{"annual":[{"capex":67829000,"ebitMargin":23.33,"fcf":480103000,"fcfMargin":26.11,"grossMargin":58,"netDebt":443566000,"netIncome":352408000,"operatingCf":547932000,"revenue":1838713000,"roc":16.37,"roe":20.79,"sharesOutstanding":141669000,"year":2016},{"capex":71476000,"ebitMargin":20.6,"fcf":342577000,"fcfMargin":16.58,"grossMargin":58.15,"netDebt":256676000,"netIncome":342284000,"operatingCf":414053000,"revenue":2066737000,"roc":13.7,"roe":17.46,"sharesOutstanding":142453000,"year":2017},{"capex":71457000,"ebitMargin":23.15,"fcf":433569000,"fcfMargin":18.53,"grossMargin":58.21,"netDebt":92753000,"netIncome":315588000,"operatingCf":505026000,"revenue":2340196000,"roc":21.23,"roe":15.33,"sharesOutstanding":143987000,"year":2018},{"capex":77342000,"ebitMargin":22.22,"fcf":381709000,"fcfMargin":14.64,"grossMargin":58.95,"netDebt":1123725000,"netIncome":404592000,"operatingCf":459051000,"revenue":2606572000,"roc":16.31,"roe":19.52,"sharesOutstanding":144484000,"year":2019},{"capex":105938000,"ebitMargin":27.38,"fcf":696317000,"fcfMargin":23.55,"grossMargin":58.09,"netDebt":836107000,"netIncome":621674000,"operatingCf":802255000,"revenue":2957013000,"roc":20.32,"roe":24.9,"sharesOutstanding":145652000,"year":2020},{"capex":116826000,"ebitMargin":28.27,"fcf":619892000,"fcfMargin":19.39,"grossMargin":57.53,"netDebt":498437000,"netIncome":474505000,"operatingCf":736718000,"revenue":3196825000,"roc":23.68,"roe":16.44,"sharesOutstanding":146451000,"year":2021},{"capex":156036000,"ebitMargin":27.96,"fcf":195111000,"fcfMargin":5.45,"grossMargin":56.57,"netDebt":643840000,"netIncome":779437000,"operatingCf":351147000,"revenue":3578127000,"roc":22.7,"roe":23.19,"sharesOutstanding":147043000,"year":2022},{"capex":134000000,"ebitMargin":26.8,"fcf":559299000,"fcfMargin":13.24,"grossMargin":55.78,"netDebt":1352017000,"netIncome":897556000,"operatingCf":693299000,"revenue":4222993000,"roc":18.89,"roe":21.73,"sharesOutstanding":147455000,"year":2023},{"capex":114856000,"ebitMargin":28.17,"fcf":1286404000,"fcfMargin":27.46,"grossMargin":56.67,"netDebt":635574000,"netIncome":1020951000,"operatingCf":1401260000,"revenue":4685297000,"roc":22.14,"roe":20.99,"sharesOutstanding":147550000,"year":2024},{"capex":89865000,"ebitMargin":32.75,"fcf":1661723000,"fcfMargin":32.29,"grossMargin":59.36,"netDebt":-357637000,"netIncome":1400723000,"operatingCf":1751588000,"revenue":5146327000,"roc":23.55,"roe":23.47,"sharesOutstanding":147340000,"year":2025},{"capex":156285000,"ebitMargin":33.76,"fcf":1649544000,"fcfMargin":29.18,"grossMargin":61.06,"netDebt":-643315000,"netIncome":1523293000,"operatingCf":1805829000,"revenue":5653443000,"roc":25.21,"roe":23.13,"sharesOutstanding":146054000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":17.61,"fcfCagr5y":49.56,"roeAvg10y":20.62,"roeAvg5y":22.5,"yearsAvailable":20},"quarterly":[{"capex":92392000,"ebitMargin":29.5,"fcf":1348123000,"fcfMargin":28.04,"grossMargin":57.67,"netDebt":423881000,"netIncome":1112883000,"operatingCf":1440515000,"quarter":3,"revenue":4807485000,"roc":22.45,"roe":21.42,"sharesOutstanding":147599000,"year":2024},{"capex":87916000,"ebitMargin":31.67,"fcf":1388390000,"fcfMargin":28.18,"grossMargin":57.94,"netDebt":317792000,"netIncome":1248705000,"operatingCf":1476306000,"quarter":4,"revenue":4926773000,"roc":24.81,"roe":23.77,"sharesOutstanding":147599000,"year":2024},{"capex":88595000,"ebitMargin":32.1,"fcf":1564341000,"fcfMargin":31.15,"grossMargin":58.53,"netDebt":-92939000,"netIncome":1313254000,"operatingCf":1652936000,"quarter":1,"revenue":5021529000,"roc":24.33,"roe":23.68,"sharesOutstanding":147220000,"year":2025},{"capex":92857000,"ebitMargin":32.75,"fcf":1658731000,"fcfMargin":32.23,"grossMargin":59.36,"netDebt":-357637000,"netIncome":1400723000,"operatingCf":1751588000,"quarter":2,"revenue":5146327000,"roc":23.55,"roe":23.47,"sharesOutstanding":147037000,"year":2025},{"capex":null,"ebitMargin":33.18,"fcf":null,"fcfMargin":null,"grossMargin":60.08,"netDebt":-537496000,"netIncome":1437904000,"operatingCf":null,"quarter":3,"revenue":5257400000,"roc":24.74,"roe":23.49,"sharesOutstanding":147037000,"year":2025},{"capex":null,"ebitMargin":33.81,"fcf":null,"fcfMargin":null,"grossMargin":60.98,"netDebt":-415215000,"netIncome":1485875000,"operatingCf":null,"quarter":4,"revenue":5398119000,"roc":25.15,"roe":23.51,"sharesOutstanding":147037000,"year":2025},{"capex":null,"ebitMargin":34.28,"fcf":null,"fcfMargin":null,"grossMargin":61.69,"netDebt":-817344000,"netIncome":1519566000,"operatingCf":null,"quarter":1,"revenue":5537789000,"roc":25.54,"roe":23.41,"sharesOutstanding":147037000,"year":2026},{"capex":null,"ebitMargin":33.48,"fcf":null,"fcfMargin":null,"grossMargin":61.16,"netDebt":-643315000,"netIncome":1523293000,"operatingCf":null,"quarter":2,"revenue":5653443000,"roc":25,"roe":23.13,"sharesOutstanding":144976000,"year":2026}]}