{"annual":[{"capex":4621000,"ebitMargin":43.66,"fcf":85785000,"fcfMargin":22.29,"grossMargin":32.7,"netDebt":709687000,"netIncome":110759000,"operatingCf":90406000,"revenue":384858000,"roc":26.05,"roe":21.23,"sharesOutstanding":92351000,"year":2015},{"capex":5600000,"ebitMargin":39.37,"fcf":497782000,"fcfMargin":60.86,"grossMargin":32.68,"netDebt":-360019000,"netIncome":237675000,"operatingCf":503382000,"revenue":817879000,"roc":40.32,"roe":31.72,"sharesOutstanding":99714000,"year":2016},{"capex":4170000,"ebitMargin":35.27,"fcf":13031000,"fcfMargin":5.22,"grossMargin":72.43,"netDebt":-60675000,"netIncome":55003000,"operatingCf":17201000,"revenue":249574000,"roc":8.13,"roe":7.29,"sharesOutstanding":91473000,"year":2017},{"capex":4263000,"ebitMargin":22.4,"fcf":-57610000,"fcfMargin":-16.43,"grossMargin":84,"netDebt":-30598000,"netIncome":51660000,"operatingCf":-53347000,"revenue":350628000,"roc":4.9,"roe":4.52,"sharesOutstanding":90736783,"year":2018},{"capex":9721000,"ebitMargin":20.41,"fcf":46899000,"fcfMargin":11.76,"grossMargin":78.64,"netDebt":-30721000,"netIncome":52869000,"operatingCf":56620000,"revenue":398703000,"roc":4.74,"roe":4.38,"sharesOutstanding":91060000,"year":2019},{"capex":19110000,"ebitMargin":24.32,"fcf":63760000,"fcfMargin":21.13,"grossMargin":92.75,"netDebt":-126056000,"netIncome":37703000,"operatingCf":82870000,"revenue":301693000,"roc":4.35,"roe":3.05,"sharesOutstanding":90368000,"year":2020},{"capex":7164000,"ebitMargin":14.69,"fcf":22177000,"fcfMargin":6.97,"grossMargin":93.32,"netDebt":98202000,"netIncome":47896000,"operatingCf":29341000,"revenue":318163000,"roc":2.8,"roe":3.73,"sharesOutstanding":89411000,"year":2021},{"capex":5942000,"ebitMargin":10.27,"fcf":114965000,"fcfMargin":33.2,"grossMargin":79.32,"netDebt":-72541000,"netIncome":7284000,"operatingCf":120907000,"revenue":346288000,"roc":1.99,"roe":0.58,"sharesOutstanding":88131000,"year":2022},{"capex":8385000,"ebitMargin":1.74,"fcf":65442000,"fcfMargin":22.38,"grossMargin":84.31,"netDebt":35734000,"netIncome":-5809000,"operatingCf":73827000,"revenue":292434000,"roc":0.29,"roe":-0.5,"sharesOutstanding":85888000,"year":2023},{"capex":18474000,"ebitMargin":-0.24,"fcf":-7657000,"fcfMargin":-2.99,"grossMargin":93.18,"netDebt":177091000,"netIncome":12867000,"operatingCf":12574000,"revenue":255667000,"roc":-0.04,"roe":1.19,"sharesOutstanding":88329000,"year":2024},{"capex":204000,"ebitMargin":6.09,"fcf":58641000,"fcfMargin":22.05,"grossMargin":72.52,"netDebt":154381000,"netIncome":17968000,"operatingCf":58845000,"revenue":265923000,"roc":0.96,"roe":1.59,"sharesOutstanding":92342000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":-18.47,"fcfCagr5y":-16.63,"roeAvg10y":5.75,"roeAvg5y":1.32,"yearsAvailable":20},"quarterly":[{"capex":24002000,"ebitMargin":-8.52,"fcf":23152000,"fcfMargin":8.21,"grossMargin":83.32,"netDebt":277080000,"netIncome":-21473000,"operatingCf":47154000,"quarter":3,"revenue":281876000,"roc":-1.44,"roe":-1.93,"sharesOutstanding":86720000,"year":2024},{"capex":20268000,"ebitMargin":-10.51,"fcf":-6314000,"fcfMargin":-2.47,"grossMargin":93.2,"netDebt":177091000,"netIncome":12867000,"operatingCf":12253000,"quarter":4,"revenue":255667000,"roc":-1.73,"roe":1.19,"sharesOutstanding":86229000,"year":2024},{"capex":14247000,"ebitMargin":-9.52,"fcf":-13906000,"fcfMargin":-5.4,"grossMargin":93.37,"netDebt":232531000,"netIncome":13416000,"operatingCf":-1360000,"quarter":1,"revenue":257445000,"roc":-1.58,"roe":1.23,"sharesOutstanding":88602000,"year":2025},{"capex":5060000,"ebitMargin":-4.2,"fcf":34049000,"fcfMargin":13.43,"grossMargin":93.04,"netDebt":178227000,"netIncome":21758000,"operatingCf":37408000,"quarter":2,"revenue":253470000,"roc":-0.68,"roe":2.06,"sharesOutstanding":86456947,"year":2025},{"capex":1050000,"ebitMargin":-28.9,"fcf":48688000,"fcfMargin":18.49,"grossMargin":95.09,"netDebt":160731000,"netIncome":32618000,"operatingCf":48037000,"quarter":3,"revenue":263274000,"roc":-4.85,"roe":3.08,"sharesOutstanding":86456947,"year":2025},{"capex":204000,"ebitMargin":-11.62,"fcf":57361000,"fcfMargin":19.73,"grossMargin":96.94,"netDebt":154381000,"netIncome":16820000,"operatingCf":57565000,"quarter":4,"revenue":290728000,"roc":-2.15,"roe":1.49,"sharesOutstanding":92323000,"year":2025},{"capex":229000,"ebitMargin":-9.37,"fcf":61149000,"fcfMargin":20.93,"grossMargin":92.98,"netDebt":182758000,"netIncome":24162000,"operatingCf":61378000,"quarter":1,"revenue":292174000,"roc":-1.62,"roe":2.12,"sharesOutstanding":92354000,"year":2026},{"capex":415000,"ebitMargin":-7.15,"fcf":45678000,"fcfMargin":15.49,"grossMargin":88.73,"netDebt":145914000,"netIncome":28926000,"operatingCf":46093000,"quarter":2,"revenue":294881000,"roc":-1.28,"roe":2.58,"sharesOutstanding":86583484,"year":2026}]}