{ "schema": "annalist.dataset/0.1", "company": { "id": "intertek", "name": "Intertek Group plc", "country": "GB", "template": "corporate", "cik": null, "tickers": [ "ITRK" ], "lei": "2138003GAT25WW1RN369", "currency": "GBP", "accounting": "IFRS", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "indexed": "2026-03-24" }, "conventions": { "amounts": "in the presentation currency of the annual report, as reported, not scaled; per-share items in that currency per share; share counts in shares", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "FY is the fiscal year that ends in that calendar year; start and end dates are given for every period", "periods": "fiscal years only; each annual report gives its own year and the year before", "restatements": "each value comes from the latest annual report that gives the period; other different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across the years", "withheld": "a value that contradicts the definition of its item, or that another official report of the company gives differently, is withheld: it is empty and listed in withheld with its reason and sources. So is a gross profit that revenue less cost of sales does not give, and a cost of sales that a report gives without gross profit", "source_ids": "AFR:--: the annual financial report filed with the Financial Conduct Authority; see documents", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2025", "rule": "every fiscal year of the annual reports since 2021, in the presentation currency of the latest report" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "GBP", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "GBP", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "GBP", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "GBP", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "GBP", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "GBP", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "GBP", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "GBP", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "GBP", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "GBP", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "GBP", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "GBP", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "GBP/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "GBP/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "GBP", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "GBP", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "GBP", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "GBP", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "GBP", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "GBP", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "GBP", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "GBP", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "GBP", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "GBP", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "GBP", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "GBP", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "GBP", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "GBP", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "GBP", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "GBP", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "GBP", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "GBP", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "GBP", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "GBP", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "GBP", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "GBP", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "GBP", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "GBP", "additive": true, "group": "statement" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "GBP", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "GBP", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "GBP", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "GBP", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "GBP", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "GBP", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "GBP", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "GBP", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "GBP", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "GBP", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "GBP", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "GBP", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "GBP", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "GBP", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "GBP", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 2741700000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 378200000.0, "interest_expense": 35400000.0, "pretax_income": 343900000.0, "income_tax": 81300000.0, "net_income_incl_nci": 262600000.0, "net_income": 247300000.0, "nci_profit": 15300000.0, "eps_basic": 1.536, "eps_diluted": 1.524, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "operating_income": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "interest_expense": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "pretax_income": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "income_tax": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "net_income_incl_nci": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "net_income": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "nci_profit": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "eps_basic": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "eps_diluted": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 2786300000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 433200000.0, "interest_expense": 21300000.0, "pretax_income": 413400000.0, "income_tax": 106700000.0, "net_income_incl_nci": 306700000.0, "net_income": 288100000.0, "nci_profit": 18600000.0, "eps_basic": 1.787, "eps_diluted": 1.779, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "operating_income": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "interest_expense": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "pretax_income": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "income_tax": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "net_income_incl_nci": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "net_income": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "nci_profit": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "eps_basic": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "eps_diluted": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 3192900000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 452400000.0, "interest_expense": 34800000.0, "pretax_income": 419800000.0, "income_tax": 113000000.0, "net_income_incl_nci": 306800000.0, "net_income": 288800000.0, "nci_profit": 18000000.0, "eps_basic": 1.792, "eps_diluted": 1.784, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "operating_income": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "interest_expense": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "pretax_income": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "income_tax": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "net_income_incl_nci": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "net_income": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "nci_profit": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "eps_basic": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "eps_diluted": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 3328700000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 486200000.0, "interest_expense": 67700000.0, "pretax_income": 422300000.0, "income_tax": 104200000.0, "net_income_incl_nci": 318100000.0, "net_income": 297400000.0, "nci_profit": 20700000.0, "eps_basic": 1.844, "eps_diluted": 1.834, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "operating_income": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "interest_expense": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "pretax_income": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "income_tax": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "net_income_incl_nci": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "net_income": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "nci_profit": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "eps_basic": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "eps_diluted": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 3393200000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 535700000.0, "interest_expense": 48200000.0, "pretax_income": 490000000.0, "income_tax": 122800000.0, "net_income_incl_nci": 367200000.0, "net_income": 345400000.0, "nci_profit": 21800000.0, "eps_basic": 2.144, "eps_diluted": 2.127, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "operating_income": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "interest_expense": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "pretax_income": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "income_tax": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "net_income": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "nci_profit": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "eps_basic": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "eps_diluted": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 3431600000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 542300000.0, "interest_expense": 52600000.0, "pretax_income": 493400000.0, "income_tax": 130200000.0, "net_income_incl_nci": 363200000.0, "net_income": 343500000.0, "nci_profit": 19700000.0, "eps_basic": 2.181, "eps_diluted": 2.16, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "operating_income": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "interest_expense": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "pretax_income": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "income_tax": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "net_income": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "nci_profit": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "eps_basic": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "eps_diluted": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 203900000.0, "receivables": 621200000.0, "inventory": 15500000.0, "current_assets": 865100000.0, "ppe_net": 585800000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 835900000.0, "intangibles": 279700000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 1750000000.0, "total_assets": 2615100000.0, "accounts_payable": 576200000.0, "debt_current": 31000000.0, "long_term_debt": 592800000.0, "lease_liabilities_current": 61400000.0, "lease_liabilities_noncurrent": 162800000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 751200000.0, "noncurrent_liabilities": 860900000.0, "total_liabilities": 1612100000.0, "equity_parent": 975000000.0, "retained_earnings": 796400000.0, "nci": 28000000.0, "equity_total": 1003000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "value_sources": { "cash": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "receivables": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "inventory": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "current_assets": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "ppe_net": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "goodwill": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "intangibles": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "noncurrent_assets": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "total_assets": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "accounts_payable": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "debt_current": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "long_term_debt": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "lease_liabilities_current": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "current_liabilities": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "noncurrent_liabilities": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "total_liabilities": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "equity_parent": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "retained_earnings": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "nci": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "equity_total": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 265900000.0, "receivables": 661900000.0, "inventory": 14900000.0, "current_assets": 963300000.0, "ppe_net": 641800000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 1241400000.0, "intangibles": 358500000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 2286400000.0, "total_assets": 3249700000.0, "accounts_payable": 667800000.0, "debt_current": 462000000.0, "long_term_debt": 537200000.0, "lease_liabilities_current": 63500000.0, "lease_liabilities_noncurrent": 228800000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1265600000.0, "noncurrent_liabilities": 869800000.0, "total_liabilities": 2135400000.0, "equity_parent": 1082000000.0, "retained_earnings": 925100000.0, "nci": 32300000.0, "equity_total": 1114300000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "value_sources": { "cash": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "receivables": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "inventory": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "current_assets": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "ppe_net": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "goodwill": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "intangibles": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "noncurrent_assets": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "total_assets": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "accounts_payable": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "debt_current": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "long_term_debt": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "lease_liabilities_current": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "current_liabilities": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "noncurrent_liabilities": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "total_liabilities": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "equity_parent": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "retained_earnings": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "nci": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "equity_total": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 321600000.0, "receivables": 726400000.0, "inventory": 16900000.0, "current_assets": 1096800000.0, "ppe_net": 694400000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 1418400000.0, "intangibles": 362900000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 2563500000.0, "total_assets": 3660300000.0, "accounts_payable": 723200000.0, "debt_current": 262400000.0, "long_term_debt": 797100000.0, "lease_liabilities_current": 70600000.0, "lease_liabilities_noncurrent": 251600000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1143000000.0, "noncurrent_liabilities": 1199300000.0, "total_liabilities": 2342300000.0, "equity_parent": 1284000000.0, "retained_earnings": 1065900000.0, "nci": 34000000.0, "equity_total": 1318000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "value_sources": { "cash": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "receivables": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "inventory": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "current_assets": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "ppe_net": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "goodwill": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "intangibles": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "noncurrent_assets": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "total_assets": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "accounts_payable": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "debt_current": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "long_term_debt": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "lease_liabilities_current": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "current_liabilities": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "noncurrent_liabilities": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "total_liabilities": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "equity_parent": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "retained_earnings": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "nci": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "equity_total": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 299300000.0, "receivables": 725100000.0, "inventory": 17200000.0, "current_assets": 1071600000.0, "ppe_net": 669600000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 1385800000.0, "intangibles": 330900000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 2466300000.0, "total_assets": 3537900000.0, "accounts_payable": 735600000.0, "debt_current": 97500000.0, "long_term_debt": 812400000.0, "lease_liabilities_current": 69900000.0, "lease_liabilities_noncurrent": 237900000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 981500000.0, "noncurrent_liabilities": 1196300000.0, "total_liabilities": 2177800000.0, "equity_parent": 1323400000.0, "retained_earnings": 1191500000.0, "nci": 36700000.0, "equity_total": 1360100000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "receivables": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "inventory": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "current_assets": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "ppe_net": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "goodwill": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "intangibles": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "noncurrent_assets": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "total_assets": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "accounts_payable": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "debt_current": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "long_term_debt": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "lease_liabilities_current": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "current_liabilities": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "noncurrent_liabilities": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "total_liabilities": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "equity_parent": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "retained_earnings": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "nci": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "equity_total": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 343000000.0, "receivables": 754900000.0, "inventory": 19000000.0, "current_assets": 1159300000.0, "ppe_net": 692800000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 1365900000.0, "intangibles": 304200000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 2440000000.0, "total_assets": 3599300000.0, "accounts_payable": 757600000.0, "debt_current": 101300000.0, "long_term_debt": 741500000.0, "lease_liabilities_current": 70100000.0, "lease_liabilities_noncurrent": 229500000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1050100000.0, "noncurrent_liabilities": 1104300000.0, "total_liabilities": 2154400000.0, "equity_parent": 1401900000.0, "retained_earnings": 1333700000.0, "nci": 43000000.0, "equity_total": 1444900000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "receivables": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "inventory": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "current_assets": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "ppe_net": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "goodwill": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "intangibles": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "noncurrent_assets": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "total_assets": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "accounts_payable": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "debt_current": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "long_term_debt": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "lease_liabilities_current": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "current_liabilities": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "total_liabilities": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "equity_parent": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "retained_earnings": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "nci": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "equity_total": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 329200000.0, "receivables": 769700000.0, "inventory": 20100000.0, "current_assets": 1162900000.0, "ppe_net": 760900000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 1422300000.0, "intangibles": 329400000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 2598600000.0, "total_assets": 3761500000.0, "accounts_payable": 759100000.0, "debt_current": 163600000.0, "long_term_debt": 1162400000.0, "lease_liabilities_current": 70300000.0, "lease_liabilities_noncurrent": 251900000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1074300000.0, "noncurrent_liabilities": 1559700000.0, "total_liabilities": 2634000000.0, "equity_parent": 1082900000.0, "retained_earnings": 1077800000.0, "nci": 44600000.0, "equity_total": 1127500000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "receivables": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "inventory": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "current_assets": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "ppe_net": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "goodwill": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "intangibles": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "noncurrent_assets": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "total_assets": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "accounts_payable": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "debt_current": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "long_term_debt": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "lease_liabilities_current": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "current_liabilities": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "total_liabilities": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "equity_parent": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "retained_earnings": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "nci": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "equity_total": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 558800000.0, "cfi": -71600000.0, "cff": -508900000.0, "capex": 79800000.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": 156600000.0, "amortisation": null, "sbc": 17700000.0, "dividends_paid": 170400000.0, "buybacks": 12200000.0, "lease_payments": 72000000.0, "interest_paid": 34800000.0, "taxes_paid": 91600000.0 }, "sources": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "cfi": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "cff": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "capex": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "depreciation": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "sbc": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "dividends_paid": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "buybacks": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "lease_payments": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "interest_paid": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ], "taxes_paid": [ "AFR:2138003GAT25WW1RN369-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 550200000.0, "cfi": -586400000.0, "cff": 122800000.0, "capex": 97100000.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": 150600000.0, "amortisation": null, "sbc": 18600000.0, "dividends_paid": 170600000.0, "buybacks": 11400000.0, "lease_payments": 70400000.0, "interest_paid": 27000000.0, "taxes_paid": 102000000.0 }, "sources": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "cfi": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "cff": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "capex": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "depreciation": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "sbc": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "dividends_paid": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "buybacks": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "lease_payments": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "interest_paid": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ], "taxes_paid": [ "AFR:2138003GAT25WW1RN369-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 559900000.0, "cfi": -173300000.0, "cff": -334900000.0, "capex": 116500000.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": 160200000.0, "amortisation": null, "sbc": 17500000.0, "dividends_paid": 170600000.0, "buybacks": 2300000.0, "lease_payments": 81400000.0, "interest_paid": 37500000.0, "taxes_paid": 106700000.0 }, "sources": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "cfi": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "cff": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "capex": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "depreciation": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "sbc": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "dividends_paid": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "buybacks": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "lease_payments": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "interest_paid": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ], "taxes_paid": [ "AFR:2138003GAT25WW1RN369-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 535000000.0, "cfi": -145100000.0, "cff": -376200000.0, "capex": 116900000.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": 156000000.0, "amortisation": null, "sbc": 21200000.0, "dividends_paid": 176300000.0, "buybacks": 11600000.0, "lease_payments": 77800000.0, "interest_paid": 71900000.0, "taxes_paid": 119000000.0 }, "sources": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "cfi": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "cff": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "capex": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "depreciation": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "sbc": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "dividends_paid": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "buybacks": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "lease_payments": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "interest_paid": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ], "taxes_paid": [ "AFR:2138003GAT25WW1RN369-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 597100000.0, "cfi": -142200000.0, "cff": -402400000.0, "capex": 135000000.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": 144400000.0, "amortisation": null, "sbc": 24400000.0, "dividends_paid": 206100000.0, "buybacks": 24700000.0, "lease_payments": 74400000.0, "interest_paid": 52200000.0, "taxes_paid": 126500000.0 }, "sources": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "cfi": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "cff": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "capex": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "depreciation": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "sbc": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "dividends_paid": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "buybacks": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "lease_payments": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "interest_paid": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "taxes_paid": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 536500000.0, "cfi": -291700000.0, "cff": -241300000.0, "capex": 144500000.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": 150800000.0, "amortisation": null, "sbc": 24300000.0, "dividends_paid": 252200000.0, "buybacks": 367900000.0, "lease_payments": 78400000.0, "interest_paid": 66100000.0, "taxes_paid": 134500000.0 }, "sources": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "cfi": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "cff": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "capex": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "depreciation": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "sbc": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "dividends_paid": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "buybacks": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "lease_payments": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "interest_paid": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ], "taxes_paid": [ "AFR:2138003GAT25WW1RN369-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AFR:2138003GAT25WW1RN369-2021-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2021-12-31", "indexed": "2022-03-22", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:2138003GAT25WW1RN369-2022-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2022-12-31", "indexed": "2023-03-21", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:2138003GAT25WW1RN369-2023-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2023-12-31", "indexed": "2024-03-26", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:2138003GAT25WW1RN369-2024-12-31-0": { "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:2138003GAT25WW1RN369-2025-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2025-12-31", "indexed": "2026-03-24", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" } }, "restatements": [], "withheld": [], "events": [] }