{"annual":[{"capex":3391000,"ebitMargin":5.28,"fcf":11339000,"fcfMargin":7.07,"grossMargin":52.7,"netDebt":27460000,"netIncome":3866000,"operatingCf":14730000,"revenue":160377000,"roc":10.9,"roe":10.11,"sharesOutstanding":16129000,"year":2015},{"capex":3515000,"ebitMargin":7.47,"fcf":11130000,"fcfMargin":6.66,"grossMargin":54.73,"netDebt":22288000,"netIncome":6589000,"operatingCf":14645000,"revenue":167069000,"roc":17.84,"roe":16.78,"sharesOutstanding":16545000,"year":2016},{"capex":3280000,"ebitMargin":9.46,"fcf":11941000,"fcfMargin":7.42,"grossMargin":58.95,"netDebt":16320000,"netIncome":8550000,"operatingCf":15221000,"revenue":160850000,"roc":22.04,"roe":19.94,"sharesOutstanding":16281000,"year":2017},{"capex":2086000,"ebitMargin":10.6,"fcf":13140000,"fcfMargin":7.09,"grossMargin":56.05,"netDebt":11223000,"netIncome":11687000,"operatingCf":15226000,"revenue":185397000,"roc":26.67,"roe":23.45,"sharesOutstanding":16352000,"year":2018},{"capex":4663000,"ebitMargin":11.06,"fcf":21687000,"fcfMargin":8.82,"grossMargin":52,"netDebt":24633000,"netIncome":16669000,"operatingCf":26350000,"revenue":245939000,"roc":25.02,"roe":24.7,"sharesOutstanding":16820000,"year":2019},{"capex":4290000,"ebitMargin":12.72,"fcf":29443000,"fcfMargin":12.07,"grossMargin":52.44,"netDebt":14557000,"netIncome":18712000,"operatingCf":33733000,"revenue":243983000,"roc":28.73,"roe":25.35,"sharesOutstanding":16783000,"year":2020},{"capex":5310000,"ebitMargin":13.03,"fcf":31601000,"fcfMargin":11.87,"grossMargin":52,"netDebt":3415000,"netIncome":21305000,"operatingCf":36911000,"revenue":266162000,"roc":30.44,"roe":24.68,"sharesOutstanding":16897000,"year":2021},{"capex":5708000,"ebitMargin":13.1,"fcf":33346000,"fcfMargin":10.41,"grossMargin":50.28,"netDebt":13493000,"netIncome":26012000,"operatingCf":39054000,"revenue":320476000,"roc":38.04,"roe":33.06,"sharesOutstanding":16769000,"year":2022},{"capex":6428000,"ebitMargin":14.53,"fcf":44161000,"fcfMargin":13.7,"grossMargin":52.29,"netDebt":-5669000,"netIncome":28867000,"operatingCf":50589000,"revenue":322306000,"roc":39.92,"roe":31.09,"sharesOutstanding":16773000,"year":2023},{"capex":10300000,"ebitMargin":14.26,"fcf":52018000,"fcfMargin":15.96,"grossMargin":53.58,"netDebt":-23865000,"netIncome":30487000,"operatingCf":62318000,"revenue":325844000,"roc":33.28,"roe":30.96,"sharesOutstanding":16908000,"year":2024},{"capex":2221000,"ebitMargin":16.31,"fcf":14037000,"fcfMargin":5.88,"grossMargin":25.23,"netDebt":33654999,"netIncome":31811000,"operatingCf":16258000,"revenue":238587000,"roc":31.04,"roe":40.44,"sharesOutstanding":16662994,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":15.66,"fcfCagr5y":5.3,"roeAvg10y":27.04,"roeAvg5y":32.05,"yearsAvailable":20},"quarterly":[{"capex":10300000,"ebitMargin":-11.8,"fcf":52056000,"fcfMargin":15.98,"grossMargin":45.02,"netDebt":-23865000,"netIncome":30487000,"operatingCf":62356000,"quarter":4,"revenue":325842000,"roc":-27.54,"roe":30.96,"sharesOutstanding":16899000,"year":2024},{"capex":11166000,"ebitMargin":-13.47,"fcf":41786000,"fcfMargin":14.36,"grossMargin":50.16,"netDebt":-23584000,"netIncome":30258000,"operatingCf":52952000,"quarter":1,"revenue":290990000,"roc":-28.01,"roe":31.46,"sharesOutstanding":16758000,"year":2025},{"capex":11332000,"ebitMargin":16.72,"fcf":34287000,"fcfMargin":12.66,"grossMargin":64.41,"netDebt":6062000,"netIncome":30035000,"operatingCf":45619000,"quarter":2,"revenue":270740000,"roc":39.36,"roe":37.54,"sharesOutstanding":16721000,"year":2025},{"capex":10635000,"ebitMargin":19.57,"fcf":15348000,"fcfMargin":6.59,"grossMargin":62.65,"netDebt":17074000,"netIncome":30116000,"operatingCf":25983000,"quarter":3,"revenue":232871000,"roc":38.63,"roe":39.27,"sharesOutstanding":16690999,"year":2025},{"capex":11029000,"ebitMargin":20.58,"fcf":13897000,"fcfMargin":5.82,"grossMargin":50.52,"netDebt":33654999,"netIncome":31813000,"operatingCf":16118000,"quarter":4,"revenue":238587000,"roc":39.16,"roe":40.44,"sharesOutstanding":16477870,"year":2025},{"capex":10914000,"ebitMargin":21.02,"fcf":16996000,"fcfMargin":6.96,"grossMargin":37.17,"netDebt":24134000,"netIncome":33341000,"operatingCf":19102000,"quarter":1,"revenue":244124000,"roc":45.62,"roe":40.56,"sharesOutstanding":16341000,"year":2026},{"capex":10196000,"ebitMargin":20.32,"fcf":25534000,"fcfMargin":10.28,"grossMargin":24.1,"netDebt":41326000,"netIncome":32476000,"operatingCf":26922000,"quarter":2,"revenue":248469000,"roc":44.02,"roe":46.22,"sharesOutstanding":16399000,"year":2026},{"capex":9568000,"ebitMargin":19.48,"fcf":26600000,"fcfMargin":10.61,"grossMargin":34.58,"netDebt":41933000,"netIncome":31175000,"operatingCf":27360000,"quarter":3,"revenue":250824000,"roc":40.78,"roe":41.31,"sharesOutstanding":9932000,"year":2026}]}