| 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 | 763.60 | 848.00 | 771.90 | 1,601.80 | 1,205.40 |
| Operating Profit / Loss | -99.80 | 10.20 | 102.00 | 150.60 | 163.90 |
| Net Interest | -28.80 | -19.60 | -31.60 | -51.20 | -66.60 |
| Pre Tax Profit | -128.60 | -9.40 | 70.40 | 95.60 | 605.00 |
| Post Tax Profit | -169.50 | -136.50 | -12.10 | 40.60 | 686.70 |
| Profit for the Period | 1,484.30 | -24.20 | 105.10 | 87.60 | 674.60 |
| Equity Holders of Parent Company | 1,484.20 | -23.90 | 105.10 | 87.60 | 674.60 |
| Minority Interests | 0.10 | -0.30 | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -55.60 EUX | -44.60 EUX | -3.90 EUX | 13.50 EUX | 230.30 EUX |
| Earnings per Share (Diluted) | -55.60 EUX | -44.60 EUX | -3.90 EUX | 13.00 EUX | 220.10 EUX |
| Earnings per Share (Adjusted) | 14.50 EUX | 20.30 EUX | 4.70 EUX | 53.50 EUX | 42.80 EUX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 486.60 EUX | -7.80 EUX | 34.70 EUX | 29.20 EUX | 226.30 EUX |
| Earnings per Share (Diluted) | 486.60 EUX | -7.80 EUX | 34.70 EUX | 28.10 EUX | 216.20 EUX |
| Earnings per Share (Adjusted) | 39.50 EUX | 74.30 EUX | 51.70 EUX | 67.20 EUX | 38.20 EUX |
| Dividend per Share | 5.73 EUR | n/a 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 | 295.00 | 314.10 | 881.20 | 980.90 | 1,046.10 |
| Property, Plant and Equipment | 126.70 | 127.90 | 421.20 | 413.00 | 403.50 |
| Investments | 960.70 | 228.50 | 144.30 | 45.80 | 13.30 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 86.00 | 895.00 | 827.80 | 636.40 | 622.20 |
| Other Non-Current Assets | 117.60 | 163.60 | 201.40 | 224.70 | 213.90 |
| Total Non-Current Assets | 1,586.00 | 1,729.10 | 2,475.90 | 2,300.80 | 2,299.00 |
| Current Assets | |||||
| Inventories | 1.90 | 6.90 | 6.80 | 5.50 | 4.90 |
| Trade and Other Receivables | 187.30 | 227.40 | 307.60 | 271.50 | 265.60 |
| Cash at Bank and in Hand | 424.30 | 268.10 | 516.20 | 426.50 | 575.40 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | 19.30 | 19.60 | n/a |
| Total Current Assets | 613.50 | 502.40 | 849.90 | 723.10 | 845.90 |
| Other Assets | 8.00 | 1,066.40 | n/a | n/a | 507.40 |
| Total Assets | 2,207.50 | 3,297.90 | 3,325.80 | 3,023.90 | 3,652.30 |
| Current Liabilities | |||||
| Borrowings | 17.20 | 19.80 | 24.90 | 31.80 | 20.30 |
| Other Current Liabilities | 417.10 | 438.40 | 573.80 | 724.60 | 470.00 |
| Total Current Liabilities | 434.30 | 458.20 | 598.70 | 756.40 | 490.30 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 320.10 | 474.20 | 708.00 | 402.00 | 1,111.90 |
| Provisions | 32.90 | 19.20 | 170.50 | 134.80 | 102.40 |
| Other Non-Current Liabilities | 31.60 | 26.00 | 42.40 | 28.20 | 21.70 |
| Total Non-Current Liabilities | 384.60 | 519.40 | 920.90 | 565.00 | 1,236.00 |
| Net Assets | 1,384.20 | 1,815.10 | 1,806.20 | 1,702.50 | 1,581.20 |
| Capital and Reserves | |||||
| Share Capital | n/a | n/a | n/a | n/a | 606.00 |
| Share Premium Account | 611.80 | 611.80 | 611.80 | 606.00 | n/a |
| Other Reserves | -162.60 | -3.00 | -24.80 | -16.50 | -50.10 |
| Retained Earnings | 935.40 | 1,206.80 | 1,219.20 | 1,113.00 | 1,025.00 |
| Shareholders Funds | 1,384.60 | 1,815.60 | 1,806.20 | 1,702.50 | 1,580.90 |
| Minority Interests / Other Equity | -0.40 | -0.50 | n/a | n/a | 0.30 |
| Total Equity | 1,384.20 | 1,815.10 | 1,806.20 | 1,702.50 | 1,581.20 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | -13.07% | 1.20% | 13.21% | 9.40% | 13.60% |
| Return on Capital Employed | -6.84% | 0.51% | 5.58% | 11.38% | 37.95% |
| Dividend Cover | n/a | n/a | n/a | n/a | n/a |
| Dividend Yield | n/a | n/a | n/a | n/a | n/a |
| PE Ratio | 22.60 | 40.70 | 110.20 | 11.00 | 19.80 |
| PEG | n/a | 0.10 | n/a | 0.40 | 0.10 |
| Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | n/a% |
| Net Asset Value per Share | 3.52 EUR | 4.85 EUR | 2.99 EUR | 2.33 EUR | 1.73 EUR |