{"annual":[{"capex":35460000,"ebitMargin":4.27,"fcf":231206000,"fcfMargin":3.44,"grossMargin":14.06,"netDebt":-171731000,"netIncome":172286000,"operatingCf":266666000,"revenue":6718726000,"roc":13.45,"roe":11.67,"sharesOutstanding":63307512,"year":2015},{"capex":39648000,"ebitMargin":4.06,"fcf":224913000,"fcfMargin":2.98,"grossMargin":13.74,"netDebt":-41291000,"netIncome":181935000,"operatingCf":264561000,"revenue":7551524000,"roc":12.88,"roe":11.84,"sharesOutstanding":61206792,"year":2016},{"capex":34684000,"ebitMargin":4.28,"fcf":331450000,"fcfMargin":4.31,"grossMargin":14.92,"netDebt":-157280000,"netIncome":227196000,"operatingCf":366134000,"revenue":7686999000,"roc":14.21,"roe":13.58,"sharesOutstanding":59618969,"year":2017},{"capex":43479000,"ebitMargin":4.96,"fcf":227532000,"fcfMargin":2.8,"grossMargin":14.83,"netDebt":-68130000,"netIncome":283531000,"operatingCf":271011000,"revenue":8130631000,"roc":17.12,"roe":16.29,"sharesOutstanding":58443467,"year":2018},{"capex":48432000,"ebitMargin":5.02,"fcf":307268000,"fcfMargin":3.35,"grossMargin":14.78,"netDebt":211507000,"netIncome":325140000,"operatingCf":355700000,"revenue":9174611000,"roc":15.94,"roe":15.81,"sharesOutstanding":56519281,"year":2019},{"capex":47969000,"ebitMargin":2.92,"fcf":758397000,"fcfMargin":8.62,"grossMargin":15.86,"netDebt":-367344000,"netIncome":132943000,"operatingCf":806366000,"revenue":8797061000,"roc":8.85,"roe":6.48,"sharesOutstanding":55421271,"year":2020},{"capex":36192000,"ebitMargin":5.36,"fcf":282625000,"fcfMargin":2.85,"grossMargin":15.16,"netDebt":-281010000,"netIncome":383532000,"operatingCf":318817000,"revenue":9903580000,"roc":17.24,"roe":17.03,"sharesOutstanding":54347534,"year":2021},{"capex":49289000,"ebitMargin":5.1,"fcf":448644000,"fcfMargin":4.05,"grossMargin":14.48,"netDebt":78735000,"netIncome":406122000,"operatingCf":497933000,"revenue":11076120000,"roc":20.38,"roe":20.58,"sharesOutstanding":50136262,"year":2022},{"capex":78404000,"ebitMargin":6.96,"fcf":821251000,"fcfMargin":6.53,"grossMargin":16.6,"netDebt":-444478000,"netIncome":632994000,"operatingCf":899655000,"revenue":12582873000,"roc":28.33,"roe":25.63,"sharesOutstanding":47564258,"year":2023},{"capex":74950000,"ebitMargin":9.23,"fcf":1332944000,"fcfMargin":9.15,"grossMargin":18.98,"netDebt":-990633000,"netIncome":1007145000,"operatingCf":1407894000,"revenue":14566116000,"roc":37.75,"roe":34.28,"sharesOutstanding":46808000,"year":2024},{"capex":112750000,"ebitMargin":10.09,"fcf":1189313000,"fcfMargin":7,"grossMargin":19.33,"netDebt":-643759000,"netIncome":1272817000,"operatingCf":1302063000,"revenue":16986421999,"roc":38.71,"roe":34.64,"sharesOutstanding":45051000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":19.81,"fcfCagr5y":30.93,"roeAvg10y":19.61,"roeAvg5y":26.43,"yearsAvailable":20},"quarterly":[{"capex":79342000,"ebitMargin":8.75,"fcf":1282818000,"fcfMargin":9.01,"grossMargin":18.45,"netDebt":-685772000,"netIncome":926501000,"operatingCf":1362160000,"quarter":3,"revenue":14235318000,"roc":36.67,"roe":33.59,"sharesOutstanding":46589000,"year":2024},{"capex":74950000,"ebitMargin":9.23,"fcf":1332944000,"fcfMargin":9.15,"grossMargin":18.98,"netDebt":-990633000,"netIncome":1007145000,"operatingCf":1407894000,"quarter":4,"revenue":14566116000,"roc":37.75,"roe":34.28,"sharesOutstanding":46198000,"year":2024},{"capex":80803000,"ebitMargin":9.36,"fcf":1303298000,"fcfMargin":8.69,"grossMargin":19.32,"netDebt":58864000,"netIncome":1050673000,"operatingCf":1384101000,"quarter":1,"revenue":15001212000,"roc":36.4,"roe":35.62,"sharesOutstanding":46198000,"year":2025},{"capex":89595000,"ebitMargin":9.5,"fcf":1208499000,"fcfMargin":7.73,"grossMargin":19.49,"netDebt":184149000,"netIncome":1105261000,"operatingCf":1298094000,"quarter":2,"revenue":15638715000,"roc":37.1,"roe":36.22,"sharesOutstanding":44990388,"year":2025},{"capex":98537000,"ebitMargin":9.41,"fcf":1148614000,"fcfMargin":7.07,"grossMargin":19.39,"netDebt":-230484000,"netIncome":1130371000,"operatingCf":1247151000,"quarter":3,"revenue":16243320000,"roc":37.63,"roe":33.89,"sharesOutstanding":44990388,"year":2025},{"capex":112750000,"ebitMargin":9.84,"fcf":1189313000,"fcfMargin":7,"grossMargin":19.58,"netDebt":-643759000,"netIncome":1270000000,"operatingCf":1302063000,"quarter":4,"revenue":16990000000,"roc":37.76,"roe":34.57,"sharesOutstanding":45051436,"year":2025},{"capex":115331000,"ebitMargin":9.89,"fcf":1078819000,"fcfMargin":6.08,"grossMargin":19.54,"netDebt":-406002000,"netIncome":1334807000,"operatingCf":1194150000,"quarter":1,"revenue":17750861000,"roc":37.48,"roe":34.52,"sharesOutstanding":45051000,"year":2026},{"capex":118436000,"ebitMargin":10.15,"fcf":1171382000,"fcfMargin":6.3,"grossMargin":19.66,"netDebt":-382483000,"netIncome":1436341000,"operatingCf":1289818000,"quarter":2,"revenue":18601353000,"roc":38.29,"roe":35.21,"sharesOutstanding":44552894,"year":2026}]}