{"annual":[{"capex":143487000,"ebitMargin":17.91,"fcf":154051000,"fcfMargin":7.48,"grossMargin":48.39,"netDebt":-501482000,"netIncome":266047000,"operatingCf":297538000,"revenue":2060523000,"roc":33.9,"roe":25.89,"sharesOutstanding":140610000,"year":2016},{"capex":149511000,"ebitMargin":17.96,"fcf":236881000,"fcfMargin":10.1,"grossMargin":51.17,"netDebt":-734846000,"netIncome":303381000,"operatingCf":386392000,"revenue":2344392000,"roc":29.74,"roe":22.31,"sharesOutstanding":137302000,"year":2017},{"capex":157864000,"ebitMargin":17.21,"fcf":331473000,"fcfMargin":12.51,"grossMargin":52.8,"netDebt":-990501000,"netIncome":258662000,"operatingCf":489337000,"revenue":2649181000,"roc":26.73,"roe":16.2,"sharesOutstanding":136198000,"year":2018},{"capex":225807000,"ebitMargin":21.46,"fcf":516972000,"fcfMargin":15.72,"grossMargin":55.23,"netDebt":-881320000,"netIncome":483801000,"operatingCf":742779000,"revenue":3288319000,"roc":44.55,"roe":33.46,"sharesOutstanding":133971000,"year":2019},{"capex":283048000,"ebitMargin":17.74,"fcf":386268000,"fcfMargin":9.71,"grossMargin":45.64,"netDebt":-141359000,"netIncome":645596000,"operatingCf":669316000,"revenue":3979296000,"roc":44.55,"roe":44.65,"sharesOutstanding":133971000,"year":2020},{"capex":229226000,"ebitMargin":18.63,"fcf":574110000,"fcfMargin":13.04,"grossMargin":55.98,"netDebt":-351836000,"netIncome":588913000,"operatingCf":803336000,"revenue":4401879000,"roc":24.83,"roe":23.02,"sharesOutstanding":130871000,"year":2021},{"capex":394502000,"ebitMargin":21.31,"fcf":994606000,"fcfMargin":15.9,"grossMargin":57.68,"netDebt":-378819000,"netIncome":975322000,"operatingCf":1389108000,"revenue":6256617000,"roc":37.7,"roe":35.6,"sharesOutstanding":130295000,"year":2022},{"capex":638657000,"ebitMargin":16.38,"fcf":327806000,"fcfMargin":4.04,"grossMargin":55.39,"netDebt":-84533000,"netIncome":854800000,"operatingCf":966463000,"revenue":8110518000,"roc":32.28,"roe":27.15,"sharesOutstanding":128017000,"year":2023},{"capex":651865000,"ebitMargin":22.17,"fcf":1644299000,"fcfMargin":17.09,"grossMargin":58.31,"netDebt":-840681000,"netIncome":1550190000,"operatingCf":2296164000,"revenue":9619278000,"roc":39.06,"roe":36.63,"sharesOutstanding":127060000,"year":2024},{"capex":689232000,"ebitMargin":23.67,"fcf":1583481000,"fcfMargin":14.96,"grossMargin":59.22,"netDebt":-408545000,"netIncome":1814616000,"operatingCf":2272713000,"revenue":10588126000,"roc":43.47,"roe":41.97,"sharesOutstanding":123935000,"year":2025},{"capex":680802000,"ebitMargin":19.91,"fcf":921675000,"fcfMargin":8.3,"grossMargin":56.6,"netDebt":-8761000,"netIncome":1579183000,"operatingCf":1602477000,"revenue":11102600000,"roc":33.65,"roe":31.83,"sharesOutstanding":119068000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":24.42,"fcfCagr5y":29.82,"roeAvg10y":31.28,"roeAvg5y":34.63,"yearsAvailable":20},"quarterly":[{"capex":660762000,"ebitMargin":23.35,"fcf":1594659000,"fcfMargin":15.66,"grossMargin":58.85,"netDebt":325682000,"netIncome":1735681000,"operatingCf":2255421000,"quarter":4,"revenue":10181732000,"roc":45.03,"roe":43.55,"sharesOutstanding":122803000,"year":2024},{"capex":689232000,"ebitMargin":23.67,"fcf":1583481000,"fcfMargin":14.96,"grossMargin":59.22,"netDebt":-408545000,"netIncome":1814616000,"operatingCf":2272713000,"quarter":1,"revenue":10588126000,"roc":43.47,"roe":41.97,"sharesOutstanding":121895000,"year":2025},{"capex":710814000,"ebitMargin":23.36,"fcf":1315421000,"fcfMargin":12.24,"grossMargin":59.34,"netDebt":381510000,"netIncome":1807767000,"operatingCf":2026235000,"quarter":2,"revenue":10749895000,"roc":42.87,"roe":42.14,"sharesOutstanding":120843000,"year":2025},{"capex":743626000,"ebitMargin":22.88,"fcf":1168145000,"fcfMargin":10.71,"grossMargin":59.1,"netDebt":606924000,"netIncome":1785750000,"operatingCf":1911771000,"quarter":3,"revenue":10904036000,"roc":41.82,"roe":40.7,"sharesOutstanding":119680000,"year":2025},{"capex":732584000,"ebitMargin":22.04,"fcf":1128412000,"fcfMargin":10.19,"grossMargin":58.41,"netDebt":726932000,"netIncome":1740715000,"operatingCf":1860996000,"quarter":4,"revenue":11073296000,"roc":39.92,"roe":38.67,"sharesOutstanding":118552000,"year":2025},{"capex":680802000,"ebitMargin":19.83,"fcf":921675000,"fcfMargin":8.3,"grossMargin":56.6,"netDebt":-8761000,"netIncome":1579183000,"operatingCf":1602477000,"quarter":1,"revenue":11102600000,"roc":33.52,"roe":31.83,"sharesOutstanding":119068000,"year":2026},{"capex":655919000,"ebitMargin":18.21,"fcf":1279952000,"fcfMargin":11.42,"grossMargin":55.7,"netDebt":621279000,"netIncome":1459659000,"operatingCf":1935871000,"quarter":2,"revenue":11203543000,"roc":30.28,"roe":30.25,"sharesOutstanding":115482000,"year":2026},{"capex":627697000,"ebitMargin":17.76,"fcf":1354336000,"fcfMargin":12.21,"grossMargin":56.11,"netDebt":751390000,"netIncome":1417977000,"operatingCf":1982033000,"quarter":3,"revenue":11093955000,"roc":29.48,"roe":29.6,"sharesOutstanding":112919000,"year":2026}]}