11/6/2024  9:00:00 PM Chg. +0.2000 Volume Bid11/6/2024 Ask11/6/2024 Market Capitalization Dividend Y. P/E Ratio
175.7000GBX +0.11% 2.14 mill.
Turnover(GBP): 3.76 mill.
154.7000Bid Size: 34,432 -Ask Size: - 1.95 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
  392.6000   441.7000   472.2000   482.3000   44.3000
Intangible Assets
  96.5000   80.6000   144   158   115.6000
Long-Term Investments
  0.0000   0.0000   17.6000   23.3000   32.1000
Fixed Assets
  1,352.6000   1,434.2000   1,883.2000   1,936.2000   1,827.5000
Inventories
  18.3000   21.4000   19.6000   22.4000   24.1000
Accounts Receivable
  609.2000   614.5000   305.7000   374.6000   329
Cash and Cash Equivalents
  89.5000   335.7000   198.4000   57.2000   94.4000
Current Assets
  726.8000   976.1000   850.8000   814   782.8000
Total Assets
  2,079.4000   2,410.3000   2,734   2,750   2,610.3000

 

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
  555.8000   533.9000   526   622.8000   558
Long-term debt
  248.9000   299.1000   616.1000   520   155.2000
Liabilities to Banks
  305   388.8000   -   -   -
Provisions
  188.5000   204.9000   237.9000   262.2000   221.2000
Liabilities
  1,536.5000   1,695.3000   1,725.6000   1,720.5000   1,576.6000
Share Capital
  24.5000   24.7000   -   -   -
Total Equity
  541.4000   713.3000   1,006.7000   1,028.2000   1,034
Minority Interests
  1.5000   1.7000   1.7000   1.5000   -.3000
Total liabilities equity
  2,079.4000   2,410.3000   -   2,750   2,610.3000

 

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
  3,248.4000   3,884.8000   4,424.6000   4,534   4,873.8000
Depreciation (total)
  7.5000   9   16   21.6000   30.9000
Operating Result
  102.5000   179.2000   216.2000   217.2000   271.6000
Interest Income
  -   -   -   -   -
Income Before Taxes
  80.7000   153.3000   192.2000   196.8000   247
Income Taxes
  -30.1000   -19.3000   -111.7000   41.8000   44.6000
Minority Interests Profit
  -.2000   -.2000   0.0000   -.4000   0.0000
Net Income
  50.4000   133.8000   303.9000   155.4000   202.4000

 

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
  0.0431   0.1089   0.2480   0.1300   0.1823
Dividend per Share
  0.0000   0.0000   0.0241   0.0286   0.0341

 

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
  102.9000   268.5000   349.9000   327.2000   393.1000
Cash Flow from Investing Activities
  -190.5000   .6000   -232.3000   -35.3000   -5.4000
Cash Flow from Financing
  116.4000   -24.7000   -250.1000   -436.8000   -347.9000
Decrease / Increase in Cash
  28.8000   244.4000   -   -   -
Employees
  43,929   45,330   50,000   56,042   46,205