{"annual":[{"capex":0,"ebitMargin":7.28,"fcf":4327000000,"fcfMargin":7.68,"grossMargin":83.36,"netDebt":1203000000,"netIncome":3107000000,"operatingCf":4327000000,"revenue":56368000000,"roc":1.53,"roe":10.13,"sharesOutstanding":165893895,"year":2015},{"capex":0,"ebitMargin":6.95,"fcf":3132000000,"fcfMargin":5.62,"grossMargin":83.21,"netDebt":1585000000,"netIncome":2580000000,"operatingCf":3132000000,"revenue":55687000000,"roc":1.49,"roe":8.19,"sharesOutstanding":159975155,"year":2016},{"capex":0,"ebitMargin":1.16,"fcf":1833000000,"fcfMargin":3.28,"grossMargin":83.48,"netDebt":44000000,"netIncome":375000000,"operatingCf":1833000000,"revenue":55822000000,"roc":0.25,"roe":1.34,"sharesOutstanding":154060991,"year":2017},{"capex":0,"ebitMargin":6.65,"fcf":2998000000,"fcfMargin":5.76,"grossMargin":81.64,"netDebt":-331000000,"netIncome":2310000000,"operatingCf":2998000000,"revenue":52067000000,"roc":1.32,"roe":8.76,"sharesOutstanding":148703565,"year":2018},{"capex":6187000000,"ebitMargin":5.19,"fcf":9493000000,"fcfMargin":16.56,"grossMargin":100,"netDebt":-3547000000,"netIncome":2724000000,"operatingCf":9493000000,"revenue":57310000000,"roc":1.08,"roe":8.94,"sharesOutstanding":143638536,"year":2019},{"capex":0,"ebitMargin":2.62,"fcf":7219000000,"fcfMargin":12.31,"grossMargin":100,"netDebt":-2313000000,"netIncome":1211000000,"operatingCf":7219000000,"revenue":58639000000,"roc":0.54,"roe":4.05,"sharesOutstanding":140285225,"year":2020},{"capex":0,"ebitMargin":3.77,"fcf":5226000000,"fcfMargin":8.18,"grossMargin":100,"netDebt":-1979000000,"netIncome":2933000000,"operatingCf":5226000000,"revenue":63860000000,"roc":0.81,"roe":9.51,"sharesOutstanding":140098931,"year":2021},{"capex":10671000000,"ebitMargin":15.61,"fcf":-7644000000,"fcfMargin":-11.92,"grossMargin":63.58,"netDebt":-2867000000,"netIncome":3423000000,"operatingCf":-7644000000,"revenue":64107000000,"roc":3.54,"roe":16.25,"sharesOutstanding":139364438,"year":2022},{"capex":148000000,"ebitMargin":5.15,"fcf":2395000000,"fcfMargin":3.4,"grossMargin":100,"netDebt":-3857000000,"netIncome":4663000000,"operatingCf":2543000000,"revenue":70457000000,"roc":1.37,"roe":15.73,"sharesOutstanding":135976812,"year":2023},{"capex":316000000,"ebitMargin":12.6,"fcf":2827000000,"fcfMargin":4.09,"grossMargin":98.55,"netDebt":205000000,"netIncome":5685000000,"operatingCf":3143000000,"revenue":69106000000,"roc":3.12,"roe":17.42,"sharesOutstanding":132886198,"year":2024},{"capex":164000000,"ebitMargin":12.45,"fcf":1105000000,"fcfMargin":1.59,"grossMargin":100,"netDebt":1932000000,"netIncome":6118000000,"operatingCf":1269000000,"revenue":69302000000,"roc":null,"roe":18.4,"sharesOutstanding":129745410,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":-4.69,"fcfCagr5y":9.64,"roeAvg10y":10.86,"roeAvg5y":15.46,"yearsAvailable":20},"quarterly":[{"capex":148000000,"ebitMargin":14.07,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":-313000000,"netIncome":5657000000,"operatingCf":null,"quarter":3,"revenue":42490000000,"roc":null,"roe":18.07,"sharesOutstanding":132478632,"year":2024},{"capex":464000000,"ebitMargin":19.64,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":205000000,"netIncome":5637000000,"operatingCf":null,"quarter":4,"revenue":41668000000,"roc":2.88,"roe":17.27,"sharesOutstanding":131432359,"year":2024},{"capex":464000000,"ebitMargin":16.5,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":827000000,"netIncome":4616000000,"operatingCf":null,"quarter":1,"revenue":40855000000,"roc":null,"roe":13.93,"sharesOutstanding":131055000,"year":2025},{"capex":463000000,"ebitMargin":18.27,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":786000000,"netIncome":5091000000,"operatingCf":null,"quarter":2,"revenue":40904000000,"roc":null,"roe":16.65,"sharesOutstanding":130341000,"year":2025},{"capex":463000000,"ebitMargin":23.03,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":1975000000,"netIncome":6164000000,"operatingCf":null,"quarter":3,"revenue":40703000000,"roc":null,"roe":19.12,"sharesOutstanding":129392765,"year":2025},{"capex":447000000,"ebitMargin":13.06,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":1932000000,"netIncome":6118000000,"operatingCf":null,"quarter":4,"revenue":66054000000,"roc":null,"roe":18.4,"sharesOutstanding":127961889,"year":2025},{"capex":447000000,"ebitMargin":14.06,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":1918000000,"netIncome":6733000000,"operatingCf":null,"quarter":1,"revenue":66769000000,"roc":null,"roe":19.55,"sharesOutstanding":127961889,"year":2026},{"capex":300000000,"ebitMargin":13.34,"fcf":null,"fcfMargin":null,"grossMargin":82.24,"netDebt":1572000000,"netIncome":6870000000,"operatingCf":null,"quarter":2,"revenue":69411000000,"roc":null,"roe":20.47,"sharesOutstanding":126557145,"year":2026}]}