{"annual":[{"capex":109544000,"ebitMargin":7.36,"fcf":1049829000,"fcfMargin":6.87,"grossMargin":29.82,"netDebt":451011000,"netIncome":705672000,"operatingCf":1159373000,"revenue":15280044000,"roc":26.75,"roe":22.43,"sharesOutstanding":152496000,"year":2015},{"capex":160643000,"ebitMargin":6.84,"fcf":785435000,"fcfMargin":5.12,"grossMargin":29.98,"netDebt":671342000,"netIncome":687240000,"operatingCf":946078000,"revenue":15339713000,"roc":22.72,"roe":21.52,"sharesOutstanding":149804000,"year":2016},{"capex":156760000,"ebitMargin":6.12,"fcf":658283000,"fcfMargin":4.04,"grossMargin":30.08,"netDebt":2985803000,"netIncome":616757000,"operatingCf":815043000,"revenue":16308801000,"roc":14.39,"roe":18.08,"sharesOutstanding":147701000,"year":2017},{"capex":232422000,"ebitMargin":6.15,"fcf":912742000,"fcfMargin":5.42,"grossMargin":32.79,"netDebt":2809733000,"netIncome":810474000,"operatingCf":1145164000,"revenue":16831605000,"roc":15.26,"roe":23.49,"sharesOutstanding":147241000,"year":2018},{"capex":277873000,"ebitMargin":5.77,"fcf":614137000,"fcfMargin":3.5,"grossMargin":33.44,"netDebt":3905626000,"netIncome":621085000,"operatingCf":892010000,"revenue":17522234000,"roc":12.25,"roe":16.9,"sharesOutstanding":146417000,"year":2019},{"capex":153502000,"ebitMargin":5.88,"fcf":1866059000,"fcfMargin":11.28,"grossMargin":34.19,"netDebt":2476273000,"netIncome":-29102000,"operatingCf":2019561000,"revenue":16537433000,"roc":12.88,"roe":-0.91,"sharesOutstanding":145115000,"year":2020},{"capex":266136000,"ebitMargin":6.16,"fcf":992149000,"fcfMargin":5.26,"grossMargin":35.16,"netDebt":2764412000,"netIncome":898790000,"operatingCf":1258285000,"revenue":18870510000,"roc":14.97,"roe":25.75,"sharesOutstanding":144221000,"year":2021},{"capex":339632000,"ebitMargin":7.31,"fcf":1127339000,"fcfMargin":5.1,"grossMargin":35.03,"netDebt":3511379000,"netIncome":1182701000,"operatingCf":1466971000,"revenue":22095973000,"roc":18.32,"roe":31.2,"sharesOutstanding":142322000,"year":2022},{"capex":512675000,"ebitMargin":7.57,"fcf":922935000,"fcfMargin":4,"grossMargin":35.9,"netDebt":3784159000,"netIncome":1316524000,"operatingCf":1435610000,"revenue":23090610000,"roc":17.23,"roe":29.91,"sharesOutstanding":141034000,"year":2023},{"capex":567339000,"ebitMargin":6.14,"fcf":683912000,"fcfMargin":2.91,"grossMargin":36.29,"netDebt":5262745000,"netIncome":904076000,"operatingCf":1251251000,"revenue":23486569000,"roc":13.41,"roe":20.84,"sharesOutstanding":139670000,"year":2024},{"capex":469838000,"ebitMargin":5,"fcf":420924000,"fcfMargin":1.73,"grossMargin":34.58,"netDebt":7797528000,"netIncome":65945000,"operatingCf":890762000,"revenue":24300141000,"roc":11.03,"roe":1.49,"sharesOutstanding":139250000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-2.55,"fcfCagr5y":-20.17,"roeAvg10y":18.83,"roeAvg5y":21.84,"yearsAvailable":20},"quarterly":[{"capex":567339000,"ebitMargin":6.14,"fcf":683912000,"fcfMargin":2.91,"grossMargin":36.29,"netDebt":5262745000,"netIncome":904076000,"operatingCf":1251251000,"quarter":4,"revenue":23486569000,"roc":13.41,"roe":20.84,"sharesOutstanding":139272000,"year":2024},{"capex":571489000,"ebitMargin":5.87,"fcf":320629000,"fcfMargin":1.36,"grossMargin":36.58,"netDebt":5681835000,"netIncome":849574000,"operatingCf":892118000,"quarter":1,"revenue":23569007000,"roc":12.65,"roe":19.09,"sharesOutstanding":139200000,"year":2025},{"capex":556916000,"ebitMargin":5.79,"fcf":251535000,"fcfMargin":1.06,"grossMargin":36.88,"netDebt":5963767000,"netIncome":808910000,"operatingCf":808451000,"quarter":2,"revenue":23770865000,"roc":12.28,"roe":17.2,"sharesOutstanding":139207000,"year":2025},{"capex":532192000,"ebitMargin":5.6,"fcf":133523000,"fcfMargin":0.55,"grossMargin":37.03,"netDebt":5967083000,"netIncome":808499000,"operatingCf":665715000,"quarter":3,"revenue":24060899000,"roc":11.92,"roe":16.89,"sharesOutstanding":139406000,"year":2025},{"capex":469838000,"ebitMargin":4.72,"fcf":420924000,"fcfMargin":1.73,"grossMargin":36.08,"netDebt":7797528000,"netIncome":65945000,"operatingCf":890762000,"quarter":4,"revenue":24300141000,"roc":10.43,"roe":1.49,"sharesOutstanding":138903000,"year":2025},{"capex":447550000,"ebitMargin":4.42,"fcf":547955000,"fcfMargin":2.22,"grossMargin":36.17,"netDebt":6213793000,"netIncome":60088000,"operatingCf":995505000,"quarter":1,"revenue":24699012000,"roc":9.9,"roe":1.34,"sharesOutstanding":138030000,"year":2026},{"capex":426407000,"ebitMargin":4.01,"fcf":759354000,"fcfMargin":3.03,"grossMargin":36.22,"netDebt":6093667000,"netIncome":32766000,"operatingCf":1185761000,"quarter":2,"revenue":25071538000,"roc":8.73,"roe":0.72,"sharesOutstanding":138017000,"year":2026},{"capex":433871000,"ebitMargin":3.98,"fcf":762849000,"fcfMargin":3.01,"grossMargin":36.41,"netDebt":6060988000,"netIncome":31042000,"operatingCf":1196720000,"quarter":3,"revenue":25332614000,"roc":8.31,"roe":0.67,"sharesOutstanding":138331000,"year":2026}]}