{"annual":[{"capex":1901000000,"ebitMargin":18.65,"fcf":668000000,"fcfMargin":2.79,"grossMargin":62.73,"netDebt":10802000000,"netIncome":8422000000,"operatingCf":2569000000,"revenue":23923000000,"roc":11.14,"roe":164.69,"sharesOutstanding":3910400000,"year":2015},{"capex":2352000000,"ebitMargin":24.49,"fcf":4145000000,"fcfMargin":14.86,"grossMargin":66.11,"netDebt":13893000000,"netIncome":912000000,"operatingCf":6497000000,"revenue":27889000000,"roc":17.04,"roe":81.14,"sharesOutstanding":3927200000,"year":2016},{"capex":2202000000,"ebitMargin":26.42,"fcf":4716000000,"fcfMargin":15.62,"grossMargin":66.54,"netDebt":13256000000,"netIncome":1532000000,"operatingCf":6918000000,"revenue":30186000000,"roc":26.75,"roe":null,"sharesOutstanding":3952800000,"year":2017},{"capex":1796000000,"ebitMargin":25.95,"fcf":6625000000,"fcfMargin":21.5,"grossMargin":67.89,"netDebt":22190000000,"netIncome":3623000000,"operatingCf":8421000000,"revenue":30821000000,"roc":22.48,"roe":95.82,"sharesOutstanding":3976800000,"year":2018},{"capex":2163000000,"ebitMargin":23.06,"fcf":5857000000,"fcfMargin":17.35,"grossMargin":67.8,"netDebt":26001000000,"netIncome":4645000000,"operatingCf":8020000000,"revenue":33754000000,"roc":13.99,"roe":40.73,"sharesOutstanding":4012800000,"year":2019},{"capex":2239000000,"ebitMargin":24,"fcf":6202000000,"fcfMargin":18.19,"grossMargin":67.81,"netDebt":21058000000,"netIncome":5749000000,"operatingCf":8441000000,"revenue":34099000000,"roc":14.04,"roe":39.41,"sharesOutstanding":4030400000,"year":2020},{"capex":2931000000,"ebitMargin":21.89,"fcf":5021000000,"fcfMargin":20.33,"grossMargin":66.18,"netDebt":20099000000,"netIncome":4385000000,"operatingCf":7952000000,"revenue":24696000000,"roc":9.75,"roe":29.13,"sharesOutstanding":3241600000,"year":2021},{"capex":2258000000,"ebitMargin":22.79,"fcf":5145000000,"fcfMargin":17.55,"grossMargin":66.37,"netDebt":17464000000,"netIncome":14956000000,"operatingCf":7403000000,"revenue":29324000000,"roc":17.9,"roe":141.12,"sharesOutstanding":4084000000,"year":2022},{"capex":2344000000,"ebitMargin":23.06,"fcf":4424000000,"fcfMargin":14.59,"grossMargin":70.07,"netDebt":15272000000,"netIncome":4928000000,"operatingCf":6768000000,"revenue":30328000000,"roc":18.43,"roe":36.92,"sharesOutstanding":4111000000,"year":2023},{"capex":2982000000,"ebitMargin":18.05,"fcf":3572000000,"fcfMargin":11.38,"grossMargin":69.8,"netDebt":13293000000,"netIncome":2575000000,"operatingCf":6554000000,"revenue":31376000000,"roc":14.99,"roe":18.84,"sharesOutstanding":4142000000,"year":2024},{"capex":1348000000,"ebitMargin":21.95,"fcf":5955000000,"fcfMargin":18.23,"grossMargin":72.54,"netDebt":14570000000,"netIncome":5716000000,"operatingCf":7303000000,"revenue":32667000000,"roc":18.05,"roe":34.9,"sharesOutstanding":4117000000,"year":2025}],"currency":"GBP","growth":{"fcfCagr10y":4.88,"fcfCagr5y":-5.19,"roeAvg10y":null,"roeAvg5y":52.18,"yearsAvailable":20},"quarterly":[{"capex":2093000000,"ebitMargin":18.35,"fcf":5328000000,"fcfMargin":17.02,"grossMargin":70.62,"netDebt":-3192000000,"netIncome":2511000000,"operatingCf":7421000000,"quarter":3,"revenue":31311000000,"roc":15.7,"roe":17.93,"sharesOutstanding":4080000000,"year":2024},{"capex":2445000000,"ebitMargin":17.72,"fcf":4109000000,"fcfMargin":13.1,"grossMargin":71.69,"netDebt":13293000000,"netIncome":2575000000,"operatingCf":6554000000,"quarter":4,"revenue":31376000000,"roc":14.72,"roe":18.84,"sharesOutstanding":4145000000,"year":2024},{"capex":2330000000,"ebitMargin":18.13,"fcf":4411000000,"fcfMargin":13.99,"grossMargin":71.86,"netDebt":-4464000000,"netIncome":3153000000,"operatingCf":6741000000,"quarter":1,"revenue":31529000000,"roc":14.34,"roe":22.27,"sharesOutstanding":4137000000,"year":2025},{"capex":2521000000,"ebitMargin":17.22,"fcf":5203000000,"fcfMargin":16.45,"grossMargin":71.69,"netDebt":-3599000000,"netIncome":3423000000,"operatingCf":7724000000,"quarter":2,"revenue":31631000000,"roc":14.01,"roe":23.14,"sharesOutstanding":4110000000,"year":2025},{"capex":3095000000,"ebitMargin":23.51,"fcf":4697000000,"fcfMargin":14.6,"grossMargin":72.37,"netDebt":-3296000000,"netIncome":5494000000,"operatingCf":7792000000,"quarter":3,"revenue":32166000000,"roc":18.91,"roe":34.02,"sharesOutstanding":4102000000,"year":2025},{"capex":2533000000,"ebitMargin":21.95,"fcf":5020000000,"fcfMargin":15.37,"grossMargin":72.49,"netDebt":14570000000,"netIncome":5716000000,"operatingCf":7553000000,"quarter":4,"revenue":32667000000,"roc":18.05,"roe":34.9,"sharesOutstanding":4086000000,"year":2025},{"capex":2528000000,"ebitMargin":22.34,"fcf":5021000000,"fcfMargin":15.32,"grossMargin":72.74,"netDebt":15614000000,"netIncome":5829000000,"operatingCf":7549000000,"quarter":1,"revenue":32780000000,"roc":18.11,"roe":32.65,"sharesOutstanding":4074000000,"year":2026},{"capex":2223000000,"ebitMargin":24.12,"fcf":5756000000,"fcfMargin":17.34,"grossMargin":73.29,"netDebt":15133000000,"netIncome":4821000000,"operatingCf":7979000000,"quarter":2,"revenue":33203000000,"roc":19.92,"roe":27.32,"sharesOutstanding":4062000000,"year":2026}]}