{"annual":[{"capex":2104000000,"ebitMargin":2.87,"fcf":1340000000,"fcfMargin":2.26,"grossMargin":8.48,"netDebt":1055000000,"netIncome":1540000000,"operatingCf":3444000000,"revenue":59230000000,"roc":7.08,"roe":13.96,"sharesOutstanding":1262521274,"year":2015},{"capex":1966000000,"ebitMargin":5.54,"fcf":473000000,"fcfMargin":0.82,"grossMargin":10.3,"netDebt":2278000000,"netIncome":2639000000,"operatingCf":2439000000,"revenue":57334000000,"roc":13.52,"roe":23.8,"sharesOutstanding":1257325283,"year":2016},{"capex":2203000000,"ebitMargin":5.57,"fcf":1094000000,"fcfMargin":1.81,"grossMargin":10.57,"netDebt":2552000000,"netIncome":2713000000,"operatingCf":3297000000,"revenue":60444000000,"roc":13.86,"roe":21.47,"sharesOutstanding":1260834267,"year":2017},{"capex":2649000000,"ebitMargin":3.3,"fcf":3147000000,"fcfMargin":5.11,"grossMargin":9.36,"netDebt":12578000000,"netIncome":2075000000,"operatingCf":5796000000,"revenue":61550000000,"roc":5.97,"roe":15.27,"sharesOutstanding":1251910180,"year":2018},{"capex":3612000000,"ebitMargin":3.91,"fcf":2437000000,"fcfMargin":3.85,"grossMargin":9.75,"netDebt":13374000000,"netIncome":2623000000,"operatingCf":6049000000,"revenue":63341000000,"roc":7.01,"roe":18.58,"sharesOutstanding":1256971969,"year":2019},{"capex":2922000000,"ebitMargin":5.48,"fcf":4777000000,"fcfMargin":7.16,"grossMargin":11.02,"netDebt":13866000000,"netIncome":2979000000,"operatingCf":7699000000,"revenue":66716000000,"roc":9.64,"roe":21.62,"sharesOutstanding":1265491756,"year":2020},{"capex":3736000000,"ebitMargin":7.99,"fcf":6257000000,"fcfMargin":7.65,"grossMargin":12.92,"netDebt":17392000000,"netIncome":5053000000,"operatingCf":9993000000,"revenue":81747000000,"roc":15.31,"roe":26.54,"sharesOutstanding":1262096999,"year":2021},{"capex":3912000000,"ebitMargin":6.99,"fcf":7053000000,"fcfMargin":7.47,"grossMargin":11.98,"netDebt":18390000000,"netIncome":5359000000,"operatingCf":10965000000,"revenue":94436000000,"roc":14.39,"roe":23.06,"sharesOutstanding":1238499950,"year":2022},{"capex":3381000000,"ebitMargin":5.4,"fcf":5877000000,"fcfMargin":7.19,"grossMargin":10.81,"netDebt":17180000000,"netIncome":3675000000,"operatingCf":9258000000,"revenue":81758000000,"roc":9.5,"roe":16.35,"sharesOutstanding":1211649431,"year":2023},{"capex":2936000000,"ebitMargin":4.61,"fcf":5786000000,"fcfMargin":6.87,"grossMargin":10.25,"netDebt":20300000000,"netIncome":3332000000,"operatingCf":8722000000,"revenue":84186000000,"roc":7.96,"roe":14,"sharesOutstanding":1187851515,"year":2024},{"capex":2795000000,"ebitMargin":4.84,"fcf":5609000000,"fcfMargin":6.77,"grossMargin":10.85,"netDebt":22074000000,"netIncome":3501000000,"operatingCf":8404000000,"revenue":82855000000,"roc":7.59,"roe":15.75,"sharesOutstanding":1150216000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":24.95,"fcfCagr5y":-1.53,"roeAvg10y":19.65,"roeAvg5y":19.14,"yearsAvailable":20},"quarterly":[{"capex":2871000000,"ebitMargin":6.63,"fcf":4613000000,"fcfMargin":5.57,"grossMargin":9.91,"netDebt":20718000000,"netIncome":3217000000,"operatingCf":7978000000,"quarter":3,"revenue":82830000000,"roc":11.92,"roe":14.45,"sharesOutstanding":1193650793,"year":2024},{"capex":2936000000,"ebitMargin":6.96,"fcf":5324000000,"fcfMargin":6.32,"grossMargin":10.25,"netDebt":20300000000,"netIncome":3335000000,"operatingCf":8565000000,"quarter":4,"revenue":84186000000,"roc":12.02,"roe":14.02,"sharesOutstanding":1181443949,"year":2024},{"capex":2868000000,"ebitMargin":6.97,"fcf":5708000000,"fcfMargin":6.74,"grossMargin":10.4,"netDebt":20262000000,"netIncome":3378000000,"operatingCf":8742000000,"quarter":1,"revenue":84744000000,"roc":11.74,"roe":14.22,"sharesOutstanding":1173251791,"year":2025},{"capex":2862000000,"ebitMargin":7.04,"fcf":5979000000,"fcfMargin":7.12,"grossMargin":10.42,"netDebt":22731000000,"netIncome":3449000000,"operatingCf":8841000000,"quarter":2,"revenue":83931000000,"roc":12.69,"roe":16.71,"sharesOutstanding":1131944444,"year":2025},{"capex":2846000000,"ebitMargin":7.27,"fcf":6547000000,"fcfMargin":7.84,"grossMargin":10.76,"netDebt":22731000000,"netIncome":3538000000,"operatingCf":9393000000,"quarter":3,"revenue":83467000000,"roc":12.77,"roe":16.43,"sharesOutstanding":1132101817,"year":2025},{"capex":2795000000,"ebitMargin":7.29,"fcf":5962000000,"fcfMargin":7.2,"grossMargin":10.84,"netDebt":22074000000,"netIncome":3501000000,"operatingCf":8757000000,"quarter":4,"revenue":82855000000,"roc":11.43,"roe":15.75,"sharesOutstanding":1170516075,"year":2025},{"capex":2780000000,"ebitMargin":7.45,"fcf":6193000000,"fcfMargin":7.51,"grossMargin":11.03,"netDebt":23704000000,"netIncome":3527000000,"operatingCf":8973000000,"quarter":1,"revenue":82466000000,"roc":11.65,"roe":15.07,"sharesOutstanding":1125892508,"year":2026},{"capex":2871000000,"ebitMargin":7.82,"fcf":6185000000,"fcfMargin":7.28,"grossMargin":11.47,"netDebt":24196000000,"netIncome":3722000000,"operatingCf":9056000000,"quarter":2,"revenue":85007000000,"roc":12.83,"roe":16.7,"sharesOutstanding":1122222222,"year":2026}]}