British American Tobacco p.l.c. (BTI)
Every figure this model derived for BTI, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 551,000,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 3,827,000,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 12,684,000,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 14,524,000,000 | CurrentLiabilities |
2025-12-31 |
| equity | 46,033,000,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 1,658,000,000 | InterestExpense |
2025-12-31 |
| ocf | 6,342,000,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 25,610,000,000 | Revenue |
2025-12-31 |
| sbc | 90,000,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up BTI on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 49.33 |
| current ratio | 0.87 |
| current ratio reported | 0.87 |
| dilution pct | -1.17 |
| ebit cagr | -0.58 |
| ebit yoy | 265.39 |
| ev ebit | 13.29 |
| ev owner earnings | 23.31 |
| ev sales | 5.19 |
| fcf margin | 22.61 |
| interest cover | 6.03 |
| net debt ebitda | 2.8 |
| operating margin | 39.04 |
| owner earnings margin | 22.26 |
| revenue growth | -0.99 |
| revenue growth per share | 0.18 |
| roic | 9.73 |
| rule of 40 | 38.04 |
| sbc pct revenue | 0.35 |
Everything else this filing tags
372 more elements from BTI's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
OtherNoncurrentAssets | 125,957,000,000 | 2018-01-01 | 2 | GBP |
Assets | 109,290,000,000 | 2025-12-31 | 47 | GBP |
EquityAndLiabilities | 109,290,000,000 | 2025-12-31 | 47 | GBP |
NoncurrentAssets | 96,606,000,000 | 2025-12-31 | 47 | GBP |
IntangibleAssetsAndGoodwill | 86,934,000,000 | 2025-12-31 | 58 | GBP |
OtherNoncurrentLiabilities | 64,468,000,000 | 2018-01-01 | 2 | GBP |
Equity | 48,145,000,000 | 2025-12-31 | 77 | GBP |
NoncurrentLiabilities | 46,621,000,000 | 2025-12-31 | 47 | GBP |
Goodwill | 38,917,000,000 | 2025-12-31 | 24 | GBP |
Borrowings | 35,070,000,000 | 2025-12-31 | 25 | GBP |
BondsIssued | 33,815,000,000 | 2025-12-31 | 14 | GBP |
LongtermBorrowings | 31,708,000,000 | 2025-12-31 | 46 | GBP |
NetDebt | 31,215,000,000 | 2025-12-31 | 30 | GBP |
RetainedEarnings | 22,929,000,000 | 2025-12-31 | 47 | GBP |
IssueOfEquity | 22,773,000,000 | 2017-12-31 | 4 | GBP |
CurrentLiabilitiesOtherThanLiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale | 14,518,000,000 | 2025-12-31 | 17 | GBP |
CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners | 12,659,000,000 | 2025-12-31 | 45 | GBP |
DeferredTaxLiabilities | 10,343,000,000 | 2025-12-31 | 47 | GBP |
ProfitLossFromOperatingActivities | 9,997,000,000 | 2025-12-31 | 54 | GBP |
ProfitLossBeforeTax | 9,859,000,000 | 2025-12-31 | 54 | GBP |
OtherCurrentAssets | 9,848,000,000 | 2018-01-01 | 2 | GBP |
TradeAndOtherPayables | 9,812,000,000 | 2025-12-31 | 21 | GBP |
TradeAndOtherCurrentPayables | 9,328,000,000 | 2025-12-31 | 47 | GBP |
CashFlowsFromUsedInOperations | 8,899,000,000 | 2025-12-31 | 54 | GBP |
CashFlowsFromUsedInFinancingActivities | -8,762,000,000 | 2025-12-31 | 53 | GBP |
DeferredTaxLiabilityAsset | 8,311,000,000 | 2025-12-31 | 32 | GBP |
AccountingProfit | 8,178,000,000 | 2025-12-31 | 32 | GBP |
CashFlowsFromUsedInFinancingActivitiesContinuingOperations | -7,897,000,000 | 2020-12-31 | 3 | GBP |
ProfitLoss | 7,765,000,000 | 2025-12-31 | 54 | GBP |
ProfitLossAttributableToOwnersOfParent | 7,764,000,000 | 2025-12-31 | 54 | GBP |
UndrawnBorrowingFacilities | 7,695,000,000 | 2025-12-31 | 22 | GBP |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | 7,677,000,000 | 2025-12-31 | 51 | GBP |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects | 7,677,000,000 | 2025-12-31 | 54 | GBP |
OtherCurrentLiabilities | 6,697,000,000 | 2018-01-01 | 2 | GBP |
PlanAssetsAtFairValue | 6,302,000,000 | 2025-12-31 | 14 | GBP |
DefinedBenefitObligationAtPresentValue | 6,099,000,000 | 2025-12-31 | 22 | GBP |
OtherExpenseByNature | 5,895,000,000 | 2025-12-31 | 54 | GBP |
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsAndGoodwill | -5,529,000,000 | 2025-12-31 | 22 | GBP |
DividendPayables | 5,341,000,000 | 2025-12-31 | 12 | GBP |
DividendsRecognisedAsDistributionsToOwnersOfParent | 5,240,000,000 | 2025-12-31 | 57 | GBP |
DividendsPaidToEquityHoldersOfParentClassifiedAsFinancingActivities | 5,238,000,000 | 2025-12-31 | 54 | GBP |
PropertyPlantAndEquipment | 4,583,000,000 | 2023-12-31 | 44 | GBP |
PropertyPlantAndEquipmentIncludingRightofuseAssets | 4,483,000,000 | 2025-12-31 | 15 | GBP |
RawMaterialsAndConsumablesUsed | 4,465,000,000 | 2025-12-31 | 54 | GBP |
ComprehensiveIncomeAttributableToOwnersOfParent | 4,425,000,000 | 2025-12-31 | 54 | GBP |
ComprehensiveIncome | 4,404,000,000 | 2025-12-31 | 54 | GBP |
Inventories | 4,382,000,000 | 2025-12-31 | 47 | GBP |
DividendsPaidOrdinaryShares | 4,347,000,000 | 2018-12-31 | 26 | GBP |
OtherReserves | -4,148,000,000 | 2025-12-31 | 47 | GBP |
TradeAndOtherReceivables | 4,090,000,000 | 2025-12-31 | 22 | GBP |
ShorttermBorrowings | 4,000,000,000 | 2018-06-30 | 1 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 3,932,000,000 | 2025-12-31 | 54 | GBP |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 3,814,000,000 | 2025-12-31 | 54 | GBP |
TradeAndOtherCurrentReceivables | 3,802,000,000 | 2025-12-31 | 48 | GBP |
CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition | 3,787,000,000 | 2025-12-31 | 76 | GBP |
Provisions | 3,769,000,000 | 2025-12-31 | 33 | GBP |
ShorttermBorrowings | 3,362,000,000 | 2025-12-31 | 46 | GBP |
OtherComprehensiveIncome | -3,361,000,000 | 2025-12-31 | 54 | GBP |
OtherComprehensiveIncomeBeforeTaxExchangeDifferencesOnTranslation | -3,330,000,000 | 2025-12-31 | 53 | GBP |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | -3,278,000,000 | 2025-12-31 | 54 | GBP |
FinishedGoods | 3,258,000,000 | 2019-12-31 | 4 | GBP |
NoncurrentProvisions | 3,161,000,000 | 2025-12-31 | 44 | GBP |
EmployeeBenefitsExpense | 3,125,000,000 | 2025-12-31 | 55 | GBP |
TradeReceivables | 3,082,000,000 | 2025-12-31 | 22 | GBP |
ShorttermBorrowings | 3,000,000,000 | 2018-06-30 | 1 | EUR |
IncomeTaxesPaidClassifiedAsOperatingActivities | 2,926,000,000 | 2025-12-31 | 54 | GBP |
ProvisionUsedOtherProvisions | 2,767,000,000 | 2025-12-31 | 22 | GBP |
RawMaterials | 2,750,000,000 | 2019-12-31 | 4 | GBP |
WagesAndSalaries | 2,629,000,000 | 2025-12-31 | 33 | GBP |
AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 2,547,000,000 | 2025-12-31 | 54 | GBP |
DepreciationAmortisationAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 2,547,000,000 | 2025-12-31 | 55 | GBP |
AdjustedWeightedAverageShares | 2,199,000,000 | 2025-12-31 | 34 | shares |
WeightedAverageShares | 2,187,000,000 | 2025-12-31 | 34 | shares |
IncomeTaxExpenseContinuingOperations | 2,094,000,000 | 2025-12-31 | 54 | GBP |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | 2,076,000,000 | 2025-12-31 | 32 | GBP |
TaxExpenseIncomeAtApplicableTaxRate | 2,044,000,000 | 2025-12-31 | 32 | GBP |
AccrualsAndDeferredIncome | 2,037,000,000 | 2019-12-31 | 7 | GBP |
FinanceCosts | 2,033,000,000 | 2025-12-31 | 45 | GBP |
DeferredTaxAssets | 2,032,000,000 | 2025-12-31 | 48 | GBP |
CurrentRawMaterialsAndCurrentProductionSupplies | 2,022,000,000 | 2025-12-31 | 14 | GBP |
Cash | 1,915,000,000 | 2025-12-31 | 22 | GBP |
CashEquivalents | 1,912,000,000 | 2025-12-31 | 22 | GBP |
InvestmentsInAssociatesAccountedForUsingEquityMethod | 1,860,000,000 | 2019-12-31 | 3 | GBP |
FinanceIncomeCost | -1,819,000,000 | 2025-12-31 | 55 | GBP |
TradeAndOtherPayablesToTradeSuppliers | 1,814,000,000 | 2025-12-31 | 21 | GBP |
EquityInstrumentsHeld | 1,775,000,000 | 2018-06-30 | 1 | GBP |
AmortisationIntangibleAssetsOtherThanGoodwill | 1,724,000,000 | 2025-12-31 | 22 | GBP |
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 1,681,000,000 | 2025-12-31 | 54 | GBP |
InterestPaidClassifiedAsFinancingActivities | 1,631,000,000 | 2025-12-31 | 54 | GBP |
InvestmentAccountedForUsingEquityMethod | 1,521,000,000 | 2025-12-31 | 41 | GBP |
CashFlowsFromUsedInInvestingActivities | 1,387,000,000 | 2025-12-31 | 54 | GBP |
IncreaseDecreaseInCashAndCashEquivalents | -1,317,000,000 | 2025-12-31 | 54 | GBP |
DividendsPaidClassifiedAsFinancingActivities | 1,313,000,000 | 2025-11-30 | 51 | GBP |
ProfitLossFromContinuingOperations | -1,306,000,000 | 2024-06-30 | 10 | GBP |
CurrentTaxLiabilitiesCurrent | 1,129,000,000 | 2025-12-31 | 46 | GBP |
PaymentsToAcquireOrRedeemEntitysShares | 1,112,000,000 | 2025-12-31 | 34 | GBP |
SalesAndMarketingExpense | 1,092,000,000 | 2025-12-31 | 18 | GBP |
ProceedsFromSalesOfInterestsInAssociates | 1,052,000,000 | 2025-12-31 | 10 | GBP |
ProceedsFromIssueOfBondsNotesAndDebentures | 1,050,000,000 | 2025-12-31 | 16 | GBP |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | -1,033,000,000 | 2025-12-31 | 54 | GBP |
LiabilityAssetOfDefinedBenefitPlans | -1,029,000,000 | 2019-12-31 | 2 | GBP |
RestrictedCashAndCashEquivalents | 1,024,000,000 | 2021-12-31 | 12 | GBP |
RepaymentsOfBondsNotesAndDebentures | 883,000,000 | 2025-12-31 | 10 | GBP |
NoncurrentRecognisedAssetsDefinedBenefitPlan | 880,000,000 | 2025-12-31 | 46 | GBP |
ProceedsFromSalesOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 848,000,000 | 2025-12-31 | 54 | GBP |
InflowsOfCashFromInvestingActivities | 848,000,000 | 2025-12-31 | 12 | GBP |
AdditionalProvisionsOtherProvisions | 845,000,000 | 2022-12-31 | 17 | GBP |
RepaymentsOfBondsNotesAndDebentures | 820,000,000 | 2019-03-31 | 1 | EUR |
NoncurrentRecognisedLiabilitiesDefinedBenefitPlan | 801,000,000 | 2025-12-31 | 47 | GBP |
TemporaryDifferencesAssociatedWithInvestmentsInSubsidiariesBranchesAndAssociatesAndInterestsInJointVentures | 800,000,000 | 2025-12-31 | 22 | GBP |
RepaymentsOfBondsNotesAndDebentures | 771,000,000 | 2020-06-30 | 3 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset | -739,000,000 | 2025-12-31 | 21 | GBP |
NetDeferredTaxAssets | 727,000,000 | 2025-12-31 | 5 | GBP |
OtherComprehensiveIncomeBeforeTaxHedgesOfNetInvestmentsInForeignOperations | -708,000,000 | 2018-12-31 | 8 | GBP |
MinimumLeasePaymentsPayableUnderNoncancellableOperatingLease | 690,000,000 | 2018-12-31 | 3 | GBP |
MinimumOperatingLeasePayments | 690,000,000 | 2018-12-31 | 1 | GBP |
LoansReceived | 689,000,000 | 2025-12-31 | 22 | GBP |
LoansAndReceivables | 663,000,000 | 2023-12-31 | 18 | GBP |
FinancialAssetsAtFairValue | 646,000,000 | 2025-12-31 | 22 | GBP |
AdjustmentsForProvisions | -634,000,000 | 2025-06-30 | 33 | GBP |
ReserveOfCashFlowHedgesContinuingHedges | -628,000,000 | 2020-12-31 | 2 | GBP |
CurrentProvisions | 608,000,000 | 2025-12-31 | 44 | GBP |
IssuedCapital | 577,000,000 | 2025-12-31 | 47 | GBP |
CurrentInterestPayable | 571,000,000 | 2025-12-31 | 22 | GBP |
RightofuseAssets | 565,000,000 | 2019-01-01 | 3 | GBP |
GainsLossesOnExchangeDifferencesOnTranslationBeforeTax | -545,000,000 | 2017-12-31 | 2 | GBP |
LeaseLiabilities | 529,000,000 | 2025-12-31 | 17 | GBP |
GainsLossesOnChangeInFairValueOfDerivatives | -521,000,000 | 2025-12-31 | 21 | GBP |
DepreciationPropertyPlantAndEquipmentIncludingRightofuseAssets | 521,000,000 | 2025-12-31 | 4 | GBP |
RecognisedLiabilitiesDefinedBenefitPlan | 518,000,000 | 2018-12-31 | 6 | GBP |
DepreciationPropertyPlantAndEquipment | 506,000,000 | 2023-12-31 | 18 | GBP |
PrepaymentsAndAccruedIncome | 504,000,000 | 2020-12-31 | 10 | GBP |
RevenueFromSaleOfGoodsRelatedPartyTransactions | 500,000,000 | 2025-12-31 | 21 | GBP |
NoncurrentPayables | 484,000,000 | 2025-12-31 | 46 | GBP |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipment | 480,000,000 | 2023-12-31 | 18 | GBP |
CurrentTaxAssetsCurrent | 470,000,000 | 2025-12-31 | 46 | GBP |
AdjustmentsForIncomeTaxExpense | 454,000,000 | 2017-12-31 | 6 | GBP |
TaxExpenseOtherThanIncomeTaxExpense | 449,000,000 | 2024-12-31 | 6 | GBP |
DividendsPaid | 443,000,000 | 2009-12-31 | 2 | EUR |
AssetsOfBenefitPlan | 430,000,000 | 2019-12-31 | 8 | GBP |
IncreaseDecreaseInAccountingEstimate | 420,000,000 | 2018-12-31 | 2 | GBP |
IncreaseDecreaseInDefinedBenefitObligationDueToReasonablyPossibleIncreaseInActuarialAssumption | 387,000,000 | 2019-12-31 | 4 | GBP |
IncreaseDecreaseInDefinedBenefitObligationDueToReasonablyPossibleDecreaseInActuarialAssumption | -385,000,000 | 2019-12-31 | 4 | GBP |
DividendsReceivedClassifiedAsOperatingActivities | 369,000,000 | 2025-12-31 | 54 | GBP |
ChangesInFairValueOfFinancialAssetsRelatedCreditDerivativesOrSimilarInstruments | 367,000,000 | 2019-12-31 | 12 | GBP |
ResearchAndDevelopmentExpense | 358,000,000 | 2025-12-31 | 49 | GBP |
InvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 349,000,000 | 2025-12-31 | 20 | GBP |
OtherLongtermProvisions | 344,000,000 | 2019-06-30 | 4 | GBP |
NoncurrentInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 333,000,000 | 2025-12-31 | 29 | GBP |
LossesOnLitigationSettlements | 332,000,000 | 2024-06-30 | 3 | USD |
GainsLossesOnHedgesOfNetInvestmentsInForeignOperationsNetOfTax | -328,000,000 | 2018-06-30 | 2 | GBP |
DecreaseThroughDerecognitionFinancialAssets | 301,000,000 | 2018-12-31 | 1 | GBP |
DerivativeFinancialAssets | 297,000,000 | 2025-12-31 | 22 | GBP |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -295,000,000 | 2025-12-31 | 54 | GBP |
AdjustmentsForCurrentTaxOfPriorPeriod | -294,000,000 | 2025-12-31 | 32 | GBP |
OtherShorttermProvisions | 294,000,000 | 2019-06-30 | 4 | GBP |
NoncurrentReceivables | 288,000,000 | 2025-12-31 | 48 | GBP |
IncreaseThroughOriginationOrPurchaseFinancialAssets | 282,000,000 | 2018-12-31 | 1 | GBP |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsAndGoodwill | 279,000,000 | 2025-12-31 | 16 | GBP |
ImpairmentLossRecognisedInProfitOrLossGoodwill | 277,000,000 | 2025-12-31 | 26 | GBP |
LossesOnLitigationSettlements | 267,000,000 | 2024-06-30 | 35 | GBP |
OtherAdjustmentsForNoncashItems | 264,000,000 | 2025-12-31 | 51 | GBP |
FinancialAssetsAtFairValueThroughProfitOrLoss | 255,000,000 | 2020-12-31 | 4 | GBP |
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipment | -252,000,000 | 2023-12-31 | 18 | GBP |
SocialSecurityContributions | 240,000,000 | 2025-12-31 | 33 | GBP |
ChangesInInventoriesOfFinishedGoodsAndWorkInProgress | -239,000,000 | 2025-12-31 | 54 | GBP |
DividendsReceived | 239,000,000 | 2019-12-31 | 8 | GBP |
OtherPayables | 233,000,000 | 2025-12-31 | 14 | GBP |
NoncontrollingInterests | 219,000,000 | 2025-12-31 | 47 | GBP |
FinancialAssetsAvailableforsale | 217,000,000 | 2018-12-31 | 6 | GBP |
InventoryWritedown2011 | 217,000,000 | 2025-12-31 | 33 | GBP |
DerivativeFinancialLiabilities | 215,000,000 | 2025-12-31 | 22 | GBP |
FinancialLiabilitiesAtFairValue | 215,000,000 | 2025-12-31 | 22 | GBP |
FinanceIncome | 214,000,000 | 2025-12-31 | 45 | GBP |
InterestRevenueCalculatedUsingEffectiveInterestMethod | 214,000,000 | 2025-12-31 | 27 | GBP |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | -207,000,000 | 2025-12-31 | 52 | GBP |
AdjustmentsForReconcileProfitLoss | 202,000,000 | 2019-12-31 | 1 | GBP |
DeferredTaxExpenseIncomeRelatingToTaxRateChangesOrImpositionOfNewTaxes | -202,000,000 | 2025-12-31 | 31 | GBP |
InterestReceivedClassifiedAsInvestingActivities | 201,000,000 | 2025-12-31 | 54 | GBP |
OtherIncome | 192,000,000 | 2025-12-31 | 51 | GBP |
CurrentFinancialAssets | 183,000,000 | 2020-06-30 | 7 | GBP |
CurrentFinancialAssetsAvailableforsale | 178,000,000 | 2018-12-31 | 5 | GBP |
DividendsReceivedFromAssociatesClassifiedAsInvestingActivities | 171,000,000 | 2022-06-30 | 4 | GBP |
CurrentInvestments | 167,000,000 | 2019-06-30 | 4 | GBP |
CurrentDerivativeFinancialAssets | 162,000,000 | 2025-12-31 | 47 | GBP |
IncreaseDecreaseThroughNetExchangeDifferencesOtherProvisions | -162,000,000 | 2025-12-31 | 22 | GBP |
CashAndCashEquivalentsInSubsidiaryOrBusinessesAcquiredOrDisposed2013 | 159,000,000 | 2023-12-31 | 13 | GBP |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 153,000,000 | 2025-12-31 | 54 | GBP |
FinancialInstrumentsSubjectToEnforceableMasterNettingArrangementOrSimilarAgreementNotSetOffAgainstFinancialAssets | 151,000,000 | 2025-12-31 | 14 | GBP |
FinancialInstrumentsSubjectToEnforceableMasterNettingArrangementOrSimilarAgreementNotSetOffAgainstFinancialLiabilities | 151,000,000 | 2025-12-31 | 14 | GBP |
GainsLossesOnHedgesOfNetInvestmentsInForeignOperationsBeforeTax | 151,000,000 | 2025-12-31 | 54 | GBP |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | 151,000,000 | 2023-12-31 | 18 | GBP |
AdditionsOtherThanThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 148,000,000 | 2019-12-31 | 8 | GBP |
PurchasesOfGoodsRelatedPartyTransactions | 144,000,000 | 2025-12-31 | 21 | GBP |
OtherIncome | 144,000,000 | 2017-12-31 | 3 | GBP |
PurchaseOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets | 140,000,000 | 2025-06-30 | 4 | GBP |
DeferredTaxExpenseIncomeRelatingToOriginationAndReversalOfTemporaryDifferences | 138,000,000 | 2025-12-31 | 32 | GBP |
FinancialAssets | 135,000,000 | 2019-12-31 | 2 | GBP |
NoncurrentDerivativeFinancialAssets | 135,000,000 | 2025-12-31 | 47 | GBP |
ShareOfOtherComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethodThatWillBeReclassifiedToProfitOrLossNetOfTax | -133,000,000 | 2025-12-31 | 43 | GBP |
NoncurrentDerivativeFinancialLiabilities | 124,000,000 | 2025-12-31 | 47 | GBP |
DividendsPaid | 114,000,000 | 2009-12-31 | 2 | GBP |
AdjustmentsForDecreaseIncreaseInInventories | 112,000,000 | 2025-12-31 | 54 | GBP |
ContractualCommitmentsForAcquisitionOfPropertyPlantAndEquipment | 110,000,000 | 2020-12-31 | 10 | GBP |
PostemploymentBenefitExpenseDefinedContributionPlans | 110,000,000 | 2025-12-31 | 22 | GBP |
TaxEffectOfForeignTaxRates | -109,000,000 | 2025-12-31 | 32 | GBP |
DividendsRecognisedAsDistributionsToNoncontrollingInterests | 108,000,000 | 2025-12-31 | 54 | GBP |
Merchandise | 106,000,000 | 2025-12-31 | 22 | GBP |
DividendsPaidToNoncontrollingInterestsClassifiedAsFinancingActivities | 100,000,000 | 2025-12-31 | 54 | GBP |
AllowanceAccountForCreditLossesOfFinancialAssets | 98,000,000 | 2023-12-31 | 12 | GBP |
AmountsReceivableRelatedPartyTransactions | 92,000,000 | 2025-12-31 | 21 | GBP |
CurrentRestrictedCashAndCashEquivalents | 92,000,000 | 2021-12-31 | 3 | GBP |
CurrentDerivativeFinancialLiabilities | 91,000,000 | 2025-12-31 | 47 | GBP |
CapitalCommitments | 90,000,000 | 2025-12-31 | 14 | GBP |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 86,000,000 | 2019-12-31 | 7 | GBP |
IncreaseDecreaseThroughTransfersAndOtherChangesOtherProvisions | -85,000,000 | 2025-12-31 | 1 | GBP |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 83,000,000 | 2025-12-31 | 54 | GBP |
OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax | -83,000,000 | 2025-12-31 | 54 | GBP |
NetFinancialAssetsSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 82,000,000 | 2025-12-31 | 14 | GBP |
NetFinancialAssetsSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreementsInStatementOfFinancialPosition | 82,000,000 | 2025-12-31 | 14 | GBP |
CurrentTaxExpenseIncomeRelatedToPillarTwoIncomeTaxes | 82,000,000 | 2025-12-31 | 6 | GBP |
SurplusDeficitInPlan | 79,000,000 | 2025-12-31 | 28 | GBP |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -76,000,000 | 2025-12-31 | 54 | GBP |
AcquisitionsThroughBusinessCombinationsIntangibleAssetsAndGoodwill | 75,000,000 | 2020-12-31 | 11 | GBP |
ContractualCapitalCommitments | 72,000,000 | 2025-12-31 | 12 | GBP |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | -64,000,000 | 2025-12-31 | 32 | GBP |
PurchaseOfTreasuryShares | 61,000,000 | 2025-12-31 | 25 | GBP |
AdditionalAllowanceRecognisedInProfitOrLossAllowanceAccountForCreditLossesOfFinancialAssets | 61,000,000 | 2023-12-31 | 8 | GBP |
PostemploymentBenefitExpenseDefinedBenefitPlans | 56,000,000 | 2025-12-31 | 22 | GBP |
IncreaseDecreaseThroughTransfersAndOtherChangesEquity | 54,000,000 | 2025-12-31 | 32 | GBP |
PurchaseOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 54,000,000 | 2025-12-31 | 54 | GBP |
OutflowsOfCashFromInvestingActivities | 54,000,000 | 2025-12-31 | 12 | GBP |
DepreciationExpense | 53,000,000 | 2018-12-31 | 2 | GBP |
IncreaseDecreaseThroughForeignExchangeFinancialAssets | -53,000,000 | 2018-12-31 | 1 | GBP |
PayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 51,000,000 | 2019-12-31 | 7 | GBP |
InvestmentsInSubsidiariesJointVenturesAndAssociates | 50,000,000 | 2018-06-30 | 7 | GBP |
CostOfInventoriesRecognisedAsExpenseDuringPeriod | 47,000,000 | 2020-12-31 | 1 | GBP |
KeyManagementPersonnelCompensation | 45,000,000 | 2025-12-31 | 33 | GBP |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsOtherThanGoodwill | 44,000,000 | 2018-12-31 | 6 | GBP |
OtherComprehensiveIncomeBeforeTaxCashFlowHedges | -41,000,000 | 2018-12-31 | 8 | GBP |
InterestExpenseOnLeaseLiabilities | 40,000,000 | 2025-12-31 | 24 | GBP |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | -39,000,000 | 2020-12-31 | 7 | GBP |
NoncurrentFinancialAssetsAvailableforsale | 39,000,000 | 2018-12-31 | 5 | GBP |
IncreaseDecreaseInFinancialAssetsOnBasisOfMeasurementCategoryFirstApplicationOfIFRS9 | 38,000,000 | 2018-06-30 | 2 | GBP |
BankOverdraftsClassifiedAsCashEquivalents | 37,000,000 | 2025-12-31 | 22 | GBP |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 37,000,000 | 2025-12-31 | 54 | GBP |
IncreaseDecreaseThroughChangesInModelsOrRiskParametersFinancialAssets | 36,000,000 | 2018-12-31 | 1 | GBP |
TaxEffectOfRevenuesExemptFromTaxation2011 | 35,000,000 | 2018-12-31 | 8 | GBP |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipmentIncludingRightofuseAssets | 35,000,000 | 2025-12-31 | 4 | GBP |
GainsLossesArisingFromSaleAndLeasebackTransactions | 34,000,000 | 2024-12-31 | 13 | GBP |
OtherOperatingIncomeExpense | 32,000,000 | 2018-06-30 | 3 | GBP |
AdjustmentsForIncreaseDecreaseInEmployeeBenefitLiabilities | -31,000,000 | 2025-12-31 | 54 | GBP |
AuditorsRemuneration | 31,000,000 | 2025-12-31 | 24 | GBP |
OtherAdjustmentsToReconcileProfitLoss | 31,000,000 | 2020-06-30 | 11 | GBP |
ProceedsFromSalesOfIntangibleAssetsClassifiedAsInvestingActivities | 31,000,000 | 2025-12-31 | 20 | GBP |
GainsLossesOnLitigationSettlements | -30,000,000 | 2025-06-30 | 7 | GBP |
TaxEffectOfTaxLosses | -29,000,000 | 2025-12-31 | 32 | GBP |
NoncurrentFinancialAssets | 28,000,000 | 2020-06-30 | 6 | GBP |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 26,000,000 | 2025-12-31 | 33 | GBP |
DecreaseThroughTransferToLiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSaleOtherProvisions | 26,000,000 | 2022-12-31 | 3 | GBP |
InterestPayable | 25,000,000 | 2025-12-31 | 22 | GBP |
NoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners | 25,000,000 | 2025-12-31 | 45 | GBP |
DeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | -23,000,000 | 2020-12-31 | 10 | GBP |
ProceedsFromSalesOfInvestmentsAccountedForUsingEquityMethod | 23,000,000 | 2016-12-31 | 3 | GBP |
OtherComprehensiveIncomeBeforeTaxAvailableforsaleFinancialAssets | -22,000,000 | 2017-12-31 | 3 | GBP |
OtherComprehensiveIncomeBeforeTaxFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncome | -22,000,000 | 2017-12-31 | 3 | GBP |
ComprehensiveIncomeAttributableToNoncontrollingInterests | -21,000,000 | 2025-12-31 | 54 | GBP |
FinancialAssetsPreviouslyDesignatedAtFairValueThroughProfitOrLossReclassifiedDueToRequirementsOfIFRS9FirstApplicationOfIFRS9 | 20,000,000 | 2019-06-30 | 8 | GBP |
IncreaseDecreaseThroughChangesInOwnershipInterestsInSubsidiariesThatDoNotResultInLossOfControl | -20,000,000 | 2019-12-31 | 2 | GBP |
IncreaseDecreaseThroughChangeInEquityOfSubsidiaries | -19,000,000 | 2025-12-31 | 15 | GBP |
PaymentsFromChangesInOwnershipInterestsInSubsidiaries | 19,000,000 | 2025-12-31 | 9 | GBP |
CurrentAndDeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | -18,000,000 | 2020-12-31 | 9 | GBP |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | 18,000,000 | 2020-12-31 | 15 | GBP |
KeyManagementPersonnelCompensationSharebasedPayment | 18,000,000 | 2025-12-31 | 33 | GBP |
AdjustmentsForGainLossOnDisposalOfInvestmentsInSubsidiariesJointVenturesAndAssociates | -17,000,000 | 2023-06-30 | 3 | GBP |
PastServiceCostAndGainsLossesArisingFromSettlementsNetDefinedBenefitLiabilityAsset | -16,000,000 | 2019-12-31 | 10 | GBP |
ReclassificationAdjustmentsOnCashFlowHedgesBeforeTax | -16,000,000 | 2025-12-31 | 34 | GBP |
RecognisedFinanceLeaseAsAssets | 16,000,000 | 2018-12-31 | 6 | GBP |
ReversalAllowanceAccountForCreditLossesOfFinancialAssets | 16,000,000 | 2023-12-31 | 8 | GBP |
DisposalsPropertyPlantAndEquipmentIncludingRightofuseAssets | 16,000,000 | 2025-12-31 | 4 | GBP |
AuditorsRemunerationForAuditServices | 15,900,000 | 2019-12-31 | 12 | GBP |
GainsLossesOnCashFlowHedgesNetOfTax | 15,000,000 | 2018-06-30 | 2 | GBP |
DecreaseThroughClassifiedAsHeldForSalePropertyPlantAndEquipment | 14,000,000 | 2023-12-31 | 13 | GBP |
ExpenseOfRestructuringActivities | 14,000,000 | 2017-12-31 | 6 | GBP |
FinanceLeaseLiabilities | 14,000,000 | 2018-12-31 | 6 | GBP |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -13,000,000 | 2025-12-31 | 33 | GBP |
IncomeTaxRelatingToCashFlowHedgesOfOtherComprehensiveIncome | 13,000,000 | 2025-12-31 | 6 | GBP |
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipmentIncludingRightofuseAssets | -13,000,000 | 2025-12-31 | 4 | GBP |
DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares | 12,000,000 | 2025-12-31 | 23 | shares |
GainsLossesArisingFromDifferenceBetweenPreviousCarryingAmountAndFairValueOfFinancialAssetsReclassifiedAsMeasuredAtFairValue | -12,000,000 | 2025-12-31 | 40 | GBP |
ReversalOfImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipmentIncludingRightofuseAssets | 12,000,000 | 2025-12-31 | 1 | GBP |
GainLossOnHedgeIneffectivenessRecognisedInProfitOrLoss | -11,000,000 | 2025-12-31 | 24 | GBP |
IncreaseDecreaseThroughAcquisitionOfSubsidiary | -11,000,000 | 2018-12-31 | 5 | GBP |
OtherComprehensiveIncomeBeforeTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | -10,000,000 | 2025-12-31 | 17 | GBP |
ReclassificationAdjustmentsOnAvailableforsaleFinancialAssetsBeforeTax | 10,000,000 | 2015-12-31 | 2 | GBP |
LossesOnLitigationSettlements | 9,200,000 | 2020-12-31 | 1 | CAD |
DisposalsPropertyPlantAndEquipment | 9,000,000 | 2023-12-31 | 18 | GBP |
FinancialAssetsAtFairValueThroughOtherComprehensiveIncome | 9,000,000 | 2020-12-31 | 4 | GBP |
GainLossOnHedgeIneffectiveness | -9,000,000 | 2017-12-31 | 7 | GBP |
ExpenseRelatingToShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | 8,000,000 | 2025-12-31 | 21 | GBP |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLoss | -7,000,000 | 2025-06-30 | 48 | GBP |
IncreaseDecreaseInFinancialLiabilitiesArisingFromChangeInMeasurementAttributeFirstApplicationOfIFRS9 | 7,000,000 | 2018-01-01 | 1 | GBP |
DisposalsIntangibleAssetsAndGoodwill | 7,000,000 | 2022-12-31 | 3 | GBP |
NumberOfOutstandingShareOptions | 6,030,000 | 2017-12-31 | 2 | shares |
AcquisitionsThroughBusinessCombinationsOtherProvisions | 6,000,000 | 2020-12-31 | 5 | GBP |
ContractualCommitmentsForAcquisitionOfIntangibleAssets | 6,000,000 | 2025-12-31 | 22 | GBP |
LiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale | 6,000,000 | 2025-12-31 | 17 | GBP |
DecreaseThroughClassifiedAsHeldForSaleIntangibleAssetsAndGoodwill | 6,000,000 | 2022-12-31 | 3 | GBP |
CurrentTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 5,000,000 | 2020-12-31 | 9 | GBP |
DeferredTaxExpenseIncome | -5,000,000 | 2018-12-31 | 8 | GBP |
GainsLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeBeforeTax | 5,000,000 | 2021-06-30 | 1 | GBP |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLoss | -5,000,000 | 2025-06-30 | 48 | GBP |
AmountRemovedFromReserveOfCashFlowHedgesAndIncludedInInitialCostOrOtherCarryingAmountOfNonfinancialAssetLiabilityOrFirmCommitmentForWhichFairValueHedgeAccountingIsApplied | 5,000,000 | 2025-06-30 | 10 | GBP |
CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 4,000,000 | 2025-12-31 | 7 | GBP |
DeferredIncome | 4,000,000 | 2019-12-31 | 8 | GBP |
IncreaseDecreaseThroughBusinessCombinationsDeferredTaxLiabilityAsset | 4,000,000 | 2019-12-31 | 1 | GBP |
IncreaseDecreaseThroughLossOfControlOfSubsidiaryDeferredTaxLiabilityAsset | 4,000,000 | 2019-12-31 | 7 | GBP |
ShareOfOtherComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethodThatWillNotBeReclassifiedToProfitOrLossNetOfTax | -4,000,000 | 2025-12-31 | 44 | GBP |
AdjustmentsForGainsLossesOnChangeInFairValueOfDerivatives | -4,000,000 | 2025-06-30 | 4 | GBP |
LossesOnChangeInFairValueOfDerivatives | 4,000,000 | 2025-12-31 | 4 | GBP |
MaximumExposureToCreditRisk | 3,000,000 | 2017-12-31 | 5 | GBP |
CurrentAccruedIncomeOtherThanCurrentContractAssets | 3,000,000 | 2025-12-31 | 6 | GBP |
DecreaseThroughClassifiedAsHeldForSalePropertyPlantAndEquipmentIncludingRightofuseAssets | 3,000,000 | 2025-12-31 | 4 | GBP |
AmountsPayableRelatedPartyTransactions | 2,000,000 | 2025-12-31 | 21 | GBP |
GainsLossesOnCashFlowHedgesBeforeTax | 2,000,000 | 2025-12-31 | 52 | GBP |
IncreaseDecreaseThroughExerciseOfOptions | 2,000,000 | 2025-12-31 | 47 | GBP |
InventoriesPledgedAsSecurityForLiabilities | 2,000,000 | 2020-12-31 | 11 | GBP |
IncreaseDecreaseThroughNetExchangeDifferencesAllowanceAccountForCreditLossesOfFinancialAssets | 2,000,000 | 2023-12-31 | 8 | GBP |
ReclassificationAdjustmentsOnExchangeDifferencesOnTranslationBeforeTax | -2,000,000 | 2025-12-31 | 23 | GBP |
OtherComprehensiveIncomeNetOfTaxGainsLossesFromInvestmentsInEquityInstruments | -2,000,000 | 2025-12-31 | 10 | GBP |
AcquisitionsThroughBusinessCombinationsPropertyPlantAndEquipment | 1,000,000 | 2020-12-31 | 6 | GBP |
ExpenseRelatingToLeasesOfLowvalueAssetsForWhichRecognitionExemptionHasBeenUsed | 1,000,000 | 2025-12-31 | 21 | GBP |
KeyManagementPersonnelCompensationPostemploymentBenefits | 1,000,000 | 2025-12-31 | 33 | GBP |
OtherInflowsOutflowsOfCashClassifiedAsFinancingActivities | 1,000,000 | 2025-12-31 | 52 | GBP |
ProfitLossAttributableToNoncontrollingInterests | 1,000,000 | 2025-12-31 | 54 | GBP |
RevenueFromDividends | 1,000,000 | 2017-12-31 | 2 | GBP |
DividendsReceivedClassifiedAsInvestingActivities | 1,000,000 | 2025-12-31 | 3 | GBP |
AuditorsRemunerationForOtherServices | 100,000 | 2019-12-31 | 12 | GBP |
AverageNumberOfEmployees | 74,583 | 2025-12-31 | 22 | Employee |
DividendsPaidOrdinarySharesPerShare | 190 | 2018-12-31 | 23 | GBP/shares |
DividendsPaidOrdinarySharesPerShare | 44 | 2018-02-28 | 3 | USD/shares |
BasicEarningsLossPerShare | 4 | 2025-12-31 | 54 | GBP/shares |
DilutedEarningsLossPerShare | 3 | 2025-12-31 | 54 | GBP/shares |
DividendsRecognisedAsDistributionsToOwnersPerShare | 2 | 2025-12-31 | 21 | GBP/shares |
PercentageOfVotingEquityInterestsAcquired | 1 | 2017-12-31 | 2 | pure |
ProportionOfOwnershipInterestsHeldByNoncontrollingInterests | 0 | 2019-12-31 | 9 | pure |
DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersPerShare | 0 | 2017-12-31 | 3 | GBP/shares |
AverageEffectiveTaxRate | 0 | 2025-12-31 | 38 | pure |
ApplicableTaxRate | 0 | 2025-12-31 | 32 | pure |
ParValuePerShare | 0 | 2025-12-31 | 7 | GBP/shares |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2019-01-01 | 1 | pure |
TaxRateEffectOfAdjustmentsForCurrentTaxOfPriorPeriods | -0 | 2025-12-31 | 30 | pure |
TaxRateEffectFromChangeInTaxRate | -0 | 2025-12-31 | 29 | pure |
TaxRateEffectOfForeignTaxRates | -0 | 2025-12-31 | 32 | pure |
DescriptionOfGrowthRateUsedToExtrapolateCashFlowProjections | 0 | 2021-12-31 | 4 | pure |
TaxRateEffectOfRevenuesExemptFromTaxation | -0 | 2018-12-31 | 8 | pure |
TaxRateEffectOfTaxLosses | -0 | 2025-12-31 | 32 | pure |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 0 | 2024-06-30 | 8 | GBP |
AuditorsRemunerationForTaxServices | 0 | 2019-12-31 | 12 | GBP |
CommercialPapersIssued | 0 | 2024-12-31 | 15 | GBP |
GainsLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeNetOfTax | 0 | 2025-12-31 | 25 | GBP |
OtherBorrowings | 0 | 2024-12-31 | 20 | GBP |
GainsLossesRecognisedWhenControlInSubsidiaryIsLost | 0 | 2025-12-31 | 16 | GBP |
ImpairmentLoss | 0 | 2022-06-30 | 1 | GBP |
AmountRecognisedInOtherComprehensiveIncomeAndAccumulatedInEquityRelatingToNoncurrentAssetsOrDisposalGroupsHeldForSale | 0 | 2024-06-30 | 12 | GBP |
IncreaseDecreaseThroughTransfersAndOtherChangesIntangibleAssetsAndGoodwill | 0 | 2025-12-31 | 10 | GBP |
IncreaseDecreaseThroughTransfersPropertyPlantAndEquipment | 0 | 2023-12-31 | 6 | GBP |
IncreaseDecreaseThroughTreasuryShareTransactions | 0 | 2025-06-30 | 13 | GBP |
GainsOnLitigationSettlements | 0 | 2025-06-30 | 4 | GBP |
CancellationOfTreasuryShares | 0 | 2024-12-31 | 2 | GBP |
IncomeTaxRelatingToRemeasurementsOfDefinedBenefitPlansOfOtherComprehensiveIncome | 0 | 2025-12-31 | 6 | GBP |
IncreaseDecreaseThroughTransfersPropertyPlantAndEquipmentIncludingRightofuseAssets | 0 | 2025-12-31 | 4 | GBP |
What to be careful about
What this model itself distrusts about BTI's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- reports in GBP and quotes in USD, so the share price is converted at 1 USD = 0.7595 GBP as at 2026-10-14. Only the price is converted: every figure from the filing is as reported, and only the multiples built on market capitalisation carry the rate
- forward EPS growth +24.9% is analyst consensus, not a filing: consensus 2027 EPS 5.24 against trailing 3.36, over 2 year(s), from 4 analysts (taken 2026-10-13)
- durability DROPPED from the total: only 2 of 4 inputs could be computed (contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions