{"annual":[{"capex":84481000,"ebitMargin":19.49,"fcf":195986000,"fcfMargin":6.95,"grossMargin":54.56,"netDebt":-833070000,"netIncome":456227000,"operatingCf":280467000,"revenue":2820270000,"roc":15.13,"roe":13.64,"sharesOutstanding":191107000,"year":2015},{"capex":96675000,"ebitMargin":20.67,"fcf":609007000,"fcfMargin":20.17,"grossMargin":55.64,"netDebt":-846883000,"netIncome":510814000,"operatingCf":705682000,"revenue":3018665000,"roc":16.67,"roe":14.94,"sharesOutstanding":189343000,"year":2016},{"capex":151928000,"ebitMargin":21.67,"fcf":508914000,"fcfMargin":16.49,"grossMargin":57.76,"netDebt":-891488000,"netIncome":694955000,"operatingCf":660842000,"revenue":3087004000,"roc":16,"roe":18.28,"sharesOutstanding":188732000,"year":2017},{"capex":160355000,"ebitMargin":23.25,"fcf":759165000,"fcfMargin":22.68,"grossMargin":59.14,"netDebt":-1201732000,"netIncome":694080000,"operatingCf":919520000,"revenue":3347444000,"roc":17.45,"roe":16.67,"sharesOutstanding":189734000,"year":2018},{"capex":120408000,"ebitMargin":25.17,"fcf":578141000,"fcfMargin":15.39,"grossMargin":59.45,"netDebt":-978329000,"netIncome":952486000,"operatingCf":698549000,"revenue":3757505000,"roc":18.43,"roe":19.87,"sharesOutstanding":190899000,"year":2019},{"capex":187466000,"ebitMargin":25.18,"fcf":947801000,"fcfMargin":22.64,"grossMargin":59.27,"netDebt":-1382484000,"netIncome":992324000,"operatingCf":1135267000,"revenue":4186573000,"roc":17.97,"roe":17.99,"sharesOutstanding":191895000,"year":2020},{"capex":309587000,"ebitMargin":24.46,"fcf":702840000,"fcfMargin":14.11,"grossMargin":58.01,"netDebt":-1428014000,"netIncome":1082200000,"operatingCf":1012427000,"revenue":4982795000,"roc":19.02,"roe":17.7,"sharesOutstanding":193043000,"year":2021},{"capex":246193000,"ebitMargin":21.15,"fcf":542066000,"fcfMargin":11.15,"grossMargin":57.75,"netDebt":-1164653000,"netIncome":973585000,"operatingCf":788259000,"revenue":4860286000,"roc":15.77,"roe":15.69,"sharesOutstanding":193042000,"year":2022},{"capex":195028000,"ebitMargin":20.89,"fcf":1181237000,"fcfMargin":22.59,"grossMargin":57.48,"netDebt":-1580417000,"netIncome":1289636000,"operatingCf":1376265000,"revenue":5228252000,"roc":14.98,"roe":18.39,"sharesOutstanding":192058000,"year":2023},{"capex":193571000,"ebitMargin":25.31,"fcf":1238900000,"fcfMargin":19.67,"grossMargin":58.7,"netDebt":-1916680999,"netIncome":1411436000,"operatingCf":1432471000,"revenue":6296903000,"roc":19.62,"roe":17.98,"sharesOutstanding":193465000,"year":2024},{"capex":270446000,"ebitMargin":25.89,"fcf":1362913000,"fcfMargin":18.81,"grossMargin":58.74,"netDebt":-2082658000,"netIncome":1663887000,"operatingCf":1633359000,"revenue":7245519000,"roc":20.23,"roe":18.54,"sharesOutstanding":193616000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":14.13,"fcfCagr5y":19.94,"roeAvg10y":17.61,"roeAvg5y":17.66,"yearsAvailable":20},"quarterly":[{"capex":157846000,"ebitMargin":23.81,"fcf":1256676000,"fcfMargin":21.1,"grossMargin":58.43,"netDebt":-1899529000,"netIncome":1517829000,"operatingCf":1414522000,"quarter":3,"revenue":5956843000,"roc":18.26,"roe":20.22,"sharesOutstanding":193171000,"year":2024},{"capex":193571000,"ebitMargin":25.31,"fcf":1238900000,"fcfMargin":19.67,"grossMargin":58.7,"netDebt":-1944582000,"netIncome":1411435000,"operatingCf":1432471000,"quarter":4,"revenue":6296903000,"roc":19.62,"roe":17.98,"sharesOutstanding":193759000,"year":2024},{"capex":200465000,"ebitMargin":25.25,"fcf":1217489000,"fcfMargin":18.87,"grossMargin":58.59,"netDebt":-2035280000,"netIncome":1468243000,"operatingCf":1417954000,"quarter":1,"revenue":6450353000,"roc":19.25,"roe":17.95,"sharesOutstanding":193717000,"year":2025},{"capex":208984000,"ebitMargin":26.02,"fcf":1126820000,"fcfMargin":16.67,"grossMargin":58.94,"netDebt":-1923600000,"netIncome":1568435000,"operatingCf":1335804000,"quarter":2,"revenue":6758246000,"roc":20.96,"roe":19.3,"sharesOutstanding":193416000,"year":2025},{"capex":230975000,"ebitMargin":25.61,"fcf":1332489000,"fcfMargin":19.19,"grossMargin":58.73,"netDebt":-1917074000,"netIncome":1570939000,"operatingCf":1563464000,"quarter":3,"revenue":6943125000,"roc":20.27,"roe":18.53,"sharesOutstanding":193533000,"year":2025},{"capex":270446000,"ebitMargin":25.89,"fcf":1362913000,"fcfMargin":18.81,"grossMargin":58.74,"netDebt":-2082658000,"netIncome":1663887000,"operatingCf":1633359000,"quarter":4,"revenue":7245519000,"roc":20.23,"roe":18.54,"sharesOutstanding":193777000,"year":2025},{"capex":297001000,"ebitMargin":26.46,"fcf":1451558000,"fcfMargin":19.45,"grossMargin":59.14,"netDebt":-2122301000,"netIncome":1736196000,"operatingCf":1748559000,"quarter":1,"revenue":7463909000,"roc":20.62,"roe":18.73,"sharesOutstanding":193565000,"year":2026},{"capex":379103000,"ebitMargin":27.61,"fcf":1534214000,"fcfMargin":20,"grossMargin":60.08,"netDebt":-2156278000,"netIncome":1877294000,"operatingCf":1913317000,"quarter":2,"revenue":7671437000,"roc":22.68,"roe":20.79,"sharesOutstanding":193471000,"year":2026}]}