{"annual":[{"capex":31384000,"ebitMargin":9.58,"fcf":283554000,"fcfMargin":9.09,"grossMargin":25.72,"netDebt":369153000,"netIncome":220969000,"operatingCf":314938000,"revenue":3117892000,"roc":17.57,"roe":16.68,"sharesOutstanding":128011000,"year":2015},{"capex":62792000,"ebitMargin":8.26,"fcf":326857000,"fcfMargin":9.72,"grossMargin":27.29,"netDebt":1415987000,"netIncome":228422000,"operatingCf":389649000,"revenue":3362407000,"roc":7.89,"roe":16.8,"sharesOutstanding":128011016,"year":2016},{"capex":61118000,"ebitMargin":7.44,"fcf":324238000,"fcfMargin":9.24,"grossMargin":27.61,"netDebt":1350330000,"netIncome":286669000,"operatingCf":385356000,"revenue":3507263000,"roc":7.29,"roe":20.02,"sharesOutstanding":128011016,"year":2017},{"capex":57193000,"ebitMargin":10.77,"fcf":312284000,"fcfMargin":10.78,"grossMargin":31.82,"netDebt":1856769000,"netIncome":223138000,"operatingCf":369477000,"revenue":2897466000,"roc":8.82,"roe":17.7,"sharesOutstanding":128011016,"year":2018},{"capex":45155000,"ebitMargin":11.35,"fcf":319077000,"fcfMargin":10.88,"grossMargin":31.25,"netDebt":2113193000,"netIncome":190899000,"operatingCf":364232000,"revenue":2932544000,"roc":9.51,"roe":14.55,"sharesOutstanding":128011016,"year":2019},{"capex":49881000,"ebitMargin":11.58,"fcf":307176000,"fcfMargin":11.92,"grossMargin":34.32,"netDebt":810620000,"netIncome":190509000,"operatingCf":357057000,"revenue":2576230000,"roc":9.04,"roe":10.46,"sharesOutstanding":127465092,"year":2020},{"capex":48226000,"ebitMargin":11.96,"fcf":318986000,"fcfMargin":12.48,"grossMargin":34.28,"netDebt":843985000,"netIncome":198167000,"operatingCf":367212000,"revenue":2556320000,"roc":10.84,"roe":12.06,"sharesOutstanding":122406467,"year":2021},{"capex":62942000,"ebitMargin":6.25,"fcf":332749000,"fcfMargin":13.01,"grossMargin":35.66,"netDebt":750091000,"netIncome":79300000,"operatingCf":395691000,"revenue":2556714000,"roc":6.34,"roe":5.38,"sharesOutstanding":118949411,"year":2022},{"capex":55600000,"ebitMargin":9.37,"fcf":342400000,"fcfMargin":13.03,"grossMargin":27,"netDebt":618300000,"netIncome":154600000,"operatingCf":398000000,"revenue":2627300000,"roc":10.92,"roe":10.73,"sharesOutstanding":118900598,"year":2023},{"capex":43700000,"ebitMargin":15.79,"fcf":327000000,"fcfMargin":13.2,"grossMargin":40.3,"netDebt":515500000,"netIncome":246800000,"operatingCf":370700000,"revenue":2477700000,"roc":17.85,"roe":16.57,"sharesOutstanding":118901000,"year":2024},{"capex":41900000,"ebitMargin":14.47,"fcf":363900000,"fcfMargin":14.91,"grossMargin":25.93,"netDebt":661000000,"netIncome":271200000,"operatingCf":405800000,"revenue":2439900000,"roc":15.58,"roe":17.7,"sharesOutstanding":117913000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":1.26,"fcfCagr5y":2.52,"roeAvg10y":14.2,"roeAvg5y":12.49,"yearsAvailable":20},"quarterly":[{"capex":47400000,"ebitMargin":14.74,"fcf":328700000,"fcfMargin":13.12,"grossMargin":33.09,"netDebt":166700000,"netIncome":230900000,"operatingCf":376100000,"quarter":3,"revenue":2504900000,"roc":15.7,"roe":16.04,"sharesOutstanding":118900000,"year":2024},{"capex":43700000,"ebitMargin":15.68,"fcf":327000000,"fcfMargin":13.2,"grossMargin":40.3,"netDebt":515500000,"netIncome":246800000,"operatingCf":370700000,"quarter":4,"revenue":2477700000,"roc":17.71,"roe":16.57,"sharesOutstanding":118901000,"year":2024},{"capex":42500000,"ebitMargin":17.26,"fcf":329300000,"fcfMargin":13.48,"grossMargin":37.11,"netDebt":430900000,"netIncome":239200000,"operatingCf":371800000,"quarter":1,"revenue":2443200000,"roc":18.97,"roe":15.23,"sharesOutstanding":118900000,"year":2025},{"capex":39400000,"ebitMargin":16.09,"fcf":354500000,"fcfMargin":14.22,"grossMargin":39.32,"netDebt":467600000,"netIncome":260800000,"operatingCf":393900000,"quarter":2,"revenue":2492900000,"roc":19.75,"roe":18.7,"sharesOutstanding":118714969,"year":2025},{"capex":40300000,"ebitMargin":16.38,"fcf":361100000,"fcfMargin":14.51,"grossMargin":40.01,"netDebt":94600000,"netIncome":269100000,"operatingCf":401400000,"quarter":3,"revenue":2489400000,"roc":19.39,"roe":18.29,"sharesOutstanding":117930598,"year":2025},{"capex":41900000,"ebitMargin":16.08,"fcf":363900000,"fcfMargin":14.91,"grossMargin":33.58,"netDebt":838800000,"netIncome":271300000,"operatingCf":405800000,"quarter":4,"revenue":2439900000,"roc":17.32,"roe":17.71,"sharesOutstanding":117544000,"year":2025},{"capex":45900000,"ebitMargin":14.78,"fcf":343800000,"fcfMargin":13.24,"grossMargin":31.56,"netDebt":595800000,"netIncome":261500000,"operatingCf":389700000,"quarter":1,"revenue":2597400000,"roc":16.65,"roe":16.54,"sharesOutstanding":118000000,"year":2026},{"capex":53300000,"ebitMargin":13.43,"fcf":323500000,"fcfMargin":11.81,"grossMargin":26.04,"netDebt":754800000,"netIncome":240400000,"operatingCf":376800000,"quarter":2,"revenue":2739700000,"roc":15.18,"roe":17.48,"sharesOutstanding":116734036,"year":2026}]}