{"annual":[{"capex":2982000000,"ebitMargin":-3.5,"fcf":3197000000,"fcfMargin":7.49,"grossMargin":23.42,"netDebt":12553000000,"netIncome":-6999000000,"operatingCf":6179000000,"revenue":42656000000,"roc":-1.86,"roe":-42.6,"sharesOutstanding":1944000000,"year":2015},{"capex":3035000000,"ebitMargin":-7.06,"fcf":2258000000,"fcfMargin":5.92,"grossMargin":16.73,"netDebt":8653000000,"netIncome":-8450000000,"operatingCf":5293000000,"revenue":38173000000,"roc":-6.64,"roe":null,"sharesOutstanding":1952000000,"year":2016},{"capex":2051000000,"ebitMargin":12.52,"fcf":-5003000000,"fcfMargin":-13.41,"grossMargin":21.06,"netDebt":10313000000,"netIncome":3925000000,"operatingCf":-2952000000,"revenue":37297000000,"roc":11.15,"roe":97.95,"sharesOutstanding":2129000000,"year":2017},{"capex":2280000000,"ebitMargin":7.18,"fcf":573000000,"fcfMargin":1.95,"grossMargin":24.39,"netDebt":5962000000,"netIncome":3223000000,"operatingCf":2853000000,"revenue":29396000000,"roc":5.41,"roe":55.97,"sharesOutstanding":2167000000,"year":2018},{"capex":3241000000,"ebitMargin":4.25,"fcf":-276000000,"fcfMargin":-0.68,"grossMargin":23.85,"netDebt":30054000000,"netIncome":1550000000,"operatingCf":2965000000,"revenue":40803000000,"roc":2.39,"roe":17.08,"sharesOutstanding":2293000000,"year":2019},{"capex":4362000000,"ebitMargin":3.14,"fcf":951000000,"fcfMargin":1.56,"grossMargin":23.82,"netDebt":30173000000,"netIncome":1017000000,"operatingCf":5313000000,"revenue":60944000000,"roc":2.7,"roe":30.28,"sharesOutstanding":2607370000,"year":2020},{"capex":4487000000,"ebitMargin":-15.09,"fcf":-418000000,"fcfMargin":-0.54,"grossMargin":0.06,"netDebt":31027000000,"netIncome":4691000000,"operatingCf":4069000000,"revenue":77358000000,"roc":-14.73,"roe":38.92,"sharesOutstanding":2608000000,"year":2021},{"capex":4576000000,"ebitMargin":-2.78,"fcf":5469000000,"fcfMargin":4.73,"grossMargin":7.05,"netDebt":26827000000,"netIncome":1831000000,"operatingCf":10045000000,"revenue":115660000000,"roc":-3.33,"roe":11.5,"sharesOutstanding":2609000000,"year":2022},{"capex":6010000000,"ebitMargin":19.1,"fcf":-356000000,"fcfMargin":-0.38,"grossMargin":32.95,"netDebt":29855000000,"netIncome":517000000,"operatingCf":5654000000,"revenue":93686000000,"roc":23.57,"roe":3.66,"sharesOutstanding":2611000000,"year":2023},{"capex":6971000000,"ebitMargin":10.66,"fcf":-1298000000,"fcfMargin":-1.62,"grossMargin":28.25,"netDebt":33312000000,"netIncome":4531000000,"operatingCf":5673000000,"revenue":80119000000,"roc":10.49,"roe":25.4,"sharesOutstanding":2612000000,"year":2024},{"capex":7940000000,"ebitMargin":7.3,"fcf":-937000000,"fcfMargin":-1.19,"grossMargin":11.57,"netDebt":37584000000,"netIncome":1734000000,"operatingCf":7003000000,"revenue":78704000000,"roc":6.56,"roe":9,"sharesOutstanding":2613000000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":null,"roeAvg5y":17.7,"yearsAvailable":20},"quarterly":[{"capex":6651000000,"ebitMargin":25.63,"fcf":-2066000000,"fcfMargin":-2.56,"grossMargin":30.34,"netDebt":33750000000,"netIncome":1796000000,"operatingCf":4585000000,"quarter":3,"revenue":80727000000,"roc":25.9,"roe":11.27,"sharesOutstanding":2612000000,"year":2024},{"capex":6971000000,"ebitMargin":10.66,"fcf":-1298000000,"fcfMargin":-1.62,"grossMargin":28.25,"netDebt":33312000000,"netIncome":4531000000,"operatingCf":5673000000,"quarter":4,"revenue":80119000000,"roc":10.49,"roe":25.4,"sharesOutstanding":2612000000,"year":2024},{"capex":7152000000,"ebitMargin":10.18,"fcf":-1760000000,"fcfMargin":-2.13,"grossMargin":24.62,"netDebt":36715000000,"netIncome":4476000000,"operatingCf":5392000000,"quarter":1,"revenue":82694000000,"roc":10.06,"roe":23.92,"sharesOutstanding":2613000000,"year":2025},{"capex":7243000000,"ebitMargin":7.65,"fcf":-1045000000,"fcfMargin":-1.27,"grossMargin":24.79,"netDebt":37212000000,"netIncome":3148000000,"operatingCf":6198000000,"quarter":2,"revenue":82148000000,"roc":7.73,"roe":18.06,"sharesOutstanding":2613000000,"year":2025},{"capex":7308000000,"ebitMargin":7.14,"fcf":-909000000,"fcfMargin":-1.12,"grossMargin":25.3,"netDebt":35396000000,"netIncome":3001000000,"operatingCf":6399000000,"quarter":3,"revenue":81349000000,"roc":7.13,"roe":16.77,"sharesOutstanding":2613000000,"year":2025},{"capex":7940000000,"ebitMargin":5.13,"fcf":-937000000,"fcfMargin":-1.19,"grossMargin":23.43,"netDebt":37584000000,"netIncome":1734000000,"operatingCf":7003000000,"quarter":4,"revenue":78704000000,"roc":4.61,"roe":9,"sharesOutstanding":2614284446,"year":2025},{"capex":7826000000,"ebitMargin":6.86,"fcf":-387000000,"fcfMargin":-0.51,"grossMargin":20.86,"netDebt":38029000000,"netIncome":3435000000,"operatingCf":7439000000,"quarter":1,"revenue":75311000000,"roc":5.89,"roe":15.71,"sharesOutstanding":2614000000,"year":2026},{"capex":7797000000,"ebitMargin":7.87,"fcf":-160000000,"fcfMargin":-0.21,"grossMargin":18.82,"netDebt":39103000000,"netIncome":3377000000,"operatingCf":7637000000,"quarter":2,"revenue":74887000000,"roc":6.74,"roe":15.91,"sharesOutstanding":2728571428,"year":2026}]}