{"annual":[{"capex":272700000,"ebitMargin":8.69,"fcf":23500000,"fcfMargin":0.53,"grossMargin":13.08,"netDebt":462200000,"netIncome":217600000,"operatingCf":296200000,"revenue":4435300000,"roc":12.7,"roe":16.73,"sharesOutstanding":51073326,"year":2015},{"capex":159400000,"ebitMargin":9.57,"fcf":198600000,"fcfMargin":4.2,"grossMargin":13.9,"netDebt":547500000,"netIncome":312200000,"operatingCf":358000000,"revenue":4732700000,"roc":13.07,"roe":20.81,"sharesOutstanding":53550600,"year":2016},{"capex":172000000,"ebitMargin":10.19,"fcf":288900000,"fcfMargin":5.74,"grossMargin":15.29,"netDebt":610300000,"netIncome":378200000,"operatingCf":460900000,"revenue":5036300000,"roc":13.1,"roe":19.36,"sharesOutstanding":54969040,"year":2017},{"capex":271400000,"ebitMargin":12.97,"fcf":323300000,"fcfMargin":7.08,"grossMargin":17.88,"netDebt":582800000,"netIncome":447000000,"operatingCf":594700000,"revenue":4567100000,"roc":14.64,"roe":21.59,"sharesOutstanding":55588299,"year":2018},{"capex":451300000,"ebitMargin":16.21,"fcf":380400000,"fcfMargin":8.22,"grossMargin":20.1,"netDebt":710300000,"netIncome":478100000,"operatingCf":831700000,"revenue":4628400000,"roc":16.48,"roe":20.47,"sharesOutstanding":55428007,"year":2019},{"capex":256000000,"ebitMargin":6.74,"fcf":130000000,"fcfMargin":3.27,"grossMargin":12.37,"netDebt":674000000,"netIncome":139000000,"operatingCf":386000000,"revenue":3977000000,"roc":5.22,"roe":5.44,"sharesOutstanding":55016372,"year":2020},{"capex":367000000,"ebitMargin":9.74,"fcf":200000000,"fcfMargin":4.78,"grossMargin":13.99,"netDebt":587000000,"netIncome":222000000,"operatingCf":567000000,"revenue":4188000000,"roc":7.87,"roe":8.28,"sharesOutstanding":55064735,"year":2021},{"capex":402000000,"ebitMargin":10.24,"fcf":326000000,"fcfMargin":6.12,"grossMargin":16.04,"netDebt":479000000,"netIncome":331000000,"operatingCf":728000000,"revenue":5330000000,"roc":10.01,"roe":10.91,"sharesOutstanding":55073719,"year":2022},{"capex":412000000,"ebitMargin":-4.46,"fcf":365000000,"fcfMargin":6.81,"grossMargin":2.33,"netDebt":389000000,"netIncome":-102000000,"operatingCf":777000000,"revenue":5363000000,"roc":-4.6,"roe":-3.56,"sharesOutstanding":53691433,"year":2023},{"capex":640000000,"ebitMargin":11.9,"fcf":74000000,"fcfMargin":1,"grossMargin":16.64,"netDebt":682000000,"netIncome":633000000,"operatingCf":714000000,"revenue":7411000000,"roc":13.71,"roe":18.82,"sharesOutstanding":55099345,"year":2024},{"capex":515000000,"ebitMargin":14.22,"fcf":333000000,"fcfMargin":3.8,"grossMargin":19.26,"netDebt":1172000000,"netIncome":1016000000,"operatingCf":848000000,"revenue":8763000000,"roc":15.64,"roe":23.55,"sharesOutstanding":54392000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":5.29,"fcfCagr5y":5.58,"roeAvg10y":14.57,"roeAvg5y":11.6,"yearsAvailable":20},"quarterly":[{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":682000000,"netIncome":null,"operatingCf":null,"quarter":4,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":55859375,"year":2024},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":998000000,"netIncome":null,"operatingCf":null,"quarter":1,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":55583126,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":1177000000,"netIncome":null,"operatingCf":null,"quarter":2,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":54340538,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":1177000000,"netIncome":null,"operatingCf":null,"quarter":3,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":54340538,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":1172000000,"netIncome":null,"operatingCf":null,"quarter":4,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":54148000,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":1172000000,"netIncome":null,"operatingCf":null,"quarter":1,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":54148000,"year":2026},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":1261000000,"netIncome":null,"operatingCf":null,"quarter":2,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":54911556,"year":2026},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":1261000000,"netIncome":null,"operatingCf":null,"quarter":3,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":54911556,"year":2026}]}