{"annual":[{"capex":44383000,"ebitMargin":10.9,"fcf":520329000,"fcfMargin":7.86,"grossMargin":13.54,"netDebt":-807796000,"netIncome":457223000,"operatingCf":564712000,"revenue":6616632000,"roc":42.34,"roe":27.02,"sharesOutstanding":190223000,"year":2015},{"capex":59316000,"ebitMargin":10.99,"fcf":469783000,"fcfMargin":7.7,"grossMargin":13.95,"netDebt":-974435000,"netIncome":430807000,"operatingCf":529099000,"revenue":6098037000,"roc":36.01,"roe":23.35,"sharesOutstanding":182704000,"year":2016},{"capex":95016000,"ebitMargin":10.12,"fcf":393623000,"fcfMargin":5.69,"grossMargin":12.76,"netDebt":-1051099000,"netIncome":489345000,"operatingCf":488639000,"revenue":6920948000,"roc":34.6,"roe":24.57,"sharesOutstanding":181666000,"year":2017},{"capex":47474000,"ebitMargin":9.79,"fcf":525330000,"fcfMargin":6.45,"grossMargin":12.54,"netDebt":-923735000,"netIncome":618199000,"operatingCf":572804000,"revenue":8138365000,"roc":40.07,"roe":31.11,"sharesOutstanding":177833000,"year":2018},{"capex":47022000,"ebitMargin":9.65,"fcf":724913000,"fcfMargin":9.13,"grossMargin":12.55,"netDebt":-838777000,"netIncome":590395000,"operatingCf":771935000,"revenue":7942417000,"roc":30.38,"roe":26.9,"sharesOutstanding":174209000,"year":2019},{"capex":47543000,"ebitMargin":9.81,"fcf":607469000,"fcfMargin":6.34,"grossMargin":12.13,"netDebt":-1089602000,"netIncome":696140000,"operatingCf":655012000,"revenue":9584393000,"roc":30.99,"roe":26.17,"sharesOutstanding":170896000,"year":2020},{"capex":36247000,"ebitMargin":11.56,"fcf":832247000,"fcfMargin":5.04,"grossMargin":13.11,"netDebt":-1261032000,"netIncome":1415492000,"operatingCf":868494000,"revenue":16523517000,"roc":49.16,"roe":40.51,"sharesOutstanding":171250000,"year":2021},{"capex":86824000,"ebitMargin":10.69,"fcf":2042851000,"fcfMargin":11.97,"grossMargin":12.72,"netDebt":-1515666000,"netIncome":1357399000,"operatingCf":2129675000,"revenue":17071284000,"roc":51.59,"roe":43.65,"sharesOutstanding":164427000,"year":2022},{"capex":39314000,"ebitMargin":10.11,"fcf":1013877000,"fcfMargin":10.9,"grossMargin":13.39,"netDebt":-985150000,"netIncome":752883000,"operatingCf":1053191000,"revenue":9300110000,"roc":33.34,"roe":31.5,"sharesOutstanding":150186000,"year":2023},{"capex":40466000,"ebitMargin":9.82,"fcf":682895000,"fcfMargin":6.44,"grossMargin":12.73,"netDebt":-579383000,"netIncome":810073000,"operatingCf":723361000,"revenue":10600515000,"roc":38.74,"roe":36.44,"sharesOutstanding":141722000,"year":2024},{"capex":53101000,"ebitMargin":9.51,"fcf":953400000,"fcfMargin":8.61,"grossMargin":15.31,"netDebt":-743696000,"netIncome":813764000,"operatingCf":1006501000,"revenue":11069009000,"roc":37.31,"roe":34.55,"sharesOutstanding":136249000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":8.46,"fcfCagr5y":-8.7,"roeAvg10y":31.87,"roeAvg5y":37.33,"yearsAvailable":20},"quarterly":[{"capex":41129000,"ebitMargin":9.47,"fcf":590869000,"fcfMargin":5.95,"grossMargin":12.46,"netDebt":-750340000,"netIncome":732914000,"operatingCf":631998000,"quarter":3,"revenue":9923578000,"roc":33.62,"roe":31.1,"sharesOutstanding":141027000,"year":2024},{"capex":40466000,"ebitMargin":9.82,"fcf":682895000,"fcfMargin":6.44,"grossMargin":12.73,"netDebt":-579383000,"netIncome":810073000,"operatingCf":723361000,"quarter":4,"revenue":10600515000,"roc":38.74,"roe":36.44,"sharesOutstanding":139992000,"year":2024},{"capex":43437000,"ebitMargin":9.88,"fcf":765642000,"fcfMargin":6.92,"grossMargin":12.82,"netDebt":-730162000,"netIncome":844716000,"operatingCf":809079000,"quarter":1,"revenue":11060256000,"roc":39.49,"roe":36.96,"sharesOutstanding":138435000,"year":2025},{"capex":51369000,"ebitMargin":9.9,"fcf":810153000,"fcfMargin":7.19,"grossMargin":13.6,"netDebt":-569612000,"netIncome":852821000,"operatingCf":861522000,"quarter":2,"revenue":11273140000,"roc":41.8,"roe":38.85,"sharesOutstanding":137537000,"year":2025},{"capex":50176000,"ebitMargin":9.87,"fcf":922742000,"fcfMargin":8.26,"grossMargin":14.49,"netDebt":-629807000,"netIncome":845503000,"operatingCf":972918000,"quarter":3,"revenue":11167760000,"roc":40.37,"roe":37.08,"sharesOutstanding":136790000,"year":2025},{"capex":53101000,"ebitMargin":9.51,"fcf":953400000,"fcfMargin":8.61,"grossMargin":14.85,"netDebt":-743696000,"netIncome":810822000,"operatingCf":1006501000,"quarter":4,"revenue":11069009000,"roc":37.31,"roe":34.42,"sharesOutstanding":134630000,"year":2025},{"capex":52561000,"ebitMargin":9.67,"fcf":920552000,"fcfMargin":8.23,"grossMargin":20.23,"netDebt":-751516000,"netIncome":836637000,"operatingCf":973113000,"quarter":1,"revenue":11185552000,"roc":39.47,"roe":36.62,"sharesOutstanding":134076000,"year":2026},{"capex":48677000,"ebitMargin":9.83,"fcf":923864000,"fcfMargin":7.68,"grossMargin":23.89,"netDebt":-464163000,"netIncome":919289000,"operatingCf":972541000,"quarter":2,"revenue":12036002000,"roc":45.95,"roe":43.39,"sharesOutstanding":132724000,"year":2026}]}