{"annual":[{"capex":76268000,"ebitMargin":9.38,"fcf":114056000,"fcfMargin":13.85,"grossMargin":31.87,"netDebt":231998000,"netIncome":58007000,"operatingCf":190324000,"revenue":823706000,"roc":7,"roe":8.73,"sharesOutstanding":51702000,"year":2015},{"capex":101258000,"ebitMargin":8.99,"fcf":135081000,"fcfMargin":12.03,"grossMargin":32.88,"netDebt":337463000,"netIncome":70089000,"operatingCf":236339000,"revenue":1123257000,"roc":8.07,"roe":11.01,"sharesOutstanding":57150000,"year":2016},{"capex":117927000,"ebitMargin":8.43,"fcf":134453000,"fcfMargin":10.1,"grossMargin":32.9,"netDebt":430121000,"netIncome":94978000,"operatingCf":252380000,"revenue":1331033000,"roc":7.94,"roe":14.52,"sharesOutstanding":56610000,"year":2017},{"capex":117352000,"ebitMargin":10.37,"fcf":308681000,"fcfMargin":19.51,"grossMargin":34.73,"netDebt":1583453000,"netIncome":-14230000,"operatingCf":426033000,"revenue":1582459000,"roc":7.09,"roe":-2.15,"sharesOutstanding":56146000,"year":2018},{"capex":116062000,"ebitMargin":11.23,"fcf":362372000,"fcfMargin":22.77,"grossMargin":36.39,"netDebt":1497351000,"netIncome":119655000,"operatingCf":478434000,"revenue":1591145000,"roc":8.13,"roe":19.39,"sharesOutstanding":56583000,"year":2019},{"capex":97004000,"ebitMargin":6.44,"fcf":283279000,"fcfMargin":19.64,"grossMargin":34.99,"netDebt":1467729000,"netIncome":48642000,"operatingCf":380283000,"revenue":1442159000,"roc":4.99,"roe":10.33,"sharesOutstanding":56877000,"year":2020},{"capex":106548000,"ebitMargin":12.37,"fcf":319910000,"fcfMargin":19.66,"grossMargin":39.52,"netDebt":1514631000,"netIncome":122134000,"operatingCf":426458000,"revenue":1627323000,"roc":11.24,"roe":25.74,"sharesOutstanding":57199000,"year":2021},{"capex":163622000,"ebitMargin":13.93,"fcf":247272000,"fcfMargin":13.95,"grossMargin":42.69,"netDebt":1552215000,"netIncome":143258000,"operatingCf":410894000,"revenue":1771942000,"roc":12,"roe":30.86,"sharesOutstanding":56614726,"year":2022},{"capex":131065000,"ebitMargin":11.81,"fcf":270066000,"fcfMargin":14.11,"grossMargin":41.62,"netDebt":1568256000,"netIncome":92827000,"operatingCf":401131000,"revenue":1914330000,"roc":11.9,"roe":21.29,"sharesOutstanding":55704416,"year":2023},{"capex":95536000,"ebitMargin":14.29,"fcf":358957000,"fcfMargin":17.54,"grossMargin":43.78,"netDebt":1635134000,"netIncome":130797000,"operatingCf":454493000,"revenue":2046841000,"roc":14.41,"roe":28.1,"sharesOutstanding":55764407,"year":2024},{"capex":94845000,"ebitMargin":11.88,"fcf":316245000,"fcfMargin":15.24,"grossMargin":42.01,"netDebt":1618131000,"netIncome":125698000,"operatingCf":411090000,"revenue":2075050000,"roc":10.57,"roe":26.38,"sharesOutstanding":55848313,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":11.93,"fcfCagr5y":3.59,"roeAvg10y":18.55,"roeAvg5y":26.47,"yearsAvailable":20},"quarterly":[{"capex":95265000,"ebitMargin":11.86,"fcf":366686000,"fcfMargin":18.09,"grossMargin":42.74,"netDebt":743687000,"netIncome":115449000,"operatingCf":461951000,"quarter":3,"revenue":2026909000,"roc":13.32,"roe":28.22,"sharesOutstanding":55764407,"year":2024},{"capex":95536000,"ebitMargin":13.54,"fcf":358957000,"fcfMargin":17.54,"grossMargin":43.78,"netDebt":1635134000,"netIncome":130797000,"operatingCf":454493000,"quarter":4,"revenue":2046841000,"roc":13.66,"roe":28.1,"sharesOutstanding":55764407,"year":2024},{"capex":94133000,"ebitMargin":14.15,"fcf":355711000,"fcfMargin":17.19,"grossMargin":43.94,"netDebt":1547341000,"netIncome":138482000,"operatingCf":449844000,"quarter":1,"revenue":2068870000,"roc":14.32,"roe":29.22,"sharesOutstanding":55848313,"year":2025},{"capex":94377000,"ebitMargin":13.94,"fcf":343310000,"fcfMargin":16.65,"grossMargin":43.77,"netDebt":710535000,"netIncome":133924000,"operatingCf":437687000,"quarter":2,"revenue":2062083000,"roc":13.7,"roe":35.32,"sharesOutstanding":55574510,"year":2025},{"capex":101062000,"ebitMargin":13.53,"fcf":310682000,"fcfMargin":15.1,"grossMargin":43.34,"netDebt":741512000,"netIncome":123797000,"operatingCf":411744000,"quarter":3,"revenue":2057705000,"roc":13.16,"roe":30.61,"sharesOutstanding":55848313,"year":2025},{"capex":94845000,"ebitMargin":11.99,"fcf":316245000,"fcfMargin":15.24,"grossMargin":42.8,"netDebt":1618131000,"netIncome":125697999,"operatingCf":411090000,"quarter":4,"revenue":2075050000,"roc":10.67,"roe":26.38,"sharesOutstanding":55848313,"year":2025},{"capex":94728000,"ebitMargin":11.62,"fcf":340990000,"fcfMargin":16.27,"grossMargin":42.36,"netDebt":1691551000,"netIncome":124414999,"operatingCf":435718000,"quarter":1,"revenue":2095179000,"roc":11.63,"roe":25.82,"sharesOutstanding":55838000,"year":2026},{"capex":108338000,"ebitMargin":11.44,"fcf":318207000,"fcfMargin":14.92,"grossMargin":41.96,"netDebt":1809097000,"netIncome":122755999,"operatingCf":426545000,"quarter":2,"revenue":2132218000,"roc":12.87,"roe":31.99,"sharesOutstanding":55843310,"year":2026}]}