{"annual":[{"capex":20808000,"ebitMargin":5.7,"fcf":77059000,"fcfMargin":4.88,"grossMargin":20.13,"netDebt":-44957000,"netIncome":49364000,"operatingCf":97867000,"revenue":1580519000,"roc":23.32,"roe":14.24,"sharesOutstanding":37868000,"year":2015},{"capex":23217000,"ebitMargin":6.21,"fcf":67971000,"fcfMargin":4.16,"grossMargin":21.05,"netDebt":-29263000,"netIncome":64896000,"operatingCf":91188000,"revenue":1634340000,"roc":25.96,"roe":17.23,"sharesOutstanding":37811000,"year":2016},{"capex":35467000,"ebitMargin":5.55,"fcf":78623000,"fcfMargin":4.4,"grossMargin":20.49,"netDebt":23997000,"netIncome":55272000,"operatingCf":114090000,"revenue":1787922000,"roc":19.56,"roe":13.22,"sharesOutstanding":37672000,"year":2017},{"capex":27268000,"ebitMargin":6.88,"fcf":119922000,"fcfMargin":5.49,"grossMargin":20.44,"netDebt":31298000,"netIncome":112903000,"operatingCf":147190000,"revenue":2182879000,"roc":25.23,"roe":22.67,"sharesOutstanding":37592000,"year":2018},{"capex":31750000,"ebitMargin":6.26,"fcf":110278000,"fcfMargin":4.22,"grossMargin":19.19,"netDebt":262060000,"netIncome":114324000,"operatingCf":142028000,"revenue":2615277000,"roc":18.24,"roe":19.53,"sharesOutstanding":37131000,"year":2019},{"capex":24131000,"ebitMargin":6.67,"fcf":262379000,"fcfMargin":9.18,"grossMargin":19.15,"netDebt":180837000,"netIncome":150139000,"operatingCf":286510000,"revenue":2856659000,"roc":17.91,"roe":21.56,"sharesOutstanding":36738000,"year":2020},{"capex":22330000,"ebitMargin":6.13,"fcf":157821000,"fcfMargin":5.13,"grossMargin":18.32,"netDebt":456005000,"netIncome":143348000,"operatingCf":180151000,"revenue":3073636000,"roc":13.73,"roe":17.79,"sharesOutstanding":36450000,"year":2021},{"capex":48359000,"ebitMargin":6.13,"fcf":253172000,"fcfMargin":6.11,"grossMargin":17.91,"netDebt":331926000,"netIncome":245947000,"operatingCf":301531000,"revenue":4140364000,"roc":17.79,"roe":24.6,"sharesOutstanding":36046000,"year":2022},{"capex":94838000,"ebitMargin":8.04,"fcf":544730000,"fcfMargin":10.46,"grossMargin":19.02,"netDebt":51624000,"netIncome":323398000,"operatingCf":639568000,"revenue":5206760000,"roc":26.41,"roe":25.31,"sharesOutstanding":35895000,"year":2023},{"capex":111071000,"ebitMargin":10.66,"fcf":737986000,"fcfMargin":10.5,"grossMargin":21.01,"netDebt":-241339000,"netIncome":522433000,"operatingCf":849057000,"revenue":7027476000,"roc":35.21,"roe":30.65,"sharesOutstanding":35775000,"year":2024},{"capex":154903000,"ebitMargin":14.42,"fcf":1031453000,"fcfMargin":11.33,"grossMargin":24.13,"netDebt":-195950000,"netIncome":1022558000,"operatingCf":1186356000,"revenue":9101641000,"roc":43.07,"roe":41.76,"sharesOutstanding":35413000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":33.92,"fcfCagr5y":50.91,"roeAvg10y":23.43,"roeAvg5y":28.02,"yearsAvailable":20},"quarterly":[{"capex":111071000,"ebitMargin":10.66,"fcf":737986000,"fcfMargin":10.5,"grossMargin":21.01,"netDebt":-241339000,"netIncome":522433000,"operatingCf":849057000,"quarter":4,"revenue":7027476000,"roc":35.21,"roe":30.65,"sharesOutstanding":35775000,"year":2024},{"capex":108327000,"ebitMargin":11.24,"fcf":506223000,"fcfMargin":6.91,"grossMargin":21.61,"netDebt":73448000,"netIncome":595403000,"operatingCf":614550000,"quarter":1,"revenue":7321746000,"roc":38.14,"roe":33.51,"sharesOutstanding":35605000,"year":2025},{"capex":116216000,"ebitMargin":12.21,"fcf":560971000,"fcfMargin":7.3,"grossMargin":22.5,"netDebt":-48060000,"netIncome":692242000,"operatingCf":677187000,"quarter":2,"revenue":7684775000,"roc":39.69,"roe":35.12,"sharesOutstanding":35369000,"year":2025},{"capex":129489000,"ebitMargin":13.39,"fcf":798790000,"fcfMargin":9.6,"grossMargin":23.49,"netDebt":-436788000,"netIncome":837622000,"operatingCf":928279000,"quarter":3,"revenue":8323378000,"roc":40.58,"roe":37.5,"sharesOutstanding":35365000,"year":2025},{"capex":154903000,"ebitMargin":14.44,"fcf":1031453000,"fcfMargin":11.33,"grossMargin":24.13,"netDebt":-195950000,"netIncome":1022558000,"operatingCf":1186356000,"quarter":4,"revenue":9101641000,"roc":43.13,"roe":41.76,"sharesOutstanding":35318000,"year":2025},{"capex":280168000,"ebitMargin":15.69,"fcf":1382966000,"fcfMargin":13.64,"grossMargin":25.13,"netDebt":-711080000,"netIncome":1223647000,"operatingCf":1663134000,"quarter":1,"revenue":10135687000,"roc":48.09,"roe":43.47,"sharesOutstanding":35251000,"year":2026},{"capex":390259000,"ebitMargin":16.46,"fcf":2159806000,"fcfMargin":19.24,"grossMargin":25.67,"netDebt":-1526761000,"netIncome":1434401000,"operatingCf":2550065000,"quarter":2,"revenue":11228024000,"roc":49.71,"roe":44.58,"sharesOutstanding":35254000,"year":2026},{"capex":565527000,"ebitMargin":16.7,"fcf":2441393000,"fcfMargin":19.46,"grossMargin":25.58,"netDebt":-1783594000,"netIncome":1631830000,"operatingCf":3006920000,"quarter":3,"revenue":12543357000,"roc":53.79,"roe":48.93,"sharesOutstanding":35152000,"year":2026}]}