{"annual":[{"capex":2772000000,"ebitMargin":16.13,"fcf":6148000000,"fcfMargin":17.64,"grossMargin":68.68,"netDebt":7406000000,"netIncome":4287000000,"operatingCf":8920000000,"revenue":34861000000,"roc":6.65,"roe":7.39,"sharesOutstanding":1306200000,"year":2015},{"capex":2083000000,"ebitMargin":18.82,"fcf":5755000000,"fcfMargin":16.59,"grossMargin":69.16,"netDebt":8306000000,"netIncome":4709000000,"operatingCf":7838000000,"revenue":34696000000,"roc":7.5,"roe":8.18,"sharesOutstanding":1286600000,"year":2016},{"capex":1956000000,"ebitMargin":16.02,"fcf":5423000000,"fcfMargin":14.97,"grossMargin":68.4,"netDebt":5286000000,"netIncome":8416000000,"operatingCf":7379000000,"revenue":36221000000,"roc":6.88,"roe":14.49,"sharesOutstanding":1256900000,"year":2017},{"capex":1977000000,"ebitMargin":13.11,"fcf":3570000000,"fcfMargin":10.01,"grossMargin":68.27,"netDebt":17715000000,"netIncome":4306000000,"operatingCf":5547000000,"revenue":35677000000,"roc":4.97,"roe":7.31,"sharesOutstanding":1247100000,"year":2018},{"capex":1816000000,"ebitMargin":8.11,"fcf":5928000000,"fcfMargin":15.75,"grossMargin":68.18,"netDebt":16191000000,"netIncome":2754000000,"operatingCf":7744000000,"revenue":37631000000,"roc":3.3,"roe":4.67,"sharesOutstanding":1249900000,"year":2019},{"capex":2114000000,"ebitMargin":37.77,"fcf":5335000000,"fcfMargin":14.28,"grossMargin":67.6,"netDebt":9760000000,"netIncome":12294000000,"operatingCf":7449000000,"revenue":37369000000,"roc":14.82,"roe":19.51,"sharesOutstanding":1260100000,"year":2020},{"capex":2043000000,"ebitMargin":20.74,"fcf":8479000000,"fcfMargin":21.64,"grossMargin":68.73,"netDebt":12316000000,"netIncome":6223000000,"operatingCf":10522000000,"revenue":39175000000,"roc":8.21,"roe":9.06,"sharesOutstanding":1257900000,"year":2021},{"capex":2201000000,"ebitMargin":32.62,"fcf":8325000000,"fcfMargin":20.66,"grossMargin":70.55,"netDebt":8476000000,"netIncome":8371000000,"operatingCf":10526000000,"revenue":40304000000,"roc":13.07,"roe":11.44,"sharesOutstanding":1256900000,"year":2022},{"capex":1619000000,"ebitMargin":31.57,"fcf":8639000000,"fcfMargin":21.01,"grossMargin":69.3,"netDebt":9712000000,"netIncome":5400000000,"operatingCf":10258000000,"revenue":41109000000,"roc":12.69,"roe":7.29,"sharesOutstanding":1256400000,"year":2023},{"capex":3195000000,"ebitMargin":32.63,"fcf":5886000000,"fcfMargin":13.29,"grossMargin":70.21,"netDebt":10465000000,"netIncome":5560000000,"operatingCf":9081000000,"revenue":44286000000,"roc":13.94,"roe":7.17,"sharesOutstanding":1251400000,"year":2024},{"capex":1762000000,"ebitMargin":20.54,"fcf":8988000000,"fcfMargin":19.24,"grossMargin":72.07,"netDebt":12942000000,"netIncome":7813000000,"operatingCf":10750000000,"revenue":46716000000,"roc":9.75,"roe":10.95,"sharesOutstanding":1220400000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":3.89,"fcfCagr5y":2.03,"roeAvg10y":10.01,"roeAvg5y":9.18,"yearsAvailable":20},"quarterly":[{"capex":null,"ebitMargin":19.42,"fcf":null,"fcfMargin":null,"grossMargin":69.51,"netDebt":6795000000,"netIncome":4506000000,"operatingCf":null,"quarter":3,"revenue":40912000000,"roc":null,"roe":6.17,"sharesOutstanding":1253000000,"year":2024},{"capex":null,"ebitMargin":16.69,"fcf":null,"fcfMargin":null,"grossMargin":70.04,"netDebt":10465000000,"netIncome":5744000000,"operatingCf":null,"quarter":4,"revenue":45466000000,"roc":7.32,"roe":7.41,"sharesOutstanding":1253600000,"year":2024},{"capex":null,"ebitMargin":18.62,"fcf":null,"fcfMargin":null,"grossMargin":70.93,"netDebt":13056000000,"netIncome":6483000000,"operatingCf":null,"quarter":1,"revenue":44954000000,"roc":8.4,"roe":8.75,"sharesOutstanding":1233900000,"year":2025},{"capex":null,"ebitMargin":18.68,"fcf":null,"fcfMargin":null,"grossMargin":71.14,"netDebt":6926000000,"netIncome":9310000000,"operatingCf":null,"quarter":2,"revenue":46918000000,"roc":9.14,"roe":13.3,"sharesOutstanding":1230700000,"year":2025},{"capex":null,"ebitMargin":19.41,"fcf":null,"fcfMargin":null,"grossMargin":71.98,"netDebt":12849000000,"netIncome":9297000000,"operatingCf":null,"quarter":3,"revenue":45931000000,"roc":9.13,"roe":12.69,"sharesOutstanding":1233900000,"year":2025},{"capex":null,"ebitMargin":33.04,"fcf":null,"fcfMargin":null,"grossMargin":91.21,"netDebt":14139000000,"netIncome":10615000000,"operatingCf":null,"quarter":4,"revenue":45814000000,"roc":15.37,"roe":14.87,"sharesOutstanding":1212700000,"year":2025},{"capex":null,"ebitMargin":32.66,"fcf":null,"fcfMargin":null,"grossMargin":90.79,"netDebt":14477000000,"netIncome":10357000000,"operatingCf":null,"quarter":1,"revenue":46452000000,"roc":15.48,"roe":14.23,"sharesOutstanding":1204200000,"year":2026},{"capex":null,"ebitMargin":33,"fcf":null,"fcfMargin":null,"grossMargin":91.04,"netDebt":17226000000,"netIncome":6760000000,"operatingCf":null,"quarter":2,"revenue":48017000000,"roc":16.31,"roe":9.77,"sharesOutstanding":1196600000,"year":2026}]}