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).

このシナリオの数値・キャッシュフローを開く →

中立（確率 40.0%）

紙巻き数量は減るが値上げで緩衝、無煙化進展、地域・規制が概ね均衡

確率の根拠

Analyst subjective scenario probability (not issuer data).

事業別の前提

内容を開く

名称: combustibles
数量: 275.707971
価格・単価: 66.2306881
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: 41.384197
価格・単価: 84.5878573
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: 721.484056
価格・単価: 3.094067
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: 22.058773
価格・単価: 46.8254783
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: 3.76226
価格・単価: 246.3277604
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: 89.318192
価格・単価: 9.0431328
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: 2145884294.11
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: 13.145687186
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: 2145884294.11
company_cash_m: 1314.9514
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: 3.249054107
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: 2138853090.031
company_cash_m: 325
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: 13.10261403
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: 2138853090.031
company_cash_m: 1310.6429
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: 3.249054107
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: 2131873476.427
company_cash_m: 325
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: 13.059856917
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: 2131873476.427
company_cash_m: 1307.0126
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: 3.247446484
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: 2124949063.314
company_cash_m: 325
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: 13.017437962
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: 2124949063.314
company_cash_m: 1302.7674
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: 3.247446484
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: 2118067108.079
company_cash_m: 325
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: 13.260735244
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: 2118067108.079
company_cash_m: 1327.7772
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: 3.245829987
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: 2111247884.288
company_cash_m: 325
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: 13.218041639
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: 2111247884.288
company_cash_m: 1323.5023
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: 3.245829987
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: 2104478695.595
company_cash_m: 325
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: 13.175661292
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: 2104478695.595
company_cash_m: 1319.9265
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: 3.24418808
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: 2097763117.451
company_cash_m: 325
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: 13.133616588
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: 2097763117.451
company_cash_m: 1315.7145
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: 3.24418808
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: 2091088716.689
company_cash_m: 325
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: 13.37984994
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: 2091088716.689
company_cash_m: 1341.0644
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: 3.242537335
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: 2084474693.362
company_cash_m: 325
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: 13.337530052
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: 2084474693.362
company_cash_m: 1336.8226
notes: Ex-date confirmed only for 2027-Feb3; hypothetical entitlement sampling day elsewhere; trust dividend waived; cash paid on date.

内容を開く

year: 2.647501711157
想定日: 2029-06-30
金額: 3.242537335
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: 2077909199.504
company_cash_m: 325
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: 13.295520681
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: 2077909199.504
company_cash_m: 1333.3014
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: 3.240860869
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: 2071395775.778
company_cash_m: 325
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: 13.253844481
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: 2071395775.778
company_cash_m: 1329.122
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: 3.240860869
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: 2064922289.901
company_cash_m: 325
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: 13.503097147
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: 2064922289.901
company_cash_m: 1354.8221
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: 3.239175608
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: 2058507435.668
company_cash_m: 325
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: 13.461148644
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: 2058507435.668
company_cash_m: 1350.6132
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: 3.239175608
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: 2052139649.529
company_cash_m: 325
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: 13.419507932
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: 2052139649.529
company_cash_m: 1347.1469
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: 3.237464316
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: 2045822436.872
company_cash_m: 325
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: 13.378197933
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: 2045822436.872
company_cash_m: 1342.9999
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: 3.237464316
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: 2039543958.97
company_cash_m: 325
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: 13.630558339
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: 2039543958.97
company_cash_m: 1369.061
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: 3.235744281
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: 2033322416.745
company_cash_m: 325
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: 13.5889789
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: 2033322416.745
company_cash_m: 1364.8848
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: 3.235744281
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: 2027146524.215
company_cash_m: 325
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: 13.547704544
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: 2027146524.215
company_cash_m: 1361.474
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: 3.233997912
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: 2021019751.019
company_cash_m: 325
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: 13.50675846
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: 2021019751.019
company_cash_m: 1357.3591
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: 3.233997912
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: 2014930544.876
company_cash_m: 325
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: 13.762316837
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: 2014930544.876
company_cash_m: 1383.7924
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: 3.232242857
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: 2008897115.122
company_cash_m: 325
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: 13.72110749
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: 2008897115.122
company_cash_m: 1379.6488
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: 3.232242857
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: 2002907954.814
company_cash_m: 325
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: 13.68020051
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: 2002907954.814
company_cash_m: 1376.2943
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: 3.230461173
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: 1996966497.113
company_cash_m: 325
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: 13.639619348
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: 1996966497.113
company_cash_m: 1372.2116
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: 3.230461173
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: 1991061470.18
company_cash_m: 325
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: 13.898471329
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: 1991061470.18
company_cash_m: 1399.0287
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: 3.228670869
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: 1985210126.418
company_cash_m: 325
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: 13.857626415
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: 1985210126.418
company_cash_m: 1394.9172
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: 3.228670869
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: 1979401716.07
company_cash_m: 325
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: 13.817081195
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: 1979401716.07
company_cash_m: 1391.6192
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: 3.226853643
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: 1973639635.67
company_cash_m: 325
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: 13.776859379
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: 1973639635.67
company_cash_m: 1387.5681
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: 3.226853643
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: 1967912886.164
company_cash_m: 325
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: 14.039095639
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: 1967912886.164
company_cash_m: 1414.7804
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: 3.22502787
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: 1962238265.017
company_cash_m: 325
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: 13.998612877
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: 1962238265.017
company_cash_m: 1410.7007
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: 3.22502787
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: 1956605280.608
company_cash_m: 325
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: 13.958427152
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: 1956605280.608
company_cash_m: 1407.4597
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: 3.223174889
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: 1951017292.43
company_cash_m: 325
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: 13.91856243
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: 1951017292.43
company_cash_m: 1403.4401
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: 3.223174889
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: 1945463567.679
company_cash_m: 325
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: 14.18427887
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: 1945463567.679
company_cash_m: 1431.0593
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: 3.221313442
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: 1939960460.81
company_cash_m: 325
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: 14.14415599
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: 1939960460.81
company_cash_m: 1427.0113
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: 3.221313442
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: 1934497732.216
company_cash_m: 325
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: 14.104327505
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: 1934497732.216
company_cash_m: 1423.8279
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: 3.219424505
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: 1929078703.965
company_cash_m: 325
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: 14.064817637
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: 1929078703.965
company_cash_m: 1419.8394
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: 3.219424505
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: 1923692903.143
company_cash_m: 325
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: 14.33411213
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: 1923692903.143
company_cash_m: 1447.8779
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: 3.645358676
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: 1917647132.832
company_cash_m: 368.2149
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: 14.28906297
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: 1917647132.832
company_cash_m: 1443.3275
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: 3.645358676
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: 1911645722.514
company_cash_m: 368.2149
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: 14.244344352
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: 1911645722.514
company_cash_m: 1440.2754
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: 3.641650889
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: 1905694887.708
company_cash_m: 368.2149
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: 14.200002589
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: 1905694887.708
company_cash_m: 1435.792
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: -0.03
modern_oral: 0.14
vapour: 0.055
heated: 0.035
traditional_oral: -0.015
other: 0.005

価格・単価

内容を開く

combustibles: 0.039
modern_oral: -0.01
vapour: 0.005
heated: 0.01
traditional_oral: 0.025
other: 0.018

United_States: -0.002
Americas_Europe: 0.001
Asia_Pacific_Middle_East_Africa: 0.001

annual_corp_cost_growth

0.026

litigation_increment

tax

0.245

borrow_rate

0.049

div_policy

div_growth

0.022

buyback_annual

1300

share_price_growth

0.03

capex

800

litigation_cash

145

terminal_g

0.016

terminal_ROE

0.145

terminal_regulatory_haircut

0.045

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

426.8

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.039

regional_fx_factor

0.999625

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

20098.663152

operating_contribution_m

10451.304839

contribution_margin

0.52

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

19.95

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.99

regional_fx_factor

0.999795

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1850.523904

operating_contribution_m

493.473041

contribution_margin

0.266667

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

564.425

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.005

regional_fx_factor

0.99903

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1684.202231

operating_contribution_m

289.121383

contribution_margin

0.171667

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

19.9755

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.01

regional_fx_factor

1.001

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

847.580233

operating_contribution_m

115.835965

contribution_margin

0.136667

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

5.07275

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.025

regional_fx_factor

0.998103

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1017.787082

operating_contribution_m

559.782895

contribution_margin

0.55

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

100.5

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.018

regional_fx_factor

1.000869

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

767.984335

operating_contribution_m

153.596867

contribution_margin

0.2

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

262.667409

IFRS_operating_profit_oku

89.556364

ordinary_profit_oku_indicative_from_Jan1_debt

56.512277

SBC_equity_expense_oku

0.85075

SBC_cash_expense_oku

0.07175

finance_cost_oku

-17.279838

associates_profit_oku

3.7

tax_oku

-18.614249

capex_oku

FCFE_pre_distribution_oku

69.770353

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

413.996

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.079521

regional_fx_factor

0.999252

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

20248.479387

operating_contribution_m

10529.209281

contribution_margin

0.52

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

22.743

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.9801

regional_fx_factor

0.999591

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

2088.076908

operating_contribution_m

591.621791

contribution_margin

0.283333

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

595.468375

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.010025

regional_fx_factor

0.998063

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1783.989259

operating_contribution_m

327.064697

contribution_margin

0.183333

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

20.674642

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.0201

regional_fx_factor

1.002001

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

886.904015

operating_contribution_m

135.991949

contribution_margin

0.153333

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

4.996659

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.050625

regional_fx_factor

0.99621

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1025.634511

operating_contribution_m

564.098981

contribution_margin

0.55

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

101.0025

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.036324

regional_fx_factor

1.001739

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

786.400214

operating_contribution_m

157.280043

contribution_margin

0.2

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

268.194843

IFRS_operating_profit_oku

91.176259

ordinary_profit_oku_indicative_from_Jan1_debt

57.887607

SBC_equity_expense_oku

0.872019

SBC_cash_expense_oku

0.073544

finance_cost_oku

-17.122504

associates_profit_oku

3.7444

tax_oku

-19.060548

capex_oku

8.184

FCFE_pre_distribution_oku

71.26576

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

401.57612

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.121622

regional_fx_factor

0.998881

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

20399.457963

operating_contribution_m

10607.718141

contribution_margin

0.52

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

25.92702

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.970299

regional_fx_factor

0.999391

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

2356.129847

operating_contribution_m

706.838954

contribution_margin

0.3

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

628.219136

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.015075

regional_fx_factor

0.997099

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1889.692398

operating_contribution_m

368.490018

contribution_margin

0.195

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

heated

内容を開く

名称

heated

full_fy_volume

21.398255

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.030301

regional_fx_factor

1.003003

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

928.052237

operating_contribution_m

157.76888

contribution_margin

0.17

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

4.921709

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.076891

regional_fx_factor

0.994321

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1033.542756

operating_contribution_m

568.448516

contribution_margin

0.55

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

101.507512

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.054978

regional_fx_factor

1.002611

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

805.257998

operating_contribution_m

161.0516

contribution_margin

0.2

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

274.121332

IFRS_operating_profit_oku

93.00442

ordinary_profit_oku_indicative_from_Jan1_debt

59.456974

SBC_equity_expense_oku

0.893819

SBC_cash_expense_oku

0.075382

finance_cost_oku

-16.916966

associates_profit_oku

3.789333

tax_oku

-19.569813

capex_oku

8.372232

FCFE_pre_distribution_oku

72.954855

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

389.528836

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.165366

regional_fx_factor

0.998513

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

20551.608211

operating_contribution_m

10686.83627

contribution_margin

0.52

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

29.556803

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.960596

regional_fx_factor

0.999192

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

2658.599325

operating_contribution_m

841.889786

contribution_margin

0.316667

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

662.771188

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.020151

regional_fx_factor

0.996138

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

2001.662631

operating_contribution_m

413.676944

contribution_margin

0.206667

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

22.147194

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.040604

regional_fx_factor

1.004006

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

971.109546

operating_contribution_m

181.273782

contribution_margin

0.186667

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

4.847883

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.103813

regional_fx_factor

0.992436

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1041.512294

operating_contribution_m

572.831762

contribution_margin

0.55

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

102.01505

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.073967

regional_fx_factor

1.003483

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

824.568296

operating_contribution_m

164.913659

contribution_margin

0.2

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

280.490603

IFRS_operating_profit_oku

95.071901

ordinary_profit_oku_indicative_from_Jan1_debt

61.25035

SBC_equity_expense_oku

0.916165

SBC_cash_expense_oku

0.077267

finance_cost_oku

-16.654586

associates_profit_oku

3.834805

tax_oku

-20.151769

capex_oku

8.564793

FCFE_pre_distribution_oku

74.867529

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

377.842971

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.210815

regional_fx_factor

0.998147

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

20704.939541

operating_contribution_m

10766.568561

contribution_margin

0.52

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

32.122333

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.95099

regional_fx_factor

0.998995

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

2859.909404

operating_contribution_m

953.303135

contribution_margin

0.333333

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

699.223603

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.025251

regional_fx_factor

0.99518

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

2120.271776

operating_contribution_m

462.926005

contribution_margin

0.218333

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

22.922346

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.05101

regional_fx_factor

1.00501

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1016.164513

operating_contribution_m

206.620118

contribution_margin

0.203333

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

4.775165

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.131408

regional_fx_factor

0.990555

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1049.543601

operating_contribution_m

577.24898

contribution_margin

0.55

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

102.525125

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.093299

regional_fx_factor

1.004357

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

844.341975

operating_contribution_m

168.868395

contribution_margin

0.2

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

285.951708

IFRS_operating_profit_oku

96.947655

ordinary_profit_oku_indicative_from_Jan1_debt

62.949918

SBC_equity_expense_oku

0.939069

SBC_cash_expense_oku

0.079199

finance_cost_oku

-16.325274

associates_profit_oku

3.880822

tax_oku

-20.703285

capex_oku

8.761784

FCFE_pre_distribution_oku

76.699875

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

366.507682

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.258037

regional_fx_factor

0.997784

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

20859.46144

operating_contribution_m

10846.919949

contribution_margin

0.52

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

34.910552

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.94148

regional_fx_factor

0.998801

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

3076.469395

operating_contribution_m

1076.764288

contribution_margin

0.35

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

726.912858

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.030378

regional_fx_factor

0.994225

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

2213.129773

operating_contribution_m

509.019848

contribution_margin

0.23

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

23.499989

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.06152

regional_fx_factor

1.006015

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1053.241767

operating_contribution_m

231.713189

contribution_margin

0.22

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

4.703538

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.159693

regional_fx_factor

0.988678

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1057.63716

operating_contribution_m

581.700438

contribution_margin

0.55

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

103.037751

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.112978

regional_fx_factor

1.005231

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

864.59016

operating_contribution_m

172.918032

contribution_margin

0.2

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

291.245297

IFRS_operating_profit_oku

98.894923

ordinary_profit_oku_indicative_from_Jan1_debt

64.750798

SBC_equity_expense_oku

0.962546

SBC_cash_expense_oku

0.081179

finance_cost_oku

-15.933841

associates_profit_oku

3.927392

tax_oku

-21.287676

capex_oku

8.963305

FCFE_pre_distribution_oku

78.626059

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

355.512452

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.3071

regional_fx_factor

0.997423

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

21015.183472

operating_contribution_m

10927.895406

contribution_margin

0.52

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

37.940788

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.932065

regional_fx_factor

0.998609

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

3309.435029

operating_contribution_m

1158.30226

contribution_margin

0.35

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

755.698607

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.035529

regional_fx_factor

0.993273

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

2310.059235

operating_contribution_m

531.313624

contribution_margin

0.23

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

24.092189

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.072135

regional_fx_factor

1.007021

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1091.671875

operating_contribution_m

240.167813

contribution_margin

0.22

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

4.632984

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.188686

regional_fx_factor

0.986804

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1065.793457

operating_contribution_m

586.186401

contribution_margin

0.55

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

103.55294

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.133012

regional_fx_factor

1.006107

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

885.324244

operating_contribution_m

177.064849

contribution_margin

0.2

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

296.774673

IFRS_operating_profit_oku

100.003194

ordinary_profit_oku_indicative_from_Jan1_debt

65.968348

SBC_equity_expense_oku

0.986609

SBC_cash_expense_oku

0.083208

finance_cost_oku

-15.476592

associates_profit_oku

3.974521

tax_oku

-21.682775

capex_oku

9.169461

FCFE_pre_distribution_oku

79.964774

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

344.847078

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.358077

regional_fx_factor

0.997064

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

21172.115283

operating_contribution_m

11009.499947

contribution_margin

0.52

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

41.234048

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.922745

regional_fx_factor

0.998419

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

3560.04966

operating_contribution_m

1246.017381

contribution_margin

0.35

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

785.624272

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.040707

regional_fx_factor

0.992324

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

2411.23889

operating_contribution_m

554.584945

contribution_margin

0.23

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

24.699312

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.082857

regional_fx_factor

1.008028

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1131.5042

operating_contribution_m

248.930924

contribution_margin

0.22

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

4.56349

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.218403

regional_fx_factor

0.984935

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1074.012982

operating_contribution_m

590.70714

contribution_margin

0.55

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

104.070704

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.153406

regional_fx_factor

1.006984

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

906.555896

operating_contribution_m

181.311179

contribution_margin

0.2

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

302.554769

IFRS_operating_profit_oku

101.170198

ordinary_profit_oku_indicative_from_Jan1_debt

67.257929

SBC_equity_expense_oku

1.011274

SBC_cash_expense_oku

0.085288

finance_cost_oku

-14.983235

associates_profit_oku

4.022215

tax_oku

-22.101249

capex_oku

9.380358

FCFE_pre_distribution_oku

81.375224

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

334.501666

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.411042

regional_fx_factor

0.996708

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

21330.266596

operating_contribution_m

11091.73863

contribution_margin

0.52

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

44.813163

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.913517

regional_fx_factor

0.998231

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

3829.650917

operating_contribution_m

1340.377821

contribution_margin

0.35

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

816.734993

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.045911

regional_fx_factor

0.991378

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

2516.855323

operating_contribution_m

578.876724

contribution_margin

0.23

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

25.321734

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.093685

regional_fx_factor

1.009036

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1172.789906

operating_contribution_m

258.013779

contribution_margin

0.22

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

4.495037

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.248863

regional_fx_factor

0.983069

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1082.296228

operating_contribution_m

595.262926

contribution_margin

0.55

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

104.591058

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.174167

regional_fx_factor

1.007862

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

928.297062

operating_contribution_m

185.659412

contribution_margin

0.2

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

308.60156

IFRS_operating_profit_oku

102.400627

ordinary_profit_oku_indicative_from_Jan1_debt

68.62501

SBC_equity_expense_oku

1.036556

SBC_cash_expense_oku

0.08742

finance_cost_oku

-14.451228

associates_profit_oku

4.070482

tax_oku

-22.544871

capex_oku

9.596106

FCFE_pre_distribution_oku

82.862825

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

324.466616

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.466073

regional_fx_factor

0.996354

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

21489.647216

operating_contribution_m

11174.616552

contribution_margin

0.52

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

48.702946

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.904382

regional_fx_factor

0.998045

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

4119.677851

operating_contribution_m

1441.887248

contribution_margin

0.35

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

849.077699

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

1.05114

regional_fx_factor

0.990434

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

2627.10332

operating_contribution_m

604.233764

contribution_margin

0.23

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

25.959842

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.104622

regional_fx_factor

1.010045

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

1215.582021

operating_contribution_m

267.428045

contribution_margin

0.22

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

4.427612

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.280085

regional_fx_factor

0.981207

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

1090.643693

operating_contribution_m

599.854031

contribution_margin

0.55

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

105.114013

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.195302

regional_fx_factor

1.008741

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

950.559977

operating_contribution_m

190.111995

contribution_margin

0.2

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

314.932141

IFRS_operating_profit_oku

103.699536

ordinary_profit_oku_indicative_from_Jan1_debt

70.075515

SBC_equity_expense_oku

1.06247

SBC_cash_expense_oku

0.089606

finance_cost_oku

-13.877784

associates_profit_oku

4.119328

tax_oku

-23.015565

capex_oku

9.816817

FCFE_pre_distribution_oku

84.433448

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）

13.85163

operating_expenses_oku

26.546467

parent_reported_profit_oku

8.818742

ordinary_profit_after_hybrid_oku

8.735046

profit_oku

8.735046

finance_oku

-2.51087

interest_oku

-2.51087

other_finance_oku

associates_oku

0.478261

tax_oku

-2.89566

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

10.205698

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

3274081.8901

company_buyback_cancelled_shares

3274081.8901

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

0.135923

ordinary_equity_open_oku

454.724406

ordinary_equity_end_oku

462.226837

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.175693

net_debt_open_oku

334.730703

net_debt_end_oku

326.119141

company_total_equity_end_oku

483.33253

gross_issued_shares_end

2284371633

treasury_shares_end

132647849

employee_trust_shares_end

5214762

float_excluding_treasury_end

2151723784

economic_dividend_eligible_shares_end

2146509022

old_holder_shares_end

2145884294

old_holder_equity_fraction_end

0.999708956145

effective_borrowing_cost

0.049

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

262.667409

営業利益（億）

89.556364

operating_expenses_oku

173.111045

parent_reported_profit_oku

57.072277

ordinary_profit_after_hybrid_oku

56.512277

profit_oku

56.512277

finance_oku

-17.279838

interest_oku

-15.979838

other_finance_oku

-1.3

associates_oku

3.7

tax_oku

-18.614249

NCI_profit_oku

0.29

hybrid_coupon_net_oku

0.56

hybrid_coupon_gross_oku

0.741722

hybrid_coupon_tax_relief_oku

0.181722

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

DA_oku

23.5

cash_litigation_oku

1.45

WC_increment_oku

0.051674

associate_cash_dividend_oku

2.109

FCFE_before_distributions_oku

69.770353

NCI_cash_FCFE_before_distribution_oku

0.2465

NCI_cash_dividends_to_outside_holders_oku

0.2465

ordinary_dividends_company_oku

52.353743

buybacks_company_oku

old_holder_dividend_and_tender_oku

65.318597

old_holder_tender_shares

27817186.031

company_buyback_cancelled_shares

27832121.1365

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

0.9

FX_non_cash_net_debt_effect_oku

0.326119

OCI_oku

0.462227

ordinary_equity_open_oku

462.226837

ordinary_equity_end_oku

454.718747

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.219193

net_debt_open_oku

326.119141

net_debt_end_oku

322.908252

company_total_equity_end_oku

475.86794

gross_issued_shares_end

2256630862

treasury_shares_end

132647849

employee_trust_shares_end

3194762

float_excluding_treasury_end

2123983013

economic_dividend_eligible_shares_end

2120788251

old_holder_shares_end

2118067108

old_holder_equity_fraction_end

0.998716918979

effective_borrowing_cost

0.049

sector_categories

内容を開く

id: combustibles
数量: 426.8
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 47.0915257
売上高: 200.9866315

内容を開く

id: modern_oral
数量: 19.95
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 92.7580904
売上高: 18.505239

内容を開く

id: vapour
数量: 564.425
数量の単位: million units
price_gbp_m_per_volume_unit: 2.9839256
売上高: 16.8420223

内容を開く

id: heated
数量: 19.9755
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 42.4309896
売上高: 8.4758023

内容を開く

id: traditional_oral
数量: 5.07275
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 200.6381317
売上高: 10.1778708

内容を開く

id: other
数量: 100.5
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.6416352
売上高: 7.6798434

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 4.7683715820312E-7
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: 2.9999995604157E-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

268.194843

営業利益（億）

91.176259

operating_expenses_oku

177.018583

parent_reported_profit_oku

58.447607

ordinary_profit_after_hybrid_oku

57.887607

profit_oku

57.887607

finance_oku

-17.122504

interest_oku

-15.822504

other_finance_oku

-1.3

associates_oku

3.7444

tax_oku

-19.060548

NCI_profit_oku

0.29

hybrid_coupon_net_oku

0.56

hybrid_coupon_gross_oku

0.741722

hybrid_coupon_tax_relief_oku

0.181722

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

8.184

DA_oku

23.8055

cash_litigation_oku

1.45

WC_increment_oku

0.055274

associate_cash_dividend_oku

2.134308

FCFE_before_distributions_oku

71.26576

NCI_cash_FCFE_before_distribution_oku

0.2465

NCI_cash_dividends_to_outside_holders_oku

0.2465

ordinary_dividends_company_oku

52.869206

buybacks_company_oku

old_holder_dividend_and_tender_oku

65.768091

old_holder_tender_shares

26978391.3899

company_buyback_cancelled_shares

27019836.7941

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

0.9

FX_non_cash_net_debt_effect_oku

0.322908

OCI_oku

0.454719

ordinary_equity_open_oku

454.718747

ordinary_equity_end_oku

448.084901

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.262693

net_debt_open_oku

322.908252

net_debt_end_oku

318.713591

company_total_equity_end_oku

469.277594

gross_issued_shares_end

2229703746

treasury_shares_end

132647849

employee_trust_shares_end

1154562

float_excluding_treasury_end

2097055897

economic_dividend_eligible_shares_end

2095901335

old_holder_shares_end

2091088717

old_holder_equity_fraction_end

0.997703795536

effective_borrowing_cost

0.049

sector_categories

内容を開く

id: combustibles
数量: 413.996
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 48.9098431
売上高: 202.4847939

内容を開く

id: modern_oral
数量: 22.743
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 91.8118501
売上高: 20.8807691

内容を開く

id: vapour
数量: 595.468375
数量の単位: million units
price_gbp_m_per_volume_unit: 2.9959429
売上高: 17.8398926

内容を開く

id: heated
数量: 20.674642
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 42.8981548
売上高: 8.8690402

内容を開く

id: traditional_oral
数量: 4.996659
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 205.2640699
売上高: 10.2563451

内容を開く

id: other
数量: 101.0025
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.785948
売上高: 7.8640021

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

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

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

274.121332

営業利益（億）

93.00442

operating_expenses_oku

181.116912

parent_reported_profit_oku

60.016974

ordinary_profit_after_hybrid_oku

59.456974

profit_oku

59.456974

finance_oku

-16.916966

interest_oku

-15.616966

other_finance_oku

-1.3

associates_oku

3.789333

tax_oku

-19.569813

NCI_profit_oku

0.29

hybrid_coupon_net_oku

0.56

hybrid_coupon_gross_oku

0.741722

hybrid_coupon_tax_relief_oku

0.181722

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

8.372232

DA_oku

24.114971

cash_litigation_oku

1.45

WC_increment_oku

0.059265

associate_cash_dividend_oku

2.15992

FCFE_before_distributions_oku

72.954855

NCI_cash_FCFE_before_distribution_oku

0.2465

NCI_cash_dividends_to_outside_holders_oku

0.2465

ordinary_dividends_company_oku

53.403103

buybacks_company_oku

old_holder_dividend_and_tender_oku

66.233542

old_holder_tender_shares

26166426.7882

company_buyback_cancelled_shares

26233382.0021

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

0.9

FX_non_cash_net_debt_effect_oku

0.318714

OCI_oku

0.448085

ordinary_equity_open_oku

448.084901

ordinary_equity_end_oku

442.502326

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.306193

net_debt_open_oku

318.713591

net_debt_end_oku

313.358903

company_total_equity_end_oku

463.738519

gross_issued_shares_end

2204470515

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2071822666

economic_dividend_eligible_shares_end

2071822666

old_holder_shares_end

2064922290

old_holder_equity_fraction_end

0.996669417728

effective_borrowing_cost

0.049

sector_categories

内容を開く

id: combustibles
数量: 401.57612
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 50.7984836
売上高: 203.9945796

内容を開く

id: modern_oral
数量: 25.92702
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 90.8754592
売上高: 23.5612985

内容を開く

id: vapour
数量: 628.219136
数量の単位: million units
price_gbp_m_per_volume_unit: 3.0080147
売上高: 18.896924

内容を開く

id: heated
数量: 21.398255
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 43.3704635
売上高: 9.2805224

内容を開く

id: traditional_oral
数量: 4.921709
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 209.9967276
売上高: 10.3354276

内容を開く

id: other
数量: 101.507512
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.9329892
売上高: 8.05258

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: 9.9999997473788E-8

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

280.490603

営業利益（億）

95.071901

operating_expenses_oku

185.418702

parent_reported_profit_oku

61.81035

ordinary_profit_after_hybrid_oku

61.25035

profit_oku

61.25035

finance_oku

-16.654586

interest_oku

-15.354586

other_finance_oku

-1.3

associates_oku

3.834805

tax_oku

-20.151769

NCI_profit_oku

0.29

hybrid_coupon_net_oku

0.56

hybrid_coupon_gross_oku

0.741722

hybrid_coupon_tax_relief_oku

0.181722

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

8.564793

DA_oku

24.428466

cash_litigation_oku

1.45

WC_increment_oku

0.063693

associate_cash_dividend_oku

2.185839

FCFE_before_distributions_oku

74.867529

NCI_cash_FCFE_before_distribution_oku

0.2465

NCI_cash_dividends_to_outside_holders_oku

0.2465

ordinary_dividends_company_oku

53.955821

buybacks_company_oku

old_holder_dividend_and_tender_oku

66.715232

old_holder_tender_shares

25378330.9312

company_buyback_cancelled_shares

25469818.2122

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

0.9

FX_non_cash_net_debt_effect_oku

0.313359

OCI_oku

0.442502

ordinary_equity_open_oku

442.502326

ordinary_equity_end_oku

438.177827

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.349693

net_debt_open_oku

313.358903

net_debt_end_oku

306.638249

company_total_equity_end_oku

459.45752

gross_issued_shares_end

2181177427

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2048529578

economic_dividend_eligible_shares_end

2048529578

old_holder_shares_end

2039543959

old_holder_equity_fraction_end

0.995613624819

effective_borrowing_cost

0.049

sector_categories

内容を開く

id: combustibles
数量: 389.528836
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 52.7601715
売上高: 205.5160821

内容を開く

id: modern_oral
数量: 29.556803
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 89.9488129
売上高: 26.5859932

内容を開く

id: vapour
数量: 662.771188
数量の単位: million units
price_gbp_m_per_volume_unit: 3.0201413
売上高: 20.0166263

内容を開く

id: heated
数量: 22.147194
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 43.8479723
売上高: 9.7110955

内容を開く

id: traditional_oral
数量: 4.847883
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 214.8385683
売上高: 10.4151229

内容を開く

id: other
数量: 102.01505
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.0828103
売上高: 8.245683

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

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

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

285.951708

営業利益（億）

96.947655

operating_expenses_oku

189.004053

parent_reported_profit_oku

63.509918

ordinary_profit_after_hybrid_oku

62.949918

profit_oku

62.949918

finance_oku

-16.325274

interest_oku

-15.025274

other_finance_oku

-1.3

associates_oku

3.880822

tax_oku

-20.703285

NCI_profit_oku

0.29

hybrid_coupon_net_oku

0.56

hybrid_coupon_gross_oku

0.741722

hybrid_coupon_tax_relief_oku

0.181722

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

8.761784

DA_oku

24.746036

cash_litigation_oku

1.45

WC_increment_oku

0.054611

associate_cash_dividend_oku

2.212069

FCFE_before_distributions_oku

76.699875

NCI_cash_FCFE_before_distribution_oku

0.2465

NCI_cash_dividends_to_outside_holders_oku

0.2465

ordinary_dividends_company_oku

54.527789

buybacks_company_oku

old_holder_dividend_and_tender_oku

67.213485

old_holder_tender_shares

24613414.094

company_buyback_cancelled_shares

24728479.1458

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

0.9

FX_non_cash_net_debt_effect_oku

0.306638

OCI_oku

0.438178

ordinary_equity_open_oku

438.177827

ordinary_equity_end_oku

435.000182

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.393193

net_debt_open_oku

306.638249

net_debt_end_oku

298.649823

company_total_equity_end_oku

456.323375

gross_issued_shares_end

2158647924

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2026000075

economic_dividend_eligible_shares_end

2026000075

old_holder_shares_end

2014930545

old_holder_equity_fraction_end

0.99453626382

effective_borrowing_cost

0.049

sector_categories

内容を開く

id: combustibles
数量: 377.842971
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 54.7977364
売上高: 207.0493954

内容を開く

id: modern_oral
数量: 32.122333
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 89.0318078
売上高: 28.599094

内容を開く

id: vapour
数量: 699.223603
数量の単位: million units
price_gbp_m_per_volume_unit: 3.0323229
売上高: 21.2027178

内容を開く

id: heated
数量: 22.922346
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 44.3307385
売上高: 10.1616451

内容を開く

id: traditional_oral
数量: 4.775165
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 219.7921127
売上高: 10.495436

内容を開く

id: other
数量: 102.525125
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.235464
売上高: 8.4434197

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

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

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

291.245297

営業利益（億）

98.894923

operating_expenses_oku

192.350374

parent_reported_profit_oku

65.310798

ordinary_profit_after_hybrid_oku

64.750798

profit_oku

64.750798

finance_oku

-15.933841

interest_oku

-14.633841

other_finance_oku

-1.3

associates_oku

3.927392

tax_oku

-21.287676

NCI_profit_oku

0.29

hybrid_coupon_net_oku

0.56

hybrid_coupon_gross_oku

0.741722

hybrid_coupon_tax_relief_oku

0.181722

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

8.963305

DA_oku

25.067735

cash_litigation_oku

1.45

WC_increment_oku

0.052936

associate_cash_dividend_oku

2.238614

FCFE_before_distributions_oku

78.626059

NCI_cash_FCFE_before_distribution_oku

0.2465

NCI_cash_dividends_to_outside_holders_oku

0.2465

ordinary_dividends_company_oku

55.11947

buybacks_company_oku

old_holder_dividend_and_tender_oku

67.728652

old_holder_tender_shares

23869074.6954

company_buyback_cancelled_shares

24006775.0283

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

0.9

FX_non_cash_net_debt_effect_oku

0.29865

OCI_oku

0.435

ordinary_equity_open_oku

435.000182

ordinary_equity_end_oku

433.052729

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.436693

net_debt_open_oku

298.649823

net_debt_end_oku

289.31821

company_total_equity_end_oku

454.419422

gross_issued_shares_end

2136862599

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2004214750

economic_dividend_eligible_shares_end

2004214750

old_holder_shares_end

1991061470

old_holder_equity_fraction_end

0.993437190416

effective_borrowing_cost

0.049

sector_categories

内容を開く

id: combustibles
数量: 366.507682
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 56.9141179
売上高: 208.5946144

内容を開く

id: modern_oral
数量: 34.910552
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 88.1243417
売上高: 30.764694

内容を開く

id: vapour
数量: 726.912858
数量の単位: million units
price_gbp_m_per_volume_unit: 3.0445599
売上高: 22.1312977

内容を開く

id: heated
数量: 23.499989
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 44.8188199
売上高: 10.5324177

内容を開く

id: traditional_oral
数量: 4.703538
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 224.8599394
売上高: 10.5763716

内容を開く

id: other
数量: 103.037751
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.3910038
売上高: 8.6459016

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

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

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2033

period_start

2033-01-01

期間末

2033-12-31

partial_year_fraction

fiscal_year

2033

financial_status

forecast_assumption

売上高

296.774673

営業利益（億）

100.003194

operating_expenses_oku

196.771479

parent_reported_profit_oku

66.528348

ordinary_profit_after_hybrid_oku

65.968348

profit_oku

65.968348

finance_oku

-15.476592

interest_oku

-14.176592

other_finance_oku

-1.3

associates_oku

3.974521

tax_oku

-21.682775

NCI_profit_oku

0.29

hybrid_coupon_net_oku

0.56

hybrid_coupon_gross_oku

0.741722

hybrid_coupon_tax_relief_oku

0.181722

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

9.169461

DA_oku

25.393615

cash_litigation_oku

1.45

WC_increment_oku

0.055294

associate_cash_dividend_oku

2.265477

FCFE_before_distributions_oku

79.964774

NCI_cash_FCFE_before_distribution_oku

0.2465

NCI_cash_dividends_to_outside_holders_oku

0.2465

ordinary_dividends_company_oku

55.731332

buybacks_company_oku

old_holder_dividend_and_tender_oku

68.261087

old_holder_tender_shares

23148584.0164

company_buyback_cancelled_shares

23308020.1319

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

0.9

FX_non_cash_net_debt_effect_oku

0.289318

OCI_oku

0.433053

ordinary_equity_open_oku

433.052729

ordinary_equity_end_oku

431.733795

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.480193

net_debt_open_oku

289.31821

net_debt_end_oku

279.249698

company_total_equity_end_oku

453.143988

gross_issued_shares_end

2115798736

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1983150887

economic_dividend_eligible_shares_end

1983150887

old_holder_shares_end

1967912886

old_holder_equity_fraction_end

0.992316267761

effective_borrowing_cost

0.049

sector_categories

内容を開く

id: combustibles
数量: 355.512452
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 59.1123697
売上高: 210.1518347

内容を開く

id: modern_oral
数量: 37.940788
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 87.2263131
売上高: 33.0943503

内容を開く

id: vapour
数量: 755.698607
数量の単位: million units
price_gbp_m_per_volume_unit: 3.0568526
売上高: 23.1005923

内容を開く

id: heated
数量: 24.092189
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 45.3122751
売上高: 10.9167188

内容を開く

id: traditional_oral
数量: 4.632984
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 230.0446869
売上高: 10.6579346

内容を開く

id: other
数量: 103.55294
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.5494844
売上高: 8.8532424

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: -4.7683715820312E-7
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: 9.9999961093999E-8

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

302.554769

営業利益（億）

101.170198

operating_expenses_oku

201.384571

parent_reported_profit_oku

67.817929

ordinary_profit_after_hybrid_oku

67.257929

profit_oku

67.257929

finance_oku

-14.983235

interest_oku

-13.683235

other_finance_oku

-1.3

associates_oku

4.022215

tax_oku

-22.101249

NCI_profit_oku

0.29

hybrid_coupon_net_oku

0.56

hybrid_coupon_gross_oku

0.741722

hybrid_coupon_tax_relief_oku

0.181722

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

9.380358

DA_oku

25.723732

cash_litigation_oku

1.45

WC_increment_oku

0.057801

associate_cash_dividend_oku

2.292663

FCFE_before_distributions_oku

81.375224

NCI_cash_FCFE_before_distribution_oku

0.2465

NCI_cash_dividends_to_outside_holders_oku

0.2465

ordinary_dividends_company_oku

56.363809

buybacks_company_oku

old_holder_dividend_and_tender_oku

68.811104

old_holder_tender_shares

22449318.4851

company_buyback_cancelled_shares

22629603.5943

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

0.9

FX_non_cash_net_debt_effect_oku

0.27925

OCI_oku

0.431734

ordinary_equity_open_oku

431.733795

ordinary_equity_end_oku

431.09605

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.523693

net_debt_open_oku

279.249698

net_debt_end_oku

268.392406

company_total_equity_end_oku

452.549743

gross_issued_shares_end

2095436230

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1962788381

economic_dividend_eligible_shares_end

1962788381

old_holder_shares_end

1945463568

old_holder_equity_fraction_end

0.991173366825

effective_borrowing_cost

0.049

sector_categories

内容を開く

id: combustibles
数量: 344.847078
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 61.3956638
売上高: 211.7211528

内容を開く

id: modern_oral
数量: 41.234048
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 86.3376221
売上高: 35.6004966

内容を開く

id: vapour
数量: 785.624272
数量の単位: million units
price_gbp_m_per_volume_unit: 3.0692011
売上高: 24.1123889

内容を開く

id: heated
数量: 24.699312
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 45.8111633
売上高: 11.315042

内容を開く

id: traditional_oral
数量: 4.56349
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 235.3490545
売上高: 10.7401298

内容を開く

id: other
数量: 104.070704
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.7109615
売上高: 9.065559

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 4.7683715820312E-7
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: 9.9999961093999E-8

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

308.60156

営業利益（億）

102.400627

operating_expenses_oku

206.200933

parent_reported_profit_oku

69.18501

ordinary_profit_after_hybrid_oku

68.62501

profit_oku

68.62501

finance_oku

-14.451228

interest_oku

-13.151228

other_finance_oku

-1.3

associates_oku

4.070482

tax_oku

-22.544871

NCI_profit_oku

0.29

hybrid_coupon_net_oku

0.56

hybrid_coupon_gross_oku

0.741722

hybrid_coupon_tax_relief_oku

0.181722

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

9.596106

DA_oku

26.058141

cash_litigation_oku

1.45

WC_increment_oku

0.060468

associate_cash_dividend_oku

2.320175

FCFE_before_distributions_oku

82.862825

NCI_cash_FCFE_before_distribution_oku

0.2465

NCI_cash_dividends_to_outside_holders_oku

0.2465

ordinary_dividends_company_oku

57.017379

buybacks_company_oku

old_holder_dividend_and_tender_oku

69.379056

old_holder_tender_shares

21770664.5358

company_buyback_cancelled_shares

21970933.4357

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

0.9

FX_non_cash_net_debt_effect_oku

0.268392

OCI_oku

0.431096

ordinary_equity_open_oku

431.09605

ordinary_equity_end_oku

431.197218

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.567193

net_debt_open_oku

268.392406

net_debt_end_oku

256.689467

company_total_equity_end_oku

452.694411

gross_issued_shares_end

2075755572

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1943107723

economic_dividend_eligible_shares_end

1943107723

old_holder_shares_end

1923692903

old_holder_equity_fraction_end

0.990008366726

effective_borrowing_cost

0.049

sector_categories

内容を開く

id: combustibles
数量: 334.501666
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 63.7672956
売上高: 213.302666

内容を開く

id: modern_oral
数量: 44.813163
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 85.4581695
売上高: 38.2965092

内容を開く

id: vapour
数量: 816.734993
数量の単位: million units
price_gbp_m_per_volume_unit: 3.0816058
売上高: 25.1685532

内容を開く

id: heated
数量: 25.321734
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 46.3155442
売上高: 11.7278991

内容を開く

id: traditional_oral
数量: 4.495037
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 240.7758038
売上高: 10.8229623

内容を開く

id: other
数量: 104.591058
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.8754917
売上高: 9.2829706

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

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

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

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

267.606273

営業利益（億）

88.116272

operating_expenses_oku

179.49

parent_reported_profit_oku

60.020889

ordinary_profit_after_hybrid_oku

59.545042

profit_oku

59.545042

finance_oku

-11.792325

interest_oku

-10.68768

other_finance_oku

-1.104645

associates_oku

3.500303

tax_oku

-19.556941

NCI_profit_oku

0.246421

hybrid_coupon_net_oku

0.475847

hybrid_coupon_gross_oku

0.630261

hybrid_coupon_tax_relief_oku

0.154414

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

8.341612

DA_oku

22.43015

cash_litigation_oku

1.232104

WC_increment_oku

0.053793

associate_cash_dividend_oku

1.995173

FCFE_before_distributions_oku

71.745362

NCI_cash_FCFE_before_distribution_oku

0.209458

NCI_cash_dividends_to_outside_holders_oku

0.209458

ordinary_dividends_company_oku

57.672728

buybacks_company_oku

11.046448

old_holder_dividend_and_tender_oku

67.99989

old_holder_tender_shares

17998015.4345

company_buyback_cancelled_shares

18185779.9871

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

0.764754

FX_non_cash_net_debt_effect_oku

0.218116

OCI_oku

0.3664

ordinary_equity_open_oku

431.197218

ordinary_equity_end_oku

423.314953

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.604156

net_debt_open_oku

256.689467

net_debt_end_oku

254.623491

company_total_equity_end_oku

444.849109

gross_issued_shares_end

2059535799

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

1926887950

economic_dividend_eligible_shares_end

1926887950

old_holder_shares_end

1905694888

old_holder_equity_fraction_end

0.989001404021

effective_borrowing_cost

0.049

sector_categories

内容を開く

id: combustibles
数量: 275.707971
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 66.2306881
売上高: 182.6032865

内容を開く

id: modern_oral
数量: 41.384197
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 84.5878573
売上高: 35.0060058

内容を開く

id: vapour
数量: 721.484056
数量の単位: million units
price_gbp_m_per_volume_unit: 3.094067
売上高: 22.3232003

内容を開く

id: heated
数量: 22.058773
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 46.8254783
売上高: 10.3291259

内容を開く

id: traditional_oral
数量: 3.76226
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 246.3277604
売上高: 9.2674915

内容を開く

id: other
数量: 89.318192
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 9.0431328
売上高: 8.0771626

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: -3.9999998989515E-7

audit_max_abs_residual_excluding_rounded_segments

zero_cash_events

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

内容を開く

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

100

内容を開く

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

101

内容を開く

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

102

内容を開く

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

103

内容を開く

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

104

内容を開く

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

105

内容を開く

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

106

内容を開く

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

107

内容を開く

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

108

内容を開く

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

109

内容を開く

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

110

内容を開く

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

111

内容を開く

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

112

内容を開く

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

113

内容を開く

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

114

内容を開く

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

115

内容を開く

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

116

内容を開く

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

117

内容を開く

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

118

内容を開く

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

119

内容を開く

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

120

内容を開く

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

121

内容を開く

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

122

内容を開く

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

123

内容を開く

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

124

内容を開く

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

125

内容を開く

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

126

内容を開く

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

127

内容を開く

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

128

内容を開く

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

129

内容を開く

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

130

内容を開く

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

131

内容を開く

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

132

内容を開く

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

133

内容を開く

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

134

内容を開く

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

135

内容を開く

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

136

内容を開く

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

137

内容を開く

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

138

内容を開く

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

139

内容を開く

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

140

内容を開く

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

141

内容を開く

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

142

内容を開く

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

143

内容を開く

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

144

内容を開く

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

145

内容を開く

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

146

内容を開く

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

147

内容を開く

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

148

内容を開く

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

149

内容を開く

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

150

内容を開く

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

151

内容を開く

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

152

内容を開く

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

153

内容を開く

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

154

内容を開く

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

155

内容を開く

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

156

内容を開く

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

157

内容を開く

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

158

内容を開く

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

159

内容を開く

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

160

内容を開く

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

161

内容を開く

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

162

内容を開く

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

163

内容を開く

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

164

内容を開く

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

165

内容を開く

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

166

内容を開く

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

167

内容を開く

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

168

内容を開く

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

169

内容を開く

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

170

内容を開く

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

171

内容を開く

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

172

内容を開く

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

173

内容を開く

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

174

内容を開く

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

175

内容を開く

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

176

内容を開く

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

177

内容を開く

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

178

内容を開く

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

179

内容を開く

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

180

内容を開く

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

181

内容を開く

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

182

内容を開く

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

183

内容を開く

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

184

内容を開く

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

185

内容を開く

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

186

内容を開く

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

187

内容を開く

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

188

内容を開く

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

189

内容を開く

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

190

内容を開く

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

191

内容を開く

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

192

内容を開く

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

193

内容を開く

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

194

内容を開く

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

195

内容を開く

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

196

内容を開く

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

197

内容を開く

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

198

内容を開く

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

share_movement_event_tape

内容を開く

scenario: base
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: 2284371633.2838
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2145884294.1099
employee_subscription_m: 0.59184782608696

内容を開く

scenario: base
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: 2284344731.1099
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2145884294.1099
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2026-12-15
種類: issuer_buyback
shares_change: -3274081.8901191
old_shares_change: -3274081.8901191
company_cash_m: -150
old_holder_cash_m: 150
company_gross_issued: 2284344731.1099
company_treasury: 132647849
trust: 5812588
old_holder_shares: 2145884294.1099
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2027-03-31
種類: issuer_buyback
shares_change: -7033251.0633059
old_shares_change: -7031204.0788025
company_cash_m: -325
old_holder_cash_m: 324.90541074709
company_gross_issued: 2277338382.2205
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2138853090.0311
employee_subscription_m: 0

内容を開く

scenario: base
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: 2270402411.6512
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2131873476.4269
employee_subscription_m: 1.01992275

内容を開く

scenario: base
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: 2270356736.6512
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2131873476.4269
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2027-06-30
種類: issuer_buyback
shares_change: -6981645.5692594
old_shares_change: -6979613.604218
company_cash_m: -325
old_holder_cash_m: 324.90541074709
company_gross_issued: 2270356736.6512
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2131873476.4269
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2027-09-30
種類: issuer_buyback
shares_change: -6929857.8839027
old_shares_change: -6924413.1132951
company_cash_m: -325
old_holder_cash_m: 324.74464837849
company_gross_issued: 2263472553.7673
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2124949063.3136
employee_subscription_m: 0

内容を開く

scenario: base
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: 2256630862.1473
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2118067108.0789
employee_subscription_m: 1.01992275

内容を開く

scenario: base
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: 2256585187.1473
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2118067108.0789
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2027-12-15
種類: issuer_buyback
shares_change: -6887366.6200354
old_shares_change: -6881955.234699
company_cash_m: -325
old_holder_cash_m: 324.74464837849
company_gross_issued: 2256585187.1473
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2118067108.0789
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2028-03-31
種類: issuer_buyback
shares_change: -6827984.6487544
old_shares_change: -6819223.7912377
company_cash_m: -325
old_holder_cash_m: 324.58299866807
company_gross_issued: 2249802877.4985
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2111247884.2876
employee_subscription_m: 0

内容を開く

scenario: base
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: 2243071352.3553
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2104478695.5953
employee_subscription_m: 1.0507499151187

内容を開く

scenario: base
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: 2243024992.2303
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2104478695.5953
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2028-06-30
種類: issuer_buyback
shares_change: -6777885.2682589
old_shares_change: -6769188.6923065
company_cash_m: -325
old_holder_cash_m: 324.58299866807
company_gross_issued: 2243024992.2303
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2104478695.5953
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2028-09-30
種類: issuer_buyback
shares_change: -6727609.013732
old_shares_change: -6715578.1439959
company_cash_m: -325
old_holder_cash_m: 324.41880798122
company_gross_issued: 2236343743.3415
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2097763117.4513
employee_subscription_m: 0

内容を開く

scenario: base
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: 2229703745.6032
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2091088716.689
employee_subscription_m: 1.0507499151187

内容を開く

scenario: base
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: 2229657385.4782
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2091088716.689
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2028-12-15
種類: issuer_buyback
shares_change: -6686357.8633351
old_shares_change: -6674400.7623355
company_cash_m: -325
old_holder_cash_m: 324.41880798122
company_gross_issued: 2229657385.4782
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2091088716.689
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2029-03-31
種類: issuer_buyback
shares_change: -6629245.4303275
old_shares_change: -6614023.3273763
company_cash_m: -325
old_holder_cash_m: 324.25373354914
company_gross_issued: 2223074500.1729
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2084474693.3616
employee_subscription_m: 0

内容を開く

scenario: base
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: 2216540951.4288
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2077909199.5035
employee_subscription_m: 1.0825088313032

内容を開く

scenario: base
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: 2216493895.9019
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2077909199.5035
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2029-06-30
種類: issuer_buyback
shares_change: -6580604.2709962
old_shares_change: -6565493.8580922
company_cash_m: -325
old_holder_cash_m: 324.25373354914
company_gross_issued: 2216493895.9019
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2077909199.5035
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2029-09-30
種類: issuer_buyback
shares_change: -6531791.38583
old_shares_change: -6513423.7250527
company_cash_m: -325
old_holder_cash_m: 324.08608689408
company_gross_issued: 2210009160.0429
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2071395775.7785
employee_subscription_m: 0

内容を開く

scenario: base
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: 2204470514.7418
company_treasury: 132647849
trust: 0
old_holder_shares: 2064922289.9007
employee_subscription_m: 1.0825088313032

内容を開く

scenario: base
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: 2204423459.2149
company_treasury: 132647849
trust: 0
old_holder_shares: 2064922289.9007
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2029-12-15
種類: issuer_buyback
shares_change: -6491740.9149616
old_shares_change: -6473485.8777235
company_cash_m: -325
old_holder_cash_m: 324.08608689408
company_gross_issued: 2203517419.128
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2064922289.9007
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2030-03-31
種類: issuer_buyback
shares_change: -6436290.8290275
old_shares_change: -6414854.2328955
company_cash_m: -325
old_holder_cash_m: 323.91756076163
company_gross_issued: 2198034223.9128
company_treasury: 132647849
trust: 0
old_holder_shares: 2058507435.6679
employee_subscription_m: 0

内容を開く

scenario: base
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: 2192733523.8355
company_treasury: 132647849
trust: 0
old_holder_shares: 2052139649.5289
employee_subscription_m: 1.1152276607294

内容を開く

scenario: base
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: 2192685762.4757
company_treasury: 132647849
trust: 0
old_holder_shares: 2052139649.5289
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2030-06-30
種類: issuer_buyback
shares_change: -6389065.4470428
old_shares_change: -6367786.1389308
company_cash_m: -325
old_holder_cash_m: 323.91756076163
company_gross_issued: 2191645158.4657
company_treasury: 132647849
trust: 0
old_holder_shares: 2052139649.5289
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2030-09-30
種類: issuer_buyback
shares_change: -6341673.3375734
old_shares_change: -6317212.6573978
company_cash_m: -325
old_holder_cash_m: 323.74643163817
company_gross_issued: 2186391850.4979
company_treasury: 132647849
trust: 0
old_holder_shares: 2045822436.8715
employee_subscription_m: 0

内容を開く

scenario: base
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: 2181177427.2691
company_treasury: 132647849
trust: 0
old_holder_shares: 2039543958.9695
employee_subscription_m: 1.1152276607294

内容を開く

scenario: base
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: 2181129665.9094
company_treasury: 132647849
trust: 0
old_holder_shares: 2039543958.9695
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2030-12-15
種類: issuer_buyback
shares_change: -6302788.5985699
old_shares_change: -6278477.9020207
company_cash_m: -325
old_holder_cash_m: 323.74643163817
company_gross_issued: 2180089061.8994
company_treasury: 132647849
trust: 0
old_holder_shares: 2039543958.9695
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2031-03-31
種類: issuer_buyback
shares_change: -6248952.4744865
old_shares_change: -6221542.2244452
company_cash_m: -325
old_holder_cash_m: 323.57442806618
company_gross_issued: 2174928474.7947
company_treasury: 132647849
trust: 0
old_holder_shares: 2033322416.7451
employee_subscription_m: 0

内容を開く

scenario: base
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: 2169824860.9635
company_treasury: 132647849
trust: 0
old_holder_shares: 2027146524.2148
employee_subscription_m: 1.1489354167749

内容を開く

scenario: base
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: 2169776383.1833
company_treasury: 132647849
trust: 0
old_holder_shares: 2027146524.2148
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2031-06-30
種類: issuer_buyback
shares_change: -6203101.6614249
old_shares_change: -6175892.5302521
company_cash_m: -325
old_holder_cash_m: 323.57442806618
company_gross_issued: 2168725373.1332
company_treasury: 132647849
trust: 0
old_holder_shares: 2027146524.2148
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2031-09-30
種類: issuer_buyback
shares_change: -6157088.9737439
old_shares_change: -6126773.1960004
company_cash_m: -325
old_holder_cash_m: 323.39979123111
company_gross_issued: 2163667771.9898
company_treasury: 132647849
trust: 0
old_holder_shares: 2021019751.0188
employee_subscription_m: 0

内容を開く

scenario: base
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: 2158647923.7839
company_treasury: 132647849
trust: 0
old_holder_shares: 2014930544.8755
employee_subscription_m: 1.1489354167749

内容を開く

scenario: base
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: 2158599446.0037
company_treasury: 132647849
trust: 0
old_holder_shares: 2014930544.8755
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2031-12-15
種類: issuer_buyback
shares_change: -6119336.0361483
old_shares_change: -6089206.1432719
company_cash_m: -325
old_holder_cash_m: 323.39979123111
company_gross_issued: 2157548435.9536
company_treasury: 132647849
trust: 0
old_holder_shares: 2014930544.8755
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2032-03-31
種類: issuer_buyback
shares_change: -6066575.9237854
old_shares_change: -6033429.7534247
company_cash_m: -325
old_holder_cash_m: 323.22428574165
company_gross_issued: 2152581347.8601
company_treasury: 132647849
trust: 0
old_holder_shares: 2008897115.1221
employee_subscription_m: 0

内容を開く

scenario: base
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: 2147670009.6845
company_treasury: 132647849
trust: 0
old_holder_shares: 2002907954.814
employee_subscription_m: 1.1836619897469

内容を開く

scenario: base
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: 2147620804.7376
company_treasury: 132647849
trust: 0
old_holder_shares: 2002907954.814
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2032-06-30
種類: issuer_buyback
shares_change: -6022063.2731066
old_shares_change: -5989160.3081258
company_cash_m: -325
old_holder_cash_m: 323.22428574165
company_gross_issued: 2146559284.587
company_treasury: 132647849
trust: 0
old_holder_shares: 2002907954.814
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2032-09-30
種類: issuer_buyback
shares_change: -5977393.4721417
old_shares_change: -5941457.7010602
company_cash_m: -325
old_holder_cash_m: 323.04611731586
company_gross_issued: 2141692616.2123
company_treasury: 132647849
trust: 0
old_holder_shares: 1996966497.1129
employee_subscription_m: 0

内容を開く

scenario: base
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: 2136862598.9505
company_treasury: 132647849
trust: 0
old_holder_shares: 1991061470.1802
employee_subscription_m: 1.1836619897469

内容を開く

scenario: base
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: 2136813394.0036
company_treasury: 132647849
trust: 0
old_holder_shares: 1991061470.1802
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2032-12-15
種類: issuer_buyback
shares_change: -5940742.3593024
old_shares_change: -5905026.9327586
company_cash_m: -325
old_holder_cash_m: 323.04611731586
company_gross_issued: 2135751873.853
company_treasury: 132647849
trust: 0
old_holder_shares: 1991061470.1802
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2033-03-31
種類: issuer_buyback
shares_change: -5889998.7023003
old_shares_change: -5851343.7623642
company_cash_m: -325
old_holder_cash_m: 322.86708688504
company_gross_issued: 2130972600.2482
company_treasury: 132647849
trust: 0
old_holder_shares: 1985210126.4178
employee_subscription_m: 0

内容を開く

scenario: base
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: 2126247896.9592
company_treasury: 132647849
trust: 0
old_holder_shares: 1979401716.0703
employee_subscription_m: 1.219438173387

内容を開く

scenario: base
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: 2126197953.9381
company_treasury: 132647849
trust: 0
old_holder_shares: 1979401716.0703
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2033-06-30
種類: issuer_buyback
shares_change: -5846781.6622388
old_shares_change: -5808410.3475074
company_cash_m: -325
old_holder_cash_m: 322.86708688504
company_gross_issued: 2125125818.586
company_treasury: 132647849
trust: 0
old_holder_shares: 1979401716.0703
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2033-09-30
種類: issuer_buyback
shares_change: -5803412.0459972
old_shares_change: -5762080.4005645
company_cash_m: -325
old_holder_cash_m: 322.68536428929
company_gross_issued: 2120444484.9132
company_treasury: 132647849
trust: 0
old_holder_shares: 1973639635.6697
employee_subscription_m: 0

内容を開く

scenario: base
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: 2115798735.565
company_treasury: 132647849
trust: 0
old_holder_shares: 1967912886.1638
employee_subscription_m: 1.219438173387

内容を開く

scenario: base
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: 2115748792.5439
company_treasury: 132647849
trust: 0
old_holder_shares: 1967912886.1638
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2033-12-15
種類: issuer_buyback
shares_change: -5767827.7213677
old_shares_change: -5726749.5059305
company_cash_m: -325
old_holder_cash_m: 322.68536428929
company_gross_issued: 2114676657.1918
company_treasury: 132647849
trust: 0
old_holder_shares: 1967912886.1638
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2034-03-31
種類: issuer_buyback
shares_change: -5718561.0382095
old_shares_change: -5674621.1464015
company_cash_m: -325
old_holder_cash_m: 322.50278702244
company_gross_issued: 2110080174.5268
company_treasury: 132647849
trust: 0
old_holder_shares: 1962238265.0174
employee_subscription_m: 0

内容を開く

scenario: base
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: 2105537121.5008
company_treasury: 132647849
trust: 0
old_holder_shares: 1956605280.6084
employee_subscription_m: 1.2562956921776

内容を開く

scenario: base
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: 2105486429.3344
company_treasury: 132647849
trust: 0
old_holder_shares: 1956605280.6084
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2034-06-30
種類: issuer_buyback
shares_change: -5676601.8979832
old_shares_change: -5632984.4089737
company_cash_m: -325
old_holder_cash_m: 322.50278702244
company_gross_issued: 2104403572.6288
company_treasury: 132647849
trust: 0
old_holder_shares: 1956605280.6084
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2034-09-30
種類: issuer_buyback
shares_change: -5634494.6225462
old_shares_change: -5587988.1784035
company_cash_m: -325
old_holder_cash_m: 322.31748890381
company_gross_issued: 2099902626.8783
company_treasury: 132647849
trust: 0
old_holder_shares: 1951017292.43
employee_subscription_m: 0

内容を開く

scenario: base
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: 2095436229.7147
company_treasury: 132647849
trust: 0
old_holder_shares: 1945463567.6787
employee_subscription_m: 1.2562956921776

内容を開く

scenario: base
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: 2095385537.5483
company_treasury: 132647849
trust: 0
old_holder_shares: 1945463567.6787
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2034-12-15
種類: issuer_buyback
shares_change: -5599946.0355801
old_shares_change: -5553724.7513386
company_cash_m: -325
old_holder_cash_m: 322.31748890381
company_gross_issued: 2094302680.8427
company_treasury: 132647849
trust: 0
old_holder_shares: 1945463567.6787
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2035-03-31
種類: issuer_buyback
shares_change: -5552113.3366219
old_shares_change: -5503106.8688555
company_cash_m: -325
old_holder_cash_m: 322.13134421824
company_gross_issued: 2089884116.3781
company_treasury: 132647849
trust: 0
old_holder_shares: 1939960460.8098
employee_subscription_m: 0

内容を開く

scenario: base
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: 2085517878.7166
company_treasury: 132647849
trust: 0
old_holder_shares: 1934497732.2164
employee_subscription_m: 1.2942672294737

内容を開く

scenario: base
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: 2085466426.1677
company_treasury: 132647849
trust: 0
old_holder_shares: 1934497732.2164
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2035-06-30
種類: issuer_buyback
shares_change: -5511375.4830803
old_shares_change: -5462728.5934034
company_cash_m: -325
old_holder_cash_m: 322.13134421824
company_gross_issued: 2084372740.895
company_treasury: 132647849
trust: 0
old_holder_shares: 1934497732.2164
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2035-09-30
種類: issuer_buyback
shares_change: -5470493.806036
old_shares_change: -5419028.2511614
company_cash_m: -325
old_holder_cash_m: 321.94245054884
company_gross_issued: 2080047384.9106
company_treasury: 132647849
trust: 0
old_holder_shares: 1929078703.9653
employee_subscription_m: 0

内容を開く

scenario: base
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: 2075755571.9222
company_treasury: 132647849
trust: 0
old_holder_shares: 1923692903.1429
employee_subscription_m: 1.2942672294737

内容を開く

scenario: base
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: 2075704119.3733
company_treasury: 132647849
trust: 0
old_holder_shares: 1923692903.1429
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2035-12-15
種類: issuer_buyback
shares_change: -5436950.8099615
old_shares_change: -5385800.8223769
company_cash_m: -325
old_holder_cash_m: 321.94245054884
company_gross_issued: 2074610434.1006
company_treasury: 132647849
trust: 0
old_holder_shares: 1923692903.1429
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2036-03-31
種類: issuer_buyback
shares_change: -6106787.087477
old_shares_change: -6045770.3104166
company_cash_m: -368.21493624772
old_holder_cash_m: 364.53586763873
company_gross_issued: 2069648784.8347
company_treasury: 132647849
trust: 0
old_holder_shares: 1917647132.8325
employee_subscription_m: 0

内容を開く

scenario: base
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: 2065552812.2714
company_treasury: 132647849
trust: 0
old_holder_shares: 1911645722.5145
employee_subscription_m: 2.2660283495448

内容を開く

scenario: base
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: 2065464059.4362
company_treasury: 132647849
trust: 0
old_holder_shares: 1911645722.5145
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2036-06-30
種類: issuer_buyback
shares_change: -6061979.3930197
old_shares_change: -6001410.3180102
company_cash_m: -368.21493624772
old_holder_cash_m: 364.53586763873
company_gross_issued: 2063586805.4417
company_treasury: 132647849
trust: 0
old_holder_shares: 1911645722.5145
employee_subscription_m: 0

内容を開く

scenario: base
日付: 2036-09-30
種類: issuer_buyback
shares_change: -6017013.5066351
old_shares_change: -5950834.806075
company_cash_m: -368.21493624772
old_holder_cash_m: 364.16508893047
company_gross_issued: 2059535798.7648
company_treasury: 132647849
trust: 0
old_holder_shares: 1905694887.7084
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

321.564804

full_year_2037_operating_profit_oku

105.072371

full_year_2037_parent_profit_after_tax_oku

71.785757

2037_normalized_ordinary_profit_after_hybrid_oku

71.225757

2037_net_interest_oku

-12.476551

2036_11_06_net_debt_oku_included_via_interest

254.623491

required_reinvestment_rate_g_div_ROE

0.11034483

2027plus_terminal_growth_rate

0.016

terminal_equity_discount_rate

0.098

regulatory_and_litigation_structural_haircut

0.045

2037_non_cash_equity_SBC_addback_oku

1.089032

2037_distributable_cash_before_reinvestment_oku

72.314789

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

0.00121301921

old_cohort_effective_perpetual_cash_growth

未確認

2037_sustainable_ordinary_equity_distribution_before_option_cash_oku

61.440141

2036_economic_holder_group_terminal_oku

736.275152

company_ordinary_equity_terminal_oku

736.275152

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

0.989001404021

old_holder_terminal_oku

728.177159

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

2.674E-9

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: 1926887949.7648
ending_economic_live_shares: 1929225301.8625
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.987803179789
relative_new_issue_dilution_rate: 0.00121301921
ordinary_profit_after_IFRS_SBC_m: 7122.57573161
noncash_SBC_addback_m: 108.9031926
sustainable_operating_equity_cash_before_option_proceeds_m: 6144.01411081
cash_available_to_common_after_subscription_m: 6146.76148694
old_cohort_common_cash_distributed_m: 6071.7905422
old_cohort_discounted_cash_m: 5529.8638817832
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: 1929225301.8625
ending_economic_live_shares: 1931586557.5582
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.986595646077
relative_new_issue_dilution_rate: 0.001223939834
ordinary_profit_after_IFRS_SBC_m: 7236.53694332
noncash_SBC_addback_m: 110.64564368
sustainable_operating_equity_cash_before_option_proceeds_m: 6242.31833659
cash_available_to_common_after_subscription_m: 6245.14875215
old_cohort_common_cash_distributed_m: 6161.43656798
old_cohort_discounted_cash_m: 5110.6636739586
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: 1931586557.5582
ending_economic_live_shares: 1933971963.839
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.985378755918
relative_new_issue_dilution_rate: 0.001234946615
ordinary_profit_after_IFRS_SBC_m: 7352.32153441
noncash_SBC_addback_m: 112.41597398
sustainable_operating_equity_cash_before_option_proceeds_m: 6342.19542997
cash_available_to_common_after_subscription_m: 6345.11139485
old_cohort_common_cash_distributed_m: 6252.33797242
old_cohort_discounted_cash_m: 4723.1901008466
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: 1933971963.839
ending_economic_live_shares: 1936381770.2813
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.984152462575
relative_new_issue_dilution_rate: 0.001246040008
ordinary_profit_after_IFRS_SBC_m: 7469.95867896
noncash_SBC_addback_m: 114.21462956
sustainable_operating_equity_cash_before_option_proceeds_m: 6443.67055685
cash_available_to_common_after_subscription_m: 6446.67465677
old_cohort_common_cash_distributed_m: 6344.51073888
old_cohort_discounted_cash_m: 4365.0455133966
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: 1936381770.2813
ending_economic_live_shares: 1938816229.078
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.982916719557
relative_new_issue_dilution_rate: 0.001257220469
ordinary_profit_after_IFRS_SBC_m: 7589.47801782
noncash_SBC_addback_m: 116.04206363
sustainable_operating_equity_cash_before_option_proceeds_m: 6546.76928576
cash_available_to_common_after_subscription_m: 6549.8641846
old_cohort_common_cash_distributed_m: 6437.97101786
old_cohort_discounted_cash_m: 4034.0132160838
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: 1938816229.078
ending_economic_live_shares: 1941275595.0671
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.981671480624
relative_new_issue_dilution_rate: 0.001268488448
ordinary_profit_after_IFRS_SBC_m: 7710.90966611
noncash_SBC_addback_m: 117.89873665
sustainable_operating_equity_cash_before_option_proceeds_m: 6651.51759433
cash_available_to_common_after_subscription_m: 6654.70603649
old_cohort_common_cash_distributed_m: 6532.73512795
old_cohort_discounted_cash_m: 3728.0438265545
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: 1941275595.0671
ending_economic_live_shares: 1943760125.7597
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.980416699804
relative_new_issue_dilution_rate: 0.001279844397
ordinary_profit_after_IFRS_SBC_m: 7834.28422077
noncash_SBC_addback_m: 119.78511644
sustainable_operating_equity_cash_before_option_proceeds_m: 6757.94187584
cash_available_to_common_after_subscription_m: 6761.22668866
old_cohort_common_cash_distributed_m: 6628.81955672
old_cohort_discounted_cash_m: 3445.2426623772
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: 1943760125.7597
ending_economic_live_shares: 1946270081.3683
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.979152331401
relative_new_issue_dilution_rate: 0.001291288763
ordinary_profit_after_IFRS_SBC_m: 7959.6327683
noncash_SBC_addback_m: 121.7016783
sustainable_operating_equity_cash_before_option_proceeds_m: 6866.06894585
cash_available_to_common_after_subscription_m: 6869.45304214
old_cohort_common_cash_distributed_m: 6726.24096166
old_cohort_discounted_cash_m: 3183.8580776333
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: 1946270081.3683
ending_economic_live_shares: 1948805724.8362
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.977878330006
relative_new_issue_dilution_rate: 0.001302821994
ordinary_profit_after_IFRS_SBC_m: 8086.98689259
noncash_SBC_addback_m: 123.64890516
sustainable_operating_equity_cash_before_option_proceeds_m: 6975.92604899
cash_available_to_common_after_subscription_m: 6979.41242958
old_cohort_common_cash_distributed_m: 6825.01617106
old_cohort_discounted_cash_m: 2942.2706778908
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: 1948805724.8362
ending_economic_live_shares: 1951367321.8667
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.976594650507
relative_new_issue_dilution_rate: 0.001314444533
ordinary_profit_after_IFRS_SBC_m: 8216.37868287
noncash_SBC_addback_m: 125.62728764
sustainable_operating_equity_cash_before_option_proceeds_m: 7087.54086577
cash_available_to_common_after_subscription_m: 7091.13262222
old_cohort_common_cash_distributed_m: 6925.16218489
old_cohort_discounted_cash_m: 2718.9833474722
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: 1951367321.8667
ending_economic_live_shares: 1953955140.9523
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.975301248103
relative_new_issue_dilution_rate: 0.001326156822
ordinary_profit_after_IFRS_SBC_m: 8347.8407418
noncash_SBC_addback_m: 127.63732424
sustainable_operating_equity_cash_before_option_proceeds_m: 7200.94151962
cash_available_to_common_after_subscription_m: 7204.64183691
old_cohort_common_cash_distributed_m: 7026.69617568
old_cohort_discounted_cash_m: 2512.6120278999
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: 1953955140.9523
ending_economic_live_shares: 1956569453.4047
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.973998078316
relative_new_issue_dilution_rate: 0.0013379593
ordinary_profit_after_IFRS_SBC_m: 8481.40619367
noncash_SBC_addback_m: 129.67952143
sustainable_operating_equity_cash_before_option_proceeds_m: 7316.15658394
cash_available_to_common_after_subscription_m: 7319.96874332
old_cohort_common_cash_distributed_m: 7129.63548932
old_cohort_discounted_cash_m: 2321.877190993
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: 1956569453.4047
ending_economic_live_shares: 1959210533.3853
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.972685097
relative_new_issue_dilution_rate: 0.001349852404
ordinary_profit_after_IFRS_SBC_m: 8617.10869277
noncash_SBC_addback_m: 131.75439377
sustainable_operating_equity_cash_before_option_proceeds_m: 7433.21508928
cash_available_to_common_after_subscription_m: 7437.14247118
old_cohort_common_cash_distributed_m: 7233.99764598
old_cohort_discounted_cash_m: 2145.595954342
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: 1959210533.3853
ending_economic_live_shares: 1961878657.9354
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.971362260352
relative_new_issue_dilution_rate: 0.001361836569
ordinary_profit_after_IFRS_SBC_m: 8754.98243185
noncash_SBC_addback_m: 133.86246407
sustainable_operating_equity_cash_before_option_proceeds_m: 7552.14653071
cash_available_to_common_after_subscription_m: 7556.19261772
old_cohort_common_cash_distributed_m: 7339.80034081
old_cohort_discounted_cash_m: 1982.6747908163
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: 1961878657.9354
ending_economic_live_shares: 1964574107.0073
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.970029524929
relative_new_issue_dilution_rate: 0.001373912225
ordinary_profit_after_IFRS_SBC_m: 8895.06215076
noncash_SBC_addback_m: 136.0042635
sustainable_operating_equity_cash_before_option_proceeds_m: 7672.9808752
cash_available_to_common_after_subscription_m: 7677.14925519
old_cohort_common_cash_distributed_m: 7447.06144483
old_cohort_discounted_cash_m: 1832.1027873948
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: 1964574107.0073
ending_economic_live_shares: 1967297163.4954
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.968686847656
relative_new_issue_dilution_rate: 0.001386079801
ordinary_profit_after_IFRS_SBC_m: 9037.38314517
noncash_SBC_addback_m: 138.18033171
sustainable_operating_equity_cash_before_option_proceeds_m: 7795.7485692
cash_available_to_common_after_subscription_m: 7800.04293848
old_cohort_common_cash_distributed_m: 7555.79900566
old_cohort_discounted_cash_m: 1692.9454119734
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: 1967297163.4954
ending_economic_live_shares: 1970048113.2676
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.967334185837
relative_new_issue_dilution_rate: 0.001398339724
ordinary_profit_after_IFRS_SBC_m: 9181.98127549
noncash_SBC_addback_m: 140.39121702
sustainable_operating_equity_cash_before_option_proceeds_m: 7920.48054631
cash_available_to_common_after_subscription_m: 7924.9047129
old_cohort_common_cash_distributed_m: 7666.03124829
old_cohort_discounted_cash_m: 1564.3387499095
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: 1970048113.2676
ending_economic_live_shares: 1972827245.1976
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.965971497174
relative_new_issue_dilution_rate: 0.001410692415
ordinary_profit_after_IFRS_SBC_m: 9328.8929759
noncash_SBC_addback_m: 142.63747649
sustainable_operating_equity_cash_before_option_proceeds_m: 8047.20823505
cash_available_to_common_after_subscription_m: 8051.76612208
old_cohort_common_cash_distributed_m: 7777.77657584
old_cohort_discounted_cash_m: 1445.4841749424
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: 1972827245.1976
ending_economic_live_shares: 1975634851.1969
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.964598739769
relative_new_issue_dilution_rate: 0.001423138294
ordinary_profit_after_IFRS_SBC_m: 9478.15526352
noncash_SBC_addback_m: 144.91967612
sustainable_operating_equity_cash_before_option_proceeds_m: 8175.96356681
cash_available_to_common_after_subscription_m: 8180.65921597
old_cohort_common_cash_distributed_m: 7891.05357021
old_cohort_discounted_cash_m: 1335.6434217859
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: 1975634851.1969
ending_economic_live_shares: 1978471226.2474
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.963215872147
relative_new_issue_dilution_rate: 0.001435677777
ordinary_profit_after_IFRS_SBC_m: 9629.80574773
noncash_SBC_addback_m: 147.23839093
sustainable_operating_equity_cash_before_option_proceeds_m: 8306.77898388
cash_available_to_common_after_subscription_m: 8311.61655904
old_cohort_common_cash_distributed_m: 8005.88099287
old_cohort_discounted_cash_m: 1234.1340301514
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: 1978471226.2474
ending_economic_live_shares: 1981336668.4345
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.961822853263
relative_new_issue_dilution_rate: 0.001448311276
ordinary_profit_after_IFRS_SBC_m: 9783.8826397
noncash_SBC_addback_m: 149.59420519
sustainable_operating_equity_cash_before_option_proceeds_m: 8439.68744762
cash_available_to_common_after_subscription_m: 8444.67123849
old_cohort_common_cash_distributed_m: 8122.27778547
old_cohort_discounted_cash_m: 1140.3251322307
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: 1981336668.4345
ending_economic_live_shares: 1984231478.9804
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.960419642515
relative_new_issue_dilution_rate: 0.001461039202
ordinary_profit_after_IFRS_SBC_m: 9940.42476193
noncash_SBC_addback_m: 151.98771247
sustainable_operating_equity_cash_before_option_proceeds_m: 8574.72244679
cash_available_to_common_after_subscription_m: 8579.85687273
old_cohort_common_cash_distributed_m: 8240.26307053
old_cohort_discounted_cash_m: 1053.6335577777
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: 1984231478.9804
ending_economic_live_shares: 1987155962.2777
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.959006199757
relative_new_issue_dilution_rate: 0.00147386196
ordinary_profit_after_IFRS_SBC_m: 10099.47155812
noncash_SBC_addback_m: 154.41951587
sustainable_operating_equity_cash_before_option_proceeds_m: 8711.91800594
cash_available_to_common_after_subscription_m: 8717.2076199
old_cohort_common_cash_distributed_m: 8359.85615206
old_cohort_discounted_cash_m: 973.5202328675
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: 1987155962.2777
ending_economic_live_shares: 1990110425.9235
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.957582485316
relative_new_issue_dilution_rate: 0.001486779952
ordinary_profit_after_IFRS_SBC_m: 10261.06310305
noncash_SBC_addback_m: 156.89022812
sustainable_operating_equity_cash_before_option_proceeds_m: 8851.30869403
cash_available_to_common_after_subscription_m: 8856.75818658
old_cohort_common_cash_distributed_m: 8481.07651615
old_cohort_discounted_cash_m: 899.4868502163
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: 1990110425.9235
ending_economic_live_shares: 1993095180.7542
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.956148459998
relative_new_issue_dilution_rate: 0.001499793575
ordinary_profit_after_IFRS_SBC_m: 10425.2401127
noncash_SBC_addback_m: 159.40047177
sustainable_operating_equity_cash_before_option_proceeds_m: 8992.92963313
cash_available_to_common_after_subscription_m: 8998.5438366
old_cohort_common_cash_distributed_m: 8603.94383159
old_cohort_discounted_cash_m: 831.0727906053
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: 1993095180.7542
ending_economic_live_shares: 1996110540.8799
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.95470408511
relative_new_issue_dilution_rate: 0.001512903224
ordinary_profit_after_IFRS_SBC_m: 10592.04395451
noncash_SBC_addback_m: 161.95087932
sustainable_operating_equity_cash_before_option_proceeds_m: 9136.81650727
cash_available_to_common_after_subscription_m: 9142.60040003
old_cohort_common_cash_distributed_m: 8728.47795043
old_cohort_discounted_cash_m: 767.8522764953
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: 1996110540.8799
ending_economic_live_shares: 1999156823.7195
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.953249322463
relative_new_issue_dilution_rate: 0.00152610929
ordinary_profit_after_IFRS_SBC_m: 10761.51665778
noncash_SBC_addback_m: 164.54209339
sustainable_operating_equity_cash_before_option_proceeds_m: 9283.00557138
cash_available_to_common_after_subscription_m: 9288.9642823
old_cohort_common_cash_distributed_m: 8854.69890849
old_cohort_discounted_cash_m: 709.4317403387
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: 1999156823.7195
ending_economic_live_shares: 2002234350.0371
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.951784134396
relative_new_issue_dilution_rate: 0.001539412157
ordinary_profit_after_IFRS_SBC_m: 10933.7009243
noncash_SBC_addback_m: 167.17476689
sustainable_operating_equity_cash_before_option_proceeds_m: 9431.53366052
cash_available_to_common_after_subscription_m: 9437.67247348
old_cohort_common_cash_distributed_m: 8982.62692589
old_cohort_discounted_cash_m: 655.4473914129
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: 2002234350.0371
ending_economic_live_shares: 2005343443.977
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.950308483782
relative_new_issue_dilution_rate: 0.001552812207
ordinary_profit_after_IFRS_SBC_m: 11108.64013909
noncash_SBC_addback_m: 169.84956316
sustainable_operating_equity_cash_before_option_proceeds_m: 9582.43819909
cash_available_to_common_after_subscription_m: 9588.76255767
old_cohort_common_cash_distributed_m: 9112.28240753
old_cohort_discounted_cash_m: 605.5629662187
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: 2005343443.977
ending_economic_live_shares: 2008484433.101
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.948822334045
relative_new_issue_dilution_rate: 0.001566309818
ordinary_profit_after_IFRS_SBC_m: 11286.37838132
noncash_SBC_addback_m: 172.56715617
sustainable_operating_equity_cash_before_option_proceeds_m: 9735.75721028
cash_available_to_common_after_subscription_m: 9742.2727226
old_cohort_common_cash_distributed_m: 9243.68594356
old_cohort_discounted_cash_m: 559.4676486088
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: 2008484433.101
ending_economic_live_shares: 2011657648.4244
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.947325649173
relative_new_issue_dilution_rate: 0.001579905361
ordinary_profit_after_IFRS_SBC_m: 11466.96043542
noncash_SBC_addback_m: 175.32823067
sustainable_operating_equity_cash_before_option_proceeds_m: 9891.52932564
cash_available_to_common_after_subscription_m: 9898.24176932
old_cohort_common_cash_distributed_m: 9376.8583098
old_cohort_discounted_cash_m: 516.8741468581
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: 2011657648.4244
ending_economic_live_shares: 2014863424.4541
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.945818393733
relative_new_issue_dilution_rate: 0.001593599205
ordinary_profit_after_IFRS_SBC_m: 11650.43180238
noncash_SBC_addback_m: 178.13348236
sustainable_operating_equity_cash_before_option_proceeds_m: 10049.79379485
cash_available_to_common_after_subscription_m: 10056.70912214
old_cohort_common_cash_distributed_m: 9511.82046814
old_cohort_discounted_cash_m: 477.5169158459
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: 2014863424.4541
ending_economic_live_shares: 2018102099.2252
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.944300532882
relative_new_issue_dilution_rate: 0.001607391713
ordinary_profit_after_IFRS_SBC_m: 11836.83871122
noncash_SBC_addback_m: 180.98361807
sustainable_operating_equity_cash_before_option_proceeds_m: 10210.59049557
cash_available_to_common_after_subscription_m: 10217.71483863
old_cohort_common_cash_distributed_m: 9648.59356695
old_cohort_discounted_cash_m: 441.1505134122
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: 2018102099.2252
ending_economic_live_shares: 2021374014.3399
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.942772032384
relative_new_issue_dilution_rate: 0.001621283242
ordinary_profit_after_IFRS_SBC_m: 12026.2281306
noncash_SBC_addback_m: 183.87935596
sustainable_operating_equity_cash_before_option_proceeds_m: 10373.9599435
cash_available_to_common_after_subscription_m: 10381.29961982
old_cohort_common_cash_distributed_m: 9787.19894137
old_cohort_discounted_cash_m: 407.5480807757
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: 2021374014.3399
ending_economic_live_shares: 2024679515.0057
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.941232858625
relative_new_issue_dilution_rate: 0.001635274146
ordinary_profit_after_IFRS_SBC_m: 12218.64778069
noncash_SBC_addback_m: 186.82142566
sustainable_operating_equity_cash_before_option_proceeds_m: 10539.94330259
cash_available_to_common_after_subscription_m: 10547.50482064
old_cohort_common_cash_distributed_m: 9927.65811369
old_cohort_discounted_cash_m: 376.4999376592
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: 2024679515.0057
ending_economic_live_shares: 2028018950.074
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.939682978622
relative_new_issue_dilution_rate: 0.001649364773
ordinary_profit_after_IFRS_SBC_m: 12414.14614518
noncash_SBC_addback_m: 189.81056847
sustainable_operating_equity_cash_before_option_proceeds_m: 10708.58239544
cash_available_to_common_after_subscription_m: 10716.37246036
old_cohort_common_cash_distributed_m: 10069.99279358
old_cohort_discounted_cash_m: 347.8122834748
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: 2028018950.074
ending_economic_live_shares: 2031392672.0797
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.938122360044
relative_new_issue_dilution_rate: 0.001663555464
ordinary_profit_after_IFRS_SBC_m: 12612.7724835
noncash_SBC_addback_m: 192.84753756
sustainable_operating_equity_cash_before_option_proceeds_m: 10879.91971376
cash_available_to_common_after_subscription_m: 10887.9452334
old_cohort_common_cash_distributed_m: 10214.22487839
old_cohort_discounted_cash_m: 321.3059965723
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: 2031392672.0797
ending_economic_live_shares: 2034801037.2811
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.936550971222
relative_new_issue_dilution_rate: 0.001677846557
ordinary_profit_after_IFRS_SBC_m: 12814.57684324
noncash_SBC_addback_m: 195.93309817
sustainable_operating_equity_cash_before_option_proceeds_m: 11053.99842918
cash_available_to_common_after_subscription_m: 11062.26652015
old_cohort_common_cash_distributed_m: 10360.37645336
old_cohort_discounted_cash_m: 296.8155241554
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: 2034801037.2811
ending_economic_live_shares: 2038244405.6998
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.934968781162
relative_new_issue_dilution_rate: 0.001692238384
ordinary_profit_after_IFRS_SBC_m: 13019.61007273
noncash_SBC_addback_m: 199.06802774
sustainable_operating_equity_cash_before_option_proceeds_m: 11230.86240405
cash_available_to_common_after_subscription_m: 11239.38039807
old_cohort_common_cash_distributed_m: 10508.4697918
old_cohort_discounted_cash_m: 274.187856029
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: 2038244405.6998
ending_economic_live_shares: 2041723141.1613
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.933375759568
relative_new_issue_dilution_rate: 0.001706731269
ordinary_profit_after_IFRS_SBC_m: 13227.9238339
noncash_SBC_addback_m: 202.25311618
sustainable_operating_equity_cash_before_option_proceeds_m: 11410.55620252
cash_available_to_common_after_subscription_m: 11419.3316529
old_cohort_common_cash_distributed_m: 10658.52735528
old_cohort_discounted_cash_m: 253.2815758539
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: 2041723141.1613
ending_economic_live_shares: 2045237611.3366
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.931771876845
relative_new_issue_dilution_rate: 0.001721325534
ordinary_profit_after_IFRS_SBC_m: 13439.57061524
noncash_SBC_addback_m: 205.48916604
sustainable_operating_equity_cash_before_option_proceeds_m: 11593.12510176
cash_available_to_common_after_subscription_m: 11602.16579013
old_cohort_common_cash_distributed_m: 10810.57179373
old_cohort_discounted_cash_m: 233.9659840635
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: 2045237611.3366
ending_economic_live_shares: 2048788187.783
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.930157104122
relative_new_issue_dilution_rate: 0.001736021491
ordinary_profit_after_IFRS_SBC_m: 13654.60374508
noncash_SBC_addback_m: 208.7769927
sustainable_operating_equity_cash_before_option_proceeds_m: 11778.61510338
cash_available_to_common_after_subscription_m: 11787.92904656
old_cohort_common_cash_distributed_m: 10964.62594555
old_cohort_discounted_cash_m: 216.1202870363
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: 2048788187.783
ending_economic_live_shares: 2052375245.987
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.928531413266
relative_new_issue_dilution_rate: 0.001750819448
ordinary_profit_after_IFRS_SBC_m: 13873.077405
noncash_SBC_addback_m: 212.11742458
sustainable_operating_equity_cash_before_option_proceeds_m: 11967.07294504
cash_available_to_common_after_subscription_m: 11976.66840215
old_cohort_common_cash_distributed_m: 11120.71283767
old_cohort_discounted_cash_m: 199.632847526
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: 2052375245.987
ending_economic_live_shares: 2055999165.4059
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.926894776892
relative_new_issue_dilution_rate: 0.001765719707
ordinary_profit_after_IFRS_SBC_m: 14095.04664348
noncash_SBC_addback_m: 215.51130337
sustainable_operating_equity_cash_before_option_proceeds_m: 12158.54611216
cash_available_to_common_after_subscription_m: 12168.43159196
old_cohort_common_cash_distributed_m: 11278.85568555
old_cohort_discounted_cash_m: 184.4004917262
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: 2055999165.4059
ending_economic_live_shares: 2059660329.5114
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.925247168382
relative_new_issue_dilution_rate: 0.001780722564
ordinary_profit_after_IFRS_SBC_m: 14320.56738978
noncash_SBC_addback_m: 218.95948423
sustainable_operating_equity_cash_before_option_proceeds_m: 12353.08284995
cash_available_to_common_after_subscription_m: 12363.26711838
old_cohort_common_cash_distributed_m: 11439.07789323
old_cohort_discounted_cash_m: 170.3278686985
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: 2059660329.5114
ending_economic_live_shares: 2063359125.8328
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.923588561899
relative_new_issue_dilution_rate: 0.001795828306
ordinary_profit_after_IFRS_SBC_m: 14549.69646802
noncash_SBC_addback_m: 222.46283597
sustainable_operating_equity_cash_before_option_proceeds_m: 12550.73217555
cash_available_to_common_after_subscription_m: 12561.2242635
old_cohort_common_cash_distributed_m: 11601.40305321
old_cohort_discounted_cash_m: 157.32685821
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: 2063359125.8328
ending_economic_live_shares: 2067095946.0007
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.921918932401
relative_new_issue_dilution_rate: 0.001811037217
ordinary_profit_after_IFRS_SBC_m: 14782.4916115
noncash_SBC_addback_m: 226.02224135
sustainable_operating_equity_cash_before_option_proceeds_m: 12751.54389036
cash_available_to_common_after_subscription_m: 12762.35310166
old_cohort_common_cash_distributed_m: 11765.85494642
old_cohort_discounted_cash_m: 145.3160233278
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: 2067095946.0007
ending_economic_live_shares: 2070871185.7921
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.920238255659
relative_new_issue_dilution_rate: 0.00182634957
ordinary_profit_after_IFRS_SBC_m: 15019.01147729
noncash_SBC_addback_m: 229.63859721
sustainable_operating_equity_cash_before_option_proceeds_m: 12955.56859261
cash_available_to_common_after_subscription_m: 12966.70451232
old_cohort_common_cash_distributed_m: 11932.45754207
old_cohort_discounted_cash_m: 134.2201043931
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: 2070871185.7921
ending_economic_live_shares: 2074685245.1743
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.918546508267
relative_new_issue_dilution_rate: 0.001841765634
ordinary_profit_after_IFRS_SBC_m: 15259.31566093
noncash_SBC_addback_m: 233.31281477
sustainable_operating_equity_cash_before_option_proceeds_m: 13162.85769009
cash_available_to_common_after_subscription_m: 13174.33019298
old_cohort_common_cash_distributed_m: 12101.23499752
old_cohort_discounted_cash_m: 123.9695512489
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: 2074685245.1743
ending_economic_live_shares: 2078538528.3512
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.916843667661
relative_new_issue_dilution_rate: 0.001857285671
ordinary_profit_after_IFRS_SBC_m: 15503.4647115
noncash_SBC_addback_m: 237.0458198
sustainable_operating_equity_cash_before_option_proceeds_m: 13373.46341313
cash_available_to_common_after_subscription_m: 13385.28267242
old_cohort_common_cash_distributed_m: 12272.21165806
old_cohort_discounted_cash_m: 114.5000908365
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: 2078538528.3512
ending_economic_live_shares: 2082431443.8089
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.915129712132
relative_new_issue_dilution_rate: 0.001872909934
ordinary_profit_after_IFRS_SBC_m: 15751.52014688
noncash_SBC_addback_m: 240.83855292
sustainable_operating_equity_cash_before_option_proceeds_m: 13587.43882774
cash_available_to_common_after_subscription_m: 13599.61532414
old_cohort_common_cash_distributed_m: 12445.41205669
old_cohort_discounted_cash_m: 105.7523274872
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: 2082431443.8089
ending_economic_live_shares: 2086364404.3617
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.913404620844
relative_new_issue_dilution_rate: 0.00188863867
ordinary_profit_after_IFRS_SBC_m: 16003.54446923
noncash_SBC_addback_m: 244.69196977
sustainable_operating_equity_cash_before_option_proceeds_m: 13804.83784898
cash_available_to_common_after_subscription_m: 13817.38237999
old_cohort_common_cash_distributed_m: 12620.86091385
old_cohort_discounted_cash_m: 97.6713734433
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: 2086364404.3617
ending_economic_live_shares: 2090337827.1998
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.911668373844
relative_new_issue_dilution_rate: 0.001904472119
ordinary_profit_after_IFRS_SBC_m: 16259.60118074
noncash_SBC_addback_m: 248.60704128
sustainable_operating_equity_cash_before_option_proceeds_m: 14025.71525457
cash_available_to_common_after_subscription_m: 14038.63894402
old_cohort_common_cash_distributed_m: 12798.58313708
old_cohort_discounted_cash_m: 90.206507323
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: 2090337827.1998
ending_economic_live_shares: 2094352133.9362
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.909920952083
relative_new_issue_dilution_rate: 0.001920410512
ordinary_profit_after_IFRS_SBC_m: 16519.75479963
noncash_SBC_addback_m: 252.58475394
sustainable_operating_equity_cash_before_option_proceeds_m: 14250.12669864
cash_available_to_common_after_subscription_m: 14263.44100661
old_cohort_common_cash_distributed_m: 12978.60382071
old_cohort_discounted_cash_m: 83.3108584207
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: 2094352133.9362
ending_economic_live_shares: 2098407750.6549
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.908162337426
relative_new_issue_dilution_rate: 0.001936454072
ordinary_profit_after_IFRS_SBC_m: 16784.07087643
noncash_SBC_addback_m: 256.62611001
sustainable_operating_equity_cash_before_option_proceeds_m: 14478.12872582
cash_available_to_common_after_subscription_m: 14491.84545874
old_cohort_common_cash_distributed_m: 13160.94824543
old_cohort_discounted_cash_m: 76.9411148902
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: 2098407750.6549
ending_economic_live_shares: 2102505107.9596
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.906392512672
relative_new_issue_dilution_rate: 0.001952603017
ordinary_profit_after_IFRS_SBC_m: 17052.61601045
noncash_SBC_addback_m: 260.73212777
sustainable_operating_equity_cash_before_option_proceeds_m: 14709.77878543
cash_available_to_common_after_subscription_m: 14723.91010661
old_cohort_common_cash_distributed_m: 13345.64187788
old_cohort_discounted_cash_m: 71.0572540071
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: 2102505107.9596
ending_economic_live_shares: 2106644641.0223
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.904611461563
relative_new_issue_dilution_rate: 0.001968857553
ordinary_profit_after_IFRS_SBC_m: 17325.45786662
noncash_SBC_addback_m: 264.90384181
sustainable_operating_equity_cash_before_option_proceeds_m: 14945.135246
cash_available_to_common_after_subscription_m: 14959.69368636
old_cohort_common_cash_distributed_m: 13532.71037015
old_cohort_discounted_cash_m: 65.6222928415
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: 2106644641.0223
ending_economic_live_shares: 2110826789.6334
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.902819168805
relative_new_issue_dilution_rate: 0.001985217881
ordinary_profit_after_IFRS_SBC_m: 17602.66519248
noncash_SBC_addback_m: 269.14230328
sustainable_operating_equity_cash_before_option_proceeds_m: 15184.25740993
cash_available_to_common_after_subscription_m: 15199.25587915
old_cohort_common_cash_distributed_m: 13722.17955927
old_cohort_discounted_cash_m: 60.6020578005
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: 2110826789.6334
ending_economic_live_shares: 2115051998.2516
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.901015620081
relative_new_issue_dilution_rate: 0.002001684193
ordinary_profit_after_IFRS_SBC_m: 17884.30783556
noncash_SBC_addback_m: 273.44858013
sustainable_operating_equity_cash_before_option_proceeds_m: 15427.20552849
cash_available_to_common_after_subscription_m: 15442.65732645
old_cohort_common_cash_distributed_m: 13914.07546669
old_cohort_discounted_cash_m: 55.9649716129
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: 2115051998.2516
ending_economic_live_shares: 2119320716.0549
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.899200802064
relative_new_issue_dilution_rate: 0.00201825667
ordinary_profit_after_IFRS_SBC_m: 18170.45676093
noncash_SBC_addback_m: 277.82375741
sustainable_operating_equity_cash_before_option_proceeds_m: 15674.04081695
cash_available_to_common_after_subscription_m: 15689.95964549
old_cohort_common_cash_distributed_m: 14108.42429759
old_cohort_discounted_cash_m: 51.6818564385
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: 2119320716.0549
ending_economic_live_shares: 2123633396.9915
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.897374702436
relative_new_issue_dilution_rate: 0.002034935489
ordinary_profit_after_IFRS_SBC_m: 18461.18406911
noncash_SBC_addback_m: 282.26893753
sustainable_operating_equity_cash_before_option_proceeds_m: 15924.82547002
cash_available_to_common_after_subscription_m: 15941.22544516
old_cohort_common_cash_distributed_m: 14305.25244031
old_cohort_discounted_cash_m: 47.7257518841
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: 2123633396.9915
ending_economic_live_shares: 2127990499.8322
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.895537309898
relative_new_issue_dilution_rate: 0.002051720813
ordinary_profit_after_IFRS_SBC_m: 18756.56301421
noncash_SBC_addback_m: 286.78524053
sustainable_operating_equity_cash_before_option_proceeds_m: 16179.62267754
cash_available_to_common_after_subscription_m: 16196.51834193
old_cohort_common_cash_distributed_m: 14504.58646564
old_cohort_discounted_cash_m: 44.0717467976
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: 2127990499.8322
ending_economic_live_shares: 2132392488.2223
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.89368861419
relative_new_issue_dilution_rate: 0.002068612802
ordinary_profit_after_IFRS_SBC_m: 19056.66802244
noncash_SBC_addback_m: 291.37380438
sustainable_operating_equity_cash_before_option_proceeds_m: 16438.49664038
cash_available_to_common_after_subscription_m: 16455.90297622
old_cohort_common_cash_distributed_m: 14706.45312607
old_cohort_discounted_cash_m: 40.6968238006
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: 2132392488.2223
ending_economic_live_shares: 2136839830.7353
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.891828606102
relative_new_issue_dilution_rate: 0.002085611602
ordinary_profit_after_IFRS_SBC_m: 19361.5747108
noncash_SBC_addback_m: 296.03578525
sustainable_operating_equity_cash_before_option_proceeds_m: 16701.51258663
cash_available_to_common_after_subscription_m: 16719.44502897
old_cohort_common_cash_distributed_m: 14910.87935499
old_cohort_discounted_cash_m: 37.5797155947
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: 2136839830.7353
ending_economic_live_shares: 2141333000.9258
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.889957277492
relative_new_issue_dilution_rate: 0.002102717352
ordinary_profit_after_IFRS_SBC_m: 19671.35990617
noncash_SBC_addback_m: 300.77235782
sustainable_operating_equity_cash_before_option_proceeds_m: 16968.73678801
cash_available_to_common_after_subscription_m: 16987.21123843
old_cohort_common_cash_distributed_m: 15117.89226594
old_cohort_discounted_cash_m: 34.7007721525
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: 2141333000.9258
ending_economic_live_shares: 2145872477.3846
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.888074621299
relative_new_issue_dilution_rate: 0.002119930182
ordinary_profit_after_IFRS_SBC_m: 19986.10166467
noncash_SBC_addback_m: 305.58471554
sustainable_operating_equity_cash_before_option_proceeds_m: 17240.23657662
cash_available_to_common_after_subscription_m: 17259.2694173
old_cohort_common_cash_distributed_m: 15327.51915166
old_cohort_discounted_cash_m: 32.0418379686
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: 2145872477.3846
ending_economic_live_shares: 2150458743.7927
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.886180631556
relative_new_issue_dilution_rate: 0.002137250212
ordinary_profit_after_IFRS_SBC_m: 20305.87929131
noncash_SBC_addback_m: 310.47407099
sustainable_operating_equity_cash_before_option_proceeds_m: 17516.08036185
cash_available_to_common_after_subscription_m: 17535.68847013
old_cohort_common_cash_distributed_m: 15539.78748323
old_cohort_discounted_cash_m: 29.5861386119
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: 2150458743.7927
ending_economic_live_shares: 2155092288.9774
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.884275303408
relative_new_issue_dilution_rate: 0.002154677553
ordinary_profit_after_IFRS_SBC_m: 20630.77335997
noncash_SBC_addback_m: 315.44165613
sustainable_operating_equity_cash_before_option_proceeds_m: 17796.33764764
cash_available_to_common_after_subscription_m: 17816.538411
old_cohort_common_cash_distributed_m: 15754.72490907
old_cohort_discounted_cash_m: 27.3181758731
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: 2155092288.9774
ending_economic_live_shares: 2159773606.9681
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.882358633127
relative_new_issue_dilution_rate: 0.002172212306
ordinary_profit_after_IFRS_SBC_m: 20960.86573373
noncash_SBC_addback_m: 320.48872262
sustainable_operating_equity_cash_before_option_proceeds_m: 18081.07905
cash_available_to_common_after_subscription_m: 18101.89038143
old_cohort_common_cash_distributed_m: 15972.35925398
old_cohort_discounted_cash_m: 25.2236308595
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: 2159773606.9681
ending_economic_live_shares: 2164503197.0534
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.880430618122
relative_new_issue_dilution_rate: 0.002189854562
ordinary_profit_after_IFRS_SBC_m: 21296.23958547
noncash_SBC_addback_m: 325.61654219
sustainable_operating_equity_cash_before_option_proceeds_m: 18370.3763148
cash_available_to_common_after_subscription_m: 18391.81666872
old_cohort_common_cash_distributed_m: 16192.71851803
old_cohort_discounted_cash_m: 23.289274434
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: 2164503197.0534
ending_economic_live_shares: 2169281563.8377
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.878491256957
relative_new_issue_dilution_rate: 0.002207604401
ordinary_profit_after_IFRS_SBC_m: 21636.97941883
noncash_SBC_addback_m: 330.82640686
sustainable_operating_equity_cash_before_option_proceeds_m: 18664.30233584
cash_available_to_common_after_subscription_m: 18686.39072446
old_cohort_common_cash_distributed_m: 16415.83087551
old_cohort_discounted_cash_m: 21.5028844435
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: 2169281563.8377
ending_economic_live_shares: 2174109217.3001
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.876540549363
relative_new_issue_dilution_rate: 0.002225461896
ordinary_profit_after_IFRS_SBC_m: 21983.17108953
noncash_SBC_addback_m: 336.11962937
sustainable_operating_equity_cash_before_option_proceeds_m: 18962.93117321
cash_available_to_common_after_subscription_m: 18985.68718338
old_cohort_common_cash_distributed_m: 16641.72467376
old_cohort_discounted_cash_m: 19.8531692229
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: 2174109217.3001
ending_economic_live_shares: 2178986672.8525
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.874578496257
relative_new_issue_dilution_rate: 0.002243427107
ordinary_profit_after_IFRS_SBC_m: 22334.90182697
noncash_SBC_addback_m: 341.49754344
sustainable_operating_equity_cash_before_option_proceeds_m: 19266.33807198
cash_available_to_common_after_subscription_m: 19289.78188256
old_cohort_common_cash_distributed_m: 16870.42843198
old_cohort_discounted_cash_m: 18.329696899
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: 2178986672.8525
ending_economic_live_shares: 2183914451.3991
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.87260509975
relative_new_issue_dilution_rate: 0.002261500085
ordinary_profit_after_IFRS_SBC_m: 22692.2602562
noncash_SBC_addback_m: 346.96150413
sustainable_operating_equity_cash_before_option_proceeds_m: 19574.59948113
cash_available_to_common_after_subscription_m: 19598.75188088
old_cohort_common_cash_distributed_m: 17101.97083999
old_cohort_discounted_cash_m: 16.922830056
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: 2183914451.3991
ending_economic_live_shares: 2188893079.3965
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.870620363163
relative_new_issue_dilution_rate: 0.00227968087
ordinary_profit_after_IFRS_SBC_m: 23055.3364203
noncash_SBC_addback_m: 352.5128882
sustainable_operating_equity_cash_before_option_proceeds_m: 19887.79307283
cash_available_to_common_after_subscription_m: 19912.67547886
old_cohort_common_cash_distributed_m: 17336.38075695
old_cohort_discounted_cash_m: 15.6236653565
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: 2188893079.3965
ending_economic_live_shares: 2193923088.9141
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.868624291042
relative_new_issue_dilution_rate: 0.002297969492
ordinary_profit_after_IFRS_SBC_m: 23424.22180302
noncash_SBC_addback_m: 358.15309441
sustainable_operating_equity_cash_before_option_proceeds_m: 20205.997762
cash_available_to_common_after_subscription_m: 20231.63223875
old_cohort_common_cash_distributed_m: 17573.68721
old_cohort_discounted_cash_m: 14.4239777424
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: 2193923088.9141
ending_economic_live_shares: 2199005017.6958
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.866616889172
relative_new_issue_dilution_rate: 0.002316365969
ordinary_profit_after_IFRS_SBC_m: 23799.00935187
noncash_SBC_addback_m: 363.88354392
sustainable_operating_equity_cash_before_option_proceeds_m: 20529.29372619
cash_available_to_common_after_subscription_m: 20555.703005
old_cohort_common_cash_distributed_m: 17813.91939293
old_cohort_discounted_cash_m: 13.3161688695
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: 2199005017.6958
ending_economic_live_shares: 2204139409.2218
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.864598164588
relative_new_issue_dilution_rate: 0.002334870309
ordinary_profit_after_IFRS_SBC_m: 24179.7935015
noncash_SBC_addback_m: 369.70568063
sustainable_operating_equity_cash_before_option_proceeds_m: 20857.76242581
cash_available_to_common_after_subscription_m: 20884.96992507
old_cohort_common_cash_distributed_m: 18057.10666469
old_cohort_discounted_cash_m: 12.2932194543
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: 2204139409.2218
ending_economic_live_shares: 2209326812.7712
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.86256812559
relative_new_issue_dilution_rate: 0.00235348251
ordinary_profit_after_IFRS_SBC_m: 24566.67019753
noncash_SBC_addback_m: 375.62097152
sustainable_operating_equity_cash_before_option_proceeds_m: 21191.48662462
cash_available_to_common_after_subscription_m: 21219.51647055
old_cohort_common_cash_distributed_m: 18303.27854794
old_cohort_discounted_cash_m: 11.348645238
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: 2209326812.7712
ending_economic_live_shares: 2214567783.486
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.860526781758
relative_new_issue_dilution_rate: 0.002372202557
ordinary_profit_after_IFRS_SBC_m: 24959.73692069
noncash_SBC_addback_m: 381.63090706
sustainable_operating_equity_cash_before_option_proceeds_m: 21530.55041061
cash_available_to_common_after_subscription_m: 21559.42745864
old_cohort_common_cash_distributed_m: 18552.46472753
old_cohort_discounted_cash_m: 10.476456292
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: 2214567783.486
ending_economic_live_shares: 2219862882.4348
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.858474143961
relative_new_issue_dilution_rate: 0.002391030425
ordinary_profit_after_IFRS_SBC_m: 25359.09271142
noncash_SBC_addback_m: 387.73700157
sustainable_operating_equity_cash_before_option_proceeds_m: 21875.03921718
cash_available_to_common_after_subscription_m: 21904.78907399
old_cohort_common_cash_distributed_m: 18804.69504893
old_cohort_discounted_cash_m: 9.6711194132
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: 2219862882.4348
ending_economic_live_shares: 2225212676.6778
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.856410224372
relative_new_issue_dilution_rate: 0.002409966077
ordinary_profit_after_IFRS_SBC_m: 25764.8381948
noncash_SBC_addback_m: 393.9407936
sustainable_operating_equity_cash_before_option_proceeds_m: 22225.03984466
cash_available_to_common_after_subscription_m: 22255.68889088
old_cohort_common_cash_distributed_m: 19059.99951659
old_cohort_discounted_cash_m: 8.927523374
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: 2225212676.6778
ending_economic_live_shares: 2230617739.3325
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.854335036481
relative_new_issue_dilution_rate: 0.002429009466
ordinary_profit_after_IFRS_SBC_m: 26177.07560592
noncash_SBC_addback_m: 400.2438463
sustainable_operating_equity_cash_before_option_proceeds_m: 22580.64048217
cash_available_to_common_after_subscription_m: 22612.21589582
old_cohort_common_cash_distributed_m: 19318.40829228
old_cohort_discounted_cash_m: 8.2409468112
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: 2230617739.3325
ending_economic_live_shares: 2236078649.6401
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.852248595109
relative_new_issue_dilution_rate: 0.00244816053
ordinary_profit_after_IFRS_SBC_m: 26595.90881561
noncash_SBC_addback_m: 406.64774784
sustainable_operating_equity_cash_before_option_proceeds_m: 22941.93072989
cash_available_to_common_after_subscription_m: 22974.46051041
old_cohort_common_cash_distributed_m: 19579.95169338
old_cohort_discounted_cash_m: 7.6070285536
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: 2236078649.6401
ending_economic_live_shares: 2241595993.0326
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.850150916415
relative_new_issue_dilution_rate: 0.0024674192
ordinary_profit_after_IFRS_SBC_m: 27021.44335666
noncash_SBC_addback_m: 413.1541118
sustainable_operating_equity_cash_before_option_proceeds_m: 23309.00162157
cash_available_to_common_after_subscription_m: 23342.51461471
old_cohort_common_cash_distributed_m: 19844.66019112
old_cohort_discounted_cash_m: 7.0217402031
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: 2241595993.0326
ending_economic_live_shares: 2247170361.2004
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.848042017914
relative_new_issue_dilution_rate: 0.002486785391
ordinary_profit_after_IFRS_SBC_m: 27453.78645037
noncash_SBC_addback_m: 419.76457759
sustainable_operating_equity_cash_before_option_proceeds_m: 23681.94564751
cash_available_to_common_after_subscription_m: 23716.47157087
old_cohort_common_cash_distributed_m: 20112.56440875
old_cohort_discounted_cash_m: 6.4813607993
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: 2247170361.2004
ending_economic_live_shares: 2252802352.1615
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.845921918485
relative_new_issue_dilution_rate: 0.002506259008
ordinary_profit_after_IFRS_SBC_m: 27893.04703357
noncash_SBC_addback_m: 426.48081083
sustainable_operating_equity_cash_before_option_proceeds_m: 24060.85677787
cash_available_to_common_after_subscription_m: 24096.42624726
old_cohort_common_cash_distributed_m: 20383.69511972
old_cohort_discounted_cash_m: 5.9824534086
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: 2252802352.1615
ending_economic_live_shares: 2258492570.3304
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.843790638386
relative_new_issue_dilution_rate: 0.002525839945
ordinary_profit_after_IFRS_SBC_m: 28339.33578611
noncash_SBC_addback_m: 433.30450381
sustainable_operating_equity_cash_before_option_proceeds_m: 24445.83048632
cash_available_to_common_after_subscription_m: 24482.47504292
old_cohort_common_cash_distributed_m: 20658.08324573
old_cohort_discounted_cash_m: 5.5218434926
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: 2258492570.3304
ending_economic_live_shares: 2264241626.5888
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.84164819926
relative_new_issue_dilution_rate: 0.002545528081
ordinary_profit_after_IFRS_SBC_m: 28792.76515869
noncash_SBC_addback_m: 440.23737587
sustainable_operating_equity_cash_before_option_proceeds_m: 24836.9637741
cash_available_to_common_after_subscription_m: 24874.71591242
old_cohort_common_cash_distributed_m: 20935.7598548
old_cohort_discounted_cash_m: 5.0965989205
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: 2264241626.5888
ending_economic_live_shares: 2270050138.3561
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.839494624153
relative_new_issue_dilution_rate: 0.002565323285
ordinary_profit_after_IFRS_SBC_m: 29253.44940123
noncash_SBC_addback_m: 447.28117388
sustainable_operating_equity_cash_before_option_proceeds_m: 25234.35519448
cash_available_to_common_after_subscription_m: 25273.24839119
old_cohort_common_cash_distributed_m: 21216.7561593
old_cohort_discounted_cash_m: 4.7040115008
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: 2270050138.3561
ending_economic_live_shares: 2275918729.6616
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.83732993752
relative_new_issue_dilution_rate: 0.002585225413
ordinary_profit_after_IFRS_SBC_m: 29721.50459165
noncash_SBC_addback_m: 454.43767266
sustainable_operating_equity_cash_before_option_proceeds_m: 25638.1048776
cash_available_to_common_after_subscription_m: 25678.17362117
old_cohort_common_cash_distributed_m: 21501.10351385
old_cohort_discounted_cash_m: 4.3415799171
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: 2275918729.6616
ending_economic_live_shares: 2281848031.217
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.835154165237
relative_new_issue_dilution_rate: 0.002605234307
ordinary_profit_after_IFRS_SBC_m: 30197.04866511
noncash_SBC_addback_m: 461.70867542
sustainable_operating_equity_cash_before_option_proceeds_m: 26048.31455564
cash_available_to_common_after_subscription_m: 26089.59437699
old_cohort_common_cash_distributed_m: 21788.83341328
old_cohort_discounted_cash_m: 4.0069939619
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: 2281848031.217
ending_economic_live_shares: 2287838680.4899
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.832967334611
relative_new_issue_dilution_rate: 0.0026253498
ordinary_profit_after_IFRS_SBC_m: 30680.20144375
noncash_SBC_addback_m: 469.09601423
sustainable_operating_equity_cash_before_option_proceeds_m: 26465.08758853
cash_available_to_common_after_subscription_m: 26507.61509248
old_cohort_common_cash_distributed_m: 22079.97749049
old_cohort_discounted_cash_m: 3.6981199682
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: 2287838680.4899
ending_economic_live_shares: 2293891321.778
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.830769474393
relative_new_issue_dilution_rate: 0.002645571709
ordinary_profit_after_IFRS_SBC_m: 31171.08466685
noncash_SBC_addback_m: 476.60155046
sustainable_operating_equity_cash_before_option_proceeds_m: 26888.52898994
cash_available_to_common_after_subscription_m: 26932.3418877
old_cohort_common_cash_distributed_m: 22374.56751422
old_cohort_discounted_cash_m: 3.4129873509
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: 2293891321.778
ending_economic_live_shares: 2300006606.2841
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.828560614783
relative_new_issue_dilution_rate: 0.002665899839
ordinary_profit_after_IFRS_SBC_m: 31669.82202152
noncash_SBC_addback_m: 484.22717527
sustainable_operating_equity_cash_before_option_proceeds_m: 27318.74545378
cash_available_to_common_after_subscription_m: 27363.88259638
old_cohort_common_cash_distributed_m: 22672.63538691
old_cohort_discounted_cash_m: 3.1497761708
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: 2300006606.2841
ending_economic_live_shares: 2306185192.1927
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.826340787444
relative_new_issue_dilution_rate: 0.002686333983
ordinary_profit_after_IFRS_SBC_m: 32176.53917387
noncash_SBC_addback_m: 491.97481007
sustainable_operating_equity_cash_before_option_proceeds_m: 27755.84538104
cash_available_to_common_after_subscription_m: 27802.34679377
old_cohort_common_cash_distributed_m: 22974.21314236
old_cohort_discounted_cash_m: 2.9068056452
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: 2306185192.1927
ending_economic_live_shares: 2312427744.7461
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.824110025508
relative_new_issue_dilution_rate: 0.002706873921
ordinary_profit_after_IFRS_SBC_m: 32691.36380065
noncash_SBC_addback_m: 499.84640703
sustainable_operating_equity_cash_before_option_proceeds_m: 28199.93890714
cash_available_to_common_after_subscription_m: 28247.84582507
old_cohort_common_cash_distributed_m: 23279.33294345
old_cohort_discounted_cash_m: 2.6825235332
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: 2312427744.7461
ending_economic_live_shares: 2318734936.3225
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.821868363587
relative_new_issue_dilution_rate: 0.002727519418
ordinary_profit_after_IFRS_SBC_m: 33214.42562146
noncash_SBC_addback_m: 507.84394954
sustainable_operating_equity_cash_before_option_proceeds_m: 28651.13792966
cash_available_to_common_after_subscription_m: 28700.49283418
old_cohort_common_cash_distributed_m: 23588.02707978
old_cohort_discounted_cash_m: 2.4754963283
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: 2318734936.3225
ending_economic_live_shares: 2325107446.5147
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.819615837782
relative_new_issue_dilution_rate: 0.002748270228
ordinary_profit_after_IFRS_SBC_m: 33745.8564314
noncash_SBC_addback_m: 515.96945274
sustainable_operating_equity_cash_before_option_proceeds_m: 29109.55613653
cash_available_to_common_after_subscription_m: 29160.40279304
old_cohort_common_cash_distributed_m: 23900.32796528
old_cohort_discounted_cash_m: 2.2844001982
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: 2325107446.5147
ending_economic_live_shares: 2331545962.2092
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.817352485688
relative_new_issue_dilution_rate: 0.002769126091
ordinary_profit_after_IFRS_SBC_m: 34285.79013431
noncash_SBC_addback_m: 524.22496398
sustainable_operating_equity_cash_before_option_proceeds_m: 29575.30903471
cash_available_to_common_after_subscription_m: 29627.69253142
old_cohort_common_cash_distributed_m: 24216.26813577
old_cohort_discounted_cash_m: 2.1080126141
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: 2331545962.2092
ending_economic_live_shares: 2338051177.6671
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.815078346407
relative_new_issue_dilution_rate: 0.002790086734
ordinary_profit_after_IFRS_SBC_m: 34834.36277646
noncash_SBC_addback_m: 532.6125634
sustainable_operating_equity_cash_before_option_proceeds_m: 30048.51397927
cash_available_to_common_after_subscription_m: 30102.48076716
old_cohort_common_cash_distributed_m: 24535.88024645
old_cohort_discounted_cash_m: 1.9452046173
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: 2338051177.6671
ending_economic_live_shares: 2344623794.6052
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.812793460551
relative_new_issue_dilution_rate: 0.002811151869
ordinary_profit_after_IFRS_SBC_m: 35391.71258088
noncash_SBC_addback_m: 541.13436442
sustainable_operating_equity_cash_before_option_proceeds_m: 30529.29020294
cash_available_to_common_after_subscription_m: 30584.88813699
old_cohort_common_cash_distributed_m: 24859.19706945
old_cohort_discounted_cash_m: 1.7949336753
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: 2344623794.6052
ending_economic_live_shares: 2351264522.2781
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.810497870253
relative_new_issue_dilution_rate: 0.002832321197
ordinary_profit_after_IFRS_SBC_m: 35957.97998217
noncash_SBC_addback_m: 549.79251425
sustainable_operating_equity_cash_before_option_proceeds_m: 31017.75884618
cash_available_to_common_after_subscription_m: 31075.0372278
old_cohort_common_cash_distributed_m: 25186.25149117
old_cohort_discounted_cash_m: 1.6562370815
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: 2351264522.2781
ending_economic_live_shares: 2357974077.5616
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.808191619171
relative_new_issue_dilution_rate: 0.002853594404
ordinary_profit_after_IFRS_SBC_m: 36533.30766189
noncash_SBC_addback_m: 558.58919448
sustainable_operating_equity_cash_before_option_proceeds_m: 31514.04298772
cash_available_to_common_after_subscription_m: 31573.05260842
old_cohort_common_cash_distributed_m: 25517.07650978
old_cohort_discounted_cash_m: 1.5282258585
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: 2357974077.5616
ending_economic_live_shares: 2364753185.0369
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.805874752497
relative_new_issue_dilution_rate: 0.002874971163
ordinary_profit_after_IFRS_SBC_m: 37117.84058448
noncash_SBC_addback_m: 567.52662159
sustainable_operating_equity_cash_before_option_proceeds_m: 32018.26767553
cash_available_to_common_after_subscription_m: 32079.06086201
old_cohort_common_cash_distributed_m: 25851.70523251
old_cohort_discounted_cash_m: 1.4100791253
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: 2364753185.0369
ending_economic_live_shares: 2371602577.0755
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.803547316962
relative_new_issue_dilution_rate: 0.002896451132
ordinary_profit_after_IFRS_SBC_m: 37711.72603383
noncash_SBC_addback_m: 576.60704753
sustainable_operating_equity_cash_before_option_proceeds_m: 32530.55995834
cash_available_to_common_after_subscription_m: 32593.19061888
old_cohort_common_cash_distributed_m: 26190.17087302
old_cohort_discounted_cash_m: 1.301038894
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: 2371602577.0755
ending_economic_live_shares: 2378522993.9253
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.801209360841
relative_new_issue_dilution_rate: 0.002918033956
ordinary_profit_after_IFRS_SBC_m: 38315.11365037
noncash_SBC_addback_m: 585.8327603
sustainable_operating_equity_cash_before_option_proceeds_m: 33051.04891767
cash_available_to_common_after_subscription_m: 33115.57258993
old_cohort_common_cash_distributed_m: 26532.50674866
old_cohort_discounted_cash_m: 1.2004052638
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: 2378522993.9253
ending_economic_live_shares: 2385515183.7978
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.798860933962
relative_new_issue_dilution_rate: 0.002939719267
ordinary_profit_after_IFRS_SBC_m: 38928.15546878
noncash_SBC_addback_m: 595.20608446
sustainable_operating_equity_cash_before_option_proceeds_m: 33579.86570035
cash_available_to_common_after_subscription_m: 33646.33960061
old_cohort_common_cash_distributed_m: 26878.74627773
old_cohort_discounted_cash_m: 1.1075319803
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: 2385515183.7978
ending_economic_live_shares: 2392579902.956
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.796502087706
relative_new_issue_dilution_rate: 0.002961506683
ordinary_profit_after_IFRS_SBC_m: 39551.00595628
noncash_SBC_addback_m: 604.72938181
sustainable_operating_equity_cash_before_option_proceeds_m: 34117.14355156
cash_available_to_common_after_subscription_m: 34185.62662545
old_cohort_common_cash_distributed_m: 27228.92297671
old_cohort_discounted_cash_m: 1.0218223344
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: 2392579902.956
ending_economic_live_shares: 2399717915.8037
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.794132875018
relative_new_issue_dilution_rate: 0.002983395806
ordinary_profit_after_IFRS_SBC_m: 40183.82205158
noncash_SBC_addback_m: 614.40505192
sustainable_operating_equity_cash_before_option_proceeds_m: 34663.01784838
cash_available_to_common_after_subscription_m: 34733.57082318
old_cohort_common_cash_distributed_m: 27583.07045744
old_cohort_discounted_cash_m: 0.9427253734
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: 2399717915.8037
ending_economic_live_shares: 2406929994.9751
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.791753350404
relative_new_issue_dilution_rate: 0.003005386226
ordinary_profit_after_IFRS_SBC_m: 40826.7632044
noncash_SBC_addback_m: 624.23553275
sustainable_operating_equity_cash_before_option_proceeds_m: 35217.62613396
cash_available_to_common_after_subscription_m: 35290.31157242
old_cohort_common_cash_distributed_m: 27941.22242425
old_cohort_discounted_cash_m: 0.8697324015
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: 2406929994.9751
ending_economic_live_shares: 2414216921.4265
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.789363569941
relative_new_issue_dilution_rate: 0.00302747752
ordinary_profit_after_IFRS_SBC_m: 41479.99141567
noncash_SBC_addback_m: 634.22330128
sustainable_operating_equity_cash_before_option_proceeds_m: 35781.1081521
cash_available_to_common_after_subscription_m: 35855.99050794
old_cohort_common_cash_distributed_m: 28303.4126711
old_cohort_discounted_cash_m: 0.8023737475
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: 2414216921.4265
ending_economic_live_shares: 2421579484.5279
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.786963591278
relative_new_issue_dilution_rate: 0.003049669247
ordinary_profit_after_IFRS_SBC_m: 42143.67127832
noncash_SBC_addback_m: 644.3708741
sustainable_operating_equity_cash_before_option_proceeds_m: 36353.60588253
cash_available_to_common_after_subscription_m: 36430.75155758
old_cohort_common_cash_distributed_m: 28669.67507869
old_cohort_discounted_cash_m: 0.7402157781
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: 2421579484.5279
ending_economic_live_shares: 2429018482.1566
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.784553473639
relative_new_issue_dilution_rate: 0.003071960956
ordinary_profit_after_IFRS_SBC_m: 42817.97001878
noncash_SBC_addback_m: 654.68080808
sustainable_operating_equity_cash_before_option_proceeds_m: 36935.26357665
cash_available_to_common_after_subscription_m: 37014.74097973
old_cohort_common_cash_distributed_m: 29040.04361148
old_cohort_discounted_cash_m: 0.6828581407
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: 2429018482.1566
ending_economic_live_shares: 2436534720.7915
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.782133277826
relative_new_issue_dilution_rate: 0.00309435218
ordinary_profit_after_IFRS_SBC_m: 43503.05753908
noncash_SBC_addback_m: 665.15570101
sustainable_operating_equity_cash_before_option_proceeds_m: 37526.22779388
cash_available_to_common_after_subscription_m: 37608.10740146
old_cohort_common_cash_distributed_m: 29414.55231472
old_cohort_discounted_cash_m: 0.6299312154
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: 2436534720.7915
ending_economic_live_shares: 2444129015.6079
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.779703066221
relative_new_issue_dilution_rate: 0.003116842437
ordinary_profit_after_IFRS_SBC_m: 44199.1064597
noncash_SBC_addback_m: 675.79819223
sustainable_operating_equity_cash_before_option_proceeds_m: 38126.64743858
cash_available_to_common_after_subscription_m: 38211.0018573
old_cohort_common_cash_distributed_m: 29793.2353115
old_cohort_discounted_cash_m: 0.5810937622
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: 2444129015.6079
ending_economic_live_shares: 2451802190.5746
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.777262902788
relative_new_issue_dilution_rate: 0.003139431232
ordinary_profit_after_IFRS_SBC_m: 44906.29216306
noncash_SBC_addback_m: 686.6109633
sustainable_operating_equity_cash_before_option_proceeds_m: 38736.6737976
cash_available_to_common_after_subscription_m: 38823.57782862
old_cohort_common_cash_distributed_m: 30176.1267997
old_cohort_discounted_cash_m: 0.5360307481
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: 2451802190.5746
ending_economic_live_shares: 2459555078.5511
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.774812853075
relative_new_issue_dilution_rate: 0.003162118056
ordinary_profit_after_IFRS_SBC_m: 45624.79283767
noncash_SBC_addback_m: 697.59673871
sustainable_operating_equity_cash_before_option_proceeds_m: 39356.46057836
cash_available_to_common_after_subscription_m: 39445.99128372
old_cohort_common_cash_distributed_m: 30563.26104893
old_cohort_discounted_cash_m: 0.4944513391
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: 2459555078.5511
ending_economic_live_shares: 2467388521.3865
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.772352984214
relative_new_issue_dilution_rate: 0.003184902385
ordinary_profit_after_IFRS_SBC_m: 46354.78952307
noncash_SBC_addback_m: 708.75828653
sustainable_operating_equity_cash_before_option_proceeds_m: 39986.16394762
cash_available_to_common_after_subscription_m: 40078.40071855
old_cohort_common_cash_distributed_m: 30954.6723975
old_cohort_discounted_cash_m: 0.4560870472
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: 2467388521.3865
ending_economic_live_shares: 2475303370.019
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.76988336492
relative_new_issue_dilution_rate: 0.003207783681
ordinary_profit_after_IFRS_SBC_m: 47096.46615544
noncash_SBC_addback_m: 720.09841912
sustainable_operating_equity_cash_before_option_proceeds_m: 40625.94257078
cash_available_to_common_after_subscription_m: 40720.96719811
old_cohort_common_cash_distributed_m: 31350.39524928
old_cohort_discounted_cash_m: 0.4206900175
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: 2475303370.019
ending_economic_live_shares: 2483300484.5772
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.767404065494
relative_new_issue_dilution_rate: 0.003230761391
ordinary_profit_after_IFRS_SBC_m: 47850.00961393
noncash_SBC_addback_m: 731.61999382
sustainable_operating_equity_cash_before_option_proceeds_m: 41275.95765191
cash_available_to_common_after_subscription_m: 41373.8543986
old_cohort_common_cash_distributed_m: 31750.46407066
old_cohort_discounted_cash_m: 0.3880314473
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: 2483300484.5772
ending_economic_live_shares: 2491380734.4818
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.764915157821
relative_new_issue_dilution_rate: 0.003253834949
ordinary_profit_after_IFRS_SBC_m: 48615.60976775
noncash_SBC_addback_m: 743.32591373
sustainable_operating_equity_cash_before_option_proceeds_m: 41936.37297434
cash_available_to_common_after_subscription_m: 42037.2286502
old_cohort_common_cash_distributed_m: 32154.91338733
old_cohort_discounted_cash_m: 0.3579001251
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: 2491380734.4818
ending_economic_live_shares: 2499544998.5494
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.762416715368
relative_new_issue_dilution_rate: 0.003277003773
ordinary_profit_after_IFRS_SBC_m: 49393.45952403
noncash_SBC_addback_m: 755.21912835
sustainable_operating_equity_cash_before_option_proceeds_m: 42607.35494193
cash_available_to_common_after_subscription_m: 42711.25898059
old_cohort_common_cash_distributed_m: 32563.77778121
old_cohort_discounted_cash_m: 0.3301010824
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: 2499544998.5494
ending_economic_live_shares: 2507794165.0965
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.759908813184
relative_new_issue_dilution_rate: 0.003300267269
ordinary_profit_after_IFRS_SBC_m: 50183.75487642
noncash_SBC_addback_m: 767.3026344
sustainable_operating_equity_cash_before_option_proceeds_m: 43289.072621
cash_available_to_common_after_subscription_m: 43396.11715923
old_cohort_common_cash_distributed_m: 32977.09188727
old_cohort_discounted_cash_m: 0.3044543477
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: 2507794165.0965
ending_economic_live_shares: 2516129132.0455
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.757391527898
relative_new_issue_dilution_rate: 0.003323624827
ordinary_profit_after_IFRS_SBC_m: 50986.69495444
noncash_SBC_addback_m: 779.57947655
sustainable_operating_equity_cash_before_option_proceeds_m: 43981.69778294
cash_available_to_common_after_subscription_m: 44091.97774234
old_cohort_common_cash_distributed_m: 33394.89039031
old_cohort_discounted_cash_m: 0.280793796
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: 2516129132.0455
ending_economic_live_shares: 2524550807.0315
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.754864937715
relative_new_issue_dilution_rate: 0.003347075823
ordinary_profit_after_IFRS_SBC_m: 51802.48207371
noncash_SBC_addback_m: 792.05274817
sustainable_operating_equity_cash_before_option_proceeds_m: 44685.40494746
cash_available_to_common_after_subscription_m: 44799.01811864
old_cohort_common_cash_distributed_m: 33817.20802182
old_cohort_discounted_cash_m: 0.258966087
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: 2524550807.0315
ending_economic_live_shares: 2533060107.5104
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.752329122415
relative_new_issue_dilution_rate: 0.003370619619
ordinary_profit_after_IFRS_SBC_m: 52631.32178689
noncash_SBC_addback_m: 804.72559215
sustainable_operating_equity_cash_before_option_proceeds_m: 45400.37142662
cash_available_to_common_after_subscription_m: 45517.4185559
old_cohort_common_cash_distributed_m: 34244.07955677
old_cohort_discounted_cash_m: 0.2388296834
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: 2533060107.5104
ending_economic_live_shares: 2541657960.8682
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.749784163349
relative_new_issue_dilution_rate: 0.003394255562
ordinary_profit_after_IFRS_SBC_m: 53473.42293548
noncash_SBC_addback_m: 817.60120162
sustainable_operating_equity_cash_before_option_proceeds_m: 46126.77736945
cash_available_to_common_after_subscription_m: 46247.3622482
old_cohort_common_cash_distributed_m: 34675.53981036
old_cohort_discounted_cash_m: 0.2202539451
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: 2541657960.8682
ending_economic_live_shares: 2550345304.5319
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.747230143433
relative_new_issue_dilution_rate: 0.003417982985
ordinary_profit_after_IFRS_SBC_m: 54328.99770245
noncash_SBC_addback_m: 830.68282085
sustainable_operating_equity_cash_before_option_proceeds_m: 46864.80580736
cash_available_to_common_after_subscription_m: 46989.03536408
old_cohort_common_cash_distributed_m: 35111.62363487
old_cohort_discounted_cash_m: 0.2031182929
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: 2550345304.5319
ending_economic_live_shares: 2559123086.081
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.744667147146
relative_new_issue_dilution_rate: 0.003441801208
ordinary_profit_after_IFRS_SBC_m: 55198.26166569
noncash_SBC_addback_m: 843.97374598
sustainable_operating_equity_cash_before_option_proceeds_m: 47614.64270028
cash_available_to_common_after_subscription_m: 47742.62709535
old_cohort_common_cash_distributed_m: 35552.36591636
old_cohort_discounted_cash_m: 0.1873114356
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: 2559123086.081
ending_economic_live_shares: 2567992263.3612
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.742095260526
relative_new_issue_dilution_rate: 0.003465709535
ordinary_profit_after_IFRS_SBC_m: 56081.43385234
noncash_SBC_addback_m: 857.47732591
sustainable_operating_equity_cash_before_option_proceeds_m: 48376.47698348
cash_available_to_common_after_subscription_m: 48508.32970689
old_cohort_common_cash_distributed_m: 35997.80157153
old_cohort_discounted_cash_m: 0.1727306565
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: 2567992263.3612
ending_economic_live_shares: 2576953804.5985
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.739514571161
relative_new_issue_dilution_rate: 0.003489707257
ordinary_profit_after_IFRS_SBC_m: 56978.73679398
noncash_SBC_addback_m: 871.19696313
sustainable_operating_equity_cash_before_option_proceeds_m: 49150.50061522
cash_available_to_common_after_subscription_m: 49286.33858719
old_cohort_common_cash_distributed_m: 36447.96554438
old_cohort_discounted_cash_m: 0.1592811552
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: 2576953804.5985
ending_economic_live_shares: 2586008688.5153
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.736925168184
relative_new_issue_dilution_rate: 0.003513793651
ordinary_profit_after_IFRS_SBC_m: 57890.39658268
noncash_SBC_addback_m: 885.13611454
sustainable_operating_equity_cash_before_option_proceeds_m: 49936.90862506
cash_available_to_common_after_subscription_m: 50076.85229974
old_cohort_common_cash_distributed_m: 36902.89280309
old_cohort_discounted_cash_m: 0.1468754386
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: 2586008688.5153
ending_economic_live_shares: 2595157904.4473
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.734327142269
relative_new_issue_dilution_rate: 0.003537967978
ordinary_profit_after_IFRS_SBC_m: 58816.642928
noncash_SBC_addback_m: 899.29829237
sustainable_operating_equity_cash_before_option_proceeds_m: 50735.89916306
cash_available_to_common_after_subscription_m: 50880.07263531
old_cohort_common_cash_distributed_m: 37362.6183367
old_cohort_discounted_cash_m: 0.1354327597
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: 2595157904.4473
ending_economic_live_shares: 2604402452.4624
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.731720585621
relative_new_issue_dilution_rate: 0.003562229489
ordinary_profit_after_IFRS_SBC_m: 59757.70921485
noncash_SBC_addback_m: 913.68706505
sustainable_operating_equity_cash_before_option_proceeds_m: 51547.67354967
cash_available_to_common_after_subscription_m: 51696.20466511
old_cohort_common_cash_distributed_m: 37827.17715194
old_cohort_discounted_cash_m: 0.124878599
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: 2604402452.4624
ending_economic_live_shares: 2613743343.4802
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.729105591971
relative_new_issue_dilution_rate: 0.003586577416
ordinary_profit_after_IFRS_SBC_m: 60713.83256229
noncash_SBC_addback_m: 928.30605809
sustainable_operating_equity_cash_before_option_proceeds_m: 52372.43632647
cash_available_to_common_after_subscription_m: 52525.45679487
old_cohort_common_cash_distributed_m: 38296.60426997
old_cohort_discounted_cash_m: 0.1151441854
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: 2613743343.4802
ending_economic_live_shares: 2623181599.3935
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.726482256565
relative_new_issue_dilution_rate: 0.00361101098
ordinary_profit_after_IFRS_SBC_m: 61685.25388329
noncash_SBC_addback_m: 943.15895502
sustainable_operating_equity_cash_before_option_proceeds_m: 53210.39530769
cash_available_to_common_after_subscription_m: 53368.04081975
old_cohort_common_cash_distributed_m: 38770.93472321
old_cohort_discounted_cash_m: 0.106166054
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: 2623181599.3935
ending_economic_live_shares: 2632718253.1913
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.723850676159
relative_new_issue_dilution_rate: 0.003635529389
ordinary_profit_after_IFRS_SBC_m: 62672.21794542
noncash_SBC_addback_m: 958.2494983
sustainable_operating_equity_cash_before_option_proceeds_m: 54061.76163261
cash_available_to_common_after_subscription_m: 54224.17198028
old_cohort_common_cash_distributed_m: 39250.20355208
old_cohort_discounted_cash_m: 0.0978856384
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: 2632718253.1913
ending_economic_live_shares: 2642354349.0821
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.721210949005
relative_new_issue_dilution_rate: 0.003660131835
ordinary_profit_after_IFRS_SBC_m: 63674.97343254
noncash_SBC_addback_m: 973.58149027
sustainable_operating_equity_cash_before_option_proceeds_m: 54926.74981873
cash_available_to_common_after_subscription_m: 55094.06901916
old_cohort_common_cash_distributed_m: 39734.44580184
old_cohort_discounted_cash_m: 0.0902488931
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: 2642354349.0821
ending_economic_live_shares: 2652090942.6201
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.718563174846
relative_new_issue_dilution_rate: 0.003684817497
ordinary_profit_after_IFRS_SBC_m: 64693.77300747
noncash_SBC_addback_m: 989.15879412
sustainable_operating_equity_cash_before_option_proceeds_m: 55805.57781583
cash_available_to_common_after_subscription_m: 55977.95423909
old_cohort_common_cash_distributed_m: 40223.6965194
old_cohort_discounted_cash_m: 0.0832059461
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: 2652090942.6201
ending_economic_live_shares: 2661929100.8323
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.715907454903
relative_new_issue_dilution_rate: 0.00370958554
ordinary_profit_after_IFRS_SBC_m: 65728.87337558
noncash_SBC_addback_m: 1004.98533482
sustainable_operating_equity_cash_before_option_proceeds_m: 56698.46706089
cash_available_to_common_after_subscription_m: 56876.05356154
old_cohort_common_cash_distributed_m: 40717.99075015
old_cohort_discounted_cash_m: 0.0767107773
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: 2661929100.8323
ending_economic_live_shares: 2671869902.3465
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.713243891866
relative_new_issue_dilution_rate: 0.003734435117
ordinary_profit_after_IFRS_SBC_m: 66780.53534959
noncash_SBC_addback_m: 1021.06510018
sustainable_operating_equity_cash_before_option_proceeds_m: 57605.64253386
cash_available_to_common_after_subscription_m: 57788.59658649
old_cohort_common_cash_distributed_m: 41217.36353481
old_cohort_discounted_cash_m: 0.0707209218
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: 2671869902.3465
ending_economic_live_shares: 2681914437.5214
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.710572589881
relative_new_issue_dilution_rate: 0.003759365367
ordinary_profit_after_IFRS_SBC_m: 67849.02391519
noncash_SBC_addback_m: 1037.40214178
sustainable_operating_equity_cash_before_option_proceeds_m: 58527.3328144
cash_available_to_common_after_subscription_m: 58715.81665328
old_cohort_common_cash_distributed_m: 41721.84990629
old_cohort_discounted_cash_m: 0.0651971963
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: 2681914437.5214
ending_economic_live_shares: 2692063808.5783
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.70789365454
relative_new_issue_dilution_rate: 0.003784375413
ordinary_profit_after_IFRS_SBC_m: 68934.60829783
noncash_SBC_addback_m: 1054.00057605
sustainable_operating_equity_cash_before_option_proceeds_m: 59463.77013943
cash_available_to_common_after_subscription_m: 59657.95090234
old_cohort_common_cash_distributed_m: 42231.4848866
old_cohort_discounted_cash_m: 0.0601034464
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: 2692063808.5783
ending_economic_live_shares: 2702319129.734
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.705207192866
relative_new_issue_dilution_rate: 0.003809464368
ordinary_profit_after_IFRS_SBC_m: 70037.5620306
noncash_SBC_addback_m: 1070.86458527
sustainable_operating_equity_cash_before_option_proceeds_m: 60415.19046167
cash_available_to_common_after_subscription_m: 60615.24033813
old_cohort_common_cash_distributed_m: 42746.30348376
old_cohort_discounted_cash_m: 0.0554063126
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: 2702319129.734
ending_economic_live_shares: 2712681527.3354
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.702513313305
relative_new_issue_dilution_rate: 0.003834631331
ordinary_profit_after_IFRS_SBC_m: 71158.16302309
noncash_SBC_addback_m: 1087.99841863
sustainable_operating_equity_cash_before_option_proceeds_m: 61381.83350905
cash_available_to_common_after_subscription_m: 61587.92989303
old_cohort_common_cash_distributed_m: 43266.34068872
old_cohort_discounted_cash_m: 0.0510750157
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: 2712681527.3354
ending_economic_live_shares: 2723152139.9954
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.699812125705
relative_new_issue_dilution_rate: 0.003859875387
ordinary_profit_after_IFRS_SBC_m: 72296.69363145
noncash_SBC_addback_m: 1105.40639333
sustainable_operating_equity_cash_before_option_proceeds_m: 62363.9428452
cash_available_to_common_after_subscription_m: 62576.26849238
old_cohort_common_cash_distributed_m: 43791.63147234
old_cohort_discounted_cash_m: 0.0470811572
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: 2723152139.9954
ending_economic_live_shares: 2733732118.7307
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.697103741311
relative_new_issue_dilution_rate: 0.003885195608
ordinary_profit_after_IFRS_SBC_m: 73453.44072956
noncash_SBC_addback_m: 1123.09289562
sustainable_operating_equity_cash_before_option_proceeds_m: 63361.76593072
cash_available_to_common_after_subscription_m: 63580.50912059
old_cohort_common_cash_distributed_m: 44322.2107824
old_cohort_discounted_cash_m: 0.0433985359
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: 2733732118.7307
ending_economic_live_shares: 2744422627.1015
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.694388272742
relative_new_issue_dilution_rate: 0.003910591055
ordinary_profit_after_IFRS_SBC_m: 74628.69578123
noncash_SBC_addback_m: 1141.06238195
sustainable_operating_equity_cash_before_option_proceeds_m: 64375.55418561
cash_available_to_common_after_subscription_m: 64600.9088884
old_cohort_common_cash_distributed_m: 44858.11354061
old_cohort_discounted_cash_m: 0.0400029785
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: 2744422627.1015
ending_economic_live_shares: 2755224841.3518
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.691665833984
relative_new_issue_dilution_rate: 0.003936060774
ordinary_profit_after_IFRS_SBC_m: 75822.75491373
noncash_SBC_addback_m: 1159.31938007
sustainable_operating_equity_cash_before_option_proceeds_m: 65405.56305258
cash_available_to_common_after_subscription_m: 65637.72910126
old_cohort_common_cash_distributed_m: 45399.37463967
old_cohort_discounted_cash_m: 0.0368721833
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: 2755224841.3518
ending_economic_live_shares: 2766139950.5523
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.688936540368
relative_new_issue_dilution_rate: 0.0039616038
ordinary_profit_after_IFRS_SBC_m: 77035.91899235
noncash_SBC_addback_m: 1177.86849015
sustainable_operating_equity_cash_before_option_proceeds_m: 66452.05206142
cash_available_to_common_after_subscription_m: 66691.23532892
old_cohort_common_cash_distributed_m: 45946.0289404
old_cohort_discounted_cash_m: 0.0339855752
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: 2766139950.5523
ending_economic_live_shares: 2777169156.7446
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.686200508558
relative_new_issue_dilution_rate: 0.003987219154
ordinary_profit_after_IFRS_SBC_m: 78268.49369623
noncash_SBC_addback_m: 1196.71438599
sustainable_operating_equity_cash_before_option_proceeds_m: 67515.28489441
cash_available_to_common_after_subscription_m: 67761.69747616
old_cohort_common_cash_distributed_m: 46498.11126886
old_cohort_discounted_cash_m: 0.0313241731
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: 2777169156.7446
ending_economic_live_shares: 2788313675.0872
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.68345785653
relative_new_issue_dilution_rate: 0.004012905845
ordinary_profit_after_IFRS_SBC_m: 79520.78959537
noncash_SBC_addback_m: 1215.86181617
sustainable_operating_equity_cash_before_option_proceeds_m: 68595.52945272
cash_available_to_common_after_subscription_m: 68849.38985476
old_cohort_common_cash_distributed_m: 47055.65641353
old_cohort_discounted_cash_m: 0.0288704663
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: 2788313675.0872
ending_economic_live_shares: 2799574734.0028
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.680708703562
relative_new_issue_dilution_rate: 0.004038662872
ordinary_profit_after_IFRS_SBC_m: 80793.12222889
noncash_SBC_addback_m: 1235.31560522
sustainable_operating_equity_cash_before_option_proceeds_m: 69693.05792396
cash_available_to_common_after_subscription_m: 69954.59125665
old_cohort_common_cash_distributed_m: 47618.69912253
old_cohort_discounted_cash_m: 0.0266083013
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: 2799574734.0028
ending_economic_live_shares: 2810953575.3281
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.677953170211
relative_new_issue_dilution_rate: 0.004064489219
ordinary_profit_after_IFRS_SBC_m: 82085.81218456
noncash_SBC_addback_m: 1255.08065491
sustainable_operating_equity_cash_before_option_proceeds_m: 70808.14685074
cash_available_to_common_after_subscription_m: 71077.58502842
old_cohort_common_cash_distributed_m: 48187.27410092
old_cohort_discounted_cash_m: 0.0245227766
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: 2810953575.3281
ending_economic_live_shares: 2822451454.4644
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.675191378294
relative_new_issue_dilution_rate: 0.00409038386
ordinary_profit_after_IFRS_SBC_m: 83399.18517951
noncash_SBC_addback_m: 1275.16194539
sustainable_operating_equity_cash_before_option_proceeds_m: 71941.07720035
cash_available_to_common_after_subscription_m: 72218.65914695
old_cohort_common_cash_distributed_m: 48761.41600799
old_cohort_discounted_cash_m: 0.0226001463
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: 2822451454.4644
ending_economic_live_shares: 2834069640.5309
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.672423450876
relative_new_issue_dilution_rate: 0.004116345756
ordinary_profit_after_IFRS_SBC_m: 84733.57214238
noncash_SBC_addback_m: 1295.56453651
sustainable_operating_equity_cash_before_option_proceeds_m: 73092.13443556
cash_available_to_common_after_subscription_m: 73378.10629649
old_cohort_common_cash_distributed_m: 49341.15945462
old_cohort_discounted_cash_m: 0.0208277307
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: 2834069640.5309
ending_economic_live_shares: 2845809416.5189
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.669649512243
relative_new_issue_dilution_rate: 0.004142373857
ordinary_profit_after_IFRS_SBC_m: 86089.30929666
noncash_SBC_addback_m: 1316.2935691
sustainable_operating_equity_cash_before_option_proceeds_m: 74261.60858653
cash_available_to_common_after_subscription_m: 74556.22394695
old_cohort_common_cash_distributed_m: 49926.53900076
old_cohort_discounted_cash_m: 0.0191938335
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: 2845809416.5189
ending_economic_live_shares: 2857672079.4485
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.666869687888
relative_new_issue_dilution_rate: 0.004168467101
ordinary_profit_after_IFRS_SBC_m: 87466.73824541
noncash_SBC_addback_m: 1337.3542662
sustainable_operating_equity_cash_before_option_proceeds_m: 75449.79432391
cash_available_to_common_after_subscription_m: 75753.31443361
old_cohort_common_cash_distributed_m: 50517.58915283
old_cohort_discounted_cash_m: 0.0176876664
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: 2857672079.4485
ending_economic_live_shares: 2869658940.5269
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.664084104489
relative_new_issue_dilution_rate: 0.004194624416
ordinary_profit_after_IFRS_SBC_m: 88866.20605733
noncash_SBC_addback_m: 1358.75193446
sustainable_operating_equity_cash_before_option_proceeds_m: 76656.9910331
cash_available_to_common_after_subscription_m: 76969.68503811
old_cohort_common_cash_distributed_m: 51114.34436132
old_cohort_discounted_cash_m: 0.0162992783
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: 2869658940.5269
ending_economic_live_shares: 2881771325.3084
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.661292889888
relative_new_issue_dilution_rate: 0.004220844718
ordinary_profit_after_IFRS_SBC_m: 90288.06535425
noncash_SBC_addback_m: 1380.49196541
sustainable_operating_equity_cash_before_option_proceeds_m: 77883.50288963
cash_available_to_common_after_subscription_m: 78205.64807094
old_cohort_common_cash_distributed_m: 51716.83901836
old_cohort_discounted_cash_m: 0.015019491
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: 2881771325.3084
ending_economic_live_shares: 2894010573.8563
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.65849617307
relative_new_issue_dilution_rate: 0.004247126911
ordinary_profit_after_IFRS_SBC_m: 91732.67439992
noncash_SBC_addback_m: 1402.57983686
sustainable_operating_equity_cash_before_option_proceeds_m: 79129.63893586
cash_available_to_common_after_subscription_m: 79461.52095528
old_cohort_common_cash_distributed_m: 52325.10745537
old_cohort_discounted_cash_m: 0.0138398388
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: 2894010573.8563
ending_economic_live_shares: 2906378040.9072
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.655694084144
relative_new_issue_dilution_rate: 0.004273469891
ordinary_profit_after_IFRS_SBC_m: 93200.39719032
noncash_SBC_addback_m: 1425.02111425
sustainable_operating_equity_cash_before_option_proceeds_m: 80395.71315883
cash_available_to_common_after_subscription_m: 80737.62631229
old_cohort_common_cash_distributed_m: 52939.18394078
old_cohort_discounted_cash_m: 0.0127525138
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: 2906378040.9072
ending_economic_live_shares: 2918875096.0363
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.652886754317
relative_new_issue_dilution_rate: 0.00429987254
ordinary_profit_after_IFRS_SBC_m: 94691.60354536
noncash_SBC_addback_m: 1447.82145208
sustainable_operating_equity_cash_before_option_proceeds_m: 81682.04456937
cash_available_to_common_after_subscription_m: 82034.29204789
old_cohort_common_cash_distributed_m: 53559.10267786
old_cohort_discounted_cash_m: 0.0117503151
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: 2918875096.0363
ending_economic_live_shares: 2931503123.8255
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.650074315876
relative_new_issue_dilution_rate: 0.004326333733
ordinary_profit_after_IFRS_SBC_m: 96206.66920209
noncash_SBC_addback_m: 1470.98659531
sustainable_operating_equity_cash_before_option_proceeds_m: 82988.95728248
cash_available_to_common_after_subscription_m: 83351.85144104
old_cohort_common_cash_distributed_m: 54184.89780251
old_cohort_discounted_cash_m: 0.0108266012
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: 2931503123.8255
ending_economic_live_shares: 2944263524.033
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.64725690216
relative_new_issue_dilution_rate: 0.004352852332
ordinary_profit_after_IFRS_SBC_m: 97745.97590932
noncash_SBC_addback_m: 1494.52238083
sustainable_operating_equity_cash_before_option_proceeds_m: 84316.780599
cash_available_to_common_after_subscription_m: 84690.6432335
old_cohort_common_cash_distributed_m: 54816.60338126
old_cohort_discounted_cash_m: 0.0099752471
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: 2944263524.033
ending_economic_live_shares: 2957157711.7652
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.644434647542
relative_new_issue_dilution_rate: 0.00437942719
ordinary_profit_after_IFRS_SBC_m: 99309.91152387
noncash_SBC_addback_m: 1518.43473893
sustainable_operating_equity_cash_before_option_proceeds_m: 85665.84908859
cash_available_to_common_after_subscription_m: 86051.01172121
old_cohort_common_cash_distributed_m: 55454.25340922
old_cohort_discounted_cash_m: 0.0091906042
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: 2957157711.7652
ending_economic_live_shares: 2970187117.6501
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.641607687403
relative_new_issue_dilution_rate: 0.004406057152
ordinary_profit_after_IFRS_SBC_m: 100898.87010825
noncash_SBC_addback_m: 1542.72969475
sustainable_operating_equity_cash_before_option_proceeds_m: 87036.50267401
cash_available_to_common_after_subscription_m: 87433.3068472
old_cohort_common_cash_distributed_m: 56097.88180819
old_cohort_discounted_cash_m: 0.0084674633
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: 2970187117.6501
ending_economic_live_shares: 2983353188.0134
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.638776158105
relative_new_issue_dilution_rate: 0.00443274105
ordinary_profit_after_IFRS_SBC_m: 102513.25202998
noncash_SBC_addback_m: 1567.41336987
sustainable_operating_equity_cash_before_option_proceeds_m: 88429.08671679
cash_available_to_common_after_subscription_m: 88837.88429612
old_cohort_common_cash_distributed_m: 56747.52242482
old_cohort_discounted_cash_m: 0.0078010206
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: 2983353188.0134
ending_economic_live_shares: 2996657385.0561
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.635940196971
relative_new_issue_dilution_rate: 0.00445947771
ordinary_profit_after_IFRS_SBC_m: 104153.46406246
noncash_SBC_addback_m: 1592.49198379
sustainable_operating_equity_cash_before_option_proceeds_m: 89843.95210426
cash_available_to_common_after_subscription_m: 90265.10559042
old_cohort_common_cash_distributed_m: 57403.20902882
old_cohort_discounted_cash_m: 0.0071868462
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: 2996657385.0561
ending_economic_live_shares: 3010101187.0347
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.63309994226
relative_new_issue_dilution_rate: 0.004486265946
ordinary_profit_after_IFRS_SBC_m: 105819.91948746
noncash_SBC_addback_m: 1617.97185553
sustainable_operating_equity_cash_before_option_proceeds_m: 91281.45533793
cash_available_to_common_after_subscription_m: 91715.33818821
old_cohort_common_cash_distributed_m: 58064.97531131
old_cohort_discounted_cash_m: 0.0066208551
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: 3010101187.0347
ending_economic_live_shares: 3023686088.4431
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.630255533136
relative_new_issue_dilution_rate: 0.004513104565
ordinary_profit_after_IFRS_SBC_m: 107513.03819926
noncash_SBC_addback_m: 1643.85940521
sustainable_operating_equity_cash_before_option_proceeds_m: 92741.95862333
cash_available_to_common_after_subscription_m: 93188.95558277
old_cohort_common_cash_distributed_m: 58732.85488323
old_cohort_discounted_cash_m: 0.0060992806
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: 3023686088.4431
ending_economic_live_shares: 3037413600.1966
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.627407109649
relative_new_issue_dilution_rate: 0.004539992364
ordinary_profit_after_IFRS_SBC_m: 109233.24681045
noncash_SBC_addback_m: 1670.1611557
sustainable_operating_equity_cash_before_option_proceeds_m: 94225.82996131
cash_available_to_common_after_subscription_m: 94686.33740384
old_cohort_common_cash_distributed_m: 59406.88127381
old_cohort_discounted_cash_m: 0.0056186491
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: 3037413600.1966
ending_economic_live_shares: 3051285249.8187
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.624554812704
relative_new_issue_dilution_rate: 0.004566928133
ordinary_profit_after_IFRS_SBC_m: 110980.97875942
noncash_SBC_addback_m: 1696.88373419
sustainable_operating_equity_cash_before_option_proceeds_m: 95733.44324069
cash_available_to_common_after_subscription_m: 96207.86952067
old_cohort_common_cash_distributed_m: 60087.08792918
old_cohort_discounted_cash_m: 0.0051757582
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: 3051285249.8187
ending_economic_live_shares: 3065302581.6294
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.621698784038
relative_new_issue_dilution_rate: 0.004593910652
ordinary_profit_after_IFRS_SBC_m: 112756.67441957
noncash_SBC_addback_m: 1724.03387394
sustainable_operating_equity_cash_before_option_proceeds_m: 97265.17833254
cash_available_to_common_after_subscription_m: 97753.94414684
old_cohort_common_cash_distributed_m: 60773.50821103
old_cohort_discounted_cash_m: 0.0047676546
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: 3065302581.6294
ending_economic_live_shares: 3079467156.9359
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.61883916619
relative_new_issue_dilution_rate: 0.004620938693
ordinary_profit_after_IFRS_SBC_m: 114560.78121028
noncash_SBC_addback_m: 1751.61841592
sustainable_operating_equity_cash_before_option_proceeds_m: 98821.42118586
cash_available_to_common_after_subscription_m: 99324.95994689
old_cohort_common_cash_distributed_m: 61466.17539541
old_cohort_discounted_cash_m: 0.0043916157
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: 3079467156.9359
ending_economic_live_shares: 3093780554.2258
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.615976102476
relative_new_issue_dilution_rate: 0.004648011023
ordinary_profit_after_IFRS_SBC_m: 116393.75370965
noncash_SBC_addback_m: 1779.64431057
sustainable_operating_equity_cash_before_option_proceeds_m: 100402.56392483
cash_available_to_common_after_subscription_m: 100921.32214492
old_cohort_common_cash_distributed_m: 62165.12267156
old_cohort_discounted_cash_m: 0.004045131
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: 3093780554.2258
ending_economic_live_shares: 3108244369.3624
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.61310973696
relative_new_issue_dilution_rate: 0.004675126397
ordinary_profit_after_IFRS_SBC_m: 118256.053769
noncash_SBC_addback_m: 1808.11861954
sustainable_operating_equity_cash_before_option_proceeds_m: 102009.00494763
cash_available_to_common_after_subscription_m: 102543.44263492
old_cohort_common_cash_distributed_m: 62870.38314091
old_cohort_discounted_cash_m: 0.003725886
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: 3108244369.3624
ending_economic_live_shares: 3122860215.7824
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.610240214428
relative_new_issue_dilution_rate: 0.004702283567
ordinary_profit_after_IFRS_SBC_m: 120148.1506293
noncash_SBC_addback_m: 1837.04851746
sustainable_operating_equity_cash_before_option_proceeds_m: 103641.14902679
cash_available_to_common_after_subscription_m: 104191.74009318
old_cohort_common_cash_distributed_m: 63581.98981611
old_cohort_discounted_cash_m: 0.0034317468
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: 3122860215.7824
ending_economic_live_shares: 3137629724.6954
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.607367680357
relative_new_issue_dilution_rate: 0.004729481274
ordinary_profit_after_IFRS_SBC_m: 122070.52103937
noncash_SBC_addback_m: 1866.44129373
sustainable_operating_equity_cash_before_option_proceeds_m: 105299.40741122
cash_available_to_common_after_subscription_m: 105866.64009259
old_cohort_common_cash_distributed_m: 64299.97562026
old_cohort_discounted_cash_m: 0.0031607459
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: 3137629724.6954
ending_economic_live_shares: 3152554545.287
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.604492280889
relative_new_issue_dilution_rate: 0.004756718256
ordinary_profit_after_IFRS_SBC_m: 124023.649376
noncash_SBC_addback_m: 1896.30435443
sustainable_operating_equity_cash_before_option_proceeds_m: 106984.1979298
cash_available_to_common_after_subscription_m: 107568.57521896
old_cohort_common_cash_distributed_m: 65024.37338612
old_cohort_discounted_cash_m: 0.0029110698
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: 3152554545.287
ending_economic_live_shares: 3167636344.9226
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.601614162801
relative_new_issue_dilution_rate: 0.004783993241
ordinary_profit_after_IFRS_SBC_m: 126008.02776602
noncash_SBC_addback_m: 1926.64522411
sustainable_operating_equity_cash_before_option_proceeds_m: 108695.94509668
cash_available_to_common_after_subscription_m: 109297.98518941
old_cohort_common_cash_distributed_m: 65755.21585555
old_cohort_discounted_cash_m: 0.0026810463
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: 3167636344.9226
ending_economic_live_shares: 3182876809.3554
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.598733473475
relative_new_issue_dilution_rate: 0.004811304952
ordinary_profit_after_IFRS_SBC_m: 128024.15621027
noncash_SBC_addback_m: 1957.47154769
sustainable_operating_equity_cash_before_option_proceeds_m: 110435.08021822
cash_available_to_common_after_subscription_m: 111055.31697275
old_cohort_common_cash_distributed_m: 66492.53567896
old_cohort_discounted_cash_m: 0.002469134
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: 3182876809.3554
ending_economic_live_shares: 3198277642.9353
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.595850360871
relative_new_issue_dilution_rate: 0.004838652107
ordinary_profit_after_IFRS_SBC_m: 130072.54270964
noncash_SBC_addback_m: 1988.79109245
sustainable_operating_equity_cash_before_option_proceeds_m: 112202.04150172
cash_available_to_common_after_subscription_m: 112841.02491215
old_cohort_common_cash_distributed_m: 67236.36541495
old_cohort_discounted_cash_m: 0.002273912
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: 3198277642.9353
ending_economic_live_shares: 3213840568.8212
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.592964973495
relative_new_issue_dilution_rate: 0.004866033417
ordinary_profit_after_IFRS_SBC_m: 132153.70339299
noncash_SBC_addback_m: 2020.61174993
sustainable_operating_equity_cash_before_option_proceeds_m: 113997.27416574
cash_available_to_common_after_subscription_m: 114655.57084976
old_cohort_common_cash_distributed_m: 67986.73752999
old_cohort_discounted_cash_m: 0.0020940704
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: 3213840568.8212
ending_economic_live_shares: 3229567329.196
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.590077460371
relative_new_issue_dilution_rate: 0.004893447586
ordinary_profit_after_IFRS_SBC_m: 134268.16264728
noncash_SBC_addback_m: 2052.94153793
sustainable_operating_equity_cash_before_option_proceeds_m: 115821.2305524
cash_available_to_common_after_subscription_m: 116499.42425369
old_cohort_common_cash_distributed_m: 68743.68439827
old_cohort_discounted_cash_m: 0.0019284019
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: 3229567329.196
ending_economic_live_shares: 3245459685.4827
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.587187971008
relative_new_issue_dilution_rate: 0.004920893317
ordinary_profit_after_IFRS_SBC_m: 136416.45324964
noncash_SBC_addback_m: 2085.78860254
sustainable_operating_equity_cash_before_option_proceeds_m: 117674.37024123
cash_available_to_common_after_subscription_m: 118373.06234715
old_cohort_common_cash_distributed_m: 69507.23830168
old_cohort_discounted_cash_m: 0.0017757934
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: 3245459685.4827
ending_economic_live_shares: 3261519418.5653
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.584296655375
relative_new_issue_dilution_rate: 0.004948369303
ordinary_profit_after_IFRS_SBC_m: 138599.11650163
noncash_SBC_addback_m: 2119.16122018
sustainable_operating_equity_cash_before_option_proceeds_m: 119557.16016509
cash_available_to_common_after_subscription_m: 120276.97023991
old_cohort_common_cash_distributed_m: 70277.43142982
old_cohort_discounted_cash_m: 0.0016352191
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: 3261519418.5653
ending_economic_live_shares: 3277748329.0102
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.581403663863
relative_new_issue_dilution_rate: 0.004975874236
ordinary_profit_after_IFRS_SBC_m: 140816.70236566
noncash_SBC_addback_m: 2153.0677997
sustainable_operating_equity_cash_before_option_proceeds_m: 121470.07472773
cash_available_to_common_after_subscription_m: 122211.64106206
old_cohort_common_cash_distributed_m: 71054.29588023
old_cohort_discounted_cash_m: 0.0015057333
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: 3277748329.0102
ending_economic_live_shares: 3294148237.2914
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.578509147261
relative_new_issue_dilution_rate: 0.005003406801
ordinary_profit_after_IFRS_SBC_m: 143069.76960351
noncash_SBC_addback_m: 2187.5168845
sustainable_operating_equity_cash_before_option_proceeds_m: 123413.59592338
cash_available_to_common_after_subscription_m: 124177.57610016
old_cohort_common_cash_distributed_m: 71837.8636587
old_cohort_discounted_cash_m: 0.0013864646
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: 3294148237.2914
ending_economic_live_shares: 3310720984.0183
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.575613256722
relative_new_issue_dilution_rate: 0.00503096568
ordinary_profit_after_IFRS_SBC_m: 145358.88591716
noncash_SBC_addback_m: 2222.51715465
sustainable_operating_equity_cash_before_option_proceeds_m: 125388.21345815
cash_available_to_common_after_subscription_m: 126175.28493578
old_cohort_common_cash_distributed_m: 72628.1666797
old_cohort_discounted_cash_m: 0.0012766096
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: 3310720984.0183
ending_economic_live_shares: 3327468430.1658
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.57271614373
relative_new_issue_dilution_rate: 0.005058549551
ordinary_profit_after_IFRS_SBC_m: 147684.62809184
noncash_SBC_addback_m: 2258.07742912
sustainable_operating_equity_cash_before_option_proceeds_m: 127394.42487348
cash_available_to_common_after_subscription_m: 128205.28558652
old_cohort_common_cash_distributed_m: 73425.23676693
old_cohort_discounted_cash_m: 0.0011754281
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: 3327468430.1658
ending_economic_live_shares: 3344392457.3074
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.569817960074
relative_new_issue_dilution_rate: 0.005086157088
ordinary_profit_after_IFRS_SBC_m: 150047.58214131
noncash_SBC_addback_m: 2294.20666799
sustainable_operating_equity_cash_before_option_proceeds_m: 129432.73567146
cash_available_to_common_after_subscription_m: 130268.10464954
old_cohort_common_cash_distributed_m: 74229.10565405
old_cohort_discounted_cash_m: 0.0010822375
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: 3344392457.3074
ending_economic_live_shares: 3361494967.8511
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.56691885781
relative_new_issue_dilution_rate: 0.005113786962
ordinary_profit_after_IFRS_SBC_m: 152448.34345557
noncash_SBC_addback_m: 2330.91397468
sustainable_operating_equity_cash_before_option_proceeds_m: 131503.6594422
cash_available_to_common_after_subscription_m: 132364.27744765
old_cohort_common_cash_distributed_m: 75039.80498547
old_cohort_discounted_cash_m: 0.0009964092
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: 3361494967.8511
ending_economic_live_shares: 3378777885.2778
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.564018989236
relative_new_issue_dilution_rate: 0.00514143784
ordinary_profit_after_IFRS_SBC_m: 154887.51695086
noncash_SBC_addback_m: 2368.20859827
sustainable_operating_equity_cash_before_option_proceeds_m: 133607.71799328
cash_available_to_common_after_subscription_m: 134494.34817794
old_cohort_common_cash_distributed_m: 75857.36631732
old_cohort_discounted_cash_m: 0.0009173635
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: 3378777885.2778
ending_economic_live_shares: 3396243154.383
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.561118506856
relative_new_issue_dilution_rate: 0.005169108387
ordinary_profit_after_IFRS_SBC_m: 157365.71722207
noncash_SBC_addback_m: 2406.09993585
sustainable_operating_equity_cash_before_option_proceeds_m: 135745.44148117
cash_available_to_common_after_subscription_m: 136658.87006316
old_cohort_common_cash_distributed_m: 76681.82111852
old_cohort_discounted_cash_m: 0.0008445663
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: 3396243154.383
ending_economic_live_shares: 3413892741.521
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.558217563349
relative_new_issue_dilution_rate: 0.005196797266
ordinary_profit_after_IFRS_SBC_m: 159883.56869763
noncash_SBC_addback_m: 2444.59753482
sustainable_operating_equity_cash_before_option_proceeds_m: 137917.36854487
cash_available_to_common_after_subscription_m: 138858.40550575
old_cohort_common_cash_distributed_m: 77513.20077202
old_cohort_discounted_cash_m: 0.0007775255
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: 3413892741.521
ending_economic_live_shares: 3431728634.8524
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.555316311539
relative_new_issue_dilution_rate: 0.005224503135
ordinary_profit_after_IFRS_SBC_m: 162441.70579679
noncash_SBC_addback_m: 2483.71109538
sustainable_operating_equity_cash_before_option_proceeds_m: 140124.04644159
cash_available_to_common_after_subscription_m: 141093.52624461
old_cohort_common_cash_distributed_m: 78351.53657617
old_cohort_discounted_cash_m: 0.0007157876
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: 3431728634.8524
ending_economic_live_shares: 3449752844.5938
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.552414904359
relative_new_issue_dilution_rate: 0.005252224654
ordinary_profit_after_IFRS_SBC_m: 165040.77308954
noncash_SBC_addback_m: 2523.4504729
sustainable_operating_equity_cash_before_option_proceeds_m: 142366.03118465
cash_available_to_common_after_subscription_m: 143364.81351473
old_cohort_common_cash_distributed_m: 79196.85974618
old_cohort_discounted_cash_m: 0.0006589345
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: 3449752844.5938
ending_economic_live_shares: 3467967403.2715
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.549513494824
relative_new_issue_dilution_rate: 0.005279960478
ordinary_profit_after_IFRS_SBC_m: 167681.42545897
noncash_SBC_addback_m: 2563.82568047
sustainable_operating_equity_cash_before_option_proceeds_m: 144643.88768361
cash_available_to_common_after_subscription_m: 145672.85820961
old_cohort_common_cash_distributed_m: 80049.2014158
old_cohort_discounted_cash_m: 0.0006065812
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: 3467967403.2715
ending_economic_live_shares: 3486374365.9776
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.546612235997
relative_new_issue_dilution_rate: 0.005307709262
ordinary_profit_after_IFRS_SBC_m: 170364.32826631
noncash_SBC_addback_m: 2604.84689136
sustainable_operating_equity_cash_before_option_proceeds_m: 146958.18988654
cash_available_to_common_after_subscription_m: 148018.26104669
old_cohort_common_cash_distributed_m: 80908.59263907
old_cohort_discounted_cash_m: 0.0005583728
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: 3486374365.9776
ending_economic_live_shares: 3504975810.6288
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.543711280954
relative_new_issue_dilution_rate: 0.005335469659
ordinary_profit_after_IFRS_SBC_m: 173090.15751857
noncash_SBC_addback_m: 2646.52444162
sustainable_operating_equity_cash_before_option_proceeds_m: 149309.52092473
cash_available_to_common_after_subscription_m: 150401.63273569
old_cohort_common_cash_distributed_m: 81775.06439224
old_cohort_discounted_cash_m: 0.0005139823
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: 3504975810.6288
ending_economic_live_shares: 3523773838.2294
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.540810782756
relative_new_issue_dilution_rate: 0.005363240324
ordinary_profit_after_IFRS_SBC_m: 175859.60003887
noncash_SBC_addback_m: 2688.86883268
sustainable_operating_equity_cash_before_option_proceeds_m: 151698.47325952
cash_available_to_common_after_subscription_m: 152823.59414998
old_cohort_common_cash_distributed_m: 82648.64757585
old_cohort_discounted_cash_m: 0.0004731085
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: 3523773838.2294
ending_economic_live_shares: 3542770573.1365
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.537910894417
relative_new_issue_dilution_rate: 0.005391019906
ordinary_profit_after_IFRS_SBC_m: 178673.35363949
noncash_SBC_addback_m: 2731.89073401
sustainable_operating_equity_cash_before_option_proceeds_m: 154125.64883168
cash_available_to_common_after_subscription_m: 155284.77650104
old_cohort_common_cash_distributed_m: 83529.37301694
old_cohort_discounted_cash_m: 0.0004354736
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: 3542770573.1365
ending_economic_live_shares: 3561968163.3285
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.535011768866
relative_new_issue_dilution_rate: 0.00541880706
ordinary_profit_after_IFRS_SBC_m: 181532.12729772
noncash_SBC_addback_m: 2775.60098575
sustainable_operating_equity_cash_before_option_proceeds_m: 156591.65921298
cash_available_to_common_after_subscription_m: 157785.82151616
old_cohort_common_cash_distributed_m: 84417.2714714
old_cohort_discounted_cash_m: 0.000400822
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: 3561968163.3285
ending_economic_live_shares: 3581368780.6774
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.532113558925
relative_new_issue_dilution_rate: 0.005446600435
ordinary_profit_after_IFRS_SBC_m: 184436.64133449
noncash_SBC_addback_m: 2820.01060152
sustainable_operating_equity_cash_before_option_proceeds_m: 159097.12576039
cash_available_to_common_after_subscription_m: 160327.38161918
old_cohort_common_cash_distributed_m: 85312.37362647
old_cohort_discounted_cash_m: 0.0003689181
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: 3581368780.6774
ending_economic_live_shares: 3600974621.2235
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.529216417266
relative_new_issue_dilution_rate: 0.005474398686
ordinary_profit_after_IFRS_SBC_m: 187387.62759584
noncash_SBC_addback_m: 2865.13077115
sustainable_operating_equity_cash_before_option_proceeds_m: 161642.67977256
cash_available_to_common_after_subscription_m: 162910.12011467
old_cohort_common_cash_distributed_m: 86214.7101034
old_cohort_discounted_cash_m: 0.0003395447
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: 3600974621.2235
ending_economic_live_shares: 3620787905.4542
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.526320496386
relative_new_issue_dilution_rate: 0.005502200464
ordinary_profit_after_IFRS_SBC_m: 190385.82963737
noncash_SBC_addback_m: 2910.97286349
sustainable_operating_equity_cash_before_option_proceeds_m: 164228.96264892
cash_available_to_common_after_subscription_m: 165534.71137538
old_cohort_common_cash_distributed_m: 87124.31146026
old_cohort_discounted_cash_m: 0.0003125019
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: 3620787905.4542
ending_economic_live_shares: 3640810878.5855
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.523425948576
relative_new_issue_dilution_rate: 0.005530004423
ordinary_profit_after_IFRS_SBC_m: 193432.00291157
noncash_SBC_addback_m: 2957.5484293
sustainable_operating_equity_cash_before_option_proceeds_m: 166856.6260513
cash_available_to_common_after_subscription_m: 168201.84103302
old_cohort_common_cash_distributed_m: 88041.20819489
old_cohort_discounted_cash_m: 0.0002876053
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: 3640810878.5855
ending_economic_live_shares: 3661045810.8473
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.520532925882
relative_new_issue_dilution_rate: 0.005557809218
ordinary_profit_after_IFRS_SBC_m: 196526.91495816
noncash_SBC_addback_m: 3004.86920417
sustainable_operating_equity_cash_before_option_proceeds_m: 169526.33206812
cash_available_to_common_after_subscription_m: 170912.20617266
old_cohort_common_cash_distributed_m: 88965.430748
old_cohort_discounted_cash_m: 0.0002646853
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: 3661045810.8473
ending_economic_live_shares: 3681494997.7719
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.517641580081
relative_new_issue_dilution_rate: 0.005585613505
ordinary_profit_after_IFRS_SBC_m: 199671.34559749
noncash_SBC_addback_m: 3052.94711144
sustainable_operating_equity_cash_before_option_proceeds_m: 172238.75338121
cash_available_to_common_after_subscription_m: 173666.51553056
old_cohort_common_cash_distributed_m: 89897.00950647
old_cohort_discounted_cash_m: 0.0002435855
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: 3681494997.7719
ending_economic_live_shares: 3702160760.486
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.514752062646
relative_new_issue_dilution_rate: 0.005613415943
ordinary_profit_after_IFRS_SBC_m: 202866.08712705
noncash_SBC_addback_m: 3101.79426522
sustainable_operating_equity_cash_before_option_proceeds_m: 174994.57343531
cash_available_to_common_after_subscription_m: 176465.48969562
old_cohort_common_cash_distributed_m: 90835.97480671
old_cohort_discounted_cash_m: 0.0002241619
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: 3702160760.486
ending_economic_live_shares: 3723045446.0062
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.511864524714
relative_new_issue_dilution_rate: 0.005641215191
ordinary_profit_after_IFRS_SBC_m: 206111.94452108
noncash_SBC_addback_m: 3151.42297346
sustainable_operating_equity_cash_before_option_proceeds_m: 177794.48661028
cash_available_to_common_after_subscription_m: 179309.86131455
old_cohort_common_cash_distributed_m: 91782.3569383
old_cohort_discounted_cash_m: 0.0002062817
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: 3723045446.0062
ending_economic_live_shares: 3744151427.5385
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.508979117055
relative_new_issue_dilution_rate: 0.005669009911
ordinary_profit_after_IFRS_SBC_m: 209409.73563342
noncash_SBC_addback_m: 3201.84574104
sustainable_operating_equity_cash_before_option_proceeds_m: 180639.19839604
cash_available_to_common_after_subscription_m: 182200.37530076
old_cohort_common_cash_distributed_m: 92736.18614765
old_cohort_discounted_cash_m: 0.0001898228
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: 3744151427.5385
ending_economic_live_shares: 3765481104.7801
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.506095990042
relative_new_issue_dilution_rate: 0.005696798769
ordinary_profit_after_IFRS_SBC_m: 212760.29140355
noncash_SBC_addback_m: 3253.07527289
sustainable_operating_equity_cash_before_option_proceeds_m: 183529.42557038
cash_available_to_common_after_subscription_m: 185137.78904704
old_cohort_common_cash_distributed_m: 93697.49264196
old_cohort_discounted_cash_m: 0.0001746726
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: 3765481104.7801
ending_economic_live_shares: 3787036904.2267
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.50321529362
relative_new_issue_dilution_rate: 0.005724580431
ordinary_profit_after_IFRS_SBC_m: 216164.45606601
noncash_SBC_addback_m: 3305.12447726
sustainable_operating_equity_cash_before_option_proceeds_m: 186465.8963795
cash_available_to_common_after_subscription_m: 188122.87264225
old_cohort_common_cash_distributed_m: 94666.30659321
old_cohort_discounted_cash_m: 0.0001607274
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: 3787036904.2267
ending_economic_live_shares: 3808821279.4818
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.500337177272
relative_new_issue_dilution_rate: 0.00575235357
ordinary_profit_after_IFRS_SBC_m: 219623.08736306
noncash_SBC_addback_m: 3358.0064689
sustainable_operating_equity_cash_before_option_proceeds_m: 189449.35072158
cash_available_to_common_after_subscription_m: 191156.40909186
old_cohort_common_cash_distributed_m: 95642.65814242
old_cohort_discounted_cash_m: 0.0001478917
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: 3808821279.4818
ending_economic_live_shares: 3830836711.5706
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.497461789993
relative_new_issue_dilution_rate: 0.005780116859
ordinary_profit_after_IFRS_SBC_m: 223137.05676087
noncash_SBC_addback_m: 3411.7345724
sustainable_operating_equity_cash_before_option_proceeds_m: 192480.54033312
cash_available_to_common_after_subscription_m: 194239.19454265
old_cohort_common_cash_distributed_m: 96626.57740396
old_cohort_discounted_cash_m: 0.0001360775
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: 3830836711.5706
ending_economic_live_shares: 3853085709.2578
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.494589280256
relative_new_issue_dilution_rate: 0.005807868975
ordinary_profit_after_IFRS_SBC_m: 226707.24966905
noncash_SBC_addback_m: 3466.32232556
sustainable_operating_equity_cash_before_option_proceeds_m: 195560.22897845
cash_available_to_common_after_subscription_m: 197372.03851146
old_cohort_common_cash_distributed_m: 97618.09447014
old_cohort_discounted_cash_m: 0.0001252039
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: 3853085709.2578
ending_economic_live_shares: 3875570809.3684
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.491719795985
relative_new_issue_dilution_rate: 0.005835608602
ordinary_profit_after_IFRS_SBC_m: 230334.56566375
noncash_SBC_addback_m: 3521.78348277
sustainable_operating_equity_cash_before_option_proceeds_m: 198689.19264211
cash_available_to_common_after_subscription_m: 200555.76411825
old_cohort_common_cash_distributed_m: 98617.23941586
old_cohort_discounted_cash_m: 0.0001151962
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: 3875570809.3684
ending_economic_live_shares: 3898294577.1134
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.48885348452
relative_new_issue_dilution_rate: 0.005863334425
ordinary_profit_after_IFRS_SBC_m: 234019.91871437
noncash_SBC_addback_m: 3578.13201849
sustainable_operating_equity_cash_before_option_proceeds_m: 201868.21972438
cash_available_to_common_after_subscription_m: 203791.20832339
old_cohort_common_cash_distributed_m: 99624.04230349
old_cohort_discounted_cash_m: 0.0001059856
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: 3898294577.1134
ending_economic_live_shares: 3921259606.4186
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.485990492593
relative_new_issue_dilution_rate: 0.005891045136
ordinary_profit_after_IFRS_SBC_m: 237764.2374138
noncash_SBC_addback_m: 3635.38213079
sustainable_operating_equity_cash_before_option_proceeds_m: 205098.11123997
cash_available_to_common_after_subscription_m: 207079.22216938
old_cohort_common_cash_distributed_m: 100638.53318787
old_cohort_discounted_cash_m: 9.7509E-5
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: 3921259606.4186
ending_economic_live_shares: 3944468520.258
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.483130966294
relative_new_issue_dilution_rate: 0.005918739428
ordinary_profit_after_IFRS_SBC_m: 241568.46521242
noncash_SBC_addback_m: 3693.54824488
sustainable_operating_equity_cash_before_option_proceeds_m: 208379.68101981
cash_available_to_common_after_subscription_m: 210420.67102707
old_cohort_common_cash_distributed_m: 101660.74212153
old_cohort_discounted_cash_m: 8.97081E-5
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: 3944468520.258
ending_economic_live_shares: 3967923970.9904
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.480275051045
relative_new_issue_dilution_rate: 0.005946416003
ordinary_profit_after_IFRS_SBC_m: 245433.56065582
noncash_SBC_addback_m: 3752.6450168
sustainable_operating_equity_cash_before_option_proceeds_m: 211713.75591613
cash_available_to_common_after_subscription_m: 213816.43484635
old_cohort_common_cash_distributed_m: 102690.69916
old_cohort_discounted_cash_m: 8.25291E-5
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: 3967923970.9904
ending_economic_live_shares: 3991628640.701
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.477422891568
relative_new_issue_dilution_rate: 0.005974073567
ordinary_profit_after_IFRS_SBC_m: 249360.49762631
noncash_SBC_addback_m: 3812.68733707
sustainable_operating_equity_cash_before_option_proceeds_m: 215101.17601078
cash_available_to_common_after_subscription_m: 217267.40841168
old_cohort_common_cash_distributed_m: 103728.43436735
old_cohort_discounted_cash_m: 7.59226E-5
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: 3991628640.701
ending_economic_live_shares: 4015585241.5468
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.47457463186
relative_new_issue_dilution_rate: 0.006001710831
ordinary_profit_after_IFRS_SBC_m: 253350.26558834
noncash_SBC_addback_m: 3873.69033446
sustainable_operating_equity_cash_before_option_proceeds_m: 218542.79482696
cash_available_to_common_after_subscription_m: 220774.50160217
old_cohort_common_cash_distributed_m: 104773.97782186
old_cohort_discounted_cash_m: 6.98433E-5
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: 4015585241.5468
ending_economic_live_shares: 4039796516.1057
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.471730415161
relative_new_issue_dilution_rate: 0.006029326512
ordinary_profit_after_IFRS_SBC_m: 257403.86983775
noncash_SBC_addback_m: 3935.66937981
sustainable_operating_equity_cash_before_option_proceeds_m: 222039.47954419
cash_available_to_common_after_subscription_m: 224338.63965668
old_cohort_common_cash_distributed_m: 105827.35962189
old_cohort_discounted_cash_m: 6.42491E-5
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: 4039796516.1057
ending_economic_live_shares: 4064265237.7303
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.468890383929
relative_new_issue_dilution_rate: 0.006056919334
ordinary_profit_after_IFRS_SBC_m: 261522.33175515
noncash_SBC_addback_m: 3998.64008989
sustainable_operating_equity_cash_before_option_proceeds_m: 225592.1112169
cash_available_to_common_after_subscription_m: 227960.76344378
old_cohort_common_cash_distributed_m: 106888.60989189
old_cohort_discounted_cash_m: 5.91014E-5
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: 4064265237.7303
ending_economic_live_shares: 4088994210.9062
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.46605467981
relative_new_issue_dilution_rate: 0.006084488027
ordinary_profit_after_IFRS_SBC_m: 265706.68906324
noncash_SBC_addback_m: 4062.61833133
sustainable_operating_equity_cash_before_option_proceeds_m: 229201.58499637
cash_available_to_common_after_subscription_m: 231641.82973681
old_cohort_common_cash_distributed_m: 107957.75878857
old_cohort_discounted_cash_m: 5.43648E-5
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: 4088994210.9062
ending_economic_live_shares: 4113986271.6138
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.463223443612
relative_new_issue_dilution_rate: 0.006112031326
ordinary_profit_after_IFRS_SBC_m: 269957.99608825
noncash_SBC_addback_m: 4127.62022463
sustainable_operating_equity_cash_before_option_proceeds_m: 232868.81035631
cash_available_to_common_after_subscription_m: 235382.81149403
old_cohort_common_cash_distributed_m: 109034.83650728
old_cohort_discounted_cash_m: 5.00066E-5
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: 4113986271.6138
ending_economic_live_shares: 4139244287.6955
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.460396815277
relative_new_issue_dilution_rate: 0.006139547975
ordinary_profit_after_IFRS_SBC_m: 274277.32402566
noncash_SBC_addback_m: 4193.66214822
sustainable_operating_equity_cash_before_option_proceeds_m: 236594.71132201
cash_available_to_common_after_subscription_m: 239184.69814412
old_cohort_common_cash_distributed_m: 110119.87328854
old_cohort_discounted_cash_m: 4.59965E-5
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: 4139244287.6955
ending_economic_live_shares: 4164771159.2265
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.457574933856
relative_new_issue_dilution_rate: 0.006167036724
ordinary_profit_after_IFRS_SBC_m: 278665.76121007
noncash_SBC_addback_m: 4260.76074259
sustainable_operating_equity_cash_before_option_proceeds_m: 240380.22670316
cash_available_to_common_after_subscription_m: 243048.49587697
old_cohort_common_cash_distributed_m: 111212.8994247
old_cohort_discounted_cash_m: 4.2307E-5
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: 4164771159.2265
ending_economic_live_shares: 4190569818.8906
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.454757937481
relative_new_issue_dilution_rate: 0.006194496331
ordinary_profit_after_IFRS_SBC_m: 283124.41338943
noncash_SBC_addback_m: 4328.93291447
sustainable_operating_equity_cash_before_option_proceeds_m: 244226.31033041
cash_available_to_common_after_subscription_m: 246975.22794
old_cohort_common_cash_distributed_m: 112313.94526687
old_cohort_discounted_cash_m: 3.89124E-5
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: 4190569818.8906
ending_economic_live_shares: 4216643232.3605
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.45194596334
relative_new_issue_dilution_rate: 0.006221925561
ordinary_profit_after_IFRS_SBC_m: 287654.40400366
noncash_SBC_addback_m: 4398.19584111
sustainable_operating_equity_cash_before_option_proceeds_m: 248133.9312957
cash_available_to_common_after_subscription_m: 250965.93494004
old_cohort_common_cash_distributed_m: 113423.04123189
old_cohort_discounted_cash_m: 3.57893E-5
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: 4216643232.3605
ending_economic_live_shares: 4242994398.6823
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.44913914765
relative_new_issue_dilution_rate: 0.006249323187
ordinary_profit_after_IFRS_SBC_m: 292256.87446772
noncash_SBC_addback_m: 4468.56697456
sustainable_operating_equity_cash_before_option_proceeds_m: 252104.07419643
cash_available_to_common_after_subscription_m: 255021.67515092
old_cohort_common_cash_distributed_m: 114540.21780959
old_cohort_discounted_cash_m: 3.29161E-5
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: 4242994398.6823
ending_economic_live_shares: 4269626350.6654
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.446337625636
relative_new_issue_dilution_rate: 0.00627668799
ordinary_profit_after_IFRS_SBC_m: 296932.9844592
noncash_SBC_addback_m: 4540.06404616
sustainable_operating_equity_cash_before_option_proceeds_m: 256137.73938357
cash_available_to_common_after_subscription_m: 259143.52482691
old_cohort_common_cash_distributed_m: 115665.50557016
old_cohort_discounted_cash_m: 3.02727E-5
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: 4269626350.6654
ending_economic_live_shares: 4296542155.2762
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.443541531501
relative_new_issue_dilution_rate: 0.00630401876
ordinary_profit_after_IFRS_SBC_m: 301683.91221055
noncash_SBC_addback_m: 4612.7050709
sustainable_operating_equity_cash_before_option_proceeds_m: 260235.94321371
cash_available_to_common_after_subscription_m: 263332.57852208
old_cohort_common_cash_distributed_m: 116798.9351717
old_cohort_discounted_cash_m: 2.7841E-5
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: 4296542155.2762
ending_economic_live_shares: 4323744914.0377
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.440750998404
relative_new_issue_dilution_rate: 0.006331314294
ordinary_profit_after_IFRS_SBC_m: 306510.85480592
noncash_SBC_addback_m: 4686.50835203
sustainable_operating_equity_cash_before_option_proceeds_m: 264399.71830513
cash_available_to_common_after_subscription_m: 267589.94941569
old_cohort_common_cash_distributed_m: 117940.53736797
old_cohort_discounted_cash_m: 2.56039E-5
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: 4323744914.0377
ending_economic_live_shares: 4351237763.433
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.43796615844
relative_new_issue_dilution_rate: 0.006358573399
ordinary_profit_after_IFRS_SBC_m: 311415.02848281
noncash_SBC_addback_m: 4761.49248566
sustainable_operating_equity_cash_before_option_proceeds_m: 268630.11379801
cash_available_to_common_after_subscription_m: 271916.76964389
old_cohort_common_cash_distributed_m: 119090.34301626
old_cohort_discounted_cash_m: 2.3546E-5
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: 4351237763.433
ending_economic_live_shares: 4379023875.3141
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.435187142608
relative_new_issue_dilution_rate: 0.006385794891
ordinary_profit_after_IFRS_SBC_m: 316397.66893854
noncash_SBC_addback_m: 4837.67636543
sustainable_operating_equity_cash_before_option_proceeds_m: 272928.19561878
cash_available_to_common_after_subscription_m: 276314.1906376
old_cohort_common_cash_distributed_m: 120248.38308551
old_cohort_discounted_cash_m: 2.1653E-5
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: 4379023875.3141
ending_economic_live_shares: 4407106457.3157
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.432414080796
relative_new_issue_dilution_rate: 0.006412977595
ordinary_profit_after_IFRS_SBC_m: 321460.03164156
noncash_SBC_addback_m: 4915.07918728
sustainable_operating_equity_cash_before_option_proceeds_m: 277295.04674868
cash_available_to_common_after_subscription_m: 280783.38346694
old_cohort_common_cash_distributed_m: 121414.68866453
old_cohort_discounted_cash_m: 1.99117E-5
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: 4407106457.3157
ending_economic_live_shares: 4435488753.2741
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.429647101754
relative_new_issue_dilution_rate: 0.006440120345
ordinary_profit_after_IFRS_SBC_m: 326603.39214782
noncash_SBC_addback_m: 4993.72045428
sustainable_operating_equity_cash_before_option_proceeds_m: 281731.76749666
cash_available_to_common_after_subscription_m: 285325.53919223
old_cohort_common_cash_distributed_m: 122589.29097045
old_cohort_discounted_cash_m: 1.83099E-5
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: 4435488753.2741
ending_economic_live_shares: 4464174043.6509
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.426886333076
relative_new_issue_dilution_rate: 0.006467221984
ordinary_profit_after_IFRS_SBC_m: 331829.04642219
noncash_SBC_addback_m: 5073.61998154
sustainable_operating_equity_cash_before_option_proceeds_m: 286239.4757766
cash_available_to_common_after_subscription_m: 289941.86922168
old_cohort_common_cash_distributed_m: 123772.22135732
old_cohort_discounted_cash_m: 1.68366E-5
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: 4464174043.6509
ending_economic_live_shares: 4493165645.9621
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.424131901173
relative_new_issue_dilution_rate: 0.006494281367
ordinary_profit_after_IFRS_SBC_m: 337138.31116494
noncash_SBC_addback_m: 5154.79790125
sustainable_operating_equity_cash_before_option_proceeds_m: 290819.30738903
cash_available_to_common_after_subscription_m: 294633.60567598
old_cohort_common_cash_distributed_m: 124963.51132489
old_cohort_discounted_cash_m: 1.54815E-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: 4493165645.9621
ending_economic_live_shares: 4522466915.2126
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.421383931256
relative_new_issue_dilution_rate: 0.006521297357
ordinary_profit_after_IFRS_SBC_m: 342532.52414358
noncash_SBC_addback_m: 5237.27466767
sustainable_operating_equity_cash_before_option_proceeds_m: 295472.41630725
cash_available_to_common_after_subscription_m: 299402.00175993
old_cohort_common_cash_distributed_m: 126163.19252757
old_cohort_discounted_cash_m: 1.42351E-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: 4522466915.2126
ending_economic_live_shares: 4552081244.3354
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.418642547314
relative_new_issue_dilution_rate: 0.006548268827
ordinary_profit_after_IFRS_SBC_m: 348013.04452988
noncash_SBC_addback_m: 5321.07106235
sustainable_operating_equity_cash_before_option_proceeds_m: 300199.97496817
cash_available_to_common_after_subscription_m: 304248.33214115
old_cohort_common_cash_distributed_m: 127371.29678357
old_cohort_discounted_cash_m: 1.30887E-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: 4552081244.3354
ending_economic_live_shares: 4582012064.6371
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.415907872093
relative_new_issue_dilution_rate: 0.006575194663
ordinary_profit_after_IFRS_SBC_m: 353581.25324236
noncash_SBC_addback_m: 5406.20819935
sustainable_operating_equity_cash_before_option_proceeds_m: 305003.17456766
cash_available_to_common_after_subscription_m: 309173.89333619
old_cohort_common_cash_distributed_m: 128587.85608421
old_cohort_discounted_cash_m: 1.20343E-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: 4582012064.6371
ending_economic_live_shares: 4612262846.2477
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.413180027079
relative_new_issue_dilution_rate: 0.006602073758
ordinary_profit_after_IFRS_SBC_m: 359238.55329423
noncash_SBC_addback_m: 5492.70753054
sustainable_operating_equity_cash_before_option_proceeds_m: 309883.22536074
cash_available_to_common_after_subscription_m: 314180.00410406
old_cohort_common_cash_distributed_m: 129812.90260341
old_cohort_discounted_cash_m: 1.10646E-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: 4612262846.2477
ending_economic_live_shares: 4642837098.5769
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.410459132476
relative_new_issue_dilution_rate: 0.006628905019
ordinary_profit_after_IFRS_SBC_m: 364986.37014694
noncash_SBC_addback_m: 5580.59085103
sustainable_operating_equity_cash_before_option_proceeds_m: 314841.35696652
cash_available_to_common_after_subscription_m: 319268.00584734
old_cohort_common_cash_distributed_m: 131046.46870738
old_cohort_discounted_cash_m: 1.01728E-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: 4642837098.5769
ending_economic_live_shares: 4673738370.7754
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.407745307188
relative_new_issue_dilution_rate: 0.006655687361
ordinary_profit_after_IFRS_SBC_m: 370826.15206929
noncash_SBC_addback_m: 5669.88030464
sustainable_operating_equity_cash_before_option_proceeds_m: 319878.81867798
cash_available_to_common_after_subscription_m: 324439.26302123
old_cohort_common_cash_distributed_m: 132288.58696446
old_cohort_discounted_cash_m: 9.3527E-6
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: 4673738370.7754
ending_economic_live_shares: 4704970252.202
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.405038668803
relative_new_issue_dilution_rate: 0.006682419714
ordinary_profit_after_IFRS_SBC_m: 376759.3705024
noncash_SBC_addback_m: 5760.59838952
sustainable_operating_equity_cash_before_option_proceeds_m: 324996.87977683
cash_available_to_common_after_subscription_m: 329695.16355035
old_cohort_common_cash_distributed_m: 133539.29015514
old_cohort_discounted_cash_m: 8.5985E-6
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: 4704970252.202
ending_economic_live_shares: 4736536372.8968
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.402339333571
relative_new_issue_dilution_rate: 0.006709101015
ordinary_profit_after_IFRS_SBC_m: 382787.52043044
noncash_SBC_addback_m: 5852.76796375
sustainable_operating_equity_cash_before_option_proceeds_m: 330196.82985326
cash_available_to_common_after_subscription_m: 335037.11925384
old_cohort_common_cash_distributed_m: 134798.6112823
old_cohort_discounted_cash_m: 7.9049E-6
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: 4736536372.8968
ending_economic_live_shares: 4768440404.0591
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.399647416393
relative_new_issue_dilution_rate: 0.006735730215
ordinary_profit_after_IFRS_SBC_m: 388912.12075733
noncash_SBC_addback_m: 5946.41225117
sustainable_operating_equity_cash_before_option_proceeds_m: 335479.97913091
cash_available_to_common_after_subscription_m: 340466.56627862
old_cohort_common_cash_distributed_m: 136066.5835816
old_cohort_discounted_cash_m: 7.2671E-6
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: 4768440404.0591
ending_economic_live_shares: 4800686058.5326
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.396963030799
relative_new_issue_dilution_rate: 0.006762306276
ordinary_profit_after_IFRS_SBC_m: 395134.71468944
noncash_SBC_addback_m: 6041.55484719
sustainable_operating_equity_cash_before_option_proceeds_m: 340847.658797
cash_available_to_common_after_subscription_m: 345984.96554126
old_cohort_common_cash_distributed_m: 137343.24053206
old_cohort_discounted_cash_m: 6.6806E-6
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: 4800686058.5326
ending_economic_live_shares: 4833277091.2953
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.394286288932
relative_new_issue_dilution_rate: 0.006788828173
ordinary_profit_after_IFRS_SBC_m: 401456.87012447
noncash_SBC_addback_m: 6138.21972474
sustainable_operating_equity_cash_before_option_proceeds_m: 346301.22133776
cash_available_to_common_after_subscription_m: 351593.80317835
old_cohort_common_cash_distributed_m: 138628.61586679
old_cohort_discounted_cash_m: 6.1412E-6
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: 4833277091.2953
ending_economic_live_shares: 4866217299.9563
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.391617301538
relative_new_issue_dilution_rate: 0.00681529489
ordinary_profit_after_IFRS_SBC_m: 407880.18004647
noncash_SBC_addback_m: 6236.43124034
sustainable_operating_equity_cash_before_option_proceeds_m: 351842.04087916
cash_available_to_common_after_subscription_m: 357294.59100589
old_cohort_common_cash_distributed_m: 139922.74358399
old_cohort_discounted_cash_m: 5.6453E-6
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: 4866217299.9563
ending_economic_live_shares: 4899510525.2582
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.388956177946
relative_new_issue_dilution_rate: 0.006841705425
ordinary_profit_after_IFRS_SBC_m: 414406.26292721
noncash_SBC_addback_m: 6336.21414019
sustainable_operating_equity_cash_before_option_proceeds_m: 357471.51353323
cash_available_to_common_after_subscription_m: 363088.86698754
old_cohort_common_cash_distributed_m: 141225.65795805
old_cohort_discounted_cash_m: 5.1893E-6
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: 4899510525.2582
ending_economic_live_shares: 4933160651.5856
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.386303026052
relative_new_issue_dilution_rate: 0.00686805879
ordinary_profit_after_IFRS_SBC_m: 421036.76313405
noncash_SBC_addback_m: 6437.59356643
sustainable_operating_equity_cash_before_option_proceeds_m: 363191.05774976
cash_available_to_common_after_subscription_m: 368978.19571223
old_cohort_common_cash_distributed_m: 142537.39355086
old_cohort_discounted_cash_m: 4.7701E-6
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: 4933160651.5856
ending_economic_live_shares: 4967171607.4805
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.383657952312
relative_new_issue_dilution_rate: 0.006894354005
ordinary_profit_after_IFRS_SBC_m: 427773.35134419
noncash_SBC_addback_m: 6540.59506349
sustainable_operating_equity_cash_before_option_proceeds_m: 369002.11467375
cash_available_to_common_after_subscription_m: 374964.16888114
old_cohort_common_cash_distributed_m: 143857.98522332
old_cohort_discounted_cash_m: 4.3846E-6
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: 4967171607.4805
ending_economic_live_shares: 5001547366.163
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.381021061722
relative_new_issue_dilution_rate: 0.006920590106
ordinary_profit_after_IFRS_SBC_m: 434617.7249657
noncash_SBC_addback_m: 6645.24458451
sustainable_operating_equity_cash_before_option_proceeds_m: 374906.14850853
cash_available_to_common_after_subscription_m: 381048.40580434
old_cohort_common_cash_distributed_m: 145187.46814705
old_cohort_discounted_cash_m: 4.0301E-6
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: 5001547366.163
ending_economic_live_shares: 5036291946.0595
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.378392457808
relative_new_issue_dilution_rate: 0.006946766141
ordinary_profit_after_IFRS_SBC_m: 441571.60856515
noncash_SBC_addback_m: 6751.56849786
sustainable_operating_equity_cash_before_option_proceeds_m: 380904.64688467
cash_available_to_common_after_subscription_m: 387232.55390724
old_cohort_common_cash_distributed_m: 146525.87781625
old_cohort_discounted_cash_m: 3.7043E-6
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: 5036291946.0595
ending_economic_live_shares: 5071409411.3365
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.375772242613
relative_new_issue_dilution_rate: 0.00697288117
ordinary_profit_after_IFRS_SBC_m: 448636.75430219
noncash_SBC_addback_m: 6859.59359383
sustainable_operating_equity_cash_before_option_proceeds_m: 386999.12123483
cash_available_to_common_after_subscription_m: 393518.28924715
old_cohort_common_cash_distributed_m: 147873.25005977
old_cohort_discounted_cash_m: 3.4047E-6
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: 5071409411.3365
ending_economic_live_shares: 5106903872.4415
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.373160516686
relative_new_issue_dilution_rate: 0.006998934266
ordinary_profit_after_IFRS_SBC_m: 455814.94237103
noncash_SBC_addback_m: 6969.34709133
sustainable_operating_equity_cash_before_option_proceeds_m: 393191.10717458
cash_available_to_common_after_subscription_m: 399907.31704008
old_cohort_common_cash_distributed_m: 149229.62105337
old_cohort_discounted_cash_m: 3.1292E-6
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: 5106903872.4415
ending_economic_live_shares: 5142779486.6505
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.37055737907
relative_new_issue_dilution_rate: 0.007024924515
ordinary_profit_after_IFRS_SBC_m: 463107.98144896
noncash_SBC_addback_m: 7080.85664479
sustainable_operating_equity_cash_before_option_proceeds_m: 399482.16488938
cash_available_to_common_after_subscription_m: 406401.37219806
old_cohort_common_cash_distributed_m: 150595.02733218
old_cohort_discounted_cash_m: 2.876E-6
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: 5142779486.6505
ending_economic_live_shares: 5179040458.6218
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.36796292729
relative_new_issue_dilution_rate: 0.007050851017
ordinary_profit_after_IFRS_SBC_m: 470517.70915215
noncash_SBC_addback_m: 7194.1503511
sustainable_operating_equity_cash_before_option_proceeds_m: 405873.87952761
cash_available_to_common_after_subscription_m: 413002.21987719
old_cohort_common_cash_distributed_m: 151969.50580332
old_cohort_discounted_cash_m: 2.6432E-6
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: 5179040458.6218
ending_economic_live_shares: 5215691040.9575
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.365377257346
relative_new_issue_dilution_rate: 0.007076712883
ordinary_profit_after_IFRS_SBC_m: 478045.99249858
noncash_SBC_addback_m: 7309.25675672
sustainable_operating_equity_cash_before_option_proceeds_m: 412367.86160005
cash_available_to_common_after_subscription_m: 419711.6560367
old_cohort_common_cash_distributed_m: 153353.09375878
old_cohort_discounted_cash_m: 2.4292E-6
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: 5215691040.9575
ending_economic_live_shares: 5252735534.7707
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.3628004637
relative_new_issue_dilution_rate: 0.00710250924
ordinary_profit_after_IFRS_SBC_m: 485694.72837856
noncash_SBC_addback_m: 7426.20486483
sustainable_operating_equity_cash_before_option_proceeds_m: 418965.74738565
cash_available_to_common_after_subscription_m: 426531.50800915
old_cohort_common_cash_distributed_m: 154745.82888839
old_cohort_discounted_cash_m: 2.2325E-6
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: 5252735534.7707
ending_economic_live_shares: 5290178290.2612
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.36023263927
relative_new_issue_dilution_rate: 0.007128239227
ordinary_profit_after_IFRS_SBC_m: 493465.84403261
noncash_SBC_addback_m: 7545.02414267
sustainable_operating_equity_cash_before_option_proceeds_m: 425669.19934382
cash_available_to_common_after_subscription_m: 433463.63508216
old_cohort_common_cash_distributed_m: 156147.74929311
old_cohort_discounted_cash_m: 2.0517E-6
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: 5290178290.2612
ending_economic_live_shares: 5328023707.2968
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.357673875418
relative_new_issue_dilution_rate: 0.007153901997
ordinary_profit_after_IFRS_SBC_m: 501361.29753714
noncash_SBC_addback_m: 7665.74452895
sustainable_operating_equity_cash_before_option_proceeds_m: 432479.90653332
cash_available_to_common_after_subscription_m: 440509.92909186
old_cohort_common_cash_distributed_m: 157558.89349844
old_cohort_discounted_cash_m: 1.8854E-6
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: 5328023707.2968
ending_economic_live_shares: 5366276236.0027
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.355124261946
relative_new_issue_dilution_rate: 0.007179496715
ordinary_profit_after_IFRS_SBC_m: 509383.07829773
noncash_SBC_addback_m: 7788.39644141
sustainable_operating_equity_cash_before_option_proceeds_m: 439399.58503785
cash_available_to_common_after_subscription_m: 447672.31502822
old_cohort_common_cash_distributed_m: 158979.30046802
old_cohort_discounted_cash_m: 1.7326E-6
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: 5366276236.0027
ending_economic_live_shares: 5404940377.3582
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.352583887084
relative_new_issue_dilution_rate: 0.007205022562
ordinary_profit_after_IFRS_SBC_m: 517533.20755049
noncash_SBC_addback_m: 7913.01078448
sustainable_operating_equity_cash_before_option_proceeds_m: 446429.97839846
cash_available_to_common_after_subscription_m: 454952.75165279
old_cohort_common_cash_distributed_m: 160409.00961748
old_cohort_discounted_cash_m: 1.5922E-6
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: 5404940377.3582
ending_economic_live_shares: 5444020683.8002
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.350052837488
relative_new_issue_dilution_rate: 0.007230478731
ordinary_profit_after_IFRS_SBC_m: 525813.7388713
noncash_SBC_addback_m: 8039.61895703
sustainable_operating_equity_cash_before_option_proceeds_m: 453572.85805283
cash_available_to_common_after_subscription_m: 462353.23212877
old_cohort_common_cash_distributed_m: 161848.06082849
old_cohort_discounted_cash_m: 1.4631E-6
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: 5444020683.8002
ending_economic_live_shares: 5483521759.8347
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.347531198229
relative_new_issue_dilution_rate: 0.00725586443
ordinary_profit_after_IFRS_SBC_m: 534226.75869324
noncash_SBC_addback_m: 8168.25286034
sustainable_operating_equity_cash_before_option_proceeds_m: 460830.02378168
cash_available_to_common_after_subscription_m: 469875.78466407
old_cohort_common_cash_distributed_m: 163296.49446294
old_cohort_discounted_cash_m: 1.3444E-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: 5483521759.8347
ending_economic_live_shares: 5523448262.6555
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.345019052789
relative_new_issue_dilution_rate: 0.007281178879
ordinary_profit_after_IFRS_SBC_m: 542774.38683233
noncash_SBC_addback_m: 8298.9449061
sustainable_operating_equity_cash_before_option_proceeds_m: 468203.30416219
cash_available_to_common_after_subscription_m: 477522.47316724
old_cohort_common_cash_distributed_m: 164754.35137744
old_cohort_discounted_cash_m: 1.2354E-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: 5523448262.6555
ending_economic_live_shares: 5563804902.7708
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.342516483056
relative_new_issue_dilution_rate: 0.007306421314
ordinary_profit_after_IFRS_SBC_m: 551458.77702165
noncash_SBC_addback_m: 8431.7280246
sustainable_operating_equity_cash_before_option_proceeds_m: 475694.55702878
cash_available_to_common_after_subscription_m: 485295.39791701
old_cohort_common_cash_distributed_m: 166221.67293794
old_cohort_discounted_cash_m: 1.1351E-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: 5563804902.7708
ending_economic_live_shares: 5604596444.6377
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.340023569321
relative_new_issue_dilution_rate: 0.007331590985
ordinary_profit_after_IFRS_SBC_m: 560282.117454
noncash_SBC_addback_m: 8566.635673
sustainable_operating_equity_cash_before_option_proceeds_m: 483305.66994124
cash_available_to_common_after_subscription_m: 493196.69624532
old_cohort_common_cash_distributed_m: 167698.50103456
old_cohort_discounted_cash_m: 1.043E-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: 5604596444.6377
ending_economic_live_shares: 5645827707.3038
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.337540390268
relative_new_issue_dilution_rate: 0.007356687154
ordinary_profit_after_IFRS_SBC_m: 569246.63133326
noncash_SBC_addback_m: 8703.70184376
sustainable_operating_equity_cash_before_option_proceeds_m: 491038.5606603
cash_available_to_common_after_subscription_m: 501228.54323442
old_cohort_common_cash_distributed_m: 169184.87809673
old_cohort_discounted_cash_m: 9.583E-7
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: 5645827707.3038
ending_economic_live_shares: 5687503565.058
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.335067022976
relative_new_issue_dilution_rate: 0.007381709098
ordinary_profit_after_IFRS_SBC_m: 578354.57743459
noncash_SBC_addback_m: 8842.96107326
sustainable_operating_equity_cash_before_option_proceeds_m: 498895.17763087
cash_available_to_common_after_subscription_m: 509393.15242829
old_cohort_common_cash_distributed_m: 170680.84710842
old_cohort_discounted_cash_m: 8.805E-7
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: 5687503565.058
ending_economic_live_shares: 5729628948.0878
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.332603542913
relative_new_issue_dilution_rate: 0.00740665611
ordinary_profit_after_IFRS_SBC_m: 587608.25067355
noncash_SBC_addback_m: 8984.44845044
sustainable_operating_equity_cash_before_option_proceeds_m: 506877.50047296
cash_available_to_common_after_subscription_m: 517692.77655864
old_cohort_common_cash_distributed_m: 172186.45162364
old_cohort_discounted_cash_m: 8.09E-7
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: 5729628948.0878
ending_economic_live_shares: 5772208843.1467
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.330150023933
relative_new_issue_dilution_rate: 0.007431527494
ordinary_profit_after_IFRS_SBC_m: 597009.98268432
noncash_SBC_addback_m: 9128.19962564
sustainable_operating_equity_cash_before_option_proceeds_m: 514987.54048053
cash_available_to_common_after_subscription_m: 526129.70828589
old_cohort_common_cash_distributed_m: 173701.7357822
old_cohort_discounted_cash_m: 7.433E-7
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: 5772208843.1467
ending_economic_live_shares: 5815248294.2279
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.327706538275
relative_new_issue_dilution_rate: 0.007456322571
ordinary_profit_after_IFRS_SBC_m: 606562.14240727
noncash_SBC_addback_m: 9274.25081965
sustainable_operating_equity_cash_before_option_proceeds_m: 523227.34112822
cash_available_to_common_after_subscription_m: 534706.2809555
old_cohort_common_cash_distributed_m: 175226.74432558
old_cohort_discounted_cash_m: 6.829E-7
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: 5815248294.2279
ending_economic_live_shares: 5858752403.2477
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.32527315656
relative_new_issue_dilution_rate: 0.007481040674
ordinary_profit_after_IFRS_SBC_m: 616267.13668579
noncash_SBC_addback_m: 9422.63883277
sustainable_operating_equity_cash_before_option_proceeds_m: 531598.97858627
cash_available_to_common_after_subscription_m: 543424.86936983
old_cohort_common_cash_distributed_m: 176761.52261318
old_cohort_discounted_cash_m: 6.274E-7
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: 5858752403.2477
ending_economic_live_shares: 5902726330.7368
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.322849947792
relative_new_issue_dilution_rate: 0.007505681152
ordinary_profit_after_IFRS_SBC_m: 626127.41087276
noncash_SBC_addback_m: 9573.40105409
sustainable_operating_equity_cash_before_option_proceeds_m: 540104.56224365
cash_available_to_common_after_subscription_m: 552287.89057614
old_cohort_common_cash_distributed_m: 178306.11663862
old_cohort_discounted_cash_m: 5.764E-7
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: 5902726330.7368
ending_economic_live_shares: 5947175296.5408
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.320436979353
relative_new_issue_dilution_rate: 0.007530243368
ordinary_profit_after_IFRS_SBC_m: 636145.44944673
noncash_SBC_addback_m: 9726.57547096
sustainable_operating_equity_cash_before_option_proceeds_m: 548746.23523955
cash_available_to_common_after_subscription_m: 561297.80467089
old_cohort_common_cash_distributed_m: 179860.57304641
old_cohort_discounted_cash_m: 5.295E-7
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: 5947175296.5408
ending_economic_live_shares: 5992104580.5282
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.318034317008
relative_new_issue_dilution_rate: 0.007554726697
ordinary_profit_after_IFRS_SBC_m: 646323.77663787
noncash_SBC_addback_m: 9882.20067849
sustainable_operating_equity_cash_before_option_proceeds_m: 557526.17500338
cash_available_to_common_after_subscription_m: 570457.11562079
old_cohort_common_cash_distributed_m: 181424.93914877
old_cohort_discounted_cash_m: 4.864E-7
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: 5992104580.5282
ending_economic_live_shares: 6037519523.3088
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.3156420249
relative_new_issue_dilution_rate: 0.007579130533
ordinary_profit_after_IFRS_SBC_m: 656664.95706408
noncash_SBC_addback_m: 10040.31588935
sustainable_operating_equity_cash_before_option_proceeds_m: 566446.59380343
cash_available_to_common_after_subscription_m: 579768.372101
old_cohort_common_cash_distributed_m: 182999.26294274
old_cohort_discounted_cash_m: 4.469E-7
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: 6037519523.3088
ending_economic_live_shares: 6083425526.9599
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.313260165554
relative_new_issue_dilution_rate: 0.007603454279
ordinary_profit_after_IFRS_SBC_m: 667171.59637711
noncash_SBC_addback_m: 10200.96094358
sustainable_operating_equity_cash_before_option_proceeds_m: 575509.73930429
cash_available_to_common_after_subscription_m: 589234.1683509
old_cohort_common_cash_distributed_m: 184583.59312743
old_cohort_discounted_cash_m: 4.105E-7
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: 6083425526.9599
ending_economic_live_shares: 6129828055.7618
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.310888799877
relative_new_issue_dilution_rate: 0.007627697355
ordinary_profit_after_IFRS_SBC_m: 677846.34191914
noncash_SBC_addback_m: 10364.17631868
sustainable_operating_equity_cash_before_option_proceeds_m: 584717.89513316
cash_available_to_common_after_subscription_m: 598857.1450477
old_cohort_common_cash_distributed_m: 186177.97912167
old_cohort_discounted_cash_m: 3.771E-7
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: 6129828055.7618
ending_economic_live_shares: 6176732636.9427
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.308527987161
relative_new_issue_dilution_rate: 0.007651859196
ordinary_profit_after_IFRS_SBC_m: 688691.88338985
noncash_SBC_addback_m: 10530.00313978
sustainable_operating_equity_cash_before_option_proceeds_m: 594073.38145529
cash_available_to_common_after_subscription_m: 608639.9901985
old_cohort_common_cash_distributed_m: 187782.47108171
old_cohort_discounted_cash_m: 3.464E-7
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: 6176732636.9427
ending_economic_live_shares: 6224144861.4328
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.306177785083
relative_new_issue_dilution_rate: 0.007675939251
ordinary_profit_after_IFRS_SBC_m: 699710.95352408
noncash_SBC_addback_m: 10698.48319001
sustainable_operating_equity_cash_before_option_proceeds_m: 603578.55555857
cash_available_to_common_after_subscription_m: 618585.44005105
old_cohort_common_cash_distributed_m: 189397.11991934
old_cohort_discounted_cash_m: 3.182E-7
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: 6224144861.4328
ending_economic_live_shares: 6272070384.6277
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.303838249708
relative_new_issue_dilution_rate: 0.007699936981
ordinary_profit_after_IFRS_SBC_m: 710906.32878047
noncash_SBC_addback_m: 10869.65892105
sustainable_operating_equity_cash_before_option_proceeds_m: 613235.81244751
cash_available_to_common_after_subscription_m: 628696.28002377
old_cohort_common_cash_distributed_m: 191021.97732013
old_cohort_discounted_cash_m: 2.923E-7
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: 6272070384.6277
ending_economic_live_shares: 6320514927.1612
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.301509435492
relative_new_issue_dilution_rate: 0.007723851864
ordinary_profit_after_IFRS_SBC_m: 722280.83004096
noncash_SBC_addback_m: 11043.57346379
sustainable_operating_equity_cash_before_option_proceeds_m: 623047.58544667
cash_available_to_common_after_subscription_m: 638975.34565542
old_cohort_common_cash_distributed_m: 192657.095762
old_cohort_discounted_cash_m: 2.685E-7
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: 6320514927.1612
ending_economic_live_shares: 6369484275.6884
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.299191395288
relative_new_issue_dilution_rate: 0.007747683392
ordinary_profit_after_IFRS_SBC_m: 733837.32332161
noncash_SBC_addback_m: 11220.27063921
sustainable_operating_equity_cash_before_option_proceeds_m: 633016.34681382
cash_available_to_common_after_subscription_m: 649425.52357488
old_cohort_common_cash_distributed_m: 194302.52853403
old_cohort_discounted_cash_m: 2.466E-7
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: 6369484275.6884
ending_economic_live_shares: 6418984283.6777
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.296884180345
relative_new_issue_dilution_rate: 0.007771431068
ordinary_profit_after_IFRS_SBC_m: 745578.72049476
noncash_SBC_addback_m: 11399.79496944
sustainable_operating_equity_cash_before_option_proceeds_m: 643144.60836284
cash_available_to_common_after_subscription_m: 660049.75249151
old_cohort_common_cash_distributed_m: 195958.32975549
old_cohort_discounted_cash_m: 2.265E-7
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: 6418984283.6777
ending_economic_live_shares: 6469020872.2134
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.294587840317
relative_new_issue_dilution_rate: 0.007795094414
ordinary_profit_after_IFRS_SBC_m: 757507.98002267
noncash_SBC_addback_m: 11582.19168895
sustainable_operating_equity_cash_before_option_proceeds_m: 653434.92209664
cash_available_to_common_after_subscription_m: 670851.0242066
old_cohort_common_cash_distributed_m: 197624.5543952
old_cohort_discounted_cash_m: 2.08E-7
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: 6469020872.2134
ending_economic_live_shares: 6519600030.808
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.292302423263
relative_new_issue_dilution_rate: 0.007818672964
ordinary_profit_after_IFRS_SBC_m: 769628.10770304
noncash_SBC_addback_m: 11767.50675597
sustainable_operating_equity_cash_before_option_proceeds_m: 663889.88085019
cash_available_to_common_after_subscription_m: 681832.38464642
old_cohort_common_cash_distributed_m: 199301.2582911
old_cohort_discounted_cash_m: 1.911E-7
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: 6519600030.808
ending_economic_live_shares: 6570727818.2246
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.290027975656
relative_new_issue_dilution_rate: 0.007842166264
ordinary_profit_after_IFRS_SBC_m: 781942.15742628
noncash_SBC_addback_m: 11955.78686407
sustainable_operating_equity_cash_before_option_proceeds_m: 674512.11894379
cash_available_to_common_after_subscription_m: 692996.93491726
old_cohort_common_cash_distributed_m: 200988.49817009
old_cohort_discounted_cash_m: 1.755E-7
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: 6570727818.2246
ending_economic_live_shares: 6622410363.31
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.287764542389
relative_new_issue_dilution_rate: 0.007865573878
ordinary_profit_after_IFRS_SBC_m: 794453.23194511
noncash_SBC_addback_m: 12147.07945389
sustainable_operating_equity_cash_before_option_proceeds_m: 685304.31284689
cash_available_to_common_after_subscription_m: 704347.83238316
old_cohort_common_cash_distributed_m: 202686.33166824
old_cohort_discounted_cash_m: 1.612E-7
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: 6622410363.31
ending_economic_live_shares: 6674653865.8379
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.285512166775
relative_new_issue_dilution_rate: 0.007888895381
ordinary_profit_after_IFRS_SBC_m: 807164.48365623
noncash_SBC_addback_m: 12341.43272515
sustainable_operating_equity_cash_before_option_proceeds_m: 696269.18185244
cash_available_to_common_after_subscription_m: 715888.2917667
old_cohort_common_cash_distributed_m: 204394.81735115
old_cohort_discounted_cash_m: 1.48E-7
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: 6674653865.8379
ending_economic_live_shares: 6727464597.3625
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.28327089056
relative_new_issue_dilution_rate: 0.007912130365
ordinary_profit_after_IFRS_SBC_m: 820079.11539473
noncash_SBC_addback_m: 12538.89564876
sustainable_operating_equity_cash_before_option_proceeds_m: 707409.48876208
cash_available_to_common_after_subscription_m: 727621.58627349
old_cohort_common_cash_distributed_m: 206114.01473466
old_cohort_discounted_cash_m: 1.36E-7
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: 6727464597.3625
ending_economic_live_shares: 6780848902.0833
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.281040753927
relative_new_issue_dilution_rate: 0.007935278432
ordinary_profit_after_IFRS_SBC_m: 833200.38124104
noncash_SBC_addback_m: 12739.51797914
sustainable_operating_equity_cash_before_option_proceeds_m: 718728.04058228
cash_available_to_common_after_subscription_m: 739551.04874097
old_cohort_common_cash_distributed_m: 207843.98430586
old_cohort_discounted_cash_m: 1.249E-7
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: 6780848902.0833
ending_economic_live_shares: 6834813197.7206
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.278821795502
relative_new_issue_dilution_rate: 0.007958339202
ordinary_profit_after_IFRS_SBC_m: 846531.5873409
noncash_SBC_addback_m: 12943.3502668
sustainable_operating_equity_cash_before_option_proceeds_m: 730227.68923159
cash_available_to_common_after_subscription_m: 751680.07281188
old_cohort_common_cash_distributed_m: 209584.78754439
old_cohort_discounted_cash_m: 1.147E-7
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: 6834813197.7206
ending_economic_live_shares: 6889363976.4015
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.276614052362
relative_new_issue_dilution_rate: 0.007981312306
ordinary_profit_after_IFRS_SBC_m: 860076.09273835
noncash_SBC_addback_m: 13150.44387107
sustainable_operating_equity_cash_before_option_proceeds_m: 741911.3322593
cash_available_to_common_after_subscription_m: 764012.1141333
old_cohort_common_cash_distributed_m: 211336.48694398
old_cohort_discounted_cash_m: 1.053E-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: 6889363976.4015
ending_economic_live_shares: 6944507805.5578
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.274417560044
relative_new_issue_dilution_rate: 0.00800419739
ordinary_profit_after_IFRS_SBC_m: 873837.31022217
noncash_SBC_addback_m: 13360.85097301
sustainable_operating_equity_cash_before_option_proceeds_m: 753781.91357545
cash_available_to_common_after_subscription_m: 776550.69158159
old_cohort_common_cash_distributed_m: 213099.14603438
old_cohort_discounted_cash_m: 9.67E-8
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: 6944507805.5578
ending_economic_live_shares: 7000251328.8346
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.272232352553
relative_new_issue_dilution_rate: 0.008026994114
ordinary_profit_after_IFRS_SBC_m: 887818.70718572
noncash_SBC_addback_m: 13574.62458858
sustainable_operating_equity_cash_before_option_proceeds_m: 765842.42419265
cash_available_to_common_after_subscription_m: 789299.38851404
old_cohort_common_cash_distributed_m: 214872.82940354
old_cohort_discounted_cash_m: 8.88E-8
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: 7000251328.8346
ending_economic_live_shares: 7056601267.0105
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.270058462367
relative_new_issue_dilution_rate: 0.008049702151
ordinary_profit_after_IFRS_SBC_m: 902023.80650069
noncash_SBC_addback_m: 13791.81858199
sustainable_operating_equity_cash_before_option_proceeds_m: 778095.90297974
cash_available_to_common_after_subscription_m: 802261.85404773
old_cohort_common_cash_distributed_m: 216657.60272011
old_cohort_discounted_cash_m: 8.16E-8
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: 7056601267.0105
ending_economic_live_shares: 7113564418.9295
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.267895920453
relative_new_issue_dilution_rate: 0.008072321187
ordinary_profit_after_IFRS_SBC_m: 916456.1874047
noncash_SBC_addback_m: 14012.48767931
sustainable_operating_equity_cash_before_option_proceeds_m: 790545.43742741
cash_available_to_common_after_subscription_m: 815441.80436644
old_cohort_common_cash_distributed_m: 218453.53275632
old_cohort_discounted_cash_m: 7.49E-8
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: 7113564418.9295
ending_economic_live_shares: 7171147662.4444
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.265744756267
relative_new_issue_dilution_rate: 0.008094850925
ordinary_profit_after_IFRS_SBC_m: 931119.48640318
noncash_SBC_addback_m: 14236.68748217
sustainable_operating_equity_cash_before_option_proceeds_m: 803194.16442625
cash_available_to_common_after_subscription_m: 828843.02405601
old_cohort_common_cash_distributed_m: 220260.68741107
old_cohort_discounted_cash_m: 6.88E-8
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: 7171147662.4444
ending_economic_live_shares: 7229357955.3724
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.263604997771
relative_new_issue_dilution_rate: 0.008117291076
ordinary_profit_after_IFRS_SBC_m: 946017.39818563
noncash_SBC_addback_m: 14464.47448189
sustainable_operating_equity_cash_before_option_proceeds_m: 816045.27105707
cash_available_to_common_after_subscription_m: 842469.36746914
old_cohort_common_cash_distributed_m: 222079.13573345
old_cohort_discounted_cash_m: 6.32E-8
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: 7229357955.3724
ending_economic_live_shares: 7288202336.4622
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.261476671438
relative_new_issue_dilution_rate: 0.00813964137
ordinary_profit_after_IFRS_SBC_m: 961153.6765566
noncash_SBC_addback_m: 14695.9060736
sustainable_operating_equity_cash_before_option_proceeds_m: 829101.99539398
cash_available_to_common_after_subscription_m: 856324.76012011
old_cohort_common_cash_distributed_m: 223908.94794657
old_cohort_discounted_cash_m: 5.8E-8
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: 7288202336.4622
ending_economic_live_shares: 7347687926.374
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.259359802268
relative_new_issue_dilution_rate: 0.008161901545
ordinary_profit_after_IFRS_SBC_m: 976532.13538151
noncash_SBC_addback_m: 14931.04057078
sustainable_operating_equity_cash_before_option_proceeds_m: 842367.62732029
cash_available_to_common_after_subscription_m: 870413.20011026
old_cohort_common_cash_distributed_m: 225750.1954717
old_cohort_discounted_cash_m: 5.32E-8
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: 7347687926.374
ending_economic_live_shares: 7407821928.6711
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.257254413788
relative_new_issue_dilution_rate: 0.008184071357
ordinary_profit_after_IFRS_SBC_m: 992156.64954761
noncash_SBC_addback_m: 15169.93721991
sustainable_operating_equity_cash_before_option_proceeds_m: 855845.50935741
cash_available_to_common_after_subscription_m: 884738.75958496
old_cohort_common_cash_distributed_m: 227602.95095281
old_cohort_discounted_cash_m: 4.89E-8
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: 7407821928.6711
ending_economic_live_shares: 7468611630.8247
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.255160528075
relative_new_issue_dilution_rate: 0.008206150572
ordinary_profit_after_IFRS_SBC_m: 1008031.1559404
noncash_SBC_addback_m: 15412.65621543
sustainable_operating_equity_cash_before_option_proceeds_m: 869539.03750713
cash_available_to_common_after_subscription_m: 899305.5862228
old_cohort_common_cash_distributed_m: 229467.28828141
old_cohort_discounted_cash_m: 4.49E-8
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: 7468611630.8247
ending_economic_live_shares: 7530064405.2309
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.253078165757
relative_new_issue_dilution_rate: 0.008228138969
ordinary_profit_after_IFRS_SBC_m: 1024159.6544354
noncash_SBC_addback_m: 15659.25871487
sustainable_operating_equity_cash_before_option_proceeds_m: 883451.66210724
cash_available_to_common_after_subscription_m: 914117.90475785
old_cohort_common_cash_distributed_m: 231343.2826218
old_cohort_discounted_cash_m: 4.12E-8
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: 7530064405.2309
ending_economic_live_shares: 7592187710.2407
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.25100734603
relative_new_issue_dilution_rate: 0.008250036343
ordinary_profit_after_IFRS_SBC_m: 1040546.2089064
noncash_SBC_addback_m: 15909.80685431
sustainable_operating_equity_cash_before_option_proceeds_m: 897586.88870096
cash_available_to_common_after_subscription_m: 929180.01853568
old_cohort_common_cash_distributed_m: 233231.01043666
old_cohort_discounted_cash_m: 3.78E-8
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: 7592187710.2407
ending_economic_live_shares: 7654989091.2029
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.248948086667
relative_new_issue_dilution_rate: 0.008271842499
ordinary_profit_after_IFRS_SBC_m: 1057194.9482489
noncash_SBC_addback_m: 16164.36376398
sustainable_operating_equity_cash_before_option_proceeds_m: 911948.27892017
cash_available_to_common_after_subscription_m: 944496.31110415
old_cohort_common_cash_distributed_m: 235130.54951301
old_cohort_discounted_cash_m: 3.48E-8
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: 7654989091.2029
ending_economic_live_shares: 7718476181.5207
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.246900404029
relative_new_issue_dilution_rate: 0.008293557255
ordinary_profit_after_IFRS_SBC_m: 1074110.0674209
noncash_SBC_addback_m: 16422.99358421
sustainable_operating_equity_cash_before_option_proceeds_m: 926539.4513829
cash_available_to_common_after_subscription_m: 960071.24783963
old_cohort_common_cash_distributed_m: 237041.97898857
old_cohort_discounted_cash_m: 3.19E-8
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: 7718476181.5207
ending_economic_live_shares: 7782656703.7207
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.244864313082
relative_new_issue_dilution_rate: 0.008315180444
ordinary_profit_after_IFRS_SBC_m: 1091295.8284996
noncash_SBC_addback_m: 16685.76148155
sustainable_operating_equity_cash_before_option_proceeds_m: 941364.08260502
cash_available_to_common_after_subscription_m: 975909.37760966
old_cohort_common_cash_distributed_m: 238965.37937852
old_cohort_discounted_cash_m: 2.93E-8
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: 7782656703.7207
ending_economic_live_shares: 7847538470.5366
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.242839827401
relative_new_issue_dilution_rate: 0.008336711908
ordinary_profit_after_IFRS_SBC_m: 1108756.5617556
noncash_SBC_addback_m: 16952.73366526
sustainable_operating_equity_cash_before_option_proceeds_m: 956425.9079267
cash_available_to_common_after_subscription_m: 992015.33447286
old_cohort_common_cash_distributed_m: 240900.83260261
old_cohort_discounted_cash_m: 2.69E-8
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: 7847538470.5366
ending_economic_live_shares: 7913129386.0053
old_holder_shares_constant: 1905694887.7084
old_fraction_after_deliveries: 0.24082695919
relative_new_issue_dilution_rate: 0.008358151504
ordinary_profit_after_IFRS_SBC_m: 1126496.6667437
noncash_SBC_addback_m: 17223.9774039
sustainable_operating_equity_cash_before_option_proceeds_m: 971728.72245353
cash_available_to_common_after_subscription_m: 1008393.8394171
old_cohort_common_cash_distributed_m: 242848.4220127
old_cohort_discounted_cash_m: 2.47E-8
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: 728.403624341
delta_vs_base_oku: 0.226465483
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: 727.78511007
delta_vs_base_oku: -0.392048788
interpretation: Error proxy: paid shares remain in denominator but exercise cash not included in issuer equity payouts.

sensitivity_subscription_cash_half

old_terminal_oku: 727.981134464

sensitivity_subscription_cash_double

old_terminal_oku: 728.569207646

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: 14.33411213
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: 1923692903.143
company_cash_m: 1447.8779
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: 14.28906297
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: 1917647132.832
company_cash_m: 1443.3275
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: 14.244344352
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: 1911645722.514
company_cash_m: 1440.2754
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: 14.200002589
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: 1905694887.708
company_cash_m: 1435.792
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: 1905694888
terminal_old_holder_ownership_fraction: 0.989001404021
terminal_old_cohort_mcap_oku: 728.177159
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

674.928735

終価

728.177159

現在価値（億）

716.584955

IRR

0.049195191931

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

267.606273

営業利益

88.116272

純利益

59.545042

equity_oku

423.314953

期間内の親会社利益合計（億）

632.939299

multiple

12.229014113383

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。

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 →