{"annual":[{"capex":3417000000,"ebitMargin":6.95,"fcf":12955000000,"fcfMargin":54.78,"grossMargin":73.38,"netDebt":47366000000,"netIncome":860000000,"operatingCf":16372000000,"revenue":23651000000,"roc":0.61,"roe":1.85,"sharesOutstanding":72340000000,"year":2015},{"capex":3760000000,"ebitMargin":15.95,"fcf":-1686000000,"fcfMargin":-6.91,"grossMargin":69.87,"netDebt":49389000000,"netIncome":2063000000,"operatingCf":2074000000,"revenue":24383000000,"roc":1.5,"roe":4.26,"sharesOutstanding":72024000000,"year":2016},{"capex":3655000000,"ebitMargin":23.72,"fcf":-6850000000,"fcfMargin":-28.88,"grossMargin":78.52,"netDebt":32409000000,"netIncome":3909000000,"operatingCf":-3195000000,"revenue":23715000000,"roc":2.03,"roe":7.99,"sharesOutstanding":72393000000,"year":2017},{"capex":3514000000,"ebitMargin":27.61,"fcf":-14621000000,"fcfMargin":-67.74,"grossMargin":86.32,"netDebt":54618000000,"netIncome":4408000000,"operatingCf":-11107000000,"revenue":21584000000,"roc":2.25,"roe":8.83,"sharesOutstanding":72279000000,"year":2018},{"capex":3442000000,"ebitMargin":17.72,"fcf":7839000000,"fcfMargin":31.62,"grossMargin":73.05,"netDebt":59376000000,"netIncome":2925000000,"operatingCf":11281000000,"revenue":24791000000,"roc":0.58,"roe":6.14,"sharesOutstanding":71285000000,"year":2019},{"capex":2901000000,"ebitMargin":6.56,"fcf":24270000000,"fcfMargin":129.86,"grossMargin":80.97,"netDebt":33530000000,"netIncome":1318000000,"operatingCf":27171000000,"revenue":18690000000,"roc":0.16,"roe":2.68,"sharesOutstanding":70839206060,"year":2020},{"capex":3228000000,"ebitMargin":36.89,"fcf":3393000000,"fcfMargin":18.13,"grossMargin":87.25,"netDebt":7412000000,"netIncome":5784000000,"operatingCf":6621000000,"revenue":18710000000,"roc":0.86,"roe":11.35,"sharesOutstanding":71022593135,"year":2021},{"capex":3855000000,"ebitMargin":23.02,"fcf":18156000000,"fcfMargin":87.4,"grossMargin":77.26,"netDebt":-211000000,"netIncome":3827000000,"operatingCf":22011000000,"revenue":20773000000,"roc":1.23,"roe":8.76,"sharesOutstanding":69682000000,"year":2022},{"capex":5455000000,"ebitMargin":22.1,"fcf":1355000000,"fcfMargin":3.99,"grossMargin":56.55,"netDebt":13014000000,"netIncome":5460000000,"operatingCf":6810000000,"revenue":33952000000,"roc":0.89,"roe":11.58,"sharesOutstanding":63569225662,"year":2023},{"capex":5623000000,"ebitMargin":15.87,"fcf":-10016000000,"fcfMargin":-26.63,"grossMargin":49.46,"netDebt":25817000000,"netIncome":4421000000,"operatingCf":-4393000000,"revenue":37614000000,"roc":1.44,"roe":9.67,"sharesOutstanding":63074000000,"year":2024},{"capex":5071000000,"ebitMargin":16.26,"fcf":-639000000,"fcfMargin":-1.56,"grossMargin":55.28,"netDebt":84944000000,"netIncome":4659000000,"operatingCf":5701000000,"revenue":40957000000,"roc":1.54,"roe":9.77,"sharesOutstanding":59790000000,"year":2025}],"currency":"GBP","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":8.1,"roeAvg5y":10.23,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":20.64,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":22610000000,"netIncome":5015000000,"operatingCf":null,"quarter":3,"revenue":33543000000,"roc":1.65,"roe":10.86,"sharesOutstanding":68150000000,"year":2024},{"capex":0,"ebitMargin":15.87,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":25817000000,"netIncome":4432000000,"operatingCf":null,"quarter":4,"revenue":37614000000,"roc":1.44,"roe":9.69,"sharesOutstanding":62390340000,"year":2024},{"capex":0,"ebitMargin":15.45,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":14378000000,"netIncome":4351000000,"operatingCf":null,"quarter":1,"revenue":37922000000,"roc":1.41,"roe":9.14,"sharesOutstanding":60589000000,"year":2025},{"capex":0,"ebitMargin":16.35,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":21218000000,"netIncome":4526000000,"operatingCf":null,"quarter":2,"revenue":37611000000,"roc":1.48,"roe":9.69,"sharesOutstanding":61437106000,"year":2025},{"capex":0,"ebitMargin":14.33,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":34746000000,"netIncome":3901000000,"operatingCf":null,"quarter":3,"revenue":38389000000,"roc":0.61,"roe":8.55,"sharesOutstanding":60589000000,"year":2025},{"capex":0,"ebitMargin":35.02,"fcf":null,"fcfMargin":null,"grossMargin":99.07,"netDebt":84944000000,"netIncome":4659000000,"operatingCf":null,"quarter":4,"revenue":19023000000,"roc":1.54,"roe":9.77,"sharesOutstanding":59790000000,"year":2025},{"capex":0,"ebitMargin":36.74,"fcf":null,"fcfMargin":null,"grossMargin":99.09,"netDebt":38624000000,"netIncome":5056000000,"operatingCf":null,"quarter":1,"revenue":19512000000,"roc":1.54,"roe":10.53,"sharesOutstanding":58801000000,"year":2026},{"capex":0,"ebitMargin":38.26,"fcf":null,"fcfMargin":null,"grossMargin":99.09,"netDebt":40735000000,"netIncome":5205000000,"operatingCf":null,"quarter":2,"revenue":19470000000,"roc":1.54,"roe":11.07,"sharesOutstanding":58801000000,"year":2026}]}