{"annual":[{"capex":3843000,"ebitMargin":12.64,"fcf":12387000,"fcfMargin":8.84,"grossMargin":44.52,"netDebt":-15938000,"netIncome":10718000,"operatingCf":16230000,"revenue":140046000,"roc":11.25,"roe":10.75,"sharesOutstanding":63456000,"year":2015},{"capex":5332000,"ebitMargin":11.05,"fcf":14500000,"fcfMargin":10.51,"grossMargin":47.94,"netDebt":-24909000,"netIncome":9550000,"operatingCf":19832000,"revenue":137935000,"roc":9.19,"roe":9.08,"sharesOutstanding":63456000,"year":2016},{"capex":4160000,"ebitMargin":13.84,"fcf":22667000,"fcfMargin":16.35,"grossMargin":46.07,"netDebt":-55974000,"netIncome":14701000,"operatingCf":26827000,"revenue":138631000,"roc":10.48,"roe":13.09,"sharesOutstanding":63456000,"year":2017},{"capex":6123000,"ebitMargin":13.74,"fcf":15087000,"fcfMargin":8.94,"grossMargin":44.07,"netDebt":-54144000,"netIncome":16133000,"operatingCf":21210000,"revenue":168709000,"roc":11.9,"roe":13.15,"sharesOutstanding":62016000,"year":2018},{"capex":7254000,"ebitMargin":17.72,"fcf":33175000,"fcfMargin":18.59,"grossMargin":48.75,"netDebt":-59036000,"netIncome":22019000,"operatingCf":40429000,"revenue":178493000,"roc":13.71,"roe":15.93,"sharesOutstanding":61596000,"year":2019},{"capex":8905000,"ebitMargin":20.01,"fcf":27882000,"fcfMargin":15.83,"grossMargin":49.13,"netDebt":-67072000,"netIncome":21287000,"operatingCf":36787000,"revenue":176140000,"roc":14.51,"roe":14.4,"sharesOutstanding":61926000,"year":2020},{"capex":28855000,"ebitMargin":25.51,"fcf":5000000,"fcfMargin":2.77,"grossMargin":50.48,"netDebt":-66693000,"netIncome":34527000,"operatingCf":33855000,"revenue":180435000,"roc":16.02,"roe":18.43,"sharesOutstanding":62259000,"year":2021},{"capex":31130000,"ebitMargin":21.13,"fcf":3168000,"fcfMargin":1.43,"grossMargin":48.04,"netDebt":-33114000,"netIncome":29278000,"operatingCf":34298000,"revenue":222260000,"roc":13.39,"roe":13.81,"sharesOutstanding":62394000,"year":2022},{"capex":26276000,"ebitMargin":19.1,"fcf":21121000,"fcfMargin":8.58,"grossMargin":47.28,"netDebt":-11694000,"netIncome":26300000,"operatingCf":46947000,"revenue":246092000,"roc":13.21,"roe":11.84,"sharesOutstanding":62472000,"year":2023},{"capex":17193000,"ebitMargin":20.64,"fcf":49379000,"fcfMargin":16.69,"grossMargin":48.39,"netDebt":-62882000,"netIncome":33276000,"operatingCf":66572000,"revenue":295850000,"roc":16.5,"roe":14.89,"sharesOutstanding":62556000,"year":2024},{"capex":26020000,"ebitMargin":24.06,"fcf":34386000,"fcfMargin":11.02,"grossMargin":47.19,"netDebt":-83882999,"netIncome":48763000,"operatingCf":60406000,"revenue":311960000,"roc":18.13,"roe":19.37,"sharesOutstanding":62797000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":9.83,"fcfCagr5y":42.76,"roeAvg10y":14.4,"roeAvg5y":15.67,"yearsAvailable":20},"quarterly":[{"capex":18901000,"ebitMargin":21.63,"fcf":43856000,"fcfMargin":15.79,"grossMargin":48.08,"netDebt":-45709000,"netIncome":29385000,"operatingCf":62757000,"quarter":3,"revenue":277728000,"roc":15.77,"roe":11.83,"sharesOutstanding":62556000,"year":2024},{"capex":17193000,"ebitMargin":20.64,"fcf":49619000,"fcfMargin":16.77,"grossMargin":48.42,"netDebt":-62882000,"netIncome":33276000,"operatingCf":66812000,"quarter":4,"revenue":295874000,"roc":16.5,"roe":14.89,"sharesOutstanding":62556000,"year":2024},{"capex":17763000,"ebitMargin":21.08,"fcf":52309000,"fcfMargin":17.65,"grossMargin":48.05,"netDebt":-64923000,"netIncome":34480000,"operatingCf":70072000,"quarter":1,"revenue":296449000,"roc":16.72,"roe":14.94,"sharesOutstanding":62724000,"year":2025},{"capex":18152000,"ebitMargin":21.41,"fcf":56766000,"fcfMargin":18.97,"grossMargin":48.02,"netDebt":-63694000,"netIncome":36642000,"operatingCf":74918000,"quarter":2,"revenue":299259000,"roc":17.7,"roe":16.31,"sharesOutstanding":125442000,"year":2025},{"capex":22217000,"ebitMargin":20.91,"fcf":44267000,"fcfMargin":14.54,"grossMargin":47.25,"netDebt":-74540000,"netIncome":39753000,"operatingCf":66484000,"quarter":3,"revenue":304472000,"roc":17.28,"roe":17.17,"sharesOutstanding":62732000,"year":2025},{"capex":26020000,"ebitMargin":24.06,"fcf":34386000,"fcfMargin":11.02,"grossMargin":47.18,"netDebt":-83882999,"netIncome":48763000,"operatingCf":60406000,"quarter":4,"revenue":312001000,"roc":18.13,"roe":19.37,"sharesOutstanding":62904000,"year":2025},{"capex":26764000,"ebitMargin":24.14,"fcf":32326000,"fcfMargin":10.21,"grossMargin":47.08,"netDebt":-80515000,"netIncome":49445000,"operatingCf":59090000,"quarter":1,"revenue":316753000,"roc":19.03,"roe":18.42,"sharesOutstanding":62798000,"year":2026},{"capex":25516000,"ebitMargin":24.09,"fcf":26090000,"fcfMargin":8.35,"grossMargin":46.87,"netDebt":-69177000,"netIncome":49735000,"operatingCf":51606000,"quarter":2,"revenue":312542000,"roc":18.72,"roe":18.47,"sharesOutstanding":62918000,"year":2026}]}