{"annual":[{"capex":11655000,"ebitMargin":13.46,"fcf":47998000,"fcfMargin":10.63,"grossMargin":38.87,"netDebt":-94897000,"netIncome":41916000,"operatingCf":59653000,"revenue":451521000,"roc":16.71,"roe":13.74,"sharesOutstanding":9867659,"year":2015},{"capex":18018000,"ebitMargin":14.33,"fcf":45598000,"fcfMargin":9.61,"grossMargin":38.06,"netDebt":-109832000,"netIncome":47032000,"operatingCf":63616000,"revenue":474244000,"roc":18.44,"roe":14.9,"sharesOutstanding":9867659,"year":2016},{"capex":27678000,"ebitMargin":12.16,"fcf":43719000,"fcfMargin":7.45,"grossMargin":35.78,"netDebt":-37073000,"netIncome":53848000,"operatingCf":71397000,"revenue":586962000,"roc":16.4,"roe":16.78,"sharesOutstanding":9867659,"year":2017},{"capex":33669000,"ebitMargin":14.42,"fcf":28878000,"fcfMargin":4.38,"grossMargin":35.65,"netDebt":-48103000,"netIncome":68879000,"operatingCf":62547000,"revenue":659725000,"roc":19.28,"roe":18.5,"sharesOutstanding":9867659,"year":2018},{"capex":34913000,"ebitMargin":10.29,"fcf":30467000,"fcfMargin":4.81,"grossMargin":34.11,"netDebt":-38385000,"netIncome":48357000,"operatingCf":65380000,"revenue":632865000,"roc":12.23,"roe":12.29,"sharesOutstanding":9867659,"year":2019},{"capex":30441000,"ebitMargin":7.32,"fcf":28750000,"fcfMargin":4.65,"grossMargin":35.07,"netDebt":-49768000,"netIncome":31591000,"operatingCf":59191000,"revenue":618665000,"roc":8.44,"roe":8.06,"sharesOutstanding":9867659,"year":2020},{"capex":41607000,"ebitMargin":12.07,"fcf":49971000,"fcfMargin":6.48,"grossMargin":36.35,"netDebt":-81216000,"netIncome":61987000,"operatingCf":91578000,"revenue":771373000,"roc":17.26,"roe":13.49,"sharesOutstanding":9867659,"year":2021},{"capex":80834000,"ebitMargin":13.02,"fcf":-33870000,"fcfMargin":-3.69,"grossMargin":35.92,"netDebt":8193000,"netIncome":86352000,"operatingCf":46964000,"revenue":916711000,"roc":20.53,"roe":16.25,"sharesOutstanding":9867659,"year":2022},{"capex":98055000,"ebitMargin":11.37,"fcf":13132000,"fcfMargin":1.37,"grossMargin":37.35,"netDebt":-86989000,"netIncome":77051000,"operatingCf":111187000,"revenue":956251000,"roc":15.06,"roe":13.76,"sharesOutstanding":9867659,"year":2023},{"capex":70999000,"ebitMargin":6.54,"fcf":-1712000,"fcfMargin":-0.19,"grossMargin":36.11,"netDebt":57567000,"netIncome":37708000,"operatingCf":69287000,"revenue":884561000,"roc":7.39,"roe":6.73,"sharesOutstanding":9867659,"year":2024},{"capex":45840000,"ebitMargin":8.42,"fcf":-4250000,"fcfMargin":-0.5,"grossMargin":36.93,"netDebt":114590000,"netIncome":60513000,"operatingCf":41590000,"revenue":850063000,"roc":9.56,"roe":11.23,"sharesOutstanding":9867659,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":-30.86,"fcfCagr5y":-45.73,"roeAvg10y":13.2,"roeAvg5y":12.29,"yearsAvailable":20},"quarterly":[{"capex":78604500,"ebitMargin":7.88,"fcf":19285500,"fcfMargin":2.18,"grossMargin":37.35,"netDebt":50860999,"netIncome":47574500,"operatingCf":97890000,"quarter":3,"revenue":886580000,"roc":8.92,"roe":8.49,"sharesOutstanding":9867659,"year":2024},{"capex":70999000,"ebitMargin":6.54,"fcf":-1712000,"fcfMargin":-0.19,"grossMargin":36.11,"netDebt":57567000,"netIncome":37708000,"operatingCf":69287000,"quarter":4,"revenue":884561000,"roc":7.39,"roe":6.73,"sharesOutstanding":9867659,"year":2024},{"capex":65831000,"ebitMargin":6.21,"fcf":6163999,"fcfMargin":0.71,"grossMargin":36.42,"netDebt":47003000,"netIncome":34553500,"operatingCf":71995000,"quarter":1,"revenue":868626500,"roc":7.12,"roe":6.21,"sharesOutstanding":9867659,"year":2025},{"capex":60663000,"ebitMargin":5.87,"fcf":14039998,"fcfMargin":1.65,"grossMargin":36.74,"netDebt":47003000,"netIncome":31399000,"operatingCf":74703000,"quarter":2,"revenue":852692000,"roc":6.61,"roe":5.65,"sharesOutstanding":9867659,"year":2025},{"capex":53251500,"ebitMargin":8.26,"fcf":4894998,"fcfMargin":0.57,"grossMargin":36.86,"netDebt":51903000,"netIncome":45956000,"operatingCf":58146500,"quarter":3,"revenue":851377500,"roc":9.5,"roe":8.53,"sharesOutstanding":9867659,"year":2025},{"capex":45840000,"ebitMargin":10.66,"fcf":-4250002,"fcfMargin":-0.5,"grossMargin":36.98,"netDebt":114590000,"netIncome":60513000,"operatingCf":41590000,"quarter":4,"revenue":850063000,"roc":12.11,"roe":11.23,"sharesOutstanding":9867659,"year":2025},{"capex":44227500,"ebitMargin":11.21,"fcf":4176498,"fcfMargin":0.49,"grossMargin":36.67,"netDebt":75118000,"netIncome":64282000,"operatingCf":48404000,"quarter":1,"revenue":852851000,"roc":12.13,"roe":11.31,"sharesOutstanding":9867659,"year":2026},{"capex":42615000,"ebitMargin":11.75,"fcf":12602998,"fcfMargin":1.47,"grossMargin":36.36,"netDebt":75118000,"netIncome":68051000,"operatingCf":55218000,"quarter":2,"revenue":855639000,"roc":12.75,"roe":11.97,"sharesOutstanding":9867659,"year":2026}]}