| 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 | 166.78 | 238.90 | 202.83 | 169.56 | 114.85 |
| Operating Profit / Loss | 2,671.33 | 1,266.07 | 2,641.79 | -1,095.27 | 2,629.04 |
| Net Interest | -112.81 | -77.29 | -89.89 | -103.42 | -105.49 |
| Pre Tax Profit | 2,558.52 | 1,188.78 | 2,551.90 | -1,198.69 | 2,523.55 |
| Post Tax Profit | 2,525.38 | 1,173.70 | 2,486.05 | -1,172.08 | 2,436.31 |
| Profit for the Period | 2,525.38 | 1,173.70 | 2,486.05 | -1,172.08 | 2,436.31 |
| Equity Holders of Parent Company | 2,525.38 | 1,173.70 | 2,486.05 | -1,172.08 | 2,436.31 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 1,408.00 USX | 638.00 USX | 1,317.00 USX | 596.00 USX | 1,223.00 USX |
| Earnings per Share (Diluted) | 1,408.00 USX | 638.00 USX | 1,317.00 USX | 596.00 USX | 1,223.00 USX |
| Earnings per Share (Adjusted) | 1,408.00 USX | 638.00 USX | 1,317.00 USX | 596.00 USX | 1,223.00 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 1,408.00 USX | 638.00 USX | 1,317.00 USX | 596.00 USX | 1,223.00 USX |
| Earnings per Share (Diluted) | 1,408.00 USX | 638.00 USX | 1,317.00 USX | 596.00 USX | 1,223.00 USX |
| Earnings per Share (Adjusted) | 1,408.00 USX | 638.00 USX | 1,317.00 USX | 596.00 USX | 1,223.00 USX |
| Dividend per Share | 0.66 USD | 0.58 USD | 0.52 USD | 0.48 USD | 0.40 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 | n/a | n/a | n/a | n/a | n/a |
| Property, Plant and Equipment | n/a | n/a | n/a | n/a | n/a |
| Investments | 18,029.43 | 15,165.99 | 12,976.25 | 11,283.74 | 13,871.88 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 18,029.43 | 15,165.99 | 12,976.25 | 11,283.74 | 13,871.88 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 190.56 | 29.88 | 223.43 | 520.63 | 10.29 |
| Cash at Bank and in Hand | 1,141.50 | 436.52 | 1,928.92 | 1,147.44 | 1,767.78 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Current Assets | 1,332.06 | 466.40 | 2,152.35 | 1,668.08 | 1,778.07 |
| Other Assets | n/a | n/a | n/a | n/a | 158.42 |
| Total Assets | 19,361.50 | 15,632.39 | 15,128.60 | 12,951.82 | 15,808.37 |
| Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | 490.31 | 232.47 | 321.02 | 6.18 | n/a |
| Total Current Liabilities | 490.31 | 232.47 | 321.02 | 6.18 | n/a |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 3,669.11 | 2,320.80 | 2,351.92 | 2,332.57 | 3,009.42 |
| Provisions | 74.78 | 67.89 | 84.83 | 52.22 | 111.54 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 3,743.89 | 2,388.69 | 2,436.74 | 2,384.79 | 3,120.96 |
| Net Assets | 15,049.41 | 13,011.23 | 12,062.61 | 9,879.93 | 11,409.20 |
| Capital and Reserves | |||||
| Share Capital | 5,722.35 | 5,722.35 | 5,722.35 | 5,722.35 | 5,722.35 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | -1,198.45 | -829.37 | -711.46 | -506.86 | -242.96 |
| Retained Earnings | 10,525.51 | 8,118.25 | 7,051.72 | 4,664.45 | 5,929.80 |
| Shareholders Funds | 15,049.41 | 13,011.23 | 12,062.61 | 9,879.93 | 11,409.20 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 15,049.41 | 13,011.23 | 12,062.61 | 9,879.93 | 11,409.20 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 1,601.72% | 529.95% | 1,302.44% | -645.96% | 2,289.16% |
| Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
| Dividend Cover | 21.39 | 10.95 | 25.19 | 12.55 | 30.57 |
| Dividend Yield | 1.00 | 1.10 | 1.10 | 1.20 | 1.00 |
| PE Ratio | 4.60 | 8.20 | 3.70 | 6.60 | 3.30 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a% | -11.54% | -10.23% | -9.14% | -15.79% |
| Net Asset Value per Share | 85.64 USD | 74.04 USD | 68.64 USD | 56.22 USD | 64.92 USD |