| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 | 31 Dec '15 | 31 Dec '14 |
|---|
| Revenue | n/a | n/a | n/a | 37.72 | 33.79 |
| Operating Profit / Loss | (2.43) | (4.13) | (4.96) | 15.37 | 5.86 |
| Net Interest | (18.57) | (12.97) | (16.53) | (15.50) | (12.12) |
| Pre Tax Profit | (21.00) | (17.10) | (21.49) | (0.13) | (36.26) |
| Post Tax Profit | (20.95) | (17.05) | (21.44) | 0.08 | (35.81) |
| Profit for the Period | (10.70) | (25.00) | (12.05) | 0.08 | (35.81) |
| Equity Holders of Parent Company | (10.70) | (24.58) | (12.05) | 0.08 | (35.81) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (13.40USX) | (10.90USX) | (13.80USX) | 0.10USX | (22.90USX) |
| Earnings per Share (Diluted) | (13.40USX) | (10.90USX) | (13.80USX) | 0.10USX | (22.90USX) |
| Earnings per Share (Adjusted) | (13.40USX) | (10.90USX) | (13.80USX) | 0.10USX | (22.90USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (5.80USX) | (15.80USX) | (7.70USX) | 0.10USX | (22.90USX) |
| Earnings per Share (Diluted) | (5.80USX) | (15.80USX) | (7.70USX) | 0.10USX | (22.90USX) |
| Earnings per Share (Adjusted) | (5.80USX) | (15.80USX) | (7.70USX) | 0.10USX | (22.90USX) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 | 31 Dec '15 | 31 Dec '14 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 579.11 | 617.90 | 1,036.33 | 1,046.82 | 1,161.02 |
| Property, Plant and Equipment | 0.02 | 0.03 | 272.58 | 272.00 | 157.63 |
| Investments | n/a | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | 0.00 | (0.01) | n/a |
| Other Non-Current Assets | 0.35 | 0.62 | 2.27 | 2.38 | 2.52 |
| Total Non-Current Assets | 579.48 | 618.55 | 1,311.18 | 1,321.19 | 1,321.17 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | 0.09 | 0.11 | 0.11 |
| Trade and Other Receivables | 10.39 | 8.17 | 22.91 | 22.48 | 23.05 |
| Cash at Bank and in Hand | 0.30 | 1.35 | 7.32 | 26.87 | 80.04 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 1.00 | 1.00 | 2.00 | 2.00 | n/a |
| Total Current Assets | 11.69 | 10.52 | 32.32 | 51.46 | 103.20 |
| | | | | | |
| Other Assets | 389.51 | 380.13 | n/a | n/a | n/a |
| Total Assets | 980.68 | 1,009.20 | 1,343.51 | 1,372.65 | 1,424.37 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 168.82 | 149.06 | 136.14 | n/a | n/a |
| Other Current Liabilities | 56.09 | 60.75 | 13.88 | 15.43 | 22.25 |
| Total Current Liabilities | 224.91 | 209.81 | 150.02 | 15.43 | 22.25 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | 135.21 | 132.31 |
| Provisions | 118.64 | 124.14 | 546.53 | 524.57 | 530.50 |
| Other Non-Current Liabilities | 2.28 | 3.47 | 7.92 | n/a | n/a |
| Total Non-Current Liabilities | 120.92 | 127.61 | 554.45 | 659.78 | 662.81 |
| | | | | | |
| Net Assets | 635.00 | 672.00 | 639.03 | 697.45 | 739.30 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Share Premium Account | 808.98 | 808.98 | 808.98 | 808.98 | 808.98 |
| Other Reserves | 5.13 | 32.98 | (24.35) | 38.51 | 80.45 |
| Retained Earnings | (179.28) | (170.19) | (145.62) | (150.06) | (150.15) |
| Shareholders Funds | 634.85 | 671.78 | 639.03 | 697.45 | 739.30 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 635.00 | 672.00 | 639.03 | 697.45 | 739.30 |
| | | | | | |
| | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 | 31 Dec '15 | 31 Dec '14 |
|---|
| Operating Margin | n/a | n/a | n/a | 40.75% | 17.34% |
| Return on Capital Employed | (0.71%) | (1.26%) | (1.74%) | 4.95% | (10.01%) |
| 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 | n/a | n/a | n/a | 3,178.90 | 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 | $0.36 | $0.35 | ($2.55) | ($2.24) | ($2.70) |