{"annual":[{"capex":30321000,"ebitMargin":3.78,"fcf":12180000,"fcfMargin":1.87,"grossMargin":25.34,"netDebt":413015000,"netIncome":-52069000,"operatingCf":42501000,"revenue":649800000,"roc":4.83,"roe":null,"sharesOutstanding":15225000,"year":2015},{"capex":18370000,"ebitMargin":5.23,"fcf":38236000,"fcfMargin":6.03,"grossMargin":28.06,"netDebt":405310000,"netIncome":-15174000,"operatingCf":56606000,"revenue":633947000,"roc":6.57,"roe":null,"sharesOutstanding":15225000,"year":2016},{"capex":19272000,"ebitMargin":6.66,"fcf":44615000,"fcfMargin":6.36,"grossMargin":27.57,"netDebt":111467000,"netIncome":-62847000,"operatingCf":63887000,"revenue":701308000,"roc":9.25,"roe":-30.02,"sharesOutstanding":14423098,"year":2017},{"capex":19858000,"ebitMargin":7.04,"fcf":38287000,"fcfMargin":5.07,"grossMargin":25.85,"netDebt":84811000,"netIncome":53450000,"operatingCf":58145000,"revenue":755414000,"roc":10.81,"roe":21.24,"sharesOutstanding":14900000,"year":2018},{"capex":17623000,"ebitMargin":6.22,"fcf":59940000,"fcfMargin":8.14,"grossMargin":25.47,"netDebt":45943000,"netIncome":33524000,"operatingCf":77563000,"revenue":736347000,"roc":8.63,"roe":12.74,"sharesOutstanding":14900000,"year":2019},{"capex":266283000,"ebitMargin":3.15,"fcf":-147327000,"fcfMargin":-18.55,"grossMargin":27.24,"netDebt":207110000,"netIncome":19290000,"operatingCf":118956000,"revenue":794410000,"roc":3.7,"roe":7.27,"sharesOutstanding":14900000,"year":2020},{"capex":20143000,"ebitMargin":5.13,"fcf":33258000,"fcfMargin":3.16,"grossMargin":26.51,"netDebt":193607000,"netIncome":43864000,"operatingCf":53401000,"revenue":1050931000,"roc":7.75,"roe":14.28,"sharesOutstanding":14900000,"year":2021},{"capex":32324000,"ebitMargin":7.02,"fcf":23693000,"fcfMargin":1.87,"grossMargin":26.65,"netDebt":196885000,"netIncome":59846000,"operatingCf":56017000,"revenue":1264606000,"roc":12.64,"roe":16.61,"sharesOutstanding":14900000,"year":2022},{"capex":25861000,"ebitMargin":7.42,"fcf":112266000,"fcfMargin":8.98,"grossMargin":26,"netDebt":232030000,"netIncome":52291000,"operatingCf":137918000,"revenue":1249704000,"roc":14.26,"roe":13.68,"sharesOutstanding":14900000,"year":2023},{"capex":33342000,"ebitMargin":6.26,"fcf":115105000,"fcfMargin":10.76,"grossMargin":27.49,"netDebt":126409000,"netIncome":52602000,"operatingCf":148447000,"revenue":1069400000,"roc":9.12,"roe":12.97,"sharesOutstanding":14900000,"year":2024},{"capex":36473000,"ebitMargin":5.89,"fcf":109182000,"fcfMargin":7.12,"grossMargin":24.39,"netDebt":519119000,"netIncome":-14700000,"operatingCf":145655000,"revenue":1534188000,"roc":8.52,"roe":-4.5,"sharesOutstanding":14900000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":17.12,"fcfCagr5y":null,"roeAvg10y":null,"roeAvg5y":10.61,"yearsAvailable":12},"quarterly":[{"capex":31355000,"ebitMargin":7.9,"fcf":125160000,"fcfMargin":11.09,"grossMargin":27.19,"netDebt":161986000,"netIncome":36466000,"operatingCf":158681000,"quarter":3,"revenue":1128636000,"roc":11.97,"roe":9.27,"sharesOutstanding":14900000,"year":2024},{"capex":33342000,"ebitMargin":6.03,"fcf":107227000,"fcfMargin":10.03,"grossMargin":27.56,"netDebt":126409000,"netIncome":52602000,"operatingCf":142735000,"quarter":4,"revenue":1069400000,"roc":8.8,"roe":12.97,"sharesOutstanding":14900000,"year":2024},{"capex":34127000,"ebitMargin":5.33,"fcf":122069000,"fcfMargin":10.67,"grossMargin":27.65,"netDebt":450368000,"netIncome":45576000,"operatingCf":158362000,"quarter":1,"revenue":1144557000,"roc":5.27,"roe":11.24,"sharesOutstanding":14900000,"year":2025},{"capex":36841000,"ebitMargin":4.29,"fcf":103851000,"fcfMargin":8.39,"grossMargin":27.83,"netDebt":491768000,"netIncome":37884000,"operatingCf":140692000,"quarter":2,"revenue":1237128000,"roc":4.91,"roe":10.89,"sharesOutstanding":14900000,"year":2025},{"capex":39659000,"ebitMargin":3.86,"fcf":136771000,"fcfMargin":9.95,"grossMargin":27.43,"netDebt":444612000,"netIncome":29056000,"operatingCf":176430000,"quarter":3,"revenue":1374016000,"roc":4.97,"roe":8.24,"sharesOutstanding":14900000,"year":2025},{"capex":40634000,"ebitMargin":5.05,"fcf":118963000,"fcfMargin":7.75,"grossMargin":27.82,"netDebt":519119000,"netIncome":-14569000,"operatingCf":159597000,"quarter":4,"revenue":1534188000,"roc":7.3,"roe":-4.46,"sharesOutstanding":14900000,"year":2025},{"capex":41732000,"ebitMargin":5.71,"fcf":75308000,"fcfMargin":4.77,"grossMargin":28.34,"netDebt":355937000,"netIncome":-11312000,"operatingCf":117040000,"quarter":1,"revenue":1577530000,"roc":7.91,"roe":-2.54,"sharesOutstanding":15462889,"year":2026},{"capex":39281000,"ebitMargin":6.45,"fcf":88853000,"fcfMargin":5.46,"grossMargin":28.41,"netDebt":378432000,"netIncome":-2432000,"operatingCf":128134000,"quarter":2,"revenue":1627019000,"roc":9.48,"roe":-0.56,"sharesOutstanding":16444210,"year":2026}]}