{"annual":[{"capex":41875000,"ebitMargin":39.2,"fcf":712709000,"fcfMargin":41.85,"grossMargin":80.56,"netDebt":2487848000,"netIncome":362431000,"operatingCf":754584000,"revenue":1702865000,"roc":11.83,"roe":12.81,"sharesOutstanding":94139000,"year":2015},{"capex":59011000,"ebitMargin":41.18,"fcf":649207000,"fcfMargin":35.45,"grossMargin":80.59,"netDebt":3383215000,"netIncome":452385000,"operatingCf":708218000,"revenue":1831546000,"roc":11.91,"roe":14.67,"sharesOutstanding":95213000,"year":2016},{"capex":70093000,"ebitMargin":39.29,"fcf":609965000,"fcfMargin":27.12,"grossMargin":80.9,"netDebt":3605021000,"netIncome":740200000,"operatingCf":680058000,"revenue":2249538000,"roc":12.24,"roe":20.13,"sharesOutstanding":93594000,"year":2017},{"capex":81387000,"ebitMargin":44.82,"fcf":821995000,"fcfMargin":33.78,"grossMargin":79.96,"netDebt":3787902000,"netIncome":811483000,"operatingCf":903382000,"revenue":2433492000,"roc":16.26,"roe":24.29,"sharesOutstanding":92151000,"year":2018},{"capex":75170000,"ebitMargin":46.49,"fcf":1086901000,"fcfMargin":41.03,"grossMargin":79.97,"netDebt":3765291000,"netIncome":895073000,"operatingCf":1162071000,"revenue":2648848000,"roc":15.82,"roe":24.12,"sharesOutstanding":90070000,"year":2019},{"capex":78425000,"ebitMargin":40.7,"fcf":1394164000,"fcfMargin":58.36,"grossMargin":75.04,"netDebt":3368377000,"netIncome":704216000,"operatingCf":1472589000,"revenue":2388855000,"roc":13.45,"roe":20.99,"sharesOutstanding":86719000,"year":2020},{"capex":111530000,"ebitMargin":43.85,"fcf":1085533000,"fcfMargin":38.31,"grossMargin":80.24,"netDebt":4457640000,"netIncome":839497000,"operatingCf":1197063000,"revenue":2833736000,"roc":15.31,"roe":29.29,"sharesOutstanding":84061000,"year":2021},{"capex":151428000,"ebitMargin":42.21,"fcf":603369000,"fcfMargin":17.61,"grossMargin":77.69,"netDebt":5601731000,"netIncome":954327000,"operatingCf":754797000,"revenue":3427129000,"roc":17.98,"roe":37.55,"sharesOutstanding":76862000,"year":2022},{"capex":153822000,"ebitMargin":44.09,"fcf":1947310000,"fcfMargin":51.82,"grossMargin":78.18,"netDebt":5333257000,"netIncome":981890000,"operatingCf":2101132000,"revenue":3757719000,"roc":19.15,"roe":29.91,"sharesOutstanding":74387000,"year":2023},{"capex":175176000,"ebitMargin":44.96,"fcf":1765389000,"fcfMargin":44.42,"grossMargin":78.13,"netDebt":6442438000,"netIncome":1003746000,"operatingCf":1940565000,"revenue":3974589000,"roc":19.32,"roe":32.15,"sharesOutstanding":71848000,"year":2024},{"capex":200756000,"ebitMargin":43.1,"fcf":1299145000,"fcfMargin":28.69,"grossMargin":69.91,"netDebt":1124272000,"netIncome":1069826000,"operatingCf":1499901000,"revenue":4528403000,"roc":16.12,"roe":27.55,"sharesOutstanding":71058000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":12.37,"fcfCagr5y":17.58,"roeAvg10y":26.06,"roeAvg5y":31.29,"yearsAvailable":13},"quarterly":[{"capex":null,"ebitMargin":44.43,"fcf":null,"fcfMargin":null,"grossMargin":78.29,"netDebt":6459280000,"netIncome":1013648000,"operatingCf":null,"quarter":3,"revenue":3877478000,"roc":18.55,"roe":32.83,"sharesOutstanding":70901000,"year":2024},{"capex":175176000,"ebitMargin":44.96,"fcf":1765389000,"fcfMargin":44.42,"grossMargin":78.13,"netDebt":6442438000,"netIncome":1003746000,"operatingCf":1940565000,"quarter":4,"revenue":3974589000,"roc":19.32,"roe":32.15,"sharesOutstanding":71463000,"year":2024},{"capex":178754000,"ebitMargin":44.92,"fcf":1337476000,"fcfMargin":33.06,"grossMargin":78.16,"netDebt":6616568000,"netIncome":1017210000,"operatingCf":1516230000,"quarter":1,"revenue":4045005000,"roc":17.62,"roe":29.45,"sharesOutstanding":71558000,"year":2025},{"capex":187294000,"ebitMargin":44.66,"fcf":1928262000,"fcfMargin":46.23,"grossMargin":78.12,"netDebt":5924851000,"netIncome":1049753000,"operatingCf":2115556000,"quarter":2,"revenue":4171325000,"roc":17.26,"roe":26.72,"sharesOutstanding":71429000,"year":2025},{"capex":192424000,"ebitMargin":44.45,"fcf":1143411000,"fcfMargin":26.5,"grossMargin":76.1,"netDebt":6117444000,"netIncome":1051297000,"operatingCf":1335835000,"quarter":3,"revenue":4314608000,"roc":17.71,"roe":25.79,"sharesOutstanding":71131000,"year":2025},{"capex":200756000,"ebitMargin":42.86,"fcf":1299145000,"fcfMargin":28.69,"grossMargin":73.97,"netDebt":1124272000,"netIncome":1069826000,"operatingCf":1499901000,"quarter":4,"revenue":4528403000,"roc":16.02,"roe":27.55,"sharesOutstanding":70123000,"year":2025},{"capex":207077000,"ebitMargin":42.99,"fcf":1310355000,"fcfMargin":27.39,"grossMargin":72.79,"netDebt":1544313000,"netIncome":1176659000,"operatingCf":1517432000,"quarter":1,"revenue":4783723000,"roc":17.61,"roe":33.52,"sharesOutstanding":68443000,"year":2026},{"capex":208878000,"ebitMargin":40.8,"fcf":1638406000,"fcfMargin":32.63,"grossMargin":73.34,"netDebt":7459992000,"netIncome":1140798000,"operatingCf":1847284000,"quarter":2,"revenue":5020502000,"roc":18.18,"roe":32.21,"sharesOutstanding":66325000,"year":2026}]}