| 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 | 4,883.70 | 4,672.50 | 4,483.20 | 4,273.30 | 4,269.20 |
| Operating Profit / Loss | 277.70 | 231.80 | 244.70 | -75.70 | 240.80 |
| Net Interest | -66.80 | -53.10 | n/a | n/a | -50.80 |
| Pre Tax Profit | 732.70 | 685.40 | 625.90 | 275.60 | 190.80 |
| Post Tax Profit | 604.10 | 627.20 | 712.00 | 253.90 | 189.50 |
| Profit for the Period | 604.10 | 627.20 | 712.00 | 253.90 | 189.50 |
| Equity Holders of Parent Company | 604.10 | 627.20 | 712.00 | 253.90 | 189.50 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 180.70 USX | 183.20 USX | 162.70 USX | 73.80 USX | 55.30 USX |
| Earnings per Share (Diluted) | 175.00 USX | 178.10 USX | 201.50 USX | 72.70 USX | 54.70 USX |
| Earnings per Share (Adjusted) | 183.90 USX | 184.40 USX | 162.70 USX | 73.80 USX | 55.30 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 180.70 USX | 183.20 USX | 162.70 USX | 73.80 USX | 55.30 USX |
| Earnings per Share (Diluted) | 175.00 USX | 178.10 USX | 201.50 USX | 72.70 USX | 54.70 USX |
| Earnings per Share (Adjusted) | 183.90 USX | 184.40 USX | 162.70 USX | 73.80 USX | 55.30 USX |
| Dividend per Share | 0.50 USD | 0.43 USD | 0.38 USD | 0.36 USD | 0.35 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 | 381.00 | 308.80 | 323.90 | 320.40 | 313.10 |
| Property, Plant and Equipment | 108.60 | 125.60 | 130.30 | 133.10 | 90.40 |
| Investments | 0.40 | 0.80 | 0.80 | 5.60 | 5.70 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 8,432.00 | 7,077.60 | n/a | 5,812.10 | 6,041.30 |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 490.00 | 435.20 | 455.00 | 6,271.20 | 6,450.50 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 349.70 | 249.00 | 206.50 | 160.60 | n/a |
| Cash at Bank and in Hand | 878.00 | 1,227.00 | 1,437.00 | 1,350.90 | 1,300.70 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 4.60 | 3.30 | n/a | 4.00 | 4.90 |
| Total Current Assets | 1,232.30 | 1,479.30 | 1,643.50 | 1,515.50 | 1,305.60 |
| Other Assets | 210.10 | 271.90 | 6,863.70 | 59.10 | 2,182.40 |
| Total Assets | 12,189.20 | 11,240.80 | 11,060.50 | 10,363.00 | 13,846.50 |
| Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | 24.40 | 19.70 | n/a | 393.40 | 21.30 |
| Total Current Liabilities | 24.40 | 19.70 | n/a | 393.40 | 21.30 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | 636.20 | 746.70 |
| Provisions | 64.40 | 75.80 | 56.90 | n/a | 0.10 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 64.40 | 75.80 | 56.90 | 636.20 | 746.80 |
| Net Assets | 3,947.90 | 3,689.90 | 3,296.70 | 2,635.00 | 2,539.30 |
| Capital and Reserves | |||||
| Share Capital | 36.80 | 38.10 | 38.80 | 38.70 | 38.70 |
| Share Premium Account | 140.20 | 405.60 | 528.80 | 517.60 | 516.80 |
| Other Reserves | -152.20 | -207.10 | -195.20 | -220.20 | -105.30 |
| Retained Earnings | 3,922.00 | 3,452.20 | 2,923.20 | 2,297.80 | 2,088.00 |
| Shareholders Funds | 3,946.80 | 3,688.80 | 3,295.60 | 2,633.90 | 2,538.20 |
| Minority Interests / Other Equity | 1.10 | 1.10 | 1.10 | 1.10 | 1.10 |
| Total Equity | 3,947.90 | 3,689.90 | 3,296.70 | 2,635.00 | 2,539.30 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 5.69% | 4.96% | 5.46% | -1.77% | 5.64% |
| Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
| Dividend Cover | 3.66 | 4.28 | 4.34 | 2.05 | 1.60 |
| Dividend Yield | 2.60 | 2.90 | 2.60 | 2.40 | 3.00 |
| PE Ratio | 10.50 | 8.00 | 8.80 | 20.00 | 21.10 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a% | -14.31% | -12.99% | -4.00% | -4.17% |
| Net Asset Value per Share | 10.98 USD | 10.41 USD | 9.15 USD | 7.13 USD | 6.85 USD |