{"annual":[{"capex":162000000,"ebitMargin":35.33,"fcf":15003000000,"fcfMargin":112.67,"grossMargin":73.07,"netDebt":151651000000,"netIncome":3662000000,"operatingCf":15165000000,"revenue":13316000000,"roc":1.08,"roe":11.8,"sharesOutstanding":4031000000,"year":2015},{"capex":124000000,"ebitMargin":36.06,"fcf":418000000,"fcfMargin":3.26,"grossMargin":76.45,"netDebt":149849000000,"netIncome":3766000000,"operatingCf":542000000,"revenue":12825000000,"roc":1.11,"roe":11.62,"sharesOutstanding":4037000000,"year":2016},{"capex":129000000,"ebitMargin":32.4,"fcf":9871000000,"fcfMargin":80,"grossMargin":76.42,"netDebt":131632000000,"netIncome":3031000000,"operatingCf":10000000000,"revenue":12339000000,"roc":1.09,"roe":9.14,"sharesOutstanding":4039000000,"year":2017},{"capex":32000000,"ebitMargin":34.63,"fcf":-2913000000,"fcfMargin":-25.52,"grossMargin":75.81,"netDebt":139037000000,"netIncome":3077000000,"operatingCf":-2881000000,"revenue":11416000000,"roc":1.15,"roe":9.35,"sharesOutstanding":4037000000,"year":2018},{"capex":70000000,"ebitMargin":18.28,"fcf":3999000000,"fcfMargin":34.59,"grossMargin":72.99,"netDebt":151535000000,"netIncome":1545000000,"operatingCf":4069000000,"revenue":11560000000,"roc":0.62,"roe":4.91,"sharesOutstanding":4150000000,"year":2019},{"capex":69000000,"ebitMargin":29.42,"fcf":2656000000,"fcfMargin":26.37,"grossMargin":84.33,"netDebt":143282000000,"netIncome":2265000000,"operatingCf":2725000000,"revenue":10071000000,"roc":0.82,"roe":6.71,"sharesOutstanding":4039500000,"year":2020},{"capex":34000000,"ebitMargin":47.4,"fcf":7326000000,"fcfMargin":70.35,"grossMargin":92.74,"netDebt":135885000000,"netIncome":3831000000,"operatingCf":7360000000,"revenue":10413000000,"roc":1.39,"roe":11.44,"sharesOutstanding":4010000000,"year":2021},{"capex":61000000,"ebitMargin":37.12,"fcf":-2311000000,"fcfMargin":-18.01,"grossMargin":75.43,"netDebt":127582000000,"netIncome":3589000000,"operatingCf":-2250000000,"revenue":12829000000,"roc":1.3,"roe":11.64,"sharesOutstanding":3782000000,"year":2022},{"capex":86000000,"ebitMargin":26.39,"fcf":7690000000,"fcfMargin":32.02,"grossMargin":48.87,"netDebt":138520000000,"netIncome":4934000000,"operatingCf":7776000000,"revenue":24015000000,"roc":1.78,"roe":15.8,"sharesOutstanding":3579000000,"year":2023},{"capex":91000000,"ebitMargin":25.65,"fcf":20088000000,"fcfMargin":78.7,"grossMargin":47.17,"netDebt":146674000000,"netIncome":5059000000,"operatingCf":20179000000,"revenue":25525000000,"roc":1.74,"roe":15.6,"sharesOutstanding":3505000000,"year":2024},{"capex":52000000,"ebitMargin":28.94,"fcf":-3242000000,"fcfMargin":-14.85,"grossMargin":53.8,"netDebt":159933000000,"netIncome":4840000000,"operatingCf":-3190000000,"revenue":21827000000,"roc":1.67,"roe":14.93,"sharesOutstanding":3463309000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":-0.38,"fcfCagr5y":47.34,"roeAvg10y":11.11,"roeAvg5y":13.88,"yearsAvailable":20},"quarterly":[{"capex":91000000,"ebitMargin":25.63,"fcf":20088000000,"fcfMargin":78.62,"grossMargin":47.22,"netDebt":146674000000,"netIncome":5059000000,"operatingCf":20179000000,"quarter":4,"revenue":25552000000,"roc":1.74,"roe":15.6,"sharesOutstanding":3528125000,"year":2024},{"capex":102000000,"ebitMargin":26.01,"fcf":30776000000,"fcfMargin":125.24,"grossMargin":48.74,"netDebt":153924000000,"netIncome":4932000000,"operatingCf":30878000000,"quarter":1,"revenue":24573000000,"roc":1.75,"roe":16.58,"sharesOutstanding":3483000000,"year":2025},{"capex":261000000,"ebitMargin":26.7,"fcf":24321000000,"fcfMargin":102.97,"grossMargin":50.25,"netDebt":156508000000,"netIncome":4850000000,"operatingCf":24582000000,"quarter":2,"revenue":23620000000,"roc":1.71,"roe":15.97,"sharesOutstanding":3488571000,"year":2025},{"capex":260000000,"ebitMargin":26.44,"fcf":11718000000,"fcfMargin":49.56,"grossMargin":49.78,"netDebt":248293000000,"netIncome":4812000000,"operatingCf":11978000000,"quarter":3,"revenue":23642000000,"roc":null,"roe":15.27,"sharesOutstanding":3411111000,"year":2025},{"capex":209000000,"ebitMargin":27.54,"fcf":-3399000000,"fcfMargin":-14.87,"grossMargin":51.4,"netDebt":159933000000,"netIncome":4840000000,"operatingCf":-3190000000,"quarter":4,"revenue":22861000000,"roc":1.67,"roe":14.93,"sharesOutstanding":3433000000,"year":2025},{"capex":339000000,"ebitMargin":27.48,"fcf":-7834000000,"fcfMargin":-35.1,"grossMargin":52.37,"netDebt":168943000000,"netIncome":4706000000,"operatingCf":-7495000000,"quarter":1,"revenue":22321000000,"roc":1.54,"roe":15.64,"sharesOutstanding":3437500000,"year":2026},{"capex":301000000,"ebitMargin":27.5,"fcf":6888000000,"fcfMargin":30.84,"grossMargin":52.84,"netDebt":172760000000,"netIncome":4717000000,"operatingCf":7189000000,"quarter":2,"revenue":22335000000,"roc":1.48,"roe":15.15,"sharesOutstanding":3422222000,"year":2026},{"capex":289000000,"ebitMargin":32.24,"fcf":12272000000,"fcfMargin":64.83,"grossMargin":62.25,"netDebt":211840000000,"netIncome":4670000000,"operatingCf":12561000000,"quarter":3,"revenue":18929000000,"roc":null,"roe":14.92,"sharesOutstanding":3374286000,"year":2026}]}