{ "schema": "annalist.dataset/0.1", "company": { "id": "bae-systems", "name": "BAE Systems plc", "country": "GB", "template": "corporate", "cik": null, "tickers": [ "BA." ], "lei": "8SVCSVKSGDWMW2QHOH83", "currency": "GBP", "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": "GBP", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "GBP", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "GBP", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "GBP", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "GBP", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "GBP", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "GBP", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "GBP", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "GBP", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "GBP", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "GBP", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "GBP", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "GBP/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "GBP/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": "GBP", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "GBP", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "GBP", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "GBP", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "GBP", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "GBP", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "GBP", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "GBP", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "GBP", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "GBP", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "GBP", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "GBP", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "GBP", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "GBP", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "GBP", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "GBP", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "GBP", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "GBP", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "GBP", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "GBP", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "GBP", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "GBP", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "GBP", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "GBP", "additive": true, "group": "statement" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "GBP", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "GBP", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "GBP", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "GBP", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "GBP", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "GBP", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "GBP", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "GBP", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "GBP", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "GBP", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "GBP", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "GBP", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "GBP", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "GBP", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "GBP", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 19277000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1930000000.0, "interest_expense": 351000000.0, "pretax_income": 1596000000.0, "income_tax": 225000000.0, "net_income_incl_nci": 1371000000.0, "net_income": 1299000000.0, "nci_profit": 72000000.0, "eps_basic": 0.407, "eps_diluted": 0.405, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "value_sources": { "revenue": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "operating_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "interest_expense": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "pretax_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "income_tax": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "net_income_incl_nci": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "net_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "nci_profit": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "eps_basic": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "eps_diluted": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 19521000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2389000000.0, "interest_expense": 311000000.0, "pretax_income": 2110000000.0, "income_tax": 198000000.0, "net_income_incl_nci": 1912000000.0, "net_income": 1758000000.0, "nci_profit": 154000000.0, "eps_basic": 0.552, "eps_diluted": 0.547, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "value_sources": { "revenue": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "operating_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "interest_expense": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "pretax_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "income_tax": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "net_income_incl_nci": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "net_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "nci_profit": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "eps_basic": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "eps_diluted": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 21258000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2384000000.0, "interest_expense": 442000000.0, "pretax_income": 1989000000.0, "income_tax": 315000000.0, "net_income_incl_nci": 1674000000.0, "net_income": 1591000000.0, "nci_profit": 83000000.0, "eps_basic": 0.511, "eps_diluted": 0.505, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "value_sources": { "revenue": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "operating_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "interest_expense": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "pretax_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "income_tax": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "net_income_incl_nci": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "net_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "nci_profit": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "eps_basic": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "eps_diluted": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 23078000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2573000000.0, "interest_expense": 419000000.0, "pretax_income": 2326000000.0, "income_tax": 386000000.0, "net_income_incl_nci": 1940000000.0, "net_income": 1857000000.0, "nci_profit": 83000000.0, "eps_basic": 0.613, "eps_diluted": 0.604, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "value_sources": { "revenue": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "operating_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "interest_expense": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "pretax_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "income_tax": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "net_income_incl_nci": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "net_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "nci_profit": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "eps_basic": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "eps_diluted": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 26312000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2685000000.0, "interest_expense": 488000000.0, "pretax_income": 2332000000.0, "income_tax": 291000000.0, "net_income_incl_nci": 2041000000.0, "net_income": 1956000000.0, "nci_profit": 85000000.0, "eps_basic": 0.649, "eps_diluted": 0.641, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "operating_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "interest_expense": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "pretax_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "income_tax": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "net_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "nci_profit": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "eps_basic": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "eps_diluted": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 28336000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2925000000.0, "interest_expense": 488000000.0, "pretax_income": 2572000000.0, "income_tax": 421000000.0, "net_income_incl_nci": 2151000000.0, "net_income": 2062000000.0, "nci_profit": 89000000.0, "eps_basic": 0.688, "eps_diluted": 0.68, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "operating_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "interest_expense": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "pretax_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "income_tax": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "net_income": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "nci_profit": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "eps_basic": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "eps_diluted": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 2768000000.0, "receivables": null, "inventory": 858000000.0, "current_assets": 9406000000.0, "ppe_net": 2655000000.0, "ppe_including_rou": null, "right_of_use_assets": 1053000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 11745000000.0, "noncurrent_assets": 18124000000.0, "total_assets": 27530000000.0, "accounts_payable": 4898000000.0, "debt_current": 467000000.0, "long_term_debt": 4957000000.0, "lease_liabilities_current": 236000000.0, "lease_liabilities_noncurrent": 1020000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 9383000000.0, "noncurrent_liabilities": 13226000000.0, "total_liabilities": 22609000000.0, "equity_parent": 4643000000.0, "retained_earnings": -2616000000.0, "nci": 278000000.0, "equity_total": 4921000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "value_sources": { "cash": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "inventory": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "current_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "ppe_net": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "right_of_use_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "goodwill_and_intangibles": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "noncurrent_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "total_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "accounts_payable": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "debt_current": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "long_term_debt": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "lease_liabilities_current": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "current_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "noncurrent_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "total_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "equity_parent": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "retained_earnings": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "nci": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "equity_total": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 2917000000.0, "receivables": null, "inventory": 811000000.0, "current_assets": 8818000000.0, "ppe_net": 2852000000.0, "ppe_including_rou": null, "right_of_use_assets": 1091000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 11716000000.0, "noncurrent_assets": 18317000000.0, "total_assets": 27135000000.0, "accounts_payable": 4636000000.0, "debt_current": 457000000.0, "long_term_debt": 4604000000.0, "lease_liabilities_current": 212000000.0, "lease_liabilities_noncurrent": 1083000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 8696000000.0, "noncurrent_liabilities": 10771000000.0, "total_liabilities": 19467000000.0, "equity_parent": 7436000000.0, "retained_earnings": 212000000.0, "nci": 232000000.0, "equity_total": 7668000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "value_sources": { "cash": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "inventory": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "current_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "ppe_net": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "right_of_use_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "goodwill_and_intangibles": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "noncurrent_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "total_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "accounts_payable": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "debt_current": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "long_term_debt": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "lease_liabilities_current": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "current_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "noncurrent_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "total_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "equity_parent": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "retained_earnings": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "nci": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "equity_total": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 3107000000.0, "receivables": null, "inventory": 976000000.0, "current_assets": 10634000000.0, "ppe_net": 3235000000.0, "ppe_including_rou": null, "right_of_use_assets": 1425000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 12644000000.0, "noncurrent_assets": 20828000000.0, "total_assets": 31462000000.0, "accounts_payable": 4990000000.0, "debt_current": 53000000.0, "long_term_debt": 5189000000.0, "lease_liabilities_current": 241000000.0, "lease_liabilities_noncurrent": 1375000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 9846000000.0, "noncurrent_liabilities": 10216000000.0, "total_liabilities": 20062000000.0, "equity_parent": 11215000000.0, "retained_earnings": 2930000000.0, "nci": 185000000.0, "equity_total": 11400000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "value_sources": { "cash": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "inventory": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "current_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "ppe_net": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "right_of_use_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "goodwill_and_intangibles": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "noncurrent_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "total_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "accounts_payable": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "debt_current": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "long_term_debt": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "lease_liabilities_current": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "current_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "noncurrent_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "total_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "equity_parent": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "retained_earnings": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "nci": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "equity_total": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 4067000000.0, "receivables": null, "inventory": 1156000000.0, "current_assets": 11773000000.0, "ppe_net": 3635000000.0, "ppe_including_rou": null, "right_of_use_assets": 1311000000.0, "goodwill": 11386000000.0, "intangibles": 713000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 20291000000.0, "total_assets": 32064000000.0, "accounts_payable": 5436000000.0, "debt_current": 679000000.0, "long_term_debt": 4432000000.0, "lease_liabilities_current": 147000000.0, "lease_liabilities_noncurrent": 1273000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 10943000000.0, "noncurrent_liabilities": 10398000000.0, "total_liabilities": 21341000000.0, "equity_parent": 10559000000.0, "retained_earnings": 2822000000.0, "nci": 164000000.0, "equity_total": 10723000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "inventory": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "current_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "ppe_net": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "right_of_use_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "goodwill": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "intangibles": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "noncurrent_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "total_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "accounts_payable": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "debt_current": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "long_term_debt": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "lease_liabilities_current": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "current_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "noncurrent_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "total_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "equity_parent": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "retained_earnings": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "nci": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "equity_total": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 3378000000.0, "receivables": 2914000000.0, "inventory": 1324000000.0, "current_assets": 11753000000.0, "ppe_net": 4843000000.0, "ppe_including_rou": null, "right_of_use_assets": 1755000000.0, "goodwill": 13297000000.0, "intangibles": 2965000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 26389000000.0, "total_assets": 38142000000.0, "accounts_payable": 6383000000.0, "debt_current": 699000000.0, "long_term_debt": 7713000000.0, "lease_liabilities_current": 183000000.0, "lease_liabilities_noncurrent": 1658000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 12342000000.0, "noncurrent_liabilities": 14023000000.0, "total_liabilities": 26365000000.0, "equity_parent": 11616000000.0, "retained_earnings": 3836000000.0, "nci": 161000000.0, "equity_total": 11777000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "receivables": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "inventory": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "current_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "ppe_net": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "right_of_use_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "goodwill": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "intangibles": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "noncurrent_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "total_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "accounts_payable": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "debt_current": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "long_term_debt": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "lease_liabilities_current": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "current_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "total_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "equity_parent": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "retained_earnings": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "nci": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "equity_total": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 3438000000.0, "receivables": 3125000000.0, "inventory": 1384000000.0, "current_assets": 12147000000.0, "ppe_net": 5160000000.0, "ppe_including_rou": null, "right_of_use_assets": 1638000000.0, "goodwill": 12732000000.0, "intangibles": 2513000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 25532000000.0, "total_assets": 37679000000.0, "accounts_payable": 6686000000.0, "debt_current": 95000000.0, "long_term_debt": 7190000000.0, "lease_liabilities_current": 253000000.0, "lease_liabilities_noncurrent": 1513000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 12303000000.0, "noncurrent_liabilities": 13439000000.0, "total_liabilities": 25742000000.0, "equity_parent": 11784000000.0, "retained_earnings": 4571000000.0, "nci": 153000000.0, "equity_total": 11937000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "receivables": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "inventory": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "current_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "ppe_net": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "right_of_use_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "goodwill": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "intangibles": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "noncurrent_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "total_assets": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "accounts_payable": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "debt_current": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "long_term_debt": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "lease_liabilities_current": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "current_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "total_liabilities": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "equity_parent": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "retained_earnings": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "nci": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "equity_total": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 1166000000.0, "cfi": -2037000000.0, "cff": 973000000.0, "capex": null, "capex_intangibles": 92000000.0, "d_and_a": null, "d_and_a_and_impairment": 675000000.0, "depreciation": null, "amortisation": null, "sbc": 74000000.0, "dividends_paid": 746000000.0, "buybacks": 0.0, "lease_payments": 236000000.0, "interest_paid": 227000000.0, "taxes_paid": 251000000.0 }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "value_sources": { "cfo": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "cfi": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "cff": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "capex_intangibles": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "d_and_a_and_impairment": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "sbc": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "dividends_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "buybacks": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "lease_payments": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "interest_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ], "taxes_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 2447000000.0, "cfi": 66000000.0, "cff": -2256000000.0, "capex": null, "capex_intangibles": 96000000.0, "d_and_a": null, "d_and_a_and_impairment": 720000000.0, "depreciation": null, "amortisation": null, "sbc": 92000000.0, "dividends_paid": 777000000.0, "buybacks": 368000000.0, "lease_payments": 217000000.0, "interest_paid": 247000000.0, "taxes_paid": 234000000.0 }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "value_sources": { "cfo": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "cfi": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "cff": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "capex_intangibles": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "d_and_a_and_impairment": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "sbc": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "dividends_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "buybacks": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "lease_payments": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "interest_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ], "taxes_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 2839000000.0, "cfi": -422000000.0, "cff": -2333000000.0, "capex": null, "capex_intangibles": 94000000.0, "d_and_a": null, "d_and_a_and_impairment": 767000000.0, "depreciation": null, "amortisation": null, "sbc": 101000000.0, "dividends_paid": 802000000.0, "buybacks": 788000000.0, "lease_payments": 236000000.0, "interest_paid": 269000000.0, "taxes_paid": 365000000.0 }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "value_sources": { "cfo": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "cfi": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "cff": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "capex_intangibles": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "d_and_a_and_impairment": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "sbc": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "dividends_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "buybacks": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "lease_payments": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "interest_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ], "taxes_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 3760000000.0, "cfi": -541000000.0, "cff": -2188000000.0, "capex": null, "capex_intangibles": 131000000.0, "d_and_a": null, "d_and_a_and_impairment": 787000000.0, "depreciation": null, "amortisation": null, "sbc": 110000000.0, "dividends_paid": 857000000.0, "buybacks": 561000000.0, "lease_payments": 292000000.0, "interest_paid": 356000000.0, "taxes_paid": 395000000.0 }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "value_sources": { "cfo": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "cfi": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "cff": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "capex_intangibles": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "d_and_a_and_impairment": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "sbc": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "dividends_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "buybacks": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "lease_payments": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "interest_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ], "taxes_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 3925000000.0, "cfi": -5269000000.0, "cff": 695000000.0, "capex": null, "capex_intangibles": 173000000.0, "d_and_a": null, "d_and_a_and_impairment": 1097000000.0, "depreciation": null, "amortisation": null, "sbc": 144000000.0, "dividends_paid": 937000000.0, "buybacks": 555000000.0, "lease_payments": 190000000.0, "interest_paid": 543000000.0, "taxes_paid": 175000000.0 }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "cfi": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "cff": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "capex_intangibles": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "d_and_a_and_impairment": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "sbc": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "dividends_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "buybacks": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "lease_payments": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "interest_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "taxes_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 3432000000.0, "cfi": -541000000.0, "cff": -2774000000.0, "capex": null, "capex_intangibles": 183000000.0, "d_and_a": null, "d_and_a_and_impairment": 1173000000.0, "depreciation": null, "amortisation": null, "sbc": 174000000.0, "dividends_paid": 1027000000.0, "buybacks": 502000000.0, "lease_payments": 187000000.0, "interest_paid": 512000000.0, "taxes_paid": 196000000.0 }, "sources": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "cfi": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "cff": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "capex_intangibles": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "d_and_a_and_impairment": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "sbc": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "dividends_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "buybacks": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "lease_payments": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "interest_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ], "taxes_paid": [ "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2021-12-31", "indexed": "2022-03-30", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2022-12-31", "indexed": "2023-03-30", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2023-12-31", "indexed": "2024-03-18", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2024-12-31", "indexed": "2025-03-04", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:8SVCSVKSGDWMW2QHOH83-2025-12-31-0": { "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": "FY2020 Q4", "item": "cash", "start": null, "end": "2020-12-31", "first": { "value": 2768000000.0, "source": "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" }, "latest": { "value": 2667000000.0, "source": "AFR:8SVCSVKSGDWMW2QHOH83-2022-12-31-0" }, "used": { "value": 2768000000.0, "source": "AFR:8SVCSVKSGDWMW2QHOH83-2021-12-31-0" } }, { "period": "FY2023 Q4", "item": "goodwill_and_intangibles", "start": null, "end": "2023-12-31", "first": { "value": 12099000000.0, "source": "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" }, "latest": { "value": 12099000000.0, "source": "AFR:8SVCSVKSGDWMW2QHOH83-2023-12-31-0" }, "used": { "value": null, "source": "AFR:8SVCSVKSGDWMW2QHOH83-2024-12-31-0" } } ], "withheld": [], "events": [] }