{"annual":[{"capex":213300000,"ebitMargin":32.07,"fcf":990900000,"fcfMargin":20.47,"grossMargin":66.07,"netDebt":-1547600000,"netIncome":972600000,"operatingCf":1185700000,"revenue":4841000000,"roc":38.52,"roe":25.99,"sharesOutstanding":105088768,"year":2015},{"capex":215200000,"ebitMargin":32.83,"fcf":1284400000,"fcfMargin":24.69,"grossMargin":67.67,"netDebt":-2287900000,"netIncome":1100300000,"operatingCf":1473900000,"revenue":5202200000,"roc":36.27,"roe":25.11,"sharesOutstanding":105119349,"year":2016},{"capex":216000000,"ebitMargin":35.41,"fcf":1425600000,"fcfMargin":25.69,"grossMargin":70.1,"netDebt":-2878300000,"netIncome":1221500000,"operatingCf":1605600000,"revenue":5549200000,"roc":36.32,"roe":24.24,"sharesOutstanding":105160800,"year":2017},{"capex":312300000,"ebitMargin":35.22,"fcf":1655400000,"fcfMargin":27.75,"grossMargin":69.97,"netDebt":-2313100000,"netIncome":1405500000,"operatingCf":1940100000,"revenue":5966100000,"roc":31.2,"roe":25.7,"sharesOutstanding":104879817,"year":2018},{"capex":478000000,"ebitMargin":34.39,"fcf":1609300000,"fcfMargin":23.38,"grossMargin":63.22,"netDebt":-3242500000,"netIncome":1528200000,"operatingCf":2087300000,"revenue":6883400000,"roc":30.13,"roe":23.27,"sharesOutstanding":105055331,"year":2019},{"capex":448400000,"ebitMargin":32.17,"fcf":1194000000,"fcfMargin":18.69,"grossMargin":61.17,"netDebt":-3046700000,"netIncome":1385000000,"operatingCf":1642400000,"revenue":6389400000,"roc":22.31,"roe":18.77,"sharesOutstanding":104888511,"year":2020},{"capex":532000000,"ebitMargin":40.01,"fcf":3405000000,"fcfMargin":37.91,"grossMargin":65.58,"netDebt":-4894000000,"netIncome":2445000000,"operatingCf":3405000000,"revenue":8982000000,"roc":31.88,"roe":26.01,"sharesOutstanding":104964401,"year":2021},{"capex":518000000,"ebitMargin":42.03,"fcf":4184000000,"fcfMargin":36.06,"grossMargin":66.03,"netDebt":-7291000000,"netIncome":3367000000,"operatingCf":4184000000,"revenue":11602000000,"roc":33.73,"roe":27.07,"sharesOutstanding":104936295,"year":2022},{"capex":744000000,"ebitMargin":42.08,"fcf":3696000000,"fcfMargin":27.53,"grossMargin":72.29,"netDebt":-8565000000,"netIncome":4311000000,"operatingCf":4328000000,"revenue":13427000000,"roc":32.73,"roe":28.36,"sharesOutstanding":104842483,"year":2023},{"capex":937000000,"ebitMargin":40.54,"fcf":4232000000,"fcfMargin":27.9,"grossMargin":70.26,"netDebt":-9468000000,"netIncome":4603000000,"operatingCf":5139000000,"revenue":15170000000,"roc":31.61,"roe":26.57,"sharesOutstanding":104923638,"year":2024},{"capex":1034000000,"ebitMargin":41.84,"fcf":4415000000,"fcfMargin":27.59,"grossMargin":71.11,"netDebt":-9893000000,"netIncome":4524000000,"operatingCf":5449000000,"revenue":16002000000,"roc":31.68,"roe":24.01,"sharesOutstanding":105015000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":16.25,"fcfCagr5y":12.01,"roeAvg10y":24.91,"roeAvg5y":26.4,"yearsAvailable":20},"quarterly":[{"capex":937000000,"ebitMargin":40.54,"fcf":4232000000,"fcfMargin":27.9,"grossMargin":70.26,"netDebt":-9468000000,"netIncome":4603000000,"operatingCf":5169000000,"quarter":4,"revenue":15170000000,"roc":31.61,"roe":26.57,"sharesOutstanding":104985009,"year":2024},{"capex":937000000,"ebitMargin":40.54,"fcf":4232000000,"fcfMargin":27.9,"grossMargin":70.26,"netDebt":-9468000000,"netIncome":4603000000,"operatingCf":5169000000,"quarter":1,"revenue":15170000000,"roc":31.61,"roe":26.57,"sharesOutstanding":104985009,"year":2025},{"capex":934000000,"ebitMargin":40.54,"fcf":4353000000,"fcfMargin":27.73,"grossMargin":68.06,"netDebt":-8260000000,"netIncome":4481000000,"operatingCf":5287000000,"quarter":2,"revenue":15700000000,"roc":34.15,"roe":26.99,"sharesOutstanding":105020187,"year":2025},{"capex":934000000,"ebitMargin":40.54,"fcf":4353000000,"fcfMargin":27.73,"grossMargin":68.06,"netDebt":-8260000000,"netIncome":4481000000,"operatingCf":5287000000,"quarter":3,"revenue":15700000000,"roc":34.15,"roe":26.99,"sharesOutstanding":105020187,"year":2025},{"capex":1034000000,"ebitMargin":45.64,"fcf":4415000000,"fcfMargin":27.59,"grossMargin":68.9,"netDebt":-9893000000,"netIncome":4523000000,"operatingCf":5449000000,"quarter":4,"revenue":16002000000,"roc":34.55,"roe":24,"sharesOutstanding":105010000,"year":2025},{"capex":1034000000,"ebitMargin":45.64,"fcf":4415000000,"fcfMargin":27.59,"grossMargin":68.9,"netDebt":-9893000000,"netIncome":4523000000,"operatingCf":5449000000,"quarter":1,"revenue":16002000000,"roc":34.55,"roe":24,"sharesOutstanding":105010000,"year":2026},{"capex":1069000000,"ebitMargin":45.54,"fcf":4742000000,"fcfMargin":29.4,"grossMargin":68.95,"netDebt":-10026000000,"netIncome":4515000000,"operatingCf":5811000000,"quarter":2,"revenue":16131000000,"roc":34.58,"roe":23.73,"sharesOutstanding":105002977,"year":2026},{"capex":1069000000,"ebitMargin":45.54,"fcf":4742000000,"fcfMargin":29.4,"grossMargin":68.95,"netDebt":-10026000000,"netIncome":4515000000,"operatingCf":5811000000,"quarter":3,"revenue":16131000000,"roc":34.58,"roe":23.73,"sharesOutstanding":105002977,"year":2026}]}