Date of Accounts | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Revenue | 14,048.00 | 11,790.00 | 9,463.00 | 6,036.20 | 4,413.90 |
Operating Profit / Loss | 869.00 | -549.00 | -88.00 | -62.50 | 103.50 |
Net Interest | -419.00 | -385.00 | -212.00 | -225.90 | -102.40 |
Pre Tax Profit | 16.00 | -1,091.00 | -295.00 | -288.40 | 1.10 |
Post Tax Profit | 162.00 | -1,211.00 | -370.00 | -411.90 | -34.70 |
Profit for the Period | 162.00 | -1,211.00 | -370.00 | -411.90 | -34.70 |
Equity Holders of Parent Company | 162.00 | -1,211.00 | -370.00 | -415.80 | 37.90 |
Minority Interests | n/a | n/a | n/a | 3.90 | -72.60 |
Continuing EPS | |||||
Earnings per Share (Basic) | 0.24p | -6.89p | -244.00 USX | -236.50p | 29.30p |
Earnings per Share (Diluted) | 0.24p | -6.89p | -244.00 USX | -236.50p | 28.50p |
Earnings per Share (Adjusted) | 7.27p | 4.42p | 279.00 USX | 252.70p | 29.30p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 0.24p | -6.89p | -244.00 USX | -236.50p | 29.30p |
Earnings per Share (Diluted) | 0.24p | -6.89p | -244.00 USX | -236.50p | 28.50p |
Earnings per Share (Adjusted) | 7.27p | 4.42p | 279.00 USX | 252.70p | 29.30p |
Dividend per Share | n/ap | n/ap | n/a USD | n/ap | n/ap |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Non-Current Assets | |||||
Intangible Assets | 18,716.00 | 19,626.00 | 20,280.00 | 14,222.40 | 15,044.50 |
Property, Plant and Equipment | 1,000.00 | 900.00 | 882.00 | 451.40 | 361.90 |
Investments | 6.00 | 9.00 | 11.00 | 5.50 | 3.00 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | n/a | 75.40 | 6.90 |
Other Non-Current Assets | 442.00 | 124.00 | 109.00 | 59.00 | 114.80 |
Total Non-Current Assets | 20,164.00 | 20,659.00 | 21,282.00 | 14,813.70 | 15,531.10 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 705.00 | 533.00 | 819.00 | 249.50 | 139.50 |
Cash at Bank and in Hand | 1,531.00 | 1,497.00 | 966.00 | 1,629.30 | 603.40 |
Current Asset Investments | n/a | n/a | n/a | 83.00 | 82.80 |
Other Current Assets | 2,108.00 | 1,946.00 | 2,191.00 | n/a | 635.40 |
Total Current Assets | 4,344.00 | 3,976.00 | 3,976.00 | 1,961.80 | 1,461.10 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 24,508.00 | 24,635.00 | 25,258.00 | 16,775.50 | 16,992.20 |
Current Liabilities | |||||
Borrowings | 172.00 | 174.00 | 153.00 | 69.10 | 99.10 |
Other Current Liabilities | 4,418.00 | 4,352.00 | 4,473.00 | 2,005.00 | 1,882.60 |
Total Current Liabilities | 4,590.00 | 4,526.00 | 4,626.00 | 2,074.10 | 1,981.70 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 7,111.00 | 7,359.00 | 7,091.00 | 3,767.10 | 3,233.80 |
Provisions | 605.00 | 802.00 | 919.00 | 545.80 | 645.90 |
Other Non-Current Liabilities | 935.00 | 580.00 | 502.00 | 100.10 | 134.90 |
Total Non-Current Liabilities | 8,651.00 | 8,741.00 | 8,512.00 | 4,413.00 | 4,014.60 |
Net Assets | 9,459.00 | 10,216.00 | 11,191.00 | 10,288.40 | 10,995.90 |
Capital and Reserves | |||||
Share Capital | 36.00 | 36.00 | 35.00 | 477.60 | 2,481.70 |
Share Premium Account | 1,611.00 | 1,385.00 | 1,192.00 | n/a | n/a |
Other Reserves | -1,927.00 | -1,483.00 | -1,782.00 | -43.00 | 8,078.40 |
Retained Earnings | 9,573.00 | 10,106.00 | 11,590.00 | 9,816.30 | 405.00 |
Shareholders Funds | 9,293.00 | 10,044.00 | 11,035.00 | 10,250.90 | 10,965.10 |
Minority Interests / Other Equity | 166.00 | 172.00 | 156.00 | 37.50 | 30.80 |
Total Equity | 9,459.00 | 10,216.00 | 11,191.00 | 10,288.40 | 10,995.90 |
31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
Operating Margin | 6.19% | -4.66% | -0.93% | -1.04% | 2.34% |
Return on Capital Employed | -31.78% | 65.67% | 8.96% | -13.95% | -148.28% |
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 | 2,850.10 | 3,153.80 | 52.20 | 46.50 | 515.70 |
PEG | 44.50 | n/a | n/a | 0.10 | n/a |
Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | n/a% |
Net Asset Value per Share | -5,219.60p | -5,305.87p | -51.24 USD | -2,218.02p | -2,282.64p |