| 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 | 5,139.00 | 4,861.00 | 5,142.00 | 7,455.00 | 4,706.00 |
| Operating Profit / Loss | (817.00) | 520.00 | (3,859.00) | (188.00) | 1,504.00 |
| Net Interest | (290.00) | (258.00) | n/a | (242.00) | (234.00) |
| Pre Tax Profit | (1,107.00) | 262.00 | (4,089.00) | (430.00) | 1,270.00 |
| Post Tax Profit | (1,078.00) | 84.00 | (2,657.00) | (688.00) | 944.00 |
| Profit for the Period | (1,078.00) | 84.00 | (2,657.00) | (688.00) | 944.00 |
| Equity Holders of Parent Company | (1,090.00) | 56.00 | (2,724.00) | (688.00) | 944.00 |
| Minority Interests | 12.00 | 28.00 | 67.00 | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (111.80p) | 3.30p | (274.90p) | (86.40p) | 91.80p |
| Earnings per Share (Diluted) | (111.80p) | 3.30p | (274.90p) | (86.40p) | 91.50p |
| Earnings per Share (Adjusted) | 45.40p | 32.40p | 24.70p | 79.20p | 91.80p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (111.80p) | 3.30p | (274.90p) | (86.40p) | 91.80p |
| Earnings per Share (Diluted) | (111.80p) | 3.30p | (274.90p) | (86.40p) | 91.50p |
| Earnings per Share (Adjusted) | 45.40p | 32.40p | 24.70p | 79.20p | 91.80p |
| | | | | | |
| Dividend per Share | 54.00p | 52.65p | 50.80p | 48.90p | 47.50p |
| | | | | | |
| | 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 | 1,784.00 | 2,028.00 | 2,299.00 | 4,565.00 | 5,241.00 |
| Property, Plant and Equipment | 91.00 | 106.00 | 125.00 | 130.00 | 119.00 |
| Investments | 4.00 | n/a | n/a | 431.00 | 400.00 |
| Investment Properties | 4,370.00 | 3,698.00 | 3,727.00 | 5,283.00 | 7,128.00 |
| Other Financial Assets | 279,539.00 | 272,946.00 | 248,972.00 | 188,000.00 | 189,368.00 |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 285,788.00 | 278,778.00 | 255,123.00 | 198,409.00 | 202,256.00 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 3,442.00 | 3,091.00 | 5,377.00 | 2,736.00 | 1,965.00 |
| Cash at Bank and in Hand | 9,453.00 | 7,168.00 | 8,839.00 | 9,112.00 | 10,998.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 523.00 | 502.00 | n/a | 104,761.00 | 109,455.00 |
| Total Current Assets | 13,418.00 | 10,761.00 | 14,216.00 | 116,609.00 | 122,418.00 |
| | | | | | |
| Other Assets | 3,464.00 | 4,978.00 | 7,582.00 | 10,194.00 | n/a |
| Total Assets | 307,857.00 | 299,393.00 | 281,040.00 | 333,799.00 | 334,325.00 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 3,686.00 | 3,966.00 | 4,072.00 | 4,324.00 | 4,651.00 |
| Provisions | 404.00 | 475.00 | 493.00 | 1,634.00 | 1,318.00 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 4,090.00 | 4,441.00 | 4,565.00 | 5,958.00 | 5,969.00 |
| | | | | | |
| Net Assets | 2,246.00 | 3,785.00 | 4,237.00 | 6,769.00 | 7,872.00 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Share Premium Account | 16.00 | 16.00 | 10.00 | 6.00 | 4.00 |
| Other Reserves | 722.00 | 1,911.00 | 1,939.00 | 1,934.00 | 1,963.00 |
| Retained Earnings | 375.00 | 715.00 | 1,162.00 | 3,775.00 | 4,970.00 |
| Shareholders Funds | 1,213.00 | 2,742.00 | 3,211.00 | 5,815.00 | 7,037.00 |
| | | | | | |
| Minority Interests / Other Equity | 1,033.00 | 1,043.00 | 1,026.00 | 954.00 | 835.00 |
| Total Equity | 2,246.00 | 3,785.00 | 4,237.00 | 6,769.00 | 7,872.00 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (15.90%) | 10.70% | (75.05%) | (2.52%) | 31.96% |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| Dividend Cover | 0.84 | 0.62 | 0.49 | 1.62 | 1.93 |
| Dividend Yield | 10.60 | 9.80 | 8.30 | 7.50 | 6.80 |
| PE Ratio | 11.20 | 16.50 | 24.60 | 8.20 | 7.60 |
| PEG | n/a | n/a | n/a | n/a | 0.50 |
| Dividend per Share Growth | n/a | (2.50%) | 90.62% | (3.74%) | (2.86%) |
| Net Asset Value per Share | 45.91p | 174.60p | 193.03p | 219.52p | 262.05p |