(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 31.44%1.16B | 31.44%1.16B | -20.14%1.03B | -26.28%881M | -26.28%881M | -12.99%1.29B | -20.86%1.2B | --1.2B | -42.20%1.48B | 6.41%1.51B |
-Cash and cash equivalents | 31.44%1.16B | 31.44%1.16B | -20.14%1.03B | -26.28%881M | -26.28%881M | -12.99%1.29B | -20.86%1.2B | --1.2B | -42.20%1.48B | 6.41%1.51B |
-Accounts receivable | -1.10%1.71B | -1.10%1.71B | -1.41%2.17B | 11.15%1.72B | 11.15%1.72B | 24.49%2.2B | -0.39%1.55B | --1.55B | -8.77%1.77B | -9.27%1.56B |
-Taxes receivable | -48.39%80M | -48.39%80M | -65.92%61M | 0.00%155M | 0.00%155M | 22.60%179M | -54.14%155M | --155M | 92.11%146M | 28.52%338M |
-Other receivables | -0.28%357M | -0.28%357M | ---- | -4.53%358M | -4.53%358M | ---- | 148.34%375M | --375M | ---- | -6.21%151M |
Inventory | -10.30%1.64B | -10.30%1.64B | -7.78%1.66B | 25.09%1.83B | 25.09%1.83B | 21.88%1.8B | -8.35%1.46B | --1.46B | -2.77%1.48B | 21.16%1.59B |
Restricted cash | -17.03%229M | -17.03%229M | ---- | 318.18%276M | 318.18%276M | ---- | -51.47%66M | --66M | ---- | 4.62%136M |
Total current assets | 0.32%5.3B | 0.32%5.3B | -9.94%5B | 5.59%5.29B | 5.59%5.29B | -17.99%5.55B | -5.81%5.01B | --5.01B | 9.57%6.77B | 5.58%5.31B |
Non current assets | ||||||||||
Net PPE | -2.99%2.4B | -2.99%2.4B | 1.33%2.36B | 13.54%2.47B | 13.54%2.47B | 12.01%2.33B | -2.46%2.18B | --2.18B | -5.92%2.08B | 4.35%2.23B |
-Gross PPE | 2.90%4.89B | 2.90%4.89B | ---- | 14.15%4.75B | 14.15%4.75B | ---- | 1.84%4.16B | --4.16B | ---- | 8.52%4.09B |
-Accumulated depreciation | -9.31%-2.49B | -9.31%-2.49B | ---- | -14.82%-2.28B | -14.82%-2.28B | ---- | -7.01%-1.98B | ---1.98B | ---- | -14.02%-1.85B |
Goodwill and other intangible assets | -7.99%18.59B | -7.99%18.59B | -4.55%19.36B | 7.08%20.2B | 7.08%20.2B | 12.43%20.28B | -17.89%18.87B | --18.87B | -28.91%18.04B | -5.28%22.98B |
-Goodwill | -18.38%4.58B | -18.38%4.58B | ---- | 5.27%5.61B | 5.27%5.61B | ---- | -0.76%5.33B | --5.33B | --5.01B | -16.91%5.37B |
-Other intangible assets | -4.00%14.01B | -4.00%14.01B | ---- | 7.78%14.59B | 7.78%14.59B | ---- | -23.11%13.54B | --13.54B | --13.03B | -1.06%17.61B |
Defined pension benefit | -8.16%270M | -8.16%270M | -13.27%281M | -17.18%294M | -17.18%294M | 16.97%324M | 57.08%355M | --355M | 25.34%277M | -15.67%226M |
Total non current assets | -6.92%21.83B | -6.92%21.83B | -4.00%22.52B | 6.91%23.46B | 6.91%23.46B | 11.92%23.46B | -15.54%21.94B | --21.94B | -25.81%20.96B | -4.16%25.98B |
Total assets | -5.59%27.14B | -5.59%27.14B | -5.14%27.52B | 6.67%28.74B | 6.67%28.74B | 4.62%29.01B | -13.89%26.95B | --26.95B | -19.46%27.73B | -2.64%31.29B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -9.56%3.22B | -9.56%3.22B | 2.02%5.6B | 47.47%3.56B | 47.47%3.56B | 8.60%5.49B | -35.89%2.41B | --2.41B | -10.48%5.06B | 14.56%3.76B |
-accounts payable | -7.27%2.19B | -7.27%2.19B | -6.67%4.98B | 14.63%2.37B | 14.63%2.37B | 7.21%5.34B | -39.90%2.06B | --2.06B | -11.25%4.98B | 18.78%3.43B |
-Total tax payable | -18.69%783M | -18.69%783M | 299.36%623M | 288.31%963M | 288.31%963M | 95.00%156M | 5.08%248M | --248M | 95.12%80M | -15.11%236M |
-Other payable | 5.26%240M | 5.26%240M | ---- | 128.00%228M | 128.00%228M | ---- | 8.70%100M | --100M | ---- | -20.00%92M |
Current provisions | -16.30%190M | -16.30%190M | -13.07%173M | 18.85%227M | 18.85%227M | -18.78%199M | -21.40%191M | --191M | 36.87%245M | 36.52%243M |
Current debt and capital lease obligation | -2.44%1.68B | -2.44%1.68B | 53.25%3.37B | -30.74%1.72B | -30.74%1.72B | -38.54%2.2B | 225.69%2.49B | --2.49B | 122.10%3.58B | -79.10%763M |
-Current debt | -2.56%1.6B | -2.56%1.6B | 54.77%3.3B | -32.19%1.64B | -32.19%1.64B | -39.43%2.13B | 250.65%2.42B | --2.42B | 128.84%3.52B | -80.69%691M |
-Current capital lease obligation | 0.00%78M | 0.00%78M | 7.14%75M | 25.81%78M | 25.81%78M | 11.11%70M | -13.89%62M | --62M | -16.00%63M | 0.00%72M |
Other current liabilities | --296M | --296M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | -0.04%8.34B | -0.04%8.34B | 16.69%9.26B | 3.13%8.34B | 3.13%8.34B | -15.21%7.94B | 16.58%8.09B | --8.09B | 25.27%9.36B | -22.32%6.94B |
Non current liabilities | ||||||||||
Long term provisions | -3.39%57M | -3.39%57M | -24.07%41M | 34.09%59M | 34.09%59M | 12.50%54M | -10.20%44M | --44M | -43.53%48M | -12.50%49M |
Long term debt and capital lease obligation | -4.26%6.86B | -4.26%6.86B | -29.96%5.27B | 1.20%7.16B | 1.20%7.16B | 7.19%7.53B | -27.73%7.08B | --7.08B | -37.25%7.03B | 14.62%9.79B |
-Long term debt | -3.55%6.61B | -3.55%6.61B | -31.07%5.01B | 0.59%6.85B | 0.59%6.85B | 7.55%7.26B | -28.69%6.81B | --6.81B | -38.13%6.75B | 15.21%9.55B |
-Long term capital lease obligation | -19.94%249M | -19.94%249M | 0.00%269M | 16.92%311M | 16.92%311M | -1.82%269M | 10.37%266M | --266M | -3.86%274M | -4.74%241M |
Derivative product liabilities | -24.90%187M | -24.90%187M | --243M | 250.70%249M | 250.70%249M | ---- | -52.03%71M | --71M | ---- | 9.63%148M |
Other non current liabilities | -70.27%22M | -70.27%22M | -29.04%303M | -8.64%74M | -8.64%74M | 4.91%427M | 52.83%81M | --81M | 4.36%407M | 32.50%53M |
Total non current liabilities | -5.39%10.33B | -5.39%10.33B | -25.23%9.04B | -4.27%10.92B | -4.27%10.92B | 2.67%12.1B | -24.94%11.41B | --11.41B | -30.43%11.78B | 10.10%15.2B |
Total liabilities | -3.07%18.67B | -3.07%18.67B | -8.62%18.31B | -1.20%19.26B | -1.20%19.26B | -5.25%20.03B | -11.93%19.49B | --19.49B | -13.37%21.14B | -2.64%22.13B |
Shareholders'equity | ||||||||||
Share capital | 0.00%74M | 0.00%74M | 0.00%74M | 0.00%74M | 0.00%74M | 0.00%74M | 0.00%74M | --74M | 0.00%74M | 0.00%74M |
-common stock | 0.00%74M | 0.00%74M | 0.00%74M | 0.00%74M | 0.00%74M | 0.00%74M | 0.00%74M | --74M | 0.00%74M | 0.00%74M |
Retained earnings | -0.97%23.41B | -0.97%23.41B | 3.73%23.99B | 5.10%23.64B | 5.10%23.64B | 9.77%23.12B | -3.88%22.49B | --22.49B | -11.13%21.06B | 0.19%23.4B |
Paid-in capital | 0.00%254M | 0.00%254M | 0.40%254M | 0.40%254M | 0.40%254M | 0.40%253M | 0.40%253M | --253M | 2.86%252M | 2.86%252M |
Total stockholders'equity | -10.54%8.45B | -10.54%8.45B | 2.94%9.19B | 27.63%9.44B | 27.63%9.44B | 36.26%8.93B | -18.83%7.4B | --7.4B | -34.32%6.55B | -2.65%9.12B |
Noncontrolling interests | -47.50%21M | -47.50%21M | -55.32%21M | -25.93%40M | -25.93%40M | 51.61%47M | 22.73%54M | --54M | -32.61%31M | 0.00%44M |
Total equity | -10.69%8.47B | -10.69%8.47B | 2.63%9.21B | 27.24%9.48B | 27.24%9.48B | 36.33%8.97B | -18.63%7.45B | --7.45B | -34.31%6.58B | -2.64%9.16B |
Currency Unit | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data