| 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 | 5,156.40 | 5,478.00 | 5,461.30 | 5,212.30 | 7,564.30 |
| Operating Profit / Loss | (2,665.30) | (97.90) | (565.20) | (93.60) | (66.50) |
| Net Interest | (130.00) | (96.80) | (126.20) | (109.90) | (115.70) |
| Pre Tax Profit | (2,761.40) | (151.90) | (691.40) | (172.00) | (148.60) |
| Post Tax Profit | (2,772.30) | (207.20) | (702.30) | (213.50) | (228.10) |
| Profit for the Period | (2,772.30) | (185.70) | (351.70) | (135.50) | (228.10) |
| Equity Holders of Parent Company | (2,778.00) | (191.20) | (351.70) | (139.50) | (229.50) |
| Minority Interests | 5.70 | 5.50 | n/a | 4.00 | 1.40 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (402.50USX) | (31.00USX) | (103.90USX) | (32.20USX) | (34.10USX) |
| Earnings per Share (Diluted) | (402.50USX) | (31.00USX) | (103.90USX) | (32.20USX) | (34.10USX) |
| Earnings per Share (Adjusted) | (402.50USX) | (31.00USX) | 2.30USX | 2.10USX | 23.20USX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (402.50USX) | (27.90USX) | (52.40USX) | (20.60USX) | (34.10USX) |
| Earnings per Share (Diluted) | (402.50USX) | (27.90USX) | (52.40USX) | (20.60USX) | (34.10USX) |
| Earnings per Share (Adjusted) | (402.50USX) | (27.90USX) | 5.70USX | 17.50USX | 23.20USX |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | 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 | 1,903.90 | 4,266.50 | 4,309.10 | 6,075.30 | 6,216.20 |
| Property, Plant and Equipment | 407.30 | 421.20 | 358.40 | 458.30 | 535.30 |
| Investments | 163.70 | 229.40 | 212.50 | 245.60 | 248.50 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | 0.00 | n/a |
| Other Non-Current Assets | 487.80 | 618.30 | 623.10 | 442.80 | 456.20 |
| Total Non-Current Assets | 2,962.70 | 5,535.40 | 5,503.10 | 7,222.00 | 7,456.20 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 8.40 | 16.30 | 11.10 | 15.90 | 11.90 |
| Trade and Other Receivables | 1,140.70 | 1,400.70 | 1,585.70 | 1,791.30 | 1,749.20 |
| Cash at Bank and in Hand | 458.10 | 434.00 | 536.70 | 503.00 | 585.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 80.80 | 67.70 | 31.80 | 62.90 | 20.70 |
| Total Current Assets | 1,688.00 | 1,918.70 | 2,165.30 | 2,373.10 | 2,366.80 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 4,650.70 | 7,454.10 | 7,668.40 | 9,595.10 | 9,823.00 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 1,223.40 | 398.70 | 429.10 | 400.20 | 448.70 |
| Other Current Liabilities | 1,812.30 | 1,875.60 | 1,971.20 | 2,340.80 | 2,375.40 |
| Total Current Liabilities | 3,035.70 | 2,274.30 | 2,400.30 | 2,741.00 | 2,824.10 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 308.30 | 1,129.60 | 843.70 | 1,945.60 | 1,704.50 |
| Provisions | 257.80 | 322.30 | 203.50 | 206.60 | 859.10 |
| Other Non-Current Liabilities | 612.70 | 464.00 | 491.40 | 616.60 | 262.50 |
| Total Non-Current Liabilities | 1,178.80 | 1,915.90 | 1,538.60 | 2,768.80 | 2,826.10 |
| | | | | | |
| Net Assets | 436.20 | 3,263.90 | 3,729.50 | 4,085.30 | 4,172.80 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 41.30 | 41.30 | 41.30 | 41.30 | 41.10 |
| Share Premium Account | 63.90 | 63.90 | 63.90 | 63.90 | 63.90 |
| Other Reserves | 972.90 | 2,214.90 | 2,398.40 | 2,561.80 | 2,612.60 |
| Retained Earnings | (646.90) | 938.40 | 1,224.40 | 1,415.00 | 1,455.20 |
| Shareholders Funds | 431.20 | 3,258.50 | 3,728.00 | 4,082.00 | 4,172.80 |
| | | | | | |
| Minority Interests / Other Equity | 5.00 | 5.40 | 1.50 | 3.30 | n/a |
| Total Equity | 436.20 | 3,263.90 | 3,729.50 | 4,085.30 | 4,172.80 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (51.69%) | (1.79%) | (10.35%) | (1.80%) | (0.88%) |
| Return on Capital Employed | (817.71%) | (6.50%) | (63.03%) | (11.04%) | (3.40%) |
| Dividend Cover | n/a | n/a | n/a | n/a | n/a |
| Dividend Yield | n/a | n/a | n/a | n/a | n/a |
| PE Ratio | n/a | n/a | 80.10 | 124.00 | 18.20 |
| PEG | n/a | n/a | 8.00 | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | ($2.12) | ($1.45) | ($0.84) | ($2.88) | ($2.95) |