{ "schema": "annalist.dataset/0.1", "company": { "id": "segro", "name": "SEGRO plc", "country": "GB", "template": "corporate", "cik": null, "tickers": [ "SGRO" ], "lei": "213800XC35KGM9NFC641", "currency": "GBP", "accounting": "IFRS", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "indexed": "2026-03-18" }, "conventions": { "amounts": "in the presentation currency of the annual report, as reported, not scaled; per-share items in that currency per share; share counts in shares", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "FY is the fiscal year that ends in that calendar year; start and end dates are given for every period", "periods": "fiscal years only; each annual report gives its own year and the year before", "restatements": "each value comes from the latest annual report that gives the period; other different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across the years", "withheld": "a value that contradicts the definition of its item, or that another official report of the company gives differently, is withheld: it is empty and listed in withheld with its reason and sources. So is a gross profit that revenue less cost of sales does not give, and a cost of sales that a report gives without gross profit", "source_ids": "AFR:--: the annual financial report filed with the Financial Conduct Authority; see documents", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2025", "rule": "every fiscal year of the annual reports since 2021, in the presentation currency of the latest report" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "GBP", "additive": true, "group": "statement" }, "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": 432000000.0, "cost_of_revenue": 104000000.0, "gross_profit": 328000000.0, "rnd": null, "sga": null, "operating_income": 1501000000.0, "interest_expense": 87000000.0, "pretax_income": 1464000000.0, "income_tax": 35000000.0, "net_income_incl_nci": 1429000000.0, "net_income": 1427000000.0, "nci_profit": 2000000.0, "eps_basic": 1.241, "eps_diluted": 1.236, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "cost_of_revenue": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "gross_profit": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "operating_income": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "interest_expense": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "pretax_income": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "income_tax": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "net_income_incl_nci": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "net_income": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "nci_profit": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "eps_basic": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "eps_diluted": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 546000000.0, "cost_of_revenue": 140000000.0, "gross_profit": 406000000.0, "rnd": null, "sga": null, "operating_income": 4477000000.0, "interest_expense": 157000000.0, "pretax_income": 4355000000.0, "income_tax": 288000000.0, "net_income_incl_nci": 4067000000.0, "net_income": 4060000000.0, "nci_profit": 7000000.0, "eps_basic": 3.39, "eps_diluted": 3.381, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "cost_of_revenue": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "gross_profit": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "operating_income": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "interest_expense": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "pretax_income": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "income_tax": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "net_income_incl_nci": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "net_income": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "nci_profit": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "eps_basic": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "eps_diluted": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 669000000.0, "cost_of_revenue": 214000000.0, "gross_profit": 455000000.0, "rnd": null, "sga": null, "operating_income": -1694000000.0, "interest_expense": 340000000.0, "pretax_income": -1967000000.0, "income_tax": -37000000.0, "net_income_incl_nci": -1930000000.0, "net_income": -1927000000.0, "nci_profit": -3000000.0, "eps_basic": -1.597, "eps_diluted": -1.597, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "cost_of_revenue": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "gross_profit": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "operating_income": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "interest_expense": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "pretax_income": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "income_tax": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "net_income_incl_nci": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "net_income": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "nci_profit": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "eps_basic": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "eps_diluted": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 749000000.0, "cost_of_revenue": 161000000.0, "gross_profit": 588000000.0, "rnd": null, "sga": null, "operating_income": -180000000.0, "interest_expense": 167000000.0, "pretax_income": -263000000.0, "income_tax": -10000000.0, "net_income_incl_nci": -253000000.0, "net_income": -253000000.0, "nci_profit": null, "eps_basic": -0.207, "eps_diluted": -0.207, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "cost_of_revenue": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "gross_profit": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "operating_income": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "interest_expense": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "pretax_income": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "income_tax": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "net_income_incl_nci": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "eps_basic": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "eps_diluted": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "net_income": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ] }, "method": "derived", "value_methods": { "net_income": "derived" } }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 675000000.0, "cost_of_revenue": 144000000.0, "gross_profit": 531000000.0, "rnd": null, "sga": null, "operating_income": 703000000.0, "interest_expense": 159000000.0, "pretax_income": 636000000.0, "income_tax": 42000000.0, "net_income_incl_nci": 594000000.0, "net_income": 594000000.0, "nci_profit": null, "eps_basic": 0.447, "eps_diluted": 0.446, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "cost_of_revenue": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "gross_profit": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "operating_income": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "interest_expense": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "pretax_income": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "income_tax": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "eps_basic": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "eps_diluted": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "net_income": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ] }, "method": "derived", "value_methods": { "net_income": "derived" } }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 726000000.0, "cost_of_revenue": 154000000.0, "gross_profit": 572000000.0, "rnd": null, "sga": null, "operating_income": 663000000.0, "interest_expense": 129000000.0, "pretax_income": 560000000.0, "income_tax": 9000000.0, "net_income_incl_nci": 551000000.0, "net_income": 551000000.0, "nci_profit": null, "eps_basic": 0.407, "eps_diluted": 0.407, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "cost_of_revenue": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "gross_profit": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "operating_income": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "interest_expense": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "pretax_income": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "income_tax": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "eps_basic": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "eps_diluted": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "net_income": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ] }, "method": "derived", "value_methods": { "net_income": "derived" } } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 89000000.0, "receivables": 270000000.0, "inventory": null, "current_assets": 426000000.0, "ppe_net": 27000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 2000000.0, "noncurrent_assets": 12241000000.0, "total_assets": 12667000000.0, "accounts_payable": 372000000.0, "debt_current": null, "long_term_debt": 2413000000.0, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 381000000.0, "noncurrent_liabilities": 2615000000.0, "total_liabilities": 2996000000.0, "equity_parent": 9659000000.0, "retained_earnings": 5897000000.0, "nci": 12000000.0, "equity_total": 9671000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "value_sources": { "cash": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "receivables": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "current_assets": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "ppe_net": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "noncurrent_assets": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "total_assets": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "accounts_payable": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "long_term_debt": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "current_liabilities": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "total_liabilities": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "equity_parent": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "retained_earnings": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "nci": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "equity_total": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 85000000.0, "receivables": 207000000.0, "inventory": null, "current_assets": 351000000.0, "ppe_net": 22000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 9000000.0, "noncurrent_assets": 17432000000.0, "total_assets": 17783000000.0, "accounts_payable": 463000000.0, "debt_current": null, "long_term_debt": 3406000000.0, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 517000000.0, "noncurrent_liabilities": 3830000000.0, "total_liabilities": 4347000000.0, "equity_parent": 13436000000.0, "retained_earnings": 9692000000.0, "nci": 0.0, "equity_total": 13436000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "value_sources": { "cash": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "receivables": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "current_assets": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "ppe_net": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "noncurrent_assets": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "total_assets": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "accounts_payable": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "long_term_debt": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "current_liabilities": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "total_liabilities": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "equity_parent": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "retained_earnings": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "nci": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "equity_total": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 162000000.0, "receivables": 199000000.0, "inventory": null, "current_assets": 428000000.0, "ppe_net": 23000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 12000000.0, "noncurrent_assets": 16920000000.0, "total_assets": 17348000000.0, "accounts_payable": 560000000.0, "debt_current": 0.0, "long_term_debt": 4884000000.0, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 590000000.0, "noncurrent_liabilities": 5385000000.0, "total_liabilities": 5975000000.0, "equity_parent": 11373000000.0, "retained_earnings": 7463000000.0, "nci": 0.0, "equity_total": 11373000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "value_sources": { "cash": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "receivables": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "current_assets": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "ppe_net": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "noncurrent_assets": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "total_assets": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "accounts_payable": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "debt_current": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "long_term_debt": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "current_liabilities": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "total_liabilities": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "equity_parent": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "retained_earnings": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "nci": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "equity_total": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 376000000.0, "receivables": 195000000.0, "inventory": null, "current_assets": 607000000.0, "ppe_net": 28000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 30000000.0, "noncurrent_assets": 16699000000.0, "total_assets": 17306000000.0, "accounts_payable": 614000000.0, "debt_current": 1000000.0, "long_term_debt": 5347000000.0, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 692000000.0, "noncurrent_liabilities": 5710000000.0, "total_liabilities": 6402000000.0, "equity_parent": 10904000000.0, "retained_earnings": 6888000000.0, "nci": null, "equity_total": 10904000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "receivables": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "current_assets": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "ppe_net": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "noncurrent_assets": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "total_assets": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "accounts_payable": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "debt_current": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "long_term_debt": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "current_liabilities": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "total_liabilities": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "equity_parent": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "retained_earnings": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "equity_total": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 363000000.0, "receivables": 178000000.0, "inventory": null, "current_assets": 569000000.0, "ppe_net": 34000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 37000000.0, "noncurrent_assets": 17005000000.0, "total_assets": 17574000000.0, "accounts_payable": 502000000.0, "debt_current": 0.0, "long_term_debt": 4607000000.0, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 581000000.0, "noncurrent_liabilities": 4944000000.0, "total_liabilities": 5525000000.0, "equity_parent": 12049000000.0, "retained_earnings": 7111000000.0, "nci": null, "equity_total": 12049000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "receivables": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "current_assets": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "ppe_net": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "noncurrent_assets": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "total_assets": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "accounts_payable": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "debt_current": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "long_term_debt": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "current_liabilities": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "total_liabilities": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "equity_parent": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "retained_earnings": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "equity_total": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 111000000.0, "receivables": 185000000.0, "inventory": null, "current_assets": 319000000.0, "ppe_net": 40000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 44000000.0, "noncurrent_assets": 17862000000.0, "total_assets": 18181000000.0, "accounts_payable": 512000000.0, "debt_current": 565000000.0, "long_term_debt": 4386000000.0, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1148000000.0, "noncurrent_liabilities": 4760000000.0, "total_liabilities": 5908000000.0, "equity_parent": 12273000000.0, "retained_earnings": 7264000000.0, "nci": null, "equity_total": 12273000000.0, "liabilities_and_equity": null }, "sources": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "receivables": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "current_assets": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "ppe_net": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "goodwill_and_intangibles": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "noncurrent_assets": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "total_assets": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "accounts_payable": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "debt_current": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "long_term_debt": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "current_liabilities": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "total_liabilities": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "equity_parent": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "retained_earnings": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "equity_total": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 199000000.0, "cfi": -1106000000.0, "cff": 863000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 179000000.0, "buybacks": 2000000.0, "lease_payments": 2000000.0, "interest_paid": 94000000.0, "taxes_paid": 5000000.0 }, "sources": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "cfi": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "cff": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "dividends_paid": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "buybacks": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "lease_payments": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "interest_paid": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ], "taxes_paid": [ "AFR:213800XC35KGM9NFC641-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 327000000.0, "cfi": -1273000000.0, "cff": 918000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 176000000.0, "buybacks": 3000000.0, "lease_payments": 2000000.0, "interest_paid": 100000000.0, "taxes_paid": 17000000.0 }, "sources": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "cfi": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "cff": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "dividends_paid": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "buybacks": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "lease_payments": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "interest_paid": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ], "taxes_paid": [ "AFR:213800XC35KGM9NFC641-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 213000000.0, "cfi": -1255000000.0, "cff": 1118000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 222000000.0, "buybacks": 4000000.0, "lease_payments": 2000000.0, "interest_paid": 131000000.0, "taxes_paid": 95000000.0 }, "sources": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "cfi": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "cff": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "dividends_paid": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "buybacks": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "lease_payments": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "interest_paid": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ], "taxes_paid": [ "AFR:213800XC35KGM9NFC641-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 431000000.0, "cfi": -526000000.0, "cff": 309000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 185000000.0, "buybacks": 4000000.0, "lease_payments": 2000000.0, "interest_paid": 199000000.0, "taxes_paid": 24000000.0 }, "sources": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "cfi": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "cff": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "dividends_paid": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "buybacks": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "lease_payments": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "interest_paid": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ], "taxes_paid": [ "AFR:213800XC35KGM9NFC641-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 330000000.0, "cfi": -369000000.0, "cff": 26000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 277000000.0, "buybacks": 5000000.0, "lease_payments": 2000000.0, "interest_paid": 209000000.0, "taxes_paid": 17000000.0 }, "sources": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "cfi": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "cff": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "dividends_paid": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "buybacks": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "lease_payments": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "interest_paid": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "taxes_paid": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 396000000.0, "cfi": -402000000.0, "cff": -246000000.0, "capex": null, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 405000000.0, "buybacks": 4000000.0, "lease_payments": 2000000.0, "interest_paid": 172000000.0, "taxes_paid": 25000000.0 }, "sources": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "cfi": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "cff": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "dividends_paid": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "buybacks": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "lease_payments": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "interest_paid": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ], "taxes_paid": [ "AFR:213800XC35KGM9NFC641-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AFR:213800XC35KGM9NFC641-2021-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2021-12-31", "indexed": "2022-03-08", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:213800XC35KGM9NFC641-2022-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2022-12-31", "indexed": "2023-03-14", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:213800XC35KGM9NFC641-2023-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2023-12-31", "indexed": "2024-03-18", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:213800XC35KGM9NFC641-2024-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2024-12-31", "indexed": "2025-03-11", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:213800XC35KGM9NFC641-2025-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2025-12-31", "indexed": "2026-03-18", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" } }, "restatements": [ { "period": "FY2020 Q4", "item": "cash", "start": null, "end": "2020-12-31", "first": { "value": 89000000.0, "source": "AFR:213800XC35KGM9NFC641-2021-12-31-0" }, "latest": { "value": 113000000.0, "source": "AFR:213800XC35KGM9NFC641-2022-12-31-0" }, "used": { "value": 89000000.0, "source": "AFR:213800XC35KGM9NFC641-2021-12-31-0" } }, { "period": "FY2021 Q4", "item": "cash", "start": null, "end": "2021-12-31", "first": { "value": 45000000.0, "source": "AFR:213800XC35KGM9NFC641-2021-12-31-0" }, "latest": { "value": 85000000.0, "source": "AFR:213800XC35KGM9NFC641-2023-12-31-0" }, "used": { "value": 85000000.0, "source": "AFR:213800XC35KGM9NFC641-2022-12-31-0" } }, { "period": "FY2021", "item": "cfo", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 311000000.0, "source": "AFR:213800XC35KGM9NFC641-2021-12-31-0" }, "latest": { "value": 327000000.0, "source": "AFR:213800XC35KGM9NFC641-2022-12-31-0" }, "used": { "value": 327000000.0, "source": "AFR:213800XC35KGM9NFC641-2022-12-31-0" } }, { "period": "FY2021 Q4", "item": "receivables", "start": null, "end": "2021-12-31", "first": { "value": 247000000.0, "source": "AFR:213800XC35KGM9NFC641-2021-12-31-0" }, "latest": { "value": 207000000.0, "source": "AFR:213800XC35KGM9NFC641-2022-12-31-0" }, "used": { "value": 207000000.0, "source": "AFR:213800XC35KGM9NFC641-2022-12-31-0" } }, { "period": "FY2023 Q4", "item": "nci", "start": null, "end": "2023-12-31", "first": { "value": 0.0, "source": "AFR:213800XC35KGM9NFC641-2023-12-31-0" }, "latest": { "value": 0.0, "source": "AFR:213800XC35KGM9NFC641-2023-12-31-0" }, "used": { "value": null, "source": "AFR:213800XC35KGM9NFC641-2024-12-31-0" } }, { "period": "FY2023", "item": "nci_profit", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 0.0, "source": "AFR:213800XC35KGM9NFC641-2023-12-31-0" }, "latest": { "value": 0.0, "source": "AFR:213800XC35KGM9NFC641-2023-12-31-0" }, "used": { "value": null, "source": "AFR:213800XC35KGM9NFC641-2024-12-31-0" } }, { "period": "FY2023", "item": "net_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": -253000000.0, "source": "AFR:213800XC35KGM9NFC641-2023-12-31-0" }, "latest": { "value": -253000000.0, "source": "AFR:213800XC35KGM9NFC641-2023-12-31-0" }, "used": { "value": null, "source": "AFR:213800XC35KGM9NFC641-2024-12-31-0" } } ], "withheld": [], "events": [] }