{"annual":[{"capex":13148000,"ebitMargin":7.95,"fcf":63138000,"fcfMargin":9.65,"grossMargin":17.78,"netDebt":-65600000,"netIncome":48746000,"operatingCf":76286000,"revenue":654329000,"roc":19.47,"roe":19.22,"sharesOutstanding":63000000,"year":2016},{"capex":18550000,"ebitMargin":9.73,"fcf":56470000,"fcfMargin":7.77,"grossMargin":19.63,"netDebt":-52812000,"netIncome":51499000,"operatingCf":75020000,"revenue":726442000,"roc":22.99,"roe":17.44,"sharesOutstanding":63000000,"year":2017},{"capex":25361000,"ebitMargin":3.27,"fcf":-14280000,"fcfMargin":-2.08,"grossMargin":13.84,"netDebt":-28136000,"netIncome":14923000,"operatingCf":11081000,"revenue":685898000,"roc":7.28,"roe":4.99,"sharesOutstanding":63000000,"year":2018},{"capex":24000,"ebitMargin":9.46,"fcf":44303000,"fcfMargin":5.68,"grossMargin":20.65,"netDebt":-57968000,"netIncome":52968000,"operatingCf":44327000,"revenue":779317000,"roc":21.29,"roe":15.62,"sharesOutstanding":63000000,"year":2019},{"capex":68101000,"ebitMargin":10.54,"fcf":3577000,"fcfMargin":0.41,"grossMargin":22.8,"netDebt":-5640000,"netIncome":63381000,"operatingCf":71678000,"revenue":872398000,"roc":20.89,"roe":16.29,"sharesOutstanding":63000000,"year":2020},{"capex":67279000,"ebitMargin":13.32,"fcf":49904000,"fcfMargin":4.86,"grossMargin":26.47,"netDebt":-58544000,"netIncome":93203000,"operatingCf":117183000,"revenue":1026035000,"roc":24.6,"roe":18.35,"sharesOutstanding":63403401,"year":2021},{"capex":114877000,"ebitMargin":25.49,"fcf":210154000,"fcfMargin":11.59,"grossMargin":34.59,"netDebt":-250226000,"netIncome":315625000,"operatingCf":325031000,"revenue":1812477000,"roc":52.71,"roe":38.67,"sharesOutstanding":63506036,"year":2022},{"capex":203215000,"ebitMargin":10.1,"fcf":-177121000,"fcfMargin":-9,"grossMargin":19.4,"netDebt":19663000,"netIncome":132024000,"operatingCf":26094000,"revenue":1968281000,"roc":18.84,"roe":14.52,"sharesOutstanding":63430269,"year":2023},{"capex":171155000,"ebitMargin":4.18,"fcf":-54380000,"fcfMargin":-3.27,"grossMargin":17.56,"netDebt":71010000,"netIncome":19960000,"operatingCf":116775000,"revenue":1665207000,"roc":5.99,"roe":2.16,"sharesOutstanding":63718182,"year":2024},{"capex":131841000,"ebitMargin":-5.09,"fcf":-117956000,"fcfMargin":-7.47,"grossMargin":2.35,"netDebt":204453000,"netIncome":-138011000,"operatingCf":13885000,"revenue":1579832000,"roc":-8.25,"roe":-18.49,"sharesOutstanding":63628871,"year":2025},{"capex":86194000,"ebitMargin":6.84,"fcf":78366000,"fcfMargin":4.18,"grossMargin":17.97,"netDebt":131040000,"netIncome":63922000,"operatingCf":164560000,"revenue":1872665000,"roc":12.69,"roe":7.83,"sharesOutstanding":64147064,"year":2026}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":11.74,"roeAvg5y":8.94,"yearsAvailable":19},"quarterly":[{"capex":154149000,"ebitMargin":0.74,"fcf":-62797000,"fcfMargin":-4.1,"grossMargin":16.4,"netDebt":119780000,"netIncome":-24782000,"operatingCf":91352000,"quarter":3,"revenue":1530535000,"roc":1.01,"roe":-2.81,"sharesOutstanding":64139397,"year":2024},{"capex":138610000,"ebitMargin":0.23,"fcf":-69044000,"fcfMargin":-4.59,"grossMargin":15.55,"netDebt":139355000,"netIncome":-29137000,"operatingCf":69566000,"quarter":4,"revenue":1503372000,"roc":0.3,"roe":-3.23,"sharesOutstanding":59183333,"year":2024},{"capex":131553000,"ebitMargin":0.04,"fcf":-95180000,"fcfMargin":-6.39,"grossMargin":14.87,"netDebt":189982000,"netIncome":-32113000,"operatingCf":36373000,"quarter":1,"revenue":1489006000,"roc":0.06,"roe":-3.68,"sharesOutstanding":64263636,"year":2025},{"capex":132544000,"ebitMargin":-7.68,"fcf":-118659000,"fcfMargin":-7.51,"grossMargin":6.49,"netDebt":204453000,"netIncome":-138011000,"operatingCf":13885000,"quarter":2,"revenue":1579833000,"roc":-12.45,"roe":-18.49,"sharesOutstanding":63715479,"year":2025},{"capex":119726000,"ebitMargin":-6,"fcf":-117032000,"fcfMargin":-7.05,"grossMargin":6.49,"netDebt":244763000,"netIncome":-119113000,"operatingCf":2694000,"quarter":3,"revenue":1660063000,"roc":-10.26,"roe":-16.03,"sharesOutstanding":67366667,"year":2025},{"capex":113402000,"ebitMargin":-5.3,"fcf":-70089000,"fcfMargin":-4.07,"grossMargin":6.98,"netDebt":215734000,"netIncome":-112183000,"operatingCf":43313000,"quarter":4,"revenue":1721902000,"roc":-9.39,"roe":-15.1,"sharesOutstanding":67580000,"year":2025},{"capex":99287000,"ebitMargin":-2.69,"fcf":22499000,"fcfMargin":1.27,"grossMargin":7.02,"netDebt":172705000,"netIncome":-75045000,"operatingCf":121786000,"quarter":1,"revenue":1774128000,"roc":-4.71,"roe":-9.76,"sharesOutstanding":63712000,"year":2026},{"capex":86502000,"ebitMargin":6.37,"fcf":78058000,"fcfMargin":4.17,"grossMargin":15.92,"netDebt":131040000,"netIncome":63975000,"operatingCf":164560000,"quarter":2,"revenue":1872689999,"roc":11.8,"roe":7.83,"sharesOutstanding":65582543,"year":2026}]}