{"annual":[{"capex":89878000,"ebitMargin":14.82,"fcf":320710000,"fcfMargin":19.56,"grossMargin":55.85,"netDebt":-264704999,"netIncome":206477000,"operatingCf":410588000,"revenue":1639578000,"roc":11.17,"roe":10.5,"sharesOutstanding":213321000,"year":2015},{"capex":85272000,"ebitMargin":-3.59,"fcf":360527000,"fcfMargin":20.56,"grossMargin":54.68,"netDebt":44785000,"netIncome":-43421000,"operatingCf":445799000,"revenue":1753250000,"roc":-2.63,"roe":-2.37,"sharesOutstanding":202578000,"year":2016},{"capex":105375000,"ebitMargin":24.59,"fcf":521120000,"fcfMargin":24.39,"grossMargin":57.17,"netDebt":-63856000,"netIncome":257692000,"operatingCf":626495000,"revenue":2136606000,"roc":19.79,"roe":13.19,"sharesOutstanding":201641000,"year":2017},{"capex":114379000,"ebitMargin":22.55,"fcf":362502000,"fcfMargin":17.26,"grossMargin":58.09,"netDebt":-546771000,"netIncome":451779000,"operatingCf":476881000,"revenue":2100802000,"roc":21.25,"roe":29.68,"sharesOutstanding":192605000,"year":2018},{"capex":134642000,"ebitMargin":24.12,"fcf":444108000,"fcfMargin":19.35,"grossMargin":58.38,"netDebt":-268063000,"netIncome":467468000,"operatingCf":578750000,"revenue":2294965000,"roc":24.63,"roe":31.58,"sharesOutstanding":179459000,"year":2019},{"capex":184977000,"ebitMargin":29.74,"fcf":683958000,"fcfMargin":21.91,"grossMargin":57.21,"netDebt":-399291000,"netIncome":784147000,"operatingCf":868935000,"revenue":3121469000,"roc":31.46,"roe":35.47,"sharesOutstanding":183042000,"year":2020},{"capex":132472000,"ebitMargin":32.43,"fcf":965894000,"fcfMargin":26.08,"grossMargin":59.59,"netDebt":-881440000,"netIncome":1014589000,"operatingCf":1098366000,"revenue":3702881000,"roc":39.97,"roe":39.57,"sharesOutstanding":183625000,"year":2021},{"capex":163249000,"ebitMargin":26.37,"fcf":414674000,"fcfMargin":13.14,"grossMargin":59.18,"netDebt":-657712000,"netIncome":715501000,"operatingCf":577923000,"revenue":3155045000,"roc":30.2,"roe":29.19,"sharesOutstanding":169734000,"year":2022},{"capex":159642000,"ebitMargin":18.72,"fcf":425589000,"fcfMargin":15.9,"grossMargin":57.42,"netDebt":-674957000,"netIncome":448752000,"operatingCf":585231000,"revenue":2676298000,"roc":17.73,"roe":17.77,"sharesOutstanding":164304000,"year":2023},{"capex":198095000,"ebitMargin":21.06,"fcf":474081000,"fcfMargin":16.81,"grossMargin":58.48,"netDebt":-418811000,"netIncome":542372000,"operatingCf":672176000,"revenue":2819880000,"roc":19.25,"roe":19.24,"sharesOutstanding":163314000,"year":2024},{"capex":224009000,"ebitMargin":20.38,"fcf":450406000,"fcfMargin":14.12,"grossMargin":58.22,"netDebt":53387000,"netIncome":554047000,"operatingCf":674415000,"revenue":3190024000,"roc":21.19,"roe":19.82,"sharesOutstanding":157651000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":1.46,"fcfCagr5y":-13.2,"roeAvg10y":23.31,"roeAvg5y":25.12,"yearsAvailable":20},"quarterly":[{"capex":185046000,"ebitMargin":20.62,"fcf":453353000,"fcfMargin":16.56,"grossMargin":57.76,"netDebt":-370287000,"netIncome":513173000,"operatingCf":638399000,"quarter":3,"revenue":2737595000,"roc":17.78,"roe":17.68,"sharesOutstanding":164253000,"year":2024},{"capex":198095000,"ebitMargin":21.06,"fcf":474081000,"fcfMargin":16.81,"grossMargin":58.48,"netDebt":-418811000,"netIncome":542372000,"operatingCf":672176000,"quarter":4,"revenue":2819880000,"roc":19.25,"roe":19.24,"sharesOutstanding":163184000,"year":2024},{"capex":218093000,"ebitMargin":21.92,"fcf":608441000,"fcfMargin":20.94,"grossMargin":59.36,"netDebt":-356446000,"netIncome":577071000,"operatingCf":826534000,"quarter":1,"revenue":2905741000,"roc":20.83,"roe":20.63,"sharesOutstanding":161996000,"year":2025},{"capex":223655000,"ebitMargin":18.29,"fcf":568899000,"fcfMargin":20.12,"grossMargin":59.14,"netDebt":-210100000,"netIncome":469170000,"operatingCf":792554000,"quarter":2,"revenue":2827659000,"roc":16.76,"roe":16.54,"sharesOutstanding":161065000,"year":2025},{"capex":218506000,"ebitMargin":17.85,"fcf":456827000,"fcfMargin":15.98,"grossMargin":58.92,"netDebt":45776000,"netIncome":443079000,"operatingCf":675333000,"quarter":3,"revenue":2859571000,"roc":17.19,"roe":16.31,"sharesOutstanding":159097000,"year":2025},{"capex":224009000,"ebitMargin":20.38,"fcf":450406000,"fcfMargin":14.12,"grossMargin":58.22,"netDebt":53387000,"netIncome":554046000,"operatingCf":674415000,"quarter":4,"revenue":3190024000,"roc":21.19,"roe":19.82,"sharesOutstanding":157651000,"year":2025},{"capex":224721000,"ebitMargin":26.47,"fcf":553181000,"fcfMargin":14.61,"grossMargin":58.7,"netDebt":-159546000,"netIncome":854058000,"operatingCf":777902000,"quarter":1,"revenue":3786838000,"roc":29.29,"roe":27.17,"sharesOutstanding":157636000,"year":2026},{"capex":265019000,"ebitMargin":30.23,"fcf":799932000,"fcfMargin":17.92,"grossMargin":59.24,"netDebt":-249411000,"netIncome":1150219000,"operatingCf":1064951000,"quarter":2,"revenue":4464031000,"roc":35.4,"roe":33.46,"sharesOutstanding":157664000,"year":2026}]}