{"annual":[{"capex":154251000,"ebitMargin":13.24,"fcf":794808000,"fcfMargin":11.43,"grossMargin":36.92,"netDebt":2392592000,"netIncome":869829000,"operatingCf":835113000,"revenue":6956311000,"roc":12.72,"roe":23.87,"sharesOutstanding":159172000,"year":2015},{"capex":165205000,"ebitMargin":11.73,"fcf":696770000,"fcfMargin":11.53,"grossMargin":36.86,"netDebt":3272041000,"netIncome":508892000,"operatingCf":861975000,"revenue":6043224000,"roc":8.67,"roe":13.39,"sharesOutstanding":156636000,"year":2016},{"capex":170068000,"ebitMargin":11.83,"fcf":665566000,"fcfMargin":9.76,"grossMargin":37.08,"netDebt":2813840000,"netIncome":811665000,"operatingCf":835634000,"revenue":6820886000,"roc":9.65,"roe":18.52,"sharesOutstanding":157744000,"year":2017},{"capex":170994000,"ebitMargin":12.06,"fcf":618199000,"fcfMargin":8.84,"grossMargin":36.61,"netDebt":2767757000,"netIncome":570267000,"operatingCf":798635000,"revenue":6992118000,"roc":12.89,"roe":20.6,"sharesOutstanding":152133000,"year":2018},{"capex":186804000,"ebitMargin":13.66,"fcf":758502000,"fcfMargin":10.63,"grossMargin":36.73,"netDebt":2836296000,"netIncome":677918000,"operatingCf":945306000,"revenue":7136397000,"roc":14.09,"roe":22.35,"sharesOutstanding":146992000,"year":2019},{"capex":165692000,"ebitMargin":13.96,"fcf":939118000,"fcfMargin":14.05,"grossMargin":37.02,"netDebt":2595754000,"netIncome":683451000,"operatingCf":1104810000,"revenue":6683760000,"roc":12.59,"roe":20.19,"sharesOutstanding":145393000,"year":2020},{"capex":171465000,"ebitMargin":16.21,"fcf":944400000,"fcfMargin":11.94,"grossMargin":37.56,"netDebt":2916446000,"netIncome":1123818000,"operatingCf":1115865000,"revenue":7907081000,"roc":15.72,"roe":26.82,"sharesOutstanding":145273000,"year":2021},{"capex":220962000,"ebitMargin":16.31,"fcf":584762000,"fcfMargin":7.45,"grossMargin":37.03,"netDebt":3505807000,"netIncome":1065376000,"operatingCf":805724000,"revenue":7844174000,"roc":15.75,"roe":24.85,"sharesOutstanding":143595000,"year":2022},{"capex":192592000,"ebitMargin":16.19,"fcf":1143753000,"fcfMargin":13.55,"grossMargin":36.56,"netDebt":3280275000,"netIncome":1056828000,"operatingCf":1336345000,"revenue":8438134000,"roc":15.29,"roe":20.7,"sharesOutstanding":140599000,"year":2023},{"capex":167533000,"ebitMargin":15.57,"fcf":580846000,"fcfMargin":7.5,"grossMargin":38.2,"netDebt":1309076000,"netIncome":2697126000,"operatingCf":748379000,"revenue":7745909000,"roc":11.7,"roe":38.79,"sharesOutstanding":138696000,"year":2024},{"capex":220263000,"ebitMargin":16.97,"fcf":1117742000,"fcfMargin":13.81,"grossMargin":39.77,"netDebt":2102109000,"netIncome":1093956000,"operatingCf":1338005000,"revenue":8092571000,"roc":12.6,"roe":14.77,"sharesOutstanding":138029000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":3.51,"fcfCagr5y":4.82,"roeAvg10y":22.1,"roeAvg5y":25.19,"yearsAvailable":20},"quarterly":[{"capex":167533000,"ebitMargin":15.57,"fcf":580846000,"fcfMargin":7.5,"grossMargin":38.2,"netDebt":1309076000,"netIncome":2697126000,"operatingCf":748379000,"quarter":4,"revenue":7745909000,"roc":11.7,"roe":38.79,"sharesOutstanding":138298000,"year":2024},{"capex":171250000,"ebitMargin":16.15,"fcf":567148000,"fcfMargin":7.34,"grossMargin":38.91,"netDebt":1167482000,"netIncome":2295726000,"operatingCf":738398000,"quarter":1,"revenue":7728249000,"roc":11.88,"roe":32.16,"sharesOutstanding":138260000,"year":2025},{"capex":191310000,"ebitMargin":16.34,"fcf":556628000,"fcfMargin":7.11,"grossMargin":39.25,"netDebt":1804250000,"netIncome":2292968000,"operatingCf":747938000,"quarter":2,"revenue":7829059000,"roc":11.64,"roe":30.81,"sharesOutstanding":137974000,"year":2025},{"capex":217181000,"ebitMargin":16.7,"fcf":568092000,"fcfMargin":7.17,"grossMargin":39.67,"netDebt":1518204000,"netIncome":2247864000,"operatingCf":785273000,"quarter":3,"revenue":7923358000,"roc":11.8,"roe":29.33,"sharesOutstanding":138029000,"year":2025},{"capex":220263000,"ebitMargin":16.97,"fcf":1114863000,"fcfMargin":13.78,"grossMargin":39.77,"netDebt":2102109000,"netIncome":1093956000,"operatingCf":1335126000,"quarter":4,"revenue":8092571000,"roc":12.6,"roe":14.77,"sharesOutstanding":138029000,"year":2025},{"capex":231879000,"ebitMargin":16.7,"fcf":1137632000,"fcfMargin":13.74,"grossMargin":39.5,"netDebt":1648197000,"netIncome":1101568000,"operatingCf":1369511000,"quarter":1,"revenue":8280135000,"roc":12.57,"roe":14.71,"sharesOutstanding":135895000,"year":2026},{"capex":218730000,"ebitMargin":16.87,"fcf":1173372000,"fcfMargin":13.93,"grossMargin":39.58,"netDebt":1504017000,"netIncome":1134750000,"operatingCf":1392102000,"quarter":2,"revenue":8420564000,"roc":12.69,"roe":14.73,"sharesOutstanding":135553000,"year":2026},{"capex":219994000,"ebitMargin":17.05,"fcf":1186584000,"fcfMargin":13.84,"grossMargin":39.68,"netDebt":1571415000,"netIncome":1166085000,"operatingCf":1406578000,"quarter":3,"revenue":8576562000,"roc":13.14,"roe":15.27,"sharesOutstanding":134878000,"year":2026}]}