{ "schema": "annalist.dataset/0.1", "company": { "id": "imperial-brands", "name": "Imperial Brands PLC", "country": "GB", "template": "corporate", "cik": null, "tickers": [ "IMB" ], "lei": "549300DFVPOB67JL3A42", "currency": "GBP", "accounting": "IFRS", "fiscal_year_end": "09-30" }, "as_of": { "period": "FY2025", "period_end": "2025-09-30", "release_date": null, "indexed": "2026-02-03" }, "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": 2022, "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": 2022, "start": "2021-10-01", "end": "2022-09-30", "complete": true, "values": { "revenue": 32551000000.0, "cost_of_revenue": 26513000000.0, "gross_profit": 6038000000.0, "rnd": null, "sga": null, "operating_income": 2683000000.0, "interest_expense": 1717000000.0, "pretax_income": 2551000000.0, "income_tax": 886000000.0, "net_income_incl_nci": 1665000000.0, "net_income": 1570000000.0, "nci_profit": 95000000.0, "eps_basic": 1.659, "eps_diluted": 1.647, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "value_sources": { "revenue": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "cost_of_revenue": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "gross_profit": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "operating_income": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "interest_expense": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "pretax_income": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "income_tax": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "net_income_incl_nci": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "net_income": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "nci_profit": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "eps_basic": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "eps_diluted": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-10-01", "end": "2023-09-30", "complete": true, "values": { "revenue": 32475000000.0, "cost_of_revenue": 25795000000.0, "gross_profit": 6680000000.0, "rnd": null, "sga": null, "operating_income": 3402000000.0, "interest_expense": 1070000000.0, "pretax_income": 3111000000.0, "income_tax": 655000000.0, "net_income_incl_nci": 2456000000.0, "net_income": 2328000000.0, "nci_profit": 128000000.0, "eps_basic": 2.524, "eps_diluted": 2.508, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "value_sources": { "revenue": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "cost_of_revenue": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "gross_profit": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "operating_income": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "interest_expense": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "pretax_income": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "income_tax": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "net_income_incl_nci": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "net_income": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "nci_profit": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "eps_basic": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "eps_diluted": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-10-01", "end": "2024-09-30", "complete": true, "values": { "revenue": 32411000000.0, "cost_of_revenue": 25632000000.0, "gross_profit": 6779000000.0, "rnd": null, "sga": null, "operating_income": 3554000000.0, "interest_expense": 1094000000.0, "pretax_income": 3029000000.0, "income_tax": 282000000.0, "net_income_incl_nci": 2747000000.0, "net_income": 2613000000.0, "nci_profit": 134000000.0, "eps_basic": 3.007, "eps_diluted": 2.99, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "value_sources": { "revenue": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "cost_of_revenue": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "gross_profit": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "operating_income": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "interest_expense": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "pretax_income": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "income_tax": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "net_income_incl_nci": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "net_income": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "nci_profit": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "eps_basic": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "eps_diluted": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-10-01", "end": "2025-09-30", "complete": true, "values": { "revenue": 32171000000.0, "cost_of_revenue": 25169000000.0, "gross_profit": 7002000000.0, "rnd": null, "sga": null, "operating_income": 3490000000.0, "interest_expense": 676000000.0, "pretax_income": 3128000000.0, "income_tax": 908000000.0, "net_income_incl_nci": 2220000000.0, "net_income": 2071000000.0, "nci_profit": 149000000.0, "eps_basic": 2.511, "eps_diluted": 2.493, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "value_sources": { "revenue": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "cost_of_revenue": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "gross_profit": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "operating_income": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "interest_expense": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "pretax_income": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "income_tax": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "net_income_incl_nci": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "net_income": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "nci_profit": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "eps_basic": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "eps_diluted": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2022 Q4", "date": "2022-09-30", "values": { "cash": 1850000000.0, "receivables": 2543000000.0, "inventory": 4140000000.0, "current_assets": 8921000000.0, "ppe_net": 1659000000.0, "ppe_including_rou": null, "right_of_use_assets": 228000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 17777000000.0, "noncurrent_assets": 22037000000.0, "total_assets": 30958000000.0, "accounts_payable": 9506000000.0, "debt_current": 1011000000.0, "long_term_debt": 8996000000.0, "lease_liabilities_current": 58000000.0, "lease_liabilities_noncurrent": 190000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 11139000000.0, "noncurrent_liabilities": 12346000000.0, "total_liabilities": 23485000000.0, "equity_parent": 6860000000.0, "retained_earnings": -443000000.0, "nci": 613000000.0, "equity_total": 7473000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "value_sources": { "cash": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "receivables": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "inventory": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "current_assets": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "ppe_net": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "right_of_use_assets": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "goodwill_and_intangibles": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "noncurrent_assets": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "total_assets": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "accounts_payable": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "debt_current": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "long_term_debt": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "lease_liabilities_current": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "lease_liabilities_noncurrent": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "current_liabilities": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "noncurrent_liabilities": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "total_liabilities": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "equity_parent": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "retained_earnings": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "nci": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "equity_total": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-09-30", "values": { "cash": 1345000000.0, "receivables": 2490000000.0, "inventory": 4522000000.0, "current_assets": 8595000000.0, "ppe_net": 1617000000.0, "ppe_including_rou": null, "right_of_use_assets": 326000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 16944000000.0, "noncurrent_assets": 20896000000.0, "total_assets": 29491000000.0, "accounts_payable": 9579000000.0, "debt_current": 1499000000.0, "long_term_debt": 7882000000.0, "lease_liabilities_current": 81000000.0, "lease_liabilities_noncurrent": 268000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 11899000000.0, "noncurrent_liabilities": 10950000000.0, "total_liabilities": 22849000000.0, "equity_parent": 6021000000.0, "retained_earnings": -674000000.0, "nci": 621000000.0, "equity_total": 6642000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "value_sources": { "cash": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "receivables": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "inventory": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "current_assets": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "ppe_net": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "right_of_use_assets": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "goodwill_and_intangibles": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "noncurrent_assets": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "total_assets": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "accounts_payable": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "debt_current": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "long_term_debt": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "lease_liabilities_current": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "lease_liabilities_noncurrent": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "current_liabilities": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "noncurrent_liabilities": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "total_liabilities": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "equity_parent": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "retained_earnings": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "nci": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "equity_total": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-09-30", "values": { "cash": 1078000000.0, "receivables": 2645000000.0, "inventory": 4080000000.0, "current_assets": 8196000000.0, "ppe_net": 1561000000.0, "ppe_including_rou": null, "right_of_use_assets": 362000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 15938000000.0, "noncurrent_assets": 19630000000.0, "total_assets": 27826000000.0, "accounts_payable": 9497000000.0, "debt_current": 1191000000.0, "long_term_debt": 7506000000.0, "lease_liabilities_current": 86000000.0, "lease_liabilities_noncurrent": 300000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 11462000000.0, "noncurrent_liabilities": 10335000000.0, "total_liabilities": 21797000000.0, "equity_parent": 5442000000.0, "retained_earnings": -479000000.0, "nci": 587000000.0, "equity_total": 6029000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "value_sources": { "cash": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "receivables": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "inventory": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "current_assets": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "ppe_net": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "right_of_use_assets": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "goodwill_and_intangibles": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "noncurrent_assets": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "total_assets": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "accounts_payable": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "debt_current": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "long_term_debt": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "lease_liabilities_current": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "lease_liabilities_noncurrent": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "current_liabilities": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "noncurrent_liabilities": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "total_liabilities": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "equity_parent": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "retained_earnings": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "nci": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "equity_total": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-09-30", "values": { "cash": 1439000000.0, "receivables": 2716000000.0, "inventory": 4466000000.0, "current_assets": 8812000000.0, "ppe_net": 1524000000.0, "ppe_including_rou": null, "right_of_use_assets": 373000000.0, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 16208000000.0, "noncurrent_assets": 19903000000.0, "total_assets": 28715000000.0, "accounts_payable": 10040000000.0, "debt_current": 1070000000.0, "long_term_debt": 8524000000.0, "lease_liabilities_current": 89000000.0, "lease_liabilities_noncurrent": 313000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 11854000000.0, "noncurrent_liabilities": 11429000000.0, "total_liabilities": 23283000000.0, "equity_parent": 4824000000.0, "retained_earnings": -1205000000.0, "nci": 608000000.0, "equity_total": 5432000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "value_sources": { "cash": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "receivables": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "inventory": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "current_assets": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "ppe_net": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "right_of_use_assets": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "goodwill_and_intangibles": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "noncurrent_assets": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "total_assets": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "accounts_payable": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "debt_current": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "long_term_debt": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "lease_liabilities_current": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "lease_liabilities_noncurrent": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "current_liabilities": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "noncurrent_liabilities": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "total_liabilities": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "equity_parent": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "retained_earnings": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "nci": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "equity_total": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2022, "start": "2021-10-01", "end": "2022-09-30", "complete": true, "values": { "cfo": 3186000000.0, "cfi": -155000000.0, "cff": -2516000000.0, "capex": null, "capex_intangibles": 13000000.0, "d_and_a": null, "d_and_a_and_impairment": 660000000.0, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 1320000000.0, "buybacks": 1000000.0, "lease_payments": 68000000.0, "interest_paid": 366000000.0, "taxes_paid": null }, "sources": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "value_sources": { "cfo": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "cfi": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "cff": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "capex_intangibles": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "d_and_a_and_impairment": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "dividends_paid": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "buybacks": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "lease_payments": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ], "interest_paid": [ "AFR:549300DFVPOB67JL3A42-2023-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-10-01", "end": "2023-09-30", "complete": true, "values": { "cfo": 3129000000.0, "cfi": -427000000.0, "cff": -3051000000.0, "capex": null, "capex_intangibles": 183000000.0, "d_and_a": null, "d_and_a_and_impairment": 632000000.0, "depreciation": null, "amortisation": null, "sbc": 31000000.0, "dividends_paid": 1312000000.0, "buybacks": null, "lease_payments": 92000000.0, "interest_paid": 417000000.0, "taxes_paid": null }, "sources": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "value_sources": { "cfo": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "cfi": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "cff": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "capex_intangibles": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "d_and_a_and_impairment": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "sbc": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "dividends_paid": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "lease_payments": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ], "interest_paid": [ "AFR:549300DFVPOB67JL3A42-2024-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-10-01", "end": "2024-09-30", "complete": true, "values": { "cfo": 3307000000.0, "cfi": -348000000.0, "cff": -3162000000.0, "capex": 166000000.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": 647000000.0, "depreciation": null, "amortisation": null, "sbc": 46000000.0, "dividends_paid": 1299000000.0, "buybacks": null, "lease_payments": 93000000.0, "interest_paid": 431000000.0, "taxes_paid": null }, "sources": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "value_sources": { "cfo": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "cfi": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "cff": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "capex": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "d_and_a_and_impairment": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "sbc": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "dividends_paid": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "lease_payments": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "interest_paid": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-10-01", "end": "2025-09-30", "complete": true, "values": { "cfo": 3627000000.0, "cfi": -342000000.0, "cff": -2975000000.0, "capex": 198000000.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": 781000000.0, "depreciation": null, "amortisation": null, "sbc": 35000000.0, "dividends_paid": 1558000000.0, "buybacks": null, "lease_payments": 94000000.0, "interest_paid": 457000000.0, "taxes_paid": null }, "sources": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "value_sources": { "cfo": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "cfi": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "cff": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "capex": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "d_and_a_and_impairment": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "sbc": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "dividends_paid": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "lease_payments": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ], "interest_paid": [ "AFR:549300DFVPOB67JL3A42-2025-09-30-0" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AFR:549300DFVPOB67JL3A42-2023-09-30-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2023-09-30", "indexed": "2024-01-09", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:549300DFVPOB67JL3A42-2024-09-30-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2024-09-30", "indexed": "2024-12-18", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:549300DFVPOB67JL3A42-2025-09-30-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2025-09-30", "indexed": "2026-02-03", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" } }, "restatements": [ { "period": "FY2023", "item": "buybacks", "start": "2022-10-01", "end": "2023-09-30", "first": { "value": 0.0, "source": "AFR:549300DFVPOB67JL3A42-2023-09-30-0" }, "latest": { "value": 0.0, "source": "AFR:549300DFVPOB67JL3A42-2023-09-30-0" }, "used": { "value": null, "source": "AFR:549300DFVPOB67JL3A42-2024-09-30-0" } }, { "period": "FY2023", "item": "interest_expense", "start": "2022-10-01", "end": "2023-09-30", "first": { "value": 1205000000.0, "source": "AFR:549300DFVPOB67JL3A42-2023-09-30-0" }, "latest": { "value": 1070000000.0, "source": "AFR:549300DFVPOB67JL3A42-2024-09-30-0" }, "used": { "value": 1070000000.0, "source": "AFR:549300DFVPOB67JL3A42-2024-09-30-0" } }, { "period": "FY2024", "item": "capex_intangibles", "start": "2023-10-01", "end": "2024-09-30", "first": { "value": 42000000.0, "source": "AFR:549300DFVPOB67JL3A42-2024-09-30-0" }, "latest": { "value": 42000000.0, "source": "AFR:549300DFVPOB67JL3A42-2024-09-30-0" }, "used": { "value": null, "source": "AFR:549300DFVPOB67JL3A42-2025-09-30-0" } } ], "withheld": [], "events": [] }