{ "ticker": { "uuid": "bfe2dae2-cc00-44c3-8ded-71553a52624f", "symbol": "NG", "name": "National Grid plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/bfe2dae2-cc00-44c3-8ded-71553a52624f/", "api_url": "https://sharemaestro.com/factors/api/tickers/bfe2dae2-cc00-44c3-8ded-71553a52624f/" }, "ticker_metadata": { "id": 30197, "uuid": "bfe2dae2-cc00-44c3-8ded-71553a52624f", "symbol": "NG", "name": "National Grid plc", "asset_type": "equity", "market_cap": 59482664960, "stock_exchange_id": 19, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "National Grid plc engages in the transmission and distribution of electricity and gas. It operates through UK Electricity Transmission, UK Electricity Distribution, New England, New York, National Grid Ventures, and Other segments. The UK Electricity Transmission segment provides electricity transmission networks in England and Wales. The UK Electricity Distribution segment offers electricity distribution services in east and west Midlands, Southwest of England, and South Wales. The New England segment provides electricity and gas supply and distribution, and high-voltage electricity transmission services in New England. The New York segment offers electricity and gas distribution, and electricity transmission services in New York. The National Grid Ventures segment provides transmission services through electricity interconnectors and LNG importation at the Isle of Grain. The Other segment engages in the leasing and sale of commercial property, as well as insurance activities in the United Kingdom. The company was founded in 1990 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": "bfe2dae2-cc00-44c3-8ded-71553a52624f", "symbol": "NG", "name": "National Grid plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/bfe2dae2-cc00-44c3-8ded-71553a52624f/", "api_url": "https://sharemaestro.com/factors/api/tickers/bfe2dae2-cc00-44c3-8ded-71553a52624f/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.41, "value": 0.17, "quality": 0.67, "momentum": 0.77, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 1217.5, "market_cap": 6055147167960, "pe_ratio": 1868.2959, "earnings_yield": 0.0005, "ebitda_to_ev": 0.0013, "shareholder_yield": -0.0, "roe": 0.0825, "piotroski_f_score": 6, "momentum_12_1": 0.2316, "volatility_252d": 0.2384 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:43.979235+00:00", "batch_id": "" }, "size": { "price_close": 1217.5, "market_cap": 6055147167960, "market_cap_usd": 6055147167960, "enterprise_value": 6101527167960, "shares_outstanding": 4973426832, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1868.2959, "pb_ratio": 154.0789, "ptbv_ratio": 154.0789, "ps_ratio": 342.3502, "pcf_ratio": 773.4254, "pfcf_ratio": -2205.0791, "ev_ebitda": 755.3265, "ev_ebit": 1072.3246, "ev_sales": 344.9724, "ev_fcf": -2221.9691, "earnings_yield": 0.0005, "fcf_yield": -0.0005, "price_to_sales": 342.3502, "price_to_book": 154.0789, "price_to_cashflow": 773.4254, "ebitda_to_ev": 0.0013, "sales_yield": 0.0029 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0, "shareholder_yield": -0.0, "debt_paydown_yield": 0, "total_yield": -0.0 }, "quality": { "gross_margin": 0.7976, "operating_margin": 0.3217, "net_margin": 0.1832, "ebitda_margin": 0.4567, "fcf_margin": -0.1553, "roe": 0.0825, "roa": 0.0299, "roic": 0.0498, "roc_greenblatt": null, "asset_turnover": 0.1633, "cash_conversion": -0.8473, "accruals_ratio": -0.0424, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0907, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1303, "external_financing": 0.0004 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 5.7415, "debt_to_assets": 0.4318, "interest_coverage": 3.4506, "current_ratio": 0.764, "quick_ratio": 0.764, "net_debt": 46380000000, "local_beta": 1.08, "volatility_252d": 0.2384, "volatility_60d": 0.5905, "max_drawdown_12m": -0.1459, "risk_adjusted_momentum": 0.9713 }, "growth": { "revenue_growth_1y": -0.0376, "revenue_growth_3y_cagr": -0.0653, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0997, "eps_growth_3y_cagr": -0.2537, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0236, "revenue_growth": -0.0376, "earnings_growth": 0.0997 }, "momentum": { "price_return_1m": -0.0468, "price_return_3m": -0.0895, "price_return_6m": 0.0734, "price_return_9m": 0.1779, "price_return_12m": 0.174, "price_return_12m_ex1m": 0.2316, "momentum_6m": 0.0734, "momentum_12m": 0.174, "momentum_12_1": 0.2316, "distance_from_52w_high": -0.1245, "distance_from_52w_low": 0.1848, "relative_strength": 0.0008 }, "raw_ttm": { "revenue_ttm": 17687000000, "gross_profit_ttm": 14107000000, "ebit_ttm": 5690000000, "ebitda_ttm": 8078000000, "net_income_ttm": 3241000000, "eps_diluted_ttm": 0.6517, "operating_cash_flow_ttm": 7829000000, "capital_expenditure_ttm": -10575000000, "fcf_ttm": -2746000000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1000000, "shares_issued_ttm": 40000000, "interest_expense_ttm": 1649000000, "cash_and_equivalents": 375000000, "total_current_assets": 7485000000, "total_current_liabilities": 9797000000, "net_ppe": null, "total_assets": 108281000000, "total_debt": 46755000000, "total_equity": 39299000000, "net_working_capital": 1068000000, "book_value_per_share": 7.9018, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.9018 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 64, "rank_pb": 55, "rank_ptbv": 55, "rank_ps": 79, "rank_pcf": 49, "rank_ev_ebitda": 56, "rank_ev_ebit": 64, "rank_earnings_yield": 61, "rank_fcf_yield": 80, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 84, "rank_roe": 43, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 11, "rank_fcf_margin": 85, "rank_piotroski": 36, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 51, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 35 }, "composites": { "value_composite": 83, "quality_composite": 33, "momentum_composite": 23, "growth_composite": 81, "yield_composite": 91, "svqf_composite": 81, "vc1_composite": 79, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.3375, "os_score": 0.41, "value_percentile": 0.17, "quality_percentile": 0.67, "momentum_percentile": 0.77, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "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": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8950, "ticker_id": 30197, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:43.979235+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1217.5, "market_cap": 6055147167960, "market_cap_usd": 6055147167960, "enterprise_value": 6101527167960, "shares_outstanding": 4973426832, "fx_rate_to_usd": null, "pe_ratio": 1868.29594815, "pb_ratio": 154.07891213, "ptbv_ratio": 154.07891213, "ps_ratio": 342.35015367, "pcf_ratio": 773.42536313, "pfcf_ratio": -2205.0790852, "ev_ebitda": 755.32646298, "ev_ebit": 1072.32463409, "ev_sales": 344.97241861, "ev_fcf": -2221.96910705, "earnings_yield": 0.00053525, "fcf_yield": -0.00045005, "dividend_yield": 0, "buyback_yield": -6.44e-06, "shareholder_yield": -6.44e-06, "debt_paydown_yield": 0, "total_yield": -6.44e-06, "gross_margin": 0.79759145, "operating_margin": 0.32170521, "net_margin": 0.18324193, "ebitda_margin": 0.45671962, "fcf_margin": -0.15525527, "roe": 0.08247029, "roa": 0.02993138, "roic": 0.049808, "roc_greenblatt": null, "asset_turnover": 0.16334352, "cash_conversion": -0.84726936, "accruals_ratio": -0.04237124, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.74152018, "debt_to_assets": 0.4317932, "interest_coverage": 3.45057611, "current_ratio": 0.76400939, "quick_ratio": 0.76400939, "net_debt": 46380000000, "revenue_growth_1y": -0.0375993, "revenue_growth_3y_cagr": -0.06530068, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.09968163, "eps_growth_3y_cagr": -0.2536936, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.02362429, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.09071, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04680005, "price_return_3m": -0.08948919, "price_return_6m": 0.07343164, "price_return_9m": 0.1779309, "price_return_12m": 0.17395711, "price_return_12m_ex1m": 0.23159586, "distance_from_52w_high": -0.12450883, "distance_from_52w_low": 0.1848059, "relative_strength": 0.00081653, "local_beta": 1.08, "volatility_252d": 0.238446, "volatility_60d": 0.590522, "max_drawdown_12m": -0.14593816, "revenue_ttm": 17687000000, "gross_profit_ttm": 14107000000, "ebit_ttm": 5690000000, "ebitda_ttm": 8078000000, "net_income_ttm": 3241000000, "eps_diluted_ttm": 0.65166335, "operating_cash_flow_ttm": 7829000000, "capital_expenditure_ttm": -10575000000, "fcf_ttm": -2746000000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1000000, "shares_issued_ttm": 40000000, "interest_expense_ttm": 1649000000, "cash_and_equivalents": 375000000, "total_current_assets": 7485000000, "total_current_liabilities": 9797000000, "net_ppe": null, "total_assets": 108281000000, "total_debt": 46755000000, "total_equity": 39299000000, "net_working_capital": 1068000000, "book_value_per_share": 7.90179515, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.90179515, "universe_ticker_count": 765, "sector": "Utilities", "rank_pe": 64, "rank_pb": 55, "rank_ptbv": 55, "rank_ps": 79, "rank_pcf": 49, "rank_ev_ebitda": 56, "rank_ev_ebit": 64, "rank_earnings_yield": 61, "rank_fcf_yield": 80, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 84, "rank_roe": 43, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 11, "rank_fcf_margin": 85, "rank_piotroski": 36, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 51, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 35, "value_composite": 83, "quality_composite": 33, "momentum_composite": 23, "growth_composite": 81, "yield_composite": 91, "svqf_composite": 81, "vc1_composite": 79, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "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": 1217.5, "os": 0.41, "value": 0.17, "quality": 0.67, "momentum": 0.77, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 1868.2959, "earnings_yield": 0.0005, "shareholder_yield": -0.0, "roe": 0.0825, "momentum_12_1": 0.2316, "complete_fields": { "id": 8950, "ticker_id": 30197, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:43.979235+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1217.5, "market_cap": 6055147167960, "market_cap_usd": 6055147167960, "enterprise_value": 6101527167960, "shares_outstanding": 4973426832, "fx_rate_to_usd": null, "pe_ratio": 1868.29594815, "pb_ratio": 154.07891213, "ptbv_ratio": 154.07891213, "ps_ratio": 342.35015367, "pcf_ratio": 773.42536313, "pfcf_ratio": -2205.0790852, "ev_ebitda": 755.32646298, "ev_ebit": 1072.32463409, "ev_sales": 344.97241861, "ev_fcf": -2221.96910705, "earnings_yield": 0.00053525, "fcf_yield": -0.00045005, "dividend_yield": 0, "buyback_yield": -6.44e-06, "shareholder_yield": -6.44e-06, "debt_paydown_yield": 0, "total_yield": -6.44e-06, "gross_margin": 0.79759145, "operating_margin": 0.32170521, "net_margin": 0.18324193, "ebitda_margin": 0.45671962, "fcf_margin": -0.15525527, "roe": 0.08247029, "roa": 0.02993138, "roic": 0.049808, "roc_greenblatt": null, "asset_turnover": 0.16334352, "cash_conversion": -0.84726936, "accruals_ratio": -0.04237124, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.74152018, "debt_to_assets": 0.4317932, "interest_coverage": 3.45057611, "current_ratio": 0.76400939, "quick_ratio": 0.76400939, "net_debt": 46380000000, "revenue_growth_1y": -0.0375993, "revenue_growth_3y_cagr": -0.06530068, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.09968163, "eps_growth_3y_cagr": -0.2536936, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.02362429, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.09071, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04680005, "price_return_3m": -0.08948919, "price_return_6m": 0.07343164, "price_return_9m": 0.1779309, "price_return_12m": 0.17395711, "price_return_12m_ex1m": 0.23159586, "distance_from_52w_high": -0.12450883, "distance_from_52w_low": 0.1848059, "relative_strength": 0.00081653, "local_beta": 1.08, "volatility_252d": 0.238446, "volatility_60d": 0.590522, "max_drawdown_12m": -0.14593816, "revenue_ttm": 17687000000, "gross_profit_ttm": 14107000000, "ebit_ttm": 5690000000, "ebitda_ttm": 8078000000, "net_income_ttm": 3241000000, "eps_diluted_ttm": 0.65166335, "operating_cash_flow_ttm": 7829000000, "capital_expenditure_ttm": -10575000000, "fcf_ttm": -2746000000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1000000, "shares_issued_ttm": 40000000, "interest_expense_ttm": 1649000000, "cash_and_equivalents": 375000000, "total_current_assets": 7485000000, "total_current_liabilities": 9797000000, "net_ppe": null, "total_assets": 108281000000, "total_debt": 46755000000, "total_equity": 39299000000, "net_working_capital": 1068000000, "book_value_per_share": 7.90179515, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.90179515, "universe_ticker_count": 765, "sector": "Utilities", "rank_pe": 64, "rank_pb": 55, "rank_ptbv": 55, "rank_ps": 79, "rank_pcf": 49, "rank_ev_ebitda": 56, "rank_ev_ebit": 64, "rank_earnings_yield": 61, "rank_fcf_yield": 80, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 84, "rank_roe": 43, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 11, "rank_fcf_margin": 85, "rank_piotroski": 36, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 51, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 35, "value_composite": 83, "quality_composite": 33, "momentum_composite": 23, "growth_composite": 81, "yield_composite": 91, "svqf_composite": 81, "vc1_composite": 79, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "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": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+00:00", "is_restated": false, "income_statement": { "revenue": 17687000000, "cost_of_revenue": 3580000000, "gross_profit": 14107000000, "ebit": 5690000000, "ebitda": 8078000000, "pretax_income": null, "tax_provision": null, "net_income": 3241000000, "net_income_to_common": 3241000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 375000000, "total_current_assets": 7485000000, "total_assets": 108281000000, "short_term_debt": 3755000000, "long_term_debt": 42107000000, "total_debt": 46755000000, "total_liabilities": null, "total_equity": 39299000000, "shares_outstanding": 4973426832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7829000000, "capital_expenditure": -10575000000, "free_cash_flow": -2746000000, "dividends_paid": null, "share_repurchases": -1000000, "shares_issued": 40000000, "net_debt_issued": 1211000000 }, "complete_fields": { "id": 396234, "ticker_id": 30197, "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8078000000", "netIncome": "3241000000", "grossProfit": "14107000000", "totalRevenue": "17687000000", "costOfRevenue": "3580000000", "interestExpense": "1649000000", "operatingIncome": "5690000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2247000000" }, "balance": { "totalDebt": "46755000000", "totalAssets": "108281000000", "longTermDebt": "42107000000", "shortTermDebt": "3755000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4973426832", "totalCurrentAssets": "7485000000", "totalShareholderEquity": "39299000000", "totalCurrentLiabilities": "9797000000", "cashAndShortTermInvestments": "375000000" }, "cashflow": { "freeCashFlow": "-2746000000", "dividendsPaid": null, "issuanceOfDebt": "4172000000", "issuanceOfStock": "40000000", "repaymentOfDebt": "-2961000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "7829000000", "repurchaseOfStock": "-1000000", "capitalExpenditures": "-10575000000" } }, "revenue": 17687000000, "cost_of_revenue": 3580000000, "gross_profit": 14107000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5690000000, "depreciation_amortisation": 2247000000, "ebitda": 8078000000, "interest_expense": 1649000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3241000000, "net_income_continuing_ops": null, "net_income_to_common": 3241000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 375000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7485000000, "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": 108281000000, "short_term_debt": 3755000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9797000000, "long_term_debt": 42107000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 46755000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 39299000000, "shares_outstanding": 4973426832, "operating_cash_flow": 7829000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10575000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1000000, "shares_issued": 40000000, "net_debt_issued": 1211000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2746000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8078000000", "netIncome": "3241000000", "grossProfit": "14107000000", "totalRevenue": "17687000000", "costOfRevenue": "3580000000", "interestExpense": "1649000000", "operatingIncome": "5690000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2247000000" }, "balance": { "totalDebt": "46755000000", "totalAssets": "108281000000", "longTermDebt": "42107000000", "shortTermDebt": "3755000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4973426832", "totalCurrentAssets": "7485000000", "totalShareholderEquity": "39299000000", "totalCurrentLiabilities": "9797000000", "cashAndShortTermInvestments": "375000000" }, "cashflow": { "freeCashFlow": "-2746000000", "dividendsPaid": null, "issuanceOfDebt": "4172000000", "issuanceOfStock": "40000000", "repaymentOfDebt": "-2961000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "7829000000", "repurchaseOfStock": "-1000000", "capitalExpenditures": "-10575000000" } } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+00:00", "is_restated": false, "income_statement": { "revenue": 18378000000, "cost_of_revenue": 4150000000, "gross_profit": 14228000000, "ebit": 5447000000, "ebitda": 7939000000, "pretax_income": null, "tax_provision": null, "net_income": 2902000000, "net_income_to_common": 2902000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1178000000, "total_current_assets": 14332000000, "total_assets": 106742000000, "short_term_debt": 4542000000, "long_term_debt": 42168000000, "total_debt": 47539000000, "total_liabilities": null, "total_equity": 37803000000, "shares_outstanding": 4897123773, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6808000000, "capital_expenditure": -9306000000, "free_cash_flow": -2498000000, "dividends_paid": null, "share_repurchases": -7000000, "shares_issued": 7019000000, "net_debt_issued": 376000000 }, "complete_fields": { "id": 396236, "ticker_id": 30197, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7939000000", "netIncome": "2902000000", "grossProfit": "14228000000", "totalRevenue": "18378000000", "costOfRevenue": "4150000000", "interestExpense": "1810000000", "operatingIncome": "5447000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2479000000" }, "balance": { "totalDebt": "47539000000", "totalAssets": "106742000000", "longTermDebt": "42168000000", "shortTermDebt": "4542000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "4897123773", "totalCurrentAssets": "14332000000", "totalShareholderEquity": "37803000000", "totalCurrentLiabilities": "10621000000", "cashAndShortTermInvestments": "1178000000" }, "cashflow": { "freeCashFlow": "-2498000000", "dividendsPaid": null, "issuanceOfDebt": "3237000000", "issuanceOfStock": "7019000000", "repaymentOfDebt": "-2861000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "6808000000", "repurchaseOfStock": "-7000000", "capitalExpenditures": "-9306000000" } }, "revenue": 18378000000, "cost_of_revenue": 4150000000, "gross_profit": 14228000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5447000000, "depreciation_amortisation": 2479000000, "ebitda": 7939000000, "interest_expense": 1810000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2902000000, "net_income_continuing_ops": null, "net_income_to_common": 2902000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1178000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14332000000, "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": 106742000000, "short_term_debt": 4542000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10621000000, "long_term_debt": 42168000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 47539000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 37803000000, "shares_outstanding": 4897123773, "operating_cash_flow": 6808000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9306000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -7000000, "shares_issued": 7019000000, "net_debt_issued": 376000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2498000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7939000000", "netIncome": "2902000000", "grossProfit": "14228000000", "totalRevenue": "18378000000", "costOfRevenue": "4150000000", "interestExpense": "1810000000", "operatingIncome": "5447000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2479000000" }, "balance": { "totalDebt": "47539000000", "totalAssets": "106742000000", "longTermDebt": "42168000000", "shortTermDebt": "4542000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "4897123773", "totalCurrentAssets": "14332000000", "totalShareholderEquity": "37803000000", "totalCurrentLiabilities": "10621000000", "cashAndShortTermInvestments": "1178000000" }, "cashflow": { "freeCashFlow": "-2498000000", "dividendsPaid": null, "issuanceOfDebt": "3237000000", "issuanceOfStock": "7019000000", "repaymentOfDebt": "-2861000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "6808000000", "repurchaseOfStock": "-7000000", "capitalExpenditures": "-9306000000" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+00:00", "is_restated": false, "income_statement": { "revenue": 19850000000, "cost_of_revenue": 5272000000, "gross_profit": 14578000000, "ebit": 4666000000, "ebitda": 6832000000, "pretax_income": null, "tax_provision": null, "net_income": 2290000000, "net_income_to_common": 2290000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 548000000, "total_current_assets": 10379000000, "total_assets": 98325000000, "short_term_debt": 4745000000, "long_term_debt": 41548000000, "total_debt": 47072000000, "total_liabilities": null, "total_equity": 29867000000, "shares_outstanding": 4047100522, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6939000000, "capital_expenditure": -7453000000, "free_cash_flow": -514000000, "dividends_paid": -1718000000, "share_repurchases": -4000000, "shares_issued": 20000000, "net_debt_issued": 3862000000 }, "complete_fields": { "id": 396238, "ticker_id": 30197, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6832000000", "netIncome": "2290000000", "grossProfit": "14578000000", "totalRevenue": "19850000000", "costOfRevenue": "5272000000", "interestExpense": "1723000000", "operatingIncome": "4666000000", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2061000000" }, "balance": { "totalDebt": "47072000000", "totalAssets": "98325000000", "longTermDebt": "41548000000", "shortTermDebt": "4745000000", "fiscalDateEnding": "2024-03-31", "totalLiabilities": null, "sharesOutstanding": "4047100522", "totalCurrentAssets": "10379000000", "totalShareholderEquity": "29867000000", "totalCurrentLiabilities": "11389000000", "cashAndShortTermInvestments": "548000000" }, "cashflow": { "freeCashFlow": "-514000000", "dividendsPaid": "-1718000000", "issuanceOfDebt": "5563000000", "issuanceOfStock": "20000000", "repaymentOfDebt": "-1701000000", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "6939000000", "repurchaseOfStock": "-4000000", "capitalExpenditures": "-7453000000" } }, "revenue": 19850000000, "cost_of_revenue": 5272000000, "gross_profit": 14578000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4666000000, "depreciation_amortisation": 2061000000, "ebitda": 6832000000, "interest_expense": 1723000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2290000000, "net_income_continuing_ops": null, "net_income_to_common": 2290000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 548000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10379000000, "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": 98325000000, "short_term_debt": 4745000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11389000000, "long_term_debt": 41548000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 47072000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 29867000000, "shares_outstanding": 4047100522, "operating_cash_flow": 6939000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7453000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1718000000, "share_repurchases": -4000000, "shares_issued": 20000000, "net_debt_issued": 3862000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -514000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6832000000", "netIncome": "2290000000", "grossProfit": "14578000000", "totalRevenue": "19850000000", "costOfRevenue": "5272000000", "interestExpense": "1723000000", "operatingIncome": "4666000000", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2061000000" }, "balance": { "totalDebt": "47072000000", "totalAssets": "98325000000", "longTermDebt": "41548000000", "shortTermDebt": "4745000000", "fiscalDateEnding": "2024-03-31", "totalLiabilities": null, "sharesOutstanding": "4047100522", "totalCurrentAssets": "10379000000", "totalShareholderEquity": "29867000000", "totalCurrentLiabilities": "11389000000", "cashAndShortTermInvestments": "548000000" }, "cashflow": { "freeCashFlow": "-514000000", "dividendsPaid": "-1718000000", "issuanceOfDebt": "5563000000", "issuanceOfStock": "20000000", "repaymentOfDebt": "-1701000000", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "6939000000", "repurchaseOfStock": "-4000000", "capitalExpenditures": "-7453000000" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+00:00", "is_restated": false, "income_statement": { "revenue": 21659000000, "cost_of_revenue": 8623000000, "gross_profit": 13036000000, "ebit": 4882000000, "ebitda": 7254000000, "pretax_income": null, "tax_provision": null, "net_income": 7797000000, "net_income_to_common": 7797000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 9113000000, "total_assets": 92697000000, "short_term_debt": 2859000000, "long_term_debt": 39412000000, "total_debt": 42985000000, "total_liabilities": null, "total_equity": 29538000000, "shares_outstanding": 3999907773, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6898000000, "capital_expenditure": -6892000000, "free_cash_flow": 6000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 17000000, "net_debt_issued": -3352000000 }, "complete_fields": { "id": 396239, "ticker_id": 30197, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7254000000", "netIncome": "7797000000", "grossProfit": "13036000000", "totalRevenue": "21659000000", "costOfRevenue": "8623000000", "interestExpense": "1680000000", "operatingIncome": "4882000000", "fiscalDateEnding": "2023-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1984000000" }, "balance": { "totalDebt": "42985000000", "totalAssets": "92697000000", "longTermDebt": "39412000000", "shortTermDebt": "2859000000", "fiscalDateEnding": "2023-03-31", "totalLiabilities": null, "sharesOutstanding": "3999907773", "totalCurrentAssets": "9113000000", "totalShareholderEquity": "29538000000", "totalCurrentLiabilities": "9130000000", "cashAndShortTermInvestments": "126000000" }, "cashflow": { "freeCashFlow": "6000000", "dividendsPaid": null, "issuanceOfDebt": "11908000000", "issuanceOfStock": "17000000", "repaymentOfDebt": "-15260000000", "fiscalDateEnding": "2023-03-31", "operatingCashflow": "6898000000", "repurchaseOfStock": null, "capitalExpenditures": "-6892000000" } }, "revenue": 21659000000, "cost_of_revenue": 8623000000, "gross_profit": 13036000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4882000000, "depreciation_amortisation": 1984000000, "ebitda": 7254000000, "interest_expense": 1680000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7797000000, "net_income_continuing_ops": null, "net_income_to_common": 7797000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9113000000, "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": 92697000000, "short_term_debt": 2859000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9130000000, "long_term_debt": 39412000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 42985000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 29538000000, "shares_outstanding": 3999907773, "operating_cash_flow": 6898000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6892000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 17000000, "net_debt_issued": -3352000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7254000000", "netIncome": "7797000000", "grossProfit": "13036000000", "totalRevenue": "21659000000", "costOfRevenue": "8623000000", "interestExpense": "1680000000", "operatingIncome": "4882000000", "fiscalDateEnding": "2023-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1984000000" }, "balance": { "totalDebt": "42985000000", "totalAssets": "92697000000", "longTermDebt": "39412000000", "shortTermDebt": "2859000000", "fiscalDateEnding": "2023-03-31", "totalLiabilities": null, "sharesOutstanding": "3999907773", "totalCurrentAssets": "9113000000", "totalShareholderEquity": "29538000000", "totalCurrentLiabilities": "9130000000", "cashAndShortTermInvestments": "126000000" }, "cashflow": { "freeCashFlow": "6000000", "dividendsPaid": null, "issuanceOfDebt": "11908000000", "issuanceOfStock": "17000000", "repaymentOfDebt": "-15260000000", "fiscalDateEnding": "2023-03-31", "operatingCashflow": "6898000000", "repurchaseOfStock": null, "capitalExpenditures": "-6892000000" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+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": -3000000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396240, "ticker_id": 30197, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2022-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2022-03-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-03-31", "operatingCashflow": null, "repurchaseOfStock": "-3000000", "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": -3000000, "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": "2022-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2022-03-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-03-31", "operatingCashflow": null, "repurchaseOfStock": "-3000000", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+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": 375000000, "total_current_assets": 7485000000, "total_assets": 108281000000, "short_term_debt": 3755000000, "long_term_debt": 42107000000, "total_debt": 46755000000, "total_liabilities": null, "total_equity": 39299000000, "shares_outstanding": 4973426832, "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": 396233, "ticker_id": 30197, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "46755000000", "totalAssets": "108281000000", "longTermDebt": "42107000000", "shortTermDebt": "3755000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4973426832", "totalCurrentAssets": "7485000000", "totalShareholderEquity": "39299000000", "totalCurrentLiabilities": "9797000000", "cashAndShortTermInvestments": "375000000" } }, "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": 375000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7485000000, "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": 108281000000, "short_term_debt": 3755000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9797000000, "long_term_debt": 42107000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 46755000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 39299000000, "shares_outstanding": 4973426832, "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": "46755000000", "totalAssets": "108281000000", "longTermDebt": "42107000000", "shortTermDebt": "3755000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4973426832", "totalCurrentAssets": "7485000000", "totalShareholderEquity": "39299000000", "totalCurrentLiabilities": "9797000000", "cashAndShortTermInvestments": "375000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+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": 1178000000, "total_current_assets": 14332000000, "total_assets": 106742000000, "short_term_debt": 4542000000, "long_term_debt": 42168000000, "total_debt": 47539000000, "total_liabilities": null, "total_equity": 37803000000, "shares_outstanding": 4897123773, "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": 396235, "ticker_id": 30197, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "47539000000", "totalAssets": "106742000000", "longTermDebt": "42168000000", "shortTermDebt": "4542000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "4897123773", "totalCurrentAssets": "14332000000", "totalShareholderEquity": "37803000000", "totalCurrentLiabilities": "10621000000", "cashAndShortTermInvestments": "1178000000" } }, "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": 1178000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14332000000, "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": 106742000000, "short_term_debt": 4542000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10621000000, "long_term_debt": 42168000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 47539000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 37803000000, "shares_outstanding": 4897123773, "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": "47539000000", "totalAssets": "106742000000", "longTermDebt": "42168000000", "shortTermDebt": "4542000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "4897123773", "totalCurrentAssets": "14332000000", "totalShareholderEquity": "37803000000", "totalCurrentLiabilities": "10621000000", "cashAndShortTermInvestments": "1178000000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+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": 1125000000, "total_current_assets": 14460000000, "total_assets": 101852000000, "short_term_debt": null, "long_term_debt": null, "total_debt": 45176000000, "total_liabilities": null, "total_equity": 35841000000, "shares_outstanding": 4885978544, "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": 396237, "ticker_id": 30197, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:15.372125+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "45176000000", "totalAssets": "101852000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "4885978544", "totalCurrentAssets": "14460000000", "totalShareholderEquity": "35841000000", "totalCurrentLiabilities": "8986000000", "cashAndShortTermInvestments": "1125000000" } }, "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": 1125000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14460000000, "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": 101852000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8986000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45176000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 35841000000, "shares_outstanding": 4885978544, "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": "45176000000", "totalAssets": "101852000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "4885978544", "totalCurrentAssets": "14460000000", "totalShareholderEquity": "35841000000", "totalCurrentLiabilities": "8986000000", "cashAndShortTermInvestments": "1125000000" } } } ] }, "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": "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": "2026-03-31" }, "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" ] } } }