{"annual":[{"capex":895000000,"ebitMargin":10.92,"fcf":199000000,"fcfMargin":1.45,"grossMargin":23.8,"netDebt":126000000,"netIncome":83000000,"operatingCf":1094000000,"revenue":13725000000,"roc":10.59,"roe":1.66,"sharesOutstanding":5358888297,"year":2015},{"capex":1216000000,"ebitMargin":-0.91,"fcf":195000000,"fcfMargin":1.3,"grossMargin":20.38,"netDebt":586000000,"netIncome":-4032000000,"operatingCf":1411000000,"revenue":14955000000,"roc":-0.85,"roe":-216.54,"sharesOutstanding":5338490136,"year":2016},{"capex":1746000000,"ebitMargin":7.89,"fcf":64000000,"fcfMargin":0.39,"grossMargin":19.46,"netDebt":535000000,"netIncome":4207000000,"operatingCf":1810000000,"revenue":16307000000,"roc":6.75,"roe":68.22,"sharesOutstanding":5361802320,"year":2017},{"capex":1585000000,"ebitMargin":-6.7,"fcf":641000000,"fcfMargin":4.08,"grossMargin":7.62,"netDebt":-312000000,"netIncome":-2393000000,"operatingCf":2226000000,"revenue":15729000000,"roc":-6.34,"roe":null,"sharesOutstanding":5417168757,"year":2018},{"capex":747000000,"ebitMargin":-5.15,"fcf":1550000000,"fcfMargin":9.34,"grossMargin":5.68,"netDebt":1242000000,"netIncome":-1311000000,"operatingCf":2297000000,"revenue":16587000000,"roc":-4.95,"roe":null,"sharesOutstanding":5548302857,"year":2019},{"capex":585000000,"ebitMargin":-17.16,"fcf":-3594000000,"fcfMargin":-31.28,"grossMargin":9.69,"netDebt":4021000000,"netIncome":-3169000000,"operatingCf":-3009000000,"revenue":11491000000,"roc":-12.65,"roe":null,"sharesOutstanding":5987000000,"year":2020},{"capex":328000000,"ebitMargin":4.57,"fcf":-587000000,"fcfMargin":-5.23,"grossMargin":19.04,"netDebt":5244000000,"netIncome":120000000,"operatingCf":-259000000,"revenue":11218000000,"roc":2.93,"roe":null,"sharesOutstanding":8352000000,"year":2021},{"capex":359000000,"ebitMargin":6.19,"fcf":1491000000,"fcfMargin":11.03,"grossMargin":19.87,"netDebt":3583000000,"netIncome":-1269000000,"operatingCf":1850000000,"revenue":13520000000,"roc":5.39,"roe":null,"sharesOutstanding":8349000000,"year":2022},{"capex":713000000,"ebitMargin":11.79,"fcf":1772000000,"fcfMargin":10.75,"grossMargin":21.96,"netDebt":2254000000,"netIncome":2412000000,"operatingCf":2485000000,"revenue":16486000000,"roc":11.72,"roe":null,"sharesOutstanding":8405000000,"year":2023},{"capex":886000000,"ebitMargin":15.37,"fcf":2896000000,"fcfMargin":15.32,"grossMargin":22.32,"netDebt":-195000000,"netIncome":2521000000,"operatingCf":3782000000,"revenue":18909000000,"roc":15.36,"roe":null,"sharesOutstanding":8439000000,"year":2024},{"capex":621000000,"ebitMargin":17.2,"fcf":3764000000,"fcfMargin":17.75,"grossMargin":27.9,"netDebt":-1972000000,"netIncome":5841000000,"operatingCf":4385000000,"revenue":21207000000,"roc":19.38,"roe":214.27,"sharesOutstanding":8448000000,"year":2025}],"currency":"GBP","growth":{"fcfCagr10y":43.92,"fcfCagr5y":null,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":886000000,"ebitMargin":15.37,"fcf":2896000000,"fcfMargin":15.32,"grossMargin":22.32,"netDebt":-195000000,"netIncome":2521000000,"operatingCf":3782000000,"quarter":4,"revenue":18909000000,"roc":15.36,"roe":null,"sharesOutstanding":8439000000,"year":2024},{"capex":886000000,"ebitMargin":15.37,"fcf":2896000000,"fcfMargin":15.32,"grossMargin":22.32,"netDebt":-195000000,"netIncome":2521000000,"operatingCf":3782000000,"quarter":1,"revenue":18909000000,"roc":15.36,"roe":null,"sharesOutstanding":8439000000,"year":2025},{"capex":955000000,"ebitMargin":17.06,"fcf":3176000000,"fcfMargin":16.26,"grossMargin":24.58,"netDebt":-1093000000,"netIncome":5788000000,"operatingCf":4131000000,"quarter":2,"revenue":19538000000,"roc":16.9,"roe":240.37,"sharesOutstanding":8468000000,"year":2025},{"capex":955000000,"ebitMargin":17.06,"fcf":3176000000,"fcfMargin":16.26,"grossMargin":24.58,"netDebt":-1093000000,"netIncome":5788000000,"operatingCf":4131000000,"quarter":3,"revenue":19538000000,"roc":16.9,"roe":240.37,"sharesOutstanding":8468000000,"year":2025},{"capex":621000000,"ebitMargin":25.09,"fcf":3862000000,"fcfMargin":18.21,"grossMargin":27.82,"netDebt":-1972000000,"netIncome":5841000000,"operatingCf":4483000000,"quarter":4,"revenue":21207000000,"roc":28.26,"roe":214.27,"sharesOutstanding":8402123000,"year":2025},{"capex":621000000,"ebitMargin":25.09,"fcf":3862000000,"fcfMargin":18.21,"grossMargin":27.82,"netDebt":-1972000000,"netIncome":5841000000,"operatingCf":4483000000,"quarter":1,"revenue":21207000000,"roc":28.26,"roe":214.27,"sharesOutstanding":8402123000,"year":2026},{"capex":656000000,"ebitMargin":24.38,"fcf":4299000000,"fcfMargin":18.56,"grossMargin":28.43,"netDebt":-2173000000,"netIncome":3038000000,"operatingCf":4955000000,"quarter":2,"revenue":23165000000,"roc":29.17,"roe":106.48,"sharesOutstanding":8368000000,"year":2026},{"capex":656000000,"ebitMargin":24.38,"fcf":4299000000,"fcfMargin":18.56,"grossMargin":28.43,"netDebt":-2173000000,"netIncome":3038000000,"operatingCf":4955000000,"quarter":3,"revenue":23165000000,"roc":29.17,"roe":106.48,"sharesOutstanding":8368000000,"year":2026}]}