{"annual":[{"capex":24999000,"ebitMargin":16.39,"fcf":121773000,"fcfMargin":14.52,"grossMargin":67.75,"netDebt":521880000,"netIncome":86502000,"operatingCf":132977000,"revenue":838781000,"roc":13.94,"roe":19.79,"sharesOutstanding":32609000,"year":2015},{"capex":21969000,"ebitMargin":19.24,"fcf":188299000,"fcfMargin":21.36,"grossMargin":69.91,"netDebt":494698000,"netIncome":109448000,"operatingCf":185231000,"revenue":881356000,"roc":17.39,"roe":24.49,"sharesOutstanding":32308000,"year":2016},{"capex":19828000,"ebitMargin":19.54,"fcf":205816000,"fcfMargin":22.08,"grossMargin":69.2,"netDebt":499183000,"netIncome":128256000,"operatingCf":225644000,"revenue":932169000,"roc":19.61,"roe":30.07,"sharesOutstanding":32245000,"year":2017},{"capex":31299000,"ebitMargin":16.98,"fcf":191753000,"fcfMargin":18.57,"grossMargin":69.91,"netDebt":673921000,"netIncome":142415000,"operatingCf":223052000,"revenue":1032475000,"roc":21.05,"roe":54,"sharesOutstanding":31180000,"year":2018},{"capex":23981000,"ebitMargin":21.86,"fcf":236369000,"fcfMargin":20.38,"grossMargin":70.96,"netDebt":718364000,"netIncome":192124000,"operatingCf":260350000,"revenue":1160083000,"roc":26.9,"roe":66.3,"sharesOutstanding":30294000,"year":2019},{"capex":21989000,"ebitMargin":22.86,"fcf":342927000,"fcfMargin":26.49,"grossMargin":72.1,"netDebt":750248000,"netIncome":236411000,"operatingCf":364916000,"revenue":1294562000,"roc":24.84,"roe":71.41,"sharesOutstanding":29932000,"year":2020},{"capex":7569000,"ebitMargin":38.4,"fcf":416248000,"fcfMargin":31.62,"grossMargin":74.75,"netDebt":1139408000,"netIncome":392084000,"operatingCf":423817000,"revenue":1316536000,"roc":50.12,"roe":null,"sharesOutstanding":29260000,"year":2021},{"capex":6029000,"ebitMargin":39.38,"fcf":503421000,"fcfMargin":36.55,"grossMargin":78.06,"netDebt":1779028000,"netIncome":373541000,"operatingCf":509450000,"revenue":1377270000,"roc":48.84,"roe":null,"sharesOutstanding":26347000,"year":2022},{"capex":4237000,"ebitMargin":42.47,"fcf":464678000,"fcfMargin":30.7,"grossMargin":79.45,"netDebt":1765119000,"netIncome":429375000,"operatingCf":468915000,"revenue":1513557000,"roc":53.23,"roe":null,"sharesOutstanding":25367000,"year":2023},{"capex":25551000,"ebitMargin":42.71,"fcf":607413000,"fcfMargin":35.37,"grossMargin":79.73,"netDebt":2091872000,"netIncome":512811000,"operatingCf":632964000,"revenue":1717526000,"roc":54.85,"roe":null,"sharesOutstanding":25079000,"year":2024},{"capex":8922000,"ebitMargin":46.45,"fcf":769885000,"fcfMargin":38.67,"grossMargin":82.23,"netDebt":2940742000,"netIncome":651946000,"operatingCf":778807000,"revenue":1990869000,"roc":90.77,"roe":null,"sharesOutstanding":24561000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":17.24,"fcfCagr5y":13.42,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":25551000,"ebitMargin":42.71,"fcf":607413000,"fcfMargin":35.37,"grossMargin":79.69,"netDebt":2091872000,"netIncome":512811000,"operatingCf":632964000,"quarter":3,"revenue":1717526000,"roc":54.85,"roe":null,"sharesOutstanding":25079000,"year":2024},{"capex":31361000,"ebitMargin":42.91,"fcf":673480000,"fcfMargin":37.93,"grossMargin":80.14,"netDebt":2257727000,"netIncome":544274000,"operatingCf":704841000,"quarter":4,"revenue":1775435000,"roc":55.39,"roe":null,"sharesOutstanding":24827000,"year":2024},{"capex":31366000,"ebitMargin":44.15,"fcf":677358000,"fcfMargin":36.81,"grossMargin":80.82,"netDebt":2402354000,"netIncome":577090000,"operatingCf":708724000,"quarter":1,"revenue":1840361000,"roc":54.45,"roe":null,"sharesOutstanding":24685000,"year":2025},{"capex":33705000,"ebitMargin":45.87,"fcf":747911000,"fcfMargin":38.77,"grossMargin":81.75,"netDebt":2611629000,"netIncome":632623000,"operatingCf":781616000,"quarter":2,"revenue":1928927000,"roc":81.08,"roe":null,"sharesOutstanding":24575000,"year":2025},{"capex":30753000,"ebitMargin":46.45,"fcf":748054000,"fcfMargin":37.57,"grossMargin":82.23,"netDebt":2940742000,"netIncome":651946000,"operatingCf":778807000,"quarter":3,"revenue":1990869000,"roc":90.77,"roe":null,"sharesOutstanding":24160000,"year":2025},{"capex":23808000,"ebitMargin":47.48,"fcf":735084000,"fcfMargin":35.63,"grossMargin":82.86,"netDebt":3070585000,"netIncome":657791000,"operatingCf":758892000,"quarter":4,"revenue":2062860000,"roc":88.86,"roe":null,"sharesOutstanding":23958000,"year":2025},{"capex":14647000,"ebitMargin":50.37,"fcf":892685000,"fcfMargin":39.57,"grossMargin":84.16,"netDebt":3437199000,"netIncome":759634000,"operatingCf":907332000,"quarter":1,"revenue":2255802000,"roc":69.15,"roe":null,"sharesOutstanding":23748000,"year":2026},{"capex":5526000,"ebitMargin":51.65,"fcf":996023000,"fcfMargin":41.61,"grossMargin":85.1,"netDebt":5349566000,"netIncome":815017000,"operatingCf":1001549000,"quarter":2,"revenue":2393575000,"roc":95.68,"roe":null,"sharesOutstanding":22703000,"year":2026}]}