{"annual":[{"capex":44642000,"ebitMargin":6.37,"fcf":673694000,"fcfMargin":5,"grossMargin":9.03,"netDebt":781771000,"netIncome":509699000,"operatingCf":718336000,"revenue":13476084000,"roc":49.45,"roe":44.8,"sharesOutstanding":145349000,"year":2015},{"capex":91437000,"ebitMargin":6.37,"fcf":437971000,"fcfMargin":3.33,"grossMargin":9.23,"netDebt":992334000,"netIncome":513384000,"operatingCf":529408000,"revenue":13144413000,"roc":45.47,"roe":40.81,"sharesOutstanding":142991000,"year":2016},{"capex":57945000,"ebitMargin":5.21,"fcf":322556000,"fcfMargin":2.17,"grossMargin":7.99,"netDebt":1131110000,"netIncome":504893000,"operatingCf":380501000,"revenue":14869380000,"roc":34.47,"roe":35.41,"sharesOutstanding":141382000,"year":2017},{"capex":63871000,"ebitMargin":5.48,"fcf":729025000,"fcfMargin":4.38,"grossMargin":8.19,"netDebt":967737000,"netIncome":664505000,"operatingCf":792896000,"revenue":16631172000,"roc":30.46,"roe":41.66,"sharesOutstanding":140405000,"year":2018},{"capex":70465000,"ebitMargin":5.16,"fcf":764954000,"fcfMargin":5,"grossMargin":8.41,"netDebt":1108199000,"netIncome":576968000,"operatingCf":835419000,"revenue":15309508000,"roc":25.61,"roe":34.53,"sharesOutstanding":137735000,"year":2019},{"capex":54009000,"ebitMargin":4.15,"fcf":445182000,"fcfMargin":2.75,"grossMargin":7.22,"netDebt":1184251000,"netIncome":506421000,"operatingCf":499191000,"revenue":16207106000,"roc":20.37,"roe":26.94,"sharesOutstanding":136173000,"year":2020},{"capex":70922000,"ebitMargin":4.68,"fcf":24033000,"fcfMargin":0.1,"grossMargin":6.96,"netDebt":1968916000,"netIncome":844245000,"operatingCf":94955000,"revenue":23102138000,"roc":29.23,"roe":41.75,"sharesOutstanding":133834000,"year":2021},{"capex":128497000,"ebitMargin":5.13,"fcf":1521674000,"fcfMargin":6.16,"grossMargin":7.57,"netDebt":2143686000,"netIncome":940524000,"operatingCf":1650171000,"revenue":24696625000,"roc":48.14,"roe":69.49,"sharesOutstanding":127150000,"year":2022},{"capex":84111000,"ebitMargin":2.92,"fcf":647835000,"fcfMargin":3.68,"grossMargin":6.47,"netDebt":1806977000,"netIncome":325129000,"operatingCf":731946000,"revenue":17596443000,"roc":16.22,"roe":22.92,"sharesOutstanding":119677000,"year":2023},{"capex":22653000,"ebitMargin":3.78,"fcf":486431000,"fcfMargin":2.74,"grossMargin":7.38,"netDebt":1595370000,"netIncome":465690000,"operatingCf":509084000,"revenue":17724956000,"roc":22.51,"roe":27.04,"sharesOutstanding":120679000,"year":2024},{"capex":19628000,"ebitMargin":4.9,"fcf":894891000,"fcfMargin":5.51,"grossMargin":8.37,"netDebt":1468283000,"netIncome":587081000,"operatingCf":914519000,"revenue":16232763000,"roc":24.64,"roe":31.81,"sharesOutstanding":121502000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":4.43,"fcfCagr5y":0.64,"roeAvg10y":37.24,"roeAvg5y":38.6,"yearsAvailable":20},"quarterly":[{"capex":49225999,"ebitMargin":3.78,"fcf":459858000,"fcfMargin":2.59,"grossMargin":7.38,"netDebt":1595370000,"netIncome":465690000,"operatingCf":509084000,"quarter":4,"revenue":17724956000,"roc":22.51,"roe":27.04,"sharesOutstanding":122291000,"year":2024},{"capex":30099999,"ebitMargin":4.14,"fcf":618838000,"fcfMargin":3.56,"grossMargin":7.8,"netDebt":1598848000,"netIncome":508088000,"operatingCf":648938000,"quarter":1,"revenue":17359385000,"roc":24.26,"roe":29.29,"sharesOutstanding":121932000,"year":2025},{"capex":18054999,"ebitMargin":4.45,"fcf":691589000,"fcfMargin":4.07,"grossMargin":8.15,"netDebt":1535732000,"netIncome":534308000,"operatingCf":709644000,"quarter":2,"revenue":17012580000,"roc":25.01,"roe":29.94,"sharesOutstanding":121442000,"year":2025},{"capex":19290999,"ebitMargin":4.83,"fcf":857744000,"fcfMargin":5.2,"grossMargin":8.3,"netDebt":1612649000,"netIncome":600066000,"operatingCf":877035000,"quarter":3,"revenue":16504785000,"roc":23.85,"roe":32.31,"sharesOutstanding":121413000,"year":2025},{"capex":19628000,"ebitMargin":4.9,"fcf":894891000,"fcfMargin":5.51,"grossMargin":8.37,"netDebt":1468283000,"netIncome":587081000,"operatingCf":914519000,"quarter":4,"revenue":16232763000,"roc":24.64,"roe":31.81,"sharesOutstanding":121658000,"year":2025},{"capex":18915000,"ebitMargin":4.9,"fcf":857672000,"fcfMargin":5.29,"grossMargin":8.29,"netDebt":1484821000,"netIncome":599012000,"operatingCf":876587000,"quarter":1,"revenue":16198957000,"roc":23.77,"roe":35.15,"sharesOutstanding":121010000,"year":2026},{"capex":16598000,"ebitMargin":4.9,"fcf":668759000,"fcfMargin":3.93,"grossMargin":10.13,"netDebt":1817981000,"netIncome":633327000,"operatingCf":685357000,"quarter":2,"revenue":16996512000,"roc":23.21,"roe":38.91,"sharesOutstanding":119751000,"year":2026},{"capex":28140000,"ebitMargin":4.86,"fcf":505868000,"fcfMargin":2.78,"grossMargin":11.93,"netDebt":1959254000,"netIncome":668809000,"operatingCf":534008000,"quarter":3,"revenue":18217726000,"roc":26.77,"roe":42.35,"sharesOutstanding":118732000,"year":2026}]}