{"annual":[{"capex":88404000,"ebitMargin":3.68,"fcf":396168000,"fcfMargin":3.27,"grossMargin":16.25,"netDebt":136939000,"netIncome":302971000,"operatingCf":484572000,"revenue":12114832000,"roc":7.68,"roe":7.06,"sharesOutstanding":126110000,"year":2015},{"capex":77715000,"ebitMargin":3.09,"fcf":602458000,"fcfMargin":5.49,"grossMargin":16.12,"netDebt":-267965000,"netIncome":210463000,"operatingCf":680173000,"revenue":10964157000,"roc":6.07,"roe":4.93,"sharesOutstanding":121483000,"year":2016},{"capex":118060000,"ebitMargin":3.91,"fcf":456821000,"fcfMargin":4.56,"grossMargin":17.68,"netDebt":-536080000,"netIncome":293727000,"operatingCf":574881000,"revenue":10022788000,"roc":7.19,"roe":6.63,"sharesOutstanding":120147000,"year":2017},{"capex":94884000,"ebitMargin":4.32,"fcf":386268000,"fcfMargin":2.58,"grossMargin":18.88,"netDebt":1512469000,"netIncome":178431000,"operatingCf":481152000,"revenue":14984646000,"roc":6.81,"roe":3.04,"sharesOutstanding":138712000,"year":2018},{"capex":135977000,"ebitMargin":3.18,"fcf":-502413000,"fcfMargin":-3.94,"grossMargin":19.45,"netDebt":770078000,"netIncome":847979000,"operatingCf":-366436000,"revenue":12737868000,"roc":4.83,"roe":14.84,"sharesOutstanding":137907000,"year":2019},{"capex":118269000,"ebitMargin":3.95,"fcf":688580000,"fcfMargin":5.08,"grossMargin":19.07,"netDebt":1714031000,"netIncome":491845000,"operatingCf":806849000,"revenue":13566975000,"roc":5.69,"roe":8.46,"sharesOutstanding":132721000,"year":2020},{"capex":92814000,"ebitMargin":4.88,"fcf":633462000,"fcfMargin":4.49,"grossMargin":21.6,"netDebt":2809912000,"netIncome":477030000,"operatingCf":726276000,"revenue":14092632000,"roc":6.02,"roe":8.03,"sharesOutstanding":131274000,"year":2021},{"capex":127615000,"ebitMargin":5.52,"fcf":347094000,"fcfMargin":3.55,"grossMargin":26.37,"netDebt":3024810000,"netIncome":644039000,"operatingCf":474709000,"revenue":9783074000,"roc":4.73,"roe":10.63,"sharesOutstanding":129445000,"year":2022},{"capex":137486000,"ebitMargin":6.23,"fcf":837277000,"fcfMargin":7.72,"grossMargin":24.98,"netDebt":2696403000,"netIncome":665777000,"operatingCf":974763000,"revenue":10851420000,"roc":6.04,"roe":10.17,"sharesOutstanding":127214000,"year":2023},{"capex":121114000,"ebitMargin":6.02,"fcf":933559000,"fcfMargin":8.12,"grossMargin":24.63,"netDebt":1607373000,"netIncome":806093000,"operatingCf":1054673000,"revenue":11500941000,"roc":9.02,"roe":17.72,"sharesOutstanding":125881000,"year":2024},{"capex":79232000,"ebitMargin":7.18,"fcf":607472000,"fcfMargin":5.05,"grossMargin":24.81,"netDebt":1474409000,"netIncome":290248000,"operatingCf":686704000,"revenue":12029783000,"roc":10.93,"roe":7.97,"sharesOutstanding":120084000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":6.33,"fcfCagr5y":12.53,"roeAvg10y":9.24,"roeAvg5y":10.9,"yearsAvailable":20},"quarterly":[{"capex":121114000,"ebitMargin":6.71,"fcf":933559000,"fcfMargin":12.65,"grossMargin":30.58,"netDebt":1607373000,"netIncome":806092000,"operatingCf":1054673000,"quarter":3,"revenue":7379733000,"roc":6.45,"roe":17.72,"sharesOutstanding":124884000,"year":2024},{"capex":114141000,"ebitMargin":7.48,"fcf":629627000,"fcfMargin":8.39,"grossMargin":30.83,"netDebt":1734417000,"netIncome":616352000,"operatingCf":743768000,"quarter":4,"revenue":7502462000,"roc":7.32,"roe":14.66,"sharesOutstanding":124055000,"year":2024},{"capex":103609000,"ebitMargin":7.76,"fcf":586551000,"fcfMargin":7.75,"grossMargin":30.92,"netDebt":1910556000,"netIncome":459852000,"operatingCf":690160000,"quarter":1,"revenue":7565698000,"roc":7.11,"roe":11.9,"sharesOutstanding":122624000,"year":2025},{"capex":87997000,"ebitMargin":8.02,"fcf":412154000,"fcfMargin":5.34,"grossMargin":30.81,"netDebt":1710971000,"netIncome":499128000,"operatingCf":500151000,"quarter":2,"revenue":7713582000,"roc":7.54,"roe":13.06,"sharesOutstanding":120491000,"year":2025},{"capex":79232000,"ebitMargin":7.34,"fcf":607472000,"fcfMargin":5.05,"grossMargin":24.8,"netDebt":1474409000,"netIncome":284437000,"operatingCf":686704000,"quarter":3,"revenue":12027183000,"roc":11.18,"roe":7.81,"sharesOutstanding":120084000,"year":2025},{"capex":84720000,"ebitMargin":7.33,"fcf":875288000,"fcfMargin":7.07,"grossMargin":24.43,"netDebt":1406725000,"netIncome":435763000,"operatingCf":960008000,"quarter":4,"revenue":12387508000,"roc":11.29,"roe":12.65,"sharesOutstanding":119006000,"year":2025},{"capex":88226000,"ebitMargin":4.69,"fcf":484092000,"fcfMargin":3.68,"grossMargin":23.4,"netDebt":3186174000,"netIncome":384268000,"operatingCf":572318000,"quarter":1,"revenue":13171974000,"roc":7.44,"roe":11.67,"sharesOutstanding":119006000,"year":2026},{"capex":91299000,"ebitMargin":4.57,"fcf":644544000,"fcfMargin":4.53,"grossMargin":22.07,"netDebt":2881749000,"netIncome":334611000,"operatingCf":735843000,"quarter":2,"revenue":14219216000,"roc":8.34,"roe":10.25,"sharesOutstanding":119006000,"year":2026}]}