{"annual":[{"capex":68200000,"ebitMargin":0.8,"fcf":35100000,"fcfMargin":2.81,"grossMargin":15.44,"netDebt":-39000000,"netIncome":5400000,"operatingCf":103300000,"revenue":1247400000,"roc":1.29,"roe":1.1,"sharesOutstanding":120862000,"year":2015},{"capex":57800000,"ebitMargin":1.86,"fcf":6000000,"fcfMargin":0.48,"grossMargin":17.35,"netDebt":-31600000,"netIncome":16600000,"operatingCf":63800000,"revenue":1260200000,"roc":3.09,"roe":3.38,"sharesOutstanding":120862000,"year":2016},{"capex":68300000,"ebitMargin":2.72,"fcf":44400000,"fcfMargin":3,"grossMargin":17.07,"netDebt":-98200000,"netIncome":118500000,"operatingCf":112700000,"revenue":1479100000,"roc":4.8,"roe":19.78,"sharesOutstanding":120862000,"year":2017},{"capex":78900000,"ebitMargin":4.09,"fcf":18600000,"fcfMargin":1.05,"grossMargin":17.46,"netDebt":-93700000,"netIncome":69900000,"operatingCf":97500000,"revenue":1778800000,"roc":8.76,"roe":11.29,"sharesOutstanding":120862000,"year":2018},{"capex":96500000,"ebitMargin":4.28,"fcf":19100000,"fcfMargin":1.04,"grossMargin":17.89,"netDebt":15200000,"netIncome":52300000,"operatingCf":115600000,"revenue":1840800000,"roc":8.98,"roe":8.02,"sharesOutstanding":120862000,"year":2019},{"capex":75900000,"ebitMargin":-5.77,"fcf":-31000000,"fcfMargin":-2.39,"grossMargin":14.28,"netDebt":83800000,"netIncome":-107600000,"operatingCf":44900000,"revenue":1295600000,"roc":-9.5,"roe":-20.1,"sharesOutstanding":120862000,"year":2020},{"capex":61700000,"ebitMargin":2.3,"fcf":31600000,"fcfMargin":1.95,"grossMargin":16.85,"netDebt":79700000,"netIncome":38200000,"operatingCf":93300000,"revenue":1617300000,"roc":4.63,"roe":6.49,"sharesOutstanding":120862000,"year":2021},{"capex":58200000,"ebitMargin":4.58,"fcf":-500000,"fcfMargin":-0.03,"grossMargin":18.47,"netDebt":164200000,"netIncome":80200000,"operatingCf":57700000,"revenue":1953400000,"roc":10.34,"roe":11.99,"sharesOutstanding":120862000,"year":2022},{"capex":65000000,"ebitMargin":6.31,"fcf":60100000,"fcfMargin":2.91,"grossMargin":21.66,"netDebt":163400000,"netIncome":81900000,"operatingCf":125100000,"revenue":2063200000,"roc":13.76,"roe":11.02,"sharesOutstanding":124902000,"year":2023},{"capex":64200000,"ebitMargin":3.14,"fcf":37500000,"fcfMargin":2.07,"grossMargin":22.1,"netDebt":225600000,"netIncome":51800000,"operatingCf":101700000,"revenue":1813700000,"roc":5.13,"roe":6.11,"sharesOutstanding":132420000,"year":2024},{"capex":82100000,"ebitMargin":4.22,"fcf":42200000,"fcfMargin":2.06,"grossMargin":19.78,"netDebt":269400000,"netIncome":53600000,"operatingCf":124300000,"revenue":2043800000,"roc":6.8,"roe":5.49,"sharesOutstanding":143096000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":6.34,"fcfCagr5y":1018.16,"roeAvg10y":6.35,"roeAvg5y":8.22,"yearsAvailable":20},"quarterly":[{"capex":57400000,"ebitMargin":4.73,"fcf":38000000,"fcfMargin":2.08,"grossMargin":21.78,"netDebt":-73700000,"netIncome":49800000,"operatingCf":97400000,"quarter":3,"revenue":1829100000,"roc":7.88,"roe":6.05,"sharesOutstanding":128443000,"year":2024},{"capex":64300000,"ebitMargin":2.49,"fcf":32600000,"fcfMargin":1.8,"grossMargin":22.1,"netDebt":225600000,"netIncome":51800000,"operatingCf":98900000,"quarter":4,"revenue":1813700000,"roc":4.08,"roe":6.11,"sharesOutstanding":138762000,"year":2024},{"capex":71100000,"ebitMargin":0.9,"fcf":61000000,"fcfMargin":3.3,"grossMargin":21.95,"netDebt":-85800000,"netIncome":33000000,"operatingCf":134100000,"quarter":1,"revenue":1848000000,"roc":1.55,"roe":3.97,"sharesOutstanding":142857000,"year":2025},{"capex":74500000,"ebitMargin":1.31,"fcf":93000000,"fcfMargin":4.78,"grossMargin":21.33,"netDebt":259100000,"netIncome":23800000,"operatingCf":167500000,"quarter":2,"revenue":1945300000,"roc":2.43,"roe":2.95,"sharesOutstanding":138761900,"year":2025},{"capex":80400000,"ebitMargin":2.33,"fcf":69300000,"fcfMargin":3.45,"grossMargin":22.05,"netDebt":269200000,"netIncome":37900000,"operatingCf":149700000,"quarter":3,"revenue":2008200000,"roc":3.93,"roe":4.02,"sharesOutstanding":144411045,"year":2025},{"capex":82100000,"ebitMargin":2.85,"fcf":51400000,"fcfMargin":2.51,"grossMargin":21.5,"netDebt":269400000,"netIncome":53600000,"operatingCf":133500000,"quarter":4,"revenue":2043800000,"roc":4.59,"roe":5.49,"sharesOutstanding":152638105,"year":2025},{"capex":86400000,"ebitMargin":4.58,"fcf":16600000,"fcfMargin":0.8,"grossMargin":21.79,"netDebt":385100000,"netIncome":85100000,"operatingCf":103000000,"quarter":1,"revenue":2084800000,"roc":7.72,"roe":8.48,"sharesOutstanding":152638105,"year":2026},{"capex":93200000,"ebitMargin":5.34,"fcf":100000,"fcfMargin":0,"grossMargin":21.95,"netDebt":520500000,"netIncome":78700000,"operatingCf":93300000,"quarter":2,"revenue":2152000000,"roc":9.17,"roe":7.94,"sharesOutstanding":152638105,"year":2026}]}