{"annual":[{"capex":636000000,"ebitMargin":20.45,"fcf":3000000000,"fcfMargin":14.43,"grossMargin":69.97,"netDebt":5784000000,"netIncome":3064000000,"operatingCf":3636000000,"revenue":20793000000,"roc":12.68,"roe":13.17,"sharesOutstanding":1198000000,"year":2015},{"capex":1001000000,"ebitMargin":23.27,"fcf":3627000000,"fcfMargin":16.44,"grossMargin":70.16,"netDebt":4178000000,"netIncome":3642000000,"operatingCf":4628000000,"revenue":22063000000,"roc":14.84,"roe":13.81,"sharesOutstanding":1199000000,"year":2016},{"capex":1275000000,"ebitMargin":20.79,"fcf":3771000000,"fcfMargin":16.07,"grossMargin":69.95,"netDebt":2289000000,"netIncome":4008000000,"operatingCf":5046000000,"revenue":23461000000,"roc":15.11,"roe":15.73,"sharesOutstanding":1198000000,"year":2017},{"capex":1458000000,"ebitMargin":23.08,"fcf":2844000000,"fcfMargin":11.51,"grossMargin":69.8,"netDebt":2676000000,"netIncome":4083000000,"operatingCf":4302000000,"revenue":24708000000,"roc":13.9,"roe":14.16,"sharesOutstanding":1194000000,"year":2018},{"capex":817000000,"ebitMargin":22.99,"fcf":2680000000,"fcfMargin":9.73,"grossMargin":69.69,"netDebt":8355000000,"netIncome":3321000000,"operatingCf":3497000000,"revenue":27553000000,"roc":13.85,"roe":10.8,"sharesOutstanding":1194000000,"year":2019},{"capex":816000000,"ebitMargin":24.23,"fcf":6377000000,"fcfMargin":23.33,"grossMargin":71.16,"netDebt":10152000000,"netIncome":5145000000,"operatingCf":7193000000,"revenue":27338000000,"roc":14.52,"roe":17.31,"sharesOutstanding":1182000000,"year":2020},{"capex":800000000,"ebitMargin":23.4,"fcf":5423000000,"fcfMargin":20.12,"grossMargin":73.22,"netDebt":6249000000,"netIncome":5256000000,"operatingCf":6223000000,"revenue":26953000000,"roc":11.46,"roe":13.53,"sharesOutstanding":1180000000,"year":2021},{"capex":874000000,"ebitMargin":15.13,"fcf":4772000000,"fcfMargin":15.46,"grossMargin":71.05,"netDebt":4077000000,"netIncome":3278000000,"operatingCf":5646000000,"revenue":30872000000,"roc":8.54,"roe":8.16,"sharesOutstanding":1175000000,"year":2022},{"capex":785000000,"ebitMargin":18.58,"fcf":5461000000,"fcfMargin":17.5,"grossMargin":72.43,"netDebt":667000000,"netIncome":3598000000,"operatingCf":6246000000,"revenue":31207000000,"roc":10.8,"roe":8.34,"sharesOutstanding":1180000000,"year":2023},{"capex":797000000,"ebitMargin":13.65,"fcf":4410000000,"fcfMargin":12.9,"grossMargin":72.95,"netDebt":1042000000,"netIncome":3124000000,"operatingCf":5207000000,"revenue":34176000000,"roc":8.48,"roe":6.88,"sharesOutstanding":1180000000,"year":2024},{"capex":739000000,"ebitMargin":26.13,"fcf":8417000000,"fcfMargin":22.87,"grossMargin":72.86,"netDebt":-149000000,"netIncome":7161000000,"operatingCf":9156000000,"revenue":36800000000,"roc":18.16,"roe":16.06,"sharesOutstanding":1175000000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":7.31,"fcfCagr5y":3.34,"roeAvg10y":12.48,"roeAvg5y":10.59,"yearsAvailable":20},"quarterly":[{"capex":797000000,"ebitMargin":13.65,"fcf":4444000000,"fcfMargin":13,"grossMargin":72.95,"netDebt":1042000000,"netIncome":3124000000,"operatingCf":5241000000,"quarter":4,"revenue":34177000000,"roc":8.48,"roe":6.82,"sharesOutstanding":1176000000,"year":2024},{"capex":778000000,"ebitMargin":22.15,"fcf":5366000000,"fcfMargin":15.27,"grossMargin":73.34,"netDebt":-11345000000,"netIncome":5732000000,"operatingCf":6144000000,"quarter":1,"revenue":35149000000,"roc":14.14,"roe":12.44,"sharesOutstanding":1177000000,"year":2025},{"capex":790000000,"ebitMargin":25.18,"fcf":6420000000,"fcfMargin":17.89,"grossMargin":73.51,"netDebt":804000000,"netIncome":6541000000,"operatingCf":7210000000,"quarter":2,"revenue":35887000000,"roc":18.31,"roe":15.8,"sharesOutstanding":1172909471,"year":2025},{"capex":828000000,"ebitMargin":25.47,"fcf":6481000000,"fcfMargin":17.76,"grossMargin":73.55,"netDebt":567000000,"netIncome":7082000000,"operatingCf":7309000000,"quarter":3,"revenue":36493000000,"roc":18.12,"roe":16.38,"sharesOutstanding":1177000000,"year":2025},{"capex":739000000,"ebitMargin":26.14,"fcf":8417000000,"fcfMargin":22.87,"grossMargin":72.86,"netDebt":-149000000,"netIncome":7161000000,"operatingCf":9156000000,"quarter":4,"revenue":36800000000,"roc":18.17,"roe":15.89,"sharesOutstanding":1172000000,"year":2025},{"capex":809000000,"ebitMargin":26.88,"fcf":8079000000,"fcfMargin":21.64,"grossMargin":72.79,"netDebt":-9648000000,"netIncome":7313000000,"operatingCf":8888000000,"quarter":1,"revenue":37342000000,"roc":19.07,"roe":16.12,"sharesOutstanding":1168000000,"year":2026},{"capex":735000000,"ebitMargin":26.75,"fcf":8730000000,"fcfMargin":22.86,"grossMargin":72.76,"netDebt":-10511000000,"netIncome":7796000000,"operatingCf":9465000000,"quarter":2,"revenue":38193000000,"roc":18.28,"roe":17.23,"sharesOutstanding":1158000000,"year":2026},{"capex":701000000,"ebitMargin":27.42,"fcf":9182000000,"fcfMargin":23.31,"grossMargin":72.77,"netDebt":1224000000,"netIncome":8041000000,"operatingCf":9883000000,"quarter":3,"revenue":39387000000,"roc":18.87,"roe":17.5,"sharesOutstanding":1164000000,"year":2026}]}