| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 30 Nov '25 | 30 Nov '24 | 30 Nov '23 | 30 Nov '22 | 30 Nov '21 |
|---|
| Revenue | 26,622.00 | 25,021.00 | 21,593.00 | 12,168.00 | 1,908.00 |
| Operating Profit / Loss | 4,483.00 | 3,574.00 | 1,956.00 | (4,379.00) | (7,089.00) |
| Net Interest | (1,353.00) | (1,672.00) | (1,833.00) | (1,535.00) | (1,589.00) |
| Pre Tax Profit | 2,772.00 | 1,915.00 | (62.00) | (6,080.00) | (9,522.00) |
| Post Tax Profit | 2,760.00 | 1,916.00 | (74.00) | (6,093.00) | (9,501.00) |
| Profit for the Period | 2,760.00 | 1,916.00 | (74.00) | (6,093.00) | (9,501.00) |
| Equity Holders of Parent Company | 2,760.00 | 1,916.00 | (74.00) | (6,093.00) | (9,501.00) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 210.00USX | 150.00USX | (6.00USX) | (516.00USX) | (846.00USX) |
| Earnings per Share (Diluted) | 202.00USX | 144.00USX | (6.00USX) | (516.00USX) | (846.00USX) |
| Earnings per Share (Adjusted) | 210.00USX | 150.00USX | (6.00USX) | (516.00USX) | (846.00USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 210.00USX | 150.00USX | (6.00USX) | (516.00USX) | (846.00USX) |
| Earnings per Share (Diluted) | 202.00USX | 144.00USX | (6.00USX) | (516.00USX) | (846.00USX) |
| Earnings per Share (Adjusted) | 210.00USX | 150.00USX | (6.00USX) | (516.00USX) | (846.00USX) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 30 Nov '25 | 30 Nov '24 | 30 Nov '23 | 30 Nov '22 | 30 Nov '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 1,756.00 | 1,742.00 | 1,748.00 | 1,735.00 | 1,760.00 |
| Property, Plant and Equipment | 44,822.00 | 43,163.00 | 41,381.00 | 39,961.00 | 39,440.00 |
| 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 | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 890.00 | 775.00 | 725.00 | 2,515.00 | 2,011.00 |
| Total Non-Current Assets | 47,468.00 | 45,680.00 | 43,854.00 | 44,211.00 | 43,211.00 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 505.00 | 507.00 | 528.00 | 428.00 | 356.00 |
| Trade and Other Receivables | 1,786.00 | 1,660.00 | 2,313.00 | 1,047.00 | 625.00 |
| Cash at Bank and in Hand | 1,928.00 | 1,210.00 | 2,415.00 | 4,029.00 | 8,939.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | 200.00 |
| Other Current Assets | n/a | n/a | 11.00 | 1,988.00 | 13.00 |
| Total Current Assets | 4,219.00 | 3,377.00 | 5,267.00 | 7,492.00 | 10,133.00 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 51,687.00 | 49,057.00 | 49,121.00 | 51,703.00 | 53,344.00 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 2,778.00 | 1,701.00 | 2,238.00 | 2,739.00 | 4,859.00 |
| Other Current Liabilities | 10,314.00 | 9,916.00 | 9,243.00 | 7,866.00 | 5,549.00 |
| Total Current Liabilities | 13,092.00 | 11,617.00 | 11,481.00 | 10,605.00 | 10,408.00 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 25,215.00 | 27,175.00 | 29,653.00 | 33,142.00 | 29,748.00 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 1,097.00 | 1,012.00 | 1,105.00 | 891.00 | 1,043.00 |
| Total Non-Current Liabilities | 26,312.00 | 28,187.00 | 30,758.00 | 34,033.00 | 30,791.00 |
| | | | | | |
| Net Assets | 12,284.00 | 9,251.00 | 6,882.00 | 7,065.00 | 12,145.00 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 374.00 | 374.00 | 373.00 | 373.00 | 371.00 |
| Share Premium Account | 17,267.00 | 17,155.00 | 16,712.00 | 16,872.00 | 15,292.00 |
| Other Reserves | (10,174.00) | (10,379.00) | (10,388.00) | (10,450.00) | (9,967.00) |
| Retained Earnings | 4,817.00 | 2,101.00 | 185.00 | 269.00 | 6,449.00 |
| Shareholders Funds | 12,284.00 | 9,251.00 | 6,882.00 | 7,065.00 | 12,145.00 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 12,284.00 | 9,251.00 | 6,882.00 | 7,065.00 | 12,145.00 |
| | | | | | |
| | 30 Nov '25 | 30 Nov '24 | 30 Nov '23 | 30 Nov '22 | 30 Nov '21 |
|---|
| Operating Margin | 16.84% | 14.28% | 9.06% | (35.99%) | (371.54%) |
| Return on Capital Employed | 10.71% | 9.86% | 4.78% | (11.03%) | (17.63%) |
| 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 | 12.00 | 16.60 | n/a | n/a | n/a |
| PEG | 0.30 | 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 | $72.30 | $51.57 | $35.26 | $36.61 | $71.32 |