{ "ticker": { "uuid": "92e93a44-c6c4-455d-9812-ca6add365a12", "symbol": "TCAP", "name": "TP ICAP Group PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/92e93a44-c6c4-455d-9812-ca6add365a12/", "api_url": "https://sharemaestro.com/factors/api/tickers/92e93a44-c6c4-455d-9812-ca6add365a12/" }, "ticker_metadata": { "id": 31381, "uuid": "92e93a44-c6c4-455d-9812-ca6add365a12", "symbol": "TCAP", "name": "TP ICAP Group PLC", "asset_type": "equity", "market_cap": 2232933888, "stock_exchange_id": 19, "industry": "Capital Markets", "sector": "Financial Services", "description": "TP ICAP Group PLC provides intermediary services, contextual insights, trade execution, pre-trade and settlement services, and data-led solutions in Europe, the Middle East, Africa, the Americas, and the Asia Pacific. It operates through Global Broking, Energy & Commodities, Liquidnet, and Parameta Solutions divisions. The Global Broking division operates in rates, foreign exchange (FX) and money markets, equities, and credit products; and offers broking, facilitating price discovery, and liquidity services. The Energy & Commodities division operates in various commodities markets, including oil, gas, power, renewables, ferrous metals, base metals, precious metals, soft commodities, and digital assets. This division also assists in canvassing the market for expressions of interest, intelligence gathering, negotiations, and post-transaction processing; and provides insights on the impact of unpredictable factors, such as weather conditions, geopolitics, and exchange rate movements. The Liquidnet division operates Liquidnet, a cash equities dark/block electronic trading network; and Coex Partners, a trade advisory and agency execution service that covers listed derivatives, FX, government bonds, cleared interest rate swaps, and cash equities. This division serves hedge funds, asset managers, and asset owners. The Parameta Solutions division provides unbiased data products that facilitate trading, enhance transparency, reduce risk, and enhance operational efficiency; and pricing, reference data, and analytical tools . This division also offers real-time price information for the OTC financial and commodity markets delivering independent data for various asset classes, including rates, FX and money markets, volatility, oil, energy, inflation, credit, and equities. TP ICAP Group PLC is based in Saint Helier, Jersey.", "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": "92e93a44-c6c4-455d-9812-ca6add365a12", "symbol": "TCAP", "name": "TP ICAP Group PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/92e93a44-c6c4-455d-9812-ca6add365a12/", "api_url": "https://sharemaestro.com/factors/api/tickers/92e93a44-c6c4-455d-9812-ca6add365a12/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.73, "value": 0.68, "quality": 0.29, "momentum": 0.76, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 316.2, "market_cap": 235439163618.47, "pe_ratio": 1265.802, "earnings_yield": 0.0008, "ebitda_to_ev": 0.0017, "shareholder_yield": 0.0011, "roe": 0.0921, "piotroski_f_score": 6, "momentum_12_1": 0.1799, "volatility_252d": 0.2281 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T13:37:12.281249+00:00", "batch_id": "" }, "size": { "price_close": 316.2, "market_cap": 235439163618.4723, "market_cap_usd": 235439163618.4723, "enterprise_value": 235613163618.4723, "shares_outstanding": 744589357, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1265.802, "pb_ratio": 116.554, "ptbv_ratio": 116.554, "ps_ratio": 100.0591, "pcf_ratio": 1232.6658, "pfcf_ratio": 2012.3005, "ev_ebitda": 574.6663, "ev_ebit": 866.2249, "ev_sales": 100.1331, "ev_fcf": 2013.7877, "earnings_yield": 0.0008, "fcf_yield": 0.0005, "price_to_sales": 100.0591, "price_to_book": 116.554, "price_to_cashflow": 1232.6658, "ebitda_to_ev": 0.0017, "sales_yield": 0.01 }, "yield": { "dividend_yield": 0.0005, "buyback_yield": 0.0005, "shareholder_yield": 0.0011, "debt_paydown_yield": 0, "total_yield": 0.0011 }, "quality": { "gross_margin": 0.357, "operating_margin": 0.1156, "net_margin": 0.079, "ebitda_margin": 0.1742, "fcf_margin": 0.0497, "roe": 0.0921, "roa": 0.0227, "roic": 0.093, "roc_greenblatt": null, "asset_turnover": 0.2878, "cash_conversion": 0.629, "accruals_ratio": -0.0006, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0452, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1027, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.4244, "debt_to_assets": 0.1224, "interest_coverage": 4.1846, "current_ratio": 1.1975, "quick_ratio": 1.1975, "net_debt": 174000000, "local_beta": 0.4079, "volatility_252d": 0.2281, "volatility_60d": 0.4556, "max_drawdown_12m": -0.2187, "risk_adjusted_momentum": 0.7884 }, "growth": { "revenue_growth_1y": 0.0444, "revenue_growth_3y_cagr": 0.0362, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1304, "eps_growth_3y_cagr": 0.2178, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5952, "book_value_growth_1y": -0.0048, "revenue_growth": 0.0444, "earnings_growth": 0.1304 }, "momentum": { "price_return_1m": -0.0032, "price_return_3m": 0.2213, "price_return_6m": 0.2578, "price_return_9m": 0.132, "price_return_12m": 0.1762, "price_return_12m_ex1m": 0.1799, "momentum_6m": 0.2578, "momentum_12m": 0.1762, "momentum_12_1": 0.1799, "distance_from_52w_high": -0.0075, "distance_from_52w_low": 0.3126, "relative_strength": 0.003 }, "raw_ttm": { "revenue_ttm": 2353000000, "gross_profit_ttm": 840000000, "ebit_ttm": 272000000, "ebitda_ttm": 410000000, "net_income_ttm": 186000000, "eps_diluted_ttm": 0.2498, "operating_cash_flow_ttm": 191000000, "capital_expenditure_ttm": -74000000, "fcf_ttm": 117000000, "dividends_paid_ttm": -128000000, "share_repurchases_ttm": -124000000, "shares_issued_ttm": null, "interest_expense_ttm": 65000000, "cash_and_equivalents": 827000000, "total_current_assets": 6148000000, "total_current_liabilities": 5134000000, "net_ppe": null, "total_assets": 8177000000, "total_debt": 1001000000, "total_equity": 2020000000, "net_working_capital": 245000000, "book_value_per_share": 2.7129, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.7129 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 44, "rank_pb": 44, "rank_ptbv": 44, "rank_ps": 43, "rank_pcf": 72, "rank_ev_ebitda": 42, "rank_ev_ebit": 56, "rank_earnings_yield": 42, "rank_fcf_yield": 55, "rank_dividend_yield": 20, "rank_shareholder_yield": 13, "rank_total_yield": 20, "rank_roe": 39, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 64, "rank_fcf_margin": 55, "rank_piotroski": 41, "rank_accruals": 81, "rank_sue": 50, "rank_eps_growth_1y": 48, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 35 }, "composites": { "value_composite": 32, "quality_composite": 71, "momentum_composite": 24, "growth_composite": 34, "yield_composite": 10, "svqf_composite": 21, "vc1_composite": 32, "vc2_composite": 23, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.4441, "os_score": 0.73, "value_percentile": 0.68, "quality_percentile": 0.29, "momentum_percentile": 0.76, "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": 9, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9228, "ticker_id": 31381, "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": "2026-06-07T13:37:12.281249+00:00", "batch_id": "", "os_score_delta": null, "price_close": 316.2, "market_cap": 235439163618.4723, "market_cap_usd": 235439163618.4723, "enterprise_value": 235613163618.4723, "shares_outstanding": 744589357, "fx_rate_to_usd": null, "pe_ratio": 1265.80195494, "pb_ratio": 116.5540414, "ptbv_ratio": 116.5540414, "ps_ratio": 100.05914306, "pcf_ratio": 1232.66577811, "pfcf_ratio": 2012.30054375, "ev_ebitda": 574.66625273, "ev_ebit": 866.22486624, "ev_sales": 100.13309121, "ev_fcf": 2013.78772323, "earnings_yield": 0.00079001, "fcf_yield": 0.00049658, "dividend_yield": 0.00054366, "buyback_yield": 0.00052668, "shareholder_yield": 0.00107034, "debt_paydown_yield": 0, "total_yield": 0.00107034, "gross_margin": 0.35699108, "operating_margin": 0.11559711, "net_margin": 0.07904802, "ebitda_margin": 0.17424564, "fcf_margin": 0.04972376, "roe": 0.09207921, "roa": 0.02274673, "roic": 0.09298086, "roc_greenblatt": null, "asset_turnover": 0.28775835, "cash_conversion": 0.62903226, "accruals_ratio": -0.00061147, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.42439024, "debt_to_assets": 0.12241653, "interest_coverage": 4.18461538, "current_ratio": 1.19750682, "quick_ratio": 1.19750682, "net_debt": 174000000, "revenue_growth_1y": 0.04438526, "revenue_growth_3y_cagr": 0.03618472, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.13039437, "eps_growth_3y_cagr": 0.21775122, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.59515571, "book_value_growth_1y": -0.00478329, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.045173, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00315259, "price_return_3m": 0.2213366, "price_return_6m": 0.25775817, "price_return_9m": 0.13197139, "price_return_12m": 0.17615618, "price_return_12m_ex1m": 0.17987584, "distance_from_52w_high": -0.00753294, "distance_from_52w_low": 0.3125568, "relative_strength": 0.0030156, "local_beta": 0.4079, "volatility_252d": 0.228145, "volatility_60d": 0.455594, "max_drawdown_12m": -0.21865298, "revenue_ttm": 2353000000, "gross_profit_ttm": 840000000, "ebit_ttm": 272000000, "ebitda_ttm": 410000000, "net_income_ttm": 186000000, "eps_diluted_ttm": 0.24980212, "operating_cash_flow_ttm": 191000000, "capital_expenditure_ttm": -74000000, "fcf_ttm": 117000000, "dividends_paid_ttm": -128000000, "share_repurchases_ttm": -124000000, "shares_issued_ttm": null, "interest_expense_ttm": 65000000, "cash_and_equivalents": 827000000, "total_current_assets": 6148000000, "total_current_liabilities": 5134000000, "net_ppe": null, "total_assets": 8177000000, "total_debt": 1001000000, "total_equity": 2020000000, "net_working_capital": 245000000, "book_value_per_share": 2.71290475, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.71290475, "universe_ticker_count": 765, "sector": "Financial Services", "rank_pe": 44, "rank_pb": 44, "rank_ptbv": 44, "rank_ps": 43, "rank_pcf": 72, "rank_ev_ebitda": 42, "rank_ev_ebit": 56, "rank_earnings_yield": 42, "rank_fcf_yield": 55, "rank_dividend_yield": 20, "rank_shareholder_yield": 13, "rank_total_yield": 20, "rank_roe": 39, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 64, "rank_fcf_margin": 55, "rank_piotroski": 41, "rank_accruals": 81, "rank_sue": 50, "rank_eps_growth_1y": 48, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 35, "value_composite": 32, "quality_composite": 71, "momentum_composite": 24, "growth_composite": 34, "yield_composite": 10, "svqf_composite": 21, "vc1_composite": 32, "vc2_composite": 23, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 316.2, "os": 0.73, "value": 0.68, "quality": 0.29, "momentum": 0.76, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 1265.802, "earnings_yield": 0.0008, "shareholder_yield": 0.0011, "roe": 0.0921, "momentum_12_1": 0.1799, "complete_fields": { "id": 9228, "ticker_id": 31381, "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": "2026-06-07T13:37:12.281249+00:00", "batch_id": "", "os_score_delta": null, "price_close": 316.2, "market_cap": 235439163618.4723, "market_cap_usd": 235439163618.4723, "enterprise_value": 235613163618.4723, "shares_outstanding": 744589357, "fx_rate_to_usd": null, "pe_ratio": 1265.80195494, "pb_ratio": 116.5540414, "ptbv_ratio": 116.5540414, "ps_ratio": 100.05914306, "pcf_ratio": 1232.66577811, "pfcf_ratio": 2012.30054375, "ev_ebitda": 574.66625273, "ev_ebit": 866.22486624, "ev_sales": 100.13309121, "ev_fcf": 2013.78772323, "earnings_yield": 0.00079001, "fcf_yield": 0.00049658, "dividend_yield": 0.00054366, "buyback_yield": 0.00052668, "shareholder_yield": 0.00107034, "debt_paydown_yield": 0, "total_yield": 0.00107034, "gross_margin": 0.35699108, "operating_margin": 0.11559711, "net_margin": 0.07904802, "ebitda_margin": 0.17424564, "fcf_margin": 0.04972376, "roe": 0.09207921, "roa": 0.02274673, "roic": 0.09298086, "roc_greenblatt": null, "asset_turnover": 0.28775835, "cash_conversion": 0.62903226, "accruals_ratio": -0.00061147, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.42439024, "debt_to_assets": 0.12241653, "interest_coverage": 4.18461538, "current_ratio": 1.19750682, "quick_ratio": 1.19750682, "net_debt": 174000000, "revenue_growth_1y": 0.04438526, "revenue_growth_3y_cagr": 0.03618472, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.13039437, "eps_growth_3y_cagr": 0.21775122, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.59515571, "book_value_growth_1y": -0.00478329, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.045173, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00315259, "price_return_3m": 0.2213366, "price_return_6m": 0.25775817, "price_return_9m": 0.13197139, "price_return_12m": 0.17615618, "price_return_12m_ex1m": 0.17987584, "distance_from_52w_high": -0.00753294, "distance_from_52w_low": 0.3125568, "relative_strength": 0.0030156, "local_beta": 0.4079, "volatility_252d": 0.228145, "volatility_60d": 0.455594, "max_drawdown_12m": -0.21865298, "revenue_ttm": 2353000000, "gross_profit_ttm": 840000000, "ebit_ttm": 272000000, "ebitda_ttm": 410000000, "net_income_ttm": 186000000, "eps_diluted_ttm": 0.24980212, "operating_cash_flow_ttm": 191000000, "capital_expenditure_ttm": -74000000, "fcf_ttm": 117000000, "dividends_paid_ttm": -128000000, "share_repurchases_ttm": -124000000, "shares_issued_ttm": null, "interest_expense_ttm": 65000000, "cash_and_equivalents": 827000000, "total_current_assets": 6148000000, "total_current_liabilities": 5134000000, "net_ppe": null, "total_assets": 8177000000, "total_debt": 1001000000, "total_equity": 2020000000, "net_working_capital": 245000000, "book_value_per_share": 2.71290475, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.71290475, "universe_ticker_count": 765, "sector": "Financial Services", "rank_pe": 44, "rank_pb": 44, "rank_ptbv": 44, "rank_ps": 43, "rank_pcf": 72, "rank_ev_ebitda": 42, "rank_ev_ebit": 56, "rank_earnings_yield": 42, "rank_fcf_yield": 55, "rank_dividend_yield": 20, "rank_shareholder_yield": 13, "rank_total_yield": 20, "rank_roe": 39, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 64, "rank_fcf_margin": 55, "rank_piotroski": 41, "rank_accruals": 81, "rank_sue": 50, "rank_eps_growth_1y": 48, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 35, "value_composite": 32, "quality_composite": 71, "momentum_composite": 24, "growth_composite": 34, "yield_composite": 10, "svqf_composite": 21, "vc1_composite": 32, "vc2_composite": 23, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T13:24:13.255642+00:00", "is_restated": false, "income_statement": { "revenue": 2353000000, "cost_of_revenue": 1513000000, "gross_profit": 840000000, "ebit": 272000000, "ebitda": 410000000, "pretax_income": null, "tax_provision": null, "net_income": 186000000, "net_income_to_common": 186000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 827000000, "total_current_assets": 6148000000, "total_assets": 8177000000, "short_term_debt": 58000000, "long_term_debt": 744000000, "total_debt": 1001000000, "total_liabilities": null, "total_equity": 2020000000, "shares_outstanding": 744589357, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 191000000, "capital_expenditure": -74000000, "free_cash_flow": 117000000, "dividends_paid": -128000000, "share_repurchases": -124000000, "shares_issued": null, "net_debt_issued": 18000000 }, "complete_fields": { "id": 398401, "ticker_id": 31381, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:13.255642+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "410000000", "netIncome": "186000000", "grossProfit": "840000000", "totalRevenue": "2353000000", "costOfRevenue": "1513000000", "interestExpense": "65000000", "operatingIncome": "272000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "115000000" }, "balance": { "totalDebt": "1001000000", "totalAssets": "8177000000", "longTermDebt": "744000000", "shortTermDebt": "58000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "744589357", "totalCurrentAssets": "6148000000", "totalShareholderEquity": "2020000000", "totalCurrentLiabilities": "5134000000", "cashAndShortTermInvestments": "827000000" }, "cashflow": { "freeCashFlow": "117000000", "dividendsPaid": "-128000000", "issuanceOfDebt": "249000000", "issuanceOfStock": null, "repaymentOfDebt": "-231000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "191000000", "repurchaseOfStock": "-124000000", "capitalExpenditures": "-74000000" } }, "revenue": 2353000000, "cost_of_revenue": 1513000000, "gross_profit": 840000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272000000, "depreciation_amortisation": 115000000, "ebitda": 410000000, "interest_expense": 65000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 186000000, "net_income_continuing_ops": null, "net_income_to_common": 186000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 827000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6148000000, "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": 8177000000, "short_term_debt": 58000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5134000000, "long_term_debt": 744000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1001000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2020000000, "shares_outstanding": 744589357, "operating_cash_flow": 191000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -74000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -128000000, "share_repurchases": -124000000, "shares_issued": null, "net_debt_issued": 18000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 117000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "410000000", "netIncome": "186000000", "grossProfit": "840000000", "totalRevenue": "2353000000", "costOfRevenue": "1513000000", "interestExpense": "65000000", "operatingIncome": "272000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "115000000" }, "balance": { "totalDebt": "1001000000", "totalAssets": "8177000000", "longTermDebt": "744000000", "shortTermDebt": "58000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "744589357", "totalCurrentAssets": "6148000000", "totalShareholderEquity": "2020000000", "totalCurrentLiabilities": "5134000000", "cashAndShortTermInvestments": "827000000" }, "cashflow": { "freeCashFlow": "117000000", "dividendsPaid": "-128000000", "issuanceOfDebt": "249000000", "issuanceOfStock": null, "repaymentOfDebt": "-231000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "191000000", "repurchaseOfStock": "-124000000", "capitalExpenditures": "-74000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:13.255642+00:00", "is_restated": false, "income_statement": { "revenue": 2253000000, "cost_of_revenue": 1460000000, "gross_profit": 793000000, "ebit": 254000000, "ebitda": 388000000, "pretax_income": null, "tax_provision": null, "net_income": 167000000, "net_income_to_common": 167000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 892000000, "total_current_assets": 4397000000, "total_assets": 6447000000, "short_term_debt": 9000000, "long_term_debt": 744000000, "total_debt": 974000000, "total_liabilities": null, "total_equity": 2060000000, "shares_outstanding": 755701591, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 353000000, "capital_expenditure": -64000000, "free_cash_flow": 289000000, "dividends_paid": -115000000, "share_repurchases": -56000000, "shares_issued": null, "net_debt_issued": -76000000 }, "complete_fields": { "id": 398404, "ticker_id": 31381, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:13.255642+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "388000000", "netIncome": "167000000", "grossProfit": "793000000", "totalRevenue": "2253000000", "costOfRevenue": "1460000000", "interestExpense": "60000000", "operatingIncome": "254000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "114000000" }, "balance": { "totalDebt": "974000000", "totalAssets": "6447000000", "longTermDebt": "744000000", "shortTermDebt": "9000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "755701591", "totalCurrentAssets": "4397000000", "totalShareholderEquity": "2060000000", "totalCurrentLiabilities": "3352000000", "cashAndShortTermInvestments": "892000000" }, "cashflow": { "freeCashFlow": "289000000", "dividendsPaid": "-115000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-76000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "353000000", "repurchaseOfStock": "-56000000", "capitalExpenditures": "-64000000" } }, "revenue": 2253000000, "cost_of_revenue": 1460000000, "gross_profit": 793000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254000000, "depreciation_amortisation": 114000000, "ebitda": 388000000, "interest_expense": 60000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 167000000, "net_income_continuing_ops": null, "net_income_to_common": 167000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 892000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4397000000, "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": 6447000000, "short_term_debt": 9000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3352000000, "long_term_debt": 744000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 974000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2060000000, "shares_outstanding": 755701591, "operating_cash_flow": 353000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -64000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -115000000, "share_repurchases": -56000000, "shares_issued": null, "net_debt_issued": -76000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 289000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "388000000", "netIncome": "167000000", "grossProfit": "793000000", "totalRevenue": "2253000000", "costOfRevenue": "1460000000", "interestExpense": "60000000", "operatingIncome": "254000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "114000000" }, "balance": { "totalDebt": "974000000", "totalAssets": "6447000000", "longTermDebt": "744000000", "shortTermDebt": "9000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "755701591", "totalCurrentAssets": "4397000000", "totalShareholderEquity": "2060000000", "totalCurrentLiabilities": "3352000000", "cashAndShortTermInvestments": "892000000" }, "cashflow": { "freeCashFlow": "289000000", "dividendsPaid": "-115000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-76000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "353000000", "repurchaseOfStock": "-56000000", "capitalExpenditures": "-64000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:13.255642+00:00", "is_restated": false, "income_statement": { "revenue": 2191000000, "cost_of_revenue": 1429000000, "gross_profit": 762000000, "ebit": 243000000, "ebitda": 276000000, "pretax_income": null, "tax_provision": null, "net_income": 74000000, "net_income_to_common": 74000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 924000000, "total_current_assets": 4066000000, "total_assets": 6206000000, "short_term_debt": 93000000, "long_term_debt": 744000000, "total_debt": 1088000000, "total_liabilities": null, "total_equity": 2048000000, "shares_outstanding": 765487654, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 286000000, "capital_expenditure": -55000000, "free_cash_flow": 231000000, "dividends_paid": -100000000, "share_repurchases": -36000000, "shares_issued": null, "net_debt_issued": 39000000 }, "complete_fields": { "id": 398405, "ticker_id": 31381, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:13.255642+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "276000000", "netIncome": "74000000", "grossProfit": "762000000", "totalRevenue": "2191000000", "costOfRevenue": "1429000000", "interestExpense": "63000000", "operatingIncome": "243000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "117000000" }, "balance": { "totalDebt": "1088000000", "totalAssets": "6206000000", "longTermDebt": "744000000", "shortTermDebt": "93000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "765487654", "totalCurrentAssets": "4066000000", "totalShareholderEquity": "2048000000", "totalCurrentLiabilities": "3083000000", "cashAndShortTermInvestments": "924000000" }, "cashflow": { "freeCashFlow": "231000000", "dividendsPaid": "-100000000", "issuanceOfDebt": "249000000", "issuanceOfStock": null, "repaymentOfDebt": "-210000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "286000000", "repurchaseOfStock": "-36000000", "capitalExpenditures": "-55000000" } }, "revenue": 2191000000, "cost_of_revenue": 1429000000, "gross_profit": 762000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 243000000, "depreciation_amortisation": 117000000, "ebitda": 276000000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 74000000, "net_income_continuing_ops": null, "net_income_to_common": 74000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 924000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4066000000, "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": 6206000000, "short_term_debt": 93000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3083000000, "long_term_debt": 744000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1088000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2048000000, "shares_outstanding": 765487654, "operating_cash_flow": 286000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -55000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -100000000, "share_repurchases": -36000000, "shares_issued": null, "net_debt_issued": 39000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 231000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "276000000", "netIncome": "74000000", "grossProfit": "762000000", "totalRevenue": "2191000000", "costOfRevenue": "1429000000", "interestExpense": "63000000", "operatingIncome": "243000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "117000000" }, "balance": { "totalDebt": "1088000000", "totalAssets": "6206000000", "longTermDebt": "744000000", "shortTermDebt": "93000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "765487654", "totalCurrentAssets": "4066000000", "totalShareholderEquity": "2048000000", "totalCurrentLiabilities": "3083000000", "cashAndShortTermInvestments": "924000000" }, "cashflow": { "freeCashFlow": "231000000", "dividendsPaid": "-100000000", "issuanceOfDebt": "249000000", "issuanceOfStock": null, "repaymentOfDebt": "-210000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "286000000", "repurchaseOfStock": "-36000000", "capitalExpenditures": "-55000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:13.255642+00:00", "is_restated": false, "income_statement": { "revenue": 2115000000, "cost_of_revenue": 1398000000, "gross_profit": 717000000, "ebit": 183000000, "ebitda": 294000000, "pretax_income": null, "tax_provision": null, "net_income": 103000000, "net_income_to_common": 103000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 784000000, "total_current_assets": 3524000000, "total_assets": 5863000000, "short_term_debt": 9000000, "long_term_debt": 785000000, "total_debt": 1073000000, "total_liabilities": null, "total_equity": 2143000000, "shares_outstanding": 779867612, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 324000000, "capital_expenditure": -53000000, "free_cash_flow": 271000000, "dividends_paid": -78000000, "share_repurchases": -3000000, "shares_issued": 0, "net_debt_issued": -47000000 }, "complete_fields": { "id": 398406, "ticker_id": 31381, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:13.255642+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "294000000", "netIncome": "103000000", "grossProfit": "717000000", "totalRevenue": "2115000000", "costOfRevenue": "1398000000", "interestExpense": "54000000", "operatingIncome": "183000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "127000000" }, "balance": { "totalDebt": "1073000000", "totalAssets": "5863000000", "longTermDebt": "785000000", "shortTermDebt": "9000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "779867612", "totalCurrentAssets": "3524000000", "totalShareholderEquity": "2143000000", "totalCurrentLiabilities": "2488000000", "cashAndShortTermInvestments": "784000000" }, "cashflow": { "freeCashFlow": "271000000", "dividendsPaid": "-78000000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-47000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "324000000", "repurchaseOfStock": "-3000000", "capitalExpenditures": "-53000000" } }, "revenue": 2115000000, "cost_of_revenue": 1398000000, "gross_profit": 717000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183000000, "depreciation_amortisation": 127000000, "ebitda": 294000000, "interest_expense": 54000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 103000000, "net_income_continuing_ops": null, "net_income_to_common": 103000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 784000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3524000000, "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": 5863000000, "short_term_debt": 9000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2488000000, "long_term_debt": 785000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1073000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2143000000, "shares_outstanding": 779867612, "operating_cash_flow": 324000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -53000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -78000000, "share_repurchases": -3000000, "shares_issued": 0, "net_debt_issued": -47000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 271000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "294000000", "netIncome": "103000000", "grossProfit": "717000000", "totalRevenue": "2115000000", "costOfRevenue": "1398000000", "interestExpense": "54000000", "operatingIncome": "183000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "127000000" }, "balance": { "totalDebt": "1073000000", "totalAssets": "5863000000", "longTermDebt": "785000000", "shortTermDebt": "9000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "779867612", "totalCurrentAssets": "3524000000", "totalShareholderEquity": "2143000000", "totalCurrentLiabilities": "2488000000", "cashAndShortTermInvestments": "784000000" }, "cashflow": { "freeCashFlow": "271000000", "dividendsPaid": "-78000000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-47000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "324000000", "repurchaseOfStock": "-3000000", "capitalExpenditures": "-53000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:13.255642+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": 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": 315000000, "net_debt_issued": null }, "complete_fields": { "id": 398407, "ticker_id": 31381, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:13.255642+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "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": "315000000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "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": 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": 315000000, "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": null, "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": "315000000", "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": "2026-06-07T13:24:13.255642+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": 827000000, "total_current_assets": 6148000000, "total_assets": 8177000000, "short_term_debt": 58000000, "long_term_debt": 744000000, "total_debt": 1001000000, "total_liabilities": null, "total_equity": 2020000000, "shares_outstanding": 744589357, "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": 398400, "ticker_id": 31381, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:13.255642+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1001000000", "totalAssets": "8177000000", "longTermDebt": "744000000", "shortTermDebt": "58000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "744589357", "totalCurrentAssets": "6148000000", "totalShareholderEquity": "2020000000", "totalCurrentLiabilities": "5134000000", "cashAndShortTermInvestments": "827000000" } }, "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": 827000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6148000000, "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": 8177000000, "short_term_debt": 58000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5134000000, "long_term_debt": 744000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1001000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2020000000, "shares_outstanding": 744589357, "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": "1001000000", "totalAssets": "8177000000", "longTermDebt": "744000000", "shortTermDebt": "58000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "744589357", "totalCurrentAssets": "6148000000", "totalShareholderEquity": "2020000000", "totalCurrentLiabilities": "5134000000", "cashAndShortTermInvestments": "827000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:13.255642+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": null, "total_current_assets": null, "total_assets": null, "short_term_debt": 37000000, "long_term_debt": 743000000, "total_debt": 780000000, "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": 398402, "ticker_id": 31381, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:13.255642+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "743000000", "shortTermDebt": "37000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } }, "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": 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": 37000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 743000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 780000000, "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": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "743000000", "shortTermDebt": "37000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:13.255642+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": 892000000, "total_current_assets": 4397000000, "total_assets": 6447000000, "short_term_debt": 9000000, "long_term_debt": 744000000, "total_debt": 974000000, "total_liabilities": null, "total_equity": 2060000000, "shares_outstanding": 755701591, "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": 398403, "ticker_id": 31381, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:24:13.255642+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "974000000", "totalAssets": "6447000000", "longTermDebt": "744000000", "shortTermDebt": "9000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "755701591", "totalCurrentAssets": "4397000000", "totalShareholderEquity": "2060000000", "totalCurrentLiabilities": "3352000000", "cashAndShortTermInvestments": "892000000" } }, "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": 892000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4397000000, "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": 6447000000, "short_term_debt": 9000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3352000000, "long_term_debt": 744000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 974000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2060000000, "shares_outstanding": 755701591, "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": "974000000", "totalAssets": "6447000000", "longTermDebt": "744000000", "shortTermDebt": "9000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "755701591", "totalCurrentAssets": "4397000000", "totalShareholderEquity": "2060000000", "totalCurrentLiabilities": "3352000000", "cashAndShortTermInvestments": "892000000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "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": "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }