{"annual":[{"capex":19432000,"ebitMargin":28.53,"fcf":123525000,"fcfMargin":21.89,"grossMargin":61.9,"netDebt":-123557000,"netIncome":121789000,"operatingCf":142957000,"revenue":564231000,"roc":41.43,"roe":34.2,"sharesOutstanding":11370000,"year":2015},{"capex":24592000,"ebitMargin":27.51,"fcf":104898000,"fcfMargin":17.11,"grossMargin":61.8,"netDebt":-71902000,"netIncome":127107000,"operatingCf":129490000,"revenue":613010000,"roc":39.05,"roe":32.02,"sharesOutstanding":11370000,"year":2016},{"capex":34224000,"ebitMargin":27.44,"fcf":111712000,"fcfMargin":15.91,"grossMargin":60.73,"netDebt":-181967000,"netIncome":143001000,"operatingCf":145936000,"revenue":702100000,"roc":42.55,"roe":33.68,"sharesOutstanding":11370000,"year":2017},{"capex":46166000,"ebitMargin":26.33,"fcf":98160000,"fcfMargin":12.62,"grossMargin":58.74,"netDebt":-144848000,"netIncome":157310000,"operatingCf":144326000,"revenue":777859000,"roc":42.5,"roe":34.53,"sharesOutstanding":11370000,"year":2018},{"capex":40674000,"ebitMargin":26.78,"fcf":157964000,"fcfMargin":18.72,"grossMargin":58.98,"netDebt":-150785000,"netIncome":171590000,"operatingCf":198638000,"revenue":843633000,"roc":40.94,"roe":33.17,"sharesOutstanding":11370000,"year":2019},{"capex":33397000,"ebitMargin":15.87,"fcf":59293000,"fcfMargin":9.13,"grossMargin":55.44,"netDebt":-203106000,"netIncome":80096000,"operatingCf":92690000,"revenue":649587000,"roc":18.1,"roe":14.97,"sharesOutstanding":11370000,"year":2020},{"capex":25820000,"ebitMargin":20.46,"fcf":145890000,"fcfMargin":18.71,"grossMargin":55.05,"netDebt":-226121000,"netIncome":123663000,"operatingCf":171710000,"revenue":779734000,"roc":25.01,"roe":20.5,"sharesOutstanding":11370000,"year":2021},{"capex":37184000,"ebitMargin":23.31,"fcf":123434000,"fcfMargin":12.07,"grossMargin":55.27,"netDebt":-182225000,"netIncome":185722000,"operatingCf":160618000,"revenue":1022345000,"roc":33.67,"roe":27.46,"sharesOutstanding":11370000,"year":2022},{"capex":34632000,"ebitMargin":25,"fcf":223713000,"fcfMargin":19.87,"grossMargin":56.72,"netDebt":-109884000,"netIncome":215762000,"operatingCf":258345000,"revenue":1125838000,"roc":35.05,"roe":28.36,"sharesOutstanding":11370000,"year":2023},{"capex":31618000,"ebitMargin":27.11,"fcf":251446000,"fcfMargin":21.07,"grossMargin":59.2,"netDebt":-114367000,"netIncome":250530000,"operatingCf":283064000,"revenue":1193529000,"roc":35.88,"roe":29.24,"sharesOutstanding":11370000,"year":2024},{"capex":33704000,"ebitMargin":26.37,"fcf":230159000,"fcfMargin":18.27,"grossMargin":59.02,"netDebt":-159174000,"netIncome":253847000,"operatingCf":263863000,"revenue":1259558000,"roc":33.46,"roe":26.98,"sharesOutstanding":11370000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":9.54,"fcfCagr5y":28.99,"roeAvg10y":28.09,"roeAvg5y":26.51,"yearsAvailable":20},"quarterly":[{"capex":33285000,"ebitMargin":26.02,"fcf":239739000,"fcfMargin":20.52,"grossMargin":58.52,"netDebt":-114392000,"netIncome":236047000,"operatingCf":267574000,"quarter":3,"revenue":1168282000,"roc":37.69,"roe":30.88,"sharesOutstanding":11370000,"year":2024},{"capex":31618000,"ebitMargin":27.31,"fcf":256896000,"fcfMargin":21.52,"grossMargin":59.2,"netDebt":-114367000,"netIncome":250530000,"operatingCf":283064000,"quarter":4,"revenue":1193529000,"roc":36.14,"roe":29.24,"sharesOutstanding":11370000,"year":2024},{"capex":27966000,"ebitMargin":27.19,"fcf":235512000,"fcfMargin":19.59,"grossMargin":59.37,"netDebt":-148686000,"netIncome":251285000,"operatingCf":258028000,"quarter":1,"revenue":1202392000,"roc":34.11,"roe":27.49,"sharesOutstanding":11370000,"year":2025},{"capex":23808000,"ebitMargin":26.98,"fcf":215849000,"fcfMargin":17.71,"grossMargin":59.26,"netDebt":-101882000,"netIncome":253668000,"operatingCf":239657000,"quarter":2,"revenue":1218518000,"roc":38.63,"roe":31.41,"sharesOutstanding":11370000,"year":2025},{"capex":26600000,"ebitMargin":26.8,"fcf":238719000,"fcfMargin":19.31,"grossMargin":59.03,"netDebt":-151778000,"netIncome":254926000,"operatingCf":265319000,"quarter":3,"revenue":1236274000,"roc":36.28,"roe":29.28,"sharesOutstanding":11370000,"year":2025},{"capex":33704000,"ebitMargin":26.46,"fcf":223419000,"fcfMargin":17.74,"grossMargin":59.02,"netDebt":-159174000,"netIncome":253847000,"operatingCf":257123000,"quarter":4,"revenue":1259558000,"roc":33.58,"roe":26.98,"sharesOutstanding":11370000,"year":2025},{"capex":37917000,"ebitMargin":26.18,"fcf":247422000,"fcfMargin":19.3,"grossMargin":58.65,"netDebt":-192705000,"netIncome":256225000,"operatingCf":285339000,"quarter":1,"revenue":1281901000,"roc":32.18,"roe":25.63,"sharesOutstanding":11370000,"year":2026},{"capex":41075000,"ebitMargin":26.9,"fcf":269656000,"fcfMargin":20.83,"grossMargin":59.4,"netDebt":-178349000,"netIncome":265943000,"operatingCf":310731000,"quarter":2,"revenue":1294854000,"roc":39.16,"roe":31.45,"sharesOutstanding":11369000,"year":2026}]}