{"annual":[{"capex":12776000,"ebitMargin":5.87,"fcf":45999000,"fcfMargin":8.41,"grossMargin":35.16,"netDebt":1048123000,"netIncome":19783000,"operatingCf":58775000,"revenue":546898000,"roc":6.9,"roe":5.13,"sharesOutstanding":108484800,"year":2015},{"capex":18351000,"ebitMargin":3.36,"fcf":126340000,"fcfMargin":21.25,"grossMargin":31.14,"netDebt":1123961000,"netIncome":14696000,"operatingCf":144691000,"revenue":594480000,"roc":4.09,"roe":3.83,"sharesOutstanding":109335000,"year":2016},{"capex":7324000,"ebitMargin":5.31,"fcf":108224000,"fcfMargin":17.45,"grossMargin":31.91,"netDebt":1210175000,"netIncome":27796000,"operatingCf":115548000,"revenue":620023000,"roc":5.73,"roe":6.86,"sharesOutstanding":109335000,"year":2017},{"capex":26629000,"ebitMargin":6.5,"fcf":114609000,"fcfMargin":17.55,"grossMargin":31.36,"netDebt":1334594000,"netIncome":34494000,"operatingCf":141238000,"revenue":653022000,"roc":6.65,"roe":8.12,"sharesOutstanding":109335000,"year":2018},{"capex":9300000,"ebitMargin":5.93,"fcf":182297000,"fcfMargin":25.91,"grossMargin":30.66,"netDebt":1538158000,"netIncome":37327000,"operatingCf":191597000,"revenue":703541000,"roc":5.66,"roe":8.55,"sharesOutstanding":109335000,"year":2019},{"capex":9291000,"ebitMargin":7.3,"fcf":398784000,"fcfMargin":52.56,"grossMargin":31.19,"netDebt":1579754000,"netIncome":43253000,"operatingCf":408075000,"revenue":758673000,"roc":7.69,"roe":9.54,"sharesOutstanding":109326000,"year":2020},{"capex":10063000,"ebitMargin":8.74,"fcf":536287000,"fcfMargin":58.12,"grossMargin":31.85,"netDebt":1385842000,"netIncome":62632000,"operatingCf":546350000,"revenue":922800000,"roc":9.59,"roe":12.65,"sharesOutstanding":109293000,"year":2021},{"capex":22271000,"ebitMargin":7.87,"fcf":-314723000,"fcfMargin":-33.78,"grossMargin":30.6,"netDebt":1946621000,"netIncome":51486000,"operatingCf":-292452000,"revenue":931704000,"roc":8.48,"roe":9.76,"sharesOutstanding":109241000,"year":2022},{"capex":16609000,"ebitMargin":7.46,"fcf":100057000,"fcfMargin":10.35,"grossMargin":31.83,"netDebt":1975796000,"netIncome":48582000,"operatingCf":116666000,"revenue":967166000,"roc":6.66,"roe":9.02,"sharesOutstanding":109335000,"year":2023},{"capex":27234000,"ebitMargin":8.76,"fcf":137740000,"fcfMargin":12.97,"grossMargin":32,"netDebt":2038737000,"netIncome":69265000,"operatingCf":164974000,"revenue":1061984000,"roc":8.33,"roe":12.14,"sharesOutstanding":109335000,"year":2024},{"capex":23026000,"ebitMargin":6.66,"fcf":-12389000,"fcfMargin":-1.18,"grossMargin":21.34,"netDebt":3202979000,"netIncome":55630000,"operatingCf":10637000,"revenue":1046928000,"roc":6.76,"roe":9.5,"sharesOutstanding":109216000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":-2.7,"fcfCagr5y":-28.64,"roeAvg10y":9,"roeAvg5y":10.61,"yearsAvailable":20},"quarterly":[{"capex":179602000,"ebitMargin":10.48,"fcf":214569000,"fcfMargin":20.52,"grossMargin":32.54,"netDebt":1865055000,"netIncome":64460000,"operatingCf":236609000,"quarter":3,"revenue":1045842000,"roc":2.76,"roe":11.76,"sharesOutstanding":114311000,"year":2024},{"capex":173027000,"ebitMargin":8.93,"fcf":149509000,"fcfMargin":14.08,"grossMargin":31.87,"netDebt":2038737000,"netIncome":69265000,"operatingCf":164974000,"quarter":4,"revenue":1061983000,"roc":8.49,"roe":12.14,"sharesOutstanding":109335000,"year":2024},{"capex":115788000,"ebitMargin":8.97,"fcf":92270000,"fcfMargin":8.56,"grossMargin":31.83,"netDebt":2966173000,"netIncome":69086000,"operatingCf":107735000,"quarter":1,"revenue":1078497000,"roc":2.31,"roe":11.55,"sharesOutstanding":109335000,"year":2025},{"capex":119326000,"ebitMargin":8.02,"fcf":38327000,"fcfMargin":3.56,"grossMargin":31.15,"netDebt":3068344000,"netIncome":60062000,"operatingCf":57330000,"quarter":2,"revenue":1076753000,"roc":2.08,"roe":10.71,"sharesOutstanding":109218889,"year":2025},{"capex":93249000,"ebitMargin":7.47,"fcf":13055000,"fcfMargin":1.22,"grossMargin":30.41,"netDebt":3034479000,"netIncome":65454000,"operatingCf":37158000,"quarter":3,"revenue":1071789000,"roc":1.94,"roe":11.34,"sharesOutstanding":109334686,"year":2025},{"capex":93889000,"ebitMargin":9.69,"fcf":-14107000,"fcfMargin":-1.32,"grossMargin":28.12,"netDebt":3202979000,"netIncome":55630000,"operatingCf":10636000,"quarter":4,"revenue":1065175000,"roc":10.02,"roe":9.5,"sharesOutstanding":108780000,"year":2025},{"capex":24743000,"ebitMargin":9.19,"fcf":-49892001,"fcfMargin":-4.66,"grossMargin":26.53,"netDebt":3105557000,"netIncome":57889000,"operatingCf":-25149001,"quarter":1,"revenue":1071577000,"roc":2.27,"roe":9.4,"sharesOutstanding":109334686,"year":2026},{"capex":19931000,"ebitMargin":9.75,"fcf":20408999,"fcfMargin":1.86,"grossMargin":25.54,"netDebt":3106838000,"netIncome":69141000,"operatingCf":40339999,"quarter":2,"revenue":1099895000,"roc":2.54,"roe":11.72,"sharesOutstanding":109334686,"year":2026}]}