{"annual":[{"capex":49700000,"ebitMargin":16.24,"fcf":231200000,"fcfMargin":11.12,"grossMargin":38.06,"netDebt":-101500000,"netIncome":235800000,"operatingCf":280900000,"revenue":2079100000,"roc":29.18,"roe":22.05,"sharesOutstanding":139000000,"year":2015},{"capex":93000000,"ebitMargin":15.62,"fcf":207000000,"fcfMargin":9.13,"grossMargin":37.54,"netDebt":-146000000,"netIncome":259000000,"operatingCf":300000000,"revenue":2267000000,"roc":27.46,"roe":21.51,"sharesOutstanding":139000000,"year":2016},{"capex":105000000,"ebitMargin":14.56,"fcf":137000000,"fcfMargin":5.54,"grossMargin":35.67,"netDebt":-160000000,"netIncome":269000000,"operatingCf":242000000,"revenue":2473000000,"roc":26.2,"roe":20.6,"sharesOutstanding":139000000,"year":2017},{"capex":121000000,"ebitMargin":13.99,"fcf":146000000,"fcfMargin":5.69,"grossMargin":35.02,"netDebt":-191000000,"netIncome":288000000,"operatingCf":267000000,"revenue":2567000000,"roc":23.59,"roe":19.79,"sharesOutstanding":139000000,"year":2018},{"capex":154000000,"ebitMargin":13.26,"fcf":329000000,"fcfMargin":12.79,"grossMargin":34.6,"netDebt":-207000000,"netIncome":228000000,"operatingCf":329000000,"revenue":2572000000,"roc":20.67,"roe":14.62,"sharesOutstanding":139000000,"year":2019},{"capex":122000000,"ebitMargin":13.58,"fcf":360000000,"fcfMargin":15.14,"grossMargin":35.91,"netDebt":-179000000,"netIncome":220000000,"operatingCf":360000000,"revenue":2378000000,"roc":18.88,"roe":13.93,"sharesOutstanding":139000000,"year":2020},{"capex":80000000,"ebitMargin":12.75,"fcf":169000000,"fcfMargin":5.89,"grossMargin":33.61,"netDebt":-97000000,"netIncome":253000000,"operatingCf":169000000,"revenue":2871000000,"roc":19.7,"roe":14.43,"sharesOutstanding":139000000,"year":2021},{"capex":69000000,"ebitMargin":10.93,"fcf":128000000,"fcfMargin":3.75,"grossMargin":30.89,"netDebt":60000000,"netIncome":259000000,"operatingCf":128000000,"revenue":3412000000,"roc":19.34,"roe":14.09,"sharesOutstanding":138387249,"year":2022},{"capex":83000000,"ebitMargin":11.72,"fcf":460000000,"fcfMargin":12.99,"grossMargin":32.34,"netDebt":-112000000,"netIncome":282000000,"operatingCf":543000000,"revenue":3541000000,"roc":21.87,"roe":15.67,"sharesOutstanding":134847900,"year":2023},{"capex":83000000,"ebitMargin":12.11,"fcf":307000000,"fcfMargin":8.71,"grossMargin":34.47,"netDebt":-41000000,"netIncome":302000000,"operatingCf":390000000,"revenue":3525000000,"roc":21.03,"roe":15.92,"sharesOutstanding":131574087,"year":2024},{"capex":92000000,"ebitMargin":12.1,"fcf":314000000,"fcfMargin":8.81,"grossMargin":33.45,"netDebt":-151000000,"netIncome":306000000,"operatingCf":406000000,"revenue":3563000000,"roc":20.17,"roe":15.49,"sharesOutstanding":131000000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":8.21,"fcfCagr5y":18.06,"roeAvg10y":16.6,"roeAvg5y":15.12,"yearsAvailable":20},"quarterly":[{"capex":83000000,"ebitMargin":12.11,"fcf":307000000,"fcfMargin":8.71,"grossMargin":34.47,"netDebt":-41000000,"netIncome":302000000,"operatingCf":390000000,"quarter":4,"revenue":3525000000,"roc":21.03,"roe":15.92,"sharesOutstanding":131000000,"year":2024},{"capex":85000000,"ebitMargin":11.98,"fcf":327000000,"fcfMargin":9.15,"grossMargin":34.6,"netDebt":-199000000,"netIncome":302000000,"operatingCf":394000000,"quarter":1,"revenue":3572000000,"roc":20.47,"roe":15.42,"sharesOutstanding":131574087,"year":2025},{"capex":87000000,"ebitMargin":11.87,"fcf":351000000,"fcfMargin":9.85,"grossMargin":34.61,"netDebt":59000000,"netIncome":291000000,"operatingCf":406000000,"quarter":2,"revenue":3565000000,"roc":21.79,"roe":16.05,"sharesOutstanding":131000000,"year":2025},{"capex":88000000,"ebitMargin":11.52,"fcf":326000000,"fcfMargin":9.16,"grossMargin":34.67,"netDebt":-30000000,"netIncome":295000000,"operatingCf":382000000,"quarter":3,"revenue":3559000000,"roc":20.28,"roe":15.58,"sharesOutstanding":131000000,"year":2025},{"capex":92000000,"ebitMargin":12.18,"fcf":346000000,"fcfMargin":9.71,"grossMargin":34.94,"netDebt":-151000000,"netIncome":306000000,"operatingCf":406000000,"quarter":4,"revenue":3563000000,"roc":20.31,"roe":15.49,"sharesOutstanding":131000000,"year":2025},{"capex":98000000,"ebitMargin":12.48,"fcf":357000000,"fcfMargin":9.99,"grossMargin":35.15,"netDebt":-203000000,"netIncome":318000000,"operatingCf":441000000,"quarter":1,"revenue":3573000000,"roc":20.13,"roe":15.25,"sharesOutstanding":131000000,"year":2026},{"capex":104000000,"ebitMargin":12.95,"fcf":285000000,"fcfMargin":7.58,"grossMargin":35.01,"netDebt":-13000000,"netIncome":340000000,"operatingCf":389000000,"quarter":2,"revenue":3762000000,"roc":22.29,"roe":16.6,"sharesOutstanding":131000000,"year":2026},{"capex":111000000,"ebitMargin":13.49,"fcf":216000000,"fcfMargin":5.41,"grossMargin":34.49,"netDebt":-41000000,"netIncome":359000000,"operatingCf":327000000,"quarter":3,"revenue":3989000000,"roc":23.46,"roe":16.64,"sharesOutstanding":130993000,"year":2026}]}