{"annual":[{"capex":777733000,"ebitMargin":22.79,"fcf":21499000,"fcfMargin":1.22,"grossMargin":63.56,"netDebt":5877188000,"netIncome":296688000,"operatingCf":799232000,"revenue":1763336000,"roc":4.13,"roe":6.54,"sharesOutstanding":138865421,"year":2015},{"capex":774320000,"ebitMargin":23.21,"fcf":137942000,"fcfMargin":6.44,"grossMargin":64.4,"netDebt":5828079000,"netIncome":426187000,"operatingCf":912262000,"revenue":2142213000,"roc":4.51,"roe":8.36,"sharesOutstanding":150679688,"year":2016},{"capex":1201476000,"ebitMargin":18.36,"fcf":-178171000,"fcfMargin":-7.25,"grossMargin":63.6,"netDebt":8648567000,"netIncome":248259000,"operatingCf":1023305000,"revenue":2457928000,"roc":2.29,"roe":2.4,"sharesOutstanding":174895098,"year":2017},{"capex":1373664000,"ebitMargin":18.05,"fcf":11660000,"fcfMargin":0.38,"grossMargin":63.96,"netDebt":10974779000,"netIncome":331246000,"operatingCf":1385324000,"revenue":3046478000,"roc":2.65,"roe":3.36,"sharesOutstanding":206673471,"year":2018},{"capex":1533278000,"ebitMargin":18.52,"fcf":1513817000,"fcfMargin":47.17,"grossMargin":62.83,"netDebt":10904256000,"netIncome":579761000,"operatingCf":1513817000,"revenue":3209241000,"roc":2.73,"roe":5.87,"sharesOutstanding":209462247,"year":2019},{"capex":2064066000,"ebitMargin":14.28,"fcf":1706541000,"fcfMargin":43.72,"grossMargin":61.21,"netDebt":14664928000,"netIncome":356398000,"operatingCf":1706541000,"revenue":3903609000,"roc":1.65,"roe":2.01,"sharesOutstanding":262522508,"year":2020},{"capex":2520772000,"ebitMargin":15.67,"fcf":1702228000,"fcfMargin":38.44,"grossMargin":59.84,"netDebt":14817699000,"netIncome":1709259000,"operatingCf":1702228000,"revenue":4427882000,"roc":2.06,"roe":9.49,"sharesOutstanding":283221968,"year":2021},{"capex":2643097000,"ebitMargin":12.57,"fcf":1659388000,"fcfMargin":35.37,"grossMargin":57,"netDebt":17926074000,"netIncome":377684000,"operatingCf":1659388000,"revenue":4691834000,"roc":1.59,"roe":1.92,"sharesOutstanding":297919000,"year":2022},{"capex":3525598000,"ebitMargin":9.58,"fcf":-1890818000,"fcfMargin":-34.52,"grossMargin":52.56,"netDebt":17342506000,"netIncome":948838000,"operatingCf":1634780000,"revenue":5477061000,"roc":1.33,"roe":4.96,"sharesOutstanding":309065000,"year":2023},{"capex":2831740000,"ebitMargin":8.49,"fcf":-570263000,"fcfMargin":-10.27,"grossMargin":54.65,"netDebt":14137705000,"netIncome":602490000,"operatingCf":2261477000,"revenue":5554968000,"roc":1.16,"roe":2.82,"sharesOutstanding":331547000,"year":2024},{"capex":3181179000,"ebitMargin":10.77,"fcf":2412136000,"fcfMargin":39.46,"grossMargin":55.39,"netDebt":20730581000,"netIncome":1308589000,"operatingCf":2412136000,"revenue":6112692000,"roc":1.36,"roe":5.71,"sharesOutstanding":351570000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":4.69,"roeAvg5y":4.98,"yearsAvailable":20},"quarterly":[{"capex":2831740000,"ebitMargin":8.49,"fcf":-570263000,"fcfMargin":-10.27,"grossMargin":54.65,"netDebt":14137705000,"netIncome":602490000,"operatingCf":2261477000,"quarter":4,"revenue":5554968000,"roc":1.16,"roe":2.82,"sharesOutstanding":340690000,"year":2024},{"capex":2959728000,"ebitMargin":9.2,"fcf":-651441000,"fcfMargin":-11.57,"grossMargin":55.04,"netDebt":15975966000,"netIncome":430956000,"operatingCf":2308287000,"quarter":1,"revenue":5631462000,"roc":1.25,"roe":2.02,"sharesOutstanding":344721000,"year":2025},{"capex":3008566000,"ebitMargin":12.48,"fcf":-632254000,"fcfMargin":-10.96,"grossMargin":55.17,"netDebt":16196107000,"netIncome":1382892000,"operatingCf":2376312000,"quarter":2,"revenue":5767863000,"roc":1.59,"roe":6.04,"sharesOutstanding":345734000,"year":2025},{"capex":2914428000,"ebitMargin":11.67,"fcf":-451770000,"fcfMargin":-7.64,"grossMargin":55.36,"netDebt":16210798000,"netIncome":1399511000,"operatingCf":2462658000,"quarter":3,"revenue":5913883000,"roc":1.55,"roe":6.08,"sharesOutstanding":349234000,"year":2025},{"capex":5360197000,"ebitMargin":13.74,"fcf":233118000,"fcfMargin":3.77,"grossMargin":40.01,"netDebt":20730581000,"netIncome":1308589000,"operatingCf":2412136000,"quarter":4,"revenue":6190414000,"roc":1.76,"roe":5.71,"sharesOutstanding":351570000,"year":2025},{"capex":4572894000,"ebitMargin":14.61,"fcf":1153757000,"fcfMargin":17.98,"grossMargin":25.12,"netDebt":16788511000,"netIncome":1377889000,"operatingCf":2545472000,"quarter":1,"revenue":6417949000,"roc":2.08,"roe":5.9,"sharesOutstanding":353255000,"year":2026},{"capex":4782762000,"ebitMargin":17.87,"fcf":1365458000,"fcfMargin":19.94,"grossMargin":13.77,"netDebt":16388903000,"netIncome":799022000,"operatingCf":2967041000,"quarter":2,"revenue":6848839000,"roc":2.42,"roe":2.91,"sharesOutstanding":361542000,"year":2026},{"capex":4095370000,"ebitMargin":19.23,"fcf":1782248000,"fcfMargin":24.84,"grossMargin":15.77,"netDebt":19884146000,"netIncome":926556000,"operatingCf":2696439000,"quarter":3,"revenue":7174023000,"roc":2.61,"roe":3.3,"sharesOutstanding":379799000,"year":2026}]}