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 | 167.49 | 339.52 | 361.80 | 319.01 | 235.93 |
Operating Profit / Loss | (57.33) | 105.82 | 106.78 | 105.94 | 95.03 |
Net Interest | (57.49) | (54.50) | (66.79) | (71.66) | (66.03) |
Pre Tax Profit | (114.82) | 51.32 | 39.99 | 50.56 | 31.37 |
Post Tax Profit | (93.62) | 37.29 | 29.97 | 39.91 | 26.31 |
Profit for the Period | (93.62) | 37.29 | 29.97 | 39.91 | 26.31 |
Equity Holders of Parent Company | (92.83) | 35.22 | 29.97 | 39.91 | 26.30 |
Minority Interests | (0.79) | 2.06 | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (52.00p) | 20.00p | 17.00p | 23.00p | 15.00p |
Earnings per Share (Diluted) | (52.00p) | 19.00p | 17.00p | 22.00p | 15.00p |
Earnings per Share (Adjusted) | (52.00p) | 20.00p | 37.00p | 32.00p | 26.10p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (52.00p) | 20.00p | 17.00p | 23.00p | 15.00p |
Earnings per Share (Diluted) | (52.00p) | 19.00p | 17.00p | 22.00p | 15.00p |
Earnings per Share (Adjusted) | (52.00p) | 20.00p | 37.00p | 32.00p | 26.10p |
| | | | | |
Dividend per Share | n/a | n/a | 12.70p | 11.30p | 9.10p |
| | | | | |
| 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 | 317.05 | 305.86 | 306.94 | 196.27 | 167.22 |
Property, Plant and Equipment | 17.61 | 24.52 | 7.76 | 10.17 | 3.58 |
Investments | 1,042.21 | 1,163.62 | n/a | n/a | 10.37 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | n/a | n/a | 0.01 |
Other Non-Current Assets | 31.78 | 10.76 | 8.11 | 7.78 | 3.69 |
Total Non-Current Assets | 1,408.66 | 1,504.76 | 322.82 | 214.22 | 184.87 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 71.37 | 48.48 | 94.21 | 56.88 | 35.00 |
Cash at Bank and in Hand | 182.89 | 115.38 | 92.00 | 35.94 | 23.00 |
Current Asset Investments | n/a | n/a | 1,087.03 | 951.47 | n/a |
Other Current Assets | n/a | n/a | n/a | n/a | 804.00 |
Total Current Assets | 254.26 | 163.86 | 1,273.24 | 1,044.29 | 862.00 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 1,662.92 | 1,668.62 | 1,596.05 | 1,258.52 | 1,048.00 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 281.20 | 232.35 | 259.05 | 171.76 | 99.37 |
Other Current Liabilities | 2.11 | 7.64 | 206.07 | 89.18 | 83.00 |
Total Current Liabilities | 283.31 | 239.99 | 465.12 | 260.94 | 182.37 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 1,077.81 | 985.62 | 923.75 | 763.74 | 681.16 |
Provisions | 18.06 | 17.64 | 14.93 | 21.94 | 14.86 |
Other Non-Current Liabilities | n/a | n/a | n/a | 16.57 | 1.72 |
Total Non-Current Liabilities | 1,095.86 | 1,003.26 | 938.68 | 802.25 | 697.74 |
| | | | | |
Net Assets | 117.00 | 202.00 | 192.00 | 195.32 | 167.39 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 1.77 | 1.77 | 1.76 | 1.75 | 1.74 |
Share Premium Account | 347.44 | 347.44 | 347.44 | 347.44 | 347.44 |
Other Reserves | (274.52) | (281.05) | (274.13) | (272.74) | (274.12) |
Retained Earnings | 38.51 | 129.24 | 116.59 | 118.70 | 92.33 |
Shareholders Funds | 113.20 | 197.39 | 192.00 | 195.15 | 167.39 |
| | | | | |
Minority Interests / Other Equity | 3.50 | 4.46 | 0.60 | 0.17 | n/a |
Total Equity | 117.00 | 202.00 | 192.00 | 195.32 | 167.39 |
| | | | | |
| 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Operating Margin | (34.23%) | 31.17% | 29.51% | 33.21% | 40.28% |
Return on Capital Employed | (4.87%) | 9.35% | 9.86% | 12.78% | 12.24% |
Dividend Cover | n/a | 4.55 | 2.91 | 2.83 | 2.87 |
Dividend Yield | n/a | 1.70 | 7.20 | 2.80 | 3.10 |
PE Ratio | n/a | 12.80 | 4.80 | 12.40 | 11.40 |
PEG | n/a | n/a | 0.30 | 0.50 | 0.40 |
Dividend per Share Growth | n/a | (65.35%) | 12.39% | 24.18% | 28.17% |
Net Asset Value per Share | (112.77p) | (58.55p) | (64.79p) | (0.54p) | 0.10p |