{"annual":[{"capex":275385000,"ebitMargin":15.94,"fcf":190460000,"fcfMargin":3.88,"grossMargin":43.42,"netDebt":1160643000,"netIncome":693520000,"operatingCf":465845000,"revenue":4905458000,"roc":22.9,"roe":37.64,"sharesOutstanding":439824000,"year":2016},{"capex":273317000,"ebitMargin":14.53,"fcf":490570000,"fcfMargin":9.22,"grossMargin":44.71,"netDebt":2964258000,"netIncome":480708000,"operatingCf":763887000,"revenue":5323381000,"roc":13.09,"roe":20.87,"sharesOutstanding":431132000,"year":2017},{"capex":271699000,"ebitMargin":14.67,"fcf":692461000,"fcfMargin":10.69,"grossMargin":44.91,"netDebt":2396585000,"netIncome":842586000,"operatingCf":964160000,"revenue":6476632000,"roc":15.36,"roe":27.93,"sharesOutstanding":439240000,"year":2018},{"capex":276719000,"ebitMargin":16.45,"fcf":791143000,"fcfMargin":11.48,"grossMargin":45.39,"netDebt":2753126000,"netIncome":884981000,"operatingCf":1067862000,"revenue":6892303000,"roc":17.42,"roe":29.47,"sharesOutstanding":437980000,"year":2019},{"capex":230289000,"ebitMargin":16.41,"fcf":1061194000,"fcfMargin":14.98,"grossMargin":45.64,"netDebt":2560029000,"netIncome":876037000,"operatingCf":1291483000,"revenue":7085120000,"roc":16.39,"roe":27.08,"sharesOutstanding":428048000,"year":2020},{"capex":143470000,"ebitMargin":19.47,"fcf":1217270000,"fcfMargin":17.11,"grossMargin":46.58,"netDebt":2222887000,"netIncome":1110968000,"operatingCf":1360740000,"revenue":7116340000,"roc":20.92,"roe":30.13,"sharesOutstanding":430828000,"year":2021},{"capex":240672000,"ebitMargin":20.21,"fcf":1296953000,"fcfMargin":16.51,"grossMargin":46.24,"netDebt":2877971000,"netIncome":1235757000,"operatingCf":1537625000,"revenue":7854459000,"roc":22.69,"roe":37.35,"sharesOutstanding":422092000,"year":2022},{"capex":331109000,"ebitMargin":20.45,"fcf":1266705000,"fcfMargin":14.37,"grossMargin":47.34,"netDebt":2544244000,"netIncome":1348010000,"operatingCf":1597814000,"revenue":8815769000,"roc":23.72,"roe":34.89,"sharesOutstanding":413508000,"year":2023},{"capex":409469000,"ebitMargin":21.56,"fcf":1670312000,"fcfMargin":17.41,"grossMargin":48.83,"netDebt":2326065000,"netIncome":1571592000,"operatingCf":2079781000,"revenue":9596615000,"roc":27.03,"roe":36.41,"sharesOutstanding":413468000,"year":2024},{"capex":408884000,"ebitMargin":22.82,"fcf":1757021000,"fcfMargin":16.99,"grossMargin":50.04,"netDebt":2390508000,"netIncome":1812281000,"operatingCf":2165905000,"revenue":10340181000,"roc":28.84,"roe":38.69,"sharesOutstanding":410286000,"year":2025},{"capex":395105000,"ebitMargin":23.14,"fcf":1881175000,"fcfMargin":16.7,"grossMargin":50.54,"netDebt":2416939000,"netIncome":1999968000,"operatingCf":2276280000,"revenue":11264761000,"roc":33.24,"roe":38.91,"sharesOutstanding":406197000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":18.41,"fcfCagr5y":11.98,"roeAvg10y":32.17,"roeAvg5y":37.25,"yearsAvailable":20},"quarterly":[{"capex":403279000,"ebitMargin":22.34,"fcf":1855007000,"fcfMargin":18.66,"grossMargin":48.79,"netDebt":2724270000,"netIncome":1712422000,"operatingCf":2258286000,"quarter":4,"revenue":9940478000,"roc":30.18,"roe":39.89,"sharesOutstanding":410667000,"year":2024},{"capex":396171000,"ebitMargin":22.77,"fcf":1827025000,"fcfMargin":18.01,"grossMargin":49.51,"netDebt":2448414000,"netIncome":1778340000,"operatingCf":2223196000,"quarter":1,"revenue":10143464000,"roc":30.12,"roe":38.72,"sharesOutstanding":410307000,"year":2025},{"capex":408884000,"ebitMargin":22.82,"fcf":1757021000,"fcfMargin":16.99,"grossMargin":50.04,"netDebt":2390508000,"netIncome":1812281000,"operatingCf":2165905000,"quarter":2,"revenue":10340181000,"roc":28.84,"roe":38.69,"sharesOutstanding":409685000,"year":2025},{"capex":417920000,"ebitMargin":22.89,"fcf":1695734000,"fcfMargin":16.06,"grossMargin":50.1,"netDebt":2537123000,"netIncome":1851388000,"operatingCf":2113654000,"quarter":3,"revenue":10556716000,"roc":29.01,"roe":38.93,"sharesOutstanding":409294000,"year":2025},{"capex":422756000,"ebitMargin":22.98,"fcf":1780717000,"fcfMargin":16.5,"grossMargin":50.25,"netDebt":3036223000,"netIncome":1898236000,"operatingCf":2203473000,"quarter":4,"revenue":10794925000,"roc":30.79,"roe":42.61,"sharesOutstanding":406433000,"year":2025},{"capex":413731000,"ebitMargin":22.95,"fcf":1789194000,"fcfMargin":16.23,"grossMargin":50.36,"netDebt":2734983000,"netIncome":1937235000,"operatingCf":2202925000,"quarter":1,"revenue":11027210000,"roc":30.07,"roe":40.46,"sharesOutstanding":406836000,"year":2026},{"capex":395105000,"ebitMargin":23.14,"fcf":1881175000,"fcfMargin":16.7,"grossMargin":50.67,"netDebt":2416939000,"netIncome":1999968000,"operatingCf":2276280000,"quarter":2,"revenue":11264761000,"roc":33.24,"roe":38.91,"sharesOutstanding":404307000,"year":2026},{"capex":400680000,"ebitMargin":23.36,"fcf":2033450000,"fcfMargin":17.59,"grossMargin":50.99,"netDebt":2467775000,"netIncome":2060539000,"operatingCf":2434130000,"quarter":3,"revenue":11560620000,"roc":33.98,"roe":39.59,"sharesOutstanding":404290000,"year":2026}]}