07/11/2024  13:49:11 Chg. +2.6000 Volume Bid13:49:55 Ask13:49:58 Market Capitalization Dividend Y. P/E Ratio
353.2000GBX +0.74% 82,418
Turnover(GBP): 291,389.8750
353.0000Bid Size: 60 353.7000Ask Size: 477 2.88 bill.GBP - -

Assets

2019
IFRS
in mill. GBP
2020
IFRS
in mill. GBP
2021
IFRS
in mill. GBP
2022
IFRS
in mill. GBP
2023
IFRS
in mill. GBP
Property and Equipment
  468.6000   785   1,257.8000   1,777.8000   1,794.9000
Intangible Assets
  185.8000   239.5000   345.2000   377.2000   461.3000
Long-Term Investments
  177.3000   166.8000   211.4000   181.6000   93.5000
Fixed Assets
  1,284   1,647.1000   2,498.3000   3,040.1000   2,991.5000
Inventories
  52.3000   61.6000   86.7000   106.8000   127.1000
Accounts Receivable
  150   200.6000   323.9000   329.3000   375.4000
Cash and Cash Equivalents
  750.6000   1,706.8000   1,468.6000   1,328   884.8000
Current Assets
  952.9000   2,381.1000   1,885.3000   1,773.1000   1,437.5000
Total Assets
  2,293.2000   4,028.2000   4,383.6000   4,831.2000   4,429.5000

 

Liabilities

2019
IFRS
in mill. GBP
2020
IFRS
in mill. GBP
2021
IFRS
in mill. GBP
2022
IFRS
in mill. GBP
2023
IFRS
in mill. GBP
Accounts Payable
  349.6000   422.9000   393.2000   506.3000   468.4000
Long-term debt
  219.7000   997.4000   1,777.4000   1,836.3000   1,459.5000
Liabilities to Banks
  220.2000   997.7000   -   -   -
Provisions
  84.8000   63.3000   74.1000   41.1000   40.8000
Liabilities
  1,234.9000   2,191   2,674.2000   2,878.9000   2,918
Share Capital
  14.2000   15   -   -   -
Total Equity
  1,048.9000   1,765.8000   1,588.2000   1,837.9000   1,487.4000
Minority Interests
  0.0000   71.4000   121.2000   96.4000   23.6000
Total liabilities equity
  2,293.2000   4,028.2000   4,383.6000   4,831.2000   4,429.5000

 

Income Statement

2019
IFRS
in mill. GBP
2020
IFRS
in mill. GBP
2021
IFRS
in mill. GBP
2022
IFRS
in mill. GBP
2023
IFRS
in mill. GBP
Revenues
  1,756.6000   2,331.8000   2,498.3000   2,513.8000   2,825
Depreciation (total)
  -   -   -   -   -
Operating Result
  -186.5000   8.8000   -134.6000   -452.6000   -333.2000
Interest Income
  -   -   -42.3000   -48.2000   -50.2000
Income Before Taxes
  -214.5000   -44   -   -   -
Income Taxes
  2.7000   -25.6000   8.8000   -19.5000   16.2000
Minority Interests Profit
  0.0000   0.0000   -37.5000   -25.8000   73
Net Income
  -211.8000   -69.6000   -223.2000   -455.5000   -314

 

Per Share

2019
IFRS
in GBP
2020
IFRS
in GBP
2021
IFRS
in GBP
2022
IFRS
in GBP
2023
IFRS
in GBP
Earnings per Share
  -0.2937   -0.1755   -0.3000   -0.5800   -0.3840
Dividend per Share
  0.0000   0.0000   -   -   -

 

Cash Flow

2019
IFRS
in mill. GBP
2020
IFRS
in mill. GBP
2021
IFRS
in mill. GBP
2022
IFRS
in mill. GBP
2023
IFRS
in mill. GBP
Cash Flow from Operating Activities
  51.7000   225.4000   -16   7.9000   82.2000
Cash Flow from Investing Activities
  -264   -682.8000   -524   -717.4000   -500.1000
Cash Flow from Financing
  552.1000   1,526   282.5000   547.1000   -10.1000
Decrease / Increase in Cash
  339.8000   1,068.6000   -   -   -
Employees
  15,144   17,121   19,347   19,744   18,869