{"annual":[{"capex":8684000,"ebitMargin":10.4,"fcf":2794000,"fcfMargin":2.65,"grossMargin":30.24,"netDebt":5563000,"netIncome":7482000,"operatingCf":11478000,"revenue":105293000,"roc":12.07,"roe":10.53,"sharesOutstanding":10029000,"year":2015},{"capex":7940000,"ebitMargin":5.16,"fcf":5242000,"fcfMargin":4.83,"grossMargin":28.77,"netDebt":11429000,"netIncome":8683000,"operatingCf":13182000,"revenue":108635000,"roc":5.16,"roe":11.38,"sharesOutstanding":9964000,"year":2016},{"capex":9737000,"ebitMargin":7.73,"fcf":-7686000,"fcfMargin":-5.89,"grossMargin":32.68,"netDebt":22395000,"netIncome":3660000,"operatingCf":2051000,"revenue":130554000,"roc":9.5,"roe":5,"sharesOutstanding":9993000,"year":2017},{"capex":2761000,"ebitMargin":6.67,"fcf":10048000,"fcfMargin":7.4,"grossMargin":33.88,"netDebt":15212000,"netIncome":2440000,"operatingCf":12809000,"revenue":135711000,"roc":8.18,"roe":3.23,"sharesOutstanding":10011000,"year":2018},{"capex":5652000,"ebitMargin":9.98,"fcf":15480000,"fcfMargin":9.89,"grossMargin":34.03,"netDebt":16450000,"netIncome":11332000,"operatingCf":21132000,"revenue":156464000,"roc":12.72,"roe":13.27,"sharesOutstanding":10006000,"year":2019},{"capex":7152000,"ebitMargin":9.07,"fcf":17285000,"fcfMargin":9.57,"grossMargin":34.41,"netDebt":22348000,"netIncome":14924000,"operatingCf":24437000,"revenue":180668000,"roc":10.75,"roe":16.52,"sharesOutstanding":9957000,"year":2020},{"capex":3681000,"ebitMargin":7.4,"fcf":12326000,"fcfMargin":6.98,"grossMargin":35.48,"netDebt":16804000,"netIncome":12413000,"operatingCf":16007000,"revenue":176659000,"roc":8.72,"roe":12.12,"sharesOutstanding":9935000,"year":2021},{"capex":9971000,"ebitMargin":9.68,"fcf":14411000,"fcfMargin":7.54,"grossMargin":40.03,"netDebt":22493000,"netIncome":16524000,"operatingCf":24382000,"revenue":191252000,"roc":10.75,"roe":14.2,"sharesOutstanding":9925000,"year":2022},{"capex":12511000,"ebitMargin":9.7,"fcf":-4284000,"fcfMargin":-2.03,"grossMargin":38.14,"netDebt":41981000,"netIncome":15185000,"operatingCf":7981000,"revenue":210801000,"roc":11.23,"roe":12.64,"sharesOutstanding":9877000,"year":2023},{"capex":6628000,"ebitMargin":8.68,"fcf":4213000,"fcfMargin":1.59,"grossMargin":37.04,"netDebt":80061000,"netIncome":15464000,"operatingCf":10841000,"revenue":265674000,"roc":11.22,"roe":11.52,"sharesOutstanding":9868000,"year":2024},{"capex":18774000,"ebitMargin":9.4,"fcf":30030000,"fcfMargin":9.11,"grossMargin":35.04,"netDebt":59424000,"netIncome":19588000,"operatingCf":48804000,"revenue":329671000,"roc":14.8,"roe":13.88,"sharesOutstanding":9931138,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":74.4,"fcfCagr5y":-12.04,"roeAvg10y":11.38,"roeAvg5y":12.87,"yearsAvailable":20},"quarterly":[{"capex":18057000,"ebitMargin":8.88,"fcf":2152000,"fcfMargin":0.88,"grossMargin":36.67,"netDebt":71716000,"netIncome":18285000,"operatingCf":20209000,"quarter":3,"revenue":245886000,"roc":11.19,"roe":15.07,"sharesOutstanding":9876000,"year":2024},{"capex":14286000,"ebitMargin":8.84,"fcf":-3445000,"fcfMargin":-1.3,"grossMargin":37.04,"netDebt":80061000,"netIncome":15465000,"operatingCf":10841000,"quarter":4,"revenue":265673000,"roc":11.43,"roe":11.53,"sharesOutstanding":9876000,"year":2024},{"capex":15771000,"ebitMargin":8.33,"fcf":3110000,"fcfMargin":1.09,"grossMargin":36.42,"netDebt":64980000,"netIncome":14626000,"operatingCf":18881000,"quarter":1,"revenue":285627000,"roc":11.74,"roe":10.96,"sharesOutstanding":9882000,"year":2025},{"capex":16589000,"ebitMargin":8.11,"fcf":19472000,"fcfMargin":6.65,"grossMargin":37.13,"netDebt":71204000,"netIncome":14521000,"operatingCf":36061000,"quarter":2,"revenue":292947000,"roc":12.47,"roe":11.7,"sharesOutstanding":9925602,"year":2025},{"capex":12239000,"ebitMargin":9.04,"fcf":23663000,"fcfMargin":7.53,"grossMargin":37.97,"netDebt":68334000,"netIncome":16651000,"operatingCf":35902000,"quarter":3,"revenue":314431000,"roc":14.71,"roe":12.87,"sharesOutstanding":9931034,"year":2025},{"capex":15039000,"ebitMargin":9.6,"fcf":33564000,"fcfMargin":10.18,"grossMargin":36.63,"netDebt":59424000,"netIncome":19587000,"operatingCf":48603000,"quarter":4,"revenue":329671000,"roc":15.13,"roe":13.88,"sharesOutstanding":9931178,"year":2025},{"capex":11655000,"ebitMargin":9.87,"fcf":24811000,"fcfMargin":6.94,"grossMargin":35.85,"netDebt":58724000,"netIncome":22213000,"operatingCf":36466000,"quarter":1,"revenue":357482000,"roc":16.69,"roe":15.18,"sharesOutstanding":9934541,"year":2026},{"capex":6839000,"ebitMargin":9.53,"fcf":28580000,"fcfMargin":7.35,"grossMargin":34.22,"netDebt":18519000,"netIncome":21605000,"operatingCf":35419000,"quarter":2,"revenue":388825000,"roc":14.82,"roe":11.56,"sharesOutstanding":9962240,"year":2026}]}