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 | 10,796.00 | 14,253.00 | 13,402.00 | 13,133.00 | 12,590.00 |
Operating Profit / Loss | (351.00) | 4,232.00 | 3,359.00 | 2,239.00 | (4,082.00) |
Net Interest | n/a | n/a | n/a | n/a | n/a |
Pre Tax Profit | (351.00) | 4,232.00 | 3,359.00 | 2,239.00 | (4,082.00) |
Post Tax Profit | (434.00) | 3,800.00 | 2,151.00 | 1,415.00 | (5,248.00) |
Profit for the Period | (434.00) | 3,800.00 | 2,151.00 | 1,415.00 | (5,248.00) |
Equity Holders of Parent Company | (434.00) | 3,800.00 | 2,159.00 | 1,380.00 | (6,955.00) |
Minority Interests | n/a | n/a | (8.00) | 35.00 | 1,707.00 |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (6.20p) | 26.00p | 13.50p | 6.30p | (59.50p) |
Earnings per Share (Diluted) | (6.20p) | 25.90p | 13.40p | 6.30p | (59.50p) |
Earnings per Share (Adjusted) | (6.20p) | 26.00p | 13.50p | 6.30p | 5.20p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (6.20p) | 26.00p | 13.50p | 6.30p | (59.50p) |
Earnings per Share (Diluted) | (6.20p) | 25.90p | 13.40p | 6.30p | (59.50p) |
Earnings per Share (Adjusted) | (6.20p) | 26.00p | 13.50p | 6.30p | 5.20p |
| | | | | |
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 | 6,655.00 | 6,622.00 | 6,616.00 | 6,543.00 | 6,480.00 |
Property, Plant and Equipment | n/a | n/a | n/a | n/a | 4,590.00 |
Investments | n/a | n/a | n/a | n/a | 703.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 221,671.00 | 211,481.00 | 133,349.00 | 160,843.00 | 246,981.00 |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 228,326.00 | 218,103.00 | 139,965.00 | 167,386.00 | 258,754.00 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | n/a | n/a | n/a | n/a | 3,713.00 |
Cash at Bank and in Hand | 124,489.00 | 80,993.00 | n/a | n/a | n/a |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 369,796.00 | 338,888.00 | 409,861.00 | 422,487.00 | 534,386.00 |
Total Current Assets | 494,285.00 | 419,881.00 | 409,861.00 | 422,487.00 | 538,099.00 |
| | | | | |
Other Assets | 76,880.00 | 85,055.00 | 144,409.00 | 148,183.00 | 1,803.00 |
Total Assets | 799,491.00 | 723,039.00 | 694,235.00 | 738,056.00 | 798,656.00 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 9,962.00 | 9,979.00 | 10,535.00 | 12,722.00 | 19,419.00 |
Provisions | n/a | n/a | n/a | n/a | 13,498.00 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 9,962.00 | 9,979.00 | 10,535.00 | 12,722.00 | 32,917.00 |
| | | | | |
Net Assets | 43,824.00 | 43,556.00 | 46,490.00 | 49,093.00 | 49,404.00 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 38,367.00 | 38,993.00 | 41,182.00 | n/a | 11,823.00 |
Share Premium Account | n/a | n/a | n/a | n/a | 25,693.00 |
Other Reserves | 5,493.00 | 4,554.00 | n/a | n/a | 24,029.00 |
Retained Earnings | n/a | n/a | 4,554.00 | n/a | (12,936.00) |
Shareholders Funds | 43,860.00 | 43,547.00 | 45,736.00 | 48,330.00 | 48,609.00 |
| | | | | |
Minority Interests / Other Equity | (36.00) | 9.00 | 754.00 | 763.00 | 795.00 |
Total Equity | 43,824.00 | 43,556.00 | 46,490.00 | 49,093.00 | 49,404.00 |
| | | | | |
| 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Operating Margin | (3.25%) | 29.69% | 25.06% | 17.05% | (32.42%) |
Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
Dividend Cover | (2.07) | 13.00 | 2.45 | n/a | n/a |
Dividend Yield | n/a | n/a | n/a | n/a | n/a |
PE Ratio | n/a | 433.40 | 834.70 | 1,788.70 | 2,169.20 |
PEG | n/a | 4.70 | 7.30 | 85.20 | n/a |
Dividend per Share Growth | 50.00% | (63.64%) | n/a | n/a | n/a |
Net Asset Value per Share | 307.31p | 306.07p | 332.03p | n/a | n/a |