{"annual":[{"capex":30100000,"ebitMargin":30.7,"fcf":404100000,"fcfMargin":28.49,"grossMargin":91.15,"netDebt":685000000,"netIncome":259600000,"operatingCf":434200000,"revenue":1418600000,"roc":9.34,"roe":9.46,"sharesOutstanding":541000000,"year":2015},{"capex":34000000,"ebitMargin":32.65,"fcf":207000000,"fcfMargin":12.49,"grossMargin":89.44,"netDebt":14900000,"netIncome":223000000,"operatingCf":241000000,"revenue":1657000000,"roc":10.74,"roe":7.18,"sharesOutstanding":541000000,"year":2016},{"capex":47000000,"ebitMargin":34.12,"fcf":612000000,"fcfMargin":31.3,"grossMargin":89,"netDebt":572000000,"netIncome":505000000,"operatingCf":659000000,"revenue":1955000000,"roc":11.48,"roe":15.65,"sharesOutstanding":541000000,"year":2017},{"capex":50000000,"ebitMargin":36.86,"fcf":672000000,"fcfMargin":31.48,"grossMargin":89.37,"netDebt":693000000,"netIncome":480000000,"operatingCf":722000000,"revenue":2135000000,"roc":13.13,"roe":14.36,"sharesOutstanding":541000000,"year":2018},{"capex":195000000,"ebitMargin":39.84,"fcf":642000000,"fcfMargin":27.74,"grossMargin":90.92,"netDebt":775000000,"netIncome":417000000,"operatingCf":837000000,"revenue":2314000000,"roc":15.08,"roe":12.07,"sharesOutstanding":541000000,"year":2019},{"capex":222000000,"ebitMargin":37.83,"fcf":750000000,"fcfMargin":36.95,"grossMargin":89.75,"netDebt":355000000,"netIncome":293000000,"operatingCf":972000000,"revenue":2030000000,"roc":12.45,"roe":7.9,"sharesOutstanding":541000000,"year":2020},{"capex":662000000,"ebitMargin":22.25,"fcf":1940000000,"fcfMargin":29.69,"grossMargin":86.86,"netDebt":5704000000,"netIncome":461000000,"operatingCf":2602000000,"revenue":6535000000,"roc":4,"roe":1.95,"sharesOutstanding":541000000,"year":2021},{"capex":966000000,"ebitMargin":22.05,"fcf":1771000000,"fcfMargin":22.87,"grossMargin":86.26,"netDebt":5614000000,"netIncome":790000000,"operatingCf":2737000000,"revenue":7743000000,"roc":4.41,"roe":3.04,"sharesOutstanding":560000000,"year":2022},{"capex":1084000000,"ebitMargin":16.36,"fcf":1873000000,"fcfMargin":22.35,"grossMargin":86.36,"netDebt":6119000000,"netIncome":761000000,"operatingCf":2942000000,"revenue":8379000000,"roc":3.76,"roe":3.2,"sharesOutstanding":551000000,"year":2023},{"capex":1008000000,"ebitMargin":16.52,"fcf":2388000000,"fcfMargin":26.96,"grossMargin":86.76,"netDebt":7832000000,"netIncome":685000000,"operatingCf":3396000000,"revenue":8858000000,"roc":4.03,"roe":2.98,"sharesOutstanding":535000000,"year":2024},{"capex":124000000,"ebitMargin":23.24,"fcf":3498000000,"fcfMargin":37.56,"grossMargin":40.24,"netDebt":7769000000,"netIncome":1249000000,"operatingCf":3622000000,"revenue":9313000000,"roc":0.27,"roe":6.31,"sharesOutstanding":527000000,"year":2025}],"currency":"GBP","growth":{"fcfCagr10y":25.98,"fcfCagr5y":20.26,"roeAvg10y":7.46,"roeAvg5y":3.5,"yearsAvailable":19},"quarterly":[{"capex":74000000,"ebitMargin":17.95,"fcf":3322000000,"fcfMargin":37.5,"grossMargin":74.28,"netDebt":7832000000,"netIncome":685000000,"operatingCf":3423000000,"quarter":4,"revenue":8858000000,"roc":4.38,"roe":2.98,"sharesOutstanding":531972358,"year":2024},{"capex":74000000,"ebitMargin":17.95,"fcf":3322000000,"fcfMargin":37.5,"grossMargin":74.28,"netDebt":7832000000,"netIncome":685000000,"operatingCf":3423000000,"quarter":1,"revenue":8858000000,"roc":4.38,"roe":2.98,"sharesOutstanding":531972358,"year":2025},{"capex":98000000,"ebitMargin":19.06,"fcf":3524000000,"fcfMargin":38.63,"grossMargin":63.16,"netDebt":6538000000,"netIncome":988000000,"operatingCf":3649000000,"quarter":2,"revenue":9122000000,"roc":0.21,"roe":4.67,"sharesOutstanding":532000000,"year":2025},{"capex":98000000,"ebitMargin":19.06,"fcf":3524000000,"fcfMargin":38.63,"grossMargin":63.16,"netDebt":6538000000,"netIncome":988000000,"operatingCf":3649000000,"quarter":3,"revenue":9122000000,"roc":0.21,"roe":4.67,"sharesOutstanding":532000000,"year":2025},{"capex":124000000,"ebitMargin":23.24,"fcf":3498000000,"fcfMargin":37.56,"grossMargin":40.24,"netDebt":7769000000,"netIncome":1249000000,"operatingCf":3622000000,"quarter":4,"revenue":9313000000,"roc":0.27,"roe":6.31,"sharesOutstanding":521694000,"year":2025},{"capex":124000000,"ebitMargin":23.24,"fcf":3498000000,"fcfMargin":37.56,"grossMargin":40.24,"netDebt":7769000000,"netIncome":1249000000,"operatingCf":3622000000,"quarter":1,"revenue":9313000000,"roc":0.27,"roe":6.31,"sharesOutstanding":521694000,"year":2026},{"capex":147000000,"ebitMargin":25.93,"fcf":3778000000,"fcfMargin":39.2,"grossMargin":53.81,"netDebt":9455000000,"netIncome":1414000000,"operatingCf":3925000000,"quarter":2,"revenue":9637000000,"roc":0.28,"roe":7.56,"sharesOutstanding":499000000,"year":2026},{"capex":147000000,"ebitMargin":25.93,"fcf":3778000000,"fcfMargin":39.2,"grossMargin":53.81,"netDebt":9455000000,"netIncome":1414000000,"operatingCf":3925000000,"quarter":3,"revenue":9637000000,"roc":0.28,"roe":7.56,"sharesOutstanding":499000000,"year":2026}]}