{"annual":[{"capex":16024000,"ebitMargin":12.33,"fcf":53712000,"fcfMargin":16.13,"grossMargin":54.09,"netDebt":-90860000,"netIncome":35172000,"operatingCf":69736000,"revenue":333067000,"roc":10.58,"roe":9.54,"sharesOutstanding":40869000,"year":2015},{"capex":37112000,"ebitMargin":14.01,"fcf":70674000,"fcfMargin":18.18,"grossMargin":54.26,"netDebt":-112703000,"netIncome":52720000,"operatingCf":107786000,"revenue":388665000,"roc":11.88,"roe":12.23,"sharesOutstanding":41915000,"year":2016},{"capex":65773000,"ebitMargin":16.44,"fcf":68048000,"fcfMargin":14.45,"grossMargin":54.85,"netDebt":-82759000,"netIncome":65203000,"operatingCf":133821000,"revenue":470929000,"roc":13.2,"roe":12.49,"sharesOutstanding":43578000,"year":2017},{"capex":22526000,"ebitMargin":19.49,"fcf":118925000,"fcfMargin":20.42,"grossMargin":55.4,"netDebt":-172704000,"netIncome":105268000,"operatingCf":141451000,"revenue":582382000,"roc":15.92,"roe":16.45,"sharesOutstanding":44602000,"year":2018},{"capex":96787000,"ebitMargin":16.33,"fcf":119516000,"fcfMargin":19.03,"grossMargin":55.15,"netDebt":-170603000,"netIncome":108839000,"operatingCf":216303000,"revenue":627921000,"roc":11.95,"roe":14.07,"sharesOutstanding":45763000,"year":2019},{"capex":55639000,"ebitMargin":18.81,"fcf":212164000,"fcfMargin":25.12,"grossMargin":55.18,"netDebt":-331845000,"netIncome":164375000,"operatingCf":267803000,"revenue":844452000,"roc":14.97,"roe":17.01,"sharesOutstanding":47014000,"year":2020},{"capex":95238000,"ebitMargin":21.73,"fcf":224772000,"fcfMargin":18.61,"grossMargin":56.75,"netDebt":-189265000,"netIncome":242023000,"operatingCf":320010000,"revenue":1207798000,"roc":19.31,"roe":19.46,"sharesOutstanding":47889000,"year":2021},{"capex":58843000,"ebitMargin":29.36,"fcf":187831000,"fcfMargin":10.47,"grossMargin":58.44,"netDebt":-286943000,"netIncome":437672000,"operatingCf":246674000,"revenue":1794148000,"roc":29.34,"roe":26.23,"sharesOutstanding":48358000,"year":2022},{"capex":57578000,"ebitMargin":26.45,"fcf":580635000,"fcfMargin":31.88,"grossMargin":56.07,"netDebt":-522278000,"netIncome":427374000,"operatingCf":638213000,"revenue":1821072000,"roc":21.9,"roe":20.85,"sharesOutstanding":48771000,"year":2023},{"capex":146118000,"ebitMargin":24.44,"fcf":642292000,"fcfMargin":29.1,"grossMargin":55.32,"netDebt":-676023000,"netIncome":1786700000,"operatingCf":788410000,"revenue":2207100000,"roc":16.23,"roe":56.8,"sharesOutstanding":48835000,"year":2024},{"capex":172013000,"ebitMargin":26.11,"fcf":666189000,"fcfMargin":23.87,"grossMargin":55.18,"netDebt":-1075199000,"netIncome":615927000,"operatingCf":838202000,"revenue":2790459000,"roc":19.05,"roe":17.44,"sharesOutstanding":48309000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":33.04,"fcfCagr5y":44.6,"roeAvg10y":21.3,"roeAvg5y":28.15,"yearsAvailable":20},"quarterly":[{"capex":95122000,"ebitMargin":23.81,"fcf":678920000,"fcfMargin":33.29,"grossMargin":55.29,"netDebt":-684051000,"netIncome":434242000,"operatingCf":774042000,"quarter":3,"revenue":2039447000,"roc":19.28,"roe":18.47,"sharesOutstanding":48964000,"year":2024},{"capex":146118000,"ebitMargin":24.44,"fcf":642292000,"fcfMargin":29.1,"grossMargin":55.32,"netDebt":-676023000,"netIncome":1786700000,"operatingCf":788410000,"quarter":4,"revenue":2207100000,"roc":16.23,"roe":56.8,"sharesOutstanding":48506000,"year":2024},{"capex":170469000,"ebitMargin":25.67,"fcf":626277000,"fcfMargin":26.24,"grossMargin":55.37,"netDebt":-619603000,"netIncome":1827950000,"operatingCf":796746000,"quarter":1,"revenue":2386769000,"roc":17.8,"roe":55.95,"sharesOutstanding":48006000,"year":2025},{"capex":187105000,"ebitMargin":25.98,"fcf":706303000,"fcfMargin":27.76,"grossMargin":55.31,"netDebt":-767470000,"netIncome":1861310000,"operatingCf":893408000,"quarter":2,"revenue":2543912000,"roc":18.41,"roe":54.71,"sharesOutstanding":48012000,"year":2025},{"capex":195802000,"ebitMargin":26.01,"fcf":705171000,"fcfMargin":26.5,"grossMargin":55.24,"netDebt":-1066175000,"netIncome":1895154000,"operatingCf":900973000,"quarter":3,"revenue":2660969000,"roc":18.39,"roe":53.12,"sharesOutstanding":48042000,"year":2025},{"capex":172013000,"ebitMargin":26.11,"fcf":666189000,"fcfMargin":23.87,"grossMargin":55.18,"netDebt":-1075199000,"netIncome":615927000,"operatingCf":838202000,"quarter":4,"revenue":2790459000,"roc":19.05,"roe":17.44,"sharesOutstanding":49168000,"year":2025},{"capex":202520000,"ebitMargin":27.09,"fcf":629548000,"fcfMargin":21.29,"grossMargin":55.18,"netDebt":-1062930000,"netIncome":675362000,"operatingCf":832068000,"quarter":1,"revenue":2957090000,"roc":20.22,"roe":18.37,"sharesOutstanding":49242000,"year":2026},{"capex":236800000,"ebitMargin":28.72,"fcf":585537000,"fcfMargin":17.89,"grossMargin":55.2,"netDebt":-1005587000,"netIncome":798934000,"operatingCf":822337000,"quarter":2,"revenue":3273158000,"roc":22.45,"roe":20.51,"sharesOutstanding":49251000,"year":2026}]}