{"annual":[{"capex":282533000,"ebitMargin":40.34,"fcf":77302000,"fcfMargin":10.39,"grossMargin":68.63,"netDebt":2621320000,"netIncome":210219000,"operatingCf":369046000,"revenue":744012000,"roc":6.48,"roe":10.95,"sharesOutstanding":68981000,"year":2015},{"capex":437280000,"ebitMargin":40.04,"fcf":-18026000,"fcfMargin":-2.25,"grossMargin":68.36,"netDebt":2775084000,"netIncome":249910000,"operatingCf":427672000,"revenue":801591000,"roc":6.25,"roe":11.26,"sharesOutstanding":71049000,"year":2016},{"capex":518936000,"ebitMargin":47.85,"fcf":-59759000,"fcfMargin":-6.97,"grossMargin":68.19,"netDebt":3269578000,"netIncome":289914000,"operatingCf":458828000,"revenue":857348000,"roc":6.85,"roe":11.45,"sharesOutstanding":72233000,"year":2017},{"capex":368258000,"ebitMargin":39.5,"fcf":148430000,"fcfMargin":16.21,"grossMargin":68.55,"netDebt":3165117000,"netIncome":241907000,"operatingCf":516688000,"revenue":915436000,"roc":6.01,"roe":9.29,"sharesOutstanding":73302000,"year":2018},{"capex":409910000,"ebitMargin":50.32,"fcf":52009000,"fcfMargin":5.56,"grossMargin":68.07,"netDebt":3374852000,"netIncome":353866000,"operatingCf":461919000,"revenue":935788000,"roc":7.32,"roe":12.75,"sharesOutstanding":74766000,"year":2019},{"capex":501936000,"ebitMargin":34.65,"fcf":-132007000,"fcfMargin":-15.8,"grossMargin":65.27,"netDebt":3637536000,"netIncome":135888000,"operatingCf":369929000,"revenue":835494000,"roc":3.98,"roe":5.06,"sharesOutstanding":75515000,"year":2020},{"capex":440514000,"ebitMargin":41.5,"fcf":30838000,"fcfMargin":3.24,"grossMargin":66.71,"netDebt":4030108000,"netIncome":261498000,"operatingCf":471352000,"revenue":951224000,"roc":5.43,"roe":10.13,"sharesOutstanding":77368000,"year":2021},{"capex":416701000,"ebitMargin":49,"fcf":100068000,"fcfMargin":9.31,"grossMargin":66.79,"netDebt":4389238000,"netIncome":385491000,"operatingCf":516769000,"revenue":1074378000,"roc":6.64,"roe":13.05,"sharesOutstanding":80508000,"year":2022},{"capex":311120000,"ebitMargin":35.9,"fcf":244710000,"fcfMargin":21.61,"grossMargin":67.93,"netDebt":4436892000,"netIncome":236985000,"operatingCf":555830000,"revenue":1132154000,"roc":4.99,"roe":8,"sharesOutstanding":81313000,"year":2023},{"capex":246760000,"ebitMargin":39.28,"fcf":327803000,"fcfMargin":27.26,"grossMargin":67.42,"netDebt":4437843000,"netIncome":295208000,"operatingCf":574563000,"revenue":1202452000,"roc":5.75,"roe":9.31,"sharesOutstanding":83566000,"year":2024},{"capex":291338000,"ebitMargin":35.93,"fcf":331040000,"fcfMargin":25.89,"grossMargin":9.73,"netDebt":4920892000,"netIncome":411077000,"operatingCf":622378000,"revenue":1278804000,"roc":5.23,"roe":12.65,"sharesOutstanding":85852000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":10.29,"roeAvg5y":10.63,"yearsAvailable":20},"quarterly":[{"capex":257634000,"ebitMargin":39.89,"fcf":310637000,"fcfMargin":26.26,"grossMargin":67.4,"netDebt":4463757000,"netIncome":293774000,"operatingCf":567583000,"quarter":3,"revenue":1182820000,"roc":5.79,"roe":9.44,"sharesOutstanding":83994000,"year":2024},{"capex":246760000,"ebitMargin":39.28,"fcf":328491000,"fcfMargin":27.32,"grossMargin":67.42,"netDebt":4437843000,"netIncome":295208000,"operatingCf":574563000,"quarter":4,"revenue":1202452000,"roc":5.75,"roe":9.31,"sharesOutstanding":84692000,"year":2024},{"capex":242042000,"ebitMargin":39.36,"fcf":371093000,"fcfMargin":30.41,"grossMargin":67.18,"netDebt":4491111000,"netIncome":302240000,"operatingCf":612447000,"quarter":1,"revenue":1220283000,"roc":5.79,"roe":9.47,"sharesOutstanding":85472000,"year":2025},{"capex":247262000,"ebitMargin":42.57,"fcf":346155000,"fcfMargin":28.01,"grossMargin":67.26,"netDebt":4396964000,"netIncome":346174000,"operatingCf":593417000,"quarter":2,"revenue":1235754000,"roc":6.34,"roe":10.65,"sharesOutstanding":86611000,"year":2025},{"capex":313569000,"ebitMargin":42.3,"fcf":532771000,"fcfMargin":42.45,"grossMargin":67.31,"netDebt":4697865000,"netIncome":346870000,"operatingCf":597126000,"quarter":3,"revenue":1254979000,"roc":6.24,"roe":10.79,"sharesOutstanding":85978000,"year":2025},{"capex":343347000,"ebitMargin":41.98,"fcf":528245000,"fcfMargin":41.28,"grossMargin":52.04,"netDebt":4920892000,"netIncome":411077000,"operatingCf":622378000,"quarter":4,"revenue":1279580000,"roc":6.12,"roe":12.65,"sharesOutstanding":85983000,"year":2025},{"capex":349268000,"ebitMargin":41.58,"fcf":529187000,"fcfMargin":40.35,"grossMargin":53.6,"netDebt":4818554000,"netIncome":506408000,"operatingCf":629241000,"quarter":1,"revenue":1311510000,"roc":6.17,"roe":15.29,"sharesOutstanding":86662000,"year":2026},{"capex":504107000,"ebitMargin":34.49,"fcf":561986000,"fcfMargin":42.07,"grossMargin":54.05,"netDebt":4959067000,"netIncome":436194000,"operatingCf":816879000,"quarter":2,"revenue":1335693000,"roc":5.23,"roe":12.96,"sharesOutstanding":86183000,"year":2026}]}