{"annual":[{"capex":154500000,"ebitMargin":34.26,"fcf":-144400000,"fcfMargin":-5.21,"grossMargin":48.33,"netDebt":2769200000,"netIncome":665500000,"operatingCf":10100000,"revenue":2773400000,"roc":6.65,"roe":18.71,"sharesOutstanding":185022966,"year":2015},{"capex":164900000,"ebitMargin":39.13,"fcf":1456500000,"fcfMargin":55.14,"grossMargin":53.13,"netDebt":1513600000,"netIncome":1272700000,"operatingCf":1621400000,"revenue":2641300000,"roc":7.77,"roe":28.39,"sharesOutstanding":186810215,"year":2016},{"capex":149200000,"ebitMargin":42.24,"fcf":907000000,"fcfMargin":32.73,"grossMargin":54.92,"netDebt":1805500000,"netIncome":874300000,"operatingCf":1056200000,"revenue":2771100000,"roc":9.77,"roe":18.06,"sharesOutstanding":186853039,"year":2017},{"capex":160000000,"ebitMargin":39.63,"fcf":1138200000,"fcfMargin":36.74,"grossMargin":52.73,"netDebt":960900000,"netIncome":824300000,"operatingCf":1298200000,"revenue":3098400000,"roc":6.9,"roe":17.07,"sharesOutstanding":184894886,"year":2018},{"capex":184900000,"ebitMargin":44.26,"fcf":741200000,"fcfMargin":22.46,"grossMargin":58.99,"netDebt":520700000,"netIncome":1003900000,"operatingCf":926100000,"revenue":3300300000,"roc":9.92,"roe":17.5,"sharesOutstanding":183384448,"year":2019},{"capex":195500000,"ebitMargin":43.09,"fcf":1216500000,"fcfMargin":32.73,"grossMargin":56.63,"netDebt":1076700000,"netIncome":1079900000,"operatingCf":1412000000,"revenue":3717200000,"roc":9.11,"roe":17.51,"sharesOutstanding":183452436,"year":2020},{"capex":206400000,"ebitMargin":38.09,"fcf":702500000,"fcfMargin":16.1,"grossMargin":51.56,"netDebt":3389100000,"netIncome":1209700000,"operatingCf":908900000,"revenue":4363400000,"roc":7.78,"roe":16.82,"sharesOutstanding":183914000,"year":2021},{"capex":325200000,"ebitMargin":53.4,"fcf":2158400000,"fcfMargin":41.31,"grossMargin":80.95,"netDebt":3264600000,"netIncome":1494400000,"operatingCf":2483600000,"revenue":5225300000,"roc":12,"roe":17.64,"sharesOutstanding":183986000,"year":2022},{"capex":267900000,"ebitMargin":41.63,"fcf":2281100000,"fcfMargin":37.42,"grossMargin":59.17,"netDebt":6632500000,"netIncome":1724000000,"operatingCf":2549000000,"revenue":6096100000,"roc":9.65,"roe":17.84,"sharesOutstanding":184589000,"year":2023},{"capex":360600000,"ebitMargin":40.8,"fcf":2050100000,"fcfMargin":29.19,"grossMargin":58.34,"netDebt":7179500000,"netIncome":1948500000,"operatingCf":2410700000,"revenue":7023400000,"roc":10.98,"roe":18.09,"sharesOutstanding":184226000,"year":2024},{"capex":55000000,"ebitMargin":40.31,"fcf":2755000000,"fcfMargin":37.15,"grossMargin":67.71,"netDebt":6354000000,"netIncome":1995000000,"operatingCf":2810000000,"revenue":7415000000,"roc":1.02,"roe":17.64,"sharesOutstanding":183100000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":15.62,"fcfCagr5y":20.23,"roeAvg10y":18.66,"roeAvg5y":17.61,"yearsAvailable":20},"quarterly":[{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":7179500000,"netIncome":null,"operatingCf":null,"quarter":4,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":183759000,"year":2024},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":7194000000,"netIncome":null,"operatingCf":null,"quarter":1,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":183531000,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":-1710700000,"netIncome":null,"operatingCf":null,"quarter":2,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":183531000,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":6153000000,"netIncome":null,"operatingCf":null,"quarter":3,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":182089552,"year":2025},{"capex":547500000,"ebitMargin":40.31,"fcf":null,"fcfMargin":null,"grossMargin":67.71,"netDebt":6354000000,"netIncome":1995000000,"operatingCf":null,"quarter":4,"revenue":7415000000,"roc":1.02,"roe":17.64,"sharesOutstanding":182089552,"year":2025},{"capex":547500000,"ebitMargin":40.81,"fcf":null,"fcfMargin":null,"grossMargin":67.94,"netDebt":7121000000,"netIncome":2055100000,"operatingCf":null,"quarter":1,"revenue":7573300000,"roc":11.41,"roe":19.58,"sharesOutstanding":182242991,"year":2026},{"capex":380000000,"ebitMargin":40.7,"fcf":null,"fcfMargin":null,"grossMargin":72.93,"netDebt":32012000000,"netIncome":2115400000,"operatingCf":null,"quarter":2,"revenue":7801200000,"roc":0.84,"roe":20.43,"sharesOutstanding":180618000,"year":2026},{"capex":380000000,"ebitMargin":41.07,"fcf":null,"fcfMargin":null,"grossMargin":59.44,"netDebt":8243000000,"netIncome":2201000000,"operatingCf":null,"quarter":3,"revenue":8053000000,"roc":10.91,"roe":19.99,"sharesOutstanding":180200000,"year":2026}]}