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).

このシナリオの数値・キャッシュフローを開く →

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).

事業別の前提

内容を開く

名称: combustibles
数量: 305.487002
価格・単価: 72.9477058
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: 54.392198
価格・単価: 97.1424963
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: 996.260882
価格・単価: 3.3943558
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: 29.412305
価格・単価: 50.6903466
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: 4.162146
価格・単価: 271.6723085
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: 93.8627
価格・単価: 9.9873215
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: 2145892667.335
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: 13.14573848
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: 2145892667.335
company_cash_m: 1314.9566
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: 4.623653927
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: 2135981533.22
company_cash_m: 462.5
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: 13.782890759
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: 2135981533.22
company_cash_m: 1378.6903
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: 4.623653927
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: 2126201729.642
company_cash_m: 462.5
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: 13.719784425
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: 2126201729.642
company_cash_m: 1373.0591
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: 4.621360056
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: 2116557717.784
company_cash_m: 462.5
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: 13.657554317
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: 2116557717.784
company_cash_m: 1366.8311
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: 4.621360056
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: 2107020549.594
company_cash_m: 462.5
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: 13.974292603
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: 2107020549.594
company_cash_m: 1399.2301
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: 4.619047608
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: 2097636500.634
company_cash_m: 462.5
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: 13.912055219
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: 2097636500.634
company_cash_m: 1392.9983
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: 4.619047608
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: 2088376797.906
company_cash_m: 462.5
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: 13.850642531
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: 2088376797.906
company_cash_m: 1387.5564
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: 4.61669306
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: 2079245789.869
company_cash_m: 462.5
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: 13.790083379
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: 2079245789.869
company_cash_m: 1381.4896
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: 4.61669306
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: 2070215942.054
company_cash_m: 462.5
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: 14.293133148
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: 2070215942.054
company_cash_m: 1432.6214
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: 4.614320288
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: 2061329886.609
company_cash_m: 462.5
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: 14.231782266
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: 2061329886.609
company_cash_m: 1426.4721
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: 4.614320288
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: 2052561578.58
company_cash_m: 462.5
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: 14.171244333
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: 2052561578.58
company_cash_m: 1421.1482
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: 4.611905163
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: 2043915253.747
company_cash_m: 462.5
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: 14.111548593
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: 2043915253.747
company_cash_m: 1415.1616
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: 4.611905163
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: 2035364719.45
company_cash_m: 462.5
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: 14.628667291
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: 2035364719.45
company_cash_m: 1467.7946
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: 4.609472192
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: 2026950459.259
company_cash_m: 462.5
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: 14.568191932
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: 2026950459.259
company_cash_m: 1461.7267
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: 4.609472192
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: 2018647694.816
company_cash_m: 462.5
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: 14.50851792
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: 2018647694.816
company_cash_m: 1456.5215
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: 4.606996642
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: 2010460548.896
company_cash_m: 462.5
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: 14.449674886
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: 2010460548.896
company_cash_m: 1450.6142
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: 4.606996642
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: 2002364106.38
company_cash_m: 462.5
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: 14.981534595
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: 2002364106.38
company_cash_m: 1504.8223
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: 4.604503652
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: 1994396809.217
company_cash_m: 462.5
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: 14.921923889
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: 1994396809.217
company_cash_m: 1498.8347
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: 4.604503652
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: 1986535085.181
company_cash_m: 462.5
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: 14.863103073
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: 1986535085.181
company_cash_m: 1493.7491
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: 4.601967888
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: 1978782943.975
company_cash_m: 462.5
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: 14.805102147
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: 1978782943.975
company_cash_m: 1487.9199
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: 4.601967888
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: 1971116686.861
company_cash_m: 462.5
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: 15.352401296
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: 1971116686.861
company_cash_m: 1543.7801
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: 4.599415113
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: 1963573921.536
company_cash_m: 462.5
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: 15.293653094
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: 1963573921.536
company_cash_m: 1537.8726
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: 4.599415113
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: 1956131103.948
company_cash_m: 462.5
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: 15.235683354
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: 1956131103.948
company_cash_m: 1532.9085
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: 4.596819398
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: 1948792130.333
company_cash_m: 462.5
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: 15.178522421
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: 1948792130.333
company_cash_m: 1527.1574
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: 4.596819398
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: 1941534463.426
company_cash_m: 462.5
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: 15.741996546
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: 1941534463.426
company_cash_m: 1584.7508
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: 4.59420713
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: 1934392756.645
company_cash_m: 462.5
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: 15.684091458
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: 1934392756.645
company_cash_m: 1578.9215
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: 4.59420713
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: 1927345683.251
company_cash_m: 462.5
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: 15.62695366
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: 1927345683.251
company_cash_m: 1574.0792
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: 4.591551779
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: 1920397027.01
company_cash_m: 462.5
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: 15.570613829
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: 1920397027.01
company_cash_m: 1568.4042
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: 4.591551779
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: 1913525353.247
company_cash_m: 462.5
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: 16.151008999
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: 1913525353.247
company_cash_m: 1627.8136
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: 4.588880351
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: 1906763563.948
company_cash_m: 462.5
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: 16.093936476
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: 1906763563.948
company_cash_m: 1622.0614
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: 4.588880351
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: 1900091373.821
company_cash_m: 462.5
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: 16.03762021
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: 1900091373.821
company_cash_m: 1617.3422
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: 4.586165722
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: 1893512454.802
company_cash_m: 462.5
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: 15.982091194
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: 1893512454.802
company_cash_m: 1611.7423
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: 4.586165722
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: 1887006422.03
company_cash_m: 462.5
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: 16.580191643
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: 1887006422.03
company_cash_m: 1673.0548
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: 4.583435512
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: 1880604513.264
company_cash_m: 462.5
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: 16.523941238
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: 1880604513.264
company_cash_m: 1667.3787
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: 4.583435512
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: 1874287434.961
company_cash_m: 462.5
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: 16.468436197
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: 1874287434.961
company_cash_m: 1662.7841
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: 4.580662006
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: 1868058748.069
company_cash_m: 462.5
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: 16.413707808
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: 1868058748.069
company_cash_m: 1657.2582
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: 4.580662006
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: 1861899067.288
company_cash_m: 462.5
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: 17.030328756
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: 1861899067.288
company_cash_m: 1720.5646
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: 5.186588845
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: 1855033127.807
company_cash_m: 523.9982
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: 16.967527712
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: 1855033127.807
company_cash_m: 1714.2199
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: 5.186588845
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: 1848258167.573
company_cash_m: 523.9982
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: 16.905558832
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: 1848258167.573
company_cash_m: 1709.7574
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: 5.181133788
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: 1841580991.117
company_cash_m: 523.9982
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: 16.844484355
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: 1841580991.117
company_cash_m: 1703.5806
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: -0.02
modern_oral: 0.18
vapour: 0.095
heated: 0.07
traditional_oral: -0.005
other: 0.01

価格・単価

内容を開く

combustibles: 0.045
modern_oral: 0
vapour: 0.01
heated: 0.015
traditional_oral: 0.03
other: 0.025

United_States: 0.003
Americas_Europe: 0.004
Asia_Pacific_Middle_East_Africa: 0.004

annual_corp_cost_growth

0.022

litigation_increment

tax

0.235

borrow_rate

0.045

div_policy

1.04

div_growth

0.041

buyback_annual

1850

share_price_growth

0.055

capex

820

litigation_cash

120

terminal_g

0.022

terminal_ROE

0.17

terminal_regulatory_haircut

0.035

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

431.2

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.045

regional_fx_factor

1.003542

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

20503.152196

operating_contribution_m

10673.355229

contribution_margin

0.520571

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

20.65

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

regional_fx_factor

1.003598

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1942.163264

operating_contribution_m

518.557592

contribution_margin

0.267

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

585.825

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.01

regional_fx_factor

1.003343

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1764.339704

operating_contribution_m

303.466429

contribution_margin

0.172

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

20.651

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.015

regional_fx_factor

1.004

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

883.219302

operating_contribution_m

121.001044

contribution_margin

0.137

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

5.12425

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.03

regional_fx_factor

1.003034

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1038.239416

operating_contribution_m

571.86227

contribution_margin

0.5508

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

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.025

regional_fx_factor

1.003956

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

779.509358

operating_contribution_m

156.525479

contribution_margin

0.2008

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

269.106232

IFRS_operating_profit_oku

93.386938

ordinary_profit_oku_indicative_from_Jan1_debt

62.174246

SBC_equity_expense_oku

0.85075

SBC_cash_expense_oku

0.07175

finance_cost_oku

-15.554591

associates_profit_oku

4.5

tax_oku

-19.348102

capex_oku

8.2

FCFE_pre_distribution_oku

75.52054

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

422.576

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.092025

regional_fx_factor

1.007096

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

21071.646797

operating_contribution_m

10981.338216

contribution_margin

0.521143

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

24.367

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

regional_fx_factor

1.00721

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

2299.999418

operating_contribution_m

653.199835

contribution_margin

0.284

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

641.478375

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.0201

regional_fx_factor

1.006698

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1957.795779

operating_contribution_m

360.234423

contribution_margin

0.184

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

22.09657

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.030225

regional_fx_factor

1.008016

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

963.057204

operating_contribution_m

148.310809

contribution_margin

0.154

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

5.098629

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.0609

regional_fx_factor

1.006078

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1067.268437

operating_contribution_m

587.851455

contribution_margin

0.5508

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

102.01

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.050625

regional_fx_factor

1.007928

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

810.179819

operating_contribution_m

162.684108

contribution_margin

0.2008

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

281.699475

IFRS_operating_profit_oku

98.211343

ordinary_profit_oku_indicative_from_Jan1_debt

65.972707

SBC_equity_expense_oku

0.872019

SBC_cash_expense_oku

0.073544

finance_cost_oku

-15.467686

associates_profit_oku

4.554

tax_oku

-20.514949

capex_oku

8.3886

FCFE_pre_distribution_oku

79.430587

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

414.12448

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.141166

regional_fx_factor

1.010663

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

21655.909489

operating_contribution_m

11298.19735

contribution_margin

0.521714

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

28.75306

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

regional_fx_factor

1.010834

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

2723.766164

operating_contribution_m

819.853615

contribution_margin

0.301

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

702.418821

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.030301

regional_fx_factor

1.010064

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

2172.464386

operating_contribution_m

425.80302

contribution_margin

0.196

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

23.64333

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.045678

regional_fx_factor

1.012048

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1050.11199

operating_contribution_m

179.56915

contribution_margin

0.171

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

5.073136

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.092727

regional_fx_factor

1.009131

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1097.109141

operating_contribution_m

604.287715

contribution_margin

0.5508

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

103.0301

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.076891

regional_fx_factor

1.011916

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

842.05707

operating_contribution_m

169.08506

contribution_margin

0.2008

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

295.414182

IFRS_operating_profit_oku

103.56433

ordinary_profit_oku_indicative_from_Jan1_debt

70.266615

SBC_equity_expense_oku

0.893819

SBC_cash_expense_oku

0.075382

finance_cost_oku

-15.26237

associates_profit_oku

4.608648

tax_oku

-21.833993

capex_oku

8.581538

FCFE_pre_distribution_oku

83.834827

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

405.84199

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.192519

regional_fx_factor

1.014243

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

22256.377771

operating_contribution_m

11624.188162

contribution_margin

0.522286

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

33.928611

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

regional_fx_factor

1.014472

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

3225.611202

operating_contribution_m

1025.744362

contribution_margin

0.318

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

769.148609

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.040604

regional_fx_factor

1.013442

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

2410.671539

operating_contribution_m

501.41968

contribution_margin

0.208

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

25.298363

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.061364

regional_fx_factor

1.016096

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1145.036023

operating_contribution_m

215.266772

contribution_margin

0.188

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

5.04777

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.125509

regional_fx_factor

1.012193

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1127.784225

operating_contribution_m

621.183551

contribution_margin

0.5508

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

104.060401

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.103813

regional_fx_factor

1.01592

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

875.188597

operating_contribution_m

175.73787

contribution_margin

0.2008

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

310.406694

IFRS_operating_profit_oku

109.537987

ordinary_profit_oku_indicative_from_Jan1_debt

75.141144

SBC_equity_expense_oku

0.916165

SBC_cash_expense_oku

0.077267

finance_cost_oku

-14.919397

associates_profit_oku

4.663952

tax_oku

-23.331397

capex_oku

8.778913

FCFE_pre_distribution_oku

88.818202

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

397.725151

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.246182

regional_fx_factor

1.017836

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

22873.501288

operating_contribution_m

11959.573531

contribution_margin

0.522857

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

37.715044

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

regional_fx_factor

1.018123

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

3598.494565

operating_contribution_m

1205.495679

contribution_margin

0.335

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

842.217726

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.05101

regional_fx_factor

1.016831

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

2674.998316

operating_contribution_m

588.49963

contribution_margin

0.22

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

27.069248

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.077284

regional_fx_factor

1.020161

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1248.540638

operating_contribution_m

255.950831

contribution_margin

0.205

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

5.022531

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.159274

regional_fx_factor

1.015265

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1159.31702

operating_contribution_m

638.551814

contribution_margin

0.5508

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

105.101005

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.131408

regional_fx_factor

1.019939

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

909.623752

operating_contribution_m

182.652449

contribution_margin

0.2008

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

324.644756

IFRS_operating_profit_oku

115.500699

ordinary_profit_oku_indicative_from_Jan1_debt

80.130494

SBC_equity_expense_oku

0.939069

SBC_cash_expense_oku

0.079199

finance_cost_oku

-14.416051

associates_profit_oku

4.719919

tax_oku

-24.864073

capex_oku

8.980828

FCFE_pre_distribution_oku

93.934568

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

389.770648

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.30226

regional_fx_factor

1.021442

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

23507.742162

operating_contribution_m

12304.623897

contribution_margin

0.523429

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

41.924043

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

regional_fx_factor

1.021788

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

4014.484515

operating_contribution_m

1413.098549

contribution_margin

0.352

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

899.825419

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.06152

regional_fx_factor

1.020232

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

2896.201959

operating_contribution_m

671.918854

contribution_margin

0.232

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

28.433539

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.093443

regional_fx_factor

1.024241

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1336.463649

operating_contribution_m

296.69493

contribution_margin

0.222

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

4.997418

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.194052

regional_fx_factor

1.018346

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1191.73151

operating_contribution_m

656.405716

contribution_margin

0.5508

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

106.152015

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.159693

regional_fx_factor

1.023975

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

945.413831

operating_contribution_m

189.839097

contribution_margin

0.2008

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

338.920376

IFRS_operating_profit_oku

121.794472

ordinary_profit_oku_indicative_from_Jan1_debt

85.498209

SBC_equity_expense_oku

0.962546

SBC_cash_expense_oku

0.081179

finance_cost_oku

-13.749842

associates_profit_oku

4.776558

tax_oku

-26.512979

capex_oku

9.187387

FCFE_pre_distribution_oku

99.422012

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

381.975235

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.360862

regional_fx_factor

1.025061

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

24159.575343

operating_contribution_m

12659.61748

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

46.602766

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

regional_fx_factor

1.025466

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

4478.564431

operating_contribution_m

1576.45468

contribution_margin

0.352

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

961.373478

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.072135

regional_fx_factor

1.023645

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

3135.698298

operating_contribution_m

727.482005

contribution_margin

0.232

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

29.866589

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.109845

regional_fx_factor

1.028338

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1430.578253

operating_contribution_m

317.588372

contribution_margin

0.222

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

4.972431

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.229874

regional_fx_factor

1.021436

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1225.052349

operating_contribution_m

674.758834

contribution_margin

0.5508

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

107.213535

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.188686

regional_fx_factor

1.028026

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

982.612148

operating_contribution_m

197.308519

contribution_margin

0.2008

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

354.120808

IFRS_operating_profit_oku

127.25994

ordinary_profit_oku_indicative_from_Jan1_debt

90.367372

SBC_equity_expense_oku

0.986609

SBC_cash_expense_oku

0.083208

finance_cost_oku

-12.90771

associates_profit_oku

4.833877

tax_oku

-28.008735

capex_oku

9.398697

FCFE_pre_distribution_oku

104.402718

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

374.33573

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.422101

regional_fx_factor

1.028693

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

24829.488964

operating_contribution_m

13010.652217

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

51.803634

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

regional_fx_factor

1.029158

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

4996.293812

operating_contribution_m

1758.695422

contribution_margin

0.352

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

1027.131423

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.082857

regional_fx_factor

1.027069

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

3395.000129

operating_contribution_m

787.64003

contribution_margin

0.232

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

31.371865

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.126493

regional_fx_factor

1.032452

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1531.320466

operating_contribution_m

339.953144

contribution_margin

0.222

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

4.947569

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.26677

regional_fx_factor

1.024536

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1259.304882

operating_contribution_m

693.625129

contribution_margin

0.5508

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

108.285671

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.218403

regional_fx_factor

1.032094

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

1021.274115

operating_contribution_m

205.071842

contribution_margin

0.2008

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

370.326824

IFRS_operating_profit_oku

132.927022

ordinary_profit_oku_indicative_from_Jan1_debt

95.505529

SBC_equity_expense_oku

1.011274

SBC_cash_expense_oku

0.085288

finance_cost_oku

-11.916252

associates_profit_oku

4.891883

tax_oku

-29.587123

capex_oku

9.614867

FCFE_pre_distribution_oku

109.651449

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

366.849015

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.486095

regional_fx_factor

1.032339

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

25517.984706

operating_contribution_m

13371.423986

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

57.58492

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

regional_fx_factor

1.032863

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

5573.874886

operating_contribution_m

1962.00396

contribution_margin

0.352

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

1097.387213

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.093685

regional_fx_factor

1.030504

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

3675.745358

operating_contribution_m

852.772923

contribution_margin

0.232

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

32.953007

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.14339

regional_fx_factor

1.036581

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1639.157009

operating_contribution_m

363.892856

contribution_margin

0.222

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

4.922831

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.304773

regional_fx_factor

1.027645

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1294.515161

operating_contribution_m

713.018951

contribution_margin

0.5508

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

109.368527

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.248863

regional_fx_factor

1.036177

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

1061.457323

operating_contribution_m

213.140631

contribution_margin

0.2008

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

387.627344

IFRS_operating_profit_oku

138.959241

ordinary_profit_oku_indicative_from_Jan1_debt

101.044017

SBC_equity_expense_oku

1.036556

SBC_cash_expense_oku

0.08742

finance_cost_oku

-10.767322

associates_profit_oku

4.950586

tax_oku

-31.288489

capex_oku

9.836009

FCFE_pre_distribution_oku

115.299423

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

359.512035

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.552969

regional_fx_factor

1.035997

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

26225.578174

operating_contribution_m

13742.202963

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

64.011397

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

regional_fx_factor

1.036582

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

6218.226913

operating_contribution_m

2188.815873

contribution_margin

0.352

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

1172.448498

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.104622

regional_fx_factor

1.033952

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

3979.70735

operating_contribution_m

923.292105

contribution_margin

0.232

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

34.613838

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.160541

regional_fx_factor

1.040728

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1754.587469

operating_contribution_m

389.518418

contribution_margin

0.222

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

4.898217

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.343916

regional_fx_factor

1.030763

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1330.709966

operating_contribution_m

732.95505

contribution_margin

0.5508

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

110.462213

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.280085

regional_fx_factor

1.040277

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

1103.221632

operating_contribution_m

221.526904

contribution_margin

0.2008

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

406.120315

IFRS_operating_profit_oku

145.388777

ordinary_profit_oku_indicative_from_Jan1_debt

107.018081

SBC_equity_expense_oku

1.06247

SBC_cash_expense_oku

0.089606

finance_cost_oku

-9.44703

associates_profit_oku

5.009993

tax_oku

-33.123659

capex_oku

10.062237

FCFE_pre_distribution_oku

121.381758

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）

14.197921

operating_expenses_oku

26.200177

parent_reported_profit_oku

9.080191

ordinary_profit_after_hybrid_oku

8.996496

profit_oku

8.996496

finance_oku

-2.51087

interest_oku

-2.51087

other_finance_oku

associates_oku

0.478261

tax_oku

-2.980502

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

10.467148

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

3265708.6654

company_buyback_cancelled_shares

3265708.6654

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

-0.100055

OCI_oku

0.543692

ordinary_equity_open_oku

454.724406

ordinary_equity_end_oku

462.896056

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.175693

net_debt_open_oku

334.730703

net_debt_end_oku

325.657581

company_total_equity_end_oku

484.001749

gross_issued_shares_end

2284380007

treasury_shares_end

132647849

employee_trust_shares_end

5214762

float_excluding_treasury_end

2151732158

economic_dividend_eligible_shares_end

2146517396

old_holder_shares_end

2145892667

old_holder_equity_fraction_end

0.99970895728

effective_borrowing_cost

0.045

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: 2.2737367544323E-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

2.2737367544323E-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

269.106232

営業利益（億）

93.386938

operating_expenses_oku

175.719294

parent_reported_profit_oku

62.714246

ordinary_profit_after_hybrid_oku

62.174246

profit_oku

62.174246

finance_oku

-15.554591

interest_oku

-14.654591

other_finance_oku

-0.9

associates_oku

4.5

tax_oku

-19.348102

NCI_profit_oku

0.27

hybrid_coupon_net_oku

0.54

hybrid_coupon_gross_oku

0.705882

hybrid_coupon_tax_relief_oku

0.165882

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

8.2

DA_oku

23.8

cash_litigation_oku

1.2

WC_increment_oku

0.104456

associate_cash_dividend_oku

2.7

FCFE_before_distributions_oku

75.52054

NCI_cash_FCFE_before_distribution_oku

0.2295

NCI_cash_dividends_to_outside_holders_oku

0.2295

ordinary_dividends_company_oku

54.335371

buybacks_company_oku

18.5

old_holder_dividend_and_tender_oku

72.795996

old_holder_tender_shares

38872117.7411

company_buyback_cancelled_shares

38892958.0805

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

1.1

FX_non_cash_net_debt_effect_oku

-0.325658

OCI_oku

1.851584

ordinary_equity_open_oku

462.896056

ordinary_equity_end_oku

454.957663

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.216193

net_debt_open_oku

325.657581

net_debt_end_oku

323.726356

company_total_equity_end_oku

476.103856

gross_issued_shares_end

2245578398

treasury_shares_end

132647849

employee_trust_shares_end

3194762

float_excluding_treasury_end

2112930549

economic_dividend_eligible_shares_end

2109735788

old_holder_shares_end

2107020550

old_holder_equity_fraction_end

0.998712996226

effective_borrowing_cost

0.045

sector_categories

内容を開く

id: combustibles
数量: 431.2
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 47.5490543
売上高: 205.031522

内容を開く

id: modern_oral
数量: 20.65
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 94.0514898
売上高: 19.4216326

内容を開く

id: vapour
数量: 585.825
数量の単位: million units
price_gbp_m_per_volume_unit: 3.011718
売上高: 17.643397

内容を開く

id: heated
数量: 20.651
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 42.7688394
売上高: 8.832193

内容を開く

id: traditional_oral
数量: 5.12425
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 202.6129514
売上高: 10.3823942

内容を開く

id: other
数量: 101
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.7179144
売上高: 7.7950936

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: 4.0000002627494E-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

281.699475

営業利益（億）

98.211343

operating_expenses_oku

183.488132

parent_reported_profit_oku

66.512707

ordinary_profit_after_hybrid_oku

65.972707

profit_oku

65.972707

finance_oku

-15.467686

interest_oku

-14.567686

other_finance_oku

-0.9

associates_oku

4.554

tax_oku

-20.514949

NCI_profit_oku

0.27

hybrid_coupon_net_oku

0.54

hybrid_coupon_gross_oku

0.705882

hybrid_coupon_tax_relief_oku

0.165882

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

8.3886

DA_oku

24.1094

cash_litigation_oku

1.2

WC_increment_oku

0.113339

associate_cash_dividend_oku

2.7324

FCFE_before_distributions_oku

79.430587

NCI_cash_FCFE_before_distribution_oku

0.2295

NCI_cash_dividends_to_outside_holders_oku

0.2295

ordinary_dividends_company_oku

55.612745

buybacks_company_oku

18.5

old_holder_dividend_and_tender_oku

73.998555

old_holder_tender_shares

36804607.5391

company_buyback_cancelled_shares

36861310.3552

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

1.1

FX_non_cash_net_debt_effect_oku

-0.323726

OCI_oku

1.819831

ordinary_equity_open_oku

454.957663

ordinary_equity_end_oku

449.530491

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.256693

net_debt_open_oku

323.726356

net_debt_end_oku

319.163773

company_total_equity_end_oku

470.717183

gross_issued_shares_end

2208809808

treasury_shares_end

132647849

employee_trust_shares_end

1154562

float_excluding_treasury_end

2076161959

economic_dividend_eligible_shares_end

2075007397

old_holder_shares_end

2070215942

old_holder_equity_fraction_end

0.997690873121

effective_borrowing_cost

0.045

sector_categories

内容を開く

id: combustibles
数量: 422.576
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 49.8647505
売上高: 210.716468

内容を開く

id: modern_oral
数量: 24.367
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 94.3899297
売上高: 22.9999942

内容を開く

id: vapour
数量: 641.478375
数量の単位: million units
price_gbp_m_per_volume_unit: 3.0520059
売上高: 19.5779578

内容を開く

id: heated
数量: 22.09657
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 43.5840135
売上高: 9.630572

内容を開く

id: traditional_oral
数量: 5.098629
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 209.3246026
売上高: 10.6726844

内容を開く

id: other
数量: 102.01
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.9421608
売上高: 8.1017982

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: -4.0000006265473E-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

295.414182

営業利益（億）

103.56433

operating_expenses_oku

191.849852

parent_reported_profit_oku

70.806615

ordinary_profit_after_hybrid_oku

70.266615

profit_oku

70.266615

finance_oku

-15.26237

interest_oku

-14.36237

other_finance_oku

-0.9

associates_oku

4.608648

tax_oku

-21.833993

NCI_profit_oku

0.27

hybrid_coupon_net_oku

0.54

hybrid_coupon_gross_oku

0.705882

hybrid_coupon_tax_relief_oku

0.165882

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

8.581538

DA_oku

24.422822

cash_litigation_oku

1.2

WC_increment_oku

0.123432

associate_cash_dividend_oku

2.765189

FCFE_before_distributions_oku

83.834827

NCI_cash_FCFE_before_distribution_oku

0.2295

NCI_cash_dividends_to_outside_holders_oku

0.2295

ordinary_dividends_company_oku

56.954033

buybacks_company_oku

18.5

old_holder_dividend_and_tender_oku

75.260159

old_holder_tender_shares

34851222.6041

company_buyback_cancelled_shares

34940911.1126

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

1.1

FX_non_cash_net_debt_effect_oku

-0.319164

OCI_oku

1.798122

ordinary_equity_open_oku

449.530491

ordinary_equity_end_oku

447.056664

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.297193

net_debt_open_oku

319.163773

net_debt_end_oku

311.542165

company_total_equity_end_oku

468.283857

gross_issued_shares_end

2174869048

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2042221199

economic_dividend_eligible_shares_end

2042221199

old_holder_shares_end

2035364719

old_holder_equity_fraction_end

0.996642636017

effective_borrowing_cost

0.045

sector_categories

内容を開く

id: combustibles
数量: 414.12448
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 52.2932368
売上高: 216.5590949

内容を開く

id: modern_oral
数量: 28.75306
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 94.7296101
売上高: 27.2376616

内容を開く

id: vapour
数量: 702.418821
数量の単位: million units
price_gbp_m_per_volume_unit: 3.0928334
売上高: 21.7246439

内容を開く

id: heated
数量: 23.64333
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 44.4147248
売上高: 10.5011199

内容を開く

id: traditional_oral
数量: 5.073136
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 216.2585876
売上高: 10.9710914

内容を開く

id: other
数量: 103.0301
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.172923
売上高: 8.4205707

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: 4.0000002627494E-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

310.406694

営業利益（億）

109.537987

operating_expenses_oku

200.868706

parent_reported_profit_oku

75.681144

ordinary_profit_after_hybrid_oku

75.141144

profit_oku

75.141144

finance_oku

-14.919397

interest_oku

-14.019397

other_finance_oku

-0.9

associates_oku

4.663952

tax_oku

-23.331397

NCI_profit_oku

0.27

hybrid_coupon_net_oku

0.54

hybrid_coupon_gross_oku

0.705882

hybrid_coupon_tax_relief_oku

0.165882

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

8.778913

DA_oku

24.740319

cash_litigation_oku

1.2

WC_increment_oku

0.134933

associate_cash_dividend_oku

2.798371

FCFE_before_distributions_oku

88.818202

NCI_cash_FCFE_before_distribution_oku

0.2295

NCI_cash_dividends_to_outside_holders_oku

0.2295

ordinary_dividends_company_oku

58.36657

buybacks_company_oku

18.5

old_holder_dividend_and_tender_oku

76.58799

old_holder_tender_shares

33000613.0704

company_buyback_cancelled_shares

33120560.7617

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

1.1

FX_non_cash_net_debt_effect_oku

-0.311542

OCI_oku

1.788227

ordinary_equity_open_oku

447.056664

ordinary_equity_end_oku

448.057934

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.337693

net_debt_open_oku

311.542165

net_debt_end_oku

300.356687

company_total_equity_end_oku

469.325627

gross_issued_shares_end

2143925218

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2011277369

economic_dividend_eligible_shares_end

2011277369

old_holder_shares_end

2002364106

old_holder_equity_fraction_end

0.995568357162

effective_borrowing_cost

0.045

sector_categories

内容を開く

id: combustibles
数量: 405.84199
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 54.8400074
売上高: 222.5637777

内容を開く

id: modern_oral
数量: 33.928611
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 95.0705356
売上高: 32.256112

内容を開く

id: vapour
数量: 769.148609
数量の単位: million units
price_gbp_m_per_volume_unit: 3.1342078
売上高: 24.1067154

内容を開く

id: heated
数量: 25.298363
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 45.2612694
売上高: 11.4503602

内容を開く

id: traditional_oral
数量: 5.04777
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 223.4222717
売上高: 11.2778422

内容を開く

id: other
数量: 104.060401
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.4103904
売上高: 8.751886

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: -5.0000002374873E-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

324.644756

営業利益（億）

115.500699

operating_expenses_oku

209.144056

parent_reported_profit_oku

80.670494

ordinary_profit_after_hybrid_oku

80.130494

profit_oku

80.130494

finance_oku

-14.416051

interest_oku

-13.516051

other_finance_oku

-0.9

associates_oku

4.719919

tax_oku

-24.864073

NCI_profit_oku

0.27

hybrid_coupon_net_oku

0.54

hybrid_coupon_gross_oku

0.705882

hybrid_coupon_tax_relief_oku

0.165882

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

8.980828

DA_oku

25.061943

cash_litigation_oku

1.2

WC_increment_oku

0.128143

associate_cash_dividend_oku

2.831952

FCFE_before_distributions_oku

93.934568

NCI_cash_FCFE_before_distribution_oku

0.2295

NCI_cash_dividends_to_outside_holders_oku

0.2295

ordinary_dividends_company_oku

59.85326

buybacks_company_oku

18.5

old_holder_dividend_and_tender_oku

77.984607

old_holder_tender_shares

31247419.5191

company_buyback_cancelled_shares

31395046.9591

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

1.1

FX_non_cash_net_debt_effect_oku

-0.300357

OCI_oku

1.792232

ordinary_equity_open_oku

448.057934

ordinary_equity_end_oku

452.589448

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.378193

net_debt_open_oku

300.356687

net_debt_end_oku

285.552043

company_total_equity_end_oku

473.897641

gross_issued_shares_end

2114729147

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1982081298

economic_dividend_eligible_shares_end

1982081298

old_holder_shares_end

1971116687

old_holder_equity_fraction_end

0.994468132473

effective_borrowing_cost

0.045

sector_categories

内容を開く

id: combustibles
数量: 397.725151
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 57.5108244
売上高: 228.7350129

内容を開く

id: modern_oral
数量: 37.715044
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 95.4127108
売上高: 35.9849456

内容を開く

id: vapour
数量: 842.217726
数量の単位: million units
price_gbp_m_per_volume_unit: 3.1761363
売上高: 26.7499832

内容を開く

id: heated
数量: 27.069248
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 46.1239492
売上高: 12.4854064

内容を開く

id: traditional_oral
数量: 5.022531
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 230.8232645
売上高: 11.5931702

内容を開く

id: other
数量: 105.101005
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.6547579
売上高: 9.0962375

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: -1.9999999494758E-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

338.920376

営業利益（億）

121.794472

operating_expenses_oku

217.125905

parent_reported_profit_oku

86.038209

ordinary_profit_after_hybrid_oku

85.498209

profit_oku

85.498209

finance_oku

-13.749842

interest_oku

-12.849842

other_finance_oku

-0.9

associates_oku

4.776558

tax_oku

-26.512979

NCI_profit_oku

0.27

hybrid_coupon_net_oku

0.54

hybrid_coupon_gross_oku

0.705882

hybrid_coupon_tax_relief_oku

0.165882

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

9.187387

DA_oku

25.387748

cash_litigation_oku

1.2

WC_increment_oku

0.128481

associate_cash_dividend_oku

2.865935

FCFE_before_distributions_oku

99.422012

NCI_cash_FCFE_before_distribution_oku

0.2295

NCI_cash_dividends_to_outside_holders_oku

0.2295

ordinary_dividends_company_oku

61.417186

buybacks_company_oku

18.5

old_holder_dividend_and_tender_oku

79.452729

old_holder_tender_shares

29582223.4346

company_buyback_cancelled_shares

29755066.8988

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

1.1

FX_non_cash_net_debt_effect_oku

-0.285552

OCI_oku

1.810358

ordinary_equity_open_oku

452.589448

ordinary_equity_end_oku

460.967047

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.418693

net_debt_open_oku

285.552043

net_debt_end_oku

266.837993

company_total_equity_end_oku

482.31574

gross_issued_shares_end

2087195530

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1954547681

economic_dividend_eligible_shares_end

1954547681

old_holder_shares_end

1941534463

old_holder_equity_fraction_end

0.993342082148

effective_borrowing_cost

0.045

sector_categories

内容を開く

id: combustibles
数量: 389.770648
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 60.3117303
売上高: 235.0774216

内容を開く

id: modern_oral
数量: 41.924043
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 95.7561404
売上高: 40.1448451

内容を開く

id: vapour
数量: 899.825419
数量の単位: million units
price_gbp_m_per_volume_unit: 3.2186265
売上高: 28.9620196

内容を開く

id: heated
数量: 28.433539
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 47.0030717
売上高: 13.3646365

内容を開く

id: traditional_oral
数量: 4.997418
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 238.4694274
売上高: 11.9173151

内容を開く

id: other
数量: 106.152015
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.906226
売上高: 9.4541383

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

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

354.120808

営業利益（億）

127.25994

operating_expenses_oku

226.860869

parent_reported_profit_oku

90.907372

ordinary_profit_after_hybrid_oku

90.367372

profit_oku

90.367372

finance_oku

-12.90771

interest_oku

-12.00771

other_finance_oku

-0.9

associates_oku

4.833877

tax_oku

-28.008735

NCI_profit_oku

0.27

hybrid_coupon_net_oku

0.54

hybrid_coupon_gross_oku

0.705882

hybrid_coupon_tax_relief_oku

0.165882

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

9.398697

DA_oku

25.717789

cash_litigation_oku

1.2

WC_increment_oku

0.136804

associate_cash_dividend_oku

2.900326

FCFE_before_distributions_oku

104.402718

NCI_cash_FCFE_before_distribution_oku

0.2295

NCI_cash_dividends_to_outside_holders_oku

0.2295

ordinary_dividends_company_oku

63.061556

buybacks_company_oku

18.5

old_holder_dividend_and_tender_oku

80.995173

old_holder_tender_shares

28009110.1793

company_buyback_cancelled_shares

28204888.4763

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

1.1

FX_non_cash_net_debt_effect_oku

-0.266838

OCI_oku

1.843868

ordinary_equity_open_oku

460.967047

ordinary_equity_end_oku

472.627729

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.459193

net_debt_open_oku

266.837993

net_debt_end_oku

244.805604

company_total_equity_end_oku

494.016922

gross_issued_shares_end

2061234799

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1928586950

economic_dividend_eligible_shares_end

1928586950

old_holder_shares_end

1913525353

old_holder_equity_fraction_end

0.992190346226

effective_borrowing_cost

0.045

sector_categories

内容を開く

id: combustibles
数量: 381.975235
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 63.2490621
売上高: 241.5957534

内容を開く

id: modern_oral
数量: 46.602766
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 96.1008291
売上高: 44.7856443

内容を開く

id: vapour
数量: 961.373478
数量の単位: million units
price_gbp_m_per_volume_unit: 3.2616859
売上高: 31.356983

内容を開く

id: heated
数量: 29.866589
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 47.8989502
売上高: 14.3057825

内容を開く

id: traditional_oral
数量: 4.972431
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 246.3688823
売上高: 12.2505235

内容を開く

id: other
数量: 107.213535
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 9.1650009
売上高: 9.8261215

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: 1.9999999494758E-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

370.326824

営業利益（億）

132.927022

operating_expenses_oku

237.399802

parent_reported_profit_oku

96.045529

ordinary_profit_after_hybrid_oku

95.505529

profit_oku

95.505529

finance_oku

-11.916252

interest_oku

-11.016252

other_finance_oku

-0.9

associates_oku

4.891883

tax_oku

-29.587123

NCI_profit_oku

0.27

hybrid_coupon_net_oku

0.54

hybrid_coupon_gross_oku

0.705882

hybrid_coupon_tax_relief_oku

0.165882

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

9.614867

DA_oku

26.05212

cash_litigation_oku

1.2

WC_increment_oku

0.145854

associate_cash_dividend_oku

2.93513

FCFE_before_distributions_oku

109.651449

NCI_cash_FCFE_before_distribution_oku

0.2295

NCI_cash_dividends_to_outside_holders_oku

0.2295

ordinary_dividends_company_oku

64.789594

buybacks_company_oku

18.5

old_holder_dividend_and_tender_oku

82.614749

old_holder_tender_shares

26518931.2165

company_buyback_cancelled_shares

26735471.1944

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

1.1

FX_non_cash_net_debt_effect_oku

-0.244806

OCI_oku

1.890511

ordinary_equity_open_oku

472.627729

ordinary_equity_end_oku

487.770575

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.499693

net_debt_open_oku

244.805604

net_debt_end_oku

219.273817

company_total_equity_end_oku

509.200268

gross_issued_shares_end

2036766425

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1904118576

economic_dividend_eligible_shares_end

1904118576

old_holder_shares_end

1887006422

old_holder_equity_fraction_end

0.991013083781

effective_borrowing_cost

0.045

sector_categories

内容を開く

id: combustibles
数量: 374.33573
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 66.3294657
売上高: 248.2948896

内容を開く

id: modern_oral
数量: 51.803634
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 96.4467814
売上高: 49.9629381

内容を開く

id: vapour
数量: 1027.131423
数量の単位: million units
price_gbp_m_per_volume_unit: 3.305322
売上高: 33.9500013

内容を開く

id: heated
数量: 31.371865
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 48.8119042
売上高: 15.3132047

内容を開く

id: traditional_oral
数量: 4.947569
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 254.5300203
売上高: 12.5930488

内容を開く

id: other
数量: 108.285671
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 9.4312951
売上高: 10.2127412

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: 7.1525573730469E-7
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: -3.0000002880115E-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

387.627344

営業利益（億）

138.959241

operating_expenses_oku

248.668103

parent_reported_profit_oku

101.584017

ordinary_profit_after_hybrid_oku

101.044017

profit_oku

101.044017

finance_oku

-10.767322

interest_oku

-9.867322

other_finance_oku

-0.9

associates_oku

4.950586

tax_oku

-31.288489

NCI_profit_oku

0.27

hybrid_coupon_net_oku

0.54

hybrid_coupon_gross_oku

0.705882

hybrid_coupon_tax_relief_oku

0.165882

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

9.836009

DA_oku

26.390798

cash_litigation_oku

1.2

WC_increment_oku

0.155705

associate_cash_dividend_oku

2.970352

FCFE_before_distributions_oku

115.299423

NCI_cash_FCFE_before_distribution_oku

0.2295

NCI_cash_dividends_to_outside_holders_oku

0.2295

ordinary_dividends_company_oku

66.604758

buybacks_company_oku

18.5

old_holder_dividend_and_tender_oku

84.314472

old_holder_tender_shares

25107354.7425

company_buyback_cancelled_shares

25342607.5621

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

1.1

FX_non_cash_net_debt_effect_oku

-0.219274

OCI_oku

1.951082

ordinary_equity_open_oku

487.770575

ordinary_equity_end_oku

506.723358

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.540193

net_debt_open_oku

219.273817

net_debt_end_oku

189.933993

company_total_equity_end_oku

528.193551

gross_issued_shares_end

2013714093

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1881066244

economic_dividend_eligible_shares_end

1881066244

old_holder_shares_end

1861899067

old_holder_equity_fraction_end

0.98981047212

effective_borrowing_cost

0.045

sector_categories

内容を開く

id: combustibles
数量: 366.849015
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 69.5599106
売上高: 255.1798471

内容を開く

id: modern_oral
数量: 57.58492
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 96.7940023
売上高: 55.7387489

内容を開く

id: vapour
数量: 1097.387213
数量の単位: million units
price_gbp_m_per_volume_unit: 3.3495427
売上高: 36.7574536

内容を開く

id: heated
数量: 32.953007
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 49.7422591
売上高: 16.3915701

内容を開く

id: traditional_oral
数量: 4.922831
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 262.9615103
売上高: 12.9451516

内容を開く

id: other
数量: 109.368527
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 9.705327
売上高: 10.6145732

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: 4.9999995098915E-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

345.091306

営業利益（億）

123.540737

operating_expenses_oku

221.550569

parent_reported_profit_oku

91.394982

ordinary_profit_after_hybrid_oku

90.936129

profit_oku

90.936129

finance_oku

-8.027394

interest_oku

-7.26264

other_finance_oku

-0.764754

associates_oku

4.257125

tax_oku

-28.14606

NCI_profit_oku

0.229426

hybrid_coupon_net_oku

0.458852

hybrid_coupon_gross_oku

0.599807

hybrid_coupon_tax_relief_oku

0.140955

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

8.550152

DA_oku

22.716492

cash_litigation_oku

1.019672

WC_increment_oku

0.141426

associate_cash_dividend_oku

2.554275

FCFE_before_distributions_oku

103.14133

NCI_cash_FCFE_before_distribution_oku

0.195012

NCI_cash_dividends_to_outside_holders_oku

0.195012

ordinary_dividends_company_oku

68.481225

buybacks_company_oku

15.719945

old_holder_dividend_and_tender_oku

83.302211

old_holder_tender_shares

20318076.171

company_buyback_cancelled_shares

20534341.611

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

0.934699

FX_non_cash_net_debt_effect_oku

-0.161392

OCI_oku

1.722306

ordinary_equity_open_oku

506.723358

ordinary_equity_end_oku

516.106092

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.574607

net_debt_open_oku

189.933993

net_debt_end_oku

171.744481

company_total_equity_end_oku

537.610699

gross_issued_shares_end

1995145758

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1862497909

economic_dividend_eligible_shares_end

1862497909

old_holder_shares_end

1841580991

old_holder_equity_fraction_end

0.988769427218

effective_borrowing_cost

0.045

sector_categories

内容を開く

id: combustibles
数量: 305.487002
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 72.9477058
売上高: 222.8457599

内容を開く

id: modern_oral
数量: 54.392198
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 97.1424963
売上高: 52.8379391

内容を開く

id: vapour
数量: 996.260882
数量の単位: million units
price_gbp_m_per_volume_unit: 3.3943558
売上高: 33.816639

内容を開く

id: heated
数量: 29.412305
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 50.6903466
売上高: 14.9091995

内容を開く

id: traditional_oral
数量: 4.162146
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 271.6723085
売上高: 11.3073989

内容を開く

id: other
数量: 93.8627
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 9.9873215
売上高: 9.3743696

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

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: bull
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: 2284380006.5085
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2145892667.3346
employee_subscription_m: 0.59184782608696

内容を開く

scenario: bull
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: 2284353104.3346
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2145892667.3346
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2026-12-15
種類: issuer_buyback
shares_change: -3265708.6653718
old_shares_change: -3265708.6653718
company_cash_m: -150
old_holder_cash_m: 150
company_gross_issued: 2284353104.3346
company_treasury: 132647849
trust: 5812588
old_holder_shares: 2145892667.3346
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2027-03-31
種類: issuer_buyback
shares_change: -9914019.5175122
old_shares_change: -9911134.1143078
company_cash_m: -462.5
old_holder_cash_m: 462.3653927421
company_gross_issued: 2274465986.991
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2135981533.2203
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2264729011.2438
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2126201729.6424
employee_subscription_m: 1.01992275

内容を開く

scenario: bull
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: 2264683336.2438
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2126201729.6424
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2027-06-30
種類: issuer_buyback
shares_change: -9782650.7471977
old_shares_change: -9779803.5779176
company_cash_m: -462.5
old_holder_cash_m: 462.3653927421
company_gross_issued: 2264683336.2438
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2126201729.6424
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2027-09-30
種類: issuer_buyback
shares_change: -9651607.8188787
old_shares_change: -9644011.8585552
company_cash_m: -462.5
old_holder_cash_m: 462.13600555312
company_gross_issued: 2255077403.425
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2116557717.7838
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2245578398.4281
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2107020549.5935
employee_subscription_m: 1.01992275

内容を開く

scenario: bull
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: 2245532723.4281
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2107020549.5935
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2027-12-15
種類: issuer_buyback
shares_change: -9544679.9968625
old_shares_change: -9537168.1903411
company_cash_m: -462.5
old_holder_cash_m: 462.13600555311
company_gross_issued: 2245532723.4281
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2107020549.5935
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2028-03-31
種類: issuer_buyback
shares_change: -9396141.8297485
old_shares_change: -9384048.9597488
company_cash_m: -462.5
old_holder_cash_m: 461.90476075434
company_gross_issued: 2236182256.5983
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2097636500.6338
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2226956981.366
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2088376797.9062
employee_subscription_m: 1.0507499151187

内容を開く

scenario: bull
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: 2226910621.241
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2088376797.9062
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2028-06-30
種類: issuer_buyback
shares_change: -9271635.3573038
old_shares_change: -9259702.727604
company_cash_m: -462.5
old_holder_cash_m: 461.90476075434
company_gross_issued: 2226910621.241
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2088376797.9062
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2028-09-30
種類: issuer_buyback
shares_change: -9147437.7058772
old_shares_change: -9131008.0375042
company_cash_m: -462.5
old_holder_cash_m: 461.66930599947
company_gross_issued: 2217809543.6602
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2079245789.8686
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2208809808.3229
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2070215942.0545
employee_subscription_m: 1.0507499151187

内容を開く

scenario: bull
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: 2208763448.1979
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2070215942.0545
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2028-12-15
種類: issuer_buyback
shares_change: -9046095.462256
old_shares_change: -9029847.8141938
company_cash_m: -462.5
old_holder_cash_m: 461.66930599947
company_gross_issued: 2208763448.1979
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2070215942.0545
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2029-03-31
種類: issuer_buyback
shares_change: -8906621.9651673
old_shares_change: -8886055.4449868
company_cash_m: -462.5
old_holder_cash_m: 461.43202881848
company_gross_issued: 2199903186.3577
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2061329886.6095
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2191161639.8581
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2052561578.5801
employee_subscription_m: 1.0825088313032

内容を開く

scenario: bull
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: 2191114584.3312
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2052561578.5801
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2029-06-30
種類: issuer_buyback
shares_change: -8788602.0265186
old_shares_change: -8768308.0293506
company_cash_m: -462.5
old_holder_cash_m: 461.43202881848
company_gross_issued: 2191114584.3312
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2052561578.5801
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2029-09-30
種類: issuer_buyback
shares_change: -8670874.8199416
old_shares_change: -8646324.8326788
company_cash_m: -462.5
old_holder_cash_m: 461.19051631527
company_gross_issued: 2182490765.0382
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2043915253.7474
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2174869048.351
company_treasury: 132647849
trust: 0
old_holder_shares: 2035364719.4504
employee_subscription_m: 1.0825088313032

内容を開く

scenario: bull
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: 2174821992.8242
company_treasury: 132647849
trust: 0
old_holder_shares: 2035364719.4504
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2029-12-15
種類: issuer_buyback
shares_change: -8574812.3009427
old_shares_change: -8550534.2970341
company_cash_m: -462.5
old_holder_cash_m: 461.19051631527
company_gross_issued: 2173915952.7372
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2035364719.4504
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2030-03-31
種類: issuer_buyback
shares_change: -8442605.0891703
old_shares_change: -8414260.1909187
company_cash_m: -462.5
old_holder_cash_m: 460.94721915772
company_gross_issued: 2166426443.2619
company_treasury: 132647849
trust: 0
old_holder_shares: 2026950459.2595
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2159184074.8825
company_treasury: 132647849
trust: 0
old_holder_shares: 2018647694.8158
employee_subscription_m: 1.1152276607294

内容を開く

scenario: bull
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: 2159136313.5228
company_treasury: 132647849
trust: 0
old_holder_shares: 2018647694.8158
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2030-06-30
種類: issuer_buyback
shares_change: -8330733.7491094
old_shares_change: -8302764.4436656
company_cash_m: -462.5
old_holder_cash_m: 460.94721915772
company_gross_issued: 2158095709.5128
company_treasury: 132647849
trust: 0
old_holder_shares: 2018647694.8158
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2030-09-30
種類: issuer_buyback
shares_change: -8219139.890375
old_shares_change: -8187145.9198065
company_cash_m: -462.5
old_holder_cash_m: 460.6996642489
company_gross_issued: 2150964934.9922
company_treasury: 132647849
trust: 0
old_holder_shares: 2010460548.896
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2143925218.3289
company_treasury: 132647849
trust: 0
old_holder_shares: 2002364106.3801
employee_subscription_m: 1.1152276607294

内容を開く

scenario: bull
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: 2143877456.9691
company_treasury: 132647849
trust: 0
old_holder_shares: 2002364106.3801
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2030-12-15
種類: issuer_buyback
shares_change: -8128082.033092
old_shares_change: -8096442.5159632
company_cash_m: -462.5
old_holder_cash_m: 460.6996642489
company_gross_issued: 2142836852.9591
company_treasury: 132647849
trust: 0
old_holder_shares: 2002364106.3801
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2031-03-31
種類: issuer_buyback
shares_change: -8002762.5479606
old_shares_change: -7967297.1626316
company_cash_m: -462.5
old_holder_cash_m: 460.45036518748
company_gross_issued: 2135922455.7809
company_treasury: 132647849
trust: 0
old_holder_shares: 1994396809.2174
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2129125224.1341
company_treasury: 132647849
trust: 0
old_holder_shares: 1986535085.1807
employee_subscription_m: 1.1489354167749

内容を開く

scenario: bull
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: 2129076746.354
company_treasury: 132647849
trust: 0
old_holder_shares: 1986535085.1807
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2031-06-30
種類: issuer_buyback
shares_change: -7896719.4770158
old_shares_change: -7861724.0367027
company_cash_m: -462.5
old_holder_cash_m: 460.45036518748
company_gross_issued: 2128025736.3039
company_treasury: 132647849
trust: 0
old_holder_shares: 1986535085.1807
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2031-09-30
種類: issuer_buyback
shares_change: -7790939.4311853
old_shares_change: -7752141.2059716
company_cash_m: -462.5
old_holder_cash_m: 460.1967887737
company_gross_issued: 2121334284.703
company_treasury: 132647849
trust: 0
old_holder_shares: 1978782943.9747
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2114729147.0303
company_treasury: 132647849
trust: 0
old_holder_shares: 1971116686.8609
employee_subscription_m: 1.1489354167749

内容を開く

scenario: bull
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: 2114680669.2501
company_treasury: 132647849
trust: 0
old_holder_shares: 1971116686.8609
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2031-12-15
種類: issuer_buyback
shares_change: -7704625.502929
old_shares_change: -7666257.113842
company_cash_m: -462.5
old_holder_cash_m: 460.1967887737
company_gross_issued: 2113629659.2
company_treasury: 132647849
trust: 0
old_holder_shares: 1971116686.8609
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2032-03-31
種類: issuer_buyback
shares_change: -7584723.0074152
old_shares_change: -7542765.3245055
company_cash_m: -462.5
old_holder_cash_m: 459.94151126854
company_gross_issued: 2107144424.0229
company_treasury: 132647849
trust: 0
old_holder_shares: 1963573921.5364
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2100770929.8222
company_treasury: 132647849
trust: 0
old_holder_shares: 1956131103.9479
employee_subscription_m: 1.1836619897469

内容を開く

scenario: bull
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: 2100721724.8753
company_treasury: 132647849
trust: 0
old_holder_shares: 1956131103.9479
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2032-06-30
種類: issuer_buyback
shares_change: -7484219.2982083
old_shares_change: -7442817.588504
company_cash_m: -462.5
old_holder_cash_m: 459.94151126854
company_gross_issued: 2099660204.7247
company_treasury: 132647849
trust: 0
old_holder_shares: 1956131103.9479
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2032-09-30
種類: issuer_buyback
shares_change: -7383964.874498
old_shares_change: -7338973.6151208
company_cash_m: -462.5
old_holder_cash_m: 459.68193980936
company_gross_issued: 2093386964.9477
company_treasury: 132647849
trust: 0
old_holder_shares: 1948792130.3328
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2087195530.3265
company_treasury: 132647849
trust: 0
old_holder_shares: 1941534463.4263
employee_subscription_m: 1.1836619897469

内容を開く

scenario: bull
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: 2087146325.3796
company_treasury: 132647849
trust: 0
old_holder_shares: 1941534463.4263
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2032-12-15
種類: issuer_buyback
shares_change: -7302159.7186431
old_shares_change: -7257666.9065159
company_cash_m: -462.5
old_holder_cash_m: 459.68193980936
company_gross_issued: 2086084805.229
company_treasury: 132647849
trust: 0
old_holder_shares: 1941534463.4263
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2033-03-31
種類: issuer_buyback
shares_change: -7189574.3765462
old_shares_change: -7141706.7809558
company_cash_m: -462.5
old_holder_cash_m: 459.42071299341
company_gross_issued: 2080005955.95
company_treasury: 132647849
trust: 0
old_holder_shares: 1934392756.6453
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2074033727.6171
company_treasury: 132647849
trust: 0
old_holder_shares: 1927345683.2505
employee_subscription_m: 1.219438173387

内容を開く

scenario: bull
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: 2073983784.596
company_treasury: 132647849
trust: 0
old_holder_shares: 1927345683.2505
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2033-06-30
種類: issuer_buyback
shares_change: -7094306.7060254
old_shares_change: -7047073.3947593
company_cash_m: -462.5
old_holder_cash_m: 459.42071299341
company_gross_issued: 2072911649.2439
company_treasury: 132647849
trust: 0
old_holder_shares: 1927345683.2505
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2033-09-30
種類: issuer_buyback
shares_change: -6999275.3337343
old_shares_change: -6948656.2403369
company_cash_m: -462.5
old_holder_cash_m: 459.15517791771
company_gross_issued: 2067034452.2834
company_treasury: 132647849
trust: 0
old_holder_shares: 1920397027.0102
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2061234798.5966
company_treasury: 132647849
trust: 0
old_holder_shares: 1913525353.2469
employee_subscription_m: 1.219438173387

内容を開く

scenario: bull
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: 2061184855.5755
company_treasury: 132647849
trust: 0
old_holder_shares: 1913525353.2469
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2033-12-15
種類: issuer_buyback
shares_change: -6921732.0599946
old_shares_change: -6871673.7632552
company_cash_m: -462.5
old_holder_cash_m: 459.15517791771
company_gross_issued: 2060112720.2234
company_treasury: 132647849
trust: 0
old_holder_shares: 1913525353.2469
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2034-03-31
種類: issuer_buyback
shares_change: -6815012.1850667
old_shares_change: -6761789.2994349
company_cash_m: -462.5
old_holder_cash_m: 458.88803512947
company_gross_issued: 2054419786.4115
company_treasury: 132647849
trust: 0
old_holder_shares: 1906763563.9475
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2048828627.5173
company_treasury: 132647849
trust: 0
old_holder_shares: 1900091373.8206
employee_subscription_m: 1.2562956921776

内容を開く

scenario: bull
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: 2048777935.3509
company_treasury: 132647849
trust: 0
old_holder_shares: 1900091373.8206
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2034-06-30
種類: issuer_buyback
shares_change: -6724707.7662738
old_shares_change: -6672190.1268871
company_cash_m: -462.5
old_holder_cash_m: 458.88803512947
company_gross_issued: 2047695078.6452
company_treasury: 132647849
trust: 0
old_holder_shares: 1900091373.8206
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2034-09-30
種類: issuer_buyback
shares_change: -6634627.3350538
old_shares_change: -6578919.0191152
company_cash_m: -462.5
old_holder_cash_m: 458.61657221718
company_gross_issued: 2042194000.1822
company_treasury: 132647849
trust: 0
old_holder_shares: 1893512454.8015
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2036766425.1462
company_treasury: 132647849
trust: 0
old_holder_shares: 1887006422.0305
employee_subscription_m: 1.2562956921776

内容を開く

scenario: bull
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: 2036715732.9798
company_treasury: 132647849
trust: 0
old_holder_shares: 1887006422.0305
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2034-12-15
種類: issuer_buyback
shares_change: -6561123.9080456
old_shares_change: -6506032.7710273
company_cash_m: -462.5
old_holder_cash_m: 458.61657221718
company_gross_issued: 2035632876.2742
company_treasury: 132647849
trust: 0
old_holder_shares: 1887006422.0305
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2035-03-31
種類: issuer_buyback
shares_change: -6459963.9213856
old_shares_change: -6401908.7668435
company_cash_m: -462.5
old_holder_cash_m: 458.34355124851
company_gross_issued: 2030306461.2248
company_treasury: 132647849
trust: 0
old_holder_shares: 1880604513.2636
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2025077234.8674
company_treasury: 132647849
trust: 0
old_holder_shares: 1874287434.9615
employee_subscription_m: 1.2942672294737

内容を開く

scenario: bull
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: 2025025782.3185
company_treasury: 132647849
trust: 0
old_holder_shares: 1874287434.9615
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2035-06-30
種類: issuer_buyback
shares_change: -6374364.1790078
old_shares_change: -6317078.3021788
company_cash_m: -462.5
old_holder_cash_m: 458.34355124851
company_gross_issued: 2023932097.0458
company_treasury: 132647849
trust: 0
old_holder_shares: 1874287434.9615
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2035-09-30
種類: issuer_buyback
shares_change: -6288976.7549061
old_shares_change: -6228686.8923686
company_cash_m: -462.5
old_holder_cash_m: 458.06620059029
company_gross_issued: 2018788258.1125
company_treasury: 132647849
trust: 0
old_holder_shares: 1868058748.0691
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2013714093.2272
company_treasury: 132647849
trust: 0
old_holder_shares: 1861899067.288
employee_subscription_m: 1.2942672294737

内容を開く

scenario: bull
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: 2013662640.6783
company_treasury: 132647849
trust: 0
old_holder_shares: 1861899067.288
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2035-12-15
種類: issuer_buyback
shares_change: -6219302.7068375
old_shares_change: -6159680.7810636
company_cash_m: -462.5
old_holder_cash_m: 458.06620059029
company_gross_issued: 2012568955.4056
company_treasury: 132647849
trust: 0
old_holder_shares: 1861899067.288
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2036-03-31
種類: issuer_buyback
shares_change: -6936620.3676588
old_shares_change: -6865939.4810314
company_cash_m: -523.99817850638
old_holder_cash_m: 518.65888445756
company_gross_issued: 2006777472.8595
company_treasury: 132647849
trust: 0
old_holder_shares: 1855033127.807
employee_subscription_m: 0

内容を開く

scenario: bull
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: 2001898775.1471
company_treasury: 132647849
trust: 0
old_holder_shares: 1848258167.5726
employee_subscription_m: 2.2660283495448

内容を開く

scenario: bull
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: 2001810022.3119
company_treasury: 132647849
trust: 0
old_holder_shares: 1848258167.5726
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2036-06-30
種類: issuer_buyback
shares_change: -6844704.5421727
old_shares_change: -6774960.2344117
company_cash_m: -523.99817850638
old_holder_cash_m: 518.65888445756
company_gross_issued: 1999932768.3174
company_treasury: 132647849
trust: 0
old_holder_shares: 1848258167.5726
employee_subscription_m: 0

内容を開く

scenario: bull
日付: 2036-09-30
種類: issuer_buyback
shares_change: -6753016.70113
old_shares_change: -6677176.4555676
company_cash_m: -523.99817850638
old_holder_cash_m: 518.11337882484
company_gross_issued: 1995145758.446
company_treasury: 132647849
trust: 0
old_holder_shares: 1841580991.117
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

425.913672

full_year_2037_operating_profit_oku

152.251117

full_year_2037_parent_profit_after_tax_oku

113.479937

2037_normalized_ordinary_profit_after_hybrid_oku

112.939937

2037_net_interest_oku

-7.728502

2036_11_06_net_debt_oku_included_via_interest

171.744481

required_reinvestment_rate_g_div_ROE

0.12941176

2027plus_terminal_growth_rate

0.022

terminal_equity_discount_rate

0.098

regulatory_and_litigation_structural_haircut

0.035

2037_non_cash_equity_SBC_addback_oku

1.089032

2037_distributable_cash_before_reinvestment_oku

114.028969

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

0.001254955555

old_cohort_effective_perpetual_cash_growth

未確認

2037_sustainable_ordinary_equity_distribution_before_option_cash_oku

95.797749

2036_economic_holder_group_terminal_oku

1235.575172

company_ordinary_equity_terminal_oku

1235.575172

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

0.988769427218

old_holder_terminal_oku

1221.698955

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

2.725E-8

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: 1862497909.446
ending_economic_live_shares: 1864835261.5437
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.987530120807
relative_new_issue_dilution_rate: 0.001254955555
ordinary_profit_after_IFRS_SBC_m: 11293.99370614
noncash_SBC_addback_m: 108.9031926
sustainable_operating_equity_cash_before_option_proceeds_m: 9579.77491222
cash_available_to_common_after_subscription_m: 9582.52228834
old_cohort_common_cash_distributed_m: 9463.02939304
old_cohort_discounted_cash_m: 8618.4238552288
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: 1864835261.5437
ending_economic_live_shares: 1867196517.2394
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.986281290755
relative_new_issue_dilution_rate: 0.00126620069
ordinary_profit_after_IFRS_SBC_m: 11542.46156767
noncash_SBC_addback_m: 111.29906283
sustainable_operating_equity_cash_before_option_proceeds_m: 9790.52996029
cash_available_to_common_after_subscription_m: 9793.36037586
old_cohort_common_cash_distributed_m: 9659.00811233
old_cohort_discounted_cash_m: 8011.7585146799
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: 1867196517.2394
ending_economic_live_shares: 1869581923.5202
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.98502289092
relative_new_issue_dilution_rate: 0.001277533596
ordinary_profit_after_IFRS_SBC_m: 11796.39572216
noncash_SBC_addback_m: 113.74764222
sustainable_operating_equity_cash_before_option_proceeds_m: 10005.92161941
cash_available_to_common_after_subscription_m: 10008.83758429
old_cohort_common_cash_distributed_m: 9858.93413202
old_cohort_discounted_cash_m: 7447.7132078747
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: 1869581923.5202
ending_economic_live_shares: 1871991729.9625
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.983754875431
relative_new_issue_dilution_rate: 0.001288954719
ordinary_profit_after_IFRS_SBC_m: 12055.91642805
noncash_SBC_addback_m: 116.25009035
sustainable_operating_equity_cash_before_option_proceeds_m: 10226.05189504
cash_available_to_common_after_subscription_m: 10229.05599496
old_cohort_common_cash_distributed_m: 10062.8837061
old_cohort_discounted_cash_m: 6923.2990818272
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: 1871991729.9625
ending_economic_live_shares: 1874426188.7592
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.982477198708
relative_new_issue_dilution_rate: 0.001300464504
ordinary_profit_after_IFRS_SBC_m: 12321.14658946
noncash_SBC_addback_m: 118.80759233
sustainable_operating_equity_cash_before_option_proceeds_m: 10451.02503673
cash_available_to_common_after_subscription_m: 10454.11993557
old_cohort_common_cash_distributed_m: 10270.93446925
old_cohort_discounted_cash_m: 6435.7365504649
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: 1874426188.7592
ending_economic_live_shares: 1876885554.7484
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.981189815467
relative_new_issue_dilution_rate: 0.001312063395
ordinary_profit_after_IFRS_SBC_m: 12592.21181443
noncash_SBC_addback_m: 121.42135936
sustainable_operating_equity_cash_before_option_proceeds_m: 10680.94758754
cash_available_to_common_after_subscription_m: 10684.13602969
old_cohort_common_cash_distributed_m: 10483.1654594
old_cohort_discounted_cash_m: 5982.4406635521
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: 1876885554.7484
ending_economic_live_shares: 1879370085.4409
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.979892680736
relative_new_issue_dilution_rate: 0.001323751833
ordinary_profit_after_IFRS_SBC_m: 12869.24047435
noncash_SBC_addback_m: 124.09262927
sustainable_operating_equity_cash_before_option_proceeds_m: 10915.92843447
cash_available_to_common_after_subscription_m: 10919.21324728
old_cohort_common_cash_distributed_m: 10699.65714041
old_cohort_discounted_cash_m: 5561.0074972612
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: 1879370085.4409
ending_economic_live_shares: 1881880041.0495
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.97858574986
relative_new_issue_dilution_rate: 0.001335530255
ordinary_profit_after_IFRS_SBC_m: 13152.36376479
noncash_SBC_addback_m: 126.82266711
sustainable_operating_equity_cash_before_option_proceeds_m: 11156.07886002
cash_available_to_common_after_subscription_m: 11159.46295631
old_cohort_common_cash_distributed_m: 10920.49142514
old_cohort_discounted_cash_m: 5169.2014951312
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: 1881880041.0495
ending_economic_live_shares: 1884415684.5174
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.977268978521
relative_new_issue_dilution_rate: 0.001347399097
ordinary_profit_after_IFRS_SBC_m: 13441.71576761
noncash_SBC_addback_m: 129.61276579
sustainable_operating_equity_cash_before_option_proceeds_m: 11401.51259494
cash_available_to_common_after_subscription_m: 11404.99897554
old_cohort_common_cash_distributed_m: 11145.75169886
old_cohort_discounted_cash_m: 4804.9436931217
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: 1884415684.5174
ending_economic_live_shares: 1886977281.5479
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.975942322743
relative_new_issue_dilution_rate: 0.001359358793
ordinary_profit_after_IFRS_SBC_m: 13737.4335145
noncash_SBC_addback_m: 132.46424664
sustainable_operating_equity_cash_before_option_proceeds_m: 11652.34587203
cash_available_to_common_after_subscription_m: 11655.93762848
old_cohort_common_cash_distributed_m: 11375.52284289
old_cohort_discounted_cash_m: 4466.3007670883
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: 1886977281.5479
ending_economic_live_shares: 1889565100.6335
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.974605738908
relative_new_issue_dilution_rate: 0.001371409773
ordinary_profit_after_IFRS_SBC_m: 14039.65705182
noncash_SBC_addback_m: 135.37846006
sustainable_operating_equity_cash_before_option_proceeds_m: 11908.69748122
cash_available_to_common_after_subscription_m: 11912.39779851
old_cohort_common_cash_distributed_m: 11609.89125858
old_cohort_discounted_cash_m: 4151.4748453024
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: 1889565100.6335
ending_economic_live_shares: 1892179413.0859
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.973259183765
relative_new_issue_dilution_rate: 0.001383552465
ordinary_profit_after_IFRS_SBC_m: 14348.52950696
noncash_SBC_addback_m: 138.35678619
sustainable_operating_equity_cash_before_option_proceeds_m: 12170.68882581
cash_available_to_common_after_subscription_m: 12174.50098518
old_cohort_common_cash_distributed_m: 11848.94489159
old_cohort_discounted_cash_m: 3858.7940326402
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: 1892179413.0859
ending_economic_live_shares: 1894820493.0665
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.971902614446
relative_new_issue_dilution_rate: 0.001395787293
ordinary_profit_after_IFRS_SBC_m: 14664.19715611
noncash_SBC_addback_m: 141.40063548
sustainable_operating_equity_cash_before_option_proceeds_m: 12438.44397997
cash_available_to_common_after_subscription_m: 12442.37136187
old_cohort_common_cash_distributed_m: 12092.77325651
old_cohort_discounted_cash_m: 3586.7035967822
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: 1894820493.0665
ending_economic_live_shares: 1897488617.6166
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.970535988474
relative_new_issue_dilution_rate: 0.001408114679
ordinary_profit_after_IFRS_SBC_m: 14986.80949355
noncash_SBC_addback_m: 144.51144946
sustainable_operating_equity_cash_before_option_proceeds_m: 12712.08974753
cash_available_to_common_after_subscription_m: 12716.13583455
old_cohort_common_cash_distributed_m: 12341.46746175
old_cohort_discounted_cash_m: 3333.7577702295
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: 1897488617.6166
ending_economic_live_shares: 1900184066.6886
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.969159263779
relative_new_issue_dilution_rate: 0.001420535041
ordinary_profit_after_IFRS_SBC_m: 15316.5193024
noncash_SBC_addback_m: 147.69070135
sustainable_operating_equity_cash_before_option_proceeds_m: 12991.75572198
cash_available_to_common_after_subscription_m: 12995.92410197
old_cohort_common_cash_distributed_m: 12595.1202348
old_cohort_discounted_cash_m: 3098.6121251594
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: 1900184066.6886
ending_economic_live_shares: 1902907123.1766
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.967772398709
relative_new_issue_dilution_rate: 0.001433048796
ordinary_profit_after_IFRS_SBC_m: 15653.48272706
noncash_SBC_addback_m: 150.93989678
sustainable_operating_equity_cash_before_option_proceeds_m: 13277.57434786
cash_available_to_common_after_subscription_m: 13281.86871714
old_cohort_common_cash_distributed_m: 12853.82594772
old_cohort_discounted_cash_m: 2880.0164811436
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: 1902907123.1766
ending_economic_live_shares: 1905658072.9488
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.966375352042
relative_new_issue_dilution_rate: 0.001445656353
ordinary_profit_after_IFRS_SBC_m: 15997.85934705
noncash_SBC_addback_m: 154.26057451
sustainable_operating_equity_cash_before_option_proceeds_m: 13569.68098351
cash_available_to_common_after_subscription_m: 13574.1051501
old_cohort_common_cash_distributed_m: 13117.68064308
old_cohort_discounted_cash_m: 2676.8083085337
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: 1905658072.9488
ending_economic_live_shares: 1908437204.8788
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.964968083
relative_new_issue_dilution_rate: 0.001458358123
ordinary_profit_after_IFRS_SBC_m: 16349.81225269
noncash_SBC_addback_m: 157.65430715
sustainable_operating_equity_cash_before_option_proceeds_m: 13868.21396515
cash_available_to_common_after_subscription_m: 13872.77185218
old_cohort_common_cash_distributed_m: 13386.78206009
old_cohort_discounted_cash_m: 2487.9065929171
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: 1908437204.8788
ending_economic_live_shares: 1911244810.8781
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.963550551261
relative_new_issue_dilution_rate: 0.001471154509
ordinary_profit_after_IFRS_SBC_m: 16709.50812225
noncash_SBC_addback_m: 161.12270191
sustainable_operating_equity_cash_before_option_proceeds_m: 14173.31467239
cash_available_to_common_after_subscription_m: 14178.01032155
old_cohort_common_cash_distributed_m: 13661.22966111
old_cohort_discounted_cash_m: 2312.3061284568
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: 1911244810.8781
ending_economic_live_shares: 1914081185.9286
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.962122716975
relative_new_issue_dilution_rate: 0.001484045913
ordinary_profit_after_IFRS_SBC_m: 17077.11730094
noncash_SBC_addback_m: 164.66740135
sustainable_operating_equity_cash_before_option_proceeds_m: 14485.12759518
cash_available_to_common_after_subscription_m: 14489.96517033
old_cohort_common_cash_distributed_m: 13941.12465856
old_cohort_discounted_cash_m: 2149.0722101709
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: 1914081185.9286
ending_economic_live_shares: 1916946628.1157
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.960684540773
relative_new_issue_dilution_rate: 0.001497032732
ordinary_profit_after_IFRS_SBC_m: 17452.81388156
noncash_SBC_addback_m: 168.29008418
sustainable_operating_equity_cash_before_option_proceeds_m: 14803.80040227
cash_available_to_common_after_subscription_m: 14808.78419314
old_cohort_common_cash_distributed_m: 14226.57004198
old_cohort_discounted_cash_m: 1997.3356973004
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: 1916946628.1157
ending_economic_live_shares: 1919841438.6616
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.95923598378
relative_new_issue_dilution_rate: 0.001510115359
ordinary_profit_after_IFRS_SBC_m: 17836.77578695
noncash_SBC_addback_m: 171.99246603
sustainable_operating_equity_cash_before_option_proceeds_m: 15129.48401112
cash_available_to_common_after_subscription_m: 15134.61843707
old_cohort_common_cash_distributed_m: 14517.67060562
old_cohort_discounted_cash_m: 1856.2884218517
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: 1919841438.6616
ending_economic_live_shares: 1922765921.9589
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.957777007635
relative_new_issue_dilution_rate: 0.001523294184
ordinary_profit_after_IFRS_SBC_m: 18229.18485426
noncash_SBC_addback_m: 175.77630028
sustainable_operating_equity_cash_before_option_proceeds_m: 15462.33265937
cash_available_to_common_after_subscription_m: 15467.62227333
old_cohort_common_cash_distributed_m: 14814.53297619
old_cohort_discounted_cash_m: 1725.1789182108
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: 1922765921.9589
ending_economic_live_shares: 1925720385.6047
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.956307574497
relative_new_issue_dilution_rate: 0.001536569591
ordinary_profit_after_IFRS_SBC_m: 18630.22692106
noncash_SBC_addback_m: 179.64337889
sustainable_operating_equity_cash_before_option_proceeds_m: 15802.50397787
cash_available_to_common_after_subscription_m: 15807.95347042
old_cohort_common_cash_distributed_m: 15117.26564106
old_cohort_discounted_cash_m: 1603.3084514064
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: 1925720385.6047
ending_economic_live_shares: 1928705140.4355
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.954827647061
relative_new_issue_dilution_rate: 0.001549941961
ordinary_profit_after_IFRS_SBC_m: 19040.09191332
noncash_SBC_addback_m: 183.59553322
sustainable_operating_equity_cash_before_option_proceeds_m: 16150.15906539
cash_available_to_common_after_subscription_m: 16155.77326885
old_cohort_common_cash_distributed_m: 15425.97897675
old_cohort_discounted_cash_m: 1490.0273231625
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: 1928705140.4355
ending_economic_live_shares: 1931720500.5611
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.953337188575
relative_new_issue_dilution_rate: 0.001563411671
ordinary_profit_after_IFRS_SBC_m: 19458.97393541
noncash_SBC_addback_m: 187.63463496
sustainable_operating_equity_cash_before_option_proceeds_m: 16505.46256482
cash_available_to_common_after_subscription_m: 16511.24645759
old_cohort_common_cash_distributed_m: 15740.78527774
old_cohort_discounted_cash_m: 1384.731436337
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: 1931720500.5611
ending_economic_live_shares: 1934766783.4007
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.951836162848
relative_new_issue_dilution_rate: 0.001576979091
ordinary_profit_after_IFRS_SBC_m: 19887.07136199
noncash_SBC_addback_m: 191.76259692
sustainable_operating_equity_cash_before_option_proceeds_m: 16868.58274125
cash_available_to_common_after_subscription_m: 16874.54145217
old_cohort_common_cash_distributed_m: 16061.79878565
old_cohort_discounted_cash_m: 1286.8590996974
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: 1934766783.4007
ending_economic_live_shares: 1937844309.7183
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.950324534268
relative_new_issue_dilution_rate: 0.00159064459
ordinary_profit_after_IFRS_SBC_m: 20324.58693196
noncash_SBC_addback_m: 195.98137406
sustainable_operating_equity_cash_before_option_proceeds_m: 17239.69156156
cash_available_to_common_after_subscription_m: 17245.83037452
old_cohort_common_cash_distributed_m: 16389.13571873
old_cohort_discounted_cash_m: 1195.8880562426
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: 1937844309.7183
ending_economic_live_shares: 1940953403.6582
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.948802267816
relative_new_issue_dilution_rate: 0.00160440853
ordinary_profit_after_IFRS_SBC_m: 20771.72784446
noncash_SBC_addback_m: 200.29296429
sustainable_operating_equity_cash_before_option_proceeds_m: 17618.96477591
cash_available_to_common_after_subscription_m: 17625.28913449
old_cohort_common_cash_distributed_m: 16722.91430173
old_cohort_discounted_cash_m: 1111.3327194521
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: 1940953403.6582
ending_economic_live_shares: 1944094392.7822
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.947269329079
relative_new_issue_dilution_rate: 0.001618271267
ordinary_profit_after_IFRS_SBC_m: 21228.70585704
noncash_SBC_addback_m: 204.6994095
sustainable_operating_equity_cash_before_option_proceeds_m: 18006.58200098
cash_available_to_common_after_subscription_m: 18013.0975133
old_cohort_common_cash_distributed_m: 17063.25479606
old_cohort_discounted_cash_m: 1032.7416029334
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: 1944094392.7822
ending_economic_live_shares: 1947267608.1056
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.945725684262
relative_new_issue_dilution_rate: 0.001632233155
ordinary_profit_after_IFRS_SBC_m: 21695.73738589
noncash_SBC_addback_m: 209.20279651
sustainable_operating_equity_cash_before_option_proceeds_m: 18402.726805
cash_available_to_common_after_subscription_m: 18409.43924868
old_cohort_common_cash_distributed_m: 17410.27953034
old_cohort_discounted_cash_m: 959.6949299537
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: 1947267608.1056
ending_economic_live_shares: 1950473384.1353
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.944171300206
relative_new_issue_dilution_rate: 0.001646294539
ordinary_profit_after_IFRS_SBC_m: 22173.04360838
noncash_SBC_addback_m: 213.80525803
sustainable_operating_equity_cash_before_option_proceeds_m: 18807.58679471
cash_available_to_common_after_subscription_m: 18814.502122
old_cohort_common_cash_distributed_m: 17764.11293127
old_cohort_discounted_cash_m: 891.8024102838
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: 1950473384.1353
ending_economic_live_shares: 1953712058.9064
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.942606144402
relative_new_issue_dilution_rate: 0.001660455763
ordinary_profit_after_IFRS_SBC_m: 22660.85056777
noncash_SBC_addback_m: 218.50897371
sustainable_operating_equity_cash_before_option_proceeds_m: 19221.3537042
cash_available_to_common_after_subscription_m: 19228.47804725
old_cohort_common_cash_distributed_m: 18124.88155484
old_cohort_discounted_cash_m: 828.70117266
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: 1953712058.9064
ending_economic_live_shares: 1956983974.0211
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.941030185001
relative_new_issue_dilution_rate: 0.001674717162
ordinary_profit_after_IFRS_SBC_m: 23159.38928026
noncash_SBC_addback_m: 223.31617113
sustainable_operating_equity_cash_before_option_proceeds_m: 19644.22348569
cash_available_to_common_after_subscription_m: 19651.56316201
old_cohort_common_cash_distributed_m: 18492.71411791
old_cohort_discounted_cash_m: 770.0538419862
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: 1956983974.0211
ending_economic_live_shares: 1960289474.6869
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.939443390834
relative_new_issue_dilution_rate: 0.001689079067
ordinary_profit_after_IFRS_SBC_m: 23668.89584442
noncash_SBC_addback_m: 228.2291269
sustainable_operating_equity_cash_before_option_proceeds_m: 20076.39640237
cash_available_to_common_after_subscription_m: 20083.95792042
old_cohort_common_cash_distributed_m: 18867.74153013
old_cohort_discounted_cash_m: 715.5467511588
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: 1960289474.6869
ending_economic_live_shares: 1963628909.7552
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.937845731425
relative_new_issue_dilution_rate: 0.001703541804
ordinary_profit_after_IFRS_SBC_m: 24189.611553
noncash_SBC_addback_m: 233.25016769
sustainable_operating_equity_cash_before_option_proceeds_m: 20518.07712323
cash_available_to_common_after_subscription_m: 20525.86718815
old_cohort_common_cash_distributed_m: 19250.09692621
old_cohort_discounted_cash_m: 664.8882781014
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: 1963628909.7552
ending_economic_live_shares: 1967002631.7609
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.936237177003
relative_new_issue_dilution_rate: 0.001718105691
ordinary_profit_after_IFRS_SBC_m: 24721.78300717
noncash_SBC_addback_m: 238.38167138
sustainable_operating_equity_cash_before_option_proceeds_m: 20969.47481994
cash_available_to_common_after_subscription_m: 20977.50033957
old_cohort_common_cash_distributed_m: 19639.9156985
old_cohort_discounted_cash_m: 617.8072992551
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: 1967002631.7609
ending_economic_live_shares: 1970410996.9623
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.934617698519
relative_new_issue_dilution_rate: 0.001732771043
ordinary_profit_after_IFRS_SBC_m: 25265.66223332
noncash_SBC_addback_m: 243.62606815
sustainable_operating_equity_cash_before_option_proceeds_m: 21430.80326598
cash_available_to_common_after_subscription_m: 21439.07135694
old_cohort_common_cash_distributed_m: 20037.33553001
old_cohort_discounted_cash_m: 574.051751381
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: 1970410996.9623
ending_economic_live_shares: 1973854365.381
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.932987267661
relative_new_issue_dilution_rate: 0.001747538165
ordinary_profit_after_IFRS_SBC_m: 25821.50680246
noncash_SBC_addback_m: 248.98584165
sustainable_operating_equity_cash_before_option_proceeds_m: 21902.28093783
cash_available_to_common_after_subscription_m: 21910.79893184
old_cohort_common_cash_distributed_m: 20442.49642769
old_cohort_discounted_cash_m: 533.3872941007
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: 1973854365.381
ending_economic_live_shares: 1977333100.8425
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.931345856868
relative_new_issue_dilution_rate: 0.00176240736
ordinary_profit_after_IFRS_SBC_m: 26389.57995211
noncash_SBC_addback_m: 254.46353016
sustainable_operating_equity_cash_before_option_proceeds_m: 22384.13111846
cash_available_to_common_after_subscription_m: 22392.90656885
old_cohort_common_cash_distributed_m: 20855.54075612
old_cohort_discounted_cash_m: 495.596066128
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: 1977333100.8425
ending_economic_live_shares: 1980847571.0178
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.929693439345
relative_new_issue_dilution_rate: 0.001777378922
ordinary_profit_after_IFRS_SBC_m: 26970.15071106
noncash_SBC_addback_m: 260.06172783
sustainable_operating_equity_cash_before_option_proceeds_m: 22876.58200307
cash_available_to_common_after_subscription_m: 22885.62269144
old_cohort_common_cash_distributed_m: 21276.61327155
old_cohort_discounted_cash_m: 460.4755286397
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: 1980847571.0178
ending_economic_live_shares: 1984398147.4642
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.928029989078
relative_new_issue_dilution_rate: 0.001792453139
ordinary_profit_after_IFRS_SBC_m: 27563.4940267
noncash_SBC_addback_m: 265.78308584
sustainable_operating_equity_cash_before_option_proceeds_m: 23379.86680713
cash_available_to_common_after_subscription_m: 23389.18075031
old_cohort_common_cash_distributed_m: 21705.86115625
old_cohort_discounted_cash_m: 427.8373896889
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: 1984398147.4642
ending_economic_live_shares: 1987985205.6682
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.926355480849
relative_new_issue_dilution_rate: 0.001807630293
ordinary_profit_after_IFRS_SBC_m: 28169.89089529
noncash_SBC_addback_m: 271.63031373
sustainable_operating_equity_cash_before_option_proceeds_m: 23894.22387689
cash_available_to_common_after_subscription_m: 23903.819334
old_cohort_common_cash_distributed_m: 22143.43405327
old_cohort_discounted_cash_m: 397.5066039909
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: 1987985205.6682
ending_economic_live_shares: 1991609125.0871
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.924669890251
relative_new_issue_dilution_rate: 0.001822910658
ordinary_profit_after_IFRS_SBC_m: 28789.62849498
noncash_SBC_addback_m: 277.60618063
sustainable_operating_equity_cash_before_option_proceeds_m: 24419.89680218
cash_available_to_common_after_subscription_m: 24429.78228199
old_cohort_common_cash_distributed_m: 22589.48410154
old_cohort_discounted_cash_m: 369.3204428088
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: 1991609125.0871
ending_economic_live_shares: 1995270289.1926
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.922973193703
relative_new_issue_dilution_rate: 0.001838294502
ordinary_profit_after_IFRS_SBC_m: 29423.00032187
noncash_SBC_addback_m: 283.7135166
sustainable_operating_equity_cash_before_option_proceeds_m: 24957.13453183
cash_available_to_common_after_subscription_m: 24967.31880026
old_cohort_common_cash_distributed_m: 23044.16597128
old_cohort_discounted_cash_m: 343.1276290326
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: 1995270289.1926
ending_economic_live_shares: 1998969085.514
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.921265368465
relative_new_issue_dilution_rate: 0.001853782087
ordinary_profit_after_IFRS_SBC_m: 30070.30632896
noncash_SBC_addback_m: 289.95521397
sustainable_operating_equity_cash_before_option_proceeds_m: 25506.19149153
cash_available_to_common_after_subscription_m: 25516.68357947
old_cohort_common_cash_distributed_m: 23507.63689986
old_cohort_discounted_cash_m: 318.7875328901
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: 1998969085.514
ending_economic_live_shares: 2002705905.6819
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.919546392654
relative_new_issue_dilution_rate: 0.001869373666
ordinary_profit_after_IFRS_SBC_m: 30731.85306819
noncash_SBC_addback_m: 296.33422867
sustainable_operating_equity_cash_before_option_proceeds_m: 26067.32770434
cash_available_to_common_after_subscription_m: 26078.13691565
old_cohort_common_cash_distributed_m: 23980.05672792
old_cohort_discounted_cash_m: 296.1694240451
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: 2002705905.6819
ending_economic_live_shares: 2006481145.4733
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.917816245257
relative_new_issue_dilution_rate: 0.001885069486
ordinary_profit_after_IFRS_SBC_m: 31407.95383569
noncash_SBC_addback_m: 302.85358171
sustainable_operating_equity_cash_before_option_proceeds_m: 26640.80891384
cash_available_to_common_after_subscription_m: 26651.94483355
old_cohort_common_cash_distributed_m: 24461.58793593
old_cohort_discounted_cash_m: 275.1517761371
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: 2006481145.4733
ending_economic_live_shares: 2010295204.8555
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.916074906148
relative_new_issue_dilution_rate: 0.001900869784
ordinary_profit_after_IFRS_SBC_m: 32098.92882008
noncash_SBC_addback_m: 309.5163605
sustainable_operating_equity_cash_before_option_proceeds_m: 27226.90670994
cash_available_to_common_after_subscription_m: 27238.37921283
old_cohort_common_cash_distributed_m: 24952.39568101
old_cohort_discounted_cash_m: 255.6216200904
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: 2010295204.8555
ending_economic_live_shares: 2014148488.0324
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.914322356102
relative_new_issue_dilution_rate: 0.001916774794
ordinary_profit_after_IFRS_SBC_m: 32805.10525412
noncash_SBC_addback_m: 316.32572043
sustainable_operating_equity_cash_before_option_proceeds_m: 27825.89865756
cash_available_to_common_after_subscription_m: 27837.71791685
old_cohort_common_cash_distributed_m: 25452.64783424
old_cohort_discounted_cash_m: 237.4739427783
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: 2014148488.0324
ending_economic_live_shares: 2018041403.4901
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.912558576812
relative_new_issue_dilution_rate: 0.001932784738
ordinary_profit_after_IFRS_SBC_m: 33526.81756971
noncash_SBC_addback_m: 323.28488628
sustainable_operating_equity_cash_before_option_proceeds_m: 28438.06842803
cash_available_to_common_after_subscription_m: 28450.24492443
old_cohort_common_cash_distributed_m: 25962.5150182
old_cohort_discounted_cash_m: 220.611127867
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: 2018041403.4901
ending_economic_live_shares: 2021974364.0429
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.910783550903
relative_new_issue_dilution_rate: 0.001948899832
ordinary_profit_after_IFRS_SBC_m: 34264.40755624
noncash_SBC_addback_m: 330.39715378
sustainable_operating_equity_cash_before_option_proceeds_m: 29063.70593345
cash_available_to_common_after_subscription_m: 29076.25046445
old_cohort_common_cash_distributed_m: 26482.17064494
old_cohort_discounted_cash_m: 204.9424358851
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: 2021974364.0429
ending_economic_live_shares: 2025947786.881
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.908997261944
relative_new_issue_dilution_rate: 0.001965120285
ordinary_profit_after_IFRS_SBC_m: 35018.22452248
noncash_SBC_addback_m: 337.66589116
sustainable_operating_equity_cash_before_option_proceeds_m: 29703.10746398
cash_available_to_common_after_subscription_m: 29716.03115343
old_cohort_common_cash_distributed_m: 27011.79095432
old_cohort_discounted_cash_m: 190.3835207717
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: 2025947786.881
ending_economic_live_shares: 2029962093.6174
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.907199694471
relative_new_issue_dilution_rate: 0.001981446295
ordinary_profit_after_IFRS_SBC_m: 35788.62546198
noncash_SBC_addback_m: 345.09454077
sustainable_operating_equity_cash_before_option_proceeds_m: 30356.57582819
cash_available_to_common_after_subscription_m: 30369.89013616
old_cohort_common_cash_distributed_m: 27551.55505263
old_cohort_discounted_cash_m: 176.8559803479
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: 2029962093.6174
ending_economic_live_shares: 2034017710.3361
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.905390833993
relative_new_issue_dilution_rate: 0.001997878055
ordinary_profit_after_IFRS_SBC_m: 36575.97522214
noncash_SBC_addback_m: 352.68662067
sustainable_operating_equity_cash_before_option_proceeds_m: 31024.42049641
cash_available_to_common_after_subscription_m: 31038.13722933
old_cohort_common_cash_distributed_m: 28101.64495164
old_cohort_discounted_cash_m: 164.286938335
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: 2034017710.3361
ending_economic_live_shares: 2038115067.6408
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.903570667013
relative_new_issue_dilution_rate: 0.002014415747
ordinary_profit_after_IFRS_SBC_m: 37380.64667703
noncash_SBC_addback_m: 360.44572632
sustainable_operating_equity_cash_before_option_proceeds_m: 31706.95774733
cash_available_to_common_after_subscription_m: 31721.08906851
old_cohort_common_cash_distributed_m: 28662.245608
old_cohort_discounted_cash_m: 152.6086557108
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: 2038115067.6408
ending_economic_live_shares: 2042254600.7035
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.901739181042
relative_new_issue_dilution_rate: 0.002031059545
ordinary_profit_after_IFRS_SBC_m: 38203.02090392
noncash_SBC_addback_m: 368.3755323
sustainable_operating_equity_cash_before_option_proceeds_m: 32404.51081777
cash_available_to_common_after_subscription_m: 32419.06925813
old_cohort_common_cash_distributed_m: 29233.54496296
old_cohort_discounted_cash_m: 141.7581693454
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: 2042254600.7035
ending_economic_live_shares: 2046436749.3146
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.899896364612
relative_new_issue_dilution_rate: 0.002047809617
ordinary_profit_after_IFRS_SBC_m: 39043.48736381
noncash_SBC_addback_m: 376.47979401
sustainable_operating_equity_cash_before_option_proceeds_m: 33117.41005576
cash_available_to_common_after_subscription_m: 33132.40852498
old_cohort_common_cash_distributed_m: 29815.73398248
old_cohort_discounted_cash_m: 131.6769560087
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: 2046436749.3146
ending_economic_live_shares: 2050661957.9328
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.898042207295
relative_new_issue_dilution_rate: 0.002064666118
ordinary_profit_after_IFRS_SBC_m: 39902.44408581
noncash_SBC_addback_m: 384.76234948
sustainable_operating_equity_cash_before_option_proceeds_m: 33845.99307699
cash_available_to_common_after_subscription_m: 33861.44487494
old_cohort_common_cash_distributed_m: 30409.00669768
old_cohort_discounted_cash_m: 122.3106199679
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: 2050661957.9328
ending_economic_live_shares: 2054930675.7361
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.896176699711
relative_new_issue_dilution_rate: 0.002081629196
ordinary_profit_after_IFRS_SBC_m: 40780.2978557
noncash_SBC_addback_m: 393.22712117
sustainable_operating_equity_cash_before_option_proceeds_m: 34590.60492468
cash_available_to_common_after_subscription_m: 34606.52375323
old_cohort_common_cash_distributed_m: 31013.56024565
old_cohort_discounted_cash_m: 113.6086025239
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: 2054930675.7361
ending_economic_live_shares: 2059243356.6727
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.894299833553
relative_new_issue_dilution_rate: 0.002098698991
ordinary_profit_after_IFRS_SBC_m: 41677.46440852
noncash_SBC_addback_m: 401.87811783
sustainable_operating_equity_cash_before_option_proceeds_m: 35351.59823303
cash_available_to_common_after_subscription_m: 35367.99820816
old_cohort_common_cash_distributed_m: 31629.59491066
old_cohort_discounted_cash_m: 105.5239119476
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: 2059243356.6727
ending_economic_live_shares: 2063600459.5134
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.89241160159
relative_new_issue_dilution_rate: 0.002115875633
ordinary_profit_after_IFRS_SBC_m: 42594.36862551
noncash_SBC_addback_m: 410.71943643
sustainable_operating_equity_cash_before_option_proceeds_m: 36129.33339415
cash_available_to_common_after_subscription_m: 36146.22905854
old_cohort_common_cash_distributed_m: 32257.31416558
old_cohort_discounted_cash_m: 98.0128723864
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: 2063600459.5134
ending_economic_live_shares: 2068002447.9035
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.890511997693
relative_new_issue_dilution_rate: 0.002133159241
ordinary_profit_after_IFRS_SBC_m: 43531.44473527
noncash_SBC_addback_m: 419.75526403
sustainable_operating_equity_cash_before_option_proceeds_m: 36924.17872882
cash_available_to_common_after_subscription_m: 36941.58506467
old_cohort_common_cash_distributed_m: 32896.92471389
old_cohort_discounted_cash_m: 91.0348904107
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: 2068002447.9035
ending_economic_live_shares: 2072449790.4165
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.888601016841
relative_new_issue_dilution_rate: 0.002150549927
ordinary_profit_after_IFRS_SBC_m: 44489.13651945
noncash_SBC_addback_m: 428.98987984
sustainable_operating_equity_cash_before_option_proceeds_m: 37736.51066086
cash_available_to_common_after_subscription_m: 37754.4431032
old_cohort_common_cash_distributed_m: 33548.63653179
old_cohort_discounted_cash_m: 84.5522379627
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: 2072449790.4165
ending_economic_live_shares: 2076942960.607
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.886678655142
relative_new_issue_dilution_rate: 0.002168047791
ordinary_profit_after_IFRS_SBC_m: 45467.89752288
noncash_SBC_addback_m: 438.42765719
sustainable_operating_equity_cash_before_option_proceeds_m: 38566.7138954
cash_available_to_common_after_subscription_m: 38585.18834581
old_cohort_common_cash_distributed_m: 34212.66291085
old_cohort_discounted_cash_m: 78.5298505582
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: 2076942960.607
ending_economic_live_shares: 2081482437.0658
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.884744909841
relative_new_issue_dilution_rate: 0.002185652926
ordinary_profit_after_IFRS_SBC_m: 46468.19126838
noncash_SBC_addback_m: 448.07306565
sustainable_operating_equity_cash_before_option_proceeds_m: 39415.1816011
cash_available_to_common_after_subscription_m: 39434.21444177
old_cohort_common_cash_distributed_m: 34889.22050093
old_cohort_discounted_cash_m: 72.9351396714
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: 2081482437.0658
ending_economic_live_shares: 2086068703.4739
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.882799779341
relative_new_issue_dilution_rate: 0.002203365412
ordinary_profit_after_IFRS_SBC_m: 47490.49147628
noncash_SBC_addback_m: 457.9306731
sustainable_operating_equity_cash_before_option_proceeds_m: 40282.31559632
cash_available_to_common_after_subscription_m: 40301.92370461
old_cohort_common_cash_distributed_m: 35578.52935345
old_cohort_discounted_cash_m: 67.7378183063
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: 2086068703.4739
ending_economic_live_shares: 2090702248.6586
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.880843263214
relative_new_issue_dilution_rate: 0.002221185322
ordinary_profit_after_IFRS_SBC_m: 48535.28228876
noncash_SBC_addback_m: 468.0051479
sustainable_operating_equity_cash_before_option_proceeds_m: 41168.52653944
cash_available_to_common_after_subscription_m: 41188.7273028
old_cohort_common_cash_distributed_m: 36280.81296502
old_cohort_discounted_cash_m: 62.9097388318
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: 2090702248.6586
ending_economic_live_shares: 2095383566.6493
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.878875362214
relative_new_issue_dilution_rate: 0.002239112716
ordinary_profit_after_IFRS_SBC_m: 49603.05849912
noncash_SBC_addback_m: 478.30126116
sustainable_operating_equity_cash_before_option_proceeds_m: 42074.23412331
cash_available_to_common_after_subscription_m: 42095.04545474
old_cohort_common_cash_distributed_m: 36996.29832146
old_cohort_discounted_cash_m: 58.424742218
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: 2095383566.6493
ending_economic_live_shares: 2100113156.7346
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.876896078295
relative_new_issue_dilution_rate: 0.002257147646
ordinary_profit_after_IFRS_SBC_m: 50694.3257861
noncash_SBC_addback_m: 488.8238889
sustainable_operating_equity_cash_before_option_proceeds_m: 42999.86727402
cash_available_to_common_after_subscription_m: 43021.30762794
old_cohort_common_cash_distributed_m: 37725.21594208
old_cohort_discounted_cash_m: 54.258517875
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: 2100113156.7346
ending_economic_live_shares: 2104891523.5189
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.874905414621
relative_new_issue_dilution_rate: 0.002275290152
ordinary_profit_after_IFRS_SBC_m: 51809.60095339
noncash_SBC_addback_m: 499.57801446
sustainable_operating_equity_cash_before_option_proceeds_m: 43945.86435405
cash_available_to_common_after_subscription_m: 43967.95274267
old_cohort_common_cash_distributed_m: 38467.79992437
old_cohort_discounted_cash_m: 50.3884733489
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: 2104891523.5189
ending_economic_live_shares: 2109719176.9813
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.872903375582
relative_new_issue_dilution_rate: 0.002293540265
ordinary_profit_after_IFRS_SBC_m: 52949.41217436
noncash_SBC_addback_m: 510.56873078
sustainable_operating_equity_cash_before_option_proceeds_m: 44912.67336984
cash_available_to_common_after_subscription_m: 44935.42938
old_cohort_common_cash_distributed_m: 39224.28798903
old_cohort_discounted_cash_m: 46.7936131838
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: 2109719176.9813
ending_economic_live_shares: 2114596632.5337
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.870889966807
relative_new_issue_dilution_rate: 0.002311898003
ordinary_profit_after_IFRS_SBC_m: 54114.2992422
noncash_SBC_addback_m: 521.80124285
sustainable_operating_equity_cash_before_option_proceeds_m: 45900.75218397
cash_available_to_common_after_subscription_m: 45924.19599455
old_cohort_common_cash_distributed_m: 39994.92152532
old_cohort_discounted_cash_m: 43.4544263067
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: 2114596632.5337
ending_economic_live_shares: 2119524411.0803
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.868865195178
relative_new_issue_dilution_rate: 0.002330363376
ordinary_profit_after_IFRS_SBC_m: 55304.81382553
noncash_SBC_addback_m: 533.2808702
sustainable_operating_equity_cash_before_option_proceeds_m: 46910.56873202
cash_available_to_common_after_subscription_m: 46934.72113177
old_cohort_common_cash_distributed_m: 40779.94563676
old_cohort_discounted_cash_m: 40.3527813351
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: 2119524411.0803
ending_economic_live_shares: 2124503039.0777
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.866829068843
relative_new_issue_dilution_rate: 0.00234893638
ordinary_profit_after_IFRS_SBC_m: 56521.51972969
noncash_SBC_addback_m: 545.01304934
sustainable_operating_equity_cash_before_option_proceeds_m: 47942.60124413
cash_available_to_common_after_subscription_m: 47967.48365016
old_cohort_common_cash_distributed_m: 41579.60918719
old_cohort_discounted_cash_m: 37.4718292534
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: 2124503039.0777
ending_economic_live_shares: 2129533048.5954
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.864781597229
relative_new_issue_dilution_rate: 0.002367617003
ordinary_profit_after_IFRS_SBC_m: 57764.99316374
noncash_SBC_addback_m: 557.00333643
sustainable_operating_equity_cash_before_option_proceeds_m: 48997.3384715
cash_available_to_common_after_subscription_m: 49022.97294825
old_cohort_common_cash_distributed_m: 42394.16484712
old_cohort_discounted_cash_m: 34.7959129383
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: 2129533048.5954
ending_economic_live_shares: 2134614977.377
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.862722791058
relative_new_issue_dilution_rate: 0.002386405219
ordinary_profit_after_IFRS_SBC_m: 59035.82301335
noncash_SBC_addback_m: 569.25740983
sustainable_operating_equity_cash_before_option_proceeds_m: 50075.27991787
cash_available_to_common_after_subscription_m: 50101.68919668
old_cohort_common_cash_distributed_m: 43223.86914048
old_cohort_discounted_cash_m: 32.3104830538
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: 2134614977.377
ending_economic_live_shares: 2139749368.903
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.860652662354
relative_new_issue_dilution_rate: 0.002405300994
ordinary_profit_after_IFRS_SBC_m: 60334.61111964
noncash_SBC_addback_m: 581.78107284
sustainable_operating_equity_cash_before_option_proceeds_m: 51176.93607606
cash_available_to_common_after_subscription_m: 51204.14357533
old_cohort_common_cash_distributed_m: 44068.98249167
old_cohort_discounted_cash_m: 30.0020198671
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: 2139749368.903
ending_economic_live_shares: 2144936772.4524
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.858571224462
relative_new_issue_dilution_rate: 0.002424304278
ordinary_profit_after_IFRS_SBC_m: 61661.97256427
noncash_SBC_addback_m: 594.58025645
sustainable_operating_equity_cash_before_option_proceeds_m: 52302.82866974
cash_available_to_common_after_subscription_m: 52330.85851567
old_cohort_common_cash_distributed_m: 44929.76927292
old_cohort_discounted_cash_m: 27.8579605706
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: 2144936772.4524
ending_economic_live_shares: 2150177743.1672
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.856478492055
relative_new_issue_dilution_rate: 0.002443415014
ordinary_profit_after_IFRS_SBC_m: 63018.53596069
noncash_SBC_addback_m: 607.66102209
sustainable_operating_equity_cash_before_option_proceeds_m: 53453.49090047
cash_available_to_common_after_subscription_m: 53482.36794849
old_cohort_common_cash_distributed_m: 45806.49785203
old_cohort_discounted_cash_m: 25.8666317216
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: 2150177743.1672
ending_economic_live_shares: 2155472842.116
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.854374481151
relative_new_issue_dilution_rate: 0.002462633131
ordinary_profit_after_IFRS_SBC_m: 64404.94375182
noncash_SBC_addback_m: 621.02956458
sustainable_operating_equity_cash_before_option_proceeds_m: 54629.46770028
cash_available_to_common_after_subscription_m: 54659.21755708
old_cohort_common_cash_distributed_m: 46699.44064043
old_cohort_discounted_cash_m: 24.0171864413
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: 2155472842.116
ending_economic_live_shares: 2160822636.359
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.852259209122
relative_new_issue_dilution_rate: 0.002481958547
ordinary_profit_after_IFRS_SBC_m: 65821.85251436
noncash_SBC_addback_m: 634.692215
sustainable_operating_equity_cash_before_option_proceeds_m: 55831.31598969
cash_available_to_common_after_subscription_m: 55861.96503591
old_cohort_common_cash_distributed_m: 47608.87414153
old_cohort_discounted_cash_m: 22.2995460382
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: 2160822636.359
ending_economic_live_shares: 2166227699.0137
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.85013269471
relative_new_issue_dilution_rate: 0.002501391166
ordinary_profit_after_IFRS_SBC_m: 67269.93326968
noncash_SBC_addback_m: 648.65544373
sustainable_operating_equity_cash_before_option_proceeds_m: 57059.60494146
cash_available_to_common_after_subscription_m: 57091.1803551
old_cohort_common_cash_distributed_m: 48535.07899943
old_cohort_discounted_cash_m: 20.7043457443
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: 2166227699.0137
ending_economic_live_shares: 2171688609.3214
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.847994958031
relative_new_issue_dilution_rate: 0.002520930884
ordinary_profit_after_IFRS_SBC_m: 68749.87180161
noncash_SBC_addback_m: 662.92586349
sustainable_operating_equity_cash_before_option_proceeds_m: 58314.91625017
cash_available_to_common_after_subscription_m: 58347.44603069
old_cohort_common_cash_distributed_m: 49478.34004799
old_cohort_discounted_cash_m: 19.2228842759
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: 2171688609.3214
ending_economic_live_shares: 2177205952.7138
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.845846020594
relative_new_issue_dilution_rate: 0.00254057758
ordinary_profit_after_IFRS_SBC_m: 70262.36898125
noncash_SBC_addback_m: 677.51023248
sustainable_operating_equity_cash_before_option_proceeds_m: 59597.84440768
cash_available_to_common_after_subscription_m: 59631.35740081
old_cohort_common_cash_distributed_m: 50438.94636011
old_cohort_discounted_cash_m: 17.8470769491
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: 2177205952.7138
ending_economic_live_shares: 2182780320.8816
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.843685905311
relative_new_issue_dilution_rate: 0.002560331126
ordinary_profit_after_IFRS_SBC_m: 71808.14109883
noncash_SBC_addback_m: 692.4154576
sustainable_operating_equity_cash_before_option_proceeds_m: 60908.99698464
cash_available_to_common_after_subscription_m: 60943.522908
old_cohort_common_cash_distributed_m: 51417.19129745
old_cohort_discounted_cash_m: 16.5694121004
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: 2182780320.8816
ending_economic_live_shares: 2188412311.8427
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.841514636502
relative_new_issue_dilution_rate: 0.002580191377
ordinary_profit_after_IFRS_SBC_m: 73387.92020301
noncash_SBC_addback_m: 707.64859767
sustainable_operating_equity_cash_before_option_proceeds_m: 62248.99491831
cash_available_to_common_after_subscription_m: 62284.5643877
old_cohort_common_cash_distributed_m: 52413.3725604
old_cohort_discounted_cash_m: 15.3829105806
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: 2188412311.8427
ending_economic_live_shares: 2194102530.0116
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.839332239915
relative_new_issue_dilution_rate: 0.002600158178
ordinary_profit_after_IFRS_SBC_m: 75002.45444747
noncash_SBC_addback_m: 723.21686681
sustainable_operating_equity_cash_before_option_proceeds_m: 63618.47280651
cash_available_to_common_after_subscription_m: 63655.11736311
old_cohort_common_cash_distributed_m: 53427.79223841
old_cohort_discounted_cash_m: 14.2810881041
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: 2194102530.0116
ending_economic_live_shares: 2199851586.27
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.837138742727
relative_new_issue_dilution_rate: 0.002620231361
ordinary_profit_after_IFRS_SBC_m: 76652.50844532
noncash_SBC_addback_m: 739.12763788
sustainable_operating_equity_cash_before_option_proceeds_m: 65018.07920825
cash_available_to_common_after_subscription_m: 65055.83134658
old_cohort_common_cash_distributed_m: 54460.75686056
old_cohort_discounted_cash_m: 13.2579202545
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: 2199851586.27
ending_economic_live_shares: 2205660098.0373
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.834934173564
relative_new_issue_dilution_rate: 0.002640410746
ordinary_profit_after_IFRS_SBC_m: 78338.86363111
noncash_SBC_addback_m: 755.38844592
sustainable_operating_equity_cash_before_option_proceeds_m: 66448.47695083
cash_available_to_common_after_subscription_m: 66487.37014754
old_cohort_common_cash_distributed_m: 55512.57744655
old_cohort_discounted_cash_m: 12.3078099585
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: 2205660098.0373
ending_economic_live_shares: 2211528689.3428
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.8327185625
relative_new_issue_dilution_rate: 0.002660696138
ordinary_profit_after_IFRS_SBC_m: 80062.318631
noncash_SBC_addback_m: 772.00699173
sustainable_operating_equity_cash_before_option_proceeds_m: 67910.34344375
cash_available_to_common_after_subscription_m: 67950.41218733
old_cohort_common_cash_distributed_m: 56583.56955791
old_cohort_discounted_cash_m: 11.4255572545
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: 2211528689.3428
ending_economic_live_shares: 2217457990.8982
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.830491941077
relative_new_issue_dilution_rate: 0.002681087333
ordinary_profit_after_IFRS_SBC_m: 81823.68964088
noncash_SBC_addback_m: 788.99114555
sustainable_operating_equity_cash_before_option_proceeds_m: 69404.37099952
cash_available_to_common_after_subscription_m: 69445.65082087
old_cohort_common_cash_distributed_m: 57674.05334955
old_cohort_discounted_cash_m: 10.6063311948
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: 2217457990.8982
ending_economic_live_shares: 2223448640.1711
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.828254342306
relative_new_issue_dilution_rate: 0.00270158411
ordinary_profit_after_IFRS_SBC_m: 83623.81081298
noncash_SBC_addback_m: 806.34895075
sustainable_operating_equity_cash_before_option_proceeds_m: 70931.2671615
cash_available_to_common_after_subscription_m: 70973.79466546
old_cohort_common_cash_distributed_m: 58784.35362163
old_cohort_discounted_cash_m: 9.8456437304
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: 2223448640.1711
ending_economic_live_shares: 2229501281.4592
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.826005800684
relative_new_issue_dilution_rate: 0.002722186237
ordinary_profit_after_IFRS_SBC_m: 85463.53465087
noncash_SBC_addback_m: 824.08862766
sustainable_operating_equity_cash_before_option_proceeds_m: 72491.75503906
cash_available_to_common_after_subscription_m: 72535.56793682
old_cohort_common_cash_distributed_m: 59914.7998717
old_cohort_discounted_cash_m: 9.1393254402
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: 2229501281.4592
ending_economic_live_shares: 2235616565.9654
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.823746352193
relative_new_issue_dilution_rate: 0.00274289347
ordinary_profit_after_IFRS_SBC_m: 87343.73241319
noncash_SBC_addback_m: 842.21857747
sustainable_operating_equity_cash_before_option_proceeds_m: 74086.57364992
cash_available_to_common_after_subscription_m: 74131.71079251
old_cohort_common_cash_distributed_m: 61065.72634718
old_cohort_discounted_cash_m: 8.4835029726
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: 2235616565.9654
ending_economic_live_shares: 2241795151.8739
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.821476034319
relative_new_issue_dilution_rate: 0.002763705549
ordinary_profit_after_IFRS_SBC_m: 89265.29452628
noncash_SBC_addback_m: 860.74738618
sustainable_operating_equity_cash_before_option_proceeds_m: 75716.47827022
cash_available_to_common_after_subscription_m: 75762.97968294
old_cohort_common_cash_distributed_m: 62237.47209814
old_cohort_discounted_cash_m: 7.8745780809
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: 2241795151.8739
ending_economic_live_shares: 2248037704.4273
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.819194886051
relative_new_issue_dilution_rate: 0.002784622203
ordinary_profit_after_IFRS_SBC_m: 91229.13100585
noncash_SBC_addback_m: 879.68382867
sustainable_operating_equity_cash_before_option_proceeds_m: 77382.24079216
cash_available_to_common_after_subscription_m: 77430.14771009
old_cohort_common_cash_distributed_m: 63430.38103029
old_cohort_discounted_cash_m: 7.3092081394
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: 2248037704.4273
ending_economic_live_shares: 2254344896.0038
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.816902947895
relative_new_issue_dilution_rate: 0.002805643146
ordinary_profit_after_IFRS_SBC_m: 93236.17188798
noncash_SBC_addback_m: 899.0368729
sustainable_operating_equity_cash_before_option_proceeds_m: 79084.65008959
cash_available_to_common_after_subscription_m: 79134.00499411
old_cohort_common_cash_distributed_m: 64644.80195841
old_cohort_discounted_cash_m: 6.7842880351
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: 2254344896.0038
ending_economic_live_shares: 2260717406.1959
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.814600261877
relative_new_issue_dilution_rate: 0.002826768079
ordinary_profit_after_IFRS_SBC_m: 95287.36766952
noncash_SBC_addback_m: 918.81568411
sustainable_operating_equity_cash_before_option_proceeds_m: 80824.51239156
cash_available_to_common_after_subscription_m: 80875.35904807
old_cohort_common_cash_distributed_m: 65881.08865995
old_cohort_discounted_cash_m: 6.2969333396
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: 2260717406.1959
ending_economic_live_shares: 2267155921.8904
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.812286871554
relative_new_issue_dilution_rate: 0.002847996692
ordinary_profit_after_IFRS_SBC_m: 97383.68975825
noncash_SBC_addback_m: 939.02962916
sustainable_operating_equity_cash_before_option_proceeds_m: 82602.65166417
cash_available_to_common_after_subscription_m: 82655.03516088
old_cohort_common_cash_distributed_m: 67139.599929
old_cohort_discounted_cash_m: 5.8444646699
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: 2267155921.8904
ending_economic_live_shares: 2273661137.3483
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.809962822017
relative_new_issue_dilution_rate: 0.002869328658
ordinary_profit_after_IFRS_SBC_m: 99526.13093293
noncash_SBC_addback_m: 959.688281
sustainable_operating_equity_cash_before_option_proceeds_m: 84419.91000078
cash_available_to_common_after_subscription_m: 84473.87678868
old_cohort_common_cash_distributed_m: 68420.69963047
old_cohort_discounted_cash_m: 5.4243931542
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: 2273661137.3483
ending_economic_live_shares: 2280233754.2864
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.8076281599
relative_new_issue_dilution_rate: 0.002890763637
ordinary_profit_after_IFRS_SBC_m: 101715.70581345
noncash_SBC_addback_m: 980.80142318
sustainable_operating_equity_cash_before_option_proceeds_m: 86277.1480208
cash_available_to_common_after_subscription_m: 86332.74595486
old_cohort_common_cash_distributed_m: 69724.75675467
old_cohort_discounted_cash_m: 5.0344069259
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: 2280233754.2864
ending_economic_live_shares: 2286874481.9593
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.805282933386
relative_new_issue_dilution_rate: 0.002912301276
ordinary_profit_after_IFRS_SBC_m: 103953.45134135
noncash_SBC_addback_m: 1002.37905449
sustainable_operating_equity_cash_before_option_proceeds_m: 88175.24527726
cash_available_to_common_after_subscription_m: 88232.52365887
old_cohort_common_cash_distributed_m: 71052.14547204
old_cohort_discounted_cash_m: 4.672358572
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: 2286874481.9593
ending_economic_live_shares: 2293584037.2428
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.802927192208
relative_new_issue_dilution_rate: 0.002933941209
ordinary_profit_after_IFRS_SBC_m: 106240.42727086
noncash_SBC_addback_m: 1024.43139369
sustainable_operating_equity_cash_before_option_proceeds_m: 90115.10067336
cash_available_to_common_after_subscription_m: 90174.11029406
old_cohort_common_cash_distributed_m: 72403.24518828
old_cohort_discounted_cash_m: 4.3362534691
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: 2293584037.2428
ending_economic_live_shares: 2300363144.7181
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.800560987662
relative_new_issue_dilution_rate: 0.002955683056
ordinary_profit_after_IFRS_SBC_m: 108577.71667082
noncash_SBC_addback_m: 1046.96888435
sustainable_operating_equity_cash_before_option_proceeds_m: 92097.63288817
cash_available_to_common_after_subscription_m: 92158.42607466
old_cohort_common_cash_distributed_m: 73778.44059971
old_cohort_discounted_cash_m: 4.0242389448
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: 2300363144.7181
ending_economic_live_shares: 2307212536.7567
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.798184372605
relative_new_issue_dilution_rate: 0.00297752642
ordinary_profit_after_IFRS_SBC_m: 110966.42643758
noncash_SBC_addback_m: 1070.00219981
sustainable_operating_equity_cash_before_option_proceeds_m: 94123.78081171
cash_available_to_common_after_subscription_m: 94186.41147226
old_cohort_common_cash_distributed_m: 75178.12174888
old_cohort_discounted_cash_m: 3.7345942052
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: 2307212536.7567
ending_economic_live_shares: 2314132953.6065
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.795797401462
relative_new_issue_dilution_rate: 0.002999470894
ordinary_profit_after_IFRS_SBC_m: 113407.6878192
noncash_SBC_addback_m: 1093.5422482
sustainable_operating_equity_cash_before_option_proceeds_m: 96194.50398957
cash_available_to_common_after_subscription_m: 96259.02766183
old_cohort_common_cash_distributed_m: 76602.68408052
old_cohort_discounted_cash_m: 3.4657209764
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: 2314132953.6065
ending_economic_live_shares: 2321125143.479
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.79340013023
relative_new_issue_dilution_rate: 0.003021516055
ordinary_profit_after_IFRS_SBC_m: 115902.65695122
noncash_SBC_addback_m: 1117.60017766
sustainable_operating_equity_cash_before_option_proceeds_m: 98310.78307734
cash_available_to_common_after_subscription_m: 98377.25697759
old_cohort_common_cash_distributed_m: 78052.52849772
old_cohort_discounted_cash_m: 3.2161348064
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: 2321125143.479
ending_economic_live_shares: 2328189862.6372
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.790992616483
relative_new_issue_dilution_rate: 0.003043661467
ordinary_profit_after_IFRS_SBC_m: 118452.51540415
noncash_SBC_addback_m: 1142.18738157
sustainable_operating_equity_cash_before_option_proceeds_m: 100473.62030504
cash_available_to_common_after_subscription_m: 100542.10337893
old_cohort_common_cash_distributed_m: 79528.06141842
old_cohort_discounted_cash_m: 2.9844569848
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: 2328189862.6372
ending_economic_live_shares: 2335327875.4849
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.788574919372
relative_new_issue_dilution_rate: 0.003065906678
ordinary_profit_after_IFRS_SBC_m: 121058.47074304
noncash_SBC_addback_m: 1167.31550397
sustainable_operating_equity_cash_before_option_proceeds_m: 102684.03995175
cash_available_to_common_after_subscription_m: 102754.59292655
old_cohort_common_cash_distributed_m: 81029.69483213
old_cohort_discounted_cash_m: 2.7694070329
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: 2335327875.4849
ending_economic_live_shares: 2342539954.6563
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.786147099629
relative_new_issue_dilution_rate: 0.003088251225
ordinary_profit_after_IFRS_SBC_m: 123721.75709939
noncash_SBC_addback_m: 1192.99644506
sustainable_operating_equity_cash_before_option_proceeds_m: 104943.08883069
cash_available_to_common_after_subscription_m: 105015.77426915
old_cohort_common_cash_distributed_m: 82557.84635694
old_cohort_discounted_cash_m: 2.5697957265
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: 2342539954.6563
ending_economic_live_shares: 2349826881.1077
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.78370921957
relative_new_issue_dilution_rate: 0.003110694627
ordinary_profit_after_IFRS_SBC_m: 126443.63575558
noncash_SBC_addback_m: 1219.24236685
sustainable_operating_equity_cash_before_option_proceeds_m: 107251.83678497
cash_available_to_common_after_subscription_m: 107326.7191408
old_cohort_common_cash_distributed_m: 84112.93929683
old_cohort_discounted_cash_m: 2.3845186127
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: 2349826881.1077
ending_economic_live_shares: 2357189444.2091
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.781261343097
relative_new_issue_dilution_rate: 0.003133236393
ordinary_profit_after_IFRS_SBC_m: 129225.3957422
noncash_SBC_addback_m: 1246.06569892
sustainable_operating_equity_cash_before_option_proceeds_m: 109611.37719424
cash_available_to_common_after_subscription_m: 109688.52286928
old_cohort_common_cash_distributed_m: 85695.40269919
old_cohort_discounted_cash_m: 2.2125499859
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: 2357189444.2091
ending_economic_live_shares: 2364628441.8378
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.778803535699
relative_new_issue_dilution_rate: 0.003155876015
ordinary_profit_after_IFRS_SBC_m: 132068.35444853
noncash_SBC_addback_m: 1273.47914429
sustainable_operating_equity_cash_before_option_proceeds_m: 112022.82749251
cash_available_to_common_after_subscription_m: 112102.30489558
old_cohort_common_cash_distributed_m: 87305.67141265
old_cohort_discounted_cash_m: 2.0529372908
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: 2364628441.8378
ending_economic_live_shares: 2372144680.4727
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.776335864451
relative_new_issue_dilution_rate: 0.00317861297
ordinary_profit_after_IFRS_SBC_m: 134973.85824639
noncash_SBC_addback_m: 1301.49568547
sustainable_operating_equity_cash_before_option_proceeds_m: 114487.32969734
cash_available_to_common_after_subscription_m: 114569.20930492
old_cohort_common_cash_distributed_m: 88944.18614518
old_cohort_discounted_cash_m: 1.9047959214
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: 2372144680.4727
ending_economic_live_shares: 2379738975.2891
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.773858398018
relative_new_issue_dilution_rate: 0.003201446724
ordinary_profit_after_IFRS_SBC_m: 137943.28312782
noncash_SBC_addback_m: 1330.12859055
sustainable_operating_equity_cash_before_option_proceeds_m: 117006.05095069
cash_available_to_common_after_subscription_m: 117090.4053694
old_cohort_common_cash_distributed_m: 90611.39352239
old_cohort_discounted_cash_m: 1.7673043902
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: 2379738975.2891
ending_economic_live_shares: 2387412150.2558
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.771371206651
relative_new_issue_dilution_rate: 0.003224376726
ordinary_profit_after_IFRS_SBC_m: 140978.03535663
noncash_SBC_addback_m: 1359.39141954
sustainable_operating_equity_cash_before_option_proceeds_m: 119580.1840716
cash_available_to_common_after_subscription_m: 119667.08810263
old_cohort_common_cash_distributed_m: 92307.74614618
old_cohort_discounted_cash_m: 1.6396998378
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: 2387412150.2558
ending_economic_live_shares: 2395165038.2323
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.768874362193
relative_new_issue_dilution_rate: 0.003247402413
ordinary_profit_after_IFRS_SBC_m: 144079.55213447
noncash_SBC_addback_m: 1389.29803077
sustainable_operating_equity_cash_before_option_proceeds_m: 122210.94812118
cash_available_to_common_after_subscription_m: 122300.47882654
old_cohort_common_cash_distributed_m: 94033.70265361
old_cohort_discounted_cash_m: 1.5212738629
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: 2395165038.2323
ending_economic_live_shares: 2402998481.0677
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.766367938068
relative_new_issue_dilution_rate: 0.003270523204
ordinary_profit_after_IFRS_SBC_m: 147249.30228143
noncash_SBC_addback_m: 1419.86258745
sustainable_operating_equity_cash_before_option_proceeds_m: 124899.58897984
cash_available_to_common_after_subscription_m: 124991.82575077
old_cohort_common_cash_distributed_m: 95789.72777601
old_cohort_discounted_cash_m: 1.4113686468
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: 2402998481.0677
ending_economic_live_shares: 2410913329.7002
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.763852009291
relative_new_issue_dilution_rate: 0.003293738508
ordinary_profit_after_IFRS_SBC_m: 150488.78693162
noncash_SBC_addback_m: 1451.09956437
sustainable_operating_equity_cash_before_option_proceeds_m: 127647.3799374
cash_available_to_common_after_subscription_m: 127742.40456473
old_cohort_common_cash_distributed_m: 97576.29239838
old_cohort_discounted_cash_m: 1.3093733535
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: 2410913329.7002
ending_economic_live_shares: 2418910444.2584
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.761326652456
relative_new_issue_dilution_rate: 0.003317047718
ordinary_profit_after_IFRS_SBC_m: 153799.54024412
noncash_SBC_addback_m: 1483.02375479
sustainable_operating_equity_cash_before_option_proceeds_m: 130455.62229602
cash_available_to_common_after_subscription_m: 130553.51904272
old_cohort_common_cash_distributed_m: 99393.87361908
old_cohort_discounted_cash_m: 1.2147207847
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: 2418910444.2584
ending_economic_live_shares: 2426990694.163
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.75879194574
relative_new_issue_dilution_rate: 0.003340450211
ordinary_profit_after_IFRS_SBC_m: 157183.13012949
noncash_SBC_addback_m: 1515.65027739
sustainable_operating_equity_cash_before_option_proceeds_m: 133325.64598653
cash_available_to_common_after_subscription_m: 133426.5016624
old_cohort_common_cash_distributed_m: 101242.9548097
old_cohort_discounted_cash_m: 1.1268842729
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: 2426990694.163
ending_economic_live_shares: 2435154958.2306
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.756247968899
relative_new_issue_dilution_rate: 0.003363945353
ordinary_profit_after_IFRS_SBC_m: 160641.15899234
noncash_SBC_addback_m: 1548.99458349
sustainable_operating_equity_cash_before_option_proceeds_m: 136258.81019824
cash_available_to_common_after_subscription_m: 136362.7142369
old_cohort_common_cash_distributed_m: 103124.02567526
old_cohort_discounted_cash_m: 1.0453747942
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: 2435154958.2306
ending_economic_live_shares: 2443404124.7777
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.753694803263
relative_new_issue_dilution_rate: 0.003387532493
ordinary_profit_after_IFRS_SBC_m: 164175.26449017
noncash_SBC_addback_m: 1583.07246433
sustainable_operating_equity_cash_before_option_proceeds_m: 139256.5040226
cash_available_to_common_after_subscription_m: 139363.54856083
old_cohort_common_cash_distributed_m: 105037.58231463
old_cohort_discounted_cash_m: 0.9697382872
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: 2443404124.7777
ending_economic_live_shares: 2451739091.7267
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.751132531733
relative_new_issue_dilution_rate: 0.003411210968
ordinary_profit_after_IFRS_SBC_m: 167787.12030895
noncash_SBC_addback_m: 1617.90005855
sustainable_operating_equity_cash_before_option_proceeds_m: 142320.1471111
cash_available_to_common_after_subscription_m: 142430.4270705
old_cohort_common_cash_distributed_m: 106984.12728125
old_cohort_discounted_cash_m: 0.8995531611
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: 2451739091.7267
ending_economic_live_shares: 2460160766.7127
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.748561238775
relative_new_issue_dilution_rate: 0.003434980098
ordinary_profit_after_IFRS_SBC_m: 171478.43695575
noncash_SBC_addback_m: 1653.49385983
sustainable_operating_equity_cash_before_option_proceeds_m: 145451.19034754
cash_available_to_common_after_subscription_m: 145564.80351872
old_cohort_common_cash_distributed_m: 108964.16964406
old_cohort_discounted_cash_m: 0.8344279817
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: 2460160766.7127
ending_economic_live_shares: 2468670067.1916
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.74598101042
relative_new_issue_dilution_rate: 0.003458839192
ordinary_profit_after_IFRS_SBC_m: 175250.96256878
noncash_SBC_addback_m: 1689.87072475
sustainable_operating_equity_cash_before_option_proceeds_m: 148651.11653519
cash_available_to_common_after_subscription_m: 148768.16366446
old_cohort_common_cash_distributed_m: 110978.22504873
old_cohort_discounted_cash_m: 0.7739993217
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: 2468670067.1916
ending_economic_live_shares: 2477267920.5494
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.743391934252
relative_new_issue_dilution_rate: 0.003482787543
ordinary_profit_after_IFRS_SBC_m: 179106.48374529
noncash_SBC_addback_m: 1727.0478807
sustainable_operating_equity_cash_before_option_proceeds_m: 151921.44109896
cash_available_to_common_after_subscription_m: 152042.02597772
old_cohort_common_cash_distributed_m: 113026.81577913
old_cohort_discounted_cash_m: 0.717929763
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: 2477267920.5494
ending_economic_live_shares: 2485955264.2131
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.740794099406
relative_new_issue_dilution_rate: 0.00350682443
ordinary_profit_after_IFRS_SBC_m: 183046.82638769
noncash_SBC_addback_m: 1765.04293407
sustainable_operating_equity_cash_before_option_proceeds_m: 155263.71280314
cash_available_to_common_after_subscription_m: 155387.94235985
old_cohort_common_cash_distributed_m: 115110.47081906
old_cohort_discounted_cash_m: 0.6659060422
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: 2485955264.2131
ending_economic_live_shares: 2494733045.7622
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.738187596563
relative_new_issue_dilution_rate: 0.003530949119
ordinary_profit_after_IFRS_SBC_m: 187073.85656822
noncash_SBC_addback_m: 1803.87387862
sustainable_operating_equity_cash_before_option_proceeds_m: 158679.51448481
cash_available_to_common_after_subscription_m: 158807.49887987
old_cohort_common_cash_distributed_m: 117229.72591429
old_cohort_discounted_cash_m: 0.617637327
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: 2494733045.7622
ending_economic_live_shares: 2503602223.0424
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.735572517937
relative_new_issue_dilution_rate: 0.00355516086
ordinary_profit_after_IFRS_SBC_m: 191189.48141272
noncash_SBC_addback_m: 1843.55910395
sustainable_operating_equity_cash_before_option_proceeds_m: 162170.46380347
cash_available_to_common_after_subscription_m: 162302.31652688
old_cohort_common_cash_distributed_m: 119385.12363475
old_cohort_discounted_cash_m: 0.5728536157
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: 2503602223.0424
ending_economic_live_shares: 2512563764.2797
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.732948957275
relative_new_issue_dilution_rate: 0.003579458891
ordinary_profit_after_IFRS_SBC_m: 195395.6500038
noncash_SBC_addback_m: 1884.11740424
sustainable_operating_equity_cash_before_option_proceeds_m: 165738.21400715
cash_available_to_common_after_subscription_m: 165874.05197912
old_cohort_common_cash_distributed_m: 121577.21343716
old_cohort_discounted_cash_m: 0.5313042501
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: 2512563764.2797
ending_economic_live_shares: 2521618648.1965
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.730317009844
relative_new_issue_dilution_rate: 0.003603842436
ordinary_profit_after_IFRS_SBC_m: 199694.35430388
noncash_SBC_addback_m: 1925.56798713
sustainable_operating_equity_cash_before_option_proceeds_m: 169384.45471531
cash_available_to_common_after_subscription_m: 169524.39838998
old_cohort_common_cash_distributed_m: 123806.55172773
old_cohort_discounted_cash_m: 0.4927565349
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: 2521618648.1965
ending_economic_live_shares: 2530767864.1285
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.727676772421
relative_new_issue_dilution_rate: 0.003628310704
ordinary_profit_after_IFRS_SBC_m: 204087.63009857
noncash_SBC_addback_m: 1967.93048285
sustainable_operating_equity_cash_before_option_proceeds_m: 173110.91271904
cash_available_to_common_after_subscription_m: 173255.08619129
old_cohort_common_cash_distributed_m: 126073.70192528
old_cohort_discounted_cash_m: 0.4569944544
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: 2530767864.1285
ending_economic_live_shares: 2540012412.1436
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.725028343292
relative_new_issue_dilution_rate: 0.00365286289
ordinary_profit_after_IFRS_SBC_m: 208577.55796073
noncash_SBC_addback_m: 2011.22495347
sustainable_operating_equity_cash_before_option_proceeds_m: 176919.35279886
cash_available_to_common_after_subscription_m: 177067.8839143
old_cohort_common_cash_distributed_m: 128379.23452457
old_cohort_discounted_cash_m: 0.4238174815
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: 2540012412.1436
ending_economic_live_shares: 2549353303.1614
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.722371822232
relative_new_issue_dilution_rate: 0.003677498178
ordinary_profit_after_IFRS_SBC_m: 213166.26423587
noncash_SBC_addback_m: 2055.47190245
sustainable_operating_equity_cash_before_option_proceeds_m: 180811.57856044
cash_available_to_common_after_subscription_m: 180964.59902884
old_cohort_common_cash_distributed_m: 130723.72715989
old_cohort_discounted_cash_m: 0.3930394708
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: 2549353303.1614
ending_economic_live_shares: 2558791559.0748
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.719707310502
relative_new_issue_dilution_rate: 0.003702215735
ordinary_profit_after_IFRS_SBC_m: 217855.92204906
noncash_SBC_addback_m: 2100.6922843
sustainable_operating_equity_cash_before_option_proceeds_m: 184789.43328877
cash_available_to_common_after_subscription_m: 184947.07880083
old_cohort_common_cash_distributed_m: 133107.76466896
old_cohort_discounted_cash_m: 0.3644876307
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: 2558791559.0748
ending_economic_live_shares: 2568328212.8725
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.717034910837
relative_new_issue_dilution_rate: 0.003727014717
ordinary_profit_after_IFRS_SBC_m: 222648.75233414
noncash_SBC_addback_m: 2146.90751455
sustainable_operating_equity_cash_before_option_proceeds_m: 188854.80082112
cash_available_to_common_after_subscription_m: 189017.21116879
old_cohort_common_cash_distributed_m: 135531.93915706
old_cohort_discounted_cash_m: 0.3380015691
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: 2568328212.8725
ending_economic_live_shares: 2577964308.7633
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.714354727432
relative_new_issue_dilution_rate: 0.003751894264
ordinary_profit_after_IFRS_SBC_m: 227547.02488549
noncash_SBC_addback_m: 2194.13947987
sustainable_operating_equity_cash_before_option_proceeds_m: 193009.60643918
cash_available_to_common_after_subscription_m: 193176.92563961
old_cohort_common_cash_distributed_m: 137996.85006151
old_cohort_discounted_cash_m: 0.3134324067
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: 2577964308.7633
ending_economic_live_shares: 2587700902.3013
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.711666865935
relative_new_issue_dilution_rate: 0.003776853506
ordinary_profit_after_IFRS_SBC_m: 232553.05943297
noncash_SBC_addback_m: 2242.41054843
sustainable_operating_equity_cash_before_option_proceeds_m: 197255.81778085
cash_available_to_common_after_subscription_m: 197428.1942041
old_cohort_common_cash_distributed_m: 140503.10421637
old_cohort_discounted_cash_m: 0.2906419532
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: 2587700902.3013
ending_economic_live_shares: 2597539060.5136
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.708971433428
relative_new_issue_dilution_rate: 0.003801891557
ordinary_profit_after_IFRS_SBC_m: 237669.2267405
noncash_SBC_addback_m: 2291.7435805
sustainable_operating_equity_cash_before_option_proceeds_m: 201595.44577202
cash_available_to_common_after_subscription_m: 201773.03227268
old_cohort_common_cash_distributed_m: 143051.31591743
old_cohort_discounted_cash_m: 0.2695019433
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: 2597539060.5136
ending_economic_live_shares: 2607479862.0277
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.706268538421
relative_new_issue_dilution_rate: 0.003827007518
ordinary_profit_after_IFRS_SBC_m: 242897.94972879
noncash_SBC_addback_m: 2342.16193927
sustainable_operating_equity_cash_before_option_proceeds_m: 206030.54557901
cash_available_to_common_after_subscription_m: 206213.49963164
old_cohort_common_cash_distributed_m: 145642.10698756
old_cohort_discounted_cash_m: 0.2498933258
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: 2607479862.0277
ending_economic_live_shares: 2617524397.2026
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.703558290836
relative_new_issue_dilution_rate: 0.00385220048
ordinary_profit_after_IFRS_SBC_m: 248241.70462282
noncash_SBC_addback_m: 2393.68950193
sustainable_operating_equity_cash_before_option_proceeds_m: 210563.21758175
cash_available_to_common_after_subscription_m: 210751.70142062
old_cohort_common_cash_distributed_m: 148276.10684224
old_cohort_discounted_cash_m: 0.2317056043
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: 2617524397.2026
ending_economic_live_shares: 2627673768.2595
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.700840801991
relative_new_issue_dilution_rate: 0.003877469516
ordinary_profit_after_IFRS_SBC_m: 253703.02212452
noncash_SBC_addback_m: 2446.35067098
sustainable_operating_equity_cash_before_option_proceeds_m: 215195.60836855
cash_available_to_common_after_subscription_m: 215389.78913145
old_cohort_common_cash_distributed_m: 150953.9525555
old_cohort_discounted_cash_m: 0.214836225
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: 2627673768.2595
ending_economic_live_shares: 2637929089.4152
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.698116184588
relative_new_issue_dilution_rate: 0.00390281369
ordinary_profit_after_IFRS_SBC_m: 259284.48861126
noncash_SBC_addback_m: 2500.17038574
sustainable_operating_equity_cash_before_option_proceeds_m: 219929.91175265
cash_available_to_common_after_subscription_m: 220129.96162912
old_cohort_common_cash_distributed_m: 153676.28892608
old_cohort_discounted_cash_m: 0.1991900074
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: 2637929089.4152
ending_economic_live_shares: 2648291487.0166
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.6953845527
relative_new_issue_dilution_rate: 0.003928232053
ordinary_profit_after_IFRS_SBC_m: 264988.74736071
noncash_SBC_addback_m: 2555.17413422
sustainable_operating_equity_cash_before_option_proceeds_m: 224768.36981121
cash_available_to_common_after_subscription_m: 224974.46619519
old_cohort_common_cash_distributed_m: 156443.76854396
old_cohort_discounted_cash_m: 0.1846786165
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: 2648291487.0166
ending_economic_live_shares: 2658762099.6766
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.692646021749
relative_new_issue_dilution_rate: 0.003953723641
ordinary_profit_after_IFRS_SBC_m: 270818.49980264
noncash_SBC_addback_m: 2611.38796518
sustainable_operating_equity_cash_before_option_proceeds_m: 229713.27394706
cash_available_to_common_after_subscription_m: 229925.59959424
old_cohort_common_cash_distributed_m: 159257.05185712
old_cohort_discounted_cash_m: 0.1712200719
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: 2658762099.6766
ending_economic_live_shares: 2669342078.412
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.689900708497
relative_new_issue_dilution_rate: 0.00397928748
ordinary_profit_after_IFRS_SBC_m: 276776.5067983
noncash_SBC_addback_m: 2668.83850041
sustainable_operating_equity_cash_before_option_proceeds_m: 234766.96597389
cash_available_to_common_after_subscription_m: 234985.70916376
old_cohort_common_cash_distributed_m: 162116.80723873
old_cohort_discounted_cash_m: 0.1587382928
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: 2669342078.412
ending_economic_live_shares: 2680032586.7827
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.687148731026
relative_new_issue_dilution_rate: 0.004004922583
ordinary_profit_after_IFRS_SBC_m: 282865.58994787
noncash_SBC_addback_m: 2727.55294742
sustainable_operating_equity_cash_before_option_proceeds_m: 239931.83922532
cash_available_to_common_after_subscription_m: 240157.1939281
old_cohort_common_cash_distributed_m: 165023.71105454
old_cohort_discounted_cash_m: 0.1471626746
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: 2680032586.7827
ending_economic_live_shares: 2690834801.033
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.684390208723
relative_new_issue_dilution_rate: 0.00403062795
ordinary_profit_after_IFRS_SBC_m: 289088.63292672
noncash_SBC_addback_m: 2787.55911226
sustainable_operating_equity_cash_before_option_proceeds_m: 245210.33968828
cash_available_to_common_after_subscription_m: 245442.50573695
old_cohort_common_cash_distributed_m: 167978.44773071
old_cohort_discounted_cash_m: 0.1364276966
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: 2690834801.033
ending_economic_live_shares: 2701749910.2335
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.681625262257
relative_new_issue_dilution_rate: 0.004056402569
ordinary_profit_after_IFRS_SBC_m: 295448.58285111
noncash_SBC_addback_m: 2848.88541273
sustainable_operating_equity_cash_before_option_proceeds_m: 250604.96716142
cash_available_to_common_after_subscription_m: 250844.15042892
old_cohort_common_cash_distributed_m: 170981.70982186
old_cohort_discounted_cash_m: 0.1264725568
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: 2701749910.2335
ending_economic_live_shares: 2712779116.4258
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.678854013571
relative_new_issue_dilution_rate: 0.004082245418
ordinary_profit_after_IFRS_SBC_m: 301948.45167383
noncash_SBC_addback_m: 2911.56089181
sustainable_operating_equity_cash_before_option_proceeds_m: 256118.27643897
cash_available_to_common_after_subscription_m: 256364.68902073
old_cohort_common_cash_distributed_m: 174034.19807958
old_cohort_discounted_cash_m: 0.117240834
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: 2712779116.4258
ending_economic_live_shares: 2723923634.7684
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.676076585852
relative_new_issue_dilution_rate: 0.004108155461
ordinary_profit_after_IFRS_SBC_m: 308591.31761065
noncash_SBC_addback_m: 2975.61523143
sustainable_operating_equity_cash_before_option_proceeds_m: 261752.87852063
cash_available_to_common_after_subscription_m: 262006.73892267
old_cohort_common_cash_distributed_m: 177136.62152117
old_cohort_discounted_cash_m: 0.1086801727
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: 2723923634.7684
ending_economic_live_shares: 2735184693.684
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.673293103522
relative_new_issue_dilution_rate: 0.004134131652
ordinary_profit_after_IFRS_SBC_m: 315380.32659809
noncash_SBC_addback_m: 3041.07876652
sustainable_operating_equity_cash_before_option_proceeds_m: 267511.44184808
cash_available_to_common_after_subscription_m: 267772.97518077
old_cohort_common_cash_distributed_m: 180289.69749885
old_cohort_discounted_cash_m: 0.1007419916
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: 2735184693.684
ending_economic_live_shares: 2746563535.0093
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.670503692211
relative_new_issue_dilution_rate: 0.004160172931
ordinary_profit_after_IFRS_SBC_m: 322318.69378325
noncash_SBC_addback_m: 3107.98249939
sustainable_operating_equity_cash_before_option_proceeds_m: 273396.69356874
cash_available_to_common_after_subscription_m: 273666.13174641
old_cohort_common_cash_distributed_m: 183494.15176919
old_cohort_discounted_cash_m: 0.0933812127
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: 2746563535.0093
ending_economic_live_shares: 2758061414.1456
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.667708478742
relative_new_issue_dilution_rate: 0.004186278231
ordinary_profit_after_IFRS_SBC_m: 329409.70504648
noncash_SBC_addback_m: 3176.35811437
sustainable_operating_equity_cash_before_option_proceeds_m: 279411.42082725
cash_available_to_common_after_subscription_m: 279689.00277384
old_cohort_common_cash_distributed_m: 186750.71856307
old_cohort_discounted_cash_m: 0.0865560091
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: 2758061414.1456
ending_economic_live_shares: 2769679600.2121
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.664907591108
relative_new_issue_dilution_rate: 0.004212446469
ordinary_profit_after_IFRS_SBC_m: 336656.7185575
noncash_SBC_addback_m: 3246.23799289
sustainable_operating_equity_cash_before_option_proceeds_m: 285558.47208545
cash_available_to_common_after_subscription_m: 285844.44394638
old_cohort_common_cash_distributed_m: 190060.14065589
old_cohort_discounted_cash_m: 0.0802275719
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: 2769679600.2121
ending_economic_live_shares: 2781419376.2001
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.66210115845
relative_new_issue_dilution_rate: 0.004238676556
ordinary_profit_after_IFRS_SBC_m: 344063.16636577
noncash_SBC_addback_m: 3317.65522873
sustainable_operating_equity_cash_before_option_proceeds_m: 291840.75847133
cash_available_to_common_after_subscription_m: 292135.37383176
old_cohort_common_cash_distributed_m: 193423.1694382
old_cohort_discounted_cash_m: 0.0743598932
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: 2781419376.2001
ending_economic_live_shares: 2793282039.1297
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.65928931104
relative_new_issue_dilution_rate: 0.004264967387
ordinary_profit_after_IFRS_SBC_m: 351632.55602581
noncash_SBC_addback_m: 3390.64364376
sustainable_operating_equity_cash_before_option_proceeds_m: 298261.2551577
cash_available_to_common_after_subscription_m: 298564.77526739
old_cohort_common_cash_distributed_m: 196840.56498672
old_cohort_discounted_cash_m: 0.0689195645
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: 2793282039.1297
ending_economic_live_shares: 2805268900.2081
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.656472180254
relative_new_issue_dilution_rate: 0.004291317851
ordinary_profit_after_IFRS_SBC_m: 359368.47225838
noncash_SBC_addback_m: 3465.23780393
sustainable_operating_equity_cash_before_option_proceeds_m: 304823.00277117
cash_available_to_common_after_subscription_m: 305135.69677618
old_cohort_common_cash_distributed_m: 200313.09613584
old_cohort_discounted_cash_m: 0.0638755901
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: 2805268900.2081
ending_economic_live_shares: 2817381284.9896
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.653649898552
relative_new_issue_dilution_rate: 0.004317726825
ordinary_profit_after_IFRS_SBC_m: 367274.57864807
noncash_SBC_addback_m: 3541.47303561
sustainable_operating_equity_cash_before_option_proceeds_m: 311529.10883214
cash_available_to_common_after_subscription_m: 311851.25401345
old_cohort_common_cash_distributed_m: 203841.54054935
old_cohort_discounted_cash_m: 0.0591992132
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: 2817381284.9896
ending_economic_live_shares: 2829620533.5375
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.650822599458
relative_new_issue_dilution_rate: 0.004344193174
ordinary_profit_after_IFRS_SBC_m: 375354.61937832
noncash_SBC_addback_m: 3619.3854424
sustainable_operating_equity_cash_before_option_proceeds_m: 318382.74922644
cash_available_to_common_after_subscription_m: 318714.63124586
old_cohort_common_cash_distributed_m: 207426.68479277
old_cohort_discounted_cash_m: 0.0548637549
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: 2829620533.5375
ending_economic_live_shares: 2841988000.5884
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.64799041753
relative_new_issue_dilution_rate: 0.004370715757
ordinary_profit_after_IFRS_SBC_m: 383612.42100465
noncash_SBC_addback_m: 3699.01192213
sustainable_operating_equity_cash_before_option_proceeds_m: 325387.16970942
cash_available_to_common_after_subscription_m: 325729.08286288
old_cohort_common_cash_distributed_m: 211069.32440604
old_cohort_discounted_cash_m: 0.0508444649
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: 2841988000.5884
ending_economic_live_shares: 2854485055.7175
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.645153488342
relative_new_issue_dilution_rate: 0.004397293418
ordinary_profit_after_IFRS_SBC_m: 392051.89426675
noncash_SBC_addback_m: 3780.39018442
sustainable_operating_equity_cash_before_option_proceeds_m: 332545.68744303
cash_available_to_common_after_subscription_m: 332897.93492155
old_cohort_common_cash_distributed_m: 214770.26397658
old_cohort_discounted_cash_m: 0.0471183824
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: 2854485055.7175
ending_economic_live_shares: 2867113083.5067
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.642311948458
relative_new_issue_dilution_rate: 0.004423924996
ordinary_profit_after_IFRS_SBC_m: 400677.03594062
noncash_SBC_addback_m: 3863.55876847
sustainable_operating_equity_cash_before_option_proceeds_m: 339861.69256678
cash_available_to_common_after_subscription_m: 340224.58672533
old_cohort_common_cash_distributed_m: 218530.31721292
old_cohort_discounted_cash_m: 0.043664207
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: 2867113083.5067
ending_economic_live_shares: 2879873483.7142
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.639465935407
relative_new_issue_dilution_rate: 0.004450609319
ordinary_profit_after_IFRS_SBC_m: 409491.93073131
noncash_SBC_addback_m: 3948.55706138
sustainable_operating_equity_cash_before_option_proceeds_m: 347338.64980325
cash_available_to_common_after_subscription_m: 347712.51243774
old_cohort_common_cash_distributed_m: 222350.30701871
old_cohort_discounted_cash_m: 0.0404621797
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: 2879873483.7142
ending_economic_live_shares: 2892767671.4464
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.636615587658
relative_new_issue_dilution_rate: 0.004477345205
ordinary_profit_after_IFRS_SBC_m: 418500.7532074
noncash_SBC_addback_m: 4035.42531673
sustainable_operating_equity_cash_before_option_proceeds_m: 354980.10009892
cash_available_to_common_after_subscription_m: 355365.26273154
old_cohort_common_cash_distributed_m: 226231.06556722
old_cohort_discounted_cash_m: 0.0374939712
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: 2892767671.4464
ending_economic_live_shares: 2905797077.3313
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.633761044597
relative_new_issue_dilution_rate: 0.004504131463
ordinary_profit_after_IFRS_SBC_m: 427707.76977796
noncash_SBC_addback_m: 4124.2046737
sustainable_operating_equity_cash_before_option_proceeds_m: 362789.6623011
cash_available_to_common_after_subscription_m: 363186.46647429
old_cohort_common_cash_distributed_m: 230173.43437632
old_cohort_discounted_cash_m: 0.0347425794
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: 2905797077.3313
ending_economic_live_shares: 2918963147.6946
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.630902446498
relative_new_issue_dilution_rate: 0.004530966896
ordinary_profit_after_IFRS_SBC_m: 437117.34071308
noncash_SBC_addback_m: 4214.93717652
sustainable_operating_equity_cash_before_option_proceeds_m: 370771.03487172
cash_available_to_common_after_subscription_m: 371179.83245105
old_cohort_common_cash_distributed_m: 234178.26438396
old_cohort_discounted_cash_m: 0.0321922331
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: 2918963147.6946
ending_economic_live_shares: 2932267344.7373
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.628039934497
relative_new_issue_dilution_rate: 0.004557850295
ordinary_profit_after_IFRS_SBC_m: 446733.92220876
noncash_SBC_addback_m: 4307.6657944
sustainable_operating_equity_cash_before_option_proceeds_m: 378927.9976389
cash_available_to_common_after_subscription_m: 379349.15112506
old_cohort_common_cash_distributed_m: 238246.41602414
old_cohort_discounted_cash_m: 0.0298283037
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: 2932267344.7373
ending_economic_live_shares: 2945711146.7159
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.62517365057
relative_new_issue_dilution_rate: 0.004584780444
ordinary_profit_after_IFRS_SBC_m: 456562.06849736
noncash_SBC_addback_m: 4402.43444188
sustainable_operating_equity_cash_before_option_proceeds_m: 387264.41358695
cash_available_to_common_after_subscription_m: 387698.29643724
old_cohort_common_cash_distributed_m: 242378.75930342
old_cohort_discounted_cash_m: 0.0276372227
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: 2945711146.7159
ending_economic_live_shares: 2959296048.1243
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.6223037375
relative_new_issue_dilution_rate: 0.00461175612
ordinary_profit_after_IFRS_SBC_m: 466606.4340043
noncash_SBC_addback_m: 4499.2879996
sustainable_operating_equity_cash_before_option_proceeds_m: 395784.23068587
cash_available_to_common_after_subscription_m: 396231.2276453
old_cohort_common_cash_distributed_m: 246576.17387792
old_cohort_discounted_cash_m: 0.025606405
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: 2959296048.1243
ending_economic_live_shares: 2973023559.8778
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.619430338854
relative_new_issue_dilution_rate: 0.004638776091
ordinary_profit_after_IFRS_SBC_m: 476871.77555239
noncash_SBC_addback_m: 4598.27233559
sustainable_operating_equity_cash_before_option_proceeds_m: 404491.48376096
cash_available_to_common_after_subscription_m: 404951.99120349
old_cohort_common_cash_distributed_m: 250839.54913091
old_cohort_discounted_cash_m: 0.0237241779
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: 2973023559.8778
ending_economic_live_shares: 2986895209.4999
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.616553598954
relative_new_issue_dilution_rate: 0.004665839117
ordinary_profit_after_IFRS_SBC_m: 487362.95461455
noncash_SBC_addback_m: 4699.43432698
sustainable_operating_equity_cash_before_option_proceeds_m: 413390.2964037
cash_available_to_common_after_subscription_m: 413864.72268368
old_cohort_common_cash_distributed_m: 255169.78425091
old_cohort_discounted_cash_m: 0.0219797155
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: 2986895209.4999
ending_economic_live_shares: 3000912541.3106
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.613673662849
relative_new_issue_dilution_rate: 0.004692943953
ordinary_profit_after_IFRS_SBC_m: 498084.93961607
noncash_SBC_addback_m: 4802.82188217
sustainable_operating_equity_cash_before_option_proceeds_m: 422484.88292458
cash_available_to_common_after_subscription_m: 422973.64873887
old_cohort_common_cash_distributed_m: 259567.7883104
old_cohort_discounted_cash_m: 0.0203629773
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: 3000912541.3106
ending_economic_live_shares: 3015077116.6171
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.610790676287
relative_new_issue_dilution_rate: 0.004720089343
ordinary_profit_after_IFRS_SBC_m: 509042.80828762
noncash_SBC_addback_m: 4908.48396358
sustainable_operating_equity_cash_before_option_proceeds_m: 431779.55034892
cash_available_to_common_after_subscription_m: 432283.08910995
old_cohort_common_cash_distributed_m: 264034.48034505
old_cohort_discounted_cash_m: 0.0188646514
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: 3015077116.6171
ending_economic_live_shares: 3029390513.907
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.607904785686
relative_new_issue_dilution_rate: 0.004747274029
ordinary_profit_after_IFRS_SBC_m: 520241.75006995
noncash_SBC_addback_m: 5016.47061078
sustainable_operating_equity_cash_before_option_proceeds_m: 441278.70045659
cash_available_to_common_after_subscription_m: 441797.45867668
old_cohort_common_cash_distributed_m: 268570.78943364
old_cohort_discounted_cash_m: 0.0174761022
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: 3029390513.907
ending_economic_live_shares: 3043854329.0436
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.605016138107
relative_new_issue_dilution_rate: 0.004774496741
ordinary_profit_after_IFRS_SBC_m: 531687.06857149
noncash_SBC_addback_m: 5126.83296421
sustainable_operating_equity_cash_before_option_proceeds_m: 450986.83186664
cash_available_to_common_after_subscription_m: 451521.26955393
old_cohort_common_cash_distributed_m: 273177.6547785
old_cohort_discounted_cash_m: 0.0161893209
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: 3043854329.0436
ending_economic_live_shares: 3058470175.4636
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.60212488122
relative_new_issue_dilution_rate: 0.004801756208
ordinary_profit_after_IFRS_SBC_m: 543384.18408006
noncash_SBC_addback_m: 5239.62328943
sustainable_operating_equity_cash_before_option_proceeds_m: 460908.54216771
cash_available_to_common_after_subscription_m: 461459.13323409
old_cohort_common_cash_distributed_m: 277856.02578663
old_cohort_discounted_cash_m: 0.0149968808
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: 3058470175.4636
ending_economic_live_shares: 3073239684.3766
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.599231163283
relative_new_issue_dilution_rate: 0.004829051148
ordinary_profit_after_IFRS_SBC_m: 555338.63612982
noncash_SBC_addback_m: 5354.89500179
sustainable_operating_equity_cash_before_option_proceeds_m: 471048.53009539
cash_available_to_common_after_subscription_m: 471615.76277676
old_cohort_common_cash_distributed_m: 282606.8621514
old_cohort_discounted_cash_m: 0.0138918947
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: 3073239684.3766
ending_economic_live_shares: 3088164504.9682
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.596335133104
relative_new_issue_dilution_rate: 0.004856380278
ordinary_profit_after_IFRS_SBC_m: 567556.08612468
noncash_SBC_addback_m: 5472.70269183
sustainable_operating_equity_cash_before_option_proceeds_m: 481411.59775749
cash_available_to_common_after_subscription_m: 481995.97504666
old_cohort_common_cash_distributed_m: 287431.133935
old_cohort_discounted_cash_m: 0.0128679762
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: 3088164504.9682
ending_economic_live_shares: 3103246304.6038
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.593436940015
relative_new_issue_dilution_rate: 0.004883742304
ordinary_profit_after_IFRS_SBC_m: 580042.32001942
noncash_SBC_addback_m: 5593.10215105
sustainable_operating_equity_cash_before_option_proceeds_m: 492002.65290816
cash_available_to_common_after_subscription_m: 492604.69300089
old_cohort_common_cash_distributed_m: 292329.82165148
old_cohort_discounted_cash_m: 0.0119192031
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: 3103246304.6038
ending_economic_live_shares: 3118486769.0366
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.590536733842
relative_new_issue_dilution_rate: 0.004911135932
ordinary_profit_after_IFRS_SBC_m: 592803.25105985
noncash_SBC_addback_m: 5716.15039838
sustainable_operating_equity_cash_before_option_proceeds_m: 502826.71127214
cash_available_to_common_after_subscription_m: 503446.94802667
old_cohort_common_cash_distributed_m: 297303.9163505
old_cohort_discounted_cash_m: 0.0110400843
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: 3118486769.0366
ending_economic_live_shares: 3133887602.6165
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.587634664874
relative_new_issue_dilution_rate: 0.004938559859
ordinary_profit_after_IFRS_SBC_m: 605844.92258316
noncash_SBC_addback_m: 5841.90570714
sustainable_operating_equity_cash_before_option_proceeds_m: 513888.89892013
cash_available_to_common_after_subscription_m: 514527.88233056
old_cohort_common_cash_distributed_m: 302354.41970176
old_cohort_discounted_cash_m: 0.010225528
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: 3133887602.6165
ending_economic_live_shares: 3149450528.5025
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.584730883832
relative_new_issue_dilution_rate: 0.00496601278
ordinary_profit_after_IFRS_SBC_m: 619173.51087999
noncash_SBC_addback_m: 5970.4276327
sustainable_operating_equity_cash_before_option_proceeds_m: 525194.45469637
cash_available_to_common_after_subscription_m: 525852.75138038
old_cohort_common_cash_distributed_m: 307482.34408024
old_cohort_discounted_cash_m: 0.009470813
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: 3149450528.5025
ending_economic_live_shares: 3165177288.8772
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.581825541839
relative_new_issue_dilution_rate: 0.004993493383
ordinary_profit_after_IFRS_SBC_m: 632795.32811935
noncash_SBC_addback_m: 6101.77704062
sustainable_operating_equity_cash_before_option_proceeds_m: 536748.73269969
cash_available_to_common_after_subscription_m: 537426.92640098
old_cohort_common_cash_distributed_m: 312688.71265204
old_cohort_discounted_cash_m: 0.0087715621
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: 3165177288.8772
ending_economic_live_shares: 3181069645.1639
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.578918790388
relative_new_issue_dilution_rate: 0.005021000354
ordinary_profit_after_IFRS_SBC_m: 646716.82533798
noncash_SBC_addback_m: 6236.01613551
sustainable_operating_equity_cash_before_option_proceeds_m: 548557.20481908
cash_available_to_common_after_subscription_m: 549255.89692499
old_cohort_common_cash_distributed_m: 317974.55946107
old_cohort_discounted_cash_m: 0.0081237168
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: 3181069645.1639
ending_economic_live_shares: 3197129378.2465
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.576010781311
relative_new_issue_dilution_rate: 0.005048532372
ordinary_profit_after_IFRS_SBC_m: 660944.59549541
noncash_SBC_addback_m: 6373.20849049
sustainable_operating_equity_cash_before_option_proceeds_m: 560625.4633251
cash_available_to_common_after_subscription_m: 561345.27339991
old_cohort_common_cash_distributed_m: 323340.92951648
old_cohort_discounted_cash_m: 0.0075235141
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: 3197129378.2465
ending_economic_live_shares: 3213358288.6914
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.573101666751
relative_new_issue_dilution_rate: 0.005076088117
ordinary_profit_after_IFRS_SBC_m: 675485.37659631
noncash_SBC_addback_m: 6513.41907728
sustainable_operating_equity_cash_before_option_proceeds_m: 572959.22351825
cash_available_to_common_after_subscription_m: 573700.78985258
old_cohort_common_cash_distributed_m: 328788.87888085
old_cohort_discounted_cash_m: 0.0069674657
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: 3213358288.6914
ending_economic_live_shares: 3229758196.9726
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.570191599124
relative_new_issue_dilution_rate: 0.005103666261
ordinary_profit_after_IFRS_SBC_m: 690346.05488143
noncash_SBC_addback_m: 6656.71429698
sustainable_operating_equity_cash_before_option_proceeds_m: 585564.32643565
cash_available_to_common_after_subscription_m: 586328.30661243
old_cohort_common_cash_distributed_m: 334319.47475926
old_cohort_discounted_cash_m: 0.0064523372
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: 3229758196.9726
ending_economic_live_shares: 3246330943.6995
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.567280731095
relative_new_issue_dilution_rate: 0.005131265474
ordinary_profit_after_IFRS_SBC_m: 705533.66808882
noncash_SBC_addback_m: 6803.16201152
sustainable_operating_equity_cash_before_option_proceeds_m: 598446.74161724
cash_available_to_common_after_subscription_m: 599233.81309486
old_cohort_common_cash_distributed_m: 339933.79558908
old_cohort_discounted_cash_m: 0.0059751303
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: 3246330943.6995
ending_economic_live_shares: 3263078389.847
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.564369215538
relative_new_issue_dilution_rate: 0.005158884426
ordinary_profit_after_IFRS_SBC_m: 721055.40878678
noncash_SBC_addback_m: 6952.83157577
sustainable_operating_equity_cash_before_option_proceeds_m: 611612.56993282
cash_available_to_common_after_subscription_m: 612423.43064585
old_cohort_common_cash_distributed_m: 345632.9311307
old_cohort_discounted_cash_m: 0.0055330655
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: 3263078389.847
ending_economic_live_shares: 3280002416.9887
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.561457205513
relative_new_issue_dilution_rate: 0.005186521781
ordinary_profit_after_IFRS_SBC_m: 736918.62778009
noncash_SBC_addback_m: 7105.79387044
sustainable_operating_equity_cash_before_option_proceeds_m: 625068.04647134
cash_available_to_common_after_subscription_m: 625903.41544943
old_cohort_common_cash_distributed_m: 351417.98255903
old_cohort_discounted_cash_m: 0.005123566
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: 3280002416.9887
ending_economic_live_shares: 3297104927.5323
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.558544854226
relative_new_issue_dilution_rate: 0.005214176202
ordinary_profit_after_IFRS_SBC_m: 753130.83759125
noncash_SBC_addback_m: 7262.12133559
sustainable_operating_equity_cash_before_option_proceeds_m: 638819.54349371
cash_available_to_common_after_subscription_m: 639680.16149916
old_cohort_common_cash_distributed_m: 357290.06255594
old_cohort_discounted_cash_m: 0.0047442433
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: 3297104927.5323
ending_economic_live_shares: 3314387844.959
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.555632315004
relative_new_issue_dilution_rate: 0.005241846349
ordinary_profit_after_IFRS_SBC_m: 769699.71601826
noncash_SBC_addback_m: 7421.88800497
sustainable_operating_equity_cash_before_option_proceeds_m: 652873.57345057
cash_available_to_common_after_subscription_m: 653760.20363523
old_cohort_common_cash_distributed_m: 363250.2954036
old_cohort_discounted_cash_m: 0.0043928832
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: 3314387844.959
ending_economic_live_shares: 3331853114.0642
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.552719741259
relative_new_issue_dilution_rate: 0.005269530882
ordinary_profit_after_IFRS_SBC_m: 786633.10977066
noncash_SBC_addback_m: 7585.16954108
sustainable_operating_equity_cash_before_option_proceeds_m: 667236.79206648
cash_available_to_common_after_subscription_m: 668150.22064848
old_cohort_common_cash_distributed_m: 369299.81707867
old_cohort_discounted_cash_m: 0.0040674332
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: 3331853114.0642
ending_economic_live_shares: 3349502701.2022
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.549807286454
relative_new_issue_dilution_rate: 0.005297228459
ordinary_profit_after_IFRS_SBC_m: 803939.03818561
noncash_SBC_addback_m: 7752.04327098
sustainable_operating_equity_cash_before_option_proceeds_m: 681916.00149195
cash_available_to_common_after_subscription_m: 682857.03845283
old_cohort_common_cash_distributed_m: 375439.7753475
old_cohort_discounted_cash_m: 0.003765991
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: 3349502701.2022
ending_economic_live_shares: 3367338594.5336
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.546895104076
relative_new_issue_dilution_rate: 0.005324937736
ordinary_profit_after_IFRS_SBC_m: 821625.6970257
noncash_SBC_addback_m: 7922.58822294
sustainable_operating_equity_cash_before_option_proceeds_m: 696918.15352477
cash_available_to_common_after_subscription_m: 697887.6333278
old_cohort_common_cash_distributed_m: 381671.32986225
old_cohort_discounted_cash_m: 0.0034867932
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: 3367338594.5336
ending_economic_live_shares: 3385362804.275
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.543983347602
relative_new_issue_dilution_rate: 0.005352657369
ordinary_profit_after_IFRS_SBC_m: 839701.46236026
noncash_SBC_addback_m: 8096.88516385
sustainable_operating_equity_cash_before_option_proceeds_m: 712250.35290231
cash_available_to_common_after_subscription_m: 713249.13523239
old_cohort_common_cash_distributed_m: 387995.65225799
old_cohort_discounted_cash_m: 0.0032282055
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: 3385362804.275
ending_economic_live_shares: 3403577362.9528
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.541072170465
relative_new_issue_dilution_rate: 0.005380386012
ordinary_profit_after_IFRS_SBC_m: 858174.89453219
noncash_SBC_addback_m: 8275.01663745
sustainable_operating_equity_cash_before_option_proceeds_m: 727919.86066617
cash_available_to_common_after_subscription_m: 728948.83119217
old_cohort_common_cash_distributed_m: 394413.92625078
old_cohort_discounted_cash_m: 0.002988713
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: 3403577362.9528
ending_economic_live_shares: 3421984325.6588
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.538161726022
relative_new_issue_dilution_rate: 0.00540812232
ordinary_profit_after_IFRS_SBC_m: 877054.7422119
noncash_SBC_addback_m: 8457.06700348
sustainable_operating_equity_cash_before_option_proceeds_m: 743934.09760082
cash_available_to_common_after_subscription_m: 744994.16876097
old_cohort_common_cash_distributed_m: 400927.34773678
old_cohort_discounted_cash_m: 0.0027669118
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: 3421984325.6588
ending_economic_live_shares: 3440585770.31
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.535252167526
relative_new_issue_dilution_rate: 0.005435864949
ordinary_profit_after_IFRS_SBC_m: 896349.94654056
noncash_SBC_addback_m: 8643.12247755
sustainable_operating_equity_cash_before_option_proceeds_m: 760300.64774804
cash_available_to_common_after_subscription_m: 761392.759559
old_cohort_common_cash_distributed_m: 407537.12489244
old_cohort_discounted_cash_m: 0.0025615007
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: 3440585770.31
ending_economic_live_shares: 3459383797.9106
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.532343648088
relative_new_issue_dilution_rate: 0.005463612552
ordinary_profit_after_IFRS_SBC_m: 916069.64536445
noncash_SBC_addback_m: 8833.27117206
sustainable_operating_equity_cash_before_option_proceeds_m: 777027.2619985
cash_available_to_common_after_subscription_m: 778152.38288895
old_cohort_common_cash_distributed_m: 414244.47827564
old_cohort_discounted_cash_m: 0.0023712737
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: 3459383797.9106
ending_economic_live_shares: 3478380532.8177
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.52943632065
relative_new_issue_dilution_rate: 0.005491363785
ordinary_profit_after_IFRS_SBC_m: 936223.17756247
noncash_SBC_addback_m: 9027.60313785
sustainable_operating_equity_cash_before_option_proceeds_m: 794121.86176246
cash_available_to_common_after_subscription_m: 795280.98943183
old_cohort_common_cash_distributed_m: 421050.64092801
old_cohort_discounted_cash_m: 0.0021951133
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: 3478380532.8177
ending_economic_live_shares: 3497578123.0097
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.526530337951
relative_new_issue_dilution_rate: 0.005519117305
ordinary_profit_after_IFRS_SBC_m: 956820.08746884
noncash_SBC_addback_m: 9226.21040688
sustainable_operating_equity_cash_before_option_proceeds_m: 811592.54272124
cash_available_to_common_after_subscription_m: 812786.70502441
old_cohort_common_cash_distributed_m: 427956.85847828
old_cohort_discounted_cash_m: 0.0020319839
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: 3497578123.0097
ending_economic_live_shares: 3516978740.3586
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.523625852492
relative_new_issue_dilution_rate: 0.005546871769
ordinary_profit_after_IFRS_SBC_m: 977870.12939316
noncash_SBC_addback_m: 9429.18703583
sustainable_operating_equity_cash_before_option_proceeds_m: 829447.5786611
cash_available_to_common_after_subscription_m: 830677.83451989
old_cohort_common_cash_distributed_m: 434964.3892468
old_cohort_discounted_cash_m: 0.0018809257
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: 3516978740.3586
ending_economic_live_shares: 3536584580.9047
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.520723016512
relative_new_issue_dilution_rate: 0.005574625835
ordinary_profit_after_IFRS_SBC_m: 999383.27223981
noncash_SBC_addback_m: 9636.62915062
sustainable_operating_equity_cash_before_option_proceeds_m: 847695.42539165
cash_available_to_common_after_subscription_m: 848962.86573377
old_cohort_common_cash_distributed_m: 442074.50435119
old_cohort_discounted_cash_m: 0.0017410493
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: 3536584580.9047
ending_economic_live_shares: 3556397865.1354
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.517821981947
relative_new_issue_dilution_rate: 0.005602378164
ordinary_profit_after_IFRS_SBC_m: 1021369.7042291
noncash_SBC_addback_m: 9848.63499193
sustainable_operating_equity_cash_before_option_proceeds_m: 866344.72475027
cash_available_to_common_after_subscription_m: 867650.47347672
old_cohort_common_cash_distributed_m: 449288.48781309
old_cohort_discounted_cash_m: 0.0016115306
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: 3556397865.1354
ending_economic_live_shares: 3576420838.2667
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.514922900407
relative_new_issue_dilution_rate: 0.005630127418
ordinary_profit_after_IFRS_SBC_m: 1043839.8377221
noncash_SBC_addback_m: 10065.30496175
sustainable_operating_equity_cash_before_option_proceeds_m: 885404.30869477
cash_available_to_common_after_subscription_m: 886749.52367649
old_cohort_common_cash_distributed_m: 456607.63666619
old_cohort_discounted_cash_m: 0.0014916059
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: 3576420838.2667
ending_economic_live_shares: 3596655770.5285
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.512025923139
relative_new_issue_dilution_rate: 0.005657872263
ordinary_profit_after_IFRS_SBC_m: 1066804.314152
noncash_SBC_addback_m: 10286.74167091
sustainable_operating_equity_cash_before_option_proceeds_m: 904883.20348606
cash_available_to_common_after_subscription_m: 906269.07759059
old_cohort_common_cash_distributed_m: 464033.26106539
old_cohort_discounted_cash_m: 0.0013805676
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: 3596655770.5285
ending_economic_live_shares: 3617104957.4531
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.509131200996
relative_new_issue_dilution_rate: 0.005685611365
ordinary_profit_after_IFRS_SBC_m: 1090274.0090634
noncash_SBC_addback_m: 10513.04998767
sustainable_operating_equity_cash_before_option_proceeds_m: 924790.63396275
cash_available_to_common_after_subscription_m: 926218.3961121
old_cohort_common_cash_distributed_m: 471566.68439723
old_cohort_discounted_cash_m: 0.0012777602
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: 3617104957.4531
ending_economic_live_shares: 3637770720.1672
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.50623888441
relative_new_issue_dilution_rate: 0.005713343394
ordinary_profit_after_IFRS_SBC_m: 1114260.0372628
noncash_SBC_addback_m: 10744.3370874
sustainable_operating_equity_cash_before_option_proceeds_m: 945136.02790993
cash_available_to_common_after_subscription_m: 946606.94417024
old_cohort_common_cash_distributed_m: 479209.24339156
old_cohort_discounted_cash_m: 0.0011825761
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: 3637770720.1672
ending_economic_live_shares: 3658655405.6874
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.503349123357
relative_new_issue_dilution_rate: 0.005741067023
ordinary_profit_after_IFRS_SBC_m: 1138773.7580825
noncash_SBC_addback_m: 10980.71250332
sustainable_operating_equity_cash_before_option_proceeds_m: 965929.02052395
cash_available_to_common_after_subscription_m: 967444.39522823
old_cohort_common_cash_distributed_m: 486962.28823448
old_cohort_discounted_cash_m: 0.0010944524
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: 3658655405.6874
ending_economic_live_shares: 3679761387.2197
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.500462067327
relative_new_issue_dilution_rate: 0.00576878093
ordinary_profit_after_IFRS_SBC_m: 1163826.7807603
noncash_SBC_addback_m: 11222.2881784
sustainable_operating_equity_cash_before_option_proceeds_m: 987179.45897548
cash_available_to_common_after_subscription_m: 988740.63588019
old_cohort_common_cash_distributed_m: 494827.18268254
old_cohort_discounted_cash_m: 0.0010128678
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: 3679761387.2197
ending_economic_live_shares: 3701091064.4613
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.497577865295
relative_new_issue_dilution_rate: 0.005796483793
ordinary_profit_after_IFRS_SBC_m: 1189430.9699371
noncash_SBC_addback_m: 11469.17851832
sustainable_operating_equity_cash_before_option_proceeds_m: 1008897.4070729
cash_available_to_common_after_subscription_m: 1010505.7705496
old_cohort_common_cash_distributed_m: 502805.30417833
old_cohort_discounted_cash_m: 0.0009373391
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: 3701091064.4613
ending_economic_live_shares: 3722646863.9079
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.49469666569
relative_new_issue_dilution_rate: 0.005824174296
ordinary_profit_after_IFRS_SBC_m: 1215598.4512757
noncash_SBC_addback_m: 11721.50044573
sustainable_operating_equity_cash_before_option_proceeds_m: 1031093.1500285
cash_available_to_common_after_subscription_m: 1032750.1262913
old_cohort_common_cash_distributed_m: 510898.04396734
old_cohort_discounted_cash_m: 0.0008674187
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: 3722646863.9079
ending_economic_live_shares: 3744431239.163
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.491818616364
relative_new_issue_dilution_rate: 0.005851851129
ordinary_profit_after_IFRS_SBC_m: 1242341.6172037
noncash_SBC_addback_m: 11979.37345553
sustainable_operating_equity_cash_before_option_proceeds_m: 1053777.1993292
cash_available_to_common_after_subscription_m: 1055484.2576995
old_cohort_common_cash_distributed_m: 519106.80721622
old_cohort_discounted_cash_m: 0.000802692
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: 3744431239.163
ending_economic_live_shares: 3766446671.2518
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.488943864564
relative_new_issue_dilution_rate: 0.005879512984
ordinary_profit_after_IFRS_SBC_m: 1269673.1327822
noncash_SBC_addback_m: 12242.91967155
sustainable_operating_equity_cash_before_option_proceeds_m: 1076960.2977144
cash_available_to_common_after_subscription_m: 1078718.9519239
old_cohort_common_cash_distributed_m: 527433.01313238
old_cohort_discounted_cash_m: 0.0007427748
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: 3766446671.2518
ending_economic_live_shares: 3788695668.939
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.4860725569
relative_new_issue_dilution_rate: 0.005907158558
ordinary_profit_after_IFRS_SBC_m: 1297605.9417034
noncash_SBC_addback_m: 12512.26390433
sustainable_operating_equity_cash_before_option_proceeds_m: 1100653.4242641
cash_available_to_common_after_subscription_m: 1102465.2337971
old_cohort_common_cash_distributed_m: 535878.0950851
old_cohort_discounted_cash_m: 0.0006873114
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: 3788695668.939
ending_economic_live_shares: 3811180769.0496
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.483204839317
relative_new_issue_dilution_rate: 0.005934786553
ordinary_profit_after_IFRS_SBC_m: 1326153.2724209
noncash_SBC_addback_m: 12787.53371022
sustainable_operating_equity_cash_before_option_proceeds_m: 1124867.7995979
cash_available_to_common_after_subscription_m: 1126734.3710741
old_cohort_common_cash_distributed_m: 544443.5007279
old_cohort_discounted_cash_m: 0.000635972
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: 3811180769.0496
ending_economic_live_shares: 3833904536.7946
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.480340857067
relative_new_issue_dilution_rate: 0.005962395678
ordinary_profit_after_IFRS_SBC_m: 1355328.6444142
noncash_SBC_addback_m: 13068.85945185
sustainable_operating_equity_cash_before_option_proceeds_m: 1149614.8911891
cash_available_to_common_after_subscription_m: 1151537.8797881
old_cohort_common_cash_distributed_m: 553130.69212255
old_cohort_discounted_cash_m: 0.0005884514
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: 3833904536.7946
ending_economic_live_shares: 3856869566.0999
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.477480754678
relative_new_issue_dilution_rate: 0.005989984645
ordinary_profit_after_IFRS_SBC_m: 1385145.8745913
noncash_SBC_addback_m: 13356.37435979
sustainable_operating_equity_cash_before_option_proceeds_m: 1174906.4187952
cash_available_to_common_after_subscription_m: 1176887.5297247
old_cohort_common_cash_distributed_m: 561941.14586438
old_cohort_discounted_cash_m: 0.0005444667
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: 3856869566.0999
ending_economic_live_shares: 3880078479.9392
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.474624675928
relative_new_issue_dilution_rate: 0.006017552173
ordinary_profit_after_IFRS_SBC_m: 1415619.0838323
noncash_SBC_addback_m: 13650.2145957
sustainable_operating_equity_cash_before_option_proceeds_m: 1200754.3600088
cash_available_to_common_after_subscription_m: 1202795.350016
old_cohort_common_cash_distributed_m: 570876.35320926
old_cohort_discounted_cash_m: 0.000503756
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: 3880078479.9392
ending_economic_live_shares: 3903533930.6716
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.471772763815
relative_new_issue_dilution_rate: 0.006045096988
ordinary_profit_after_IFRS_SBC_m: 1446762.7036766
noncash_SBC_addback_m: 13950.51931681
sustainable_operating_equity_cash_before_option_proceeds_m: 1227170.9559289
cash_available_to_common_after_subscription_m: 1229273.6348592
old_cohort_common_cash_distributed_m: 579937.82020194
old_cohort_discounted_cash_m: 0.0004660765
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: 3903533930.6716
ending_economic_live_shares: 3927238600.3822
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.468925160528
relative_new_issue_dilution_rate: 0.006072617821
ordinary_profit_after_IFRS_SBC_m: 1478591.4831575
noncash_SBC_addback_m: 14257.43074178
sustainable_operating_equity_cash_before_option_proceeds_m: 1254168.7169594
cash_available_to_common_after_subscription_m: 1256334.9493603
old_cohort_common_cash_distributed_m: 589127.06780603
old_cohort_discounted_cash_m: 0.0004312037
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: 3927238600.3822
ending_economic_live_shares: 3951195201.228
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.466082007425
relative_new_issue_dilution_rate: 0.006100113409
ordinary_profit_after_IFRS_SBC_m: 1511120.495787
noncash_SBC_addback_m: 14571.0942181
sustainable_operating_equity_cash_before_option_proceeds_m: 1281760.4287325
cash_available_to_common_after_subscription_m: 1283992.1355077
old_cohort_common_cash_distributed_m: 598445.63203554
old_cohort_discounted_cash_m: 0.0003989292
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: 3951195201.228
ending_economic_live_shares: 3975406475.7869
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.463243445
relative_new_issue_dilution_rate: 0.006127582497
ordinary_profit_after_IFRS_SBC_m: 1544365.1466943
noncash_SBC_addback_m: 14891.6582909
sustainable_operating_equity_cash_before_option_proceeds_m: 1309959.1581646
cash_available_to_common_after_subscription_m: 1312258.3182771
old_cohort_common_cash_distributed_m: 607895.06408798
old_cohort_discounted_cash_m: 0.0003690604
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: 3975406475.7869
ending_economic_live_shares: 3999875197.4115
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.460409612857
relative_new_issue_dilution_rate: 0.006155023838
ordinary_profit_after_IFRS_SBC_m: 1578341.1799215
noncash_SBC_addback_m: 15219.2747733
sustainable_operating_equity_cash_before_option_proceeds_m: 1338778.2596442
cash_available_to_common_after_subscription_m: 1341146.9118711
old_cohort_common_cash_distributed_m: 617476.93047909
old_cohort_discounted_cash_m: 0.0003414186
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: 3999875197.4115
ending_economic_live_shares: 4024604170.5874
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.457580649689
relative_new_issue_dilution_rate: 0.00618243619
ordinary_profit_after_IFRS_SBC_m: 1613064.6858798
noncash_SBC_addback_m: 15554.09881831
sustainable_operating_equity_cash_before_option_proceeds_m: 1368231.3813564
cash_available_to_common_after_subscription_m: 1370671.6260968
old_cohort_common_cash_distributed_m: 627192.81317919
old_cohort_discounted_cash_m: 0.0003158386
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: 4024604170.5874
ending_economic_live_shares: 4049596231.295
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.454756693244
relative_new_issue_dilution_rate: 0.00620981832
ordinary_profit_after_IFRS_SBC_m: 1648552.1089692
noncash_SBC_addback_m: 15896.28899231
sustainable_operating_equity_cash_before_option_proceeds_m: 1398332.4717462
cash_available_to_common_after_subscription_m: 1400846.472884
old_cohort_common_cash_distributed_m: 637044.30975121
old_cohort_discounted_cash_m: 0.0002921672
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: 4049596231.295
ending_economic_live_shares: 4074854247.3767
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.451937880306
relative_new_issue_dilution_rate: 0.006237169001
ordinary_profit_after_IFRS_SBC_m: 1684820.2553665
noncash_SBC_addback_m: 16246.00735014
sustainable_operating_equity_cash_before_option_proceeds_m: 1429095.7861246
cash_available_to_common_after_subscription_m: 1431685.7729468
old_cohort_common_cash_distributed_m: 647033.03349042
old_cohort_discounted_cash_m: 0.0002702626
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: 4074854247.3767
ending_economic_live_shares: 4100381118.9077
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.449124346667
relative_new_issue_dilution_rate: 0.006264487018
ordinary_profit_after_IFRS_SBC_m: 1721886.3009846
noncash_SBC_addback_m: 16603.41951185
sustainable_operating_equity_cash_before_option_proceeds_m: 1460535.8934194
cash_available_to_common_after_subscription_m: 1463204.1625932
old_cohort_common_cash_distributed_m: 657160.61356579
old_cohort_discounted_cash_m: 0.0002499934
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: 4100381118.9077
ending_economic_live_shares: 4126179778.5718
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.446316227102
relative_new_issue_dilution_rate: 0.006291771159
ordinary_profit_after_IFRS_SBC_m: 1759767.7996062
noncash_SBC_addback_m: 16968.69474111
sustainable_operating_equity_cash_before_option_proceeds_m: 1492667.6830746
cash_available_to_common_after_subscription_m: 1495416.6006842
old_cohort_common_cash_distributed_m: 667428.69516317
old_cohort_discounted_cash_m: 0.0002312382
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: 4126179778.5718
ending_economic_live_shares: 4152253192.0417
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.443513655344
relative_new_issue_dilution_rate: 0.006319020224
ordinary_profit_after_IFRS_SBC_m: 1798482.6911976
noncash_SBC_addback_m: 17342.00602541
sustainable_operating_equity_cash_before_option_proceeds_m: 1525506.3721023
cash_available_to_common_after_subscription_m: 1528338.3757466
old_cohort_common_cash_distributed_m: 677838.93963018
old_cohort_discounted_cash_m: 0.0002138843
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: 4152253192.0417
ending_economic_live_shares: 4178604358.3636
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.440716764063
relative_new_issue_dilution_rate: 0.006346233022
ordinary_profit_after_IFRS_SBC_m: 1838049.3104039
noncash_SBC_addback_m: 17723.53015797
sustainable_operating_equity_cash_before_option_proceeds_m: 1559067.5122885
cash_available_to_common_after_subscription_m: 1561985.113243
old_cohort_common_cash_distributed_m: 688393.02462284
old_cohort_discounted_cash_m: 0.0001978274
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: 4178604358.3636
ending_economic_live_shares: 4205236310.3466
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.437925684839
relative_new_issue_dilution_rate: 0.006373408368
ordinary_profit_after_IFRS_SBC_m: 1878486.3952328
noncash_SBC_addback_m: 18113.44782144
sustainable_operating_equity_cash_before_option_proceeds_m: 1593366.9975589
cash_available_to_common_after_subscription_m: 1596372.7830022
old_cohort_common_cash_distributed_m: 699092.64425407
old_cohort_discounted_cash_m: 0.0001829711
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: 4205236310.3466
ending_economic_live_shares: 4232152114.9574
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.435140548141
relative_new_issue_dilution_rate: 0.006400545088
ordinary_profit_after_IFRS_SBC_m: 1919813.0959279
noncash_SBC_addback_m: 18511.94367352
sustainable_operating_equity_cash_before_option_proceeds_m: 1628421.0715052
cash_available_to_common_after_subscription_m: 1631517.7068135
old_cohort_common_cash_distributed_m: 709939.50924395
old_cohort_discounted_cash_m: 0.0001692259
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: 4232152114.9574
ending_economic_live_shares: 4259354873.7189
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.432361483303
relative_new_issue_dilution_rate: 0.006427642018
ordinary_profit_after_IFRS_SBC_m: 1962048.9840383
noncash_SBC_addback_m: 18919.20643433
sustainable_operating_equity_cash_before_option_proceeds_m: 1664246.3350783
cash_available_to_common_after_subscription_m: 1667436.5661888
old_cohort_common_cash_distributed_m: 720935.34707186
old_cohort_discounted_cash_m: 0.000156509
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: 4259354873.7189
ending_economic_live_shares: 4286847723.1142
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.429588618506
relative_new_issue_dilution_rate: 0.006454698002
ordinary_profit_after_IFRS_SBC_m: 2005214.0616872
noncash_SBC_addback_m: 19335.42897589
sustainable_operating_equity_cash_before_option_proceeds_m: 1700859.75445
cash_available_to_common_after_subscription_m: 1704146.4102959
old_cohort_common_cash_distributed_m: 732081.90213048
old_cohort_discounted_cash_m: 0.0001447439
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: 4286847723.1142
ending_economic_live_shares: 4314633834.9953
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.426822080748
relative_new_issue_dilution_rate: 0.006481711895
ordinary_profit_after_IFRS_SBC_m: 2049328.7710443
noncash_SBC_addback_m: 19760.80841336
sustainable_operating_equity_cash_before_option_proceeds_m: 1738278.6690479
cash_available_to_common_after_subscription_m: 1741664.6640667
old_cohort_common_cash_distributed_m: 743380.93588165
old_cohort_discounted_cash_m: 0.0001338597
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: 4314633834.9953
ending_economic_live_shares: 4342716416.9969
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.42406199583
relative_new_issue_dilution_rate: 0.006508682562
ordinary_profit_after_IFRS_SBC_m: 2094414.0040073
noncash_SBC_addback_m: 20195.54619845
sustainable_operating_equity_cash_before_option_proceeds_m: 1776520.7997669
cash_available_to_common_after_subscription_m: 1780009.1364852
old_cohort_common_cash_distributed_m: 754834.2270142
old_cohort_discounted_cash_m: 0.0001237906
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: 4342716416.9969
ending_economic_live_shares: 4371098712.9553
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.421308488335
relative_new_issue_dilution_rate: 0.006535608875
ordinary_profit_after_IFRS_SBC_m: 2140491.1120954
noncash_SBC_addback_m: 20639.84821482
sustainable_operating_equity_cash_before_option_proceeds_m: 1815604.2573618
cash_available_to_common_after_subscription_m: 1819198.0290574
old_cohort_common_cash_distributed_m: 766443.57160366
old_cohort_discounted_cash_m: 0.0001144759
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: 4371098712.9553
ending_economic_live_shares: 4399784003.3321
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.418561681601
relative_new_issue_dilution_rate: 0.006562489722
ordinary_profit_after_IFRS_SBC_m: 2187581.9165615
noncash_SBC_addback_m: 21093.92487554
sustainable_operating_equity_cash_before_option_proceeds_m: 1855547.5510238
cash_available_to_common_after_subscription_m: 1859249.9444689
old_cohort_common_cash_distributed_m: 778210.78327394
old_cohort_discounted_cash_m: 0.0001058592
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: 4399784003.3321
ending_economic_live_shares: 4428775605.6433
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.41582169771
relative_new_issue_dilution_rate: 0.006589323996
ordinary_profit_after_IFRS_SBC_m: 2235708.7187259
noncash_SBC_addback_m: 21557.99122281
sustainable_operating_equity_cash_before_option_proceeds_m: 1896369.5971463
cash_available_to_common_after_subscription_m: 1900183.8954333
old_cohort_common_cash_distributed_m: 790137.69336102
old_cohort_discounted_cash_m: 9.78885E-5
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: 4428775605.6433
ending_economic_live_shares: 4458076874.8938
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.413088657463
relative_new_issue_dilution_rate: 0.006616110605
ordinary_profit_after_IFRS_SBC_m: 2284894.3105378
noncash_SBC_addback_m: 22032.26702971
sustainable_operating_equity_cash_before_option_proceeds_m: 1938089.7282835
cash_available_to_common_after_subscription_m: 1942019.3137362
old_cohort_common_cash_distributed_m: 802226.15107863
old_cohort_discounted_cash_m: 9.05156E-5
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: 4458076874.8938
ending_economic_live_shares: 4487691204.0166
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.410362680362
relative_new_issue_dilution_rate: 0.006642848464
ordinary_profit_after_IFRS_SBC_m: 2335161.9853697
noncash_SBC_addback_m: 22516.97690436
sustainable_operating_equity_cash_before_option_proceeds_m: 1980727.7023057
cash_available_to_common_after_subscription_m: 1984776.0594787
old_cohort_common_cash_distributed_m: 814478.02368592
old_cohort_discounted_cash_m: 8.36958E-5
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: 4487691204.0166
ending_economic_live_shares: 4517622024.3183
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.407643884593
relative_new_issue_dilution_rate: 0.006669536504
ordinary_profit_after_IFRS_SBC_m: 2386535.5490478
noncash_SBC_addback_m: 23012.35039626
sustainable_operating_equity_cash_before_option_proceeds_m: 2024303.7117565
cash_available_to_common_after_subscription_m: 2028474.430525
old_cohort_common_cash_distributed_m: 826895.19665724
old_cohort_discounted_cash_m: 7.73878E-5
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: 4517622024.3183
ending_economic_live_shares: 4547872805.9289
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.404932387009
relative_new_issue_dilution_rate: 0.006696173661
ordinary_profit_after_IFRS_SBC_m: 2439039.3311269
noncash_SBC_addback_m: 23518.62210498
sustainable_operating_equity_cash_before_option_proceeds_m: 2068838.3934151
cash_available_to_common_after_subscription_m: 2073135.1721584
old_cohort_common_cash_distributed_m: 839479.57385393
old_cohort_discounted_cash_m: 7.15533E-5
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: 4547872805.9289
ending_economic_live_shares: 4578447058.2581
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.402228303109
relative_new_issue_dilution_rate: 0.006722758888
ordinary_profit_after_IFRS_SBC_m: 2492698.1964117
noncash_SBC_addback_m: 24036.03179128
sustainable_operating_equity_cash_before_option_proceeds_m: 2114352.8380703
cash_available_to_common_after_subscription_m: 2118779.4869511
old_cohort_common_cash_distributed_m: 852233.07769825
old_cohort_discounted_cash_m: 6.6157E-5
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: 4578447058.2581
ending_economic_live_shares: 4609348330.4566
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.399531747026
relative_new_issue_dilution_rate: 0.006749291147
ordinary_profit_after_IFRS_SBC_m: 2547537.5567327
noncash_SBC_addback_m: 24564.82449069
sustainable_operating_equity_cash_before_option_proceeds_m: 2160868.6005078
cash_available_to_common_after_subscription_m: 2165429.044851
old_cohort_common_cash_distributed_m: 865157.6493494
old_cohort_discounted_cash_m: 6.1166E-5
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: 4609348330.4566
ending_economic_live_shares: 4640580211.8832
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.396842831507
relative_new_issue_dilution_rate: 0.006775769412
ordinary_profit_after_IFRS_SBC_m: 2603583.3829808
noncash_SBC_addback_m: 25105.25062949
sustainable_operating_equity_cash_before_option_proceeds_m: 2208407.709719
cash_available_to_common_after_subscription_m: 2213105.9934925
old_cohort_common_cash_distributed_m: 878255.24888168
old_cohort_discounted_cash_m: 5.65501E-5
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: 4640580211.8832
ending_economic_live_shares: 4672146332.578
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.394161667899
relative_new_issue_dilution_rate: 0.006802192668
ordinary_profit_after_IFRS_SBC_m: 2660862.2174064
noncash_SBC_addback_m: 25657.56614334
sustainable_operating_equity_cash_before_option_proceeds_m: 2256992.6793328
cash_available_to_common_after_subscription_m: 2261832.9687334
old_cohort_common_cash_distributed_m: 891527.85546483
old_cohort_discounted_cash_m: 5.22812E-5
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: 4672146332.578
ending_economic_live_shares: 4704050363.7403
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.391488366135
relative_new_issue_dilution_rate: 0.006828559915
ordinary_profit_after_IFRS_SBC_m: 2719401.1861894
noncash_SBC_addback_m: 26222.03259849
sustainable_operating_equity_cash_before_option_proceeds_m: 2306646.5182781
cash_available_to_common_after_subscription_m: 2311633.1054258
old_cohort_common_cash_distributed_m: 904977.46754652
old_cohort_discounted_cash_m: 4.83332E-5
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: 4704050363.7403
ending_economic_live_shares: 4736296018.2138
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.388823034716
relative_new_issue_dilution_rate: 0.006854870161
ordinary_profit_after_IFRS_SBC_m: 2779228.0122855
noncash_SBC_addback_m: 26798.91731566
sustainable_operating_equity_cash_before_option_proceeds_m: 2357392.7416802
cash_available_to_common_after_subscription_m: 2362530.0484245
old_cohort_common_cash_distributed_m: 918606.10303706
old_cohort_discounted_cash_m: 4.46822E-5
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: 4736296018.2138
ending_economic_live_shares: 4768887050.9765
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.386165780701
relative_new_issue_dilution_rate: 0.006881122429
ordinary_profit_after_IFRS_SBC_m: 2840371.0285558
noncash_SBC_addback_m: 27388.4934966
sustainable_operating_equity_cash_before_option_proceeds_m: 2409255.3819972
cash_available_to_common_after_subscription_m: 2414547.9638378
old_cohort_common_cash_distributed_m: 932415.79949634
old_cohort_discounted_cash_m: 4.1306E-5
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: 4768887050.9765
ending_economic_live_shares: 4801827259.6375
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.38351670969
relative_new_issue_dilution_rate: 0.006907315755
ordinary_profit_after_IFRS_SBC_m: 2902859.191184
noncash_SBC_addback_m: 27991.04035353
sustainable_operating_equity_cash_before_option_proceeds_m: 2462259.0004011
cash_available_to_common_after_subscription_m: 2467711.5505279
old_cohort_common_cash_distributed_m: 946408.61432302
old_cohort_discounted_cash_m: 3.81838E-5
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: 4801827259.6375
ending_economic_live_shares: 4835120484.9394
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.380875925813
relative_new_issue_dilution_rate: 0.006933449185
ordinary_profit_after_IFRS_SBC_m: 2966722.0933901
noncash_SBC_addback_m: 28606.8432413
sustainable_operating_equity_cash_before_option_proceeds_m: 2516428.69841
cash_available_to_common_after_subscription_m: 2522046.0518643
old_cohort_common_cash_distributed_m: 960586.62494596
old_cohort_discounted_cash_m: 3.52968E-5
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: 4835120484.9394
ending_economic_live_shares: 4868770611.2668
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.378243531715
relative_new_issue_dilution_rate: 0.006959521781
ordinary_profit_after_IFRS_SBC_m: 3031989.9794447
noncash_SBC_addback_m: 29236.19379261
sustainable_operating_equity_cash_before_option_proceeds_m: 2571790.129775
cash_available_to_common_after_subscription_m: 2577577.2677374
old_cohort_common_cash_distributed_m: 974951.92901798
old_cohort_discounted_cash_m: 3.26272E-5
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: 4868770611.2668
ending_economic_live_shares: 4902781567.1617
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.37561962855
relative_new_issue_dilution_rate: 0.006985532614
ordinary_profit_after_IFRS_SBC_m: 3098693.7589924
noncash_SBC_addback_m: 29879.39005605
sustainable_operating_equity_cash_before_option_proceeds_m: 2628369.51263
cash_available_to_common_after_subscription_m: 2634331.5668374
old_cohort_common_cash_distributed_m: 989506.64461191
old_cohort_discounted_cash_m: 3.01587E-5
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: 4902781567.1617
ending_economic_live_shares: 4937157325.8442
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.373004315961
relative_new_issue_dilution_rate: 0.007011480771
ordinary_profit_after_IFRS_SBC_m: 3166865.0216903
noncash_SBC_addback_m: 30536.73663728
sustainable_operating_equity_cash_before_option_proceeds_m: 2686193.6419079
cash_available_to_common_after_subscription_m: 2692335.8992037
old_cohort_common_cash_distributed_m: 1004252.910419
old_cohort_discounted_cash_m: 2.78763E-5
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: 4937157325.8442
ending_economic_live_shares: 4971901905.7407
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.370397692076
relative_new_issue_dilution_rate: 0.007037365351
ordinary_profit_after_IFRS_SBC_m: 3236536.0521675
noncash_SBC_addback_m: 31208.5448433
sustainable_operating_equity_cash_before_option_proceeds_m: 2745289.9020299
cash_available_to_common_after_subscription_m: 2751617.8090524
old_cohort_common_cash_distributed_m: 1019192.8859496
old_cohort_discounted_cash_m: 2.57659E-5
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: 4971901905.7407
ending_economic_live_shares: 5007019371.0177
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.367799853497
relative_new_issue_dilution_rate: 0.007063185466
ordinary_profit_after_IFRS_SBC_m: 3307739.8453151
noncash_SBC_addback_m: 31895.13282986
sustainable_operating_equity_cash_before_option_proceeds_m: 2805686.2798745
cash_available_to_common_after_subscription_m: 2812205.4478868
old_cohort_common_cash_distributed_m: 1034328.7517363
old_cohort_discounted_cash_m: 2.38147E-5
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: 5007019371.0177
ending_economic_live_shares: 5042513832.1227
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.365210895285
relative_new_issue_dilution_rate: 0.007088940241
ordinary_profit_after_IFRS_SBC_m: 3380510.1219121
noncash_SBC_addback_m: 32596.82575211
sustainable_operating_equity_cash_before_option_proceeds_m: 2867411.3780318
cash_available_to_common_after_subscription_m: 2874127.5878972
old_cohort_common_cash_distributed_m: 1049662.7095396
old_cohort_discounted_cash_m: 2.20107E-5
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: 5042513832.1227
ending_economic_live_shares: 5078389446.3317
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.362630910957
relative_new_issue_dilution_rate: 0.007114628815
ordinary_profit_after_IFRS_SBC_m: 3454881.3445941
noncash_SBC_addback_m: 33313.95591866
sustainable_operating_equity_cash_before_option_proceeds_m: 2930494.4283485
cash_available_to_common_after_subscription_m: 2937413.6356571
old_cohort_common_cash_distributed_m: 1065196.9825555
old_cohort_discounted_cash_m: 2.03429E-5
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: 5078389446.3317
ending_economic_live_shares: 5114650418.303
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.360059992473
relative_new_issue_dilution_rate: 0.00714025034
ordinary_profit_after_IFRS_SBC_m: 3530888.7341752
noncash_SBC_addback_m: 34046.86294887
sustainable_operating_equity_cash_before_option_proceeds_m: 2994965.3057721
cash_available_to_common_after_subscription_m: 3002093.6461217
old_cohort_common_cash_distributed_m: 1080933.8156263
old_cohort_discounted_cash_m: 1.88009E-5
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: 5114650418.303
ending_economic_live_shares: 5151301000.6387
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.357498230231
relative_new_issue_dilution_rate: 0.007165803982
ordinary_profit_after_IFRS_SBC_m: 3608568.2863271
noncash_SBC_addback_m: 34795.89393375
sustainable_operating_equity_cash_before_option_proceeds_m: 3060854.5424991
cash_available_to_common_after_subscription_m: 3068198.3369358
old_cohort_common_cash_distributed_m: 1096875.4754531
old_cohort_discounted_cash_m: 1.73754E-5
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: 5151301000.6387
ending_economic_live_shares: 5188345494.4519
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.354945713058
relative_new_issue_dilution_rate: 0.007191288921
ordinary_profit_after_IFRS_SBC_m: 3687956.7886263
noncash_SBC_addback_m: 35561.40360029
sustainable_operating_equity_cash_before_option_proceeds_m: 3128193.3424341
cash_available_to_common_after_subscription_m: 3135759.1030576
old_cohort_common_cash_distributed_m: 1113024.2508114
old_cohort_discounted_cash_m: 1.60576E-5
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: 5188345494.4519
ending_economic_live_shares: 5225788249.9424
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.3524025282
relative_new_issue_dilution_rate: 0.007216704348
ordinary_profit_after_IFRS_SBC_m: 3769091.837976
noncash_SBC_addback_m: 36343.75447949
sustainable_operating_equity_cash_before_option_proceeds_m: 3197013.5959676
cash_available_to_common_after_subscription_m: 3204808.031706
old_cohort_common_cash_distributed_m: 1129382.4527685
old_cohort_discounted_cash_m: 1.48393E-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: 5225788249.9424
ending_economic_live_shares: 5263633666.978
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.349868761322
relative_new_issue_dilution_rate: 0.007242049472
ordinary_profit_after_IFRS_SBC_m: 3852011.8584115
noncash_SBC_addback_m: 37143.31707804
sustainable_operating_equity_cash_before_option_proceeds_m: 3267347.8950789
cash_available_to_common_after_subscription_m: 3275377.9176375
old_cohort_common_cash_distributed_m: 1145952.4149044
old_cohort_discounted_cash_m: 1.37131E-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: 5263633666.978
ending_economic_live_shares: 5301886195.6839
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.347344496496
relative_new_issue_dilution_rate: 0.007267323512
ordinary_profit_after_IFRS_SBC_m: 3936756.1192966
noncash_SBC_addback_m: 37960.47005376
sustainable_operating_equity_cash_before_option_proceeds_m: 3339229.5487707
cash_available_to_common_after_subscription_m: 3347502.278761
old_cohort_common_cash_distributed_m: 1162736.4935343
old_cohort_discounted_cash_m: 1.26721E-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: 5301886195.6839
ending_economic_live_shares: 5340550337.0394
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.344829816198
relative_new_issue_dilution_rate: 0.007292525703
ordinary_profit_after_IFRS_SBC_m: 4023364.7539211
noncash_SBC_addback_m: 38795.60039494
sustainable_operating_equity_cash_before_option_proceeds_m: 3412692.5988436
cash_available_to_common_after_subscription_m: 3421215.3720979
old_cohort_common_cash_distributed_m: 1179737.067934
old_cohort_discounted_cash_m: 1.17098E-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: 5340550337.0394
ending_economic_live_shares: 5379630643.4814
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.342324801304
relative_new_issue_dilution_rate: 0.007317655293
ordinary_profit_after_IFRS_SBC_m: 4111878.7785074
noncash_SBC_addback_m: 39649.10360363
sustainable_operating_equity_cash_before_option_proceeds_m: 3487771.8360182
cash_available_to_common_after_subscription_m: 3496552.2100941
old_cohort_common_cash_distributed_m: 1196956.5405685
old_cohort_discounted_cash_m: 1.08204E-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: 5379630643.4814
ending_economic_live_shares: 5419131719.5159
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.339829531082
relative_new_issue_dilution_rate: 0.007342711545
ordinary_profit_after_IFRS_SBC_m: 4202340.1116345
noncash_SBC_addback_m: 40521.38388291
sustainable_operating_equity_cash_before_option_proceeds_m: 3564502.8164106
cash_available_to_common_after_subscription_m: 3573548.577293
old_cohort_common_cash_distributed_m: 1214397.3373218
old_cohort_discounted_cash_m: 9.9982E-6
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: 5419131719.5159
ending_economic_live_shares: 5459058222.3367
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.337344083194
relative_new_issue_dilution_rate: 0.007367693735
ordinary_profit_after_IFRS_SBC_m: 4294791.5940905
noncash_SBC_addback_m: 41412.85432834
sustainable_operating_equity_cash_before_option_proceeds_m: 3642921.8783716
cash_available_to_common_after_subscription_m: 3652241.0473767
old_cohort_common_cash_distributed_m: 1232061.9077309
old_cohort_discounted_cash_m: 9.2383E-6
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: 5459058222.3367
ending_economic_live_shares: 5499414862.452
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.334868533685
relative_new_issue_dilution_rate: 0.007392601154
ordinary_profit_after_IFRS_SBC_m: 4389277.0091605
noncash_SBC_addback_m: 42323.93712356
sustainable_operating_equity_cash_before_option_proceeds_m: 3723066.1596958
cash_available_to_common_after_subscription_m: 3732667.000584
old_cohort_common_cash_distributed_m: 1249952.7252215
old_cohort_discounted_cash_m: 8.5359E-6
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: 5499414862.452
ending_economic_live_shares: 5540206404.3189
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.332402956988
relative_new_issue_dilution_rate: 0.007417433106
ordinary_profit_after_IFRS_SBC_m: 4485841.103362
noncash_SBC_addback_m: 43255.06374028
sustainable_operating_equity_cash_before_option_proceeds_m: 3804973.6152091
cash_available_to_common_after_subscription_m: 3814864.6415132
old_cohort_common_cash_distributed_m: 1268072.2873463
old_cohort_discounted_cash_m: 7.8868E-6
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: 5540206404.3189
ending_economic_live_shares: 5581437666.985
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.329947425913
relative_new_issue_dilution_rate: 0.007442188911
ordinary_profit_after_IFRS_SBC_m: 4584529.6076359
noncash_SBC_addback_m: 44206.67514256
sustainable_operating_equity_cash_before_option_proceeds_m: 3888683.0347437
cash_available_to_common_after_subscription_m: 3898873.0173178
old_cohort_common_cash_distributed_m: 1286423.1160267
old_cohort_discounted_cash_m: 7.2868E-6
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: 5581437666.985
ending_economic_live_shares: 5623113524.7392
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.327502011655
relative_new_issue_dilution_rate: 0.0074668679
ordinary_profit_after_IFRS_SBC_m: 4685389.2590039
noncash_SBC_addback_m: 45179.2219957
sustainable_operating_equity_cash_before_option_proceeds_m: 3974234.0615081
cash_available_to_common_after_subscription_m: 3984732.0363055
old_cohort_common_cash_distributed_m: 1305007.7577965
old_cohort_discounted_cash_m: 6.7323E-6
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: 5623113524.7392
ending_economic_live_shares: 5665238907.7691
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.325066783784
relative_new_issue_dilution_rate: 0.007491469423
ordinary_profit_after_IFRS_SBC_m: 4788467.822702
noncash_SBC_addback_m: 46173.16487961
sustainable_operating_equity_cash_before_option_proceeds_m: 4061667.2108612
cash_available_to_common_after_subscription_m: 4072482.4869469
old_cohort_common_cash_distributed_m: 1323828.7840489
old_cohort_discounted_cash_m: 6.2198E-6
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: 5665238907.7691
ending_economic_live_shares: 5707818802.828
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.322641810249
relative_new_issue_dilution_rate: 0.007515992838
ordinary_profit_after_IFRS_SBC_m: 4893814.1148015
noncash_SBC_addback_m: 47188.97450696
sustainable_operating_equity_cash_before_option_proceeds_m: 4151023.8895002
cash_available_to_common_after_subscription_m: 4162166.0573056
old_cohort_common_cash_distributed_m: 1342888.7912855
old_cohort_discounted_cash_m: 5.7463E-6
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: 5707818802.828
ending_economic_live_shares: 5750858253.9091
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.320227157375
relative_new_issue_dilution_rate: 0.007540437524
ordinary_profit_after_IFRS_SBC_m: 5001478.0253271
noncash_SBC_addback_m: 48227.13194611
sustainable_operating_equity_cash_before_option_proceeds_m: 4242346.4150692
cash_available_to_common_after_subscription_m: 4253825.3548965
old_cohort_common_cash_distributed_m: 1362190.401369
old_cohort_discounted_cash_m: 5.3086E-6
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: 5750858253.9091
ending_economic_live_shares: 5794362362.9289
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.317822889866
relative_new_issue_dilution_rate: 0.007564802869
ordinary_profit_after_IFRS_SBC_m: 5111510.5418843
noncash_SBC_addback_m: 49288.12884892
sustainable_operating_equity_cash_before_option_proceeds_m: 4335678.0362007
cash_available_to_common_after_subscription_m: 4347503.9269843
old_cohort_common_cash_distributed_m: 1381736.2617781
old_cohort_discounted_cash_m: 4.9042E-6
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: 5794362362.9289
ending_economic_live_shares: 5838336290.4181
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.315429070802
relative_new_issue_dilution_rate: 0.007589088278
ordinary_profit_after_IFRS_SBC_m: 5223963.7738058
noncash_SBC_addback_m: 50372.4676836
sustainable_operating_equity_cash_before_option_proceeds_m: 4431062.9529971
cash_available_to_common_after_subscription_m: 4443246.2813296
old_cohort_common_cash_distributed_m: 1401529.0458649
old_cohort_discounted_cash_m: 4.5304E-6
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: 5838336290.4181
ending_economic_live_shares: 5882785256.222
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.313045761643
relative_new_issue_dilution_rate: 0.00761329317
ordinary_profit_after_IFRS_SBC_m: 5338890.9768295
noncash_SBC_addback_m: 51480.66197264
sustainable_operating_equity_cash_before_option_proceeds_m: 4528546.3379631
cash_available_to_common_after_subscription_m: 4541097.9073944
old_cohort_common_cash_distributed_m: 1421571.4531163
old_cohort_discounted_cash_m: 4.1851E-6
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: 5882785256.222
ending_economic_live_shares: 5927714540.2094
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.310673022229
relative_new_issue_dilution_rate: 0.007637416977
ordinary_profit_after_IFRS_SBC_m: 5456346.5783197
noncash_SBC_addback_m: 52613.23653604
sustainable_operating_equity_cash_before_option_proceeds_m: 4628174.3573982
cash_available_to_common_after_subscription_m: 4641105.2980157
old_cohort_common_cash_distributed_m: 1441866.2094171
old_cohort_discounted_cash_m: 3.866E-6
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: 5927714540.2094
ending_economic_live_shares: 5973129482.99
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.308310910782
relative_new_issue_dilution_rate: 0.007661459146
ordinary_profit_after_IFRS_SBC_m: 5576386.2030428
noncash_SBC_addback_m: 53770.72773983
sustainable_operating_equity_cash_before_option_proceeds_m: 4729994.193261
cash_available_to_common_after_subscription_m: 4743315.9715586
old_cohort_common_cash_distributed_m: 1462416.0673161
old_cohort_discounted_cash_m: 3.5711E-6
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: 5973129482.99
ending_economic_live_shares: 6019035486.6411
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.305959483908
relative_new_issue_dilution_rate: 0.007685419139
ordinary_profit_after_IFRS_SBC_m: 5699066.6995097
noncash_SBC_addback_m: 54953.68375011
sustainable_operating_equity_cash_before_option_proceeds_m: 4834054.0655128
cash_available_to_common_after_subscription_m: 4847778.4945594
old_cohort_common_cash_distributed_m: 1483223.806296
old_cohort_discounted_cash_m: 3.2986E-6
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: 6019035486.6411
ending_economic_live_shares: 6065438015.443
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.303618796603
relative_new_issue_dilution_rate: 0.007709296432
ordinary_profit_after_IFRS_SBC_m: 5824446.1668989
noncash_SBC_addback_m: 56162.66479261
sustainable_operating_equity_cash_before_option_proceeds_m: 4940403.254954
cash_available_to_common_after_subscription_m: 4954542.5048686
old_cohort_common_cash_distributed_m: 1504292.2330451
old_cohort_discounted_cash_m: 3.0469E-6
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: 6065438015.443
ending_economic_live_shares: 6112342596.6239
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.301288902251
relative_new_issue_dilution_rate: 0.007733090514
ordinary_profit_after_IFRS_SBC_m: 5952583.9825707
noncash_SBC_addback_m: 57398.24341805
sustainable_operating_equity_cash_before_option_proceeds_m: 5049092.126563
cash_available_to_common_after_subscription_m: 5063658.7353062
old_cohort_common_cash_distributed_m: 1525624.1817326
old_cohort_discounted_cash_m: 2.8143E-6
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: 6112342596.6239
ending_economic_live_shares: 6159754821.1141
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.298969852632
relative_new_issue_dilution_rate: 0.007756800889
ordinary_profit_after_IFRS_SBC_m: 6083540.8301873
noncash_SBC_addback_m: 58661.00477324
sustainable_operating_equity_cash_before_option_proceeds_m: 5160172.1533474
cash_available_to_common_after_subscription_m: 5175179.0378399
old_cohort_common_cash_distributed_m: 1547222.5142866
old_cohort_discounted_cash_m: 2.5994E-6
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: 6159754821.1141
ending_economic_live_shares: 6207680344.3089
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.296661697925
relative_new_issue_dilution_rate: 0.007780427077
ordinary_profit_after_IFRS_SBC_m: 6217378.7284514
noncash_SBC_addback_m: 59951.54687826
sustainable_operating_equity_cash_before_option_proceeds_m: 5273695.940721
cash_available_to_common_after_subscription_m: 5289156.4082973
old_cohort_common_cash_distributed_m: 1569090.1206753
old_cohort_discounted_cash_m: 2.4009E-6
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: 6207680344.3089
ending_economic_live_shares: 6256124886.8424
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.294364486711
relative_new_issue_dilution_rate: 0.007803968608
ordinary_profit_after_IFRS_SBC_m: 6354161.0604773
noncash_SBC_addback_m: 61270.48090958
sustainable_operating_equity_cash_before_option_proceeds_m: 5389717.2514169
cash_available_to_common_after_subscription_m: 5405645.0116257
old_cohort_common_cash_distributed_m: 1591229.9191906
old_cohort_discounted_cash_m: 2.2174E-6
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: 6256124886.8424
ending_economic_live_shares: 6305094235.3696
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.292078265982
relative_new_issue_dilution_rate: 0.00782742503
ordinary_profit_after_IFRS_SBC_m: 6493952.6038078
noncash_SBC_addback_m: 62618.43148959
sustainable_operating_equity_cash_before_option_proceeds_m: 5508291.0309481
cash_available_to_common_after_subscription_m: 5524700.2077092
old_cohort_common_cash_distributed_m: 1613644.8567356
old_cohort_discounted_cash_m: 2.048E-6
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: 6305094235.3696
ending_economic_live_shares: 6354594243.3589
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.28980308114
relative_new_issue_dilution_rate: 0.007850795903
ordinary_profit_after_IFRS_SBC_m: 6636819.5610916
noncash_SBC_addback_m: 63996.03698236
sustainable_operating_equity_cash_before_option_proceeds_m: 5629473.4336289
cash_available_to_common_after_subscription_m: 5646378.5777576
old_cohort_common_cash_distributed_m: 1636337.9091145
old_cohort_discounted_cash_m: 1.8914E-6
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: 6354594243.3589
ending_economic_live_shares: 6404630831.8946
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.287538976009
relative_new_issue_dilution_rate: 0.007874080802
ordinary_profit_after_IFRS_SBC_m: 6782829.5914356
noncash_SBC_addback_m: 65403.94979597
sustainable_operating_equity_cash_before_option_proceeds_m: 5753321.8491688
cash_available_to_common_after_subscription_m: 5770737.9512787
old_cohort_common_cash_distributed_m: 1659312.0813255
old_cohort_discounted_cash_m: 1.7468E-6
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: 6404630831.8946
ending_economic_live_shares: 6455209990.4892
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.285285992838
relative_new_issue_dilution_rate: 0.007897279316
ordinary_profit_after_IFRS_SBC_m: 6932051.8424472
noncash_SBC_addback_m: 66842.83669148
sustainable_operating_equity_cash_before_option_proceeds_m: 5879894.9298505
cash_available_to_common_after_subscription_m: 5897837.4336467
old_cohort_common_cash_distributed_m: 1682570.4078574
old_cohort_discounted_cash_m: 1.6132E-6
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: 6455209990.4892
ending_economic_live_shares: 6506337777.9058
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.28304417231
relative_new_issue_dilution_rate: 0.007920391047
ordinary_profit_after_IFRS_SBC_m: 7084556.982981
noncash_SBC_addback_m: 68313.37909869
sustainable_operating_equity_cash_before_option_proceeds_m: 6009252.6183072
cash_available_to_common_after_subscription_m: 6027737.4342807
old_cohort_common_cash_distributed_m: 1706115.9529883
old_cohort_discounted_cash_m: 1.4898E-6
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: 6506337777.9058
ending_economic_live_shares: 6558020322.9912
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.280813553545
relative_new_issue_dilution_rate: 0.007943415613
ordinary_profit_after_IFRS_SBC_m: 7240417.2366066
noncash_SBC_addback_m: 69816.27343887
sustainable_operating_equity_cash_before_option_proceeds_m: 6141456.17591
cash_available_to_common_after_subscription_m: 6160499.6954462
old_cohort_common_cash_distributed_m: 1729951.8110888
old_cohort_discounted_cash_m: 1.3757E-6
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: 6558020322.9912
ending_economic_live_shares: 6610263825.5191
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.27859417411
relative_new_issue_dilution_rate: 0.007966352642
ordinary_profit_after_IFRS_SBC_m: 7399706.4158119
noncash_SBC_addback_m: 71352.23145452
sustainable_operating_equity_cash_before_option_proceeds_m: 6276568.21178
cash_available_to_common_after_subscription_m: 6296187.3216942
old_cohort_common_cash_distributed_m: 1754081.1069267
old_cohort_discounted_cash_m: 1.2704E-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: 6610263825.5191
ending_economic_live_shares: 6663074557.0437
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.276386070027
relative_new_issue_dilution_rate: 0.007989201781
ordinary_profit_after_IFRS_SBC_m: 7562499.9569598
noncash_SBC_addback_m: 72921.98054652
sustainable_operating_equity_cash_before_option_proceeds_m: 6414652.7124391
cash_available_to_common_after_subscription_m: 6434864.8099506
old_cohort_common_cash_distributed_m: 1778506.9959761
old_cohort_discounted_cash_m: 1.1731E-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: 6663074557.0437
ending_economic_live_shares: 6716458861.7645
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.274189275781
relative_new_issue_dilution_rate: 0.008011962685
ordinary_profit_after_IFRS_SBC_m: 7728874.9560129
noncash_SBC_addback_m: 74526.26411854
sustainable_operating_equity_cash_before_option_proceeds_m: 6555775.0721128
cash_available_to_common_after_subscription_m: 6576598.0802715
old_cohort_common_cash_distributed_m: 1803232.6647294
old_cohort_discounted_cash_m: 1.0833E-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: 6716458861.7645
ending_economic_live_shares: 6770423157.4018
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.272003824326
relative_new_issue_dilution_rate: 0.008034635028
ordinary_profit_after_IFRS_SBC_m: 7898910.2050452
noncash_SBC_addback_m: 76165.84192915
sustainable_operating_equity_cash_before_option_proceeds_m: 6700002.1236993
cash_available_to_common_after_subscription_m: 6721454.5072796
old_cohort_common_cash_distributed_m: 1828261.3310117
old_cohort_discounted_cash_m: 1.0003E-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: 6770423157.4018
ending_economic_live_shares: 6824973936.0827
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.269829747097
relative_new_issue_dilution_rate: 0.008057218495
ordinary_profit_after_IFRS_SBC_m: 8072686.2295562
noncash_SBC_addback_m: 77841.49045159
sustainable_operating_equity_cash_before_option_proceeds_m: 6847402.1704207
cash_available_to_common_after_subscription_m: 6869502.9522947
old_cohort_common_cash_distributed_m: 1853596.2443
old_cohort_discounted_cash_m: 9.236E-7
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: 6824973936.0827
ending_economic_live_shares: 6880117765.239
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.267667074017
relative_new_issue_dilution_rate: 0.008079712783
ordinary_profit_after_IFRS_SBC_m: 8250285.3266064
noncash_SBC_addback_m: 79554.00324153
sustainable_operating_equity_cash_before_option_proceeds_m: 6998045.0181699
cash_available_to_common_after_subscription_m: 7020813.7961761
old_cohort_common_cash_distributed_m: 1879240.6860438
old_cohort_discounted_cash_m: 8.528E-7
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: 6880117765.239
ending_economic_live_shares: 6935861288.5158
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.265515833508
relative_new_issue_dilution_rate: 0.008102117606
ordinary_profit_after_IFRS_SBC_m: 8431791.6037918
noncash_SBC_addback_m: 81304.19131284
sustainable_operating_equity_cash_before_option_proceeds_m: 7152002.0085697
cash_available_to_common_after_subscription_m: 7175458.972891
old_cohort_common_cash_distributed_m: 1905197.9699905
old_cohort_discounted_cash_m: 7.875E-7
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: 6935861288.5158
ending_economic_live_shares: 6992211226.6917
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.263376052498
relative_new_issue_dilution_rate: 0.008124432689
ordinary_profit_after_IFRS_SBC_m: 8617291.0190752
noncash_SBC_addback_m: 83092.88352172
sustainable_operating_equity_cash_before_option_proceeds_m: 7309346.0527582
cash_available_to_common_after_subscription_m: 7333512.0038262
old_cohort_common_cash_distributed_m: 1931471.4425131
old_cohort_discounted_cash_m: 7.271E-7
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: 6992211226.6917
ending_economic_live_shares: 7049174378.6107
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.261247756433
relative_new_issue_dilution_rate: 0.00814665777
ordinary_profit_after_IFRS_SBC_m: 8806871.4214949
noncash_SBC_addback_m: 84920.9269592
sustainable_operating_equity_cash_before_option_proceeds_m: 7470151.6659189
cash_available_to_common_after_subscription_m: 7495048.0328579
old_cohort_common_cash_distributed_m: 1958064.4829417
old_cohort_discounted_cash_m: 6.713E-7
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: 7049174378.6107
ending_economic_live_shares: 7106757622.1256
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.259130969288
relative_new_issue_dilution_rate: 0.008168792602
ordinary_profit_after_IFRS_SBC_m: 9000622.5927677
noncash_SBC_addback_m: 86789.1873523
sustainable_operating_equity_cash_before_option_proceeds_m: 7634495.0025691
cash_available_to_common_after_subscription_m: 7660143.8621989
old_cohort_common_cash_distributed_m: 1984980.5038979
old_cohort_discounted_cash_m: 6.198E-7
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: 7106757622.1256
ending_economic_live_shares: 7164967915.0536
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.257025713576
relative_new_issue_dilution_rate: 0.00819083695
ordinary_profit_after_IFRS_SBC_m: 9198636.2898086
noncash_SBC_addback_m: 88698.54947406
sustainable_operating_equity_cash_before_option_proceeds_m: 7802453.8926256
cash_available_to_common_after_subscription_m: 7828877.9890377
old_cohort_common_cash_distributed_m: 2012222.9516332
old_cohort_discounted_cash_m: 5.722E-7
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: 7164967915.0536
ending_economic_live_shares: 7223812296.1434
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.25493201036
relative_new_issue_dilution_rate: 0.008212790593
ordinary_profit_after_IFRS_SBC_m: 9401006.2881844
noncash_SBC_addback_m: 90649.91756248
sustainable_operating_equity_cash_before_option_proceeds_m: 7974107.8782634
cash_available_to_common_after_subscription_m: 8001330.6429895
old_cohort_common_cash_distributed_m: 2039795.30637
old_cohort_discounted_cash_m: 5.283E-7
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: 7223812296.1434
ending_economic_live_shares: 7283297886.0552
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.252849879262
relative_new_issue_dilution_rate: 0.008234653321
ordinary_profit_after_IFRS_SBC_m: 9607828.4265245
noncash_SBC_addback_m: 92644.21574886
sustainable_operating_equity_cash_before_option_proceeds_m: 8149538.2515852
cash_available_to_common_after_subscription_m: 8177583.8243751
old_cohort_common_cash_distributed_m: 2067701.0826468
old_cohort_discounted_cash_m: 4.877E-7
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: 7283297886.0552
ending_economic_live_shares: 7343431888.3523
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.250779338478
relative_new_issue_dilution_rate: 0.008256424938
ordinary_profit_after_IFRS_SBC_m: 9819200.651908
noncash_SBC_addback_m: 94682.38849533
sustainable_operating_equity_cash_before_option_proceeds_m: 8328828.09312
cash_available_to_common_after_subscription_m: 8357721.3433476
old_cohort_common_cash_distributed_m: 2095943.8296656
old_cohort_discounted_cash_m: 4.502E-7
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: 7343431888.3523
ending_economic_live_shares: 7404221590.5059
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.248720404786
relative_new_issue_dilution_rate: 0.008278105262
ordinary_profit_after_IFRS_SBC_m: 10035223.06625
noncash_SBC_addback_m: 96765.40104223
sustainable_operating_equity_cash_before_option_proceeds_m: 8512062.3111687
cash_available_to_common_after_subscription_m: 8541828.8598844
old_cohort_common_cash_distributed_m: 2124527.1316445
old_cohort_discounted_cash_m: 4.157E-7
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: 7404221590.5059
ending_economic_live_shares: 7465674364.9121
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.246673093562
relative_new_issue_dilution_rate: 0.008299694121
ordinary_profit_after_IFRS_SBC_m: 10255997.973707
noncash_SBC_addback_m: 98894.23986516
sustainable_operating_equity_cash_before_option_proceeds_m: 8699327.6820144
cash_available_to_common_after_subscription_m: 8729993.924665
old_cohort_common_cash_distributed_m: 2153454.6081718
old_cohort_discounted_cash_m: 3.837E-7
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: 7465674364.9121
ending_economic_live_shares: 7527797669.9219
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.244637418787
relative_new_issue_dilution_rate: 0.008321191358
ordinary_profit_after_IFRS_SBC_m: 10481629.929129
noncash_SBC_addback_m: 101069.91314219
sustainable_operating_equity_cash_before_option_proceeds_m: 8890712.8910187
cash_available_to_common_after_subscription_m: 8922306.0208534
old_cohort_common_cash_distributed_m: 2182729.9145652
old_cohort_discounted_cash_m: 3.542E-7
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: 7527797669.9219
ending_economic_live_shares: 7590599050.8841
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.242613393063
relative_new_issue_dilution_rate: 0.008342596828
ordinary_profit_after_IFRS_SBC_m: 10712225.78757
noncash_SBC_addback_m: 103293.45123132
sustainable_operating_equity_cash_before_option_proceeds_m: 9086308.5746211
cash_available_to_common_after_subscription_m: 9118856.6068051
old_cohort_common_cash_distributed_m: 2212356.7422334
old_cohort_discounted_cash_m: 3.27E-7
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: 7590599050.8841
ending_economic_live_shares: 7654086141.2019
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.240601027627
relative_new_issue_dilution_rate: 0.008363910397
ordinary_profit_after_IFRS_SBC_m: 10947894.754896
noncash_SBC_addback_m: 105565.90715841
sustainable_operating_equity_cash_before_option_proceeds_m: 9286207.3632628
cash_available_to_common_after_subscription_m: 9319739.1597195
old_cohort_common_cash_distributed_m: 2242338.819042
old_cohort_discounted_cash_m: 3.018E-7
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: 7654086141.2019
ending_economic_live_shares: 7718266663.4019
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.238600332358
relative_new_issue_dilution_rate: 0.008385131943
ordinary_profit_after_IFRS_SBC_m: 11188748.439504
noncash_SBC_addback_m: 107888.3571159
sustainable_operating_equity_cash_before_option_proceeds_m: 9490503.9252546
cash_available_to_common_after_subscription_m: 9525049.2202592
old_cohort_common_cash_distributed_m: 2272679.9096822
old_cohort_discounted_cash_m: 2.786E-7
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: 7718266663.4019
ending_economic_live_shares: 7783148430.2178
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.236611315797
relative_new_issue_dilution_rate: 0.00840626136
ordinary_profit_after_IFRS_SBC_m: 11434900.905173
noncash_SBC_addback_m: 110261.90097245
sustainable_operating_equity_cash_before_option_proceeds_m: 9699295.0116102
cash_available_to_common_after_subscription_m: 9734884.4381563
old_cohort_common_cash_distributed_m: 2303383.8160437
old_cohort_discounted_cash_m: 2.572E-7
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: 7783148430.2178
ending_economic_live_shares: 7848739345.6865
old_holder_shares_constant: 1841580991.117
old_fraction_after_deliveries: 0.234633985154
relative_new_issue_dilution_rate: 0.008427298548
ordinary_profit_after_IFRS_SBC_m: 11686468.725087
noncash_SBC_addback_m: 112687.66279384
sustainable_operating_equity_cash_before_option_proceeds_m: 9912679.5018656
cash_available_to_common_after_subscription_m: 9949344.6188291
old_cohort_common_cash_distributed_m: 2334454.377591
old_cohort_discounted_cash_m: 2.374E-7
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: 1222.477642528
delta_vs_base_oku: 0.778687397
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: 1221.307289161
delta_vs_base_oku: -0.39166597
interpretation: Error proxy: paid shares remain in denominator but exercise cash not included in issuer equity payouts.

sensitivity_subscription_cash_half

old_terminal_oku: 1221.503122146

sensitivity_subscription_cash_double

old_terminal_oku: 1222.090621101

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: 17.030328756
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: 1861899067.288
company_cash_m: 1720.5646
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: 16.967527712
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: 1855033127.807
company_cash_m: 1714.2199
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: 16.905558832
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: 1848258167.573
company_cash_m: 1709.7574
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: 16.844484355
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: 1841580991.117
company_cash_m: 1703.5806
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: 1841580991
terminal_old_holder_ownership_fraction: 0.988769427218
terminal_old_cohort_mcap_oku: 1221.698955
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

788.806641

終価

1221.698955

現在価値（億）

978.552211

IRR

0.097538613942

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: 2.2737367544323E-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

345.091306

営業利益

123.540737

純利益

90.936129

equity_oku

516.106092

期間内の親会社利益合計（億）

826.032958

multiple

13.43469277211

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。

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 →