AI 銘柄分析 · 10年

British American Tobacco plc

BATS · GBP · 分析基準日 2026-11-06

価格転嫁・現金創出力と無煙化への移行が評価を支える一方、規制・訴訟・為替・ハイブリッド分配・希薄化を分離した10年普通株主評価

10年期待年率4.42%

資本コスト9.80%

直近終値45.67 GBP2026-11-06

AIによるシナリオ分析です。基準日以降の出来事、株価や為替の変化は個別に確認が必要です。各数値は元の分析の単位と前提に従います。

分析の要約

紙巻き数量の減少と価格転嫁、無煙製品への移行、規制・訴訟を5ケースで評価。親会社利益からハイブリッド資本への分配を区別し、自己株買いへの比例応募と従業員株式の希薄化を反映。2026年11月6日の株数は10月末発行株と2025年末の信託株に基づく代理値で、確定値ではありません。将来の配当や還元、訴訟・税負担は仮定です。

事業

説明

米国Newport/Camelなどの紙巻、Vuse電子たばこ、glo加熱式、Veloモダンオーラル、Grizzly等伝統オーラル。地域別の価格・数量・通貨・訴訟リスクを分離。

2025_FY_audited_issuer_category_sales_m

内容を開く

combustibles: 20201
modern_oral: 1165
vapour: 1542
heated: 914
traditional_oral: 1043
other: 745
total: 25610

2026_H1_actual_issuer_category_sales_m

内容を開く

combustibles: 9561
modern_oral: 784
vapour: 763
heated: 381
traditional_oral: 494
other: 252
total: 12235

2026_H1_actual_by_region_category_m

内容を開く

combustibles

United_States: 4383
Americas_Europe: 3345
Asia_Pacific_Middle_East_Africa: 1833

modern_oral

United_States: 315
Americas_Europe: 440
Asia_Pacific_Middle_East_Africa: 29

vapour

United_States: 501
Americas_Europe: 235
Asia_Pacific_Middle_East_Africa: 27

heated

United_States: 0
Americas_Europe: 199
Asia_Pacific_Middle_East_Africa: 182

traditional_oral

United_States: 477
Americas_Europe: 17
Asia_Pacific_Middle_East_Africa: 0

other

United_States: 11
Americas_Europe: 166
Asia_Pacific_Middle_East_Africa: 75

2026_H1_actual_region_total_m

United_States: 5687
Americas_Europe: 4402
Asia_Pacific_Middle_East_Africa: 2146

H1_actual_physical_volumes

内容を開く

combustibles_sticks_billion: 218
OTP_sticks_equivalent_billion: 5
vapour_units_million: 263
modern_oral_pouches_billion: 7.9
heated_sticks_billion: 8.9
traditional_oral_stick_equivalent_billion: 2.5

FY2026_estimates_in_model

内容を開く

category_sales_m

内容を開く

combustibles: 19950
modern_oral: 1640
vapour: 1590
heated: 810
traditional_oral: 1010
other: 750

estimated_total_sales_m

25750

estimated_FY2026_operating_profit_m

8900

2026_H2_sales_forecast_m

13515

competitive_advantage

Price/mix and route-to-market scale, nicotine product distribution, international brand portfolio; category adoption is not regulatory guarantee.

risks

内容を開く

1: US FDA menthol and nicotine standard rulemaking plus illicit vapour market
2: Canadian settlement provision + U.S. smoking injury and product litigation
3: Smoke-free gross margins and reinvestment/marketing requirement
4: FX: USD/GBP and emerging markets translation; litigation cash dates
5: Corporate borrowing costs/refinancing; hybrid equity coupons below IFRS profit
6: Long-run combustible volume decline and terminal reinvestment
7: Cash distributions from equity-accounted associates (ITC/Organigram etc.) not identical to P&L associate share

競争力・事業の質

score: 0.59
brand_and_distribution: 0.86
regulatory_safety: 0.22
financial_risk: 0.54
reinvestment_economics: 0.7
why: Stronger repeat-purchase tobacco cash generation, but material regulatory/health/legal/FX and legacy brand risks.

業界と環境

classification

Tobacco and nicotine products

volume_paper_sticks_vs_pricing

Product-level physical units × unit GBP price/mix × geography weighted exchange translation; combustible volume declines are scenario-dependent.

new_categories

1: Vapour
2: Heated
3: Modern Oral

traditional

1: Combustibles
2: Traditional Oral

associate_underwriting

Equity-accounted investments recognised in IFRS NI; FCFE adjusts accounting profit to cash dividends without double counting.

財務・資本配分

2025_FY_fact

内容を開く

as_of: 2025-12-31
ordinary_equity_oku: 460.33
perpetual_hybrid_equity_oku: 18.93
NCI_equity_oku: 2.19
consolidated_equity_oku: 481.45
owners_profit_m: 7764
hybrid_gross_coupons_m: 64
hybrid_coupon_tax_relief_m: 16
hybrid_redemption_loss_m: 39
ordinary_profit_for_basic_EPS_m: 7677
ordinary_earnings_bridge_formula: 7764−(64−16)−39=7677 GBPm; hybrid principal and NCI equity NOT included in ordinary equity

2026_H1_issuer_fact

内容を開く

revenue_m: 12235
operating_profit_m: 4266
finance_net_m: -403
associates_profit_m: 189
profit_before_tax_m: 4052
income_tax_m: -824
net_profit_m: 3228
NCI_profit_m: 38
parent_profit_m: 3190
hybrid_coupon_accrual_m: 38
hybrid_tax_credit_m: 10
ordinary_earnings_m: 3162
ordinary_equity_m: 46486
hybrid_equity_m: 1893
NCI_equity_m: 216
group_equity_m: 48595
reported_net_debt_m: 32555
adjusted_net_debt_m: 31969
employee_share_equity_credit_m: 41
ESOT_purchase_m: 102
share_buybacks_m: 649
ordinary_dividends_m: 2634
hybrid_coupon_paid_m: 6
hybrid_coupon_paid_tax_relief_m: 1

2026_H1_reported_IFRS_ordinary_profit_bridge

3190m parent IFRS earnings − (38m hybrid accrual coupon −10m hybrid tax relief) =3162m ordinary EPS earnings; H1 paid cash coupon only 6m and tax+1m reflected in book changes, different dates.

2026_H1_to_basis_estimate

内容を開く

source_start_date

2026-06-30

endpoint

2026-11-06

状態

analyst_bridge_unreported_Jul_to_Nov_2026

H2_full_company_guideline_assumption_m

内容を開く

revenue_m: 13515
operating_profit_m: 4634
finance_net_m: -840
associates_profit_m: 160
NCI_profit_m: 35
hybrid_coupon_net_m: 28
税率: 24.50%
DandA_m: 1250
capex_m: 405
WC_increase_m: 180
SBC_equity_credit_m: 42
SBC_cash_cost_m: 3.5
extra_legal_cash_m: 160
associate_cash_dividend_m: 105
associate_earnings_m: 160
profit_before_tax_m: 3954
tax_m: -968.73
parent_earnings_m: 2950.27
ordinary_earnings_m: 2922.27
fcfe_parent_before_distribution_m: 3414.27

H2_pre_basis_fraction

0.70108695652174

ordinary_dividends_company_paid_Aug14_and_Nov6_m

2640.2704250928

market_buyback_spending_Jul_to_Nov6_estimate_m

545

employee_trust_spending_Jul_to_Nov6_assumed_m

OCI_assumption_m

130

employee_subscription_proceeds_assumption_m

1.5

basis_common_equity_proxy_oku

454.724406

basis_net_debt_proxy_oku

334.730703

basis_perpetual_hybrid_equity_oku

18.93

注記

2026-Oct30 float used as proxy; H2 July-Nov prebasis buyback cash reflected in estimated book/debt only, NOT further share cancellation from 10/30 voting shares and NOT received by 11/06 new holder.

hybrid_accounting

Perpetual debt-like securities accounted as equity; coupons are owner appropriation. GAAP parent earnings are after ordinary financing expense but before hybrid appropriation. Do not treat hybrid coupon as bank debt interest and do not deduct hybrid principal again from common earnings-derived terminal.

net_debt_definition

2026-H1 IFRS 32,555m GBP includes group debt of loans and cash/derivative offsets; adjusted company leverage debt 31,969m non-IFRS is separately disclosed. Forecast consolidated debt includes outside NCI cash dividend AND equal NCI FCFE from those assets; retained NCI profit reinvested (assumed), so NCI cash net is zero rather than falsely counting NCI distributions as ordinary holder receipts.

historic_employees

内容を開く

2025_equity_SBC_PnL_expense_m: 83
2025_cash_settled_SBC_PnL_expense_m: 7
2025_year_end_ESOT_shares: 5812588
2025_year_end_other_treasury_shares: 132988352
2026_H1_equity_service_credit_m: 41
2026_H1_employee_trust_buyback_m: 102
2026_H1_company_share_buybacks_cancelled_m: 649
future_trust_replenishment_cash_assumed_m: 0

future_share_accounting

Initial trust 2025 proxy: old cohort is voting float minus the stale employee trust proxy, which waived dividend. New employee grants delivered first from trust (no new issue), then newly issued (dilution); SBC is expensed and offset by equity credit in book; no further trust market-price replenishment. If trust must continue repurchase, results are sensitive and cannot assume this at no cost.

評価の前提と確認

market_cap_on_all_voting_ex_treasury_oku: 984.175239
market_value_old_eligible_cohort_oku: 981.52063
ex_treasury_share_count_not_twice_deducted: はい
shares_issuer_gross_minus_treasury_equals_voting_float: はい
basis_shares_equals_issuer_voting_float_minus_dated_trust_proxy: はい
basis_initial_cost_equals_basis_shares_x_basis_price: はい
as_of_midyear_equity_does_not_equal_model_nov_proxy: Issuer H1 book to baseline bridge explicit assumption
FY2025_USD_64460m_legacy_US_equity_invalid_as_ordinary_GBP: はい
historical_USD_conversion_note: 2025 closing USD/GBP1.345; converted 64460mUSD corresponds approximately 47925.65mGBP but is NOT the 46033mGBP ordinary capital; do not force through FX without source/class adjustment.
valuation_terminal_is_not_market_PE_or_PB: はい
2026_11_06_declared_dividend_ex_date_pre_baseline_excluded: はい
2036_end_exact_date: 2036-11-06
2036_full_FY_info_not_used_to_add_Dec_income_or_dividend: はい

資本コストの前提

資本コスト: 9.80%
事業の質: 0.59
why: Nominal GBP ordinary equity required rate 9.8% is analyst assumption for duration, litigation, regulation, capital risk; not derived from observed market multiples
probability_discounting: Each scenario PV discounted at same k, E[IRR] defined as IRR of probability-weighted dated holder CFs (not arithmetic mean scenario IRRs).

事業別データ

事業別の内訳と、収録されている年度別データを確認できます。

事業別データを開く →

10年のシナリオ

シナリオごとの確率、期間内の株主還元・追加負担、終価です。金額は億GBP。株主の範囲や受取時点は各分析の前提を確認してください。

シナリオ	確率	株主還元・追加負担	終価
非常に強気	10.0%	865.74	1,791.83
強気	20.0%	788.81	1,221.70
中立	40.0%	674.93	728.18
弱気	20.0%	414.65	187.93
厳しい弱気	10.0%	129.22	0.00

非常に強気（確率 10.0%）

無煙製品の高収益化が市場想定より進み規制競争に優位

確率の根拠

Analyst subjective scenario probability (not issuer data).

事業別の前提

内容を開く

名称: combustibles
数量: 331.361026
価格・単価: 78.5585731
売上換算係数: 0.01
営業利益: 未確認

内容を開く

名称: modern_oral
数量: 70.948632
価格・単価: 109.9410088
売上換算係数: 0.01
営業利益: 未確認

内容を開く

名称: vapour
数量: 1310.140315
価格・単価: 3.6630006
売上換算係数: 0.01
営業利益: 未確認

内容を開く

名称: heated
数量: 37.391593
価格・単価: 55.1101346
売上換算係数: 0.01
営業利益: 未確認

内容を開く

名称: traditional_oral
数量: 4.376093
価格・単価: 296.5456147
売上換算係数: 0.01
営業利益: 未確認

内容を開く

名称: other
数量: 101.568043
価格・単価: 10.7325273
売上換算係数: 0.01
営業利益: 未確認

日付別キャッシュフロー

内容を開く

year: 0.106776180698
想定日: 2026-12-15
金額: 1.5
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2145899209.321
company_cash_m: 150
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 0.243668720055
想定日: 2027-02-03
金額: 13.145778556
単位: oku_GBP
種類: ordinary_dividend
date_status: confirmed_announced
ex_date: 2026-12-24
ex_date_status: confirmed
old_holder_shares_at_entitlement: 2145899209.321
company_cash_m: 1314.9606
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 0.396988364134
想定日: 2027-03-31
金額: 5.49839927
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2134200539.957
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 0.498288843258
想定日: 2027-05-07
金額: 14.468684509
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2134200539.957
company_cash_m: 1447.2897
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 0.646132785763
想定日: 2027-06-30
金額: 5.49839927
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2122710772.921
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 0.774811772758
想定日: 2027-08-16
金額: 14.390790322
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2122710772.921
company_cash_m: 1440.2137
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 0.898015058179
想定日: 2027-09-30
金額: 5.495666938
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2111434018.591
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 1.004791238877
想定日: 2027-11-08
金額: 14.314340243
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2111434018.591
company_cash_m: 1432.5626
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 1.106091718001
想定日: 2027-12-15
金額: 5.495666938
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2100325689.157
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 1.242984257358
想定日: 2028-02-03
金額: 14.590718925
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2100325689.157
company_cash_m: 1460.9557
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 1.399041752225
想定日: 2028-03-31
金額: 5.492908244
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2089455688.26
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 1.503080082136
想定日: 2028-05-08
金額: 14.515206289
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2089455688.26
company_cash_m: 1453.3947
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 1.648186173854
想定日: 2028-06-30
金額: 5.492908244
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2078779792.215
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 1.771389459274
想定日: 2028-08-14
金額: 14.441042078
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2078779792.215
company_cash_m: 1446.7095
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 1.90006844627
想定日: 2028-09-30
金額: 5.490095335
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2068301979.232
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 2.001368925394
想定日: 2028-11-06
金額: 14.368253927
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2068301979.232
company_cash_m: 1439.4176
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 2.108145106092
想定日: 2028-12-15
金額: 5.490095335
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2057980658.493
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 2.250513347023
想定日: 2029-02-05
金額: 15.011380554
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2057980658.493
company_cash_m: 1504.6242
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 2.398357289528
想定日: 2029-03-31
金額: 5.48725692
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2047878932.968
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 2.499657768652
想定日: 2029-05-07
金額: 14.937696263
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2047878932.968
company_cash_m: 1497.2386
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 2.647501711157
想定日: 2029-06-30
金額: 5.48725692
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2037957593.255
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 2.770704996578
想定日: 2029-08-14
金額: 14.865327747
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2037957593.255
company_cash_m: 1490.7708
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 2.899383983573
想定日: 2029-09-30
金額: 5.484364355
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2028220482.953
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 3.000684462697
想定日: 2029-11-06
金額: 14.794303043
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2028220482.953
company_cash_m: 1483.6481
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 3.107460643395
想定日: 2029-12-15
金額: 5.484364355
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2018628802.069
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 3.247091033539
想定日: 2030-02-04
金額: 15.46055609
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2018628802.069
company_cash_m: 1551.2885
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 3.397672826831
想定日: 2030-03-31
金額: 5.481447184
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2009241332.618
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 3.498973305955
想定日: 2030-05-07
金額: 15.388658028
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2009241332.618
company_cash_m: 1544.0743
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 3.64681724846
想定日: 2030-06-30
金額: 5.481447184
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2000021494.557
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 3.770020533881
想定日: 2030-08-14
金額: 15.318043846
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 2000021494.557
company_cash_m: 1537.8226
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 3.898699520876
想定日: 2030-09-30
金額: 5.478475981
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1990972994.66
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 4
想定日: 2030-11-06
金額: 15.248741931
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1990972994.66
company_cash_m: 1530.8652
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 4.106776180698
想定日: 2030-12-15
金額: 5.478475981
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1982059639.382
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 4.243668720055
想定日: 2031-02-03
金額: 15.939498836
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1982059639.382
company_cash_m: 1601.0875
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 4.396988364134
想定日: 2031-03-31
金額: 5.475481115
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1973336182.437
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 4.498288843258
想定日: 2031-05-07
金額: 15.869345784
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1973336182.437
company_cash_m: 1594.0408
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 4.646132785763
想定日: 2031-06-30
金額: 5.475481115
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1964768499.657
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 4.769336071184
想定日: 2031-08-14
金額: 15.800445451
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1964768499.657
company_cash_m: 1588.0041
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 4.898015058179
想定日: 2031-09-30
金額: 5.472432384
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1956360159.709
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 4.999315537303
想定日: 2031-11-06
金額: 15.732826535
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1956360159.709
company_cash_m: 1581.2081
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 5.106091718001
想定日: 2031-12-15
金額: 5.472432384
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1948077403.219
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 5.242984257358
想定日: 2032-02-03
金額: 16.449528424
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1948077403.219
company_cash_m: 1654.1678
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 5.399041752225
想定日: 2032-03-31
金額: 5.469360969
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1939972833.444
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 5.500342231348
想定日: 2032-05-07
金額: 16.381093591
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1939972833.444
company_cash_m: 1647.2859
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 5.648186173854
想定日: 2032-06-30
金額: 5.469360969
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1932012986.409
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 5.776865160849
想定日: 2032-08-16
金額: 16.313880794
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1932012986.409
company_cash_m: 1641.4649
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 5.90006844627
想定日: 2032-09-30
金額: 5.466235906
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1924201291.557
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 6.006844626968
想定日: 2032-11-08
金額: 16.247918992
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1924201291.557
company_cash_m: 1634.828
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 6.108145106092
想定日: 2032-12-15
金額: 5.466235906
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1916506268.92
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 6.245037645448
想定日: 2033-02-03
金額: 16.992089486
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1916506268.92
company_cash_m: 1710.6895
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 6.398357289528
想定日: 2033-03-31
金額: 5.46308917
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1908975406.711
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 6.505133470226
想定日: 2033-05-09
金額: 16.925319507
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1908975406.711
company_cash_m: 1703.9674
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 6.647501711157
想定日: 2033-06-30
金額: 5.46308917
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1901579022.586
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 6.773442847365
想定日: 2033-08-15
金額: 16.859741834
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1901579022.586
company_cash_m: 1698.3602
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 6.899383983573
想定日: 2033-09-30
金額: 5.459889036
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1894320407.791
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 7.003422313484
想定日: 2033-11-07
金額: 16.795385649
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1894320407.791
company_cash_m: 1691.8773
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 7.107460643395
想定日: 2033-12-15
金額: 5.459889036
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1887170204.638
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 7.244353182752
想定日: 2034-02-03
金額: 17.568590194
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1887170204.638
company_cash_m: 1770.8103
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 7.397672826831
想定日: 2034-03-31
金額: 5.456668258
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1880172638.738
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 7.501711156742
想定日: 2034-05-08
金額: 17.503446431
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1880172638.738
company_cash_m: 1764.2442
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 7.64681724846
想定日: 2034-06-30
金額: 5.456668258
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1873300027.887
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 7.770020533881
想定日: 2034-08-14
金額: 17.439465936
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1873300027.887
company_cash_m: 1758.8507
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 7.898699520876
想定日: 2034-09-30
金額: 5.453394363
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1866555526.136
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 8
想定日: 2034-11-06
金額: 17.376678072
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1866555526.136
company_cash_m: 1752.5182
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 8.106776180698
想定日: 2034-12-15
金額: 5.453394363
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1859911757.449
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 8.249144421629
想定日: 2035-02-05
金額: 18.18056938
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1859911757.449
company_cash_m: 1834.7024
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 8.396988364134
想定日: 2035-03-31
金額: 5.450100871
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1853409906.343
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 8.498288843258
想定日: 2035-05-07
金額: 18.117014023
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1853409906.343
company_cash_m: 1828.2887
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 8.646132785763
想定日: 2035-06-30
金額: 5.450100871
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1847024158.341
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 8.769336071184
想定日: 2035-08-14
金額: 18.05459357
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1847024158.341
company_cash_m: 1823.1089
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 8.898015058179
想定日: 2035-09-30
金額: 5.446754571
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1840757531.896
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 8.999315537303
想定日: 2035-11-06
金額: 17.993337526
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1840757531.896
company_cash_m: 1816.9234
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 9.106091718001
想定日: 2035-12-15
金額: 5.446754571
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1834584501.169
company_cash_m: 550
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 9.245722108145
想定日: 2036-02-04
金額: 18.829646195
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1834584501.169
company_cash_m: 1902.5471
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 9.399041752225
想定日: 2036-03-31
金額: 6.167192007
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1827741494.058
company_cash_m: 623.133
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 9.500342231348
想定日: 2036-05-07
金額: 18.759411544
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1827741494.058
company_cash_m: 1895.4506
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 9.648186173854
想定日: 2036-06-30
金額: 6.167192007
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1821020682.05
company_cash_m: 623.133
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 9.771389459274
想定日: 2036-08-14
金額: 18.690431068
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1821020682.05
company_cash_m: 1890.4987
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 9.90006844627
想定日: 2036-09-30
金額: 6.16060936
単位: oku_GBP
種類: pro_rata_tender_buyback
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1814428234.034
company_cash_m: 623.133
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 10.001368925394
想定日: 2036-11-06
金額: 18.622768082
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1814428234.034
company_cash_m: 1883.6547
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

その他の数値・前提

yoy_drivers

内容を開く

vol

内容を開く

combustibles: -0.012
modern_oral: 0.22
vapour: 0.13
heated: 0.1
traditional_oral: 0
other: 0.018

価格・単価

内容を開く

combustibles: 0.05
modern_oral: 0.01
vapour: 0.015
heated: 0.021
traditional_oral: 0.036
other: 0.03

United_States: 0.006
Americas_Europe: 0.006
Asia_Pacific_Middle_East_Africa: 0.007

annual_corp_cost_growth

0.02

litigation_increment

tax

0.23

borrow_rate

0.042

div_policy

1.08

div_growth

0.05

buyback_annual

2200

share_price_growth

0.075

capex

890

litigation_cash

110

terminal_g

0.028

terminal_ROE

0.19

terminal_regulatory_haircut

0.03

beginning_company_position

内容を開く

日付: 2026-11-06
common_equity_m: 45472.440607516
hybrid_equity_m: 1893
NCI_equity_m: 216
net_debt_m: 33473.070262049
gross_issued_shares: 2287618813
自己株式数: 132647849
employee_trust_shares: 5812588
float_ex_treasury_shares: 2154970964
economic_live_shares: 2149158376
old_holder_live_shares: 2149158376

annual_fiscal_year_forecasts_2027_to_2036

内容を開く

fiscal_year

2027

full_fiscal_year_start

2027-01-01

full_fiscal_year_end

2027-12-31

forecast_to_FY_end_even_if_after_investment_horizon

はい

basis_of_report

scenario_forecast_not_issuer_guidance

category_segments_full_year

内容を開く

combustibles

内容を開く

名称

combustibles

full_fy_volume

434.72

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.05

regional_fx_factor

1.006192

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

20824.274566

operating_contribution_m

10849.447049

contribution_margin

0.521

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

21.35

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

1.01

regional_fx_factor

1.006037

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

2033.007597

operating_contribution_m

543.32128

contribution_margin

0.26725

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

vapour

内容を開く

名称

vapour

full_fy_volume

604.55

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.015

regional_fx_factor

1.006035

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1834.656936

operating_contribution_m

316.019657

contribution_margin

0.17225

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

heated

内容を開く

名称

heated

full_fy_volume

21.23

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.021

regional_fx_factor

1.006478

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

915.603826

operating_contribution_m

125.666625

contribution_margin

0.13725

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

traditional_oral

内容を開く

名称

traditional_oral

full_fy_volume

5.15

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.036

regional_fx_factor

1.006

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1052.63816

operating_contribution_m

580.424681

contribution_margin

0.5514

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

other

内容を開く

名称

other

full_fy_volume

101.8

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.03

regional_fx_factor

1.006298

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

791.357479

operating_contribution_m

159.379396

contribution_margin

0.2014

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

274.515386

IFRS_operating_profit_oku

95.738867

ordinary_profit_oku_indicative_from_Jan1_debt

65.825161

SBC_equity_expense_oku

0.85075

SBC_cash_expense_oku

0.07175

finance_cost_oku

-14.364631

associates_profit_oku

5.1

tax_oku

-19.889074

capex_oku

8.9

FCFE_pre_distribution_oku

79.254788

accounting_note

2036 full year reported as reference only. Only 2036-Jan1–Nov6 partial enters investment CF/capital/terminal.

内容を開く

fiscal_year

2028

full_fiscal_year_start

2028-01-01

full_fiscal_year_end

2028-12-31

forecast_to_FY_end_even_if_after_investment_horizon

はい

basis_of_report

scenario_forecast_not_issuer_guidance

category_segments_full_year

内容を開く

combustibles

内容を開く

名称

combustibles

full_fy_volume

429.50336

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.1025

regional_fx_factor

1.012422

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

21736.866045

operating_contribution_m

11346.644075

contribution_margin

0.522

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

26.047

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

1.0201

regional_fx_factor

1.01211

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

2520.195144

operating_contribution_m

716.995518

contribution_margin

0.2845

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

vapour

内容を開く

名称

vapour

full_fy_volume

683.1415

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.030225

regional_fx_factor

1.012107

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

2116.959865

operating_contribution_m

390.579095

contribution_margin

0.1845

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

heated

内容を開く

名称

heated

full_fy_volume

23.353

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.042441

regional_fx_factor

1.012998

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1034.976016

operating_contribution_m

159.903794

contribution_margin

0.1545

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

traditional_oral

内容を開く

名称

traditional_oral

full_fy_volume

5.15

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.073296

regional_fx_factor

1.012036

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1097.076333

operating_contribution_m

604.92789

contribution_margin

0.5514

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

other

内容を開く

名称

other

full_fy_volume

103.6324

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.0609

regional_fx_factor

1.012635

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

834.995719

operating_contribution_m

168.168138

contribution_margin

0.2014

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

293.410691

IFRS_operating_profit_oku

103.263778

ordinary_profit_oku_indicative_from_Jan1_debt

71.668913

SBC_equity_expense_oku

0.872019

SBC_cash_expense_oku

0.073544

finance_cost_oku

-14.361455

associates_profit_oku

5.1612

tax_oku

-21.63461

capex_oku

9.1047

FCFE_pre_distribution_oku

85.197149

accounting_note

2036 full year reported as reference only. Only 2036-Jan1–Nov6 partial enters investment CF/capital/terminal.

内容を開く

fiscal_year

2029

full_fiscal_year_start

2029-01-01

full_fiscal_year_end

2029-12-31

forecast_to_FY_end_even_if_after_investment_horizon

はい

basis_of_report

scenario_forecast_not_issuer_guidance

category_segments_full_year

内容を開く

combustibles

内容を開く

名称

combustibles

full_fy_volume

424.34932

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.157625

regional_fx_factor

1.018691

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

22689.453902

operating_contribution_m

11866.584391

contribution_margin

0.523

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

31.77734

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

1.030301

regional_fx_factor

1.018221

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

3124.131851

operating_contribution_m

942.706786

contribution_margin

0.30175

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

vapour

内容を開く

名称

vapour

full_fy_volume

771.949895

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.045678

regional_fx_factor

1.018216

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

2442.701485

operating_contribution_m

480.601517

contribution_margin

0.19675

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

heated

内容を開く

名称

heated

full_fy_volume

25.6883

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.064332

regional_fx_factor

1.01956

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1169.911688

operating_contribution_m

200.932332

contribution_margin

0.17175

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

traditional_oral

内容を開く

名称

traditional_oral

full_fy_volume

5.15

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.111935

regional_fx_factor

1.018108

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1143.390507

operating_contribution_m

630.465526

contribution_margin

0.5514

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

other

内容を開く

名称

other

full_fy_volume

105.497783

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.092727

regional_fx_factor

1.019013

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

881.040507

operating_contribution_m

177.441558

contribution_margin

0.2014

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

314.506299

IFRS_operating_profit_oku

111.762018

ordinary_profit_oku_indicative_from_Jan1_debt

78.401377

SBC_equity_expense_oku

0.893819

SBC_cash_expense_oku

0.075382

finance_cost_oku

-14.17817

associates_profit_oku

5.223134

tax_oku

-23.645606

capex_oku

9.314108

FCFE_pre_distribution_oku

92.025366

accounting_note

2036 full year reported as reference only. Only 2036-Jan1–Nov6 partial enters investment CF/capital/terminal.

内容を開く

fiscal_year

2030

full_fiscal_year_start

2030-01-01

full_fiscal_year_end

2030-12-31

forecast_to_FY_end_even_if_after_investment_horizon

はい

basis_of_report

scenario_forecast_not_issuer_guidance

category_segments_full_year

内容を開く

combustibles

内容を開く

名称

combustibles

full_fy_volume

419.257128

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.215506

regional_fx_factor

1.024999

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

23683.791223

operating_contribution_m

12410.306601

contribution_margin

0.524

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

38.768355

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

1.040604

regional_fx_factor

1.024368

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

3872.795402

operating_contribution_m

1235.421733

contribution_margin

0.319

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

vapour

内容を開く

名称

vapour

full_fy_volume

872.303381

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.061364

regional_fx_factor

1.024361

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

2818.565834

operating_contribution_m

589.080259

contribution_margin

0.209

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

heated

内容を開く

名称

heated

full_fy_volume

28.25713

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.086683

regional_fx_factor

1.026165

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1322.440011

operating_contribution_m

249.941162

contribution_margin

0.189

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

traditional_oral

内容を開く

名称

traditional_oral

full_fy_volume

5.15

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.151964

regional_fx_factor

1.024217

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1191.659881

operating_contribution_m

657.081258

contribution_margin

0.5514

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

other

内容を開く

名称

other

full_fy_volume

107.396743

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.125509

regional_fx_factor

1.025431

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

929.624568

operating_contribution_m

187.226388

contribution_margin

0.2014

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

338.188769

IFRS_operating_profit_oku

121.435919

ordinary_profit_oku_indicative_from_Jan1_debt

86.203379

SBC_equity_expense_oku

0.916165

SBC_cash_expense_oku

0.077267

finance_cost_oku

-13.782277

associates_profit_oku

5.285812

tax_oku

-25.976074

capex_oku

9.528333

FCFE_pre_distribution_oku

99.919693

accounting_note

2036 full year reported as reference only. Only 2036-Jan1–Nov6 partial enters investment CF/capital/terminal.

内容を開く

fiscal_year

2031

full_fiscal_year_start

2031-01-01

full_fiscal_year_end

2031-12-31

forecast_to_FY_end_even_if_after_investment_horizon

はい

basis_of_report

scenario_forecast_not_issuer_guidance

category_segments_full_year

内容を開く

combustibles

内容を開く

名称

combustibles

full_fy_volume

414.226042

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.276282

regional_fx_factor

1.031346

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

24721.707942

operating_contribution_m

12978.896669

contribution_margin

0.525

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

44.056358

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

1.05101

regional_fx_factor

1.030552

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

4471.890524

operating_contribution_m

1503.673189

contribution_margin

0.33625

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

vapour

内容を開く

名称

vapour

full_fy_volume

985.702821

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.077284

regional_fx_factor

1.030544

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

3252.265444

operating_contribution_m

719.563729

contribution_margin

0.22125

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

heated

内容を開く

名称

heated

full_fy_volume

31.082843

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.109504

regional_fx_factor

1.032813

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1494.854724

operating_contribution_m

308.313787

contribution_margin

0.20625

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

traditional_oral

内容を開く

名称

traditional_oral

full_fy_volume

5.15

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.193435

regional_fx_factor

1.030362

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1241.966994

operating_contribution_m

684.820601

contribution_margin

0.5514

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

other

内容を開く

名称

other

full_fy_volume

109.329885

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.159274

regional_fx_factor

1.031889

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

980.88795

operating_contribution_m

197.550833

contribution_margin

0.2014

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

361.635736

IFRS_operating_profit_oku

131.431473

ordinary_profit_oku_indicative_from_Jan1_debt

94.447624

SBC_equity_expense_oku

0.939069

SBC_cash_expense_oku

0.079199

finance_cost_oku

-13.13445

associates_profit_oku

5.349242

tax_oku

-28.438641

capex_oku

9.747484

FCFE_pre_distribution_oku

108.278457

accounting_note

2036 full year reported as reference only. Only 2036-Jan1–Nov6 partial enters investment CF/capital/terminal.

内容を開く

fiscal_year

2032

full_fiscal_year_start

2032-01-01

full_fiscal_year_end

2032-12-31

forecast_to_FY_end_even_if_after_investment_horizon

はい

basis_of_report

scenario_forecast_not_issuer_guidance

category_segments_full_year

内容を開く

combustibles

内容を開く

名称

combustibles

full_fy_volume

409.25533

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.340096

regional_fx_factor

1.037733

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

25805.114206

operating_contribution_m

13573.490072

contribution_margin

0.526

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

50.065646

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

1.06152

regional_fx_factor

1.036774

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

5163.661772

operating_contribution_m

1825.354436

contribution_margin

0.3535

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

vapour

内容を開く

名称

vapour

full_fy_volume

1077.964605

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.093443

regional_fx_factor

1.036764

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

3631.816178

operating_contribution_m

848.029077

contribution_margin

0.2335

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

heated

内容を開く

名称

heated

full_fy_volume

33.320808

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.132803

regional_fx_factor

1.039505

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1646.736847

operating_contribution_m

368.045685

contribution_margin

0.2235

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

traditional_oral

内容を開く

名称

traditional_oral

full_fy_volume

5.15

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.236399

regional_fx_factor

1.036544

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1294.397873

operating_contribution_m

713.730987

contribution_margin

0.5514

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

other

内容を開く

名称

other

full_fy_volume

111.297823

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.194052

regional_fx_factor

1.038389

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

1034.978423

operating_contribution_m

208.444654

contribution_margin

0.2014

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

385.767053

IFRS_operating_profit_oku

142.219208

ordinary_profit_oku_indicative_from_Jan1_debt

103.507007

SBC_equity_expense_oku

0.962546

SBC_cash_expense_oku

0.081179

finance_cost_oku

-12.220944

associates_profit_oku

5.413433

tax_oku

-31.14469

capex_oku

9.971676

FCFE_pre_distribution_oku

117.444571

accounting_note

2036 full year reported as reference only. Only 2036-Jan1–Nov6 partial enters investment CF/capital/terminal.

内容を開く

fiscal_year

2033

full_fiscal_year_start

2033-01-01

full_fiscal_year_end

2033-12-31

forecast_to_FY_end_even_if_after_investment_horizon

はい

basis_of_report

scenario_forecast_not_issuer_guidance

category_segments_full_year

内容を開く

combustibles

内容を開く

名称

combustibles

full_fy_volume

404.344266

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.4071

regional_fx_factor

1.044159

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

26936.003894

operating_contribution_m

14195.274052

contribution_margin

0.527

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

56.8946

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

1.072135

regional_fx_factor

1.043033

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

5962.445569

operating_contribution_m

2107.724509

contribution_margin

0.3535

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

vapour

内容を開く

名称

vapour

full_fy_volume

1178.862092

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.109845

regional_fx_factor

1.043021

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

4055.661945

operating_contribution_m

946.997064

contribution_margin

0.2335

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

heated

内容を開く

名称

heated

full_fy_volume

35.719906

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.156592

regional_fx_factor

1.04624

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1814.051137

operating_contribution_m

405.440429

contribution_margin

0.2235

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

traditional_oral

内容を開く

名称

traditional_oral

full_fy_volume

5.15

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.280909

regional_fx_factor

1.042764

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1349.042173

operating_contribution_m

743.861854

contribution_margin

0.5514

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

other

内容を開く

名称

other

full_fy_volume

113.301183

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.229874

regional_fx_factor

1.04493

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

1092.051909

operating_contribution_m

219.939254

contribution_margin

0.2014

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

412.092566

IFRS_operating_profit_oku

152.372377

ordinary_profit_oku_indicative_from_Jan1_debt

112.304399

SBC_equity_expense_oku

0.986609

SBC_cash_expense_oku

0.083208

finance_cost_oku

-11.013889

associates_profit_oku

5.478394

tax_oku

-33.772483

capex_oku

10.201025

FCFE_pre_distribution_oku

126.336136

accounting_note

2036 full year reported as reference only. Only 2036-Jan1–Nov6 partial enters investment CF/capital/terminal.

内容を開く

fiscal_year

2034

full_fiscal_year_start

2034-01-01

full_fiscal_year_end

2034-12-31

forecast_to_FY_end_even_if_after_investment_horizon

はい

basis_of_report

scenario_forecast_not_issuer_guidance

category_segments_full_year

内容を開く

combustibles

内容を開く

名称

combustibles

full_fy_volume

399.492135

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.477455

regional_fx_factor

1.050625

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

28116.458291

operating_contribution_m

14817.373519

contribution_margin

0.527

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

64.655023

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

1.082857

regional_fx_factor

1.04933

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

6884.796098

operating_contribution_m

2433.775421

contribution_margin

0.3535

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

vapour

内容を開く

名称

vapour

full_fy_volume

1289.203584

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.126493

regional_fx_factor

1.049316

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

4528.972163

operating_contribution_m

1057.515

contribution_margin

0.2335

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

heated

内容を開く

名称

heated

full_fy_volume

38.291739

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.18088

regional_fx_factor

1.053019

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1998.365643

operating_contribution_m

446.634721

contribution_margin

0.2235

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

traditional_oral

内容を開く

名称

traditional_oral

full_fy_volume

5.15

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.327022

regional_fx_factor

1.04902

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1405.993338

operating_contribution_m

775.264726

contribution_margin

0.5514

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

other

内容を開く

名称

other

full_fy_volume

115.340605

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.26677

regional_fx_factor

1.051512

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

1152.272928

operating_contribution_m

232.067768

contribution_margin

0.2014

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

440.868585

IFRS_operating_profit_oku

163.124568

ordinary_profit_oku_indicative_from_Jan1_debt

121.775896

SBC_equity_expense_oku

1.011274

SBC_cash_expense_oku

0.085288

finance_cost_oku

-9.531175

associates_profit_oku

5.544135

tax_oku

-36.601631

capex_oku

10.435649

FCFE_pre_distribution_oku

135.899226

accounting_note

2036 full year reported as reference only. Only 2036-Jan1–Nov6 partial enters investment CF/capital/terminal.

内容を開く

fiscal_year

2035

full_fiscal_year_start

2035-01-01

full_fiscal_year_end

2035-12-31

forecast_to_FY_end_even_if_after_investment_horizon

はい

basis_of_report

scenario_forecast_not_issuer_guidance

category_segments_full_year

内容を開く

combustibles

内容を開く

名称

combustibles

full_fy_volume

394.698229

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.551328

regional_fx_factor

1.057132

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

29348.649913

operating_contribution_m

15466.738504

contribution_margin

0.527

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

73.473968

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

1.093685

regional_fx_factor

1.055665

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

7949.828379

operating_contribution_m

2810.264332

contribution_margin

0.3535

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

vapour

内容を開く

名称

vapour

full_fy_volume

1409.873039

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.14339

regional_fx_factor

1.05565

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

5057.519544

operating_contribution_m

1180.930814

contribution_margin

0.2335

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

heated

内容を開く

名称

heated

full_fy_volume

41.048744

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.205679

regional_fx_factor

1.059842

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

2201.407747

operating_contribution_m

492.014631

contribution_margin

0.2235

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

traditional_oral

内容を開く

名称

traditional_oral

full_fy_volume

5.15

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.374795

regional_fx_factor

1.055314

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1465.348753

operating_contribution_m

807.993302

contribution_margin

0.5514

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

other

内容を開く

名称

other

full_fy_volume

117.416736

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.304773

regional_fx_factor

1.058135

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

1215.815076

operating_contribution_m

244.865156

contribution_margin

0.2014

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

472.385694

IFRS_operating_profit_oku

174.830807

ordinary_profit_oku_indicative_from_Jan1_debt

132.211518

SBC_equity_expense_oku

1.036556

SBC_cash_expense_oku

0.08742

finance_cost_oku

-7.751188

associates_profit_oku

5.610664

tax_oku

-39.718765

capex_oku

10.675668

FCFE_pre_distribution_oku

146.423534

accounting_note

2036 full year reported as reference only. Only 2036-Jan1–Nov6 partial enters investment CF/capital/terminal.

内容を開く

fiscal_year

2036

full_fiscal_year_start

2036-01-01

full_fiscal_year_end

2036-12-31

forecast_to_FY_end_even_if_after_investment_horizon

はい

basis_of_report

scenario_forecast_not_issuer_guidance

category_segments_full_year

内容を開く

combustibles

内容を開く

名称

combustibles

full_fy_volume

389.96185

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.628895

regional_fx_factor

1.063678

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

30634.846512

operating_contribution_m

16144.564112

contribution_margin

0.527

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

83.495818

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

1.104622

regional_fx_factor

1.062038

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

9179.614413

operating_contribution_m

3244.993695

contribution_margin

0.3535

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

vapour

内容を開く

名称

vapour

full_fy_volume

1541.837156

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.160541

regional_fx_factor

1.062021

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

5647.750502

operating_contribution_m

1318.749742

contribution_margin

0.2335

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

heated

内容を開く

名称

heated

full_fy_volume

44.004254

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.230998

regional_fx_factor

1.06671

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

2425.080355

operating_contribution_m

542.005459

contribution_margin

0.2235

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

traditional_oral

内容を開く

名称

traditional_oral

full_fy_volume

5.15

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.424287

regional_fx_factor

1.061646

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1527.209915

operating_contribution_m

842.103547

contribution_margin

0.5514

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

other

内容を開く

名称

other

full_fy_volume

119.530237

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.343916

regional_fx_factor

1.064801

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

1282.861526

operating_contribution_m

258.368311

contribution_margin

0.2014

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

506.973632

IFRS_operating_profit_oku

187.601023

ordinary_profit_oku_indicative_from_Jan1_debt

143.721672

SBC_equity_expense_oku

1.06247

SBC_cash_expense_oku

0.089606

finance_cost_oku

-5.64048

associates_profit_oku

5.677992

tax_oku

-43.156863

capex_oku

10.921209

FCFE_pre_distribution_oku

158.019101

accounting_note

2036 full year reported as reference only. Only 2036-Jan1–Nov6 partial enters investment CF/capital/terminal.

年度別・部分期間の財務台帳

内容を開く

period

2026_partial_post_base

period_start

2026-11-06

期間末

2026-12-31

partial_year_fraction

0.298913043478

fiscal_year

2026

financial_status

forecast_assumption

売上高

40.398098

営業利益（億）

14.474954

operating_expenses_oku

25.923144

parent_reported_profit_oku

9.289351

ordinary_profit_after_hybrid_oku

9.205655

profit_oku

9.205655

finance_oku

-2.51087

interest_oku

-2.51087

other_finance_oku

associates_oku

0.478261

tax_oku

-3.048375

NCI_profit_oku

0.10462

hybrid_coupon_net_oku

0.083696

hybrid_coupon_gross_oku

0.110855

hybrid_coupon_tax_relief_oku

0.02716

SBC_equity_expense_oku

0.125543

SBC_cash_settled_expense_oku

0.010462

SBC_equity_credit_to_book_oku

0.125543

employee_trust_purchase_oku

capex_oku

1.210598

DA_oku

3.736413

cash_litigation_oku

0.478261

WC_increment_oku

0.538043

associate_cash_dividend_oku

0.313859

FCFE_before_distributions_oku

10.676308

NCI_cash_FCFE_before_distribution_oku

0.088927

NCI_cash_dividends_to_outside_holders_oku

0.088927

ordinary_dividends_company_oku

buybacks_company_oku

1.5

old_holder_dividend_and_tender_oku

1.5

old_holder_tender_shares

3259166.6793

company_buyback_cancelled_shares

3259166.6793

employee_awards_shares_from_trust

597826.087

employee_awards_new_issue_shares

employee_paid_Sharesave_issue_shares

26902.1739

employee_Sharesave_cash_proceeds_oku

0.005918

acquisition_spending_oku

FX_non_cash_net_debt_effect_oku

-0.200111

OCI_oku

0.679615

ordinary_equity_open_oku

454.724406

ordinary_equity_end_oku

463.241139

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.175693

net_debt_open_oku

334.730703

net_debt_end_oku

325.348366

company_total_equity_end_oku

484.346832

gross_issued_shares_end

2284386548

treasury_shares_end

132647849

employee_trust_shares_end

5214762

float_excluding_treasury_end

2151738699

economic_dividend_eligible_shares_end

2146523938

old_holder_shares_end

2145899209

old_holder_equity_fraction_end

0.999708958167

effective_borrowing_cost

0.042

sector_categories

内容を開く

id: combustibles
数量: 未確認
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 未確認
売上高: 31.0540761

内容を開く

id: modern_oral
数量: 未確認
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 未確認
売上高: 2.5586957

内容を開く

id: vapour
数量: 未確認
数量の単位: million units
price_gbp_m_per_volume_unit: 未確認
売上高: 2.4720109

内容を開く

id: heated
数量: 未確認
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 未確認
売上高: 1.282337

内容を開く

id: traditional_oral
数量: 未確認
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 未確認
売上高: 1.5423913

内容を開く

id: other
数量: 未確認
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 未確認
売上高: 1.488587

hybrid_interest_accounting_note

Hybrid net coupons attributed below owners P&L in IAS33 earnings; no separate finance expense on hybrid bonds or NCI subtraction from ordinary profit twice.

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: -1.1368683772162E-15
ordinary_profit_bridge_residual_oku: -1.1368683772162E-15
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 0
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: 0

audit_max_abs_residual_excluding_rounded_segments

1.1368683772162E-15

内容を開く

period

2027

period_start

2027-01-01

期間末

2027-12-31

partial_year_fraction

fiscal_year

2027

financial_status

forecast_assumption

売上高

274.515386

営業利益（億）

95.738867

operating_expenses_oku

178.776519

parent_reported_profit_oku

66.345161

ordinary_profit_after_hybrid_oku

65.825161

profit_oku

65.825161

finance_oku

-14.364631

interest_oku

-13.664631

other_finance_oku

-0.7

associates_oku

5.1

tax_oku

-19.889074

NCI_profit_oku

0.24

hybrid_coupon_net_oku

0.52

hybrid_coupon_gross_oku

0.675325

hybrid_coupon_tax_relief_oku

0.155325

SBC_equity_expense_oku

0.85075

SBC_cash_settled_expense_oku

0.07175

SBC_equity_credit_to_book_oku

0.85075

employee_trust_purchase_oku

capex_oku

8.9

DA_oku

24.5

cash_litigation_oku

1.1

WC_increment_oku

0.136123

associate_cash_dividend_oku

3.315

FCFE_before_distributions_oku

79.254788

NCI_cash_FCFE_before_distribution_oku

0.204

NCI_cash_dividends_to_outside_holders_oku

0.204

ordinary_dividends_company_oku

56.350266

buybacks_company_oku

old_holder_dividend_and_tender_oku

78.307726

old_holder_tender_shares

45573520.1636

company_buyback_cancelled_shares

45597920.4651

employee_awards_shares_from_trust

2020000

employee_awards_new_issue_shares

employee_paid_Sharesave_issue_shares

91350

employee_Sharesave_cash_proceeds_oku

0.020398

acquisition_spending_oku

1.5

FX_non_cash_net_debt_effect_oku

-0.650697

OCI_oku

2.316206

ordinary_equity_open_oku

463.241139

ordinary_equity_end_oku

453.903389

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.211693

net_debt_open_oku

325.348366

net_debt_end_oku

325.272748

company_total_equity_end_oku

475.045082

gross_issued_shares_end

2238879978

treasury_shares_end

132647849

employee_trust_shares_end

3194762

float_excluding_treasury_end

2106232129

economic_dividend_eligible_shares_end

2103037367

old_holder_shares_end

2100325689

old_holder_equity_fraction_end

0.99871058974

effective_borrowing_cost

0.042

sector_categories

内容を開く

id: combustibles
数量: 434.72
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 47.9027295
売上高: 208.2427457

内容を開く

id: modern_oral
数量: 21.35
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 95.2228383
売上高: 20.330076

内容を開く

id: vapour
数量: 604.55
数量の単位: million units
price_gbp_m_per_volume_unit: 3.0347481
売上高: 18.3465694

内容を開く

id: heated
数量: 21.23
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 43.1278298
売上高: 9.1560383

内容を開く

id: traditional_oral
数量: 5.15
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 204.3957592
売上高: 10.5263816

内容を開く

id: other
数量: 101.8
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.7736491
売上高: 7.9135748

hybrid_interest_accounting_note

Hybrid net coupons attributed below owners P&L in IAS33 earnings; no separate finance expense on hybrid bonds or NCI subtraction from ordinary profit twice.

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 0
old_cohort_shares_bridge_residual: 2.3841857910156E-7
sum_segment_revenue_residual_oku: -1.9999995856779E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2028

period_start

2028-01-01

期間末

2028-12-31

partial_year_fraction

fiscal_year

2028

financial_status

forecast_assumption

売上高

293.410691

営業利益（億）

103.263778

operating_expenses_oku

190.146913

parent_reported_profit_oku

72.188913

ordinary_profit_after_hybrid_oku

71.668913

profit_oku

71.668913

finance_oku

-14.361455

interest_oku

-13.661455

other_finance_oku

-0.7

associates_oku

5.1612

tax_oku

-21.63461

NCI_profit_oku

0.24

hybrid_coupon_net_oku

0.52

hybrid_coupon_gross_oku

0.675325

hybrid_coupon_tax_relief_oku

0.155325

SBC_equity_expense_oku

0.872019

SBC_cash_settled_expense_oku

0.073544

SBC_equity_credit_to_book_oku

0.872019

employee_trust_purchase_oku

capex_oku

9.1047

DA_oku

24.8185

cash_litigation_oku

1.1

WC_increment_oku

0.151162

associate_cash_dividend_oku

3.35478

FCFE_before_distributions_oku

85.197149

NCI_cash_FCFE_before_distribution_oku

0.204

NCI_cash_dividends_to_outside_holders_oku

0.204

ordinary_dividends_company_oku

58.004774

buybacks_company_oku

old_holder_dividend_and_tender_oku

79.881228

old_holder_tender_shares

42345030.6645

company_buyback_cancelled_shares

42410371.6911

employee_awards_shares_from_trust

2040200

employee_awards_new_issue_shares

employee_paid_Sharesave_issue_shares

92720.25

employee_Sharesave_cash_proceeds_oku

0.021015

acquisition_spending_oku

1.5

FX_non_cash_net_debt_effect_oku

-0.650545

OCI_oku

2.269517

ordinary_equity_open_oku

453.903389

ordinary_equity_end_oku

448.730078

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.247693

net_debt_open_oku

325.272748

net_debt_end_oku

320.908813

company_total_equity_end_oku

469.907771

gross_issued_shares_end

2196562327

treasury_shares_end

132647849

employee_trust_shares_end

1154562

float_excluding_treasury_end

2063914478

economic_dividend_eligible_shares_end

2062759916

old_holder_shares_end

2057980658

old_holder_equity_fraction_end

0.997683076374

effective_borrowing_cost

0.042

sector_categories

内容を開く

id: combustibles
数量: 429.50336
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 50.6093038
売上高: 217.3686604

内容を開く

id: modern_oral
数量: 26.047
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 96.755678
売上高: 25.2019514

内容を開く

id: vapour
数量: 683.1415
数量の単位: million units
price_gbp_m_per_volume_unit: 3.09886
売上高: 21.1695987

内容を開く

id: heated
数量: 23.353
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 44.3187606
売上高: 10.3497602

内容を開く

id: traditional_oral
数量: 5.15
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 213.0245306
売上高: 10.9707633

内容を開く

id: other
数量: 103.6324
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.0572844
売上高: 8.3499572

hybrid_interest_accounting_note

Hybrid net coupons attributed below owners P&L in IAS33 earnings; no separate finance expense on hybrid bonds or NCI subtraction from ordinary profit twice.

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 0
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: 2.0000006770715E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2029

period_start

2029-01-01

期間末

2029-12-31

partial_year_fraction

fiscal_year

2029

financial_status

forecast_assumption

売上高

314.506299

営業利益（億）

111.762018

operating_expenses_oku

202.744281

parent_reported_profit_oku

78.921377

ordinary_profit_after_hybrid_oku

78.401377

profit_oku

78.401377

finance_oku

-14.17817

interest_oku

-13.47817

other_finance_oku

-0.7

associates_oku

5.223134

tax_oku

-23.645606

NCI_profit_oku

0.24

hybrid_coupon_net_oku

0.52

hybrid_coupon_gross_oku

0.675325

hybrid_coupon_tax_relief_oku

0.155325

SBC_equity_expense_oku

0.893819

SBC_cash_settled_expense_oku

0.075382

SBC_equity_credit_to_book_oku

0.893819

employee_trust_purchase_oku

capex_oku

9.314108

DA_oku

25.14114

cash_litigation_oku

1.1

WC_increment_oku

0.168765

associate_cash_dividend_oku

3.395037

FCFE_before_distributions_oku

92.025366

NCI_cash_FCFE_before_distribution_oku

0.204

NCI_cash_dividends_to_outside_holders_oku

0.204

ordinary_dividends_company_oku

59.762817

buybacks_company_oku

old_holder_dividend_and_tender_oku

81.55195

old_holder_tender_shares

39351856.4238

company_buyback_cancelled_shares

39453461.4793

employee_awards_shares_from_trust

1154561.913

employee_awards_new_issue_shares

906040.087

employee_paid_Sharesave_issue_shares

94111.0537

employee_Sharesave_cash_proceeds_oku

0.02165

acquisition_spending_oku

1.5

FX_non_cash_net_debt_effect_oku

-0.641818

OCI_oku

2.24365

ordinary_equity_open_oku

448.730078

ordinary_equity_end_oku

448.527758

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.283693

net_debt_open_oku

320.908813

net_debt_end_oku

311.482795

company_total_equity_end_oku

469.741451

gross_issued_shares_end

2158109016

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2025461167

economic_dividend_eligible_shares_end

2025461167

old_holder_shares_end

2018628802

old_holder_equity_fraction_end

0.996626760714

effective_borrowing_cost

0.042

sector_categories

内容を開く

id: combustibles
数量: 424.34932
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 53.4688118
売上高: 226.894539

内容を開く

id: modern_oral
数量: 31.77734
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 98.3131958
売上高: 31.2413185

内容を開く

id: vapour
数量: 771.949895
数量の単位: million units
price_gbp_m_per_volume_unit: 3.1643265
売上高: 24.4270149

内容を開く

id: heated
数量: 25.6883
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 45.5425889
売上高: 11.6991169

内容を開く

id: traditional_oral
数量: 5.15
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 222.0175742
売上高: 11.4339051

内容を開く

id: other
数量: 105.497783
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.3512703
売上高: 8.8104051

hybrid_interest_accounting_note

Hybrid net coupons attributed below owners P&L in IAS33 earnings; no separate finance expense on hybrid bonds or NCI subtraction from ordinary profit twice.

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 4.7683715820312E-7
old_cohort_shares_bridge_residual: -2.3841857910156E-7
sum_segment_revenue_residual_oku: 5.0000002374873E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2030

period_start

2030-01-01

期間末

2030-12-31

partial_year_fraction

fiscal_year

2030

financial_status

forecast_assumption

売上高

338.188769

営業利益（億）

121.435919

operating_expenses_oku

216.75285

parent_reported_profit_oku

86.723379

ordinary_profit_after_hybrid_oku

86.203379

profit_oku

86.203379

finance_oku

-13.782277

interest_oku

-13.082277

other_finance_oku

-0.7

associates_oku

5.285812

tax_oku

-25.976074

NCI_profit_oku

0.24

hybrid_coupon_net_oku

0.52

hybrid_coupon_gross_oku

0.675325

hybrid_coupon_tax_relief_oku

0.155325

SBC_equity_expense_oku

0.916165

SBC_cash_settled_expense_oku

0.077267

SBC_equity_credit_to_book_oku

0.916165

employee_trust_purchase_oku

capex_oku

9.528333

DA_oku

25.467975

cash_litigation_oku

1.1

WC_increment_oku

0.18946

associate_cash_dividend_oku

3.435778

FCFE_before_distributions_oku

99.919693

NCI_cash_FCFE_before_distribution_oku

0.204

NCI_cash_dividends_to_outside_holders_oku

0.204

ordinary_dividends_company_oku

61.640506

buybacks_company_oku

old_holder_dividend_and_tender_oku

83.335846

old_holder_tender_shares

36569162.6865

company_buyback_cancelled_shares

36702711.1677

employee_awards_shares_from_trust

employee_awards_new_issue_shares

2081208.02

employee_paid_Sharesave_issue_shares

95522.7196

employee_Sharesave_cash_proceeds_oku

0.022305

acquisition_spending_oku

1.5

FX_non_cash_net_debt_effect_oku

-0.622966

OCI_oku

2.242639

ordinary_equity_open_oku

448.527758

ordinary_equity_end_oku

454.271739

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.319693

net_debt_open_oku

311.482795

net_debt_end_oku

296.058338

company_total_equity_end_oku

475.521432

gross_issued_shares_end

2123583036

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1990935187

economic_dividend_eligible_shares_end

1990935187

old_holder_shares_end

1982059639

old_holder_equity_fraction_end

0.995542020907

effective_borrowing_cost

0.042

sector_categories

内容を開く

id: combustibles
数量: 419.257128
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 56.4898952
売上高: 236.8379122

内容を開く

id: modern_oral
数量: 38.768355
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 99.8957893
売上高: 38.727954

内容を開く

id: vapour
数量: 872.303381
数量の単位: million units
price_gbp_m_per_volume_unit: 3.2311761
売上高: 28.1856583

内容を開く

id: heated
数量: 28.25713
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 46.8002239
売上高: 13.2244001

内容を開く

id: traditional_oral
数量: 5.15
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 231.3902681
売上高: 11.9165988

内容を開く

id: other
数量: 107.396743
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.6559847
売上高: 9.2962457

hybrid_interest_accounting_note

Hybrid net coupons attributed below owners P&L in IAS33 earnings; no separate finance expense on hybrid bonds or NCI subtraction from ordinary profit twice.

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: -2.3841857910156E-7
old_cohort_shares_bridge_residual: 2.3841857910156E-7
sum_segment_revenue_residual_oku: 1.0000003385358E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2031

period_start

2031-01-01

期間末

2031-12-31

partial_year_fraction

fiscal_year

2031

financial_status

forecast_assumption

売上高

361.635736

営業利益（億）

131.431473

operating_expenses_oku

230.204263

parent_reported_profit_oku

94.967624

ordinary_profit_after_hybrid_oku

94.447624

profit_oku

94.447624

finance_oku

-13.13445

interest_oku

-12.43445

other_finance_oku

-0.7

associates_oku

5.349242

tax_oku

-28.438641

NCI_profit_oku

0.24

hybrid_coupon_net_oku

0.52

hybrid_coupon_gross_oku

0.675325

hybrid_coupon_tax_relief_oku

0.155325

SBC_equity_expense_oku

0.939069

SBC_cash_settled_expense_oku

0.079199

SBC_equity_credit_to_book_oku

0.939069

employee_trust_purchase_oku

capex_oku

9.747484

DA_oku

25.799059

cash_litigation_oku

1.1

WC_increment_oku

0.187576

associate_cash_dividend_oku

3.477007

FCFE_before_distributions_oku

108.278457

NCI_cash_FCFE_before_distribution_oku

0.204

NCI_cash_dividends_to_outside_holders_oku

0.204

ordinary_dividends_company_oku

63.643405

buybacks_company_oku

old_holder_dividend_and_tender_oku

85.237944

old_holder_tender_shares

33982236.1636

company_buyback_cancelled_shares

34143747.001

employee_awards_shares_from_trust

employee_awards_new_issue_shares

2102020.1002

employee_paid_Sharesave_issue_shares

96955.5603

employee_Sharesave_cash_proceeds_oku

0.022979

acquisition_spending_oku

1.5

FX_non_cash_net_debt_effect_oku

-0.592117

OCI_oku

2.271359

ordinary_equity_open_oku

454.271739

ordinary_equity_end_oku

466.309364

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.355693

net_debt_open_oku

296.058338

net_debt_end_oku

274.30819

company_total_equity_end_oku

487.595057

gross_issued_shares_end

2091638264

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1958990415

economic_dividend_eligible_shares_end

1958990415

old_holder_shares_end

1948077403

old_holder_equity_fraction_end

0.994429267149

effective_borrowing_cost

0.042

sector_categories

内容を開く

id: combustibles
数量: 414.226042
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 59.6816844
売上高: 247.2170794

内容を開く

id: modern_oral
数量: 44.056358
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 101.503862
売上高: 44.7189052

内容を開く

id: vapour
数量: 985.702821
数量の単位: million units
price_gbp_m_per_volume_unit: 3.2994381
売上高: 32.5226544

内容を開く

id: heated
数量: 31.082843
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 48.0925997
売上高: 14.9485472

内容を開く

id: traditional_oral
数量: 5.15
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 241.1586396
売上高: 12.4196699

内容を開く

id: other
数量: 109.329885
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.9718191
売上高: 9.8088795

hybrid_interest_accounting_note

Hybrid net coupons attributed below owners P&L in IAS33 earnings; no separate finance expense on hybrid bonds or NCI subtraction from ordinary profit twice.

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 2.3841857910156E-7
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: -4.0000006265473E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2032

period_start

2032-01-01

期間末

2032-12-31

partial_year_fraction

fiscal_year

2032

financial_status

forecast_assumption

売上高

385.767053

営業利益（億）

142.219208

operating_expenses_oku

243.547845

parent_reported_profit_oku

104.027007

ordinary_profit_after_hybrid_oku

103.507007

profit_oku

103.507007

finance_oku

-12.220944

interest_oku

-11.520944

other_finance_oku

-0.7

associates_oku

5.413433

tax_oku

-31.14469

NCI_profit_oku

0.24

hybrid_coupon_net_oku

0.52

hybrid_coupon_gross_oku

0.675325

hybrid_coupon_tax_relief_oku

0.155325

SBC_equity_expense_oku

0.962546

SBC_cash_settled_expense_oku

0.081179

SBC_equity_credit_to_book_oku

0.962546

employee_trust_purchase_oku

capex_oku

9.971676

DA_oku

26.134447

cash_litigation_oku

1.1

WC_increment_oku

0.193051

associate_cash_dividend_oku

3.518731

FCFE_before_distributions_oku

117.444571

NCI_cash_FCFE_before_distribution_oku

0.204

NCI_cash_dividends_to_outside_holders_oku

0.204

ordinary_dividends_company_oku

65.777466

buybacks_company_oku

old_holder_dividend_and_tender_oku

87.263616

old_holder_tender_shares

31571134.299

company_buyback_cancelled_shares

31756908.7903

employee_awards_shares_from_trust

employee_awards_new_issue_shares

2123040.3012

employee_paid_Sharesave_issue_shares

98409.8938

employee_Sharesave_cash_proceeds_oku

0.023673

acquisition_spending_oku

1.5

FX_non_cash_net_debt_effect_oku

-0.548616

OCI_oku

2.331547

ordinary_equity_open_oku

466.309364

ordinary_equity_end_oku

485.35667

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.391693

net_debt_open_oku

274.30819

net_debt_end_oku

245.568796

company_total_equity_end_oku

506.678363

gross_issued_shares_end

2062102806

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1929454957

economic_dividend_eligible_shares_end

1929454957

old_holder_shares_end

1916506269

old_holder_equity_fraction_end

0.993288940009

effective_borrowing_cost

0.042

sector_categories

内容を開く

id: combustibles
数量: 409.25533
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 63.0538256
売上高: 258.0511421

内容を開く

id: modern_oral
数量: 50.065646
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 103.1378244
売上高: 51.6366177

内容を開く

id: vapour
数量: 1077.964605
数量の単位: million units
price_gbp_m_per_volume_unit: 3.3691423
売上高: 36.3181618

内容を開く

id: heated
数量: 33.320808
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 49.4206762
売上高: 16.4673685

内容を開く

id: traditional_oral
数量: 5.15
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 251.3393928
売上高: 12.9439787

内容を開く

id: other
数量: 111.297823
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 9.2991794
売上高: 10.3497842

hybrid_interest_accounting_note

Hybrid net coupons attributed below owners P&L in IAS33 earnings; no separate finance expense on hybrid bonds or NCI subtraction from ordinary profit twice.

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 0
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: 0

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2033

period_start

2033-01-01

期間末

2033-12-31

partial_year_fraction

fiscal_year

2033

financial_status

forecast_assumption

売上高

412.092566

営業利益（億）

152.372377

operating_expenses_oku

259.720189

parent_reported_profit_oku

112.824399

ordinary_profit_after_hybrid_oku

112.304399

profit_oku

112.304399

finance_oku

-11.013889

interest_oku

-10.313889

other_finance_oku

-0.7

associates_oku

5.478394

tax_oku

-33.772483

NCI_profit_oku

0.24

hybrid_coupon_net_oku

0.52

hybrid_coupon_gross_oku

0.675325

hybrid_coupon_tax_relief_oku

0.155325

SBC_equity_expense_oku

0.986609

SBC_cash_settled_expense_oku

0.083208

SBC_equity_credit_to_book_oku

0.986609

employee_trust_purchase_oku

capex_oku

10.201025

DA_oku

26.474195

cash_litigation_oku

1.1

WC_increment_oku

0.210604

associate_cash_dividend_oku

3.560956

FCFE_before_distributions_oku

126.336136

NCI_cash_FCFE_before_distribution_oku

0.204

NCI_cash_dividends_to_outside_holders_oku

0.204

ordinary_dividends_company_oku

68.048943

buybacks_company_oku

old_holder_dividend_and_tender_oku

89.418493

old_holder_tender_shares

29336064.2812

company_buyback_cancelled_shares

29542772.8572

employee_awards_shares_from_trust

employee_awards_new_issue_shares

2144270.7042

employee_paid_Sharesave_issue_shares

99886.0422

employee_Sharesave_cash_proceeds_oku

0.024389

acquisition_spending_oku

1.5

FX_non_cash_net_debt_effect_oku

-0.491138

OCI_oku

2.426783

ordinary_equity_open_oku

485.35667

ordinary_equity_end_oku

511.049908

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.427693

net_debt_open_oku

245.568796

net_debt_end_oku

210.266077

company_total_equity_end_oku

532.407601

gross_issued_shares_end

2034804190

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1902156341

economic_dividend_eligible_shares_end

1902156341

old_holder_shares_end

1887170205

old_holder_equity_fraction_end

0.992121501364

effective_borrowing_cost

0.042

sector_categories

内容を開く

id: combustibles
数量: 404.344266
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 66.6165102
売上高: 269.3600389

内容を開く

id: modern_oral
数量: 56.8946
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 104.7980932
売上高: 59.6244557

内容を開く

id: vapour
数量: 1178.862092
数量の単位: million units
price_gbp_m_per_volume_unit: 3.4403192
売上高: 40.5566195

内容を開く

id: heated
数量: 35.719906
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 50.78544
売上高: 18.1405114

内容を開く

id: traditional_oral
数量: 5.15
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 261.9499366
売上高: 13.4904217

内容を開く

id: other
数量: 113.301183
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 9.6384863
売上高: 10.9205191

hybrid_interest_accounting_note

Hybrid net coupons attributed below owners P&L in IAS33 earnings; no separate finance expense on hybrid bonds or NCI subtraction from ordinary profit twice.

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: -2.3841857910156E-7
old_cohort_shares_bridge_residual: -2.3841857910156E-7
sum_segment_revenue_residual_oku: 2.9999995604157E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2034

period_start

2034-01-01

期間末

2034-12-31

partial_year_fraction

fiscal_year

2034

financial_status

forecast_assumption

売上高

440.868585

営業利益（億）

163.124568

operating_expenses_oku

277.744016

parent_reported_profit_oku

122.295896

ordinary_profit_after_hybrid_oku

121.775896

profit_oku

121.775896

finance_oku

-9.531175

interest_oku

-8.831175

other_finance_oku

-0.7

associates_oku

5.544135

tax_oku

-36.601631

NCI_profit_oku

0.24

hybrid_coupon_net_oku

0.52

hybrid_coupon_gross_oku

0.675325

hybrid_coupon_tax_relief_oku

0.155325

SBC_equity_expense_oku

1.011274

SBC_cash_settled_expense_oku

0.085288

SBC_equity_credit_to_book_oku

1.011274

employee_trust_purchase_oku

capex_oku

10.435649

DA_oku

26.818359

cash_litigation_oku

1.1

WC_increment_oku

0.230208

associate_cash_dividend_oku

3.603687

FCFE_before_distributions_oku

135.899226

NCI_cash_FCFE_before_distribution_oku

0.204

NCI_cash_dividends_to_outside_holders_oku

0.204

ordinary_dividends_company_oku

70.464235

buybacks_company_oku

old_holder_dividend_and_tender_oku

91.708306

old_holder_tender_shares

27258447.1899

company_buyback_cancelled_shares

27483009.5666

employee_awards_shares_from_trust

employee_awards_new_issue_shares

2165713.4113

employee_paid_Sharesave_issue_shares

101384.3328

employee_Sharesave_cash_proceeds_oku

0.025126

acquisition_spending_oku

1.5

FX_non_cash_net_debt_effect_oku

-0.420532

OCI_oku

2.55525

ordinary_equity_open_oku

511.049908

ordinary_equity_end_oku

543.953219

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.463693

net_debt_open_oku

210.266077

net_debt_end_oku

167.885427

company_total_equity_end_oku

565.346912

gross_issued_shares_end

2009588278

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1876940429

economic_dividend_eligible_shares_end

1876940429

old_holder_shares_end

1859911757

old_holder_equity_fraction_end

0.990927431025

effective_borrowing_cost

0.042

sector_categories

内容を開く

id: combustibles
数量: 399.492135
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 70.3805053
売上高: 281.1645829

内容を開く

id: modern_oral
数量: 64.655023
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 106.4850921
売上高: 68.847961

内容を開く

id: vapour
数量: 1289.203584
数量の単位: million units
price_gbp_m_per_volume_unit: 3.513
売上高: 45.2897216

内容を開く

id: heated
数量: 38.291739
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 52.187905
売上高: 19.9836564

内容を開く

id: traditional_oral
数量: 5.15
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 273.0084151
売上高: 14.0599334

内容を開く

id: other
数量: 115.340605
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 9.9901759
売上高: 11.5227293

hybrid_interest_accounting_note

Hybrid net coupons attributed below owners P&L in IAS33 earnings; no separate finance expense on hybrid bonds or NCI subtraction from ordinary profit twice.

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 2.3841857910156E-7
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: -3.9999998989515E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2035

period_start

2035-01-01

期間末

2035-12-31

partial_year_fraction

fiscal_year

2035

financial_status

forecast_assumption

売上高

472.385694

営業利益（億）

174.830807

operating_expenses_oku

297.554888

parent_reported_profit_oku

132.731518

ordinary_profit_after_hybrid_oku

132.211518

profit_oku

132.211518

finance_oku

-7.751188

interest_oku

-7.051188

other_finance_oku

-0.7

associates_oku

5.610664

tax_oku

-39.718765

NCI_profit_oku

0.24

hybrid_coupon_net_oku

0.52

hybrid_coupon_gross_oku

0.675325

hybrid_coupon_tax_relief_oku

0.155325

SBC_equity_expense_oku

1.036556

SBC_cash_settled_expense_oku

0.08742

SBC_equity_credit_to_book_oku

1.036556

employee_trust_purchase_oku

capex_oku

10.675668

DA_oku

27.166998

cash_litigation_oku

1.1

WC_increment_oku

0.252137

associate_cash_dividend_oku

3.646932

FCFE_before_distributions_oku

146.423534

NCI_cash_FCFE_before_distribution_oku

0.204

NCI_cash_dividends_to_outside_holders_oku

0.204

ordinary_dividends_company_oku

73.030233

buybacks_company_oku

old_holder_dividend_and_tender_oku

94.139225

old_holder_tender_shares

25327256.2798

company_buyback_cancelled_shares

25566855.8429

employee_awards_shares_from_trust

employee_awards_new_issue_shares

2187370.5454

employee_paid_Sharesave_issue_shares

102905.0978

employee_Sharesave_cash_proceeds_oku

0.025885

acquisition_spending_oku

1.5

FX_non_cash_net_debt_effect_oku

-0.335771

OCI_oku

2.719766

ordinary_equity_open_oku

543.953219

ordinary_equity_end_oku

584.916712

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.499693

net_debt_open_oku

167.885427

net_debt_end_oku

117.63047

company_total_equity_end_oku

606.346405

gross_issued_shares_end

1986311698

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1853663849

economic_dividend_eligible_shares_end

1853663849

old_holder_shares_end

1834584501

old_holder_equity_fraction_end

0.989707223563

effective_borrowing_cost

0.042

sector_categories

内容を開く

id: combustibles
数量: 394.698229
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 74.3571867
売上高: 293.4864991

内容を開く

id: modern_oral
数量: 73.473968
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 108.1992515
売上高: 79.4982838

内容を開く

id: vapour
数量: 1409.873039
数量の単位: million units
price_gbp_m_per_volume_unit: 3.5872163
売上高: 50.5751954

内容を開く

id: heated
数量: 41.048744
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 53.629113
売上高: 22.0140775

内容を開く

id: traditional_oral
数量: 5.15
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 284.5337384
売上高: 14.6534875

内容を開く

id: other
数量: 117.416736
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 10.3547
売上高: 12.1581508

hybrid_interest_accounting_note

Hybrid net coupons attributed below owners P&L in IAS33 earnings; no separate finance expense on hybrid bonds or NCI subtraction from ordinary profit twice.

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: -2.3841857910156E-7
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: 1.0000003385358E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2036_partial_to_horizon

period_start

2036-01-01

期間末

2036-11-06

partial_year_fraction

0.849726775956

fiscal_year

2036

financial_status

forecast_assumption

売上高

430.78907

営業利益（億）

159.409612

operating_expenses_oku

271.379458

parent_reported_profit_oku

122.566011

ordinary_profit_after_hybrid_oku

122.124153

profit_oku

122.124153

finance_oku

-4.792867

interest_oku

-4.198058

other_finance_oku

-0.594809

associates_oku

4.824742

tax_oku

-36.671542

NCI_profit_oku

0.203934

hybrid_coupon_net_oku

0.441858

hybrid_coupon_gross_oku

0.573841

hybrid_coupon_tax_relief_oku

0.131984

SBC_equity_expense_oku

0.902809

SBC_cash_settled_expense_oku

0.076141

SBC_equity_credit_to_book_oku

0.902809

employee_trust_purchase_oku

capex_oku

9.280044

DA_oku

23.384624

cash_litigation_oku

0.934699

WC_increment_oku

0.235122

associate_cash_dividend_oku

3.136082

FCFE_before_distributions_oku

134.273062

NCI_cash_FCFE_before_distribution_oku

0.173344

NCI_cash_dividends_to_outside_holders_oku

0.173344

ordinary_dividends_company_oku

75.721511

buybacks_company_oku

18.693989

old_holder_dividend_and_tender_oku

93.39725

old_holder_tender_shares

20156267.1347

company_buyback_cancelled_shares

20373005.9997

employee_awards_shares_from_trust

employee_awards_new_issue_shares

1877253.9946

employee_paid_Sharesave_issue_shares

88752.8352

employee_Sharesave_cash_proceeds_oku

0.02266

acquisition_spending_oku

1.27459

FX_non_cash_net_debt_effect_oku

-0.199908

OCI_oku

2.485097

ordinary_equity_open_oku

584.916712

ordinary_equity_end_oku

616.035932

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.530283

net_debt_open_oku

117.63047

net_debt_end_oku

78.824931

company_total_equity_end_oku

637.496215

gross_issued_shares_end

1967904699

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1835256850

economic_dividend_eligible_shares_end

1835256850

old_holder_shares_end

1814428234

old_holder_equity_fraction_end

0.988650844402

effective_borrowing_cost

0.042

sector_categories

内容を開く

id: combustibles
数量: 331.361026
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 78.5585731
売上高: 260.3124936

内容を開く

id: modern_oral
数量: 70.948632
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 109.9410088
売上高: 78.0016416

内容を開く

id: vapour
数量: 1310.140315
数量の単位: million units
price_gbp_m_per_volume_unit: 3.6630006
売上高: 47.9904483

内容を開く

id: heated
数量: 37.391593
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 55.1101346
売上高: 20.6065571

内容を開く

id: traditional_oral
数量: 4.376093
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 296.5456147
売上高: 12.9771116

内容を開く

id: other
数量: 101.568043
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 10.7325273
売上高: 10.9008179

hybrid_interest_accounting_note

Hybrid net coupons attributed below owners P&L in IAS33 earnings; no separate finance expense on hybrid bonds or NCI subtraction from ordinary profit twice.

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 0
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: 1.0000003385358E-7

audit_max_abs_residual_excluding_rounded_segments

zero_cash_events

内容を開く

日付: 2026-11-06
year: 0
金額: 0
単位: oku_GBP
種類: no_entitlement_2026_11_06_dividend
confirmed: はい
ex_date: 2026-10-01
payment_date: 2026-11-06
amount_per_share_gbp: 0.6126
notes: The buyer on ex-passed basis day is NOT paid 2026-11-06 dividend; issuer 2026 H1/post-H1 accounting reflects this corporate payment.

内容を開く

日付: 2026-12-15
year: 0.106776180698
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 597826 shares: 597826 from pre-existing trust; 0 newly issued; already expensed as noncash IFRS equity SBC

内容を開く

日付: 2026-12-15
year: 0.106776180698
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 26902 shares at estimated 22.00 GBP; issuer cash +0.5918m; original cohort pays zero.

内容を開く

日付: 2026-12-24
year: 0.131416837782
金額: 0
単位: oku_GBP
種類: confirmed_ex_date_eligibility
confirmed: はい
related_payment_date: 2027-02-03
notes: 61.26p /share; after 2026-Nov6 opening date; only buyer holdings at record eligible

内容を開く

日付: 2027-02-05
year: 0.249144421629
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2027-05-07
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2027-03-23
year: 0.375085557837
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2027-05-07
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2027-04-02
year: 0.402464065708
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2027-05-07
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2027-04-16
year: 0.440793976728
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2027-05-07
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2027-05-18
year: 0.528405201916
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2027-08-16
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2027-06-30
year: 0.646132785763
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1010000 shares: 1010000 from pre-existing trust; 0 newly issued; already expensed as noncash IFRS equity SBC

内容を開く

日付: 2027-06-30
year: 0.646132785763
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 45675 shares at estimated 22.33 GBP; issuer cash +1.0199m; original cohort pays zero.

内容を開く

日付: 2027-07-02
year: 0.651608487337
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2027-08-16
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2027-07-12
year: 0.678986995209
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2027-08-16
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2027-07-26
year: 0.717316906229
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2027-08-16
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2027-08-10
year: 0.758384668036
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2027-11-08
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2027-09-24
year: 0.881587953457
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2027-11-08
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2027-10-04
year: 0.908966461328
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2027-11-08
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2027-10-18
year: 0.947296372348
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2027-11-08
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2027-11-05
year: 0.996577686516
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2028-02-03
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2027-12-15
year: 1.106091718001
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1010000 shares: 1010000 from pre-existing trust; 0 newly issued; already expensed as noncash IFRS equity SBC

内容を開く

日付: 2027-12-15
year: 1.106091718001
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 45675 shares at estimated 22.33 GBP; issuer cash +1.0199m; original cohort pays zero.

内容を開く

日付: 2027-12-20
year: 1.119780971937
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2028-02-03
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2027-12-30
year: 1.147159479808
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2028-02-03
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2028-01-13
year: 1.185489390828
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2028-02-03
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2028-02-08
year: 1.256673511294
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2028-05-08
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2028-03-24
year: 1.379876796715
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2028-05-08
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2028-04-03
year: 1.407255304586
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2028-05-08
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2028-04-17
year: 1.445585215606
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2028-05-08
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2028-05-16
year: 1.524982888433
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2028-08-14
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2028-06-30
year: 1.648186173854
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1020100 shares: 1020100 from pre-existing trust; 0 newly issued; already expensed as noncash IFRS equity SBC

内容を開く

日付: 2028-06-30
year: 1.648186173854
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2028-08-14
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2028-06-30
year: 1.648186173854
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 46360 shares at estimated 22.66 GBP; issuer cash +1.0507m; original cohort pays zero.

内容を開く

日付: 2028-07-10
year: 1.675564681725
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2028-08-14
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2028-07-24
year: 1.713894592745
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2028-08-14
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2028-08-08
year: 1.754962354552
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2028-11-06
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2028-09-22
year: 1.878165639973
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2028-11-06
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2028-10-02
year: 1.905544147844
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2028-11-06
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2028-10-16
year: 1.943874058864
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2028-11-06
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2028-11-07
year: 2.004106776181
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2029-02-05
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2028-12-15
year: 2.108145106092
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1020100 shares: 1020100 from pre-existing trust; 0 newly issued; already expensed as noncash IFRS equity SBC

内容を開く

日付: 2028-12-15
year: 2.108145106092
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 46360 shares at estimated 22.66 GBP; issuer cash +1.0507m; original cohort pays zero.

内容を開く

日付: 2028-12-22
year: 2.127310061602
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2029-02-05
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2029-01-01
year: 2.154688569473
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2029-02-05
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2029-01-15
year: 2.193018480493
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2029-02-05
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2029-02-06
year: 2.25325119781
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2029-05-07
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2029-03-23
year: 2.376454483231
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2029-05-07
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2029-04-02
year: 2.403832991102
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2029-05-07
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2029-04-16
year: 2.442162902122
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2029-05-07
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2029-05-16
year: 2.524298425736
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2029-08-14
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2029-06-29
year: 2.64476386037
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2029-08-14
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2029-06-30
year: 2.647501711157
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1030301 shares: 1030301 from pre-existing trust; 0 newly issued; already expensed as noncash IFRS equity SBC

内容を開く

日付: 2029-06-30
year: 2.647501711157
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 47056 shares at estimated 23.00 GBP; issuer cash +1.0825m; original cohort pays zero.

内容を開く

日付: 2029-07-10
year: 2.674880219028
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2029-08-14
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2029-07-24
year: 2.713210130048
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2029-08-14
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2029-08-08
year: 2.754277891855
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2029-11-06
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2029-09-21
year: 2.874743326489
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2029-11-06
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2029-10-02
year: 2.904859685147
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2029-11-06
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2029-10-16
year: 2.943189596167
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2029-11-06
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2029-11-06
year: 3.000684462697
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2030-02-04
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2029-12-15
year: 3.107460643395
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1030301 shares: 124261 from pre-existing trust; 906040 newly issued; already expensed as noncash IFRS equity SBC

内容を開く

日付: 2029-12-15
year: 3.107460643395
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 47056 shares at estimated 23.00 GBP; issuer cash +1.0825m; original cohort pays zero.

内容を開く

日付: 2029-12-21
year: 3.123887748118
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2030-02-04
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2029-12-31
year: 3.151266255989
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2030-02-04
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2030-01-14
year: 3.189596167009
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2030-02-04
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2030-02-06
year: 3.252566735113
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2030-05-07
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2030-03-22
year: 3.373032169747
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2030-05-07
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2030-04-02
year: 3.403148528405
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2030-05-07
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2030-04-16
year: 3.441478439425
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2030-05-07
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2030-05-16
year: 3.523613963039
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2030-08-14
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2030-06-28
year: 3.641341546886
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2030-08-14
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2030-06-30
year: 3.64681724846
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1040604 shares: 0 from pre-existing trust; 1040604 newly issued; already expensed as noncash IFRS equity SBC

内容を開く

日付: 2030-06-30
year: 3.64681724846
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 47761 shares at estimated 23.35 GBP; issuer cash +1.1152m; original cohort pays zero.

内容を開く

日付: 2030-07-10
year: 3.674195756331
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2030-08-14
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2030-07-24
year: 3.712525667351
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2030-08-14
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2030-08-08
year: 3.753593429158
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2030-11-06
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2030-09-20
year: 3.871321013005
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2030-11-06
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2030-10-02
year: 3.90417522245
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2030-11-06
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2030-10-16
year: 3.94250513347
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2030-11-06
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2030-11-05
year: 3.997262149213
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2031-02-03
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2030-12-15
year: 4.106776180698
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1040604 shares: 0 from pre-existing trust; 1040604 newly issued; already expensed as noncash IFRS equity SBC

内容を開く

日付: 2030-12-15
year: 4.106776180698
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 47761 shares at estimated 23.35 GBP; issuer cash +1.1152m; original cohort pays zero.

内容を開く

日付: 2030-12-20
year: 4.120465434634
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2031-02-03
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2030-12-30
year: 4.147843942505
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2031-02-03
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2031-01-13
year: 4.186173853525
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2031-02-03
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2031-02-06
year: 4.251882272416
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2031-05-07
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2031-03-21
year: 4.369609856263
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2031-05-07
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2031-04-02
year: 4.402464065708
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2031-05-07
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2031-04-16
year: 4.440793976728
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2031-05-07
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2031-05-16
year: 4.522929500342
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2031-08-14
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2031-06-30
year: 4.646132785763
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1051010 shares: 0 from pre-existing trust; 1051010 newly issued; already expensed as noncash IFRS equity SBC

内容を開く

日付: 2031-06-30
year: 4.646132785763
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2031-08-14
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2031-06-30
year: 4.646132785763
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 48478 shares at estimated 23.70 GBP; issuer cash +1.1489m; original cohort pays zero.

内容を開く

日付: 2031-07-10
year: 4.673511293634
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2031-08-14
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2031-07-24
year: 4.711841204654
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2031-08-14
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2031-08-08
year: 4.752908966461
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2031-11-06
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2031-09-22
year: 4.876112251882
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2031-11-06
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2031-10-02
year: 4.903490759754
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2031-11-06
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

内容を開く

日付: 2031-10-16
year: 4.941820670773
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2031-11-06
notes: Diligence date only, NOT announced or modeled ex-date

内容を開く

日付: 2031-11-05
year: 4.996577686516
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2032-02-03
notes: Diligence date only, NOT announced or modeled ex-date

100

内容を開く

日付: 2031-12-15
year: 5.106091718001
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1051010 shares: 0 from pre-existing trust; 1051010 newly issued; already expensed as noncash IFRS equity SBC

101

内容を開く

日付: 2031-12-15
year: 5.106091718001
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 48478 shares at estimated 23.70 GBP; issuer cash +1.1489m; original cohort pays zero.

102

内容を開く

日付: 2031-12-19
year: 5.11704312115
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2032-02-03
notes: Diligence date only, NOT announced or modeled ex-date

103

内容を開く

日付: 2031-12-30
year: 5.147159479808
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2032-02-03
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

104

内容を開く

日付: 2032-01-13
year: 5.185489390828
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2032-02-03
notes: Diligence date only, NOT announced or modeled ex-date

105

内容を開く

日付: 2032-02-06
year: 5.251197809719
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2032-05-07
notes: Diligence date only, NOT announced or modeled ex-date

106

内容を開く

日付: 2032-03-23
year: 5.377138945927
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2032-05-07
notes: Diligence date only, NOT announced or modeled ex-date

107

内容を開く

日付: 2032-04-02
year: 5.404517453799
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2032-05-07
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

108

内容を開く

日付: 2032-04-16
year: 5.442847364819
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2032-05-07
notes: Diligence date only, NOT announced or modeled ex-date

109

内容を開く

日付: 2032-05-18
year: 5.530458590007
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2032-08-16
notes: Diligence date only, NOT announced or modeled ex-date

110

内容を開く

日付: 2032-06-30
year: 5.648186173854
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1061520 shares: 0 from pre-existing trust; 1061520 newly issued; already expensed as noncash IFRS equity SBC

111

内容を開く

日付: 2032-06-30
year: 5.648186173854
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 49205 shares at estimated 24.06 GBP; issuer cash +1.1837m; original cohort pays zero.

112

内容を開く

日付: 2032-07-02
year: 5.653661875428
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2032-08-16
notes: Diligence date only, NOT announced or modeled ex-date

113

内容を開く

日付: 2032-07-12
year: 5.681040383299
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2032-08-16
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

114

内容を開く

日付: 2032-07-26
year: 5.719370294319
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2032-08-16
notes: Diligence date only, NOT announced or modeled ex-date

115

内容を開く

日付: 2032-08-10
year: 5.760438056126
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2032-11-08
notes: Diligence date only, NOT announced or modeled ex-date

116

内容を開く

日付: 2032-09-24
year: 5.883641341547
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2032-11-08
notes: Diligence date only, NOT announced or modeled ex-date

117

内容を開く

日付: 2032-10-04
year: 5.911019849418
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2032-11-08
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

118

内容を開く

日付: 2032-10-18
year: 5.949349760438
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2032-11-08
notes: Diligence date only, NOT announced or modeled ex-date

119

内容を開く

日付: 2032-11-05
year: 5.998631074606
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2033-02-03
notes: Diligence date only, NOT announced or modeled ex-date

120

内容を開く

日付: 2032-12-15
year: 6.108145106092
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1061520 shares: 0 from pre-existing trust; 1061520 newly issued; already expensed as noncash IFRS equity SBC

121

内容を開く

日付: 2032-12-15
year: 6.108145106092
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 49205 shares at estimated 24.06 GBP; issuer cash +1.1837m; original cohort pays zero.

122

内容を開く

日付: 2032-12-20
year: 6.121834360027
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2033-02-03
notes: Diligence date only, NOT announced or modeled ex-date

123

内容を開く

日付: 2032-12-30
year: 6.149212867899
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2033-02-03
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

124

内容を開く

日付: 2033-01-13
year: 6.187542778919
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2033-02-03
notes: Diligence date only, NOT announced or modeled ex-date

125

内容を開く

日付: 2033-02-08
year: 6.258726899384
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2033-05-09
notes: Diligence date only, NOT announced or modeled ex-date

126

内容を開く

日付: 2033-03-25
year: 6.381930184805
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2033-05-09
notes: Diligence date only, NOT announced or modeled ex-date

127

内容を開く

日付: 2033-04-04
year: 6.409308692676
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2033-05-09
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

128

内容を開く

日付: 2033-04-18
year: 6.447638603696
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2033-05-09
notes: Diligence date only, NOT announced or modeled ex-date

129

内容を開く

日付: 2033-05-17
year: 6.527036276523
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2033-08-15
notes: Diligence date only, NOT announced or modeled ex-date

130

内容を開く

日付: 2033-06-30
year: 6.647501711157
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1072135 shares: 0 from pre-existing trust; 1072135 newly issued; already expensed as noncash IFRS equity SBC

131

内容を開く

日付: 2033-06-30
year: 6.647501711157
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 49943 shares at estimated 24.42 GBP; issuer cash +1.2194m; original cohort pays zero.

132

内容を開く

日付: 2033-07-01
year: 6.650239561944
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2033-08-15
notes: Diligence date only, NOT announced or modeled ex-date

133

内容を開く

日付: 2033-07-11
year: 6.677618069815
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2033-08-15
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

134

内容を開く

日付: 2033-07-25
year: 6.715947980835
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2033-08-15
notes: Diligence date only, NOT announced or modeled ex-date

135

内容を開く

日付: 2033-08-09
year: 6.757015742642
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2033-11-07
notes: Diligence date only, NOT announced or modeled ex-date

136

内容を開く

日付: 2033-09-23
year: 6.880219028063
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2033-11-07
notes: Diligence date only, NOT announced or modeled ex-date

137

内容を開く

日付: 2033-10-03
year: 6.907597535934
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2033-11-07
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

138

内容を開く

日付: 2033-10-17
year: 6.945927446954
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2033-11-07
notes: Diligence date only, NOT announced or modeled ex-date

139

内容を開く

日付: 2033-11-04
year: 6.995208761123
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2034-02-03
notes: Diligence date only, NOT announced or modeled ex-date

140

内容を開く

日付: 2033-12-15
year: 7.107460643395
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1072135 shares: 0 from pre-existing trust; 1072135 newly issued; already expensed as noncash IFRS equity SBC

141

内容を開く

日付: 2033-12-15
year: 7.107460643395
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 49943 shares at estimated 24.42 GBP; issuer cash +1.2194m; original cohort pays zero.

142

内容を開く

日付: 2033-12-20
year: 7.121149897331
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2034-02-03
notes: Diligence date only, NOT announced or modeled ex-date

143

内容を開く

日付: 2033-12-30
year: 7.148528405202
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2034-02-03
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

144

内容を開く

日付: 2034-01-13
year: 7.186858316222
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2034-02-03
notes: Diligence date only, NOT announced or modeled ex-date

145

内容を開く

日付: 2034-02-07
year: 7.2553045859
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2034-05-08
notes: Diligence date only, NOT announced or modeled ex-date

146

内容を開く

日付: 2034-03-24
year: 7.378507871321
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2034-05-08
notes: Diligence date only, NOT announced or modeled ex-date

147

内容を開く

日付: 2034-04-03
year: 7.405886379192
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2034-05-08
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

148

内容を開く

日付: 2034-04-17
year: 7.444216290212
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2034-05-08
notes: Diligence date only, NOT announced or modeled ex-date

149

内容を開く

日付: 2034-05-16
year: 7.523613963039
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2034-08-14
notes: Diligence date only, NOT announced or modeled ex-date

150

内容を開く

日付: 2034-06-30
year: 7.64681724846
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1082857 shares: 0 from pre-existing trust; 1082857 newly issued; already expensed as noncash IFRS equity SBC

151

内容を開く

日付: 2034-06-30
year: 7.64681724846
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2034-08-14
notes: Diligence date only, NOT announced or modeled ex-date

152

内容を開く

日付: 2034-06-30
year: 7.64681724846
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 50692 shares at estimated 24.78 GBP; issuer cash +1.2563m; original cohort pays zero.

153

内容を開く

日付: 2034-07-10
year: 7.674195756331
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2034-08-14
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

154

内容を開く

日付: 2034-07-24
year: 7.712525667351
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2034-08-14
notes: Diligence date only, NOT announced or modeled ex-date

155

内容を開く

日付: 2034-08-08
year: 7.753593429158
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2034-11-06
notes: Diligence date only, NOT announced or modeled ex-date

156

内容を開く

日付: 2034-09-22
year: 7.876796714579
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2034-11-06
notes: Diligence date only, NOT announced or modeled ex-date

157

内容を開く

日付: 2034-10-02
year: 7.90417522245
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2034-11-06
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

158

内容を開く

日付: 2034-10-16
year: 7.94250513347
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2034-11-06
notes: Diligence date only, NOT announced or modeled ex-date

159

内容を開く

日付: 2034-11-07
year: 8.002737850787
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2035-02-05
notes: Diligence date only, NOT announced or modeled ex-date

160

内容を開く

日付: 2034-12-15
year: 8.106776180698
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1082857 shares: 0 from pre-existing trust; 1082857 newly issued; already expensed as noncash IFRS equity SBC

161

内容を開く

日付: 2034-12-15
year: 8.106776180698
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 50692 shares at estimated 24.78 GBP; issuer cash +1.2563m; original cohort pays zero.

162

内容を開く

日付: 2034-12-22
year: 8.125941136208
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2035-02-05
notes: Diligence date only, NOT announced or modeled ex-date

163

内容を開く

日付: 2035-01-01
year: 8.153319644079
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2035-02-05
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

164

内容を開く

日付: 2035-01-15
year: 8.191649555099
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2035-02-05
notes: Diligence date only, NOT announced or modeled ex-date

165

内容を開く

日付: 2035-02-06
year: 8.251882272416
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2035-05-07
notes: Diligence date only, NOT announced or modeled ex-date

166

内容を開く

日付: 2035-03-23
year: 8.375085557837
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2035-05-07
notes: Diligence date only, NOT announced or modeled ex-date

167

内容を開く

日付: 2035-04-02
year: 8.402464065708
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2035-05-07
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

168

内容を開く

日付: 2035-04-16
year: 8.440793976728
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2035-05-07
notes: Diligence date only, NOT announced or modeled ex-date

169

内容を開く

日付: 2035-05-16
year: 8.522929500342
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2035-08-14
notes: Diligence date only, NOT announced or modeled ex-date

170

内容を開く

日付: 2035-06-29
year: 8.643394934976
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2035-08-14
notes: Diligence date only, NOT announced or modeled ex-date

171

内容を開く

日付: 2035-06-30
year: 8.646132785763
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1093685 shares: 0 from pre-existing trust; 1093685 newly issued; already expensed as noncash IFRS equity SBC

172

内容を開く

日付: 2035-06-30
year: 8.646132785763
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 51453 shares at estimated 25.15 GBP; issuer cash +1.2943m; original cohort pays zero.

173

内容を開く

日付: 2035-07-10
year: 8.673511293634
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2035-08-14
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

174

内容を開く

日付: 2035-07-24
year: 8.711841204654
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2035-08-14
notes: Diligence date only, NOT announced or modeled ex-date

175

内容を開く

日付: 2035-08-08
year: 8.752908966461
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2035-11-06
notes: Diligence date only, NOT announced or modeled ex-date

176

内容を開く

日付: 2035-09-21
year: 8.873374401095
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2035-11-06
notes: Diligence date only, NOT announced or modeled ex-date

177

内容を開く

日付: 2035-10-02
year: 8.903490759754
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2035-11-06
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

178

内容を開く

日付: 2035-10-16
year: 8.941820670773
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2035-11-06
notes: Diligence date only, NOT announced or modeled ex-date

179

内容を開く

日付: 2035-11-06
year: 8.999315537303
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2036-02-04
notes: Diligence date only, NOT announced or modeled ex-date

180

内容を開く

日付: 2035-12-15
year: 9.106091718001
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1093685 shares: 0 from pre-existing trust; 1093685 newly issued; already expensed as noncash IFRS equity SBC

181

内容を開く

日付: 2035-12-15
year: 9.106091718001
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 51453 shares at estimated 25.15 GBP; issuer cash +1.2943m; original cohort pays zero.

182

内容を開く

日付: 2035-12-21
year: 9.122518822724
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2036-02-04
notes: Diligence date only, NOT announced or modeled ex-date

183

内容を開く

日付: 2035-12-31
year: 9.149897330595
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2036-02-04
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

184

内容を開く

日付: 2036-01-14
year: 9.188227241615
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2036-02-04
notes: Diligence date only, NOT announced or modeled ex-date

185

内容を開く

日付: 2036-02-07
year: 9.253935660507
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2036-05-07
notes: Diligence date only, NOT announced or modeled ex-date

186

内容を開く

日付: 2036-03-21
year: 9.371663244353
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2036-05-07
notes: Diligence date only, NOT announced or modeled ex-date

187

内容を開く

日付: 2036-04-02
year: 9.404517453799
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2036-05-07
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

188

内容を開く

日付: 2036-04-16
year: 9.442847364819
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2036-05-07
notes: Diligence date only, NOT announced or modeled ex-date

189

内容を開く

日付: 2036-05-16
year: 9.524982888433
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2036-08-14
notes: Diligence date only, NOT announced or modeled ex-date

190

内容を開く

日付: 2036-06-30
year: 9.648186173854
金額: 0
単位: oku_GBP
種類: SBC_issued_or_trust_released_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee share award delivery 1877254 shares: 0 from pre-existing trust; 1877254 newly issued; already expensed as noncash IFRS equity SBC

191

内容を開く

日付: 2036-06-30
year: 9.648186173854
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2036-08-14
notes: Diligence date only, NOT announced or modeled ex-date

192

内容を開く

日付: 2036-06-30
year: 9.648186173854
金額: 0
単位: oku_GBP
種類: paid_employee_sharesave_issuance_no_holder_cash
confirmed: いいえ
related_payment_date: 未確認
notes: Employee subscribed 88753 shares at estimated 25.53 GBP; issuer cash +2.2660m; original cohort pays zero.

193

内容を開く

日付: 2036-07-10
year: 9.675564681725
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2036-08-14
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

194

内容を開く

日付: 2036-07-24
year: 9.713894592745
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2036-08-14
notes: Diligence date only, NOT announced or modeled ex-date

195

内容を開く

日付: 2036-08-08
year: 9.754962354552
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2036-11-06
notes: Diligence date only, NOT announced or modeled ex-date

196

内容を開く

日付: 2036-09-22
year: 9.878165639973
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2036-11-06
notes: Diligence date only, NOT announced or modeled ex-date

197

内容を開く

日付: 2036-10-02
year: 9.905544147844
金額: 0
単位: oku_GBP
種類: model_entitlement_proxy_date_not_ex_date
confirmed: いいえ
related_payment_date: 2036-11-06
notes: Model share entitlement sampling day ONLY; actual ex_date unknown.

198

内容を開く

日付: 2036-10-16
year: 9.943874058864
金額: 0
単位: oku_GBP
種類: future_ex_date_recheck
confirmed: いいえ
related_payment_date: 2036-11-06
notes: Diligence date only, NOT announced or modeled ex-date

share_movement_event_tape

内容を開く

scenario: blue_sky
日付: 2026-12-15
種類: employee_paid_sharesave_issue
shares_change: 26902.173913043
old_shares_change: 0
company_cash_m: 0.59184782608696
old_holder_cash_m: 0
company_gross_issued: 2284386548.4946
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2145899209.3207
employee_subscription_m: 0.59184782608696

内容を開く

scenario: blue_sky
日付: 2026-12-15
種類: employee_share_award_delivery
shares_change: 0
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2284359646.3207
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2145899209.3207
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2026-12-15
種類: issuer_buyback
shares_change: -3259166.6793477
old_shares_change: -3259166.6793477
company_cash_m: -150
old_holder_cash_m: 150
company_gross_issued: 2284359646.3207
company_treasury: 132647849
trust: 5812588
old_holder_shares: 2145899209.3207
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2027-03-31
種類: issuer_buyback
shares_change: -11702075.156687
old_shares_change: -11698669.363286
company_cash_m: -550
old_holder_cash_m: 549.83992699198
company_gross_issued: 2272684473.3379
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2134200539.9574
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2027-06-30
種類: employee_paid_sharesave_issue
shares_change: 45675
old_shares_change: 0
company_cash_m: 1.01992275
old_holder_cash_m: 0
company_gross_issued: 2261237036.3253
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2122710772.9212
employee_subscription_m: 1.01992275

内容を開く

scenario: blue_sky
日付: 2027-06-30
種類: employee_share_award_delivery
shares_change: 0
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2261191361.3253
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2122710772.9212
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2027-06-30
種類: issuer_buyback
shares_change: -11493112.012569
old_shares_change: -11489767.036184
company_cash_m: -550
old_holder_cash_m: 549.83992699198
company_gross_issued: 2261191361.3253
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2122710772.9212
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2027-09-30
種類: issuer_buyback
shares_change: -11285645.493874
old_shares_change: -11276754.330642
company_cash_m: -550
old_holder_cash_m: 549.56669383418
company_gross_issued: 2249951390.8314
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2111434018.5905
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2027-12-15
種類: employee_paid_sharesave_issue
shares_change: 45675
old_shares_change: 0
company_cash_m: 1.01992275
old_holder_cash_m: 0
company_gross_issued: 2238879978.0294
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2100325689.157
employee_subscription_m: 1.01992275

内容を開く

scenario: blue_sky
日付: 2027-12-15
種類: employee_share_award_delivery
shares_change: 0
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2238834303.0294
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2100325689.157
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2027-12-15
種類: issuer_buyback
shares_change: -11117087.802018
old_shares_change: -11108329.43349
company_cash_m: -550
old_holder_cash_m: 549.56669383418
company_gross_issued: 2238834303.0294
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2100325689.157
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2028-03-31
種類: issuer_buyback
shares_change: -10884034.883387
old_shares_change: -10870000.897133
company_cash_m: -550
old_holder_cash_m: 549.29082435674
company_gross_issued: 2227995943.146
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2089455688.2599
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2028-06-30
種類: employee_paid_sharesave_issue
shares_change: 46360.125
old_shares_change: 0
company_cash_m: 1.0507499151187
old_holder_cash_m: 0
company_gross_issued: 2217352623.8434
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2078779792.2146
employee_subscription_m: 1.0507499151187

内容を開く

scenario: blue_sky
日付: 2028-06-30
種類: employee_share_award_delivery
shares_change: 0
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2217306263.7184
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2078779792.2146
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2028-06-30
種類: issuer_buyback
shares_change: -10689679.427669
old_shares_change: -10675896.045334
company_cash_m: -550
old_holder_cash_m: 549.29082435674
company_gross_issued: 2217306263.7184
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2078779792.2146
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2028-09-30
種類: issuer_buyback
shares_change: -10496715.974916
old_shares_change: -10477812.98229
company_cash_m: -550
old_holder_cash_m: 549.00953346084
company_gross_issued: 2206855907.8684
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2068301979.2323
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2028-12-15
種類: employee_paid_sharesave_issue
shares_change: 46360.125
old_shares_change: 0
company_cash_m: 1.0507499151187
old_holder_cash_m: 0
company_gross_issued: 2196562326.5883
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2057980658.4926
employee_subscription_m: 1.0507499151187

内容を開く

scenario: blue_sky
日付: 2028-12-15
種類: employee_share_award_delivery
shares_change: 0
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2196515966.4633
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2057980658.4926
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2028-12-15
種類: issuer_buyback
shares_change: -10339941.405153
old_shares_change: -10321320.739738
company_cash_m: -550
old_holder_cash_m: 549.00953346084
company_gross_issued: 2196515966.4633
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2057980658.4926
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2029-03-31
種類: issuer_buyback
shares_change: -10125184.804746
old_shares_change: -10101725.524858
company_cash_m: -550
old_holder_cash_m: 548.72569200589
company_gross_issued: 2186437141.7835
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2047878932.9677
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2029-06-30
種類: employee_paid_sharesave_issue
shares_change: 47055.526875
old_shares_change: 0
company_cash_m: 1.0825088313032
old_holder_cash_m: 0
company_gross_issued: 2176539817.2282
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2037957593.2546
employee_subscription_m: 1.0825088313032

内容を開く

scenario: blue_sky
日付: 2029-06-30
種類: employee_share_award_delivery
shares_change: 0
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2176492761.7013
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2037957593.2546
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2029-06-30
種類: issuer_buyback
shares_change: -9944380.082229
old_shares_change: -9921339.713074
company_cash_m: -550
old_holder_cash_m: 548.72569200589
company_gross_issued: 2176492761.7013
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2037957593.2546
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2029-09-30
種類: issuer_buyback
shares_change: -9764870.3102909
old_shares_change: -9737110.3011245
company_cash_m: -550
old_holder_cash_m: 548.43643545113
company_gross_issued: 2166774946.9179
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2028220482.9535
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2029-12-15
種類: employee_paid_sharesave_issue
shares_change: 47055.526875
old_shares_change: 0
company_cash_m: 1.0825088313032
old_holder_cash_m: 0
company_gross_issued: 2158109016.2497
company_treasury: 132647849
trust: 0
old_holder_shares: 2018628802.0688
employee_subscription_m: 1.0825088313032

内容を開く

scenario: blue_sky
日付: 2029-12-15
種類: employee_share_award_delivery
shares_change: 906040.08695652
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2158061960.7229
company_treasury: 132647849
trust: 0
old_holder_shares: 2018628802.0688
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2029-12-15
種類: issuer_buyback
shares_change: -9619026.2819926
old_shares_change: -9591680.8847396
company_cash_m: -550
old_holder_cash_m: 548.43643545113
company_gross_issued: 2157155920.6359
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2018628802.0688
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2030-03-31
種類: issuer_buyback
shares_change: -9419242.8110227
old_shares_change: -9387469.4511312
company_cash_m: -550
old_holder_cash_m: 548.14471839288
company_gross_issued: 2148689773.4387
company_treasury: 132647849
trust: 0
old_holder_shares: 2009241332.6176
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2030-06-30
種類: employee_paid_sharesave_issue
shares_change: 47761.359778125
old_shares_change: 0
company_cash_m: 1.1152276607294
old_holder_cash_m: 0
company_gross_issued: 2140527094.7628
company_treasury: 132647849
trust: 0
old_holder_shares: 2000021494.5571
employee_subscription_m: 1.1152276607294

内容を開く

scenario: blue_sky
日付: 2030-06-30
種類: employee_share_award_delivery
shares_change: 1040604.01
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2140479333.403
company_treasury: 132647849
trust: 0
old_holder_shares: 2000021494.5571
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2030-06-30
種類: issuer_buyback
shares_change: -9251044.0457053
old_shares_change: -9219838.0604968
company_cash_m: -550
old_holder_cash_m: 548.14471839288
company_gross_issued: 2139438729.393
company_treasury: 132647849
trust: 0
old_holder_shares: 2000021494.5571
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2030-09-30
種類: issuer_buyback
shares_change: -9084049.945208
old_shares_change: -9048499.8967876
company_cash_m: -550
old_holder_cash_m: 547.84759807034
company_gross_issued: 2131443044.8176
company_treasury: 132647849
trust: 0
old_holder_shares: 1990972994.6603
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2030-12-15
種類: employee_paid_sharesave_issue
shares_change: 47761.359778125
old_shares_change: 0
company_cash_m: 1.1152276607294
old_holder_cash_m: 0
company_gross_issued: 2123583035.8216
company_treasury: 132647849
trust: 0
old_holder_shares: 1982059639.3823
employee_subscription_m: 1.1152276607294

内容を開く

scenario: blue_sky
日付: 2030-12-15
種類: employee_share_award_delivery
shares_change: 1040604.01
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2123535274.4618
company_treasury: 132647849
trust: 0
old_holder_shares: 1982059639.3823
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2030-12-15
種類: issuer_buyback
shares_change: -8948374.365792
old_shares_change: -8913355.2780605
company_cash_m: -550
old_holder_cash_m: 547.84759807034
company_gross_issued: 2122494670.4518
company_treasury: 132647849
trust: 0
old_holder_shares: 1982059639.3823
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2031-03-31
種類: issuer_buyback
shares_change: -8762520.0768102
old_shares_change: -8723456.9455018
company_cash_m: -550
old_holder_cash_m: 547.5481114986
company_gross_issued: 2114820515.7448
company_treasury: 132647849
trust: 0
old_holder_shares: 1973336182.4368
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2031-06-30
種類: employee_paid_sharesave_issue
shares_change: 48477.780174797
old_shares_change: 0
company_cash_m: 1.1489354167749
old_holder_cash_m: 0
company_gross_issued: 2107313955.2112
company_treasury: 132647849
trust: 0
old_holder_shares: 1964768499.6567
employee_subscription_m: 1.1489354167749

内容を開く

scenario: blue_sky
日付: 2031-06-30
種類: employee_share_award_delivery
shares_change: 1051010.0501
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2107265477.4311
company_treasury: 132647849
trust: 0
old_holder_shares: 1964768499.6567
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2031-06-30
種類: issuer_buyback
shares_change: -8606048.3637906
old_shares_change: -8567682.7801075
company_cash_m: -550
old_holder_cash_m: 547.5481114986
company_gross_issued: 2106214467.381
company_treasury: 132647849
trust: 0
old_holder_shares: 1964768499.6567
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2031-09-30
種類: issuer_buyback
shares_change: -8450697.3246812
old_shares_change: -8408339.9474171
company_cash_m: -550
old_holder_cash_m: 547.24323844528
company_gross_issued: 2098863257.8866
company_treasury: 132647849
trust: 0
old_holder_shares: 1956360159.7093
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2031-12-15
種類: employee_paid_sharesave_issue
shares_change: 48477.780174797
old_shares_change: 0
company_cash_m: 1.1489354167749
old_holder_cash_m: 0
company_gross_issued: 2091638264.4811
company_treasury: 132647849
trust: 0
old_holder_shares: 1948077403.2187
employee_subscription_m: 1.1489354167749

内容を開く

scenario: blue_sky
日付: 2031-12-15
種類: employee_share_award_delivery
shares_change: 1051010.0501
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2091589786.7009
company_treasury: 132647849
trust: 0
old_holder_shares: 1948077403.2187
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2031-12-15
種類: issuer_buyback
shares_change: -8324481.2357218
old_shares_change: -8282756.4905698
company_cash_m: -550
old_holder_cash_m: 547.24323844528
company_gross_issued: 2090538776.6508
company_treasury: 132647849
trust: 0
old_holder_shares: 1948077403.2187
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2032-03-31
種類: issuer_buyback
shares_change: -8149971.0867848
old_shares_change: -8104569.7751165
company_cash_m: -550
old_holder_cash_m: 546.93609693192
company_gross_issued: 2083488293.3943
company_treasury: 132647849
trust: 0
old_holder_shares: 1939972833.4436
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2032-06-30
種類: employee_paid_sharesave_issue
shares_change: 49204.946877419
old_shares_change: 0
company_cash_m: 1.1836619897469
old_holder_cash_m: 0
company_gross_issued: 2076594580.8732
company_treasury: 132647849
trust: 0
old_holder_shares: 1932012986.4086
employee_subscription_m: 1.1836619897469

内容を開く

scenario: blue_sky
日付: 2032-06-30
種類: employee_share_award_delivery
shares_change: 1061520.150601
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2076545375.9264
company_treasury: 132647849
trust: 0
old_holder_shares: 1932012986.4086
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2032-06-30
種類: issuer_buyback
shares_change: -8004437.618578
old_shares_change: -7959847.034982
company_cash_m: -550
old_holder_cash_m: 546.93609693192
company_gross_issued: 2075483855.7758
company_treasury: 132647849
trust: 0
old_holder_shares: 1932012986.4086
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2032-09-30
種類: issuer_buyback
shares_change: -7859946.4829293
old_shares_change: -7811694.8517734
company_cash_m: -550
old_holder_cash_m: 546.62359060671
company_gross_issued: 2068734634.3903
company_treasury: 132647849
trust: 0
old_holder_shares: 1924201291.5568
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2032-12-15
種類: employee_paid_sharesave_issue
shares_change: 49204.946877419
old_shares_change: 0
company_cash_m: 1.1836619897469
old_holder_cash_m: 0
company_gross_issued: 2062102805.8857
company_treasury: 132647849
trust: 0
old_holder_shares: 1916506268.9197
employee_subscription_m: 1.1836619897469

内容を開く

scenario: blue_sky
日付: 2032-12-15
種類: employee_share_award_delivery
shares_change: 1061520.150601
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2062053600.9389
company_treasury: 132647849
trust: 0
old_holder_shares: 1916506268.9197
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2032-12-15
種類: issuer_buyback
shares_change: -7742553.6020355
old_shares_change: -7695022.6371083
company_cash_m: -550
old_holder_cash_m: 546.62359060671
company_gross_issued: 2060992080.7883
company_treasury: 132647849
trust: 0
old_holder_shares: 1916506268.9197
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2033-03-31
種類: issuer_buyback
shares_change: -7581743.7458777
old_shares_change: -7530862.208761
company_cash_m: -550
old_holder_cash_m: 546.30891700482
company_gross_issued: 2054521062.1399
company_treasury: 132647849
trust: 0
old_holder_shares: 1908975406.7109
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2033-06-30
種類: employee_paid_sharesave_issue
shares_change: 49943.02108058
old_shares_change: 0
company_cash_m: 1.219438173387
old_holder_cash_m: 0
company_gross_issued: 2048196783.4392
company_treasury: 132647849
trust: 0
old_holder_shares: 1901579022.5861
employee_subscription_m: 1.219438173387

内容を開く

scenario: blue_sky
日付: 2033-06-30
種類: employee_share_award_delivery
shares_change: 1072135.352107
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2048146840.4181
company_treasury: 132647849
trust: 0
old_holder_shares: 1901579022.5861
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2033-06-30
種類: issuer_buyback
shares_change: -7446357.0738707
old_shares_change: -7396384.1248319
company_cash_m: -550
old_holder_cash_m: 546.30891700482
company_gross_issued: 2047074705.066
company_treasury: 132647849
trust: 0
old_holder_shares: 1901579022.5861
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2033-09-30
種類: issuer_buyback
shares_change: -7311940.0615434
old_shares_change: -7258614.7946718
company_cash_m: -550
old_holder_cash_m: 545.98890355603
company_gross_issued: 2040884843.3776
company_treasury: 132647849
trust: 0
old_holder_shares: 1894320407.7914
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2033-12-15
種類: employee_paid_sharesave_issue
shares_change: 49943.02108058
old_shares_change: 0
company_cash_m: 1.219438173387
old_holder_cash_m: 0
company_gross_issued: 2034804189.7749
company_treasury: 132647849
trust: 0
old_holder_shares: 1887170204.6385
employee_subscription_m: 1.219438173387

内容を開く

scenario: blue_sky
日付: 2033-12-15
種類: employee_share_award_delivery
shares_change: 1072135.352107
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2034754246.7539
company_treasury: 132647849
trust: 0
old_holder_shares: 1887170204.6385
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2033-12-15
種類: issuer_buyback
shares_change: -7202731.975889
old_shares_change: -7150203.1529519
company_cash_m: -550
old_holder_cash_m: 545.98890355603
company_gross_issued: 2033682111.4018
company_treasury: 132647849
trust: 0
old_holder_shares: 1887170204.6385
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2034-03-31
種類: issuer_buyback
shares_change: -7053134.0069861
old_shares_change: -6997565.9003318
company_cash_m: -550
old_holder_cash_m: 545.66682575014
company_gross_issued: 2027751055.768
company_treasury: 132647849
trust: 0
old_holder_shares: 1880172638.7382
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2034-06-30
種類: employee_paid_sharesave_issue
shares_change: 50692.166396789
old_shares_change: 0
company_cash_m: 1.2562956921776
old_holder_cash_m: 0
company_gross_issued: 2021957417.9576
company_treasury: 132647849
trust: 0
old_holder_shares: 1873300027.8866
employee_subscription_m: 1.2562956921776

内容を開く

scenario: blue_sky
日付: 2034-06-30
種類: employee_share_award_delivery
shares_change: 1082856.7056281
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2021906725.7912
company_treasury: 132647849
trust: 0
old_holder_shares: 1873300027.8866
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2034-06-30
種類: issuer_buyback
shares_change: -6927186.6824087
old_shares_change: -6872610.8515793
company_cash_m: -550
old_holder_cash_m: 545.66682575014
company_gross_issued: 2020823869.0855
company_treasury: 132647849
trust: 0
old_holder_shares: 1873300027.8866
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2034-09-30
種類: issuer_buyback
shares_change: -6802141.4114868
old_shares_change: -6744501.7509002
company_cash_m: -550
old_holder_cash_m: 545.33943630323
company_gross_issued: 2015155276.5461
company_treasury: 132647849
trust: 0
old_holder_shares: 1866555526.1357
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2034-12-15
種類: employee_paid_sharesave_issue
shares_change: 50692.166396789
old_shares_change: 0
company_cash_m: 1.2562956921776
old_holder_cash_m: 0
company_gross_issued: 2009588277.9524
company_treasury: 132647849
trust: 0
old_holder_shares: 1859911757.4486
employee_subscription_m: 1.2562956921776

内容を開く

scenario: blue_sky
日付: 2034-12-15
種類: employee_share_award_delivery
shares_change: 1082856.7056281
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 2009537585.786
company_treasury: 132647849
trust: 0
old_holder_shares: 1859911757.4486
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2034-12-15
種類: issuer_buyback
shares_change: -6700547.4657424
old_shares_change: -6643768.6870745
company_cash_m: -550
old_holder_cash_m: 545.33943630323
company_gross_issued: 2008454729.0803
company_treasury: 132647849
trust: 0
old_holder_shares: 1859911757.4486
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2035-03-31
種類: issuer_buyback
shares_change: -6561379.6756916
old_shares_change: -6501851.1060123
company_cash_m: -550
old_holder_cash_m: 545.01008706371
company_gross_issued: 2003026898.2767
company_treasury: 132647849
trust: 0
old_holder_shares: 1853409906.3426
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2035-06-30
種類: employee_paid_sharesave_issue
shares_change: 51452.548892741
old_shares_change: 0
company_cash_m: 1.2942672294737
old_holder_cash_m: 0
company_gross_issued: 1997727822.5242
company_treasury: 132647849
trust: 0
old_holder_shares: 1847024158.3406
employee_subscription_m: 1.2942672294737

内容を開く

scenario: blue_sky
日付: 2035-06-30
種類: employee_share_award_delivery
shares_change: 1093685.2726844
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 1997676369.9753
company_treasury: 132647849
trust: 0
old_holder_shares: 1847024158.3406
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2035-06-30
種類: issuer_buyback
shares_change: -6444213.5740875
old_shares_change: -6385748.0019465
company_cash_m: -550
old_holder_cash_m: 545.01008706371
company_gross_issued: 1996582684.7026
company_treasury: 132647849
trust: 0
old_holder_shares: 1847024158.3406
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2035-09-30
種類: issuer_buyback
shares_change: -6327886.6337011
old_shares_change: -6266626.4447643
company_cash_m: -550
old_holder_cash_m: 544.67545708929
company_gross_issued: 1991399935.8905
company_treasury: 132647849
trust: 0
old_holder_shares: 1840757531.8959
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2035-12-15
種類: employee_paid_sharesave_issue
shares_change: 51452.548892741
old_shares_change: 0
company_cash_m: 1.2942672294737
old_holder_cash_m: 0
company_gross_issued: 1986311697.7526
company_treasury: 132647849
trust: 0
old_holder_shares: 1834584501.1688
employee_subscription_m: 1.2942672294737

内容を開く

scenario: blue_sky
日付: 2035-12-15
種類: employee_share_award_delivery
shares_change: 1093685.2726844
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 1986260245.2037
company_treasury: 132647849
trust: 0
old_holder_shares: 1834584501.1688
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2035-12-15
種類: issuer_buyback
shares_change: -6233375.959422
old_shares_change: -6173030.7271047
company_cash_m: -550
old_holder_cash_m: 544.67545708929
company_gross_issued: 1985166559.931
company_treasury: 132647849
trust: 0
old_holder_shares: 1834584501.1688
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2036-03-31
種類: issuer_buyback
shares_change: -6914173.1496389
old_shares_change: -6843007.1111657
company_cash_m: -623.13296903461
old_holder_cash_m: 616.71920069405
company_gross_issued: 1979397524.603
company_treasury: 132647849
trust: 0
old_holder_shares: 1827741494.0576
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2036-06-30
種類: employee_paid_sharesave_issue
shares_change: 88752.835225284
old_shares_change: 0
company_cash_m: 2.2660283495448
old_holder_cash_m: 0
company_gross_issued: 1974572824.1933
company_treasury: 132647849
trust: 0
old_holder_shares: 1821020682.0496
employee_subscription_m: 2.2660283495448

内容を開く

scenario: blue_sky
日付: 2036-06-30
種類: employee_share_award_delivery
shares_change: 1877253.9945513
old_shares_change: 0
company_cash_m: 0
old_holder_cash_m: 0
company_gross_issued: 1974484071.3581
company_treasury: 132647849
trust: 0
old_holder_shares: 1821020682.0496
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2036-06-30
種類: issuer_buyback
shares_change: -6790707.2394493
old_shares_change: -6720812.0079872
company_cash_m: -623.13296903461
old_holder_cash_m: 616.71920069405
company_gross_issued: 1972606817.3635
company_treasury: 132647849
trust: 0
old_holder_shares: 1821020682.0496
employee_subscription_m: 0

内容を開く

scenario: blue_sky
日付: 2036-09-30
種類: issuer_buyback
shares_change: -6668125.6106527
old_shares_change: -6592448.015549
company_cash_m: -623.13296903461
old_holder_cash_m: 616.06093601067
company_gross_issued: 1967904698.5827
company_treasury: 132647849
trust: 0
old_holder_shares: 1814428234.0341
employee_subscription_m: 0

future_ex_date_recheck_policy

unannounced_ex_date

未確認

recheck_offsets_calendar_days_before_forecast_payment

1: 90
2: 45
3: 21

model_entitlement_sampling_date

35d prior moved to preceding weekday only for share-count sensitivity, NOT represented as ex_date

terminal_value_at_2036_11_06

内容を開く

valuation_method

Forward discounted common holder cashflow by calendar anniversary 2037-2336 with dynamic employee issues. No market PER. Paid Sharesave cash added to issuing company distributions ONCE, and diluted old holder fraction used ONCE per issued award+paid share. No double deduction of cash-settled SBC, hybrid principal, NCI or net debt.

full_year_2037_revenue_oku

545.006875

full_year_2037_operating_profit_oku

201.559969

full_year_2037_parent_profit_after_tax_oku

156.297496

2037_normalized_ordinary_profit_after_hybrid_oku

155.777496

2037_net_interest_oku

-3.310647

2036_11_06_net_debt_oku_included_via_interest

78.824931

required_reinvestment_rate_g_div_ROE

0.14736842

2027plus_terminal_growth_rate

0.028

terminal_equity_discount_rate

0.098

regulatory_and_litigation_structural_haircut

0.03

2037_non_cash_equity_SBC_addback_oku

1.089032

2037_distributable_cash_before_reinvestment_oku

156.866528

2037_future_employee_shares_awards

2231337

2037_future_paid_employee_shares

106015

2037_subscription_strike_GBP_per_share_assumed

25.9148766

2037_subscription_proceeds_oku

0.027473761

continuing_old_cohort_annual_dilution_rate

未確認

2037_first_year_share_dilution_rate

0.001273583095

old_cohort_effective_perpetual_cash_growth

未確認

2037_sustainable_ordinary_equity_distribution_before_option_cash_oku

129.736875

2036_economic_holder_group_terminal_oku

1812.404154

company_ordinary_equity_terminal_oku

1812.404154

company_ordinary_equity_terminal_definition

CURRENT 2036 economic live holders aggregate interest only, excludes NEW equity issued to future staff. Not gross unallocated issuer EV.

old_holder_fraction

0.988650844402

old_holder_terminal_oku

1791.834897

net_debt_subtracted_again_oku

hybrid_principal_subtracted_again_oku

NCI_equity_subtracted_again_oku

terminal_projection_year_count

320

terminal_projection_additional_check_year_count

360

terminal_truncation_320_vs_360_oku

2.51586E-7

2037_cash_receipts_to_issuer_vs_old_holders

Company receives paid option exercise price. Old holders pay zero and have no negative cash event; new employee shares dilute all incumbent holders.

terminal_cash_and_ownership_ledger

内容を開く

valuation_year: 2037
terminal_year_index: 1
annual_award_shares_forgone_subscription: 2231336.6933
annual_paid_Sharesave_new_shares: 106015.4044
annual_paid_Sharesave_estimated_strike_GBP: 25.9148766
employee_paid_cash_received_by_company_m: 2.747376124
beginning_economic_live_shares: 1835256849.5827
ending_economic_live_shares: 1837594201.6803
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.987393316966
relative_new_issue_dilution_rate: 0.001273583095
ordinary_profit_after_IFRS_SBC_m: 15577.74961989
noncash_SBC_addback_m: 108.9031926
sustainable_operating_equity_cash_before_option_proceeds_m: 12973.68748924
cash_available_to_common_after_subscription_m: 12976.43486536
old_cohort_common_cash_distributed_m: 12812.8450641
old_cohort_discounted_cash_m: 11669.257799725
employee_option_cash_discounted_m: 2.5021640476

内容を開く

valuation_year: 2038
terminal_year_index: 2
annual_award_shares_forgone_subscription: 2253650.0603
annual_paid_Sharesave_new_shares: 107605.6354
annual_paid_Sharesave_estimated_strike_GBP: 26.3035998
employee_paid_cash_received_by_company_m: 2.830415568
beginning_economic_live_shares: 1837594201.6803
ending_economic_live_shares: 1839955457.376
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.986126173196
relative_new_issue_dilution_rate: 0.001284971238
ordinary_profit_after_IFRS_SBC_m: 16013.92660925
noncash_SBC_addback_m: 111.95248199
sustainable_operating_equity_cash_before_option_proceeds_m: 13336.95073893
cash_available_to_common_after_subscription_m: 13339.7811545
old_cohort_common_cash_distributed_m: 13154.70734117
old_cohort_discounted_cash_m: 10911.300345028
employee_option_cash_discounted_m: 2.3477158069

内容を開く

valuation_year: 2039
terminal_year_index: 3
annual_award_shares_forgone_subscription: 2276186.5609
annual_paid_Sharesave_new_shares: 109219.72
annual_paid_Sharesave_estimated_strike_GBP: 26.6981538
employee_paid_cash_received_by_company_m: 2.915964878
beginning_economic_live_shares: 1839955457.376
ending_economic_live_shares: 1842340863.6569
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.98484936736
relative_new_issue_dilution_rate: 0.001296447841
ordinary_profit_after_IFRS_SBC_m: 16462.31655431
noncash_SBC_addback_m: 115.08715149
sustainable_operating_equity_cash_before_option_proceeds_m: 13710.38535963
cash_available_to_common_after_subscription_m: 13713.3013245
old_cohort_common_cash_distributed_m: 13505.53613385
old_cohort_discounted_cash_m: 10202.457841442
employee_option_cash_discounted_m: 2.2028010174

内容を開く

valuation_year: 2040
terminal_year_index: 4
annual_award_shares_forgone_subscription: 2298948.4265
annual_paid_Sharesave_new_shares: 110858.0158
annual_paid_Sharesave_estimated_strike_GBP: 27.0986261
employee_paid_cash_received_by_company_m: 3.004099917
beginning_economic_live_shares: 1842340863.6569
ending_economic_live_shares: 1844750670.0991
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.983562854018
relative_new_issue_dilution_rate: 0.001308013349
ordinary_profit_after_IFRS_SBC_m: 16923.26141783
noncash_SBC_addback_m: 118.30959173
sustainable_operating_equity_cash_before_option_proceeds_m: 14094.27614969
cash_available_to_common_after_subscription_m: 14097.28024961
old_cohort_common_cash_distributed_m: 13865.5611962
old_cohort_discounted_cash_m: 9539.5544559955
employee_option_cash_discounted_m: 2.0668312187

内容を開く

valuation_year: 2041
terminal_year_index: 5
annual_award_shares_forgone_subscription: 2321937.9107
annual_paid_Sharesave_new_shares: 112520.886
annual_paid_Sharesave_estimated_strike_GBP: 27.5051055
employee_paid_cash_received_by_company_m: 3.094898837
beginning_economic_live_shares: 1844750670.0991
ending_economic_live_shares: 1847185128.8958
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.982266588037
relative_new_issue_dilution_rate: 0.0013196682
ordinary_profit_after_IFRS_SBC_m: 17397.11273753
noncash_SBC_addback_m: 121.6222603
sustainable_operating_equity_cash_before_option_proceeds_m: 14488.91588189
cash_available_to_common_after_subscription_m: 14492.01078072
old_cohort_common_cash_distributed_m: 14235.01798338
old_cohort_discounted_cash_m: 8919.619320561
employee_option_cash_discounted_m: 1.9392542735

内容を開く

valuation_year: 2042
terminal_year_index: 6
annual_award_shares_forgone_subscription: 2345157.2898
annual_paid_Sharesave_new_shares: 114208.6993
annual_paid_Sharesave_estimated_strike_GBP: 27.917682
employee_paid_cash_received_by_company_m: 3.188442154
beginning_economic_live_shares: 1847185128.8958
ending_economic_live_shares: 1849644494.885
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.980960524604
relative_new_issue_dilution_rate: 0.001331412835
ordinary_profit_after_IFRS_SBC_m: 17884.23189418
noncash_SBC_addback_m: 125.02768358
sustainable_operating_equity_cash_before_option_proceeds_m: 14894.60552658
cash_available_to_common_after_subscription_m: 14897.79396873
old_cohort_common_cash_distributed_m: 14614.14778702
old_cohort_discounted_cash_m: 8339.8733257404
employee_option_cash_discounted_m: 1.8195521256

内容を開く

valuation_year: 2043
terminal_year_index: 7
annual_award_shares_forgone_subscription: 2368608.8627
annual_paid_Sharesave_new_shares: 115921.8298
annual_paid_Sharesave_estimated_strike_GBP: 28.3364473
employee_paid_cash_received_by_company_m: 3.284812818
beginning_economic_live_shares: 1849644494.885
ending_economic_live_shares: 1852129025.5775
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.979644619234
relative_new_issue_dilution_rate: 0.001343247689
ordinary_profit_after_IFRS_SBC_m: 18384.99038722
noncash_SBC_addback_m: 128.52845872
sustainable_operating_equity_cash_before_option_proceeds_m: 15311.65448132
cash_available_to_common_after_subscription_m: 15314.93929414
old_cohort_common_cash_distributed_m: 15003.1978734
old_cohort_discounted_cash_m: 7797.7167643815
employee_option_cash_discounted_m: 1.7072386964

内容を開く

valuation_year: 2044
terminal_year_index: 8
annual_award_shares_forgone_subscription: 2392294.9514
annual_paid_Sharesave_new_shares: 117660.6572
annual_paid_Sharesave_estimated_strike_GBP: 28.761494
employee_paid_cash_received_by_company_m: 3.384096285
beginning_economic_live_shares: 1852129025.5775
ending_economic_live_shares: 1854638981.1861
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.978318827783
relative_new_issue_dilution_rate: 0.001355173195
ordinary_profit_after_IFRS_SBC_m: 18899.77011806
noncash_SBC_addback_m: 132.12725557
sustainable_operating_equity_cash_before_option_proceeds_m: 15740.3808068
cash_available_to_common_after_subscription_m: 15743.76490309
old_cohort_common_cash_distributed_m: 15402.42162487
old_cohort_discounted_cash_m: 7290.7177701433
employee_option_cash_discounted_m: 1.6018579107

内容を開く

valuation_year: 2045
terminal_year_index: 9
annual_award_shares_forgone_subscription: 2416217.9009
annual_paid_Sharesave_new_shares: 119425.5671
annual_paid_Sharesave_estimated_strike_GBP: 29.1929164
employee_paid_cash_received_by_company_m: 3.486380596
beginning_economic_live_shares: 1854638981.1861
ending_economic_live_shares: 1857174624.6541
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.97698310646
relative_new_issue_dilution_rate: 0.001367189784
ordinary_profit_after_IFRS_SBC_m: 19428.96368137
noncash_SBC_addback_m: 135.82681872
sustainable_operating_equity_cash_before_option_proceeds_m: 16181.11146939
cash_available_to_common_after_subscription_m: 16184.59784999
old_cohort_common_cash_distributed_m: 15812.07868429
old_cohort_discounted_cash_m: 6816.6015000157
employee_option_cash_discounted_m: 1.5029818452

内容を開く

valuation_year: 2046
terminal_year_index: 10
annual_award_shares_forgone_subscription: 2440380.0799
annual_paid_Sharesave_new_shares: 121216.9506
annual_paid_Sharesave_estimated_strike_GBP: 29.6308101
employee_paid_cash_received_by_company_m: 3.591756449
beginning_economic_live_shares: 1857174624.6541
ending_economic_live_shares: 1859736221.6846
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.975637411842
relative_new_issue_dilution_rate: 0.001379297884
ordinary_profit_after_IFRS_SBC_m: 19972.97466444
noncash_SBC_addback_m: 139.62996965
sustainable_operating_equity_cash_before_option_proceeds_m: 16634.18259053
cash_available_to_common_after_subscription_m: 16637.77434698
old_cohort_common_cash_distributed_m: 16232.43510271
old_cohort_discounted_cash_m: 6373.240012987
employee_option_cash_discounted_m: 1.4102089904

内容を開く

valuation_year: 2047
terminal_year_index: 11
annual_award_shares_forgone_subscription: 2464783.8807
annual_paid_Sharesave_new_shares: 123035.2048
annual_paid_Sharesave_estimated_strike_GBP: 30.0752723
employee_paid_cash_received_by_company_m: 3.700317288
beginning_economic_live_shares: 1859736221.6846
ending_economic_live_shares: 1862324040.7701
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.974281700882
relative_new_issue_dilution_rate: 0.001391497921
ordinary_profit_after_IFRS_SBC_m: 20532.21795505
noncash_SBC_addback_m: 143.5396088
sustainable_operating_equity_cash_before_option_proceeds_m: 17099.93970307
cash_available_to_common_after_subscription_m: 17103.64002036
old_cohort_common_cash_distributed_m: 16663.7634903
old_cohort_discounted_cash_m: 5958.6428001162
employee_option_cash_discounted_m: 1.3231626204

内容を開く

valuation_year: 2048
terminal_year_index: 12
annual_award_shares_forgone_subscription: 2489431.7195
annual_paid_Sharesave_new_shares: 124880.7329
annual_paid_Sharesave_estimated_strike_GBP: 30.5264014
employee_paid_cash_received_by_company_m: 3.812159378
beginning_economic_live_shares: 1862324040.7701
ending_economic_live_shares: 1864938353.2225
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.97291593092
relative_new_issue_dilution_rate: 0.001403790315
ordinary_profit_after_IFRS_SBC_m: 21107.12005779
noncash_SBC_addback_m: 147.55871785
sustainable_operating_equity_cash_before_option_proceeds_m: 17578.73801475
cash_available_to_common_after_subscription_m: 17582.55017413
old_cohort_common_cash_distributed_m: 17106.34317061
old_cohort_discounted_cash_m: 5570.9479241428
employee_option_cash_discounted_m: 1.2414892628

内容を開く

valuation_year: 2049
terminal_year_index: 13
annual_award_shares_forgone_subscription: 2514326.0367
annual_paid_Sharesave_new_shares: 126753.9439
annual_paid_Sharesave_estimated_strike_GBP: 30.9842974
employee_paid_cash_received_by_company_m: 3.927381895
beginning_economic_live_shares: 1864938353.2225
ending_economic_live_shares: 1867579433.2031
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.971540059703
relative_new_issue_dilution_rate: 0.001416175487
ordinary_profit_after_IFRS_SBC_m: 21698.11941941
noncash_SBC_addback_m: 151.69036195
sustainable_operating_equity_cash_before_option_proceeds_m: 18070.94267917
cash_available_to_common_after_subscription_m: 18074.87006106
old_cohort_common_cash_distributed_m: 17560.46033825
old_cohort_discounted_cash_m: 5208.4137294523
employee_option_cash_discounted_m: 1.1648572639

内容を開く

valuation_year: 2050
terminal_year_index: 14
annual_award_shares_forgone_subscription: 2539469.2971
annual_paid_Sharesave_new_shares: 128655.2531
annual_paid_Sharesave_estimated_strike_GBP: 31.4490619
employee_paid_cash_received_by_company_m: 4.046087013
beginning_economic_live_shares: 1867579433.2031
ending_economic_live_shares: 1870247557.7533
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.970154045389
relative_new_issue_dilution_rate: 0.001428653851
ordinary_profit_after_IFRS_SBC_m: 22305.66676315
noncash_SBC_addback_m: 155.93769208
sustainable_operating_equity_cash_before_option_proceeds_m: 18576.92907418
cash_available_to_common_after_subscription_m: 18580.9751612
old_cohort_common_cash_distributed_m: 18026.40821992
old_cohort_discounted_cash_m: 4869.4110857335
employee_option_cash_discounted_m: 1.0929554415

内容を開く

valuation_year: 2051
terminal_year_index: 15
annual_award_shares_forgone_subscription: 2564863.99
annual_paid_Sharesave_new_shares: 130585.0819
annual_paid_Sharesave_estimated_strike_GBP: 31.9207978
employee_paid_cash_received_by_company_m: 4.168379993
beginning_economic_live_shares: 1870247557.7533
ending_economic_live_shares: 1872943006.8252
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.968757846567
relative_new_issue_dilution_rate: 0.001441225821
ordinary_profit_after_IFRS_SBC_m: 22930.22543252
noncash_SBC_addback_m: 160.30394746
sustainable_operating_equity_cash_before_option_proceeds_m: 19097.08308826
cash_available_to_common_after_subscription_m: 19101.25146825
old_cohort_common_cash_distributed_m: 18504.48723911
old_cohort_discounted_cash_m: 4552.4161310159
employee_option_cash_discounted_m: 1.0254918212

内容を開く

valuation_year: 2052
terminal_year_index: 16
annual_award_shares_forgone_subscription: 2590512.6299
annual_paid_Sharesave_new_shares: 132543.8581
annual_paid_Sharesave_estimated_strike_GBP: 32.3996098
employee_paid_cash_received_by_company_m: 4.294369278
beginning_economic_live_shares: 1872943006.8252
ending_economic_live_shares: 1875666063.3132
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.967351422262
relative_new_issue_dilution_rate: 0.001453891805
ordinary_profit_after_IFRS_SBC_m: 23572.27174463
noncash_SBC_addback_m: 164.79245799
sustainable_operating_equity_cash_before_option_proceeds_m: 19631.80141473
cash_available_to_common_after_subscription_m: 19636.09578401
old_cohort_common_cash_distributed_m: 18995.00518433
old_cohort_discounted_cash_m: 4256.0034819801
employee_option_cash_discounted_m: 0.9621924513

内容を開く

valuation_year: 2053
terminal_year_index: 17
annual_award_shares_forgone_subscription: 2616417.7562
annual_paid_Sharesave_new_shares: 134532.016
annual_paid_Sharesave_estimated_strike_GBP: 32.8856039
employee_paid_cash_received_by_company_m: 4.42416659
beginning_economic_live_shares: 1875666063.3132
ending_economic_live_shares: 1878417013.0854
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.965934731955
relative_new_issue_dilution_rate: 0.001466652207
ordinary_profit_after_IFRS_SBC_m: 24232.29535348
noncash_SBC_addback_m: 169.40664681
sustainable_operating_equity_cash_before_option_proceeds_m: 20181.49185434
cash_available_to_common_after_subscription_m: 20185.91602093
old_cohort_common_cash_distributed_m: 19498.27738094
old_cohort_discounted_cash_m: 3978.8398814944
employee_option_cash_discounted_m: 0.9028002897

内容を開く

valuation_year: 2054
terminal_year_index: 18
annual_award_shares_forgone_subscription: 2642581.9338
annual_paid_Sharesave_new_shares: 136549.9962
annual_paid_Sharesave_estimated_strike_GBP: 33.378888
employee_paid_cash_received_by_company_m: 4.557887025
beginning_economic_live_shares: 1878417013.0854
ending_economic_live_shares: 1881196145.0154
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.964507735592
relative_new_issue_dilution_rate: 0.001479507431
ordinary_profit_after_IFRS_SBC_m: 24910.79962338
noncash_SBC_addback_m: 174.15003292
sustainable_operating_equity_cash_before_option_proceeds_m: 20746.57362627
cash_available_to_common_after_subscription_m: 20751.13151329
old_cohort_common_cash_distributed_m: 20014.62686687
old_cohort_discounted_cash_m: 3719.6782552634
employee_option_cash_discounted_m: 0.8470741607

内容を開く

valuation_year: 2055
terminal_year_index: 19
annual_award_shares_forgone_subscription: 2669007.7531
annual_paid_Sharesave_new_shares: 138598.2462
annual_paid_Sharesave_estimated_strike_GBP: 33.8795713
employee_paid_cash_received_by_company_m: 4.69564916
beginning_economic_live_shares: 1881196145.0154
ending_economic_live_shares: 1884003751.0147
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.9630703936
relative_new_issue_dilution_rate: 0.001492457874
ordinary_profit_after_IFRS_SBC_m: 25608.30201283
noncash_SBC_addback_m: 179.02623384
sustainable_operating_equity_cash_before_option_proceeds_m: 21327.4776878
cash_available_to_common_after_subscription_m: 21332.17333696
old_cohort_common_cash_distributed_m: 20544.38457198
old_cohort_discounted_cash_m: 3477.3521512763
employee_option_cash_discounted_m: 0.7947877753

内容を開く

valuation_year: 2056
terminal_year_index: 20
annual_award_shares_forgone_subscription: 2695697.8307
annual_paid_Sharesave_new_shares: 140677.2198
annual_paid_Sharesave_estimated_strike_GBP: 34.3877649
employee_paid_cash_received_by_company_m: 4.837575156
beginning_economic_live_shares: 1884003751.0147
ending_economic_live_shares: 1886840126.0652
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.961622666896
relative_new_issue_dilution_rate: 0.00150550393
ordinary_profit_after_IFRS_SBC_m: 26325.33446919
noncash_SBC_addback_m: 184.03896839
sustainable_operating_equity_cash_before_option_proceeds_m: 21924.64706306
cash_available_to_common_after_subscription_m: 21929.48463822
old_cohort_common_cash_distributed_m: 21087.88950147
old_cohort_discounted_cash_m: 3250.7705374353
employee_option_cash_discounted_m: 0.7457288122

内容を開く

valuation_year: 2057
terminal_year_index: 21
annual_award_shares_forgone_subscription: 2722654.809
annual_paid_Sharesave_new_shares: 142787.3781
annual_paid_Sharesave_estimated_strike_GBP: 34.9035813
employee_paid_cash_received_by_company_m: 4.983790865
beginning_economic_live_shares: 1886840126.0652
ending_economic_live_shares: 1889705568.2523
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.960164516905
relative_new_issue_dilution_rate: 0.001518645988
ordinary_profit_after_IFRS_SBC_m: 27062.44383433
noncash_SBC_addback_m: 189.19205951
sustainable_operating_equity_cash_before_option_proceeds_m: 22538.53718083
cash_available_to_common_after_subscription_m: 22543.52097169
old_cohort_common_cash_distributed_m: 21645.48892313
old_cohort_discounted_cash_m: 3038.9129343259
employee_option_cash_discounted_m: 0.699698056

内容を開く

valuation_year: 2058
terminal_year_index: 22
annual_award_shares_forgone_subscription: 2749881.3571
annual_paid_Sharesave_new_shares: 144929.1888
annual_paid_Sharesave_estimated_strike_GBP: 35.427135
employee_paid_cash_received_by_company_m: 5.134425944
beginning_economic_live_shares: 1889705568.2523
ending_economic_live_shares: 1892600378.7982
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.95869590557
relative_new_issue_dilution_rate: 0.001531884435
ordinary_profit_after_IFRS_SBC_m: 27820.19226169
noncash_SBC_addback_m: 194.48943717
sustainable_operating_equity_cash_before_option_proceeds_m: 23169.61622189
cash_available_to_common_after_subscription_m: 23174.75064783
old_cohort_common_cash_distributed_m: 22217.53855868
old_cohort_discounted_cash_m: 2840.8248615698
employee_option_cash_discounted_m: 0.6565085881

内容を開く

valuation_year: 2059
terminal_year_index: 23
annual_award_shares_forgone_subscription: 2777380.1706
annual_paid_Sharesave_new_shares: 147103.1266
annual_paid_Sharesave_estimated_strike_GBP: 35.9585421
employee_paid_cash_received_by_company_m: 5.289613968
beginning_economic_live_shares: 1892600378.7982
ending_economic_live_shares: 1895524862.0955
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.957216795367
relative_new_issue_dilution_rate: 0.001545219651
ordinary_profit_after_IFRS_SBC_m: 28599.15764502
noncash_SBC_addback_m: 199.93514141
sustainable_operating_equity_cash_before_option_proceeds_m: 23818.3654761
cash_available_to_common_after_subscription_m: 23823.65509007
old_cohort_common_cash_distributed_m: 22804.40277925
old_cohort_discounted_cash_m: 2655.6135775855
employee_option_cash_discounted_m: 0.6159850275

内容を開く

valuation_year: 2060
terminal_year_index: 24
annual_award_shares_forgone_subscription: 2805153.9723
annual_paid_Sharesave_new_shares: 149309.6735
annual_paid_Sharesave_estimated_strike_GBP: 36.4979202
employee_paid_cash_received_by_company_m: 5.44949255
beginning_economic_live_shares: 1895524862.0955
ending_economic_live_shares: 1898479325.7414
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.95572714932
relative_new_issue_dilution_rate: 0.001558652015
ordinary_profit_after_IFRS_SBC_m: 29399.93405908
noncash_SBC_addback_m: 205.53332537
sustainable_operating_equity_cash_before_option_proceeds_m: 24485.27970943
cash_available_to_common_after_subscription_m: 24490.72920198
old_cohort_common_cash_distributed_m: 23406.45480498
old_cohort_discounted_cash_m: 2482.4440938818
employee_option_cash_discounted_m: 0.5779628187

内容を開く

valuation_year: 2061
terminal_year_index: 25
annual_award_shares_forgone_subscription: 2833205.5121
annual_paid_Sharesave_new_shares: 151549.3186
annual_paid_Sharesave_estimated_strike_GBP: 37.045389
employee_paid_cash_received_by_company_m: 5.614203463
beginning_economic_live_shares: 1898479325.7414
ending_economic_live_shares: 1901464080.5721
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.954226931012
relative_new_issue_dilution_rate: 0.001572181899
ordinary_profit_after_IFRS_SBC_m: 30223.13221273
noncash_SBC_addback_m: 211.28825848
sustainable_operating_equity_cash_before_option_proceeds_m: 25170.8675413
cash_available_to_common_after_subscription_m: 25176.48174476
old_cohort_common_cash_distributed_m: 24024.07690898
old_cohort_discounted_cash_m: 2320.5354462169
employee_option_cash_discounted_m: 0.5422875637

内容を開く

valuation_year: 2062
terminal_year_index: 26
annual_award_shares_forgone_subscription: 2861537.5672
annual_paid_Sharesave_new_shares: 153822.5584
annual_paid_Sharesave_estimated_strike_GBP: 37.6010698
employee_paid_cash_received_by_company_m: 5.783892762
beginning_economic_live_shares: 1901464080.5721
ending_economic_live_shares: 1904479440.6977
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.952716104601
relative_new_issue_dilution_rate: 0.00158580967
ordinary_profit_after_IFRS_SBC_m: 31069.37991469
noncash_SBC_addback_m: 217.20432972
sustainable_operating_equity_cash_before_option_proceeds_m: 25875.65183245
cash_available_to_common_after_subscription_m: 25881.43572522
old_cohort_common_cash_distributed_m: 24657.66062561
old_cohort_discounted_cash_m: 2169.1572060953
employee_option_cash_discounted_m: 0.5088143946

内容を開く

valuation_year: 2063
terminal_year_index: 27
annual_award_shares_forgone_subscription: 2890152.9429
annual_paid_Sharesave_new_shares: 156129.8968
annual_paid_Sharesave_estimated_strike_GBP: 38.1650859
employee_paid_cash_received_by_company_m: 5.958710921
beginning_economic_live_shares: 1904479440.6977
ending_economic_live_shares: 1907525723.5374
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.951194634833
relative_new_issue_dilution_rate: 0.001599535692
ordinary_profit_after_IFRS_SBC_m: 31939.3225523
noncash_SBC_addback_m: 223.28605095
sustainable_operating_equity_cash_before_option_proceeds_m: 26600.17008376
cash_available_to_common_after_subscription_m: 26606.12879468
old_cohort_common_cash_distributed_m: 25307.60696317
old_cohort_discounted_cash_m: 2027.6262171348
employee_option_cash_discounted_m: 0.4774073859

内容を開く

valuation_year: 2064
terminal_year_index: 28
annual_award_shares_forgone_subscription: 2919054.4723
annual_paid_Sharesave_new_shares: 158471.8453
annual_paid_Sharesave_estimated_strike_GBP: 38.7375622
employee_paid_cash_received_by_company_m: 6.138812958
beginning_economic_live_shares: 1907525723.5374
ending_economic_live_shares: 1910603249.8549
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.949662487056
relative_new_issue_dilution_rate: 0.001613360323
ordinary_profit_after_IFRS_SBC_m: 32833.62358376
noncash_SBC_addback_m: 229.53806038
sustainable_operating_equity_cash_before_option_proceeds_m: 27344.97484611
cash_available_to_common_after_subscription_m: 27351.11365907
old_cohort_common_cash_distributed_m: 25974.32662121
old_cohort_discounted_cash_m: 1895.3035418311
employee_option_cash_discounted_m: 0.4479390019

内容を開く

valuation_year: 2065
terminal_year_index: 29
annual_award_shares_forgone_subscription: 2948245.017
annual_paid_Sharesave_new_shares: 160848.9229
annual_paid_Sharesave_estimated_strike_GBP: 39.3186256
employee_paid_cash_received_by_company_m: 6.32435858
beginning_economic_live_shares: 1910603249.8549
ending_economic_live_shares: 1913712343.7948
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.948119627235
relative_new_issue_dilution_rate: 0.001627283917
ordinary_profit_after_IFRS_SBC_m: 33752.96504411
noncash_SBC_addback_m: 235.96512607
sustainable_operating_equity_cash_before_option_proceeds_m: 28110.6341418
cash_available_to_common_after_subscription_m: 28116.95850038
old_cohort_common_cash_distributed_m: 26658.24021237
old_cohort_discounted_cash_m: 1771.5916051759
employee_option_cash_discounted_m: 0.4202895795

内容を開く

valuation_year: 2066
terminal_year_index: 30
annual_award_shares_forgone_subscription: 2977727.4672
annual_paid_Sharesave_new_shares: 163261.6568
annual_paid_Sharesave_estimated_strike_GBP: 39.908405
employee_paid_cash_received_by_company_m: 6.515512318
beginning_economic_live_shares: 1913712343.7948
ending_economic_live_shares: 1916853332.9188
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.946566021966
relative_new_issue_dilution_rate: 0.001641306821
ordinary_profit_after_IFRS_SBC_m: 34698.04806534
noncash_SBC_addback_m: 242.5721496
sustainable_operating_equity_cash_before_option_proceeds_m: 28897.73189777
cash_available_to_common_after_subscription_m: 28904.24741009
old_cohort_common_cash_distributed_m: 27359.7784889
old_cohort_discounted_cash_m: 1655.9315224582
employee_option_cash_discounted_m: 0.3943468416

内容を開く

valuation_year: 2067
terminal_year_index: 31
annual_award_shares_forgone_subscription: 3007504.7418
annual_paid_Sharesave_new_shares: 165710.5816
annual_paid_Sharesave_estimated_strike_GBP: 40.5070311
employee_paid_cash_received_by_company_m: 6.712443678
beginning_economic_live_shares: 1916853332.9188
ending_economic_live_shares: 1920026548.2423
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.94500163849
relative_new_issue_dilution_rate: 0.001655429379
ordinary_profit_after_IFRS_SBC_m: 35669.59341117
noncash_SBC_addback_m: 249.36416979
sustainable_operating_equity_cash_before_option_proceeds_m: 29706.86839091
cash_available_to_common_after_subscription_m: 29713.58083458
old_cohort_common_cash_distributed_m: 28079.3825741
old_cohort_discounted_cash_m: 1547.8005993892
employee_option_cash_discounted_m: 0.3700054416

内容を開く

valuation_year: 2068
terminal_year_index: 32
annual_award_shares_forgone_subscription: 3037579.7893
annual_paid_Sharesave_new_shares: 168196.2404
annual_paid_Sharesave_estimated_strike_GBP: 41.1146365
employee_paid_cash_received_by_company_m: 6.915327288
beginning_economic_live_shares: 1920026548.2423
ending_economic_live_shares: 1923232324.2719
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.943426444707
relative_new_issue_dilution_rate: 0.001669651929
ordinary_profit_after_IFRS_SBC_m: 36668.34202669
noncash_SBC_addback_m: 256.34636654
sustainable_operating_equity_cash_before_option_proceeds_m: 30538.66070585
cash_available_to_common_after_subscription_m: 30545.57603314
old_cohort_common_cash_distributed_m: 28817.50419848
old_cohort_discounted_cash_m: 1446.7099934575
employee_option_cash_discounted_m: 0.3471665356

内容を開く

valuation_year: 2069
terminal_year_index: 33
annual_award_shares_forgone_subscription: 3067955.5872
annual_paid_Sharesave_new_shares: 170719.184
annual_paid_Sharesave_estimated_strike_GBP: 41.7313561
employee_paid_cash_received_by_company_m: 7.124343056
beginning_economic_live_shares: 1923232324.2719
ending_economic_live_shares: 1926470999.043
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.941840409191
relative_new_issue_dilution_rate: 0.001683974801
ordinary_profit_after_IFRS_SBC_m: 37695.05560343
noncash_SBC_addback_m: 263.52406481
sustainable_operating_equity_cash_before_option_proceeds_m: 31393.74320562
cash_available_to_common_after_subscription_m: 31400.86754867
old_cohort_common_cash_distributed_m: 29574.60594101
old_cohort_discounted_cash_m: 1352.2025261307
employee_option_cash_discounted_m: 0.3257373808

内容を開く

valuation_year: 2070
terminal_year_index: 34
annual_award_shares_forgone_subscription: 3098635.143
annual_paid_Sharesave_new_shares: 173279.9717
annual_paid_Sharesave_estimated_strike_GBP: 42.3573264
employee_paid_cash_received_by_company_m: 7.339676324
beginning_economic_live_shares: 1926470999.043
ending_economic_live_shares: 1929742914.1578
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.940243501205
relative_new_issue_dilution_rate: 0.001698398323
ordinary_profit_after_IFRS_SBC_m: 38750.51716033
noncash_SBC_addback_m: 270.90273862
sustainable_operating_equity_cash_before_option_proceeds_m: 32272.76801537
cash_available_to_common_after_subscription_m: 32280.1076917
old_cohort_common_cash_distributed_m: 30351.16147533
old_cohort_discounted_cash_m: 1263.8506361912
employee_option_cash_discounted_m: 0.3056309591

内容を開く

valuation_year: 2071
terminal_year_index: 35
annual_award_shares_forgone_subscription: 3129621.4945
annual_paid_Sharesave_new_shares: 175879.1713
annual_paid_Sharesave_estimated_strike_GBP: 42.9926863
employee_paid_cash_received_by_company_m: 7.561518041
beginning_economic_live_shares: 1929742914.1578
ending_economic_live_shares: 1933048414.8235
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.938635690715
relative_new_issue_dilution_rate: 0.001712922816
ordinary_profit_after_IFRS_SBC_m: 39835.53164082
noncash_SBC_addback_m: 278.4880153
sustainable_operating_equity_cash_before_option_proceeds_m: 33176.4055198
cash_available_to_common_after_subscription_m: 33183.96703784
old_cohort_common_cash_distributed_m: 31147.65582124
old_cohort_discounted_cash_m: 1181.2544651149
employee_option_cash_discounted_m: 0.2867656237

内容を開く

valuation_year: 2072
terminal_year_index: 36
annual_award_shares_forgone_subscription: 3160917.7094
annual_paid_Sharesave_new_shares: 178517.3589
annual_paid_Sharesave_estimated_strike_GBP: 43.6375766
employee_paid_cash_received_by_company_m: 7.790064924
beginning_economic_live_shares: 1933048414.8235
ending_economic_live_shares: 1936387849.8918
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.937016948405
relative_new_issue_dilution_rate: 0.001727548593
ordinary_profit_after_IFRS_SBC_m: 40950.92652676
noncash_SBC_addback_m: 286.28567973
sustainable_operating_equity_cash_before_option_proceeds_m: 34105.34487436
cash_available_to_common_after_subscription_m: 34113.13493928
old_cohort_common_cash_distributed_m: 31964.58560133
old_cohort_discounted_cash_m: 1104.0400659884
employee_option_cash_discounted_m: 0.2690647675

内容を開く

valuation_year: 2073
terminal_year_index: 37
annual_award_shares_forgone_subscription: 3192526.8865
annual_paid_Sharesave_new_shares: 181195.1192
annual_paid_Sharesave_estimated_strike_GBP: 44.2921403
employee_paid_cash_received_by_company_m: 8.025519636
beginning_economic_live_shares: 1936387849.8918
ending_economic_live_shares: 1939761571.8976
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.935387245691
relative_new_issue_dilution_rate: 0.001742275963
ordinary_profit_after_IFRS_SBC_m: 42097.55246951
noncash_SBC_addback_m: 294.30167876
sustainable_operating_equity_cash_before_option_proceeds_m: 35060.29453084
cash_available_to_common_after_subscription_m: 35068.32005048
old_cohort_common_cash_distributed_m: 32802.45930302
old_cohort_discounted_cash_m: 1031.857728008
employee_option_cash_discounted_m: 0.2524565119

内容を開く

valuation_year: 2074
terminal_year_index: 38
annual_award_shares_forgone_subscription: 3224452.1554
annual_paid_Sharesave_new_shares: 183913.046
annual_paid_Sharesave_estimated_strike_GBP: 44.9565224
employee_paid_cash_received_by_company_m: 8.268090967
beginning_economic_live_shares: 1939761571.8976
ending_economic_live_shares: 1943169937.099
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.933746554737
relative_new_issue_dilution_rate: 0.001757105229
ordinary_profit_after_IFRS_SBC_m: 43276.28393866
noncash_SBC_addback_m: 302.54212577
sustainable_operating_equity_cash_before_option_proceeds_m: 36041.9827777
cash_available_to_common_after_subscription_m: 36050.25086867
old_cohort_common_cash_distributed_m: 33661.79754602
old_cohort_discounted_cash_m: 964.380409111
employee_option_cash_discounted_m: 0.2368734153

内容を開く

valuation_year: 2075
terminal_year_index: 39
annual_award_shares_forgone_subscription: 3256696.6769
annual_paid_Sharesave_new_shares: 186671.7417
annual_paid_Sharesave_estimated_strike_GBP: 45.6308702
employee_paid_cash_received_by_company_m: 8.517994017
beginning_economic_live_shares: 1943169937.099
ending_economic_live_shares: 1946613305.5176
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.932094848469
relative_new_issue_dilution_rate: 0.001772036688
ordinary_profit_after_IFRS_SBC_m: 44488.01988894
noncash_SBC_addback_m: 311.01330529
sustainable_operating_equity_cash_before_option_proceeds_m: 37051.15829548
cash_available_to_common_after_subscription_m: 37059.6762895
old_cohort_common_cash_distributed_m: 34543.13335537
old_cohort_discounted_cash_m: 901.3022697768
employee_option_cash_discounted_m: 0.2222521988

内容を開く

valuation_year: 2076
terminal_year_index: 40
annual_award_shares_forgone_subscription: 3289263.6437
annual_paid_Sharesave_new_shares: 189471.8179
annual_paid_Sharesave_estimated_strike_GBP: 46.3153333
employee_paid_cash_received_by_company_m: 8.775450386
beginning_economic_live_shares: 1946613305.5176
ending_economic_live_shares: 1950092040.9791
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.930432100591
relative_new_issue_dilution_rate: 0.001787070628
ordinary_profit_after_IFRS_SBC_m: 45733.68444583
noncash_SBC_addback_m: 319.72167784
sustainable_operating_equity_cash_before_option_proceeds_m: 38088.59072775
cash_available_to_common_after_subscription_m: 38097.36617814
old_cohort_common_cash_distributed_m: 35447.01244011
old_cohort_discounted_cash_m: 842.3373014748
employee_option_cash_discounted_m: 0.2085334895

内容を開く

valuation_year: 2077
terminal_year_index: 41
annual_award_shares_forgone_subscription: 3322156.2801
annual_paid_Sharesave_new_shares: 192313.8951
annual_paid_Sharesave_estimated_strike_GBP: 47.0100633
employee_paid_cash_received_by_company_m: 9.040688374
beginning_economic_live_shares: 1950092040.9791
ending_economic_live_shares: 1953606511.1544
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.928758285599
relative_new_issue_dilution_rate: 0.001802207332
ordinary_profit_after_IFRS_SBC_m: 47014.22761031
noncash_SBC_addback_m: 328.67388482
sustainable_operating_equity_cash_before_option_proceeds_m: 39155.07126813
cash_available_to_common_after_subscription_m: 39164.1119565
old_cohort_common_cash_distributed_m: 36373.99347772
old_cohort_discounted_cash_m: 787.2180436623
employee_option_cash_discounted_m: 0.1956615795

内容を開く

valuation_year: 2078
terminal_year_index: 42
annual_award_shares_forgone_subscription: 3355377.8429
annual_paid_Sharesave_new_shares: 195198.6035
annual_paid_Sharesave_estimated_strike_GBP: 47.7152142
employee_paid_cash_received_by_company_m: 9.31394318
beginning_economic_live_shares: 1953606511.1544
ending_economic_live_shares: 1957157087.6009
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.927073378795
relative_new_issue_dilution_rate: 0.001817447079
ordinary_profit_after_IFRS_SBC_m: 48330.6259834
noncash_SBC_addback_m: 337.87675359
sustainable_operating_equity_cash_before_option_proceeds_m: 40251.41326364
cash_available_to_common_after_subscription_m: 40260.72720682
old_cohort_common_cash_distributed_m: 37324.64840435
old_cohort_discounted_cash_m: 735.6943836239
employee_option_cash_discounted_m: 0.1835841992

内容を開く

valuation_year: 2079
terminal_year_index: 43
annual_award_shares_forgone_subscription: 3388931.6214
annual_paid_Sharesave_new_shares: 198126.5826
annual_paid_Sharesave_estimated_strike_GBP: 48.4309424
employee_paid_cash_received_by_company_m: 9.595457113
beginning_economic_live_shares: 1957157087.6009
ending_economic_live_shares: 1960744145.8048
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.925377356304
relative_new_issue_dilution_rate: 0.001832790136
ordinary_profit_after_IFRS_SBC_m: 49683.88351094
noncash_SBC_addback_m: 347.33730269
sustainable_operating_equity_cash_before_option_proceeds_m: 41378.45283502
cash_available_to_common_after_subscription_m: 41388.04829213
old_cohort_common_cash_distributed_m: 38299.56271117
old_cohort_discounted_cash_m: 687.5324338142
employee_option_cash_discounted_m: 0.1722523056

内容を開く

valuation_year: 2080
terminal_year_index: 44
annual_award_shares_forgone_subscription: 3422820.9376
annual_paid_Sharesave_new_shares: 201098.4813
annual_paid_Sharesave_estimated_strike_GBP: 49.1574066
employee_paid_cash_received_by_company_m: 9.885479804
beginning_economic_live_shares: 1960744145.8048
ending_economic_live_shares: 1964368065.2237
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.92367019509
relative_new_issue_dilution_rate: 0.001848236766
ordinary_profit_after_IFRS_SBC_m: 51075.03224924
noncash_SBC_addback_m: 357.06274717
sustainable_operating_equity_cash_before_option_proceeds_m: 42537.0495144
cash_available_to_common_after_subscription_m: 42546.9349942
old_cohort_common_cash_distributed_m: 39299.33574658
old_cohort_discounted_cash_m: 642.5134817059
employee_option_cash_discounted_m: 0.161619883

内容を開く

valuation_year: 2081
terminal_year_index: 45
annual_award_shares_forgone_subscription: 3457049.1469
annual_paid_Sharesave_new_shares: 204114.9586
annual_paid_Sharesave_estimated_strike_GBP: 49.8947676
employee_paid_cash_received_by_company_m: 10.184268431
beginning_economic_live_shares: 1964368065.2237
ending_economic_live_shares: 1968029229.3292
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.921951872967
relative_new_issue_dilution_rate: 0.001863787225
ordinary_profit_after_IFRS_SBC_m: 52505.13315222
noncash_SBC_addback_m: 367.06050409
sustainable_operating_equity_cash_before_option_proceeds_m: 43728.0869008
cash_available_to_common_after_subscription_m: 43738.27116923
old_cohort_common_cash_distributed_m: 40324.58102482
old_cohort_discounted_cash_m: 600.4330074702
employee_option_cash_discounted_m: 0.1516437559

内容を開く

valuation_year: 2082
terminal_year_index: 46
annual_award_shares_forgone_subscription: 3491619.6384
annual_paid_Sharesave_new_shares: 207176.6829
annual_paid_Sharesave_estimated_strike_GBP: 50.6431892
employee_paid_cash_received_by_company_m: 10.492087944
beginning_economic_live_shares: 1968029229.3292
ending_economic_live_shares: 1971728025.6506
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.920222368618
relative_new_issue_dilution_rate: 0.001879441761
ordinary_profit_after_IFRS_SBC_m: 53975.27688048
noncash_SBC_addback_m: 377.3381982
sustainable_operating_equity_cash_before_option_proceeds_m: 44952.47333403
cash_available_to_common_after_subscription_m: 44962.96542197
old_cohort_common_cash_distributed_m: 41375.92654068
old_cohort_discounted_cash_m: 561.0997651161
employee_option_cash_discounted_m: 0.1422834139

内容を開く

valuation_year: 2083
terminal_year_index: 47
annual_award_shares_forgone_subscription: 3526535.8348
annual_paid_Sharesave_new_shares: 210284.3332
annual_paid_Sharesave_estimated_strike_GBP: 51.402837
employee_paid_cash_received_by_company_m: 10.809211302
beginning_economic_live_shares: 1971728025.6506
ending_economic_live_shares: 1975464845.8186
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.918481661607
relative_new_issue_dilution_rate: 0.001895200616
ordinary_profit_after_IFRS_SBC_m: 55486.58463314
noncash_SBC_addback_m: 387.90366775
sustainable_operating_equity_cash_before_option_proceeds_m: 46211.14258738
cash_available_to_common_after_subscription_m: 46221.95179868
old_cohort_common_cash_distributed_m: 42454.01509078
old_cohort_discounted_cash_m: 524.3349229944
employee_option_cash_discounted_m: 0.1335008471

内容を開く

valuation_year: 2084
terminal_year_index: 48
annual_award_shares_forgone_subscription: 3561801.1931
annual_paid_Sharesave_new_shares: 213438.5982
annual_paid_Sharesave_estimated_strike_GBP: 52.1738796
employee_paid_cash_received_by_company_m: 11.135919714
beginning_economic_live_shares: 1975464845.8186
ending_economic_live_shares: 1979240085.6099
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.916729732399
relative_new_issue_dilution_rate: 0.001911064021
ordinary_profit_after_IFRS_SBC_m: 57040.20900287
noncash_SBC_addback_m: 398.76497045
sustainable_operating_equity_cash_before_option_proceeds_m: 47505.05457982
cash_available_to_common_after_subscription_m: 47516.19049954
old_cohort_common_cash_distributed_m: 43559.50460125
old_cohort_discounted_cash_m: 489.9712598414
employee_option_cash_discounted_m: 0.1252603918

内容を開く

valuation_year: 2085
terminal_year_index: 49
annual_award_shares_forgone_subscription: 3597419.2051
annual_paid_Sharesave_new_shares: 216640.1772
annual_paid_Sharesave_estimated_strike_GBP: 52.9564877
employee_paid_cash_received_by_company_m: 11.472502887
beginning_economic_live_shares: 1979240085.6099
ending_economic_live_shares: 1983054144.9921
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.914966562369
relative_new_issue_dilution_rate: 0.001927032203
ordinary_profit_after_IFRS_SBC_m: 58637.33485495
noncash_SBC_addback_m: 409.93038962
sustainable_operating_equity_cash_before_option_proceeds_m: 48835.19610806
cash_available_to_common_after_subscription_m: 48846.66861095
old_cohort_common_cash_distributed_m: 44693.06846211
old_cohort_discounted_cash_m: 457.8524127762
employee_option_cash_discounted_m: 0.1175285857

内容を開く

valuation_year: 2086
terminal_year_index: 50
annual_award_shares_forgone_subscription: 3633393.3971
annual_paid_Sharesave_new_shares: 219889.7798
annual_paid_Sharesave_estimated_strike_GBP: 53.7508351
employee_paid_cash_received_by_company_m: 11.819259287
beginning_economic_live_shares: 1983054144.9921
ending_economic_live_shares: 1986907428.1691
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.913192133821
relative_new_issue_dilution_rate: 0.001943105379
ordinary_profit_after_IFRS_SBC_m: 60279.18023088
noncash_SBC_addback_m: 421.40844053
sustainable_operating_equity_cash_before_option_proceeds_m: 50202.58159909
cash_available_to_common_after_subscription_m: 50214.40085837
old_cohort_common_cash_distributed_m: 45855.39586839
old_cohort_discounted_cash_m: 427.8321739036
employee_option_cash_discounted_m: 0.1102740321

内容を開く

valuation_year: 2087
terminal_year_index: 51
annual_award_shares_forgone_subscription: 3669727.3311
annual_paid_Sharesave_new_shares: 223188.1265
annual_paid_Sharesave_estimated_strike_GBP: 54.5570976
employee_paid_cash_received_by_company_m: 12.176496399
beginning_economic_live_shares: 1986907428.1691
ending_economic_live_shares: 1990800343.6267
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.911406430003
relative_new_issue_dilution_rate: 0.00195928376
ordinary_profit_after_IFRS_SBC_m: 61966.99727735
noncash_SBC_addback_m: 433.20787687
sustainable_operating_equity_cash_before_option_proceeds_m: 51608.25388386
cash_available_to_common_after_subscription_m: 51620.43038026
old_cohort_common_cash_distributed_m: 47047.1921681
old_cohort_discounted_cash_m: 399.7738323851
employee_option_cash_discounted_m: 0.103467272

内容を開く

valuation_year: 2088
terminal_year_index: 52
annual_award_shares_forgone_subscription: 3706424.6044
annual_paid_Sharesave_new_shares: 226535.9484
annual_paid_Sharesave_estimated_strike_GBP: 55.3754541
employee_paid_cash_received_by_company_m: 12.544531003
beginning_economic_live_shares: 1990800343.6267
ending_economic_live_shares: 1994733304.1795
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.909609435122
relative_new_issue_dilution_rate: 0.001975567548
ordinary_profit_after_IFRS_SBC_m: 63702.07320112
noncash_SBC_addback_m: 445.33769742
sustainable_operating_equity_cash_before_option_proceeds_m: 53053.28499261
cash_available_to_common_after_subscription_m: 53065.82952361
old_cohort_common_cash_distributed_m: 48269.17921726
old_cohort_discounted_cash_m: 373.5495590445
employee_option_cash_discounted_m: 0.0970806651

内容を開く

valuation_year: 2089
terminal_year_index: 53
annual_award_shares_forgone_subscription: 3743488.8505
annual_paid_Sharesave_new_shares: 229933.9876
annual_paid_Sharesave_estimated_strike_GBP: 56.2060859
employee_paid_cash_received_by_company_m: 12.923689452
beginning_economic_live_shares: 1994733304.1795
ending_economic_live_shares: 1998706727.0176
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.907801134357
relative_new_issue_dilution_rate: 0.001991956935
ordinary_profit_after_IFRS_SBC_m: 65485.73125075
noncash_SBC_addback_m: 457.80715295
sustainable_operating_equity_cash_before_option_proceeds_m: 54538.7769724
cash_available_to_common_after_subscription_m: 54551.70066185
old_cohort_common_cash_distributed_m: 49522.09574195
old_cohort_discounted_cash_m: 349.0398307646
employee_option_cash_discounted_m: 0.0910882771

内容を開く

valuation_year: 2090
terminal_year_index: 54
annual_award_shares_forgone_subscription: 3780923.739
annual_paid_Sharesave_new_shares: 233382.9974
annual_paid_Sharesave_estimated_strike_GBP: 57.0491772
employee_paid_cash_received_by_company_m: 13.314307966
beginning_economic_live_shares: 1998706727.0176
ending_economic_live_shares: 2002721033.754
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.905981513877
relative_new_issue_dilution_rate: 0.002008452107
ordinary_profit_after_IFRS_SBC_m: 67319.33172577
noncash_SBC_addback_m: 470.62575323
sustainable_operating_equity_cash_before_option_proceeds_m: 56065.86272763
cash_available_to_common_after_subscription_m: 56079.17703559
old_cohort_common_cash_distributed_m: 50806.69770769
old_cohort_discounted_cash_m: 326.132892106
employee_option_cash_discounted_m: 0.0854657744

内容を開く

valuation_year: 2091
terminal_year_index: 55
annual_award_shares_forgone_subscription: 3818732.9763
annual_paid_Sharesave_new_shares: 236883.7424
annual_paid_Sharesave_estimated_strike_GBP: 57.9049148
employee_paid_cash_received_by_company_m: 13.716732924
beginning_economic_live_shares: 2002721033.754
ending_economic_live_shares: 2006776650.4728
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.904150560854
relative_new_issue_dilution_rate: 0.00202505324
ordinary_profit_after_IFRS_SBC_m: 69204.27301409
noncash_SBC_addback_m: 483.80327432
sustainable_operating_equity_cash_before_option_proceeds_m: 57635.706884
cash_available_to_common_after_subscription_m: 57649.42361693
old_cohort_common_cash_distributed_m: 52123.75869617
old_cohort_discounted_cash_m: 304.7242517455
employee_option_cash_discounted_m: 0.0801903255

内容を開く

valuation_year: 2092
terminal_year_index: 56
annual_award_shares_forgone_subscription: 3856920.3061
annual_paid_Sharesave_new_shares: 240436.9985
annual_paid_Sharesave_estimated_strike_GBP: 58.7734885
employee_paid_cash_received_by_company_m: 14.131321177
beginning_economic_live_shares: 2006776650.4728
ending_economic_live_shares: 2010874007.7774
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.90230826348
relative_new_issue_dilution_rate: 0.002041760504
ordinary_profit_after_IFRS_SBC_m: 71141.99265848
noncash_SBC_addback_m: 497.349766
sustainable_operating_equity_cash_before_option_proceeds_m: 59249.50667675
cash_available_to_common_after_subscription_m: 59263.63799793
old_cohort_common_cash_distributed_m: 53474.0702894
old_cohort_discounted_cash_m: 284.716211488
employee_option_cash_discounted_m: 0.0752405083

内容を開く

valuation_year: 2093
terminal_year_index: 57
annual_award_shares_forgone_subscription: 3895489.5092
annual_paid_Sharesave_new_shares: 244043.5535
annual_paid_Sharesave_estimated_strike_GBP: 59.6550909
employee_paid_cash_received_by_company_m: 14.55844036
beginning_economic_live_shares: 2010874007.7774
ending_economic_live_shares: 2015013540.8401
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.900454610979
relative_new_issue_dilution_rate: 0.002058574056
ordinary_profit_after_IFRS_SBC_m: 73133.96845292
noncash_SBC_addback_m: 511.27555945
sustainable_operating_equity_cash_before_option_proceeds_m: 60908.4928637
cash_available_to_common_after_subscription_m: 60923.05130406
old_cohort_common_cash_distributed_m: 54858.44246164
old_cohort_discounted_cash_m: 266.0174257469
employee_option_cash_discounted_m: 0.0705962228

内容を開く

valuation_year: 2094
terminal_year_index: 58
annual_award_shares_forgone_subscription: 3934444.4043
annual_paid_Sharesave_new_shares: 247704.2068
annual_paid_Sharesave_estimated_strike_GBP: 60.5499172
employee_paid_cash_received_by_company_m: 14.998469219
beginning_economic_live_shares: 2015013540.8401
ending_economic_live_shares: 2019195689.4512
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.898589593625
relative_new_issue_dilution_rate: 0.002075494048
ordinary_profit_after_IFRS_SBC_m: 75181.7195696
noncash_SBC_addback_m: 525.59127511
sustainable_operating_equity_cash_before_option_proceeds_m: 62613.93066389
cash_available_to_common_after_subscription_m: 62628.92913311
old_cohort_common_cash_distributed_m: 56277.70397891
old_cohort_discounted_cash_m: 248.5424895278
employee_option_cash_discounted_m: 0.0662386099

内容を開く

valuation_year: 2095
terminal_year_index: 59
annual_award_shares_forgone_subscription: 3973788.8483
annual_paid_Sharesave_new_shares: 251419.7699
annual_paid_Sharesave_estimated_strike_GBP: 61.458166
employee_paid_cash_received_by_company_m: 15.451797952
beginning_economic_live_shares: 2019195689.4512
ending_economic_live_shares: 2023420898.0694
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.896713202757
relative_new_issue_dilution_rate: 0.002092520621
ordinary_profit_after_IFRS_SBC_m: 77286.80771755
noncash_SBC_addback_m: 540.30783082
sustainable_operating_equity_cash_before_option_proceeds_m: 64367.12072248
cash_available_to_common_after_subscription_m: 64382.57252043
old_cohort_common_cash_distributed_m: 57732.70280655
old_cohort_discounted_cash_m: 232.2115530736
employee_option_cash_discounted_m: 0.0621499744

内容を開く

valuation_year: 2096
terminal_year_index: 60
annual_award_shares_forgone_subscription: 4013526.7368
annual_paid_Sharesave_new_shares: 255191.0665
annual_paid_Sharesave_estimated_strike_GBP: 62.3800385
employee_paid_cash_received_by_company_m: 15.918828545
beginning_economic_live_shares: 2023420898.0694
ending_economic_live_shares: 2027689615.8727
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.894825430791
relative_new_issue_dilution_rate: 0.002109653907
ordinary_profit_after_IFRS_SBC_m: 79450.83833364
noncash_SBC_addback_m: 555.43645008
sustainable_operating_equity_cash_before_option_proceeds_m: 66169.4001027
cash_available_to_common_after_subscription_m: 66185.31893125
old_cohort_common_cash_distributed_m: 59224.30652471
old_cohort_discounted_cash_m: 216.9499614499
employee_option_cash_discounted_m: 0.0583137134

内容を開く

valuation_year: 2097
terminal_year_index: 61
annual_award_shares_forgone_subscription: 4053662.0042
annual_paid_Sharesave_new_shares: 259018.9325
annual_paid_Sharesave_estimated_strike_GBP: 63.315739
employee_paid_cash_received_by_company_m: 16.399975137
beginning_economic_live_shares: 2027689615.8727
ending_economic_live_shares: 2032002296.8093
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.892926271237
relative_new_issue_dilution_rate: 0.002126894029
ordinary_profit_after_IFRS_SBC_m: 81675.46180698
noncash_SBC_addback_m: 570.98867068
sustainable_operating_equity_cash_before_option_proceeds_m: 68022.14330558
cash_available_to_common_after_subscription_m: 68038.54328072
old_cohort_common_cash_distributed_m: 60753.40275202
old_cohort_discounted_cash_m: 202.6879174592
employee_option_cash_discounted_m: 0.054714249

内容を開く

valuation_year: 2098
terminal_year_index: 62
annual_award_shares_forgone_subscription: 4094198.6242
annual_paid_Sharesave_new_shares: 262904.2165
annual_paid_Sharesave_estimated_strike_GBP: 64.2654751
employee_paid_cash_received_by_company_m: 16.895664386
beginning_economic_live_shares: 2032002296.8093
ending_economic_live_shares: 2036359399.65
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.891015718712
relative_new_issue_dilution_rate: 0.0021442411
ordinary_profit_after_IFRS_SBC_m: 83962.37473758
noncash_SBC_addback_m: 586.97635346
sustainable_operating_equity_cash_before_option_proceeds_m: 69926.76331814
cash_available_to_common_after_subscription_m: 69943.65898252
old_cohort_common_cash_distributed_m: 62320.89957762
old_cohort_discounted_cash_m: 189.3601663782
employee_option_cash_discounted_m: 0.0513369647

内容を開く

valuation_year: 2099
terminal_year_index: 63
annual_award_shares_forgone_subscription: 4135140.6104
annual_paid_Sharesave_new_shares: 266847.7797
annual_paid_Sharesave_estimated_strike_GBP: 65.2294573
employee_paid_cash_received_by_company_m: 17.406335842
beginning_economic_live_shares: 2036359399.65
ending_economic_live_shares: 2040761388.0402
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.889093768957
relative_new_issue_dilution_rate: 0.002161695225
ordinary_profit_after_IFRS_SBC_m: 86313.32123023
noncash_SBC_addback_m: 603.41169136
sustainable_operating_equity_cash_before_option_proceeds_m: 71884.71269104
cash_available_to_common_after_subscription_m: 71902.11902689
old_cohort_common_cash_distributed_m: 63927.72600159
old_cohort_discounted_cash_m: 176.9057011066
employee_option_cash_discounted_m: 0.0481681461

内容を開く

valuation_year: 2100
terminal_year_index: 64
annual_award_shares_forgone_subscription: 4176492.0165
annual_paid_Sharesave_new_shares: 270850.4964
annual_paid_Sharesave_estimated_strike_GBP: 66.2078991
employee_paid_cash_received_by_company_m: 17.932442343
beginning_economic_live_shares: 2040761388.0402
ending_economic_live_shares: 2045208730.5531
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.88716041885
relative_new_issue_dilution_rate: 0.002179256497
ordinary_profit_after_IFRS_SBC_m: 88730.09422468
noncash_SBC_addback_m: 620.30721871
sustainable_operating_equity_cash_before_option_proceeds_m: 73897.48464639
cash_available_to_common_after_subscription_m: 73915.41708874
old_cohort_common_cash_distributed_m: 65574.83238395
old_cohort_discounted_cash_m: 165.2674864099
employee_option_cash_discounted_m: 0.0451949256

内容を開く

valuation_year: 2101
terminal_year_index: 65
annual_award_shares_forgone_subscription: 4218256.9367
annual_paid_Sharesave_new_shares: 274913.2539
annual_paid_Sharesave_estimated_strike_GBP: 67.2010176
employee_paid_cash_received_by_company_m: 18.474450413
beginning_economic_live_shares: 2045208730.5531
ending_economic_live_shares: 2049701900.7437
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.885215666422
relative_new_issue_dilution_rate: 0.002196925
ordinary_profit_after_IFRS_SBC_m: 91214.53686297
noncash_SBC_addback_m: 637.67582084
sustainable_operating_equity_cash_before_option_proceeds_m: 75966.61421649
cash_available_to_common_after_subscription_m: 75985.08866691
old_cohort_common_cash_distributed_m: 67263.19090244
old_cohort_discounted_cash_m: 154.3922010222
employee_option_cash_discounted_m: 0.0424052297

内容を開く

valuation_year: 2102
terminal_year_index: 66
annual_award_shares_forgone_subscription: 4260439.5061
annual_paid_Sharesave_new_shares: 279036.9527
annual_paid_Sharesave_estimated_strike_GBP: 68.2090329
employee_paid_cash_received_by_company_m: 19.032840676
beginning_economic_live_shares: 2049701900.7437
ending_economic_live_shares: 2054241377.2024
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.883259510869
relative_new_issue_dilution_rate: 0.002214700809
ordinary_profit_after_IFRS_SBC_m: 93768.54389513
noncash_SBC_addback_m: 655.53074382
sustainable_operating_equity_cash_before_option_proceeds_m: 78093.67941455
cash_available_to_common_after_subscription_m: 78112.71225523
old_cohort_common_cash_distributed_m: 68993.79601918
old_cohort_discounted_cash_m: 144.2299964536
employee_option_cash_discounted_m: 0.0397877302

内容を開く

valuation_year: 2103
terminal_year_index: 67
annual_award_shares_forgone_subscription: 4303043.9011
annual_paid_Sharesave_new_shares: 283222.5069
annual_paid_Sharesave_estimated_strike_GBP: 69.2321684
employee_paid_cash_received_by_company_m: 19.608108286
beginning_economic_live_shares: 2054241377.2024
ending_economic_live_shares: 2058827643.6105
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.881291952566
relative_new_issue_dilution_rate: 0.002232583989
ordinary_profit_after_IFRS_SBC_m: 96394.0631242
noncash_SBC_addback_m: 673.88560465
sustainable_operating_equity_cash_before_option_proceeds_m: 80280.30243816
cash_available_to_common_after_subscription_m: 80299.91054645
old_cohort_common_cash_distributed_m: 70767.66495634
old_cohort_discounted_cash_m: 134.734271424
employee_option_cash_discounted_m: 0.0373317982

内容を開く

valuation_year: 2104
terminal_year_index: 68
annual_award_shares_forgone_subscription: 4346074.3402
annual_paid_Sharesave_new_shares: 287470.8446
annual_paid_Sharesave_estimated_strike_GBP: 70.2706509
employee_paid_cash_received_by_company_m: 20.200763359
beginning_economic_live_shares: 2058827643.6105
ending_economic_live_shares: 2063461188.7952
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.879312993085
relative_new_issue_dilution_rate: 0.002250574592
ordinary_profit_after_IFRS_SBC_m: 99093.09689167
noncash_SBC_addback_m: 692.75440158
sustainable_operating_equity_cash_before_option_proceeds_m: 82528.15090643
cash_available_to_common_after_subscription_m: 82548.35166979
old_cohort_common_cash_distributed_m: 72585.83818099
old_cohort_discounted_cash_m: 125.861460912
employee_option_cash_discounted_m: 0.0350274606

内容を開く

valuation_year: 2105
terminal_year_index: 69
annual_award_shares_forgone_subscription: 4389535.0836
annual_paid_Sharesave_new_shares: 291782.9072
annual_paid_Sharesave_estimated_strike_GBP: 71.3247107
employee_paid_cash_received_by_company_m: 20.811331431
beginning_economic_live_shares: 2063461188.7952
ending_economic_live_shares: 2068142506.786
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.877322635206
relative_new_issue_dilution_rate: 0.002268672663
ordinary_profit_after_IFRS_SBC_m: 101867.70360464
noncash_SBC_addback_m: 712.15152482
sustainable_operating_equity_cash_before_option_proceeds_m: 84838.93913181
cash_available_to_common_after_subscription_m: 84859.75046324
old_cohort_common_cash_distributed_m: 74449.3798993
old_cohort_discounted_cash_m: 117.5708388746
employee_option_cash_discounted_m: 0.0328653603

内容を開く

valuation_year: 2106
terminal_year_index: 70
annual_award_shares_forgone_subscription: 4433430.4344
annual_paid_Sharesave_new_shares: 296159.6508
annual_paid_Sharesave_estimated_strike_GBP: 72.3945813
employee_paid_cash_received_by_company_m: 21.440353924
beginning_economic_live_shares: 2068142506.786
ending_economic_live_shares: 2072872096.8712
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.87532088293
relative_new_issue_dilution_rate: 0.002286878235
ordinary_profit_after_IFRS_SBC_m: 104719.99930557
noncash_SBC_addback_m: 732.09176752
sustainable_operating_equity_cash_before_option_proceeds_m: 87214.4294275
cash_available_to_common_after_subscription_m: 87235.86978143
old_cohort_common_cash_distributed_m: 76359.37856024
old_cohort_discounted_cash_m: 109.8243337532
employee_option_cash_discounted_m: 0.0308367175

内容を開く

valuation_year: 2107
terminal_year_index: 71
annual_award_shares_forgone_subscription: 4477764.7387
annual_paid_Sharesave_new_shares: 300602.0456
annual_paid_Sharesave_estimated_strike_GBP: 73.4805
employee_paid_cash_received_by_company_m: 22.088388621
beginning_economic_live_shares: 2072872096.8712
ending_economic_live_shares: 2077650463.6555
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.873307741496
relative_new_issue_dilution_rate: 0.002305191329
ordinary_profit_after_IFRS_SBC_m: 107652.15928613
noncash_SBC_addback_m: 752.59033701
sustainable_operating_equity_cash_before_option_proceeds_m: 89656.43345147
cash_available_to_common_after_subscription_m: 89678.52184009
old_cohort_common_cash_distributed_m: 78316.94736891
old_cohort_discounted_cash_m: 102.5863559398
employee_option_cash_discounted_m: 0.0289332944

内容を開く

valuation_year: 2108
terminal_year_index: 72
annual_award_shares_forgone_subscription: 4522542.3861
annual_paid_Sharesave_new_shares: 305111.0763
annual_paid_Sharesave_estimated_strike_GBP: 74.5827075
employee_paid_cash_received_by_company_m: 22.756010167
beginning_economic_live_shares: 2077650463.6555
ending_economic_live_shares: 2082478117.1179
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.871283217394
relative_new_issue_dilution_rate: 0.002323611958
ordinary_profit_after_IFRS_SBC_m: 110666.41974614
noncash_SBC_addback_m: 773.66286645
sustainable_operating_equity_cash_before_option_proceeds_m: 92166.81358811
cash_available_to_common_after_subscription_m: 92189.56959828
old_cohort_common_cash_distributed_m: 80323.22480971
old_cohort_discounted_cash_m: 95.8236364284
employee_option_cash_discounted_m: 0.0271473618

内容を開く

valuation_year: 2109
terminal_year_index: 73
annual_award_shares_forgone_subscription: 4567767.81
annual_paid_Sharesave_new_shares: 309687.7424
annual_paid_Sharesave_estimated_strike_GBP: 75.7014481
employee_paid_cash_received_by_company_m: 23.443810575
beginning_economic_live_shares: 2082478117.1179
ending_economic_live_shares: 2087355572.6703
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.869247318373
relative_new_issue_dilution_rate: 0.002342140123
ordinary_profit_after_IFRS_SBC_m: 113765.07949903
noncash_SBC_addback_m: 795.32542671
sustainable_operating_equity_cash_before_option_proceeds_m: 94747.48436858
cash_available_to_common_after_subscription_m: 94770.92817915
old_cohort_common_cash_distributed_m: 82379.37517943
old_cohort_discounted_cash_m: 89.5050759297
employee_option_cash_discounted_m: 0.0254716674

内容を開く

valuation_year: 2110
terminal_year_index: 74
annual_award_shares_forgone_subscription: 4613445.4881
annual_paid_Sharesave_new_shares: 314333.0586
annual_paid_Sharesave_estimated_strike_GBP: 76.8369699
employee_paid_cash_received_by_company_m: 24.152399749
beginning_economic_live_shares: 2087355572.6703
ending_economic_live_shares: 2092283351.2169
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.867200053463
relative_new_issue_dilution_rate: 0.002360775812
ordinary_profit_after_IFRS_SBC_m: 116950.501725
noncash_SBC_addback_m: 817.59453865
sustainable_operating_equity_cash_before_option_proceeds_m: 97400.4139309
cash_available_to_common_after_subscription_m: 97424.56633065
old_cohort_common_cash_distributed_m: 84486.5891305
old_cohort_discounted_cash_m: 83.6016037711
employee_option_cash_discounted_m: 0.0238994067

内容を開く

valuation_year: 2111
terminal_year_index: 75
annual_award_shares_forgone_subscription: 4659579.943
annual_paid_Sharesave_new_shares: 319048.0544
annual_paid_Sharesave_estimated_strike_GBP: 77.9895244
employee_paid_cash_received_by_company_m: 24.882406032
beginning_economic_live_shares: 2092283351.2169
ending_economic_live_shares: 2097261979.2143
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.865141432981
relative_new_issue_dilution_rate: 0.002379519005
ordinary_profit_after_IFRS_SBC_m: 120225.1157733
noncash_SBC_addback_m: 840.48718574
sustainable_operating_equity_cash_before_option_proceeds_m: 100127.62552097
cash_available_to_common_after_subscription_m: 100152.507927
old_cohort_common_cash_distributed_m: 86646.0842246
old_cohort_discounted_cash_m: 78.0860459492
employee_option_cash_discounted_m: 0.0224241951

内容を開く

valuation_year: 2112
terminal_year_index: 76
annual_award_shares_forgone_subscription: 4706175.7424
annual_paid_Sharesave_new_shares: 323833.7753
annual_paid_Sharesave_estimated_strike_GBP: 79.1593673
employee_paid_cash_received_by_company_m: 25.634476754
beginning_economic_live_shares: 2097261979.2143
ending_economic_live_shares: 2102291988.732
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.863071468549
relative_new_issue_dilution_rate: 0.002398369668
ordinary_profit_after_IFRS_SBC_m: 123591.41901496
noncash_SBC_addback_m: 864.02082694
sustainable_operating_equity_cash_before_option_proceeds_m: 102931.19903555
cash_available_to_common_after_subscription_m: 102956.83351231
old_cohort_common_cash_distributed_m: 88859.10549664
old_cohort_discounted_cash_m: 72.9330017418
employee_option_cash_discounted_m: 0.0210400423

内容を開く

valuation_year: 2113
terminal_year_index: 77
annual_award_shares_forgone_subscription: 4753237.4998
annual_paid_Sharesave_new_shares: 328691.2819
annual_paid_Sharesave_estimated_strike_GBP: 80.3467578
employee_paid_cash_received_by_company_m: 26.409278814
beginning_economic_live_shares: 2102291988.732
ending_economic_live_shares: 2107373917.5137
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.860990173104
relative_new_issue_dilution_rate: 0.002417327759
ordinary_profit_after_IFRS_SBC_m: 127051.97874738
noncash_SBC_addback_m: 888.21341009
sustainable_operating_equity_cash_before_option_proceeds_m: 105813.27260855
cash_available_to_common_after_subscription_m: 105839.68188736
old_cohort_common_cash_distributed_m: 91126.92602943
old_cohort_discounted_cash_m: 68.1187283268
employee_option_cash_discounted_m: 0.0197413275

内容を開く

valuation_year: 2114
terminal_year_index: 78
annual_award_shares_forgone_subscription: 4800769.8748
annual_paid_Sharesave_new_shares: 333621.6511
annual_paid_Sharesave_estimated_strike_GBP: 81.5519592
employee_paid_cash_received_by_company_m: 27.207499266
beginning_economic_live_shares: 2107373917.5137
ending_economic_live_shares: 2112508309.0396
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.858897560909
relative_new_issue_dilution_rate: 0.002436393221
ordinary_profit_after_IFRS_SBC_m: 130609.4341523
noncash_SBC_addback_m: 913.08338557
sustainable_operating_equity_cash_before_option_proceeds_m: 108776.04424159
cash_available_to_common_after_subscription_m: 108803.25174085
old_cohort_common_cash_distributed_m: 93450.84753918
old_cohort_discounted_cash_m: 63.6210328886
employee_option_cash_discounted_m: 0.018522777

内容を開く

valuation_year: 2115
terminal_year_index: 79
annual_award_shares_forgone_subscription: 4848777.5736
annual_paid_Sharesave_new_shares: 338625.9759
annual_paid_Sharesave_estimated_strike_GBP: 82.7752385
employee_paid_cash_received_by_company_m: 28.029845931
beginning_economic_live_shares: 2112508309.0396
ending_economic_live_shares: 2117695712.589
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.856793647571
relative_new_issue_dilution_rate: 0.002455565986
ordinary_profit_after_IFRS_SBC_m: 134266.49830857
noncash_SBC_addback_m: 938.64972037
sustainable_operating_equity_cash_before_option_proceeds_m: 111821.77348035
cash_available_to_common_after_subscription_m: 111849.80332628
old_cohort_common_cash_distributed_m: 95832.200972
old_cohort_discounted_cash_m: 59.4191717268
employee_option_cash_discounted_m: 0.0173794425

内容を開く

valuation_year: 2116
terminal_year_index: 80
annual_award_shares_forgone_subscription: 4897265.3493
annual_paid_Sharesave_new_shares: 343705.3655
annual_paid_Sharesave_estimated_strike_GBP: 84.0168671
employee_paid_cash_received_by_company_m: 28.877048024
beginning_economic_live_shares: 2117695712.589
ending_economic_live_shares: 2122936683.3038
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.854678450047
relative_new_issue_dilution_rate: 0.002474845977
ordinary_profit_after_IFRS_SBC_m: 138025.96026121
noncash_SBC_addback_m: 964.93191254
sustainable_operating_equity_cash_before_option_proceeds_m: 114952.7831378
cash_available_to_common_after_subscription_m: 114981.66018583
old_cohort_common_cash_distributed_m: 98272.34711145
old_cohort_discounted_cash_m: 55.4937559156
employee_option_cash_discounted_m: 0.0163066814

内容を開く

valuation_year: 2117
terminal_year_index: 81
annual_award_shares_forgone_subscription: 4946238.0028
annual_paid_Sharesave_new_shares: 348860.946
annual_paid_Sharesave_estimated_strike_GBP: 85.2771201
employee_paid_cash_received_by_company_m: 29.749856801
beginning_economic_live_shares: 2122936683.3038
ending_economic_live_shares: 2128231782.2526
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.852551986661
relative_new_issue_dilution_rate: 0.002494233102
ordinary_profit_after_IFRS_SBC_m: 141890.68714852
noncash_SBC_addback_m: 991.95000609
sustainable_operating_equity_cash_before_option_proceeds_m: 118171.46106566
cash_available_to_common_after_subscription_m: 118201.21092246
old_cohort_common_cash_distributed_m: 100772.67719765
old_cohort_discounted_cash_m: 51.8266630874
employee_option_cash_discounted_m: 0.0153001374

内容を開く

valuation_year: 2118
terminal_year_index: 82
annual_award_shares_forgone_subscription: 4995700.3828
annual_paid_Sharesave_new_shares: 354093.8602
annual_paid_Sharesave_estimated_strike_GBP: 86.5562769
employee_paid_cash_received_by_company_m: 30.649046223
beginning_economic_live_shares: 2128231782.2526
ending_economic_live_shares: 2133581576.4956
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.850414277112
relative_new_issue_dilution_rate: 0.002513727258
ordinary_profit_after_IFRS_SBC_m: 145863.62638868
noncash_SBC_addback_m: 1019.72460626
sustainable_operating_equity_cash_before_option_proceeds_m: 121480.2619755
cash_available_to_common_after_subscription_m: 121510.91102172
old_cohort_common_cash_distributed_m: 103334.6135577
old_cohort_discounted_cash_m: 48.4009549463
employee_option_cash_discounted_m: 0.0143557232

内容を開く

valuation_year: 2119
terminal_year_index: 83
annual_award_shares_forgone_subscription: 5045657.3866
annual_paid_Sharesave_new_shares: 359405.2681
annual_paid_Sharesave_estimated_strike_GBP: 87.8546211
employee_paid_cash_received_by_company_m: 31.575413645
beginning_economic_live_shares: 2133581576.4956
ending_economic_live_shares: 2138986639.1504
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.848265342487
relative_new_issue_dilution_rate: 0.002533328331
ordinary_profit_after_IFRS_SBC_m: 149947.80792756
noncash_SBC_addback_m: 1048.27689524
sustainable_operating_equity_cash_before_option_proceeds_m: 124881.70931081
cash_available_to_common_after_subscription_m: 124913.28472446
old_cohort_common_cash_distributed_m: 105959.61024797
old_cohort_discounted_cash_m: 45.2008001374
employee_option_cash_discounted_m: 0.0134696037

内容を開く

valuation_year: 2120
terminal_year_index: 84
annual_award_shares_forgone_subscription: 5096113.9605
annual_paid_Sharesave_new_shares: 364796.3471
annual_paid_Sharesave_estimated_strike_GBP: 89.1724404
employee_paid_cash_received_by_company_m: 32.529780522
beginning_economic_live_shares: 2138986639.1504
ending_economic_live_shares: 2144447549.458
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.846105205274
relative_new_issue_dilution_rate: 0.002553036194
ordinary_profit_after_IFRS_SBC_m: 154146.34654953
noncash_SBC_addback_m: 1077.6286483
sustainable_operating_equity_cash_before_option_proceeds_m: 128378.39717152
cash_available_to_common_after_subscription_m: 128410.92695204
old_cohort_common_cash_distributed_m: 108649.15370821
old_cohort_discounted_cash_m: 42.2114021284
employee_option_cash_discounted_m: 0.0126381808

内容を開く

valuation_year: 2121
terminal_year_index: 85
annual_award_shares_forgone_subscription: 5147075.1001
annual_paid_Sharesave_new_shares: 370268.2923
annual_paid_Sharesave_estimated_strike_GBP: 90.510027
employee_paid_cash_received_by_company_m: 33.512993139
beginning_economic_live_shares: 2144447549.458
ending_economic_live_shares: 2149964892.8504
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.843933889371
relative_new_issue_dilution_rate: 0.002572850706
ordinary_profit_after_IFRS_SBC_m: 158462.44425292
noncash_SBC_addback_m: 1107.80225046
sustainable_operating_equity_cash_before_option_proceeds_m: 131972.99229232
cash_available_to_common_after_subscription_m: 132006.50528546
old_cohort_common_cash_distributed_m: 111404.76342781
old_cohort_discounted_cash_m: 39.4189317754
employee_option_cash_discounted_m: 0.0118580781

内容を開く

valuation_year: 2122
terminal_year_index: 86
annual_award_shares_forgone_subscription: 5198545.8511
annual_paid_Sharesave_new_shares: 375822.3167
annual_paid_Sharesave_estimated_strike_GBP: 91.8676774
employee_paid_cash_received_by_company_m: 34.525923356
beginning_economic_live_shares: 2149964892.8504
ending_economic_live_shares: 2155539261.0182
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.841751420096
relative_new_issue_dilution_rate: 0.002592771718
ordinary_profit_after_IFRS_SBC_m: 162899.392692
noncash_SBC_addback_m: 1138.82071347
sustainable_operating_equity_cash_before_option_proceeds_m: 135668.2360765
cash_available_to_common_after_subscription_m: 135702.76199986
old_cohort_common_cash_distributed_m: 114227.99262429
old_cohort_discounted_cash_m: 36.8104642715
employee_option_cash_discounted_m: 0.011126128

内容を開く

valuation_year: 2123
terminal_year_index: 87
annual_award_shares_forgone_subscription: 5250531.3096
annual_paid_Sharesave_new_shares: 381459.6515
annual_paid_Sharesave_estimated_strike_GBP: 93.2456926
employee_paid_cash_received_by_company_m: 35.56946939
beginning_economic_live_shares: 2155539261.0182
ending_economic_live_shares: 2161171251.9793
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.839557824199
relative_new_issue_dilution_rate: 0.002612799063
ordinary_profit_after_IFRS_SBC_m: 167460.57568738
noncash_SBC_addback_m: 1170.70769345
sustainable_operating_equity_cash_before_option_proceeds_m: 139466.94668664
cash_available_to_common_after_subscription_m: 139502.51615603
old_cohort_common_cash_distributed_m: 117120.4289343
old_cohort_discounted_cash_m: 34.3739201934
employee_option_cash_discounted_m: 0.0104393581

内容を開く

valuation_year: 2124
terminal_year_index: 88
annual_award_shares_forgone_subscription: 5303036.6227
annual_paid_Sharesave_new_shares: 387181.5462
annual_paid_Sharesave_estimated_strike_GBP: 94.644378
employee_paid_cash_received_by_company_m: 36.644556602
beginning_economic_live_shares: 2161171251.9793
ending_economic_live_shares: 2166861470.1483
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.837353129875
relative_new_issue_dilution_rate: 0.002632932565
ordinary_profit_after_IFRS_SBC_m: 172149.47180662
noncash_SBC_addback_m: 1203.48750886
sustainable_operating_equity_cash_before_option_proceeds_m: 143372.02119387
cash_available_to_common_after_subscription_m: 143408.66575047
old_cohort_common_cash_distributed_m: 120083.69511735
old_cohort_discounted_cash_m: 32.0980103798
employee_option_cash_discounted_m: 0.0097949797

内容を開く

valuation_year: 2125
terminal_year_index: 89
annual_award_shares_forgone_subscription: 5356066.989
annual_paid_Sharesave_new_shares: 392989.2694
annual_paid_Sharesave_estimated_strike_GBP: 96.0640436
employee_paid_cash_received_by_company_m: 37.752138325
beginning_economic_live_shares: 2166861470.1483
ending_economic_live_shares: 2172610526.4066
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.835137366767
relative_new_issue_dilution_rate: 0.002653172036
ordinary_profit_after_IFRS_SBC_m: 176969.65701721
noncash_SBC_addback_m: 1237.18515911
sustainable_operating_equity_cash_before_option_proceeds_m: 147386.4377873
cash_available_to_common_after_subscription_m: 147424.18992562
old_cohort_common_cash_distributed_m: 123119.44977228
old_cohort_discounted_cash_m: 29.9721843941
employee_option_cash_discounted_m: 0.0091903761

内容を開く

valuation_year: 2126
terminal_year_index: 90
annual_award_shares_forgone_subscription: 5409627.6588
annual_paid_Sharesave_new_shares: 398884.1085
annual_paid_Sharesave_estimated_strike_GBP: 97.5050043
employee_paid_cash_received_by_company_m: 38.893196706
beginning_economic_live_shares: 2172610526.4066
ending_economic_live_shares: 2178419038.1739
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.832910565983
relative_new_issue_dilution_rate: 0.002673517272
ordinary_profit_after_IFRS_SBC_m: 181924.80741369
noncash_SBC_addback_m: 1271.82634356
sustainable_operating_equity_cash_before_option_proceeds_m: 151513.25804534
cash_available_to_common_after_subscription_m: 151552.15124205
old_cohort_common_cash_distributed_m: 126229.38806699
old_cohort_discounted_cash_m: 27.9865823382
employee_option_cash_discounted_m: 0.0086230922

内容を開く

valuation_year: 2127
terminal_year_index: 91
annual_award_shares_forgone_subscription: 5463723.9354
annual_paid_Sharesave_new_shares: 404867.3701
annual_paid_Sharesave_estimated_strike_GBP: 98.9675794
employee_paid_cash_received_by_company_m: 40.068743577
beginning_economic_live_shares: 2178419038.1739
ending_economic_live_shares: 2184287629.4795
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.830672760101
relative_new_issue_dilution_rate: 0.002693968058
ordinary_profit_after_IFRS_SBC_m: 187018.70202127
noncash_SBC_addback_m: 1307.43748118
sustainable_operating_equity_cash_before_option_proceeds_m: 155755.62927061
cash_available_to_common_after_subscription_m: 155795.69801419
old_cohort_common_cash_distributed_m: 129415.2424813
old_cohort_discounted_cash_m: 26.1319898008
employee_option_cash_discounted_m: 0.0080908244

内容を開く

valuation_year: 2128
terminal_year_index: 92
annual_award_shares_forgone_subscription: 5518361.1748
annual_paid_Sharesave_new_shares: 410940.3806
annual_paid_Sharesave_estimated_strike_GBP: 100.452093
employee_paid_cash_received_by_company_m: 41.279821351
beginning_economic_live_shares: 2184287629.4795
ending_economic_live_shares: 2190216931.0349
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.828423983179
relative_new_issue_dilution_rate: 0.002714524166
ordinary_profit_after_IFRS_SBC_m: 192255.22567787
noncash_SBC_addback_m: 1344.04573066
sustainable_operating_equity_cash_before_option_proceeds_m: 160116.78689019
cash_available_to_common_after_subscription_m: 160158.06671154
old_cohort_common_cash_distributed_m: 132678.78356343
old_cohort_discounted_cash_m: 24.3997957359
employee_option_cash_discounted_m: 0.0075914112

内容を開く

valuation_year: 2129
terminal_year_index: 93
annual_award_shares_forgone_subscription: 5573544.7865
annual_paid_Sharesave_new_shares: 417104.4863
annual_paid_Sharesave_estimated_strike_GBP: 101.9588744
employee_paid_cash_received_by_company_m: 42.527503952
beginning_economic_live_shares: 2190216931.0349
ending_economic_live_shares: 2196207580.3078
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.826164270765
relative_new_issue_dilution_rate: 0.002735185354
ordinary_profit_after_IFRS_SBC_m: 197638.37199685
noncash_SBC_addback_m: 1381.67901112
sustainable_operating_equity_cash_before_option_proceeds_m: 164600.05692312
cash_available_to_common_after_subscription_m: 164642.58442707
old_cohort_common_cash_distributed_m: 136021.82070009
old_cohort_discounted_cash_m: 22.7819530822
employee_option_cash_discounted_m: 0.0071228248

内容を開く

valuation_year: 2130
terminal_year_index: 94
annual_award_shares_forgone_subscription: 5629280.2344
annual_paid_Sharesave_new_shares: 423361.0536
annual_paid_Sharesave_estimated_strike_GBP: 103.4882576
employee_paid_cash_received_by_company_m: 43.812897758
beginning_economic_live_shares: 2196207580.3078
ending_economic_live_shares: 2202260221.5958
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.823893659905
relative_new_issue_dilution_rate: 0.002755951369
ordinary_profit_after_IFRS_SBC_m: 203172.24641276
noncash_SBC_addback_m: 1420.36602343
sustainable_operating_equity_cash_before_option_proceeds_m: 169208.85851696
cash_available_to_common_after_subscription_m: 169252.67141472
old_cohort_common_cash_distributed_m: 139446.2029006
old_cohort_discounted_cash_m: 21.2709419448
employee_option_cash_discounted_m: 0.0066831623

内容を開く

valuation_year: 2131
terminal_year_index: 95
annual_award_shares_forgone_subscription: 5685573.0367
annual_paid_Sharesave_new_shares: 429711.4694
annual_paid_Sharesave_estimated_strike_GBP: 105.0405814
employee_paid_cash_received_by_company_m: 45.137142593
beginning_economic_live_shares: 2202260221.5958
ending_economic_live_shares: 2208375506.102
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.82161218915
relative_new_issue_dilution_rate: 0.002776821942
ordinary_profit_after_IFRS_SBC_m: 208861.06931232
noncash_SBC_addback_m: 1460.13627208
sustainable_operating_equity_cash_before_option_proceeds_m: 173946.70655544
cash_available_to_common_after_subscription_m: 173991.84369803
old_cohort_common_cash_distributed_m: 142953.81959501
old_cohort_discounted_cash_m: 19.8597351742
employee_option_cash_discounted_m: 0.0062706383

内容を開く

valuation_year: 2132
terminal_year_index: 96
annual_award_shares_forgone_subscription: 5742428.7671
annual_paid_Sharesave_new_shares: 436157.1415
annual_paid_Sharesave_estimated_strike_GBP: 106.6161901
employee_paid_cash_received_by_company_m: 46.501412728
beginning_economic_live_shares: 2208375506.102
ending_economic_live_shares: 2214554092.0106
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.819319898566
relative_new_issue_dilution_rate: 0.002797796793
ordinary_profit_after_IFRS_SBC_m: 214709.17925307
noncash_SBC_addback_m: 1501.0200877
sustainable_operating_equity_cash_before_option_proceeds_m: 178817.21433899
cash_available_to_common_after_subscription_m: 178863.71575172
old_cohort_common_cash_distributed_m: 146546.60144676
old_cohort_discounted_cash_m: 18.541766185
employee_option_cash_discounted_m: 0.0058835777

内容を開く

valuation_year: 2133
terminal_year_index: 97
annual_award_shares_forgone_subscription: 5799853.0548
annual_paid_Sharesave_new_shares: 442699.4986
annual_paid_Sharesave_estimated_strike_GBP: 108.215433
employee_paid_cash_received_by_company_m: 47.906917928
beginning_economic_live_shares: 2214554092.0106
ending_economic_live_shares: 2220796644.564
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.817016829738
relative_new_issue_dilution_rate: 0.002818875626
ordinary_profit_after_IFRS_SBC_m: 220721.03627215
noncash_SBC_addback_m: 1543.04865016
sustainable_operating_equity_cash_before_option_proceeds_m: 183824.09634048
cash_available_to_common_after_subscription_m: 183872.00325841
old_cohort_common_cash_distributed_m: 150226.52117973
old_cohort_discounted_cash_m: 17.3108988711
employee_option_cash_discounted_m: 0.0055204088

内容を開く

valuation_year: 2134
terminal_year_index: 98
annual_award_shares_forgone_subscription: 5857851.5853
annual_paid_Sharesave_new_shares: 449339.9911
annual_paid_Sharesave_estimated_strike_GBP: 109.8386645
employee_paid_cash_received_by_company_m: 49.354904522
beginning_economic_live_shares: 2220796644.564
ending_economic_live_shares: 2227103836.1404
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.814703025782
relative_new_issue_dilution_rate: 0.002840058135
ordinary_profit_after_IFRS_SBC_m: 226901.22528777
noncash_SBC_addback_m: 1586.25401236
sustainable_operating_equity_cash_before_option_proceeds_m: 188971.17103802
cash_available_to_common_after_subscription_m: 189020.52594254
old_cohort_common_cash_distributed_m: 153995.59442027
old_cohort_discounted_cash_m: 16.161399479
employee_option_cash_discounted_m: 0.0051796568

内容を開く

valuation_year: 2135
terminal_year_index: 99
annual_award_shares_forgone_subscription: 5916430.1012
annual_paid_Sharesave_new_shares: 456080.091
annual_paid_Sharesave_estimated_strike_GBP: 111.4862445
employee_paid_cash_received_by_company_m: 50.846656511
beginning_economic_live_shares: 2227103836.1404
ending_economic_live_shares: 2233476346.3325
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.812378531348
relative_new_issue_dilution_rate: 0.002861343997
ordinary_profit_after_IFRS_SBC_m: 233254.45959583
noncash_SBC_addback_m: 1630.66912471
sustainable_operating_equity_cash_before_option_proceeds_m: 194262.36382708
cash_available_to_common_after_subscription_m: 194313.21048359
old_cohort_common_cash_distributed_m: 157855.88055417
old_cohort_discounted_cash_m: 15.0879103145
employee_option_cash_discounted_m: 0.004859938

100

内容を開く

valuation_year: 2136
terminal_year_index: 100
annual_award_shares_forgone_subscription: 5975594.4022
annual_paid_Sharesave_new_shares: 462921.2923
annual_paid_Sharesave_estimated_strike_GBP: 113.1585381
employee_paid_cash_received_by_company_m: 52.383496704
beginning_economic_live_shares: 2233476346.3325
ending_economic_live_shares: 2239914862.027
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.810043392628
relative_new_issue_dilution_rate: 0.002882732877
ordinary_profit_after_IFRS_SBC_m: 239785.58446451
noncash_SBC_addback_m: 1676.3278602
sustainable_operating_equity_cash_before_option_proceeds_m: 199701.71001424
cash_available_to_common_after_subscription_m: 199754.09351094
old_cohort_common_cash_distributed_m: 161809.48359892
old_cohort_discounted_cash_m: 14.0854251611
employee_option_cash_discounted_m: 0.0045599541

101

内容を開く

valuation_year: 2137
terminal_year_index: 101
annual_award_shares_forgone_subscription: 6035350.3462
annual_paid_Sharesave_new_shares: 469865.1117
annual_paid_Sharesave_estimated_strike_GBP: 114.8559162
employee_paid_cash_received_by_company_m: 53.966787892
beginning_economic_live_shares: 2239914862.027
ending_economic_live_shares: 2246420077.485
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.807697657361
relative_new_issue_dilution_rate: 0.002904224428
ordinary_profit_after_IFRS_SBC_m: 246499.58082952
noncash_SBC_addback_m: 1723.26504029
sustainable_operating_equity_cash_before_option_proceeds_m: 205293.35789464
cash_available_to_common_after_subscription_m: 205347.32468253
old_cohort_common_cash_distributed_m: 165858.5530915
old_cohort_discounted_cash_m: 13.1492663011
employee_option_cash_discounted_m: 0.004278487

102

内容を開く

valuation_year: 2138
terminal_year_index: 102
annual_award_shares_forgone_subscription: 6095703.8497
annual_paid_Sharesave_new_shares: 476913.0884
annual_paid_Sharesave_estimated_strike_GBP: 116.5787549
employee_paid_cash_received_by_company_m: 55.597934056
beginning_economic_live_shares: 2246420077.485
ending_economic_live_shares: 2252992694.423
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.805341374841
relative_new_issue_dilution_rate: 0.002925818285
ordinary_profit_after_IFRS_SBC_m: 253401.56909274
noncash_SBC_addback_m: 1771.51646141
sustainable_operating_equity_cash_before_option_proceeds_m: 211041.57191569
cash_available_to_common_after_subscription_m: 211097.16984974
old_cohort_common_cash_distributed_m: 170005.2849919
old_cohort_discounted_cash_m: 12.2750630341
employee_option_cash_discounted_m: 0.0040143937

103

内容を開く

valuation_year: 2139
terminal_year_index: 103
annual_award_shares_forgone_subscription: 6156660.8882
annual_paid_Sharesave_new_shares: 484066.7847
annual_paid_Sharesave_estimated_strike_GBP: 118.3274363
employee_paid_cash_received_by_company_m: 57.278381613
beginning_economic_live_shares: 2252992694.423
ending_economic_live_shares: 2259633422.0959
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.80297459592
relative_new_issue_dilution_rate: 0.002947514073
ordinary_profit_after_IFRS_SBC_m: 260496.81302734
noncash_SBC_addback_m: 1821.11892233
sustainable_operating_equity_cash_before_option_proceeds_m: 216950.73592933
cash_available_to_common_after_subscription_m: 217008.01431094
old_cohort_common_cash_distributed_m: 174251.92260266
old_cohort_discounted_cash_m: 11.4587315957
employee_option_cash_discounted_m: 0.0037666018

104

内容を開く

valuation_year: 2140
terminal_year_index: 104
annual_award_shares_forgone_subscription: 6218227.4971
annual_paid_Sharesave_new_shares: 491327.7865
annual_paid_Sharesave_estimated_strike_GBP: 120.1023478
employee_paid_cash_received_by_company_m: 59.009620697
beginning_economic_live_shares: 2259633422.0959
ending_economic_live_shares: 2266342977.3794
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.800597373012
relative_new_issue_dilution_rate: 0.002969311402
ordinary_profit_after_IFRS_SBC_m: 267790.72379211
noncash_SBC_addback_m: 1872.11025216
sustainable_operating_equity_cash_before_option_proceeds_m: 223025.35653535
cash_available_to_common_after_subscription_m: 223084.36615604
old_cohort_common_cash_distributed_m: 178600.75750457
old_cohort_discounted_cash_m: 10.6964563854
employee_option_cash_discounted_m: 0.003534105

105

内容を開く

valuation_year: 2141
terminal_year_index: 105
annual_award_shares_forgone_subscription: 6280409.772
annual_paid_Sharesave_new_shares: 498697.7033
annual_paid_Sharesave_estimated_strike_GBP: 121.903883
employee_paid_cash_received_by_company_m: 60.793186483
beginning_economic_live_shares: 2266342977.3794
ending_economic_live_shares: 2273122084.8547
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.798209760102
relative_new_issue_dilution_rate: 0.002991209867
ordinary_profit_after_IFRS_SBC_m: 275288.86405829
noncash_SBC_addback_m: 1924.52933922
sustainable_operating_equity_cash_before_option_proceeds_m: 229270.06651834
cash_available_to_common_after_subscription_m: 229330.85970482
old_cohort_common_cash_distributed_m: 183054.13050893
old_cohort_discounted_cash_m: 9.9846724193
employee_option_cash_discounted_m: 0.0033159593

106

内容を開く

valuation_year: 2142
terminal_year_index: 106
annual_award_shares_forgone_subscription: 6343213.8697
annual_paid_Sharesave_new_shares: 506178.1688
annual_paid_Sharesave_estimated_strike_GBP: 123.7324413
employee_paid_cash_received_by_company_m: 62.630660545
beginning_economic_live_shares: 2273122084.8547
ending_economic_live_shares: 2279971476.8933
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.795811812745
relative_new_issue_dilution_rate: 0.00301320905
ordinary_profit_after_IFRS_SBC_m: 282996.95225192
noncash_SBC_addback_m: 1978.41616072
sustainable_operating_equity_cash_before_option_proceeds_m: 235689.62838085
cash_available_to_common_after_subscription_m: 235752.25904139
old_cohort_common_cash_distributed_m: 187614.43262654
old_cohort_discounted_cash_m: 9.3200489266
employee_option_cash_discounted_m: 0.0031112789

107

内容を開く

valuation_year: 2143
terminal_year_index: 107
annual_award_shares_forgone_subscription: 6406646.0084
annual_paid_Sharesave_new_shares: 513770.8414
annual_paid_Sharesave_estimated_strike_GBP: 125.5884279
employee_paid_cash_received_by_company_m: 64.523672259
beginning_economic_live_shares: 2279971476.8933
ending_economic_live_shares: 2286891893.7431
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.793403588074
relative_new_issue_dilution_rate: 0.00303530852
ordinary_profit_after_IFRS_SBC_m: 290920.86691497
noncash_SBC_addback_m: 2033.81181322
sustainable_operating_equity_cash_before_option_proceeds_m: 242288.93797551
cash_available_to_common_after_subscription_m: 242353.46164777
old_cohort_common_cash_distributed_m: 192284.1060536
old_cohort_discounted_cash_m: 8.6994740168
employee_option_cash_discounted_m: 0.0029192325

108

内容を開く

valuation_year: 2144
terminal_year_index: 108
annual_award_shares_forgone_subscription: 6470712.4685
annual_paid_Sharesave_new_shares: 521477.404
annual_paid_Sharesave_estimated_strike_GBP: 127.4722543
employee_paid_cash_received_by_company_m: 66.473900254
beginning_economic_live_shares: 2286891893.7431
ending_economic_live_shares: 2293884083.6156
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.7909851448
relative_new_issue_dilution_rate: 0.00305750783
ordinary_profit_after_IFRS_SBC_m: 299066.65118859
noncash_SBC_addback_m: 2090.75854399
sustainable_operating_equity_cash_before_option_proceeds_m: 249073.02823883
cash_available_to_common_after_subscription_m: 249139.50213908
old_cohort_common_cash_distributed_m: 197065.64517499
old_cohort_discounted_cash_m: 8.1200403471
employee_option_cash_discounted_m: 0.0027390403

109

内容を開く

valuation_year: 2145
terminal_year_index: 109
annual_award_shares_forgone_subscription: 6535419.5932
annual_paid_Sharesave_new_shares: 529299.565
annual_paid_Sharesave_estimated_strike_GBP: 129.3843381
employee_paid_cash_received_by_company_m: 68.483073889
beginning_economic_live_shares: 2293884083.6156
ending_economic_live_shares: 2300948802.7738
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.788556543217
relative_new_issue_dilution_rate: 0.003079806521
ordinary_profit_after_IFRS_SBC_m: 307440.51742187
noncash_SBC_addback_m: 2149.29978322
sustainable_operating_equity_cash_before_option_proceeds_m: 256047.07302952
cash_available_to_common_after_subscription_m: 256115.5561034
old_cohort_common_cash_distributed_m: 201961.59758494
old_cohort_discounted_cash_m: 7.5790317257
employee_option_cash_discounted_m: 0.0025699707

110

内容を開く

valuation_year: 2146
terminal_year_index: 110
annual_award_shares_forgone_subscription: 6600773.7891
annual_paid_Sharesave_new_shares: 537239.0585
annual_paid_Sharesave_estimated_strike_GBP: 131.3251032
employee_paid_cash_received_by_company_m: 70.552974797
beginning_economic_live_shares: 2300948802.7738
ending_economic_live_shares: 2308086815.6215
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.786117845201
relative_new_issue_dilution_rate: 0.003102204116
ordinary_profit_after_IFRS_SBC_m: 316048.85190968
noncash_SBC_addback_m: 2209.48017715
sustainable_operating_equity_cash_before_option_proceeds_m: 263216.39107434
cash_available_to_common_after_subscription_m: 263286.94404914
old_cohort_common_cash_distributed_m: 206974.56512556
old_cohort_discounted_cash_m: 7.0739105889
employee_option_cash_discounted_m: 0.002411337

111

内容を開く

valuation_year: 2147
terminal_year_index: 111
annual_award_shares_forgone_subscription: 6666781.527
annual_paid_Sharesave_new_shares: 545297.6444
annual_paid_Sharesave_estimated_strike_GBP: 133.2949797
employee_paid_cash_received_by_company_m: 72.68543846
beginning_economic_live_shares: 2308086815.6215
ending_economic_live_shares: 2315298894.7929
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.783669114219
relative_new_issue_dilution_rate: 0.003124700129
ordinary_profit_after_IFRS_SBC_m: 324898.21976316
noncash_SBC_addback_m: 2271.34562211
sustainable_operating_equity_cash_before_option_proceeds_m: 270586.45002442
cash_available_to_common_after_subscription_m: 270659.13546288
old_cohort_common_cash_distributed_m: 212107.20494342
old_cohort_discounted_cash_m: 6.6023062964
employee_option_cash_discounted_m: 0.0022624952

112

内容を開く

valuation_year: 2148
terminal_year_index: 112
annual_award_shares_forgone_subscription: 6733449.3423
annual_paid_Sharesave_new_shares: 553477.1091
annual_paid_Sharesave_estimated_strike_GBP: 135.2944044
employee_paid_cash_received_by_company_m: 74.882355838
beginning_economic_live_shares: 2315298894.7929
ending_economic_live_shares: 2322585821.2443
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.781210415321
relative_new_issue_dilution_rate: 0.003147294057
ordinary_profit_after_IFRS_SBC_m: 333995.36991652
noncash_SBC_addback_m: 2334.94329953
sustainable_operating_equity_cash_before_option_proceeds_m: 278162.87062511
cash_available_to_common_after_subscription_m: 278237.75298094
old_cohort_common_cash_distributed_m: 217362.23056436
old_cohort_discounted_cash_m: 6.1620041912
employee_option_cash_discounted_m: 0.0021228407

113

内容を開く

valuation_year: 2149
terminal_year_index: 113
annual_award_shares_forgone_subscription: 6800783.8357
annual_paid_Sharesave_new_shares: 561779.2657
annual_paid_Sharesave_estimated_strike_GBP: 137.3238205
employee_paid_cash_received_by_company_m: 77.145675043
beginning_economic_live_shares: 2322585821.2443
ending_economic_live_shares: 2329948384.3457
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.778741815151
relative_new_issue_dilution_rate: 0.003169985382
ordinary_profit_after_IFRS_SBC_m: 343347.24027419
noncash_SBC_addback_m: 2400.32171191
sustainable_operating_equity_cash_before_option_proceeds_m: 285951.43100261
cash_available_to_common_after_subscription_m: 286028.57667765
old_cohort_common_cash_distributed_m: 222742.41298708
old_cohort_discounted_cash_m: 5.7509353734
employee_option_cash_discounted_m: 0.0019918065

114

内容を開く

valuation_year: 2150
terminal_year_index: 114
annual_award_shares_forgone_subscription: 6868791.6741
annual_paid_Sharesave_new_shares: 570205.9547
annual_paid_Sharesave_estimated_strike_GBP: 139.3836778
employee_paid_cash_received_by_company_m: 79.477403071
beginning_economic_live_shares: 2329948384.3457
ending_economic_live_shares: 2337387381.9745
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.776263381939
relative_new_issue_dilution_rate: 0.003192773573
ordinary_profit_after_IFRS_SBC_m: 352960.96300186
noncash_SBC_addback_m: 2467.53071985
sustainable_operating_equity_cash_before_option_proceeds_m: 293958.07107068
cash_available_to_common_after_subscription_m: 294037.54847375
old_cohort_common_cash_distributed_m: 228250.58179542
old_cohort_discounted_cash_m: 5.367167143
employee_option_cash_discounted_m: 0.0018688605

115

内容を開く

valuation_year: 2151
terminal_year_index: 115
annual_award_shares_forgone_subscription: 6937479.5908
annual_paid_Sharesave_new_shares: 578759.044
annual_paid_Sharesave_estimated_strike_GBP: 141.474433
employee_paid_cash_received_by_company_m: 81.879607579
beginning_economic_live_shares: 2337387381.9745
ending_economic_live_shares: 2344903620.6093
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.773775185507
relative_new_issue_dilution_rate: 0.003215658086
ordinary_profit_after_IFRS_SBC_m: 362843.86996592
noncash_SBC_addback_m: 2536.62158
sustainable_operating_equity_cash_before_option_proceeds_m: 302188.89706066
cash_available_to_common_after_subscription_m: 302270.77666824
old_cohort_common_cash_distributed_m: 233889.62628995
old_cohort_discounted_cash_m: 5.0088940664
employee_option_cash_discounted_m: 0.0017535035

116

内容を開く

valuation_year: 2152
terminal_year_index: 116
annual_award_shares_forgone_subscription: 7006854.3867
annual_paid_Sharesave_new_shares: 587440.4297
annual_paid_Sharesave_estimated_strike_GBP: 143.5965495
employee_paid_cash_received_by_company_m: 84.354418718
beginning_economic_live_shares: 2344903620.6093
ending_economic_live_shares: 2352497915.4257
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.771277297266
relative_new_issue_dilution_rate: 0.00323863836
ordinary_profit_after_IFRS_SBC_m: 373003.49832496
noncash_SBC_addback_m: 2607.64698424
sustainable_operating_equity_cash_before_option_proceeds_m: 310650.18617836
cash_available_to_common_after_subscription_m: 310734.54059708
old_cohort_common_cash_distributed_m: 239662.49663899
old_cohort_discounted_cash_m: 4.6744296274
employee_option_cash_discounted_m: 0.001645267

117

内容を開く

valuation_year: 2153
terminal_year_index: 117
annual_award_shares_forgone_subscription: 7076922.9306
annual_paid_Sharesave_new_shares: 596252.0361
annual_paid_Sharesave_estimated_strike_GBP: 145.7504977
employee_paid_cash_received_by_company_m: 86.904031024
beginning_economic_live_shares: 2352497915.4257
ending_economic_live_shares: 2360171090.3924
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.768769790216
relative_new_issue_dilution_rate: 0.003261713822
ordinary_profit_after_IFRS_SBC_m: 383447.59627806
noncash_SBC_addback_m: 2680.6610998
sustainable_operating_equity_cash_before_option_proceeds_m: 319348.39139136
cash_available_to_common_after_subscription_m: 319435.29542238
old_cohort_common_cash_distributed_m: 245572.20504935
old_cohort_discounted_cash_m: 4.3621984242
employee_option_cash_discounted_m: 0.0015437115

118

内容を開く

valuation_year: 2154
terminal_year_index: 118
annual_award_shares_forgone_subscription: 7147692.1599
annual_paid_Sharesave_new_shares: 605195.8166
annual_paid_Sharesave_estimated_strike_GBP: 147.9367552
employee_paid_cash_received_by_company_m: 89.530705361
beginning_economic_live_shares: 2360171090.3924
ending_economic_live_shares: 2367923978.3689
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.766252738943
relative_new_issue_dilution_rate: 0.003284883883
ordinary_profit_after_IFRS_SBC_m: 394184.12897385
noncash_SBC_addback_m: 2755.7196106
sustainable_operating_equity_cash_before_option_proceeds_m: 328290.14635031
cash_available_to_common_after_subscription_m: 328379.67705567
old_cohort_common_cash_distributed_m: 251621.82695714
old_cohort_discounted_cash_m: 4.0707288757
employee_option_cash_discounted_m: 0.0014484245

119

内容を開く

valuation_year: 2155
terminal_year_index: 119
annual_award_shares_forgone_subscription: 7219169.0815
annual_paid_Sharesave_new_shares: 614273.7539
annual_paid_Sharesave_estimated_strike_GBP: 150.1558065
employee_paid_cash_received_by_company_m: 92.236770931
beginning_economic_live_shares: 2367923978.3689
ending_economic_live_shares: 2375757421.2043
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.763726219621
relative_new_issue_dilution_rate: 0.003308147942
ordinary_profit_after_IFRS_SBC_m: 405221.28458511
noncash_SBC_addback_m: 2832.87975969
sustainable_operating_equity_cash_before_option_proceeds_m: 337482.27044812
cash_available_to_common_after_subscription_m: 337574.50721905
old_cohort_common_cash_distributed_m: 257814.50223899
old_cohort_discounted_cash_m: 3.7986464061
employee_option_cash_discounted_m: 0.0013590193

120

内容を開く

valuation_year: 2156
terminal_year_index: 120
annual_award_shares_forgone_subscription: 7291360.7723
annual_paid_Sharesave_new_shares: 623487.8602
annual_paid_Sharesave_estimated_strike_GBP: 152.4081436
employee_paid_cash_received_by_company_m: 95.024627332
beginning_economic_live_shares: 2375757421.2043
ending_economic_live_shares: 2383672269.8369
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.761190310008
relative_new_issue_dilution_rate: 0.003331505381
ordinary_profit_after_IFRS_SBC_m: 416567.4805535
noncash_SBC_addback_m: 2912.20039297
sustainable_operating_equity_cash_before_option_proceeds_m: 346931.77402067
cash_available_to_common_after_subscription_m: 347026.798648
old_cohort_common_cash_distributed_m: 264153.43644388
old_cohort_discounted_cash_m: 3.5446670745
employee_option_cash_discounted_m: 0.0012751326

121

内容を開く

valuation_year: 2157
terminal_year_index: 121
annual_award_shares_forgone_subscription: 7364274.38
annual_paid_Sharesave_new_shares: 632840.1781
annual_paid_Sharesave_estimated_strike_GBP: 154.6942658
employee_paid_cash_received_by_company_m: 97.896746693
beginning_economic_live_shares: 2383672269.8369
ending_economic_live_shares: 2391669384.395
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.758645089439
relative_new_issue_dilution_rate: 0.00335495557
ordinary_profit_after_IFRS_SBC_m: 428231.370009
noncash_SBC_addback_m: 2993.74200397
sustainable_operating_equity_cash_before_option_proceeds_m: 356645.86369325
cash_available_to_common_after_subscription_m: 356743.76043994
old_cohort_common_cash_distributed_m: 270641.90204594
old_cohort_discounted_cash_m: 3.3075916217
employee_option_cash_discounted_m: 0.001196424

122

内容を開く

valuation_year: 2158
terminal_year_index: 122
annual_award_shares_forgone_subscription: 7437917.1239
annual_paid_Sharesave_new_shares: 642332.7808
annual_paid_Sharesave_estimated_strike_GBP: 157.0146797
employee_paid_cash_received_by_company_m: 100.855675862
beginning_economic_live_shares: 2391669384.395
ending_economic_live_shares: 2399749634.2996
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.756090638832
relative_new_issue_dilution_rate: 0.003378497863
ordinary_profit_after_IFRS_SBC_m: 440221.84836925
noncash_SBC_addback_m: 3077.56678008
sustainable_operating_equity_cash_before_option_proceeds_m: 366631.94787666
cash_available_to_common_after_subscription_m: 366732.80355252
old_cohort_common_cash_distributed_m: 277283.23971861
old_cohort_discounted_cash_m: 3.0862999065
employee_option_cash_discounted_m: 0.0011225737

123

内容を開く

valuation_year: 2159
terminal_year_index: 123
annual_award_shares_forgone_subscription: 7512296.2951
annual_paid_Sharesave_new_shares: 651967.7725
annual_paid_Sharesave_estimated_strike_GBP: 159.3698999
employee_paid_cash_received_by_company_m: 103.904038665
beginning_economic_live_shares: 2399749634.2996
ending_economic_live_shares: 2407913898.3672
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.753527040674
relative_new_issue_dilution_rate: 0.003402131602
ordinary_profit_after_IFRS_SBC_m: 452548.06012359
noncash_SBC_addback_m: 3163.73864992
sustainable_operating_equity_cash_before_option_proceeds_m: 376897.64241721
cash_available_to_common_after_subscription_m: 377001.54645587
old_cohort_common_cash_distributed_m: 284080.85963036
old_cohort_discounted_cash_m: 2.8797457065
employee_option_cash_discounted_m: 0.0010532818

124

内容を開く

valuation_year: 2160
terminal_year_index: 124
annual_award_shares_forgone_subscription: 7587419.258
annual_paid_Sharesave_new_shares: 661747.2891
annual_paid_Sharesave_estimated_strike_GBP: 161.7604484
employee_paid_cash_received_by_company_m: 107.044538234
beginning_economic_live_shares: 2407913898.3672
ending_economic_live_shares: 2416163064.9143
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.750954379024
relative_new_issue_dilution_rate: 0.003425856113
ordinary_profit_after_IFRS_SBC_m: 465219.40580705
noncash_SBC_addback_m: 3252.32333212
sustainable_operating_equity_cash_before_option_proceeds_m: 387450.77640489
cash_available_to_common_after_subscription_m: 387557.82094312
old_cohort_common_cash_distributed_m: 291038.24276233
old_cohort_discounted_cash_m: 2.6869518587
employee_option_cash_discounted_m: 0.0009882671

125

内容を開く

valuation_year: 2161
terminal_year_index: 125
annual_award_shares_forgone_subscription: 7663293.4506
annual_paid_Sharesave_new_shares: 671673.4984
annual_paid_Sharesave_estimated_strike_GBP: 164.1868552
employee_paid_cash_received_by_company_m: 110.279959402
beginning_economic_live_shares: 2416163064.9143
ending_economic_live_shares: 2424498031.8634
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.748372739507
relative_new_issue_dilution_rate: 0.003449670707
ordinary_profit_after_IFRS_SBC_m: 478245.54916964
noncash_SBC_addback_m: 3343.38838542
sustainable_operating_equity_cash_before_option_proceeds_m: 398299.39814422
cash_available_to_common_after_subscription_m: 398409.67810363
old_cohort_common_cash_distributed_m: 298158.94224838
old_cohort_discounted_cash_m: 2.5070057196
employee_option_cash_discounted_m: 0.0009272655

126

内容を開く

valuation_year: 2162
terminal_year_index: 126
annual_award_shares_forgone_subscription: 7739926.3851
annual_paid_Sharesave_new_shares: 681748.6009
annual_paid_Sharesave_estimated_strike_GBP: 166.649658
employee_paid_cash_received_by_company_m: 113.613171175
beginning_economic_live_shares: 2424498031.8634
ending_economic_live_shares: 2432919706.8494
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.745782209304
relative_new_issue_dilution_rate: 0.003473574684
ordinary_profit_after_IFRS_SBC_m: 491636.42454639
noncash_SBC_addback_m: 3437.00326021
sustainable_operating_equity_cash_before_option_proceeds_m: 409451.78129226
cash_available_to_common_after_subscription_m: 409565.39446344
old_cohort_common_cash_distributed_m: 305446.58473753
old_cohort_discounted_cash_m: 2.3390549211
employee_option_cash_discounted_m: 0.0008700292

127

内容を開く

valuation_year: 2163
terminal_year_index: 127
annual_award_shares_forgone_subscription: 7817325.649
annual_paid_Sharesave_new_shares: 691974.8299
annual_paid_Sharesave_estimated_strike_GBP: 169.1494029
employee_paid_cash_received_by_company_m: 117.047129274
beginning_economic_live_shares: 2432919706.8494
ending_economic_live_shares: 2441429007.3282
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.743182877154
relative_new_issue_dilution_rate: 0.003497567328
ordinary_profit_after_IFRS_SBC_m: 505402.24443369
noncash_SBC_addback_m: 3533.2393515
sustainable_operating_equity_cash_before_option_proceeds_m: 420916.43116845
cash_available_to_common_after_subscription_m: 421033.47829772
old_cohort_common_cash_distributed_m: 312904.87177957
old_cohort_discounted_cash_m: 2.1823034059
employee_option_cash_discounted_m: 0.0008163259

128

内容を開く

valuation_year: 2164
terminal_year_index: 128
annual_award_shares_forgone_subscription: 7895498.9055
annual_paid_Sharesave_new_shares: 702354.4523
annual_paid_Sharesave_estimated_strike_GBP: 171.6866439
employee_paid_cash_received_by_company_m: 120.584878756
beginning_economic_live_shares: 2441429007.3282
ending_economic_live_shares: 2450026860.686
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.740574833341
relative_new_issue_dilution_rate: 0.003521647909
ordinary_profit_after_IFRS_SBC_m: 519553.50727784
noncash_SBC_addback_m: 3632.17005334
sustainable_operating_equity_cash_before_option_proceeds_m: 432702.09124116
cash_available_to_common_after_subscription_m: 432822.67611992
old_cohort_common_cash_distributed_m: 320537.58123381
old_cohort_discounted_cash_m: 2.036007722
employee_option_cash_discounted_m: 0.0007659375

129

内容を開く

valuation_year: 2165
terminal_year_index: 129
annual_award_shares_forgone_subscription: 7974453.8945
annual_paid_Sharesave_new_shares: 712889.7691
annual_paid_Sharesave_estimated_strike_GBP: 174.2619436
employee_paid_cash_received_by_company_m: 124.229556716
beginning_economic_live_shares: 2450026860.686
ending_economic_live_shares: 2458714204.3497
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.737958169691
relative_new_issue_dilution_rate: 0.003545815682
ordinary_profit_after_IFRS_SBC_m: 534101.00548162
noncash_SBC_addback_m: 3733.87081483
sustainable_operating_equity_cash_before_option_proceeds_m: 444817.74979591
cash_available_to_common_after_subscription_m: 444941.97935263
old_cohort_common_cash_distributed_m: 328348.56870156
old_cohort_discounted_cash_m: 1.8994735603
employee_option_cash_discounted_m: 0.0007186593

130

内容を開く

valuation_year: 2166
terminal_year_index: 130
annual_award_shares_forgone_subscription: 8054198.4335
annual_paid_Sharesave_new_shares: 723583.1157
annual_paid_Sharesave_estimated_strike_GBP: 176.8758727
employee_paid_cash_received_by_company_m: 127.984395068
beginning_economic_live_shares: 2458714204.3497
ending_economic_live_shares: 2467491985.8988
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.735332979561
relative_new_issue_dilution_rate: 0.00357006989
ordinary_profit_after_IFRS_SBC_m: 549055.8336351
noncash_SBC_addback_m: 3838.41919765
sustainable_operating_equity_cash_before_option_proceeds_m: 457272.6467902
cash_available_to_common_after_subscription_m: 457400.63118527
old_cohort_common_cash_distributed_m: 336341.76898258
old_cohort_discounted_cash_m: 1.7720525194
employee_option_cash_discounted_m: 0.0006742994

131

内容を開く

valuation_year: 2167
terminal_year_index: 131
annual_award_shares_forgone_subscription: 8134740.4178
annual_paid_Sharesave_new_shares: 734436.8624
annual_paid_Sharesave_estimated_strike_GBP: 179.5290108
employee_paid_cash_received_by_company_m: 131.852723409
beginning_economic_live_shares: 2467491985.8988
ending_economic_live_shares: 2476361163.179
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.732699357837
relative_new_issue_dilution_rate: 0.003594409761
ordinary_profit_after_IFRS_SBC_m: 564429.39697688
noncash_SBC_addback_m: 3945.89493518
sustainable_operating_equity_cash_before_option_proceeds_m: 470076.28090033
cash_available_to_common_after_subscription_m: 470208.13362374
old_cohort_common_cash_distributed_m: 344521.1975559
old_cohort_discounted_cash_m: 1.653139082
employee_option_cash_discounted_m: 0.0006326777

132

内容を開く

valuation_year: 2168
terminal_year_index: 132
annual_award_shares_forgone_subscription: 8216087.822
annual_paid_Sharesave_new_shares: 745453.4153
annual_paid_Sharesave_estimated_strike_GBP: 182.221946
employee_paid_cash_received_by_company_m: 135.837971974
beginning_economic_live_shares: 2476361163.179
ending_economic_live_shares: 2485322704.4164
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.73005740092
relative_new_issue_dilution_rate: 0.00361883451
ordinary_profit_after_IFRS_SBC_m: 580233.42009224
noncash_SBC_addback_m: 4056.37999337
sustainable_operating_equity_cash_before_option_proceeds_m: 483238.41676554
cash_available_to_common_after_subscription_m: 483374.25473751
old_cohort_common_cash_distributed_m: 352890.95208539
old_cohort_discounted_cash_m: 1.5421677909
employee_option_cash_discounted_m: 0.0005936252

133

内容を開く

valuation_year: 2169
terminal_year_index: 133
annual_award_shares_forgone_subscription: 8298248.7002
annual_paid_Sharesave_new_shares: 756635.2166
annual_paid_Sharesave_estimated_strike_GBP: 184.9552752
employee_paid_cash_received_by_company_m: 139.943674677
beginning_economic_live_shares: 2485322704.4164
ending_economic_live_shares: 2494377588.3331
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.72740720672
relative_new_issue_dilution_rate: 0.003643343338
ordinary_profit_after_IFRS_SBC_m: 596479.95585482
noncash_SBC_addback_m: 4169.95863318
sustainable_operating_equity_cash_before_option_proceeds_m: 496769.09243497
cash_available_to_common_after_subscription_m: 496909.03610965
old_cohort_common_cash_distributed_m: 361455.21395039
old_cohort_discounted_cash_m: 1.4386106088
employee_option_cash_discounted_m: 0.0005569831

134

内容を開く

valuation_year: 2170
terminal_year_index: 134
annual_award_shares_forgone_subscription: 8381231.1872
annual_paid_Sharesave_new_shares: 767984.7448
annual_paid_Sharesave_estimated_strike_GBP: 187.7296043
employee_paid_cash_received_by_company_m: 144.173472244
beginning_economic_live_shares: 2494377588.3331
ending_economic_live_shares: 2503526804.2651
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.724748874645
relative_new_issue_dilution_rate: 0.00366793543
ordinary_profit_after_IFRS_SBC_m: 613181.39461875
noncash_SBC_addback_m: 4286.71747491
sustainable_operating_equity_cash_before_option_proceeds_m: 510678.62702315
cash_available_to_common_after_subscription_m: 510822.80049539
old_cohort_common_cash_distributed_m: 370218.2498019
old_cohort_discounted_cash_m: 1.3419744523
employee_option_cash_discounted_m: 0.0005226029

135

内容を開く

valuation_year: 2171
terminal_year_index: 135
annual_award_shares_forgone_subscription: 8465043.4991
annual_paid_Sharesave_new_shares: 779504.516
annual_paid_Sharesave_estimated_strike_GBP: 190.5455484
employee_paid_cash_received_by_company_m: 148.531115443
beginning_economic_live_shares: 2503526804.2651
ending_economic_live_shares: 2512771352.2802
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.722082505592
relative_new_issue_dilution_rate: 0.003692609961
ordinary_profit_after_IFRS_SBC_m: 630350.47366808
noncash_SBC_addback_m: 4406.74556421
sustainable_operating_equity_cash_before_option_proceeds_m: 524977.6285798
cash_available_to_common_after_subscription_m: 525126.15969524
old_cohort_common_cash_distributed_m: 379184.4131446
old_cohort_discounted_cash_m: 1.251798888
employee_option_cash_discounted_m: 0.0004903447

136

内容を開く

valuation_year: 2172
terminal_year_index: 136
annual_award_shares_forgone_subscription: 8549693.9341
annual_paid_Sharesave_new_shares: 791197.0837
annual_paid_Sharesave_estimated_strike_GBP: 193.4037316
employee_paid_cash_received_by_company_m: 153.020468407
beginning_economic_live_shares: 2512771352.2802
ending_economic_live_shares: 2522112243.298
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.719408201937
relative_new_issue_dilution_rate: 0.00371736609
ordinary_profit_after_IFRS_SBC_m: 648000.28693079
noncash_SBC_addback_m: 4530.13444001
sustainable_operating_equity_cash_before_option_proceeds_m: 539677.00218003
cash_available_to_common_after_subscription_m: 539830.02264844
old_cohort_common_cash_distributed_m: 388358.14594507
old_cohort_discounted_cash_m: 1.1676539789
employee_option_cash_discounted_m: 0.0004600778

137

内容を開く

valuation_year: 2173
terminal_year_index: 137
annual_award_shares_forgone_subscription: 8635190.8734
annual_paid_Sharesave_new_shares: 803065.04
annual_paid_Sharesave_estimated_strike_GBP: 196.3047876
employee_paid_cash_received_by_company_m: 157.645512064
beginning_economic_live_shares: 2522112243.298
ending_economic_live_shares: 2531550499.2114
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.716726067522
relative_new_issue_dilution_rate: 0.003742202964
ordinary_profit_after_IFRS_SBC_m: 666144.29496485
noncash_SBC_addback_m: 4656.97820433
sustainable_operating_equity_cash_before_option_proceeds_m: 554787.95824107
cash_available_to_common_after_subscription_m: 554945.60375314
old_cohort_common_cash_distributed_m: 397743.98026681
old_cohort_discounted_cash_m: 1.0891382733
employee_option_cash_discounted_m: 0.0004316791

138

内容を開く

valuation_year: 2174
terminal_year_index: 138
annual_award_shares_forgone_subscription: 8721542.7821
annual_paid_Sharesave_new_shares: 815111.0156
annual_paid_Sharesave_estimated_strike_GBP: 199.2493594
employee_paid_cash_received_by_company_m: 162.410347667
beginning_economic_live_shares: 2531550499.2114
ending_economic_live_shares: 2541087153.0091
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.714036207647
relative_new_issue_dilution_rate: 0.003767119716
ordinary_profit_after_IFRS_SBC_m: 684796.33522386
noncash_SBC_addback_m: 4787.37359405
sustainable_operating_equity_cash_before_option_proceeds_m: 570322.02107182
cash_available_to_common_after_subscription_m: 570484.43141949
old_cohort_common_cash_distributed_m: 407346.53993219
old_cohort_discounted_cash_m: 1.0158769256
employee_option_cash_discounted_m: 0.0004050333

139

内容を開く

valuation_year: 2175
terminal_year_index: 139
annual_award_shares_forgone_subscription: 8808758.21
annual_paid_Sharesave_new_shares: 827337.6808
annual_paid_Sharesave_estimated_strike_GBP: 202.2380998
employee_paid_cash_received_by_company_m: 167.319200425
beginning_economic_live_shares: 2541087153.0091
ending_economic_live_shares: 2550723248.8999
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.711338729051
relative_new_issue_dilution_rate: 0.003792115465
ordinary_profit_after_IFRS_SBC_m: 703970.63261013
noncash_SBC_addback_m: 4921.42005468
sustainable_operating_equity_cash_before_option_proceeds_m: 586291.03766183
cash_available_to_common_after_subscription_m: 586458.35686226
old_cohort_common_cash_distributed_m: 417170.54221192
old_cohort_discounted_cash_m: 0.9475199396
employee_option_cash_discounted_m: 0.0003800323

140

内容を開く

valuation_year: 2176
terminal_year_index: 140
annual_award_shares_forgone_subscription: 8896845.7921
annual_paid_Sharesave_new_shares: 839747.746
annual_paid_Sharesave_estimated_strike_GBP: 205.2716713
employee_paid_cash_received_by_company_m: 172.376423258
beginning_economic_live_shares: 2550723248.8999
ending_economic_live_shares: 2560459842.438
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.708633739909
relative_new_issue_dilution_rate: 0.003817189318
ordinary_profit_after_IFRS_SBC_m: 723681.81032322
noncash_SBC_addback_m: 5059.21981621
sustainable_operating_equity_cash_before_option_proceeds_m: 602707.18671637
cash_available_to_common_after_subscription_m: 602879.56313962
old_cohort_common_cash_distributed_m: 427220.79954244
old_cohort_discounted_cash_m: 0.8837405289
employee_option_cash_discounted_m: 0.0003565745

141

内容を開く

valuation_year: 2177
terminal_year_index: 141
annual_award_shares_forgone_subscription: 8985814.25
annual_paid_Sharesave_new_shares: 852343.9622
annual_paid_Sharesave_estimated_strike_GBP: 208.3507463
employee_paid_cash_received_by_company_m: 177.586500651
beginning_economic_live_shares: 2560459842.438
ending_economic_live_shares: 2570298000.6502
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.70592134981
relative_new_issue_dilution_rate: 0.003842340368
ordinary_profit_after_IFRS_SBC_m: 743944.90101227
noncash_SBC_addback_m: 5200.87797106
sustainable_operating_equity_cash_before_option_proceeds_m: 619582.98794442
cash_available_to_common_after_subscription_m: 619760.57444507
old_cohort_common_cash_distributed_m: 437502.22127157
old_cohort_discounted_cash_m: 0.8242335841
employee_option_cash_discounted_m: 0.0003345646

142

内容を開く

valuation_year: 2178
terminal_year_index: 142
annual_award_shares_forgone_subscription: 9075672.3925
annual_paid_Sharesave_new_shares: 865129.1217
annual_paid_Sharesave_estimated_strike_GBP: 211.4760075
employee_paid_cash_received_by_company_m: 182.954052633
beginning_economic_live_shares: 2570298000.6502
ending_economic_live_shares: 2580238802.1643
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.703201669749
relative_new_issue_dilution_rate: 0.003867567695
ordinary_profit_after_IFRS_SBC_m: 764775.35824061
noncash_SBC_addback_m: 5346.50255425
sustainable_operating_equity_cash_before_option_proceeds_m: 636931.31160687
cash_available_to_common_after_subscription_m: 637114.2656595
old_cohort_common_cash_distributed_m: 448019.81543291
old_cohort_discounted_cash_m: 0.7687142407
employee_option_cash_discounted_m: 0.0003139133

143

内容を開く

valuation_year: 2179
terminal_year_index: 143
annual_award_shares_forgone_subscription: 9166429.1164
annual_paid_Sharesave_new_shares: 878106.0585
annual_paid_Sharesave_estimated_strike_GBP: 214.6481476
employee_paid_cash_received_by_company_m: 188.483838874
beginning_economic_live_shares: 2580238802.1643
ending_economic_live_shares: 2590283337.3392
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.70047481211
relative_new_issue_dilution_rate: 0.003892870368
ordinary_profit_after_IFRS_SBC_m: 786189.06827135
noncash_SBC_addback_m: 5496.20462577
sustainable_operating_equity_cash_before_option_proceeds_m: 654765.38833186
cash_available_to_common_after_subscription_m: 654953.87217073
old_cohort_common_cash_distributed_m: 458778.69054944
old_cohort_discounted_cash_m: 0.7169165418
employee_option_cash_discounted_m: 0.0002945367

144

内容を開く

valuation_year: 2180
terminal_year_index: 144
annual_award_shares_forgone_subscription: 9258093.4076
annual_paid_Sharesave_new_shares: 891277.6494
annual_paid_Sharesave_estimated_strike_GBP: 217.8678698
employee_paid_cash_received_by_company_m: 194.180762904
beginning_economic_live_shares: 2590283337.3392
ending_economic_live_shares: 2600432708.3961
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.697740890651
relative_new_issue_dilution_rate: 0.003918247441
ordinary_profit_after_IFRS_SBC_m: 808202.36218294
noncash_SBC_addback_m: 5650.0983553
sustainable_operating_equity_cash_before_option_proceeds_m: 673098.81920515
cash_available_to_common_after_subscription_m: 673292.99996806
old_cohort_common_cash_distributed_m: 469784.05746673
old_cohort_discounted_cash_m: 0.6685921883
employee_option_cash_discounted_m: 0.0002763562

145

内容を開く

valuation_year: 2181
terminal_year_index: 145
annual_award_shares_forgone_subscription: 9350674.3416
annual_paid_Sharesave_new_shares: 904646.8141
annual_paid_Sharesave_estimated_strike_GBP: 221.1358879
employee_paid_cash_received_by_company_m: 200.049876462
beginning_economic_live_shares: 2600432708.3961
ending_economic_live_shares: 2610688029.5519
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.695000020491
relative_new_issue_dilution_rate: 0.003943697956
ordinary_profit_after_IFRS_SBC_m: 830832.02832407
noncash_SBC_addback_m: 5808.30110924
sustainable_operating_equity_cash_before_option_proceeds_m: 691945.5861429
cash_available_to_common_after_subscription_m: 692145.63601936
old_cohort_common_cash_distributed_m: 481041.23121619
old_cohort_discounted_cash_m: 0.6235093721
employee_option_cash_discounted_m: 0.0002592979

146

内容を開く

valuation_year: 2182
terminal_year_index: 146
annual_award_shares_forgone_subscription: 9444181.0851
annual_paid_Sharesave_new_shares: 918216.5163
annual_paid_Sharesave_estimated_strike_GBP: 224.4529262
employee_paid_cash_received_by_company_m: 206.096383978
beginning_economic_live_shares: 2610688029.5519
ending_economic_live_shares: 2621050427.1532
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.692252318092
relative_new_issue_dilution_rate: 0.003969220943
ordinary_profit_after_IFRS_SBC_m: 854095.32511714
noncash_SBC_addback_m: 5970.9335403
sustainable_operating_equity_cash_before_option_proceeds_m: 711320.0625549
cash_available_to_common_after_subscription_m: 711526.15893888
old_cohort_common_cash_distributed_m: 492555.63290886
old_cohort_discounted_cash_m: 0.581451685
employee_option_cash_discounted_m: 0.0002432925

147

内容を開く

valuation_year: 2183
terminal_year_index: 147
annual_award_shares_forgone_subscription: 9538622.8959
annual_paid_Sharesave_new_shares: 931989.7641
annual_paid_Sharesave_estimated_strike_GBP: 227.8197201
employee_paid_cash_received_by_company_m: 212.325647184
beginning_economic_live_shares: 2621050427.1532
ending_economic_live_shares: 2631521039.8132
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.689497901245
relative_new_issue_dilution_rate: 0.003994815419
ordinary_profit_after_IFRS_SBC_m: 878009.99422042
noncash_SBC_addback_m: 6138.11967943
sustainable_operating_equity_cash_before_option_proceeds_m: 731237.02430643
cash_available_to_common_after_subscription_m: 731449.34995362
old_cohort_common_cash_distributed_m: 504332.79166026
old_cohort_discounted_cash_m: 0.5422171003
employee_option_cash_discounted_m: 0.0002282751

148

内容を開く

valuation_year: 2184
terminal_year_index: 148
annual_award_shares_forgone_subscription: 9634009.1249
annual_paid_Sharesave_new_shares: 945969.6105
annual_paid_Sharesave_estimated_strike_GBP: 231.2370159
employee_paid_cash_received_by_company_m: 218.74318987
beginning_economic_live_shares: 2631521039.8132
ending_economic_live_shares: 2642101018.5486
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.68673688905
relative_new_issue_dilution_rate: 0.00402048039
ordinary_profit_after_IFRS_SBC_m: 902594.27405859
noncash_SBC_addback_m: 6309.98703046
sustainable_operating_equity_cash_before_option_proceeds_m: 751711.66098701
cash_available_to_common_after_subscription_m: 751930.40417688
old_cohort_common_cash_distributed_m: 516378.34654659
old_cohort_discounted_cash_m: 0.5056170212
employee_option_cash_discounted_m: 0.0002141846

149

内容を開く

valuation_year: 2185
terminal_year_index: 149
annual_award_shares_forgone_subscription: 9730349.2161
annual_paid_Sharesave_new_shares: 960159.1547
annual_paid_Sharesave_estimated_strike_GBP: 234.7055711
employee_paid_cash_received_by_company_m: 225.354702784
beginning_economic_live_shares: 2642101018.5486
ending_economic_live_shares: 2652791526.9194
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.683969401901
relative_new_issue_dilution_rate: 0.004046214848
ordinary_profit_after_IFRS_SBC_m: 927866.91373223
noncash_SBC_addback_m: 6486.66666731
sustainable_operating_equity_cash_before_option_proceeds_m: 772759.58749465
cash_available_to_common_after_subscription_m: 772984.94219743
old_cohort_common_cash_distributed_m: 528698.04859296
old_cohort_discounted_cash_m: 0.4714753922
employee_option_cash_discounted_m: 0.0002009639

150

内容を開く

valuation_year: 2186
terminal_year_index: 150
annual_award_shares_forgone_subscription: 9827652.7083
annual_paid_Sharesave_new_shares: 974561.542
annual_paid_Sharesave_estimated_strike_GBP: 238.2261547
employee_paid_cash_received_by_company_m: 232.166048676
beginning_economic_live_shares: 2652791526.9194
ending_economic_live_shares: 2663593741.1697
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.681195561466
relative_new_issue_dilution_rate: 0.004072017775
ordinary_profit_after_IFRS_SBC_m: 953847.18731673
noncash_SBC_addback_m: 6668.29333399
sustainable_operating_equity_cash_before_option_proceeds_m: 794396.8559445
cash_available_to_common_after_subscription_m: 794629.02199318
old_cohort_common_cash_distributed_m: 541297.76279403
old_cohort_discounted_cash_m: 0.4396278685
employee_option_cash_discounted_m: 0.0001885592

151

内容を開く

valuation_year: 2187
terminal_year_index: 151
annual_award_shares_forgone_subscription: 9925929.2354
annual_paid_Sharesave_new_shares: 989179.9651
annual_paid_Sharesave_estimated_strike_GBP: 241.799547
employee_paid_cash_received_by_company_m: 239.183267497
beginning_economic_live_shares: 2663593741.1697
ending_economic_live_shares: 2674508850.3701
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.678415490673
relative_new_issue_dilution_rate: 0.00409788814
ordinary_profit_after_IFRS_SBC_m: 980554.9085616
noncash_SBC_addback_m: 6855.00554734
sustainable_operating_equity_cash_before_option_proceeds_m: 816639.96791095
cash_available_to_common_after_subscription_m: 816879.15117844
old_cohort_common_cash_distributed_m: 554183.47016755
old_cohort_discounted_cash_m: 0.4099210406
employee_option_cash_discounted_m: 0.0001769202

152

内容を開く

valuation_year: 2188
terminal_year_index: 152
annual_award_shares_forgone_subscription: 10025188.5277
annual_paid_Sharesave_new_shares: 1004017.6646
annual_paid_Sharesave_estimated_strike_GBP: 245.4265402
employee_paid_cash_received_by_company_m: 246.412581757
beginning_economic_live_shares: 2674508850.3701
ending_economic_live_shares: 2685538056.5625
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.675629313686
relative_new_issue_dilution_rate: 0.0041238249
ordinary_profit_after_IFRS_SBC_m: 1008010.4460013
noncash_SBC_addback_m: 7046.94570267
sustainable_operating_equity_cash_before_option_proceeds_m: 839505.88701245
cash_available_to_common_after_subscription_m: 839752.29959421
old_cohort_common_cash_distributed_m: 567361.26984144
old_cohort_discounted_cash_m: 0.38221171
employee_option_cash_discounted_m: 0.0001659997

153

内容を開く

valuation_year: 2189
terminal_year_index: 153
annual_award_shares_forgone_subscription: 10125440.413
annual_paid_Sharesave_new_shares: 1019077.9296
annual_paid_Sharesave_estimated_strike_GBP: 249.1079383
employee_paid_cash_received_by_company_m: 253.860402041
beginning_economic_live_shares: 2685538056.5625
ending_economic_live_shares: 2696682574.905
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.672837155889
relative_new_issue_dilution_rate: 0.004149827002
ordinary_profit_after_IFRS_SBC_m: 1036234.7384894
noncash_SBC_addback_m: 7244.26018234
sustainable_operating_equity_cash_before_option_proceeds_m: 863012.0518488
cash_available_to_common_after_subscription_m: 863265.91225084
old_cohort_common_cash_distributed_m: 580837.38117464
old_cohort_discounted_cash_m: 0.3563662124
employee_option_cash_discounted_m: 0.0001557532

154

内容を開く

valuation_year: 2190
terminal_year_index: 154
annual_award_shares_forgone_subscription: 10226694.8171
annual_paid_Sharesave_new_shares: 1034364.0985
annual_paid_Sharesave_estimated_strike_GBP: 252.8445574
employee_paid_cash_received_by_company_m: 261.533332692
beginning_economic_live_shares: 2696682574.905
ending_economic_live_shares: 2707943633.8206
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.670039143863
relative_new_issue_dilution_rate: 0.004175893381
ordinary_profit_after_IFRS_SBC_m: 1065249.3111671
noncash_SBC_addback_m: 7447.09946745
sustainable_operating_equity_cash_before_option_proceeds_m: 887176.38930057
cash_available_to_common_after_subscription_m: 887437.92263326
old_cohort_common_cash_distributed_m: 594618.14591263
old_cohort_discounted_cash_m: 0.3322597859
employee_option_cash_discounted_m: 0.0001461392

155

内容を開く

valuation_year: 2191
terminal_year_index: 155
annual_award_shares_forgone_subscription: 10328961.7653
annual_paid_Sharesave_new_shares: 1049879.56
annual_paid_Sharesave_estimated_strike_GBP: 256.6372258
employee_paid_cash_received_by_company_m: 269.438177673
beginning_economic_live_shares: 2707943633.8206
ending_economic_live_shares: 2719322475.1459
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.667235405369
relative_new_issue_dilution_rate: 0.004202022961
ordinary_profit_after_IFRS_SBC_m: 1095076.2918798
noncash_SBC_addback_m: 7655.61825254
sustainable_operating_equity_cash_before_option_proceeds_m: 912017.32820098
cash_available_to_common_after_subscription_m: 912286.76637866
old_cohort_common_cash_distributed_m: 608710.03037779
old_cohort_discounted_cash_m: 0.3097759806
employee_option_cash_discounted_m: 0.0001371186

156

内容を開く

valuation_year: 2192
terminal_year_index: 156
annual_award_shares_forgone_subscription: 10432251.3829
annual_paid_Sharesave_new_shares: 1065627.7534
annual_paid_Sharesave_estimated_strike_GBP: 260.4867842
employee_paid_cash_received_by_company_m: 277.581946593
beginning_economic_live_shares: 2719322475.1459
ending_economic_live_shares: 2730820354.2823
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.664426069327
relative_new_issue_dilution_rate: 0.004228214653
ordinary_profit_after_IFRS_SBC_m: 1125738.4280524
noncash_SBC_addback_m: 7869.97556361
sustainable_operating_equity_cash_before_option_proceeds_m: 937553.81339061
cash_available_to_common_after_subscription_m: 937831.39533721
old_cohort_common_cash_distributed_m: 623119.6276954
old_cohort_discounted_cash_m: 0.2888061077
employee_option_cash_discounted_m: 0.0001286548

157

内容を開く

valuation_year: 2193
terminal_year_index: 157
annual_award_shares_forgone_subscription: 10536573.8968
annual_paid_Sharesave_new_shares: 1081612.1697
annual_paid_Sharesave_estimated_strike_GBP: 264.3940859
employee_paid_cash_received_by_company_m: 285.971860929
beginning_economic_live_shares: 2730820354.2823
ending_economic_live_shares: 2742438540.3487
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.661611265791
relative_new_issue_dilution_rate: 0.004254467361
ordinary_profit_after_IFRS_SBC_m: 1157259.1040378
noncash_SBC_addback_m: 8090.33487939
sustainable_operating_equity_cash_before_option_proceeds_m: 963805.32016555
cash_available_to_common_after_subscription_m: 964091.29202648
old_cohort_common_cash_distributed_m: 637853.66005569
old_cohort_discounted_cash_m: 0.2692487241
employee_option_cash_discounted_m: 0.0001207135

158

内容を開く

valuation_year: 2194
terminal_year_index: 158
annual_award_shares_forgone_subscription: 10641939.6357
annual_paid_Sharesave_new_shares: 1097836.3522
annual_paid_Sharesave_estimated_strike_GBP: 268.3599972
employee_paid_cash_received_by_company_m: 294.615360426
beginning_economic_live_shares: 2742438540.3487
ending_economic_live_shares: 2754178316.3367
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.658791125931
relative_new_issue_dilution_rate: 0.004280779976
ordinary_profit_after_IFRS_SBC_m: 1189662.3589509
noncash_SBC_addback_m: 8316.86425601
sustainable_operating_equity_cash_before_option_proceeds_m: 990791.86913019
cash_available_to_common_after_subscription_m: 991086.48449061
old_cohort_common_cash_distributed_m: 652918.98101252
old_cohort_discounted_cash_m: 0.2510091518
employee_option_cash_discounted_m: 0.0001132624

159

内容を開く

valuation_year: 2195
terminal_year_index: 159
annual_award_shares_forgone_subscription: 10748359.0321
annual_paid_Sharesave_new_shares: 1114303.8975
annual_paid_Sharesave_estimated_strike_GBP: 272.3853972
employee_paid_cash_received_by_company_m: 303.520109694
beginning_economic_live_shares: 2754178316.3367
ending_economic_live_shares: 2766040979.2663
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.655965782009
relative_new_issue_dilution_rate: 0.004307151378
ordinary_profit_after_IFRS_SBC_m: 1222972.9050015
noncash_SBC_addback_m: 8549.73645518
sustainable_operating_equity_cash_before_option_proceeds_m: 1018534.0414658
cash_available_to_common_after_subscription_m: 1018837.5615755
old_cohort_common_cash_distributed_m: 668322.57781929
old_cohort_discounted_cash_m: 0.2339990288
employee_option_cash_discounted_m: 0.0001062712

160

内容を開く

valuation_year: 2196
terminal_year_index: 160
annual_award_shares_forgone_subscription: 10855842.6224
annual_paid_Sharesave_new_shares: 1131018.456
annual_paid_Sharesave_estimated_strike_GBP: 276.4711781
employee_paid_cash_received_by_company_m: 312.69400501
beginning_economic_live_shares: 2766040979.2663
ending_economic_live_shares: 2778027840.3447
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.653135367358
relative_new_issue_dilution_rate: 0.004333580438
ordinary_profit_after_IFRS_SBC_m: 1257216.1463416
noncash_SBC_addback_m: 8789.12907593
sustainable_operating_equity_cash_before_option_proceeds_m: 1047052.9946269
cash_available_to_common_after_subscription_m: 1047365.6886319
old_cohort_common_cash_distributed_m: 684071.57380266
old_cohort_discounted_cash_m: 0.2181358898
employee_option_cash_discounted_m: 9.97115E-5

161

内容を開く

valuation_year: 2197
terminal_year_index: 161
annual_award_shares_forgone_subscription: 10964401.0486
annual_paid_Sharesave_new_shares: 1147983.7328
annual_paid_Sharesave_estimated_strike_GBP: 280.6182458
employee_paid_cash_received_by_company_m: 322.145181311
beginning_economic_live_shares: 2778027840.3447
ending_economic_live_shares: 2790140225.1262
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.650300016356
relative_new_issue_dilution_rate: 0.004360066017
ordinary_profit_after_IFRS_SBC_m: 1292418.1984391
noncash_SBC_addback_m: 9035.22469005
sustainable_operating_equity_cash_before_option_proceeds_m: 1076370.4784764
cash_available_to_common_after_subscription_m: 1076692.6236577
old_cohort_common_cash_distributed_m: 700173.23077461
old_cohort_discounted_cash_m: 0.2033427742
employee_option_cash_discounted_m: 9.35567E-5

162

内容を開く

valuation_year: 2198
terminal_year_index: 162
annual_award_shares_forgone_subscription: 11074045.0591
annual_paid_Sharesave_new_shares: 1165203.4888
annual_paid_Sharesave_estimated_strike_GBP: 284.8275195
employee_paid_cash_received_by_company_m: 331.882019416
beginning_economic_live_shares: 2790140225.1262
ending_economic_live_shares: 2802379473.6742
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.647459864404
relative_new_issue_dilution_rate: 0.004386606966
ordinary_profit_after_IFRS_SBC_m: 1328605.9079954
noncash_SBC_addback_m: 9288.21098138
sustainable_operating_equity_cash_before_option_proceeds_m: 1106508.8518738
cash_available_to_common_after_subscription_m: 1106840.7338932
old_cohort_common_cash_distributed_m: 716634.95148348
old_cohort_discounted_cash_m: 0.1895478607
employee_option_cash_discounted_m: 8.77818E-5

163

内容を開く

valuation_year: 2199
terminal_year_index: 163
annual_award_shares_forgone_subscription: 11184785.5097
annual_paid_Sharesave_new_shares: 1182681.5411
annual_paid_Sharesave_estimated_strike_GBP: 289.0999323
employee_paid_cash_received_by_company_m: 341.913153453
beginning_economic_live_shares: 2802379473.6742
ending_economic_live_shares: 2814746940.725
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.644615047904
relative_new_issue_dilution_rate: 0.004413202126
ordinary_profit_after_IFRS_SBC_m: 1365806.8734193
noncash_SBC_addback_m: 9548.28088885
sustainable_operating_equity_cash_before_option_proceeds_m: 1137491.0997262
cash_available_to_common_after_subscription_m: 1137833.0128797
old_cohort_common_cash_distributed_m: 733464.28210458
old_cohort_discounted_cash_m: 0.1766841254
employee_option_cash_discounted_m: 8.23634E-5

164

内容を開く

valuation_year: 2200
terminal_year_index: 164
annual_award_shares_forgone_subscription: 11296633.3648
annual_paid_Sharesave_new_shares: 1200421.7643
annual_paid_Sharesave_estimated_strike_GBP: 293.4364313
employee_paid_cash_received_by_company_m: 352.247478516
beginning_economic_live_shares: 2814746940.725
ending_economic_live_shares: 2827243995.8541
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.641765704232
relative_new_issue_dilution_rate: 0.004439850328
ordinary_profit_after_IFRS_SBC_m: 1404049.4658751
noncash_SBC_addback_m: 9815.63275374
sustainable_operating_equity_cash_before_option_proceeds_m: 1169340.8505186
cash_available_to_common_after_subscription_m: 1169693.0979971
old_cohort_common_cash_distributed_m: 750668.91477102
old_cohort_discounted_cash_m: 0.1646890231
employee_option_cash_discounted_m: 7.72795E-5

165

内容を開く

valuation_year: 2201
terminal_year_index: 165
annual_award_shares_forgone_subscription: 11409599.6985
annual_paid_Sharesave_new_shares: 1218428.0907
annual_paid_Sharesave_estimated_strike_GBP: 297.8379777
employee_paid_cash_received_by_company_m: 362.894158555
beginning_economic_live_shares: 2827243995.8541
ending_economic_live_shares: 2839872023.6433
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.638911971711
relative_new_issue_dilution_rate: 0.004466550396
ordinary_profit_after_IFRS_SBC_m: 1443362.8509196
noncash_SBC_addback_m: 10090.47047085
sustainable_operating_equity_cash_before_option_proceeds_m: 1202082.3943331
cash_available_to_common_after_subscription_m: 1202445.2884916
old_cohort_common_cash_distributed_m: 768256.69014531
old_cohort_discounted_cash_m: 0.1535041892
employee_option_cash_discounted_m: 7.25093E-5

166

内容を開く

valuation_year: 2202
terminal_year_index: 166
annual_award_shares_forgone_subscription: 11523695.6955
annual_paid_Sharesave_new_shares: 1236704.5121
annual_paid_Sharesave_estimated_strike_GBP: 302.3055474
employee_paid_cash_received_by_company_m: 373.862634497
beginning_economic_live_shares: 2839872023.6433
ending_economic_live_shares: 2852632423.8509
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.636053989593
relative_new_issue_dilution_rate: 0.004493301142
ordinary_profit_after_IFRS_SBC_m: 1483777.0107453
noncash_SBC_addback_m: 10373.00364403
sustainable_operating_equity_cash_before_option_proceeds_m: 1235740.7013744
cash_available_to_common_after_subscription_m: 1236114.5640089
old_cohort_common_cash_distributed_m: 786235.60003248
old_cohort_discounted_cash_m: 0.1430751617
employee_option_cash_discounted_m: 6.80336E-5

167

内容を開く

valuation_year: 2203
terminal_year_index: 167
annual_award_shares_forgone_subscription: 11638932.6524
annual_paid_Sharesave_new_shares: 1255255.0798
annual_paid_Sharesave_estimated_strike_GBP: 306.8401306
employee_paid_cash_received_by_company_m: 385.162632625
beginning_economic_live_shares: 2852632423.8509
ending_economic_live_shares: 2865526611.583
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.633191898027
relative_new_issue_dilution_rate: 0.004520101372
ordinary_profit_after_IFRS_SBC_m: 1525322.7670462
noncash_SBC_addback_m: 10663.44774606
sustainable_operating_equity_cash_before_option_proceeds_m: 1270341.4410129
cash_available_to_common_after_subscription_m: 1270726.6036455
old_cohort_common_cash_distributed_m: 804613.79003524
old_cohort_discounted_cash_m: 0.1333511215
employee_option_cash_discounted_m: 6.38342E-5

168

内容を開く

valuation_year: 2204
terminal_year_index: 168
annual_award_shares_forgone_subscription: 11755321.9789
annual_paid_Sharesave_new_shares: 1274083.906
annual_paid_Sharesave_estimated_strike_GBP: 311.4427326
employee_paid_cash_received_by_company_m: 396.804173196
beginning_economic_live_shares: 2865526611.583
ending_economic_live_shares: 2878556017.4679
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.630325838033
relative_new_issue_dilution_rate: 0.004546949881
ordinary_profit_after_IFRS_SBC_m: 1568031.8045235
noncash_SBC_addback_m: 10962.02428295
sustainable_operating_equity_cash_before_option_proceeds_m: 1305911.0013613
cash_available_to_common_after_subscription_m: 1306307.8055345
old_cohort_common_cash_distributed_m: 823399.56225195
old_cohort_discounted_cash_m: 0.1242846497
employee_option_cash_discounted_m: 5.9894E-5

169

内容を開く

valuation_year: 2205
terminal_year_index: 169
annual_award_shares_forgone_subscription: 11872875.1987
annual_paid_Sharesave_new_shares: 1293195.1646
annual_paid_Sharesave_estimated_strike_GBP: 316.1143736
employee_paid_cash_received_by_company_m: 408.797579331
beginning_economic_live_shares: 2878556017.4679
ending_economic_live_shares: 2891722087.8312
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.627455951479
relative_new_issue_dilution_rate: 0.004573845457
ordinary_profit_after_IFRS_SBC_m: 1611936.6950501
noncash_SBC_addback_m: 11268.96096288
sustainable_operating_equity_cash_before_option_proceeds_m: 1342476.5093994
cash_available_to_common_after_subscription_m: 1342885.3069787
old_cohort_common_cash_distributed_m: 842601.378018
old_cohort_discounted_cash_m: 0.1158315014
employee_option_cash_discounted_m: 5.6197E-5

170

内容を開く

valuation_year: 2206
terminal_year_index: 170
annual_award_shares_forgone_subscription: 11991603.9507
annual_paid_Sharesave_new_shares: 1312593.092
annual_paid_Sharesave_estimated_strike_GBP: 320.8560892
employee_paid_cash_received_by_company_m: 421.153486166
beginning_economic_live_shares: 2891722087.8312
ending_economic_live_shares: 2905026284.874
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.624582381055
relative_new_issue_dilution_rate: 0.00460078688
ordinary_profit_after_IFRS_SBC_m: 1657070.9225115
noncash_SBC_addback_m: 11584.49186984
sustainable_operating_equity_cash_before_option_proceeds_m: 1380065.8516625
cash_available_to_common_after_subscription_m: 1380487.0051487
old_cohort_common_cash_distributed_m: 862227.86069134
old_cohort_discounted_cash_m: 0.1079503942
employee_option_cash_discounted_m: 5.27282E-5

171

内容を開く

valuation_year: 2207
terminal_year_index: 171
annual_award_shares_forgone_subscription: 12111519.9902
annual_paid_Sharesave_new_shares: 1332281.9884
annual_paid_Sharesave_estimated_strike_GBP: 325.6689305
employee_paid_cash_received_by_company_m: 433.882850285
beginning_economic_live_shares: 2905026284.874
ending_economic_live_shares: 2918470086.8526
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.62170527024
relative_new_issue_dilution_rate: 0.004627772922
ordinary_profit_after_IFRS_SBC_m: 1703468.9083418
noncash_SBC_addback_m: 11908.85764219
sustainable_operating_equity_cash_before_option_proceeds_m: 1418707.6955091
cash_available_to_common_after_subscription_m: 1419141.5783594
old_cohort_common_cash_distributed_m: 882287.79848276
old_cohort_discounted_cash_m: 0.1006028105
employee_option_cash_discounted_m: 4.94735E-5

172

内容を開く

valuation_year: 2208
terminal_year_index: 172
annual_award_shares_forgone_subscription: 12232635.1901
annual_paid_Sharesave_new_shares: 1352266.2182
annual_paid_Sharesave_estimated_strike_GBP: 330.5539645
employee_paid_cash_received_by_company_m: 446.996959435
beginning_economic_live_shares: 2918470086.8526
ending_economic_live_shares: 2932054988.2609
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.61882476328
relative_new_issue_dilution_rate: 0.004654802346
ordinary_profit_after_IFRS_SBC_m: 1751166.0377754
noncash_SBC_addback_m: 12242.30565617
sustainable_operating_equity_cash_before_option_proceeds_m: 1458431.5109834
cash_available_to_common_after_subscription_m: 1458878.5079428
old_cohort_common_cash_distributed_m: 902790.14733176
old_cohort_discounted_cash_m: 0.0937528138
employee_option_cash_discounted_m: 4.64197E-5

173

内容を開く

valuation_year: 2209
terminal_year_index: 173
annual_award_shares_forgone_subscription: 12354961.542
annual_paid_Sharesave_new_shares: 1372550.2115
annual_paid_Sharesave_estimated_strike_GBP: 335.5122739
employee_paid_cash_received_by_company_m: 460.507442534
beginning_economic_live_shares: 2932054988.2609
ending_economic_live_shares: 2945782500.0144
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.615941005157
relative_new_issue_dilution_rate: 0.00468187391
ordinary_profit_after_IFRS_SBC_m: 1800198.6868331
noncash_SBC_addback_m: 12585.09021455
sustainable_operating_equity_cash_before_option_proceeds_m: 1499267.5932909
cash_available_to_common_after_subscription_m: 1499728.1007334
old_cohort_common_cash_distributed_m: 923744.0338286
old_cohort_discounted_cash_m: 0.087366876
employee_option_cash_discounted_m: 4.35544E-5

174

内容を開く

valuation_year: 2210
terminal_year_index: 174
annual_award_shares_forgone_subscription: 12478511.1574
annual_paid_Sharesave_new_shares: 1393138.4647
annual_paid_Sharesave_estimated_strike_GBP: 340.544958
employee_paid_cash_received_by_company_m: 474.426279985
beginning_economic_live_shares: 2945782500.0144
ending_economic_live_shares: 2959654149.6366
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.613054141565
relative_new_issue_dilution_rate: 0.004708986363
ordinary_profit_after_IFRS_SBC_m: 1850604.2500645
noncash_SBC_addback_m: 12937.47274055
sustainable_operating_equity_cash_before_option_proceeds_m: 1541247.085903
cash_available_to_common_after_subscription_m: 1541721.512183
old_cohort_common_cash_distributed_m: 945158.75818331
old_cohort_discounted_cash_m: 0.081413717
employee_option_cash_discounted_m: 4.08659E-5

175

内容を開く

valuation_year: 2211
terminal_year_index: 175
annual_award_shares_forgone_subscription: 12603296.269
annual_paid_Sharesave_new_shares: 1414035.5416
annual_paid_Sharesave_estimated_strike_GBP: 345.6531324
employee_paid_cash_received_by_company_m: 488.765814297
beginning_economic_live_shares: 2959654149.6366
ending_economic_live_shares: 2973671481.4472
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.610164318875
relative_new_issue_dilution_rate: 0.004736138448
ordinary_profit_after_IFRS_SBC_m: 1902421.1690663
noncash_SBC_addback_m: 13299.72197729
sustainable_operating_equity_cash_before_option_proceeds_m: 1584402.0043083
cash_available_to_common_after_subscription_m: 1584890.7701226
old_cohort_common_cash_distributed_m: 967043.79724251
old_cohort_discounted_cash_m: 0.0758641548
employee_option_cash_discounted_m: 3.83435E-5

176

内容を開く

valuation_year: 2212
terminal_year_index: 176
annual_award_shares_forgone_subscription: 12729329.2317
annual_paid_Sharesave_new_shares: 1435246.0748
annual_paid_Sharesave_estimated_strike_GBP: 350.8379294
employee_paid_cash_received_by_company_m: 503.538761034
beginning_economic_live_shares: 2973671481.4472
ending_economic_live_shares: 2987836056.7537
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.607271684112
relative_new_issue_dilution_rate: 0.0047633289
ordinary_profit_after_IFRS_SBC_m: 1955688.9618001
noncash_SBC_addback_m: 13672.11419265
sustainable_operating_equity_cash_before_option_proceeds_m: 1628765.260429
cash_available_to_common_after_subscription_m: 1629268.79919
old_cohort_common_cash_distributed_m: 989408.80755453
old_cohort_discounted_cash_m: 0.0706909653
employee_option_cash_discounted_m: 3.59767E-5

177

内容を開く

valuation_year: 2213
terminal_year_index: 177
annual_award_shares_forgone_subscription: 12856622.524
annual_paid_Sharesave_new_shares: 1456774.7659
annual_paid_Sharesave_estimated_strike_GBP: 356.1004983
employee_paid_cash_received_by_company_m: 518.758220086
beginning_economic_live_shares: 2987836056.7537
ending_economic_live_shares: 3002149454.0436
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.604376384923
relative_new_issue_dilution_rate: 0.004790556449
ordinary_profit_after_IFRS_SBC_m: 2010448.2527305
noncash_SBC_addback_m: 14054.93339005
sustainable_operating_equity_cash_before_option_proceeds_m: 1674370.687721
cash_available_to_common_after_subscription_m: 1674889.4459411
old_cohort_common_cash_distributed_m: 1012263.6284839
old_cohort_discounted_cash_m: 0.0658687516
employee_option_cash_discounted_m: 3.3756E-5

178

内容を開く

valuation_year: 2214
terminal_year_index: 178
annual_award_shares_forgone_subscription: 12985188.7493
annual_paid_Sharesave_new_shares: 1478626.3874
annual_paid_Sharesave_estimated_strike_GBP: 361.4420058
employee_paid_cash_received_by_company_m: 534.437687289
beginning_economic_live_shares: 3002149454.0436
ending_economic_live_shares: 3016613269.1803
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.601478569551
relative_new_issue_dilution_rate: 0.004817819818
ordinary_profit_after_IFRS_SBC_m: 2066740.803807
noncash_SBC_addback_m: 14448.47152497
sustainable_operating_equity_cash_before_option_proceeds_m: 1721253.0669772
cash_available_to_common_after_subscription_m: 1721787.5046644
old_cohort_common_cash_distributed_m: 1035618.2853758
old_cohort_discounted_cash_m: 0.061373822
employee_option_cash_discounted_m: 3.16724E-5

179

内容を開く

valuation_year: 2215
terminal_year_index: 179
annual_award_shares_forgone_subscription: 13115040.6368
annual_paid_Sharesave_new_shares: 1500805.7832
annual_paid_Sharesave_estimated_strike_GBP: 366.8636359
employee_paid_cash_received_by_company_m: 550.591066387
beginning_economic_live_shares: 3016613269.1803
ending_economic_live_shares: 3031229115.6002
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.598578386799
relative_new_issue_dilution_rate: 0.004845117725
ordinary_profit_after_IFRS_SBC_m: 2124609.5463136
noncash_SBC_addback_m: 14853.02872767
sustainable_operating_equity_cash_before_option_proceeds_m: 1769448.1528525
cash_available_to_common_after_subscription_m: 1769998.7439189
old_cohort_common_cash_distributed_m: 1059482.9927712
old_cohort_discounted_cash_m: 0.0571840762
employee_option_cash_discounted_m: 2.97174E-5

180

内容を開く

valuation_year: 2216
terminal_year_index: 180
annual_award_shares_forgone_subscription: 13246191.0431
annual_paid_Sharesave_new_shares: 1523317.8699
annual_paid_Sharesave_estimated_strike_GBP: 372.3665904
employee_paid_cash_received_by_company_m: 567.232681368
beginning_economic_live_shares: 3031229115.6002
ending_economic_live_shares: 3045998624.5133
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.595675986007
relative_new_issue_dilution_rate: 0.004872448881
ordinary_profit_after_IFRS_SBC_m: 2184098.6136103
noncash_SBC_addback_m: 15268.91353204
sustainable_operating_equity_cash_before_option_proceeds_m: 1818992.7011324
cash_available_to_common_after_subscription_m: 1819559.9338138
old_cohort_common_cash_distributed_m: 1083868.157674
old_cohort_discounted_cash_m: 0.0532788984
employee_option_cash_discounted_m: 2.7883E-5

181

内容を開く

valuation_year: 2217
terminal_year_index: 181
annual_award_shares_forgone_subscription: 13378652.9536
annual_paid_Sharesave_new_shares: 1546167.638
annual_paid_Sharesave_estimated_strike_GBP: 377.9520893
employee_paid_cash_received_by_company_m: 584.377289163
beginning_economic_live_shares: 3045998624.5133
ending_economic_live_shares: 3060923445.1048
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.592771517019
relative_new_issue_dilution_rate: 0.004899811993
ordinary_profit_after_IFRS_SBC_m: 2245253.3747914
noncash_SBC_addback_m: 15696.44311094
sustainable_operating_equity_cash_before_option_proceeds_m: 1869924.4967641
cash_available_to_common_after_subscription_m: 1870508.8740533
old_cohort_common_cash_distributed_m: 1108784.3828702
old_cohort_discounted_cash_m: 0.049639059
employee_option_cash_discounted_m: 2.61619E-5

182

内容を開く

valuation_year: 2218
terminal_year_index: 182
annual_award_shares_forgone_subscription: 13512439.4831
annual_paid_Sharesave_new_shares: 1569360.1526
annual_paid_Sharesave_estimated_strike_GBP: 383.6213706
employee_paid_cash_received_by_company_m: 602.040092728
beginning_economic_live_shares: 3060923445.1048
ending_economic_live_shares: 3076005244.7405
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.589865130151
relative_new_issue_dilution_rate: 0.004927205762
ordinary_profit_after_IFRS_SBC_m: 2308120.4692856
noncash_SBC_addback_m: 16135.94351804
sustainable_operating_equity_cash_before_option_proceeds_m: 1922282.3826735
cash_available_to_common_after_subscription_m: 1922884.4227662
old_cohort_common_cash_distributed_m: 1134242.4703004
old_cohort_discounted_cash_m: 0.0462466207
employee_option_cash_discounted_m: 2.45471E-5

183

内容を開く

valuation_year: 2219
terminal_year_index: 183
annual_award_shares_forgone_subscription: 13647563.8779
annual_paid_Sharesave_new_shares: 1592900.5548
annual_paid_Sharesave_estimated_strike_GBP: 389.3756912
employee_paid_cash_received_by_company_m: 620.23675453
beginning_economic_live_shares: 3076005244.7405
ending_economic_live_shares: 3091245709.1732
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.586956976163
relative_new_issue_dilution_rate: 0.004954628884
ordinary_profit_after_IFRS_SBC_m: 2372747.8424256
noncash_SBC_addback_m: 16587.74993655
sustainable_operating_equity_cash_before_option_proceeds_m: 1976106.2893883
cash_available_to_common_after_subscription_m: 1976726.5261429
old_cohort_common_cash_distributed_m: 1160253.4244866
old_cohort_discounted_cash_m: 0.0430848532
employee_option_cash_discounted_m: 2.30319E-5

184

内容を開く

valuation_year: 2220
terminal_year_index: 184
annual_award_shares_forgone_subscription: 13784039.5167
annual_paid_Sharesave_new_shares: 1616794.0632
annual_paid_Sharesave_estimated_strike_GBP: 395.2163266
employee_paid_cash_received_by_company_m: 638.983410436
beginning_economic_live_shares: 3091245709.1732
ending_economic_live_shares: 3106646542.7531
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.584047206228
relative_new_issue_dilution_rate: 0.004982080051
ordinary_profit_after_IFRS_SBC_m: 2439184.7820135
noncash_SBC_addback_m: 17052.20693477
sustainable_operating_equity_cash_before_option_proceeds_m: 2031437.2654912
cash_available_to_common_after_subscription_m: 2032076.2489017
old_cohort_common_cash_distributed_m: 1186828.4560141
old_cohort_discounted_cash_m: 0.0401381517
employee_option_cash_discounted_m: 2.16102E-5

185

内容を開く

valuation_year: 2221
terminal_year_index: 185
annual_award_shares_forgone_subscription: 13921879.9119
annual_paid_Sharesave_new_shares: 1641045.9741
annual_paid_Sharesave_estimated_strike_GBP: 401.1445715
employee_paid_cash_received_by_company_m: 658.296684017
beginning_economic_live_shares: 3106646542.7531
ending_economic_live_shares: 3122209468.6391
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.5811359719
relative_new_issue_dilution_rate: 0.00500955795
ordinary_profit_after_IFRS_SBC_m: 2507481.9559099
noncash_SBC_addback_m: 17529.66872895
sustainable_operating_equity_cash_before_option_proceeds_m: 2088317.508925
cash_available_to_common_after_subscription_m: 2088975.805609
old_cohort_common_cash_distributed_m: 1213978.9850689
old_cohort_discounted_cash_m: 0.0373919615
employee_option_cash_discounted_m: 2.02763E-5

186

内容を開く

valuation_year: 2222
terminal_year_index: 186
annual_award_shares_forgone_subscription: 14061098.711
annual_paid_Sharesave_new_shares: 1665661.6637
annual_paid_Sharesave_estimated_strike_GBP: 407.16174
employee_paid_cash_received_by_company_m: 678.193701291
beginning_economic_live_shares: 3122209468.6391
ending_economic_live_shares: 3137936229.0138
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.578223425084
relative_new_issue_dilution_rate: 0.005037061265
ordinary_profit_after_IFRS_SBC_m: 2577691.4506754
noncash_SBC_addback_m: 18020.49945336
sustainable_operating_equity_cash_before_option_proceeds_m: 2146790.3991749
cash_available_to_common_after_subscription_m: 2147468.5928762
old_cohort_common_cash_distributed_m: 1241716.6450322
old_cohort_discounted_cash_m: 0.0348327082
employee_option_cash_discounted_m: 1.90247E-5

187

内容を開く

valuation_year: 2223
terminal_year_index: 187
annual_award_shares_forgone_subscription: 14201709.6981
annual_paid_Sharesave_new_shares: 1690646.5887
annual_paid_Sharesave_estimated_strike_GBP: 413.2691661
employee_paid_cash_received_by_company_m: 698.692105912
beginning_economic_live_shares: 3137936229.0138
ending_economic_live_shares: 3153828585.3006
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.575309718001
relative_new_issue_dilution_rate: 0.005064588675
ordinary_profit_after_IFRS_SBC_m: 2649866.8112943
noncash_SBC_addback_m: 18525.07343805
sustainable_operating_equity_cash_before_option_proceeds_m: 2206900.5303518
cash_available_to_common_after_subscription_m: 2207599.2224577
old_cohort_common_cash_distributed_m: 1270053.2861323
old_cohort_discounted_cash_m: 0.0324477316
employee_option_cash_discounted_m: 1.78504E-5

188

内容を開く

valuation_year: 2224
terminal_year_index: 188
annual_award_shares_forgone_subscription: 14343726.7951
annual_paid_Sharesave_new_shares: 1716006.2875
annual_paid_Sharesave_estimated_strike_GBP: 419.4682036
employee_paid_cash_received_by_company_m: 719.810074814
beginning_economic_live_shares: 3153828585.3006
ending_economic_live_shares: 3169888318.3832
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.572395003165
relative_new_issue_dilution_rate: 0.005092138855
ordinary_profit_after_IFRS_SBC_m: 2724063.0820105
noncash_SBC_addback_m: 19043.77549432
sustainable_operating_equity_cash_before_option_proceeds_m: 2268693.7452016
cash_available_to_common_after_subscription_m: 2269413.5552764
old_cohort_common_cash_distributed_m: 1299000.9791555
old_cohort_discounted_cash_m: 0.0302252246
employee_option_cash_discounted_m: 1.67486E-5

189

内容を開く

valuation_year: 2225
terminal_year_index: 189
annual_award_shares_forgone_subscription: 14487164.063
annual_paid_Sharesave_new_shares: 1741746.3818
annual_paid_Sharesave_estimated_strike_GBP: 425.7602267
employee_paid_cash_received_by_company_m: 741.566334325
beginning_economic_live_shares: 3169888318.3832
ending_economic_live_shares: 3186117228.828
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.569479433342
relative_new_issue_dilution_rate: 0.00511971048
ordinary_profit_after_IFRS_SBC_m: 2800336.8483068
noncash_SBC_addback_m: 19577.00120816
sustainable_operating_equity_cash_before_option_proceeds_m: 2332217.1700673
cash_available_to_common_after_subscription_m: 2332958.7364016
old_cohort_common_cash_distributed_m: 1328572.0192162
old_cohort_discounted_cash_m: 0.0281541759
employee_option_cash_discounted_m: 1.57148E-5

190

内容を開く

valuation_year: 2226
terminal_year_index: 190
annual_award_shares_forgone_subscription: 14632035.7037
annual_paid_Sharesave_new_shares: 1767872.5776
annual_paid_Sharesave_estimated_strike_GBP: 432.1466301
employee_paid_cash_received_by_company_m: 763.98017678
beginning_economic_live_shares: 3186117228.828
ending_economic_live_shares: 3202517137.1092
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.566563161524
relative_new_issue_dilution_rate: 0.005147302219
ordinary_profit_after_IFRS_SBC_m: 2878746.2800594
noncash_SBC_addback_m: 20125.15724199
sustainable_operating_equity_cash_before_option_proceeds_m: 2397519.2508291
cash_available_to_common_after_subscription_m: 2398283.2310059
old_cohort_common_cash_distributed_m: 1358778.9295877
old_cohort_discounted_cash_m: 0.0262243168
employee_option_cash_discounted_m: 1.47448E-5

191

内容を開く

valuation_year: 2227
terminal_year_index: 191
annual_award_shares_forgone_subscription: 14778356.0607
annual_paid_Sharesave_new_shares: 1794390.6662
annual_paid_Sharesave_estimated_strike_GBP: 438.6288295
employee_paid_cash_received_by_company_m: 787.071477623
beginning_economic_live_shares: 3202517137.1092
ending_economic_live_shares: 3219089883.8362
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.563646340894
relative_new_issue_dilution_rate: 0.005174912738
ordinary_profit_after_IFRS_SBC_m: 2959351.1759011
noncash_SBC_addback_m: 20688.66164476
sustainable_operating_equity_cash_before_option_proceeds_m: 2464649.7898524
cash_available_to_common_after_subscription_m: 2465436.86133
old_cohort_common_cash_distributed_m: 1389634.4655945
old_cohort_discounted_cash_m: 0.024426071
employee_option_cash_discounted_m: 1.38346E-5

192

内容を開く

valuation_year: 2228
terminal_year_index: 192
annual_award_shares_forgone_subscription: 14926139.6213
annual_paid_Sharesave_new_shares: 1821306.5262
annual_paid_Sharesave_estimated_strike_GBP: 445.208262
employee_paid_cash_received_by_company_m: 810.860713034
beginning_economic_live_shares: 3219089883.8362
ending_economic_live_shares: 3235837329.9837
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.560729124799
relative_new_issue_dilution_rate: 0.005202540703
ordinary_profit_after_IFRS_SBC_m: 3042213.0088263
noncash_SBC_addback_m: 21267.94417082
sustainable_operating_equity_cash_before_option_proceeds_m: 2533659.9839682
cash_available_to_common_after_subscription_m: 2534470.8446813
old_cohort_common_cash_distributed_m: 1421151.618567
old_cohort_discounted_cash_m: 0.0227505087
employee_option_cash_discounted_m: 1.29807E-5

193

内容を開く

valuation_year: 2229
terminal_year_index: 193
annual_award_shares_forgone_subscription: 15075401.0175
annual_paid_Sharesave_new_shares: 1848626.1241
annual_paid_Sharesave_estimated_strike_GBP: 451.8863859
employee_paid_cash_received_by_company_m: 835.368978086
beginning_economic_live_shares: 3235837329.9837
ending_economic_live_shares: 3252761357.1253
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.557811666712
relative_new_issue_dilution_rate: 0.005230184776
ordinary_profit_after_IFRS_SBC_m: 3127394.9730734
noncash_SBC_addback_m: 21863.4466076
sustainable_operating_equity_cash_before_option_proceeds_m: 2604602.4635193
cash_available_to_common_after_subscription_m: 2605437.8324974
old_cohort_common_cash_distributed_m: 1453343.6198596
old_cohort_discounted_cash_m: 0.0211893028
employee_option_cash_discounted_m: 1.21794E-5

194

内容を開く

valuation_year: 2230
terminal_year_index: 194
annual_award_shares_forgone_subscription: 15226155.0277
annual_paid_Sharesave_new_shares: 1876355.516
annual_paid_Sharesave_estimated_strike_GBP: 458.6646817
employee_paid_cash_received_by_company_m: 860.618005448
beginning_economic_live_shares: 3252761357.1253
ending_economic_live_shares: 3269863867.6689
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.554894120203
relative_new_issue_dilution_rate: 0.005257843618
ordinary_profit_after_IFRS_SBC_m: 3214962.0323195
noncash_SBC_addback_m: 22475.62311261
sustainable_operating_equity_cash_before_option_proceeds_m: 2677531.3324979
cash_available_to_common_after_subscription_m: 2678391.9505033
old_cohort_common_cash_distributed_m: 1486223.9449336
old_cohort_discounted_cash_m: 0.0197346883
employee_option_cash_discounted_m: 1.14276E-5

195

内容を開く

valuation_year: 2231
terminal_year_index: 195
annual_award_shares_forgone_subscription: 15378416.578
annual_paid_Sharesave_new_shares: 1904500.8487
annual_paid_Sharesave_estimated_strike_GBP: 465.5446519
employee_paid_cash_received_by_company_m: 886.630184663
beginning_economic_live_shares: 3269863867.6689
ending_economic_live_shares: 3287146785.0956
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.551976638908
relative_new_issue_dilution_rate: 0.005285515889
ordinary_profit_after_IFRS_SBC_m: 3304980.9692244
noncash_SBC_addback_m: 23104.94055976
sustainable_operating_equity_cash_before_option_proceeds_m: 2752502.2098078
cash_available_to_common_after_subscription_m: 2753388.8399925
old_cohort_common_cash_distributed_m: 1519806.3175056
old_cohort_discounted_cash_m: 0.0183794251
employee_option_cash_discounted_m: 1.07223E-5

196

内容を開く

valuation_year: 2232
terminal_year_index: 196
annual_award_shares_forgone_subscription: 15532200.7437
annual_paid_Sharesave_new_shares: 1933068.3614
annual_paid_Sharesave_estimated_strike_GBP: 472.5278217
employee_paid_cash_received_by_company_m: 913.428581994
beginning_economic_live_shares: 3287146785.0956
ending_economic_live_shares: 3304612054.2008
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.549059376494
relative_new_issue_dilution_rate: 0.005313200245
ordinary_profit_after_IFRS_SBC_m: 3397520.4363627
noncash_SBC_addback_m: 23751.87889544
sustainable_operating_equity_cash_before_option_proceeds_m: 2829572.2716824
cash_available_to_common_after_subscription_m: 2830485.7002644
old_cohort_common_cash_distributed_m: 1554104.7137624
old_cohort_discounted_cash_m: 0.0171167621
employee_option_cash_discounted_m: 1.00604E-5

197

内容を開く

valuation_year: 2233
terminal_year_index: 197
annual_award_shares_forgone_subscription: 15687522.7512
annual_paid_Sharesave_new_shares: 1962064.3869
annual_paid_Sharesave_estimated_strike_GBP: 479.615739
employee_paid_cash_received_by_company_m: 941.036960885
beginning_economic_live_shares: 3304612054.2008
ending_economic_live_shares: 3322261641.3388
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.546142486629
relative_new_issue_dilution_rate: 0.005340895345
ordinary_profit_after_IFRS_SBC_m: 3492651.0085809
noncash_SBC_addback_m: 24416.93150451
sustainable_operating_equity_cash_before_option_proceeds_m: 2908800.2952895
cash_available_to_common_after_subscription_m: 2909741.3322504
old_cohort_common_cash_distributed_m: 1589133.3666434
old_cohort_discounted_cash_m: 0.0159404047
employee_option_cash_discounted_m: 9.4394E-6

198

内容を開く

valuation_year: 2234
terminal_year_index: 198
annual_award_shares_forgone_subscription: 15844397.9787
annual_paid_Sharesave_new_shares: 1991495.3527
annual_paid_Sharesave_estimated_strike_GBP: 486.8099751
employee_paid_cash_received_by_company_m: 969.479803028
beginning_economic_live_shares: 3322261641.3388
ending_economic_live_shares: 3340097534.6702
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.54322612295
relative_new_issue_dilution_rate: 0.005368599845
ordinary_profit_after_IFRS_SBC_m: 3590445.2368211
noncash_SBC_addback_m: 25100.60558664
sustainable_operating_equity_cash_before_option_proceeds_m: 2990246.7035577
cash_available_to_common_after_subscription_m: 2991216.1833607
old_cohort_common_cash_distributed_m: 1624906.7701926
old_cohort_discounted_cash_m: 0.014844484
employee_option_cash_discounted_m: 8.8568E-6

199

内容を開く

valuation_year: 2235
terminal_year_index: 199
annual_award_shares_forgone_subscription: 16002841.9585
annual_paid_Sharesave_new_shares: 2021367.7829
annual_paid_Sharesave_estimated_strike_GBP: 494.1121247
employee_paid_cash_received_by_company_m: 998.782330074
beginning_economic_live_shares: 3340097534.6702
ending_economic_live_shares: 3358121744.4116
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.540310439028
relative_new_issue_dilution_rate: 0.005396312399
ordinary_profit_after_IFRS_SBC_m: 3690977.7034521
noncash_SBC_addback_m: 25803.42254306
sustainable_operating_equity_cash_before_option_proceeds_m: 3073973.6112573
cash_available_to_common_after_subscription_m: 3074972.3935873
old_cohort_common_cash_distributed_m: 1661439.6839796
old_cohort_discounted_cash_m: 0.013823528
employee_option_cash_discounted_m: 8.3101E-6

200

内容を開く

valuation_year: 2236
terminal_year_index: 200
annual_award_shares_forgone_subscription: 16162870.3781
annual_paid_Sharesave_new_shares: 2051688.2997
annual_paid_Sharesave_estimated_strike_GBP: 501.5238066
employee_paid_cash_received_by_company_m: 1028.970526001
beginning_economic_live_shares: 3358121744.4116
ending_economic_live_shares: 3376336303.0894
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.53739558834
relative_new_issue_dilution_rate: 0.005424031665
ordinary_profit_after_IFRS_SBC_m: 3794325.0791488
noncash_SBC_addback_m: 26525.91837427
sustainable_operating_equity_cash_before_option_proceeds_m: 3160044.8723725
cash_available_to_common_after_subscription_m: 3161073.8428985
old_cohort_common_cash_distributed_m: 1698747.1375922
old_cohort_discounted_cash_m: 0.0128724352
employee_option_cash_discounted_m: 7.7971E-6

201

内容を開く

valuation_year: 2237
terminal_year_index: 201
annual_award_shares_forgone_subscription: 16324499.0819
annual_paid_Sharesave_new_shares: 2082463.6242
annual_paid_Sharesave_estimated_strike_GBP: 509.0466637
employee_paid_cash_received_by_company_m: 1060.071160149
beginning_economic_live_shares: 3376336303.0894
ending_economic_live_shares: 3394743265.7954
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.534481724234
relative_new_issue_dilution_rate: 0.005451756298
ordinary_profit_after_IFRS_SBC_m: 3900566.1813649
noncash_SBC_addback_m: 27268.64408875
sustainable_operating_equity_cash_before_option_proceeds_m: 3248526.1287989
cash_available_to_common_after_subscription_m: 3249586.1999591
old_cohort_common_cash_distributed_m: 1736844.4352011
old_cohort_discounted_cash_m: 0.0119864495
employee_option_cash_discounted_m: 7.3158E-6

202

内容を開く

valuation_year: 2238
terminal_year_index: 202
annual_award_shares_forgone_subscription: 16487744.0727
annual_paid_Sharesave_new_shares: 2113700.5786
annual_paid_Sharesave_estimated_strike_GBP: 516.6823636
employee_paid_cash_received_by_company_m: 1092.111810965
beginning_economic_live_shares: 3394743265.7954
ending_economic_live_shares: 3413344710.4466
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.531568999896
relative_new_issue_dilution_rate: 0.005479484955
ordinary_profit_after_IFRS_SBC_m: 4009782.0344432
noncash_SBC_addback_m: 28032.16612323
sustainable_operating_equity_cash_before_option_proceeds_m: 3339484.8604053
cash_available_to_common_after_subscription_m: 3340576.9722162
old_cohort_common_cash_distributed_m: 1775747.1601982
old_cohort_discounted_cash_m: 0.0111611367
employee_option_cash_discounted_m: 6.8643E-6

203

内容を開く

valuation_year: 2239
terminal_year_index: 203
annual_award_shares_forgone_subscription: 16652621.5134
annual_paid_Sharesave_new_shares: 2145406.0872
annual_paid_Sharesave_estimated_strike_GBP: 524.4325991
employee_paid_cash_received_by_company_m: 1125.120890451
beginning_economic_live_shares: 3413344710.4466
ending_economic_live_shares: 3432142738.0473
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.528657568323
relative_new_issue_dilution_rate: 0.005507216292
ordinary_profit_after_IFRS_SBC_m: 4122055.9314076
noncash_SBC_addback_m: 28817.06677468
sustainable_operating_equity_cash_before_option_proceeds_m: 3432990.4364966
cash_available_to_common_after_subscription_m: 3434115.5573871
old_cohort_common_cash_distributed_m: 1815471.179909
old_cohort_discounted_cash_m: 0.0103923632
employee_option_cash_discounted_m: 6.4406E-6

204

内容を開く

valuation_year: 2240
terminal_year_index: 204
annual_award_shares_forgone_subscription: 16819147.7285
annual_paid_Sharesave_new_shares: 2177587.1785
annual_paid_Sharesave_estimated_strike_GBP: 532.2990881
employee_paid_cash_received_by_company_m: 1159.127669365
beginning_economic_live_shares: 3432142738.0473
ending_economic_live_shares: 3451139472.9543
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.525747582285
relative_new_issue_dilution_rate: 0.005534948968
ordinary_profit_after_IFRS_SBC_m: 4237473.497487
noncash_SBC_addback_m: 29623.94464437
sustainable_operating_equity_cash_before_option_proceeds_m: 3529114.1687185
cash_available_to_common_after_subscription_m: 3530273.2963879
old_cohort_common_cash_distributed_m: 1856032.6503812
old_cohort_discounted_cash_m: 0.0096762756
employee_option_cash_discounted_m: 6.043E-6

205

内容を開く

valuation_year: 2241
terminal_year_index: 205
annual_award_shares_forgone_subscription: 16987339.2058
annual_paid_Sharesave_new_shares: 2210250.9862
annual_paid_Sharesave_estimated_strike_GBP: 540.2835744
employee_paid_cash_received_by_company_m: 1194.162303172
beginning_economic_live_shares: 3451139472.9543
ending_economic_live_shares: 3470337063.1464
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.522839194297
relative_new_issue_dilution_rate: 0.005562681643
ordinary_profit_after_IFRS_SBC_m: 4356122.7554166
noncash_SBC_addback_m: 30453.41509442
sustainable_operating_equity_cash_before_option_proceeds_m: 3627929.3654426
cash_available_to_common_after_subscription_m: 3629123.5277458
old_cohort_common_cash_distributed_m: 1897448.0212505
old_cohort_discounted_cash_m: 0.0090092817
employee_option_cash_discounted_m: 5.67E-6

206

内容を開く

valuation_year: 2242
terminal_year_index: 206
annual_award_shares_forgone_subscription: 17157212.5979
annual_paid_Sharesave_new_shares: 2243404.751
annual_paid_Sharesave_estimated_strike_GBP: 548.387828
employee_paid_cash_received_by_company_m: 1230.255858785
beginning_economic_live_shares: 3470337063.1464
ending_economic_live_shares: 3489737680.4952
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.519932556586
relative_new_issue_dilution_rate: 0.005590412976
ordinary_profit_after_IFRS_SBC_m: 4478094.1925683
noncash_SBC_addback_m: 31306.11071706
sustainable_operating_equity_cash_before_option_proceeds_m: 3729511.3876751
cash_available_to_common_after_subscription_m: 3730741.6435338
old_cohort_common_cash_distributed_m: 1939734.0406841
old_cohort_discounted_cash_m: 0.0083880329
employee_option_cash_discounted_m: 5.32E-6

207

内容を開く

valuation_year: 2243
terminal_year_index: 207
annual_award_shares_forgone_subscription: 17328784.7239
annual_paid_Sharesave_new_shares: 2277055.8223
annual_paid_Sharesave_estimated_strike_GBP: 556.6136454
employee_paid_cash_received_by_company_m: 1267.440342117
beginning_economic_live_shares: 3489737680.4952
ending_economic_live_shares: 3509343521.0414
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.51702782106
relative_new_issue_dilution_rate: 0.005618141632
ordinary_profit_after_IFRS_SBC_m: 4603480.8299602
noncash_SBC_addback_m: 32182.68181714
sustainable_operating_equity_cash_before_option_proceeds_m: 3833937.7065299
cash_available_to_common_after_subscription_m: 3835205.1468721
old_cohort_common_cash_distributed_m: 1982907.7604043
old_cohort_discounted_cash_m: 0.0078094079
employee_option_cash_discounted_m: 4.9916E-6

208

内容を開く

valuation_year: 2244
terminal_year_index: 208
annual_award_shares_forgone_subscription: 17502072.5711
annual_paid_Sharesave_new_shares: 2311211.6596
annual_paid_Sharesave_estimated_strike_GBP: 564.9628501
employee_paid_cash_received_by_company_m: 1305.748726457
beginning_economic_live_shares: 3509343521.0414
ending_economic_live_shares: 3529156805.2721
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.514125139275
relative_new_issue_dilution_rate: 0.005645866274
ordinary_profit_after_IFRS_SBC_m: 4732378.2931991
noncash_SBC_addback_m: 33083.79690802
sustainable_operating_equity_cash_before_option_proceeds_m: 3941287.9623128
cash_available_to_common_after_subscription_m: 3942593.7110392
old_cohort_common_cash_distributed_m: 2026986.5407931
old_cohort_discounted_cash_m: 0.0072704974
employee_option_cash_discounted_m: 4.6835E-6

209

内容を開く

valuation_year: 2245
terminal_year_index: 209
annual_award_shares_forgone_subscription: 17677093.2968
annual_paid_Sharesave_new_shares: 2345879.8345
annual_paid_Sharesave_estimated_strike_GBP: 573.4372929
employee_paid_cash_received_by_company_m: 1345.214981714
beginning_economic_live_shares: 3529156805.2721
ending_economic_live_shares: 3549179778.4034
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.511224662406
relative_new_issue_dilution_rate: 0.005673585572
ordinary_profit_after_IFRS_SBC_m: 4864884.8854087
noncash_SBC_addback_m: 34010.14322144
sustainable_operating_equity_cash_before_option_proceeds_m: 4051644.0252575
cash_available_to_common_after_subscription_m: 4052989.2402393
old_cohort_common_cash_distributed_m: 2071988.0560783
old_cohort_discounted_cash_m: 0.0067685893
employee_option_cash_discounted_m: 4.3944E-6

210

内容を開く

valuation_year: 2246
terminal_year_index: 210
annual_award_shares_forgone_subscription: 17853864.2298
annual_paid_Sharesave_new_shares: 2381068.032
annual_paid_Sharesave_estimated_strike_GBP: 582.0388523
employee_paid_cash_received_by_company_m: 1385.874104537
beginning_economic_live_shares: 3549179778.4034
ending_economic_live_shares: 3569414710.6652
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.508326541215
relative_new_issue_dilution_rate: 0.005701298194
ordinary_profit_after_IFRS_SBC_m: 5001101.6622001
noncash_SBC_addback_m: 34962.42723164
sustainable_operating_equity_cash_before_option_proceeds_m: 4165090.0579648
cash_available_to_common_after_subscription_m: 4166475.9320693
old_cohort_common_cash_distributed_m: 2117930.299604
old_cohort_discounted_cash_m: 0.0063011561
employee_option_cash_discounted_m: 4.1232E-6

211

内容を開く

valuation_year: 2247
terminal_year_index: 211
annual_award_shares_forgone_subscription: 18032402.8721
annual_paid_Sharesave_new_shares: 2416784.0525
annual_paid_Sharesave_estimated_strike_GBP: 590.7694351
employee_paid_cash_received_by_company_m: 1427.762149346
beginning_economic_live_shares: 3569414710.6652
ending_economic_live_shares: 3589863897.5897
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.505430926017
relative_new_issue_dilution_rate: 0.005729002815
ordinary_profit_after_IFRS_SBC_m: 5141132.5087417
noncash_SBC_addback_m: 35941.37519413
sustainable_operating_equity_cash_before_option_proceeds_m: 4281712.5795878
cash_available_to_common_after_subscription_m: 4283140.3417371
old_cohort_common_cash_distributed_m: 2164831.5891853
old_cohort_discounted_cash_m: 0.0058658419
employee_option_cash_discounted_m: 3.8687E-6

212

内容を開く

valuation_year: 2248
terminal_year_index: 212
annual_award_shares_forgone_subscription: 18212726.9008
annual_paid_Sharesave_new_shares: 2453035.8133
annual_paid_Sharesave_estimated_strike_GBP: 599.6309766
employee_paid_cash_received_by_company_m: 1470.91626031
beginning_economic_live_shares: 3589863897.5897
ending_economic_live_shares: 3610529660.3038
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.502537966654
relative_new_issue_dilution_rate: 0.00575669811
ordinary_profit_after_IFRS_SBC_m: 5285084.2189865
noncash_SBC_addback_m: 36947.73369956
sustainable_operating_equity_cash_before_option_proceeds_m: 4401600.5318162
cash_available_to_common_after_subscription_m: 4403071.4480765
old_cohort_common_cash_distributed_m: 2212710.5725499
old_cohort_discounted_cash_m: 0.0054604509
employee_option_cash_discounted_m: 3.6299E-6

213

内容を開く

valuation_year: 2249
terminal_year_index: 213
annual_award_shares_forgone_subscription: 18394854.1698
annual_paid_Sharesave_new_shares: 2489831.3505
annual_paid_Sharesave_estimated_strike_GBP: 608.6254412
employee_paid_cash_received_by_company_m: 1515.374704278
beginning_economic_live_shares: 3610529660.3038
ending_economic_live_shares: 3631414345.8241
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.499647812462
relative_new_issue_dilution_rate: 0.00578438276
ordinary_profit_after_IFRS_SBC_m: 5433066.5771181
noncash_SBC_addback_m: 37982.27024315
sustainable_operating_equity_cash_before_option_proceeds_m: 4524845.3467071
cash_available_to_common_after_subscription_m: 4526360.7214114
old_cohort_common_cash_distributed_m: 2261586.232867
old_cohort_discounted_cash_m: 0.0050829368
employee_option_cash_discounted_m: 3.4058E-6

214

内容を開く

valuation_year: 2250
terminal_year_index: 214
annual_award_shares_forgone_subscription: 18578802.7115
annual_paid_Sharesave_new_shares: 2527178.8207
annual_paid_Sharesave_estimated_strike_GBP: 617.7548228
employee_paid_cash_received_by_company_m: 1561.176904715
beginning_economic_live_shares: 3631414345.8241
ending_economic_live_shares: 3652520327.3563
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.496760612239
relative_new_issue_dilution_rate: 0.005812055448
ordinary_profit_after_IFRS_SBC_m: 5585192.4412774
noncash_SBC_addback_m: 39045.77380996
sustainable_operating_equity_cash_before_option_proceeds_m: 4651541.0164149
cash_available_to_common_after_subscription_m: 4653102.1933196
old_cohort_common_cash_distributed_m: 2311477.8943656
old_cohort_discounted_cash_m: 0.0047313923
employee_option_cash_discounted_m: 3.1956E-6

215

内容を開く

valuation_year: 2251
terminal_year_index: 215
annual_award_shares_forgone_subscription: 18764590.7386
annual_paid_Sharesave_new_shares: 2565086.5031
annual_paid_Sharesave_estimated_strike_GBP: 627.0211452
employee_paid_cash_received_by_company_m: 1608.36347666
beginning_economic_live_shares: 3652520327.3563
ending_economic_live_shares: 3673850004.598
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.493876514219
relative_new_issue_dilution_rate: 0.005839714863
ordinary_profit_after_IFRS_SBC_m: 5741577.8296332
noncash_SBC_addback_m: 40139.05547664
sustainable_operating_equity_cash_before_option_proceeds_m: 4781784.1648745
cash_available_to_common_after_subscription_m: 4783392.5283512
old_cohort_common_cash_distributed_m: 2362405.228043
old_cohort_discounted_cash_m: 0.0044040402
employee_option_cash_discounted_m: 2.9983E-6

216

内容を開く

valuation_year: 2252
terminal_year_index: 216
annual_award_shares_forgone_subscription: 18952236.646
annual_paid_Sharesave_new_shares: 2603562.8006
annual_paid_Sharesave_estimated_strike_GBP: 636.4264624
employee_paid_cash_received_by_company_m: 1656.976262742
beginning_economic_live_shares: 3673850004.598
ending_economic_live_shares: 3695405804.0446
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.490995666037
relative_new_issue_dilution_rate: 0.005867359696
ordinary_profit_after_IFRS_SBC_m: 5902342.0088629
noncash_SBC_addback_m: 41262.94902998
sustainable_operating_equity_cash_before_option_proceeds_m: 4915674.121491
cash_available_to_common_after_subscription_m: 4917331.0977537
old_cohort_common_cash_distributed_m: 2414388.2574663
old_cohort_discounted_cash_m: 0.004099224
employee_option_cash_discounted_m: 2.8133E-6

217

内容を開く

valuation_year: 2253
terminal_year_index: 217
annual_award_shares_forgone_subscription: 19141759.0125
annual_paid_Sharesave_new_shares: 2642616.2426
annual_paid_Sharesave_estimated_strike_GBP: 645.9728593
employee_paid_cash_received_by_company_m: 1707.058370284
beginning_economic_live_shares: 3695405804.0446
ending_economic_live_shares: 3717190179.2996
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.488118214704
relative_new_issue_dilution_rate: 0.005894988645
ordinary_profit_after_IFRS_SBC_m: 6067607.585111
noncash_SBC_addback_m: 42418.31160282
sustainable_operating_equity_cash_before_option_proceeds_m: 5053312.9968927
cash_available_to_common_after_subscription_m: 5055020.055263
old_cohort_common_cash_distributed_m: 2467447.3646667
old_cohort_discounted_cash_m: 0.0038154001
employee_option_cash_discounted_m: 2.6396E-6

218

内容を開く

valuation_year: 2254
terminal_year_index: 218
annual_award_shares_forgone_subscription: 19333176.6026
annual_paid_Sharesave_new_shares: 2682255.4862
annual_paid_Sharesave_estimated_strike_GBP: 655.6624522
employee_paid_cash_received_by_company_m: 1758.654209525
beginning_economic_live_shares: 3717190179.2996
ending_economic_live_shares: 3739205611.3885
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.485244306574
relative_new_issue_dilution_rate: 0.005922600412
ordinary_profit_after_IFRS_SBC_m: 6237500.5974942
noncash_SBC_addback_m: 43606.0243277
sustainable_operating_equity_cash_before_option_proceeds_m: 5194805.7608057
cash_available_to_common_after_subscription_m: 5196564.4150153
old_cohort_common_cash_distributed_m: 2521603.2961288
old_cohort_discounted_cash_m: 0.0035511304
employee_option_cash_discounted_m: 2.4767E-6

219

内容を開く

valuation_year: 2255
terminal_year_index: 219
annual_award_shares_forgone_subscription: 19526508.3686
annual_paid_Sharesave_new_shares: 2722489.3185
annual_paid_Sharesave_estimated_strike_GBP: 665.497389
employee_paid_cash_received_by_company_m: 1811.809533008
beginning_economic_live_shares: 3739205611.3885
ending_economic_live_shares: 3761454609.0756
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.482374087316
relative_new_issue_dilution_rate: 0.005950193704
ordinary_profit_after_IFRS_SBC_m: 6412150.614224
noncash_SBC_addback_m: 44826.99300888
sustainable_operating_equity_cash_before_option_proceeds_m: 5340260.3221083
cash_available_to_common_after_subscription_m: 5342072.1316413
old_cohort_common_cash_distributed_m: 2576877.1688777
old_cohort_discounted_cash_m: 0.0033050743
employee_option_cash_discounted_m: 2.3238E-6

220

内容を開く

valuation_year: 2256
terminal_year_index: 220
annual_award_shares_forgone_subscription: 19721773.4523
annual_paid_Sharesave_new_shares: 2763326.6583
annual_paid_Sharesave_estimated_strike_GBP: 675.4798498
employee_paid_cash_received_by_company_m: 1866.571476143
beginning_economic_live_shares: 3761454609.0756
ending_economic_live_shares: 3783939709.1862
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.479507701888
relative_new_issue_dilution_rate: 0.005977767233
ordinary_profit_after_IFRS_SBC_m: 6591690.8314223
noncash_SBC_addback_m: 46082.14881313
sustainable_operating_equity_cash_before_option_proceeds_m: 5489787.6111273
cash_available_to_common_after_subscription_m: 5491654.1826035
old_cohort_common_cash_distributed_m: 2633290.476663
old_cohort_discounted_cash_m: 0.0030759831
employee_option_cash_discounted_m: 2.1804E-6

221

内容を開く

valuation_year: 2257
terminal_year_index: 221
annual_award_shares_forgone_subscription: 19918991.1868
annual_paid_Sharesave_new_shares: 2804776.5582
annual_paid_Sharesave_estimated_strike_GBP: 685.6120476
employee_paid_cash_received_by_company_m: 1922.98859901
beginning_economic_live_shares: 3783939709.1862
ending_economic_live_shares: 3806663476.9312
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.476645294503
relative_new_issue_dilution_rate: 0.006005319717
ordinary_profit_after_IFRS_SBC_m: 6776258.1747021
noncash_SBC_addback_m: 47372.4489799
sustainable_operating_equity_cash_before_option_proceeds_m: 5643501.6642389
cash_available_to_common_after_subscription_m: 5645424.6528379
old_cohort_common_cash_distributed_m: 2690865.096244
old_cohort_discounted_cash_m: 0.0028626929
employee_option_cash_discounted_m: 2.0458E-6

222

内容を開く

valuation_year: 2258
terminal_year_index: 222
annual_award_shares_forgone_subscription: 20118181.0987
annual_paid_Sharesave_new_shares: 2846848.2066
annual_paid_Sharesave_estimated_strike_GBP: 695.8962283
employee_paid_cash_received_by_company_m: 1981.110929415
beginning_economic_live_shares: 3806663476.9312
ending_economic_live_shares: 3829628506.2365
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.473787008604
relative_new_issue_dilution_rate: 0.006032849881
ordinary_profit_after_IFRS_SBC_m: 6965993.4035937
noncash_SBC_addback_m: 48698.87755133
sustainable_operating_equity_cash_before_option_proceeds_m: 5801519.7108376
cash_available_to_common_after_subscription_m: 5803500.821767
old_cohort_common_cash_distributed_m: 2749623.2937754
old_cohort_discounted_cash_m: 0.0026641194
employee_option_cash_discounted_m: 1.9195E-6

223

内容を開く

valuation_year: 2259
terminal_year_index: 223
annual_award_shares_forgone_subscription: 20319362.9097
annual_paid_Sharesave_new_shares: 2889550.9297
annual_paid_Sharesave_estimated_strike_GBP: 706.3346717
employee_paid_cash_received_by_company_m: 2040.990007257
beginning_economic_live_shares: 3829628506.2365
ending_economic_live_shares: 3852837420.0758
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.470932986837
relative_new_issue_dilution_rate: 0.006060356455
ordinary_profit_after_IFRS_SBC_m: 7161041.2188944
noncash_SBC_addback_m: 50062.44612277
sustainable_operating_equity_cash_before_option_proceeds_m: 5963962.262741
cash_available_to_common_after_subscription_m: 5966003.2527483
old_cohort_common_cash_distributed_m: 2809587.7312966
old_cohort_discounted_cash_m: 0.0024792525
employee_option_cash_discounted_m: 1.801E-6

224

内容を開く

valuation_year: 2260
terminal_year_index: 224
annual_award_shares_forgone_subscription: 20522556.5388
annual_paid_Sharesave_new_shares: 2932894.1936
annual_paid_Sharesave_estimated_strike_GBP: 716.9296918
employee_paid_cash_received_by_company_m: 2102.678930226
beginning_economic_live_shares: 3852837420.0758
ending_economic_live_shares: 3876292870.8082
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.468083371021
relative_new_issue_dilution_rate: 0.006087838176
ordinary_profit_after_IFRS_SBC_m: 7361550.3730234
noncash_SBC_addback_m: 51464.19461421
sustainable_operating_equity_cash_before_option_proceeds_m: 6130953.2060978
cash_available_to_common_after_subscription_m: 6133055.885028
old_cohort_common_cash_distributed_m: 2870781.4733265
old_cohort_discounted_cash_m: 0.0023071506
employee_option_cash_discounted_m: 1.6899E-6

225

内容を開く

valuation_year: 2261
terminal_year_index: 225
annual_award_shares_forgone_subscription: 20727782.1042
annual_paid_Sharesave_new_shares: 2976887.6065
annual_paid_Sharesave_estimated_strike_GBP: 727.6836371
employee_paid_cash_received_by_company_m: 2166.232400892
beginning_economic_live_shares: 3876292870.8082
ending_economic_live_shares: 3899997540.5189
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.465238302123
relative_new_issue_dilution_rate: 0.006115293787
ordinary_profit_after_IFRS_SBC_m: 7567673.7834681
noncash_SBC_addback_m: 52905.1920634
sustainable_operating_equity_cash_before_option_proceeds_m: 6302619.8958685
cash_available_to_common_after_subscription_m: 6304786.1282694
old_cohort_common_cash_distributed_m: 2933227.9935634
old_cohort_discounted_cash_m: 0.002146937
employee_option_cash_discounted_m: 1.5855E-6

226

内容を開く

valuation_year: 2262
terminal_year_index: 226
annual_award_shares_forgone_subscription: 20935059.9252
annual_paid_Sharesave_new_shares: 3021540.9206
annual_paid_Sharesave_estimated_strike_GBP: 738.5988917
employee_paid_cash_received_by_company_m: 2231.706775209
beginning_economic_live_shares: 3899997540.5189
ending_economic_live_shares: 3923954141.3647
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.462397920227
relative_new_issue_dilution_rate: 0.006142722039
ordinary_profit_after_IFRS_SBC_m: 7779568.6494052
noncash_SBC_addback_m: 54386.53744118
sustainable_operating_equity_cash_before_option_proceeds_m: 6479093.2529528
cash_available_to_common_after_subscription_m: 6481324.959728
old_cohort_common_cash_distributed_m: 2996951.1816951
old_cohort_discounted_cash_m: 0.0019977945
employee_option_cash_discounted_m: 1.4877E-6

227

内容を開く

valuation_year: 2263
terminal_year_index: 227
annual_award_shares_forgone_subscription: 21144410.5244
annual_paid_Sharesave_new_shares: 3066864.0344
annual_paid_Sharesave_estimated_strike_GBP: 749.6778751
employee_paid_cash_received_by_company_m: 2299.16011249
beginning_economic_live_shares: 3923954141.3647
ending_economic_live_shares: 3948165415.9235
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.459562364514
relative_new_issue_dilution_rate: 0.00617012169
ordinary_profit_after_IFRS_SBC_m: 7997396.5715885
noncash_SBC_addback_m: 55909.36048953
sustainable_operating_equity_cash_before_option_proceeds_m: 6660507.8640355
cash_available_to_common_after_subscription_m: 6662807.024148
old_cohort_common_cash_distributed_m: 3061975.3503177
old_cohort_discounted_cash_m: 0.0018589619
employee_option_cash_discounted_m: 1.3958E-6

228

内容を開く

valuation_year: 2264
terminal_year_index: 228
annual_award_shares_forgone_subscription: 21355854.6297
annual_paid_Sharesave_new_shares: 3112866.9949
annual_paid_Sharesave_estimated_strike_GBP: 760.9230432
employee_paid_cash_received_by_company_m: 2368.65222689
beginning_economic_live_shares: 3948165415.9235
ending_economic_live_shares: 3972634137.5482
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.456731773229
relative_new_issue_dilution_rate: 0.006197491505
ordinary_profit_after_IFRS_SBC_m: 8221323.675593
noncash_SBC_addback_m: 57474.82258324
sustainable_operating_equity_cash_before_option_proceeds_m: 6847002.0842285
cash_available_to_common_after_subscription_m: 6849370.7364554
old_cohort_common_cash_distributed_m: 3128325.2419669
old_cohort_discounted_cash_m: 0.0017297301
employee_option_cash_discounted_m: 1.3097E-6

229

内容を開く

valuation_year: 2265
terminal_year_index: 229
annual_award_shares_forgone_subscription: 21569413.176
annual_paid_Sharesave_new_shares: 3159559.9999
annual_paid_Sharesave_estimated_strike_GBP: 772.3368889
employee_paid_cash_received_by_company_m: 2440.244740447
beginning_economic_live_shares: 3972634137.5482
ending_economic_live_shares: 3997363110.724
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.453906283661
relative_new_issue_dilution_rate: 0.006224830256
ordinary_profit_after_IFRS_SBC_m: 8451520.7385096
noncash_SBC_addback_m: 59084.11761557
sustainable_operating_equity_cash_before_option_proceeds_m: 7038718.1425869
cash_available_to_common_after_subscription_m: 7041158.3873273
old_cohort_common_cash_distributed_m: 3196026.0362633
old_cohort_discounted_cash_m: 0.0016094386
employee_option_cash_discounted_m: 1.2288E-6

230

内容を開く

valuation_year: 2266
terminal_year_index: 230
annual_award_shares_forgone_subscription: 21785107.3077
annual_paid_Sharesave_new_shares: 3206953.3999
annual_paid_Sharesave_estimated_strike_GBP: 783.9219422
employee_paid_cash_received_by_company_m: 2514.001137727
beginning_economic_live_shares: 3997363110.724
ending_economic_live_shares: 4022355171.4316
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.451086032114
relative_new_issue_dilution_rate: 0.006252136725
ordinary_profit_after_IFRS_SBC_m: 8688163.3191879
noncash_SBC_addback_m: 60738.47290881
sustainable_operating_equity_cash_before_option_proceeds_m: 7235802.2505793
cash_available_to_common_after_subscription_m: 7238316.2517171
old_cohort_common_cash_distributed_m: 3265103.3571729
old_cohort_discounted_cash_m: 0.001497472
employee_option_cash_discounted_m: 1.153E-6

231

内容を開く

valuation_year: 2267
terminal_year_index: 231
annual_award_shares_forgone_subscription: 22002958.3808
annual_paid_Sharesave_new_shares: 3255057.7009
annual_paid_Sharesave_estimated_strike_GBP: 795.6807713
employee_paid_cash_received_by_company_m: 2589.986822115
beginning_economic_live_shares: 4022355171.4316
ending_economic_live_shares: 4047613187.5133
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.448271153882
relative_new_issue_dilution_rate: 0.0062794097
ordinary_profit_after_IFRS_SBC_m: 8931431.8921251
noncash_SBC_addback_m: 62439.15015025
sustainable_operating_equity_cash_before_option_proceeds_m: 7438404.7135956
cash_available_to_common_after_subscription_m: 7440994.7004177
old_cohort_common_cash_distributed_m: 3335583.2803851
old_cohort_discounted_cash_m: 0.001393257
employee_option_cash_discounted_m: 1.0818E-6

232

内容を開く

valuation_year: 2268
terminal_year_index: 232
annual_award_shares_forgone_subscription: 22222987.9646
annual_paid_Sharesave_new_shares: 3303883.5664
annual_paid_Sharesave_estimated_strike_GBP: 807.6159829
employee_paid_cash_received_by_company_m: 2668.269173814
beginning_economic_live_shares: 4047613187.5133
ending_economic_live_shares: 4073140059.0443
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.445461783227
relative_new_issue_dilution_rate: 0.00630664798
ordinary_profit_after_IFRS_SBC_m: 9181511.9851046
noncash_SBC_addback_m: 64187.44635446
sustainable_operating_equity_cash_before_option_proceeds_m: 7646680.0455762
cash_available_to_common_after_subscription_m: 7649348.31475
old_cohort_common_cash_distributed_m: 3407492.3408109
old_cohort_discounted_cash_m: 0.0012962596
employee_option_cash_discounted_m: 1.015E-6

233

内容を開く

valuation_year: 2269
terminal_year_index: 233
annual_award_shares_forgone_subscription: 22445217.8443
annual_paid_Sharesave_new_shares: 3353441.8199
annual_paid_Sharesave_estimated_strike_GBP: 819.7302226
employee_paid_cash_received_by_company_m: 2748.917609592
beginning_economic_live_shares: 4073140059.0443
ending_economic_live_shares: 4098938718.7085
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.442658053352
relative_new_issue_dilution_rate: 0.006333850369
ordinary_profit_after_IFRS_SBC_m: 9438594.3206876
noncash_SBC_addback_m: 65984.69485239
sustainable_operating_equity_cash_before_option_proceeds_m: 7860787.0868524
cash_available_to_common_after_subscription_m: 7863536.004462
old_cohort_common_cash_distributed_m: 3480857.5402013
old_cohort_discounted_cash_m: 0.0012059825
employee_option_cash_discounted_m: 9.524E-7

234

内容を開く

valuation_year: 2270
terminal_year_index: 234
annual_award_shares_forgone_subscription: 22669670.0227
annual_paid_Sharesave_new_shares: 3403743.4472
annual_paid_Sharesave_estimated_strike_GBP: 832.026176
employee_paid_cash_received_by_company_m: 2832.003644342
beginning_economic_live_shares: 4098938718.7085
ending_economic_live_shares: 4125012132.1784
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.439860096381
relative_new_issue_dilution_rate: 0.006361015682
ordinary_profit_after_IFRS_SBC_m: 9702874.9616668
noncash_SBC_addback_m: 67832.26630825
sustainable_operating_equity_cash_before_option_proceeds_m: 8080889.1252842
cash_available_to_common_after_subscription_m: 8083721.1289286
old_cohort_common_cash_distributed_m: 3555706.3548902
old_cohort_discounted_cash_m: 0.0011219624
employee_option_cash_discounted_m: 8.936E-7

235

内容を開く

valuation_year: 2271
terminal_year_index: 235
annual_award_shares_forgone_subscription: 22896366.7229
annual_paid_Sharesave_new_shares: 3454799.5989
annual_paid_Sharesave_estimated_strike_GBP: 844.5065686
employee_paid_cash_received_by_company_m: 2917.600954492
beginning_economic_live_shares: 4125012132.1784
ending_economic_live_shares: 4151363298.5002
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.437068043332
relative_new_issue_dilution_rate: 0.006388142744
ordinary_profit_after_IFRS_SBC_m: 9974555.4605935
noncash_SBC_addback_m: 69731.56976488
sustainable_operating_equity_cash_before_option_proceeds_m: 8307154.0207922
cash_available_to_common_after_subscription_m: 8310071.6217467
old_cohort_common_cash_distributed_m: 3632066.7436622
old_cohort_discounted_cash_m: 0.0010437678
employee_option_cash_discounted_m: 8.384E-7

236

内容を開く

valuation_year: 2272
terminal_year_index: 236
annual_award_shares_forgone_subscription: 23125330.3902
annual_paid_Sharesave_new_shares: 3506621.5929
annual_paid_Sharesave_estimated_strike_GBP: 857.1741671
employee_paid_cash_received_by_company_m: 3005.785443342
beginning_economic_live_shares: 4151363298.5002
ending_economic_live_shares: 4177995250.4832
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.434282024094
relative_new_issue_dilution_rate: 0.006415230388
ordinary_profit_after_IFRS_SBC_m: 10253843.01349
noncash_SBC_addback_m: 71684.0537183
sustainable_operating_equity_cash_before_option_proceeds_m: 8539754.3333744
cash_available_to_common_after_subscription_m: 8542760.1188177
old_cohort_common_cash_distributed_m: 3709967.1557478
old_cohort_discounted_cash_m: 0.0009709968
employee_option_cash_discounted_m: 7.867E-7

237

内容を開く

valuation_year: 2273
terminal_year_index: 237
annual_award_shares_forgone_subscription: 23356583.6941
annual_paid_Sharesave_new_shares: 3559220.9167
annual_paid_Sharesave_estimated_strike_GBP: 870.0317796
employee_paid_cash_received_by_company_m: 3096.635308367
beginning_economic_live_shares: 4177995250.4832
ending_economic_live_shares: 4204911055.094
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.431502167409
relative_new_issue_dilution_rate: 0.006442277455
ordinary_profit_after_IFRS_SBC_m: 10540950.617868
noncash_SBC_addback_m: 73691.20722241
sustainable_operating_equity_cash_before_option_proceeds_m: 8778867.4547089
cash_available_to_common_after_subscription_m: 8781964.0900172
old_cohort_common_cash_distributed_m: 3789436.5389482
old_cohort_discounted_cash_m: 0.0009032751
employee_option_cash_discounted_m: 7.381E-7

238

内容を開く

valuation_year: 2274
terminal_year_index: 238
annual_award_shares_forgone_subscription: 23590149.531
annual_paid_Sharesave_new_shares: 3612609.2305
annual_paid_Sharesave_estimated_strike_GBP: 883.0822563
employee_paid_cash_received_by_company_m: 3190.231110562
beginning_economic_live_shares: 4204911055.094
ending_economic_live_shares: 4232113813.8556
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.428728600846
relative_new_issue_dilution_rate: 0.006469282799
ordinary_profit_after_IFRS_SBC_m: 10836097.235168
noncash_SBC_addback_m: 75754.56102464
sustainable_operating_equity_cash_before_option_proceeds_m: 9024675.7434407
cash_available_to_common_after_subscription_m: 9027865.9745513
old_cohort_common_cash_distributed_m: 3870504.3478919
old_cohort_discounted_cash_m: 0.000840254
employee_option_cash_discounted_m: 6.926E-7

239

内容を開く

valuation_year: 2275
terminal_year_index: 239
annual_award_shares_forgone_subscription: 23826051.0263
annual_paid_Sharesave_new_shares: 3666798.369
annual_paid_Sharesave_estimated_strike_GBP: 896.3284902
employee_paid_cash_received_by_company_m: 3286.655845879
beginning_economic_live_shares: 4232113813.8556
ending_economic_live_shares: 4259606663.2509
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.425961450781
relative_new_issue_dilution_rate: 0.006496245282
ordinary_profit_after_IFRS_SBC_m: 11139507.957753
noncash_SBC_addback_m: 77875.68873333
sustainable_operating_equity_cash_before_option_proceeds_m: 9277366.664257
cash_available_to_common_after_subscription_m: 9280653.3201029
old_cohort_common_cash_distributed_m: 3953200.5524251
old_cohort_discounted_cash_m: 0.000781609
employee_option_cash_discounted_m: 6.498E-7

240

内容を開く

valuation_year: 2276
terminal_year_index: 240
annual_award_shares_forgone_subscription: 24064311.5366
annual_paid_Sharesave_new_shares: 3721800.3445
annual_paid_Sharesave_estimated_strike_GBP: 909.7734175
employee_paid_cash_received_by_company_m: 3385.995018821
beginning_economic_live_shares: 4259606663.2509
ending_economic_live_shares: 4287392775.1319
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.423200842376
relative_new_issue_dilution_rate: 0.006523163775
ordinary_profit_after_IFRS_SBC_m: 11451414.18057
noncash_SBC_addback_m: 80056.20801786
sustainable_operating_equity_cash_before_option_proceeds_m: 9537132.9308562
cash_available_to_common_after_subscription_m: 9540518.9258751
old_cohort_common_cash_distributed_m: 4037555.6461377
old_cohort_discounted_cash_m: 0.0007270376
employee_option_cash_discounted_m: 6.097E-7

241

内容を開く

valuation_year: 2277
terminal_year_index: 241
annual_award_shares_forgone_subscription: 24304954.652
annual_paid_Sharesave_new_shares: 3777627.3497
annual_paid_Sharesave_estimated_strike_GBP: 923.4200188
employee_paid_cash_received_by_company_m: 3488.336718264
beginning_economic_live_shares: 4287392775.1319
ending_economic_live_shares: 4315475357.1336
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.42044689956
relative_new_issue_dilution_rate: 0.006550037161
ordinary_profit_after_IFRS_SBC_m: 11772053.777626
noncash_SBC_addback_m: 82297.78184236
sustainable_operating_equity_cash_before_option_proceeds_m: 9804172.6529202
cash_available_to_common_after_subscription_m: 9807660.9896385
old_cohort_common_cash_distributed_m: 4123600.6550283
old_cohort_discounted_cash_m: 0.0006762583
employee_option_cash_discounted_m: 5.721E-7

242

内容を開く

valuation_year: 2278
terminal_year_index: 242
annual_award_shares_forgone_subscription: 24548004.1985
annual_paid_Sharesave_new_shares: 3834291.7599
annual_paid_Sharesave_estimated_strike_GBP: 937.2713191
employee_paid_cash_received_by_company_m: 3593.771695574
beginning_economic_live_shares: 4315475357.1336
ending_economic_live_shares: 4343857653.092
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.417699745005
relative_new_issue_dilution_rate: 0.006576864333
ordinary_profit_after_IFRS_SBC_m: 12101671.283399
noncash_SBC_addback_m: 84602.11973395
sustainable_operating_equity_cash_before_option_proceeds_m: 10078689.487202
cash_available_to_common_after_subscription_m: 10082283.258898
old_cohort_common_cash_distributed_m: 4211367.1463086
old_cohort_discounted_cash_m: 0.0006290089
employee_option_cash_discounted_m: 5.368E-7

243

内容を開く

valuation_year: 2279
terminal_year_index: 243
annual_award_shares_forgone_subscription: 24793484.2405
annual_paid_Sharesave_new_shares: 3891806.1363
annual_paid_Sharesave_estimated_strike_GBP: 951.3303889
employee_paid_cash_received_by_company_m: 3702.393445073
beginning_economic_live_shares: 4343857653.092
ending_economic_live_shares: 4372542943.4687
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.414959500111
relative_new_issue_dilution_rate: 0.006603644195
ordinary_profit_after_IFRS_SBC_m: 12440518.079335
noncash_SBC_addback_m: 86970.9790865
sustainable_operating_equity_cash_before_option_proceeds_m: 10360892.792844
cash_available_to_common_after_subscription_m: 10364595.186289
old_cohort_common_cash_distributed_m: 4300887.2373515
old_cohort_discounted_cash_m: 0.0005850452
employee_option_cash_discounted_m: 5.036E-7

244

内容を開く

valuation_year: 2280
terminal_year_index: 244
annual_award_shares_forgone_subscription: 25041419.0829
annual_paid_Sharesave_new_shares: 3950183.2283
annual_paid_Sharesave_estimated_strike_GBP: 965.6003447
employee_paid_cash_received_by_company_m: 3814.29828695
beginning_economic_live_shares: 4372542943.4687
ending_economic_live_shares: 4401534545.7799
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.412226284984
relative_new_issue_dilution_rate: 0.006630375661
ordinary_profit_after_IFRS_SBC_m: 12788852.585556
noncash_SBC_addback_m: 89406.16650092
sustainable_operating_equity_cash_before_option_proceeds_m: 10650997.791043
cash_available_to_common_after_subscription_m: 10654812.08933
old_cohort_common_cash_distributed_m: 4392193.6047835
old_cohort_discounted_cash_m: 0.0005441398
employee_option_cash_discounted_m: 4.725E-7

245

内容を開く

valuation_year: 2281
terminal_year_index: 245
annual_award_shares_forgone_subscription: 25291833.2737
annual_paid_Sharesave_new_shares: 4009435.9768
annual_paid_Sharesave_estimated_strike_GBP: 980.0843499
employee_paid_cash_received_by_company_m: 3929.585452673
beginning_economic_live_shares: 4401534545.7799
ending_economic_live_shares: 4430835815.0304
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.409500218419
relative_new_issue_dilution_rate: 0.006657057657
ordinary_profit_after_IFRS_SBC_m: 13146940.457952
noncash_SBC_addback_m: 91909.53916295
sustainable_operating_equity_cash_before_option_proceeds_m: 10949225.729192
cash_available_to_common_after_subscription_m: 10953155.314645
old_cohort_common_cash_distributed_m: 4485319.4937254
old_cohort_discounted_cash_m: 0.000506081
employee_option_cash_discounted_m: 4.434E-7

246

内容を開く

valuation_year: 2282
terminal_year_index: 246
annual_award_shares_forgone_subscription: 25544751.6064
annual_paid_Sharesave_new_shares: 4069577.5164
annual_paid_Sharesave_estimated_strike_GBP: 994.7856151
employee_paid_cash_received_by_company_m: 4048.35717298
beginning_economic_live_shares: 4430835815.0304
ending_economic_live_shares: 4460450144.1533
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.406781417883
relative_new_issue_dilution_rate: 0.006683689119
ordinary_profit_after_IFRS_SBC_m: 13515054.790774
noncash_SBC_addback_m: 94483.00625951
sustainable_operating_equity_cash_before_option_proceeds_m: 11255804.04961
cash_available_to_common_after_subscription_m: 11259852.406783
old_cohort_common_cash_distributed_m: 4580298.7271818
old_cohort_discounted_cash_m: 0.0004706718
employee_option_cash_discounted_m: 4.16E-7

247

内容を開く

valuation_year: 2283
terminal_year_index: 247
annual_award_shares_forgone_subscription: 25800199.1225
annual_paid_Sharesave_new_shares: 4130621.1792
annual_paid_Sharesave_estimated_strike_GBP: 1009.7073994
employee_paid_cash_received_by_company_m: 4170.718768533
beginning_economic_live_shares: 4460450144.1533
ending_economic_live_shares: 4490380964.4549
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.404069999494
relative_new_issue_dilution_rate: 0.006710268994
ordinary_profit_after_IFRS_SBC_m: 13893476.324916
noncash_SBC_addback_m: 97128.53043478
sustainable_operating_equity_cash_before_option_proceeds_m: 11570966.562999
cash_available_to_common_after_subscription_m: 11575137.281767
old_cohort_common_cash_distributed_m: 4677165.7155839
old_cohort_discounted_cash_m: 0.0004377284
employee_option_cash_discounted_m: 3.903E-7

248

内容を開く

valuation_year: 2284
terminal_year_index: 248
annual_award_shares_forgone_subscription: 26058201.1137
annual_paid_Sharesave_new_shares: 4192580.4969
annual_paid_Sharesave_estimated_strike_GBP: 1024.8530103
employee_paid_cash_received_by_company_m: 4296.778743312
beginning_economic_live_shares: 4490380964.4549
ending_economic_live_shares: 4520631746.0655
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.401366078007
relative_new_issue_dilution_rate: 0.006736796243
ordinary_profit_after_IFRS_SBC_m: 14282493.662014
noncash_SBC_addback_m: 99848.12928695
sustainable_operating_equity_cash_before_option_proceeds_m: 11894953.626763
cash_available_to_common_after_subscription_m: 11899250.405506
old_cohort_common_cash_distributed_m: 4775955.466486
old_cohort_discounted_cash_m: 0.0004070801
employee_option_cash_discounted_m: 3.662E-7

249

内容を開く

valuation_year: 2285
terminal_year_index: 249
annual_award_shares_forgone_subscription: 26318783.1249
annual_paid_Sharesave_new_shares: 4255469.2043
annual_paid_Sharesave_estimated_strike_GBP: 1040.2258055
employee_paid_cash_received_by_company_m: 4426.648880829
beginning_economic_live_shares: 4520631746.0655
ending_economic_live_shares: 4551205998.3947
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.398669766799
relative_new_issue_dilution_rate: 0.006763269836
ordinary_profit_after_IFRS_SBC_m: 14682403.48455
noncash_SBC_addback_m: 102643.87690699
sustainable_operating_equity_cash_before_option_proceeds_m: 12228012.328312
cash_available_to_common_after_subscription_m: 12232438.977193
old_cohort_common_cash_distributed_m: 4876703.5944202
old_cohort_discounted_cash_m: 0.0003785678
employee_option_cash_discounted_m: 3.436E-7

250

内容を開く

valuation_year: 2286
terminal_year_index: 250
annual_award_shares_forgone_subscription: 26581970.9561
annual_paid_Sharesave_new_shares: 4319301.2424
annual_paid_Sharesave_estimated_strike_GBP: 1055.8291926
employee_paid_cash_received_by_company_m: 4560.444343252
beginning_economic_live_shares: 4551205998.3947
ending_economic_live_shares: 4582107270.5932
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.395981177848
relative_new_issue_dilution_rate: 0.006789688757
ordinary_profit_after_IFRS_SBC_m: 15093510.782117
noncash_SBC_addback_m: 105517.90546038
sustainable_operating_equity_cash_before_option_proceeds_m: 12570396.673505
cash_available_to_common_after_subscription_m: 12574957.117848
old_cohort_common_cash_distributed_m: 4979446.3309101
old_cohort_discounted_cash_m: 0.0003520433
employee_option_cash_discounted_m: 3.224E-7

251

内容を開く

valuation_year: 2287
terminal_year_index: 251
annual_award_shares_forgone_subscription: 26847790.6657
annual_paid_Sharesave_new_shares: 4384090.761
annual_paid_Sharesave_estimated_strike_GBP: 1071.6666305
employee_paid_cash_received_by_company_m: 4698.283773527
beginning_economic_live_shares: 4582107270.5932
ending_economic_live_shares: 4613339152.0199
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.393300421722
relative_new_issue_dilution_rate: 0.006816052
ordinary_profit_after_IFRS_SBC_m: 15516129.084017
noncash_SBC_addback_m: 108472.40681327
sustainable_operating_equity_cash_before_option_proceeds_m: 12922367.780363
cash_available_to_common_after_subscription_m: 12927066.064137
old_cohort_common_cash_distributed_m: 5084220.5346476
old_cohort_discounted_cash_m: 0.0003273686
employee_option_cash_discounted_m: 3.025E-7

252

内容を開く

valuation_year: 2288
terminal_year_index: 252
annual_award_shares_forgone_subscription: 27116268.5723
annual_paid_Sharesave_new_shares: 4449852.1224
annual_paid_Sharesave_estimated_strike_GBP: 1087.7416299
employee_paid_cash_received_by_company_m: 4840.289400582
beginning_economic_live_shares: 4613339152.0199
ending_economic_live_shares: 4644905272.7146
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.390627607562
relative_new_issue_dilution_rate: 0.006842358573
ordinary_profit_after_IFRS_SBC_m: 15950580.698369
noncash_SBC_addback_m: 111509.63420404
sustainable_operating_equity_cash_before_option_proceeds_m: 13284194.078213
cash_available_to_common_after_subscription_m: 13289034.367614
old_cohort_common_cash_distributed_m: 5191063.7018343
old_cohort_discounted_cash_m: 0.0003044154
employee_option_cash_discounted_m: 2.838E-7

253

内容を開く

valuation_year: 2289
terminal_year_index: 253
annual_award_shares_forgone_subscription: 27387431.2581
annual_paid_Sharesave_new_shares: 4516599.9043
annual_paid_Sharesave_estimated_strike_GBP: 1104.0577544
employee_paid_cash_received_by_company_m: 4986.587147714
beginning_economic_live_shares: 4644905272.7146
ending_economic_live_shares: 4676809303.8769
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.387962843071
relative_new_issue_dilution_rate: 0.006868607493
ordinary_profit_after_IFRS_SBC_m: 16397196.957923
noncash_SBC_addback_m: 114631.90396176
sustainable_operating_equity_cash_before_option_proceeds_m: 13656151.512403
cash_available_to_common_after_subscription_m: 13661138.099551
old_cohort_common_cash_distributed_m: 5300013.9766905
old_cohort_discounted_cash_m: 0.0002830642
employee_option_cash_discounted_m: 2.663E-7

254

内容を開く

valuation_year: 2290
terminal_year_index: 254
annual_award_shares_forgone_subscription: 27661305.5706
annual_paid_Sharesave_new_shares: 4584348.9028
annual_paid_Sharesave_estimated_strike_GBP: 1120.6186207
employee_paid_cash_received_by_company_m: 5137.306744254
beginning_economic_live_shares: 4676809303.8769
ending_economic_live_shares: 4709054958.3504
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.385306234495
relative_new_issue_dilution_rate: 0.006894797794
ordinary_profit_after_IFRS_SBC_m: 16856318.472745
noncash_SBC_addback_m: 117841.59727269
sustainable_operating_equity_cash_before_option_proceeds_m: 14038523.754751
cash_available_to_common_after_subscription_m: 14043661.061495
old_cohort_common_cash_distributed_m: 5411110.1621348
old_cohort_discounted_cash_m: 0.0002632037
employee_option_cash_discounted_m: 2.499E-7

255

内容を開く

valuation_year: 2291
terminal_year_index: 255
annual_award_shares_forgone_subscription: 27937918.6263
annual_paid_Sharesave_new_shares: 4653114.1364
annual_paid_Sharesave_estimated_strike_GBP: 1137.4279
employee_paid_cash_received_by_company_m: 5292.581840599
beginning_economic_live_shares: 4709054958.3504
ending_economic_live_shares: 4741645991.1131
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.382657886615
relative_new_issue_dilution_rate: 0.00692092852
ordinary_profit_after_IFRS_SBC_m: 17328295.389982
noncash_SBC_addback_m: 121141.16199632
sustainable_operating_equity_cash_before_option_proceeds_m: 14431602.419884
cash_available_to_common_after_subscription_m: 14436895.001724
old_cohort_common_cash_distributed_m: 5524391.7306371
old_cohort_discounted_cash_m: 0.0002447303
employee_option_cash_discounted_m: 2.345E-7

256

内容を開く

valuation_year: 2292
terminal_year_index: 256
annual_award_shares_forgone_subscription: 28217297.8126
annual_paid_Sharesave_new_shares: 4722910.8484
annual_paid_Sharesave_estimated_strike_GBP: 1154.4893185
employee_paid_cash_received_by_company_m: 5452.550126731
beginning_economic_live_shares: 4741645991.1131
ending_economic_live_shares: 4774586199.7741
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.380017902728
relative_new_issue_dilution_rate: 0.006946998726
ordinary_profit_after_IFRS_SBC_m: 17813487.660902
noncash_SBC_addback_m: 124533.11453222
sustainable_operating_equity_cash_before_option_proceeds_m: 14835687.28764
cash_available_to_common_after_subscription_m: 14841139.837767
old_cohort_common_cash_distributed_m: 5639898.835247
old_cohort_discounted_cash_m: 0.0002275476
employee_option_cash_discounted_m: 2.2E-7

257

内容を開く

valuation_year: 2293
terminal_year_index: 257
annual_award_shares_forgone_subscription: 28499470.7907
annual_paid_Sharesave_new_shares: 4793754.5111
annual_paid_Sharesave_estimated_strike_GBP: 1171.8066583
employee_paid_cash_received_by_company_m: 5617.353454312
beginning_economic_live_shares: 4774586199.7741
ending_economic_live_shares: 4807879425.076
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.377386384644
relative_new_issue_dilution_rate: 0.006973007484
ordinary_profit_after_IFRS_SBC_m: 18312265.315407
noncash_SBC_addback_m: 128020.04173912
sustainable_operating_equity_cash_before_option_proceeds_m: 15251086.531694
cash_available_to_common_after_subscription_m: 15256703.885149
old_cohort_common_cash_distributed_m: 5757672.3208015
old_cohort_discounted_cash_m: 0.0002115658
employee_option_cash_discounted_m: 2.064E-7

258

内容を開く

valuation_year: 2294
terminal_year_index: 258
annual_award_shares_forgone_subscription: 28784465.4986
annual_paid_Sharesave_new_shares: 4865660.8288
annual_paid_Sharesave_estimated_strike_GBP: 1189.3837582
employee_paid_cash_received_by_company_m: 5787.137962468
beginning_economic_live_shares: 4807879425.076
ending_economic_live_shares: 4841529551.4034
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.374763432665
relative_new_issue_dilution_rate: 0.006998953874
ordinary_profit_after_IFRS_SBC_m: 18825008.744238
noncash_SBC_addback_m: 131604.60290782
sustainable_operating_equity_cash_before_option_proceeds_m: 15678116.954582
cash_available_to_common_after_subscription_m: 15683904.092544
old_cohort_common_cash_distributed_m: 5877753.735314
old_cohort_discounted_cash_m: 0.0001967015
employee_option_cash_discounted_m: 1.937E-7

259

内容を開く

valuation_year: 2295
terminal_year_index: 259
annual_award_shares_forgone_subscription: 29072310.1536
annual_paid_Sharesave_new_shares: 4938645.7412
annual_paid_Sharesave_estimated_strike_GBP: 1207.2245145
employee_paid_cash_received_by_company_m: 5962.054207384
beginning_economic_live_shares: 4841529551.4034
ending_economic_live_shares: 4875540507.2983
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.37214914558
relative_new_issue_dilution_rate: 0.007024836993
ordinary_profit_after_IFRS_SBC_m: 19352108.989077
noncash_SBC_addback_m: 135289.53178923
sustainable_operating_equity_cash_before_option_proceeds_m: 16117104.22931
cash_available_to_common_after_subscription_m: 16123066.283517
old_cohort_common_cash_distributed_m: 6000185.3415484
old_cohort_discounted_cash_m: 0.0001828768
employee_option_cash_discounted_m: 1.817E-7

260

内容を開く

valuation_year: 2296
terminal_year_index: 260
annual_award_shares_forgone_subscription: 29363033.2552
annual_paid_Sharesave_new_shares: 5012725.4274
annual_paid_Sharesave_estimated_strike_GBP: 1225.3328822
employee_paid_cash_received_by_company_m: 6142.257295802
beginning_economic_live_shares: 4875540507.2983
ending_economic_live_shares: 4909916265.9808
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.369543620653
relative_new_issue_dilution_rate: 0.007050655949
ordinary_profit_after_IFRS_SBC_m: 19893968.040771
noncash_SBC_addback_m: 139077.63867933
sustainable_operating_equity_cash_before_option_proceeds_m: 16568383.147731
cash_available_to_common_after_subscription_m: 16574525.405026
old_cohort_common_cash_distributed_m: 6125010.1287802
old_cohort_discounted_cash_m: 0.0001700194
employee_option_cash_discounted_m: 1.705E-7

261

内容を開く

valuation_year: 2297
terminal_year_index: 261
annual_award_shares_forgone_subscription: 29656663.5877
annual_paid_Sharesave_new_shares: 5087916.3088
annual_paid_Sharesave_estimated_strike_GBP: 1243.7128755
employee_paid_cash_received_by_company_m: 6327.907022568
beginning_economic_live_shares: 4909916265.9808
ending_economic_live_shares: 4944660845.8773
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.366946953611
relative_new_issue_dilution_rate: 0.007076409864
ordinary_profit_after_IFRS_SBC_m: 20450999.145913
noncash_SBC_addback_m: 142971.81256235
sustainable_operating_equity_cash_before_option_proceeds_m: 17032297.875867
cash_available_to_common_after_subscription_m: 17038625.78289
old_cohort_common_cash_distributed_m: 6252271.8247485
old_cohort_discounted_cash_m: 0.0001580619
employee_option_cash_discounted_m: 1.6E-7

262

内容を開く

valuation_year: 2298
terminal_year_index: 262
annual_award_shares_forgone_subscription: 29953230.2236
annual_paid_Sharesave_new_shares: 5164235.0534
annual_paid_Sharesave_estimated_strike_GBP: 1262.3685686
employee_paid_cash_received_by_company_m: 6519.168012325
beginning_economic_live_shares: 4944660845.8773
ending_economic_live_shares: 4979778311.1543
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.364359238637
relative_new_issue_dilution_rate: 0.007102097873
ordinary_profit_after_IFRS_SBC_m: 21023627.121998
noncash_SBC_addback_m: 146975.0233141
sustainable_operating_equity_cash_before_option_proceeds_m: 17509202.216391
cash_available_to_common_after_subscription_m: 17515721.384404
old_cohort_common_cash_distributed_m: 6382014.9078022
old_cohort_discounted_cash_m: 0.0001469416
employee_option_cash_discounted_m: 1.501E-7

263

内容を開く

valuation_year: 2299
terminal_year_index: 263
annual_award_shares_forgone_subscription: 30252762.5258
annual_paid_Sharesave_new_shares: 5241698.5792
annual_paid_Sharesave_estimated_strike_GBP: 1281.3040971
employee_paid_cash_received_by_company_m: 6716.209865497
beginning_economic_live_shares: 4979778311.1543
ending_economic_live_shares: 5015272772.2593
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.361780568361
relative_new_issue_dilution_rate: 0.007127719125
ordinary_profit_after_IFRS_SBC_m: 21612288.681414
noncash_SBC_addback_m: 151090.32396689
sustainable_operating_equity_cash_before_option_proceeds_m: 17999459.87845
cash_available_to_common_after_subscription_m: 18006176.088316
old_cohort_common_cash_distributed_m: 6514284.6192415
old_cohort_discounted_cash_m: 0.0001366002
employee_option_cash_discounted_m: 1.408E-7

264

内容を開く

valuation_year: 2300
terminal_year_index: 264
annual_award_shares_forgone_subscription: 30555290.1511
annual_paid_Sharesave_new_shares: 5320324.0579
annual_paid_Sharesave_estimated_strike_GBP: 1300.5236586
employee_paid_cash_received_by_company_m: 6919.207308682
beginning_economic_live_shares: 5015272772.2593
ending_economic_live_shares: 5051148386.4683
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.35921103385
relative_new_issue_dilution_rate: 0.007153272781
ordinary_profit_after_IFRS_SBC_m: 22217432.764494
noncash_SBC_addback_m: 155320.85303797
sustainable_operating_equity_cash_before_option_proceeds_m: 18503444.755047
cash_available_to_common_after_subscription_m: 18510363.962356
old_cohort_common_cash_distributed_m: 6649126.9758614
old_cohort_discounted_cash_m: 0.0001269834
employee_option_cash_discounted_m: 1.321E-7

265

内容を開く

valuation_year: 2301
terminal_year_index: 265
annual_award_shares_forgone_subscription: 30860843.0526
annual_paid_Sharesave_new_shares: 5400128.9188
annual_paid_Sharesave_estimated_strike_GBP: 1320.0315135
employee_paid_cash_received_by_company_m: 7128.340349587
beginning_economic_live_shares: 5051148386.4683
ending_economic_live_shares: 5087409358.4396
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.356650724602
relative_new_issue_dilution_rate: 0.007178758016
ordinary_profit_after_IFRS_SBC_m: 22839520.8819
noncash_SBC_addback_m: 159669.83692303
sustainable_operating_equity_cash_before_option_proceeds_m: 19021541.208188
cash_available_to_common_after_subscription_m: 19028669.548538
old_cohort_common_cash_distributed_m: 6786588.7826965
old_cohort_discounted_cash_m: 0.0001180406
employee_option_cash_discounted_m: 1.24E-7

266

内容を開く

valuation_year: 2302
terminal_year_index: 266
annual_award_shares_forgone_subscription: 31169451.4831
annual_paid_Sharesave_new_shares: 5481130.8525
annual_paid_Sharesave_estimated_strike_GBP: 1339.8319862
employee_paid_cash_received_by_company_m: 7343.794436653
beginning_economic_live_shares: 5087409358.4396
ending_economic_live_shares: 5124059940.7753
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.354099728537
relative_new_issue_dilution_rate: 0.007204174021
ordinary_profit_after_IFRS_SBC_m: 23479027.466593
noncash_SBC_addback_m: 164140.59235688
sustainable_operating_equity_cash_before_option_proceeds_m: 19554144.362018
cash_available_to_common_after_subscription_m: 19561488.156454
old_cohort_common_cash_distributed_m: 6926717.6459734
old_cohort_discounted_cash_m: 0.0001097249
employee_option_cash_discounted_m: 1.163E-7

267

内容を開く

valuation_year: 2303
terminal_year_index: 267
annual_award_shares_forgone_subscription: 31481145.9979
annual_paid_Sharesave_new_shares: 5563347.8153
annual_paid_Sharesave_estimated_strike_GBP: 1359.929466
employee_paid_cash_received_by_company_m: 7565.760623501
beginning_economic_live_shares: 5124059940.7753
ending_economic_live_shares: 5161104434.5886
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.351558131991
relative_new_issue_dilution_rate: 0.007229519998
ordinary_profit_after_IFRS_SBC_m: 24136440.235657
noncash_SBC_addback_m: 168736.52894287
sustainable_operating_equity_cash_before_option_proceeds_m: 20101660.404154
cash_available_to_common_after_subscription_m: 20109226.164778
old_cohort_common_cash_distributed_m: 7069561.9862724
old_cohort_discounted_cash_m: 0.0001019924
employee_option_cash_discounted_m: 1.092E-7

268

内容を開く

valuation_year: 2304
terminal_year_index: 268
annual_award_shares_forgone_subscription: 31795957.4579
annual_paid_Sharesave_new_shares: 5646798.0326
annual_paid_Sharesave_estimated_strike_GBP: 1380.328408
employee_paid_cash_received_by_company_m: 7794.435738346
beginning_economic_live_shares: 5161104434.5886
ending_economic_live_shares: 5198547190.0791
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.349026019711
relative_new_issue_dilution_rate: 0.007254795164
ordinary_profit_after_IFRS_SBC_m: 24812260.562256
noncash_SBC_addback_m: 173461.15175327
sustainable_operating_equity_cash_before_option_proceeds_m: 20664506.89547
cash_available_to_common_after_subscription_m: 20672301.331209
old_cohort_common_cash_distributed_m: 7215171.0519021
old_cohort_discounted_cash_m: 9.48024E-5
employee_option_cash_discounted_m: 1.024E-7

269

内容を開く

valuation_year: 2305
terminal_year_index: 269
annual_award_shares_forgone_subscription: 32113917.0325
annual_paid_Sharesave_new_shares: 5731500.003
annual_paid_Sharesave_estimated_strike_GBP: 1401.0333341
employee_paid_cash_received_by_company_m: 8030.022558538
beginning_economic_live_shares: 5198547190.0791
ending_economic_live_shares: 5236392607.1146
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.346503474848
relative_new_issue_dilution_rate: 0.007279998748
ordinary_profit_after_IFRS_SBC_m: 25507003.857999
noncash_SBC_addback_m: 178318.06400236
sustainable_operating_equity_cash_before_option_proceeds_m: 21243113.088544
cash_available_to_common_after_subscription_m: 21251143.111102
old_cohort_common_cash_distributed_m: 7363594.932491
old_cohort_discounted_cash_m: 8.81171E-5
employee_option_cash_discounted_m: 9.61E-8

270

内容を開く

valuation_year: 2306
terminal_year_index: 270
annual_award_shares_forgone_subscription: 32435056.2028
annual_paid_Sharesave_new_shares: 5817472.5031
annual_paid_Sharesave_estimated_strike_GBP: 1422.0488341
employee_paid_cash_received_by_company_m: 8272.729990369
beginning_economic_live_shares: 5236392607.1146
ending_economic_live_shares: 5274645135.8205
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.343990578951
relative_new_issue_dilution_rate: 0.007305129996
ordinary_profit_after_IFRS_SBC_m: 26221199.966023
noncash_SBC_addback_m: 183310.96979443
sustainable_operating_equity_cash_before_option_proceeds_m: 21837920.255023
cash_available_to_common_after_subscription_m: 21846192.985013
old_cohort_common_cash_distributed_m: 7514884.5727986
old_cohort_discounted_cash_m: 8.19012E-5
employee_option_cash_discounted_m: 9.02E-8

271

内容を開く

valuation_year: 2307
terminal_year_index: 271
annual_award_shares_forgone_subscription: 32759406.7649
annual_paid_Sharesave_new_shares: 5904734.5906
annual_paid_Sharesave_estimated_strike_GBP: 1443.3795666
employee_paid_cash_received_by_company_m: 8522.773254328
beginning_economic_live_shares: 5274645135.8205
ending_economic_live_shares: 5313309277.176
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.341487411965
relative_new_issue_dilution_rate: 0.007330188166
ordinary_profit_after_IFRS_SBC_m: 26955393.565072
noncash_SBC_addback_m: 188443.67694867
sustainable_operating_equity_cash_before_option_proceeds_m: 22449382.022163
cash_available_to_common_after_subscription_m: 22457904.795418
old_cohort_common_cash_distributed_m: 7669091.7867503
old_cohort_discounted_cash_m: 7.61219E-5
employee_option_cash_discounted_m: 8.46E-8

272

内容を開く

valuation_year: 2308
terminal_year_index: 272
annual_award_shares_forgone_subscription: 33087000.8325
annual_paid_Sharesave_new_shares: 5993305.6095
annual_paid_Sharesave_estimated_strike_GBP: 1465.0302601
employee_paid_cash_received_by_company_m: 8780.37407594
beginning_economic_live_shares: 5313309277.176
ending_economic_live_shares: 5352389583.6181
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.338994052224
relative_new_issue_dilution_rate: 0.007355172531
ordinary_profit_after_IFRS_SBC_m: 27710144.584894
noncash_SBC_addback_m: 193720.09990323
sustainable_operating_equity_cash_before_option_proceeds_m: 23077964.718784
cash_available_to_common_after_subscription_m: 23086745.09286
old_cohort_common_cash_distributed_m: 7826269.2716992
old_cohort_discounted_cash_m: 7.07487E-5
employee_option_cash_discounted_m: 7.94E-8

273

内容を開く

valuation_year: 2309
terminal_year_index: 273
annual_award_shares_forgone_subscription: 33417870.8408
annual_paid_Sharesave_new_shares: 6083205.1936
annual_paid_Sharesave_estimated_strike_GBP: 1487.005714
employee_paid_cash_received_by_company_m: 9045.760882386
beginning_economic_live_shares: 5352389583.6181
ending_economic_live_shares: 5391890659.6525
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.33651057645
relative_new_issue_dilution_rate: 0.007380082376
ordinary_profit_after_IFRS_SBC_m: 28486028.633271
noncash_SBC_addback_m: 199144.26270052
sustainable_operating_equity_cash_before_option_proceeds_m: 23724147.73091
cash_available_to_common_after_subscription_m: 23733193.491792
old_cohort_common_cash_distributed_m: 7986470.6229182
old_cohort_discounted_cash_m: 6.57531E-5
employee_option_cash_discounted_m: 7.45E-8

274

内容を開く

valuation_year: 2310
terminal_year_index: 274
annual_award_shares_forgone_subscription: 33752049.5492
annual_paid_Sharesave_new_shares: 6174453.2715
annual_paid_Sharesave_estimated_strike_GBP: 1509.3107997
employee_paid_cash_received_by_company_m: 9319.169005056
beginning_economic_live_shares: 5391890659.6525
ending_economic_live_shares: 5431817162.4733
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.334037059747
relative_new_issue_dilution_rate: 0.007404917002
ordinary_profit_after_IFRS_SBC_m: 29283637.435002
noncash_SBC_addback_m: 204720.30205614
sustainable_operating_equity_cash_before_option_proceeds_m: 24388423.867375
cash_available_to_common_after_subscription_m: 24397743.03638
old_cohort_common_cash_distributed_m: 8149750.3483273
old_cohort_discounted_cash_m: 6.11087E-5
employee_option_cash_discounted_m: 6.99E-8

275

内容を開く

valuation_year: 2311
terminal_year_index: 275
annual_award_shares_forgone_subscription: 34089570.0447
annual_paid_Sharesave_new_shares: 6267070.0706
annual_paid_Sharesave_estimated_strike_GBP: 1531.9504617
employee_paid_cash_received_by_company_m: 9600.840888234
beginning_economic_live_shares: 5431817162.4733
ending_economic_live_shares: 5472173802.5887
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.331573575601
relative_new_issue_dilution_rate: 0.007429675725
ordinary_profit_after_IFRS_SBC_m: 30103579.283182
noncash_SBC_addback_m: 210452.47051371
sustainable_operating_equity_cash_before_option_proceeds_m: 25071299.735662
cash_available_to_common_after_subscription_m: 25080900.57655
old_cohort_common_cash_distributed_m: 8316163.8834582
old_cohort_discounted_cash_m: 5.6791E-5
employee_option_cash_discounted_m: 6.56E-8

276

内容を開く

valuation_year: 2312
terminal_year_index: 276
annual_award_shares_forgone_subscription: 34430465.7452
annual_paid_Sharesave_new_shares: 6361076.1217
annual_paid_Sharesave_estimated_strike_GBP: 1554.9297186
employee_paid_cash_received_by_company_m: 9891.02630408
beginning_economic_live_shares: 5472173802.5887
ending_economic_live_shares: 5512965344.4555
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.329120195878
relative_new_issue_dilution_rate: 0.007454357873
ordinary_profit_after_IFRS_SBC_m: 30946479.503111
noncash_SBC_addback_m: 216345.13968809
sustainable_operating_equity_cash_before_option_proceeds_m: 25773296.12826
cash_available_to_common_after_subscription_m: 25783187.154565
old_cohort_common_cash_distributed_m: 8485767.6066612
old_cohort_discounted_cash_m: 5.27771E-5
employee_option_cash_discounted_m: 6.15E-8

277

内容を開く

valuation_year: 2313
terminal_year_index: 277
annual_award_shares_forgone_subscription: 34774770.4026
annual_paid_Sharesave_new_shares: 6456492.2635
annual_paid_Sharesave_estimated_strike_GBP: 1578.2536644
employee_paid_cash_received_by_company_m: 10189.982574121
beginning_economic_live_shares: 5512965344.4555
ending_economic_live_shares: 5554196607.1217
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.326676990819
relative_new_issue_dilution_rate: 0.007478962789
ordinary_profit_after_IFRS_SBC_m: 31812980.929198
noncash_SBC_addback_m: 222402.80359936
sustainable_operating_equity_cash_before_option_proceeds_m: 26494948.419852
cash_available_to_common_after_subscription_m: 26505138.402426
old_cohort_common_cash_distributed_m: 8658618.8545574
old_cohort_discounted_cash_m: 4.90456E-5
employee_option_cash_discounted_m: 5.77E-8

278

内容を開く

valuation_year: 2314
terminal_year_index: 278
annual_award_shares_forgone_subscription: 35122518.1067
annual_paid_Sharesave_new_shares: 6553339.6475
annual_paid_Sharesave_estimated_strike_GBP: 1601.9274694
employee_paid_cash_received_by_company_m: 10497.974797424
beginning_economic_live_shares: 5554196607.1217
ending_economic_live_shares: 5595872464.8758
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.324244029045
relative_new_issue_dilution_rate: 0.00750348983
ordinary_profit_after_IFRS_SBC_m: 32703744.395216
noncash_SBC_addback_m: 228630.08210014
sustainable_operating_equity_cash_before_option_proceeds_m: 27236806.975608
cash_available_to_common_after_subscription_m: 27247304.950405
old_cohort_common_cash_distributed_m: 8834775.9377409
old_cohort_discounted_cash_m: 4.55769E-5
employee_option_cash_discounted_m: 5.42E-8

279

内容を開く

valuation_year: 2315
terminal_year_index: 279
annual_award_shares_forgone_subscription: 35473743.2877
annual_paid_Sharesave_new_shares: 6651639.7422
annual_paid_Sharesave_estimated_strike_GBP: 1625.9563814
employee_paid_cash_received_by_company_m: 10815.276085676
beginning_economic_live_shares: 5595872464.8758
ending_economic_live_shares: 5637997847.9057
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.321821377549
relative_new_issue_dilution_rate: 0.007527938368
ordinary_profit_after_IFRS_SBC_m: 33619449.238282
noncash_SBC_addback_m: 235031.72439895
sustainable_operating_equity_cash_before_option_proceeds_m: 27999437.570925
cash_available_to_common_after_subscription_m: 28010252.84701
old_cohort_common_cash_distributed_m: 9014298.1567344
old_cohort_discounted_cash_m: 4.23525E-5
employee_option_cash_discounted_m: 5.08E-8

280

内容を開く

valuation_year: 2316
terminal_year_index: 280
annual_award_shares_forgone_subscription: 35828480.7206
annual_paid_Sharesave_new_shares: 6751414.3383
annual_paid_Sharesave_estimated_strike_GBP: 1650.3457271
employee_paid_cash_received_by_company_m: 11142.167805366
beginning_economic_live_shares: 5637997847.9057
ending_economic_live_shares: 5680577742.9646
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.319409101703
relative_new_issue_dilution_rate: 0.007552307789
ordinary_profit_after_IFRS_SBC_m: 34560793.816954
noncash_SBC_addback_m: 241612.61268212
sustainable_operating_equity_cash_before_option_proceeds_m: 28783421.822911
cash_available_to_common_after_subscription_m: 28794563.990716
old_cohort_common_cash_distributed_m: 9197245.8182026
old_cohort_discounted_cash_m: 3.93552E-5
employee_option_cash_discounted_m: 4.77E-8

281

内容を開く

valuation_year: 2317
terminal_year_index: 281
annual_award_shares_forgone_subscription: 36186765.5278
annual_paid_Sharesave_new_shares: 6852685.5534
annual_paid_Sharesave_estimated_strike_GBP: 1675.100913
employee_paid_cash_received_by_company_m: 11478.939827283
beginning_economic_live_shares: 5680577742.9646
ending_economic_live_shares: 5723617194.0458
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.317007265252
relative_new_issue_dilution_rate: 0.007576597492
ordinary_profit_after_IFRS_SBC_m: 35528496.043829
noncash_SBC_addback_m: 248377.76583722
sustainable_operating_equity_cash_before_option_proceeds_m: 29589357.633952
cash_available_to_common_after_subscription_m: 29600836.573779
old_cohort_common_cash_distributed_m: 9383680.2514267
old_cohort_discounted_cash_m: 3.65692E-5
employee_option_cash_discounted_m: 4.47E-8

282

内容を開く

valuation_year: 2318
terminal_year_index: 282
annual_award_shares_forgone_subscription: 36548633.1831
annual_paid_Sharesave_new_shares: 6955475.8367
annual_paid_Sharesave_estimated_strike_GBP: 1700.2274267
employee_paid_cash_received_by_company_m: 11825.890783563
beginning_economic_live_shares: 5723617194.0458
ending_economic_live_shares: 5767121303.0655
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.31461593032
relative_new_issue_dilution_rate: 0.007600806893
ordinary_profit_after_IFRS_SBC_m: 36523293.933056
noncash_SBC_addback_m: 255332.34328066
sustainable_operating_equity_cash_before_option_proceeds_m: 30417859.647703
cash_available_to_common_after_subscription_m: 30429685.538486
old_cohort_common_cash_distributed_m: 9573663.8250455
old_cohort_discounted_cash_m: 3.39796E-5
employee_option_cash_discounted_m: 4.2E-8

283

内容を開く

valuation_year: 2319
terminal_year_index: 283
annual_award_shares_forgone_subscription: 36914119.5149
annual_paid_Sharesave_new_shares: 7059807.9742
annual_paid_Sharesave_estimated_strike_GBP: 1725.7308381
employee_paid_cash_received_by_company_m: 12183.328332496
beginning_economic_live_shares: 5767121303.0655
ending_economic_live_shares: 5811095230.5547
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.31223515741
relative_new_issue_dilution_rate: 0.007624935419
ordinary_profit_after_IFRS_SBC_m: 37545946.163181
noncash_SBC_addback_m: 262481.64889252
sustainable_operating_equity_cash_before_option_proceeds_m: 31269559.717838
cash_available_to_common_after_subscription_m: 31281743.046171
old_cohort_common_cash_distributed_m: 9767259.964066
old_cohort_discounted_cash_m: 3.15726E-5
employee_option_cash_discounted_m: 3.94E-8

284

内容を開く

valuation_year: 2320
terminal_year_index: 284
annual_award_shares_forgone_subscription: 37283260.7101
annual_paid_Sharesave_new_shares: 7165705.0938
annual_paid_Sharesave_estimated_strike_GBP: 1751.6168007
employee_paid_cash_received_by_company_m: 12551.569431346
beginning_economic_live_shares: 5811095230.5547
ending_economic_live_shares: 5855544196.3586
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.309865005402
relative_new_issue_dilution_rate: 0.007648982514
ordinary_profit_after_IFRS_SBC_m: 38597232.65575
noncash_SBC_addback_m: 269831.13506151
sustainable_operating_equity_cash_before_option_proceeds_m: 32145107.389938
cash_available_to_common_after_subscription_m: 32157658.959369
old_cohort_common_cash_distributed_m: 9964533.1671484
old_cohort_discounted_cash_m: 2.93354E-5
employee_option_cash_discounted_m: 3.7E-8

285

内容を開く

valuation_year: 2321
terminal_year_index: 285
annual_award_shares_forgone_subscription: 37656093.3172
annual_paid_Sharesave_new_shares: 7273190.6702
annual_paid_Sharesave_estimated_strike_GBP: 1777.8910527
employee_paid_cash_received_by_company_m: 12930.940617408
beginning_economic_live_shares: 5855544196.3586
ending_economic_live_shares: 5900473480.346
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.307505531561
relative_new_issue_dilution_rate: 0.007672947634
ordinary_profit_after_IFRS_SBC_m: 39677955.170111
noncash_SBC_addback_m: 277386.40684323
sustainable_operating_equity_cash_before_option_proceeds_m: 33045170.396856
cash_available_to_common_after_subscription_m: 33058101.337474
old_cohort_common_cash_distributed_m: 10165549.02417
old_cohort_discounted_cash_m: 2.72561E-5
employee_option_cash_discounted_m: 3.47E-8

286

内容を開く

valuation_year: 2322
terminal_year_index: 286
annual_award_shares_forgone_subscription: 38032654.2503
annual_paid_Sharesave_new_shares: 7382288.5303
annual_paid_Sharesave_estimated_strike_GBP: 1804.5594185
employee_paid_cash_received_by_company_m: 13321.778297569
beginning_economic_live_shares: 5900473480.346
ending_economic_live_shares: 5945888423.1266
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.305156791536
relative_new_issue_dilution_rate: 0.007696830251
ordinary_profit_after_IFRS_SBC_m: 40788937.914875
noncash_SBC_addback_m: 285153.22623484
sustainable_operating_equity_cash_before_option_proceeds_m: 33970435.167968
cash_available_to_common_after_subscription_m: 33983756.946266
old_cohort_common_cash_distributed_m: 10370374.234071
old_cohort_discounted_cash_m: 2.53236E-5
employee_option_cash_discounted_m: 3.25E-8

287

内容を開く

valuation_year: 2323
terminal_year_index: 287
annual_award_shares_forgone_subscription: 38412980.7928
annual_paid_Sharesave_new_shares: 7493022.8583
annual_paid_Sharesave_estimated_strike_GBP: 1831.6278098
employee_paid_cash_received_by_company_m: 13724.429046613
beginning_economic_live_shares: 5945888423.1266
ending_economic_live_shares: 5991794426.7777
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.302818839366
relative_new_issue_dilution_rate: 0.007720629851
ordinary_profit_after_IFRS_SBC_m: 41931028.176491
noncash_SBC_addback_m: 293137.51656942
sustainable_operating_equity_cash_before_option_proceeds_m: 34921607.352671
cash_available_to_common_after_subscription_m: 34935331.781718
old_cohort_common_cash_distributed_m: 10579076.622992
old_cohort_discounted_cash_m: 2.35275E-5
employee_option_cash_discounted_m: 3.05E-8

288

内容を開く

valuation_year: 2324
terminal_year_index: 288
annual_award_shares_forgone_subscription: 38797110.6008
annual_paid_Sharesave_new_shares: 7605418.2011
annual_paid_Sharesave_estimated_strike_GBP: 1859.1022269
employee_paid_cash_received_by_company_m: 14139.249914547
beginning_economic_live_shares: 5991794426.7777
ending_economic_live_shares: 6038196955.5797
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.300491727478
relative_new_issue_dilution_rate: 0.007744345933
ordinary_profit_after_IFRS_SBC_m: 43105096.965433
noncash_SBC_addback_m: 301345.36703336
sustainable_operating_equity_cash_before_option_proceeds_m: 35899412.358546
cash_available_to_common_after_subscription_m: 35913551.608461
old_cohort_common_cash_distributed_m: 10791725.162694
old_cohort_discounted_cash_m: 2.18583E-5
employee_option_cash_discounted_m: 2.86E-8

289

内容を開く

valuation_year: 2325
terminal_year_index: 289
annual_award_shares_forgone_subscription: 39185081.7068
annual_paid_Sharesave_new_shares: 7719499.4741
annual_paid_Sharesave_estimated_strike_GBP: 1886.9887603
employee_paid_cash_received_by_company_m: 14566.608743214
beginning_economic_live_shares: 6038196955.5797
ending_economic_live_shares: 6085101536.7606
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.298175506698
relative_new_issue_dilution_rate: 0.007767978012
ordinary_profit_after_IFRS_SBC_m: 44312039.680465
noncash_SBC_addback_m: 309783.03731029
sustainable_operating_equity_cash_before_option_proceeds_m: 36904595.904585
cash_available_to_common_after_subscription_m: 36919162.513328
old_cohort_common_cash_distributed_m: 11008389.989288
old_cohort_discounted_cash_m: 2.03071E-5
employee_option_cash_discounted_m: 2.69E-8

290

内容を開く

valuation_year: 2326
terminal_year_index: 290
annual_award_shares_forgone_subscription: 39576932.5238
annual_paid_Sharesave_new_shares: 7835291.9663
annual_paid_Sharesave_estimated_strike_GBP: 1915.2935918
employee_paid_cash_received_by_company_m: 15006.884492478
beginning_economic_live_shares: 6085101536.7606
ending_economic_live_shares: 6132513761.2507
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.295870226252
relative_new_issue_dilution_rate: 0.007791525614
ordinary_profit_after_IFRS_SBC_m: 45552776.791518
noncash_SBC_addback_m: 318456.96235498
sustainable_operating_equity_cash_before_option_proceeds_m: 37937924.589914
cash_available_to_common_after_subscription_m: 37952931.474406
old_cohort_common_cash_distributed_m: 11229142.422255
old_cohort_discounted_cash_m: 1.88655E-5
employee_option_cash_discounted_m: 2.52E-8

291

内容を開く

valuation_year: 2327
terminal_year_index: 291
annual_award_shares_forgone_subscription: 39972701.8491
annual_paid_Sharesave_new_shares: 7952821.3458
annual_paid_Sharesave_estimated_strike_GBP: 1944.0229956
employee_paid_cash_received_by_company_m: 15460.467576263
beginning_economic_live_shares: 6132513761.2507
ending_economic_live_shares: 6180439284.4455
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.293575933769
relative_new_issue_dilution_rate: 0.007814988284
ordinary_profit_after_IFRS_SBC_m: 46828254.54168
noncash_SBC_addback_m: 327373.75730092
sustainable_operating_equity_cash_before_option_proceeds_m: 39000186.478431
cash_available_to_common_after_subscription_m: 39015646.946007
old_cohort_common_cash_distributed_m: 11454054.983778
old_cohort_discounted_cash_m: 1.75258E-5
employee_option_cash_discounted_m: 2.37E-8

292

内容を開く

valuation_year: 2328
terminal_year_index: 292
annual_award_shares_forgone_subscription: 40372428.8676
annual_paid_Sharesave_new_shares: 8072113.6659
annual_paid_Sharesave_estimated_strike_GBP: 1973.1833406
employee_paid_cash_received_by_company_m: 15927.760208755
beginning_economic_live_shares: 6180439284.4455
ending_economic_live_shares: 6228883826.979
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.29129267529
relative_new_issue_dilution_rate: 0.007838365576
ordinary_profit_after_IFRS_SBC_m: 48139445.668848
noncash_SBC_addback_m: 336540.22250535
sustainable_operating_equity_cash_before_option_proceeds_m: 40092191.699827
cash_available_to_common_after_subscription_m: 40108119.460036
old_cohort_common_cash_distributed_m: 11683201.418382
old_cohort_discounted_cash_m: 1.62809E-5
employee_option_cash_discounted_m: 2.22E-8

293

内容を開く

valuation_year: 2329
terminal_year_index: 293
annual_award_shares_forgone_subscription: 40776153.1563
annual_paid_Sharesave_new_shares: 8193195.3709
annual_paid_Sharesave_estimated_strike_GBP: 2002.7810907
employee_paid_cash_received_by_company_m: 16409.176761065
beginning_economic_live_shares: 6228883826.979
ending_economic_live_shares: 6277853175.5062
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.289020495273
relative_new_issue_dilution_rate: 0.007861657062
ordinary_profit_after_IFRS_SBC_m: 49487350.147575
noncash_SBC_addback_m: 345963.3487355
sustainable_operating_equity_cash_before_option_proceeds_m: 41214773.067422
cash_available_to_common_after_subscription_m: 41231182.244184
old_cohort_common_cash_distributed_m: 11916656.712893
old_cohort_discounted_cash_m: 1.51241E-5
employee_option_cash_discounted_m: 2.08E-8

294

内容を開く

valuation_year: 2330
terminal_year_index: 294
annual_award_shares_forgone_subscription: 41183914.6878
annual_paid_Sharesave_new_shares: 8316093.3015
annual_paid_Sharesave_estimated_strike_GBP: 2032.822807
employee_paid_cash_received_by_company_m: 16905.144128668
beginning_economic_live_shares: 6277853175.5062
ending_economic_live_shares: 6327353183.4955
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.286759436595
relative_new_issue_dilution_rate: 0.007884862326
ordinary_profit_after_IFRS_SBC_m: 50872995.951707
noncash_SBC_addback_m: 355650.32250009
sustainable_operating_equity_cash_before_option_proceeds_m: 42368786.71331
cash_available_to_common_after_subscription_m: 42385691.857439
old_cohort_common_cash_distributed_m: 12154497.116711
old_cohort_discounted_cash_m: 1.40491E-5
employee_option_cash_discounted_m: 1.95E-8

295

内容を開く

valuation_year: 2331
terminal_year_index: 295
annual_award_shares_forgone_subscription: 41595753.8347
annual_paid_Sharesave_new_shares: 8440834.701
annual_paid_Sharesave_estimated_strike_GBP: 2063.3151491
employee_paid_cash_received_by_company_m: 17416.102109957
beginning_economic_live_shares: 6327353183.4955
ending_economic_live_shares: 6377389772.0312
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.284509540563
relative_new_issue_dilution_rate: 0.007907980965
ordinary_profit_after_IFRS_SBC_m: 52297439.838355
noncash_SBC_addback_m: 365608.53153009
sustainable_operating_equity_cash_before_option_proceeds_m: 43555112.741283
cash_available_to_common_after_subscription_m: 43572528.843393
old_cohort_common_cash_distributed_m: 12396800.162417
old_cohort_discounted_cash_m: 1.30503E-5
employee_option_cash_discounted_m: 1.83E-8

296

内容を開く

valuation_year: 2332
terminal_year_index: 296
annual_award_shares_forgone_subscription: 42011711.373
annual_paid_Sharesave_new_shares: 8567447.2215
annual_paid_Sharesave_estimated_strike_GBP: 2094.2648764
employee_paid_cash_received_by_company_m: 17942.503796231
beginning_economic_live_shares: 6377389772.0312
ending_economic_live_shares: 6427968930.6258
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.282270846922
relative_new_issue_dilution_rate: 0.007931012593
ordinary_profit_after_IFRS_SBC_m: 53761768.153829
noncash_SBC_addback_m: 375845.57041293
sustainable_operating_equity_cash_before_option_proceeds_m: 44774655.898039
cash_available_to_common_after_subscription_m: 44792598.401835
old_cohort_common_cash_distributed_m: 12643644.686709
old_cohort_discounted_cash_m: 1.21221E-5
employee_option_cash_discounted_m: 1.72E-8

297

内容を開く

valuation_year: 2333
terminal_year_index: 297
annual_award_shares_forgone_subscription: 42431828.4868
annual_paid_Sharesave_new_shares: 8695958.9299
annual_paid_Sharesave_estimated_strike_GBP: 2125.6788495
employee_paid_cash_received_by_company_m: 18484.815973472
beginning_economic_live_shares: 6427968930.6258
ending_economic_live_shares: 6479096718.0424
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.280043393855
relative_new_issue_dilution_rate: 0.007953956836
ordinary_profit_after_IFRS_SBC_m: 55267097.662136
noncash_SBC_addback_m: 386369.2463845
sustainable_operating_equity_cash_before_option_proceeds_m: 46028346.263184
cash_available_to_common_after_subscription_m: 46046831.079157
old_cohort_common_cash_distributed_m: 12895110.851666
old_cohort_discounted_cash_m: 1.12598E-5
employee_option_cash_discounted_m: 1.61E-8

298

内容を開く

valuation_year: 2334
terminal_year_index: 298
annual_award_shares_forgone_subscription: 42856146.7716
annual_paid_Sharesave_new_shares: 8826398.3138
annual_paid_Sharesave_estimated_strike_GBP: 2157.5640323
employee_paid_cash_received_by_company_m: 19043.51953627
beginning_economic_live_shares: 6479096718.0424
ending_economic_live_shares: 6530779263.1279
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.277827217998
relative_new_issue_dilution_rate: 0.007976813333
ordinary_profit_after_IFRS_SBC_m: 56814576.396676
noncash_SBC_addback_m: 397187.58528326
sustainable_operating_equity_cash_before_option_proceeds_m: 47317139.958553
cash_available_to_common_after_subscription_m: 47336183.478089
old_cohort_common_cash_distributed_m: 13151280.166362
old_cohort_discounted_cash_m: 1.04585E-5
employee_option_cash_discounted_m: 1.51E-8

299

内容を開く

valuation_year: 2335
terminal_year_index: 299
annual_award_shares_forgone_subscription: 43284708.2394
annual_paid_Sharesave_new_shares: 8958794.2885
annual_paid_Sharesave_estimated_strike_GBP: 2189.9274927
employee_paid_cash_received_by_company_m: 19619.109914254
beginning_economic_live_shares: 6530779263.1279
ending_economic_live_shares: 6583022765.6557
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.275622354445
relative_new_issue_dilution_rate: 0.007999581738
ordinary_profit_after_IFRS_SBC_m: 58405384.535783
noncash_SBC_addback_m: 408308.83767119
sustainable_operating_equity_cash_before_option_proceeds_m: 48642019.877393
cash_available_to_common_after_subscription_m: 48661638.987307
old_cohort_common_cash_distributed_m: 13412235.508827
old_cohort_discounted_cash_m: 9.7141E-6
employee_option_cash_discounted_m: 1.42E-8

300

内容を開く

valuation_year: 2336
terminal_year_index: 300
annual_award_shares_forgone_subscription: 43717555.3217
annual_paid_Sharesave_new_shares: 9093176.2028
annual_paid_Sharesave_estimated_strike_GBP: 2222.7764051
employee_paid_cash_received_by_company_m: 20212.097511412
beginning_economic_live_shares: 6583022765.6557
ending_economic_live_shares: 6635833497.1803
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.273428836755
relative_new_issue_dilution_rate: 0.008022261718
ordinary_profit_after_IFRS_SBC_m: 60040735.302785
noncash_SBC_addback_m: 419741.48512599
sustainable_operating_equity_cash_before_option_proceeds_m: 50003996.43396
cash_available_to_common_after_subscription_m: 50024208.531471
old_cohort_common_cash_distributed_m: 13678061.148351
old_cohort_discounted_cash_m: 9.0224E-6
employee_option_cash_discounted_m: 1.33E-8

301

内容を開く

valuation_year: 2337
terminal_year_index: 301
annual_award_shares_forgone_subscription: 44154730.875
annual_paid_Sharesave_new_shares: 9229573.8459
annual_paid_Sharesave_estimated_strike_GBP: 2256.1180512
employee_paid_cash_received_by_company_m: 20823.008158695
beginning_economic_live_shares: 6635833497.1803
ending_economic_live_shares: 6689217801.9012
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.271246696963
relative_new_issue_dilution_rate: 0.008044852955
ordinary_profit_after_IFRS_SBC_m: 61721875.891263
noncash_SBC_addback_m: 431494.24670952
sustainable_operating_equity_cash_before_option_proceeds_m: 51404108.334111
cash_available_to_common_after_subscription_m: 51424931.342269
old_cohort_common_cash_distributed_m: 13948842.768157
old_cohort_discounted_cash_m: 8.3798E-6
employee_option_cash_discounted_m: 1.25E-8

302

内容を開く

valuation_year: 2338
terminal_year_index: 302
annual_award_shares_forgone_subscription: 44596278.1837
annual_paid_Sharesave_new_shares: 9368017.4536
annual_paid_Sharesave_estimated_strike_GBP: 2289.959822
employee_paid_cash_received_by_company_m: 21452.383580291
beginning_economic_live_shares: 6689217801.9012
ending_economic_live_shares: 6743182097.5384
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.269075965588
relative_new_issue_dilution_rate: 0.008067355143
ordinary_profit_after_IFRS_SBC_m: 63450088.416218
noncash_SBC_addback_m: 443576.08561738
sustainable_operating_equity_cash_before_option_proceeds_m: 52843423.367466
cash_available_to_common_after_subscription_m: 52864875.751046
old_cohort_common_cash_distributed_m: 14224667.488427
old_cohort_discounted_cash_m: 7.7828E-6
employee_option_cash_discounted_m: 1.17E-8

303

内容を開く

valuation_year: 2339
terminal_year_index: 303
annual_award_shares_forgone_subscription: 45042240.9656
annual_paid_Sharesave_new_shares: 9508537.7154
annual_paid_Sharesave_estimated_strike_GBP: 2324.3092193
employee_paid_cash_received_by_company_m: 22100.781874005
beginning_economic_live_shares: 6743182097.5384
ending_economic_live_shares: 6797732876.2194
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.266916671642
relative_new_issue_dilution_rate: 0.00808976799
ordinary_profit_after_IFRS_SBC_m: 65226690.891872
noncash_SBC_addback_m: 455996.21601467
sustainable_operating_equity_cash_before_option_proceeds_m: 54323039.221755
cash_available_to_common_after_subscription_m: 54345140.003629
old_cohort_common_cash_distributed_m: 14505623.889705
old_cohort_discounted_cash_m: 7.2282E-6
employee_option_cash_discounted_m: 1.1E-8

304

内容を開く

valuation_year: 2340
terminal_year_index: 304
annual_award_shares_forgone_subscription: 45492663.3752
annual_paid_Sharesave_new_shares: 9651165.7811
annual_paid_Sharesave_estimated_strike_GBP: 2359.1738576
employee_paid_cash_received_by_company_m: 22768.778006147
beginning_economic_live_shares: 6797732876.2194
ending_economic_live_shares: 6852876705.3757
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.26476884264
relative_new_issue_dilution_rate: 0.008112091216
ordinary_profit_after_IFRS_SBC_m: 67053038.236845
noncash_SBC_addback_m: 468764.11006308
sustainable_operating_equity_cash_before_option_proceeds_m: 55844084.319964
cash_available_to_common_after_subscription_m: 55866853.09797
old_cohort_common_cash_distributed_m: 14791802.036665
old_cohort_discounted_cash_m: 6.7129E-6
employee_option_cash_discounted_m: 1.03E-8

305

内容を開く

valuation_year: 2341
terminal_year_index: 305
annual_award_shares_forgone_subscription: 45947590.009
annual_paid_Sharesave_new_shares: 9795933.2678
annual_paid_Sharesave_estimated_strike_GBP: 2394.5614655
employee_paid_cash_received_by_company_m: 23456.964321383
beginning_economic_live_shares: 6852876705.3757
ending_economic_live_shares: 6908620228.6524
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.262632504608
relative_new_issue_dilution_rate: 0.008134324558
ordinary_profit_after_IFRS_SBC_m: 68930523.307477
noncash_SBC_addback_m: 481889.50514485
sustainable_operating_equity_cash_before_option_proceeds_m: 57407718.680923
cash_available_to_common_after_subscription_m: 57431175.645244
old_cohort_common_cash_distributed_m: 15083293.502272
old_cohort_discounted_cash_m: 6.2342E-6
employee_option_cash_discounted_m: 9.7E-9

306

内容を開く

valuation_year: 2342
terminal_year_index: 306
annual_award_shares_forgone_subscription: 46407065.9091
annual_paid_Sharesave_new_shares: 9942872.2668
annual_paid_Sharesave_estimated_strike_GBP: 2430.4798874
employee_paid_cash_received_by_company_m: 24165.951067997
beginning_economic_live_shares: 6908620228.6524
ending_economic_live_shares: 6964970166.8283
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.260507682097
relative_new_issue_dilution_rate: 0.008156467762
ordinary_profit_after_IFRS_SBC_m: 70860577.960086
noncash_SBC_addback_m: 495382.4112889
sustainable_operating_equity_cash_before_option_proceeds_m: 59015134.803989
cash_available_to_common_after_subscription_m: 59039300.755057
old_cohort_common_cash_distributed_m: 15380191.392318
old_cohort_discounted_cash_m: 5.7896E-6
employee_option_cash_discounted_m: 9.1E-9

307

内容を開く

valuation_year: 2343
terminal_year_index: 307
annual_award_shares_forgone_subscription: 46871136.5681
annual_paid_Sharesave_new_shares: 10092015.3508
annual_paid_Sharesave_estimated_strike_GBP: 2466.9370858
employee_paid_cash_received_by_company_m: 24896.366939027
beginning_economic_live_shares: 6964970166.8283
ending_economic_live_shares: 7021933318.7473
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.258394398191
relative_new_issue_dilution_rate: 0.00817852059
ordinary_profit_after_IFRS_SBC_m: 72844674.142968
noncash_SBC_addback_m: 509253.11880499
sustainable_operating_equity_cash_before_option_proceeds_m: 60667558.5785
cash_available_to_common_after_subscription_m: 60692454.945439
old_cohort_common_cash_distributed_m: 15682590.370353
old_cohort_discounted_cash_m: 5.3765E-6
employee_option_cash_discounted_m: 8.5E-9

308

内容を開く

valuation_year: 2344
terminal_year_index: 308
annual_award_shares_forgone_subscription: 47339847.9338
annual_paid_Sharesave_new_shares: 10243395.5811
annual_paid_Sharesave_estimated_strike_GBP: 2503.941142
employee_paid_cash_received_by_company_m: 25648.859629759
beginning_economic_live_shares: 7021933318.7473
ending_economic_live_shares: 7079516562.2622
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.256292674518
relative_new_issue_dilution_rate: 0.008200482816
ordinary_profit_after_IFRS_SBC_m: 74884325.018971
noncash_SBC_addback_m: 523512.20613153
sustainable_operating_equity_cash_before_option_proceeds_m: 62366250.218698
cash_available_to_common_after_subscription_m: 62391899.078328
old_cohort_common_cash_distributed_m: 15990586.683019
old_cohort_discounted_cash_m: 4.9928E-6
employee_option_cash_discounted_m: 8.0E-9

309

内容を開く

valuation_year: 2345
terminal_year_index: 309
annual_award_shares_forgone_subscription: 47813246.4132
annual_paid_Sharesave_new_shares: 10397046.5148
annual_paid_Sharesave_estimated_strike_GBP: 2541.5002592
employee_paid_cash_received_by_company_m: 26424.096412068
beginning_economic_live_shares: 7079516562.2622
ending_economic_live_shares: 7137726855.1902
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.25420253126
relative_new_issue_dilution_rate: 0.008222354227
ordinary_profit_after_IFRS_SBC_m: 76981086.119503
noncash_SBC_addback_m: 538170.54790321
sustainable_operating_equity_cash_before_option_proceeds_m: 64112505.224822
cash_available_to_common_after_subscription_m: 64138929.321234
old_cohort_common_cash_distributed_m: 16304278.185784
old_cohort_discounted_cash_m: 4.6364E-6
employee_option_cash_discounted_m: 7.5E-9

310

内容を開く

valuation_year: 2346
terminal_year_index: 310
annual_award_shares_forgone_subscription: 48291378.8773
annual_paid_Sharesave_new_shares: 10553002.2125
annual_paid_Sharesave_estimated_strike_GBP: 2579.6227631
employee_paid_cash_received_by_company_m: 27222.764726123
beginning_economic_live_shares: 7137726855.1902
ending_economic_live_shares: 7196571236.28
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.252123987169
relative_new_issue_dilution_rate: 0.008244134622
ordinary_profit_after_IFRS_SBC_m: 79136556.530849
noncash_SBC_addback_m: 553239.3232445
sustainable_operating_equity_cash_before_option_proceeds_m: 65907655.371117
cash_available_to_common_after_subscription_m: 65934878.135843
old_cohort_common_cash_distributed_m: 16623764.369087
old_cohort_discounted_cash_m: 4.3053E-6
employee_option_cash_discounted_m: 7.1E-9

311

内容を開く

valuation_year: 2347
terminal_year_index: 311
annual_award_shares_forgone_subscription: 48774292.6661
annual_paid_Sharesave_new_shares: 10711297.2457
annual_paid_Sharesave_estimated_strike_GBP: 2618.3171045
employee_paid_cash_received_by_company_m: 28045.57278997
beginning_economic_live_shares: 7196571236.28
ending_economic_live_shares: 7256056826.1918
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.250057059571
relative_new_issue_dilution_rate: 0.008265823815
ordinary_profit_after_IFRS_SBC_m: 81352380.113712
noncash_SBC_addback_m: 568730.02429535
sustainable_operating_equity_cash_before_option_proceeds_m: 67753069.721508
cash_available_to_common_after_subscription_m: 67781115.294298
old_cohort_common_cash_distributed_m: 16949146.384902
old_cohort_discounted_cash_m: 3.9978E-6
employee_option_cash_discounted_m: 6.6E-9

312

内容を開く

valuation_year: 2348
terminal_year_index: 312
annual_award_shares_forgone_subscription: 49262035.5927
annual_paid_Sharesave_new_shares: 10871966.7044
annual_paid_Sharesave_estimated_strike_GBP: 2657.5918611
employee_paid_cash_received_by_company_m: 28893.250227547
beginning_economic_live_shares: 7256056826.1918
ending_economic_live_shares: 7316190828.489
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.248001764384
relative_new_issue_dilution_rate: 0.008287421631
ordinary_profit_after_IFRS_SBC_m: 83630246.756896
noncash_SBC_addback_m: 584654.46497562
sustainable_operating_equity_cash_before_option_proceeds_m: 69650155.67371
cash_available_to_common_after_subscription_m: 69679048.923938
old_cohort_common_cash_distributed_m: 17280527.073724
old_cohort_discounted_cash_m: 3.7122E-6
employee_option_cash_discounted_m: 6.2E-9

313

内容を開く

valuation_year: 2349
terminal_year_index: 313
annual_award_shares_forgone_subscription: 49754655.9487
annual_paid_Sharesave_new_shares: 11035046.205
annual_paid_Sharesave_estimated_strike_GBP: 2697.455739
employee_paid_cash_received_by_company_m: 29766.548715675
beginning_economic_live_shares: 7316190828.489
ending_economic_live_shares: 7376980530.6426
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.245958116129
relative_new_issue_dilution_rate: 0.008308927908
ordinary_profit_after_IFRS_SBC_m: 85971893.66609
noncash_SBC_addback_m: 601024.78999494
sustainable_operating_equity_cash_before_option_proceeds_m: 71600360.032574
cash_available_to_common_after_subscription_m: 71630126.58129
old_cohort_common_cash_distributed_m: 17618010.991986
old_cohort_discounted_cash_m: 3.4469E-6
employee_option_cash_discounted_m: 5.8E-9

314

内容を開く

valuation_year: 2350
terminal_year_index: 314
annual_award_shares_forgone_subscription: 50252202.5081
annual_paid_Sharesave_new_shares: 11200571.8981
annual_paid_Sharesave_estimated_strike_GBP: 2737.9175751
employee_paid_cash_received_by_company_m: 30666.242650606
beginning_economic_live_shares: 7376980530.6426
ending_economic_live_shares: 7438433305.0488
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.243926127939
relative_new_issue_dilution_rate: 0.008330342496
ordinary_profit_after_IFRS_SBC_m: 88379106.68874
noncash_SBC_addback_m: 617853.48411479
sustainable_operating_equity_cash_before_option_proceeds_m: 73605170.113486
cash_available_to_common_after_subscription_m: 73635836.356137
old_cohort_common_cash_distributed_m: 17961704.439913
old_cohort_discounted_cash_m: 3.2005E-6
employee_option_cash_discounted_m: 5.5E-9

315

内容を開く

valuation_year: 2351
terminal_year_index: 315
annual_award_shares_forgone_subscription: 50754724.5332
annual_paid_Sharesave_new_shares: 11368580.4765
annual_paid_Sharesave_estimated_strike_GBP: 2778.9863387
employee_paid_cash_received_by_company_m: 31593.129834721
beginning_economic_live_shares: 7438433305.0488
ending_economic_live_shares: 7500556610.0585
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.241905811577
relative_new_issue_dilution_rate: 0.008351665258
ordinary_profit_after_IFRS_SBC_m: 90853721.676025
noncash_SBC_addback_m: 635153.38167001
sustainable_operating_equity_cash_before_option_proceeds_m: 75666114.876664
cash_available_to_common_after_subscription_m: 75697708.006499
old_cohort_common_cash_distributed_m: 18311715.489817
old_cohort_discounted_cash_m: 2.9716E-6
employee_option_cash_discounted_m: 5.1E-9

316

内容を開く

valuation_year: 2352
terminal_year_index: 316
annual_award_shares_forgone_subscription: 51262271.7786
annual_paid_Sharesave_new_shares: 11539109.1837
annual_paid_Sharesave_estimated_strike_GBP: 2820.6711338
employee_paid_cash_received_by_company_m: 32548.032183975
beginning_economic_live_shares: 7500556610.0585
ending_economic_live_shares: 7563357991.0207
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.239897177443
relative_new_issue_dilution_rate: 0.00837289607
ordinary_profit_after_IFRS_SBC_m: 93397625.882953
noncash_SBC_addback_m: 652937.67635677
sustainable_operating_equity_cash_before_option_proceeds_m: 77784766.093211
cash_available_to_common_after_subscription_m: 77817314.125395
old_cohort_common_cash_distributed_m: 18668154.014849
old_cohort_discounted_cash_m: 2.7591E-6
employee_option_cash_discounted_m: 4.8E-9

317

内容を開く

valuation_year: 2353
terminal_year_index: 317
annual_award_shares_forgone_subscription: 51774894.4963
annual_paid_Sharesave_new_shares: 11712195.8214
annual_paid_Sharesave_estimated_strike_GBP: 2862.9812008
employee_paid_cash_received_by_company_m: 33531.796456736
beginning_economic_live_shares: 7563357991.0207
ending_economic_live_shares: 7626845081.3385
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.23790023459
relative_new_issue_dilution_rate: 0.008394034818
ordinary_profit_after_IFRS_SBC_m: 96012759.407676
noncash_SBC_addback_m: 671219.93129476
sustainable_operating_equity_cash_before_option_proceeds_m: 79962739.54382
cash_available_to_common_after_subscription_m: 79996271.340277
old_cohort_common_cash_distributed_m: 19031131.718199
old_cohort_discounted_cash_m: 2.5617E-6
employee_option_cash_discounted_m: 4.5E-9

318

内容を開く

valuation_year: 2354
terminal_year_index: 318
annual_award_shares_forgone_subscription: 52292643.4413
annual_paid_Sharesave_new_shares: 11887878.7587
annual_paid_Sharesave_estimated_strike_GBP: 2905.9259188
employee_paid_cash_received_by_company_m: 34545.29500464
beginning_economic_live_shares: 7626845081.3385
ending_economic_live_shares: 7691025603.5385
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.235914990739
relative_new_issue_dilution_rate: 0.008415081402
ordinary_profit_after_IFRS_SBC_m: 98701116.671091
noncash_SBC_addback_m: 690014.08937101
sustainable_operating_equity_cash_before_option_proceeds_m: 82201696.251047
cash_available_to_common_after_subscription_m: 82236241.546052
old_cohort_common_cash_distributed_m: 19400762.162767
old_cohort_discounted_cash_m: 2.3783E-6
employee_option_cash_discounted_m: 4.2E-9

319

内容を開く

valuation_year: 2355
terminal_year_index: 319
annual_award_shares_forgone_subscription: 52815569.8757
annual_paid_Sharesave_new_shares: 12066196.9401
annual_paid_Sharesave_estimated_strike_GBP: 2949.5148076
employee_paid_cash_received_by_company_m: 35589.426546156
beginning_economic_live_shares: 7691025603.5385
ending_economic_live_shares: 7755907370.3544
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.233941452288
relative_new_issue_dilution_rate: 0.008436035733
ordinary_profit_after_IFRS_SBC_m: 101464747.93788
noncash_SBC_addback_m: 709334.4838734
sustainable_operating_equity_cash_before_option_proceeds_m: 84503343.746077
cash_available_to_common_after_subscription_m: 84538933.172623
old_cohort_common_cash_distributed_m: 19777160.801305
old_cohort_discounted_cash_m: 2.2081E-6
employee_option_cash_discounted_m: 4.0E-9

320

内容を開く

valuation_year: 2356
terminal_year_index: 320
annual_award_shares_forgone_subscription: 53343725.5745
annual_paid_Sharesave_new_shares: 12247189.8942
annual_paid_Sharesave_estimated_strike_GBP: 2993.7575297
employee_paid_cash_received_by_company_m: 36665.116963513
beginning_economic_live_shares: 7755907370.3544
ending_economic_live_shares: 7821498285.8231
old_holder_shares_constant: 1814428234.0341
old_fraction_after_deliveries: 0.231979624329
relative_new_issue_dilution_rate: 0.008456897734
ordinary_profit_after_IFRS_SBC_m: 104305760.88014
noncash_SBC_addback_m: 729195.84942186
sustainable_operating_equity_cash_before_option_proceeds_m: 86869437.370967
cash_available_to_common_after_subscription_m: 86906102.48793
old_cohort_common_cash_distributed_m: 20160445.007036
old_cohort_discounted_cash_m: 2.05E-6
employee_option_cash_discounted_m: 3.7E-9

terminal_accounting_assumptions

内容を開く

zero_after_horizon_buyback_shares: はい
annual_award_count_growth: 0.01
annual_paid_Sharesave_count_growth: 0.015
annual_Sharesave_strike_growth: 0.015
annual_fractional_dilution_constant: いいえ
subscriber_cash_allocated_to_current_year_common_distributions_not_debt_repayment: はい
SBC_IFRS_expense_in_ordinary_profit: はい
equity_SBC_cash_addback_once: はい
2036_trust_inventory_remaining: 0
post_horizon_trust_replenishment_cash_assumed_m: 0
no_paid_Sharesave_after_horizon: いいえ

sensitivity_2037_plus_paid_issue_zero_keep_awards

内容を開く

old_terminal_oku: 1793.359721563
delta_vs_base_oku: 1.52482447
old_cohort_future_paid_shares: 0
company_paid_issue_proceeds: 0
interpretation: Only future 2037+ paid Sharesave shares and cash removed. Pre-2036 issuer and old holder cash ledger unchanged. Free employee awards continue.

sensitivity_2037_plus_paid_dilution_without_cash_v1_error

old_terminal_oku: 1791.443406975
delta_vs_base_oku: -0.391490118
interpretation: Error proxy: paid shares remain in denominator but exercise cash not included in issuer equity payouts.

sensitivity_subscription_cash_half

old_terminal_oku: 1791.639152034

sensitivity_subscription_cash_double

old_terminal_oku: 1792.226387211

2036_terminal_dividend_rights

内容を開く

ordinary_dividend_events_paid_within_horizon_including_2036_Nov6

内容を開く

year: 9.245722108145
想定日: 2036-02-04
金額: 18.829646195
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1834584501.169
company_cash_m: 1902.5471
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 9.500342231348
想定日: 2036-05-07
金額: 18.759411544
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1827741494.058
company_cash_m: 1895.4506
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 9.771389459274
想定日: 2036-08-14
金額: 18.690431068
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1821020682.05
company_cash_m: 1890.4987
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 10.001368925394
想定日: 2036-11-06
金額: 18.622768082
単位: oku_GBP
種類: ordinary_dividend
date_status: analyst_assumed
ex_date: 未確認
ex_date_status: unknown_unannounced
old_holder_shares_at_entitlement: 1814428234.034
company_cash_m: 1883.6547
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

known_confirmed_ex_dates_for_2036

記載なし

2036_Nov6_forecast_ex_date

未確認

2036_Nov6_forecast_entitlement_sampling_date

2036-10-02

2036_Nov6_cash_payment_assumed_at_horizon

はい

2036_Nov6_dividend_suspended_in_case

いいえ

2036_Nov6_after_disbursement_unpaid_seller_dividend_receivable_oku

seller_dividend_right_already_in_10y_cash

はい

first_post_horizon_potential_payment

2037-02-03

first_post_horizon_confirmed_ex_date

未確認

first_post_horizon_assumed_entitlement_sampling_date

2036-12-30

buyer_on_2036_Nov6_cum_div_for_Feb_2037_only_if_future_declaration

Future 2037-Feb entitlement is conditional, ex-date unconfirmed; no separate seller receivable at horizon. Such expected cash belongs to normalized future ordinary equity terminal, not a second dividend addition.

price_plus_pending_claim_double_count_policy

2036 post-Nov6 cash flows in terminal only; any outstanding dividend claim ex before horizon and pay after would be a separate receivable and would be removed from ex-div share price. Under this modeled quarterly schedule none exists at horizon.

forever_growth_warning

Cash-flow projection explicitly runs 320 years for numerical convergence, not a claim BAT operates for 320 years. Full tail cash plus dilution >2036 may change under regulations; 360-year PV difference audited. 2037+ equity-SBC remains an earnings expense and is cash-added back once, with share dilution instead of a market-price replacement cash buyback.

old_holder_economics

内容を開く

initial_old_holder_shares: 2149158376
basis_shares_voting_ex_treasury: 2154970964
basis_shares_old_cohort_proxy: 2149158376
initial_employee_trust_dated_proxy_shares: 5812588
initial_cost_old_cohort_oku: 981.52063
terminal_old_holder_shares: 1814428234
terminal_old_holder_ownership_fraction: 0.988650844402
terminal_old_cohort_mcap_oku: 1791.834897
buyback_behavior: proportional_tender_for_all_economic_outstanding_holders_including_ex_employee_award_holders
SBC_policy: Equity SBC remains expensed in IFRS net profit; noncash addback to FCFE only, with separate issuance dilution instead of cash replacement. Historical trust released first. Cash settled SBC no addback. Sharesave proceeds positive issuer financing cash and same employee share issues diluted. No new trust market replenishment assumed.
no_fees_taxes_for_personal_holders: はい

期間内株主受取

865.741584

終価

1791.834897

現在価値（億）

1248.880562

IRR

0.134123268177

index_discount_years

10.001368925394

audit_summary

内容を開く

period_rows: 11
full_year_rows: 10
positive_cashflow_events: 80
zero_cashflow_events: 198
max_math_residual_oku: 1.1368683772162E-15
sum_timed_cashflows_minus_payout_oku: -0
terminal_group_value_minus_company_terminal_times_fraction_oku: 0

segment_operating_profit_status

not_estimated

売上高

430.78907

営業利益

159.409612

純利益

122.124153

equity_oku

616.035932

期間内の親会社利益合計（億）

997.675082

multiple

14.672240117809

multiple_note

残存旧株主終価と2036年部分期普通株利益の参考比率。終価の算定には使用しない。

financial_period_note

2036年1月1日〜11月6日の部分期予測。事業別営業利益は未推計。

強気（確率 20.0%）

無煙カテゴリー好調、伝統製品の価格転嫁力維持、負債軽減が進む

確率の根拠

Analyst subjective scenario probability (not issuer data).

このシナリオの数値・キャッシュフローを開く →

中立（確率 40.0%）

紙巻き数量は減るが値上げで緩衝、無煙化進展、地域・規制が概ね均衡

確率の根拠

Analyst subjective scenario probability (not issuer data).

このシナリオの数値・キャッシュフローを開く →

弱気（確率 20.0%）

紙巻き数量減が加速、New Categories伸びは限定的、追加規制費用・相応の減配

確率の根拠

Analyst subjective scenario probability (not issuer data).

このシナリオの数値・キャッシュフローを開く →

厳しい弱気（確率 10.0%）

米国規制・訴訟・違法電子たばこ流入、紙巻数量急減、価格転嫁不発、New Categories失速

確率の根拠

Analyst subjective scenario probability (not issuer data).

このシナリオの数値・キャッシュフローを開く →

単位の説明

monetary: oku GBP (億GBP) unless explicitly _m GBP; 1 oku GBP = 100 million GBP
株数: actual ordinary shares
rates: decimals
FX: USD per GBP

事業の詳細

説明

米国Newport/Camelなどの紙巻、Vuse電子たばこ、glo加熱式、Veloモダンオーラル、Grizzly等伝統オーラル。地域別の価格・数量・通貨・訴訟リスクを分離。

2025_FY_audited_issuer_category_sales_m

内容を開く

combustibles: 20201
modern_oral: 1165
vapour: 1542
heated: 914
traditional_oral: 1043
other: 745
total: 25610

2026_H1_actual_issuer_category_sales_m

内容を開く

combustibles: 9561
modern_oral: 784
vapour: 763
heated: 381
traditional_oral: 494
other: 252
total: 12235

2026_H1_actual_by_region_category_m

内容を開く

combustibles

United_States: 4383
Americas_Europe: 3345
Asia_Pacific_Middle_East_Africa: 1833

modern_oral

United_States: 315
Americas_Europe: 440
Asia_Pacific_Middle_East_Africa: 29

vapour

United_States: 501
Americas_Europe: 235
Asia_Pacific_Middle_East_Africa: 27

heated

United_States: 0
Americas_Europe: 199
Asia_Pacific_Middle_East_Africa: 182

traditional_oral

United_States: 477
Americas_Europe: 17
Asia_Pacific_Middle_East_Africa: 0

other

United_States: 11
Americas_Europe: 166
Asia_Pacific_Middle_East_Africa: 75

2026_H1_actual_region_total_m

United_States: 5687
Americas_Europe: 4402
Asia_Pacific_Middle_East_Africa: 2146

H1_actual_physical_volumes

内容を開く

combustibles_sticks_billion: 218
OTP_sticks_equivalent_billion: 5
vapour_units_million: 263
modern_oral_pouches_billion: 7.9
heated_sticks_billion: 8.9
traditional_oral_stick_equivalent_billion: 2.5

FY2026_estimates_in_model

内容を開く

category_sales_m

内容を開く

combustibles: 19950
modern_oral: 1640
vapour: 1590
heated: 810
traditional_oral: 1010
other: 750

estimated_total_sales_m

25750

estimated_FY2026_operating_profit_m

8900

2026_H2_sales_forecast_m

13515

competitive_advantage

Price/mix and route-to-market scale, nicotine product distribution, international brand portfolio; category adoption is not regulatory guarantee.

risks

内容を開く

1: US FDA menthol and nicotine standard rulemaking plus illicit vapour market
2: Canadian settlement provision + U.S. smoking injury and product litigation
3: Smoke-free gross margins and reinvestment/marketing requirement
4: FX: USD/GBP and emerging markets translation; litigation cash dates
5: Corporate borrowing costs/refinancing; hybrid equity coupons below IFRS profit
6: Long-run combustible volume decline and terminal reinvestment
7: Cash distributions from equity-accounted associates (ITC/Organigram etc.) not identical to P&L associate share

競争力の詳細

score: 0.59
brand_and_distribution: 0.86
regulatory_safety: 0.22
financial_risk: 0.54
reinvestment_economics: 0.7
why: Stronger repeat-purchase tobacco cash generation, but material regulatory/health/legal/FX and legacy brand risks.

業界の詳細

classification

Tobacco and nicotine products

volume_paper_sticks_vs_pricing

Product-level physical units × unit GBP price/mix × geography weighted exchange translation; combustible volume declines are scenario-dependent.

new_categories

1: Vapour
2: Heated
3: Modern Oral

traditional

1: Combustibles
2: Traditional Oral

associate_underwriting

Equity-accounted investments recognised in IFRS NI; FCFE adjusts accounting profit to cash dividends without double counting.

財務・資本配分の詳細

2025_FY_fact

内容を開く

as_of: 2025-12-31
ordinary_equity_oku: 460.33
perpetual_hybrid_equity_oku: 18.93
NCI_equity_oku: 2.19
consolidated_equity_oku: 481.45
owners_profit_m: 7764
hybrid_gross_coupons_m: 64
hybrid_coupon_tax_relief_m: 16
hybrid_redemption_loss_m: 39
ordinary_profit_for_basic_EPS_m: 7677
ordinary_earnings_bridge_formula: 7764−(64−16)−39=7677 GBPm; hybrid principal and NCI equity NOT included in ordinary equity

2026_H1_issuer_fact

内容を開く

revenue_m: 12235
operating_profit_m: 4266
finance_net_m: -403
associates_profit_m: 189
profit_before_tax_m: 4052
income_tax_m: -824
net_profit_m: 3228
NCI_profit_m: 38
parent_profit_m: 3190
hybrid_coupon_accrual_m: 38
hybrid_tax_credit_m: 10
ordinary_earnings_m: 3162
ordinary_equity_m: 46486
hybrid_equity_m: 1893
NCI_equity_m: 216
group_equity_m: 48595
reported_net_debt_m: 32555
adjusted_net_debt_m: 31969
employee_share_equity_credit_m: 41
ESOT_purchase_m: 102
share_buybacks_m: 649
ordinary_dividends_m: 2634
hybrid_coupon_paid_m: 6
hybrid_coupon_paid_tax_relief_m: 1

2026_H1_reported_IFRS_ordinary_profit_bridge

3190m parent IFRS earnings − (38m hybrid accrual coupon −10m hybrid tax relief) =3162m ordinary EPS earnings; H1 paid cash coupon only 6m and tax+1m reflected in book changes, different dates.

2026_H1_to_basis_estimate

内容を開く

source_start_date

2026-06-30

endpoint

2026-11-06

状態

analyst_bridge_unreported_Jul_to_Nov_2026

H2_full_company_guideline_assumption_m

内容を開く

revenue_m: 13515
operating_profit_m: 4634
finance_net_m: -840
associates_profit_m: 160
NCI_profit_m: 35
hybrid_coupon_net_m: 28
税率: 24.50%
DandA_m: 1250
capex_m: 405
WC_increase_m: 180
SBC_equity_credit_m: 42
SBC_cash_cost_m: 3.5
extra_legal_cash_m: 160
associate_cash_dividend_m: 105
associate_earnings_m: 160
profit_before_tax_m: 3954
tax_m: -968.73
parent_earnings_m: 2950.27
ordinary_earnings_m: 2922.27
fcfe_parent_before_distribution_m: 3414.27

H2_pre_basis_fraction

0.70108695652174

ordinary_dividends_company_paid_Aug14_and_Nov6_m

2640.2704250928

market_buyback_spending_Jul_to_Nov6_estimate_m

545

employee_trust_spending_Jul_to_Nov6_assumed_m

OCI_assumption_m

130

employee_subscription_proceeds_assumption_m

1.5

basis_common_equity_proxy_oku

454.724406

basis_net_debt_proxy_oku

334.730703

basis_perpetual_hybrid_equity_oku

18.93

注記

2026-Oct30 float used as proxy; H2 July-Nov prebasis buyback cash reflected in estimated book/debt only, NOT further share cancellation from 10/30 voting shares and NOT received by 11/06 new holder.

hybrid_accounting

net_debt_definition

historic_employees

内容を開く

2025_equity_SBC_PnL_expense_m: 83
2025_cash_settled_SBC_PnL_expense_m: 7
2025_year_end_ESOT_shares: 5812588
2025_year_end_other_treasury_shares: 132988352
2026_H1_equity_service_credit_m: 41
2026_H1_employee_trust_buyback_m: 102
2026_H1_company_share_buybacks_cancelled_m: 649
future_trust_replenishment_cash_assumed_m: 0

future_share_accounting

評価根拠の詳細

market_cap_on_all_voting_ex_treasury_oku: 984.175239
market_value_old_eligible_cohort_oku: 981.52063
ex_treasury_share_count_not_twice_deducted: はい
shares_issuer_gross_minus_treasury_equals_voting_float: はい
basis_shares_equals_issuer_voting_float_minus_dated_trust_proxy: はい
basis_initial_cost_equals_basis_shares_x_basis_price: はい
as_of_midyear_equity_does_not_equal_model_nov_proxy: Issuer H1 book to baseline bridge explicit assumption
FY2025_USD_64460m_legacy_US_equity_invalid_as_ordinary_GBP: はい
historical_USD_conversion_note: 2025 closing USD/GBP1.345; converted 64460mUSD corresponds approximately 47925.65mGBP but is NOT the 46033mGBP ordinary capital; do not force through FX without source/class adjustment.
valuation_terminal_is_not_market_PE_or_PB: はい
2026_11_06_declared_dividend_ex_date_pre_baseline_excluded: はい
2036_end_exact_date: 2036-11-06
2036_full_FY_info_not_used_to_add_Dec_income_or_dividend: はい

分析基準とデータ

価格・単価

45.67

単価の単位

GBP per ordinary share

株数

2149158376

shares_date

2026-10-30

shares_definition

Analyst old-holder economic proxy = issuer Oct30 voting float 2,154,970,964 minus dated 2025-Dec31 employee trust 5,812,588 = 2,149,158,376 shares. Treasury already removed once. NOT an issuer-confirmed as-of-Nov6 count.

issued_gross_shares

2287618813

company_treasury_shares

132647849

issuer_voting_ex_treasury_shares

2154970964

issuer_voting_float_date

2026-10-30

employee_trust_dated_proxy_shares

5812588

employee_trust_dated_proxy_as_of

2025-12-31

employee_trust_2026_11_06_confirmed

未確認

initial_old_holder_cohort_shares_after_employee_trust_proxy

2149158376

basis_shares_cohort_scaled_1to1

はい

employee_trust_proxy_disclosure_primary_source

https://www.bat.com/content/dam/batcom/global/main-nav/investors-and-reporting/reporting/combined-annual-and-sustainability-report/BAT_Annual_Report_2025.pdf

株価の出所

https://markets.ft.markitdigital.com/data/equities/tearsheet/historical?s=BATS%3ALSE

株数の出所

https://www.londonstockexchange.com/en/news/article/BATS/total-voting-rights/0874-d0-f0-db-25-4e6782

shares_source_employee_trust_component

https://www.bat.com/content/dam/batcom/global/main-nav/investors-and-reporting/reporting/combined-annual-and-sustainability-report/BAT_Annual_Report_2025.pdf

capitalization_on_voting_ex_treasury_oku

984.175239

basis_shares_times_price_initial_cohort_oku

981.52063

cohort_initial_cost_oku

981.52063

2026_10_01_to_10_30_confirmed_Sharesave_issue_shares_already_in_float

45205

2026_10_31_to_11_06_actual_issuer_buyback_quantity

未確認

2026_10_31_to_11_06_proxy

latest disclosed 2026-10-30 float used unchanged at 2026-11-06; likely intervening activity but not inventable

ADR_equivalence_note

BATS LSE ordinary GBP, not BTI NYSE ADS USD; no USD share price or ADS ratio in this basis.

FX_reference

内容を開く

FY2025_USD_per_GBP_average: 1.319
FY2025_USD_per_GBP_closing: 1.345
H1_2026_USD_per_GBP_average: 1.345
H1_2026_USD_per_GBP_closing: 1.327
2026_11_06_USD_per_GBP_spot_indicative: 1.3352
FX_note: Company statements already in GBP. Historical USD inputs must be translated at each date, not one static rate. Future segment FX compounded from base in scenarios, not promised market rates.

追加データ・検証記録

分析ごとに収録された追加の前提、年度別データ、検証上の注意を確認できます。

追加データを開く →

分析に使用した資料

← AI銘柄分析一覧へ戻る　ヒートマップを見る →