{"annual":[{"capex":56325000,"ebitMargin":26.7,"fcf":308791000,"fcfMargin":22.79,"grossMargin":42.89,"netDebt":-70110000,"netIncome":248867000,"operatingCf":365116000,"revenue":1354646000,"roc":30.28,"roe":24.98,"sharesOutstanding":79734000,"year":2016},{"capex":41947000,"ebitMargin":25.69,"fcf":315375000,"fcfMargin":22.04,"grossMargin":42.77,"netDebt":-64765000,"netIncome":245793000,"operatingCf":357322000,"revenue":1431117000,"roc":25.57,"roe":23.82,"sharesOutstanding":78255000,"year":2017},{"capex":40135000,"ebitMargin":25.53,"fcf":372007000,"fcfMargin":24.21,"grossMargin":43.14,"netDebt":-31440000,"netIncome":376660000,"operatingCf":412142000,"revenue":1536603000,"roc":25.11,"roe":29.73,"sharesOutstanding":77585000,"year":2018},{"capex":53598000,"ebitMargin":22.36,"fcf":377530000,"fcfMargin":24.31,"grossMargin":40.55,"netDebt":-31440000,"netIncome":271885000,"operatingCf":431128000,"revenue":1552691000,"roc":22.21,"roe":19.03,"sharesOutstanding":77347000,"year":2019},{"capex":177510000,"ebitMargin":22.43,"fcf":333022000,"fcfMargin":19.62,"grossMargin":40.58,"netDebt":-213022000,"netIncome":296668000,"operatingCf":510532000,"revenue":1697067000,"roc":20.44,"roe":19.14,"sharesOutstanding":76934000,"year":2020},{"capex":157837000,"ebitMargin":22.68,"fcf":304292000,"fcfMargin":17.31,"grossMargin":39.52,"netDebt":66347000,"netIncome":311469000,"operatingCf":462129000,"revenue":1758225000,"roc":20.86,"roe":22.54,"sharesOutstanding":75658000,"year":2021},{"capex":191389000,"ebitMargin":24.43,"fcf":313242000,"fcfMargin":16.12,"grossMargin":41.91,"netDebt":262757000,"netIncome":362916000,"operatingCf":504631000,"revenue":1942884000,"roc":21.09,"roe":22.56,"sharesOutstanding":73486000,"year":2022},{"capex":206984000,"ebitMargin":23.14,"fcf":174575000,"fcfMargin":8.4,"grossMargin":41.33,"netDebt":262757000,"netIncome":366646000,"operatingCf":381559000,"revenue":2077702000,"roc":20.25,"roe":15.44,"sharesOutstanding":73096000,"year":2023},{"capex":58118000,"ebitMargin":22.09,"fcf":509923000,"fcfMargin":23.02,"grossMargin":41.35,"netDebt":-101953000,"netIncome":381816000,"operatingCf":568041000,"revenue":2215543000,"roc":19.51,"roe":17.92,"sharesOutstanding":73025000,"year":2024},{"capex":53358000,"ebitMargin":23.94,"fcf":588146000,"fcfMargin":24.76,"grossMargin":42.71,"netDebt":-101953000,"netIncome":455748000,"operatingCf":641504000,"revenue":2375288000,"roc":22.67,"roe":21.39,"sharesOutstanding":73045000,"year":2025},{"capex":67103000,"ebitMargin":24.29,"fcf":694857000,"fcfMargin":27.84,"grossMargin":43.12,"netDebt":27944000,"netIncome":502776000,"operatingCf":761960000,"revenue":2496316000,"roc":23.41,"roe":24.5,"sharesOutstanding":72043000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":7.62,"fcfCagr5y":31.3,"roeAvg10y":21.61,"roeAvg5y":20.36,"yearsAvailable":20},"quarterly":[{"capex":63129000,"ebitMargin":22.52,"fcf":472783000,"fcfMargin":20.8,"grossMargin":41.42,"netDebt":180039000,"netIncome":405208000,"operatingCf":535912000,"quarter":4,"revenue":2273304000,"roc":21.21,"roe":20.51,"sharesOutstanding":73082000,"year":2024},{"capex":64957000,"ebitMargin":23.22,"fcf":481234000,"fcfMargin":20.74,"grossMargin":42.06,"netDebt":130130000,"netIncome":429217000,"operatingCf":546191000,"quarter":1,"revenue":2319829000,"roc":21.58,"roe":21.08,"sharesOutstanding":73013000,"year":2025},{"capex":53358000,"ebitMargin":23.94,"fcf":588146000,"fcfMargin":24.76,"grossMargin":42.71,"netDebt":-101953000,"netIncome":455748000,"operatingCf":641504000,"quarter":2,"revenue":2375289000,"roc":22.67,"roe":21.39,"sharesOutstanding":73005000,"year":2025},{"capex":49437000,"ebitMargin":24.87,"fcf":595761000,"fcfMargin":24.63,"grossMargin":43.54,"netDebt":72161000,"netIncome":480543000,"operatingCf":645198000,"quarter":3,"revenue":2419045000,"roc":23.03,"roe":22.11,"sharesOutstanding":72909000,"year":2025},{"capex":53985000,"ebitMargin":25.87,"fcf":654231000,"fcfMargin":26.55,"grossMargin":43.84,"netDebt":79194000,"netIncome":507366000,"operatingCf":708215000,"quarter":4,"revenue":2464531000,"roc":23.84,"roe":23.03,"sharesOutstanding":72413000,"year":2025},{"capex":58788000,"ebitMargin":26,"fcf":727611000,"fcfMargin":28.92,"grossMargin":44.06,"netDebt":69427000,"netIncome":519152000,"operatingCf":786398000,"quarter":1,"revenue":2515689000,"roc":24.14,"roe":24.32,"sharesOutstanding":71978000,"year":2026},{"capex":67103000,"ebitMargin":24.91,"fcf":694858000,"fcfMargin":27.43,"grossMargin":43.6,"netDebt":27944000,"netIncome":502776000,"operatingCf":761960000,"quarter":2,"revenue":2533415000,"roc":24.37,"roe":24.5,"sharesOutstanding":72043000,"year":2026},{"capex":85183000,"ebitMargin":25.25,"fcf":717441000,"fcfMargin":27.7,"grossMargin":43.78,"netDebt":80422000,"netIncome":519202000,"operatingCf":802623000,"quarter":3,"revenue":2590224000,"roc":1476.17,"roe":24.73,"sharesOutstanding":70262000,"year":2026}]}