| 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 | 1,118.30 | 1,180.71 | 1,487.15 | 1,853.62 | 1,265.81 |
| Operating Profit / Loss | 648.79 | 311.53 | 456.23 | 411.89 | 580.06 |
| Net Interest | -155.37 | -144.91 | -224.45 | -208.67 | -227.62 |
| Pre Tax Profit | 493.43 | 166.61 | 231.78 | 203.21 | 352.44 |
| Post Tax Profit | 1.56 | 93.77 | -30.83 | -41.23 | 376.99 |
| Profit for the Period | 1.56 | 93.77 | -30.83 | -41.23 | 376.99 |
| Equity Holders of Parent Company | 1.56 | 93.77 | -30.83 | -41.23 | 376.99 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 1.00 USX | 5.00 USX | -1.60 USX | -2.20 USX | 21.70 USX |
| Earnings per Share (Diluted) | 1.00 USX | 4.90 USX | -1.60 USX | -2.20 USX | 21.40 USX |
| Earnings per Share (Adjusted) | 1.00 USX | 5.00 USX | -1.60 USX | 11.40 USX | 12.70 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 1.00 USX | 5.00 USX | -1.60 USX | -2.20 USX | 21.70 USX |
| Earnings per Share (Diluted) | 1.00 USX | 4.90 USX | -1.60 USX | -2.20 USX | 21.40 USX |
| Earnings per Share (Adjusted) | 1.00 USX | 5.00 USX | 1.60 USX | 11.40 USX | 12.70 USX |
| Dividend per Share | 0.01 USD | 0.01 USD | n/a USD | n/a USD | n/a 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 | 164.12 | 154.96 | 152.72 | 180.90 | 182.07 |
| Property, Plant and Equipment | 2,370.13 | 2,297.95 | 2,296.74 | 2,476.98 | 2,822.00 |
| 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 | 50.82 | 38.46 | 36.28 | 0.01 | 0.01 |
| Other Non-Current Assets | 399.54 | 508.58 | 540.12 | 705.81 | 702.97 |
| Total Non-Current Assets | 2,984.61 | 2,999.96 | 3,025.87 | 3,363.69 | 3,707.04 |
| Current Assets | |||||
| Inventories | 32.76 | 48.98 | 84.80 | 76.42 | 73.02 |
| Trade and Other Receivables | 245.47 | 230.97 | 225.49 | 277.85 | 298.44 |
| Cash at Bank and in Hand | 268.85 | 280.24 | 313.57 | 301.61 | 286.66 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 62.62 | 2.46 | 116.06 | 4.70 | 0.47 |
| Total Current Assets | 609.70 | 562.65 | 739.91 | 660.59 | 658.59 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 3,594.31 | 3,562.61 | 3,765.78 | 4,024.27 | 4,365.63 |
| Current Liabilities | |||||
| Borrowings | 155.58 | 90.41 | 160.65 | 385.58 | 338.79 |
| Other Current Liabilities | 695.98 | 613.37 | 686.02 | 710.33 | 652.90 |
| Total Current Liabilities | 851.56 | 703.78 | 846.67 | 1,095.91 | 991.69 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 923.98 | 909.70 | 1,036.70 | 1,096.77 | 633.61 |
| Provisions | 1,128.32 | 815.67 | 793.08 | 833.67 | 757.68 |
| Other Non-Current Liabilities | 162.40 | 590.99 | 632.60 | 513.68 | 1,461.90 |
| Total Non-Current Liabilities | 2,214.69 | 2,316.36 | 2,462.39 | 2,444.12 | 2,853.19 |
| Net Assets | 528.06 | 542.47 | 456.73 | 484.24 | 520.76 |
| Capital and Reserves | |||||
| Share Capital | 392.05 | 392.05 | 393.83 | 392.20 | 392.20 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | 10.86 | 11.53 | 13.20 | 11.51 | 6.79 |
| Retained Earnings | 125.14 | 138.88 | 49.70 | 80.53 | 121.77 |
| Shareholders Funds | 528.06 | 542.47 | 456.73 | 484.24 | 520.76 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 528.06 | 542.47 | 456.73 | 484.24 | 520.76 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 58.02% | 26.38% | 30.68% | 22.22% | 45.82% |
| Return on Capital Employed | 25.23% | 14.14% | 19.88% | 15.72% | 28.04% |
| Dividend Cover | 1.25 | 8.12 | n/a | n/a | n/a |
| Dividend Yield | 5.70 | 3.70 | n/a | n/a | n/a |
| PE Ratio | 14.20 | 3.40 | n/a | 2.50 | 2.00 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | 30.03% | n/a% | n/a% | n/a% | n/a% |
| Net Asset Value per Share | 0.20 USD | 0.21 USD | 0.16 USD | 0.16 USD | 0.18 USD |