{"annual":[{"capex":1573649000,"ebitMargin":1.8,"fcf":1704791000,"fcfMargin":6.26,"grossMargin":72.28,"netDebt":138476072000,"netIncome":1694240000,"operatingCf":3278440000,"revenue":27253805000,"roc":0.11,"roe":3.38,"sharesOutstanding":1682894737,"year":2015},{"capex":1827493000,"ebitMargin":-44.57,"fcf":3152548000,"fcfMargin":12.5,"grossMargin":77.57,"netDebt":121973479000,"netIncome":-11790094000,"operatingCf":-19094305000,"revenue":25228257000,"roc":-2.63,"roe":-29.97,"sharesOutstanding":1682894737,"year":2016},{"capex":1408881000,"ebitMargin":15.39,"fcf":31090527000,"fcfMargin":129.33,"grossMargin":81.44,"netDebt":55075168000,"netIncome":5473075000,"operatingCf":2142925000,"revenue":24039113000,"roc":0.95,"roe":9.22,"sharesOutstanding":1958144368,"year":2017},{"capex":1576570000,"ebitMargin":14.85,"fcf":-32536096000,"fcfMargin":-130.95,"grossMargin":82.47,"netDebt":65415000000,"netIncome":4107000000,"operatingCf":-30959526000,"revenue":24847000000,"roc":0.98,"roe":7.28,"sharesOutstanding":2229240899,"year":2018},{"capex":2185000000,"ebitMargin":12.29,"fcf":-18392000000,"fcfMargin":-74.83,"grossMargin":81.61,"netDebt":69209000000,"netIncome":3373000000,"operatingCf":-16207000000,"revenue":24580000000,"roc":0.35,"roe":5.49,"sharesOutstanding":2236840000,"year":2019},{"capex":1430000000,"ebitMargin":-11.33,"fcf":81893000000,"fcfMargin":370.34,"grossMargin":83.34,"netDebt":-43382000000,"netIncome":-2785000000,"operatingCf":83323000000,"revenue":22113000000,"roc":-0.57,"roe":-4.68,"sharesOutstanding":2226669000,"year":2020},{"capex":1237000000,"ebitMargin":7.98,"fcf":-8758000000,"fcfMargin":-39.3,"grossMargin":83.79,"netDebt":124293000000,"netIncome":2096000000,"operatingCf":-7521000000,"revenue":22286000000,"roc":0.19,"roe":3.37,"sharesOutstanding":2236029000,"year":2021},{"capex":1170000000,"ebitMargin":27.25,"fcf":9094000000,"fcfMargin":33.99,"grossMargin":78.64,"netDebt":-18477000000,"netIncome":6458000000,"operatingCf":10264000000,"revenue":26752000000,"roc":0.85,"roe":10.2,"sharesOutstanding":2088536000,"year":2022},{"capex":589000000,"ebitMargin":25.49,"fcf":-41717000000,"fcfMargin":-92.85,"grossMargin":56.44,"netDebt":28845000000,"netIncome":9507000000,"operatingCf":-41128000000,"revenue":44931000000,"roc":1.54,"roe":14.84,"sharesOutstanding":1688688274,"year":2023},{"capex":1250000000,"ebitMargin":27.51,"fcf":-8326000000,"fcfMargin":-17.81,"grossMargin":56.86,"netDebt":68407000000,"netIncome":9719000000,"operatingCf":-7076000000,"revenue":46746000000,"roc":4.45,"roe":15.57,"sharesOutstanding":1693206000,"year":2024},{"capex":719000000,"ebitMargin":58.29,"fcf":10272000000,"fcfMargin":43.78,"grossMargin":97.18,"netDebt":163550000000,"netIncome":11022000000,"operatingCf":10991000000,"revenue":23465000000,"roc":3.94,"roe":16.28,"sharesOutstanding":1599710000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":4.76,"roeAvg5y":12.05,"yearsAvailable":20},"quarterly":[{"capex":null,"ebitMargin":53.59,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":51691000000,"netIncome":10560000000,"operatingCf":null,"quarter":3,"revenue":24631000000,"roc":7.06,"roe":16.58,"sharesOutstanding":1573544000,"year":2024},{"capex":0,"ebitMargin":51.81,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":68407000000,"netIncome":9719000000,"operatingCf":null,"quarter":4,"revenue":24820000000,"roc":4.45,"roe":15.57,"sharesOutstanding":1911650000,"year":2024},{"capex":0,"ebitMargin":52.7,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":49600000000,"netIncome":9932000000,"operatingCf":null,"quarter":1,"revenue":24997000000,"roc":6.83,"roe":15.19,"sharesOutstanding":1557675000,"year":2025},{"capex":0,"ebitMargin":53.5,"fcf":null,"fcfMargin":null,"grossMargin":100,"netDebt":177943000000,"netIncome":10597000000,"operatingCf":null,"quarter":2,"revenue":25682000000,"roc":5.59,"roe":15.58,"sharesOutstanding":1548000000,"year":2025},{"capex":0,"ebitMargin":54.11,"fcf":null,"fcfMargin":null,"grossMargin":99.56,"netDebt":145412000000,"netIncome":10748000000,"operatingCf":null,"quarter":3,"revenue":25605000000,"roc":null,"roe":15.58,"sharesOutstanding":1548000000,"year":2025},{"capex":0,"ebitMargin":57.84,"fcf":null,"fcfMargin":null,"grossMargin":98.02,"netDebt":163550000000,"netIncome":11022000000,"operatingCf":null,"quarter":4,"revenue":23647000000,"roc":3.94,"roe":16.28,"sharesOutstanding":1838525000,"year":2025},{"capex":0,"ebitMargin":57.74,"fcf":null,"fcfMargin":null,"grossMargin":96.28,"netDebt":111854000000,"netIncome":11515000000,"operatingCf":null,"quarter":1,"revenue":24031000000,"roc":null,"roe":16.83,"sharesOutstanding":1507970000,"year":2026},{"capex":0,"ebitMargin":57.52,"fcf":null,"fcfMargin":null,"grossMargin":95.37,"netDebt":115977000000,"netIncome":11125000000,"operatingCf":null,"quarter":2,"revenue":23494000000,"roc":null,"roe":15.8,"sharesOutstanding":1522680000,"year":2026}]}