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).

このシナリオの数値・キャッシュフローを開く →

厳しい弱気（確率 10.0%）

米国規制・訴訟・違法電子たばこ流入、紙巻数量急減、価格転嫁不発、New Categories失速

確率の根拠

Analyst subjective scenario probability (not issuer data).

事業別の前提

内容を開く

名称: combustibles
数量: 180.951199
価格・単価: 44.6539752
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: 15.454216
価格・単価: 57.4632398
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: 279.932218
価格・単価: 2.1098273
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: 9.651209
価格・単価: 31.978601
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: 2.909369
価格・単価: 186.4452917
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: 69.428864
価格・単価: 7.3329082
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: 2145861425.993
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: 13.145547096
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: 2145861425.993
company_cash_m: 1314.9374
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: 0.498288843258
想定日: 2027-05-07
金額: 7.25013621
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: 2145861425.993
company_cash_m: 725.2247
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: 0.774811772758
想定日: 2027-08-16
金額: 7.25013621
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: 2145861425.993
company_cash_m: 725.5814
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: 1.004791238877
想定日: 2027-11-08
金額: 7.25013621
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: 2145861425.993
company_cash_m: 725.5814
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: 1.242984257358
想定日: 2028-02-03
金額: 7.246996754
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: 2145861425.993
company_cash_m: 725.6237
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: 1.503080082136
想定日: 2028-05-08
金額: 7.246996754
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: 2145861425.993
company_cash_m: 725.6237
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: 1.771389459274
想定日: 2028-08-14
金額: 7.246996754
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: 2145861425.993
company_cash_m: 725.9839
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: 2.001368925394
想定日: 2028-11-06
金額: 7.246996754
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: 2145861425.993
company_cash_m: 725.9839
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: 2.250513347023
想定日: 2029-02-05
金額: 5.839702159
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: 2145861425.993
company_cash_m: 585.2953
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: 2.499657768652
想定日: 2029-05-07
金額: 5.839702159
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: 2145861425.993
company_cash_m: 585.2953
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: 2.770704996578
想定日: 2029-08-14
金額: 5.839702159
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: 2145861425.993
company_cash_m: 585.5884
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: 3.000684462697
想定日: 2029-11-06
金額: 5.839702159
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: 2145861425.993
company_cash_m: 585.5884
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: 3.247091033539
想定日: 2030-02-04
金額: 4.495504797
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: 2145861425.993
company_cash_m: 451.0219
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: 3.498973305955
想定日: 2030-05-07
金額: 4.495504797
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: 2145861425.993
company_cash_m: 451.0219
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: 3.770020533881
想定日: 2030-08-14
金額: 4.495504797
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: 2145861425.993
company_cash_m: 451.2499
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
想定日: 2030-11-06
金額: 4.495504797
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: 2145861425.993
company_cash_m: 451.2499
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: 4.243668720055
想定日: 2031-02-03
金額: 3.207005133
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: 2145861425.993
company_cash_m: 322.0755
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: 4.498288843258
想定日: 2031-05-07
金額: 3.207005133
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: 2145861425.993
company_cash_m: 322.0755
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: 4.769336071184
想定日: 2031-08-14
金額: 3.207005133
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: 2145861425.993
company_cash_m: 322.2398
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: 4.999315537303
想定日: 2031-11-06
金額: 3.207005133
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: 2145861425.993
company_cash_m: 322.2398
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: 5.242984257358
想定日: 2032-02-03
金額: 1.976542387
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: 2145861425.993
company_cash_m: 198.7042
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: 5.500342231348
想定日: 2032-05-07
金額: 1.976542387
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: 2145861425.993
company_cash_m: 198.7042
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: 5.776865160849
想定日: 2032-08-16
金額: 1.976542387
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: 2145861425.993
company_cash_m: 198.8065
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: 6.006844626968
想定日: 2032-11-08
金額: 1.976542387
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: 2145861425.993
company_cash_m: 198.8065
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: 6.245037645448
想定日: 2033-02-03
金額: 0.440031175
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: 2145861425.993
company_cash_m: 44.2824
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: 6.505133470226
想定日: 2033-05-09
金額: 0.440031175
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: 2145861425.993
company_cash_m: 44.2824
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: 6.773442847365
想定日: 2033-08-15
金額: 0.440031175
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: 2145861425.993
company_cash_m: 44.3054
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: 7.003422313484
想定日: 2033-11-07
金額: 0.440031175
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: 2145861425.993
company_cash_m: 44.3054
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: -0.07
modern_oral: 0.005
vapour: -0.055
heated: -0.06
traditional_oral: -0.04
other: -0.02

価格・単価

内容を開く

combustibles: 0.012
modern_oral: -0.035
vapour: -0.02
heated: -0.015
traditional_oral: 0.01
other: 0.01

United_States: -0.015
Americas_Europe: -0.012
Asia_Pacific_Middle_East_Africa: -0.012

annual_corp_cost_growth

0.048

litigation_increment

1100

tax

0.29

borrow_rate

0.067

div_policy

0.9

div_growth

-0.08

buyback_annual

share_price_growth

-0.035

capex

1100

litigation_cash

350

terminal_g

0.002

terminal_ROE

0.095

terminal_regulatory_haircut

0.18

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

409.2

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.012

regional_fx_factor

0.986625

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

18525.005946

operating_contribution_m

9585.367362

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

17.5875

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.965

regional_fx_factor

0.986795

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1569.509708

operating_contribution_m

416.181658

contribution_margin

0.265167

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

505.575

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.98

regional_fx_factor

0.98603

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1451.928401

operating_contribution_m

247.069816

contribution_margin

0.170167

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

18.142

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

0.985

regional_fx_factor

0.988

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

740.979252

operating_contribution_m

100.155696

contribution_margin

0.135167

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

4.944

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.01

regional_fx_factor

0.985103

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

964.707661

operating_contribution_m

527.116266

contribution_margin

0.5464

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

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.01

regional_fx_factor

0.987869

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

733.344588

operating_contribution_m

144.028877

contribution_margin

0.1964

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

239.854756

IFRS_operating_profit_oku

68.397169

ordinary_profit_oku_indicative_from_Jan1_debt

31.398563

SBC_equity_expense_oku

0.85075

SBC_cash_expense_oku

0.07175

finance_cost_oku

-24.979475

associates_profit_oku

2.2

tax_oku

-13.229131

capex_oku

FCFE_pre_distribution_oku

39.984572

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

380.556

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.024144

regional_fx_factor

0.973431

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

17201.836242

operating_contribution_m

8856.488259

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

17.675437

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.931225

regional_fx_factor

0.973766

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1502.052558

operating_contribution_m

421.0754

contribution_margin

0.280333

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

477.768375

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.9604

regional_fx_factor

0.972257

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1325.84936

operating_contribution_m

239.094835

contribution_margin

0.180333

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

17.05348

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

0.970225

regional_fx_factor

0.976144

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

677.839817

operating_contribution_m

101.901919

contribution_margin

0.150333

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

4.74624

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.0201

regional_fx_factor

0.970429

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

921.446692

operating_contribution_m

503.478472

contribution_margin

0.5464

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

96.04

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.0201

regional_fx_factor

0.975886

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

717.059321

operating_contribution_m

140.830451

contribution_margin

0.1964

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

223.46084

IFRS_operating_profit_oku

59.149386

ordinary_profit_oku_indicative_from_Jan1_debt

24.833639

SBC_equity_expense_oku

0.872019

SBC_cash_expense_oku

0.073544

finance_cost_oku

-25.004463

associates_profit_oku

2.2264

tax_oku

-10.547684

capex_oku

11.253

FCFE_pre_distribution_oku

33.449942

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

353.91708

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.036434

regional_fx_factor

0.960415

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

15973.212101

operating_contribution_m

8182.848371

contribution_margin

0.512286

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

17.763815

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.898632

regional_fx_factor

0.960911

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1437.497892

operating_contribution_m

424.780627

contribution_margin

0.2955

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

451.491114

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.941192

regional_fx_factor

0.958679

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1210.720994

operating_contribution_m

230.642349

contribution_margin

0.1905

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

16.030271

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

0.955672

regional_fx_factor

0.96443

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

620.080544

operating_contribution_m

102.62333

contribution_margin

0.1655

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

4.55639

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.030301

regional_fx_factor

0.955973

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

880.125972

operating_contribution_m

480.900831

contribution_margin

0.5464

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

94.1192

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.030301

regional_fx_factor

0.964048

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

701.135969

operating_contribution_m

137.703104

contribution_margin

0.1964

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

208.227735

IFRS_operating_profit_oku

50.364579

ordinary_profit_oku_indicative_from_Jan1_debt

18.566365

SBC_equity_expense_oku

0.893819

SBC_cash_expense_oku

0.075382

finance_cost_oku

-25.073521

associates_profit_oku

2.253117

tax_oku

-7.987811

capex_oku

11.511819

FCFE_pre_distribution_oku

27.213122

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

329.142884

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.048871

regional_fx_factor

0.947576

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

14832.375253

operating_contribution_m

7560.273558

contribution_margin

0.509714

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

17.852634

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.86718

regional_fx_factor

0.948228

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1375.720685

operating_contribution_m

427.390559

contribution_margin

0.310667

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

426.659103

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.922368

regional_fx_factor

0.945292

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1105.591959

operating_contribution_m

221.855453

contribution_margin

0.200667

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

15.068455

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

0.941337

regional_fx_factor

0.952857

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

567.242985

operating_contribution_m

102.481899

contribution_margin

0.180667

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

4.374135

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.040604

regional_fx_factor

0.941733

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

840.658471

operating_contribution_m

459.335788

contribution_margin

0.5464

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

92.236816

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.040604

regional_fx_factor

0.952354

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

685.56648

operating_contribution_m

134.645257

contribution_margin

0.1964

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

194.071558

IFRS_operating_profit_oku

42.001094

ordinary_profit_oku_indicative_from_Jan1_debt

12.568243

SBC_equity_expense_oku

0.916165

SBC_cash_expense_oku

0.077267

finance_cost_oku

-25.185131

associates_profit_oku

2.280154

tax_oku

-5.537874

capex_oku

11.776591

FCFE_pre_distribution_oku

21.245419

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

306.102882

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.061457

regional_fx_factor

0.93491

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

13773.050709

operating_contribution_m

6984.904288

contribution_margin

0.507143

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

17.907977

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.836829

regional_fx_factor

0.935715

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1314.112207

operating_contribution_m

428.181561

contribution_margin

0.325833

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

403.192852

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.903921

regional_fx_factor

0.932095

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

1009.593576

operating_contribution_m

212.855979

contribution_margin

0.210833

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

14.164348

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

0.927217

regional_fx_factor

0.941423

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

518.907756

operating_contribution_m

101.619436

contribution_margin

0.195833

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

4.199169

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.05101

regional_fx_factor

0.927705

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

802.961061

operating_contribution_m

438.737924

contribution_margin

0.5464

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

90.39208

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.05101

regional_fx_factor

0.940803

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

670.342985

operating_contribution_m

131.655362

contribution_margin

0.1964

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

180.889683

IFRS_operating_profit_oku

34.011696

ordinary_profit_oku_indicative_from_Jan1_debt

6.806629

SBC_equity_expense_oku

0.939069

SBC_cash_expense_oku

0.079199

finance_cost_oku

-25.338044

associates_profit_oku

2.307516

tax_oku

-3.184539

capex_oku

12.047452

FCFE_pre_distribution_oku

15.514468

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

284.675681

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.074195

regional_fx_factor

0.922416

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

12789.412185

operating_contribution_m

6453.171977

contribution_margin

0.504571

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

17.963492

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.80754

regional_fx_factor

0.923369

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1255.265505

operating_contribution_m

428.045537

contribution_margin

0.341

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

387.226415

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.885842

regional_fx_factor

0.919083

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

936.956737

operating_contribution_m

207.067439

contribution_margin

0.221

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

13.552448

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

0.913308

regional_fx_factor

0.930126

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

483.175054

operating_contribution_m

101.949936

contribution_margin

0.211

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

4.031203

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.06152

regional_fx_factor

0.913887

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

766.954344

operating_contribution_m

419.063854

contribution_margin

0.5464

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

88.584238

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.06152

regional_fx_factor

0.929392

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

655.457788

operating_contribution_m

128.731909

contribution_margin

0.1964

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

168.872216

IFRS_operating_profit_oku

26.41881

ordinary_profit_oku_indicative_from_Jan1_debt

1.29819

SBC_equity_expense_oku

0.962546

SBC_cash_expense_oku

0.081179

finance_cost_oku

-25.531213

associates_profit_oku

2.335206

tax_oku

-0.934613

capex_oku

12.324544

FCFE_pre_distribution_oku

10.031299

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

264.748383

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.087085

regional_fx_factor

0.910091

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

11876.050009

operating_contribution_m

5961.777105

contribution_margin

0.502

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

18.019178

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.779276

regional_fx_factor

0.911187

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1199.056648

operating_contribution_m

408.878317

contribution_margin

0.341

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

371.892249

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.868126

regional_fx_factor

0.906255

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

869.547697

operating_contribution_m

192.170041

contribution_margin

0.221

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

12.966982

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

0.899609

regional_fx_factor

0.918964

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

449.902955

operating_contribution_m

94.929524

contribution_margin

0.211

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

3.869955

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.072135

regional_fx_factor

0.900275

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

732.562485

operating_contribution_m

400.272142

contribution_margin

0.5464

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

86.812553

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.072135

regional_fx_factor

0.918119

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

640.903365

operating_contribution_m

125.873421

contribution_margin

0.1964

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

157.680232

IFRS_operating_profit_oku

18.795419

ordinary_profit_oku_indicative_from_Jan1_debt

-5.594852

SBC_equity_expense_oku

0.986609

SBC_cash_expense_oku

0.083208

finance_cost_oku

-25.7635

associates_profit_oku

2.363229

tax_oku

capex_oku

12.608008

FCFE_pre_distribution_oku

3.168108

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

246.215996

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.10013

regional_fx_factor

0.897933

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

11027.941316

operating_contribution_m

5536.026541

contribution_margin

0.502

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

18.075038

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.752001

regional_fx_factor

0.899169

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1145.367271

operating_contribution_m

390.57024

contribution_margin

0.341

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

357.165316

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.850763

regional_fx_factor

0.893608

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

806.990071

operating_contribution_m

178.344806

contribution_margin

0.221

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

12.406808

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

0.886115

regional_fx_factor

0.907937

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

418.922019

operating_contribution_m

88.392546

contribution_margin

0.211

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

3.715156

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.082857

regional_fx_factor

0.886865

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

699.713048

operating_contribution_m

382.32321

contribution_margin

0.5464

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

85.076302

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.082857

regional_fx_factor

0.906984

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

626.67236

operating_contribution_m

123.078451

contribution_margin

0.1964

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

147.256061

IFRS_operating_profit_oku

11.769143

ordinary_profit_oku_indicative_from_Jan1_debt

-12.873905

SBC_equity_expense_oku

1.011274

SBC_cash_expense_oku

0.085288

finance_cost_oku

-26.044636

associates_profit_oku

2.391587

tax_oku

capex_oku

12.897993

FCFE_pre_distribution_oku

-4.081939

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

228.980877

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.113332

regional_fx_factor

0.885939

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

10240.42238

operating_contribution_m

5140.692035

contribution_margin

0.502

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

18.131071

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.725681

regional_fx_factor

0.887311

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1094.084329

operating_contribution_m

373.082756

contribution_margin

0.341

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

343.02157

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.833748

regional_fx_factor

0.881139

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

748.934584

operating_contribution_m

165.514543

contribution_margin

0.221

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

11.870834

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

0.872823

regional_fx_factor

0.897041

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

390.074472

operating_contribution_m

82.305714

contribution_margin

0.211

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

3.56655

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.093685

regional_fx_factor

0.873656

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

668.336851

operating_contribution_m

365.179255

contribution_margin

0.5464

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

83.374776

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.093685

regional_fx_factor

0.895984

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

612.75758

operating_contribution_m

120.345589

contribution_margin

0.1964

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

137.546102

IFRS_operating_profit_oku

4.981526

ordinary_profit_oku_indicative_from_Jan1_debt

-20.28461

SBC_equity_expense_oku

1.036556

SBC_cash_expense_oku

0.08742

finance_cost_oku

-26.696422

associates_profit_oku

2.420287

tax_oku

capex_oku

13.194646

FCFE_pre_distribution_oku

-11.464642

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

212.952215

数量の単位

billion sticks equivalent (Cigarettes/OTP)

revenue_per_unit_m_gbp

45.340909

unit_price_factor_local

1.126692

regional_fx_factor

0.874107

regional_h1_revenue_weights

United_States: 0.4584249
Americas_Europe: 0.3498588
Asia_Pacific_Middle_East_Africa: 0.1917163

revenue_m

9509.162925

operating_contribution_m

4773.599788

contribution_margin

0.502

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

18.187277

数量の単位

billion pouches

revenue_per_unit_m_gbp

93.714286

unit_price_factor_local

0.700282

regional_fx_factor

0.875611

regional_h1_revenue_weights

United_States: 0.4017857
Americas_Europe: 0.5612245
Asia_Pacific_Middle_East_Africa: 0.0369898

revenue_m

1045.099852

operating_contribution_m

356.379049

contribution_margin

0.341

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

329.437916

数量の単位

million units

revenue_per_unit_m_gbp

2.971963

unit_price_factor_local

0.817073

regional_fx_factor

0.868846

regional_h1_revenue_weights

United_States: 0.6566186
Americas_Europe: 0.3079948
Asia_Pacific_Middle_East_Africa: 0.0353866

revenue_m

695.057115

operating_contribution_m

153.607622

contribution_margin

0.221

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

11.358014

数量の単位

billion heated sticks

revenue_per_unit_m_gbp

41.968912

unit_price_factor_local

0.85973

regional_fx_factor

0.886277

regional_h1_revenue_weights

United_States: 0
Americas_Europe: 0.5223097
Asia_Pacific_Middle_East_Africa: 0.4776903

revenue_m

363.213407

operating_contribution_m

76.638029

contribution_margin

0.211

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

3.423888

数量の単位

billion stick equivalents

revenue_per_unit_m_gbp

196.116505

unit_price_factor_local

1.104622

regional_fx_factor

0.860644

regional_h1_revenue_weights

United_States: 0.965587
Americas_Europe: 0.034413
Asia_Pacific_Middle_East_Africa: 0

revenue_m

638.367811

operating_contribution_m

348.804172

contribution_margin

0.5464

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

81.707281

数量の単位

revenue index (FY2026=100)

revenue_per_unit_m_gbp

7.5

unit_price_factor_local

1.104622

regional_fx_factor

0.885118

regional_h1_revenue_weights

United_States: 0.0436508
Americas_Europe: 0.6587302
Asia_Pacific_Middle_East_Africa: 0.297619

revenue_m

599.151993

operating_contribution_m

117.673451

contribution_margin

0.1964

driver

revenue=FY2026_issuer_H1_plus_forecast_H2_revenue×volume_growth_index×local_price_mix_index×region_FX_index

売上高

128.500531

IFRS_operating_profit_oku

-1.595433

ordinary_profit_oku_indicative_from_Jan1_debt

-27.987376

SBC_equity_expense_oku

1.06247

SBC_cash_expense_oku

0.089606

finance_cost_oku

-27.851273

associates_profit_oku

2.44933

tax_oku

capex_oku

13.498123

FCFE_pre_distribution_oku

-19.140568

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）

12.882016

operating_expenses_oku

27.516082

parent_reported_profit_oku

8.086683

ordinary_profit_after_hybrid_oku

8.002988

profit_oku

8.002988

finance_oku

-2.51087

interest_oku

-2.51087

other_finance_oku

associates_oku

0.478261

tax_oku

-2.658105

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

9.47364

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

3296950.0072

company_buyback_cancelled_shares

3296950.0072

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

1.30072

OCI_oku

-1.902923

ordinary_equity_open_oku

454.724406

ordinary_equity_end_oku

459.455933

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.175693

net_debt_open_oku

334.730703

net_debt_end_oku

328.051864

company_total_equity_end_oku

480.561626

gross_issued_shares_end

2284348765

treasury_shares_end

132647849

employee_trust_shares_end

5214762

float_excluding_treasury_end

2151700916

economic_dividend_eligible_shares_end

2146486154

old_holder_shares_end

2145861426

old_holder_equity_fraction_end

0.999708953044

effective_borrowing_cost

0.067

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

239.854756

営業利益（億）

68.397169

operating_expenses_oku

171.457587

parent_reported_profit_oku

32.058563

ordinary_profit_after_hybrid_oku

31.398563

profit_oku

31.398563

finance_oku

-24.979475

interest_oku

-21.979475

other_finance_oku

-3

associates_oku

2.2

tax_oku

-13.229131

NCI_profit_oku

0.33

hybrid_coupon_net_oku

0.66

hybrid_coupon_gross_oku

0.929577

hybrid_coupon_tax_relief_oku

0.269577

SBC_equity_expense_oku

0.85075

SBC_cash_settled_expense_oku

0.07175

SBC_equity_credit_to_book_oku

0.85075

employee_trust_purchase_oku

capex_oku

DA_oku

cash_litigation_oku

3.5

WC_increment_oku

-0.33526

associate_cash_dividend_oku

1.1

FCFE_before_distributions_oku

39.984572

NCI_cash_FCFE_before_distribution_oku

0.2805

NCI_cash_dividends_to_outside_holders_oku

0.2805

ordinary_dividends_company_oku

34.913249

buybacks_company_oku

old_holder_dividend_and_tender_oku

34.895956

old_holder_tender_shares

company_buyback_cancelled_shares

employee_awards_shares_from_trust

2020000

employee_awards_new_issue_shares

employee_paid_Sharesave_issue_shares

91350

employee_Sharesave_cash_proceeds_oku

0.020398

acquisition_spending_oku

1.2

FX_non_cash_net_debt_effect_oku

4.264674

OCI_oku

-6.432383

ordinary_equity_open_oku

459.455933

ordinary_equity_end_oku

450.380012

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.225193

net_debt_open_oku

328.051864

net_debt_end_oku

328.424816

company_total_equity_end_oku

471.535205

gross_issued_shares_end

2284440115

treasury_shares_end

132647849

employee_trust_shares_end

3194762

float_excluding_treasury_end

2151792266

economic_dividend_eligible_shares_end

2148597504

old_holder_shares_end

2145861426

old_holder_equity_fraction_end

0.998726574775

effective_borrowing_cost

0.067

sector_categories

内容を開く

id: combustibles
数量: 409.2
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 45.2712755
売上高: 185.2500595

内容を開く

id: modern_oral
数量: 17.5875
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 89.2400687
売上高: 15.6950971

内容を開く

id: vapour
数量: 505.575
数量の単位: million units
price_gbp_m_per_volume_unit: 2.8718358
売上高: 14.519284

内容を開く

id: heated
数量: 18.142
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 40.8433057
売上高: 7.4097925

内容を開く

id: traditional_oral
数量: 4.944
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 195.1269542
売上高: 9.6470766

内容を開く

id: other
数量: 98
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.483108
売上高: 7.3334459

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 0
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: -4.0000002627494E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2028

period_start

2028-01-01

期間末

2028-12-31

partial_year_fraction

fiscal_year

2028

financial_status

forecast_assumption

売上高

223.46084

営業利益（億）

59.149386

operating_expenses_oku

164.311454

parent_reported_profit_oku

25.493639

ordinary_profit_after_hybrid_oku

24.833639

profit_oku

24.833639

finance_oku

-25.004463

interest_oku

-22.004463

other_finance_oku

-3

associates_oku

2.2264

tax_oku

-10.547684

NCI_profit_oku

0.33

hybrid_coupon_net_oku

0.66

hybrid_coupon_gross_oku

0.929577

hybrid_coupon_tax_relief_oku

0.269577

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

11.253

DA_oku

23.299

cash_litigation_oku

3.5

WC_increment_oku

-0.311484

associate_cash_dividend_oku

1.1132

FCFE_before_distributions_oku

33.449942

NCI_cash_FCFE_before_distribution_oku

0.2805

NCI_cash_dividends_to_outside_holders_oku

0.2805

ordinary_dividends_company_oku

29.032151

buybacks_company_oku

old_holder_dividend_and_tender_oku

28.987987

old_holder_tender_shares

company_buyback_cancelled_shares

employee_awards_shares_from_trust

2040200

employee_awards_new_issue_shares

employee_paid_Sharesave_issue_shares

92720.25

employee_Sharesave_cash_proceeds_oku

0.021015

acquisition_spending_oku

1.2

FX_non_cash_net_debt_effect_oku

4.269523

OCI_oku

-6.30532

ordinary_equity_open_oku

450.380012

ordinary_equity_end_oku

440.769214

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.274693

net_debt_open_oku

328.424816

net_debt_end_oku

329.455533

company_total_equity_end_oku

461.973907

gross_issued_shares_end

2284532835

treasury_shares_end

132647849

employee_trust_shares_end

1154562

float_excluding_treasury_end

2151884986

economic_dividend_eligible_shares_end

2150730425

old_holder_shares_end

2145861426

old_holder_equity_fraction_end

0.997736118644

effective_borrowing_cost

0.067

sector_categories

内容を開く

id: combustibles
数量: 380.556
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 45.2018527
売上高: 172.0183624

内容を開く

id: modern_oral
数量: 17.675437
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 84.9796537
売上高: 15.0205256

内容を開く

id: vapour
数量: 477.768375
数量の単位: million units
price_gbp_m_per_volume_unit: 2.7750882
売上高: 13.2584936

内容を開く

id: heated
数量: 17.05348
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 39.7478882
売上高: 6.7783982

内容を開く

id: traditional_oral
数量: 4.74624
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 194.1424563
売上高: 9.2144669

内容を開く

id: other
数量: 96.04
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.466257
売上高: 7.1705932

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: -9.9999997473788E-8

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

208.227735

営業利益（億）

50.364579

operating_expenses_oku

157.863155

parent_reported_profit_oku

19.226365

ordinary_profit_after_hybrid_oku

18.566365

profit_oku

18.566365

finance_oku

-25.073521

interest_oku

-22.073521

other_finance_oku

-3

associates_oku

2.253117

tax_oku

-7.987811

NCI_profit_oku

0.33

hybrid_coupon_net_oku

0.66

hybrid_coupon_gross_oku

0.929577

hybrid_coupon_tax_relief_oku

0.269577

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

11.511819

DA_oku

23.601887

cash_litigation_oku

3.5

WC_increment_oku

-0.289429

associate_cash_dividend_oku

1.126558

FCFE_before_distributions_oku

27.213122

NCI_cash_FCFE_before_distribution_oku

0.2805

NCI_cash_dividends_to_outside_holders_oku

0.2805

ordinary_dividends_company_oku

23.417674

buybacks_company_oku

old_holder_dividend_and_tender_oku

23.358809

old_holder_tender_shares

company_buyback_cancelled_shares

employee_awards_shares_from_trust

1154561.913

employee_awards_new_issue_shares

906040.087

employee_paid_Sharesave_issue_shares

94111.0537

employee_Sharesave_cash_proceeds_oku

0.02165

acquisition_spending_oku

1.2

FX_non_cash_net_debt_effect_oku

4.282922

OCI_oku

-6.170769

ordinary_equity_open_oku

440.769214

ordinary_equity_end_oku

430.662605

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.324193

net_debt_open_oku

329.455533

net_debt_end_oku

331.121356

company_total_equity_end_oku

451.916798

gross_issued_shares_end

2285532987

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2152885138

economic_dividend_eligible_shares_end

2152885138

old_holder_shares_end

2145861426

old_holder_equity_fraction_end

0.996737535393

effective_borrowing_cost

0.067

sector_categories

内容を開く

id: combustibles
数量: 353.91708
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 45.1326398
売上高: 159.732121

内容を開く

id: modern_oral
数量: 17.763815
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 80.9228151
売上高: 14.3749789

内容を開く

id: vapour
数量: 451.491114
数量の単位: million units
price_gbp_m_per_volume_unit: 2.6816054
売上高: 12.1072099

内容を開く

id: heated
数量: 16.030271
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 38.6818499
売上高: 6.2008054

内容を開く

id: traditional_oral
数量: 4.55639
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 193.1629854
売上高: 8.8012597

内容を開く

id: other
数量: 94.1192
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.4494468
売上高: 7.0113597

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: -3.9999998989515E-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

194.071558

営業利益（億）

42.001094

operating_expenses_oku

152.070465

parent_reported_profit_oku

13.228243

ordinary_profit_after_hybrid_oku

12.568243

profit_oku

12.568243

finance_oku

-25.185131

interest_oku

-22.185131

other_finance_oku

-3

associates_oku

2.280154

tax_oku

-5.537874

NCI_profit_oku

0.33

hybrid_coupon_net_oku

0.66

hybrid_coupon_gross_oku

0.929577

hybrid_coupon_tax_relief_oku

0.269577

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

11.776591

DA_oku

23.908712

cash_litigation_oku

3.5

WC_increment_oku

-0.268967

associate_cash_dividend_oku

1.140077

FCFE_before_distributions_oku

21.245419

NCI_cash_FCFE_before_distribution_oku

0.2805

NCI_cash_dividends_to_outside_holders_oku

0.2805

ordinary_dividends_company_oku

18.045437

buybacks_company_oku

old_holder_dividend_and_tender_oku

17.982019

old_holder_tender_shares

company_buyback_cancelled_shares

employee_awards_shares_from_trust

employee_awards_new_issue_shares

2081208.02

employee_paid_Sharesave_issue_shares

95522.7196

employee_Sharesave_cash_proceeds_oku

0.022305

acquisition_spending_oku

1.2

FX_non_cash_net_debt_effect_oku

4.304578

OCI_oku

-6.029276

ordinary_equity_open_oku

430.662605

ordinary_equity_end_oku

420.094603

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.373693

net_debt_open_oku

331.121356

net_debt_end_oku

333.403648

company_total_equity_end_oku

441.398296

gross_issued_shares_end

2287709717

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2155061868

economic_dividend_eligible_shares_end

2155061868

old_holder_shares_end

2145861426

old_holder_equity_fraction_end

0.995730775789

effective_borrowing_cost

0.067

sector_categories

内容を開く

id: combustibles
数量: 329.142884
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 45.0636364
売上高: 148.3237525

内容を開く

id: modern_oral
数量: 17.852634
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 77.0598167
売上高: 13.7572068

内容を開く

id: vapour
数量: 426.659103
数量の単位: million units
price_gbp_m_per_volume_unit: 2.5912771
売上高: 11.0559196

内容を開く

id: heated
数量: 15.068455
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 37.6444027
売上高: 5.6724298

内容を開く

id: traditional_oral
数量: 4.374135
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 192.1885155
売上高: 8.4065847

内容を開く

id: other
数量: 92.236816
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.4326772
売上高: 6.8556648

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 0
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: 1.9999999494758E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

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

180.889683

営業利益（億）

34.011696

operating_expenses_oku

146.877987

parent_reported_profit_oku

7.466629

ordinary_profit_after_hybrid_oku

6.806629

profit_oku

6.806629

finance_oku

-25.338044

interest_oku

-22.338044

other_finance_oku

-3

associates_oku

2.307516

tax_oku

-3.184539

NCI_profit_oku

0.33

hybrid_coupon_net_oku

0.66

hybrid_coupon_gross_oku

0.929577

hybrid_coupon_tax_relief_oku

0.269577

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

12.047452

DA_oku

24.219525

cash_litigation_oku

3.5

WC_increment_oku

-0.250456

associate_cash_dividend_oku

1.153758

FCFE_before_distributions_oku

15.514468

NCI_cash_FCFE_before_distribution_oku

0.2805

NCI_cash_dividends_to_outside_holders_oku

0.2805

ordinary_dividends_company_oku

12.886307

buybacks_company_oku

old_holder_dividend_and_tender_oku

12.828021

old_holder_tender_shares

company_buyback_cancelled_shares

employee_awards_shares_from_trust

employee_awards_new_issue_shares

2102020.1002

employee_paid_Sharesave_issue_shares

96955.5603

employee_Sharesave_cash_proceeds_oku

0.022979

acquisition_spending_oku

1.2

FX_non_cash_net_debt_effect_oku

4.334247

OCI_oku

-5.881324

ordinary_equity_open_oku

420.094603

ordinary_equity_end_oku

409.095648

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.423193

net_debt_open_oku

333.403648

net_debt_end_oku

336.286756

company_total_equity_end_oku

430.448841

gross_issued_shares_end

2289908693

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2157260844

economic_dividend_eligible_shares_end

2157260844

old_holder_shares_end

2145861426

old_holder_equity_fraction_end

0.99471579063

effective_borrowing_cost

0.067

sector_categories

内容を開く

id: combustibles
数量: 306.102882
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 44.9948416
売上高: 137.7305071

内容を開く

id: modern_oral
数量: 17.907977
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 73.3813882
売上高: 13.1411221

内容を開く

id: vapour
数量: 403.192852
数量の単位: million units
price_gbp_m_per_volume_unit: 2.5039967
売上高: 10.0959358

内容を開く

id: heated
数量: 14.164348
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 36.6347798
売上高: 5.1890776

内容を開く

id: traditional_oral
数量: 4.199169
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 191.2190211
売上高: 8.0296106

内容を開く

id: other
数量: 90.39208
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.4159482
売上高: 6.7034298

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

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

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2032

period_start

2032-01-01

期間末

2032-12-31

partial_year_fraction

fiscal_year

2032

financial_status

forecast_assumption

売上高

168.872216

営業利益（億）

26.41881

operating_expenses_oku

142.453407

parent_reported_profit_oku

1.95819

ordinary_profit_after_hybrid_oku

1.29819

profit_oku

1.29819

finance_oku

-25.531213

interest_oku

-22.531213

other_finance_oku

-3

associates_oku

2.335206

tax_oku

-0.934613

NCI_profit_oku

0.33

hybrid_coupon_net_oku

0.66

hybrid_coupon_gross_oku

0.929577

hybrid_coupon_tax_relief_oku

0.269577

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

12.324544

DA_oku

24.534379

cash_litigation_oku

3.5

WC_increment_oku

-0.228332

associate_cash_dividend_oku

1.167603

FCFE_before_distributions_oku

10.031299

NCI_cash_FCFE_before_distribution_oku

0.2805

NCI_cash_dividends_to_outside_holders_oku

0.2805

ordinary_dividends_company_oku

7.950216

buybacks_company_oku

old_holder_dividend_and_tender_oku

7.90617

old_holder_tender_shares

company_buyback_cancelled_shares

employee_awards_shares_from_trust

employee_awards_new_issue_shares

2123040.3012

employee_paid_Sharesave_issue_shares

98409.8938

employee_Sharesave_cash_proceeds_oku

0.023673

acquisition_spending_oku

1.2

FX_non_cash_net_debt_effect_oku

4.371728

OCI_oku

-5.727339

ordinary_equity_open_oku

409.095648

ordinary_equity_end_oku

397.702503

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.472693

net_debt_open_oku

336.286756

net_debt_end_oku

339.753727

company_total_equity_end_oku

419.105196

gross_issued_shares_end

2292130143

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2159482294

economic_dividend_eligible_shares_end

2159482294

old_holder_shares_end

2145861426

old_holder_equity_fraction_end

0.993692530753

effective_borrowing_cost

0.067

sector_categories

内容を開く

id: combustibles
数量: 284.675681
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 44.9262549
売上高: 127.8941219

内容を開く

id: modern_oral
数量: 17.963492
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 69.8787034
売上高: 12.5526551

内容を開く

id: vapour
数量: 387.226415
数量の単位: million units
price_gbp_m_per_volume_unit: 2.4196612
売上高: 9.3695674

内容を開く

id: heated
数量: 13.552448
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 35.652235
売上高: 4.8317505

内容を開く

id: traditional_oral
数量: 4.031203
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 190.2544766
売上高: 7.6695434

内容を開く

id: other
数量: 88.584238
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.3992598
売上高: 6.5545779

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 0
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: 1.9999999494758E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

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

157.680232

営業利益（億）

18.795419

operating_expenses_oku

138.884812

parent_reported_profit_oku

-4.934852

ordinary_profit_after_hybrid_oku

-5.594852

profit_oku

-5.594852

finance_oku

-25.7635

interest_oku

-22.7635

other_finance_oku

-3

associates_oku

2.363229

tax_oku

NCI_profit_oku

0.33

hybrid_coupon_net_oku

0.66

hybrid_coupon_gross_oku

0.929577

hybrid_coupon_tax_relief_oku

0.269577

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

12.608008

DA_oku

24.853326

cash_litigation_oku

3.5

WC_increment_oku

-0.212648

associate_cash_dividend_oku

1.181614

FCFE_before_distributions_oku

3.168108

NCI_cash_FCFE_before_distribution_oku

0.2805

NCI_cash_dividends_to_outside_holders_oku

0.2805

ordinary_dividends_company_oku

1.771757

buybacks_company_oku

old_holder_dividend_and_tender_oku

1.760125

old_holder_tender_shares

company_buyback_cancelled_shares

employee_awards_shares_from_trust

employee_awards_new_issue_shares

2144270.7042

employee_paid_Sharesave_issue_shares

99886.0422

employee_Sharesave_cash_proceeds_oku

0.024389

acquisition_spending_oku

1.2

FX_non_cash_net_debt_effect_oku

4.416798

OCI_oku

-5.567835

ordinary_equity_open_oku

397.702503

ordinary_equity_end_oku

385.779056

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.522193

net_debt_open_oku

339.753727

net_debt_end_oku

343.949786

company_total_equity_end_oku

407.231249

gross_issued_shares_end

2294374300

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2161726451

economic_dividend_eligible_shares_end

2161726451

old_holder_shares_end

2145861426

old_holder_equity_fraction_end

0.992660947041

effective_borrowing_cost

0.067

sector_categories

内容を開く

id: combustibles
数量: 264.748383
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 44.8578755
売上高: 118.7605001

内容を開く

id: modern_oral
数量: 18.019178
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 66.5433582
売上高: 11.9905665

内容を開く

id: vapour
数量: 371.892249
数量の単位: million units
price_gbp_m_per_volume_unit: 2.3381711
売上高: 8.695477

内容を開く

id: heated
数量: 12.966982
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 34.696042
売上高: 4.4990296

内容を開く

id: traditional_oral
数量: 3.869955
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 189.2948567
売上高: 7.3256248

内容を開く

id: other
数量: 86.812553
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.3826116
売上高: 6.4090336

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: -3.9999998989515E-7

audit_max_abs_residual_excluding_rounded_segments

内容を開く

period

2034

period_start

2034-01-01

期間末

2034-12-31

partial_year_fraction

fiscal_year

2034

financial_status

forecast_assumption

売上高

147.256061

営業利益（億）

11.769143

operating_expenses_oku

135.486918

parent_reported_profit_oku

-12.213905

ordinary_profit_after_hybrid_oku

-12.873905

profit_oku

-12.873905

finance_oku

-26.044636

interest_oku

-23.044636

other_finance_oku

-3

associates_oku

2.391587

tax_oku

NCI_profit_oku

0.33

hybrid_coupon_net_oku

0.66

hybrid_coupon_gross_oku

0.929577

hybrid_coupon_tax_relief_oku

0.269577

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

12.897993

DA_oku

25.176419

cash_litigation_oku

3.5

WC_increment_oku

-0.198059

associate_cash_dividend_oku

1.195794

FCFE_before_distributions_oku

-4.081939

NCI_cash_FCFE_before_distribution_oku

0.2805

NCI_cash_dividends_to_outside_holders_oku

0.2805

ordinary_dividends_company_oku

buybacks_company_oku

old_holder_dividend_and_tender_oku

old_holder_tender_shares

company_buyback_cancelled_shares

employee_awards_shares_from_trust

employee_awards_new_issue_shares

2165713.4113

employee_paid_Sharesave_issue_shares

101384.3328

employee_Sharesave_cash_proceeds_oku

0.025126

acquisition_spending_oku

1.2

FX_non_cash_net_debt_effect_oku

4.471347

OCI_oku

-5.400907

ordinary_equity_open_oku

385.779056

ordinary_equity_end_oku

368.540645

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.571693

net_debt_open_oku

343.949786

net_debt_end_oku

353.677946

company_total_equity_end_oku

390.042338

gross_issued_shares_end

2296641398

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2163993549

economic_dividend_eligible_shares_end

2163993549

old_holder_shares_end

2145861426

old_holder_equity_fraction_end

0.991620990432

effective_borrowing_cost

0.067

sector_categories

内容を開く

id: combustibles
数量: 246.215996
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 44.7897029
売上高: 110.2794132

内容を開く

id: modern_oral
数量: 18.075038
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 63.3673509
売上高: 11.4536727

内容を開く

id: vapour
数量: 357.165316
数量の単位: million units
price_gbp_m_per_volume_unit: 2.2594301
売上高: 8.0699007

内容を開く

id: heated
数量: 12.406808
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 33.7654942
売上高: 4.1892202

内容を開く

id: traditional_oral
数量: 3.715156
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 188.3401359
売上高: 6.9971305

内容を開く

id: other
数量: 85.076302
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.3660037
売上高: 6.2667236

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: -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

137.546102

営業利益（億）

4.981526

operating_expenses_oku

132.564576

parent_reported_profit_oku

-19.62461

ordinary_profit_after_hybrid_oku

-20.28461

profit_oku

-20.28461

finance_oku

-26.696422

interest_oku

-23.696422

other_finance_oku

-3

associates_oku

2.420287

tax_oku

NCI_profit_oku

0.33

hybrid_coupon_net_oku

0.66

hybrid_coupon_gross_oku

0.929577

hybrid_coupon_tax_relief_oku

0.269577

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

13.194646

DA_oku

25.503712

cash_litigation_oku

3.5

WC_increment_oku

-0.184489

associate_cash_dividend_oku

1.210143

FCFE_before_distributions_oku

-11.464642

NCI_cash_FCFE_before_distribution_oku

0.2805

NCI_cash_dividends_to_outside_holders_oku

0.2805

ordinary_dividends_company_oku

buybacks_company_oku

old_holder_dividend_and_tender_oku

old_holder_tender_shares

company_buyback_cancelled_shares

employee_awards_shares_from_trust

employee_awards_new_issue_shares

2187370.5454

employee_paid_Sharesave_issue_shares

102905.0978

employee_Sharesave_cash_proceeds_oku

0.025885

acquisition_spending_oku

1.2

FX_non_cash_net_debt_effect_oku

4.597813

OCI_oku

-5.159569

ordinary_equity_open_oku

368.540645

ordinary_equity_end_oku

344.158908

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.621193

net_debt_open_oku

353.677946

net_debt_end_oku

370.914516

company_total_equity_end_oku

365.710101

gross_issued_shares_end

2298931673

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2166283824

economic_dividend_eligible_shares_end

2166283824

old_holder_shares_end

2145861426

old_holder_equity_fraction_end

0.990572611924

effective_borrowing_cost

0.067

sector_categories

内容を開く

id: combustibles
数量: 228.980877
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 44.7217363
売上高: 102.4042238

内容を開く

id: modern_oral
数量: 18.131071
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 60.3430628
売上高: 10.9408433

内容を開く

id: vapour
数量: 343.02157
数量の単位: million units
price_gbp_m_per_volume_unit: 2.1833455
売上高: 7.4893458

内容を開く

id: heated
数量: 11.870834
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 32.8599036
売上高: 3.9007447

内容を開く

id: traditional_oral
数量: 3.56655
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 187.3902893
売上高: 6.6833685

内容を開く

id: other
数量: 83.374776
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.349436
売上高: 6.1275758

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: -9.9999997473788E-8

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

109.190342

営業利益（億）

-1.355683

operating_expenses_oku

110.546024

parent_reported_profit_oku

-23.220803

ordinary_profit_after_hybrid_oku

-23.781623

profit_oku

-23.781623

finance_oku

-23.665972

interest_oku

-21.116792

other_finance_oku

-2.54918

associates_oku

2.081261

tax_oku

NCI_profit_oku

0.28041

hybrid_coupon_net_oku

0.56082

hybrid_coupon_gross_oku

0.789887

hybrid_coupon_tax_relief_oku

0.229067

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

11.469717

DA_oku

21.952913

cash_litigation_oku

2.974044

WC_increment_oku

-0.146039

associate_cash_dividend_oku

1.040631

FCFE_before_distributions_oku

-16.264253

NCI_cash_FCFE_before_distribution_oku

0.238348

NCI_cash_dividends_to_outside_holders_oku

0.238348

ordinary_dividends_company_oku

buybacks_company_oku

old_holder_dividend_and_tender_oku

old_holder_tender_shares

company_buyback_cancelled_shares

employee_awards_shares_from_trust

employee_awards_new_issue_shares

1877253.9946

employee_paid_Sharesave_issue_shares

88752.8352

employee_Sharesave_cash_proceeds_oku

0.02266

acquisition_spending_oku

1.019672

FX_non_cash_net_debt_effect_oku

4.097288

OCI_oku

-4.094175

ordinary_equity_open_oku

344.158908

ordinary_equity_end_oku

317.20858

hybrid_equity_end_oku

18.93

NCI_equity_end_oku

2.663254

net_debt_open_oku

370.914516

net_debt_end_oku

392.273068

company_total_equity_end_oku

338.801835

gross_issued_shares_end

2300897680

treasury_shares_end

132647849

employee_trust_shares_end

float_excluding_treasury_end

2168249831

economic_dividend_eligible_shares_end

2168249831

old_holder_shares_end

2145861426

old_holder_equity_fraction_end

0.989674434744

effective_borrowing_cost

0.067

sector_categories

内容を開く

id: combustibles
数量: 180.951199
数量の単位: billion sticks equivalent (Cigarettes/OTP)
price_gbp_m_per_volume_unit: 44.6539752
売上高: 80.8019035

内容を開く

id: modern_oral
数量: 15.454216
数量の単位: billion pouches
price_gbp_m_per_volume_unit: 57.4632398
売上高: 8.8804933

内容を開く

id: vapour
数量: 279.932218
数量の単位: million units
price_gbp_m_per_volume_unit: 2.1098273
売上高: 5.9060864

内容を開く

id: heated
数量: 9.651209
数量の単位: billion heated sticks
price_gbp_m_per_volume_unit: 31.978601
売上高: 3.0863216

内容を開く

id: traditional_oral
数量: 2.909369
数量の単位: billion stick equivalents
price_gbp_m_per_volume_unit: 186.4452917
売上高: 5.4243822

内容を開く

id: other
数量: 69.428864
数量の単位: revenue index (FY2026=100)
price_gbp_m_per_volume_unit: 7.3329082
売上高: 5.0911549

hybrid_interest_accounting_note

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

audit_components_unrounded_oku

内容を開く

parent_profit_bridge_residual_oku: 0
ordinary_profit_bridge_residual_oku: 0
ordinary_equity_bridge_residual_oku: 0
net_debt_bridge_residual_oku: 0
share_count_bridge_residual: 0
old_cohort_shares_bridge_residual: 0
sum_segment_revenue_residual_oku: -1.0000001566368E-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: 2027-03-31
year: 0.396988364134
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: 2027-09-30
year: 0.898015058179
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: 2028-03-31
year: 1.399041752225
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: 2028-09-30
year: 1.90006844627
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: 2029-03-31
year: 2.398357289528
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: 2029-09-30
year: 2.899383983573
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: 2030-03-31
year: 3.397672826831
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: 2030-09-30
year: 3.898699520876
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

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.

100

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

101

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

102

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

103

内容を開く

日付: 2031-03-31
year: 4.396988364134
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

104

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.

105

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

106

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

107

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

108

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

109

内容を開く

日付: 2031-06-30
year: 4.646132785763
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

110

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.

111

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.

112

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

113

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

114

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

115

内容を開く

日付: 2031-09-30
year: 4.898015058179
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

116

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.

117

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

118

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

119

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

120

内容を開く

日付: 2031-12-15
year: 5.106091718001
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

121

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.

122

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

123

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.

124

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

125

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

126

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

127

内容を開く

日付: 2032-03-31
year: 5.399041752225
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

128

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.

129

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

130

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

131

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

132

内容を開く

日付: 2032-06-30
year: 5.648186173854
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

133

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.

134

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

135

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.

136

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

137

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

138

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

139

内容を開く

日付: 2032-09-30
year: 5.90006844627
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

140

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.

141

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

142

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

143

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

144

内容を開く

日付: 2032-12-15
year: 6.108145106092
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

145

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.

146

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

147

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.

148

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

149

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

150

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

151

内容を開く

日付: 2033-03-31
year: 6.398357289528
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

152

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.

153

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

154

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

155

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

156

内容を開く

日付: 2033-06-30
year: 6.647501711157
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

157

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.

158

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

159

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.

160

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

161

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

162

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

163

内容を開く

日付: 2033-09-30
year: 6.899383983573
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

164

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.

165

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

166

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

167

内容を開く

日付: 2033-12-15
year: 7.107460643395
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

168

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.

169

内容を開く

日付: 2034-02-03
year: 7.244353182752
金額: 0
単位: oku_GBP
種類: forecast_dividend_suspended_no_cash
confirmed: いいえ
related_payment_date: 2034-02-03
notes: Analyst modeled cash constraint, not an issuer decision. Only announced 2027-Feb3 is guaranteed.

170

内容を開く

日付: 2034-03-31
year: 7.397672826831
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

171

内容を開く

日付: 2034-05-08
year: 7.501711156742
金額: 0
単位: oku_GBP
種類: forecast_dividend_suspended_no_cash
confirmed: いいえ
related_payment_date: 2034-05-08
notes: Analyst modeled cash constraint, not an issuer decision. Only announced 2027-Feb3 is guaranteed.

172

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

173

内容を開く

日付: 2034-06-30
year: 7.64681724846
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

174

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.

175

内容を開く

日付: 2034-08-14
year: 7.770020533881
金額: 0
単位: oku_GBP
種類: forecast_dividend_suspended_no_cash
confirmed: いいえ
related_payment_date: 2034-08-14
notes: Analyst modeled cash constraint, not an issuer decision. Only announced 2027-Feb3 is guaranteed.

176

内容を開く

日付: 2034-09-30
year: 7.898699520876
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

177

内容を開く

日付: 2034-11-06
year: 8
金額: 0
単位: oku_GBP
種類: forecast_dividend_suspended_no_cash
confirmed: いいえ
related_payment_date: 2034-11-06
notes: Analyst modeled cash constraint, not an issuer decision. Only announced 2027-Feb3 is guaranteed.

178

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

179

内容を開く

日付: 2034-12-15
year: 8.106776180698
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

180

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.

181

内容を開く

日付: 2035-02-05
year: 8.249144421629
金額: 0
単位: oku_GBP
種類: forecast_dividend_suspended_no_cash
confirmed: いいえ
related_payment_date: 2035-02-05
notes: Analyst modeled cash constraint, not an issuer decision. Only announced 2027-Feb3 is guaranteed.

182

内容を開く

日付: 2035-03-31
year: 8.396988364134
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

183

内容を開く

日付: 2035-05-07
year: 8.498288843258
金額: 0
単位: oku_GBP
種類: forecast_dividend_suspended_no_cash
confirmed: いいえ
related_payment_date: 2035-05-07
notes: Analyst modeled cash constraint, not an issuer decision. Only announced 2027-Feb3 is guaranteed.

184

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

185

内容を開く

日付: 2035-06-30
year: 8.646132785763
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

186

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.

187

内容を開く

日付: 2035-08-14
year: 8.769336071184
金額: 0
単位: oku_GBP
種類: forecast_dividend_suspended_no_cash
confirmed: いいえ
related_payment_date: 2035-08-14
notes: Analyst modeled cash constraint, not an issuer decision. Only announced 2027-Feb3 is guaranteed.

188

内容を開く

日付: 2035-09-30
year: 8.898015058179
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

189

内容を開く

日付: 2035-11-06
year: 8.999315537303
金額: 0
単位: oku_GBP
種類: forecast_dividend_suspended_no_cash
confirmed: いいえ
related_payment_date: 2035-11-06
notes: Analyst modeled cash constraint, not an issuer decision. Only announced 2027-Feb3 is guaranteed.

190

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

191

内容を開く

日付: 2035-12-15
year: 9.106091718001
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

192

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.

193

内容を開く

日付: 2036-02-04
year: 9.245722108145
金額: 0
単位: oku_GBP
種類: forecast_dividend_suspended_no_cash
confirmed: いいえ
related_payment_date: 2036-02-04
notes: Analyst modeled cash constraint, not an issuer decision. Only announced 2027-Feb3 is guaranteed.

194

内容を開く

日付: 2036-03-31
year: 9.399041752225
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

195

内容を開く

日付: 2036-05-07
year: 9.500342231348
金額: 0
単位: oku_GBP
種類: forecast_dividend_suspended_no_cash
confirmed: いいえ
related_payment_date: 2036-05-07
notes: Analyst modeled cash constraint, not an issuer decision. Only announced 2027-Feb3 is guaranteed.

196

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

197

内容を開く

日付: 2036-06-30
year: 9.648186173854
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

198

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.

199

内容を開く

日付: 2036-08-14
year: 9.771389459274
金額: 0
単位: oku_GBP
種類: forecast_dividend_suspended_no_cash
confirmed: いいえ
related_payment_date: 2036-08-14
notes: Analyst modeled cash constraint, not an issuer decision. Only announced 2027-Feb3 is guaranteed.

200

内容を開く

日付: 2036-09-30
year: 9.90006844627
金額: 0
単位: oku_GBP
種類: no_cash_issuer_buyback_in_stress_case
confirmed: いいえ
related_payment_date: 未確認
notes: Model buyback budget is zero; no shareholder cash; this entry is deliberately outside timed_cashflows

201

内容を開く

日付: 2036-11-06
year: 10.001368925394
金額: 0
単位: oku_GBP
種類: forecast_dividend_suspended_no_cash
confirmed: いいえ
related_payment_date: 2036-11-06
notes: Analyst modeled cash constraint, not an issuer decision. Only announced 2027-Feb3 is guaranteed.

share_movement_event_tape

内容を開く

scenario: severe_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: 2284348765.1667
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0.59184782608696

内容を開く

scenario: severe_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: 2284321862.9928
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2026-12-15
種類: issuer_buyback
shares_change: -3296950.0072016
old_shares_change: -3296950.0072016
company_cash_m: -150
old_holder_cash_m: 150
company_gross_issued: 2284321862.9928
company_treasury: 132647849
trust: 5812588
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2027-03-31
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2284348765.1667
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2284394440.1667
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.01992275

内容を開く

scenario: severe_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: 2284348765.1667
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2027-06-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2284348765.1667
company_treasury: 132647849
trust: 5214761.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2027-09-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2284394440.1667
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2284440115.1667
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.01992275

内容を開く

scenario: severe_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: 2284394440.1667
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2027-12-15
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2284394440.1667
company_treasury: 132647849
trust: 4204761.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2028-03-31
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2284440115.1667
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2284486475.2917
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.0507499151187

内容を開く

scenario: severe_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: 2284440115.1667
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2028-06-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2284440115.1667
company_treasury: 132647849
trust: 3194761.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2028-09-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2284486475.2917
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2284532835.4167
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.0507499151187

内容を開く

scenario: severe_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: 2284486475.2917
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2028-12-15
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2284486475.2917
company_treasury: 132647849
trust: 2174661.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2029-03-31
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2284532835.4167
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2284579890.9436
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.0825088313032

内容を開く

scenario: severe_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: 2284532835.4167
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2029-06-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2284532835.4167
company_treasury: 132647849
trust: 1154561.9130435
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2029-09-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2284579890.9436
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2285532986.5574
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.0825088313032

内容を開く

scenario: severe_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: 2285485931.0305
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2029-12-15
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2284579890.9436
company_treasury: 132647849
trust: 124260.91304348
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2030-03-31
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2285532986.5574
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2286621351.9272
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.1152276607294

内容を開く

scenario: severe_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: 2286573590.5674
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2030-06-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2285532986.5574
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2030-09-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2286621351.9272
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2287709717.297
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.1152276607294

内容を開く

scenario: severe_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: 2287661955.9372
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2030-12-15
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2286621351.9272
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2031-03-31
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2287709717.297
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2288809205.1272
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.1489354167749

内容を開く

scenario: severe_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: 2288760727.3471
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2031-06-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2287709717.297
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2031-09-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2288809205.1272
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2289908692.9575
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.1489354167749

内容を開く

scenario: severe_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: 2289860215.1773
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2031-12-15
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2288809205.1272
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2032-03-31
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2289908692.9575
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2291019418.055
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.1836619897469

内容を開く

scenario: severe_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: 2290970213.1081
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2032-06-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2289908692.9575
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2032-09-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2291019418.055
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2292130143.1525
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.1836619897469

内容を開く

scenario: severe_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: 2292080938.2056
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2032-12-15
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2291019418.055
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2033-03-31
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2292130143.1525
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2293252221.5257
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.219438173387

内容を開く

scenario: severe_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: 2293202278.5046
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2033-06-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2292130143.1525
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2033-09-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2293252221.5257
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2294374299.8989
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.219438173387

内容を開く

scenario: severe_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: 2294324356.8778
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2033-12-15
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2293252221.5257
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2034-03-31
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2294374299.8989
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2295507848.7709
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.2562956921776

内容を開く

scenario: severe_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: 2295457156.6045
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2034-06-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2294374299.8989
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2034-09-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2295507848.7709
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2296641397.6429
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.2562956921776

内容を開く

scenario: severe_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: 2296590705.4765
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2034-12-15
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2295507848.7709
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2035-03-31
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2296641397.6429
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2297786535.4645
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.2942672294737

内容を開く

scenario: severe_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: 2297735082.9156
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2035-06-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2296641397.6429
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2035-09-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2297786535.4645
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2298931673.2861
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 1.2942672294737

内容を開く

scenario: severe_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: 2298880220.7372
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2035-12-15
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2297786535.4645
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2036-03-31
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2298931673.2861
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_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: 2300897680.1158
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 2.2660283495448

内容を開く

scenario: severe_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: 2300808927.2806
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2036-06-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2298931673.2861
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
employee_subscription_m: 0

内容を開く

scenario: severe_bear
日付: 2036-09-30
種類: issuer_buyback
shares_change: -0
old_shares_change: -0
company_cash_m: -0
old_holder_cash_m: 0
company_gross_issued: 2300897680.1158
company_treasury: 132647849
trust: 0
old_holder_shares: 2145861425.9928
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

120.073034

full_year_2037_operating_profit_oku

-7.988289

full_year_2037_parent_profit_after_tax_oku

-35.121862

2037_normalized_ordinary_profit_after_hybrid_oku

-35.781862

2037_net_interest_oku

-26.282296

2036_11_06_net_debt_oku_included_via_interest

392.273068

required_reinvestment_rate_g_div_ROE

0.05

2027plus_terminal_growth_rate

0.002

terminal_equity_discount_rate

0.098

regulatory_and_litigation_structural_haircut

0.18

2037_non_cash_equity_SBC_addback_oku

1.089032

2037_distributable_cash_before_reinvestment_oku

-34.69283

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

0.001077990213

old_cohort_effective_perpetual_cash_growth

未確認

2037_sustainable_ordinary_equity_distribution_before_option_cash_oku

2036_economic_holder_group_terminal_oku

company_ordinary_equity_terminal_oku

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

0.989674434744

old_holder_terminal_oku

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

1.11E-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: 2168249831.1158
ending_economic_live_shares: 2170587183.2135
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.988608724214
relative_new_issue_dilution_rate: 0.001077990213
ordinary_profit_after_IFRS_SBC_m: -3578.18623958
noncash_SBC_addback_m: 108.9031926
sustainable_operating_equity_cash_before_option_proceeds_m: -2702.5714936
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2170587183.2135
ending_economic_live_shares: 2172948438.9092
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.987534442865
relative_new_issue_dilution_rate: 0.001087841905
ordinary_profit_after_IFRS_SBC_m: -3585.34261206
noncash_SBC_addback_m: 109.12099898
sustainable_operating_equity_cash_before_option_proceeds_m: -2707.97663659
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2172948438.9092
ending_economic_live_shares: 2175333845.1901
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.986451542019
relative_new_issue_dilution_rate: 0.001097773991
ordinary_profit_after_IFRS_SBC_m: -3592.51329728
noncash_SBC_addback_m: 109.33924098
sustainable_operating_equity_cash_before_option_proceeds_m: -2713.39258986
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2175333845.1901
ending_economic_live_shares: 2177743651.6323
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.985359973101
relative_new_issue_dilution_rate: 0.001107786948
ordinary_profit_after_IFRS_SBC_m: -3599.69832388
noncash_SBC_addback_m: 109.55791946
sustainable_operating_equity_cash_before_option_proceeds_m: -2718.81937504
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2177743651.6323
ending_economic_live_shares: 2180178110.429
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.98425968765
relative_new_issue_dilution_rate: 0.001117881251
ordinary_profit_after_IFRS_SBC_m: -3606.89772053
noncash_SBC_addback_m: 109.7770353
sustainable_operating_equity_cash_before_option_proceeds_m: -2724.25701379
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2180178110.429
ending_economic_live_shares: 2182637476.4182
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.983150637326
relative_new_issue_dilution_rate: 0.001128057372
ordinary_profit_after_IFRS_SBC_m: -3614.11151597
noncash_SBC_addback_m: 109.99658937
sustainable_operating_equity_cash_before_option_proceeds_m: -2729.70552782
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2182637476.4182
ending_economic_live_shares: 2185122007.1107
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.982032773918
relative_new_issue_dilution_rate: 0.001138315785
ordinary_profit_after_IFRS_SBC_m: -3621.339739
noncash_SBC_addback_m: 110.21658255
sustainable_operating_equity_cash_before_option_proceeds_m: -2735.16493887
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2185122007.1107
ending_economic_live_shares: 2187631962.7193
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.980906049355
relative_new_issue_dilution_rate: 0.001148656963
ordinary_profit_after_IFRS_SBC_m: -3628.58241848
noncash_SBC_addback_m: 110.43701572
sustainable_operating_equity_cash_before_option_proceeds_m: -2740.63526875
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2187631962.7193
ending_economic_live_shares: 2190167606.1873
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.979770415712
relative_new_issue_dilution_rate: 0.001159081377
ordinary_profit_after_IFRS_SBC_m: -3635.83958332
noncash_SBC_addback_m: 110.65788975
sustainable_operating_equity_cash_before_option_proceeds_m: -2746.11653929
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2190167606.1873
ending_economic_live_shares: 2192729203.2177
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.978625825224
relative_new_issue_dilution_rate: 0.001169589498
ordinary_profit_after_IFRS_SBC_m: -3643.11126248
noncash_SBC_addback_m: 110.87920553
sustainable_operating_equity_cash_before_option_proceeds_m: -2751.60877237
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2192729203.2177
ending_economic_live_shares: 2195317022.3033
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.977472230294
relative_new_issue_dilution_rate: 0.001180181794
ordinary_profit_after_IFRS_SBC_m: -3650.39748501
noncash_SBC_addback_m: 111.10096394
sustainable_operating_equity_cash_before_option_proceeds_m: -2757.11198991
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2195317022.3033
ending_economic_live_shares: 2197931334.7557
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.976309583498
relative_new_issue_dilution_rate: 0.001190858735
ordinary_profit_after_IFRS_SBC_m: -3657.69827998
noncash_SBC_addback_m: 111.32316587
sustainable_operating_equity_cash_before_option_proceeds_m: -2762.62621389
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2197931334.7557
ending_economic_live_shares: 2200572414.7363
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.975137837602
relative_new_issue_dilution_rate: 0.001201620787
ordinary_profit_after_IFRS_SBC_m: -3665.01367654
noncash_SBC_addback_m: 111.5458122
sustainable_operating_equity_cash_before_option_proceeds_m: -2768.15146632
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2200572414.7363
ending_economic_live_shares: 2203240539.2865
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.973956945567
relative_new_issue_dilution_rate: 0.001212468416
ordinary_profit_after_IFRS_SBC_m: -3672.34370389
noncash_SBC_addback_m: 111.76890382
sustainable_operating_equity_cash_before_option_proceeds_m: -2773.68776925
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2203240539.2865
ending_economic_live_shares: 2205935988.3584
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.972766860561
relative_new_issue_dilution_rate: 0.001223402086
ordinary_profit_after_IFRS_SBC_m: -3679.6883913
noncash_SBC_addback_m: 111.99244163
sustainable_operating_equity_cash_before_option_proceeds_m: -2779.23514479
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2205935988.3584
ending_economic_live_shares: 2208659044.8464
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.971567535967
relative_new_issue_dilution_rate: 0.00123442226
ordinary_profit_after_IFRS_SBC_m: -3687.04776808
noncash_SBC_addback_m: 112.21642651
sustainable_operating_equity_cash_before_option_proceeds_m: -2784.79361508
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2208659044.8464
ending_economic_live_shares: 2211409994.6186
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.970358925398
relative_new_issue_dilution_rate: 0.001245529399
ordinary_profit_after_IFRS_SBC_m: -3694.42186362
noncash_SBC_addback_m: 112.44085937
sustainable_operating_equity_cash_before_option_proceeds_m: -2790.36320231
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2211409994.6186
ending_economic_live_shares: 2214189126.5486
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.969140982703
relative_new_issue_dilution_rate: 0.001256723962
ordinary_profit_after_IFRS_SBC_m: -3701.81070734
noncash_SBC_addback_m: 112.66574108
sustainable_operating_equity_cash_before_option_proceeds_m: -2795.94392872
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2214189126.5486
ending_economic_live_shares: 2216996732.5479
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.967913661978
relative_new_issue_dilution_rate: 0.001268006407
ordinary_profit_after_IFRS_SBC_m: -3709.21432876
noncash_SBC_addback_m: 112.89107257
sustainable_operating_equity_cash_before_option_proceeds_m: -2801.53581657
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2216996732.5479
ending_economic_live_shares: 2219833107.5984
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.966676917579
relative_new_issue_dilution_rate: 0.00127937719
ordinary_profit_after_IFRS_SBC_m: -3716.63275742
noncash_SBC_addback_m: 113.11685471
sustainable_operating_equity_cash_before_option_proceeds_m: -2807.13888821
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2219833107.5984
ending_economic_live_shares: 2222698549.7855
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.965430704132
relative_new_issue_dilution_rate: 0.001290836765
ordinary_profit_after_IFRS_SBC_m: -3724.06602293
noncash_SBC_addback_m: 113.34308842
sustainable_operating_equity_cash_before_option_proceeds_m: -2812.75316598
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2222698549.7855
ending_economic_live_shares: 2225593360.3314
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.964174976543
relative_new_issue_dilution_rate: 0.001302385583
ordinary_profit_after_IFRS_SBC_m: -3731.51415498
noncash_SBC_addback_m: 113.5697746
sustainable_operating_equity_cash_before_option_proceeds_m: -2818.37867231
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2225593360.3314
ending_economic_live_shares: 2228517843.6287
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.962909690011
relative_new_issue_dilution_rate: 0.001314024093
ordinary_profit_after_IFRS_SBC_m: -3738.97718329
noncash_SBC_addback_m: 113.79691415
sustainable_operating_equity_cash_before_option_proceeds_m: -2824.01542966
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2228517843.6287
ending_economic_live_shares: 2231472307.2746
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.961634800036
relative_new_issue_dilution_rate: 0.001325752744
ordinary_profit_after_IFRS_SBC_m: -3746.45513765
noncash_SBC_addback_m: 114.02450798
sustainable_operating_equity_cash_before_option_proceeds_m: -2829.66346052
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2231472307.2746
ending_economic_live_shares: 2234457062.1053
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.960350262435
relative_new_issue_dilution_rate: 0.001337571979
ordinary_profit_after_IFRS_SBC_m: -3753.94804793
noncash_SBC_addback_m: 114.25255699
sustainable_operating_equity_cash_before_option_proceeds_m: -2835.32278744
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2234457062.1053
ending_economic_live_shares: 2237472422.2309
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.959056033349
relative_new_issue_dilution_rate: 0.001349482242
ordinary_profit_after_IFRS_SBC_m: -3761.45594402
noncash_SBC_addback_m: 114.48106211
sustainable_operating_equity_cash_before_option_proceeds_m: -2840.99343301
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2237472422.2309
ending_economic_live_shares: 2240518705.0705
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.957752069258
relative_new_issue_dilution_rate: 0.001361483972
ordinary_profit_after_IFRS_SBC_m: -3768.97885591
noncash_SBC_addback_m: 114.71002423
sustainable_operating_equity_cash_before_option_proceeds_m: -2846.67541988
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2240518705.0705
ending_economic_live_shares: 2243596231.3881
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.956438326991
relative_new_issue_dilution_rate: 0.001373577605
ordinary_profit_after_IFRS_SBC_m: -3776.51681362
noncash_SBC_addback_m: 114.93944428
sustainable_operating_equity_cash_before_option_proceeds_m: -2852.36877072
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2243596231.3881
ending_economic_live_shares: 2246705325.328
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.955114763739
relative_new_issue_dilution_rate: 0.001385763577
ordinary_profit_after_IFRS_SBC_m: -3784.06984725
noncash_SBC_addback_m: 115.16932317
sustainable_operating_equity_cash_before_option_proceeds_m: -2858.07350826
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2246705325.328
ending_economic_live_shares: 2249846314.452
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.953781337067
relative_new_issue_dilution_rate: 0.001398042319
ordinary_profit_after_IFRS_SBC_m: -3791.63798695
noncash_SBC_addback_m: 115.39966181
sustainable_operating_equity_cash_before_option_proceeds_m: -2863.78965528
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2249846314.452
ending_economic_live_shares: 2253019529.7755
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.952438004923
relative_new_issue_dilution_rate: 0.001410414259
ordinary_profit_after_IFRS_SBC_m: -3799.22126292
noncash_SBC_addback_m: 115.63046114
sustainable_operating_equity_cash_before_option_proceeds_m: -2869.51723459
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2253019529.7755
ending_economic_live_shares: 2256225305.8051
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.951084725657
relative_new_issue_dilution_rate: 0.001422879823
ordinary_profit_after_IFRS_SBC_m: -3806.81970545
noncash_SBC_addback_m: 115.86172206
sustainable_operating_equity_cash_before_option_proceeds_m: -2875.25626906
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2256225305.8051
ending_economic_live_shares: 2259463980.5762
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.949721458027
relative_new_issue_dilution_rate: 0.001435439432
ordinary_profit_after_IFRS_SBC_m: -3814.43334486
noncash_SBC_addback_m: 116.0934455
sustainable_operating_equity_cash_before_option_proceeds_m: -2881.0067816
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2259463980.5762
ending_economic_live_shares: 2262735895.691
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.948348161215
relative_new_issue_dilution_rate: 0.001448093505
ordinary_profit_after_IFRS_SBC_m: -3822.06221155
noncash_SBC_addback_m: 116.32563239
sustainable_operating_equity_cash_before_option_proceeds_m: -2886.76879516
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2262735895.691
ending_economic_live_shares: 2266041396.3567
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.946964794837
relative_new_issue_dilution_rate: 0.001460842457
ordinary_profit_after_IFRS_SBC_m: -3829.70633597
noncash_SBC_addback_m: 116.55828366
sustainable_operating_equity_cash_before_option_proceeds_m: -2892.54233275
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2266041396.3567
ending_economic_live_shares: 2269380831.425
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.94557131896
relative_new_issue_dilution_rate: 0.0014736867
ordinary_profit_after_IFRS_SBC_m: -3837.36574864
noncash_SBC_addback_m: 116.79140023
sustainable_operating_equity_cash_before_option_proceeds_m: -2898.32741742
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2269380831.425
ending_economic_live_shares: 2272754553.4307
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.944167694111
relative_new_issue_dilution_rate: 0.001486626642
ordinary_profit_after_IFRS_SBC_m: -3845.04048014
noncash_SBC_addback_m: 117.02498303
sustainable_operating_equity_cash_before_option_proceeds_m: -2904.12407225
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2272754553.4307
ending_economic_live_shares: 2276162918.6321
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.942753881292
relative_new_issue_dilution_rate: 0.001499662687
ordinary_profit_after_IFRS_SBC_m: -3852.7305611
noncash_SBC_addback_m: 117.25903299
sustainable_operating_equity_cash_before_option_proceeds_m: -2909.93232039
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2276162918.6321
ending_economic_live_shares: 2279606287.0508
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.941329841992
relative_new_issue_dilution_rate: 0.001512795236
ordinary_profit_after_IFRS_SBC_m: -3860.43602222
noncash_SBC_addback_m: 117.49355106
sustainable_operating_equity_cash_before_option_proceeds_m: -2915.75218504
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2279606287.0508
ending_economic_live_shares: 2283085022.5123
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.939895538201
relative_new_issue_dilution_rate: 0.001526024683
ordinary_profit_after_IFRS_SBC_m: -3868.15689427
noncash_SBC_addback_m: 117.72853816
sustainable_operating_equity_cash_before_option_proceeds_m: -2921.58368941
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2283085022.5123
ending_economic_live_shares: 2286599492.6876
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.938450932424
relative_new_issue_dilution_rate: 0.001539351422
ordinary_profit_after_IFRS_SBC_m: -3875.89320805
noncash_SBC_addback_m: 117.96399524
sustainable_operating_equity_cash_before_option_proceeds_m: -2927.42685678
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2286599492.6876
ending_economic_live_shares: 2290150069.1341
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.936995987693
relative_new_issue_dilution_rate: 0.001552775839
ordinary_profit_after_IFRS_SBC_m: -3883.64499447
noncash_SBC_addback_m: 118.19992323
sustainable_operating_equity_cash_before_option_proceeds_m: -2933.2817105
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2290150069.1341
ending_economic_live_shares: 2293737127.338
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.935530667581
relative_new_issue_dilution_rate: 0.001566298319
ordinary_profit_after_IFRS_SBC_m: -3891.41228446
noncash_SBC_addback_m: 118.43632307
sustainable_operating_equity_cash_before_option_proceeds_m: -2939.14827392
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2293737127.338
ending_economic_live_shares: 2297361046.7569
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.934054936216
relative_new_issue_dilution_rate: 0.00157991924
ordinary_profit_after_IFRS_SBC_m: -3899.19510903
noncash_SBC_addback_m: 118.67319572
sustainable_operating_equity_cash_before_option_proceeds_m: -2945.02657047
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2297361046.7569
ending_economic_live_shares: 2301022210.8624
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.932568758295
relative_new_issue_dilution_rate: 0.001593638976
ordinary_profit_after_IFRS_SBC_m: -3906.99349925
noncash_SBC_addback_m: 118.91054211
sustainable_operating_equity_cash_before_option_proceeds_m: -2950.91662361
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2301022210.8624
ending_economic_live_shares: 2304721007.1838
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.931072099098
relative_new_issue_dilution_rate: 0.001607457896
ordinary_profit_after_IFRS_SBC_m: -3914.80748624
noncash_SBC_addback_m: 119.1483632
sustainable_operating_equity_cash_before_option_proceeds_m: -2956.81845685
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2304721007.1838
ending_economic_live_shares: 2308457827.3518
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.9295649245
relative_new_issue_dilution_rate: 0.001621376365
ordinary_profit_after_IFRS_SBC_m: -3922.63710122
noncash_SBC_addback_m: 119.38665992
sustainable_operating_equity_cash_before_option_proceeds_m: -2962.73209377
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2308457827.3518
ending_economic_live_shares: 2312233067.1431
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.928047200987
relative_new_issue_dilution_rate: 0.001635394741
ordinary_profit_after_IFRS_SBC_m: -3930.48237542
noncash_SBC_addback_m: 119.62543324
sustainable_operating_equity_cash_before_option_proceeds_m: -2968.65755796
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2312233067.1431
ending_economic_live_shares: 2316047126.5253
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.926518895672
relative_new_issue_dilution_rate: 0.00164951338
ordinary_profit_after_IFRS_SBC_m: -3938.34334017
noncash_SBC_addback_m: 119.86468411
sustainable_operating_equity_cash_before_option_proceeds_m: -2974.59487307
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2316047126.5253
ending_economic_live_shares: 2319900409.7023
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.924979976303
relative_new_issue_dilution_rate: 0.00166373263
ordinary_profit_after_IFRS_SBC_m: -3946.22002685
noncash_SBC_addback_m: 120.10441348
sustainable_operating_equity_cash_before_option_proceeds_m: -2980.54406282
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2319900409.7023
ending_economic_live_shares: 2323793325.1599
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.923430411285
relative_new_issue_dilution_rate: 0.001678052834
ordinary_profit_after_IFRS_SBC_m: -3954.1124669
noncash_SBC_addback_m: 120.3446223
sustainable_operating_equity_cash_before_option_proceeds_m: -2986.50515094
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2323793325.1599
ending_economic_live_shares: 2327726285.7127
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.921870169686
relative_new_issue_dilution_rate: 0.001692474331
ordinary_profit_after_IFRS_SBC_m: -3962.02069184
noncash_SBC_addback_m: 120.58531155
sustainable_operating_equity_cash_before_option_proceeds_m: -2992.47816125
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2327726285.7127
ending_economic_live_shares: 2331699708.5508
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.920299221261
relative_new_issue_dilution_rate: 0.001706997452
ordinary_profit_after_IFRS_SBC_m: -3969.94473322
noncash_SBC_addback_m: 120.82648217
sustainable_operating_equity_cash_before_option_proceeds_m: -2998.46311757
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2331699708.5508
ending_economic_live_shares: 2335714015.2872
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.918717536457
relative_new_issue_dilution_rate: 0.001721622524
ordinary_profit_after_IFRS_SBC_m: -3977.88462269
noncash_SBC_addback_m: 121.06813514
sustainable_operating_equity_cash_before_option_proceeds_m: -3004.4600438
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2335714015.2872
ending_economic_live_shares: 2339769632.0059
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.917125086436
relative_new_issue_dilution_rate: 0.001736349867
ordinary_profit_after_IFRS_SBC_m: -3985.84039193
noncash_SBC_addback_m: 121.31027141
sustainable_operating_equity_cash_before_option_proceeds_m: -3010.46896389
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2339769632.0059
ending_economic_live_shares: 2343866989.3106
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.915521843082
relative_new_issue_dilution_rate: 0.001751179795
ordinary_profit_after_IFRS_SBC_m: -3993.81207272
noncash_SBC_addback_m: 121.55289195
sustainable_operating_equity_cash_before_option_proceeds_m: -3016.48990182
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2343866989.3106
ending_economic_live_shares: 2348006522.3733
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.913907779023
relative_new_issue_dilution_rate: 0.001766112617
ordinary_profit_after_IFRS_SBC_m: -4001.79969686
noncash_SBC_addback_m: 121.79599773
sustainable_operating_equity_cash_before_option_proceeds_m: -3022.52288162
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2348006522.3733
ending_economic_live_shares: 2352188670.9844
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.912282867639
relative_new_issue_dilution_rate: 0.001781148634
ordinary_profit_after_IFRS_SBC_m: -4009.80329626
noncash_SBC_addback_m: 122.03958973
sustainable_operating_equity_cash_before_option_proceeds_m: -3028.56792739
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2352188670.9844
ending_economic_live_shares: 2356413879.6026
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.910647083081
relative_new_issue_dilution_rate: 0.001796288142
ordinary_profit_after_IFRS_SBC_m: -4017.82290285
noncash_SBC_addback_m: 122.28366891
sustainable_operating_equity_cash_before_option_proceeds_m: -3034.62506324
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2356413879.6026
ending_economic_live_shares: 2360682597.4059
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.909000400287
relative_new_issue_dilution_rate: 0.001811531429
ordinary_profit_after_IFRS_SBC_m: -4025.85854865
noncash_SBC_addback_m: 122.52823625
sustainable_operating_equity_cash_before_option_proceeds_m: -3040.69431337
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2360682597.4059
ending_economic_live_shares: 2364995278.3425
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.907342794991
relative_new_issue_dilution_rate: 0.001826878777
ordinary_profit_after_IFRS_SBC_m: -4033.91026575
noncash_SBC_addback_m: 122.77329272
sustainable_operating_equity_cash_before_option_proceeds_m: -3046.77570199
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2364995278.3425
ending_economic_live_shares: 2369352381.1832
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.905674243745
relative_new_issue_dilution_rate: 0.001842330461
ordinary_profit_after_IFRS_SBC_m: -4041.97808628
noncash_SBC_addback_m: 123.0188393
sustainable_operating_equity_cash_before_option_proceeds_m: -3052.8692534
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2369352381.1832
ending_economic_live_shares: 2373754369.5733
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.903994723927
relative_new_issue_dilution_rate: 0.001857886748
ordinary_profit_after_IFRS_SBC_m: -4050.06204246
noncash_SBC_addback_m: 123.26487698
sustainable_operating_equity_cash_before_option_proceeds_m: -3058.9749919
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2373754369.5733
ending_economic_live_shares: 2378201712.0863
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.902304213763
relative_new_issue_dilution_rate: 0.001873547899
ordinary_profit_after_IFRS_SBC_m: -4058.16216654
noncash_SBC_addback_m: 123.51140674
sustainable_operating_equity_cash_before_option_proceeds_m: -3065.09294189
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2378201712.0863
ending_economic_live_shares: 2382694882.2769
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.900602692336
relative_new_issue_dilution_rate: 0.001889314169
ordinary_profit_after_IFRS_SBC_m: -4066.27849087
noncash_SBC_addback_m: 123.75842955
sustainable_operating_equity_cash_before_option_proceeds_m: -3071.22312777
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2382694882.2769
ending_economic_live_shares: 2387234358.7356
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.898890139605
relative_new_issue_dilution_rate: 0.001905185801
ordinary_profit_after_IFRS_SBC_m: -4074.41104786
noncash_SBC_addback_m: 124.00594641
sustainable_operating_equity_cash_before_option_proceeds_m: -3077.36557403
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2387234358.7356
ending_economic_live_shares: 2391820625.1437
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.897166536418
relative_new_issue_dilution_rate: 0.001921163036
ordinary_profit_after_IFRS_SBC_m: -4082.55986995
noncash_SBC_addback_m: 124.2539583
sustainable_operating_equity_cash_before_option_proceeds_m: -3083.52030518
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2391820625.1437
ending_economic_live_shares: 2396454170.3284
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.895431864528
relative_new_issue_dilution_rate: 0.001937246103
ordinary_profit_after_IFRS_SBC_m: -4090.72498969
noncash_SBC_addback_m: 124.50246622
sustainable_operating_equity_cash_before_option_proceeds_m: -3089.68734579
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2396454170.3284
ending_economic_live_shares: 2401135488.3192
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.893686106607
relative_new_issue_dilution_rate: 0.001953435225
ordinary_profit_after_IFRS_SBC_m: -4098.90643967
noncash_SBC_addback_m: 124.75147115
sustainable_operating_equity_cash_before_option_proceeds_m: -3095.86672048
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2401135488.3192
ending_economic_live_shares: 2405865078.4044
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.891929246263
relative_new_issue_dilution_rate: 0.001969730616
ordinary_profit_after_IFRS_SBC_m: -4107.10425255
noncash_SBC_addback_m: 125.00097409
sustainable_operating_equity_cash_before_option_proceeds_m: -3102.05845392
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2405865078.4044
ending_economic_live_shares: 2410643445.1887
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.890161268053
relative_new_issue_dilution_rate: 0.001986132484
ordinary_profit_after_IFRS_SBC_m: -4115.31846106
noncash_SBC_addback_m: 125.25097604
sustainable_operating_equity_cash_before_option_proceeds_m: -3108.26257083
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2410643445.1887
ending_economic_live_shares: 2415471098.6511
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.888382157498
relative_new_issue_dilution_rate: 0.002002641026
ordinary_profit_after_IFRS_SBC_m: -4123.54909798
noncash_SBC_addback_m: 125.50147799
sustainable_operating_equity_cash_before_option_proceeds_m: -3114.47909597
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2415471098.6511
ending_economic_live_shares: 2420348554.2035
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.886591901099
relative_new_issue_dilution_rate: 0.002019256432
ordinary_profit_after_IFRS_SBC_m: -4131.79619617
noncash_SBC_addback_m: 125.75248095
sustainable_operating_equity_cash_before_option_proceeds_m: -3120.70805416
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2420348554.2035
ending_economic_live_shares: 2425276332.7501
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.884790486352
relative_new_issue_dilution_rate: 0.002035978883
ordinary_profit_after_IFRS_SBC_m: -4140.05978857
noncash_SBC_addback_m: 126.00398591
sustainable_operating_equity_cash_before_option_proceeds_m: -3126.94947027
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2425276332.7501
ending_economic_live_shares: 2430254960.7475
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.882977901764
relative_new_issue_dilution_rate: 0.002052808552
ordinary_profit_after_IFRS_SBC_m: -4148.33990814
noncash_SBC_addback_m: 126.25599388
sustainable_operating_equity_cash_before_option_proceeds_m: -3133.20336921
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2430254960.7475
ending_economic_live_shares: 2435284970.2652
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.881154136864
relative_new_issue_dilution_rate: 0.002069745602
ordinary_profit_after_IFRS_SBC_m: -4156.63658796
noncash_SBC_addback_m: 126.50850587
sustainable_operating_equity_cash_before_option_proceeds_m: -3139.46977595
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2435284970.2652
ending_economic_live_shares: 2440366899.0469
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.879319182223
relative_new_issue_dilution_rate: 0.002086790188
ordinary_profit_after_IFRS_SBC_m: -4164.94986114
noncash_SBC_addback_m: 126.76152288
sustainable_operating_equity_cash_before_option_proceeds_m: -3145.7487155
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2440366899.0469
ending_economic_live_shares: 2445501290.5728
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.877473029462
relative_new_issue_dilution_rate: 0.002103942456
ordinary_profit_after_IFRS_SBC_m: -4173.27976086
noncash_SBC_addback_m: 127.01504593
sustainable_operating_equity_cash_before_option_proceeds_m: -3152.04021293
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2445501290.5728
ending_economic_live_shares: 2450688694.1222
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.875615671276
relative_new_issue_dilution_rate: 0.00212120254
ordinary_profit_after_IFRS_SBC_m: -4181.62632038
noncash_SBC_addback_m: 127.26907602
sustainable_operating_equity_cash_before_option_proceeds_m: -3158.34429336
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2450688694.1222
ending_economic_live_shares: 2455929664.837
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.87374710144
relative_new_issue_dilution_rate: 0.002138570569
ordinary_profit_after_IFRS_SBC_m: -4189.98957302
noncash_SBC_addback_m: 127.52361417
sustainable_operating_equity_cash_before_option_proceeds_m: -3164.66098194
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2455929664.837
ending_economic_live_shares: 2461224763.7858
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.871867314829
relative_new_issue_dilution_rate: 0.002156046659
ordinary_profit_after_IFRS_SBC_m: -4198.36955217
noncash_SBC_addback_m: 127.7786614
sustainable_operating_equity_cash_before_option_proceeds_m: -3170.99030391
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2461224763.7858
ending_economic_live_shares: 2466574558.0288
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.869976307429
relative_new_issue_dilution_rate: 0.002173630918
ordinary_profit_after_IFRS_SBC_m: -4206.76629127
noncash_SBC_addback_m: 128.03421872
sustainable_operating_equity_cash_before_option_proceeds_m: -3177.33228451
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2466574558.0288
ending_economic_live_shares: 2471979620.6836
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.868074076355
relative_new_issue_dilution_rate: 0.002191323444
ordinary_profit_after_IFRS_SBC_m: -4215.17982385
noncash_SBC_addback_m: 128.29028716
sustainable_operating_equity_cash_before_option_proceeds_m: -3183.68694908
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2471979620.6836
ending_economic_live_shares: 2477440530.9912
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.866160619861
relative_new_issue_dilution_rate: 0.002209124324
ordinary_profit_after_IFRS_SBC_m: -4223.6101835
noncash_SBC_addback_m: 128.54686773
sustainable_operating_equity_cash_before_option_proceeds_m: -3190.05432298
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2477440530.9912
ending_economic_live_shares: 2482957874.3836
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.86423593736
relative_new_issue_dilution_rate: 0.002227033635
ordinary_profit_after_IFRS_SBC_m: -4232.05740387
noncash_SBC_addback_m: 128.80396147
sustainable_operating_equity_cash_before_option_proceeds_m: -3196.43443163
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2482957874.3836
ending_economic_live_shares: 2488532242.5514
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.862300029431
relative_new_issue_dilution_rate: 0.002245051447
ordinary_profit_after_IFRS_SBC_m: -4240.52151868
noncash_SBC_addback_m: 129.06156939
sustainable_operating_equity_cash_before_option_proceeds_m: -3202.82730049
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2488532242.5514
ending_economic_live_shares: 2494164233.5125
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.860352897841
relative_new_issue_dilution_rate: 0.002263177814
ordinary_profit_after_IFRS_SBC_m: -4249.00256171
noncash_SBC_addback_m: 129.31969253
sustainable_operating_equity_cash_before_option_proceeds_m: -3209.23295509
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2494164233.5125
ending_economic_live_shares: 2499854451.6815
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.85839454555
relative_new_issue_dilution_rate: 0.002281412784
ordinary_profit_after_IFRS_SBC_m: -4257.50056684
noncash_SBC_addback_m: 129.57833192
sustainable_operating_equity_cash_before_option_proceeds_m: -3215.651421
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2499854451.6815
ending_economic_live_shares: 2505603507.9398
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.856424976734
relative_new_issue_dilution_rate: 0.002299756394
ordinary_profit_after_IFRS_SBC_m: -4266.01556797
noncash_SBC_addback_m: 129.83748858
sustainable_operating_equity_cash_before_option_proceeds_m: -3222.08272384
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2505603507.9398
ending_economic_live_shares: 2511412019.7071
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.854444196792
relative_new_issue_dilution_rate: 0.002318208667
ordinary_profit_after_IFRS_SBC_m: -4274.54759911
noncash_SBC_addback_m: 130.09716356
sustainable_operating_equity_cash_before_option_proceeds_m: -3228.52688929
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2511412019.7071
ending_economic_live_shares: 2517280611.0126
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.852452212362
relative_new_issue_dilution_rate: 0.002336769618
ordinary_profit_after_IFRS_SBC_m: -4283.0966943
noncash_SBC_addback_m: 130.35735789
sustainable_operating_equity_cash_before_option_proceeds_m: -3234.98394307
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2517280611.0126
ending_economic_live_shares: 2523209912.5681
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.850449031333
relative_new_issue_dilution_rate: 0.00235543925
ordinary_profit_after_IFRS_SBC_m: -4291.66288769
noncash_SBC_addback_m: 130.6180726
sustainable_operating_equity_cash_before_option_proceeds_m: -3241.45391096
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2523209912.5681
ending_economic_live_shares: 2529200561.8409
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.848434662861
relative_new_issue_dilution_rate: 0.002374217556
ordinary_profit_after_IFRS_SBC_m: -4300.24621347
noncash_SBC_addback_m: 130.87930875
sustainable_operating_equity_cash_before_option_proceeds_m: -3247.93681878
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2529200561.8409
ending_economic_live_shares: 2535253203.129
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.846409117379
relative_new_issue_dilution_rate: 0.002393104517
ordinary_profit_after_IFRS_SBC_m: -4308.84670589
noncash_SBC_addback_m: 131.14106736
sustainable_operating_equity_cash_before_option_proceeds_m: -3254.43269242
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2535253203.129
ending_economic_live_shares: 2541368487.6352
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.844372406612
relative_new_issue_dilution_rate: 0.002412100101
ordinary_profit_after_IFRS_SBC_m: -4317.46439931
noncash_SBC_addback_m: 131.4033495
sustainable_operating_equity_cash_before_option_proceeds_m: -3260.9415578
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2541368487.6352
ending_economic_live_shares: 2547547073.5438
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.842324543588
relative_new_issue_dilution_rate: 0.002431204266
ordinary_profit_after_IFRS_SBC_m: -4326.09932811
noncash_SBC_addback_m: 131.6661562
sustainable_operating_equity_cash_before_option_proceeds_m: -3267.46344092
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2547547073.5438
ending_economic_live_shares: 2553789626.0972
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.840265542652
relative_new_issue_dilution_rate: 0.002450416959
ordinary_profit_after_IFRS_SBC_m: -4334.75152676
noncash_SBC_addback_m: 131.92948851
sustainable_operating_equity_cash_before_option_proceeds_m: -3273.9983678
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2553789626.0972
ending_economic_live_shares: 2560096817.6736
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.838195419477
relative_new_issue_dilution_rate: 0.002469738115
ordinary_profit_after_IFRS_SBC_m: -4343.42102981
noncash_SBC_addback_m: 132.19334749
sustainable_operating_equity_cash_before_option_proceeds_m: -3280.54636453
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2560096817.6736
ending_economic_live_shares: 2566469327.8657
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.836114191077
relative_new_issue_dilution_rate: 0.002489167655
ordinary_profit_after_IFRS_SBC_m: -4352.10787187
noncash_SBC_addback_m: 132.45773418
sustainable_operating_equity_cash_before_option_proceeds_m: -3287.10745726
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2566469327.8657
ending_economic_live_shares: 2572907843.5602
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.834021875818
relative_new_issue_dilution_rate: 0.002508705491
ordinary_profit_after_IFRS_SBC_m: -4360.81208762
noncash_SBC_addback_m: 132.72264965
sustainable_operating_equity_cash_before_option_proceeds_m: -3293.68167218
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2572907843.5602
ending_economic_live_shares: 2579413059.0181
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.83191849343
relative_new_issue_dilution_rate: 0.00252835152
ordinary_profit_after_IFRS_SBC_m: -4369.53371179
noncash_SBC_addback_m: 132.98809495
sustainable_operating_equity_cash_before_option_proceeds_m: -3300.26903552
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2579413059.0181
ending_economic_live_shares: 2585985675.9562
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.82980406502
relative_new_issue_dilution_rate: 0.00254810563
ordinary_profit_after_IFRS_SBC_m: -4378.27277922
noncash_SBC_addback_m: 133.25407114
sustainable_operating_equity_cash_before_option_proceeds_m: -3306.86957359
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2585985675.9562
ending_economic_live_shares: 2592626403.6291
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.827678613081
relative_new_issue_dilution_rate: 0.002567967694
ordinary_profit_after_IFRS_SBC_m: -4387.02932478
noncash_SBC_addback_m: 133.52057928
sustainable_operating_equity_cash_before_option_proceeds_m: -3313.48331274
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2592626403.6291
ending_economic_live_shares: 2599335958.9126
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.825542161503
relative_new_issue_dilution_rate: 0.002587937573
ordinary_profit_after_IFRS_SBC_m: -4395.80338342
noncash_SBC_addback_m: 133.78762044
sustainable_operating_equity_cash_before_option_proceeds_m: -3320.11027937
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2599335958.9126
ending_economic_live_shares: 2606115066.3879
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.823394735585
relative_new_issue_dilution_rate: 0.002608015117
ordinary_profit_after_IFRS_SBC_m: -4404.59499019
noncash_SBC_addback_m: 134.05519568
sustainable_operating_equity_cash_before_option_proceeds_m: -3326.75049992
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2606115066.3879
ending_economic_live_shares: 2612964458.4265
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.821236362046
relative_new_issue_dilution_rate: 0.002628200162
ordinary_profit_after_IFRS_SBC_m: -4413.40418017
noncash_SBC_addback_m: 134.32330607
sustainable_operating_equity_cash_before_option_proceeds_m: -3333.40400092
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2612964458.4265
ending_economic_live_shares: 2619884875.2763
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.819067069032
relative_new_issue_dilution_rate: 0.00264849253
ordinary_profit_after_IFRS_SBC_m: -4422.23098853
noncash_SBC_addback_m: 134.59195268
sustainable_operating_equity_cash_before_option_proceeds_m: -3340.07080893
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2619884875.2763
ending_economic_live_shares: 2626877065.1488
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.816886886129
relative_new_issue_dilution_rate: 0.002668892034
ordinary_profit_after_IFRS_SBC_m: -4431.07545051
noncash_SBC_addback_m: 134.86113659
sustainable_operating_equity_cash_before_option_proceeds_m: -3346.75095054
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2626877065.1488
ending_economic_live_shares: 2633941784.307
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.814695844372
relative_new_issue_dilution_rate: 0.002689398469
ordinary_profit_after_IFRS_SBC_m: -4439.93760141
noncash_SBC_addback_m: 135.13085886
sustainable_operating_equity_cash_before_option_proceeds_m: -3353.44445244
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2633941784.307
ending_economic_live_shares: 2641079797.1547
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.812493976253
relative_new_issue_dilution_rate: 0.002710011622
ordinary_profit_after_IFRS_SBC_m: -4448.81747661
noncash_SBC_addback_m: 135.40112058
sustainable_operating_equity_cash_before_option_proceeds_m: -3360.15134135
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2641079797.1547
ending_economic_live_shares: 2648291876.3261
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.810281315732
relative_new_issue_dilution_rate: 0.002730731263
ordinary_profit_after_IFRS_SBC_m: -4457.71511157
noncash_SBC_addback_m: 135.67192282
sustainable_operating_equity_cash_before_option_proceeds_m: -3366.87164403
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2648291876.3261
ending_economic_live_shares: 2655578802.7775
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.808057898244
relative_new_issue_dilution_rate: 0.002751557151
ordinary_profit_after_IFRS_SBC_m: -4466.63054179
noncash_SBC_addback_m: 135.94326667
sustainable_operating_equity_cash_before_option_proceeds_m: -3373.60538732
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2655578802.7775
ending_economic_live_shares: 2662941365.8789
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.805823760706
relative_new_issue_dilution_rate: 0.002772489031
ordinary_profit_after_IFRS_SBC_m: -4475.56380287
noncash_SBC_addback_m: 136.2151532
sustainable_operating_equity_cash_before_option_proceeds_m: -3380.35259809
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2662941365.8789
ending_economic_live_shares: 2670380363.5077
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.803578941531
relative_new_issue_dilution_rate: 0.002793526633
ordinary_profit_after_IFRS_SBC_m: -4484.51493048
noncash_SBC_addback_m: 136.48758351
sustainable_operating_equity_cash_before_option_proceeds_m: -3387.11330329
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2670380363.5077
ending_economic_live_shares: 2677896602.1425
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.801323480629
relative_new_issue_dilution_rate: 0.002814669677
ordinary_profit_after_IFRS_SBC_m: -4493.48396034
noncash_SBC_addback_m: 136.76055867
sustainable_operating_equity_cash_before_option_proceeds_m: -3393.8875299
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2677896602.1425
ending_economic_live_shares: 2685490896.9589
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.799057419417
relative_new_issue_dilution_rate: 0.002835917866
ordinary_profit_after_IFRS_SBC_m: -4502.47092826
noncash_SBC_addback_m: 137.03407979
sustainable_operating_equity_cash_before_option_proceeds_m: -3400.67530496
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2685490896.9589
ending_economic_live_shares: 2693164071.9256
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.796780800829
relative_new_issue_dilution_rate: 0.002857270891
ordinary_profit_after_IFRS_SBC_m: -4511.47587012
noncash_SBC_addback_m: 137.30814795
sustainable_operating_equity_cash_before_option_proceeds_m: -3407.47665557
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2693164071.9256
ending_economic_live_shares: 2700916959.9021
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.794493669317
relative_new_issue_dilution_rate: 0.002878728429
ordinary_profit_after_IFRS_SBC_m: -4520.49882186
noncash_SBC_addback_m: 137.58276425
sustainable_operating_equity_cash_before_option_proceeds_m: -3414.29160888
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2700916959.9021
ending_economic_live_shares: 2708750402.7375
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.792196070861
relative_new_issue_dilution_rate: 0.002900290143
ordinary_profit_after_IFRS_SBC_m: -4529.5398195
noncash_SBC_addback_m: 137.85792978
sustainable_operating_equity_cash_before_option_proceeds_m: -3421.1201921
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2708750402.7375
ending_economic_live_shares: 2716665251.3701
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.789888052976
relative_new_issue_dilution_rate: 0.002921955683
ordinary_profit_after_IFRS_SBC_m: -4538.59889914
noncash_SBC_addback_m: 138.13364564
sustainable_operating_equity_cash_before_option_proceeds_m: -3427.96243248
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2716665251.3701
ending_economic_live_shares: 2724662365.9282
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.787569664714
relative_new_issue_dilution_rate: 0.002943724684
ordinary_profit_after_IFRS_SBC_m: -4547.67609694
noncash_SBC_addback_m: 138.40991293
sustainable_operating_equity_cash_before_option_proceeds_m: -3434.81835735
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2724662365.9282
ending_economic_live_shares: 2732742615.8328
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.785240956671
relative_new_issue_dilution_rate: 0.002965596767
ordinary_profit_after_IFRS_SBC_m: -4556.77144913
noncash_SBC_addback_m: 138.68673275
sustainable_operating_equity_cash_before_option_proceeds_m: -3441.68799406
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2732742615.8328
ending_economic_live_shares: 2740906879.9004
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.782901980994
relative_new_issue_dilution_rate: 0.002987571541
ordinary_profit_after_IFRS_SBC_m: -4565.88499203
noncash_SBC_addback_m: 138.96410622
sustainable_operating_equity_cash_before_option_proceeds_m: -3448.57137005
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2740906879.9004
ending_economic_live_shares: 2749156046.4475
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.78055279138
relative_new_issue_dilution_rate: 0.003009648598
ordinary_profit_after_IFRS_SBC_m: -4575.01676201
noncash_SBC_addback_m: 139.24203443
sustainable_operating_equity_cash_before_option_proceeds_m: -3455.46851279
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2749156046.4475
ending_economic_live_shares: 2757491013.3965
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.778193443086
relative_new_issue_dilution_rate: 0.003031827517
ordinary_profit_after_IFRS_SBC_m: -4584.16679554
noncash_SBC_addback_m: 139.5205185
sustainable_operating_equity_cash_before_option_proceeds_m: -3462.37944981
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2757491013.3965
ending_economic_live_shares: 2765912688.3825
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.775823992929
relative_new_issue_dilution_rate: 0.003054107863
ordinary_profit_after_IFRS_SBC_m: -4593.33512913
noncash_SBC_addback_m: 139.79955954
sustainable_operating_equity_cash_before_option_proceeds_m: -3469.30420871
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2765912688.3825
ending_economic_live_shares: 2774421988.8614
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.77344449929
relative_new_issue_dilution_rate: 0.003076489187
ordinary_profit_after_IFRS_SBC_m: -4602.52179939
noncash_SBC_addback_m: 140.07915866
sustainable_operating_equity_cash_before_option_proceeds_m: -3476.24281713
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2774421988.8614
ending_economic_live_shares: 2783019842.2192
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.771055022116
relative_new_issue_dilution_rate: 0.003098971026
ordinary_profit_after_IFRS_SBC_m: -4611.72684299
noncash_SBC_addback_m: 140.35931697
sustainable_operating_equity_cash_before_option_proceeds_m: -3483.19530277
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2783019842.2192
ending_economic_live_shares: 2791707185.8829
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.768655622926
relative_new_issue_dilution_rate: 0.003121552902
ordinary_profit_after_IFRS_SBC_m: -4620.95029667
noncash_SBC_addback_m: 140.64003561
sustainable_operating_equity_cash_before_option_proceeds_m: -3490.16169337
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2791707185.8829
ending_economic_live_shares: 2800484967.432
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.766246364807
relative_new_issue_dilution_rate: 0.003144234321
ordinary_profit_after_IFRS_SBC_m: -4630.19219727
noncash_SBC_addback_m: 140.92131568
sustainable_operating_equity_cash_before_option_proceeds_m: -3497.14201676
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2800484967.432
ending_economic_live_shares: 2809354144.7122
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.76382731242
relative_new_issue_dilution_rate: 0.003167014779
ordinary_profit_after_IFRS_SBC_m: -4639.45258166
noncash_SBC_addback_m: 141.20315831
sustainable_operating_equity_cash_before_option_proceeds_m: -3504.13630079
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2809354144.7122
ending_economic_live_shares: 2818315685.9495
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.761398531999
relative_new_issue_dilution_rate: 0.003189893753
ordinary_profit_after_IFRS_SBC_m: -4648.73148682
noncash_SBC_addback_m: 141.48556463
sustainable_operating_equity_cash_before_option_proceeds_m: -3511.14457339
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2818315685.9495
ending_economic_live_shares: 2827370569.8663
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.758960091352
relative_new_issue_dilution_rate: 0.003212870709
ordinary_profit_after_IFRS_SBC_m: -4658.0289498
noncash_SBC_addback_m: 141.76853576
sustainable_operating_equity_cash_before_option_proceeds_m: -3518.16686254
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2827370569.8663
ending_economic_live_shares: 2836519785.7983
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.756512059862
relative_new_issue_dilution_rate: 0.003235945097
ordinary_profit_after_IFRS_SBC_m: -4667.3450077
noncash_SBC_addback_m: 142.05207283
sustainable_operating_equity_cash_before_option_proceeds_m: -3525.20319626
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2836519785.7983
ending_economic_live_shares: 2845764333.8134
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.754054508483
relative_new_issue_dilution_rate: 0.003259116351
ordinary_profit_after_IFRS_SBC_m: -4676.67969771
noncash_SBC_addback_m: 142.33617697
sustainable_operating_equity_cash_before_option_proceeds_m: -3532.25360266
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2845764333.8134
ending_economic_live_shares: 2855105224.8312
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.751587509746
relative_new_issue_dilution_rate: 0.003282383895
ordinary_profit_after_IFRS_SBC_m: -4686.03305711
noncash_SBC_addback_m: 142.62084933
sustainable_operating_equity_cash_before_option_proceeds_m: -3539.31810986
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2855105224.8312
ending_economic_live_shares: 2864543480.7446
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.749111137749
relative_new_issue_dilution_rate: 0.003305747134
ordinary_profit_after_IFRS_SBC_m: -4695.40512322
noncash_SBC_addback_m: 142.90609102
sustainable_operating_equity_cash_before_option_proceeds_m: -3546.39674608
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2864543480.7446
ending_economic_live_shares: 2874080134.5423
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.746625468164
relative_new_issue_dilution_rate: 0.00332920546
ordinary_profit_after_IFRS_SBC_m: -4704.79593347
noncash_SBC_addback_m: 143.19190321
sustainable_operating_equity_cash_before_option_proceeds_m: -3553.48953957
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2874080134.5423
ending_economic_live_shares: 2883716230.4331
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.744130578226
relative_new_issue_dilution_rate: 0.003352758253
ordinary_profit_after_IFRS_SBC_m: -4714.20552534
noncash_SBC_addback_m: 143.47828701
sustainable_operating_equity_cash_before_option_proceeds_m: -3560.59651865
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2883716230.4331
ending_economic_live_shares: 2893452823.9712
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.741626546739
relative_new_issue_dilution_rate: 0.003376404875
ordinary_profit_after_IFRS_SBC_m: -4723.63393639
noncash_SBC_addback_m: 143.76524359
sustainable_operating_equity_cash_before_option_proceeds_m: -3567.71771169
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2893452823.9712
ending_economic_live_shares: 2903290982.1834
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.739113454063
relative_new_issue_dilution_rate: 0.003400144675
ordinary_profit_after_IFRS_SBC_m: -4733.08120426
noncash_SBC_addback_m: 144.05277407
sustainable_operating_equity_cash_before_option_proceeds_m: -3574.85314711
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2903290982.1834
ending_economic_live_shares: 2913231783.6975
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.736591382121
relative_new_issue_dilution_rate: 0.003423976989
ordinary_profit_after_IFRS_SBC_m: -4742.54736667
noncash_SBC_addback_m: 144.34087962
sustainable_operating_equity_cash_before_option_proceeds_m: -3582.00285341
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2913231783.6975
ending_economic_live_shares: 2923276318.8724
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.734060414385
relative_new_issue_dilution_rate: 0.003447901135
ordinary_profit_after_IFRS_SBC_m: -4752.0324614
noncash_SBC_addback_m: 144.62956138
sustainable_operating_equity_cash_before_option_proceeds_m: -3589.16685911
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2923276318.8724
ending_economic_live_shares: 2933425689.9293
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.731520635876
relative_new_issue_dilution_rate: 0.003471916422
ordinary_profit_after_IFRS_SBC_m: -4761.53652632
noncash_SBC_addback_m: 144.9188205
sustainable_operating_equity_cash_before_option_proceeds_m: -3596.34519283
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2933425689.9293
ending_economic_live_shares: 2943681011.0851
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.72897213316
relative_new_issue_dilution_rate: 0.003496022139
ordinary_profit_after_IFRS_SBC_m: -4771.05959938
noncash_SBC_addback_m: 145.20865815
sustainable_operating_equity_cash_before_option_proceeds_m: -3603.53788322
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2943681011.0851
ending_economic_live_shares: 2954043408.6864
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.726414994337
relative_new_issue_dilution_rate: 0.003520217565
ordinary_profit_after_IFRS_SBC_m: -4780.60171858
noncash_SBC_addback_m: 145.49907546
sustainable_operating_equity_cash_before_option_proceeds_m: -3610.74495899
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2954043408.6864
ending_economic_live_shares: 2964514021.3464
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.723849309041
relative_new_issue_dilution_rate: 0.003544501963
ordinary_profit_after_IFRS_SBC_m: -4790.16292201
noncash_SBC_addback_m: 145.79007361
sustainable_operating_equity_cash_before_option_proceeds_m: -3617.9664489
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2964514021.3464
ending_economic_live_shares: 2975094000.0818
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.721275168426
relative_new_issue_dilution_rate: 0.003568874581
ordinary_profit_after_IFRS_SBC_m: -4799.74324786
noncash_SBC_addback_m: 146.08165376
sustainable_operating_equity_cash_before_option_proceeds_m: -3625.2023818
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2975094000.0818
ending_economic_live_shares: 2985784508.4526
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.718692665167
relative_new_issue_dilution_rate: 0.003593334654
ordinary_profit_after_IFRS_SBC_m: -4809.34273435
noncash_SBC_addback_m: 146.37381707
sustainable_operating_equity_cash_before_option_proceeds_m: -3632.45278656
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2985784508.4526
ending_economic_live_shares: 2996586722.7028
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.716101893443
relative_new_issue_dilution_rate: 0.003617881404
ordinary_profit_after_IFRS_SBC_m: -4818.96141982
noncash_SBC_addback_m: 146.6665647
sustainable_operating_equity_cash_before_option_proceeds_m: -3639.71769214
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 2996586722.7028
ending_economic_live_shares: 3007501831.9033
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.713502948936
relative_new_issue_dilution_rate: 0.003642514037
ordinary_profit_after_IFRS_SBC_m: -4828.59934266
noncash_SBC_addback_m: 146.95989783
sustainable_operating_equity_cash_before_option_proceeds_m: -3646.99712752
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3007501831.9033
ending_economic_live_shares: 3018531038.0956
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.710895928818
relative_new_issue_dilution_rate: 0.003667231745
ordinary_profit_after_IFRS_SBC_m: -4838.25654135
noncash_SBC_addback_m: 147.25381763
sustainable_operating_equity_cash_before_option_proceeds_m: -3654.29112178
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3018531038.0956
ending_economic_live_shares: 3029675556.4382
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.708280931743
relative_new_issue_dilution_rate: 0.003692033708
ordinary_profit_after_IFRS_SBC_m: -4847.93305443
noncash_SBC_addback_m: 147.54832526
sustainable_operating_equity_cash_before_option_proceeds_m: -3661.59970402
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3029675556.4382
ending_economic_live_shares: 3040936615.3538
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.705658057836
relative_new_issue_dilution_rate: 0.003716919091
ordinary_profit_after_IFRS_SBC_m: -4857.62892054
noncash_SBC_addback_m: 147.84342191
sustainable_operating_equity_cash_before_option_proceeds_m: -3668.92290343
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3040936615.3538
ending_economic_live_shares: 3052315456.6791
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.703027408683
relative_new_issue_dilution_rate: 0.003741887045
ordinary_profit_after_IFRS_SBC_m: -4867.34417838
noncash_SBC_addback_m: 148.13910876
sustainable_operating_equity_cash_before_option_proceeds_m: -3676.26074924
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3052315456.6791
ending_economic_live_shares: 3063813335.8155
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.700389087321
relative_new_issue_dilution_rate: 0.003766936707
ordinary_profit_after_IFRS_SBC_m: -4877.07886674
noncash_SBC_addback_m: 148.43538697
sustainable_operating_equity_cash_before_option_proceeds_m: -3683.61327073
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3063813335.8155
ending_economic_live_shares: 3075431521.8819
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.697743198223
relative_new_issue_dilution_rate: 0.003792067203
ordinary_profit_after_IFRS_SBC_m: -4886.83302447
noncash_SBC_addback_m: 148.73225775
sustainable_operating_equity_cash_before_option_proceeds_m: -3690.98049728
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3075431521.8819
ending_economic_live_shares: 3087171297.8699
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.695089847289
relative_new_issue_dilution_rate: 0.003817277642
ordinary_profit_after_IFRS_SBC_m: -4896.60669052
noncash_SBC_addback_m: 149.02972226
sustainable_operating_equity_cash_before_option_proceeds_m: -3698.36245827
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3087171297.8699
ending_economic_live_shares: 3099033960.7995
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.692429141835
relative_new_issue_dilution_rate: 0.003842567122
ordinary_profit_after_IFRS_SBC_m: -4906.3999039
noncash_SBC_addback_m: 149.32778171
sustainable_operating_equity_cash_before_option_proceeds_m: -3705.75918319
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3099033960.7995
ending_economic_live_shares: 3111020821.8779
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.689761190572
relative_new_issue_dilution_rate: 0.003867934727
ordinary_profit_after_IFRS_SBC_m: -4916.21270371
noncash_SBC_addback_m: 149.62643727
sustainable_operating_equity_cash_before_option_proceeds_m: -3713.17070155
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3111020821.8779
ending_economic_live_shares: 3123133206.6594
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.687086103602
relative_new_issue_dilution_rate: 0.003893379529
ordinary_profit_after_IFRS_SBC_m: -4926.04512911
noncash_SBC_addback_m: 149.92569015
sustainable_operating_equity_cash_before_option_proceeds_m: -3720.59704296
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3123133206.6594
ending_economic_live_shares: 3135372455.2073
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.684403992396
relative_new_issue_dilution_rate: 0.003918900584
ordinary_profit_after_IFRS_SBC_m: -4935.89721937
noncash_SBC_addback_m: 150.22554153
sustainable_operating_equity_cash_before_option_proceeds_m: -3728.03823704
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3135372455.2073
ending_economic_live_shares: 3147739922.2582
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.681714969785
relative_new_issue_dilution_rate: 0.003944496939
ordinary_profit_after_IFRS_SBC_m: -4945.76901381
noncash_SBC_addback_m: 150.52599261
sustainable_operating_equity_cash_before_option_proceeds_m: -3735.49431352
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3147739922.2582
ending_economic_live_shares: 3160236977.3873
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.679019149939
relative_new_issue_dilution_rate: 0.003970167624
ordinary_profit_after_IFRS_SBC_m: -4955.66055184
noncash_SBC_addback_m: 150.82704459
sustainable_operating_equity_cash_before_option_proceeds_m: -3742.96530214
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3160236977.3873
ending_economic_live_shares: 3172865005.1765
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.676316648358
relative_new_issue_dilution_rate: 0.003995911661
ordinary_profit_after_IFRS_SBC_m: -4965.57187294
noncash_SBC_addback_m: 151.12869868
sustainable_operating_equity_cash_before_option_proceeds_m: -3750.45123275
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3172865005.1765
ending_economic_live_shares: 3185625405.384
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.673607581848
relative_new_issue_dilution_rate: 0.004021728055
ordinary_profit_after_IFRS_SBC_m: -4975.50301669
noncash_SBC_addback_m: 151.43095608
sustainable_operating_equity_cash_before_option_proceeds_m: -3757.95213521
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3185625405.384
ending_economic_live_shares: 3198519593.1162
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.670892068509
relative_new_issue_dilution_rate: 0.004047615803
ordinary_profit_after_IFRS_SBC_m: -4985.45402272
noncash_SBC_addback_m: 151.73381799
sustainable_operating_equity_cash_before_option_proceeds_m: -3765.46803948
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3198519593.1162
ending_economic_live_shares: 3211548999.0011
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.668170227719
relative_new_issue_dilution_rate: 0.004073573885
ordinary_profit_after_IFRS_SBC_m: -4995.42493077
noncash_SBC_addback_m: 152.03728563
sustainable_operating_equity_cash_before_option_proceeds_m: -3772.99897556
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3211548999.0011
ending_economic_live_shares: 3224715069.3644
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.66544218011
relative_new_issue_dilution_rate: 0.004099601273
ordinary_profit_after_IFRS_SBC_m: -5005.41578063
noncash_SBC_addback_m: 152.3413602
sustainable_operating_equity_cash_before_option_proceeds_m: -3780.54497351
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3224715069.3644
ending_economic_live_shares: 3238019266.4071
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.662708047557
relative_new_issue_dilution_rate: 0.004125696924
ordinary_profit_after_IFRS_SBC_m: -5015.42661219
noncash_SBC_addback_m: 152.64604292
sustainable_operating_equity_cash_before_option_proceeds_m: -3788.10606346
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3238019266.4071
ending_economic_live_shares: 3251463068.3858
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.659967953152
relative_new_issue_dilution_rate: 0.004151859786
ordinary_profit_after_IFRS_SBC_m: -5025.45746541
noncash_SBC_addback_m: 152.95133501
sustainable_operating_equity_cash_before_option_proceeds_m: -3795.68227559
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3251463068.3858
ending_economic_live_shares: 3265047969.7941
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.657222021191
relative_new_issue_dilution_rate: 0.004178088793
ordinary_profit_after_IFRS_SBC_m: -5035.50838034
noncash_SBC_addback_m: 153.25723768
sustainable_operating_equity_cash_before_option_proceeds_m: -3803.27364014
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3265047969.7941
ending_economic_live_shares: 3278775481.5476
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.654470377148
relative_new_issue_dilution_rate: 0.00420438287
ordinary_profit_after_IFRS_SBC_m: -5045.57939711
noncash_SBC_addback_m: 153.56375215
sustainable_operating_equity_cash_before_option_proceeds_m: -3810.88018742
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3278775481.5476
ending_economic_live_shares: 3292647131.1697
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.651713147661
relative_new_issue_dilution_rate: 0.004230740928
ordinary_profit_after_IFRS_SBC_m: -5055.6705559
noncash_SBC_addback_m: 153.87087966
sustainable_operating_equity_cash_before_option_proceeds_m: -3818.50194779
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3292647131.1697
ending_economic_live_shares: 3306664462.9804
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.648950460507
relative_new_issue_dilution_rate: 0.004257161868
ordinary_profit_after_IFRS_SBC_m: -5065.78189701
noncash_SBC_addback_m: 154.17862142
sustainable_operating_equity_cash_before_option_proceeds_m: -3826.13895169
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3306664462.9804
ending_economic_live_shares: 3320829038.2869
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.64618244458
relative_new_issue_dilution_rate: 0.004283644581
ordinary_profit_after_IFRS_SBC_m: -5075.91346081
noncash_SBC_addback_m: 154.48697866
sustainable_operating_equity_cash_before_option_proceeds_m: -3833.79122959
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3320829038.2869
ending_economic_live_shares: 3335142435.5768
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.643409229873
relative_new_issue_dilution_rate: 0.004310187946
ordinary_profit_after_IFRS_SBC_m: -5086.06528773
noncash_SBC_addback_m: 154.79595262
sustainable_operating_equity_cash_before_option_proceeds_m: -3841.45881205
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3335142435.5768
ending_economic_live_shares: 3349606250.7134
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.640630947454
relative_new_issue_dilution_rate: 0.004336790832
ordinary_profit_after_IFRS_SBC_m: -5096.2374183
noncash_SBC_addback_m: 155.10554452
sustainable_operating_equity_cash_before_option_proceeds_m: -3849.14172968
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3349606250.7134
ending_economic_live_shares: 3364222097.1334
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.637847729441
relative_new_issue_dilution_rate: 0.004363452097
ordinary_profit_after_IFRS_SBC_m: -5106.42989314
noncash_SBC_addback_m: 155.41575561
sustainable_operating_equity_cash_before_option_proceeds_m: -3856.84001314
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3364222097.1334
ending_economic_live_shares: 3378991606.0465
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.635059708983
relative_new_issue_dilution_rate: 0.004390170591
ordinary_profit_after_IFRS_SBC_m: -5116.64275293
noncash_SBC_addback_m: 155.72658712
sustainable_operating_equity_cash_before_option_proceeds_m: -3864.55369316
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3378991606.0465
ending_economic_live_shares: 3393916426.638
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.632267020234
relative_new_issue_dilution_rate: 0.004416945152
ordinary_profit_after_IFRS_SBC_m: -5126.87603843
noncash_SBC_addback_m: 156.0380403
sustainable_operating_equity_cash_before_option_proceeds_m: -3872.28280055
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3393916426.638
ending_economic_live_shares: 3408998226.2736
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.629469798328
relative_new_issue_dilution_rate: 0.004443774607
ordinary_profit_after_IFRS_SBC_m: -5137.12979051
noncash_SBC_addback_m: 156.35011638
sustainable_operating_equity_cash_before_option_proceeds_m: -3880.02736615
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3408998226.2736
ending_economic_live_shares: 3424238690.7064
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.626668179358
relative_new_issue_dilution_rate: 0.004470657777
ordinary_profit_after_IFRS_SBC_m: -5147.40405009
noncash_SBC_addback_m: 156.66281661
sustainable_operating_equity_cash_before_option_proceeds_m: -3887.78742088
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3424238690.7064
ending_economic_live_shares: 3439639524.2863
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.623862300349
relative_new_issue_dilution_rate: 0.004497593471
ordinary_profit_after_IFRS_SBC_m: -5157.69885819
noncash_SBC_addback_m: 156.97614224
sustainable_operating_equity_cash_before_option_proceeds_m: -3895.56299572
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3439639524.2863
ending_economic_live_shares: 3455202450.1723
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.621052299232
relative_new_issue_dilution_rate: 0.004524580491
ordinary_profit_after_IFRS_SBC_m: -5168.01425591
noncash_SBC_addback_m: 157.29009453
sustainable_operating_equity_cash_before_option_proceeds_m: -3903.35412171
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3455202450.1723
ending_economic_live_shares: 3470929210.547
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.618238314821
relative_new_issue_dilution_rate: 0.004551617626
ordinary_profit_after_IFRS_SBC_m: -5178.35028442
noncash_SBC_addback_m: 157.60467472
sustainable_operating_equity_cash_before_option_proceeds_m: -3911.16082996
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3470929210.547
ending_economic_live_shares: 3486821566.8338
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.615420486785
relative_new_issue_dilution_rate: 0.004578703662
ordinary_profit_after_IFRS_SBC_m: -5188.70698499
noncash_SBC_addback_m: 157.91988407
sustainable_operating_equity_cash_before_option_proceeds_m: -3918.98315162
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3486821566.8338
ending_economic_live_shares: 3502881299.9164
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.612598955621
relative_new_issue_dilution_rate: 0.004605837372
ordinary_profit_after_IFRS_SBC_m: -5199.08439896
noncash_SBC_addback_m: 158.23572383
sustainable_operating_equity_cash_before_option_proceeds_m: -3926.82111792
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3502881299.9164
ending_economic_live_shares: 3519110210.3612
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.60977386263
relative_new_issue_dilution_rate: 0.004633017523
ordinary_profit_after_IFRS_SBC_m: -5209.48256775
noncash_SBC_addback_m: 158.55219528
sustainable_operating_equity_cash_before_option_proceeds_m: -3934.67476016
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3519110210.3612
ending_economic_live_shares: 3535510118.6424
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.606945349888
relative_new_issue_dilution_rate: 0.004660242874
ordinary_profit_after_IFRS_SBC_m: -5219.90153289
noncash_SBC_addback_m: 158.86929967
sustainable_operating_equity_cash_before_option_proceeds_m: -3942.54410968
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3535510118.6424
ending_economic_live_shares: 3552082865.3693
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.604113560219
relative_new_issue_dilution_rate: 0.004687512175
ordinary_profit_after_IFRS_SBC_m: -5230.34133596
noncash_SBC_addback_m: 159.18703827
sustainable_operating_equity_cash_before_option_proceeds_m: -3950.4291979
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3552082865.3693
ending_economic_live_shares: 3568830311.5168
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.601278637168
relative_new_issue_dilution_rate: 0.00471482417
ordinary_profit_after_IFRS_SBC_m: -5240.80201863
noncash_SBC_addback_m: 159.50541235
sustainable_operating_equity_cash_before_option_proceeds_m: -3958.33005629
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3568830311.5168
ending_economic_live_shares: 3585754338.6585
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.59844072497
relative_new_issue_dilution_rate: 0.004742177594
ordinary_profit_after_IFRS_SBC_m: -5251.28362266
noncash_SBC_addback_m: 159.82442317
sustainable_operating_equity_cash_before_option_proceeds_m: -3966.2467164
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3585754338.6585
ending_economic_live_shares: 3602856849.2021
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.595599968527
relative_new_issue_dilution_rate: 0.004769571178
ordinary_profit_after_IFRS_SBC_m: -5261.78618991
noncash_SBC_addback_m: 160.14407202
sustainable_operating_equity_cash_before_option_proceeds_m: -3974.17920984
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3602856849.2021
ending_economic_live_shares: 3620139766.6288
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.592756513374
relative_new_issue_dilution_rate: 0.004797003642
ordinary_profit_after_IFRS_SBC_m: -5272.30976229
noncash_SBC_addback_m: 160.46436016
sustainable_operating_equity_cash_before_option_proceeds_m: -3982.12756826
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3620139766.6288
ending_economic_live_shares: 3637605035.734
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.589910505652
relative_new_issue_dilution_rate: 0.004824473703
ordinary_profit_after_IFRS_SBC_m: -5282.85438181
noncash_SBC_addback_m: 160.78528888
sustainable_operating_equity_cash_before_option_proceeds_m: -3990.09182339
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3637605035.734
ending_economic_live_shares: 3655254622.872
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.587062092081
relative_new_issue_dilution_rate: 0.004851980071
ordinary_profit_after_IFRS_SBC_m: -5293.42009058
noncash_SBC_addback_m: 161.10685946
sustainable_operating_equity_cash_before_option_proceeds_m: -3998.07200704
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3655254622.872
ending_economic_live_shares: 3673090516.2034
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.584211419927
relative_new_issue_dilution_rate: 0.004879521448
ordinary_profit_after_IFRS_SBC_m: -5304.00693076
noncash_SBC_addback_m: 161.42907318
sustainable_operating_equity_cash_before_option_proceeds_m: -4006.06815105
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3673090516.2034
ending_economic_live_shares: 3691114725.9448
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.581358636975
relative_new_issue_dilution_rate: 0.004907096534
ordinary_profit_after_IFRS_SBC_m: -5314.61494462
noncash_SBC_addback_m: 161.75193133
sustainable_operating_equity_cash_before_option_proceeds_m: -4014.08028736
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3691114725.9448
ending_economic_live_shares: 3709329284.6226
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.578503891496
relative_new_issue_dilution_rate: 0.00493470402
ordinary_profit_after_IFRS_SBC_m: -5325.24417451
noncash_SBC_addback_m: 162.07543519
sustainable_operating_equity_cash_before_option_proceeds_m: -4022.10844793
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3709329284.6226
ending_economic_live_shares: 3727736247.3286
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.57564733222
relative_new_issue_dilution_rate: 0.004962342594
ordinary_profit_after_IFRS_SBC_m: -5335.89466286
noncash_SBC_addback_m: 162.39958606
sustainable_operating_equity_cash_before_option_proceeds_m: -4030.15266483
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3727736247.3286
ending_economic_live_shares: 3746337691.9798
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.572789108303
relative_new_issue_dilution_rate: 0.004990010939
ordinary_profit_after_IFRS_SBC_m: -5346.56645218
noncash_SBC_addback_m: 162.72438523
sustainable_operating_equity_cash_before_option_proceeds_m: -4038.21297016
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3746337691.9798
ending_economic_live_shares: 3765135719.5805
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.569929369301
relative_new_issue_dilution_rate: 0.005017707731
ordinary_profit_after_IFRS_SBC_m: -5357.25958509
noncash_SBC_addback_m: 163.049834
sustainable_operating_equity_cash_before_option_proceeds_m: -4046.2893961
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3765135719.5805
ending_economic_live_shares: 3784132454.4875
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.567068265131
relative_new_issue_dilution_rate: 0.005045431645
ordinary_profit_after_IFRS_SBC_m: -5367.97410426
noncash_SBC_addback_m: 163.37593367
sustainable_operating_equity_cash_before_option_proceeds_m: -4054.38197489
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3784132454.4875
ending_economic_live_shares: 3803330044.6795
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.564205946048
relative_new_issue_dilution_rate: 0.005073181349
ordinary_profit_after_IFRS_SBC_m: -5378.71005247
noncash_SBC_addback_m: 163.70268554
sustainable_operating_equity_cash_before_option_proceeds_m: -4062.49073884
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3803330044.6795
ending_economic_live_shares: 3822730662.0284
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.561342562611
relative_new_issue_dilution_rate: 0.00510095551
ordinary_profit_after_IFRS_SBC_m: -5389.46747257
noncash_SBC_addback_m: 164.03009091
sustainable_operating_equity_cash_before_option_proceeds_m: -4070.61572032
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3822730662.0284
ending_economic_live_shares: 3842336502.5746
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.558478265648
relative_new_issue_dilution_rate: 0.005128752789
ordinary_profit_after_IFRS_SBC_m: -5400.24640752
noncash_SBC_addback_m: 164.35815109
sustainable_operating_equity_cash_before_option_proceeds_m: -4078.75695176
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3842336502.5746
ending_economic_live_shares: 3862149786.8053
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.555613206231
relative_new_issue_dilution_rate: 0.005156571846
ordinary_profit_after_IFRS_SBC_m: -5411.04690033
noncash_SBC_addback_m: 164.68686739
sustainable_operating_equity_cash_before_option_proceeds_m: -4086.91446566
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3862149786.8053
ending_economic_live_shares: 3882172759.9366
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.552747535642
relative_new_issue_dilution_rate: 0.005184411335
ordinary_profit_after_IFRS_SBC_m: -5421.86899413
noncash_SBC_addback_m: 165.01624113
sustainable_operating_equity_cash_before_option_proceeds_m: -4095.08829459
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3882172759.9366
ending_economic_live_shares: 3902407692.1983
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.549881405339
relative_new_issue_dilution_rate: 0.00521226991
ordinary_profit_after_IFRS_SBC_m: -5432.71273212
noncash_SBC_addback_m: 165.34627361
sustainable_operating_equity_cash_before_option_proceeds_m: -4103.27847118
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3902407692.1983
ending_economic_live_shares: 3922856879.1229
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.547014966927
relative_new_issue_dilution_rate: 0.005240146222
ordinary_profit_after_IFRS_SBC_m: -5443.57815759
noncash_SBC_addback_m: 165.67696616
sustainable_operating_equity_cash_before_option_proceeds_m: -4111.48502812
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3922856879.1229
ending_economic_live_shares: 3943522641.837
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.544148372125
relative_new_issue_dilution_rate: 0.005268038919
ordinary_profit_after_IFRS_SBC_m: -5454.4653139
noncash_SBC_addback_m: 166.00832009
sustainable_operating_equity_cash_before_option_proceeds_m: -4119.70799818
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3943522641.837
ending_economic_live_shares: 3964407327.3573
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.541281772734
relative_new_issue_dilution_rate: 0.005295946649
ordinary_profit_after_IFRS_SBC_m: -5465.37424453
noncash_SBC_addback_m: 166.34033673
sustainable_operating_equity_cash_before_option_proceeds_m: -4127.94741418
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3964407327.3573
ending_economic_live_shares: 3985513308.8895
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.538415320608
relative_new_issue_dilution_rate: 0.005323868056
ordinary_profit_after_IFRS_SBC_m: -5476.30499302
noncash_SBC_addback_m: 166.6730174
sustainable_operating_equity_cash_before_option_proceeds_m: -4136.203309
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 3985513308.8895
ending_economic_live_shares: 4006842986.1312
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.535549167617
relative_new_issue_dilution_rate: 0.005351801785
ordinary_profit_after_IFRS_SBC_m: -5487.257603
noncash_SBC_addback_m: 167.00636344
sustainable_operating_equity_cash_before_option_proceeds_m: -4144.47571562
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4006842986.1312
ending_economic_live_shares: 4028398785.5778
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.532683465618
relative_new_issue_dilution_rate: 0.005379746479
ordinary_profit_after_IFRS_SBC_m: -5498.23211821
noncash_SBC_addback_m: 167.34037616
sustainable_operating_equity_cash_before_option_proceeds_m: -4152.76466705
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4028398785.5778
ending_economic_live_shares: 4050183160.8328
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.529818366425
relative_new_issue_dilution_rate: 0.00540770078
ordinary_profit_after_IFRS_SBC_m: -5509.22858245
noncash_SBC_addback_m: 167.67505692
sustainable_operating_equity_cash_before_option_proceeds_m: -4161.07019639
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4050183160.8328
ending_economic_live_shares: 4072198592.9217
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.526954021772
relative_new_issue_dilution_rate: 0.00543566333
ordinary_profit_after_IFRS_SBC_m: -5520.24703961
noncash_SBC_addback_m: 168.01040703
sustainable_operating_equity_cash_before_option_proceeds_m: -4169.39233678
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4072198592.9217
ending_economic_live_shares: 4094447590.6088
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.524090583285
relative_new_issue_dilution_rate: 0.005463632772
ordinary_profit_after_IFRS_SBC_m: -5531.28753369
noncash_SBC_addback_m: 168.34642784
sustainable_operating_equity_cash_before_option_proceeds_m: -4177.73112145
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4094447590.6088
ending_economic_live_shares: 4116932690.7194
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.52122820245
relative_new_issue_dilution_rate: 0.005491607748
ordinary_profit_after_IFRS_SBC_m: -5542.35010876
noncash_SBC_addback_m: 168.6831207
sustainable_operating_equity_cash_before_option_proceeds_m: -4186.0865837
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4116932690.7194
ending_economic_live_shares: 4139656458.4644
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.518367030579
relative_new_issue_dilution_rate: 0.005519586899
ordinary_profit_after_IFRS_SBC_m: -5553.43480898
noncash_SBC_addback_m: 169.02048694
sustainable_operating_equity_cash_before_option_proceeds_m: -4194.45875686
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4139656458.4644
ending_economic_live_shares: 4162621487.7697
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.51550721878
relative_new_issue_dilution_rate: 0.005547568871
ordinary_profit_after_IFRS_SBC_m: -5564.54167859
noncash_SBC_addback_m: 169.35852791
sustainable_operating_equity_cash_before_option_proceeds_m: -4202.84767438
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4162621487.7697
ending_economic_live_shares: 4185830401.609
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.512648917923
relative_new_issue_dilution_rate: 0.005575552307
ordinary_profit_after_IFRS_SBC_m: -5575.67076195
noncash_SBC_addback_m: 169.69724497
sustainable_operating_equity_cash_before_option_proceeds_m: -4211.25336973
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4185830401.609
ending_economic_live_shares: 4209285852.3414
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.509792278612
relative_new_issue_dilution_rate: 0.005603535854
ordinary_profit_after_IFRS_SBC_m: -5586.82210347
noncash_SBC_addback_m: 170.03663946
sustainable_operating_equity_cash_before_option_proceeds_m: -4219.67587647
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4209285852.3414
ending_economic_live_shares: 4232990522.052
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.50693745115
relative_new_issue_dilution_rate: 0.005631518158
ordinary_profit_after_IFRS_SBC_m: -5597.99574768
noncash_SBC_addback_m: 170.37671274
sustainable_operating_equity_cash_before_option_proceeds_m: -4228.11522822
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4232990522.052
ending_economic_live_shares: 4256947122.8979
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.504084585512
relative_new_issue_dilution_rate: 0.005659497871
ordinary_profit_after_IFRS_SBC_m: -5609.19173918
noncash_SBC_addback_m: 170.71746617
sustainable_operating_equity_cash_before_option_proceeds_m: -4236.57145868
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4256947122.8979
ending_economic_live_shares: 4281158397.4567
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.501233831308
relative_new_issue_dilution_rate: 0.005687473642
ordinary_profit_after_IFRS_SBC_m: -5620.41012266
noncash_SBC_addback_m: 171.0589011
sustainable_operating_equity_cash_before_option_proceeds_m: -4245.04460159
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4281158397.4567
ending_economic_live_shares: 4305627119.0814
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.498385337756
relative_new_issue_dilution_rate: 0.005715444128
ordinary_profit_after_IFRS_SBC_m: -5631.6509429
noncash_SBC_addback_m: 171.4010189
sustainable_operating_equity_cash_before_option_proceeds_m: -4253.5346908
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4305627119.0814
ending_economic_live_shares: 4330356092.2572
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.495539253649
relative_new_issue_dilution_rate: 0.005743407985
ordinary_profit_after_IFRS_SBC_m: -5642.91424479
noncash_SBC_addback_m: 171.74382094
sustainable_operating_equity_cash_before_option_proceeds_m: -4262.04176018
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4330356092.2572
ending_economic_live_shares: 4355348152.9648
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.492695727328
relative_new_issue_dilution_rate: 0.005771363873
ordinary_profit_after_IFRS_SBC_m: -5654.20007328
noncash_SBC_addback_m: 172.08730858
sustainable_operating_equity_cash_before_option_proceeds_m: -4270.5658437
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4355348152.9648
ending_economic_live_shares: 4380606169.0465
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.489854906646
relative_new_issue_dilution_rate: 0.005799310456
ordinary_profit_after_IFRS_SBC_m: -5665.50847342
noncash_SBC_addback_m: 172.4314832
sustainable_operating_equity_cash_before_option_proceeds_m: -4279.10697539
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4380606169.0465
ending_economic_live_shares: 4406133040.5775
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.487016938942
relative_new_issue_dilution_rate: 0.005827246401
ordinary_profit_after_IFRS_SBC_m: -5676.83949037
noncash_SBC_addback_m: 172.77634616
sustainable_operating_equity_cash_before_option_proceeds_m: -4287.66518934
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4406133040.5775
ending_economic_live_shares: 4431931700.2417
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.484181971007
relative_new_issue_dilution_rate: 0.005855170379
ordinary_profit_after_IFRS_SBC_m: -5688.19316935
noncash_SBC_addback_m: 173.12189886
sustainable_operating_equity_cash_before_option_proceeds_m: -4296.24051972
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4431931700.2417
ending_economic_live_shares: 4458005113.7115
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.481350149059
relative_new_issue_dilution_rate: 0.005883081066
ordinary_profit_after_IFRS_SBC_m: -5699.56955569
noncash_SBC_addback_m: 173.46814265
sustainable_operating_equity_cash_before_option_proceeds_m: -4304.83300076
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4458005113.7115
ending_economic_live_shares: 4484356280.0334
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.47852161871
relative_new_issue_dilution_rate: 0.005910977141
ordinary_profit_after_IFRS_SBC_m: -5710.9686948
noncash_SBC_addback_m: 173.81507894
sustainable_operating_equity_cash_before_option_proceeds_m: -4313.44266676
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4484356280.0334
ending_economic_live_shares: 4510988232.0164
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.475696524935
relative_new_issue_dilution_rate: 0.00593885729
ordinary_profit_after_IFRS_SBC_m: -5722.39063219
noncash_SBC_addback_m: 174.1627091
sustainable_operating_equity_cash_before_option_proceeds_m: -4322.06955209
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4510988232.0164
ending_economic_live_shares: 4537904036.6272
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.472875012048
relative_new_issue_dilution_rate: 0.005966720201
ordinary_profit_after_IFRS_SBC_m: -5733.83541345
noncash_SBC_addback_m: 174.51103451
sustainable_operating_equity_cash_before_option_proceeds_m: -4330.71369119
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4537904036.6272
ending_economic_live_shares: 4565106795.3888
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.470057223669
relative_new_issue_dilution_rate: 0.00599456457
ordinary_profit_after_IFRS_SBC_m: -5745.30308428
noncash_SBC_addback_m: 174.86005658
sustainable_operating_equity_cash_before_option_proceeds_m: -4339.37511858
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4565106795.3888
ending_economic_live_shares: 4592599644.784
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.467243302697
relative_new_issue_dilution_rate: 0.006022389098
ordinary_profit_after_IFRS_SBC_m: -5756.79369045
noncash_SBC_addback_m: 175.2097767
sustainable_operating_equity_cash_before_option_proceeds_m: -4348.05386881
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4592599644.784
ending_economic_live_shares: 4620385756.6651
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.464433391281
relative_new_issue_dilution_rate: 0.00605019249
ordinary_profit_after_IFRS_SBC_m: -5768.30727783
noncash_SBC_addback_m: 175.56019625
sustainable_operating_equity_cash_before_option_proceeds_m: -4356.74997655
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4620385756.6651
ending_economic_live_shares: 4648468338.6668
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.461627630793
relative_new_issue_dilution_rate: 0.006077973459
ordinary_profit_after_IFRS_SBC_m: -5779.84389239
noncash_SBC_addback_m: 175.91131664
sustainable_operating_equity_cash_before_option_proceeds_m: -4365.4634765
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4648468338.6668
ending_economic_live_shares: 4676850634.6251
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.458826161799
relative_new_issue_dilution_rate: 0.006105730725
ordinary_profit_after_IFRS_SBC_m: -5791.40358017
noncash_SBC_addback_m: 176.26313928
sustainable_operating_equity_cash_before_option_proceeds_m: -4374.19440346
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4676850634.6251
ending_economic_live_shares: 4705535925.0019
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.456029124035
relative_new_issue_dilution_rate: 0.006133463011
ordinary_profit_after_IFRS_SBC_m: -5802.98638733
noncash_SBC_addback_m: 176.61566555
sustainable_operating_equity_cash_before_option_proceeds_m: -4382.94279226
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4705535925.0019
ending_economic_live_shares: 4734527527.3131
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.453236656375
relative_new_issue_dilution_rate: 0.006161169051
ordinary_profit_after_IFRS_SBC_m: -5814.59236011
noncash_SBC_addback_m: 176.96889689
sustainable_operating_equity_cash_before_option_proceeds_m: -4391.70867785
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4734527527.3131
ending_economic_live_shares: 4763828796.5636
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.450448896808
relative_new_issue_dilution_rate: 0.006188847584
ordinary_profit_after_IFRS_SBC_m: -5826.22154483
noncash_SBC_addback_m: 177.32283468
sustainable_operating_equity_cash_before_option_proceeds_m: -4400.4920952
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4763828796.5636
ending_economic_live_shares: 4793443125.6865
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.447665982411
relative_new_issue_dilution_rate: 0.006216497357
ordinary_profit_after_IFRS_SBC_m: -5837.87398792
noncash_SBC_addback_m: 177.67748035
sustainable_operating_equity_cash_before_option_proceeds_m: -4409.2930794
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4793443125.6865
ending_economic_live_shares: 4823373945.9881
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.444888049324
relative_new_issue_dilution_rate: 0.006244117124
ordinary_profit_after_IFRS_SBC_m: -5849.54973589
noncash_SBC_addback_m: 178.03283531
sustainable_operating_equity_cash_before_option_proceeds_m: -4418.11166555
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4823373945.9881
ending_economic_live_shares: 4853624727.5987
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.442115232723
relative_new_issue_dilution_rate: 0.006271705646
ordinary_profit_after_IFRS_SBC_m: -5861.24883536
noncash_SBC_addback_m: 178.38890098
sustainable_operating_equity_cash_before_option_proceeds_m: -4426.94788888
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4853624727.5987
ending_economic_live_shares: 4884198979.9279
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.439347666795
relative_new_issue_dilution_rate: 0.006299261695
ordinary_profit_after_IFRS_SBC_m: -5872.97133303
noncash_SBC_addback_m: 178.74567878
sustainable_operating_equity_cash_before_option_proceeds_m: -4435.80178466
cash_available_to_common_after_subscription_m: 0
old_cohort_common_cash_distributed_m: 0
old_cohort_discounted_cash_m: 0
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: 4884198979.9279
ending_economic_live_shares: 4915100252.1264
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.436585484714
relative_new_issue_dilution_rate: 0.006326784049
ordinary_profit_after_IFRS_SBC_m: -5884.7172757
noncash_SBC_addback_m: 179.10317014
sustainable_operating_equity_cash_before_option_proceeds_m: -4444.67338823
cash_available_to_common_after_subscription_m: 115.77095502
old_cohort_common_cash_distributed_m: 50.54391851
old_cohort_discounted_cash_m: 3.6E-9
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: 4915100252.1264
ending_economic_live_shares: 4946332133.5531
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.433828818618
relative_new_issue_dilution_rate: 0.006354271495
ordinary_profit_after_IFRS_SBC_m: -5896.48671025
noncash_SBC_addback_m: 179.46137648
sustainable_operating_equity_cash_before_option_proceeds_m: -4453.56273501
cash_available_to_common_after_subscription_m: 244.72103852
old_cohort_common_cash_distributed_m: 106.16703903
old_cohort_discounted_cash_m: 6.8E-9
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: 4946332133.5531
ending_economic_live_shares: 4977898254.2478
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.431077799584
relative_new_issue_dilution_rate: 0.006381722829
ordinary_profit_after_IFRS_SBC_m: -5908.27968367
noncash_SBC_addback_m: 179.82029923
sustainable_operating_equity_cash_before_option_proceeds_m: -4462.46986048
cash_available_to_common_after_subscription_m: 377.8195401
old_cohort_common_cash_distributed_m: 162.86961599
old_cohort_discounted_cash_m: 9.6E-9
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: 4977898254.2478
ending_economic_live_shares: 5009802285.4101
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.428332557603
relative_new_issue_dilution_rate: 0.006409136855
ordinary_profit_after_IFRS_SBC_m: -5920.09624304
noncash_SBC_addback_m: 180.17993983
sustainable_operating_equity_cash_before_option_proceeds_m: -4471.3948002
cash_available_to_common_after_subscription_m: 515.19234751
old_cohort_common_cash_distributed_m: 220.67365587
old_cohort_discounted_cash_m: 1.18E-8
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: 5009802285.4101
ending_economic_live_shares: 5042047939.8836
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.42559322156
relative_new_issue_dilution_rate: 0.006436512388
ordinary_profit_after_IFRS_SBC_m: -5931.93643553
noncash_SBC_addback_m: 180.54029971
sustainable_operating_equity_cash_before_option_proceeds_m: -4480.3375898
cash_available_to_common_after_subscription_m: 656.96915445
old_cohort_common_cash_distributed_m: 279.60161891
old_cohort_discounted_cash_m: 1.36E-8
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: 5042047939.8836
ending_economic_live_shares: 5074638972.6463
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.42285991921
relative_new_issue_dilution_rate: 0.006463848252
ordinary_profit_after_IFRS_SBC_m: -5943.8003084
noncash_SBC_addback_m: 180.90138031
sustainable_operating_equity_cash_before_option_proceeds_m: -4489.29826498
cash_available_to_common_after_subscription_m: 803.28357562
old_cohort_common_cash_distributed_m: 339.67642789
old_cohort_discounted_cash_m: 1.5E-8
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: 5074638972.6463
ending_economic_live_shares: 5107579181.3073
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.420132777157
relative_new_issue_dilution_rate: 0.006491143279
ordinary_profit_after_IFRS_SBC_m: -5955.68790901
noncash_SBC_addback_m: 181.26318307
sustainable_operating_equity_cash_before_option_proceeds_m: -4498.27686151
cash_available_to_common_after_subscription_m: 954.27326522
old_cohort_common_cash_distributed_m: 400.92147708
old_cohort_discounted_cash_m: 1.62E-8
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: 5107579181.3073
ending_economic_live_shares: 5140872406.6092
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.417411920832
relative_new_issue_dilution_rate: 0.006518396313
ordinary_profit_after_IFRS_SBC_m: -5967.59928483
noncash_SBC_addback_m: 181.62570944
sustainable_operating_equity_cash_before_option_proceeds_m: -4507.27341523
cash_available_to_common_after_subscription_m: 1110.08003908
old_cohort_common_cash_distributed_m: 463.36064139
old_cohort_discounted_cash_m: 1.7E-8
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: 5140872406.6092
ending_economic_live_shares: 5174522532.9366
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.414697474469
relative_new_issue_dilution_rate: 0.006545606206
ordinary_profit_after_IFRS_SBC_m: -5979.5344834
noncash_SBC_addback_m: 181.98896086
sustainable_operating_equity_cash_before_option_proceeds_m: -4516.28796206
cash_available_to_common_after_subscription_m: 1270.85000041
old_cohort_common_cash_distributed_m: 527.0182856
old_cohort_discounted_cash_m: 1.76E-8
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: 5174522532.9366
ending_economic_live_shares: 5208533488.8315
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.411989561091
relative_new_issue_dilution_rate: 0.006572771822
ordinary_profit_after_IFRS_SBC_m: -5991.49355237
noncash_SBC_addback_m: 182.35293878
sustainable_operating_equity_cash_before_option_proceeds_m: -4525.32053799
cash_available_to_common_after_subscription_m: 1436.7336694
old_cohort_common_cash_distributed_m: 591.91927386
old_cohort_discounted_cash_m: 1.8E-8
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: 5208533488.8315
ending_economic_live_shares: 5242909247.514
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.409288302484
relative_new_issue_dilution_rate: 0.006599892034
ordinary_profit_after_IFRS_SBC_m: -6003.47653947
noncash_SBC_addback_m: 182.71764465
sustainable_operating_equity_cash_before_option_proceeds_m: -4534.37117906
cash_available_to_common_after_subscription_m: 1607.88611674
old_cohort_common_cash_distributed_m: 658.08897931
old_cohort_discounted_cash_m: 1.83E-8
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: 5242909247.514
ending_economic_live_shares: 5277653827.4105
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.406593819179
relative_new_issue_dilution_rate: 0.006626965728
ordinary_profit_after_IFRS_SBC_m: -6015.48349255
noncash_SBC_addback_m: 183.08307994
sustainable_operating_equity_cash_before_option_proceeds_m: -4543.43992142
cash_available_to_common_after_subscription_m: 1784.46710115
old_cohort_common_cash_distributed_m: 725.55329385
old_cohort_discounted_cash_m: 1.83E-8
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: 5277653827.4105
ending_economic_live_shares: 5312771292.6875
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.403906230435
relative_new_issue_dilution_rate: 0.006653991797
ordinary_profit_after_IFRS_SBC_m: -6027.51445954
noncash_SBC_addback_m: 183.4492461
sustainable_operating_equity_cash_before_option_proceeds_m: -4552.52680126
cash_available_to_common_after_subscription_m: 1966.64121106
old_cohort_common_cash_distributed_m: 794.33863818
old_cohort_discounted_cash_m: 1.83E-8
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: 5312771292.6875
ending_economic_live_shares: 5348265753.7925
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.401225654217
relative_new_issue_dilution_rate: 0.00668096915
ordinary_profit_after_IFRS_SBC_m: -6039.56948846
noncash_SBC_addback_m: 183.8161446
sustainable_operating_equity_cash_before_option_proceeds_m: -4561.63185487
cash_available_to_common_after_subscription_m: 2154.57801063
old_cohort_common_cash_distributed_m: 864.47197188
old_cohort_discounted_cash_m: 1.81E-8
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: 5348265753.7925
ending_economic_live_shares: 5384141368.0015
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.398552207181
relative_new_issue_dilution_rate: 0.006707896702
ordinary_profit_after_IFRS_SBC_m: -6051.64862743
noncash_SBC_addback_m: 184.18377689
sustainable_operating_equity_cash_before_option_proceeds_m: -4570.75511858
cash_available_to_common_after_subscription_m: 2348.45219011
old_cohort_common_cash_distributed_m: 935.98080383
old_cohort_discounted_cash_m: 1.79E-8
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: 5384141368.0015
ending_economic_live_shares: 5420402339.9728
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.395886004655
relative_new_issue_dilution_rate: 0.006734773382
ordinary_profit_after_IFRS_SBC_m: -6063.75192469
noncash_SBC_addback_m: 184.55214444
sustainable_operating_equity_cash_before_option_proceeds_m: -4579.89662881
cash_available_to_common_after_subscription_m: 2548.44372077
old_cohort_common_cash_distributed_m: 1008.8932027
old_cohort_discounted_cash_m: 1.75E-8
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: 5420402339.9728
ending_economic_live_shares: 5457052922.3085
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.39322716062
relative_new_issue_dilution_rate: 0.006761598132
ordinary_profit_after_IFRS_SBC_m: -6075.87942854
noncash_SBC_addback_m: 184.92124873
sustainable_operating_equity_cash_before_option_proceeds_m: -4589.05642207
cash_available_to_common_after_subscription_m: 2754.73801458
old_cohort_common_cash_distributed_m: 1083.23780773
old_cohort_discounted_cash_m: 1.72E-8
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: 5457052922.3085
ending_economic_live_shares: 5494097416.1218
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.390575787698
relative_new_issue_dilution_rate: 0.006788369902
ordinary_profit_after_IFRS_SBC_m: -6088.03118739
noncash_SBC_addback_m: 185.29109123
sustainable_operating_equity_cash_before_option_proceeds_m: -4598.23453492
cash_available_to_common_after_subscription_m: 2967.52608859
old_cohort_common_cash_distributed_m: 1159.04383956
old_cohort_discounted_cash_m: 1.67E-8
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: 5494097416.1218
ending_economic_live_shares: 5531540171.6123
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.387931997133
relative_new_issue_dilution_rate: 0.006815087658
ordinary_profit_after_IFRS_SBC_m: -6100.20724977
noncash_SBC_addback_m: 185.66167341
sustainable_operating_equity_cash_before_option_proceeds_m: -4607.43100399
cash_available_to_common_after_subscription_m: 3187.00473436
old_cohort_common_cash_distributed_m: 1236.34111147
old_cohort_discounted_cash_m: 1.62E-8
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: 5531540171.6123
ending_economic_live_shares: 5569385588.6478
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.385295898773
relative_new_issue_dilution_rate: 0.006841750374
ordinary_profit_after_IFRS_SBC_m: -6112.40766427
noncash_SBC_addback_m: 186.03299675
sustainable_operating_equity_cash_before_option_proceeds_m: -4616.64586599
cash_available_to_common_after_subscription_m: 3413.37669254
old_cohort_common_cash_distributed_m: 1315.16004061
old_cohort_discounted_cash_m: 1.57E-8
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: 5569385588.6478
ending_economic_live_shares: 5607638117.3537
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.382667601062
relative_new_issue_dilution_rate: 0.006868357038
ordinary_profit_after_IFRS_SBC_m: -6124.6324796
noncash_SBC_addback_m: 186.40506275
sustainable_operating_equity_cash_before_option_proceeds_m: -4625.87915772
cash_available_to_common_after_subscription_m: 3646.85083264
old_cohort_common_cash_distributed_m: 1395.53165956
old_cohort_discounted_cash_m: 1.52E-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: 5607638117.3537
ending_economic_live_shares: 5646302258.7092
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.380047211019
relative_new_issue_dilution_rate: 0.006894906652
ordinary_profit_after_IFRS_SBC_m: -6136.88174456
noncash_SBC_addback_m: 186.77787287
sustainable_operating_equity_cash_before_option_proceeds_m: -4635.13091604
cash_available_to_common_after_subscription_m: 3887.64233829
old_cohort_common_cash_distributed_m: 1477.48762811
old_cohort_discounted_cash_m: 1.47E-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: 5646302258.7092
ending_economic_live_shares: 5685382565.1512
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.377434834227
relative_new_issue_dilution_rate: 0.006921398227
ordinary_profit_after_IFRS_SBC_m: -6149.15550805
noncash_SBC_addback_m: 187.15142862
sustainable_operating_equity_cash_before_option_proceeds_m: -4644.40117787
cash_available_to_common_after_subscription_m: 4135.97289807
old_cohort_common_cash_distributed_m: 1561.06024515
old_cohort_discounted_cash_m: 1.41E-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: 5685382565.1512
ending_economic_live_shares: 5724883641.1857
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.374830574818
relative_new_issue_dilution_rate: 0.006947830789
ordinary_profit_after_IFRS_SBC_m: -6161.45381906
noncash_SBC_addback_m: 187.52573148
sustainable_operating_equity_cash_before_option_proceeds_m: -4653.68998023
cash_available_to_common_after_subscription_m: 4392.07090216
old_cohort_common_cash_distributed_m: 1646.2824609
old_cohort_discounted_cash_m: 1.36E-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: 5724883641.1857
ending_economic_live_shares: 5764810144.0065
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.372234535464
relative_new_issue_dilution_rate: 0.006974203377
ordinary_profit_after_IFRS_SBC_m: -6173.7767267
noncash_SBC_addback_m: 187.90078294
sustainable_operating_equity_cash_before_option_proceeds_m: -4662.99736019
cash_available_to_common_after_subscription_m: 4656.17164487
old_cohort_common_cash_distributed_m: 1733.18788927
old_cohort_discounted_cash_m: 1.3E-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: 5764810144.0065
ending_economic_live_shares: 5805166784.1219
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.36964681736
relative_new_issue_dilution_rate: 0.00700051504
ordinary_profit_after_IFRS_SBC_m: -6186.12428015
noncash_SBC_addback_m: 188.27658451
sustainable_operating_equity_cash_before_option_proceeds_m: -4672.32335491
cash_available_to_common_after_subscription_m: 4928.51753332
old_cohort_common_cash_distributed_m: 1821.81082049
old_cohort_discounted_cash_m: 1.24E-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: 5805166784.1219
ending_economic_live_shares: 5845958325.9887
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.367067520214
relative_new_issue_dilution_rate: 0.007026764843
ordinary_profit_after_IFRS_SBC_m: -6198.49652871
noncash_SBC_addback_m: 188.65313767
sustainable_operating_equity_cash_before_option_proceeds_m: -4681.66800162
cash_available_to_common_after_subscription_m: 5209.35830246
old_cohort_common_cash_distributed_m: 1912.18623399
old_cohort_discounted_cash_m: 1.19E-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: 5845958325.9887
ending_economic_live_shares: 5887189588.6549
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.364496742236
relative_new_issue_dilution_rate: 0.007052951863
ordinary_profit_after_IFRS_SBC_m: -6210.89352177
noncash_SBC_addback_m: 189.03044395
sustainable_operating_equity_cash_before_option_proceeds_m: -4691.03133762
cash_available_to_common_after_subscription_m: 5498.9512365
old_cohort_common_cash_distributed_m: 2004.34981142
old_cohort_discounted_cash_m: 1.14E-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: 5887189588.6549
ending_economic_live_shares: 5928865446.409
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.36193458013
relative_new_issue_dilution_rate: 0.00707907519
ordinary_profit_after_IFRS_SBC_m: -6223.31530881
noncash_SBC_addback_m: 189.40850484
sustainable_operating_equity_cash_before_option_proceeds_m: -4700.4134003
cash_available_to_common_after_subscription_m: 5797.56139713
old_cohort_common_cash_distributed_m: 2098.33795005
old_cohort_discounted_cash_m: 1.08E-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: 5928865446.409
ending_economic_live_shares: 5970990829.4389
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.359381129077
relative_new_issue_dilution_rate: 0.007105133927
ordinary_profit_after_IFRS_SBC_m: -6235.76193943
noncash_SBC_addback_m: 189.78732185
sustainable_operating_equity_cash_before_option_proceeds_m: -4709.8142271
cash_available_to_common_after_subscription_m: 6105.46185858
old_cohort_common_cash_distributed_m: 2194.18777627
old_cohort_discounted_cash_m: 1.03E-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: 5970990829.4389
ending_economic_live_shares: 6013570724.4978
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.356836482732
relative_new_issue_dilution_rate: 0.007131127191
ordinary_profit_after_IFRS_SBC_m: -6248.23346331
noncash_SBC_addback_m: 190.16689649
sustainable_operating_equity_cash_before_option_proceeds_m: -4719.23385555
cash_available_to_common_after_subscription_m: 6422.93394981
old_cohort_common_cash_distributed_m: 2291.93715947
old_cohort_discounted_cash_m: 9.8E-9
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: 6013570724.4978
ending_economic_live_shares: 6056610175.579
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.354300733213
relative_new_issue_dilution_rate: 0.007157054112
ordinary_profit_after_IFRS_SBC_m: -6260.72993024
noncash_SBC_addback_m: 190.54723028
sustainable_operating_equity_cash_before_option_proceeds_m: -4728.67232326
cash_available_to_common_after_subscription_m: 6750.26750402
old_cohort_common_cash_distributed_m: 2391.62472606
old_cohort_discounted_cash_m: 9.3E-9
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: 6056610175.579
ending_economic_live_shares: 6100114284.5987
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.351773971089
relative_new_issue_dilution_rate: 0.007182913834
ordinary_profit_after_IFRS_SBC_m: -6273.2513901
noncash_SBC_addback_m: 190.92832474
sustainable_operating_equity_cash_before_option_proceeds_m: -4738.12966791
cash_available_to_common_after_subscription_m: 7087.76111565
old_cohort_common_cash_distributed_m: 2493.28987379
old_cohort_discounted_cash_m: 8.8E-9
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: 6100114284.5987
ending_economic_live_shares: 6144088212.0879
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.349256285379
relative_new_issue_dilution_rate: 0.007208705516
ordinary_profit_after_IFRS_SBC_m: -6285.79789288
noncash_SBC_addback_m: 191.31018139
sustainable_operating_equity_cash_before_option_proceeds_m: -4747.60592725
cash_available_to_common_after_subscription_m: 7435.72240525
old_cohort_common_cash_distributed_m: 2596.97278636
old_cohort_discounted_cash_m: 8.4E-9
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: 6144088212.0879
ending_economic_live_shares: 6188537177.8918
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.346747763536
relative_new_issue_dilution_rate: 0.007234428327
ordinary_profit_after_IFRS_SBC_m: -6298.36948866
noncash_SBC_addback_m: 191.69280176
sustainable_operating_equity_cash_before_option_proceeds_m: -4757.1011391
cash_available_to_common_after_subscription_m: 7794.46829225
old_cohort_common_cash_distributed_m: 2702.71444829
old_cohort_discounted_cash_m: 8.0E-9
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: 6188537177.8918
ending_economic_live_shares: 6233466461.8792
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.344248491448
relative_new_issue_dilution_rate: 0.007260081453
ordinary_profit_after_IFRS_SBC_m: -6310.96622764
noncash_SBC_addback_m: 192.07618736
sustainable_operating_equity_cash_before_option_proceeds_m: -4766.61534138
cash_available_to_common_after_subscription_m: 8164.32527603
old_cohort_common_cash_distributed_m: 2810.55665996
old_cohort_discounted_cash_m: 7.5E-9
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: 6233466461.8792
ending_economic_live_shares: 6278881404.6598
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.341758553426
relative_new_issue_dilution_rate: 0.007285664094
ordinary_profit_after_IFRS_SBC_m: -6323.5881601
noncash_SBC_addback_m: 192.46033974
sustainable_operating_equity_cash_before_option_proceeds_m: -4776.14857206
cash_available_to_common_after_subscription_m: 8545.62972551
old_cohort_common_cash_distributed_m: 2920.54205311
old_cohort_discounted_cash_m: 7.1E-9
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: 6278881404.6598
ending_economic_live_shares: 6324787408.3109
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.339278032203
relative_new_issue_dilution_rate: 0.007311175461
ordinary_profit_after_IFRS_SBC_m: -6336.23533642
noncash_SBC_addback_m: 192.84526041
sustainable_operating_equity_cash_before_option_proceeds_m: -4785.70086921
cash_available_to_common_after_subscription_m: 8938.72817741
old_cohort_common_cash_distributed_m: 3032.71410643
old_cohort_discounted_cash_m: 6.7E-9
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: 6324787408.3109
ending_economic_live_shares: 6371189937.1128
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.336807008922
relative_new_issue_dilution_rate: 0.007336614783
ordinary_profit_after_IFRS_SBC_m: -6348.90780709
noncash_SBC_addback_m: 193.23095094
sustainable_operating_equity_cash_before_option_proceeds_m: -4795.27227094
cash_available_to_common_after_subscription_m: 9343.9776436
old_cohort_common_cash_distributed_m: 3147.11716158
old_cohort_discounted_cash_m: 6.4E-9
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: 6371189937.1128
ending_economic_live_shares: 6418094518.2938
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.334345563138
relative_new_issue_dilution_rate: 0.007361981301
ordinary_profit_after_IFRS_SBC_m: -6361.6056227
noncash_SBC_addback_m: 193.61741284
sustainable_operating_equity_cash_before_option_proceeds_m: -4804.86281549
cash_available_to_common_after_subscription_m: 9761.74592773
old_cohort_common_cash_distributed_m: 3263.79643942
old_cohort_discounted_cash_m: 6.0E-9
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: 6418094518.2938
ending_economic_live_shares: 6465506742.7839
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.33189377281
relative_new_issue_dilution_rate: 0.007387274269
ordinary_profit_after_IFRS_SBC_m: -6374.32883395
noncash_SBC_addback_m: 194.00464766
sustainable_operating_equity_cash_before_option_proceeds_m: -4814.47254112
cash_available_to_common_after_subscription_m: 10192.41195136
old_cohort_common_cash_distributed_m: 3382.79805657
old_cohort_discounted_cash_m: 5.7E-9
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: 6465506742.7839
ending_economic_live_shares: 6513432265.9787
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.329451714298
relative_new_issue_dilution_rate: 0.007412492957
ordinary_profit_after_IFRS_SBC_m: -6387.07749162
noncash_SBC_addback_m: 194.39265696
sustainable_operating_equity_cash_before_option_proceeds_m: -4824.1014862
cash_available_to_common_after_subscription_m: 10636.36609006
old_cohort_common_cash_distributed_m: 3504.16904228
old_cohort_discounted_cash_m: 5.4E-9
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: 6513432265.9787
ending_economic_live_shares: 6561876808.5122
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.32701946236
relative_new_issue_dilution_rate: 0.007437636649
ordinary_profit_after_IFRS_SBC_m: -6399.8516466
noncash_SBC_addback_m: 194.78144227
sustainable_operating_equity_cash_before_option_proceeds_m: -4833.74968917
cash_available_to_common_after_subscription_m: 11094.01051958
old_cohort_common_cash_distributed_m: 3627.95735553
old_cohort_discounted_cash_m: 5.1E-9
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: 6561876808.5122
ending_economic_live_shares: 6610846157.0394
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.324597090148
relative_new_issue_dilution_rate: 0.007462704643
ordinary_profit_after_IFRS_SBC_m: -6412.65134989
noncash_SBC_addback_m: 195.17100516
sustainable_operating_equity_cash_before_option_proceeds_m: -4843.41718855
cash_available_to_common_after_subscription_m: 11565.75957252
old_cohort_common_cash_distributed_m: 3754.21190259
old_cohort_discounted_cash_m: 4.8E-9
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: 6610846157.0394
ending_economic_live_shares: 6660346165.0287
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.322184669208
relative_new_issue_dilution_rate: 0.007487696252
ordinary_profit_after_IFRS_SBC_m: -6425.47665259
noncash_SBC_addback_m: 195.56134717
sustainable_operating_equity_cash_before_option_proceeds_m: -4853.10402293
cash_available_to_common_after_subscription_m: 12052.04010574
old_cohort_common_cash_distributed_m: 3882.98255475
old_cohort_discounted_cash_m: 4.5E-9
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: 6660346165.0287
ending_economic_live_shares: 6710382753.5644
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.319782269477
relative_new_issue_dilution_rate: 0.007512610801
ordinary_profit_after_IFRS_SBC_m: -6438.3276059
noncash_SBC_addback_m: 195.95246986
sustainable_operating_equity_cash_before_option_proceeds_m: -4862.81023097
cash_available_to_common_after_subscription_m: 12553.29187898
old_cohort_common_cash_distributed_m: 4014.32016647
old_cohort_discounted_cash_m: 4.2E-9
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: 6710382753.5644
ending_economic_live_shares: 6760961912.159
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.31738995928
relative_new_issue_dilution_rate: 0.007537447632
ordinary_profit_after_IFRS_SBC_m: -6451.20426111
noncash_SBC_addback_m: 196.3443748
sustainable_operating_equity_cash_before_option_proceeds_m: -4872.53585143
cash_available_to_common_after_subscription_m: 13069.9679448
old_cohort_common_cash_distributed_m: 4148.27659379
old_cohort_discounted_cash_m: 4.0E-9
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: 6760961912.159
ending_economic_live_shares: 6812089699.5756
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.315007805333
relative_new_issue_dilution_rate: 0.0075622061
ordinary_profit_after_IFRS_SBC_m: -6464.10666963
noncash_SBC_addback_m: 196.73706355
sustainable_operating_equity_cash_before_option_proceeds_m: -4882.28092314
cash_available_to_common_after_subscription_m: 13602.53505033
old_cohort_common_cash_distributed_m: 4284.90471317
old_cohort_discounted_cash_m: 3.7E-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: 6812089699.5756
ending_economic_live_shares: 6863772244.661
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.312635872739
relative_new_issue_dilution_rate: 0.007586885576
ordinary_profit_after_IFRS_SBC_m: -6477.03488297
noncash_SBC_addback_m: 197.13053768
sustainable_operating_equity_cash_before_option_proceeds_m: -4892.04548498
cash_available_to_common_after_subscription_m: 14151.47405129
old_cohort_common_cash_distributed_m: 4424.25844057
old_cohort_discounted_cash_m: 3.5E-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: 6863772244.661
ending_economic_live_shares: 6916015747.1889
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.310274224992
relative_new_issue_dilution_rate: 0.007611485444
ordinary_profit_after_IFRS_SBC_m: -6489.98895274
noncash_SBC_addback_m: 197.52479875
sustainable_operating_equity_cash_before_option_proceeds_m: -4901.82957595
cash_available_to_common_after_subscription_m: 14717.2803383
old_cohort_common_cash_distributed_m: 4566.39275096
old_cohort_discounted_cash_m: 3.3E-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: 6916015747.1889
ending_economic_live_shares: 6968826478.7135
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.307922923974
relative_new_issue_dilution_rate: 0.007636005101
ordinary_profit_after_IFRS_SBC_m: -6502.96893064
noncash_SBC_addback_m: 197.91984835
sustainable_operating_equity_cash_before_option_proceeds_m: -4911.63323511
cash_available_to_common_after_subscription_m: 15300.46427631
old_cohort_common_cash_distributed_m: 4711.36369812
old_cohort_discounted_cash_m: 3.1E-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: 6968826478.7135
ending_economic_live_shares: 7022210783.4343
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.305582029958
relative_new_issue_dilution_rate: 0.007660443962
ordinary_profit_after_IFRS_SBC_m: -6515.9748685
noncash_SBC_addback_m: 198.31568805
sustainable_operating_equity_cash_before_option_proceeds_m: -4921.45650158
cash_available_to_common_after_subscription_m: 15901.55165712
old_cohort_common_cash_distributed_m: 4859.22843486
old_cohort_discounted_cash_m: 2.9E-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: 7022210783.4343
ending_economic_live_shares: 7076175079.0716
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.303251601609
relative_new_issue_dilution_rate: 0.007684801454
ordinary_profit_after_IFRS_SBC_m: -6529.00681824
noncash_SBC_addback_m: 198.71231942
sustainable_operating_equity_cash_before_option_proceeds_m: -4931.29941458
cash_available_to_common_after_subscription_m: 16521.08416571
old_cohort_common_cash_distributed_m: 5010.04523357
old_cohort_discounted_cash_m: 2.7E-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: 7076175079.0716
ending_economic_live_shares: 7130725857.7525
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.300931695987
relative_new_issue_dilution_rate: 0.007709077018
ordinary_profit_after_IFRS_SBC_m: -6542.06483188
noncash_SBC_addback_m: 199.10974406
sustainable_operating_equity_cash_before_option_proceeds_m: -4941.16201341
cash_available_to_common_after_subscription_m: 17159.6198606
old_cohort_common_cash_distributed_m: 5163.87350714
old_cohort_discounted_cash_m: 2.6E-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: 7130725857.7525
ending_economic_live_shares: 7185869686.9088
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.29862236855
relative_new_issue_dilution_rate: 0.007733270113
ordinary_profit_after_IFRS_SBC_m: -6555.14896154
noncash_SBC_addback_m: 199.50796355
sustainable_operating_equity_cash_before_option_proceeds_m: -4951.04433743
cash_available_to_common_after_subscription_m: 17817.73366871
old_cohort_common_cash_distributed_m: 5320.77383034
old_cohort_discounted_cash_m: 2.4E-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: 7185869686.9088
ending_economic_live_shares: 7241613210.1856
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.296323673153
relative_new_issue_dilution_rate: 0.007757380207
ordinary_profit_after_IFRS_SBC_m: -6568.25925946
noncash_SBC_addback_m: 199.90697948
sustainable_operating_equity_cash_before_option_proceeds_m: -4960.94642611
cash_available_to_common_after_subscription_m: 18496.01789527
old_cohort_common_cash_distributed_m: 5480.80796142
old_cohort_discounted_cash_m: 2.3E-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: 7241613210.1856
ending_economic_live_shares: 7297963148.3615
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.294035662057
relative_new_issue_dilution_rate: 0.007781406786
ordinary_profit_after_IFRS_SBC_m: -6581.39577798
noncash_SBC_addback_m: 200.30679344
sustainable_operating_equity_cash_before_option_proceeds_m: -4970.86831896
cash_available_to_common_after_subscription_m: 19195.08274903
old_cohort_common_cash_distributed_m: 5644.03886434
old_cohort_discounted_cash_m: 2.1E-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: 7297963148.3615
ending_economic_live_shares: 7354926300.2805
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.291758385928
relative_new_issue_dilution_rate: 0.00780534935
ordinary_profit_after_IFRS_SBC_m: -6594.55856954
noncash_SBC_addback_m: 200.70740702
sustainable_operating_equity_cash_before_option_proceeds_m: -4980.8100556
cash_available_to_common_after_subscription_m: 19915.55688343
old_cohort_common_cash_distributed_m: 5810.53073118
old_cohort_discounted_cash_m: 2.0E-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: 7354926300.2805
ending_economic_live_shares: 7412509543.7954
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.289491893847
relative_new_issue_dilution_rate: 0.007829207413
ordinary_profit_after_IFRS_SBC_m: -6607.74768668
noncash_SBC_addback_m: 201.10882184
sustainable_operating_equity_cash_before_option_proceeds_m: -4990.77167571
cash_available_to_common_after_subscription_m: 20658.08795405
old_cohort_common_cash_distributed_m: 5980.34900508
old_cohort_discounted_cash_m: 1.9E-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: 7412509543.7954
ending_economic_live_shares: 7470719836.7234
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.287236233307
relative_new_issue_dilution_rate: 0.007852980503
ordinary_profit_after_IFRS_SBC_m: -6620.96318205
noncash_SBC_addback_m: 201.51103948
sustainable_operating_equity_cash_before_option_proceeds_m: -5000.75321906
cash_available_to_common_after_subscription_m: 21423.34319301
old_cohort_common_cash_distributed_m: 6153.5604036
old_cohort_discounted_cash_m: 1.7E-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: 7470719836.7234
ending_economic_live_shares: 7529564217.8132
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.284991450224
relative_new_issue_dilution_rate: 0.007876668163
ordinary_profit_after_IFRS_SBC_m: -6634.20510842
noncash_SBC_addback_m: 201.91406156
sustainable_operating_equity_cash_before_option_proceeds_m: -5010.7547255
cash_available_to_common_after_subscription_m: 22212.01000062
old_cohort_common_cash_distributed_m: 6330.23294248
old_cohort_discounted_cash_m: 1.6E-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: 7529564217.8132
ending_economic_live_shares: 7589049807.725
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.282757588942
relative_new_issue_dilution_rate: 0.007900269948
ordinary_profit_after_IFRS_SBC_m: -6647.47351863
noncash_SBC_addback_m: 202.31788968
sustainable_operating_equity_cash_before_option_proceeds_m: -5020.77623495
cash_available_to_common_after_subscription_m: 23024.79655502
old_cohort_common_cash_distributed_m: 6510.43595978
old_cohort_discounted_cash_m: 1.5E-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: 7589049807.725
ending_economic_live_shares: 7649183810.0221
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.280534692235
relative_new_issue_dilution_rate: 0.00792378543
ordinary_profit_after_IFRS_SBC_m: -6660.76846567
noncash_SBC_addback_m: 202.72252546
sustainable_operating_equity_cash_before_option_proceeds_m: -5030.81778742
cash_available_to_common_after_subscription_m: 23862.43244013
old_cohort_common_cash_distributed_m: 6694.24014057
old_cohort_discounted_cash_m: 1.4E-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: 7649183810.0221
ending_economic_live_shares: 7709973512.1758
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.278322801318
relative_new_issue_dilution_rate: 0.007947214195
ordinary_profit_after_IFRS_SBC_m: -6674.0900026
noncash_SBC_addback_m: 203.12797051
sustainable_operating_equity_cash_before_option_proceeds_m: -5040.879423
cash_available_to_common_after_subscription_m: 24725.66929268
old_cohort_common_cash_distributed_m: 6881.71754199
old_cohort_discounted_cash_m: 1.3E-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: 7709973512.1758
ending_economic_live_shares: 7771426286.582
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.27612195585
relative_new_issue_dilution_rate: 0.00797055584
ordinary_profit_after_IFRS_SBC_m: -6687.43818261
noncash_SBC_addback_m: 203.53422645
sustainable_operating_equity_cash_before_option_proceeds_m: -5050.96118184
cash_available_to_common_after_subscription_m: 25615.28146876
old_cohort_common_cash_distributed_m: 7072.9416188
old_cohort_discounted_cash_m: 1.3E-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: 7771426286.582
ending_economic_live_shares: 7833549591.5917
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.273932193944
relative_new_issue_dilution_rate: 0.00799380998
ordinary_profit_after_IFRS_SBC_m: -6700.81305897
noncash_SBC_addback_m: 203.94129491
sustainable_operating_equity_cash_before_option_proceeds_m: -5061.06310421
cash_available_to_common_after_subscription_m: 26532.06673051
old_cohort_common_cash_distributed_m: 7267.98724935
old_cohort_discounted_cash_m: 1.2E-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: 7833549591.5917
ending_economic_live_shares: 7896350972.5539
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.271753552173
relative_new_issue_dilution_rate: 0.008016976241
ordinary_profit_after_IFRS_SBC_m: -6714.21468509
noncash_SBC_addback_m: 204.3491775
sustainable_operating_equity_cash_before_option_proceeds_m: -5071.18523041
cash_available_to_common_after_subscription_m: 27476.84695356
old_cohort_common_cash_distributed_m: 7466.93076213
old_cohort_discounted_cash_m: 1.1E-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: 7896350972.5539
ending_economic_live_shares: 7959838062.8717
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.269586065576
relative_new_issue_dilution_rate: 0.008040054265
ordinary_profit_after_IFRS_SBC_m: -6727.64311446
noncash_SBC_addback_m: 204.75787585
sustainable_operating_equity_cash_before_option_proceeds_m: -5081.32760088
cash_available_to_common_after_subscription_m: 28450.46885586
old_cohort_common_cash_distributed_m: 7669.84996265
old_cohort_discounted_cash_m: 1.0E-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: 7959838062.8717
ending_economic_live_shares: 8024018585.0717
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.267429767671
relative_new_issue_dilution_rate: 0.008063043707
ordinary_profit_after_IFRS_SBC_m: -6741.09840069
noncash_SBC_addback_m: 205.1673916
sustainable_operating_equity_cash_before_option_proceeds_m: -5091.49025608
cash_available_to_common_after_subscription_m: 29453.80474856
old_cohort_common_cash_distributed_m: 7876.82416093
old_cohort_discounted_cash_m: 1.0E-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: 8024018585.0717
ending_economic_live_shares: 8088900351.8876
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.265284690458
relative_new_issue_dilution_rate: 0.008085944235
ordinary_profit_after_IFRS_SBC_m: -6754.58059749
noncash_SBC_addback_m: 205.57772639
sustainable_operating_equity_cash_before_option_proceeds_m: -5101.67323659
cash_available_to_common_after_subscription_m: 30487.75330957
old_cohort_common_cash_distributed_m: 8087.93419948
old_cohort_discounted_cash_m: 9.0E-10
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: 8088900351.8876
ending_economic_live_shares: 8154491267.3563
old_holder_shares_constant: 2145861425.9928
old_fraction_after_deliveries: 0.26315086443
relative_new_issue_dilution_rate: 0.008108755531
ordinary_profit_after_IFRS_SBC_m: -6768.08975869
noncash_SBC_addback_m: 205.98888184
sustainable_operating_equity_cash_before_option_proceeds_m: -5111.87658306
cash_available_to_common_after_subscription_m: 31553.24038045
old_cohort_common_cash_distributed_m: 8303.26248169
old_cohort_discounted_cash_m: 8.0E-10
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: 0
delta_vs_base_oku: -6.0E-9
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: 0
delta_vs_base_oku: -6.0E-9
interpretation: Error proxy: paid shares remain in denominator but exercise cash not included in issuer equity payouts.

sensitivity_subscription_cash_half

old_terminal_oku: 0

sensitivity_subscription_cash_double

old_terminal_oku: 6.9E-8

2036_terminal_dividend_rights

内容を開く

ordinary_dividend_events_paid_within_horizon_including_2036_Nov6: 記載なし
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: いいえ
2036_Nov6_dividend_suspended_in_case: はい
2036_Nov6_after_disbursement_unpaid_seller_dividend_receivable_oku: 0
seller_dividend_right_already_in_10y_cash: いいえ
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: 2145861426
terminal_old_holder_ownership_fraction: 0.989674434744
terminal_old_cohort_mcap_oku: 0
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

129.219085

終価

現在価値（億）

104.528294

IRR

-0.45600708297

index_discount_years

10.001368925394

audit_summary

内容を開く

period_rows: 11
full_year_rows: 10
positive_cashflow_events: 29
zero_cashflow_events: 201
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

109.190342

営業利益

-1.355683

純利益

-23.781623

equity_oku

317.20858

期間内の親会社利益合計（億）

40.939627

multiple

-0

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。

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 →