{"annual":[{"capex":149407000,"ebitMargin":11.42,"fcf":1061371000,"fcfMargin":9.34,"grossMargin":23.21,"netDebt":1815187000,"netIncome":806840000,"operatingCf":1210778000,"revenue":11360753000,"roc":13.39,"roe":17.63,"sharesOutstanding":136911690,"year":2016},{"capex":203748000,"ebitMargin":12.05,"fcf":1096815000,"fcfMargin":9.12,"grossMargin":23.98,"netDebt":4985474000,"netIncome":983412000,"operatingCf":1300563000,"revenue":12029312000,"roc":11.99,"roe":18.69,"sharesOutstanding":135559764,"year":2017},{"capex":247667000,"ebitMargin":14.08,"fcf":1349033000,"fcfMargin":9.43,"grossMargin":25.29,"netDebt":4134888000,"netIncome":1060801000,"operatingCf":1596700000,"revenue":14302392000,"roc":16.61,"roe":18.1,"sharesOutstanding":135426834,"year":2018},{"capex":195089000,"ebitMargin":14.83,"fcf":1535051000,"fcfMargin":10.72,"grossMargin":25.52,"netDebt":3888078000,"netIncome":1512364000,"operatingCf":1730140000,"revenue":14320324000,"roc":14.72,"roe":25.37,"sharesOutstanding":131781617,"year":2019},{"capex":232591000,"ebitMargin":14.51,"fcf":1838358000,"fcfMargin":13.42,"grossMargin":25.44,"netDebt":7776271000,"netIncome":1201970000,"operatingCf":2070949000,"revenue":13695520000,"roc":11.87,"roe":19.3,"sharesOutstanding":129805034,"year":2020},{"capex":209957000,"ebitMargin":16.74,"fcf":2365044000,"fcfMargin":16.48,"grossMargin":27.22,"netDebt":6079761000,"netIncome":1746100000,"operatingCf":2575001000,"revenue":14347640000,"roc":13.93,"roe":20.79,"sharesOutstanding":130834477,"year":2021},{"capex":230044000,"ebitMargin":17.75,"fcf":2211686000,"fcfMargin":13.94,"grossMargin":27.65,"netDebt":5069033000,"netIncome":1315605000,"operatingCf":2441730000,"revenue":15861608000,"roc":14.01,"roe":14.87,"sharesOutstanding":130355943,"year":2022},{"capex":380747000,"ebitMargin":16.89,"fcf":2599183000,"fcfMargin":13.63,"grossMargin":33.88,"netDebt":12509690000,"netIncome":2082936000,"operatingCf":2979930000,"revenue":19065194000,"roc":14.49,"roe":20.17,"sharesOutstanding":129822084,"year":2023},{"capex":400112000,"ebitMargin":19.58,"fcf":2984217000,"fcfMargin":14.97,"grossMargin":35.91,"netDebt":10551928000,"netIncome":2844215000,"operatingCf":3384329000,"revenue":19929606000,"roc":17.75,"roe":23.56,"sharesOutstanding":130239736,"year":2024},{"capex":435000000,"ebitMargin":20.45,"fcf":3341000000,"fcfMargin":16.83,"grossMargin":36.85,"netDebt":9173000000,"netIncome":3531000000,"operatingCf":3776000000,"revenue":19850000000,"roc":17.15,"roe":25.81,"sharesOutstanding":130200000,"year":2025},{"capex":459000000,"ebitMargin":21.55,"fcf":3905000000,"fcfMargin":18.16,"grossMargin":37.69,"netDebt":8019000000,"netIncome":3649000000,"operatingCf":4364000000,"revenue":21499000000,"roc":18.7,"roe":23.69,"sharesOutstanding":128100000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":14.32,"fcfCagr5y":12.55,"roeAvg10y":21.03,"roeAvg5y":21.62,"yearsAvailable":20},"quarterly":[{"capex":397668000,"ebitMargin":19.81,"fcf":3080677000,"fcfMargin":15.41,"grossMargin":36.03,"netDebt":9817848000,"netIncome":2891808000,"operatingCf":3478345000,"quarter":3,"revenue":19986102000,"roc":17.78,"roe":22.43,"sharesOutstanding":130680242,"year":2024},{"capex":412488000,"ebitMargin":20.04,"fcf":3298587000,"fcfMargin":16.57,"grossMargin":36.19,"netDebt":8645734000,"netIncome":3158499000,"operatingCf":3711075000,"quarter":4,"revenue":19907748000,"roc":17.9,"roe":24.08,"sharesOutstanding":130758808,"year":2024},{"capex":420937000,"ebitMargin":20.36,"fcf":3125076000,"fcfMargin":15.79,"grossMargin":36.56,"netDebt":8964178000,"netIncome":3392791000,"operatingCf":3546013000,"quarter":1,"revenue":19793741000,"roc":17.29,"roe":25.34,"sharesOutstanding":130758807,"year":2025},{"capex":435000000,"ebitMargin":20.67,"fcf":3341000000,"fcfMargin":16.83,"grossMargin":36.93,"netDebt":9173000000,"netIncome":3531000000,"operatingCf":3776000000,"quarter":2,"revenue":19850000000,"roc":17.33,"roe":25.81,"sharesOutstanding":129000000,"year":2025},{"capex":428698000,"ebitMargin":20.79,"fcf":3385327000,"fcfMargin":16.9,"grossMargin":37.08,"netDebt":9860000000,"netIncome":3640580000,"operatingCf":3814025000,"quarter":3,"revenue":20030016000,"roc":17.42,"roe":26.43,"sharesOutstanding":128400000,"year":2025},{"capex":401507000,"ebitMargin":20.98,"fcf":3339760000,"fcfMargin":16.32,"grossMargin":37.27,"netDebt":9443000000,"netIncome":3537038000,"operatingCf":3741267000,"quarter":4,"revenue":20461423000,"roc":17.57,"roe":24.72,"sharesOutstanding":128100000,"year":2025},{"capex":416847000,"ebitMargin":20.87,"fcf":3678392000,"fcfMargin":17.53,"grossMargin":37.23,"netDebt":9106000000,"netIncome":3480172000,"operatingCf":4095239000,"quarter":1,"revenue":20987074000,"roc":18.29,"roe":23.82,"sharesOutstanding":128000000,"year":2026},{"capex":459000000,"ebitMargin":21.55,"fcf":3905000000,"fcfMargin":18.16,"grossMargin":37.69,"netDebt":8232000000,"netIncome":3648000000,"operatingCf":4364000000,"quarter":2,"revenue":21499000000,"roc":18.7,"roe":23.68,"sharesOutstanding":127800000,"year":2026}]}