| 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 | 20,942.00 | 19,543.00 | 18,019.00 | 16,318.00 | 14,701.00 |
| Operating Profit / Loss | 7,638.00 | 7,041.00 | 6,468.00 | 5,405.00 | 3,777.00 |
| Net Interest | n/a | n/a | n/a | n/a | n/a |
| Pre Tax Profit | 6,963.00 | 6,014.00 | 5,093.00 | 4,286.00 | 3,347.00 |
| Post Tax Profit | 5,097.00 | 4,042.00 | 3,462.00 | 2,902.00 | 2,313.00 |
| Profit for the Period | 5,097.00 | 4,042.00 | 3,462.00 | 2,902.00 | 2,313.00 |
| Equity Holders of Parent Company | 5,085.00 | 4,050.00 | 3,469.00 | 2,948.00 | 2,315.00 |
| Minority Interests | 12.00 | -8.00 | -7.00 | -46.00 | -2.00 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 195.40 USX | 141.30 USX | 108.60 USX | 85.90 USX | 0.62 USX |
| Earnings per Share (Diluted) | 189.60 USX | 137.70 USX | 106.20 USX | 84.30 USX | 0.61 USX |
| Earnings per Share (Adjusted) | 229.70 USX | 168.10 USX | 128.90 USX | 101.10 USX | 0.87 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 195.40 USX | 141.30 USX | 108.60 USX | 85.90 USX | 0.62 USX |
| Earnings per Share (Diluted) | 189.60 USX | 137.70 USX | 106.20 USX | 84.30 USX | 0.61 USX |
| Earnings per Share (Adjusted) | 229.70 USX | 168.10 USX | 128.90 USX | 101.10 USX | 0.87 USX |
| Dividend per Share | 0.61 USD | 0.37 USD | 0.27 USD | 0.18 USD | 0.12 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 | 6,231.00 | 5,791.00 | 6,214.00 | 5,869.00 | 5,471.00 |
| Property, Plant and Equipment | 2,559.00 | 2,425.00 | 2,274.00 | 5,522.00 | 5,616.00 |
| Investments | 1,426.00 | 1,020.00 | 966.00 | 1,631.00 | 2,147.00 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | 197,656.00 | 169,529.00 | 181,566.00 |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 10,216.00 | 9,236.00 | 207,110.00 | 182,551.00 | 194,800.00 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 3,058.00 | 3,207.00 | 3,033.00 | 3,149.00 | 2,176.00 |
| Cash at Bank and in Hand | n/a | n/a | n/a | n/a | n/a |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 575,391.00 | 532,628.00 | 563,112.00 | 503.00 | 1,959.00 |
| Total Current Assets | 578,449.00 | 535,835.00 | 566,145.00 | 3,652.00 | 4,135.00 |
| Other Assets | 331,290.00 | 304,617.00 | 49,589.00 | 52,842.00 | 49,932.00 |
| Total Assets | 919,955.00 | 849,688.00 | 822,844.00 | 819,922.00 | 827,818.00 |
| Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | n/a | n/a | 811.00 | 583.00 | n/a |
| Total Current Liabilities | n/a | n/a | 811.00 | 583.00 | n/a |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 8,834.00 | 10,382.00 | 12,036.00 | 13,715.00 | 16,646.00 |
| Provisions | 1,153.00 | 916.00 | 1,069.00 | 1,152.00 | 1,253.00 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 9,987.00 | 11,298.00 | 13,105.00 | 14,867.00 | 17,899.00 |
| Net Assets | 54,586.00 | 51,284.00 | 50,353.00 | 50,016.00 | 52,636.00 |
| Capital and Reserves | |||||
| Share Capital | 6,614.00 | 6,695.00 | 6,815.00 | 6,930.00 | 7,022.00 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | 17,934.00 | 15,226.00 | 14,683.00 | 14,669.00 | 18,059.00 |
| Retained Earnings | 29,573.00 | 28,969.00 | 28,459.00 | 28,067.00 | 27,184.00 |
| Shareholders Funds | 54,121.00 | 50,890.00 | 49,957.00 | 49,666.00 | 52,265.00 |
| Minority Interests / Other Equity | 465.00 | 394.00 | 396.00 | 350.00 | 371.00 |
| Total Equity | 54,586.00 | 51,284.00 | 50,353.00 | 50,016.00 | 52,636.00 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 36.47% | 36.03% | 35.90% | 33.12% | 25.69% |
| Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
| Dividend Cover | 3.75 | 4.54 | 4.77 | n/a | 7.15 |
| Dividend Yield | 2.50 | 2.80 | 3.00 | n/a | n/a |
| PE Ratio | 10.70 | 7.90 | 7.00 | 8.30 | 698.70 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a% | -39.64% | -27.03% | n/a% | n/a% |
| Net Asset Value per Share | 21.45 USD | 20.18 USD | 19.58 USD | 19.59 USD | 20.93 USD |