{"annual":[{"capex":356810000,"ebitMargin":14.05,"fcf":857646000,"fcfMargin":11.61,"grossMargin":45.79,"netDebt":2073998000,"netIncome":512951000,"operatingCf":1214456000,"revenue":7386626000,"roc":33.19,"roe":51.4,"sharesOutstanding":220651000,"year":2015},{"capex":269476000,"ebitMargin":16.21,"fcf":713999000,"fcfMargin":9.6,"grossMargin":42.6,"netDebt":2683202000,"netIncome":720044000,"operatingCf":983475000,"revenue":7440181000,"roc":33.36,"roe":91.63,"sharesOutstanding":215304000,"year":2016},{"capex":257675000,"ebitMargin":17.48,"fcf":991840000,"fcfMargin":13.2,"grossMargin":45.98,"netDebt":2540301000,"netIncome":782981000,"operatingCf":1249515000,"revenue":7515426000,"roc":37.77,"roe":85.54,"sharesOutstanding":213742000,"year":2017},{"capex":328601000,"ebitMargin":20.84,"fcf":1271392000,"fcfMargin":16.32,"grossMargin":45.89,"netDebt":3869598000,"netIncome":1177562000,"operatingCf":1599993000,"revenue":7791069000,"roc":30.73,"roe":84.19,"sharesOutstanding":210989000,"year":2018},{"capex":318192000,"ebitMargin":19.98,"fcf":1445681000,"fcfMargin":18.1,"grossMargin":45.36,"netDebt":3986595000,"netIncome":1149692000,"operatingCf":1763873000,"revenue":7986252000,"roc":26.03,"roe":66.1,"sharesOutstanding":210702000,"year":2019},{"capex":441626000,"ebitMargin":21.87,"fcf":1258031000,"fcfMargin":15.44,"grossMargin":45.42,"netDebt":3677087000,"netIncome":1278708000,"operatingCf":1699657000,"revenue":8149719000,"roc":24.62,"roe":57.23,"sharesOutstanding":209414000,"year":2020},{"capex":495877000,"ebitMargin":22.78,"fcf":1587007000,"fcfMargin":17.69,"grossMargin":45.13,"netDebt":5046819000,"netIncome":1477512000,"operatingCf":2082884000,"revenue":8971337000,"roc":25.81,"roe":53.59,"sharesOutstanding":207758000,"year":2021},{"capex":519481000,"ebitMargin":21.7,"fcf":1808356000,"fcfMargin":17.36,"grossMargin":43.18,"netDebt":4654092000,"netIncome":1644817000,"operatingCf":2327837000,"revenue":10419294000,"roc":29.39,"roe":49.85,"sharesOutstanding":206575000,"year":2022},{"capex":771109000,"ebitMargin":22.94,"fcf":1552081000,"fcfMargin":13.9,"grossMargin":44.76,"netDebt":4723710000,"netIncome":1861787000,"operatingCf":2323190000,"revenue":11164992000,"roc":28.79,"roe":45.42,"sharesOutstanding":205547000,"year":2023},{"capex":605942000,"ebitMargin":25.87,"fcf":1925654000,"fcfMargin":17.19,"grossMargin":47.32,"netDebt":4716808000,"netIncome":2221239000,"operatingCf":2531596000,"revenue":11202263000,"roc":32.14,"roe":47.11,"sharesOutstanding":203487000,"year":2024},{"capex":528219000,"ebitMargin":12.12,"fcf":1749148000,"fcfMargin":14.96,"grossMargin":33.27,"netDebt":4477208000,"netIncome":883259000,"operatingCf":2277367000,"revenue":11692576000,"roc":13.21,"roe":19.05,"sharesOutstanding":203266000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":9.31,"fcfCagr5y":3.95,"roeAvg10y":59.97,"roeAvg5y":43,"yearsAvailable":20},"quarterly":[{"capex":693924000,"ebitMargin":22.09,"fcf":1653719000,"fcfMargin":15.07,"grossMargin":44.35,"netDebt":5029273000,"netIncome":1773690000,"operatingCf":2347643000,"quarter":3,"revenue":10971834000,"roc":28.76,"roe":42.18,"sharesOutstanding":203030000,"year":2024},{"capex":605942000,"ebitMargin":25.87,"fcf":1925654000,"fcfMargin":17.19,"grossMargin":47.32,"netDebt":4716808000,"netIncome":2221239000,"operatingCf":2531596000,"quarter":4,"revenue":11202263000,"roc":32.14,"roe":47.11,"sharesOutstanding":203487000,"year":2024},{"capex":538165000,"ebitMargin":20.54,"fcf":1820979000,"fcfMargin":16.93,"grossMargin":42.48,"netDebt":4775564000,"netIncome":1647989000,"operatingCf":2359144000,"quarter":1,"revenue":10754933000,"roc":20.17,"roe":35.18,"sharesOutstanding":203141000,"year":2025},{"capex":566697000,"ebitMargin":18.72,"fcf":1579057000,"fcfMargin":13.98,"grossMargin":40.12,"netDebt":5088508000,"netIncome":1529814000,"operatingCf":2145754000,"quarter":2,"revenue":11295171000,"roc":19.66,"roe":33.89,"sharesOutstanding":203188000,"year":2025},{"capex":742951000,"ebitMargin":16.63,"fcf":2157889000,"fcfMargin":18.78,"grossMargin":37.46,"netDebt":4577403000,"netIncome":1359833000,"operatingCf":2292416000,"quarter":3,"revenue":11489095000,"roc":18.46,"roe":29.79,"sharesOutstanding":203494000,"year":2025},{"capex":820106000,"ebitMargin":12.12,"fcf":2065685000,"fcfMargin":17.67,"grossMargin":33.27,"netDebt":4477208000,"netIncome":883259000,"operatingCf":2277367000,"quarter":4,"revenue":11692576000,"roc":13.21,"roe":19.05,"sharesOutstanding":203266000,"year":2025},{"capex":789177000,"ebitMargin":14.08,"fcf":2168738000,"fcfMargin":18.09,"grossMargin":34.76,"netDebt":4480923000,"netIncome":1094161000,"operatingCf":2349491000,"quarter":1,"revenue":11991324000,"roc":15.63,"roe":23.11,"sharesOutstanding":204274648,"year":2026},{"capex":720321000,"ebitMargin":17.58,"fcf":2544694000,"fcfMargin":20.92,"grossMargin":38.11,"netDebt":4819467000,"netIncome":1489107000,"operatingCf":2656591000,"quarter":2,"revenue":12163912000,"roc":20.13,"roe":32.64,"sharesOutstanding":204274648,"year":2026}]}