{ "schema": "annalist.dataset/0.1", "company": { "id": "novo-nordisk", "name": "Novo Nordisk A/S", "country": "DK", "template": "corporate", "cik": "0000353278", "tickers": [ "NVO" ], "entity_name": "NOVO NORDISK A S", "fiscal_year_end": "1231", "sic": "2834", "sic_description": "Pharmaceutical Preparations", "exchanges": [ "NYSE", "OTC" ], "currency": "DKK", "accounting": "IFRS" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": "2026-02-04" }, "conventions": { "amounts": "in the presentation currency of the annual report, in units of that currency; 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 on Form 20-F gives its own year and the year before", "accounting": "each company's series rests on one accounting basis, US GAAP or IFRS Accounting Standards, which the company record names", "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; a line of another scope stays out of the item", "withheld": "a value that contradicts the definition of its item, or that annual reports give with opposite signs, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "20-F:: the annual report on Form 20-F filed with the SEC; 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 on Form 20-F that the company has filed with the SEC since fiscal 2021, in the presentation currency of the latest report" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "DKK", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "DKK", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "DKK", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "DKK", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "DKK", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "DKK", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "DKK", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "DKK", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "DKK", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "DKK", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "DKK", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "DKK", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "DKK/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "DKK/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": "DKK", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "DKK", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "DKK", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "DKK", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "DKK", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "DKK", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "DKK", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "DKK", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "DKK", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "DKK", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "DKK", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "DKK", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "DKK", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "DKK", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "DKK", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "DKK", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "DKK", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "DKK", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "DKK", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "DKK", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "DKK", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "DKK", "additive": true, "group": "statement" }, "temporary_syirkah_funds": { "label": "Temporary syirkah funds", "unit": "DKK", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "DKK", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "DKK", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "DKK", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "DKK", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "DKK", "additive": true, "group": "statement" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "DKK", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "DKK", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "DKK", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "DKK", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "DKK", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "DKK", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "DKK", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "DKK", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "DKK", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "DKK", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "DKK", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "DKK", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "DKK", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "DKK", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "DKK", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 126946000000.0, "cost_of_revenue": 20932000000.0, "gross_profit": 106014000000.0, "rnd": 15462000000.0, "sga": null, "operating_income": 54126000000.0, "interest_expense": 2624000000.0, "pretax_income": 53130000000.0, "income_tax": 10992000000.0, "net_income_incl_nci": 42138000000.0, "net_income": null, "nci_profit": null, "eps_basic": 18.05, "eps_diluted": 18.01, "shares_basic": 2333900000.0, "shares_diluted": 2340000000.0 }, "sources": [ "20-F:0001628280-23-001868" ], "value_sources": { "revenue": [ "20-F:0001628280-23-001868" ], "cost_of_revenue": [ "20-F:0001628280-23-001868" ], "gross_profit": [ "20-F:0001628280-23-001868" ], "rnd": [ "20-F:0001628280-23-001868" ], "operating_income": [ "20-F:0001628280-23-001868" ], "interest_expense": [ "20-F:0001628280-23-001868" ], "pretax_income": [ "20-F:0001628280-23-001868" ], "income_tax": [ "20-F:0001628280-23-001868" ], "net_income_incl_nci": [ "20-F:0001628280-23-001868" ], "eps_basic": [ "20-F:0001628280-23-001868" ], "eps_diluted": [ "20-F:0001628280-23-001868" ], "shares_basic": [ "20-F:0001628280-23-001868" ], "shares_diluted": [ "20-F:0001628280-23-001868" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 140800000000.0, "cost_of_revenue": 23658000000.0, "gross_profit": 117142000000.0, "rnd": 17772000000.0, "sga": null, "operating_income": 58644000000.0, "interest_expense": 2451000000.0, "pretax_income": 59080000000.0, "income_tax": 11323000000.0, "net_income_incl_nci": 47757000000.0, "net_income": null, "nci_profit": null, "eps_basic": 10.4, "eps_diluted": 10.37, "shares_basic": 4593200000.0, "shares_diluted": 4606200000.0 }, "sources": [ "20-F:0001628280-24-002635" ], "value_sources": { "revenue": [ "20-F:0001628280-24-002635" ], "cost_of_revenue": [ "20-F:0001628280-24-002635" ], "gross_profit": [ "20-F:0001628280-24-002635" ], "rnd": [ "20-F:0001628280-24-002635" ], "operating_income": [ "20-F:0001628280-24-002635" ], "interest_expense": [ "20-F:0001628280-24-002635" ], "pretax_income": [ "20-F:0001628280-24-002635" ], "income_tax": [ "20-F:0001628280-24-002635" ], "net_income_incl_nci": [ "20-F:0001628280-24-002635" ], "eps_basic": [ "20-F:0001628280-24-002635" ], "eps_diluted": [ "20-F:0001628280-24-002635" ], "shares_basic": [ "20-F:0001628280-24-002635" ], "shares_diluted": [ "20-F:0001628280-24-002635" ] }, "comparison": { "eps_diluted": { "value": 20.74, "earlier": 18.01, "sources": [ "20-F:0001628280-23-001868" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 176954000000.0, "cost_of_revenue": 28448000000.0, "gross_profit": 148506000000.0, "rnd": 24047000000.0, "sga": null, "operating_income": 74809000000.0, "interest_expense": 5986000000.0, "pretax_income": 69062000000.0, "income_tax": 13537000000.0, "net_income_incl_nci": 55525000000.0, "net_income": null, "nci_profit": null, "eps_basic": 12.26, "eps_diluted": 12.22, "shares_basic": 4530600000.0, "shares_diluted": 4544600000.0 }, "sources": [ "20-F:0001628280-25-003920" ], "value_sources": { "revenue": [ "20-F:0001628280-25-003920" ], "cost_of_revenue": [ "20-F:0001628280-25-003920" ], "gross_profit": [ "20-F:0001628280-25-003920" ], "rnd": [ "20-F:0001628280-25-003920" ], "operating_income": [ "20-F:0001628280-25-003920" ], "interest_expense": [ "20-F:0001628280-25-003920" ], "pretax_income": [ "20-F:0001628280-25-003920" ], "income_tax": [ "20-F:0001628280-25-003920" ], "net_income_incl_nci": [ "20-F:0001628280-25-003920" ], "eps_basic": [ "20-F:0001628280-25-003920" ], "eps_diluted": [ "20-F:0001628280-25-003920" ], "shares_basic": [ "20-F:0001628280-25-003920" ], "shares_diluted": [ "20-F:0001628280-25-003920" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 232261000000.0, "cost_of_revenue": 35765000000.0, "gross_profit": 196496000000.0, "rnd": 32443000000.0, "sga": null, "operating_income": 102574000000.0, "interest_expense": 845000000.0, "pretax_income": 104674000000.0, "income_tax": 20991000000.0, "net_income_incl_nci": 83683000000.0, "net_income": null, "nci_profit": null, "eps_basic": 18.67, "eps_diluted": 18.62, "shares_basic": 4482800000.0, "shares_diluted": 4494800000.0 }, "sources": [ "20-F:0000353278-26-000012" ], "value_sources": { "revenue": [ "20-F:0000353278-26-000012" ], "cost_of_revenue": [ "20-F:0000353278-26-000012" ], "gross_profit": [ "20-F:0000353278-26-000012" ], "rnd": [ "20-F:0000353278-26-000012" ], "operating_income": [ "20-F:0000353278-26-000012" ], "interest_expense": [ "20-F:0000353278-26-000012" ], "pretax_income": [ "20-F:0000353278-26-000012" ], "income_tax": [ "20-F:0000353278-26-000012" ], "net_income_incl_nci": [ "20-F:0000353278-26-000012" ], "eps_basic": [ "20-F:0000353278-26-000012" ], "eps_diluted": [ "20-F:0000353278-26-000012" ], "shares_basic": [ "20-F:0000353278-26-000012" ], "shares_diluted": [ "20-F:0000353278-26-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 290403000000.0, "cost_of_revenue": 44522000000.0, "gross_profit": 245881000000.0, "rnd": 48062000000.0, "sga": null, "operating_income": 128339000000.0, "interest_expense": 7346000000.0, "pretax_income": 127191000000.0, "income_tax": 26203000000.0, "net_income_incl_nci": 100988000000.0, "net_income": null, "nci_profit": null, "eps_basic": 22.67, "eps_diluted": 22.63, "shares_basic": 4453900000.0, "shares_diluted": 4463000000.0 }, "sources": [ "20-F:0000353278-26-000012" ], "value_sources": { "revenue": [ "20-F:0000353278-26-000012" ], "cost_of_revenue": [ "20-F:0000353278-26-000012" ], "gross_profit": [ "20-F:0000353278-26-000012" ], "rnd": [ "20-F:0000353278-26-000012" ], "operating_income": [ "20-F:0000353278-26-000012" ], "interest_expense": [ "20-F:0000353278-26-000012" ], "pretax_income": [ "20-F:0000353278-26-000012" ], "income_tax": [ "20-F:0000353278-26-000012" ], "net_income_incl_nci": [ "20-F:0000353278-26-000012" ], "eps_basic": [ "20-F:0000353278-26-000012" ], "eps_diluted": [ "20-F:0000353278-26-000012" ], "shares_basic": [ "20-F:0000353278-26-000012" ], "shares_diluted": [ "20-F:0000353278-26-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 309064000000.0, "cost_of_revenue": 58788000000.0, "gross_profit": 250276000000.0, "rnd": 52039000000.0, "sga": null, "operating_income": 127658000000.0, "interest_expense": 6778000000.0, "pretax_income": 130540000000.0, "income_tax": 28106000000.0, "net_income_incl_nci": 102434000000.0, "net_income": null, "nci_profit": null, "eps_basic": 23.06, "eps_diluted": 23.03, "shares_basic": 4443000000.0, "shares_diluted": 4447700000.0 }, "sources": [ "20-F:0000353278-26-000012" ], "value_sources": { "revenue": [ "20-F:0000353278-26-000012" ], "cost_of_revenue": [ "20-F:0000353278-26-000012" ], "gross_profit": [ "20-F:0000353278-26-000012" ], "rnd": [ "20-F:0000353278-26-000012" ], "operating_income": [ "20-F:0000353278-26-000012" ], "interest_expense": [ "20-F:0000353278-26-000012" ], "pretax_income": [ "20-F:0000353278-26-000012" ], "income_tax": [ "20-F:0000353278-26-000012" ], "net_income_incl_nci": [ "20-F:0000353278-26-000012" ], "eps_basic": [ "20-F:0000353278-26-000012" ], "eps_diluted": [ "20-F:0000353278-26-000012" ], "shares_basic": [ "20-F:0000353278-26-000012" ], "shares_diluted": [ "20-F:0000353278-26-000012" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 12226000000.0, "receivables": 27734000000.0, "inventory": 18536000000.0, "current_assets": 65809000000.0, "ppe_net": 50269000000.0, "ppe_including_rou": null, "right_of_use_assets": 3380000000.0, "goodwill": null, "intangibles": 20657000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 79113000000.0, "total_assets": 144922000000.0, "accounts_payable": null, "debt_current": 7459000000.0, "long_term_debt": 2897000000.0, "lease_liabilities_current": 775000000.0, "lease_liabilities_noncurrent": 2897000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 70273000000.0, "noncurrent_liabilities": 11324000000.0, "total_liabilities": 81597000000.0, "temporary_syirkah_funds": null, "equity_parent": null, "retained_earnings": 63774000000.0, "nci": null, "equity_total": 63325000000.0, "liabilities_and_equity": 144922000000.0 }, "sources": [ "20-F:0001628280-22-001639" ], "value_sources": { "cash": [ "20-F:0001628280-22-001639" ], "receivables": [ "20-F:0001628280-22-001639" ], "inventory": [ "20-F:0001628280-22-001639" ], "current_assets": [ "20-F:0001628280-22-001639" ], "ppe_net": [ "20-F:0001628280-22-001639" ], "right_of_use_assets": [ "20-F:0001628280-22-001639" ], "intangibles": [ "20-F:0001628280-22-001639" ], "noncurrent_assets": [ "20-F:0001628280-22-001639" ], "total_assets": [ "20-F:0001628280-22-001639" ], "debt_current": [ "20-F:0001628280-22-001639" ], "long_term_debt": [ "20-F:0001628280-22-001639" ], "lease_liabilities_current": [ "20-F:0001628280-22-001639" ], "lease_liabilities_noncurrent": [ "20-F:0001628280-22-001639" ], "current_liabilities": [ "20-F:0001628280-22-001639" ], "noncurrent_liabilities": [ "20-F:0001628280-22-001639" ], "total_liabilities": [ "20-F:0001628280-22-001639" ], "retained_earnings": [ "20-F:0001628280-22-001639" ], "equity_total": [ "20-F:0001628280-22-001639" ], "liabilities_and_equity": [ "20-F:0001628280-22-001639" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 10719000000.0, "receivables": 40643000000.0, "inventory": 19621000000.0, "current_assets": 85595000000.0, "ppe_net": 55362000000.0, "ppe_including_rou": null, "right_of_use_assets": 3839000000.0, "goodwill": null, "intangibles": 43171000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 108913000000.0, "total_assets": 194508000000.0, "accounts_payable": null, "debt_current": 13684000000.0, "long_term_debt": 12961000000.0, "lease_liabilities_current": 822000000.0, "lease_liabilities_noncurrent": 3307000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 99516000000.0, "noncurrent_liabilities": 24246000000.0, "total_liabilities": 123762000000.0, "temporary_syirkah_funds": null, "equity_parent": null, "retained_earnings": 72004000000.0, "nci": null, "equity_total": 70746000000.0, "liabilities_and_equity": 194508000000.0 }, "sources": [ "20-F:0001628280-23-001868" ], "value_sources": { "cash": [ "20-F:0001628280-23-001868" ], "receivables": [ "20-F:0001628280-23-001868" ], "inventory": [ "20-F:0001628280-23-001868" ], "current_assets": [ "20-F:0001628280-23-001868" ], "ppe_net": [ "20-F:0001628280-23-001868" ], "right_of_use_assets": [ "20-F:0001628280-23-001868" ], "intangibles": [ "20-F:0001628280-23-001868" ], "noncurrent_assets": [ "20-F:0001628280-23-001868" ], "total_assets": [ "20-F:0001628280-23-001868" ], "debt_current": [ "20-F:0001628280-23-001868" ], "long_term_debt": [ "20-F:0001628280-23-001868" ], "lease_liabilities_current": [ "20-F:0001628280-23-001868" ], "lease_liabilities_noncurrent": [ "20-F:0001628280-23-001868" ], "current_liabilities": [ "20-F:0001628280-23-001868" ], "noncurrent_liabilities": [ "20-F:0001628280-23-001868" ], "total_liabilities": [ "20-F:0001628280-23-001868" ], "retained_earnings": [ "20-F:0001628280-23-001868" ], "equity_total": [ "20-F:0001628280-23-001868" ], "liabilities_and_equity": [ "20-F:0001628280-23-001868" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 12653000000.0, "receivables": 50560000000.0, "inventory": 24388000000.0, "current_assets": 108194000000.0, "ppe_net": 66671000000.0, "ppe_including_rou": null, "right_of_use_assets": 4131000000.0, "goodwill": null, "intangibles": 50939000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 133063000000.0, "total_assets": 241257000000.0, "accounts_payable": null, "debt_current": 1466000000.0, "long_term_debt": 24318000000.0, "lease_liabilities_current": 986000000.0, "lease_liabilities_noncurrent": 3543000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 120940000000.0, "noncurrent_liabilities": 36831000000.0, "total_liabilities": 157771000000.0, "temporary_syirkah_funds": null, "equity_parent": null, "retained_earnings": 80587000000.0, "nci": null, "equity_total": 83486000000.0, "liabilities_and_equity": 241257000000.0 }, "sources": [ "20-F:0001628280-24-002635" ], "value_sources": { "cash": [ "20-F:0001628280-24-002635" ], "receivables": [ "20-F:0001628280-24-002635" ], "inventory": [ "20-F:0001628280-24-002635" ], "current_assets": [ "20-F:0001628280-24-002635" ], "ppe_net": [ "20-F:0001628280-24-002635" ], "right_of_use_assets": [ "20-F:0001628280-24-002635" ], "intangibles": [ "20-F:0001628280-24-002635" ], "noncurrent_assets": [ "20-F:0001628280-24-002635" ], "total_assets": [ "20-F:0001628280-24-002635" ], "debt_current": [ "20-F:0001628280-24-002635" ], "long_term_debt": [ "20-F:0001628280-24-002635" ], "lease_liabilities_current": [ "20-F:0001628280-24-002635" ], "lease_liabilities_noncurrent": [ "20-F:0001628280-24-002635" ], "current_liabilities": [ "20-F:0001628280-24-002635" ], "noncurrent_liabilities": [ "20-F:0001628280-24-002635" ], "total_liabilities": [ "20-F:0001628280-24-002635" ], "retained_earnings": [ "20-F:0001628280-24-002635" ], "equity_total": [ "20-F:0001628280-24-002635" ], "liabilities_and_equity": [ "20-F:0001628280-24-002635" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 14392000000.0, "receivables": 64770000000.0, "inventory": 31811000000.0, "current_assets": 139646000000.0, "ppe_net": null, "ppe_including_rou": 90961000000.0, "right_of_use_assets": 5925000000.0, "goodwill": null, "intangibles": 60406000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 174840000000.0, "total_assets": 314486000000.0, "accounts_payable": null, "debt_current": 6478000000.0, "long_term_debt": 20528000000.0, "lease_liabilities_current": 1174000000.0, "lease_liabilities_noncurrent": 4552000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 169655000000.0, "noncurrent_liabilities": 38270000000.0, "total_liabilities": 207925000000.0, "temporary_syirkah_funds": null, "equity_parent": null, "retained_earnings": 104839000000.0, "nci": null, "equity_total": 106561000000.0, "liabilities_and_equity": 314486000000.0 }, "sources": [ "20-F:0001628280-25-003920" ], "value_sources": { "cash": [ "20-F:0001628280-25-003920" ], "receivables": [ "20-F:0001628280-25-003920" ], "inventory": [ "20-F:0001628280-25-003920" ], "current_assets": [ "20-F:0001628280-25-003920" ], "ppe_including_rou": [ "20-F:0001628280-25-003920" ], "right_of_use_assets": [ "20-F:0001628280-25-003920" ], "intangibles": [ "20-F:0001628280-25-003920" ], "noncurrent_assets": [ "20-F:0001628280-25-003920" ], "total_assets": [ "20-F:0001628280-25-003920" ], "debt_current": [ "20-F:0001628280-25-003920" ], "long_term_debt": [ "20-F:0001628280-25-003920" ], "lease_liabilities_current": [ "20-F:0001628280-25-003920" ], "lease_liabilities_noncurrent": [ "20-F:0001628280-25-003920" ], "current_liabilities": [ "20-F:0001628280-25-003920" ], "noncurrent_liabilities": [ "20-F:0001628280-25-003920" ], "total_liabilities": [ "20-F:0001628280-25-003920" ], "retained_earnings": [ "20-F:0001628280-25-003920" ], "equity_total": [ "20-F:0001628280-25-003920" ], "liabilities_and_equity": [ "20-F:0001628280-25-003920" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 15655000000.0, "receivables": 71949000000.0, "inventory": 40849000000.0, "current_assets": 161788000000.0, "ppe_net": null, "ppe_including_rou": 161680000000.0, "right_of_use_assets": 6842000000.0, "goodwill": 20017000000.0, "intangibles": 90804000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 303842000000.0, "total_assets": 465630000000.0, "accounts_payable": null, "debt_current": 13113000000.0, "long_term_debt": 89674000000.0, "lease_liabilities_current": 1338000000.0, "lease_liabilities_noncurrent": 5428000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 217614000000.0, "noncurrent_liabilities": 104530000000.0, "total_liabilities": 322144000000.0, "temporary_syirkah_funds": null, "equity_parent": null, "retained_earnings": 144448000000.0, "nci": null, "equity_total": 143486000000.0, "liabilities_and_equity": 465630000000.0 }, "sources": [ "20-F:0000353278-26-000012" ], "value_sources": { "cash": [ "20-F:0000353278-26-000012" ], "receivables": [ "20-F:0000353278-26-000012" ], "inventory": [ "20-F:0000353278-26-000012" ], "current_assets": [ "20-F:0000353278-26-000012" ], "ppe_including_rou": [ "20-F:0000353278-26-000012" ], "right_of_use_assets": [ "20-F:0000353278-26-000012" ], "goodwill": [ "20-F:0000353278-26-000012" ], "intangibles": [ "20-F:0000353278-26-000012" ], "noncurrent_assets": [ "20-F:0000353278-26-000012" ], "total_assets": [ "20-F:0000353278-26-000012" ], "debt_current": [ "20-F:0000353278-26-000012" ], "long_term_debt": [ "20-F:0000353278-26-000012" ], "lease_liabilities_current": [ "20-F:0000353278-26-000012" ], "lease_liabilities_noncurrent": [ "20-F:0000353278-26-000012" ], "current_liabilities": [ "20-F:0000353278-26-000012" ], "noncurrent_liabilities": [ "20-F:0000353278-26-000012" ], "total_liabilities": [ "20-F:0000353278-26-000012" ], "retained_earnings": [ "20-F:0000353278-26-000012" ], "equity_total": [ "20-F:0000353278-26-000012" ], "liabilities_and_equity": [ "20-F:0000353278-26-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 26464000000.0, "receivables": 70856000000.0, "inventory": 49623000000.0, "current_assets": 172453000000.0, "ppe_net": null, "ppe_including_rou": 208378000000.0, "right_of_use_assets": 8481000000.0, "goodwill": 19845000000.0, "intangibles": 110208000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 370449000000.0, "total_assets": 542902000000.0, "accounts_payable": null, "debt_current": 12017000000.0, "long_term_debt": 118941000000.0, "lease_liabilities_current": 1336000000.0, "lease_liabilities_noncurrent": 7236000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 215661000000.0, "noncurrent_liabilities": 133194000000.0, "total_liabilities": 348855000000.0, "temporary_syirkah_funds": null, "equity_parent": null, "retained_earnings": 195298000000.0, "nci": null, "equity_total": 194047000000.0, "liabilities_and_equity": 542902000000.0 }, "sources": [ "20-F:0000353278-26-000012" ], "value_sources": { "cash": [ "20-F:0000353278-26-000012" ], "receivables": [ "20-F:0000353278-26-000012" ], "inventory": [ "20-F:0000353278-26-000012" ], "current_assets": [ "20-F:0000353278-26-000012" ], "ppe_including_rou": [ "20-F:0000353278-26-000012" ], "right_of_use_assets": [ "20-F:0000353278-26-000012" ], "goodwill": [ "20-F:0000353278-26-000012" ], "intangibles": [ "20-F:0000353278-26-000012" ], "noncurrent_assets": [ "20-F:0000353278-26-000012" ], "total_assets": [ "20-F:0000353278-26-000012" ], "debt_current": [ "20-F:0000353278-26-000012" ], "long_term_debt": [ "20-F:0000353278-26-000012" ], "lease_liabilities_current": [ "20-F:0000353278-26-000012" ], "lease_liabilities_noncurrent": [ "20-F:0000353278-26-000012" ], "current_liabilities": [ "20-F:0000353278-26-000012" ], "noncurrent_liabilities": [ "20-F:0000353278-26-000012" ], "total_liabilities": [ "20-F:0000353278-26-000012" ], "retained_earnings": [ "20-F:0000353278-26-000012" ], "equity_total": [ "20-F:0000353278-26-000012" ], "liabilities_and_equity": [ "20-F:0000353278-26-000012" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 51951000000.0, "cfi": -22436000000.0, "cff": -32244000000.0, "capex": 5825000000.0, "capex_intangibles": 16256000000.0, "d_and_a": null, "d_and_a_and_impairment": 5753000000.0, "depreciation": null, "amortisation": null, "sbc": 823000000.0, "dividends_paid": 20121000000.0, "buybacks": 16855000000.0, "lease_payments": null, "interest_paid": 422000000.0, "taxes_paid": 10106000000.0 }, "sources": [ "20-F:0001628280-23-001868" ], "value_sources": { "cfo": [ "20-F:0001628280-23-001868" ], "cfi": [ "20-F:0001628280-23-001868" ], "cff": [ "20-F:0001628280-23-001868" ], "capex": [ "20-F:0001628280-23-001868" ], "capex_intangibles": [ "20-F:0001628280-23-001868" ], "d_and_a_and_impairment": [ "20-F:0001628280-23-001868" ], "sbc": [ "20-F:0001628280-23-001868" ], "dividends_paid": [ "20-F:0001628280-23-001868" ], "buybacks": [ "20-F:0001628280-23-001868" ], "interest_paid": [ "20-F:0001628280-23-001868" ], "taxes_paid": [ "20-F:0001628280-23-001868" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 55000000000.0, "cfi": -31605000000.0, "cff": -25493000000.0, "capex": 6335000000.0, "capex_intangibles": 1050000000.0, "d_and_a": null, "d_and_a_and_impairment": 6025000000.0, "depreciation": null, "amortisation": null, "sbc": 1040000000.0, "dividends_paid": 21517000000.0, "buybacks": 19447000000.0, "lease_payments": null, "interest_paid": 261000000.0, "taxes_paid": 14438000000.0 }, "sources": [ "20-F:0001628280-24-002635" ], "value_sources": { "cfo": [ "20-F:0001628280-24-002635" ], "cfi": [ "20-F:0001628280-24-002635" ], "cff": [ "20-F:0001628280-24-002635" ], "capex": [ "20-F:0001628280-24-002635" ], "capex_intangibles": [ "20-F:0001628280-24-002635" ], "d_and_a_and_impairment": [ "20-F:0001628280-24-002635" ], "sbc": [ "20-F:0001628280-24-002635" ], "dividends_paid": [ "20-F:0001628280-24-002635" ], "buybacks": [ "20-F:0001628280-24-002635" ], "interest_paid": [ "20-F:0001628280-24-002635" ], "taxes_paid": [ "20-F:0001628280-24-002635" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 78887000000.0, "cfi": -24918000000.0, "cff": -51797000000.0, "capex": 12146000000.0, "capex_intangibles": 2607000000.0, "d_and_a": 6553000000.0, "d_and_a_and_impairment": 7362000000.0, "depreciation": null, "amortisation": null, "sbc": 1539000000.0, "dividends_paid": 25303000000.0, "buybacks": 24086000000.0, "lease_payments": null, "interest_paid": 272000000.0, "taxes_paid": 14515000000.0 }, "sources": [ "20-F:0001628280-25-003920" ], "value_sources": { "cfo": [ "20-F:0001628280-25-003920" ], "cfi": [ "20-F:0001628280-25-003920" ], "cff": [ "20-F:0001628280-25-003920" ], "capex": [ "20-F:0001628280-25-003920" ], "capex_intangibles": [ "20-F:0001628280-25-003920" ], "d_and_a": [ "20-F:0001628280-25-003920" ], "d_and_a_and_impairment": [ "20-F:0001628280-25-003920" ], "sbc": [ "20-F:0001628280-25-003920" ], "dividends_paid": [ "20-F:0001628280-25-003920" ], "buybacks": [ "20-F:0001628280-25-003920" ], "interest_paid": [ "20-F:0001628280-25-003920" ], "taxes_paid": [ "20-F:0001628280-25-003920" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 108908000000.0, "cfi": -43892000000.0, "cff": -63158000000.0, "capex": 25806000000.0, "capex_intangibles": 13090000000.0, "d_and_a": 7289000000.0, "d_and_a_and_impairment": 9413000000.0, "depreciation": null, "amortisation": null, "sbc": 2149000000.0, "dividends_paid": 31767000000.0, "buybacks": 29924000000.0, "lease_payments": null, "interest_paid": 491000000.0, "taxes_paid": 25897000000.0 }, "sources": [ "20-F:0000353278-26-000012" ], "value_sources": { "cfo": [ "20-F:0000353278-26-000012" ], "cfi": [ "20-F:0000353278-26-000012" ], "cff": [ "20-F:0000353278-26-000012" ], "capex": [ "20-F:0000353278-26-000012" ], "capex_intangibles": [ "20-F:0000353278-26-000012" ], "d_and_a": [ "20-F:0000353278-26-000012" ], "d_and_a_and_impairment": [ "20-F:0000353278-26-000012" ], "sbc": [ "20-F:0000353278-26-000012" ], "dividends_paid": [ "20-F:0000353278-26-000012" ], "buybacks": [ "20-F:0000353278-26-000012" ], "interest_paid": [ "20-F:0000353278-26-000012" ], "taxes_paid": [ "20-F:0000353278-26-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 120968000000.0, "cfi": -128895000000.0, "cff": 8735000000.0, "capex": 47164000000.0, "capex_intangibles": 4145000000.0, "d_and_a": 8545000000.0, "d_and_a_and_impairment": 19107000000.0, "depreciation": null, "amortisation": null, "sbc": 2289000000.0, "dividends_paid": 44140000000.0, "buybacks": 20181000000.0, "lease_payments": null, "interest_paid": 612000000.0, "taxes_paid": 29636000000.0 }, "sources": [ "20-F:0000353278-26-000012" ], "value_sources": { "cfo": [ "20-F:0000353278-26-000012" ], "cfi": [ "20-F:0000353278-26-000012" ], "cff": [ "20-F:0000353278-26-000012" ], "capex": [ "20-F:0000353278-26-000012" ], "capex_intangibles": [ "20-F:0000353278-26-000012" ], "d_and_a": [ "20-F:0000353278-26-000012" ], "d_and_a_and_impairment": [ "20-F:0000353278-26-000012" ], "sbc": [ "20-F:0000353278-26-000012" ], "dividends_paid": [ "20-F:0000353278-26-000012" ], "buybacks": [ "20-F:0000353278-26-000012" ], "interest_paid": [ "20-F:0000353278-26-000012" ], "taxes_paid": [ "20-F:0000353278-26-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 119102000000.0, "cfi": -79158000000.0, "cff": -28408000000.0, "capex": 60140000000.0, "capex_intangibles": 29973000000.0, "d_and_a": 14666000000.0, "d_and_a_and_impairment": 21982000000.0, "depreciation": null, "amortisation": null, "sbc": 1435000000.0, "dividends_paid": 51763000000.0, "buybacks": 1388000000.0, "lease_payments": null, "interest_paid": 3419000000.0, "taxes_paid": 32014000000.0 }, "sources": [ "20-F:0000353278-26-000012" ], "value_sources": { "cfo": [ "20-F:0000353278-26-000012" ], "cfi": [ "20-F:0000353278-26-000012" ], "cff": [ "20-F:0000353278-26-000012" ], "capex": [ "20-F:0000353278-26-000012" ], "capex_intangibles": [ "20-F:0000353278-26-000012" ], "d_and_a": [ "20-F:0000353278-26-000012" ], "d_and_a_and_impairment": [ "20-F:0000353278-26-000012" ], "sbc": [ "20-F:0000353278-26-000012" ], "dividends_paid": [ "20-F:0000353278-26-000012" ], "buybacks": [ "20-F:0000353278-26-000012" ], "interest_paid": [ "20-F:0000353278-26-000012" ], "taxes_paid": [ "20-F:0000353278-26-000012" ] }, "method": "reported", "value_methods": {} } ], "documents": { "20-F:0001628280-22-001639": { "kind": "filing", "form": "20-F", "accession": "0001628280-22-001639", "filed": "2022-02-02", "fiscal_year_end": "2021-12-31", "url": "https://www.sec.gov/Archives/edgar/data/353278/000162828022001639/nvo-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/353278/000162828022001639/" }, "20-F:0001628280-23-001868": { "kind": "filing", "form": "20-F", "accession": "0001628280-23-001868", "filed": "2023-02-01", "fiscal_year_end": "2022-12-31", "url": "https://www.sec.gov/Archives/edgar/data/353278/000162828023001868/nvo-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/353278/000162828023001868/" }, "20-F:0001628280-24-002635": { "kind": "filing", "form": "20-F", "accession": "0001628280-24-002635", "filed": "2024-01-31", "fiscal_year_end": "2023-12-31", "url": "https://www.sec.gov/Archives/edgar/data/353278/000162828024002635/nvo-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/353278/000162828024002635/" }, "20-F:0001628280-25-003920": { "kind": "filing", "form": "20-F", "accession": "0001628280-25-003920", "filed": "2025-02-05", "fiscal_year_end": "2024-12-31", "url": "https://www.sec.gov/Archives/edgar/data/353278/000162828025003920/nvo-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/353278/000162828025003920/" }, "20-F:0000353278-26-000012": { "kind": "filing", "form": "20-F", "accession": "0000353278-26-000012", "filed": "2026-02-04", "fiscal_year_end": "2025-12-31", "url": "https://www.sec.gov/Archives/edgar/data/353278/000035327826000012/nvo-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/353278/000035327826000012/" } }, "restatements": [ { "period": "FY2021", "item": "eps_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 20.79, "source": "20-F:0001628280-22-001639" }, "latest": { "value": 10.4, "source": "20-F:0001628280-24-002635" }, "used": { "value": 10.4, "source": "20-F:0001628280-24-002635" } }, { "period": "FY2021", "item": "eps_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 20.74, "source": "20-F:0001628280-22-001639" }, "latest": { "value": 10.37, "source": "20-F:0001628280-24-002635" }, "used": { "value": 10.37, "source": "20-F:0001628280-24-002635" } }, { "period": "FY2021", "item": "shares_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 2296600000.0, "source": "20-F:0001628280-22-001639" }, "latest": { "value": 4593200000.0, "source": "20-F:0001628280-24-002635" }, "used": { "value": 4593200000.0, "source": "20-F:0001628280-24-002635" } }, { "period": "FY2021", "item": "shares_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 2303100000.0, "source": "20-F:0001628280-22-001639" }, "latest": { "value": 4606200000.0, "source": "20-F:0001628280-24-002635" }, "used": { "value": 4606200000.0, "source": "20-F:0001628280-24-002635" } }, { "period": "FY2022", "item": "eps_basic", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 24.51, "source": "20-F:0001628280-23-001868" }, "latest": { "value": 12.26, "source": "20-F:0001628280-25-003920" }, "used": { "value": 12.26, "source": "20-F:0001628280-25-003920" } }, { "period": "FY2022", "item": "eps_diluted", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 24.44, "source": "20-F:0001628280-23-001868" }, "latest": { "value": 12.22, "source": "20-F:0001628280-25-003920" }, "used": { "value": 12.22, "source": "20-F:0001628280-25-003920" } }, { "period": "FY2022 Q4", "item": "intangibles", "start": null, "end": "2022-12-31", "first": { "value": 51416000000.0, "source": "20-F:0001628280-23-001868" }, "latest": { "value": 50939000000.0, "source": "20-F:0001628280-24-002635" }, "used": { "value": 50939000000.0, "source": "20-F:0001628280-24-002635" } }, { "period": "FY2022", "item": "shares_basic", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 2265300000.0, "source": "20-F:0001628280-23-001868" }, "latest": { "value": 4530600000.0, "source": "20-F:0001628280-25-003920" }, "used": { "value": 4530600000.0, "source": "20-F:0001628280-25-003920" } }, { "period": "FY2022", "item": "shares_diluted", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 2272300000.0, "source": "20-F:0001628280-23-001868" }, "latest": { "value": 4544600000.0, "source": "20-F:0001628280-25-003920" }, "used": { "value": 4544600000.0, "source": "20-F:0001628280-25-003920" } }, { "period": "FY2023 Q4", "item": "ppe_net", "start": null, "end": "2023-12-31", "first": { "value": 90961000000.0, "source": "20-F:0001628280-24-002635" }, "latest": { "value": 90961000000.0, "source": "20-F:0001628280-24-002635" }, "used": { "value": null, "source": "20-F:0001628280-25-003920" } }, { "period": "FY2024 Q4", "item": "current_assets", "start": null, "end": "2024-12-31", "first": { "value": 160897000000.0, "source": "20-F:0001628280-25-003920" }, "latest": { "value": 161788000000.0, "source": "20-F:0000353278-26-000012" }, "used": { "value": 161788000000.0, "source": "20-F:0000353278-26-000012" } }, { "period": "FY2024 Q4", "item": "current_liabilities", "start": null, "end": "2024-12-31", "first": { "value": 217528000000.0, "source": "20-F:0001628280-25-003920" }, "latest": { "value": 217614000000.0, "source": "20-F:0000353278-26-000012" }, "used": { "value": 217614000000.0, "source": "20-F:0000353278-26-000012" } }, { "period": "FY2024 Q4", "item": "goodwill", "start": null, "end": "2024-12-31", "first": { "value": 15323000000.0, "source": "20-F:0001628280-25-003920" }, "latest": { "value": 20017000000.0, "source": "20-F:0000353278-26-000012" }, "used": { "value": 20017000000.0, "source": "20-F:0000353278-26-000012" } }, { "period": "FY2024 Q4", "item": "intangibles", "start": null, "end": "2024-12-31", "first": { "value": 111090000000.0, "source": "20-F:0001628280-25-003920" }, "latest": { "value": 90804000000.0, "source": "20-F:0000353278-26-000012" }, "used": { "value": 90804000000.0, "source": "20-F:0000353278-26-000012" } }, { "period": "FY2024 Q4", "item": "liabilities_and_equity", "start": null, "end": "2024-12-31", "first": { "value": 465795000000.0, "source": "20-F:0001628280-25-003920" }, "latest": { "value": 465630000000.0, "source": "20-F:0000353278-26-000012" }, "used": { "value": 465630000000.0, "source": "20-F:0000353278-26-000012" } }, { "period": "FY2024 Q4", "item": "noncurrent_assets", "start": null, "end": "2024-12-31", "first": { "value": 304898000000.0, "source": "20-F:0001628280-25-003920" }, "latest": { "value": 303842000000.0, "source": "20-F:0000353278-26-000012" }, "used": { "value": 303842000000.0, "source": "20-F:0000353278-26-000012" } }, { "period": "FY2024 Q4", "item": "noncurrent_liabilities", "start": null, "end": "2024-12-31", "first": { "value": 104781000000.0, "source": "20-F:0001628280-25-003920" }, "latest": { "value": 104530000000.0, "source": "20-F:0000353278-26-000012" }, "used": { "value": 104530000000.0, "source": "20-F:0000353278-26-000012" } }, { "period": "FY2024 Q4", "item": "ppe_including_rou", "start": null, "end": "2024-12-31", "first": { "value": 162488000000.0, "source": "20-F:0001628280-25-003920" }, "latest": { "value": 161680000000.0, "source": "20-F:0000353278-26-000012" }, "used": { "value": 161680000000.0, "source": "20-F:0000353278-26-000012" } }, { "period": "FY2024 Q4", "item": "total_assets", "start": null, "end": "2024-12-31", "first": { "value": 465795000000.0, "source": "20-F:0001628280-25-003920" }, "latest": { "value": 465630000000.0, "source": "20-F:0000353278-26-000012" }, "used": { "value": 465630000000.0, "source": "20-F:0000353278-26-000012" } }, { "period": "FY2024 Q4", "item": "total_liabilities", "start": null, "end": "2024-12-31", "first": { "value": 322309000000.0, "source": "20-F:0001628280-25-003920" }, "latest": { "value": 322144000000.0, "source": "20-F:0000353278-26-000012" }, "used": { "value": 322144000000.0, "source": "20-F:0000353278-26-000012" } } ], "withheld": [], "events": [] }