| 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 | 847.00 | 1,287.20 | 1,634.10 | 1,783.10 | 1,285.40 |
| Operating Profit / Loss | 199.90 | 448.70 | 295.90 | 733.90 | 526.70 |
| Net Interest | -262.60 | -275.00 | -285.60 | -292.60 | -311.80 |
| Pre Tax Profit | -62.70 | 173.70 | 95.90 | 442.10 | 214.90 |
| Post Tax Profit | -129.20 | -55.00 | -109.60 | 49.10 | -80.70 |
| Profit for the Period | 6.50 | 54.60 | -109.60 | 49.10 | -80.70 |
| Equity Holders of Parent Company | 6.50 | 54.60 | -109.60 | 49.10 | -80.70 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -8.80 USX | -3.80 USX | -7.60 USX | 3.40 USX | -0.06 USX |
| Earnings per Share (Diluted) | -8.80 USX | -3.80 USX | -7.60 USX | 3.30 USX | -0.06 USX |
| Earnings per Share (Adjusted) | -8.80 USX | -3.80 USX | -7.60 USX | 3.40 USX | -0.06 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 0.40 USX | 3.70 USX | -7.60 USX | 3.40 USX | -0.06 USX |
| Earnings per Share (Diluted) | 0.40 USX | 3.60 USX | -7.60 USX | 3.30 USX | -0.06 USX |
| Earnings per Share (Adjusted) | 0.40 USX | 3.70 USX | -7.60 USX | 3.40 USX | -0.06 USX |
| Dividend per Share | n/a USD | n/a USD | n/a USD | n/a USD | n/a 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 | 154.00 | 2,819.80 | 288.60 | 354.60 |
| Property, Plant and Equipment | 1,894.30 | 2,324.10 | 338.60 | 2,981.40 | 2,914.60 |
| Investments | n/a | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | 0.00 | n/a | 0.00 | n/a |
| Other Non-Current Assets | 305.20 | 349.10 | 19.60 | 341.60 | 843.50 |
| Total Non-Current Assets | 2,199.50 | 2,827.20 | 3,178.00 | 3,611.60 | 4,112.70 |
| Current Assets | |||||
| Inventories | 90.10 | 132.40 | 107.30 | 181.60 | 134.80 |
| Trade and Other Receivables | 179.20 | 137.90 | 43.50 | 26.80 | 99.80 |
| Cash at Bank and in Hand | 332.20 | 555.10 | 499.00 | 636.30 | 469.10 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 477.80 | 398.90 | 575.00 | 583.30 | 724.20 |
| Total Current Assets | 1,079.30 | 1,224.30 | 1,224.80 | 1,428.00 | 1,427.90 |
| Other Assets | n/a | n/a | 55.80 | n/a | n/a |
| Total Assets | 3,278.80 | 4,051.50 | 4,458.60 | 5,039.60 | 5,540.60 |
| Current Liabilities | |||||
| Borrowings | 1,277.90 | 589.40 | 100.00 | 100.00 | 100.00 |
| Other Current Liabilities | 785.00 | 948.00 | 1,126.00 | 1,221.30 | 1,243.60 |
| Total Current Liabilities | 2,062.90 | 1,537.40 | 1,226.00 | 1,321.30 | 1,343.60 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 381.00 | 1,386.40 | 1,984.60 | 2,372.80 | 2,468.70 |
| Provisions | 594.80 | 734.50 | 824.20 | 967.10 | 1,108.30 |
| Other Non-Current Liabilities | 493.00 | 665.90 | 783.20 | 837.90 | 1,086.10 |
| Total Non-Current Liabilities | 1,468.80 | 2,786.80 | 3,592.00 | 4,177.80 | 4,663.10 |
| Net Assets | -252.90 | -272.70 | -359.40 | -459.50 | -466.10 |
| Capital and Reserves | |||||
| Share Capital | 218.60 | 217.50 | 216.70 | 215.20 | 214.20 |
| Share Premium Account | 1,294.70 | 1,294.70 | 1,294.70 | 1,294.70 | 1,294.70 |
| Other Reserves | 506.40 | 500.80 | 475.60 | 271.90 | 320.20 |
| Retained Earnings | -2,272.60 | -2,285.70 | -2,346.40 | -2,241.30 | -2,295.20 |
| Shareholders Funds | -252.90 | -272.70 | -359.40 | -459.50 | -466.10 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | -252.90 | -272.70 | -359.40 | -459.50 | -466.10 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 23.60% | 34.86% | 18.11% | 41.16% | 40.98% |
| Return on Capital Employed | 9.99% | 19.65% | -141.09% | 27.29% | 18.44% |
| 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 | n/a | n/a | n/a | 14.70 | n/a |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | n/a% |
| Net Asset Value per Share | -0.17 USD | -0.29 USD | -2.17 USD | -0.51 USD | -0.56 USD |