{"annual":[{"capex":236288000,"ebitMargin":18.75,"fcf":723195000,"fcfMargin":12.42,"grossMargin":53.03,"netDebt":-607890000,"netIncome":652768000,"operatingCf":959483000,"revenue":5823508000,"roc":38.82,"roe":38.76,"sharesOutstanding":161200000,"year":2015},{"capex":246311000,"ebitMargin":15.96,"fcf":522867000,"fcfMargin":9.56,"grossMargin":53.18,"netDebt":-433271000,"netIncome":526330000,"operatingCf":769178000,"revenue":5471256000,"roc":25.39,"roe":29.02,"sharesOutstanding":161200000,"year":2016},{"capex":229885000,"ebitMargin":14.92,"fcf":450001000,"fcfMargin":7.31,"grossMargin":52.24,"netDebt":-290332000,"netIncome":535504000,"operatingCf":679886000,"revenue":6153543000,"roc":26.82,"roe":28.98,"sharesOutstanding":161200000,"year":2017},{"capex":323691000,"ebitMargin":14.81,"fcf":401835000,"fcfMargin":6.07,"grossMargin":51.09,"netDebt":416419000,"netIncome":592792000,"operatingCf":725526000,"revenue":6615800000,"roc":25.17,"roe":39.47,"sharesOutstanding":161200000,"year":2018},{"capex":318147000,"ebitMargin":15.32,"fcf":667644000,"fcfMargin":9.63,"grossMargin":51.71,"netDebt":653019000,"netIncome":588423000,"operatingCf":985791000,"revenue":6936530000,"roc":24.52,"roe":32.98,"sharesOutstanding":161200000,"year":2019},{"capex":361644000,"ebitMargin":13.5,"fcf":674344000,"fcfMargin":10.95,"grossMargin":52.96,"netDebt":699883000,"netIncome":495499000,"operatingCf":1035988000,"revenue":6156746000,"roc":21.33,"roe":27.07,"sharesOutstanding":161200000,"year":2020},{"capex":395526000,"ebitMargin":13.87,"fcf":579963000,"fcfMargin":8.65,"grossMargin":51.47,"netDebt":768300000,"netIncome":621310000,"operatingCf":975489000,"revenue":6705640000,"roc":20.66,"roe":26.68,"sharesOutstanding":161200000,"year":2021},{"capex":352148000,"ebitMargin":10.81,"fcf":189406000,"fcfMargin":2.65,"grossMargin":49.24,"netDebt":1335470000,"netIncome":489276000,"operatingCf":541554000,"revenue":7149740000,"roc":14.45,"roe":19.1,"sharesOutstanding":161200000,"year":2022},{"capex":375157000,"ebitMargin":11.22,"fcf":539433000,"fcfMargin":6.81,"grossMargin":50.67,"netDebt":1468465000,"netIncome":552529000,"operatingCf":914590000,"revenue":7925613000,"roc":15.68,"roe":19.48,"sharesOutstanding":161200000,"year":2023},{"capex":346000000,"ebitMargin":11.07,"fcf":696000000,"fcfMargin":8.83,"grossMargin":53.75,"netDebt":1771000000,"netIncome":445000000,"operatingCf":1042300000,"revenue":7883000000,"roc":13.82,"roe":14.61,"sharesOutstanding":160830324,"year":2024},{"capex":236000000,"ebitMargin":11.28,"fcf":831000000,"fcfMargin":10.63,"grossMargin":21.67,"netDebt":1346000000,"netIncome":534000000,"operatingCf":1067000000,"revenue":7817300000,"roc":13.4,"roe":17.2,"sharesOutstanding":172492000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":2.5,"fcfCagr5y":12.7,"roeAvg10y":25.46,"roeAvg5y":19.42,"yearsAvailable":14},"quarterly":[{"capex":276234000,"ebitMargin":11.56,"fcf":742473000,"fcfMargin":9.42,"grossMargin":37.84,"netDebt":364400000,"netIncome":445000000,"operatingCf":1036762000,"quarter":4,"revenue":7882990000,"roc":14.46,"roe":14.61,"sharesOutstanding":161200000,"year":2024},{"capex":258659000,"ebitMargin":11.15,"fcf":874339000,"fcfMargin":11.11,"grossMargin":38.26,"netDebt":1703000000,"netIncome":426273000,"operatingCf":1151053000,"quarter":1,"revenue":7866790000,"roc":13.88,"roe":13.61,"sharesOutstanding":160714286,"year":2025},{"capex":255122000,"ebitMargin":11.05,"fcf":872109000,"fcfMargin":11.11,"grossMargin":46.45,"netDebt":1795000000,"netIncome":421934000,"operatingCf":1145286000,"quarter":2,"revenue":7852881000,"roc":14.48,"roe":14.66,"sharesOutstanding":161200000,"year":2025},{"capex":251869000,"ebitMargin":10.63,"fcf":811852000,"fcfMargin":10.37,"grossMargin":38.96,"netDebt":1732000000,"netIncome":434993000,"operatingCf":1063721000,"quarter":3,"revenue":7825255000,"roc":13.52,"roe":14.36,"sharesOutstanding":161200000,"year":2025},{"capex":283000000,"ebitMargin":11.28,"fcf":779000000,"fcfMargin":9.97,"grossMargin":21.67,"netDebt":1346000000,"netIncome":534000000,"operatingCf":1062000000,"quarter":4,"revenue":7816800000,"roc":13.4,"roe":17.2,"sharesOutstanding":172703000,"year":2025},{"capex":266000000,"ebitMargin":12.04,"fcf":797000000,"fcfMargin":10.22,"grossMargin":13.76,"netDebt":1933000000,"netIncome":552000000,"operatingCf":1063000000,"quarter":1,"revenue":7795800000,"roc":14.33,"roe":16.79,"sharesOutstanding":161200000,"year":2026},{"capex":253000000,"ebitMargin":15.02,"fcf":935000000,"fcfMargin":11.75,"grossMargin":14.58,"netDebt":1967000000,"netIncome":585000000,"operatingCf":1188000000,"quarter":2,"revenue":7960800000,"roc":18.57,"roe":18.28,"sharesOutstanding":160129635,"year":2026},{"capex":282000000,"ebitMargin":15.91,"fcf":1014000000,"fcfMargin":12.47,"grossMargin":23.1,"netDebt":1810000000,"netIncome":618000000,"operatingCf":1296000000,"quarter":3,"revenue":8130800000,"roc":21.96,"roe":18.28,"sharesOutstanding":160129635,"year":2026}]}