{"annual":[{"capex":7885000,"ebitMargin":9.67,"fcf":-53163000,"fcfMargin":-7.77,"grossMargin":31.87,"netDebt":-34588477,"netIncome":7943000,"operatingCf":-45278000,"revenue":684274000,"roc":23.54,"roe":10.91,"sharesOutstanding":15432320,"year":2015},{"capex":18108000,"ebitMargin":5.34,"fcf":-57145000,"fcfMargin":-8.82,"grossMargin":17.45,"netDebt":-13663272,"netIncome":26800000,"operatingCf":-39037000,"revenue":647573000,"roc":11.42,"roe":47.31,"sharesOutstanding":15496292,"year":2016},{"capex":25300000,"ebitMargin":4.45,"fcf":-54400000,"fcfMargin":-6.05,"grossMargin":14.28,"netDebt":60800000,"netIncome":44200000,"operatingCf":-29100000,"revenue":899700000,"roc":9.01,"roe":26.56,"sharesOutstanding":15496000,"year":2017},{"capex":23700000,"ebitMargin":-7.74,"fcf":-34800000,"fcfMargin":-4.02,"grossMargin":16.16,"netDebt":21200000,"netIncome":14700000,"operatingCf":-11100000,"revenue":865100000,"roc":-22.24,"roe":8.14,"sharesOutstanding":15341000,"year":2018},{"capex":31400000,"ebitMargin":2.58,"fcf":-42100000,"fcfMargin":-4.14,"grossMargin":15.41,"netDebt":117500000,"netIncome":20800000,"operatingCf":-10700000,"revenue":1015900000,"roc":5.91,"roe":11.23,"sharesOutstanding":16167136,"year":2019},{"capex":35500000,"ebitMargin":-10.85,"fcf":-78500000,"fcfMargin":-4.96,"grossMargin":5.14,"netDebt":170600000,"netIncome":27100000,"operatingCf":-43000000,"revenue":1583900000,"roc":-28.06,"roe":14.24,"sharesOutstanding":16111262,"year":2020},{"capex":59700000,"ebitMargin":-11.05,"fcf":-163200000,"fcfMargin":-6.52,"grossMargin":6.27,"netDebt":354800000,"netIncome":449000000,"operatingCf":-103500000,"revenue":2504000000,"roc":-18.02,"roe":62.26,"sharesOutstanding":16735000,"year":2021},{"capex":102900000,"ebitMargin":-7.62,"fcf":-123700000,"fcfMargin":-3.28,"grossMargin":34.58,"netDebt":444900000,"netIncome":-6700000,"operatingCf":-20800000,"revenue":3767400000,"roc":-18.76,"roe":-0.94,"sharesOutstanding":20626256,"year":2022},{"capex":138200000,"ebitMargin":9.32,"fcf":-165700000,"fcfMargin":-3.53,"grossMargin":16.62,"netDebt":426900000,"netIncome":397100000,"operatingCf":-27500000,"revenue":4689100000,"roc":18.64,"roe":37.14,"sharesOutstanding":21565000,"year":2023},{"capex":163000000,"ebitMargin":-11.24,"fcf":-449900000,"fcfMargin":-8.55,"grossMargin":3.61,"netDebt":919000000,"netIncome":-406300000,"operatingCf":-286900000,"revenue":5261600000,"roc":-33.93,"roe":-59.84,"sharesOutstanding":21276000,"year":2024},{"capex":304999999,"ebitMargin":2.97,"fcf":-297200000,"fcfMargin":-6.17,"grossMargin":29.77,"netDebt":1321100000,"netIncome":307600000,"operatingCf":7799999,"revenue":4813200000,"roc":7.7,"roe":51.15,"sharesOutstanding":21784998,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":19.72,"roeAvg5y":17.95,"yearsAvailable":18},"quarterly":[{"capex":169600000,"ebitMargin":-3.98,"fcf":null,"fcfMargin":null,"grossMargin":31.34,"netDebt":755800000,"netIncome":-54900000,"operatingCf":null,"quarter":3,"revenue":7500900000,"roc":-13,"roe":-6.35,"sharesOutstanding":21338000,"year":2024},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":910000000,"netIncome":null,"operatingCf":null,"quarter":4,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":21343000,"year":2024},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":null,"netIncome":null,"operatingCf":null,"quarter":1,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":null,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":1039900000,"netIncome":null,"operatingCf":null,"quarter":2,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":21593118,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":1039900000,"netIncome":null,"operatingCf":null,"quarter":3,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":21593118,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":1321100000,"netIncome":null,"operatingCf":null,"quarter":4,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":21784998,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":1321100000,"netIncome":null,"operatingCf":null,"quarter":1,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":21784998,"year":2026},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":1354300000,"netIncome":null,"operatingCf":null,"quarter":2,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":23718820,"year":2026}]}