| Date of Accounts | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Revenue | 18,546.00 | 17,745.00 | 30,652.00 | 35,118.00 | 41,554.00 |
| Operating Profit / Loss | 1,352.00 | -975.00 | 3,904.00 | 9,243.00 | 17,592.00 |
| Net Interest | -492.00 | -434.00 | -587.00 | -327.00 | -411.00 |
| Pre Tax Profit | 883.00 | -1,364.00 | 3,595.00 | 9,480.00 | 17,629.00 |
| Post Tax Profit | -3,170.00 | -2,788.00 | 1,344.00 | 6,024.00 | 11,699.00 |
| Profit for the Period | -3,170.00 | -2,788.00 | 1,344.00 | 6,024.00 | 11,699.00 |
| Equity Holders of Parent Company | -3,741.00 | -3,068.00 | 1,061.00 | 1,510.00 | 8,562.00 |
| Minority Interests | 571.00 | 280.00 | 283.00 | 4,514.00 | 3,137.00 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -105.00 USX | -296.34 USX | 26.11 USX | 422.38 USX | 786.84 USX |
| Earnings per Share (Diluted) | -105.00 USX | -296.34 USX | 26.11 USX | 417.83 USX | 776.62 USX |
| Earnings per Share (Adjusted) | 80.00 USX | 126.03 USX | 274.77 USX | 564.30 USX | 819.77 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -330.00 USX | -287.26 USX | 26.11 USX | 422.38 USX | 786.84 USX |
| Earnings per Share (Diluted) | -330.00 USX | -287.26 USX | 26.11 USX | 417.83 USX | 776.62 USX |
| Earnings per Share (Adjusted) | 54.00 USX | 181.67 USX | 274.77 USX | 564.30 USX | 819.77 USX |
| Dividend per Share | 0.23 USD | 0.64 USD | 0.96 USD | 1.98 USD | 4.19 USD |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 504.00 | 940.00 | 1,479.00 | 2,828.00 | 3,002.00 |
| Property, Plant and Equipment | 34,253.00 | 40,844.00 | 43,949.00 | 41,125.00 | 39,501.00 |
| Investments | 565.00 | 587.00 | 1,066.00 | 1,446.00 | 1,361.00 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 229.00 | 292.00 | 629.00 | 49.00 | 256.00 |
| Other Non-Current Assets | 2,332.00 | 2,543.00 | 2,094.00 | 2,023.00 | 2,892.00 |
| Total Non-Current Assets | 37,883.00 | 45,206.00 | 49,217.00 | 47,471.00 | 47,012.00 |
| Current Assets | |||||
| Inventories | 3,013.00 | 5,247.00 | 6,387.00 | 6,598.00 | 5,228.00 |
| Trade and Other Receivables | 3,748.00 | 3,228.00 | 4,516.00 | 4,483.00 | 4,309.00 |
| Cash at Bank and in Hand | 6,436.00 | 8,167.00 | 6,088.00 | 8,412.00 | 9,066.00 |
| Current Asset Investments | 2.00 | 36.00 | 48.00 | 38.00 | 29.00 |
| Other Current Assets | 322.00 | 452.00 | 288.00 | 405.00 | 291.00 |
| Total Current Assets | 13,521.00 | 17,130.00 | 17,327.00 | 19,936.00 | 18,923.00 |
| Other Assets | 4,590.00 | 2,530.00 | n/a | n/a | 50.00 |
| Total Assets | 55,994.00 | 64,866.00 | 66,544.00 | 67,407.00 | 65,985.00 |
| Current Liabilities | |||||
| Borrowings | 1,075.00 | 2,019.00 | 1,740.00 | 1,420.00 | 1,235.00 |
| Other Current Liabilities | 5,765.00 | 7,214.00 | 10,439.00 | 9,074.00 | 9,348.00 |
| Total Current Liabilities | 6,840.00 | 9,233.00 | 12,179.00 | 10,494.00 | 10,583.00 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 14,406.00 | 16,191.00 | 15,172.00 | 12,945.00 | 11,621.00 |
| Provisions | 7,694.00 | 8,635.00 | 8,454.00 | 7,858.00 | 7,492.00 |
| Other Non-Current Liabilities | 1,524.00 | 1,911.00 | 1,946.00 | 2,157.00 | 1,519.00 |
| Total Non-Current Liabilities | 23,624.00 | 26,737.00 | 25,572.00 | 22,960.00 | 20,632.00 |
| Net Assets | 24,117.00 | 28,533.00 | 31,617.00 | 33,953.00 | 34,770.00 |
| Capital and Reserves | |||||
| Share Capital | 734.00 | 734.00 | 734.00 | 734.00 | 737.00 |
| Share Premium Account | 2,558.00 | 2,558.00 | 2,558.00 | 2,558.00 | 2,558.00 |
| Other Reserves | -13,529.00 | -19,276.00 | -19,095.00 | -18,342.00 | -17,186.00 |
| Retained Earnings | 28,212.00 | 36,744.00 | 40,860.00 | 42,368.00 | 41,716.00 |
| Shareholders Funds | 17,975.00 | 20,760.00 | 25,057.00 | 27,318.00 | 27,825.00 |
| Minority Interests / Other Equity | 6,142.00 | 7,773.00 | 6,560.00 | 6,635.00 | 6,945.00 |
| Total Equity | 24,117.00 | 28,533.00 | 31,617.00 | 33,953.00 | 34,770.00 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 7.29% | -5.49% | 12.74% | 26.32% | 42.34% |
| Return on Capital Employed | 2.94% | -1.71% | 7.53% | 18.38% | 34.62% |
| Dividend Cover | 3.48 | 1.73 | 2.52 | 2.51 | 2.50 |
| Dividend Yield | 0.60 | 2.00 | 3.60 | 4.50 | 7.10 |
| PE Ratio | 52.00 | 28.70 | 11.00 | 8.80 | 5.60 |
| PEG | n/a | 0.50 | 0.10 | 0.10 | 0.10 |
| Dividend per Share Growth | n/a% | 215.94% | 50.00% | 106.25% | 45.96% |
| Net Asset Value per Share | 20.04 USD | 23.42 USD | 25.58 USD | 26.42 USD | 26.97 USD |