{"annual":[{"capex":65000000,"ebitMargin":25.07,"fcf":1399000000,"fcfMargin":23.43,"grossMargin":64.34,"netDebt":3780000000,"netIncome":1008000000,"operatingCf":1464000000,"revenue":5971000000,"roc":21.39,"roe":47.01,"sharesOutstanding":2127500000,"year":2015},{"capex":51000000,"ebitMargin":24.77,"fcf":1675000000,"fcfMargin":24.29,"grossMargin":63.92,"netDebt":4681000000,"netIncome":1161000000,"operatingCf":1726000000,"revenue":6895000000,"roc":21.31,"roe":50.04,"sharesOutstanding":2079800000,"year":2016},{"capex":51000000,"ebitMargin":25.9,"fcf":1901000000,"fcfMargin":25.85,"grossMargin":64.23,"netDebt":4775000000,"netIncome":1659000000,"operatingCf":1952000000,"revenue":7355000000,"roc":24.56,"roe":70.51,"sharesOutstanding":2035200000,"year":2017},{"capex":56000000,"ebitMargin":26.21,"fcf":1959000000,"fcfMargin":26.15,"grossMargin":64.71,"netDebt":6251000000,"netIncome":1422000000,"operatingCf":2015000000,"revenue":7492000000,"roc":22.64,"roe":61.06,"sharesOutstanding":1990800000,"year":2018},{"capex":380000000,"ebitMargin":26.68,"fcf":1709000000,"fcfMargin":21.7,"grossMargin":65.01,"netDebt":6276000000,"netIncome":1505000000,"operatingCf":2089000000,"revenue":7874000000,"roc":26.79,"roe":69.48,"sharesOutstanding":1956200000,"year":2019},{"capex":362000000,"ebitMargin":21.45,"fcf":1234000000,"fcfMargin":17.36,"grossMargin":65.02,"netDebt":7035000000,"netIncome":1224000000,"operatingCf":1596000000,"revenue":7110000000,"roc":15.61,"roe":58.31,"sharesOutstanding":1937800000,"year":2020},{"capex":337000000,"ebitMargin":26.01,"fcf":1679000000,"fcfMargin":23.18,"grossMargin":64.63,"netDebt":6054000000,"netIncome":1471000000,"operatingCf":2016000000,"revenue":7244000000,"roc":18.64,"roe":45.51,"sharesOutstanding":1939400000,"year":2021},{"capex":436000000,"ebitMargin":27.16,"fcf":1965000000,"fcfMargin":22.97,"grossMargin":64.4,"netDebt":6396000000,"netIncome":1634000000,"operatingCf":2401000000,"revenue":8553000000,"roc":21.83,"roe":43.27,"sharesOutstanding":1929300000,"year":2022},{"capex":30000000,"ebitMargin":29.28,"fcf":2448000000,"fcfMargin":26.72,"grossMargin":64.89,"netDebt":6342000000,"netIncome":1781000000,"operatingCf":2478000000,"revenue":9161000000,"roc":28.45,"roe":51.47,"sharesOutstanding":1902800000,"year":2023},{"capex":20000000,"ebitMargin":30.33,"fcf":2625000000,"fcfMargin":27.82,"grossMargin":65.02,"netDebt":6425000000,"netIncome":1934000000,"operatingCf":2645000000,"revenue":9434000000,"roc":30.39,"roe":55.56,"sharesOutstanding":1876700000,"year":2024},{"capex":21000000,"ebitMargin":31.11,"fcf":2855000000,"fcfMargin":29.77,"grossMargin":63.7,"netDebt":7203000000,"netIncome":2065000000,"operatingCf":2876000000,"revenue":9590000000,"roc":34.04,"roe":87.28,"sharesOutstanding":1843500000,"year":2025}],"currency":"GBP","growth":{"fcfCagr10y":6,"fcfCagr5y":17.57,"roeAvg10y":59.25,"roeAvg5y":56.62,"yearsAvailable":20},"quarterly":[{"capex":20000000,"ebitMargin":30.74,"fcf":2625000000,"fcfMargin":27.82,"grossMargin":63.67,"netDebt":6425000000,"netIncome":1934000000,"operatingCf":2645000000,"quarter":4,"revenue":9434000000,"roc":30.8,"roe":55.56,"sharesOutstanding":1869080511,"year":2024},{"capex":20000000,"ebitMargin":30.74,"fcf":2625000000,"fcfMargin":27.82,"grossMargin":63.67,"netDebt":6425000000,"netIncome":1934000000,"operatingCf":2645000000,"quarter":1,"revenue":9434000000,"roc":30.8,"roe":55.56,"sharesOutstanding":1869080511,"year":2025},{"capex":24000000,"ebitMargin":31.04,"fcf":2772000000,"fcfMargin":29.07,"grossMargin":64.15,"netDebt":7324000000,"netIncome":1925000000,"operatingCf":2796000000,"quarter":2,"revenue":9534000000,"roc":34.6,"roe":88.3,"sharesOutstanding":1854900000,"year":2025},{"capex":24000000,"ebitMargin":31.04,"fcf":2772000000,"fcfMargin":29.07,"grossMargin":64.15,"netDebt":7324000000,"netIncome":1925000000,"operatingCf":2796000000,"quarter":3,"revenue":9534000000,"roc":34.6,"roe":88.3,"sharesOutstanding":1854900000,"year":2025},{"capex":21000000,"ebitMargin":31.11,"fcf":2855000000,"fcfMargin":29.77,"grossMargin":63.7,"netDebt":7203000000,"netIncome":2065000000,"operatingCf":2876000000,"quarter":4,"revenue":9590000000,"roc":34.04,"roe":87.28,"sharesOutstanding":1833333000,"year":2025},{"capex":21000000,"ebitMargin":31.11,"fcf":2855000000,"fcfMargin":29.77,"grossMargin":63.7,"netDebt":7203000000,"netIncome":2065000000,"operatingCf":2876000000,"quarter":1,"revenue":9590000000,"roc":34.04,"roe":87.28,"sharesOutstanding":1833333000,"year":2026},{"capex":21000000,"ebitMargin":31.55,"fcf":2904000000,"fcfMargin":29.88,"grossMargin":62.65,"netDebt":8686000000,"netIncome":2262000000,"operatingCf":2925000000,"quarter":2,"revenue":9720000000,"roc":35.93,"roe":182.71,"sharesOutstanding":1794100000,"year":2026},{"capex":21000000,"ebitMargin":31.55,"fcf":2904000000,"fcfMargin":29.88,"grossMargin":62.65,"netDebt":8686000000,"netIncome":2262000000,"operatingCf":2925000000,"quarter":3,"revenue":9720000000,"roc":35.93,"roe":182.71,"sharesOutstanding":1794100000,"year":2026}]}