{"annual":[{"capex":114389000,"ebitMargin":3.07,"fcf":-74528000,"fcfMargin":-2.86,"grossMargin":44.91,"netDebt":154246000,"netIncome":33575000,"operatingCf":39861000,"revenue":2608920000,"roc":5.36,"roe":3.56,"sharesOutstanding":17614000,"year":2015},{"capex":79760000,"ebitMargin":6.12,"fcf":115562000,"fcfMargin":4.58,"grossMargin":44.99,"netDebt":40113000,"netIncome":82081000,"operatingCf":195322000,"revenue":2523838000,"roc":9.4,"roe":8.2,"sharesOutstanding":17760000,"year":2016},{"capex":70725000,"ebitMargin":5.95,"fcf":72611000,"fcfMargin":2.82,"grossMargin":44.79,"netDebt":-24224000,"netIncome":98470000,"operatingCf":143336000,"revenue":2572256000,"roc":9.24,"roe":9.23,"sharesOutstanding":17760000,"year":2017},{"capex":61726000,"ebitMargin":2.47,"fcf":-57636000,"fcfMargin":-2.22,"grossMargin":42.7,"netDebt":47614000,"netIncome":34355000,"operatingCf":4090000,"revenue":2595010000,"roc":3.8,"roe":3.18,"sharesOutstanding":17760000,"year":2018},{"capex":64390000,"ebitMargin":3.03,"fcf":100030000,"fcfMargin":3.6,"grossMargin":42.74,"netDebt":96567000,"netIncome":33350000,"operatingCf":164420000,"revenue":2780824000,"roc":4.62,"roe":3.1,"sharesOutstanding":17760000,"year":2019},{"capex":114940000,"ebitMargin":12.08,"fcf":345040000,"fcfMargin":10.13,"grossMargin":47.23,"netDebt":-121480000,"netIncome":250159000,"operatingCf":459980000,"revenue":3406276000,"roc":19.11,"roe":24.22,"sharesOutstanding":18453000,"year":2020},{"capex":110342000,"ebitMargin":8.44,"fcf":274544000,"fcfMargin":8.25,"grossMargin":46.3,"netDebt":-91432000,"netIncome":154231000,"operatingCf":384886000,"revenue":3328419000,"roc":12.52,"roe":12.24,"sharesOutstanding":18760000,"year":2021},{"capex":86859000,"ebitMargin":-2.62,"fcf":-231087000,"fcfMargin":-7.59,"grossMargin":40.67,"netDebt":59486000,"netIncome":-64562000,"operatingCf":-144228000,"revenue":3045227000,"roc":-4.22,"roe":-4.9,"sharesOutstanding":18760000,"year":2022},{"capex":68209000,"ebitMargin":5.46,"fcf":121468000,"fcfMargin":3.6,"grossMargin":43.27,"netDebt":199427000,"netIncome":110433000,"operatingCf":189677000,"revenue":3373504000,"roc":8.89,"roe":7.85,"sharesOutstanding":18760000,"year":2023},{"capex":63785000,"ebitMargin":4.96,"fcf":103523000,"fcfMargin":3.07,"grossMargin":44.87,"netDebt":172115000,"netIncome":124408000,"operatingCf":167308000,"revenue":3370880000,"roc":7.91,"roe":8.1,"sharesOutstanding":18760000,"year":2024},{"capex":71821000,"ebitMargin":6.84,"fcf":166505000,"fcfMargin":4.78,"grossMargin":43.52,"netDebt":123004000,"netIncome":139497000,"operatingCf":238326000,"revenue":3481898000,"roc":10.22,"roe":8.58,"sharesOutstanding":18737979,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":16.72,"fcfCagr5y":0.26,"roeAvg10y":7.98,"roeAvg5y":6.37,"yearsAvailable":20},"quarterly":[{"capex":58238000,"ebitMargin":4.55,"fcf":141905000,"fcfMargin":4.24,"grossMargin":43.51,"netDebt":115223000,"netIncome":113438000,"operatingCf":200143000,"quarter":3,"revenue":3347680000,"roc":7.4,"roe":7.91,"sharesOutstanding":18760000,"year":2024},{"capex":63785000,"ebitMargin":4.36,"fcf":103523000,"fcfMargin":3.07,"grossMargin":44.87,"netDebt":172115000,"netIncome":124408000,"operatingCf":167308000,"quarter":4,"revenue":3370880000,"roc":6.95,"roe":8.1,"sharesOutstanding":18760000,"year":2024},{"capex":64972000,"ebitMargin":3.96,"fcf":124722000,"fcfMargin":3.71,"grossMargin":44.97,"netDebt":19805000,"netIncome":115239000,"operatingCf":189694000,"quarter":1,"revenue":3365324000,"roc":6.5,"roe":7.54,"sharesOutstanding":17392000,"year":2025},{"capex":68419000,"ebitMargin":3.9,"fcf":122225000,"fcfMargin":3.64,"grossMargin":44.86,"netDebt":269513000,"netIncome":99863000,"operatingCf":190644000,"quarter":2,"revenue":3360636000,"roc":6.63,"roe":6.82,"sharesOutstanding":18766667,"year":2025},{"capex":70957000,"ebitMargin":5.1,"fcf":131752000,"fcfMargin":3.85,"grossMargin":45.35,"netDebt":107292000,"netIncome":120878000,"operatingCf":202709000,"quarter":3,"revenue":3419338000,"roc":8.65,"roe":8.02,"sharesOutstanding":18717011,"year":2025},{"capex":74387000,"ebitMargin":6.5,"fcf":163939000,"fcfMargin":4.71,"grossMargin":45.22,"netDebt":123004000,"netIncome":139496000,"operatingCf":238326000,"quarter":4,"revenue":3481899000,"roc":9.71,"roe":8.58,"sharesOutstanding":18747931,"year":2025},{"capex":84123000,"ebitMargin":6.96,"fcf":160288000,"fcfMargin":4.57,"grossMargin":45.32,"netDebt":-43408000,"netIncome":153021000,"operatingCf":244411000,"quarter":1,"revenue":3507510000,"roc":10.88,"roe":9.25,"sharesOutstanding":18760000,"year":2026},{"capex":92505000,"ebitMargin":7.69,"fcf":188380000,"fcfMargin":5.27,"grossMargin":45.96,"netDebt":189920000,"netIncome":171276000,"operatingCf":280885000,"quarter":2,"revenue":3574823000,"roc":12.1,"roe":10.31,"sharesOutstanding":18760000,"year":2026}]}