{"annual":[{"capex":783000000,"ebitMargin":-16.8,"fcf":135000000,"fcfMargin":0.84,"grossMargin":80.37,"netDebt":-28407000000,"netIncome":-1594000000,"operatingCf":918000000,"revenue":16089000000,"roc":-0.61,"roe":-2.98,"sharesOutstanding":10749143000,"year":2015},{"capex":912000000,"ebitMargin":-27.37,"fcf":-4562000000,"fcfMargin":-30.58,"grossMargin":82.9,"netDebt":-27586000000,"netIncome":-5199000000,"operatingCf":-3650000000,"revenue":14916000000,"roc":-0.88,"roe":-10.7,"sharesOutstanding":10904214000,"year":2016},{"capex":1132000000,"ebitMargin":15.17,"fcf":37609000000,"fcfMargin":254.75,"grossMargin":86.13,"netDebt":-55056000000,"netIncome":1380000000,"operatingCf":38741000000,"revenue":14763000000,"roc":0.36,"roe":2.86,"sharesOutstanding":11083429000,"year":2017},{"capex":619000000,"ebitMargin":21.35,"fcf":-847000000,"fcfMargin":-5.38,"grossMargin":84.79,"netDebt":-38988000000,"netIncome":2159000000,"operatingCf":-228000000,"revenue":15734000000,"roc":0.72,"roe":4.72,"sharesOutstanding":11199500000,"year":2018},{"capex":559000000,"ebitMargin":26.47,"fcf":-4252000000,"fcfMargin":-28.26,"grossMargin":77.88,"netDebt":-67879000000,"netIncome":3539000000,"operatingCf":-3693000000,"revenue":15047000000,"roc":0.55,"roe":8.13,"sharesOutstanding":11237572000,"year":2019},{"capex":376000000,"ebitMargin":-4.23,"fcf":28719000000,"fcfMargin":219.53,"grossMargin":82.25,"netDebt":-114527000000,"netIncome":-727000000,"operatingCf":29095000000,"revenue":13082000000,"roc":-0.07,"roe":-1.66,"sharesOutstanding":11231072000,"year":2020},{"capex":901000000,"ebitMargin":31.93,"fcf":52786000000,"fcfMargin":438.46,"grossMargin":85.89,"netDebt":-169328000000,"netIncome":3268000000,"operatingCf":53687000000,"revenue":12039000000,"roc":0.65,"roe":7.82,"sharesOutstanding":10827216000,"year":2021},{"capex":639000000,"ebitMargin":31.78,"fcf":-44236000000,"fcfMargin":-273.96,"grossMargin":82.69,"netDebt":-28508000000,"netIncome":3589000000,"operatingCf":-43597000000,"revenue":16147000000,"roc":0.96,"roe":9.84,"sharesOutstanding":9929000000,"year":2022},{"capex":1555000000,"ebitMargin":24.95,"fcf":-14921000000,"fcfMargin":-60.26,"grossMargin":59.71,"netDebt":22739000000,"netIncome":4636000000,"operatingCf":-223000000,"revenue":24761000000,"roc":2.75,"roe":12.48,"sharesOutstanding":9219000000,"year":2023},{"capex":1078000000,"ebitMargin":21.69,"fcf":694000000,"fcfMargin":2.43,"grossMargin":51.3,"netDebt":-27131000000,"netIncome":4802000000,"operatingCf":1772000000,"revenue":28565000000,"roc":2.69,"roe":12.2,"sharesOutstanding":8516000000,"year":2024},{"capex":665000000,"ebitMargin":26.15,"fcf":-17347000000,"fcfMargin":-58.85,"grossMargin":56.34,"netDebt":-13522000000,"netIncome":5831000000,"operatingCf":-16682000000,"revenue":29478000000,"roc":3.29,"roe":15.33,"sharesOutstanding":8126000000,"year":2025}],"currency":"GBP","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":6.1,"roeAvg5y":11.53,"yearsAvailable":20},"quarterly":[{"capex":null,"ebitMargin":21.15,"fcf":null,"fcfMargin":null,"grossMargin":51.22,"netDebt":-42150000000,"netIncome":4762000000,"operatingCf":null,"quarter":3,"revenue":28177000000,"roc":0.94,"roe":14.09,"sharesOutstanding":8371429000,"year":2024},{"capex":0,"ebitMargin":21.69,"fcf":null,"fcfMargin":null,"grossMargin":51.28,"netDebt":-27131000000,"netIncome":4802000000,"operatingCf":null,"quarter":4,"revenue":28556000000,"roc":2.69,"roe":12.2,"sharesOutstanding":8210526000,"year":2024},{"capex":0,"ebitMargin":23.07,"fcf":null,"fcfMargin":null,"grossMargin":52.34,"netDebt":-92041000000,"netIncome":5166000000,"operatingCf":null,"quarter":1,"revenue":28946000000,"roc":3.61,"roe":12.42,"sharesOutstanding":8210526000,"year":2025},{"capex":0,"ebitMargin":23.22,"fcf":null,"fcfMargin":null,"grossMargin":53.28,"netDebt":-20743000000,"netIncome":5248000000,"operatingCf":null,"quarter":2,"revenue":29073000000,"roc":2.72,"roe":12.51,"sharesOutstanding":8185430000,"year":2025},{"capex":0,"ebitMargin":24.75,"fcf":null,"fcfMargin":null,"grossMargin":54.82,"netDebt":-78550000000,"netIncome":5683000000,"operatingCf":null,"quarter":3,"revenue":29330000000,"roc":3.86,"roe":15.54,"sharesOutstanding":8210526000,"year":2025},{"capex":0,"ebitMargin":26.16,"fcf":null,"fcfMargin":null,"grossMargin":56.32,"netDebt":-13522000000,"netIncome":5831000000,"operatingCf":null,"quarter":4,"revenue":29464000000,"roc":3.29,"roe":13.69,"sharesOutstanding":8098837000,"year":2025},{"capex":0,"ebitMargin":26.81,"fcf":null,"fcfMargin":null,"grossMargin":57.38,"netDebt":-72324000000,"netIncome":5994000000,"operatingCf":null,"quarter":1,"revenue":29580000000,"roc":3.99,"roe":15.34,"sharesOutstanding":8044944000,"year":2026},{"capex":0,"ebitMargin":28.18,"fcf":null,"fcfMargin":null,"grossMargin":58.37,"netDebt":89337000000,"netIncome":6341000000,"operatingCf":null,"quarter":2,"revenue":29952000000,"roc":1.18,"roe":16.36,"sharesOutstanding":8055276000,"year":2026}]}