{"annual":[{"capex":480000000,"ebitMargin":6.66,"fcf":5627000000,"fcfMargin":18.55,"grossMargin":80.42,"netDebt":1141000000,"netIncome":734000000,"operatingCf":6107000000,"revenue":30330000000,"roc":1.36,"roe":8.86,"sharesOutstanding":252797634,"year":2015},{"capex":423000000,"ebitMargin":7.17,"fcf":3837000000,"fcfMargin":12.73,"grossMargin":79.75,"netDebt":899000000,"netIncome":903000000,"operatingCf":4260000000,"revenue":30146000000,"roc":1.42,"roe":9.95,"sharesOutstanding":252797634,"year":2016},{"capex":680000000,"ebitMargin":5.13,"fcf":4326000000,"fcfMargin":13.39,"grossMargin":78.84,"netDebt":1030000000,"netIncome":671000000,"operatingCf":5006000000,"revenue":32311000000,"roc":1.07,"roe":7.59,"sharesOutstanding":252797634,"year":2017},{"capex":391000000,"ebitMargin":5.51,"fcf":3432000000,"fcfMargin":10.16,"grossMargin":77.05,"netDebt":1621000000,"netIncome":703000000,"operatingCf":3823000000,"revenue":33784000000,"roc":1.17,"roe":8.07,"sharesOutstanding":252797634,"year":2018},{"capex":597000000,"ebitMargin":5.92,"fcf":6375000000,"fcfMargin":16.83,"grossMargin":77.25,"netDebt":2710000000,"netIncome":923000000,"operatingCf":6972000000,"revenue":37886000000,"roc":1.29,"roe":9.09,"sharesOutstanding":252797634,"year":2019},{"capex":448000000,"ebitMargin":3.7,"fcf":5871000000,"fcfMargin":15,"grossMargin":76.59,"netDebt":2711000000,"netIncome":648000000,"operatingCf":6319000000,"revenue":39139000000,"roc":0.82,"roe":6.24,"sharesOutstanding":252797634,"year":2020},{"capex":1664000000,"ebitMargin":5.28,"fcf":8385000000,"fcfMargin":19.44,"grossMargin":78.12,"netDebt":3726000000,"netIncome":1011000000,"operatingCf":10049000000,"revenue":43129000000,"roc":1.19,"roe":9.38,"sharesOutstanding":252822497,"year":2021},{"capex":196000000,"ebitMargin":14.05,"fcf":5770000000,"fcfMargin":30.81,"grossMargin":104.98,"netDebt":5938000000,"netIncome":706000000,"operatingCf":5966000000,"revenue":18728000000,"roc":1.41,"roe":8.17,"sharesOutstanding":253120747,"year":2022},{"capex":461000000,"ebitMargin":14.71,"fcf":7634000000,"fcfMargin":39.69,"grossMargin":105.83,"netDebt":4003000000,"netIncome":1581000000,"operatingCf":8095000000,"revenue":19233000000,"roc":1.71,"roe":15.13,"sharesOutstanding":254687395,"year":2023},{"capex":295000000,"ebitMargin":18.33,"fcf":8431000000,"fcfMargin":32.96,"grossMargin":107.12,"netDebt":3621000000,"netIncome":1977000000,"operatingCf":8431000000,"revenue":25577000000,"roc":2.62,"roe":16.95,"sharesOutstanding":258229000,"year":2024},{"capex":455000000,"ebitMargin":8.86,"fcf":7918000000,"fcfMargin":13.83,"grossMargin":100,"netDebt":3216000000,"netIncome":2479000000,"operatingCf":8373000000,"revenue":57271000000,"roc":null,"roe":18.41,"sharesOutstanding":258228991,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":7.16,"fcfCagr5y":6.19,"roeAvg10y":10.9,"roeAvg5y":13.61,"yearsAvailable":18},"quarterly":[{"capex":0,"ebitMargin":12.53,"fcf":null,"fcfMargin":null,"grossMargin":114.49,"netDebt":null,"netIncome":1898000000,"operatingCf":null,"quarter":3,"revenue":30017000000,"roc":null,"roe":16.65,"sharesOutstanding":257610088,"year":2024},{"capex":0,"ebitMargin":18.88,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":3621000000,"netIncome":1981000000,"operatingCf":null,"quarter":4,"revenue":24869000000,"roc":2.62,"roe":16.99,"sharesOutstanding":257610088,"year":2024},{"capex":0,"ebitMargin":19.37,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":null,"netIncome":2009000000,"operatingCf":null,"quarter":1,"revenue":24510000000,"roc":null,"roe":16.33,"sharesOutstanding":258228991,"year":2025},{"capex":0,"ebitMargin":21.16,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":2529000000,"netIncome":2260000000,"operatingCf":null,"quarter":2,"revenue":23202000000,"roc":null,"roe":19.07,"sharesOutstanding":258228991,"year":2025},{"capex":0,"ebitMargin":20.24,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":null,"netIncome":2349000000,"operatingCf":null,"quarter":3,"revenue":25231000000,"roc":null,"roe":18.5,"sharesOutstanding":258228991,"year":2025},{"capex":0,"ebitMargin":9.7,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":3216000000,"netIncome":2479000000,"operatingCf":null,"quarter":4,"revenue":52329000000,"roc":null,"roe":18.41,"sharesOutstanding":258228991,"year":2025},{"capex":0,"ebitMargin":10.1,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":null,"netIncome":2649000000,"operatingCf":null,"quarter":1,"revenue":53558000000,"roc":null,"roe":18524.48,"sharesOutstanding":258228999,"year":2026},{"capex":0,"ebitMargin":7.25,"fcf":null,"fcfMargin":null,"grossMargin":85.47,"netDebt":4540000000,"netIncome":2605000000,"operatingCf":null,"quarter":2,"revenue":68684000000,"roc":null,"roe":18.07,"sharesOutstanding":258228991,"year":2026}]}