| 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 | 1,405.00 | 1,434.00 | 1,168.00 | 1,732.00 | 1,481.00 |
| Operating Profit / Loss | 277.00 | 423.00 | 258.00 | 761.00 | 605.00 |
| Net Interest | -18.00 | -23.00 | -21.00 | -11.00 | -13.00 |
| Pre Tax Profit | 257.00 | 398.00 | 279.00 | 745.00 | 590.00 |
| Post Tax Profit | 175.00 | 298.00 | 234.00 | 608.00 | 487.00 |
| Profit for the Period | 175.00 | 298.00 | 234.00 | 608.00 | 487.00 |
| Equity Holders of Parent Company | 175.00 | 298.00 | 234.00 | 608.00 | 487.00 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 15.40 USX | 25.70 USX | 19.90 USX | 47.20 USX | 34.70 USX |
| Earnings per Share (Diluted) | 15.00 USX | 25.10 USX | 19.40 USX | 45.80 USX | 33.80 USX |
| Earnings per Share (Adjusted) | 15.40 USX | 25.70 USX | 19.90 USX | 47.20 USX | 34.70 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 15.40 USX | 25.70 USX | 19.90 USX | 47.20 USX | 34.70 USX |
| Earnings per Share (Diluted) | 15.00 USX | 25.10 USX | 19.40 USX | 45.80 USX | 33.80 USX |
| Earnings per Share (Adjusted) | 15.40 USX | 25.70 USX | 19.90 USX | 47.20 USX | 34.70 USX |
| Dividend per Share | 0.17 USD | 0.17 USD | 0.16 USD | 0.16 USD | 0.14 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 | 851.00 | 809.00 | 830.00 | 677.00 | 723.00 |
| Property, Plant and Equipment | 121.00 | 103.00 | 129.00 | 145.00 | 104.00 |
| Investments | 2,545.00 | 2,422.00 | 2,290.00 | 1,223.00 | 992.00 |
| Investment Properties | n/a | 12.00 | 30.00 | 105.00 | 77.00 |
| 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 | 3,517.00 | 3,346.00 | 3,279.00 | 2,150.00 | 1,896.00 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 657.00 | 492.00 | 551.00 | 570.00 | 485.00 |
| Cash at Bank and in Hand | 291.00 | 454.00 | 276.00 | 457.00 | 387.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 28.00 | 17.00 | n/a | n/a | n/a |
| Total Current Assets | 976.00 | 963.00 | 827.00 | 1,027.00 | 872.00 |
| Other Assets | 267.00 | 265.00 | 275.00 | 127.00 | 155.00 |
| Total Assets | 4,760.00 | 4,574.00 | 4,381.00 | 3,304.00 | 2,923.00 |
| Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | 4.00 | 3.00 | 3.00 | 37.00 | n/a |
| Total Current Liabilities | 4.00 | 3.00 | 3.00 | 37.00 | n/a |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 284.00 | 248.00 | 423.00 | 253.00 | 250.00 |
| Provisions | 36.00 | 16.00 | 16.00 | 14.00 | 51.00 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 320.00 | 264.00 | 439.00 | 267.00 | 301.00 |
| Net Assets | 1,574.00 | 1,676.00 | 1,612.00 | 1,699.00 | 1,651.00 |
| Capital and Reserves | |||||
| Share Capital | n/a | n/a | n/a | 46.00 | 51.00 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | n/a | n/a | n/a | -1,937.00 | -1,877.00 |
| Retained Earnings | n/a | n/a | n/a | 3,590.00 | 3,477.00 |
| Shareholders Funds | 1,574.00 | 1,676.00 | 1,612.00 | 1,699.00 | 1,651.00 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 1,574.00 | 1,676.00 | 1,612.00 | 1,699.00 | 1,651.00 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 19.72% | 29.50% | 22.09% | 43.94% | 40.85% |
| Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
| Dividend Cover | 0.90 | 1.49 | 1.22 | 3.01 | 2.48 |
| Dividend Yield | 5.60 | 6.00 | 5.20 | 5.40 | 4.60 |
| PE Ratio | 20.00 | 11.20 | 15.80 | 6.10 | 8.80 |
| PEG | n/a | 0.20 | n/a | n/a | n/a |
| Dividend per Share Growth | n/a% | n/a% | -5.23% | -3.68% | -10.83% |
| Net Asset Value per Share | 0.63 USD | 0.75 USD | 0.68 USD | 0.89 USD | 0.81 USD |