{"annual":[{"capex":61943000,"ebitMargin":3.81,"fcf":-20398000,"fcfMargin":-0.81,"grossMargin":48.5,"netDebt":278612000,"netIncome":28134000,"operatingCf":41545000,"revenue":2511719000,"roc":6.5,"roe":9.82,"sharesOutstanding":257295000,"year":2016},{"capex":102245000,"ebitMargin":3.57,"fcf":36993000,"fcfMargin":1.47,"grossMargin":49.67,"netDebt":250179000,"netIncome":36236000,"operatingCf":139238000,"revenue":2524101000,"roc":6.37,"roe":10.65,"sharesOutstanding":257295000,"year":2017},{"capex":114567000,"ebitMargin":3.6,"fcf":-26884000,"fcfMargin":-1.11,"grossMargin":51.34,"netDebt":233142000,"netIncome":13565000,"operatingCf":87683000,"revenue":2420154000,"roc":6.02,"roe":3.98,"sharesOutstanding":273429000,"year":2018},{"capex":124887000,"ebitMargin":3.25,"fcf":-136165000,"fcfMargin":-5.47,"grossMargin":50.23,"netDebt":276810000,"netIncome":20875000,"operatingCf":-11278000,"revenue":2490492000,"roc":5.42,"roe":5.23,"sharesOutstanding":279227000,"year":2019},{"capex":95526000,"ebitMargin":-11.47,"fcf":-149477000,"fcfMargin":-6.36,"grossMargin":46.39,"netDebt":105432000,"netIncome":-343002000,"operatingCf":-53951000,"revenue":2349450000,"roc":-16.15,"roe":-169.45,"sharesOutstanding":304336000,"year":2020},{"capex":59802000,"ebitMargin":0.92,"fcf":-59747000,"fcfMargin":-3.12,"grossMargin":51.66,"netDebt":85643000,"netIncome":-42890000,"operatingCf":55000,"revenue":1913169000,"roc":1.32,"roe":-39.33,"sharesOutstanding":304336000,"year":2021},{"capex":55419000,"ebitMargin":3.7,"fcf":-4202000,"fcfMargin":-0.19,"grossMargin":47.59,"netDebt":8052000,"netIncome":33000000,"operatingCf":51217000,"revenue":2183432000,"roc":6.19,"roe":13.64,"sharesOutstanding":304336000,"year":2022},{"capex":78000000,"ebitMargin":5.3,"fcf":-45000000,"fcfMargin":-1.82,"grossMargin":47.45,"netDebt":-14000000,"netIncome":91000000,"operatingCf":33000000,"revenue":2470000000,"roc":9.57,"roe":17.74,"sharesOutstanding":304336000,"year":2023},{"capex":65000000,"ebitMargin":3.75,"fcf":25000000,"fcfMargin":1.03,"grossMargin":47.34,"netDebt":-81000000,"netIncome":39000000,"operatingCf":90000000,"revenue":2425000000,"roc":6.76,"roe":7.4,"sharesOutstanding":304336000,"year":2024},{"capex":88000000,"ebitMargin":2.68,"fcf":25000000,"fcfMargin":1.1,"grossMargin":49.65,"netDebt":-40000000,"netIncome":5000000,"operatingCf":113000000,"revenue":2280000000,"roc":4.62,"roe":0.92,"sharesOutstanding":304336000,"year":2025},{"capex":65000000,"ebitMargin":2.18,"fcf":-29000000,"fcfMargin":-1.26,"grossMargin":16.7,"netDebt":-40000000,"netIncome":15000000,"operatingCf":36000000,"revenue":2293000000,"roc":3.78,"roe":2.64,"sharesOutstanding":300000000,"year":2026}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":-14.66,"roeAvg5y":8.47,"yearsAvailable":20},"quarterly":[{"capex":70000000,"ebitMargin":1.04,"fcf":-86000000,"fcfMargin":-3.88,"grossMargin":47.61,"netDebt":35000000,"netIncome":-29000000,"operatingCf":-16000000,"quarter":3,"revenue":2218000000,"roc":1.66,"roe":-6.16,"sharesOutstanding":304336000,"year":2024},{"capex":77000000,"ebitMargin":0.72,"fcf":-15000000,"fcfMargin":-0.68,"grossMargin":47.84,"netDebt":50000000,"netIncome":-37000000,"operatingCf":62000000,"quarter":4,"revenue":2218000000,"roc":1.15,"roe":-7.89,"sharesOutstanding":304336000,"year":2024},{"capex":88000000,"ebitMargin":2.72,"fcf":25000000,"fcfMargin":1.1,"grossMargin":49.69,"netDebt":-40000000,"netIncome":5000000,"operatingCf":113000000,"quarter":1,"revenue":2280000000,"roc":4.7,"roe":0.92,"sharesOutstanding":304336334,"year":2025},{"capex":89000000,"ebitMargin":3.88,"fcf":67000000,"fcfMargin":2.86,"grossMargin":49.98,"netDebt":-116000000,"netIncome":36000000,"operatingCf":156000000,"quarter":2,"revenue":2343000000,"roc":6.95,"roe":6.96,"sharesOutstanding":275000000,"year":2025},{"capex":88000000,"ebitMargin":4,"fcf":82000000,"fcfMargin":3.49,"grossMargin":49.83,"netDebt":36000000,"netIncome":40000000,"operatingCf":170000000,"quarter":3,"revenue":2350000000,"roc":7.13,"roe":7.5,"sharesOutstanding":275000000,"year":2025},{"capex":85000000,"ebitMargin":4.97,"fcf":59000000,"fcfMargin":2.49,"grossMargin":39.78,"netDebt":18000000,"netIncome":64000000,"operatingCf":144000000,"quarter":4,"revenue":2373000000,"roc":8.65,"roe":11.37,"sharesOutstanding":283333333,"year":2025},{"capex":65000000,"ebitMargin":3.05,"fcf":-29000000,"fcfMargin":-1.26,"grossMargin":16.7,"netDebt":-40000000,"netIncome":15000000,"operatingCf":36000000,"quarter":1,"revenue":2293000000,"roc":5.3,"roe":2.64,"sharesOutstanding":338983000,"year":2026},{"capex":65000000,"ebitMargin":2.24,"fcf":-26000000,"fcfMargin":-1.17,"grossMargin":6.1,"netDebt":39000000,"netIncome":-6000000,"operatingCf":39000000,"quarter":2,"revenue":2231000000,"roc":3.7,"roe":-1.12,"sharesOutstanding":304336334,"year":2026}]}