{"annual":[{"capex":62109000,"ebitMargin":4.11,"fcf":200003000,"fcfMargin":8.18,"grossMargin":43.98,"netDebt":483168000,"netIncome":11667000,"operatingCf":262112000,"revenue":2445669000,"roc":4.95,"roe":1.88,"sharesOutstanding":120101000,"year":2015},{"capex":107185000,"ebitMargin":6.01,"fcf":182335000,"fcfMargin":7.01,"grossMargin":44.67,"netDebt":511236000,"netIncome":72584000,"operatingCf":289520000,"revenue":2600573000,"roc":7.85,"roe":9.47,"sharesOutstanding":150704000,"year":2016},{"capex":94600000,"ebitMargin":7.66,"fcf":140282000,"fcfMargin":5.01,"grossMargin":44.47,"netDebt":295468000,"netIncome":1261953000,"operatingCf":234882000,"revenue":2801687000,"roc":7.37,"roe":59.07,"sharesOutstanding":169919000,"year":2017},{"capex":67616000,"ebitMargin":7.43,"fcf":161645000,"fcfMargin":5.22,"grossMargin":42.49,"netDebt":-51973000,"netIncome":-344690000,"operatingCf":229261000,"revenue":3094286000,"roc":8.23,"roe":-17.87,"sharesOutstanding":143738000,"year":2018},{"capex":62579000,"ebitMargin":9.71,"fcf":350561000,"fcfMargin":9.81,"grossMargin":43.17,"netDebt":-148591000,"netIncome":253434000,"operatingCf":413140000,"revenue":3572131000,"roc":11.38,"roe":11.66,"sharesOutstanding":157612000,"year":2019},{"capex":82667000,"ebitMargin":13.79,"fcf":410987000,"fcfMargin":11.64,"grossMargin":46.8,"netDebt":-260487000,"netIncome":361291000,"operatingCf":493654000,"revenue":3532157000,"roc":14.24,"roe":14.4,"sharesOutstanding":155955000,"year":2020},{"capex":79550000,"ebitMargin":13.68,"fcf":462096000,"fcfMargin":12.76,"grossMargin":47.56,"netDebt":-618862000,"netIncome":500196000,"operatingCf":541646000,"revenue":3620684000,"roc":12.52,"roe":16.56,"sharesOutstanding":156743000,"year":2021},{"capex":90818000,"ebitMargin":7.08,"fcf":-258574000,"fcfMargin":-7.12,"grossMargin":42.95,"netDebt":191954000,"netIncome":152902000,"operatingCf":-167756000,"revenue":3632661000,"roc":6.38,"roe":5.64,"sharesOutstanding":152193000,"year":2022},{"capex":106197000,"ebitMargin":8.77,"fcf":62135000,"fcfMargin":1.42,"grossMargin":42.83,"netDebt":646547000,"netIncome":254827000,"operatingCf":168332000,"revenue":4386549000,"roc":8.24,"roe":8.95,"sharesOutstanding":149380000,"year":2023},{"capex":136641000,"ebitMargin":4.76,"fcf":377891000,"fcfMargin":9.41,"grossMargin":42.83,"netDebt":697390000,"netIncome":83956000,"operatingCf":514532000,"revenue":4014955000,"roc":4.12,"roe":2.98,"sharesOutstanding":145964000,"year":2024},{"capex":140801000,"ebitMargin":6.52,"fcf":665292000,"fcfMargin":13.95,"grossMargin":42.04,"netDebt":490258000,"netIncome":123338000,"operatingCf":806093000,"revenue":4769507000,"roc":6.82,"roe":4.52,"sharesOutstanding":145248000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":9.82,"fcfCagr5y":21.61,"roeAvg10y":11.54,"roeAvg5y":7.73,"yearsAvailable":20},"quarterly":[{"capex":136641000,"ebitMargin":4.88,"fcf":375337000,"fcfMargin":9.28,"grossMargin":42.87,"netDebt":697390000,"netIncome":83956000,"operatingCf":511978000,"quarter":4,"revenue":4046437000,"roc":4.25,"roe":2.98,"sharesOutstanding":145964000,"year":2024},{"capex":146926000,"ebitMargin":4.78,"fcf":205101000,"fcfMargin":5.03,"grossMargin":42.63,"netDebt":703679000,"netIncome":78981000,"operatingCf":352027000,"quarter":1,"revenue":4080988000,"roc":4.22,"roe":2.83,"sharesOutstanding":145944000,"year":2025},{"capex":158763000,"ebitMargin":4.76,"fcf":291889000,"fcfMargin":6.84,"grossMargin":41.94,"netDebt":638858000,"netIncome":104799000,"operatingCf":450652000,"quarter":2,"revenue":4264558000,"roc":4.4,"roe":3.77,"sharesOutstanding":144972000,"year":2025},{"capex":178916000,"ebitMargin":5.54,"fcf":605460000,"fcfMargin":13.33,"grossMargin":41.57,"netDebt":531263000,"netIncome":140877000,"operatingCf":784376000,"quarter":3,"revenue":4541635000,"roc":5.44,"roe":5.05,"sharesOutstanding":144499000,"year":2025},{"capex":140801000,"ebitMargin":6.52,"fcf":665292000,"fcfMargin":13.95,"grossMargin":42.04,"netDebt":490258000,"netIncome":123338000,"operatingCf":806093000,"quarter":4,"revenue":4769507000,"roc":6.82,"roe":4.52,"sharesOutstanding":145470000,"year":2025},{"capex":187802000,"ebitMargin":8.19,"fcf":742213000,"fcfMargin":14.48,"grossMargin":42.13,"netDebt":465252000,"netIncome":229049000,"operatingCf":930015000,"quarter":1,"revenue":5124289000,"roc":9.06,"roe":8.2,"sharesOutstanding":145799000,"year":2026},{"capex":200112000,"ebitMargin":11.18,"fcf":832659000,"fcfMargin":14.95,"grossMargin":43.05,"netDebt":535454000,"netIncome":438300000,"operatingCf":1032771000,"quarter":2,"revenue":5569150000,"roc":13.17,"roe":15.15,"sharesOutstanding":146314000,"year":2026},{"capex":240321000,"ebitMargin":14.1,"fcf":814362000,"fcfMargin":13.53,"grossMargin":44.07,"netDebt":-2208549000,"netIncome":654410000,"operatingCf":1054683000,"quarter":3,"revenue":6020894000,"roc":12.84,"roe":21.41,"sharesOutstanding":145967000,"year":2026}]}