{"annual":[{"capex":868120000,"ebitMargin":20.81,"fcf":26673000,"fcfMargin":0.98,"grossMargin":52.62,"netDebt":4274861000,"netIncome":187774000,"operatingCf":894793000,"revenue":2725867000,"roc":6.52,"roe":6.84,"sharesOutstanding":58483000,"year":2015},{"capex":1113365000,"ebitMargin":17.13,"fcf":-94012000,"fcfMargin":-2.6,"grossMargin":49.59,"netDebt":6011097000,"netIncome":126800000,"operatingCf":1019353000,"revenue":3611989000,"roc":5.34,"roe":2.9,"sharesOutstanding":70816000,"year":2016},{"capex":1378725000,"ebitMargin":18.52,"fcf":60508000,"fcfMargin":1.39,"grossMargin":49.8,"netDebt":8667902000,"netIncome":232982000,"operatingCf":1439233000,"revenue":4368428000,"roc":4.64,"roe":3.4,"sharesOutstanding":77535000,"year":2017},{"capex":2096174000,"ebitMargin":19.27,"fcf":-280748000,"fcfMargin":-5.54,"grossMargin":48.63,"netDebt":10726331000,"netIncome":365359000,"operatingCf":1815426000,"revenue":5071654000,"roc":5.22,"roe":5.06,"sharesOutstanding":80197000,"year":2018},{"capex":2079521000,"ebitMargin":21.03,"fcf":-86793000,"fcfMargin":-1.56,"grossMargin":49.48,"netDebt":11417740000,"netIncome":507450000,"operatingCf":1992728000,"revenue":5562140000,"roc":5.36,"roe":5.74,"sharesOutstanding":84679000,"year":2019},{"capex":2282504000,"ebitMargin":17.55,"fcf":27322000,"fcfMargin":0.46,"grossMargin":48.75,"netDebt":12318470000,"netIncome":369777000,"operatingCf":2309826000,"revenue":5998545000,"roc":4.21,"roe":3.48,"sharesOutstanding":88410000,"year":2020},{"capex":2751512000,"ebitMargin":16.7,"fcf":-204306000,"fcfMargin":-3.08,"grossMargin":47.67,"netDebt":13456168000,"netIncome":500191000,"operatingCf":2547206000,"revenue":6635537000,"roc":4.21,"roe":4.6,"sharesOutstanding":90409000,"year":2021},{"capex":2278004000,"ebitMargin":16.52,"fcf":685178000,"fcfMargin":9.43,"grossMargin":48.35,"netDebt":14563133000,"netIncome":704345000,"operatingCf":2963182000,"revenue":7263105000,"roc":4.21,"roe":6.12,"sharesOutstanding":91828000,"year":2022},{"capex":2781018000,"ebitMargin":17.62,"fcf":562116000,"fcfMargin":6.87,"grossMargin":48.36,"netDebt":15358901000,"netIncome":969178000,"operatingCf":3343134000,"revenue":8188136000,"roc":4.89,"roe":7.75,"sharesOutstanding":94009000,"year":2023},{"capex":3066000000,"ebitMargin":15.18,"fcf":183000000,"fcfMargin":2.09,"grossMargin":48.94,"netDebt":14037000000,"netIncome":815000000,"operatingCf":3249000000,"revenue":8748000000,"roc":4.18,"roe":6.01,"sharesOutstanding":97287000,"year":2024},{"capex":4311000000,"ebitMargin":19.96,"fcf":-400000000,"fcfMargin":-4.32,"grossMargin":51.32,"netDebt":20999000000,"netIncome":1350000000,"operatingCf":3911000000,"revenue":9260000000,"roc":5.1,"roe":9.54,"sharesOutstanding":98123000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":-12.1,"roeAvg10y":5.46,"roeAvg5y":6.8,"yearsAvailable":20},"quarterly":[{"capex":3074720000,"ebitMargin":18.28,"fcf":219569000,"fcfMargin":2.55,"grossMargin":49.26,"netDebt":16412000000,"netIncome":1056568000,"operatingCf":3294289000,"quarter":3,"revenue":8597489000,"roc":5.06,"roe":7.78,"sharesOutstanding":96488000,"year":2024},{"capex":3066000000,"ebitMargin":15.18,"fcf":183000000,"fcfMargin":2.09,"grossMargin":48.94,"netDebt":15880000000,"netIncome":815000000,"operatingCf":3249000000,"quarter":4,"revenue":8748000000,"roc":4.18,"roe":6.02,"sharesOutstanding":96849000,"year":2024},{"capex":3109000000,"ebitMargin":16.08,"fcf":351000000,"fcfMargin":3.97,"grossMargin":49.58,"netDebt":16700000000,"netIncome":927000000,"operatingCf":3460000000,"quarter":1,"revenue":8846000000,"roc":4.34,"roe":6.67,"sharesOutstanding":97887000,"year":2025},{"capex":3450000000,"ebitMargin":16.55,"fcf":42000000,"fcfMargin":0.47,"grossMargin":50.11,"netDebt":18191000000,"netIncome":994000000,"operatingCf":3492000000,"quarter":2,"revenue":8943000000,"roc":4.28,"roe":7.06,"sharesOutstanding":98050000,"year":2025},{"capex":3862000000,"ebitMargin":16.88,"fcf":-114000000,"fcfMargin":-1.26,"grossMargin":50.25,"netDebt":18905000000,"netIncome":1071000000,"operatingCf":3748000000,"quarter":3,"revenue":9058000000,"roc":4.37,"roe":7.57,"sharesOutstanding":98174000,"year":2025},{"capex":4311000000,"ebitMargin":20,"fcf":-400000000,"fcfMargin":-4.33,"grossMargin":51.21,"netDebt":20999000000,"netIncome":1350000000,"operatingCf":3911000000,"quarter":4,"revenue":9239000000,"roc":5.1,"roe":9.54,"sharesOutstanding":98378000,"year":2025},{"capex":4817000000,"ebitMargin":20.8,"fcf":-998000000,"fcfMargin":-10.55,"grossMargin":51.26,"netDebt":21945000000,"netIncome":1422000000,"operatingCf":3819000000,"quarter":1,"revenue":9458000000,"roc":5.41,"roe":9.95,"sharesOutstanding":98727000,"year":2026},{"capex":5084000000,"ebitMargin":21.76,"fcf":1370000000,"fcfMargin":13.94,"grossMargin":51.6,"netDebt":22377000000,"netIncome":1533000000,"operatingCf":3942000000,"quarter":2,"revenue":9827000000,"roc":5.74,"roe":10.66,"sharesOutstanding":99136000,"year":2026}]}