{"annual":[{"capex":92550000,"ebitMargin":16.63,"fcf":337327000,"fcfMargin":12.16,"grossMargin":63.33,"netDebt":1681957000,"netIncome":278040000,"operatingCf":429877000,"revenue":2773718000,"roc":16.69,"roe":32.2,"sharesOutstanding":134922000,"year":2015},{"capex":138886000,"ebitMargin":10.57,"fcf":519807000,"fcfMargin":15.42,"grossMargin":52.43,"netDebt":3667905000,"netIncome":201753000,"operatingCf":658693000,"revenue":3370976000,"roc":4.56,"roe":7.67,"sharesOutstanding":146939000,"year":2016},{"capex":181905000,"ebitMargin":14.39,"fcf":330483000,"fcfMargin":8.31,"grossMargin":51.5,"netDebt":3959027000,"netIncome":468425000,"operatingCf":512388000,"revenue":3975163000,"roc":6.23,"roe":12.34,"sharesOutstanding":155528000,"year":2017},{"capex":213290000,"ebitMargin":23.56,"fcf":892792000,"fcfMargin":26.52,"grossMargin":67.47,"netDebt":4619851000,"netIncome":452053000,"operatingCf":1106082000,"revenue":3366366000,"roc":7.96,"roe":11.33,"sharesOutstanding":159271000,"year":2018},{"capex":307868000,"ebitMargin":21.32,"fcf":1083410000,"fcfMargin":22.06,"grossMargin":57.78,"netDebt":7999277000,"netIncome":430613000,"operatingCf":1391278000,"revenue":4911892000,"roc":2.56,"roe":1.55,"sharesOutstanding":199134000,"year":2019},{"capex":436236000,"ebitMargin":16.35,"fcf":1877914000,"fcfMargin":25.3,"grossMargin":50.82,"netDebt":7810300000,"netIncome":584520000,"operatingCf":2314150000,"revenue":7423558000,"roc":3.06,"roe":2.14,"sharesOutstanding":300516000,"year":2020},{"capex":493216000,"ebitMargin":20.6,"fcf":2287609000,"fcfMargin":26.84,"grossMargin":55.73,"netDebt":10101762000,"netIncome":965460000,"operatingCf":2780825000,"revenue":8523762000,"roc":4.3,"roe":3.77,"sharesOutstanding":293669000,"year":2021},{"capex":615652000,"ebitMargin":22.03,"fcf":1628388000,"fcfMargin":18.14,"grossMargin":57.9,"netDebt":12288331000,"netIncome":111493000,"operatingCf":2244040000,"revenue":8975515000,"roc":5.22,"roe":0.5,"sharesOutstanding":275576000,"year":2022},{"capex":658142000,"ebitMargin":22.92,"fcf":1590599000,"fcfMargin":16.48,"grossMargin":61.39,"netDebt":15286935000,"netIncome":986233000,"operatingCf":2248741000,"revenue":9654419000,"roc":5.21,"roe":4.29,"sharesOutstanding":261698000,"year":2023},{"capex":674917000,"ebitMargin":22.62,"fcf":2857766000,"fcfMargin":28.28,"grossMargin":62.79,"netDebt":14276965000,"netIncome":1570365000,"operatingCf":3532683000,"revenue":10105894000,"roc":5.62,"roe":7.05,"sharesOutstanding":254845000,"year":2024},{"capex":617769000,"ebitMargin":19.1,"fcf":2038823000,"fcfMargin":26.46,"grossMargin":72.57,"netDebt":13528974000,"netIncome":1400107000,"operatingCf":2656592000,"revenue":7705878000,"roc":3.21,"roe":6.12,"sharesOutstanding":240174000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":23.64,"fcfCagr5y":3.84,"roeAvg10y":5.67,"roeAvg5y":4.34,"yearsAvailable":20},"quarterly":[{"capex":648260000,"ebitMargin":24.63,"fcf":2888446000,"fcfMargin":32.74,"grossMargin":67.65,"netDebt":14614822000,"netIncome":1364489000,"operatingCf":3536706000,"quarter":3,"revenue":8822684000,"roc":5.24,"roe":5.98,"sharesOutstanding":254897000,"year":2024},{"capex":674917000,"ebitMargin":24.24,"fcf":2857766000,"fcfMargin":32.09,"grossMargin":67.61,"netDebt":14276965000,"netIncome":1570365000,"operatingCf":3532683000,"quarter":4,"revenue":8904258000,"roc":5.31,"roe":7.05,"sharesOutstanding":251766000,"year":2024},{"capex":657053000,"ebitMargin":23.86,"fcf":2901175000,"fcfMargin":32.61,"grossMargin":67.6,"netDebt":14026780000,"netIncome":1562792000,"operatingCf":3558228000,"quarter":1,"revenue":8896169000,"roc":5.25,"roe":7.02,"sharesOutstanding":247160000,"year":2025},{"capex":630007000,"ebitMargin":24.86,"fcf":2936911000,"fcfMargin":33.07,"grossMargin":67.61,"netDebt":14035516000,"netIncome":1429672000,"operatingCf":3566918000,"quarter":2,"revenue":8881891000,"roc":5.47,"roe":6.33,"sharesOutstanding":244080808,"year":2025},{"capex":633560000,"ebitMargin":25.86,"fcf":2161247000,"fcfMargin":24.31,"grossMargin":67.06,"netDebt":12623188000,"netIncome":1749756000,"operatingCf":2794807000,"quarter":3,"revenue":8891868000,"roc":5.82,"roe":7.72,"sharesOutstanding":240174000,"year":2025},{"capex":617769000,"ebitMargin":23.48,"fcf":2038823000,"fcfMargin":24.64,"grossMargin":69.37,"netDebt":13528974000,"netIncome":1400107000,"operatingCf":2656592000,"quarter":4,"revenue":8273247000,"roc":4.23,"roe":6.12,"sharesOutstanding":240174000,"year":2025},{"capex":751528000,"ebitMargin":16.21,"fcf":1061119000,"fcfMargin":12.02,"grossMargin":67.31,"netDebt":17715792000,"netIncome":-705505000,"operatingCf":1812647000,"quarter":1,"revenue":8830831000,"roc":2.89,"roe":-2.97,"sharesOutstanding":240174000,"year":2026},{"capex":835022000,"ebitMargin":11.85,"fcf":822719000,"fcfMargin":8.07,"grossMargin":63.89,"netDebt":17009364000,"netIncome":-955852000,"operatingCf":1657741000,"quarter":2,"revenue":10194875000,"roc":2.44,"roe":-4.14,"sharesOutstanding":259420000,"year":2026}]}