| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Revenue | 1,044.10 | 623.15 | 543.97 | 545.69 | 499.15 |
| Operating Profit / Loss | 561.92 | 90.74 | 36.12 | (166.93) | (186.08) |
| Net Interest | n/a | n/a | n/a | n/a | n/a |
| Pre Tax Profit | 561.92 | 90.74 | 36.12 | (166.86) | (180.57) |
| Post Tax Profit | 488.94 | 59.43 | 31.88 | (174.78) | (67.74) |
| Profit for the Period | 488.94 | 59.43 | 31.88 | (174.78) | (67.74) |
| Equity Holders of Parent Company | 487.21 | 56.56 | 29.71 | (171.53) | (70.28) |
| Minority Interests | 1.74 | 2.87 | 2.17 | (3.25) | 2.54 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 109.20EUX | 12.70EUX | 6.70EUX | (38.50EUX) | (15.80EUX) |
| Earnings per Share (Diluted) | 109.00EUX | 12.70EUX | 6.70EUX | (38.50EUX) | (15.80EUX) |
| Earnings per Share (Adjusted) | 109.20EUX | 12.70EUX | 6.70EUX | (38.50EUX) | (15.80EUX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 109.20EUX | 12.70EUX | 6.70EUX | (38.50EUX) | (15.80EUX) |
| Earnings per Share (Diluted) | 109.00EUX | 12.70EUX | 6.70EUX | (38.50EUX) | (15.80EUX) |
| Earnings per Share (Adjusted) | 109.20EUX | 12.70EUX | 6.70EUX | (38.50EUX) | (15.80EUX) |
| | | | | | |
| Dividend per Share | n/a | €0.05 | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 48.63 | 52.55 | 184.03 | 185.26 | 178.95 |
| Property, Plant and Equipment | 285.57 | 253.38 | 252.13 | 1,622.08 | 1,513.65 |
| Investments | 3,695.41 | 2,703.70 | 2,139.16 | 1,915.58 | 1,908.22 |
| Investment Properties | 62.10 | 85.10 | 117.75 | 128.09 | 136.20 |
| Other Financial Assets | 51.06 | 48.15 | 6.65 | 24.63 | 23.06 |
| Other Non-Current Assets | n/a | n/a | 358.95 | 630.93 | 26.22 |
| Total Non-Current Assets | 4,142.77 | 3,142.88 | 3,058.68 | 4,506.56 | 3,786.29 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 584.92 | 609.05 | 616.22 | n/a | 243.93 |
| Cash at Bank and in Hand | n/a | n/a | n/a | 249.88 | n/a |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 826.11 | 1,041.03 | 1,377.08 | 15,942.15 | 16,102.76 |
| Total Current Assets | 1,411.03 | 1,650.09 | 1,993.30 | 16,192.02 | 16,346.69 |
| | | | | | |
| Other Assets | 1,253.68 | 770.26 | 551.80 | 815.55 | 989.84 |
| Total Assets | 26,628.58 | 25,288.54 | 24,962.70 | 21,514.13 | 21,122.82 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 306.79 | 302.10 | 340.22 | 272.15 | 272.17 |
| Provisions | 163.81 | 162.24 | 150.54 | 45.98 | 46.01 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 470.60 | 464.35 | 490.76 | 318.13 | 318.19 |
| | | | | | |
| Net Assets | 2,488.34 | 2,048.57 | 2,081.23 | 2,075.05 | 2,288.63 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 44.62 | 44.62 | 44.62 | 44.62 | 44.62 |
| Share Premium Account | 594.36 | 594.36 | 594.36 | 594.36 | 1,294.36 |
| Other Reserves | 89.92 | 76.94 | 213.19 | 429.15 | 430.70 |
| Retained Earnings | 1,518.18 | 1,090.35 | 986.62 | 982.51 | 490.29 |
| Shareholders Funds | 2,247.08 | 1,806.27 | 1,838.79 | 2,050.64 | 2,259.97 |
| | | | | | |
| Minority Interests / Other Equity | 241.26 | 242.30 | 242.43 | 24.41 | 28.66 |
| Total Equity | 2,488.34 | 2,048.57 | 2,081.23 | 2,075.05 | 2,288.63 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | 53.82% | 14.56% | 6.64% | (30.59%) | (37.28%) |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| Dividend Cover | n/a | n/a | n/a | n/a | n/a |
| Dividend Yield | n/a | n/a | n/a | n/a | n/a |
| PE Ratio | 3.30 | 13.80 | 14.90 | n/a | n/a |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | €5.47 | €4.47 | €4.25 | €4.24 | €4.73 |