{"annual":[{"capex":98161000,"ebitMargin":7.63,"fcf":46069000,"fcfMargin":1.67,"grossMargin":30.9,"netDebt":115505000,"netIncome":137586000,"operatingCf":144230000,"revenue":2753896000,"roc":8.98,"roe":13.41,"sharesOutstanding":102000000,"year":2015},{"capex":71548000,"ebitMargin":7.44,"fcf":70568000,"fcfMargin":2.29,"grossMargin":30.87,"netDebt":114223000,"netIncome":154355000,"operatingCf":142116000,"revenue":3084849000,"roc":9.08,"roe":13.85,"sharesOutstanding":102000000,"year":2016},{"capex":109328000,"ebitMargin":7.48,"fcf":-38827000,"fcfMargin":-1.13,"grossMargin":29.93,"netDebt":205996000,"netIncome":182146000,"operatingCf":70501000,"revenue":3435325000,"roc":8.99,"roe":14.64,"sharesOutstanding":102000000,"year":2017},{"capex":135660000,"ebitMargin":7.27,"fcf":82964000,"fcfMargin":2.19,"grossMargin":29.47,"netDebt":321937000,"netIncome":175810000,"operatingCf":218624000,"revenue":3796389000,"roc":8.44,"roe":12.91,"sharesOutstanding":102000000,"year":2018},{"capex":186162000,"ebitMargin":6.63,"fcf":158994000,"fcfMargin":3.9,"grossMargin":29.09,"netDebt":413687000,"netIncome":177055000,"operatingCf":345156000,"revenue":4072994000,"roc":7.22,"roe":11.9,"sharesOutstanding":102000000,"year":2019},{"capex":83217000,"ebitMargin":7.05,"fcf":467594000,"fcfMargin":12.28,"grossMargin":30.12,"netDebt":127148000,"netIncome":151277000,"operatingCf":550811000,"revenue":3808674000,"roc":7.2,"roe":9.78,"sharesOutstanding":102000000,"year":2020},{"capex":89458000,"ebitMargin":8.48,"fcf":161324000,"fcfMargin":3.8,"grossMargin":31.21,"netDebt":84098000,"netIncome":266248000,"operatingCf":250782000,"revenue":4239815000,"roc":9.5,"roe":14.78,"sharesOutstanding":102000000,"year":2021},{"capex":103371000,"ebitMargin":7.95,"fcf":-239464000,"fcfMargin":-5.03,"grossMargin":30.93,"netDebt":273175000,"netIncome":269168000,"operatingCf":-136093000,"revenue":4763294000,"roc":9.05,"roe":13.12,"sharesOutstanding":102000000,"year":2022},{"capex":134580000,"ebitMargin":7.76,"fcf":337749000,"fcfMargin":6.09,"grossMargin":31.08,"netDebt":436258000,"netIncome":299275000,"operatingCf":472329000,"revenue":5545887000,"roc":9.65,"roe":13.47,"sharesOutstanding":102000000,"year":2023},{"capex":138426000,"ebitMargin":7.87,"fcf":439532000,"fcfMargin":8.15,"grossMargin":32.04,"netDebt":171273000,"netIncome":288993000,"operatingCf":577958000,"revenue":5391884000,"roc":8.53,"roe":11.86,"sharesOutstanding":102000000,"year":2024},{"capex":144800000,"ebitMargin":6.51,"fcf":345500000,"fcfMargin":6.28,"grossMargin":32.25,"netDebt":34700000,"netIncome":103600000,"operatingCf":490300000,"revenue":5502100000,"roc":5.97,"roe":4.22,"sharesOutstanding":102000000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":39.61,"fcfCagr5y":42.32,"roeAvg10y":12.05,"roeAvg5y":11.49,"yearsAvailable":20},"quarterly":[{"capex":80704000,"ebitMargin":23.11,"fcf":null,"fcfMargin":null,"grossMargin":16.65,"netDebt":null,"netIncome":282075000,"operatingCf":null,"quarter":3,"revenue":6722487000,"roc":null,"roe":12.22,"sharesOutstanding":102000000,"year":2024},{"capex":138426000,"ebitMargin":23.76,"fcf":null,"fcfMargin":null,"grossMargin":64.53,"netDebt":171273000,"netIncome":359993000,"operatingCf":null,"quarter":4,"revenue":6665484000,"roc":31.81,"roe":14.78,"sharesOutstanding":102000000,"year":2024},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":null,"netIncome":null,"operatingCf":null,"quarter":1,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":102000000,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":-436100000,"netIncome":null,"operatingCf":null,"quarter":2,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":102000000,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":null,"netIncome":null,"operatingCf":null,"quarter":3,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":102000000,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":34700000,"netIncome":null,"operatingCf":null,"quarter":4,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":102000000,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":null,"netIncome":null,"operatingCf":null,"quarter":1,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":102000000,"year":2026},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":219900000,"netIncome":null,"operatingCf":null,"quarter":2,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":102000000,"year":2026}]}