{"annual":[{"capex":50581000,"ebitMargin":3.43,"fcf":53592000,"fcfMargin":5.36,"grossMargin":21.4,"netDebt":-153257000,"netIncome":14303000,"operatingCf":104173000,"revenue":999638000,"roc":4.03,"roe":2.51,"sharesOutstanding":34700000,"year":2015},{"capex":29027000,"ebitMargin":6.84,"fcf":115579000,"fcfMargin":12.21,"grossMargin":25.63,"netDebt":-175775000,"netIncome":29599000,"operatingCf":144606000,"revenue":946713000,"roc":7.38,"roe":5.06,"sharesOutstanding":34700000,"year":2016},{"capex":33195000,"ebitMargin":4.95,"fcf":83568000,"fcfMargin":9.38,"grossMargin":22.4,"netDebt":-214033000,"netIncome":30148000,"operatingCf":116763000,"revenue":891046000,"roc":4.92,"roe":4.93,"sharesOutstanding":34700000,"year":2017},{"capex":40325000,"ebitMargin":-19.94,"fcf":-94593000,"fcfMargin":-12.43,"grossMargin":9.47,"netDebt":-122222000,"netIncome":-175487000,"operatingCf":-54268000,"revenue":760934000,"roc":-22.68,"roe":-41.34,"sharesOutstanding":34700000,"year":2018},{"capex":27582000,"ebitMargin":-1.29,"fcf":-28766000,"fcfMargin":-3.14,"grossMargin":18.12,"netDebt":-180280000,"netIncome":-8626000,"operatingCf":-1184000,"revenue":915069000,"roc":-1.75,"roe":-2.07,"sharesOutstanding":34700000,"year":2019},{"capex":38771000,"ebitMargin":2.72,"fcf":-70155000,"fcfMargin":-6.83,"grossMargin":16.24,"netDebt":-82574000,"netIncome":28091000,"operatingCf":-31384000,"revenue":1026583000,"roc":3.93,"roe":6.4,"sharesOutstanding":34700000,"year":2020},{"capex":47512000,"ebitMargin":-3.21,"fcf":46745000,"fcfMargin":4.75,"grossMargin":17.84,"netDebt":-67323000,"netIncome":-23000000,"operatingCf":94257000,"revenue":983671000,"roc":-4.51,"roe":-5.6,"sharesOutstanding":34700000,"year":2021},{"capex":61821000,"ebitMargin":2.99,"fcf":-33157000,"fcfMargin":-3.11,"grossMargin":21.04,"netDebt":-141692000,"netIncome":55817000,"operatingCf":28664000,"revenue":1065946000,"roc":4.38,"roe":12.04,"sharesOutstanding":34700000,"year":2022},{"capex":84363000,"ebitMargin":14.15,"fcf":56414000,"fcfMargin":2.96,"grossMargin":29.38,"netDebt":-187530000,"netIncome":225670000,"operatingCf":140777000,"revenue":1904059000,"roc":27.8,"roe":32.89,"sharesOutstanding":34700000,"year":2023},{"capex":89951000,"ebitMargin":-6.08,"fcf":-202774000,"fcfMargin":-13.25,"grossMargin":16.52,"netDebt":-195832000,"netIncome":-117728000,"operatingCf":-112823000,"revenue":1529999000,"roc":-11.05,"roe":-21.28,"sharesOutstanding":34700000,"year":2024},{"capex":16784000,"ebitMargin":-13.15,"fcf":126201000,"fcfMargin":8.32,"grossMargin":7.58,"netDebt":-50768000,"netIncome":-181100000,"operatingCf":142985000,"revenue":1516000000,"roc":-29.03,"roe":-49.54,"sharesOutstanding":34693000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":-5.85,"roeAvg5y":-6.3,"yearsAvailable":20},"quarterly":[{"capex":105626000,"ebitMargin":7.03,"fcf":-261134000,"fcfMargin":-16.06,"grossMargin":25.69,"netDebt":-161742000,"netIncome":79975000,"operatingCf":-155508000,"quarter":3,"revenue":1626380000,"roc":11.72,"roe":11.37,"sharesOutstanding":34700000,"year":2024},{"capex":89951000,"ebitMargin":-6.05,"fcf":-202774000,"fcfMargin":-13.25,"grossMargin":16.52,"netDebt":-195832000,"netIncome":-117728000,"operatingCf":-112823000,"quarter":4,"revenue":1530000000,"roc":-11,"roe":-21.28,"sharesOutstanding":34700000,"year":2024},{"capex":83237000,"ebitMargin":-7.98,"fcf":-42808000,"fcfMargin":-2.86,"grossMargin":15.86,"netDebt":-263852000,"netIncome":-140648000,"operatingCf":40429000,"quarter":1,"revenue":1495934000,"roc":-13.34,"roe":-25.23,"sharesOutstanding":34700000,"year":2025},{"capex":66777000,"ebitMargin":-11.56,"fcf":83506000,"fcfMargin":5.74,"grossMargin":12.36,"netDebt":-5577000,"netIncome":-204220000,"operatingCf":150283000,"quarter":2,"revenue":1455535000,"roc":-20.23,"roe":-40.4,"sharesOutstanding":34700000,"year":2025},{"capex":48431000,"ebitMargin":-16.82,"fcf":154662000,"fcfMargin":9.64,"grossMargin":4.87,"netDebt":-54617000,"netIncome":-296996000,"operatingCf":203093000,"quarter":3,"revenue":1605041000,"roc":-37.54,"roe":-73.84,"sharesOutstanding":34700000,"year":2025},{"capex":34434000,"ebitMargin":-13.15,"fcf":108551000,"fcfMargin":7.16,"grossMargin":7.58,"netDebt":-50768000,"netIncome":-181100000,"operatingCf":142985000,"quarter":4,"revenue":1516000000,"roc":-29.03,"roe":-49.54,"sharesOutstanding":34693000,"year":2025},{"capex":24403000,"ebitMargin":-12.8,"fcf":-13204000,"fcfMargin":-0.86,"grossMargin":7.98,"netDebt":-22371000,"netIncome":-188255000,"operatingCf":11199000,"quarter":1,"revenue":1529213000,"roc":-28.5,"roe":-51.45,"sharesOutstanding":34700000,"year":2026},{"capex":16361000,"ebitMargin":-8.03,"fcf":119289000,"fcfMargin":7.86,"grossMargin":12.95,"netDebt":-118455000,"netIncome":-65948000,"operatingCf":135650000,"quarter":2,"revenue":1517758000,"roc":-16.05,"roe":-14.94,"sharesOutstanding":34700000,"year":2026}]}