| 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 | 26622.00 | 25021.00 | 21593.00 | 12168.00 | 1908.00 |
| Operating Profit / Loss | 4483.00 | 3574.00 | 1956.00 | (4379.00) | (7089.00) |
| Net Interest | (1353.00) | (1672.00) | (1833.00) | (1535.00) | (1589.00) |
| Pre Tax Profit | 2772.00 | 1915.00 | (62.00) | (6080.00) | (9522.00) |
| Post Tax Profit | 2760.00 | 1916.00 | (74.00) | (6093.00) | (9501.00) |
| Profit for the Period | 2760.00 | 1916.00 | (74.00) | (6093.00) | (9501.00) |
| Equity Holders of Parent Company | 2760.00 | 1916.00 | (74.00) | (6093.00) | (9501.00) |
| 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 | 1756.00 | 1742.00 | 1748.00 | 1735.00 | 1760.00 |
| Property, Plant and Equipment | 44822.00 | 43163.00 | 41381.00 | 39961.00 | 39440.00 |
| 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 | 2515.00 | 2011.00 |
| Total Non-Current Assets | 47468.00 | 45680.00 | 43854.00 | 44211.00 | 43211.00 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 505.00 | 507.00 | 528.00 | 428.00 | 356.00 |
| Trade and Other Receivables | 1786.00 | 1660.00 | 2313.00 | 1047.00 | 625.00 |
| Cash at Bank and in Hand | 1928.00 | 1210.00 | 2415.00 | 4029.00 | 8939.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | 200.00 |
| Other Current Assets | n/a | n/a | 11.00 | 1988.00 | 13.00 |
| Total Current Assets | 4219.00 | 3377.00 | 5267.00 | 7492.00 | 10133.00 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 51687.00 | 49057.00 | 49121.00 | 51703.00 | 53344.00 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 2778.00 | 1701.00 | 2238.00 | 2739.00 | 4859.00 |
| Other Current Liabilities | 10314.00 | 9916.00 | 9243.00 | 7866.00 | 5549.00 |
| Total Current Liabilities | 13092.00 | 11617.00 | 11481.00 | 10605.00 | 10408.00 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 25215.00 | 27175.00 | 29653.00 | 33142.00 | 29748.00 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 1097.00 | 1012.00 | 1105.00 | 891.00 | 1043.00 |
| Total Non-Current Liabilities | 26312.00 | 28187.00 | 30758.00 | 34033.00 | 30791.00 |
| | | | | | |
| Net Assets | 12284.00 | 9251.00 | 6882.00 | 7065.00 | 12145.00 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 374.00 | 374.00 | 373.00 | 373.00 | 371.00 |
| Share Premium Account | 17267.00 | 17155.00 | 16712.00 | 16872.00 | 15292.00 |
| Other Reserves | (10174.00) | (10379.00) | (10388.00) | (10450.00) | (9967.00) |
| Retained Earnings | 4817.00 | 2101.00 | 185.00 | 269.00 | 6449.00 |
| Shareholders Funds | 12284.00 | 9251.00 | 6882.00 | 7065.00 | 12145.00 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 12284.00 | 9251.00 | 6882.00 | 7065.00 | 12145.00 |
| | | | | | |
| | 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 |