{"annual":[{"capex":3100000,"ebitMargin":85.52,"fcf":163800000,"fcfMargin":25.37,"grossMargin":49.19,"netDebt":2996200000,"netIncome":217800000,"operatingCf":166900000,"revenue":645600000,"roc":8.62,"roe":7.34,"sharesOutstanding":63745060,"year":2015},{"capex":7800000,"ebitMargin":122.43,"fcf":199200000,"fcfMargin":26.03,"grossMargin":48.3,"netDebt":3611800000,"netIncome":578100000,"operatingCf":207000000,"revenue":765200000,"roc":12.44,"roe":16.93,"sharesOutstanding":68641383,"year":2016},{"capex":5700000,"ebitMargin":175.74,"fcf":263900000,"fcfMargin":33.15,"grossMargin":49.82,"netDebt":4015300000,"netIncome":841300000,"operatingCf":269600000,"revenue":796000000,"roc":15.39,"roe":20.58,"sharesOutstanding":70503276,"year":2017},{"capex":7000000,"ebitMargin":153.32,"fcf":281600000,"fcfMargin":36.64,"grossMargin":54.14,"netDebt":4370100000,"netIncome":843000000,"operatingCf":288600000,"revenue":768500000,"roc":11.46,"roe":17.72,"sharesOutstanding":72580245,"year":2018},{"capex":9700000,"ebitMargin":159.3,"fcf":308500000,"fcfMargin":37.98,"grossMargin":53.32,"netDebt":-252100000,"netIncome":817200000,"operatingCf":318200000,"revenue":812300000,"roc":10.4,"roe":13.83,"sharesOutstanding":73144410,"year":2019},{"capex":15600000,"ebitMargin":178.36,"fcf":310500000,"fcfMargin":36.07,"grossMargin":49.63,"netDebt":5536200000,"netIncome":1361200000,"operatingCf":326100000,"revenue":860800000,"roc":10.65,"roe":18.48,"sharesOutstanding":75652902,"year":2020},{"capex":11300000,"ebitMargin":234.45,"fcf":342400000,"fcfMargin":35.6,"grossMargin":54.24,"netDebt":8211500000,"netIncome":1721600000,"operatingCf":353700000,"revenue":961700000,"roc":12.09,"roe":19.28,"sharesOutstanding":79509068,"year":2021},{"capex":77900000,"ebitMargin":54.64,"fcf":311100000,"fcfMargin":27.06,"grossMargin":35.85,"netDebt":9100300000,"netIncome":234000000,"operatingCf":389000000,"revenue":1149500000,"roc":3.02,"roe":2.58,"sharesOutstanding":80622048,"year":2022},{"capex":15500000,"ebitMargin":-150.25,"fcf":432400000,"fcfMargin":34.85,"grossMargin":46.72,"netDebt":9100500000,"netIncome":-1568700000,"operatingCf":447900000,"revenue":1240900000,"roc":-10.06,"roe":-21.02,"sharesOutstanding":74109276,"year":2023},{"capex":18800000,"ebitMargin":24.98,"fcf":417700000,"fcfMargin":32.05,"grossMargin":47.68,"netDebt":9412800000,"netIncome":66000000,"operatingCf":436500000,"revenue":1303300000,"roc":1.88,"roe":0.9,"sharesOutstanding":82915039,"year":2024},{"capex":19000000,"ebitMargin":34.1,"fcf":443400000,"fcfMargin":29.75,"grossMargin":37.32,"netDebt":9398800000,"netIncome":1458200000,"operatingCf":462400000,"revenue":1490500000,"roc":2.7,"roe":16.77,"sharesOutstanding":84790522,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":9.48,"fcfCagr5y":10.3,"roeAvg10y":10.61,"roeAvg5y":3.7,"yearsAvailable":18},"quarterly":[{"capex":16000000,"ebitMargin":-56.61,"fcf":411800000,"fcfMargin":32.4,"grossMargin":43.41,"netDebt":-462900000,"netIncome":-587600000,"operatingCf":427800000,"quarter":3,"revenue":1271000000,"roc":-4.13,"roe":-8.03,"sharesOutstanding":74469665,"year":2024},{"capex":18800000,"ebitMargin":21.59,"fcf":417700000,"fcfMargin":31.92,"grossMargin":44.61,"netDebt":9412800000,"netIncome":66000000,"operatingCf":436500000,"quarter":4,"revenue":1308400000,"roc":1.63,"roe":0.9,"sharesOutstanding":74469665,"year":2024},{"capex":19300000,"ebitMargin":35.59,"fcf":393100000,"fcfMargin":29.74,"grossMargin":48.64,"netDebt":-477300000,"netIncome":251400000,"operatingCf":412400000,"quarter":1,"revenue":1321900000,"roc":2.71,"roe":3.31,"sharesOutstanding":87540717,"year":2025},{"capex":22500000,"ebitMargin":73.57,"fcf":412500000,"fcfMargin":30.66,"grossMargin":48.21,"netDebt":9398400000,"netIncome":599000000,"operatingCf":435000000,"quarter":2,"revenue":1345200000,"roc":5.73,"roe":7.79,"sharesOutstanding":74469665,"year":2025},{"capex":22600000,"ebitMargin":73.4,"fcf":440500000,"fcfMargin":32.25,"grossMargin":48.58,"netDebt":9479500000,"netIncome":1185400000,"operatingCf":463100000,"quarter":3,"revenue":1365700000,"roc":5.54,"roe":14.15,"sharesOutstanding":92219215,"year":2025},{"capex":19000000,"ebitMargin":64.22,"fcf":443400000,"fcfMargin":32.7,"grossMargin":43.18,"netDebt":9398800000,"netIncome":1458200000,"operatingCf":462400000,"quarter":4,"revenue":1355800000,"roc":4.63,"roe":16.77,"sharesOutstanding":75570800,"year":2025},{"capex":18300000,"ebitMargin":53.25,"fcf":460100000,"fcfMargin":33.71,"grossMargin":41.5,"netDebt":9294900000,"netIncome":1293900000,"operatingCf":478400000,"quarter":1,"revenue":1364700000,"roc":3.84,"roe":14.74,"sharesOutstanding":97750000,"year":2026},{"capex":16800000,"ebitMargin":35.32,"fcf":448400000,"fcfMargin":32.82,"grossMargin":39.1,"netDebt":9170900000,"netIncome":1293900000,"operatingCf":465200000,"quarter":2,"revenue":1366200000,"roc":2.52,"roe":14.67,"sharesOutstanding":79570312,"year":2026}]}