| 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 | 6,064.80 | 5,678.10 | 5,442.40 | 4,848.40 | 4,618.90 |
| Operating Profit / Loss | 1,187.40 | 1,462.80 | 1,295.00 | 623.40 | 408.10 |
| Net Interest | -40.90 | -39.30 | -40.60 | -39.40 | -38.90 |
| Pre Tax Profit | 1,146.50 | 1,423.50 | 1,254.40 | 584.00 | 369.20 |
| Post Tax Profit | 913.40 | 1,130.30 | 1,026.80 | 483.30 | 308.70 |
| Profit for the Period | 913.40 | 1,130.30 | 1,026.80 | 483.30 | 308.70 |
| Equity Holders of Parent Company | 913.40 | 1,130.30 | 1,026.80 | 483.30 | 308.70 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 149.40 USX | 175.10 USX | 124.80p | 79.00p | 50.90 USX |
| Earnings per Share (Diluted) | 144.80 USX | 170.40 USX | 122.10p | 78.00p | 50.30 USX |
| Earnings per Share (Adjusted) | 149.40 USX | 175.10 USX | 124.80p | 79.00p | 50.90 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 149.40 USX | 175.10 USX | 124.80p | 79.00p | 50.90 USX |
| Earnings per Share (Diluted) | 144.80 USX | 170.40 USX | 122.10p | 78.00p | 50.30 USX |
| Earnings per Share (Adjusted) | 149.40 USX | 175.10 USX | 124.80p | 79.00p | 50.90 USX |
| Dividend per Share | 0.33 USD | 0.33 USD | 0.19 USD | 0.18 USD | 0.17 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 | 223.90 | 198.00 | 165.30 | 128.80 | 123.50 |
| Property, Plant and Equipment | 85.00 | 78.70 | 75.30 | 75.40 | 94.70 |
| Investments | n/a | n/a | n/a | n/a | 0.60 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 10,607.90 | 10,610.60 | 9,665.50 | 8,345.60 | 7,283.50 |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 10,916.80 | 10,887.30 | 9,906.10 | 8,549.80 | 7,502.30 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | n/a | n/a | n/a | n/a | 106.70 |
| Cash at Bank and in Hand | 1,368.50 | 882.10 | 812.30 | 652.50 | 591.80 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 156.40 | 85.60 | n/a | 11.70 | 11.90 |
| Total Current Assets | 1,524.90 | 967.70 | 812.30 | 664.20 | 710.40 |
| Other Assets | 710.00 | 877.20 | 418.80 | 239.60 | 512.20 |
| Total Assets | 16,193.30 | 15,419.00 | 13,665.40 | 11,713.00 | 12,807.40 |
| Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | n/a | n/a | n/a | 8.60 | 24.50 |
| Total Current Liabilities | n/a | n/a | n/a | 8.60 | 24.50 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 637.20 | 642.90 | 76.60 | 72.70 | 639.00 |
| Provisions | 393.20 | 387.20 | 202.20 | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 1,030.40 | 1,030.10 | 278.80 | 72.70 | 639.00 |
| Net Assets | 4,871.40 | 4,606.80 | 3,882.10 | 2,955.00 | 2,130.80 |
| Capital and Reserves | |||||
| Share Capital | 41.90 | 44.60 | 46.70 | 46.60 | 42.90 |
| Share Premium Account | 20.80 | 17.90 | 10.60 | 9.70 | 5.30 |
| Other Reserves | -50.40 | -91.10 | -116.90 | 102.20 | -101.20 |
| Retained Earnings | 4,859.10 | 4,635.40 | 3,941.70 | 3,016.10 | 2,183.80 |
| Shareholders Funds | 4,871.40 | 4,606.80 | 3,882.10 | 2,955.00 | 2,130.80 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 4,871.40 | 4,606.80 | 3,882.10 | 2,955.00 | 2,130.80 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 19.58% | 25.76% | 23.79% | 12.86% | 8.84% |
| Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
| Dividend Cover | 5.98 | 7.00 | n/a | n/a | 2.93 |
| Dividend Yield | 2.30 | 2.30 | 2.70 | 2.40 | 2.80 |
| PE Ratio | 7.40 | 6.20 | 4.20 | 8.60 | 12.20 |
| PEG | n/a | 0.20 | 0.10 | 0.20 | n/a |
| Dividend per Share Growth | n/a% | 76.06% | -12.63% | -6.52% | n/a% |
| Net Asset Value per Share | 7.75 USD | 7.35 USD | 619.97 USD | 471.42 USD | 3.35 USD |