{"annual":[{"capex":504806000,"ebitMargin":9.53,"fcf":873182000,"fcfMargin":4.29,"grossMargin":30.96,"netDebt":2812607000,"netIncome":1165080000,"operatingCf":1377988000,"revenue":20368562000,"roc":20.95,"roe":21.66,"sharesOutstanding":295211002,"year":2016},{"capex":560296000,"ebitMargin":9.39,"fcf":1044745000,"fcfMargin":4.75,"grossMargin":30.85,"netDebt":3023611000,"netIncome":1251133000,"operatingCf":1605041000,"revenue":21986598000,"roc":22.8,"roe":23.14,"sharesOutstanding":282261002,"year":2017},{"capex":646456000,"ebitMargin":8.55,"fcf":1155652000,"fcfMargin":4.92,"grossMargin":30.77,"netDebt":2738517000,"netIncome":1538960000,"operatingCf":1802108000,"revenue":23470967000,"roc":21.02,"roe":25.12,"sharesOutstanding":273362002,"year":2018},{"capex":734380000,"ebitMargin":8.26,"fcf":1409170000,"fcfMargin":5.5,"grossMargin":30.45,"netDebt":2629203000,"netIncome":1589472000,"operatingCf":2143550000,"revenue":25625043000,"roc":20.77,"roe":24.77,"sharesOutstanding":266105002,"year":2019},{"capex":784843000,"ebitMargin":8.3,"fcf":1453155000,"fcfMargin":5.24,"grossMargin":30.59,"netDebt":11456161000,"netIncome":1712555000,"operatingCf":2237998000,"revenue":27753973000,"roc":12.59,"roe":25.55,"sharesOutstanding":258053000,"year":2020},{"capex":1027963000,"ebitMargin":10.53,"fcf":2848196000,"fcfMargin":8.44,"grossMargin":31.76,"netDebt":12213865000,"netIncome":2655050000,"operatingCf":3876159000,"revenue":33746839000,"roc":17.64,"roe":39.86,"sharesOutstanding":250076000,"year":2021},{"capex":1070460000,"ebitMargin":9.41,"fcf":1795351000,"fcfMargin":5.25,"grossMargin":31.6,"netDebt":13901507000,"netIncome":2399232000,"operatingCf":2865811000,"revenue":34220449000,"roc":15.83,"roe":38.31,"sharesOutstanding":235812000,"year":2022},{"capex":1560582000,"ebitMargin":8.79,"fcf":423973000,"fcfMargin":1.12,"grossMargin":31.23,"netDebt":17279523000,"netIncome":2415989000,"operatingCf":1984555000,"revenue":37844863000,"roc":14.35,"roe":43.6,"sharesOutstanding":226297000,"year":2023},{"capex":1700222000,"ebitMargin":6.32,"fcf":691576000,"fcfMargin":1.79,"grossMargin":30.29,"netDebt":17553483000,"netIncome":1661274000,"operatingCf":2391798000,"revenue":38691609000,"roc":10.16,"roe":24.61,"sharesOutstanding":219938000,"year":2024},{"capex":1309888000,"ebitMargin":4.22,"fcf":1686176000,"fcfMargin":4.15,"grossMargin":29.59,"netDebt":16530809000,"netIncome":1125253000,"operatingCf":2996064000,"revenue":40612308000,"roc":7.06,"roe":15.18,"sharesOutstanding":220027000,"year":2025},{"capex":1241162000,"ebitMargin":5.16,"fcf":2393338000,"fcfMargin":5.6,"grossMargin":30.66,"netDebt":14580155000,"netIncome":1512311000,"operatingCf":3634500000,"revenue":42724369000,"roc":9.18,"roe":17.77,"sharesOutstanding":220814000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":5.65,"fcfCagr5y":-1.99,"roeAvg10y":27.79,"roeAvg5y":27.89,"yearsAvailable":20},"quarterly":[{"capex":1496812000,"ebitMargin":4.98,"fcf":1648130000,"fcfMargin":4.1,"grossMargin":28.48,"netDebt":17028925000,"netIncome":1335849000,"operatingCf":3144942000,"quarter":4,"revenue":40166324000,"roc":8.21,"roe":18.19,"sharesOutstanding":219997000,"year":2024},{"capex":1309888000,"ebitMargin":4.22,"fcf":1686176000,"fcfMargin":4.15,"grossMargin":29.02,"netDebt":16530809000,"netIncome":1125253000,"operatingCf":2996064000,"quarter":1,"revenue":40612308000,"roc":7.06,"roe":15.18,"sharesOutstanding":219996000,"year":2025},{"capex":1258841000,"ebitMargin":4.24,"fcf":1920572000,"fcfMargin":4.67,"grossMargin":29.8,"netDebt":16167996000,"netIncome":1153864000,"operatingCf":3179413000,"quarter":2,"revenue":41134266000,"roc":7.09,"roe":14.98,"sharesOutstanding":220135000,"year":2025},{"capex":1308123000,"ebitMargin":4.3,"fcf":1850067000,"fcfMargin":4.44,"grossMargin":30.15,"netDebt":15783367000,"netIncome":1191100000,"operatingCf":3158190000,"quarter":3,"revenue":41651642000,"roc":7.17,"roe":14.87,"sharesOutstanding":220854000,"year":2025},{"capex":1280249000,"ebitMargin":4.49,"fcf":2339477000,"fcfMargin":5.55,"grossMargin":30.41,"netDebt":15267800000,"netIncome":1277228000,"operatingCf":3619726000,"quarter":4,"revenue":42117664000,"roc":7.7,"roe":15.6,"sharesOutstanding":220955000,"year":2025},{"capex":1554702000,"ebitMargin":5.16,"fcf":3083768000,"fcfMargin":7.22,"grossMargin":30.66,"netDebt":14580155000,"netIncome":1512311000,"operatingCf":4638470000,"quarter":1,"revenue":42724369000,"roc":9.18,"roe":17.77,"sharesOutstanding":221311000,"year":2026},{"capex":1615379000,"ebitMargin":5.26,"fcf":2892124000,"fcfMargin":6.71,"grossMargin":30.83,"netDebt":14445188000,"netIncome":1564510000,"operatingCf":4507503000,"quarter":2,"revenue":43075355000,"roc":9.27,"roe":17.69,"sharesOutstanding":221559000,"year":2026},{"capex":1619234000,"ebitMargin":5.59,"fcf":2701086000,"fcfMargin":6.19,"grossMargin":31.16,"netDebt":14023004000,"netIncome":1703399000,"operatingCf":4320320000,"quarter":3,"revenue":43637998000,"roc":9.8,"roe":18.34,"sharesOutstanding":221505000,"year":2026}]}