{"annual":[{"capex":0,"ebitMargin":null,"fcf":599000000,"fcfMargin":null,"grossMargin":null,"netDebt":-412000000,"netIncome":-273000000,"operatingCf":599000000,"revenue":null,"roc":-0.14,"roe":-1.01,"sharesOutstanding":306250000,"year":2015},{"capex":0,"ebitMargin":-4700,"fcf":-97000000,"fcfMargin":-9700,"grossMargin":100,"netDebt":-348000000,"netIncome":1374000000,"operatingCf":-97000000,"revenue":1000000,"roc":-0.17,"roe":4.93,"sharesOutstanding":306250000,"year":2016},{"capex":2000000,"ebitMargin":9885.29,"fcf":248000000,"fcfMargin":729.41,"grossMargin":88.24,"netDebt":-651000000,"netIncome":3332000000,"operatingCf":250000000,"revenue":34000000,"roc":10.65,"roe":10.61,"sharesOutstanding":306250000,"year":2017},{"capex":3157000000,"ebitMargin":16.63,"fcf":688000000,"fcfMargin":2.67,"grossMargin":28.25,"netDebt":3221000000,"netIncome":3113000000,"operatingCf":3845000000,"revenue":25784000000,"roc":16.41,"roe":63.26,"sharesOutstanding":911000000,"year":2018},{"capex":2993000000,"ebitMargin":15.63,"fcf":1493000000,"fcfMargin":5.24,"grossMargin":26.05,"netDebt":-3511000000,"netIncome":2796000000,"operatingCf":4486000000,"revenue":28518000000,"roc":14.35,"roe":16.04,"sharesOutstanding":911000000,"year":2019},{"capex":2772000000,"ebitMargin":15.25,"fcf":1368000000,"fcfMargin":4.77,"grossMargin":25.4,"netDebt":-4500000000,"netIncome":3162000000,"operatingCf":4140000000,"revenue":28695000000,"roc":12.79,"roe":15.63,"sharesOutstanding":911000000,"year":2020},{"capex":3043000000,"ebitMargin":16.05,"fcf":3373000000,"fcfMargin":10.18,"grossMargin":26.73,"netDebt":-4686000000,"netIncome":4032000000,"operatingCf":6416000000,"revenue":33138000000,"roc":13.89,"roe":17.58,"sharesOutstanding":911000000,"year":2021},{"capex":1951000000,"ebitMargin":17.51,"fcf":5163000000,"fcfMargin":13.72,"grossMargin":28.03,"netDebt":-3719000000,"netIncome":4960000000,"operatingCf":7114000000,"revenue":37637000000,"roc":21.22,"roe":29.13,"sharesOutstanding":911000077,"year":2022},{"capex":4097000000,"ebitMargin":17.34,"fcf":2926000000,"fcfMargin":7.22,"grossMargin":28.64,"netDebt":4536000000,"netIncome":5157000000,"operatingCf":7023000000,"revenue":40530000000,"roc":19.05,"roe":23.8,"sharesOutstanding":906490099,"year":2023},{"capex":3757000000,"ebitMargin":13.38,"fcf":2596000000,"fcfMargin":6.48,"grossMargin":25.76,"netDebt":4950000000,"netIncome":3592000000,"operatingCf":6353000000,"revenue":40083000000,"roc":13.69,"roe":15.59,"sharesOutstanding":911000000,"year":2024},{"capex":3136000000,"ebitMargin":4.39,"fcf":478000000,"fcfMargin":1.32,"grossMargin":17.51,"netDebt":6371000000,"netIncome":431000000,"operatingCf":3614000000,"revenue":36272000000,"roc":4.13,"roe":1.87,"sharesOutstanding":911000000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":29.68,"fcfCagr5y":-15.39,"roeAvg10y":19.84,"roeAvg5y":17.59,"yearsAvailable":20},"quarterly":[{"capex":3757000000,"ebitMargin":13.39,"fcf":2596000000,"fcfMargin":6.48,"grossMargin":25.76,"netDebt":4950000000,"netIncome":3592000000,"operatingCf":6353000000,"quarter":4,"revenue":40083000000,"roc":13.7,"roe":15.59,"sharesOutstanding":911000000,"year":2024},{"capex":3390000000,"ebitMargin":12.25,"fcf":2352000000,"fcfMargin":5.89,"grossMargin":24.72,"netDebt":4822000000,"netIncome":3182000000,"operatingCf":5742000000,"quarter":1,"revenue":39930000000,"roc":12.23,"roe":13.19,"sharesOutstanding":923214286,"year":2025},{"capex":3325000000,"ebitMargin":9.21,"fcf":1491000000,"fcfMargin":3.84,"grossMargin":21.88,"netDebt":6488000000,"netIncome":2163000000,"operatingCf":4816000000,"quarter":2,"revenue":38783000000,"roc":9.11,"roe":9.31,"sharesOutstanding":909028138,"year":2025},{"capex":2682000000,"ebitMargin":3.69,"fcf":2164000000,"fcfMargin":5.64,"grossMargin":16.46,"netDebt":6229000000,"netIncome":952000000,"operatingCf":4846000000,"quarter":3,"revenue":38383000000,"roc":3.73,"roe":4.21,"sharesOutstanding":909028138,"year":2025},{"capex":3136000000,"ebitMargin":0.98,"fcf":478000000,"fcfMargin":1.32,"grossMargin":13.93,"netDebt":6371000000,"netIncome":431000000,"operatingCf":3614000000,"quarter":4,"revenue":36272000000,"roc":0.92,"roe":1.87,"sharesOutstanding":911000000,"year":2025},{"capex":3181000000,"ebitMargin":0.47,"fcf":642000000,"fcfMargin":1.79,"grossMargin":13.42,"netDebt":6442000000,"netIncome":313000000,"operatingCf":3823000000,"quarter":1,"revenue":35814000000,"roc":0.44,"roe":1.36,"sharesOutstanding":906490099,"year":2026},{"capex":2973000000,"ebitMargin":1.33,"fcf":991000000,"fcfMargin":2.8,"grossMargin":14.58,"netDebt":7129000000,"netIncome":844000000,"operatingCf":3964000000,"quarter":2,"revenue":35344000000,"roc":1.22,"roe":3.69,"sharesOutstanding":906490099,"year":2026},{"capex":2854000000,"ebitMargin":6.1,"fcf":845000000,"fcfMargin":2.44,"grossMargin":19.2,"netDebt":null,"netIncome":2187000000,"operatingCf":3699000000,"quarter":3,"revenue":34689000000,"roc":5.42,"roe":9.32,"sharesOutstanding":911000000,"year":2026}]}