($millions) |
06/08 |
06/09 |
06/10 |
06/11 |
06/12 |
06/13 |
06/14 |
06/15 |
06/16 |
06/17 |
06/18 |
Cash
|
16.18 |
1.92 |
28.38 |
26.27 |
39.32 |
12.24 |
50.18 |
151.59 |
145.36 |
174.42 |
94.90 |
Receivables
|
32.34 |
17.08 |
48.36 |
43.44 |
32.11 |
63.55 |
66.98 |
38.61 |
48.69 |
66.20 |
98.90 |
Investments
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.20 |
Other
|
0.00 |
0.00 |
45.00 |
0.92 |
136.39 |
55.22 |
11.59 |
10.88 |
0.00 |
0.00 |
17.70 |
Total Current Assets
|
48.53 |
19.00 |
121.74 |
70.62 |
207.82 |
131.01 |
128.76 |
201.08 |
194.04 |
240.62 |
213.70 |
Investments
|
295.80 |
476.88 |
539.52 |
596.15 |
534.80 |
569.38 |
697.14 |
979.40 |
1,136.94 |
1,546.67 |
1,649.50 |
Property
|
439.64 |
15.77 |
202.12 |
159.52 |
0.00 |
0.00 |
48.39 |
0.00 |
0.00 |
0.00 |
63.40 |
Other
|
17.94 |
11.85 |
124.89 |
131.27 |
135.17 |
118.45 |
111.77 |
97.95 |
90.12 |
85.75 |
87.00 |
Total NCA
|
753.39 |
504.50 |
866.54 |
886.94 |
669.97 |
687.82 |
857.29 |
1,077.35 |
1,227.05 |
1,632.42 |
1,799.90 |
Creditors
|
42.49 |
14.22 |
55.02 |
58.06 |
50.79 |
48.82 |
60.66 |
70.21 |
86.89 |
127.42 |
112.70 |
Provisions
|
0.11 |
0.22 |
0.75 |
0.83 |
14.90 |
1.10 |
1.58 |
1.60 |
1.68 |
1.89 |
16.80 |
Other
|
0.00 |
0.00 |
0.00 |
0.00 |
52.13 |
27.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Curr. Liabilities
|
42.60 |
14.44 |
55.77 |
58.90 |
117.82 |
77.38 |
62.24 |
71.81 |
88.57 |
129.31 |
129.50 |
Borrowings
|
263.44 |
14.22 |
102.50 |
101.86 |
0.00 |
0.00 |
5.67 |
5.01 |
5.19 |
6.48 |
8.90 |
Deferred Tax
|
3.41 |
0.85 |
1.27 |
1.13 |
2.18 |
0.00 |
0.00 |
0.00 |
0.00 |
13.68 |
1.40 |
Other
|
0.15 |
0.02 |
5.63 |
13.73 |
1.43 |
1.16 |
1.05 |
1.15 |
1.33 |
1.30 |
15.60 |
Total NCL
|
267.00 |
15.10 |
109.40 |
116.72 |
3.61 |
1.16 |
6.72 |
6.16 |
6.53 |
21.46 |
25.90 |
Share Capital
|
526.82 |
634.31 |
936.44 |
943.96 |
948.72 |
964.94 |
1,177.43 |
1,435.68 |
1,457.40 |
1,741.81 |
1,739.20 |
Reserves
|
-47.04 |
-46.00 |
-40.03 |
-57.29 |
-50.47 |
-55.56 |
-44.09 |
-44.66 |
-45.53 |
-45.06 |
-8.60 |
Retained Earnings
|
12.54 |
-94.34 |
-123.94 |
-136.85 |
-169.35 |
-169.09 |
-216.26 |
-190.56 |
-85.86 |
25.53 |
127.60 |
Other Equity
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Convertible Equity
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
SE Held Sale
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Outside Equity
|
-- |
-- |
50.63 |
32.13 |
27.45 |
-- |
-- |
-- |
-- |
-- |
-- |
Total Equity
|
492.32 |
493.97 |
823.10 |
781.94 |
756.36 |
740.29 |
917.09 |
1,200.46 |
1,326.00 |
1,722.27 |
1,858.20 |
|
|