{"annual":[{"capex":852000000,"ebitMargin":4.52,"fcf":15276000000,"fcfMargin":60.22,"grossMargin":86.81,"netDebt":39895000000,"netIncome":-49000000,"operatingCf":16128000000,"revenue":25367000000,"roc":0.41,"roe":-0.08,"sharesOutstanding":16687000000,"year":2015},{"capex":1707000000,"ebitMargin":12.7,"fcf":9579000000,"fcfMargin":37.66,"grossMargin":84.26,"netDebt":-4505000000,"netIncome":2080000000,"operatingCf":11286000000,"revenue":25434000000,"roc":1.07,"roe":3.21,"sharesOutstanding":17044000000,"year":2016},{"capex":1456000000,"ebitMargin":14.24,"fcf":59255000000,"fcfMargin":238.36,"grossMargin":84.77,"netDebt":-76095000000,"netIncome":-1109000000,"operatingCf":60711000000,"revenue":24859000000,"roc":1.9,"roe":-1.74,"sharesOutstanding":16996000000,"year":2017},{"capex":1402000000,"ebitMargin":13.13,"fcf":7102000000,"fcfMargin":26.69,"grossMargin":79.41,"netDebt":-74224000000,"netIncome":2349000000,"operatingCf":8504000000,"revenue":26611000000,"roc":1.79,"roe":3.76,"sharesOutstanding":17383000000,"year":2018},{"capex":1793000000,"ebitMargin":15.74,"fcf":-14088000000,"fcfMargin":-50.91,"grossMargin":78.14,"netDebt":-55733000000,"netIncome":3274000000,"operatingCf":-12295000000,"revenue":27674000000,"roc":0.53,"roe":5.08,"sharesOutstanding":17482000000,"year":2019},{"capex":1324000000,"ebitMargin":12.07,"fcf":56181000000,"fcfMargin":221.32,"grossMargin":85.15,"netDebt":-47109000000,"netIncome":2383000000,"operatingCf":57505000000,"revenue":25385000000,"roc":0.38,"roe":3.62,"sharesOutstanding":17668000000,"year":2020},{"capex":1720000000,"ebitMargin":32.62,"fcf":47199000000,"fcfMargin":187.89,"grossMargin":87.39,"netDebt":-71984000000,"netIncome":7009000000,"operatingCf":48919000000,"revenue":25121000000,"roc":1.05,"roe":10.15,"sharesOutstanding":17420000000,"year":2021},{"capex":1746000000,"ebitMargin":20.9,"fcf":28485000000,"fcfMargin":84.92,"grossMargin":74.59,"netDebt":-72985000000,"netIncome":5928000000,"operatingCf":30231000000,"revenue":33545000000,"roc":0.82,"roe":8.68,"sharesOutstanding":16867000000,"year":2022},{"capex":1718000000,"ebitMargin":13.73,"fcf":-2645000000,"fcfMargin":-5.54,"grossMargin":53.16,"netDebt":-48083000000,"netIncome":5259000000,"operatingCf":-927000000,"revenue":47750000000,"roc":0.78,"roe":7.39,"sharesOutstanding":15895000000,"year":2023},{"capex":1574000000,"ebitMargin":15.71,"fcf":5539000000,"fcfMargin":10.73,"grossMargin":50.81,"netDebt":-24438000000,"netIncome":6307000000,"operatingCf":7113000000,"revenue":51620000000,"roc":0.95,"roe":8.78,"sharesOutstanding":15271000000,"year":2024},{"capex":1859000000,"ebitMargin":17.98,"fcf":16880000000,"fcfMargin":33.21,"grossMargin":57.33,"netDebt":-9811000000,"netIncome":7172000000,"operatingCf":18739000000,"revenue":50828000000,"roc":1.08,"roe":9.22,"sharesOutstanding":14604000000,"year":2025}],"currency":"GBP","growth":{"fcfCagr10y":-16.55,"fcfCagr5y":-46.87,"roeAvg10y":5.81,"roeAvg5y":8.84,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":15.71,"fcf":null,"fcfMargin":null,"grossMargin":50.81,"netDebt":-24438000000,"netIncome":6307000000,"operatingCf":null,"quarter":4,"revenue":51620000000,"roc":0.95,"roe":8.78,"sharesOutstanding":15271000000,"year":2024},{"capex":0,"ebitMargin":16.32,"fcf":null,"fcfMargin":null,"grossMargin":51.52,"netDebt":-128955000000,"netIncome":6594000000,"operatingCf":null,"quarter":1,"revenue":52376000000,"roc":0.9,"roe":8.81,"sharesOutstanding":14314000000,"year":2025},{"capex":0,"ebitMargin":17.5,"fcf":null,"fcfMargin":null,"grossMargin":51.14,"netDebt":-108284000000,"netIncome":7017000000,"operatingCf":null,"quarter":2,"revenue":51967000000,"roc":0.94,"roe":9.24,"sharesOutstanding":14211000000,"year":2025},{"capex":0,"ebitMargin":18.13,"fcf":null,"fcfMargin":null,"grossMargin":51.72,"netDebt":-252573000000,"netIncome":6912000000,"operatingCf":null,"quarter":3,"revenue":52587000000,"roc":1.76,"roe":9.05,"sharesOutstanding":14045000000,"year":2025},{"capex":1859000000,"ebitMargin":24.17,"fcf":null,"fcfMargin":null,"grossMargin":98.67,"netDebt":-9811000000,"netIncome":7172000000,"operatingCf":null,"quarter":4,"revenue":40257000000,"roc":1.15,"roe":9.22,"sharesOutstanding":13879210000,"year":2025},{"capex":1859000000,"ebitMargin":24.14,"fcf":null,"fcfMargin":null,"grossMargin":98.69,"netDebt":-98511000000,"netIncome":7252000000,"operatingCf":null,"quarter":1,"revenue":40711000000,"roc":0.96,"roe":9.46,"sharesOutstanding":13727000000,"year":2026},{"capex":1859000000,"ebitMargin":34.6,"fcf":null,"fcfMargin":null,"grossMargin":98.25,"netDebt":-107924000000,"netIncome":7843000000,"operatingCf":null,"quarter":2,"revenue":30620000000,"roc":1,"roe":9.88,"sharesOutstanding":13727000000,"year":2026},{"capex":1859000000,"ebitMargin":33.19,"fcf":null,"fcfMargin":null,"grossMargin":96.64,"netDebt":-244636000000,"netIncome":8031000000,"operatingCf":null,"quarter":3,"revenue":30870000000,"roc":0.6,"roe":12.58,"sharesOutstanding":13425775000,"year":2026}]}