| 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 | 28,754.00 | 26,699.00 | 6,533.00 | 26,156.00 | 6,427.00 |
| Operating Profit / Loss | 5,440.00 | 4,925.00 | 28.00 | 4,186.00 | 2.00 |
| Net Interest | (664.00) | (469.00) | n/a | (170.00) | n/a |
| Pre Tax Profit | 4,805.00 | 4,714.00 | 99.00 | 4,014.00 | (39.00) |
| Post Tax Profit | 3,790.00 | 3,521.00 | 114.00 | 3,072.00 | (31.00) |
| Profit for the Period | 3,790.00 | 3,521.00 | 114.00 | 3,072.00 | (31.00) |
| Equity Holders of Parent Company | 3,790.00 | 3,521.00 | n/a | 3,178.00 | 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 | 15,147.00 | 12,272.00 | n/a | 10,199.00 | n/a |
| Property, Plant and Equipment | 26,408.00 | 22,726.00 | n/a | 19,133.00 | 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 | 32,624.00 | n/a | 30,584.00 |
| Other Non-Current Assets | 1,018.00 | 795.00 | n/a | 632.00 | n/a |
| Total Non-Current Assets | 43,075.00 | 36,530.00 | 32,624.00 | 30,584.00 | 30,584.00 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 5,251.00 | 4,755.00 | n/a | 4,291.00 | n/a |
| Trade and Other Receivables | 5,178.00 | 4,820.00 | n/a | 4,507.00 | n/a |
| Cash at Bank and in Hand | 4,096.00 | 3,720.00 | n/a | 6,341.00 | 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 | 15,254.00 | 14,083.00 | n/a | 15,617.00 | n/a |
| | | | | | |
| Other Assets | n/a | n/a | n/a | 1,268.00 | n/a |
| Total Assets | 58,329.00 | 50,613.00 | 46,333.00 | 47,469.00 | 47,469.00 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 1,461.00 | 3,264.00 | n/a | 2,121.00 | n/a |
| Other Current Liabilities | 7,293.00 | 7,032.00 | n/a | 7,892.00 | n/a |
| Total Current Liabilities | 8,754.00 | 10,296.00 | n/a | 10,013.00 | n/a |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 17,710.00 | 12,043.00 | n/a | 10,901.00 | n/a |
| Provisions | 3,511.00 | 3,105.00 | n/a | 2,738.00 | n/a |
| Other Non-Current Liabilities | 2,876.00 | 2,319.00 | n/a | 2,196.00 | n/a |
| Total Non-Current Liabilities | 24,097.00 | 17,467.00 | n/a | 15,835.00 | n/a |
| | | | | | |
| Net Assets | 25,048.00 | 22,466.00 | 20,742.00 | 21,288.00 | 21,621.00 |
| | | | | | |
| 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 | (2,273.00) | (3,142.00) | n/a | (2,815.00) | n/a |
| Retained Earnings | 25,593.00 | 24,036.00 | n/a | 22,918.00 | n/a |
| Shareholders Funds | 24,004.00 | 21,607.00 | 20,015.00 | 20,854.00 | 20,854.00 |
| | | | | | |
| Minority Interests / Other Equity | 1,044.00 | 859.00 | 727.00 | 434.00 | 767.00 |
| Total Equity | 25,048.00 | 22,466.00 | 20,742.00 | 21,288.00 | 21,621.00 |
| | | | | | |
| | 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 |