{"annual":[{"capex":58170000,"ebitMargin":11.25,"fcf":64800000,"fcfMargin":7.83,"grossMargin":37.82,"netDebt":16862000,"netIncome":65486000,"operatingCf":122970000,"revenue":827216000,"roc":8.94,"roe":8.37,"sharesOutstanding":62909000,"year":2016},{"capex":138517000,"ebitMargin":12.92,"fcf":-19901000,"fcfMargin":-2.05,"grossMargin":39.95,"netDebt":93549000,"netIncome":95274000,"operatingCf":118616000,"revenue":972046000,"roc":9.72,"roe":10.58,"sharesOutstanding":64507000,"year":2017},{"capex":153438000,"ebitMargin":11.8,"fcf":7576000,"fcfMargin":0.65,"grossMargin":39.89,"netDebt":191975000,"netIncome":88002000,"operatingCf":161014000,"revenue":1158794000,"roc":8.97,"roe":8.59,"sharesOutstanding":65133000,"year":2018},{"capex":137122000,"ebitMargin":10.91,"fcf":41353000,"fcfMargin":3.04,"grossMargin":38.26,"netDebt":262125000,"netIncome":107517000,"operatingCf":178475000,"revenue":1362496000,"roc":8.83,"roe":9.49,"sharesOutstanding":65804000,"year":2019},{"capex":136877000,"ebitMargin":5.34,"fcf":160415000,"fcfMargin":6.74,"grossMargin":36.93,"netDebt":1881631000,"netIncome":-67029000,"operatingCf":297292000,"revenue":2380071000,"roc":2.79,"roe":-3.23,"sharesOutstanding":84828000,"year":2020},{"capex":146337000,"ebitMargin":12.95,"fcf":428016000,"fcfMargin":13.78,"grossMargin":37.91,"netDebt":-65852000,"netIncome":297552000,"operatingCf":574353000,"revenue":3105891000,"roc":6.95,"roe":7.2,"sharesOutstanding":115034000,"year":2021},{"capex":314332000,"ebitMargin":12.49,"fcf":99000000,"fcfMargin":2.98,"grossMargin":38.16,"netDebt":-144157000,"netIncome":234759000,"operatingCf":413332000,"revenue":3316616000,"roc":6.3,"roe":5.36,"sharesOutstanding":116513000,"year":2022},{"capex":436060000,"ebitMargin":0.98,"fcf":197965000,"fcfMargin":3.84,"grossMargin":31.36,"netDebt":3667507000,"netIncome":-259458000,"operatingCf":634025000,"revenue":5160100000,"roc":0.4,"roe":-3.59,"sharesOutstanding":137578000,"year":2023},{"capex":346816000,"ebitMargin":2.62,"fcf":198915000,"fcfMargin":4.23,"grossMargin":30.93,"netDebt":3377120000,"netIncome":-156154000,"operatingCf":545731000,"revenue":4707688000,"roc":0.94,"roe":-2.06,"sharesOutstanding":151600000,"year":2024},{"capex":440836000,"ebitMargin":9.45,"fcf":192764000,"fcfMargin":3.32,"grossMargin":35.41,"netDebt":2984458000,"netIncome":49364000,"operatingCf":633600000,"revenue":5810115000,"roc":4.19,"roe":0.61,"sharesOutstanding":154800000,"year":2025},{"capex":1110083000,"ebitMargin":12.67,"fcf":-1030569000,"fcfMargin":-14.48,"grossMargin":37.5,"netDebt":2376400000,"netIncome":804998000,"operatingCf":79514000,"revenue":7118181000,"roc":5.84,"roe":7.38,"sharesOutstanding":195387000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":4.03,"roeAvg5y":1.54,"yearsAvailable":20},"quarterly":[{"capex":390816000,"ebitMargin":6.7,"fcf":229303000,"fcfMargin":4.32,"grossMargin":33.32,"netDebt":3146404000,"netIncome":67643000,"operatingCf":620119000,"quarter":4,"revenue":5305971000,"roc":2.76,"roe":0.89,"sharesOutstanding":159989000,"year":2024},{"capex":409393000,"ebitMargin":8.35,"fcf":256250000,"fcfMargin":4.58,"grossMargin":34.48,"netDebt":3054267000,"netIncome":96541000,"operatingCf":665643000,"quarter":1,"revenue":5595041000,"roc":3.61,"roe":1.24,"sharesOutstanding":155200000,"year":2025},{"capex":440836000,"ebitMargin":9.45,"fcf":192764000,"fcfMargin":3.32,"grossMargin":35.41,"netDebt":2984458000,"netIncome":49364000,"operatingCf":633600000,"quarter":2,"revenue":5810115000,"roc":4.19,"roe":0.61,"sharesOutstanding":155500000,"year":2025},{"capex":452798000,"ebitMargin":10.29,"fcf":73777000,"fcfMargin":1.22,"grossMargin":36.01,"netDebt":2653074000,"netIncome":249826000,"operatingCf":526575000,"quarter":3,"revenue":6043358000,"roc":4.8,"roe":3,"sharesOutstanding":190684000,"year":2025},{"capex":500713000,"ebitMargin":10.73,"fcf":-103617000,"fcfMargin":-1.65,"grossMargin":36.38,"netDebt":2682786000,"netIncome":293158000,"operatingCf":397096000,"quarter":4,"revenue":6294322000,"roc":5.14,"roe":3.43,"sharesOutstanding":192757000,"year":2025},{"capex":678578000,"ebitMargin":11.45,"fcf":-538236000,"fcfMargin":-8.15,"grossMargin":36.99,"netDebt":1832400000,"netIncome":468849000,"operatingCf":140342000,"quarter":1,"revenue":6602084000,"roc":4.98,"roe":4.39,"sharesOutstanding":196367000,"year":2026},{"capex":1110083000,"ebitMargin":11.96,"fcf":-1030569000,"fcfMargin":-14.48,"grossMargin":37.5,"netDebt":2376400000,"netIncome":804968000,"operatingCf":79514000,"quarter":2,"revenue":7118148000,"roc":5.51,"roe":7.38,"sharesOutstanding":202200000,"year":2026},{"capex":776553137000,"ebitMargin":null,"fcf":-869200578000,"fcfMargin":-36.58,"grossMargin":null,"netDebt":2794051000000,"netIncome":385251619000,"operatingCf":-92647441000,"quarter":3,"revenue":2375860770000,"roc":null,"roe":3.4,"sharesOutstanding":null,"year":2026}]}