{"annual":[{"capex":49152000,"ebitMargin":37.57,"fcf":256842000,"fcfMargin":23.89,"grossMargin":75.1,"netDebt":801698000,"netIncome":223648000,"operatingCf":305994000,"revenue":1075013000,"roc":15.25,"roe":24.81,"sharesOutstanding":109926001,"year":2015},{"capex":42628000,"ebitMargin":42.42,"fcf":392110000,"fcfMargin":34.08,"grossMargin":78.09,"netDebt":1283367000,"netIncome":260855000,"operatingCf":434738000,"revenue":1150669000,"roc":19.17,"roe":82.13,"sharesOutstanding":96540001,"year":2016},{"capex":48817000,"ebitMargin":45.5,"fcf":355341000,"fcfMargin":27.89,"grossMargin":78.5,"netDebt":1188591000,"netIncome":303972000,"operatingCf":404158000,"revenue":1274172000,"roc":21.73,"roe":75.8,"sharesOutstanding":91914001,"year":2017},{"capex":48961000,"ebitMargin":47.9,"fcf":563801000,"fcfMargin":39.32,"grossMargin":79.96,"netDebt":1671326000,"netIncome":507885000,"operatingCf":612762000,"revenue":1433984000,"roc":26.63,"roe":null,"sharesOutstanding":89701001,"year":2018},{"capex":53770000,"ebitMargin":48.51,"fcf":655753000,"fcfMargin":42.09,"grossMargin":81.07,"netDebt":1729503000,"netIncome":563648000,"operatingCf":709523000,"revenue":1557796000,"roc":22.87,"roe":null,"sharesOutstanding":85536000,"year":2019},{"capex":50975000,"ebitMargin":52.19,"fcf":760134000,"fcfMargin":44.84,"grossMargin":82.79,"netDebt":2218598000,"netIncome":601822000,"operatingCf":811109000,"revenue":1695390000,"roc":27.85,"roe":null,"sharesOutstanding":84517000,"year":2020},{"capex":52794000,"ebitMargin":52.49,"fcf":883275000,"fcfMargin":43.22,"grossMargin":82.45,"netDebt":2913326000,"netIncome":725983000,"operatingCf":936069000,"revenue":2043544000,"roc":25.21,"roe":null,"sharesOutstanding":83479000,"year":2021},{"capex":72895000,"ebitMargin":53.71,"fcf":1022474000,"fcfMargin":45.47,"grossMargin":82.02,"netDebt":3650325000,"netIncome":870573000,"operatingCf":1095369000,"revenue":2248598000,"roc":32.23,"roe":null,"sharesOutstanding":81215000,"year":2022},{"capex":90851000,"ebitMargin":54.75,"fcf":1145178000,"fcfMargin":45.28,"grossMargin":82.34,"netDebt":4170047000,"netIncome":1148592000,"operatingCf":1236029000,"revenue":2528920000,"roc":34.6,"roe":null,"sharesOutstanding":79843000,"year":2023},{"capex":33762000,"ebitMargin":53.52,"fcf":1467865000,"fcfMargin":51.39,"grossMargin":81.99,"netDebt":4250966000,"netIncome":1109128000,"operatingCf":1501627000,"revenue":2856128000,"roc":39.6,"roe":null,"sharesOutstanding":78960000,"year":2024},{"capex":39319000,"ebitMargin":54.67,"fcf":1549127000,"fcfMargin":49.42,"grossMargin":82.44,"netDebt":5823074000,"netIncome":1202305000,"operatingCf":1588446000,"revenue":3134459000,"roc":44.25,"roe":null,"sharesOutstanding":76636000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":19.45,"fcfCagr5y":16.01,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":72435000,"ebitMargin":53.52,"fcf":1429192000,"fcfMargin":50.04,"grossMargin":81.99,"netDebt":4250966000,"netIncome":1109128000,"operatingCf":1501627000,"quarter":4,"revenue":2856128000,"roc":39.6,"roe":null,"sharesOutstanding":78365000,"year":2024},{"capex":59698000,"ebitMargin":53.6,"fcf":1443529000,"fcfMargin":49.4,"grossMargin":82.11,"netDebt":4334243000,"netIncome":1141774000,"operatingCf":1503227000,"quarter":1,"revenue":2921989000,"roc":40.39,"roe":null,"sharesOutstanding":77807000,"year":2025},{"capex":43821000,"ebitMargin":53.86,"fcf":1446296000,"fcfMargin":48.42,"grossMargin":82.18,"netDebt":4311826000,"netIncome":1178666000,"operatingCf":1490117000,"quarter":2,"revenue":2986719000,"roc":41.21,"roe":null,"sharesOutstanding":77496000,"year":2025},{"capex":41127000,"ebitMargin":54.17,"fcf":1476822000,"fcfMargin":48.33,"grossMargin":82.37,"netDebt":5219424000,"netIncome":1223151000,"operatingCf":1517949000,"quarter":3,"revenue":3055440000,"roc":42.39,"roe":null,"sharesOutstanding":77290000,"year":2025},{"capex":39319000,"ebitMargin":54.67,"fcf":1549127000,"fcfMargin":49.42,"grossMargin":82.44,"netDebt":5823074000,"netIncome":1202305000,"operatingCf":1588446000,"quarter":4,"revenue":3134459000,"roc":44.25,"roe":null,"sharesOutstanding":77290000,"year":2025},{"capex":56619000,"ebitMargin":55.36,"fcf":1536890000,"fcfMargin":47.44,"grossMargin":82.86,"netDebt":6187500000,"netIncome":1319705000,"operatingCf":1593509000,"quarter":1,"revenue":3239433000,"roc":45.61,"roe":null,"sharesOutstanding":73400000,"year":2026},{"capex":60171000,"ebitMargin":55.66,"fcf":1598000000,"fcfMargin":47.93,"grossMargin":82.97,"netDebt":6187800000,"netIncome":1358055000,"operatingCf":1628171000,"quarter":2,"revenue":3333754000,"roc":46.43,"roe":null,"sharesOutstanding":73100000,"year":2026},{"capex":106939000,"ebitMargin":55.65,"fcf":1537891000,"fcfMargin":44.81,"grossMargin":82.89,"netDebt":6629500000,"netIncome":1383669000,"operatingCf":1614830000,"quarter":3,"revenue":3432328000,"roc":47.51,"roe":null,"sharesOutstanding":72300000,"year":2026}]}