| Date of Accounts | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 |
| Revenue | 78.37 | 54.00 | 129.42 | 176.97 | 141.80 |
| Operating Profit / Loss | -58.72 | -219.66 | -110.15 | -34.91 | -274.98 |
| Net Interest | 29.44 | -15.37 | -24.67 | -26.60 | -11.75 |
| Pre Tax Profit | -29.28 | -235.03 | -134.82 | -61.52 | -286.73 |
| Post Tax Profit | -25.02 | -197.02 | -113.81 | -78.31 | -270.10 |
| Profit for the Period | -25.02 | -197.02 | -113.81 | -78.31 | -270.10 |
| Equity Holders of Parent Company | -25.02 | -197.02 | -113.81 | -78.31 | -270.10 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -1.00 USX | -7.00 USX | -4.00 USX | -3.00 USX | -19.00 USX |
| Earnings per Share (Diluted) | -1.00 USX | -7.00 USX | -4.00 USX | -3.00 USX | -19.00 USX |
| Earnings per Share (Adjusted) | -1.00 USX | -7.00 USX | -4.00 USX | -3.00 USX | -19.00 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -1.00 USX | -7.00 USX | -4.00 USX | -3.00 USX | -19.00 USX |
| Earnings per Share (Diluted) | -1.00 USX | -7.00 USX | -4.00 USX | -3.00 USX | -19.00 USX |
| Earnings per Share (Adjusted) | -1.00 USX | -7.00 USX | -4.00 USX | -3.00 USX | -19.00 USX |
| Dividend per Share | n/a USD | n/a USD | n/a USD | n/a USD | n/a USD |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 |
| Non-Current Assets | |||||
| Intangible Assets | 208.44 | 211.97 | 246.54 | 261.00 | 207.23 |
| Property, Plant and Equipment | 154.23 | 158.36 | 324.25 | 366.00 | 354.25 |
| Investments | n/a | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | -0.01 | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 32.48 | 24.24 | 23.28 | 14.00 | 19.95 |
| Total Non-Current Assets | 395.14 | 394.57 | 594.07 | 641.00 | 581.43 |
| Current Assets | |||||
| Inventories | 20.11 | 18.35 | 18.20 | 17.00 | 14.38 |
| Trade and Other Receivables | 35.24 | 25.40 | 34.53 | 30.00 | 44.92 |
| Cash at Bank and in Hand | 66.27 | 5.39 | 11.00 | 21.00 | 23.70 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | 11.97 | 18.21 | n/a | n/a |
| Total Current Assets | 121.62 | 61.10 | 81.94 | 68.00 | 83.00 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 516.76 | 455.67 | 676.01 | 710.06 | 664.42 |
| Current Liabilities | |||||
| Borrowings | 399.76 | 325.59 | 156.87 | 64.36 | 29.97 |
| Other Current Liabilities | 42.17 | 27.40 | 40.88 | 54.74 | 83.38 |
| Total Current Liabilities | 441.93 | 352.99 | 197.75 | 119.10 | 113.35 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | n/a | 6.64 | 146.75 | 135.92 | 163.00 |
| Provisions | 73.40 | 69.65 | 103.42 | 115.61 | 99.00 |
| Other Non-Current Liabilities | 0.38 | 0.30 | 5.37 | 3.26 | 7.00 |
| Total Non-Current Liabilities | 73.78 | 76.59 | 255.54 | 254.79 | 269.00 |
| Net Assets | 1.05 | 26.09 | 222.72 | 336.17 | 282.00 |
| Capital and Reserves | |||||
| Share Capital | 457.19 | 457.18 | 456.73 | 457.20 | 330.00 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | -112.15 | -112.15 | -112.15 | -112.15 | -116.00 |
| Retained Earnings | -344.00 | -318.94 | -121.87 | -8.88 | 69.00 |
| Shareholders Funds | 1.05 | 26.09 | 222.72 | 336.17 | 282.47 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 1.05 | 26.09 | 222.72 | 336.17 | 282.00 |
| 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 | |
| Operating Margin | -74.93% | -406.78% | -85.11% | -19.73% | -193.92% |
| Return on Capital Employed | -22.09% | -101.70% | -28.74% | -8.93% | -74.98% |
| 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 | n/a | 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 | -0.07 USD | -0.07 USD | -0.01 USD | 0.03 USD | 0.03 USD |