{ "ticker": { "uuid": "ea66aa96-3fcc-4e1d-b6ac-b8fc131ef12f", "symbol": "DCH", "name": "Dauch Corporation", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/ea66aa96-3fcc-4e1d-b6ac-b8fc131ef12f/", "api_url": "https://sharemaestro.com/factors/api/tickers/ea66aa96-3fcc-4e1d-b6ac-b8fc131ef12f/" }, "ticker_metadata": { "id": 27553, "uuid": "ea66aa96-3fcc-4e1d-b6ac-b8fc131ef12f", "symbol": "DCH", "name": "Dauch Corporation", "asset_type": "equity", "market_cap": 1186833664, "stock_exchange_id": 19, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "Dauch Corporation, together with its subsidiaries, designs, engineers, and manufactures driveline and metal forming technologies that supports electric, hybrid, and internal combustion vehicles. It operates through two segments, Driveline and Metal Forming segments. The Driveline segment offers front and rear axles, driveshafts, differential assemblies, clutch modules, balance shaft systems, disconnecting driveline technology, and electric and hybrid driveline products and systems for light trucks, sport utility vehicles, crossover vehicles, passenger cars, and commercial vehicles. The Metal Forming segment provides range of products, such as engine, transmission, driveline, and safety-critical components for traditional internal combustion engine and electric vehicle architectures, including light vehicles, commercial vehicles, and off-highway vehicles, as well as products for industrial markets. It operates in North America, Asia, Europe, and South America. Dauch Corporation was formerly known as American Axle & Manufacturing Holdings, Inc. and changed its name to Dauch Corporation in January 2026. The company was founded in 1994 and is headquartered in Detroit, Michigan.", "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": "ea66aa96-3fcc-4e1d-b6ac-b8fc131ef12f", "symbol": "DCH", "name": "Dauch Corporation", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/ea66aa96-3fcc-4e1d-b6ac-b8fc131ef12f/", "api_url": "https://sharemaestro.com/factors/api/tickers/ea66aa96-3fcc-4e1d-b6ac-b8fc131ef12f/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.71, "value": 0.59, "quality": 0.58, "momentum": 0.59, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 474, "market_cap": 112243200000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0055, "shareholder_yield": 0.0001, "roe": -0.0848, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 0.532 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:03.837152+00:00", "batch_id": "" }, "size": { "price_close": 474, "market_cap": 112243200000, "market_cap_usd": 112243200000, "enterprise_value": 116576900000, "shares_outstanding": 236800000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 74.9137, "ptbv_ratio": 74.9137, "ps_ratio": 16.4959, "pcf_ratio": 385.3182, "pfcf_ratio": -21177.9623, "ev_ebitda": 182.8084, "ev_ebit": 492.9256, "ev_sales": 17.1328, "ev_fcf": -21995.6415, "earnings_yield": null, "fcf_yield": -0.0, "price_to_sales": 16.4959, "price_to_book": 74.9137, "price_to_cashflow": 385.3182, "ebitda_to_ev": 0.0055, "sales_yield": 0.0584 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0001, "shareholder_yield": 0.0001, "debt_paydown_yield": 0, "total_yield": 0.0001 }, "quality": { "gross_margin": 0.1111, "operating_margin": 0.0348, "net_margin": -0.0187, "ebitda_margin": 0.0937, "fcf_margin": -0.0008, "roe": -0.0848, "roa": -0.0113, "roic": 0.0304, "roc_greenblatt": null, "asset_turnover": 0.6036, "cash_conversion": 0.0417, "accruals_ratio": -0.0371, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 2.5112, "revenue_stability_5y": 0.0277, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0671, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 6.7958, "debt_to_assets": 0.4739, "interest_coverage": 0.9544, "current_ratio": 1.3961, "quick_ratio": 1.3961, "net_debt": 4333700000, "local_beta": null, "volatility_252d": 0.532, "volatility_60d": 0.4382, "max_drawdown_12m": -0.3541, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": -0.0471, "revenue_growth_3y_cagr": 0.002, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2692, "book_value_growth_1y": 0.1265, "revenue_growth": -0.0471, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0125, "price_return_3m": 0.134, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.223, "distance_from_52w_low": 0.203, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 6804300000, "gross_profit_ttm": 756000000, "ebit_ttm": 236500000, "ebitda_ttm": 637700000, "net_income_ttm": -127100000, "eps_diluted_ttm": -0.5367, "operating_cash_flow_ttm": 291300000, "capital_expenditure_ttm": -296600000, "fcf_ttm": -5300000, "dividends_paid_ttm": null, "share_repurchases_ttm": -6300000, "shares_issued_ttm": null, "interest_expense_ttm": 247800000, "cash_and_equivalents": 1008200000, "total_current_assets": 3891700000, "total_current_liabilities": 2787600000, "net_ppe": null, "total_assets": 11272100000, "total_debt": 5341900000, "total_equity": 1498300000, "net_working_capital": 106300000, "book_value_per_share": 6.3273, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.3273 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 41, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 36, "vc1_composite": 41, "vc2_composite": 42, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 29, "quality_value_composite": 0.585, "os_score": 0.71, "value_percentile": 0.59, "quality_percentile": 0.58, "momentum_percentile": 0.59, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 42, "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": 8558, "ticker_id": 27553, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:03.837152+00:00", "batch_id": "", "os_score_delta": null, "price_close": 474, "market_cap": 112243200000, "market_cap_usd": 112243200000, "enterprise_value": 116576900000, "shares_outstanding": 236800000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 74.9137022, "ptbv_ratio": 74.9137022, "ps_ratio": 16.4959217, "pcf_ratio": 385.31822863, "pfcf_ratio": -21177.96226415, "ev_ebitda": 182.80837384, "ev_ebit": 492.9255814, "ev_sales": 17.13282777, "ev_fcf": -21995.64150943, "earnings_yield": null, "fcf_yield": -4.546e-05, "dividend_yield": 0, "buyback_yield": 5.613e-05, "shareholder_yield": 5.613e-05, "debt_paydown_yield": 0, "total_yield": 5.613e-05, "gross_margin": 0.11110621, "operating_margin": 0.03475743, "net_margin": -0.01867936, "ebitda_margin": 0.09372015, "fcf_margin": -0.00077892, "roe": -0.08482947, "roa": -0.01127563, "roic": 0.03041409, "roc_greenblatt": null, "asset_turnover": 0.60364085, "cash_conversion": 0.04169945, "accruals_ratio": -0.03711819, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.79582876, "debt_to_assets": 0.4739046, "interest_coverage": 0.95439871, "current_ratio": 1.39607548, "quick_ratio": 1.39607548, "net_debt": 4333700000, "revenue_growth_1y": -0.04705383, "revenue_growth_3y_cagr": 0.00196658, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.26921194, "book_value_growth_1y": 0.12648526, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 2.511235, "revenue_stability_5y": 0.027652, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0125, "price_return_3m": 0.13397129, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.22295082, "distance_from_52w_low": 0.20304569, "relative_strength": null, "local_beta": null, "volatility_252d": 0.532005, "volatility_60d": 0.438151, "max_drawdown_12m": -0.35409836, "revenue_ttm": 6804300000, "gross_profit_ttm": 756000000, "ebit_ttm": 236500000, "ebitda_ttm": 637700000, "net_income_ttm": -127100000, "eps_diluted_ttm": -0.53673986, "operating_cash_flow_ttm": 291300000, "capital_expenditure_ttm": -296600000, "fcf_ttm": -5300000, "dividends_paid_ttm": null, "share_repurchases_ttm": -6300000, "shares_issued_ttm": null, "interest_expense_ttm": 247800000, "cash_and_equivalents": 1008200000, "total_current_assets": 3891700000, "total_current_liabilities": 2787600000, "net_ppe": null, "total_assets": 11272100000, "total_debt": 5341900000, "total_equity": 1498300000, "net_working_capital": 106300000, "book_value_per_share": 6.32728041, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.32728041, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 41, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 36, "vc1_composite": 41, "vc2_composite": 42, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 42, "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": 474, "os": 0.71, "value": 0.59, "quality": 0.58, "momentum": 0.59, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0001, "roe": -0.0848, "momentum_12_1": null, "complete_fields": { "id": 8558, "ticker_id": 27553, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:03.837152+00:00", "batch_id": "", "os_score_delta": null, "price_close": 474, "market_cap": 112243200000, "market_cap_usd": 112243200000, "enterprise_value": 116576900000, "shares_outstanding": 236800000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 74.9137022, "ptbv_ratio": 74.9137022, "ps_ratio": 16.4959217, "pcf_ratio": 385.31822863, "pfcf_ratio": -21177.96226415, "ev_ebitda": 182.80837384, "ev_ebit": 492.9255814, "ev_sales": 17.13282777, "ev_fcf": -21995.64150943, "earnings_yield": null, "fcf_yield": -4.546e-05, "dividend_yield": 0, "buyback_yield": 5.613e-05, "shareholder_yield": 5.613e-05, "debt_paydown_yield": 0, "total_yield": 5.613e-05, "gross_margin": 0.11110621, "operating_margin": 0.03475743, "net_margin": -0.01867936, "ebitda_margin": 0.09372015, "fcf_margin": -0.00077892, "roe": -0.08482947, "roa": -0.01127563, "roic": 0.03041409, "roc_greenblatt": null, "asset_turnover": 0.60364085, "cash_conversion": 0.04169945, "accruals_ratio": -0.03711819, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.79582876, "debt_to_assets": 0.4739046, "interest_coverage": 0.95439871, "current_ratio": 1.39607548, "quick_ratio": 1.39607548, "net_debt": 4333700000, "revenue_growth_1y": -0.04705383, "revenue_growth_3y_cagr": 0.00196658, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.26921194, "book_value_growth_1y": 0.12648526, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 2.511235, "revenue_stability_5y": 0.027652, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0125, "price_return_3m": 0.13397129, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.22295082, "distance_from_52w_low": 0.20304569, "relative_strength": null, "local_beta": null, "volatility_252d": 0.532005, "volatility_60d": 0.438151, "max_drawdown_12m": -0.35409836, "revenue_ttm": 6804300000, "gross_profit_ttm": 756000000, "ebit_ttm": 236500000, "ebitda_ttm": 637700000, "net_income_ttm": -127100000, "eps_diluted_ttm": -0.53673986, "operating_cash_flow_ttm": 291300000, "capital_expenditure_ttm": -296600000, "fcf_ttm": -5300000, "dividends_paid_ttm": null, "share_repurchases_ttm": -6300000, "shares_issued_ttm": null, "interest_expense_ttm": 247800000, "cash_and_equivalents": 1008200000, "total_current_assets": 3891700000, "total_current_liabilities": 2787600000, "net_ppe": null, "total_assets": 11272100000, "total_debt": 5341900000, "total_equity": 1498300000, "net_working_capital": 106300000, "book_value_per_share": 6.32728041, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.32728041, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 41, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 36, "vc1_composite": 41, "vc2_composite": 42, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 42, "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": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "income_statement": { "revenue": 5836700000, "cost_of_revenue": 5132200000, "gross_profit": 704500000, "ebit": 233700000, "ebitda": 662100000, "pretax_income": null, "tax_provision": null, "net_income": -19700000, "net_income_to_common": -19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 10400000, "long_term_debt": 4039100000, "total_debt": 4174300000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 118696421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 411600000, "capital_expenditure": -262300000, "free_cash_flow": 149300000, "dividends_paid": null, "share_repurchases": -2800000, "shares_issued": null, "net_debt_issued": 1431900000 }, "complete_fields": { "id": 392989, "ticker_id": 27553, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "662100000", "netIncome": "-19700000", "grossProfit": "704500000", "totalRevenue": "5836700000", "costOfRevenue": "5132200000", "interestExpense": "201100000", "operatingIncome": "233700000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "459500000" }, "balance": { "totalDebt": "4174300000", "totalAssets": "6670200000", "longTermDebt": "4039100000", "shortTermDebt": "10400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "118696421", "totalCurrentAssets": "3635000000", "totalShareholderEquity": "640000000", "totalCurrentLiabilities": "1234000000", "cashAndShortTermInvestments": "708900000" }, "cashflow": { "freeCashFlow": "149300000", "dividendsPaid": null, "issuanceOfDebt": "2108700000", "issuanceOfStock": null, "repaymentOfDebt": "-676800000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "411600000", "repurchaseOfStock": "-2800000", "capitalExpenditures": "-262300000" } }, "revenue": 5836700000, "cost_of_revenue": 5132200000, "gross_profit": 704500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233700000, "depreciation_amortisation": 459500000, "ebitda": 662100000, "interest_expense": 201100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -19700000, "net_income_continuing_ops": null, "net_income_to_common": -19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 708900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3635000000, "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": 6670200000, "short_term_debt": 10400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1234000000, "long_term_debt": 4039100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4174300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 640000000, "shares_outstanding": 118696421, "operating_cash_flow": 411600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -262300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -2800000, "shares_issued": null, "net_debt_issued": 1431900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 149300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "662100000", "netIncome": "-19700000", "grossProfit": "704500000", "totalRevenue": "5836700000", "costOfRevenue": "5132200000", "interestExpense": "201100000", "operatingIncome": "233700000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "459500000" }, "balance": { "totalDebt": "4174300000", "totalAssets": "6670200000", "longTermDebt": "4039100000", "shortTermDebt": "10400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "118696421", "totalCurrentAssets": "3635000000", "totalShareholderEquity": "640000000", "totalCurrentLiabilities": "1234000000", "cashAndShortTermInvestments": "708900000" }, "cashflow": { "freeCashFlow": "149300000", "dividendsPaid": null, "issuanceOfDebt": "2108700000", "issuanceOfStock": null, "repaymentOfDebt": "-676800000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "411600000", "repurchaseOfStock": "-2800000", "capitalExpenditures": "-262300000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "income_statement": { "revenue": 6124900000, "cost_of_revenue": 5383500000, "gross_profit": 741400000, "ebit": 271400000, "ebitda": 718500000, "pretax_income": null, "tax_provision": null, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552900000, "total_current_assets": 1914800000, "total_assets": 5059900000, "short_term_debt": 47900000, "long_term_debt": 2576900000, "total_debt": 2737500000, "total_liabilities": null, "total_equity": 562800000, "shares_outstanding": 117581028, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 455400000, "capital_expenditure": -251100000, "free_cash_flow": 204300000, "dividends_paid": null, "share_repurchases": -2800000, "shares_issued": null, "net_debt_issued": -148400000 }, "complete_fields": { "id": 392994, "ticker_id": 27553, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "718500000", "netIncome": "35000000", "grossProfit": "741400000", "totalRevenue": "6124900000", "costOfRevenue": "5383500000", "interestExpense": "186000000", "operatingIncome": "271400000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "469700000" }, "balance": { "totalDebt": "2737500000", "totalAssets": "5059900000", "longTermDebt": "2576900000", "shortTermDebt": "47900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "117581028", "totalCurrentAssets": "1914800000", "totalShareholderEquity": "562800000", "totalCurrentLiabilities": "1175200000", "cashAndShortTermInvestments": "552900000" }, "cashflow": { "freeCashFlow": "204300000", "dividendsPaid": null, "issuanceOfDebt": "7000000", "issuanceOfStock": null, "repaymentOfDebt": "-155400000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "455400000", "repurchaseOfStock": "-2800000", "capitalExpenditures": "-251100000" } }, "revenue": 6124900000, "cost_of_revenue": 5383500000, "gross_profit": 741400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271400000, "depreciation_amortisation": 469700000, "ebitda": 718500000, "interest_expense": 186000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 35000000, "net_income_continuing_ops": null, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1914800000, "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": 5059900000, "short_term_debt": 47900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1175200000, "long_term_debt": 2576900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2737500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 562800000, "shares_outstanding": 117581028, "operating_cash_flow": 455400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -251100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -2800000, "shares_issued": null, "net_debt_issued": -148400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 204300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "718500000", "netIncome": "35000000", "grossProfit": "741400000", "totalRevenue": "6124900000", "costOfRevenue": "5383500000", "interestExpense": "186000000", "operatingIncome": "271400000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "469700000" }, "balance": { "totalDebt": "2737500000", "totalAssets": "5059900000", "longTermDebt": "2576900000", "shortTermDebt": "47900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "117581028", "totalCurrentAssets": "1914800000", "totalShareholderEquity": "562800000", "totalCurrentLiabilities": "1175200000", "cashAndShortTermInvestments": "552900000" }, "cashflow": { "freeCashFlow": "204300000", "dividendsPaid": null, "issuanceOfDebt": "7000000", "issuanceOfStock": null, "repaymentOfDebt": "-155400000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "455400000", "repurchaseOfStock": "-2800000", "capitalExpenditures": "-251100000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "income_statement": { "revenue": 6079500000, "cost_of_revenue": 5455200000, "gross_profit": 624300000, "ebit": 171800000, "ebitda": 664400000, "pretax_income": null, "tax_provision": null, "net_income": -33600000, "net_income_to_common": -33600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519900000, "total_current_assets": 2006600000, "total_assets": 5356300000, "short_term_debt": 17000000, "long_term_debt": 2751900000, "total_debt": 2886300000, "total_liabilities": null, "total_equity": 604900000, "shares_outstanding": 117100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 396100000, "capital_expenditure": -196700000, "free_cash_flow": 199400000, "dividends_paid": null, "share_repurchases": -14700000, "shares_issued": null, "net_debt_issued": -174000000 }, "complete_fields": { "id": 392996, "ticker_id": 27553, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "664400000", "netIncome": "-33600000", "grossProfit": "624300000", "totalRevenue": "6079500000", "costOfRevenue": "5455200000", "interestExpense": "201700000", "operatingIncome": "171800000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "487200000" }, "balance": { "totalDebt": "2886300000", "totalAssets": "5356300000", "longTermDebt": "2751900000", "shortTermDebt": "17000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "117100000", "totalCurrentAssets": "2006600000", "totalShareholderEquity": "604900000", "totalCurrentLiabilities": "1201600000", "cashAndShortTermInvestments": "519900000" }, "cashflow": { "freeCashFlow": "199400000", "dividendsPaid": null, "issuanceOfDebt": "35800000", "issuanceOfStock": null, "repaymentOfDebt": "-209800000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "396100000", "repurchaseOfStock": "-14700000", "capitalExpenditures": "-196700000" } }, "revenue": 6079500000, "cost_of_revenue": 5455200000, "gross_profit": 624300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171800000, "depreciation_amortisation": 487200000, "ebitda": 664400000, "interest_expense": 201700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -33600000, "net_income_continuing_ops": null, "net_income_to_common": -33600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 519900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2006600000, "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": 5356300000, "short_term_debt": 17000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1201600000, "long_term_debt": 2751900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2886300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 604900000, "shares_outstanding": 117100000, "operating_cash_flow": 396100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -196700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -14700000, "shares_issued": null, "net_debt_issued": -174000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 199400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "664400000", "netIncome": "-33600000", "grossProfit": "624300000", "totalRevenue": "6079500000", "costOfRevenue": "5455200000", "interestExpense": "201700000", "operatingIncome": "171800000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "487200000" }, "balance": { "totalDebt": "2886300000", "totalAssets": "5356300000", "longTermDebt": "2751900000", "shortTermDebt": "17000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "117100000", "totalCurrentAssets": "2006600000", "totalShareholderEquity": "604900000", "totalCurrentLiabilities": "1201600000", "cashAndShortTermInvestments": "519900000" }, "cashflow": { "freeCashFlow": "199400000", "dividendsPaid": null, "issuanceOfDebt": "35800000", "issuanceOfStock": null, "repaymentOfDebt": "-209800000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "396100000", "repurchaseOfStock": "-14700000", "capitalExpenditures": "-196700000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "income_statement": { "revenue": 5802400000, "cost_of_revenue": 5097500000, "gross_profit": 704900000, "ebit": 274100000, "ebitda": 732900000, "pretax_income": null, "tax_provision": null, "net_income": 64300000, "net_income_to_common": 64300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511500000, "total_current_assets": 1993400000, "total_assets": 5469400000, "short_term_debt": 75900000, "long_term_debt": 2845100000, "total_debt": 3029300000, "total_liabilities": null, "total_equity": 627300000, "shares_outstanding": 114600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 448900000, "capital_expenditure": -175400000, "free_cash_flow": 273500000, "dividends_paid": null, "share_repurchases": -1900000, "shares_issued": null, "net_debt_issued": -185400000 }, "complete_fields": { "id": 392997, "ticker_id": 27553, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "732900000", "netIncome": "64300000", "grossProfit": "704900000", "totalRevenue": "5802400000", "costOfRevenue": "5097500000", "interestExpense": "174500000", "operatingIncome": "274100000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "492100000" }, "balance": { "totalDebt": "3029300000", "totalAssets": "5469400000", "longTermDebt": "2845100000", "shortTermDebt": "75900000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "114600000", "totalCurrentAssets": "1993400000", "totalShareholderEquity": "627300000", "totalCurrentLiabilities": "1199300000", "cashAndShortTermInvestments": "511500000" }, "cashflow": { "freeCashFlow": "273500000", "dividendsPaid": null, "issuanceOfDebt": "272900000", "issuanceOfStock": null, "repaymentOfDebt": "-458300000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "448900000", "repurchaseOfStock": "-1900000", "capitalExpenditures": "-175400000" } }, "revenue": 5802400000, "cost_of_revenue": 5097500000, "gross_profit": 704900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274100000, "depreciation_amortisation": 492100000, "ebitda": 732900000, "interest_expense": 174500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 64300000, "net_income_continuing_ops": null, "net_income_to_common": 64300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 511500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1993400000, "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": 5469400000, "short_term_debt": 75900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1199300000, "long_term_debt": 2845100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3029300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 627300000, "shares_outstanding": 114600000, "operating_cash_flow": 448900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -175400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1900000, "shares_issued": null, "net_debt_issued": -185400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 273500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "732900000", "netIncome": "64300000", "grossProfit": "704900000", "totalRevenue": "5802400000", "costOfRevenue": "5097500000", "interestExpense": "174500000", "operatingIncome": "274100000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "492100000" }, "balance": { "totalDebt": "3029300000", "totalAssets": "5469400000", "longTermDebt": "2845100000", "shortTermDebt": "75900000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "114600000", "totalCurrentAssets": "1993400000", "totalShareholderEquity": "627300000", "totalCurrentLiabilities": "1199300000", "cashAndShortTermInvestments": "511500000" }, "cashflow": { "freeCashFlow": "273500000", "dividendsPaid": null, "issuanceOfDebt": "272900000", "issuanceOfStock": null, "repaymentOfDebt": "-458300000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "448900000", "repurchaseOfStock": "-1900000", "capitalExpenditures": "-175400000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 392998, "ticker_id": 27553, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "income_statement": { "revenue": 2378900000, "cost_of_revenue": 2153500000, "gross_profit": 225400000, "ebit": 65200000, "ebitda": 151800000, "pretax_income": null, "tax_provision": null, "net_income": -100300000, "net_income_to_common": -100300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1008200000, "total_current_assets": 3891700000, "total_assets": 11272100000, "short_term_debt": null, "long_term_debt": 5156700000, "total_debt": 5341900000, "total_liabilities": null, "total_equity": 1498300000, "shares_outstanding": 236800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64400000, "capital_expenditure": -103600000, "free_cash_flow": -168000000, "dividends_paid": null, "share_repurchases": -6200000, "shares_issued": null, "net_debt_issued": -690100000 }, "complete_fields": { "id": 392987, "ticker_id": 27553, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "151800000", "netIncome": "-100300000", "grossProfit": "225400000", "totalRevenue": "2378900000", "costOfRevenue": "2153500000", "interestExpense": "89600000", "operatingIncome": "65200000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "181800000" }, "balance": { "totalDebt": "5341900000", "totalAssets": "11272100000", "longTermDebt": "5156700000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "236800000", "totalCurrentAssets": "3891700000", "totalShareholderEquity": "1498300000", "totalCurrentLiabilities": "2787600000", "cashAndShortTermInvestments": "1008200000" }, "cashflow": { "freeCashFlow": "-168000000", "dividendsPaid": null, "issuanceOfDebt": "835000000", "issuanceOfStock": null, "repaymentOfDebt": "-1525100000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-64400000", "repurchaseOfStock": "-6200000", "capitalExpenditures": "-103600000" } }, "revenue": 2378900000, "cost_of_revenue": 2153500000, "gross_profit": 225400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65200000, "depreciation_amortisation": 181800000, "ebitda": 151800000, "interest_expense": 89600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -100300000, "net_income_continuing_ops": null, "net_income_to_common": -100300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1008200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3891700000, "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": 11272100000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2787600000, "long_term_debt": 5156700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5341900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1498300000, "shares_outstanding": 236800000, "operating_cash_flow": -64400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -103600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -6200000, "shares_issued": null, "net_debt_issued": -690100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -168000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "151800000", "netIncome": "-100300000", "grossProfit": "225400000", "totalRevenue": "2378900000", "costOfRevenue": "2153500000", "interestExpense": "89600000", "operatingIncome": "65200000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "181800000" }, "balance": { "totalDebt": "5341900000", "totalAssets": "11272100000", "longTermDebt": "5156700000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "236800000", "totalCurrentAssets": "3891700000", "totalShareholderEquity": "1498300000", "totalCurrentLiabilities": "2787600000", "cashAndShortTermInvestments": "1008200000" }, "cashflow": { "freeCashFlow": "-168000000", "dividendsPaid": null, "issuanceOfDebt": "835000000", "issuanceOfStock": null, "repaymentOfDebt": "-1525100000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-64400000", "repurchaseOfStock": "-6200000", "capitalExpenditures": "-103600000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "income_statement": { "revenue": 1383900000, "cost_of_revenue": 1243000000, "gross_profit": 140900000, "ebit": 22000000, "ebitda": 104600000, "pretax_income": null, "tax_provision": null, "net_income": -75300000, "net_income_to_common": -75300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 10400000, "long_term_debt": 4039100000, "total_debt": 4174300000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 118696421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 120500000, "capital_expenditure": -71600000, "free_cash_flow": 48900000, "dividends_paid": null, "share_repurchases": -100000, "shares_issued": null, "net_debt_issued": 1437900000 }, "complete_fields": { "id": 392988, "ticker_id": 27553, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "104600000", "netIncome": "-75300000", "grossProfit": "140900000", "totalRevenue": "1383900000", "costOfRevenue": "1243000000", "interestExpense": "72400000", "operatingIncome": "22000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "117500000" }, "balance": { "totalDebt": "4174300000", "totalAssets": "6670200000", "longTermDebt": "4039100000", "shortTermDebt": "10400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "118696421", "totalCurrentAssets": "3635000000", "totalShareholderEquity": "640000000", "totalCurrentLiabilities": "1234000000", "cashAndShortTermInvestments": "708900000" }, "cashflow": { "freeCashFlow": "48900000", "dividendsPaid": null, "issuanceOfDebt": "2100000000", "issuanceOfStock": null, "repaymentOfDebt": "-662100000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "120500000", "repurchaseOfStock": "-100000", "capitalExpenditures": "-71600000" } }, "revenue": 1383900000, "cost_of_revenue": 1243000000, "gross_profit": 140900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22000000, "depreciation_amortisation": 117500000, "ebitda": 104600000, "interest_expense": 72400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -75300000, "net_income_continuing_ops": null, "net_income_to_common": -75300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 708900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3635000000, "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": 6670200000, "short_term_debt": 10400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1234000000, "long_term_debt": 4039100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4174300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 640000000, "shares_outstanding": 118696421, "operating_cash_flow": 120500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -71600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -100000, "shares_issued": null, "net_debt_issued": 1437900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 48900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "104600000", "netIncome": "-75300000", "grossProfit": "140900000", "totalRevenue": "1383900000", "costOfRevenue": "1243000000", "interestExpense": "72400000", "operatingIncome": "22000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "117500000" }, "balance": { "totalDebt": "4174300000", "totalAssets": "6670200000", "longTermDebt": "4039100000", "shortTermDebt": "10400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "118696421", "totalCurrentAssets": "3635000000", "totalShareholderEquity": "640000000", "totalCurrentLiabilities": "1234000000", "cashAndShortTermInvestments": "708900000" }, "cashflow": { "freeCashFlow": "48900000", "dividendsPaid": null, "issuanceOfDebt": "2100000000", "issuanceOfStock": null, "repaymentOfDebt": "-662100000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "120500000", "repurchaseOfStock": "-100000", "capitalExpenditures": "-71600000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "income_statement": { "revenue": 1505300000, "cost_of_revenue": 1316300000, "gross_profit": 189000000, "ebit": 69800000, "ebitda": 157300000, "pretax_income": null, "tax_provision": null, "net_income": 9200000, "net_income_to_common": 9200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 714100000, "total_current_assets": 2252000000, "total_assets": 5343200000, "short_term_debt": 22300000, "long_term_debt": 2594000000, "total_debt": 2722100000, "total_liabilities": null, "total_equity": 718400000, "shares_outstanding": 118700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 143300000, "capital_expenditure": -64100000, "free_cash_flow": 79200000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1000000 }, "complete_fields": { "id": 392990, "ticker_id": 27553, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "157300000", "netIncome": "9200000", "grossProfit": "189000000", "totalRevenue": "1505300000", "costOfRevenue": "1316300000", "interestExpense": "42700000", "operatingIncome": "69800000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "116300000" }, "balance": { "totalDebt": "2722100000", "totalAssets": "5343200000", "longTermDebt": "2594000000", "shortTermDebt": "22300000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "118700000", "totalCurrentAssets": "2252000000", "totalShareholderEquity": "718400000", "totalCurrentLiabilities": "1269400000", "cashAndShortTermInvestments": "714100000" }, "cashflow": { "freeCashFlow": "79200000", "dividendsPaid": null, "issuanceOfDebt": "6200000", "issuanceOfStock": null, "repaymentOfDebt": "-7200000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "143300000", "repurchaseOfStock": "0", "capitalExpenditures": "-64100000" } }, "revenue": 1505300000, "cost_of_revenue": 1316300000, "gross_profit": 189000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69800000, "depreciation_amortisation": 116300000, "ebitda": 157300000, "interest_expense": 42700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9200000, "net_income_continuing_ops": null, "net_income_to_common": 9200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 714100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2252000000, "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": 5343200000, "short_term_debt": 22300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1269400000, "long_term_debt": 2594000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2722100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 718400000, "shares_outstanding": 118700000, "operating_cash_flow": 143300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -64100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 79200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "157300000", "netIncome": "9200000", "grossProfit": "189000000", "totalRevenue": "1505300000", "costOfRevenue": "1316300000", "interestExpense": "42700000", "operatingIncome": "69800000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "116300000" }, "balance": { "totalDebt": "2722100000", "totalAssets": "5343200000", "longTermDebt": "2594000000", "shortTermDebt": "22300000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "118700000", "totalCurrentAssets": "2252000000", "totalShareholderEquity": "718400000", "totalCurrentLiabilities": "1269400000", "cashAndShortTermInvestments": "714100000" }, "cashflow": { "freeCashFlow": "79200000", "dividendsPaid": null, "issuanceOfDebt": "6200000", "issuanceOfStock": null, "repaymentOfDebt": "-7200000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "143300000", "repurchaseOfStock": "0", "capitalExpenditures": "-64100000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "income_statement": { "revenue": 1536200000, "cost_of_revenue": 1335500000, "gross_profit": 200700000, "ebit": 79500000, "ebitda": 224000000, "pretax_income": null, "tax_provision": null, "net_income": 39300000, "net_income_to_common": 39300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 586500000, "total_current_assets": 2171900000, "total_assets": 5273600000, "short_term_debt": 21900000, "long_term_debt": 2599800000, "total_debt": 2730500000, "total_liabilities": null, "total_equity": 673000000, "shares_outstanding": 118600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 91900000, "capital_expenditure": -57300000, "free_cash_flow": 34600000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -800000 }, "complete_fields": { "id": 392991, "ticker_id": 27553, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "224000000", "netIncome": "39300000", "grossProfit": "200700000", "totalRevenue": "1536200000", "costOfRevenue": "1335500000", "interestExpense": "43100000", "operatingIncome": "79500000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "113500000" }, "balance": { "totalDebt": "2730500000", "totalAssets": "5273600000", "longTermDebt": "2599800000", "shortTermDebt": "21900000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "118600000", "totalCurrentAssets": "2171900000", "totalShareholderEquity": "673000000", "totalCurrentLiabilities": "1227400000", "cashAndShortTermInvestments": "586500000" }, "cashflow": { "freeCashFlow": "34600000", "dividendsPaid": null, "issuanceOfDebt": "1200000", "issuanceOfStock": null, "repaymentOfDebt": "-2000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "91900000", "repurchaseOfStock": "0", "capitalExpenditures": "-57300000" } }, "revenue": 1536200000, "cost_of_revenue": 1335500000, "gross_profit": 200700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79500000, "depreciation_amortisation": 113500000, "ebitda": 224000000, "interest_expense": 43100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 39300000, "net_income_continuing_ops": null, "net_income_to_common": 39300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 586500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2171900000, "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": 5273600000, "short_term_debt": 21900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1227400000, "long_term_debt": 2599800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2730500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 673000000, "shares_outstanding": 118600000, "operating_cash_flow": 91900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -57300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 34600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "224000000", "netIncome": "39300000", "grossProfit": "200700000", "totalRevenue": "1536200000", "costOfRevenue": "1335500000", "interestExpense": "43100000", "operatingIncome": "79500000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "113500000" }, "balance": { "totalDebt": "2730500000", "totalAssets": "5273600000", "longTermDebt": "2599800000", "shortTermDebt": "21900000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "118600000", "totalCurrentAssets": "2171900000", "totalShareholderEquity": "673000000", "totalCurrentLiabilities": "1227400000", "cashAndShortTermInvestments": "586500000" }, "cashflow": { "freeCashFlow": "34600000", "dividendsPaid": null, "issuanceOfDebt": "1200000", "issuanceOfStock": null, "repaymentOfDebt": "-2000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "91900000", "repurchaseOfStock": "0", "capitalExpenditures": "-57300000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "income_statement": { "revenue": 1411300000, "cost_of_revenue": 1237400000, "gross_profit": 173900000, "ebit": 62400000, "ebitda": 176200000, "pretax_income": null, "tax_provision": null, "net_income": 7100000, "net_income_to_common": 7100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549200000, "total_current_assets": 2033000000, "total_assets": 5139400000, "short_term_debt": 10500000, "long_term_debt": 2609000000, "total_debt": 2730800000, "total_liabilities": null, "total_equity": 596300000, "shares_outstanding": 118300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55900000, "capital_expenditure": -69300000, "free_cash_flow": -13400000, "dividends_paid": null, "share_repurchases": -2700000, "shares_issued": null, "net_debt_issued": -4200000 }, "complete_fields": { "id": 392992, "ticker_id": 27553, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "176200000", "netIncome": "7100000", "grossProfit": "173900000", "totalRevenue": "1411300000", "costOfRevenue": "1237400000", "interestExpense": "42900000", "operatingIncome": "62400000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "112200000" }, "balance": { "totalDebt": "2730800000", "totalAssets": "5139400000", "longTermDebt": "2609000000", "shortTermDebt": "10500000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "118300000", "totalCurrentAssets": "2033000000", "totalShareholderEquity": "596300000", "totalCurrentLiabilities": "1184100000", "cashAndShortTermInvestments": "549200000" }, "cashflow": { "freeCashFlow": "-13400000", "dividendsPaid": null, "issuanceOfDebt": "1300000", "issuanceOfStock": null, "repaymentOfDebt": "-5500000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "55900000", "repurchaseOfStock": "-2700000", "capitalExpenditures": "-69300000" } }, "revenue": 1411300000, "cost_of_revenue": 1237400000, "gross_profit": 173900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62400000, "depreciation_amortisation": 112200000, "ebitda": 176200000, "interest_expense": 42900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7100000, "net_income_continuing_ops": null, "net_income_to_common": 7100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 549200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2033000000, "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": 5139400000, "short_term_debt": 10500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1184100000, "long_term_debt": 2609000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2730800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 596300000, "shares_outstanding": 118300000, "operating_cash_flow": 55900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -69300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -2700000, "shares_issued": null, "net_debt_issued": -4200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -13400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "176200000", "netIncome": "7100000", "grossProfit": "173900000", "totalRevenue": "1411300000", "costOfRevenue": "1237400000", "interestExpense": "42900000", "operatingIncome": "62400000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "112200000" }, "balance": { "totalDebt": "2730800000", "totalAssets": "5139400000", "longTermDebt": "2609000000", "shortTermDebt": "10500000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "118300000", "totalCurrentAssets": "2033000000", "totalShareholderEquity": "596300000", "totalCurrentLiabilities": "1184100000", "cashAndShortTermInvestments": "549200000" }, "cashflow": { "freeCashFlow": "-13400000", "dividendsPaid": null, "issuanceOfDebt": "1300000", "issuanceOfStock": null, "repaymentOfDebt": "-5500000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "55900000", "repurchaseOfStock": "-2700000", "capitalExpenditures": "-69300000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+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": 47900000, "long_term_debt": null, "total_debt": 47900000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 392993, "ticker_id": 27553, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+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": "47900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "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": 47900000, "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": 47900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "47900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "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": "2026-06-07T12:44:35.290952+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 392995, "ticker_id": 27553, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:35.290952+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": null, "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": 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": "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": null, "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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" ] } } }