{"annual":[{"capex":513000000,"ebitMargin":6.26,"fcf":577000000,"fcfMargin":3.41,"grossMargin":48.28,"netDebt":475000000,"netIncome":634000000,"operatingCf":1090000000,"revenue":16915000000,"roc":13.27,"roe":11.19,"sharesOutstanding":201536418,"year":2015},{"capex":651000000,"ebitMargin":7.73,"fcf":706000000,"fcfMargin":3.66,"grossMargin":48.62,"netDebt":115000000,"netIncome":1017000000,"operatingCf":1348000000,"revenue":19291000000,"roc":17.73,"roe":15.71,"sharesOutstanding":206146908,"year":2016},{"capex":752000000,"ebitMargin":9.76,"fcf":896000000,"fcfMargin":4.22,"grossMargin":50.45,"netDebt":-478000000,"netIncome":1097000000,"operatingCf":1648000000,"revenue":21218000000,"roc":25.15,"roe":17.01,"sharesOutstanding":204240629,"year":2017},{"capex":707000000,"ebitMargin":10.81,"fcf":1979000000,"fcfMargin":9.03,"grossMargin":51.85,"netDebt":-863000000,"netIncome":1702000000,"operatingCf":2686000000,"revenue":21915000000,"roc":26.98,"roe":26.69,"sharesOutstanding":201759012,"year":2018},{"capex":708000000,"ebitMargin":11.25,"fcf":2111000000,"fcfMargin":8.93,"grossMargin":52,"netDebt":2550000000,"netIncome":1977000000,"operatingCf":2819000000,"revenue":23640000000,"roc":22.3,"roe":29.09,"sharesOutstanding":197612533,"year":2019},{"capex":443000000,"ebitMargin":3.78,"fcf":1054000000,"fcfMargin":5.31,"grossMargin":49.66,"netDebt":1896000000,"netIncome":443000000,"operatingCf":1486000000,"revenue":19844000000,"roc":6.14,"roe":6.86,"sharesOutstanding":195161729,"year":2020},{"capex":667000000,"ebitMargin":9.35,"fcf":2525000000,"fcfMargin":11.89,"grossMargin":50.7,"netDebt":1503000000,"netIncome":2158000000,"operatingCf":3192000000,"revenue":21234000000,"roc":15.08,"roe":28.7,"sharesOutstanding":194178081,"year":2021},{"capex":695000000,"ebitMargin":2.97,"fcf":-1238000000,"fcfMargin":-5.5,"grossMargin":47.28,"netDebt":5661000000,"netIncome":638000000,"operatingCf":-543000000,"revenue":22511000000,"roc":6.06,"roe":12.78,"sharesOutstanding":183268087,"year":2022},{"capex":504000000,"ebitMargin":1.25,"fcf":2046000000,"fcfMargin":9.55,"grossMargin":47.52,"netDebt":4132000000,"netIncome":-75000000,"operatingCf":2550000000,"revenue":21427000000,"roc":2.69,"roe":-1.64,"sharesOutstanding":178557615,"year":2023},{"capex":540000000,"ebitMargin":5.65,"fcf":2370000000,"fcfMargin":10.01,"grossMargin":50.77,"netDebt":3457000000,"netIncome":764000000,"operatingCf":2910000000,"revenue":23683000000,"roc":12.09,"roe":13.95,"sharesOutstanding":178563385,"year":2024},{"capex":477000000,"ebitMargin":7.94,"fcf":274000000,"fcfMargin":1.1,"grossMargin":47.12,"netDebt":3937000000,"netIncome":1340000000,"operatingCf":751000000,"revenue":24811000000,"roc":17.65,"roe":23.2,"sharesOutstanding":178565330,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":10.06,"fcfCagr5y":26.06,"roeAvg10y":17.24,"roeAvg5y":15.4,"yearsAvailable":20},"quarterly":[{"capex":509000000,"ebitMargin":3.98,"fcf":2338000000,"fcfMargin":10.38,"grossMargin":49.72,"netDebt":3803000000,"netIncome":382000000,"operatingCf":2847000000,"quarter":3,"revenue":22529000000,"roc":8.05,"roe":7.4,"sharesOutstanding":178629032,"year":2024},{"capex":540000000,"ebitMargin":5.57,"fcf":2434000000,"fcfMargin":10.28,"grossMargin":50.77,"netDebt":3457000000,"netIncome":764000000,"operatingCf":2974000000,"quarter":4,"revenue":23683000000,"roc":11.92,"roe":13.95,"sharesOutstanding":178563385,"year":2024},{"capex":536000000,"ebitMargin":6.53,"fcf":1620000000,"fcfMargin":6.65,"grossMargin":51.01,"netDebt":4137000000,"netIncome":1022000000,"operatingCf":2156000000,"quarter":1,"revenue":24378000000,"roc":14.29,"roe":17.9,"sharesOutstanding":178549084,"year":2025},{"capex":534000000,"ebitMargin":7.39,"fcf":692000000,"fcfMargin":2.82,"grossMargin":51.22,"netDebt":4708000000,"netIncome":1201000000,"operatingCf":1226000000,"quarter":2,"revenue":24508000000,"roc":17.19,"roe":23.11,"sharesOutstanding":178260870,"year":2025},{"capex":532000000,"ebitMargin":7.89,"fcf":379000000,"fcfMargin":1.53,"grossMargin":51.36,"netDebt":4399000000,"netIncome":1219000000,"operatingCf":911000000,"quarter":3,"revenue":24700000000,"roc":17.7,"roe":21.39,"sharesOutstanding":178682170,"year":2025},{"capex":477000000,"ebitMargin":8.21,"fcf":274000000,"fcfMargin":1.1,"grossMargin":51.61,"netDebt":3937000000,"netIncome":1339000000,"operatingCf":751000000,"quarter":4,"revenue":24811000000,"roc":18.23,"roe":23.18,"sharesOutstanding":178665018,"year":2025},{"capex":484000000,"ebitMargin":8.44,"fcf":851000000,"fcfMargin":3.37,"grossMargin":51.36,"netDebt":5079000000,"netIncome":1393000000,"operatingCf":1335000000,"quarter":1,"revenue":25250000000,"roc":18.76,"roe":23.27,"sharesOutstanding":178665018,"year":2026},{"capex":477000000,"ebitMargin":8.29,"fcf":1834000000,"fcfMargin":7.04,"grossMargin":51.58,"netDebt":4819000000,"netIncome":1379000000,"operatingCf":2311000000,"quarter":2,"revenue":26041000000,"roc":18.24,"roe":23.15,"sharesOutstanding":189524000,"year":2026}]}