US$M | Note | FY26 | FY25 |
Continuing operations | |||
Revenue: | |||
Group production | |||
Third party products and services | |||
4 | |||
Other income | |||
Expenses excluding finance costs | 5 | ( | ( |
Share of profit/(loss) of equity accounted investments | 25 | ||
Operating profit/(loss) from continuing operations | |||
Comprising: | |||
Group production | |||
Third party products and services | |||
Operating profit/(loss) from continuing operations | |||
Finance income | |||
Finance costs | ( | ( | |
Net finance income/(costs) | 18 | ||
Profit/(loss) before tax from continuing operations | |||
Income tax (expense)/benefit | 6 | ( | ( |
Profit/(loss) for the year from continuing operations | |||
Discontinued operations | |||
Profit/(loss) after tax from discontinued operations | 30 | ( | |
Profit/(loss) for the year | |||
Attributable to: | |||
Equity holders of South32 Limited | |||
Non-controlling interests | ( | ( | |
Profit/(loss) for the year from continuing operations attributable to equity holders of South32 | |||
Limited: | |||
Basic earnings/(loss) per share (cents) | 8 | ||
Diluted earnings/(loss) per share (cents) | 8 | ||
Profit/(loss) for the year attributable to equity holders of South32 Limited: | |||
Basic earnings/(loss) per share (cents) | 8 | ||
Diluted earnings/(loss) per share (cents) | 8 |
US$M | Note | FY26 | FY25 |
Profit/(loss) for the year | |||
Other comprehensive income | |||
Items that may be reclassified to the Consolidated income statement: | |||
Translation of foreign operations | ( | ||
Share of other comprehensive income/(loss) of equity accounted investments | 25 | ||
Total items that may be reclassified to the Consolidated income statement | ( | ||
Items that will not be reclassified to the Consolidated income statement: | |||
Investments in equity instruments designated as fair value through other comprehensive income | |||
(FVOCI): | |||
Net fair value gains/(losses) | |||
Income tax (expense)/benefit | ( | ( | |
Share of other comprehensive income/(loss) of equity accounted investments | 25 | ( | |
Gains/(losses) on pension and medical schemes | 15 | ( | |
Total items that will not be reclassified to the Consolidated income statement | |||
Total other comprehensive income/(loss) | |||
Total comprehensive income/(loss) | |||
Attributable to: | |||
Equity holders of South32 Limited | |||
Non-controlling interests | ( | ( |
US$M | Note | FY26 | FY25 |
ASSETS | |||
Current assets | |||
Cash and cash equivalents | 16 | ||
Trade and other receivables | 9 | ||
Other financial assets | 19 | ||
Inventories | 10 | ||
Current tax assets | |||
Other assets | |||
Assets held for sale | 30 | ||
Total current assets | |||
Non-current assets | |||
Trade and other receivables | 9 | ||
Other financial assets | 19 | ||
Inventories | 10 | ||
Property, plant and equipment | 11 | ||
Intangible assets | 12 | ||
Equity accounted investments | 25 | ||
Deferred tax assets | 6 | ||
Other assets | |||
Total non-current assets | |||
Total assets | |||
LIABILITIES | |||
Current liabilities | |||
Trade and other payables | 14 | ||
Interest bearing liabilities | 17 | ||
Current tax payables | |||
Provisions | 15 | ||
Deferred income | |||
Liabilities directly associated with assets held for sale | 30 | ||
Total current liabilities | |||
Non-current liabilities | |||
Interest bearing liabilities | 17 | ||
Other financial liabilities | 19 | ||
Deferred tax liabilities | 6 | ||
Provisions | 15 | ||
Total non-current liabilities | |||
Total liabilities | |||
Net assets | |||
EQUITY | |||
Share capital | 20 | ||
Treasury shares | 20 | ( | ( |
Reserves | ( | ( | |
Retained earnings/(accumulated losses) | ( | ||
Total equity attributable to equity holders of South32 Limited | |||
Non-controlling interests | |||
Total equity |
US$M | FY26 | FY25 |
Operating activities | ||
Profit/(loss) before tax from continuing operations | ||
Profit/(loss) before tax from discontinued operations | ( | |
Adjustments for: | ||
Significant items 1 | ( | |
Depreciation and amortisation expense | ||
Impairment losses/(reversals) of financial assets | ( | |
Impairment losses/(reversals) of non-financial assets | ||
Employee share awards expense | ||
Net finance (income)/costs | ( | ( |
Share of (profit)/loss of equity accounted investments | ( | ( |
(Gains)/losses on disposal of subsidiaries and joint operations | ( | |
| Unrealised (gains)/losses on derivative instruments and fair value movements on contingent consideration | ||
| measured at fair value through profit or loss (FVTPL) | ( | |
Other non-cash or non-operating items | ||
Changes in assets and liabilities: | ||
Trade and other receivables | ||
Inventories | ( | |
Trade and other payables | ( | ( |
Provisions and other liabilities | ||
Cash generated from operations | ||
Interest received | ||
Interest paid | ( | ( |
Income tax paid | ( | ( |
Dividends received | ||
Dividends received from equity accounted investments | ||
Net cash flows from operating activities | ||
Investing activities | ||
Purchase of property, plant and equipment | ( | ( |
Purchase of intangible assets | ( | ( |
Proceeds from sale of property, plant and equipment and intangible assets | ||
Exploration expenditure | ( | ( |
Exploration expenditure expensed and included in operating cash flows | ||
Investment in financial assets | ( | ( |
Proceeds from financial assets | ||
Payments for the acquisition of subsidiaries and joint operations, net of their cash | ( | |
Proceeds from the disposal of subsidiaries and joint operations, net of their cash | ||
Payments for preference shares issued by equity accounted investments | ( | ( |
Proceeds from redemption of preference shares issued by equity accounted investments | ||
Net cash flows from investing activities | ( | ( |
Financing activities | ||
Proceeds from interest bearing liabilities | ||
Repayment of lease liabilities | ( | ( |
Repayment of other interest bearing liabilities | ( | ( |
Purchase of shares by Employee Share Ownership Plan (ESOP) Trusts | ( | ( |
Share buy-back | ( | ( |
Dividends paid | ( | ( |
Contributions from non-controlling interests | ||
Net cash flows from financing activities | ( | ( |
Net increase in cash and cash equivalents | ||
Cash and cash equivalents, net of overdrafts, at the beginning of the year 2 | ||
Effect of foreign exchange rate changes on cash and cash equivalents | ||
Cash and cash equivalents, net of overdrafts, at the end of the year 2 |
| Attributable to equity holders of South32 Limited | |||||||||
| Retained | |||||||||
| Financial | Employee | earnings/ | Non- | ||||||
| Share | Treasury | assets | share awards | Other | (accumulated | controlling | Total | ||
US$M | capital | shares | reserve 1 | reserve 2 | reserves 3 | losses) | Total | interests 4 | equity |
Balance as at 1July 2025 | ( | ( | ( | ( | |||||
Profit/(loss) for the year | ( | ||||||||
Other comprehensive income/(loss) | ( | ||||||||
Total comprehensive income/(loss) | ( | ||||||||
Transactions with owners: | |||||||||
Dividends | ( | ( | ( | ||||||
Shares bought back and cancelled | ( | ( | ( | ||||||
Employee share entitlements for unvested awards, net of tax | |||||||||
Employee share awards vested and lapsed, net of tax | ( | ( | ( | ||||||
Purchase of shares by ESOP Trusts | ( | ( | ( | ||||||
Equity issued to holders of non- controlling interests | ( | ( | |||||||
Balance as at 30June 2026 | ( | ( | |||||||
Balance as at 1July 2024 | ( | ( | ( | ( | |||||
Profit/(loss) for the year | ( | ||||||||
Other comprehensive income/(loss) | ( | ( | |||||||
Total comprehensive income/(loss) | ( | ( | |||||||
Transactions with owners: | |||||||||
Dividends | ( | ( | ( | ||||||
Shares bought back and cancelled | ( | ( | ( | ||||||
Employee share entitlements for unvested awards, net of tax | |||||||||
Employee share awards vested and lapsed, net of tax | ( | ( | ( | ||||||
| Purchase of shares by ESOP Trusts | ( | ( | ( | ||||||
| Transfer of cumulative fair value loss | |||||||||
on an investment in equity instruments designated as FVOCI | ( | ||||||||
Equity issued to holders of non- controlling interests | ( | ( | |||||||
Balance as at 30June 2025 | ( | ( | ( | ( |
Key estimates, assumptions and judgements | |
Recognition of deferred taxes | note 6 |
Uncertain tax matters | note 6 |
Useful economic lives of assets | note 11 |
Impairment of non-financial assets | note 13 |
Closure and rehabilitation provisions | note 15 |
Expected credit loss on credit-impaired financial assets | note 19 |
Operating segment | Principal activities |
Sierra Gorda | Copper mine in Chile |
Cannington | Silver, lead and zinc mine in Australia |
Hermosa | Base metals exploration and development project in the United States |
Australia Manganese | Manganese ore mine in Australia |
South Africa Manganese | Manganese ore mines in South Africa |
Worsley Alumina 1 | Integrated bauxite mine and alumina refinery in Australia |
Brazil Alumina 1 | Integrated bauxite mine and alumina refinery in Brazil |
Brazil Aluminium 1 | Aluminium smelter in Brazil |
Hillside Aluminium 1 | Aluminium smelter in South Africa |
Mozal Aluminium 2 | Aluminium smelter in Mozambique |
Cerro Matoso 3 | Integrated laterite ferronickel mine and smelting complex in Colombia |
Illawarra Metallurgical Coal 4 | Metallurgical coal mines in Australia |
| FY26 | Australia | South Africa | |||
US$M | Sierra Gorda 1 | Cannington | Hermosa | Manganese 1 | Manganese 1 |
Revenue from customers | 1,074 | 810 | – | 678 | 359 |
Other revenue 4 | 80 | 42 | – | (3) | 5 |
Total underlying revenue | 1,154 | 852 | – | 675 | 364 |
Comprising: | |||||
Group production | 1,154 | 852 | – | 675 | 364 |
Third party products and services 5 | – | – | – | – | – |
Inter-segment revenue | – | – | – | – | – |
Total underlying revenue | 1,154 | 852 | – | 675 | 364 |
Underlying EBITDA | 758 | 451 | (39) | 229 | 30 |
Underlying depreciation and amortisation | (197) | (87) | (7) | (86) | (28) |
Underlying EBIT | 561 | 364 | (46) | 143 | 2 |
Comprising: | |||||
Group production | 567 | 365 | (46) | 147 | 2 |
Exploration expenditure expensed | (6) | (1) | – | (4) | – |
Third party products and services 5 | – | – | – | – | – |
Share of profit/(loss) of equity accounted investments | – | – | – | – | – |
Underlying EBIT | 561 | 364 | (46) | 143 | 2 |
Underlying net finance costs | |||||
Underlying income tax expense | |||||
Underlying royalty related tax expense | |||||
Underlying earnings | |||||
Total adjustments to profit/(loss) 6 | |||||
Profit/(loss) for the year | |||||
Underlying exploration expenditure | 12 | 4 | 30 | 5 | – |
Underlying capital expenditure 7 | 235 | 42 | 711 | 78 | 27 |
Underlying equity accounted investments | – | – | – | – | – |
Total underlying assets 8 | 2,125 | 535 | 3,001 | 744 | 359 |
Total underlying liabilities 8 | 242 | 489 | 218 | 554 | 148 |
Continuing operations | Discontinued operations | ||||||||
| Group | |||||||||
| Group and | underlying | ||||||||
| unallocated | results from | Illawarra | Group | ||||||
| Worsley | Brazil | Hillside | Mozal | items/ | continuing | Metallurgical | underlying | ||
Alumina | Brazil Alumina | Aluminium | Aluminium | Aluminium 2 | eliminations | operations 1 | Cerro Matoso 3 | Coal 3 | results 1 |
1,320 | 503 | 441 | 2,216 | 890 | (518) | 7,773 | 193 | – | 7,966 |
(1) | (1) | – | 20 | – | – | 142 | – | – | 142 |
1,319 | 502 | 441 | 2,236 | 890 | (518) | 7,915 | 193 | – | 8,108 |
686 | 355 | 441 | 2,236 | 890 | – | 7,653 | 193 | – | 7,846 |
– | – | – | – | – | 262 | 262 | – | – | 262 |
633 | 147 | – | – | – | (780) | – | – | – | – |
1,319 | 502 | 441 | 2,236 | 890 | (518) | 7,915 | 193 | – | 8,108 |
181 | 29 | 27 | 655 | 183 | (53) | 2,451 | 11 | – | 2,462 |
(176) | (56) | (7) | (74) | (1) | (26) | (745) | – | – | (745) |
5 | (27) | 20 | 581 | 182 | (79) | 1,706 | 11 | – | 1,717 |
9 | (11) | 20 | 581 | 182 | (63) | 1,753 | 12 | – | 1,765 |
(4) | – | – | – | – | (34) | (49) | (1) | – | (50) |
– | – | – | – | – | 18 | 18 | – | – | 18 |
– | (16) | – | – | – | – | (16) | – | – | (16) |
5 | (27) | 20 | 581 | 182 | (79) | 1,706 | 11 | – | 1,717 |
(171) | (4) | – | (175) | ||||||
(454) | – | – | (454) | ||||||
(58) | – | – | (58) | ||||||
1,023 | 7 | – | 1,030 | ||||||
36 | – | 19 | 55 | ||||||
1,059 | 7 | 19 | 1,085 | ||||||
4 | – | – | – | – | 38 | 93 | 1 | – | 94 |
160 | 25 | 15 | 63 | 9 | 4 | 1,369 | 8 | – | 1,377 |
– | – | – | – | – | – | – | – | – | – |
2,712 | 743 | 157 | 1,248 | 48 | 3,891 | 15,563 | – | – | 15,563 |
1,007 | 181 | 83 | 390 | 144 | 2,393 | 5,849 | – | – | 5,849 |
| FY25 | Australia | South Africa | |||
US$M | Sierra Gorda 1 | Cannington | Hermosa | Manganese 1 | Manganese 1 |
Revenue from customers | 821 | 644 | – | 46 | 366 |
Other revenue 3 | 11 | 15 | – | (4) | (13) |
Total underlying revenue | 832 | 659 | – | 42 | 353 |
Comprising: | |||||
Group production | 832 | 659 | – | 42 | 353 |
Third party products and services 4 | – | – | – | – | – |
Inter-segment revenue | – | – | – | – | – |
Total underlying revenue | 832 | 659 | – | 42 | 353 |
Underlying EBITDA | 482 | 281 | (41) | (105) | 46 |
Underlying depreciation and amortisation | (164) | (77) | (4) | (20) | (22) |
Underlying EBIT | 318 | 204 | (45) | (125) | 24 |
Comprising: | |||||
Group production | 318 | 206 | (45) | (120) | 24 |
Exploration expenditure expensed | – | (2) | – | (5) | – |
Third party products and services 4 | – | – | – | – | – |
Share of profit/(loss) of equity accounted investments | – | – | – | – | – |
Underlying EBIT | 318 | 204 | (45) | (125) | 24 |
Underlying net finance costs | |||||
Underlying income tax expense | |||||
Underlying royalty related tax expense | |||||
Underlying earnings | |||||
Total adjustments to profit/(loss) 5 | |||||
Profit/(loss) for the year | |||||
Underlying exploration expenditure | 13 | 6 | 35 | 5 | – |
Underlying capital expenditure 6 | 216 | 49 | 517 | 115 | 44 |
Underlying equity accounted investments | – | – | – | – | – |
Total underlying assets 7 | 1,982 | 576 | 2,228 | 737 | 385 |
Total underlying liabilities 7 | 213 | 445 | 196 | 497 | 133 |
Continuing operations | Discontinued operations | ||||||||
| Group | |||||||||
| Group and | underlying | ||||||||
| unallocated | results from | Illawarra | Group | ||||||
| Worsley | Brazil | Hillside | Mozal | items/ | continuing | Metallurgical | underlying | ||
Alumina | Brazil Alumina | Aluminium | Aluminium | Aluminium | eliminations | operations 1 | Cerro Matoso 2 | Coal 2 | results 1 |
1,918 | 746 | 355 | 1,995 | 980 | (893) | 6,978 | 484 | 145 | 7,607 |
(1) | 3 | – | (6) | (1) | (1) | 3 | 1 | (1) | 3 |
1,917 | 749 | 355 | 1,989 | 979 | (894) | 6,981 | 485 | 144 | 7,610 |
877 | 525 | 355 | 1,989 | 979 | – | 6,611 | 485 | 116 | 7,212 |
– | – | – | – | – | 370 | 370 | – | 28 | 398 |
1,040 | 224 | – | – | – | (1,264) | – | – | – | – |
1,917 | 749 | 355 | 1,989 | 979 | (894) | 6,981 | 485 | 144 | 7,610 |
795 | 283 | (92) | 154 | 125 | (134) | 1,794 | 84 | 50 | 1,928 |
(176) | (57) | (5) | (69) | (70) | (27) | (691) | (26) | – | (717) |
619 | 226 | (97) | 85 | 55 | (161) | 1,103 | 58 | 50 | 1,211 |
621 | 233 | (97) | 85 | 55 | (144) | 1,136 | 59 | 50 | 1,245 |
(2) | – | – | – | – | (35) | (44) | (1) | – | (45) |
– | – | – | – | – | 18 | 18 | – | – | 18 |
– | (7) | – | – | – | – | (7) | – | – | (7) |
619 | 226 | (97) | 85 | 55 | (161) | 1,103 | 58 | 50 | 1,211 |
(173) | (13) | (2) | (188) | ||||||
(315) | (17) | (14) | (346) | ||||||
(14) | – | – | (14) | ||||||
601 | 28 | 34 | 663 | ||||||
(286) | (119) | (48) | (453) | ||||||
315 | (91) | (14) | 210 | ||||||
2 | – | – | – | – | 35 | 96 | 1 | 1 | 98 |
106 | 41 | 9 | 67 | 21 | 20 | 1,205 | 30 | 57 | 1,292 |
– | 15 | – | – | – | – | 15 | – | – | 15 |
2,767 | 842 | 130 | 1,157 | 353 | 3,259 | 14,416 | 330 | – | 14,746 |
1,060 | 204 | 59 | 369 | 201 | 2,246 | 5,623 | 266 | – | 5,889 |
FY26 | Continuing | Discontinued | ||
US$M | Note | operations | operations 1 | Total |
Underlying EBIT | 1,706 | 11 | 1,717 | |
Significant items | 4(b)(ii) | (122) | – | (122) |
Joint venture adjustments 2,3 | (613) | – | (613) | |
Exchange rate gains/(losses) on restatement of monetary items 4 | (7) | (1) | (8) | |
Impairment (losses)/reversals of financial assets 4 | 19 | 249 | – | 249 |
Gains/(losses) on the disposal of subsidiaries 5 | 30 | – | 16 | 16 |
Gains/(losses) on non-trading derivative instruments and contingent consideration | ||||
measured at FVTPL 4,6 | 146 | – | 146 | |
Operating profit/(loss) | 1,359 | 26 | 1,385 | |
Underlying net finance costs | (171) | (4) | (175) | |
Joint venture adjustments 2,3 | 218 | – | 218 | |
Exchange rate variations on net cash/(debt) | (39) | 1 | (38) | |
Net finance income/(costs) | 8 | (3) | 5 | |
Underlying income tax expense | (454) | – | (454) | |
Underlying royalty related tax expense | (58) | – | (58) | |
Tax effect of significant items | 4(b)(ii) | (2) | – | (2) |
Joint venture adjustments relating to income tax expense 2,3 | 144 | – | 144 | |
Joint venture adjustments relating to royalty related tax expense 2,3 | 58 | – | 58 | |
Tax effect of other adjustments to derive Underlying EBIT | (31) | – | (31) | |
Tax effect of other adjustments to derive Underlying net finance costs | 11 | – | 11 | |
Exchange rate variations on tax balances | 24 | 3 | 27 | |
Income tax (expense)/benefit | (308) | 3 | (305) | |
Underlying earnings | 1,023 | 7 | 1,030 | |
Total adjustments to profit/(loss) | 36 | 19 | 55 | |
Profit/(loss) for the year | 1,059 | 26 | 1,085 | |
Underlying earnings attributable to: | ||||
Equity holders of South32 Limited | 1,025 | 7 | 1,032 | |
Non-controlling interests | (2) | – | (2) |
FY25 | Continuing | Discontinued | ||
US$M | Note | operations | operations 1 | Total |
Underlying EBIT | 1,103 | 108 | 1,211 | |
Significant items | 4(b)(ii) | 71 | – | 71 |
Joint venture adjustments 2,3 | (122) | – | (122) | |
Exchange rate gains/(losses) on restatement of monetary items 4 | (4) | (4) | (8) | |
Impairment (losses)/reversals of financial assets 4 | 19 | (27) | – | (27) |
Impairment (losses)/reversals of non-financial assets 4 | 13 | (346) | (118) | (464) |
Gains/(losses) on the disposal of subsidiaries 5 | 30 | – | (47) | (47) |
Gains/(losses) on non-trading derivative instruments and contingent consideration | ||||
measured at FVTPL 4,6 | (121) | – | (121) | |
Operating profit/(loss) | 554 | (61) | 493 | |
Underlying net finance costs | (173) | (15) | (188) | |
Joint venture adjustments 2,3 | 225 | – | 225 | |
Exchange rate variations on net cash/(debt) | 13 | (1) | 12 | |
Net finance income/(costs) | 65 | (16) | 49 | |
Underlying income tax expense | (315) | (31) | (346) | |
Underlying royalty related tax expense | (14) | – | (14) | |
Tax effect of significant items | 4(b)(ii) | 1 | – | 1 |
Joint venture adjustments relating to income tax expense 2,3 | (3) | – | (3) | |
Joint venture adjustments relating to royalty related tax expense 2,3 | 14 | – | 14 | |
Tax effect of other adjustments to derive Underlying EBIT | 4 | 1 | 5 | |
Tax effect of other adjustments to derive Underlying net finance costs | (3) | – | (3) | |
Exchange rate variations on tax balances | 12 | 2 | 14 | |
Income tax (expense)/benefit | (304) | (28) | (332) | |
Underlying earnings | 601 | 62 | 663 | |
Total adjustments to profit/(loss) | (286) | (167) | (453) | |
Profit/(loss) for the year | 315 | (105) | 210 | |
Underlying earnings attributable to: | ||||
Equity holders of South32 Limited | 604 | 62 | 666 | |
Non-controlling interests | (3) | – | (3) |
| Group | Discontinued | |||
FY26 | underlying | Joint venture | operations | Group statutory |
US$M | results | adjustments | adjustments 1 | results |
Total revenue 2 | 8,108 | (2,099) | (193) | 5,816 |
Depreciation and amortisation | 745 | (311) | – | 434 |
Share of profit/(loss) of equity accounted investments | (16) | 105 | – | 89 |
Exploration expenditure 3 | 94 | (17) | – | 77 |
Capital expenditure 3 | 1,377 | (340) | – | 1,037 |
Equity accounted investments | – | 596 | – | 596 |
Total assets | 15,563 | (1,072) | – | 14,491 |
Total liabilities | 5,849 | (1,072) | – | 4,777 |
| Group | Discontinued | |||
FY25 | underlying | Joint venture | operations | Group statutory |
US$M | results | adjustments | adjustments 1 | results |
Total revenue 2 | 7,610 | (1,201) | (629) | 5,780 |
Depreciation and amortisation | 717 | (206) | (26) | 485 |
Share of profit/(loss) of equity accounted investments | (7) | 106 | – | 99 |
Exploration expenditure 3 | 98 | (18) | – | 80 |
Capital expenditure 3 | 1,292 | (375) | – | 917 |
Equity accounted investments | 15 | 575 | – | 590 |
Total assets | 14,746 | (1,019) | – | 13,727 |
Total liabilities | 5,889 | (1,019) | – | 4,870 |
FY26 | |||
US$M | Gross | Tax | Net |
Mozal Aluminium care and maintenance impacts | (122) | (2) | (124) |
Total significant items | (122) | (2) | (124) |
FY25 | |||
US$M | Gross | Tax | Net |
Worsley access compensation agreement | 97 | 1 | 98 |
Mozal Aluminium inventory write-down | (26) | – | (26) |
Total significant items | 71 | 1 | 72 |
Revenue 1 | Non-current assets | |||
US$M | FY26 | FY25 | FY26 | FY25 |
Australia | 479 | 279 | 3,283 | 3,352 |
Bahrain | 131 | 346 | – | – |
Brazil | 335 | 294 | 645 | 725 |
China | 459 | 248 | – | – |
Italy | 311 | 268 | – | – |
Japan | 442 | 415 | – | – |
Mozambique | 270 | 357 | 33 | 34 |
Netherlands 2 | 812 | 887 | 1,407 | 1,554 |
South Africa | 523 | 422 | 906 | 959 |
United States of America | 421 | 530 | 3,067 | 2,299 |
Rest of Africa | 10 | – | – | – |
Rest of Asia | 561 | 631 | 82 | 72 |
Rest of Europe | 634 | 545 | 8 | 8 |
Rest of Middle East | 99 | 144 | – | – |
Rest of North America | 241 | 286 | 35 | 19 |
Rest of Oceania | 88 | 128 | – | – |
Rest of South America | – | – | 287 | 236 |
Unallocated assets 3 | – | – | 868 | 670 |
Total | 5,816 | 5,780 | 10,621 | 9,928 |
US$M | Note | FY26 | FY25 |
Changes in inventories of finished goods and work in progress | 21 | 28 | |
Raw materials and consumables used | 2,407 | 2,316 | |
Wages, salaries and redundancies | 655 | 561 | |
Pension and other post-retirement obligations | 52 | 46 | |
External services (including transportation) | 843 | 944 | |
Third party products and services | 324 | 362 | |
Depreciation and amortisation | 434 | 485 | |
Exchange rate (gains)/losses on restatement of monetary items | 7 | 4 | |
(Gains)/losses on derivative instruments and contingent consideration measured at FVTPL | (141) | 111 | |
Government and other royalties paid and payable | 86 | 68 | |
Exploration expenditure expensed | 39 | 39 | |
Impairment losses/(reversals) of financial assets | 19 | (249) | 27 |
Impairment losses/(reversals) of non-financial assets | 13 | – | 346 |
Short-term, low-value and variable lease rentals | 62 | 58 | |
All other operating expenses | 130 | 132 | |
Total | 4,670 | 5,527 |
US$M | Note | FY26 | FY25 |
Current income tax (expense)/benefit | (333) | (319) | |
Deferred income tax (expense)/benefit | 28 | (13) | |
Total income tax (expense)/benefit | (305) | (332) | |
Income tax (expense)/benefit attributable to: | |||
Continuing operations | (308) | (304) | |
Discontinued operations | 30 | 3 | (28) |
Total income tax (expense)/benefit | (305) | (332) |
US$M | Note | FY26 | FY25 |
Profit/(loss) before tax from continuing operations | 1,367 | 619 | |
Profit/(loss) before tax from discontinued operations | 30 | 23 | (77) |
Deduct: Share of profit of equity accounted investments included in continuing operations | 89 | 99 | |
Profit/(loss) subject to tax | 1,301 | 443 | |
Income tax on profit/(loss) calculated at 30 per cent | (390) | (133) | |
Tax rate differential on non-Australian income | 22 | (100) | |
Exchange variations and other translation adjustments | 27 | 14 | |
Withholding tax on distributed earnings | (12) | – | |
Derecognition of future tax benefits | (20) | (28) | |
Non-deductible impairment charges 1 | – | (42) | |
Prior year adjustments | (4) | 7 | |
Other | 72 | (50) | |
Total income tax (expense)/benefit | (305) | (332) |
| Deferred tax (charged)/credited | ||||||
| to the Consolidated income | ||||||
Deferred tax assets | Deferred tax liabilities | statement 1 | ||||
US$M | FY26 | FY25 | FY26 | FY25 | FY26 | FY25 |
Type of temporary difference | ||||||
Depreciation | 84 | 84 | 80 | 98 | 17 | (6) |
Employee benefits | 51 | 47 | (6) | (5) | 2 | – |
Closure and rehabilitation | 308 | 278 | – | (7) | 19 | 32 |
Other provisions | 6 | 17 | (3) | (3) | (12) | 3 |
Deferred charges | – | – | – | – | – | (4) |
Non tax-depreciable fair value adjustments, revaluations | ||||||
and mineral rights | (23) | (17) | – | 5 | 4 | (12) |
Tax-effected losses | 80 | 82 | – | – | (2) | (12) |
Brazil deferral incentive 2 | – | – | 95 | 88 | (7) | (27) |
Leases | 33 | 19 | – | (1) | 13 | (1) |
Other | (42) | (24) | – | – | (6) | 14 |
Total | 497 | 486 | 166 | 175 | 28 | (13) |
US$M | FY26 | FY25 |
Unrecognised deferred tax assets | ||
Tax-effected losses 1 | 829 | 308 |
Mineral rights | 349 | 587 |
Impairment of investments in subsidiaries | 1,125 | 1,228 |
Closure and rehabilitation | 73 | 64 |
Depreciable assets | 28 | 30 |
Other temporary differences | (9) | 3 |
Total unrecognised deferred tax assets | 2,395 | 2,220 |
Unrecognised deferred tax liabilities | ||
Taxable temporary differences associated with investments and undistributed earnings in subsidiaries | 18 | 36 |
Total unrecognised deferred tax liabilities | 18 | 36 |
US$M | FY26 | FY25 |
Prior year final dividend 1 | 117 | 140 |
Interim dividend 2 | 175 | 154 |
Total dividends declared and paid during the year | 292 | 294 |
US$M | FY26 | FY25 |
Franking credits at the beginning of the financial year | 706 | 635 |
Credits arising from tax paid/payable by South32 Limited 1 | 49 | 207 |
Utilisation of credits arising from the payment of franked dividends | (122) | (127) |
Exchange rate variations | 34 | (9) |
Total franking credits available at the end of the financial year 2 | 667 | 706 |
Profit/(loss) attributable to equity holders | |||
US$M | Note | FY26 | FY25 |
Continuing operations | 1,061 | 318 | |
Discontinued operations | 30 | 26 | (105) |
Profit/(loss) attributable to equity holders of South32 Limited (basic) | 1,087 | 213 | |
Profit/(loss) attributable to equity holders of South32 Limited (diluted) | 1,087 | 213 |
Weighted average number of shares | ||
Million | FY26 | FY25 |
Basic earnings/(loss) per share denominator 1 | 4,486 | 4,510 |
Shares contingently issuable under ESOPs | 17 | 14 |
Diluted earnings/(loss) per share denominator | 4,503 | 4,524 |
Earnings/(loss) per share | ||
US cents | FY26 | FY25 |
Continuing operations | ||
Basic earnings/(loss) per share | 23.6 | 7.0 |
Diluted earnings/(loss) per share | 23.5 | 7.0 |
Attributable to ordinary equity holders of South32 Limited | ||
Basic earnings/(loss) per share | 24.2 | 4.7 |
Diluted earnings/(loss) per share | 24.1 | 4.7 |
US$M | Note | FY26 | FY25 |
Current | |||
Trade receivables | 339 | 408 | |
Loans to equity accounted investments 1 | 28 | 374 | 233 |
Other receivables | 148 | 168 | |
Total current trade and other receivables 2 | 861 | 809 | |
Non-current | |||
Loans to equity accounted investments 1 | 28 | 1,574 | 1,737 |
Other receivables | 287 | 263 | |
Total non-current trade and other receivables 2 | 1,861 | 2,000 |
US$M | FY26 | FY25 |
Current | ||
Raw materials and consumables | 416 | 474 |
Work in progress | 222 | 296 |
Finished goods | 174 | 165 |
Total current inventories | 812 | 935 |
Non-current | ||
Raw materials and consumables | 32 | 36 |
Total non-current inventories | 32 | 36 |
Land and buildings | Plant and equipment | ||||||||
| Other | Assets | Exploration | |||||||
FY26 | Right-of-use | Owned | Right-of-use | Owned | mineral | under | and | ||
US$M | Note | assets | assets | assets | assets | assets 1 | construction | evaluation | Total |
Cost | |||||||||
At the beginning of the year | 35 | 2,339 | 1,221 | 10,466 | 3,048 | 1,865 | 112 | 19,086 | |
Additions | 19 | – | 92 | – | – | 1,088 | 41 | 1,240 | |
Changes in closure and rehabilitation provisions | 15 | – | – | – | (121) | – | – | – | (121) |
Disposals | – | (4) | (17) | (47) | – | (3) | – | (71) | |
Transfers and other movements | – | 60 | (6) | 303 | 33 | (373) | (17) | – | |
At the end of the year | 54 | 2,395 | 1,290 | 10,601 | 3,081 | 2,577 | 136 | 20,134 | |
Accumulated depreciation and impairments | |||||||||
At the beginning of the year | 14 | 1,557 | 571 | 7,997 | 2,248 | 270 | – | 12,657 | |
Depreciation 2 | 9 | 61 | 120 | 291 | 20 | – | – | 501 | |
Disposals | – | (4) | (17) | (41) | – | – | – | (62) | |
At the end of the year | 23 | 1,614 | 674 | 8,247 | 2,268 | 270 | – | 13,096 | |
Net book value at the end of the year | 31 | 781 | 616 | 2,354 | 813 | 2,307 | 136 | 7,038 |
Land and buildings | Plant and equipment | ||||||||
| Other | Assets | Exploration | |||||||
FY25 | Right-of-use | Owned | Right-of-use | Owned | mineral | under | and | ||
US$M | Note | assets | assets | assets | assets | assets 1 | construction | evaluation | Total |
Cost | |||||||||
At the beginning of the year | 37 | 2,343 | 1,094 | 11,642 | 3,331 | 1,324 | 80 | 19,851 | |
Additions | 9 | – | 114 | – | – | 959 | 48 | 1,130 | |
Changes in closure and rehabilitation provisions | 15 | – | – | – | (147) | – | – | – | (147) |
Disposals | (11) | (14) | – | (53) | (29) | – | – | (107) | |
Reclassified as held for sale | 30 | – | (172) | – | (1,174) | (269) | (26) | – | (1,641) |
Transfers and other movements | – | 182 | 13 | 198 | 15 | (392) | (16) | – | |
At the end of the year | 35 | 2,339 | 1,221 | 10,466 | 3,048 | 1,865 | 112 | 19,086 | |
Accumulated depreciation and impairments | |||||||||
At the beginning of the year | 19 | 1,582 | 481 | 8,497 | 2,518 | 251 | – | 13,348 | |
Depreciation 2,3 | 6 | 70 | 86 | 354 | 15 | – | – | 531 | |
Net impairments | 13 | – | 75 | 4 | 340 | 8 | 19 | – | 446 |
Disposals | (11) | (4) | – | (49) | (26) | – | – | (90) | |
Reclassified as held for sale | 30 | – | (166) | – | (1,145) | (267) | – | – | (1,578) |
At the end of the year | 14 | 1,557 | 571 | 7,997 | 2,248 | 270 | – | 12,657 | |
Net book value at the end of the year | 21 | 782 | 650 | 2,469 | 800 | 1,595 | 112 | 6,429 |
Category | Useful life |
Buildings | 25 to 40 years straight-line |
Land | not depreciated, unless held for biodiversity offsets |
Plant and equipment | 3 to 30 years straight-line |
ROU assets | based on the shorter of the useful life or the lease term (straight-line) |
Other mineral assets | based on Ore Reserves on a units of production basis |
FY26 | Other | ||
US$M | Goodwill | intangibles 1 | Total |
Cost | |||
At the beginning of the year | 139 | 188 | 327 |
Translation adjustments | – | 4 | 4 |
Additions | – | 20 | 20 |
Disposals | – | (40) | (40) |
At the end of the year | 139 | 172 | 311 |
Accumulated amortisation and impairments | |||
At the beginning of the year | – | 131 | 131 |
Amortisation | – | 6 | 6 |
Disposals | – | (40) | (40) |
At the end of the year | – | 97 | 97 |
Net book value at the end of the year | 139 | 75 | 214 |
FY25 | Other | |||
US$M | Note | Goodwill | intangibles 1 | Total |
Cost | ||||
At the beginning of the year | 139 | 352 | 491 | |
Translation adjustments | – | 2 | 2 | |
Additions | – | 6 | 6 | |
Disposals | – | (91) | (91) | |
Reclassified as held for sale | 30 | – | (81) | (81) |
At the end of the year | 139 | 188 | 327 | |
Accumulated amortisation and impairments | ||||
At the beginning of the year | – | 270 | 270 | |
Amortisation 2 | – | 9 | 9 | |
Net impairments | 13 | – | 18 | 18 |
Disposals | – | (90) | (90) | |
Reclassified as held for sale | 30 | – | (76) | (76) |
At the end of the year | – | 131 | 131 | |
Net book value at the end of the year | 139 | 57 | 196 |
Category | Useful life |
Software and licences | 5 years |
Contract based intangible assets | up to 35 years |
US$M | Note | FY26 | FY25 |
Impairment | |||
Property, plant and equipment - owned assets | 11 | – | 442 |
Property, plant and equipment - ROU assets | 11 | – | 4 |
Intangible assets | 12 | – | 18 |
Total impairment 1 | – | 464 |
FY25 | Assumptions used | |
Alumina price (US$/t) | 340 to 410 | |
Aluminium price (US$/t) | 2,450 to | 2,750 |
Foreign exchange rates (ZAR to US$) | 17.5 to 18.5 |
US$M | Note | FY26 | FY25 |
Hillside Aluminium | 139 | 139 | |
Total goodwill | 12 | 139 | 139 |
| Impact on recoverable | |||
FY26 | Assumptions used | amount (US$M) | |
Alumina price (US$/t) | 315 to 395 | (135) | |
Aluminium price (US$/t) | 2,860 to | 3,465 | (630) |
Foreign exchange rates (US$ to ZAR) | 16.9 to 17.5 | (285) |
Future production | LoOPs based on Mineral Resource and Ore Reserve estimates, economic life of smelters and refineries |
| and, in certain cases, Exploration Targets and expansion projects. Refer to note 2(c) Key estimates, | |
| assumptions and judgements for further details regarding Mineral Resources and Ore Reserves as | |
| sources of estimation uncertainty. | |
| Costs of production and | Future costs of production and capital expenditure are derived from approved budgets and projections |
| capital expenditure | over the life of operation or development project. |
| Commodity prices and | Short-term price assumptions are based on an assessment of market signposts including observed |
| market traded | prices such as forwards, futures and reported transactions. Long-term price estimates are typically |
| consumables | developed based on the demand and supply drivers of a commodity, refer to note 2(c) Key estimates, |
| assumptions and judgements for further details regarding our base case commodity price outlook. | |
Exchange rates | Short-term exchange rate estimates are guided primarily by spot or forward exchange rates. Longer |
| term estimates are based on an assessment of available market data and economic indicators. | |
Discount rates | Risk-adjusted cost of capital appropriate to the operation. |
Regulatory approvals | LoOPs include assumptions associated with the successful application, and timing thereof, of ongoing |
| and future regulatory approvals. | |
Carbon prices | Carbon price assumptions are based on actual enacted schemes less allowable abatements, where |
applicable, and a long-term base case estimate of US$71 per tonne CO 2 -e (real) applied to all Scope 1 | |
| and 2 emissions from FY40 onwards. |
| Change in key | Impact on valuation (US$M) | ||
| FY26 | assumption | Favourable | Unfavourable |
Zinc price | 10% | 360 | (360) |
Lead price | 10% | 285 | (285) |
Silver price | 10% | 360 | (360) |
Discount rate | 100 basis points | 690 | (580) |
Pre-production capital expenditure | 10% | 155 | (155) |
US$M | FY26 | FY25 |
Current | ||
Trade creditors | 672 | 752 |
Other creditors | 90 | 50 |
Total current trade and other payables | 762 | 802 |
US$M | FY26 | FY25 |
Current | ||
Employee benefits | 173 | 163 |
Closure and rehabilitation | 24 | 16 |
Other | 28 | 6 |
Total current provisions | 225 | 185 |
Non-current | ||
Employee benefits | 8 | 7 |
Closure and rehabilitation | 1,628 | 1,653 |
Post-retirement employee benefits | 21 | 15 |
Other | 12 | 9 |
Total non-current provisions | 1,669 | 1,684 |
| Post- | |||||
| retirement | |||||
FY26 | Employee | Closure and | employee | ||
US$M | benefits | rehabilitation | benefits | Other | Total |
At the beginning of the year | 170 | 1,669 | 15 | 15 | 1,869 |
Charge/(credit) to the Consolidated income statement: | |||||
Underlying | 145 | 9 | 1 | 67 | 222 |
Discounting | – | 99 | – | – | 99 |
Net interest expense | – | – | 2 | – | 2 |
Exchange rate variations | 6 | 11 | 1 | 4 | 22 |
Released during the year | (3) | (6) | – | (6) | (15) |
Amounts capitalised for change in costs and estimates | – | (93) | – | – | (93) |
Amounts capitalised for change in discount rate | – | (101) | – | – | (101) |
Foreign exchange amounts capitalised | – | 73 | – | – | 73 |
Amounts taken to retained earnings | – | – | 1 | – | 1 |
Utilisation | (137) | (9) | (2) | (40) | (188) |
Other movements 1 | – | – | 3 | – | 3 |
At the end of the year | 181 | 1,652 | 21 | 40 | 1,894 |
| Post- | ||||||
| retirement | ||||||
FY25 | Employee | Closure and | employee | |||
US$M | Note | benefits | rehabilitation | benefits | Other | Total |
At the beginning of the year | 166 | 1,867 | 30 | 20 | 2,083 | |
Charge/(credit) to the Consolidated income statement: | ||||||
Underlying | 141 | 1 | 1 | 11 | 154 | |
Discounting 1 | – | 106 | – | – | 106 | |
Net interest expense 2 | – | – | 3 | – | 3 | |
Exchange rate variations | 1 | 7 | – | – | 8 | |
Released during the year | (9) | (3) | (3) | – | (15) | |
Amounts capitalised for change in costs and estimates | – | 15 | – | – | 15 | |
Amounts capitalised for change in discount rate | – | (152) | – | – | (152) | |
Foreign exchange amounts capitalised | – | (10) | – | – | (10) | |
Utilisation | (122) | (4) | (5) | (6) | (137) | |
Reclassified as held for sale | 30 | (7) | (158) | (11) | (10) | (186) |
At the end of the year | 170 | 1,669 | 15 | 15 | 1,869 |
US$M | FY26 | FY25 |
Cash | 956 | 681 |
Short-term deposits | 1,178 | 996 |
Cash and cash equivalents 1 | 2,134 | 1,677 |
US$M | Note | FY26 | FY25 |
Current | |||
Lease liabilities | 111 | 92 | |
Unsecured loans from equity accounted investments | 28 | 379 | 160 |
Unsecured other | 30 | 15 | |
Total current interest bearing liabilities | 520 | 267 | |
Non-current | |||
Lease liabilities | 637 | 621 | |
Senior unsecured notes | 694 | 693 | |
Unsecured other | – | 53 | |
Total non-current interest bearing liabilities | 1,331 | 1,367 |
| Other interest | Total interest | ||
FY26 | bearing | bearing | |
US$M | Lease liabilities | liabilities | liabilities |
At the beginning of the year | 713 | 921 | 1,634 |
Cash movements: | |||
Proceeds from interest bearing liabilities | – | 215 | 215 |
Repayment of interest bearing liabilities | (110) | (35) | (145) |
Interest paid | (59) | (51) | (110) |
Non-cash movements: | |||
Interest charged 1 | 59 | 51 | 110 |
Net increase/(decrease) of interest bearing liabilities | 111 | (3) | 108 |
Exchange rate variations | 34 | 5 | 39 |
At the end of the year | 748 | 1,103 | 1,851 |
| Other interest | Total interest | ||
FY25 | bearing | bearing | |
US$M | Lease liabilities | liabilities | liabilities |
At the beginning of the year | 672 | 894 | 1,566 |
Cash movements: | |||
Proceeds from interest bearing liabilities | – | 53 | 53 |
Repayment of interest bearing liabilities 1 | (75) | (26) | (101) |
Interest paid | (54) | (56) | (110) |
Non-cash movements: | |||
Interest charged 2 | 54 | 56 | 110 |
Net increase/(decrease) of interest bearing liabilities | 123 | – | 123 |
Exchange rate variations | (7) | – | (7) |
At the end of the year | 713 | 921 | 1,634 |
US$M | FY26 | FY25 |
Finance income | ||
Interest on loans to equity accounted investments | 173 | 177 |
Other interest income | 85 | 82 |
Total finance income | 258 | 259 |
Finance costs | ||
Interest on borrowings | (55) | (61) |
Interest on lease liabilities | (55) | (52) |
Discounting on provisions and other liabilities | (101) | (94) |
Exchange rate variations on net cash/(debt) | (39) | 13 |
Total finance costs | (250) | (194) |
Net finance income/(costs) | 8 | 65 |
FY26 | Designated as | ||||
US$M | Note | Held at FVTPL | FVOCI | Amortised cost | Total |
Financial assets | |||||
Cash and cash equivalents | 16 | – | – | 2,134 | 2,134 |
Trade and other receivables 1 | 9 | 102 | – | 667 | 769 |
Other financial assets: | |||||
Contingent consideration receivable | 12 | – | – | 12 | |
Total current financial assets | 114 | – | 2,801 | 2,915 | |
Trade and other receivables 1 | 9 | – | – | 1,786 | 1,786 |
Other financial assets: | |||||
Investments in equity instruments designated as FVOCI | – | 231 | – | 231 | |
Contingent consideration receivable | 140 | – | – | 140 | |
Total non-current financial assets | 140 | 231 | 1,786 | 2,157 | |
Total financial assets | 254 | 231 | 4,587 | 5,072 | |
Financial liabilities | |||||
Trade and other payables 2 | 14 | 16 | – | 722 | 738 |
Interest bearing liabilities | 17 | – | – | 520 | 520 |
Total current financial liabilities | 16 | – | 1,242 | 1,258 | |
Interest bearing liabilities | 17 | – | – | 1,331 | 1,331 |
Other financial liabilities: | |||||
Contingent consideration payable | 22 | – | – | 22 | |
Total non-current financial liabilities | 22 | – | 1,331 | 1,353 | |
Total financial liabilities | 38 | – | 2,573 | 2,611 |
FY25 | Designated as | ||||
US$M | Note | Held at FVTPL | FVOCI | Amortised cost | Total |
Financial assets | |||||
Cash and cash equivalents | 16 | – | – | 1,677 | 1,677 |
Trade and other receivables 1 | 9 | 133 | – | 578 | 711 |
Other financial assets: | |||||
Derivative contracts | 7 | – | – | 7 | |
Total current financial assets | 140 | – | 2,255 | 2,395 | |
Trade and other receivables 1 | 9 | – | – | 1,927 | 1,927 |
Other financial assets: | |||||
Investments in equity instruments designated as FVOCI | – | 130 | – | 130 | |
Contingent consideration receivable | 54 | – | – | 54 | |
Total non-current financial assets | 54 | 130 | 1,927 | 2,111 | |
Total financial assets | 194 | 130 | 4,182 | 4,506 | |
Financial liabilities | |||||
Trade and other payables 2 | 14 | 2 | – | 796 | 798 |
Interest bearing liabilities | 17 | – | – | 267 | 267 |
Total current financial liabilities | 2 | – | 1,063 | 1,065 | |
Interest bearing liabilities | 17 | – | – | 1,367 | 1,367 |
Other financial liabilities: | |||||
Contingent consideration payable | 78 | – | – | 78 | |
Total non-current financial liabilities | 78 | – | 1,367 | 1,445 | |
Total financial liabilities | 80 | – | 2,430 | 2,510 |
FY26 | ||||
US$M | Level 1 | Level 2 | Level 3 | Total |
Financial assets and liabilities | ||||
Trade and other receivables | – | 102 | – | 102 |
Trade and other payables | – | (16) | – | (16) |
Investments in equity instruments designated as FVOCI 1 | 218 | – | 13 | 231 |
Contingent consideration receivable | – | – | 152 | 152 |
Contingent consideration payable | – | – | (22) | (22) |
Total | 218 | 86 | 143 | 447 |
| FY25 | ||||
US$M | Level 1 | Level 2 | Level 3 | Total |
Financial assets and liabilities | ||||
Trade and other receivables | – | 133 | – | 133 |
Trade and other payables | – | (2) | – | (2) |
Derivative contract assets | 7 | – | – | 7 |
Investments in equity instruments designated as FVOCI | 119 | – | 11 | 130 |
Contingent consideration receivable | – | – | 54 | 54 |
Contingent consideration payable | – | – | (78) | (78) |
Total | 126 | 131 | (13) | 244 |
US$M | FY26 | FY25 |
At the beginning of the year | (13) | (8) |
Addition of financial assets | 6 | 115 |
Net gains/(losses) recognised in the Consolidated income statement 1 | 149 | (122) |
Net gains/(losses) recognised in the Consolidated statement of comprehensive income 2 | 1 | 2 |
At the end of the year | 143 | (13) |
| Impact on carrying amount | ||||
FY26 | Carrying | |||
US$M | amount | Significant inputs | Favourable | Unfavourable |
Financial assets | Coal price 1 | |||
Contingent consideration receivable | 147 | Production volumes 2 | 123 | (138) |
US$M | FY26 | FY25 |
Financial assets | ||
Cash and cash equivalents | 2,109 | 1,664 |
Trade and other receivables | 20 | 32 |
Financial liabilities | ||
Interest bearing liabilities | (409) | (190) |
Net exposure | 1,720 | 1,506 |
| Impact on profit/(loss) after tax | ||
US$M | FY26 | FY25 |
Increase of 100 basis points | 13 | 11 |
Decrease of 100 basis points | (13) | (11) |
US$M | FY26 | FY25 |
Australian dollar | (831) | (796) |
Brazilian real | (49) | (74) |
Canadian dollar | 147 | 110 |
British pounds | 78 | 37 |
| Other comprehensive income, | ||||
| Profit/(loss) after tax | net of tax | |||
US$M | FY26 | FY25 | FY26 | FY25 |
10% strengthening in Australian dollar | (58) | (56) | – | – |
10% strengthening in Brazilian real | (5) | (7) | – | – |
10% strengthening in Canadian dollar | 1 | 3 | 14 | 8 |
10% strengthening in British pounds | – | – | 8 | 4 |
FY26 | |||
US$M | Available | Used | Unused |
Revolving credit facility 1 | 1,400 | – | 1,400 |
| On demand or | |||||
FY26 | Carrying | less than 1 | More than 5 | ||
US$M | amount | Total | year | 1 to 5 years | years |
Trade and other payables 1 | 738 | 738 | 738 | – | – |
Senior unsecured notes | 694 | 882 | 30 | 122 | 730 |
Lease liabilities | 748 | 1,131 | 165 | 381 | 585 |
Other interest bearing liabilities | 409 | 409 | 409 | – | – |
Other financial liabilities - contingent consideration payable | 22 | 28 | – | 28 | – |
Total | 2,611 | 3,188 | 1,342 | 531 | 1,315 |
| On demand or | |||||
FY25 | Carrying | less than 1 | More than 5 | ||
US$M | amount | Total | year | 1 to 5 years | years |
Trade and other payables 1 | 798 | 798 | 798 | – | – |
Senior unsecured notes | 693 | 913 | 30 | 122 | 761 |
Lease liabilities | 713 | 1,112 | 145 | 364 | 603 |
Other interest bearing liabilities | 228 | 230 | 175 | 55 | – |
Other financial liabilities - contingent consideration payable | 78 | 83 | – | 83 | – |
Total | 2,510 | 3,136 | 1,148 | 624 | 1,364 |
US$M | FY26 | FY25 |
At the beginning of the year | 1,774 | 1,814 |
Interest accrued | 158 | 163 |
Net impairment | 249 | (27) |
Repayment of accrued interest | (401) | (176) |
At the end of the year | 1,780 | 1,774 |
FY26 | Impact on profit/(loss) after tax | |||
US$M | Face value | Carrying value | Favourable | Unfavourable |
Trade and other receivables | ||||
Loans to equity accounted investments | 1,927 | 1,780 | 4 | (24) |
FY26 | FY25 | |||
Shares | US$M | Shares | US$M | |
Share capital | ||||
At the beginning of the year | 4,503,635,121 | 13,160 | 4,529,258,568 | 13,216 |
Shares bought back and cancelled | (17,149,383) | (35) | (25,623,447) | (56) |
At the end of the year | 4,486,485,738 | 13,125 | 4,503,635,121 | 13,160 |
Treasury shares | ||||
At the beginning of the year | (9,719,505) | (25) | (15,687,464) | (43) |
Purchase of shares by ESOP Trusts | (1,881,123) | (5) | (3,968,685) | (10) |
Employee share awards vested | 6,540,671 | 16 | 9,936,644 | 28 |
At the end of the year | (5,059,957) | (14) | (9,719,505) | (25) |
US$'000 | FY26 | FY25 |
Fees payable to the Group's auditor for assurance services | ||
Audit and review of financial statements | 4,079 | 4,052 |
Other assurance services 1 | 1,390 | 767 |
Total auditor’s remuneration | 5,469 | 4,819 |
Plan | Overview | Vesting conditions 1 | Vesting dates | |
Long-Term Incentive Plan 2 | Recurring long-term incentive plan for Lead | Awards subject to performance and service | August 2026 | |
(FY23 - FY26) | Team members. | conditions over a four-year vesting period. | August 2027 | |
| August 2028 | ||||
| August 2029 | ||||
Deferred Short-Term | Recurring short-term incentive plan for Lead | Awards subject to service conditions over a two- | August 2026 | |
Incentive Plan 3 | Team members. | year vesting period. | August 2027 | |
(FY24, FY25) | ||||
Management Share Plan 4 | Recurring long-term incentive plan for eligible | Retention rights: Awards subject to service | August 2026 | |
(FY23 - FY26) | employees below the Lead Team. The | conditions over a three-year vesting period. | August 2027 | |
| Management Share Plan comprises retention | Performance rights: Awards subject to | August 2028 | ||
| rights and performance rights. | performance and service conditions over a four- | August 2029 | ||
| year vesting period. | ||||
AllShare Plan 5 | Recurring employee share plan for employees | Awards subject to service conditions over a | August 2026 | |
(2023 - 2025) | not eligible to participate in the other employee | three-year vesting period in Africa and a two- | August 2027 | |
| share plans. Awards to the value of at least | year vesting period elsewhere. | August 2028 | ||
| US$1,250 per employee are granted annually. | ||||
Executive Transitional | A one-off grant made to Lead Team members in | Awards subject to performance and service | August 2026 | |
Award Plan 6 | recognition of their adjustment from the | conditions over a three-year vesting period. | August 2027 | |
(FY24, | FY25) | Management Share Plan (three-year retention | ||
| rights and four-year performance rights) to the | ||||
| four-year plan at the Group. | ||||
Management Share Plan | One-off grants made to employees on joining | Awards subject to service and/or performance | August 2026 | |
Sign-on Award 3 | the Group. Awards may comprise retention | conditions over two vesting periods. | August 2027 | |
(FY25, FY26) | rights and/or performance rights. | |||
Deputy CEO Service Rights | A one-off grant made to Matt Daley in | Awards subject to service conditions over two | August 2027 | |
Award 7 | recognition of benefits forfeited with his previous | vesting periods. | August 2028 | |
(FY26) | employer on joining the Group. | |||
| A one-off grant of retention rights made to | Awards subject to service conditions over two | January 2028 | ||
CFO Retention Award 8 | Sandy Sibenaler. The awards are based on an | vesting periods. | January 2029 | |
(FY26) | agreed cash value and will be settled in shares, | |||
| with the number of shares determined by | ||||
| reference to the share price at the vesting date. |
| Risk-free | ||||||
| interest rate | ||||||
| Fair value at | Share price at | based on | ||||
| grant date | grant date | Expected | Expected life | government | ||
FY26 | (US$) | (US$) | volatility (%) | (in years) | bonds (%) | |
Recurring plans | ||||||
FY26 Long-Term Incentive Plan | 1.26 - 2.15 | 2.22 - 2.34 | 35 | 4 | 3.98 - 4.20 | |
FY25 Deferred Short-Term Incentive Plan | 2.09 | 2.22 | 35 | 2 | 3.84 | |
FY26 Management Share Plan - Retention rights | 1.81 - 1.92 | 2.21 - 3.03 | 35 | 3 | 3.91 - 6.16 | |
FY26 Management Share Plan - Performance rights | 1.19 - 1.26 | 2.21 - 3.03 | 35 | 4 | 3.98 - 6.72 | |
2025 | AllShare Plan | 1.97 | 2.21 - 2.22 | 35 | 2 - 3 | 3.84 - 6.16 |
Transitional and other plans 1 | ||||||
FY26 Management Share Plan Sign-on Award | 1.97 | 2.22 | 35 | 2 | 3.84 | |
FY26 Deputy CEO Service Rights Award - Tranche 1 and 2 | 3.24 | 3.13 | 35 | 1 - 2 | 4.14 - 4.15 |
| Rights at | Granted | Forfeited | ||||
FY26 | beginning of | during the | Vested during | during the | Lapsed during | Rights at end |
Number of rights | the year | year | the year | year | the year | of the year |
Recurring plans | ||||||
Long-Term Incentive Plan | 12,011,942 | 5,566,519 | (503,163) | (1,088,747) | (2,851,276) | 13,135,275 |
Deferred Short-Term Incentive Plan | 2,240,270 | 1,354,273 | (1,419,957) | – | – | 2,174,586 |
Management Share Plan - Retention rights | 5,454,770 | 3,393,008 | (1,938,265) | (667,547) | – | 6,241,966 |
Management Share Plan - Performance rights | 12,455,592 | 4,482,497 | (424,681) | (1,375,217) | (2,421,232) | 12,716,959 |
AllShare Plan | 10,453,280 | 5,677,500 | (6,453,880) | (469,290) | – | 9,207,610 |
Transitional and other plans | ||||||
Executive Transitional Award Plan | 171,900 | – | – | – | – | 171,900 |
Management Share Plan Sign-on Award - Retention rights | 103,600 | 14,000 | (46,100) | – | – | 71,500 |
Management Share Plan Sign-on Award - Performance | ||||||
rights | 42,000 | – | – | – | – | 42,000 |
FY26 Deputy CEO Service Rights Award - Tranche 1 | – | 1,242,857 | – | – | – | 1,242,857 |
FY26 Deputy CEO Service Rights Award - Tranche 2 | – | 240,000 | – | – | – | 240,000 |
Total awards 1 | 42,933,354 | 21,970,654 | (10,786,046) | (3,600,801) | (5,272,508) | 45,244,653 |
US$M | FY26 | FY25 |
Contingent liabilities | ||
Actual or potential litigation | 310 | 318 |
Transaction-related contingencies | 82 | – |
Total contingent liabilities | 392 | 318 |
Contingent assets | ||
Actual or potential litigation | 6 | 15 |
Total contingent assets | 6 | 15 |
| Country of | Effective interest % | |||
Material subsidiaries | incorporation | Principal activity | FY26 | FY25 |
African Metals (Pty) Ltd | South Africa | Investment holding company | 100 | 100 |
Cerro Matoso S.A. 1 | Colombia | Integrated laterite ferronickel mine and smelting complex | – | 99.9 |
Hillside Aluminium (Pty) Ltd | South Africa | Aluminium smelter | 100 | 100 |
South32 Aluminium (Holdings) Pty Ltd | Australia | Investment holding company | 100 | 100 |
South32 Aluminium (RAA) Pty Ltd | Australia | Interest in a joint operation | 100 | 100 |
South32 Aluminium (Worsley) Pty Ltd | Australia | Interest in a joint operation | 100 | 100 |
South32 Cannington Proprietary Limited | Australia | Silver, lead and zinc mine | 100 | 100 |
South32 Finance 1 B.V. | Netherlands | Financing company | 100 | 100 |
South32 Finance 2 B.V. | Netherlands | Financing company | 100 | 100 |
South32 Group Operations Pty Ltd | Australia | Administrative, management and support services | 100 | 100 |
South32 Hermosa Inc. | United States | Base metals exploration and development project | 100 | 100 |
South32 Investment 1 B.V. | Netherlands | Interest in a joint operation | 100 | 100 |
South32 Marketing Pte. Ltd. | Singapore | Sales, marketing and distribution | 100 | 100 |
South32 Minerals SA | Brazil | Interest in a joint operation | 100 | 100 |
South32 SA Investments Limited 1 | United | Investment holding company | – | 100 |
| Kingdom | ||||
South32 Southern Africa Holdings | United | Investment holding company | 100 | – |
Limited | Kingdom | |||
South32 Sierra Gorda SpA | Chile | Investment holding company | 100 | 100 |
South32 Treasury Limited | Australia | Financing company | 100 | 100 |
South32 USA Exploration Inc. | United States | Interest in a joint operation and exploration | 100 | 100 |
| Ownership interest % | ||||
Material joint ventures | Country of incorporation | Principal activity | FY26 | FY25 |
Australia Manganese 1,2 | Australia | Manganese ore mine | 60 | 60 |
South Africa Manganese 1,3 | South Africa | Manganese ore mines | 60 | 60 |
Manganese Marketing 1,4 | Singapore | Sales, marketing and distribution | 60 | 60 |
Sierra Gorda 1,5 | Chile | Copper mine | 45 | 45 |
US$M | FY26 | FY25 |
At the beginning of the year | 590 | 396 |
Share of profit/(loss) | 89 | 99 |
Share of other comprehensive income/(loss) | (2) | 1 |
Dividends received | (12) | (2) |
Net funding and capital movements | (69) | 96 |
At the end of the year | 596 | 590 |
Carrying amount of equity accounted investments | ||
US$M | FY26 | FY25 |
Australia Manganese | 92 | 67 |
South Africa Manganese | 187 | 236 |
Manganese Marketing | 58 | 60 |
Sierra Gorda | 259 | 212 |
Individually immaterial 1 | – | 15 |
Total | 596 | 590 |
Share of profit/(loss) of equity accounted investments | ||
US$M | FY26 | FY25 |
Australia Manganese | 95 | (58) |
South Africa Manganese | (49) | 47 |
Manganese Marketing | 10 | (1) |
Sierra Gorda | 49 | 118 |
Individually immaterial 1 | (16) | (7) |
Total | 89 | 99 |
| Joint ventures | ||||
FY26 | Australia | South Africa | Manganese | |
US$M | Manganese 1 | Manganese 1 | Marketing 1 | Sierra Gorda |
Reconciliation of the carrying amount of equity accounted investments | ||||
Current assets | 600 | 229 | 183 | 661 |
Non-current assets | 888 | 523 | 55 | 4,919 |
Current liabilities | (299) | (88) | (141) | (411) |
Non-current liabilities | (1,036) | (252) | – | (4,594) |
Net assets - 100% | 153 | 412 | 97 | 575 |
Carrying amount of equity accounted investments | 92 | 187 | 58 | 259 |
Reconciliation of share of profit/(loss) of equity accounted investments | ||||
Revenue - 100% | 996 | 547 | 1,773 | 2,565 |
Profit/(loss) after tax - 100% | 158 | (91) | 17 | 109 |
Share of profit/(loss) of equity accounted investments | 95 | (49) | 10 | 49 |
Other balances of equity accounted investments presented on a 100% basis | ||||
Cash and cash equivalents 2 | – | 18 | – | 129 |
Current financial liabilities (excluding trade and other payables and provisions) | (6) | (2) | – | (28) |
Non-current financial liabilities (excluding trade and other payables and provisions) | (248) | (68) | – | (4,451) |
Depreciation and amortisation | (139) | (51) | (5) | (437) |
Interest income | 6 | 3 | 3 | 8 |
Interest expense | (52) | (24) | – | (411) |
Income tax (expense)/benefit | (115) | 27 | (5) | (141) |
Royalty related tax (expense)/benefit | (56) | – | – | (68) |
| Joint ventures | ||||
FY25 | Australia | South Africa | Manganese | |
US$M | Manganese 1 | Manganese 1 | Marketing 1 | Sierra Gorda |
Reconciliation of the carrying amount of equity accounted investments | ||||
Current assets | 370 | 223 | 131 | 548 |
Non-current assets | 860 | 604 | 60 | 4,858 |
Current liabilities | (183) | (119) | (91) | (336) |
Non-current liabilities | (936) | (203) | – | (4,598) |
Net assets - 100% | 111 | 505 | 100 | 472 |
Carrying amount of equity accounted investments | 67 | 236 | 60 | 212 |
Reconciliation of share of profit/(loss) of equity accounted investments | ||||
Revenue - 100% | 61 | 541 | 710 | 1,850 |
Profit/(loss) after tax - 100% | (97) | 79 | (2) | 261 |
Share of profit/(loss) of equity accounted investments | (58) | 47 | (1) | 118 |
Other balances of equity accounted investments presented on a 100% basis | ||||
Cash and cash equivalents 2 | – | 16 | – | 123 |
Current financial liabilities (excluding trade and other payables and provisions) | (5) | (34) | – | (22) |
Non-current financial liabilities (excluding trade and other payables and provisions) | (277) | (23) | – | (4,445) |
Depreciation and amortisation | (29) | (37) | (7) | (364) |
Interest income | 4 | 6 | 3 | 5 |
Interest expense | (50) | (28) | – | (425) |
Income tax (expense)/benefit | 14 | (5) | – | (77) |
Royalty related tax (expense)/benefit | 5 | – | – | (33) |
Material joint | Country of | Effective Interest % | ||
operations | operation | Principal activity | FY26 | FY25 |
Ambler Metals | United States | Base metals exploration and development options | 50 | 50 |
Brazil Alumina 1 | Brazil | Integrated bauxite mine and alumina refinery | 36 | 36 |
Brazil Aluminium 1 | Brazil | Aluminium smelter | 40 | 40 |
Mozal Aluminium 2,3 | Mozambique | Aluminium smelter | 63.7 | 63.7 |
Worsley Alumina 1,3 | Australia | Integrated bauxite mine and alumina refinery | 86 | 86 |
US$’000 | FY26 | FY25 |
Short-term employee benefits | 9,620 | 6,659 |
Post-employment benefits | 584 | 152 |
Other long-term benefits | 216 | 37 |
Termination benefits | 672 | – |
Share-based payments | 6,956 | 3,974 |
Total | 18,048 | 10,822 |
Transactions with related parties | Joint ventures | Associates | ||
US$’000 | FY26 | FY25 | FY26 | FY25 |
Sales of goods and services | 281,964 | 159,656 | – | 868 |
Purchases of goods and services | 5,596 | 5,968 | 174,288 | 191,833 |
Interest income | 172,694 | 177,375 | – | – |
Dividend income | 12,000 | 2,400 | – | – |
Interest expense | 10,782 | 9,454 | – | – |
Increase/(decrease) in short-term financing arrangements | 231,547 | 37,148 | – | – |
Increase/(decrease) in loans with related parties | (9,674) | (21,151) | – | (33,464) |
Outstanding balances with related parties | Joint ventures | Associates | ||
US$’000 | FY26 | FY25 | FY26 | FY25 |
Trade and sundry amounts owing to related parties | 7,418 | 4,354 | 8,983 | 13,199 |
Other amounts owing to related parties 1 | 378,621 | 159,969 | – | – |
Other amounts owing from related parties 2 | 600 | 13,495 | – | – |
Trade and sundry amounts owing from related parties | 38,561 | 28,797 | – | – |
Loan amounts owing from related parties 3,4,5 | 1,947,410 | 1,957,084 | – | – |
US$M | FY26 | FY25 |
Result of parent entity | ||
Profit/(loss) after tax for the year | 1,187 | 319 |
Total comprehensive income/(loss) | 1,187 | 319 |
Financial position of parent entity at year end | ||
Current assets | 249 | 380 |
Current liabilities | (270) | (482) |
Total assets | 13,597 | 12,469 |
Total liabilities | (2,427) | (2,174) |
Net assets | 11,170 | 10,295 |
Total equity of the parent entity | ||
Share capital | 13,125 | 13,160 |
Treasury shares | (12) | (21) |
Other reserves | 28 | 26 |
Profit reserve 1 | 3,207 | 3,499 |
Accumulated losses | (5,178) | (6,369) |
Total equity | 11,170 | 10,295 |
US$M | FY26 | FY25 |
Revenue: | ||
Group production | 193 | 485 |
193 | 485 | |
Other income | 1 | 3 |
Expenses excluding finance costs | (184) | (549) |
Loss on disposal of the discontinued operation | (3) | – |
Operating profit/(loss) from a discontinued operation | 7 | (61) |
Finance income | 1 | 2 |
Finance costs | (4) | (15) |
Net finance income/(costs) | (3) | (13) |
Profit/(loss) before tax from a discontinued operation | 4 | (74) |
Income tax (expense)/benefit | 3 | (17) |
Profit/(loss) for the year from a discontinued operation | 7 | (91) |
Total comprehensive income/(loss) from a discontinued operation attributable to the equity holders of South32 Limited | 7 | (91) |
Basic earnings/(loss) per share (cents) | 0.2 | (2.0) |
Diluted earnings/(loss) per share (cents) | 0.2 | (2.0) |
US$M | FY26 | FY25 |
Net cash flows from operating activities | 2 | 90 |
Net cash flows from investment activities | (22) | (30) |
US$M | FY26 |
Consideration | |
Upfront consideration, net of transaction costs | 7 |
Contingent price linked consideration | 5 |
Total consideration | 12 |
Net assets disposed of Cash and cash equivalents | 21 |
Trade and other receivables | 56 |
Inventories | 109 |
Property, plant and equipment | 86 |
Intangible assets | 5 |
Current tax assets | 9 |
Deferred tax assets | 2 |
Other assets | 1 |
Trade and other payables | (63) |
Interest bearing liabilities | (4) |
Provisions | (207) |
Net assets disposed of | 15 |
Loss on disposal | (3) |
Consideration received, net of transaction costs, satisfied in cash | 7 |
Cash and cash equivalents disposed of | (21) |
Net cash outflow | (14) |
US$M | FY26 | FY25 |
Revenue: | ||
Group production | – | 116 |
Third party products and services | – | 28 |
– | 144 | |
Expenses excluding finance costs | – | (97) |
Gain/(loss) on disposal of the discontinued operation | 19 | (47) |
Operating profit/(loss) from a discontinued operation | 19 | – |
Finance costs | – | (3) |
Net finance income/(costs) | – | (3) |
Profit/(loss) before tax from a discontinued operation | 19 | (3) |
Income tax (expense)/benefit | – | (11) |
Profit/(loss) for the year from a discontinued operation | 19 | (14) |
Total comprehensive income/(loss) from a discontinued operation attributable to the equity holders of South32 Limited | 19 | (14) |
Basic earnings/(loss) per share (cents) | 0.4 | (0.3) |
Diluted earnings/(loss) per share (cents) | 0.4 | (0.3) |
US$M | FY26 | FY25 |
Net cash flows from operating activities | – | 86 |
Net cash flows from investment activities | 29 | 880 |
Net cash flows from financing activities | – | (1) |