{"annual":[{"capex":680299000,"ebitMargin":160.04,"fcf":219961000,"fcfMargin":16.05,"grossMargin":44.02,"netDebt":802194000,"netIncome":1154909000,"operatingCf":219961000,"revenue":1370567000,"roc":16.45,"roe":17.54,"sharesOutstanding":320876000,"year":2015},{"capex":285476000,"ebitMargin":239.55,"fcf":307867000,"fcfMargin":27.32,"grossMargin":58.36,"netDebt":1585158000,"netIncome":1583900000,"operatingCf":22391000,"revenue":1126700000,"roc":16.66,"roe":19.88,"sharesOutstanding":370866000,"year":2016},{"capex":115400000,"ebitMargin":40.08,"fcf":518200000,"fcfMargin":34.57,"grossMargin":47.44,"netDebt":2132500000,"netIncome":1717900000,"operatingCf":518200000,"revenue":1499000000,"roc":2.98,"roe":17.37,"sharesOutstanding":369890000,"year":2017},{"capex":149900000,"ebitMargin":45.84,"fcf":619300000,"fcfMargin":43.08,"grossMargin":52.43,"netDebt":2564800000,"netIncome":1833000000,"operatingCf":469400000,"revenue":1437700000,"roc":2.69,"roe":15.86,"sharesOutstanding":388285000,"year":2018},{"capex":1370500000,"ebitMargin":33.66,"fcf":-916000000,"fcfMargin":-39.5,"grossMargin":48.62,"netDebt":3454900000,"netIncome":1529500000,"operatingCf":454500000,"revenue":2318900000,"roc":2.93,"roe":12.04,"sharesOutstanding":390986000,"year":2019},{"capex":644500000,"ebitMargin":22.85,"fcf":504500000,"fcfMargin":17.9,"grossMargin":33.75,"netDebt":4713600000,"netIncome":1511200000,"operatingCf":504500000,"revenue":2819200000,"roc":2.16,"roe":11.28,"sharesOutstanding":381040000,"year":2020},{"capex":762000000,"ebitMargin":35.65,"fcf":465200000,"fcfMargin":41.01,"grossMargin":52.57,"netDebt":3521000000,"netIncome":877200000,"operatingCf":465200000,"revenue":1134300000,"roc":1.26,"roe":5.24,"sharesOutstanding":358498000,"year":2021},{"capex":1005100000,"ebitMargin":43.98,"fcf":-640200000,"fcfMargin":-73.9,"grossMargin":30.17,"netDebt":8886800000,"netIncome":-434100000,"operatingCf":364900000,"revenue":866300000,"roc":1.21,"roe":-2.66,"sharesOutstanding":396934985,"year":2022},{"capex":547800000,"ebitMargin":48.13,"fcf":384800000,"fcfMargin":36.16,"grossMargin":35.81,"netDebt":8395700000,"netIncome":-2697600000,"operatingCf":384800000,"revenue":1064200000,"roc":1.94,"roe":-19.82,"sharesOutstanding":396934985,"year":2023},{"capex":235600000,"ebitMargin":48.76,"fcf":725500000,"fcfMargin":61.54,"grossMargin":26.56,"netDebt":7974100000,"netIncome":-590500000,"operatingCf":725500000,"revenue":1178900000,"roc":2.37,"roe":-4.53,"sharesOutstanding":395000000,"year":2024},{"capex":79000000,"ebitMargin":15.21,"fcf":580000000,"fcfMargin":42.96,"grossMargin":0.56,"netDebt":7616700000,"netIncome":1146500000,"operatingCf":659000000,"revenue":1350100000,"roc":0.82,"roe":8.09,"sharesOutstanding":396934985,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":6.18,"fcfCagr5y":72.47,"roeAvg10y":6.28,"roeAvg5y":-2.74,"yearsAvailable":20},"quarterly":[{"capex":null,"ebitMargin":65.83,"fcf":null,"fcfMargin":null,"grossMargin":39.02,"netDebt":6412800000,"netIncome":-1864400000,"operatingCf":null,"quarter":3,"revenue":918000000,"roc":2.46,"roe":-13.94,"sharesOutstanding":395000000,"year":2024},{"capex":350300000,"ebitMargin":48.76,"fcf":553100000,"fcfMargin":46.92,"grossMargin":26.56,"netDebt":7974100000,"netIncome":-774000000,"operatingCf":725500000,"quarter":4,"revenue":1178900000,"roc":2.37,"roe":-5.94,"sharesOutstanding":395000000,"year":2024},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":null,"netIncome":null,"operatingCf":null,"quarter":1,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":396923076,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":7952300000,"netIncome":null,"operatingCf":null,"quarter":2,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":396666667,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":6192600000,"netIncome":null,"operatingCf":null,"quarter":3,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":396946894,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":7616700000,"netIncome":null,"operatingCf":null,"quarter":4,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":396946894,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":null,"netIncome":null,"operatingCf":null,"quarter":1,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":397634408,"year":2026},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":5938700000,"netIncome":null,"operatingCf":null,"quarter":2,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":397142857,"year":2026}]}