{"annual":[{"capex":310000000,"ebitMargin":5.31,"fcf":29000000,"fcfMargin":0.56,"grossMargin":46.29,"netDebt":131000000,"netIncome":151000000,"operatingCf":339000000,"revenue":5183000000,"roc":7.46,"roe":10.12,"sharesOutstanding":38980000,"year":2015},{"capex":283000000,"ebitMargin":6.3,"fcf":161000000,"fcfMargin":2.87,"grossMargin":46.25,"netDebt":171000000,"netIncome":200000000,"operatingCf":444000000,"revenue":5602000000,"roc":10.35,"roe":11.86,"sharesOutstanding":42610000,"year":2016},{"capex":270000000,"ebitMargin":6.53,"fcf":276000000,"fcfMargin":4.68,"grossMargin":46.62,"netDebt":-37000000,"netIncome":224000000,"operatingCf":546000000,"revenue":5896000000,"roc":9.97,"roe":12.2,"sharesOutstanding":42800000,"year":2017},{"capex":277000000,"ebitMargin":8.17,"fcf":-35000000,"fcfMargin":-0.57,"grossMargin":48.52,"netDebt":131000000,"netIncome":305000000,"operatingCf":242000000,"revenue":6148000000,"roc":12.09,"roe":15.09,"sharesOutstanding":42950000,"year":2018},{"capex":288000000,"ebitMargin":8.33,"fcf":314000000,"fcfMargin":5.02,"grossMargin":48.71,"netDebt":73000000,"netIncome":335000000,"operatingCf":602000000,"revenue":6255000000,"roc":11.24,"roe":15.76,"sharesOutstanding":43060000,"year":2019},{"capex":237000000,"ebitMargin":4.99,"fcf":216000000,"fcfMargin":3.68,"grossMargin":50.13,"netDebt":-4000000,"netIncome":1000000,"operatingCf":453000000,"revenue":5875000000,"roc":6.69,"roe":0.05,"sharesOutstanding":43170000,"year":2020},{"capex":271000000,"ebitMargin":10.85,"fcf":419000000,"fcfMargin":7.41,"grossMargin":53.55,"netDebt":-118000000,"netIncome":291000000,"operatingCf":690000000,"revenue":5658000000,"roc":13.98,"roe":12.03,"sharesOutstanding":43280000,"year":2021},{"capex":349000000,"ebitMargin":11.51,"fcf":-175000000,"fcfMargin":-2.73,"grossMargin":52.71,"netDebt":427000000,"netIncome":540000000,"operatingCf":174000000,"revenue":6410000000,"roc":16.68,"roe":19.2,"sharesOutstanding":43360000,"year":2022},{"capex":398000000,"ebitMargin":12.5,"fcf":345000000,"fcfMargin":4.81,"grossMargin":21,"netDebt":1063000000,"netIncome":586000000,"operatingCf":743000000,"revenue":7176000000,"roc":13.83,"roe":17.67,"sharesOutstanding":46340000,"year":2023},{"capex":732000000,"ebitMargin":14.43,"fcf":988000000,"fcfMargin":10.13,"grossMargin":51.88,"netDebt":1239000000,"netIncome":717000000,"operatingCf":1720000000,"revenue":9751000000,"roc":18.61,"roe":17.7,"sharesOutstanding":46660000,"year":2024},{"capex":873000000,"ebitMargin":17.13,"fcf":1414000000,"fcfMargin":14.23,"grossMargin":52.38,"netDebt":-368000000,"netIncome":696000000,"operatingCf":2287000000,"revenue":9935000000,"roc":21.26,"roe":13.89,"sharesOutstanding":46660000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":24.83,"fcfCagr5y":81.43,"roeAvg10y":13.55,"roeAvg5y":16.1,"yearsAvailable":20},"quarterly":[{"capex":580000000,"ebitMargin":12.59,"fcf":881000000,"fcfMargin":9.98,"grossMargin":52.52,"netDebt":1336000000,"netIncome":568000000,"operatingCf":1461000000,"quarter":3,"revenue":8826000000,"roc":17.22,"roe":16.95,"sharesOutstanding":44262295,"year":2024},{"capex":732000000,"ebitMargin":14.24,"fcf":988000000,"fcfMargin":10.13,"grossMargin":51.87,"netDebt":1239000000,"netIncome":717000000,"operatingCf":1720000000,"quarter":4,"revenue":9751000000,"roc":18.37,"roe":17.7,"sharesOutstanding":48424720,"year":2024},{"capex":780000000,"ebitMargin":13.86,"fcf":1466000000,"fcfMargin":14,"grossMargin":50.81,"netDebt":621000000,"netIncome":753000000,"operatingCf":2246000000,"quarter":1,"revenue":10475000000,"roc":19.32,"roe":16.85,"sharesOutstanding":46670000,"year":2025},{"capex":852000000,"ebitMargin":13.51,"fcf":385000000,"fcfMargin":3.61,"grossMargin":51.3,"netDebt":1657000000,"netIncome":822000000,"operatingCf":1237000000,"quarter":2,"revenue":10671000000,"roc":19.76,"roe":18.45,"sharesOutstanding":46289753,"year":2025},{"capex":914000000,"ebitMargin":13.56,"fcf":98000000,"fcfMargin":0.89,"grossMargin":44.76,"netDebt":1873000000,"netIncome":840000000,"operatingCf":1012000000,"quarter":3,"revenue":10998000000,"roc":19.92,"roe":17.98,"sharesOutstanding":45921450,"year":2025},{"capex":873000000,"ebitMargin":17.13,"fcf":1414000000,"fcfMargin":14.23,"grossMargin":52.38,"netDebt":-368000000,"netIncome":696000000,"operatingCf":2287000000,"quarter":4,"revenue":9935000000,"roc":21.26,"roe":13.89,"sharesOutstanding":46648550,"year":2025},{"capex":870000000,"ebitMargin":17.76,"fcf":842000000,"fcfMargin":8.8,"grossMargin":45.88,"netDebt":828000000,"netIncome":723000000,"operatingCf":1712000000,"quarter":1,"revenue":9568000000,"roc":20.61,"roe":13.55,"sharesOutstanding":46670000,"year":2026},{"capex":923000000,"ebitMargin":18.65,"fcf":390000000,"fcfMargin":3.74,"grossMargin":37.33,"netDebt":2723000000,"netIncome":716000000,"operatingCf":1313000000,"quarter":2,"revenue":10427000000,"roc":23.56,"roe":14.4,"sharesOutstanding":46616541,"year":2026}]}