{"annual":[{"capex":111747000,"ebitMargin":1.81,"fcf":253160000,"fcfMargin":2.3,"grossMargin":8.64,"netDebt":53128000,"netIncome":132435000,"operatingCf":364907000,"revenue":10995202000,"roc":6.77,"roe":6.74,"sharesOutstanding":44957000,"year":2015},{"capex":143143000,"ebitMargin":1.87,"fcf":93119000,"fcfMargin":0.98,"grossMargin":9.98,"netDebt":23369000,"netIncome":121852000,"operatingCf":236262000,"revenue":9474706000,"roc":6.13,"roe":6.13,"sharesOutstanding":44957000,"year":2016},{"capex":165045000,"ebitMargin":4.19,"fcf":314818000,"fcfMargin":2.85,"grossMargin":11.59,"netDebt":-219235000,"netIncome":350883000,"operatingCf":479863000,"revenue":11040100000,"roc":14.35,"roe":14.85,"sharesOutstanding":44957000,"year":2017},{"capex":168174000,"ebitMargin":3.2,"fcf":34329000,"fcfMargin":0.33,"grossMargin":9.39,"netDebt":-147369000,"netIncome":290253000,"operatingCf":202503000,"revenue":10423748000,"roc":10.14,"roe":11.31,"sharesOutstanding":44957000,"year":2018},{"capex":221481000,"ebitMargin":2.54,"fcf":50193000,"fcfMargin":0.47,"grossMargin":8.97,"netDebt":-118783000,"netIncome":190581000,"operatingCf":271674000,"revenue":10763299000,"roc":8.36,"roe":7.35,"sharesOutstanding":44957000,"year":2019},{"capex":229955000,"ebitMargin":3.02,"fcf":228984000,"fcfMargin":1.84,"grossMargin":11.03,"netDebt":102248000,"netIncome":265172000,"operatingCf":458939000,"revenue":12428542000,"roc":9.25,"roe":9.3,"sharesOutstanding":44583000,"year":2020},{"capex":252444000,"ebitMargin":5.07,"fcf":559640000,"fcfMargin":3.42,"grossMargin":11.69,"netDebt":-361121000,"netIncome":612796000,"operatingCf":812084000,"revenue":16372682000,"roc":17.73,"roe":17.8,"sharesOutstanding":43674000,"year":2021},{"capex":347048000,"ebitMargin":5.01,"fcf":-59232000,"fcfMargin":-0.32,"grossMargin":9.75,"netDebt":-378543000,"netIncome":714669000,"operatingCf":287816000,"revenue":18520522000,"roc":17.69,"roe":16.79,"sharesOutstanding":43659000,"year":2022},{"capex":624987000,"ebitMargin":0.94,"fcf":-52282000,"fcfMargin":-0.31,"grossMargin":6.35,"netDebt":-231069000,"netIncome":140934000,"operatingCf":572705000,"revenue":17108640000,"roc":3.05,"roe":3.32,"sharesOutstanding":43659000,"year":2023},{"capex":846670000,"ebitMargin":3.03,"fcf":-309197000,"fcfMargin":-1.8,"grossMargin":9.77,"netDebt":60852000,"netIncome":416096000,"operatingCf":537473000,"revenue":17138045000,"roc":9.2,"roe":9.14,"sharesOutstanding":43659000,"year":2024},{"capex":758000000,"ebitMargin":3.45,"fcf":-83000000,"fcfMargin":-0.46,"grossMargin":5.48,"netDebt":222000000,"netIncome":539000000,"operatingCf":675000000,"revenue":18171000000,"roc":9.48,"roe":10.75,"sharesOutstanding":43659000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":10.67,"roeAvg5y":11.56,"yearsAvailable":20},"quarterly":[{"capex":846670000,"ebitMargin":3.02,"fcf":-316135000,"fcfMargin":-1.84,"grossMargin":8.21,"netDebt":60852000,"netIncome":416096000,"operatingCf":530535000,"quarter":3,"revenue":17204254000,"roc":9.2,"roe":9.14,"sharesOutstanding":43781693,"year":2024},{"capex":835670000,"ebitMargin":4.48,"fcf":74865000,"fcfMargin":0.43,"grossMargin":9.64,"netDebt":37000000,"netIncome":614096000,"operatingCf":910535000,"quarter":4,"revenue":17494254000,"roc":13.13,"roe":12.7,"sharesOutstanding":43611584,"year":2024},{"capex":870572000,"ebitMargin":4.95,"fcf":-148380000,"fcfMargin":-0.82,"grossMargin":11.18,"netDebt":-370000000,"netIncome":694715000,"operatingCf":722192000,"quarter":1,"revenue":18145615000,"roc":14.37,"roe":13.9,"sharesOutstanding":43659000,"year":2025},{"capex":854670000,"ebitMargin":4.55,"fcf":-12197000,"fcfMargin":-0.07,"grossMargin":10.87,"netDebt":-118000000,"netIncome":616096000,"operatingCf":842473000,"quarter":2,"revenue":18051261000,"roc":12.94,"roe":12.36,"sharesOutstanding":43659000,"year":2025},{"capex":758000000,"ebitMargin":4.01,"fcf":-83000000,"fcfMargin":-0.46,"grossMargin":9.54,"netDebt":222000000,"netIncome":539000000,"operatingCf":675000000,"quarter":3,"revenue":18234000000,"roc":11.07,"roe":10.75,"sharesOutstanding":43659030,"year":2025},{"capex":725000000,"ebitMargin":4.23,"fcf":-225000000,"fcfMargin":-1.17,"grossMargin":8.09,"netDebt":355000000,"netIncome":605000000,"operatingCf":500000000,"quarter":4,"revenue":19294000000,"roc":11.88,"roe":11.35,"sharesOutstanding":43659030,"year":2025},{"capex":653000000,"ebitMargin":6.08,"fcf":-2000000,"fcfMargin":-0.01,"grossMargin":8.43,"netDebt":357000000,"netIncome":920940000,"operatingCf":651000000,"quarter":1,"revenue":20326000000,"roc":16.68,"roe":15.97,"sharesOutstanding":43659000,"year":2026},{"capex":545000000,"ebitMargin":5.97,"fcf":-256000000,"fcfMargin":-1.16,"grossMargin":7,"netDebt":686000000,"netIncome":996000000,"operatingCf":289000000,"quarter":2,"revenue":22159000000,"roc":17.43,"roe":16.85,"sharesOutstanding":43659000,"year":2026}]}