| 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 | 3,360.30 | 3,516.20 | 3,268.30 | 2,956.60 | 2,814.50 |
| Operating Profit / Loss | 132.40 | 195.80 | (217.00) | 126.80 | (176.30) |
| Net Interest | (68.50) | (74.70) | (58.70) | (71.80) | (74.00) |
| Pre Tax Profit | 63.90 | 121.10 | (275.70) | 54.10 | (253.80) |
| Post Tax Profit | 32.50 | 83.60 | (279.00) | 16.00 | (252.20) |
| Profit for the Period | 32.50 | 83.60 | (279.00) | 16.00 | (252.20) |
| Equity Holders of Parent Company | 32.30 | 83.50 | (279.10) | 14.30 | (254.10) |
| Minority Interests | 0.20 | 0.10 | 0.10 | 1.70 | 1.90 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 6.43EUX | 16.19EUX | (54.39EUX) | 2.76EUX | (48.88EUX) |
| Earnings per Share (Diluted) | 6.35EUX | 16.11EUX | (54.39EUX) | 2.73EUX | (48.88EUX) |
| Earnings per Share (Adjusted) | 27.23EUX | 25.76EUX | 16.40EUX | 11.23EUX | 2.64EUX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 6.43EUX | 16.19EUX | (54.39EUX) | 2.76EUX | (48.88EUX) |
| Earnings per Share (Diluted) | 6.35EUX | 16.11EUX | (54.39EUX) | 2.73EUX | (48.88EUX) |
| Earnings per Share (Adjusted) | 27.23EUX | 25.76EUX | 16.40EUX | 11.23EUX | 2.64EUX |
| | | | | | |
| Dividend per Share | €0.02 | €0.07 | €0.03 | €0.10 | 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 | 474.50 | 542.40 | 603.90 | 884.80 | 883.80 |
| Property, Plant and Equipment | 714.70 | 643.60 | 640.70 | 720.60 | 715.70 |
| Investments | n/a | n/a | n/a | n/a | 14.60 |
| 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 | 159.40 | 149.50 | 125.80 | 89.70 | 81.30 |
| Total Non-Current Assets | 1,348.60 | 1,335.50 | 1,370.40 | 1,695.10 | 1,695.40 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 402.00 | 378.40 | 372.00 | 332.30 | 351.40 |
| Trade and Other Receivables | 563.30 | 551.20 | 541.90 | 520.50 | 534.80 |
| Cash at Bank and in Hand | 401.90 | 416.70 | 491.00 | 499.10 | 485.80 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 10.60 | 12.00 | 10.70 | 13.20 | 15.00 |
| Total Current Assets | 1,377.80 | 1,358.30 | 1,415.60 | 1,365.10 | 1,387.00 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 2,726.40 | 2,693.80 | 2,786.00 | 3,060.20 | 3,082.40 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 29.90 | 26.40 | 30.00 | 31.90 | 36.00 |
| Other Current Liabilities | 698.80 | 703.50 | 643.50 | 625.00 | 680.60 |
| Total Current Liabilities | 728.70 | 729.90 | 673.50 | 656.90 | 716.60 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 1,155.30 | 1,117.80 | 1,235.50 | 1,218.30 | 1,191.70 |
| Provisions | 55.50 | 61.30 | 83.30 | 98.40 | 109.20 |
| Other Non-Current Liabilities | 111.20 | 119.00 | 117.00 | 142.70 | 180.70 |
| Total Non-Current Liabilities | 1,322.00 | 1,298.10 | 1,435.80 | 1,459.40 | 1,481.60 |
| | | | | | |
| Net Assets | 675.70 | 665.80 | 676.70 | 943.90 | 884.20 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 6.60 | 6.80 | 6.80 | 6.80 | 6.80 |
| Share Premium Account | 2.20 | 2.20 | 2.20 | 2.20 | 2.20 |
| Other Reserves | (96.90) | (109.50) | (55.40) | (61.40) | (137.70) |
| Retained Earnings | 763.00 | 765.70 | 722.60 | 995.90 | 987.70 |
| Shareholders Funds | 674.90 | 665.20 | 676.20 | 943.50 | 859.00 |
| | | | | | |
| Minority Interests / Other Equity | 0.80 | 0.60 | 0.50 | 0.40 | 25.20 |
| Total Equity | 675.70 | 665.80 | 676.70 | 943.90 | 884.20 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | 3.94% | 5.57% | (6.64%) | 4.29% | (6.26%) |
| Return on Capital Employed | 9.18% | 14.73% | (15.26%) | 8.94% | (13.45%) |
| Dividend Cover | 11.35 | 3.77 | 6.46 | 3.31 | 0.39 |
| Dividend Yield | 1.00 | 3.70 | 1.60 | 1.10 | 2.30 |
| PE Ratio | 8.40 | 7.10 | 9.70 | 26.90 | 110.20 |
| PEG | 1.40 | 0.10 | 0.20 | 0.10 | n/a |
| Dividend per Share Growth | (64.86%) | 168.90% | (25.07%) | (49.70%) | 123.18% |
| Net Asset Value per Share | €0.41 | €0.25 | €0.15 | €0.12 | €0.00 |