Date of Accounts | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
Revenue | 1,044.10 | 623.15 | 543.97 | 545.69 | 499.15 |
Operating Profit / Loss | 561.92 | 90.74 | 36.12 | -166.93 | -186.08 |
Net Interest | n/a | n/a | n/a | n/a | n/a |
Pre Tax Profit | 561.92 | 90.74 | 36.12 | -166.86 | -180.57 |
Post Tax Profit | 488.94 | 59.43 | 31.88 | -174.78 | -67.74 |
Profit for the Period | 488.94 | 59.43 | 31.88 | -174.78 | -67.74 |
Equity Holders of Parent Company | 487.21 | 56.56 | 29.71 | -171.53 | -70.28 |
Minority Interests | 1.74 | 2.87 | 2.17 | -3.25 | 2.54 |
Continuing EPS | |||||
Earnings per Share (Basic) | 109.20 EUX | 12.70 EUX | 6.70 EUX | -38.50 EUX | -15.80 EUX |
Earnings per Share (Diluted) | 109.00 EUX | 12.70 EUX | 6.70 EUX | -38.50 EUX | -15.80 EUX |
Earnings per Share (Adjusted) | 109.20 EUX | 12.70 EUX | 6.70 EUX | -38.50 EUX | -15.80 EUX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 109.20 EUX | 12.70 EUX | 6.70 EUX | -38.50 EUX | -15.80 EUX |
Earnings per Share (Diluted) | 109.00 EUX | 12.70 EUX | 6.70 EUX | -38.50 EUX | -15.80 EUX |
Earnings per Share (Adjusted) | 109.20 EUX | 12.70 EUX | 6.70 EUX | -38.50 EUX | -15.80 EUX |
Dividend per Share | n/a EUR | 0.05 EUR | n/a EUR | n/a EUR | n/a EUR |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
Non-Current Assets | |||||
Intangible Assets | 48.63 | 52.55 | 184.03 | 185.26 | 178.95 |
Property, Plant and Equipment | 285.57 | 253.38 | 252.13 | 1,622.08 | 1,513.65 |
Investments | 3,695.41 | 2,703.70 | 2,139.16 | 1,915.58 | 1,908.22 |
Investment Properties | 62.10 | 85.10 | 117.75 | 128.09 | 136.20 |
Other Financial Assets | 51.06 | 48.15 | 6.65 | 24.63 | 23.06 |
Other Non-Current Assets | n/a | n/a | 358.95 | 630.93 | 26.22 |
Total Non-Current Assets | 4,142.77 | 3,142.88 | 3,058.68 | 4,506.56 | 3,786.29 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 584.92 | 609.05 | 616.22 | n/a | 243.93 |
Cash at Bank and in Hand | n/a | n/a | n/a | 249.88 | n/a |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 826.11 | 1,041.03 | 1,377.08 | 15,942.15 | 16,102.76 |
Total Current Assets | 1,411.03 | 1,650.09 | 1,993.30 | 16,192.02 | 16,346.69 |
Other Assets | 1,253.68 | 770.26 | 551.80 | 815.55 | 989.84 |
Total Assets | 26,628.58 | 25,288.54 | 24,962.70 | 21,514.13 | 21,122.82 |
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 | 306.79 | 302.10 | 340.22 | 272.15 | 272.17 |
Provisions | 163.81 | 162.24 | 150.54 | 45.98 | 46.01 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 470.60 | 464.35 | 490.76 | 318.13 | 318.19 |
Net Assets | 2,488.34 | 2,048.57 | 2,081.23 | 2,075.05 | 2,288.63 |
Capital and Reserves | |||||
Share Capital | 44.62 | 44.62 | 44.62 | 44.62 | 44.62 |
Share Premium Account | 594.36 | 594.36 | 594.36 | 594.36 | 1,294.36 |
Other Reserves | 89.92 | 76.94 | 213.19 | 429.15 | 430.70 |
Retained Earnings | 1,518.18 | 1,090.35 | 986.62 | 982.51 | 490.29 |
Shareholders Funds | 2,247.08 | 1,806.27 | 1,838.79 | 2,050.64 | 2,259.97 |
Minority Interests / Other Equity | 241.26 | 242.30 | 242.43 | 24.41 | 28.66 |
Total Equity | 2,488.34 | 2,048.57 | 2,081.23 | 2,075.05 | 2,288.63 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 53.82% | 14.56% | 6.64% | -30.59% | -37.28% |
Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
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 | 3.30 | 13.80 | 14.90 | n/a | n/a |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | n/a% |
Net Asset Value per Share | 5.47 EUR | 4.47 EUR | 4.25 EUR | 4.24 EUR | 4.73 EUR |