{"annual":[{"capex":162721000,"ebitMargin":10.99,"fcf":-86512000,"fcfMargin":-13.74,"grossMargin":40.77,"netDebt":-30763000,"netIncome":46109000,"operatingCf":76209000,"revenue":629546000,"roc":14.19,"roe":13.06,"sharesOutstanding":58572100,"year":2015},{"capex":5842000,"ebitMargin":8.27,"fcf":74625000,"fcfMargin":10.51,"grossMargin":39.55,"netDebt":53296000,"netIncome":26434000,"operatingCf":80467000,"revenue":710012000,"roc":13.3,"roe":9.33,"sharesOutstanding":55931703,"year":2016},{"capex":15556000,"ebitMargin":15.64,"fcf":332054000,"fcfMargin":11.81,"grossMargin":32.88,"netDebt":-135808000,"netIncome":464679000,"operatingCf":347610000,"revenue":2812313000,"roc":10.83,"roe":12.21,"sharesOutstanding":135829958,"year":2017},{"capex":15489000,"ebitMargin":15.49,"fcf":140063000,"fcfMargin":3.82,"grossMargin":30.22,"netDebt":1299000,"netIncome":406032000,"operatingCf":155552000,"revenue":3662500000,"roc":12.33,"roe":9.49,"sharesOutstanding":176700000,"year":2018},{"capex":20452000,"ebitMargin":14.38,"fcf":355255000,"fcfMargin":9.67,"grossMargin":29.94,"netDebt":16003000,"netIncome":373620000,"operatingCf":375707000,"revenue":3674900000,"roc":8.94,"roe":8.05,"sharesOutstanding":176270000,"year":2019},{"capex":207245000,"ebitMargin":13.34,"fcf":243427000,"fcfMargin":6.43,"grossMargin":23.9,"netDebt":93819000,"netIncome":219593000,"operatingCf":450672000,"revenue":3786788000,"roc":8.26,"roe":4.52,"sharesOutstanding":177840000,"year":2020},{"capex":37398000,"ebitMargin":18.83,"fcf":394559000,"fcfMargin":10.09,"grossMargin":30.69,"netDebt":97730000,"netIncome":370022000,"operatingCf":431957000,"revenue":3909659000,"roc":11.49,"roe":7.09,"sharesOutstanding":176560313,"year":2021},{"capex":249391000,"ebitMargin":19.08,"fcf":-68821000,"fcfMargin":-1.74,"grossMargin":31.01,"netDebt":97992000,"netIncome":367328000,"operatingCf":180570000,"revenue":3963691000,"roc":11.27,"roe":6.58,"sharesOutstanding":176301929,"year":2022},{"capex":295727000,"ebitMargin":11.13,"fcf":-70145000,"fcfMargin":-1.71,"grossMargin":28.29,"netDebt":257349000,"netIncome":314950000,"operatingCf":225582000,"revenue":4096701000,"roc":6.49,"roe":5.35,"sharesOutstanding":176477020,"year":2023},{"capex":290956000,"ebitMargin":7.61,"fcf":20462000,"fcfMargin":0.5,"grossMargin":25.64,"netDebt":408820000,"netIncome":212764000,"operatingCf":311418000,"revenue":4064254000,"roc":4.18,"roe":3.49,"sharesOutstanding":176800000,"year":2024},{"capex":410802000,"ebitMargin":3.97,"fcf":165505000,"fcfMargin":4,"grossMargin":20.64,"netDebt":1101693000,"netIncome":165704000,"operatingCf":576307000,"revenue":4135801000,"roc":1.68,"roe":2.76,"sharesOutstanding":177411749,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":-11.94,"fcfCagr5y":-41.18,"roeAvg10y":6.89,"roeAvg5y":5.06,"yearsAvailable":20},"quarterly":[{"capex":232969000,"ebitMargin":8.89,"fcf":-95825000,"fcfMargin":-2.35,"grossMargin":26.69,"netDebt":-4004000,"netIncome":258262000,"operatingCf":137144000,"quarter":3,"revenue":4082180000,"roc":4.93,"roe":4.25,"sharesOutstanding":176800000,"year":2024},{"capex":290956000,"ebitMargin":7.35,"fcf":20462000,"fcfMargin":0.5,"grossMargin":25.64,"netDebt":408820000,"netIncome":212764000,"operatingCf":311418000,"quarter":4,"revenue":4064254000,"roc":4.04,"roe":3.49,"sharesOutstanding":177143591,"year":2024},{"capex":308895000,"ebitMargin":6.26,"fcf":-42227000,"fcfMargin":-1.04,"grossMargin":24.74,"netDebt":-3144000,"netIncome":177254000,"operatingCf":266668000,"quarter":1,"revenue":4058363000,"roc":3.27,"roe":2.89,"sharesOutstanding":176600000,"year":2025},{"capex":374983000,"ebitMargin":5.71,"fcf":190414000,"fcfMargin":4.7,"grossMargin":24.05,"netDebt":-4972000,"netIncome":150965000,"operatingCf":565397000,"quarter":2,"revenue":4054743000,"roc":2.99,"roe":2.45,"sharesOutstanding":176299649,"year":2025},{"capex":448738000,"ebitMargin":4.53,"fcf":161611000,"fcfMargin":3.98,"grossMargin":22.91,"netDebt":-3288000,"netIncome":127141000,"operatingCf":610349000,"quarter":3,"revenue":4063279000,"roc":2.36,"roe":2.05,"sharesOutstanding":180450000,"year":2025},{"capex":410802000,"ebitMargin":4.49,"fcf":182467000,"fcfMargin":4.41,"grossMargin":22.59,"netDebt":1101693000,"netIncome":165704000,"operatingCf":593269000,"quarter":4,"revenue":4135801000,"roc":1.89,"roe":2.76,"sharesOutstanding":177435404,"year":2025},{"capex":478375000,"ebitMargin":3.69,"fcf":200488000,"fcfMargin":4.7,"grossMargin":21.66,"netDebt":-4722000,"netIncome":136343000,"operatingCf":678863000,"quarter":1,"revenue":4263317000,"roc":1.57,"roe":2.27,"sharesOutstanding":178400000,"year":2026},{"capex":513136000,"ebitMargin":3.48,"fcf":186733000,"fcfMargin":4.24,"grossMargin":21.31,"netDebt":-6826000,"netIncome":121540000,"operatingCf":699869000,"quarter":2,"revenue":4399104000,"roc":1.52,"roe":2.02,"sharesOutstanding":176568871,"year":2026}]}