| 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 | 21,358.10 | 35,779.00 | 36,049.00 | 37,724.00 | 35,862.00 |
| Operating Profit / Loss | 2,442.50 | 1,166.00 | 2,435.00 | 2,833.00 | 3,032.00 |
| Net Interest | -99.00 | -526.00 | -516.00 | -428.00 | -389.00 |
| Pre Tax Profit | 3,028.50 | 1,431.00 | 3,305.00 | 3,223.00 | 3,912.00 |
| Post Tax Profit | 2,413.70 | 555.00 | 2,362.00 | 2,263.00 | 2,961.00 |
| Profit for the Period | 2,413.70 | 555.00 | 2,362.00 | 2,263.00 | 2,961.00 |
| Equity Holders of Parent Company | 997.80 | -468.00 | 686.00 | 354.00 | 1,881.00 |
| Minority Interests | 1,415.90 | 1,023.00 | 1,676.00 | 1,909.00 | 1,080.00 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 252.00 USX | -161.00 USX | 237.00 USX | 122.00 USX | 6.01 USX |
| Earnings per Share (Diluted) | 252.00 USX | -161.00 USX | 237.00 USX | 122.00 USX | 6.01 USX |
| Earnings per Share (Adjusted) | 281.00 USX | -161.00 USX | 574.00 USX | 549.00 USX | 4.83 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 252.00 USX | -161.00 USX | 237.00 USX | 122.00 USX | 6.01 USX |
| Earnings per Share (Diluted) | 252.00 USX | -161.00 USX | 237.00 USX | 122.00 USX | 6.01 USX |
| Earnings per Share (Adjusted) | 281.00 USX | -161.00 USX | 574.00 USX | 549.00 USX | 4.83 USX |
| Dividend per Share | 1.45 USD | 2.25 USD | 2.25 USD | 2.15 USD | 2.00 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 | 1,691.10 | 2,116.00 | 2,274.00 | 2,528.00 | 2,635.00 |
| Property, Plant and Equipment | 5,735.60 | 10,598.00 | 10,665.00 | 10,037.00 | 10,458.00 |
| Investments | 2,154.00 | 21,225.00 | 21,802.00 | 20,657.00 | 20,888.00 |
| Investment Properties | 874.70 | 28,079.00 | 30,166.00 | 31,813.00 | 32,847.00 |
| Other Financial Assets | 0.00 | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 10,321.90 | 4,950.00 | 6,267.00 | 4,279.00 | 4,010.00 |
| Total Non-Current Assets | 20,777.30 | 66,968.00 | 71,174.00 | 69,314.00 | 70,838.00 |
| Current Assets | |||||
| Inventories | 2,283.30 | 3,332.00 | 3,664.00 | 3,513.00 | 2,793.00 |
| Trade and Other Receivables | 5,876.60 | 6,839.00 | 6,691.00 | 6,873.00 | 6,928.00 |
| Cash at Bank and in Hand | 3,269.30 | 136.00 | 159.00 | 5,898.00 | 7,282.00 |
| Current Asset Investments | 374.20 | 50.00 | 55.00 | 18.00 | 46.00 |
| Other Current Assets | 637.60 | 9,590.00 | 8,740.00 | 3,532.00 | 3,602.00 |
| Total Current Assets | 12,441.00 | 19,947.00 | 19,309.00 | 19,834.00 | 20,651.00 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 33,218.30 | 86,779.00 | 90,483.00 | 89,148.00 | 91,489.00 |
| Current Liabilities | |||||
| Borrowings | 4,320.60 | 5,375.00 | 6,267.00 | 4,935.00 | 5,171.00 |
| Other Current Liabilities | 5,196.80 | 11,337.00 | 11,476.00 | 11,306.00 | 10,876.00 |
| Total Current Liabilities | 9,517.40 | 16,712.00 | 17,743.00 | 16,241.00 | 16,047.00 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 3,114.40 | 14,027.00 | 14,099.00 | 15,024.00 | 15,321.00 |
| Provisions | 1,085.70 | 1,189.00 | 1,221.00 | 1,127.00 | 1,052.00 |
| Other Non-Current Liabilities | 552.40 | 1,531.00 | 1,489.00 | 559.00 | 701.00 |
| Total Non-Current Liabilities | 4,752.50 | 16,747.00 | 16,809.00 | 16,710.00 | 17,074.00 |
| Net Assets | 18,948.40 | 53,320.00 | 55,931.00 | 56,197.00 | 58,368.00 |
| Capital and Reserves | |||||
| Share Capital | 1,381.00 | 73.00 | 72.00 | 73.00 | 179.00 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | -2,394.50 | 23.00 | 22.00 | 26.00 | -5,324.00 |
| Retained Earnings | 9,610.30 | 27,784.00 | 28,916.00 | 28,751.00 | 34,926.00 |
| Shareholders Funds | 8,596.80 | 27,880.00 | 29,010.00 | 28,850.00 | 29,781.00 |
| Minority Interests / Other Equity | 10,351.60 | 25,440.00 | 26,921.00 | 27,410.00 | 28,587.00 |
| Total Equity | 18,948.40 | 53,320.00 | 55,931.00 | 56,197.00 | 58,368.00 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 11.44% | 3.26% | 6.75% | 7.51% | 8.45% |
| Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
| Dividend Cover | 2.49 | -0.72 | 2.55 | 2.55 | 0.02 |
| Dividend Yield | 1.80 | 3.60 | 3.60 | 3.40 | 3.20 |
| PE Ratio | 22.20 | n/a | 10.90 | 11.40 | 1,294.00 |
| PEG | n/a | n/a | 2.20 | n/a | n/a |
| Dividend per Share Growth | n/a% | n/a% | 4.65% | 7.50% | 16.28% |
| Net Asset Value per Share | 58.64 USD | 174.00 USD | 182.34 USD | 182.38 USD | 189.39 USD |