{"annual":[{"capex":434000000,"ebitMargin":5.25,"fcf":258000000,"fcfMargin":3.26,"grossMargin":22.12,"netDebt":1310000000,"netIncome":165000000,"operatingCf":692000000,"revenue":7902000000,"roc":7.89,"roe":7.14,"sharesOutstanding":91522936,"year":2015},{"capex":439000000,"ebitMargin":6.03,"fcf":250000000,"fcfMargin":3.25,"grossMargin":22.78,"netDebt":2432000000,"netIncome":192000000,"operatingCf":689000000,"revenue":7699000000,"roc":5.63,"roe":7.52,"sharesOutstanding":91522936,"year":2016},{"capex":547000000,"ebitMargin":4.49,"fcf":321000000,"fcfMargin":3.32,"grossMargin":22.2,"netDebt":2302000000,"netIncome":87000000,"operatingCf":868000000,"revenue":9664000000,"roc":5.47,"roe":3.8,"sharesOutstanding":91522936,"year":2017},{"capex":497000000,"ebitMargin":7,"fcf":89000000,"fcfMargin":1.24,"grossMargin":25.48,"netDebt":1923000000,"netIncome":431000000,"operatingCf":586000000,"revenue":7197000000,"roc":7.03,"roe":15.5,"sharesOutstanding":91522936,"year":2018},{"capex":508000000,"ebitMargin":9.22,"fcf":135000000,"fcfMargin":1.98,"grossMargin":25.86,"netDebt":2522000000,"netIncome":205000000,"operatingCf":643000000,"revenue":6802000000,"roc":8.69,"roe":7.68,"sharesOutstanding":88334641,"year":2019},{"capex":456000000,"ebitMargin":21.63,"fcf":129000000,"fcfMargin":2.11,"grossMargin":25.49,"netDebt":2532000000,"netIncome":885000000,"operatingCf":585000000,"revenue":6104000000,"roc":18.7,"roe":29.49,"sharesOutstanding":86587838,"year":2020},{"capex":479000000,"ebitMargin":7.07,"fcf":-72000000,"fcfMargin":-0.95,"grossMargin":24.41,"netDebt":2341000000,"netIncome":267000000,"operatingCf":407000000,"revenue":7557000000,"roc":6.56,"roe":7.11,"sharesOutstanding":86346303,"year":2021},{"capex":407000000,"ebitMargin":6.1,"fcf":-248000000,"fcfMargin":-3.07,"grossMargin":23.95,"netDebt":3827000000,"netIncome":185000000,"operatingCf":159000000,"revenue":8088000000,"roc":5.56,"roe":4.18,"sharesOutstanding":86346303,"year":2022},{"capex":326000000,"ebitMargin":-9.95,"fcf":512000000,"fcfMargin":7.63,"grossMargin":18.89,"netDebt":2914000000,"netIncome":443000000,"operatingCf":838000000,"revenue":6714000000,"roc":-7.87,"roe":9.84,"sharesOutstanding":86346303,"year":2023},{"capex":320000000,"ebitMargin":-0.44,"fcf":188000000,"fcfMargin":2.95,"grossMargin":20.39,"netDebt":2764000000,"netIncome":-177000000,"operatingCf":508000000,"revenue":6366000000,"roc":-0.35,"roe":-3.86,"sharesOutstanding":86346303,"year":2024},{"capex":319000000,"ebitMargin":-0.6,"fcf":-56000000,"fcfMargin":-0.99,"grossMargin":19.94,"netDebt":2114000000,"netIncome":-577000000,"operatingCf":263000000,"revenue":5673000000,"roc":-0.52,"roe":-16.51,"sharesOutstanding":86346303,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":-3.11,"fcfCagr5y":null,"roeAvg10y":6.48,"roeAvg5y":0.15,"yearsAvailable":20},"quarterly":[{"capex":306000000,"ebitMargin":-1.01,"fcf":48000000,"fcfMargin":0.76,"grossMargin":19.39,"netDebt":-283000000,"netIncome":-866000000,"operatingCf":367000000,"quarter":3,"revenue":6319000000,"roc":-0.83,"roe":-19.81,"sharesOutstanding":86346303,"year":2024},{"capex":320000000,"ebitMargin":-0.44,"fcf":164000000,"fcfMargin":2.58,"grossMargin":20.39,"netDebt":2700000000,"netIncome":-177000000,"operatingCf":497000000,"quarter":4,"revenue":6366000000,"roc":-0.35,"roe":-3.86,"sharesOutstanding":86346303,"year":2024},{"capex":326000000,"ebitMargin":0.09,"fcf":151000000,"fcfMargin":2.37,"grossMargin":21.07,"netDebt":-238000000,"netIncome":-136000000,"operatingCf":490000000,"quarter":1,"revenue":6360000000,"roc":0.08,"roe":-3.12,"sharesOutstanding":86346303,"year":2025},{"capex":329000000,"ebitMargin":-0.83,"fcf":112000000,"fcfMargin":1.82,"grossMargin":21.19,"netDebt":2167000000,"netIncome":-165000000,"operatingCf":441000000,"quarter":2,"revenue":6148000000,"roc":-0.7,"roe":-4.13,"sharesOutstanding":86346303,"year":2025},{"capex":320000000,"ebitMargin":-1.75,"fcf":112000000,"fcfMargin":1.9,"grossMargin":20.52,"netDebt":2150000000,"netIncome":-243000000,"operatingCf":432000000,"quarter":3,"revenue":5888000000,"roc":-1.44,"roe":-6.23,"sharesOutstanding":86346303,"year":2025},{"capex":319000000,"ebitMargin":-2.17,"fcf":-37000000,"fcfMargin":-0.65,"grossMargin":19.94,"netDebt":2114000000,"netIncome":-577000000,"operatingCf":282000000,"quarter":4,"revenue":5673000000,"roc":-1.88,"roe":-16.51,"sharesOutstanding":86346303,"year":2025},{"capex":315000000,"ebitMargin":-2.35,"fcf":34000000,"fcfMargin":0.62,"grossMargin":19.65,"netDebt":2109000000,"netIncome":-661000000,"operatingCf":349000000,"quarter":1,"revenue":5450000000,"roc":-2.08,"roe":-18.92,"sharesOutstanding":86346303,"year":2026},{"capex":314000000,"ebitMargin":-2.27,"fcf":59000000,"fcfMargin":1.06,"grossMargin":19.37,"netDebt":2450000000,"netIncome":-669000000,"operatingCf":373000000,"quarter":2,"revenue":5545000000,"roc":-1.93,"roe":-19.24,"sharesOutstanding":86346303,"year":2026}]}