| 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 | 33,213.00 | 32,100.00 | 29,453.00 | 23,066.00 | 8,455.00 |
| Operating Profit / Loss | 5,024.00 | 4,283.00 | 3,507.00 | 1,256.00 | -2,765.00 |
| Net Interest | -582.00 | -513.00 | -135.00 | -965.00 | -817.00 |
| Pre Tax Profit | 4,505.00 | 3,563.00 | 3,056.00 | 415.00 | -3,507.00 |
| Post Tax Profit | 3,342.00 | 2,732.00 | 2,655.00 | 431.00 | -2,933.00 |
| Profit for the Period | 3,342.00 | 2,732.00 | 2,655.00 | 431.00 | -2,933.00 |
| Equity Holders of Parent Company | 3,342.00 | 2,732.00 | 2,655.00 | 431.00 | -2,933.00 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 71.30 EUX | 55.70 EUX | 53.80 EUX | 8.70 EUX | -59.10 EUX |
| Earnings per Share (Diluted) | 69.50 EUX | 55.50 EUX | 50.60 EUX | 6.10 EUX | -59.10 EUX |
| Earnings per Share (Adjusted) | 71.30 EUX | 55.70 EUX | 53.80 EUX | 5.60 EUX | -61.20 EUX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 71.30 EUX | 55.70 EUX | 53.80 EUX | 8.70 EUX | -59.10 EUX |
| Earnings per Share (Diluted) | 69.50 EUX | 55.50 EUX | 50.60 EUX | 6.10 EUX | -59.10 EUX |
| Earnings per Share (Adjusted) | 71.30 EUX | 55.70 EUX | 53.80 EUX | 5.60 EUX | -61.20 EUX |
| Dividend per Share | 0.10 EUR | 0.09 EUR | n/a EUR | n/a EUR | n/a EUR |
| 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 | 3,770.00 | 3,642.00 | 3,332.00 | 3,556.00 | 3,239.00 |
| Property, Plant and Equipment | 21,445.00 | 21,132.00 | 19,776.00 | 18,346.00 | 17,161.00 |
| Investments | 339.00 | 234.00 | n/a | 98.00 | 71.00 |
| Investment Properties | n/a | n/a | 47.00 | n/a | n/a |
| Other Financial Assets | 27.00 | 229.00 | n/a | 81.00 | 77.00 |
| Other Non-Current Assets | 4,262.00 | 3,381.00 | 3,574.00 | 3,978.00 | 3,307.00 |
| Total Non-Current Assets | 29,843.00 | 28,618.00 | 26,729.00 | 26,059.00 | 23,855.00 |
| Current Assets | |||||
| Inventories | 699.00 | 617.00 | 494.00 | 353.00 | 334.00 |
| Trade and Other Receivables | 1,344.00 | 1,774.00 | 1,559.00 | 1,402.00 | 751.00 |
| Cash at Bank and in Hand | 7,421.00 | 8,189.00 | 5,441.00 | 9,196.00 | 7,892.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 3,542.00 | 4,606.00 | 3,457.00 | 2,293.00 | 1,574.00 |
| Total Current Assets | 13,006.00 | 15,186.00 | 10,951.00 | 13,244.00 | 10,551.00 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 42,849.00 | 43,804.00 | 37,680.00 | 39,303.00 | 34,406.00 |
| Current Liabilities | |||||
| Borrowings | 3,046.00 | 3,475.00 | 2,977.00 | 2,843.00 | 2,526.00 |
| Other Current Liabilities | 15,502.00 | 15,886.00 | 14,728.00 | 13,818.00 | 10,752.00 |
| Total Current Liabilities | 18,548.00 | 19,361.00 | 17,705.00 | 16,661.00 | 13,278.00 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 11,221.00 | 13,870.00 | 13,105.00 | 17,141.00 | 17,084.00 |
| Provisions | 3,942.00 | 3,556.00 | 2,831.00 | 2,652.00 | 2,267.00 |
| Other Non-Current Liabilities | 1,544.00 | 841.00 | 761.00 | 827.00 | 931.00 |
| Total Non-Current Liabilities | 16,707.00 | 18,267.00 | 16,697.00 | 20,620.00 | 20,282.00 |
| Net Assets | 7,594.00 | 6,176.00 | 3,278.00 | 2,022.00 | 846.00 |
| Capital and Reserves | |||||
| Share Capital | 473.00 | 497.00 | 497.00 | 497.00 | 497.00 |
| Share Premium Account | 6,924.00 | 7,770.00 | 7,770.00 | 7,770.00 | 7,770.00 |
| Other Reserves | -593.00 | -287.00 | -4,995.00 | -28.00 | -24.00 |
| Retained Earnings | 784.00 | -1,810.00 | n/a | -6,223.00 | -7,403.00 |
| Shareholders Funds | 7,588.00 | 6,170.00 | 3,272.00 | 2,016.00 | 840.00 |
| Minority Interests / Other Equity | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
| Total Equity | 7,594.00 | 6,176.00 | 3,278.00 | 2,022.00 | 846.00 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 15.13% | 13.34% | 11.91% | 5.45% | -32.70% |
| Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
| Dividend Cover | 7.28 | 6.19 | n/a | n/a | n/a |
| Dividend Yield | 2.10 | 2.60 | n/a | n/a | n/a |
| PE Ratio | 6.60 | 6.20 | 3.30 | 25.20 | n/a |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a% | -8.16% | n/a% | n/a% | n/a% |
| Net Asset Value per Share | 0.84 EUR | 0.56 EUR | -0.01 EUR | -0.34 EUR | -0.52 EUR |