{"annual":[{"capex":7380000,"ebitMargin":37.08,"fcf":359949000,"fcfMargin":45.3,"grossMargin":74.02,"netDebt":3459822000,"netIncome":189474000,"operatingCf":367329000,"revenue":794621000,"roc":4.95,"roe":9.07,"sharesOutstanding":126918869,"year":2015},{"capex":4968000,"ebitMargin":44.77,"fcf":534295000,"fcfMargin":53.18,"grossMargin":74.85,"netDebt":4262365000,"netIncome":366127000,"operatingCf":539263000,"revenue":1004770000,"roc":6.79,"roe":16.31,"sharesOutstanding":125948076,"year":2016},{"capex":7819000,"ebitMargin":48.34,"fcf":589556000,"fcfMargin":52.62,"grossMargin":75.3,"netDebt":4498534000,"netIncome":479013000,"operatingCf":597375000,"revenue":1120340000,"roc":7.46,"roe":20.38,"sharesOutstanding":134155771,"year":2017},{"capex":4297000,"ebitMargin":51.17,"fcf":673498000,"fcfMargin":55.61,"grossMargin":75.13,"netDebt":4754019000,"netIncome":415289000,"operatingCf":677795000,"revenue":1211056000,"roc":8.13,"roe":17.21,"sharesOutstanding":133159033,"year":2018},{"capex":7764000,"ebitMargin":48.11,"fcf":699922000,"fcfMargin":53.04,"grossMargin":74.21,"netDebt":5255523000,"netIncome":419967000,"operatingCf":707686000,"revenue":1319728000,"roc":7.73,"roe":16.53,"sharesOutstanding":136433769,"year":2019},{"capex":7093000,"ebitMargin":48.32,"fcf":764139000,"fcfMargin":55.43,"grossMargin":73.98,"netDebt":5900664000,"netIncome":481779000,"operatingCf":771232000,"revenue":1378573000,"roc":8.06,"roe":18.91,"sharesOutstanding":129584829,"year":2020},{"capex":3659000,"ebitMargin":60.63,"fcf":948777000,"fcfMargin":58.94,"grossMargin":76.44,"netDebt":6119977000,"netIncome":827649000,"operatingCf":952436000,"revenue":1609720000,"roc":10.03,"roe":21.86,"sharesOutstanding":140016028,"year":2021},{"capex":22832000,"ebitMargin":53.44,"fcf":1215307000,"fcfMargin":61.83,"grossMargin":78.46,"netDebt":7467629000,"netIncome":860688000,"operatingCf":1238139000,"revenue":1965598000,"roc":9.56,"roe":21.1,"sharesOutstanding":141681388,"year":2022},{"capex":116175000,"ebitMargin":44.75,"fcf":1286299000,"fcfMargin":49.19,"grossMargin":77.29,"netDebt":11154201000,"netIncome":803198000,"operatingCf":1402474000,"revenue":2615079000,"roc":4.44,"roe":5.58,"sharesOutstanding":169220882,"year":2023},{"capex":20514000,"ebitMargin":39.65,"fcf":1866916000,"fcfMargin":55.93,"grossMargin":76.31,"netDebt":12889639000,"netIncome":854681000,"operatingCf":1887430000,"revenue":3337904000,"roc":4.89,"roe":6.13,"sharesOutstanding":211578000,"year":2024},{"capex":21139000,"ebitMargin":44.09,"fcf":1829054000,"fcfMargin":54.15,"grossMargin":28.43,"netDebt":14832828000,"netIncome":973999000,"operatingCf":1850193000,"revenue":3377542000,"roc":5.34,"roe":7.25,"sharesOutstanding":211850521,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":16.35,"fcfCagr5y":19.38,"roeAvg10y":15.13,"roeAvg5y":12.38,"yearsAvailable":20},"quarterly":[{"capex":91665000,"ebitMargin":38.56,"fcf":1752001000,"fcfMargin":52.91,"grossMargin":76.18,"netDebt":12145390000,"netIncome":807936000,"operatingCf":1843666000,"quarter":3,"revenue":3311251000,"roc":4.78,"roe":5.77,"sharesOutstanding":220299000,"year":2024},{"capex":56339000,"ebitMargin":39.65,"fcf":1831091000,"fcfMargin":54.86,"grossMargin":76.81,"netDebt":12889639000,"netIncome":854289000,"operatingCf":1887430000,"quarter":4,"revenue":3337904000,"roc":4.89,"roe":6.13,"sharesOutstanding":211738000,"year":2024},{"capex":18181000,"ebitMargin":40.92,"fcf":1885097000,"fcfMargin":56.05,"grossMargin":76.41,"netDebt":13126911000,"netIncome":912052000,"operatingCf":1903278000,"quarter":1,"revenue":3363286000,"roc":4.99,"roe":6.57,"sharesOutstanding":212053000,"year":2025},{"capex":19264000,"ebitMargin":42.8,"fcf":1882631000,"fcfMargin":55.75,"grossMargin":75.68,"netDebt":13522783000,"netIncome":975911000,"operatingCf":1901895000,"quarter":2,"revenue":3376986000,"roc":5.14,"roe":7.08,"sharesOutstanding":211896000,"year":2025},{"capex":21605000,"ebitMargin":43.09,"fcf":1885874000,"fcfMargin":57.15,"grossMargin":67.73,"netDebt":13548581000,"netIncome":953035000,"operatingCf":1890675000,"quarter":3,"revenue":3299769000,"roc":5.13,"roe":7,"sharesOutstanding":211918589,"year":2025},{"capex":22239000,"ebitMargin":44.09,"fcf":1844758000,"fcfMargin":54.62,"grossMargin":28.43,"netDebt":14832828000,"netIncome":973999000,"operatingCf":1850193000,"quarter":4,"revenue":3377542000,"roc":5.34,"roe":7.25,"sharesOutstanding":221052557,"year":2025},{"capex":121713000,"ebitMargin":43.25,"fcf":1753735000,"fcfMargin":51.68,"grossMargin":27.87,"netDebt":13801227000,"netIncome":944101000,"operatingCf":1858644000,"quarter":1,"revenue":3393641000,"roc":5.11,"roe":7.08,"sharesOutstanding":220322872,"year":2026},{"capex":154687000,"ebitMargin":43.37,"fcf":1763311000,"fcfMargin":51.47,"grossMargin":23,"netDebt":13718668000,"netIncome":957841000,"operatingCf":1901194000,"quarter":2,"revenue":3426175000,"roc":5.38,"roe":7.22,"sharesOutstanding":220343045,"year":2026}]}