{"annual":[{"capex":102624000,"ebitMargin":7.65,"fcf":71807000,"fcfMargin":2.26,"grossMargin":51.94,"netDebt":-364256000,"netIncome":157429000,"operatingCf":174431000,"revenue":3173509000,"roc":17.47,"roe":14.17,"sharesOutstanding":31593072,"year":2015},{"capex":111316000,"ebitMargin":6.8,"fcf":83355000,"fcfMargin":2.46,"grossMargin":49.78,"netDebt":-368606000,"netIncome":170754000,"operatingCf":194671000,"revenue":3391253000,"roc":15.05,"roe":13.91,"sharesOutstanding":31593072,"year":2016},{"capex":133566000,"ebitMargin":6.42,"fcf":-139422000,"fcfMargin":-3.78,"grossMargin":49.95,"netDebt":-157375000,"netIncome":188759000,"operatingCf":-5856000,"revenue":3691355000,"roc":14.42,"roe":14.16,"sharesOutstanding":31593072,"year":2017},{"capex":179128000,"ebitMargin":5.5,"fcf":135925000,"fcfMargin":3.53,"grossMargin":47.65,"netDebt":-215078000,"netIncome":151083000,"operatingCf":315053000,"revenue":3853980000,"roc":11.82,"roe":10.54,"sharesOutstanding":31593072,"year":2018},{"capex":168909000,"ebitMargin":1.37,"fcf":-75384000,"fcfMargin":-1.9,"grossMargin":49.25,"netDebt":50908000,"netIncome":9491000,"operatingCf":93525000,"revenue":3958875000,"roc":2.97,"roe":0.69,"sharesOutstanding":31593072,"year":2019},{"capex":93789000,"ebitMargin":-0.04,"fcf":227978000,"fcfMargin":6.86,"grossMargin":50.26,"netDebt":-89707000,"netIncome":-79705000,"operatingCf":321767000,"revenue":3322743000,"roc":-0.08,"roe":-6.64,"sharesOutstanding":31593072,"year":2020},{"capex":104890000,"ebitMargin":4.88,"fcf":200843000,"fcfMargin":5.53,"grossMargin":51.31,"netDebt":-280849000,"netIncome":141366000,"operatingCf":305733000,"revenue":3634456000,"roc":9.7,"roe":10.15,"sharesOutstanding":31593072,"year":2021},{"capex":118157000,"ebitMargin":5.97,"fcf":360542000,"fcfMargin":8.57,"grossMargin":50.93,"netDebt":-563573000,"netIncome":187025000,"operatingCf":478699000,"revenue":4209339000,"roc":12.74,"roe":11.7,"sharesOutstanding":31593072,"year":2022},{"capex":162664000,"ebitMargin":5.94,"fcf":-25042000,"fcfMargin":-0.53,"grossMargin":49.49,"netDebt":-308624000,"netIncome":224511000,"operatingCf":157280000,"revenue":4720676000,"roc":13.19,"roe":13.09,"sharesOutstanding":31593072,"year":2023},{"capex":181138000,"ebitMargin":7.08,"fcf":271032000,"fcfMargin":5.12,"grossMargin":51.33,"netDebt":-305860000,"netIncome":276919000,"operatingCf":452170000,"revenue":5293557000,"roc":15.91,"roe":14.41,"sharesOutstanding":31593072,"year":2024},{"capex":185100000,"ebitMargin":6.11,"fcf":274038000,"fcfMargin":4.84,"grossMargin":20,"netDebt":-400644000,"netIncome":299200000,"operatingCf":459138000,"revenue":5663800000,"roc":13.41,"roe":14.06,"sharesOutstanding":31661000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":54.84,"fcfCagr5y":-12.99,"roeAvg10y":9.61,"roeAvg5y":12.68,"yearsAvailable":20},"quarterly":[{"capex":181164000,"ebitMargin":6.47,"fcf":309216000,"fcfMargin":6.05,"grossMargin":50.94,"netDebt":-131100000,"netIncome":249311000,"operatingCf":485480000,"quarter":3,"revenue":5109876000,"roc":14.66,"roe":13.59,"sharesOutstanding":31593072,"year":2024},{"capex":181138000,"ebitMargin":7.08,"fcf":282232000,"fcfMargin":5.33,"grossMargin":51.33,"netDebt":-305860000,"netIncome":276819000,"operatingCf":458470000,"quarter":4,"revenue":5293557000,"roc":15.91,"roe":14.4,"sharesOutstanding":31593072,"year":2024},{"capex":186638000,"ebitMargin":7.21,"fcf":262432000,"fcfMargin":4.81,"grossMargin":51.55,"netDebt":-589700000,"netIncome":286719000,"operatingCf":444170000,"quarter":1,"revenue":5456457000,"roc":16.24,"roe":14.45,"sharesOutstanding":31541667,"year":2025},{"capex":177238000,"ebitMargin":7.26,"fcf":192332000,"fcfMargin":3.52,"grossMargin":52.09,"netDebt":-375200000,"netIncome":287319000,"operatingCf":375070000,"quarter":2,"revenue":5463957000,"roc":16.45,"roe":14.6,"sharesOutstanding":31538462,"year":2025},{"capex":188638000,"ebitMargin":7.31,"fcf":205132000,"fcfMargin":3.71,"grossMargin":52.35,"netDebt":-180500000,"netIncome":289619000,"operatingCf":401370000,"quarter":3,"revenue":5526157000,"roc":16.3,"roe":14.28,"sharesOutstanding":31581395,"year":2025},{"capex":174438000,"ebitMargin":6.11,"fcf":274300000,"fcfMargin":4.84,"grossMargin":20,"netDebt":-400644000,"netIncome":298800000,"operatingCf":456338000,"quarter":4,"revenue":5663800000,"roc":13.41,"roe":14.04,"sharesOutstanding":31684000,"year":2025},{"capex":172538000,"ebitMargin":6.02,"fcf":116800000,"fcfMargin":2.07,"grossMargin":20.85,"netDebt":-345700000,"netIncome":291600000,"operatingCf":296938000,"quarter":1,"revenue":5632900000,"roc":12.78,"roe":13.23,"sharesOutstanding":31613000,"year":2026},{"capex":182938000,"ebitMargin":6.02,"fcf":227900000,"fcfMargin":4.03,"grossMargin":12.35,"netDebt":-231300000,"netIncome":292300000,"operatingCf":412938000,"quarter":2,"revenue":5652200000,"roc":12.86,"roe":13.33,"sharesOutstanding":31594000,"year":2026}]}