Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 30 Mar '22 | 31 Mar '21 | 30 Mar '21 | 31 Mar '20 | 30 Mar '20 |
---|
Revenue | 1,185.30 | 820.40 | 820.40 | 833.80 | 833.80 |
Operating Profit / Loss | (6.50) | 36.60 | 36.60 | 95.00 | 95.00 |
Net Interest | (12.10) | (2.40) | (2.40) | (3.00) | (3.00) |
Pre Tax Profit | (18.60) | 34.20 | 34.20 | 92.00 | 92.00 |
Post Tax Profit | (62.60) | 24.80 | 24.80 | 69.80 | 69.80 |
Profit for the Period | (62.60) | 24.80 | 24.80 | 69.80 | 69.80 |
Equity Holders of Parent Company | (62.60) | 24.80 | 24.80 | 69.80 | 69.80 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (20.78p) | 11.35p | 11.35p | 34.78p | 34.78p |
Earnings per Share (Diluted) | (20.78p) | 11.27p | 11.27p | 34.60p | 34.60p |
Earnings per Share (Adjusted) | 100.37p | 81.86p | 81.86p | 87.20p | 87.20p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (20.78p) | 11.35p | 11.35p | 34.78p | 34.78p |
Earnings per Share (Diluted) | (20.78p) | 11.27p | 11.27p | 34.60p | 34.60p |
Earnings per Share (Adjusted) | 100.37p | 81.86p | 81.86p | 87.20p | 87.20p |
| | | | | |
Dividend per Share | 37.50p | 39.00p | 39.00p | n/a | 44.50p |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 30 Mar '22 | 31 Mar '21 | 30 Mar '21 | 31 Mar '20 | 30 Mar '20 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 5,477.10 | 5,566.40 | 5,566.40 | 1,810.50 | 1,810.50 |
Property, Plant and Equipment | 139.80 | 160.40 | 160.40 | 107.10 | 107.10 |
Investments | 0.40 | 0.40 | 0.40 | n/a | n/a |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 0.00 | n/a | n/a | n/a | n/a |
Other Non-Current Assets | 78.50 | 54.20 | 54.20 | 38.40 | 38.40 |
Total Non-Current Assets | 5,695.80 | 5,781.40 | 5,781.40 | 1,956.00 | 1,956.00 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 381.20 | 317.00 | 317.00 | 242.20 | 242.20 |
Cash at Bank and in Hand | 279.30 | 286.60 | 286.60 | 114.50 | 114.50 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 314.20 | 242.80 | 242.80 | 162.70 | 162.70 |
Total Current Assets | 974.70 | 846.40 | 846.40 | 519.40 | 519.40 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 6,670.50 | 6,627.80 | 6,627.80 | 2,475.40 | 2,475.40 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 22.10 | 22.90 | 22.90 | 17.00 | 17.00 |
Other Current Liabilities | 586.00 | 556.60 | 556.60 | 332.00 | 332.00 |
Total Current Liabilities | 608.10 | 579.50 | 579.50 | 349.00 | 349.00 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 757.80 | 742.90 | 742.90 | 53.30 | 53.30 |
Provisions | 71.20 | 82.00 | 82.00 | 119.90 | 119.90 |
Other Non-Current Liabilities | 24.20 | 30.70 | 30.70 | 11.50 | 11.50 |
Total Non-Current Liabilities | 853.20 | 855.60 | 855.60 | 184.70 | 184.70 |
| | | | | |
Net Assets | 5,209.20 | 5,192.70 | 5,192.70 | 1,941.70 | 1,941.70 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 10.70 | 10.70 | 10.70 | 5.70 | 5.70 |
Share Premium Account | 2,842.10 | 3,842.10 | 3,842.10 | 574.50 | 574.50 |
Other Reserves | 1,370.40 | 1,209.60 | 1,209.60 | 1,180.30 | 1,180.30 |
Retained Earnings | 986.00 | 130.30 | 130.30 | 181.20 | 181.20 |
Shareholders Funds | 5,209.20 | 5,192.70 | 5,192.70 | 1,941.70 | 1,941.70 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 5,209.20 | 5,192.70 | 5,192.70 | 1,941.70 | 1,941.70 |
| | | | | |
| 30 Mar '22 | 31 Mar '21 | 30 Mar '21 | 31 Mar '20 | 30 Mar '20 |
---|
Operating Margin | (0.55%) | 4.46% | 4.46% | 11.39% | 11.39% |
Return on Capital Employed | (1.11%) | 7.72% | 7.72% | 29.56% | 29.56% |
Dividend Cover | 2.68 | 2.10 | 2.10 | 1.96 | 1.96 |
Dividend Yield | 1.50 | 1.10 | 1.10 | 1.60 | 1.60 |
PE Ratio | 24.40 | 41.80 | 41.80 | 32.10 | 32.10 |
PEG | n/a | n/a | n/a | 5.40 | 5.40 |
Dividend per Share Growth | n/a | n/a | 4.00% | 14.10% | 14.10% |
Net Asset Value per Share | (88.82p) | (124.08p) | (123.90p) | 43.56p | 43.50p |