{ "schema": "annalist.dataset/0.1", "company": { "id": "anglo-american", "name": "Anglo American plc", "country": "GB", "template": "corporate", "cik": null, "tickers": [ "AAL" ], "lei": "549300S9XF92D1X8ME43", "currency": "USD", "accounting": "IFRS", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "indexed": "2026-03-24" }, "conventions": { "amounts": "in the presentation currency of the annual report, as reported, not scaled; per-share items in that currency per share; share counts in shares", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "FY is the fiscal year that ends in that calendar year; start and end dates are given for every period", "periods": "fiscal years only; each annual report gives its own year and the year before", "restatements": "each value comes from the latest annual report that gives the period; other different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across the years", "withheld": "a value that contradicts the definition of its item, or that another official report of the company gives differently, is withheld: it is empty and listed in withheld with its reason and sources. So is a gross profit that revenue less cost of sales does not give, and a cost of sales that a report gives without gross profit", "source_ids": "AFR:--: the annual financial report filed with the Financial Conduct Authority; see documents", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2025", "rule": "every fiscal year of the annual reports since 2021, in the presentation currency of the latest report" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "USD", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "USD", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "USD", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "USD", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "USD", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "USD", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "USD", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "USD", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "USD", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "USD", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "USD", "additive": true, "group": "statement" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "USD", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "USD", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 25447000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5631000000.0, "interest_expense": null, "pretax_income": 5464000000.0, "income_tax": 2136000000.0, "net_income_incl_nci": 3328000000.0, "net_income": 2089000000.0, "nci_profit": 1239000000.0, "eps_basic": 1.69, "eps_diluted": 1.67, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "operating_income": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "pretax_income": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "income_tax": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "net_income_incl_nci": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "net_income": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "nci_profit": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "eps_basic": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "eps_diluted": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 41554000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 17592000000.0, "interest_expense": null, "pretax_income": 17629000000.0, "income_tax": 5930000000.0, "net_income_incl_nci": 11699000000.0, "net_income": 8562000000.0, "nci_profit": 3137000000.0, "eps_basic": 6.93, "eps_diluted": 6.84, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "operating_income": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "pretax_income": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "income_tax": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "net_income_incl_nci": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "net_income": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "nci_profit": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "eps_basic": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "eps_diluted": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 35118000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 9243000000.0, "interest_expense": null, "pretax_income": 9480000000.0, "income_tax": 3456000000.0, "net_income_incl_nci": 6024000000.0, "net_income": 4514000000.0, "nci_profit": 1510000000.0, "eps_basic": 3.72, "eps_diluted": 3.68, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "operating_income": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "pretax_income": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "income_tax": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "net_income_incl_nci": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "net_income": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "nci_profit": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "eps_basic": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "eps_diluted": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 30652000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3904000000.0, "interest_expense": null, "pretax_income": 3595000000.0, "income_tax": 2251000000.0, "net_income_incl_nci": 1344000000.0, "net_income": 283000000.0, "nci_profit": 1061000000.0, "eps_basic": 0.23, "eps_diluted": 0.23, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "operating_income": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "pretax_income": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "income_tax": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "net_income_incl_nci": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "net_income": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "nci_profit": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "eps_basic": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "eps_diluted": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 17745000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -975000000.0, "interest_expense": null, "pretax_income": -1364000000.0, "income_tax": 1612000000.0, "net_income_incl_nci": -2788000000.0, "net_income": -3068000000.0, "nci_profit": 280000000.0, "eps_basic": -2.53, "eps_diluted": -2.53, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "operating_income": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "pretax_income": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "income_tax": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "net_income": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "nci_profit": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "eps_basic": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "eps_diluted": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ] }, "comparison": { "operating_income": { "value": -228000000.0, "earlier": 3904000000.0, "sources": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "basis": "FY2024" }, "pretax_income": { "value": -924000000.0, "earlier": 3595000000.0, "sources": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "basis": "FY2024" }, "revenue": { "value": 27290000000.0, "earlier": 30652000000.0, "sources": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 18546000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1352000000.0, "interest_expense": null, "pretax_income": 883000000.0, "income_tax": 1587000000.0, "net_income_incl_nci": -3170000000.0, "net_income": -3741000000.0, "nci_profit": 571000000.0, "eps_basic": -3.3, "eps_diluted": -3.3, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "operating_income": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "pretax_income": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "income_tax": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "net_income": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "nci_profit": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "eps_basic": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "eps_diluted": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 7508000000.0, "receivables": 3886000000.0, "inventory": 5970000000.0, "current_assets": 17495000000.0, "ppe_net": 36419000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 3103000000.0, "noncurrent_assets": 45039000000.0, "total_assets": 62534000000.0, "accounts_payable": 6692000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 1194000000.0, "borrowings_and_leases_noncurrent": 12317000000.0, "current_liabilities": 9078000000.0, "noncurrent_liabilities": 20690000000.0, "total_liabilities": 29768000000.0, "equity_parent": 25824000000.0, "retained_earnings": 37192000000.0, "nci": 6942000000.0, "equity_total": 32766000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "value_sources": { "cash": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "receivables": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "inventory": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "current_assets": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "ppe_net": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "goodwill_and_intangibles": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "noncurrent_assets": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "total_assets": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "accounts_payable": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "current_liabilities": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "total_liabilities": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "equity_parent": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "retained_earnings": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "nci": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "equity_total": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 9057000000.0, "receivables": 4309000000.0, "inventory": 5228000000.0, "current_assets": null, "ppe_net": 39501000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 3002000000.0, "noncurrent_assets": 47012000000.0, "total_assets": 65985000000.0, "accounts_payable": 7930000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 1235000000.0, "borrowings_and_leases_noncurrent": 11621000000.0, "current_liabilities": 10583000000.0, "noncurrent_liabilities": 20632000000.0, "total_liabilities": 31215000000.0, "equity_parent": 27825000000.0, "retained_earnings": 41716000000.0, "nci": 6945000000.0, "equity_total": 34770000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "value_sources": { "cash": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "receivables": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "inventory": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "ppe_net": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "goodwill_and_intangibles": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "noncurrent_assets": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "total_assets": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "accounts_payable": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "current_liabilities": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "total_liabilities": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "equity_parent": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "retained_earnings": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "nci": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "equity_total": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 8400000000.0, "receivables": 4483000000.0, "inventory": 6598000000.0, "current_assets": null, "ppe_net": 41125000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 2828000000.0, "noncurrent_assets": 47471000000.0, "total_assets": 67407000000.0, "accounts_payable": 7380000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 1420000000.0, "borrowings_and_leases_noncurrent": 12945000000.0, "current_liabilities": 10494000000.0, "noncurrent_liabilities": 22960000000.0, "total_liabilities": 33454000000.0, "equity_parent": 27318000000.0, "retained_earnings": 42368000000.0, "nci": 6635000000.0, "equity_total": 33953000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "value_sources": { "cash": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "receivables": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "inventory": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "ppe_net": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "goodwill_and_intangibles": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "noncurrent_assets": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "total_assets": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "accounts_payable": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "current_liabilities": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "total_liabilities": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "equity_parent": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "retained_earnings": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "nci": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "equity_total": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 6074000000.0, "receivables": 4516000000.0, "inventory": 6387000000.0, "current_assets": null, "ppe_net": 43949000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 1479000000.0, "noncurrent_assets": 49217000000.0, "total_assets": 66544000000.0, "accounts_payable": 6511000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 1740000000.0, "borrowings_and_leases_noncurrent": 15172000000.0, "current_liabilities": null, "noncurrent_liabilities": 25572000000.0, "total_liabilities": 34927000000.0, "equity_parent": 25057000000.0, "retained_earnings": 40860000000.0, "nci": 6560000000.0, "equity_total": 31617000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "receivables": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "inventory": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "ppe_net": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "goodwill_and_intangibles": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "noncurrent_assets": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "total_assets": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "accounts_payable": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "total_liabilities": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "equity_parent": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "retained_earnings": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "nci": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "equity_total": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 8134000000.0, "receivables": 3228000000.0, "inventory": 5247000000.0, "current_assets": null, "ppe_net": null, "ppe_including_rou": 40844000000.0, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 940000000.0, "noncurrent_assets": 45206000000.0, "total_assets": 64866000000.0, "accounts_payable": 6092000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 2019000000.0, "borrowings_and_leases_noncurrent": 16191000000.0, "current_liabilities": null, "noncurrent_liabilities": 26737000000.0, "total_liabilities": 36333000000.0, "equity_parent": 20760000000.0, "retained_earnings": 36744000000.0, "nci": 7773000000.0, "equity_total": 28533000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "receivables": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "inventory": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "ppe_including_rou": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "goodwill_and_intangibles": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "noncurrent_assets": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "total_assets": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "accounts_payable": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "total_liabilities": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "equity_parent": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "retained_earnings": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "nci": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "equity_total": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 6418000000.0, "receivables": 3748000000.0, "inventory": 3013000000.0, "current_assets": null, "ppe_net": null, "ppe_including_rou": 34253000000.0, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 504000000.0, "noncurrent_assets": 37883000000.0, "total_assets": 55994000000.0, "accounts_payable": 4879000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 1075000000.0, "borrowings_and_leases_noncurrent": 14406000000.0, "current_liabilities": null, "noncurrent_liabilities": 23624000000.0, "total_liabilities": 31877000000.0, "equity_parent": 17975000000.0, "retained_earnings": 28212000000.0, "nci": 6142000000.0, "equity_total": 24117000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "receivables": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "inventory": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "ppe_including_rou": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "goodwill_and_intangibles": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "noncurrent_assets": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "total_assets": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "accounts_payable": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "total_liabilities": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "equity_parent": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "retained_earnings": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "nci": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "equity_total": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 6618000000.0, "cfi": -4740000000.0, "cff": -716000000.0, "capex": 4647000000.0, "capex_intangibles": 63000000.0, "d_and_a": 2597000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": 166000000.0, "dividends_paid": 904000000.0, "buybacks": null, "lease_payments": 195000000.0, "interest_paid": 471000000.0, "taxes_paid": 1606000000.0 }, "sources": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "cfi": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "cff": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "capex": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "capex_intangibles": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "d_and_a": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "sbc": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "dividends_paid": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "lease_payments": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "interest_paid": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ], "taxes_paid": [ "AFR:549300S9XF92D1X8ME43-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 16723000000.0, "cfi": -5558000000.0, "cff": -9356000000.0, "capex": 5732000000.0, "capex_intangibles": 68000000.0, "d_and_a": 2715000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": 189000000.0, "dividends_paid": 4047000000.0, "buybacks": 1084000000.0, "lease_payments": 336000000.0, "interest_paid": 433000000.0, "taxes_paid": 4341000000.0 }, "sources": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "cfi": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "cff": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "capex": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "capex_intangibles": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "d_and_a": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "sbc": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "dividends_paid": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "buybacks": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "lease_payments": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "interest_paid": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ], "taxes_paid": [ "AFR:549300S9XF92D1X8ME43-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 9765000000.0, "cfi": -5817000000.0, "cff": -4368000000.0, "capex": 6191000000.0, "capex_intangibles": 129000000.0, "d_and_a": 2446000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": 215000000.0, "dividends_paid": 3549000000.0, "buybacks": 527000000.0, "lease_payments": 266000000.0, "interest_paid": 420000000.0, "taxes_paid": 2726000000.0 }, "sources": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "cfi": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "cff": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "capex": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "capex_intangibles": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "d_and_a": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "sbc": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "dividends_paid": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "buybacks": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "lease_payments": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "interest_paid": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ], "taxes_paid": [ "AFR:549300S9XF92D1X8ME43-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 6496000000.0, "cfi": -5560000000.0, "cff": -3223000000.0, "capex": 5876000000.0, "capex_intangibles": 133000000.0, "d_and_a": 2685000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": 175000000.0, "dividends_paid": 1564000000.0, "buybacks": 274000000.0, "lease_payments": 309000000.0, "interest_paid": 701000000.0, "taxes_paid": 2001000000.0 }, "sources": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "cfi": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "cff": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "capex": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "capex_intangibles": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "d_and_a": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "sbc": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "dividends_paid": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "buybacks": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "lease_payments": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "interest_paid": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ], "taxes_paid": [ "AFR:549300S9XF92D1X8ME43-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 8103000000.0, "cfi": -5135000000.0, "cff": -840000000.0, "capex": 3974000000.0, "capex_intangibles": 80000000.0, "d_and_a": 2188000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": 152000000.0, "dividends_paid": 1026000000.0, "buybacks": 112000000.0, "lease_payments": 340000000.0, "interest_paid": 823000000.0, "taxes_paid": 1427000000.0 }, "sources": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "cfi": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "cff": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "capex": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "capex_intangibles": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "d_and_a": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "sbc": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "dividends_paid": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "buybacks": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "lease_payments": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "interest_paid": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "taxes_paid": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 5511000000.0, "cfi": -1908000000.0, "cff": -5491000000.0, "capex": 3340000000.0, "capex_intangibles": 41000000.0, "d_and_a": 2301000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": 129000000.0, "dividends_paid": 344000000.0, "buybacks": 102000000.0, "lease_payments": 287000000.0, "interest_paid": 798000000.0, "taxes_paid": 1329000000.0 }, "sources": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "cfi": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "cff": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "capex": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "capex_intangibles": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "d_and_a": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "sbc": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "dividends_paid": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "buybacks": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "lease_payments": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "interest_paid": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ], "taxes_paid": [ "AFR:549300S9XF92D1X8ME43-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AFR:549300S9XF92D1X8ME43-2021-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2021-12-31", "indexed": "2022-04-05", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:549300S9XF92D1X8ME43-2022-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2022-12-31", "indexed": "2023-03-22", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:549300S9XF92D1X8ME43-2023-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2023-12-31", "indexed": "2024-04-02", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:549300S9XF92D1X8ME43-2024-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2024-12-31", "indexed": "2025-04-15", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:549300S9XF92D1X8ME43-2025-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2025-12-31", "indexed": "2026-03-24", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" } }, "restatements": [ { "period": "FY2021 Q4", "item": "current_assets", "start": null, "end": "2021-12-31", "first": { "value": 18923000000.0, "source": "AFR:549300S9XF92D1X8ME43-2021-12-31-0" }, "latest": { "value": 18923000000.0, "source": "AFR:549300S9XF92D1X8ME43-2021-12-31-0" }, "used": { "value": null, "source": "AFR:549300S9XF92D1X8ME43-2022-12-31-0" } }, { "period": "FY2021 Q4", "item": "equity_total", "start": null, "end": "2021-12-31", "first": { "value": 34770000000.0, "source": "AFR:549300S9XF92D1X8ME43-2021-12-31-0" }, "latest": { "value": 34699000000.0, "source": "AFR:549300S9XF92D1X8ME43-2023-12-31-0" }, "used": { "value": 34770000000.0, "source": "AFR:549300S9XF92D1X8ME43-2022-12-31-0" } }, { "period": "FY2022 Q4", "item": "equity_parent", "start": null, "end": "2022-12-31", "first": { "value": 27361000000.0, "source": "AFR:549300S9XF92D1X8ME43-2022-12-31-0" }, "latest": { "value": 27318000000.0, "source": "AFR:549300S9XF92D1X8ME43-2023-12-31-0" }, "used": { "value": 27318000000.0, "source": "AFR:549300S9XF92D1X8ME43-2023-12-31-0" } }, { "period": "FY2022 Q4", "item": "equity_total", "start": null, "end": "2022-12-31", "first": { "value": 34024000000.0, "source": "AFR:549300S9XF92D1X8ME43-2022-12-31-0" }, "latest": { "value": 33953000000.0, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" }, "used": { "value": 33953000000.0, "source": "AFR:549300S9XF92D1X8ME43-2023-12-31-0" } }, { "period": "FY2022 Q4", "item": "nci", "start": null, "end": "2022-12-31", "first": { "value": 6663000000.0, "source": "AFR:549300S9XF92D1X8ME43-2022-12-31-0" }, "latest": { "value": 6635000000.0, "source": "AFR:549300S9XF92D1X8ME43-2023-12-31-0" }, "used": { "value": 6635000000.0, "source": "AFR:549300S9XF92D1X8ME43-2023-12-31-0" } }, { "period": "FY2022 Q4", "item": "noncurrent_liabilities", "start": null, "end": "2022-12-31", "first": { "value": 22889000000.0, "source": "AFR:549300S9XF92D1X8ME43-2022-12-31-0" }, "latest": { "value": 22960000000.0, "source": "AFR:549300S9XF92D1X8ME43-2023-12-31-0" }, "used": { "value": 22960000000.0, "source": "AFR:549300S9XF92D1X8ME43-2023-12-31-0" } }, { "period": "FY2022 Q4", "item": "retained_earnings", "start": null, "end": "2022-12-31", "first": { "value": 42411000000.0, "source": "AFR:549300S9XF92D1X8ME43-2022-12-31-0" }, "latest": { "value": 42368000000.0, "source": "AFR:549300S9XF92D1X8ME43-2023-12-31-0" }, "used": { "value": 42368000000.0, "source": "AFR:549300S9XF92D1X8ME43-2023-12-31-0" } }, { "period": "FY2022 Q4", "item": "total_liabilities", "start": null, "end": "2022-12-31", "first": { "value": 33383000000.0, "source": "AFR:549300S9XF92D1X8ME43-2022-12-31-0" }, "latest": { "value": 33454000000.0, "source": "AFR:549300S9XF92D1X8ME43-2023-12-31-0" }, "used": { "value": 33454000000.0, "source": "AFR:549300S9XF92D1X8ME43-2023-12-31-0" } }, { "period": "FY2023 Q4", "item": "current_liabilities", "start": null, "end": "2023-12-31", "first": { "value": 9355000000.0, "source": "AFR:549300S9XF92D1X8ME43-2023-12-31-0" }, "latest": { "value": 9355000000.0, "source": "AFR:549300S9XF92D1X8ME43-2023-12-31-0" }, "used": { "value": null, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" } }, { "period": "FY2024", "item": "buybacks", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 135000000.0, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" }, "latest": { "value": 112000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" }, "used": { "value": 112000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" } }, { "period": "FY2024", "item": "capex", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 5532000000.0, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" }, "latest": { "value": 3974000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" }, "used": { "value": 3974000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" } }, { "period": "FY2024", "item": "d_and_a", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 3072000000.0, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" }, "latest": { "value": 2188000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" }, "used": { "value": 2188000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" } }, { "period": "FY2024", "item": "income_tax", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1864000000.0, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" }, "latest": { "value": 1612000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" }, "used": { "value": 1612000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" } }, { "period": "FY2024", "item": "interest_paid", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 851000000.0, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" }, "latest": { "value": 823000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" }, "used": { "value": 823000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" } }, { "period": "FY2024", "item": "lease_payments", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 412000000.0, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" }, "latest": { "value": 340000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" }, "used": { "value": 340000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" } }, { "period": "FY2024", "item": "operating_income", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": -228000000.0, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" }, "latest": { "value": -975000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" }, "used": { "value": -975000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" } }, { "period": "FY2024 Q4", "item": "ppe_net", "start": null, "end": "2024-12-31", "first": { "value": 40844000000.0, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" }, "latest": { "value": 40844000000.0, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" }, "used": { "value": null, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" } }, { "period": "FY2024", "item": "pretax_income", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": -924000000.0, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" }, "latest": { "value": -1364000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" }, "used": { "value": -1364000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" } }, { "period": "FY2024", "item": "revenue", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 27290000000.0, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" }, "latest": { "value": 17745000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" }, "used": { "value": 17745000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" } }, { "period": "FY2024", "item": "sbc", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 189000000.0, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" }, "latest": { "value": 152000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" }, "used": { "value": 152000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" } }, { "period": "FY2024", "item": "taxes_paid", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1574000000.0, "source": "AFR:549300S9XF92D1X8ME43-2024-12-31-0" }, "latest": { "value": 1427000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" }, "used": { "value": 1427000000.0, "source": "AFR:549300S9XF92D1X8ME43-2025-12-31-0" } } ], "withheld": [], "events": [] }