{"annual":[{"capex":749000000,"ebitMargin":9.45,"fcf":3773000000,"fcfMargin":9.6,"grossMargin":12.32,"netDebt":13355000000,"netIncome":2046000000,"operatingCf":4522000000,"revenue":39321000000,"roc":10.7,"roe":13.53,"sharesOutstanding":558167073,"year":2015},{"capex":706000000,"ebitMargin":10.65,"fcf":3640000000,"fcfMargin":9.41,"grossMargin":13.61,"netDebt":14816000000,"netIncome":2505000000,"operatingCf":4346000000,"revenue":38678000000,"roc":10.8,"roe":15.21,"sharesOutstanding":559736622,"year":2016},{"capex":865000000,"ebitMargin":11.08,"fcf":3415000000,"fcfMargin":8.31,"grossMargin":13.91,"netDebt":14578000000,"netIncome":2747000000,"operatingCf":4280000000,"revenue":41077000000,"roc":11.44,"roe":15.42,"sharesOutstanding":559636443,"year":2017},{"capex":1095000000,"ebitMargin":11.09,"fcf":4047000000,"fcfMargin":9.12,"grossMargin":13.8,"netDebt":16286000000,"netIncome":2983000000,"operatingCf":5142000000,"revenue":44354000000,"roc":11.1,"roe":15.55,"sharesOutstanding":560420769,"year":2018},{"capex":2396000000,"ebitMargin":11.57,"fcf":4694000000,"fcfMargin":9.59,"grossMargin":16.17,"netDebt":24197000000,"netIncome":3260000000,"operatingCf":7090000000,"revenue":48950000000,"roc":9.82,"roe":15.95,"sharesOutstanding":560407801,"year":2019},{"capex":2160000000,"ebitMargin":5.57,"fcf":4515000000,"fcfMargin":10.23,"grossMargin":10.97,"netDebt":21055000000,"netIncome":1242000000,"operatingCf":6675000000,"revenue":44118000000,"roc":4.26,"roe":5.91,"sharesOutstanding":563119540,"year":2020},{"capex":2063000000,"ebitMargin":8.84,"fcf":5743000000,"fcfMargin":11.43,"grossMargin":13.56,"netDebt":20819000000,"netIncome":2597000000,"operatingCf":7806000000,"revenue":50230000000,"roc":7.58,"roe":11.35,"sharesOutstanding":575850000,"year":2021},{"capex":3501000000,"ebitMargin":10.38,"fcf":5886000000,"fcfMargin":9.42,"grossMargin":12.87,"netDebt":18445000000,"netIncome":4259000000,"operatingCf":9387000000,"revenue":62514000000,"roc":10.18,"roe":16.42,"sharesOutstanding":570510021,"year":2022},{"capex":3332000000,"ebitMargin":11.55,"fcf":7208000000,"fcfMargin":10.31,"grossMargin":13.82,"netDebt":15796000000,"netIncome":4702000000,"operatingCf":10540000000,"revenue":69885000000,"roc":11.83,"roe":16.73,"sharesOutstanding":575112000,"year":2023},{"capex":4052000000,"ebitMargin":12.07,"fcf":7662000000,"fcfMargin":10.53,"grossMargin":58.19,"netDebt":21062000000,"netIncome":4863000000,"operatingCf":11714000000,"revenue":72768000000,"roc":11.8,"roe":16.24,"sharesOutstanding":576556000,"year":2024},{"capex":3873000000,"ebitMargin":11.93,"fcf":8013000000,"fcfMargin":10.63,"grossMargin":14.6,"netDebt":20438000000,"netIncome":4903000000,"operatingCf":11886000000,"revenue":75372000000,"roc":11.89,"roe":15.94,"sharesOutstanding":567060000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":9.8,"fcfCagr5y":12.33,"roeAvg10y":14.47,"roeAvg5y":15.34,"yearsAvailable":20},"quarterly":[{"capex":2878000000,"ebitMargin":12.07,"fcf":8836000000,"fcfMargin":12.14,"grossMargin":17.6,"netDebt":21062000000,"netIncome":4863000000,"operatingCf":11714000000,"quarter":4,"revenue":72768000000,"roc":11.8,"roe":16.24,"sharesOutstanding":575917905,"year":2024},{"capex":2878000000,"ebitMargin":12.07,"fcf":8836000000,"fcfMargin":12.14,"grossMargin":17.6,"netDebt":21062000000,"netIncome":4863000000,"operatingCf":11714000000,"quarter":1,"revenue":72768000000,"roc":11.8,"roe":16.24,"sharesOutstanding":575917905,"year":2025},{"capex":2807000000,"ebitMargin":12.44,"fcf":8437000000,"fcfMargin":11.44,"grossMargin":17.81,"netDebt":27554000000,"netIncome":4764000000,"operatingCf":11244000000,"quarter":2,"revenue":73725000000,"roc":12.68,"roe":16.65,"sharesOutstanding":567647737,"year":2025},{"capex":2807000000,"ebitMargin":12.44,"fcf":8437000000,"fcfMargin":11.44,"grossMargin":17.81,"netDebt":27554000000,"netIncome":4764000000,"operatingCf":11244000000,"quarter":3,"revenue":73725000000,"roc":12.68,"roe":16.65,"sharesOutstanding":567647737,"year":2025},{"capex":3431000000,"ebitMargin":12.3,"fcf":8455000000,"fcfMargin":11.19,"grossMargin":15.37,"netDebt":20438000000,"netIncome":4903000000,"operatingCf":11886000000,"quarter":4,"revenue":75538000000,"roc":12.28,"roe":15.94,"sharesOutstanding":566690549,"year":2025},{"capex":3431000000,"ebitMargin":12.3,"fcf":8455000000,"fcfMargin":11.19,"grossMargin":15.37,"netDebt":20438000000,"netIncome":4903000000,"operatingCf":11886000000,"quarter":1,"revenue":75538000000,"roc":12.28,"roe":15.94,"sharesOutstanding":566690549,"year":2026},{"capex":3871000000,"ebitMargin":12.24,"fcf":8276000000,"fcfMargin":10.86,"grossMargin":14.82,"netDebt":25100000000,"netIncome":5085000000,"operatingCf":12147000000,"quarter":2,"revenue":76211000000,"roc":12.34,"roe":16.62,"sharesOutstanding":561622000,"year":2026},{"capex":3871000000,"ebitMargin":12.24,"fcf":8276000000,"fcfMargin":10.86,"grossMargin":14.82,"netDebt":25100000000,"netIncome":5085000000,"operatingCf":12147000000,"quarter":3,"revenue":76211000000,"roc":12.34,"roe":16.62,"sharesOutstanding":561622000,"year":2026}]}