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 | 2,124.00 | 2,056.00 | 1,911.00 | 1,768.00 | 1,515.00 |
Operating Profit / Loss | 759.00 | 745.00 | 759.00 | 635.00 | 432.00 |
Net Interest | (70.00) | (87.00) | (66.00) | (62.00) | (63.00) |
Pre Tax Profit | 685.00 | 651.00 | 685.00 | 564.00 | 364.00 |
Post Tax Profit | 487.00 | 465.00 | 553.00 | 586.00 | 263.00 |
Profit for the Period | 487.00 | 465.00 | 553.00 | 561.00 | 193.00 |
Equity Holders of Parent Company | 421.00 | 417.00 | 480.00 | 505.00 | 152.00 |
Minority Interests | 66.00 | 48.00 | 73.00 | 56.00 | 41.00 |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 120.30p | 119.50p | 138.30p | 153.60p | 63.80p |
Earnings per Share (Diluted) | 118.90p | 118.10p | 136.00p | 150.10p | 62.50p |
Earnings per Share (Adjusted) | 209.70p | 200.30p | 173.80p | 148.70p | 124.70p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 120.30p | 119.50p | 138.30p | 146.40p | 43.50p |
Earnings per Share (Diluted) | 118.90p | 118.10p | 136.00p | 143.00p | 42.60p |
Earnings per Share (Adjusted) | 209.70p | 200.30p | 173.80p | 148.70p | 129.70p |
| | | | | |
Dividend per Share | n/a | 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 | 4,324.00 | 4,421.00 | 4,687.00 | 4,589.00 | 4,124.00 |
Property, Plant and Equipment | 297.00 | 288.00 | 149.00 | 129.00 | 108.00 |
Investments | 305.00 | 294.00 | 56.00 | 91.00 | 3.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | n/a | 4.00 | 28.00 |
Other Non-Current Assets | 146.00 | 134.00 | 121.00 | 149.00 | 158.00 |
Total Non-Current Assets | 5,072.00 | 5,137.00 | 5,013.00 | 4,962.00 | 4,421.00 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | 3.00 |
Trade and Other Receivables | 594.00 | 566.00 | 785.00 | 689.00 | 637.00 |
Cash at Bank and in Hand | 1,785.00 | 1,493.00 | 1,510.00 | 1,381.00 | 1,151.00 |
Current Asset Investments | n/a | n/a | n/a | 19.00 | n/a |
Other Current Assets | 841,690.00 | 796,455.00 | 835,538.00 | 734,923.00 | 558,584.00 |
Total Current Assets | 844,069.00 | 798,514.00 | 837,833.00 | 737,012.00 | 560,375.00 |
| | | | | |
Other Assets | n/a | n/a | n/a | 6.00 | n/a |
Total Assets | 849,141.00 | 803,651.00 | 842,846.00 | 741,980.00 | 564,796.00 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 605.00 | 512.00 | 561.00 | 522.00 | 619.00 |
Other Current Liabilities | 842,365.00 | 797,026.00 | 836,292.00 | 735,650.00 | 559,141.00 |
Total Current Liabilities | 842,970.00 | 797,538.00 | 836,853.00 | 736,172.00 | 559,760.00 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 1,346.00 | 1,573.00 | 1,642.00 | 1,431.00 | 547.00 |
Provisions | 425.00 | 445.00 | 485.00 | 511.00 | 715.00 |
Other Non-Current Liabilities | 275.00 | 294.00 | 168.00 | 114.00 | 160.00 |
Total Non-Current Liabilities | 2,046.00 | 2,312.00 | 2,295.00 | 2,056.00 | 1,422.00 |
| | | | | |
Net Assets | 4,125.00 | 3,801.00 | 3,698.00 | 3,752.00 | 3,614.00 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 24.00 | 24.00 | 24.00 | 24.00 | 24.00 |
Share Premium Account | 971.00 | 967.00 | 965.00 | 964.00 | 961.00 |
Other Reserves | 911.00 | 668.00 | 1,930.00 | 1,820.00 | 1,862.00 |
Retained Earnings | 1,805.00 | 1,796.00 | 424.00 | 419.00 | 259.00 |
Shareholders Funds | 3,711.00 | 3,455.00 | 3,343.00 | 3,227.00 | 3,106.00 |
| | | | | |
Minority Interests / Other Equity | 414.00 | 346.00 | 355.00 | 525.00 | 508.00 |
Total Equity | 4,125.00 | 3,801.00 | 3,698.00 | 3,752.00 | 3,614.00 |
| | | | | |
| 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Operating Margin | 35.55% | 35.89% | 39.72% | 35.92% | 28.51% |
Return on Capital Employed | 34.68% | 38.64% | 44.20% | 38.48% | 31.15% |
Dividend Cover | 2.80 | 2.86 | 2.88 | 2.88 | 2.89 |
Dividend Yield | 0.70 | 0.70 | 0.60 | 0.50 | 0.40 |
PE Ratio | 49.40 | 52.90 | 61.50 | 75.40 | 90.30 |
PEG | 9.90 | 3.50 | 3.60 | 4.00 | 4.30 |
Dividend per Share Growth | 7.14% | 15.89% | 17.05% | 19.44% | 20.00% |
Net Asset Value per Share | (56.86p) | (177.65p) | (285.01p) | (242.61p) | n/a |