{"annual":[{"capex":58900000,"ebitMargin":0.29,"fcf":37200000,"fcfMargin":3.99,"grossMargin":17.49,"netDebt":-115900000,"netIncome":-14000000,"operatingCf":96100000,"revenue":931300000,"roc":0.3,"roe":-2.8,"sharesOutstanding":27794521,"year":2015},{"capex":96700000,"ebitMargin":2.89,"fcf":18900000,"fcfMargin":2.02,"grossMargin":18.42,"netDebt":-96000000,"netIncome":12000000,"operatingCf":115600000,"revenue":933400000,"roc":2.98,"roe":2.78,"sharesOutstanding":30000000,"year":2016},{"capex":129300000,"ebitMargin":20.02,"fcf":169600000,"fcfMargin":14.41,"grossMargin":31.45,"netDebt":-225800000,"netIncome":185300000,"operatingCf":298900000,"revenue":1177300000,"roc":21.42,"roe":29.08,"sharesOutstanding":30000000,"year":2017},{"capex":238500000,"ebitMargin":34.17,"fcf":413400000,"fcfMargin":28.38,"grossMargin":43.38,"netDebt":-257500000,"netIncome":373200000,"operatingCf":651900000,"revenue":1456700000,"roc":32.09,"roe":42.06,"sharesOutstanding":30000000,"year":2018},{"capex":349000000,"ebitMargin":23.48,"fcf":36300000,"fcfMargin":2.86,"grossMargin":36.02,"netDebt":-151400000,"netIncome":225600000,"operatingCf":385300000,"revenue":1270400000,"roc":17.53,"roe":26.08,"sharesOutstanding":30000000,"year":2019},{"capex":204800000,"ebitMargin":15.92,"fcf":31900000,"fcfMargin":2.64,"grossMargin":28.13,"netDebt":-242200000,"netIncome":160800000,"operatingCf":236700000,"revenue":1207000000,"roc":11.3,"roe":20.46,"sharesOutstanding":30000000,"year":2020},{"capex":392700000,"ebitMargin":22.55,"fcf":108400000,"fcfMargin":7.71,"grossMargin":31.39,"netDebt":-318500000,"netIncome":253300000,"operatingCf":501100000,"revenue":1405400000,"roc":14.75,"roe":21.29,"sharesOutstanding":30000000,"year":2021},{"capex":922700000,"ebitMargin":27.45,"fcf":-118200000,"fcfMargin":-6.55,"grossMargin":34.08,"netDebt":281800000,"netIncome":390600000,"operatingCf":804500000,"revenue":1805200000,"roc":14.06,"roe":20.72,"sharesOutstanding":30000000,"year":2022},{"capex":1198800000,"ebitMargin":15.28,"fcf":-710900000,"fcfMargin":-46.96,"grossMargin":24.59,"netDebt":518400000,"netIncome":184400000,"operatingCf":487900000,"revenue":1513800000,"roc":5.98,"roe":9.68,"sharesOutstanding":30000000,"year":2023},{"capex":699900000,"ebitMargin":8.86,"fcf":-355400000,"fcfMargin":-25.16,"grossMargin":19.49,"netDebt":1226200000,"netIncome":63000000,"operatingCf":344500000,"revenue":1412800000,"roc":2.77,"roe":3.13,"sharesOutstanding":30000000,"year":2024},{"capex":380100000,"ebitMargin":-2.52,"fcf":-150000000,"fcfMargin":-11.14,"grossMargin":8.26,"netDebt":1160100000,"netIncome":-69200000,"operatingCf":230100000,"revenue":1346700000,"roc":-0.79,"roe":-3.75,"sharesOutstanding":30000000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":17.15,"roeAvg5y":10.21,"yearsAvailable":13},"quarterly":[{"capex":891600000,"ebitMargin":1.38,"fcf":-487000000,"fcfMargin":-34.57,"grossMargin":16.67,"netDebt":982300000,"netIncome":95700000,"operatingCf":404600000,"quarter":3,"revenue":1408700000,"roc":0.46,"roe":4.81,"sharesOutstanding":29833333,"year":2024},{"capex":699900000,"ebitMargin":8.4,"fcf":-355400000,"fcfMargin":-25.16,"grossMargin":19.49,"netDebt":1226200000,"netIncome":63000000,"operatingCf":344500000,"quarter":4,"revenue":1412700000,"roc":2.63,"roe":3.13,"sharesOutstanding":30000000,"year":2024},{"capex":608100000,"ebitMargin":7.24,"fcf":-267800000,"fcfMargin":-18.93,"grossMargin":18.39,"netDebt":1238000000,"netIncome":39700000,"operatingCf":340300000,"quarter":1,"revenue":1415000000,"roc":2.31,"roe":2.01,"sharesOutstanding":30000000,"year":2025},{"capex":506500000,"ebitMargin":6.81,"fcf":-253500000,"fcfMargin":-18.2,"grossMargin":17.94,"netDebt":1290700000,"netIncome":29400000,"operatingCf":253000000,"quarter":2,"revenue":1392800000,"roc":2.16,"roe":1.52,"sharesOutstanding":30263158,"year":2025},{"capex":442000000,"ebitMargin":2.14,"fcf":-202700000,"fcfMargin":-15.17,"grossMargin":13.25,"netDebt":1278200000,"netIncome":-27100000,"operatingCf":239300000,"quarter":3,"revenue":1335800000,"roc":0.66,"roe":-1.44,"sharesOutstanding":30000000,"year":2025},{"capex":380100000,"ebitMargin":-2.88,"fcf":-150700000,"fcfMargin":-11.19,"grossMargin":8.26,"netDebt":1160100000,"netIncome":-69100000,"operatingCf":229400000,"quarter":4,"revenue":1346800000,"roc":-0.9,"roe":-3.75,"sharesOutstanding":30000000,"year":2025},{"capex":351400000,"ebitMargin":-9.35,"fcf":-158100000,"fcfMargin":-12.09,"grossMargin":2.31,"netDebt":1195700000,"netIncome":-129200000,"operatingCf":193300000,"quarter":1,"revenue":1307500000,"roc":-2.91,"roe":-7.11,"sharesOutstanding":30000000,"year":2026},{"capex":285800000,"ebitMargin":-15.5,"fcf":-98900000,"fcfMargin":-7.61,"grossMargin":-3.42,"netDebt":1133200000,"netIncome":-192800000,"operatingCf":186900000,"quarter":2,"revenue":1300000000,"roc":-4.78,"roe":-9.46,"sharesOutstanding":36959000,"year":2026}]}