Ardagh Metal Packaging S.A. (AMBP)
Every figure this model derived for AMBP, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 173,000,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 436,000,000 | CashAndCashEquivalents |
2022-06-30 |
| current assets | 1,840,000,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 1,729,000,000 | CurrentLiabilities |
2025-12-31 |
| equity | -683,000,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 202,000,000 | InterestPaidClassifiedAsOperatingActivities |
2025-12-31 |
| ocf | 449,000,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 5,497,000,000 | RevenueFromContractsWithCustomers |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up AMBP on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 12.86 |
| current ratio | 1.06 |
| current ratio reported | 1.06 |
| dilution pct | 0.0 |
| ebit cagr | 50.95 |
| ebit yoy | 20.79 |
| ev ebit | 28.44 |
| ev owner earnings | 25.14 |
| ev sales | 1.26 |
| fcf margin | 5.02 |
| growth cv | 0.65 |
| interest cover | 1.21 |
| net debt ebitda | 6.15 |
| operating margin | 4.44 |
| owner earnings margin | 5.02 |
| revenue growth | 12.0 |
| revenue growth per share | 12.0 |
| roic | 5.26 |
| rule of 40 | 16.44 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
270 more elements from AMBP's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
NumberOfSharesAuthorised | 100,000,000,000 | 2025-12-31 | 1 | shares |
AcquisitiondateFairValueOfTotalConsiderationTransferred | 6,931,000,000 | 2021-12-31 | 3 | USD |
Liabilities | 6,354,000,000 | 2025-12-31 | 18 | USD |
SharePremium | 5,989,000,000 | 2025-12-31 | 17 | USD |
Assets | 5,679,000,000 | 2025-12-31 | 20 | USD |
EquityAndLiabilities | 5,679,000,000 | 2025-12-31 | 18 | USD |
OtherReserves | -5,660,000,000 | 2024-12-31 | 2 | USD |
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised | 5,100,000,000 | 2025-12-31 | 13 | USD |
EquityInterestsOfAcquirer | 4,988,000,000 | 2021-12-31 | 3 | USD |
CostOfSales | 4,816,000,000 | 2025-12-31 | 31 | USD |
NoncurrentLiabilities | 4,625,000,000 | 2025-12-31 | 18 | USD |
Borrowings | 4,419,000,000 | 2025-12-31 | 18 | USD |
LongtermBorrowings | 4,301,000,000 | 2025-12-31 | 18 | USD |
NetDebt | 3,900,000,000 | 2025-12-31 | 23 | USD |
NoncurrentAssets | 3,839,000,000 | 2025-12-31 | 18 | USD |
BankBorrowingsUndiscountedCashFlows | 3,734,000,000 | 2023-12-31 | 2 | USD |
DebtSecurities | 3,277,000,000 | 2023-12-31 | 5 | USD |
PropertyPlantAndEquipmentIncludingRightofuseAssets | 2,515,000,000 | 2025-12-31 | 10 | USD |
PropertyPlantAndEquipment | 2,480,000,000 | 2024-12-31 | 14 | USD |
CashTransferred | 2,315,000,000 | 2021-12-31 | 3 | USD |
NotionalAmount | 1,782,000,000 | 2025-12-31 | 4 | USD |
TradeAndOtherCurrentPayables | 1,539,000,000 | 2025-12-31 | 18 | USD |
FinancialLiabilities | 1,331,000,000 | 2023-12-31 | 6 | USD |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 1,309,000,000 | 2025-12-31 | 27 | USD |
TradeAndOtherCurrentPayablesToTradeSuppliers | 1,266,000,000 | 2025-12-31 | 10 | USD |
IntangibleAssetsAndGoodwill | 1,181,000,000 | 2025-12-31 | 20 | USD |
BorrowingsRecognisedAsOfAcquisitionDate | 1,085,000,000 | 2021-12-31 | 2 | USD |
Goodwill | 1,035,000,000 | 2025-12-31 | 18 | USD |
RetainedEarnings | -972,000,000 | 2025-12-31 | 17 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 957,000,000 | 2025-12-31 | 30 | USD |
ProceedsFromIssuingShares | 925,000,000 | 2021-12-31 | 1 | USD |
CashFlowsFromUsedInOperations | 718,000,000 | 2025-12-31 | 31 | USD |
GrossProfit | 681,000,000 | 2025-12-31 | 31 | USD |
Equity | -675,000,000 | 2025-12-31 | 36 | USD |
EmployeeBenefitsExpense | 654,000,000 | 2025-12-31 | 15 | USD |
NumberOfSharesIssued | 603,283,097 | 2021-08-04 | 1 | shares |
AdjustedWeightedAverageShares | 597,700,000 | 2025-12-31 | 27 | shares |
NumberOfSharesOutstanding | 597,700,000 | 2024-12-31 | 11 | shares |
WeightedAverageShares | 597,700,000 | 2025-12-31 | 31 | shares |
Equity | -574,000,000 | 2025-12-31 | 9 | EUR |
Inventories | 509,000,000 | 2025-12-31 | 18 | USD |
WagesAndSalaries | 496,000,000 | 2025-12-31 | 15 | USD |
TradeAndOtherCurrentReceivables | 467,000,000 | 2025-12-31 | 18 | USD |
AdjustmentsForDepreciationAndAmortisationExpense | 463,000,000 | 2025-12-31 | 31 | USD |
OtherBorrowings | 457,000,000 | 2023-12-31 | 6 | USD |
UndrawnBorrowingFacilities | 442,000,000 | 2025-12-31 | 17 | USD |
GrossLeaseLiabilities | 438,000,000 | 2025-12-31 | 4 | USD |
RightofuseAssets | 392,000,000 | 2025-12-31 | 18 | USD |
CashFlowsFromUsedInFinancingActivities | -374,000,000 | 2025-12-31 | 31 | USD |
CurrentRawMaterialsAndCurrentProductionSupplies | 373,000,000 | 2025-12-31 | 10 | USD |
LeaseLiabilities | 368,000,000 | 2025-12-31 | 21 | USD |
CurrentTradeReceivables | 351,000,000 | 2025-12-31 | 10 | USD |
DepreciationPropertyPlantAndEquipmentIncludingRightofuseAssets | 325,000,000 | 2025-12-31 | 5 | USD |
IdentifiableAssetsAcquiredLiabilitiesAssumed | 323,000,000 | 2021-12-31 | 3 | USD |
DeferredTaxLiabilities | 322,000,000 | 2025-12-31 | 14 | USD |
RecognisedLiabilitiesDefinedBenefitPlan | 320,000,000 | 2025-12-31 | 10 | USD |
ShorttermDepositsClassifiedAsCashEquivalents | 308,000,000 | 2025-12-31 | 9 | USD |
ContractualCapitalCommitments | 303,000,000 | 2022-12-31 | 6 | USD |
SellingGeneralAndAdministrativeExpense | 299,000,000 | 2025-12-31 | 31 | USD |
ContingentLiabilitiesRecognisedAsOfAcquisitionDate | 284,000,000 | 2021-12-31 | 3 | USD |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipmentIncludingRightofuseAssets | 274,000,000 | 2025-12-31 | 5 | USD |
ContractAssets | 267,000,000 | 2025-12-31 | 15 | USD |
CurrentContractAssets | 267,000,000 | 2025-12-31 | 18 | USD |
DeferredTaxAssets | 267,000,000 | 2025-12-31 | 14 | USD |
DividendsPaid | 262,000,000 | 2025-12-31 | 22 | USD |
DividendsPaidClassifiedAsFinancingActivities | 262,000,000 | 2025-12-31 | 23 | USD |
ProceedsFromIssueOfPreferenceShares | 257,000,000 | 2022-12-31 | 3 | USD |
ConstructionInProgress | 254,000,000 | 2025-12-31 | 10 | USD |
DecreaseThroughRightToConsiderationBecomingUnconditionalContractAssets | 251,000,000 | 2025-12-31 | 2 | USD |
ProfitLossFromOperatingActivities | 244,000,000 | 2025-12-31 | 31 | USD |
FinanceIncomeCost | -240,000,000 | 2025-12-31 | 31 | USD |
AdjustmentsForFinanceIncomeCost | -240,000,000 | 2025-12-31 | 21 | USD |
AdjustmentsForFinanceCosts | 235,000,000 | 2021-12-31 | 3 | USD |
PlanAssetsAtFairValue | 222,000,000 | 2025-12-31 | 10 | USD |
RecognisedAssetsDefinedBenefitPlan | 222,000,000 | 2025-12-31 | 10 | USD |
DepreciationAndAmortisationExpense | 222,000,000 | 2024-06-30 | 4 | USD |
Cash | 208,000,000 | 2025-12-31 | 10 | USD |
CashAdvancesAndLoansFromRelatedParties | 206,000,000 | 2021-12-31 | 4 | USD |
CashFlowsFromUsedInInvestingActivitiesContinuingOperations | -184,000,000 | 2025-12-31 | 31 | USD |
IncreaseDecreaseThroughTransfersAndOtherChangesEquity | 176,000,000 | 2021-12-31 | 7 | USD |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -172,000,000 | 2025-12-31 | 27 | USD |
InterestExpenseOnDebtInstrumentsIssued | 158,000,000 | 2025-12-31 | 28 | USD |
DepreciationExpense | 157,000,000 | 2025-06-30 | 4 | USD |
NoncurrentRecognisedLiabilitiesDefinedBenefitPlan | 152,000,000 | 2025-12-31 | 18 | USD |
DepreciationPropertyPlantAndEquipment | 149,000,000 | 2024-06-30 | 5 | USD |
AmortisationExpense | 138,000,000 | 2025-12-31 | 31 | USD |
AmortisationIntangibleAssetsOtherThanGoodwill | 138,000,000 | 2025-12-31 | 8 | USD |
FinishedGoods | 133,000,000 | 2025-12-31 | 10 | USD |
SocialSecurityContributions | 124,000,000 | 2025-12-31 | 15 | USD |
CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings | 118,000,000 | 2025-12-31 | 18 | USD |
NetDeferredTaxLiabilities | 117,000,000 | 2025-12-31 | 14 | USD |
AmountRemovedFromReserveOfCashFlowHedgesAndIncludedInInitialCostOrOtherCarryingAmountOfNonfinancialAssetLiabilityOrFirmCommitmentForWhichFairValueHedgeAccountingIsApplied | 116,000,000 | 2022-12-31 | 5 | USD |
IncreaseDecreaseInCashAndCashEquivalents | -112,000,000 | 2023-12-31 | 6 | USD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 111,000,000 | 2025-12-31 | 31 | USD |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipment | 102,000,000 | 2024-06-30 | 3 | USD |
DepreciationRightofuseAssets | 100,000,000 | 2025-12-31 | 18 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipmentIncludingRightofuseAssets | 100,000,000 | 2025-12-31 | 5 | USD |
InvestmentFundsAmountContributedToFairValueOfPlanAssets | 99,000,000 | 2025-12-31 | 4 | USD |
AdditionsToRightofuseAssets | 98,000,000 | 2025-12-31 | 10 | USD |
AuthorisedCapitalCommitmentsButNotContractedFor | 98,000,000 | 2022-12-31 | 6 | USD |
LiabilityAssetOfDefinedBenefitPlans | 98,000,000 | 2025-12-31 | 10 | USD |
OtherCurrentNonfinancialAssets | 91,000,000 | 2023-12-31 | 2 | EUR |
FinanceCosts | 86,000,000 | 2024-06-30 | 4 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsAndGoodwill | 84,000,000 | 2025-12-31 | 8 | USD |
ReceivablesFromTaxesOtherThanIncomeTax | 81,000,000 | 2023-12-31 | 2 | USD |
Land | 80,000,000 | 2025-12-31 | 10 | USD |
OtherCurrentNonfinancialAssets | 72,000,000 | 2025-12-31 | 4 | USD |
CashAndCashEquivalentsAmountContributedToFairValueOfPlanAssets | 70,000,000 | 2025-12-31 | 4 | USD |
OtherNoncurrentAssets | 64,000,000 | 2025-12-31 | 18 | USD |
NetDeferredTaxAssets | 62,000,000 | 2025-12-31 | 14 | USD |
DividendsPaidOrdinaryShares | 60,000,000 | 2023-12-20 | 9 | USD |
ValueAddedTaxPayables | 56,000,000 | 2025-12-31 | 6 | USD |
CashRepaymentsOfAdvancesAndLoansFromRelatedParties | 55,000,000 | 2020-12-31 | 3 | USD |
DeferredTaxLiabilityAsset | 55,000,000 | 2025-12-31 | 20 | USD |
CapitalCommitments | 53,000,000 | 2025-12-31 | 15 | USD |
DebtInstrumentsAmountContributedToFairValueOfPlanAssets | 52,000,000 | 2025-12-31 | 4 | USD |
GainsLossesOnExchangeDifferencesOnTranslationNetOfTax | -50,000,000 | 2025-12-31 | 27 | USD |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | -50,000,000 | 2025-12-31 | 27 | USD |
FinancialAssetsAtFairValue | 43,000,000 | 2025-12-31 | 10 | USD |
InterestExpenseOnBorrowings | 43,000,000 | 2021-12-31 | 7 | USD |
ExpenseRelatingToVariableLeasePaymentsNotIncludedInMeasurementOfLeaseLiabilities | 42,000,000 | 2025-12-31 | 15 | USD |
CurrentDerivativeFinancialAssets | 41,000,000 | 2025-12-31 | 18 | USD |
GainsLossesOnHedgesOfNetInvestmentsInForeignOperationsNetOfTax | 41,000,000 | 2025-06-30 | 4 | USD |
NoncurrentTradeReceivables | 40,000,000 | 2025-12-31 | 5 | USD |
ServicesReceivedRelatedPartyTransactions | 39,000,000 | 2024-12-31 | 9 | USD |
RevenueFromRenderingOfServicesRelatedPartyTransactions | 39,000,000 | 2025-12-31 | 1 | USD |
FinancialLiabilitiesAtFairValue | 37,000,000 | 2025-12-31 | 10 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -36,000,000 | 2022-06-30 | 6 | USD |
PaymentsToAcquireOrRedeemEntitysShares | 35,000,000 | 2022-12-31 | 7 | USD |
PurchaseOfTreasuryShares | 35,000,000 | 2022-12-31 | 5 | USD |
CurrentTaxAssetsCurrent | 34,000,000 | 2025-12-31 | 8 | USD |
ValueAddedTaxReceivables | 33,000,000 | 2025-12-31 | 4 | USD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | -31,000,000 | 2025-12-31 | 15 | USD |
OtherProvisions | 31,000,000 | 2025-12-31 | 15 | USD |
OtherComprehensiveIncomeNetOfTaxCashFlowHedges | 28,000,000 | 2025-12-31 | 31 | USD |
OtherFinanceCost | 28,000,000 | 2025-12-31 | 31 | USD |
CurrentTaxLiabilitiesCurrent | 27,000,000 | 2025-12-31 | 18 | USD |
DeferredTaxExpenseIncome | -27,000,000 | 2025-12-31 | 15 | USD |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 26,000,000 | 2025-12-31 | 31 | USD |
CurrentTaxExpenseIncome | 25,000,000 | 2025-12-31 | 15 | USD |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | 24,000,000 | 2025-12-31 | 15 | USD |
NoncurrentReceivablesFromTaxesOtherThanIncomeTax | 24,000,000 | 2025-12-31 | 6 | USD |
InterestExpenseOnLeaseLiabilities | 23,000,000 | 2025-12-31 | 23 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipment | -23,000,000 | 2024-06-30 | 3 | USD |
PostemploymentBenefitExpenseDefinedContributionPlans | 22,000,000 | 2025-12-31 | 15 | USD |
DividendsPaidOtherShares | 22,000,000 | 2025-12-31 | 19 | USD |
OtherComprehensiveIncomeBeforeTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | 21,000,000 | 2025-12-31 | 31 | USD |
OtherLongtermProvisions | 21,000,000 | 2025-12-31 | 18 | USD |
ReclassificationAdjustmentsOnCashFlowHedgesBeforeTax | -21,000,000 | 2025-12-31 | 20 | USD |
LossesOnChangeInFairValueOfDerivatives | 21,000,000 | 2023-12-31 | 3 | USD |
NoncurrentDerivativeFinancialLiabilities | 20,000,000 | 2025-12-31 | 18 | USD |
IncreaseDecreaseInNetDefinedBenefitLiabilityAssetResultingFromExpenseIncomeInProfitOrLoss | 19,000,000 | 2023-12-31 | 9 | USD |
CurrentInterestPayable | 18,000,000 | 2025-12-31 | 17 | USD |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | 18,000,000 | 2023-12-31 | 2 | USD |
CurrentDerivativeFinancialLiabilities | 17,000,000 | 2025-12-31 | 18 | USD |
OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax | 17,000,000 | 2025-12-31 | 31 | USD |
PaymentsForDebtIssueCosts | 17,000,000 | 2025-12-31 | 24 | USD |
ReturnOnPlanAssetsNetDefinedBenefitLiabilityAsset | -16,000,000 | 2025-12-31 | 15 | USD |
ActuarialGainsLossesArisingFromChangesInFinancialAssumptionsNetDefinedBenefitLiabilityAsset | -15,000,000 | 2025-12-31 | 15 | USD |
OtherAdjustmentsForNoncashItems | 15,000,000 | 2023-12-31 | 5 | USD |
NoncurrentRecognisedAssetsDefinedBenefitPlan | 15,000,000 | 2025-12-31 | 10 | USD |
GainLossOnRemeasurementOfNetDefinedBenefitLiabilityAsset | -14,000,000 | 2025-12-31 | 15 | USD |
OtherNoncurrentLiabilities | 14,000,000 | 2025-12-31 | 17 | USD |
TaxEffectOfRevenuesExemptFromTaxation2011 | 14,000,000 | 2023-12-31 | 9 | USD |
GainsLossesOnCashFlowHedgesBeforeTax | 12,000,000 | 2025-12-31 | 31 | USD |
AdditionsOtherThanThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 12,000,000 | 2025-12-31 | 8 | USD |
PostemploymentBenefitExpenseDefinedBenefitPlans | 12,000,000 | 2025-12-31 | 6 | USD |
ProfitLoss | 11,000,000 | 2025-12-31 | 30 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | -11,000,000 | 2025-12-31 | 31 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects | -11,000,000 | 2025-12-31 | 27 | USD |
ProfitLossAttributableToOwnersOfParent | 11,000,000 | 2025-12-31 | 30 | USD |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 11,000,000 | 2025-12-31 | 15 | USD |
ImpairmentLossRecognisedInProfitOrLoss | 11,000,000 | 2023-06-30 | 1 | USD |
IncreaseDecreaseInDefinedBenefitObligationDueToReasonablyPossibleIncreaseInActuarialAssumption | 11,000,000 | 2024-12-31 | 1 | USD |
NoncurrentProvisionsForEmployeeBenefits | 10,000,000 | 2023-12-31 | 5 | USD |
OtherShorttermProvisions | 10,000,000 | 2025-12-31 | 18 | USD |
ProfitLoss | 10,000,000 | 2025-12-31 | 12 | EUR |
GainsOnChangeInFairValueOfDerivatives | 10,000,000 | 2025-12-31 | 3 | USD |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipmentIncludingRightofuseAssets | 10,000,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesRightofuseAssets | 10,000,000 | 2025-12-31 | 4 | USD |
IncreaseDecreaseInDefinedBenefitObligationDueToReasonablyPossibleDecreaseInActuarialAssumption | -10,000,000 | 2024-12-31 | 1 | USD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | 9,000,000 | 2025-12-31 | 13 | USD |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | 9,000,000 | 2022-06-30 | 7 | USD |
TaxEffectFromChangeInTaxRate | 9,000,000 | 2021-12-31 | 4 | USD |
TaxEffectOfForeignTaxRates | -9,000,000 | 2025-12-31 | 15 | USD |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 8,000,000 | 2024-12-31 | 12 | USD |
NoncontrollingInterests | 8,000,000 | 2025-12-31 | 10 | USD |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 8,000,000 | 2025-12-31 | 2 | USD |
AdditionalProvisionsOtherProvisions | 7,000,000 | 2025-12-31 | 10 | USD |
AdjustmentsForIncomeTaxExpense | -7,000,000 | 2025-12-31 | 31 | USD |
IncomeTaxExpenseContinuingOperations | -7,000,000 | 2025-12-31 | 31 | USD |
IssuedCapital | 7,000,000 | 2025-12-31 | 17 | USD |
UnusedProvisionReversedOtherProvisions | 7,000,000 | 2025-12-31 | 10 | USD |
AmountsPayableRelatedPartyTransactions | 6,000,000 | 2025-12-31 | 9 | USD |
ComprehensiveIncome | 6,000,000 | 2025-12-31 | 31 | USD |
CurrentRestrictedCashAndCashEquivalents | 6,000,000 | 2025-12-31 | 10 | USD |
EstimateOfContributionsExpectedToBePaidToPlan | 6,000,000 | 2024-12-31 | 8 | USD |
AdditionalRecognitionGoodwill | 6,000,000 | 2023-06-30 | 2 | USD |
AcquisitionsThroughBusinessCombinationsIntangibleAssetsAndGoodwill | 6,000,000 | 2023-12-31 | 1 | USD |
ForeignExchangeLoss | 6,000,000 | 2025-12-31 | 4 | USD |
GainsLossesOnChangeInFairValueOfDerivatives | -6,000,000 | 2025-12-31 | 5 | USD |
KeyManagementPersonnelCompensationPostemploymentBenefits | 6,000,000 | 2025-12-31 | 2 | USD |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 5,000,000 | 2021-12-31 | 3 | USD |
ComprehensiveIncomeAttributableToOwnersOfParent | 5,000,000 | 2025-12-31 | 31 | USD |
InterestExpenseIncomeNetDefinedBenefitLiabilityAsset | 5,000,000 | 2023-12-31 | 9 | USD |
OtherComprehensiveIncome | -5,000,000 | 2025-12-31 | 31 | USD |
InterestExpenseIncomeDefinedBenefitPlans | 5,000,000 | 2025-12-31 | 14 | USD |
InterestExpenseDefinedBenefitPlans | 5,000,000 | 2025-12-31 | 6 | USD |
IncomeTaxRelatingToCashFlowHedgesOfOtherComprehensiveIncome | 5,000,000 | 2025-12-31 | 6 | USD |
AdjustmentsForDeferredTaxOfPriorPeriods | -4,000,000 | 2025-12-31 | 15 | USD |
ProfitLossBeforeTax | 4,000,000 | 2025-12-31 | 31 | USD |
ProvisionUsedOtherProvisions | 4,000,000 | 2025-12-31 | 10 | USD |
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 4,000,000 | 2024-12-31 | 11 | USD |
AdditionalAllowanceRecognisedInProfitOrLossAllowanceAccountForCreditLossesOfFinancialAssets | 4,000,000 | 2022-12-31 | 1 | USD |
AllowanceAccountForCreditLossesOfFinancialAssets | 4,000,000 | 2022-12-31 | 3 | USD |
AcquisitionsThroughBusinessCombinationsPropertyPlantAndEquipment | 4,000,000 | 2023-06-30 | 1 | USD |
AccountingProfit | 4,000,000 | 2025-12-31 | 6 | USD |
AcquisitionsThroughBusinessCombinationsPropertyPlantAndEquipmentIncludingRightofuseAssets | 4,000,000 | 2023-12-31 | 1 | USD |
DisposalsPropertyPlantAndEquipmentIncludingRightofuseAssets | 4,000,000 | 2025-12-31 | 4 | USD |
ReversalOfImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipmentIncludingRightofuseAssets | 4,000,000 | 2024-12-31 | 2 | USD |
IncomeTaxRelatingToRemeasurementsOfDefinedBenefitPlansOfOtherComprehensiveIncome | 4,000,000 | 2025-12-31 | 6 | USD |
WorkInProgress | 3,000,000 | 2025-12-31 | 10 | USD |
TreasuryShares | 3,000,000 | 2022-06-30 | 1 | USD |
HedgingInstrumentLiabilities | 3,000,000 | 2025-12-31 | 6 | USD |
RestructuringProvision | 3,000,000 | 2025-12-31 | 4 | USD |
ActuarialGainsLossesArisingFromExperienceAdjustmentsNetDefinedBenefitLiabilityAsset | 2,000,000 | 2025-12-31 | 15 | USD |
IncreaseDecreaseInWorkingCapital | 2,000,000 | 2025-12-31 | 31 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesOtherProvisions | 2,000,000 | 2025-12-31 | 10 | USD |
NoncurrentDerivativeFinancialAssets | 2,000,000 | 2025-12-31 | 16 | USD |
TaxEffectOfTaxLosses | 2,000,000 | 2025-12-31 | 12 | USD |
TradeAndOtherCurrentReceivablesDueFromRelatedParties | 2,000,000 | 2025-12-31 | 9 | USD |
IncreaseDecreaseThroughAcquisitionOfSubsidiary | -2,000,000 | 2024-06-30 | 7 | USD |
IncreaseDecreaseThroughExerciseOfOptions | 2,000,000 | 2024-12-31 | 2 | USD |
ActuarialGainsLossesArisingFromChangesInDemographicAssumptionsNetDefinedBenefitLiabilityAsset | -1,000,000 | 2025-12-31 | 15 | USD |
AdjustmentsForCurrentTaxOfPriorPeriod | -1,000,000 | 2025-12-31 | 15 | USD |
DeferredIncomeIncludingContractLiabilities | 1,000,000 | 2022-06-30 | 4 | USD |
OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities | 1,000,000 | 2021-12-31 | 2 | USD |
TaxExpenseIncomeAtApplicableTaxRate | 1,000,000 | 2025-12-31 | 15 | USD |
DisposalsPropertyPlantAndEquipment | 1,000,000 | 2024-06-30 | 3 | USD |
OtherInflowsOutflowsOfCashClassifiedAsFinancingActivities | -1,000,000 | 2022-06-30 | 4 | USD |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | -1,000,000 | 2023-12-31 | 6 | USD |
UtilisationAllowanceAccountForCreditLossesOfFinancialAssets | 1,000,000 | 2021-12-31 | 1 | USD |
AcquisitionsThroughBusinessCombinationsRightofuseAssets | 1,000,000 | 2023-12-31 | 1 | USD |
DisposalsRightofuseAssets | 1,000,000 | 2025-12-31 | 4 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset | 1,000,000 | 2024-12-31 | 5 | USD |
ComprehensiveIncomeAttributableToNoncontrollingInterests | 1,000,000 | 2025-12-31 | 3 | USD |
EquityInstrumentsAmountContributedToFairValueOfPlanAssets | 1,000,000 | 2025-12-31 | 1 | USD |
SharesInEntityHeldByEntityOrByItsSubsidiariesOrAssociates | 443,450 | 2022-06-30 | 2 | shares |
IncreaseDecreaseInNumberOfSharesOutstanding | 100,000 | 2024-12-31 | 3 | shares |
NumberOfEmployees | 6,498 | 2025-12-31 | 13 | employee |
NumberOfEmployees | 6,437 | 2023-12-31 | 9 | pure |
InvestmentFundsPercentageContributedToFairValueOfPlanAssets | 0 | 2025-12-31 | 4 | pure |
CashAndCashEquivalentsPercentageContributedToFairValueOfPlanAssets | 0 | 2025-12-31 | 4 | pure |
ApplicableTaxRate | 0 | 2024-12-31 | 10 | pure |
DebtInstrumentsPercentageContributedToFairValueOfPlanAssets | 0 | 2025-12-31 | 4 | pure |
DividendsPaidOrdinarySharesPerShare | 0 | 2023-10-24 | 12 | USD/shares |
BorrowingsInterestRate | 0 | 2023-12-31 | 1 | pure |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2018-01-01 | 1 | pure |
BasicEarningsLossPerShare | -0 | 2025-12-31 | 30 | USD/shares |
DilutedEarningsLossPerShare | -0 | 2025-12-31 | 30 | USD/shares |
DescriptionOfGrowthRateUsedToExtrapolateCashFlowProjections | 0 | 2021-12-31 | 2 | pure |
ParValuePerShare | 0 | 2024-12-31 | 17 | EUR/shares |
BorrowingCostsCapitalised | 0 | 2025-12-31 | 8 | USD |
DilutiveEffectOfConvertibleInstrumentsOnNumberOfOrdinaryShares | 0 | 2024-06-30 | 21 | shares |
TransfersOutOfLevel1IntoLevel2OfFairValueHierarchyAssets | 0 | 2025-12-31 | 5 | USD |
TransfersOutOfLevel1IntoLevel2OfFairValueHierarchyLiabilities | 0 | 2025-12-31 | 5 | USD |
TransfersOutOfLevel2IntoLevel1OfFairValueHierarchyAssets | 0 | 2025-12-31 | 5 | USD |
TransfersOutOfLevel2IntoLevel1OfFairValueHierarchyLiabilities | 0 | 2025-12-31 | 5 | USD |
CurrentTaxExpenseIncomeRelatedToPillarTwoIncomeTaxes | 0 | 2024-12-31 | 1 | USD |
DilutiveEffectOfAllInstrumentsOnWeightedAverageNumberOfOrdinaryShares | 0 | 2025-12-31 | 6 | shares |
What to be careful about
What this model itself distrusts about AMBP's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- no current stock compensation tagged; treated as zero, so owner earnings are overstated
- forward EPS growth +306.4% is analyst consensus, not a filing: consensus 2027 EPS 0.30 against trailing 0.02, over 2 year(s), from 8 analysts (taken 2026-10-11)
- durability rests on 3 of 4 inputs; not tagged: contracted coverage