{ "ticker": { "uuid": "b00f7d8a-34e9-4f61-86cf-57d27a56147b", "symbol": "HBR", "name": "Harbour Energy plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/b00f7d8a-34e9-4f61-86cf-57d27a56147b/", "api_url": "https://sharemaestro.com/factors/api/tickers/b00f7d8a-34e9-4f61-86cf-57d27a56147b/" }, "ticker_metadata": { "id": 28618, "uuid": "b00f7d8a-34e9-4f61-86cf-57d27a56147b", "symbol": "HBR", "name": "Harbour Energy plc", "asset_type": "equity", "market_cap": 4113586688, "stock_exchange_id": 19, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Harbour Energy plc, together with its subsidiaries, engages in the acquisition, exploration, development, and production of oil and gas reserves in Norway, the United Kingdom, Germany, Mexico, Argentina, North Africa, and Southeast Asia. The company also engages in the production and sale of crude oil, natural gas, and condensate, as well as the development and management of carbon capture and storage projects. It is involved in the decommissioning; financing and servicing; distribution, transportation, and trade; gas trading; and risk mitigation activities. The company was formerly known as Chrysaor Holdings Limited and changed its name to Harbour Energy plc in March 2021. The company was incorporated in 2002 and is headquartered in London, 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": "b00f7d8a-34e9-4f61-86cf-57d27a56147b", "symbol": "HBR", "name": "Harbour Energy plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/b00f7d8a-34e9-4f61-86cf-57d27a56147b/", "api_url": "https://sharemaestro.com/factors/api/tickers/b00f7d8a-34e9-4f61-86cf-57d27a56147b/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.98, "value": 0.96, "quality": 0.86, "momentum": 0.86, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 269, "market_cap": 376352677096, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0165, "shareholder_yield": 0.0014, "roe": -0.0293, "piotroski_f_score": 6, "momentum_12_1": 0.4792, "volatility_252d": 0.4135 }, "strategy_flags": { "market_leader": true, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": true, "is_published": true, "computed_at": "2026-06-07T13:36:21.848200+00:00", "batch_id": "" }, "size": { "price_close": 269, "market_cap": 376352677096, "market_cap_usd": 376352677096, "enterprise_value": 381401677096, "shares_outstanding": 1399080584, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 60.6434, "ptbv_ratio": 60.6434, "ps_ratio": 37.2959, "pcf_ratio": 111.1496, "pfcf_ratio": 255.3275, "ev_ebitda": 60.5688, "ev_ebit": 92.282, "ev_sales": 37.7962, "ev_fcf": 258.7528, "earnings_yield": null, "fcf_yield": 0.0039, "price_to_sales": 37.2959, "price_to_book": 60.6434, "price_to_cashflow": 111.1496, "ebitda_to_ev": 0.0165, "sales_yield": 0.0265 }, "yield": { "dividend_yield": 0.0012, "buyback_yield": 0.0002, "shareholder_yield": 0.0014, "debt_paydown_yield": 0, "total_yield": 0.0014 }, "quality": { "gross_margin": 0.4486, "operating_margin": 0.4096, "net_margin": -0.018, "ebitda_margin": 0.624, "fcf_margin": 0.1461, "roe": -0.0293, "roa": -0.0063, "roic": 0.2754, "roc_greenblatt": null, "asset_turnover": 0.3469, "cash_conversion": -8.0989, "accruals_ratio": -0.1226, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.4262, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1556, "external_financing": 0.0026 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.8018, "debt_to_assets": 0.1988, "interest_coverage": 7.6965, "current_ratio": 1.0384, "quick_ratio": 1.0384, "net_debt": 5049000000, "local_beta": -0.3848, "volatility_252d": 0.4135, "volatility_60d": 0.932, "max_drawdown_12m": -0.1879, "risk_adjusted_momentum": 1.159 }, "growth": { "revenue_growth_1y": 0.6387, "revenue_growth_3y_cagr": 0.2325, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 4.0307, "book_value_growth_1y": 0.0154, "revenue_growth": 0.6387, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0372, "price_return_3m": -0.0677, "price_return_6m": 0.2874, "price_return_9m": 0.2001, "price_return_12m": 0.4242, "price_return_12m_ex1m": 0.4792, "momentum_6m": 0.2874, "momentum_12m": 0.4242, "momentum_12_1": 0.4792, "distance_from_52w_high": -0.1103, "distance_from_52w_low": 0.4087, "relative_strength": 0.251 }, "raw_ttm": { "revenue_ttm": 10091000000, "gross_profit_ttm": 4527000000, "ebit_ttm": 4133000000, "ebitda_ttm": 6297000000, "net_income_ttm": -182000000, "eps_diluted_ttm": -0.1301, "operating_cash_flow_ttm": 3386000000, "capital_expenditure_ttm": -1912000000, "fcf_ttm": 1474000000, "dividends_paid_ttm": -455000000, "share_repurchases_ttm": -90000000, "shares_issued_ttm": -15000000, "interest_expense_ttm": 537000000, "cash_and_equivalents": 736000000, "total_current_assets": 4113000000, "total_current_liabilities": 3961000000, "net_ppe": null, "total_assets": 29093000000, "total_debt": 5785000000, "total_equity": 6206000000, "net_working_capital": -348000000, "book_value_per_share": 4.4358, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.4358 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 18, "rank_pcf": 5, "rank_ev_ebitda": 3, "rank_ev_ebit": 27, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 5, "rank_shareholder_yield": 7, "rank_total_yield": 14, "rank_roe": 74, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 49, "rank_fcf_margin": 25, "rank_piotroski": 32, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 21 }, "composites": { "value_composite": 4, "quality_composite": 14, "momentum_composite": 14, "growth_composite": 12, "yield_composite": 4, "svqf_composite": 44, "vc1_composite": 4, "vc2_composite": 2, "vc3_composite": 3, "trending_value_composite": 9, "overall_composite": 2, "quality_value_composite": 0.9086, "os_score": 0.98, "value_percentile": 0.96, "quality_percentile": 0.86, "momentum_percentile": 0.86, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "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": 9, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8735, "ticker_id": 28618, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": true, "is_published": true, "computed_at": "2026-06-07T13:36:21.848200+00:00", "batch_id": "", "os_score_delta": null, "price_close": 269, "market_cap": 376352677096, "market_cap_usd": 376352677096, "enterprise_value": 381401677096, "shares_outstanding": 1399080584, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 60.64335757, "ptbv_ratio": 60.64335757, "ps_ratio": 37.29587524, "pcf_ratio": 111.14963884, "pfcf_ratio": 255.32746072, "ev_ebitda": 60.56879103, "ev_ebit": 92.2820414, "ev_sales": 37.79622209, "ev_fcf": 258.75283385, "earnings_yield": null, "fcf_yield": 0.00386469, "dividend_yield": 0.00120897, "buyback_yield": 0.00019928, "shareholder_yield": 0.00140825, "debt_paydown_yield": 0, "total_yield": 0.00140825, "gross_margin": 0.44861758, "operating_margin": 0.40957289, "net_margin": -0.01803587, "ebitda_margin": 0.62402141, "fcf_margin": 0.14607076, "roe": -0.02932646, "roa": -0.0062558, "roic": 0.27541093, "roc_greenblatt": null, "asset_turnover": 0.34685319, "cash_conversion": -8.0989011, "accruals_ratio": -0.12264119, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.80181039, "debt_to_assets": 0.19884508, "interest_coverage": 7.69646182, "current_ratio": 1.03837415, "quick_ratio": 1.03837415, "net_debt": 5049000000, "revenue_growth_1y": 0.63868139, "revenue_growth_3y_cagr": 0.23248549, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 4.03071672, "book_value_growth_1y": 0.01537048, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.426224, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0372226, "price_return_3m": -0.06770913, "price_return_6m": 0.28736434, "price_return_9m": 0.20008542, "price_return_12m": 0.42417566, "price_return_12m_ex1m": 0.47923669, "distance_from_52w_high": -0.11025415, "distance_from_52w_low": 0.40868667, "relative_strength": 0.25103508, "local_beta": -0.3848, "volatility_252d": 0.413498, "volatility_60d": 0.931998, "max_drawdown_12m": -0.1879252, "revenue_ttm": 10091000000, "gross_profit_ttm": 4527000000, "ebit_ttm": 4133000000, "ebitda_ttm": 6297000000, "net_income_ttm": -182000000, "eps_diluted_ttm": -0.13008543, "operating_cash_flow_ttm": 3386000000, "capital_expenditure_ttm": -1912000000, "fcf_ttm": 1474000000, "dividends_paid_ttm": -455000000, "share_repurchases_ttm": -90000000, "shares_issued_ttm": -15000000, "interest_expense_ttm": 537000000, "cash_and_equivalents": 736000000, "total_current_assets": 4113000000, "total_current_liabilities": 3961000000, "net_ppe": null, "total_assets": 29093000000, "total_debt": 5785000000, "total_equity": 6206000000, "net_working_capital": -348000000, "book_value_per_share": 4.43577023, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.43577023, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 50, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 18, "rank_pcf": 5, "rank_ev_ebitda": 3, "rank_ev_ebit": 27, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 5, "rank_shareholder_yield": 7, "rank_total_yield": 14, "rank_roe": 74, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 49, "rank_fcf_margin": 25, "rank_piotroski": 32, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 21, "value_composite": 4, "quality_composite": 14, "momentum_composite": 14, "growth_composite": 12, "yield_composite": 4, "svqf_composite": 44, "vc1_composite": 4, "vc2_composite": 2, "vc3_composite": 3, "trending_value_composite": 9, "overall_composite": 2, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "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": 269, "os": 0.98, "value": 0.96, "quality": 0.86, "momentum": 0.86, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0014, "roe": -0.0293, "momentum_12_1": 0.4792, "complete_fields": { "id": 8735, "ticker_id": 28618, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": true, "is_published": true, "computed_at": "2026-06-07T13:36:21.848200+00:00", "batch_id": "", "os_score_delta": null, "price_close": 269, "market_cap": 376352677096, "market_cap_usd": 376352677096, "enterprise_value": 381401677096, "shares_outstanding": 1399080584, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 60.64335757, "ptbv_ratio": 60.64335757, "ps_ratio": 37.29587524, "pcf_ratio": 111.14963884, "pfcf_ratio": 255.32746072, "ev_ebitda": 60.56879103, "ev_ebit": 92.2820414, "ev_sales": 37.79622209, "ev_fcf": 258.75283385, "earnings_yield": null, "fcf_yield": 0.00386469, "dividend_yield": 0.00120897, "buyback_yield": 0.00019928, "shareholder_yield": 0.00140825, "debt_paydown_yield": 0, "total_yield": 0.00140825, "gross_margin": 0.44861758, "operating_margin": 0.40957289, "net_margin": -0.01803587, "ebitda_margin": 0.62402141, "fcf_margin": 0.14607076, "roe": -0.02932646, "roa": -0.0062558, "roic": 0.27541093, "roc_greenblatt": null, "asset_turnover": 0.34685319, "cash_conversion": -8.0989011, "accruals_ratio": -0.12264119, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.80181039, "debt_to_assets": 0.19884508, "interest_coverage": 7.69646182, "current_ratio": 1.03837415, "quick_ratio": 1.03837415, "net_debt": 5049000000, "revenue_growth_1y": 0.63868139, "revenue_growth_3y_cagr": 0.23248549, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 4.03071672, "book_value_growth_1y": 0.01537048, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.426224, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0372226, "price_return_3m": -0.06770913, "price_return_6m": 0.28736434, "price_return_9m": 0.20008542, "price_return_12m": 0.42417566, "price_return_12m_ex1m": 0.47923669, "distance_from_52w_high": -0.11025415, "distance_from_52w_low": 0.40868667, "relative_strength": 0.25103508, "local_beta": -0.3848, "volatility_252d": 0.413498, "volatility_60d": 0.931998, "max_drawdown_12m": -0.1879252, "revenue_ttm": 10091000000, "gross_profit_ttm": 4527000000, "ebit_ttm": 4133000000, "ebitda_ttm": 6297000000, "net_income_ttm": -182000000, "eps_diluted_ttm": -0.13008543, "operating_cash_flow_ttm": 3386000000, "capital_expenditure_ttm": -1912000000, "fcf_ttm": 1474000000, "dividends_paid_ttm": -455000000, "share_repurchases_ttm": -90000000, "shares_issued_ttm": -15000000, "interest_expense_ttm": 537000000, "cash_and_equivalents": 736000000, "total_current_assets": 4113000000, "total_current_liabilities": 3961000000, "net_ppe": null, "total_assets": 29093000000, "total_debt": 5785000000, "total_equity": 6206000000, "net_working_capital": -348000000, "book_value_per_share": 4.43577023, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.43577023, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 50, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 18, "rank_pcf": 5, "rank_ev_ebitda": 3, "rank_ev_ebit": 27, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 5, "rank_shareholder_yield": 7, "rank_total_yield": 14, "rank_roe": 74, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 49, "rank_fcf_margin": 25, "rank_piotroski": 32, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 21, "value_composite": 4, "quality_composite": 14, "momentum_composite": 14, "growth_composite": 12, "yield_composite": 4, "svqf_composite": 44, "vc1_composite": 4, "vc2_composite": 2, "vc3_composite": 3, "trending_value_composite": 9, "overall_composite": 2, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "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": "2026-06-07T12:55:09.160289+00:00", "is_restated": false, "income_statement": { "revenue": 10091000000, "cost_of_revenue": 5564000000, "gross_profit": 4527000000, "ebit": 4133000000, "ebitda": 6297000000, "pretax_income": null, "tax_provision": null, "net_income": -182000000, "net_income_to_common": -182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 736000000, "total_current_assets": 4113000000, "total_assets": 29093000000, "short_term_debt": 236000000, "long_term_debt": 4915000000, "total_debt": 5785000000, "total_liabilities": null, "total_equity": 6206000000, "shares_outstanding": 1399080584, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3386000000, "capital_expenditure": -1912000000, "free_cash_flow": 1474000000, "dividends_paid": -455000000, "share_repurchases": -90000000, "shares_issued": -15000000, "net_debt_issued": 223000000 }, "complete_fields": { "id": 394448, "ticker_id": 28618, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:09.160289+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6297000000", "netIncome": "-182000000", "grossProfit": "4527000000", "totalRevenue": "10091000000", "costOfRevenue": "5564000000", "interestExpense": "537000000", "operatingIncome": "4133000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2959000000" }, "balance": { "totalDebt": "5785000000", "totalAssets": "29093000000", "longTermDebt": "4915000000", "shortTermDebt": "236000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1399080584", "totalCurrentAssets": "4113000000", "totalShareholderEquity": "6206000000", "totalCurrentLiabilities": "3961000000", "cashAndShortTermInvestments": "736000000" }, "cashflow": { "freeCashFlow": "1474000000", "dividendsPaid": "-455000000", "issuanceOfDebt": "2304000000", "issuanceOfStock": "-15000000", "repaymentOfDebt": "-2081000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3386000000", "repurchaseOfStock": "-90000000", "capitalExpenditures": "-1912000000" } }, "revenue": 10091000000, "cost_of_revenue": 5564000000, "gross_profit": 4527000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4133000000, "depreciation_amortisation": 2959000000, "ebitda": 6297000000, "interest_expense": 537000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -182000000, "net_income_continuing_ops": null, "net_income_to_common": -182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 736000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4113000000, "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": 29093000000, "short_term_debt": 236000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3961000000, "long_term_debt": 4915000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5785000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6206000000, "shares_outstanding": 1399080584, "operating_cash_flow": 3386000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1912000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -455000000, "share_repurchases": -90000000, "shares_issued": -15000000, "net_debt_issued": 223000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1474000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6297000000", "netIncome": "-182000000", "grossProfit": "4527000000", "totalRevenue": "10091000000", "costOfRevenue": "5564000000", "interestExpense": "537000000", "operatingIncome": "4133000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2959000000" }, "balance": { "totalDebt": "5785000000", "totalAssets": "29093000000", "longTermDebt": "4915000000", "shortTermDebt": "236000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1399080584", "totalCurrentAssets": "4113000000", "totalShareholderEquity": "6206000000", "totalCurrentLiabilities": "3961000000", "cashAndShortTermInvestments": "736000000" }, "cashflow": { "freeCashFlow": "1474000000", "dividendsPaid": "-455000000", "issuanceOfDebt": "2304000000", "issuanceOfStock": "-15000000", "repaymentOfDebt": "-2081000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3386000000", "repurchaseOfStock": "-90000000", "capitalExpenditures": "-1912000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:09.160289+00:00", "is_restated": false, "income_statement": { "revenue": 6158000000, "cost_of_revenue": 3613000000, "gross_profit": 2545000000, "ebit": 2312000000, "ebitda": 3308000000, "pretax_income": null, "tax_provision": null, "net_income": -93000000, "net_income_to_common": -93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 589000000, "total_current_assets": 3917000000, "total_assets": 30277000000, "short_term_debt": 1014000000, "long_term_debt": 4215000000, "total_debt": 6021000000, "total_liabilities": null, "total_equity": 6251000000, "shares_outstanding": 1430885860, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1615000000, "capital_expenditure": -1322000000, "free_cash_flow": 293000000, "dividends_paid": -199000000, "share_repurchases": 0, "shares_issued": -25000000, "net_debt_issued": 1953000000 }, "complete_fields": { "id": 394451, "ticker_id": 28618, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:09.160289+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3308000000", "netIncome": "-93000000", "grossProfit": "2545000000", "totalRevenue": "6158000000", "costOfRevenue": "3613000000", "interestExpense": "344000000", "operatingIncome": "2312000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1745000000" }, "balance": { "totalDebt": "6021000000", "totalAssets": "30277000000", "longTermDebt": "4215000000", "shortTermDebt": "1014000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1430885860", "totalCurrentAssets": "3917000000", "totalShareholderEquity": "6251000000", "totalCurrentLiabilities": "5614000000", "cashAndShortTermInvestments": "589000000" }, "cashflow": { "freeCashFlow": "293000000", "dividendsPaid": "-199000000", "issuanceOfDebt": "5623000000", "issuanceOfStock": "-25000000", "repaymentOfDebt": "-3670000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1615000000", "repurchaseOfStock": "0", "capitalExpenditures": "-1322000000" } }, "revenue": 6158000000, "cost_of_revenue": 3613000000, "gross_profit": 2545000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2312000000, "depreciation_amortisation": 1745000000, "ebitda": 3308000000, "interest_expense": 344000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -93000000, "net_income_continuing_ops": null, "net_income_to_common": -93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 589000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3917000000, "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": 30277000000, "short_term_debt": 1014000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5614000000, "long_term_debt": 4215000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6021000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6251000000, "shares_outstanding": 1430885860, "operating_cash_flow": 1615000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1322000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -199000000, "share_repurchases": 0, "shares_issued": -25000000, "net_debt_issued": 1953000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 293000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3308000000", "netIncome": "-93000000", "grossProfit": "2545000000", "totalRevenue": "6158000000", "costOfRevenue": "3613000000", "interestExpense": "344000000", "operatingIncome": "2312000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1745000000" }, "balance": { "totalDebt": "6021000000", "totalAssets": "30277000000", "longTermDebt": "4215000000", "shortTermDebt": "1014000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1430885860", "totalCurrentAssets": "3917000000", "totalShareholderEquity": "6251000000", "totalCurrentLiabilities": "5614000000", "cashAndShortTermInvestments": "589000000" }, "cashflow": { "freeCashFlow": "293000000", "dividendsPaid": "-199000000", "issuanceOfDebt": "5623000000", "issuanceOfStock": "-25000000", "repaymentOfDebt": "-3670000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1615000000", "repurchaseOfStock": "0", "capitalExpenditures": "-1322000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:09.160289+00:00", "is_restated": false, "income_statement": { "revenue": 3715000000, "cost_of_revenue": 2376000000, "gross_profit": 1339000000, "ebit": 1223000000, "ebitda": 2324000000, "pretax_income": null, "tax_provision": null, "net_income": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286000000, "total_current_assets": 1546000000, "total_assets": 9916000000, "short_term_debt": 16000000, "long_term_debt": 493000000, "total_debt": 1277000000, "total_liabilities": null, "total_equity": 1553000000, "shares_outstanding": 764291125, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2150000000, "capital_expenditure": -799000000, "free_cash_flow": 1351000000, "dividends_paid": -190000000, "share_repurchases": -249000000, "shares_issued": -12000000, "net_debt_issued": -807000000 }, "complete_fields": { "id": 394452, "ticker_id": 28618, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:09.160289+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2324000000", "netIncome": "45000000", "grossProfit": "1339000000", "totalRevenue": "3715000000", "costOfRevenue": "2376000000", "interestExpense": "259000000", "operatingIncome": "1223000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1449000000" }, "balance": { "totalDebt": "1277000000", "totalAssets": "9916000000", "longTermDebt": "493000000", "shortTermDebt": "16000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "764291125", "totalCurrentAssets": "1546000000", "totalShareholderEquity": "1553000000", "totalCurrentLiabilities": "2016000000", "cashAndShortTermInvestments": "286000000" }, "cashflow": { "freeCashFlow": "1351000000", "dividendsPaid": "-190000000", "issuanceOfDebt": "660000000", "issuanceOfStock": "-12000000", "repaymentOfDebt": "-1467000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2150000000", "repurchaseOfStock": "-249000000", "capitalExpenditures": "-799000000" } }, "revenue": 3715000000, "cost_of_revenue": 2376000000, "gross_profit": 1339000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1223000000, "depreciation_amortisation": 1449000000, "ebitda": 2324000000, "interest_expense": 259000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 45000000, "net_income_continuing_ops": null, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1546000000, "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": 9916000000, "short_term_debt": 16000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2016000000, "long_term_debt": 493000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1277000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1553000000, "shares_outstanding": 764291125, "operating_cash_flow": 2150000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -799000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -190000000, "share_repurchases": -249000000, "shares_issued": -12000000, "net_debt_issued": -807000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1351000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2324000000", "netIncome": "45000000", "grossProfit": "1339000000", "totalRevenue": "3715000000", "costOfRevenue": "2376000000", "interestExpense": "259000000", "operatingIncome": "1223000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1449000000" }, "balance": { "totalDebt": "1277000000", "totalAssets": "9916000000", "longTermDebt": "493000000", "shortTermDebt": "16000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "764291125", "totalCurrentAssets": "1546000000", "totalShareholderEquity": "1553000000", "totalCurrentLiabilities": "2016000000", "cashAndShortTermInvestments": "286000000" }, "cashflow": { "freeCashFlow": "1351000000", "dividendsPaid": "-190000000", "issuanceOfDebt": "660000000", "issuanceOfStock": "-12000000", "repaymentOfDebt": "-1467000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2150000000", "repurchaseOfStock": "-249000000", "capitalExpenditures": "-799000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:09.160289+00:00", "is_restated": false, "income_statement": { "revenue": 5390000000, "cost_of_revenue": 2845000000, "gross_profit": 2545000000, "ebit": 2423000000, "ebitda": 4207000000, "pretax_income": null, "tax_provision": null, "net_income": 8000000, "net_income_to_common": 8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 500000000, "total_current_assets": 2127000000, "total_assets": 12566000000, "short_term_debt": 22000000, "long_term_debt": 1216000000, "total_debt": 2063000000, "total_liabilities": null, "total_equity": 1021000000, "shares_outstanding": 842681529, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3130000000, "capital_expenditure": -640000000, "free_cash_flow": 2490000000, "dividends_paid": -191000000, "share_repurchases": -361000000, "shares_issued": -21000000, "net_debt_issued": -1705000000 }, "complete_fields": { "id": 394453, "ticker_id": 28618, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:09.160289+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4207000000", "netIncome": "8000000", "grossProfit": "2545000000", "totalRevenue": "5390000000", "costOfRevenue": "2845000000", "interestExpense": "199000000", "operatingIncome": "2423000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1546000000" }, "balance": { "totalDebt": "2063000000", "totalAssets": "12566000000", "longTermDebt": "1216000000", "shortTermDebt": "22000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "842681529", "totalCurrentAssets": "2127000000", "totalShareholderEquity": "1021000000", "totalCurrentLiabilities": "4096000000", "cashAndShortTermInvestments": "500000000" }, "cashflow": { "freeCashFlow": "2490000000", "dividendsPaid": "-191000000", "issuanceOfDebt": "11000000", "issuanceOfStock": "-21000000", "repaymentOfDebt": "-1716000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3130000000", "repurchaseOfStock": "-361000000", "capitalExpenditures": "-640000000" } }, "revenue": 5390000000, "cost_of_revenue": 2845000000, "gross_profit": 2545000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2423000000, "depreciation_amortisation": 1546000000, "ebitda": 4207000000, "interest_expense": 199000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8000000, "net_income_continuing_ops": null, "net_income_to_common": 8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 500000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2127000000, "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": 12566000000, "short_term_debt": 22000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4096000000, "long_term_debt": 1216000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2063000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1021000000, "shares_outstanding": 842681529, "operating_cash_flow": 3130000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -640000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -191000000, "share_repurchases": -361000000, "shares_issued": -21000000, "net_debt_issued": -1705000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2490000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4207000000", "netIncome": "8000000", "grossProfit": "2545000000", "totalRevenue": "5390000000", "costOfRevenue": "2845000000", "interestExpense": "199000000", "operatingIncome": "2423000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1546000000" }, "balance": { "totalDebt": "2063000000", "totalAssets": "12566000000", "longTermDebt": "1216000000", "shortTermDebt": "22000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "842681529", "totalCurrentAssets": "2127000000", "totalShareholderEquity": "1021000000", "totalCurrentLiabilities": "4096000000", "cashAndShortTermInvestments": "500000000" }, "cashflow": { "freeCashFlow": "2490000000", "dividendsPaid": "-191000000", "issuanceOfDebt": "11000000", "issuanceOfStock": "-21000000", "repaymentOfDebt": "-1716000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3130000000", "repurchaseOfStock": "-361000000", "capitalExpenditures": "-640000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:09.160289+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": null, "net_debt_issued": null }, "complete_fields": { "id": 394454, "ticker_id": 28618, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:09.160289+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": null, "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": 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": 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": 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": "2026-06-07T12:55:09.160289+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": 736000000, "total_current_assets": 4113000000, "total_assets": 29093000000, "short_term_debt": 236000000, "long_term_debt": 4915000000, "total_debt": 5785000000, "total_liabilities": null, "total_equity": 6206000000, "shares_outstanding": 1399080584, "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": 394447, "ticker_id": 28618, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:09.160289+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "5785000000", "totalAssets": "29093000000", "longTermDebt": "4915000000", "shortTermDebt": "236000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1399080584", "totalCurrentAssets": "4113000000", "totalShareholderEquity": "6206000000", "totalCurrentLiabilities": "3961000000", "cashAndShortTermInvestments": "736000000" } }, "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": 736000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4113000000, "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": 29093000000, "short_term_debt": 236000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3961000000, "long_term_debt": 4915000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5785000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6206000000, "shares_outstanding": 1399080584, "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": "5785000000", "totalAssets": "29093000000", "longTermDebt": "4915000000", "shortTermDebt": "236000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1399080584", "totalCurrentAssets": "4113000000", "totalShareholderEquity": "6206000000", "totalCurrentLiabilities": "3961000000", "cashAndShortTermInvestments": "736000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:09.160289+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": 2711000000, "total_current_assets": 6113000000, "total_assets": 32591000000, "short_term_debt": 1171000000, "long_term_debt": 5138000000, "total_debt": 7010000000, "total_liabilities": null, "total_equity": 6437000000, "shares_outstanding": 1430885860, "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": 394449, "ticker_id": 28618, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:09.160289+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "7010000000", "totalAssets": "32591000000", "longTermDebt": "5138000000", "shortTermDebt": "1171000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1430885860", "totalCurrentAssets": "6113000000", "totalShareholderEquity": "6437000000", "totalCurrentLiabilities": "6126000000", "cashAndShortTermInvestments": "2711000000" } }, "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": 2711000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6113000000, "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": 32591000000, "short_term_debt": 1171000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6126000000, "long_term_debt": 5138000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7010000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6437000000, "shares_outstanding": 1430885860, "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": "7010000000", "totalAssets": "32591000000", "longTermDebt": "5138000000", "shortTermDebt": "1171000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1430885860", "totalCurrentAssets": "6113000000", "totalShareholderEquity": "6437000000", "totalCurrentLiabilities": "6126000000", "cashAndShortTermInvestments": "2711000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:09.160289+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": 589000000, "total_current_assets": 3917000000, "total_assets": 30277000000, "short_term_debt": 1014000000, "long_term_debt": 4215000000, "total_debt": 6021000000, "total_liabilities": null, "total_equity": 6251000000, "shares_outstanding": 1430885860, "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": 394450, "ticker_id": 28618, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:09.160289+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "6021000000", "totalAssets": "30277000000", "longTermDebt": "4215000000", "shortTermDebt": "1014000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1430885860", "totalCurrentAssets": "3917000000", "totalShareholderEquity": "6251000000", "totalCurrentLiabilities": "5614000000", "cashAndShortTermInvestments": "589000000" } }, "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": 589000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3917000000, "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": 30277000000, "short_term_debt": 1014000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5614000000, "long_term_debt": 4215000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6021000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6251000000, "shares_outstanding": 1430885860, "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": "6021000000", "totalAssets": "30277000000", "longTermDebt": "4215000000", "shortTermDebt": "1014000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1430885860", "totalCurrentAssets": "3917000000", "totalShareholderEquity": "6251000000", "totalCurrentLiabilities": "5614000000", "cashAndShortTermInvestments": "589000000" } } } ] }, "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": "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": "market_leaders", "name": "Market Leaders", "slug": "market-leaders", "group": "universe", "page_url": "/factors/market-leaders/", "rank_field": "-os_score" } ], "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" ] } } }