{"annual":[{"capex":438229704,"ebitMargin":6.86,"fcf":1155796904,"fcfMargin":8.22,"grossMargin":24,"netDebt":-1913900000,"netIncome":765100000,"operatingCf":1594026608,"revenue":14063200000,"roc":11.54,"roe":16.47,"sharesOutstanding":210936000,"year":2015},{"capex":451110409,"ebitMargin":7.37,"fcf":957057152,"fcfMargin":6.43,"grossMargin":24.25,"netDebt":-2071800000,"netIncome":946400000,"operatingCf":1408167561,"revenue":14884800000,"roc":11.7,"roe":20.4,"sharesOutstanding":213308000,"year":2016},{"capex":447510497,"ebitMargin":7.96,"fcf":1608038393,"fcfMargin":10.18,"grossMargin":24.34,"netDebt":-2621900000,"netIncome":679800000,"operatingCf":2055548890,"revenue":15795400000,"roc":13.35,"roe":12.76,"sharesOutstanding":213241000,"year":2017},{"capex":370947416,"ebitMargin":8.85,"fcf":880856914,"fcfMargin":5.56,"grossMargin":25.78,"netDebt":-2907800000,"netIncome":981800000,"operatingCf":1251804330,"revenue":15854700000,"roc":12.88,"roe":17.23,"sharesOutstanding":213325000,"year":2018},{"capex":503300000,"ebitMargin":6.97,"fcf":1266900000,"fcfMargin":6.88,"grossMargin":24.58,"netDebt":3343300000,"netIncome":1121900000,"operatingCf":1770200000,"revenue":18401100000,"roc":9.35,"roe":20.59,"sharesOutstanding":213090000,"year":2019},{"capex":395400000,"ebitMargin":4.81,"fcf":950200000,"fcfMargin":5.59,"grossMargin":23.16,"netDebt":2594500000,"netIncome":483400000,"operatingCf":1345600000,"revenue":16988900000,"roc":5.59,"roe":9.45,"sharesOutstanding":212888000,"year":2020},{"capex":450800000,"ebitMargin":7.06,"fcf":2255900000,"fcfMargin":13.93,"grossMargin":24.91,"netDebt":872000000,"netIncome":1088800000,"operatingCf":2706700000,"revenue":16192000000,"roc":8.01,"roe":16.8,"sharesOutstanding":213085000,"year":2021},{"capex":502730485,"ebitMargin":7.65,"fcf":2560552521,"fcfMargin":14.57,"grossMargin":25.36,"netDebt":371800000,"netIncome":1120600000,"operatingCf":3063283006,"revenue":17568800000,"roc":9.83,"roe":15.62,"sharesOutstanding":212348000,"year":2022},{"capex":625600000,"ebitMargin":8.55,"fcf":970800000,"fcfMargin":5.27,"grossMargin":25.86,"netDebt":4453700000,"netIncome":1023400000,"operatingCf":1596400000,"revenue":18428400000,"roc":10.82,"roe":14.98,"sharesOutstanding":209163000,"year":2023},{"capex":623100000,"ebitMargin":8.26,"fcf":2014700000,"fcfMargin":9.79,"grossMargin":26.12,"netDebt":3056300000,"netIncome":1419500000,"operatingCf":2637800000,"revenue":20576600000,"roc":11.85,"roe":18.89,"sharesOutstanding":206021000,"year":2024},{"capex":687100000,"ebitMargin":10.02,"fcf":2634700000,"fcfMargin":11.9,"grossMargin":26.44,"netDebt":1683000000,"netIncome":1674500000,"operatingCf":3321800000,"revenue":22136400000,"roc":15.94,"roe":21.01,"sharesOutstanding":205879000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":5.29,"fcfCagr5y":-0.85,"roeAvg10y":16.77,"roeAvg5y":17.46,"yearsAvailable":20},"quarterly":[{"capex":587300000,"ebitMargin":8.69,"fcf":1949100000,"fcfMargin":9.47,"grossMargin":26.12,"netDebt":3056300000,"netIncome":1036600000,"operatingCf":2536400000,"quarter":4,"revenue":20576600000,"roc":12.47,"roe":13.79,"sharesOutstanding":205313182,"year":2024},{"capex":587300000,"ebitMargin":8.69,"fcf":1949100000,"fcfMargin":9.47,"grossMargin":26.12,"netDebt":3056300000,"netIncome":1036600000,"operatingCf":2536400000,"quarter":1,"revenue":20576600000,"roc":12.47,"roe":13.79,"sharesOutstanding":205313182,"year":2025},{"capex":627900000,"ebitMargin":9.31,"fcf":2535500000,"fcfMargin":11.88,"grossMargin":26.11,"netDebt":3477100000,"netIncome":683000000,"operatingCf":3163400000,"quarter":2,"revenue":21348900000,"roc":14.9,"roe":9.57,"sharesOutstanding":205926000,"year":2025},{"capex":627900000,"ebitMargin":9.31,"fcf":2535500000,"fcfMargin":11.88,"grossMargin":26.11,"netDebt":3477100000,"netIncome":683000000,"operatingCf":3163400000,"quarter":3,"revenue":21348900000,"roc":14.9,"roe":9.57,"sharesOutstanding":205926000,"year":2025},{"capex":719900000,"ebitMargin":10.09,"fcf":2601899999,"fcfMargin":11.75,"grossMargin":26.44,"netDebt":1683000000,"netIncome":1674500000,"operatingCf":3321800000,"quarter":4,"revenue":22136400000,"roc":16.06,"roe":21.01,"sharesOutstanding":205991000,"year":2025},{"capex":719900000,"ebitMargin":10.09,"fcf":2601899999,"fcfMargin":11.75,"grossMargin":26.44,"netDebt":1683000000,"netIncome":1674500000,"operatingCf":3321800000,"quarter":1,"revenue":22136400000,"roc":16.06,"roe":21.01,"sharesOutstanding":205991000,"year":2026},{"capex":715600000,"ebitMargin":10.6,"fcf":3969699999,"fcfMargin":17.4,"grossMargin":26.86,"netDebt":578700000,"netIncome":1495800000,"operatingCf":4685300000,"quarter":2,"revenue":22820500000,"roc":17.83,"roe":18.68,"sharesOutstanding":206008000,"year":2026},{"capex":715600000,"ebitMargin":10.6,"fcf":3969699999,"fcfMargin":17.4,"grossMargin":26.86,"netDebt":578700000,"netIncome":1495800000,"operatingCf":4685300000,"quarter":3,"revenue":22820500000,"roc":17.83,"roe":18.68,"sharesOutstanding":206008000,"year":2026}]}