{ "schema": "annalist.dataset/0.1", "company": { "id": "ihg", "name": "InterContinental Hotels Group PLC", "country": "GB", "template": "corporate", "cik": "0000858446", "tickers": [ "IHG" ], "lei": "2138007ZFQYRUSLU3J98", "currency": "USD", "accounting": "IFRS", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "indexed": "2026-03-04" }, "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": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "USD", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/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": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "USD", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "USD", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "USD", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "USD", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "USD", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "USD", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "USD", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "USD", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "USD", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "USD", "additive": true, "group": "statement" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "USD", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "USD", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 2394000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -153000000.0, "interest_expense": 144000000.0, "pretax_income": -280000000.0, "income_tax": -20000000.0, "net_income_incl_nci": -260000000.0, "net_income": -260000000.0, "nci_profit": 0.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "operating_income": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "interest_expense": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "pretax_income": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "income_tax": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "net_income_incl_nci": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "net_income": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "nci_profit": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 2907000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 494000000.0, "interest_expense": 147000000.0, "pretax_income": 361000000.0, "income_tax": 96000000.0, "net_income_incl_nci": 265000000.0, "net_income": 266000000.0, "nci_profit": -1000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "operating_income": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "interest_expense": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "pretax_income": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "income_tax": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "net_income_incl_nci": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "net_income": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "nci_profit": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 3892000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 628000000.0, "interest_expense": 118000000.0, "pretax_income": 540000000.0, "income_tax": 164000000.0, "net_income_incl_nci": 376000000.0, "net_income": 375000000.0, "nci_profit": 1000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "operating_income": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "interest_expense": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "pretax_income": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "income_tax": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "net_income_incl_nci": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "net_income": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "nci_profit": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 4624000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1066000000.0, "interest_expense": 126000000.0, "pretax_income": 1010000000.0, "income_tax": 260000000.0, "net_income_incl_nci": 750000000.0, "net_income": 750000000.0, "nci_profit": 0.0, "eps_basic": 4.438, "eps_diluted": 4.412, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "operating_income": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "interest_expense": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "pretax_income": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "income_tax": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "net_income": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "nci_profit": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "eps_basic": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "eps_diluted": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 4923000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1041000000.0, "interest_expense": 178000000.0, "pretax_income": 897000000.0, "income_tax": 269000000.0, "net_income_incl_nci": 628000000.0, "net_income": 628000000.0, "nci_profit": 0.0, "eps_basic": 3.896, "eps_diluted": 3.853, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "operating_income": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "interest_expense": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "pretax_income": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "income_tax": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "net_income": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "nci_profit": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "eps_basic": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "eps_diluted": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 5189000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1198000000.0, "interest_expense": 202000000.0, "pretax_income": 1074000000.0, "income_tax": 315000000.0, "net_income_incl_nci": 759000000.0, "net_income": 758000000.0, "nci_profit": 1000000.0, "eps_basic": 4.909, "eps_diluted": 4.865, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "operating_income": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "interest_expense": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "pretax_income": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "income_tax": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "net_income": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "nci_profit": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "eps_basic": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "eps_diluted": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 1675000000.0, "receivables": 514000000.0, "inventory": 5000000.0, "current_assets": 2243000000.0, "ppe_net": 201000000.0, "ppe_including_rou": null, "right_of_use_assets": 303000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 1293000000.0, "noncurrent_assets": 2796000000.0, "total_assets": 5039000000.0, "accounts_payable": 466000000.0, "debt_current": 869000000.0, "long_term_debt": 2898000000.0, "lease_liabilities_current": 34000000.0, "lease_liabilities_noncurrent": 416000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1867000000.0, "noncurrent_liabilities": 5021000000.0, "total_liabilities": 6888000000.0, "equity_parent": -1857000000.0, "retained_earnings": null, "nci": 8000000.0, "equity_total": -1849000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "value_sources": { "cash": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "receivables": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "inventory": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "current_assets": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "ppe_net": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "right_of_use_assets": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "goodwill_and_intangibles": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "noncurrent_assets": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "total_assets": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "accounts_payable": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "debt_current": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "long_term_debt": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "lease_liabilities_current": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "current_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "noncurrent_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "total_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "equity_parent": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "nci": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ], "equity_total": [ "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 1450000000.0, "receivables": 574000000.0, "inventory": 4000000.0, "current_assets": 2066000000.0, "ppe_net": 137000000.0, "ppe_including_rou": null, "right_of_use_assets": 274000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 1195000000.0, "noncurrent_assets": 2650000000.0, "total_assets": 4716000000.0, "accounts_payable": 579000000.0, "debt_current": 292000000.0, "long_term_debt": 2553000000.0, "lease_liabilities_current": 35000000.0, "lease_liabilities_noncurrent": 384000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1624000000.0, "noncurrent_liabilities": 4566000000.0, "total_liabilities": 6190000000.0, "equity_parent": -1481000000.0, "retained_earnings": null, "nci": 7000000.0, "equity_total": -1474000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "value_sources": { "cash": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "receivables": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "inventory": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "current_assets": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "ppe_net": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "right_of_use_assets": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "goodwill_and_intangibles": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "noncurrent_assets": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "total_assets": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "accounts_payable": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "debt_current": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "long_term_debt": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "lease_liabilities_current": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "current_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "noncurrent_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "total_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "equity_parent": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "nci": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "equity_total": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 976000000.0, "receivables": 646000000.0, "inventory": 4000000.0, "current_assets": 1678000000.0, "ppe_net": 157000000.0, "ppe_including_rou": null, "right_of_use_assets": 280000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 1144000000.0, "noncurrent_assets": 2538000000.0, "total_assets": 4216000000.0, "accounts_payable": 697000000.0, "debt_current": 55000000.0, "long_term_debt": 2341000000.0, "lease_liabilities_current": 26000000.0, "lease_liabilities_noncurrent": 401000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1544000000.0, "noncurrent_liabilities": 4280000000.0, "total_liabilities": 5824000000.0, "equity_parent": -1615000000.0, "retained_earnings": null, "nci": 7000000.0, "equity_total": -1608000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "value_sources": { "cash": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "receivables": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "inventory": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "current_assets": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "ppe_net": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "right_of_use_assets": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "goodwill_and_intangibles": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "noncurrent_assets": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "total_assets": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "accounts_payable": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "debt_current": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "long_term_debt": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "lease_liabilities_current": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "current_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "noncurrent_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "total_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "equity_parent": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "nci": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "equity_total": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 1322000000.0, "receivables": 740000000.0, "inventory": 5000000.0, "current_assets": 2129000000.0, "ppe_net": 153000000.0, "ppe_including_rou": null, "right_of_use_assets": 273000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 1099000000.0, "noncurrent_assets": 2684000000.0, "total_assets": 4813000000.0, "accounts_payable": 711000000.0, "debt_current": 599000000.0, "long_term_debt": 2567000000.0, "lease_liabilities_current": 30000000.0, "lease_liabilities_noncurrent": 396000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 2190000000.0, "noncurrent_liabilities": 4569000000.0, "total_liabilities": 6759000000.0, "equity_parent": -1950000000.0, "retained_earnings": null, "nci": 4000000.0, "equity_total": -1946000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "receivables": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "inventory": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "current_assets": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "ppe_net": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "right_of_use_assets": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "goodwill_and_intangibles": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "noncurrent_assets": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "total_assets": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "accounts_payable": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "debt_current": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "long_term_debt": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "lease_liabilities_current": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "current_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "noncurrent_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "total_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "equity_parent": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "nci": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "equity_total": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 1008000000.0, "receivables": 785000000.0, "inventory": 4000000.0, "current_assets": 1869000000.0, "ppe_net": 146000000.0, "ppe_including_rou": null, "right_of_use_assets": 276000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 1042000000.0, "noncurrent_assets": 2879000000.0, "total_assets": 4748000000.0, "accounts_payable": 650000000.0, "debt_current": 398000000.0, "long_term_debt": 2876000000.0, "lease_liabilities_current": 26000000.0, "lease_liabilities_noncurrent": 388000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1928000000.0, "noncurrent_liabilities": 5128000000.0, "total_liabilities": 7056000000.0, "equity_parent": -2312000000.0, "retained_earnings": null, "nci": 4000000.0, "equity_total": -2308000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "receivables": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "inventory": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "current_assets": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "ppe_net": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "right_of_use_assets": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "goodwill_and_intangibles": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "noncurrent_assets": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "total_assets": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "accounts_payable": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "debt_current": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "long_term_debt": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "lease_liabilities_current": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "current_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "total_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "equity_parent": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "nci": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "equity_total": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 1129000000.0, "receivables": 833000000.0, "inventory": 5000000.0, "current_assets": 2049000000.0, "ppe_net": 148000000.0, "ppe_including_rou": null, "right_of_use_assets": 269000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 1155000000.0, "noncurrent_assets": 3296000000.0, "total_assets": 5345000000.0, "accounts_payable": 676000000.0, "debt_current": 478000000.0, "long_term_debt": 3723000000.0, "lease_liabilities_current": 28000000.0, "lease_liabilities_noncurrent": 378000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 2100000000.0, "noncurrent_liabilities": 5981000000.0, "total_liabilities": 8081000000.0, "equity_parent": -2741000000.0, "retained_earnings": null, "nci": 5000000.0, "equity_total": -2736000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "receivables": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "inventory": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "current_assets": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "ppe_net": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "right_of_use_assets": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "goodwill_and_intangibles": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "noncurrent_assets": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "total_assets": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "accounts_payable": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "debt_current": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "long_term_debt": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "lease_liabilities_current": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "current_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "total_liabilities": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "equity_parent": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "nci": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "equity_total": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 137000000.0, "cfi": -61000000.0, "cff": 1354000000.0, "capex": 26000000.0, "capex_intangibles": 50000000.0, "d_and_a": 110000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 0.0, "buybacks": 0.0, "lease_payments": 65000000.0, "interest_paid": 132000000.0, "taxes_paid": 41000000.0 }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "cfi": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "cff": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "capex": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "capex_intangibles": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "d_and_a": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "dividends_paid": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "buybacks": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "lease_payments": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "interest_paid": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "taxes_paid": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 636000000.0, "cfi": -12000000.0, "cff": -860000000.0, "capex": 17000000.0, "capex_intangibles": 35000000.0, "d_and_a": 98000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 0.0, "buybacks": 0.0, "lease_payments": 32000000.0, "interest_paid": 134000000.0, "taxes_paid": 86000000.0 }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "cfi": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "cff": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "capex": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "capex_intangibles": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "d_and_a": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "dividends_paid": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "buybacks": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "lease_payments": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "interest_paid": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "taxes_paid": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 646000000.0, "cfi": -78000000.0, "cff": -961000000.0, "capex": 54000000.0, "capex_intangibles": 45000000.0, "d_and_a": 68000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 233000000.0, "buybacks": 482000000.0, "lease_payments": 36000000.0, "interest_paid": 126000000.0, "taxes_paid": 211000000.0 }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "cfi": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "cff": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "capex": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "capex_intangibles": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "d_and_a": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "dividends_paid": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "buybacks": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "lease_payments": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "interest_paid": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "taxes_paid": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 893000000.0, "cfi": -137000000.0, "cff": -417000000.0, "capex": 28000000.0, "capex_intangibles": null, "d_and_a": 67000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 245000000.0, "buybacks": 790000000.0, "lease_payments": 28000000.0, "interest_paid": 119000000.0, "taxes_paid": 243000000.0 }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "cfi": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "cff": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "capex": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "d_and_a": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "dividends_paid": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "buybacks": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "lease_payments": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "interest_paid": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "taxes_paid": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 724000000.0, "cfi": -99000000.0, "cff": -894000000.0, "capex": 29000000.0, "capex_intangibles": null, "d_and_a": 65000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 259000000.0, "buybacks": 804000000.0, "lease_payments": 46000000.0, "interest_paid": 170000000.0, "taxes_paid": 309000000.0 }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "cfi": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "cff": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "capex": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "d_and_a": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "dividends_paid": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "buybacks": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "lease_payments": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "interest_paid": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "taxes_paid": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 898000000.0, "cfi": -190000000.0, "cff": -614000000.0, "capex": 28000000.0, "capex_intangibles": null, "d_and_a": 67000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 270000000.0, "buybacks": 897000000.0, "lease_payments": 30000000.0, "interest_paid": 202000000.0, "taxes_paid": 307000000.0 }, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "cfi": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "cff": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "capex": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "d_and_a": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "dividends_paid": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "buybacks": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "lease_payments": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "interest_paid": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "taxes_paid": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AFR:2138007ZFQYRUSLU3J98-2021-12-31-0": { "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:2138007ZFQYRUSLU3J98-2022-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2022-12-31", "indexed": "2023-03-07", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0": { "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:2138007ZFQYRUSLU3J98-2024-12-31-0": { "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:2138007ZFQYRUSLU3J98-2025-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2025-12-31", "indexed": "2026-03-04", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" } }, "restatements": [ { "period": "FY2023", "item": "capex_intangibles", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 54000000.0, "source": "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" }, "latest": { "value": 54000000.0, "source": "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" }, "used": { "value": null, "source": "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" } }, { "period": "FY2023", "item": "interest_expense", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 91000000.0, "source": "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" }, "latest": { "value": 126000000.0, "source": "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" }, "used": { "value": 126000000.0, "source": "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" } }, { "period": "FY2024", "item": "capex_intangibles", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 49000000.0, "source": "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" }, "latest": { "value": 49000000.0, "source": "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" }, "used": { "value": null, "source": "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" } }, { "period": "FY2024", "item": "interest_expense", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 203000000.0, "source": "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" }, "latest": { "value": 178000000.0, "source": "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" }, "used": { "value": 178000000.0, "source": "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" } } ], "withheld": [ { "table": "pl_annual", "period": "FY2020", "item": "cost_of_revenue", "value": 354000000.0, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2022-12-31-0" ], "reason": "the company presents no gross profit, so nothing proves it to be the whole cost of the revenue" }, { "table": "pl_annual", "period": "FY2021", "item": "cost_of_revenue", "value": 486000000.0, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2023-12-31-0" ], "reason": "the company presents no gross profit, so nothing proves it to be the whole cost of the revenue" }, { "table": "pl_annual", "period": "FY2022", "item": "cost_of_revenue", "value": 648000000.0, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2024-12-31-0" ], "reason": "the company presents no gross profit, so nothing proves it to be the whole cost of the revenue" }, { "table": "pl_annual", "period": "FY2023", "item": "cost_of_revenue", "value": 742000000.0, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "reason": "the company presents no gross profit, so nothing proves it to be the whole cost of the revenue" }, { "table": "pl_annual", "period": "FY2024", "item": "cost_of_revenue", "value": 745000000.0, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "reason": "the company presents no gross profit, so nothing proves it to be the whole cost of the revenue" }, { "table": "pl_annual", "period": "FY2025", "item": "cost_of_revenue", "value": 764000000.0, "sources": [ "AFR:2138007ZFQYRUSLU3J98-2025-12-31-0" ], "reason": "the company presents no gross profit, so nothing proves it to be the whole cost of the revenue" } ], "events": [] }