{ "ticker": { "uuid": "d04dd167-84d4-4c56-b1ef-33f64d4c2b61", "symbol": "EDV", "name": "Endeavour Mining plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/d04dd167-84d4-4c56-b1ef-33f64d4c2b61/", "api_url": "https://sharemaestro.com/factors/api/tickers/d04dd167-84d4-4c56-b1ef-33f64d4c2b61/" }, "ticker_metadata": { "id": 27766, "uuid": "d04dd167-84d4-4c56-b1ef-33f64d4c2b61", "symbol": "EDV", "name": "Endeavour Mining plc", "asset_type": "equity", "market_cap": 11088766976, "stock_exchange_id": 19, "industry": "Gold", "sector": "Basic Materials", "description": "Endeavour Mining plc, together with its subsidiaries, operates as a gold mining company in West Africa. The company also explores gold, copper, and silver. The company's projects include Hound\u00e9, Mana, Ity, Lafigu\u00e9, Sabodala-Massawa, Kalana, and Assafou mines. It primarily holds a portfolio of projects in Burkina Faso, C\u00f4te d'Ivoire, Senegal, and Mali. Endeavour Mining plc 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": "d04dd167-84d4-4c56-b1ef-33f64d4c2b61", "symbol": "EDV", "name": "Endeavour Mining plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/d04dd167-84d4-4c56-b1ef-33f64d4c2b61/", "api_url": "https://sharemaestro.com/factors/api/tickers/d04dd167-84d4-4c56-b1ef-33f64d4c2b61/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.96, "value": 0.74, "quality": 0.99, "momentum": 0.94, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 3975, "market_cap": 960819100575, "pe_ratio": 1117.2315, "earnings_yield": 0.0009, "ebitda_to_ev": 0.0025, "shareholder_yield": 0.0001, "roe": 0.2564, "piotroski_f_score": 8, "momentum_12_1": 1.0756, "volatility_252d": 0.4673 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:08.993530+00:00", "batch_id": "" }, "size": { "price_close": 3975, "market_cap": 960819100575, "market_cap_usd": 960819100575, "enterprise_value": 960494700575, "shares_outstanding": 241715497, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1117.2315, "pb_ratio": 286.5038, "ptbv_ratio": 286.5038, "ps_ratio": 211.5782, "pcf_ratio": 503.8644, "pfcf_ratio": 706.7445, "ev_ebitda": 397.8357, "ev_ebit": 454.9305, "ev_sales": 211.5068, "ev_fcf": 706.5058, "earnings_yield": 0.0009, "fcf_yield": 0.0014, "price_to_sales": 211.5782, "price_to_book": 286.5038, "price_to_cashflow": 503.8644, "ebitda_to_ev": 0.0025, "sales_yield": 0.0047 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0001, "shareholder_yield": 0.0001, "debt_paydown_yield": 0.0005, "total_yield": 0.0005 }, "quality": { "gross_margin": 0.5126, "operating_margin": 0.4649, "net_margin": 0.1894, "ebitda_margin": 0.5316, "fcf_margin": 0.2994, "roe": 0.2564, "roa": 0.1373, "roic": 0.5227, "roc_greenblatt": null, "asset_turnover": 0.7251, "cash_conversion": 1.5808, "accruals_ratio": -0.1672, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.5286, "revenue_stability_5y": 0.3649, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3717, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.1344, "debt_to_assets": 0.1222, "interest_coverage": 25.9692, "current_ratio": 1.6066, "quick_ratio": 1.6066, "net_debt": -324400000, "local_beta": 1.6083, "volatility_252d": 0.4673, "volatility_60d": 1.1373, "max_drawdown_12m": -0.2484, "risk_adjusted_momentum": 2.3018 }, "growth": { "revenue_growth_1y": 0.5822, "revenue_growth_3y_cagr": 0.2696, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.3917, "book_value_growth_1y": 0.1342, "revenue_growth": 0.5822, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1714, "price_return_3m": -0.1402, "price_return_6m": 0.1451, "price_return_9m": 0.4439, "price_return_12m": 0.7199, "price_return_12m_ex1m": 1.0756, "momentum_6m": 0.1451, "momentum_12m": 0.7199, "momentum_12_1": 1.0756, "distance_from_52w_high": -0.2484, "distance_from_52w_low": 0.8274, "relative_strength": 0.5468 }, "raw_ttm": { "revenue_ttm": 4541200000, "gross_profit_ttm": 2327800000, "ebit_ttm": 2111300000, "ebitda_ttm": 2414300000, "net_income_ttm": 860000000, "eps_diluted_ttm": 3.5579, "operating_cash_flow_ttm": 1906900000, "capital_expenditure_ttm": -547400000, "fcf_ttm": 1359500000, "dividends_paid_ttm": null, "share_repurchases_ttm": -74400000, "shares_issued_ttm": null, "interest_expense_ttm": 81300000, "cash_and_equivalents": 1089500000, "total_current_assets": 1845700000, "total_current_liabilities": 1148800000, "net_ppe": null, "total_assets": 6263000000, "total_debt": 765100000, "total_equity": 3353600000, "net_working_capital": -350800000, "book_value_per_share": 13.8742, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.8742 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 35, "rank_pb": 75, "rank_ptbv": 75, "rank_ps": 66, "rank_pcf": 32, "rank_ev_ebitda": 25, "rank_ev_ebit": 36, "rank_earnings_yield": 34, "rank_fcf_yield": 22, "rank_dividend_yield": 69, "rank_shareholder_yield": 59, "rank_total_yield": 42, "rank_roe": 11, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 41, "rank_fcf_margin": 11, "rank_piotroski": 5, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 11 }, "composites": { "value_composite": 26, "quality_composite": 1, "momentum_composite": 6, "growth_composite": 12, "yield_composite": 71, "svqf_composite": 17, "vc1_composite": 29, "vc2_composite": 33, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 4, "quality_value_composite": 0.8559, "os_score": 0.96, "value_percentile": 0.74, "quality_percentile": 0.99, "momentum_percentile": 0.94, "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": 24, "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": 8608, "ticker_id": 27766, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:08.993530+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3975, "market_cap": 960819100575, "market_cap_usd": 960819100575, "enterprise_value": 960494700575, "shares_outstanding": 241715497, "fx_rate_to_usd": null, "pe_ratio": 1117.2315123, "pb_ratio": 286.50378715, "ptbv_ratio": 286.50378715, "ps_ratio": 211.57823936, "pcf_ratio": 503.86443997, "pfcf_ratio": 706.7444653, "ev_ebitda": 397.8356876, "ev_ebit": 454.93046965, "ev_sales": 211.5068045, "ev_fcf": 706.50584816, "earnings_yield": 0.00089507, "fcf_yield": 0.00141542, "dividend_yield": 0, "buyback_yield": 7.743e-05, "shareholder_yield": 7.743e-05, "debt_paydown_yield": 0.00046346, "total_yield": 0.00054089, "gross_margin": 0.51259579, "operating_margin": 0.46492117, "net_margin": 0.18937726, "ebitda_margin": 0.53164362, "fcf_margin": 0.29937021, "roe": 0.25644084, "roa": 0.13731439, "roic": 0.52273703, "roc_greenblatt": null, "asset_turnover": 0.72508383, "cash_conversion": 1.58081395, "accruals_ratio": -0.16715631, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.13436607, "debt_to_assets": 0.1221619, "interest_coverage": 25.96924969, "current_ratio": 1.60663301, "quick_ratio": 1.60663301, "net_debt": -324400000, "revenue_growth_1y": 0.58223401, "revenue_growth_3y_cagr": 0.26957989, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.39169255, "book_value_growth_1y": 0.13423203, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.528627, "revenue_stability_5y": 0.364921, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1713571, "price_return_3m": -0.14020005, "price_return_6m": 0.14507916, "price_return_9m": 0.44390463, "price_return_12m": 0.71994522, "price_return_12m_ex1m": 1.07561691, "distance_from_52w_high": -0.2484471, "distance_from_52w_low": 0.8274418, "relative_strength": 0.54680464, "local_beta": 1.6083, "volatility_252d": 0.467294, "volatility_60d": 1.137328, "max_drawdown_12m": -0.2484471, "revenue_ttm": 4541200000, "gross_profit_ttm": 2327800000, "ebit_ttm": 2111300000, "ebitda_ttm": 2414300000, "net_income_ttm": 860000000, "eps_diluted_ttm": 3.55790179, "operating_cash_flow_ttm": 1906900000, "capital_expenditure_ttm": -547400000, "fcf_ttm": 1359500000, "dividends_paid_ttm": null, "share_repurchases_ttm": -74400000, "shares_issued_ttm": null, "interest_expense_ttm": 81300000, "cash_and_equivalents": 1089500000, "total_current_assets": 1845700000, "total_current_liabilities": 1148800000, "net_ppe": null, "total_assets": 6263000000, "total_debt": 765100000, "total_equity": 3353600000, "net_working_capital": -350800000, "book_value_per_share": 13.87416215, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.87416215, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 35, "rank_pb": 75, "rank_ptbv": 75, "rank_ps": 66, "rank_pcf": 32, "rank_ev_ebitda": 25, "rank_ev_ebit": 36, "rank_earnings_yield": 34, "rank_fcf_yield": 22, "rank_dividend_yield": 69, "rank_shareholder_yield": 59, "rank_total_yield": 42, "rank_roe": 11, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 41, "rank_fcf_margin": 11, "rank_piotroski": 5, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 11, "value_composite": 26, "quality_composite": 1, "momentum_composite": 6, "growth_composite": 12, "yield_composite": 71, "svqf_composite": 17, "vc1_composite": 29, "vc2_composite": 33, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "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": 3975, "os": 0.96, "value": 0.74, "quality": 0.99, "momentum": 0.94, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 1117.2315, "earnings_yield": 0.0009, "shareholder_yield": 0.0001, "roe": 0.2564, "momentum_12_1": 1.0756, "complete_fields": { "id": 8608, "ticker_id": 27766, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:08.993530+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3975, "market_cap": 960819100575, "market_cap_usd": 960819100575, "enterprise_value": 960494700575, "shares_outstanding": 241715497, "fx_rate_to_usd": null, "pe_ratio": 1117.2315123, "pb_ratio": 286.50378715, "ptbv_ratio": 286.50378715, "ps_ratio": 211.57823936, "pcf_ratio": 503.86443997, "pfcf_ratio": 706.7444653, "ev_ebitda": 397.8356876, "ev_ebit": 454.93046965, "ev_sales": 211.5068045, "ev_fcf": 706.50584816, "earnings_yield": 0.00089507, "fcf_yield": 0.00141542, "dividend_yield": 0, "buyback_yield": 7.743e-05, "shareholder_yield": 7.743e-05, "debt_paydown_yield": 0.00046346, "total_yield": 0.00054089, "gross_margin": 0.51259579, "operating_margin": 0.46492117, "net_margin": 0.18937726, "ebitda_margin": 0.53164362, "fcf_margin": 0.29937021, "roe": 0.25644084, "roa": 0.13731439, "roic": 0.52273703, "roc_greenblatt": null, "asset_turnover": 0.72508383, "cash_conversion": 1.58081395, "accruals_ratio": -0.16715631, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.13436607, "debt_to_assets": 0.1221619, "interest_coverage": 25.96924969, "current_ratio": 1.60663301, "quick_ratio": 1.60663301, "net_debt": -324400000, "revenue_growth_1y": 0.58223401, "revenue_growth_3y_cagr": 0.26957989, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.39169255, "book_value_growth_1y": 0.13423203, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.528627, "revenue_stability_5y": 0.364921, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1713571, "price_return_3m": -0.14020005, "price_return_6m": 0.14507916, "price_return_9m": 0.44390463, "price_return_12m": 0.71994522, "price_return_12m_ex1m": 1.07561691, "distance_from_52w_high": -0.2484471, "distance_from_52w_low": 0.8274418, "relative_strength": 0.54680464, "local_beta": 1.6083, "volatility_252d": 0.467294, "volatility_60d": 1.137328, "max_drawdown_12m": -0.2484471, "revenue_ttm": 4541200000, "gross_profit_ttm": 2327800000, "ebit_ttm": 2111300000, "ebitda_ttm": 2414300000, "net_income_ttm": 860000000, "eps_diluted_ttm": 3.55790179, "operating_cash_flow_ttm": 1906900000, "capital_expenditure_ttm": -547400000, "fcf_ttm": 1359500000, "dividends_paid_ttm": null, "share_repurchases_ttm": -74400000, "shares_issued_ttm": null, "interest_expense_ttm": 81300000, "cash_and_equivalents": 1089500000, "total_current_assets": 1845700000, "total_current_liabilities": 1148800000, "net_ppe": null, "total_assets": 6263000000, "total_debt": 765100000, "total_equity": 3353600000, "net_working_capital": -350800000, "book_value_per_share": 13.87416215, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.87416215, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 35, "rank_pb": 75, "rank_ptbv": 75, "rank_ps": 66, "rank_pcf": 32, "rank_ev_ebitda": 25, "rank_ev_ebit": 36, "rank_earnings_yield": 34, "rank_fcf_yield": 22, "rank_dividend_yield": 69, "rank_shareholder_yield": 59, "rank_total_yield": 42, "rank_roe": 11, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 41, "rank_fcf_margin": 11, "rank_piotroski": 5, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 11, "value_composite": 26, "quality_composite": 1, "momentum_composite": 6, "growth_composite": 12, "yield_composite": 71, "svqf_composite": 17, "vc1_composite": 29, "vc2_composite": 33, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "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": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "income_statement": { "revenue": 4233900000, "cost_of_revenue": 2140400000, "gross_profit": 2093500000, "ebit": 1869500000, "ebitda": 2076300000, "pretax_income": null, "tax_provision": null, "net_income": 679200000, "net_income_to_common": 679200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 453300000, "total_current_assets": 1157200000, "total_assets": 5606800000, "short_term_debt": 42400000, "long_term_debt": 554500000, "total_debt": 685700000, "total_liabilities": null, "total_equity": 3034800000, "shares_outstanding": 240731005, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1663700000, "capital_expenditure": -532400000, "free_cash_flow": 1131300000, "dividends_paid": null, "share_repurchases": -89100000, "shares_issued": null, "net_debt_issued": -526500000 }, "complete_fields": { "id": 393306, "ticker_id": 27766, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2076300000", "netIncome": "679200000", "grossProfit": "2093500000", "totalRevenue": "4233900000", "costOfRevenue": "2140400000", "interestExpense": "84900000", "operatingIncome": "1869500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "648100000" }, "balance": { "totalDebt": "685700000", "totalAssets": "5606800000", "longTermDebt": "554500000", "shortTermDebt": "42400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "240731005", "totalCurrentAssets": "1157200000", "totalShareholderEquity": "3034800000", "totalCurrentLiabilities": "1042900000", "cashAndShortTermInvestments": "453300000" }, "cashflow": { "freeCashFlow": "1131300000", "dividendsPaid": null, "issuanceOfDebt": "1004800000", "issuanceOfStock": null, "repaymentOfDebt": "-1531300000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1663700000", "repurchaseOfStock": "-89100000", "capitalExpenditures": "-532400000" } }, "revenue": 4233900000, "cost_of_revenue": 2140400000, "gross_profit": 2093500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1869500000, "depreciation_amortisation": 648100000, "ebitda": 2076300000, "interest_expense": 84900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 679200000, "net_income_continuing_ops": null, "net_income_to_common": 679200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 453300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1157200000, "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": 5606800000, "short_term_debt": 42400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1042900000, "long_term_debt": 554500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 685700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3034800000, "shares_outstanding": 240731005, "operating_cash_flow": 1663700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -532400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -89100000, "shares_issued": null, "net_debt_issued": -526500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1131300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2076300000", "netIncome": "679200000", "grossProfit": "2093500000", "totalRevenue": "4233900000", "costOfRevenue": "2140400000", "interestExpense": "84900000", "operatingIncome": "1869500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "648100000" }, "balance": { "totalDebt": "685700000", "totalAssets": "5606800000", "longTermDebt": "554500000", "shortTermDebt": "42400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "240731005", "totalCurrentAssets": "1157200000", "totalShareholderEquity": "3034800000", "totalCurrentLiabilities": "1042900000", "cashAndShortTermInvestments": "453300000" }, "cashflow": { "freeCashFlow": "1131300000", "dividendsPaid": null, "issuanceOfDebt": "1004800000", "issuanceOfStock": null, "repaymentOfDebt": "-1531300000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1663700000", "repurchaseOfStock": "-89100000", "capitalExpenditures": "-532400000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "income_statement": { "revenue": 2675900000, "cost_of_revenue": 1807200000, "gross_profit": 868700000, "ebit": 714500000, "ebitda": 857900000, "pretax_income": null, "tax_provision": null, "net_income": -300200000, "net_income_to_common": -300200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 397300000, "total_current_assets": 964800000, "total_assets": 5513400000, "short_term_debt": 64200000, "long_term_debt": 1060100000, "total_debt": 1174300000, "total_liabilities": null, "total_equity": 2705500000, "shares_outstanding": 243417277, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 943300000, "capital_expenditure": -685700000, "free_cash_flow": 257600000, "dividends_paid": null, "share_repurchases": -40300000, "shares_issued": 0, "net_debt_issued": 49400000 }, "complete_fields": { "id": 393311, "ticker_id": 27766, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "857900000", "netIncome": "-300200000", "grossProfit": "868700000", "totalRevenue": "2675900000", "costOfRevenue": "1807200000", "interestExpense": "94900000", "operatingIncome": "714500000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "649100000" }, "balance": { "totalDebt": "1174300000", "totalAssets": "5513400000", "longTermDebt": "1060100000", "shortTermDebt": "64200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "243417277", "totalCurrentAssets": "964800000", "totalShareholderEquity": "2705500000", "totalCurrentLiabilities": "821700000", "cashAndShortTermInvestments": "397300000" }, "cashflow": { "freeCashFlow": "257600000", "dividendsPaid": null, "issuanceOfDebt": "1145800000", "issuanceOfStock": "0", "repaymentOfDebt": "-1096400000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "943300000", "repurchaseOfStock": "-40300000", "capitalExpenditures": "-685700000" } }, "revenue": 2675900000, "cost_of_revenue": 1807200000, "gross_profit": 868700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 714500000, "depreciation_amortisation": 649100000, "ebitda": 857900000, "interest_expense": 94900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -300200000, "net_income_continuing_ops": null, "net_income_to_common": -300200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 397300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 964800000, "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": 5513400000, "short_term_debt": 64200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 821700000, "long_term_debt": 1060100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1174300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2705500000, "shares_outstanding": 243417277, "operating_cash_flow": 943300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -685700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -40300000, "shares_issued": 0, "net_debt_issued": 49400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 257600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "857900000", "netIncome": "-300200000", "grossProfit": "868700000", "totalRevenue": "2675900000", "costOfRevenue": "1807200000", "interestExpense": "94900000", "operatingIncome": "714500000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "649100000" }, "balance": { "totalDebt": "1174300000", "totalAssets": "5513400000", "longTermDebt": "1060100000", "shortTermDebt": "64200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "243417277", "totalCurrentAssets": "964800000", "totalShareholderEquity": "2705500000", "totalCurrentLiabilities": "821700000", "cashAndShortTermInvestments": "397300000" }, "cashflow": { "freeCashFlow": "257600000", "dividendsPaid": null, "issuanceOfDebt": "1145800000", "issuanceOfStock": "0", "repaymentOfDebt": "-1096400000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "943300000", "repurchaseOfStock": "-40300000", "capitalExpenditures": "-685700000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "income_statement": { "revenue": 2114600000, "cost_of_revenue": 1369300000, "gross_profit": 745300000, "ebit": 572400000, "ebitda": 864700000, "pretax_income": null, "tax_provision": null, "net_income": -208900000, "net_income_to_common": -208900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 517200000, "total_current_assets": 1120200000, "total_assets": 5858500000, "short_term_debt": 8500000, "long_term_debt": 1059900000, "total_debt": 1110600000, "total_liabilities": null, "total_equity": 3225500000, "shares_outstanding": 244468927, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 646500000, "capital_expenditure": -762600000, "free_cash_flow": -116100000, "dividends_paid": -200400000, "share_repurchases": -79900000, "shares_issued": -22600000, "net_debt_issued": 242200000 }, "complete_fields": { "id": 393313, "ticker_id": 27766, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "864700000", "netIncome": "-208900000", "grossProfit": "745300000", "totalRevenue": "2114600000", "costOfRevenue": "1369300000", "interestExpense": "68900000", "operatingIncome": "572400000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "542300000" }, "balance": { "totalDebt": "1110600000", "totalAssets": "5858500000", "longTermDebt": "1059900000", "shortTermDebt": "8500000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "244468927", "totalCurrentAssets": "1120200000", "totalShareholderEquity": "3225500000", "totalCurrentLiabilities": "613400000", "cashAndShortTermInvestments": "517200000" }, "cashflow": { "freeCashFlow": "-116100000", "dividendsPaid": "-200400000", "issuanceOfDebt": "642200000", "issuanceOfStock": "-22600000", "repaymentOfDebt": "-400000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "646500000", "repurchaseOfStock": "-79900000", "capitalExpenditures": "-762600000" } }, "revenue": 2114600000, "cost_of_revenue": 1369300000, "gross_profit": 745300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 572400000, "depreciation_amortisation": 542300000, "ebitda": 864700000, "interest_expense": 68900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -208900000, "net_income_continuing_ops": null, "net_income_to_common": -208900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 517200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1120200000, "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": 5858500000, "short_term_debt": 8500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 613400000, "long_term_debt": 1059900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1110600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3225500000, "shares_outstanding": 244468927, "operating_cash_flow": 646500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -762600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -200400000, "share_repurchases": -79900000, "shares_issued": -22600000, "net_debt_issued": 242200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -116100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "864700000", "netIncome": "-208900000", "grossProfit": "745300000", "totalRevenue": "2114600000", "costOfRevenue": "1369300000", "interestExpense": "68900000", "operatingIncome": "572400000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "542300000" }, "balance": { "totalDebt": "1110600000", "totalAssets": "5858500000", "longTermDebt": "1059900000", "shortTermDebt": "8500000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "244468927", "totalCurrentAssets": "1120200000", "totalShareholderEquity": "3225500000", "totalCurrentLiabilities": "613400000", "cashAndShortTermInvestments": "517200000" }, "cashflow": { "freeCashFlow": "-116100000", "dividendsPaid": "-200400000", "issuanceOfDebt": "642200000", "issuanceOfStock": "-22600000", "repaymentOfDebt": "-400000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "646500000", "repurchaseOfStock": "-79900000", "capitalExpenditures": "-762600000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "income_statement": { "revenue": 2069000000, "cost_of_revenue": 1320500000, "gross_profit": 748500000, "ebit": 633100000, "ebitda": 1199000000, "pretax_income": null, "tax_provision": null, "net_income": -57300000, "net_income_to_common": -57300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 951100000, "total_current_assets": 1446400000, "total_assets": 6414700000, "short_term_debt": 336600000, "long_term_debt": 488100000, "total_debt": 871800000, "total_liabilities": null, "total_equity": 3660900000, "shares_outstanding": 245291376, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1017100000, "capital_expenditure": -426100000, "free_cash_flow": 591000000, "dividends_paid": -166600000, "share_repurchases": -128100000, "shares_issued": 26100000, "net_debt_issued": null }, "complete_fields": { "id": 393314, "ticker_id": 27766, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1199000000", "netIncome": "-57300000", "grossProfit": "748500000", "totalRevenue": "2069000000", "costOfRevenue": "1320500000", "interestExpense": "52800000", "operatingIncome": "633100000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "639100000" }, "balance": { "totalDebt": "871800000", "totalAssets": "6414700000", "longTermDebt": "488100000", "shortTermDebt": "336600000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "245291376", "totalCurrentAssets": "1446400000", "totalShareholderEquity": "3660900000", "totalCurrentLiabilities": "1045600000", "cashAndShortTermInvestments": "951100000" }, "cashflow": { "freeCashFlow": "591000000", "dividendsPaid": "-166600000", "issuanceOfDebt": "50000000", "issuanceOfStock": "26100000", "repaymentOfDebt": "-50000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1017100000", "repurchaseOfStock": "-128100000", "capitalExpenditures": "-426100000" } }, "revenue": 2069000000, "cost_of_revenue": 1320500000, "gross_profit": 748500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 633100000, "depreciation_amortisation": 639100000, "ebitda": 1199000000, "interest_expense": 52800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -57300000, "net_income_continuing_ops": null, "net_income_to_common": -57300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 951100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1446400000, "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": 6414700000, "short_term_debt": 336600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1045600000, "long_term_debt": 488100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 871800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3660900000, "shares_outstanding": 245291376, "operating_cash_flow": 1017100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -426100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -166600000, "share_repurchases": -128100000, "shares_issued": 26100000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 591000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1199000000", "netIncome": "-57300000", "grossProfit": "748500000", "totalRevenue": "2069000000", "costOfRevenue": "1320500000", "interestExpense": "52800000", "operatingIncome": "633100000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "639100000" }, "balance": { "totalDebt": "871800000", "totalAssets": "6414700000", "longTermDebt": "488100000", "shortTermDebt": "336600000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "245291376", "totalCurrentAssets": "1446400000", "totalShareholderEquity": "3660900000", "totalCurrentLiabilities": "1045600000", "cashAndShortTermInvestments": "951100000" }, "cashflow": { "freeCashFlow": "591000000", "dividendsPaid": "-166600000", "issuanceOfDebt": "50000000", "issuanceOfStock": "26100000", "repaymentOfDebt": "-50000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1017100000", "repurchaseOfStock": "-128100000", "capitalExpenditures": "-426100000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+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": -129900000, "share_repurchases": null, "shares_issued": 209800000, "net_debt_issued": null }, "complete_fields": { "id": 393315, "ticker_id": 27766, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+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": "-129900000", "issuanceOfDebt": null, "issuanceOfStock": "209800000", "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": -129900000, "share_repurchases": null, "shares_issued": 209800000, "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": "-129900000", "issuanceOfDebt": null, "issuanceOfStock": "209800000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "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": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "income_statement": { "revenue": 1349000000, "cost_of_revenue": 582400000, "gross_profit": 766600000, "ebit": 723100000, "ebitda": 876200000, "pretax_income": null, "tax_provision": null, "net_income": 353900000, "net_income_to_common": 353900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1089500000, "total_current_assets": 1845700000, "total_assets": 6263000000, "short_term_debt": 41800000, "long_term_debt": 638200000, "total_debt": 765100000, "total_liabilities": null, "total_equity": 3353600000, "shares_outstanding": 241715497, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 737400000, "capital_expenditure": -125600000, "free_cash_flow": 611800000, "dividends_paid": null, "share_repurchases": -27000000, "shares_issued": null, "net_debt_issued": 74600000 }, "complete_fields": { "id": 393304, "ticker_id": 27766, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "876200000", "netIncome": "353900000", "grossProfit": "766600000", "totalRevenue": "1349000000", "costOfRevenue": "582400000", "interestExpense": "15200000", "operatingIncome": "723100000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "154100000" }, "balance": { "totalDebt": "765100000", "totalAssets": "6263000000", "longTermDebt": "638200000", "shortTermDebt": "41800000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "241715497", "totalCurrentAssets": "1845700000", "totalShareholderEquity": "3353600000", "totalCurrentLiabilities": "1148800000", "cashAndShortTermInvestments": "1089500000" }, "cashflow": { "freeCashFlow": "611800000", "dividendsPaid": null, "issuanceOfDebt": "85600000", "issuanceOfStock": null, "repaymentOfDebt": "-11000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "737400000", "repurchaseOfStock": "-27000000", "capitalExpenditures": "-125600000" } }, "revenue": 1349000000, "cost_of_revenue": 582400000, "gross_profit": 766600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 723100000, "depreciation_amortisation": 154100000, "ebitda": 876200000, "interest_expense": 15200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 353900000, "net_income_continuing_ops": null, "net_income_to_common": 353900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1089500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1845700000, "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": 6263000000, "short_term_debt": 41800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1148800000, "long_term_debt": 638200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 765100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3353600000, "shares_outstanding": 241715497, "operating_cash_flow": 737400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -125600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -27000000, "shares_issued": null, "net_debt_issued": 74600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 611800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "876200000", "netIncome": "353900000", "grossProfit": "766600000", "totalRevenue": "1349000000", "costOfRevenue": "582400000", "interestExpense": "15200000", "operatingIncome": "723100000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "154100000" }, "balance": { "totalDebt": "765100000", "totalAssets": "6263000000", "longTermDebt": "638200000", "shortTermDebt": "41800000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "241715497", "totalCurrentAssets": "1845700000", "totalShareholderEquity": "3353600000", "totalCurrentLiabilities": "1148800000", "cashAndShortTermInvestments": "1089500000" }, "cashflow": { "freeCashFlow": "611800000", "dividendsPaid": null, "issuanceOfDebt": "85600000", "issuanceOfStock": null, "repaymentOfDebt": "-11000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "737400000", "repurchaseOfStock": "-27000000", "capitalExpenditures": "-125600000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "income_statement": { "revenue": 1273900000, "cost_of_revenue": 618500000, "gross_profit": 655400000, "ebit": 553100000, "ebitda": 479300000, "pretax_income": null, "tax_provision": null, "net_income": 67900000, "net_income_to_common": 67900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 453300000, "total_current_assets": 1157200000, "total_assets": 5606800000, "short_term_debt": 42400000, "long_term_debt": 554500000, "total_debt": 685700000, "total_liabilities": null, "total_equity": 3034800000, "shares_outstanding": 240731005, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 609000000, "capital_expenditure": -129400000, "free_cash_flow": 479600000, "dividends_paid": null, "share_repurchases": -3300000, "shares_issued": null, "net_debt_issued": -67500000 }, "complete_fields": { "id": 393305, "ticker_id": 27766, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "479300000", "netIncome": "67900000", "grossProfit": "655400000", "totalRevenue": "1273900000", "costOfRevenue": "618500000", "interestExpense": "17400000", "operatingIncome": "553100000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "188400000" }, "balance": { "totalDebt": "685700000", "totalAssets": "5606800000", "longTermDebt": "554500000", "shortTermDebt": "42400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "240731005", "totalCurrentAssets": "1157200000", "totalShareholderEquity": "3034800000", "totalCurrentLiabilities": "1042900000", "cashAndShortTermInvestments": "453300000" }, "cashflow": { "freeCashFlow": "479600000", "dividendsPaid": null, "issuanceOfDebt": "136200000", "issuanceOfStock": null, "repaymentOfDebt": "-203700000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "609000000", "repurchaseOfStock": "-3300000", "capitalExpenditures": "-129400000" } }, "revenue": 1273900000, "cost_of_revenue": 618500000, "gross_profit": 655400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 553100000, "depreciation_amortisation": 188400000, "ebitda": 479300000, "interest_expense": 17400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 67900000, "net_income_continuing_ops": null, "net_income_to_common": 67900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 453300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1157200000, "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": 5606800000, "short_term_debt": 42400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1042900000, "long_term_debt": 554500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 685700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3034800000, "shares_outstanding": 240731005, "operating_cash_flow": 609000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -129400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -3300000, "shares_issued": null, "net_debt_issued": -67500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 479600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "479300000", "netIncome": "67900000", "grossProfit": "655400000", "totalRevenue": "1273900000", "costOfRevenue": "618500000", "interestExpense": "17400000", "operatingIncome": "553100000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "188400000" }, "balance": { "totalDebt": "685700000", "totalAssets": "5606800000", "longTermDebt": "554500000", "shortTermDebt": "42400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "240731005", "totalCurrentAssets": "1157200000", "totalShareholderEquity": "3034800000", "totalCurrentLiabilities": "1042900000", "cashAndShortTermInvestments": "453300000" }, "cashflow": { "freeCashFlow": "479600000", "dividendsPaid": null, "issuanceOfDebt": "136200000", "issuanceOfStock": null, "repaymentOfDebt": "-203700000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "609000000", "repurchaseOfStock": "-3300000", "capitalExpenditures": "-129400000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "income_statement": { "revenue": 910100000, "cost_of_revenue": 485300000, "gross_profit": 424800000, "ebit": 388400000, "ebitda": 463600000, "pretax_income": null, "tax_provision": null, "net_income": 167300000, "net_income_to_common": 167300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262200000, "total_current_assets": 931700000, "total_assets": 5559000000, "short_term_debt": 138500000, "long_term_debt": 571900000, "total_debt": 803400000, "total_liabilities": null, "total_equity": 3095300000, "shares_outstanding": 240853404, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 308500000, "capital_expenditure": -140500000, "free_cash_flow": 168000000, "dividends_paid": null, "share_repurchases": -15600000, "shares_issued": null, "net_debt_issued": -424400000 }, "complete_fields": { "id": 393307, "ticker_id": 27766, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "463600000", "netIncome": "167300000", "grossProfit": "424800000", "totalRevenue": "910100000", "costOfRevenue": "485300000", "interestExpense": "18200000", "operatingIncome": "388400000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "134400000" }, "balance": { "totalDebt": "803400000", "totalAssets": "5559000000", "longTermDebt": "571900000", "shortTermDebt": "138500000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "240853404", "totalCurrentAssets": "931700000", "totalShareholderEquity": "3095300000", "totalCurrentLiabilities": "960100000", "cashAndShortTermInvestments": "262200000" }, "cashflow": { "freeCashFlow": "168000000", "dividendsPaid": null, "issuanceOfDebt": "98800000", "issuanceOfStock": null, "repaymentOfDebt": "-523200000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "308500000", "repurchaseOfStock": "-15600000", "capitalExpenditures": "-140500000" } }, "revenue": 910100000, "cost_of_revenue": 485300000, "gross_profit": 424800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 388400000, "depreciation_amortisation": 134400000, "ebitda": 463600000, "interest_expense": 18200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 167300000, "net_income_continuing_ops": null, "net_income_to_common": 167300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 931700000, "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": 5559000000, "short_term_debt": 138500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 960100000, "long_term_debt": 571900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 803400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3095300000, "shares_outstanding": 240853404, "operating_cash_flow": 308500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -140500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -15600000, "shares_issued": null, "net_debt_issued": -424400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 168000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "463600000", "netIncome": "167300000", "grossProfit": "424800000", "totalRevenue": "910100000", "costOfRevenue": "485300000", "interestExpense": "18200000", "operatingIncome": "388400000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "134400000" }, "balance": { "totalDebt": "803400000", "totalAssets": "5559000000", "longTermDebt": "571900000", "shortTermDebt": "138500000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "240853404", "totalCurrentAssets": "931700000", "totalShareholderEquity": "3095300000", "totalCurrentLiabilities": "960100000", "cashAndShortTermInvestments": "262200000" }, "cashflow": { "freeCashFlow": "168000000", "dividendsPaid": null, "issuanceOfDebt": "98800000", "issuanceOfStock": null, "repaymentOfDebt": "-523200000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "308500000", "repurchaseOfStock": "-15600000", "capitalExpenditures": "-140500000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "income_statement": { "revenue": 1008200000, "cost_of_revenue": 527200000, "gross_profit": 481000000, "ebit": 446700000, "ebitda": 595200000, "pretax_income": null, "tax_provision": null, "net_income": 270900000, "net_income_to_common": 270900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 640500000, "total_current_assets": 1245000000, "total_assets": 5830100000, "short_term_debt": 49400000, "long_term_debt": 1044400000, "total_debt": 1182700000, "total_liabilities": null, "total_equity": 2934900000, "shares_outstanding": 241221654, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 252000000, "capital_expenditure": -151900000, "free_cash_flow": 100100000, "dividends_paid": null, "share_repurchases": -28500000, "shares_issued": null, "net_debt_issued": -28000000 }, "complete_fields": { "id": 393308, "ticker_id": 27766, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "595200000", "netIncome": "270900000", "grossProfit": "481000000", "totalRevenue": "1008200000", "costOfRevenue": "527200000", "interestExpense": "30500000", "operatingIncome": "446700000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "150700000" }, "balance": { "totalDebt": "1182700000", "totalAssets": "5830100000", "longTermDebt": "1044400000", "shortTermDebt": "49400000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "241221654", "totalCurrentAssets": "1245000000", "totalShareholderEquity": "2934900000", "totalCurrentLiabilities": "982300000", "cashAndShortTermInvestments": "640500000" }, "cashflow": { "freeCashFlow": "100100000", "dividendsPaid": null, "issuanceOfDebt": "684800000", "issuanceOfStock": null, "repaymentOfDebt": "-712800000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "252000000", "repurchaseOfStock": "-28500000", "capitalExpenditures": "-151900000" } }, "revenue": 1008200000, "cost_of_revenue": 527200000, "gross_profit": 481000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 446700000, "depreciation_amortisation": 150700000, "ebitda": 595200000, "interest_expense": 30500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 270900000, "net_income_continuing_ops": null, "net_income_to_common": 270900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 640500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1245000000, "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": 5830100000, "short_term_debt": 49400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 982300000, "long_term_debt": 1044400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1182700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2934900000, "shares_outstanding": 241221654, "operating_cash_flow": 252000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -151900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -28500000, "shares_issued": null, "net_debt_issued": -28000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 100100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "595200000", "netIncome": "270900000", "grossProfit": "481000000", "totalRevenue": "1008200000", "costOfRevenue": "527200000", "interestExpense": "30500000", "operatingIncome": "446700000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "150700000" }, "balance": { "totalDebt": "1182700000", "totalAssets": "5830100000", "longTermDebt": "1044400000", "shortTermDebt": "49400000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "241221654", "totalCurrentAssets": "1245000000", "totalShareholderEquity": "2934900000", "totalCurrentLiabilities": "982300000", "cashAndShortTermInvestments": "640500000" }, "cashflow": { "freeCashFlow": "100100000", "dividendsPaid": null, "issuanceOfDebt": "684800000", "issuanceOfStock": null, "repaymentOfDebt": "-712800000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "252000000", "repurchaseOfStock": "-28500000", "capitalExpenditures": "-151900000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "income_statement": { "revenue": 1041800000, "cost_of_revenue": 509300000, "gross_profit": 532500000, "ebit": 482300000, "ebitda": 539200000, "pretax_income": null, "tax_provision": null, "net_income": 173200000, "net_income_to_common": 173200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 737200000, "total_current_assets": 1321000000, "total_assets": 5817100000, "short_term_debt": 40000000, "long_term_debt": 1075100000, "total_debt": 1161700000, "total_liabilities": null, "total_equity": 2851900000, "shares_outstanding": 242231548, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 494200000, "capital_expenditure": -110600000, "free_cash_flow": 383600000, "dividends_paid": 0, "share_repurchases": -41700000, "shares_issued": null, "net_debt_issued": -6600000 }, "complete_fields": { "id": 393309, "ticker_id": 27766, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "539200000", "netIncome": "173200000", "grossProfit": "532500000", "totalRevenue": "1041800000", "costOfRevenue": "509300000", "interestExpense": "19600000", "operatingIncome": "482300000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "174600000" }, "balance": { "totalDebt": "1161700000", "totalAssets": "5817100000", "longTermDebt": "1075100000", "shortTermDebt": "40000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "242231548", "totalCurrentAssets": "1321000000", "totalShareholderEquity": "2851900000", "totalCurrentLiabilities": "906600000", "cashAndShortTermInvestments": "737200000" }, "cashflow": { "freeCashFlow": "383600000", "dividendsPaid": "0", "issuanceOfDebt": "85000000", "issuanceOfStock": null, "repaymentOfDebt": "-91600000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "494200000", "repurchaseOfStock": "-41700000", "capitalExpenditures": "-110600000" } }, "revenue": 1041800000, "cost_of_revenue": 509300000, "gross_profit": 532500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 482300000, "depreciation_amortisation": 174600000, "ebitda": 539200000, "interest_expense": 19600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 173200000, "net_income_continuing_ops": null, "net_income_to_common": 173200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 737200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1321000000, "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": 5817100000, "short_term_debt": 40000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 906600000, "long_term_debt": 1075100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1161700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2851900000, "shares_outstanding": 242231548, "operating_cash_flow": 494200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -110600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -41700000, "shares_issued": null, "net_debt_issued": -6600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 383600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "539200000", "netIncome": "173200000", "grossProfit": "532500000", "totalRevenue": "1041800000", "costOfRevenue": "509300000", "interestExpense": "19600000", "operatingIncome": "482300000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "174600000" }, "balance": { "totalDebt": "1161700000", "totalAssets": "5817100000", "longTermDebt": "1075100000", "shortTermDebt": "40000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "242231548", "totalCurrentAssets": "1321000000", "totalShareholderEquity": "2851900000", "totalCurrentLiabilities": "906600000", "cashAndShortTermInvestments": "737200000" }, "cashflow": { "freeCashFlow": "383600000", "dividendsPaid": "0", "issuanceOfDebt": "85000000", "issuanceOfStock": null, "repaymentOfDebt": "-91600000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "494200000", "repurchaseOfStock": "-41700000", "capitalExpenditures": "-110600000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+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": 0, "net_debt_issued": null }, "complete_fields": { "id": 393310, "ticker_id": 27766, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "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": 0, "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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+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": 0, "net_debt_issued": null }, "complete_fields": { "id": 393312, "ticker_id": 27766, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:46:55.468203+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "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": 0, "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": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "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" ] } } }