Income Statement
(Currency in GBP)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Income
Before
Tax
|
167.9M |
274.1M |
267.2M |
310.7M |
384.7M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
132.2M |
-87.2M |
212.2M |
158.8M |
315.3M |
Selling
General
Administrative
|
- |
- |
392.1M |
388.7M |
13.8M |
Gross
Profit
|
1830.6M |
1741.2M |
1680.3M |
1712.5M |
1638.9M |
Reconciled
Depreciation
|
417.3M |
401.6M |
379.8M |
366.9M |
345.9M |
Ebit
|
585.4M |
550.9M |
530.4M |
573.1M |
638.2M |
Ebitda
|
1002.7M |
952.5M |
910.2M |
940M |
984.1M |
Depreciation
And
Amortization
|
417.3M |
401.6M |
379.8M |
366.9M |
345.9M |
Operating
Income
|
505.2M |
499.7M |
468.9M |
557.1M |
599.2M |
Other
Operating
Expenses
|
1656.3M |
1437.1M |
1356.5M |
1275.3M |
1168.2M |
Interest
Expense
|
445.4M |
321.7M |
244.5M |
245.7M |
253.5M |
Tax
Provision
|
35.7M |
361.3M |
55M |
151.9M |
69.4M |
Interest
Income
|
81.9M |
52.9M |
57.4M |
58.6M |
61.2M |
Net
Interest
Income
|
-361.4M |
-268.2M |
-185.9M |
-187.3M |
-193.1M |
Income
Tax
Expense
|
35.7M |
361.3M |
55M |
151.9M |
69.4M |
Total
Revenue
|
2165.1M |
1943.3M |
1827.2M |
1843.5M |
1767.4M |
Total
Operating
Expenses
|
1656.3M |
1437.1M |
1356.5M |
1275.3M |
1039.7M |
Cost
Of
Revenue
|
334.5M |
202.1M |
146.9M |
131M |
128.5M |
Total
Other
Income
Expense
Net
|
-337.3M |
-225.6M |
-201.7M |
-246.4M |
-214.5M |
Net
Income
From
Continuing
Ops
|
132.2M |
-87.2M |
212.2M |
158.8M |
315.3M |
Net
Income
Applicable
To
Common
Shares
|
- |
-87.2M |
212.2M |
158.8M |
315.3M |
Balance Sheet
(Currency in GBP)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Total
Assets
|
12148.6M |
11554.2M |
11023.1M |
10801.7M |
10204.1M |
Intangible
Assets
|
185.9M |
179.6M |
164M |
153.8M |
124.2M |
Other
Current
Assets
|
665.3M |
665.3M |
541.1M |
550.4M |
528.3M |
Total
Liab
|
11178M |
10290.3M |
9884.4M |
9558M |
9040M |
Total
Stockholder
Equity
|
970.6M |
1263.9M |
1138.7M |
1243.7M |
1164.1M |
Other
Current
Liab
|
967.5M |
970M |
1037.6M |
1026.9M |
485.2M |
Common
Stock
|
249.1M |
248.1M |
237.2M |
236.5M |
235.9M |
Capital
Stock
|
249.1M |
248.1M |
237.2M |
236.5M |
235.9M |
Retained
Earnings
|
162.5M |
473M |
651.7M |
802.3M |
707.4M |
Good
Will
|
92.7M |
91.4M |
91.4M |
91.4M |
90.9M |
Other
Assets
|
- |
142.1M |
155.7M |
199.7M |
264.9M |
Cash
|
34.2M |
115.4M |
56.2M |
48.6M |
26.3M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
1090.2M |
1059.1M |
1078.4M |
1072.3M |
735.2M |
Current
Deferred
Revenue
|
-915.1M |
-931.6M |
-1019.4M |
-1003.6M |
- |
Net
Debt
|
7269.4M |
6615.7M |
6559.7M |
6384.5M |
6027.9M |
Short
Term
Debt
|
317.4M |
365.2M |
503.1M |
475.4M |
197M |
Short
Long
Term
Debt
|
309.1M |
358.1M |
495.4M |
469.6M |
192.9M |
Short
Long
Term
Debt
Total
|
7303.6M |
6731.1M |
6615.9M |
6433.1M |
6054.2M |
Other
Stockholder
Equity
|
-411.6M |
-721.1M |
-888.9M |
-1038.8M |
220.8M |
Property
Plant
Equipment
|
- |
10338.3M |
10006M |
9709.6M |
9085.6M |
Total
Current
Assets
|
830.9M |
787.6M |
606M |
606.4M |
575.4M |
Long
Term
Investments
|
- |
- |
- |
- |
63.1M |
Short
Term
Investments
|
-40.5M |
-2.9M |
- |
11.3M |
- |
Net
Receivables
|
-25.1M |
-25.1M |
-22.1M |
-21.8M |
496.9M |
Long
Term
Debt
|
6883.6M |
6255.6M |
5999.2M |
5840.8M |
5749.1M |
Inventory
|
35.4M |
32M |
30.8M |
29.2M |
20.8M |
Accounts
Payable
|
720.4M |
655.5M |
557.1M |
573.6M |
32.2M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
-5578.3M |
-5657.5M |
Non
Currrent
Assets
Other
|
-11180.6M |
-10627.4M |
-10261.4M |
-9959.7M |
328M |
Non
Current
Assets
Total
|
11317.7M |
10766.6M |
10417.1M |
10195.3M |
9628.7M |
Capital
Lease
Obligations
|
110.9M |
117.4M |
121.3M |
122.7M |
112.2M |
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
|
-716.2M |
-648.2M |
-631.2M |
-801.5M |
-6.2M |
Total
Cashflows
From
Investing
Activities
|
- |
-648.2M |
-631.2M |
-801.5M |
-872.1M |
Total
Cash
From
Financing
Activities
|
-112.1M |
-178.6M |
-251.9M |
-83.7M |
21.7M |
Net
Income
|
508.8M |
506.2M |
470.7M |
568.2M |
315.3M |
Change
In
Cash
|
-79M |
63.7M |
-4.6M |
9M |
1.1M |
Begin
Period
Cash
Flow
|
107.7M |
44M |
48.6M |
39.6M |
38.5M |
End
Period
Cash
Flow
|
28.7M |
107.7M |
44M |
48.6M |
39.6M |
Total
Cash
From
Operating
Activities
|
749.3M |
890.5M |
878.5M |
894.2M |
805M |
Depreciation
|
417.3M |
401.6M |
379.8M |
366.9M |
345.9M |
Other
Cashflows
From
Investing
Activities
|
- |
-11.1M |
2M |
37.6M |
0.8M |
Dividends
Paid
|
261.3M |
254.5M |
240.2M |
228.4M |
211.9M |
Change
To
Inventory
|
-3.4M |
-1.2M |
-1.6M |
-8.4M |
-1.7M |
Sale
Purchase
Of
Stock
|
-1.8M |
302M |
219.6M |
138.4M |
-1.1M |
Other
Cashflows
From
Financing
Activities
|
1118.1M |
5.6M |
-0.2M |
-0.3M |
390.1M |
Capital
Expenditures
|
739.7M |
646.6M |
636.6M |
852M |
817.2M |
Change
In
Working
Capital
|
-89.3M |
11.1M |
60.9M |
11.4M |
-53.5M |
Other
Non
Cash
Items
|
-16.4M |
-17.5M |
-15.5M |
-15.4M |
189.2M |
Free
Cash
Flow
|
9.6M |
243.9M |
241.9M |
42.2M |
-12.2M |