{"annual":[{"capex":2264600000,"ebitMargin":10.49,"fcf":2651000000,"fcfMargin":6.76,"grossMargin":25.94,"netDebt":3850700000,"netIncome":2727400000,"operatingCf":4915600000,"revenue":39232000000,"roc":19.85,"roe":21.33,"sharesOutstanding":200000000,"year":2015},{"capex":2708200000,"ebitMargin":10.1,"fcf":2229900000,"fcfMargin":5.5,"grossMargin":26.55,"netDebt":3215500000,"netIncome":2802500000,"operatingCf":4938100000,"revenue":40549500000,"roc":18.11,"roe":19.64,"sharesOutstanding":200000000,"year":2016},{"capex":2951100000,"ebitMargin":10.36,"fcf":2269400000,"fcfMargin":5.16,"grossMargin":25.85,"netDebt":2346400000,"netIncome":2984600000,"operatingCf":5220500000,"revenue":44009500000,"roc":19.62,"roe":18.86,"sharesOutstanding":200000000,"year":2017},{"capex":3285400000,"ebitMargin":9.07,"fcf":1691800000,"fcfMargin":3.81,"grossMargin":25.01,"netDebt":2011000000,"netIncome":2897300000,"operatingCf":4977200000,"revenue":44404400000,"roc":16.29,"roe":16.23,"sharesOutstanding":200000000,"year":2018},{"capex":3220300000,"ebitMargin":-0.6,"fcf":1194100000,"fcfMargin":2.68,"grossMargin":23.8,"netDebt":4491400000,"netIncome":-1225000000,"operatingCf":4414400000,"revenue":44478400000,"roc":-1.04,"roe":-7.96,"sharesOutstanding":200000000,"year":2019},{"capex":2126100000,"ebitMargin":-2.25,"fcf":587900000,"fcfMargin":1.85,"grossMargin":23.52,"netDebt":4679100000,"netIncome":-961900000,"operatingCf":2714000000,"revenue":31864400000,"roc":-2.83,"roe":-7.84,"sharesOutstanding":200000000,"year":2020},{"capex":1877800000,"ebitMargin":2.42,"fcf":1076600000,"fcfMargin":3.19,"grossMargin":22.92,"netDebt":4241000000,"netIncome":1435200000,"operatingCf":2954400000,"revenue":33765200000,"roc":3.56,"roe":11.77,"sharesOutstanding":200000000,"year":2021},{"capex":2169200000,"ebitMargin":0.04,"fcf":126300000,"fcfMargin":0.32,"grossMargin":19.24,"netDebt":5232800000,"netIncome":66600000,"operatingCf":2295500000,"revenue":39408900000,"roc":0.07,"roe":0.5,"sharesOutstanding":200000000,"year":2022},{"capex":2142700000,"ebitMargin":1.87,"fcf":1184900000,"fcfMargin":2.86,"grossMargin":21.26,"netDebt":4247000000,"netIncome":1156000000,"operatingCf":3327600000,"revenue":41421000000,"roc":3.48,"roe":8.45,"sharesOutstanding":200000000,"year":2023},{"capex":1938000000,"ebitMargin":9.27,"fcf":996000000,"fcfMargin":4.96,"grossMargin":26.42,"netDebt":4239000000,"netIncome":1168000000,"operatingCf":2934000000,"revenue":20077000000,"roc":8.2,"roe":8.14,"sharesOutstanding":200000000,"year":2024},{"capex":1075000000,"ebitMargin":7.79,"fcf":1118000000,"fcfMargin":5.68,"grossMargin":25.97,"netDebt":5323000000,"netIncome":-165000000,"operatingCf":2193000000,"revenue":19676000000,"roc":14.74,"roe":-4.19,"sharesOutstanding":200000000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":-9.22,"fcfCagr5y":22.59,"roeAvg10y":6.36,"roeAvg5y":4.93,"yearsAvailable":20},"quarterly":[{"capex":2036400000,"ebitMargin":5.64,"fcf":1084500000,"fcfMargin":4.28,"grossMargin":24.27,"netDebt":-2131000000,"netIncome":1005000000,"operatingCf":3120900000,"quarter":3,"revenue":25338300000,"roc":6.41,"roe":7.3,"sharesOutstanding":200000000,"year":2024},{"capex":1953000000,"ebitMargin":6.95,"fcf":981000000,"fcfMargin":3.93,"grossMargin":25.1,"netDebt":4239000000,"netIncome":1168000000,"operatingCf":2934000000,"quarter":4,"revenue":24985000000,"roc":7.65,"roe":8.14,"sharesOutstanding":200005983,"year":2024},{"capex":1765000000,"ebitMargin":7.13,"fcf":1903000000,"fcfMargin":7.61,"grossMargin":25.29,"netDebt":-1673000000,"netIncome":1289000000,"operatingCf":3668000000,"quarter":1,"revenue":24991000000,"roc":8.76,"roe":8.97,"sharesOutstanding":200000000,"year":2025},{"capex":1609000000,"ebitMargin":6.44,"fcf":1760000000,"fcfMargin":7.08,"grossMargin":24.82,"netDebt":-1991000000,"netIncome":1490000000,"operatingCf":3369000000,"quarter":2,"revenue":24850000000,"roc":12.14,"roe":29.42,"sharesOutstanding":200000000,"year":2025},{"capex":1450000000,"ebitMargin":6.35,"fcf":1730000000,"fcfMargin":6.97,"grossMargin":24.91,"netDebt":6221000000,"netIncome":248000000,"operatingCf":3180000000,"quarter":3,"revenue":24806000000,"roc":14.75,"roe":6.35,"sharesOutstanding":200000000,"year":2025},{"capex":1075000000,"ebitMargin":7.78,"fcf":1118000000,"fcfMargin":5.68,"grossMargin":25.97,"netDebt":5323000000,"netIncome":-165000000,"operatingCf":2193000000,"quarter":4,"revenue":19676000000,"roc":14.72,"roe":-4.19,"sharesOutstanding":200000000,"year":2025},{"capex":1060000000,"ebitMargin":8.34,"fcf":1308000000,"fcfMargin":6.82,"grossMargin":26.7,"netDebt":5228000000,"netIncome":-33000000,"operatingCf":2368000000,"quarter":1,"revenue":19167000000,"roc":15.71,"roe":-0.75,"sharesOutstanding":200005983,"year":2026},{"capex":953000000,"ebitMargin":9.57,"fcf":1580000000,"fcfMargin":8.96,"grossMargin":28.22,"netDebt":6060000000,"netIncome":-265000000,"operatingCf":2533000000,"quarter":2,"revenue":17631000000,"roc":17.76,"roe":-6.31,"sharesOutstanding":200000000,"year":2026}]}