(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 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 64.03%994M | 64.03%994M | -63.27%490M | 74.64%606M | 74.64%606M | --1.33B | 3.89%347M | --347M | -1.76%334M | --340M |
-Cash and cash equivalents | 64.03%994M | 64.03%994M | -63.27%490M | 74.64%606M | 74.64%606M | --1.33B | 3.89%347M | --347M | -1.76%334M | --340M |
-Accounts receivable | -9.08%1.35B | -9.08%1.35B | -15.07%2.05B | 12.82%1.49B | 12.82%1.49B | --2.41B | -2.23%1.32B | --1.32B | -3.51%1.35B | --1.4B |
-Taxes receivable | -5.21%91M | -5.21%91M | -5.66%150M | -42.17%96M | -42.17%96M | --159M | -4.60%166M | --166M | 109.64%174M | --83M |
-Other receivables | 27.92%504M | 27.92%504M | ---- | -83.56%394M | -83.56%394M | --9.21B | 12.59%2.4B | --2.4B | -16.28%2.13B | --2.54B |
Inventory | 4.45%1.41B | 4.45%1.41B | 30.64%1.5B | 41.75%1.35B | 41.75%1.35B | --1.15B | 0.21%951M | --951M | -21.64%949M | --1.21B |
Restricted cash | -35.90%50M | -35.90%50M | ---- | 16.42%78M | 16.42%78M | ---- | --67M | --67M | ---- | ---- |
Total current assets | 18.70%4.82B | 18.70%4.82B | -70.82%4.2B | -22.70%4.06B | -22.70%4.06B | --14.4B | 4.85%5.25B | --5.25B | -13.82%5.01B | --5.81B |
Non current assets | ||||||||||
Net PPE | 0.16%1.9B | 0.16%1.9B | 4.23%1.85B | 14.26%1.9B | 14.26%1.9B | --1.77B | 3.75%1.66B | --1.66B | -1.17%1.6B | --1.62B |
-Gross PPE | 1.93%3.17B | 1.93%3.17B | 4.23%1.85B | 11.02%3.11B | 11.02%3.11B | --1.77B | 0.36%2.8B | --2.8B | 1.16%2.79B | --2.76B |
-Accumulated depreciation | -4.70%-1.27B | -4.70%-1.27B | ---- | -6.30%-1.21B | -6.30%-1.21B | ---- | 4.19%-1.14B | ---1.14B | -4.47%-1.19B | ---1.14B |
Goodwill and other intangible assets | -5.56%26.86B | -5.56%26.86B | -3.04%27.67B | 4.56%28.44B | 4.56%28.44B | --28.54B | -0.08%27.2B | --27.2B | -2.83%27.22B | --28.01B |
-Goodwill | -0.94%8.32B | -0.94%8.32B | ---- | 1.82%8.4B | 1.82%8.4B | ---- | -0.23%8.25B | --8.25B | 1.15%8.27B | --8.17B |
-Other intangible assets | -7.50%18.54B | -7.50%18.54B | ---- | 5.76%20.04B | 5.76%20.04B | ---- | -0.02%18.95B | --18.95B | -4.48%18.95B | --19.84B |
Financial assets | 47.73%65M | 47.73%65M | 242.86%48M | 266.67%44M | 266.67%44M | --14M | --12M | --12M | --0 | --0 |
Defined pension benefit | 44.00%36M | 44.00%36M | 34.48%39M | 127.27%25M | 127.27%25M | --29M | -73.17%11M | --11M | 1,266.67%41M | --3M |
Other non current assets | --114M | --114M | 151.11%113M | ---- | ---- | --45M | -20.00%8M | --8M | 0.00%10M | --10M |
Total non current assets | -4.94%29.24B | -4.94%29.24B | -2.10%29.96B | 5.33%30.76B | 5.33%30.76B | --30.61B | 0.27%29.2B | --29.2B | -2.60%29.12B | --29.9B |
Total assets | -2.18%34.06B | -2.18%34.06B | -24.09%34.16B | 1.06%34.82B | 1.06%34.82B | --45.01B | 0.94%34.45B | --34.45B | -4.43%34.13B | --35.71B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 0.41%3.43B | 0.41%3.43B | 0.66%3.81B | 15.49%3.41B | 15.49%3.41B | --3.78B | 6.52%2.96B | --2.96B | -0.57%2.78B | --2.79B |
-accounts payable | 1.09%1.86B | 1.09%1.86B | -1.02%3.51B | 34.04%1.84B | 34.04%1.84B | --3.55B | 2.16%1.37B | --1.37B | 11.57%1.34B | --1.2B |
-Total tax payable | 38.11%337M | 38.11%337M | 25.85%297M | 2.95%244M | 2.95%244M | --236M | -14.75%237M | --237M | 23.01%278M | --226M |
-Other payable | -7.42%1.24B | -7.42%1.24B | ---- | -1.11%1.34B | -1.11%1.34B | ---- | 16.68%1.35B | --1.35B | -15.18%1.16B | --1.36B |
Current provisions | 83.10%130M | 83.10%130M | -23.94%54M | -36.61%71M | -36.61%71M | --71M | 8.74%112M | --112M | 1.98%103M | --101M |
Current debt and capital lease obligation | 50.11%656M | 50.11%656M | 227.46%1.1B | -51.66%437M | -51.66%437M | --335M | 136.65%904M | --904M | -26.68%382M | --521M |
-Current debt | 54.71%608M | 54.71%608M | 248.51%1.06B | -55.03%393M | -55.03%393M | --303M | 151.15%874M | --874M | -27.65%348M | --481M |
-Current capital lease obligation | 9.09%48M | 9.09%48M | 28.13%41M | 46.67%44M | 46.67%44M | --32M | -11.76%30M | --30M | -15.00%34M | --40M |
Current liabilities | 6.18%4.64B | 6.18%4.64B | 18.77%4.99B | 3.11%4.37B | 3.11%4.37B | --4.2B | 5.58%4.24B | --4.24B | -5.97%4.01B | --4.27B |
Non current liabilities | ||||||||||
Long term provisions | 50.00%39M | 50.00%39M | 16.13%36M | -3.70%26M | -3.70%26M | --31M | -58.46%27M | --27M | -14.47%65M | --76M |
Long term debt and capital lease obligation | -12.03%8.8B | -12.03%8.8B | -11.60%8.77B | 11,397.70%10B | 11,397.70%10B | --9.92B | -17.14%87M | --87M | -13.22%105M | --121M |
-Long term debt | -11.89%8.71B | -11.89%8.71B | -11.77%8.66B | --9.89B | --9.89B | --9.82B | --0 | --0 | ---- | ---- |
-Long term capital lease obligation | -23.93%89M | -23.93%89M | 6.06%105M | 34.48%117M | 34.48%117M | --99M | -17.14%87M | --87M | -13.22%105M | --121M |
Derivative product liabilities | -14.29%150M | -14.29%150M | 236.36%185M | 17,400.00%175M | 17,400.00%175M | --55M | --1M | --1M | --0 | --0 |
Other non current liabilities | 140.91%53M | 140.91%53M | 266.67%22M | 175.00%22M | 175.00%22M | --6M | -42.86%8M | --8M | -33.33%14M | --21M |
Total non current liabilities | -9.31%12.69B | -9.31%12.69B | -8.67%12.61B | 274.71%13.99B | 274.71%13.99B | --13.81B | -4.11%3.73B | --3.73B | -3.40%3.89B | --4.03B |
Total liabilities | -5.62%17.33B | -5.62%17.33B | -2.27%17.6B | 130.31%18.36B | 130.31%18.36B | --18.01B | 0.81%7.97B | --7.97B | -4.72%7.91B | --8.3B |
Shareholders'equity | ||||||||||
Share capital | 0.00%92M | 0.00%92M | 6,976.92%92M | 9,100.00%92M | 9,100.00%92M | --1.3M | 0.00%1M | --1M | 0.00%1M | --1M |
-common stock | 0.00%92M | 0.00%92M | 9,100.00%92M | 9,100.00%92M | 9,100.00%92M | --1M | 0.00%1M | --1M | 0.00%1M | --1M |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | --300K | ---- | ---- | ---- | ---- |
Retained earnings | 2.78%27.47B | 2.78%27.47B | -29.01%27.24B | -28.79%26.73B | -28.79%26.73B | --38.38B | -0.60%37.54B | --37.54B | 639.58%37.76B | --5.11B |
Paid-in capital | --0 | --0 | ---- | --0 | --0 | --70M | --0 | --0 | --0 | --20.84B |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---300K | ---- | ---- | ---- | ---- |
Total stockholders'equity | 1.68%16.61B | 1.68%16.61B | -38.84%16.45B | -38.03%16.33B | -38.03%16.33B | --26.9B | 0.93%26.36B | --26.36B | -4.43%26.11B | --27.32B |
Noncontrolling interests | -2.38%123M | -2.38%123M | 12.50%117M | 0.80%126M | 0.80%126M | --104M | 12.61%125M | --125M | 21.98%111M | --91M |
Total equity | 1.65%16.73B | 1.65%16.73B | -38.64%16.57B | -37.85%16.46B | -37.85%16.46B | --27B | 0.98%26.48B | --26.48B | -4.34%26.22B | --27.41B |
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 |
Audit Opinions | -- | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data