{"annual":[{"capex":5504000,"ebitMargin":-7.93,"fcf":72539000,"fcfMargin":79.13,"grossMargin":56.69,"netDebt":751087000,"netIncome":-58823000,"operatingCf":78043000,"revenue":91670000,"roc":-1.35,"roe":null,"sharesOutstanding":200000000,"year":2016},{"capex":7850000,"ebitMargin":18.92,"fcf":89760000,"fcfMargin":64.82,"grossMargin":70.12,"netDebt":769544000,"netIncome":-69153000,"operatingCf":97610000,"revenue":138467000,"roc":4.23,"roe":null,"sharesOutstanding":200000000,"year":2017},{"capex":11484000,"ebitMargin":41.5,"fcf":101072000,"fcfMargin":39.15,"grossMargin":81.95,"netDebt":753650000,"netIncome":-12413000,"operatingCf":112556000,"revenue":258157000,"roc":20.17,"roe":null,"sharesOutstanding":200000000,"year":2018},{"capex":16641000,"ebitMargin":39.22,"fcf":126969000,"fcfMargin":32.54,"grossMargin":87.13,"netDebt":545645000,"netIncome":103859000,"operatingCf":143610000,"revenue":390191000,"roc":22.59,"roe":113.06,"sharesOutstanding":200000000,"year":2019},{"capex":26168000,"ebitMargin":36.01,"fcf":198368000,"fcfMargin":43.54,"grossMargin":85.93,"netDebt":438721000,"netIncome":103027000,"operatingCf":224536000,"revenue":455614000,"roc":23.03,"roe":42.8,"sharesOutstanding":200063861,"year":2020},{"capex":15231000,"ebitMargin":23.43,"fcf":178742000,"fcfMargin":35.67,"grossMargin":85.84,"netDebt":326935000,"netIncome":50051000,"operatingCf":193973000,"revenue":501097000,"roc":9.71,"roe":15.64,"sharesOutstanding":200611286,"year":2021},{"capex":8845000,"ebitMargin":25.4,"fcf":195498000,"fcfMargin":34.55,"grossMargin":85.63,"netDebt":471645000,"netIncome":67600000,"operatingCf":204343000,"revenue":565874000,"roc":20.58,"roe":58.64,"sharesOutstanding":185060864,"year":2022},{"capex":5607000,"ebitMargin":25.78,"fcf":224258000,"fcfMargin":35.78,"grossMargin":86.96,"netDebt":456601000,"netIncome":114015000,"operatingCf":229865000,"revenue":626689000,"roc":26.93,"roe":136.28,"sharesOutstanding":172980453,"year":2023},{"capex":5373000,"ebitMargin":30.74,"fcf":243805000,"fcfMargin":36.31,"grossMargin":87.96,"netDebt":389368000,"netIncome":123081000,"operatingCf":249178000,"revenue":671422000,"roc":39.51,"roe":122.49,"sharesOutstanding":162061000,"year":2024},{"capex":5765000,"ebitMargin":32.17,"fcf":193395000,"fcfMargin":25.9,"grossMargin":86.45,"netDebt":901397000,"netIncome":118248000,"operatingCf":199160000,"revenue":746774000,"roc":28.83,"roe":71.72,"sharesOutstanding":158330000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":4.93,"roeAvg10y":null,"roeAvg5y":80.95,"yearsAvailable":10},"quarterly":[{"capex":5372000,"ebitMargin":31.41,"fcf":230870000,"fcfMargin":34.39,"grossMargin":87.96,"netDebt":389368000,"netIncome":123081000,"operatingCf":239745000,"quarter":4,"revenue":671422000,"roc":40.37,"roe":122.49,"sharesOutstanding":158457000,"year":2024},{"capex":4494000,"ebitMargin":32.23,"fcf":226224000,"fcfMargin":32.86,"grossMargin":87.91,"netDebt":-133845000,"netIncome":130371000,"operatingCf":234221000,"quarter":1,"revenue":688521000,"roc":24.08,"roe":122.95,"sharesOutstanding":157865000,"year":2025},{"capex":6148000,"ebitMargin":33.63,"fcf":230800000,"fcfMargin":32.51,"grossMargin":88.09,"netDebt":991659000,"netIncome":126438000,"operatingCf":240451000,"quarter":2,"revenue":710034000,"roc":32.78,"roe":140.73,"sharesOutstanding":157974000,"year":2025},{"capex":6341000,"ebitMargin":32.84,"fcf":210757000,"fcfMargin":28.84,"grossMargin":87.38,"netDebt":969617000,"netIncome":115587000,"operatingCf":217099000,"quarter":3,"revenue":730837000,"roc":30.34,"roe":88.12,"sharesOutstanding":158024000,"year":2025},{"capex":5765000,"ebitMargin":33.86,"fcf":213033000,"fcfMargin":28.53,"grossMargin":86.45,"netDebt":901397000,"netIncome":118248000,"operatingCf":218798000,"quarter":4,"revenue":746774000,"roc":30.34,"roe":71.72,"sharesOutstanding":157938000,"year":2025},{"capex":5776000,"ebitMargin":35.17,"fcf":204555000,"fcfMargin":27.23,"grossMargin":86.54,"netDebt":870004000,"netIncome":122809000,"operatingCf":210331000,"quarter":1,"revenue":751189000,"roc":25.52,"roe":57.26,"sharesOutstanding":158011000,"year":2026},{"capex":5270000,"ebitMargin":34.51,"fcf":179084000,"fcfMargin":23.93,"grossMargin":86.46,"netDebt":832795000,"netIncome":130296000,"operatingCf":184354000,"quarter":2,"revenue":748310000,"roc":25.71,"roe":52.18,"sharesOutstanding":158378000,"year":2026},{"capex":6604000,"ebitMargin":33.97,"fcf":184680000,"fcfMargin":24.85,"grossMargin":86.22,"netDebt":818952000,"netIncome":137650000,"operatingCf":191284000,"quarter":3,"revenue":743316000,"roc":21.9,"roe":47.03,"sharesOutstanding":158783000,"year":2026}]}