{ "schema": "annalist.dataset/0.1", "company": { "id": "lseg", "name": "London Stock Exchange Group plc", "country": "GB", "template": "corporate", "cik": null, "tickers": [ "LSEG" ], "lei": "213800QAUUUP6I445N30", "currency": "GBP", "accounting": "IFRS", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "indexed": "2026-03-18" }, "conventions": { "amounts": "in the presentation currency of the annual report, as reported, not scaled; per-share items in that currency per share; share counts in shares", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "FY is the fiscal year that ends in that calendar year; start and end dates are given for every period", "periods": "fiscal years only; each annual report gives its own year and the year before", "restatements": "each value comes from the latest annual report that gives the period; other different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across the years", "withheld": "a value that contradicts the definition of its item, or that another official report of the company gives differently, is withheld: it is empty and listed in withheld with its reason and sources. So is a gross profit that revenue less cost of sales does not give, and a cost of sales that a report gives without gross profit", "source_ids": "AFR:--: the annual financial report filed with the Financial Conduct Authority; see documents", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 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", "scope": "Total income: revenue, net treasury income and other income, from which the company deducts cost of sales" }, "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": 2030000000.0, "cost_of_revenue": 208000000.0, "gross_profit": 1822000000.0, "rnd": null, "sga": null, "operating_income": 562000000.0, "interest_expense": 76000000.0, "pretax_income": 492000000.0, "income_tax": 138000000.0, "net_income_incl_nci": 487000000.0, "net_income": null, "nci_profit": null, "eps_basic": 1.203, "eps_diluted": 1.189, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "cost_of_revenue": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "gross_profit": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "operating_income": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "interest_expense": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "pretax_income": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "income_tax": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "net_income_incl_nci": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "eps_basic": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "eps_diluted": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 6535000000.0, "cost_of_revenue": 859000000.0, "gross_profit": 5676000000.0, "rnd": null, "sga": null, "operating_income": 1065000000.0, "interest_expense": 217000000.0, "pretax_income": 894000000.0, "income_tax": 302000000.0, "net_income_incl_nci": 3263000000.0, "net_income": null, "nci_profit": null, "eps_basic": 5.817, "eps_diluted": 5.781, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "cost_of_revenue": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "gross_profit": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "operating_income": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "interest_expense": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "pretax_income": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "income_tax": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "net_income_incl_nci": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "eps_basic": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "eps_diluted": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ] }, "comparison": { "operating_income": { "value": 1158000000.0, "earlier": 562000000.0, "sources": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "basis": "FY2021" }, "pretax_income": { "value": 987000000.0, "earlier": 492000000.0, "sources": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "basis": "FY2021" }, "revenue": { "value": 6740000000.0, "earlier": 2030000000.0, "sources": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 7743000000.0, "cost_of_revenue": 1064000000.0, "gross_profit": 6679000000.0, "rnd": null, "sga": null, "operating_income": 1417000000.0, "interest_expense": 217000000.0, "pretax_income": 1241000000.0, "income_tax": 262000000.0, "net_income_incl_nci": 1491000000.0, "net_income": null, "nci_profit": null, "eps_basic": 2.338, "eps_diluted": 2.325, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "value_sources": { "revenue": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "cost_of_revenue": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "gross_profit": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "operating_income": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "interest_expense": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "pretax_income": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "income_tax": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "net_income_incl_nci": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "eps_basic": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "eps_diluted": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 8379000000.0, "cost_of_revenue": 1143000000.0, "gross_profit": 7236000000.0, "rnd": null, "sga": null, "operating_income": 1371000000.0, "interest_expense": 335000000.0, "pretax_income": 1195000000.0, "income_tax": 247000000.0, "net_income_incl_nci": 948000000.0, "net_income": null, "nci_profit": null, "eps_basic": 1.389, "eps_diluted": 1.381, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "cost_of_revenue": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "gross_profit": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "operating_income": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "interest_expense": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "pretax_income": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "income_tax": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "net_income_incl_nci": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "eps_basic": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "eps_diluted": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 8858000000.0, "cost_of_revenue": 1173000000.0, "gross_profit": 7685000000.0, "rnd": null, "sga": null, "operating_income": 1463000000.0, "interest_expense": 380000000.0, "pretax_income": 1258000000.0, "income_tax": 337000000.0, "net_income_incl_nci": 921000000.0, "net_income": 685000000.0, "nci_profit": 236000000.0, "eps_basic": 1.288, "eps_diluted": 1.28, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "cost_of_revenue": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "gross_profit": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "operating_income": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "interest_expense": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "pretax_income": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "income_tax": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "net_income": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "nci_profit": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "eps_basic": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "eps_diluted": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 9346000000.0, "cost_of_revenue": 1113000000.0, "gross_profit": 8233000000.0, "rnd": null, "sga": null, "operating_income": 2127000000.0, "interest_expense": 340000000.0, "pretax_income": 1969000000.0, "income_tax": 463000000.0, "net_income_incl_nci": 1506000000.0, "net_income": 1249000000.0, "nci_profit": 257000000.0, "eps_basic": 2.384, "eps_diluted": 2.37, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "cost_of_revenue": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "gross_profit": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "operating_income": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "interest_expense": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "pretax_income": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "income_tax": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "net_income": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "nci_profit": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "eps_basic": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "eps_diluted": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 1785000000.0, "receivables": 594000000.0, "inventory": null, "current_assets": 844069000000.0, "ppe_net": 297000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 4324000000.0, "noncurrent_assets": 5072000000.0, "total_assets": 849141000000.0, "accounts_payable": 613000000.0, "debt_current": 605000000.0, "long_term_debt": 1346000000.0, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 842970000000.0, "noncurrent_liabilities": 2046000000.0, "total_liabilities": 845016000000.0, "equity_parent": 3711000000.0, "retained_earnings": 911000000.0, "nci": 414000000.0, "equity_total": 4125000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "value_sources": { "cash": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "receivables": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "current_assets": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "ppe_net": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "noncurrent_assets": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "total_assets": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "accounts_payable": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "debt_current": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "long_term_debt": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "current_liabilities": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "total_liabilities": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "equity_parent": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "retained_earnings": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "nci": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "equity_total": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 2665000000.0, "receivables": 967000000.0, "inventory": null, "current_assets": 752897000000.0, "ppe_net": 832000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 31724000000.0, "noncurrent_assets": 34212000000.0, "total_assets": 787109000000.0, "accounts_payable": 1782000000.0, "debt_current": 0.0, "long_term_debt": 7654000000.0, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 750767000000.0, "noncurrent_liabilities": 10823000000.0, "total_liabilities": 761590000000.0, "equity_parent": 23640000000.0, "retained_earnings": 3816000000.0, "nci": 1879000000.0, "equity_total": 25519000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "value_sources": { "cash": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "receivables": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "current_assets": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "ppe_net": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "noncurrent_assets": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "total_assets": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "accounts_payable": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "debt_current": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "long_term_debt": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "current_liabilities": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "total_liabilities": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "equity_parent": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "retained_earnings": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "nci": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "equity_total": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 3209000000.0, "receivables": 1364000000.0, "inventory": null, "current_assets": 797791000000.0, "ppe_net": 797000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 35066000000.0, "noncurrent_assets": 37365000000.0, "total_assets": 835156000000.0, "accounts_payable": 2004000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": 139000000.0, "lease_liabilities_noncurrent": 533000000.0, "borrowings_and_leases_current": 1434000000.0, "borrowings_and_leases_noncurrent": 7389000000.0, "current_liabilities": 796469000000.0, "noncurrent_liabilities": 10536000000.0, "total_liabilities": 807005000000.0, "equity_parent": 25996000000.0, "retained_earnings": 3840000000.0, "nci": 2155000000.0, "equity_total": 28151000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "value_sources": { "cash": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "receivables": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "current_assets": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "ppe_net": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "goodwill_and_intangibles": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "noncurrent_assets": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "total_assets": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "accounts_payable": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "lease_liabilities_current": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "lease_liabilities_noncurrent": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "borrowings_and_leases_current": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "borrowings_and_leases_noncurrent": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "current_liabilities": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "noncurrent_liabilities": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "total_liabilities": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "equity_parent": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "retained_earnings": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "nci": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "equity_total": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 3580000000.0, "receivables": 2051000000.0, "inventory": null, "current_assets": 769639000000.0, "ppe_net": 716000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 33147000000.0, "noncurrent_assets": 35371000000.0, "total_assets": 805010000000.0, "accounts_payable": 1896000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 2166000000.0, "borrowings_and_leases_noncurrent": 7533000000.0, "current_liabilities": 768578000000.0, "noncurrent_liabilities": 10488000000.0, "total_liabilities": 779066000000.0, "equity_parent": 23807000000.0, "retained_earnings": 2917000000.0, "nci": 2137000000.0, "equity_total": 25944000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "receivables": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "current_assets": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "ppe_net": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "noncurrent_assets": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "total_assets": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "accounts_payable": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "borrowings_and_leases_current": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "current_liabilities": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "total_liabilities": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "equity_parent": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "retained_earnings": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "nci": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "equity_total": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 3475000000.0, "receivables": 1665000000.0, "inventory": null, "current_assets": 698042000000.0, "ppe_net": null, "ppe_including_rou": 681000000.0, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 32970000000.0, "noncurrent_assets": 34777000000.0, "total_assets": 732819000000.0, "accounts_payable": 1885000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 1592000000.0, "borrowings_and_leases_noncurrent": 8373000000.0, "current_liabilities": 696535000000.0, "noncurrent_liabilities": 11131000000.0, "total_liabilities": 707666000000.0, "equity_parent": 23013000000.0, "retained_earnings": 1879000000.0, "nci": 2140000000.0, "equity_total": 25153000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "receivables": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "current_assets": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "ppe_including_rou": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "noncurrent_assets": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "total_assets": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "accounts_payable": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "borrowings_and_leases_current": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "current_liabilities": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "total_liabilities": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "equity_parent": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "retained_earnings": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "nci": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "equity_total": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 3949000000.0, "receivables": 1753000000.0, "inventory": null, "current_assets": 763570000000.0, "ppe_net": null, "ppe_including_rou": 695000000.0, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 31273000000.0, "noncurrent_assets": 33134000000.0, "total_assets": 796704000000.0, "accounts_payable": 2300000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 3325000000.0, "borrowings_and_leases_noncurrent": 8393000000.0, "current_liabilities": 763515000000.0, "noncurrent_liabilities": 11021000000.0, "total_liabilities": 774536000000.0, "equity_parent": 19779000000.0, "retained_earnings": 1399000000.0, "nci": 2389000000.0, "equity_total": 22168000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "receivables": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "current_assets": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "ppe_including_rou": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "noncurrent_assets": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "total_assets": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "accounts_payable": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "borrowings_and_leases_current": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "borrowings_and_leases_noncurrent": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "current_liabilities": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "total_liabilities": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "equity_parent": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "retained_earnings": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "nci": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "equity_total": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 972000000.0, "cfi": -193000000.0, "cff": -542000000.0, "capex": 19000000.0, "capex_intangibles": 177000000.0, "d_and_a": null, "d_and_a_and_impairment": 339000000.0, "depreciation": null, "amortisation": null, "sbc": 44000000.0, "dividends_paid": 257000000.0, "buybacks": null, "lease_payments": 43000000.0, "interest_paid": 78000000.0, "taxes_paid": 215000000.0 }, "sources": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "cfi": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "cff": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "capex": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "capex_intangibles": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "d_and_a_and_impairment": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "sbc": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "dividends_paid": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "lease_payments": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "interest_paid": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ], "taxes_paid": [ "AFR:213800QAUUUP6I445N30-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 2602000000.0, "cfi": 3684000000.0, "cff": -5346000000.0, "capex": 90000000.0, "capex_intangibles": 542000000.0, "d_and_a": null, "d_and_a_and_impairment": 1570000000.0, "depreciation": null, "amortisation": null, "sbc": 141000000.0, "dividends_paid": 426000000.0, "buybacks": 0.0, "lease_payments": 118000000.0, "interest_paid": 152000000.0, "taxes_paid": 390000000.0 }, "sources": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "cfi": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "cff": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "capex": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "capex_intangibles": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "d_and_a_and_impairment": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "sbc": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "dividends_paid": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "buybacks": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "lease_payments": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "interest_paid": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ], "taxes_paid": [ "AFR:213800QAUUUP6I445N30-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 2737000000.0, "cfi": -909000000.0, "cff": -1468000000.0, "capex": 193000000.0, "capex_intangibles": 773000000.0, "d_and_a": null, "d_and_a_and_impairment": 1900000000.0, "depreciation": null, "amortisation": null, "sbc": 158000000.0, "dividends_paid": 567000000.0, "buybacks": 303000000.0, "lease_payments": 150000000.0, "interest_paid": 171000000.0, "taxes_paid": 351000000.0 }, "sources": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "value_sources": { "cfo": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "cfi": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "cff": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "capex": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "capex_intangibles": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "d_and_a_and_impairment": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "sbc": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "dividends_paid": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "buybacks": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "lease_payments": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "interest_paid": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ], "taxes_paid": [ "AFR:213800QAUUUP6I445N30-2023-12-31-1" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": null, "cfi": null, "cff": -1086000000.0, "capex": 122000000.0, "capex_intangibles": 962000000.0, "d_and_a": null, "d_and_a_and_impairment": 2143000000.0, "depreciation": null, "amortisation": null, "sbc": 143000000.0, "dividends_paid": 611000000.0, "buybacks": 1207000000.0, "lease_payments": 156000000.0, "interest_paid": 212000000.0, "taxes_paid": 217000000.0 }, "sources": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "value_sources": { "cff": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "capex": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "capex_intangibles": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "d_and_a_and_impairment": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "sbc": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "dividends_paid": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "buybacks": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "lease_payments": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "interest_paid": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ], "taxes_paid": [ "AFR:213800QAUUUP6I445N30-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 3396000000.0, "cfi": -1279000000.0, "cff": -2164000000.0, "capex": 74000000.0, "capex_intangibles": 934000000.0, "d_and_a": null, "d_and_a_and_impairment": 2482000000.0, "depreciation": null, "amortisation": null, "sbc": 162000000.0, "dividends_paid": 642000000.0, "buybacks": 1005000000.0, "lease_payments": 156000000.0, "interest_paid": 325000000.0, "taxes_paid": 395000000.0 }, "sources": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "cfi": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "cff": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "capex": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "capex_intangibles": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "d_and_a_and_impairment": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "sbc": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "dividends_paid": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "buybacks": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "lease_payments": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "interest_paid": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "taxes_paid": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 3622000000.0, "cfi": -2046000000.0, "cff": -1061000000.0, "capex": 124000000.0, "capex_intangibles": 861000000.0, "d_and_a": null, "d_and_a_and_impairment": 2238000000.0, "depreciation": null, "amortisation": null, "sbc": 176000000.0, "dividends_paid": 718000000.0, "buybacks": 2072000000.0, "lease_payments": 161000000.0, "interest_paid": 304000000.0, "taxes_paid": 396000000.0 }, "sources": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "cfi": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "cff": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "capex": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "capex_intangibles": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "d_and_a_and_impairment": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "sbc": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "dividends_paid": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "buybacks": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "lease_payments": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "interest_paid": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ], "taxes_paid": [ "AFR:213800QAUUUP6I445N30-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AFR:213800QAUUUP6I445N30-2021-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2021-12-31", "indexed": "2022-04-13", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:213800QAUUUP6I445N30-2022-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2022-12-31", "indexed": "2023-03-28", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:213800QAUUUP6I445N30-2023-12-31-1": { "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:213800QAUUUP6I445N30-2024-12-31-0": { "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:213800QAUUUP6I445N30-2025-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2025-12-31", "indexed": "2026-03-18", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" } }, "restatements": [ { "period": "FY2021", "item": "capex", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 97000000.0, "source": "AFR:213800QAUUUP6I445N30-2021-12-31-0" }, "latest": { "value": 90000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "used": { "value": 90000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" } }, { "period": "FY2021", "item": "capex_intangibles", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 565000000.0, "source": "AFR:213800QAUUUP6I445N30-2021-12-31-0" }, "latest": { "value": 542000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "used": { "value": 542000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" } }, { "period": "FY2021", "item": "cost_of_revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 862000000.0, "source": "AFR:213800QAUUUP6I445N30-2021-12-31-0" }, "latest": { "value": 859000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "used": { "value": 859000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" } }, { "period": "FY2021", "item": "d_and_a_and_impairment", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1608000000.0, "source": "AFR:213800QAUUUP6I445N30-2021-12-31-0" }, "latest": { "value": 1570000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "used": { "value": 1570000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" } }, { "period": "FY2021", "item": "gross_profit", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 5878000000.0, "source": "AFR:213800QAUUUP6I445N30-2021-12-31-0" }, "latest": { "value": 5676000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "used": { "value": 5676000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" } }, { "period": "FY2021", "item": "income_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 327000000.0, "source": "AFR:213800QAUUUP6I445N30-2021-12-31-0" }, "latest": { "value": 302000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "used": { "value": 302000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" } }, { "period": "FY2021", "item": "operating_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1158000000.0, "source": "AFR:213800QAUUUP6I445N30-2021-12-31-0" }, "latest": { "value": 1065000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "used": { "value": 1065000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" } }, { "period": "FY2021", "item": "pretax_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 987000000.0, "source": "AFR:213800QAUUUP6I445N30-2021-12-31-0" }, "latest": { "value": 894000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "used": { "value": 894000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" } }, { "period": "FY2021", "item": "revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 6740000000.0, "source": "AFR:213800QAUUUP6I445N30-2021-12-31-0" }, "latest": { "value": 6535000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "used": { "value": 6535000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" } }, { "period": "FY2022 Q4", "item": "accounts_payable", "start": null, "end": "2022-12-31", "first": { "value": 2143000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "latest": { "value": 2004000000.0, "source": "AFR:213800QAUUUP6I445N30-2023-12-31-1" }, "used": { "value": 2004000000.0, "source": "AFR:213800QAUUUP6I445N30-2023-12-31-1" } }, { "period": "FY2022 Q4", "item": "debt_current", "start": null, "end": "2022-12-31", "first": { "value": 1295000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "latest": { "value": 1295000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "used": { "value": null, "source": "AFR:213800QAUUUP6I445N30-2023-12-31-1" } }, { "period": "FY2022", "item": "interest_expense", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 287000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "latest": { "value": 217000000.0, "source": "AFR:213800QAUUUP6I445N30-2023-12-31-1" }, "used": { "value": 217000000.0, "source": "AFR:213800QAUUUP6I445N30-2023-12-31-1" } }, { "period": "FY2022 Q4", "item": "long_term_debt", "start": null, "end": "2022-12-31", "first": { "value": 6856000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "latest": { "value": 6856000000.0, "source": "AFR:213800QAUUUP6I445N30-2022-12-31-0" }, "used": { "value": null, "source": "AFR:213800QAUUUP6I445N30-2023-12-31-1" } }, { "period": "FY2023", "item": "cfi", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": -1369000000.0, "source": "AFR:213800QAUUUP6I445N30-2023-12-31-1" }, "latest": { "value": -1369000000.0, "source": "AFR:213800QAUUUP6I445N30-2023-12-31-1" }, "used": { "value": null, "source": "AFR:213800QAUUUP6I445N30-2024-12-31-0" } }, { "period": "FY2023", "item": "cfo", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2942000000.0, "source": "AFR:213800QAUUUP6I445N30-2023-12-31-1" }, "latest": { "value": 2942000000.0, "source": "AFR:213800QAUUUP6I445N30-2023-12-31-1" }, "used": { "value": null, "source": "AFR:213800QAUUUP6I445N30-2024-12-31-0" } }, { "period": "FY2024 Q4", "item": "ppe_net", "start": null, "end": "2024-12-31", "first": { "value": 681000000.0, "source": "AFR:213800QAUUUP6I445N30-2024-12-31-0" }, "latest": { "value": 681000000.0, "source": "AFR:213800QAUUUP6I445N30-2024-12-31-0" }, "used": { "value": null, "source": "AFR:213800QAUUUP6I445N30-2025-12-31-0" } } ], "withheld": [], "events": [] }