{"annual":[{"capex":173917000,"ebitMargin":32.04,"fcf":158581000,"fcfMargin":12.5,"grossMargin":42.93,"netDebt":484643000,"netIncome":270360000,"operatingCf":332498000,"revenue":1268449000,"roc":29.65,"roe":34.91,"sharesOutstanding":977180000,"year":2016},{"capex":172178000,"ebitMargin":31.86,"fcf":319880000,"fcfMargin":22.09,"grossMargin":42.47,"netDebt":422938000,"netIncome":394227000,"operatingCf":492058000,"revenue":1447981000,"roc":27.45,"roe":35.9,"sharesOutstanding":948076000,"year":2017},{"capex":296697000,"ebitMargin":32.36,"fcf":238372000,"fcfMargin":13.2,"grossMargin":42.22,"netDebt":125378000,"netIncome":417867000,"operatingCf":535069000,"revenue":1805695000,"roc":28.78,"roe":26.43,"sharesOutstanding":967508000,"year":2018},{"capex":374628000,"ebitMargin":35.09,"fcf":272018000,"fcfMargin":13.32,"grossMargin":43.99,"netDebt":214910000,"netIncome":591693000,"operatingCf":646646000,"revenue":2041957000,"roc":31.62,"roe":33.27,"sharesOutstanding":961812000,"year":2019},{"capex":603674000,"ebitMargin":37,"fcf":314211000,"fcfMargin":14.25,"grossMargin":45.69,"netDebt":40904000,"netIncome":699907000,"operatingCf":915071000,"revenue":2205583000,"roc":26.33,"roe":28.11,"sharesOutstanding":954624000,"year":2020},{"capex":462996000,"ebitMargin":42.21,"fcf":527895000,"fcfMargin":19.61,"grossMargin":49.88,"netDebt":-530191000,"netIncome":936495000,"operatingCf":990891000,"revenue":2692511000,"roc":27.44,"roe":26.54,"sharesOutstanding":961160000,"year":2021},{"capex":337448000,"ebitMargin":39.28,"fcf":839235000,"fcfMargin":23.97,"grossMargin":45.88,"netDebt":-1264763000,"netIncome":1090130000,"operatingCf":1176683000,"revenue":3500921000,"roc":28.25,"roe":23.57,"sharesOutstanding":964604000,"year":2022},{"capex":516636000,"ebitMargin":38.42,"fcf":847574000,"fcfMargin":21.9,"grossMargin":44.89,"netDebt":-836942000,"netIncome":1237741000,"operatingCf":1364210000,"revenue":3869518000,"roc":23.8,"roe":20.67,"sharesOutstanding":966647000,"year":2023},{"capex":510990000,"ebitMargin":37.1,"fcf":961574000,"fcfMargin":22.7,"grossMargin":45.02,"netDebt":-1395378000,"netIncome":1363020000,"operatingCf":1472564000,"revenue":4236823000,"roc":20.16,"roe":18.12,"sharesOutstanding":974798000,"year":2024},{"capex":568990000,"ebitMargin":36.51,"fcf":1230760000,"fcfMargin":26.49,"grossMargin":45.18,"netDebt":-2676792000,"netIncome":1552449000,"operatingCf":1799750000,"revenue":4646958000,"roc":18.04,"roe":16.9,"sharesOutstanding":977563000,"year":2025},{"capex":337363000,"ebitMargin":35.42,"fcf":1267129000,"fcfMargin":27.16,"grossMargin":44.66,"netDebt":-1819534000,"netIncome":1484270000,"operatingCf":1604492000,"revenue":4666209000,"roc":17.72,"roe":16.32,"sharesOutstanding":956860000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":21.74,"fcfCagr5y":16.03,"roeAvg10y":24.58,"roeAvg5y":19.11,"yearsAvailable":20},"quarterly":[{"capex":585488000,"ebitMargin":36.28,"fcf":994104000,"fcfMargin":22.78,"grossMargin":44.81,"netDebt":-3581247000,"netIncome":1392579000,"operatingCf":1579592000,"quarter":4,"revenue":4363236000,"roc":19.41,"roe":17.64,"sharesOutstanding":976506000,"year":2024},{"capex":579100000,"ebitMargin":36.16,"fcf":1016826000,"fcfMargin":22.56,"grossMargin":44.84,"netDebt":-3219512000,"netIncome":1454344000,"operatingCf":1595926000,"quarter":1,"revenue":4506403000,"roc":19.04,"roe":17.52,"sharesOutstanding":977910000,"year":2025},{"capex":619235000,"ebitMargin":35.8,"fcf":1181260000,"fcfMargin":25.73,"grossMargin":44.71,"netDebt":-2265439000,"netIncome":1478662000,"operatingCf":1800495000,"quarter":2,"revenue":4590860000,"roc":18.23,"roe":16.84,"sharesOutstanding":978089000,"year":2025},{"capex":568990000,"ebitMargin":36.51,"fcf":1230760000,"fcfMargin":26.49,"grossMargin":45.18,"netDebt":-2676792000,"netIncome":1552449000,"operatingCf":1799750000,"quarter":3,"revenue":4646958000,"roc":18.04,"roe":16.9,"sharesOutstanding":977778000,"year":2025},{"capex":440274000,"ebitMargin":36.97,"fcf":1412455000,"fcfMargin":30.34,"grossMargin":45.64,"netDebt":-5133654000,"netIncome":1594077000,"operatingCf":1852729000,"quarter":4,"revenue":4655159000,"roc":17.56,"roe":16.6,"sharesOutstanding":977100000,"year":2025},{"capex":393251000,"ebitMargin":36.49,"fcf":1408851000,"fcfMargin":30.54,"grossMargin":45.34,"netDebt":-5005685000,"netIncome":1557409000,"operatingCf":1802102000,"quarter":1,"revenue":4613517000,"roc":16.87,"roe":15.91,"sharesOutstanding":976095000,"year":2026},{"capex":346194000,"ebitMargin":36.57,"fcf":1339233000,"fcfMargin":28.87,"grossMargin":45.53,"netDebt":-3261026000,"netIncome":1553201000,"operatingCf":1685427000,"quarter":2,"revenue":4638867000,"roc":18.92,"roe":17.7,"sharesOutstanding":965215000,"year":2026},{"capex":337363000,"ebitMargin":35.42,"fcf":1267129000,"fcfMargin":27.16,"grossMargin":44.66,"netDebt":-1819534000,"netIncome":1484270000,"operatingCf":1604492000,"quarter":3,"revenue":4666209000,"roc":17.72,"roe":16.32,"sharesOutstanding":956860000,"year":2026}]}