{"annual":[{"capex":2286000,"ebitMargin":2.86,"fcf":2922000,"fcfMargin":1.39,"grossMargin":18.01,"netDebt":70899000,"netIncome":3059000,"operatingCf":5208000,"revenue":210551000,"roc":9.5,"roe":10.91,"sharesOutstanding":11262513,"year":2017},{"capex":2666000,"ebitMargin":6.44,"fcf":5812000,"fcfMargin":2.02,"grossMargin":18.19,"netDebt":88798000,"netIncome":6852000,"operatingCf":8478000,"revenue":287329000,"roc":11.44,"roe":9.19,"sharesOutstanding":11262513,"year":2018},{"capex":3082000,"ebitMargin":11.12,"fcf":37785000,"fcfMargin":9.39,"grossMargin":23.99,"netDebt":140932000,"netIncome":25481000,"operatingCf":40867000,"revenue":402430000,"roc":35.49,"roe":50.71,"sharesOutstanding":11262513,"year":2019},{"capex":3567000,"ebitMargin":13.43,"fcf":65873000,"fcfMargin":15.31,"grossMargin":24.85,"netDebt":130002000,"netIncome":18447000,"operatingCf":69440000,"revenue":430371000,"roc":21.38,"roe":42.12,"sharesOutstanding":11539196,"year":2020},{"capex":2678000,"ebitMargin":8.77,"fcf":41283000,"fcfMargin":7.56,"grossMargin":19.51,"netDebt":166008000,"netIncome":30003000,"operatingCf":43961000,"revenue":546040000,"roc":13.25,"roe":30.99,"sharesOutstanding":11972060,"year":2021},{"capex":4139000,"ebitMargin":14.11,"fcf":78157000,"fcfMargin":9.13,"grossMargin":23.27,"netDebt":162162000,"netIncome":77382000,"operatingCf":82296000,"revenue":856335000,"roc":27.55,"roe":46.99,"sharesOutstanding":13845663,"year":2022},{"capex":6878000,"ebitMargin":19.48,"fcf":58178000,"fcfMargin":6.38,"grossMargin":20.45,"netDebt":213317000,"netIncome":52141000,"operatingCf":65056000,"revenue":912055000,"roc":34.73,"roe":28.79,"sharesOutstanding":13495000,"year":2023},{"capex":7372000,"ebitMargin":9.68,"fcf":79148000,"fcfMargin":8.14,"grossMargin":25.89,"netDebt":191527000,"netIncome":49156000,"operatingCf":86520000,"revenue":971987000,"roc":15.01,"roe":22.08,"sharesOutstanding":13325000,"year":2024},{"capex":7765000,"ebitMargin":10.05,"fcf":95044000,"fcfMargin":9.51,"grossMargin":27.34,"netDebt":257530000,"netIncome":39492000,"operatingCf":102809000,"revenue":999296000,"roc":17.46,"roe":25.47,"sharesOutstanding":12809421,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":7.83,"roeAvg10y":null,"roeAvg5y":30.86,"yearsAvailable":9},"quarterly":[{"capex":5945000,"ebitMargin":9.51,"fcf":82980000,"fcfMargin":8.76,"grossMargin":18.92,"netDebt":183129000,"netIncome":54335000,"operatingCf":92657000,"quarter":3,"revenue":946770000,"roc":15.95,"roe":24.45,"sharesOutstanding":13330000,"year":2024},{"capex":7372000,"ebitMargin":9.57,"fcf":72018000,"fcfMargin":7.41,"grossMargin":18.82,"netDebt":191527000,"netIncome":49156000,"operatingCf":83122000,"quarter":4,"revenue":971987000,"roc":14.84,"roe":22.08,"sharesOutstanding":13322118,"year":2024},{"capex":8156000,"ebitMargin":9.16,"fcf":78518000,"fcfMargin":8.01,"grossMargin":19.73,"netDebt":206951000,"netIncome":43817000,"operatingCf":90406000,"quarter":1,"revenue":980577000,"roc":15.3,"roe":21.63,"sharesOutstanding":13245000,"year":2025},{"capex":8220000,"ebitMargin":11.28,"fcf":76765000,"fcfMargin":7.77,"grossMargin":23.02,"netDebt":245761000,"netIncome":40143000,"operatingCf":84985000,"quarter":2,"revenue":988415000,"roc":20.75,"roe":26.06,"sharesOutstanding":12698131,"year":2025},{"capex":9590000,"ebitMargin":12.32,"fcf":89131000,"fcfMargin":8.91,"grossMargin":23.49,"netDebt":242579000,"netIncome":48789000,"operatingCf":98721000,"quarter":3,"revenue":1000059000,"roc":22.01,"roe":28.24,"sharesOutstanding":12641365,"year":2025},{"capex":7765000,"ebitMargin":10.05,"fcf":95044000,"fcfMargin":9.51,"grossMargin":27.34,"netDebt":257530000,"netIncome":39491000,"operatingCf":102809000,"quarter":4,"revenue":999295000,"roc":17.46,"roe":25.47,"sharesOutstanding":12809421,"year":2025},{"capex":6773000,"ebitMargin":10.69,"fcf":61793000,"fcfMargin":6.18,"grossMargin":26.95,"netDebt":267471000,"netIncome":47433000,"operatingCf":68566000,"quarter":1,"revenue":1000546000,"roc":18.12,"roe":27.19,"sharesOutstanding":12379522,"year":2026},{"capex":6748000,"ebitMargin":8.53,"fcf":95398000,"fcfMargin":9.53,"grossMargin":23.12,"netDebt":246636000,"netIncome":49708000,"operatingCf":102146000,"quarter":2,"revenue":1000926000,"roc":14.42,"roe":28.4,"sharesOutstanding":12381728,"year":2026}]}