{"annual":[{"capex":51433000,"ebitMargin":9.11,"fcf":34563000,"fcfMargin":5.65,"grossMargin":24.16,"netDebt":226657000,"netIncome":16950000,"operatingCf":85996000,"revenue":611271000,"roc":13.07,"roe":22.1,"sharesOutstanding":20723256,"year":2015},{"capex":53678000,"ebitMargin":10.39,"fcf":56771000,"fcfMargin":7.7,"grossMargin":25.74,"netDebt":328683000,"netIncome":47971000,"operatingCf":110449000,"revenue":737501000,"roc":9.76,"roe":18.25,"sharesOutstanding":21668547,"year":2016},{"capex":45049000,"ebitMargin":13.01,"fcf":76877000,"fcfMargin":8.45,"grossMargin":29.98,"netDebt":255961000,"netIncome":79255000,"operatingCf":121926000,"revenue":910016000,"roc":15.43,"roe":23.56,"sharesOutstanding":24700000,"year":2017},{"capex":47530000,"ebitMargin":13.7,"fcf":97925000,"fcfMargin":10.17,"grossMargin":30.25,"netDebt":177931000,"netIncome":105410000,"operatingCf":145455000,"revenue":962564000,"roc":15.53,"roe":24.71,"sharesOutstanding":24700000,"year":2018},{"capex":56521000,"ebitMargin":13.04,"fcf":88896000,"fcfMargin":9.34,"grossMargin":29.05,"netDebt":173089000,"netIncome":80626000,"operatingCf":145417000,"revenue":951339000,"roc":13.37,"roe":16.45,"sharesOutstanding":24700000,"year":2019},{"capex":47578000,"ebitMargin":6.83,"fcf":61303000,"fcfMargin":7.46,"grossMargin":28.16,"netDebt":199924000,"netIncome":31433000,"operatingCf":108881000,"revenue":822126000,"roc":6.27,"roe":6.81,"sharesOutstanding":24700000,"year":2020},{"capex":40518000,"ebitMargin":12.93,"fcf":88461000,"fcfMargin":9.43,"grossMargin":29.89,"netDebt":138664000,"netIncome":73394000,"operatingCf":128979000,"revenue":937668000,"roc":12.46,"roe":13.61,"sharesOutstanding":24700000,"year":2021},{"capex":45076000,"ebitMargin":12.74,"fcf":80657000,"fcfMargin":7.23,"grossMargin":27.88,"netDebt":122051000,"netIncome":102961000,"operatingCf":125733000,"revenue":1116345000,"roc":13.61,"roe":15.47,"sharesOutstanding":24700000,"year":2022},{"capex":73742000,"ebitMargin":11.28,"fcf":104361000,"fcfMargin":8.59,"grossMargin":26.43,"netDebt":98329000,"netIncome":101784000,"operatingCf":178103000,"revenue":1215254000,"roc":12.38,"roe":14.89,"sharesOutstanding":24700000,"year":2023},{"capex":82992000,"ebitMargin":8.68,"fcf":113984000,"fcfMargin":8.73,"grossMargin":26.21,"netDebt":711541000,"netIncome":70178000,"operatingCf":196976000,"revenue":1305926000,"roc":6.99,"roe":10.8,"sharesOutstanding":24700000,"year":2024},{"capex":57748000,"ebitMargin":6.53,"fcf":106135000,"fcfMargin":8.19,"grossMargin":24.61,"netDebt":671183000,"netIncome":23089000,"operatingCf":163883000,"revenue":1296135000,"roc":5.33,"roe":3.81,"sharesOutstanding":24700000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":8.56,"fcfCagr5y":12.09,"roeAvg10y":14.84,"roeAvg5y":11.72,"yearsAvailable":14},"quarterly":[{"capex":82992000,"ebitMargin":8.38,"fcf":106571000,"fcfMargin":8.16,"grossMargin":26.21,"netDebt":711541000,"netIncome":70178000,"operatingCf":189563000,"quarter":3,"revenue":1305926000,"roc":6.75,"roe":10.8,"sharesOutstanding":24663918,"year":2024},{"capex":87697000,"ebitMargin":8.96,"fcf":83646000,"fcfMargin":6.31,"grossMargin":26.76,"netDebt":-97475000,"netIncome":72485000,"operatingCf":171343000,"quarter":4,"revenue":1326479000,"roc":7.06,"roe":10.29,"sharesOutstanding":24737500,"year":2024},{"capex":92452000,"ebitMargin":8.6,"fcf":102694000,"fcfMargin":7.6,"grossMargin":27.08,"netDebt":737706000,"netIncome":65848000,"operatingCf":195146000,"quarter":1,"revenue":1350948000,"roc":7.52,"roe":10,"sharesOutstanding":24822727,"year":2025},{"capex":89121000,"ebitMargin":7.72,"fcf":104889000,"fcfMargin":7.97,"grossMargin":27.27,"netDebt":673771000,"netIncome":51754000,"operatingCf":194010000,"quarter":2,"revenue":1316298000,"roc":6.8,"roe":8.41,"sharesOutstanding":24487500,"year":2025},{"capex":80092000,"ebitMargin":6.53,"fcf":102842000,"fcfMargin":7.93,"grossMargin":27.18,"netDebt":671183000,"netIncome":23089000,"operatingCf":182934000,"quarter":3,"revenue":1296135000,"roc":5.33,"roe":3.81,"sharesOutstanding":24700000,"year":2025},{"capex":68210000,"ebitMargin":5.97,"fcf":116062000,"fcfMargin":9.2,"grossMargin":27.01,"netDebt":618509000,"netIncome":16957000,"operatingCf":184272000,"quarter":4,"revenue":1261317000,"roc":4.94,"roe":2.74,"sharesOutstanding":24700000,"year":2025},{"capex":53006000,"ebitMargin":5.99,"fcf":98043000,"fcfMargin":7.98,"grossMargin":26.95,"netDebt":684879000,"netIncome":15160000,"operatingCf":151049000,"quarter":1,"revenue":1228219000,"roc":4.66,"roe":2.38,"sharesOutstanding":24700000,"year":2026},{"capex":44124000,"ebitMargin":5.22,"fcf":90546000,"fcfMargin":7.47,"grossMargin":26.53,"netDebt":552172000,"netIncome":56590000,"operatingCf":134670000,"quarter":2,"revenue":1211706000,"roc":4.04,"roe":8.18,"sharesOutstanding":24700000,"year":2026}]}