{"annual":[{"capex":73054000,"ebitMargin":9.81,"fcf":57888000,"fcfMargin":4.17,"grossMargin":54,"netDebt":355154000,"netIncome":67932000,"operatingCf":130942000,"revenue":1388857000,"roc":12.49,"roe":11.46,"sharesOutstanding":24451000,"year":2015},{"capex":69964000,"ebitMargin":10.04,"fcf":44600000,"fcfMargin":3.09,"grossMargin":56.29,"netDebt":376551000,"netIncome":80041000,"operatingCf":114564000,"revenue":1444270000,"roc":12.59,"roe":12.47,"sharesOutstanding":24450509,"year":2016},{"capex":79011000,"ebitMargin":9.32,"fcf":44951000,"fcfMargin":2.74,"grossMargin":55.17,"netDebt":398965000,"netIncome":82337000,"operatingCf":123962000,"revenue":1640640000,"roc":12.38,"roe":12.27,"sharesOutstanding":24450509,"year":2017},{"capex":90885000,"ebitMargin":7.87,"fcf":-16231000,"fcfMargin":-0.95,"grossMargin":55.05,"netDebt":482759000,"netIncome":70854000,"operatingCf":74654000,"revenue":1710788000,"roc":10.44,"roe":10.02,"sharesOutstanding":24450509,"year":2018},{"capex":78250000,"ebitMargin":6.76,"fcf":69036000,"fcfMargin":3.96,"grossMargin":54.22,"netDebt":546266000,"netIncome":59457000,"operatingCf":147286000,"revenue":1742799000,"roc":8.49,"roe":8.19,"sharesOutstanding":24450509,"year":2019},{"capex":52488000,"ebitMargin":1.61,"fcf":102700000,"fcfMargin":6.59,"grossMargin":54.36,"netDebt":518913000,"netIncome":-26902000,"operatingCf":155188000,"revenue":1558554000,"roc":1.88,"roe":-3.98,"sharesOutstanding":24450509,"year":2020},{"capex":75598000,"ebitMargin":6.63,"fcf":40976000,"fcfMargin":2.35,"grossMargin":54.76,"netDebt":504134000,"netIncome":46809000,"operatingCf":116574000,"revenue":1741498000,"roc":8.22,"roe":5.96,"sharesOutstanding":26332863,"year":2021},{"capex":54540000,"ebitMargin":9.55,"fcf":61799000,"fcfMargin":3.43,"grossMargin":53.51,"netDebt":593556000,"netIncome":72890000,"operatingCf":116339000,"revenue":1804109000,"roc":12.18,"roe":10.67,"sharesOutstanding":26895559,"year":2022},{"capex":61949000,"ebitMargin":8.27,"fcf":155708000,"fcfMargin":8.61,"grossMargin":54.72,"netDebt":506168000,"netIncome":55437000,"operatingCf":217657000,"revenue":1807806000,"roc":10.18,"roe":7.72,"sharesOutstanding":26895559,"year":2023},{"capex":50903000,"ebitMargin":7.36,"fcf":92779000,"fcfMargin":5.39,"grossMargin":55.84,"netDebt":541442000,"netIncome":53709000,"operatingCf":143682000,"revenue":1721796000,"roc":9.44,"roe":7.7,"sharesOutstanding":25957130,"year":2024},{"capex":48368000,"ebitMargin":7.87,"fcf":101817000,"fcfMargin":5.87,"grossMargin":19.53,"netDebt":544032000,"netIncome":69029000,"operatingCf":150185000,"revenue":1735400000,"roc":8.83,"roe":9.46,"sharesOutstanding":25199000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":11.42,"fcfCagr5y":19.46,"roeAvg10y":8.05,"roeAvg5y":8.3,"yearsAvailable":20},"quarterly":[{"capex":53358000,"ebitMargin":-13.92,"fcf":129564000,"fcfMargin":7.54,"grossMargin":37.67,"netDebt":562805000,"netIncome":34096000,"operatingCf":182922000,"quarter":3,"revenue":1718320000,"roc":-17.35,"roe":4.83,"sharesOutstanding":25783824,"year":2024},{"capex":50903000,"ebitMargin":-14,"fcf":92779000,"fcfMargin":5.39,"grossMargin":37.69,"netDebt":541442000,"netIncome":53707000,"operatingCf":143682000,"quarter":4,"revenue":1721786000,"roc":-17.97,"roe":7.7,"sharesOutstanding":25783824,"year":2024},{"capex":54232000,"ebitMargin":6.97,"fcf":61170000,"fcfMargin":3.57,"grossMargin":46.92,"netDebt":590635000,"netIncome":59384000,"operatingCf":115402000,"quarter":1,"revenue":1714041000,"roc":8.83,"roe":8.37,"sharesOutstanding":24938000,"year":2025},{"capex":55744000,"ebitMargin":6.28,"fcf":48101000,"fcfMargin":2.8,"grossMargin":56.05,"netDebt":635089000,"netIncome":50162000,"operatingCf":103845000,"quarter":2,"revenue":1719311000,"roc":7.96,"roe":7.31,"sharesOutstanding":24524000,"year":2025},{"capex":60076000,"ebitMargin":7.56,"fcf":84066000,"fcfMargin":4.91,"grossMargin":47.49,"netDebt":586022000,"netIncome":65831000,"operatingCf":144142000,"quarter":3,"revenue":1713618000,"roc":8.6,"roe":9.17,"sharesOutstanding":24963910,"year":2025},{"capex":48368000,"ebitMargin":8.3,"fcf":101817000,"fcfMargin":5.87,"grossMargin":38.16,"netDebt":544032000,"netIncome":69029000,"operatingCf":150185000,"quarter":4,"revenue":1735363000,"roc":9.32,"roe":9.46,"sharesOutstanding":24895559,"year":2025},{"capex":49200000,"ebitMargin":9.96,"fcf":49409000,"fcfMargin":2.78,"grossMargin":29.3,"netDebt":653278000,"netIncome":69079000,"operatingCf":98609000,"quarter":1,"revenue":1774630000,"roc":11.83,"roe":9.23,"sharesOutstanding":24896000,"year":2026},{"capex":43923000,"ebitMargin":12.93,"fcf":72420000,"fcfMargin":3.89,"grossMargin":21.93,"netDebt":665815000,"netIncome":102865000,"operatingCf":116343000,"quarter":2,"revenue":1863989999,"roc":16.05,"roe":13.48,"sharesOutstanding":24895559,"year":2026}]}