| Date of Accounts | 2025 | 2024 | 2023 | 2022 | 2022 |
|---|---|---|---|---|---|
| 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 | 29-09-2022 |
| Revenue | 192.55 | 194.63 | 194.63 | 241,392.00 | 241,392.00 |
| Operating Profit / Loss | 12.64 | 11.30 | 11.30 | 14,406.00 | 18,039.00 |
| Net Interest | 5.11 | 4.68 | 4.68 | 1,600.00 | -2,703.00 |
| Pre Tax Profit | 7.75 | 6.78 | 6.78 | 15,405.00 | 15,405.00 |
| Post Tax Profit | 1.29 | 1.23 | 1.23 | -1,357.00 | -1,357.00 |
| Profit for the Period | 1.29 | 1.23 | 1.23 | -1,357.00 | -1,357.00 |
| Equity Holders of Parent Company | 0.06 | 0.38 | 0.38 | -2,487.00 | -2,487.00 |
| Minority Interests | 1.24 | 0.85 | 0.85 | 1,130.00 | 1,130.00 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 0.35 USX | 2.38 USX | 2.38 USX | -13.10 USX | -17.51 USX |
| Earnings per Share (Diluted) | 0.34 USX | 2.32 USX | 2.32 USX | -13.10 USX | -17.51 USX |
| Earnings per Share (Adjusted) | 0.35 USX | 2.38 USX | 2.38 USX | -13.10 USX | -17.51 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 0.35 USX | 2.38 USX | 2.38 USX | -13.10 USX | -17.51 USX |
| Earnings per Share (Diluted) | 0.34 USX | 2.32 USX | 2.32 USX | -13.10 USX | -17.51 USX |
| Earnings per Share (Adjusted) | 0.35 USX | 2.38 USX | 2.38 USX | -13.10 USX | -17.51 USX |
| Dividend per Share | 0.25 USD | 0.31 USD | 0.28 USD | 0.24 USD | n/a USD |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 29-09-2022 |
| Non-Current Assets | |||||
| Intangible Assets | 18.50 | 24.53 | 24.53 | 22,160.00 | 22,160.00 |
| Property, Plant and Equipment | 98.63 | 100.24 | 100.24 | 106,044.00 | 106,044.00 |
| Investments | 21.58 | 21.32 | 21.32 | 23,271.00 | 23,271.00 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 20.96 | 16.11 | 16.11 | 12,841.00 | 12,841.00 |
| Other Non-Current Assets | 17.07 | 17.18 | 17.18 | 16,116.00 | 16,116.00 |
| Total Non-Current Assets | 176.74 | 179.39 | 179.39 | 180,432.00 | 180,432.00 |
| Current Assets | |||||
| Inventories | 22.50 | 23.23 | 23.23 | 28,081.00 | 28,081.00 |
| Trade and Other Receivables | 29.44 | 29.72 | 29.72 | 36,723.00 | 34,631.00 |
| Cash at Bank and in Hand | 36.56 | 39.20 | 39.20 | 29,195.00 | 29,195.00 |
| Current Asset Investments | 0.16 | 0.17 | 0.17 | 578.00 | 578.00 |
| Other Current Assets | 13.14 | 11.51 | 11.51 | 11,869.00 | 13,961.00 |
| Total Current Assets | 101.79 | 103.83 | 103.83 | 106,446.00 | 106,446.00 |
| Other Assets | n/a | n/a | n/a | 1,242.00 | 1,242.00 |
| Total Assets | 278.53 | 283.23 | 283.23 | 288,120.00 | 288,120.00 |
| Current Liabilities | |||||
| Borrowings | 6.19 | 7.13 | 7.13 | 5,300.00 | 5,300.00 |
| Other Current Liabilities | 74.39 | 75.11 | 75.11 | 93,718.00 | 93,397.00 |
| Total Current Liabilities | 80.58 | 82.24 | 82.24 | 99,018.00 | 98,697.00 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 66.34 | 64.41 | 64.41 | 50,193.00 | 50,193.00 |
| Provisions | 23.31 | 23.12 | 23.12 | 25,518.00 | 25,518.00 |
| Other Non-Current Liabilities | 34.29 | 34.14 | 34.14 | 30,401.00 | 30,401.00 |
| Total Non-Current Liabilities | 123.95 | 121.67 | 121.67 | 106,112.00 | 106,112.00 |
| Net Assets | 74.00 | 79.32 | 79.32 | 82,990.00 | 82,990.00 |
| Capital and Reserves | |||||
| Share Capital | n/a | n/a | n/a | 67,553.00 | 67,553.00 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | n/a | n/a | n/a | n/a | n/a |
| Retained Earnings | n/a | n/a | n/a | n/a | n/a |
| Shareholders Funds | 74.00 | 79.32 | 79.32 | 67,553.00 | 67,553.00 |
| Minority Interests / Other Equity | n/a | n/a | n/a | 15,437.00 | 15,437.00 |
| Total Equity | 74.00 | 79.32 | 79.32 | 82,990.00 | 82,990.00 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 29-09-2022 | |
| Operating Margin | 6.57% | 5.80% | 5.80% | 5.97% | 7.47% |
| Return on Capital Employed | 1.74% | 1.40% | 1.40% | 9.73% | 17.07% |
| Dividend Cover | 0.01 | 0.08 | 0.08 | -0.54 | -0.54 |
| Dividend Yield | 5.60 | 5.80 | 4.90 | 3.70 | 5.90 |
| PE Ratio | 1,686.70 | 225.20 | 267.20 | n/a | n/a |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | 5.40% | n/a% | 29.85% | 11.34% | 33.70% |
| Net Asset Value per Share | 0.00 USD | 0.00 USD | 0.00 USD | 3.87 USD | 3.57 USD |