| 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 | 4,567.00 | 3,601.70 | 3,229.10 | 3,168.00 | 3,189.30 |
| Operating Profit / Loss | 233.80 | 291.90 | (418.10) | 480.30 | 482.70 |
| Net Interest | n/a | n/a | n/a | (34.30) | (31.30) |
| Pre Tax Profit | 218.40 | 277.40 | (301.80) | 446.00 | 451.40 |
| Post Tax Profit | 162.60 | 222.90 | (231.90) | 343.70 | 367.20 |
| Profit for the Period | 162.60 | 222.90 | (231.90) | 343.70 | 367.20 |
| Equity Holders of Parent Company | 162.60 | 222.90 | (231.90) | 343.70 | 367.20 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 11.20p | 15.90p | (19.10p) | 24.50p | 25.80p |
| Earnings per Share (Diluted) | 11.10p | 15.70p | (19.10p) | 24.10p | 25.50p |
| Earnings per Share (Adjusted) | 11.20p | 15.90p | (19.10p) | 24.50p | 25.80p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 11.20p | 15.90p | (19.10p) | 24.50p | 25.80p |
| Earnings per Share (Diluted) | 11.10p | 15.70p | (19.10p) | 24.10p | 25.50p |
| Earnings per Share (Adjusted) | 11.20p | 15.90p | (19.10p) | 24.50p | 25.80p |
| | | | | | |
| Dividend per Share | 7.00p | 4.00p | 7.60p | 22.70p | 36.50p |
| | | | | | |
| | 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 | 776.30 | 818.60 | 822.20 | 822.50 | 786.80 |
| Property, Plant and Equipment | 193.70 | 187.70 | 156.70 | 189.90 | 283.90 |
| Investments | 4,343.30 | 3,691.60 | 3,696.40 | 4,633.60 | 4,681.40 |
| Investment Properties | 287.60 | 277.10 | 278.50 | 317.00 | 292.10 |
| Other Financial Assets | 19.10 | 27.40 | 31.30 | 35.90 | 73.40 |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 5,620.00 | 5,002.40 | 4,985.10 | 5,998.90 | 6,117.60 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 125.40 | 136.70 | 139.40 | 887.90 | 974.20 |
| Cash at Bank and in Hand | 1,156.00 | 1,772.20 | 1,003.60 | 955.70 | 1,220.10 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 85.90 | 154.50 | 71.90 | n/a | n/a |
| Total Current Assets | 1,367.30 | 2,063.40 | 1,214.90 | 1,843.60 | 2,194.30 |
| | | | | | |
| Other Assets | n/a | n/a | 131.50 | 254.30 | 180.60 |
| Total Assets | 8,795.10 | 8,417.20 | 7,423.70 | 9,308.60 | 9,622.30 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | n/a | n/a | n/a | n/a | 10.50 |
| Total Current Liabilities | n/a | n/a | n/a | n/a | 10.50 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 180.50 | 188.50 | 405.40 | 657.00 | 720.90 |
| Provisions | 15.60 | 30.80 | 10.20 | 96.90 | 123.50 |
| Other Non-Current Liabilities | 178.90 | 163.60 | n/a | n/a | n/a |
| Total Non-Current Liabilities | 375.00 | 382.90 | 415.60 | 753.90 | 844.40 |
| | | | | | |
| Net Assets | 2,484.40 | 2,404.70 | 2,191.80 | 2,896.70 | 3,046.20 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | n/a | n/a | 145.20 | 145.20 | 2,699.70 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | n/a | n/a | 809.30 | 1,422.10 | 346.50 |
| Retained Earnings | n/a | n/a | 890.80 | 982.90 | n/a |
| Shareholders Funds | 2,137.90 | 2,058.20 | 1,845.30 | 2,550.20 | 3,046.20 |
| | | | | | |
| Minority Interests / Other Equity | 346.50 | 346.50 | 346.50 | 346.50 | n/a |
| Total Equity | 2,484.40 | 2,404.70 | 2,191.80 | 2,896.70 | 3,046.20 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | 5.12% | 8.10% | (12.95%) | 15.16% | 15.13% |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| Dividend Cover | 1.60 | 3.98 | (2.51) | 1.08 | 1.17 |
| Dividend Yield | 2.70 | 2.20 | 3.40 | 8.10 | 6.90 |
| PE Ratio | 22.80 | 11.40 | n/a | 11.40 | 12.40 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | 75.00% | (47.37%) | (66.52%) | 2.71% | 206.94% |
| Net Asset Value per Share | 130.25p | 120.95p | 104.44p | 158.17p | 172.29p |