | 135.60 | 80.70 | (17.20) | 25.00 | 201.50 |
Shareholders Funds | 281.00 | 225.60 | 126.70 | 168.90 | 345.60 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 281.00 | 225.60 | 126.70 | 168.90 | 345.60 |
| | | | | |
| 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
---|
Operating Margin | 2.79% | 3.29% | 0.45% | (2.86%) | (0.62%) |
Return on Capital Employed | 18.80% | 21.00% | 3.42% | (26.93%) | (10.19%) |
Dividend Cover | n/a | n/a | n/a | n/a | 1.67 |
Dividend Yield | n/a | n/a | n/a | n/a | 6.70 |
PE Ratio | 6.00 | 4.70 | n/a | n/a | 9.00 |
PEG | n/a | 0.10 | 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 | 8.88p | 4.60p | (2.42p) | (0.24p) | 5.12p |