{"annual":[{"capex":126407000,"ebitMargin":9.51,"fcf":128268000,"fcfMargin":5.73,"grossMargin":40,"netDebt":1318955000,"netIncome":110763000,"operatingCf":254675000,"revenue":2238764000,"roc":4.31,"roe":3.64,"sharesOutstanding":71184000,"year":2016},{"capex":172901000,"ebitMargin":8.66,"fcf":251185000,"fcfMargin":9.61,"grossMargin":39.28,"netDebt":1195443000,"netIncome":109965000,"operatingCf":424086000,"revenue":2612756000,"roc":4.98,"roe":3.91,"sharesOutstanding":86094000,"year":2017},{"capex":165457000,"ebitMargin":15.26,"fcf":292175000,"fcfMargin":11.15,"grossMargin":41.71,"netDebt":1114467000,"netIncome":290915000,"operatingCf":457632000,"revenue":2619996000,"roc":8.33,"roe":9.04,"sharesOutstanding":85713000,"year":2018},{"capex":189715000,"ebitMargin":14.77,"fcf":349790000,"fcfMargin":12.57,"grossMargin":42.23,"netDebt":962594000,"netIncome":304051000,"operatingCf":539505000,"revenue":2782170000,"roc":8.92,"roe":9.54,"sharesOutstanding":85468000,"year":2019},{"capex":214516000,"ebitMargin":17.72,"fcf":376043000,"fcfMargin":12.41,"grossMargin":43.55,"netDebt":830940000,"netIncome":407659000,"operatingCf":590559000,"revenue":3030895000,"roc":10.91,"roe":11.97,"sharesOutstanding":85641000,"year":2020},{"capex":239262000,"ebitMargin":17.65,"fcf":450378000,"fcfMargin":14.49,"grossMargin":43.22,"netDebt":1430009000,"netIncome":397400000,"operatingCf":689640000,"revenue":3107519000,"roc":9.14,"roe":10.21,"sharesOutstanding":85898000,"year":2021},{"capex":287563000,"ebitMargin":11.31,"fcf":397248000,"fcfMargin":9.41,"grossMargin":44.59,"netDebt":2931564000,"netIncome":243888000,"operatingCf":684811000,"revenue":4223403000,"roc":4.55,"roe":3.73,"sharesOutstanding":98326000,"year":2022},{"capex":361969000,"ebitMargin":17.44,"fcf":394978000,"fcfMargin":8.71,"grossMargin":43.66,"netDebt":2810298000,"netIncome":107030000,"operatingCf":756947000,"revenue":4536266000,"roc":7.94,"roe":1.76,"sharesOutstanding":100246000,"year":2023},{"capex":360326000,"ebitMargin":16.27,"fcf":612948000,"fcfMargin":11.93,"grossMargin":43.17,"netDebt":3176147000,"netIncome":378239000,"operatingCf":973274000,"revenue":5138701000,"roc":8.25,"roe":6,"sharesOutstanding":99359000,"year":2024},{"capex":370091000,"ebitMargin":15.87,"fcf":777996000,"fcfMargin":14.25,"grossMargin":44.01,"netDebt":2030839000,"netIncome":614641000,"operatingCf":1148087000,"revenue":5459515000,"roc":9.5,"roe":9.31,"sharesOutstanding":99069000,"year":2025},{"capex":369000000,"ebitMargin":18.56,"fcf":972400000,"fcfMargin":16.38,"grossMargin":44.25,"netDebt":1647500000,"netIncome":785100000,"operatingCf":1341400000,"revenue":5935900000,"roc":11.49,"roe":10.93,"sharesOutstanding":98700000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":17.03,"fcfCagr5y":23.9,"roeAvg10y":7.64,"roeAvg5y":6.35,"yearsAvailable":20},"quarterly":[{"capex":420408000,"ebitMargin":17.46,"fcf":680110000,"fcfMargin":13.54,"grossMargin":43,"netDebt":2227620000,"netIncome":434801000,"operatingCf":1100518000,"quarter":3,"revenue":5022290000,"roc":9.29,"roe":6.59,"sharesOutstanding":99204000,"year":2024},{"capex":390703000,"ebitMargin":17.58,"fcf":751410000,"fcfMargin":14.75,"grossMargin":43.38,"netDebt":2164715000,"netIncome":467592000,"operatingCf":1142113000,"quarter":4,"revenue":5095136000,"roc":9.82,"roe":7.29,"sharesOutstanding":98942000,"year":2024},{"capex":370091000,"ebitMargin":15.87,"fcf":777996000,"fcfMargin":14.25,"grossMargin":44.01,"netDebt":2030839000,"netIncome":614641000,"operatingCf":1148087000,"quarter":1,"revenue":5459513000,"roc":9.5,"roe":9.31,"sharesOutstanding":98756000,"year":2025},{"capex":355591000,"ebitMargin":16.64,"fcf":908796000,"fcfMargin":16.31,"grossMargin":44.13,"netDebt":1789200000,"netIncome":646640000,"operatingCf":1264387000,"quarter":2,"revenue":5571113000,"roc":9.78,"roe":9.29,"sharesOutstanding":98800000,"year":2025},{"capex":340216000,"ebitMargin":17.11,"fcf":961203000,"fcfMargin":16.86,"grossMargin":44.29,"netDebt":1739400000,"netIncome":688506000,"operatingCf":1301419000,"quarter":3,"revenue":5702501000,"roc":10.24,"roe":9.82,"sharesOutstanding":98800000,"year":2025},{"capex":349685000,"ebitMargin":17.18,"fcf":917096000,"fcfMargin":15.74,"grossMargin":44.11,"netDebt":1630000000,"netIncome":707772000,"operatingCf":1266781000,"quarter":4,"revenue":5828031000,"roc":10.35,"roe":9.87,"sharesOutstanding":98800000,"year":2025},{"capex":369000000,"ebitMargin":18.56,"fcf":972400000,"fcfMargin":16.38,"grossMargin":44.25,"netDebt":1647500000,"netIncome":782400000,"operatingCf":1341400000,"quarter":1,"revenue":5935900000,"roc":11.49,"roe":10.89,"sharesOutstanding":98400000,"year":2026},{"capex":362900000,"ebitMargin":18.91,"fcf":925600000,"fcfMargin":15.33,"grossMargin":44.43,"netDebt":1562200000,"netIncome":805100000,"operatingCf":1288500000,"quarter":2,"revenue":6037500000,"roc":12.08,"roe":11.17,"sharesOutstanding":97900000,"year":2026}]}