{"annual":[{"capex":97710000,"ebitMargin":10.88,"fcf":28154000,"fcfMargin":2.72,"grossMargin":53.62,"netDebt":118237000,"netIncome":85261000,"operatingCf":125864000,"revenue":1036774000,"roc":9.71,"roe":11.14,"sharesOutstanding":33000000,"year":2016},{"capex":71156000,"ebitMargin":11.77,"fcf":51198000,"fcfMargin":4.76,"grossMargin":54.06,"netDebt":57762000,"netIncome":97549000,"operatingCf":122354000,"revenue":1075244000,"roc":10.58,"roe":11.69,"sharesOutstanding":33000000,"year":2017},{"capex":68412000,"ebitMargin":12.65,"fcf":29650000,"fcfMargin":2.78,"grossMargin":58.23,"netDebt":54999000,"netIncome":99521000,"operatingCf":98062000,"revenue":1068012000,"roc":11.11,"roe":11.32,"sharesOutstanding":32954000,"year":2018},{"capex":97174000,"ebitMargin":11.74,"fcf":-24324000,"fcfMargin":-2.18,"grossMargin":58.81,"netDebt":516312000,"netIncome":104134000,"operatingCf":72850000,"revenue":1113339000,"roc":9.84,"roe":10.84,"sharesOutstanding":33000000,"year":2019},{"capex":114432000,"ebitMargin":10.47,"fcf":21725000,"fcfMargin":1.69,"grossMargin":57.12,"netDebt":575235000,"netIncome":95331000,"operatingCf":136157000,"revenue":1282552000,"roc":7.5,"roe":9.59,"sharesOutstanding":33000000,"year":2020},{"capex":80913000,"ebitMargin":10.46,"fcf":87409000,"fcfMargin":6.67,"grossMargin":56.44,"netDebt":519455000,"netIncome":110609000,"operatingCf":168322000,"revenue":1310232000,"roc":7.24,"roe":10.5,"sharesOutstanding":33000000,"year":2021},{"capex":94150000,"ebitMargin":10.07,"fcf":6173000,"fcfMargin":0.4,"grossMargin":54.9,"netDebt":566331000,"netIncome":107759000,"operatingCf":100323000,"revenue":1539518000,"roc":7.53,"roe":8.65,"sharesOutstanding":33000000,"year":2022},{"capex":109517000,"ebitMargin":13.01,"fcf":35137000,"fcfMargin":2.34,"grossMargin":60.68,"netDebt":612136000,"netIncome":126989000,"operatingCf":144654000,"revenue":1500291000,"roc":9.5,"roe":9.84,"sharesOutstanding":33000000,"year":2023},{"capex":136060000,"ebitMargin":17.99,"fcf":10879000,"fcfMargin":0.65,"grossMargin":62.91,"netDebt":436426000,"netIncome":130830000,"operatingCf":134100000,"revenue":1678118000,"roc":15.02,"roe":9.35,"sharesOutstanding":33000000,"year":2024},{"capex":108116000,"ebitMargin":14.77,"fcf":118421000,"fcfMargin":7.06,"grossMargin":63.07,"netDebt":109547999,"netIncome":236346000,"operatingCf":226537000,"revenue":1676628000,"roc":11.49,"roe":14.76,"sharesOutstanding":33009217,"year":2025},{"capex":93439000,"ebitMargin":14.69,"fcf":82037000,"fcfMargin":5.04,"grossMargin":61.21,"netDebt":62391000,"netIncome":158400000,"operatingCf":175476000,"revenue":1626800000,"roc":10.97,"roe":9.17,"sharesOutstanding":33000000,"year":2026}],"currency":"EUR","growth":{"fcfCagr10y":8.63,"fcfCagr5y":17.97,"roeAvg10y":10.57,"roeAvg5y":10.35,"yearsAvailable":21},"quarterly":[{"capex":338939000,"ebitMargin":18.12,"fcf":237723000,"fcfMargin":13.85,"grossMargin":100,"netDebt":243900000,"netIncome":255530000,"operatingCf":191500000,"quarter":3,"revenue":1716818000,"roc":14.91,"roe":17.17,"sharesOutstanding":33000000,"year":2024},{"capex":336439000,"ebitMargin":16.67,"fcf":199023000,"fcfMargin":11.71,"grossMargin":100,"netDebt":391300000,"netIncome":231430000,"operatingCf":150300000,"quarter":4,"revenue":1699318000,"roc":14.21,"roe":16.5,"sharesOutstanding":33000000,"year":2024},{"capex":467339000,"ebitMargin":14.9,"fcf":250723000,"fcfMargin":15.08,"grossMargin":100,"netDebt":226700000,"netIncome":240230000,"operatingCf":255600000,"quarter":1,"revenue":1662118000,"roc":10.8,"roe":14.02,"sharesOutstanding":32993000,"year":2025},{"capex":423176000,"ebitMargin":14.77,"fcf":199537000,"fcfMargin":11.9,"grossMargin":63.07,"netDebt":483534999,"netIncome":236346000,"operatingCf":226537000,"quarter":2,"revenue":1676728000,"roc":11.49,"roe":14.76,"sharesOutstanding":33009217,"year":2025},{"capex":393776000,"ebitMargin":15.95,"fcf":144637000,"fcfMargin":8.73,"grossMargin":62.62,"netDebt":164900000,"netIncome":157046000,"operatingCf":186637000,"quarter":3,"revenue":1656328000,"roc":13.12,"roe":9.94,"sharesOutstanding":32666667,"year":2025},{"capex":384976000,"ebitMargin":16.26,"fcf":158437000,"fcfMargin":9.48,"grossMargin":62.94,"netDebt":318500000,"netIncome":180746000,"operatingCf":191637000,"quarter":4,"revenue":1670828000,"roc":14.15,"roe":12.13,"sharesOutstanding":32926829,"year":2025},{"capex":224976000,"ebitMargin":16.46,"fcf":65137000,"fcfMargin":3.88,"grossMargin":63.16,"netDebt":235000000,"netIncome":151446000,"operatingCf":121137000,"quarter":1,"revenue":1680928000,"roc":12.57,"roe":8.51,"sharesOutstanding":33000000,"year":2026},{"capex":93439000,"ebitMargin":14.69,"fcf":79136000,"fcfMargin":4.86,"grossMargin":100,"netDebt":62391000,"netIncome":158400000,"operatingCf":172575000,"quarter":2,"revenue":1626800000,"roc":10.97,"roe":9.17,"sharesOutstanding":32999000,"year":2026}]}