{"annual":[{"capex":462000000,"ebitMargin":6.62,"fcf":17764000000,"fcfMargin":15.23,"grossMargin":29.78,"netDebt":16935000000,"netIncome":5617000000,"operatingCf":18226000000,"revenue":116624000000,"roc":0.87,"roe":8.2,"sharesOutstanding":2441000000,"year":2015},{"capex":472000000,"ebitMargin":7.6,"fcf":13067000000,"fcfMargin":10.95,"grossMargin":23.98,"netDebt":21164000000,"netIncome":6286000000,"operatingCf":13539000000,"revenue":119322000000,"roc":1.02,"roe":8.9,"sharesOutstanding":2423000000,"year":2016},{"capex":393000000,"ebitMargin":6.83,"fcf":16132000000,"fcfMargin":14.33,"grossMargin":12,"netDebt":23661000000,"netIncome":6209000000,"operatingCf":16525000000,"revenue":112593000000,"roc":0.88,"roe":8.92,"sharesOutstanding":2404000000,"year":2017},{"capex":462000000,"ebitMargin":1.31,"fcf":7172000000,"fcfMargin":6.12,"grossMargin":40.33,"netDebt":34010000000,"netIncome":2140000000,"operatingCf":7634000000,"revenue":117100000000,"roc":0.17,"roe":3.43,"sharesOutstanding":2389000000,"year":2018},{"capex":462000000,"ebitMargin":4.5,"fcf":8399000000,"fcfMargin":6.72,"grossMargin":24.43,"netDebt":37706000000,"netIncome":3856000000,"operatingCf":8861000000,"revenue":124964000000,"roc":0.72,"roe":5.52,"sharesOutstanding":2389000000,"year":2019},{"capex":389000000,"ebitMargin":4.79,"fcf":25145000000,"fcfMargin":24.72,"grossMargin":27.39,"netDebt":31406000000,"netIncome":3164000000,"operatingCf":25534000000,"revenue":101707000000,"roc":0.61,"roe":4.42,"sharesOutstanding":2387000000,"year":2020},{"capex":350000000,"ebitMargin":7.79,"fcf":6176000000,"fcfMargin":5.06,"grossMargin":8.35,"netDebt":32169000000,"netIncome":7294000000,"operatingCf":6526000000,"revenue":122171000000,"roc":1.23,"roe":10.25,"sharesOutstanding":2388000000,"year":2021},{"capex":353000000,"ebitMargin":9,"fcf":7528000000,"fcfMargin":7.26,"grossMargin":20.23,"netDebt":37581000000,"netIncome":6675000000,"operatingCf":7881000000,"revenue":103700000000,"roc":1.34,"roe":14.72,"sharesOutstanding":2298000000,"year":2022},{"capex":427000000,"ebitMargin":8.42,"fcf":5161000000,"fcfMargin":5.15,"grossMargin":28.45,"netDebt":34570000000,"netIncome":7189000000,"operatingCf":5588000000,"revenue":100180000000,"roc":1.44,"roe":16.29,"sharesOutstanding":2238000000,"year":2023},{"capex":476000000,"ebitMargin":9.25,"fcf":11091000000,"fcfMargin":10.28,"grossMargin":31.61,"netDebt":43152000000,"netIncome":7886000000,"operatingCf":11878000000,"revenue":107866000000,"roc":1.56,"roe":15.8,"sharesOutstanding":2197100000,"year":2024},{"capex":428000000,"ebitMargin":9.15,"fcf":21055000000,"fcfMargin":19.28,"grossMargin":28.72,"netDebt":39634000000,"netIncome":9797000000,"operatingCf":21483000000,"revenue":109229000000,"roc":6.43,"roe":23.02,"sharesOutstanding":2090383000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":-2.84,"fcfCagr5y":-1.34,"roeAvg10y":11.13,"roeAvg5y":16.02,"yearsAvailable":20},"quarterly":[{"capex":476000000,"ebitMargin":9.03,"fcf":11544000000,"fcfMargin":10.74,"grossMargin":31.35,"netDebt":43152000000,"netIncome":7886000000,"operatingCf":12020000000,"quarter":4,"revenue":107460000000,"roc":1.52,"roe":15.8,"sharesOutstanding":2179200000,"year":2024},{"capex":476000000,"ebitMargin":9.03,"fcf":11544000000,"fcfMargin":10.74,"grossMargin":31.35,"netDebt":43152000000,"netIncome":7886000000,"operatingCf":12020000000,"quarter":1,"revenue":107460000000,"roc":1.52,"roe":15.8,"sharesOutstanding":2179200000,"year":2025},{"capex":470000000,"ebitMargin":9.19,"fcf":20122000000,"fcfMargin":19.1,"grossMargin":27.55,"netDebt":42866000000,"netIncome":7787000000,"operatingCf":20592000000,"quarter":2,"revenue":105349000000,"roc":5.8,"roe":17.12,"sharesOutstanding":2162000000,"year":2025},{"capex":470000000,"ebitMargin":9.19,"fcf":20122000000,"fcfMargin":19.1,"grossMargin":27.55,"netDebt":42866000000,"netIncome":7787000000,"operatingCf":20592000000,"quarter":3,"revenue":105349000000,"roc":5.8,"roe":17.12,"sharesOutstanding":2162000000,"year":2025},{"capex":428000000,"ebitMargin":9.15,"fcf":21055000000,"fcfMargin":19.28,"grossMargin":28.72,"netDebt":39634000000,"netIncome":9797000000,"operatingCf":21483000000,"quarter":4,"revenue":109229000000,"roc":6.43,"roe":23.02,"sharesOutstanding":2027811000,"year":2025},{"capex":428000000,"ebitMargin":9.15,"fcf":21055000000,"fcfMargin":19.28,"grossMargin":28.72,"netDebt":39634000000,"netIncome":9797000000,"operatingCf":21483000000,"quarter":1,"revenue":109229000000,"roc":6.43,"roe":23.02,"sharesOutstanding":2027811000,"year":2026},{"capex":415000000,"ebitMargin":8.93,"fcf":13504000000,"fcfMargin":11.56,"grossMargin":32.15,"netDebt":46364000000,"netIncome":10046000000,"operatingCf":13919000000,"quarter":2,"revenue":116793000000,"roc":null,"roe":24.55,"sharesOutstanding":2037000000,"year":2026},{"capex":415000000,"ebitMargin":8.93,"fcf":13504000000,"fcfMargin":11.56,"grossMargin":32.15,"netDebt":46364000000,"netIncome":10046000000,"operatingCf":13919000000,"quarter":3,"revenue":116793000000,"roc":null,"roe":24.55,"sharesOutstanding":2037000000,"year":2026}]}