{"annual":[{"capex":210179000,"ebitMargin":3.96,"fcf":430346000,"fcfMargin":5.68,"grossMargin":11.79,"netDebt":353660000,"netIncome":310907000,"operatingCf":640525000,"revenue":7572436000,"roc":7.47,"roe":10.08,"sharesOutstanding":195120000,"year":2015},{"capex":212555000,"ebitMargin":4.38,"fcf":167586000,"fcfMargin":2.19,"grossMargin":12.84,"netDebt":248942000,"netIncome":198383000,"operatingCf":380141000,"revenue":7651319000,"roc":8.08,"roe":5.94,"sharesOutstanding":157288000,"year":2016},{"capex":244651000,"ebitMargin":4.56,"fcf":127824000,"fcfMargin":1.35,"grossMargin":12.78,"netDebt":533656000,"netIncome":314978000,"operatingCf":372475000,"revenue":9466478000,"roc":8.66,"roe":8.31,"sharesOutstanding":157155000,"year":2017},{"capex":308043000,"ebitMargin":5.25,"fcf":50746000,"fcfMargin":0.45,"grossMargin":12.85,"netDebt":1027491000,"netIncome":293346000,"operatingCf":358789000,"revenue":11171423000,"roc":11.13,"roe":8.14,"sharesOutstanding":154226000,"year":2018},{"capex":262270000,"ebitMargin":4.81,"fcf":264281000,"fcfMargin":2.18,"grossMargin":12.7,"netDebt":1491262000,"netIncome":402044000,"operatingCf":526551000,"revenue":12112153000,"roc":9.59,"roe":9.93,"sharesOutstanding":147534000,"year":2019},{"capex":260574000,"ebitMargin":5.67,"fcf":855403000,"fcfMargin":7.64,"grossMargin":14.14,"netDebt":1268394000,"netIncome":445596000,"operatingCf":1115977000,"revenue":11202672000,"roc":10.16,"roe":10.26,"sharesOutstanding":145247000,"year":2020},{"capex":386719000,"ebitMargin":5.23,"fcf":195671000,"fcfMargin":1.51,"grossMargin":13.77,"netDebt":3773221000,"netIncome":485956000,"operatingCf":582390000,"revenue":12980213000,"roc":7.01,"roe":9.51,"sharesOutstanding":145373000,"year":2021},{"capex":428782000,"ebitMargin":5.59,"fcf":701530000,"fcfMargin":4.11,"grossMargin":12.74,"netDebt":3546986000,"netIncome":491189000,"operatingCf":1130312000,"revenue":17073903000,"roc":9.5,"roe":9.12,"sharesOutstanding":147992000,"year":2022},{"capex":434803000,"ebitMargin":5.43,"fcf":1141149000,"fcfMargin":5.46,"grossMargin":12.68,"netDebt":3173449000,"netIncome":744689000,"operatingCf":1575952000,"revenue":20882206000,"roc":10.29,"roe":11.87,"sharesOutstanding":148823000,"year":2023},{"capex":604078000,"ebitMargin":5.65,"fcf":1477118000,"fcfMargin":6.24,"grossMargin":13.21,"netDebt":3736997000,"netIncome":904824000,"operatingCf":2081196000,"revenue":23672795000,"roc":10.57,"roe":12.36,"sharesOutstanding":150056000,"year":2024},{"capex":609154000,"ebitMargin":5.77,"fcf":1620816000,"fcfMargin":5.72,"grossMargin":13.03,"netDebt":5979446000,"netIncome":1028428000,"operatingCf":2229970000,"revenue":28351482000,"roc":10.1,"roe":11.51,"sharesOutstanding":151682692,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":24.68,"fcfCagr5y":34.23,"roeAvg10y":9.69,"roeAvg5y":10.87,"yearsAvailable":20},"quarterly":[{"capex":566499000,"ebitMargin":5.35,"fcf":1806220000,"fcfMargin":7.89,"grossMargin":12.65,"netDebt":4242981000,"netIncome":810612000,"operatingCf":2372719000,"quarter":3,"revenue":22903321000,"roc":9.93,"roe":11.46,"sharesOutstanding":150556000,"year":2024},{"capex":604078000,"ebitMargin":5.65,"fcf":1477118000,"fcfMargin":6.24,"grossMargin":13.21,"netDebt":3736997000,"netIncome":904824000,"operatingCf":2081196000,"quarter":4,"revenue":23672795000,"roc":10.57,"roe":12.36,"sharesOutstanding":150618000,"year":2024},{"capex":653701000,"ebitMargin":5.73,"fcf":1432738000,"fcfMargin":5.76,"grossMargin":13.29,"netDebt":4227192000,"netIncome":930722000,"operatingCf":2086439000,"quarter":1,"revenue":24874310000,"roc":10.84,"roe":12.48,"sharesOutstanding":150964000,"year":2025},{"capex":632594000,"ebitMargin":5.78,"fcf":1358244000,"fcfMargin":5.21,"grossMargin":13.31,"netDebt":4597930000,"netIncome":971813000,"operatingCf":1990838000,"quarter":2,"revenue":26052930000,"roc":10.83,"roe":12.37,"sharesOutstanding":150937000,"year":2025},{"capex":562545000,"ebitMargin":5.9,"fcf":1251875000,"fcfMargin":4.63,"grossMargin":13.51,"netDebt":5407693000,"netIncome":1018048000,"operatingCf":1814420000,"quarter":3,"revenue":27064904000,"roc":10.18,"roe":12.13,"sharesOutstanding":151496000,"year":2025},{"capex":609154000,"ebitMargin":5.77,"fcf":1620816000,"fcfMargin":5.72,"grossMargin":13.03,"netDebt":5979446000,"netIncome":1028428000,"operatingCf":2229970000,"quarter":4,"revenue":28351482000,"roc":10.1,"roe":11.51,"sharesOutstanding":151682692,"year":2025},{"capex":696485000,"ebitMargin":5.76,"fcf":1682031000,"fcfMargin":5.61,"grossMargin":13.59,"netDebt":5954912000,"netIncome":1115601000,"operatingCf":2378516000,"quarter":1,"revenue":29992935000,"roc":10.56,"roe":12.33,"sharesOutstanding":152086000,"year":2026},{"capex":787091000,"ebitMargin":6.2,"fcf":2391158000,"fcfMargin":7.3,"grossMargin":14.42,"netDebt":6096704000,"netIncome":1337732000,"operatingCf":3178249000,"quarter":2,"revenue":32776925000,"roc":11.61,"roe":13.88,"sharesOutstanding":152439000,"year":2026}]}