| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Revenue | 652.19 | 607.70 | 515.73 | 191.99 | 136.82 |
| Operating Profit / Loss | 158.46 | 156.14 | 155.53 | 21.44 | (73.51) |
| Net Interest | (67.22) | (50.61) | (45.87) | (32.88) | (37.95) |
| Pre Tax Profit | 91.24 | 105.53 | 109.66 | (11.44) | (111.46) |
| Post Tax Profit | 78.74 | 90.22 | 96.72 | (6.33) | (100.68) |
| Profit for the Period | 78.74 | 90.22 | 96.72 | (6.33) | (100.68) |
| Equity Holders of Parent Company | 78.74 | 90.22 | 96.72 | (6.33) | (100.68) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 35.50EUX | 40.40EUX | 43.40EUX | (2.80EUX) | (50.90EUX) |
| Earnings per Share (Diluted) | 35.30EUX | 39.90EUX | 43.20EUX | (2.80EUX) | (50.90EUX) |
| Earnings per Share (Adjusted) | 40.40EUX | 41.70EUX | 31.70EUX | (2.80EUX) | (50.90EUX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 35.50EUX | 40.40EUX | 43.40EUX | (2.80EUX) | (50.90EUX) |
| Earnings per Share (Diluted) | 35.30EUX | 39.90EUX | 43.20EUX | (2.80EUX) | (50.90EUX) |
| Earnings per Share (Adjusted) | 40.40EUX | 41.70EUX | 31.70EUX | (2.80EUX) | (50.90EUX) |
| | | | | | |
| Dividend per Share | €0.13 | €0.12 | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 53.65 | 54.07 | 31.05 | 31.99 | 31.73 |
| Property, Plant and Equipment | 2,471.12 | 2,370.02 | 2,085.55 | 1,735.77 | 1,613.75 |
| Investments | n/a | n/a | n/a | n/a | n/a |
| Investment Properties | 1.52 | 2.02 | 2.01 | 2.08 | 2.09 |
| Other Financial Assets | n/a | 0.00 | 6.82 | n/a | n/a |
| Other Non-Current Assets | 40.46 | 30.55 | 24.66 | 27.31 | 43.78 |
| Total Non-Current Assets | 2,566.75 | 2,456.67 | 2,150.09 | 1,797.15 | 1,691.35 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 2.76 | 2.40 | 2.34 | 1.67 | 1.26 |
| Trade and Other Receivables | 30.84 | 28.26 | 30.26 | 13.77 | 9.23 |
| Cash at Bank and in Hand | 39.58 | 34.17 | 91.32 | 41.11 | 50.20 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 20.72 | 6.52 | 4.89 | 36.26 | n/a |
| Total Current Assets | 93.89 | 71.36 | 128.82 | 92.81 | 60.69 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 2,660.65 | 2,528.03 | 2,278.91 | 1,889.95 | 1,752.04 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 13.94 | 12.04 | 10.35 | 10.05 | 10.76 |
| Other Current Liabilities | 92.57 | 90.66 | 132.44 | 84.81 | 50.29 |
| Total Current Liabilities | 106.51 | 102.70 | 142.79 | 94.86 | 61.05 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 1,036.00 | 940.95 | 834.93 | 785.41 | 703.01 |
| Provisions | 98.47 | 91.10 | 78.19 | 49.35 | 46.15 |
| Other Non-Current Liabilities | 0.26 | 0.35 | 0.24 | 2.92 | 9.04 |
| Total Non-Current Liabilities | 1,134.74 | 1,032.39 | 913.36 | 837.68 | 758.21 |
| | | | | | |
| Net Assets | 1,419.41 | 1,392.94 | 1,222.77 | 957.41 | 932.78 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 2.13 | 2.23 | 2.23 | 2.23 | 2.23 |
| Share Premium Account | 507.36 | 505.08 | 504.91 | 504.89 | 504.73 |
| Other Reserves | 589.75 | 569.29 | 483.09 | 315.88 | 287.57 |
| Retained Earnings | 320.16 | 316.33 | 232.54 | 134.41 | 138.25 |
| Shareholders Funds | 1,419.41 | 1,392.94 | 1,222.77 | 957.41 | 932.78 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 1,419.41 | 1,392.94 | 1,222.77 | 957.41 | 932.78 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | 24.30% | 25.69% | 30.16% | 11.17% | (53.73%) |
| Return on Capital Employed | 6.30% | 6.55% | 7.35% | 1.21% | (4.43%) |
| Dividend Cover | 3.23 | 3.48 | n/a | n/a | n/a |
| Dividend Yield | 2.70 | 2.60 | n/a | n/a | n/a |
| PE Ratio | 11.40 | 11.00 | 11.10 | n/a | n/a |
| PEG | n/a | 0.30 | n/a | n/a | n/a |
| Dividend per Share Growth | 4.17% | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | €6.46 | €6.33 | €5.64 | €4.38 | €4.26 |