{"annual":[{"capex":20010000,"ebitMargin":7.04,"fcf":29544000,"fcfMargin":4.48,"grossMargin":36.31,"netDebt":-16444000,"netIncome":24144000,"operatingCf":49554000,"revenue":658768000,"roc":16.63,"roe":11.53,"sharesOutstanding":76333000,"year":2015},{"capex":29904000,"ebitMargin":7.74,"fcf":26717000,"fcfMargin":3.66,"grossMargin":37.79,"netDebt":-9251000,"netIncome":33841000,"operatingCf":56621000,"revenue":729216000,"roc":11.94,"roe":14.12,"sharesOutstanding":77539000,"year":2016},{"capex":24710000,"ebitMargin":10.12,"fcf":71878000,"fcfMargin":8.97,"grossMargin":30.2,"netDebt":75796000,"netIncome":32640000,"operatingCf":96588000,"revenue":800959000,"roc":17.02,"roe":12.9,"sharesOutstanding":78471000,"year":2017},{"capex":32275000,"ebitMargin":12.31,"fcf":154444000,"fcfMargin":16.6,"grossMargin":31.81,"netDebt":46447000,"netIncome":99588000,"operatingCf":186719000,"revenue":930160000,"roc":32.92,"roe":31.49,"sharesOutstanding":88619000,"year":2018},{"capex":69086000,"ebitMargin":12.13,"fcf":51898000,"fcfMargin":5.4,"grossMargin":30,"netDebt":488498000,"netIncome":77061000,"operatingCf":120984000,"revenue":960442000,"roc":17.4,"roe":27.99,"sharesOutstanding":90231000,"year":2019},{"capex":21685000,"ebitMargin":21.41,"fcf":329553000,"fcfMargin":33.83,"grossMargin":39.22,"netDebt":257860000,"netIncome":131770999,"operatingCf":351238000,"revenue":974207000,"roc":25.39,"roe":34.32,"sharesOutstanding":83162446,"year":2020},{"capex":11131000,"ebitMargin":23.38,"fcf":430104000,"fcfMargin":39.27,"grossMargin":40.73,"netDebt":1977129000,"netIncome":177408000,"operatingCf":441235000,"revenue":1095174000,"roc":6.23,"roe":14.21,"sharesOutstanding":83162446,"year":2021},{"capex":12404000,"ebitMargin":47.81,"fcf":489319000,"fcfMargin":42.92,"grossMargin":66.18,"netDebt":2602811000,"netIncome":387275000,"operatingCf":501723000,"revenue":1140147000,"roc":16.27,"roe":68.07,"sharesOutstanding":83162446,"year":2022},{"capex":93753000,"ebitMargin":35,"fcf":172406000,"fcfMargin":10.29,"grossMargin":59.45,"netDebt":2791056000,"netIncome":-35227000,"operatingCf":266159000,"revenue":1674968000,"roc":4.8,"roe":-0.86,"sharesOutstanding":82808019,"year":2023},{"capex":118818000,"ebitMargin":27.64,"fcf":467266000,"fcfMargin":16.66,"grossMargin":53.9,"netDebt":2509821000,"netIncome":9408000,"operatingCf":586084000,"revenue":2804341000,"roc":6.44,"roe":0.23,"sharesOutstanding":171875000,"year":2024},{"capex":126953000,"ebitMargin":20.3,"fcf":1158772000,"fcfMargin":24.47,"grossMargin":49.57,"netDebt":3232000000,"netIncome":195403000,"operatingCf":1285725000,"revenue":4735151000,"roc":7.04,"roe":5.23,"sharesOutstanding":194011072,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":39.12,"fcfCagr5y":12.92,"roeAvg10y":20.77,"roeAvg5y":17.38,"yearsAvailable":11},"quarterly":[{"capex":null,"ebitMargin":9.65,"fcf":null,"fcfMargin":null,"grossMargin":39.51,"netDebt":2531317000,"netIncome":-34897000,"operatingCf":null,"quarter":3,"revenue":4570322000,"roc":3.67,"roe":-0.86,"sharesOutstanding":171601095,"year":2024},{"capex":111494000,"ebitMargin":9.74,"fcf":475315000,"fcfMargin":10.34,"grossMargin":39.87,"netDebt":2509821000,"netIncome":9383000,"operatingCf":586809000,"quarter":4,"revenue":4598518000,"roc":3.72,"roe":0.23,"sharesOutstanding":171970000,"year":2024},{"capex":101423000,"ebitMargin":11.87,"fcf":603337000,"fcfMargin":12.99,"grossMargin":41.75,"netDebt":2598548000,"netIncome":171631000,"operatingCf":704760000,"quarter":1,"revenue":4644870000,"roc":4,"roe":4.12,"sharesOutstanding":181521000,"year":2025},{"capex":95914000,"ebitMargin":17.05,"fcf":697938000,"fcfMargin":14.66,"grossMargin":45.98,"netDebt":2524707000,"netIncome":210889000,"operatingCf":793852000,"quarter":2,"revenue":4760121000,"roc":5.85,"roe":4.94,"sharesOutstanding":199279343,"year":2025},{"capex":86791000,"ebitMargin":22.44,"fcf":945867000,"fcfMargin":21.8,"grossMargin":50.95,"netDebt":3181504999,"netIncome":228758000,"operatingCf":1032658000,"quarter":3,"revenue":4339352000,"roc":6.94,"roe":5.99,"sharesOutstanding":199061830,"year":2025},{"capex":126953000,"ebitMargin":20.3,"fcf":1158772000,"fcfMargin":24.47,"grossMargin":49.57,"netDebt":3232000000,"netIncome":195403000,"operatingCf":1285725000,"quarter":4,"revenue":4735150999,"roc":7.04,"roe":5.23,"sharesOutstanding":194557193,"year":2025},{"capex":119646000,"ebitMargin":20.04,"fcf":1697796000,"fcfMargin":33.53,"grossMargin":51.53,"netDebt":3238667000,"netIncome":226346000,"operatingCf":1817442000,"quarter":1,"revenue":5063226999,"roc":7.34,"roe":6.7,"sharesOutstanding":194631394,"year":2026},{"capex":122766000,"ebitMargin":19.95,"fcf":1672370000,"fcfMargin":31.54,"grossMargin":54.08,"netDebt":3401410000,"netIncome":229556000,"operatingCf":1795136000,"quarter":2,"revenue":5301862999,"roc":7.69,"roe":6.76,"sharesOutstanding":194631394,"year":2026}]}