{"annual":[{"capex":44808000,"ebitMargin":16.77,"fcf":333392000,"fcfMargin":19.59,"grossMargin":85.99,"netDebt":-267898000,"netIncome":252417000,"operatingCf":378200000,"revenue":1702091000,"roc":15.73,"roe":18.34,"sharesOutstanding":312302000,"year":2015},{"capex":53712000,"ebitMargin":13.49,"fcf":391167000,"fcfMargin":21.54,"grossMargin":85.88,"netDebt":228261000,"netIncome":203086000,"operatingCf":444879000,"revenue":1816083000,"roc":16.2,"roe":27.38,"sharesOutstanding":291256000,"year":2016},{"capex":57901000,"ebitMargin":16.67,"fcf":412839000,"fcfMargin":21.25,"grossMargin":87.78,"netDebt":41282000,"netIncome":204101000,"operatingCf":470740000,"revenue":1943032000,"roc":18.24,"roe":20.63,"sharesOutstanding":280221000,"year":2017},{"capex":61503000,"ebitMargin":18.53,"fcf":543248000,"fcfMargin":25.41,"grossMargin":87.9,"netDebt":-88007000,"netIncome":345777000,"operatingCf":604751000,"revenue":2138022000,"roc":22.52,"roe":26.84,"sharesOutstanding":281144000,"year":2018},{"capex":74605000,"ebitMargin":21.05,"fcf":654995000,"fcfMargin":28.04,"grossMargin":88.6,"netDebt":-359191000,"netIncome":988979000,"operatingCf":729600000,"revenue":2336319000,"roc":18.32,"roe":47.03,"sharesOutstanding":280515000,"year":2019},{"capex":94813000,"ebitMargin":24.06,"fcf":810109000,"fcfMargin":30.2,"grossMargin":88.61,"netDebt":-581639000,"netIncome":590644000,"operatingCf":904922000,"revenue":2682891000,"roc":20.47,"roe":23.69,"sharesOutstanding":279641000,"year":2020},{"capex":66881000,"ebitMargin":26.07,"fcf":1034077000,"fcfMargin":34.6,"grossMargin":89.73,"netDebt":-741352000,"netIncome":695955000,"operatingCf":1100958000,"revenue":2988244000,"roc":22.81,"roe":25.39,"sharesOutstanding":278858000,"year":2021},{"capex":124215000,"ebitMargin":30.15,"fcf":1117679000,"fcfMargin":31.38,"grossMargin":89.57,"netDebt":5090000,"netIncome":848952000,"operatingCf":1241894000,"revenue":3561718000,"roc":28.33,"roe":30.93,"sharesOutstanding":275011000,"year":2022},{"capex":102503000,"ebitMargin":30.59,"fcf":1246673000,"fcfMargin":30.48,"grossMargin":89.36,"netDebt":-243738000,"netIncome":1041144000,"operatingCf":1349176000,"revenue":4089986000,"roc":30.68,"roe":30.58,"sharesOutstanding":272748000,"year":2023},{"capex":142542000,"ebitMargin":29.1,"fcf":1118009000,"fcfMargin":24.09,"grossMargin":86.05,"netDebt":-58954000,"netIncome":1055484000,"operatingCf":1260551000,"revenue":4641264000,"roc":17.76,"roe":22.58,"sharesOutstanding":273833000,"year":2024},{"capex":141871000,"ebitMargin":31.15,"fcf":1586910000,"fcfMargin":29.96,"grossMargin":86.36,"netDebt":-521167000,"netIncome":1108888000,"operatingCf":1728781000,"revenue":5296759000,"roc":19.37,"roe":20.26,"sharesOutstanding":273312000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":16.84,"fcfCagr5y":10.09,"roeAvg10y":27.53,"roeAvg5y":25.95,"yearsAvailable":20},"quarterly":[{"capex":142542000,"ebitMargin":29.1,"fcf":1118009000,"fcfMargin":24.09,"grossMargin":86.05,"netDebt":-58954000,"netIncome":1055484000,"operatingCf":1260551000,"quarter":4,"revenue":4641264000,"roc":17.76,"roe":22.58,"sharesOutstanding":274292000,"year":2024},{"capex":116002000,"ebitMargin":30,"fcf":1378338000,"fcfMargin":28.28,"grossMargin":85.86,"netDebt":-300515000,"netIncome":1081420000,"operatingCf":1494340000,"quarter":1,"revenue":4874527000,"roc":18.96,"roe":22.64,"sharesOutstanding":273631000,"year":2025},{"capex":130888000,"ebitMargin":30.23,"fcf":1585090000,"fcfMargin":31.15,"grossMargin":85.57,"netDebt":-344617000,"netIncome":1011951000,"operatingCf":1715978000,"quarter":2,"revenue":5089287000,"roc":19.21,"roe":20.21,"sharesOutstanding":272899000,"year":2025},{"capex":138032000,"ebitMargin":31.49,"fcf":1478613000,"fcfMargin":28.37,"grossMargin":85.54,"netDebt":-274104000,"netIncome":1060962000,"operatingCf":1616645000,"quarter":3,"revenue":5212626000,"roc":20.04,"roe":20.41,"sharesOutstanding":273798000,"year":2025},{"capex":141871000,"ebitMargin":31.15,"fcf":1586909999,"fcfMargin":29.96,"grossMargin":86.36,"netDebt":-521167000,"netIncome":1108888000,"operatingCf":1728781000,"quarter":4,"revenue":5296759000,"roc":19.37,"roe":20.26,"sharesOutstanding":272932000,"year":2025},{"capex":167630000,"ebitMargin":31.11,"fcf":1429911999,"fcfMargin":25.86,"grossMargin":86.08,"netDebt":1676686000,"netIncome":1170969000,"operatingCf":1597542000,"quarter":1,"revenue":5528613000,"roc":17.31,"roe":17.85,"sharesOutstanding":273725000,"year":2026},{"capex":176173000,"ebitMargin":30.82,"fcf":1678694999,"fcfMargin":28.76,"grossMargin":85.87,"netDebt":1041757000,"netIncome":1377994000,"operatingCf":1854868000,"quarter":2,"revenue":5837623000,"roc":17.59,"roe":20.09,"sharesOutstanding":276163000,"year":2026},{"capex":204295000,"ebitMargin":28.95,"fcf":1763635999,"fcfMargin":28.76,"grossMargin":88.51,"netDebt":1031222000,"netIncome":1380619000,"operatingCf":1967931000,"quarter":3,"revenue":6132096000,"roc":18.19,"roe":14.78,"sharesOutstanding":275278000,"year":2026}]}