{ "bear": [ { "year": 2026, "fiscal_end": "2026-12-31", "forward_cash_period": "H2 only", "management_fees": 7390.13375, "support_fees": 342.0, "fee_revenue": 7732.13375, "fee_aum_end": 358030.0, "new_fund_commitments": 0, "recurring_cost": 4636.52153821307, "fee_ebit": 3095.6122117869295, "realized_carry": 10983, "forward_carry_bonus": 0.0, "remaining_june_carry": 13200.0, "forward_principal_mark": -2095.0, "operating_income": 12109.612211786929, "parent_profit": 8300.321609480128, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 243.6471499401687, "diluted_eps": 238.16280894631467, "recurring_fee_parent_profit": 1933.279537480129, "recurring_fee_eps": 56.749373278101615, "forward_pbt": -639.3060382130706, "forward_tax": -195.62764769319958, "forward_cash_tax": 445.4423523068004, "forward_nci": 22.0, "forward_finance_cost": 72.50625, "forward_fixed_cash_cost": 1790.4081632130703, "forward_variable_cash_cost": 370.113375, "forward_da": 179.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 2520, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 19785.71016256232, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 8585.710162562322, "forward_principal_capital_return": 500, "forward_investment_capital_return": 500, "forward_capex": 50.0, "forward_working_capital_use": -1865.4585530821917, "forward_parent_dividend": 630, "opening_cash": 35794, "forward_cash_flow_before_funding": -3487.289837437679, "forward_debt_repayment": 10001, "forward_new_borrowing": 0, "cash": 22305.71016256232, "debt": 0, "parent_equity": 69442.32160948013, "investment_assets": 56648.0, "principal_fv": 40305.0, "ending_receivables": 912.6083219178082, "ending_advances": 1765.0668749999998, "cash_inclusive_return_on_opening_parent_equity": -0.013203617639282968 }, { "year": 2027, "fiscal_end": "2027-12-31", "forward_cash_period": "full year", "management_fees": 6864.585, "support_fees": 342, "fee_revenue": 7206.585, "fee_aum_end": 346030.0, "new_fund_commitments": 0, "recurring_cost": 5001.748295804493, "fee_ebit": 2204.836704195507, "realized_carry": 500, "forward_carry_bonus": 30.0, "remaining_june_carry": 12700.0, "forward_principal_mark": -4030.5, "operating_income": -1165.663295804493, "parent_profit": -806.2496758770452, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": -23.666605332890278, "diluted_eps": -23.133885233991492, "recurring_fee_parent_profit": 1470.956672711682, "recurring_fee_eps": 43.178375230947466, "forward_pbt": -1096.4404551542436, "forward_tax": -335.51077927719854, "forward_cash_tax": 897.8222207228014, "forward_nci": 45.32, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 3903.0897958044934, "forward_variable_cash_cost": 720.6585, "forward_da": 378.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 1570, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 20706.305669221703, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 9506.305669221703, "forward_principal_capital_return": 1000, "forward_investment_capital_return": 1500, "forward_capex": 100, "forward_working_capital_use": 274.79538527397233, "forward_parent_dividend": 1388.8464321896026, "opening_cash": 22305.71016256232, "forward_cash_flow_before_funding": -29.404493340620093, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 22276.305669221703, "debt": 0, "parent_equity": 67247.22550141349, "investment_assets": 53067.5, "principal_fv": 36274.5, "ending_receivables": 1138.4830821917808, "ending_advances": 1716.14625, "cash_inclusive_return_on_opening_parent_equity": -0.011610350247376775 }, { "year": 2028, "fiscal_end": "2028-12-31", "forward_cash_period": "full year", "management_fees": 6630.585, "support_fees": 342, "fee_revenue": 6972.585, "fee_aum_end": 334030.0, "new_fund_commitments": 0, "recurring_cost": 5349.626377426898, "fee_ebit": 1622.9586225731018, "realized_carry": 1500, "forward_carry_bonus": 90.0, "remaining_june_carry": 11200.0, "forward_principal_mark": 0.0, "operating_income": 3222.958622573102, "parent_profit": 2238.0127086034922, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 65.69449277222294, "diluted_eps": 64.21575189686436, "recurring_fee_parent_profit": 1065.7736840657326, "recurring_fee_eps": 31.284657730282035, "forward_pbt": 3292.063845249989, "forward_tax": 1007.3715366464966, "forward_cash_tax": 1007.3715366464966, "forward_nci": 46.6796, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4254.367877426898, "forward_variable_cash_cost": 697.2585, "forward_da": 398.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 620, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 22184.402782865418, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 10984.402782865418, "forward_principal_capital_return": 1500, "forward_investment_capital_return": 2000, "forward_capex": 100, "forward_working_capital_use": 529.6506849315069, "forward_parent_dividend": 1344.9445100282699, "opening_cash": 22276.305669221703, "forward_cash_flow_before_funding": 528.0971136437154, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 22804.402782865418, "debt": 0, "parent_equity": 68140.2936999887, "investment_assets": 53017.5, "principal_fv": 35774.5, "ending_receivables": 1609.6337671232877, "ending_advances": 1657.64625, "cash_inclusive_return_on_opening_parent_equity": 0.03328037241560919 }, { "year": 2029, "fiscal_end": "2029-12-31", "forward_cash_period": "full year", "management_fees": 6396.585, "support_fees": 342, "fee_revenue": 6738.585, "fee_aum_end": 322030.0, "new_fund_commitments": 0, "recurring_cost": 5729.11948639532, "fee_ebit": 1009.4655136046804, "realized_carry": 2500, "forward_carry_bonus": 150.0, "remaining_june_carry": 8700.0, "forward_principal_mark": 0.0, "operating_income": 3549.4655136046804, "parent_profit": 2464.6741005668823, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 72.3478978752585, "diluted_eps": 70.71939312060046, "recurring_fee_parent_profit": 638.6090784416482, "recurring_fee_eps": 18.745693144048015, "forward_pbt": 3620.683124736142, "forward_tax": 1107.9290361692595, "forward_cash_tax": 1107.9290361692595, "forward_nci": 48.079988, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4637.260986395319, "forward_variable_cash_cost": 673.8585, "forward_da": 418.0, "forward_gp_calls": 620.0, "forward_principal_calls": 1000, "forward_investment_calls": 1620.0, "uncalled_existing_gp_proxy": 0, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 24392.70031250102, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 13192.70031250102, "forward_principal_capital_return": 2000, "forward_investment_capital_return": 2500, "forward_capex": 100, "forward_working_capital_use": 529.6506849315069, "forward_parent_dividend": 1362.8058739997741, "opening_cash": 22804.402782865418, "forward_cash_flow_before_funding": 1588.2975296356012, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 24392.70031250102, "debt": 0, "parent_equity": 69242.16192655581, "investment_assets": 52137.5, "principal_fv": 34774.5, "ending_receivables": 2080.7844520547947, "ending_advances": 1599.14625, "cash_inclusive_return_on_opening_parent_equity": 0.03617058229039143 } ], "base": [ { "year": 2026, "fiscal_end": "2026-12-31", "forward_cash_period": "H2 only", "management_fees": 7370.63375, "support_fees": 342.0, "fee_revenue": 7712.63375, "fee_aum_end": 354030.0, "new_fund_commitments": 0, "recurring_cost": 4619.064163526503, "fee_ebit": 3093.569586473497, "realized_carry": 11983, "forward_carry_bonus": 60.0, "remaining_june_carry": 21000, "forward_principal_mark": 0.0, "operating_income": 15142.569586473497, "parent_profit": 10405.194027512607, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 305.43345049213076, "diluted_eps": 298.5583395218624, "recurring_fee_parent_profit": 1931.861955512607, "recurring_fee_eps": 56.70776166081213, "forward_pbt": 2393.6513364734974, "forward_tax": 732.4573089608901, "forward_cash_tax": 732.4573089608901, "forward_nci": 22.0, "forward_finance_cost": 72.50625, "forward_fixed_cash_cost": 1774.9007885265028, "forward_variable_cash_cost": 368.16337500000003, "forward_da": 179.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 2520, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 21181.71079977288, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 9981.710799772882, "forward_principal_capital_return": 1000, "forward_investment_capital_return": 1500, "forward_capex": 50.0, "forward_working_capital_use": -1610.516772260274, "forward_parent_dividend": 630, "opening_cash": 35794, "forward_cash_flow_before_funding": -2091.289200227119, "forward_debt_repayment": 10001, "forward_new_borrowing": 0, "cash": 23701.71079977288, "debt": 0, "parent_equity": 71547.19402751261, "investment_assets": 57743.0, "principal_fv": 41900.0, "ending_receivables": 1157.8001027397258, "ending_advances": 1755.3168749999998, "cash_inclusive_return_on_opening_parent_equity": 0.04647690684489515 }, { "year": 2027, "fiscal_end": "2027-12-31", "forward_cash_period": "full year", "management_fees": 6708.585, "support_fees": 352.26, "fee_revenue": 7060.845, "fee_aum_end": 334030.0, "new_fund_commitments": 0, "recurring_cost": 4886.63194933918, "fee_ebit": 2174.21305066082, "realized_carry": 4000, "forward_carry_bonus": 240.0, "remaining_june_carry": 17000, "forward_principal_mark": 0.0, "operating_income": 6124.21305066082, "parent_profit": 4256.799806338779, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 124.95384992019187, "diluted_eps": 122.14121894287294, "recurring_fee_parent_profit": 1449.703857158609, "recurring_fee_eps": 42.55452133933487, "forward_pbt": 6199.0198938599115, "forward_tax": 1896.900087521133, "forward_cash_tax": 1896.900087521133, "forward_nci": 45.32, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 3802.5474493391803, "forward_variable_cash_cost": 706.0845, "forward_da": 378.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 1570, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 25310.00106631483, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 14110.001066314831, "forward_principal_capital_return": 2000, "forward_investment_capital_return": 3000, "forward_capex": 100, "forward_working_capital_use": 790.8856592465754, "forward_parent_dividend": 1430.9438805502523, "opening_cash": 23701.71079977288, "forward_cash_flow_before_funding": 3178.2902665419506, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 26880.00106631483, "debt": 0, "parent_equity": 74373.04995330113, "investment_assets": 56693.0, "principal_fv": 40900.0, "ending_receivables": 1870.5151369863015, "ending_advances": 1677.14625, "cash_inclusive_return_on_opening_parent_equity": 0.05949639065791843 }, { "year": 2028, "fiscal_end": "2028-12-31", "forward_cash_period": "full year", "management_fees": 6318.585, "support_fees": 362.82779999999997, "fee_revenue": 6681.4128, "fee_aum_end": 314030.0, "new_fund_commitments": 0, "recurring_cost": 5139.430107732131, "fee_ebit": 1541.9826922678694, "realized_carry": 6000, "forward_carry_bonus": 360.0, "remaining_june_carry": 11000, "forward_principal_mark": 0.0, "operating_income": 7371.982692267869, "parent_profit": 5130.215271393991, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 150.59203585883265, "diluted_eps": 147.20230576836641, "recurring_fee_parent_profit": 1009.5763884339013, "recurring_fee_eps": 29.63504563580581, "forward_pbt": 7459.502696533129, "forward_tax": 2282.6078251391373, "forward_cash_tax": 2282.6078251391373, "forward_nci": 46.6796, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4073.2888277321304, "forward_variable_cash_cost": 668.14128, "forward_da": 398.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 620, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 31516.714250971567, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 20316.714250971567, "forward_principal_capital_return": 3000, "forward_investment_capital_return": 4000, "forward_capex": 100, "forward_working_capital_use": 550.7206876712326, "forward_parent_dividend": 1487.4609990660226, "opening_cash": 26880.00106631483, "forward_cash_flow_before_funding": 5256.713184656736, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 32136.714250971567, "debt": 0, "parent_equity": 78015.8042256291, "investment_assets": 54643.0, "principal_fv": 38900.0, "ending_receivables": 2323.735824657534, "ending_advances": 1579.64625, "cash_inclusive_return_on_opening_parent_equity": 0.06897949290254005 }, { "year": 2029, "fiscal_end": "2029-12-31", "forward_cash_period": "full year", "management_fees": 8317.335, "support_fees": 373.712634, "fee_revenue": 8691.047633999999, "fee_aum_end": 539030.0, "new_fund_commitments": 250000, "recurring_cost": 5650.411755666659, "fee_ebit": 3040.63587833334, "realized_carry": 7000, "forward_carry_bonus": 420.0, "remaining_june_carry": 4000, "forward_principal_mark": 0.0, "operating_income": 9810.63587833334, "parent_profit": 6835.832830324035, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 200.6586328743718, "diluted_eps": 196.14193581342172, "recurring_fee_parent_profit": 2048.2413115633376, "recurring_fee_eps": 60.12395439980753, "forward_pbt": 9919.182735337226, "forward_tax": 3035.2699170131914, "forward_cash_tax": 3035.2699170131914, "forward_nci": 48.079988, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4363.306992266659, "forward_variable_cash_cost": 869.1047633999999, "forward_da": 418.0, "forward_gp_calls": 2620.0, "forward_principal_calls": 1000, "forward_investment_calls": 3620.0, "uncalled_existing_gp_proxy": 0, "uncalled_new_gp": 3000.0, "cash_after_full_remaining_gp_calls": 35930.23528607069, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 24730.23528607069, "forward_principal_capital_return": 4000, "forward_investment_capital_return": 5000, "forward_capex": 100, "forward_working_capital_use": -1.9243012876711418, "forward_parent_dividend": 1560.316084512582, "opening_cash": 32136.714250971567, "forward_cash_flow_before_funding": 6793.521035099126, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 38930.23528607069, "debt": 0, "parent_equity": 83291.32097144055, "investment_assets": 53263.0, "principal_fv": 35900.0, "ending_receivables": 2821.4990233698627, "ending_advances": 2079.33375, "cash_inclusive_return_on_opening_parent_equity": 0.08762112879787996 } ], "bull": [ { "year": 2026, "fiscal_end": "2026-12-31", "forward_cash_period": "H2 only", "management_fees": 7351.13375, "support_fees": 342.0, "fee_revenue": 7693.13375, "fee_aum_end": 350030.0, "new_fund_commitments": 0, "recurring_cost": 4632.62153821307, "fee_ebit": 3060.5122117869296, "realized_carry": 12483, "forward_carry_bonus": 90.0, "remaining_june_carry": 20500, "forward_principal_mark": 838.0, "operating_income": 16417.51221178693, "parent_profit": 11290.004209480128, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 331.40611627753896, "diluted_eps": 323.9463772674123, "recurring_fee_parent_profit": 1908.9201374801291, "recurring_fee_eps": 56.03432889024636, "forward_pbt": 3668.59396178693, "forward_tax": 1122.5897523068006, "forward_cash_tax": 866.1617523068005, "forward_nci": 22.0, "forward_finance_cost": 72.50625, "forward_fixed_cash_cost": 1790.4081632130703, "forward_variable_cash_cost": 366.21337500000004, "forward_da": 179.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1500, "forward_investment_calls": 2450.0, "uncalled_existing_gp_proxy": 2520, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 21505.007200918488, "deferred_tax_liquidity_reserve": 11456.428, "cash_after_full_gp_and_deferred_tax_settlement": 10048.579200918488, "forward_principal_capital_return": 1000, "forward_investment_capital_return": 2000, "forward_capex": 50.0, "forward_working_capital_use": -1630.574991438356, "forward_parent_dividend": 630, "opening_cash": 35794, "forward_cash_flow_before_funding": -1767.9927990815147, "forward_debt_repayment": 10001, "forward_new_borrowing": 0, "cash": 24025.007200918488, "debt": 0, "parent_equity": 72432.00420948013, "investment_assets": 58581.0, "principal_fv": 43238.0, "ending_receivables": 1127.9918835616438, "ending_advances": 1745.5668749999998, "cash_inclusive_return_on_opening_parent_equity": 0.07156438258754513 }, { "year": 2027, "fiscal_end": "2027-12-31", "forward_cash_period": "full year", "management_fees": 6591.585, "support_fees": 362.52000000000004, "fee_revenue": 6954.1050000000005, "fee_aum_end": 326030.0, "new_fund_commitments": 0, "recurring_cost": 4976.500295804493, "fee_ebit": 1977.604704195507, "realized_carry": 5500, "forward_carry_bonus": 330.0, "remaining_june_carry": 15000, "forward_principal_mark": 1729.52, "operating_income": 9067.124704195507, "parent_profit": 6300.0779647014315, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 184.9321162142901, "diluted_eps": 180.76941295146406, "recurring_fee_parent_profit": 1313.2576647116819, "recurring_fee_eps": 38.549287870801386, "forward_pbt": 9143.22473299918, "forward_tax": 2797.8267682977494, "forward_cash_tax": 2268.593648297749, "forward_nci": 45.32, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 3903.0897958044934, "forward_variable_cash_cost": 695.4105000000001, "forward_da": 378.0, "forward_gp_calls": 950.0, "forward_principal_calls": 2000, "forward_investment_calls": 2950.0, "uncalled_existing_gp_proxy": 1570, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 26597.444049033056, "deferred_tax_liquidity_reserve": 11985.66112, "cash_after_full_gp_and_deferred_tax_settlement": 14611.782929033056, "forward_principal_capital_return": 2000, "forward_investment_capital_return": 4000, "forward_capex": 100, "forward_working_capital_use": 652.0341523972602, "forward_parent_dividend": 1448.6400841896027, "opening_cash": 24025.007200918488, "forward_cash_flow_before_funding": 4142.436848114568, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 28167.444049033056, "debt": 0, "parent_equity": 77283.44208999196, "investment_assets": 59260.52, "principal_fv": 44967.52, "ending_receivables": 1682.3554109589043, "ending_advances": 1647.89625, "cash_inclusive_return_on_opening_parent_equity": 0.08697920254258072 }, { "year": 2028, "fiscal_end": "2028-12-31", "forward_cash_period": "full year", "management_fees": 8990.085, "support_fees": 384.2712000000001, "fee_revenue": 9374.356199999998, "fee_aum_end": 596030.0, "new_fund_commitments": 300000, "recurring_cost": 5589.8034974268985, "fee_ebit": 3784.5527025731, "realized_carry": 7500, "forward_carry_bonus": 450.0, "remaining_june_carry": 7500, "forward_principal_mark": 1798.7007999999998, "operating_income": 12823.2535025731, "parent_profit": 8916.971155465846, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 261.74824426640765, "diluted_eps": 255.8564592549594, "recurring_fee_parent_profit": 2565.919975585731, "recurring_fee_eps": 75.3198633064975, "forward_pbt": 12915.92327876923, "forward_tax": 3952.2725233033843, "forward_cash_tax": 3401.8700785033843, "forward_nci": 46.6796, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4254.367877426898, "forward_variable_cash_cost": 937.4356199999999, "forward_da": 398.0, "forward_gp_calls": 3350.0, "forward_principal_calls": 2000, "forward_investment_calls": 5350.0, "uncalled_existing_gp_proxy": 620, "uncalled_new_gp": 3600.0, "cash_after_full_remaining_gp_calls": 29836.36547325249, "deferred_tax_liquidity_reserve": 12536.0635648, "cash_after_full_gp_and_deferred_tax_settlement": 17300.301908452486, "forward_principal_capital_return": 3000, "forward_investment_capital_return": 5000, "forward_capex": 100, "forward_working_capital_use": -1.2378657534245576, "forward_parent_dividend": 1545.6688417998394, "opening_cash": 28167.444049033056, "forward_cash_flow_before_funding": 5888.921424219431, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 34056.36547325249, "debt": 0, "parent_equity": 84654.74440365797, "investment_assets": 61409.220799999996, "principal_fv": 45766.220799999996, "ending_receivables": 2280.7425452054795, "ending_advances": 2247.52125, "cash_inclusive_return_on_opening_parent_equity": 0.11538009843146692 }, { "year": 2029, "fiscal_end": "2029-12-31", "forward_cash_period": "full year", "management_fees": 11866.335, "support_fees": 407.327472, "fee_revenue": 12273.662472, "fee_aum_end": 621030.0, "new_fund_commitments": 350000, "recurring_cost": 6282.62723359532, "fee_ebit": 5991.03523840468, "realized_carry": 7500, "forward_carry_bonus": 450.0, "remaining_june_carry": 0, "forward_principal_mark": 1830.6488319999999, "operating_income": 15061.68407040468, "parent_profit": 10485.389227414596, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 307.78749565017444, "diluted_eps": 300.8593966340175, "recurring_fee_parent_profit": 4095.818467452848, "recurring_fee_eps": 120.22841321321998, "forward_pbt": 15177.90953229769, "forward_tax": 4644.440316883093, "forward_cash_tax": 4084.2617742910934, "forward_nci": 48.079988, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4637.260986395319, "forward_variable_cash_cost": 1227.3662472, "forward_da": 418.0, "forward_gp_calls": 2820.0, "forward_principal_calls": 2000, "forward_investment_calls": 4820.0, "uncalled_existing_gp_proxy": 0, "uncalled_new_gp": 2400.0, "cash_after_full_remaining_gp_calls": 40855.88329272017, "deferred_tax_liquidity_reserve": 13096.242107392001, "cash_after_full_gp_and_deferred_tax_settlement": 27759.64118532817, "forward_principal_capital_return": 4000, "forward_investment_capital_return": 6000, "forward_capex": 100, "forward_working_capital_use": -361.61378153424675, "forward_parent_dividend": 1693.0948880731594, "opening_cash": 34056.36547325249, "forward_cash_flow_before_funding": 9199.517819467685, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 43255.88329272017, "debt": 0, "parent_equity": 93447.0387429994, "investment_assets": 62059.869631999994, "principal_fv": 45596.869631999994, "ending_receivables": 2638.1912636712327, "ending_advances": 2966.58375, "cash_inclusive_return_on_opening_parent_equity": 0.12386062117696876 } ] }