{ "ticker": { "uuid": "6844d3e5-f696-4e60-ad2c-0db7244d064e", "symbol": "MNDI", "name": "Mondi plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Paper & Paper Products", "page_url": "https://sharemaestro.com/factors/ticker/6844d3e5-f696-4e60-ad2c-0db7244d064e/", "api_url": "https://sharemaestro.com/factors/api/tickers/6844d3e5-f696-4e60-ad2c-0db7244d064e/" }, "ticker_metadata": { "id": 29986, "uuid": "6844d3e5-f696-4e60-ad2c-0db7244d064e", "symbol": "MNDI", "name": "Mondi plc", "asset_type": "equity", "market_cap": 3324497408, "stock_exchange_id": 19, "industry": "Paper & Paper Products", "sector": "Basic Materials", "description": "Mondi plc, together with its subsidiaries, engages in the manufacture and sale of packaging and paper solutions in Africa, Western Europe, Emerging Europe, North America, South America, Asia, and Australia. The company operates through Corrugated Packaging, and Flexible Packaging segments. The Corrugated Packaging segment provides virgin and recycled containerboards for fresh fruit packaging and heavy and fragile goods transport packaging applications; and corrugated solutions, such as corrugated boxes and packaging products. The Flexible Packaging segment offers sack kraft paper, paper bags, specialty kraft paper, consumer flexibles, and functional paper and films. The Uncoated Fine Paper segment provides uncoated fine paper, including home, office, converting, and professional printing papers; and market pulp. The company was incorporated in 2007 and is based in Weybridge, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "6844d3e5-f696-4e60-ad2c-0db7244d064e", "symbol": "MNDI", "name": "Mondi plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Paper & Paper Products", "page_url": "https://sharemaestro.com/factors/ticker/6844d3e5-f696-4e60-ad2c-0db7244d064e/", "api_url": "https://sharemaestro.com/factors/api/tickers/6844d3e5-f696-4e60-ad2c-0db7244d064e/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.52, "value": 0.85, "quality": 0.19, "momentum": 0.09, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 748.8, "market_cap": 330069421046.43, "pe_ratio": 2000.4207, "earnings_yield": 0.0005, "ebitda_to_ev": 0.0029, "shareholder_yield": 0.0009, "roe": 0.0349, "piotroski_f_score": 3, "momentum_12_1": -0.362, "volatility_252d": 0.3484 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:42.099739+00:00", "batch_id": "" }, "size": { "price_close": 748.8, "market_cap": 330069421046.4259, "market_cap_usd": 330069421046.4259, "enterprise_value": 332659421046.4259, "shares_outstanding": 440797845, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 2000.4207, "pb_ratio": 69.8264, "ptbv_ratio": 69.8264, "ps_ratio": 43.0731, "pcf_ratio": 334.756, "pfcf_ratio": 1341.7456, "ev_ebitda": 347.2437, "ev_ebit": 811.3644, "ev_sales": 43.4111, "ev_fcf": 1352.2741, "earnings_yield": 0.0005, "fcf_yield": 0.0007, "price_to_sales": 43.0731, "price_to_book": 69.8264, "price_to_cashflow": 334.756, "ebitda_to_ev": 0.0029, "sales_yield": 0.023 }, "yield": { "dividend_yield": 0.0009, "buyback_yield": 0.0, "shareholder_yield": 0.0009, "debt_paydown_yield": 0, "total_yield": 0.0009 }, "quality": { "gross_margin": 0.4055, "operating_margin": 0.0535, "net_margin": 0.0215, "ebitda_margin": 0.125, "fcf_margin": 0.0321, "roe": 0.0349, "roa": 0.0163, "roic": 0.042, "roc_greenblatt": null, "asset_turnover": 0.7554, "cash_conversion": 1.4909, "accruals_ratio": -0.0809, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0933, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3063, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.7035, "debt_to_assets": 0.2841, "interest_coverage": 3.254, "current_ratio": 1.5301, "quick_ratio": 1.5301, "net_debt": 2590000000, "local_beta": 0.9914, "volatility_252d": 0.3484, "volatility_60d": 0.7894, "max_drawdown_12m": -0.391, "risk_adjusted_momentum": -1.0389 }, "growth": { "revenue_growth_1y": 0.0333, "revenue_growth_3y_cagr": -0.0487, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.2436, "eps_growth_3y_cagr": -0.5156, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0273, "revenue_growth": 0.0333, "earnings_growth": -0.2436 }, "momentum": { "price_return_1m": -0.0417, "price_return_3m": -0.1169, "price_return_6m": -0.1418, "price_return_9m": -0.26, "price_return_12m": -0.3886, "price_return_12m_ex1m": -0.362, "momentum_6m": -0.1418, "momentum_12m": -0.3886, "momentum_12_1": -0.362, "distance_from_52w_high": -0.3818, "distance_from_52w_low": 0.0152, "relative_strength": -0.5617 }, "raw_ttm": { "revenue_ttm": 7663000000, "gross_profit_ttm": 3107000000, "ebit_ttm": 410000000, "ebitda_ttm": 958000000, "net_income_ttm": 165000000, "eps_diluted_ttm": 0.3743, "operating_cash_flow_ttm": 986000000, "capital_expenditure_ttm": -740000000, "fcf_ttm": 246000000, "dividends_paid_ttm": -305000000, "share_repurchases_ttm": -8000000, "shares_issued_ttm": null, "interest_expense_ttm": 126000000, "cash_and_equivalents": 292000000, "total_current_assets": 2820000000, "total_current_liabilities": 1843000000, "net_ppe": null, "total_assets": 10144000000, "total_debt": 2882000000, "total_equity": 4727000000, "net_working_capital": 990000000, "book_value_per_share": 10.7237, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.7237 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 67, "rank_pb": 21, "rank_ptbv": 21, "rank_ps": 21, "rank_pcf": 19, "rank_ev_ebitda": 20, "rank_ev_ebit": 52, "rank_earnings_yield": 64, "rank_fcf_yield": 42, "rank_dividend_yield": 8, "rank_shareholder_yield": 16, "rank_total_yield": 24, "rank_roe": 60, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 56, "rank_fcf_margin": 62, "rank_piotroski": 88, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 79, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 88 }, "composites": { "value_composite": 15, "quality_composite": 81, "momentum_composite": 91, "growth_composite": 83, "yield_composite": 8, "svqf_composite": 83, "vc1_composite": 11, "vc2_composite": 8, "vc3_composite": 10, "trending_value_composite": 67, "overall_composite": 48, "quality_value_composite": 0.4019, "os_score": 0.52, "value_percentile": 0.85, "quality_percentile": 0.19, "momentum_percentile": 0.09, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": 67, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8931, "ticker_id": 29986, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:42.099739+00:00", "batch_id": "", "os_score_delta": null, "price_close": 748.8, "market_cap": 330069421046.4259, "market_cap_usd": 330069421046.4259, "enterprise_value": 332659421046.4259, "shares_outstanding": 440797845, "fx_rate_to_usd": null, "pe_ratio": 2000.42073361, "pb_ratio": 69.82640598, "ptbv_ratio": 69.82640598, "ps_ratio": 43.07313337, "pcf_ratio": 334.75600512, "pfcf_ratio": 1341.74561401, "ev_ebitda": 347.24365454, "ev_ebit": 811.36444158, "ev_sales": 43.41112111, "ev_fcf": 1352.27406929, "earnings_yield": 0.00049989, "fcf_yield": 0.0007395, "dividend_yield": 0.00092405, "buyback_yield": 2.424e-05, "shareholder_yield": 0.00094829, "debt_paydown_yield": 0, "total_yield": 0.00094829, "gross_margin": 0.40545478, "operating_margin": 0.05350385, "net_margin": 0.02153204, "ebitda_margin": 0.12501631, "fcf_margin": 0.03210231, "roe": 0.03490586, "roa": 0.01626577, "roic": 0.04202542, "roc_greenblatt": null, "asset_turnover": 0.75542192, "cash_conversion": 1.49090909, "accruals_ratio": -0.08093454, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.70354906, "debt_to_assets": 0.28410883, "interest_coverage": 3.25396825, "current_ratio": 1.53011394, "quick_ratio": 1.53011394, "net_debt": 2590000000, "revenue_growth_1y": 0.03330636, "revenue_growth_3y_cagr": -0.04873012, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.24356743, "eps_growth_3y_cagr": -0.51563535, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.02734176, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.093251, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04172003, "price_return_3m": -0.11693691, "price_return_6m": -0.14183187, "price_return_9m": -0.26004202, "price_return_12m": -0.38858933, "price_return_12m_ex1m": -0.36197073, "distance_from_52w_high": -0.38177624, "distance_from_52w_low": 0.0151844, "relative_strength": -0.56172991, "local_beta": 0.9914, "volatility_252d": 0.348403, "volatility_60d": 0.789381, "max_drawdown_12m": -0.39102318, "revenue_ttm": 7663000000, "gross_profit_ttm": 3107000000, "ebit_ttm": 410000000, "ebitda_ttm": 958000000, "net_income_ttm": 165000000, "eps_diluted_ttm": 0.37432125, "operating_cash_flow_ttm": 986000000, "capital_expenditure_ttm": -740000000, "fcf_ttm": 246000000, "dividends_paid_ttm": -305000000, "share_repurchases_ttm": -8000000, "shares_issued_ttm": null, "interest_expense_ttm": 126000000, "cash_and_equivalents": 292000000, "total_current_assets": 2820000000, "total_current_liabilities": 1843000000, "net_ppe": null, "total_assets": 10144000000, "total_debt": 2882000000, "total_equity": 4727000000, "net_working_capital": 990000000, "book_value_per_share": 10.72373664, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.72373664, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 67, "rank_pb": 21, "rank_ptbv": 21, "rank_ps": 21, "rank_pcf": 19, "rank_ev_ebitda": 20, "rank_ev_ebit": 52, "rank_earnings_yield": 64, "rank_fcf_yield": 42, "rank_dividend_yield": 8, "rank_shareholder_yield": 16, "rank_total_yield": 24, "rank_roe": 60, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 56, "rank_fcf_margin": 62, "rank_piotroski": 88, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 79, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 88, "value_composite": 15, "quality_composite": 81, "momentum_composite": 91, "growth_composite": 83, "yield_composite": 8, "svqf_composite": 83, "vc1_composite": 11, "vc2_composite": 8, "vc3_composite": 10, "trending_value_composite": 67, "overall_composite": 48, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 748.8, "os": 0.52, "value": 0.85, "quality": 0.19, "momentum": 0.09, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 2000.4207, "earnings_yield": 0.0005, "shareholder_yield": 0.0009, "roe": 0.0349, "momentum_12_1": -0.362, "complete_fields": { "id": 8931, "ticker_id": 29986, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:42.099739+00:00", "batch_id": "", "os_score_delta": null, "price_close": 748.8, "market_cap": 330069421046.4259, "market_cap_usd": 330069421046.4259, "enterprise_value": 332659421046.4259, "shares_outstanding": 440797845, "fx_rate_to_usd": null, "pe_ratio": 2000.42073361, "pb_ratio": 69.82640598, "ptbv_ratio": 69.82640598, "ps_ratio": 43.07313337, "pcf_ratio": 334.75600512, "pfcf_ratio": 1341.74561401, "ev_ebitda": 347.24365454, "ev_ebit": 811.36444158, "ev_sales": 43.41112111, "ev_fcf": 1352.27406929, "earnings_yield": 0.00049989, "fcf_yield": 0.0007395, "dividend_yield": 0.00092405, "buyback_yield": 2.424e-05, "shareholder_yield": 0.00094829, "debt_paydown_yield": 0, "total_yield": 0.00094829, "gross_margin": 0.40545478, "operating_margin": 0.05350385, "net_margin": 0.02153204, "ebitda_margin": 0.12501631, "fcf_margin": 0.03210231, "roe": 0.03490586, "roa": 0.01626577, "roic": 0.04202542, "roc_greenblatt": null, "asset_turnover": 0.75542192, "cash_conversion": 1.49090909, "accruals_ratio": -0.08093454, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.70354906, "debt_to_assets": 0.28410883, "interest_coverage": 3.25396825, "current_ratio": 1.53011394, "quick_ratio": 1.53011394, "net_debt": 2590000000, "revenue_growth_1y": 0.03330636, "revenue_growth_3y_cagr": -0.04873012, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.24356743, "eps_growth_3y_cagr": -0.51563535, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.02734176, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.093251, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04172003, "price_return_3m": -0.11693691, "price_return_6m": -0.14183187, "price_return_9m": -0.26004202, "price_return_12m": -0.38858933, "price_return_12m_ex1m": -0.36197073, "distance_from_52w_high": -0.38177624, "distance_from_52w_low": 0.0151844, "relative_strength": -0.56172991, "local_beta": 0.9914, "volatility_252d": 0.348403, "volatility_60d": 0.789381, "max_drawdown_12m": -0.39102318, "revenue_ttm": 7663000000, "gross_profit_ttm": 3107000000, "ebit_ttm": 410000000, "ebitda_ttm": 958000000, "net_income_ttm": 165000000, "eps_diluted_ttm": 0.37432125, "operating_cash_flow_ttm": 986000000, "capital_expenditure_ttm": -740000000, "fcf_ttm": 246000000, "dividends_paid_ttm": -305000000, "share_repurchases_ttm": -8000000, "shares_issued_ttm": null, "interest_expense_ttm": 126000000, "cash_and_equivalents": 292000000, "total_current_assets": 2820000000, "total_current_liabilities": 1843000000, "net_ppe": null, "total_assets": 10144000000, "total_debt": 2882000000, "total_equity": 4727000000, "net_working_capital": 990000000, "book_value_per_share": 10.72373664, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.72373664, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 67, "rank_pb": 21, "rank_ptbv": 21, "rank_ps": 21, "rank_pcf": 19, "rank_ev_ebitda": 20, "rank_ev_ebit": 52, "rank_earnings_yield": 64, "rank_fcf_yield": 42, "rank_dividend_yield": 8, "rank_shareholder_yield": 16, "rank_total_yield": 24, "rank_roe": 60, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 56, "rank_fcf_margin": 62, "rank_piotroski": 88, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 79, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 88, "value_composite": 15, "quality_composite": 81, "momentum_composite": 91, "growth_composite": 83, "yield_composite": 8, "svqf_composite": 83, "vc1_composite": 11, "vc2_composite": 8, "vc3_composite": 10, "trending_value_composite": 67, "overall_composite": 48, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "income_statement": { "revenue": 7663000000, "cost_of_revenue": 4556000000, "gross_profit": 3107000000, "ebit": 410000000, "ebitda": 958000000, "pretax_income": null, "tax_provision": null, "net_income": 165000000, "net_income_to_common": 165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 292000000, "total_current_assets": 2820000000, "total_assets": 10144000000, "short_term_debt": 305000000, "long_term_debt": 2393000000, "total_debt": 2882000000, "total_liabilities": null, "total_equity": 4727000000, "shares_outstanding": 440797845, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 986000000, "capital_expenditure": -740000000, "free_cash_flow": 246000000, "dividends_paid": -305000000, "share_repurchases": -8000000, "shares_issued": null, "net_debt_issued": 763000000 }, "complete_fields": { "id": 395901, "ticker_id": 29986, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "958000000", "netIncome": "165000000", "grossProfit": null, "totalRevenue": "7663000000", "costOfRevenue": "4556000000", "interestExpense": "126000000", "operatingIncome": "410000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "503000000" }, "balance": { "totalDebt": "2882000000", "totalAssets": "10144000000", "longTermDebt": "2393000000", "shortTermDebt": "305000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "440797845", "totalCurrentAssets": "2820000000", "totalShareholderEquity": "4727000000", "totalCurrentLiabilities": "1843000000", "cashAndShortTermInvestments": "292000000" }, "cashflow": { "freeCashFlow": "246000000", "dividendsPaid": "-305000000", "issuanceOfDebt": "1457000000", "issuanceOfStock": null, "repaymentOfDebt": "-694000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "986000000", "repurchaseOfStock": "-8000000", "capitalExpenditures": "-740000000" } }, "revenue": 7663000000, "cost_of_revenue": 4556000000, "gross_profit": 3107000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 410000000, "depreciation_amortisation": 503000000, "ebitda": 958000000, "interest_expense": 126000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 165000000, "net_income_continuing_ops": null, "net_income_to_common": 165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 292000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2820000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 10144000000, "short_term_debt": 305000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1843000000, "long_term_debt": 2393000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2882000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4727000000, "shares_outstanding": 440797845, "operating_cash_flow": 986000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -740000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -305000000, "share_repurchases": -8000000, "shares_issued": null, "net_debt_issued": 763000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 246000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "958000000", "netIncome": "165000000", "grossProfit": null, "totalRevenue": "7663000000", "costOfRevenue": "4556000000", "interestExpense": "126000000", "operatingIncome": "410000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "503000000" }, "balance": { "totalDebt": "2882000000", "totalAssets": "10144000000", "longTermDebt": "2393000000", "shortTermDebt": "305000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "440797845", "totalCurrentAssets": "2820000000", "totalShareholderEquity": "4727000000", "totalCurrentLiabilities": "1843000000", "cashAndShortTermInvestments": "292000000" }, "cashflow": { "freeCashFlow": "246000000", "dividendsPaid": "-305000000", "issuanceOfDebt": "1457000000", "issuanceOfStock": null, "repaymentOfDebt": "-694000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "986000000", "repurchaseOfStock": "-8000000", "capitalExpenditures": "-740000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "income_statement": { "revenue": 7416000000, "cost_of_revenue": 4341000000, "gross_profit": 3075000000, "ebit": 474000000, "ebitda": 992000000, "pretax_income": null, "tax_provision": null, "net_income": 218000000, "net_income_to_common": 218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278000000, "total_current_assets": 2779000000, "total_assets": 9341000000, "short_term_debt": 39000000, "long_term_debt": 1848000000, "total_debt": 2015000000, "total_liabilities": null, "total_equity": 4857000000, "shares_outstanding": 440536840, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 851000000, "capital_expenditure": -994000000, "free_cash_flow": -143000000, "dividends_paid": -1081000000, "share_repurchases": -12000000, "shares_issued": null, "net_debt_issued": -13000000 }, "complete_fields": { "id": 395904, "ticker_id": 29986, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "992000000", "netIncome": "218000000", "grossProfit": null, "totalRevenue": "7416000000", "costOfRevenue": "4341000000", "interestExpense": "97000000", "operatingIncome": "474000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "443000000" }, "balance": { "totalDebt": "2015000000", "totalAssets": "9341000000", "longTermDebt": "1848000000", "shortTermDebt": "39000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "440536840", "totalCurrentAssets": "2779000000", "totalShareholderEquity": "4857000000", "totalCurrentLiabilities": "1485000000", "cashAndShortTermInvestments": "278000000" }, "cashflow": { "freeCashFlow": "-143000000", "dividendsPaid": "-1081000000", "issuanceOfDebt": "720000000", "issuanceOfStock": null, "repaymentOfDebt": "-733000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "851000000", "repurchaseOfStock": "-12000000", "capitalExpenditures": "-994000000" } }, "revenue": 7416000000, "cost_of_revenue": 4341000000, "gross_profit": 3075000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 474000000, "depreciation_amortisation": 443000000, "ebitda": 992000000, "interest_expense": 97000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 218000000, "net_income_continuing_ops": null, "net_income_to_common": 218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2779000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 9341000000, "short_term_debt": 39000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1485000000, "long_term_debt": 1848000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2015000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4857000000, "shares_outstanding": 440536840, "operating_cash_flow": 851000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -994000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1081000000, "share_repurchases": -12000000, "shares_issued": null, "net_debt_issued": -13000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -143000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "992000000", "netIncome": "218000000", "grossProfit": null, "totalRevenue": "7416000000", "costOfRevenue": "4341000000", "interestExpense": "97000000", "operatingIncome": "474000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "443000000" }, "balance": { "totalDebt": "2015000000", "totalAssets": "9341000000", "longTermDebt": "1848000000", "shortTermDebt": "39000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "440536840", "totalCurrentAssets": "2779000000", "totalShareholderEquity": "4857000000", "totalCurrentLiabilities": "1485000000", "cashAndShortTermInvestments": "278000000" }, "cashflow": { "freeCashFlow": "-143000000", "dividendsPaid": "-1081000000", "issuanceOfDebt": "720000000", "issuanceOfStock": null, "repaymentOfDebt": "-733000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "851000000", "repurchaseOfStock": "-12000000", "capitalExpenditures": "-994000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "income_statement": { "revenue": 7330000000, "cost_of_revenue": 4589000000, "gross_profit": 2741000000, "ebit": 772000000, "ebitda": 1216000000, "pretax_income": null, "tax_provision": null, "net_income": -153000000, "net_income_to_common": -153000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1592000000, "total_current_assets": 3923000000, "total_assets": 9964000000, "short_term_debt": 538000000, "long_term_debt": 1356000000, "total_debt": 2019000000, "total_liabilities": null, "total_equity": 5655000000, "shares_outstanding": 440848289, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1359000000, "capital_expenditure": -894000000, "free_cash_flow": 465000000, "dividends_paid": -345000000, "share_repurchases": -8000000, "shares_issued": null, "net_debt_issued": -17000000 }, "complete_fields": { "id": 395905, "ticker_id": 29986, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1216000000", "netIncome": "-153000000", "grossProfit": null, "totalRevenue": "7330000000", "costOfRevenue": "4589000000", "interestExpense": "119000000", "operatingIncome": "772000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "408000000" }, "balance": { "totalDebt": "2019000000", "totalAssets": "9964000000", "longTermDebt": "1356000000", "shortTermDebt": "538000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "440848289", "totalCurrentAssets": "3923000000", "totalShareholderEquity": "5655000000", "totalCurrentLiabilities": "1881000000", "cashAndShortTermInvestments": "1592000000" }, "cashflow": { "freeCashFlow": "465000000", "dividendsPaid": "-345000000", "issuanceOfDebt": "16000000", "issuanceOfStock": null, "repaymentOfDebt": "-33000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1359000000", "repurchaseOfStock": "-8000000", "capitalExpenditures": "-894000000" } }, "revenue": 7330000000, "cost_of_revenue": 4589000000, "gross_profit": 2741000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 772000000, "depreciation_amortisation": 408000000, "ebitda": 1216000000, "interest_expense": 119000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -153000000, "net_income_continuing_ops": null, "net_income_to_common": -153000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1592000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3923000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 9964000000, "short_term_debt": 538000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1881000000, "long_term_debt": 1356000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2019000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5655000000, "shares_outstanding": 440848289, "operating_cash_flow": 1359000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -894000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -345000000, "share_repurchases": -8000000, "shares_issued": null, "net_debt_issued": -17000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 465000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1216000000", "netIncome": "-153000000", "grossProfit": null, "totalRevenue": "7330000000", "costOfRevenue": "4589000000", "interestExpense": "119000000", "operatingIncome": "772000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "408000000" }, "balance": { "totalDebt": "2019000000", "totalAssets": "9964000000", "longTermDebt": "1356000000", "shortTermDebt": "538000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "440848289", "totalCurrentAssets": "3923000000", "totalShareholderEquity": "5655000000", "totalCurrentLiabilities": "1881000000", "cashAndShortTermInvestments": "1592000000" }, "cashflow": { "freeCashFlow": "465000000", "dividendsPaid": "-345000000", "issuanceOfDebt": "16000000", "issuanceOfStock": null, "repaymentOfDebt": "-33000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1359000000", "repurchaseOfStock": "-8000000", "capitalExpenditures": "-894000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "income_statement": { "revenue": 8902000000, "cost_of_revenue": 5469000000, "gross_profit": 3433000000, "ebit": 1443000000, "ebitda": 2109000000, "pretax_income": null, "tax_provision": null, "net_income": 1452000000, "net_income_to_common": 1452000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1067000000, "total_current_assets": 5269000000, "total_assets": 10847000000, "short_term_debt": 83000000, "long_term_debt": 1861000000, "total_debt": 2072000000, "total_liabilities": null, "total_equity": 5794000000, "shares_outstanding": 440913291, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1448000000, "capital_expenditure": -569000000, "free_cash_flow": 879000000, "dividends_paid": -321000000, "share_repurchases": -7000000, "shares_issued": null, "net_debt_issued": -62000000 }, "complete_fields": { "id": 395906, "ticker_id": 29986, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2109000000", "netIncome": "1452000000", "grossProfit": null, "totalRevenue": "8902000000", "costOfRevenue": "5469000000", "interestExpense": "144000000", "operatingIncome": "1443000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "394000000" }, "balance": { "totalDebt": "2072000000", "totalAssets": "10847000000", "longTermDebt": "1861000000", "shortTermDebt": "83000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "440913291", "totalCurrentAssets": "5269000000", "totalShareholderEquity": "5794000000", "totalCurrentLiabilities": "2121000000", "cashAndShortTermInvestments": "1067000000" }, "cashflow": { "freeCashFlow": "879000000", "dividendsPaid": "-321000000", "issuanceOfDebt": "44000000", "issuanceOfStock": null, "repaymentOfDebt": "-106000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1448000000", "repurchaseOfStock": "-7000000", "capitalExpenditures": "-569000000" } }, "revenue": 8902000000, "cost_of_revenue": 5469000000, "gross_profit": 3433000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1443000000, "depreciation_amortisation": 394000000, "ebitda": 2109000000, "interest_expense": 144000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1452000000, "net_income_continuing_ops": null, "net_income_to_common": 1452000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1067000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5269000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 10847000000, "short_term_debt": 83000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2121000000, "long_term_debt": 1861000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2072000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5794000000, "shares_outstanding": 440913291, "operating_cash_flow": 1448000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -569000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -321000000, "share_repurchases": -7000000, "shares_issued": null, "net_debt_issued": -62000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 879000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2109000000", "netIncome": "1452000000", "grossProfit": null, "totalRevenue": "8902000000", "costOfRevenue": "5469000000", "interestExpense": "144000000", "operatingIncome": "1443000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "394000000" }, "balance": { "totalDebt": "2072000000", "totalAssets": "10847000000", "longTermDebt": "1861000000", "shortTermDebt": "83000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "440913291", "totalCurrentAssets": "5269000000", "totalShareholderEquity": "5794000000", "totalCurrentLiabilities": "2121000000", "cashAndShortTermInvestments": "1067000000" }, "cashflow": { "freeCashFlow": "879000000", "dividendsPaid": "-321000000", "issuanceOfDebt": "44000000", "issuanceOfStock": null, "repaymentOfDebt": "-106000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1448000000", "repurchaseOfStock": "-7000000", "capitalExpenditures": "-569000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": 2764000000, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395907, "ticker_id": 29986, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": "2764000000", "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": 2764000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": "2764000000", "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 292000000, "total_current_assets": 2820000000, "total_assets": 10144000000, "short_term_debt": 305000000, "long_term_debt": 2393000000, "total_debt": 2882000000, "total_liabilities": null, "total_equity": 4727000000, "shares_outstanding": 440797845, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395900, "ticker_id": 29986, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2882000000", "totalAssets": "10144000000", "longTermDebt": "2393000000", "shortTermDebt": "305000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "440797845", "totalCurrentAssets": "2820000000", "totalShareholderEquity": "4727000000", "totalCurrentLiabilities": "1843000000", "cashAndShortTermInvestments": "292000000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 292000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2820000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 10144000000, "short_term_debt": 305000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1843000000, "long_term_debt": 2393000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2882000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4727000000, "shares_outstanding": 440797845, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "2882000000", "totalAssets": "10144000000", "longTermDebt": "2393000000", "shortTermDebt": "305000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "440797845", "totalCurrentAssets": "2820000000", "totalShareholderEquity": "4727000000", "totalCurrentLiabilities": "1843000000", "cashAndShortTermInvestments": "292000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168000000, "total_current_assets": 2971000000, "total_assets": 10073000000, "short_term_debt": 635000000, "long_term_debt": 1999000000, "total_debt": 2810000000, "total_liabilities": null, "total_equity": 4759000000, "shares_outstanding": 440536840, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395902, "ticker_id": 29986, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2810000000", "totalAssets": "10073000000", "longTermDebt": "1999000000", "shortTermDebt": "635000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "440536840", "totalCurrentAssets": "2971000000", "totalShareholderEquity": "4759000000", "totalCurrentLiabilities": "2146000000", "cashAndShortTermInvestments": "168000000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2971000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 10073000000, "short_term_debt": 635000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2146000000, "long_term_debt": 1999000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2810000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4759000000, "shares_outstanding": 440536840, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "2810000000", "totalAssets": "10073000000", "longTermDebt": "1999000000", "shortTermDebt": "635000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "440536840", "totalCurrentAssets": "2971000000", "totalShareholderEquity": "4759000000", "totalCurrentLiabilities": "2146000000", "cashAndShortTermInvestments": "168000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278000000, "total_current_assets": 2779000000, "total_assets": 9341000000, "short_term_debt": 39000000, "long_term_debt": 1848000000, "total_debt": 2015000000, "total_liabilities": null, "total_equity": 4857000000, "shares_outstanding": 440536840, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395903, "ticker_id": 29986, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:48.323582+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2015000000", "totalAssets": "9341000000", "longTermDebt": "1848000000", "shortTermDebt": "39000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "440536840", "totalCurrentAssets": "2779000000", "totalShareholderEquity": "4857000000", "totalCurrentLiabilities": "1485000000", "cashAndShortTermInvestments": "278000000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2779000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 9341000000, "short_term_debt": 39000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1485000000, "long_term_debt": 1848000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2015000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4857000000, "shares_outstanding": 440536840, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "2015000000", "totalAssets": "9341000000", "longTermDebt": "1848000000", "shortTermDebt": "39000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "440536840", "totalCurrentAssets": "2779000000", "totalShareholderEquity": "4857000000", "totalCurrentLiabilities": "1485000000", "cashAndShortTermInvestments": "278000000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }