14/11/2024  15:02:47 Chg. +32.0000 Volume Bid15:06:02 Ask15:05:40 Market Capitalization Dividend Y. P/E Ratio
2,564.0000GBX +1.26% 62,448
Turnover(GBP): 1.59 mill.
2,563.0000Bid Size: 258 2,565.0000Ask Size: 298 9.71 bill.GBP - -

Assets

2017
IFRS
in mill. GBP
2018
IFRS
in mill. GBP
2019
IFRS
in mill. GBP
2020
IFRS
in mill. GBP
2021
IFRS
in mill. GBP
Property and Equipment
  106   103.7000   112.4000   184.3000   180.8000
Intangible Assets
  234.4000   234.6000   245.2000   328.4000   290
Long-Term Investments
  3.6000   4   3.9000   4.8000   9.3000
Fixed Assets
  1,004.4000   1,011.4000   1,097.6000   1,362.6000   1,303.8000
Inventories
  118.8000   128   144.3000   170.6000   167.8000
Accounts Receivable
  187   235.2000   259.6000   286.6000   268
Cash and Cash Equivalents
  66.8000   70.7000   81.2000   106.3000   134.1000
Current Assets
  398.6000   435.4000   486.2000   575.2000   574.1000
Total Assets
  1,403   1,446.9000   1,583.8000   1,937.8000   1,877.9000

 

Liabilities

2017
IFRS
in mill. GBP
2018
IFRS
in mill. GBP
2019
IFRS
in mill. GBP
2020
IFRS
in mill. GBP
2021
IFRS
in mill. GBP
Accounts Payable
  134.8000   149.6000   164.8000   186.7000   186.7000
Long-term debt
  261.9000   289.9000   253.7000   345   322.3000
Liabilities to Banks
  263.3000   291.3000   263.2000   421.1000   326
Provisions
  123.8000   98.9000   110.2000   98.3000   84.4000
Liabilities
  624.3000   618.5000   602.4000   800.9000   710.3000
Share Capital
  38   37.9650   38   38   38
Total Equity
  778.6000   828.4000   981.4000   1,137.6000   1,167
Minority Interests
  0.0000   0.0000   0.0000   -.7000   .6000
Total liabilities equity
  1,403   1,446.9000   1,583.8000   1,937.8000   1,877.9000

 

Income Statement

2017
IFRS
in mill. GBP
2018
IFRS
in mill. GBP
2019
IFRS
in mill. GBP
2020
IFRS
in mill. GBP
2021
IFRS
in mill. GBP
Revenues
  961.7000   1,076.2000   1,210.9000   1,338.4000   1,318.2000
Depreciation (total)
  47.9000   43.4000   46.2000   -   -
Operating Result
  167.1000   181.3000   217.8000   233.4000   240.8000
Interest Income
  -   -   -   -   -
Income Before Taxes
  157.7000   171.9000   206.7000   224.1000   252.9000
Income Taxes
  -28   -17.7000   -36.9000   -39.7000   -49.6000
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   0.0000
Net Income
  129.7000   154.2000   169.8000   184.4000   203.4000

 

Per Share

2017
IFRS
in GBP
2018
IFRS
in GBP
2019
IFRS
in GBP
2020
IFRS
in GBP
2021
IFRS
in GBP
Earnings per Share
  0.3425   0.4069   0.4478   0.4866   0.5361
Dividend per Share
  0.1371   0.1468   0.1571   0.1650   0.1765

 

Cash Flow

2017
IFRS
in mill. GBP
2018
IFRS
in mill. GBP
2019
IFRS
in mill. GBP
2020
IFRS
in mill. GBP
2021
IFRS
in mill. GBP
Cash Flow from Operating Activities
  172.5000   173.3000   219   255.5000   277.6000
Cash Flow from Investing Activities
  -43.6000   -141.4000   -104   -276.4000   -64.2000
Cash Flow from Financing
  -116.6000   -25.8000   -113.6000   53.7000   -183.5000
Decrease / Increase in Cash
  12.3000   6.1000   1.4000   32.8000   29.9000
Employees
  5,771   6,113   6,508   6,992   7,120