{"annual":[{"capex":488791000,"ebitMargin":19.37,"fcf":1088538000,"fcfMargin":10.23,"grossMargin":52.74,"netDebt":4779219000,"netIncome":1241007000,"operatingCf":1577329000,"revenue":10635676000,"roc":52.7,"roe":null,"sharesOutstanding":30488000,"year":2016},{"capex":553832000,"ebitMargin":19.1,"fcf":1016780000,"fcfMargin":9.34,"grossMargin":52.71,"netDebt":4836102000,"netIncome":1280869000,"operatingCf":1570612000,"revenue":10888676000,"roc":46.29,"roe":null,"sharesOutstanding":29065000,"year":2017},{"capex":522247000,"ebitMargin":16.14,"fcf":1558045000,"fcfMargin":13.88,"grossMargin":53.24,"netDebt":4840396000,"netIncome":1337536000,"operatingCf":2080292000,"revenue":11221077000,"roc":41.93,"roe":null,"sharesOutstanding":27424000,"year":2018},{"capex":496050000,"ebitMargin":18.68,"fcf":1632463000,"fcfMargin":13.76,"grossMargin":53.65,"netDebt":5086290000,"netIncome":1617221000,"operatingCf":2128513000,"revenue":11863743000,"roc":50.55,"roe":null,"sharesOutstanding":25498000,"year":2019},{"capex":457736000,"ebitMargin":19.14,"fcf":2262372000,"fcfMargin":17.91,"grossMargin":53.6,"netDebt":6555460000,"netIncome":1732972000,"operatingCf":2720108000,"revenue":12631967000,"roc":29.7,"roe":null,"sharesOutstanding":24093000,"year":2020},{"capex":621767000,"ebitMargin":20.13,"fcf":2896776000,"fcfMargin":19.8,"grossMargin":52.75,"netDebt":7057827000,"netIncome":2170314000,"operatingCf":3518543000,"revenue":14629585000,"roc":41.2,"roe":null,"sharesOutstanding":22799000,"year":2021},{"capex":672391000,"ebitMargin":20.12,"fcf":2538744000,"fcfMargin":15.62,"grossMargin":52.13,"netDebt":9031969000,"netIncome":2429604000,"operatingCf":3211135000,"revenue":16252230000,"roc":48.91,"roe":null,"sharesOutstanding":20733000,"year":2022},{"capex":796657000,"ebitMargin":19.9,"fcf":2144131000,"fcfMargin":12.28,"grossMargin":51.96,"netDebt":10652713000,"netIncome":2528426000,"operatingCf":2940788000,"revenue":17457209000,"roc":46.48,"roe":null,"sharesOutstanding":19103000,"year":2023},{"capex":1072696000,"ebitMargin":20.49,"fcf":1931420000,"fcfMargin":10.45,"grossMargin":53.09,"netDebt":12068797000,"netIncome":2662427000,"operatingCf":3004116000,"revenue":18490268000,"roc":44.77,"roe":null,"sharesOutstanding":17803000,"year":2024},{"capex":1327257000,"ebitMargin":19.06,"fcf":1790080000,"fcfMargin":9.45,"grossMargin":52.62,"netDebt":12016993000,"netIncome":2498247000,"operatingCf":3117337000,"revenue":18938717000,"roc":36.7,"roe":null,"sharesOutstanding":17245000,"year":2025},{"capex":1433587000,"ebitMargin":18.31,"fcf":1815530000,"fcfMargin":8.93,"grossMargin":52.34,"netDebt":12121324000,"netIncome":2572777000,"operatingCf":3249117000,"revenue":20338555000,"roc":32.31,"roe":null,"sharesOutstanding":16865000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":5.3,"fcfCagr5y":-9.94,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":21},"quarterly":[{"capex":1084303000,"ebitMargin":20.35,"fcf":1901357000,"fcfMargin":10.23,"grossMargin":53.13,"netDebt":11961575000,"netIncome":2633897000,"operatingCf":2985660000,"quarter":4,"revenue":18579632000,"roc":44.08,"roe":null,"sharesOutstanding":17370000,"year":2024},{"capex":1121626000,"ebitMargin":20.06,"fcf":2013656000,"fcfMargin":10.78,"grossMargin":53.13,"netDebt":12064834000,"netIncome":2606790000,"operatingCf":3135282000,"quarter":1,"revenue":18672518000,"roc":42.32,"roe":null,"sharesOutstanding":17245000,"year":2025},{"capex":1232409000,"ebitMargin":19.63,"fcf":2002423000,"fcfMargin":10.59,"grossMargin":52.95,"netDebt":11920068000,"netIncome":2563504000,"operatingCf":3234832000,"quarter":2,"revenue":18901372000,"roc":40.53,"roe":null,"sharesOutstanding":17207000,"year":2025},{"capex":1327257000,"ebitMargin":19.06,"fcf":1790080000,"fcfMargin":9.45,"grossMargin":52.62,"netDebt":12016993000,"netIncome":2498247000,"operatingCf":3117337000,"quarter":3,"revenue":18938718000,"roc":36.7,"roe":null,"sharesOutstanding":17181000,"year":2025},{"capex":1395486000,"ebitMargin":18.42,"fcf":1854219000,"fcfMargin":9.61,"grossMargin":52.15,"netDebt":11761944000,"netIncome":2464137000,"operatingCf":3249705000,"quarter":4,"revenue":19287707000,"roc":36.07,"roe":null,"sharesOutstanding":17102000,"year":2025},{"capex":1439497000,"ebitMargin":18.08,"fcf":1599888000,"fcfMargin":8.16,"grossMargin":51.88,"netDebt":12125785000,"netIncome":2445074000,"operatingCf":3039385000,"quarter":1,"revenue":19609793000,"roc":33.71,"roe":null,"sharesOutstanding":17102000,"year":2026},{"capex":1439120000,"ebitMargin":18.02,"fcf":1633222000,"fcfMargin":8.17,"grossMargin":51.75,"netDebt":12377442000,"netIncome":2478125000,"operatingCf":3072342000,"quarter":2,"revenue":19986404000,"roc":33.11,"roe":null,"sharesOutstanding":16852000,"year":2026},{"capex":997486000,"ebitMargin":18.31,"fcf":null,"fcfMargin":null,"grossMargin":52.34,"netDebt":12121324000,"netIncome":2572777000,"operatingCf":null,"quarter":3,"revenue":20338555000,"roc":32.31,"roe":null,"sharesOutstanding":16865000,"year":2026}]}