{"annual":[{"capex":693000000,"ebitMargin":16.47,"fcf":1502200000,"fcfMargin":11.7,"grossMargin":61.69,"netDebt":12697000000,"netIncome":1114800000,"operatingCf":2195200000,"revenue":12844700000,"roc":7.39,"roe":8.72,"sharesOutstanding":435546875,"year":2015},{"capex":848000000,"ebitMargin":15.75,"fcf":1670000000,"fcfMargin":11.12,"grossMargin":57.83,"netDebt":11528000000,"netIncome":1629000000,"operatingCf":2518000000,"revenue":15024000000,"roc":8.12,"roe":11.64,"sharesOutstanding":434400000,"year":2016},{"capex":1311000000,"ebitMargin":13.84,"fcf":1385000000,"fcfMargin":9.54,"grossMargin":57.9,"netDebt":10120000000,"netIncome":2605000000,"operatingCf":2696000000,"revenue":14517000000,"roc":7.44,"roe":18.6,"sharesOutstanding":434891486,"year":2017},{"capex":1016000000,"ebitMargin":11.82,"fcf":1203000000,"fcfMargin":8.11,"grossMargin":56.67,"netDebt":6634000000,"netIncome":1130000000,"operatingCf":2219000000,"revenue":14836000000,"roc":6.18,"roe":6.57,"sharesOutstanding":434777878,"year":2018},{"capex":1021000000,"ebitMargin":12.38,"fcf":1835000000,"fcfMargin":11.36,"grossMargin":56.68,"netDebt":12578000000,"netIncome":1320000000,"operatingCf":2856000000,"revenue":16152000000,"roc":6.26,"roe":7.39,"sharesOutstanding":434777878,"year":2019},{"capex":1563000000,"ebitMargin":17.97,"fcf":1914000000,"fcfMargin":10.92,"grossMargin":56.94,"netDebt":10929000000,"netIncome":1987000000,"operatingCf":3477000000,"revenue":17534000000,"roc":9.67,"roe":11.73,"sharesOutstanding":434777878,"year":2020},{"capex":1421000000,"ebitMargin":21.75,"fcf":3195000000,"fcfMargin":16.23,"grossMargin":58.9,"netDebt":9255000000,"netIncome":3055000000,"operatingCf":4616000000,"revenue":19687000000,"roc":12.26,"roe":14.32,"sharesOutstanding":434777878,"year":2021},{"capex":1806000000,"ebitMargin":22.47,"fcf":2453000000,"fcfMargin":11.03,"grossMargin":57.75,"netDebt":9000000000,"netIncome":3325000000,"operatingCf":4259000000,"revenue":22232000000,"roc":12.81,"roe":12.82,"sharesOutstanding":434777878,"year":2022},{"capex":2023000000,"ebitMargin":19.26,"fcf":1761000000,"fcfMargin":8.39,"grossMargin":55.59,"netDebt":7959000000,"netIncome":2824000000,"operatingCf":3784000000,"revenue":20993000000,"roc":10.16,"roe":10.58,"sharesOutstanding":434777878,"year":2023},{"capex":2184000000,"ebitMargin":20.64,"fcf":2402000000,"fcfMargin":11.35,"grossMargin":56.46,"netDebt":8122000000,"netIncome":2777000000,"operatingCf":4586000000,"revenue":21156000000,"roc":10.84,"roe":9.28,"sharesOutstanding":434777878,"year":2024},{"capex":1584000000,"ebitMargin":19.26,"fcf":2348000000,"fcfMargin":11.13,"grossMargin":56.35,"netDebt":9228000000,"netIncome":2608000000,"operatingCf":3932000000,"revenue":21102000000,"roc":9.44,"roe":9.12,"sharesOutstanding":434777878,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":4.56,"fcfCagr5y":-4.87,"roeAvg10y":11.21,"roeAvg5y":11.23,"yearsAvailable":20},"quarterly":[{"capex":2384000000,"ebitMargin":20.69,"fcf":2023000000,"fcfMargin":9.65,"grossMargin":58.6,"netDebt":8231000000,"netIncome":2696000000,"operatingCf":4407000000,"quarter":3,"revenue":20963000000,"roc":10.93,"roe":9.52,"sharesOutstanding":434946237,"year":2024},{"capex":2515000000,"ebitMargin":21.39,"fcf":2070000000,"fcfMargin":9.78,"grossMargin":59.01,"netDebt":8122000000,"netIncome":2776000000,"operatingCf":4585000000,"quarter":4,"revenue":21156000000,"roc":11.24,"roe":9.28,"sharesOutstanding":434777878,"year":2024},{"capex":2068000000,"ebitMargin":21.72,"fcf":2038000000,"fcfMargin":9.56,"grossMargin":59.21,"netDebt":7693000000,"netIncome":2817000000,"operatingCf":4106000000,"quarter":1,"revenue":21316000000,"roc":11.61,"roe":9.45,"sharesOutstanding":434911243,"year":2025},{"capex":2031000000,"ebitMargin":21.43,"fcf":1781000000,"fcfMargin":8.39,"grossMargin":58.51,"netDebt":8236000000,"netIncome":2862000000,"operatingCf":3812000000,"quarter":2,"revenue":21219000000,"roc":12.13,"roe":10.13,"sharesOutstanding":434777878,"year":2025},{"capex":1938000000,"ebitMargin":21.11,"fcf":1934000000,"fcfMargin":9.09,"grossMargin":58.69,"netDebt":9853000000,"netIncome":2955000000,"operatingCf":3872000000,"quarter":3,"revenue":21271000000,"roc":10.62,"roe":10.21,"sharesOutstanding":435748792,"year":2025},{"capex":1848000000,"ebitMargin":20.15,"fcf":2084000000,"fcfMargin":9.88,"grossMargin":58.51,"netDebt":9228000000,"netIncome":2608000000,"operatingCf":3932000000,"quarter":4,"revenue":21102000000,"roc":9.88,"roe":9.12,"sharesOutstanding":434777878,"year":2025},{"capex":1777000000,"ebitMargin":19.41,"fcf":2417000000,"fcfMargin":11.53,"grossMargin":58.53,"netDebt":9295000000,"netIncome":2533000000,"operatingCf":4194000000,"quarter":1,"revenue":20956000000,"roc":9.3,"roe":8.52,"sharesOutstanding":434777878,"year":2026},{"capex":1590000000,"ebitMargin":19.68,"fcf":2642000000,"fcfMargin":12.5,"grossMargin":58.69,"netDebt":10347000000,"netIncome":2371000000,"operatingCf":4232000000,"quarter":2,"revenue":21135000000,"roc":9.34,"roe":7.86,"sharesOutstanding":434777878,"year":2026}]}