| FY24 | |||
US$M | Note | FY25 | Restated 1 |
Continuing operations | |||
Revenue: | |||
Group production | |||
Third party products and services | |||
4 | |||
Other income | |||
Expenses excluding finance costs | 5 | ( | ( |
Share of profit/(loss) of equity accounted investments | 25 | ( | |
Operating profit/(loss) from continuing operations | ( | ||
Comprising: | |||
Group production | ( | ||
Third party products and services | |||
Operating profit/(loss) from continuing operations | ( | ||
Finance income | |||
Finance costs | ( | ( | |
Net finance income/(costs) | 18 | ( | |
Profit/(loss) before tax from continuing operations | ( | ||
Income tax (expense)/benefit | 6 | ( | |
Profit/(loss) for the year from continuing operations | ( | ||
Discontinued operations | |||
Profit/(loss) after tax from discontinued operations | 30, 31 | ( | |
Profit/(loss) for the year | ( | ||
Attributable to: | |||
Equity holders of South32 Limited | ( | ||
Non-controlling interests | ( | ( | |
Profit/(loss) for the year from continuing operations attributable to equity holders of South32 | |||
Limited: | |||
Basic earnings/(loss) per share (cents) | 8 | ( | |
Diluted earnings/(loss) per share (cents) | 8 | ( | |
Profit/(loss) for the year attributable to equity holders of South32 Limited: | |||
Basic earnings/(loss) per share (cents) | 8 | ( | |
Diluted earnings/(loss) per share (cents) | 8 | ( |
US$M | Note | FY25 | FY24 |
Profit/(loss) for the year | ( | ||
Other comprehensive income | |||
Items that may be reclassified to the Consolidated income statement: | |||
Translation of foreign operations | ( | ||
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 | ||
Income tax (expense)/benefit recognised within other comprehensive income | ( | ||
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$M | Note | FY25 | FY24 |
ASSETS | |||
Current assets | |||
Cash and cash equivalents | 16 | ||
Trade and other receivables | 9 | ||
Other financial assets | 19 | ||
Inventories | 10 | ||
Current tax assets | |||
Other assets | |||
Assets held for sale | 30, 31 | ||
Total current assets | |||
Non-current assets | |||
Trade and other receivables | 9 | ||
Other financial assets | 19 | ||
Inventories | 10 | ||
Property, plant and equipment | 11 | ||
Intangible assets | 12 | ||
Equity accounted investments | 25 | ||
Deferred tax assets | 6 | ||
Other assets | |||
Total non-current assets | |||
Total assets | |||
LIABILITIES | |||
Current liabilities | |||
Trade and other payables | 14 | ||
Interest bearing liabilities | 17 | ||
Current tax payables | |||
Provisions | 15 | ||
Deferred income | |||
Liabilities directly associated with assets held for sale | 30, 31 | ||
Total current liabilities | |||
Non-current liabilities | |||
Trade and other payables | 14 | ||
Interest bearing liabilities | 17 | ||
Other financial liabilities | 19 | ||
Deferred tax liabilities | 6 | ||
Provisions | 15 | ||
Total non-current liabilities | |||
Total liabilities | |||
Net assets | |||
EQUITY | |||
Share capital | 20 | ||
Treasury shares | 20 | ( | ( |
Reserves | ( | ( | |
Accumulated losses | ( | ( | |
Total equity attributable to equity holders of South32 Limited | |||
Non-controlling interests | |||
Total equity |
| FY24 | ||
US$M | FY25 | Restated 1 |
Operating activities | ||
Profit/(loss) before tax from continuing operations | ( | |
Profit/(loss) before tax from discontinued operations | ( | |
Adjustments for: | ||
Significant items | ( | |
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 | ( | |
Loss on disposal of subsidiaries and joint operations | ||
Unrealised (gains)/losses on derivative instruments, contingent consideration and other investments 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 | ||
Investments in equity accounted investments | ( | ( |
Net cash flows from investing activities | ( | ( |
Financing activities | ||
Proceeds from interest bearing liabilities | ||
Repayment of 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/(decrease) in cash and cash equivalents | ( | |
Cash and cash equivalents, net of overdrafts, at the beginning of the year | ||
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 |
| Financial | Employee | 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 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 | ( | ( | ( | ( | |||||
Balance as at 1July 2023 | ( | ( | ( | ( | ( | ||||
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 | |||||||||
Acquisition of subsidiary with non- controlling interest | |||||||||
Balance as at 30June 2024 | ( | ( | ( | ( |
| 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 |
Worsley Alumina | Integrated bauxite mine and alumina refinery in Australia |
Brazil Alumina | Integrated bauxite mine and alumina refinery in Brazil |
Brazil Aluminium | Aluminium smelter in Brazil |
Hillside Aluminium | Aluminium smelter in South Africa |
Mozal Aluminium | Aluminium smelter in Mozambique |
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 |
Cerro Matoso 1 | Integrated laterite ferronickel mine and smelting complex in Colombia |
Illawarra Metallurgical Coal 2 | Metallurgical coal mines in Australia |
| FY25 | Worsley | Brazil | Hillside | Mozal | |
| US$M | Alumina | Brazil Alumina | Aluminium | Aluminium | Aluminium |
Revenue from customers | 1,918 | 746 | 355 | 1,995 | 980 |
Other revenue 3 | (1) | 3 | – | (6) | (1) |
Total underlying revenue | 1,917 | 749 | 355 | 1,989 | 979 |
Comprising: | |||||
Group production | 877 | 525 | 355 | 1,989 | 979 |
Third party products and services 4 | – | – | – | – | – |
Inter-segment revenue | 1,040 | 224 | – | – | – |
Total underlying revenue | 1,917 | 749 | 355 | 1,989 | 979 |
Underlying EBITDA | 795 | 283 | (92) | 154 | 125 |
Underlying depreciation and amortisation | (176) | (57) | (5) | (69) | (70) |
Underlying EBIT | 619 | 226 | (97) | 85 | 55 |
Comprising: | |||||
Group production | 621 | 233 | (97) | 85 | 55 |
Exploration expenditure expensed | (2) | – | – | – | – |
Third party products and services 4 | – | – | – | – | – |
Share of profit/(loss) of equity accounted investments | – | (7) | – | – | – |
Underlying EBIT | 619 | 226 | (97) | 85 | 55 |
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 | 2 | – | – | – | – |
Underlying capital expenditure 6 | 106 | 41 | 9 | 67 | 21 |
Underlying equity accounted investments | – | 15 | – | – | – |
Total underlying assets 7 | 2,767 | 842 | 130 | 1,157 | 353 |
Total underlying liabilities 7 | 1,060 | 204 | 59 | 369 | 201 |
Continuing operations | Discontinued operations | ||||||||
| Group | |||||||||
| Group and | underlying | ||||||||
| unallocated | results from | Illawarra | Group | ||||||
| Australia | South Africa | items/ | continuing | Metallurgical | underlying | ||||
Sierra Gorda 1 | Cannington | Hermosa | Manganese 1 | Manganese 1 | eliminations | operations 1 | Cerro Matoso 2 | Coal 2 | results 1 |
821 | 644 | – | 46 | 366 | (893) | 6,978 | 484 | 145 | 7,607 |
11 | 15 | – | (4) | (13) | (1) | 3 | 1 | (1) | 3 |
832 | 659 | – | 42 | 353 | (894) | 6,981 | 485 | 144 | 7,610 |
832 | 659 | – | 42 | 353 | – | 6,611 | 485 | 116 | 7,212 |
– | – | – | – | – | 370 | 370 | – | 28 | 398 |
– | – | – | – | – | (1,264) | – | – | – | – |
832 | 659 | – | 42 | 353 | (894) | 6,981 | 485 | 144 | 7,610 |
482 | 281 | (41) | (105) | 46 | (134) | 1,794 | 84 | 50 | 1,928 |
(164) | (77) | (4) | (20) | (22) | (27) | (691) | (26) | – | (717) |
318 | 204 | (45) | (125) | 24 | (161) | 1,103 | 58 | 50 | 1,211 |
318 | 206 | (45) | (120) | 24 | (144) | 1,136 | 59 | 50 | 1,245 |
– | (2) | – | (5) | – | (35) | (44) | (1) | – | (45) |
– | – | – | – | – | 18 | 18 | – | – | 18 |
– | – | – | – | – | – | (7) | – | – | (7) |
318 | 204 | (45) | (125) | 24 | (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 | ||||||
13 | 6 | 35 | 5 | – | 35 | 96 | 1 | 1 | 98 |
216 | 49 | 517 | 115 | 44 | 20 | 1,205 | 30 | 57 | 1,292 |
– | – | – | – | – | – | 15 | – | – | 15 |
1,982 | 576 | 2,228 | 737 | 385 | 3,259 | 14,416 | 330 | – | 14,746 |
213 | 445 | 196 | 497 | 133 | 2,246 | 5,623 | 266 | – | 5,889 |
FY24 Restated 1 | Worsley | Brazil | Hillside | Mozal | |
| US$M | Alumina | Brazil Alumina | Aluminium | Aluminium | Aluminium |
Revenue from customers | 1,355 | 483 | 242 | 1,717 | 812 |
Other revenue 4 | 1 | 1 | – | 3 | – |
Total underlying revenue | 1,356 | 484 | 242 | 1,720 | 812 |
Comprising: | |||||
Group production | 717 | 343 | 242 | 1,720 | 812 |
Third party products and services 5 | – | – | – | – | – |
Inter-segment revenue | 639 | 141 | – | – | – |
Total underlying revenue | 1,356 | 484 | 242 | 1,720 | 812 |
Underlying EBITDA | 324 | 40 | (115) | 197 | 39 |
Underlying depreciation and amortisation | (193) | (51) | (6) | (67) | (69) |
Underlying EBIT | 131 | (11) | (121) | 130 | (30) |
Comprising: | |||||
Group production | 131 | 19 | (121) | 130 | (30) |
Exploration expenditure expensed | – | – | – | – | – |
Third party products and services 5 | – | – | – | – | – |
Share of profit/(loss) of equity accounted investments | – | (30) | – | – | – |
Underlying EBIT | 131 | (11) | (121) | 130 | (30) |
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 | – | – | – | – | – |
Underlying capital expenditure 7 | 106 | 80 | 8 | 40 | 23 |
Underlying equity accounted investments | – | 20 | – | – | – |
Total underlying assets 8 | 3,009 | 898 | 119 | 1,100 | 663 |
Total underlying liabilities 8 | 1,196 | 162 | 51 | 295 | 165 |
Continuing operations | Discontinued operations | ||||||||
| Group | |||||||||
| Group and | underlying | ||||||||
| unallocated | results from | Illawarra | Group | ||||||
| Australia | South Africa | items/ | continuing | Metallurgical | underlying | ||||
Sierra Gorda 2 | Cannington | Hermosa | Manganese 2 | Manganese 2 | eliminations | operations 2 | Cerro Matoso 1 | Coal 3 | results 2 |
632 | 611 | – | 447 | 337 | (391) | 6,245 | 562 | 1,469 | 8,276 |
15 | 20 | – | (11) | 6 | (1) | 34 | (6) | (8) | 20 |
647 | 631 | – | 436 | 343 | (392) | 6,279 | 556 | 1,461 | 8,296 |
647 | 631 | – | 436 | 343 | – | 5,891 | 556 | 1,224 | 7,671 |
– | – | – | – | – | 388 | 388 | – | 237 | 625 |
– | – | – | – | – | (780) | – | – | – | – |
647 | 631 | – | 436 | 343 | (392) | 6,279 | 556 | 1,461 | 8,296 |
275 | 289 | (24) | 182 | 65 | (102) | 1,170 | 110 | 522 | 1,802 |
(132) | (83) | (4) | (121) | (20) | (28) | (774) | (61) | (81) | (916) |
143 | 206 | (28) | 61 | 45 | (130) | 396 | 49 | 441 | 886 |
143 | 212 | (28) | 61 | 45 | (110) | 452 | 52 | 419 | 923 |
– | (6) | – | – | – | (27) | (33) | (3) | (5) | (41) |
– | – | – | – | – | 7 | 7 | – | 28 | 35 |
– | – | – | – | – | – | (30) | – | (1) | (31) |
143 | 206 | (28) | 61 | 45 | (130) | 396 | 49 | 441 | 886 |
(234) | (5) | (10) | (249) | ||||||
(100) | 8 | (131) | (223) | ||||||
(36) | – | – | (36) | ||||||
26 | 52 | 300 | 378 | ||||||
(474) | (244) | 135 | (583) | ||||||
(448) | (192) | 435 | (205) | ||||||
13 | 9 | 24 | 1 | – | 29 | 76 | 3 | 10 | 89 |
207 | 38 | 372 | 65 | 43 | 1 | 983 | 34 | 340 | 1,357 |
– | – | – | – | – | – | 20 | – | 6 | 26 |
1,878 | 569 | 1,571 | 596 | 390 | 2,153 | 12,946 | 506 | 1,794 | 15,246 |
214 | 419 | 136 | 430 | 190 | 2,212 | 5,470 | 247 | 558 | 6,275 |
| 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) |
Loss on the disposal of subsidiaries and joint operations | 31 | – | (47) | (47) |
Gains/(losses) on non-trading derivative instruments, contingent consideration and other investments measured at FVTPL 4 | (121) | – | (121) | |
Operating profit/(loss) | 554 | (61) | 493 | |
Underlying net finance cost | (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) |
FY24 Restated 1 | Continuing | Discontinued | ||
US$M | Note | operations | operations 1,2 | Total |
Underlying EBIT | 396 | 490 | 886 | |
Significant items | 4(b)(ii) | (50) | – | (50) |
Joint venture adjustments 3,4 | (284) | – | (284) | |
Exchange rate gains/(losses) on restatement of monetary items 5 | (23) | (1) | (24) | |
Impairment (losses)/reversals of financial assets 5 | 19 | (29) | – | (29) |
Impairment (losses)/reversals of non-financial assets 5 | 13 | (537) | (67) | (604) |
Gains/(losses) on non-trading derivative instruments, contingent consideration and other investments measured at FVTPL 5 | 8 | – | 8 | |
Operating profit/(loss) | (519) | 422 | (97) | |
Underlying net finance cost | (234) | (15) | (249) | |
Joint venture adjustments 3,4 | 220 | – | 220 | |
Exchange rate variations on net cash/(debt) | 6 | 2 | 8 | |
Net finance income/(costs) | (8) | (13) | (21) | |
Underlying income tax expense | (100) | (123) | (223) | |
Underlying royalty related tax expense | (36) | – | (36) | |
Tax effect of significant items | 4(b)(ii) | 15 | – | 15 |
Joint venture adjustments relating to income tax expense 3,4 | 21 | – | 21 | |
Joint venture adjustments relating to royalty related tax expense 3,4 | 36 | – | 36 | |
Tax effect of other adjustments to derive Underlying EBIT | 164 | (42) | 122 | |
Tax effect of other adjustments to derive Underlying net finance costs | (1) | (1) | (2) | |
Exchange rate variations on tax balances | (20) | – | (20) | |
Income tax (expense)/benefit | 79 | (166) | (87) | |
Underlying earnings | 26 | 352 | 378 | |
Total adjustments to profit/(loss) | (474) | (109) | (583) | |
Profit/(loss) for the year | (448) | 243 | (205) | |
Underlying earnings attributable to: | ||||
Equity holders of South32 Limited | 28 | 352 | 380 | |
Non-controlling interests | (2) | – | (2) |
| Group | Discontinued | |||
| FY25 | underlying | Joint venture | operations | Group statutory |
| US$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 |
| Group | Discontinued | |||
FY24 Restated 1 | underlying | Joint venture | operations | Group statutory |
| US$M | results | adjustments | adjustments 1,2 | results |
Total revenue 3 | 8,296 | (1,356) | (2,017) | 4,923 |
Depreciation and amortisation | 916 | (273) | (142) | 501 |
Share of profit/(loss) of equity accounted investments | (31) | (29) | 1 | (59) |
Exploration expenditure 4 | 89 | (14) | – | 75 |
Capital expenditure 4 | 1,357 | (315) | – | 1,042 |
Equity accounted investments | 26 | 376 | (6) | 396 |
Total assets | 15,246 | (1,001) | – | 14,245 |
Total liabilities | 6,275 | (1,001) | – | 5,274 |
| FY25 | |||
US$M | Gross | Tax | Net |
Worsley access compensation agreement | 97 | 1 | 98 |
Mozal Aluminium inventory write-down 1 | (26) | – | (26) |
Total significant items 2 | 71 | 1 | 72 |
| FY24 | |||
US$M | Gross | Tax | Net |
Tropical Cyclone Megan impacts | (50) | 15 | (35) |
Total significant items 1 | (50) | 15 | (35) |
Revenue 1 | Non-current assets | |||
| FY24 | ||||
| US$M | FY25 | Restated 2 | FY25 | FY24 |
Australia | 279 | 359 | 3,352 | 3,350 |
Bahrain | 346 | 198 | – | – |
Brazil | 294 | 112 | 725 | 797 |
China | 248 | 306 | – | – |
Italy | 268 | 311 | – | – |
Japan | 415 | 276 | – | – |
Mozambique | 357 | 274 | 34 | 435 |
Netherlands 3 | 887 | 862 | 1,554 | 1,769 |
South Africa | 422 | 392 | 959 | 868 |
South Korea | 259 | 251 | – | – |
United States of America | 530 | 382 | 2,299 | 1,661 |
Rest of Africa | – | 9 | – | – |
Rest of Asia | 372 | 303 | 72 | 79 |
Rest of Europe | 545 | 430 | 8 | 8 |
Rest of Middle East | 144 | 121 | – | – |
Rest of North America | 286 | 244 | 19 | 2 |
Rest of Oceania | 128 | 93 | – | – |
Rest of South America | – | – | 236 | 307 |
Unallocated assets 4 | – | – | 670 | 570 |
Total | 5,780 | 4,923 | 9,928 | 9,846 |
| FY24 | |||
US$M | Note | FY25 | Restated 1 |
Changes in inventories of finished goods and work in progress | 28 | 40 | |
Raw materials and consumables used | 2,316 | 2,229 | |
Wages, salaries and redundancies | 561 | 498 | |
Pension and other post-retirement obligations | 46 | 42 | |
External services (including transportation) | 944 | 839 | |
Third party products and services | 362 | 436 | |
Depreciation and amortisation | 485 | 501 | |
Exchange rate (gains)/losses on restatement of monetary items | 4 | 23 | |
(Gains)/losses on derivative instruments, contingent consideration and other investments measured at FVTPL | 111 | (3) | |
Government and other royalties paid and payable | 68 | 58 | |
Exploration expenditure expensed | 39 | 33 | |
Impairment losses/(reversals) of financial assets | 19 | 27 | 29 |
Impairment losses/(reversals) of non-financial assets | 13 | 346 | 537 |
Short-term, low-value and variable lease rentals | 58 | 43 | |
All other operating expenses | 132 | 175 | |
Total | 5,527 | 5,480 |
| FY24 | |||
US$M | Note | FY25 | Restated 1 |
Current income tax (expense)/benefit | (319) | (213) | |
Deferred income tax (expense)/benefit | (13) | 126 | |
Total income tax (expense)/benefit | (332) | (87) | |
Income tax (expense)/benefit attributable to: | |||
Continuing operations | (304) | 79 | |
Discontinued operations | 30, 31 | (28) | (166) |
Total income tax (expense)/benefit | (332) | (87) |
| FY24 | |||
US$M | Note | FY25 | Restated 1 |
Profit/(loss) before tax from continuing operations | 619 | (527) | |
Profit/(loss) before tax from discontinued operations | 30, 31 | (77) | 409 |
Deduct: Share of profit/(loss) of equity accounted investments included in continuing operations | 99 | (59) | |
Deduct: Share of profit/(loss) of equity accounted investments included in discontinued operations | 30, 31 | – | (1) |
Profit/(loss) subject to tax | 443 | (58) | |
Income tax on profit/(loss) calculated at 30 per cent | (133) | 18 | |
Tax rate differential on non-Australian income | (100) | 4 | |
Exchange variations and other translation adjustments | 14 | (20) | |
Derecognition of future tax benefits 2 | (28) | (14) | |
Non-deductible impairment charges 2 | (42) | (77) | |
Colombian royalty expense | – | 23 | |
Prior year adjustments | 7 | (10) | |
Other | (50) | (11) | |
Total income tax (expense)/benefit | (332) | (87) |
| Deferred tax (charged)/credited | ||||||
| to the Consolidated income | ||||||
Deferred tax assets | Deferred tax liabilities | statement 1 | ||||
| US$M | FY25 | FY24 | FY25 | FY24 1 | FY25 | FY24 |
Type of temporary difference | ||||||
Depreciation | 84 | 96 | 98 | 103 | (6) | 1 |
Employee benefits | 47 | 45 | (5) | (21) | – | 5 |
Closure and rehabilitation | 278 | 251 | (7) | (56) | 32 | 14 |
Other provisions | 17 | 14 | (3) | (3) | 3 | 4 |
Deferred charges | – | – | – | 83 | (4) | (31) |
Non tax-depreciable fair value adjustments, revaluations | ||||||
and mineral rights | (17) | (8) | 5 | 2 | (12) | 96 |
Tax-effected losses | 82 | 94 | – | – | (12) | 25 |
Brazil deferral incentive 2 | – | – | 88 | 61 | (27) | 9 |
Leases | 19 | 20 | (1) | (2) | (1) | 22 |
Other | (24) | (31) | – | 9 | 14 | (19) |
Total | 486 | 481 | 175 | 176 | (13) | 126 |
US$M | FY25 | FY24 |
Unrecognised deferred tax assets | ||
Tax-effected losses 1 | 308 | 61 |
Mineral rights | 587 | 617 |
Impairment of investments in subsidiaries | 1,228 | 1,233 |
Closure and rehabilitation | 64 | 99 |
Depreciable assets | 30 | 70 |
Other temporary differences | 3 | 6 |
Total unrecognised deferred tax assets | 2,220 | 2,086 |
Unrecognised deferred tax liabilities | ||
Taxable temporary differences associated with investments and undistributed earnings in subsidiaries | 36 | 36 |
Total unrecognised deferred tax liabilities | 36 | 36 |
US$M | FY25 | FY24 |
Prior year final dividend 1 | 140 | 145 |
Interim dividend 2 | 154 | 18 |
Total dividends declared and paid during the year | 294 | 163 |
US$M | FY25 | FY24 |
Franking credits at the beginning of the financial year | 635 | 538 |
Credits arising from tax paid/payable by South32 Limited 1 | 207 | 137 |
Credits arising from receipt of franked dividends | – | 32 |
Utilisation of credits arising from the payment of franked dividends | (127) | (72) |
Exchange rate variations | (9) | – |
Total franking credits available at the end of the financial year 2 | 706 | 635 |
| Profit/(loss) attributable to equity holders | FY24 | ||
US$M | Note | FY25 | Restated 1 |
Continuing operations | 318 | (446) | |
Discontinued operations | 30, 31 | (105) | 243 |
Profit/(loss) attributable to equity holders of South32 Limited (basic) | 213 | (203) | |
Profit/(loss) attributable to equity holders of South32 Limited (diluted) | 213 | (203) |
| Weighted average number of shares | ||
Million | FY25 | FY24 |
Basic earnings/(loss) per share denominator 1 | 4,510 | 4,519 |
Shares contingently issuable under ESOPs | 14 | – |
Diluted earnings/(loss) per share denominator 2 | 4,524 | 4,519 |
| Earnings/(loss) per share | FY24 | |
US cents | FY25 | Restated 1 |
Continuing operations | ||
Basic earnings/(loss) per share | 7.0 | (9.9) |
Diluted earnings/(loss) per share | 7.0 | (9.9) |
Attributable to ordinary equity holders of South32 Limited | ||
Basic earnings/(loss) per share | 4.7 | (4.5) |
Diluted earnings/(loss) per share | 4.7 | (4.5) |
US$M | Note | FY25 | FY24 |
Current | |||
Trade receivables | 408 | 398 | |
Loans to equity accounted investments 1 | 28 | 233 | 73 |
Other receivables | 168 | 163 | |
Total current trade and other receivables 2 | 809 | 634 | |
Non-current | |||
Loans to equity accounted investments 1 | 28 | 1,737 | 1,933 |
Other receivables | 263 | 150 | |
Total non-current trade and other receivables 2 | 2,000 | 2,083 |
US$M | FY25 | FY24 |
Current | ||
Raw materials and consumables | 474 | 484 |
Work in progress | 296 | 299 |
Finished goods | 165 | 202 |
Total current inventories | 935 | 985 |
Non-current | ||
Raw materials and consumables | 36 | 41 |
Work in progress | – | 22 |
Total non-current inventories | 36 | 63 |
Land and buildings | Plant and equipment | ||||||||
| Other | Assets | Exploration | |||||||
| FY25 | Right-of-use | Owned | Right-of-use | Owned | mineral | under | and | ||
US$M | Note | assets | assets | assets | assets | assets 1 | construction | evaluation | Total |
Cost | |||||||||
At the beginning of the year | 37 | 2,343 | 1,094 | 11,642 | 3,331 | 1,324 | 80 | 19,851 | |
Additions | 9 | – | 114 | – | – | 959 | 48 | 1,130 | |
Changes in closure and rehabilitation provisions capitalised | 15 | – | – | – | (147) | – | – | – | (147) |
Disposals | (11) | (14) | – | (53) | (29) | – | – | (107) | |
Reclassified as held for sale | 30 | – | (172) | – | (1,174) | (269) | (26) | – | (1,641) |
Transfers and other movements | – | 182 | 13 | 198 | 15 | (392) | (16) | – | |
At the end of the year | 35 | 2,339 | 1,221 | 10,466 | 3,048 | 1,865 | 112 | 19,086 | |
Accumulated depreciation and impairments | |||||||||
At the beginning of the year | 19 | 1,582 | 481 | 8,497 | 2,518 | 251 | – | 13,348 | |
Depreciation 2 | 6 | 70 | 86 | 354 | 15 | – | – | 531 | |
Net impairments | 13 | – | 75 | 4 | 340 | 8 | 19 | – | 446 |
Disposals | (11) | (4) | – | (49) | (26) | – | – | (90) | |
Reclassified as held for sale | 30 | – | (166) | – | (1,145) | (267) | – | – | (1,578) |
At the end of the year | 14 | 1,557 | 571 | 7,997 | 2,248 | 270 | – | 12,657 | |
Net book value at the end of the year | 21 | 782 | 650 | 2,469 | 800 | 1,595 | 112 | 6,429 |
Land and buildings | Plant and equipment | ||||||||
| Other | Assets | Exploration | |||||||
| FY24 | Right-of-use | Owned | Right-of-use | Owned | mineral | under | and | ||
US$M | Note | assets | assets | assets | assets | assets 1 | construction | evaluation | Total |
Cost | |||||||||
At the beginning of the year | 43 | 2,413 | 1,051 | 13,408 | 4,470 | 1,235 | 245 | 22,865 | |
Additions | 2 | – | 72 | – | – | 901 | 53 | 1,028 | |
Changes in closure and rehabilitation provisions capitalised | 15 | – | – | – | 40 | – | – | – | 40 |
Disposals | (2) | – | – | (50) | (54) | (21) | – | (127) | |
Reclassified as held for sale | 31 | (6) | (125) | (29) | (2,093) | (1,187) | (477) | (38) | (3,955) |
Transfers and other movements | – | 55 | – | 337 | 102 | (314) | (180) | – | |
At the end of the year | 37 | 2,343 | 1,094 | 11,642 | 3,331 | 1,324 | 80 | 19,851 | |
Accumulated depreciation and impairments | |||||||||
At the beginning of the year | 18 | 1,516 | 380 | 9,533 | 3,053 | 170 | 145 | 14,815 | |
Depreciation 2 | 7 | 77 | 67 | 417 | 69 | – | – | 637 | |
Net impairments | 13 | – | 61 | 53 | 233 | 225 | (4) | – | 568 |
Disposals | (2) | – | – | (48) | (54) | – | – | (104) | |
Reclassified as held for sale | 31 | (4) | (72) | (19) | (1,638) | (775) | (47) | (13) | (2,568) |
Transfers and other movements | – | – | – | – | – | 132 | (132) | – | |
At the end of the year | 19 | 1,582 | 481 | 8,497 | 2,518 | 251 | – | 13,348 | |
Net book value at the end of the year | 18 | 761 | 613 | 3,145 | 813 | 1,073 | 80 | 6,503 |
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) |
Mineral rights | based on Ore Reserves on a units of production basis |
Capitalised exploration, evaluation and development expenditure | based on Ore Reserves on a units of production basis |
| FY25 | Other | |||
US$M | Note | Goodwill | intangibles | Total |
Cost | ||||
At the beginning of the year | 139 | 352 | 491 | |
Translation adjustments | – | 2 | 2 | |
Additions | – | 6 | 6 | |
Disposals | – | (91) | (91) | |
Reclassified as held for sale | 30 | – | (81) | (81) |
At the end of the year | 139 | 188 | 327 | |
Accumulated amortisation and impairments | ||||
At the beginning of the year | – | 270 | 270 | |
Amortisation 1 | – | 9 | 9 | |
Net impairments | 13 | – | 18 | 18 |
Disposals | – | (90) | (90) | |
Reclassified as held for sale | 30 | – | (76) | (76) |
At the end of the year | – | 131 | 131 | |
Net book value at the end of the year | 139 | 57 | 196 |
| FY24 | Other | |||
US$M | Note | Goodwill | intangibles | Total |
Cost | ||||
At the beginning of the year | 139 | 328 | 467 | |
Translation adjustments | – | 1 | 1 | |
Additions | – | 4 | 4 | |
Acquisition of a subsidiary 1 | – | 20 | 20 | |
Reclassified as held for sale | 31 | – | (1) | (1) |
At the end of the year | 139 | 352 | 491 | |
Accumulated amortisation and impairments | ||||
At the beginning of the year | – | 225 | 225 | |
Amortisation 2 | – | 10 | 10 | |
Net impairments | 13 | – | 36 | 36 |
Reclassified as held for sale | 31 | – | (1) | (1) |
At the end of the year | – | 270 | 270 | |
Net book value at the end of the year | 139 | 82 | 221 |
Category | Useful life |
Software and licences | 5 years |
Contract based intangible assets | up to 35 years |
US$M | Note | FY25 | FY24 |
Impairment | |||
Property, plant and equipment - owned assets | 11 | 442 | 729 |
Property, plant and equipment - ROU assets | 11 | 4 | 53 |
Intangible assets | 12 | 18 | 36 |
Impairment reversal | |||
Property, plant and equipment - owned assets | 11 | – | (214) |
Total net impairment 1,2 | 464 | 604 |
FY25 | Assumptions used | |
Aluminium price (US$/t) | 2,450 to 2 | ,750 |
Alumina price (US$/t) | 340 to 410 | |
Foreign exchange rates (ZAR to US$) | 17.5 to 18.5 |
| Impact on recoverable amount (US$M) | |||
| Change in key | |||
| FY25 | assumption | Favourable | Unfavourable |
Aluminium price (US$/t) | 10% | 86 | (100) |
Alumina price (US$/t) | 10% | 12 | (14) |
Foreign exchange rates (ZAR to US$) | 10% | 18 | (23) |
FY24 | Assumptions used |
Alumina price (US$/t) | 395 to 480 |
Foreign exchange rates (AU$ to US$) | 0.67 to 0.75 |
FY24 | Assumptions used | |
Ferronickel price (US$/lb) | 6.30 to 7.00 | |
Foreign exchange rates (US$ to COP) | 4,180 to | 4,295 |
US$M | Note | FY25 | FY24 |
Hillside Aluminium | 139 | 139 | |
Total goodwill | 12 | 139 | 139 |
| Impact on recoverable | |||
FY25 | Assumptions used | amount (US$M) | |
Alumina price (US$/t) | 340 to 410 | (162) | |
Aluminium price (US$/t) | 2,450 to 2 | ,750 | (595) |
Foreign exchange rates (US$ to ZAR) | 17.5 to 18.5 | (288) |
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, including future cost of production. | |
| Refer to note 2(c) Key estimates, assumptions and judgements for further details regarding Mineral | |
| Resources and Ore Reserves as sources of estimation uncertainty. | |
| 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$68 per tonne CO 2 -e (real) applied to all Scope 1 | |
| and 2 emissions from FY40 onwards. |
US$M | FY25 | FY24 |
Current | ||
Trade creditors | 752 | 665 |
Other creditors | 50 | 140 |
Total current trade and other payables | 802 | 805 |
Non-current | ||
Other creditors | – | 1 |
Total non-current trade and other payables | – | 1 |
US$M | FY25 | FY24 |
Current | ||
Employee benefits | 163 | 159 |
Closure and rehabilitation | 16 | 9 |
Other | 6 | 11 |
Total current provisions | 185 | 179 |
Non-current | ||
Employee benefits | 7 | 7 |
Closure and rehabilitation | 1,653 | 1,858 |
Post-retirement employee benefits | 15 | 30 |
Other | 9 | 9 |
Total non-current provisions | 1,684 | 1,904 |
| Post- | ||||||
| retirement | ||||||
| FY25 | Employee | Closure and | employee | |||
US$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 |
| Post- | ||||||
| retirement | ||||||
| FY24 | Employee | Closure and | employee | |||
US$M | Note | benefits | rehabilitation | benefits | Other | Total |
At the beginning of the year | 183 | 1,938 | 33 | 26 | 2,180 | |
Charge/(credit) to the Consolidated income statement: | ||||||
Underlying | 156 | 12 | 3 | 3 | 174 | |
Discounting 1 | – | 132 | – | – | 132 | |
Change in discount rate | – | (3) | – | – | (3) | |
Net interest expense | – | – | 2 | – | 2 | |
Released during the year | (15) | (2) | – | – | (17) | |
Amounts capitalised for change in costs and estimates | – | 68 | – | – | 68 | |
Amounts capitalised for change in discount rate | – | (17) | – | – | (17) | |
Foreign exchange amounts capitalised | – | (11) | – | – | (11) | |
Amounts taken to retained earnings | – | – | (4) | – | (4) | |
Utilisation | (132) | (15) | (4) | (7) | (158) | |
Reclassified as held for sale | 31 | (26) | (235) | – | (2) | (263) |
At the end of the year | 166 | 1,867 | 30 | 20 | 2,083 |
US$M | FY25 | FY24 |
Cash | 681 | 663 |
Short-term deposits | 996 | 179 |
Cash and cash equivalents 1 | 1,677 | 842 |
US$M | Note | FY25 | FY24 |
Current | |||
Lease liabilities | 92 | 58 | |
Unsecured loans from equity accounted investments | 28 | 160 | 138 |
Unsecured other | 15 | 27 | |
Total current interest bearing liabilities | 267 | 223 | |
Non-current | |||
Lease liabilities | 621 | 614 | |
Senior unsecured notes | 693 | 692 | |
Unsecured other | 53 | 37 | |
Total non-current interest bearing liabilities | 1,367 | 1,343 |
| Other interest | Total interest | ||
| FY25 | bearing | bearing | |
US$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 |
| Other interest | Total interest | |||
| FY24 | bearing | bearing | ||
US$M | Note | Lease liabilities | liabilities | liabilities |
At the beginning of the year | 674 | 1,067 | 1,741 | |
Cash movements: | ||||
Proceeds from interest bearing liabilities | – | 200 | 200 | |
Repayment of interest bearing liabilities 1 | (54) | (355) | (409) | |
Interest paid | (53) | (59) | (112) | |
Non-cash movements: | ||||
Interest charged | 53 | 59 | 112 | |
Net increase/(decrease) of interest bearing liabilities | 72 | – | 72 | |
Reclassified as held for sale | 31 | (20) | – | (20) |
Exchange rate variations | – | (18) | (18) | |
At the end of the year | 672 | 894 | 1,566 |
| FY24 | ||
US$M | FY25 | Restated 1 |
Finance income | ||
Interest on loans to equity accounted investments | 177 | 178 |
Other interest income | 82 | 41 |
Total finance income | 259 | 219 |
Finance costs | ||
Interest on borrowings | (61) | (65) |
Interest on lease liabilities | (52) | (52) |
Discounting on provisions and other liabilities | (94) | (119) |
Change in discount rate on closure and rehabilitation provisions | – | 3 |
Exchange rate variations on net cash/(debt) | 13 | 6 |
Total finance costs | (194) | (227) |
Net finance income/(costs) | 65 | (8) |
| FY25 | Designated as | ||||
US$M | Note | Held at FVTPL | FVOCI | Amortised cost | Total |
Financial assets | |||||
Cash and cash equivalents | 16 | – | – | 1,677 | 1,677 |
Trade and other receivables 1 | 9 | 133 | – | 578 | 711 |
Other financial assets: | |||||
Derivative contracts | 7 | – | – | 7 | |
Total current financial assets | 140 | – | 2,255 | 2,395 | |
Trade and other receivables 1 | 9 | – | – | 1,927 | 1,927 |
Other financial assets: | |||||
Investments in equity instruments designated as FVOCI | – | 130 | – | 130 | |
Contingent consideration receivable | 54 | – | – | 54 | |
Total non-current financial assets | 54 | 130 | 1,927 | 2,111 | |
Total financial assets | 194 | 130 | 4,182 | 4,506 | |
Financial liabilities | |||||
Trade and other payables 2 | 14 | 2 | – | 796 | 798 |
Interest bearing liabilities | 17 | – | – | 267 | 267 |
Total current financial liabilities | 2 | – | 1,063 | 1,065 | |
Interest bearing liabilities | 17 | – | – | 1,367 | 1,367 |
Other financial liabilities: | |||||
Contingent consideration payable | 78 | – | – | 78 | |
Total non-current financial liabilities | 78 | – | 1,367 | 1,445 | |
Total financial liabilities | 80 | – | 2,430 | 2,510 |
| FY24 | Designated as | ||||
US$M | Note | Held at FVTPL | FVOCI | Amortised cost | Total |
Financial assets | |||||
Cash and cash equivalents | 16 | – | – | 842 | 842 |
Trade and other receivables 1 | 9 | 120 | – | 403 | 523 |
Other financial assets: | |||||
Derivative contracts | 1 | – | – | 1 | |
Total current financial assets | 121 | – | 1,245 | 1,366 | |
Trade and other receivables 1 | 9 | – | – | 1,951 | 1,951 |
Other financial assets: | |||||
Investments in equity instruments designated as FVOCI | – | 89 | – | 89 | |
Total non-current financial assets | – | 89 | 1,951 | 2,040 | |
Total financial assets | 121 | 89 | 3,196 | 3,406 | |
Financial liabilities | |||||
Trade and other payables 2 | 14 | 3 | – | 782 | 785 |
Interest bearing liabilities | 17 | – | – | 223 | 223 |
Total current financial liabilities | 3 | – | 1,005 | 1,008 | |
Interest bearing liabilities | 17 | – | – | 1,343 | 1,343 |
Other financial liabilities: | |||||
Contingent consideration payable | 17 | – | – | 17 | |
Total non-current financial liabilities 2 | 17 | – | 1,343 | 1,360 | |
Total financial liabilities | 20 | – | 2,348 | 2,368 |
| FY25 | ||||
US$M | Level 1 | Level 2 | Level 3 | Total |
Financial assets and liabilities | ||||
Trade and other receivables | – | 133 | – | 133 |
Trade and other payables | – | (2) | – | (2) |
Derivative contract assets | 7 | – | – | 7 |
Investments in equity instruments designated as FVOCI | 119 | – | 11 | 130 |
Contingent consideration receivable | – | – | 54 | 54 |
Contingent consideration payable | – | – | (78) | (78) |
Total | 126 | 131 | (13) | 244 |
| FY24 | ||||
US$M | Level 1 | Level 2 | Level 3 | Total |
Financial assets and liabilities | ||||
Trade and other receivables | – | 120 | – | 120 |
Trade and other payables | – | (3) | – | (3) |
Derivative contract assets | 1 | – | – | 1 |
Investments in equity instruments designated as FVOCI | 80 | – | 9 | 89 |
Contingent consideration payable | – | – | (17) | (17) |
Total | 81 | 117 | (8) | 190 |
US$M | FY25 | FY24 |
At the beginning of the year | (8) | (20) |
Addition of financial assets | 115 | 1 |
Net unrealised gains/(losses) recognised in the Consolidated income statement 1 | (122) | 10 |
Unrealised gains recognised in the Consolidated statement of comprehensive income 2 | 2 | 1 |
At the end of the year | (13) | (8) |
| Impact on carrying amount | ||||
| FY25 | Carrying | |||
| US$M | amount | Significant inputs | Favourable | Unfavourable |
Financial assets | Coal price 1 | |||
Contingent consideration receivable | 54 | Production volumes 2 | 121 | (54) |
Financial liabilities | ||||
Contingent consideration payable | (55) | Production volumes 2 | 55 | (3) |
US$M | FY25 | FY24 |
Financial assets | ||
Cash and cash equivalents | 1,664 | 788 |
Trade and other receivables | 32 | 28 |
Financial liabilities | ||
Interest bearing liabilities | (190) | (138) |
Net exposure | 1,506 | 678 |
| Impact on profit/(loss) after tax | ||
| US$M | FY25 | FY24 |
Increase of 100 basis points | 11 | 5 |
Decrease of 100 basis points | (11) | (5) |
US$M | FY25 | FY24 |
Australian dollar | (796) | (779) |
Brazilian real | (74) | (52) |
Canadian dollar | 110 | 37 |
| Other comprehensive income, | ||||
| Profit/(loss) after tax | net of tax | |||
| US$M | FY25 | FY24 | FY25 | FY24 |
10% strengthening in Australian dollar | (56) | (55) | – | – |
10% strengthening in Brazilian real | (7) | (5) | – | – |
10% strengthening in Canadian dollar | 3 | 4 | 8 | 4 |
| FY25 | |||
US$M | Available | Used | Unused |
Revolving credit facility 1 | 1,400 | – | 1,400 |
| On demand or | |||||
| FY25 | Carrying | less than 1 | More than 5 | ||
| US$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 |
| On demand or | |||||
| FY24 | Carrying | less than 1 | More than 5 | ||
| US$M | amount | Total | year | 1 to 5 years | years |
Trade and other payables 1 | 785 | 785 | 784 | 1 | – |
Senior unsecured notes | 692 | 944 | 30 | 122 | 792 |
Lease liabilities | 672 | 1,104 | 111 | 337 | 656 |
Other interest bearing liabilities | 202 | 205 | 165 | 40 | – |
Other financial liabilities - contingent consideration payable | 17 | 22 | – | 22 | – |
Total | 2,368 | 3,060 | 1,090 | 522 | 1,448 |
US$M | FY25 | FY24 |
At the beginning of the year | 1,814 | 1,711 |
Interest accrued | 163 | 159 |
Net impairment | (27) | (29) |
Repayment of accrued interest | (176) | (27) |
At the end of the year | 1,774 | 1,814 |
| FY25 | Impact on profit/(loss) after tax | |||
| US$M | Face value | Carrying value | Favourable | Unfavourable |
Trade and other receivables | ||||
Loans to equity accounted investments | 2,228 | 1,774 | 62 | (110) |
FY25 | FY24 | |||
Shares | US$M | Shares | US$M | |
Share capital | ||||
At the beginning of the year | 4,529,258,568 | 13,216 | 4,545,413,695 | 13,251 |
Shares bought back and cancelled | (25,623,447) | (56) | (16,155,127) | (35) |
At the end of the year | 4,503,635,121 | 13,160 | 4,529,258,568 | 13,216 |
Treasury shares | ||||
At the beginning of the year | (15,687,464) | (43) | (17,263,473) | (51) |
Purchase of shares by ESOP Trusts | (3,968,685) | (10) | (4,345,048) | (11) |
Employee share awards vested | 9,936,644 | 28 | 5,921,057 | 19 |
At the end of the year | (9,719,505) | (25) | (15,687,464) | (43) |
US$'000 | FY25 | FY24 |
Fees payable to the Group's auditor for assurance services | ||
Audit and review of financial statements | 4,052 | 4,446 |
Other assurance services 1 | 767 | 823 |
Total auditor’s remuneration | 4,819 | 5,269 |
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 2025 | |
(FY22 - FY25) | Team members. | conditions over a four-year vesting period. | August 2026 | |
| August 2027 | ||||
| August 2028 | ||||
Deferred Short-Term | Recurring short-term incentive plan for Lead | Awards subject to service conditions over a two- | August 2025 | |
Incentive Plan 2 | Team members. | year vesting period. | August 2026 | |
(FY23, FY24) | ||||
Management Share Plan 3 | Recurring long-term incentive plan for eligible | Retention rights: Awards subject to service | August 2025 | |
(FY22 - FY25) | employees below the Lead Team. The | conditions over a three-year vesting period. | August 2026 | |
| Management Share Plan comprises retention | Performance rights: Awards subject to | August 2027 | ||
| rights and performance rights. | performance and service conditions over a four- | August 2028 | ||
| year vesting period. | ||||
AllShare Plan 4 | Recurring employee share plan for employees | Awards subject to service conditions over a | August 2025 | |
(2022 - 2024) | not eligible to participate in the other employee | three-year vesting period in Africa and a two- | August 2026 | |
| share plans. Awards to the value of at least | year vesting period elsewhere. | August 2027 | ||
| US$1,250 per employee are granted annually. | ||||
Executive Transitional | A one-off grant made to Lead Team members in | Awards subject to performance and service | August 2026 | |
Award Plan 5 | recognition of their adjustment from the | conditions over a three-year vesting period. | August 2027 | |
(FY24, | FY25) | Management Share Plan (three-year retention | ||
| rights and four-year performance rights) to the | ||||
| four-year plan at the Group. | ||||
Management Share Plan | One-off grants made to employees on joining | Awards subject to service and/or performance | August 2025 | |
Sign-on Award 6 | the Group. Awards may comprise retention | conditions over various vesting periods. | August 2026 | |
(FY25) | rights and/or performance rights. | August 2027 |
| Risk-free | ||||||
| interest rate | ||||||
| Fair value at | Share price at | based on | ||||
| grant date | grant date | Expected | Expected life | government | ||
| FY25 | (US$) | (US$) | volatility (%) | (in years) | bonds (%) | |
Recurring plans | ||||||
FY25 Long-Term Incentive Plan | 1.48 | 2.34 | 35 | 4 | 3.28 | |
FY24 Deferred Short-Term Incentive Plan | 2.43 | 2.34 | 35 | 2 | 3.81 | |
FY25 Management Share Plan - Retention rights | 2.17 - 2.22 | 1.83 - 2.36 | 35 | 3 | 3.77 - 7.81 | |
FY25 Management Share Plan - Performance rights | 1.45 - 1.48 | 1.83 - 2.36 | 35 | 4 | 3.28 - 7.53 | |
2024 | AllShare Plan | 2.29 - 2.37 | 2.34 - 2.36 | 35 | 2 - 3 | 3.81 - 7.81 |
Transitional and other plans | ||||||
FY25 Executive Transitional Award Plan | 1.27 | 2.34 | 35 | 3 | 3.77 | |
FY25 Management Share Plan Sign-on Award - Retention rights | 2.29 - 2.38 | 2.34 | 35 | 1 - 2 | 3.81 - 4.58 | |
FY25 Management Share Plan Sign-on Award - Performance rights | 1.19 - 1.27 | 2.34 | 35 | 2 - 3 | 3.77 - 3.81 |
| Rights at | Granted | Forfeited | ||||
| FY25 | 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 | 15,337,353 | 3,368,928 | (2,094,476) | (410,903) | (4,188,960) | 12,011,942 |
Deferred Short-Term Incentive Plan | 2,031,995 | 1,271,766 | (1,063,491) | – | – | 2,240,270 |
Management Share Plan - Retention rights | 5,534,876 | 2,378,614 | (1,972,561) | (486,159) | – | 5,454,770 |
Management Share Plan - Performance rights | 16,230,818 | 3,985,217 | (2,175,504) | (1,176,028) | (4,408,911) | 12,455,592 |
AllShare Plan | 11,052,410 | 4,836,220 | (4,955,080) | (480,270) | – | 10,453,280 |
Transitional and other plans | ||||||
Executive Transitional Award Plan | 280,687 | 86,341 | (137,369) | (57,759) | – | 171,900 |
Management Share Plan Sign-on Award - Retention rights | – | 103,600 | – | – | – | 103,600 |
Management Share Plan Sign-on Award - Performance | ||||||
rights | – | 42,000 | – | – | – | 42,000 |
Total awards | 50,468,139 | 16,072,686 | (12,398,481) | (2,611,119) | (8,597,871) | 42,933,354 |
US$M | FY25 | FY24 |
Actual or potential litigation | 318 | 342 |
Total contingent liabilities | 318 | 342 |
Actual or potential litigation | 15 | 102 |
Total contingent assets | 15 | 102 |
| Country of | Effective interest % | |||
| Material subsidiaries | incorporation | Principal activity | FY25 | FY24 |
African Metals (Pty) Ltd | South Africa | Investment holding company | 100 | 100 |
Cerro Matoso S.A. 1 | Colombia | Integrated laterite ferronickel mining and smelting complex | 99.9 | 99.9 |
Dendrobium Coal Pty Ltd 2 | Australia | Metallurgical coal mine | – | 100 |
Endeavour Coal Pty Limited 2 | Australia | Metallurgical coal mine | – | 100 |
Hillside Aluminium (Pty) Ltd | South Africa | Aluminium smelter | 100 | 100 |
Illawarra Coal Holdings Pty Ltd 2 | Australia | Investment holding company | – | 100 |
Illawarra Services Proprietary Limited 2 | Australia | Coal washery, rail and road transportation | – | 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 Eagle Downs Pty Ltd 2 | Australia | Interest in a joint operation | – | 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 | United | Investment holding company | 100 | 100 |
| 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 | FY25 | FY24 |
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$M | FY25 | FY24 |
At the beginning of the year | 396 | 499 |
Share of profit/(loss) 1 | 99 | (60) |
Share of other comprehensive income | 1 | – |
Dividends received | (2) | (90) |
Investments | 96 | 53 |
Reclassified as held for sale 2 | – | (6) |
At the end of the year | 590 | 396 |
| Carrying amount of equity accounted investments | ||
US$M | FY25 | FY24 |
Australia Manganese | 67 | 29 |
South Africa Manganese | 236 | 189 |
Manganese Marketing | 60 | 64 |
Sierra Gorda | 212 | 94 |
Individually immaterial 1 | 15 | 20 |
Total | 590 | 396 |
| Share of profit/(loss) of equity accounted investments | ||
US$M | FY25 | FY24 |
Australia Manganese | (58) | (44) |
South Africa Manganese | 47 | 15 |
Manganese Marketing | (1) | 6 |
Sierra Gorda | 118 | (6) |
Individually immaterial 1 | (7) | (30) |
Total | 99 | (59) |
| Joint ventures | ||||
| FY25 | Australia | South Africa | Manganese | |
| US$M | Manganese 1 | Manganese 1 | Marketing | 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 |
Net assets - the Group's share | 67 | 236 | 60 | 212 |
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 |
Profit/(loss) after tax - the Group's share | (58) | 47 | (1) | 118 |
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 (excluding royalty related tax) | 14 | (5) | – | (77) |
Royalty related tax (expense)/benefit | 5 | – | – | (33) |
| Joint ventures | ||||
| FY24 | Australia | South Africa | Manganese | |
| US$M | Manganese 1 | Manganese 1 | Marketing | Sierra Gorda |
Reconciliation of the carrying amount of equity accounted investments | ||||
Current assets | 271 | 255 | 125 | 584 |
Non-current assets | 792 | 567 | 67 | 4,688 |
Current liabilities | (118) | (129) | (86) | (769) |
Non-current liabilities | (897) | (268) | – | (4,295) |
Net assets - 100% | 48 | 425 | 106 | 208 |
Net assets - the Group's share | 29 | 189 | 64 | 94 |
Carrying amount of equity accounted investments | 29 | 189 | 64 | 94 |
Reconciliation of share of profit/(loss) of equity accounted investments | ||||
Revenue - 100% | 649 | 515 | 1,318 | 1,438 |
Profit/(loss) after tax - 100% | (73) | 27 | 10 | (13) |
Profit/(loss) after tax - the Group's share | (44) | 15 | 6 | (6) |
Share of profit/(loss) of equity accounted investments | (44) | 15 | 6 | (6) |
Other balances of equity accounted investments presented on a 100% basis | ||||
Cash and cash equivalents 2 | – | 43 | – | 160 |
Current financial liabilities (excluding trade and other payables and provisions) | (9) | (29) | – | (426) |
Non-current financial liabilities (excluding trade and other payables and provisions) | (290) | (9) | – | (4,156) |
Depreciation and amortisation | (195) | (32) | (5) | (294) |
Interest income | 5 | 5 | 5 | 6 |
Interest expense | (58) | (36) | – | (421) |
Income tax (expense)/benefit (excluding royalty related tax) | 6 | (14) | (3) | 1 |
Royalty related tax (expense)/benefit | (19) | – | – | (19) |
| Material joint | Country of | Effective Interest % | ||
| operations | operation | Principal activity | FY25 | FY24 |
Ambler Metals | United States | Base metals exploration and development options | 50 | 50 |
Brazil Alumina | Brazil | Integrated bauxite mine and alumina refinery | 36 | 36 |
Brazil Aluminium | Brazil | Aluminium smelter | 40 | 40 |
Eagle Downs Metallurgical Coal 1 | Australia | Metallurgical coal exploration and development option | – | 50 |
Mozal Aluminium 2 | Mozambique | Aluminium smelter | 63.7 | 63.7 |
Worsley Alumina 2 | Australia | Integrated bauxite mine and alumina refinery | 86 | 86 |
| FY24 | ||
US$’000 | FY25 | Restated 1 |
Short-term employee benefits | 6,659 | 6,634 |
Post-employment benefits | 152 | 146 |
Other long-term benefits 2 | 37 | 103 |
Share-based payments | 3,974 | 4,087 |
Total | 10,822 | 10,970 |
Joint ventures | Associates 1 | |||
FY25 | FY24 | FY25 | FY24 | |
Sales of goods and services | 159,656 | 228,277 | 868 | 4,294 |
Purchases of goods and services 2 | 5,968 | 50,873 | 191,833 | 189,348 |
Interest income | 177,375 | 178,435 | – | – |
Dividend income | 2,400 | 90,000 | – | – |
Interest expense | 9,454 | 12,022 | – | – |
Increase/(decrease) in short-term financing arrangements | 37,148 | (177,478) | – | – |
Increase/(decrease) in loans with related parties | (21,151) | 114,482 | (33,464) | (6,838) |
Joint ventures | Associates 1 | |||
FY25 | FY24 | FY25 | FY24 | |
Trade and sundry amounts owing to related parties 2 | 4,354 | 52,776 | 13,199 | 28,939 |
Other amounts owing to related parties 3 | 159,969 | 137,891 | – | – |
Other amounts owing from related parties 4 | 13,495 | 28,565 | – | – |
Trade and sundry amounts owing from related parties | 28,797 | 29,127 | – | 380 |
Loan amounts owing from related parties 5,6,7 | 1,957,084 | 1,978,235 | – | 33,464 |
US$M | FY25 | FY24 |
Result of parent entity | ||
Profit/(loss) after tax for the year | 319 | (163) |
Total comprehensive income/(loss) | 319 | (163) |
Financial position of parent entity at year end | ||
Current assets | 380 | 375 |
Current liabilities | (482) | (402) |
Total assets | 12,469 | 12,303 |
Total liabilities | (2,174) | (1,982) |
Net assets | 10,295 | 10,321 |
Total equity of the parent entity | ||
Share capital | 13,160 | 13,216 |
Treasury shares | (21) | (39) |
Other reserves | 26 | 38 |
Profit reserve 1 | 3,499 | 3,653 |
Accumulated losses | (6,369) | (6,547) |
Total equity | 10,295 | 10,321 |
US$M | FY25 | FY24 |
Revenue: | ||
Group production | 485 | 556 |
485 | 556 | |
Other income | 3 | 11 |
Expenses excluding finance costs 1 | (549) | (783) |
Operating profit/(loss) from a discontinued operation | (61) | (216) |
Finance income | 2 | 3 |
Finance costs | (15) | (6) |
Net finance income/(costs) | (13) | (3) |
Profit/(loss) before tax from a discontinued operation | (74) | (219) |
Income tax (expense)/benefit | (17) | 27 |
Profit/(loss) for the year from a discontinued operation | (91) | (192) |
Total comprehensive income/(loss) from a discontinued operation attributable to the equity holders of South32 Limited | (91) | (192) |
Basic earnings/(loss) per share (cents) | (2.0) | (4.2) |
Diluted earnings/(loss) per share (cents) | (2.0) | (4.2) |
US$M | FY25 | FY24 |
Net cash flows from operating activities | 90 | 80 |
Net cash flows from investment activities | (30) | (34) |
US$M | FY25 |
Assets | |
Cash and cash equivalents | 80 |
Trade and other receivables | 39 |
Inventories | 112 |
Current tax assets | 5 |
Property, plant and equipment | 63 |
Intangible assets | 5 |
Other assets | 2 |
Total assets held for sale | 306 |
Liabilities | |
Trade and other payables | 75 |
Current tax payables | 3 |
Provisions | 186 |
Total liabilities directly associated with assets held for sale | 264 |
Net assets of disposal group classified as held for sale | 42 |
US$M | FY25 | FY24 |
Revenue: | ||
Group production | 116 | 1,224 |
Third party products and services | 28 | 237 |
144 | 1,461 | |
Other income | – | 10 |
Expenses excluding finance costs 1 | (97) | (832) |
Loss on disposal of the discontinued operation | (47) | – |
Share of profit/(loss) of equity accounted investments | – | (1) |
Operating profit/(loss) from a discontinued operation | – | 638 |
Finance income | – | 2 |
Finance costs | (3) | (12) |
Net finance income/(costs) | (3) | (10) |
Profit/(loss) before tax from a discontinued operations | (3) | 628 |
Income tax (expense)/benefit | (11) | (193) |
Profit/(loss) for the year from a discontinued operation | (14) | 435 |
Total comprehensive income/(loss) from a discontinued operation attributable to the equity holders of South32 Limited | (14) | 435 |
Basic earnings/(loss) per share (cents) | (0.3) | 9.6 |
Diluted earnings/(loss) per share (cents) | (0.3) | 9.6 |
US$M | FY25 | FY24 |
Net cash flows from operating activities | 86 | 358 |
Net cash flows from investment activities | 880 | (345) |
Net cash flows from financing activities | (1) | (5) |
US$M | FY25 |
Consideration | |
Upfront consideration, net of transaction costs | 1,010 |
Deferred consideration 1 | 170 |
Contingent price-linked consideration 2 | 115 |
Total consideration | 1,295 |
Net assets disposed of Cash and cash equivalents | 17 |
Trade and other receivables | 94 |
Inventories | 166 |
Property, plant and equipment | 1,577 |
Equity accounted investments | 6 |
Other assets | 10 |
Trade and other payables | (199) |
Interest bearing liabilities | (31) |
Provisions | (278) |
Deferred tax liabilities | (20) |
Total net assets disposed of | 1,342 |
Loss on disposal | (47) |
Consideration received, net of transaction costs, satisfied in cash | 955 |
Cash and cash equivalents disposed of | (17) |
Net cash inflow | 938 |
US$M | FY25 |
Consideration | |
Upfront consideration, net of transaction costs | 16 |
Total consideration | 16 |
Net assets disposed of Property, plant and equipment | 31 |
Interest bearing liabilities | (8) |
Provisions | (7) |
Total net assets disposed of | 16 |
Gain/(loss) on disposal | – |
Consideration received, net of transaction costs, satisfied in cash | 16 |
Net cash inflow | 16 |