Income Statement
(Currency in GBP)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Income
Before
Tax
|
-205.6M |
3482.2M |
2516.4M |
587.6M |
1370.6M |
Minority
Interest
|
-62.4M |
-50.7M |
-46.6M |
-46.5M |
-46.6M |
Net
Income
|
-123M |
3031.4M |
2276.2M |
-59M |
1409.1M |
Selling
General
Administrative
|
- |
- |
- |
489.9M |
489.9M |
Gross
Profit
|
-159.7M |
4395.2M |
2692.3M |
2016.3M |
1545M |
Reconciled
Depreciation
|
640.7M |
303.2M |
637.9M |
947.2M |
748.2M |
Ebit
|
-84.9M |
3554.4M |
1983.2M |
1254.5M |
738M |
Ebitda
|
555.8M |
3857.6M |
2621.1M |
2201.7M |
1486.2M |
Depreciation
And
Amortization
|
640.7M |
303.2M |
637.9M |
947.2M |
748.2M |
Operating
Income
|
-146.3M |
3755.4M |
2743.5M |
963.4M |
738M |
Other
Operating
Expenses
|
13068.9M |
5264.4M |
5063.8M |
5779M |
6808.8M |
Interest
Expense
|
396.7M |
361.8M |
372.1M |
374.4M |
363.8M |
Tax
Provision
|
-110M |
882.8M |
224.3M |
121.5M |
-57.6M |
Interest
Income
|
101.3M |
55.2M |
88.1M |
80.7M |
87M |
Net
Interest
Income
|
-261.2M |
-279.6M |
-284M |
-293.7M |
-276.8M |
Income
Tax
Expense
|
-110M |
882.8M |
224.3M |
121.5M |
-57.6M |
Total
Revenue
|
12490.7M |
8608.2M |
6826.4M |
6800.6M |
7331.6M |
Total
Operating
Expenses
|
418.5M |
1051.4M |
929.7M |
994.7M |
1022.2M |
Cost
Of
Revenue
|
12650.4M |
4213M |
4134.1M |
4784.3M |
5786.6M |
Total
Other
Income
Expense
Net
|
348.5M |
125.4M |
648.5M |
-440.6M |
632.6M |
Net
Income
From
Continuing
Ops
|
-95.6M |
2599.4M |
2292.1M |
466.1M |
1428.2M |
Net
Income
Applicable
To
Common
Shares
|
- |
3031.4M |
2276.2M |
-59M |
1409.1M |
Balance Sheet
(Currency in GBP)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Total
Assets
|
27138.4M |
25761.4M |
21591.6M |
21031.7M |
25342.4M |
Intangible
Assets
|
1002.7M |
615.8M |
512.1M |
760.5M |
621.7M |
Other
Current
Assets
|
454.9M |
459.3M |
374.9M |
503.2M |
800.3M |
Total
Liab
|
16023M |
16587.6M |
14910.5M |
16111.6M |
19501.1M |
Total
Stockholder
Equity
|
10466.3M |
9133.2M |
6681.1M |
4920.1M |
5841.3M |
Other
Current
Liab
|
4066.4M |
3738.5M |
3075.9M |
4795M |
2999M |
Common
Stock
|
547M |
536.5M |
524.5M |
523.1M |
523.4M |
Capital
Stock
|
547M |
536.5M |
524.5M |
523.1M |
523.4M |
Retained
Earnings
|
6689.8M |
6577.3M |
3921.1M |
2407.2M |
3263.3M |
Good
Will
|
957.6M |
512M |
329.2M |
340.9M |
368.5M |
Other
Assets
|
2576.1M |
1829.9M |
1473.1M |
2216.6M |
2021.4M |
Cash
|
891.8M |
1049.3M |
1600.2M |
164.6M |
431.6M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
4761M |
4658.2M |
3509.2M |
5208.2M |
7709.3M |
Current
Deferred
Revenue
|
-3784.6M |
-2943.7M |
-2491.6M |
-3549.1M |
- |
Net
Debt
|
8168.1M |
8015.4M |
7810.4M |
10007.8M |
8884.5M |
Short
Term
Debt
|
1820.6M |
1190.8M |
937.6M |
1966.9M |
697.4M |
Short
Long
Term
Debt
|
1738.5M |
1118.7M |
864.7M |
1893.8M |
668.4M |
Short
Long
Term
Debt
Total
|
9059.9M |
9064.7M |
9410.6M |
10172.4M |
9316.1M |
Other
Stockholder
Equity
|
-7236.8M |
2019.4M |
-4445.6M |
-2930.3M |
2054.6M |
Property
Plant
Equipment
|
- |
14618.7M |
13254.3M |
12814.7M |
12429.4M |
Total
Current
Assets
|
5765.8M |
6936.8M |
4520.9M |
3476.1M |
7921.5M |
Long
Term
Investments
|
- |
- |
- |
- |
1899.5M |
Short
Term
Investments
|
12.8M |
4.9M |
3.8M |
6.3M |
3.8M |
Net
Receivables
|
4024.2M |
5161.6M |
2310.9M |
2634.3M |
1436.7M |
Long
Term
Debt
|
6915.5M |
7552.5M |
8124.9M |
7546.6M |
8418.4M |
Inventory
|
394.9M |
266.6M |
234.9M |
174M |
228.5M |
Accounts
Payable
|
2658.6M |
2672.6M |
1987.3M |
1995.4M |
4012.9M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
-10784.1M |
-11656.4M |
Non
Currrent
Assets
Other
|
-18796.5M |
-16787.7M |
-15597.6M |
-15339M |
3698.5M |
Non
Current
Assets
Total
|
21372.6M |
18824.6M |
17070.7M |
17555.6M |
17420.9M |
Capital
Lease
Obligations
|
405.9M |
393.5M |
421M |
455.2M |
229.3M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in GBP)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Investments
|
-2964.4M |
136.7M |
182.5M |
182.5M |
182.5M |
Total
Cashflows
From
Investing
Activities
|
- |
-744.9M |
443.7M |
-1012.2M |
-722.5M |
Total
Cash
From
Financing
Activities
|
1312.9M |
-1433.9M |
-825.3M |
-650.2M |
-159.6M |
Net
Income
|
-146.3M |
3654.9M |
2776.5M |
719.8M |
1727.5M |
Change
In
Cash
|
-157.5M |
-550.9M |
1435.6M |
-362.2M |
199.4M |
Begin
Period
Cash
Flow
|
1049.3M |
1600.2M |
164.6M |
526.8M |
232.2M |
End
Period
Cash
Flow
|
891.8M |
1049.3M |
1600.2M |
164.6M |
431.6M |
Total
Cash
From
Operating
Activities
|
1494M |
1627.9M |
1817.2M |
1300.2M |
1176.7M |
Depreciation
|
640.7M |
303.2M |
637.9M |
947.2M |
748.2M |
Other
Cashflows
From
Investing
Activities
|
- |
-647.4M |
-296.3M |
-186.2M |
-239.8M |
Dividends
Paid
|
474.3M |
506.6M |
797.4M |
603M |
689.9M |
Change
To
Inventory
|
-137.3M |
-24.4M |
-71.7M |
122.5M |
-3.4M |
Sale
Purchase
Of
Stock
|
-131M |
-14.1M |
-12.9M |
-366.6M |
-3.6M |
Other
Cashflows
From
Financing
Activities
|
2694.6M |
40.6M |
2163.9M |
1079.6M |
1209.8M |
Capital
Expenditures
|
1816.1M |
1455.8M |
1177.3M |
1210.9M |
1508.8M |
Change
In
Working
Capital
|
-981.9M |
-50.4M |
539.7M |
5.3M |
-154M |
Other
Non
Cash
Items
|
-13.9M |
-17.6M |
-17.7M |
-14.7M |
-1165.8M |
Free
Cash
Flow
|
-322.1M |
172.1M |
639.9M |
89.3M |
-332.1M |