{"annual":[{"capex":359000000,"ebitMargin":7.52,"fcf":449000000,"fcfMargin":2.67,"grossMargin":57.7,"netDebt":1475000000,"netIncome":918000000,"operatingCf":808000000,"revenue":16787000000,"roc":9.77,"roe":30.71,"sharesOutstanding":3171000000,"year":2015},{"capex":408000000,"ebitMargin":8.31,"fcf":821000000,"fcfMargin":4.61,"grossMargin":59.46,"netDebt":1656000000,"netIncome":913000000,"operatingCf":1229000000,"revenue":17790000000,"roc":9.43,"roe":26.56,"sharesOutstanding":3185000000,"year":2016},{"capex":389000000,"ebitMargin":8.9,"fcf":1508000000,"fcfMargin":8.76,"grossMargin":64.67,"netDebt":812000000,"netIncome":854000000,"operatingCf":1897000000,"revenue":17224000000,"roc":9.93,"roe":18.12,"sharesOutstanding":3197000000,"year":2017},{"capex":358000000,"ebitMargin":9.08,"fcf":842000000,"fcfMargin":5.01,"grossMargin":64.79,"netDebt":1067000000,"netIncome":1000000000,"operatingCf":1200000000,"revenue":16821000000,"roc":9.88,"roe":18.03,"sharesOutstanding":3201000000,"year":2018},{"capex":470000000,"ebitMargin":9.49,"fcf":1127000000,"fcfMargin":6.16,"grossMargin":26.53,"netDebt":2164000000,"netIncome":1476000000,"operatingCf":1597000000,"revenue":18305000000,"roc":10.27,"roe":27.3,"sharesOutstanding":3201000000,"year":2019},{"capex":477000000,"ebitMargin":8.83,"fcf":689000000,"fcfMargin":3.57,"grossMargin":26.67,"netDebt":3912000000,"netIncome":1299000000,"operatingCf":1166000000,"revenue":19277000000,"roc":9.18,"roe":27.98,"sharesOutstanding":3210000000,"year":2020},{"capex":462000000,"ebitMargin":9.56,"fcf":1985000000,"fcfMargin":10.17,"grossMargin":26.6,"netDebt":3439000000,"netIncome":1758000000,"operatingCf":2447000000,"revenue":19521000000,"roc":10.12,"roe":23.64,"sharesOutstanding":3211000000,"year":2021},{"capex":693000000,"ebitMargin":9.64,"fcf":2146000000,"fcfMargin":10.1,"grossMargin":27.78,"netDebt":3751000000,"netIncome":1591000000,"operatingCf":2839000000,"revenue":21258000000,"roc":9.48,"roe":14.19,"sharesOutstanding":3153000000,"year":2022},{"capex":957000000,"ebitMargin":11.15,"fcf":2803000000,"fcfMargin":12.15,"grossMargin":65.41,"netDebt":2471000000,"netIncome":1857000000,"operatingCf":3760000000,"revenue":23078000000,"roc":12.18,"roe":17.59,"sharesOutstanding":3072000000,"year":2023},{"capex":1163000000,"ebitMargin":10.2,"fcf":2762000000,"fcfMargin":10.5,"grossMargin":26.19,"netDebt":6775000000,"netIncome":1956000000,"operatingCf":3925000000,"revenue":26312000000,"roc":10.41,"roe":16.84,"sharesOutstanding":3053000000,"year":2024},{"capex":920000000,"ebitMargin":9.21,"fcf":2378000000,"fcfMargin":8.39,"grossMargin":26.39,"netDebt":5613000000,"netIncome":2062000000,"operatingCf":3298000000,"revenue":28336000000,"roc":10.29,"roe":17.5,"sharesOutstanding":3031000000,"year":2025}],"currency":"GBP","growth":{"fcfCagr10y":14.03,"fcfCagr5y":18.12,"roeAvg10y":20.77,"roeAvg5y":17.95,"yearsAvailable":20},"quarterly":[{"capex":990000000,"ebitMargin":9.17,"fcf":2710000000,"fcfMargin":10.3,"grossMargin":8.54,"netDebt":6775000000,"netIncome":1956000000,"operatingCf":3700000000,"quarter":4,"revenue":26312000000,"roc":9.35,"roe":16.84,"sharesOutstanding":3052060121,"year":2024},{"capex":990000000,"ebitMargin":9.17,"fcf":2710000000,"fcfMargin":10.3,"grossMargin":8.54,"netDebt":6775000000,"netIncome":1956000000,"operatingCf":3700000000,"quarter":1,"revenue":26312000000,"roc":9.35,"roe":16.84,"sharesOutstanding":3052060121,"year":2025},{"capex":981000000,"ebitMargin":9.03,"fcf":2036000000,"fcfMargin":7.43,"grossMargin":8.37,"netDebt":7275000000,"netIncome":1977000000,"operatingCf":3078000000,"quarter":2,"revenue":27406000000,"roc":10.15,"roe":18.24,"sharesOutstanding":3028000000,"year":2025},{"capex":981000000,"ebitMargin":9.03,"fcf":2036000000,"fcfMargin":7.43,"grossMargin":8.37,"netDebt":7275000000,"netIncome":1977000000,"operatingCf":3078000000,"quarter":3,"revenue":27406000000,"roc":10.15,"roe":18.24,"sharesOutstanding":3028000000,"year":2025},{"capex":920000000,"ebitMargin":9.45,"fcf":2317000000,"fcfMargin":8.18,"grossMargin":26.39,"netDebt":5613000000,"netIncome":2062000000,"operatingCf":3298000000,"quarter":4,"revenue":28336000000,"roc":10.56,"roe":17.5,"sharesOutstanding":3033583000,"year":2025},{"capex":920000000,"ebitMargin":9.45,"fcf":2317000000,"fcfMargin":8.18,"grossMargin":26.39,"netDebt":5613000000,"netIncome":2062000000,"operatingCf":3298000000,"quarter":1,"revenue":28336000000,"roc":10.56,"roe":17.5,"sharesOutstanding":3033583000,"year":2026},{"capex":903000000,"ebitMargin":9.07,"fcf":4518000000,"fcfMargin":15.38,"grossMargin":26.02,"netDebt":4953000000,"netIncome":2113000000,"operatingCf":5421000000,"quarter":2,"revenue":29380000000,"roc":10.17,"roe":17.07,"sharesOutstanding":3018000000,"year":2026},{"capex":903000000,"ebitMargin":9.07,"fcf":4518000000,"fcfMargin":15.38,"grossMargin":26.02,"netDebt":4953000000,"netIncome":2113000000,"operatingCf":5421000000,"quarter":3,"revenue":29380000000,"roc":10.17,"roe":17.07,"sharesOutstanding":3018000000,"year":2026}]}