{"annual":[{"capex":82921000,"ebitMargin":18.72,"fcf":133443000,"fcfMargin":8.33,"grossMargin":55.58,"netDebt":1041091000,"netIncome":192078000,"operatingCf":216364000,"revenue":1601892000,"roc":48.51,"roe":null,"sharesOutstanding":93649000,"year":2015},{"capex":64787000,"ebitMargin":19.73,"fcf":269784000,"fcfMargin":15.2,"grossMargin":54.94,"netDebt":1049209000,"netIncome":222045000,"operatingCf":334571000,"revenue":1775423000,"roc":58.75,"roe":null,"sharesOutstanding":90884000,"year":2016},{"capex":76704000,"ebitMargin":20.98,"fcf":296572000,"fcfMargin":15.06,"grossMargin":55.73,"netDebt":1073400000,"netIncome":263144000,"operatingCf":373276000,"revenue":1969058000,"roc":58.27,"roe":null,"sharesOutstanding":89567000,"year":2017},{"capex":122936000,"ebitMargin":22.2,"fcf":277148000,"fcfMargin":12.52,"grossMargin":56.1,"netDebt":876491000,"netIncome":377031000,"operatingCf":400084000,"revenue":2213242000,"roc":64.07,"roe":null,"sharesOutstanding":88470000,"year":2018},{"capex":155224000,"ebitMargin":22.97,"fcf":303934000,"fcfMargin":12.63,"grossMargin":56.73,"netDebt":980102000,"netIncome":427720000,"operatingCf":459158000,"revenue":2406908000,"roc":49.93,"roe":241.01,"sharesOutstanding":87542000,"year":2019},{"capex":107626000,"ebitMargin":25.66,"fcf":540437000,"fcfMargin":19.97,"grossMargin":58.04,"netDebt":619324000,"netIncome":581776000,"operatingCf":648063000,"revenue":2706655000,"roc":40.57,"roe":92.04,"sharesOutstanding":86722000,"year":2020},{"capex":119549000,"ebitMargin":28.99,"fcf":635997000,"fcfMargin":19.78,"grossMargin":58.76,"netDebt":886555000,"netIncome":744845000,"operatingCf":755546000,"revenue":3215360000,"roc":55.69,"roe":107.95,"sharesOutstanding":86572000,"year":2021},{"capex":148838000,"ebitMargin":26.69,"fcf":394146000,"fcfMargin":11.71,"grossMargin":59.52,"netDebt":1357487000,"netIncome":679089000,"operatingCf":542984000,"revenue":3367324000,"roc":59.48,"roe":111.56,"sharesOutstanding":84600000,"year":2022},{"capex":133631000,"ebitMargin":29.97,"fcf":772879000,"fcfMargin":21.11,"grossMargin":59.82,"netDebt":613421000,"netIncome":845042000,"operatingCf":906510000,"revenue":3660953000,"roc":47.53,"roe":56.92,"sharesOutstanding":83978000,"year":2023},{"capex":130922000,"ebitMargin":28.95,"fcf":798079000,"fcfMargin":20.48,"grossMargin":61.04,"netDebt":698643000,"netIncome":887867000,"operatingCf":929001000,"revenue":3897504000,"roc":50.7,"roe":55.65,"sharesOutstanding":83056000,"year":2024},{"capex":124676000,"ebitMargin":31.6,"fcf":1053391000,"fcfMargin":24.48,"grossMargin":61.8,"netDebt":897143000,"netIncome":1059464000,"operatingCf":1178067000,"revenue":4303702000,"roc":61.76,"roe":65.99,"sharesOutstanding":80675000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":17.97,"fcfCagr5y":18.66,"roeAvg10y":null,"roeAvg5y":79.62,"yearsAvailable":20},"quarterly":[{"capex":124223000,"ebitMargin":28.92,"fcf":792604000,"fcfMargin":20.61,"grossMargin":60.76,"netDebt":689644000,"netIncome":866239000,"operatingCf":916827000,"quarter":3,"revenue":3844817000,"roc":47.49,"roe":53.54,"sharesOutstanding":83056000,"year":2024},{"capex":130922000,"ebitMargin":28.95,"fcf":798079000,"fcfMargin":20.48,"grossMargin":61.08,"netDebt":698680000,"netIncome":887867000,"operatingCf":929001000,"quarter":4,"revenue":3897504000,"roc":50.7,"roe":55.65,"sharesOutstanding":83056000,"year":2024},{"capex":130675000,"ebitMargin":29.14,"fcf":837703000,"fcfMargin":21.31,"grossMargin":61.32,"netDebt":895389000,"netIncome":894965000,"operatingCf":968378000,"quarter":1,"revenue":3931836000,"roc":55.16,"roe":61.81,"sharesOutstanding":81922000,"year":2025},{"capex":131472000,"ebitMargin":31.09,"fcf":774337000,"fcfMargin":19.18,"grossMargin":61.54,"netDebt":1072677000,"netIncome":985656000,"operatingCf":905809000,"quarter":2,"revenue":4037715000,"roc":59.57,"roe":67.56,"sharesOutstanding":80994000,"year":2025},{"capex":134497000,"ebitMargin":31.34,"fcf":953573000,"fcfMargin":22.88,"grossMargin":61.72,"netDebt":904797000,"netIncome":1027425000,"operatingCf":1088070000,"quarter":3,"revenue":4167411000,"roc":61.18,"roe":65.81,"sharesOutstanding":80675000,"year":2025},{"capex":124676000,"ebitMargin":31.6,"fcf":1053391000,"fcfMargin":24.48,"grossMargin":61.8,"netDebt":897143000,"netIncome":1059464000,"operatingCf":1178067000,"quarter":4,"revenue":4303702000,"roc":61.76,"roe":65.99,"sharesOutstanding":80675000,"year":2025},{"capex":126634000,"ebitMargin":31.63,"fcf":1079719000,"fcfMargin":24.28,"grossMargin":62.05,"netDebt":904923000,"netIncome":1095233000,"operatingCf":1206353000,"quarter":1,"revenue":4446095000,"roc":67.42,"roe":70.38,"sharesOutstanding":80675000,"year":2026},{"capex":117178000,"ebitMargin":32.03,"fcf":1250594000,"fcfMargin":27.47,"grossMargin":62.45,"netDebt":899148000,"netIncome":1139656000,"operatingCf":1367772000,"quarter":2,"revenue":4553223000,"roc":67.69,"roe":70.67,"sharesOutstanding":80675000,"year":2026}]}