| 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 | 322.80 | 292.10 | 385.00 | 137.50 | n/a |
| Operating Profit / Loss | 1,007.60 | 455.70 | (455.90) | 303.50 | n/a |
| Net Interest | (42.10) | (58.60) | (49.20) | (43.00) | n/a |
| Pre Tax Profit | 965.50 | 397.10 | (505.10) | 260.50 | n/a |
| Post Tax Profit | 832.40 | 321.10 | (452.90) | 247.90 | n/a |
| Profit for the Period | 832.40 | 321.10 | (452.90) | 247.90 | n/a |
| Equity Holders of Parent Company | 832.40 | 321.10 | (452.90) | 247.90 | n/a |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 75.81USX | 28.38USX | (39.36USX) | 64.12USX | n/a |
| Earnings per Share (Diluted) | 75.81USX | 28.38USX | (39.36USX) | 64.12USX | n/a |
| Earnings per Share (Adjusted) | 19.69USX | 17.64USX | 23.70USX | 25.45USX | n/a |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 75.81USX | 28.38USX | (39.36USX) | 64.12USX | n/a |
| Earnings per Share (Diluted) | 75.81USX | 28.38USX | (39.36USX) | 64.12USX | n/a |
| Earnings per Share (Adjusted) | 19.69USX | 17.64USX | 23.70USX | 25.45USX | n/a |
| | | | | | |
| Dividend per Share | $0.72 | $0.15 | $0.15 | $0.03 | 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 | n/a | n/a | n/a | n/a | n/a |
| Property, Plant and Equipment | n/a | n/a | n/a | n/a | n/a |
| Investments | 5,085.80 | 5,254.70 | 4,958.90 | 6,023.10 | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 65.10 | n/a | 44.00 | n/a | n/a |
| Total Non-Current Assets | 5,150.90 | 5,254.70 | 5,002.90 | 6,023.10 | n/a |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 165.60 | 127.40 | 138.20 | 102.00 | n/a |
| Cash at Bank and in Hand | 14.50 | 242.90 | 97.60 | 124.80 | n/a |
| Current Asset Investments | 735.10 | 62.30 | 483.40 | 453.10 | n/a |
| Other Current Assets | 183.50 | n/a | n/a | n/a | n/a |
| Total Current Assets | 1,098.70 | 432.60 | 719.20 | 679.90 | n/a |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 6,249.60 | 5,687.30 | 5,722.10 | 6,703.00 | n/a |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | 117.80 | 94.90 | 264.70 | 111.20 | n/a |
| Total Current Liabilities | 117.80 | 94.90 | 264.70 | 111.20 | n/a |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 494.40 | 493.80 | n/a | 340.90 | n/a |
| Provisions | 128.20 | 8.20 | n/a | 12.60 | n/a |
| Other Non-Current Liabilities | 409.20 | 256.50 | 738.10 | 942.50 | n/a |
| Total Non-Current Liabilities | 1,031.80 | 758.50 | 738.10 | 1,296.00 | n/a |
| | | | | | |
| Net Assets | 5,100.00 | 4,833.90 | 4,719.30 | 5,295.80 | n/a |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 10.80 | 11.20 | 11.40 | 11.60 | n/a |
| Share Premium Account | n/a | n/a | 3,346.70 | 3,346.70 | n/a |
| Other Reserves | 1,690.50 | 1,690.10 | 1,689.90 | 1,689.60 | n/a |
| Retained Earnings | 3,398.70 | 3,132.90 | (328.70) | 247.90 | n/a |
| Shareholders Funds | 5,100.00 | 4,833.90 | 4,719.30 | 5,295.80 | n/a |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 5,100.00 | 4,833.90 | 4,719.30 | 5,295.80 | n/a |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | 312.14% | 156.01% | (118.42%) | 220.73% | n/a |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| Dividend Cover | 1.27 | 1.18 | 1.63 | 9.79 | n/a |
| Dividend Yield | 4.80 | 6.80 | 6.60 | 0.70 | n/a |
| PE Ratio | 16.30 | 12.40 | 9.20 | 13.90 | n/a |
| PEG | n/a | n/a | 0.30 | 2.00 | n/a |
| Dividend per Share Growth | n/a | (3.23%) | (6.45%) | (82.07%) | (100.00%) |
| Net Asset Value per Share | $4.71 | $4.47 | $4.36 | $4.90 | n/a |