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).

このシナリオの数値・キャッシュフローを開く →

弱気（確率 20.0%）

紙巻き数量減が加速、New Categories伸びは限定的、追加規制費用・相応の減配

確率の根拠

Analyst subjective scenario probability (not issuer data).

事業別の前提

内容を開く

名称: combustibles
数量: 228.613285
価格・単価: 55.0562789
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: 26.084746
価格・単価: 74.0568069
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: 516.760682
価格・単価: 2.6717673
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: 16.683989
価格・単価: 40.9190141
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: 3.397291
価格・単価: 225.1804685
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: 80.818374
価格・単価: 8.2997751
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: 2145873944.207
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: 13.145623782
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: 2145873944.207
company_cash_m: 1314.9451
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: 0.874745335
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: 2143958583.28
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 0.498288843258
想定日: 2027-05-07
金額: 11.985344077
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: 2143958583.28
company_cash_m: 1198.8833
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: 0.874745335
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: 2142043222.353
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 0.774811772758
想定日: 2027-08-16
金額: 11.974636659
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: 2142043222.353
company_cash_m: 1198.4024
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: 0.874314568
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: 2140128804.644
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 1.004791238877
想定日: 2027-11-08
金額: 11.963934515
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: 2140128804.644
company_cash_m: 1197.3314
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: 0.874314568
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: 2138214386.935
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 1.242984257358
想定日: 2028-02-03
金額: 11.685699818
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: 2138214386.935
company_cash_m: 1170.063
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: 0.873883453
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: 2136300913.203
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 1.503080082136
想定日: 2028-05-08
金額: 11.675242364
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: 2136300913.203
company_cash_m: 1169.016
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: 0.873883453
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: 2134387439.471
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 1.771389459274
想定日: 2028-08-14
金額: 11.664784909
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: 2134387439.471
company_cash_m: 1168.5517
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: 0.873447587
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: 2132474920.122
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 2.001368925394
想定日: 2028-11-06
金額: 11.654332671
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: 2132474920.122
company_cash_m: 1167.5046
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: 0.873447587
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: 2130562400.772
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 2.250513347023
想定日: 2029-02-05
金額: 11.104033598
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: 2130562400.772
company_cash_m: 1112.9327
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: 0.873011373
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: 2128650836.565
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 2.499657768652
想定日: 2029-05-07
金額: 11.094070936
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: 2128650836.565
company_cash_m: 1111.9342
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: 0.873011373
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: 2126739272.358
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 2.770704996578
想定日: 2029-08-14
金額: 11.084108274
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: 2126739272.358
company_cash_m: 1111.4972
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: 0.872570354
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: 2124828673.816
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 3.000684462697
想定日: 2029-11-06
金額: 11.074150645
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: 2124828673.816
company_cash_m: 1110.4986
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: 0.872570354
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: 2122918075.274
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 3.247091033539
想定日: 2030-02-04
金額: 10.538096284
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: 2122918075.274
company_cash_m: 1057.2787
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: 0.872128988
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: 2121008443.158
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 3.498973305955
想定日: 2030-05-07
金額: 10.528616932
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: 2121008443.158
company_cash_m: 1056.3277
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: 0.872128988
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: 2119098811.041
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 3.770020533881
想定日: 2030-08-14
金額: 10.519137581
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: 2119098811.041
company_cash_m: 1055.9169
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: 0.871682762
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: 2117190155.99
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 4
想定日: 2030-11-06
金額: 10.509663079
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: 2117190155.99
company_cash_m: 1054.9658
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: 0.871682762
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: 2115281500.939
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 4.243668720055
想定日: 2031-02-03
金額: 9.957384632
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: 2115281500.939
company_cash_m: 1000.0401
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: 0.871236189
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: 2113373823.714
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 4.498288843258
想定日: 2031-05-07
金額: 9.948404515
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: 2113373823.714
company_cash_m: 999.1382
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: 0.871236189
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: 2111466146.489
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 4.769336071184
想定日: 2031-08-14
金額: 9.939424397
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: 2111466146.489
company_cash_m: 998.7539
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: 0.870784702
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: 2109559457.849
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 4.999315537303
想定日: 2031-11-06
金額: 9.930448934
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: 2109559457.849
company_cash_m: 997.852
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: 0.870784702
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: 2107652769.209
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 5.242984257358
想定日: 2032-02-03
金額: 9.382112777
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: 2107652769.209
company_cash_m: 943.2424
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: 0.870332867
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: 2105747069.916
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 5.500342231348
想定日: 2032-05-07
金額: 9.37362965
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: 2105747069.916
company_cash_m: 942.3895
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: 0.870332867
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: 2103841370.623
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 5.776865160849
想定日: 2032-08-16
金額: 9.365146524
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: 2103841370.623
company_cash_m: 942.0311
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: 0.869876065
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: 2101936671.554
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 6.006844626968
想定日: 2032-11-08
金額: 9.356667849
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: 2101936671.554
company_cash_m: 941.1783
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: 0.869876065
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: 2100031972.485
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 6.245037645448
想定日: 2033-02-03
金額: 8.701498582
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: 2100031972.485
company_cash_m: 875.7356
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: 0.869418915
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: 2098128274.402
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 6.505133470226
想定日: 2033-05-09
金額: 8.693610594
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: 2098128274.402
company_cash_m: 874.9418
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: 0.869418915
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: 2096224576.319
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 6.773442847365
想定日: 2033-08-15
金額: 8.685722607
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: 2096224576.319
company_cash_m: 874.6128
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: 0.868956742
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: 2094321890.219
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 7.003422313484
想定日: 2033-11-07
金額: 8.677838812
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: 2094321890.219
company_cash_m: 873.819
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: 0.868956742
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: 2092419204.12
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 7.244353182752
想定日: 2034-02-03
金額: 8.04956031
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: 2092419204.12
company_cash_m: 810.9859
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: 0.86849422
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: 2090517530.767
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 7.501711156742
想定日: 2034-05-08
金額: 8.042244551
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: 2090517530.767
company_cash_m: 810.2488
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: 0.86849422
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: 2088615857.414
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 7.770020533881
想定日: 2034-08-14
金額: 8.034928793
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: 2088615857.414
company_cash_m: 809.9478
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: 0.868026621
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: 2086715207.925
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 8
想定日: 2034-11-06
金額: 8.027616973
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: 2086715207.925
company_cash_m: 809.2108
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: 0.868026621
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: 2084814558.437
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 8.249144421629
想定日: 2035-02-05
金額: 7.400806898
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: 2084814558.437
company_cash_m: 746.4286
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: 0.867558674
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: 2082914933.575
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 8.498288843258
想定日: 2035-05-07
金額: 7.394063489
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: 2082914933.575
company_cash_m: 745.7485
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: 0.867558674
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: 2081015308.713
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 8.769336071184
想定日: 2035-08-14
金額: 7.38732008
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: 2081015308.713
company_cash_m: 745.4749
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: 0.867085594
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: 2079116719.719
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 8.999315537303
想定日: 2035-11-06
金額: 7.380580348
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: 2079116719.719
company_cash_m: 744.7947
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: 0.867085594
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: 2077218130.724
company_cash_m: 87.5
notes: Old cohort tenders in proportion to economic outstanding shares; group issuer cost allocation, not 100% treasury cost

内容を開く

year: 9.245722108145
想定日: 2036-02-04
金額: 5.739501213
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: 2077218130.724
company_cash_m: 579.5053
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: 0.981844748
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: 2075068262.653
company_cash_m: 99.1348
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: 5.733560975
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: 2075068262.653
company_cash_m: 578.9055
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: 0.981844748
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: 2072918394.582
company_cash_m: 99.1348
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: 5.727620737
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: 2072918394.582
company_cash_m: 578.849
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: 0.980923335
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: 2070770544.057
company_cash_m: 99.1348
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: 5.721686073
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: 2070770544.057
company_cash_m: 578.2492
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: -0.048
modern_oral: 0.075
vapour: 0.015
heated: 0.002
traditional_oral: -0.025
other: -0.005

価格・単価

内容を開く

combustibles: 0.025
modern_oral: -0.018
vapour: -0.005
heated: 0.002
traditional_oral: 0.02
other: 0.015

United_States: -0.006
Americas_Europe: -0.005
Asia_Pacific_Middle_East_Africa: -0.004

annual_corp_cost_growth

0.038

litigation_increment

380

tax

0.265

borrow_rate

0.059

div_policy

0.98

div_growth

-0.01

buyback_annual

350

share_price_growth

capex

930

litigation_cash

225

terminal_g

0.008

terminal_ROE

0.12

terminal_regulatory_haircut

0.09

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

418.88

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.025

regional_fx_factor

0.994733

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

19364.68188

operating_contribution_m

10053.036279

contribution_margin

0.519143

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

18.8125

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.982

regional_fx_factor

0.994635

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1721.978111

operating_contribution_m

458.333174

contribution_margin

0.266167

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

543.025

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.995

regional_fx_factor

0.994379

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1596.754284

operating_contribution_m

273.311108

contribution_margin

0.171167

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

19.3386

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.002

regional_fx_factor

0.995478

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

809.565502

operating_contribution_m

110.235836

contribution_margin

0.136167

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

5.02125

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.02

regional_fx_factor

0.994034

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

998.452896

operating_contribution_m

547.950949

contribution_margin

0.5488

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

99.5

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.015

regional_fx_factor

0.995254

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

753.848898

operating_contribution_m

149.865161

contribution_margin

0.1988

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

252.452816

IFRS_operating_profit_oku

81.610407

ordinary_profit_oku_indicative_from_Jan1_debt

45.79046

SBC_equity_expense_oku

0.85075

SBC_cash_expense_oku

0.07175

finance_cost_oku

-21.285971

associates_profit_oku

3.2

tax_oku

-16.833976

capex_oku

9.3

FCFE_pre_distribution_oku

56.184824

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

398.77376

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.050625

regional_fx_factor

0.989495

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

18796.547555

operating_contribution_m

9741.982076

contribution_margin

0.518286

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

20.223437

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.964324

regional_fx_factor

0.989299

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1808.054593

operating_contribution_m

510.47408

contribution_margin

0.282333

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

551.170375

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.990025

regional_fx_factor

0.988789

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1603.537756

operating_contribution_m

292.378384

contribution_margin

0.182333

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

19.377277

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.004004

regional_fx_factor

0.990976

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

809.131441

operating_contribution_m

123.25769

contribution_margin

0.152333

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

4.895719

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.0404

regional_fx_factor

0.988104

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

987.03784

operating_contribution_m

541.686367

contribution_margin

0.5488

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

99.0025

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.030225

regional_fx_factor

0.990531

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

757.71776

operating_contribution_m

150.634291

contribution_margin

0.1988

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

247.620269

IFRS_operating_profit_oku

78.06356

ordinary_profit_oku_indicative_from_Jan1_debt

43.242035

SBC_equity_expense_oku

0.872019

SBC_cash_expense_oku

0.073544

finance_cost_oku

-21.244771

associates_profit_oku

3.2384

tax_oku

-15.915155

capex_oku

9.5139

FCFE_pre_distribution_oku

53.715812

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

379.63262

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.076891

regional_fx_factor

0.984285

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

18245.092225

operating_contribution_m

9440.532006

contribution_margin

0.517429

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

21.740195

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.946966

regional_fx_factor

0.983993

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1898.434364

operating_contribution_m

566.682658

contribution_margin

0.2985

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

559.437931

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.985075

regional_fx_factor

0.983232

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1610.350545

operating_contribution_m

311.602831

contribution_margin

0.1935

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

19.416032

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.006012

regional_fx_factor

0.986495

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

808.697817

operating_contribution_m

136.265582

contribution_margin

0.1685

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

4.773326

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.061208

regional_fx_factor

0.98221

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

975.753323

operating_contribution_m

535.493424

contribution_margin

0.5488

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

98.507487

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.045678

regional_fx_factor

0.98583

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

761.60669

operating_contribution_m

151.40741

contribution_margin

0.1988

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

242.99935

IFRS_operating_profit_oku

74.610789

ordinary_profit_oku_indicative_from_Jan1_debt

40.757892

SBC_equity_expense_oku

0.893819

SBC_cash_expense_oku

0.075382

finance_cost_oku

-21.210646

associates_profit_oku

3.277261

tax_oku

-15.019512

capex_oku

9.73272

FCFE_pre_distribution_oku

51.310326

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

361.410254

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.103813

regional_fx_factor

0.979102

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

17709.825928

operating_contribution_m

9148.390079

contribution_margin

0.516571

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

23.37071

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.929921

regional_fx_factor

0.978715

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1993.332592

operating_contribution_m

627.235322

contribution_margin

0.314667

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

567.8295

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.98015

regional_fx_factor

0.977706

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1617.192781

operating_contribution_m

330.985456

contribution_margin

0.204667

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

19.454864

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.008024

regional_fx_factor

0.982035

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

808.264628

operating_contribution_m

149.259535

contribution_margin

0.184667

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

4.653993

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.082432

regional_fx_factor

0.976351

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

964.597851

operating_contribution_m

529.371301

contribution_margin

0.5488

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

98.01495

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.061364

regional_fx_factor

0.981152

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

765.515793

operating_contribution_m

152.18454

contribution_margin

0.1988

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

238.587296

IFRS_operating_profit_oku

71.250232

ordinary_profit_oku_indicative_from_Jan1_debt

38.336723

SBC_equity_expense_oku

0.916165

SBC_cash_expense_oku

0.077267

finance_cost_oku

-21.183523

associates_profit_oku

3.316588

tax_oku

-14.146574

capex_oku

9.956572

FCFE_pre_distribution_oku

48.966999

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

344.062562

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.131408

regional_fx_factor

0.973948

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

17190.273102

operating_contribution_m

8865.269414

contribution_margin

0.515714

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

24.457448

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.913182

regional_fx_factor

0.973465

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

2037.487024

operating_contribution_m

674.068624

contribution_margin

0.330833

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

576.346942

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.975249

regional_fx_factor

0.972211

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1624.064592

operating_contribution_m

350.527274

contribution_margin

0.215833

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

19.493774

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.01004

regional_fx_factor

0.977595

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

807.831874

operating_contribution_m

162.239568

contribution_margin

0.200833

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

4.537643

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.104081

regional_fx_factor

0.970526

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

953.569948

operating_contribution_m

523.319188

contribution_margin

0.5488

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

97.524875

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.077284

regional_fx_factor

0.976497

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

769.445176

operating_contribution_m

152.965701

contribution_margin

0.1988

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

233.826717

IFRS_operating_profit_oku

67.796655

ordinary_profit_oku_indicative_from_Jan1_debt

35.842495

SBC_equity_expense_oku

0.939069

SBC_cash_expense_oku

0.079199

finance_cost_oku

-21.163253

associates_profit_oku

3.356387

tax_oku

-13.247294

capex_oku

10.185573

FCFE_pre_distribution_oku

46.556953

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

327.547559

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.159693

regional_fx_factor

0.968821

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

16685.972166

operating_contribution_m

8590.891955

contribution_margin

0.514857

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

25.594719

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.896745

regional_fx_factor

0.968244

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

2082.620168

operating_contribution_m

722.669198

contribution_margin

0.347

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

582.571489

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.970373

regional_fx_factor

0.966748

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1624.217283

operating_contribution_m

368.697323

contribution_margin

0.227

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

19.521845

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.01206

regional_fx_factor

0.973175

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

806.948315

operating_contribution_m

175.107784

contribution_margin

0.217

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

4.424202

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.126162

regional_fx_factor

0.964737

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

942.668155

operating_contribution_m

517.336284

contribution_margin

0.5488

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

97.037251

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.093443

regional_fx_factor

0.971864

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

773.394945

operating_contribution_m

153.750915

contribution_margin

0.1988

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

229.15821

IFRS_operating_profit_oku

64.384053

ordinary_profit_oku_indicative_from_Jan1_debt

33.373518

SBC_equity_expense_oku

0.962546

SBC_cash_expense_oku

0.081179

finance_cost_oku

-21.15008

associates_profit_oku

3.396664

tax_oku

-12.357119

capex_oku

10.419842

FCFE_pre_distribution_oku

44.16547

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

311.825276

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.188686

regional_fx_factor

0.963722

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

16196.475106

operating_contribution_m

8324.988204

contribution_margin

0.514

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

26.784874

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.880604

regional_fx_factor

0.963052

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

2128.753731

operating_contribution_m

738.677545

contribution_margin

0.347

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

588.863261

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.965521

regional_fx_factor

0.961315

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1624.370494

operating_contribution_m

368.732102

contribution_margin

0.227

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

19.549956

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.014084

regional_fx_factor

0.968775

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

806.065925

operating_contribution_m

174.916306

contribution_margin

0.217

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

4.313597

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.148686

regional_fx_factor

0.958982

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

931.891029

operating_contribution_m

511.421797

contribution_margin

0.5488

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

96.552065

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.109845

regional_fx_factor

0.967253

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

777.365206

operating_contribution_m

154.540203

contribution_margin

0.1988

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

224.649215

IFRS_operating_profit_oku

60.367149

ordinary_profit_oku_indicative_from_Jan1_debt

30.45553

SBC_equity_expense_oku

0.986609

SBC_cash_expense_oku

0.083208

finance_cost_oku

-21.143987

associates_profit_oku

3.437424

tax_oku

-11.305055

capex_oku

10.659498

FCFE_pre_distribution_oku

41.323079

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

296.857663

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.218403

regional_fx_factor

0.958651

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

15721.347074

operating_contribution_m

8080.772396

contribution_margin

0.514

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

modern_oral

内容を開く

名称

modern_oral

full_fy_volume

28.03037

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.864753

regional_fx_factor

0.957887

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

2175.909903

operating_contribution_m

755.040736

contribution_margin

0.347

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

595.222984

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.960693

regional_fx_factor

0.955913

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1624.524223

operating_contribution_m

368.766999

contribution_margin

0.227

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

19.578108

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.016112

regional_fx_factor

0.964396

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

805.184702

operating_contribution_m

174.72508

contribution_margin

0.217

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

4.205757

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.171659

regional_fx_factor

0.953261

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

921.237145

operating_contribution_m

505.574945

contribution_margin

0.5488

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

96.069304

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.126493

regional_fx_factor

0.962664

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

781.356067

operating_contribution_m

155.333586

contribution_margin

0.1988

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

220.295591

IFRS_operating_profit_oku

56.517569

ordinary_profit_oku_indicative_from_Jan1_debt

27.654652

SBC_equity_expense_oku

1.011274

SBC_cash_expense_oku

0.085288

finance_cost_oku

-21.146375

associates_profit_oku

3.478673

tax_oku

-10.295215

capex_oku

10.904666

FCFE_pre_distribution_oku

38.596773

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

282.608495

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.248863

regional_fx_factor

0.953606

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

15260.166005

operating_contribution_m

7843.725327

contribution_margin

0.514

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

29.333783

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.849187

regional_fx_factor

0.952751

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

2224.111366

operating_contribution_m

771.766644

contribution_margin

0.347

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

601.651393

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.95589

regional_fx_factor

0.950542

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1624.678473

operating_contribution_m

368.802013

contribution_margin

0.227

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

19.6063

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.018145

regional_fx_factor

0.960036

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

804.304646

operating_contribution_m

174.534108

contribution_margin

0.217

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

4.100613

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.195093

regional_fx_factor

0.947574

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

910.705093

operating_contribution_m

499.794955

contribution_margin

0.5488

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

95.588958

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.14339

regional_fx_factor

0.958097

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

785.367636

operating_contribution_m

156.131086

contribution_margin

0.1988

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

216.093332

IFRS_operating_profit_oku

52.688184

ordinary_profit_oku_indicative_from_Jan1_debt

24.862969

SBC_equity_expense_oku

1.036556

SBC_cash_expense_oku

0.08742

finance_cost_oku

-21.156943

associates_profit_oku

3.520417

tax_oku

-9.288689

capex_oku

11.155474

FCFE_pre_distribution_oku

35.878572

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

269.043287

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.280085

regional_fx_factor

0.948589

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

14812.52224

operating_contribution_m

7613.636432

contribution_margin

0.514

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

30.697803

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.833902

regional_fx_factor

0.947642

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

2273.381307

operating_contribution_m

788.863313

contribution_margin

0.347

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

608.149228

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.95111

regional_fx_factor

0.945202

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1624.833242

operating_contribution_m

368.837146

contribution_margin

0.227

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

19.634534

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

1.020181

regional_fx_factor

0.955697

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

803.425753

operating_contribution_m

174.343388

contribution_margin

0.217

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

3.998098

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.218994

regional_fx_factor

0.941922

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

900.293479

operating_contribution_m

494.081061

contribution_margin

0.5488

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

95.111013

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.160541

regional_fx_factor

0.953553

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

789.400022

operating_contribution_m

156.932724

contribution_margin

0.1988

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

212.03856

IFRS_operating_profit_oku

48.874881

ordinary_profit_oku_indicative_from_Jan1_debt

22.077443

SBC_equity_expense_oku

1.06247

SBC_cash_expense_oku

0.089606

finance_cost_oku

-21.175715

associates_profit_oku

3.562662

tax_oku

-8.284384

capex_oku

11.41205

FCFE_pre_distribution_oku

33.165376

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）

13.50534

operating_expenses_oku

26.892758

parent_reported_profit_oku

8.557292

ordinary_profit_after_hybrid_oku

8.473597

profit_oku

8.473597

finance_oku

-2.51087

interest_oku

-2.51087

other_finance_oku

associates_oku

0.478261

tax_oku

-2.810819

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

9.944249

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

3284431.7933

company_buyback_cancelled_shares

3284431.7933

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

0.600332

OCI_oku

-0.679615

ordinary_equity_open_oku

454.724406

ordinary_equity_end_oku

461.149849

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.175693

net_debt_open_oku

334.730703

net_debt_end_oku

326.880868

company_total_equity_end_oku

482.255542

gross_issued_shares_end

2284361283

treasury_shares_end

132647849

employee_trust_shares_end

5214762

float_excluding_treasury_end

2151713434

economic_dividend_eligible_shares_end

2146498672

old_holder_shares_end

2145873944

old_holder_equity_fraction_end

0.999708954742

effective_borrowing_cost

0.059

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

252.452816

営業利益（億）

81.610407

operating_expenses_oku

170.842409

parent_reported_profit_oku

46.39046

ordinary_profit_after_hybrid_oku

45.79046

profit_oku

45.79046

finance_oku

-21.285971

interest_oku

-19.285971

other_finance_oku

-2

associates_oku

3.2

tax_oku

-16.833976

NCI_profit_oku

0.3

hybrid_coupon_net_oku

0.6

hybrid_coupon_gross_oku

0.816327

hybrid_coupon_tax_relief_oku

0.216327

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

9.3

DA_oku

22.5

cash_litigation_oku

2.25

WC_increment_oku

-0.065613

associate_cash_dividend_oku

1.728

FCFE_before_distributions_oku

56.184824

NCI_cash_FCFE_before_distribution_oku

0.255

NCI_cash_dividends_to_outside_holders_oku

0.255

ordinary_dividends_company_oku

49.095622

buybacks_company_oku

3.5

old_holder_dividend_and_tender_oku

52.567659

old_holder_tender_shares

7659557.2714

company_buyback_cancelled_shares

7663674.1844

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

0.95

FX_non_cash_net_debt_effect_oku

1.961285

OCI_oku

-2.305749

ordinary_equity_open_oku

461.149849

ordinary_equity_end_oku

452.910087

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.220693

net_debt_open_oku

326.880868

net_debt_end_oku

326.182553

company_total_equity_end_oku

474.06078

gross_issued_shares_end

2276788959

treasury_shares_end

132647849

employee_trust_shares_end

3194762

float_excluding_treasury_end

2144141110

economic_dividend_eligible_shares_end

2140946348

old_holder_shares_end

2138214387

old_holder_equity_fraction_end

0.998723946842

effective_borrowing_cost

0.059

sector_categories

内容を開く

id: combustibles
数量: 418.88
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 46.2296645
売上高: 193.6468188

内容を開く

id: modern_oral
数量: 18.8125
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 91.5337202
売上高: 17.2197811

内容を開く

id: vapour
数量: 543.025
数量の単位: million units
price_gbp_m_per_volume_unit: 2.9404802
売上高: 15.9675428

内容を開く

id: heated
数量: 19.3386
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 41.8626737
売上高: 8.095655

内容を開く

id: traditional_oral
数量: 5.02125
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 198.8454859
売上高: 9.984529

内容を開く

id: other
数量: 99.5
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.5763708
売上高: 7.538489

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: 4.7683715820312E-7
sum_segment_revenue_residual_oku: -3.0000002880115E-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

247.620269

営業利益（億）

78.06356

operating_expenses_oku

169.556709

parent_reported_profit_oku

43.842035

ordinary_profit_after_hybrid_oku

43.242035

profit_oku

43.242035

finance_oku

-21.244771

interest_oku

-19.244771

other_finance_oku

-2

associates_oku

3.2384

tax_oku

-15.915155

NCI_profit_oku

0.3

hybrid_coupon_net_oku

0.6

hybrid_coupon_gross_oku

0.816327

hybrid_coupon_tax_relief_oku

0.216327

SBC_equity_expense_oku

0.872019

SBC_cash_settled_expense_oku

0.073544

SBC_equity_credit_to_book_oku

0.872019

employee_trust_purchase_oku

capex_oku

9.5139

DA_oku

22.7925

cash_litigation_oku

2.25

WC_increment_oku

-0.062823

associate_cash_dividend_oku

1.748736

FCFE_before_distributions_oku

53.715812

NCI_cash_FCFE_before_distribution_oku

0.255

NCI_cash_dividends_to_outside_holders_oku

0.255

ordinary_dividends_company_oku

46.751354

buybacks_company_oku

3.5

old_holder_dividend_and_tender_oku

50.174722

old_holder_tender_shares

7651986.1629

company_buyback_cancelled_shares

7663674.1844

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

0.95

FX_non_cash_net_debt_effect_oku

1.957095

OCI_oku

-2.26455

ordinary_equity_open_oku

452.910087

ordinary_equity_end_oku

444.529251

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.265693

net_debt_open_oku

326.182553

net_debt_end_oku

325.604175

company_total_equity_end_oku

465.724944

gross_issued_shares_end

2269218005

treasury_shares_end

132647849

employee_trust_shares_end

1154562

float_excluding_treasury_end

2136570156

economic_dividend_eligible_shares_end

2135415594

old_holder_shares_end

2130562401

old_holder_equity_fraction_end

0.997727283818

effective_borrowing_cost

0.059

sector_categories

内容を開く

id: combustibles
数量: 398.77376
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 47.1358686
売上高: 187.9654756

内容を開く

id: modern_oral
数量: 20.223437
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 89.4039202
売上高: 18.0805459

内容を開く

id: vapour
数量: 551.170375
数量の単位: million units
price_gbp_m_per_volume_unit: 2.9093323
売上高: 16.0353776

内容を開く

id: heated
数量: 19.377277
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 41.756715
売上高: 8.0913144

内容を開く

id: traditional_oral
数量: 4.895719
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 201.6124477
売上高: 9.8703784

内容を開く

id: other
数量: 99.0025
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.6535215
売上高: 7.5771776

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 0
old_cohort_shares_bridge_residual: 2.3841857910156E-7
sum_segment_revenue_residual_oku: 4.9999998736894E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2029

period_start

2029-01-01

期間末

2029-12-31

partial_year_fraction

fiscal_year

2029

financial_status

forecast_assumption

売上高

242.99935

営業利益（億）

74.610789

operating_expenses_oku

168.38856

parent_reported_profit_oku

41.357892

ordinary_profit_after_hybrid_oku

40.757892

profit_oku

40.757892

finance_oku

-21.210646

interest_oku

-19.210646

other_finance_oku

-2

associates_oku

3.277261

tax_oku

-15.019512

NCI_profit_oku

0.3

hybrid_coupon_net_oku

0.6

hybrid_coupon_gross_oku

0.816327

hybrid_coupon_tax_relief_oku

0.216327

SBC_equity_expense_oku

0.893819

SBC_cash_settled_expense_oku

0.075382

SBC_equity_credit_to_book_oku

0.893819

employee_trust_purchase_oku

capex_oku

9.73272

DA_oku

23.088802

cash_litigation_oku

2.25

WC_increment_oku

-0.060072

associate_cash_dividend_oku

1.769721

FCFE_before_distributions_oku

51.310326

NCI_cash_FCFE_before_distribution_oku

0.255

NCI_cash_dividends_to_outside_holders_oku

0.255

ordinary_dividends_company_oku

44.468627

buybacks_company_oku

3.5

old_holder_dividend_and_tender_oku

47.847527

old_holder_tender_shares

7644325.4981

company_buyback_cancelled_shares

7663674.1844

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

0.95

FX_non_cash_net_debt_effect_oku

1.953625

OCI_oku

-2.222646

ordinary_equity_open_oku

444.529251

ordinary_equity_end_oku

436.011338

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.310693

net_debt_open_oku

325.604175

net_debt_end_oku

325.144451

company_total_equity_end_oku

457.252031

gross_issued_shares_end

2262554482

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2129906633

economic_dividend_eligible_shares_end

2129906633

old_holder_shares_end

2122918075

old_holder_equity_fraction_end

0.996718843054

effective_borrowing_cost

0.059

sector_categories

内容を開く

id: combustibles
数量: 379.63262
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 48.0598644
売上高: 182.4509223

内容を開く

id: modern_oral
数量: 21.740195
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 87.3237032
売上高: 18.9843436

内容を開く

id: vapour
数量: 559.437931
数量の単位: million units
price_gbp_m_per_volume_unit: 2.8785151
売上高: 16.1035055

内容を開く

id: heated
数量: 19.416032
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 41.6510349
売上高: 8.0869782

内容を開く

id: traditional_oral
数量: 4.773326
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 204.4179191
売上高: 9.7575332

内容を開く

id: other
数量: 98.507487
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.7314599
売上高: 7.6160669

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

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

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2030

period_start

2030-01-01

期間末

2030-12-31

partial_year_fraction

fiscal_year

2030

financial_status

forecast_assumption

売上高

238.587296

営業利益（億）

71.250232

operating_expenses_oku

167.337064

parent_reported_profit_oku

38.936723

ordinary_profit_after_hybrid_oku

38.336723

profit_oku

38.336723

finance_oku

-21.183523

interest_oku

-19.183523

other_finance_oku

-2

associates_oku

3.316588

tax_oku

-14.146574

NCI_profit_oku

0.3

hybrid_coupon_net_oku

0.6

hybrid_coupon_gross_oku

0.816327

hybrid_coupon_tax_relief_oku

0.216327

SBC_equity_expense_oku

0.916165

SBC_cash_settled_expense_oku

0.077267

SBC_equity_credit_to_book_oku

0.916165

employee_trust_purchase_oku

capex_oku

9.956572

DA_oku

23.388957

cash_litigation_oku

2.25

WC_increment_oku

-0.057357

associate_cash_dividend_oku

1.790957

FCFE_before_distributions_oku

48.966999

NCI_cash_FCFE_before_distribution_oku

0.255

NCI_cash_dividends_to_outside_holders_oku

0.255

ordinary_dividends_company_oku

42.244891

buybacks_company_oku

3.5

old_holder_dividend_and_tender_oku

45.583137

old_holder_tender_shares

7636574.3358

company_buyback_cancelled_shares

7663674.1844

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

0.95

FX_non_cash_net_debt_effect_oku

1.950867

OCI_oku

-2.180057

ordinary_equity_open_oku

436.011338

ordinary_equity_end_oku

427.361583

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.355693

net_debt_open_oku

325.144451

net_debt_end_oku

324.800905

company_total_equity_end_oku

448.647276

gross_issued_shares_end

2257067539

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2124419690

economic_dividend_eligible_shares_end

2124419690

old_holder_shares_end

2115281501

old_holder_equity_fraction_end

0.995698501158

effective_borrowing_cost

0.059

sector_categories

内容を開く

id: combustibles
数量: 361.410254
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 49.0020019
売上高: 177.0982593

内容を開く

id: modern_oral
数量: 23.37071
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 85.2919143
売上高: 19.9333259

内容を開く

id: vapour
数量: 567.8295
数量の単位: million units
price_gbp_m_per_volume_unit: 2.8480253
売上高: 16.1719278

内容を開く

id: heated
数量: 19.454864
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 41.5456328
売上高: 8.0826463

内容を開く

id: traditional_oral
数量: 4.653993
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 207.262436
売上高: 9.6459785

内容を開く

id: other
数量: 98.01495
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.8101942
売上高: 7.6551579

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: -3.0000002880115E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2031

period_start

2031-01-01

期間末

2031-12-31

partial_year_fraction

fiscal_year

2031

financial_status

forecast_assumption

売上高

233.826717

営業利益（億）

67.796655

operating_expenses_oku

166.030062

parent_reported_profit_oku

36.442495

ordinary_profit_after_hybrid_oku

35.842495

profit_oku

35.842495

finance_oku

-21.163253

interest_oku

-19.163253

other_finance_oku

-2

associates_oku

3.356387

tax_oku

-13.247294

NCI_profit_oku

0.3

hybrid_coupon_net_oku

0.6

hybrid_coupon_gross_oku

0.816327

hybrid_coupon_tax_relief_oku

0.216327

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

10.185573

DA_oku

23.693013

cash_litigation_oku

2.25

WC_increment_oku

-0.061888

associate_cash_dividend_oku

1.812449

FCFE_before_distributions_oku

46.556953

NCI_cash_FCFE_before_distribution_oku

0.255

NCI_cash_dividends_to_outside_holders_oku

0.255

ordinary_dividends_company_oku

39.957843

buybacks_company_oku

3.5

old_holder_dividend_and_tender_oku

43.259704

old_holder_tender_shares

7628731.7291

company_buyback_cancelled_shares

7663674.1844

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

0.95

FX_non_cash_net_debt_effect_oku

1.948805

OCI_oku

-2.136808

ordinary_equity_open_oku

427.361583

ordinary_equity_end_oku

418.571475

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.400693

net_debt_open_oku

324.800905

net_debt_end_oku

324.577622

company_total_equity_end_oku

439.902167

gross_issued_shares_end

2251602840

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2118954991

economic_dividend_eligible_shares_end

2118954991

old_holder_shares_end

2107652769

old_holder_equity_fraction_end

0.994666133973

effective_borrowing_cost

0.059

sector_categories

内容を開く

id: combustibles
数量: 344.062562
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 49.9626377
売上高: 171.902731

内容を開く

id: modern_oral
数量: 24.457448
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 83.3074255
売上高: 20.3748702

内容を開く

id: vapour
数量: 576.346942
数量の単位: million units
price_gbp_m_per_volume_unit: 2.8178593
売上高: 16.2406459

内容を開く

id: heated
数量: 19.493774
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 41.4405078
売上高: 8.0783187

内容を開く

id: traditional_oral
数量: 4.537643
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 210.1465421
売上高: 9.5356995

内容を開く

id: other
数量: 97.524875
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.8897325
売上高: 7.6944518

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: 9.9999997473788E-8

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

229.15821

営業利益（億）

64.384053

operating_expenses_oku

164.774158

parent_reported_profit_oku

33.973518

ordinary_profit_after_hybrid_oku

33.373518

profit_oku

33.373518

finance_oku

-21.15008

interest_oku

-19.15008

other_finance_oku

-2

associates_oku

3.396664

tax_oku

-12.357119

NCI_profit_oku

0.3

hybrid_coupon_net_oku

0.6

hybrid_coupon_gross_oku

0.816327

hybrid_coupon_tax_relief_oku

0.216327

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

10.419842

DA_oku

24.001023

cash_litigation_oku

2.25

WC_increment_oku

-0.060691

associate_cash_dividend_oku

1.834198

FCFE_before_distributions_oku

44.16547

NCI_cash_FCFE_before_distribution_oku

0.255

NCI_cash_dividends_to_outside_holders_oku

0.255

ordinary_dividends_company_oku

37.688413

buybacks_company_oku

3.5

old_holder_dividend_and_tender_oku

40.957975

old_holder_tender_shares

7620796.7249

company_buyback_cancelled_shares

7663674.1844

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

0.95

FX_non_cash_net_debt_effect_oku

1.947466

OCI_oku

-2.092857

ordinary_equity_open_oku

418.571475

ordinary_equity_end_oku

409.649941

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.445693

net_debt_open_oku

324.577622

net_debt_end_oku

324.474358

company_total_equity_end_oku

431.025634

gross_issued_shares_end

2246160616

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2113512767

economic_dividend_eligible_shares_end

2113512767

old_holder_shares_end

2100031972

old_holder_equity_fraction_end

0.993621616588

effective_borrowing_cost

0.059

sector_categories

内容を開く

id: combustibles
数量: 327.547559
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 50.9421357
売上高: 166.8597217

内容を開く

id: modern_oral
数量: 25.594719
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 81.3691349
売上高: 20.8262017

内容を開く

id: vapour
数量: 582.571489
数量の単位: million units
price_gbp_m_per_volume_unit: 2.7880137
売上高: 16.2421728

内容を開く

id: heated
数量: 19.521845
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 41.3356592
売上高: 8.0694831

内容を開く

id: traditional_oral
数量: 4.424202
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 213.0707884
売上高: 9.4266816

内容を開く

id: other
数量: 97.037251
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.970083
売上高: 7.7339494

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: 2.9999999242136E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2033

period_start

2033-01-01

期間末

2033-12-31

partial_year_fraction

fiscal_year

2033

financial_status

forecast_assumption

売上高

224.649215

営業利益（億）

60.367149

operating_expenses_oku

164.282066

parent_reported_profit_oku

31.05553

ordinary_profit_after_hybrid_oku

30.45553

profit_oku

30.45553

finance_oku

-21.143987

interest_oku

-19.143987

other_finance_oku

-2

associates_oku

3.437424

tax_oku

-11.305055

NCI_profit_oku

0.3

hybrid_coupon_net_oku

0.6

hybrid_coupon_gross_oku

0.816327

hybrid_coupon_tax_relief_oku

0.216327

SBC_equity_expense_oku

0.986609

SBC_cash_settled_expense_oku

0.083208

SBC_equity_credit_to_book_oku

0.986609

employee_trust_purchase_oku

capex_oku

10.659498

DA_oku

24.313036

cash_litigation_oku

2.25

WC_increment_oku

-0.058617

associate_cash_dividend_oku

1.856209

FCFE_before_distributions_oku

41.323079

NCI_cash_FCFE_before_distribution_oku

0.255

NCI_cash_dividends_to_outside_holders_oku

0.255

ordinary_dividends_company_oku

34.991092

buybacks_company_oku

3.5

old_holder_dividend_and_tender_oku

38.235422

old_holder_tender_shares

7612768.3645

company_buyback_cancelled_shares

7663674.1844

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

0.95

FX_non_cash_net_debt_effect_oku

1.946846

OCI_oku

-2.04825

ordinary_equity_open_oku

409.649941

ordinary_equity_end_oku

400.577127

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.490693

net_debt_open_oku

324.474358

net_debt_end_oku

324.514828

company_total_equity_end_oku

421.99782

gross_issued_shares_end

2240741099

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2108093250

economic_dividend_eligible_shares_end

2108093250

old_holder_shares_end

2092419204

old_holder_equity_fraction_end

0.992564823352

effective_borrowing_cost

0.059

sector_categories

内容を開く

id: combustibles
数量: 311.825276
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 51.9408668
売上高: 161.9647511

内容を開く

id: modern_oral
数量: 26.784874
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 79.4759666
売上高: 21.2875373

内容を開く

id: vapour
数量: 588.863261
数量の単位: million units
price_gbp_m_per_volume_unit: 2.758485
売上高: 16.2437049

内容を開く

id: heated
数量: 19.549956
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 41.2310863
売上高: 8.0606592

内容を開く

id: traditional_oral
数量: 4.313597
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 216.0357337
売上高: 9.3189103

内容を開く

id: other
数量: 96.552065
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.0512541
売上高: 7.7736521

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

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

220.295591

営業利益（億）

56.517569

operating_expenses_oku

163.778023

parent_reported_profit_oku

28.254652

ordinary_profit_after_hybrid_oku

27.654652

profit_oku

27.654652

finance_oku

-21.146375

interest_oku

-19.146375

other_finance_oku

-2

associates_oku

3.478673

tax_oku

-10.295215

NCI_profit_oku

0.3

hybrid_coupon_net_oku

0.6

hybrid_coupon_gross_oku

0.816327

hybrid_coupon_tax_relief_oku

0.216327

SBC_equity_expense_oku

1.011274

SBC_cash_settled_expense_oku

0.085288

SBC_equity_credit_to_book_oku

1.011274

employee_trust_purchase_oku

capex_oku

10.904666

DA_oku

24.629105

cash_litigation_oku

2.25

WC_increment_oku

-0.056597

associate_cash_dividend_oku

1.878483

FCFE_before_distributions_oku

38.596773

NCI_cash_FCFE_before_distribution_oku

0.255

NCI_cash_dividends_to_outside_holders_oku

0.255

ordinary_dividends_company_oku

32.403932

buybacks_company_oku

3.5

old_holder_dividend_and_tender_oku

35.627392

old_holder_tender_shares

7604645.6835

company_buyback_cancelled_shares

7663674.1844

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

0.95

FX_non_cash_net_debt_effect_oku

1.947089

OCI_oku

-2.002886

ordinary_equity_open_oku

400.577127

ordinary_equity_end_oku

391.361361

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.535693

net_debt_open_oku

324.514828

net_debt_end_oku

324.693951

company_total_equity_end_oku

412.827054

gross_issued_shares_end

2235344522

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2102696673

economic_dividend_eligible_shares_end

2102696673

old_holder_shares_end

2084814558

old_holder_equity_fraction_end

0.99149562789

effective_borrowing_cost

0.059

sector_categories

内容を開く

id: combustibles
数量: 296.857663
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 52.9592093
売上高: 157.2134707

内容を開く

id: modern_oral
数量: 28.03037
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 77.6268695
売上高: 21.759099

内容を開く

id: vapour
数量: 595.222984
数量の単位: million units
price_gbp_m_per_volume_unit: 2.72927
売上高: 16.2452422

内容を開く

id: heated
数量: 19.578108
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 41.1267883
売上高: 8.051847

内容を開く

id: traditional_oral
数量: 4.205757
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 219.0419445
売上高: 9.2123715

内容を開く

id: other
数量: 96.069304
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.1332541
売上高: 7.8135607

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: -9.5367431640625E-7
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

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

216.093332

営業利益（億）

52.688184

operating_expenses_oku

163.405148

parent_reported_profit_oku

25.462969

ordinary_profit_after_hybrid_oku

24.862969

profit_oku

24.862969

finance_oku

-21.156943

interest_oku

-19.156943

other_finance_oku

-2

associates_oku

3.520417

tax_oku

-9.288689

NCI_profit_oku

0.3

hybrid_coupon_net_oku

0.6

hybrid_coupon_gross_oku

0.816327

hybrid_coupon_tax_relief_oku

0.216327

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

11.155474

DA_oku

24.949284

cash_litigation_oku

2.25

WC_increment_oku

-0.054629

associate_cash_dividend_oku

1.901025

FCFE_before_distributions_oku

35.878572

NCI_cash_FCFE_before_distribution_oku

0.255

NCI_cash_dividends_to_outside_holders_oku

0.255

ordinary_dividends_company_oku

29.824467

buybacks_company_oku

3.5

old_holder_dividend_and_tender_oku

33.032059

old_holder_tender_shares

7596427.7122

company_buyback_cancelled_shares

7663674.1844

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

0.95

FX_non_cash_net_debt_effect_oku

1.948164

OCI_oku

-1.956807

ordinary_equity_open_oku

391.361361

ordinary_equity_end_oku

382.005498

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.580693

net_debt_open_oku

324.693951

net_debt_end_oku

325.012123

company_total_equity_end_oku

403.516191

gross_issued_shares_end

2229971124

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2097323275

economic_dividend_eligible_shares_end

2097323275

old_holder_shares_end

2077218131

old_holder_equity_fraction_end

0.990413903113

effective_borrowing_cost

0.059

sector_categories

内容を開く

id: combustibles
数量: 282.608495
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 53.9975489
売上高: 152.6016601

内容を開く

id: modern_oral
数量: 29.333783
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 75.8208171
売上高: 22.2411137

内容を開く

id: vapour
数量: 601.651393
数量の単位: million units
price_gbp_m_per_volume_unit: 2.7003652
売上高: 16.2467847

内容を開く

id: heated
数量: 19.6063
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 41.0227645
売上高: 8.0430465

内容を開く

id: traditional_oral
数量: 4.100613
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 222.0899953
売上高: 9.1070509

内容を開く

id: other
数量: 95.588958
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.2160916
売上高: 7.8536764

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: 9.5367431640625E-7
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: 2.9999999242136E-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

180.174842

営業利益（億）

41.530295

operating_expenses_oku

138.644547

parent_reported_profit_oku

19.269631

ordinary_profit_after_hybrid_oku

18.759795

profit_oku

18.759795

finance_oku

-17.993572

interest_oku

-16.294119

other_finance_oku

-1.699454

associates_oku

3.027289

tax_oku

-7.039463

NCI_profit_oku

0.254918

hybrid_coupon_net_oku

0.509836

hybrid_coupon_gross_oku

0.693655

hybrid_coupon_tax_relief_oku

0.183818

SBC_equity_expense_oku

0.902809

SBC_cash_settled_expense_oku

0.076141

SBC_equity_credit_to_book_oku

0.902809

employee_trust_purchase_oku

capex_oku

9.697124

DA_oku

21.475675

cash_litigation_oku

1.911885

WC_increment_oku

-0.044791

associate_cash_dividend_oku

1.634736

FCFE_before_distributions_oku

28.181508

NCI_cash_FCFE_before_distribution_oku

0.21668

NCI_cash_dividends_to_outside_holders_oku

0.21668

ordinary_dividends_company_oku

23.155091

buybacks_company_oku

2.974044

old_holder_dividend_and_tender_oku

25.866982

old_holder_tender_shares

6447586.6675

company_buyback_cancelled_shares

6512029.1567

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

0.80724

FX_non_cash_net_debt_effect_oku

1.657029

OCI_oku

-1.623002

ordinary_equity_open_oku

382.005498

ordinary_equity_end_oku

373.938626

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.618931

net_debt_open_oku

325.012123

net_debt_end_oku

325.401359

company_total_equity_end_oku

395.487557

gross_issued_shares_end

2225425102

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2092777253

economic_dividend_eligible_shares_end

2092777253

old_holder_shares_end

2070770544

old_holder_equity_fraction_end

0.989484447793

effective_borrowing_cost

0.059

sector_categories

内容を開く

id: combustibles
数量: 228.613285
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 55.0562789
売上高: 125.8659677

内容を開く

id: modern_oral
数量: 26.084746
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 74.0568069
売上高: 19.3175297

内容を開く

id: vapour
数量: 516.760682
数量の単位: million units
price_gbp_m_per_volume_unit: 2.6717673
売上高: 13.8066431

内容を開く

id: heated
数量: 16.683989
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 40.9190141
売上高: 6.8269238

内容を開く

id: traditional_oral
数量: 3.397291
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 225.1804685
売上高: 7.6500348

内容を開く

id: other
数量: 80.818374
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 8.2997751
売上高: 6.7077434

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: -4.7683715820312E-7
old_cohort_shares_bridge_residual: -2.3841857910156E-7
sum_segment_revenue_residual_oku: 4.9999998736894E-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: bear
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: 2284361283.3806
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2145873944.2067
employee_subscription_m: 0.59184782608696

内容を開く

scenario: bear
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: 2284334381.2067
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2145873944.2067
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2026-12-15
種類: issuer_buyback
shares_change: -3284431.7932998
old_shares_change: -3284431.7932998
company_cash_m: -150
old_holder_cash_m: 150
company_gross_issued: 2284334381.2067
company_treasury: 132647849
trust: 5812588
old_holder_shares: 2145873944.2067
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2027-03-31
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1915360.9270831
company_cash_m: -87.5
old_holder_cash_m: 87.474533539886
company_gross_issued: 2282445364.8345
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2143958583.2796
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2280575121.2884
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2142043222.3525
employee_subscription_m: 1.01992275

内容を開く

scenario: bear
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: 2280529446.2884
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2142043222.3525
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2027-06-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1915360.9270831
company_cash_m: -87.5
old_holder_cash_m: 87.474533539887
company_gross_issued: 2280529446.2884
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2142043222.3525
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2027-09-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1914417.7086223
company_cash_m: -87.5
old_holder_cash_m: 87.43145675278
company_gross_issued: 2278659202.7423
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2140128804.6439
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2276788959.1962
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2138214386.9353
employee_subscription_m: 1.01992275

内容を開く

scenario: bear
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: 2276743284.1962
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2138214386.9353
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2027-12-15
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1914417.7086223
company_cash_m: -87.5
old_holder_cash_m: 87.43145675278
company_gross_issued: 2276743284.1962
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2138214386.9353
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2028-03-31
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1913473.7321811
company_cash_m: -87.5
old_holder_cash_m: 87.388345348713
company_gross_issued: 2274873040.6502
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2136300913.2031
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2273003482.2291
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2134387439.4709
employee_subscription_m: 1.0507499151187

内容を開く

scenario: bear
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: 2272957122.1041
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2134387439.4709
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2028-06-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1913473.7321811
company_cash_m: -87.5
old_holder_cash_m: 87.388345348713
company_gross_issued: 2272957122.1041
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2134387439.4709
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2028-09-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1912519.349244
company_cash_m: -87.5
old_holder_cash_m: 87.344758679972
company_gross_issued: 2271087563.683
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2132474920.1217
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2269218005.2619
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2130562400.7724
employee_subscription_m: 1.0507499151187

内容を開く

scenario: bear
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: 2269171645.1369
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2130562400.7724
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2028-12-15
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1912519.349244
company_cash_m: -87.5
old_holder_cash_m: 87.344758679972
company_gross_issued: 2269171645.1369
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2130562400.7724
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2029-03-31
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1911564.2070086
company_cash_m: -87.5
old_holder_cash_m: 87.301137334082
company_gross_issued: 2267302086.7158
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2128650836.5654
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2265433223.6966
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2126739272.3584
employee_subscription_m: 1.0825088313032

内容を開く

scenario: bear
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: 2265386168.1697
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2126739272.3584
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2029-06-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1911564.2070086
company_cash_m: -87.5
old_holder_cash_m: 87.301137334082
company_gross_issued: 2265386168.1697
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2126739272.3584
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2029-09-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1910598.5420177
company_cash_m: -87.5
old_holder_cash_m: 87.257035413949
company_gross_issued: 2263517305.1505
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2124828673.8164
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2262554482.2182
company_treasury: 132647849
trust: 0
old_holder_shares: 2122918075.2744
employee_subscription_m: 1.0825088313032

内容を開く

scenario: bear
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: 2262507426.6913
company_treasury: 132647849
trust: 0
old_holder_shares: 2122918075.2744
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2029-12-15
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1910598.5420177
company_cash_m: -87.5
old_holder_cash_m: 87.257035413949
company_gross_issued: 2261601386.6044
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2122918075.2744
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2030-03-31
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1909632.1166461
company_cash_m: -87.5
old_holder_cash_m: 87.212898767228
company_gross_issued: 2260638563.6721
company_treasury: 132647849
trust: 0
old_holder_shares: 2121008443.1577
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2259811010.4958
company_treasury: 132647849
trust: 0
old_holder_shares: 2119098811.0411
employee_subscription_m: 1.1152276607294

内容を開く

scenario: bear
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: 2259763249.136
company_treasury: 132647849
trust: 0
old_holder_shares: 2119098811.0411
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2030-06-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1909632.1166461
company_cash_m: -87.5
old_holder_cash_m: 87.212898767228
company_gross_issued: 2258722645.126
company_treasury: 132647849
trust: 0
old_holder_shares: 2119098811.0411
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2030-09-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1908655.0512746
company_cash_m: -87.5
old_holder_cash_m: 87.168276191709
company_gross_issued: 2257895091.9497
company_treasury: 132647849
trust: 0
old_holder_shares: 2117190155.9898
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2257067538.7734
company_treasury: 132647849
trust: 0
old_holder_shares: 2115281500.9385
employee_subscription_m: 1.1152276607294

内容を開く

scenario: bear
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: 2257019777.4136
company_treasury: 132647849
trust: 0
old_holder_shares: 2115281500.9385
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2030-12-15
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1908655.0512746
company_cash_m: -87.5
old_holder_cash_m: 87.168276191709
company_gross_issued: 2255979173.4036
company_treasury: 132647849
trust: 0
old_holder_shares: 2115281500.9385
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2031-03-31
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1907677.2246847
company_cash_m: -87.5
old_holder_cash_m: 87.12361885135
company_gross_issued: 2255151620.2273
company_treasury: 132647849
trust: 0
old_holder_shares: 2113373823.7139
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2254335189.5115
company_treasury: 132647849
trust: 0
old_holder_shares: 2111466146.4892
employee_subscription_m: 1.1489354167749

内容を開く

scenario: bear
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: 2254286711.7313
company_treasury: 132647849
trust: 0
old_holder_shares: 2111466146.4892
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2031-06-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1907677.2246847
company_cash_m: -87.5
old_holder_cash_m: 87.12361885135
company_gross_issued: 2253235701.6812
company_treasury: 132647849
trust: 0
old_holder_shares: 2111466146.4892
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2031-09-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1906688.6398671
company_cash_m: -87.5
old_holder_cash_m: 87.078470182728
company_gross_issued: 2252419270.9654
company_treasury: 132647849
trust: 0
old_holder_shares: 2109559457.8493
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2251602840.2496
company_treasury: 132647849
trust: 0
old_holder_shares: 2107652769.2094
employee_subscription_m: 1.1489354167749

内容を開く

scenario: bear
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: 2251554362.4694
company_treasury: 132647849
trust: 0
old_holder_shares: 2107652769.2094
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2031-12-15
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1906688.6398671
company_cash_m: -87.5
old_holder_cash_m: 87.078470182728
company_gross_issued: 2250503352.4193
company_treasury: 132647849
trust: 0
old_holder_shares: 2107652769.2094
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2032-03-31
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1905699.2932484
company_cash_m: -87.5
old_holder_cash_m: 87.033286722655
company_gross_issued: 2249686921.7035
company_treasury: 132647849
trust: 0
old_holder_shares: 2105747069.9162
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2248881728.2549
company_treasury: 132647849
trust: 0
old_holder_shares: 2103841370.6229
employee_subscription_m: 1.1836619897469

内容を開く

scenario: bear
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: 2248832523.308
company_treasury: 132647849
trust: 0
old_holder_shares: 2103841370.6229
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2032-06-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1905699.2932484
company_cash_m: -87.5
old_holder_cash_m: 87.033286722655
company_gross_issued: 2247771003.1574
company_treasury: 132647849
trust: 0
old_holder_shares: 2103841370.6229
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2032-09-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1904699.0691928
company_cash_m: -87.5
old_holder_cash_m: 86.987606490037
company_gross_issued: 2246965809.7088
company_treasury: 132647849
trust: 0
old_holder_shares: 2101936671.5538
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2246160616.2602
company_treasury: 132647849
trust: 0
old_holder_shares: 2100031972.4846
employee_subscription_m: 1.1836619897469

内容を開く

scenario: bear
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: 2246111411.3133
company_treasury: 132647849
trust: 0
old_holder_shares: 2100031972.4846
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2032-12-15
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1904699.0691928
company_cash_m: -87.5
old_holder_cash_m: 86.987606490037
company_gross_issued: 2245049891.1627
company_treasury: 132647849
trust: 0
old_holder_shares: 2100031972.4846
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2033-03-31
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1903698.0830185
company_cash_m: -87.5
old_holder_cash_m: 86.941891451455
company_gross_issued: 2244244697.7141
company_treasury: 132647849
trust: 0
old_holder_shares: 2098128274.4015
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2243450857.5412
company_treasury: 132647849
trust: 0
old_holder_shares: 2096224576.3185
employee_subscription_m: 1.219438173387

内容を開く

scenario: bear
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: 2243400914.5201
company_treasury: 132647849
trust: 0
old_holder_shares: 2096224576.3185
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2033-06-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1903698.0830185
company_cash_m: -87.5
old_holder_cash_m: 86.941891451455
company_gross_issued: 2242328779.168
company_treasury: 132647849
trust: 0
old_holder_shares: 2096224576.3185
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2033-09-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1902686.0992193
company_cash_m: -87.5
old_holder_cash_m: 86.895674151344
company_gross_issued: 2241534938.9951
company_treasury: 132647849
trust: 0
old_holder_shares: 2094321890.2193
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2240741098.8222
company_treasury: 132647849
trust: 0
old_holder_shares: 2092419204.1201
employee_subscription_m: 1.219438173387

内容を開く

scenario: bear
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: 2240691155.8011
company_treasury: 132647849
trust: 0
old_holder_shares: 2092419204.1201
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2033-12-15
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1902686.0992193
company_cash_m: -87.5
old_holder_cash_m: 86.895674151344
company_gross_issued: 2239619020.449
company_treasury: 132647849
trust: 0
old_holder_shares: 2092419204.1201
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2034-03-31
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1901673.3532589
company_cash_m: -87.5
old_holder_cash_m: 86.849422043332
company_gross_issued: 2238825180.2761
company_treasury: 132647849
trust: 0
old_holder_shares: 2090517530.7668
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2238042810.602
company_treasury: 132647849
trust: 0
old_holder_shares: 2088615857.4136
employee_subscription_m: 1.2562956921776

内容を開く

scenario: bear
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: 2237992118.4356
company_treasury: 132647849
trust: 0
old_holder_shares: 2088615857.4136
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2034-06-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1901673.3532589
company_cash_m: -87.5
old_holder_cash_m: 86.849422043332
company_gross_issued: 2236909261.73
company_treasury: 132647849
trust: 0
old_holder_shares: 2088615857.4136
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2034-09-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1900649.4885096
company_cash_m: -87.5
old_holder_cash_m: 86.802662140231
company_gross_issued: 2236126892.0559
company_treasury: 132647849
trust: 0
old_holder_shares: 2086715207.9251
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2235344522.3819
company_treasury: 132647849
trust: 0
old_holder_shares: 2084814558.4365
employee_subscription_m: 1.2562956921776

内容を開く

scenario: bear
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: 2235293830.2155
company_treasury: 132647849
trust: 0
old_holder_shares: 2084814558.4365
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2034-12-15
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1900649.4885096
company_cash_m: -87.5
old_holder_cash_m: 86.802662140231
company_gross_issued: 2234210973.5099
company_treasury: 132647849
trust: 0
old_holder_shares: 2084814558.4365
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2035-03-31
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1899624.8618427
company_cash_m: -87.5
old_holder_cash_m: 86.755867440357
company_gross_issued: 2233428603.8358
company_treasury: 132647849
trust: 0
old_holder_shares: 2082914933.5747
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2232657823.1113
company_treasury: 132647849
trust: 0
old_holder_shares: 2081015308.7129
employee_subscription_m: 1.2942672294737

内容を開く

scenario: bear
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: 2232606370.5624
company_treasury: 132647849
trust: 0
old_holder_shares: 2081015308.7129
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2035-06-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1899624.8618427
company_cash_m: -87.5
old_holder_cash_m: 86.755867440357
company_gross_issued: 2231512685.2897
company_treasury: 132647849
trust: 0
old_holder_shares: 2081015308.7129
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2035-09-30
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1898588.9942502
company_cash_m: -87.5
old_holder_cash_m: 86.708559367408
company_gross_issued: 2230741904.5652
company_treasury: 132647849
trust: 0
old_holder_shares: 2079116719.7186
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2229971123.8407
company_treasury: 132647849
trust: 0
old_holder_shares: 2077218130.7244
employee_subscription_m: 1.2942672294737

内容を開く

scenario: bear
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: 2229919671.2918
company_treasury: 132647849
trust: 0
old_holder_shares: 2077218130.7244
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2035-12-15
種類: issuer_buyback
shares_change: -1915918.5460915
old_shares_change: -1898588.9942502
company_cash_m: -87.5
old_holder_cash_m: 86.708559367408
company_gross_issued: 2228825986.0191
company_treasury: 132647849
trust: 0
old_holder_shares: 2077218130.7244
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2036-03-31
種類: issuer_buyback
shares_change: -2170676.3855536
old_shares_change: -2149868.071411
company_cash_m: -99.134790528233
old_holder_cash_m: 98.184474821342
company_gross_issued: 2227800447.4551
company_treasury: 132647849
trust: 0
old_holder_shares: 2075068262.653
employee_subscription_m: 0

内容を開く

scenario: bear
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: 2227595777.8993
company_treasury: 132647849
trust: 0
old_holder_shares: 2072918394.5815
employee_subscription_m: 2.2660283495448

内容を開く

scenario: bear
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: 2227507025.0641
company_treasury: 132647849
trust: 0
old_holder_shares: 2072918394.5815
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2036-06-30
種類: issuer_buyback
shares_change: -2170676.3855536
old_shares_change: -2149868.071411
company_cash_m: -99.134790528233
old_holder_cash_m: 98.184474821342
company_gross_issued: 2225629771.0696
company_treasury: 132647849
trust: 0
old_holder_shares: 2072918394.5815
employee_subscription_m: 0

内容を開く

scenario: bear
日付: 2036-09-30
種類: issuer_buyback
shares_change: -2170676.3855536
old_shares_change: -2147850.5246963
company_cash_m: -99.134790528233
old_holder_cash_m: 98.092333462879
company_gross_issued: 2225425101.5138
company_treasury: 132647849
trust: 0
old_holder_shares: 2070770544.0568
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

208.127524

full_year_2037_operating_profit_oku

45.07353

full_year_2037_parent_profit_after_tax_oku

19.897994

2037_normalized_ordinary_profit_after_hybrid_oku

19.297994

2037_net_interest_oku

-19.19868

2036_11_06_net_debt_oku_included_via_interest

325.401359

required_reinvestment_rate_g_div_ROE

0.06666667

2027plus_terminal_growth_rate

0.008

terminal_equity_discount_rate

0.098

regulatory_and_litigation_structural_haircut

0.09

2037_non_cash_equity_SBC_addback_oku

1.089032

2037_distributable_cash_before_reinvestment_oku

20.387026

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

0.001116866162

old_cohort_effective_perpetual_cash_growth

未確認

2037_sustainable_ordinary_equity_distribution_before_option_cash_oku

17.315381

2036_economic_holder_group_terminal_oku

189.924544

company_ordinary_equity_terminal_oku

189.924544

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

0.989484447793

old_holder_terminal_oku

187.927383

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

1.78E-10

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: 2092777252.5138
ending_economic_live_shares: 2095114604.6115
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.988380558991
relative_new_issue_dilution_rate: 0.001116866162
ordinary_profit_after_IFRS_SBC_m: 1929.79938372
noncash_SBC_addback_m: 108.9031926
sustainable_operating_equity_cash_before_option_proceeds_m: 1731.53805482
cash_available_to_common_after_subscription_m: 1734.28543094
old_cohort_common_cash_distributed_m: 1714.13400368
old_cohort_discounted_cash_m: 1561.1420798568
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: 2095114604.6115
ending_economic_live_shares: 2097475860.3072
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.987267879094
relative_new_issue_dilution_rate: 0.001127029371
ordinary_profit_after_IFRS_SBC_m: 1945.23777879
noncash_SBC_addback_m: 109.77441814
sustainable_operating_equity_cash_before_option_proceeds_m: 1745.39035925
cash_available_to_common_after_subscription_m: 1748.22077482
old_cohort_common_cash_distributed_m: 1725.96221655
old_cohort_discounted_cash_m: 1431.6161994706
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: 2097475860.3072
ending_economic_live_shares: 2099861266.588
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.986146359765
relative_new_issue_dilution_rate: 0.001137274724
ordinary_profit_after_IFRS_SBC_m: 1960.79968102
noncash_SBC_addback_m: 110.65261348
sustainable_operating_equity_cash_before_option_proceeds_m: 1759.35348213
cash_available_to_common_after_subscription_m: 1762.26944701
old_cohort_common_cash_distributed_m: 1737.85560009
old_cohort_discounted_cash_m: 1312.8244831381
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: 2099861266.588
ending_economic_live_shares: 2102271073.0302
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.985015952806
relative_new_issue_dilution_rate: 0.001147602692
ordinary_profit_after_IFRS_SBC_m: 1976.48607846
noncash_SBC_addback_m: 111.53783439
sustainable_operating_equity_cash_before_option_proceeds_m: 1773.42830998
cash_available_to_common_after_subscription_m: 1776.4324099
old_cohort_common_cash_distributed_m: 1749.81426283
old_cohort_discounted_cash_m: 1203.8783149118
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: 2102271073.0302
ending_economic_live_shares: 2104705531.827
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.983876610169
relative_new_issue_dilution_rate: 0.001158013744
ordinary_profit_after_IFRS_SBC_m: 1992.29796709
noncash_SBC_addback_m: 112.43013707
sustainable_operating_equity_cash_before_option_proceeds_m: 1787.61573646
cash_available_to_common_after_subscription_m: 1790.7106353
old_cohort_common_cash_distributed_m: 1761.83830965
old_cohort_discounted_cash_m: 1103.9625692663
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: 2104705531.827
ending_economic_live_shares: 2107164897.8161
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.982728283962
relative_new_issue_dilution_rate: 0.00116850835
ordinary_profit_after_IFRS_SBC_m: 2008.23635083
noncash_SBC_addback_m: 113.32957816
sustainable_operating_equity_cash_before_option_proceeds_m: 1801.91666236
cash_available_to_common_after_subscription_m: 1805.10510451
old_cohort_common_cash_distributed_m: 1773.92784173
old_cohort_discounted_cash_m: 1012.3295387881
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: 2107164897.8161
ending_economic_live_shares: 2109649428.5086
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.981570926465
relative_new_issue_dilution_rate: 0.001179086978
ordinary_profit_after_IFRS_SBC_m: 2024.30224163
noncash_SBC_addback_m: 114.23621479
sustainable_operating_equity_cash_before_option_proceeds_m: 1816.33199566
cash_available_to_common_after_subscription_m: 1819.61680847
old_cohort_common_cash_distributed_m: 1786.0829565
old_cohort_discounted_cash_m: 928.2933631902
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: 2109649428.5086
ending_economic_live_shares: 2112159384.1172
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.980404490129
relative_new_issue_dilution_rate: 0.001189750095
ordinary_profit_after_IFRS_SBC_m: 2040.49665957
noncash_SBC_addback_m: 115.15010451
sustainable_operating_equity_cash_before_option_proceeds_m: 1830.86265162
cash_available_to_common_after_subscription_m: 1834.24674791
old_cohort_common_cash_distributed_m: 1798.30374765
old_cohort_discounted_cash_m: 851.2249182913
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: 2112159384.1172
ending_economic_live_shares: 2114695027.5852
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.979228927597
relative_new_issue_dilution_rate: 0.001200498166
ordinary_profit_after_IFRS_SBC_m: 2056.82063284
noncash_SBC_addback_m: 116.07130534
sustainable_operating_equity_cash_before_option_proceeds_m: 1845.50955283
cash_available_to_common_after_subscription_m: 1848.99593343
old_cohort_common_cash_distributed_m: 1810.59030502
old_cohort_discounted_cash_m: 780.5471270134
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: 2114695027.5852
ending_economic_live_shares: 2117256624.6157
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.978044191706
relative_new_issue_dilution_rate: 0.001211331656
ordinary_profit_after_IFRS_SBC_m: 2073.27519791
noncash_SBC_addback_m: 116.99987579
sustainable_operating_equity_cash_before_option_proceeds_m: 1860.27362926
cash_available_to_common_after_subscription_m: 1863.86538571
old_cohort_common_cash_distributed_m: 1822.94271461
old_cohort_discounted_cash_m: 715.7306575774
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: 2117256624.6157
ending_economic_live_shares: 2119844443.7012
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.976850235502
relative_new_issue_dilution_rate: 0.001222251028
ordinary_profit_after_IFRS_SBC_m: 2089.86139949
noncash_SBC_addback_m: 117.93587479
sustainable_operating_equity_cash_before_option_proceeds_m: 1875.15581829
cash_available_to_common_after_subscription_m: 1878.85613558
old_cohort_common_cash_distributed_m: 1835.36105851
old_cohort_discounted_cash_m: 656.2899769487
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: 2119844443.7012
ending_economic_live_shares: 2122458756.1537
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.975647012246
relative_new_issue_dilution_rate: 0.001233256742
ordinary_profit_after_IFRS_SBC_m: 2106.58029069
noncash_SBC_addback_m: 118.87936179
sustainable_operating_equity_cash_before_option_proceeds_m: 1890.15706484
cash_available_to_common_after_subscription_m: 1893.96922421
old_cohort_common_cash_distributed_m: 1847.84541489
old_cohort_discounted_cash_m: 601.7797302177
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: 2122458756.1537
ending_economic_live_shares: 2125099836.1343
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.974434475429
relative_new_issue_dilution_rate: 0.001244349259
ordinary_profit_after_IFRS_SBC_m: 2123.43293301
noncash_SBC_addback_m: 119.83039668
sustainable_operating_equity_cash_before_option_proceeds_m: 1905.27832136
cash_available_to_common_after_subscription_m: 1909.20570325
old_cohort_common_cash_distributed_m: 1860.39585793
old_cohort_discounted_cash_m: 551.7914190191
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: 2125099836.1343
ending_economic_live_shares: 2127767960.6844
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.973212578777
relative_new_issue_dilution_rate: 0.001255529037
ordinary_profit_after_IFRS_SBC_m: 2140.42039648
noncash_SBC_addback_m: 120.78903986
sustainable_operating_equity_cash_before_option_proceeds_m: 1920.52054793
cash_available_to_common_after_subscription_m: 1924.56663494
old_cohort_common_cash_distributed_m: 1873.01245782
old_cohort_discounted_cash_m: 505.9503543105
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: 2127767960.6844
ending_economic_live_shares: 2130463409.7563
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.971981276268
relative_new_issue_dilution_rate: 0.001266796531
ordinary_profit_after_IFRS_SBC_m: 2157.54375965
noncash_SBC_addback_m: 121.75535218
sustainable_operating_equity_cash_before_option_proceeds_m: 1935.88471231
cash_available_to_common_after_subscription_m: 1940.0530923
old_cohort_common_cash_distributed_m: 1885.69528068
old_cohort_discounted_cash_m: 463.9128608664
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: 2130463409.7563
ending_economic_live_shares: 2133186466.2443
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.970740522137
relative_new_issue_dilution_rate: 0.001278152197
ordinary_profit_after_IFRS_SBC_m: 2174.80410973
noncash_SBC_addback_m: 122.72939499
sustainable_operating_equity_cash_before_option_proceeds_m: 1951.37179001
cash_available_to_common_after_subscription_m: 1955.66615929
old_cohort_common_cash_distributed_m: 1898.44438859
old_cohort_discounted_cash_m: 425.3637127118
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: 2133186466.2443
ending_economic_live_shares: 2135937416.0165
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.969490270889
relative_new_issue_dilution_rate: 0.001289596487
ordinary_profit_after_IFRS_SBC_m: 2192.2025426
noncash_SBC_addback_m: 123.71123015
sustainable_operating_equity_cash_before_option_proceeds_m: 1966.98276433
cash_available_to_common_after_subscription_m: 1971.40693092
old_cohort_common_cash_distributed_m: 1911.25983949
old_cohort_discounted_cash_m: 390.0137804321
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: 2135937416.0165
ending_economic_live_shares: 2138716547.9466
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.968230477314
relative_new_issue_dilution_rate: 0.00130112985
ordinary_profit_after_IFRS_SBC_m: 2209.74016294
noncash_SBC_addback_m: 124.70092
sustainable_operating_equity_cash_before_option_proceeds_m: 1982.71862644
cash_available_to_common_after_subscription_m: 1987.27651347
old_cohort_common_cash_distributed_m: 1924.14168719
old_cohort_discounted_cash_m: 357.5978728702
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: 2138716547.9466
ending_economic_live_shares: 2141524153.9458
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.966961096489
relative_new_issue_dilution_rate: 0.001312752736
ordinary_profit_after_IFRS_SBC_m: 2227.41808425
noncash_SBC_addback_m: 125.69852736
sustainable_operating_equity_cash_before_option_proceeds_m: 1998.58037545
cash_available_to_common_after_subscription_m: 2003.27602461
old_cohort_common_cash_distributed_m: 1937.08998133
old_cohort_discounted_cash_m: 327.8727571613
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: 2141524153.9458
ending_economic_live_shares: 2144360528.9964
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.965682083799
relative_new_issue_dilution_rate: 0.001324465589
ordinary_profit_after_IFRS_SBC_m: 2245.23742892
noncash_SBC_addback_m: 126.70411557
sustainable_operating_equity_cash_before_option_proceeds_m: 2014.56901846
cash_available_to_common_after_subscription_m: 2019.40659361
old_cohort_common_cash_distributed_m: 1950.10476736
old_cohort_discounted_cash_m: 300.615342384
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: 2144360528.9964
ending_economic_live_shares: 2147225971.1835
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.964393394942
relative_new_issue_dilution_rate: 0.001336268854
ordinary_profit_after_IFRS_SBC_m: 2263.19932835
noncash_SBC_addback_m: 127.7177485
sustainable_operating_equity_cash_before_option_proceeds_m: 2030.68557061
cash_available_to_common_after_subscription_m: 2035.66936147
old_cohort_common_cash_distributed_m: 1963.18608649
old_cohort_discounted_cash_m: 275.6210133162
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: 2147225971.1835
ending_economic_live_shares: 2150120781.7293
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.963094985944
relative_new_issue_dilution_rate: 0.001348162972
ordinary_profit_after_IFRS_SBC_m: 2281.30492298
noncash_SBC_addback_m: 128.73949049
sustainable_operating_equity_cash_before_option_proceeds_m: 2046.93105517
cash_available_to_common_after_subscription_m: 2052.06548111
old_cohort_common_cash_distributed_m: 1976.33397569
old_cohort_discounted_cash_m: 252.7021019036
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: 2150120781.7293
ending_economic_live_shares: 2153045265.0266
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.961786813168
relative_new_issue_dilution_rate: 0.00136014838
ordinary_profit_after_IFRS_SBC_m: 2299.55536236
noncash_SBC_addback_m: 129.76940641
sustainable_operating_equity_cash_before_option_proceeds_m: 2063.30650361
cash_available_to_common_after_subscription_m: 2068.59611758
old_cohort_common_cash_distributed_m: 1989.54846766
old_cohort_discounted_cash_m: 231.6864850671
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: 2153045265.0266
ending_economic_live_shares: 2155999728.6725
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.96046883333
relative_new_issue_dilution_rate: 0.001372225514
ordinary_profit_after_IFRS_SBC_m: 2317.95180526
noncash_SBC_addback_m: 130.80756166
sustainable_operating_equity_cash_before_option_proceeds_m: 2079.81295564
cash_available_to_common_after_subscription_m: 2085.26244819
old_cohort_common_cash_distributed_m: 2002.8295908
old_cohort_discounted_cash_m: 212.4162984167
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: 2155999728.6725
ending_economic_live_shares: 2158984483.5032
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.959141003504
relative_new_issue_dilution_rate: 0.001384394808
ordinary_profit_after_IFRS_SBC_m: 2336.4954197
noncash_SBC_addback_m: 131.85402216
sustainable_operating_equity_cash_before_option_proceeds_m: 2096.45145929
cash_available_to_common_after_subscription_m: 2102.06566275
old_cohort_common_cash_distributed_m: 2016.1773692
old_cohort_discounted_cash_m: 194.7467562984
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: 2158984483.5032
ending_economic_live_shares: 2161999843.6288
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.957803281142
relative_new_issue_dilution_rate: 0.001396656691
ordinary_profit_after_IFRS_SBC_m: 2355.18738306
noncash_SBC_addback_m: 132.90885433
sustainable_operating_equity_cash_before_option_proceeds_m: 2113.22307096
cash_available_to_common_after_subscription_m: 2119.00696372
old_cohort_common_cash_distributed_m: 2029.59182262
old_cohort_discounted_cash_m: 178.5450693927
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: 2161999843.6288
ending_economic_live_shares: 2165046126.4685
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.956455624082
relative_new_issue_dilution_rate: 0.001409011591
ordinary_profit_after_IFRS_SBC_m: 2374.02888213
noncash_SBC_addback_m: 133.97212517
sustainable_operating_equity_cash_before_option_proceeds_m: 2130.12885553
cash_available_to_common_after_subscription_m: 2136.08756645
old_cohort_common_cash_distributed_m: 2043.07296646
old_cohort_discounted_cash_m: 163.6894518057
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: 2165046126.4685
ending_economic_live_shares: 2168123652.786
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.955097990558
relative_new_issue_dilution_rate: 0.001421459931
ordinary_profit_after_IFRS_SBC_m: 2393.02111318
noncash_SBC_addback_m: 135.04390217
sustainable_operating_equity_cash_before_option_proceeds_m: 2147.16988637
cash_available_to_common_after_subscription_m: 2153.30869933
old_cohort_common_cash_distributed_m: 2056.62081178
old_cohort_discounted_cash_m: 150.0682102607
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: 2168123652.786
ending_economic_live_shares: 2171232746.726
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.953730339218
relative_new_issue_dilution_rate: 0.001434002132
ordinary_profit_after_IFRS_SBC_m: 2412.16528209
noncash_SBC_addback_m: 136.12425339
sustainable_operating_equity_cash_before_option_proceeds_m: 2164.34724546
cash_available_to_common_after_subscription_m: 2170.67160404
old_cohort_common_cash_distributed_m: 2070.23536526
old_cohort_discounted_cash_m: 137.5789086079
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: 2171232746.726
ending_economic_live_shares: 2174373735.8499
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.952352629134
relative_new_issue_dilution_rate: 0.001446638611
ordinary_profit_after_IFRS_SBC_m: 2431.46260435
noncash_SBC_addback_m: 137.21324741
sustainable_operating_equity_cash_before_option_proceeds_m: 2181.66202343
cash_available_to_common_after_subscription_m: 2188.17753574
old_cohort_common_cash_distributed_m: 2083.91662918
old_cohort_discounted_cash_m: 126.1276014289
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: 2174373735.8499
ending_economic_live_shares: 2177546951.1734
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.950964819813
relative_new_issue_dilution_rate: 0.001459369781
ordinary_profit_after_IFRS_SBC_m: 2450.91430518
noncash_SBC_addback_m: 138.31095339
sustainable_operating_equity_cash_before_option_proceeds_m: 2199.11531961
cash_available_to_common_after_subscription_m: 2205.82776329
old_cohort_common_cash_distributed_m: 2097.66460146
old_cohort_discounted_cash_m: 115.6281310277
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: 2177546951.1734
ending_economic_live_shares: 2180752727.203
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.949566871212
relative_new_issue_dilution_rate: 0.001472196054
ordinary_profit_after_IFRS_SBC_m: 2470.52161962
noncash_SBC_addback_m: 139.41744102
sustainable_operating_equity_cash_before_option_proceeds_m: 2216.70824217
cash_available_to_common_after_subscription_m: 2223.62356946
old_cohort_common_cash_distributed_m: 2111.4792756
old_cohort_discounted_cash_m: 106.0014825696
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: 2180752727.203
ending_economic_live_shares: 2183991401.9742
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.94815874375
relative_new_issue_dilution_rate: 0.001485117836
ordinary_profit_after_IFRS_SBC_m: 2490.28579258
noncash_SBC_addback_m: 140.53278055
sustainable_operating_equity_cash_before_option_proceeds_m: 2234.44190811
cash_available_to_common_after_subscription_m: 2241.56625116
old_cohort_common_cash_distributed_m: 2125.36064074
old_cohort_discounted_cash_m: 97.1751925647
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: 2183991401.9742
ending_economic_live_shares: 2187263317.0889
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.946740398322
relative_new_issue_dilution_rate: 0.001498135529
ordinary_profit_after_IFRS_SBC_m: 2510.20807892
noncash_SBC_addback_m: 141.65704279
sustainable_operating_equity_cash_before_option_proceeds_m: 2252.31744337
cash_available_to_common_after_subscription_m: 2259.6571197
old_cohort_common_cash_distributed_m: 2139.30868157
old_cohort_discounted_cash_m: 89.0828062845
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: 2187263317.0889
ending_economic_live_shares: 2190568817.7547
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.945311796312
relative_new_issue_dilution_rate: 0.001511249533
ordinary_profit_after_IFRS_SBC_m: 2530.28974355
noncash_SBC_addback_m: 142.79029913
sustainable_operating_equity_cash_before_option_proceeds_m: 2270.33598292
cash_available_to_common_after_subscription_m: 2277.89750096
old_cohort_common_cash_distributed_m: 2153.32337845
old_cohort_discounted_cash_m: 81.6633800703
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: 2190568817.7547
ending_economic_live_shares: 2193908252.8229
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.943872899604
relative_new_issue_dilution_rate: 0.001524460241
ordinary_profit_after_IFRS_SBC_m: 2550.5320615
noncash_SBC_addback_m: 143.93262153
sustainable_operating_equity_cash_before_option_proceeds_m: 2288.49867078
cash_available_to_common_after_subscription_m: 2296.28873571
old_cohort_common_cash_distributed_m: 2167.4047073
old_cohort_discounted_cash_m: 74.8610248203
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: 2193908252.8229
ending_economic_live_shares: 2197281974.8287
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.942423670598
relative_new_issue_dilution_rate: 0.001537768045
ordinary_profit_after_IFRS_SBC_m: 2570.93631799
noncash_SBC_addback_m: 145.0840825
sustainable_operating_equity_cash_before_option_proceeds_m: 2306.80666015
cash_available_to_common_after_subscription_m: 2314.83217979
old_cohort_common_cash_distributed_m: 2181.55263969
old_cohort_discounted_cash_m: 68.6244872535
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: 2197281974.8287
ending_economic_live_shares: 2200690340.0301
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.940964072223
relative_new_issue_dilution_rate: 0.001551173332
ordinary_profit_after_IFRS_SBC_m: 2591.50380854
noncash_SBC_addback_m: 146.24475516
sustainable_operating_equity_cash_before_option_proceeds_m: 2325.26111343
cash_available_to_common_after_subscription_m: 2333.5292044
old_cohort_common_cash_distributed_m: 2195.76714282
old_cohort_discounted_cash_m: 62.9067658259
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: 2200690340.0301
ending_economic_live_shares: 2204133708.4487
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.93949406795
relative_new_issue_dilution_rate: 0.001564676482
ordinary_profit_after_IFRS_SBC_m: 2612.235839
noncash_SBC_addback_m: 147.4147132
sustainable_operating_equity_cash_before_option_proceeds_m: 2343.86320234
cash_available_to_common_after_subscription_m: 2352.38119636
old_cohort_common_cash_distributed_m: 2210.04817953
old_cohort_discounted_cash_m: 57.6647584351
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: 2204133708.4487
ending_economic_live_shares: 2207612443.9103
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.938013621806
relative_new_issue_dilution_rate: 0.001578277873
ordinary_profit_after_IFRS_SBC_m: 2633.13372572
noncash_SBC_addback_m: 148.59403091
sustainable_operating_equity_cash_before_option_proceeds_m: 2362.61410796
cash_available_to_common_after_subscription_m: 2371.38955834
old_cohort_common_cash_distributed_m: 2224.39570834
old_cohort_discounted_cash_m: 52.858939284
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: 2207612443.9103
ending_economic_live_shares: 2211126914.0855
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.936522698388
relative_new_issue_dilution_rate: 0.001591977879
ordinary_profit_after_IFRS_SBC_m: 2654.19879552
noncash_SBC_addback_m: 149.78278315
sustainable_operating_equity_cash_before_option_proceeds_m: 2381.51502082
cash_available_to_common_after_subscription_m: 2390.55570919
old_cohort_common_cash_distributed_m: 2238.80968342
old_cohort_discounted_cash_m: 48.4530624935
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: 2211126914.0855
ending_economic_live_shares: 2214677490.532
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.935021262874
relative_new_issue_dilution_rate: 0.001605776866
ordinary_profit_after_IFRS_SBC_m: 2675.43238589
noncash_SBC_addback_m: 150.98104542
sustainable_operating_equity_cash_before_option_proceeds_m: 2400.56714099
cash_available_to_common_after_subscription_m: 2409.88108417
old_cohort_common_cash_distributed_m: 2253.2900547
old_cohort_discounted_cash_m: 44.4138902517
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: 2214677490.532
ending_economic_live_shares: 2218264548.736
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.933509281044
relative_new_issue_dilution_rate: 0.001619675198
ordinary_profit_after_IFRS_SBC_m: 2696.83584497
noncash_SBC_addback_m: 152.18889378
sustainable_operating_equity_cash_before_option_proceeds_m: 2419.77167812
cash_available_to_common_after_subscription_m: 2429.36713523
old_cohort_common_cash_distributed_m: 2267.8367678
old_cohort_discounted_cash_m: 40.71094347
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: 2218264548.736
ending_economic_live_shares: 2221888468.1549
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.931986719287
relative_new_issue_dilution_rate: 0.001633673234
ordinary_profit_after_IFRS_SBC_m: 2718.41053173
noncash_SBC_addback_m: 153.40640493
sustainable_operating_equity_cash_before_option_proceeds_m: 2439.12985154
cash_available_to_common_after_subscription_m: 2449.01533134
old_cohort_common_cash_distributed_m: 2282.44976414
old_cohort_discounted_cash_m: 37.316273085
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: 2221888468.1549
ending_economic_live_shares: 2225549632.2604
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.930453544617
relative_new_issue_dilution_rate: 0.001647771325
ordinary_profit_after_IFRS_SBC_m: 2740.15781599
noncash_SBC_addback_m: 154.63365617
sustainable_operating_equity_cash_before_option_proceeds_m: 2458.64289035
cash_available_to_common_after_subscription_m: 2468.82715878
old_cohort_common_cash_distributed_m: 2297.12898094
old_cohort_discounted_cash_m: 34.2042502989
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: 2225549632.2604
ending_economic_live_shares: 2229248428.5817
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.928909724689
relative_new_issue_dilution_rate: 0.00166196982
ordinary_profit_after_IFRS_SBC_m: 2762.07907851
noncash_SBC_addback_m: 155.87072542
sustainable_operating_equity_cash_before_option_proceeds_m: 2478.31203348
cash_available_to_common_after_subscription_m: 2488.80412142
old_cohort_common_cash_distributed_m: 2311.87435123
old_cohort_discounted_cash_m: 31.3513741905
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: 2229248428.5817
ending_economic_live_shares: 2232985248.7497
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.927355227813
relative_new_issue_dilution_rate: 0.00167626906
ordinary_profit_after_IFRS_SBC_m: 2784.17571114
noncash_SBC_addback_m: 157.11769122
sustainable_operating_equity_cash_before_option_proceeds_m: 2498.13852974
cash_available_to_common_after_subscription_m: 2508.94774105
old_cohort_common_cash_distributed_m: 2326.68580397
old_cohort_discounted_cash_m: 28.7360952609
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: 2232985248.7497
ending_economic_live_shares: 2236760488.541
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.925790022966
relative_new_issue_dilution_rate: 0.001690669382
ordinary_profit_after_IFRS_SBC_m: 2806.44911683
noncash_SBC_addback_m: 158.37463275
sustainable_operating_equity_cash_before_option_proceeds_m: 2518.12363798
cash_available_to_common_after_subscription_m: 2529.2595577
old_cohort_common_cash_distributed_m: 2341.56326401
old_cohort_discounted_cash_m: 26.338653595
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: 2236760488.541
ending_economic_live_shares: 2240574547.9233
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.924214079811
relative_new_issue_dilution_rate: 0.001705171118
ordinary_profit_after_IFRS_SBC_m: 2828.90070977
noncash_SBC_addback_m: 159.64162982
sustainable_operating_equity_cash_before_option_proceeds_m: 2538.26862709
cash_available_to_common_after_subscription_m: 2549.74112997
old_cohort_common_cash_distributed_m: 2356.50665219
old_cohort_discounted_cash_m: 24.1409304296
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: 2240574547.9233
ending_economic_live_shares: 2244427831.1002
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.922627368705
relative_new_issue_dilution_rate: 0.001719774591
ordinary_profit_after_IFRS_SBC_m: 2851.53191544
noncash_SBC_addback_m: 160.91876285
sustainable_operating_equity_cash_before_option_proceeds_m: 2558.5747761
cash_available_to_common_after_subscription_m: 2570.39403539
old_cohort_common_cash_distributed_m: 2371.51588541
old_cohort_discounted_cash_m: 22.1263120182
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: 2244427831.1002
ending_economic_live_shares: 2248320746.5578
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.92102986072
relative_new_issue_dilution_rate: 0.001734480122
ordinary_profit_after_IFRS_SBC_m: 2874.34417077
noncash_SBC_addback_m: 162.20611296
sustainable_operating_equity_cash_before_option_proceeds_m: 2579.04337431
cash_available_to_common_after_subscription_m: 2591.21987071
old_cohort_common_cash_distributed_m: 2386.59087662
old_cohort_discounted_cash_m: 20.2795647755
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: 2248320746.5578
ending_economic_live_shares: 2252253707.1106
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.919421527654
relative_new_issue_dilution_rate: 0.001749288023
ordinary_profit_after_IFRS_SBC_m: 2897.33892413
noncash_SBC_addback_m: 163.50376186
sustainable_operating_equity_cash_before_option_proceeds_m: 2599.67572131
cash_available_to_common_after_subscription_m: 2612.22025231
old_cohort_common_cash_distributed_m: 2401.73153495
old_cohort_discounted_cash_m: 18.5867207682
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: 2252253707.1106
ending_economic_live_shares: 2256227129.9487
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.917802342047
relative_new_issue_dilution_rate: 0.001764198601
ordinary_profit_after_IFRS_SBC_m: 2920.51763553
noncash_SBC_addback_m: 164.81179196
sustainable_operating_equity_cash_before_option_proceeds_m: 2620.47312708
cash_available_to_common_after_subscription_m: 2633.39681653
old_cohort_common_cash_distributed_m: 2416.93776575
old_cohort_discounted_cash_m: 17.0349726942
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: 2256227129.9487
ending_economic_live_shares: 2260241436.6851
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.916172277194
relative_new_issue_dilution_rate: 0.001779212156
ordinary_profit_after_IFRS_SBC_m: 2943.88177661
noncash_SBC_addback_m: 166.13028629
sustainable_operating_equity_cash_before_option_proceeds_m: 2641.43691209
cash_available_to_common_after_subscription_m: 2654.75122006
old_cohort_common_cash_distributed_m: 2432.20947067
old_cohort_discounted_cash_m: 15.6125775668
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: 2260241436.6851
ending_economic_live_shares: 2264297053.4039
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.914531307164
relative_new_issue_dilution_rate: 0.001794328983
ordinary_profit_after_IFRS_SBC_m: 2967.43283082
noncash_SBC_addback_m: 167.45932858
sustainable_operating_equity_cash_before_option_proceeds_m: 2662.56840739
cash_available_to_common_after_subscription_m: 2676.28514031
old_cohort_common_cash_distributed_m: 2447.54654771
old_cohort_discounted_cash_m: 14.3087683816
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: 2264297053.4039
ending_economic_live_shares: 2268394410.7085
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.912879406809
relative_new_issue_dilution_rate: 0.001809549369
ordinary_profit_after_IFRS_SBC_m: 2991.17229347
noncash_SBC_addback_m: 168.79900321
sustainable_operating_equity_cash_before_option_proceeds_m: 2683.86895465
cash_available_to_common_after_subscription_m: 2698.00027582
old_cohort_common_cash_distributed_m: 2462.94889137
old_cohort_discounted_cash_m: 13.1136731063
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: 2268394410.7085
ending_economic_live_shares: 2272533943.7712
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.911216551785
relative_new_issue_dilution_rate: 0.001824873595
ordinary_profit_after_IFRS_SBC_m: 3015.10167182
noncash_SBC_addback_m: 170.14939524
sustainable_operating_equity_cash_before_option_proceeds_m: 2705.33990629
cash_available_to_common_after_subscription_m: 2719.89834664
old_cohort_common_cash_distributed_m: 2478.41639263
old_cohort_discounted_cash_m: 12.0182403859
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: 2272533943.7712
ending_economic_live_shares: 2276716092.3823
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.909542718561
relative_new_issue_dilution_rate: 0.001840301934
ordinary_profit_after_IFRS_SBC_m: 3039.22248519
noncash_SBC_addback_m: 171.5105904
sustainable_operating_equity_cash_before_option_proceeds_m: 2726.98262554
cash_available_to_common_after_subscription_m: 2741.98109475
old_cohort_common_cash_distributed_m: 2493.94893917
old_cohort_discounted_cash_m: 11.0141714084
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: 2276716092.3823
ending_economic_live_shares: 2280941301.0006
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.907857884439
relative_new_issue_dilution_rate: 0.001855834653
ordinary_profit_after_IFRS_SBC_m: 3063.53626507
noncash_SBC_addback_m: 172.88267512
sustainable_operating_equity_cash_before_option_proceeds_m: 2748.79848654
cash_available_to_common_after_subscription_m: 2764.25028449
old_cohort_common_cash_distributed_m: 2509.54641534
old_cohort_discounted_cash_m: 10.0938574203
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: 2280941301.0006
ending_economic_live_shares: 2285210018.8038
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.906162027567
relative_new_issue_dilution_rate: 0.001871472011
ordinary_profit_after_IFRS_SBC_m: 3088.04455519
noncash_SBC_addback_m: 174.26573652
sustainable_operating_equity_cash_before_option_proceeds_m: 2770.78887443
cash_available_to_common_after_subscription_m: 2786.70770298
old_cohort_common_cash_distributed_m: 2525.20870237
old_cohort_discounted_cash_m: 9.250322423
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: 2285210018.8038
ending_economic_live_shares: 2289522699.7405
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.904455126954
relative_new_issue_dilution_rate: 0.001887214261
ordinary_profit_after_IFRS_SBC_m: 3112.74891164
noncash_SBC_addback_m: 175.65986241
sustainable_operating_equity_cash_before_option_proceeds_m: 2792.95518543
cash_available_to_common_after_subscription_m: 2809.35516056
old_cohort_common_cash_distributed_m: 2540.93567841
old_cohort_discounted_cash_m: 8.477170623
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: 2289522699.7405
ending_economic_live_shares: 2293879802.5811
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.902737162482
relative_new_issue_dilution_rate: 0.001903061647
ordinary_profit_after_IFRS_SBC_m: 3137.65090293
noncash_SBC_addback_m: 177.06514131
sustainable_operating_equity_cash_before_option_proceeds_m: 2815.29882691
cash_available_to_common_after_subscription_m: 2832.1944913
old_cohort_common_cash_distributed_m: 2556.72721867
old_cohort_discounted_cash_m: 7.7685382399
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: 2293879802.5811
ending_economic_live_shares: 2298281790.9713
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.901008114928
relative_new_issue_dilution_rate: 0.001919014407
ordinary_profit_after_IFRS_SBC_m: 3162.75211015
noncash_SBC_addback_m: 178.48166244
sustainable_operating_equity_cash_before_option_proceeds_m: 2837.82121753
cash_available_to_common_after_subscription_m: 2855.22755337
old_cohort_common_cash_distributed_m: 2572.58319555
old_cohort_discounted_cash_m: 7.1190493129
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: 2298281790.9713
ending_economic_live_shares: 2302729133.4842
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.899267965974
relative_new_issue_dilution_rate: 0.001935072771
ordinary_profit_after_IFRS_SBC_m: 3188.05412703
noncash_SBC_addback_m: 179.90951574
sustainable_operating_equity_cash_before_option_proceeds_m: 2860.52378727
cash_available_to_common_after_subscription_m: 2878.45622961
old_cohort_common_cash_distributed_m: 2588.50347875
old_cohort_discounted_cash_m: 6.5237751732
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: 2302729133.4842
ending_economic_live_shares: 2307222303.6748
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.897516698221
relative_new_issue_dilution_rate: 0.001951236958
ordinary_profit_after_IFRS_SBC_m: 3213.55856005
noncash_SBC_addback_m: 181.34879187
sustainable_operating_equity_cash_before_option_proceeds_m: 2883.40797756
cash_available_to_common_after_subscription_m: 2901.88242798
old_cohort_common_cash_distributed_m: 2604.48793538
old_cohort_discounted_cash_m: 5.9781972797
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: 2307222303.6748
ending_economic_live_shares: 2311761780.1335
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.89575429521
relative_new_issue_dilution_rate: 0.001967507185
ordinary_profit_after_IFRS_SBC_m: 3239.26702853
noncash_SBC_addback_m: 182.79958221
sustainable_operating_equity_cash_before_option_proceeds_m: 2906.47524139
cash_available_to_common_after_subscription_m: 2925.50808206
old_cohort_common_cash_distributed_m: 2620.53643018
old_cohort_discounted_cash_m: 5.4781731379
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: 2311761780.1335
ending_economic_live_shares: 2316348046.5416
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.89398074143
relative_new_issue_dilution_rate: 0.001983883654
ordinary_profit_after_IFRS_SBC_m: 3265.18116476
noncash_SBC_addback_m: 184.26197886
sustainable_operating_equity_cash_before_option_proceeds_m: 2929.72704332
cash_available_to_common_after_subscription_m: 2949.3351516
old_cohort_common_cash_distributed_m: 2636.64882555
old_cohort_discounted_cash_m: 5.0199050475
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: 2316348046.5416
ending_economic_live_shares: 2320981591.7263
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.892196022338
relative_new_issue_dilution_rate: 0.002000366565
ordinary_profit_after_IFRS_SBC_m: 3291.30261408
noncash_SBC_addback_m: 185.73607469
sustainable_operating_equity_cash_before_option_proceeds_m: 2953.16485966
cash_available_to_common_after_subscription_m: 2973.36562302
old_cohort_common_cash_distributed_m: 2652.82498181
old_cohort_discounted_cash_m: 4.5999114445
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: 2320981591.7263
ending_economic_live_shares: 2325662909.7171
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.890400124371
relative_new_issue_dilution_rate: 0.002016956105
ordinary_profit_after_IFRS_SBC_m: 3317.63303499
noncash_SBC_addback_m: 187.22196329
sustainable_operating_equity_cash_before_option_proceeds_m: 2976.79017854
cash_available_to_common_after_subscription_m: 2997.60150997
old_cohort_common_cash_distributed_m: 2669.06475729
old_cohort_discounted_cash_m: 4.2150006212
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: 2325662909.7171
ending_economic_live_shares: 2330392499.8023
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.888593034964
relative_new_issue_dilution_rate: 0.002033652455
ordinary_profit_after_IFRS_SBC_m: 3344.17409927
noncash_SBC_addback_m: 188.719739
sustainable_operating_equity_cash_before_option_proceeds_m: 3000.60449997
cash_available_to_common_after_subscription_m: 3022.04485389
old_cohort_common_cash_distributed_m: 2685.36800852
old_cohort_discounted_cash_m: 3.8622466288
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: 2330392499.8023
ending_economic_live_shares: 2335170866.5866
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.886774742563
relative_new_issue_dilution_rate: 0.002050455786
ordinary_profit_after_IFRS_SBC_m: 3370.92749206
noncash_SBC_addback_m: 190.22949691
sustainable_operating_equity_cash_before_option_proceeds_m: 3024.60933597
cash_available_to_common_after_subscription_m: 3046.69772459
old_cohort_common_cash_distributed_m: 2701.73459039
old_cohort_discounted_cash_m: 3.5389671796
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: 2335170866.5866
ending_economic_live_shares: 2339998520.049
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.884945236638
relative_new_issue_dilution_rate: 0.002067366261
ordinary_profit_after_IFRS_SBC_m: 3397.894912
noncash_SBC_addback_m: 191.75133288
sustainable_operating_equity_cash_before_option_proceeds_m: 3048.80621066
cash_available_to_common_after_subscription_m: 3071.56222082
old_cohort_common_cash_distributed_m: 2718.16435635
old_cohort_discounted_cash_m: 3.2427033856
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: 2339998520.049
ending_economic_live_shares: 2344875975.6014
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.883104507702
relative_new_issue_dilution_rate: 0.002084384033
ordinary_profit_after_IFRS_SBC_m: 3425.0780713
noncash_SBC_addback_m: 193.28534355
sustainable_operating_equity_cash_before_option_proceeds_m: 3073.19666034
cash_available_to_common_after_subscription_m: 3096.64047092
old_cohort_common_cash_distributed_m: 2734.6571586
old_cohort_discounted_cash_m: 2.9712011786
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: 2344875975.6014
ending_economic_live_shares: 2349803754.1481
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.881252547325
relative_new_issue_dilution_rate: 0.002101509247
ordinary_profit_after_IFRS_SBC_m: 3452.47869587
noncash_SBC_addback_m: 194.8316263
sustainable_operating_equity_cash_before_option_proceeds_m: 3097.78223362
cash_available_to_common_after_subscription_m: 3121.93463337
old_cohort_common_cash_distributed_m: 2751.21284824
old_cohort_discounted_cash_m: 2.7223942734
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: 2349803754.1481
ending_economic_live_shares: 2354782382.1455
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.879389348144
relative_new_issue_dilution_rate: 0.002118742039
ordinary_profit_after_IFRS_SBC_m: 3480.09852543
noncash_SBC_addback_m: 196.39027931
sustainable_operating_equity_cash_before_option_proceeds_m: 3122.56449149
cash_available_to_common_after_subscription_m: 3147.44689752
old_cohort_common_cash_distributed_m: 2767.83127553
old_cohort_discounted_cash_m: 2.4943885473
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: 2354782382.1455
ending_economic_live_shares: 2359812391.6631
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.877514903885
relative_new_issue_dilution_rate: 0.002136082534
ordinary_profit_after_IFRS_SBC_m: 3507.93931364
noncash_SBC_addback_m: 197.96140154
sustainable_operating_equity_cash_before_option_proceeds_m: 3147.54500742
cash_available_to_common_after_subscription_m: 3173.17948418
old_cohort_common_cash_distributed_m: 2784.51229007
old_cohort_discounted_cash_m: 2.285447716
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: 2359812391.6631
ending_economic_live_shares: 2364894320.4448
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.875629209371
relative_new_issue_dilution_rate: 0.002153530848
ordinary_profit_after_IFRS_SBC_m: 3536.00282815
noncash_SBC_addback_m: 199.54509275
sustainable_operating_equity_cash_before_option_proceeds_m: 3172.72536748
cash_available_to_common_after_subscription_m: 3199.1346463
old_cohort_common_cash_distributed_m: 2801.25574101
old_cohort_discounted_cash_m: 2.0939802
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: 2364894320.4448
ending_economic_live_shares: 2370028711.9707
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.873732260541
relative_new_issue_dilution_rate: 0.002171087089
ordinary_profit_after_IFRS_SBC_m: 3564.29085077
noncash_SBC_addback_m: 201.1414535
sustainable_operating_equity_cash_before_option_proceeds_m: 3198.10717042
cash_available_to_common_after_subscription_m: 3225.31466969
old_cohort_common_cash_distributed_m: 2818.0614773
old_cohort_discounted_cash_m: 1.918527083
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: 2370028711.9707
ending_economic_live_shares: 2375216115.5202
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.871824054462
relative_new_issue_dilution_rate: 0.002188751353
ordinary_profit_after_IFRS_SBC_m: 3592.80517758
noncash_SBC_addback_m: 202.75058512
sustainable_operating_equity_cash_before_option_proceeds_m: 3223.69202779
cash_available_to_common_after_subscription_m: 3251.72187372
old_cohort_common_cash_distributed_m: 2834.92934793
old_cohort_discounted_cash_m: 1.7577510696
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: 2375216115.5202
ending_economic_live_shares: 2380457086.235
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.869904589346
relative_new_issue_dilution_rate: 0.002206523727
ordinary_profit_after_IFRS_SBC_m: 3621.547619
noncash_SBC_addback_m: 204.3725898
sustainable_operating_equity_cash_before_option_proceeds_m: 3249.48156401
cash_available_to_common_after_subscription_m: 3278.35861203
old_cohort_common_cash_distributed_m: 2851.85920213
old_cohort_discounted_cash_m: 1.6104263623
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: 2380457086.235
ending_economic_live_shares: 2385752185.1838
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.86797386456
relative_new_issue_dilution_rate: 0.002224404287
ordinary_profit_after_IFRS_SBC_m: 3650.51999995
noncash_SBC_addback_m: 206.00757052
sustainable_operating_equity_cash_before_option_proceeds_m: 3275.47741652
cash_available_to_common_after_subscription_m: 3305.22727332
old_cohort_common_cash_distributed_m: 2868.85088968
old_cohort_discounted_cash_m: 1.4754293787
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: 2385752185.1838
ending_economic_live_shares: 2391101979.4268
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.866031880645
relative_new_issue_dilution_rate: 0.002242393102
ordinary_profit_after_IFRS_SBC_m: 3679.72415995
noncash_SBC_addback_m: 207.65563109
sustainable_operating_equity_cash_before_option_proceeds_m: 3301.68123585
cash_available_to_common_after_subscription_m: 3332.33028208
old_cohort_common_cash_distributed_m: 2885.90426112
old_cohort_discounted_cash_m: 1.3517302413
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: 2391101979.4268
ending_economic_live_shares: 2396507042.0815
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.864078639326
relative_new_issue_dilution_rate: 0.002260490226
ordinary_profit_after_IFRS_SBC_m: 3709.16195323
noncash_SBC_addback_m: 209.31687614
sustainable_operating_equity_cash_before_option_proceeds_m: 3328.09468574
cash_available_to_common_after_subscription_m: 3359.67009939
old_cohort_common_cash_distributed_m: 2903.01916806
old_cohort_discounted_cash_m: 1.2383849743
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: 2396507042.0815
ending_economic_live_shares: 2401967952.3891
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.862114143528
relative_new_issue_dilution_rate: 0.002278695707
ordinary_profit_after_IFRS_SBC_m: 3738.83524886
noncash_SBC_addback_m: 210.99141114
sustainable_operating_equity_cash_before_option_proceeds_m: 3354.71944323
cash_available_to_common_after_subscription_m: 3387.24922375
old_cohort_common_cash_distributed_m: 2920.19546345
old_cohort_discounted_cash_m: 1.1345283492
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: 2401967952.3891
ending_economic_live_shares: 2407485295.7816
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.860138397391
relative_new_issue_dilution_rate: 0.002297009578
ordinary_profit_after_IFRS_SBC_m: 3768.74593085
noncash_SBC_addback_m: 212.67934243
sustainable_operating_equity_cash_before_option_proceeds_m: 3381.55719877
cash_available_to_common_after_subscription_m: 3415.07019191
old_cohort_common_cash_distributed_m: 2937.43300185
old_cohort_discounted_cash_m: 1.0393673262
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: 2407485295.7816
ending_economic_live_shares: 2413059663.9494
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.85815140628
relative_new_issue_dilution_rate: 0.002315431865
ordinary_profit_after_IFRS_SBC_m: 3798.89589829
noncash_SBC_addback_m: 214.38077717
sustainable_operating_equity_cash_before_option_proceeds_m: 3408.60965636
cash_available_to_common_after_subscription_m: 3443.13557972
old_cohort_common_cash_distributed_m: 2954.73163975
old_cohort_discounted_cash_m: 0.9521750401
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: 2413059663.9494
ending_economic_live_shares: 2418691654.9105
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.856153176802
relative_new_issue_dilution_rate: 0.002333962581
ordinary_profit_after_IFRS_SBC_m: 3829.28706548
noncash_SBC_addback_m: 216.09582339
sustainable_operating_equity_cash_before_option_proceeds_m: 3435.87853361
cash_available_to_common_after_subscription_m: 3471.448003
old_cohort_common_cash_distributed_m: 2972.09123588
old_cohort_discounted_cash_m: 0.8722852869
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: 2418691654.9105
ending_economic_live_shares: 2424381873.0794
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.854143716817
relative_new_issue_dilution_rate: 0.002352601729
ordinary_profit_after_IFRS_SBC_m: 3859.921362
noncash_SBC_addback_m: 217.82458998
sustainable_operating_equity_cash_before_option_proceeds_m: 3463.36556188
cash_available_to_common_after_subscription_m: 3500.01011848
old_cohort_common_cash_distributed_m: 2989.5116515
old_cohort_discounted_cash_m: 0.7990874692
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: 2424381873.0794
ending_economic_live_shares: 2430130929.3378
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.852123035454
relative_new_issue_dilution_rate: 0.0023713493
ordinary_profit_after_IFRS_SBC_m: 3890.8007329
noncash_SBC_addback_m: 219.5671867
sustainable_operating_equity_cash_before_option_proceeds_m: 3491.07248638
cash_available_to_common_after_subscription_m: 3528.8246247
old_cohort_common_cash_distributed_m: 3006.99275078
old_cohort_discounted_cash_m: 0.7320219621
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: 2430130929.3378
ending_economic_live_shares: 2435939441.1051
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.850091143119
relative_new_issue_dilution_rate: 0.002390205275
ordinary_profit_after_IFRS_SBC_m: 3921.92713876
noncash_SBC_addback_m: 221.32372419
sustainable_operating_equity_cash_before_option_proceeds_m: 3519.00106627
cash_available_to_common_after_subscription_m: 3557.89426297
old_cohort_common_cash_distributed_m: 3024.53440111
old_cohort_discounted_cash_m: 0.6705758647
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: 2435939441.1051
ending_economic_live_shares: 2441808032.4106
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.848048051514
relative_new_issue_dilution_rate: 0.002409169623
ordinary_profit_after_IFRS_SBC_m: 3953.30255587
noncash_SBC_addback_m: 223.09431398
sustainable_operating_equity_cash_before_option_proceeds_m: 3547.1530748
cash_available_to_common_after_subscription_m: 3587.22181838
old_cohort_common_cash_distributed_m: 3042.13647342
old_cohort_discounted_cash_m: 0.6142791048
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: 2441808032.4106
ending_economic_live_shares: 2447737333.966
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.845993773646
relative_new_issue_dilution_rate: 0.002428242301
ordinary_profit_after_IFRS_SBC_m: 3984.92897632
noncash_SBC_addback_m: 224.8790685
sustainable_operating_equity_cash_before_option_proceeds_m: 3575.5302994
cash_available_to_common_after_subscription_m: 3616.81012075
old_cohort_common_cash_distributed_m: 3059.79884261
old_cohort_discounted_cash_m: 0.5627008686
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: 2447737333.966
ending_economic_live_shares: 2453727983.2389
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.843928323841
relative_new_issue_dilution_rate: 0.002447423255
ordinary_profit_after_IFRS_SBC_m: 4016.80840813
noncash_SBC_addback_m: 226.67810104
sustainable_operating_equity_cash_before_option_proceeds_m: 3604.13454179
cash_available_to_common_after_subscription_m: 3646.66204574
old_cohort_common_cash_distributed_m: 3077.52138788
old_cohort_discounted_cash_m: 0.515446327
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: 2453727983.2389
ending_economic_live_shares: 2459780624.5269
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.841851717754
relative_new_issue_dilution_rate: 0.002466712419
ordinary_profit_after_IFRS_SBC_m: 4048.94287539
noncash_SBC_addback_m: 228.49152585
sustainable_operating_equity_cash_before_option_proceeds_m: 3632.96761813
cash_available_to_common_after_subscription_m: 3676.78051589
old_cohort_common_cash_distributed_m: 3095.3039931
old_cohort_discounted_cash_m: 0.4721536347
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: 2459780624.5269
ending_economic_live_shares: 2465895909.0331
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.839763972385
relative_new_issue_dilution_rate: 0.002486109715
ordinary_profit_after_IFRS_SBC_m: 4081.3344184
noncash_SBC_addback_m: 230.31945806
sustainable_operating_equity_cash_before_option_proceeds_m: 3662.03135907
cash_available_to_common_after_subscription_m: 3707.16850166
old_cohort_common_cash_distributed_m: 3113.14654726
old_cohort_discounted_cash_m: 0.4324911791
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: 2465895909.0331
ending_economic_live_shares: 2472074494.9417
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.837665106086
relative_new_issue_dilution_rate: 0.002505615053
ordinary_profit_after_IFRS_SBC_m: 4113.98509375
noncash_SBC_addback_m: 232.16201372
sustainable_operating_equity_cash_before_option_proceeds_m: 3691.32760994
cash_available_to_common_after_subscription_m: 3737.82902267
old_cohort_common_cash_distributed_m: 3131.04894481
old_cohort_discounted_cash_m: 0.3961550584
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: 2472074494.9417
ending_economic_live_shares: 2478317047.4951
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.835555138577
relative_new_issue_dilution_rate: 0.002525228332
ordinary_profit_after_IFRS_SBC_m: 4146.8969745
noncash_SBC_addback_m: 234.01930983
sustainable_operating_equity_cash_before_option_proceeds_m: 3720.85823082
cash_available_to_common_after_subscription_m: 3768.76514875
old_cohort_common_cash_distributed_m: 3149.01108613
old_cohort_discounted_cash_m: 0.3628667696
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: 2478317047.4951
ending_economic_live_shares: 2484624239.0715
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.833434090956
relative_new_issue_dilution_rate: 0.002544949438
ordinary_profit_after_IFRS_SBC_m: 4180.07215029
noncash_SBC_addback_m: 235.89146431
sustainable_operating_equity_cash_before_option_proceeds_m: 3750.62509667
cash_available_to_common_after_subscription_m: 3799.98000119
old_cohort_common_cash_distributed_m: 3167.03287794
old_cohort_discounted_cash_m: 0.3323710896
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: 2484624239.0715
ending_economic_live_shares: 2490996749.2637
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.831301985709
relative_new_issue_dilution_rate: 0.002564778244
ordinary_profit_after_IFRS_SBC_m: 4213.51272749
noncash_SBC_addback_m: 237.77859603
sustainable_operating_equity_cash_before_option_proceeds_m: 3780.63009744
cash_available_to_common_after_subscription_m: 3831.47675396
old_cohort_common_cash_distributed_m: 3185.11423376
old_cohort_discounted_cash_m: 0.3044341315
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: 2490996749.2637
ending_economic_live_shares: 2497435264.9582
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.829158846723
relative_new_issue_dilution_rate: 0.002584714611
ordinary_profit_after_IFRS_SBC_m: 4247.22082931
noncash_SBC_addback_m: 239.6808248
sustainable_operating_equity_cash_before_option_proceeds_m: 3810.87513822
cash_available_to_common_after_subscription_m: 3863.25863493
old_cohort_common_cash_distributed_m: 3203.25507433
old_cohort_discounted_cash_m: 0.2788415649
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: 2497435264.9582
ending_economic_live_shares: 2503940480.4161
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.827004699294
relative_new_issue_dilution_rate: 0.002604758389
ordinary_profit_after_IFRS_SBC_m: 4281.19859595
noncash_SBC_addback_m: 241.59827139
sustainable_operating_equity_cash_before_option_proceeds_m: 3841.36213933
cash_available_to_common_after_subscription_m: 3895.32892722
old_cohort_common_cash_distributed_m: 3221.45532811
old_cohort_discounted_cash_m: 0.2553969825
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: 2503940480.4161
ending_economic_live_shares: 2510513097.3541
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.824839570142
relative_new_issue_dilution_rate: 0.002624909414
ordinary_profit_after_IFRS_SBC_m: 4315.44818472
noncash_SBC_addback_m: 243.53105757
sustainable_operating_equity_cash_before_option_proceeds_m: 3872.09303644
cash_available_to_common_after_subscription_m: 3927.6909705
old_cohort_common_cash_distributed_m: 3239.71493176
old_cohort_discounted_cash_m: 0.2339204043
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: 2510513097.3541
ending_economic_live_shares: 2517153825.027
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.822663487415
relative_new_issue_dilution_rate: 0.002645167508
ordinary_profit_after_IFRS_SBC_m: 4349.97177019
noncash_SBC_addback_m: 245.47930603
sustainable_operating_equity_cash_before_option_proceeds_m: 3903.06978074
cash_available_to_common_after_subscription_m: 3960.34816235
old_cohort_common_cash_distributed_m: 3258.03383062
old_cohort_discounted_cash_m: 0.2142469055
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: 2517153825.027
ending_economic_live_shares: 2523863380.3106
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.820476480705
relative_new_issue_dilution_rate: 0.002665532482
ordinary_profit_after_IFRS_SBC_m: 4384.77154435
noncash_SBC_addback_m: 247.44314047
sustainable_operating_equity_cash_before_option_proceeds_m: 3934.29433898
cash_available_to_common_after_subscription_m: 3993.30395968
old_cohort_common_cash_distributed_m: 3276.41197922
old_cohort_discounted_cash_m: 0.1962253594
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: 2523863380.3106
ending_economic_live_shares: 2530642487.7859
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.818278581053
relative_new_issue_dilution_rate: 0.002686004135
ordinary_profit_after_IFRS_SBC_m: 4419.84971671
noncash_SBC_addback_m: 249.4226856
sustainable_operating_equity_cash_before_option_proceeds_m: 3965.76869369
cash_available_to_common_after_subscription_m: 4026.56188018
old_cohort_common_cash_distributed_m: 3294.84934183
old_cohort_discounted_cash_m: 0.179717285
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: 2530642487.7859
ending_economic_live_shares: 2537491879.8244
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.81606982096
relative_new_issue_dilution_rate: 0.00270658225
ordinary_profit_after_IFRS_SBC_m: 4455.20851444
noncash_SBC_addback_m: 251.41806708
sustainable_operating_equity_cash_before_option_proceeds_m: 3997.49484324
cash_available_to_common_after_subscription_m: 4060.12550379
old_cohort_common_cash_distributed_m: 3313.34589295
old_cohort_discounted_cash_m: 0.1645957904
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: 2537491879.8244
ending_economic_live_shares: 2544412296.6742
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.813850234399
relative_new_issue_dilution_rate: 0.002727266599
ordinary_profit_after_IFRS_SBC_m: 4490.85018256
noncash_SBC_addback_m: 253.42941162
sustainable_operating_equity_cash_before_option_proceeds_m: 4029.47480199
cash_available_to_common_after_subscription_m: 4093.99847425
old_cohort_common_cash_distributed_m: 3331.9016179
old_cohort_discounted_cash_m: 0.1507446047
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: 2544412296.6742
ending_economic_live_shares: 2551404486.5467
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.811619856818
relative_new_issue_dilution_rate: 0.002748056941
ordinary_profit_after_IFRS_SBC_m: 4526.77698402
noncash_SBC_addback_m: 255.45684691
sustainable_operating_equity_cash_before_option_proceeds_m: 4061.7106004
cash_available_to_common_after_subscription_m: 4128.18450066
old_cohort_common_cash_distributed_m: 3350.51651334
old_cohort_discounted_cash_m: 0.1380571903
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: 2551404486.5467
ending_economic_live_shares: 2558469205.705
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.809378725153
relative_new_issue_dilution_rate: 0.00276895302
ordinary_profit_after_IFRS_SBC_m: 4562.99119989
noncash_SBC_addback_m: 257.50050169
sustainable_operating_equity_cash_before_option_proceeds_m: 4094.20428521
cash_available_to_common_after_subscription_m: 4162.6873591
old_cohort_common_cash_distributed_m: 3369.19058792
old_cohort_discounted_cash_m: 0.1264359297
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: 2558469205.705
ending_economic_live_shares: 2565607218.5526
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.807126877833
relative_new_issue_dilution_rate: 0.002789954568
ordinary_profit_after_IFRS_SBC_m: 4599.49512949
noncash_SBC_addback_m: 259.5605057
sustainable_operating_equity_cash_before_option_proceeds_m: 4126.95791949
cash_available_to_common_after_subscription_m: 4197.51089429
old_cohort_common_cash_distributed_m: 3387.92386278
old_cohort_discounted_cash_m: 0.1157913798
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: 2565607218.5526
ending_economic_live_shares: 2572819297.7241
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.804864354791
relative_new_issue_dilution_rate: 0.002811061303
ordinary_profit_after_IFRS_SBC_m: 4636.29109053
noncash_SBC_addback_m: 261.63698975
sustainable_operating_equity_cash_before_option_proceeds_m: 4159.97358285
cash_available_to_common_after_subscription_m: 4232.65902131
old_cohort_common_cash_distributed_m: 3406.71637223
old_cohort_discounted_cash_m: 0.1060415885
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: 2572819297.7241
ending_economic_live_shares: 2580106224.1754
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.802591197468
relative_new_issue_dilution_rate: 0.00283227293
ordinary_profit_after_IFRS_SBC_m: 4673.38141925
noncash_SBC_addback_m: 263.73008566
sustainable_operating_equity_cash_before_option_proceeds_m: 4193.25337151
cash_available_to_common_after_subscription_m: 4268.13572735
old_cohort_common_cash_distributed_m: 3425.56816437
old_cohort_discounted_cash_m: 0.0971114684
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: 2580106224.1754
ending_economic_live_shares: 2587468787.2768
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.800307448824
relative_new_issue_dilution_rate: 0.00285358914
ordinary_profit_after_IFRS_SBC_m: 4710.7684706
noncash_SBC_addback_m: 265.83992635
sustainable_operating_equity_cash_before_option_proceeds_m: 4226.79939848
cash_available_to_common_after_subscription_m: 4303.94507352
old_cohort_common_cash_distributed_m: 3444.47930167
old_cohort_discounted_cash_m: 0.0889322226
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: 2587468787.2768
ending_economic_live_shares: 2594907784.9056
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.798013153339
relative_new_issue_dilution_rate: 0.00287500961
ordinary_profit_after_IFRS_SBC_m: 4748.45461837
noncash_SBC_addback_m: 267.96664576
sustainable_operating_equity_cash_before_option_proceeds_m: 4260.61379367
cash_available_to_common_after_subscription_m: 4340.09119674
old_cohort_common_cash_distributed_m: 3463.44986169
old_cohort_discounted_cash_m: 0.0814408189
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: 2594907784.9056
ending_economic_live_shares: 2602424023.5404
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.795708357026
relative_new_issue_dilution_rate: 0.002896534003
ordinary_profit_after_IFRS_SBC_m: 4786.44225532
noncash_SBC_addback_m: 270.11037893
sustainable_operating_equity_cash_before_option_proceeds_m: 4294.69870402
cash_available_to_common_after_subscription_m: 4376.5783116
old_cohort_common_cash_distributed_m: 3482.47993772
old_cohort_discounted_cash_m: 0.0745795073
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: 2602424023.5404
ending_economic_live_shares: 2610018318.3568
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.793393107432
relative_new_issue_dilution_rate: 0.00291816197
ordinary_profit_after_IFRS_SBC_m: 4824.73379336
noncash_SBC_addback_m: 272.27126196
sustainable_operating_equity_cash_before_option_proceeds_m: 4329.05629365
cash_available_to_common_after_subscription_m: 4413.41071237
old_cohort_common_cash_distributed_m: 3501.56963946
old_cohort_discounted_cash_m: 0.0682953783
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: 2610018318.3568
ending_economic_live_shares: 2617691493.3235
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.791067453647
relative_new_issue_dilution_rate: 0.002939893147
ordinary_profit_after_IFRS_SBC_m: 4863.33166371
noncash_SBC_addback_m: 274.44943205
sustainable_operating_equity_cash_before_option_proceeds_m: 4363.688744
cash_available_to_common_after_subscription_m: 4450.59277502
old_cohort_common_cash_distributed_m: 3520.71909376
old_cohort_discounted_cash_m: 0.0625399576
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: 2617691493.3235
ending_economic_live_shares: 2625444381.3001
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.788731446305
relative_new_issue_dilution_rate: 0.002961727154
ordinary_profit_after_IFRS_SBC_m: 4902.23831702
noncash_SBC_addback_m: 276.64502751
sustainable_operating_equity_cash_before_option_proceeds_m: 4398.59825395
cash_available_to_common_after_subscription_m: 4488.12895931
old_cohort_common_cash_distributed_m: 3539.92844528
old_cohort_discounted_cash_m: 0.0572688352
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: 2625444381.3001
ending_economic_live_shares: 2633277824.1355
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.786385137594
relative_new_issue_dilution_rate: 0.0029836636
ordinary_profit_after_IFRS_SBC_m: 4941.45622355
noncash_SBC_addback_m: 278.85818773
sustainable_operating_equity_cash_before_option_proceeds_m: 4433.78703998
cash_available_to_common_after_subscription_m: 4526.02381091
old_cohort_common_cash_distributed_m: 3559.1978573
old_cohort_discounted_cash_m: 0.0524413252
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: 2633277824.1355
ending_economic_live_shares: 2641192672.768
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.784028581257
relative_new_issue_dilution_rate: 0.00300570208
ordinary_profit_after_IFRS_SBC_m: 4980.98787334
noncash_SBC_addback_m: 281.08905323
sustainable_operating_equity_cash_before_option_proceeds_m: 4469.2573363
cash_available_to_common_after_subscription_m: 4564.28196363
old_cohort_common_cash_distributed_m: 3578.52751241
old_cohort_discounted_cash_m: 0.0480201538
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: 2641192672.768
ending_economic_live_shares: 2649189787.3261
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.781661832596
relative_new_issue_dilution_rate: 0.003027842172
ordinary_profit_after_IFRS_SBC_m: 5020.83577633
noncash_SBC_addback_m: 283.33776566
sustainable_operating_equity_cash_before_option_proceeds_m: 4505.01139499
cash_available_to_common_after_subscription_m: 4602.90814169
old_cohort_common_cash_distributed_m: 3597.9176133
old_cohort_discounted_cash_m: 0.043971174
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: 2649189787.3261
ending_economic_live_shares: 2657270037.2308
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.779284948478
relative_new_issue_dilution_rate: 0.003050083442
ordinary_profit_after_IFRS_SBC_m: 5061.00246254
noncash_SBC_addback_m: 285.60446778
sustainable_operating_equity_cash_before_option_proceeds_m: 4541.05148615
cash_available_to_common_after_subscription_m: 4641.90716201
old_cohort_common_cash_distributed_m: 3617.36838359
old_cohort_discounted_cash_m: 0.0402631032
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: 2657270037.2308
ending_economic_live_shares: 2665434301.2983
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.776897987337
relative_new_issue_dilution_rate: 0.003072425442
ordinary_profit_after_IFRS_SBC_m: 5101.49048224
noncash_SBC_addback_m: 287.88930353
sustainable_operating_equity_cash_before_option_proceeds_m: 4577.37989804
cash_available_to_common_after_subscription_m: 4681.28393671
old_cohort_common_cash_distributed_m: 3636.88006858
old_cohort_discounted_cash_m: 0.0368672841
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: 2665434301.2983
ending_economic_live_shares: 2673683467.8455
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.774501009174
relative_new_issue_dilution_rate: 0.003094867708
ordinary_profit_after_IFRS_SBC_m: 5142.3024061
noncash_SBC_addback_m: 290.19241795
sustainable_operating_equity_cash_before_option_proceeds_m: 4613.99893723
cash_available_to_common_after_subscription_m: 4721.04347546
old_cohort_common_cash_distributed_m: 3656.4529361
old_cohort_discounted_cash_m: 0.033757464
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: 2673683467.8455
ending_economic_live_shares: 2682018434.7945
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.772094075563
relative_new_issue_dilution_rate: 0.003117409764
ordinary_profit_after_IFRS_SBC_m: 5183.44082534
noncash_SBC_addback_m: 292.5139573
sustainable_operating_equity_cash_before_option_proceeds_m: 4650.91092872
cash_available_to_common_after_subscription_m: 4761.19088813
old_cohort_common_cash_distributed_m: 3676.08727735
old_cohort_discounted_cash_m: 0.0309095939
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: 2682018434.7945
ending_economic_live_shares: 2690440109.7805
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.769677249655
relative_new_issue_dilution_rate: 0.003140051118
ordinary_profit_after_IFRS_SBC_m: 5224.90835195
noncash_SBC_addback_m: 294.85406896
sustainable_operating_equity_cash_before_option_proceeds_m: 4688.11821615
cash_available_to_common_after_subscription_m: 4801.73138733
old_cohort_common_cash_distributed_m: 3695.78340778
old_cohort_discounted_cash_m: 0.0283016436
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: 2690440109.7805
ending_economic_live_shares: 2698949410.2594
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.767250596171
relative_new_issue_dilution_rate: 0.003162791265
ordinary_profit_after_IFRS_SBC_m: 5266.70761876
noncash_SBC_addback_m: 297.21290151
sustainable_operating_equity_cash_before_option_proceeds_m: 4725.62316188
cash_available_to_common_after_subscription_m: 4842.67029116
old_cohort_common_cash_distributed_m: 3715.54166795
old_cohort_discounted_cash_m: 0.0259134324
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: 2698949410.2594
ending_economic_live_shares: 2707547263.6172
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.764814181412
relative_new_issue_dilution_rate: 0.003185629684
ordinary_profit_after_IFRS_SBC_m: 5308.84127971
noncash_SBC_addback_m: 299.59060472
sustainable_operating_equity_cash_before_option_proceeds_m: 4763.42814718
cash_available_to_common_after_subscription_m: 4884.01302593
old_cohort_common_cash_distributed_m: 3735.36242443
old_cohort_discounted_cash_m: 0.0237264745
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: 2707547263.6172
ending_economic_live_shares: 2716234607.2808
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.762368073253
relative_new_issue_dilution_rate: 0.003208565841
ordinary_profit_after_IFRS_SBC_m: 5351.31200995
noncash_SBC_addback_m: 301.98732956
sustainable_operating_equity_cash_before_option_proceeds_m: 4801.53557236
cash_available_to_common_after_subscription_m: 4925.76512907
old_cohort_common_cash_distributed_m: 3755.24607075
old_cohort_discounted_cash_m: 0.0217238365
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: 2716234607.2808
ending_economic_live_shares: 2725012388.83
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.759912341149
relative_new_issue_dilution_rate: 0.003231599187
ordinary_profit_after_IFRS_SBC_m: 5394.12250603
noncash_SBC_addback_m: 304.40322819
sustainable_operating_equity_cash_before_option_proceeds_m: 4839.94785693
cash_available_to_common_after_subscription_m: 4967.932252
old_cohort_common_cash_distributed_m: 3775.19302829
old_cohort_discounted_cash_m: 0.0198900075
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: 2725012388.83
ending_economic_live_shares: 2733881566.1102
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.757447056129
relative_new_issue_dilution_rate: 0.003254729159
ordinary_profit_after_IFRS_SBC_m: 5437.27548608
noncash_SBC_addback_m: 306.83845402
sustainable_operating_equity_cash_before_option_proceeds_m: 4878.66743979
cash_available_to_common_after_subscription_m: 5010.5201632
old_cohort_common_cash_distributed_m: 3795.20374729
old_cohort_discounted_cash_m: 0.0182107797
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: 2733881566.1102
ending_economic_live_shares: 2742843107.3475
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.754972290799
relative_new_issue_dilution_rate: 0.003277955179
ordinary_profit_after_IFRS_SBC_m: 5480.77368997
noncash_SBC_addback_m: 309.29316165
sustainable_operating_equity_cash_before_option_proceeds_m: 4917.69677931
cash_available_to_common_after_subscription_m: 5053.53475128
old_cohort_common_cash_distributed_m: 3815.27870781
old_cohort_discounted_cash_m: 0.0166731391
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: 2742843107.3475
ending_economic_live_shares: 2751897991.2643
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.752488119338
relative_new_issue_dilution_rate: 0.003301276654
ordinary_profit_after_IFRS_SBC_m: 5524.61987949
noncash_SBC_addback_m: 311.76750694
sustainable_operating_equity_cash_before_option_proceeds_m: 4957.03835354
cash_available_to_common_after_subscription_m: 5096.98202822
old_cohort_common_cash_distributed_m: 3835.41842071
old_cohort_discounted_cash_m: 0.0152651654
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: 2751897991.2643
ending_economic_live_shares: 2761047207.1963
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.749994617499
relative_new_issue_dilution_rate: 0.00332469298
ordinary_profit_after_IFRS_SBC_m: 5568.81683852
noncash_SBC_addback_m: 314.261647
sustainable_operating_equity_cash_before_option_proceeds_m: 4996.69466037
cash_available_to_common_after_subscription_m: 5140.86813261
old_cohort_common_cash_distributed_m: 3855.62342873
old_cohort_discounted_cash_m: 0.0139759403
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: 2761047207.1963
ending_economic_live_shares: 2770291755.2113
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.747491862603
relative_new_issue_dilution_rate: 0.003348203533
ordinary_profit_after_IFRS_SBC_m: 5613.36737323
noncash_SBC_addback_m: 316.77574018
sustainable_operating_equity_cash_before_option_proceeds_m: 5036.66821765
cash_available_to_common_after_subscription_m: 5185.1993331
old_cohort_common_cash_distributed_m: 3875.89430746
old_cohort_discounted_cash_m: 0.0127954631
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: 2770291755.2113
ending_economic_live_shares: 2779632646.2291
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.744979933541
relative_new_issue_dilution_rate: 0.003371807681
ordinary_profit_after_IFRS_SBC_m: 5658.27431222
noncash_SBC_addback_m: 319.3099461
sustainable_operating_equity_cash_before_option_proceeds_m: 5076.96156339
cash_available_to_common_after_subscription_m: 5229.9820318
old_cohort_common_cash_distributed_m: 3896.23166647
old_cohort_discounted_cash_m: 0.0117145744
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: 2779632646.2291
ending_economic_live_shares: 2789070902.1425
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.742458910767
relative_new_issue_dilution_rate: 0.003395504772
ordinary_profit_after_IFRS_SBC_m: 5703.54050671
noncash_SBC_addback_m: 321.86442567
sustainable_operating_equity_cash_before_option_proceeds_m: 5117.5772559
cash_available_to_common_after_subscription_m: 5275.22276797
old_cohort_common_cash_distributed_m: 3916.63615036
old_cohort_discounted_cash_m: 0.0107248847
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: 2789070902.1425
ending_economic_live_shares: 2798607555.9402
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.739928876295
relative_new_issue_dilution_rate: 0.003419294142
ordinary_profit_after_IFRS_SBC_m: 5749.16883077
noncash_SBC_addback_m: 324.43934107
sustainable_operating_equity_cash_before_option_proceeds_m: 5158.51787395
cash_available_to_common_after_subscription_m: 5320.92822162
old_cohort_common_cash_distributed_m: 3937.10843987
old_cohort_discounted_cash_m: 0.0098187102
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: 2798607555.9402
ending_economic_live_shares: 2808243651.831
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.737389913695
relative_new_issue_dilution_rate: 0.003443175114
ordinary_profit_after_IFRS_SBC_m: 5795.16218141
noncash_SBC_addback_m: 327.0348558
sustainable_operating_equity_cash_before_option_proceeds_m: 5199.78601694
cash_available_to_common_after_subscription_m: 5367.10521737
old_cohort_common_cash_distributed_m: 3957.64925302
old_cohort_discounted_cash_m: 0.0089890134
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: 2808243651.831
ending_economic_live_shares: 2817980245.3691
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.734842108088
relative_new_issue_dilution_rate: 0.003467146995
ordinary_profit_after_IFRS_SBC_m: 5841.52347887
noncash_SBC_addback_m: 329.65113465
sustainable_operating_equity_cash_before_option_proceeds_m: 5241.38430508
cash_available_to_common_after_subscription_m: 5413.76072833
old_cohort_common_cash_distributed_m: 3978.25934629
old_cohort_discounted_cash_m: 0.0082293489
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: 2817980245.3691
ending_economic_live_shares: 2827818403.5813
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.732285546142
relative_new_issue_dilution_rate: 0.003491209077
ordinary_profit_after_IFRS_SBC_m: 5888.2556667
noncash_SBC_addback_m: 332.28834372
sustainable_operating_equity_cash_before_option_proceeds_m: 5283.31537952
cash_available_to_common_after_subscription_m: 5460.90188017
old_cohort_common_cash_distributed_m: 3998.93951575
old_cohort_discounted_cash_m: 0.0075338137
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: 2827818403.5813
ending_economic_live_shares: 2837759205.0954
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.729720316064
relative_new_issue_dilution_rate: 0.00351536064
ordinary_profit_after_IFRS_SBC_m: 5935.36171203
noncash_SBC_addback_m: 334.94665047
sustainable_operating_equity_cash_before_option_proceeds_m: 5325.58190255
cash_available_to_common_after_subscription_m: 5508.53595519
old_cohort_common_cash_distributed_m: 4019.69059827
old_cohort_discounted_cash_m: 0.0068970016
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: 2837759205.0954
ending_economic_live_shares: 2847803740.2703
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.727146507596
relative_new_issue_dilution_rate: 0.003539600949
ordinary_profit_after_IFRS_SBC_m: 5982.84460573
noncash_SBC_addback_m: 337.62622368
sustainable_operating_equity_cash_before_option_proceeds_m: 5368.18655777
cash_available_to_common_after_subscription_m: 5556.67039665
old_cohort_common_cash_distributed_m: 4040.51347278
old_cohort_discounted_cash_m: 0.0063139614
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: 2847803740.2703
ending_economic_live_shares: 2857953111.3273
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.724564212005
relative_new_issue_dilution_rate: 0.003563929253
ordinary_profit_after_IFRS_SBC_m: 6030.70736257
noncash_SBC_addback_m: 340.32723347
sustainable_operating_equity_cash_before_option_proceeds_m: 5411.13205024
cash_available_to_common_after_subscription_m: 5605.31281314
old_cohort_common_cash_distributed_m: 4061.4090615
old_cohort_discounted_cash_m: 0.0057801586
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: 2857953111.3273
ending_economic_live_shares: 2868208432.483
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.721973522079
relative_new_issue_dilution_rate: 0.00358834479
ordinary_profit_after_IFRS_SBC_m: 6078.95302147
noncash_SBC_addback_m: 343.04985133
sustainable_operating_equity_cash_before_option_proceeds_m: 5454.42110664
cash_available_to_common_after_subscription_m: 5654.4709831
old_cohort_common_cash_distributed_m: 4082.37833116
old_cohort_discounted_cash_m: 0.0052914407
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: 2868208432.483
ending_economic_live_shares: 2878570830.0844
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.719374532117
relative_new_issue_dilution_rate: 0.003612846781
ordinary_profit_after_IFRS_SBC_m: 6127.58464564
noncash_SBC_addback_m: 345.79425014
sustainable_operating_equity_cash_before_option_proceeds_m: 5498.05647549
cash_available_to_common_after_subscription_m: 5704.15285947
old_cohort_common_cash_distributed_m: 4103.4222944
old_cohort_discounted_cash_m: 0.0048440047
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: 2878570830.0844
ending_economic_live_shares: 2889041442.7443
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.71676733792
relative_new_issue_dilution_rate: 0.003637434435
ordinary_profit_after_IFRS_SBC_m: 6176.60532281
noncash_SBC_addback_m: 348.56060415
sustainable_operating_equity_cash_before_option_proceeds_m: 5542.04092729
cash_available_to_common_after_subscription_m: 5754.36657448
old_cohort_common_cash_distributed_m: 4124.54201101
old_cohort_discounted_cash_m: 0.004434368
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: 2889041442.7443
ending_economic_live_shares: 2899621421.4797
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.714152036786
relative_new_issue_dilution_rate: 0.003662106946
ordinary_profit_after_IFRS_SBC_m: 6226.01816539
noncash_SBC_addback_m: 351.34908898
sustainable_operating_equity_cash_before_option_proceeds_m: 5586.37725471
cash_available_to_common_after_subscription_m: 5805.12044458
old_cohort_common_cash_distributed_m: 4145.73858928
old_cohort_discounted_cash_m: 0.0040593414
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: 2899621421.4797
ending_economic_live_shares: 2910311929.8505
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.711528727494
relative_new_issue_dilution_rate: 0.003686863496
ordinary_profit_after_IFRS_SBC_m: 6275.82631072
noncash_SBC_addback_m: 354.15988169
sustainable_operating_equity_cash_before_option_proceeds_m: 5631.06827275
cash_available_to_common_after_subscription_m: 5856.42297553
old_cohort_common_cash_distributed_m: 4167.01318745
old_cohort_discounted_cash_m: 0.0037160042
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: 2910311929.8505
ending_economic_live_shares: 2921114144.1008
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.708897510301
relative_new_issue_dilution_rate: 0.003711703251
ordinary_profit_after_IFRS_SBC_m: 6326.0329212
noncash_SBC_addback_m: 356.99316074
sustainable_operating_equity_cash_before_option_proceeds_m: 5676.11681893
cash_available_to_common_after_subscription_m: 5908.28286761
old_cohort_common_cash_distributed_m: 4188.367015
old_cohort_discounted_cash_m: 0.003401682
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: 2921114144.1008
ending_economic_live_shares: 2932029253.3013
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.706258486925
relative_new_issue_dilution_rate: 0.003736625363
ordinary_profit_after_IFRS_SBC_m: 6376.64118457
noncash_SBC_addback_m: 359.84910603
sustainable_operating_equity_cash_before_option_proceeds_m: 5721.52575348
cash_available_to_common_after_subscription_m: 5960.70902098
old_cohort_common_cash_distributed_m: 4209.80133416
old_cohort_discounted_cash_m: 0.0031139257
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: 2932029253.3013
ending_economic_live_shares: 2943058459.4936
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.70361176054
relative_new_issue_dilution_rate: 0.003761628974
ordinary_profit_after_IFRS_SBC_m: 6427.65431405
noncash_SBC_addback_m: 362.72789888
sustainable_operating_equity_cash_before_option_proceeds_m: 5767.29795951
cash_available_to_common_after_subscription_m: 6013.71054127
old_cohort_common_cash_distributed_m: 4231.31746132
old_cohort_discounted_cash_m: 0.0028504926
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: 2943058459.4936
ending_economic_live_shares: 2954202977.8361
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.700957435759
relative_new_issue_dilution_rate: 0.003786713209
ordinary_profit_after_IFRS_SBC_m: 6479.07554856
noncash_SBC_addback_m: 365.62972207
sustainable_operating_equity_cash_before_option_proceeds_m: 5813.43634319
cash_available_to_common_after_subscription_m: 6067.29674523
old_cohort_common_cash_distributed_m: 4252.91676853
old_cohort_discounted_cash_m: 0.002609329
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: 2954202977.8361
ending_economic_live_shares: 2965464036.7518
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.698295618626
relative_new_issue_dilution_rate: 0.00381187718
ordinary_profit_after_IFRS_SBC_m: 6530.90815295
noncash_SBC_addback_m: 368.55475985
sustainable_operating_equity_cash_before_option_proceeds_m: 5859.94383393
cash_available_to_common_after_subscription_m: 6121.47716663
old_cohort_common_cash_distributed_m: 4274.60068497
old_cohort_discounted_cash_m: 0.0023885546
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: 2965464036.7518
ending_economic_live_shares: 2976842878.0771
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.6956264166
relative_new_issue_dilution_rate: 0.003837119987
ordinary_profit_after_IFRS_SBC_m: 6583.15541817
noncash_SBC_addback_m: 371.50319793
sustainable_operating_equity_cash_before_option_proceeds_m: 5906.8233846
cash_available_to_common_after_subscription_m: 6176.26156228
old_cohort_common_cash_distributed_m: 4296.37069855
old_cohort_discounted_cash_m: 0.0021864474
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: 2976842878.0771
ending_economic_live_shares: 2988340757.2134
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.692949938543
relative_new_issue_dilution_rate: 0.003862440716
ordinary_profit_after_IFRS_SBC_m: 6635.82066152
noncash_SBC_addback_m: 374.47522351
sustainable_operating_equity_cash_before_option_proceeds_m: 5954.07797168
cash_available_to_common_after_subscription_m: 6231.65991827
old_cohort_common_cash_distributed_m: 4318.22835739
old_cohort_discounted_cash_m: 0.0020014307
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: 2988340757.2134
ending_economic_live_shares: 2999958943.2799
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.690266294709
relative_new_issue_dilution_rate: 0.00388783844
ordinary_profit_after_IFRS_SBC_m: 6688.90722681
noncash_SBC_addback_m: 377.4710253
sustainable_operating_equity_cash_before_option_proceeds_m: 6001.71059546
cash_available_to_common_after_subscription_m: 6287.68245638
old_cohort_common_cash_distributed_m: 4340.17527147
old_cohort_discounted_cash_m: 0.0018320607
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: 2999958943.2799
ending_economic_live_shares: 3011698719.2678
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.687575596725
relative_new_issue_dilution_rate: 0.003913312219
ordinary_profit_after_IFRS_SBC_m: 6742.41848462
noncash_SBC_addback_m: 380.4907935
sustainable_operating_equity_cash_before_option_proceeds_m: 6049.72428022
cash_available_to_common_after_subscription_m: 6344.33964064
old_cohort_common_cash_distributed_m: 4362.21311424
old_cohort_discounted_cash_m: 0.0016770157
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: 3011698719.2678
ending_economic_live_shares: 3023561382.1975
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.68487795758
relative_new_issue_dilution_rate: 0.0039388611
ordinary_profit_after_IFRS_SBC_m: 6796.3578325
noncash_SBC_addback_m: 383.53471985
sustainable_operating_equity_cash_before_option_proceeds_m: 6098.12207446
cash_available_to_common_after_subscription_m: 6401.64218416
old_cohort_common_cash_distributed_m: 4384.34362424
old_cohort_discounted_cash_m: 0.0015350853
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: 3023561382.1975
ending_economic_live_shares: 3035548243.2759
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.682173491607
relative_new_issue_dilution_rate: 0.003964484118
ordinary_profit_after_IFRS_SBC_m: 6850.72869516
noncash_SBC_addback_m: 386.60299761
sustainable_operating_equity_cash_before_option_proceeds_m: 6146.90705106
cash_available_to_common_after_subscription_m: 6459.60105607
old_cohort_common_cash_distributed_m: 4406.5686068
old_cohort_discounted_cash_m: 0.0014051611
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: 3035548243.2759
ending_economic_live_shares: 3047660628.0573
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.679462314469
relative_new_issue_dilution_rate: 0.003990180294
ordinary_profit_after_IFRS_SBC_m: 6905.53452472
noncash_SBC_addback_m: 389.69582159
sustainable_operating_equity_cash_before_option_proceeds_m: 6196.08230746
cash_available_to_common_after_subscription_m: 6518.22748878
old_cohort_common_cash_distributed_m: 4428.88993576
old_cohort_discounted_cash_m: 0.0012862285
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: 3047660628.0573
ending_economic_live_shares: 3059899876.6053
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.676744543143
relative_new_issue_dilution_rate: 0.004015948638
ordinary_profit_after_IFRS_SBC_m: 6960.77880092
noncash_SBC_addback_m: 392.81338816
sustainable_operating_equity_cash_before_option_proceeds_m: 6245.65096592
cash_available_to_common_after_subscription_m: 6577.53298534
old_cohort_common_cash_distributed_m: 4451.30955517
old_cohort_discounted_cash_m: 0.0011773584
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: 3059899876.6053
ending_economic_live_shares: 3072267343.6562
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.674020295901
relative_new_issue_dilution_rate: 0.004041788147
ordinary_profit_after_IFRS_SBC_m: 7016.46503133
noncash_SBC_addback_m: 395.95589526
sustainable_operating_equity_cash_before_option_proceeds_m: 6295.61617365
cash_available_to_common_after_subscription_m: 6637.52932711
old_cohort_common_cash_distributed_m: 4473.8294811
old_cohort_discounted_cash_m: 0.0010777003
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: 3072267343.6562
ending_economic_live_shares: 3084764398.7852
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.671289692293
relative_new_issue_dilution_rate: 0.004067697805
ordinary_profit_after_IFRS_SBC_m: 7072.59675158
noncash_SBC_addback_m: 399.12354243
sustainable_operating_equity_cash_before_option_proceeds_m: 6345.98110304
cash_available_to_common_after_subscription_m: 6698.22858156
old_cohort_common_cash_distributed_m: 4496.45180342
old_cohort_discounted_cash_m: 0.0009864752
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: 3084764398.7852
ending_economic_live_shares: 3097392426.5744
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.668552853132
relative_new_issue_dilution_rate: 0.004093676585
ordinary_profit_after_IFRS_SBC_m: 7129.17752559
noncash_SBC_addback_m: 402.31653077
sustainable_operating_equity_cash_before_option_proceeds_m: 6396.74895187
cash_available_to_common_after_subscription_m: 6759.64311042
old_cohort_common_cash_distributed_m: 4519.17868763
old_cohort_discounted_cash_m: 0.0009029702
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: 3097392426.5744
ending_economic_live_shares: 3110152826.782
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.665809900473
relative_new_issue_dilution_rate: 0.004119723448
ordinary_profit_after_IFRS_SBC_m: 7186.2109458
noncash_SBC_addback_m: 405.53506301
sustainable_operating_equity_cash_before_option_proceeds_m: 6447.92294348
cash_available_to_common_after_subscription_m: 6821.78557798
old_cohort_common_cash_distributed_m: 4542.01237672
old_cohort_discounted_cash_m: 0.0008265323
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: 3110152826.782
ending_economic_live_shares: 3123047014.5142
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.663060957595
relative_new_issue_dilution_rate: 0.004145837343
ordinary_profit_after_IFRS_SBC_m: 7243.70063336
noncash_SBC_addback_m: 408.77934352
sustainable_operating_equity_cash_before_option_proceeds_m: 6499.50632703
cash_available_to_common_after_subscription_m: 6884.66895965
old_cohort_common_cash_distributed_m: 4564.95519311
old_cohort_discounted_cash_m: 0.0007565641
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: 3123047014.5142
ending_economic_live_shares: 3136076420.3991
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.660306148979
relative_new_issue_dilution_rate: 0.004172017208
ordinary_profit_after_IFRS_SBC_m: 7301.65023843
noncash_SBC_addback_m: 412.04957826
sustainable_operating_equity_cash_before_option_proceeds_m: 6551.50237764
cash_available_to_common_after_subscription_m: 6948.30655084
old_cohort_common_cash_distributed_m: 4588.00954051
old_cohort_discounted_cash_m: 0.0006925182
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: 3136076420.3991
ending_economic_live_shares: 3149242490.7623
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.657545600293
relative_new_issue_dilution_rate: 0.004198261968
ordinary_profit_after_IFRS_SBC_m: 7360.06344034
noncash_SBC_addback_m: 415.34597489
sustainable_operating_equity_cash_before_option_proceeds_m: 6603.91439667
cash_available_to_common_after_subscription_m: 7012.711976
old_cohort_common_cash_distributed_m: 4611.17790594
old_cohort_discounted_cash_m: 0.0006338936
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: 3149242490.7623
ending_economic_live_shares: 3162546687.8051
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.654779438369
relative_new_issue_dilution_rate: 0.004224570538
ordinary_profit_after_IFRS_SBC_m: 7418.94394786
noncash_SBC_addback_m: 418.66874269
sustainable_operating_equity_cash_before_option_proceeds_m: 6656.74571184
cash_available_to_common_after_subscription_m: 7077.899198
old_cohort_common_cash_distributed_m: 4634.4628617
old_cohort_discounted_cash_m: 0.0005802319
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: 3162546687.8051
ending_economic_live_shares: 3175990489.7837
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.652007791181
relative_new_issue_dilution_rate: 0.004250941822
ordinary_profit_after_IFRS_SBC_m: 7478.29549944
noncash_SBC_addback_m: 422.01809263
sustainable_operating_equity_cash_before_option_proceeds_m: 6709.99967753
cash_available_to_common_after_subscription_m: 7143.88252782
old_cohort_common_cash_distributed_m: 4657.86706742
old_cohort_discounted_cash_m: 0.000531113
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: 3175990489.7837
ending_economic_live_shares: 3189575391.1921
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.649230787827
relative_new_issue_dilution_rate: 0.004277374713
ordinary_profit_after_IFRS_SBC_m: 7538.12186344
noncash_SBC_addback_m: 425.39423737
sustainable_operating_equity_cash_before_option_proceeds_m: 6763.67967495
cash_available_to_common_after_subscription_m: 7210.67663439
old_cohort_common_cash_distributed_m: 4681.39327211
old_cohort_discounted_cash_m: 0.0004861526
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: 3189575391.1921
ending_economic_live_shares: 3203302902.9456
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.646448558503
relative_new_issue_dilution_rate: 0.004303868092
ordinary_profit_after_IFRS_SBC_m: 7598.42683834
noncash_SBC_addback_m: 428.79739127
sustainable_operating_equity_cash_before_option_proceeds_m: 6817.78911235
cash_available_to_common_after_subscription_m: 7278.29655489
old_cohort_common_cash_distributed_m: 4705.04431626
old_cohort_discounted_cash_m: 0.0004449988
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: 3203302902.9456
ending_economic_live_shares: 3217174552.5677
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.643661234484
relative_new_issue_dilution_rate: 0.004330420832
ordinary_profit_after_IFRS_SBC_m: 7659.21425305
noncash_SBC_addback_m: 432.2277704
sustainable_operating_equity_cash_before_option_proceeds_m: 6872.33142525
cash_available_to_common_after_subscription_m: 7346.75770524
old_cohort_common_cash_distributed_m: 4728.82313401
old_cohort_discounted_cash_m: 0.0004073295
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: 3217174552.5677
ending_economic_live_shares: 3231191884.3784
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.640868948102
relative_new_issue_dilution_rate: 0.004357031793
ordinary_profit_after_IFRS_SBC_m: 7720.48796708
noncash_SBC_addback_m: 435.68559256
sustainable_operating_equity_cash_before_option_proceeds_m: 6927.31007665
cash_available_to_common_after_subscription_m: 7416.07589095
old_cohort_common_cash_distributed_m: 4752.73275528
old_cohort_discounted_cash_m: 0.0003728498
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: 3231191884.3784
ending_economic_live_shares: 3245356459.6848
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.638071832719
relative_new_issue_dilution_rate: 0.004383699828
ordinary_profit_after_IFRS_SBC_m: 7782.25187081
noncash_SBC_addback_m: 439.17107731
sustainable_operating_equity_cash_before_option_proceeds_m: 6982.72855727
cash_available_to_common_after_subscription_m: 7486.2673183
old_cohort_common_cash_distributed_m: 4776.77630801
old_cohort_discounted_cash_m: 0.0003412896
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: 3245356459.6848
ending_economic_live_shares: 3259669856.9747
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.635270022707
relative_new_issue_dilution_rate: 0.004410423776
ordinary_profit_after_IFRS_SBC_m: 7844.50988578
noncash_SBC_addback_m: 442.68444592
sustainable_operating_equity_cash_before_option_proceeds_m: 7038.59038573
cash_available_to_common_after_subscription_m: 7557.34860581
old_cohort_common_cash_distributed_m: 4800.95702042
old_cohort_discounted_cash_m: 0.0003124019
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: 3259669856.9747
ending_economic_live_shares: 3274133672.1114
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.632463653422
relative_new_issue_dilution_rate: 0.004437202469
ordinary_profit_after_IFRS_SBC_m: 7907.26596486
noncash_SBC_addback_m: 446.22592149
sustainable_operating_equity_cash_before_option_proceeds_m: 7094.89910881
cash_available_to_common_after_subscription_m: 7629.3367961
old_cohort_common_cash_distributed_m: 4825.27822325
old_cohort_discounted_cash_m: 0.0002859603
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: 3274133672.1114
ending_economic_live_shares: 3288749518.5313
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.629652861183
relative_new_issue_dilution_rate: 0.004464034729
ordinary_profit_after_IFRS_SBC_m: 7970.52409258
noncash_SBC_addback_m: 449.79572886
sustainable_operating_equity_cash_before_option_proceeds_m: 7151.65830168
cash_available_to_common_after_subscription_m: 7702.24936807
old_cohort_common_cash_distributed_m: 4849.74335215
old_cohort_discounted_cash_m: 0.0002617579
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: 3288749518.5313
ending_economic_live_shares: 3303519027.4444
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.626837783241
relative_new_issue_dilution_rate: 0.004490919369
ordinary_profit_after_IFRS_SBC_m: 8034.28828532
noncash_SBC_addback_m: 453.39409469
sustainable_operating_equity_cash_before_option_proceeds_m: 7208.8715681
cash_available_to_common_after_subscription_m: 7776.10424946
old_cohort_common_cash_distributed_m: 4874.35594998
old_cohort_discounted_cash_m: 0.0002396051
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: 3303519027.4444
ending_economic_live_shares: 3318443848.0359
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.624018557759
relative_new_issue_dilution_rate: 0.004517855192
ordinary_profit_after_IFRS_SBC_m: 8098.56259161
noncash_SBC_addback_m: 457.02124745
sustainable_operating_equity_cash_before_option_proceeds_m: 7266.54254064
cash_available_to_common_after_subscription_m: 7850.9198298
old_cohort_common_cash_distributed_m: 4899.11966928
old_cohort_discounted_cash_m: 0.0002193282
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: 3318443848.0359
ending_economic_live_shares: 3333525647.6716
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.621195323787
relative_new_issue_dilution_rate: 0.004544840994
ordinary_profit_after_IFRS_SBC_m: 8163.35109234
noncash_SBC_addback_m: 460.67741743
sustainable_operating_equity_cash_before_option_proceeds_m: 7324.67488097
cash_available_to_common_after_subscription_m: 7926.71497369
old_cohort_common_cash_distributed_m: 4924.03827465
old_cohort_discounted_cash_m: 0.0002007685
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: 3333525647.6716
ending_economic_live_shares: 3348766112.1044
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.61836822123
relative_new_issue_dilution_rate: 0.004571875559
ordinary_profit_after_IFRS_SBC_m: 8228.65790108
noncash_SBC_addback_m: 464.36283677
sustainable_operating_equity_cash_before_option_proceeds_m: 7383.27228001
cash_available_to_common_after_subscription_m: 8003.50903454
old_cohort_common_cash_distributed_m: 4949.11564529
old_cohort_discounted_cash_m: 0.0001837805
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: 3348766112.1044
ending_economic_live_shares: 3364166945.6842
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.615537390828
relative_new_issue_dilution_rate: 0.004598957665
ordinary_profit_after_IFRS_SBC_m: 8294.48716429
noncash_SBC_addback_m: 468.07773946
sustainable_operating_equity_cash_before_option_proceeds_m: 7442.33845825
cash_available_to_common_after_subscription_m: 8081.32186869
old_cohort_common_cash_distributed_m: 4974.3557775
old_cohort_discounted_cash_m: 0.0001682311
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: 3364166945.6842
ending_economic_live_shares: 3379729871.5702
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.612702974127
relative_new_issue_dilution_rate: 0.004626086082
ordinary_profit_after_IFRS_SBC_m: 8360.8430616
noncash_SBC_addback_m: 471.82236138
sustainable_operating_equity_cash_before_option_proceeds_m: 7501.87716592
cash_available_to_common_after_subscription_m: 8160.17384994
old_cohort_common_cash_distributed_m: 4999.76278725
old_cohort_discounted_cash_m: 0.0001539985
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: 3379729871.5702
ending_economic_live_shares: 3395456631.9449
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.60986511345
relative_new_issue_dilution_rate: 0.004653259572
ordinary_profit_after_IFRS_SBC_m: 8427.72980609
noncash_SBC_addback_m: 475.59694027
sustainable_operating_equity_cash_before_option_proceeds_m: 7561.89218325
cash_available_to_common_after_subscription_m: 8240.08588454
old_cohort_common_cash_distributed_m: 5025.34091281
old_cohort_discounted_cash_m: 0.0001409712
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: 3395456631.9449
ending_economic_live_shares: 3411348988.2317
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.607023951874
relative_new_issue_dilution_rate: 0.004680476887
ordinary_profit_after_IFRS_SBC_m: 8495.15164454
noncash_SBC_addback_m: 479.40171579
sustainable_operating_equity_cash_before_option_proceeds_m: 7622.38732071
cash_available_to_common_after_subscription_m: 8321.07942662
old_cohort_common_cash_distributed_m: 5051.09451741
old_cohort_discounted_cash_m: 0.000129047
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: 3411348988.2317
ending_economic_live_shares: 3427408721.3143
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.604179633196
relative_new_issue_dilution_rate: 0.004707736775
ordinary_profit_after_IFRS_SBC_m: 8563.1128577
noncash_SBC_addback_m: 483.23692952
sustainable_operating_equity_cash_before_option_proceeds_m: 7683.36641928
cash_available_to_common_after_subscription_m: 8403.17649409
old_cohort_common_cash_distributed_m: 5077.02809188
old_cohort_discounted_cash_m: 0.0001181326
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: 3427408721.3143
ending_economic_live_shares: 3443637631.7592
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.601332301912
relative_new_issue_dilution_rate: 0.004735037973
ordinary_profit_after_IFRS_SBC_m: 8631.61776056
noncash_SBC_addback_m: 487.10282496
sustainable_operating_equity_cash_before_option_proceeds_m: 7744.83335063
cash_available_to_common_after_subscription_m: 8486.39968496
old_cohort_common_cash_distributed_m: 5103.1462575
old_cohort_discounted_cash_m: 0.0001081423
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: 3443637631.7592
ending_economic_live_shares: 3460037540.0404
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.598482103183
relative_new_issue_dilution_rate: 0.004762379215
ordinary_profit_after_IFRS_SBC_m: 8700.67070265
noncash_SBC_addback_m: 490.99964756
sustainable_operating_equity_cash_before_option_proceeds_m: 7806.79201744
cash_available_to_common_after_subscription_m: 8570.77219422
old_cohort_common_cash_distributed_m: 5129.4537687
old_cohort_discounted_cash_m: 9.8998E-5
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: 3460037540.0404
ending_economic_live_shares: 3476610286.7673
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.59562918281
relative_new_issue_dilution_rate: 0.004789759225
ordinary_profit_after_IFRS_SBC_m: 8770.27606827
noncash_SBC_addback_m: 494.92764474
sustainable_operating_equity_cash_before_option_proceeds_m: 7869.24635358
cash_available_to_common_after_subscription_m: 8656.3178312
old_cohort_common_cash_distributed_m: 5155.95551594
old_cohort_discounted_cash_m: 9.0628E-5
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: 3476610286.7673
ending_economic_live_shares: 3493357732.9148
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.592773687202
relative_new_issue_dilution_rate: 0.004817176723
ordinary_profit_after_IFRS_SBC_m: 8840.43827681
noncash_SBC_addback_m: 498.88706589
sustainable_operating_equity_cash_before_option_proceeds_m: 7932.20032441
cash_available_to_common_after_subscription_m: 8743.06103744
old_cohort_common_cash_distributed_m: 5182.6565286
old_cohort_discounted_cash_m: 8.29666E-5
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: 3493357732.9148
ending_economic_live_shares: 3510281760.0564
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.58991576335
relative_new_issue_dilution_rate: 0.00484463042
ordinary_profit_after_IFRS_SBC_m: 8911.16178303
noncash_SBC_addback_m: 502.87816242
sustainable_operating_equity_cash_before_option_proceeds_m: 7995.657927
cash_available_to_common_after_subscription_m: 8831.02690509
old_cohort_common_cash_distributed_m: 5209.56197788
old_cohort_discounted_cash_m: 7.59538E-5
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: 3510281760.0564
ending_economic_live_shares: 3527384270.6001
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.587055558794
relative_new_issue_dilution_rate: 0.004872119024
ordinary_profit_after_IFRS_SBC_m: 8982.45107729
noncash_SBC_addback_m: 506.90118772
sustainable_operating_equity_cash_before_option_proceeds_m: 8059.62319042
cash_available_to_common_after_subscription_m: 8920.24119587
old_cohort_common_cash_distributed_m: 5236.67717981
old_cohort_discounted_cash_m: 6.95347E-5
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: 3527384270.6001
ending_economic_live_shares: 3544667188.0267
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.584193221595
relative_new_issue_dilution_rate: 0.004899641236
ordinary_profit_after_IFRS_SBC_m: 9054.31068591
noncash_SBC_addback_m: 510.95639722
sustainable_operating_equity_cash_before_option_proceeds_m: 8124.10017594
cash_available_to_common_after_subscription_m: 9010.7303606
old_cohort_common_cash_distributed_m: 5264.00759829
old_cohort_discounted_cash_m: 6.36591E-5
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: 3544667188.0267
ending_economic_live_shares: 3562132457.1319
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.581328900308
relative_new_issue_dilution_rate: 0.00492719575
ordinary_profit_after_IFRS_SBC_m: 9126.7451714
noncash_SBC_addback_m: 515.0440484
sustainable_operating_equity_cash_before_option_proceeds_m: 8189.09297735
cash_available_to_common_after_subscription_m: 9102.52155934
old_cohort_common_cash_distributed_m: 5291.55884812
old_cohort_discounted_cash_m: 5.82807E-5
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: 3562132457.1319
ending_economic_live_shares: 3579782044.27
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.578462743946
relative_new_issue_dilution_rate: 0.004954781258
ordinary_profit_after_IFRS_SBC_m: 9199.75913277
noncash_SBC_addback_m: 519.16440079
sustainable_operating_equity_cash_before_option_proceeds_m: 8254.60572117
cash_available_to_common_after_subscription_m: 9195.64268205
old_cohort_common_cash_distributed_m: 5319.33669821
old_cohort_discounted_cash_m: 5.33576E-5
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: 3579782044.27
ending_economic_live_shares: 3597617937.6013
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.575594901953
relative_new_issue_dilution_rate: 0.004982396445
ordinary_profit_after_IFRS_SBC_m: 9273.35720583
noncash_SBC_addback_m: 523.31771599
sustainable_operating_equity_cash_before_option_proceeds_m: 8320.64256694
cash_available_to_common_after_subscription_m: 9290.12236996
old_cohort_common_cash_distributed_m: 5347.34707467
old_cohort_discounted_cash_m: 4.88512E-5
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: 3597617937.6013
ending_economic_live_shares: 3615642147.3428
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.572725524172
relative_new_issue_dilution_rate: 0.005010039991
ordinary_profit_after_IFRS_SBC_m: 9347.54406348
noncash_SBC_addback_m: 527.50425772
sustainable_operating_equity_cash_before_option_proceeds_m: 8387.20770747
cash_available_to_common_after_subscription_m: 9385.99003755
old_cohort_common_cash_distributed_m: 5375.59606413
old_cohort_discounted_cash_m: 4.47261E-5
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: 3615642147.3428
ending_economic_live_shares: 3633856706.0205
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.569854760818
relative_new_issue_dilution_rate: 0.005037710574
ordinary_profit_after_IFRS_SBC_m: 9422.32441598
noncash_SBC_addback_m: 531.72429178
sustainable_operating_equity_cash_before_option_proceeds_m: 8454.30536913
cash_available_to_common_after_subscription_m: 9483.27589513
old_cohort_common_cash_distributed_m: 5404.08991699
old_cohort_discounted_cash_m: 4.09501E-5
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: 3633856706.0205
ending_economic_live_shares: 3652263668.7266
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.566982762441
relative_new_issue_dilution_rate: 0.005065406865
ordinary_profit_after_IFRS_SBC_m: 9497.70301131
noncash_SBC_addback_m: 535.97808612
sustainable_operating_equity_cash_before_option_proceeds_m: 8521.93981208
cash_available_to_common_after_subscription_m: 9582.01097223
old_cohort_common_cash_distributed_m: 5432.83505078
old_cohort_discounted_cash_m: 3.74935E-5
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: 3652263668.7266
ending_economic_live_shares: 3670865113.3778
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.564109679898
relative_new_issue_dilution_rate: 0.005093127534
ordinary_profit_after_IFRS_SBC_m: 9573.6846354
noncash_SBC_addback_m: 540.26591081
sustainable_operating_equity_cash_before_option_proceeds_m: 8590.11533058
cash_available_to_common_after_subscription_m: 9682.22714155
old_cohort_common_cash_distributed_m: 5461.83805352
old_cohort_discounted_cash_m: 3.43294E-5
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: 3670865113.3778
ending_economic_live_shares: 3689663140.9784
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.561235664323
relative_new_issue_dilution_rate: 0.005120871244
ordinary_profit_after_IFRS_SBC_m: 9650.27411249
noncash_SBC_addback_m: 544.58803809
sustainable_operating_equity_cash_before_option_proceeds_m: 8658.83625323
cash_available_to_common_after_subscription_m: 9783.95714368
old_cohort_common_cash_distributed_m: 5491.10568724
old_cohort_discounted_cash_m: 3.14329E-5
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: 3689663140.9784
ending_economic_live_shares: 3708659875.8855
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.558360867094
relative_new_issue_dilution_rate: 0.005148636659
ordinary_profit_after_IFRS_SBC_m: 9727.47630539
noncash_SBC_addback_m: 548.9447424
sustainable_operating_equity_cash_before_option_proceeds_m: 8728.10694325
cash_available_to_common_after_subscription_m: 9887.23461262
old_cohort_common_cash_distributed_m: 5520.64489146
old_cohort_discounted_cash_m: 2.87814E-5
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: 3708659875.8855
ending_economic_live_shares: 3727857466.0775
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.5554854398
relative_new_issue_dilution_rate: 0.005176422437
ordinary_profit_after_IFRS_SBC_m: 9805.29611583
noncash_SBC_addback_m: 553.33630034
sustainable_operating_equity_cash_before_option_proceeds_m: 8797.9317988
cash_available_to_common_after_subscription_m: 9992.09410197
old_cohort_common_cash_distributed_m: 5550.46278676
old_cohort_discounted_cash_m: 2.63542E-5
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: 3727857466.0775
ending_economic_live_shares: 3747258083.4264
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.552609534213
relative_new_issue_dilution_rate: 0.005204227234
ordinary_profit_after_IFRS_SBC_m: 9883.73848476
noncash_SBC_addback_m: 557.76299074
sustainable_operating_equity_cash_before_option_proceeds_m: 8868.31525319
cash_available_to_common_after_subscription_m: 10098.57111197
old_cohort_common_cash_distributed_m: 5580.5666784
old_cohort_discounted_cash_m: 2.41322E-5
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: 3747258083.4264
ending_economic_live_shares: 3766863923.9725
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.549733302251
relative_new_issue_dilution_rate: 0.005232049704
ordinary_profit_after_IFRS_SBC_m: 9962.80839263
noncash_SBC_addback_m: 562.22509467
sustainable_operating_equity_cash_before_option_proceeds_m: 8939.26177521
cash_available_to_common_after_subscription_m: 10206.70211733
old_cohort_common_cash_distributed_m: 5610.96406006
old_cohort_discounted_cash_m: 2.2098E-5
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: 3766863923.9725
ending_economic_live_shares: 3786677208.2032
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.546856895954
relative_new_issue_dilution_rate: 0.005259888499
ordinary_profit_after_IFRS_SBC_m: 10042.51085978
noncash_SBC_addback_m: 566.72289542
sustainable_operating_equity_cash_before_option_proceeds_m: 9010.77586941
cash_available_to_common_after_subscription_m: 10316.52459587
old_cohort_common_cash_distributed_m: 5641.66261753
old_cohort_discounted_cash_m: 2.02358E-5
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: 3786677208.2032
ending_economic_live_shares: 3806700181.3345
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.543980467443
relative_new_issue_dilution_rate: 0.005287742269
ordinary_profit_after_IFRS_SBC_m: 10122.85094665
noncash_SBC_addback_m: 571.25667859
sustainable_operating_equity_cash_before_option_proceeds_m: 9082.86207637
cash_available_to_common_after_subscription_m: 10428.07705808
old_cohort_common_cash_distributed_m: 5672.67023259
old_cohort_discounted_cash_m: 1.8531E-5
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: 3806700181.3345
ending_economic_live_shares: 3826935113.5963
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.541104168895
relative_new_issue_dilution_rate: 0.005315609661
ordinary_profit_after_IFRS_SBC_m: 10203.83375423
noncash_SBC_addback_m: 575.82673201
sustainable_operating_equity_cash_before_option_proceeds_m: 9155.52497298
cash_available_to_common_after_subscription_m: 10541.39907752
old_cohort_common_cash_distributed_m: 5703.99498683
old_cohort_discounted_cash_m: 1.69702E-5
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: 3826935113.5963
ending_economic_live_shares: 3847384300.5209
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.538228152508
relative_new_issue_dilution_rate: 0.005343489324
ordinary_profit_after_IFRS_SBC_m: 10285.46442426
noncash_SBC_addback_m: 580.43334587
sustainable_operating_equity_cash_before_option_proceeds_m: 9228.76917277
cash_available_to_common_after_subscription_m: 10656.53132211
old_cohort_common_cash_distributed_m: 5735.64516564
old_cohort_discounted_cash_m: 1.55413E-5
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: 3847384300.5209
ending_economic_live_shares: 3868050063.2349
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.535352570469
relative_new_issue_dilution_rate: 0.005371379904
ordinary_profit_after_IFRS_SBC_m: 10367.74813965
noncash_SBC_addback_m: 585.07681264
sustainable_operating_equity_cash_before_option_proceeds_m: 9302.59932615
cash_available_to_common_after_subscription_m: 10773.51558646
old_cohort_common_cash_distributed_m: 5767.6292622
old_cohort_discounted_cash_m: 1.42332E-5
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: 3868050063.2349
ending_economic_live_shares: 3888934748.7552
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.532477574925
relative_new_issue_dilution_rate: 0.005399280045
ordinary_profit_after_IFRS_SBC_m: 10450.69012477
noncash_SBC_addback_m: 589.75742714
sustainable_operating_equity_cash_before_option_proceeds_m: 9377.02012076
cash_available_to_common_after_subscription_m: 10892.39482503
old_cohort_common_cash_distributed_m: 5799.95598155
old_cohort_discounted_cash_m: 1.30355E-5
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: 3888934748.7552
ending_economic_live_shares: 3910040730.2874
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.529603317944
relative_new_issue_dilution_rate: 0.005427188394
ordinary_profit_after_IFRS_SBC_m: 10534.29564577
noncash_SBC_addback_m: 594.47548656
sustainable_operating_equity_cash_before_option_proceeds_m: 9452.03628172
cash_available_to_common_after_subscription_m: 11013.21318644
old_cohort_common_cash_distributed_m: 5832.63424476
old_cohort_discounted_cash_m: 1.19389E-5
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: 3910040730.2874
ending_economic_live_shares: 3931370407.5291
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.526729951492
relative_new_issue_dilution_rate: 0.005455103594
ordinary_profit_after_IFRS_SBC_m: 10618.57001094
noncash_SBC_addback_m: 599.23129045
sustainable_operating_equity_cash_before_option_proceeds_m: 9527.65257198
cash_available_to_common_after_subscription_m: 11136.01604864
old_cohort_common_cash_distributed_m: 5865.67319312
old_cohort_discounted_cash_m: 1.09349E-5
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: 3931370407.5291
ending_economic_live_shares: 3952926206.9757
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.523857627396
relative_new_issue_dilution_rate: 0.005483024292
ordinary_profit_after_IFRS_SBC_m: 10703.51857102
noncash_SBC_addback_m: 604.02514077
sustainable_operating_equity_cash_before_option_proceeds_m: 9603.87379255
cash_available_to_common_after_subscription_m: 11260.85005529
old_cohort_common_cash_distributed_m: 5899.08219243
old_cohort_discounted_cash_m: 1.00156E-5
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: 3952926206.9757
ending_economic_live_shares: 3974710582.2308
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.52098649731
relative_new_issue_dilution_rate: 0.005510949133
ordinary_profit_after_IFRS_SBC_m: 10789.14671959
noncash_SBC_addback_m: 608.8573419
sustainable_operating_equity_cash_before_option_proceeds_m: 9680.70478289
cash_available_to_common_after_subscription_m: 11387.76315318
old_cohort_common_cash_distributed_m: 5932.87083737
old_cohort_discounted_cash_m: 9.174E-6
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: 3974710582.2308
ending_economic_live_shares: 3996726014.3196
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.518116712689
relative_new_issue_dilution_rate: 0.005538876764
ordinary_profit_after_IFRS_SBC_m: 10875.45989335
noncash_SBC_addback_m: 613.72820063
sustainable_operating_equity_cash_before_option_proceeds_m: 9758.15042116
cash_available_to_common_after_subscription_m: 11516.80463068
old_cohort_common_cash_distributed_m: 5967.04895593
old_cohort_discounted_cash_m: 8.4033E-6
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: 3996726014.3196
ending_economic_live_shares: 4018975012.0067
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.515248424753
relative_new_issue_dilution_rate: 0.005566805832
ordinary_profit_after_IFRS_SBC_m: 10962.4635725
noncash_SBC_addback_m: 618.63802624
sustainable_operating_equity_cash_before_option_proceeds_m: 9836.21562452
cash_available_to_common_after_subscription_m: 11648.02515753
old_cohort_common_cash_distributed_m: 6001.6266139
old_cohort_discounted_cash_m: 7.6976E-6
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: 4018975012.0067
ending_economic_live_shares: 4041460112.1174
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.512381784457
relative_new_issue_dilution_rate: 0.005594734987
ordinary_profit_after_IFRS_SBC_m: 11050.16328108
noncash_SBC_addback_m: 623.58713045
sustainable_operating_equity_cash_before_option_proceeds_m: 9914.90534952
cash_available_to_common_after_subscription_m: 11781.47682566
old_cohort_common_cash_distributed_m: 6036.61411947
old_cohort_discounted_cash_m: 7.0515E-6
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: 4041460112.1174
ending_economic_live_shares: 4064183879.8624
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.509516942459
relative_new_issue_dilution_rate: 0.005622662878
ordinary_profit_after_IFRS_SBC_m: 11138.56458732
noncash_SBC_addback_m: 628.57582749
sustainable_operating_equity_cash_before_option_proceeds_m: 9994.22459232
cash_available_to_common_after_subscription_m: 11917.21319133
old_cohort_common_cash_distributed_m: 6072.02202787
old_cohort_discounted_cash_m: 6.4598E-6
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: 4064183879.8624
ending_economic_live_shares: 4087148909.1676
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.506654049088
relative_new_issue_dilution_rate: 0.005650588158
ordinary_profit_after_IFRS_SBC_m: 11227.67310402
noncash_SBC_addback_m: 633.60443411
sustainable_operating_equity_cash_before_option_proceeds_m: 10074.17838906
cash_available_to_common_after_subscription_m: 12055.28931847
old_cohort_common_cash_distributed_m: 6107.86114613
old_cohort_discounted_cash_m: 5.9179E-6
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: 4087148909.1676
ending_economic_live_shares: 4110357823.0069
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.503793254316
relative_new_issue_dilution_rate: 0.005678509483
ordinary_profit_after_IFRS_SBC_m: 11317.49448885
noncash_SBC_addback_m: 638.67326959
sustainable_operating_equity_cash_before_option_proceeds_m: 10154.77181617
cash_available_to_common_after_subscription_m: 12195.76182342
old_cohort_common_cash_distributed_m: 6144.14253789
old_cohort_discounted_cash_m: 5.4217E-6
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: 4110357823.0069
ending_economic_live_shares: 4133813273.7393
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.500934707722
relative_new_issue_dilution_rate: 0.005706425509
ordinary_profit_after_IFRS_SBC_m: 11408.03444477
noncash_SBC_addback_m: 643.78265574
sustainable_operating_equity_cash_before_option_proceeds_m: 10236.0099907
cash_available_to_common_after_subscription_m: 12338.68892092
old_cohort_common_cash_distributed_m: 6180.87752827
old_cohort_discounted_cash_m: 4.9674E-6
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: 4133813273.7393
ending_economic_live_shares: 4157517943.45
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.498078558463
relative_new_issue_dilution_rate: 0.005734334896
ordinary_profit_after_IFRS_SBC_m: 11499.29872032
noncash_SBC_addback_m: 648.93291699
sustainable_operating_equity_cash_before_option_proceeds_m: 10317.89807062
cash_available_to_common_after_subscription_m: 12484.13047151
old_cohort_common_cash_distributed_m: 6218.07770891
old_cohort_discounted_cash_m: 4.5512E-6
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: 4157517943.45
ending_economic_live_shares: 4181474544.2958
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.495224955245
relative_new_issue_dilution_rate: 0.005762236308
ordinary_profit_after_IFRS_SBC_m: 11591.29311009
noncash_SBC_addback_m: 654.12438032
sustainable_operating_equity_cash_before_option_proceeds_m: 10400.44125519
cash_available_to_common_after_subscription_m: 12632.1480304
old_cohort_common_cash_distributed_m: 6255.754943
old_cohort_discounted_cash_m: 4.1701E-6
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: 4181474544.2958
ending_economic_live_shares: 4205685818.8547
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.492374046291
relative_new_issue_dilution_rate: 0.005790128411
ordinary_profit_after_IFRS_SBC_m: 11684.02345497
noncash_SBC_addback_m: 659.35737537
sustainable_operating_equity_cash_before_option_proceeds_m: 10483.64478523
cash_available_to_common_after_subscription_m: 12782.80489772
old_cohort_common_cash_distributed_m: 6293.92137043
old_cohort_discounted_cash_m: 3.8211E-6
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: 4205685818.8547
ending_economic_live_shares: 4230154540.4793
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.489525979309
relative_new_issue_dilution_rate: 0.005818009875
ordinary_profit_after_IFRS_SBC_m: 11777.49564261
noncash_SBC_addback_m: 664.63223437
sustainable_operating_equity_cash_before_option_proceeds_m: 10567.51394351
cash_available_to_common_after_subscription_m: 12936.1661704
old_cohort_common_cash_distributed_m: 6332.58941307
old_cohort_discounted_cash_m: 3.5014E-6
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: 4230154540.4793
ending_economic_live_shares: 4254883513.6552
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.486680901466
relative_new_issue_dilution_rate: 0.005845879374
ordinary_profit_after_IFRS_SBC_m: 11871.71560775
noncash_SBC_addback_m: 669.94929224
sustainable_operating_equity_cash_before_option_proceeds_m: 10652.05405506
cash_available_to_common_after_subscription_m: 13092.29879551
old_cohort_common_cash_distributed_m: 6371.77178005
old_cohort_discounted_cash_m: 3.2087E-6
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: 4254883513.6552
ending_economic_live_shares: 4279875574.3628
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.483838959352
relative_new_issue_dilution_rate: 0.005873735586
ordinary_profit_after_IFRS_SBC_m: 11966.68933261
noncash_SBC_addback_m: 675.30888658
sustainable_operating_equity_cash_before_option_proceeds_m: 10737.2704875
cash_available_to_common_after_subscription_m: 13251.27162523
old_cohort_common_cash_distributed_m: 6411.48147324
old_cohort_discounted_cash_m: 2.9405E-6
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: 4279875574.3628
ending_economic_live_shares: 4305133590.4444
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.481000298958
relative_new_issue_dilution_rate: 0.005901577194
ordinary_profit_after_IFRS_SBC_m: 12062.42284727
noncash_SBC_addback_m: 680.71135767
sustainable_operating_equity_cash_before_option_proceeds_m: 10823.1686514
cash_available_to_common_after_subscription_m: 13413.15547352
old_cohort_common_cash_distributed_m: 6451.73179273
old_cohort_discounted_cash_m: 2.6949E-6
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: 4305133590.4444
ending_economic_live_shares: 4330660461.9755
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.478165065638
relative_new_issue_dilution_rate: 0.005929402885
ordinary_profit_after_IFRS_SBC_m: 12158.92223005
noncash_SBC_addback_m: 686.15704854
sustainable_operating_equity_cash_before_option_proceeds_m: 10909.75400061
cash_available_to_common_after_subscription_m: 13578.02317442
old_cohort_common_cash_distributed_m: 6492.53634243
old_cohort_discounted_cash_m: 2.4699E-6
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: 4330660461.9755
ending_economic_live_shares: 4356459121.6396
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.475333404087
relative_new_issue_dilution_rate: 0.005957211352
ordinary_profit_after_IFRS_SBC_m: 12256.19360789
noncash_SBC_addback_m: 691.64630492
sustainable_operating_equity_cash_before_option_proceeds_m: 10997.03203262
cash_available_to_common_after_subscription_m: 13745.94964221
old_cohort_common_cash_distributed_m: 6533.90903585
old_cohort_discounted_cash_m: 2.2637E-6
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: 4356459121.6396
ending_economic_live_shares: 4382532535.1095
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.472505458309
relative_new_issue_dilution_rate: 0.005985001292
ordinary_profit_after_IFRS_SBC_m: 12354.24315675
noncash_SBC_addback_m: 697.17947536
sustainable_operating_equity_cash_before_option_proceeds_m: 11085.00828888
cash_available_to_common_after_subscription_m: 13917.01193322
old_cohort_common_cash_distributed_m: 6575.8641018
old_cohort_discounted_cash_m: 2.0749E-6
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: 4382532535.1095
ending_economic_live_shares: 4408883701.4313
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.469681371587
relative_new_issue_dilution_rate: 0.006012771408
ordinary_profit_after_IFRS_SBC_m: 12453.07710201
noncash_SBC_addback_m: 702.75691117
sustainable_operating_equity_cash_before_option_proceeds_m: 11173.68835519
cash_available_to_common_after_subscription_m: 14091.28930968
old_cohort_common_cash_distributed_m: 6618.4160904
old_cohort_discounted_cash_m: 1.902E-6
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: 4408883701.4313
ending_economic_live_shares: 4435515653.4143
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.466861286458
relative_new_issue_dilution_rate: 0.00604052041
ordinary_profit_after_IFRS_SBC_m: 12552.70171882
noncash_SBC_addback_m: 708.37896646
sustainable_operating_equity_cash_before_option_proceeds_m: 11263.07786203
cash_available_to_common_after_subscription_m: 14268.86330537
old_cohort_common_cash_distributed_m: 6661.57987904
old_cohort_discounted_cash_m: 1.7435E-6
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: 4435515653.4143
ending_economic_live_shares: 4462431458.0252
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.464045344681
relative_new_issue_dilution_rate: 0.006068247012
ordinary_profit_after_IFRS_SBC_m: 12653.12333257
noncash_SBC_addback_m: 714.04599819
sustainable_operating_equity_cash_before_option_proceeds_m: 11353.18248493
cash_available_to_common_after_subscription_m: 14449.81779329
old_cohort_common_cash_distributed_m: 6705.37067847
old_cohort_discounted_cash_m: 1.5983E-6
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: 4462431458.0252
ending_economic_live_shares: 4489634216.7867
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.461233687215
relative_new_issue_dilution_rate: 0.006095949936
ordinary_profit_after_IFRS_SBC_m: 12754.34831923
noncash_SBC_addback_m: 719.75836617
sustainable_operating_equity_cash_before_option_proceeds_m: 11444.00794481
cash_available_to_common_after_subscription_m: 14634.23905537
old_cohort_common_cash_distributed_m: 6749.8040391
old_cohort_discounted_cash_m: 1.4653E-6
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: 4489634216.7867
ending_economic_live_shares: 4517127066.182
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.458426454186
relative_new_issue_dilution_rate: 0.00612362791
ordinary_profit_after_IFRS_SBC_m: 12856.38310579
noncash_SBC_addback_m: 725.5164331
sustainable_operating_equity_cash_before_option_proceeds_m: 11535.56000836
cash_available_to_common_after_subscription_m: 14822.21585424
old_cohort_common_cash_distributed_m: 6794.89585724
old_cohort_discounted_cash_m: 1.3435E-6
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: 4517127066.182
ending_economic_live_shares: 4544913178.0631
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.455623784862
relative_new_issue_dilution_rate: 0.006151279668
ordinary_profit_after_IFRS_SBC_m: 12959.23417063
noncash_SBC_addback_m: 731.32056457
sustainable_operating_equity_cash_before_option_proceeds_m: 11627.84448843
cash_available_to_common_after_subscription_m: 15013.83950725
old_cohort_common_cash_distributed_m: 6840.6623816
old_cohort_discounted_cash_m: 1.2318E-6
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: 4544913178.0631
ending_economic_live_shares: 4572995760.0647
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.452825817627
relative_new_issue_dilution_rate: 0.006178903953
ordinary_profit_after_IFRS_SBC_m: 13062.908044
noncash_SBC_addback_m: 737.17112908
sustainable_operating_equity_cash_before_option_proceeds_m: 11720.86724434
cash_available_to_common_after_subscription_m: 15209.2039626
old_cohort_common_cash_distributed_m: 6887.12021982
old_cohort_discounted_cash_m: 1.1295E-6
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: 4572995760.0647
ending_economic_live_shares: 4601378056.0231
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.450032689956
relative_new_issue_dilution_rate: 0.006206499513
ordinary_profit_after_IFRS_SBC_m: 13167.41130835
noncash_SBC_addback_m: 743.06849812
sustainable_operating_equity_cash_before_option_proceeds_m: 11814.63418229
cash_available_to_common_after_subscription_m: 15408.40587787
old_cohort_common_cash_distributed_m: 6934.28634515
old_cohort_discounted_cash_m: 1.0357E-6
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: 4601378056.0231
ending_economic_live_shares: 4630063346.3999
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.447244538386
relative_new_issue_dilution_rate: 0.006234065106
ordinary_profit_after_IFRS_SBC_m: 13272.75059882
noncash_SBC_addback_m: 749.0130461
sustainable_operating_equity_cash_before_option_proceeds_m: 11909.15125575
cash_available_to_common_after_subscription_m: 15611.54470082
old_cohort_common_cash_distributed_m: 6982.17810321
old_cohort_discounted_cash_m: 9.498E-7
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: 4630063346.3999
ending_economic_live_shares: 4659054948.7111
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.444461498491
relative_new_issue_dilution_rate: 0.006261599495
ordinary_profit_after_IFRS_SBC_m: 13378.93260361
noncash_SBC_addback_m: 755.00515047
sustainable_operating_equity_cash_before_option_proceeds_m: 12004.4244658
cash_available_to_common_after_subscription_m: 15818.72275275
old_cohort_common_cash_distributed_m: 7030.8132189
old_cohort_discounted_cash_m: 8.71E-7
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: 4659054948.7111
ending_economic_live_shares: 4688356217.9615
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.441683704861
relative_new_issue_dilution_rate: 0.006289101454
ordinary_profit_after_IFRS_SBC_m: 13485.96406444
noncash_SBC_addback_m: 761.04519167
sustainable_operating_equity_cash_before_option_proceeds_m: 12100.45986152
cash_available_to_common_after_subscription_m: 16030.0453142
old_cohort_common_cash_distributed_m: 7080.20980346
old_cohort_discounted_cash_m: 7.989E-7
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: 4688356217.9615
ending_economic_live_shares: 4717970547.0844
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.438911291071
relative_new_issue_dilution_rate: 0.006316569763
ordinary_profit_after_IFRS_SBC_m: 13593.85177695
noncash_SBC_addback_m: 767.13355321
sustainable_operating_equity_cash_before_option_proceeds_m: 12197.26354042
cash_available_to_common_after_subscription_m: 16245.6207134
old_cohort_common_cash_distributed_m: 7130.38636157
old_cohort_discounted_cash_m: 7.327E-7
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: 4717970547.0844
ending_economic_live_shares: 4747901367.3861
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.436144389663
relative_new_issue_dilution_rate: 0.006344003211
ordinary_profit_after_IFRS_SBC_m: 13702.60259117
noncash_SBC_addback_m: 773.27062163
sustainable_operating_equity_cash_before_option_proceeds_m: 12294.84164874
cash_available_to_common_after_subscription_m: 16465.56041727
old_cohort_common_cash_distributed_m: 7181.36179864
old_cohort_discounted_cash_m: 6.721E-7
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: 4747901367.3861
ending_economic_live_shares: 4778152148.9967
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.433383132116
relative_new_issue_dilution_rate: 0.006371400598
ordinary_profit_after_IFRS_SBC_m: 13812.2234119
noncash_SBC_addback_m: 779.45678661
sustainable_operating_equity_cash_before_option_proceeds_m: 12393.20038193
cash_available_to_common_after_subscription_m: 16689.97912524
old_cohort_common_cash_distributed_m: 7233.15542824
old_cohort_discounted_cash_m: 6.165E-7
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: 4778152148.9967
ending_economic_live_shares: 4808726401.3258
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.430627648827
relative_new_issue_dilution_rate: 0.006398760729
ordinary_profit_after_IFRS_SBC_m: 13922.72119919
noncash_SBC_addback_m: 785.6924409
sustainable_operating_equity_cash_before_option_proceeds_m: 12492.34598498
cash_available_to_common_after_subscription_m: 16918.99486581
old_cohort_common_cash_distributed_m: 7285.78697959
old_cohort_discounted_cash_m: 5.656E-7
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: 4808726401.3258
ending_economic_live_shares: 4839627673.5243
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.427878069089
relative_new_issue_dilution_rate: 0.006426082422
ordinary_profit_after_IFRS_SBC_m: 14034.10296879
noncash_SBC_addback_m: 791.97798043
sustainable_operating_equity_cash_before_option_proceeds_m: 12592.28475286
cash_available_to_common_after_subscription_m: 17152.72909612
old_cohort_common_cash_distributed_m: 7339.27660525
old_cohort_discounted_cash_m: 5.189E-7
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: 4839627673.5243
ending_economic_live_shares: 4870859554.951
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.425134521063
relative_new_issue_dilution_rate: 0.006453364501
ordinary_profit_after_IFRS_SBC_m: 14146.37579254
noncash_SBC_addback_m: 798.31380427
sustainable_operating_equity_cash_before_option_proceeds_m: 12693.02303089
cash_available_to_common_after_subscription_m: 17391.30680441
old_cohort_common_cash_distributed_m: 7393.64488895
old_cohort_discounted_cash_m: 4.761E-7
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: 4870859554.951
ending_economic_live_shares: 4902425675.6458
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.422397131759
relative_new_issue_dilution_rate: 0.006480605802
ordinary_profit_after_IFRS_SBC_m: 14259.54679888
noncash_SBC_addback_m: 804.7003147
sustainable_operating_equity_cash_before_option_proceeds_m: 12794.56721513
cash_available_to_common_after_subscription_m: 17634.85661572
old_cohort_common_cash_distributed_m: 7448.91285347
old_cohort_discounted_cash_m: 4.368E-7
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: 4902425675.6458
ending_economic_live_shares: 4934329706.8081
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.419666027019
relative_new_issue_dilution_rate: 0.006507805171
ordinary_profit_after_IFRS_SBC_m: 14373.62317327
noncash_SBC_addback_m: 811.13791722
sustainable_operating_equity_cash_before_option_proceeds_m: 12896.92375286
cash_available_to_common_after_subscription_m: 17883.51090057
old_cohort_common_cash_distributed_m: 7505.10196879
old_cohort_discounted_cash_m: 4.008E-7
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: 4934329706.8081
ending_economic_live_shares: 4966575361.2815
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.416941331486
relative_new_issue_dilution_rate: 0.006534961462
ordinary_profit_after_IFRS_SBC_m: 14488.61215865
noncash_SBC_addback_m: 817.62702056
sustainable_operating_equity_cash_before_option_proceeds_m: 13000.09914288
cash_available_to_common_after_subscription_m: 18137.40588713
old_cohort_common_cash_distributed_m: 7562.23416028
old_cohort_discounted_cash_m: 3.678E-7
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: 4966575361.2815
ending_economic_live_shares: 4999166394.0442
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.414223168591
relative_new_issue_dilution_rate: 0.00656207354
ordinary_profit_after_IFRS_SBC_m: 14604.52105592
noncash_SBC_addback_m: 824.16803672
sustainable_operating_equity_cash_before_option_proceeds_m: 13104.09993602
cash_available_to_common_after_subscription_m: 18396.68177662
old_cohort_common_cash_distributed_m: 7620.33181708
old_cohort_discounted_cash_m: 3.376E-7
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: 4999166394.0442
ending_economic_live_shares: 5032106602.7053
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.411511660533
relative_new_issue_dilution_rate: 0.006589140282
ordinary_profit_after_IFRS_SBC_m: 14721.35722437
noncash_SBC_addback_m: 830.76138102
sustainable_operating_equity_cash_before_option_proceeds_m: 13208.93273551
cash_available_to_common_after_subscription_m: 18661.48286224
old_cohort_common_cash_distributed_m: 7679.41780064
old_cohort_discounted_cash_m: 3.098E-7
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: 5032106602.7053
ending_economic_live_shares: 5065399828.0071
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.408806928252
relative_new_issue_dilution_rate: 0.006616160573
ordinary_profit_after_IFRS_SBC_m: 14839.12808217
noncash_SBC_addback_m: 837.40747207
sustainable_operating_equity_cash_before_option_proceeds_m: 13314.60419739
cash_available_to_common_after_subscription_m: 18931.9576517
old_cohort_common_cash_distributed_m: 7739.51545339
old_cohort_discounted_cash_m: 2.844E-7
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: 5065399828.0071
ending_economic_live_shares: 5099049954.3346
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.406109091419
relative_new_issue_dilution_rate: 0.00664313331
ordinary_profit_after_IFRS_SBC_m: 14957.84110682
noncash_SBC_addback_m: 844.10673184
sustainable_operating_equity_cash_before_option_proceeds_m: 13421.12103097
cash_available_to_common_after_subscription_m: 19208.25899344
old_cohort_common_cash_distributed_m: 7800.64860757
old_cohort_discounted_cash_m: 2.611E-7
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: 5099049954.3346
ending_economic_live_shares: 5133060910.2294
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.403418268412
relative_new_issue_dilution_rate: 0.006670057403
ordinary_profit_after_IFRS_SBC_m: 15077.50383568
noncash_SBC_addback_m: 850.8595857
sustainable_operating_equity_cash_before_option_proceeds_m: 13528.48999922
cash_available_to_common_after_subscription_m: 19490.5442066
old_cohort_common_cash_distributed_m: 7862.84159423
old_cohort_discounted_cash_m: 2.396E-7
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: 5133060910.2294
ending_economic_live_shares: 5167436668.912
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.400734576297
relative_new_issue_dilution_rate: 0.006696931769
ordinary_profit_after_IFRS_SBC_m: 15198.12386636
noncash_SBC_addback_m: 857.66646238
sustainable_operating_equity_cash_before_option_proceeds_m: 13636.71791921
cash_available_to_common_after_subscription_m: 19778.97521502
old_cohort_common_cash_distributed_m: 7926.11925237
old_cohort_discounted_cash_m: 2.2E-7
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: 5167436668.912
ending_economic_live_shares: 5202181248.8084
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.398058130814
relative_new_issue_dilution_rate: 0.00672375534
ordinary_profit_after_IFRS_SBC_m: 15319.70885729
noncash_SBC_addback_m: 864.52779408
sustainable_operating_equity_cash_before_option_proceeds_m: 13745.81166257
cash_available_to_common_after_subscription_m: 20073.71868514
old_cohort_common_cash_distributed_m: 7990.50693829
old_cohort_discounted_cash_m: 2.02E-7
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: 5202181248.8084
ending_economic_live_shares: 5237298714.0854
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.395389046359
relative_new_issue_dilution_rate: 0.006750527057
ordinary_profit_after_IFRS_SBC_m: 15442.26652815
noncash_SBC_addback_m: 871.44401643
sustainable_operating_equity_cash_before_option_proceeds_m: 13855.77815587
cash_available_to_common_after_subscription_m: 20374.94616819
old_cohort_common_cash_distributed_m: 8056.03053505
old_cohort_discounted_cash_m: 1.855E-7
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: 5237298714.0854
ending_economic_live_shares: 5272793175.1905
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.392727435963
relative_new_issue_dilution_rate: 0.006777245875
ordinary_profit_after_IFRS_SBC_m: 15565.80466038
noncash_SBC_addback_m: 878.41556857
sustainable_operating_equity_cash_before_option_proceeds_m: 13966.62438112
cash_available_to_common_after_subscription_m: 20682.83424661
old_cohort_common_cash_distributed_m: 8122.71646212
old_cohort_discounted_cash_m: 1.703E-7
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: 5272793175.1905
ending_economic_live_shares: 5308668789.3994
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.390073411284
relative_new_issue_dilution_rate: 0.006803910758
ordinary_profit_after_IFRS_SBC_m: 15690.33109766
noncash_SBC_addback_m: 885.44289311
sustainable_operating_equity_cash_before_option_proceeds_m: 14078.35737616
cash_available_to_common_after_subscription_m: 20997.56468485
old_cohort_common_cash_distributed_m: 8190.59168527
old_cohort_discounted_cash_m: 1.564E-7
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: 5308668789.3994
ending_economic_live_shares: 5344929761.3708
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.387427082583
relative_new_issue_dilution_rate: 0.006830520684
ordinary_profit_after_IFRS_SBC_m: 15815.85374644
noncash_SBC_addback_m: 892.52643626
sustainable_operating_equity_cash_before_option_proceeds_m: 14190.98423517
cash_available_to_common_after_subscription_m: 21319.32458476
old_cohort_common_cash_distributed_m: 8259.68372651
old_cohort_discounted_cash_m: 1.437E-7
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: 5344929761.3708
ending_economic_live_shares: 5381580343.7064
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.384788558714
relative_new_issue_dilution_rate: 0.006857074643
ordinary_profit_after_IFRS_SBC_m: 15942.38057641
noncash_SBC_addback_m: 899.66664775
sustainable_operating_equity_cash_before_option_proceeds_m: 14304.51210905
cash_available_to_common_after_subscription_m: 21648.30654571
old_cohort_common_cash_distributed_m: 8330.02067432
old_cohort_discounted_cash_m: 1.32E-7
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: 5381580343.7064
ending_economic_live_shares: 5418624837.5197
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.382157947108
relative_new_issue_dilution_rate: 0.006883571636
ordinary_profit_after_IFRS_SBC_m: 16069.91962102
noncash_SBC_addback_m: 906.86398093
sustainable_operating_equity_cash_before_option_proceeds_m: 14418.94820593
cash_available_to_common_after_subscription_m: 21984.70882943
old_cohort_common_cash_distributed_m: 8401.63119403
old_cohort_discounted_cash_m: 1.212E-7
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: 5418624837.5197
ending_economic_live_shares: 5456067593.0102
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.379535353761
relative_new_issue_dilution_rate: 0.006910010679
ordinary_profit_after_IFRS_SBC_m: 16198.47897799
noncash_SBC_addback_m: 914.11889278
sustainable_operating_equity_cash_before_option_proceeds_m: 14534.29979157
cash_available_to_common_after_subscription_m: 22328.73552992
old_cohort_common_cash_distributed_m: 8474.54453838
old_cohort_discounted_cash_m: 1.113E-7
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: 5456067593.0102
ending_economic_live_shares: 5493913010.0458
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.376920883216
relative_new_issue_dilution_rate: 0.006936390796
ordinary_profit_after_IFRS_SBC_m: 16328.06680982
noncash_SBC_addback_m: 921.43184392
sustainable_operating_equity_cash_before_option_proceeds_m: 14650.57418991
cash_available_to_common_after_subscription_m: 22680.59674844
old_cohort_common_cash_distributed_m: 8548.79055828
old_cohort_discounted_cash_m: 1.023E-7
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: 5493913010.0458
ending_economic_live_shares: 5532165538.7517
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.374314638554
relative_new_issue_dilution_rate: 0.006962711029
ordinary_profit_after_IFRS_SBC_m: 16458.69134429
noncash_SBC_addback_m: 928.80329867
sustainable_operating_equity_cash_before_option_proceeds_m: 14767.77878343
cash_available_to_common_after_subscription_m: 23040.5087738
old_cohort_common_cash_distributed_m: 8624.39971376
old_cohort_discounted_cash_m: 9.4E-8
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: 5532165538.7517
ending_economic_live_shares: 5570829680.1072
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.37171672138
relative_new_issue_dilution_rate: 0.006988970428
ordinary_profit_after_IFRS_SBC_m: 16590.36087505
noncash_SBC_addback_m: 936.23372506
sustainable_operating_equity_cash_before_option_proceeds_m: 14885.92101369
cash_available_to_common_after_subscription_m: 23408.69426802
old_cohort_common_cash_distributed_m: 8701.4030851
old_cohort_discounted_cash_m: 8.64E-8
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: 5570829680.1072
ending_economic_live_shares: 5609909986.5492
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.369127231813
relative_new_issue_dilution_rate: 0.00701516806
ordinary_profit_after_IFRS_SBC_m: 16723.08376205
noncash_SBC_addback_m: 943.72359486
sustainable_operating_equity_cash_before_option_proceeds_m: 15005.0083818
cash_available_to_common_after_subscription_m: 23785.38245774
old_cohort_common_cash_distributed_m: 8779.83238425
old_cohort_discounted_cash_m: 7.94E-8
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: 5609909986.5492
ending_economic_live_shares: 5649411062.5837
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.366546268472
relative_new_issue_dilution_rate: 0.007041303003
ordinary_profit_after_IFRS_SBC_m: 16856.86843215
noncash_SBC_addback_m: 951.27338362
sustainable_operating_equity_cash_before_option_proceeds_m: 15125.04844886
cash_available_to_common_after_subscription_m: 24170.80933124
old_cohort_common_cash_distributed_m: 8859.71996633
old_cohort_discounted_cash_m: 7.29E-8
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: 5649411062.5837
ending_economic_live_shares: 5689337565.4044
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.363973928467
relative_new_issue_dilution_rate: 0.007067374347
ordinary_profit_after_IFRS_SBC_m: 16991.7233796
noncash_SBC_addback_m: 958.88357069
sustainable_operating_equity_cash_before_option_proceeds_m: 15246.04883645
cash_available_to_common_after_subscription_m: 24565.2178415
old_cohort_common_cash_distributed_m: 8941.09884143
old_cohort_discounted_cash_m: 6.7E-8
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: 5689337565.4044
ending_economic_live_shares: 5729694205.5198
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.361410307388
relative_new_issue_dilution_rate: 0.007093381198
ordinary_profit_after_IFRS_SBC_m: 17127.65716664
noncash_SBC_addback_m: 966.55463926
sustainable_operating_equity_cash_before_option_proceeds_m: 15368.01722714
cash_available_to_common_after_subscription_m: 24968.85811537
old_cohort_common_cash_distributed_m: 9024.00268661
old_cohort_discounted_cash_m: 6.16E-8
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: 5729694205.5198
ending_economic_live_shares: 5770485747.3867
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.358855499296
relative_new_issue_dilution_rate: 0.007119322673
ordinary_profit_after_IFRS_SBC_m: 17264.67842397
noncash_SBC_addback_m: 974.28707637
sustainable_operating_equity_cash_before_option_proceeds_m: 15490.96136496
cash_available_to_common_after_subscription_m: 25381.98766904
old_cohort_common_cash_distributed_m: 9108.46585809
old_cohort_discounted_cash_m: 5.66E-8
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: 5770485747.3867
ending_economic_live_shares: 5811717010.0528
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.356309596712
relative_new_issue_dilution_rate: 0.007145197904
ordinary_profit_after_IFRS_SBC_m: 17402.79585136
noncash_SBC_addback_m: 982.08137298
sustainable_operating_equity_cash_before_option_proceeds_m: 15614.88905588
cash_available_to_common_after_subscription_m: 25804.87163
old_cohort_common_cash_distributed_m: 9194.52340369
old_cohort_discounted_cash_m: 5.21E-8
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: 5811717010.0528
ending_economic_live_shares: 5853392867.8069
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.353772690613
relative_new_issue_dilution_rate: 0.007171006035
ordinary_profit_after_IFRS_SBC_m: 17542.01821818
noncash_SBC_addback_m: 989.93802396
sustainable_operating_equity_cash_before_option_proceeds_m: 15739.80816832
cash_available_to_common_after_subscription_m: 26237.78296575
old_cohort_common_cash_distributed_m: 9282.2110755
old_cohort_discounted_cash_m: 4.79E-8
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: 5853392867.8069
ending_economic_live_shares: 5895518250.8368
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.351244870417
relative_new_issue_dilution_rate: 0.007196746226
ordinary_profit_after_IFRS_SBC_m: 17682.35436392
noncash_SBC_addback_m: 997.85752816
sustainable_operating_equity_cash_before_option_proceeds_m: 15865.72663367
cash_available_to_common_after_subscription_m: 26681.00271935
old_cohort_common_cash_distributed_m: 9371.56534276
old_cohort_discounted_cash_m: 4.4E-8
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: 5895518250.8368
ending_economic_live_shares: 5938098145.8957
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.348726223983
relative_new_issue_dilution_rate: 0.007222417648
ordinary_profit_after_IFRS_SBC_m: 17823.81319883
noncash_SBC_addback_m: 1005.84038838
sustainable_operating_equity_cash_before_option_proceeds_m: 15992.65244674
cash_available_to_common_after_subscription_m: 27134.82025211
old_cohort_common_cash_distributed_m: 9462.62340497
old_cohort_discounted_cash_m: 4.05E-8
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: 5938098145.8957
ending_economic_live_shares: 5981137596.9769
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.346216837597
relative_new_issue_dilution_rate: 0.007248019488
ordinary_profit_after_IFRS_SBC_m: 17966.40370442
noncash_SBC_addback_m: 1013.88711149
sustainable_operating_equity_cash_before_option_proceeds_m: 16120.59366631
cash_available_to_common_after_subscription_m: 27599.5334936
old_cohort_common_cash_distributed_m: 9555.4232053
old_cohort_discounted_cash_m: 3.72E-8
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: 5981137596.9769
ending_economic_live_shares: 6024641705.9967
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.343716795971
relative_new_issue_dilution_rate: 0.007273550945
ordinary_profit_after_IFRS_SBC_m: 18110.13493406
noncash_SBC_addback_m: 1021.99820838
sustainable_operating_equity_cash_before_option_proceeds_m: 16249.55841564
cash_available_to_common_after_subscription_m: 28075.44919921
old_cohort_common_cash_distributed_m: 9650.00344419
old_cohort_discounted_cash_m: 3.43E-8
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: 6024641705.9967
ending_economic_live_shares: 6068615633.4858
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.341226182233
relative_new_issue_dilution_rate: 0.007299011233
ordinary_profit_after_IFRS_SBC_m: 18255.01601353
noncash_SBC_addback_m: 1030.17419405
sustainable_operating_equity_cash_before_option_proceeds_m: 16379.55488297
cash_available_to_common_after_subscription_m: 28562.88321547
old_cohort_common_cash_distributed_m: 9746.40359319
old_cohort_discounted_cash_m: 3.15E-8
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: 6068615633.4858
ending_economic_live_shares: 6113064599.2897
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.338745077927
relative_new_issue_dilution_rate: 0.007324399581
ordinary_profit_after_IFRS_SBC_m: 18401.05614164
noncash_SBC_addback_m: 1038.4155876
sustainable_operating_equity_cash_before_option_proceeds_m: 16510.59132203
cash_available_to_common_after_subscription_m: 29062.16075338
old_cohort_common_cash_distributed_m: 9844.66390912
old_cohort_discounted_cash_m: 2.9E-8
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: 6113064599.2897
ending_economic_live_shares: 6157993883.2771
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.336273562999
relative_new_issue_dilution_rate: 0.00734971523
ordinary_profit_after_IFRS_SBC_m: 18548.26459077
noncash_SBC_addback_m: 1046.7229123
sustainable_operating_equity_cash_before_option_proceeds_m: 16642.67605261
cash_available_to_common_after_subscription_m: 29573.61667002
old_cohort_common_cash_distributed_m: 9944.8254484
old_cohort_discounted_cash_m: 2.67E-8
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: 6157993883.2771
ending_economic_live_shares: 6203408826.0578
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.333811715803
relative_new_issue_dilution_rate: 0.007374957436
ordinary_profit_after_IFRS_SBC_m: 18696.6507075
noncash_SBC_addback_m: 1055.0966956
sustainable_operating_equity_cash_before_option_proceeds_m: 16775.81746103
cash_available_to_common_after_subscription_m: 30097.5957586
old_cohort_common_cash_distributed_m: 10046.93008174
old_cohort_discounted_cash_m: 2.45E-8
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: 6203408826.0578
ending_economic_live_shares: 6249314829.7089
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.331359613091
relative_new_issue_dilution_rate: 0.007400125469
ordinary_profit_after_IFRS_SBC_m: 18846.22391316
noncash_SBC_addback_m: 1063.53746916
sustainable_operating_equity_cash_before_option_proceeds_m: 16910.02400072
cash_available_to_common_after_subscription_m: 30634.45304733
old_cohort_common_cash_distributed_m: 10151.02050902
old_cohort_discounted_cash_m: 2.26E-8
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: 6249314829.7089
ending_economic_live_shares: 6295717358.5108
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.32891733001
relative_new_issue_dilution_rate: 0.007425218615
ordinary_profit_after_IFRS_SBC_m: 18996.99370446
noncash_SBC_addback_m: 1072.04576892
sustainable_operating_equity_cash_before_option_proceeds_m: 17045.30419272
cash_available_to_common_after_subscription_m: 31184.55410727
old_cohort_common_cash_distributed_m: 10257.14027451
old_cohort_discounted_cash_m: 2.08E-8
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: 6295717358.5108
ending_economic_live_shares: 6342621939.6917
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.3264849401
relative_new_issue_dilution_rate: 0.00745023617
ordinary_profit_after_IFRS_SBC_m: 19148.9696541
noncash_SBC_addback_m: 1080.62213507
sustainable_operating_equity_cash_before_option_proceeds_m: 17181.66662627
cash_available_to_common_after_subscription_m: 31748.27536948
old_cohort_common_cash_distributed_m: 10365.33378228
old_cohort_discounted_cash_m: 1.91E-8
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: 6342621939.6917
ending_economic_live_shares: 6390034164.1818
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.324062515294
relative_new_issue_dilution_rate: 0.007475177449
ordinary_profit_after_IFRS_SBC_m: 19302.16141133
noncash_SBC_addback_m: 1089.26711215
sustainable_operating_equity_cash_before_option_proceeds_m: 17319.11995928
cash_available_to_common_after_subscription_m: 32326.00445175
old_cohort_common_cash_distributed_m: 10475.64631203
old_cohort_discounted_cash_m: 1.76E-8
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: 6390034164.1818
ending_economic_live_shares: 6437959687.3767
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.321650125911
relative_new_issue_dilution_rate: 0.007500041778
ordinary_profit_after_IFRS_SBC_m: 19456.57870262
noncash_SBC_addback_m: 1097.98124905
sustainable_operating_equity_cash_before_option_proceeds_m: 17457.67291895
cash_available_to_common_after_subscription_m: 32918.14049521
old_cohort_common_cash_distributed_m: 10588.12403505
old_cohort_discounted_cash_m: 1.62E-8
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: 6437959687.3767
ending_economic_live_shares: 6486404229.9102
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.319247840662
relative_new_issue_dilution_rate: 0.007524828499
ordinary_profit_after_IFRS_SBC_m: 19612.23133224
noncash_SBC_addback_m: 1106.76509904
sustainable_operating_equity_cash_before_option_proceeds_m: 17597.3343023
cash_available_to_common_after_subscription_m: 33525.09451106
old_cohort_common_cash_distributed_m: 10702.81403063
old_cohort_discounted_cash_m: 1.49E-8
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: 6486404229.9102
ending_economic_live_shares: 6535373578.4373
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.31685572664
relative_new_issue_dilution_rate: 0.007549536969
ordinary_profit_after_IFRS_SBC_m: 19769.1291829
noncash_SBC_addback_m: 1115.61921983
sustainable_operating_equity_cash_before_option_proceeds_m: 17738.11297672
cash_available_to_common_after_subscription_m: 34147.28973779
old_cohort_common_cash_distributed_m: 10819.76430264
old_cohort_discounted_cash_m: 1.37E-8
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: 6535373578.4373
ending_economic_live_shares: 6584873586.4267
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.314473849327
relative_new_issue_dilution_rate: 0.007574166556
ordinary_profit_after_IFRS_SBC_m: 19927.28221637
noncash_SBC_addback_m: 1124.54417359
sustainable_operating_equity_cash_before_option_proceeds_m: 17880.01788053
cash_available_to_common_after_subscription_m: 34785.1620092
old_cohort_common_cash_distributed_m: 10939.02379651
old_cohort_discounted_cash_m: 1.26E-8
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: 6584873586.4267
ending_economic_live_shares: 6634910174.9624
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.312102272593
relative_new_issue_dilution_rate: 0.007598716646
ordinary_profit_after_IFRS_SBC_m: 20086.7004741
noncash_SBC_addback_m: 1133.54052698
sustainable_operating_equity_cash_before_option_proceeds_m: 18023.05802358
cash_available_to_common_after_subscription_m: 35439.16013354
old_cohort_common_cash_distributed_m: 11060.64241647
old_cohort_discounted_cash_m: 1.16E-8
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: 6634910174.9624
ending_economic_live_shares: 6685489333.5569
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.309741058693
relative_new_issue_dilution_rate: 0.007623186639
ordinary_profit_after_IFRS_SBC_m: 20247.39407789
noncash_SBC_addback_m: 1142.60885119
sustainable_operating_equity_cash_before_option_proceeds_m: 18167.24248777
cash_available_to_common_after_subscription_m: 36109.746284
old_cohort_common_cash_distributed_m: 11184.67104314
old_cohort_discounted_cash_m: 1.07E-8
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: 6685489333.5569
ending_economic_live_shares: 6736617120.9736
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.307390268271
relative_new_issue_dilution_rate: 0.007647575946
ordinary_profit_after_IFRS_SBC_m: 20409.37323051
noncash_SBC_addback_m: 1151.749722
sustainable_operating_equity_cash_before_option_proceeds_m: 18312.58042767
cash_available_to_common_after_subscription_m: 36797.39640114
old_cohort_common_cash_distributed_m: 11311.16155143
old_cohort_discounted_cash_m: 9.9E-9
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: 6736617120.9736
ending_economic_live_shares: 6788299666.059
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.305049960362
relative_new_issue_dilution_rate: 0.007671883997
ordinary_profit_after_IFRS_SBC_m: 20572.64821636
noncash_SBC_addback_m: 1160.96371978
sustainable_operating_equity_cash_before_option_proceeds_m: 18459.08107109
cash_available_to_common_after_subscription_m: 37502.60060736
old_cohort_common_cash_distributed_m: 11440.16682875
old_cohort_discounted_cash_m: 9.1E-9
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: 6788299666.059
ending_economic_live_shares: 6840543168.5869
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.302720192391
relative_new_issue_dilution_rate: 0.007696110233
ordinary_profit_after_IFRS_SBC_m: 20737.22940209
noncash_SBC_addback_m: 1170.25142954
sustainable_operating_equity_cash_before_option_proceeds_m: 18606.75371966
cash_available_to_common_after_subscription_m: 38225.86363391
old_cohort_common_cash_distributed_m: 11571.74079359
old_cohort_discounted_cash_m: 8.4E-9
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: 6840543168.5869
ending_economic_live_shares: 6893353900.1114
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.30040102018
relative_new_issue_dilution_rate: 0.007720254112
ordinary_profit_after_IFRS_SBC_m: 20903.1272373
noncash_SBC_addback_m: 1179.61344097
sustainable_operating_equity_cash_before_option_proceeds_m: 18755.60774942
cash_available_to_common_after_subscription_m: 38967.70526083
old_cohort_common_cash_distributed_m: 11705.93841444
old_cohort_discounted_cash_m: 7.7E-9
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: 6893353900.1114
ending_economic_live_shares: 6946738204.8323
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.298092497946
relative_new_issue_dilution_rate: 0.007744315103
ordinary_profit_after_IFRS_SBC_m: 21070.3522552
noncash_SBC_addback_m: 1189.0503485
sustainable_operating_equity_cash_before_option_proceeds_m: 18905.65261141
cash_available_to_common_after_subscription_m: 39728.66077011
old_cohort_common_cash_distributed_m: 11842.81572902
old_cohort_discounted_cash_m: 7.1E-9
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: 6946738204.8323
ending_economic_live_shares: 7000702500.4696
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.295794678308
relative_new_issue_dilution_rate: 0.007768292693
ordinary_profit_after_IFRS_SBC_m: 21238.91507324
noncash_SBC_addback_m: 1198.56275129
sustainable_operating_equity_cash_before_option_proceeds_m: 19056.8978323
cash_available_to_common_after_subscription_m: 40509.28141259
old_cohort_common_cash_distributed_m: 11982.42986393
old_cohort_discounted_cash_m: 6.6E-9
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: 7000702500.4696
ending_economic_live_shares: 7055253279.1505
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.293507612289
relative_new_issue_dilution_rate: 0.007792186381
ordinary_profit_after_IFRS_SBC_m: 21408.82639383
noncash_SBC_addback_m: 1208.1512533
sustainable_operating_equity_cash_before_option_proceeds_m: 19209.35301496
cash_available_to_common_after_subscription_m: 41310.13488897
old_cohort_common_cash_distributed_m: 12124.83905459
old_cohort_discounted_cash_m: 6.0E-9
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: 7055253279.1505
ending_economic_live_shares: 7110397108.3068
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.291231349321
relative_new_issue_dilution_rate: 0.007815995681
ordinary_profit_after_IFRS_SBC_m: 21580.09700498
noncash_SBC_addback_m: 1217.81646333
sustainable_operating_equity_cash_before_option_proceeds_m: 19363.02783908
cash_available_to_common_after_subscription_m: 42131.80584523
old_cohort_common_cash_distributed_m: 12270.10266562
old_cohort_discounted_cash_m: 5.6E-9
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: 7110397108.3068
ending_economic_live_shares: 7166140631.5836
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.288965937248
relative_new_issue_dilution_rate: 0.007839720121
ordinary_profit_after_IFRS_SBC_m: 21752.73778102
noncash_SBC_addback_m: 1227.55899503
sustainable_operating_equity_cash_before_option_proceeds_m: 19517.93206179
cash_available_to_common_after_subscription_m: 42974.89638318
old_cohort_common_cash_distributed_m: 12418.2812115
old_cohort_discounted_cash_m: 5.1E-9
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: 7166140631.5836
ending_economic_live_shares: 7222490569.7595
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.286711422335
relative_new_issue_dilution_rate: 0.007863359244
ordinary_profit_after_IFRS_SBC_m: 21926.75968327
noncash_SBC_addback_m: 1237.37946699
sustainable_operating_equity_cash_before_option_proceeds_m: 19674.07551829
cash_available_to_common_after_subscription_m: 43840.02658629
old_cohort_common_cash_distributed_m: 12569.43637776
old_cohort_discounted_cash_m: 4.7E-9
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: 7222490569.7595
ending_economic_live_shares: 7279453721.6784
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.284467849269
relative_new_issue_dilution_rate: 0.007886912606
ordinary_profit_after_IFRS_SBC_m: 22102.17376073
noncash_SBC_addback_m: 1247.27850273
sustainable_operating_equity_cash_before_option_proceeds_m: 19831.46812243
cash_available_to_common_after_subscription_m: 44727.83506146
old_cohort_common_cash_distributed_m: 12723.63104238
old_cohort_discounted_cash_m: 4.4E-9
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: 7279453721.6784
ending_economic_live_shares: 7337036965.1934
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.282235261166
relative_new_issue_dilution_rate: 0.007910379778
ordinary_profit_after_IFRS_SBC_m: 22278.99115082
noncash_SBC_addback_m: 1257.25673075
sustainable_operating_equity_cash_before_option_proceeds_m: 19990.11986741
cash_available_to_common_after_subscription_m: 45638.97949717
old_cohort_common_cash_distributed_m: 12880.92929774
old_cohort_discounted_cash_m: 4.0E-9
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: 7337036965.1934
ending_economic_live_shares: 7395247258.1213
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.28001369958
relative_new_issue_dilution_rate: 0.007933760346
ordinary_profit_after_IFRS_SBC_m: 22457.22308003
noncash_SBC_addback_m: 1267.3147846
sustainable_operating_equity_cash_before_option_proceeds_m: 20150.04082635
cash_available_to_common_after_subscription_m: 46574.13723842
old_cohort_common_cash_distributed_m: 13041.39647289
old_cohort_discounted_cash_m: 3.7E-9
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: 7395247258.1213
ending_economic_live_shares: 7454091639.2112
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.277803204506
relative_new_issue_dilution_rate: 0.007957053907
ordinary_profit_after_IFRS_SBC_m: 22636.88086467
noncash_SBC_addback_m: 1277.45330287
sustainable_operating_equity_cash_before_option_proceeds_m: 20311.24115296
cash_available_to_common_after_subscription_m: 47534.00587909
old_cohort_common_cash_distributed_m: 13205.09915623
old_cohort_discounted_cash_m: 3.4E-9
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: 7454091639.2112
ending_economic_live_shares: 7513577229.1229
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.27560381439
relative_new_issue_dilution_rate: 0.007980260076
ordinary_profit_after_IFRS_SBC_m: 22817.97591158
noncash_SBC_addback_m: 1287.6729293
sustainable_operating_equity_cash_before_option_proceeds_m: 20473.73108219
cash_available_to_common_after_subscription_m: 48519.30387216
old_cohort_common_cash_distributed_m: 13372.10521869
old_cohort_discounted_cash_m: 3.2E-9
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: 7513577229.1229
ending_economic_live_shares: 7573711231.4201
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.273415566132
relative_new_issue_dilution_rate: 0.008003378479
ordinary_profit_after_IFRS_SBC_m: 23000.51971888
noncash_SBC_addback_m: 1297.97431273
sustainable_operating_equity_cash_before_option_proceeds_m: 20637.52093085
cash_available_to_common_after_subscription_m: 49530.77115839
old_cohort_common_cash_distributed_m: 13542.48383721
old_cohort_discounted_cash_m: 2.9E-9
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: 7573711231.4201
ending_economic_live_shares: 7634500933.5737
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.271238495099
relative_new_issue_dilution_rate: 0.008026408757
ordinary_profit_after_IFRS_SBC_m: 23184.52387663
noncash_SBC_addback_m: 1308.35810723
sustainable_operating_equity_cash_before_option_proceeds_m: 20802.62109829
cash_available_to_common_after_subscription_m: 50569.16981397
old_cohort_common_cash_distributed_m: 13716.30551876
old_cohort_discounted_cash_m: 2.7E-9
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: 7634500933.5737
ending_economic_live_shares: 7695953707.9799
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.269072635132
relative_new_issue_dilution_rate: 0.008049350565
ordinary_profit_after_IFRS_SBC_m: 23370.00006764
noncash_SBC_addback_m: 1318.82497209
sustainable_operating_equity_cash_before_option_proceeds_m: 20969.04206708
cash_available_to_common_after_subscription_m: 51635.28471768
old_cohort_common_cash_distributed_m: 13893.64212476
old_cohort_discounted_cash_m: 2.5E-9
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: 7695953707.9799
ending_economic_live_shares: 7758077012.9896
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.266918018549
relative_new_issue_dilution_rate: 0.008072203572
ordinary_profit_after_IFRS_SBC_m: 23556.96006818
noncash_SBC_addback_m: 1329.37557187
sustainable_operating_equity_cash_before_option_proceeds_m: 21136.79440362
cash_available_to_common_after_subscription_m: 52729.92423834
old_cohort_common_cash_distributed_m: 14074.56689593
old_cohort_discounted_cash_m: 2.3E-9
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: 7758077012.9896
ending_economic_live_shares: 7820878393.9519
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.264774676161
relative_new_issue_dilution_rate: 0.008094967459
ordinary_profit_after_IFRS_SBC_m: 23745.41574873
noncash_SBC_addback_m: 1340.01057644
sustainable_operating_equity_cash_before_option_proceeds_m: 21305.88875884
cash_available_to_common_after_subscription_m: 53853.92094282
old_cohort_common_cash_distributed_m: 14259.15447766
old_cohort_discounted_cash_m: 2.1E-9
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: 7820878393.9519
ending_economic_live_shares: 7884365484.2696
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.262642637279
relative_new_issue_dilution_rate: 0.008117641922
ordinary_profit_after_IFRS_SBC_m: 23935.37907472
noncash_SBC_addback_m: 1350.73066105
sustainable_operating_equity_cash_before_option_proceeds_m: 21476.33586892
cash_available_to_common_after_subscription_m: 55008.13232565
old_cohort_common_cash_distributed_m: 14447.48094578
old_cohort_discounted_cash_m: 1.9E-9
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: 7884365484.2696
ending_economic_live_shares: 7948546006.4697
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.260521929718
relative_new_issue_dilution_rate: 0.008140226671
ordinary_profit_after_IFRS_SBC_m: 24126.86210732
noncash_SBC_addback_m: 1361.53650634
sustainable_operating_equity_cash_before_option_proceeds_m: 21648.14655587
cash_available_to_common_after_subscription_m: 56193.44156051
old_cohort_common_cash_distributed_m: 14639.62383283
old_cohort_discounted_cash_m: 1.8E-9
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: 7948546006.4697
ending_economic_live_shares: 8013427773.2855
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.258412579815
relative_new_issue_dilution_rate: 0.008162721429
ordinary_profit_after_IFRS_SBC_m: 24319.87700417
noncash_SBC_addback_m: 1372.42879839
sustainable_operating_equity_cash_before_option_proceeds_m: 21821.33172831
cash_available_to_common_after_subscription_m: 57410.75827447
old_cohort_common_cash_distributed_m: 14835.66215485
old_cohort_discounted_cash_m: 1.7E-9
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: 8013427773.2855
ending_economic_live_shares: 8079018688.7542
old_holder_shares_constant: 2070770544.0568
old_fraction_after_deliveries: 0.256314612434
relative_new_issue_dilution_rate: 0.008185125932
ordinary_profit_after_IFRS_SBC_m: 24514.43602021
noncash_SBC_addback_m: 1383.40822878
sustainable_operating_equity_cash_before_option_proceeds_m: 21995.90238214
cash_available_to_common_after_subscription_m: 58661.01934565
old_cohort_common_cash_distributed_m: 15035.67643858
old_cohort_discounted_cash_m: 1.5E-9
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: 187.66686837
delta_vs_base_oku: -0.260514157
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: 187.534471298
delta_vs_base_oku: -0.392911229
interpretation: Error proxy: paid shares remain in denominator but exercise cash not included in issuer equity payouts.

sensitivity_subscription_cash_half

old_terminal_oku: 187.730926912

sensitivity_subscription_cash_double

old_terminal_oku: 188.320293756

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: 5.739501213
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: 2077218130.724
company_cash_m: 579.5053
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: 5.733560975
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: 2075068262.653
company_cash_m: 578.9055
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: 5.727620737
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: 2072918394.582
company_cash_m: 578.849
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: 5.721686073
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: 2070770544.057
company_cash_m: 578.2492
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: 2070770544
terminal_old_holder_ownership_fraction: 0.989484447793
terminal_old_cohort_mcap_oku: 187.927383
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

414.652579

終価

187.927383

現在価値（億）

353.213607

IRR

-0.070348525515

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

180.174842

営業利益

41.530295

純利益

18.759795

equity_oku

373.938626

期間内の親会社利益合計（億）

347.549666

multiple

10.01756058635

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。

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 →