{"annual":[{"capex":64276000,"ebitMargin":21.36,"fcf":157094000,"fcfMargin":24.1,"grossMargin":67.01,"netDebt":133291000,"netIncome":105789000,"operatingCf":221370000,"revenue":651790000,"roc":20.44,"roe":31.16,"sharesOutstanding":44155678,"year":2015},{"capex":77370000,"ebitMargin":21.44,"fcf":112889000,"fcfMargin":13.37,"grossMargin":63.58,"netDebt":80388000,"netIncome":136366000,"operatingCf":190259000,"revenue":844396000,"roc":22.89,"roe":31.8,"sharesOutstanding":44157249,"year":2016},{"capex":74884000,"ebitMargin":4.63,"fcf":194126000,"fcfMargin":15.96,"grossMargin":59.15,"netDebt":-19846000,"netIncome":13780000,"operatingCf":269010000,"revenue":1216542000,"roc":7.98,"roe":4.23,"sharesOutstanding":44157362,"year":2017},{"capex":97754000,"ebitMargin":-4.83,"fcf":133153000,"fcfMargin":9.25,"grossMargin":48.42,"netDebt":294845000,"netIncome":-36585000,"operatingCf":230907000,"revenue":1439653000,"roc":-6.47,"roe":-10.87,"sharesOutstanding":44529612,"year":2018},{"capex":136870000,"ebitMargin":-6.67,"fcf":314221000,"fcfMargin":13.68,"grossMargin":48,"netDebt":-367317000,"netIncome":-171999000,"operatingCf":451091000,"revenue":2296314000,"roc":-5.06,"roe":-8.26,"sharesOutstanding":48692906,"year":2019},{"capex":247141000,"ebitMargin":3.22,"fcf":935411000,"fcfMargin":23.54,"grossMargin":43,"netDebt":-148278000,"netIncome":-1000000,"operatingCf":1182552000,"revenue":3974000000,"roc":4.43,"roe":-0.06,"sharesOutstanding":49740407,"year":2020},{"capex":609496000,"ebitMargin":6.24,"fcf":355547000,"fcfMargin":5.03,"grossMargin":42.51,"netDebt":1397000000,"netIncome":83000000,"operatingCf":965043000,"revenue":7069000000,"roc":10.34,"roe":5.42,"sharesOutstanding":49802993,"year":2021},{"capex":455000000,"ebitMargin":9.92,"fcf":2485000000,"fcfMargin":23.05,"grossMargin":48.22,"netDebt":3504000000,"netIncome":482000000,"operatingCf":2940000000,"revenue":10780000000,"roc":20.66,"roe":26.38,"sharesOutstanding":51335621,"year":2022},{"capex":509000000,"ebitMargin":14.61,"fcf":4631000000,"fcfMargin":30.65,"grossMargin":50.24,"netDebt":2777000000,"netIncome":987000000,"operatingCf":5140000000,"revenue":15107000000,"roc":34.76,"roe":32.14,"sharesOutstanding":51006860,"year":2023},{"capex":860000000,"ebitMargin":12.66,"fcf":7058000000,"fcfMargin":33.97,"grossMargin":46.09,"netDebt":4215000000,"netIncome":1911000000,"operatingCf":7918000000,"revenue":20777000000,"roc":30.62,"roe":43.92,"sharesOutstanding":50697000,"year":2024},{"capex":1343000000,"ebitMargin":11.08,"fcf":10773000000,"fcfMargin":37.29,"grossMargin":44.5,"netDebt":7722000000,"netIncome":1997000000,"operatingCf":12116000000,"revenue":28893000000,"roc":22.81,"roe":29.59,"sharesOutstanding":50697000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":62.41,"fcfCagr5y":81.19,"roeAvg10y":15.43,"roeAvg5y":27.49,"yearsAvailable":20},"quarterly":[{"capex":733000000,"ebitMargin":10.81,"fcf":6189000000,"fcfMargin":32.61,"grossMargin":46.28,"netDebt":4162000000,"netIncome":1437000000,"operatingCf":6922000000,"quarter":3,"revenue":18979000000,"roc":24.68,"roe":35.91,"sharesOutstanding":50697000,"year":2024},{"capex":858000000,"ebitMargin":12.66,"fcf":7060000000,"fcfMargin":33.98,"grossMargin":46.09,"netDebt":4215000000,"netIncome":1911000000,"operatingCf":7918000000,"quarter":4,"revenue":20777000000,"roc":30.62,"roe":43.92,"sharesOutstanding":50697384,"year":2024},{"capex":984000000,"ebitMargin":12.81,"fcf":6366000000,"fcfMargin":28.45,"grossMargin":46.13,"netDebt":4748000000,"netIncome":2061000000,"operatingCf":7437000000,"quarter":1,"revenue":22379000000,"roc":29.8,"roe":41.19,"sharesOutstanding":50697384,"year":2025},{"capex":1087000000,"ebitMargin":12.3,"fcf":7298000000,"fcfMargin":30.29,"grossMargin":45.87,"netDebt":5971000000,"netIncome":2053000000,"operatingCf":8472000000,"quarter":2,"revenue":24096000000,"roc":26.48,"roe":35.94,"sharesOutstanding":50698000,"year":2025},{"capex":1221000000,"ebitMargin":11.96,"fcf":8384989680,"fcfMargin":32.01,"grossMargin":45.14,"netDebt":7295000000,"netIncome":2077000000,"operatingCf":9831000000,"quarter":3,"revenue":26193000000,"roc":25.74,"roe":33.4,"sharesOutstanding":50698000,"year":2025},{"capex":1343000000,"ebitMargin":11.08,"fcf":10547989680,"fcfMargin":36.51,"grossMargin":44.5,"netDebt":7722000000,"netIncome":1997000000,"operatingCf":12116000000,"quarter":4,"revenue":28893000000,"roc":22.81,"roe":29.59,"sharesOutstanding":50697250,"year":2025},{"capex":1342000000,"ebitMargin":9.59,"fcf":11156989680,"fcfMargin":35.08,"grossMargin":43.86,"netDebt":8668000000,"netIncome":1920000000,"operatingCf":13160000000,"quarter":1,"revenue":31803000000,"roc":20.37,"roe":26.37,"sharesOutstanding":50697000,"year":2026},{"capex":1496000000,"ebitMargin":8.26,"fcf":11917989680,"fcfMargin":33.88,"grossMargin":42.68,"netDebt":9527000000,"netIncome":1863000000,"operatingCf":13905000000,"quarter":2,"revenue":35182000000,"roc":19.4,"roe":23.78,"sharesOutstanding":50697301,"year":2026}]}