{"annual":[{"capex":118395000,"ebitMargin":6.84,"fcf":12604000,"fcfMargin":0.92,"grossMargin":27.96,"netDebt":199079000,"netIncome":66161000,"operatingCf":130999000,"revenue":1375330000,"roc":7.38,"roe":6.22,"sharesOutstanding":70140000,"year":2015},{"capex":106950000,"ebitMargin":5.88,"fcf":24116000,"fcfMargin":1.77,"grossMargin":27.63,"netDebt":205838000,"netIncome":56830000,"operatingCf":131066000,"revenue":1361440000,"roc":6.62,"roe":5.23,"sharesOutstanding":70140000,"year":2016},{"capex":47400000,"ebitMargin":8.13,"fcf":90600000,"fcfMargin":5.91,"grossMargin":28.46,"netDebt":148000000,"netIncome":87500000,"operatingCf":138000000,"revenue":1533900000,"roc":9.2,"roe":7.85,"sharesOutstanding":70140000,"year":2017},{"capex":73300000,"ebitMargin":8.61,"fcf":-91400000,"fcfMargin":-5.36,"grossMargin":27.78,"netDebt":208700000,"netIncome":144600000,"operatingCf":-18100000,"revenue":1706500000,"roc":9.6,"roe":11.84,"sharesOutstanding":70140000,"year":2018},{"capex":89200000,"ebitMargin":7.7,"fcf":-110100000,"fcfMargin":-5.79,"grossMargin":24.98,"netDebt":530700000,"netIncome":88500000,"operatingCf":-20900000,"revenue":1901100000,"roc":8.26,"roe":7.22,"sharesOutstanding":70140000,"year":2019},{"capex":86900000,"ebitMargin":3.87,"fcf":318100000,"fcfMargin":19.69,"grossMargin":24.78,"netDebt":220700000,"netIncome":14100000,"operatingCf":405000000,"revenue":1615500000,"roc":3.45,"roe":1.16,"sharesOutstanding":70140000,"year":2020},{"capex":82200000,"ebitMargin":10.64,"fcf":249500000,"fcfMargin":13.37,"grossMargin":25.91,"netDebt":201800000,"netIncome":137900000,"operatingCf":331700000,"revenue":1866200000,"roc":11.32,"roe":10.72,"sharesOutstanding":69200000,"year":2021},{"capex":103800000,"ebitMargin":8.49,"fcf":-110200000,"fcfMargin":-4.89,"grossMargin":23.72,"netDebt":310900000,"netIncome":142600000,"operatingCf":-6400000,"revenue":2252400000,"roc":11.02,"roe":10.23,"sharesOutstanding":68010000,"year":2022},{"capex":163500000,"ebitMargin":8.87,"fcf":-50300000,"fcfMargin":-1.89,"grossMargin":24.35,"netDebt":523500000,"netIncome":185900000,"operatingCf":113200000,"revenue":2654900000,"roc":12.95,"roe":12.4,"sharesOutstanding":68015345,"year":2023},{"capex":102600000,"ebitMargin":5.07,"fcf":202700000,"fcfMargin":9.07,"grossMargin":23.18,"netDebt":441900000,"netIncome":70200000,"operatingCf":305300000,"revenue":2234900000,"roc":5.88,"roe":4.68,"sharesOutstanding":68010000,"year":2024},{"capex":36600000,"ebitMargin":5.43,"fcf":214700000,"fcfMargin":9.68,"grossMargin":20.99,"netDebt":306000000,"netIncome":77200000,"operatingCf":251300000,"revenue":2218800000,"roc":6.39,"roe":5.1,"sharesOutstanding":68010000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":14.15,"fcfCagr5y":-7.07,"roeAvg10y":7.64,"roeAvg5y":8.62,"yearsAvailable":20},"quarterly":[{"capex":124100000,"ebitMargin":5.55,"fcf":100600000,"fcfMargin":4.26,"grossMargin":23.03,"netDebt":524000000,"netIncome":81300000,"operatingCf":231100000,"quarter":3,"revenue":2363400000,"roc":6.85,"roe":5.48,"sharesOutstanding":69285714,"year":2024},{"capex":102600000,"ebitMargin":5.07,"fcf":191700000,"fcfMargin":8.58,"grossMargin":23.18,"netDebt":441900000,"netIncome":70200000,"operatingCf":300700000,"quarter":4,"revenue":2234900000,"roc":5.88,"roe":4.68,"sharesOutstanding":68010000,"year":2024},{"capex":95400000,"ebitMargin":4.14,"fcf":238600000,"fcfMargin":11.17,"grossMargin":22.83,"netDebt":423700000,"netIncome":51100000,"operatingCf":340400000,"quarter":1,"revenue":2135300000,"roc":4.61,"roe":3.41,"sharesOutstanding":70000000,"year":2025},{"capex":86200000,"ebitMargin":4.07,"fcf":255900000,"fcfMargin":12.16,"grossMargin":22.93,"netDebt":309300000,"netIncome":44300000,"operatingCf":342100000,"quarter":2,"revenue":2105000000,"roc":4.74,"roe":3.02,"sharesOutstanding":68015345,"year":2025},{"capex":79500000,"ebitMargin":4.63,"fcf":213700000,"fcfMargin":10,"grossMargin":23.02,"netDebt":462700000,"netIncome":61300000,"operatingCf":293200000,"quarter":3,"revenue":2137700000,"roc":5.42,"roe":4.1,"sharesOutstanding":68461538,"year":2025},{"capex":57400000,"ebitMargin":5.23,"fcf":207700000,"fcfMargin":9.36,"grossMargin":23.16,"netDebt":306000000,"netIncome":77200000,"operatingCf":265100000,"quarter":4,"revenue":2218800000,"roc":6.16,"roe":5.1,"sharesOutstanding":68015345,"year":2025},{"capex":46600000,"ebitMargin":6.25,"fcf":189700000,"fcfMargin":8.19,"grossMargin":23.52,"netDebt":310400000,"netIncome":101100000,"operatingCf":236300000,"quarter":1,"revenue":2316700000,"roc":7.68,"roe":6.54,"sharesOutstanding":68015345,"year":2026},{"capex":38900000,"ebitMargin":6.86,"fcf":220100000,"fcfMargin":9.17,"grossMargin":23.55,"netDebt":293900000,"netIncome":117900000,"operatingCf":259000000,"quarter":2,"revenue":2400400000,"roc":9.23,"roe":7.64,"sharesOutstanding":68015345,"year":2026}]}