{"annual":[{"capex":1339824,"ebitMargin":9.17,"fcf":41255587,"fcfMargin":11.05,"grossMargin":25.59,"netDebt":36458834,"netIncome":25336000,"operatingCf":42595412,"revenue":373507000,"roc":14.51,"roe":20.36,"sharesOutstanding":26325946,"year":2015},{"capex":947370,"ebitMargin":8.25,"fcf":18881607,"fcfMargin":4.47,"grossMargin":25.57,"netDebt":42052918,"netIncome":24229000,"operatingCf":19828977,"revenue":422559000,"roc":13.84,"roe":20.68,"sharesOutstanding":26326000,"year":2016},{"capex":6873228,"ebitMargin":4.5,"fcf":16822023,"fcfMargin":4.02,"grossMargin":21.83,"netDebt":39288837,"netIncome":17809000,"operatingCf":23695252,"revenue":418811000,"roc":8.02,"roe":15.44,"sharesOutstanding":26326000,"year":2017},{"capex":4896530,"ebitMargin":6.01,"fcf":39934270,"fcfMargin":9.67,"grossMargin":21.94,"netDebt":59674117,"netIncome":19976000,"operatingCf":44830800,"revenue":412825000,"roc":10.05,"roe":15.71,"sharesOutstanding":26325946,"year":2018},{"capex":6278815,"ebitMargin":4.97,"fcf":29905839,"fcfMargin":6.97,"grossMargin":16.36,"netDebt":-2736561,"netIncome":13660000,"operatingCf":36184654,"revenue":428979000,"roc":7.35,"roe":10.26,"sharesOutstanding":26325946,"year":2019},{"capex":4528531,"ebitMargin":3.67,"fcf":55723826,"fcfMargin":12.53,"grossMargin":15.72,"netDebt":-24247059,"netIncome":9943000,"operatingCf":60252358,"revenue":444850000,"roc":6.48,"roe":7.76,"sharesOutstanding":26325946,"year":2020},{"capex":7002411,"ebitMargin":7.23,"fcf":45992180,"fcfMargin":8.12,"grossMargin":16.77,"netDebt":32062850,"netIncome":29886000,"operatingCf":52994592,"revenue":566194000,"roc":15.94,"roe":18.6,"sharesOutstanding":26325946,"year":2021},{"capex":7847106,"ebitMargin":7.41,"fcf":49642603,"fcfMargin":6.8,"grossMargin":20.01,"netDebt":4509453,"netIncome":46251000,"operatingCf":57489710,"revenue":730136000,"roc":18.06,"roe":23,"sharesOutstanding":26325946,"year":2022},{"capex":4203444,"ebitMargin":8.53,"fcf":36239540,"fcfMargin":4.52,"grossMargin":17.6,"netDebt":33632359,"netIncome":48365000,"operatingCf":40442983,"revenue":801737000,"roc":22.1,"roe":20.06,"sharesOutstanding":26326000,"year":2023},{"capex":4883507,"ebitMargin":8.15,"fcf":67536207,"fcfMargin":7.75,"grossMargin":16.4,"netDebt":79510137,"netIncome":46479505,"operatingCf":72419714,"revenue":870920110,"roc":18.06,"roe":17.14,"sharesOutstanding":26326000,"year":2024},{"capex":3636433,"ebitMargin":5.56,"fcf":39631420,"fcfMargin":4.46,"grossMargin":14.08,"netDebt":86409477,"netIncome":32893561,"operatingCf":43267853,"revenue":888286456,"roc":13.54,"roe":12.5,"sharesOutstanding":25898000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":8.09,"fcfCagr5y":-1.78,"roeAvg10y":16.12,"roeAvg5y":18.26,"yearsAvailable":20},"quarterly":[{"capex":4066987,"ebitMargin":8.29,"fcf":45645155,"fcfMargin":5.35,"grossMargin":14.88,"netDebt":-55618135,"netIncome":47387000,"operatingCf":49712143,"quarter":3,"revenue":852667000,"roc":19.04,"roe":18.54,"sharesOutstanding":26326000,"year":2024},{"capex":4721466,"ebitMargin":8.15,"fcf":67698247,"fcfMargin":7.77,"grossMargin":14.48,"netDebt":79510137,"netIncome":46480000,"operatingCf":72419714,"quarter":4,"revenue":870921000,"roc":18.06,"roe":17.14,"sharesOutstanding":26326000,"year":2024},{"capex":4395629,"ebitMargin":7.51,"fcf":57302303,"fcfMargin":6.51,"grossMargin":13.77,"netDebt":-60457295,"netIncome":42948000,"operatingCf":61697934,"quarter":1,"revenue":880441000,"roc":16.79,"roe":15.65,"sharesOutstanding":26262000,"year":2025},{"capex":4895393,"ebitMargin":6.74,"fcf":63682593,"fcfMargin":7.21,"grossMargin":14.01,"netDebt":-58338875,"netIncome":38715305,"operatingCf":68577989,"quarter":2,"revenue":882799555,"roc":16.21,"roe":15.41,"sharesOutstanding":26252691,"year":2025},{"capex":5084189,"ebitMargin":6.13,"fcf":46945405,"fcfMargin":5.33,"grossMargin":13.38,"netDebt":93048704,"netIncome":34974865,"operatingCf":52029597,"quarter":3,"revenue":880638071,"roc":14.78,"roe":13.87,"sharesOutstanding":26325946,"year":2025},{"capex":4073052,"ebitMargin":5.56,"fcf":39194800,"fcfMargin":4.41,"grossMargin":12.48,"netDebt":86409477,"netIncome":32890287,"operatingCf":43267855,"quarter":4,"revenue":888290095,"roc":13.54,"roe":12.5,"sharesOutstanding":25031000,"year":2025},{"capex":4405848,"ebitMargin":5.73,"fcf":47558290,"fcfMargin":5.31,"grossMargin":12.22,"netDebt":53729957,"netIncome":34384073,"operatingCf":51964140,"quarter":1,"revenue":895898225,"roc":13.91,"roe":12.39,"sharesOutstanding":25564808,"year":2026},{"capex":4307373,"ebitMargin":5.99,"fcf":47135847,"fcfMargin":5.18,"grossMargin":12.03,"netDebt":101726245,"netIncome":36524981,"operatingCf":51443221,"quarter":2,"revenue":909382539,"roc":14.85,"roe":13.2,"sharesOutstanding":25479000,"year":2026}]}