{"annual":[{"capex":785000000,"ebitMargin":9.94,"fcf":32000000,"fcfMargin":0.55,"grossMargin":35.89,"netDebt":1120000000,"netIncome":632000000,"operatingCf":817000000,"revenue":5795000000,"roc":8.05,"roe":13.55,"sharesOutstanding":1125300000,"year":2015},{"capex":826000000,"ebitMargin":11.77,"fcf":465000000,"fcfMargin":7.18,"grossMargin":36,"netDebt":1144000000,"netIncome":744000000,"operatingCf":1291000000,"revenue":6473000000,"roc":10.08,"roe":14.81,"sharesOutstanding":1129300000,"year":2016},{"capex":1022000000,"ebitMargin":14.57,"fcf":701000000,"fcfMargin":9.92,"grossMargin":37.11,"netDebt":974000000,"netIncome":790000000,"operatingCf":1723000000,"revenue":7063000000,"roc":13.11,"roe":14.02,"sharesOutstanding":1133900000,"year":2017},{"capex":1254000000,"ebitMargin":14.13,"fcf":321000000,"fcfMargin":4.22,"grossMargin":37.48,"netDebt":800000000,"netIncome":1075000000,"operatingCf":1575000000,"revenue":7599000000,"roc":12.35,"roe":16.68,"sharesOutstanding":1134100000,"year":2018},{"capex":1451000000,"ebitMargin":12.8,"fcf":150000000,"fcfMargin":1.87,"grossMargin":36.73,"netDebt":535000000,"netIncome":870000000,"operatingCf":1601000000,"revenue":8029000000,"roc":9.04,"roe":10.08,"sharesOutstanding":1164800000,"year":2019},{"capex":1099000000,"ebitMargin":6.01,"fcf":712000000,"fcfMargin":8.31,"grossMargin":32.26,"netDebt":5476000000,"netIncome":368000000,"operatingCf":1811000000,"revenue":8567000000,"roc":2.78,"roe":3.6,"sharesOutstanding":1265500000,"year":2020},{"capex":1497000000,"ebitMargin":11.79,"fcf":1568000000,"fcfMargin":14.18,"grossMargin":38.15,"netDebt":5167000000,"netIncome":1169000000,"operatingCf":3065000000,"revenue":11060000000,"roc":6.9,"roe":10.25,"sharesOutstanding":1303700000,"year":2021},{"capex":2310000000,"ebitMargin":21.59,"fcf":1670000000,"fcfMargin":11.75,"grossMargin":44.72,"netDebt":4610000000,"netIncome":2179000000,"operatingCf":3980000000,"revenue":14218000000,"roc":14.39,"roe":14.58,"sharesOutstanding":1303600000,"year":2022},{"capex":2994000000,"ebitMargin":24.92,"fcf":966000000,"fcfMargin":5.92,"grossMargin":46.69,"netDebt":3294000000,"netIncome":3137000000,"operatingCf":3960000000,"revenue":16309000000,"roc":17.85,"roe":18.41,"sharesOutstanding":1305800000,"year":2023},{"capex":2719000000,"ebitMargin":17,"fcf":61000000,"fcfMargin":0.41,"grossMargin":41.33,"netDebt":3362000000,"netIncome":1301000000,"operatingCf":2780000000,"revenue":14955000000,"roc":10.82,"roe":7.56,"sharesOutstanding":1305100000,"year":2024},{"capex":1800000000,"ebitMargin":13.89,"fcf":1417000000,"fcfMargin":9.66,"grossMargin":40.24,"netDebt":5860000000,"netIncome":1015000000,"operatingCf":3217000000,"revenue":14662000000,"roc":8.25,"roe":5.95,"sharesOutstanding":1307000000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":9.32,"fcfCagr5y":-14.79,"roeAvg10y":11.59,"roeAvg5y":11.35,"yearsAvailable":20},"quarterly":[{"capex":2719000000,"ebitMargin":16.92,"fcf":61000000,"fcfMargin":0.41,"grossMargin":40.58,"netDebt":3362000000,"netIncome":1300000000,"operatingCf":2780000000,"quarter":3,"revenue":14955000000,"roc":10.77,"roe":7.55,"sharesOutstanding":1304000000,"year":2024},{"capex":2797000000,"ebitMargin":15.28,"fcf":669000000,"fcfMargin":4.56,"grossMargin":39.61,"netDebt":4085000000,"netIncome":959000000,"operatingCf":3466000000,"quarter":4,"revenue":14677000000,"roc":9.07,"roe":5.26,"sharesOutstanding":1305000000,"year":2024},{"capex":2624000000,"ebitMargin":14.74,"fcf":736000000,"fcfMargin":5.03,"grossMargin":39.63,"netDebt":4675000000,"netIncome":797000000,"operatingCf":3360000000,"quarter":1,"revenue":14636000000,"roc":8.94,"roe":4.66,"sharesOutstanding":1305000000,"year":2025},{"capex":2366000000,"ebitMargin":14.42,"fcf":547000000,"fcfMargin":3.74,"grossMargin":39.79,"netDebt":4092000000,"netIncome":699000000,"operatingCf":2913000000,"quarter":2,"revenue":14638000000,"roc":9.33,"roe":4.18,"sharesOutstanding":1308000000,"year":2025},{"capex":2018000000,"ebitMargin":13.26,"fcf":1199000000,"fcfMargin":8.18,"grossMargin":39.24,"netDebt":5860000000,"netIncome":1015000000,"operatingCf":3217000000,"quarter":3,"revenue":14662000000,"roc":7.87,"roe":5.95,"sharesOutstanding":1310000000,"year":2025},{"capex":1752000000,"ebitMargin":13.2,"fcf":1341000000,"fcfMargin":9,"grossMargin":39.41,"netDebt":6992000000,"netIncome":1025000000,"operatingCf":3093000000,"quarter":4,"revenue":14900000000,"roc":7.86,"roe":6.09,"sharesOutstanding":1311000000,"year":2025},{"capex":1737000000,"ebitMargin":13.21,"fcf":1153000000,"fcfMargin":7.63,"grossMargin":39.4,"netDebt":7607000000,"netIncome":1094000000,"operatingCf":2890000000,"quarter":1,"revenue":15121000000,"roc":7.96,"roe":6.51,"sharesOutstanding":1314000000,"year":2026},{"capex":1717000000,"ebitMargin":13.12,"fcf":1645000000,"fcfMargin":10.55,"grossMargin":39.43,"netDebt":6769000000,"netIncome":1212000000,"operatingCf":3362000000,"quarter":2,"revenue":15589000000,"roc":7.96,"roe":6.96,"sharesOutstanding":1316000000,"year":2026}]}