| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Revenue | 2,496.00 | 2,567.00 | 3,038.00 | 4,081.00 | 5,530.00 |
| Operating Profit / Loss | (420.00) | (241.00) | (196.00) | (160.00) | 220.00 |
| Net Interest | (108.00) | (109.00) | (66.00) | (28.00) | (45.00) |
| Pre Tax Profit | (526.00) | (345.00) | (255.00) | (183.00) | 192.00 |
| Post Tax Profit | (523.00) | (347.00) | (242.00) | (201.00) | 66.00 |
| Profit for the Period | (523.00) | (347.00) | (242.00) | (201.00) | 66.00 |
| Equity Holders of Parent Company | (505.00) | (320.00) | (245.00) | (192.00) | 73.00 |
| Minority Interests | (18.00) | (27.00) | 3.00 | (9.00) | (7.00) |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (97.30USX) | (62.10USX) | (67.70USX) | (57.00USX) | 20.81USX |
| Earnings per Share (Diluted) | (97.30USX) | (62.10USX) | (67.70USX) | (57.00USX) | 20.43USX |
| Earnings per Share (Adjusted) | (97.30USX) | (62.10USX) | 0.80USX | 14.80USX | 78.73USX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (97.30USX) | (62.10USX) | (67.70USX) | (57.00USX) | 20.81USX |
| Earnings per Share (Diluted) | (97.30USX) | (62.10USX) | (67.70USX) | (57.00USX) | 20.43USX |
| Earnings per Share (Adjusted) | (97.30USX) | (62.10USX) | 0.80USX | 14.80USX | 78.73USX |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 122.00 | 121.00 | 128.00 | 152.00 | 165.00 |
| Property, Plant and Equipment | 170.00 | 244.00 | 269.00 | 288.00 | 398.00 |
| Investments | 11.00 | 30.00 | 34.00 | 35.00 | 38.00 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 250.00 | 151.00 | 209.00 | 202.00 | 316.00 |
| Other Non-Current Assets | 80.00 | 57.00 | 73.00 | 116.00 | 111.00 |
| Total Non-Current Assets | 633.00 | 603.00 | 713.00 | 793.00 | 1,028.00 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 11.00 | 17.00 | 23.00 | 8.00 | 17.00 |
| Trade and Other Receivables | 977.00 | 739.00 | 688.00 | 886.00 | 1,103.00 |
| Cash at Bank and in Hand | 201.00 | 450.00 | 620.00 | 684.00 | 1,025.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 937.00 | 1,453.00 | 1,763.00 | 1,800.00 | 2,203.00 |
| Total Current Assets | 2,126.00 | 2,659.00 | 3,094.00 | 3,378.00 | 4,348.00 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | 600.00 |
| Total Assets | 2,759.00 | 3,262.00 | 3,807.00 | 4,171.00 | 5,976.00 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 784.00 | 799.00 | 764.00 | 750.00 | 411.00 |
| Other Current Liabilities | 2,172.00 | 2,052.00 | 2,253.00 | 2,586.00 | 3,391.00 |
| Total Current Liabilities | 2,956.00 | 2,851.00 | 3,017.00 | 3,336.00 | 3,802.00 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | 50.00 | 599.00 |
| Provisions | 160.00 | 163.00 | 172.00 | 209.00 | 226.00 |
| Other Non-Current Liabilities | 79.00 | 146.00 | 195.00 | 166.00 | 315.00 |
| Total Non-Current Liabilities | 239.00 | 309.00 | 367.00 | 425.00 | 1,140.00 |
| | | | | | |
| Net Assets | (436.00) | 102.00 | 423.00 | 410.00 | 914.00 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 10.00 | 10.00 | 10.00 | 7.00 | 7.00 |
| Share Premium Account | 251.00 | 251.00 | 251.00 | 4.00 | 4.00 |
| Other Reserves | 1.00 | 11.00 | (16.00) | (34.00) | (15.00) |
| Retained Earnings | (663.00) | (153.00) | 168.00 | 426.00 | 637.00 |
| Shareholders Funds | (401.00) | 119.00 | 413.00 | 403.00 | 633.00 |
| | | | | | |
| Minority Interests / Other Equity | (35.00) | (17.00) | 10.00 | 7.00 | 281.00 |
| Total Equity | (436.00) | 102.00 | 423.00 | 410.00 | 914.00 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | (16.83%) | (9.39%) | (6.45%) | (3.92%) | 3.98% |
| Return on Capital Employed | (108.29%) | (25.03%) | (15.35%) | (12.23%) | 11.94% |
| Dividend Cover | n/a | n/a | n/a | n/a | 6.46 |
| Dividend Yield | n/a | n/a | n/a | n/a | 2.60 |
| PE Ratio | n/a | n/a | 183.70 | 11.40 | 6.00 |
| 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 | ($1.07) | ($0.04) | $0.57 | $0.49 | $1.43 |