| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 586.08M | £ 670.69M | £ 570.48M | £ 558.19M | £ 493.74M |
| Gross Profit | £ 351.18M | £ 616.21M | £ 492.06M | £ 314.43M | £ 300.68M |
| Operating Income | £ 228.63M | £ 314.50M | £ 215.18M | £ 197.74M | £ 184.19M |
| EBITDA | £ 407.28M | £ 467.70M | £ 365.53M | £ 366.21M | £ 343.57M |
| Net Income | £ 135.19M | £ 207.72M | £ 134.62M | £ 116.92M | £ 77.73M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 21.66M | £ 17.94M | £ 20.62M | £ 271.44M | £ 42.14M |
| Total Assets | £ 4.05B | £ 3.77B | £ 3.79B | £ 3.70B | £ 3.49B |
| Total Debt | £ 1.50B | £ 1.27B | £ 1.30B | £ 1.33B | £ 1.05B |
| Net Debt | £ 1.48B | £ 1.25B | £ 1.29B | £ 1.06B | £ 1.01B |
| Total Liabilities | £ 2.59B | £ 2.37B | £ 2.32B | £ 2.30B | £ 2.02B |
| Stockholders' Equity | £ 1.46B | £ 1.40B | £ 1.47B | £ 1.40B | £ 1.47B |
| Cash Flow | |||||
| Free Cash Flow | £ -17.36M | £ 325.52M | £ 119.37M | £ 71.55M | £ -18.56M |
| Operating Cash Flow | £ 264.05M | £ 590.16M | £ 367.39M | £ 300.95M | £ 236.12M |
| Investing Cash Flow | £ -470.12M | £ -504.55M | £ -242.91M | £ -226.02M | £ -215.55M |
| Financing Cash Flow | £ 214.29M | £ -86.93M | £ -378.38M | £ 151.59M | £ -17.06M |