{"annual":[{"capex":67086000,"ebitMargin":28.8,"fcf":617455000,"fcfMargin":32.16,"grossMargin":82.69,"netDebt":-390460000,"netIncome":365014000,"operatingCf":684541000,"revenue":1919823000,"roc":35.51,"roe":27.72,"sharesOutstanding":72547000,"year":2015},{"capex":68238000,"ebitMargin":27.44,"fcf":643297000,"fcfMargin":32.24,"grossMargin":83.1,"netDebt":-514571000,"netIncome":365855000,"operatingCf":711535000,"revenue":1995034000,"roc":37.44,"roe":30.87,"sharesOutstanding":67984000,"year":2016},{"capex":38681000,"ebitMargin":26.98,"fcf":697600000,"fcfMargin":33.38,"grossMargin":83.09,"netDebt":-673228000,"netIncome":420761000,"operatingCf":740281000,"revenue":2090041000,"roc":36.57,"roe":34.23,"sharesOutstanding":64775000,"year":2017},{"capex":53465000,"ebitMargin":28.19,"fcf":707603000,"fcfMargin":32.74,"grossMargin":83.28,"netDebt":-424707000,"netIncome":453689000,"operatingCf":761068000,"revenue":2161407000,"roc":36.91,"roe":35.29,"sharesOutstanding":62013000,"year":2018},{"capex":103542000,"ebitMargin":23.12,"fcf":644299000,"fcfMargin":28.73,"grossMargin":84.1,"netDebt":-599219000,"netIncome":427734000,"operatingCf":747841000,"revenue":2242447000,"roc":22.69,"roe":24.28,"sharesOutstanding":60456000,"year":2019},{"capex":59940000,"ebitMargin":16.69,"fcf":600958000,"fcfMargin":25.56,"grossMargin":82.65,"netDebt":262206000,"netIncome":307441000,"operatingCf":660898000,"revenue":2350822000,"roc":11.57,"roe":13.77,"sharesOutstanding":61378000,"year":2020},{"capex":30651000,"ebitMargin":15.13,"fcf":614545000,"fcfMargin":23.61,"grossMargin":81.06,"netDebt":431246000,"netIncome":331241000,"operatingCf":645196000,"revenue":2603416000,"roc":10.93,"roe":14.03,"sharesOutstanding":62057000,"year":2021},{"capex":33624000,"ebitMargin":14.98,"fcf":409007000,"fcfMargin":15.17,"grossMargin":79.98,"netDebt":179035000,"netIncome":322160000,"operatingCf":442631000,"revenue":2695845000,"roc":11.75,"roe":13.05,"sharesOutstanding":61097000,"year":2022},{"capex":54184000,"ebitMargin":16.8,"fcf":599225000,"fcfMargin":21.3,"grossMargin":78.91,"netDebt":-276612000,"netIncome":394948000,"operatingCf":653409000,"revenue":2813169000,"roc":12.52,"roe":14.1,"sharesOutstanding":60270000,"year":2023},{"capex":30412000,"ebitMargin":23.39,"fcf":762007000,"fcfMargin":27.06,"grossMargin":80.2,"netDebt":-609253000,"netIncome":566778000,"operatingCf":792419000,"revenue":2816120000,"roc":15.97,"roe":18.11,"sharesOutstanding":59359000,"year":2024},{"capex":43260000,"ebitMargin":24.8,"fcf":906406000,"fcfMargin":29.35,"grossMargin":81.41,"netDebt":-851733000,"netIncome":692380000,"operatingCf":949666000,"revenue":3088072000,"roc":16.27,"roe":19.28,"sharesOutstanding":58684000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":1.85,"fcfCagr5y":11.76,"roeAvg10y":21.7,"roeAvg5y":15.71,"yearsAvailable":20},"quarterly":[{"capex":30412000,"ebitMargin":23.39,"fcf":762007000,"fcfMargin":27.06,"grossMargin":80.2,"netDebt":-609253000,"netIncome":566778000,"operatingCf":792419000,"quarter":3,"revenue":2816120000,"roc":15.97,"roe":18.11,"sharesOutstanding":59056000,"year":2024},{"capex":29437000,"ebitMargin":24.19,"fcf":800446000,"fcfMargin":27.7,"grossMargin":80.56,"netDebt":-633711000,"netIncome":594841000,"operatingCf":829883000,"quarter":4,"revenue":2890012000,"roc":16.21,"roe":18.38,"sharesOutstanding":59058000,"year":2024},{"capex":30485000,"ebitMargin":24.43,"fcf":834358000,"fcfMargin":28.38,"grossMargin":80.9,"netDebt":-755841000,"netIncome":621350000,"operatingCf":864843000,"quarter":1,"revenue":2939781000,"roc":16.39,"roe":18.75,"sharesOutstanding":58764000,"year":2025},{"capex":33179000,"ebitMargin":24.84,"fcf":954924000,"fcfMargin":31.57,"grossMargin":81.03,"netDebt":-937728000,"netIncome":667183000,"operatingCf":988103000,"quarter":2,"revenue":3024656000,"roc":16.47,"roe":19.22,"sharesOutstanding":58492000,"year":2025},{"capex":43260000,"ebitMargin":24.8,"fcf":906406000,"fcfMargin":29.35,"grossMargin":81.41,"netDebt":-851733000,"netIncome":692380000,"operatingCf":949666000,"quarter":3,"revenue":3088072000,"roc":16.27,"roe":19.28,"sharesOutstanding":58418000,"year":2025},{"capex":44907000,"ebitMargin":24.65,"fcf":861188000,"fcfMargin":27.39,"grossMargin":81.39,"netDebt":-697154000,"netIncome":705989000,"operatingCf":906095000,"quarter":4,"revenue":3144048000,"roc":16.59,"roe":19.95,"sharesOutstanding":58164000,"year":2025},{"capex":52750000,"ebitMargin":24.65,"fcf":962665000,"fcfMargin":29.85,"grossMargin":81.9,"netDebt":-1182950000,"netIncome":708214000,"operatingCf":1015415000,"quarter":1,"revenue":3224625000,"roc":16.49,"roe":19.41,"sharesOutstanding":57298000,"year":2026},{"capex":79846000,"ebitMargin":24.53,"fcf":969595000,"fcfMargin":29.3,"grossMargin":82.21,"netDebt":-1353402000,"netIncome":726510000,"operatingCf":1049441000,"quarter":2,"revenue":3309332000,"roc":16.05,"roe":18.84,"sharesOutstanding":57674000,"year":2026}]}