{"annual":[{"capex":153960000,"ebitMargin":24.19,"fcf":753838000,"fcfMargin":21.95,"grossMargin":65.77,"netDebt":-14418000,"netIncome":696878000,"operatingCf":907798000,"revenue":3435092000,"roc":13.97,"roe":13.74,"sharesOutstanding":316872000,"year":2015},{"capex":127397000,"ebitMargin":30.05,"fcf":1153498000,"fcfMargin":33.71,"grossMargin":65.1,"netDebt":811045000,"netIncome":861664000,"operatingCf":1280895000,"revenue":3421409000,"roc":14.3,"roe":16.68,"sharesOutstanding":312308000,"year":2016},{"capex":204098000,"ebitMargin":22.16,"fcf":908494000,"fcfMargin":17.32,"grossMargin":67.23,"netDebt":6803246000,"netIncome":805379000,"operatingCf":1112592000,"revenue":5246354000,"roc":5.95,"roe":7.93,"sharesOutstanding":350484000,"year":2017},{"capex":254876000,"ebitMargin":30.52,"fcf":2187485000,"fcfMargin":35.14,"grossMargin":68.28,"netDebt":5516083000,"netIncome":1506980000,"operatingCf":2442361000,"revenue":6224689000,"roc":9.79,"roe":13.37,"sharesOutstanding":374938000,"year":2018},{"capex":275372000,"ebitMargin":28.55,"fcf":1977728000,"fcfMargin":33.01,"grossMargin":67,"netDebt":4843597000,"netIncome":1363011000,"operatingCf":2253100000,"revenue":5991065000,"roc":8.6,"roe":11.64,"sharesOutstanding":372871000,"year":2019},{"capex":165692000,"ebitMargin":26.74,"fcf":1842795000,"fcfMargin":32.89,"grossMargin":65.87,"netDebt":4089242000,"netIncome":1220761000,"operatingCf":2008487000,"revenue":5603056000,"roc":7.45,"roe":10.17,"sharesOutstanding":371973000,"year":2020},{"capex":343676000,"ebitMargin":23.12,"fcf":2391393000,"fcfMargin":32.68,"grossMargin":66.36,"netDebt":4844487000,"netIncome":1390422000,"operatingCf":2735069000,"revenue":7318286000,"roc":3.42,"roe":3.66,"sharesOutstanding":401288000,"year":2021},{"capex":699308000,"ebitMargin":27.29,"fcf":3776094000,"fcfMargin":31.43,"grossMargin":64.96,"netDebt":5078053000,"netIncome":2748561000,"operatingCf":4475402000,"revenue":12013953000,"roc":6.85,"roe":7.54,"sharesOutstanding":523178000,"year":2022},{"capex":1261463000,"ebitMargin":31.07,"fcf":3556171000,"fcfMargin":28.9,"grossMargin":64.01,"netDebt":6055417000,"netIncome":3314579000,"operatingCf":4817634000,"revenue":12305539000,"roc":8.39,"roe":9.32,"sharesOutstanding":505959000,"year":2023},{"capex":730463000,"ebitMargin":21.56,"fcf":3122066000,"fcfMargin":33.12,"grossMargin":57.08,"netDebt":5658475000,"netIncome":1635273000,"operatingCf":3852529000,"revenue":9427157000,"roc":4.49,"roe":4.65,"sharesOutstanding":498697000,"year":2024},{"capex":533552000,"ebitMargin":26.61,"fcf":4278650000,"fcfMargin":38.83,"grossMargin":61.47,"netDebt":6165204000,"netIncome":2267342000,"operatingCf":4812202000,"revenue":11019707000,"roc":6.55,"roe":6.7,"sharesOutstanding":496709000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":18.51,"fcfCagr5y":11.01,"roeAvg10y":9.17,"roeAvg5y":6.37,"yearsAvailable":20},"quarterly":[{"capex":730463000,"ebitMargin":21.56,"fcf":3122066000,"fcfMargin":33.12,"grossMargin":57.08,"netDebt":5658475000,"netIncome":1635273000,"operatingCf":3852529000,"quarter":4,"revenue":9427157000,"roc":4.49,"roe":4.65,"sharesOutstanding":498722000,"year":2024},{"capex":656463000,"ebitMargin":20.76,"fcf":3184043000,"fcfMargin":34.1,"grossMargin":57.16,"netDebt":5216820000,"netIncome":1563862000,"operatingCf":3840506000,"quarter":1,"revenue":9337627000,"roc":4.31,"roe":4.46,"sharesOutstanding":498668000,"year":2025},{"capex":558542000,"ebitMargin":22.71,"fcf":3293589000,"fcfMargin":33.54,"grossMargin":58.76,"netDebt":4820902000,"netIncome":1831390000,"operatingCf":3852131000,"quarter":2,"revenue":9818656000,"roc":4.99,"roe":5.23,"sharesOutstanding":498201000,"year":2025},{"capex":483809000,"ebitMargin":24.61,"fcf":3678400000,"fcfMargin":35.41,"grossMargin":60.15,"netDebt":6367412000,"netIncome":1957676000,"operatingCf":4162209000,"quarter":3,"revenue":10386795000,"roc":5.65,"roe":5.74,"sharesOutstanding":496726000,"year":2025},{"capex":533552000,"ebitMargin":26.61,"fcf":4278650000,"fcfMargin":38.83,"grossMargin":61.47,"netDebt":6165204000,"netIncome":2267342000,"operatingCf":4812202000,"quarter":4,"revenue":11019707000,"roc":6.55,"roe":6.7,"sharesOutstanding":493242000,"year":2025},{"capex":493887000,"ebitMargin":29.24,"fcf":4560021000,"fcfMargin":38.79,"grossMargin":62.84,"netDebt":5776361000,"netIncome":2706852000,"operatingCf":5053908000,"quarter":1,"revenue":11756796000,"roc":7.87,"roe":8.01,"sharesOutstanding":491656000,"year":2026},{"capex":541321000,"ebitMargin":32.5,"fcf":4565150000,"fcfMargin":35.83,"grossMargin":64.49,"netDebt":6247933000,"netIncome":3313432000,"operatingCf":5106471000,"quarter":2,"revenue":12740193000,"roc":9.52,"roe":9.82,"sharesOutstanding":490458000,"year":2026},{"capex":607830000,"ebitMargin":35.55,"fcf":4937495000,"fcfMargin":35.57,"grossMargin":65.8,"netDebt":6955713000,"netIncome":4135004000,"operatingCf":5545325000,"quarter":3,"revenue":13881744000,"roc":11.54,"roe":12.32,"sharesOutstanding":490317000,"year":2026}]}