{"annual":[{"capex":22719541,"ebitMargin":18.01,"fcf":69209624,"fcfMargin":8.3,"grossMargin":31.46,"netDebt":-354181217,"netIncome":89028681,"operatingCf":91929165,"revenue":834227295,"roc":29.4,"roe":26.71,"sharesOutstanding":96000000,"year":2015},{"capex":32938931,"ebitMargin":19.52,"fcf":120932674,"fcfMargin":14.57,"grossMargin":34.22,"netDebt":-425949418,"netIncome":94560729,"operatingCf":153871605,"revenue":829905904,"roc":29.74,"roe":26.59,"sharesOutstanding":96000000,"year":2016},{"capex":34643000,"ebitMargin":16.03,"fcf":186328000,"fcfMargin":18.02,"grossMargin":29.52,"netDebt":-640551000,"netIncome":112808000,"operatingCf":220971000,"revenue":1033980000,"roc":32.37,"roe":30.51,"sharesOutstanding":95991300,"year":2017},{"capex":29370000,"ebitMargin":15.36,"fcf":310394000,"fcfMargin":25,"grossMargin":27.43,"netDebt":-873030000,"netIncome":118504000,"operatingCf":339764000,"revenue":1241689000,"roc":33.47,"roe":27.03,"sharesOutstanding":95991300,"year":2018},{"capex":42042000,"ebitMargin":15.95,"fcf":98958000,"fcfMargin":6.86,"grossMargin":27.84,"netDebt":-651355000,"netIncome":132900000,"operatingCf":141000000,"revenue":1443125000,"roc":31.85,"roe":25.97,"sharesOutstanding":95991300,"year":2019},{"capex":16363000,"ebitMargin":-57.83,"fcf":-142046000,"fcfMargin":-55.31,"grossMargin":3.82,"netDebt":-603422000,"netIncome":-88073000,"operatingCf":-125683000,"revenue":256840000,"roc":-20.86,"roe":-19.66,"sharesOutstanding":95991300,"year":2020},{"capex":35038000,"ebitMargin":-13.5,"fcf":467703000,"fcfMargin":114.68,"grossMargin":19.79,"netDebt":-829607000,"netIncome":87909000,"operatingCf":502741000,"revenue":407821000,"roc":-6.79,"roe":16.59,"sharesOutstanding":95991300,"year":2021},{"capex":53523000,"ebitMargin":17.91,"fcf":125504000,"fcfMargin":6.52,"grossMargin":23.28,"netDebt":-953215000,"netIncome":203748000,"operatingCf":179027000,"revenue":1925803000,"roc":33.96,"roe":27.85,"sharesOutstanding":95991300,"year":2022},{"capex":170989000,"ebitMargin":14.45,"fcf":459130000,"fcfMargin":19.47,"grossMargin":25.57,"netDebt":-903834000,"netIncome":274641000,"operatingCf":630119000,"revenue":2358552000,"roc":27.27,"roe":30.62,"sharesOutstanding":95991300,"year":2023},{"capex":176525000,"ebitMargin":15.02,"fcf":329894000,"fcfMargin":11.75,"grossMargin":26.37,"netDebt":-1398548000,"netIncome":318867000,"operatingCf":506419000,"revenue":2808579000,"roc":26.87,"roe":31.05,"sharesOutstanding":95991300,"year":2024},{"capex":236200000,"ebitMargin":15.17,"fcf":131497000,"fcfMargin":4.27,"grossMargin":25.49,"netDebt":-1075354000,"netIncome":277265000,"operatingCf":367697000,"revenue":3079295000,"roc":28.82,"roe":25.64,"sharesOutstanding":95991300,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":11.82,"fcfCagr5y":26.83,"roeAvg10y":22.22,"roeAvg5y":26.35,"yearsAvailable":20},"quarterly":[{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":-815743000,"netIncome":null,"operatingCf":null,"quarter":3,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":96000000,"year":2024},{"capex":165321000,"ebitMargin":15.27,"fcf":329894000,"fcfMargin":11.75,"grossMargin":26.37,"netDebt":-1398548000,"netIncome":318868000,"operatingCf":506419000,"quarter":4,"revenue":2808579000,"roc":27.31,"roe":31.05,"sharesOutstanding":95991300,"year":2024},{"capex":165321000,"ebitMargin":14.95,"fcf":227910000,"fcfMargin":7.86,"grossMargin":26.22,"netDebt":-1246805000,"netIncome":297459000,"operatingCf":404435000,"quarter":1,"revenue":2898435000,"roc":27.19,"roe":27.69,"sharesOutstanding":96000000,"year":2025},{"capex":142276000,"ebitMargin":14.67,"fcf":231396000,"fcfMargin":7.98,"grossMargin":26.63,"netDebt":-1018927000,"netIncome":283332000,"operatingCf":407921000,"quarter":2,"revenue":2900470000,"roc":29.68,"roe":30.23,"sharesOutstanding":96000000,"year":2025},{"capex":154141000,"ebitMargin":14.93,"fcf":342343000,"fcfMargin":11.69,"grossMargin":26.79,"netDebt":-780229000,"netIncome":287175000,"operatingCf":518868000,"quarter":3,"revenue":2929594000,"roc":29.66,"roe":29.39,"sharesOutstanding":95991300,"year":2025},{"capex":525173000,"ebitMargin":15.24,"fcf":85842000,"fcfMargin":2.79,"grossMargin":26.96,"netDebt":-1075354000,"netIncome":277264000,"operatingCf":367697000,"quarter":4,"revenue":3079294000,"roc":28.96,"roe":25.64,"sharesOutstanding":95991300,"year":2025},{"capex":671518000,"ebitMargin":15.15,"fcf":53684000,"fcfMargin":1.68,"grossMargin":26.55,"netDebt":-964127000,"netIncome":294863000,"operatingCf":335539000,"quarter":1,"revenue":3194198000,"roc":29.51,"roe":25.67,"sharesOutstanding":95991300,"year":2026},{"capex":829564000,"ebitMargin":14.94,"fcf":231289000,"fcfMargin":7.01,"grossMargin":25.94,"netDebt":-872681000,"netIncome":307953000,"operatingCf":513144000,"quarter":2,"revenue":3297941000,"roc":31.32,"roe":28.93,"sharesOutstanding":95991300,"year":2026}]}