{"annual":[{"capex":69083000,"ebitMargin":22.84,"fcf":603457000,"fcfMargin":15.18,"grossMargin":34.13,"netDebt":1557035000,"netIncome":590859000,"operatingCf":672540000,"revenue":3974295000,"roc":16.09,"roe":18.15,"sharesOutstanding":241586000,"year":2015},{"capex":63280000,"ebitMargin":20.6,"fcf":693555000,"fcfMargin":18.06,"grossMargin":32.67,"netDebt":1624306000,"netIncome":512158000,"operatingCf":756835000,"revenue":3840087000,"roc":12.81,"roe":15.73,"sharesOutstanding":233730000,"year":2016},{"capex":75074000,"ebitMargin":21.01,"fcf":758185000,"fcfMargin":17.63,"grossMargin":33.46,"netDebt":1527989000,"netIncome":681470000,"operatingCf":833259000,"revenue":4300170000,"roc":13.57,"roe":16.92,"sharesOutstanding":231845000,"year":2017},{"capex":82076000,"ebitMargin":22.19,"fcf":843442000,"fcfMargin":17.41,"grossMargin":34.25,"netDebt":2278738000,"netIncome":777933000,"operatingCf":925518000,"revenue":4845872000,"roc":14.53,"roe":18.34,"sharesOutstanding":232712000,"year":2018},{"capex":102346000,"ebitMargin":22.82,"fcf":1012076000,"fcfMargin":19.62,"grossMargin":34.65,"netDebt":2418736000,"netIncome":861297000,"operatingCf":1114422000,"revenue":5158557000,"roc":13.99,"roe":16.84,"sharesOutstanding":229395000,"year":2019},{"capex":74199000,"ebitMargin":22.64,"fcf":1206781000,"fcfMargin":26.58,"grossMargin":34,"netDebt":1245851000,"netIncome":872439000,"operatingCf":1280980000,"revenue":4540029000,"roc":11.07,"roe":14.66,"sharesOutstanding":231150000,"year":2020},{"capex":110671000,"ebitMargin":23.59,"fcf":1049786000,"fcfMargin":18.93,"grossMargin":34.48,"netDebt":2373923000,"netIncome":990053000,"operatingCf":1160457000,"revenue":5546514000,"roc":12.66,"roe":14.41,"sharesOutstanding":232813000,"year":2021},{"capex":139005000,"ebitMargin":24.4,"fcf":1010368000,"fcfMargin":16.43,"grossMargin":34.88,"netDebt":2215214000,"netIncome":1159542000,"operatingCf":1149373000,"revenue":6150530000,"roc":13.81,"roe":15.51,"sharesOutstanding":231536000,"year":2022},{"capex":136249000,"ebitMargin":25.88,"fcf":1599047000,"fcfMargin":24.24,"grossMargin":100,"netDebt":2964598000,"netIncome":1313188000,"operatingCf":1735296000,"revenue":6596950000,"roc":14.06,"roe":15.04,"sharesOutstanding":231509000,"year":2023},{"capex":127075000,"ebitMargin":25.64,"fcf":1701773000,"fcfMargin":24.52,"grossMargin":35.68,"netDebt":1950475000,"netIncome":1376124000,"operatingCf":1828848000,"revenue":6941180000,"roc":14.2,"roe":14.25,"sharesOutstanding":232168000,"year":2024},{"capex":130248000,"ebitMargin":26.15,"fcf":1671515000,"fcfMargin":22.58,"grossMargin":36.38,"netDebt":1886491000,"netIncome":1480142000,"operatingCf":1801763000,"revenue":7401116000,"roc":14.64,"roe":13.93,"sharesOutstanding":231259000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":11.68,"fcfCagr5y":15.03,"roeAvg10y":15.56,"roeAvg5y":14.63,"yearsAvailable":20},"quarterly":[{"capex":135093000,"ebitMargin":25.4,"fcf":1684396000,"fcfMargin":24.37,"grossMargin":35.41,"netDebt":2161063000,"netIncome":1331731000,"operatingCf":1819489000,"quarter":3,"revenue":6910463000,"roc":13.71,"roe":13.94,"sharesOutstanding":232224000,"year":2024},{"capex":127075000,"ebitMargin":25.64,"fcf":1701773000,"fcfMargin":24.52,"grossMargin":35.68,"netDebt":1950475000,"netIncome":1376124000,"operatingCf":1828848000,"quarter":4,"revenue":6941180000,"roc":14.2,"roe":14.25,"sharesOutstanding":232107000,"year":2024},{"capex":122492000,"ebitMargin":26.2,"fcf":1713674000,"fcfMargin":24.7,"grossMargin":36.18,"netDebt":1770606000,"netIncome":1416939000,"operatingCf":1836166000,"quarter":1,"revenue":6936971000,"roc":14.07,"roe":14.21,"sharesOutstanding":231542000,"year":2025},{"capex":130345000,"ebitMargin":26.24,"fcf":1683475000,"fcfMargin":24.12,"grossMargin":36.12,"netDebt":1578987000,"netIncome":1437623000,"operatingCf":1813820000,"quarter":2,"revenue":6980193000,"roc":13.67,"roe":13.84,"sharesOutstanding":231472000,"year":2025},{"capex":124976000,"ebitMargin":26.16,"fcf":1642539000,"fcfMargin":22.93,"grossMargin":36.18,"netDebt":2307173000,"netIncome":1468798000,"operatingCf":1767515000,"quarter":3,"revenue":7164270000,"roc":13.85,"roe":13.95,"sharesOutstanding":231670000,"year":2025},{"capex":130248000,"ebitMargin":26.05,"fcf":1671515000,"fcfMargin":22.58,"grossMargin":36.28,"netDebt":1886491000,"netIncome":1480142000,"operatingCf":1801763000,"quarter":4,"revenue":7401116000,"roc":14.58,"roe":13.93,"sharesOutstanding":230351000,"year":2025},{"capex":132647000,"ebitMargin":26.17,"fcf":1703087000,"fcfMargin":22.42,"grossMargin":36.56,"netDebt":1696299000,"netIncome":1527741000,"operatingCf":1835734000,"quarter":1,"revenue":7597582000,"roc":14.67,"roe":13.99,"sharesOutstanding":229835000,"year":2026},{"capex":135389000,"ebitMargin":26.13,"fcf":1824950000,"fcfMargin":23.21,"grossMargin":36.58,"netDebt":1815498000,"netIncome":1576270000,"operatingCf":1960339000,"quarter":2,"revenue":7863923000,"roc":14.74,"roe":14,"sharesOutstanding":229845000,"year":2026}]}