{"annual":[{"capex":231585000,"ebitMargin":0.96,"fcf":3688794000,"fcfMargin":2.71,"grossMargin":2.36,"netDebt":1571783000,"netIncome":-134887000,"operatingCf":3920379000,"revenue":135961803000,"roc":25.96,"roe":-21.88,"sharesOutstanding":217786000,"year":2015},{"capex":464616000,"ebitMargin":1.15,"fcf":2713881000,"fcfMargin":1.85,"grossMargin":2.57,"netDebt":1720862000,"netIncome":1427929000,"operatingCf":3178497000,"revenue":146849686000,"roc":20.15,"roe":67.06,"sharesOutstanding":225959000,"year":2016},{"capex":466397000,"ebitMargin":1.32,"fcf":1022610000,"fcfMargin":0.67,"grossMargin":2.71,"netDebt":1358575000,"netIncome":414484000,"operatingCf":1489007000,"revenue":153143826000,"roc":23.61,"roe":20.08,"sharesOutstanding":221602000,"year":2017},{"capex":336411000,"ebitMargin":0.98,"fcf":1074977000,"fcfMargin":0.64,"grossMargin":2.45,"netDebt":2169969000,"netIncome":1658405000,"operatingCf":1411388000,"revenue":167939635000,"roc":16.85,"roe":56.55,"sharesOutstanding":220336000,"year":2018},{"capex":310222000,"ebitMargin":1.04,"fcf":2033801000,"fcfMargin":1.13,"grossMargin":2.52,"netDebt":1119216000,"netIncome":855365000,"operatingCf":2344023000,"revenue":179589121000,"roc":19.46,"roe":29.71,"sharesOutstanding":211840000,"year":2019},{"capex":369677000,"ebitMargin":1.07,"fcf":1837363000,"fcfMargin":0.97,"grossMargin":2.52,"netDebt":385375000,"netIncome":-3399558000,"operatingCf":2207040000,"revenue":189893926000,"roc":19.43,"roe":null,"sharesOutstanding":204783000,"year":2020},{"capex":438217000,"ebitMargin":1.25,"fcf":2228369000,"fcfMargin":1.04,"grossMargin":2.93,"netDebt":6204444000,"netIncome":1539932000,"operatingCf":2666586000,"revenue":213988843000,"roc":16.74,"roe":689.46,"sharesOutstanding":208465000,"year":2021},{"capex":496318000,"ebitMargin":1.15,"fcf":2206770000,"fcfMargin":0.92,"grossMargin":3.19,"netDebt":4056424000,"netIncome":1698820000,"operatingCf":2703088000,"revenue":238587006000,"roc":21.03,"roe":null,"sharesOutstanding":211210000,"year":2022},{"capex":458359000,"ebitMargin":0.93,"fcf":3452975000,"fcfMargin":1.32,"grossMargin":2.96,"netDebt":4128640000,"netIncome":1745293000,"operatingCf":3911334000,"revenue":262173411000,"roc":17.82,"roe":334.35,"sharesOutstanding":204591000,"year":2023},{"capex":487173000,"ebitMargin":1.03,"fcf":2997512000,"fcfMargin":1.02,"grossMargin":2.96,"netDebt":3421555000,"netIncome":1509120000,"operatingCf":3484685000,"revenue":293958599000,"roc":23.71,"roe":233.63,"sharesOutstanding":200284000,"year":2024},{"capex":667981000,"ebitMargin":1.14,"fcf":3207139000,"fcfMargin":1,"grossMargin":3.16,"netDebt":6353260000,"netIncome":1554169000,"operatingCf":3875120000,"revenue":321332819000,"roc":19.43,"roe":103.06,"sharesOutstanding":195214000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":3.34,"fcfCagr5y":15.47,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":487173000,"ebitMargin":1.02,"fcf":2997512000,"fcfMargin":1.02,"grossMargin":2.95,"netDebt":3421555000,"netIncome":1509120000,"operatingCf":3484685000,"quarter":3,"revenue":293958599000,"roc":23.36,"roe":233.63,"sharesOutstanding":200284000,"year":2024},{"capex":518849000,"ebitMargin":1,"fcf":-638103000,"fcfMargin":-0.21,"grossMargin":2.89,"netDebt":4821035000,"netIncome":1396220000,"operatingCf":-119254000,"quarter":4,"revenue":303192826000,"roc":20.88,"roe":616.22,"sharesOutstanding":195188000,"year":2024},{"capex":535156000,"ebitMargin":1.03,"fcf":3575271000,"fcfMargin":1.15,"grossMargin":2.94,"netDebt":5745848000,"netIncome":1693316000,"operatingCf":4110427000,"quarter":1,"revenue":310232192000,"roc":17.82,"roe":167.19,"sharesOutstanding":195094000,"year":2025},{"capex":600493000,"ebitMargin":1.09,"fcf":1141589000,"fcfMargin":0.36,"grossMargin":3.06,"netDebt":5965160000,"netIncome":1897255000,"operatingCf":1742082000,"quarter":2,"revenue":316654371000,"roc":17.33,"roe":95.81,"sharesOutstanding":195230000,"year":2025},{"capex":667981000,"ebitMargin":1.14,"fcf":3207139000,"fcfMargin":1,"grossMargin":3.16,"netDebt":6353260000,"netIncome":1554169000,"operatingCf":3875120000,"quarter":3,"revenue":321332819000,"roc":19.43,"roe":103.06,"sharesOutstanding":193899000,"year":2025},{"capex":681464000,"ebitMargin":1.19,"fcf":3607269000,"fcfMargin":1.11,"grossMargin":3.28,"netDebt":6113042000,"netIncome":1625216000,"operatingCf":4288733000,"quarter":4,"revenue":325777775000,"roc":20.14,"roe":85.16,"sharesOutstanding":195319000,"year":2025},{"capex":718022000,"ebitMargin":1.28,"fcf":1558112000,"fcfMargin":0.47,"grossMargin":3.47,"netDebt":10149258000,"netIncome":2548677000,"operatingCf":2276134000,"quarter":1,"revenue":328680018000,"roc":16.46,"roe":75.01,"sharesOutstanding":195383000,"year":2026},{"capex":760845000,"ebitMargin":1.3,"fcf":4060102000,"fcfMargin":1.22,"grossMargin":3.71,"netDebt":8907950000,"netIncome":2624793000,"operatingCf":4820947000,"quarter":2,"revenue":332771323000,"roc":17.62,"roe":86.03,"sharesOutstanding":193944000,"year":2026}]}