| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
|---|
| Revenue | 180543.00 | 344877.00 | 388379.00 | 305179.00 | 233591.00 |
| Operating Profit / Loss | (24660.00) | 22947.00 | 31189.00 | 19706.00 | 2367.00 |
| Net Interest | (4089.00) | (4690.00) | 326.00 | (1576.00) | (306.00) |
| Pre Tax Profit | (26966.00) | 25486.00 | 35621.00 | 18130.00 | 5606.00 |
| Post Tax Profit | (21534.00) | 16433.00 | 23906.00 | 13435.00 | 4777.00 |
| Profit for the Period | (21534.00) | 16433.00 | 23906.00 | 13435.00 | 4777.00 |
| Equity Holders of Parent Company | (21680.00) | 15843.00 | 23352.00 | 12977.00 | 4575.00 |
| Minority Interests | 146.00 | 590.00 | 554.00 | 458.00 | 202.00 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (278.00USX) | 197.00USX | 282.00USX | 158.00USX | 58.00USX |
| Earnings per Share (Diluted) | (278.00USX) | 195.00USX | 280.00USX | 156.00USX | 58.00USX |
| Earnings per Share (Adjusted) | (278.00USX) | 197.00USX | 282.00USX | 158.00USX | 58.00USX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (278.00USX) | 197.00USX | 282.00USX | 158.00USX | 58.00USX |
| Earnings per Share (Diluted) | (278.00USX) | 195.00USX | 280.00USX | 156.00USX | 58.00USX |
| Earnings per Share (Adjusted) | (278.00USX) | 197.00USX | 282.00USX | 158.00USX | 58.00USX |
| | | | | | |
| Dividend per Share | $0.65 | $1.88 | $1.88 | $1.88 | $1.88 |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 22822.00 | 23486.00 | 23586.00 | 24180.00 | 23967.00 |
| Property, Plant and Equipment | 210847.00 | 238349.00 | 223175.00 | 226380.00 | 236098.00 |
| Investments | 25673.00 | 25797.00 | 28403.00 | 35149.00 | 39207.00 |
| 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 | 29230.00 | 24016.00 | 26548.00 | 25984.00 | 25434.00 |
| Total Non-Current Assets | 288572.00 | 311648.00 | 301712.00 | 311693.00 | 324706.00 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 19457.00 | 24071.00 | 21117.00 | 25223.00 | 21775.00 |
| Trade and Other Receivables | 33625.00 | 43414.00 | 42431.00 | 44565.00 | 45664.00 |
| Cash at Bank and in Hand | 31830.00 | 18054.00 | 26741.00 | 20312.00 | 19130.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 5783.00 | 7149.00 | 7193.00 | 5304.00 | n/a |
| Total Current Assets | 90695.00 | 92688.00 | 97482.00 | 95404.00 | 86569.00 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 379267.00 | 404336.00 | 399194.00 | 407097.00 | 411275.00 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 16899.00 | 15064.00 | 10134.00 | 11795.00 | 9484.00 |
| Other Current Liabilities | 57051.00 | 64560.00 | 67679.00 | 67972.00 | 64341.00 |
| Total Current Liabilities | 73950.00 | 79624.00 | 77813.00 | 79767.00 | 73825.00 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 91115.00 | 81360.00 | 66690.00 | 73870.00 | 82992.00 |
| Provisions | 37773.00 | 36321.00 | 36370.00 | 37973.00 | 44892.00 |
| Other Non-Current Liabilities | 17892.00 | 16568.00 | 15787.00 | 17675.00 | 21055.00 |
| Total Non-Current Liabilities | 146780.00 | 134249.00 | 118847.00 | 129518.00 | 148939.00 |
| | | | | | |
| Net Assets | 158537.00 | 190463.00 | 202534.00 | 197812.00 | 188511.00 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 651.00 | 657.00 | 685.00 | 696.00 | 683.00 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | 12043.00 | 13388.00 | 15355.00 | 16015.00 | 10397.00 |
| Retained Earnings | 142616.00 | 172431.00 | 182606.00 | 177645.00 | 175566.00 |
| Shareholders Funds | 155310.00 | 186476.00 | 198646.00 | 194356.00 | 186646.00 |
| | | | | | |
| Minority Interests / Other Equity | 3227.00 | 3987.00 | 3888.00 | 3456.00 | 1865.00 |
| Total Equity | 158537.00 | 190463.00 | 202534.00 | 197812.00 | 188511.00 |
| | | | | | |
| | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
|---|
| Operating Margin | (13.66%) | 6.65% | 8.03% | 5.07% | 1.01% |
| Return on Capital Employed | (8.13%) | 10.07% | 12.08% | 6.63% | 1.96% |
| Dividend Cover | (4.26) | 1.05 | 1.50 | 0.84 | 0.31 |
| Dividend Yield | 3.50 | 5.90 | 5.70 | 5.30 | 5.90 |
| PE Ratio | n/a | 16.10 | 11.60 | 22.30 | 54.80 |
| PEG | n/a | n/a | 0.10 | 0.10 | 0.60 |
| Dividend per Share Growth | (65.27%) | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | $33.09 | $20.72 | $21.60 | $21.11 | $40.12 |