{"annual":[{"capex":80800000,"ebitMargin":1.8,"fcf":-18200000,"fcfMargin":-0.28,"grossMargin":11.99,"netDebt":103300000,"netIncome":-488700000,"operatingCf":62600000,"revenue":6481300000,"roc":4.69,"roe":-33.1,"sharesOutstanding":44194000,"year":2015},{"capex":69700000,"ebitMargin":-1.63,"fcf":-417400000,"fcfMargin":-9.82,"grossMargin":9.3,"netDebt":-510900000,"netIncome":270600000,"operatingCf":-347700000,"revenue":4248600000,"roc":-2.74,"roe":16.41,"sharesOutstanding":44204000,"year":2016},{"capex":70900000,"ebitMargin":-1.24,"fcf":-153900000,"fcfMargin":-3.81,"grossMargin":8.29,"netDebt":-105800000,"netIncome":-88500000,"operatingCf":-83000000,"revenue":4044200000,"roc":-2.22,"roe":-6.29,"sharesOutstanding":43975136,"year":2017},{"capex":65600000,"ebitMargin":-0.03,"fcf":-31100000,"fcfMargin":-0.75,"grossMargin":9.41,"netDebt":58600000,"netIncome":-24300000,"operatingCf":34500000,"revenue":4152600000,"roc":-0.07,"roe":-2,"sharesOutstanding":41458301,"year":2018},{"capex":63600000,"ebitMargin":1.9,"fcf":14600000,"fcfMargin":0.34,"grossMargin":9.52,"netDebt":101200000,"netIncome":2300000,"operatingCf":78200000,"revenue":4326900000,"roc":3.97,"roe":0.2,"sharesOutstanding":40284410,"year":2019},{"capex":36600000,"ebitMargin":6.27,"fcf":77400000,"fcfMargin":2.24,"grossMargin":8.56,"netDebt":57500000,"netIncome":99400000,"operatingCf":114000000,"revenue":3461000000,"roc":10.4,"roe":8.22,"sharesOutstanding":40813512,"year":2020},{"capex":61300000,"ebitMargin":3.6,"fcf":53700000,"fcfMargin":1.44,"grossMargin":10.35,"netDebt":-193500000,"netIncome":129500000,"operatingCf":115000000,"revenue":3737400000,"roc":6.67,"roe":9.96,"sharesOutstanding":40972676,"year":2021},{"capex":51700000,"ebitMargin":3.21,"fcf":106300000,"fcfMargin":2.47,"grossMargin":10.14,"netDebt":-129900000,"netIncome":28200000,"operatingCf":158000000,"revenue":4312000000,"roc":7.99,"roe":2.59,"sharesOutstanding":39787932,"year":2022},{"capex":58600000,"ebitMargin":3.63,"fcf":86200000,"fcfMargin":1.92,"grossMargin":10.33,"netDebt":70400000,"netIncome":181500000,"operatingCf":144800000,"revenue":4485600000,"roc":9.2,"roe":15.47,"sharesOutstanding":37620412,"year":2023},{"capex":63200000,"ebitMargin":4.63,"fcf":177900000,"fcfMargin":3.53,"grossMargin":10.85,"netDebt":-88500000,"netIncome":179500000,"operatingCf":241100000,"revenue":5037500000,"roc":12.01,"roe":13.8,"sharesOutstanding":37693260,"year":2024},{"capex":65300000,"ebitMargin":5,"fcf":299000000,"fcfMargin":5.51,"grossMargin":11.37,"netDebt":-145600000,"netIncome":176000000,"operatingCf":364300000,"revenue":5427000000,"roc":13.61,"roe":13.22,"sharesOutstanding":37425223,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":33.36,"roeAvg10y":7.16,"roeAvg5y":11.01,"yearsAvailable":20},"quarterly":[{"capex":56300000,"ebitMargin":4.47,"fcf":191800000,"fcfMargin":3.94,"grossMargin":10.93,"netDebt":-36500000,"netIncome":235900000,"operatingCf":246000000,"quarter":3,"revenue":4870800000,"roc":11.54,"roe":18.94,"sharesOutstanding":37655172,"year":2024},{"capex":63200000,"ebitMargin":4.4,"fcf":173700000,"fcfMargin":3.45,"grossMargin":10.85,"netDebt":-88500000,"netIncome":179600000,"operatingCf":234800000,"quarter":4,"revenue":5037400000,"roc":11.41,"roe":13.81,"sharesOutstanding":37693260,"year":2024},{"capex":65300000,"ebitMargin":4.45,"fcf":258700000,"fcfMargin":4.96,"grossMargin":11.04,"netDebt":-162800000,"netIncome":186300000,"operatingCf":318500000,"quarter":1,"revenue":5217200000,"roc":11.89,"roe":14,"sharesOutstanding":37619048,"year":2025},{"capex":59800000,"ebitMargin":4.76,"fcf":280000000,"fcfMargin":5.32,"grossMargin":11.25,"netDebt":-61200000,"netIncome":185800000,"operatingCf":334300000,"quarter":2,"revenue":5266000000,"roc":14.35,"roe":14.87,"sharesOutstanding":37546190,"year":2025},{"capex":60800000,"ebitMargin":4.61,"fcf":293700000,"fcfMargin":5.47,"grossMargin":11.01,"netDebt":-102700000,"netIncome":185800000,"operatingCf":350000000,"quarter":3,"revenue":5366300000,"roc":13.82,"roe":14.31,"sharesOutstanding":37142857,"year":2025},{"capex":65200000,"ebitMargin":5.06,"fcf":303600000,"fcfMargin":5.59,"grossMargin":11.34,"netDebt":-145600000,"netIncome":176000000,"operatingCf":364300000,"quarter":4,"revenue":5427000000,"roc":13.77,"roe":13.22,"sharesOutstanding":36940000,"year":2025},{"capex":65200000,"ebitMargin":5.12,"fcf":211300000,"fcfMargin":3.86,"grossMargin":11.25,"netDebt":-127900000,"netIncome":181100000,"operatingCf":275400000,"quarter":1,"revenue":5472000000,"roc":14.88,"roe":13.04,"sharesOutstanding":36940000,"year":2026},{"capex":70500000,"ebitMargin":4.98,"fcf":205600000,"fcfMargin":3.69,"grossMargin":11.08,"netDebt":-10100000,"netIncome":187600000,"operatingCf":275000000,"quarter":2,"revenue":5569500000,"roc":15.2,"roe":13.98,"sharesOutstanding":36941000,"year":2026}]}