{"annual":[{"capex":2742000000,"ebitMargin":17.79,"fcf":20359000000,"fcfMargin":78.68,"grossMargin":100,"netDebt":113718000000,"netIncome":2642000000,"operatingCf":23101000000,"revenue":25875000000,"roc":1.91,"roe":5.59,"sharesOutstanding":6517000000,"year":2015},{"capex":1957000000,"ebitMargin":24.45,"fcf":4666000000,"fcfMargin":17.85,"grossMargin":100,"netDebt":69369000000,"netIncome":3475000000,"operatingCf":6623000000,"revenue":26147000000,"roc":2.55,"roe":7.34,"sharesOutstanding":6592000000,"year":2016},{"capex":1341000000,"ebitMargin":26.94,"fcf":714000000,"fcfMargin":2.77,"grossMargin":100,"netDebt":53857000000,"netIncome":3514000000,"operatingCf":1722000000,"revenue":25730000000,"roc":2.91,"roe":7.58,"sharesOutstanding":7331250000,"year":2017},{"capex":1495000000,"ebitMargin":32.09,"fcf":7169000000,"fcfMargin":30.41,"grossMargin":100,"netDebt":43578000000,"netIncome":5400000000,"operatingCf":8664000000,"revenue":23571000000,"roc":3.57,"roe":11.46,"sharesOutstanding":6636000000,"year":2018},{"capex":1380000000,"ebitMargin":30.28,"fcf":-9594000000,"fcfMargin":-41.23,"grossMargin":100,"netDebt":66357000000,"netIncome":3512000000,"operatingCf":-8214000000,"revenue":23270000000,"roc":3.18,"roe":7.21,"sharesOutstanding":6648000000,"year":2019},{"capex":1123000000,"ebitMargin":23.56,"fcf":38226000000,"fcfMargin":171.64,"grossMargin":100,"netDebt":-33533000000,"netIncome":1305000000,"operatingCf":39349000000,"revenue":22271000000,"roc":0.71,"roe":2.93,"sharesOutstanding":6655000000,"year":2020},{"capex":946000000,"ebitMargin":23.14,"fcf":-2188000000,"fcfMargin":-6.99,"grossMargin":63.76,"netDebt":-12843000000,"netIncome":4653000000,"operatingCf":-1242000000,"revenue":31324000000,"roc":1.09,"roe":10.6,"sharesOutstanding":6401000000,"year":2021},{"capex":2442000000,"ebitMargin":40.21,"fcf":21276000000,"fcfMargin":85.99,"grossMargin":0.04,"netDebt":29548000000,"netIncome":6420000000,"operatingCf":23718000000,"revenue":24743000000,"roc":4.55,"roe":13.69,"sharesOutstanding":6189000000,"year":2022},{"capex":1819000000,"ebitMargin":21.34,"fcf":-2540000000,"fcfMargin":-4.37,"grossMargin":49.78,"netDebt":-31336000000,"netIncome":8019000000,"operatingCf":-721000000,"revenue":58188000000,"roc":3.69,"roe":15.51,"sharesOutstanding":5837940380,"year":2023},{"capex":1195000000,"ebitMargin":43.42,"fcf":32740000000,"fcfMargin":92.27,"grossMargin":-18.76,"netDebt":84546000000,"netIncome":10054000000,"operatingCf":33935000000,"revenue":35482000000,"roc":7.15,"roe":18.07,"sharesOutstanding":5769000000,"year":2024},{"capex":827000000,"ebitMargin":43.94,"fcf":117304000000,"fcfMargin":317.64,"grossMargin":83.56,"netDebt":98494000000,"netIncome":10511000000,"operatingCf":118131000000,"revenue":36930000000,"roc":7.41,"roe":18.33,"sharesOutstanding":5748000000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":24.39,"fcfCagr5y":37.04,"roeAvg10y":11.27,"roeAvg5y":15.24,"yearsAvailable":20},"quarterly":[{"capex":null,"ebitMargin":33.18,"fcf":null,"fcfMargin":null,"grossMargin":67.44,"netDebt":-22878000000,"netIncome":9679000000,"operatingCf":null,"quarter":3,"revenue":41315000000,"roc":6.82,"roe":18.3,"sharesOutstanding":5752285000,"year":2024},{"capex":null,"ebitMargin":33.77,"fcf":null,"fcfMargin":null,"grossMargin":67.3,"netDebt":84546000000,"netIncome":10054000000,"operatingCf":null,"quarter":4,"revenue":45617000000,"roc":7.15,"roe":18.07,"sharesOutstanding":5756619000,"year":2024},{"capex":null,"ebitMargin":34.88,"fcf":null,"fcfMargin":null,"grossMargin":68.02,"netDebt":20545000000,"netIncome":10552000000,"operatingCf":null,"quarter":1,"revenue":46722000000,"roc":9.38,"roe":19.16,"sharesOutstanding":5752000000,"year":2025},{"capex":null,"ebitMargin":44.5,"fcf":null,"fcfMargin":null,"grossMargin":84.29,"netDebt":-1290000000,"netIncome":10507000000,"operatingCf":null,"quarter":2,"revenue":36071000000,"roc":7.6,"roe":18.49,"sharesOutstanding":5753285000,"year":2025},{"capex":null,"ebitMargin":43.23,"fcf":null,"fcfMargin":null,"grossMargin":84.4,"netDebt":44137000000,"netIncome":10411000000,"operatingCf":null,"quarter":3,"revenue":37132000000,"roc":6.92,"roe":18.06,"sharesOutstanding":5754285000,"year":2025},{"capex":null,"ebitMargin":43.15,"fcf":null,"fcfMargin":null,"grossMargin":83.85,"netDebt":98494000000,"netIncome":10511000000,"operatingCf":null,"quarter":4,"revenue":37607000000,"roc":7.41,"roe":18.33,"sharesOutstanding":5691360000,"year":2025},{"capex":null,"ebitMargin":42.64,"fcf":null,"fcfMargin":null,"grossMargin":83.28,"netDebt":7446000000,"netIncome":10802000000,"operatingCf":null,"quarter":1,"revenue":38935000000,"roc":6.97,"roe":19.2,"sharesOutstanding":5659000000,"year":2026},{"capex":null,"ebitMargin":42.66,"fcf":null,"fcfMargin":null,"grossMargin":83.29,"netDebt":-2360000000,"netIncome":11115000000,"operatingCf":null,"quarter":2,"revenue":40750000000,"roc":6.46,"roe":18.85,"sharesOutstanding":5504224000,"year":2026}]}