{"annual":[{"capex":3628000000,"ebitMargin":24.41,"fcf":1740000000,"fcfMargin":13.17,"grossMargin":75.37,"netDebt":28217000000,"netIncome":2591000000,"operatingCf":5368000000,"revenue":13212000000,"roc":6.3,"roe":19.11,"sharesOutstanding":3456751257,"year":2016},{"capex":3519000000,"ebitMargin":21.34,"fcf":1710000000,"fcfMargin":11.37,"grossMargin":77.85,"netDebt":27499000000,"netIncome":7795000000,"operatingCf":5229000000,"revenue":15035000000,"roc":5.8,"roe":38.27,"sharesOutstanding":3465001260,"year":2017},{"capex":3911000000,"ebitMargin":22.9,"fcf":592000000,"fcfMargin":3.88,"grossMargin":100,"netDebt":26296000000,"netIncome":3550000000,"operatingCf":4503000000,"revenue":15250000000,"roc":6.97,"roe":18.85,"sharesOutstanding":3476000000,"year":2018},{"capex":3941000000,"ebitMargin":19.22,"fcf":377000000,"fcfMargin":2.52,"grossMargin":100,"netDebt":28478000000,"netIncome":1511000000,"operatingCf":4318000000,"revenue":14933000000,"roc":5.33,"roe":7.81,"sharesOutstanding":3401000000,"year":2019},{"capex":4900000000,"ebitMargin":17.06,"fcf":-282000000,"fcfMargin":-2.11,"grossMargin":100,"netDebt":30721000000,"netIncome":1264000000,"operatingCf":4618000000,"revenue":13360000000,"roc":3.89,"roe":6.46,"sharesOutstanding":3478000000,"year":2020},{"capex":4788000000,"ebitMargin":17.57,"fcf":-327000000,"fcfMargin":-2.39,"grossMargin":100,"netDebt":31063000000,"netIncome":1640000000,"operatingCf":4461000000,"revenue":13665000000,"roc":4.15,"roe":8.27,"sharesOutstanding":3540000000,"year":2021},{"capex":5544000000,"ebitMargin":23.69,"fcf":728000000,"fcfMargin":3.95,"grossMargin":100,"netDebt":45261000000,"netIncome":2353000000,"operatingCf":6272000000,"revenue":18449000000,"roc":6.24,"roe":9.87,"sharesOutstanding":3616000000,"year":2022},{"capex":6892000000,"ebitMargin":22.53,"fcf":6000000,"fcfMargin":0.03,"grossMargin":100,"netDebt":42822000000,"netIncome":7797000000,"operatingCf":6898000000,"revenue":21659000000,"roc":5.84,"roe":26.4,"sharesOutstanding":3676000000,"year":2023},{"capex":6904000000,"ebitMargin":22.54,"fcf":-514000000,"fcfMargin":-2.59,"grossMargin":100,"netDebt":46524000000,"netIncome":2290000000,"operatingCf":6939000000,"revenue":19850000000,"roc":5.15,"roe":7.67,"sharesOutstanding":4035407540,"year":2024},{"capex":8780000000,"ebitMargin":26.85,"fcf":-2498000000,"fcfMargin":-13.59,"grossMargin":100,"netDebt":47182000000,"netIncome":2902000000,"operatingCf":6808000000,"revenue":18378000000,"roc":5.13,"roe":7.68,"sharesOutstanding":4729000000,"year":2025},{"capex":9989000000,"ebitMargin":32.66,"fcf":-3756000000,"fcfMargin":-21.24,"grossMargin":32.66,"netDebt":46380000000,"netIncome":3241000000,"operatingCf":6233000000,"revenue":17687000000,"roc":5.86,"roe":8.25,"sharesOutstanding":4971000000,"year":2026}],"currency":"GBP","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":13.95,"roeAvg5y":11.97,"yearsAvailable":20},"quarterly":[{"capex":null,"ebitMargin":19.66,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":44051000000,"netIncome":1809000000,"operatingCf":null,"quarter":3,"revenue":19322000000,"roc":4.09,"roe":5.05,"sharesOutstanding":4547000000,"year":2024},{"capex":null,"ebitMargin":19.66,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":44051000000,"netIncome":1809000000,"operatingCf":null,"quarter":4,"revenue":19322000000,"roc":4.09,"roe":5.05,"sharesOutstanding":4547000000,"year":2024},{"capex":null,"ebitMargin":26.85,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":47182000000,"netIncome":2902000000,"operatingCf":null,"quarter":1,"revenue":18378000000,"roc":5.13,"roe":7.68,"sharesOutstanding":4911000000,"year":2025},{"capex":null,"ebitMargin":26.85,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":47182000000,"netIncome":2902000000,"operatingCf":null,"quarter":2,"revenue":18378000000,"roc":5.13,"roe":7.68,"sharesOutstanding":4911000000,"year":2025},{"capex":null,"ebitMargin":29.46,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":45027000000,"netIncome":2872000000,"operatingCf":null,"quarter":3,"revenue":17482000000,"roc":5.45,"roe":7.72,"sharesOutstanding":4950000000,"year":2025},{"capex":null,"ebitMargin":29.46,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":45027000000,"netIncome":2872000000,"operatingCf":null,"quarter":4,"revenue":17482000000,"roc":5.45,"roe":7.72,"sharesOutstanding":4950000000,"year":2025},{"capex":9989000000,"ebitMargin":32.06,"fcf":-3756000000,"fcfMargin":-21.24,"grossMargin":63.38,"netDebt":46380000000,"netIncome":3241000000,"operatingCf":6233000000,"quarter":1,"revenue":17687000000,"roc":5.76,"roe":8.25,"sharesOutstanding":4976294000,"year":2026},{"capex":9989000000,"ebitMargin":32.06,"fcf":-3756000000,"fcfMargin":-21.24,"grossMargin":63.38,"netDebt":46380000000,"netIncome":3241000000,"operatingCf":6233000000,"quarter":2,"revenue":17687000000,"roc":5.76,"roe":8.25,"sharesOutstanding":4976294000,"year":2026}]}