| 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 | 68,274.00 | 65,854.00 | 66,058.00 | 50,620.00 | 63,940.00 |
| Operating Profit / Loss | 27,996.00 | 29,397.00 | 30,541.00 | 14,805.00 | 15,860.00 |
| Net Interest | n/a | n/a | n/a | n/a | n/a |
| Pre Tax Profit | 29,907.00 | 32,309.00 | 30,348.00 | 17,058.00 | 18,906.00 |
| Post Tax Profit | 23,131.00 | 24,999.00 | 24,559.00 | 16,249.00 | 14,693.00 |
| Profit for the Period | 23,131.00 | 24,999.00 | 24,559.00 | 16,249.00 | 14,693.00 |
| Equity Holders of Parent Company | 22,285.00 | 23,979.00 | 23,533.00 | 15,559.00 | 12,607.00 |
| Minority Interests | 846.00 | 1,020.00 | 1,026.00 | 690.00 | 2,086.00 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 121.00 USX | 125.00 USX | 115.00 USX | 72.00 USX | 62.00 USX |
| Earnings per Share (Diluted) | 120.00 USX | 124.00 USX | 114.00 USX | 72.00 USX | 62.00 USX |
| Earnings per Share (Adjusted) | 121.00 USX | 125.00 USX | 115.00 USX | 72.00 USX | 62.00 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 121.00 USX | 125.00 USX | 115.00 USX | 72.00 USX | 62.00 USX |
| Earnings per Share (Diluted) | 120.00 USX | 124.00 USX | 114.00 USX | 72.00 USX | 62.00 USX |
| Earnings per Share (Adjusted) | 121.00 USX | 125.00 USX | 115.00 USX | 72.00 USX | 62.00 USX |
| Dividend per Share | 0.30 USD | 0.21 USD | 0.61 USD | 0.32 USD | 0.25 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 | 13,107.00 | 12,384.00 | 12,487.00 | 11,419.00 | 20,622.00 |
| Property, Plant and Equipment | n/a | n/a | n/a | n/a | n/a |
| Investments | n/a | n/a | n/a | 393,980.00 | 446,274.00 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 133,063.00 | 115,763.00 | 110,643.00 | 100,101.00 | 246,686.00 |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 146,170.00 | 128,147.00 | 123,130.00 | 505,500.00 | 713,582.00 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 184,794.00 | 152,740.00 | 171,597.00 | 156,149.00 | 136,571.00 |
| Cash at Bank and in Hand | n/a | n/a | n/a | n/a | n/a |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 1,339,720.00 | 1,300,371.00 | 1,379,329.00 | 117,149.00 | 5,594.00 |
| Total Current Assets | 1,524,514.00 | 1,453,111.00 | 1,550,926.00 | 273,298.00 | 142,165.00 |
| Other Assets | 1,562,350.00 | 1,435,790.00 | 1,364,621.00 | 764,366.00 | 523,510.00 |
| Total Assets | 3,233,034.00 | 3,017,048.00 | 3,038,677.00 | 2,949,286.00 | 2,957,939.00 |
| Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | n/a | n/a | n/a | 1,135.00 | n/a |
| Total Current Liabilities | n/a | n/a | n/a | 1,135.00 | n/a |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 28,406.00 | 25,958.00 | 24,954.00 | 22,290.00 | 63,065.00 |
| Provisions | 5,541.00 | 3,041.00 | 2,979.00 | 2,930.00 | 7,239.00 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 33,947.00 | 28,999.00 | 27,933.00 | 25,220.00 | 70,304.00 |
| Net Assets | 205,666.00 | 192,273.00 | 192,610.00 | 185,197.00 | 206,777.00 |
| Capital and Reserves | |||||
| Share Capital | 8,588.00 | 8,973.00 | 9,631.00 | 10,147.00 | 10,316.00 |
| Share Premium Account | 111.00 | 14,810.00 | 14,738.00 | 14,664.00 | 14,602.00 |
| Other Reserves | 19,921.00 | 8,788.00 | 8,812.00 | 10,613.00 | 28,874.00 |
| Retained Earnings | 169,605.00 | 152,402.00 | 152,148.00 | 142,409.00 | 144,458.00 |
| Shareholders Funds | 198,225.00 | 184,973.00 | 185,329.00 | 177,833.00 | 198,250.00 |
| Minority Interests / Other Equity | 7,441.00 | 7,300.00 | 7,281.00 | 7,364.00 | 8,527.00 |
| Total Equity | 205,666.00 | 192,273.00 | 192,610.00 | 185,197.00 | 206,777.00 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 41.01% | 44.64% | 46.23% | 29.25% | 24.80% |
| Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
| Dividend Cover | 1.61 | 1.44 | 1.89 | 2.25 | 2.48 |
| Dividend Yield | 4.70 | 8.20 | 7.10 | 4.60 | 4.10 |
| PE Ratio | 13.20 | 8.50 | 7.50 | 9.70 | 9.80 |
| PEG | n/a | 2.80 | n/a | n/a | n/a |
| Dividend per Share Growth | n/a% | 16.00% | -29.89% | -47.54% | -21.88% |
| Net Asset Value per Share | 11.21 USD | 10.47 USD | 10.49 USD | 10.12 USD | 10.84 USD |