{"annual":[{"capex":53451000,"ebitMargin":22.31,"fcf":184546000,"fcfMargin":21.83,"grossMargin":75.71,"netDebt":-167714000,"netIncome":144020000,"operatingCf":237997000,"revenue":845486000,"roc":21.27,"roe":16.98,"sharesOutstanding":81521000,"year":2015},{"capex":70576000,"ebitMargin":23.05,"fcf":177078000,"fcfMargin":16.4,"grossMargin":75.5,"netDebt":-389275000,"netIncome":189682000,"operatingCf":247654000,"revenue":1079874000,"roc":23.89,"roe":19.06,"sharesOutstanding":81484000,"year":2016},{"capex":195695000,"ebitMargin":24,"fcf":242844000,"fcfMargin":16.48,"grossMargin":75.81,"netDebt":-449511000,"netIncome":231418000,"operatingCf":438539000,"revenue":1473413000,"roc":27.62,"roe":20.12,"sharesOutstanding":81832000,"year":2017},{"capex":223312000,"ebitMargin":23.73,"fcf":331369000,"fcfMargin":16.85,"grossMargin":73.63,"netDebt":-636899000,"netIncome":400235000,"operatingCf":554681000,"revenue":1966492000,"roc":34.3,"roe":31.94,"sharesOutstanding":81357000,"year":2018},{"capex":149707000,"ebitMargin":22.54,"fcf":597563000,"fcfMargin":24.83,"grossMargin":72.46,"netDebt":-491225000,"netIncome":442776000,"operatingCf":747270000,"revenue":2406796000,"roc":35.46,"roe":32.89,"sharesOutstanding":80100000,"year":2019},{"capex":154916000,"ebitMargin":15.66,"fcf":507258000,"fcfMargin":20.52,"grossMargin":71.33,"netDebt":-874663000,"netIncome":1775888000,"operatingCf":662174000,"revenue":2471941000,"roc":11.05,"roe":54.92,"sharesOutstanding":79230000,"year":2020},{"capex":401098000,"ebitMargin":24.7,"fcf":771446000,"fcfMargin":19.52,"grossMargin":74.26,"netDebt":-973995000,"netIncome":772020000,"operatingCf":1172544000,"revenue":3952584000,"roc":24.3,"roe":21.31,"sharesOutstanding":79670000,"year":2021},{"capex":291900000,"ebitMargin":17.21,"fcf":276832000,"fcfMargin":7.41,"grossMargin":70.52,"netDebt":-815142000,"netIncome":361573000,"operatingCf":568732000,"revenue":3734635000,"roc":15.98,"roe":10.04,"sharesOutstanding":78420000,"year":2022},{"capex":177716000,"ebitMargin":16.66,"fcf":608060000,"fcfMargin":15.74,"grossMargin":70.08,"netDebt":-810819000,"netIncome":445053000,"operatingCf":785776000,"revenue":3862260000,"roc":16.01,"roe":12.26,"sharesOutstanding":76568000,"year":2023},{"capex":115580000,"ebitMargin":15.19,"fcf":622651000,"fcfMargin":15.57,"grossMargin":70,"netDebt":-924610000,"netIncome":421362000,"operatingCf":738231000,"revenue":3999012000,"roc":14.55,"roe":10.94,"sharesOutstanding":74993000,"year":2024},{"capex":102445000,"ebitMargin":15.27,"fcf":490778000,"fcfMargin":12.16,"grossMargin":68.33,"netDebt":-964545000,"netIncome":410351000,"operatingCf":593223000,"revenue":4034964000,"roc":14.29,"roe":10.13,"sharesOutstanding":72588000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":13.98,"fcfCagr5y":3.44,"roeAvg10y":22.36,"roeAvg5y":12.94,"yearsAvailable":20},"quarterly":[{"capex":126033000,"ebitMargin":16.03,"fcf":373018000,"fcfMargin":9.42,"grossMargin":69.98,"netDebt":-914332000,"netIncome":441569000,"operatingCf":499051000,"quarter":3,"revenue":3960519000,"roc":14.76,"roe":11.19,"sharesOutstanding":74757000,"year":2024},{"capex":115580000,"ebitMargin":15.19,"fcf":622651000,"fcfMargin":15.57,"grossMargin":70,"netDebt":-924610000,"netIncome":421362000,"operatingCf":738231000,"quarter":4,"revenue":3999012000,"roc":14.55,"roe":10.94,"sharesOutstanding":74465000,"year":2024},{"capex":131500000,"ebitMargin":14.69,"fcf":630743000,"fcfMargin":15.84,"grossMargin":69.87,"netDebt":-754477000,"netIncome":409564000,"operatingCf":762243000,"quarter":1,"revenue":3980843000,"roc":14.22,"roe":10.79,"sharesOutstanding":73615000,"year":2025},{"capex":103339000,"ebitMargin":15.15,"fcf":678305000,"fcfMargin":17.11,"grossMargin":69.79,"netDebt":-778137000,"netIncome":437608000,"operatingCf":731066000,"quarter":2,"revenue":3964802000,"roc":14.22,"roe":11.18,"sharesOutstanding":72593000,"year":2025},{"capex":140068000,"ebitMargin":13.42,"fcf":566634000,"fcfMargin":14.23,"grossMargin":68.41,"netDebt":-883318000,"netIncome":378398000,"operatingCf":656124000,"quarter":3,"revenue":3982622000,"roc":12.53,"roe":9.56,"sharesOutstanding":72419000,"year":2025},{"capex":183636000,"ebitMargin":13.63,"fcf":593223000,"fcfMargin":14.7,"grossMargin":67.3,"netDebt":-964545000,"netIncome":410351000,"operatingCf":593223000,"quarter":4,"revenue":4034963999,"roc":12.75,"roe":10.13,"sharesOutstanding":71757000,"year":2025},{"capex":189132000,"ebitMargin":14.44,"fcf":686093000,"fcfMargin":16.75,"grossMargin":67.68,"netDebt":-943790000,"netIncome":429892000,"operatingCf":691589000,"quarter":1,"revenue":4095788999,"roc":13.42,"roe":10.36,"sharesOutstanding":71614000,"year":2026},{"capex":194628000,"ebitMargin":13.33,"fcf":755696000,"fcfMargin":18.26,"grossMargin":66.48,"netDebt":-981749000,"netIncome":413578000,"operatingCf":755696000,"quarter":2,"revenue":4139531999,"roc":12.24,"roe":9.77,"sharesOutstanding":71629000,"year":2026}]}