{"annual":[{"capex":356000000,"ebitMargin":14.73,"fcf":1459000000,"fcfMargin":11.28,"grossMargin":39.19,"netDebt":8446000000,"netIncome":1277000000,"operatingCf":1815000000,"revenue":12936000000,"roc":32.78,"roe":34.62,"sharesOutstanding":1000000000,"year":2015},{"capex":424000000,"ebitMargin":15.62,"fcf":1246000000,"fcfMargin":9.2,"grossMargin":40.36,"netDebt":9408000000,"netIncome":1311000000,"operatingCf":1670000000,"revenue":13547000000,"roc":19.25,"roe":55.22,"sharesOutstanding":1000000000,"year":2016},{"capex":466000000,"ebitMargin":16.23,"fcf":1259000000,"fcfMargin":9.21,"grossMargin":41.64,"netDebt":10832000000,"netIncome":1379000000,"operatingCf":1725000000,"revenue":13677000000,"roc":20.18,"roe":42.03,"sharesOutstanding":1000000000,"year":2017},{"capex":530000000,"ebitMargin":15.15,"fcf":910000000,"fcfMargin":6.78,"grossMargin":40.72,"netDebt":4189000000,"netIncome":1265000000,"operatingCf":1440000000,"revenue":13429000000,"roc":14.07,"roe":14.61,"sharesOutstanding":1000061000,"year":2018},{"capex":579000000,"ebitMargin":15.92,"fcf":919000000,"fcfMargin":6.33,"grossMargin":39.92,"netDebt":-779000000,"netIncome":1567000000,"operatingCf":1498000000,"revenue":14518000000,"roc":14.6,"roe":16.04,"sharesOutstanding":1000138000,"year":2019},{"capex":557000000,"ebitMargin":14.11,"fcf":1371000000,"fcfMargin":9.48,"grossMargin":38.59,"netDebt":4847000000,"netIncome":1411000000,"operatingCf":1928000000,"revenue":14460000000,"roc":11.46,"roe":11.29,"sharesOutstanding":1004070000,"year":2020},{"capex":674000000,"ebitMargin":15.43,"fcf":2259000000,"fcfMargin":12.55,"grossMargin":38.63,"netDebt":12993000000,"netIncome":1727000000,"operatingCf":2933000000,"revenue":17997000000,"roc":8.73,"roe":10.77,"sharesOutstanding":1103600000,"year":2021},{"capex":852000000,"ebitMargin":14.11,"fcf":1652000000,"fcfMargin":7.61,"grossMargin":37.47,"netDebt":-704000000,"netIncome":2038000000,"operatingCf":2504000000,"revenue":21714000000,"roc":8.27,"roe":10.27,"sharesOutstanding":1127746000,"year":2022},{"capex":838000000,"ebitMargin":11.25,"fcf":1281000000,"fcfMargin":5.91,"grossMargin":35.56,"netDebt":-1009000000,"netIncome":1509000000,"operatingCf":2119000000,"revenue":21680000000,"roc":7.34,"roe":8.35,"sharesOutstanding":1123552000,"year":2023},{"capex":696000000,"ebitMargin":14.76,"fcf":1773000000,"fcfMargin":7.93,"grossMargin":37.87,"netDebt":13526000000,"netIncome":1942000000,"operatingCf":2469000000,"revenue":22363000000,"roc":9.57,"roe":10.67,"sharesOutstanding":1123447000,"year":2024},{"capex":818000000,"ebitMargin":14.7,"fcf":2265000000,"fcfMargin":9.69,"grossMargin":38.63,"netDebt":12887000000,"netIncome":2144000000,"operatingCf":3083000000,"revenue":23375000000,"roc":10.83,"roe":11.88,"sharesOutstanding":1124739000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":3.74,"fcfCagr5y":0.23,"roeAvg10y":19.11,"roeAvg5y":10.39,"yearsAvailable":11},"quarterly":[{"capex":696000000,"ebitMargin":15.15,"fcf":1773000000,"fcfMargin":7.93,"grossMargin":37.87,"netDebt":13526000000,"netIncome":1942000000,"operatingCf":2469000000,"quarter":3,"revenue":22363000000,"roc":9.83,"roe":10.67,"sharesOutstanding":1120000000,"year":2024},{"capex":734000000,"ebitMargin":15.3,"fcf":2366000000,"fcfMargin":10.44,"grossMargin":38.18,"netDebt":13849000000,"netIncome":1985000000,"operatingCf":3100000000,"quarter":4,"revenue":22669000000,"roc":9.43,"roe":10.04,"sharesOutstanding":1128571429,"year":2024},{"capex":763000000,"ebitMargin":15.52,"fcf":2360000000,"fcfMargin":10.2,"grossMargin":38.77,"netDebt":14451000000,"netIncome":2089000000,"operatingCf":3123000000,"quarter":1,"revenue":23143000000,"roc":10.68,"roe":11.19,"sharesOutstanding":1128571429,"year":2025},{"capex":770000000,"ebitMargin":16.14,"fcf":2622000000,"fcfMargin":11.21,"grossMargin":38.76,"netDebt":13324000000,"netIncome":2172000000,"operatingCf":3392000000,"quarter":2,"revenue":23382000000,"roc":11.81,"roe":12.29,"sharesOutstanding":1126530612,"year":2025},{"capex":818000000,"ebitMargin":14.7,"fcf":2265000000,"fcfMargin":9.69,"grossMargin":38.63,"netDebt":12887000000,"netIncome":2144000000,"operatingCf":3083000000,"quarter":3,"revenue":23375000000,"roc":10.83,"roe":11.88,"sharesOutstanding":1117403323,"year":2025},{"capex":809000000,"ebitMargin":14.72,"fcf":1805000000,"fcfMargin":7.75,"grossMargin":38.44,"netDebt":13020000000,"netIncome":2120000000,"operatingCf":2614000000,"quarter":4,"revenue":23295000000,"roc":11.2,"roe":11.5,"sharesOutstanding":1122500000,"year":2025},{"capex":797000000,"ebitMargin":14.26,"fcf":2011000000,"fcfMargin":8.72,"grossMargin":38.03,"netDebt":13415000000,"netIncome":2096000000,"operatingCf":2808000000,"quarter":1,"revenue":23066000000,"roc":10.3,"roe":11.51,"sharesOutstanding":1124444444,"year":2026},{"capex":815000000,"ebitMargin":14.84,"fcf":2215000000,"fcfMargin":9.56,"grossMargin":39.02,"netDebt":12643000000,"netIncome":2213000000,"operatingCf":3030000000,"quarter":2,"revenue":23168000000,"roc":10.46,"roe":11.59,"sharesOutstanding":1119198976,"year":2026}]}