{"annual":[{"capex":46128000,"ebitMargin":13.31,"fcf":299433000,"fcfMargin":13.84,"grossMargin":61.21,"netDebt":445855000,"netIncome":175635000,"operatingCf":345561000,"revenue":2163056000,"roc":33.83,"roe":null,"sharesOutstanding":85056000,"year":2015},{"capex":49863000,"ebitMargin":12.48,"fcf":315769000,"fcfMargin":12.92,"grossMargin":61.32,"netDebt":220158000,"netIncome":193582000,"operatingCf":365632000,"revenue":2444540000,"roc":33.64,"roe":317.98,"sharesOutstanding":83820000,"year":2016},{"capex":110765000,"ebitMargin":-0.19,"fcf":143752000,"fcfMargin":4.34,"grossMargin":60.13,"netDebt":2739937000,"netIncome":3279000,"operatingCf":254517000,"revenue":3311494000,"roc":-0.14,"roe":0.33,"sharesOutstanding":89790000,"year":2017},{"capex":126873000,"ebitMargin":6.53,"fcf":344285000,"fcfMargin":8.66,"grossMargin":63.05,"netDebt":2123024000,"netIncome":122456000,"operatingCf":471158000,"revenue":3975454000,"roc":7.25,"roe":14.39,"sharesOutstanding":92122000,"year":2018},{"capex":149016000,"ebitMargin":8.72,"fcf":416420000,"fcfMargin":9.81,"grossMargin":63.48,"netDebt":2811819000,"netIncome":233290000,"operatingCf":565436000,"revenue":4245321000,"roc":8.62,"roe":24.86,"sharesOutstanding":90971000,"year":2019},{"capex":83888000,"ebitMargin":11.96,"fcf":819390000,"fcfMargin":19.99,"grossMargin":67.19,"netDebt":2130379000,"netIncome":266745000,"operatingCf":903278000,"revenue":4099403000,"roc":11.22,"roe":24.46,"sharesOutstanding":90017000,"year":2020},{"capex":59834000,"ebitMargin":19.34,"fcf":1252636000,"fcfMargin":26.46,"grossMargin":69.5,"netDebt":2489682000,"netIncome":793560000,"operatingCf":1312470000,"revenue":4733962000,"roc":22.68,"roe":213.86,"sharesOutstanding":86177000,"year":2021},{"capex":108050000,"ebitMargin":20.09,"fcf":993372000,"fcfMargin":18.14,"grossMargin":69.07,"netDebt":2460392000,"netIncome":807799000,"operatingCf":1101422000,"revenue":5475846000,"roc":29.72,"roe":354.61,"sharesOutstanding":81067000,"year":2022},{"capex":103124000,"ebitMargin":20.94,"fcf":1052613000,"fcfMargin":17.82,"grossMargin":67.78,"netDebt":1750596000,"netIncome":882466000,"operatingCf":1155737000,"revenue":5906956000,"roc":30.48,"roe":129.65,"sharesOutstanding":79680000,"year":2023},{"capex":101737000,"ebitMargin":18.45,"fcf":1383185000,"fcfMargin":22.07,"grossMargin":67.72,"netDebt":966859000,"netIncome":1253715000,"operatingCf":1484922000,"revenue":6267411000,"roc":25.33,"roe":92.24,"sharesOutstanding":78338000,"year":2024},{"capex":115142000,"ebitMargin":15.79,"fcf":1175223000,"fcfMargin":18.09,"grossMargin":67.66,"netDebt":1895629000,"netIncome":729179000,"operatingCf":1290365000,"revenue":6497256000,"roc":25.56,"roe":227.93,"sharesOutstanding":72100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":21.53,"fcfCagr5y":5.61,"roeAvg10y":140.03,"roeAvg5y":203.66,"yearsAvailable":20},"quarterly":[{"capex":105775000,"ebitMargin":18.57,"fcf":1268122000,"fcfMargin":20.66,"grossMargin":67.78,"netDebt":1235671000,"netIncome":1063773000,"operatingCf":1373897000,"quarter":3,"revenue":6138410000,"roc":26.06,"roe":99.91,"sharesOutstanding":77968000,"year":2024},{"capex":101737000,"ebitMargin":18.45,"fcf":1383185000,"fcfMargin":22.07,"grossMargin":67.72,"netDebt":966859000,"netIncome":1253715000,"operatingCf":1484922000,"quarter":4,"revenue":6267411000,"roc":25.33,"roe":92.24,"sharesOutstanding":78000000,"year":2024},{"capex":104646000,"ebitMargin":18.34,"fcf":1504952000,"fcfMargin":23.78,"grossMargin":67.79,"netDebt":792927000,"netIncome":1254109000,"operatingCf":1609598000,"quarter":1,"revenue":6328615000,"roc":24.75,"roe":83.73,"sharesOutstanding":77790000,"year":2025},{"capex":111527000,"ebitMargin":18.2,"fcf":1511672000,"fcfMargin":23.55,"grossMargin":67.96,"netDebt":665238000,"netIncome":1265344000,"operatingCf":1623199000,"quarter":2,"revenue":6420009000,"roc":24.69,"roe":82.56,"sharesOutstanding":77359000,"year":2025},{"capex":115251000,"ebitMargin":15.62,"fcf":1215925000,"fcfMargin":18.82,"grossMargin":68.17,"netDebt":1325846000,"netIncome":885652000,"operatingCf":1331176000,"quarter":3,"revenue":6459775000,"roc":26.85,"roe":159.13,"sharesOutstanding":74987000,"year":2025},{"capex":115142000,"ebitMargin":15.79,"fcf":1175223000,"fcfMargin":18.09,"grossMargin":67.66,"netDebt":1625429000,"netIncome":729179000,"operatingCf":1290365000,"quarter":4,"revenue":6497256000,"roc":25.56,"roe":227.93,"sharesOutstanding":72100000,"year":2025},{"capex":109996000,"ebitMargin":16.43,"fcf":1257896000,"fcfMargin":19.43,"grossMargin":68.25,"netDebt":1688229000,"netIncome":740584000,"operatingCf":1367892000,"quarter":1,"revenue":6474167000,"roc":28.22,"roe":1168.41,"sharesOutstanding":69965000,"year":2026},{"capex":93671000,"ebitMargin":17.26,"fcf":1288944000,"fcfMargin":19.94,"grossMargin":68.89,"netDebt":1490575000,"netIncome":775283000,"operatingCf":1382615000,"quarter":2,"revenue":6463656000,"roc":31.61,"roe":null,"sharesOutstanding":66581000,"year":2026}]}