{"annual":[{"capex":7224000,"ebitMargin":10.69,"fcf":25703000,"fcfMargin":7.54,"grossMargin":60.3,"netDebt":1869022,"netIncome":24555723,"operatingCf":32927000,"revenue":340861525,"roc":35.49,"roe":30.59,"sharesOutstanding":13766278,"year":2015},{"capex":19778000,"ebitMargin":11.83,"fcf":20125000,"fcfMargin":5.4,"grossMargin":60.32,"netDebt":4548282,"netIncome":30581853,"operatingCf":39903000,"revenue":372784789,"roc":39.95,"roe":34.99,"sharesOutstanding":13382324,"year":2016},{"capex":11548000,"ebitMargin":12.3,"fcf":27252000,"fcfMargin":6.41,"grossMargin":58.16,"netDebt":7148000,"netIncome":36916000,"operatingCf":38800000,"revenue":424986000,"roc":44.23,"roe":39.19,"sharesOutstanding":13382324,"year":2017},{"capex":9430000,"ebitMargin":11.75,"fcf":28795000,"fcfMargin":6.61,"grossMargin":57.22,"netDebt":10076000,"netIncome":34035000,"operatingCf":38225000,"revenue":435446000,"roc":43.09,"roe":35.68,"sharesOutstanding":13382324,"year":2018},{"capex":7699000,"ebitMargin":8.26,"fcf":14109000,"fcfMargin":3.23,"grossMargin":55.5,"netDebt":56397000,"netIncome":22251000,"operatingCf":21808000,"revenue":436480000,"roc":29.64,"roe":26.34,"sharesOutstanding":13382324,"year":2019},{"capex":4664000,"ebitMargin":4.96,"fcf":41609000,"fcfMargin":10.99,"grossMargin":56.39,"netDebt":19406000,"netIncome":13302000,"operatingCf":46273000,"revenue":378672000,"roc":14.77,"roe":13.82,"sharesOutstanding":13382324,"year":2020},{"capex":4264000,"ebitMargin":10.51,"fcf":41398000,"fcfMargin":9.62,"grossMargin":29.44,"netDebt":15709000,"netIncome":31077000,"operatingCf":45662000,"revenue":430533000,"roc":34.76,"roe":31.57,"sharesOutstanding":13382324,"year":2021},{"capex":7528000,"ebitMargin":7.85,"fcf":15216000,"fcfMargin":3.16,"grossMargin":26.84,"netDebt":45249000,"netIncome":26355000,"operatingCf":22744000,"revenue":482239000,"roc":32.89,"roe":29.91,"sharesOutstanding":13382324,"year":2022},{"capex":14726000,"ebitMargin":8.61,"fcf":43688000,"fcfMargin":8.93,"grossMargin":27.89,"netDebt":41886000,"netIncome":27972000,"operatingCf":61809000,"revenue":489468000,"roc":36.16,"roe":32.62,"sharesOutstanding":13382324,"year":2023},{"capex":8383000,"ebitMargin":9.54,"fcf":41335000,"fcfMargin":8.67,"grossMargin":30.96,"netDebt":46253000,"netIncome":31026000,"operatingCf":49718000,"revenue":476889000,"roc":38.09,"roe":35.05,"sharesOutstanding":13382324,"year":2024},{"capex":7396000,"ebitMargin":9.57,"fcf":38927000,"fcfMargin":7.81,"grossMargin":30.42,"netDebt":52173000,"netIncome":30687000,"operatingCf":46323000,"revenue":498618000,"roc":42.9,"roe":37.44,"sharesOutstanding":13379578,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":6.83,"fcfCagr5y":8.06,"roeAvg10y":31.66,"roeAvg5y":33.32,"yearsAvailable":20},"quarterly":[{"capex":5800000,"ebitMargin":9.09,"fcf":45697000,"fcfMargin":9.78,"grossMargin":30.06,"netDebt":55232000,"netIncome":28469000,"operatingCf":52200000,"quarter":3,"revenue":467046000,"roc":41.62,"roe":38.84,"sharesOutstanding":13382324,"year":2024},{"capex":8384000,"ebitMargin":9.62,"fcf":40631000,"fcfMargin":8.52,"grossMargin":30.96,"netDebt":46253000,"netIncome":31027000,"operatingCf":49718000,"quarter":4,"revenue":476889000,"roc":38.4,"roe":35.06,"sharesOutstanding":13382324,"year":2024},{"capex":9443000,"ebitMargin":9.42,"fcf":47368000,"fcfMargin":9.77,"grossMargin":31.06,"netDebt":32331000,"netIncome":30853000,"operatingCf":57514000,"quarter":1,"revenue":484960000,"roc":38.24,"roe":34.16,"sharesOutstanding":13382324,"year":2025},{"capex":9142000,"ebitMargin":9.47,"fcf":40552000,"fcfMargin":8.29,"grossMargin":31.19,"netDebt":64762000,"netIncome":31620000,"operatingCf":49694000,"quarter":2,"revenue":489177000,"roc":50.22,"roe":49.48,"sharesOutstanding":13382324,"year":2025},{"capex":9332000,"ebitMargin":10.08,"fcf":42040000,"fcfMargin":8.39,"grossMargin":31.56,"netDebt":59685000,"netIncome":34732000,"operatingCf":51372000,"quarter":3,"revenue":500853000,"roc":50.02,"roe":47.17,"sharesOutstanding":13382324,"year":2025},{"capex":7396000,"ebitMargin":9.78,"fcf":40854000,"fcfMargin":8.19,"grossMargin":31.33,"netDebt":52173000,"netIncome":30687000,"operatingCf":48250000,"quarter":4,"revenue":498617000,"roc":43.86,"roe":37.44,"sharesOutstanding":13373575,"year":2025},{"capex":6488000,"ebitMargin":9.69,"fcf":30793000,"fcfMargin":6.14,"grossMargin":31.1,"netDebt":53409000,"netIncome":29962000,"operatingCf":37281000,"quarter":1,"revenue":501125000,"roc":43.16,"roe":36.49,"sharesOutstanding":13310205,"year":2026},{"capex":6808000,"ebitMargin":9.79,"fcf":33888000,"fcfMargin":6.59,"grossMargin":31.16,"netDebt":81614000,"netIncome":30767000,"operatingCf":40028999,"quarter":2,"revenue":513990000,"roc":58.05,"roe":52.55,"sharesOutstanding":13282324,"year":2026}]}