{"annual":[{"capex":820700000,"ebitMargin":6.75,"fcf":-203500000,"fcfMargin":-3.84,"grossMargin":21.32,"netDebt":728800000,"netIncome":246700000,"operatingCf":617200000,"revenue":5296200000,"roc":5.85,"roe":9.61,"sharesOutstanding":49677983,"year":2015},{"capex":514400000,"ebitMargin":5.59,"fcf":222200000,"fcfMargin":4.79,"grossMargin":17.75,"netDebt":743400000,"netIncome":179200000,"operatingCf":736600000,"revenue":4634200000,"roc":4.33,"roe":7.53,"sharesOutstanding":49677983,"year":2016},{"capex":328200000,"ebitMargin":7.29,"fcf":328900000,"fcfMargin":6.68,"grossMargin":19.38,"netDebt":376400000,"netIncome":232000000,"operatingCf":657100000,"revenue":4924200000,"roc":6,"roe":7.44,"sharesOutstanding":49677983,"year":2017},{"capex":408800000,"ebitMargin":4.71,"fcf":100800000,"fcfMargin":2.02,"grossMargin":17.57,"netDebt":360200000,"netIncome":246100000,"operatingCf":509600000,"revenue":4978800000,"roc":3.77,"roe":7.97,"sharesOutstanding":49677983,"year":2018},{"capex":415100000,"ebitMargin":0.49,"fcf":189900000,"fcfMargin":3.85,"grossMargin":14.02,"netDebt":518400000,"netIncome":-642600000,"operatingCf":605000000,"revenue":4927600000,"roc":0.42,"roe":-32.67,"sharesOutstanding":49677983,"year":2019},{"capex":226500000,"ebitMargin":5.48,"fcf":647200000,"fcfMargin":13.79,"grossMargin":18.54,"netDebt":601300000,"netIncome":189200000,"operatingCf":873700000,"revenue":4692200000,"roc":4.2,"roe":11.64,"sharesOutstanding":49677983,"year":2020},{"capex":321300000,"ebitMargin":16.69,"fcf":743100000,"fcfMargin":11.97,"grossMargin":26.94,"netDebt":319200000,"netIncome":806900000,"operatingCf":1064400000,"revenue":6207500000,"roc":16.13,"roe":26.73,"sharesOutstanding":49677983,"year":2021},{"capex":561200000,"ebitMargin":17.6,"fcf":564300000,"fcfMargin":6.87,"grossMargin":26.32,"netDebt":446000000,"netIncome":1251000000,"operatingCf":1125500000,"revenue":8209300000,"roc":19.33,"roe":25.72,"sharesOutstanding":49677983,"year":2022},{"capex":639600000,"ebitMargin":5.52,"fcf":296700000,"fcfMargin":4.63,"grossMargin":16.92,"netDebt":491800000,"netIncome":313600000,"operatingCf":936300000,"revenue":6402200000,"roc":4.99,"roe":7.1,"sharesOutstanding":49677983,"year":2023},{"capex":651600000,"ebitMargin":4.73,"fcf":-341200000,"fcfMargin":-5.96,"grossMargin":17.24,"netDebt":900000000,"netIncome":241000000,"operatingCf":310400000,"revenue":5721800000,"roc":3.43,"roe":5.16,"sharesOutstanding":49677983,"year":2024},{"capex":553200000,"ebitMargin":-1.92,"fcf":-2800000,"fcfMargin":-0.05,"grossMargin":11.98,"netDebt":1264800000,"netIncome":-821100000,"operatingCf":550400000,"revenue":5485000000,"roc":-1.4,"roe":-22.81,"sharesOutstanding":49677983,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":4.38,"roeAvg5y":8.38,"yearsAvailable":20},"quarterly":[{"capex":1411900000,"ebitMargin":1.6,"fcf":-591200000,"fcfMargin":-10.25,"grossMargin":15.22,"netDebt":996200000,"netIncome":124300000,"operatingCf":361500000,"quarter":3,"revenue":5769600000,"roc":1.23,"roe":2.81,"sharesOutstanding":49821428,"year":2024},{"capex":1423900000,"ebitMargin":4.73,"fcf":-654300000,"fcfMargin":-11.44,"grossMargin":17.24,"netDebt":900000000,"netIncome":241000000,"operatingCf":310400000,"quarter":4,"revenue":5721800000,"roc":3.43,"roe":5.16,"sharesOutstanding":49964285,"year":2024},{"capex":1622000000,"ebitMargin":3.76,"fcf":-679000000,"fcfMargin":-11.89,"grossMargin":16.95,"netDebt":970200000,"netIncome":188900000,"operatingCf":285700000,"quarter":1,"revenue":5710600000,"roc":2.77,"roe":4.09,"sharesOutstanding":49375000,"year":2025},{"capex":1609400000,"ebitMargin":2.67,"fcf":-651300000,"fcfMargin":-11.52,"grossMargin":16.07,"netDebt":1207000000,"netIncome":135700000,"operatingCf":300800000,"quarter":2,"revenue":5655600000,"roc":2.01,"roe":3.13,"sharesOutstanding":39183673,"year":2025},{"capex":1267199999,"ebitMargin":1.81,"fcf":-682700000,"fcfMargin":-12.26,"grossMargin":15.28,"netDebt":1217600000,"netIncome":21700000,"operatingCf":386400000,"quarter":3,"revenue":5566300000,"roc":1.36,"roe":0.51,"sharesOutstanding":49677983,"year":2025},{"capex":751299999,"ebitMargin":-1.92,"fcf":-10600000,"fcfMargin":-0.19,"grossMargin":11.98,"netDebt":1264800000,"netIncome":-821100000,"operatingCf":542600000,"quarter":4,"revenue":5486500000,"roc":-1.4,"roe":-22.81,"sharesOutstanding":49677983,"year":2025},{"capex":553199999,"ebitMargin":-0.9,"fcf":35200000,"fcfMargin":0.65,"grossMargin":12.66,"netDebt":1494300000,"netIncome":-797900000,"operatingCf":588400000,"quarter":1,"revenue":5413800000,"roc":-0.68,"roe":-21.84,"sharesOutstanding":72857000,"year":2026},{"capex":424599999,"ebitMargin":1.34,"fcf":315800000,"fcfMargin":5.72,"grossMargin":14.05,"netDebt":1430200000,"netIncome":-432900000,"operatingCf":740400000,"quarter":2,"revenue":5518500000,"roc":1.03,"roe":-10.77,"sharesOutstanding":49832157,"year":2026}]}