{"annual":[{"capex":155670000,"ebitMargin":3.66,"fcf":-4122000,"fcfMargin":-0.11,"grossMargin":37.01,"netDebt":439121000,"netIncome":80583000,"operatingCf":151548000,"revenue":3755226000,"roc":6.64,"roe":7.3,"sharesOutstanding":16000000,"year":2016},{"capex":179015000,"ebitMargin":3.98,"fcf":-297000,"fcfMargin":-0.01,"grossMargin":36.58,"netDebt":504715000,"netIncome":77430000,"operatingCf":178718000,"revenue":3940853000,"roc":7.39,"roe":6.68,"sharesOutstanding":16000000,"year":2017},{"capex":147983000,"ebitMargin":3.89,"fcf":34218000,"fcfMargin":0.83,"grossMargin":36.57,"netDebt":459822000,"netIncome":81733000,"operatingCf":182201000,"revenue":4140990000,"roc":7.48,"roe":6.72,"sharesOutstanding":16000000,"year":2018},{"capex":195870000,"ebitMargin":2.76,"fcf":-141852000,"fcfMargin":-3.25,"grossMargin":35.99,"netDebt":623151000,"netIncome":65325000,"operatingCf":54018000,"revenue":4362393000,"roc":5.46,"roe":5.2,"sharesOutstanding":16000000,"year":2019},{"capex":131156000,"ebitMargin":4.52,"fcf":193298000,"fcfMargin":4.09,"grossMargin":35.82,"netDebt":1170225000,"netIncome":104956000,"operatingCf":324454000,"revenue":4729218000,"roc":6.91,"roe":7.84,"sharesOutstanding":15975266,"year":2020},{"capex":154376000,"ebitMargin":5.94,"fcf":192125000,"fcfMargin":3.52,"grossMargin":35.24,"netDebt":1084345000,"netIncome":165236000,"operatingCf":346501000,"revenue":5456182000,"roc":10.26,"roe":11.19,"sharesOutstanding":15975266,"year":2021},{"capex":178592000,"ebitMargin":6.15,"fcf":166356000,"fcfMargin":2.83,"grossMargin":35.03,"netDebt":1353701000,"netIncome":199660000,"operatingCf":344948000,"revenue":5874957000,"roc":11.2,"roe":12.25,"sharesOutstanding":15975266,"year":2022},{"capex":203415000,"ebitMargin":4.62,"fcf":222031000,"fcfMargin":3.55,"grossMargin":33.38,"netDebt":1343175000,"netIncome":157074000,"operatingCf":425446000,"revenue":6263133000,"roc":8.61,"roe":8.85,"sharesOutstanding":15979905,"year":2023},{"capex":170514000,"ebitMargin":3.79,"fcf":284396000,"fcfMargin":4.62,"grossMargin":33.84,"netDebt":1202244000,"netIncome":125140000,"operatingCf":454910000,"revenue":6160886000,"roc":6.83,"roe":6.77,"sharesOutstanding":15975646,"year":2024},{"capex":183888000,"ebitMargin":4.29,"fcf":134529000,"fcfMargin":2.17,"grossMargin":34.85,"netDebt":1276126000,"netIncome":140679000,"operatingCf":318417000,"revenue":6199989000,"roc":7.75,"roe":7.19,"sharesOutstanding":15977232,"year":2025},{"capex":195210000,"ebitMargin":3.88,"fcf":179481000,"fcfMargin":2.79,"grossMargin":31.51,"netDebt":1340511000,"netIncome":138401000,"operatingCf":374691000,"revenue":6433889000,"roc":6.69,"roe":6.7,"sharesOutstanding":15980617,"year":2026}],"currency":"EUR","growth":{"fcfCagr10y":45.5,"fcfCagr5y":1.02,"roeAvg10y":7.94,"roeAvg5y":8.35,"yearsAvailable":20},"quarterly":[{"capex":116086000,"ebitMargin":4.18,"fcf":403696000,"fcfMargin":6.53,"grossMargin":32.52,"netDebt":1138900000,"netIncome":160940000,"operatingCf":502410000,"quarter":4,"revenue":6185286000,"roc":7.44,"roe":8.06,"sharesOutstanding":15849057,"year":2024},{"capex":183888000,"ebitMargin":4.29,"fcf":134529000,"fcfMargin":2.17,"grossMargin":33.96,"netDebt":1276126000,"netIncome":140679000,"operatingCf":318417000,"quarter":1,"revenue":6200089000,"roc":7.75,"roe":7.19,"sharesOutstanding":15996751,"year":2025},{"capex":208088000,"ebitMargin":4.55,"fcf":244029000,"fcfMargin":3.87,"grossMargin":34.81,"netDebt":1174900000,"netIncome":151279000,"operatingCf":452117000,"quarter":2,"revenue":6303589000,"roc":8.11,"roe":7.34,"sharesOutstanding":15981873,"year":2025},{"capex":232788000,"ebitMargin":4.5,"fcf":163428999,"fcfMargin":2.57,"grossMargin":34.88,"netDebt":1196700000,"netIncome":139979000,"operatingCf":396217000,"quarter":3,"revenue":6353389000,"roc":8.09,"roe":6.71,"sharesOutstanding":15964902,"year":2025},{"capex":231188000,"ebitMargin":4.36,"fcf":108428999,"fcfMargin":1.7,"grossMargin":34.07,"netDebt":1224900000,"netIncome":133379000,"operatingCf":339617000,"quarter":4,"revenue":6386989000,"roc":8.11,"roe":6.34,"sharesOutstanding":15949279,"year":2025},{"capex":200210000,"ebitMargin":3.88,"fcf":174480999,"fcfMargin":2.71,"grossMargin":33.23,"netDebt":1340511000,"netIncome":138301000,"operatingCf":374691000,"quarter":1,"revenue":6433889000,"roc":6.69,"roe":6.7,"sharesOutstanding":15998982,"year":2026},{"capex":189910000,"ebitMargin":3.75,"fcf":191680999,"fcfMargin":2.94,"grossMargin":32.28,"netDebt":1224400000,"netIncome":132301000,"operatingCf":381591000,"quarter":2,"revenue":6527089000,"roc":6.18,"roe":6.11,"sharesOutstanding":15998982,"year":2026},{"capex":196210000,"ebitMargin":3.9,"fcf":258881000,"fcfMargin":3.89,"grossMargin":32.22,"netDebt":1173510000,"netIncome":144601000,"operatingCf":455091000,"quarter":3,"revenue":6650889000,"roc":6.63,"roe":6.61,"sharesOutstanding":16631000,"year":2026}]}