| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
|---|
| Revenue | 2801.00 | 2890.00 | 2865.00 | 2241.00 | 1706.00 |
| Operating Profit / Loss | (167.00) | 1208.00 | 1434.00 | 795.00 | 524.00 |
| Net Interest | (111.00) | (59.00) | (67.00) | (74.00) | (63.00) |
| Pre Tax Profit | (332.00) | 1161.00 | 1380.00 | 634.00 | 417.00 |
| Post Tax Profit | (288.00) | 904.00 | 1066.00 | 499.00 | 352.00 |
| Profit for the Period | (288.00) | 904.00 | 1066.00 | 483.00 | 355.00 |
| Equity Holders of Parent Company | (288.00) | 904.00 | 1066.00 | 480.00 | 354.00 |
| Minority Interests | n/a | n/a | n/a | 3.00 | 1.00 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (61.00USX) | 191.00USX | 225.00USX | 106.00USX | 79.00USX |
| Earnings per Share (Diluted) | (61.00USX) | 188.00USX | 222.00USX | 105.00USX | 79.00USX |
| Earnings per Share (Adjusted) | 93.00USX | 193.00USX | 225.00USX | 125.00USX | 100.00USX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (61.00USX) | 191.00USX | 225.00USX | 102.00USX | 79.00USX |
| Earnings per Share (Diluted) | (61.00USX) | 188.00USX | 222.00USX | 101.00USX | 79.00USX |
| Earnings per Share (Adjusted) | 93.00USX | 193.00USX | 225.00USX | 125.00USX | 100.00USX |
| | | | | | |
| Dividend per Share | n/a | n/a | $1.29 | $0.82 | $0.48 |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 14.00 | 14.00 | 14.00 | 16.00 | 15.00 |
| Property, Plant and Equipment | 3523.00 | 3347.00 | 2770.00 | 2841.00 | 2419.00 |
| Investments | 13.00 | 28.00 | 24.00 | 2.00 | 2.00 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 24.00 | 29.00 | n/a | n/a | n/a |
| Other Non-Current Assets | 306.00 | 191.00 | 208.00 | 197.00 | 181.00 |
| Total Non-Current Assets | 3880.00 | 3609.00 | 3016.00 | 3056.00 | 2617.00 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 1057.00 | 781.00 | 662.00 | 644.00 | 537.00 |
| Trade and Other Receivables | 500.00 | 332.00 | 327.00 | 277.00 | 228.00 |
| Cash at Bank and in Hand | 633.00 | 417.00 | 386.00 | 253.00 | 379.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 10.00 | 12.00 | n/a | 14.00 | 74.00 |
| Total Current Assets | 2200.00 | 1542.00 | 1375.00 | 1188.00 | 1218.00 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 6080.00 | 5151.00 | 4391.00 | 4244.00 | 3835.00 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 539.00 | 453.00 | 340.00 | 217.00 | 117.00 |
| Other Current Liabilities | 358.00 | 463.00 | 292.00 | 214.00 | 304.00 |
| Total Current Liabilities | 897.00 | 916.00 | 632.00 | 431.00 | 421.00 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 2618.00 | 1647.00 | 1430.00 | 1547.00 | 1782.00 |
| Provisions | 107.00 | 206.00 | 202.00 | 196.00 | 152.00 |
| Other Non-Current Liabilities | 216.00 | 179.00 | 167.00 | 119.00 | 83.00 |
| Total Non-Current Liabilities | 2941.00 | 2032.00 | 1799.00 | 1862.00 | 2017.00 |
| | | | | | |
| Net Assets | 2242.00 | 2203.00 | 1960.00 | 1951.00 | 1397.00 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 2450.00 | 2450.00 | 2434.00 | 2424.00 | 2414.00 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | (1492.00) | (1834.00) | (1792.00) | (1276.00) | (1575.00) |
| Retained Earnings | 1284.00 | 1587.00 | 1318.00 | 780.00 | 540.00 |
| Shareholders Funds | 2242.00 | 2203.00 | 1960.00 | 1928.00 | 1379.00 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | 23.00 | 18.00 |
| Total Equity | 2242.00 | 2203.00 | 1960.00 | 1951.00 | 1397.00 |
| | | | | | |
| | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
|---|
| Operating Margin | (5.96%) | 41.80% | 50.05% | 35.48% | 30.72% |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| Dividend Cover | n/a | 4.29 | 1.74 | 2.02 | 2.08 |
| Dividend Yield | n/a | 2.80 | 6.30 | 4.30 | 4.80 |
| PE Ratio | 3.20 | 8.20 | 9.10 | 11.60 | 10.00 |
| PEG | n/a | 0.10 | 0.50 | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | 186.67% | (51.94%) | (22.58%) |
| Net Asset Value per Share | $4.70 | $4.62 | $4.11 | $4.09 | $2.92 |