Instructions
Dismiss this Message

Man Fundamentals (EMG)

 $ Millions$ Millions$ Millions$ Millions$ Millions
Income Statement31 Dec '1431 Dec '1331 Dec '1231 Dec '1131 Mar '11
Revenue1,194.001,193.001,331.001,254.001,655.00
Operating Profit / Loss391.0092.00(714.00)246.00305.00
Net Interest(16.00)(58.00)(44.00)(56.00)(46.00)
Pre tax Profit384.0056.00(748.00)193.00324.00
Post tax Profit365.0072.00(787.00)159.00273.00
Profit for the Period365.0072.00(787.00)159.00211.00
Equity Holders of Parent Company365.0072.00(787.00)141.00187.00
Minority Interestsn/an/an/a18.0024.00
      
Continuing EPS     
Earnings per Share (Basic)20.80USX3.00USX(45.80USX)10.22USX14.20USX
Earnings per Share (Diluted)20.50USX2.90USX(45.80USX)10.09USX14.00USX
Earnings per Share (Adjusted)24.80USX14.40USX11.80USX14.47USX28.00USX
Continuing and Discontinued EPS     
Earnings per Share (Basic)20.80USX3.00USX(45.80USX)10.22USX10.70USX
Earnings per Share (Diluted)20.50USX2.90USX(45.80USX)10.09USX10.50USX
Earnings per Share (Adjusted)24.80USX14.40USX11.80USX14.47USX28.00USX
      
Dividend per Share0.10¢0.08¢0.22¢0.17¢0.22¢
      
 $ Millions$ Millions$ Millions$ Millions$ Millions
Balance Sheet31 Dec '1431 Dec '1331 Dec '1231 Dec '1131 Mar '11
Non-Current Assets     
Intangible Assets1,595.001,354.001,529.002,665.002,712.00
Property, Plant and Equipment52.0068.00150.00173.00138.00
Investments337.00304.00534.001,108.001,087.00
Investment Propertiesn/an/an/an/an/a
Other Financial Assetsn/an/an/an/an/a
Other Non-Current Assetsn/an/an/an/an/a
 1,984.001,726.002,213.003,946.003,937.00
Current Assets     
Inventoriesn/an/an/an/an/a
Trade and Other Receivables396.00388.00382.00428.00522.00
Cash at Bank and in Hand738.00992.002,000.001,639.002,359.00
Current Asset Investmentsn/an/an/an/an/a
Other Current Assetsn/an/an/an/an/a
 1,134.001,380.002,382.002,067.002,881.00
      
Other Assets231.00127.00n/an/an/a
Total Assets3,349.003,233.004,595.006,013.006,818.00
      
Current Liabilities     
Borrowingsn/an/a173.00n/an/a
Other Current Liabilitiesn/an/a755.00118.00157.00
 n/an/a928.00118.00157.00
      
Net Current Assetsn/an/an/an/an/a
      
Non-Current Liabilities     
Borrowings149.00n/a686.001,066.001,478.00
Provisions101.00150.0071.0094.00100.00
Other Non-Current Liabilitiesn/an/an/an/an/a
 250.00150.00757.001,160.001,578.00
      
Net Assets2,434.002,407.002,910.004,060.004,436.00
      
Capital and Reserves     
Share Capital61.0063.0063.003,364.0065.00
Share Premium Account7.005.001.00n/a1,689.00
Other Reserves1,036.001,034.00976.00(174.00)1,592.00
Retained Earnings1,330.001,305.001,570.00870.001,090.00
Shareholders Funds2,434.002,407.002,610.004,060.004,436.00
      
Minority Interests / Other Equityn/an/a300.00n/an/a
Total Equity2,434.002,407.002,910.004,060.004,436.00
      
 31 Dec '1431 Dec '1331 Dec '1231 Dec '1131 Mar '11
Operating Margin32.75%7.71%(53.64%)19.62%18.43%
Return on Capital Employed36.73%9.48%(30.46%)12.94%11.21%
Dividend Cover2.461.820.540.661.27
Dividend Yield4.40%6.40%18.50%12.10%6.20%
PE Ratio9.30%8.50%10.10%12.50%12.70%
PEG0.10%0.40%n/an/a1.60%
Dividend per Share Growth27.85%(64.09%)0.46%(0.45%)(50.00%)
Net Asset Value per Share0.48¢0.59¢0.78¢0.76¢0.99¢