{"annual":[{"capex":16309000,"ebitMargin":4.4,"fcf":-2726000,"fcfMargin":-0.29,"grossMargin":29.32,"netDebt":-35930000,"netIncome":22365000,"operatingCf":13583000,"revenue":933575000,"roc":14.84,"roe":11.26,"sharesOutstanding":31870188,"year":2015},{"capex":25105000,"ebitMargin":5,"fcf":23064000,"fcfMargin":2.25,"grossMargin":28.44,"netDebt":-12419000,"netIncome":33365000,"operatingCf":48169000,"revenue":1025019000,"roc":14.68,"roe":11.78,"sharesOutstanding":34333834,"year":2016},{"capex":40969000,"ebitMargin":5.2,"fcf":83978000,"fcfMargin":7.22,"grossMargin":27.61,"netDebt":-147024000,"netIncome":39831000,"operatingCf":124947000,"revenue":1163089000,"roc":15.22,"roe":11,"sharesOutstanding":34967456,"year":2017},{"capex":33075000,"ebitMargin":4.71,"fcf":48857000,"fcfMargin":3.54,"grossMargin":27.82,"netDebt":-87181000,"netIncome":42516000,"operatingCf":81932000,"revenue":1380985000,"roc":13.86,"roe":10.96,"sharesOutstanding":35043638,"year":2018},{"capex":32489000,"ebitMargin":5.89,"fcf":97325000,"fcfMargin":6.27,"grossMargin":28.53,"netDebt":-281881000,"netIncome":36578000,"operatingCf":129814000,"revenue":1553408000,"roc":12.48,"roe":6.34,"sharesOutstanding":35302719,"year":2019},{"capex":36907000,"ebitMargin":3.85,"fcf":31333000,"fcfMargin":1.89,"grossMargin":28.5,"netDebt":-220590000,"netIncome":61761000,"operatingCf":68240000,"revenue":1658076000,"roc":8.77,"roe":10.05,"sharesOutstanding":38548001,"year":2020},{"capex":33150000,"ebitMargin":5.9,"fcf":39156000,"fcfMargin":2.98,"grossMargin":32.83,"netDebt":-523238000,"netIncome":44863000,"operatingCf":72306000,"revenue":1313165000,"roc":8.25,"roe":5.51,"sharesOutstanding":38535530,"year":2021},{"capex":26432000,"ebitMargin":3.81,"fcf":-79997000,"fcfMargin":-6.12,"grossMargin":33.48,"netDebt":-250832000,"netIncome":30795000,"operatingCf":-53565000,"revenue":1307362000,"roc":6.04,"roe":4.43,"sharesOutstanding":35897465,"year":2022},{"capex":25786000,"ebitMargin":3.66,"fcf":72610000,"fcfMargin":4.76,"grossMargin":37.16,"netDebt":-11492000,"netIncome":36827000,"operatingCf":98396000,"revenue":1526083000,"roc":5.88,"roe":5.09,"sharesOutstanding":36811798,"year":2023},{"capex":22276000,"ebitMargin":2.76,"fcf":170600000,"fcfMargin":9.81,"grossMargin":39.87,"netDebt":49309000,"netIncome":33453000,"operatingCf":192876000,"revenue":1738992000,"roc":6.1,"roe":5.83,"sharesOutstanding":33706066,"year":2024},{"capex":14838000,"ebitMargin":1.64,"fcf":122491000,"fcfMargin":7.14,"grossMargin":7.07,"netDebt":6034000,"netIncome":28709000,"operatingCf":137329000,"revenue":1714703000,"roc":3.72,"roe":5.26,"sharesOutstanding":31356503,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":16.98,"fcfCagr5y":null,"roeAvg10y":7.63,"roeAvg5y":5.23,"yearsAvailable":20},"quarterly":[{"capex":24911000,"ebitMargin":3.52,"fcf":139818000,"fcfMargin":8.13,"grossMargin":24.12,"netDebt":-22156000,"netIncome":38314000,"operatingCf":164729000,"quarter":3,"revenue":1720087000,"roc":7.64,"roe":6.74,"sharesOutstanding":32733329,"year":2024},{"capex":22276000,"ebitMargin":2.78,"fcf":170786000,"fcfMargin":9.81,"grossMargin":31.82,"netDebt":49309000,"netIncome":33453000,"operatingCf":193062000,"quarter":4,"revenue":1740315000,"roc":6.15,"roe":5.83,"sharesOutstanding":31515345,"year":2024},{"capex":19846000,"ebitMargin":2.33,"fcf":120186000,"fcfMargin":7.03,"grossMargin":40.31,"netDebt":-134462000,"netIncome":26449000,"operatingCf":140032000,"quarter":1,"revenue":1710259000,"roc":5.06,"roe":4.58,"sharesOutstanding":31515345,"year":2025},{"capex":18293000,"ebitMargin":1.82,"fcf":106880000,"fcfMargin":6.25,"grossMargin":40.33,"netDebt":106444000,"netIncome":18950000,"operatingCf":125173000,"quarter":2,"revenue":1711198000,"roc":4.18,"roe":3.48,"sharesOutstanding":31515345,"year":2025},{"capex":16655000,"ebitMargin":1.63,"fcf":105471000,"fcfMargin":6.17,"grossMargin":32.1,"netDebt":-55056000,"netIncome":17281000,"operatingCf":122126000,"quarter":3,"revenue":1710778000,"roc":3.74,"roe":3.14,"sharesOutstanding":31509693,"year":2025},{"capex":14838000,"ebitMargin":2.31,"fcf":123506000,"fcfMargin":7.19,"grossMargin":23.91,"netDebt":6034000,"netIncome":28709000,"operatingCf":138344000,"quarter":4,"revenue":1717672000,"roc":5.25,"roe":5.26,"sharesOutstanding":31268808,"year":2025},{"capex":16398000,"ebitMargin":2.67,"fcf":57976000,"fcfMargin":3.38,"grossMargin":16.14,"netDebt":-106568000,"netIncome":33296000,"operatingCf":74374000,"quarter":1,"revenue":1714135000,"roc":6.19,"roe":6.34,"sharesOutstanding":30063386,"year":2026},{"capex":15744000,"ebitMargin":3.1,"fcf":10756000,"fcfMargin":0.64,"grossMargin":8.34,"netDebt":205064000,"netIncome":37197000,"operatingCf":26500000,"quarter":2,"revenue":1686803000,"roc":7.44,"roe":7.67,"sharesOutstanding":28825225,"year":2026}]}