| 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 | 525.80 | 558.10 | 454.10 | 316.90 | 183.70 |
| Operating Profit / Loss | (57.50) | (341.00) | (42.60) | (99.30) | (660.00) |
| Net Interest | (3.90) | (9.90) | (14.40) | (12.70) | (12.60) |
| Pre Tax Profit | (48.10) | (351.80) | (47.30) | (133.80) | (699.40) |
| Post Tax Profit | (78.40) | (365.30) | (49.40) | (141.40) | (680.00) |
| Profit for the Period | (78.40) | (365.30) | (49.40) | (141.40) | (680.00) |
| Equity Holders of Parent Company | (78.60) | (365.40) | (49.50) | (141.40) | (680.10) |
| Minority Interests | 0.20 | 0.10 | 0.10 | n/a | 0.10 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (6.22USX) | (28.91USX) | (3.92USX) | (11.19USX) | (53.84USX) |
| Earnings per Share (Diluted) | (6.22USX) | (28.91USX) | (3.92USX) | (11.19USX) | (53.84USX) |
| Earnings per Share (Adjusted) | 5.91USX | 6.41USX | 0.60USX | (5.39USX) | (16.30USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (6.22USX) | (28.91USX) | (3.92USX) | (11.19USX) | (53.84USX) |
| Earnings per Share (Diluted) | (6.22USX) | (28.91USX) | (3.92USX) | (11.19USX) | (53.84USX) |
| Earnings per Share (Adjusted) | 5.91USX | 6.41USX | 0.60USX | (5.39USX) | (16.30USX) |
| | | | | | |
| Dividend per Share | $0.05 | $0.05 | 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 | 57.00 | 43.70 | 45.70 | 46.70 | 45.40 |
| Property, Plant and Equipment | 805.50 | 847.70 | 1,158.70 | 1,371.50 | 1,478.90 |
| Investments | 156.50 | 169.80 | 217.80 | 218.00 | 247.70 |
| Investment Properties | 2,085.60 | 2,060.30 | 2,472.60 | 2,462.00 | 2,528.30 |
| Other Financial Assets | n/a | n/a | 0.00 | n/a | 0.00 |
| Other Non-Current Assets | 74.90 | 25.50 | 29.40 | 29.70 | 28.40 |
| Total Non-Current Assets | 3,179.50 | 3,147.00 | 3,924.20 | 4,127.90 | 4,328.70 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 5.20 | 5.00 | 5.00 | 5.30 | 6.00 |
| Trade and Other Receivables | 115.50 | 80.30 | 90.50 | 68.80 | 71.70 |
| Cash at Bank and in Hand | 215.00 | 178.80 | 226.20 | 212.80 | 164.60 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 1.20 | 1.70 | 6.80 | 2.20 | 3.10 |
| Total Current Assets | 336.90 | 265.80 | 328.50 | 289.10 | 245.40 |
| | | | | | |
| Other Assets | n/a | 331.90 | n/a | n/a | n/a |
| Total Assets | 3,516.40 | 3,744.70 | 4,252.70 | 4,417.00 | 4,574.10 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 109.80 | 420.70 | 8.10 | 8.80 | 71.20 |
| Other Current Liabilities | 211.70 | 180.10 | 177.50 | 167.10 | 154.70 |
| Total Current Liabilities | 321.50 | 600.80 | 185.60 | 175.90 | 225.90 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 301.10 | 0.60 | 723.30 | 875.20 | 776.70 |
| Provisions | 44.80 | 42.00 | 41.60 | 50.10 | 47.10 |
| Other Non-Current Liabilities | 2.80 | 111.70 | 4.60 | 3.50 | 11.20 |
| Total Non-Current Liabilities | 348.70 | 154.30 | 769.50 | 928.80 | 835.00 |
| | | | | | |
| Net Assets | 2,846.20 | 2,965.50 | 3,297.60 | 3,312.30 | 3,513.20 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 63.20 | 63.20 | 63.20 | 63.20 | 63.20 |
| Share Premium Account | 500.90 | 500.90 | 500.70 | 500.50 | 499.70 |
| Other Reserves | n/a | n/a | n/a | 3,122.80 | 3,186.90 |
| Retained Earnings | 2,277.10 | 2,396.30 | 2,730.20 | (377.70) | (240.30) |
| Shareholders Funds | 2,841.20 | 2,960.40 | 3,294.10 | 3,308.80 | 3,509.50 |
| | | | | | |
| Minority Interests / Other Equity | 5.00 | 5.10 | 3.50 | 3.50 | 3.70 |
| Total Equity | 2,846.20 | 2,965.50 | 3,297.60 | 3,312.30 | 3,513.20 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (10.94%) | (61.10%) | (9.38%) | (31.33%) | (359.28%) |
| Return on Capital Employed | (1.36%) | (10.10%) | (0.82%) | (2.88%) | (15.74%) |
| Dividend Cover | 1.18 | 1.28 | n/a | n/a | n/a |
| Dividend Yield | 3.00 | 2.20 | n/a | n/a | n/a |
| PE Ratio | 27.90 | 35.00 | 373.50 | 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 | $2.21 | $2.31 | $2.57 | $2.58 | $2.74 |