{"annual":[{"capex":977000000,"ebitMargin":12.82,"fcf":395000000,"fcfMargin":3,"grossMargin":28.31,"netDebt":4889000000,"netIncome":591000000,"operatingCf":1372000000,"revenue":13179000000,"roc":17.39,"roe":39.93,"sharesOutstanding":615912329,"year":2015},{"capex":1117000000,"ebitMargin":12.35,"fcf":759000000,"fcfMargin":5.69,"grossMargin":28.39,"netDebt":2636000000,"netIncome":859000000,"operatingCf":1876000000,"revenue":13338000000,"roc":19.71,"roe":45.28,"sharesOutstanding":666000000,"year":2016},{"capex":1241000000,"ebitMargin":11.05,"fcf":537000000,"fcfMargin":3.83,"grossMargin":27.43,"netDebt":2370000000,"netIncome":980000000,"operatingCf":1778000000,"revenue":14021000000,"roc":18.83,"roe":39.61,"sharesOutstanding":666000000,"year":2017},{"capex":1218000000,"ebitMargin":9.16,"fcf":388000000,"fcfMargin":2.72,"grossMargin":25.86,"netDebt":2547000000,"netIncome":881000000,"operatingCf":1606000000,"revenue":14241000000,"roc":14.76,"roe":29.63,"sharesOutstanding":666000000,"year":2018},{"capex":1023000000,"ebitMargin":7.97,"fcf":555000000,"fcfMargin":3.85,"grossMargin":24.77,"netDebt":2720000000,"netIncome":428000000,"operatingCf":1578000000,"revenue":14427000000,"roc":12.51,"roe":15.17,"sharesOutstanding":666000000,"year":2019},{"capex":633000000,"ebitMargin":6.52,"fcf":621000000,"fcfMargin":4.93,"grossMargin":22.71,"netDebt":2737000000,"netIncome":-428000000,"operatingCf":1254000000,"revenue":12589000000,"roc":8.36,"roe":-22.2,"sharesOutstanding":666000000,"year":2020},{"capex":671000000,"ebitMargin":9.13,"fcf":605000000,"fcfMargin":4.37,"grossMargin":24.83,"netDebt":2386000000,"netIncome":756000000,"operatingCf":1276000000,"revenue":13852000000,"roc":13.06,"roe":24.76,"sharesOutstanding":666000000,"year":2021},{"capex":791000000,"ebitMargin":6.81,"fcf":348000000,"fcfMargin":2.2,"grossMargin":22.64,"netDebt":2683000000,"netIncome":557000000,"operatingCf":1139000000,"revenue":15809000000,"roc":10.86,"roe":13.87,"sharesOutstanding":666000000,"year":2022},{"capex":938000000,"ebitMargin":6.85,"fcf":410000000,"fcfMargin":2.51,"grossMargin":21.5,"netDebt":3676000000,"netIncome":310000000,"operatingCf":1348000000,"revenue":16313000000,"roc":11.48,"roe":8.22,"sharesOutstanding":666000000,"year":2023},{"capex":957000000,"ebitMargin":7.49,"fcf":433000000,"fcfMargin":2.38,"grossMargin":21.07,"netDebt":5758000000,"netIncome":-632000000,"operatingCf":1390000000,"revenue":18188000000,"roc":9.95,"roe":-16.57,"sharesOutstanding":736000000,"year":2024},{"capex":947000000,"ebitMargin":2.74,"fcf":408000000,"fcfMargin":1.74,"grossMargin":18.4,"netDebt":5382000000,"netIncome":-424000000,"operatingCf":1355000000,"revenue":23492000000,"roc":4.34,"roe":-14.61,"sharesOutstanding":945000000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":-3.7,"fcfCagr5y":-7.37,"roeAvg10y":12.32,"roeAvg5y":3.13,"yearsAvailable":16},"quarterly":[{"capex":918000000,"ebitMargin":6.5,"fcf":332000000,"fcfMargin":2.04,"grossMargin":21.76,"netDebt":5045000000,"netIncome":144000000,"operatingCf":1250000000,"quarter":3,"revenue":16277000000,"roc":8.92,"roe":4.04,"sharesOutstanding":650000000,"year":2024},{"capex":957000000,"ebitMargin":7.19,"fcf":433000000,"fcfMargin":2.38,"grossMargin":21.06,"netDebt":5626000000,"netIncome":-631000000,"operatingCf":1390000000,"quarter":4,"revenue":18187000000,"roc":9.54,"roe":-16.54,"sharesOutstanding":714707646,"year":2024},{"capex":985000000,"ebitMargin":5.95,"fcf":450000000,"fcfMargin":2.25,"grossMargin":20.06,"netDebt":5485000000,"netIncome":-779000000,"operatingCf":1435000000,"quarter":1,"revenue":20026000000,"roc":8.73,"roe":-19.82,"sharesOutstanding":922222222,"year":2025},{"capex":994000000,"ebitMargin":5.27,"fcf":418000000,"fcfMargin":1.92,"grossMargin":19.65,"netDebt":5729000000,"netIncome":-852000000,"operatingCf":1412000000,"quarter":2,"revenue":21757000000,"roc":8.04,"roe":-26.33,"sharesOutstanding":1000000000,"year":2025},{"capex":1008000000,"ebitMargin":4.47,"fcf":421000000,"fcfMargin":1.78,"grossMargin":19,"netDebt":5565000000,"netIncome":-1126000000,"operatingCf":1429000000,"quarter":3,"revenue":23626000000,"roc":7.88,"roe":-37.79,"sharesOutstanding":944884641,"year":2025},{"capex":967000000,"ebitMargin":2.11,"fcf":388000000,"fcfMargin":1.65,"grossMargin":18.4,"netDebt":5382000000,"netIncome":-424000000,"operatingCf":1355000000,"quarter":4,"revenue":23492000000,"roc":3.35,"roe":-14.61,"sharesOutstanding":944884641,"year":2025},{"capex":952000000,"ebitMargin":2.16,"fcf":339000000,"fcfMargin":1.45,"grossMargin":18.36,"netDebt":5621000000,"netIncome":-447000000,"operatingCf":1291000000,"quarter":1,"revenue":23332000000,"roc":3.88,"roe":-14.98,"sharesOutstanding":944884641,"year":2026},{"capex":941000000,"ebitMargin":2.53,"fcf":214000000,"fcfMargin":0.92,"grossMargin":18.66,"netDebt":6028000000,"netIncome":-373000000,"operatingCf":1155000000,"quarter":2,"revenue":23313000000,"roc":4.34,"roe":-13.18,"sharesOutstanding":944884641,"year":2026}]}