{"annual":[{"capex":70886000,"ebitMargin":8.65,"fcf":54927000,"fcfMargin":2.93,"grossMargin":45.15,"netDebt":-145850000,"netIncome":122265000,"operatingCf":125813000,"revenue":1875197000,"roc":15.6,"roe":12.64,"sharesOutstanding":198234000,"year":2016},{"capex":44499000,"ebitMargin":-0.11,"fcf":154831000,"fcfMargin":8.65,"grossMargin":46.66,"netDebt":-259132000,"netIncome":5710000,"operatingCf":199330000,"revenue":1790147000,"roc":-0.19,"roe":0.6,"sharesOutstanding":194130000,"year":2017},{"capex":34813000,"ebitMargin":11.69,"fcf":292542000,"fcfMargin":15.37,"grossMargin":48.95,"netDebt":-397888000,"netIncome":114394000,"operatingCf":327355000,"revenue":1903339000,"roc":20.7,"roe":12.16,"sharesOutstanding":191976000,"year":2018},{"capex":29086000,"ebitMargin":16.2,"fcf":330419000,"fcfMargin":16.35,"grossMargin":51.49,"netDebt":-558188000,"netIncome":264308000,"operatingCf":359505000,"revenue":2020437000,"roc":27.82,"roe":25.29,"sharesOutstanding":179418000,"year":2019},{"capex":32455000,"ebitMargin":15.85,"fcf":253879000,"fcfMargin":11.9,"grossMargin":51.75,"netDebt":-353720000,"netIncome":276142000,"operatingCf":286334000,"revenue":2132689000,"roc":23.09,"roe":24.22,"sharesOutstanding":172164000,"year":2020},{"capex":32218000,"ebitMargin":19.81,"fcf":563999000,"fcfMargin":22.16,"grossMargin":53.98,"netDebt":-866319000,"netIncome":382575000,"operatingCf":596217000,"revenue":2545641000,"roc":29.67,"roe":26.49,"sharesOutstanding":170436000,"year":2021},{"capex":51017000,"ebitMargin":17.93,"fcf":121336000,"fcfMargin":3.85,"grossMargin":51.03,"netDebt":-621457000,"netIncome":451949000,"operatingCf":172353000,"revenue":3150339000,"roc":31.54,"roe":29.37,"sharesOutstanding":166734000,"year":2022},{"capex":81025000,"ebitMargin":18,"fcf":456397000,"fcfMargin":12.58,"grossMargin":50.32,"netDebt":-735307000,"netIncome":516822000,"operatingCf":537422000,"revenue":3627286000,"roc":31.71,"roe":29.27,"sharesOutstanding":160116000,"year":2023},{"capex":89365000,"ebitMargin":21.63,"fcf":943819000,"fcfMargin":22.01,"grossMargin":55.63,"netDebt":-1235172000,"netIncome":759563000,"operatingCf":1033184000,"revenue":4287763000,"roc":38.4,"roe":36.04,"sharesOutstanding":156288000,"year":2024},{"capex":86171000,"ebitMargin":23.65,"fcf":958352000,"fcfMargin":19.22,"grossMargin":57.88,"netDebt":-1612213000,"netIncome":966091000,"operatingCf":1044523000,"revenue":4985612000,"roc":41.18,"roe":38.44,"sharesOutstanding":152670000,"year":2025},{"capex":84623000,"ebitMargin":23.08,"fcf":1097332000,"fcfMargin":20.05,"grossMargin":57.7,"netDebt":-1532055000,"netIncome":1024071000,"operatingCf":1181955000,"revenue":5472296000,"roc":43.79,"roe":40.97,"sharesOutstanding":145805000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":25.03,"fcfCagr5y":37.98,"roeAvg10y":26.29,"roeAvg5y":34.82,"yearsAvailable":20},"quarterly":[{"capex":85016000,"ebitMargin":23.35,"fcf":1003825000,"fcfMargin":20.39,"grossMargin":57.79,"netDebt":-1983894000,"netIncome":942225000,"operatingCf":1088841000,"quarter":4,"revenue":4923590000,"roc":39.21,"roe":35.81,"sharesOutstanding":152386000,"year":2024},{"capex":86171000,"ebitMargin":23.65,"fcf":958352000,"fcfMargin":19.22,"grossMargin":57.88,"netDebt":-1612213000,"netIncome":966091000,"operatingCf":1044523000,"quarter":1,"revenue":4985612000,"roc":42.11,"roe":38.44,"sharesOutstanding":152670000,"year":2025},{"capex":87590000,"ebitMargin":23.64,"fcf":880429000,"fcfMargin":17.18,"grossMargin":57.63,"netDebt":-1408345000,"netIncome":989669000,"operatingCf":968019000,"quarter":2,"revenue":5124803000,"roc":43.39,"roe":40.11,"sharesOutstanding":149635000,"year":2025},{"capex":86747000,"ebitMargin":23.51,"fcf":979909000,"fcfMargin":18.69,"grossMargin":57.66,"netDebt":-789051000,"netIncome":1015500000,"operatingCf":1066656000,"quarter":3,"revenue":5244323000,"roc":43.79,"roe":41.18,"sharesOutstanding":148638000,"year":2025},{"capex":83983000,"ebitMargin":23.82,"fcf":929138000,"fcfMargin":17.29,"grossMargin":57.54,"netDebt":-1743864000,"netIncome":1039911000,"operatingCf":1013121000,"quarter":4,"revenue":5374707000,"roc":43.35,"roe":39.85,"sharesOutstanding":147202000,"year":2025},{"capex":84623000,"ebitMargin":23.08,"fcf":1097332000,"fcfMargin":20.05,"grossMargin":57.7,"netDebt":-1532055000,"netIncome":1024071000,"operatingCf":1181955000,"quarter":1,"revenue":5472296000,"roc":43.79,"roe":40.97,"sharesOutstanding":141502000,"year":2026},{"capex":75905000,"ebitMargin":22.67,"fcf":1117808000,"fcfMargin":20.22,"grossMargin":57.8,"netDebt":-1130255000,"netIncome":1014840000,"operatingCf":1193713000,"quarter":2,"revenue":5527289000,"roc":44.67,"roe":44.09,"sharesOutstanding":138559000,"year":2026},{"capex":53902000,"ebitMargin":23.59,"fcf":null,"fcfMargin":null,"grossMargin":58.93,"netDebt":-670202000,"netIncome":1059823000,"operatingCf":null,"quarter":3,"revenue":5577003000,"roc":45.69,"roe":45.65,"sharesOutstanding":135300000,"year":2026}]}