{ "schema": "annalist.dataset/0.1", "company": { "id": "british-american-tobacco", "name": "British American Tobacco p.l.c.", "country": "GB", "template": "corporate", "cik": "0001303523", "tickers": [ "BATS" ], "lei": "213800FKA5MF17RJKT63", "currency": "GBP", "accounting": "IFRS", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "indexed": "2026-02-17" }, "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": 2019, "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": 2019, "start": "2019-01-01", "end": "2019-12-31", "complete": true, "values": { "revenue": 25877000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 9016000000.0, "interest_expense": null, "pretax_income": 7912000000.0, "income_tax": 2063000000.0, "net_income_incl_nci": 5849000000.0, "net_income": 5704000000.0, "nci_profit": 145000000.0, "eps_basic": 2.497, "eps_diluted": 2.49, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "operating_income": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "pretax_income": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "income_tax": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "net_income_incl_nci": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "net_income": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "nci_profit": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "eps_basic": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "eps_diluted": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 25776000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 9962000000.0, "interest_expense": null, "pretax_income": 8672000000.0, "income_tax": 2108000000.0, "net_income_incl_nci": 6564000000.0, "net_income": 6400000000.0, "nci_profit": 164000000.0, "eps_basic": 2.8, "eps_diluted": 2.789, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "operating_income": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "pretax_income": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "income_tax": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "net_income_incl_nci": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "net_income": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "nci_profit": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "eps_basic": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "eps_diluted": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 25684000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 10234000000.0, "interest_expense": null, "pretax_income": 9163000000.0, "income_tax": 2189000000.0, "net_income_incl_nci": 6974000000.0, "net_income": 6801000000.0, "nci_profit": 173000000.0, "eps_basic": 2.969, "eps_diluted": 2.956, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "operating_income": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "pretax_income": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "income_tax": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "net_income_incl_nci": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "net_income": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "nci_profit": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "eps_basic": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "eps_diluted": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 27655000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 10523000000.0, "interest_expense": null, "pretax_income": 9324000000.0, "income_tax": 2478000000.0, "net_income_incl_nci": 6846000000.0, "net_income": 6666000000.0, "nci_profit": 180000000.0, "eps_basic": 2.933, "eps_diluted": 2.919, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "operating_income": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "pretax_income": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "income_tax": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "net_income_incl_nci": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "net_income": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "nci_profit": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "eps_basic": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "eps_diluted": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 27283000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -15751000000.0, "interest_expense": null, "pretax_income": -17061000000.0, "income_tax": -2872000000.0, "net_income_incl_nci": -14189000000.0, "net_income": -14367000000.0, "nci_profit": 178000000.0, "eps_basic": -6.466, "eps_diluted": -6.466, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "operating_income": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "pretax_income": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "income_tax": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "net_income": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "nci_profit": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "eps_basic": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "eps_diluted": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 25867000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2736000000.0, "interest_expense": null, "pretax_income": 3538000000.0, "income_tax": 357000000.0, "net_income_incl_nci": 3181000000.0, "net_income": 3068000000.0, "nci_profit": 113000000.0, "eps_basic": 1.367, "eps_diluted": 1.36, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "operating_income": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "pretax_income": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "income_tax": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "net_income": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "nci_profit": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "eps_basic": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "eps_diluted": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 25610000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 9997000000.0, "interest_expense": null, "pretax_income": 9859000000.0, "income_tax": 2094000000.0, "net_income_incl_nci": 7765000000.0, "net_income": 7764000000.0, "nci_profit": 1000000.0, "eps_basic": 3.51, "eps_diluted": 3.491, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "operating_income": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "pretax_income": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "income_tax": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "net_income": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "nci_profit": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "eps_basic": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "eps_diluted": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2019 Q4", "date": "2019-12-31", "values": { "cash": 2526000000.0, "receivables": 4093000000.0, "inventory": 6094000000.0, "current_assets": 13274000000.0, "ppe_net": 5518000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 118787000000.0, "noncurrent_assets": 127731000000.0, "total_assets": 141005000000.0, "accounts_payable": 9727000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 7562000000.0, "borrowings_and_leases_noncurrent": 37804000000.0, "current_liabilities": 18823000000.0, "noncurrent_liabilities": 58022000000.0, "total_liabilities": 76845000000.0, "equity_parent": 63902000000.0, "retained_earnings": 40234000000.0, "nci": 258000000.0, "equity_total": 64160000000.0, "liabilities_and_equity": 141005000000.0 }, "sources": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "value_sources": { "cash": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "receivables": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "inventory": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "current_assets": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "ppe_net": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "noncurrent_assets": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "total_assets": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "accounts_payable": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "borrowings_and_leases_current": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "current_liabilities": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "equity_parent": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "retained_earnings": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "nci": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "equity_total": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "liabilities_and_equity": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "total_liabilities": [ "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ] }, "method": "derived", "value_methods": { "total_liabilities": "derived" } }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 3139000000.0, "receivables": 3721000000.0, "inventory": 5998000000.0, "current_assets": 13612000000.0, "ppe_net": 5060000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 115343000000.0, "noncurrent_assets": 124078000000.0, "total_assets": 137690000000.0, "accounts_payable": 9693000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 4041000000.0, "borrowings_and_leases_noncurrent": 39927000000.0, "current_liabilities": 15478000000.0, "noncurrent_liabilities": 59257000000.0, "total_liabilities": 74735000000.0, "equity_parent": 62673000000.0, "retained_earnings": 42041000000.0, "nci": 282000000.0, "equity_total": 62955000000.0, "liabilities_and_equity": 137690000000.0 }, "sources": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "value_sources": { "cash": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "receivables": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "inventory": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "current_assets": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "ppe_net": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "noncurrent_assets": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "total_assets": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "accounts_payable": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "borrowings_and_leases_current": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "current_liabilities": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "equity_parent": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "retained_earnings": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "nci": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "equity_total": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "liabilities_and_equity": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "total_liabilities": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ] }, "method": "derived", "value_methods": { "total_liabilities": "derived" } }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 2809000000.0, "receivables": 3951000000.0, "inventory": 5279000000.0, "current_assets": 12807000000.0, "ppe_net": 4953000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 115625000000.0, "noncurrent_assets": 124558000000.0, "total_assets": 137365000000.0, "accounts_payable": 9577000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 3992000000.0, "borrowings_and_leases_noncurrent": 35666000000.0, "current_liabilities": 15144000000.0, "noncurrent_liabilities": 54820000000.0, "total_liabilities": 69964000000.0, "equity_parent": 65416000000.0, "retained_earnings": 44212000000.0, "nci": 300000000.0, "equity_total": 67401000000.0, "liabilities_and_equity": 137365000000.0 }, "sources": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "value_sources": { "cash": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "receivables": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "inventory": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "current_assets": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "ppe_net": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "noncurrent_assets": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "total_assets": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "accounts_payable": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "borrowings_and_leases_current": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "current_liabilities": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "equity_parent": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "retained_earnings": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "nci": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "equity_total": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "liabilities_and_equity": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "total_liabilities": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ] }, "method": "derived", "value_methods": { "total_liabilities": "derived" } }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 3446000000.0, "receivables": 4367000000.0, "inventory": 5671000000.0, "current_assets": 15409000000.0, "ppe_net": 4867000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 129075000000.0, "noncurrent_assets": 138137000000.0, "total_assets": 153546000000.0, "accounts_payable": 10449000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 4413000000.0, "borrowings_and_leases_noncurrent": 38726000000.0, "current_liabilities": 17853000000.0, "noncurrent_liabilities": 59983000000.0, "total_liabilities": 77836000000.0, "equity_parent": 73683000000.0, "retained_earnings": 44081000000.0, "nci": 342000000.0, "equity_total": 75710000000.0, "liabilities_and_equity": 153546000000.0 }, "sources": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "value_sources": { "cash": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "receivables": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "inventory": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "current_assets": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "ppe_net": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "noncurrent_assets": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "total_assets": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "accounts_payable": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "borrowings_and_leases_current": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "current_liabilities": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "equity_parent": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "retained_earnings": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "nci": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "equity_total": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "liabilities_and_equity": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "total_liabilities": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ] }, "method": "derived", "value_methods": { "total_liabilities": "derived" } }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 4659000000.0, "receivables": 3621000000.0, "inventory": 4938000000.0, "current_assets": 14186000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 95562000000.0, "noncurrent_assets": 104530000000.0, "total_assets": 118716000000.0, "accounts_payable": 9700000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 4324000000.0, "borrowings_and_leases_noncurrent": 35406000000.0, "current_liabilities": 15673000000.0, "noncurrent_liabilities": 50109000000.0, "total_liabilities": 65782000000.0, "equity_parent": 50881000000.0, "retained_earnings": 24531000000.0, "nci": 368000000.0, "equity_total": 52934000000.0, "liabilities_and_equity": 118716000000.0 }, "sources": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "receivables": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "inventory": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "current_assets": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "noncurrent_assets": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "total_assets": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "accounts_payable": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "borrowings_and_leases_current": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "current_liabilities": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "equity_parent": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "retained_earnings": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "nci": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "equity_total": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "liabilities_and_equity": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "total_liabilities": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ] }, "method": "derived", "value_methods": { "total_liabilities": "derived" } }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 5297000000.0, "receivables": 3604000000.0, "inventory": 4616000000.0, "current_assets": 14294000000.0, "ppe_net": null, "ppe_including_rou": 4379000000.0, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 94276000000.0, "noncurrent_assets": 104605000000.0, "total_assets": 118899000000.0, "accounts_payable": 9550000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 4312000000.0, "borrowings_and_leases_noncurrent": 32638000000.0, "current_liabilities": 18743000000.0, "noncurrent_liabilities": 50161000000.0, "total_liabilities": 68904000000.0, "equity_parent": 47958000000.0, "retained_earnings": 21610000000.0, "nci": 352000000.0, "equity_total": 49995000000.0, "liabilities_and_equity": 118899000000.0 }, "sources": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "receivables": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "inventory": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "current_assets": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "ppe_including_rou": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "noncurrent_assets": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "total_assets": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "accounts_payable": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "borrowings_and_leases_current": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "current_liabilities": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "equity_parent": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "retained_earnings": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "nci": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "equity_total": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "liabilities_and_equity": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "total_liabilities": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ] }, "method": "derived", "value_methods": { "total_liabilities": "derived" } }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 3827000000.0, "receivables": 3802000000.0, "inventory": 4382000000.0, "current_assets": 12684000000.0, "ppe_net": null, "ppe_including_rou": 4483000000.0, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 86934000000.0, "noncurrent_assets": 96606000000.0, "total_assets": 109290000000.0, "accounts_payable": 9328000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 3362000000.0, "borrowings_and_leases_noncurrent": 31708000000.0, "current_liabilities": 14524000000.0, "noncurrent_liabilities": 46621000000.0, "total_liabilities": 61145000000.0, "equity_parent": 46033000000.0, "retained_earnings": 22929000000.0, "nci": 219000000.0, "equity_total": 48145000000.0, "liabilities_and_equity": 109290000000.0 }, "sources": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "receivables": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "inventory": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "current_assets": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "ppe_including_rou": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "noncurrent_assets": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "total_assets": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "accounts_payable": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "borrowings_and_leases_current": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "current_liabilities": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "equity_parent": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "retained_earnings": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "nci": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "equity_total": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "liabilities_and_equity": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "total_liabilities": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ] }, "method": "derived", "value_methods": { "total_liabilities": "derived" } } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2019, "start": "2019-01-01", "end": "2019-12-31", "complete": true, "values": { "cfo": 8996000000.0, "cfi": -639000000.0, "cff": -8593000000.0, "capex": 664000000.0, "capex_intangibles": 151000000.0, "d_and_a": null, "d_and_a_and_impairment": 1512000000.0, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 4598000000.0, "buybacks": 117000000.0, "lease_payments": null, "interest_paid": 1601000000.0, "taxes_paid": null }, "sources": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "cfi": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "cff": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "capex": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "capex_intangibles": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "d_and_a_and_impairment": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "dividends_paid": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "buybacks": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "interest_paid": [ "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 9786000000.0, "cfi": -783000000.0, "cff": -7897000000.0, "capex": 511000000.0, "capex_intangibles": 244000000.0, "d_and_a": null, "d_and_a_and_impairment": 1450000000.0, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 4745000000.0, "buybacks": 0.0, "lease_payments": null, "interest_paid": 1737000000.0, "taxes_paid": null }, "sources": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "cfi": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "cff": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "capex": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "capex_intangibles": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "d_and_a_and_impairment": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "dividends_paid": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "buybacks": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ], "interest_paid": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 9717000000.0, "cfi": -1140000000.0, "cff": -8749000000.0, "capex": 527000000.0, "capex_intangibles": 218000000.0, "d_and_a": null, "d_and_a_and_impairment": 1076000000.0, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 4904000000.0, "buybacks": 0.0, "lease_payments": null, "interest_paid": 1479000000.0, "taxes_paid": null }, "sources": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "cfi": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "cff": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "capex": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "capex_intangibles": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "d_and_a_and_impairment": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "dividends_paid": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "buybacks": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ], "interest_paid": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 10394000000.0, "cfi": -705000000.0, "cff": -8878000000.0, "capex": 523000000.0, "capex_intangibles": 133000000.0, "d_and_a": null, "d_and_a_and_impairment": 1305000000.0, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 4915000000.0, "buybacks": 2012000000.0, "lease_payments": null, "interest_paid": 1578000000.0, "taxes_paid": 2537000000.0 }, "sources": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "cfi": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "cff": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "capex": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "capex_intangibles": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "d_and_a_and_impairment": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "dividends_paid": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "buybacks": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "interest_paid": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ], "taxes_paid": [ "AFR:213800FKA5MF17RJKT63-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 10714000000.0, "cfi": -296000000.0, "cff": -9314000000.0, "capex": 460000000.0, "capex_intangibles": 141000000.0, "d_and_a": null, "d_and_a_and_impairment": 28614000000.0, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 5055000000.0, "buybacks": 0.0, "lease_payments": null, "interest_paid": 1682000000.0, "taxes_paid": 2622000000.0 }, "sources": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "cfi": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "cff": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "capex": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "capex_intangibles": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "d_and_a_and_impairment": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "dividends_paid": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "buybacks": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "interest_paid": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "taxes_paid": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 10125000000.0, "cfi": 1375000000.0, "cff": -10632000000.0, "capex": 486000000.0, "capex_intangibles": 122000000.0, "d_and_a": null, "d_and_a_and_impairment": 3101000000.0, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 5213000000.0, "buybacks": 698000000.0, "lease_payments": null, "interest_paid": 1703000000.0, "taxes_paid": 1854000000.0 }, "sources": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "cfi": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "cff": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "capex": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "capex_intangibles": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "d_and_a_and_impairment": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "dividends_paid": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "buybacks": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "interest_paid": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "taxes_paid": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 6342000000.0, "cfi": 1387000000.0, "cff": -8762000000.0, "capex": 551000000.0, "capex_intangibles": 153000000.0, "d_and_a": null, "d_and_a_and_impairment": 2547000000.0, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 5238000000.0, "buybacks": 1112000000.0, "lease_payments": null, "interest_paid": 1631000000.0, "taxes_paid": 2926000000.0 }, "sources": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "cfi": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "cff": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "capex": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "capex_intangibles": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "d_and_a_and_impairment": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "dividends_paid": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "buybacks": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "interest_paid": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ], "taxes_paid": [ "AFR:213800FKA5MF17RJKT63-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AFR:213800FKA5MF17RJKT63-2020-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2020-12-31", "indexed": "2021-06-17", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:213800FKA5MF17RJKT63-2021-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2021-12-31", "indexed": "2022-03-15", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:213800FKA5MF17RJKT63-2022-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2022-12-31", "indexed": "2023-03-07", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:213800FKA5MF17RJKT63-2023-12-31-0": { "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:213800FKA5MF17RJKT63-2024-12-31-0": { "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:213800FKA5MF17RJKT63-2025-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2025-12-31", "indexed": "2026-02-17", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" } }, "restatements": [ { "period": "FY2020", "item": "buybacks", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 18000000.0, "source": "AFR:213800FKA5MF17RJKT63-2020-12-31-0" }, "latest": { "value": 0.0, "source": "AFR:213800FKA5MF17RJKT63-2022-12-31-0" }, "used": { "value": 0.0, "source": "AFR:213800FKA5MF17RJKT63-2022-12-31-0" } }, { "period": "FY2021", "item": "buybacks", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 82000000.0, "source": "AFR:213800FKA5MF17RJKT63-2021-12-31-0" }, "latest": { "value": 0.0, "source": "AFR:213800FKA5MF17RJKT63-2023-12-31-0" }, "used": { "value": 0.0, "source": "AFR:213800FKA5MF17RJKT63-2023-12-31-0" } }, { "period": "FY2022", "item": "d_and_a", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1305000000.0, "source": "AFR:213800FKA5MF17RJKT63-2022-12-31-0" }, "latest": { "value": 1305000000.0, "source": "AFR:213800FKA5MF17RJKT63-2023-12-31-0" }, "used": { "value": null, "source": "AFR:213800FKA5MF17RJKT63-2024-12-31-0" } }, { "period": "FY2022", "item": "interest_expense", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1641000000.0, "source": "AFR:213800FKA5MF17RJKT63-2022-12-31-0" }, "latest": { "value": 1641000000.0, "source": "AFR:213800FKA5MF17RJKT63-2023-12-31-0" }, "used": { "value": null, "source": "AFR:213800FKA5MF17RJKT63-2024-12-31-0" } }, { "period": "FY2023", "item": "d_and_a", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 28614000000.0, "source": "AFR:213800FKA5MF17RJKT63-2023-12-31-0" }, "latest": { "value": 28614000000.0, "source": "AFR:213800FKA5MF17RJKT63-2023-12-31-0" }, "used": { "value": null, "source": "AFR:213800FKA5MF17RJKT63-2025-12-31-0" } }, { "period": "FY2023", "item": "interest_expense", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1895000000.0, "source": "AFR:213800FKA5MF17RJKT63-2023-12-31-0" }, "latest": { "value": 1895000000.0, "source": "AFR:213800FKA5MF17RJKT63-2023-12-31-0" }, "used": { "value": null, "source": "AFR:213800FKA5MF17RJKT63-2025-12-31-0" } }, { "period": "FY2023 Q4", "item": "ppe_net", "start": null, "end": "2023-12-31", "first": { "value": 4583000000.0, "source": "AFR:213800FKA5MF17RJKT63-2023-12-31-0" }, "latest": { "value": 4583000000.0, "source": "AFR:213800FKA5MF17RJKT63-2023-12-31-0" }, "used": { "value": null, "source": "AFR:213800FKA5MF17RJKT63-2024-12-31-0" } } ], "withheld": [ { "table": "cf_annual", "period": "FY2020", "item": "d_and_a", "value": 1450000000.0, "sources": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0", "AFR:213800FKA5MF17RJKT63-2020-12-31-0" ], "reason": "the document gives it as a wider line" }, { "table": "cf_annual", "period": "FY2021", "item": "d_and_a", "value": 1076000000.0, "sources": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0", "AFR:213800FKA5MF17RJKT63-2021-12-31-0" ], "reason": "the document gives it as a wider line" }, { "table": "pl_annual", "period": "FY2020", "item": "interest_expense", "value": 1745000000.0, "sources": [ "AFR:213800FKA5MF17RJKT63-2022-12-31-0", "20-F:0001303523-23-000012" ], "reason": "another official report of the company gives it differently" }, { "table": "pl_annual", "period": "FY2021", "item": "interest_expense", "value": 1486000000.0, "sources": [ "AFR:213800FKA5MF17RJKT63-2023-12-31-0", "20-F:0001303523-24-000024" ], "reason": "another official report of the company gives it differently" } ], "events": [] }