{"annual":[{"capex":8928000,"ebitMargin":5.63,"fcf":12908000,"fcfMargin":5.11,"grossMargin":36.78,"netDebt":22294000,"netIncome":11782000,"operatingCf":21836000,"revenue":252799000,"roc":9.61,"roe":14.36,"sharesOutstanding":6590241,"year":2015},{"capex":13085000,"ebitMargin":5.99,"fcf":19078000,"fcfMargin":5.74,"grossMargin":35.76,"netDebt":10393000,"netIncome":14253000,"operatingCf":32163000,"revenue":332165000,"roc":11.83,"roe":15.47,"sharesOutstanding":6586775,"year":2016},{"capex":24217000,"ebitMargin":3.51,"fcf":-20370000,"fcfMargin":-5.05,"grossMargin":34.03,"netDebt":-176629000,"netIncome":4656000,"operatingCf":3847000,"revenue":403077000,"roc":3,"roe":1.61,"sharesOutstanding":6586775,"year":2017},{"capex":23081000,"ebitMargin":6.61,"fcf":962000,"fcfMargin":0.19,"grossMargin":36.96,"netDebt":-243637000,"netIncome":15392000,"operatingCf":24043000,"revenue":506590000,"roc":5.8,"roe":4.12,"sharesOutstanding":6586775,"year":2018},{"capex":20158000,"ebitMargin":5.31,"fcf":49072000,"fcfMargin":8.29,"grossMargin":41.21,"netDebt":-153549000,"netIncome":26945000,"operatingCf":69230000,"revenue":592059000,"roc":5.03,"roe":7.89,"sharesOutstanding":6068186,"year":2019},{"capex":34165000,"ebitMargin":4.11,"fcf":21836000,"fcfMargin":3.17,"grossMargin":46.1,"netDebt":-132130000,"netIncome":12685000,"operatingCf":56001000,"revenue":689806000,"roc":4.57,"roe":3.57,"sharesOutstanding":5934000,"year":2020},{"capex":38501000,"ebitMargin":2.32,"fcf":20621000,"fcfMargin":3.03,"grossMargin":45.57,"netDebt":-328836000,"netIncome":1049000,"operatingCf":59122000,"revenue":680329000,"roc":1.69,"roe":0.18,"sharesOutstanding":5912000,"year":2021},{"capex":44303000,"ebitMargin":5.01,"fcf":-8933000,"fcfMargin":-1,"grossMargin":39.56,"netDebt":-294932000,"netIncome":24155000,"operatingCf":35370000,"revenue":896453000,"roc":5.13,"roe":4.45,"sharesOutstanding":5814000,"year":2022},{"capex":48225000,"ebitMargin":3.47,"fcf":74720000,"fcfMargin":7.64,"grossMargin":37.75,"netDebt":-259760000,"netIncome":12150000,"operatingCf":122945000,"revenue":977436000,"roc":3.91,"roe":2.19,"sharesOutstanding":5784000,"year":2023},{"capex":47938000,"ebitMargin":6.79,"fcf":146255000,"fcfMargin":13.69,"grossMargin":13.35,"netDebt":-327838000,"netIncome":37660000,"operatingCf":194192000,"revenue":1068377000,"roc":8.06,"roe":6.72,"sharesOutstanding":5431000,"year":2024},{"capex":62027000,"ebitMargin":10.68,"fcf":178674000,"fcfMargin":15.27,"grossMargin":17.9,"netDebt":-426414000,"netIncome":50780000,"operatingCf":240701000,"revenue":1170008000,"roc":11.4,"roe":7.68,"sharesOutstanding":5338000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":55.62,"fcfCagr5y":128.44,"roeAvg10y":5.39,"roeAvg5y":4.24,"yearsAvailable":20},"quarterly":[{"capex":54359000,"ebitMargin":6.98,"fcf":96933000,"fcfMargin":9.43,"grossMargin":27.96,"netDebt":-206121000,"netIncome":26884000,"operatingCf":151292000,"quarter":3,"revenue":1028153000,"roc":8.29,"roe":4.97,"sharesOutstanding":5322368,"year":2024},{"capex":53785000,"ebitMargin":9.56,"fcf":138052000,"fcfMargin":12.92,"grossMargin":29.96,"netDebt":-310589000,"netIncome":37660000,"operatingCf":193304000,"quarter":4,"revenue":1068377000,"roc":11.35,"roe":6.72,"sharesOutstanding":5376684,"year":2024},{"capex":54961000,"ebitMargin":10.35,"fcf":105374000,"fcfMargin":9.38,"grossMargin":37.7,"netDebt":-247428000,"netIncome":37329000,"operatingCf":161802000,"quarter":1,"revenue":1122958000,"roc":13.04,"roe":6.82,"sharesOutstanding":5380000,"year":2025},{"capex":67321000,"ebitMargin":8.9,"fcf":126106000,"fcfMargin":11,"grossMargin":39.25,"netDebt":-207248000,"netIncome":39144000,"operatingCf":194894000,"quarter":2,"revenue":1146921000,"roc":10.81,"roe":6.96,"sharesOutstanding":5335057,"year":2025},{"capex":64434000,"ebitMargin":11.11,"fcf":115448000,"fcfMargin":9.9,"grossMargin":41.46,"netDebt":-246218000,"netIncome":54161000,"operatingCf":181349000,"quarter":3,"revenue":1166145000,"roc":12.72,"roe":9.04,"sharesOutstanding":5324581,"year":2025},{"capex":69501000,"ebitMargin":11.01,"fcf":173531000,"fcfMargin":14.83,"grossMargin":41.39,"netDebt":-426414000,"netIncome":50780000,"operatingCf":243032000,"quarter":4,"revenue":1170008000,"roc":11.75,"roe":7.68,"sharesOutstanding":5328092,"year":2025},{"capex":74880000,"ebitMargin":11.25,"fcf":200301000,"fcfMargin":17.46,"grossMargin":35.33,"netDebt":-429656000,"netIncome":53063000,"operatingCf":275181000,"quarter":1,"revenue":1147450000,"roc":11.08,"roe":7.6,"sharesOutstanding":5322758,"year":2026},{"capex":66288000,"ebitMargin":12.02,"fcf":211836000,"fcfMargin":18.25,"grossMargin":28.3,"netDebt":-313615000,"netIncome":60004000,"operatingCf":278124000,"quarter":2,"revenue":1160502000,"roc":11.54,"roe":8.41,"sharesOutstanding":5216720,"year":2026}]}