{"annual":[{"capex":15564000,"ebitMargin":9.58,"fcf":-877000,"fcfMargin":-0.57,"grossMargin":24.18,"netDebt":324497000,"netIncome":-20319000,"operatingCf":14687000,"revenue":154974000,"roc":1.81,"roe":-10.05,"sharesOutstanding":100000000,"year":2020},{"capex":32806000,"ebitMargin":3.63,"fcf":46730000,"fcfMargin":6.7,"grossMargin":17.85,"netDebt":532328000,"netIncome":-878000,"operatingCf":79536000,"revenue":697660000,"roc":2.27,"roe":-0.28,"sharesOutstanding":100000000,"year":2021},{"capex":25983000,"ebitMargin":7.68,"fcf":61920000,"fcfMargin":7.29,"grossMargin":19.41,"netDebt":476729000,"netIncome":16118000,"operatingCf":87903000,"revenue":848967000,"roc":5.69,"roe":4.97,"sharesOutstanding":100000000,"year":2022},{"capex":28050000,"ebitMargin":9.61,"fcf":48110000,"fcfMargin":5.2,"grossMargin":22.55,"netDebt":443878000,"netIncome":32307000,"operatingCf":76160000,"revenue":925500000,"roc":7.94,"roe":8,"sharesOutstanding":100000000,"year":2023},{"capex":30883000,"ebitMargin":10.17,"fcf":137747000,"fcfMargin":12.08,"grossMargin":24.53,"netDebt":369244000,"netIncome":53323000,"operatingCf":168630000,"revenue":1140504000,"roc":10.45,"roe":12.09,"sharesOutstanding":100100000,"year":2024},{"capex":38697000,"ebitMargin":12.55,"fcf":93628000,"fcfMargin":6.85,"grossMargin":24.8,"netDebt":383094000,"netIncome":100361000,"operatingCf":132325000,"revenue":1366170000,"roc":14.3,"roe":20.7,"sharesOutstanding":100100000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":37.39,"roeAvg10y":null,"roeAvg5y":9.1,"yearsAvailable":6},"quarterly":[{"capex":38872000,"ebitMargin":8.59,"fcf":14266000,"fcfMargin":1.36,"grossMargin":22.95,"netDebt":-70340000,"netIncome":20426000,"operatingCf":53138000,"quarter":3,"revenue":1051154000,"roc":8.47,"roe":5.26,"sharesOutstanding":100300000,"year":2024},{"capex":30883000,"ebitMargin":10.17,"fcf":112910000,"fcfMargin":9.9,"grossMargin":24.53,"netDebt":369244000,"netIncome":53323000,"operatingCf":143793000,"quarter":4,"revenue":1140504000,"roc":10.45,"roe":12.09,"sharesOutstanding":100100000,"year":2024},{"capex":27974000,"ebitMargin":10.93,"fcf":94413000,"fcfMargin":8.03,"grossMargin":25.18,"netDebt":362386000,"netIncome":56782000,"operatingCf":122387000,"quarter":1,"revenue":1175448000,"roc":11.57,"roe":12.88,"sharesOutstanding":100000000,"year":2025},{"capex":28751000,"ebitMargin":11.17,"fcf":136646000,"fcfMargin":10.93,"grossMargin":24.88,"netDebt":438231000,"netIncome":76859000,"operatingCf":165397000,"quarter":2,"revenue":1250345000,"roc":12.23,"roe":18.78,"sharesOutstanding":100000000,"year":2025},{"capex":21253000,"ebitMargin":11.88,"fcf":144781000,"fcfMargin":11.22,"grossMargin":24.9,"netDebt":426498000,"netIncome":101446000,"operatingCf":166034000,"quarter":3,"revenue":1289904000,"roc":12.88,"roe":23.5,"sharesOutstanding":100000000,"year":2025},{"capex":38697000,"ebitMargin":12.55,"fcf":93628000,"fcfMargin":6.85,"grossMargin":24.8,"netDebt":383094000,"netIncome":100361000,"operatingCf":132325000,"quarter":4,"revenue":1366170000,"roc":14.3,"roe":20.7,"sharesOutstanding":100100000,"year":2025},{"capex":38801000,"ebitMargin":12.69,"fcf":112736000,"fcfMargin":8.19,"grossMargin":24.99,"netDebt":379343000,"netIncome":115026000,"operatingCf":151537000,"quarter":1,"revenue":1377167000,"roc":14.35,"roe":22.7,"sharesOutstanding":100100000,"year":2026},{"capex":45059000,"ebitMargin":12.37,"fcf":116404000,"fcfMargin":8.42,"grossMargin":25.37,"netDebt":-136548000,"netIncome":99144000,"operatingCf":161463000,"quarter":2,"revenue":1383223000,"roc":13.98,"roe":21.17,"sharesOutstanding":100100000,"year":2026}]}