{"annual":[{"capex":365500000,"ebitMargin":7.54,"fcf":312400000,"fcfMargin":6.13,"grossMargin":29.35,"netDebt":1862200000,"netIncome":217100000,"operatingCf":677900000,"revenue":5097900000,"roc":8.17,"roe":11.79,"sharesOutstanding":99441325,"year":2015},{"capex":166700000,"ebitMargin":6.95,"fcf":247600000,"fcfMargin":4.43,"grossMargin":27.79,"netDebt":4384600000,"netIncome":245500000,"operatingCf":414300000,"revenue":5587200000,"roc":4.47,"roe":9.71,"sharesOutstanding":104011406,"year":2016},{"capex":218300000,"ebitMargin":6.97,"fcf":397500000,"fcfMargin":5.19,"grossMargin":25.54,"netDebt":3760700000,"netIncome":424800000,"operatingCf":615800000,"revenue":7653600000,"roc":6.37,"roe":13.51,"sharesOutstanding":115168410,"year":2017},{"capex":258500000,"ebitMargin":7.63,"fcf":507000000,"fcfMargin":6.34,"grossMargin":26.23,"netDebt":4793200000,"netIncome":399900000,"operatingCf":765500000,"revenue":7995700000,"roc":6.55,"roe":12.11,"sharesOutstanding":118736618,"year":2018},{"capex":287400000,"ebitMargin":8.74,"fcf":558900000,"fcfMargin":6.35,"grossMargin":26.48,"netDebt":5092100000,"netIncome":454800000,"operatingCf":846300000,"revenue":8806500000,"roc":7.82,"roe":12.75,"sharesOutstanding":118736677,"year":2019},{"capex":283800000,"ebitMargin":5.51,"fcf":243300000,"fcfMargin":2.92,"grossMargin":24.51,"netDebt":4626200000,"netIncome":215300000,"operatingCf":527100000,"revenue":8341600000,"roc":4.49,"roe":5.03,"sharesOutstanding":118900000,"year":2020},{"capex":333800000,"ebitMargin":8.38,"fcf":547900000,"fcfMargin":5.32,"grossMargin":24.51,"netDebt":4648000000,"netIncome":568300000,"operatingCf":881700000,"revenue":10294300000,"roc":8.03,"roe":10.98,"sharesOutstanding":131100000,"year":2021},{"capex":382700000,"ebitMargin":2.38,"fcf":-345900000,"fcfMargin":-3.11,"grossMargin":19.07,"netDebt":5673000000,"netIncome":98000000,"operatingCf":-345900000,"revenue":11135600000,"roc":2.27,"roe":1.75,"sharesOutstanding":131100000,"year":2022},{"capex":442800000,"ebitMargin":5.68,"fcf":651100000,"fcfMargin":5.69,"grossMargin":24.32,"netDebt":6268600000,"netIncome":305800000,"operatingCf":1093900000,"revenue":11433700000,"roc":5.23,"roe":5.3,"sharesOutstanding":131100000,"year":2023},{"capex":462900000,"ebitMargin":6.93,"fcf":1170600000,"fcfMargin":10.18,"grossMargin":26.89,"netDebt":6875900000,"netIncome":360300000,"operatingCf":1170600000,"revenue":11503200000,"roc":6,"roe":5.82,"sharesOutstanding":131100000,"year":2024},{"capex":395700000,"ebitMargin":4.4,"fcf":701500000,"fcfMargin":6.21,"grossMargin":26.11,"netDebt":6987000000,"netIncome":230100000,"operatingCf":1097200000,"revenue":11297200000,"roc":3.4,"roe":3.77,"sharesOutstanding":131100000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":12.88,"fcfCagr5y":78.28,"roeAvg10y":8.07,"roeAvg5y":5.52,"yearsAvailable":17},"quarterly":[{"capex":450200000,"ebitMargin":7.27,"fcf":865500000,"fcfMargin":7.51,"grossMargin":26.14,"netDebt":7412700000,"netIncome":332100000,"operatingCf":1209400000,"quarter":3,"revenue":11521800000,"roc":6.76,"roe":5.62,"sharesOutstanding":131100000,"year":2024},{"capex":462900000,"ebitMargin":7.75,"fcf":969800000,"fcfMargin":8.43,"grossMargin":26.89,"netDebt":6875900000,"netIncome":360200000,"operatingCf":1152500000,"quarter":4,"revenue":11503300000,"roc":6.7,"roe":5.82,"sharesOutstanding":131124771,"year":2024},{"capex":460600000,"ebitMargin":4.85,"fcf":1043700000,"fcfMargin":9.13,"grossMargin":26.45,"netDebt":6688200000,"netIncome":203600000,"operatingCf":1138700000,"quarter":1,"revenue":11432300000,"roc":4.22,"roe":3.34,"sharesOutstanding":131124771,"year":2025},{"capex":453300000,"ebitMargin":4.65,"fcf":1059600000,"fcfMargin":9.41,"grossMargin":26.76,"netDebt":4769800000,"netIncome":229900000,"operatingCf":1147300000,"quarter":2,"revenue":11263400000,"roc":4.07,"roe":3.92,"sharesOutstanding":131100000,"year":2025},{"capex":438000000,"ebitMargin":4.72,"fcf":971100000,"fcfMargin":8.62,"grossMargin":26.68,"netDebt":6256000000,"netIncome":271800000,"operatingCf":1149800000,"quarter":3,"revenue":11268200000,"roc":4.11,"roe":4.52,"sharesOutstanding":131100000,"year":2025},{"capex":395600000,"ebitMargin":4.4,"fcf":791300000,"fcfMargin":7,"grossMargin":26.11,"netDebt":6987000000,"netIncome":230100000,"operatingCf":1101500000,"quarter":4,"revenue":11297200000,"roc":3.4,"roe":3.77,"sharesOutstanding":131100000,"year":2025},{"capex":373100000,"ebitMargin":6.33,"fcf":717000000,"fcfMargin":6.36,"grossMargin":26.13,"netDebt":6268700000,"netIncome":367800000,"operatingCf":1090100000,"quarter":1,"revenue":11280500000,"roc":5.18,"roe":5.89,"sharesOutstanding":131100000,"year":2026},{"capex":376000000,"ebitMargin":6.59,"fcf":94500000,"fcfMargin":0.82,"grossMargin":25.49,"netDebt":6558900000,"netIncome":385500000,"operatingCf":470500000,"quarter":2,"revenue":11488200000,"roc":5.61,"roe":6.07,"sharesOutstanding":131100000,"year":2026}]}