| Standard | IFRS | IFRS | IFRS |
|---|
| | | | |
| | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 |
|---|
| Revenue | 4,337.00 | 4,864.00 | 4,595.00 |
| Operating Profit / Loss | (106.00) | (450.00) | 9.00 |
| Net Interest | (109.00) | (72.00) | (121.00) |
| Pre Tax Profit | (215.00) | (522.00) | (63.00) |
| Post Tax Profit | (168.00) | (495.00) | (77.00) |
| Profit for the Period | (168.00) | (495.00) | (77.00) |
| Equity Holders of Parent Company | (173.00) | (501.00) | (82.00) |
| Minority Interests | 5.00 | 6.00 | 5.00 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (12.60p) | (36.00p) | (5.90p) |
| Earnings per Share (Diluted) | (12.60p) | (36.00p) | (5.90p) |
| Earnings per Share (Adjusted) | 11.40p | 13.80p | 15.30p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (12.60p) | (36.00p) | (5.90p) |
| Earnings per Share (Diluted) | (12.60p) | (36.00p) | (5.90p) |
| Earnings per Share (Adjusted) | 11.40p | 13.80p | 15.30p |
| | | | | | |
| Dividend per Share | 4.20p | 4.20p | n/a |
| | | | | | |
| | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 2,129.00 | 2,365.00 | 3,095.00 |
| Property, Plant and Equipment | 1,676.00 | 1,751.00 | 1,821.00 |
| Investments | 385.00 | 397.00 | 424.00 |
| Investment Properties | n/a | n/a | n/a |
| Other Financial Assets | 9.00 | 36.00 | 9.00 |
| Other Non-Current Assets | 204.00 | 185.00 | 2,988.00 |
| Total Non-Current Assets | 4,403.00 | 4,734.00 | 8,337.00 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 431.00 | 510.00 | 498.00 |
| Trade and Other Receivables | 485.00 | 628.00 | 638.00 |
| Cash at Bank and in Hand | 336.00 | 313.00 | 270.00 |
| Current Asset Investments | n/a | n/a | n/a |
| Other Current Assets | 52.00 | 66.00 | 44.00 |
| Total Current Assets | 1,304.00 | 1,517.00 | 1,450.00 |
| | | | | | |
| Other Assets | n/a | n/a | n/a |
| Total Assets | 5,707.00 | 6,251.00 | 9,787.00 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 42.00 | 27.00 | 2,201.00 |
| Other Current Liabilities | 1,200.00 | 1,419.00 | 1,447.00 |
| Total Current Liabilities | 1,242.00 | 1,446.00 | 3,648.00 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 1,394.00 | 1,284.00 | 134.00 |
| Provisions | 316.00 | 430.00 | 689.00 |
| Other Non-Current Liabilities | 450.00 | 508.00 | 323.00 |
| Total Non-Current Liabilities | 2,160.00 | 2,222.00 | 1,146.00 |
| | | | | | |
| Net Assets | 2,305.00 | 2,583.00 | 4,993.00 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 14.00 | 14.00 | n/a |
| Share Premium Account | (7.00) | (7.00) | n/a |
| Other Reserves | (133.00) | (80.00) | 69.00 |
| Retained Earnings | 2,392.00 | 2,620.00 | 4,885.00 |
| Shareholders Funds | 2,266.00 | 2,547.00 | 4,954.00 |
| | | | | | |
| Minority Interests / Other Equity | 39.00 | 36.00 | 39.00 |
| Total Equity | 2,305.00 | 2,583.00 | 4,993.00 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 |
|---|
| Operating Margin | (2.44%) | (9.25%) | 0.20% |
| Return on Capital Employed | (5.50%) | (22.97%) | 1.18% |
| Dividend Cover | 2.71 | 3.29 | n/a |
| Dividend Yield | 6.20 | 3.90 | n/a |
| PE Ratio | 5.90 | 7.70 | n/a |
| PEG | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a |
| Net Asset Value per Share | 13.09p | 16.21p | 141.16p |