{"annual":[{"capex":60084000,"ebitMargin":2.34,"fcf":5593000,"fcfMargin":0.5,"grossMargin":18.89,"netDebt":1005748000,"netIncome":-60565000,"operatingCf":65677000,"revenue":1110117000,"roc":1.82,"roe":null,"sharesOutstanding":104993725,"year":2018},{"capex":80500000,"ebitMargin":10.69,"fcf":2700000,"fcfMargin":0.24,"grossMargin":22.87,"netDebt":922100000,"netIncome":8200000,"operatingCf":83200000,"revenue":1114100000,"roc":7.12,"roe":5.81,"sharesOutstanding":105000000,"year":2019},{"capex":97400000,"ebitMargin":5.18,"fcf":99500000,"fcfMargin":8.24,"grossMargin":22.44,"netDebt":473100000,"netIncome":-64500000,"operatingCf":196900000,"revenue":1206900000,"roc":3.9,"roe":-19.32,"sharesOutstanding":105000000,"year":2020},{"capex":102000000,"ebitMargin":7.9,"fcf":197200000,"fcfMargin":13.38,"grossMargin":22.37,"netDebt":414600000,"netIncome":63000000,"operatingCf":299200000,"revenue":1474300000,"roc":6.87,"roe":15.78,"sharesOutstanding":105000000,"year":2021},{"capex":95000000,"ebitMargin":10.19,"fcf":149000000,"fcfMargin":8.72,"grossMargin":23.07,"netDebt":329000000,"netIncome":78000000,"operatingCf":244000000,"revenue":1708000000,"roc":9.8,"roe":12.91,"sharesOutstanding":105000000,"year":2022},{"capex":114000000,"ebitMargin":8.5,"fcf":153000000,"fcfMargin":8.28,"grossMargin":22.52,"netDebt":52000000,"netIncome":54000000,"operatingCf":267000000,"revenue":1847000000,"roc":6.61,"roe":6.68,"sharesOutstanding":106000000,"year":2023},{"capex":199000000,"ebitMargin":8.26,"fcf":112000000,"fcfMargin":5,"grossMargin":22.71,"netDebt":642000000,"netIncome":108000000,"operatingCf":311000000,"revenue":2241000000,"roc":6.58,"roe":12.39,"sharesOutstanding":116000000,"year":2024},{"capex":206000000,"ebitMargin":8.31,"fcf":247000000,"fcfMargin":10.06,"grossMargin":21.38,"netDebt":701000000,"netIncome":89000000,"operatingCf":453000000,"revenue":2455000000,"roc":6.6,"roe":8.98,"sharesOutstanding":115494000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":4.73,"roeAvg10y":null,"roeAvg5y":11.35,"yearsAvailable":8},"quarterly":[{"capex":174000000,"ebitMargin":7.43,"fcf":68000000,"fcfMargin":3.26,"grossMargin":22.38,"netDebt":1019000000,"netIncome":12000000,"operatingCf":242000000,"quarter":3,"revenue":2087000000,"roc":5.73,"roe":1.69,"sharesOutstanding":115500000,"year":2024},{"capex":199000000,"ebitMargin":8.3,"fcf":112000000,"fcfMargin":5,"grossMargin":22.68,"netDebt":642000000,"netIncome":108000000,"operatingCf":311000000,"quarter":4,"revenue":2240000000,"roc":6.61,"roe":12.39,"sharesOutstanding":115500000,"year":2024},{"capex":207000000,"ebitMargin":7.59,"fcf":86000000,"fcfMargin":3.73,"grossMargin":21.9,"netDebt":928000000,"netIncome":93000000,"operatingCf":293000000,"quarter":1,"revenue":2306000000,"roc":5.99,"roe":10.33,"sharesOutstanding":115384615,"year":2025},{"capex":206000000,"ebitMargin":7.92,"fcf":111000000,"fcfMargin":4.75,"grossMargin":21.53,"netDebt":1115000000,"netIncome":91000000,"operatingCf":317000000,"quarter":2,"revenue":2336000000,"roc":7.07,"roe":10.89,"sharesOutstanding":115500000,"year":2025},{"capex":202000000,"ebitMargin":8.88,"fcf":192000000,"fcfMargin":8,"grossMargin":21.46,"netDebt":1090000000,"netIncome":124000000,"operatingCf":394000000,"quarter":3,"revenue":2400000000,"roc":7.24,"roe":14.71,"sharesOutstanding":115500000,"year":2025},{"capex":206000000,"ebitMargin":9.08,"fcf":247000000,"fcfMargin":10.06,"grossMargin":21.38,"netDebt":701000000,"netIncome":89000000,"operatingCf":453000000,"quarter":4,"revenue":2455000000,"roc":7.21,"roe":8.98,"sharesOutstanding":115500000,"year":2025},{"capex":232000000,"ebitMargin":9.39,"fcf":270000000,"fcfMargin":10.56,"grossMargin":21.05,"netDebt":833000000,"netIncome":100000000,"operatingCf":501000000,"quarter":1,"revenue":2556000000,"roc":7.76,"roe":10.21,"sharesOutstanding":115500000,"year":2026},{"capex":260000000,"ebitMargin":9.68,"fcf":310000000,"fcfMargin":11.58,"grossMargin":20.88,"netDebt":1101000000,"netIncome":120000000,"operatingCf":569000000,"quarter":2,"revenue":2677000000,"roc":8.34,"roe":12.4,"sharesOutstanding":115500000,"year":2026}]}