| Summary of Net Debt Balance and Gearing Ratio |
|
|
|
|
|
|
|
|
|
|
|
2026 |
|
2025 |
US$M |
|
Current |
|
Non-current |
|
Current |
|
Non-current |
Interest bearing liabilities |
|
|
|
|
|
|
|
|
Bank loans |
|
890 |
|
3,644 |
|
40 |
|
3,691 |
Notes and debentures |
|
855 |
|
18,090 |
|
1,316 |
|
16,337 |
Lease liabilities |
|
934 |
|
2,562 |
|
641 |
|
2,312 |
Bank overdraft and short-term borrowings |
|
– |
|
– |
|
1 |
|
– |
Other |
|
5 |
|
141 |
|
20 |
|
138 |
Total interest bearing liabilities |
|
2,684 |
|
24,437 |
|
2,018 |
|
22,478 |
Less: Lease liability associated with index-linked freight contracts |
|
401 |
|
334 |
|
185 |
|
148 |
Less: Cash and cash equivalents |
|
|
|
|
|
|
|
|
Cash |
|
7,609 |
|
– |
|
7,244 |
|
– |
Short-term deposits |
|
10,923 |
|
– |
|
4,650 |
|
– |
Less: Total cash and cash equivalents |
|
18,532 |
|
– |
|
11,894 |
|
– |
Less: Derivatives included in net debt |
|
|
|
|
|
|
|
|
Net debt management related instruments1 |
|
12 |
|
(1,079) |
|
13 |
|
(608) |
Net cash management related instruments2 |
|
227 |
|
– |
|
(60) |
|
– |
Less: Total derivatives included in net debt |
|
239 |
|
(1,079) |
|
(47) |
|
(608) |
Net debt |
|
|
|
8,694 |
|
|
|
12,924 |
Net assets |
|
|
|
56,321 |
|
|
|
52,218 |
Gearing |
|
|
|
13.4% |
|
|
|
19.8% |
1.Represents the net cross currency and interest rate swaps designated as effective hedging instruments included within current and non-current other financial assets and liabilities. 2.Represents the net forward exchange contracts included within current and non-current other financial assets and liabilities.
|
| Summary of Cash and Cash Equivalents, Net of Overdrafts |
Cash and short-term deposits are disclosed in the cash flow statement net of bank overdrafts and interest bearing liabilities at call.
|
|
|
|
|
|
|
|
|
2026 |
|
2025 |
|
2024 |
|
|
US$M |
|
US$M |
|
US$M |
Total cash and cash equivalents |
|
18,532 |
|
11,894 |
|
12,501 |
Bank overdrafts and short-term borrowings |
|
– |
|
(1) |
|
(3) |
Total cash and cash equivalents, net of overdrafts |
|
18,532 |
|
11,893 |
|
12,498 |
|
| Summary of Maturity Profile of Financial Liabilities Based on the Contractual Amounts |
The maturity profile of the Group’s financial liabilities based on the undiscounted contractual amounts, taking into account the derivatives related to debt, is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2026 |
|
Bank loans, debentures and other |
|
Expected future interest |
|
Derivatives related to |
|
Other financial |
|
Obligations under lease |
|
Trade and other |
|
|
US$M |
|
loans |
|
payments |
|
debentures |
|
liabilities1 |
|
liabilities2 |
|
payables3 |
|
Total |
Due for payment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In one year or less or on demand |
|
1,747 |
|
1,111 |
|
164 |
|
109 |
|
1,088 |
|
7,491 |
|
11,710 |
In more than one year but not more than two years |
|
2,871 |
|
1,015 |
|
200 |
|
84 |
|
724 |
|
31 |
|
4,925 |
In more than two years but not more than five years |
|
6,167 |
|
2,451 |
|
287 |
|
167 |
|
1,103 |
|
17 |
|
10,192 |
In more than five years |
|
14,085 |
|
5,806 |
|
1,383 |
|
– |
|
1,617 |
|
– |
|
22,891 |
Total |
|
24,870 |
|
10,383 |
|
2,034 |
|
360 |
|
4,532 |
|
7,539 |
|
49,718 |
Carrying amount |
|
23,625 |
|
– |
|
1,306 |
|
344 |
|
3,496 |
|
7,539 |
|
36,310 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
|
Bank loans, debentures and other |
|
Expected future interest |
|
Derivatives related to |
|
Other financial |
|
Obligations under lease |
|
Trade and other |
|
|
US$M |
|
loans |
|
payments |
|
debentures |
|
liabilities |
|
liabilities2 |
|
payables3 |
|
Total |
Due for payment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In one year or less or on demand |
|
1,380 |
|
1,062 |
|
129 |
|
214 |
|
787 |
|
6,547 |
|
10,119 |
In more than one year but not more than two years |
|
1,757 |
|
960 |
|
56 |
|
82 |
|
603 |
|
11 |
|
3,469 |
In more than two years but not more than five years |
|
7,316 |
|
2,267 |
|
151 |
|
253 |
|
938 |
|
19 |
|
10,944 |
In more than five years |
|
11,959 |
|
4,751 |
|
1,229 |
|
– |
|
1,665 |
|
3 |
|
19,607 |
Total |
|
22,412 |
|
9,040 |
|
1,565 |
|
549 |
|
3,993 |
|
6,580 |
|
44,139 |
Carrying amount |
|
21,543 |
|
– |
|
1,056 |
|
522 |
|
2,953 |
|
6,580 |
|
32,654 |
1.Excludes other financial liabilities associated with the Antamina silver streaming agreement, as future repayments are not based on fixed contractual amounts but variable and linked to Antamina's future production. 2.Lease liabilities due for payment in more than five years includes US$734 million (2025: US$820 million) due for payment in more than ten years. 3.Excludes input taxes of US$88 million (2025: US$90 million) included in other payables.
|
| Summary of Interest Bearing Liabilities and Cash and Cash Equivalents Denominated by Currency |
Interest bearing liabilities and cash and cash equivalents include balances denominated in the following currencies:
|
|
|
|
|
|
|
|
|
|
|
Interest bearing liabilities |
|
Cash and cash equivalents |
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
|
|
US$M |
|
US$M |
|
US$M |
|
US$M |
USD |
|
20,409 |
|
19,292 |
|
8,867 |
|
4,507 |
EUR |
|
4,022 |
|
2,505 |
|
4 |
|
8 |
AUD |
|
1,251 |
|
1,163 |
|
5,879 |
|
3,611 |
GBP |
|
1,014 |
|
1,080 |
|
28 |
|
25 |
CAD |
|
15 |
|
3 |
|
3,283 |
|
3,369 |
Other |
|
410 |
|
453 |
|
471 |
|
374 |
Total |
|
27,121 |
|
24,496 |
|
18,532 |
|
11,894 |
|