{"annual":[{"capex":38706000,"ebitMargin":9.08,"fcf":11621000,"fcfMargin":5.29,"grossMargin":41.71,"netDebt":-13176000,"netIncome":16180000,"operatingCf":50327000,"revenue":219626000,"roc":7.65,"roe":7.4,"sharesOutstanding":19988000,"year":2015},{"capex":24547000,"ebitMargin":9.8,"fcf":8940000,"fcfMargin":3.91,"grossMargin":42.33,"netDebt":-6908000,"netIncome":15875000,"operatingCf":33487000,"revenue":228633000,"roc":9.15,"roe":6.88,"sharesOutstanding":19957000,"year":2016},{"capex":44451000,"ebitMargin":15.3,"fcf":-6537000,"fcfMargin":-2.61,"grossMargin":43.95,"netDebt":18796000,"netIncome":24941000,"operatingCf":37914000,"revenue":250434000,"roc":13.47,"roe":10.41,"sharesOutstanding":19886000,"year":2017},{"capex":52037000,"ebitMargin":16.89,"fcf":-3648000,"fcfMargin":-1.31,"grossMargin":45.19,"netDebt":15312000,"netIncome":35447000,"operatingCf":48389000,"revenue":277588000,"roc":14.89,"roe":13.32,"sharesOutstanding":19838189,"year":2018},{"capex":49679000,"ebitMargin":15.22,"fcf":-4113000,"fcfMargin":-1.5,"grossMargin":45.94,"netDebt":-50338000,"netIncome":18585000,"operatingCf":45566000,"revenue":273387000,"roc":10.63,"roe":5.48,"sharesOutstanding":19658967,"year":2019},{"capex":22537000,"ebitMargin":3.72,"fcf":4741000,"fcfMargin":2.04,"grossMargin":39.8,"netDebt":4835000,"netIncome":6419000,"operatingCf":27278000,"revenue":232561000,"roc":2.4,"roe":2.07,"sharesOutstanding":18497000,"year":2020},{"capex":68701000,"ebitMargin":19.49,"fcf":10900000,"fcfMargin":3.38,"grossMargin":44.92,"netDebt":56425000,"netIncome":39807000,"operatingCf":79601000,"revenue":322091000,"roc":16.92,"roe":13.29,"sharesOutstanding":17804000,"year":2021},{"capex":83865000,"ebitMargin":24.79,"fcf":14776000,"fcfMargin":3.3,"grossMargin":46.4,"netDebt":38914000,"netIncome":71382000,"operatingCf":98641000,"revenue":447247000,"roc":24.9,"roe":19.84,"sharesOutstanding":17112849,"year":2022},{"capex":127193000,"ebitMargin":26.01,"fcf":-24550000,"fcfMargin":-4.27,"grossMargin":47.18,"netDebt":31013000,"netIncome":99148000,"operatingCf":102643000,"revenue":575013000,"roc":26.82,"roe":22.16,"sharesOutstanding":17120000,"year":2023},{"capex":67043000,"ebitMargin":24.14,"fcf":-50775000,"fcfMargin":-8.74,"grossMargin":43.8,"netDebt":30491000,"netIncome":128697000,"operatingCf":16268000,"revenue":581105000,"roc":20.56,"roe":22.87,"sharesOutstanding":17133000,"year":2024},{"capex":20730000,"ebitMargin":23.64,"fcf":99223000,"fcfMargin":17.03,"grossMargin":42.29,"netDebt":-11067000,"netIncome":101100000,"operatingCf":119953000,"revenue":582600000,"roc":18.38,"roe":15.76,"sharesOutstanding":17194000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":6.89,"fcfCagr5y":-7.73,"roeAvg10y":13.21,"roeAvg5y":18.78,"yearsAvailable":20},"quarterly":[{"capex":85366000,"ebitMargin":27.19,"fcf":32733000,"fcfMargin":5.53,"grossMargin":46.63,"netDebt":-62004000,"netIncome":102101000,"operatingCf":118099000,"quarter":3,"revenue":591935000,"roc":25.9,"roe":20.1,"sharesOutstanding":17137000,"year":2024},{"capex":67043000,"ebitMargin":24.89,"fcf":-50775000,"fcfMargin":-8.74,"grossMargin":43.8,"netDebt":30491000,"netIncome":128697000,"operatingCf":16268000,"quarter":4,"revenue":581102000,"roc":21.2,"roe":22.87,"sharesOutstanding":17142000,"year":2024},{"capex":59233000,"ebitMargin":23.67,"fcf":19639000,"fcfMargin":3.44,"grossMargin":43.24,"netDebt":-97718000,"netIncome":122672000,"operatingCf":78872000,"quarter":1,"revenue":571182000,"roc":19.35,"roe":21.09,"sharesOutstanding":17172000,"year":2025},{"capex":48577000,"ebitMargin":23.37,"fcf":18402000,"fcfMargin":3.2,"grossMargin":42.23,"netDebt":19113000,"netIncome":125974000,"operatingCf":66979000,"quarter":2,"revenue":574921000,"roc":19.1,"roe":21.28,"sharesOutstanding":17142236,"year":2025},{"capex":39798000,"ebitMargin":21.53,"fcf":14677000,"fcfMargin":2.63,"grossMargin":41.23,"netDebt":-15048000,"netIncome":124041000,"operatingCf":54475000,"quarter":3,"revenue":559075000,"roc":16.55,"roe":20.14,"sharesOutstanding":17142187,"year":2025},{"capex":36098000,"ebitMargin":22.38,"fcf":83855000,"fcfMargin":14.39,"grossMargin":42.29,"netDebt":-11067000,"netIncome":101146000,"operatingCf":119953000,"quarter":4,"revenue":582647000,"roc":17.41,"roe":15.77,"sharesOutstanding":17253000,"year":2025},{"capex":20790000,"ebitMargin":22.97,"fcf":107771000,"fcfMargin":17.72,"grossMargin":43.08,"netDebt":-40074000,"netIncome":108800000,"operatingCf":128561000,"quarter":1,"revenue":608267000,"roc":18.19,"roe":16.53,"sharesOutstanding":17237000,"year":2026},{"capex":22366000,"ebitMargin":21,"fcf":100805000,"fcfMargin":16.14,"grossMargin":43.77,"netDebt":-3316000,"netIncome":102310000,"operatingCf":123171000,"quarter":2,"revenue":624549000,"roc":20.51,"roe":18.82,"sharesOutstanding":17161789,"year":2026}]}