{"annual":[{"capex":13256000,"ebitMargin":-13.51,"fcf":-58906000,"fcfMargin":-29.79,"grossMargin":25.19,"netDebt":-116305000,"netIncome":-29160000,"operatingCf":-45650000,"revenue":197756000,"roc":-6.68,"roe":-7.35,"sharesOutstanding":112108000,"year":2015},{"capex":5301000,"ebitMargin":-10.89,"fcf":-42987000,"fcfMargin":-21.88,"grossMargin":28.64,"netDebt":-120031000,"netIncome":-24017000,"operatingCf":-37686000,"revenue":196477000,"roc":-5.72,"roe":-6.5,"sharesOutstanding":111618000,"year":2016},{"capex":9652000,"ebitMargin":2.14,"fcf":60434000,"fcfMargin":26.23,"grossMargin":32.12,"netDebt":-226526000,"netIncome":6528000,"operatingCf":70086000,"revenue":230382000,"roc":1.33,"roe":1.77,"sharesOutstanding":111691000,"year":2017},{"capex":9205000,"ebitMargin":15.43,"fcf":3746000,"fcfMargin":1.39,"grossMargin":43.76,"netDebt":-236207000,"netIncome":45862000,"operatingCf":12951000,"revenue":268811000,"roc":9.61,"roe":10.7,"sharesOutstanding":111824000,"year":2018},{"capex":7756000,"ebitMargin":15.02,"fcf":35051000,"fcfMargin":13.5,"grossMargin":41.89,"netDebt":-267704000,"netIncome":32833000,"operatingCf":42807000,"revenue":259627000,"roc":8.32,"roe":7.1,"sharesOutstanding":111840000,"year":2019},{"capex":9290000,"ebitMargin":12.94,"fcf":-48452000,"fcfMargin":-18,"grossMargin":40.22,"netDebt":-184280000,"netIncome":34879000,"operatingCf":-39162000,"revenue":269247000,"roc":6.92,"roe":7.04,"sharesOutstanding":111887000,"year":2020},{"capex":17461000,"ebitMargin":23.07,"fcf":-30957000,"fcfMargin":-7.22,"grossMargin":42.31,"netDebt":-146832000,"netIncome":95660000,"operatingCf":-13496000,"revenue":428954000,"roc":16.48,"roe":16.16,"sharesOutstanding":112104000,"year":2021},{"capex":29662000,"ebitMargin":22.6,"fcf":7477000,"fcfMargin":1.61,"grossMargin":42.16,"netDebt":-96789000,"netIncome":100437000,"operatingCf":37139000,"revenue":463167000,"roc":15.55,"roe":15.15,"sharesOutstanding":112354000,"year":2022},{"capex":62645000,"ebitMargin":24.89,"fcf":-109934000,"fcfMargin":-17.45,"grossMargin":44.3,"netDebt":-92586000,"netIncome":145185000,"operatingCf":-47289000,"revenue":629879000,"roc":19.96,"roe":18.68,"sharesOutstanding":112498000,"year":2023},{"capex":98699000,"ebitMargin":20.73,"fcf":-72474000,"fcfMargin":-11.45,"grossMargin":41.45,"netDebt":-59065000,"netIncome":106283000,"operatingCf":26225000,"revenue":633159000,"roc":15.34,"roe":12.54,"sharesOutstanding":112622000,"year":2024},{"capex":27423000,"ebitMargin":16.55,"fcf":181320000,"fcfMargin":32.58,"grossMargin":39.7,"netDebt":-100642000,"netIncome":85227000,"operatingCf":208743000,"revenue":556552000,"roc":10.03,"roe":9.36,"sharesOutstanding":112785858,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":9.2,"roeAvg5y":14.38,"yearsAvailable":20},"quarterly":[{"capex":131780000,"ebitMargin":19.92,"fcf":-84181000,"fcfMargin":-13.56,"grossMargin":41.61,"netDebt":-77579000,"netIncome":114560000,"operatingCf":47352000,"quarter":3,"revenue":620616000,"roc":15.51,"roe":14.51,"sharesOutstanding":112580000,"year":2024},{"capex":98266000,"ebitMargin":20.72,"fcf":-71425000,"fcfMargin":-11.28,"grossMargin":41.46,"netDebt":-59065000,"netIncome":106283000,"operatingCf":26594000,"quarter":4,"revenue":633144000,"roc":15.34,"roe":12.54,"sharesOutstanding":114459000,"year":2024},{"capex":78000000,"ebitMargin":19.85,"fcf":-8660000,"fcfMargin":-1.38,"grossMargin":40.3,"netDebt":-77677000,"netIncome":100513000,"operatingCf":69093000,"quarter":1,"revenue":627379000,"roc":14.5,"roe":11.82,"sharesOutstanding":112775000,"year":2025},{"capex":43146000,"ebitMargin":21.38,"fcf":55632000,"fcfMargin":8.79,"grossMargin":40.99,"netDebt":-75026000,"netIncome":108603000,"operatingCf":98531000,"quarter":2,"revenue":633015000,"roc":15.79,"roe":12.79,"sharesOutstanding":106777778,"year":2025},{"capex":31197000,"ebitMargin":18.27,"fcf":95403000,"fcfMargin":16,"grossMargin":40.04,"netDebt":-80125000,"netIncome":90724000,"operatingCf":126600000,"quarter":3,"revenue":596244000,"roc":12.53,"roe":10.53,"sharesOutstanding":112785858,"year":2025},{"capex":26786000,"ebitMargin":16.43,"fcf":181830000,"fcfMargin":32.67,"grossMargin":39.95,"netDebt":-100642000,"netIncome":85226000,"operatingCf":208616000,"quarter":4,"revenue":556552000,"roc":9.97,"roe":9.36,"sharesOutstanding":112785858,"year":2025},{"capex":26230000,"ebitMargin":12.25,"fcf":200999000,"fcfMargin":39.93,"grossMargin":39.53,"netDebt":-130812000,"netIncome":58207000,"operatingCf":227229000,"quarter":1,"revenue":503395000,"roc":6.88,"roe":6.54,"sharesOutstanding":112785838,"year":2026},{"capex":23220000,"ebitMargin":10.17,"fcf":273050000,"fcfMargin":56.76,"grossMargin":39.51,"netDebt":102631000,"netIncome":58087000,"operatingCf":296270000,"quarter":2,"revenue":481080000,"roc":3.63,"roe":5.85,"sharesOutstanding":112353000,"year":2026}]}