{"annual":[{"capex":4600000000,"ebitMargin":20.19,"fcf":218500000,"fcfMargin":1.33,"grossMargin":26.13,"netDebt":20196300000,"netIncome":2047100000,"operatingCf":4818500000,"revenue":16395900000,"roc":6.07,"roe":11.43,"sharesOutstanding":490574568,"year":2015},{"capex":4909600000,"ebitMargin":20.89,"fcf":-390300000,"fcfMargin":-2.39,"grossMargin":27.13,"netDebt":21758900000,"netIncome":610900000,"operatingCf":4519300000,"revenue":16316600000,"roc":6.32,"roe":3.51,"sharesOutstanding":491662007,"year":2016},{"capex":5799300000,"ebitMargin":21.66,"fcf":-1528900000,"fcfMargin":-9.94,"grossMargin":28.55,"netDebt":22597300000,"netIncome":1912600000,"operatingCf":4270400000,"revenue":15376000000,"roc":5.9,"roe":10.44,"sharesOutstanding":492611067,"year":2017},{"capex":6357000000,"ebitMargin":16.78,"fcf":-1133800000,"fcfMargin":-7.01,"grossMargin":23.85,"netDebt":25022600000,"netIncome":1923800000,"operatingCf":5223200000,"revenue":16167200000,"roc":4.51,"roe":10.09,"sharesOutstanding":493758277,"year":2018},{"capex":6143700000,"ebitMargin":17.52,"fcf":-1873600000,"fcfMargin":-12.06,"grossMargin":25.47,"netDebt":30285700000,"netIncome":1921100000,"operatingCf":4270100000,"revenue":15535600000,"roc":4.15,"roe":9.79,"sharesOutstanding":495306238,"year":2019},{"capex":6316000000,"ebitMargin":20,"fcf":-2483100000,"fcfMargin":-16.66,"grossMargin":28.68,"netDebt":34038800000,"netIncome":2200100000,"operatingCf":3832900000,"revenue":14908200000,"roc":4.21,"roe":10.71,"sharesOutstanding":497226867,"year":2020},{"capex":5764100000,"ebitMargin":19.63,"fcf":-1924200000,"fcfMargin":-11.58,"grossMargin":28.09,"netDebt":36255500000,"netIncome":2488100000,"operatingCf":3839900000,"revenue":16623500000,"roc":4.34,"roe":11.09,"sharesOutstanding":501784032,"year":2021},{"capex":6772400000,"ebitMargin":17.6,"fcf":-1484400000,"fcfMargin":-7.69,"grossMargin":25.21,"netDebt":41069900000,"netIncome":2307200000,"operatingCf":5288000000,"revenue":19314600000,"roc":4.24,"roe":9.66,"sharesOutstanding":513484609,"year":2022},{"capex":7506500000,"ebitMargin":21.32,"fcf":-2494300000,"fcfMargin":-12.87,"grossMargin":29.02,"netDebt":43278400000,"netIncome":2208100000,"operatingCf":5012200000,"revenue":19381500000,"roc":4.86,"roe":8.75,"sharesOutstanding":520206258,"year":2023},{"capex":7770600000,"ebitMargin":23.9,"fcf":-966300000,"fcfMargin":-4.85,"grossMargin":31.92,"netDebt":45559900000,"netIncome":2967100000,"operatingCf":6804300000,"revenue":19916500000,"roc":5.29,"roe":11.01,"sharesOutstanding":531338000,"year":2024},{"capex":130000000,"ebitMargin":24.33,"fcf":6814000000,"fcfMargin":31.28,"grossMargin":31.81,"netDebt":49973000000,"netIncome":3580000000,"operatingCf":6944000000,"revenue":21783000000,"roc":5.1,"roe":11.5,"sharesOutstanding":520206000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":9.65,"roeAvg5y":10.4,"yearsAvailable":20},"quarterly":[{"capex":6945500000,"ebitMargin":21.8,"fcf":-532100000,"fcfMargin":-2.67,"grossMargin":29.61,"netDebt":43975400000,"netIncome":2639200000,"operatingCf":6413400000,"quarter":3,"revenue":19900300000,"roc":4.85,"roe":9.92,"sharesOutstanding":533600842,"year":2024},{"capex":7770600000,"ebitMargin":23.28,"fcf":-966300000,"fcfMargin":-4.85,"grossMargin":31.3,"netDebt":45559900000,"netIncome":2967100000,"operatingCf":6804300000,"quarter":4,"revenue":19916500000,"roc":5.15,"roe":11.01,"sharesOutstanding":531337703,"year":2024},{"capex":8111200000,"ebitMargin":23.71,"fcf":-1299100000,"fcfMargin":-6.35,"grossMargin":31.57,"netDebt":46673400000,"netIncome":2764200000,"operatingCf":6812100000,"quarter":1,"revenue":20459600000,"roc":5.38,"roe":10.12,"sharesOutstanding":534663000,"year":2025},{"capex":8608900000,"ebitMargin":25.69,"fcf":2143100000,"fcfMargin":10.24,"grossMargin":33.24,"netDebt":46397300000,"netIncome":3649700000,"operatingCf":6571200000,"quarter":2,"revenue":20919300000,"roc":5.58,"roe":12.22,"sharesOutstanding":536425635,"year":2025},{"capex":7395000000,"ebitMargin":25.54,"fcf":3644000000,"fcfMargin":17,"grossMargin":37.1,"netDebt":46783200000,"netIncome":3662100000,"operatingCf":6858200000,"quarter":3,"revenue":21441400000,"roc":5.46,"roe":12.05,"sharesOutstanding":537989000,"year":2025},{"capex":6950500000,"ebitMargin":24.33,"fcf":8292500000,"fcfMargin":38.07,"grossMargin":31.81,"netDebt":49973000000,"netIncome":3580000000,"operatingCf":6944000000,"quarter":4,"revenue":21783000000,"roc":5.1,"roe":11.5,"sharesOutstanding":520206000,"year":2025},{"capex":7657500000,"ebitMargin":23.47,"fcf":7654500000,"fcfMargin":34.54,"grossMargin":40.39,"netDebt":51470000000,"netIncome":3653800000,"operatingCf":7013000000,"quarter":1,"revenue":22163800000,"roc":4.95,"roe":11.49,"sharesOutstanding":547054104,"year":2026},{"capex":8359100000,"ebitMargin":28.36,"fcf":8958000000,"fcfMargin":39.78,"grossMargin":48.98,"netDebt":53123000000,"netIncome":3141000000,"operatingCf":7614900000,"quarter":2,"revenue":22521200000,"roc":5.95,"roe":9.77,"sharesOutstanding":550628111,"year":2026}]}