{"annual":[{"capex":28064000,"ebitMargin":7.48,"fcf":35023000,"fcfMargin":3.3,"grossMargin":19.13,"netDebt":239419000,"netIncome":51627000,"operatingCf":63087000,"revenue":1060704000,"roc":10.39,"roe":18.06,"sharesOutstanding":53469000,"year":2015},{"capex":25006000,"ebitMargin":7.32,"fcf":67662000,"fcfMargin":6.49,"grossMargin":19.82,"netDebt":98685000,"netIncome":44234000,"operatingCf":92668000,"revenue":1041995000,"roc":8.86,"roe":14.73,"sharesOutstanding":53538000,"year":2016},{"capex":27122000,"ebitMargin":6.2,"fcf":29625000,"fcfMargin":2.6,"grossMargin":18,"netDebt":163885000,"netIncome":42887000,"operatingCf":56747000,"revenue":1138933000,"roc":9.26,"roe":14.35,"sharesOutstanding":53629000,"year":2017},{"capex":40786000,"ebitMargin":5.86,"fcf":-6000,"fcfMargin":0,"grossMargin":15.32,"netDebt":218426000,"netIncome":48151000,"operatingCf":40780000,"revenue":1300555000,"roc":9.5,"roe":14.98,"sharesOutstanding":53742000,"year":2018},{"capex":52981000,"ebitMargin":3.75,"fcf":37565000,"fcfMargin":2.93,"grossMargin":15.71,"netDebt":257137000,"netIncome":8979000,"operatingCf":90546000,"revenue":1284155000,"roc":7.47,"roe":2.94,"sharesOutstanding":53873000,"year":2019},{"capex":24463000,"ebitMargin":3.14,"fcf":113459000,"fcfMargin":11.82,"grossMargin":17.6,"netDebt":204026000,"netIncome":13795000,"operatingCf":137922000,"revenue":959519000,"roc":4.02,"roe":4.63,"sharesOutstanding":45394000,"year":2020},{"capex":24654000,"ebitMargin":5.66,"fcf":14997000,"fcfMargin":1.2,"grossMargin":16.77,"netDebt":204846000,"netIncome":36737000,"operatingCf":39651000,"revenue":1246583000,"roc":8.93,"roe":9.92,"sharesOutstanding":45394000,"year":2021},{"capex":36252000,"ebitMargin":6.36,"fcf":117140000,"fcfMargin":7.48,"grossMargin":16.58,"netDebt":526014000,"netIncome":61081000,"operatingCf":153392000,"revenue":1565089000,"roc":8.59,"roe":13.87,"sharesOutstanding":45394000,"year":2022},{"capex":61684000,"ebitMargin":7.72,"fcf":141042000,"fcfMargin":6.7,"grossMargin":19.6,"netDebt":464267000,"netIncome":79933000,"operatingCf":202726000,"revenue":2106170000,"roc":12.6,"roe":16.9,"sharesOutstanding":45394000,"year":2023},{"capex":57445000,"ebitMargin":8.59,"fcf":143207000,"fcfMargin":7.63,"grossMargin":22.26,"netDebt":473475000,"netIncome":77349000,"operatingCf":200652000,"revenue":1876747000,"roc":13.43,"roe":14.78,"sharesOutstanding":45394000,"year":2024},{"capex":41297000,"ebitMargin":8.01,"fcf":97769000,"fcfMargin":5.64,"grossMargin":20.7,"netDebt":497810000,"netIncome":50949000,"operatingCf":139066000,"revenue":1734364000,"roc":10.52,"roe":10.36,"sharesOutstanding":45360000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":14.17,"fcfCagr5y":15.87,"roeAvg10y":11.74,"roeAvg5y":13.16,"yearsAvailable":20},"quarterly":[{"capex":64989000,"ebitMargin":8.38,"fcf":123051000,"fcfMargin":6.25,"grossMargin":21.89,"netDebt":498858000,"netIncome":77255000,"operatingCf":188040000,"quarter":3,"revenue":1969643000,"roc":12.72,"roe":16.05,"sharesOutstanding":45394302,"year":2024},{"capex":57445000,"ebitMargin":8.59,"fcf":143207000,"fcfMargin":7.63,"grossMargin":22.26,"netDebt":473475000,"netIncome":77349000,"operatingCf":200652000,"quarter":4,"revenue":1876747000,"roc":13.43,"roe":14.78,"sharesOutstanding":45394302,"year":2024},{"capex":58594000,"ebitMargin":8.44,"fcf":165370000,"fcfMargin":9.08,"grossMargin":22.73,"netDebt":477690000,"netIncome":64171000,"operatingCf":223964000,"quarter":1,"revenue":1820482000,"roc":12.36,"roe":11.98,"sharesOutstanding":44989655,"year":2025},{"capex":59664000,"ebitMargin":8.08,"fcf":108890000,"fcfMargin":6.2,"grossMargin":22.7,"netDebt":574477000,"netIncome":51118000,"operatingCf":168554000,"quarter":2,"revenue":1755790000,"roc":12.59,"roe":11,"sharesOutstanding":45758333,"year":2025},{"capex":57489000,"ebitMargin":7.91,"fcf":105118000,"fcfMargin":6.07,"grossMargin":22.47,"netDebt":547001000,"netIncome":55721000,"operatingCf":162607000,"quarter":3,"revenue":1733096000,"roc":10.33,"roe":11.68,"sharesOutstanding":44883871,"year":2025},{"capex":48704000,"ebitMargin":7.94,"fcf":103643000,"fcfMargin":5.98,"grossMargin":22.32,"netDebt":497810000,"netIncome":50949000,"operatingCf":152347000,"quarter":4,"revenue":1734364000,"roc":10.43,"roe":10.36,"sharesOutstanding":45260224,"year":2025},{"capex":43599000,"ebitMargin":8.01,"fcf":134528000,"fcfMargin":7.75,"grossMargin":22,"netDebt":482323000,"netIncome":58388000,"operatingCf":178127000,"quarter":1,"revenue":1736875000,"roc":10.27,"roe":11.31,"sharesOutstanding":45200000,"year":2026},{"capex":44290000,"ebitMargin":8.16,"fcf":153498000,"fcfMargin":8.78,"grossMargin":22.06,"netDebt":497859000,"netIncome":68968000,"operatingCf":197788000,"quarter":2,"revenue":1748472000,"roc":10.47,"roe":13.6,"sharesOutstanding":45027849,"year":2026}]}