{"annual":[{"capex":1457000000,"ebitMargin":3.8,"fcf":-699000000,"fcfMargin":-3.19,"grossMargin":18.38,"netDebt":4133000000,"netIncome":208000000,"operatingCf":758000000,"revenue":21915000000,"roc":3.78,"roe":1.92,"sharesOutstanding":57500000,"year":2016},{"capex":1265000000,"ebitMargin":6.37,"fcf":-539000000,"fcfMargin":-2.21,"grossMargin":18.42,"netDebt":4377000000,"netIncome":1029000000,"operatingCf":726000000,"revenue":24366000000,"roc":6.2,"roe":8.79,"sharesOutstanding":500000000,"year":2017},{"capex":1384000000,"ebitMargin":5.84,"fcf":-1002000000,"fcfMargin":-3.86,"grossMargin":19.21,"netDebt":7818000000,"netIncome":1390000000,"operatingCf":382000000,"revenue":25926000000,"roc":5.04,"roe":8.27,"sharesOutstanding":500000000,"year":2018},{"capex":1464000000,"ebitMargin":7,"fcf":-376000000,"fcfMargin":-1.4,"grossMargin":19.64,"netDebt":10584000000,"netIncome":1518000000,"operatingCf":1088000000,"revenue":26900000000,"roc":6.57,"roe":10.95,"sharesOutstanding":500000000,"year":2019},{"capex":1311000000,"ebitMargin":0.36,"fcf":676000000,"fcfMargin":2.99,"grossMargin":15.32,"netDebt":10584000000,"netIncome":-123000000,"operatingCf":1987000000,"revenue":22580000000,"roc":0.3,"roe":-0.95,"sharesOutstanding":500000000,"year":2020},{"capex":1599000000,"ebitMargin":5.94,"fcf":-65000000,"fcfMargin":-0.21,"grossMargin":18.08,"netDebt":16203000000,"netIncome":457000000,"operatingCf":1534000000,"revenue":30620000000,"roc":5.16,"roe":3.4,"sharesOutstanding":500000000,"year":2021},{"capex":1909000000,"ebitMargin":6.81,"fcf":-2569000000,"fcfMargin":-6.37,"grossMargin":16.99,"netDebt":19692000000,"netIncome":1141000000,"operatingCf":-660000000,"revenue":40336000000,"roc":7.71,"roe":7.94,"sharesOutstanding":500000000,"year":2022},{"capex":2209000000,"ebitMargin":8.03,"fcf":374000000,"fcfMargin":0.8,"grossMargin":19.71,"netDebt":20385000000,"netIncome":2451000000,"operatingCf":2583000000,"revenue":46872000000,"roc":9.57,"roe":14.87,"sharesOutstanding":500000000,"year":2023},{"capex":2741000000,"ebitMargin":8.87,"fcf":-401000000,"fcfMargin":-0.84,"grossMargin":21.27,"netDebt":-2542000000,"netIncome":2804000000,"operatingCf":2340000000,"revenue":47472000000,"roc":9.95,"roe":15.72,"sharesOutstanding":500000000,"year":2024},{"capex":2796000000,"ebitMargin":5.51,"fcf":-1894000000,"fcfMargin":-4.3,"grossMargin":19.12,"netDebt":24238000000,"netIncome":1547000000,"operatingCf":902000000,"revenue":44052000000,"roc":5.57,"roe":8.3,"sharesOutstanding":500000000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":7.92,"roeAvg5y":10.05,"yearsAvailable":10},"quarterly":[{"capex":2741000000,"ebitMargin":9,"fcf":-401000000,"fcfMargin":-0.84,"grossMargin":21.27,"netDebt":-2542000000,"netIncome":2804000000,"operatingCf":2340000000,"quarter":4,"revenue":47472000000,"roc":10.11,"roe":15.72,"sharesOutstanding":500000000,"year":2024},{"capex":2802000000,"ebitMargin":8.36,"fcf":-402000000,"fcfMargin":-0.87,"grossMargin":21,"netDebt":-2295000000,"netIncome":2518000000,"operatingCf":2400000000,"quarter":1,"revenue":46280000000,"roc":8.76,"roe":13.51,"sharesOutstanding":501075269,"year":2025},{"capex":2920000000,"ebitMargin":7.4,"fcf":-430000000,"fcfMargin":-0.93,"grossMargin":20.55,"netDebt":-2266000000,"netIncome":2179000000,"operatingCf":2490000000,"quarter":2,"revenue":45991000000,"roc":8.33,"roe":12.58,"sharesOutstanding":501075269,"year":2025},{"capex":2889000000,"ebitMargin":6.67,"fcf":-1237000000,"fcfMargin":-2.78,"grossMargin":19.73,"netDebt":24382000000,"netIncome":1780000000,"operatingCf":1652000000,"quarter":3,"revenue":44541000000,"roc":6.79,"roe":9.99,"sharesOutstanding":500000000,"year":2025},{"capex":2796000000,"ebitMargin":5.51,"fcf":-1894000000,"fcfMargin":-4.3,"grossMargin":19.11,"netDebt":24238000000,"netIncome":1547000000,"operatingCf":902000000,"quarter":4,"revenue":44052000000,"roc":5.57,"roe":8.3,"sharesOutstanding":500000000,"year":2025},{"capex":2849000000,"ebitMargin":4.2,"fcf":-2123000000,"fcfMargin":-4.86,"grossMargin":17.93,"netDebt":25084000000,"netIncome":1306000000,"operatingCf":726000000,"quarter":1,"revenue":43677000000,"roc":4.1,"roe":6.89,"sharesOutstanding":500000000,"year":2026},{"capex":2748000000,"ebitMargin":4.98,"fcf":-2057000000,"fcfMargin":-4.66,"grossMargin":18.35,"netDebt":26297000000,"netIncome":1768000000,"operatingCf":691000000,"quarter":2,"revenue":44141000000,"roc":4.8,"roe":9.21,"sharesOutstanding":500000000,"year":2026},{"capex":2789000000,"ebitMargin":5.19,"fcf":-1526000000,"fcfMargin":-3.39,"grossMargin":18.8,"netDebt":26433000000,"netIncome":3118000000,"operatingCf":1263000000,"quarter":3,"revenue":45052000000,"roc":4.91,"roe":15.19,"sharesOutstanding":500000000,"year":2026}]}