{"annual":[{"capex":738000000,"ebitMargin":12.68,"fcf":2014000000,"fcfMargin":12.3,"grossMargin":50.14,"netDebt":1479000000,"netIncome":-450000000,"operatingCf":2752000000,"revenue":16371000000,"roc":19.12,"roe":-8,"sharesOutstanding":416428144,"year":2015},{"capex":743000000,"ebitMargin":20.09,"fcf":1911000000,"fcfMargin":11.5,"grossMargin":48.32,"netDebt":2095000000,"netIncome":1908000000,"operatingCf":2654000000,"revenue":16621000000,"roc":26.5,"roe":29.26,"sharesOutstanding":423618948,"year":2016},{"capex":764000000,"ebitMargin":14.7,"fcf":2182000000,"fcfMargin":13.21,"grossMargin":47.07,"netDebt":276000000,"netIncome":4550000000,"operatingCf":2946000000,"revenue":16516000000,"roc":15.76,"roe":48.68,"sharesOutstanding":417518248,"year":2017},{"capex":806000000,"ebitMargin":10.22,"fcf":2265000000,"fcfMargin":10.7,"grossMargin":43.75,"netDebt":3841000000,"netIncome":1283000000,"operatingCf":3071000000,"revenue":21176000000,"roc":11.09,"roe":10.73,"sharesOutstanding":436335631,"year":2018},{"capex":1162000000,"ebitMargin":15.19,"fcf":1983000000,"fcfMargin":7.85,"grossMargin":46.66,"netDebt":4643000000,"netIncome":2447000000,"operatingCf":3145000000,"revenue":25264000000,"roc":19.25,"roe":19.78,"sharesOutstanding":434976733,"year":2019},{"capex":525000000,"ebitMargin":5.52,"fcf":1341000000,"fcfMargin":7.99,"grossMargin":46.48,"netDebt":3260000000,"netIncome":352000000,"operatingCf":1866000000,"revenue":16780000000,"roc":4.52,"roe":2.85,"sharesOutstanding":440460495,"year":2020},{"capex":756000000,"ebitMargin":5.65,"fcf":1680000000,"fcfMargin":10.99,"grossMargin":49.43,"netDebt":1885000000,"netIncome":43000000,"operatingCf":2436000000,"revenue":15293000000,"roc":3.95,"roe":0.33,"sharesOutstanding":440087029,"year":2021},{"capex":879000000,"ebitMargin":10.46,"fcf":2666000000,"fcfMargin":13.66,"grossMargin":46.95,"netDebt":262000000,"netIncome":-2459000000,"operatingCf":3545000000,"revenue":19523000000,"roc":10.53,"roe":-23.62,"sharesOutstanding":426680657,"year":2022},{"capex":874000000,"ebitMargin":11.83,"fcf":3438000000,"fcfMargin":14.54,"grossMargin":47.4,"netDebt":-94000000,"netIncome":3444000000,"operatingCf":4270000000,"revenue":23651000000,"roc":14.22,"roe":29.75,"sharesOutstanding":431373561,"year":2023},{"capex":1044000000,"ebitMargin":15.12,"fcf":3689000000,"fcfMargin":13.31,"grossMargin":48.55,"netDebt":-1456000000,"netIncome":-667000000,"operatingCf":4733000000,"revenue":27716000000,"roc":23.86,"roe":-6.55,"sharesOutstanding":416149530,"year":2024},{"capex":1238000000,"ebitMargin":13.29,"fcf":4483000000,"fcfMargin":14.37,"grossMargin":14.34,"netDebt":-1464000000,"netIncome":7177000000,"operatingCf":5721000000,"revenue":31189000000,"roc":20.03,"roe":48.37,"sharesOutstanding":417883086,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":8.36,"fcfCagr5y":26.86,"roeAvg10y":15.96,"roeAvg5y":9.66,"yearsAvailable":20},"quarterly":[{"capex":1044000000,"ebitMargin":15.17,"fcf":3689000000,"fcfMargin":13.35,"grossMargin":48.71,"netDebt":-1456000000,"netIncome":-667000000,"operatingCf":4733000000,"quarter":4,"revenue":27628000000,"roc":23.86,"roe":-6.55,"sharesOutstanding":416826415,"year":2024},{"capex":1044000000,"ebitMargin":15.17,"fcf":3689000000,"fcfMargin":13.35,"grossMargin":48.71,"netDebt":-1456000000,"netIncome":-667000000,"operatingCf":4733000000,"quarter":1,"revenue":27628000000,"roc":23.86,"roe":-6.55,"sharesOutstanding":416826415,"year":2025},{"capex":1053000000,"ebitMargin":15.26,"fcf":4082000000,"fcfMargin":13.94,"grossMargin":31.78,"netDebt":-1590000000,"netIncome":4321000000,"operatingCf":5135000000,"quarter":2,"revenue":29289000000,"roc":24.01,"roe":32.68,"sharesOutstanding":417934731,"year":2025},{"capex":1053000000,"ebitMargin":15.26,"fcf":4082000000,"fcfMargin":13.94,"grossMargin":31.78,"netDebt":-1590000000,"netIncome":4321000000,"operatingCf":5135000000,"quarter":3,"revenue":29289000000,"roc":24.01,"roe":32.68,"sharesOutstanding":417934731,"year":2025},{"capex":1238000000,"ebitMargin":13.29,"fcf":4483000000,"fcfMargin":14.37,"grossMargin":14.34,"netDebt":-1464000000,"netIncome":7177000000,"operatingCf":5721000000,"quarter":4,"revenue":31189000000,"roc":20.03,"roe":48.37,"sharesOutstanding":417761000,"year":2025},{"capex":1238000000,"ebitMargin":13.29,"fcf":4483000000,"fcfMargin":14.37,"grossMargin":14.34,"netDebt":-1464000000,"netIncome":7177000000,"operatingCf":5721000000,"quarter":1,"revenue":31189000000,"roc":20.03,"roe":48.37,"sharesOutstanding":417761000,"year":2026},{"capex":1463000000,"ebitMargin":12.69,"fcf":5232000000,"fcfMargin":15.59,"grossMargin":13.67,"netDebt":-1400000000,"netIncome":3882000000,"operatingCf":6695000000,"quarter":2,"revenue":33569000000,"roc":19.73,"roe":26.75,"sharesOutstanding":415527494,"year":2026},{"capex":1463000000,"ebitMargin":12.69,"fcf":5232000000,"fcfMargin":15.59,"grossMargin":13.67,"netDebt":-1400000000,"netIncome":3882000000,"operatingCf":6695000000,"quarter":3,"revenue":33569000000,"roc":19.73,"roe":26.75,"sharesOutstanding":415527494,"year":2026}]}