{"annual":[{"capex":7629000,"ebitMargin":18.48,"fcf":53995000,"fcfMargin":18.93,"grossMargin":51.44,"netDebt":-3330000,"netIncome":35896000,"operatingCf":61624000,"revenue":285269000,"roc":19.14,"roe":21.78,"sharesOutstanding":115500000,"year":2015},{"capex":7370000,"ebitMargin":20.66,"fcf":72308000,"fcfMargin":21.44,"grossMargin":51.19,"netDebt":-16251000,"netIncome":46925000,"operatingCf":79678000,"revenue":337286000,"roc":22.57,"roe":23.54,"sharesOutstanding":115500000,"year":2016},{"capex":8787000,"ebitMargin":21.85,"fcf":88629000,"fcfMargin":22.41,"grossMargin":52.17,"netDebt":-24010000,"netIncome":74663000,"operatingCf":97416000,"revenue":395568000,"roc":29.3,"roe":33.11,"sharesOutstanding":115500000,"year":2017},{"capex":11295000,"ebitMargin":21.2,"fcf":88452000,"fcfMargin":19.17,"grossMargin":52.54,"netDebt":9881000,"netIncome":76467000,"operatingCf":99747000,"revenue":461299000,"roc":27.3,"roe":30.65,"sharesOutstanding":115500000,"year":2018},{"capex":19273000,"ebitMargin":22.2,"fcf":141103000,"fcfMargin":25.34,"grossMargin":52.48,"netDebt":49307000,"netIncome":127155000,"operatingCf":160376000,"revenue":556879000,"roc":21.11,"roe":36.49,"sharesOutstanding":115500000,"year":2019},{"capex":9100000,"ebitMargin":20.53,"fcf":148390000,"fcfMargin":24.86,"grossMargin":50.42,"netDebt":58574000,"netIncome":96947000,"operatingCf":157490000,"revenue":596905000,"roc":20.63,"roe":24,"sharesOutstanding":115500000,"year":2020},{"capex":9925000,"ebitMargin":25.24,"fcf":204436000,"fcfMargin":30,"grossMargin":59.32,"netDebt":37643000,"netIncome":134618000,"operatingCf":214361000,"revenue":681471000,"roc":25.68,"roe":25.6,"sharesOutstanding":115500000,"year":2021},{"capex":19028000,"ebitMargin":24.71,"fcf":194756000,"fcfMargin":24.29,"grossMargin":59.63,"netDebt":-47579000,"netIncome":161899000,"operatingCf":213784000,"revenue":801813000,"roc":24.95,"roe":24.78,"sharesOutstanding":115500000,"year":2022},{"capex":12677000,"ebitMargin":23.43,"fcf":240202000,"fcfMargin":28.21,"grossMargin":46.81,"netDebt":-191703000,"netIncome":161256000,"operatingCf":252879000,"revenue":851563000,"roc":22.83,"roe":21.6,"sharesOutstanding":115500000,"year":2023},{"capex":13726000,"ebitMargin":23.53,"fcf":293078000,"fcfMargin":29.44,"grossMargin":59.33,"netDebt":364134000,"netIncome":175422000,"operatingCf":306804000,"revenue":995565000,"roc":14.63,"roe":19.35,"sharesOutstanding":115500000,"year":2024},{"capex":13744000,"ebitMargin":25.15,"fcf":368145000,"fcfMargin":30.91,"grossMargin":49.36,"netDebt":152553000,"netIncome":217200000,"operatingCf":381889000,"revenue":1191200000,"roc":19.31,"roe":23.38,"sharesOutstanding":115532000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":19.63,"fcfCagr5y":18.08,"roeAvg10y":26.25,"roeAvg5y":22.94,"yearsAvailable":20},"quarterly":[{"capex":13053000,"ebitMargin":23.38,"fcf":258863000,"fcfMargin":28.01,"grossMargin":51.37,"netDebt":430627000,"netIncome":170900000,"operatingCf":271916000,"quarter":3,"revenue":924253000,"roc":22.56,"roe":21.89,"sharesOutstanding":115500000,"year":2024},{"capex":13726000,"ebitMargin":23.53,"fcf":293078000,"fcfMargin":29.44,"grossMargin":57.97,"netDebt":364134000,"netIncome":175421000,"operatingCf":306804000,"quarter":4,"revenue":995565000,"roc":14.63,"roe":19.35,"sharesOutstanding":115500000,"year":2024},{"capex":12022000,"ebitMargin":22.93,"fcf":349816000,"fcfMargin":33.18,"grossMargin":57.85,"netDebt":252120000,"netIncome":177757000,"operatingCf":361838000,"quarter":1,"revenue":1054426000,"roc":15.81,"roe":19.8,"sharesOutstanding":115500000,"year":2025},{"capex":13936000,"ebitMargin":23.67,"fcf":351168000,"fcfMargin":31.45,"grossMargin":59.37,"netDebt":270355000,"netIncome":188242000,"operatingCf":365104000,"quarter":2,"revenue":1116768000,"roc":18.72,"roe":23.22,"sharesOutstanding":115448583,"year":2025},{"capex":13953000,"ebitMargin":24.54,"fcf":378591000,"fcfMargin":32.73,"grossMargin":58.24,"netDebt":187675000,"netIncome":204216000,"operatingCf":392544000,"quarter":3,"revenue":1156869000,"roc":19.39,"roe":23.65,"sharesOutstanding":115478620,"year":2025},{"capex":13744000,"ebitMargin":25.15,"fcf":379401000,"fcfMargin":31.85,"grossMargin":49.36,"netDebt":152553000,"netIncome":217253000,"operatingCf":393145000,"quarter":4,"revenue":1191275000,"roc":19.31,"roe":23.38,"sharesOutstanding":115536000,"year":2025},{"capex":16463000,"ebitMargin":25.91,"fcf":376886000,"fcfMargin":30.85,"grossMargin":48.59,"netDebt":52505000,"netIncome":232742000,"operatingCf":393349000,"quarter":1,"revenue":1221555000,"roc":20.79,"roe":22.97,"sharesOutstanding":115490794,"year":2026},{"capex":15041000,"ebitMargin":25.81,"fcf":347956000,"fcfMargin":27.63,"grossMargin":47.56,"netDebt":158188000,"netIncome":246365000,"operatingCf":362997000,"quarter":2,"revenue":1259178000,"roc":18.72,"roe":24.17,"sharesOutstanding":115490794,"year":2026}]}