{"annual":[{"capex":151000000,"ebitMargin":3.97,"fcf":17965000000,"fcfMargin":20.95,"grossMargin":100,"netDebt":6341000000,"netIncome":2030000000,"operatingCf":18116000000,"revenue":85733000000,"roc":0.69,"roe":8.61,"sharesOutstanding":1574483908,"year":2015},{"capex":557000000,"ebitMargin":3.96,"fcf":19430000000,"fcfMargin":24.34,"grossMargin":100,"netDebt":7611000000,"netIncome":2081000000,"operatingCf":19987000000,"revenue":79827000000,"roc":0.63,"roe":8.48,"sharesOutstanding":1578548639,"year":2016},{"capex":355000000,"ebitMargin":5.25,"fcf":16431000000,"fcfMargin":20.01,"grossMargin":100,"netDebt":8393000000,"netIncome":2110000000,"operatingCf":16431000000,"revenue":82111000000,"roc":0.81,"roe":8.41,"sharesOutstanding":1582726102,"year":2017},{"capex":355000000,"ebitMargin":6.54,"fcf":14637000000,"fcfMargin":21.55,"grossMargin":100,"netDebt":7843000000,"netIncome":2309000000,"operatingCf":14992000000,"revenue":67930000000,"roc":0.87,"roe":9.78,"sharesOutstanding":1587734637,"year":2018},{"capex":575000000,"ebitMargin":4.22,"fcf":19764000000,"fcfMargin":22.36,"grossMargin":100,"netDebt":7306000000,"netIncome":2670000000,"operatingCf":20339000000,"revenue":88400000000,"roc":0.73,"roe":9.41,"sharesOutstanding":1591919000,"year":2019},{"capex":335000000,"ebitMargin":6.65,"fcf":19008000000,"fcfMargin":24.08,"grossMargin":102.66,"netDebt":5524000000,"netIncome":1744000000,"operatingCf":19343000000,"revenue":78927000000,"roc":0.98,"roe":5.81,"sharesOutstanding":1593646000,"year":2020},{"capex":11914000000,"ebitMargin":97.04,"fcf":29394000000,"fcfMargin":30.73,"grossMargin":100,"netDebt":8096000000,"netIncome":2847000000,"operatingCf":17480000000,"revenue":95668000000,"roc":16.03,"roe":9.71,"sharesOutstanding":1597996000,"year":2021},{"capex":917000000,"ebitMargin":8.76,"fcf":9424000000,"fcfMargin":19.62,"grossMargin":88.29,"netDebt":9239000000,"netIncome":2235000000,"operatingCf":10341000000,"revenue":48033000000,"roc":0.82,"roe":13.8,"sharesOutstanding":1586454988,"year":2022},{"capex":177000000,"ebitMargin":8.67,"fcf":1555000000,"fcfMargin":2.13,"grossMargin":66.55,"netDebt":29211000000,"netIncome":3747000000,"operatingCf":1732000000,"revenue":72850000000,"roc":1.27,"roe":12.93,"sharesOutstanding":1542345000,"year":2023},{"capex":378000000,"ebitMargin":97.54,"fcf":15005000000,"fcfMargin":27.13,"grossMargin":100,"netDebt":29229000000,"netIncome":3724000000,"operatingCf":15383000000,"revenue":55304000000,"roc":10.28,"roe":12.25,"sharesOutstanding":1539534000,"year":2024},{"capex":441000000,"ebitMargin":8.58,"fcf":19463000000,"fcfMargin":26.25,"grossMargin":93.2,"netDebt":32262000000,"netIncome":4172000000,"operatingCf":19904000000,"revenue":74133000000,"roc":7.01,"roe":13.01,"sharesOutstanding":1513788000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":-4.9,"fcfCagr5y":-14.59,"roeAvg10y":10.36,"roeAvg5y":12.34,"yearsAvailable":20},"quarterly":[{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":29228000000,"netIncome":null,"operatingCf":null,"quarter":4,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":1554865000,"year":2024},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":29228000000,"netIncome":null,"operatingCf":null,"quarter":1,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":1554865000,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":30751000000,"netIncome":null,"operatingCf":null,"quarter":2,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":1517548726,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":30751000000,"netIncome":null,"operatingCf":null,"quarter":3,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":1517548726,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":32262000000,"netIncome":null,"operatingCf":null,"quarter":4,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":1549793000,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":32262000000,"netIncome":null,"operatingCf":null,"quarter":1,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":1549793000,"year":2026},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":34440000000,"netIncome":null,"operatingCf":null,"quarter":2,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":1503140000,"year":2026},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":34440000000,"netIncome":null,"operatingCf":null,"quarter":3,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":1503140000,"year":2026}]}