{ "schema": "annalist.dataset/0.1", "company": { "id": "unilever", "name": "Unilever PLC", "country": "GB", "template": "corporate", "cik": "0000217410", "tickers": [ "ULVR" ], "lei": "549300MKFYEKVRWML317", "currency": "EUR", "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": "EUR", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "EUR", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "EUR", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "EUR", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "EUR", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "EUR", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "EUR", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "EUR", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "EUR", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "EUR", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "EUR", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "EUR", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "EUR/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "EUR/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": "EUR", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "EUR", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "EUR", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "EUR", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "EUR", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "EUR", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "EUR", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "EUR", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "EUR", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "EUR", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "EUR", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "EUR", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "EUR", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "EUR", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "EUR", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "EUR", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "EUR", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "EUR", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "EUR", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "EUR", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "EUR", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "EUR", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "EUR", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "EUR", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "EUR", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "EUR", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "EUR", "additive": true, "group": "statement" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "EUR", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "EUR", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "EUR", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "EUR", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "EUR", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "EUR", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "EUR", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "EUR", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "EUR", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "EUR", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "EUR", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "EUR", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "EUR", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "EUR", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "EUR", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 50724000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 8303000000.0, "interest_expense": 728000000.0, "pretax_income": 7996000000.0, "income_tax": 1923000000.0, "net_income_incl_nci": 6073000000.0, "net_income": 5581000000.0, "nci_profit": 492000000.0, "eps_basic": 2.13, "eps_diluted": 2.12, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "operating_income": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "interest_expense": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "pretax_income": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "income_tax": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "net_income_incl_nci": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "net_income": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "nci_profit": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "eps_basic": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "eps_diluted": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 52444000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 8702000000.0, "interest_expense": 491000000.0, "pretax_income": 8556000000.0, "income_tax": 1935000000.0, "net_income_incl_nci": 6621000000.0, "net_income": 6049000000.0, "nci_profit": 572000000.0, "eps_basic": 2.33, "eps_diluted": 2.32, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "operating_income": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "interest_expense": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "pretax_income": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "income_tax": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "net_income_incl_nci": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "net_income": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "nci_profit": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "eps_basic": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "eps_diluted": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 60073000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 10755000000.0, "interest_expense": 818000000.0, "pretax_income": 10337000000.0, "income_tax": 2068000000.0, "net_income_incl_nci": 8269000000.0, "net_income": 7642000000.0, "nci_profit": 627000000.0, "eps_basic": 3.0, "eps_diluted": 2.99, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "operating_income": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "interest_expense": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "pretax_income": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "income_tax": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "net_income_incl_nci": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "net_income": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "nci_profit": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "eps_basic": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "eps_diluted": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 51680000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 8998000000.0, "interest_expense": 922000000.0, "pretax_income": 8627000000.0, "income_tax": 1990000000.0, "net_income_incl_nci": 7140000000.0, "net_income": 6487000000.0, "nci_profit": 653000000.0, "eps_basic": 2.9, "eps_diluted": 2.89, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "operating_income": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "interest_expense": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "pretax_income": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "income_tax": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "net_income": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "nci_profit": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "eps_basic": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "eps_diluted": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ] }, "comparison": { "eps_diluted": { "value": 2.56, "earlier": 2.99, "sources": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "basis": "FY2024" }, "operating_income": { "value": 9758000000.0, "earlier": 10755000000.0, "sources": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "basis": "FY2024" }, "pretax_income": { "value": 9339000000.0, "earlier": 10337000000.0, "sources": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "basis": "FY2024" }, "revenue": { "value": 59604000000.0, "earlier": 60073000000.0, "sources": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 52479000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 8829000000.0, "interest_expense": 994000000.0, "pretax_income": 8371000000.0, "income_tax": 2332000000.0, "net_income_incl_nci": 6369000000.0, "net_income": 5744000000.0, "nci_profit": 625000000.0, "eps_basic": 2.59, "eps_diluted": 2.58, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "operating_income": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "interest_expense": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "pretax_income": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "income_tax": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "net_income": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "nci_profit": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "eps_basic": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "eps_diluted": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 50503000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 9037000000.0, "interest_expense": 1024000000.0, "pretax_income": 8693000000.0, "income_tax": 2481000000.0, "net_income_incl_nci": 10011000000.0, "net_income": 9469000000.0, "nci_profit": 542000000.0, "eps_basic": 4.33, "eps_diluted": 4.32, "shares_basic": null, "shares_diluted": null }, "sources": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "value_sources": { "revenue": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "operating_income": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "interest_expense": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "pretax_income": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "income_tax": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "net_income_incl_nci": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "net_income": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "nci_profit": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "eps_basic": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "eps_diluted": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 5548000000.0, "receivables": 4939000000.0, "inventory": 4462000000.0, "current_assets": 16157000000.0, "ppe_net": 10558000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 18942000000.0, "intangibles": 15999000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 51502000000.0, "total_assets": 67659000000.0, "accounts_payable": 14132000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 20592000000.0, "noncurrent_liabilities": 29412000000.0, "total_liabilities": 50004000000.0, "equity_parent": 15266000000.0, "retained_earnings": null, "nci": 2389000000.0, "equity_total": 17655000000.0, "liabilities_and_equity": 67659000000.0 }, "sources": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "value_sources": { "cash": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "receivables": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "inventory": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "current_assets": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "ppe_net": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "goodwill": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "intangibles": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "noncurrent_assets": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "total_assets": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "accounts_payable": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "current_liabilities": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "total_liabilities": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "equity_parent": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "nci": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "equity_total": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ], "liabilities_and_equity": [ "AFR:549300MKFYEKVRWML317-2021-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 3415000000.0, "receivables": 5422000000.0, "inventory": 4683000000.0, "current_assets": 17401000000.0, "ppe_net": 10347000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 20330000000.0, "intangibles": 18261000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 57694000000.0, "total_assets": 75095000000.0, "accounts_payable": 14861000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 24778000000.0, "noncurrent_liabilities": 30571000000.0, "total_liabilities": 55349000000.0, "equity_parent": 17107000000.0, "retained_earnings": null, "nci": 2639000000.0, "equity_total": 19746000000.0, "liabilities_and_equity": 75095000000.0 }, "sources": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "value_sources": { "cash": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "receivables": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "inventory": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "current_assets": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "ppe_net": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "goodwill": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "intangibles": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "noncurrent_assets": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "total_assets": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "accounts_payable": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "current_liabilities": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "total_liabilities": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "equity_parent": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "nci": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "equity_total": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "liabilities_and_equity": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 4326000000.0, "receivables": 7056000000.0, "inventory": 5931000000.0, "current_assets": 19157000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 21609000000.0, "intangibles": 18880000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 58664000000.0, "total_assets": 77821000000.0, "accounts_payable": 18023000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 25427000000.0, "noncurrent_liabilities": 30693000000.0, "total_liabilities": 56120000000.0, "equity_parent": 19021000000.0, "retained_earnings": null, "nci": 2680000000.0, "equity_total": 21701000000.0, "liabilities_and_equity": 77821000000.0 }, "sources": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "value_sources": { "cash": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "receivables": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "inventory": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "current_assets": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "goodwill": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "intangibles": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "noncurrent_assets": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "total_assets": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "accounts_payable": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "current_liabilities": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "total_liabilities": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "equity_parent": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "nci": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "equity_total": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "liabilities_and_equity": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 4159000000.0, "receivables": 5775000000.0, "inventory": 5119000000.0, "current_assets": 17902000000.0, "ppe_net": null, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": 21109000000.0, "intangibles": 18357000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 57364000000.0, "total_assets": 75266000000.0, "accounts_payable": 16857000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 23507000000.0, "noncurrent_liabilities": 30995000000.0, "total_liabilities": 54502000000.0, "equity_parent": 18102000000.0, "retained_earnings": null, "nci": 2662000000.0, "equity_total": 20764000000.0, "liabilities_and_equity": 75266000000.0 }, "sources": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "value_sources": { "cash": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "receivables": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "inventory": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "current_assets": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "goodwill": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "intangibles": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "noncurrent_assets": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "total_assets": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "accounts_payable": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "current_liabilities": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "total_liabilities": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "equity_parent": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "nci": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "equity_total": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "liabilities_and_equity": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 6136000000.0, "receivables": 6011000000.0, "inventory": 5177000000.0, "current_assets": 19194000000.0, "ppe_net": null, "ppe_including_rou": 11669000000.0, "right_of_use_assets": null, "goodwill": 22311000000.0, "intangibles": 18590000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 60556000000.0, "total_assets": 79750000000.0, "accounts_payable": 16690000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 25234000000.0, "noncurrent_liabilities": 31961000000.0, "total_liabilities": 57195000000.0, "equity_parent": 19990000000.0, "retained_earnings": null, "nci": 2565000000.0, "equity_total": 22555000000.0, "liabilities_and_equity": 79750000000.0 }, "sources": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "receivables": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "inventory": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "current_assets": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "ppe_including_rou": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "goodwill": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "intangibles": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "noncurrent_assets": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "total_assets": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "accounts_payable": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "current_liabilities": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "total_liabilities": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "equity_parent": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "nci": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "equity_total": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "liabilities_and_equity": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 3941000000.0, "receivables": 7346000000.0, "inventory": 4043000000.0, "current_assets": 17066000000.0, "ppe_net": null, "ppe_including_rou": 8992000000.0, "right_of_use_assets": null, "goodwill": 17709000000.0, "intangibles": 17055000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 53405000000.0, "total_assets": 70471000000.0, "accounts_payable": 16939000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 21662000000.0, "noncurrent_liabilities": 31222000000.0, "total_liabilities": 52884000000.0, "equity_parent": 15530000000.0, "retained_earnings": null, "nci": 2057000000.0, "equity_total": 17587000000.0, "liabilities_and_equity": 70471000000.0 }, "sources": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "value_sources": { "cash": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "receivables": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "inventory": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "current_assets": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "ppe_including_rou": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "goodwill": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "intangibles": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "noncurrent_assets": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "total_assets": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "accounts_payable": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "current_liabilities": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "noncurrent_liabilities": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "total_liabilities": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "equity_parent": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "nci": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "equity_total": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "liabilities_and_equity": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 9058000000.0, "cfi": -1481000000.0, "cff": -5804000000.0, "capex": 863000000.0, "capex_intangibles": 158000000.0, "d_and_a": null, "d_and_a_and_impairment": 2018000000.0, "depreciation": null, "amortisation": null, "sbc": 108000000.0, "dividends_paid": 4279000000.0, "buybacks": null, "lease_payments": null, "interest_paid": 624000000.0, "taxes_paid": 1875000000.0 }, "sources": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "cfi": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "cff": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "capex": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "capex_intangibles": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "d_and_a_and_impairment": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "sbc": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "dividends_paid": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "interest_paid": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ], "taxes_paid": [ "AFR:549300MKFYEKVRWML317-2022-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 7972000000.0, "cfi": -3246000000.0, "cff": -7099000000.0, "capex": 1108000000.0, "capex_intangibles": 232000000.0, "d_and_a": null, "d_and_a_and_impairment": 1763000000.0, "depreciation": null, "amortisation": null, "sbc": 161000000.0, "dividends_paid": 4483000000.0, "buybacks": null, "lease_payments": null, "interest_paid": 488000000.0, "taxes_paid": 2333000000.0 }, "sources": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "cfi": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "cff": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "capex": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "capex_intangibles": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "d_and_a_and_impairment": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "sbc": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "dividends_paid": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "interest_paid": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ], "taxes_paid": [ "AFR:549300MKFYEKVRWML317-2023-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 7282000000.0, "cfi": 2453000000.0, "cff": -8890000000.0, "capex": 1456000000.0, "capex_intangibles": 253000000.0, "d_and_a": null, "d_and_a_and_impairment": 1946000000.0, "depreciation": null, "amortisation": null, "sbc": 177000000.0, "dividends_paid": 4329000000.0, "buybacks": null, "lease_payments": null, "interest_paid": 744000000.0, "taxes_paid": 2807000000.0 }, "sources": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "cfi": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "cff": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "capex": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "capex_intangibles": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "d_and_a_and_impairment": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "sbc": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "dividends_paid": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "interest_paid": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ], "taxes_paid": [ "AFR:549300MKFYEKVRWML317-2024-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 9426000000.0, "cfi": -2294000000.0, "cff": -7193000000.0, "capex": 1194000000.0, "capex_intangibles": 241000000.0, "d_and_a": null, "d_and_a_and_impairment": 1148000000.0, "depreciation": null, "amortisation": null, "sbc": 192000000.0, "dividends_paid": 4363000000.0, "buybacks": null, "lease_payments": null, "interest_paid": 751000000.0, "taxes_paid": 1933000000.0 }, "sources": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "cfi": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "cff": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "capex": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "capex_intangibles": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "d_and_a_and_impairment": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "sbc": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "dividends_paid": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "interest_paid": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "taxes_paid": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 9519000000.0, "cfi": -625000000.0, "cff": -6941000000.0, "capex": 1381000000.0, "capex_intangibles": 233000000.0, "d_and_a": null, "d_and_a_and_impairment": 1370000000.0, "depreciation": null, "amortisation": null, "sbc": 292000000.0, "dividends_paid": 4319000000.0, "buybacks": null, "lease_payments": null, "interest_paid": 929000000.0, "taxes_paid": 2452000000.0 }, "sources": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "cfi": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "cff": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "capex": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "capex_intangibles": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "d_and_a_and_impairment": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "sbc": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "dividends_paid": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "interest_paid": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "taxes_paid": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 8350000000.0, "cfi": -3118000000.0, "cff": -6814000000.0, "capex": 1417000000.0, "capex_intangibles": 174000000.0, "d_and_a": null, "d_and_a_and_impairment": 1353000000.0, "depreciation": null, "amortisation": null, "sbc": 255000000.0, "dividends_paid": 4453000000.0, "buybacks": null, "lease_payments": null, "interest_paid": 1018000000.0, "taxes_paid": 2720000000.0 }, "sources": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "value_sources": { "cfo": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "cfi": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "cff": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "capex": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "capex_intangibles": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "d_and_a_and_impairment": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "sbc": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "dividends_paid": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "interest_paid": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ], "taxes_paid": [ "AFR:549300MKFYEKVRWML317-2025-12-31-0" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AFR:549300MKFYEKVRWML317-2021-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2021-12-31", "indexed": "2022-03-15", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:549300MKFYEKVRWML317-2022-12-31-0": { "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:549300MKFYEKVRWML317-2023-12-31-0": { "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:549300MKFYEKVRWML317-2024-12-31-0": { "kind": "filing", "form": "Annual financial report", "fiscal_year_end": "2024-12-31", "indexed": "2025-03-18", "url": "https://data.fca.org.uk/#/nsm/nationalstoragemechanism", "store": "FCA National Storage Mechanism" }, "AFR:549300MKFYEKVRWML317-2025-12-31-0": { "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": "FY2022 Q4", "item": "ppe_net", "start": null, "end": "2022-12-31", "first": { "value": 10770000000.0, "source": "AFR:549300MKFYEKVRWML317-2022-12-31-0" }, "latest": { "value": 10770000000.0, "source": "AFR:549300MKFYEKVRWML317-2022-12-31-0" }, "used": { "value": null, "source": "AFR:549300MKFYEKVRWML317-2023-12-31-0" } }, { "period": "FY2023", "item": "capex", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1502000000.0, "source": "AFR:549300MKFYEKVRWML317-2023-12-31-0" }, "latest": { "value": 1194000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 1194000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2023", "item": "capex_intangibles", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 243000000.0, "source": "AFR:549300MKFYEKVRWML317-2023-12-31-0" }, "latest": { "value": 241000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 241000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2023", "item": "d_and_a_and_impairment", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1579000000.0, "source": "AFR:549300MKFYEKVRWML317-2023-12-31-0" }, "latest": { "value": 1148000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 1148000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2023", "item": "eps_basic", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2.58, "source": "AFR:549300MKFYEKVRWML317-2023-12-31-0" }, "latest": { "value": 2.9, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 2.9, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2023", "item": "eps_diluted", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2.56, "source": "AFR:549300MKFYEKVRWML317-2023-12-31-0" }, "latest": { "value": 2.89, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 2.89, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2023", "item": "income_tax", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2199000000.0, "source": "AFR:549300MKFYEKVRWML317-2023-12-31-0" }, "latest": { "value": 1990000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 1990000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2023", "item": "interest_expense", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1038000000.0, "source": "AFR:549300MKFYEKVRWML317-2023-12-31-0" }, "latest": { "value": 922000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 922000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2023", "item": "interest_paid", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 899000000.0, "source": "AFR:549300MKFYEKVRWML317-2023-12-31-0" }, "latest": { "value": 751000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 751000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2023", "item": "operating_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 9758000000.0, "source": "AFR:549300MKFYEKVRWML317-2023-12-31-0" }, "latest": { "value": 8998000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 8998000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2023", "item": "pretax_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 9339000000.0, "source": "AFR:549300MKFYEKVRWML317-2023-12-31-0" }, "latest": { "value": 8627000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 8627000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2023", "item": "revenue", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 59604000000.0, "source": "AFR:549300MKFYEKVRWML317-2023-12-31-0" }, "latest": { "value": 51680000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 51680000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2023", "item": "sbc", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 212000000.0, "source": "AFR:549300MKFYEKVRWML317-2023-12-31-0" }, "latest": { "value": 192000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 192000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2023", "item": "taxes_paid", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2135000000.0, "source": "AFR:549300MKFYEKVRWML317-2023-12-31-0" }, "latest": { "value": 1933000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 1933000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2024", "item": "capex", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1738000000.0, "source": "AFR:549300MKFYEKVRWML317-2024-12-31-0" }, "latest": { "value": 1381000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 1381000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2024", "item": "d_and_a_and_impairment", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1757000000.0, "source": "AFR:549300MKFYEKVRWML317-2024-12-31-0" }, "latest": { "value": 1370000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 1370000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2024", "item": "eps_basic", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2.3, "source": "AFR:549300MKFYEKVRWML317-2024-12-31-0" }, "latest": { "value": 2.59, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 2.59, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2024", "item": "eps_diluted", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2.29, "source": "AFR:549300MKFYEKVRWML317-2024-12-31-0" }, "latest": { "value": 2.58, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 2.58, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2024", "item": "income_tax", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2500000000.0, "source": "AFR:549300MKFYEKVRWML317-2024-12-31-0" }, "latest": { "value": 2332000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 2332000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2024", "item": "interest_expense", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1113000000.0, "source": "AFR:549300MKFYEKVRWML317-2024-12-31-0" }, "latest": { "value": 994000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 994000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2024", "item": "interest_paid", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1085000000.0, "source": "AFR:549300MKFYEKVRWML317-2024-12-31-0" }, "latest": { "value": 929000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 929000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2024", "item": "operating_income", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 9400000000.0, "source": "AFR:549300MKFYEKVRWML317-2024-12-31-0" }, "latest": { "value": 8829000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 8829000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2024", "item": "pretax_income", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 8869000000.0, "source": "AFR:549300MKFYEKVRWML317-2024-12-31-0" }, "latest": { "value": 8371000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 8371000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2024", "item": "revenue", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 60761000000.0, "source": "AFR:549300MKFYEKVRWML317-2024-12-31-0" }, "latest": { "value": 52479000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 52479000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2024", "item": "sbc", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 324000000.0, "source": "AFR:549300MKFYEKVRWML317-2024-12-31-0" }, "latest": { "value": 292000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 292000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } }, { "period": "FY2024", "item": "taxes_paid", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2625000000.0, "source": "AFR:549300MKFYEKVRWML317-2024-12-31-0" }, "latest": { "value": 2452000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" }, "used": { "value": 2452000000.0, "source": "AFR:549300MKFYEKVRWML317-2025-12-31-0" } } ], "withheld": [], "events": [] }