{"annual":[{"capex":90647000,"ebitMargin":11.88,"fcf":404513000,"fcfMargin":18.04,"grossMargin":76.86,"netDebt":-631188000,"netIncome":225934000,"operatingCf":495160000,"revenue":2242211000,"roc":7.68,"roe":7.21,"sharesOutstanding":158065000,"year":2015},{"capex":71040000,"ebitMargin":13.1,"fcf":515595000,"fcfMargin":21.28,"grossMargin":77.59,"netDebt":-771620000,"netIncome":266826000,"operatingCf":586635000,"revenue":2422532000,"roc":9,"roe":8.35,"sharesOutstanding":154721000,"year":2016},{"capex":73554000,"ebitMargin":12.76,"fcf":561011000,"fcfMargin":20.59,"grossMargin":75.99,"netDebt":-904369000,"netIncome":136563000,"operatingCf":634565000,"revenue":2724880000,"roc":9.19,"roe":4.17,"sharesOutstanding":154874000,"year":2017},{"capex":101926000,"ebitMargin":11.54,"fcf":322306000,"fcfMargin":10.33,"grossMargin":76.42,"netDebt":-253811000,"netIncome":432518000,"operatingCf":424232000,"revenue":3121058000,"roc":8.91,"roe":12.43,"sharesOutstanding":153393000,"year":2018},{"capex":202388000,"ebitMargin":15.48,"fcf":598125000,"fcfMargin":17.8,"grossMargin":77.6,"netDebt":-590890000,"netIncome":532366999,"operatingCf":800513000,"revenue":3360694000,"roc":11.18,"roe":13.04,"sharesOutstanding":154190000,"year":2019},{"capex":158762000,"ebitMargin":16.83,"fcf":832551000,"fcfMargin":22.59,"grossMargin":78.44,"netDebt":-572162000,"netIncome":664347000,"operatingCf":991313000,"revenue":3685281000,"roc":10.53,"roe":13.54,"sharesOutstanding":155706000,"year":2020},{"capex":95740000,"ebitMargin":17.48,"fcf":1396882000,"fcfMargin":33.23,"grossMargin":79.5,"netDebt":-766073000,"netIncome":757516000,"operatingCf":1492622000,"revenue":4204193000,"roc":11.59,"roe":14.31,"sharesOutstanding":157340000,"year":2021},{"capex":139082000,"ebitMargin":24.89,"fcf":1599818000,"fcfMargin":34.66,"grossMargin":80.54,"netDebt":-761237000,"netIncome":984594000,"operatingCf":1738900000,"revenue":4615714000,"roc":17.29,"roe":17.85,"sharesOutstanding":156485000,"year":2022},{"capex":191822000,"ebitMargin":23.94,"fcf":1511452000,"fcfMargin":28.42,"grossMargin":80.62,"netDebt":-756370000,"netIncome":1229888000,"operatingCf":1703274000,"revenue":5318014000,"roc":17.33,"roe":20.01,"sharesOutstanding":155195000,"year":2023},{"capex":123161000,"ebitMargin":22.13,"fcf":1283868000,"fcfMargin":20.95,"grossMargin":79.68,"netDebt":-3212075000,"netIncome":2263380000,"operatingCf":1407029000,"revenue":6127436000,"roc":13.01,"roe":25.17,"sharesOutstanding":155944000,"year":2024},{"capex":169454000,"ebitMargin":12.97,"fcf":1349154000,"fcfMargin":19.13,"grossMargin":76.98,"netDebt":11405388000,"netIncome":1332220000,"operatingCf":1518608000,"revenue":7054178000,"roc":2.06,"roe":4.7,"sharesOutstanding":161682000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":13.73,"fcfCagr5y":2.67,"roeAvg10y":13.36,"roeAvg5y":16.41,"yearsAvailable":20},"quarterly":[{"capex":123161000,"ebitMargin":22.13,"fcf":1283868000,"fcfMargin":20.95,"grossMargin":79.68,"netDebt":-3212075000,"netIncome":2263380000,"operatingCf":1407029000,"quarter":4,"revenue":6127436000,"roc":13.01,"roe":25.17,"sharesOutstanding":155991000,"year":2024},{"capex":123485000,"ebitMargin":20.67,"fcf":1303879000,"fcfMargin":21.47,"grossMargin":79.64,"netDebt":-2988843000,"netIncome":2109951000,"operatingCf":1427364000,"quarter":1,"revenue":6071762000,"roc":11.75,"roe":22.68,"sharesOutstanding":156189000,"year":2025},{"capex":140701000,"ebitMargin":20.88,"fcf":1085438000,"fcfMargin":17.45,"grossMargin":79.84,"netDebt":-3376844000,"netIncome":2163176000,"operatingCf":1226139000,"quarter":2,"revenue":6221316000,"roc":6.09,"roe":21.82,"sharesOutstanding":156088000,"year":2025},{"capex":139297000,"ebitMargin":17.16,"fcf":1302391000,"fcfMargin":20.24,"grossMargin":79.12,"netDebt":12613839000,"netIncome":1997630000,"operatingCf":1441688000,"quarter":3,"revenue":6435304000,"roc":2.47,"roe":7.23,"sharesOutstanding":161682000,"year":2025},{"capex":169454000,"ebitMargin":12.97,"fcf":1349154000,"fcfMargin":19.13,"grossMargin":76.98,"netDebt":11405388000,"netIncome":1332220000,"operatingCf":1518608000,"quarter":4,"revenue":7054178000,"roc":2.06,"roe":4.7,"sharesOutstanding":161682000,"year":2025},{"capex":164059000,"ebitMargin":10.82,"fcf":2278836000,"fcfMargin":28.46,"grossMargin":75.14,"netDebt":8738985000,"netIncome":1101253000,"operatingCf":2442895000,"quarter":1,"revenue":8007661000,"roc":2,"roe":3.6,"sharesOutstanding":161682000,"year":2026},{"capex":162669000,"ebitMargin":8.36,"fcf":2675901000,"fcfMargin":30.83,"grossMargin":73.47,"netDebt":8429488000,"netIncome":773026000,"operatingCf":2796464000,"quarter":2,"revenue":8679380000,"roc":1.68,"roe":2.54,"sharesOutstanding":191580000,"year":2026},{"capex":190635000,"ebitMargin":9.75,"fcf":2789812000,"fcfMargin":29.63,"grossMargin":72.38,"netDebt":7235503000,"netIncome":1076317000,"operatingCf":2938341000,"quarter":3,"revenue":9416465000,"roc":2.15,"roe":3.45,"sharesOutstanding":192319000,"year":2026}]}