{ "schema": "annalist.dataset/0.1", "company": { "id": "haleon", "name": "Haleon plc", "country": "GB", "template": "corporate", "cik": "0001900304", "tickers": [ "HLN" ], "lei": "549300PSB3WWEODCUP19", "currency": "GBP", "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": 2021, "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": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 9545000000.0, "cost_of_revenue": 3595000000.0, "gross_profit": 5950000000.0, "rnd": 257000000.0, "sga": 4086000000.0, "operating_income": 1638000000.0, "interest_expense": 19000000.0, "pretax_income": 1636000000.0, "income_tax": 197000000.0, "net_income_incl_nci": 1439000000.0, "net_income": 1390000000.0, "nci_profit": 49000000.0, "eps_basic": 0.151, "eps_diluted": 0.151, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "cost_of_revenue": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "gross_profit": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "rnd": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "sga": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "operating_income": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "interest_expense": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "pretax_income": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "income_tax": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "net_income_incl_nci": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "net_income": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "nci_profit": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "eps_basic": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "eps_diluted": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 10858000000.0, "cost_of_revenue": 4281000000.0, "gross_profit": 6577000000.0, "rnd": 300000000.0, "sga": 4483000000.0, "operating_income": 1825000000.0, "interest_expense": 258000000.0, "pretax_income": 1618000000.0, "income_tax": 499000000.0, "net_income_incl_nci": 1119000000.0, "net_income": 1060000000.0, "nci_profit": 59000000.0, "eps_basic": 0.115, "eps_diluted": 0.115, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "cost_of_revenue": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "gross_profit": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "rnd": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "sga": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "operating_income": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "interest_expense": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "pretax_income": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "income_tax": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "net_income_incl_nci": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "net_income": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "nci_profit": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "eps_basic": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "eps_diluted": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 11302000000.0, "cost_of_revenue": 4555000000.0, "gross_profit": 6747000000.0, "rnd": 311000000.0, "sga": 4413000000.0, "operating_income": 1996000000.0, "interest_expense": 402000000.0, "pretax_income": 1628000000.0, "income_tax": 517000000.0, "net_income_incl_nci": 1111000000.0, "net_income": 1049000000.0, "nci_profit": 62000000.0, "eps_basic": 0.114, "eps_diluted": 0.113, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "cost_of_revenue": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "gross_profit": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "rnd": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "sga": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "operating_income": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "interest_expense": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "pretax_income": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "income_tax": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "net_income": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "nci_profit": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "eps_basic": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "eps_diluted": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 11233000000.0, "cost_of_revenue": 4409000000.0, "gross_profit": 6824000000.0, "rnd": 298000000.0, "sga": 4452000000.0, "operating_income": 2206000000.0, "interest_expense": 384000000.0, "pretax_income": 1910000000.0, "income_tax": 435000000.0, "net_income_incl_nci": 1475000000.0, "net_income": 1442000000.0, "nci_profit": 33000000.0, "eps_basic": 0.158, "eps_diluted": 0.157, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "cost_of_revenue": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "gross_profit": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "rnd": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "sga": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "operating_income": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "interest_expense": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "pretax_income": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "income_tax": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "net_income": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "nci_profit": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "eps_basic": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "eps_diluted": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 11030000000.0, "cost_of_revenue": 3950000000.0, "gross_profit": 7080000000.0, "rnd": 316000000.0, "sga": 4364000000.0, "operating_income": 2412000000.0, "interest_expense": 340000000.0, "pretax_income": 2152000000.0, "income_tax": 472000000.0, "net_income_incl_nci": 1680000000.0, "net_income": 1667000000.0, "nci_profit": 13000000.0, "eps_basic": 0.186, "eps_diluted": 0.185, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "cost_of_revenue": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "gross_profit": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "rnd": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "sga": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "operating_income": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "interest_expense": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "pretax_income": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "income_tax": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "net_income": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "nci_profit": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "eps_basic": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "eps_diluted": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 414000000.0, "receivables": 2207000000.0, "inventory": 951000000.0, "current_assets": 5251000000.0, "ppe_net": 1563000000.0, "ppe_including_rou": null, "right_of_use_assets": 99000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 27195000000.0, "noncurrent_assets": 29200000000.0, "total_assets": 34451000000.0, "accounts_payable": 3002000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 79000000.0, "borrowings_and_leases_noncurrent": 87000000.0, "current_liabilities": 4238000000.0, "noncurrent_liabilities": 3733000000.0, "total_liabilities": 7971000000.0, "equity_parent": 26355000000.0, "retained_earnings": 37538000000.0, "nci": 125000000.0, "equity_total": 26480000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "value_sources": { "cash": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "receivables": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "inventory": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "current_assets": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "ppe_net": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "right_of_use_assets": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "goodwill_and_intangibles": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "noncurrent_assets": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "total_assets": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "accounts_payable": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "current_liabilities": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "total_liabilities": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "equity_parent": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "retained_earnings": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "nci": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ], "equity_total": [ "AFR:549300PSB3WWEODCUP19-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 684000000.0, "receivables": 1881000000.0, "inventory": 1348000000.0, "current_assets": 4059000000.0, "ppe_net": 1757000000.0, "ppe_including_rou": null, "right_of_use_assets": 142000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 28436000000.0, "noncurrent_assets": 30756000000.0, "total_assets": 34815000000.0, "accounts_payable": 3621000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 437000000.0, "borrowings_and_leases_noncurrent": 10003000000.0, "current_liabilities": 4370000000.0, "noncurrent_liabilities": 13988000000.0, "total_liabilities": 18358000000.0, "equity_parent": 16331000000.0, "retained_earnings": 26730000000.0, "nci": 126000000.0, "equity_total": 16457000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "value_sources": { "cash": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "receivables": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "inventory": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "current_assets": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "ppe_net": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "right_of_use_assets": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "goodwill_and_intangibles": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "noncurrent_assets": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "total_assets": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "accounts_payable": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "current_liabilities": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "total_liabilities": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "equity_parent": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "retained_earnings": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "nci": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "equity_total": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 1044000000.0, "receivables": 1856000000.0, "inventory": 1408000000.0, "current_assets": 4818000000.0, "ppe_net": 1780000000.0, "ppe_including_rou": null, "right_of_use_assets": 122000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 26855000000.0, "noncurrent_assets": 29237000000.0, "total_assets": 34055000000.0, "accounts_payable": 3526000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 656000000.0, "borrowings_and_leases_noncurrent": 8800000000.0, "current_liabilities": 4640000000.0, "noncurrent_liabilities": 12686000000.0, "total_liabilities": 17326000000.0, "equity_parent": 16606000000.0, "retained_earnings": 27474000000.0, "nci": 123000000.0, "equity_total": 16729000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "receivables": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "inventory": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "current_assets": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "ppe_net": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "right_of_use_assets": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "goodwill_and_intangibles": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "noncurrent_assets": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "total_assets": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "accounts_payable": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "current_liabilities": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "total_liabilities": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "equity_parent": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "retained_earnings": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "nci": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "equity_total": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 2250000000.0, "receivables": 2055000000.0, "inventory": 1190000000.0, "current_assets": 5718000000.0, "ppe_net": 1809000000.0, "ppe_including_rou": null, "right_of_use_assets": 112000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 26211000000.0, "noncurrent_assets": 28597000000.0, "total_assets": 34315000000.0, "accounts_payable": 3705000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 1487000000.0, "borrowings_and_leases_noncurrent": 8640000000.0, "current_liabilities": 5812000000.0, "noncurrent_liabilities": 12279000000.0, "total_liabilities": 18091000000.0, "equity_parent": 16166000000.0, "retained_earnings": 27272000000.0, "nci": 58000000.0, "equity_total": 16224000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "receivables": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "inventory": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "current_assets": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "ppe_net": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "right_of_use_assets": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "goodwill_and_intangibles": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "noncurrent_assets": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "total_assets": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "accounts_payable": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "current_liabilities": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "total_liabilities": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "equity_parent": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "retained_earnings": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "nci": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "equity_total": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 1324000000.0, "receivables": 2058000000.0, "inventory": 1025000000.0, "current_assets": 4550000000.0, "ppe_net": 1871000000.0, "ppe_including_rou": null, "right_of_use_assets": 126000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 25613000000.0, "noncurrent_assets": 28080000000.0, "total_assets": 32630000000.0, "accounts_payable": 3730000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 836000000.0, "borrowings_and_leases_noncurrent": 7773000000.0, "current_liabilities": 4933000000.0, "noncurrent_liabilities": 11213000000.0, "total_liabilities": 16146000000.0, "equity_parent": 16425000000.0, "retained_earnings": 27847000000.0, "nci": 59000000.0, "equity_total": 16484000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "receivables": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "inventory": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "current_assets": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "ppe_net": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "right_of_use_assets": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "goodwill_and_intangibles": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "noncurrent_assets": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "total_assets": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "accounts_payable": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "borrowings_and_leases_current": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "current_liabilities": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "total_liabilities": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "equity_parent": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "retained_earnings": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "nci": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "equity_total": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 1356000000.0, "cfi": -33000000.0, "cff": -1236000000.0, "capex": 228000000.0, "capex_intangibles": 70000000.0, "d_and_a": 268000000.0, "d_and_a_and_impairment": null, "depreciation": 174000000.0, "amortisation": 94000000.0, "sbc": 0.0, "dividends_paid": 1148000000.0, "buybacks": null, "lease_payments": 38000000.0, "interest_paid": 15000000.0, "taxes_paid": 310000000.0 }, "sources": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "cfi": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "cff": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "capex": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "capex_intangibles": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "depreciation": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "amortisation": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "sbc": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "dividends_paid": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "lease_payments": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "interest_paid": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "taxes_paid": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ], "d_and_a": [ "AFR:549300PSB3WWEODCUP19-2023-12-31-0" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 2063000000.0, "cfi": -8784000000.0, "cff": 6911000000.0, "capex": 304000000.0, "capex_intangibles": 24000000.0, "d_and_a": 287000000.0, "d_and_a_and_impairment": null, "depreciation": 180000000.0, "amortisation": 107000000.0, "sbc": 15000000.0, "dividends_paid": 2682000000.0, "buybacks": 0.0, "lease_payments": 45000000.0, "interest_paid": 163000000.0, "taxes_paid": 324000000.0 }, "sources": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "cfi": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "cff": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "capex": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "capex_intangibles": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "depreciation": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "amortisation": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "sbc": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "dividends_paid": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "buybacks": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "lease_payments": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "interest_paid": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "taxes_paid": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ], "d_and_a": [ "AFR:549300PSB3WWEODCUP19-2024-12-31-0" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 2100000000.0, "cfi": -134000000.0, "cff": -1568000000.0, "capex": 234000000.0, "capex_intangibles": 102000000.0, "d_and_a": 309000000.0, "d_and_a_and_impairment": null, "depreciation": 201000000.0, "amortisation": 108000000.0, "sbc": 76000000.0, "dividends_paid": 388000000.0, "buybacks": null, "lease_payments": 55000000.0, "interest_paid": 404000000.0, "taxes_paid": 445000000.0 }, "sources": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "cfi": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "cff": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "capex": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "capex_intangibles": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "depreciation": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "amortisation": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "sbc": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "dividends_paid": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "lease_payments": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "interest_paid": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "taxes_paid": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "d_and_a": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 2301000000.0, "cfi": 528000000.0, "cff": -1537000000.0, "capex": 250000000.0, "capex_intangibles": 68000000.0, "d_and_a": 324000000.0, "d_and_a_and_impairment": null, "depreciation": 225000000.0, "amortisation": 99000000.0, "sbc": 102000000.0, "dividends_paid": 570000000.0, "buybacks": null, "lease_payments": 60000000.0, "interest_paid": 360000000.0, "taxes_paid": 593000000.0 }, "sources": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "cfi": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "cff": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "capex": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "capex_intangibles": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "depreciation": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "amortisation": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "sbc": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "dividends_paid": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "lease_payments": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "interest_paid": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "taxes_paid": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "d_and_a": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 2634000000.0, "cfi": -346000000.0, "cff": -3143000000.0, "capex": 322000000.0, "capex_intangibles": 91000000.0, "d_and_a": 360000000.0, "d_and_a_and_impairment": null, "depreciation": 240000000.0, "amortisation": 120000000.0, "sbc": 86000000.0, "dividends_paid": 612000000.0, "buybacks": null, "lease_payments": 60000000.0, "interest_paid": 357000000.0, "taxes_paid": 439000000.0 }, "sources": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "cfi": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "cff": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "capex": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "capex_intangibles": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "depreciation": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "amortisation": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "sbc": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "dividends_paid": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "lease_payments": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "interest_paid": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "taxes_paid": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ], "d_and_a": [ "AFR:549300PSB3WWEODCUP19-2025-12-31-0" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "AFR:549300PSB3WWEODCUP19-2022-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2022-12-31", "indexed": "2023-03-22", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:549300PSB3WWEODCUP19-2023-12-31-0": { "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:549300PSB3WWEODCUP19-2024-12-31-0": { "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:549300PSB3WWEODCUP19-2025-12-31-0": { "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": "FY2023", "item": "buybacks", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 0.0, "source": "AFR:549300PSB3WWEODCUP19-2024-12-31-0" }, "latest": { "value": 0.0, "source": "AFR:549300PSB3WWEODCUP19-2024-12-31-0" }, "used": { "value": null, "source": "AFR:549300PSB3WWEODCUP19-2025-12-31-0" } }, { "period": "FY2024", "item": "buybacks", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 503000000.0, "source": "AFR:549300PSB3WWEODCUP19-2024-12-31-0" }, "latest": { "value": 503000000.0, "source": "AFR:549300PSB3WWEODCUP19-2024-12-31-0" }, "used": { "value": null, "source": "AFR:549300PSB3WWEODCUP19-2025-12-31-0" } } ], "withheld": [], "events": [] }