{"annual":[{"capex":79000000,"ebitMargin":2.84,"fcf":-116100000,"fcfMargin":-3.43,"grossMargin":45.47,"netDebt":-324800000,"netIncome":37100000,"operatingCf":-37100000,"revenue":3387400000,"roc":5.53,"roe":2.3,"sharesOutstanding":149399130,"year":2015},{"capex":84300000,"ebitMargin":3.52,"fcf":46800000,"fcfMargin":1.29,"grossMargin":45.67,"netDebt":-301400000,"netIncome":62400000,"operatingCf":131100000,"revenue":3626700000,"roc":6.82,"roe":3.66,"sharesOutstanding":149399130,"year":2016},{"capex":122900000,"ebitMargin":5.91,"fcf":104300000,"fcfMargin":2.52,"grossMargin":47.25,"netDebt":-386000000,"netIncome":135800000,"operatingCf":227200000,"revenue":4135900000,"roc":13.61,"roe":8.35,"sharesOutstanding":149431610,"year":2017},{"capex":130200000,"ebitMargin":7.26,"fcf":147900000,"fcfMargin":3.18,"grossMargin":48.39,"netDebt":-443200000,"netIncome":187400000,"operatingCf":278100000,"revenue":4648300000,"roc":16.77,"roe":11,"sharesOutstanding":149473228,"year":2018},{"capex":218400000,"ebitMargin":8,"fcf":330400000,"fcfMargin":6,"grossMargin":48.82,"netDebt":237400000,"netIncome":262400000,"operatingCf":548800000,"revenue":5502200000,"roc":15.61,"roe":14.01,"sharesOutstanding":149521683,"year":2019},{"capex":151000000,"ebitMargin":4,"fcf":270500000,"fcfMargin":5.17,"grossMargin":46.96,"netDebt":275800000,"netIncome":123100000,"operatingCf":421500000,"revenue":5234400000,"roc":7.44,"roe":7.15,"sharesOutstanding":149560000,"year":2020},{"capex":202400000,"ebitMargin":8.19,"fcf":257700000,"fcfMargin":3.79,"grossMargin":47.87,"netDebt":334300000,"netIncome":309600000,"operatingCf":460100000,"revenue":6805400000,"roc":15.63,"roe":13.99,"sharesOutstanding":149591763,"year":2021},{"capex":263600000,"ebitMargin":7.57,"fcf":154700000,"fcfMargin":1.83,"grossMargin":46.1,"netDebt":843300000,"netIncome":353500000,"operatingCf":418300000,"revenue":8465100000,"roc":16.3,"roe":14.3,"sharesOutstanding":149663837,"year":2022},{"capex":300400000,"ebitMargin":7.23,"fcf":353200000,"fcfMargin":4.11,"grossMargin":46.35,"netDebt":1251500000,"netIncome":304900000,"operatingCf":653600000,"revenue":8601700000,"roc":15.15,"roe":11.94,"sharesOutstanding":149871901,"year":2023},{"capex":263000000,"ebitMargin":7.05,"fcf":431800000,"fcfMargin":4.9,"grossMargin":47.38,"netDebt":1350400000,"netIncome":281600000,"operatingCf":694800000,"revenue":8817200000,"roc":14.57,"roe":9.96,"sharesOutstanding":149375847,"year":2024},{"capex":206300000,"ebitMargin":-4.9,"fcf":-632300000,"fcfMargin":-8.67,"grossMargin":44.95,"netDebt":2292300000,"netIncome":-645500000,"operatingCf":-426000000,"revenue":7296200000,"roc":-10.96,"roe":-36.66,"sharesOutstanding":147277000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":20.22,"fcfCagr5y":-39.3,"roeAvg10y":5.77,"roeAvg5y":2.71,"yearsAvailable":20},"quarterly":[{"capex":125400000,"ebitMargin":6.88,"fcf":null,"fcfMargin":null,"grossMargin":51.18,"netDebt":1939700000,"netIncome":257900000,"operatingCf":null,"quarter":3,"revenue":8510000000,"roc":14.45,"roe":9.87,"sharesOutstanding":149540000,"year":2024},{"capex":388400000,"ebitMargin":6.93,"fcf":null,"fcfMargin":null,"grossMargin":51.12,"netDebt":1350400000,"netIncome":281500000,"operatingCf":null,"quarter":4,"revenue":8817200000,"roc":14.31,"roe":9.96,"sharesOutstanding":147674732,"year":2024},{"capex":388400000,"ebitMargin":5.86,"fcf":null,"fcfMargin":null,"grossMargin":51,"netDebt":2309900000,"netIncome":194700000,"operatingCf":null,"quarter":1,"revenue":8790900000,"roc":12.5,"roe":7.34,"sharesOutstanding":148170000,"year":2025},{"capex":367900000,"ebitMargin":3.55,"fcf":null,"fcfMargin":null,"grossMargin":50.92,"netDebt":2291300000,"netIncome":-94200000,"operatingCf":null,"quarter":2,"revenue":8615800000,"roc":8.58,"roe":-4.51,"sharesOutstanding":147904192,"year":2025},{"capex":367900000,"ebitMargin":1.35,"fcf":null,"fcfMargin":null,"grossMargin":46.4,"netDebt":2448300000,"netIncome":-284400000,"operatingCf":null,"quarter":3,"revenue":8349500000,"roc":3.2,"roe":-13.78,"sharesOutstanding":147577000,"year":2025},{"capex":311200000,"ebitMargin":-4.64,"fcf":null,"fcfMargin":null,"grossMargin":44.93,"netDebt":2292300000,"netIncome":-645500000,"operatingCf":null,"quarter":4,"revenue":7382400000,"roc":-10.53,"roe":-36.66,"sharesOutstanding":147577000,"year":2025},{"capex":311200000,"ebitMargin":-4.86,"fcf":null,"fcfMargin":null,"grossMargin":45.05,"netDebt":2566100000,"netIncome":-619500000,"operatingCf":null,"quarter":1,"revenue":7170200000,"roc":-10.04,"roe":-33.05,"sharesOutstanding":147380000,"year":2026},{"capex":206300000,"ebitMargin":-4.5,"fcf":null,"fcfMargin":null,"grossMargin":45.5,"netDebt":2284800000,"netIncome":-445300000,"operatingCf":null,"quarter":2,"revenue":6918600000,"roc":-9.17,"roe":-24.36,"sharesOutstanding":147230000,"year":2026}]}