{"annual":[{"capex":506000000,"ebitMargin":12.45,"fcf":2326000000,"fcfMargin":8.73,"grossMargin":36.41,"netDebt":4550000000,"netIncome":1407000000,"operatingCf":2832000000,"revenue":26640000000,"roc":10.22,"roe":6.75,"sharesOutstanding":572015000,"year":2015},{"capex":476000000,"ebitMargin":13.54,"fcf":2471000000,"fcfMargin":10.1,"grossMargin":38.59,"netDebt":4749000000,"netIncome":1750000000,"operatingCf":2947000000,"revenue":24459000000,"roc":10.41,"roe":8.54,"sharesOutstanding":566946000,"year":2016},{"capex":434000000,"ebitMargin":14.12,"fcf":2596000000,"fcfMargin":10.49,"grossMargin":38.85,"netDebt":4238000000,"netIncome":2150000000,"operatingCf":3030000000,"revenue":24743000000,"roc":11.72,"roe":10.86,"sharesOutstanding":564371000,"year":2017},{"capex":486000000,"ebitMargin":14.24,"fcf":2379000000,"fcfMargin":9.25,"grossMargin":39.28,"netDebt":5105000000,"netIncome":2334000000,"operatingCf":2865000000,"revenue":25720000000,"roc":11.39,"roe":11.23,"sharesOutstanding":560587000,"year":2018},{"capex":844000000,"ebitMargin":14.77,"fcf":3438000000,"fcfMargin":12.66,"grossMargin":38.62,"netDebt":4881000000,"netIncome":2413000000,"operatingCf":4282000000,"revenue":27158000000,"roc":11.65,"roe":11.19,"sharesOutstanding":557516000,"year":2019},{"capex":817000000,"ebitMargin":14.58,"fcf":3618000000,"fcfMargin":14.38,"grossMargin":39.18,"netDebt":4596000000,"netIncome":2126000000,"operatingCf":4435000000,"revenue":25159000000,"roc":10.03,"roe":10.31,"sharesOutstanding":557586000,"year":2020},{"capex":876000000,"ebitMargin":15.76,"fcf":2740000000,"fcfMargin":9.48,"grossMargin":39.25,"netDebt":8221000000,"netIncome":3204000000,"operatingCf":3616000000,"revenue":28905000000,"roc":11.29,"roe":13.11,"sharesOutstanding":564682000,"year":2021},{"capex":1093000000,"ebitMargin":16.22,"fcf":3261000000,"fcfMargin":9.54,"grossMargin":39.2,"netDebt":7743000000,"netIncome":3477000000,"operatingCf":4354000000,"revenue":34176000000,"roc":14.7,"roe":13.67,"sharesOutstanding":565161000,"year":2022},{"capex":1365000000,"ebitMargin":16.6,"fcf":4542000000,"fcfMargin":12.65,"grossMargin":40.81,"netDebt":9237000000,"netIncome":4003000000,"operatingCf":5907000000,"revenue":35902000000,"roc":14.06,"roe":15.13,"sharesOutstanding":566588000,"year":2023},{"capex":950000000,"ebitMargin":17.18,"fcf":4630000000,"fcfMargin":12.14,"grossMargin":41.71,"netDebt":9426000000,"netIncome":4269000000,"operatingCf":5580000000,"revenue":38153000000,"roc":14.14,"roe":14,"sharesOutstanding":569085000,"year":2024},{"capex":1072000000,"ebitMargin":17.5,"fcf":5059000000,"fcfMargin":12.6,"grossMargin":41.06,"netDebt":14663000000,"netIncome":4163000000,"operatingCf":6131000000,"revenue":40152000000,"roc":15.97,"roe":17.2,"sharesOutstanding":570516000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":8.53,"fcfCagr5y":13.95,"roeAvg10y":12.52,"roeAvg5y":14.62,"yearsAvailable":20},"quarterly":[{"capex":950000000,"ebitMargin":17.11,"fcf":4630000000,"fcfMargin":12.14,"grossMargin":43.13,"netDebt":9426000000,"netIncome":4269000000,"operatingCf":5580000000,"quarter":4,"revenue":38153000000,"roc":14.07,"roe":14,"sharesOutstanding":570845653,"year":2024},{"capex":950000000,"ebitMargin":17.11,"fcf":4630000000,"fcfMargin":12.14,"grossMargin":43.13,"netDebt":9426000000,"netIncome":4269000000,"operatingCf":5580000000,"quarter":1,"revenue":38153000000,"roc":14.07,"roe":14,"sharesOutstanding":570845653,"year":2025},{"capex":1044000000,"ebitMargin":16.83,"fcf":4202000000,"fcfMargin":10.69,"grossMargin":42.65,"netDebt":13052000000,"netIncome":4300000000,"operatingCf":5246000000,"quarter":2,"revenue":39316000000,"roc":15.38,"roe":15.96,"sharesOutstanding":565976331,"year":2025},{"capex":1044000000,"ebitMargin":16.83,"fcf":4202000000,"fcfMargin":10.69,"grossMargin":42.65,"netDebt":13052000000,"netIncome":4300000000,"operatingCf":5246000000,"quarter":3,"revenue":39316000000,"roc":15.38,"roe":15.96,"sharesOutstanding":565976331,"year":2025},{"capex":1072000000,"ebitMargin":15.97,"fcf":5059000000,"fcfMargin":12.6,"grossMargin":41.06,"netDebt":14663000000,"netIncome":4163000000,"operatingCf":6131000000,"quarter":4,"revenue":40152000000,"roc":14.57,"roe":17.2,"sharesOutstanding":569620000,"year":2025},{"capex":1072000000,"ebitMargin":15.97,"fcf":5059000000,"fcfMargin":12.6,"grossMargin":41.06,"netDebt":14663000000,"netIncome":4163000000,"operatingCf":6131000000,"quarter":1,"revenue":40152000000,"roc":14.57,"roe":17.2,"sharesOutstanding":569620000,"year":2026},{"capex":1053000000,"ebitMargin":16.7,"fcf":6187000000,"fcfMargin":14.72,"grossMargin":41.22,"netDebt":14682000000,"netIncome":4738000000,"operatingCf":7240000000,"quarter":2,"revenue":42042000000,"roc":16.23,"roe":19.37,"sharesOutstanding":569336384,"year":2026},{"capex":1053000000,"ebitMargin":16.7,"fcf":6187000000,"fcfMargin":14.72,"grossMargin":41.22,"netDebt":14682000000,"netIncome":4738000000,"operatingCf":7240000000,"quarter":3,"revenue":42042000000,"roc":16.23,"roe":19.37,"sharesOutstanding":569336384,"year":2026}]}