{ "schema": "annalist.dataset/0.1", "company": { "id": "schroders", "name": "Schroders plc", "country": "GB", "template": "corporate", "cik": null, "tickers": [ "SDR" ], "lei": "2138001YYBULX5SZ2H24", "currency": "GBP", "accounting": "IFRS", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "indexed": "2026-03-10" }, "conventions": { "amounts": "in the presentation currency of the annual report, as reported, not scaled; per-share items in that currency per share; share counts in shares", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "FY is the fiscal year that ends in that calendar year; start and end dates are given for every period", "periods": "fiscal years only; each annual report gives its own year and the year before", "restatements": "each value comes from the latest annual report that gives the period; other different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across the years", "withheld": "a value that contradicts the definition of its item, or that another official report of the company gives differently, is withheld: it is empty and listed in withheld with its reason and sources. So is a gross profit that revenue less cost of sales does not give, and a cost of sales that a report gives without gross profit", "source_ids": "AFR:--: the annual financial report filed with the Financial Conduct Authority; see documents", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2025", "rule": "every fiscal year of the annual reports since 2021, in the presentation currency of the latest report" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "GBP", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "GBP", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "GBP", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "GBP", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "GBP", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "GBP", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "GBP", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "GBP", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "GBP", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "GBP", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "GBP", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "GBP", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "GBP/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "GBP/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "GBP", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "GBP", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "GBP", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "GBP", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "GBP", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "GBP", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "GBP", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "GBP", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "GBP", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "GBP", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "GBP", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "GBP", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "GBP", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "GBP", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "GBP", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "GBP", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "GBP", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "GBP", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "GBP", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "GBP", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "GBP", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "GBP", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "GBP", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "GBP", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "GBP", "additive": true, "group": "statement" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "GBP", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "GBP", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "GBP", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "GBP", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "GBP", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "GBP", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "GBP", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "GBP", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "GBP", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "GBP", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "GBP", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "GBP", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "GBP", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "GBP", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "GBP", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 2512700000.0, "cost_of_revenue": 453100000.0, "gross_profit": 2059600000.0, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 610500000.0, "income_tax": 124500000.0, "net_income_incl_nci": 486000000.0, "net_income": null, "nci_profit": null, "eps_basic": 1.724, "eps_diluted": 1.693, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "cost_of_revenue": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "gross_profit": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "pretax_income": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "income_tax": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "net_income_incl_nci": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "eps_basic": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "eps_diluted": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 2959500000.0, "cost_of_revenue": 556400000.0, "gross_profit": 2403100000.0, "rnd": null, "sga": null, "operating_income": 841000000.0, "interest_expense": null, "pretax_income": 764100000.0, "income_tax": 140300000.0, "net_income_incl_nci": 623800000.0, "net_income": null, "nci_profit": null, "eps_basic": 0.387, "eps_diluted": 0.381, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "cost_of_revenue": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "gross_profit": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "operating_income": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "pretax_income": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "income_tax": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "net_income_incl_nci": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "eps_basic": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "eps_diluted": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ] }, "comparison": { "eps_diluted": { "value": 2.171, "earlier": 1.693, "sources": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 2891700000.0, "cost_of_revenue": 530300000.0, "gross_profit": 2361400000.0, "rnd": null, "sga": null, "operating_income": 723000000.0, "interest_expense": null, "pretax_income": 586900000.0, "income_tax": 100700000.0, "net_income_incl_nci": 486200000.0, "net_income": null, "nci_profit": null, "eps_basic": 0.304, "eps_diluted": 0.299, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "cost_of_revenue": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "gross_profit": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "operating_income": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "pretax_income": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "income_tax": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "net_income_incl_nci": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "eps_basic": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "eps_diluted": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 2936700000.0, "cost_of_revenue": 602300000.0, "gross_profit": 2334400000.0, "rnd": null, "sga": null, "operating_income": 661000000.0, "interest_expense": null, "pretax_income": 487600000.0, "income_tax": 85000000.0, "net_income_incl_nci": 402600000.0, "net_income": 388200000.0, "nci_profit": 14400000.0, "eps_basic": 0.246, "eps_diluted": 0.242, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "cost_of_revenue": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "gross_profit": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "operating_income": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "pretax_income": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "income_tax": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "net_income_incl_nci": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "net_income": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "nci_profit": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "eps_basic": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "eps_diluted": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 3067000000.0, "cost_of_revenue": 697000000.0, "gross_profit": 2370000000.0, "rnd": null, "sga": null, "operating_income": 528800000.0, "interest_expense": 17700000.0, "pretax_income": 558100000.0, "income_tax": 125100000.0, "net_income_incl_nci": 433000000.0, "net_income": 417000000.0, "nci_profit": 16000000.0, "eps_basic": 0.264, "eps_diluted": 0.26, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "cost_of_revenue": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "gross_profit": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "operating_income": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "interest_expense": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "pretax_income": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "income_tax": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "net_income": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "nci_profit": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "eps_basic": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "eps_diluted": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ] }, "comparison": { "operating_income": { "value": 640500000.0, "earlier": 661000000.0, "sources": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "basis": "FY2024" }, "revenue": { "value": 2970000000.0, "earlier": 2936700000.0, "sources": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 3250700000.0, "cost_of_revenue": 746400000.0, "gross_profit": 2504300000.0, "rnd": null, "sga": null, "operating_income": 673900000.0, "interest_expense": 23400000.0, "pretax_income": 673800000.0, "income_tax": 123400000.0, "net_income_incl_nci": 550400000.0, "net_income": 539800000.0, "nci_profit": 10600000.0, "eps_basic": 0.341, "eps_diluted": 0.336, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "cost_of_revenue": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "gross_profit": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "operating_income": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "interest_expense": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "pretax_income": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "income_tax": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "net_income": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "nci_profit": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "eps_basic": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "eps_diluted": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 4215900000.0, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 1208000000.0, "noncurrent_assets": null, "total_assets": 21673100000.0, "accounts_payable": null, "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": null, "noncurrent_liabilities": null, "total_liabilities": 17587200000.0, "equity_parent": null, "retained_earnings": null, "nci": null, "equity_total": 4085900000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "value_sources": { "cash": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "goodwill_and_intangibles": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "total_assets": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "total_liabilities": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "equity_total": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 5119000000.0, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 1168500000.0, "noncurrent_assets": null, "total_assets": 24341700000.0, "accounts_payable": null, "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": null, "noncurrent_liabilities": null, "total_liabilities": 19916000000.0, "equity_parent": null, "retained_earnings": null, "nci": null, "equity_total": 4425700000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "value_sources": { "cash": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "goodwill_and_intangibles": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "total_assets": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "total_liabilities": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "equity_total": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 5045300000.0, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 1929500000.0, "noncurrent_assets": null, "total_assets": 21334600000.0, "accounts_payable": null, "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": null, "noncurrent_liabilities": null, "total_liabilities": 16854900000.0, "equity_parent": null, "retained_earnings": null, "nci": null, "equity_total": 4479700000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "value_sources": { "cash": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "goodwill_and_intangibles": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "total_assets": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "total_liabilities": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "equity_total": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 4103000000.0, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 1885200000.0, "noncurrent_assets": null, "total_assets": 20628900000.0, "accounts_payable": null, "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": null, "noncurrent_liabilities": null, "total_liabilities": 16165200000.0, "equity_parent": null, "retained_earnings": null, "nci": 73100000.0, "equity_total": 4463700000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "goodwill_and_intangibles": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "total_assets": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "total_liabilities": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "nci": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "equity_total": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 4214700000.0, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "ppe_including_rou": 488600000.0, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 1840500000.0, "noncurrent_assets": null, "total_assets": 20949900000.0, "accounts_payable": null, "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": null, "noncurrent_liabilities": null, "total_liabilities": 16454500000.0, "equity_parent": null, "retained_earnings": null, "nci": 85100000.0, "equity_total": 4495400000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "ppe_including_rou": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "goodwill_and_intangibles": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "total_assets": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "total_liabilities": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "nci": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "equity_total": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 4680400000.0, "receivables": null, "inventory": null, "current_assets": null, "ppe_net": null, "ppe_including_rou": 443500000.0, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 1715800000.0, "noncurrent_assets": null, "total_assets": 24612700000.0, "accounts_payable": null, "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": null, "noncurrent_liabilities": null, "total_liabilities": 20156300000.0, "equity_parent": null, "retained_earnings": null, "nci": 400000.0, "equity_total": 4456400000.0, "liabilities_and_equity": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "ppe_including_rou": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "goodwill_and_intangibles": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "total_assets": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "total_liabilities": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "nci": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "equity_total": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 832500000.0, "cfi": 151300000.0, "cff": -431100000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 311800000.0, "buybacks": 58300000.0, "lease_payments": 44400000.0, "interest_paid": null, "taxes_paid": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "cfi": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "cff": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "dividends_paid": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "buybacks": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ], "lease_payments": [ "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 1234200000.0, "cfi": 117400000.0, "cff": -429700000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 328400000.0, "buybacks": 75300000.0, "lease_payments": 47500000.0, "interest_paid": null, "taxes_paid": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "cfi": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "cff": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "dividends_paid": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "buybacks": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ], "lease_payments": [ "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 972800000.0, "cfi": -603800000.0, "cff": -533300000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 341400000.0, "buybacks": 120200000.0, "lease_payments": 51300000.0, "interest_paid": null, "taxes_paid": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "cfi": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "cff": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "dividends_paid": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "buybacks": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ], "lease_payments": [ "AFR:2138001YYBULX5SZ2H24-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": -238100000.0, "cfi": -225000000.0, "cff": -479500000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 348500000.0, "buybacks": 66600000.0, "lease_payments": 52300000.0, "interest_paid": null, "taxes_paid": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "cfi": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "cff": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "dividends_paid": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "buybacks": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ], "lease_payments": [ "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 1048200000.0, "cfi": -694800000.0, "cff": -213000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 341100000.0, "buybacks": 59800000.0, "lease_payments": 46000000.0, "interest_paid": 4000000.0, "taxes_paid": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "cfi": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "cff": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "dividends_paid": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "buybacks": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "lease_payments": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "interest_paid": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 914400000.0, "cfi": -11700000.0, "cff": -448000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 337600000.0, "buybacks": 11500000.0, "lease_payments": 46800000.0, "interest_paid": 15900000.0, "taxes_paid": null }, "sources": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "cfi": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "cff": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "dividends_paid": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "buybacks": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "lease_payments": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ], "interest_paid": [ "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AFR:2138001YYBULX5SZ2H24-2021-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2021-12-31", "indexed": "2022-03-29", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:2138001YYBULX5SZ2H24-2022-12-31-0": { "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:2138001YYBULX5SZ2H24-2023-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2023-12-31", "indexed": "2024-03-26", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:2138001YYBULX5SZ2H24-2024-12-31-0": { "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:2138001YYBULX5SZ2H24-2025-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2025-12-31", "indexed": "2026-03-10", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" } }, "restatements": [ { "period": "FY2021", "item": "eps_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 2.208, "source": "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" }, "latest": { "value": 0.387, "source": "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" }, "used": { "value": 0.387, "source": "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" } }, { "period": "FY2021", "item": "eps_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 2.171, "source": "AFR:2138001YYBULX5SZ2H24-2021-12-31-0" }, "latest": { "value": 0.381, "source": "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" }, "used": { "value": 0.381, "source": "AFR:2138001YYBULX5SZ2H24-2022-12-31-0" } }, { "period": "FY2024", "item": "cost_of_revenue", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 612300000.0, "source": "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" }, "latest": { "value": 697000000.0, "source": "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" }, "used": { "value": 697000000.0, "source": "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" } }, { "period": "FY2024", "item": "gross_profit", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2357700000.0, "source": "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" }, "latest": { "value": 2370000000.0, "source": "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" }, "used": { "value": 2370000000.0, "source": "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" } }, { "period": "FY2024", "item": "operating_income", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 640500000.0, "source": "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" }, "latest": { "value": 528800000.0, "source": "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" }, "used": { "value": 528800000.0, "source": "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" } }, { "period": "FY2024", "item": "revenue", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2970000000.0, "source": "AFR:2138001YYBULX5SZ2H24-2024-12-31-0" }, "latest": { "value": 3067000000.0, "source": "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" }, "used": { "value": 3067000000.0, "source": "AFR:2138001YYBULX5SZ2H24-2025-12-31-0" } } ], "withheld": [], "events": [] }