{"annual":[{"capex":5966776530,"ebitMargin":9.9,"fcf":2459955127,"fcfMargin":30.19,"grossMargin":23.13,"netDebt":-6895012000,"netIncome":687320000,"operatingCf":1320160000,"revenue":8146960000,"roc":0.5,"roe":1.32,"sharesOutstanding":175100000,"year":2015},{"capex":5960689268,"ebitMargin":8.7,"fcf":3634771955,"fcfMargin":44.43,"grossMargin":20.88,"netDebt":-7925826000,"netIncome":685240000,"operatingCf":733300000,"revenue":8181030000,"roc":0.43,"roe":1.32,"sharesOutstanding":175100000,"year":2016},{"capex":7599298045,"ebitMargin":8.44,"fcf":1529738159,"fcfMargin":16.27,"grossMargin":20.08,"netDebt":-16155060639,"netIncome":708850000,"operatingCf":120691000,"revenue":9400090000,"roc":0.67,"roe":98,"sharesOutstanding":175100000,"year":2017},{"capex":6387313000,"ebitMargin":7.91,"fcf":-1673524000,"fcfMargin":-15.47,"grossMargin":18.51,"netDebt":-13603782226,"netIncome":716070000,"operatingCf":4713789000,"revenue":10821280000,"roc":0.75,"roe":103.9,"sharesOutstanding":175100000,"year":2018},{"capex":91042000,"ebitMargin":8.09,"fcf":53887000,"fcfMargin":0.42,"grossMargin":17.86,"netDebt":-14429556000,"netIncome":1007330000,"operatingCf":144929000,"revenue":12875340000,"roc":0.83,"roe":1.85,"sharesOutstanding":175100000,"year":2019},{"capex":83073000,"ebitMargin":10.16,"fcf":100782000,"fcfMargin":0.84,"grossMargin":21.58,"netDebt":-22335412000,"netIncome":937840000,"operatingCf":183855000,"revenue":12010040000,"roc":0.94,"roe":1.98,"sharesOutstanding":175100000,"year":2020},{"capex":73972000,"ebitMargin":10.68,"fcf":89944000,"fcfMargin":0.61,"grossMargin":20.1,"netDebt":-308015000,"netIncome":1493890000,"operatingCf":163916000,"revenue":14864770000,"roc":103.31,"roe":221.4,"sharesOutstanding":1751327,"year":2021},{"capex":102393000,"ebitMargin":10.91,"fcf":-100284000,"fcfMargin":-0.55,"grossMargin":20.38,"netDebt":4092164000,"netIncome":1827410000,"operatingCf":2109000,"revenue":18150240000,"roc":1.39,"roe":15.99,"sharesOutstanding":175100000,"year":2022},{"capex":9740445398,"ebitMargin":10.65,"fcf":15901498297,"fcfMargin":71.06,"grossMargin":19.93,"netDebt":3800242000,"netIncome":2087330000,"operatingCf":1414970000,"revenue":22376960000,"roc":11.82,"roe":2.28,"sharesOutstanding":175100000,"year":2023},{"capex":11961027000,"ebitMargin":11.11,"fcf":11836987000,"fcfMargin":46.86,"grossMargin":22.06,"netDebt":-27554662000,"netIncome":2474750000,"operatingCf":23798014000,"revenue":25257990000,"roc":1.68,"roe":2.56,"sharesOutstanding":175100000,"year":2024},{"capex":936000000,"ebitMargin":11.6,"fcf":-10000000,"fcfMargin":-0.04,"grossMargin":22.93,"netDebt":-1616000000,"netIncome":2704940000,"operatingCf":926000000,"revenue":26867530000,"roc":17.63,"roe":16.11,"sharesOutstanding":174066924,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":17.51,"fcfCagr5y":574.3,"roeAvg10y":46.54,"roeAvg5y":51.67,"yearsAvailable":20},"quarterly":[{"capex":135000000,"ebitMargin":7.77,"fcf":132400000,"fcfMargin":4.47,"grossMargin":21.99,"netDebt":-27554662000,"netIncome":118100000,"operatingCf":265500000,"quarter":4,"revenue":2965200000,"roc":11.86,"roe":10.81,"sharesOutstanding":175100000,"year":2024},{"capex":135000000,"ebitMargin":7.77,"fcf":132400000,"fcfMargin":4.47,"grossMargin":21.99,"netDebt":-27554662000,"netIncome":118100000,"operatingCf":265500000,"quarter":1,"revenue":2965200000,"roc":11.86,"roe":10.81,"sharesOutstanding":175100000,"year":2025},{"capex":137500000,"ebitMargin":7.44,"fcf":88500000,"fcfMargin":2.96,"grossMargin":21.63,"netDebt":-1208000000,"netIncome":117700000,"operatingCf":226000000,"quarter":2,"revenue":2991600000,"roc":12.24,"roe":11.03,"sharesOutstanding":174257000,"year":2025},{"capex":137500000,"ebitMargin":7.44,"fcf":88500000,"fcfMargin":2.96,"grossMargin":21.63,"netDebt":-1208000000,"netIncome":117700000,"operatingCf":226000000,"quarter":3,"revenue":2991600000,"roc":12.24,"roe":11.03,"sharesOutstanding":174257000,"year":2025},{"capex":153800000,"ebitMargin":7.49,"fcf":39800000,"fcfMargin":1.31,"grossMargin":21.31,"netDebt":-1616000000,"netIncome":140900000,"operatingCf":193600000,"quarter":4,"revenue":3034700000,"roc":11.59,"roe":12.14,"sharesOutstanding":174193548,"year":2025},{"capex":153800000,"ebitMargin":7.49,"fcf":39800000,"fcfMargin":1.31,"grossMargin":21.31,"netDebt":-1616000000,"netIncome":140900000,"operatingCf":193600000,"quarter":1,"revenue":3034700000,"roc":11.59,"roe":12.14,"sharesOutstanding":174193548,"year":2026},{"capex":157500000,"ebitMargin":6.77,"fcf":17800000,"fcfMargin":0.59,"grossMargin":20.59,"netDebt":-7632436,"netIncome":131100000,"operatingCf":175300000,"quarter":2,"revenue":3041200000,"roc":10.56,"roe":11.07,"sharesOutstanding":173860182,"year":2026},{"capex":157500000,"ebitMargin":6.77,"fcf":17800000,"fcfMargin":0.59,"grossMargin":20.59,"netDebt":-7632436,"netIncome":131100000,"operatingCf":175300000,"quarter":3,"revenue":3041200000,"roc":10.56,"roe":11.07,"sharesOutstanding":173860182,"year":2026}]}