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 | 190.60 | 178.30 | 160.50 | 148.00 | 126.50 |
Operating Profit / Loss | 132.80 | (27.00) | (105.40) | (96.20) | (44.50) |
Net Interest | (1.50) | 0.90 | 0.80 | (2.60) | 4.00 |
Pre Tax Profit | 131.30 | (26.10) | (104.80) | (102.20) | (40.10) |
Post Tax Profit | 122.40 | (22.10) | (88.20) | (85.70) | (32.10) |
Profit for the Period | 122.40 | (22.10) | (88.20) | (85.70) | (32.10) |
Equity Holders of Parent Company | 122.40 | (22.10) | (88.20) | (85.70) | (32.10) |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 20.50p | (3.40p) | (14.30p) | (13.65p) | (5.74p) |
Earnings per Share (Diluted) | 20.10p | (3.40p) | (14.30p) | (13.65p) | (5.74p) |
Earnings per Share (Adjusted) | 20.50p | (3.40p) | (14.30p) | (13.65p) | 7.34p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 20.50p | (3.40p) | (14.30p) | (13.65p) | (5.74p) |
Earnings per Share (Diluted) | 20.10p | (3.40p) | (14.30p) | (13.65p) | (5.74p) |
Earnings per Share (Adjusted) | 20.50p | (3.40p) | (14.30p) | (13.65p) | 7.34p |
| | | | | |
Dividend per Share | 19.00p | 6.00p | 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 | 299.70 | 326.30 | 383.30 | 496.80 | 619.60 |
Property, Plant and Equipment | 56.40 | 55.10 | 57.80 | 53.10 | 54.80 |
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 | 4.30 | 3.20 | 10.10 | 7.40 | 4.00 |
Total Non-Current Assets | 360.40 | 384.60 | 451.20 | 557.30 | 678.40 |
| | | | | |
Current Assets | | | | | |
Inventories | 28.80 | 27.70 | 26.70 | 23.40 | 18.40 |
Trade and Other Receivables | 198.20 | 44.30 | 35.30 | 34.10 | 56.60 |
Cash at Bank and in Hand | 78.60 | 74.10 | 108.20 | 103.70 | 92.50 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Current Assets | 305.60 | 146.10 | 170.20 | 161.20 | 167.50 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 666.00 | 530.70 | 621.40 | 718.50 | 845.90 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 1.20 | 1.20 | 0.20 | n/a | n/a |
Other Current Liabilities | 84.00 | 62.90 | 72.10 | 70.10 | 70.30 |
Total Current Liabilities | 85.20 | 64.10 | 72.30 | 70.10 | 70.30 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 3.00 | 6.40 | 3.80 | n/a | n/a |
Provisions | 31.30 | 36.30 | 45.50 | 56.70 | 80.30 |
Other Non-Current Liabilities | 2.10 | 4.50 | 5.50 | 13.20 | 18.10 |
Total Non-Current Liabilities | 36.40 | 47.20 | 54.80 | 69.90 | 98.40 |
| | | | | |
Net Assets | 544.40 | 419.40 | 494.30 | 578.50 | 677.20 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |
Share Premium Account | 61.70 | 61.60 | 61.60 | 61.50 | 102.30 |
Other Reserves | 366.60 | 350.20 | 487.30 | 625.40 | 598.40 |
Retained Earnings | 115.90 | 7.40 | (54.80) | (108.60) | (23.70) |
Shareholders Funds | 544.40 | 419.40 | 494.30 | 578.50 | 677.20 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 544.40 | 419.40 | 494.30 | 578.50 | 677.20 |
| | | | | |
| 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Operating Margin | 69.67% | (15.14%) | (65.67%) | (65.00%) | (35.18%) |
Return on Capital Employed | 47.39% | (19.71%) | (65.79%) | (71.97%) | (42.45%) |
Dividend Cover | n/a | n/a | n/a | n/a | n/a |
Dividend Yield | n/a | n/a | n/a | n/a | n/a |
PE Ratio | 6.10 | n/a | n/a | n/a | 20.20 |
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 | 41.02p | 15.61p | 18.61p | 13.69p | 9.65p |