{"annual":[{"capex":148587000,"ebitMargin":10.75,"fcf":3104875000,"fcfMargin":19.02,"grossMargin":100,"netDebt":977341000,"netIncome":1150725000,"operatingCf":3104875000,"revenue":16327290000,"roc":2.78,"roe":14.26,"sharesOutstanding":120597026,"year":2015},{"capex":183797000,"ebitMargin":10.5,"fcf":2331283000,"fcfMargin":14.5,"grossMargin":100,"netDebt":955551000,"netIncome":1171229000,"operatingCf":2331283000,"revenue":16082660000,"roc":2.8,"roe":13.02,"sharesOutstanding":120596997,"year":2016},{"capex":265072000,"ebitMargin":7.78,"fcf":1693853000,"fcfMargin":9.65,"grossMargin":100,"netDebt":906328000,"netIncome":958555000,"operatingCf":1693853000,"revenue":17544192000,"roc":2.27,"roe":11.24,"sharesOutstanding":120596977,"year":2017},{"capex":84570000,"ebitMargin":8.01,"fcf":2224573000,"fcfMargin":11.73,"grossMargin":78.1,"netDebt":1485934000,"netIncome":1059493000,"operatingCf":2224573000,"revenue":18966981000,"roc":2.4,"roe":12.07,"sharesOutstanding":120596995,"year":2018},{"capex":102895000,"ebitMargin":8.59,"fcf":2612100000,"fcfMargin":12.1,"grossMargin":100,"netDebt":2371116000,"netIncome":1284167000,"operatingCf":2509205000,"revenue":21581643000,"roc":2.65,"roe":12.2,"sharesOutstanding":120596994,"year":2019},{"capex":369332000,"ebitMargin":5.24,"fcf":2861694000,"fcfMargin":12.35,"grossMargin":100,"netDebt":2153205000,"netIncome":883073000,"operatingCf":3231026000,"revenue":23172301000,"roc":1.74,"roe":8.03,"sharesOutstanding":120596996,"year":2020},{"capex":344118000,"ebitMargin":6.6,"fcf":4596344000,"fcfMargin":17.49,"grossMargin":100,"netDebt":3015141000,"netIncome":1231334000,"operatingCf":4940462000,"revenue":26281340000,"roc":2.15,"roe":10.36,"sharesOutstanding":120597003,"year":2021},{"capex":0,"ebitMargin":6.41,"fcf":5164359000,"fcfMargin":23.25,"grossMargin":99.28,"netDebt":4187100000,"netIncome":1410800000,"operatingCf":5164359000,"revenue":22210200000,"roc":2.28,"roe":15.57,"sharesOutstanding":120596910,"year":2022},{"capex":0,"ebitMargin":7.7,"fcf":5785500000,"fcfMargin":24.02,"grossMargin":88.62,"netDebt":3820600000,"netIncome":1824800000,"operatingCf":5785500000,"revenue":24088600000,"roc":2.85,"roe":18.02,"sharesOutstanding":120597290,"year":2023},{"capex":0,"ebitMargin":13.44,"fcf":5681900000,"fcfMargin":23.76,"grossMargin":99.88,"netDebt":3415800000,"netIncome":2328700000,"operatingCf":5681900000,"revenue":23910800000,"roc":4.5,"roe":19.74,"sharesOutstanding":120597011,"year":2024},{"capex":5686900000,"ebitMargin":14.21,"fcf":5686900000,"fcfMargin":23.68,"grossMargin":111.58,"netDebt":3090800000,"netIncome":2641500000,"operatingCf":5686900000,"revenue":24017800000,"roc":4.51,"roe":20.43,"sharesOutstanding":120597000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":11.6,"fcfCagr5y":10.77,"roeAvg10y":14.07,"roeAvg5y":16.83,"yearsAvailable":20},"quarterly":[{"capex":null,"ebitMargin":10.04,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":3096800000,"netIncome":2249800000,"operatingCf":null,"quarter":3,"revenue":24946500000,"roc":3.45,"roe":20.19,"sharesOutstanding":120600000,"year":2024},{"capex":1588700000,"ebitMargin":121,"fcf":5681900000,"fcfMargin":213.97,"grossMargin":100,"netDebt":3415800000,"netIncome":2328700000,"operatingCf":5681900000,"quarter":4,"revenue":2655500000,"roc":4.37,"roe":19.74,"sharesOutstanding":120574000,"year":2024},{"capex":2656000000,"ebitMargin":145.9,"fcf":5697300000,"fcfMargin":268.2,"grossMargin":100,"netDebt":3508500000,"netIncome":2251100000,"operatingCf":5697300000,"quarter":1,"revenue":2124300000,"roc":4.18,"roe":18.63,"sharesOutstanding":120729000,"year":2025},{"capex":2223200000,"ebitMargin":288.82,"fcf":5264600000,"fcfMargin":458.23,"grossMargin":100,"netDebt":2990300000,"netIncome":2481600000,"operatingCf":5264500000,"quarter":2,"revenue":1148900000,"roc":4.65,"roe":22.37,"sharesOutstanding":120622287,"year":2025},{"capex":3909800000,"ebitMargin":261.74,"fcf":5305700000,"fcfMargin":424.73,"grossMargin":100,"netDebt":2935700000,"netIncome":2469100000,"operatingCf":5305600000,"quarter":3,"revenue":1249200000,"roc":null,"roe":20.58,"sharesOutstanding":120518519,"year":2025},{"capex":5686900000,"ebitMargin":39.68,"fcf":5686900000,"fcfMargin":23.71,"grossMargin":100,"netDebt":3090800000,"netIncome":2588800000,"operatingCf":5686800000,"quarter":4,"revenue":23984800000,"roc":12.59,"roe":20.02,"sharesOutstanding":111452000,"year":2025},{"capex":5878400000,"ebitMargin":4.62,"fcf":5878500000,"fcfMargin":7.1,"grossMargin":100,"netDebt":3002900000,"netIncome":9214300000,"operatingCf":5878400000,"quarter":1,"revenue":82766300000,"roc":null,"roe":66.45,"sharesOutstanding":120597000,"year":2026},{"capex":6457900000,"ebitMargin":4.37,"fcf":6457900000,"fcfMargin":7.59,"grossMargin":94.03,"netDebt":3067100000,"netIncome":9076100000,"operatingCf":6457900000,"quarter":2,"revenue":85044000000,"roc":null,"roe":68.42,"sharesOutstanding":120581415,"year":2026}]}