Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Revenue | 1,804.90 | 852.30 | 4,369.70 | 4,119.10 | 1,147.00 |
Operating Profit / Loss | 15.80 | (2,257.70) | 724.70 | 492.90 | 165.00 |
Net Interest | (690.80) | (717.20) | (541.70) | (171.30) | (10.00) |
Pre Tax Profit | (708.30) | (3,007.90) | 212.30 | 349.00 | 155.10 |
Post Tax Profit | (565.80) | (2,651.50) | 180.30 | 284.30 | 129.50 |
Profit for the Period | (565.80) | (2,651.50) | 180.30 | 284.30 | 129.50 |
Equity Holders of Parent Company | (565.80) | (2,651.50) | 180.30 | 284.30 | 129.50 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (41.20USX) | (193.20USX) | 13.10USX | 22.50USX | 9.33USX |
Earnings per Share (Diluted) | (41.20USX) | 193.20USX | 13.10USX | 22.40USX | 9.29USX |
Earnings per Share (Adjusted) | (47.80USX) | (66.50USX) | 21.40USX | 25.80USX | 10.04USX |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (41.20USX) | (193.20USX) | 13.10USX | 22.50USX | 9.33USX |
Earnings per Share (Diluted) | (41.20USX) | 193.20USX | 13.10USX | 22.40USX | 9.29USX |
Earnings per Share (Adjusted) | (47.80USX) | (66.50USX) | 21.40USX | 25.80USX | 10.04USX |
| | | | | |
Dividend per Share | n/a | n/a | $0.24 | $0.15 | $0.12 |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 5,301.70 | 5,357.80 | 6,007.70 | 6,024.70 | 974.80 |
Property, Plant and Equipment | 3,932.20 | 4,094.60 | 5,480.70 | 2,446.30 | 701.30 |
Investments | 130.30 | 215.10 | 300.20 | 308.50 | 1.60 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 8.60 | 17.80 | 10.00 | 7.50 | n/a |
Other Non-Current Assets | 464.70 | 326.80 | 203.40 | 238.30 | 7.80 |
Total Non-Current Assets | 9,837.50 | 10,012.10 | 12,002.00 | 9,025.30 | 1,685.50 |
| | | | | |
Current Assets | | | | | |
Inventories | 24.30 | 13.20 | 33.20 | 35.10 | 13.90 |
Trade and Other Receivables | 144.80 | 53.70 | 263.40 | 324.50 | 104.40 |
Cash at Bank and in Hand | 354.30 | 336.70 | 140.60 | 316.30 | 91.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 9.80 | 209.50 | 11.30 | 2.50 | 2.20 |
Total Current Assets | 533.20 | 613.10 | 448.50 | 678.40 | 211.50 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 10,370.70 | 10,625.20 | 12,450.50 | 9,703.70 | 1,897.00 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 717.40 | 650.80 | 455.50 | 81.40 | 20.80 |
Other Current Liabilities | 844.20 | 1,013.00 | 1,034.90 | 1,127.80 | 228.90 |
Total Current Liabilities | 1,561.60 | 1,663.80 | 1,490.40 | 1,209.20 | 249.70 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 8,512.40 | 7,983.60 | 7,361.30 | 3,968.30 | 446.00 |
Provisions | 1.00 | 1.10 | 0.50 | 286.90 | 24.40 |
Other Non-Current Liabilities | 640.70 | 750.40 | 660.60 | 819.00 | 132.20 |
Total Non-Current Liabilities | 9,154.10 | 8,735.10 | 8,022.40 | 5,074.20 | 602.60 |
| | | | | |
Net Assets | (345.00) | 226.30 | 2,937.70 | 3,420.30 | 1,044.70 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 20.10 | 20.10 | 20.10 | 20.10 | 5.00 |
Share Premium Account | 513.80 | 513.80 | 516.00 | 513.80 | 548.10 |
Other Reserves | (262.30) | (244.50) | (243.60) | (270.90) | 266.70 |
Retained Earnings | (616.60) | (57.50) | 2,645.20 | 3,157.30 | 224.90 |
Shareholders Funds | (345.00) | 226.30 | 2,937.70 | 3,420.30 | 1,044.70 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | (345.00) | 226.30 | 2,937.70 | 3,420.30 | 1,044.70 |
| | | | | |
| 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Operating Margin | 0.88% | (264.89%) | 16.58% | 11.97% | 14.39% |
Return on Capital Employed | (0.49%) | (65.37%) | 15.88% | 30.04% | 29.42% |
Dividend Cover | n/a | n/a | 1.90 | 1.72 | 1.89 |
Dividend Yield | n/a | n/a | 3.90 | 4.30 | 1.50 |
PE Ratio | n/a | n/a | 13.50 | 13.40 | 34.80 |
PEG | n/a | n/a | n/a | 0.60 | n/a |
Dividend per Share Growth | n/a | n/a | n/a | 33.33% | (64.62%) |
Net Asset Value per Share | ($4.11) | ($3.74) | ($2.24) | ($1.90) | $0.05 |