{ "schema": "annalist.dataset/0.1", "company": { "id": "coca-cola-europacific", "name": "Coca-Cola Europacific Partners PLC", "country": "GB", "template": "corporate", "cik": "0001650107", "tickers": [ "CCEP" ], "lei": "549300LTH67W4GWMRF57", "currency": "EUR", "accounting": "IFRS", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "indexed": "2026-03-18" }, "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": "EUR", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "EUR", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "EUR", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "EUR", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "EUR", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "EUR", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "EUR", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "EUR", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "EUR", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "EUR", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "EUR", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "EUR", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "EUR/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "EUR/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": "EUR", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "EUR", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "EUR", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "EUR", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "EUR", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "EUR", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "EUR", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "EUR", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "EUR", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "EUR", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "EUR", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "EUR", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "EUR", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "EUR", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "EUR", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "EUR", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "EUR", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "EUR", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "EUR", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "EUR", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "EUR", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "EUR", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "EUR", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "EUR", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "EUR", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "EUR", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "EUR", "additive": true, "group": "statement" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "EUR", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "EUR", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "EUR", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "EUR", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "EUR", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "EUR", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "EUR", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "EUR", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "EUR", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "EUR", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "EUR", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "EUR", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "EUR", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "EUR", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "EUR", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2019, "start": "2019-01-01", "end": "2019-12-31", "complete": true, "values": { "revenue": 12017000000.0, "cost_of_revenue": 7424000000.0, "gross_profit": 4593000000.0, "rnd": null, "sga": null, "operating_income": 1548000000.0, "interest_expense": 145000000.0, "pretax_income": 1454000000.0, "income_tax": 364000000.0, "net_income_incl_nci": 1090000000.0, "net_income": 1090000000.0, "nci_profit": 0.0, "eps_basic": 2.34, "eps_diluted": 2.32, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "cost_of_revenue": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "gross_profit": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "operating_income": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "interest_expense": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "pretax_income": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "income_tax": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "net_income_incl_nci": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "net_income": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "nci_profit": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "eps_basic": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "eps_diluted": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 10606000000.0, "cost_of_revenue": 6871000000.0, "gross_profit": 3735000000.0, "rnd": null, "sga": null, "operating_income": 813000000.0, "interest_expense": 144000000.0, "pretax_income": 695000000.0, "income_tax": 197000000.0, "net_income_incl_nci": 498000000.0, "net_income": 498000000.0, "nci_profit": 0.0, "eps_basic": 1.09, "eps_diluted": 1.09, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "cost_of_revenue": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "gross_profit": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "operating_income": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "interest_expense": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "pretax_income": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "income_tax": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "net_income_incl_nci": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "net_income": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "nci_profit": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "eps_basic": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "eps_diluted": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 13763000000.0, "cost_of_revenue": 8677000000.0, "gross_profit": 5086000000.0, "rnd": null, "sga": null, "operating_income": 1516000000.0, "interest_expense": 172000000.0, "pretax_income": 1382000000.0, "income_tax": 394000000.0, "net_income_incl_nci": 988000000.0, "net_income": 982000000.0, "nci_profit": 6000000.0, "eps_basic": 2.15, "eps_diluted": 2.15, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "cost_of_revenue": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "gross_profit": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "operating_income": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "interest_expense": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "pretax_income": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "income_tax": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "net_income_incl_nci": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "net_income": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "nci_profit": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "eps_basic": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "eps_diluted": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 17320000000.0, "cost_of_revenue": 11096000000.0, "gross_profit": 6224000000.0, "rnd": null, "sga": null, "operating_income": 2086000000.0, "interest_expense": 181000000.0, "pretax_income": 1957000000.0, "income_tax": 436000000.0, "net_income_incl_nci": 1521000000.0, "net_income": 1508000000.0, "nci_profit": 13000000.0, "eps_basic": 3.3, "eps_diluted": 3.29, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "cost_of_revenue": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "gross_profit": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "operating_income": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "interest_expense": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "pretax_income": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "income_tax": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "net_income_incl_nci": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "net_income": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "nci_profit": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "eps_basic": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "eps_diluted": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 18302000000.0, "cost_of_revenue": 11582000000.0, "gross_profit": 6720000000.0, "rnd": null, "sga": null, "operating_income": 2339000000.0, "interest_expense": 185000000.0, "pretax_income": 2203000000.0, "income_tax": 534000000.0, "net_income_incl_nci": 1669000000.0, "net_income": 1669000000.0, "nci_profit": 0.0, "eps_basic": 3.64, "eps_diluted": 3.63, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "cost_of_revenue": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "gross_profit": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "operating_income": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "interest_expense": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "pretax_income": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "income_tax": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "net_income": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "nci_profit": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "eps_basic": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "eps_diluted": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 20438000000.0, "cost_of_revenue": 13227000000.0, "gross_profit": 7211000000.0, "rnd": null, "sga": null, "operating_income": 2132000000.0, "interest_expense": 272000000.0, "pretax_income": 1936000000.0, "income_tax": 492000000.0, "net_income_incl_nci": 1444000000.0, "net_income": 1418000000.0, "nci_profit": 26000000.0, "eps_basic": 3.08, "eps_diluted": 3.08, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "cost_of_revenue": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "gross_profit": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "operating_income": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "interest_expense": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "pretax_income": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "income_tax": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "net_income": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "nci_profit": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "eps_basic": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "eps_diluted": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 20901000000.0, "cost_of_revenue": 13461000000.0, "gross_profit": 7440000000.0, "rnd": null, "sga": null, "operating_income": 2793000000.0, "interest_expense": 306000000.0, "pretax_income": 2569000000.0, "income_tax": 590000000.0, "net_income_incl_nci": 1979000000.0, "net_income": 1942000000.0, "nci_profit": 37000000.0, "eps_basic": 4.26, "eps_diluted": 4.26, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "cost_of_revenue": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "gross_profit": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "operating_income": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "interest_expense": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "pretax_income": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "income_tax": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "net_income": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "nci_profit": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "eps_basic": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "eps_diluted": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2019 Q4", "date": "2019-12-31", "values": { "cash": 316000000.0, "receivables": 1669000000.0, "inventory": 723000000.0, "current_assets": 3103000000.0, "ppe_net": 4205000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 2520000000.0, "intangibles": 8506000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 15582000000.0, "total_assets": 18685000000.0, "accounts_payable": 2785000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 799000000.0, "borrowings_and_leases_noncurrent": 5622000000.0, "current_liabilities": 4115000000.0, "noncurrent_liabilities": 8414000000.0, "total_liabilities": 12529000000.0, "equity_parent": 6156000000.0, "retained_earnings": 6135000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 18685000000.0 }, "sources": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "value_sources": { "cash": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "receivables": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "inventory": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "current_assets": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "ppe_net": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "goodwill": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "intangibles": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "noncurrent_assets": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "total_assets": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "accounts_payable": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "current_liabilities": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "total_liabilities": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "equity_parent": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "retained_earnings": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ], "liabilities_and_equity": [ "AFR:549300LTH67W4GWMRF57-2020-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 1523000000.0, "receivables": 1439000000.0, "inventory": 681000000.0, "current_assets": 4076000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 2517000000.0, "intangibles": 8414000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 15161000000.0, "total_assets": 19237000000.0, "accounts_payable": null, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 805000000.0, "borrowings_and_leases_noncurrent": 6382000000.0, "current_liabilities": 4140000000.0, "noncurrent_liabilities": 9072000000.0, "total_liabilities": 13212000000.0, "equity_parent": 6025000000.0, "retained_earnings": 6078000000.0, "nci": 0.0, "equity_total": 6025000000.0, "liabilities_and_equity": 19237000000.0 }, "sources": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "value_sources": { "cash": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "receivables": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "inventory": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "current_assets": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "goodwill": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "intangibles": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "noncurrent_assets": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "total_assets": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "current_liabilities": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "total_liabilities": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "equity_parent": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "retained_earnings": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "nci": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "equity_total": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "liabilities_and_equity": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 1407000000.0, "receivables": 2305000000.0, "inventory": 1157000000.0, "current_assets": 5760000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 4623000000.0, "intangibles": 12639000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 23330000000.0, "total_assets": 29090000000.0, "accounts_payable": null, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 1350000000.0, "borrowings_and_leases_noncurrent": 11790000000.0, "current_liabilities": 6093000000.0, "noncurrent_liabilities": 15787000000.0, "total_liabilities": 21880000000.0, "equity_parent": 7033000000.0, "retained_earnings": 6677000000.0, "nci": 177000000.0, "equity_total": 7210000000.0, "liabilities_and_equity": 29090000000.0 }, "sources": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "value_sources": { "cash": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "receivables": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "inventory": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "current_assets": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "goodwill": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "intangibles": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "noncurrent_assets": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "total_assets": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "current_liabilities": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "total_liabilities": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "equity_parent": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "retained_earnings": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "nci": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "equity_total": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "liabilities_and_equity": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 1387000000.0, "receivables": 2466000000.0, "inventory": 1380000000.0, "current_assets": 6543000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 4600000000.0, "intangibles": 12505000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 22770000000.0, "total_assets": 29313000000.0, "accounts_payable": null, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 1336000000.0, "borrowings_and_leases_noncurrent": 10571000000.0, "current_liabilities": 7313000000.0, "noncurrent_liabilities": 14553000000.0, "total_liabilities": 21866000000.0, "equity_parent": 7447000000.0, "retained_earnings": 7428000000.0, "nci": 0.0, "equity_total": 7447000000.0, "liabilities_and_equity": 29313000000.0 }, "sources": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "value_sources": { "cash": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "receivables": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "inventory": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "current_assets": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "goodwill": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "intangibles": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "noncurrent_assets": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "total_assets": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "current_liabilities": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "total_liabilities": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "equity_parent": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "retained_earnings": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "nci": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "equity_total": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "liabilities_and_equity": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 1419000000.0, "receivables": 2547000000.0, "inventory": 1356000000.0, "current_assets": 6605000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 4514000000.0, "intangibles": 12395000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 22649000000.0, "total_assets": 29254000000.0, "accounts_payable": null, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 1300000000.0, "borrowings_and_leases_noncurrent": 10096000000.0, "current_liabilities": 7278000000.0, "noncurrent_liabilities": 14000000000.0, "total_liabilities": 21278000000.0, "equity_parent": 7976000000.0, "retained_earnings": 8231000000.0, "nci": 0.0, "equity_total": 7976000000.0, "liabilities_and_equity": 29254000000.0 }, "sources": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "receivables": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "inventory": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "current_assets": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "goodwill": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "intangibles": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "noncurrent_assets": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "total_assets": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "current_liabilities": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "total_liabilities": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "equity_parent": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "retained_earnings": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "nci": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "equity_total": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "liabilities_and_equity": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 1563000000.0, "receivables": 2564000000.0, "inventory": 1608000000.0, "current_assets": 6638000000.0, "ppe_net": null, "ppe_including_rou": 6434000000.0, "right_of_use_assets": null, "goodwill": 4687000000.0, "intangibles": 12749000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 24462000000.0, "total_assets": 31100000000.0, "accounts_payable": null, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 1391000000.0, "borrowings_and_leases_noncurrent": 9940000000.0, "current_liabilities": 8149000000.0, "noncurrent_liabilities": 13966000000.0, "total_liabilities": 22115000000.0, "equity_parent": 8489000000.0, "retained_earnings": 8802000000.0, "nci": 496000000.0, "equity_total": 8985000000.0, "liabilities_and_equity": 31100000000.0 }, "sources": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "receivables": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "inventory": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "current_assets": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "ppe_including_rou": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "goodwill": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "intangibles": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "noncurrent_assets": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "total_assets": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "current_liabilities": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "total_liabilities": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "equity_parent": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "retained_earnings": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "nci": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "equity_total": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "liabilities_and_equity": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 918000000.0, "receivables": 2685000000.0, "inventory": 1547000000.0, "current_assets": 6079000000.0, "ppe_net": null, "ppe_including_rou": 6155000000.0, "right_of_use_assets": null, "goodwill": 4536000000.0, "intangibles": 12490000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 23793000000.0, "total_assets": 29872000000.0, "accounts_payable": null, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 470000000.0, "borrowings_and_leases_noncurrent": 10224000000.0, "current_liabilities": 7585000000.0, "noncurrent_liabilities": 13984000000.0, "total_liabilities": 21569000000.0, "equity_parent": 7835000000.0, "retained_earnings": 8820000000.0, "nci": 468000000.0, "equity_total": 8303000000.0, "liabilities_and_equity": 29872000000.0 }, "sources": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "receivables": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "inventory": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "current_assets": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "ppe_including_rou": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "goodwill": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "intangibles": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "noncurrent_assets": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "total_assets": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "current_liabilities": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "total_liabilities": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "equity_parent": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "retained_earnings": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "nci": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "equity_total": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "liabilities_and_equity": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2019, "start": "2019-01-01", "end": "2019-12-31", "complete": true, "values": { "cfo": 1904000000.0, "cfi": -599000000.0, "cff": -1302000000.0, "capex": 506000000.0, "capex_intangibles": 96000000.0, "d_and_a": 639000000.0, "d_and_a_and_impairment": null, "depreciation": 587000000.0, "amortisation": 52000000.0, "sbc": 15000000.0, "dividends_paid": 574000000.0, "buybacks": 1005000000.0, "lease_payments": 128000000.0, "interest_paid": 86000000.0, "taxes_paid": 270000000.0 }, "sources": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "cfi": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "cff": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "capex": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "capex_intangibles": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "depreciation": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "amortisation": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "sbc": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "dividends_paid": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "buybacks": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "lease_payments": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "interest_paid": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "taxes_paid": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ], "d_and_a": [ "AFR:549300LTH67W4GWMRF57-2021-12-31-0" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 1490000000.0, "cfi": -370000000.0, "cff": 100000000.0, "capex": 348000000.0, "capex_intangibles": 60000000.0, "d_and_a": 727000000.0, "d_and_a_and_impairment": null, "depreciation": 665000000.0, "amortisation": 62000000.0, "sbc": 14000000.0, "dividends_paid": 386000000.0, "buybacks": 129000000.0, "lease_payments": 116000000.0, "interest_paid": 91000000.0, "taxes_paid": 273000000.0 }, "sources": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "cfi": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "cff": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "capex": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "capex_intangibles": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "depreciation": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "amortisation": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "sbc": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "dividends_paid": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "buybacks": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "lease_payments": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "interest_paid": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "taxes_paid": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ], "d_and_a": [ "AFR:549300LTH67W4GWMRF57-2022-12-31-0" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 2117000000.0, "cfi": -5605000000.0, "cff": 3289000000.0, "capex": 349000000.0, "capex_intangibles": 97000000.0, "d_and_a": 782000000.0, "d_and_a_and_impairment": null, "depreciation": 693000000.0, "amortisation": 89000000.0, "sbc": 16000000.0, "dividends_paid": 638000000.0, "buybacks": null, "lease_payments": 139000000.0, "interest_paid": 97000000.0, "taxes_paid": 306000000.0 }, "sources": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "cfi": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "cff": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "capex": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "capex_intangibles": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "depreciation": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "amortisation": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "sbc": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "dividends_paid": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "lease_payments": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "interest_paid": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "taxes_paid": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ], "d_and_a": [ "AFR:549300LTH67W4GWMRF57-2023-12-31-0" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 2932000000.0, "cfi": -645000000.0, "cff": -2276000000.0, "capex": 500000000.0, "capex_intangibles": 103000000.0, "d_and_a": 816000000.0, "d_and_a_and_impairment": null, "depreciation": 715000000.0, "amortisation": 101000000.0, "sbc": 33000000.0, "dividends_paid": 763000000.0, "buybacks": null, "lease_payments": 153000000.0, "interest_paid": 130000000.0, "taxes_paid": 415000000.0 }, "sources": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "cfi": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "cff": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "capex": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "capex_intangibles": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "depreciation": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "amortisation": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "sbc": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "dividends_paid": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "lease_payments": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "interest_paid": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "taxes_paid": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ], "d_and_a": [ "AFR:549300LTH67W4GWMRF57-2024-12-31-0" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 2806000000.0, "cfi": -937000000.0, "cff": -1822000000.0, "capex": 672000000.0, "capex_intangibles": 140000000.0, "d_and_a": 792000000.0, "d_and_a_and_impairment": null, "depreciation": 653000000.0, "amortisation": 139000000.0, "sbc": 57000000.0, "dividends_paid": 841000000.0, "buybacks": 0.0, "lease_payments": 148000000.0, "interest_paid": 182000000.0, "taxes_paid": 509000000.0 }, "sources": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "cfi": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "cff": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "capex": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "capex_intangibles": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "depreciation": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "amortisation": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "sbc": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "dividends_paid": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "buybacks": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "lease_payments": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "interest_paid": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "taxes_paid": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "d_and_a": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 3061000000.0, "cfi": -1957000000.0, "cff": -973000000.0, "capex": 791000000.0, "capex_intangibles": 148000000.0, "d_and_a": 933000000.0, "d_and_a_and_impairment": null, "depreciation": 751000000.0, "amortisation": 182000000.0, "sbc": 45000000.0, "dividends_paid": 910000000.0, "buybacks": 0.0, "lease_payments": 157000000.0, "interest_paid": 249000000.0, "taxes_paid": 561000000.0 }, "sources": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "cfi": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "cff": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "capex": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "capex_intangibles": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "depreciation": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "amortisation": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "sbc": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "dividends_paid": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "buybacks": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "lease_payments": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "interest_paid": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "taxes_paid": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "d_and_a": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 2953000000.0, "cfi": -632000000.0, "cff": -2890000000.0, "capex": 750000000.0, "capex_intangibles": 200000000.0, "d_and_a": 923000000.0, "d_and_a_and_impairment": null, "depreciation": 771000000.0, "amortisation": 152000000.0, "sbc": 47000000.0, "dividends_paid": 927000000.0, "buybacks": 40000000.0, "lease_payments": 162000000.0, "interest_paid": 236000000.0, "taxes_paid": 513000000.0 }, "sources": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "cfi": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "cff": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "capex": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "capex_intangibles": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "depreciation": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "amortisation": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "sbc": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "dividends_paid": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "buybacks": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "lease_payments": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "interest_paid": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "taxes_paid": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ], "d_and_a": [ "AFR:549300LTH67W4GWMRF57-2025-12-31-0" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "AFR:549300LTH67W4GWMRF57-2020-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2020-12-31", "indexed": "2021-05-18", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:549300LTH67W4GWMRF57-2021-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2021-12-31", "indexed": "2022-03-16", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:549300LTH67W4GWMRF57-2022-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2022-12-31", "indexed": "2023-03-21", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:549300LTH67W4GWMRF57-2023-12-31-0": { "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:549300LTH67W4GWMRF57-2024-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2024-12-31", "indexed": "2025-04-15", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:549300LTH67W4GWMRF57-2025-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2025-12-31", "indexed": "2026-03-18", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" } }, "restatements": [ { "period": "FY2019 Q4", "item": "equity_total", "start": null, "end": "2019-12-31", "first": { "value": 6156000000.0, "source": "AFR:549300LTH67W4GWMRF57-2021-12-31-0" }, "latest": { "value": 6156000000.0, "source": "AFR:549300LTH67W4GWMRF57-2022-12-31-0" }, "used": { "value": null, "source": "AFR:549300LTH67W4GWMRF57-2020-12-31-0" } }, { "period": "FY2020 Q4", "item": "accounts_payable", "start": null, "end": "2020-12-31", "first": { "value": 2754000000.0, "source": "AFR:549300LTH67W4GWMRF57-2020-12-31-0" }, "latest": { "value": 2754000000.0, "source": "AFR:549300LTH67W4GWMRF57-2020-12-31-0" }, "used": { "value": null, "source": "AFR:549300LTH67W4GWMRF57-2021-12-31-0" } }, { "period": "FY2020 Q4", "item": "ppe_net", "start": null, "end": "2020-12-31", "first": { "value": 3860000000.0, "source": "AFR:549300LTH67W4GWMRF57-2020-12-31-0" }, "latest": { "value": 3860000000.0, "source": "AFR:549300LTH67W4GWMRF57-2020-12-31-0" }, "used": { "value": null, "source": "AFR:549300LTH67W4GWMRF57-2021-12-31-0" } }, { "period": "FY2021", "item": "buybacks", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 0.0, "source": "AFR:549300LTH67W4GWMRF57-2021-12-31-0" }, "latest": { "value": 0.0, "source": "AFR:549300LTH67W4GWMRF57-2022-12-31-0" }, "used": { "value": null, "source": "AFR:549300LTH67W4GWMRF57-2023-12-31-0" } }, { "period": "FY2022", "item": "buybacks", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 0.0, "source": "AFR:549300LTH67W4GWMRF57-2022-12-31-0" }, "latest": { "value": 0.0, "source": "AFR:549300LTH67W4GWMRF57-2022-12-31-0" }, "used": { "value": null, "source": "AFR:549300LTH67W4GWMRF57-2024-12-31-0" } } ], "withheld": [], "events": [] }