{"annual":[{"capex":12556000,"ebitMargin":17.49,"fcf":204822000,"fcfMargin":13.46,"grossMargin":100,"netDebt":-182889000,"netIncome":174678000,"operatingCf":174678000,"revenue":1522233000,"roc":27.69,"roe":22.7,"sharesOutstanding":58599611,"year":2015},{"capex":25208000,"ebitMargin":19.8,"fcf":229128000,"fcfMargin":14.17,"grossMargin":100,"netDebt":-164306000,"netIncome":210366000,"operatingCf":254336000,"revenue":1617434000,"roc":25.61,"roe":25.75,"sharesOutstanding":58536103,"year":2016},{"capex":28927000,"ebitMargin":18.45,"fcf":168199000,"fcfMargin":9.79,"grossMargin":100,"netDebt":-140993000,"netIncome":196999000,"operatingCf":196999000,"revenue":1717534000,"roc":23.77,"roe":22.98,"sharesOutstanding":58438263,"year":2017},{"capex":56297000,"ebitMargin":15.52,"fcf":207288000,"fcfMargin":8.61,"grossMargin":100,"netDebt":-166687000,"netIncome":288224000,"operatingCf":288224000,"revenue":2408830000,"roc":28.6,"roe":29.6,"sharesOutstanding":52696513,"year":2018},{"capex":102039000,"ebitMargin":-8.46,"fcf":-102039000,"fcfMargin":-4.05,"grossMargin":100,"netDebt":-216964000,"netIncome":316821000,"operatingCf":364527000,"revenue":2516605000,"roc":-14.91,"roe":27.96,"sharesOutstanding":58420660,"year":2019},{"capex":55528000,"ebitMargin":-10.38,"fcf":-55528000,"fcfMargin":-2.16,"grossMargin":100,"netDebt":-65376000,"netIncome":293304000,"operatingCf":342595000,"revenue":2569356000,"roc":-17.91,"roe":24.69,"sharesOutstanding":52694660,"year":2020},{"capex":148800000,"ebitMargin":-10.59,"fcf":-148800000,"fcfMargin":-5.51,"grossMargin":100,"netDebt":-89870000,"netIncome":297860000,"operatingCf":297860000,"revenue":2701309000,"roc":-17.76,"roe":22.19,"sharesOutstanding":46188806,"year":2021},{"capex":67204000,"ebitMargin":13.25,"fcf":298948000,"fcfMargin":10.53,"grossMargin":13.25,"netDebt":-19594000,"netIncome":298569000,"operatingCf":366152000,"revenue":2840124000,"roc":24.57,"roe":20.61,"sharesOutstanding":46188916,"year":2022},{"capex":92647000,"ebitMargin":15.92,"fcf":288558000,"fcfMargin":8.83,"grossMargin":15.92,"netDebt":-144055000,"netIncome":446061000,"operatingCf":381205000,"revenue":3268940000,"roc":29.51,"roe":26.83,"sharesOutstanding":52680711,"year":2023},{"capex":124845000,"ebitMargin":17.82,"fcf":486404000,"fcfMargin":12.82,"grossMargin":17.82,"netDebt":-267325000,"netIncome":600314000,"operatingCf":611249000,"revenue":3795115000,"roc":32.43,"roe":30.21,"sharesOutstanding":52687566,"year":2024},{"capex":115692000,"ebitMargin":17.69,"fcf":570965000,"fcfMargin":14.04,"grossMargin":15.76,"netDebt":-315685000,"netIncome":559335000,"operatingCf":686657000,"revenue":4067258000,"roc":29.5,"roe":24.5,"sharesOutstanding":52686724,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":10.58,"fcfCagr5y":142.3,"roeAvg10y":25.53,"roeAvg5y":24.87,"yearsAvailable":20},"quarterly":[{"capex":98748000,"ebitMargin":17.25,"fcf":467479000,"fcfMargin":12.67,"grossMargin":17.25,"netDebt":-197666000,"netIncome":559213000,"operatingCf":566227000,"quarter":3,"revenue":3688692000,"roc":31.32,"roe":28.71,"sharesOutstanding":52309056,"year":2024},{"capex":124845000,"ebitMargin":17.82,"fcf":486404000,"fcfMargin":12.82,"grossMargin":17.82,"netDebt":-267325000,"netIncome":600314000,"operatingCf":611249000,"quarter":4,"revenue":3795115000,"roc":32.43,"roe":30.21,"sharesOutstanding":52313436,"year":2024},{"capex":132073000,"ebitMargin":17.65,"fcf":510101000,"fcfMargin":13.07,"grossMargin":17.65,"netDebt":-235215000,"netIncome":614179000,"operatingCf":642174000,"quarter":1,"revenue":3903813000,"roc":32.45,"roe":29.71,"sharesOutstanding":58405184,"year":2025},{"capex":124288000,"ebitMargin":17.58,"fcf":564035000,"fcfMargin":14.2,"grossMargin":17.15,"netDebt":-332104000,"netIncome":624961000,"operatingCf":688323000,"quarter":2,"revenue":3973056000,"roc":30.79,"roe":28.61,"sharesOutstanding":52306949,"year":2025},{"capex":131568000,"ebitMargin":18.03,"fcf":576990000,"fcfMargin":14.28,"grossMargin":17.14,"netDebt":-540551000,"netIncome":647984000,"operatingCf":708558000,"quarter":3,"revenue":4040546000,"roc":29.96,"roe":28.06,"sharesOutstanding":52686899,"year":2025},{"capex":115692000,"ebitMargin":17.68,"fcf":570965000,"fcfMargin":14.04,"grossMargin":16.32,"netDebt":-315685000,"netIncome":559335000,"operatingCf":686657000,"quarter":4,"revenue":4067655000,"roc":29.48,"roe":24.5,"sharesOutstanding":52688601,"year":2025},{"capex":123432000,"ebitMargin":17.94,"fcf":536999000,"fcfMargin":13.13,"grossMargin":16.12,"netDebt":-229067000,"netIncome":571392000,"operatingCf":660431000,"quarter":1,"revenue":4090284000,"roc":30.14,"roe":24.28,"sharesOutstanding":52688601,"year":2026},{"capex":144694000,"ebitMargin":17.91,"fcf":553083000,"fcfMargin":13.42,"grossMargin":16.53,"netDebt":-219745000,"netIncome":577001000,"operatingCf":697777000,"quarter":2,"revenue":4120399000,"roc":28.51,"roe":23.39,"sharesOutstanding":52298697,"year":2026}]}