{"annual":[{"capex":425574000,"ebitMargin":25.38,"fcf":-2336000,"fcfMargin":-0.26,"grossMargin":56.76,"netDebt":2714070000,"netIncome":249315000,"operatingCf":423238000,"revenue":892928000,"roc":3.91,"roe":8.39,"sharesOutstanding":89490000,"year":2015},{"capex":342952000,"ebitMargin":28,"fcf":100111000,"fcfMargin":11.42,"grossMargin":61.17,"netDebt":2243224000,"netIncome":819823000,"operatingCf":443063000,"revenue":876447000,"roc":4.25,"roe":25.84,"sharesOutstanding":89903000,"year":2016},{"capex":299086000,"ebitMargin":26.21,"fcf":135570000,"fcfMargin":15.05,"grossMargin":60.22,"netDebt":1836106000,"netIncome":196422000,"operatingCf":434656000,"revenue":900896000,"roc":3.99,"roe":5.51,"sharesOutstanding":92515000,"year":2017},{"capex":359230000,"ebitMargin":24.77,"fcf":144517000,"fcfMargin":15.14,"grossMargin":60.86,"netDebt":2287225000,"netIncome":156128000,"operatingCf":503747000,"revenue":954505000,"roc":3.98,"roe":4.54,"sharesOutstanding":95366000,"year":2018},{"capex":407558000,"ebitMargin":24.34,"fcf":148039000,"fcfMargin":14.39,"grossMargin":61.36,"netDebt":2500915000,"netIncome":219623000,"operatingCf":555597000,"revenue":1028461000,"roc":3.89,"roe":5.93,"sharesOutstanding":99384000,"year":2019},{"capex":427247000,"ebitMargin":20.2,"fcf":92072000,"fcfMargin":8.82,"grossMargin":59.48,"netDebt":2746184000,"netIncome":123911000,"operatingCf":519319000,"revenue":1043837000,"roc":3.07,"roe":3.52,"sharesOutstanding":99438000,"year":2020},{"capex":428714000,"ebitMargin":19.78,"fcf":148753000,"fcfMargin":13.01,"grossMargin":60.84,"netDebt":2556976000,"netIncome":303907000,"operatingCf":577467000,"revenue":1143585000,"roc":2.96,"roe":7.12,"sharesOutstanding":102829000,"year":2021},{"capex":449431000,"ebitMargin":18.37,"fcf":295281000,"fcfMargin":20.75,"grossMargin":62.8,"netDebt":3670226000,"netIncome":653613000,"operatingCf":744712000,"revenue":1422756000,"roc":2.94,"roe":13.11,"sharesOutstanding":108388000,"year":2022},{"capex":410934000,"ebitMargin":21,"fcf":384016000,"fcfMargin":24.9,"grossMargin":62.11,"netDebt":3455714000,"netIncome":403309000,"operatingCf":794950000,"revenue":1542027000,"roc":3.62,"roe":8.1,"sharesOutstanding":109399000,"year":2023},{"capex":393735000,"ebitMargin":19.25,"fcf":381142000,"fcfMargin":24.69,"grossMargin":61.18,"netDebt":3464546000,"netIncome":163293000,"operatingCf":774877000,"revenue":1543842000,"roc":3.52,"roe":3.49,"sharesOutstanding":108539000,"year":2024},{"capex":440402000,"ebitMargin":18.36,"fcf":386219000,"fcfMargin":24.54,"grossMargin":61.41,"netDebt":3875587000,"netIncome":384462000,"operatingCf":826621000,"revenue":1573544000,"roc":3.36,"roe":8.81,"sharesOutstanding":108434000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":22.08,"fcfCagr5y":29.02,"roeAvg10y":8.6,"roeAvg5y":8.13,"yearsAvailable":20},"quarterly":[{"capex":423226000,"ebitMargin":19.66,"fcf":391273000,"fcfMargin":25.32,"grossMargin":61.35,"netDebt":3420564000,"netIncome":344932000,"operatingCf":814499000,"quarter":3,"revenue":1545110000,"roc":3.58,"roe":7.27,"sharesOutstanding":108426000,"year":2024},{"capex":393735000,"ebitMargin":19.25,"fcf":381142000,"fcfMargin":24.69,"grossMargin":61.18,"netDebt":3464546000,"netIncome":163293000,"operatingCf":774877000,"quarter":4,"revenue":1543842000,"roc":3.52,"roe":3.49,"sharesOutstanding":108515000,"year":2024},{"capex":366038000,"ebitMargin":19.2,"fcf":421165000,"fcfMargin":27.15,"grossMargin":61.26,"netDebt":3709489000,"netIncome":118226000,"operatingCf":787203000,"quarter":1,"revenue":1551266000,"roc":3.45,"roe":2.56,"sharesOutstanding":108597000,"year":2025},{"capex":378472000,"ebitMargin":18.78,"fcf":414325000,"fcfMargin":26.55,"grossMargin":61.19,"netDebt":3792885000,"netIncome":155979000,"operatingCf":792797000,"quarter":2,"revenue":1560625000,"roc":3.58,"roe":3.4,"sharesOutstanding":109400000,"year":2025},{"capex":477557000,"ebitMargin":18.25,"fcf":695041000,"fcfMargin":44.3,"grossMargin":61.28,"netDebt":3714305000,"netIncome":269117000,"operatingCf":782164000,"quarter":3,"revenue":1569069000,"roc":3.51,"roe":5.93,"sharesOutstanding":108580000,"year":2025},{"capex":391405000,"ebitMargin":18.36,"fcf":825650000,"fcfMargin":52.47,"grossMargin":61.41,"netDebt":3875587000,"netIncome":384462000,"operatingCf":826621000,"quarter":4,"revenue":1573544000,"roc":3.36,"roe":8.81,"sharesOutstanding":108617000,"year":2025},{"capex":502931000,"ebitMargin":18.36,"fcf":714013000,"fcfMargin":45.37,"grossMargin":42.29,"netDebt":4144775000,"netIncome":388089000,"operatingCf":826510000,"quarter":1,"revenue":1573848000,"roc":3.71,"roe":9.63,"sharesOutstanding":104899000,"year":2026},{"capex":532028000,"ebitMargin":17.82,"fcf":665850000,"fcfMargin":42.33,"grossMargin":22.34,"netDebt":4803611000,"netIncome":326209000,"operatingCf":807444000,"quarter":2,"revenue":1572843000,"roc":2.96,"roe":8.58,"sharesOutstanding":102363000,"year":2026}]}