| 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 | 413.36 | 546.09 | 1,086.90 | 319.23 | 217.33 |
| Operating Profit / Loss | 232.11 | 390.60 | 815.67 | 194.96 | 68.58 |
| Net Interest | -151.01 | -135.59 | -99.14 | -77.39 | -60.30 |
| Pre Tax Profit | 84.03 | 253.59 | 738.28 | 109.02 | n/a |
| Post Tax Profit | 72.19 | 229.58 | 718.20 | 97.46 | -0.01 |
| Profit for the Period | 72.19 | 229.58 | 718.20 | 97.46 | -0.01 |
| Equity Holders of Parent Company | 62.57 | 146.48 | 610.52 | 30.51 | -0.01 |
| Minority Interests | 9.62 | 83.10 | 107.68 | 66.95 | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 67.00 USX | 67.00 USX | 279.00 USX | 14.00 USX | -13.00 USX |
| Earnings per Share (Diluted) | 66.00 USX | 66.00 USX | 274.00 USX | 14.00 USX | -13.00 USX |
| Earnings per Share (Adjusted) | 67.00 USX | 67.00 USX | 279.00 USX | 14.00 USX | -13.00 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 67.00 USX | 67.00 USX | 279.00 USX | 14.00 USX | -13.00 USX |
| Earnings per Share (Diluted) | 66.00 USX | 66.00 USX | 274.00 USX | 14.00 USX | -13.00 USX |
| Earnings per Share (Adjusted) | 67.00 USX | 67.00 USX | 279.00 USX | 14.00 USX | -13.00 USX |
| Dividend per Share | 0.13 USD | 0.13 USD | 0.13 USD | 0.13 USD | 0.13 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 | 134.02 | 133.95 | 133.97 | 133.91 | 134.02 |
| Property, Plant and Equipment | n/a | n/a | n/a | n/a | n/a |
| 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 | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 134.02 | 133.95 | 133.97 | 133.91 | 134.02 |
| 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 | n/a |
| Cash at Bank and in Hand | 566.44 | 469.93 | 220.55 | 107.66 | 180.25 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Current Assets | 566.44 | 469.93 | 220.55 | 107.66 | 180.26 |
| Other Assets | 5,940.71 | 5,571.15 | 5,482.88 | 4,046.79 | 3,427.23 |
| Total Assets | 6,641.17 | 6,175.02 | 5,837.39 | 4,288.36 | 3,741.50 |
| Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 2,127.83 | 1,763.61 | 1,534.73 | n/a | n/a |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 2,127.83 | 1,763.61 | 1,534.73 | n/a | n/a |
| Net Assets | 3,127.73 | 3,256.83 | 3,207.78 | 2,387.07 | 2,108.02 |
| Capital and Reserves | |||||
| Share Capital | 615.45 | 610.04 | 602.24 | 598.81 | 598.81 |
| Share Premium Account | 56.79 | 42.41 | 36.55 | 26.30 | n/a |
| Other Reserves | -25.08 | 0.55 | 2.83 | 43.30 | 29.29 |
| Retained Earnings | 1,800.86 | 1,766.44 | 1,649.24 | 1,074.17 | 1,067.77 |
| Shareholders Funds | 2,448.02 | 2,419.43 | 2,290.86 | 1,742.58 | 1,695.87 |
| Minority Interests / Other Equity | 679.71 | 837.40 | 916.92 | 644.49 | 412.14 |
| Total Equity | 3,127.73 | 3,256.83 | 3,207.78 | 2,387.07 | 2,108.02 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 56.15% | 71.53% | 75.05% | 61.07% | 31.56% |
| Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
| Dividend Cover | 5.36 | 5.36 | 22.32 | 1.12 | -1.04 |
| Dividend Yield | 1.40 | 0.90 | 0.80 | 1.40 | 1.20 |
| PE Ratio | 13.40 | 20.80 | 5.90 | 64.20 | 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 | 13.68 USD | 14.27 USD | 14.04 USD | 10.29 USD | 9.02 USD |