{"annual":[{"capex":483000000,"ebitMargin":34.78,"fcf":4237000000,"fcfMargin":32.33,"grossMargin":76.85,"netDebt":15038000000,"netIncome":4290000000,"operatingCf":4720000000,"revenue":13104000000,"roc":20.25,"roe":87.66,"sharesOutstanding":2264664334,"year":2015},{"capex":586000000,"ebitMargin":32.94,"fcf":4024000000,"fcfMargin":28.48,"grossMargin":73.58,"netDebt":17291000000,"netIncome":4648000000,"operatingCf":4610000000,"revenue":14130000000,"roc":16.67,"roe":56.81,"sharesOutstanding":2264664000,"year":2016},{"capex":791000000,"ebitMargin":32.77,"fcf":4556000000,"fcfMargin":23.29,"grossMargin":74.27,"netDebt":46159000000,"netIncome":37533000000,"operatingCf":5347000000,"revenue":19564000000,"roc":5.11,"roe":61.73,"sharesOutstanding":2264664000,"year":2017},{"capex":758000000,"ebitMargin":38.02,"fcf":9537000000,"fcfMargin":38.94,"grossMargin":81.23,"netDebt":44907000000,"netIncome":6032000000,"operatingCf":10295000000,"revenue":24492000000,"roc":7.16,"roe":9.22,"sharesOutstanding":2264664000,"year":2018},{"capex":815000000,"ebitMargin":34.84,"fcf":8181000000,"fcfMargin":31.61,"grossMargin":82.76,"netDebt":42840000000,"netIncome":5704000000,"operatingCf":8996000000,"revenue":25877000000,"roc":7.38,"roe":8.93,"sharesOutstanding":2264664000,"year":2019},{"capex":755000000,"ebitMargin":38.65,"fcf":9031000000,"fcfMargin":35.04,"grossMargin":82.75,"netDebt":40829000000,"netIncome":6400000000,"operatingCf":9786000000,"revenue":25776000000,"roc":8.15,"roe":10.21,"sharesOutstanding":2264664000,"year":2020},{"capex":745000000,"ebitMargin":39.85,"fcf":8972000000,"fcfMargin":34.93,"grossMargin":82.1,"netDebt":36849000000,"netIncome":6801000000,"operatingCf":9717000000,"revenue":25684000000,"roc":8.37,"roe":10.14,"sharesOutstanding":2264664000,"year":2021},{"capex":656000000,"ebitMargin":38.05,"fcf":9738000000,"fcfMargin":35.21,"grossMargin":82.63,"netDebt":39693000000,"netIncome":6666000000,"operatingCf":10394000000,"revenue":27655000000,"roc":7.76,"roe":8.84,"sharesOutstanding":2264664000,"year":2022},{"capex":460000000,"ebitMargin":-57.73,"fcf":10254000000,"fcfMargin":37.58,"grossMargin":82.07,"netDebt":35071000000,"netIncome":-14367000000,"operatingCf":10714000000,"revenue":27283000000,"roc":-15.29,"roe":-27.33,"sharesOutstanding":2229000000,"year":2023},{"capex":608000000,"ebitMargin":10.58,"fcf":9517000000,"fcfMargin":36.79,"grossMargin":82.85,"netDebt":31653000000,"netIncome":3068000000,"operatingCf":10125000000,"revenue":25867000000,"roc":2.73,"roe":6.18,"sharesOutstanding":2225000000,"year":2024},{"capex":551000000,"ebitMargin":39.04,"fcf":4362000000,"fcfMargin":17.03,"grossMargin":83.5,"netDebt":31925000000,"netIncome":7764000000,"operatingCf":6342000000,"revenue":25610000000,"roc":10.55,"roe":16.2,"sharesOutstanding":2199000000,"year":2025}],"currency":"GBP","growth":{"fcfCagr10y":8.23,"fcfCagr5y":-4.54,"roeAvg10y":16.09,"roeAvg5y":2.81,"yearsAvailable":20},"quarterly":[{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":31653000000,"netIncome":null,"operatingCf":null,"quarter":4,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":2202445277,"year":2024},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":31653000000,"netIncome":null,"operatingCf":null,"quarter":1,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":2202445277,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":30804000000,"netIncome":null,"operatingCf":null,"quarter":2,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":2205000000,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":30804000000,"netIncome":null,"operatingCf":null,"quarter":3,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":2205000000,"year":2025},{"capex":551000000,"ebitMargin":39.6,"fcf":4362000000,"fcfMargin":17.03,"grossMargin":61.35,"netDebt":31925000000,"netIncome":7742000000,"operatingCf":4913000000,"quarter":4,"revenue":25610000000,"roc":10.7,"roe":16.15,"sharesOutstanding":2190378000,"year":2025},{"capex":551000000,"ebitMargin":39.6,"fcf":4362000000,"fcfMargin":17.03,"grossMargin":61.35,"netDebt":31925000000,"netIncome":7742000000,"operatingCf":4913000000,"quarter":1,"revenue":25610000000,"roc":10.7,"roe":16.15,"sharesOutstanding":2190378000,"year":2026},{"capex":582000000,"ebitMargin":37.62,"fcf":5398000000,"fcfMargin":20.94,"grossMargin":60.16,"netDebt":32545000000,"netIncome":6442000000,"operatingCf":5980000000,"quarter":2,"revenue":25776000000,"roc":10.3,"roe":13.32,"sharesOutstanding":2176000000,"year":2026},{"capex":582000000,"ebitMargin":37.62,"fcf":5398000000,"fcfMargin":20.94,"grossMargin":60.16,"netDebt":32545000000,"netIncome":6442000000,"operatingCf":5980000000,"quarter":3,"revenue":25776000000,"roc":10.3,"roe":13.32,"sharesOutstanding":2176000000,"year":2026}]}