{"annual":[{"capex":63282000,"ebitMargin":18.29,"fcf":228504000,"fcfMargin":10.31,"grossMargin":30.82,"netDebt":2107344000,"netIncome":192789000,"operatingCf":291786000,"revenue":2216528000,"roc":95.65,"roe":null,"sharesOutstanding":55532955,"year":2015},{"capex":58555000,"ebitMargin":18.36,"fcf":228718000,"fcfMargin":9.25,"grossMargin":31.05,"netDebt":2145062000,"netIncome":214678000,"operatingCf":287273000,"revenue":2472628000,"roc":145.25,"roe":null,"sharesOutstanding":49923859,"year":2016},{"capex":90011000,"ebitMargin":18.7,"fcf":249025000,"fcfMargin":8.93,"grossMargin":31.06,"netDebt":3118046000,"netIncome":277905000,"operatingCf":339036000,"revenue":2787979000,"roc":118.88,"roe":null,"sharesOutstanding":47677834,"year":2017},{"capex":119888000,"ebitMargin":16.65,"fcf":274283000,"fcfMargin":7.99,"grossMargin":37.95,"netDebt":3506146000,"netIncome":361972000,"operatingCf":394171000,"revenue":3432867000,"roc":108.35,"roe":null,"sharesOutstanding":43349940,"year":2018},{"capex":85565000,"ebitMargin":17.39,"fcf":411385000,"fcfMargin":11.37,"grossMargin":38.76,"netDebt":4159883000,"netIncome":400709000,"operatingCf":496950000,"revenue":3618774000,"roc":67.8,"roe":null,"sharesOutstanding":41923062,"year":2019},{"capex":88768000,"ebitMargin":17.62,"fcf":504026000,"fcfMargin":12.24,"grossMargin":38.73,"netDebt":4188181000,"netIncome":491296000,"operatingCf":592794000,"revenue":4117411000,"roc":66.19,"roe":null,"sharesOutstanding":39640791,"year":2020},{"capex":94172000,"ebitMargin":17.91,"fcf":560034000,"fcfMargin":12.85,"grossMargin":38.74,"netDebt":5143692000,"netIncome":510467000,"operatingCf":654206000,"revenue":4357373000,"roc":72.19,"roe":null,"sharesOutstanding":37691351,"year":2021},{"capex":87234000,"ebitMargin":16.93,"fcf":388083000,"fcfMargin":8.55,"grossMargin":36.34,"netDebt":5191998000,"netIncome":452263000,"operatingCf":475317000,"revenue":4537158000,"roc":72.07,"roe":null,"sharesOutstanding":36093754,"year":2022},{"capex":105396000,"ebitMargin":18.3,"fcf":485468000,"fcfMargin":10.84,"grossMargin":38.56,"netDebt":5095208000,"netIncome":519118000,"operatingCf":590864000,"revenue":4479358000,"roc":72.68,"roe":null,"sharesOutstanding":35401313,"year":2023},{"capex":112885000,"ebitMargin":18.68,"fcf":512012000,"fcfMargin":10.88,"grossMargin":39.28,"netDebt":5011115000,"netIncome":584170000,"operatingCf":624897000,"revenue":4706416000,"roc":705.73,"roe":null,"sharesOutstanding":34847542,"year":2024},{"capex":120558000,"ebitMargin":19.31,"fcf":671504000,"fcfMargin":13.59,"grossMargin":39.95,"netDebt":4798216000,"netIncome":601704000,"operatingCf":792062000,"revenue":4939994000,"roc":75.72,"roe":null,"sharesOutstanding":34237646,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":11.35,"fcfCagr5y":4.75,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":112885000,"ebitMargin":18.69,"fcf":512012000,"fcfMargin":10.88,"grossMargin":39.28,"netDebt":5011115000,"netIncome":584170000,"operatingCf":624897000,"quarter":4,"revenue":4706416000,"roc":706.2,"roe":null,"sharesOutstanding":34655676,"year":2024},{"capex":107449000,"ebitMargin":18.57,"fcf":573060000,"fcfMargin":12.11,"grossMargin":39.5,"netDebt":4902180000,"netIncome":607997000,"operatingCf":680509000,"quarter":1,"revenue":4733825000,"roc":486.03,"roe":null,"sharesOutstanding":34655676,"year":2025},{"capex":104433000,"ebitMargin":18.98,"fcf":613174000,"fcfMargin":12.82,"grossMargin":39.61,"netDebt":4938719000,"netIncome":597110000,"operatingCf":717607000,"quarter":2,"revenue":4781233000,"roc":737.23,"roe":null,"sharesOutstanding":34401016,"year":2025},{"capex":98751000,"ebitMargin":19.22,"fcf":631523000,"fcfMargin":13.03,"grossMargin":39.81,"netDebt":4754649000,"netIncome":589505000,"operatingCf":730274000,"quarter":3,"revenue":4848168000,"roc":83.13,"roe":null,"sharesOutstanding":34146418,"year":2025},{"capex":120558000,"ebitMargin":19.33,"fcf":671504000,"fcfMargin":13.59,"grossMargin":39.95,"netDebt":4798216000,"netIncome":601704000,"operatingCf":792062000,"quarter":4,"revenue":4939994000,"roc":75.8,"roe":null,"sharesOutstanding":34237646,"year":2025},{"capex":120856000,"ebitMargin":19.59,"fcf":654085000,"fcfMargin":13.14,"grossMargin":40.07,"netDebt":4902851000,"netIncome":591864000,"operatingCf":774941000,"quarter":1,"revenue":4978532000,"roc":77.86,"roe":null,"sharesOutstanding":33815000,"year":2026},{"capex":124335000,"ebitMargin":19.54,"fcf":653470000,"fcfMargin":13,"grossMargin":40.02,"netDebt":4958017000,"netIncome":596523000,"operatingCf":777805000,"quarter":2,"revenue":5027815000,"roc":83.62,"roe":null,"sharesOutstanding":33318000,"year":2026},{"capex":124720000,"ebitMargin":19.75,"fcf":635687000,"fcfMargin":12.55,"grossMargin":40.04,"netDebt":4892788000,"netIncome":609383000,"operatingCf":760407000,"quarter":3,"revenue":5066359000,"roc":null,"roe":null,"sharesOutstanding":33114893,"year":2026}]}