{ "schema": "annalist.dataset/0.1", "company": { "id": "astrazeneca", "name": "AstraZeneca PLC", "country": "GB", "template": "corporate", "cik": "0000901832", "tickers": [ "AZN" ], "lei": "PY6ZZQWO2IZFZC3IOL08", "currency": "USD", "accounting": "IFRS", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "indexed": "2026-03-04" }, "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": 26617000000.0, "cost_of_revenue": 5299000000.0, "gross_profit": 21318000000.0, "rnd": 5991000000.0, "sga": 11294000000.0, "operating_income": 5162000000.0, "interest_expense": 1306000000.0, "pretax_income": 3916000000.0, "income_tax": 772000000.0, "net_income_incl_nci": 3144000000.0, "net_income": 3196000000.0, "nci_profit": -52000000.0, "eps_basic": 2.44, "eps_diluted": 2.44, "shares_basic": 1312000000.0, "shares_diluted": 1313000000.0 }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "value_sources": { "revenue": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "cost_of_revenue": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "gross_profit": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "rnd": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "sga": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "operating_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "interest_expense": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "pretax_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "income_tax": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "net_income_incl_nci": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "net_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "nci_profit": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "eps_basic": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "eps_diluted": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "shares_basic": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "shares_diluted": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 37417000000.0, "cost_of_revenue": 12437000000.0, "gross_profit": 24980000000.0, "rnd": 9736000000.0, "sga": 15234000000.0, "operating_income": 1056000000.0, "interest_expense": 1300000000.0, "pretax_income": -265000000.0, "income_tax": -380000000.0, "net_income_incl_nci": 115000000.0, "net_income": 112000000.0, "nci_profit": 3000000.0, "eps_basic": 0.08, "eps_diluted": 0.08, "shares_basic": 1418000000.0, "shares_diluted": 1427000000.0 }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "value_sources": { "revenue": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "cost_of_revenue": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "gross_profit": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "rnd": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "sga": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "operating_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "interest_expense": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "pretax_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "income_tax": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "net_income_incl_nci": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "net_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "nci_profit": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "eps_basic": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "eps_diluted": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "shares_basic": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "shares_diluted": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 44351000000.0, "cost_of_revenue": 12391000000.0, "gross_profit": 31960000000.0, "rnd": 9762000000.0, "sga": 18419000000.0, "operating_income": 3757000000.0, "interest_expense": 1346000000.0, "pretax_income": 2501000000.0, "income_tax": -792000000.0, "net_income_incl_nci": 3293000000.0, "net_income": 3288000000.0, "nci_profit": 5000000.0, "eps_basic": 2.12, "eps_diluted": 2.11, "shares_basic": 1548000000.0, "shares_diluted": 1560000000.0 }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "value_sources": { "revenue": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "cost_of_revenue": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "gross_profit": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "rnd": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "sga": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "operating_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "interest_expense": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "pretax_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "income_tax": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "net_income_incl_nci": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "net_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "nci_profit": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "eps_basic": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "eps_diluted": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "shares_basic": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "shares_diluted": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 45811000000.0, "cost_of_revenue": 8268000000.0, "gross_profit": 37543000000.0, "rnd": 10935000000.0, "sga": 19216000000.0, "operating_income": 8193000000.0, "interest_expense": 1626000000.0, "pretax_income": 6899000000.0, "income_tax": 938000000.0, "net_income_incl_nci": 5961000000.0, "net_income": 5955000000.0, "nci_profit": 6000000.0, "eps_basic": 3.84, "eps_diluted": 3.81, "shares_basic": 1549000000.0, "shares_diluted": 1562000000.0 }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "cost_of_revenue": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "gross_profit": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "rnd": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "sga": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "operating_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "interest_expense": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "pretax_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "income_tax": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "net_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "nci_profit": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "eps_basic": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "eps_diluted": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "shares_basic": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "shares_diluted": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 54073000000.0, "cost_of_revenue": 10207000000.0, "gross_profit": 43866000000.0, "rnd": 13583000000.0, "sga": 19977000000.0, "operating_income": 10003000000.0, "interest_expense": 1742000000.0, "pretax_income": 8691000000.0, "income_tax": 1650000000.0, "net_income_incl_nci": 7041000000.0, "net_income": 7035000000.0, "nci_profit": 6000000.0, "eps_basic": 4.54, "eps_diluted": 4.5, "shares_basic": 1550000000.0, "shares_diluted": 1563000000.0 }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "cost_of_revenue": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "gross_profit": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "rnd": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "sga": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "operating_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "interest_expense": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "pretax_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "income_tax": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "net_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "nci_profit": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "eps_basic": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "eps_diluted": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "shares_basic": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "shares_diluted": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 58739000000.0, "cost_of_revenue": 10633000000.0, "gross_profit": 48106000000.0, "rnd": 14232000000.0, "sga": 19933000000.0, "operating_income": 13743000000.0, "interest_expense": 1694000000.0, "pretax_income": 12402000000.0, "income_tax": 2169000000.0, "net_income_incl_nci": 10233000000.0, "net_income": 10225000000.0, "nci_profit": 8000000.0, "eps_basic": 6.6, "eps_diluted": 6.54, "shares_basic": 1550000000.0, "shares_diluted": 1562000000.0 }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "cost_of_revenue": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "gross_profit": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "rnd": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "sga": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "operating_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "interest_expense": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "pretax_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "income_tax": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "net_income": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "nci_profit": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "eps_basic": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "eps_diluted": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "shares_basic": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "shares_diluted": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 7832000000.0, "receivables": 7022000000.0, "inventory": 4024000000.0, "current_assets": 19544000000.0, "ppe_net": 8251000000.0, "ppe_including_rou": null, "right_of_use_assets": 666000000.0, "goodwill": 11845000000.0, "intangibles": 20947000000.0, "goodwill_and_intangibles": 0.0, "noncurrent_assets": 47185000000.0, "total_assets": 66729000000.0, "accounts_payable": 15785000000.0, "debt_current": 2194000000.0, "long_term_debt": 17505000000.0, "lease_liabilities_current": 192000000.0, "lease_liabilities_noncurrent": 489000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 20307000000.0, "noncurrent_liabilities": 30784000000.0, "total_liabilities": 51091000000.0, "equity_parent": 15622000000.0, "retained_earnings": 5299000000.0, "nci": 16000000.0, "equity_total": 15638000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "value_sources": { "cash": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "receivables": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "inventory": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "current_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "ppe_net": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "right_of_use_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "goodwill": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "intangibles": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "goodwill_and_intangibles": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "noncurrent_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "total_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "accounts_payable": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "debt_current": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "long_term_debt": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "lease_liabilities_current": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "current_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "noncurrent_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "total_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "equity_parent": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "retained_earnings": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "nci": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "equity_total": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 6329000000.0, "receivables": 9644000000.0, "inventory": 8983000000.0, "current_assets": 26244000000.0, "ppe_net": 9183000000.0, "ppe_including_rou": null, "right_of_use_assets": 988000000.0, "goodwill": 19997000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 79119000000.0, "total_assets": 105363000000.0, "accounts_payable": 18938000000.0, "debt_current": 1660000000.0, "long_term_debt": 28134000000.0, "lease_liabilities_current": 233000000.0, "lease_liabilities_noncurrent": 754000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 22594000000.0, "noncurrent_liabilities": 43482000000.0, "total_liabilities": 66076000000.0, "equity_parent": 39268000000.0, "retained_earnings": 1710000000.0, "nci": 19000000.0, "equity_total": 39287000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "value_sources": { "cash": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "receivables": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "inventory": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "current_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "ppe_net": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "right_of_use_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "goodwill": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "noncurrent_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "total_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "accounts_payable": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "debt_current": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "long_term_debt": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "lease_liabilities_current": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "current_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "noncurrent_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "total_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "equity_parent": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "retained_earnings": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "nci": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "equity_total": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 6166000000.0, "receivables": 10521000000.0, "inventory": 4699000000.0, "current_assets": 22593000000.0, "ppe_net": 8507000000.0, "ppe_including_rou": null, "right_of_use_assets": 942000000.0, "goodwill": 19820000000.0, "intangibles": 39307000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 73890000000.0, "total_assets": 96483000000.0, "accounts_payable": 19040000000.0, "debt_current": 5314000000.0, "long_term_debt": 22965000000.0, "lease_liabilities_current": 228000000.0, "lease_liabilities_noncurrent": 725000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 26293000000.0, "noncurrent_liabilities": 33132000000.0, "total_liabilities": 59425000000.0, "equity_parent": 37037000000.0, "retained_earnings": -574000000.0, "nci": 21000000.0, "equity_total": 37058000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "receivables": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "inventory": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "current_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "ppe_net": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "right_of_use_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "goodwill": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "intangibles": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "noncurrent_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "total_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "accounts_payable": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "debt_current": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "long_term_debt": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "lease_liabilities_current": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "current_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "noncurrent_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "total_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "equity_parent": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "retained_earnings": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "nci": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "equity_total": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 5840000000.0, "receivables": 12126000000.0, "inventory": 5424000000.0, "current_assets": 25054000000.0, "ppe_net": 9402000000.0, "ppe_including_rou": null, "right_of_use_assets": 1100000000.0, "goodwill": 20048000000.0, "intangibles": 38089000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 76065000000.0, "total_assets": 101119000000.0, "accounts_payable": 22374000000.0, "debt_current": 5129000000.0, "long_term_debt": 22365000000.0, "lease_liabilities_current": 271000000.0, "lease_liabilities_noncurrent": 857000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 30542000000.0, "noncurrent_liabilities": 31411000000.0, "total_liabilities": 61953000000.0, "equity_parent": 39143000000.0, "retained_earnings": 1502000000.0, "nci": 23000000.0, "equity_total": 39166000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "receivables": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "inventory": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "current_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "ppe_net": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "right_of_use_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "goodwill": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "intangibles": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "noncurrent_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "total_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "accounts_payable": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "debt_current": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "long_term_debt": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "lease_liabilities_current": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "current_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "noncurrent_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "total_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "equity_parent": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "retained_earnings": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "nci": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "equity_total": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 5488000000.0, "receivables": 12972000000.0, "inventory": 5288000000.0, "current_assets": 25827000000.0, "ppe_net": 10252000000.0, "ppe_including_rou": null, "right_of_use_assets": 1395000000.0, "goodwill": 21025000000.0, "intangibles": 37177000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 78208000000.0, "total_assets": 104035000000.0, "accounts_payable": 22465000000.0, "debt_current": 2337000000.0, "long_term_debt": 26506000000.0, "lease_liabilities_current": 339000000.0, "lease_liabilities_noncurrent": 1113000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 27866000000.0, "noncurrent_liabilities": 35298000000.0, "total_liabilities": 63164000000.0, "equity_parent": 40786000000.0, "retained_earnings": 3160000000.0, "nci": 85000000.0, "equity_total": 40871000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "receivables": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "inventory": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "current_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "ppe_net": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "right_of_use_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "goodwill": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "intangibles": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "noncurrent_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "total_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "accounts_payable": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "debt_current": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "long_term_debt": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "lease_liabilities_current": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "current_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "total_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "equity_parent": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "retained_earnings": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "nci": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "equity_total": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 5711000000.0, "receivables": 15177000000.0, "inventory": 6557000000.0, "current_assets": 28723000000.0, "ppe_net": 12962000000.0, "ppe_including_rou": null, "right_of_use_assets": 1741000000.0, "goodwill": 21242000000.0, "intangibles": 37846000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 85351000000.0, "total_assets": 114074000000.0, "accounts_payable": 25280000000.0, "debt_current": 3104000000.0, "long_term_debt": 24715000000.0, "lease_liabilities_current": 382000000.0, "lease_liabilities_noncurrent": 1421000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 30617000000.0, "noncurrent_liabilities": 34738000000.0, "total_liabilities": 65355000000.0, "equity_parent": 48667000000.0, "retained_earnings": 10972000000.0, "nci": 52000000.0, "equity_total": 48719000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "receivables": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "inventory": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "current_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "ppe_net": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "right_of_use_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "goodwill": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "intangibles": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "noncurrent_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "total_assets": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "accounts_payable": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "debt_current": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "long_term_debt": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "lease_liabilities_current": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "current_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "total_liabilities": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "equity_parent": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "retained_earnings": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "nci": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "equity_total": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 4799000000.0, "cfi": -285000000.0, "cff": -2203000000.0, "capex": 961000000.0, "capex_intangibles": 1645000000.0, "d_and_a": null, "d_and_a_and_impairment": 3149000000.0, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 3572000000.0, "buybacks": null, "lease_payments": 207000000.0, "interest_paid": 733000000.0, "taxes_paid": 1562000000.0 }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "value_sources": { "cfo": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "cfi": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "cff": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "capex": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "capex_intangibles": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "d_and_a_and_impairment": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "dividends_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "lease_payments": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "interest_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ], "taxes_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 5963000000.0, "cfi": -11058000000.0, "cff": 3649000000.0, "capex": 1091000000.0, "capex_intangibles": 1109000000.0, "d_and_a": null, "d_and_a_and_impairment": 6530000000.0, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 3856000000.0, "buybacks": null, "lease_payments": 240000000.0, "interest_paid": 721000000.0, "taxes_paid": 1743000000.0 }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "value_sources": { "cfo": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "cfi": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "cff": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "capex": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "capex_intangibles": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "d_and_a_and_impairment": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "dividends_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "lease_payments": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "interest_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ], "taxes_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 9808000000.0, "cfi": -2960000000.0, "cff": -6823000000.0, "capex": 1091000000.0, "capex_intangibles": 1480000000.0, "d_and_a": null, "d_and_a_and_impairment": 5480000000.0, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 4364000000.0, "buybacks": 0.0, "lease_payments": 244000000.0, "interest_paid": 849000000.0, "taxes_paid": 1623000000.0 }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "value_sources": { "cfo": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "cfi": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "cff": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "capex": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "capex_intangibles": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "d_and_a_and_impairment": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "dividends_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "buybacks": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "lease_payments": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "interest_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ], "taxes_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 10345000000.0, "cfi": -4064000000.0, "cff": -6567000000.0, "capex": 1361000000.0, "capex_intangibles": 2417000000.0, "d_and_a": null, "d_and_a_and_impairment": 5387000000.0, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 4481000000.0, "buybacks": 0.0, "lease_payments": 268000000.0, "interest_paid": 1081000000.0, "taxes_paid": 2366000000.0 }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "cfi": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "cff": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "capex": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "capex_intangibles": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "d_and_a_and_impairment": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "dividends_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "buybacks": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "lease_payments": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "interest_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "taxes_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 11861000000.0, "cfi": -7980000000.0, "cff": -3996000000.0, "capex": 1924000000.0, "capex_intangibles": 2662000000.0, "d_and_a": null, "d_and_a_and_impairment": 6688000000.0, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 4629000000.0, "buybacks": 81000000.0, "lease_payments": 316000000.0, "interest_paid": 1313000000.0, "taxes_paid": 2750000000.0 }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "cfi": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "cff": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "capex": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "capex_intangibles": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "d_and_a_and_impairment": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "dividends_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "buybacks": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "lease_payments": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "interest_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "taxes_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 14575000000.0, "cfi": -6808000000.0, "cff": -7544000000.0, "capex": 2810000000.0, "capex_intangibles": 3095000000.0, "d_and_a": null, "d_and_a_and_impairment": 5733000000.0, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 4971000000.0, "buybacks": 521000000.0, "lease_payments": 372000000.0, "interest_paid": 1316000000.0, "taxes_paid": 2845000000.0 }, "sources": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "cfi": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "cff": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "capex": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "capex_intangibles": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "d_and_a_and_impairment": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "dividends_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "buybacks": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "lease_payments": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "interest_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ], "taxes_paid": [ "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AFR:PY6ZZQWO2IZFZC3IOL08-2021-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2021-12-31", "indexed": "2022-03-08", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2022-12-31", "indexed": "2023-02-22", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2023-12-31", "indexed": "2024-02-20", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2024-12-31", "indexed": "2025-02-25", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:PY6ZZQWO2IZFZC3IOL08-2025-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2025-12-31", "indexed": "2026-03-04", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" } }, "restatements": [ { "period": "FY2021 Q4", "item": "goodwill_and_intangibles", "start": null, "end": "2021-12-31", "first": { "value": 105000000.0, "source": "AFR:PY6ZZQWO2IZFZC3IOL08-2021-12-31-0" }, "latest": { "value": 105000000.0, "source": "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" }, "used": { "value": null, "source": "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" } }, { "period": "FY2021 Q4", "item": "intangibles", "start": null, "end": "2021-12-31", "first": { "value": 42387000000.0, "source": "AFR:PY6ZZQWO2IZFZC3IOL08-2021-12-31-0" }, "latest": { "value": 42387000000.0, "source": "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" }, "used": { "value": null, "source": "AFR:PY6ZZQWO2IZFZC3IOL08-2023-12-31-0" } }, { "period": "FY2022 Q4", "item": "goodwill_and_intangibles", "start": null, "end": "2022-12-31", "first": { "value": 0.0, "source": "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" }, "latest": { "value": 0.0, "source": "AFR:PY6ZZQWO2IZFZC3IOL08-2022-12-31-0" }, "used": { "value": null, "source": "AFR:PY6ZZQWO2IZFZC3IOL08-2024-12-31-0" } } ], "withheld": [], "events": [] }