{"annual":[{"capex":166021000,"ebitMargin":27.9,"fcf":297700000,"fcfMargin":28.55,"grossMargin":30.36,"netDebt":3390009000,"netIncome":332287000,"operatingCf":463721000,"revenue":1042779000,"roc":4.4,"roe":10.5,"sharesOutstanding":75176000,"year":2015},{"capex":183977000,"ebitMargin":24.18,"fcf":301027000,"fcfMargin":26.75,"grossMargin":30.65,"netDebt":4466176000,"netIncome":212222000,"operatingCf":485004000,"revenue":1125348000,"roc":2.43,"roe":3.19,"sharesOutstanding":78800000,"year":2016},{"capex":343890000,"ebitMargin":23.2,"fcf":316910000,"fcfMargin":20.73,"grossMargin":27.14,"netDebt":4491307000,"netIncome":328379000,"operatingCf":660800000,"revenue":1528987000,"roc":3.32,"roe":5.17,"sharesOutstanding":113687000,"year":2017},{"capex":254715000,"ebitMargin":25.49,"fcf":479577000,"fcfMargin":30.52,"grossMargin":27.96,"netDebt":4494069000,"netIncome":222899000,"operatingCf":734292000,"revenue":1571346000,"roc":3.67,"roe":3.49,"sharesOutstanding":117975000,"year":2018},{"capex":190204000,"ebitMargin":26.35,"fcf":591216000,"fcfMargin":36.03,"grossMargin":29.03,"netDebt":4434122000,"netIncome":353811000,"operatingCf":781420000,"revenue":1641017000,"roc":4.02,"roe":5.61,"sharesOutstanding":118203000,"year":2019},{"capex":426941000,"ebitMargin":25.48,"fcf":397008000,"fcfMargin":23.66,"grossMargin":28.27,"netDebt":4537514000,"netIncome":254624000,"operatingCf":823949000,"revenue":1677984000,"roc":4.01,"roe":4.17,"sharesOutstanding":114500000,"year":2020},{"capex":279635000,"ebitMargin":26.14,"fcf":615332000,"fcfMargin":34.61,"grossMargin":29.12,"netDebt":4462388000,"netIncome":533791000,"operatingCf":894967000,"revenue":1778082000,"roc":4.34,"roe":8.63,"sharesOutstanding":115039000,"year":2021},{"capex":296176000,"ebitMargin":31.13,"fcf":762303000,"fcfMargin":37.74,"grossMargin":34.05,"netDebt":4376244000,"netIncome":637436000,"operatingCf":1058479000,"revenue":2019866000,"roc":5.92,"roe":10.26,"sharesOutstanding":115583000,"year":2022},{"capex":341224000,"ebitMargin":32.06,"fcf":795963000,"fcfMargin":37.05,"grossMargin":34.79,"netDebt":4526255000,"netIncome":552806000,"operatingCf":1137187000,"revenue":2148468000,"roc":6.61,"roe":9.04,"sharesOutstanding":116645000,"year":2023},{"capex":322372000,"ebitMargin":29.97,"fcf":775920000,"fcfMargin":35.41,"grossMargin":32.55,"netDebt":4964030000,"netIncome":527543000,"operatingCf":1098292000,"revenue":2191015000,"roc":5.99,"roe":8.84,"sharesOutstanding":116776000,"year":2024},{"capex":360238000,"ebitMargin":28.04,"fcf":717937000,"fcfMargin":32.5,"grossMargin":31.83,"netDebt":5345114000,"netIncome":446909000,"operatingCf":1078175000,"revenue":2209126000,"roc":5.51,"roe":7.86,"sharesOutstanding":117114000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":12.14,"fcfCagr5y":8.87,"roeAvg10y":6.63,"roeAvg5y":8.93,"yearsAvailable":20},"quarterly":[{"capex":514163000,"ebitMargin":30.74,"fcf":609933000,"fcfMargin":27.93,"grossMargin":33.38,"netDebt":4877992000,"netIncome":521373000,"operatingCf":1124096000,"quarter":3,"revenue":2183430000,"roc":5.96,"roe":8.73,"sharesOutstanding":116820000,"year":2024},{"capex":322372000,"ebitMargin":29.97,"fcf":775920000,"fcfMargin":35.41,"grossMargin":32.55,"netDebt":4964030000,"netIncome":527543000,"operatingCf":1098292000,"quarter":4,"revenue":2191015000,"roc":5.99,"roe":8.84,"sharesOutstanding":116892000,"year":2024},{"capex":342907000,"ebitMargin":29.61,"fcf":751746000,"fcfMargin":34.22,"grossMargin":32.12,"netDebt":4986390000,"netIncome":565467000,"operatingCf":1094653000,"quarter":1,"revenue":2196688000,"roc":5.97,"roe":9.47,"sharesOutstanding":117092000,"year":2025},{"capex":342138000,"ebitMargin":28.91,"fcf":756594000,"fcfMargin":34.39,"grossMargin":31.42,"netDebt":5042604000,"netIncome":571641000,"operatingCf":1098732000,"quarter":2,"revenue":2200155000,"roc":5.52,"roe":9.67,"sharesOutstanding":117163000,"year":2025},{"capex":343679000,"ebitMargin":28.33,"fcf":711951000,"fcfMargin":32.31,"grossMargin":30.82,"netDebt":5165110000,"netIncome":555984000,"operatingCf":1055630000,"quarter":3,"revenue":2203402000,"roc":5.81,"roe":9.52,"sharesOutstanding":117163000,"year":2025},{"capex":360238000,"ebitMargin":28.04,"fcf":717937000,"fcfMargin":32.5,"grossMargin":31.83,"netDebt":5345114000,"netIncome":446909000,"operatingCf":1078175000,"quarter":4,"revenue":2209126000,"roc":5.51,"roe":7.86,"sharesOutstanding":117114000,"year":2025},{"capex":421227000,"ebitMargin":27.43,"fcf":609974000,"fcfMargin":27.56,"grossMargin":39.58,"netDebt":5595486000,"netIncome":389595000,"operatingCf":1031201000,"quarter":1,"revenue":2213556000,"roc":5.93,"roe":7.01,"sharesOutstanding":116450943,"year":2026},{"capex":441307000,"ebitMargin":26.88,"fcf":569350000,"fcfMargin":25.66,"grossMargin":47.25,"netDebt":5640065000,"netIncome":403218000,"operatingCf":1010657000,"quarter":2,"revenue":2218781000,"roc":5.28,"roe":7.42,"sharesOutstanding":116144000,"year":2026}]}