{"annual":[{"capex":444983000,"ebitMargin":21.21,"fcf":348469000,"fcfMargin":15.86,"grossMargin":66.98,"netDebt":334815000,"netIncome":321406000,"operatingCf":793452000,"revenue":2197448000,"roc":12.09,"roe":10.3,"sharesOutstanding":180414999,"year":2015},{"capex":316289000,"ebitMargin":19.87,"fcf":555523000,"fcfMargin":23.66,"grossMargin":65.54,"netDebt":315918000,"netIncome":320727000,"operatingCf":871812000,"revenue":2347988000,"roc":11.67,"roe":9.95,"sharesOutstanding":176214999,"year":2016},{"capex":414778000,"ebitMargin":12.63,"fcf":386205000,"fcfMargin":15.52,"grossMargin":64.81,"netDebt":349531000,"netIncome":222766000,"operatingCf":800983000,"revenue":2489035000,"roc":7.59,"roe":6.73,"sharesOutstanding":172710999,"year":2017},{"capex":405741000,"ebitMargin":13.35,"fcf":602586000,"fcfMargin":22.2,"grossMargin":64.87,"netDebt":524177000,"netIncome":298373000,"operatingCf":1008327000,"revenue":2714474000,"roc":8.53,"roe":9.35,"sharesOutstanding":169188000,"year":2018},{"capex":562077000,"ebitMargin":18.97,"fcf":496227000,"fcfMargin":17.15,"grossMargin":65.87,"netDebt":2277690000,"netIncome":478035000,"operatingCf":1058304000,"revenue":2893617000,"roc":8.69,"roe":13.07,"sharesOutstanding":164573000,"year":2019},{"capex":731872000,"ebitMargin":20.59,"fcf":483128000,"fcfMargin":15.11,"grossMargin":64.58,"netDebt":2423995000,"netIncome":557054000,"operatingCf":1215000000,"revenue":3198149000,"roc":9.4,"roe":13.1,"sharesOutstanding":165213000,"year":2020},{"capex":545230000,"ebitMargin":22.63,"fcf":859333000,"fcfMargin":24.83,"grossMargin":63.34,"netDebt":2322212000,"netIncome":651642000,"operatingCf":1404563000,"revenue":3461223000,"roc":10.66,"roe":14.38,"sharesOutstanding":165804000,"year":2021},{"capex":458302000,"ebitMargin":18.7,"fcf":816374000,"fcfMargin":22.57,"grossMargin":61.74,"netDebt":2632280000,"netIncome":523672000,"operatingCf":1274676000,"revenue":3616654000,"roc":9.04,"roe":12.01,"sharesOutstanding":160467000,"year":2022},{"capex":730040000,"ebitMargin":16.72,"fcf":618399000,"fcfMargin":16.22,"grossMargin":60.36,"netDebt":4046511000,"netIncome":547629000,"operatingCf":1348439000,"revenue":3811920000,"roc":7.03,"roe":11.91,"sharesOutstanding":155397000,"year":2023},{"capex":685267000,"ebitMargin":13.36,"fcf":833904000,"fcfMargin":20.89,"grossMargin":59.39,"netDebt":4116898000,"netIncome":504918000,"operatingCf":1519171000,"revenue":3991168000,"roc":6.44,"roe":10.35,"sharesOutstanding":154346000,"year":2024},{"capex":819500000,"ebitMargin":14.93,"fcf":699265000,"fcfMargin":16.62,"grossMargin":54.72,"netDebt":5978577000,"netIncome":452031000,"operatingCf":1518765000,"revenue":4208175000,"roc":5.98,"roe":9.08,"sharesOutstanding":147023000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":6.6,"fcfCagr5y":-0.11,"roeAvg10y":10.99,"roeAvg5y":11.55,"yearsAvailable":20},"quarterly":[{"capex":656295000,"ebitMargin":14.37,"fcf":908281000,"fcfMargin":22.9,"grossMargin":59.66,"netDebt":4080497000,"netIncome":526178000,"operatingCf":1564576000,"quarter":3,"revenue":3966246000,"roc":6.95,"roe":10.98,"sharesOutstanding":154765000,"year":2024},{"capex":685267000,"ebitMargin":13.36,"fcf":833904000,"fcfMargin":20.89,"grossMargin":59.39,"netDebt":4116898000,"netIncome":504918000,"operatingCf":1519171000,"quarter":4,"revenue":3991168000,"roc":6.44,"roe":10.35,"sharesOutstanding":153091000,"year":2024},{"capex":707521000,"ebitMargin":12.97,"fcf":710972000,"fcfMargin":17.69,"grossMargin":59.07,"netDebt":3521750000,"netIncome":452671000,"operatingCf":1418493000,"quarter":1,"revenue":4019337000,"roc":6.54,"roe":9.87,"sharesOutstanding":151064000,"year":2025},{"capex":767765000,"ebitMargin":12.85,"fcf":678914000,"fcfMargin":16.63,"grossMargin":59.13,"netDebt":4420813000,"netIncome":424601000,"operatingCf":1446679000,"quarter":2,"revenue":4083251000,"roc":5.43,"roe":9.5,"sharesOutstanding":145249000,"year":2025},{"capex":777664000,"ebitMargin":15,"fcf":718305000,"fcfMargin":17.38,"grossMargin":59.13,"netDebt":5149758000,"netIncome":506864000,"operatingCf":1495969000,"quarter":3,"revenue":4133202000,"roc":6.27,"roe":10.71,"sharesOutstanding":147041000,"year":2025},{"capex":819500000,"ebitMargin":14.81,"fcf":699265000,"fcfMargin":16.62,"grossMargin":57.88,"netDebt":5978577000,"netIncome":452031000,"operatingCf":1518765000,"quarter":4,"revenue":4208175000,"roc":5.93,"roe":9.08,"sharesOutstanding":146970000,"year":2025},{"capex":815339000,"ebitMargin":13.67,"fcf":764734000,"fcfMargin":17.92,"grossMargin":57.23,"netDebt":5245322000,"netIncome":435179000,"operatingCf":1580073000,"quarter":1,"revenue":4266646000,"roc":5.5,"roe":8.87,"sharesOutstanding":150022000,"year":2026},{"capex":817311000,"ebitMargin":11.85,"fcf":629879000,"fcfMargin":14.57,"grossMargin":56.41,"netDebt":7858729000,"netIncome":410965000,"operatingCf":1447190000,"quarter":2,"revenue":4322834000,"roc":4.19,"roe":8.65,"sharesOutstanding":153686000,"year":2026}]}