{"annual":[{"capex":117449000,"ebitMargin":17.84,"fcf":314166000,"fcfMargin":35.12,"grossMargin":26.6,"netDebt":3564053000,"netIncome":340383000,"operatingCf":431615000,"revenue":894638000,"roc":2.15,"roe":8.85,"sharesOutstanding":263752000,"year":2015},{"capex":96291000,"ebitMargin":41.76,"fcf":440638000,"fcfMargin":45.91,"grossMargin":24.88,"netDebt":3399366000,"netIncome":292718000,"operatingCf":536929000,"revenue":959861000,"roc":5.41,"roe":7.31,"sharesOutstanding":267311000,"year":2016},{"capex":126147000,"ebitMargin":22.89,"fcf":393005000,"fcfMargin":39.47,"grossMargin":25.39,"netDebt":3669625000,"netIncome":121558000,"operatingCf":519152000,"revenue":995791000,"roc":3.06,"roe":3.21,"sharesOutstanding":268830000,"year":2017},{"capex":117209000,"ebitMargin":33.88,"fcf":443467000,"fcfMargin":42.36,"grossMargin":27.36,"netDebt":3362571000,"netIncome":203106000,"operatingCf":560676000,"revenue":1046859000,"roc":4.77,"roe":5.21,"sharesOutstanding":269483000,"year":2018},{"capex":184347000,"ebitMargin":19.19,"fcf":446357000,"fcfMargin":38.74,"grossMargin":25.03,"netDebt":4897976000,"netIncome":184965000,"operatingCf":630704000,"revenue":1152193000,"roc":2.37,"roe":4.2,"sharesOutstanding":286015000,"year":2019},{"capex":174113000,"ebitMargin":20.07,"fcf":430203000,"fcfMargin":34.66,"grossMargin":17.29,"netDebt":5170731000,"netIncome":64266000,"operatingCf":604316000,"revenue":1241165000,"roc":2.68,"roe":1.56,"sharesOutstanding":294927000,"year":2020},{"capex":166524000,"ebitMargin":20.76,"fcf":497436000,"fcfMargin":38.54,"grossMargin":17.67,"netDebt":5604308000,"netIncome":150016000,"operatingCf":663960000,"revenue":1290767000,"roc":2.58,"roe":3.14,"sharesOutstanding":301703000,"year":2021},{"capex":236013000,"ebitMargin":16.53,"fcf":584058000,"fcfMargin":38.49,"grossMargin":21.82,"netDebt":5675348000,"netIncome":86924000,"operatingCf":820071000,"revenue":1517386000,"roc":2.44,"roe":2.12,"sharesOutstanding":322700000,"year":2022},{"capex":312347000,"ebitMargin":39.02,"fcf":520317000,"fcfMargin":31.97,"grossMargin":24.12,"netDebt":5981623000,"netIncome":444353000,"operatingCf":832664000,"revenue":1627501000,"roc":6.03,"roe":11.13,"sharesOutstanding":329104000,"year":2023},{"capex":271687000,"ebitMargin":17.02,"fcf":605161000,"fcfMargin":36.2,"grossMargin":24.94,"netDebt":6007914000,"netIncome":89585000,"operatingCf":876848000,"revenue":1671842000,"roc":2.8,"roe":2.6,"sharesOutstanding":330116000,"year":2024},{"capex":288941000,"ebitMargin":18.83,"fcf":613946000,"fcfMargin":35.85,"grossMargin":25.59,"netDebt":6150363000,"netIncome":377704000,"operatingCf":902887000,"revenue":1712317000,"roc":3.05,"roe":11.49,"sharesOutstanding":331053000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":5.33,"fcfCagr5y":4.79,"roeAvg10y":5.2,"roeAvg5y":6.1,"yearsAvailable":20},"quarterly":[{"capex":283012000,"ebitMargin":18.8,"fcf":572371000,"fcfMargin":34.43,"grossMargin":24.37,"netDebt":6046159000,"netIncome":127614999,"operatingCf":855383000,"quarter":3,"revenue":1662387000,"roc":3.03,"roe":3.63,"sharesOutstanding":330557000,"year":2024},{"capex":271687000,"ebitMargin":17.02,"fcf":605161000,"fcfMargin":36.2,"grossMargin":24.94,"netDebt":6007914000,"netIncome":89585000,"operatingCf":876848000,"quarter":4,"revenue":1671842000,"roc":2.8,"roe":2.6,"sharesOutstanding":331244000,"year":2024},{"capex":276408000,"ebitMargin":19.46,"fcf":589057000,"fcfMargin":35.06,"grossMargin":25.66,"netDebt":5991318000,"netIncome":123156000,"operatingCf":865465000,"quarter":1,"revenue":1680156000,"roc":3.24,"roe":3.7,"sharesOutstanding":331717000,"year":2025},{"capex":282773000,"ebitMargin":19.86,"fcf":594559000,"fcfMargin":35.18,"grossMargin":26.32,"netDebt":5954484000,"netIncome":131946000,"operatingCf":877332000,"quarter":2,"revenue":1690235000,"roc":3.36,"roe":3.97,"sharesOutstanding":331715000,"year":2025},{"capex":279753000,"ebitMargin":20.11,"fcf":602263000,"fcfMargin":35.39,"grossMargin":37.42,"netDebt":6012471000,"netIncome":149758000,"operatingCf":882016000,"quarter":3,"revenue":1701939000,"roc":3.49,"roe":4.57,"sharesOutstanding":356873000,"year":2025},{"capex":426306000,"ebitMargin":21.13,"fcf":902887000,"fcfMargin":52.73,"grossMargin":37.35,"netDebt":6150363000,"netIncome":377704000,"operatingCf":902887000,"quarter":4,"revenue":1712317000,"roc":3.43,"roe":11.49,"sharesOutstanding":332632000,"year":2025},{"capex":409496000,"ebitMargin":27.36,"fcf":892224000,"fcfMargin":51.99,"grossMargin":46,"netDebt":5844011000,"netIncome":490815000,"operatingCf":875414000,"quarter":1,"revenue":1716218000,"roc":4.72,"roe":14.94,"sharesOutstanding":330294000,"year":2026},{"capex":395408000,"ebitMargin":28.23,"fcf":921605000,"fcfMargin":53.7,"grossMargin":55.71,"netDebt":5993655000,"netIncome":522177000,"operatingCf":890707000,"quarter":2,"revenue":1716218000,"roc":5.44,"roe":17.77,"sharesOutstanding":325387000,"year":2026}]}