{"annual":[{"capex":140442000,"ebitMargin":14.96,"fcf":635430000,"fcfMargin":17.1,"grossMargin":34.41,"netDebt":1555805000,"netIncome":366405000,"operatingCf":775872000,"revenue":3715680000,"roc":19.05,"roe":31.88,"sharesOutstanding":205200000,"year":2015},{"capex":168861000,"ebitMargin":16.39,"fcf":318122000,"fcfMargin":8.06,"grossMargin":34.3,"netDebt":1758098000,"netIncome":178998000,"operatingCf":486983000,"revenue":3948939000,"roc":23.08,"roe":14.95,"sharesOutstanding":203840000,"year":2016},{"capex":233480000,"ebitMargin":22.8,"fcf":492519000,"fcfMargin":11.71,"grossMargin":36.07,"netDebt":1812123000,"netIncome":650416000,"operatingCf":725999000,"revenue":4206302000,"roc":15.17,"roe":16.3,"sharesOutstanding":200350000,"year":2017},{"capex":271761000,"ebitMargin":15.81,"fcf":210519000,"fcfMargin":4.1,"grossMargin":34.16,"netDebt":1963309000,"netIncome":188794000,"operatingCf":482280000,"revenue":5130804000,"roc":11.8,"roe":4.39,"sharesOutstanding":200167199,"year":2018},{"capex":252776000,"ebitMargin":15.62,"fcf":576152000,"fcfMargin":11.09,"grossMargin":34.02,"netDebt":1971423000,"netIncome":423937000,"operatingCf":828928000,"revenue":5194092000,"roc":10.38,"roe":9.84,"sharesOutstanding":199273597,"year":2019},{"capex":447033000,"ebitMargin":10.71,"fcf":478709000,"fcfMargin":8.92,"grossMargin":29.77,"netDebt":1808647000,"netIncome":290548000,"operatingCf":925742000,"revenue":5367249000,"roc":7.44,"roe":6.43,"sharesOutstanding":188373166,"year":2020},{"capex":289757000,"ebitMargin":14.7,"fcf":597876000,"fcfMargin":10.59,"grossMargin":34.74,"netDebt":2235976000,"netIncome":416473000,"operatingCf":887633000,"revenue":5646177000,"roc":10.29,"roe":9.32,"sharesOutstanding":187606008,"year":2021},{"capex":681378000,"ebitMargin":13.21,"fcf":-83862000,"fcfMargin":-1.42,"grossMargin":33.96,"netDebt":2770079000,"netIncome":367196000,"operatingCf":597516000,"revenue":5915063000,"roc":9.17,"roe":7.73,"sharesOutstanding":187177812,"year":2022},{"capex":797892000,"ebitMargin":12.13,"fcf":30606000,"fcfMargin":0.49,"grossMargin":33.09,"netDebt":3241971000,"netIncome":232716000,"operatingCf":828498000,"revenue":6213216000,"roc":8.17,"roe":4.75,"sharesOutstanding":175400000,"year":2023},{"capex":774598000,"ebitMargin":10.09,"fcf":179523000,"fcfMargin":2.84,"grossMargin":31.65,"netDebt":3779991000,"netIncome":-47583000,"operatingCf":954121000,"revenue":6329186000,"roc":6.35,"roe":-1,"sharesOutstanding":172837311,"year":2024},{"capex":730785000,"ebitMargin":8.54,"fcf":369598000,"fcfMargin":6.04,"grossMargin":28.93,"netDebt":4463680000,"netIncome":284915000,"operatingCf":1100383000,"revenue":6119856000,"roc":5.61,"roe":6.09,"sharesOutstanding":172996748,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":-10.8,"fcfCagr5y":-16.41,"roeAvg10y":7.88,"roeAvg5y":5.38,"yearsAvailable":20},"quarterly":[{"capex":736458000,"ebitMargin":10.67,"fcf":-3844000,"fcfMargin":-0.06,"grossMargin":32.48,"netDebt":2714654000,"netIncome":-1773000,"operatingCf":709289999,"quarter":3,"revenue":6298383000,"roc":7,"roe":-0.04,"sharesOutstanding":172857012,"year":2024},{"capex":774598000,"ebitMargin":9.81,"fcf":179523000,"fcfMargin":2.84,"grossMargin":31.58,"netDebt":3779991000,"netIncome":-47583000,"operatingCf":930797000,"quarter":4,"revenue":6322625000,"roc":6.17,"roe":-1,"sharesOutstanding":172837311,"year":2024},{"capex":756968000,"ebitMargin":9.33,"fcf":156083000,"fcfMargin":2.44,"grossMargin":31.13,"netDebt":2937208000,"netIncome":-52041000,"operatingCf":889727000,"quarter":1,"revenue":6394347000,"roc":5.74,"roe":-1.08,"sharesOutstanding":173250000,"year":2025},{"capex":787260000,"ebitMargin":9.46,"fcf":392652000,"fcfMargin":6.08,"grossMargin":30.82,"netDebt":3304631000,"netIncome":123723000,"operatingCf":1179912000,"quarter":2,"revenue":6458818000,"roc":6.24,"roe":2.72,"sharesOutstanding":173416655,"year":2025},{"capex":820651000,"ebitMargin":8.99,"fcf":347520000,"fcfMargin":5.64,"grossMargin":31.01,"netDebt":3249565000,"netIncome":130835000,"operatingCf":1168171000,"quarter":3,"revenue":6166837000,"roc":5.57,"roe":2.85,"sharesOutstanding":172837311,"year":2025},{"capex":730785000,"ebitMargin":9.43,"fcf":436629000,"fcfMargin":7.13,"grossMargin":31.24,"netDebt":4463680000,"netIncome":284915000,"operatingCf":1167414000,"quarter":4,"revenue":6119856000,"roc":6.19,"roe":6.09,"sharesOutstanding":172837311,"year":2025},{"capex":726237000,"ebitMargin":9.34,"fcf":569855000,"fcfMargin":9.44,"grossMargin":31.24,"netDebt":3338628000,"netIncome":292204000,"operatingCf":1296092000,"quarter":1,"revenue":6035043000,"roc":5.99,"roe":6.2,"sharesOutstanding":172850000,"year":2026},{"capex":717385000,"ebitMargin":9.53,"fcf":446296000,"fcfMargin":7.48,"grossMargin":31.9,"netDebt":3678351999,"netIncome":308222000,"operatingCf":1163681000,"quarter":2,"revenue":5967829000,"roc":6.06,"roe":6.62,"sharesOutstanding":172837311,"year":2026}]}