| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '25 | 31 Dec '24 | 31 Mar '24 | 31 Dec '23 | 30 Mar '23 |
|---|
| Revenue | 28754.00 | 26699.00 | 6533.00 | 26156.00 | 6427.00 |
| Operating Profit / Loss | 5440.00 | 4925.00 | 28.00 | 4186.00 | 2.00 |
| Net Interest | (664.00) | (469.00) | n/a | (170.00) | n/a |
| Pre Tax Profit | 4805.00 | 4714.00 | 99.00 | 4014.00 | (39.00) |
| Post Tax Profit | 3790.00 | 3521.00 | 114.00 | 3072.00 | (31.00) |
| Profit for the Period | 3790.00 | 3521.00 | 114.00 | 3072.00 | (31.00) |
| Equity Holders of Parent Company | 3790.00 | 3521.00 | n/a | 3178.00 | n/a |
| Minority Interests | n/a | n/a | n/a | (106.00) | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 554.00USX | 506.00USX | 16.00USX | 436.00USX | (20.28USX) |
| Earnings per Share (Diluted) | 551.00USX | 502.00USX | 16.00USX | 433.00USX | (20.28USX) |
| Earnings per Share (Adjusted) | 554.00USX | 506.00USX | 16.00USX | 436.00USX | (20.28USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 554.00USX | 506.00USX | 16.00USX | 436.00USX | (20.28USX) |
| Earnings per Share (Diluted) | 551.00USX | 502.00USX | 16.00USX | 433.00USX | (20.28USX) |
| Earnings per Share (Adjusted) | 554.00USX | 506.00USX | 16.00USX | 436.00USX | (20.28USX) |
| | | | | | |
| Dividend per Share | $1.48 | $1.40 | n/a | $1.33 | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '25 | 31 Dec '24 | 31 Mar '24 | 31 Dec '23 | 30 Mar '23 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 15147.00 | 12272.00 | n/a | 10199.00 | n/a |
| Property, Plant and Equipment | 26408.00 | 22726.00 | n/a | 19133.00 | n/a |
| Investments | 502.00 | 737.00 | n/a | 620.00 | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | 32624.00 | n/a | 30584.00 |
| Other Non-Current Assets | 1018.00 | 795.00 | n/a | 632.00 | n/a |
| Total Non-Current Assets | 43075.00 | 36530.00 | 32624.00 | 30584.00 | 30584.00 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 5251.00 | 4755.00 | n/a | 4291.00 | n/a |
| Trade and Other Receivables | 5178.00 | 4820.00 | n/a | 4507.00 | n/a |
| Cash at Bank and in Hand | 4096.00 | 3720.00 | n/a | 6341.00 | n/a |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 729.00 | 788.00 | n/a | 478.00 | n/a |
| Total Current Assets | 15254.00 | 14083.00 | n/a | 15617.00 | n/a |
| | | | | | |
| Other Assets | n/a | n/a | n/a | 1268.00 | n/a |
| Total Assets | 58329.00 | 50613.00 | 46333.00 | 47469.00 | 47469.00 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 1461.00 | 3264.00 | n/a | 2121.00 | n/a |
| Other Current Liabilities | 7293.00 | 7032.00 | n/a | 7892.00 | n/a |
| Total Current Liabilities | 8754.00 | 10296.00 | n/a | 10013.00 | n/a |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 17710.00 | 12043.00 | n/a | 10901.00 | n/a |
| Provisions | 3511.00 | 3105.00 | n/a | 2738.00 | n/a |
| Other Non-Current Liabilities | 2876.00 | 2319.00 | n/a | 2196.00 | n/a |
| Total Non-Current Liabilities | 24097.00 | 17467.00 | n/a | 15835.00 | n/a |
| | | | | | |
| Net Assets | 25048.00 | 22466.00 | 20742.00 | 21288.00 | 21621.00 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 684.00 | 713.00 | n/a | 751.00 | n/a |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | (2273.00) | (3142.00) | n/a | (2815.00) | n/a |
| Retained Earnings | 25593.00 | 24036.00 | n/a | 22918.00 | n/a |
| Shareholders Funds | 24004.00 | 21607.00 | 20015.00 | 20854.00 | 20854.00 |
| | | | | | |
| Minority Interests / Other Equity | 1044.00 | 859.00 | 727.00 | 434.00 | 767.00 |
| Total Equity | 25048.00 | 22466.00 | 20742.00 | 21288.00 | 21621.00 |
| | | | | | |
| | 31 Dec '25 | 31 Dec '24 | 31 Mar '24 | 31 Dec '23 | 30 Mar '23 |
|---|
| Operating Margin | 18.92% | 18.45% | 0.43% | 16.00% | 0.03% |
| Return on Capital Employed | 16.78% | 18.12% | 1.91% | 15.58% | (0.73%) |
| Dividend Cover | 3.74 | 3.61 | n/a | 3.28 | n/a |
| Dividend Yield | 1.20 | 1.40 | n/a | 1.80 | n/a |
| PE Ratio | 22.70 | 19.80 | 534.70 | 16.70 | n/a |
| PEG | 2.30 | 1.20 | n/a | n/a | n/a |
| Dividend per Share Growth | 5.71% | 5.26% | n/a | (5.00%) | n/a |
| Net Asset Value per Share | $14.77 | $15.21 | $30.23 | $16.60 | $31.52 |