{"annual":[{"capex":126700000,"ebitMargin":6.4,"fcf":467000000,"fcfMargin":4.51,"grossMargin":21.9,"netDebt":1613900000,"netIncome":365000000,"operatingCf":593700000,"revenue":10346100000,"roc":12.64,"roe":13.79,"sharesOutstanding":154500000,"year":2015},{"capex":138800000,"ebitMargin":6.17,"fcf":401100000,"fcfMargin":3.82,"grossMargin":22.57,"netDebt":1625000000,"netIncome":360300000,"operatingCf":539900000,"revenue":10498400000,"roc":11.62,"roe":12.22,"sharesOutstanding":154500000,"year":2016},{"capex":151400000,"ebitMargin":5.27,"fcf":253100000,"fcfMargin":2.16,"grossMargin":21.22,"netDebt":1505800000,"netIncome":360800000,"operatingCf":404500000,"revenue":11743300000,"roc":12.52,"roe":12.14,"sharesOutstanding":154500000,"year":2017},{"capex":178400000,"ebitMargin":5.75,"fcf":196900000,"fcfMargin":1.57,"grossMargin":20.65,"netDebt":1712600000,"netIncome":460900000,"operatingCf":375300000,"revenue":12550000000,"roc":12.65,"roe":14.07,"sharesOutstanding":154500000,"year":2018},{"capex":204000000,"ebitMargin":5.59,"fcf":675300000,"fcfMargin":5.27,"grossMargin":21.39,"netDebt":2008300000,"netIncome":466700000,"operatingCf":879300000,"revenue":12821800000,"roc":11.06,"roe":13.27,"sharesOutstanding":154500000,"year":2019},{"capex":199100000,"ebitMargin":6.05,"fcf":1019900000,"fcfMargin":8.66,"grossMargin":23.48,"netDebt":1298300000,"netIncome":466500000,"operatingCf":1219000000,"revenue":11775800000,"roc":11.79,"roe":13.14,"sharesOutstanding":154500000,"year":2020},{"capex":199300000,"ebitMargin":5.16,"fcf":189300000,"fcfMargin":1.32,"grossMargin":23.49,"netDebt":1956700000,"netIncome":448300000,"operatingCf":388600000,"revenue":14382500000,"roc":11.13,"roe":11.45,"sharesOutstanding":154900000,"year":2021},{"capex":267200000,"ebitMargin":7.12,"fcf":689500000,"fcfMargin":3.55,"grossMargin":22.23,"netDebt":1881800000,"netIncome":886800000,"operatingCf":956700000,"revenue":19429300000,"roc":16.99,"roe":18.66,"sharesOutstanding":154500000,"year":2022},{"capex":321100000,"ebitMargin":6.68,"fcf":1342800000,"fcfMargin":7.99,"grossMargin":23.91,"netDebt":1821200000,"netIncome":714900000,"operatingCf":1663900000,"revenue":16815100000,"roc":15.34,"roe":16.61,"sharesOutstanding":151100000,"year":2023},{"capex":342200000,"ebitMargin":5.64,"fcf":564400000,"fcfMargin":3.48,"grossMargin":24.8,"netDebt":2612600000,"netIncome":536200000,"operatingCf":906600000,"revenue":16237400000,"roc":11.18,"roe":11.34,"sharesOutstanding":144700000,"year":2024},{"capex":293000000,"ebitMargin":4.83,"fcf":673700000,"fcfMargin":4.44,"grossMargin":25.25,"netDebt":2462100000,"netIncome":264600000,"operatingCf":966700000,"revenue":15171500000,"roc":8.76,"roe":6.13,"sharesOutstanding":144400000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":10.98,"fcfCagr5y":10.77,"roeAvg10y":12.9,"roeAvg5y":12.84,"yearsAvailable":18},"quarterly":[{"capex":382000000,"ebitMargin":10.23,"fcf":672100000,"fcfMargin":4.15,"grossMargin":19.23,"netDebt":2798300000,"netIncome":544500000,"operatingCf":1054100000,"quarter":3,"revenue":16190800000,"roc":21.49,"roe":12.45,"sharesOutstanding":144146341,"year":2024},{"capex":342200000,"ebitMargin":5.51,"fcf":564400000,"fcfMargin":3.48,"grossMargin":19.25,"netDebt":2612600000,"netIncome":536200000,"operatingCf":906600000,"quarter":4,"revenue":16237400000,"roc":10.92,"roe":11.34,"sharesOutstanding":144385372,"year":2024},{"capex":330800000,"ebitMargin":5.59,"fcf":570400000,"fcfMargin":3.5,"grossMargin":22.08,"netDebt":1961300000,"netIncome":529200000,"operatingCf":901200000,"quarter":1,"revenue":16306700000,"roc":11.22,"roe":11.2,"sharesOutstanding":144516129,"year":2025},{"capex":321700000,"ebitMargin":4.76,"fcf":586100000,"fcfMargin":3.66,"grossMargin":25.04,"netDebt":2203500000,"netIncome":423000000,"operatingCf":907800000,"quarter":2,"revenue":15999800000,"roc":9.95,"roe":10.04,"sharesOutstanding":144400000,"year":2025},{"capex":318100000,"ebitMargin":4.97,"fcf":671300000,"fcfMargin":4.29,"grossMargin":25.14,"netDebt":-57800000,"netIncome":417900000,"operatingCf":989400000,"quarter":3,"revenue":15649200000,"roc":9.48,"roe":9.68,"sharesOutstanding":145000000,"year":2025},{"capex":293000000,"ebitMargin":4.07,"fcf":673700000,"fcfMargin":4.44,"grossMargin":21.66,"netDebt":2462100000,"netIncome":264600000,"operatingCf":966700000,"quarter":4,"revenue":15171500000,"roc":7.38,"roe":6.13,"sharesOutstanding":144385372,"year":2025},{"capex":291700000,"ebitMargin":3.81,"fcf":655700000,"fcfMargin":4.44,"grossMargin":18.55,"netDebt":2685000000,"netIncome":228200000,"operatingCf":947400000,"quarter":1,"revenue":14761600000,"roc":6.72,"roe":5.09,"sharesOutstanding":144385372,"year":2026},{"capex":289700000,"ebitMargin":5,"fcf":513100000,"fcfMargin":3.39,"grossMargin":15.69,"netDebt":3100000000,"netIncome":364300000,"operatingCf":802800000,"quarter":2,"revenue":15155200000,"roc":8.88,"roe":8.22,"sharesOutstanding":144000000,"year":2026}]}