{ "schema": "annalist.dataset/0.1", "company": { "id": "gsk", "name": "GSK plc", "country": "GB", "template": "corporate", "cik": "0001131399", "tickers": [ "GSK" ], "lei": "5493000HZTVUYLO1D793", "currency": "GBP", "accounting": "IFRS", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "indexed": "2026-03-10" }, "conventions": { "amounts": "in the presentation currency of the annual report, as reported, not scaled; per-share items in that currency per share; share counts in shares", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "FY is the fiscal year that ends in that calendar year; start and end dates are given for every period", "periods": "fiscal years only; each annual report gives its own year and the year before", "restatements": "each value comes from the latest annual report that gives the period; other different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across the years", "withheld": "a value that contradicts the definition of its item, or that another official report of the company gives differently, is withheld: it is empty and listed in withheld with its reason and sources. So is a gross profit that revenue less cost of sales does not give, and a cost of sales that a report gives without gross profit", "source_ids": "AFR:--: the annual financial report filed with the Financial Conduct Authority; see documents", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2025", "rule": "every fiscal year of the annual reports since 2021, in the presentation currency of the latest report" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "GBP", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "GBP", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "GBP", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "GBP", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "GBP", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "GBP", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "GBP", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "GBP", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "GBP", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "GBP", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "GBP", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "GBP", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "GBP/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "GBP/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "GBP", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "GBP", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "GBP", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "GBP", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "GBP", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "GBP", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "GBP", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "GBP", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "GBP", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "GBP", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "GBP", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "GBP", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "GBP", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "GBP", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "GBP", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "GBP", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "GBP", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "GBP", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "GBP", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "GBP", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "GBP", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "GBP", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "GBP", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "GBP", "additive": true, "group": "statement" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "GBP", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "GBP", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "GBP", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "GBP", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "GBP", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "GBP", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "GBP", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "GBP", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "GBP", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "GBP", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "GBP", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "GBP", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "GBP", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "GBP", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "GBP", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 24354000000.0, "cost_of_revenue": 7929000000.0, "gross_profit": 16425000000.0, "rnd": 4793000000.0, "sga": 7437000000.0, "operating_income": 5979000000.0, "interest_expense": 874000000.0, "pretax_income": 5170000000.0, "income_tax": 67000000.0, "net_income_incl_nci": 6388000000.0, "net_income": 5749000000.0, "nci_profit": 639000000.0, "eps_basic": 1.444, "eps_diluted": 1.426, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "value_sources": { "revenue": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "cost_of_revenue": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "gross_profit": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "rnd": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "sga": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "operating_income": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "interest_expense": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "pretax_income": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "income_tax": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "net_income_incl_nci": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "net_income": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "nci_profit": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "eps_basic": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "eps_diluted": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 24696000000.0, "cost_of_revenue": 8163000000.0, "gross_profit": 16533000000.0, "rnd": 5019000000.0, "sga": 7070000000.0, "operating_income": 4357000000.0, "interest_expense": 769000000.0, "pretax_income": 3599000000.0, "income_tax": 83000000.0, "net_income_incl_nci": 5096000000.0, "net_income": 4385000000.0, "nci_profit": 711000000.0, "eps_basic": 1.096, "eps_diluted": 1.082, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "value_sources": { "revenue": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "cost_of_revenue": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "gross_profit": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "rnd": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "sga": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "operating_income": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "interest_expense": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "pretax_income": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "income_tax": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "net_income_incl_nci": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "net_income": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "nci_profit": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "eps_basic": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "eps_diluted": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 29324000000.0, "cost_of_revenue": 9554000000.0, "gross_profit": 19770000000.0, "rnd": 5488000000.0, "sga": 8372000000.0, "operating_income": 6433000000.0, "interest_expense": 879000000.0, "pretax_income": 5628000000.0, "income_tax": 707000000.0, "net_income_incl_nci": 15621000000.0, "net_income": 14956000000.0, "nci_profit": 665000000.0, "eps_basic": 3.714, "eps_diluted": 3.662, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "value_sources": { "revenue": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "cost_of_revenue": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "gross_profit": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "rnd": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "sga": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "operating_income": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "interest_expense": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "pretax_income": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "income_tax": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "net_income_incl_nci": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "net_income": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "nci_profit": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "eps_basic": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "eps_diluted": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 30328000000.0, "cost_of_revenue": 8565000000.0, "gross_profit": 21763000000.0, "rnd": 6223000000.0, "sga": 9385000000.0, "operating_income": 6745000000.0, "interest_expense": 792000000.0, "pretax_income": 6064000000.0, "income_tax": 756000000.0, "net_income_incl_nci": 5308000000.0, "net_income": 4928000000.0, "nci_profit": 380000000.0, "eps_basic": 1.216, "eps_diluted": 1.199, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "cost_of_revenue": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "gross_profit": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "rnd": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "sga": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "operating_income": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "interest_expense": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "pretax_income": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "income_tax": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "net_income": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "nci_profit": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "eps_basic": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "eps_diluted": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 31376000000.0, "cost_of_revenue": 9048000000.0, "gross_profit": 22328000000.0, "rnd": 6401000000.0, "sga": 11015000000.0, "operating_income": 4021000000.0, "interest_expense": 669000000.0, "pretax_income": 3477000000.0, "income_tax": 526000000.0, "net_income_incl_nci": 2951000000.0, "net_income": 2575000000.0, "nci_profit": 376000000.0, "eps_basic": 0.632, "eps_diluted": 0.622, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "cost_of_revenue": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "gross_profit": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "rnd": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "sga": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "operating_income": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "interest_expense": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "pretax_income": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "income_tax": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "net_income": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "nci_profit": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "eps_basic": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "eps_diluted": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 32667000000.0, "cost_of_revenue": 9017000000.0, "gross_profit": 23650000000.0, "rnd": 7525000000.0, "sga": 9088000000.0, "operating_income": 7932000000.0, "interest_expense": 701000000.0, "pretax_income": 7401000000.0, "income_tax": 1112000000.0, "net_income_incl_nci": 6289000000.0, "net_income": 5716000000.0, "nci_profit": 573000000.0, "eps_basic": 1.411, "eps_diluted": 1.388, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "cost_of_revenue": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "gross_profit": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "rnd": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "sga": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "operating_income": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "interest_expense": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "pretax_income": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "income_tax": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "net_income": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "nci_profit": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "eps_basic": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "eps_diluted": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 6292000000.0, "receivables": 6952000000.0, "inventory": 5996000000.0, "current_assets": 20247000000.0, "ppe_net": 10176000000.0, "ppe_including_rou": null, "right_of_use_assets": 830000000.0, "goodwill": 10597000000.0, "intangibles": 29824000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 60184000000.0, "total_assets": 80431000000.0, "accounts_payable": 15840000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 3725000000.0, "borrowings_and_leases_noncurrent": 23425000000.0, "current_liabilities": 22148000000.0, "noncurrent_liabilities": 37475000000.0, "total_liabilities": 59623000000.0, "equity_parent": 14587000000.0, "retained_earnings": 6755000000.0, "nci": 6221000000.0, "equity_total": 20808000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "value_sources": { "cash": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "receivables": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "inventory": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "current_assets": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "ppe_net": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "right_of_use_assets": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "goodwill": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "intangibles": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "noncurrent_assets": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "total_assets": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "accounts_payable": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "borrowings_and_leases_current": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "current_liabilities": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "noncurrent_liabilities": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "total_liabilities": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "equity_parent": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "retained_earnings": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "nci": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ], "equity_total": [ "AFR:5493000HZTVUYLO1D793-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 4274000000.0, "receivables": 7860000000.0, "inventory": 5783000000.0, "current_assets": 18674000000.0, "ppe_net": 9932000000.0, "ppe_including_rou": null, "right_of_use_assets": 740000000.0, "goodwill": 10552000000.0, "intangibles": 30079000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 60429000000.0, "total_assets": 79103000000.0, "accounts_payable": 17554000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 3601000000.0, "borrowings_and_leases_noncurrent": 20572000000.0, "current_liabilities": 23670000000.0, "noncurrent_liabilities": 34091000000.0, "total_liabilities": 57761000000.0, "equity_parent": 15055000000.0, "retained_earnings": 7944000000.0, "nci": 6287000000.0, "equity_total": 21342000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "value_sources": { "cash": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "receivables": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "inventory": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "current_assets": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "ppe_net": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "right_of_use_assets": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "goodwill": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "intangibles": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "noncurrent_assets": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "total_assets": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "accounts_payable": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "borrowings_and_leases_current": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "current_liabilities": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "noncurrent_liabilities": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "total_liabilities": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "equity_parent": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "retained_earnings": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "nci": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "equity_total": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 3723000000.0, "receivables": 7053000000.0, "inventory": 5146000000.0, "current_assets": 20769000000.0, "ppe_net": 8933000000.0, "ppe_including_rou": null, "right_of_use_assets": 687000000.0, "goodwill": 7046000000.0, "intangibles": 14318000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 39377000000.0, "total_assets": 60146000000.0, "accounts_payable": 16263000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 3952000000.0, "borrowings_and_leases_noncurrent": 17035000000.0, "current_liabilities": 22810000000.0, "noncurrent_liabilities": 27240000000.0, "total_liabilities": 50050000000.0, "equity_parent": 10598000000.0, "retained_earnings": 4363000000.0, "nci": -502000000.0, "equity_total": 10096000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "value_sources": { "cash": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "receivables": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "inventory": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "current_assets": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "ppe_net": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "right_of_use_assets": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "goodwill": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "intangibles": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "noncurrent_assets": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "total_assets": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "accounts_payable": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "borrowings_and_leases_current": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "current_liabilities": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "noncurrent_liabilities": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "total_liabilities": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "equity_parent": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "retained_earnings": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "nci": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "equity_total": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 2936000000.0, "receivables": 7385000000.0, "inventory": 5498000000.0, "current_assets": 18644000000.0, "ppe_net": 9020000000.0, "ppe_including_rou": null, "right_of_use_assets": 937000000.0, "goodwill": 6811000000.0, "intangibles": 14768000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 40361000000.0, "total_assets": 59005000000.0, "accounts_payable": 15844000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 2813000000.0, "borrowings_and_leases_noncurrent": 15205000000.0, "current_liabilities": 21068000000.0, "noncurrent_liabilities": 25142000000.0, "total_liabilities": 46210000000.0, "equity_parent": 13347000000.0, "retained_earnings": 7239000000.0, "nci": -552000000.0, "equity_total": 12795000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "receivables": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "inventory": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "current_assets": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "ppe_net": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "right_of_use_assets": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "goodwill": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "intangibles": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "noncurrent_assets": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "total_assets": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "accounts_payable": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "borrowings_and_leases_current": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "current_liabilities": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "noncurrent_liabilities": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "total_liabilities": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "equity_parent": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "retained_earnings": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "nci": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "equity_total": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 3870000000.0, "receivables": 6836000000.0, "inventory": 5669000000.0, "current_assets": 16997000000.0, "ppe_net": 9227000000.0, "ppe_including_rou": null, "right_of_use_assets": 846000000.0, "goodwill": 6982000000.0, "intangibles": 15515000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 42466000000.0, "total_assets": 59463000000.0, "accounts_payable": 15335000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 2349000000.0, "borrowings_and_leases_noncurrent": 14637000000.0, "current_liabilities": 21697000000.0, "noncurrent_liabilities": 24680000000.0, "total_liabilities": 46377000000.0, "equity_parent": 13671000000.0, "retained_earnings": 7796000000.0, "nci": -585000000.0, "equity_total": 13086000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "receivables": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "inventory": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "current_assets": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "ppe_net": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "right_of_use_assets": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "goodwill": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "intangibles": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "noncurrent_assets": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "total_assets": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "accounts_payable": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "borrowings_and_leases_current": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "current_liabilities": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "total_liabilities": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "equity_parent": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "retained_earnings": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "nci": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "equity_total": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 3397000000.0, "receivables": 7471000000.0, "inventory": 5924000000.0, "current_assets": 17510000000.0, "ppe_net": 9322000000.0, "ppe_including_rou": null, "right_of_use_assets": 726000000.0, "goodwill": 7018000000.0, "intangibles": 16748000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 43608000000.0, "total_assets": 61118000000.0, "accounts_payable": 15381000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 3012000000.0, "borrowings_and_leases_noncurrent": 14708000000.0, "current_liabilities": 21391000000.0, "noncurrent_liabilities": 23771000000.0, "total_liabilities": 45162000000.0, "equity_parent": 16377000000.0, "retained_earnings": 10209000000.0, "nci": -421000000.0, "equity_total": 15956000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "receivables": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "inventory": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "current_assets": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "ppe_net": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "right_of_use_assets": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "goodwill": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "intangibles": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "noncurrent_assets": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "total_assets": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "accounts_payable": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "borrowings_and_leases_current": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "current_liabilities": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "total_liabilities": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "equity_parent": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "retained_earnings": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "nci": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "equity_total": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 8441000000.0, "cfi": 2161000000.0, "cff": -10132000000.0, "capex": 989000000.0, "capex_intangibles": 956000000.0, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 3977000000.0, "buybacks": null, "lease_payments": 182000000.0, "interest_paid": 851000000.0, "taxes_paid": null }, "sources": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "value_sources": { "cfo": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "cfi": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "cff": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "capex": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "capex_intangibles": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "dividends_paid": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "lease_payments": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ], "interest_paid": [ "AFR:5493000HZTVUYLO1D793-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 7952000000.0, "cfi": -1777000000.0, "cff": -7589000000.0, "capex": 950000000.0, "capex_intangibles": 1704000000.0, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 3999000000.0, "buybacks": null, "lease_payments": 181000000.0, "interest_paid": 772000000.0, "taxes_paid": null }, "sources": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "value_sources": { "cfo": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "cfi": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "cff": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "capex": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "capex_intangibles": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "dividends_paid": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "lease_payments": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ], "interest_paid": [ "AFR:5493000HZTVUYLO1D793-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 7403000000.0, "cfi": -8772000000.0, "cff": 823000000.0, "capex": 1143000000.0, "capex_intangibles": 1115000000.0, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 3467000000.0, "buybacks": null, "lease_payments": 202000000.0, "interest_paid": 848000000.0, "taxes_paid": 1310000000.0 }, "sources": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "value_sources": { "cfo": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "cfi": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "cff": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "capex": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "capex_intangibles": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "dividends_paid": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "lease_payments": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "interest_paid": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ], "taxes_paid": [ "AFR:5493000HZTVUYLO1D793-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 6768000000.0, "cfi": -1595000000.0, "cff": -5641000000.0, "capex": 1314000000.0, "capex_intangibles": 1030000000.0, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 2247000000.0, "buybacks": 0.0, "lease_payments": 197000000.0, "interest_paid": 766000000.0, "taxes_paid": 1328000000.0 }, "sources": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "cfi": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "cff": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "capex": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "capex_intangibles": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "dividends_paid": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "buybacks": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "lease_payments": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "interest_paid": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "taxes_paid": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 6554000000.0, "cfi": -1229000000.0, "cff": -4726000000.0, "capex": 1399000000.0, "capex_intangibles": 1583000000.0, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 2444000000.0, "buybacks": 0.0, "lease_payments": 226000000.0, "interest_paid": 632000000.0, "taxes_paid": 1307000000.0 }, "sources": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "cfi": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "cff": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "capex": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "capex_intangibles": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "dividends_paid": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "buybacks": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "lease_payments": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "interest_paid": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "taxes_paid": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 7741000000.0, "cfi": -4233000000.0, "cff": -3685000000.0, "capex": 1348000000.0, "capex_intangibles": 1637000000.0, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 2564000000.0, "buybacks": 1377000000.0, "lease_payments": 241000000.0, "interest_paid": 679000000.0, "taxes_paid": 1202000000.0 }, "sources": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "cfi": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "cff": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "capex": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "capex_intangibles": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "dividends_paid": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "buybacks": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "lease_payments": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "interest_paid": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ], "taxes_paid": [ "AFR:5493000HZTVUYLO1D793-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AFR:5493000HZTVUYLO1D793-2021-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2021-12-31", "indexed": "2022-03-08", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:5493000HZTVUYLO1D793-2022-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2022-12-31", "indexed": "2023-03-14", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:5493000HZTVUYLO1D793-2023-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2023-12-31", "indexed": "2024-03-05", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:5493000HZTVUYLO1D793-2024-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2024-12-31", "indexed": "2025-03-04", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:5493000HZTVUYLO1D793-2025-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2025-12-31", "indexed": "2026-03-10", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" } }, "restatements": [ { "period": "FY2020", "item": "capex", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1226000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 989000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 989000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "capex_intangibles", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1013000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 956000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 956000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "cost_of_revenue", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 11704000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 7929000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 7929000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "eps_basic", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1.155, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 1.444, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 1.444, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "eps_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1.141, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 1.426, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 1.426, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "gross_profit", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 22395000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 16425000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 16425000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "income_tax", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 580000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 67000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 67000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "interest_expense", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 892000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 874000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 874000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "interest_paid", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 864000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 851000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 851000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "lease_payments", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 227000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 182000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 182000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "operating_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 7783000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 5979000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 5979000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "pretax_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 6968000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 5170000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 5170000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "revenue", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 34099000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 24354000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 24354000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "rnd", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 5098000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 4793000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 4793000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "sga", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 11456000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 7437000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" }, "used": { "value": 7437000000.0, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2020", "item": "taxes_paid", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1655000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 1655000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "used": { "value": null, "source": "AFR:5493000HZTVUYLO1D793-2022-12-31-0" } }, { "period": "FY2021", "item": "capex", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1172000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 950000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 950000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "capex_intangibles", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1759000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 1704000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 1704000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "cost_of_revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 11603000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 8163000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 8163000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "eps_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 0.876, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 1.096, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 1.096, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "eps_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 0.866, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 1.082, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 1.082, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "gross_profit", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 22511000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 16533000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 16533000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "income_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 346000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 83000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 83000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "interest_expense", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 784000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 769000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 769000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "interest_paid", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 786000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 772000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 772000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "lease_payments", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 215000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 181000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 181000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "operating_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 6201000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 4357000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 4357000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "pretax_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 5442000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 3599000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 3599000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 34114000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 24696000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 24696000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "rnd", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 5278000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 5019000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 5019000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "sga", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 10975000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 7070000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" }, "used": { "value": 7070000000.0, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } }, { "period": "FY2021", "item": "taxes_paid", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1291000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "latest": { "value": 1291000000.0, "source": "AFR:5493000HZTVUYLO1D793-2021-12-31-0" }, "used": { "value": null, "source": "AFR:5493000HZTVUYLO1D793-2023-12-31-0" } } ], "withheld": [], "events": [] }