{ "schema": "annalist.dataset/0.1", "company": { "id": "rio-tinto", "name": "Rio Tinto plc", "country": "GB", "template": "corporate", "cik": "0000863064", "tickers": [ "RIO" ], "lei": "213800YOEO5OQ72G2R82", "currency": "USD", "accounting": "IFRS", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "indexed": "2026-03-04" }, "conventions": { "amounts": "in the presentation currency of the annual report, as reported, not scaled; per-share items in that currency per share; share counts in shares", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "FY is the fiscal year that ends in that calendar year; start and end dates are given for every period", "periods": "fiscal years only; each annual report gives its own year and the year before", "restatements": "each value comes from the latest annual report that gives the period; other different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across the years", "withheld": "a value that contradicts the definition of its item, or that another official report of the company gives differently, is withheld: it is empty and listed in withheld with its reason and sources. So is a gross profit that revenue less cost of sales does not give, and a cost of sales that a report gives without gross profit", "source_ids": "AFR:--: the annual financial report filed with the Financial Conduct Authority; see documents", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2025", "rule": "every fiscal year of the annual reports since 2021, in the presentation currency of the latest report" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "USD", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "USD", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "USD", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "USD", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "USD", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "USD", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "USD", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "USD", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "USD", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "USD", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "USD", "additive": true, "group": "statement" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "USD", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "USD", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 44611000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 16829000000.0, "interest_expense": 268000000.0, "pretax_income": 15391000000.0, "income_tax": 4991000000.0, "net_income_incl_nci": 10400000000.0, "net_income": 9769000000.0, "nci_profit": 631000000.0, "eps_basic": 6.04, "eps_diluted": 5.998, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "operating_income": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "interest_expense": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "pretax_income": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "income_tax": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "net_income_incl_nci": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "net_income": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "nci_profit": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "eps_basic": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "eps_diluted": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 63495000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 29817000000.0, "interest_expense": 243000000.0, "pretax_income": 30833000000.0, "income_tax": 8236000000.0, "net_income_incl_nci": 22597000000.0, "net_income": 21115000000.0, "nci_profit": 1482000000.0, "eps_basic": 13.047, "eps_diluted": 12.963, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "operating_income": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "interest_expense": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "pretax_income": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "income_tax": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "net_income_incl_nci": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "net_income": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "nci_profit": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "eps_basic": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "eps_diluted": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ] }, "comparison": { "eps_diluted": { "value": 12.95, "earlier": 5.998, "sources": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "basis": "FY2022" }, "net_income": { "value": 21094000000.0, "earlier": 9769000000.0, "sources": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 55554000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 19933000000.0, "interest_expense": 335000000.0, "pretax_income": 18662000000.0, "income_tax": 5614000000.0, "net_income_incl_nci": 13048000000.0, "net_income": 12392000000.0, "nci_profit": 656000000.0, "eps_basic": 7.65, "eps_diluted": 7.604, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "operating_income": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "interest_expense": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "pretax_income": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "income_tax": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "net_income_incl_nci": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "net_income": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "nci_profit": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "eps_basic": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "eps_diluted": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 54041000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 14823000000.0, "interest_expense": 967000000.0, "pretax_income": 13785000000.0, "income_tax": 3832000000.0, "net_income_incl_nci": 9953000000.0, "net_income": 10058000000.0, "nci_profit": -105000000.0, "eps_basic": 6.203, "eps_diluted": 6.165, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "operating_income": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "interest_expense": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "pretax_income": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "income_tax": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "net_income": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "nci_profit": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "eps_basic": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "eps_diluted": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 53658000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 15653000000.0, "interest_expense": 763000000.0, "pretax_income": 15615000000.0, "income_tax": 4041000000.0, "net_income_incl_nci": 11574000000.0, "net_income": 11552000000.0, "nci_profit": 22000000.0, "eps_basic": 7.117, "eps_diluted": 7.072, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "operating_income": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "interest_expense": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "pretax_income": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "income_tax": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "net_income": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "nci_profit": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "eps_basic": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "eps_diluted": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 57638000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 14936000000.0, "interest_expense": 1062000000.0, "pretax_income": 14568000000.0, "income_tax": 4319000000.0, "net_income_incl_nci": 10249000000.0, "net_income": 9966000000.0, "nci_profit": 283000000.0, "eps_basic": 6.137, "eps_diluted": 6.084, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "operating_income": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "interest_expense": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "pretax_income": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "income_tax": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "net_income": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "nci_profit": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "eps_basic": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "eps_diluted": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 10381000000.0, "receivables": 3644000000.0, "inventory": 3917000000.0, "current_assets": 20855000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 946000000.0, "intangibles": 2755000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 76535000000.0, "total_assets": 97390000000.0, "accounts_payable": 7421000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 11607000000.0, "noncurrent_liabilities": 33880000000.0, "total_liabilities": 45487000000.0, "equity_parent": 47054000000.0, "retained_earnings": 26792000000.0, "nci": 4849000000.0, "equity_total": 51903000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "value_sources": { "cash": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "receivables": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "inventory": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "current_assets": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "goodwill": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "intangibles": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "noncurrent_assets": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "total_assets": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "accounts_payable": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "current_liabilities": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "total_liabilities": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "equity_parent": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "retained_earnings": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "nci": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ], "equity_total": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 12807000000.0, "receivables": 3574000000.0, "inventory": 5436000000.0, "current_assets": 24432000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 879000000.0, "intangibles": 2832000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 78464000000.0, "total_assets": 102896000000.0, "accounts_payable": 7733000000.0, "debt_current": 812000000.0, "long_term_debt": 11356000000.0, "lease_liabilities_current": 324000000.0, "lease_liabilities_noncurrent": 1039000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 12627000000.0, "noncurrent_liabilities": 33679000000.0, "total_liabilities": 46306000000.0, "equity_parent": 51432000000.0, "retained_earnings": 33337000000.0, "nci": 5158000000.0, "equity_total": 56590000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "value_sources": { "cash": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "receivables": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "inventory": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "current_assets": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "goodwill": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "intangibles": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "noncurrent_assets": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "total_assets": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "accounts_payable": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "debt_current": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "long_term_debt": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "lease_liabilities_current": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "current_liabilities": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "total_liabilities": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "equity_parent": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "retained_earnings": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "nci": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "equity_total": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 6775000000.0, "receivables": 3478000000.0, "inventory": 6213000000.0, "current_assets": 18973000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 826000000.0, "intangibles": 3645000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 77801000000.0, "total_assets": 96774000000.0, "accounts_payable": 8047000000.0, "debt_current": 923000000.0, "long_term_debt": 10148000000.0, "lease_liabilities_current": 292000000.0, "lease_liabilities_noncurrent": 908000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": null, "noncurrent_liabilities": 32430000000.0, "total_liabilities": 44033000000.0, "equity_parent": 50634000000.0, "retained_earnings": 35020000000.0, "nci": 2107000000.0, "equity_total": 52741000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "value_sources": { "cash": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "receivables": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "inventory": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "current_assets": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "goodwill": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "intangibles": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "noncurrent_assets": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "total_assets": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "accounts_payable": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "debt_current": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "long_term_debt": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "lease_liabilities_current": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "total_liabilities": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "equity_parent": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "retained_earnings": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "nci": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "equity_total": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 9673000000.0, "receivables": 3945000000.0, "inventory": 6659000000.0, "current_assets": 21510000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 797000000.0, "intangibles": 4389000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 82039000000.0, "total_assets": 103549000000.0, "accounts_payable": 8238000000.0, "debt_current": 824000000.0, "long_term_debt": 12177000000.0, "lease_liabilities_current": 345000000.0, "lease_liabilities_noncurrent": 1006000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": null, "noncurrent_liabilities": 34465000000.0, "total_liabilities": 47208000000.0, "equity_parent": 54586000000.0, "retained_earnings": 38350000000.0, "nci": 1755000000.0, "equity_total": 56341000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "receivables": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "inventory": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "current_assets": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "goodwill": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "intangibles": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "noncurrent_assets": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "total_assets": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "accounts_payable": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "debt_current": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "long_term_debt": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "lease_liabilities_current": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "total_liabilities": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "equity_parent": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "retained_earnings": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "nci": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "equity_total": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 8495000000.0, "receivables": 4241000000.0, "inventory": 5860000000.0, "current_assets": 19120000000.0, "ppe_net": null, "ppe_including_rou": 68573000000.0, "right_of_use_assets": null, "goodwill": 727000000.0, "intangibles": 2804000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 83666000000.0, "total_assets": 102786000000.0, "accounts_payable": 8178000000.0, "debt_current": 180000000.0, "long_term_debt": 12262000000.0, "lease_liabilities_current": 354000000.0, "lease_liabilities_noncurrent": 1059000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": null, "noncurrent_liabilities": 33078000000.0, "total_liabilities": 44821000000.0, "equity_parent": 55246000000.0, "retained_earnings": 42539000000.0, "nci": 2719000000.0, "equity_total": 57965000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "receivables": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "inventory": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "current_assets": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "ppe_including_rou": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "goodwill": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "intangibles": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "noncurrent_assets": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "total_assets": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "accounts_payable": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "debt_current": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "long_term_debt": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "lease_liabilities_current": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "total_liabilities": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "equity_parent": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "retained_earnings": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "nci": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "equity_total": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 8872000000.0, "receivables": 4996000000.0, "inventory": 6968000000.0, "current_assets": 21569000000.0, "ppe_net": null, "ppe_including_rou": 84310000000.0, "right_of_use_assets": null, "goodwill": 2949000000.0, "intangibles": 5227000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 106533000000.0, "total_assets": 128102000000.0, "accounts_payable": 10133000000.0, "debt_current": 733000000.0, "long_term_debt": 21198000000.0, "lease_liabilities_current": 524000000.0, "lease_liabilities_noncurrent": 1062000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": null, "noncurrent_liabilities": 46148000000.0, "total_liabilities": 61078000000.0, "equity_parent": 62203000000.0, "retained_earnings": 46581000000.0, "nci": 4821000000.0, "equity_total": 67024000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "receivables": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "inventory": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "current_assets": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "ppe_including_rou": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "goodwill": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "intangibles": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "noncurrent_assets": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "total_assets": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "accounts_payable": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "debt_current": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "long_term_debt": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "lease_liabilities_current": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "lease_liabilities_noncurrent": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "total_liabilities": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "equity_parent": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "retained_earnings": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "nci": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "equity_total": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 15875000000.0, "cfi": -6556000000.0, "cff": -7130000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 4279000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": 377000000.0, "sbc": null, "dividends_paid": 6132000000.0, "buybacks": 208000000.0, "lease_payments": 324000000.0, "interest_paid": 569000000.0, "taxes_paid": 5289000000.0 }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "cfi": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "cff": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "d_and_a": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "amortisation": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "dividends_paid": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "buybacks": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "lease_payments": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "interest_paid": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ], "taxes_paid": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 25345000000.0, "cfi": -7159000000.0, "cff": -15862000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 4697000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 15357000000.0, "buybacks": null, "lease_payments": 358000000.0, "interest_paid": 438000000.0, "taxes_paid": 8494000000.0 }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "cfi": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "cff": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "d_and_a": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "dividends_paid": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "lease_payments": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "interest_paid": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ], "taxes_paid": [ "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 16134000000.0, "cfi": -6707000000.0, "cff": -15473000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 5010000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 11727000000.0, "buybacks": null, "lease_payments": 374000000.0, "interest_paid": 573000000.0, "taxes_paid": 6909000000.0 }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "cfi": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "cff": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "d_and_a": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "dividends_paid": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "lease_payments": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "interest_paid": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ], "taxes_paid": [ "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 15160000000.0, "cfi": -6962000000.0, "cff": -5277000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 5334000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 6470000000.0, "buybacks": null, "lease_payments": 426000000.0, "interest_paid": 612000000.0, "taxes_paid": 4627000000.0 }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "cfi": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "cff": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "d_and_a": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "dividends_paid": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "lease_payments": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "interest_paid": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "taxes_paid": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 15599000000.0, "cfi": -9594000000.0, "cff": -7094000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 5918000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 7025000000.0, "buybacks": null, "lease_payments": 455000000.0, "interest_paid": 685000000.0, "taxes_paid": 4165000000.0 }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "cfi": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "cff": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "d_and_a": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "dividends_paid": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "lease_payments": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "interest_paid": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "taxes_paid": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 16832000000.0, "cfi": -19335000000.0, "cff": 2789000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 6577000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 6145000000.0, "buybacks": null, "lease_payments": 522000000.0, "interest_paid": 862000000.0, "taxes_paid": 4215000000.0 }, "sources": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "cfi": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "cff": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "d_and_a": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "dividends_paid": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "lease_payments": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "interest_paid": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ], "taxes_paid": [ "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AFR:213800YOEO5OQ72G2R82-2021-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2021-12-31", "indexed": "2022-03-15", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:213800YOEO5OQ72G2R82-2022-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2022-12-31", "indexed": "2023-02-23", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:213800YOEO5OQ72G2R82-2023-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2023-12-31", "indexed": "2024-02-27", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:213800YOEO5OQ72G2R82-2024-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2024-12-31", "indexed": "2025-02-25", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:213800YOEO5OQ72G2R82-2025-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2025-12-31", "indexed": "2026-03-04", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" } }, "restatements": [ { "period": "FY2020 Q4", "item": "equity_total", "start": null, "end": "2020-12-31", "first": { "value": 51903000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" }, "latest": { "value": 52426000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" }, "used": { "value": 51903000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" } }, { "period": "FY2021", "item": "amortisation", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 418000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" }, "latest": { "value": 418000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "used": { "value": null, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2021", "item": "buybacks", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 0.0, "source": "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" }, "latest": { "value": 0.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "used": { "value": null, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2021", "item": "eps_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 13.034, "source": "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" }, "latest": { "value": 13.047, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" }, "used": { "value": 13.047, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2021", "item": "eps_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 12.95, "source": "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" }, "latest": { "value": 12.963, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" }, "used": { "value": 12.963, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2021 Q4", "item": "equity_total", "start": null, "end": "2021-12-31", "first": { "value": 56590000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" }, "latest": { "value": 57096000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" }, "used": { "value": 56590000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" } }, { "period": "FY2021", "item": "income_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 8258000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" }, "latest": { "value": 8236000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" }, "used": { "value": 8236000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2021", "item": "nci_profit", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1481000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" }, "latest": { "value": 1482000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" }, "used": { "value": 1482000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2021", "item": "net_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 21094000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" }, "latest": { "value": 21115000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" }, "used": { "value": 21115000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2021", "item": "net_income_incl_nci", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 22575000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2021-12-31-0" }, "latest": { "value": 22597000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" }, "used": { "value": 22597000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2022", "item": "amortisation", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1519000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 1519000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "used": { "value": null, "source": "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" } }, { "period": "FY2022", "item": "buybacks", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 0.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 0.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "used": { "value": null, "source": "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" } }, { "period": "FY2022 Q4", "item": "current_liabilities", "start": null, "end": "2022-12-31", "first": { "value": 11603000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 11603000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "used": { "value": null, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2022", "item": "eps_basic", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 7.668, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 7.65, "source": "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" }, "used": { "value": 7.65, "source": "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" } }, { "period": "FY2022", "item": "eps_diluted", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 7.621, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 7.604, "source": "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" }, "used": { "value": 7.604, "source": "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" } }, { "period": "FY2022 Q4", "item": "equity_parent", "start": null, "end": "2022-12-31", "first": { "value": 50175000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 50634000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" }, "used": { "value": 50634000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2022 Q4", "item": "equity_total", "start": null, "end": "2022-12-31", "first": { "value": 52274000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 52741000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2025-12-31-0" }, "used": { "value": 52741000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2022", "item": "income_tax", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 5586000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 5614000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" }, "used": { "value": 5614000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" } }, { "period": "FY2022 Q4", "item": "nci", "start": null, "end": "2022-12-31", "first": { "value": 2099000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 2107000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" }, "used": { "value": 2107000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2022", "item": "net_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 12420000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 12392000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" }, "used": { "value": 12392000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" } }, { "period": "FY2022", "item": "net_income_incl_nci", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 13076000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 13048000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" }, "used": { "value": 13048000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2024-12-31-0" } }, { "period": "FY2022 Q4", "item": "noncurrent_assets", "start": null, "end": "2022-12-31", "first": { "value": 77771000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 77801000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" }, "used": { "value": 77801000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2022 Q4", "item": "noncurrent_liabilities", "start": null, "end": "2022-12-31", "first": { "value": 32867000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 32430000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" }, "used": { "value": 32430000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2022 Q4", "item": "ppe_net", "start": null, "end": "2022-12-31", "first": { "value": 64734000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 64734000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "used": { "value": null, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2022 Q4", "item": "retained_earnings", "start": null, "end": "2022-12-31", "first": { "value": 34511000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 35020000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" }, "used": { "value": 35020000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2022 Q4", "item": "total_assets", "start": null, "end": "2022-12-31", "first": { "value": 96744000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 96774000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" }, "used": { "value": 96774000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } }, { "period": "FY2022 Q4", "item": "total_liabilities", "start": null, "end": "2022-12-31", "first": { "value": 44470000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2022-12-31-0" }, "latest": { "value": 44033000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" }, "used": { "value": 44033000000.0, "source": "AFR:213800YOEO5OQ72G2R82-2023-12-31-0" } } ], "withheld": [ { "table": "balance_sheet", "period": "FY2020 Q4", "item": "ppe_net", "value": 62882000000.0, "sources": [ "AFR:213800YOEO5OQ72G2R82-2021-12-31-0", "20-F:0001628280-23-009794" ], "reason": "another official report of the company gives it differently" }, { "table": "balance_sheet", "period": "FY2021 Q4", "item": "ppe_net", "value": 64927000000.0, "sources": [ "AFR:213800YOEO5OQ72G2R82-2022-12-31-0", "20-F:0001628280-23-004989" ], "reason": "another official report of the company gives it differently" } ], "events": [] }