{"annual":[{"capex":560604000,"ebitMargin":5.55,"fcf":41549000,"fcfMargin":0.65,"grossMargin":26.58,"netDebt":271553000,"netIncome":268500000,"operatingCf":602153000,"revenue":6351889000,"roc":9.81,"roe":13.61,"sharesOutstanding":111111112,"year":2016},{"capex":665724000,"ebitMargin":7.7,"fcf":46797000,"fcfMargin":0.71,"grossMargin":27.52,"netDebt":592811000,"netIncome":341733000,"operatingCf":712521000,"revenue":6584748000,"roc":13.25,"roe":15.39,"sharesOutstanding":111111112,"year":2017},{"capex":625842000,"ebitMargin":7.27,"fcf":200003000,"fcfMargin":2.83,"grossMargin":27.85,"netDebt":371708000,"netIncome":388679000,"operatingCf":825845000,"revenue":7060342000,"roc":12.08,"roe":15.71,"sharesOutstanding":111111112,"year":2018},{"capex":577091000,"ebitMargin":6.78,"fcf":181865000,"fcfMargin":2.6,"grossMargin":25.95,"netDebt":226816000,"netIncome":629995000,"operatingCf":758956000,"revenue":6989981000,"roc":11.03,"roe":21.24,"sharesOutstanding":111111112,"year":2019},{"capex":473000000,"ebitMargin":2.22,"fcf":162804000,"fcfMargin":2.79,"grossMargin":22.96,"netDebt":-93459000,"netIncome":-431012000,"operatingCf":635804000,"revenue":5829416000,"roc":3.29,"roe":-20.47,"sharesOutstanding":111111112,"year":2020},{"capex":650619000,"ebitMargin":4.87,"fcf":53209000,"fcfMargin":0.83,"grossMargin":24.03,"netDebt":126432000,"netIncome":358276000,"operatingCf":703828000,"revenue":6379734000,"roc":7.24,"roe":14.57,"sharesOutstanding":111111112,"year":2021},{"capex":580485000,"ebitMargin":3.27,"fcf":-288013000,"fcfMargin":-4.55,"grossMargin":23.07,"netDebt":560093000,"netIncome":181261000,"operatingCf":292472000,"revenue":6326117000,"roc":4.69,"roe":6.62,"sharesOutstanding":111111112,"year":2022},{"capex":529870373,"ebitMargin":3.84,"fcf":563802952,"fcfMargin":7.46,"grossMargin":23.13,"netDebt":142889000,"netIncome":600904930,"operatingCf":1093673325,"revenue":7560094328,"roc":5.6,"roe":19.65,"sharesOutstanding":111111112,"year":2023},{"capex":635186000,"ebitMargin":5.89,"fcf":190508000,"fcfMargin":2.4,"grossMargin":25.42,"netDebt":184213000,"netIncome":263919000,"operatingCf":825694000,"revenue":7954141000,"roc":9.82,"roe":9.12,"sharesOutstanding":111111112,"year":2024},{"capex":680357000,"ebitMargin":4.1,"fcf":173784000,"fcfMargin":2.17,"grossMargin":21.89,"netDebt":-334185000,"netIncome":353104000,"operatingCf":854141000,"revenue":8024792000,"roc":6.76,"roe":11.03,"sharesOutstanding":111111000,"year":2025},{"capex":357554000,"ebitMargin":5.56,"fcf":554303000,"fcfMargin":7.06,"grossMargin":22.63,"netDebt":-1101006000,"netIncome":83320000,"operatingCf":911857000,"revenue":7855474000,"roc":8.79,"roe":2.7,"sharesOutstanding":111111112,"year":2026}],"currency":"EUR","growth":{"fcfCagr10y":15.58,"fcfCagr5y":40.81,"roeAvg10y":9.56,"roeAvg5y":9.83,"yearsAvailable":20},"quarterly":[{"capex":541825000,"ebitMargin":3.87,"fcf":311509000,"fcfMargin":3.91,"grossMargin":23.82,"netDebt":-1048536000,"netIncome":329331000,"operatingCf":853334000,"quarter":3,"revenue":7956914000,"roc":6.5,"roe":10.65,"sharesOutstanding":111003000,"year":2024},{"capex":680357000,"ebitMargin":4.1,"fcf":173784000,"fcfMargin":2.17,"grossMargin":21.51,"netDebt":-334185000,"netIncome":353103000,"operatingCf":854141000,"quarter":4,"revenue":8024792000,"roc":6.76,"roe":11.03,"sharesOutstanding":111558000,"year":2024},{"capex":693124000,"ebitMargin":3.52,"fcf":162877000,"fcfMargin":2.03,"grossMargin":21.31,"netDebt":-1186634000,"netIncome":311098000,"operatingCf":856001000,"quarter":1,"revenue":8019512000,"roc":5.92,"roe":9.79,"sharesOutstanding":112005000,"year":2025},{"capex":680843000,"ebitMargin":4.45,"fcf":205289000,"fcfMargin":2.57,"grossMargin":20.9,"netDebt":-46642000,"netIncome":192417000,"operatingCf":886132000,"quarter":2,"revenue":7973142000,"roc":7.68,"roe":6.34,"sharesOutstanding":109790000,"year":2025},{"capex":632537000,"ebitMargin":4.73,"fcf":251418000,"fcfMargin":3.16,"grossMargin":20.5,"netDebt":62192000,"netIncome":161475000,"operatingCf":883955000,"quarter":3,"revenue":7964345000,"roc":8.17,"roe":5.25,"sharesOutstanding":111424242,"year":2025},{"capex":617709000,"ebitMargin":4.86,"fcf":554302000,"fcfMargin":7.05,"grossMargin":22,"netDebt":-1101006000,"netIncome":83320000,"operatingCf":911857000,"quarter":4,"revenue":7862145000,"roc":7.69,"roe":2.7,"sharesOutstanding":111111112,"year":2025},{"capex":554825000,"ebitMargin":5.41,"fcf":561060000,"fcfMargin":7.19,"grossMargin":21.57,"netDebt":-162655000,"netIncome":94810000,"operatingCf":855731000,"quarter":1,"revenue":7803645000,"roc":10.15,"roe":3.01,"sharesOutstanding":111111112,"year":2026},{"capex":554284000,"ebitMargin":5.08,"fcf":502129000,"fcfMargin":6.39,"grossMargin":21.65,"netDebt":-314907000,"netIncome":115620000,"operatingCf":796259000,"quarter":2,"revenue":7855671000,"roc":9.28,"roe":3.6,"sharesOutstanding":111596552,"year":2026}]}