{ "schema": "annalist.dataset/0.1", "company": { "id": "sage", "name": "The Sage Group plc", "country": "GB", "template": "corporate", "cik": null, "tickers": [ "SGE" ], "lei": "2138005RN5XYLTF8G138", "currency": "GBP", "accounting": "IFRS", "fiscal_year_end": "09-30" }, "as_of": { "period": "FY2025", "period_end": "2025-09-30", "release_date": null, "indexed": "2025-12-03" }, "conventions": { "amounts": "in the presentation currency of the annual report, as reported, not scaled; per-share items in that currency per share; share counts in shares", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "FY is the fiscal year that ends in that calendar year; start and end dates are given for every period", "periods": "fiscal years only; each annual report gives its own year and the year before", "restatements": "each value comes from the latest annual report that gives the period; other different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across the years", "withheld": "a value that contradicts the definition of its item, or that another official report of the company gives differently, is withheld: it is empty and listed in withheld with its reason and sources. So is a gross profit that revenue less cost of sales does not give, and a cost of sales that a report gives without gross profit", "source_ids": "AFR:--: the annual financial report filed with the Financial Conduct Authority; see documents", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2025", "rule": "every fiscal year of the annual reports since 2021, in the presentation currency of the latest report" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "GBP", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "GBP", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "GBP", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "GBP", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "GBP", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "GBP", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "GBP", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "GBP", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "GBP", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "GBP", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "GBP", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "GBP", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "GBP/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "GBP/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "GBP", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "GBP", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "GBP", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "GBP", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "GBP", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "GBP", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "GBP", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "GBP", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "GBP", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "GBP", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "GBP", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "GBP", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "GBP", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "GBP", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "GBP", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "GBP", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "GBP", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "GBP", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "GBP", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "GBP", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "GBP", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "GBP", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "GBP", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "GBP", "additive": true, "group": "statement" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "GBP", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "GBP", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "GBP", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "GBP", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "GBP", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "GBP", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "GBP", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "GBP", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "GBP", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "GBP", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "GBP", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "GBP", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "GBP", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "GBP", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "GBP", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-10-01", "end": "2021-09-30", "complete": true, "values": { "revenue": 1846000000.0, "cost_of_revenue": 131000000.0, "gross_profit": 1715000000.0, "rnd": null, "sga": 1342000000.0, "operating_income": 373000000.0, "interest_expense": 27000000.0, "pretax_income": 347000000.0, "income_tax": 62000000.0, "net_income_incl_nci": 285000000.0, "net_income": 285000000.0, "nci_profit": null, "eps_basic": 0.2633, "eps_diluted": 0.2608, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "value_sources": { "revenue": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "cost_of_revenue": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "gross_profit": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "sga": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "operating_income": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "interest_expense": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "pretax_income": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "income_tax": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "net_income_incl_nci": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "net_income": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "eps_basic": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "eps_diluted": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-10-01", "end": "2022-09-30", "complete": true, "values": { "revenue": 1947000000.0, "cost_of_revenue": 138000000.0, "gross_profit": 1809000000.0, "rnd": null, "sga": 1442000000.0, "operating_income": 367000000.0, "interest_expense": 31000000.0, "pretax_income": 337000000.0, "income_tax": 77000000.0, "net_income_incl_nci": 260000000.0, "net_income": 260000000.0, "nci_profit": null, "eps_basic": 0.2547, "eps_diluted": 0.2517, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "value_sources": { "revenue": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "cost_of_revenue": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "gross_profit": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "sga": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "operating_income": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "interest_expense": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "pretax_income": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "income_tax": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "net_income_incl_nci": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "net_income": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "eps_basic": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "eps_diluted": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-10-01", "end": "2023-09-30", "complete": true, "values": { "revenue": 2184000000.0, "cost_of_revenue": 156000000.0, "gross_profit": 2028000000.0, "rnd": null, "sga": 1713000000.0, "operating_income": 315000000.0, "interest_expense": 45000000.0, "pretax_income": 282000000.0, "income_tax": 71000000.0, "net_income_incl_nci": 211000000.0, "net_income": 211000000.0, "nci_profit": null, "eps_basic": 0.2075, "eps_diluted": 0.2043, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "value_sources": { "revenue": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "cost_of_revenue": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "gross_profit": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "sga": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "operating_income": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "interest_expense": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "pretax_income": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "income_tax": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "net_income_incl_nci": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "net_income": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "eps_basic": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "eps_diluted": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-10-01", "end": "2024-09-30", "complete": true, "values": { "revenue": 2332000000.0, "cost_of_revenue": 168000000.0, "gross_profit": 2164000000.0, "rnd": null, "sga": 1712000000.0, "operating_income": 452000000.0, "interest_expense": 45000000.0, "pretax_income": 426000000.0, "income_tax": 103000000.0, "net_income_incl_nci": 323000000.0, "net_income": 323000000.0, "nci_profit": null, "eps_basic": 0.321, "eps_diluted": 0.3155, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "value_sources": { "revenue": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "cost_of_revenue": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "gross_profit": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "sga": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "operating_income": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "interest_expense": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "pretax_income": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "income_tax": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "net_income_incl_nci": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "net_income": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "eps_basic": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "eps_diluted": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-10-01", "end": "2025-09-30", "complete": true, "values": { "revenue": 2513000000.0, "cost_of_revenue": 183000000.0, "gross_profit": 2330000000.0, "rnd": null, "sga": 1800000000.0, "operating_income": 530000000.0, "interest_expense": 58000000.0, "pretax_income": 484000000.0, "income_tax": 115000000.0, "net_income_incl_nci": 369000000.0, "net_income": 369000000.0, "nci_profit": null, "eps_basic": 0.3774, "eps_diluted": 0.3716, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "value_sources": { "revenue": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "cost_of_revenue": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "gross_profit": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "sga": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "operating_income": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "interest_expense": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "pretax_income": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "income_tax": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "net_income_incl_nci": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "net_income": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "eps_basic": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "eps_diluted": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q4", "date": "2021-09-30", "values": { "cash": 567000000.0, "receivables": 295000000.0, "inventory": null, "current_assets": 924000000.0, "ppe_net": 164000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 1877000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 2405000000.0, "total_assets": 3329000000.0, "accounts_payable": 592000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 65000000.0, "borrowings_and_leases_noncurrent": 749000000.0, "current_liabilities": 1380000000.0, "noncurrent_liabilities": 838000000.0, "total_liabilities": 2218000000.0, "equity_parent": null, "retained_earnings": 448000000.0, "nci": null, "equity_total": 1111000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "value_sources": { "cash": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "receivables": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "current_assets": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "ppe_net": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "goodwill": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "noncurrent_assets": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "total_assets": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "accounts_payable": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "borrowings_and_leases_current": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "borrowings_and_leases_noncurrent": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "current_liabilities": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "noncurrent_liabilities": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "total_liabilities": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "retained_earnings": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "equity_total": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-09-30", "values": { "cash": 489000000.0, "receivables": 355000000.0, "inventory": null, "current_assets": 883000000.0, "ppe_net": 152000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 2391000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 3014000000.0, "total_assets": 3897000000.0, "accounts_payable": 368000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 178000000.0, "borrowings_and_leases_noncurrent": 1044000000.0, "current_liabilities": 1326000000.0, "noncurrent_liabilities": 1174000000.0, "total_liabilities": 2500000000.0, "equity_parent": null, "retained_earnings": 570000000.0, "nci": null, "equity_total": 1397000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "value_sources": { "cash": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "receivables": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "current_assets": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "ppe_net": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "goodwill": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "noncurrent_assets": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "total_assets": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "accounts_payable": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "borrowings_and_leases_current": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "borrowings_and_leases_noncurrent": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "current_liabilities": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "noncurrent_liabilities": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "total_liabilities": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "retained_earnings": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "equity_total": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-09-30", "values": { "cash": 696000000.0, "receivables": 376000000.0, "inventory": null, "current_assets": 1114000000.0, "ppe_net": 104000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 2245000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 2822000000.0, "total_assets": 3936000000.0, "accounts_payable": 378000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 14000000.0, "borrowings_and_leases_noncurrent": 1243000000.0, "current_liabilities": 1185000000.0, "noncurrent_liabilities": 1344000000.0, "total_liabilities": 2529000000.0, "equity_parent": null, "retained_earnings": 658000000.0, "nci": null, "equity_total": 1407000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "value_sources": { "cash": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "receivables": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "current_assets": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "ppe_net": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "goodwill": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "noncurrent_assets": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "total_assets": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "accounts_payable": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "borrowings_and_leases_current": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "borrowings_and_leases_noncurrent": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "current_liabilities": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "noncurrent_liabilities": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "total_liabilities": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "retained_earnings": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "equity_total": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-09-30", "values": { "cash": 508000000.0, "receivables": 404000000.0, "inventory": null, "current_assets": 928000000.0, "ppe_net": 108000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 2122000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 2711000000.0, "total_assets": 3639000000.0, "accounts_payable": 405000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 15000000.0, "borrowings_and_leases_noncurrent": 1231000000.0, "current_liabilities": 1226000000.0, "noncurrent_liabilities": 1320000000.0, "total_liabilities": 2546000000.0, "equity_parent": null, "retained_earnings": 963000000.0, "nci": null, "equity_total": 1093000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "value_sources": { "cash": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "receivables": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "current_assets": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "ppe_net": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "goodwill": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "noncurrent_assets": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "total_assets": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "accounts_payable": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "borrowings_and_leases_current": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "borrowings_and_leases_noncurrent": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "current_liabilities": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "noncurrent_liabilities": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "total_liabilities": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "retained_earnings": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "equity_total": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-09-30", "values": { "cash": 390000000.0, "receivables": 471000000.0, "inventory": null, "current_assets": 863000000.0, "ppe_net": 144000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 2213000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 2850000000.0, "total_assets": 3713000000.0, "accounts_payable": 433000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": 17000000.0, "borrowings_and_leases_noncurrent": 1562000000.0, "current_liabilities": 1355000000.0, "noncurrent_liabilities": 1638000000.0, "total_liabilities": 2993000000.0, "equity_parent": null, "retained_earnings": 530000000.0, "nci": null, "equity_total": 720000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "value_sources": { "cash": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "receivables": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "current_assets": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "ppe_net": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "goodwill": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "noncurrent_assets": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "total_assets": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "accounts_payable": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "borrowings_and_leases_current": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "borrowings_and_leases_noncurrent": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "current_liabilities": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "noncurrent_liabilities": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "total_liabilities": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "retained_earnings": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "equity_total": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-10-01", "end": "2021-09-30", "complete": true, "values": { "cfo": 376000000.0, "cfi": 62000000.0, "cff": -694000000.0, "capex": 39000000.0, "capex_intangibles": 17000000.0, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 189000000.0, "buybacks": 353000000.0, "lease_payments": 22000000.0, "interest_paid": 19000000.0, "taxes_paid": 81000000.0 }, "sources": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "value_sources": { "cfo": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "cfi": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "cff": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "capex": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "capex_intangibles": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "dividends_paid": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "buybacks": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "lease_payments": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "interest_paid": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ], "taxes_paid": [ "AFR:2138005RN5XYLTF8G138-2022-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-10-01", "end": "2022-09-30", "complete": true, "values": { "cfo": 285000000.0, "cfi": -284000000.0, "cff": -127000000.0, "capex": 12000000.0, "capex_intangibles": 40000000.0, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 183000000.0, "buybacks": 249000000.0, "lease_payments": 19000000.0, "interest_paid": 21000000.0, "taxes_paid": 62000000.0 }, "sources": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "value_sources": { "cfo": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "cfi": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "cff": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "capex": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "capex_intangibles": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "dividends_paid": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "buybacks": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "lease_payments": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "interest_paid": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ], "taxes_paid": [ "AFR:2138005RN5XYLTF8G138-2023-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-10-01", "end": "2023-09-30", "complete": true, "values": { "cfo": 387000000.0, "cfi": -36000000.0, "cff": -114000000.0, "capex": 5000000.0, "capex_intangibles": 17000000.0, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 190000000.0, "buybacks": 0.0, "lease_payments": 18000000.0, "interest_paid": 33000000.0, "taxes_paid": 85000000.0 }, "sources": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "value_sources": { "cfo": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "cfi": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "cff": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "capex": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "capex_intangibles": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "dividends_paid": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "buybacks": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "lease_payments": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "interest_paid": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ], "taxes_paid": [ "AFR:2138005RN5XYLTF8G138-2024-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-10-01", "end": "2024-09-30", "complete": true, "values": { "cfo": 491000000.0, "cfi": -41000000.0, "cff": -610000000.0, "capex": 19000000.0, "capex_intangibles": 18000000.0, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 199000000.0, "buybacks": 348000000.0, "lease_payments": 16000000.0, "interest_paid": 43000000.0, "taxes_paid": 91000000.0 }, "sources": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "value_sources": { "cfo": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "cfi": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "cff": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "capex": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "capex_intangibles": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "dividends_paid": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "buybacks": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "lease_payments": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "interest_paid": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "taxes_paid": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-10-01", "end": "2025-09-30", "complete": true, "values": { "cfo": 528000000.0, "cfi": -127000000.0, "cff": -521000000.0, "capex": 41000000.0, "capex_intangibles": 18000000.0, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 207000000.0, "buybacks": 605000000.0, "lease_payments": 17000000.0, "interest_paid": 46000000.0, "taxes_paid": 101000000.0 }, "sources": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "value_sources": { "cfo": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "cfi": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "cff": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "capex": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "capex_intangibles": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "dividends_paid": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "buybacks": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "lease_payments": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "interest_paid": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ], "taxes_paid": [ "AFR:2138005RN5XYLTF8G138-2025-09-30-0" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AFR:2138005RN5XYLTF8G138-2022-09-30-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2022-09-30", "indexed": "2022-12-08", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:2138005RN5XYLTF8G138-2023-09-30-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2023-09-30", "indexed": "2023-12-07", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:2138005RN5XYLTF8G138-2024-09-30-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2024-09-30", "indexed": "2024-12-05", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:2138005RN5XYLTF8G138-2025-09-30-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2025-09-30", "indexed": "2025-12-03", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" } }, "restatements": [ { "period": "FY2022 Q4", "item": "goodwill", "start": null, "end": "2022-09-30", "first": { "value": 2416000000.0, "source": "AFR:2138005RN5XYLTF8G138-2022-09-30-0" }, "latest": { "value": 2391000000.0, "source": "AFR:2138005RN5XYLTF8G138-2023-09-30-0" }, "used": { "value": 2391000000.0, "source": "AFR:2138005RN5XYLTF8G138-2023-09-30-0" } }, { "period": "FY2022 Q4", "item": "noncurrent_assets", "start": null, "end": "2022-09-30", "first": { "value": 3013000000.0, "source": "AFR:2138005RN5XYLTF8G138-2022-09-30-0" }, "latest": { "value": 3014000000.0, "source": "AFR:2138005RN5XYLTF8G138-2023-09-30-0" }, "used": { "value": 3014000000.0, "source": "AFR:2138005RN5XYLTF8G138-2023-09-30-0" } }, { "period": "FY2022 Q4", "item": "noncurrent_liabilities", "start": null, "end": "2022-09-30", "first": { "value": 1173000000.0, "source": "AFR:2138005RN5XYLTF8G138-2022-09-30-0" }, "latest": { "value": 1174000000.0, "source": "AFR:2138005RN5XYLTF8G138-2023-09-30-0" }, "used": { "value": 1174000000.0, "source": "AFR:2138005RN5XYLTF8G138-2023-09-30-0" } }, { "period": "FY2022 Q4", "item": "total_assets", "start": null, "end": "2022-09-30", "first": { "value": 3896000000.0, "source": "AFR:2138005RN5XYLTF8G138-2022-09-30-0" }, "latest": { "value": 3897000000.0, "source": "AFR:2138005RN5XYLTF8G138-2023-09-30-0" }, "used": { "value": 3897000000.0, "source": "AFR:2138005RN5XYLTF8G138-2023-09-30-0" } }, { "period": "FY2022 Q4", "item": "total_liabilities", "start": null, "end": "2022-09-30", "first": { "value": 2499000000.0, "source": "AFR:2138005RN5XYLTF8G138-2022-09-30-0" }, "latest": { "value": 2500000000.0, "source": "AFR:2138005RN5XYLTF8G138-2023-09-30-0" }, "used": { "value": 2500000000.0, "source": "AFR:2138005RN5XYLTF8G138-2023-09-30-0" } }, { "period": "FY2024 Q4", "item": "goodwill", "start": null, "end": "2024-09-30", "first": { "value": 2130000000.0, "source": "AFR:2138005RN5XYLTF8G138-2024-09-30-0" }, "latest": { "value": 2122000000.0, "source": "AFR:2138005RN5XYLTF8G138-2025-09-30-0" }, "used": { "value": 2122000000.0, "source": "AFR:2138005RN5XYLTF8G138-2025-09-30-0" } }, { "period": "FY2024 Q4", "item": "noncurrent_assets", "start": null, "end": "2024-09-30", "first": { "value": 2710000000.0, "source": "AFR:2138005RN5XYLTF8G138-2024-09-30-0" }, "latest": { "value": 2711000000.0, "source": "AFR:2138005RN5XYLTF8G138-2025-09-30-0" }, "used": { "value": 2711000000.0, "source": "AFR:2138005RN5XYLTF8G138-2025-09-30-0" } }, { "period": "FY2024 Q4", "item": "noncurrent_liabilities", "start": null, "end": "2024-09-30", "first": { "value": 1319000000.0, "source": "AFR:2138005RN5XYLTF8G138-2024-09-30-0" }, "latest": { "value": 1320000000.0, "source": "AFR:2138005RN5XYLTF8G138-2025-09-30-0" }, "used": { "value": 1320000000.0, "source": "AFR:2138005RN5XYLTF8G138-2025-09-30-0" } }, { "period": "FY2024 Q4", "item": "retained_earnings", "start": null, "end": "2024-09-30", "first": { "value": 446000000.0, "source": "AFR:2138005RN5XYLTF8G138-2024-09-30-0" }, "latest": { "value": 963000000.0, "source": "AFR:2138005RN5XYLTF8G138-2025-09-30-0" }, "used": { "value": 963000000.0, "source": "AFR:2138005RN5XYLTF8G138-2025-09-30-0" } }, { "period": "FY2024 Q4", "item": "total_assets", "start": null, "end": "2024-09-30", "first": { "value": 3638000000.0, "source": "AFR:2138005RN5XYLTF8G138-2024-09-30-0" }, "latest": { "value": 3639000000.0, "source": "AFR:2138005RN5XYLTF8G138-2025-09-30-0" }, "used": { "value": 3639000000.0, "source": "AFR:2138005RN5XYLTF8G138-2025-09-30-0" } }, { "period": "FY2024 Q4", "item": "total_liabilities", "start": null, "end": "2024-09-30", "first": { "value": 2545000000.0, "source": "AFR:2138005RN5XYLTF8G138-2024-09-30-0" }, "latest": { "value": 2546000000.0, "source": "AFR:2138005RN5XYLTF8G138-2025-09-30-0" }, "used": { "value": 2546000000.0, "source": "AFR:2138005RN5XYLTF8G138-2025-09-30-0" } } ], "withheld": [], "events": [] }