Income Statement
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
333.1M |
194.8M |
-128.2M |
401.8M |
132.1M |
Minority
Interest
|
-5M |
-4.9M |
19.3M |
20.3M |
23.3M |
Net
Income
|
234.9M |
117M |
-137.2M |
322.9M |
48.2M |
Selling
General
Administrative
|
555.4M |
507.7M |
603M |
370.1M |
415.8M |
Gross
Profit
|
1325.3M |
1140.9M |
877.8M |
1272.1M |
1301.3M |
Reconciled
Depreciation
|
113.6M |
95M |
107.7M |
124.9M |
58.1M |
Ebit
|
400.3M |
226.9M |
-82.7M |
448.6M |
168.6M |
Ebitda
|
493.8M |
328.6M |
25M |
519.2M |
226.7M |
Depreciation
And
Amortization
|
93.5M |
101.7M |
107.7M |
70.6M |
58.1M |
Operating
Income
|
400.3M |
226.9M |
-82.7M |
448.6M |
385.1M |
Other
Operating
Expenses
|
7732.4M |
7413.2M |
6929.4M |
9006.6M |
8891.9M |
Interest
Expense
|
47.1M |
38.8M |
45.5M |
67.3M |
43.5M |
Tax
Provision
|
98.2M |
72.9M |
9M |
73.1M |
76.9M |
Interest
Income
|
20.9M |
12.4M |
12.5M |
20.5M |
14.4M |
Net
Interest
Income
|
-37M |
-32.1M |
-36.6M |
-47.2M |
-27.8M |
Income
Tax
Expense
|
98.2M |
72.9M |
9M |
73.1M |
76.9M |
Total
Revenue
|
8132.7M |
7640.1M |
6837.8M |
9379.7M |
9277M |
Total
Operating
Expenses
|
925M |
914M |
969.4M |
899M |
916.2M |
Cost
Of
Revenue
|
6807.4M |
6499.2M |
5960M |
8107.6M |
7975.7M |
Total
Other
Income
Expense
Net
|
-67.2M |
-32.1M |
-45.5M |
-46.8M |
-253M |
Net
Income
From
Continuing
Ops
|
234.9M |
121.9M |
-137.2M |
328.7M |
55.2M |
Net
Income
Applicable
To
Common
Shares
|
- |
117M |
-140.1M |
322.9M |
32.4M |
Balance Sheet
(Currency in GBP)
Breakdown |
30-06-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
- |
6963.7M |
3558.1M |
3634.4M |
4462.8M |
Intangible
Assets
|
- |
903.7M |
277.8M |
331.2M |
362.2M |
Other
Current
Assets
|
- |
1004.9M |
434.1M |
515.91M |
787.5M |
Total
Liab
|
- |
5396.7M |
2427.6M |
2550.7M |
3164.2M |
Total
Stockholder
Equity
|
- |
1532.8M |
1108.9M |
1064.4M |
1278.3M |
Other
Current
Liab
|
- |
182.9M |
129.8M |
141.9M |
238.9M |
Common
Stock
|
- |
37.6M |
38.5M |
39.4M |
40M |
Capital
Stock
|
- |
37.6M |
38.5M |
39.4M |
40M |
Retained
Earnings
|
- |
820.4M |
1008.7M |
985.6M |
1141.4M |
Good
Will
|
- |
270.3M |
116.3M |
119M |
215.7M |
Other
Assets
|
- |
- |
0.2M |
-0.01M |
175.7M |
Cash
|
- |
972.8M |
524.6M |
400M |
335M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
- |
3710.6M |
1742.2M |
1816.8M |
2342.2M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
968.5M |
17.1M |
148.9M |
337.9M |
Short
Term
Debt
|
- |
629.7M |
64.1M |
64.6M |
106.9M |
Short
Long
Term
Debt
|
- |
546.3M |
7.6M |
6.1M |
50.1M |
Short
Long
Term
Debt
Total
|
- |
1941.3M |
541.7M |
548.9M |
672.9M |
Other
Stockholder
Equity
|
- |
674.8M |
61.7M |
39.4M |
96.9M |
Property
Plant
Equipment
|
- |
- |
809.4M |
827.1M |
1008.4M |
Total
Current
Assets
|
- |
4353.7M |
2093.8M |
2132.3M |
2689.6M |
Long
Term
Investments
|
- |
- |
- |
- |
11.2M |
Short
Term
Investments
|
- |
0.2M |
0.2M |
0.2M |
0.2M |
Net
Receivables
|
- |
816.8M |
0.2M |
335.8M |
478.1M |
Long
Term
Debt
|
- |
895.6M |
210M |
210M |
270M |
Inventory
|
- |
2375.8M |
1134.7M |
1216.2M |
1566.9M |
Accounts
Payable
|
- |
2898M |
1548.3M |
1610.3M |
1996.4M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
-747.8M |
-630.8M |
Non
Currrent
Assets
Other
|
- |
174.7M |
183.9M |
150.4M |
117.6M |
Non
Current
Assets
Total
|
- |
2610M |
1464.3M |
1502.1M |
1773.2M |
Capital
Lease
Obligations
|
- |
499.4M |
324.1M |
332.8M |
352.8M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-475.4M |
13.2M |
2M |
0.1M |
-0.1M |
Total
Cashflows
From
Investing
Activities
|
- |
13.2M |
2.4M |
136M |
-237.7M |
Total
Cash
From
Financing
Activities
|
366.5M |
-212.7M |
-159.9M |
-488M |
-99.8M |
Net
Income
|
420.8M |
226.9M |
-91.6M |
448.6M |
48.2M |
Change
In
Cash
|
461.3M |
112.5M |
97.1M |
-84.2M |
46.8M |
Begin
Period
Cash
Flow
|
588.8M |
476.3M |
379.2M |
463.4M |
416.6M |
End
Period
Cash
Flow
|
1050.1M |
588.8M |
476.3M |
379.2M |
463.4M |
Total
Cash
From
Operating
Activities
|
493.5M |
377M |
254.8M |
327.2M |
375.7M |
Depreciation
|
113.6M |
95M |
107.7M |
124.9M |
58.1M |
Other
Cashflows
From
Investing
Activities
|
- |
-2.5M |
49.9M |
205.6M |
-112.5M |
Dividends
Paid
|
88.7M |
52.2M |
52.2M |
110.5M |
115.2M |
Change
To
Inventory
|
-395.8M |
36.3M |
351M |
94.8M |
-41.5M |
Sale
Purchase
Of
Stock
|
-73.3M |
-86.7M |
-32.1M |
-99.3M |
-12.6M |
Other
Cashflows
From
Financing
Activities
|
532.2M |
1.2M |
37.9M |
-9.3M |
15.4M |
Capital
Expenditures
|
68.5M |
64.6M |
47.5M |
69.6M |
125.2M |
Change
In
Working
Capital
|
110.6M |
58.1M |
83.4M |
-47.1M |
42.8M |
Other
Non
Cash
Items
|
-161.7M |
102.5M |
258.6M |
-73.9M |
219.1M |
Free
Cash
Flow
|
425M |
312.4M |
207.3M |
257.6M |
250.5M |