{"annual":[{"capex":327000000,"ebitMargin":18.09,"fcf":867000000,"fcfMargin":12.91,"grossMargin":59.74,"netDebt":2113000000,"netIncome":757000000,"operatingCf":1194000000,"revenue":6716000000,"roc":13.33,"roe":13.26,"sharesOutstanding":216583048,"year":2015},{"capex":294000000,"ebitMargin":17.91,"fcf":900000000,"fcfMargin":12.65,"grossMargin":58.76,"netDebt":2093000000,"netIncome":813000000,"operatingCf":1194000000,"revenue":7115000000,"roc":13.49,"roe":12.16,"sharesOutstanding":219202998,"year":2016},{"capex":664000000,"ebitMargin":18.22,"fcf":939000000,"fcfMargin":10.22,"grossMargin":63.76,"netDebt":740000000,"netIncome":789000000,"operatingCf":1603000000,"revenue":9184000000,"roc":20.99,"roe":13.58,"sharesOutstanding":220662106,"year":2017},{"capex":710000000,"ebitMargin":13.96,"fcf":1649000000,"fcfMargin":15.22,"grossMargin":62.24,"netDebt":3873000000,"netIncome":1083000000,"operatingCf":2359000000,"revenue":10833000000,"roc":3.69,"roe":3.29,"sharesOutstanding":266246307,"year":2018},{"capex":903000000,"ebitMargin":12.01,"fcf":2396000000,"fcfMargin":13.78,"grossMargin":62.25,"netDebt":4579000000,"netIncome":1077000000,"operatingCf":3299000000,"revenue":17390000000,"roc":4.45,"roe":3.1,"sharesOutstanding":441137525,"year":2019},{"capex":650000000,"ebitMargin":4.98,"fcf":2303000000,"fcfMargin":15.96,"grossMargin":58.86,"netDebt":7211000000,"netIncome":85000000,"operatingCf":2953000000,"revenue":14429000000,"roc":1.56,"roe":0.26,"sharesOutstanding":439003665,"year":2020},{"capex":1030000000,"ebitMargin":12.99,"fcf":3515000000,"fcfMargin":17.73,"grossMargin":61.98,"netDebt":11428000000,"netIncome":1448000000,"operatingCf":4545000000,"revenue":19820000000,"roc":5.1,"roe":4.13,"sharesOutstanding":445467194,"year":2021},{"capex":1572000000,"ebitMargin":13.3,"fcf":3211000000,"fcfMargin":13.11,"grossMargin":63.66,"netDebt":10448000000,"netIncome":2152000000,"operatingCf":4783000000,"revenue":24494000000,"roc":6.31,"roe":5.75,"sharesOutstanding":445659252,"year":2022},{"capex":1531000000,"ebitMargin":12.51,"fcf":3330000000,"fcfMargin":13.11,"grossMargin":63.19,"netDebt":9099000000,"netIncome":2289000000,"operatingCf":4861000000,"revenue":25395000000,"roc":6.25,"roe":5.99,"sharesOutstanding":450765862,"year":2023},{"capex":1522000000,"ebitMargin":13.01,"fcf":3352000000,"fcfMargin":12.65,"grossMargin":63.4,"netDebt":10965000000,"netIncome":2359000000,"operatingCf":4874000000,"revenue":26508000000,"roc":6.42,"roe":5.84,"sharesOutstanding":460012730,"year":2024},{"capex":1525000000,"ebitMargin":12.11,"fcf":3766000000,"fcfMargin":13.22,"grossMargin":60.56,"netDebt":10854000000,"netIncome":2315000000,"operatingCf":5291000000,"revenue":28491000000,"roc":6.67,"roe":5.95,"sharesOutstanding":464669477,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":18.4,"fcfCagr5y":4.99,"roeAvg10y":6,"roeAvg5y":5.53,"yearsAvailable":20},"quarterly":[{"capex":1522000000,"ebitMargin":13.01,"fcf":3352000000,"fcfMargin":12.65,"grossMargin":62.52,"netDebt":10965000000,"netIncome":2358000000,"operatingCf":4874000000,"quarter":4,"revenue":26508000000,"roc":6.42,"roe":5.84,"sharesOutstanding":461960382,"year":2024},{"capex":1522000000,"ebitMargin":13.01,"fcf":3352000000,"fcfMargin":12.65,"grossMargin":62.52,"netDebt":10965000000,"netIncome":2358000000,"operatingCf":4874000000,"quarter":1,"revenue":26508000000,"roc":6.42,"roe":5.84,"sharesOutstanding":461960382,"year":2025},{"capex":1551000000,"ebitMargin":12.84,"fcf":3363000000,"fcfMargin":12.34,"grossMargin":62.44,"netDebt":11264000000,"netIncome":2380000000,"operatingCf":4914000000,"quarter":2,"revenue":27242000000,"roc":6.92,"roe":6.29,"sharesOutstanding":461971715,"year":2025},{"capex":1551000000,"ebitMargin":12.84,"fcf":3363000000,"fcfMargin":12.34,"grossMargin":62.44,"netDebt":11264000000,"netIncome":2380000000,"operatingCf":4914000000,"quarter":3,"revenue":27242000000,"roc":6.92,"roe":6.29,"sharesOutstanding":461971715,"year":2025},{"capex":1525000000,"ebitMargin":11.8,"fcf":3766000000,"fcfMargin":13.22,"grossMargin":60.56,"netDebt":10854000000,"netIncome":2315000000,"operatingCf":5291000000,"quarter":4,"revenue":28491000000,"roc":6.5,"roe":5.95,"sharesOutstanding":469256000,"year":2025},{"capex":1525000000,"ebitMargin":11.8,"fcf":3766000000,"fcfMargin":13.22,"grossMargin":60.56,"netDebt":10854000000,"netIncome":2315000000,"operatingCf":5291000000,"quarter":1,"revenue":28491000000,"roc":6.5,"roe":5.95,"sharesOutstanding":469256000,"year":2026},{"capex":1443000000,"ebitMargin":12.36,"fcf":3842000000,"fcfMargin":13.12,"grossMargin":60.84,"netDebt":13385000000,"netIncome":2494000000,"operatingCf":5285000000,"quarter":2,"revenue":29285000000,"roc":6.91,"roe":6.36,"sharesOutstanding":464428193,"year":2026},{"capex":1443000000,"ebitMargin":12.36,"fcf":3842000000,"fcfMargin":13.12,"grossMargin":60.84,"netDebt":13385000000,"netIncome":2494000000,"operatingCf":5285000000,"quarter":3,"revenue":29285000000,"roc":6.91,"roe":6.36,"sharesOutstanding":464428193,"year":2026}]}