{"annual":[{"capex":154256000,"ebitMargin":15.94,"fcf":269328000,"fcfMargin":9.59,"grossMargin":65.97,"netDebt":82195000,"netIncome":319355000,"operatingCf":423584000,"revenue":2808746000,"roc":36.92,"roe":33.4,"sharesOutstanding":69016000,"year":2015},{"capex":121477000,"ebitMargin":13.16,"fcf":250785000,"fcfMargin":9.31,"grossMargin":66.01,"netDebt":117070000,"netIncome":193513000,"operatingCf":372262000,"revenue":2692846000,"roc":30.57,"roe":21.83,"sharesOutstanding":69016167,"year":2016},{"capex":91001000,"ebitMargin":12.48,"fcf":329055000,"fcfMargin":12.04,"grossMargin":66.18,"netDebt":7852000,"netIncome":231147000,"operatingCf":420056000,"revenue":2732573000,"roc":30.64,"roe":25.26,"sharesOutstanding":69016167,"year":2017},{"capex":152977000,"ebitMargin":12.4,"fcf":168826000,"fcfMargin":6.04,"grossMargin":65.23,"netDebt":22008000,"netIncome":236152000,"operatingCf":321803000,"revenue":2795963000,"roc":28.76,"roe":24.07,"sharesOutstanding":69016167,"year":2018},{"capex":191313000,"ebitMargin":11.94,"fcf":460404000,"fcfMargin":15.96,"grossMargin":65.03,"netDebt":1039851000,"netIncome":205113000,"operatingCf":651717000,"revenue":2884056000,"roc":17.26,"roe":20.48,"sharesOutstanding":69016167,"year":2019},{"capex":78080000,"ebitMargin":-12.11,"fcf":161832000,"fcfMargin":8.32,"grossMargin":61.01,"netDebt":1003598000,"netIncome":-219182000,"operatingCf":239912000,"revenue":1945843000,"roc":-13.77,"roe":-29.08,"sharesOutstanding":69016167,"year":2020},{"capex":101544000,"ebitMargin":8.18,"fcf":556563000,"fcfMargin":19.98,"grossMargin":61.76,"netDebt":627617000,"netIncome":137339000,"operatingCf":658107000,"revenue":2786110000,"roc":12.97,"roe":14.84,"sharesOutstanding":69016167,"year":2021},{"capex":190244000,"ebitMargin":9.19,"fcf":167015000,"fcfMargin":4.57,"grossMargin":61.79,"netDebt":766695000,"netIncome":209495000,"operatingCf":357259000,"revenue":3651378000,"roc":17.35,"roe":18.76,"sharesOutstanding":69016167,"year":2022},{"capex":248994000,"ebitMargin":9.78,"fcf":104801000,"fcfMargin":2.5,"grossMargin":61.49,"netDebt":1005794000,"netIncome":258371000,"operatingCf":353795000,"revenue":4197459000,"roc":17.23,"roe":19.99,"sharesOutstanding":69016000,"year":2023},{"capex":228584000,"ebitMargin":9.41,"fcf":505278000,"fcfMargin":11.73,"grossMargin":53.37,"netDebt":1193869000,"netIncome":213468000,"operatingCf":733862000,"revenue":4307349000,"roc":15.72,"roe":14.96,"sharesOutstanding":69016000,"year":2024},{"capex":137042000,"ebitMargin":9.83,"fcf":507454000,"fcfMargin":11.88,"grossMargin":53.2,"netDebt":838903000,"netIncome":249480000,"operatingCf":644496000,"revenue":4269837999,"roc":16.07,"roe":16.23,"sharesOutstanding":69016167,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":3.49,"fcfCagr5y":8.07,"roeAvg10y":14.73,"roeAvg5y":16.96,"yearsAvailable":20},"quarterly":[{"capex":269994000,"ebitMargin":8.42,"fcf":391801000,"fcfMargin":9.25,"grossMargin":61.49,"netDebt":1193000000,"netIncome":215371000,"operatingCf":661795000,"quarter":3,"revenue":4234459000,"roc":14.22,"roe":16.33,"sharesOutstanding":69620000,"year":2024},{"capex":228584000,"ebitMargin":8.38,"fcf":505278000,"fcfMargin":11.73,"grossMargin":61.75,"netDebt":1193869000,"netIncome":213468000,"operatingCf":733862000,"quarter":4,"revenue":4307349000,"roc":13.99,"roe":14.96,"sharesOutstanding":69016000,"year":2024},{"capex":222584000,"ebitMargin":8.24,"fcf":460278000,"fcfMargin":10.72,"grossMargin":61.73,"netDebt":1156000000,"netIncome":210468000,"operatingCf":648862000,"quarter":1,"revenue":4292349000,"roc":11.33,"roe":14.28,"sharesOutstanding":68627000,"year":2025},{"capex":214584000,"ebitMargin":8.48,"fcf":440278000,"fcfMargin":10.29,"grossMargin":61.73,"netDebt":1096000000,"netIncome":220468000,"operatingCf":620862000,"quarter":2,"revenue":4278349000,"roc":14.64,"roe":16.2,"sharesOutstanding":69016167,"year":2025},{"capex":193584000,"ebitMargin":8.56,"fcf":553278000,"fcfMargin":13.05,"grossMargin":61.98,"netDebt":1122000000,"netIncome":224468000,"operatingCf":610862000,"quarter":3,"revenue":4238349000,"roc":11.92,"roe":15.59,"sharesOutstanding":69411765,"year":2025},{"capex":273043000,"ebitMargin":9.15,"fcf":554783000,"fcfMargin":12.99,"grossMargin":61.51,"netDebt":838903000,"netIncome":249480000,"operatingCf":691826000,"quarter":4,"revenue":4269838000,"roc":14.96,"roe":16.23,"sharesOutstanding":69016167,"year":2025},{"capex":239043000,"ebitMargin":8.73,"fcf":649783000,"fcfMargin":15.56,"grossMargin":61.75,"netDebt":852000000,"netIncome":231480000,"operatingCf":786826000,"quarter":1,"revenue":4175838000,"roc":11.48,"roe":14.53,"sharesOutstanding":69016167,"year":2026},{"capex":227043000,"ebitMargin":8.4,"fcf":618783000,"fcfMargin":15.17,"grossMargin":62.17,"netDebt":788000000,"netIncome":217480000,"operatingCf":743826000,"quarter":2,"revenue":4079838000,"roc":13.37,"roe":13.5,"sharesOutstanding":69016167,"year":2026}]}