{"annual":[{"capex":99769000,"ebitMargin":7.11,"fcf":73199000,"fcfMargin":1.94,"grossMargin":21.98,"netDebt":-84731000,"netIncome":161560000,"operatingCf":172968000,"revenue":3767094000,"roc":20.61,"roe":23.18,"sharesOutstanding":69202080,"year":2015},{"capex":81616000,"ebitMargin":7.59,"fcf":145753000,"fcfMargin":4.08,"grossMargin":24.02,"netDebt":-83524000,"netIncome":181875000,"operatingCf":227369000,"revenue":3573517000,"roc":16.21,"roe":22.47,"sharesOutstanding":69202080,"year":2016},{"capex":87540000,"ebitMargin":7.79,"fcf":32241000,"fcfMargin":0.87,"grossMargin":23.1,"netDebt":-54941000,"netIncome":194401000,"operatingCf":119781000,"revenue":3715422000,"roc":17.12,"roe":21.87,"sharesOutstanding":69202080,"year":2017},{"capex":71862000,"ebitMargin":6.39,"fcf":90412000,"fcfMargin":2.34,"grossMargin":22.11,"netDebt":-48900000,"netIncome":157053000,"operatingCf":162274000,"revenue":3869816000,"roc":13.91,"roe":16.07,"sharesOutstanding":69202080,"year":2018},{"capex":79389000,"ebitMargin":5,"fcf":92511000,"fcfMargin":2.36,"grossMargin":21.37,"netDebt":243685000,"netIncome":124059000,"operatingCf":171900000,"revenue":3921511000,"roc":9.33,"roe":12.04,"sharesOutstanding":69202080,"year":2019},{"capex":52083000,"ebitMargin":0.75,"fcf":162874000,"fcfMargin":4.9,"grossMargin":18.17,"netDebt":254399000,"netIncome":-13863000,"operatingCf":214957000,"revenue":3324819000,"roc":1.44,"roe":-1.53,"sharesOutstanding":69202080,"year":2020},{"capex":78970000,"ebitMargin":4.81,"fcf":177997000,"fcfMargin":5.03,"grossMargin":23.17,"netDebt":344674000,"netIncome":83045000,"operatingCf":256967000,"revenue":3536666000,"roc":8.24,"roe":8.3,"sharesOutstanding":69202080,"year":2021},{"capex":101761000,"ebitMargin":4.96,"fcf":162943000,"fcfMargin":3.78,"grossMargin":21.76,"netDebt":158655000,"netIncome":131027000,"operatingCf":264704000,"revenue":4314066000,"roc":10.27,"roe":11.71,"sharesOutstanding":69202080,"year":2022},{"capex":116760000,"ebitMargin":4.14,"fcf":170734000,"fcfMargin":3.69,"grossMargin":21.72,"netDebt":495974000,"netIncome":111981000,"operatingCf":280700000,"revenue":4627334000,"roc":7.97,"roe":9.57,"sharesOutstanding":72245806,"year":2023},{"capex":115432000,"ebitMargin":3.61,"fcf":268832999,"fcfMargin":6.27,"grossMargin":21.04,"netDebt":493626000,"netIncome":101524000,"operatingCf":384265000,"revenue":4290936000,"roc":6.03,"roe":8.33,"sharesOutstanding":72002836,"year":2024},{"capex":78726000,"ebitMargin":3.78,"fcf":267728999,"fcfMargin":6.42,"grossMargin":21.97,"netDebt":295244000,"netIncome":204208000,"operatingCf":346455000,"revenue":4168399999,"roc":6.14,"roe":15.3,"sharesOutstanding":70444000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":13.81,"fcfCagr5y":11.97,"roeAvg10y":12.41,"roeAvg5y":10.64,"yearsAvailable":20},"quarterly":[{"capex":133656000,"ebitMargin":3.36,"fcf":241169000,"fcfMargin":5.06,"grossMargin":20.49,"netDebt":428275000,"netIncome":84798000,"operatingCf":374825000,"quarter":3,"revenue":4769929000,"roc":6.2,"roe":7.15,"sharesOutstanding":72776786,"year":2024},{"capex":150550000,"ebitMargin":3.1,"fcf":203290000,"fcfMargin":4.74,"grossMargin":21.04,"netDebt":493626000,"netIncome":101524000,"operatingCf":353840000,"quarter":4,"revenue":4290936000,"roc":5.18,"roe":8.33,"sharesOutstanding":72166666,"year":2024},{"capex":138419000,"ebitMargin":2.96,"fcf":214724000,"fcfMargin":5.11,"grossMargin":21.12,"netDebt":452115000,"netIncome":105665000,"operatingCf":353143000,"quarter":1,"revenue":4199905000,"roc":5.08,"roe":8.54,"sharesOutstanding":71102941,"year":2025},{"capex":126308000,"ebitMargin":-0.19,"fcf":264729000,"fcfMargin":6.59,"grossMargin":21.53,"netDebt":532698000,"netIncome":-18687000,"operatingCf":391037000,"quarter":2,"revenue":4017945000,"roc":-0.35,"roe":-1.77,"sharesOutstanding":69202080,"year":2025},{"capex":114432000,"ebitMargin":-0.11,"fcf":281258000,"fcfMargin":7.21,"grossMargin":22.02,"netDebt":529719000,"netIncome":-34811000,"operatingCf":395690000,"quarter":3,"revenue":3901214000,"roc":-0.2,"roe":-3.23,"sharesOutstanding":69202080,"year":2025},{"capex":98478000,"ebitMargin":0.8,"fcf":291750000,"fcfMargin":7,"grossMargin":22.3,"netDebt":295244000,"netIncome":-37592000,"operatingCf":390228000,"quarter":4,"revenue":4168400000,"roc":1.3,"roe":-2.82,"sharesOutstanding":70184000,"year":2025},{"capex":90328000,"ebitMargin":0.83,"fcf":291667000,"fcfMargin":7.11,"grossMargin":22.44,"netDebt":196952000,"netIncome":-41535000,"operatingCf":381995000,"quarter":1,"revenue":4101199000,"roc":1.4,"roe":-3.05,"sharesOutstanding":69765517,"year":2026},{"capex":79077000,"ebitMargin":3.72,"fcf":224751000,"fcfMargin":5.51,"grossMargin":22.35,"netDebt":218104000,"netIncome":-25771000,"operatingCf":303828000,"quarter":2,"revenue":4081561000,"roc":7.09,"roe":-2.11,"sharesOutstanding":69202000,"year":2026}]}