{"annual":[{"capex":90679000,"ebitMargin":9.1,"fcf":211444000,"fcfMargin":4.6,"grossMargin":31.07,"netDebt":-709839000,"netIncome":361857000,"operatingCf":302123000,"revenue":4599269000,"roc":10.17,"roe":12.73,"sharesOutstanding":192495000,"year":2015},{"capex":91007000,"ebitMargin":9.15,"fcf":71379000,"fcfMargin":1.59,"grossMargin":30.93,"netDebt":-771526000,"netIncome":284555000,"operatingCf":162386000,"revenue":4491894000,"roc":9.91,"roe":9.5,"sharesOutstanding":192495476,"year":2016},{"capex":118537000,"ebitMargin":8.77,"fcf":143460000,"fcfMargin":3.12,"grossMargin":31.13,"netDebt":1990000,"netIncome":243274000,"operatingCf":261997000,"revenue":4604514000,"roc":11.04,"roe":9.72,"sharesOutstanding":186337459,"year":2017},{"capex":132067000,"ebitMargin":5.44,"fcf":130589000,"fcfMargin":2.7,"grossMargin":29.13,"netDebt":79023000,"netIncome":113435000,"operatingCf":262656000,"revenue":4828210000,"roc":6.86,"roe":4.63,"sharesOutstanding":180528462,"year":2018},{"capex":136962000,"ebitMargin":-1.75,"fcf":341037000,"fcfMargin":6.99,"grossMargin":28.71,"netDebt":154114000,"netIncome":-186554000,"operatingCf":477999000,"revenue":4879702000,"roc":-2.35,"roe":-8.93,"sharesOutstanding":180492000,"year":2019},{"capex":97584000,"ebitMargin":6.17,"fcf":617634000,"fcfMargin":13.33,"grossMargin":30.55,"netDebt":-245210000,"netIncome":96829000,"operatingCf":715218000,"revenue":4635054000,"roc":8.03,"roe":5.04,"sharesOutstanding":180492000,"year":2020},{"capex":129854000,"ebitMargin":8.1,"fcf":552147000,"fcfMargin":11.74,"grossMargin":33.07,"netDebt":-499657000,"netIncome":305174000,"operatingCf":682001000,"revenue":4702905000,"roc":10.78,"roe":14.7,"sharesOutstanding":179976000,"year":2021},{"capex":203802000,"ebitMargin":9.04,"fcf":265532000,"fcfMargin":5.14,"grossMargin":33.22,"netDebt":-329973000,"netIncome":401430000,"operatingCf":469334000,"revenue":5164714000,"roc":14.06,"roe":17.6,"sharesOutstanding":175920000,"year":2022},{"capex":228362000,"ebitMargin":9.4,"fcf":305206000,"fcfMargin":5.68,"grossMargin":33.9,"netDebt":-367193000,"netIncome":392765000,"operatingCf":533568000,"revenue":5373491000,"roc":14.57,"roe":16.38,"sharesOutstanding":172218000,"year":2023},{"capex":237105000,"ebitMargin":10.94,"fcf":473013000,"fcfMargin":8.72,"grossMargin":35.7,"netDebt":-326139000,"netIncome":385043000,"operatingCf":710118000,"revenue":5422129000,"roc":17.38,"roe":15.89,"sharesOutstanding":167604000,"year":2024},{"capex":255292000,"ebitMargin":11.64,"fcf":472942000,"fcfMargin":8.61,"grossMargin":37.27,"netDebt":-378943000,"netIncome":414013000,"operatingCf":728234000,"revenue":5495356000,"roc":18.51,"roe":16.88,"sharesOutstanding":163135000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":14.41,"fcfCagr5y":-4.47,"roeAvg10y":10.14,"roeAvg5y":16.29,"yearsAvailable":20},"quarterly":[{"capex":210510000,"ebitMargin":10.58,"fcf":365557000,"fcfMargin":6.87,"grossMargin":34.94,"netDebt":99742999,"netIncome":393750000,"operatingCf":576067000,"quarter":3,"revenue":5323712000,"roc":16.96,"roe":16.86,"sharesOutstanding":167164179,"year":2024},{"capex":237105000,"ebitMargin":11.02,"fcf":475297000,"fcfMargin":8.77,"grossMargin":35.7,"netDebt":-343537000,"netIncome":385025000,"operatingCf":712402000,"quarter":4,"revenue":5422164000,"roc":17.51,"roe":15.89,"sharesOutstanding":165516000,"year":2024},{"capex":242872000,"ebitMargin":11.19,"fcf":494664000,"fcfMargin":9.09,"grossMargin":36.34,"netDebt":-370766000,"netIncome":388804000,"operatingCf":737536000,"quarter":1,"revenue":5439405000,"roc":18,"roe":16.13,"sharesOutstanding":164100000,"year":2025},{"capex":260268000,"ebitMargin":11.27,"fcf":441134000,"fcfMargin":8.13,"grossMargin":36.82,"netDebt":165571000,"netIncome":397075000,"operatingCf":701402000,"quarter":2,"revenue":5427851000,"roc":18.91,"roe":17.78,"sharesOutstanding":162800000,"year":2025},{"capex":275349000,"ebitMargin":11.48,"fcf":368724000,"fcfMargin":6.77,"grossMargin":37.08,"netDebt":119115000,"netIncome":405861000,"operatingCf":644073000,"quarter":3,"revenue":5443939000,"roc":18.73,"roe":17.3,"sharesOutstanding":162800000,"year":2025},{"capex":255292000,"ebitMargin":11.64,"fcf":476563000,"fcfMargin":8.67,"grossMargin":37.27,"netDebt":-378943000,"netIncome":414013000,"operatingCf":731855000,"quarter":4,"revenue":5495356000,"roc":18.51,"roe":16.88,"sharesOutstanding":162801664,"year":2025},{"capex":255528000,"ebitMargin":11.75,"fcf":368027000,"fcfMargin":6.68,"grossMargin":37.35,"netDebt":-93119000,"netIncome":419372000,"operatingCf":623555000,"quarter":1,"revenue":5510015000,"roc":18,"roe":16.14,"sharesOutstanding":163443000,"year":2026},{"capex":236053000,"ebitMargin":12.16,"fcf":487024000,"fcfMargin":8.63,"grossMargin":37.5,"netDebt":-5935000,"netIncome":434129000,"operatingCf":723077000,"quarter":2,"revenue":5640722000,"roc":19.51,"roe":17.35,"sharesOutstanding":162800000,"year":2026}]}