{"annual":[{"capex":252000000,"ebitMargin":11.84,"fcf":14469000000,"fcfMargin":93.75,"grossMargin":63.76,"netDebt":23889000000,"netIncome":1084000000,"operatingCf":14721000000,"revenue":15434000000,"roc":0.34,"roe":3.69,"sharesOutstanding":1208568906,"year":2015},{"capex":362000000,"ebitMargin":4.68,"fcf":-6090000000,"fcfMargin":-44.3,"grossMargin":66.47,"netDebt":14606000000,"netIncome":279000000,"operatingCf":-5728000000,"revenue":13747000000,"roc":0.13,"roe":0.98,"sharesOutstanding":1252357634,"year":2016},{"capex":908000000,"ebitMargin":2.7,"fcf":19523000000,"fcfMargin":154.36,"grossMargin":68.03,"netDebt":-12609000000,"netIncome":128000000,"operatingCf":20431000000,"revenue":12648000000,"roc":0.09,"roe":0.44,"sharesOutstanding":1252357634,"year":2017},{"capex":589000000,"ebitMargin":9.94,"fcf":-2287000000,"fcfMargin":-18.31,"grossMargin":68.61,"netDebt":-15883000000,"netIncome":862000000,"operatingCf":-1698000000,"revenue":12492000000,"roc":0.31,"roe":3.06,"sharesOutstanding":1252357634,"year":2018},{"capex":699000000,"ebitMargin":8.96,"fcf":-11486000000,"fcfMargin":-91.56,"grossMargin":70.49,"netDebt":-915000000,"netIncome":585000000,"operatingCf":-10787000000,"revenue":12545000000,"roc":0.24,"roe":1.99,"sharesOutstanding":1252358000,"year":2019},{"capex":898000000,"ebitMargin":-23.1,"fcf":32778000000,"fcfMargin":288.34,"grossMargin":77.04,"netDebt":-35089000000,"netIncome":-2870000000,"operatingCf":33676000000,"revenue":11368000000,"roc":-0.52,"roe":-10.44,"sharesOutstanding":1252357634,"year":2020},{"capex":973000000,"ebitMargin":0.87,"fcf":-25234000000,"fcfMargin":-209.15,"grossMargin":79.94,"netDebt":-16362000000,"netIncome":430000000,"operatingCf":-24261000000,"revenue":12065000000,"roc":0.02,"roe":1.49,"sharesOutstanding":1252357634,"year":2021},{"capex":675000000,"ebitMargin":19.3,"fcf":25184000000,"fcfMargin":242.39,"grossMargin":100,"netDebt":-42882000000,"netIncome":1435000000,"operatingCf":25859000000,"revenue":10390000000,"roc":0.44,"roe":4.78,"sharesOutstanding":1252358000,"year":2022},{"capex":998000000,"ebitMargin":28.81,"fcf":19284000000,"fcfMargin":163.29,"grossMargin":100.02,"netDebt":6537000000,"netIncome":2224000000,"operatingCf":20282000000,"revenue":11810000000,"roc":0.68,"roe":6.95,"sharesOutstanding":1245699000,"year":2023},{"capex":1146000000,"ebitMargin":31.01,"fcf":-21461000000,"fcfMargin":-173.63,"grossMargin":100.02,"netDebt":-24236000000,"netIncome":2677000000,"operatingCf":-20315000000,"revenue":12360000000,"roc":3.04,"roe":7.77,"sharesOutstanding":1187512000,"year":2024},{"capex":1147000000,"ebitMargin":30.53,"fcf":50628000000,"fcfMargin":391.55,"grossMargin":80.5,"netDebt":82276000000,"netIncome":2624000000,"operatingCf":51775000000,"revenue":12930000000,"roc":0.65,"roe":7.76,"sharesOutstanding":1127051000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":7.14,"fcfCagr5y":13.97,"roeAvg10y":2.48,"roeAvg5y":5.75,"yearsAvailable":20},"quarterly":[{"capex":0,"ebitMargin":13.54,"fcf":null,"fcfMargin":null,"grossMargin":48.17,"netDebt":-95230000000,"netIncome":2321000000,"operatingCf":null,"quarter":3,"revenue":24932000000,"roc":0.62,"roe":6.91,"sharesOutstanding":1184669009,"year":2024},{"capex":0,"ebitMargin":15.18,"fcf":null,"fcfMargin":null,"grossMargin":48.97,"netDebt":-24236000000,"netIncome":2677000000,"operatingCf":null,"quarter":4,"revenue":25246000000,"roc":3.04,"roe":7.77,"sharesOutstanding":1153590942,"year":2024},{"capex":0,"ebitMargin":15.64,"fcf":null,"fcfMargin":null,"grossMargin":50.36,"netDebt":-77029000000,"netIncome":2764000000,"operatingCf":null,"quarter":1,"revenue":25171000000,"roc":0.71,"roe":7.9,"sharesOutstanding":1142465753,"year":2025},{"capex":0,"ebitMargin":15.15,"fcf":null,"fcfMargin":null,"grossMargin":51.69,"netDebt":3362000000,"netIncome":2688000000,"operatingCf":null,"quarter":2,"revenue":24701000000,"roc":2.74,"roe":7.94,"sharesOutstanding":1127500000,"year":2025},{"capex":0,"ebitMargin":15.81,"fcf":null,"fcfMargin":null,"grossMargin":53.45,"netDebt":-65311000000,"netIncome":2639000000,"operatingCf":null,"quarter":3,"revenue":24571000000,"roc":0.67,"roe":8.69,"sharesOutstanding":1127496000,"year":2025},{"capex":0,"ebitMargin":19.27,"fcf":null,"fcfMargin":null,"grossMargin":57.96,"netDebt":82276000000,"netIncome":2625000000,"operatingCf":null,"quarter":4,"revenue":20483000000,"roc":2.6,"roe":7.76,"sharesOutstanding":1127428000,"year":2025},{"capex":0,"ebitMargin":19.93,"fcf":null,"fcfMargin":null,"grossMargin":58.67,"netDebt":-61955000000,"netIncome":2704000000,"operatingCf":null,"quarter":1,"revenue":20661000000,"roc":0.71,"roe":7.93,"sharesOutstanding":1127496000,"year":2026},{"capex":0,"ebitMargin":23.38,"fcf":null,"fcfMargin":null,"grossMargin":58.23,"netDebt":-55450000000,"netIncome":3139000000,"operatingCf":null,"quarter":2,"revenue":20569000000,"roc":3.34,"roe":9.3,"sharesOutstanding":1080800000,"year":2026}]}