{"annual":[{"capex":4988000,"ebitMargin":37.56,"fcf":1222145000,"fcfMargin":62.98,"grossMargin":68.53,"netDebt":486457000,"netIncome":-559235000,"operatingCf":1222145000,"revenue":1940489000,"roc":59.68,"roe":-54.77,"sharesOutstanding":462795000,"year":2015},{"capex":11304000,"ebitMargin":33.78,"fcf":1214131000,"fcfMargin":57.02,"grossMargin":65.32,"netDebt":975664000,"netIncome":627747000,"operatingCf":1214131000,"revenue":2129294000,"roc":33.21,"roe":36.11,"sharesOutstanding":467403000,"year":2016},{"capex":23243000,"ebitMargin":30.22,"fcf":847041000,"fcfMargin":45.83,"grossMargin":63.95,"netDebt":1474741000,"netIncome":414169000,"operatingCf":847041000,"revenue":1848378000,"roc":14.98,"roe":16.75,"sharesOutstanding":468935000,"year":2017},{"capex":34638000,"ebitMargin":26.13,"fcf":848709000,"fcfMargin":71.24,"grossMargin":68.22,"netDebt":1513692000,"netIncome":1061093000,"operatingCf":848709000,"revenue":1191320000,"roc":8.74,"roe":44.59,"sharesOutstanding":475387000,"year":2018},{"capex":2000734000,"ebitMargin":24.75,"fcf":846073000,"fcfMargin":68.21,"grossMargin":67.33,"netDebt":6074254000,"netIncome":45530000,"operatingCf":846073000,"revenue":1240339000,"roc":2.35,"roe":0.75,"sharesOutstanding":489335000,"year":2019},{"capex":639287000,"ebitMargin":13.08,"fcf":119144000,"fcfMargin":7.24,"grossMargin":52.43,"netDebt":6433648000,"netIncome":413563000,"operatingCf":758431000,"revenue":1644875000,"roc":1.47,"roe":6.14,"sharesOutstanding":531056000,"year":2020},{"capex":111480000,"ebitMargin":17.95,"fcf":795248000,"fcfMargin":41.94,"grossMargin":59.22,"netDebt":6216249000,"netIncome":505540000,"operatingCf":795248000,"revenue":1896184000,"roc":2.55,"roe":7.76,"sharesOutstanding":539241000,"year":2021},{"capex":108510000,"ebitMargin":17.3,"fcf":791751000,"fcfMargin":38.41,"grossMargin":58.13,"netDebt":6634096000,"netIncome":500449000,"operatingCf":900261000,"revenue":2061178000,"roc":2.55,"roe":7.52,"sharesOutstanding":539147000,"year":2022},{"capex":113596000,"ebitMargin":19.89,"fcf":956242000,"fcfMargin":43.84,"grossMargin":58.64,"netDebt":6965407000,"netIncome":306009000,"operatingCf":956242000,"revenue":2181003000,"roc":3.03,"roe":4.82,"sharesOutstanding":547275000,"year":2023},{"capex":115784000,"ebitMargin":17.45,"fcf":1070497000,"fcfMargin":39.64,"grossMargin":60.2,"netDebt":8903451000,"netIncome":243142000,"operatingCf":1070497000,"revenue":2700449000,"roc":2.47,"roe":2.89,"sharesOutstanding":676233000,"year":2024},{"capex":133951000,"ebitMargin":19.28,"fcf":1251959000,"fcfMargin":44.36,"grossMargin":22.48,"netDebt":9902712000,"netIncome":71347000,"operatingCf":1251959000,"revenue":2822512000,"roc":2.81,"roe":0.95,"sharesOutstanding":696044000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-0.02,"fcfCagr5y":24.33,"roeAvg10y":12.83,"roeAvg5y":4.79,"yearsAvailable":20},"quarterly":[{"capex":107938000,"ebitMargin":18.3,"fcf":1018214000,"fcfMargin":39.83,"grossMargin":60.01,"netDebt":8711224000,"netIncome":309539000,"operatingCf":1018214000,"quarter":3,"revenue":2556113000,"roc":2.55,"roe":3.61,"sharesOutstanding":700146000,"year":2024},{"capex":681025000,"ebitMargin":17.45,"fcf":1070497000,"fcfMargin":39.64,"grossMargin":60.2,"netDebt":8903451000,"netIncome":243142000,"operatingCf":1070497000,"quarter":4,"revenue":2700449000,"roc":2.47,"roe":2.89,"sharesOutstanding":699596000,"year":2024},{"capex":867081000,"ebitMargin":17.38,"fcf":1197362000,"fcfMargin":42.81,"grossMargin":60.52,"netDebt":9112617000,"netIncome":279294000,"operatingCf":1197362000,"quarter":1,"revenue":2796778000,"roc":2.56,"roe":3.41,"sharesOutstanding":699118000,"year":2025},{"capex":857091000,"ebitMargin":18.1,"fcf":1244647000,"fcfMargin":44.52,"grossMargin":60.42,"netDebt":9261916000,"netIncome":164920000,"operatingCf":1244647000,"quarter":2,"revenue":2795622000,"roc":2.77,"roe":2.08,"sharesOutstanding":697146000,"year":2025},{"capex":860843000,"ebitMargin":18.59,"fcf":1214145000,"fcfMargin":43.35,"grossMargin":60.08,"netDebt":9341825000,"netIncome":-38074000,"operatingCf":1241406000,"quarter":3,"revenue":2801098000,"roc":2.82,"roe":-0.5,"sharesOutstanding":696380000,"year":2025},{"capex":314388000,"ebitMargin":19.28,"fcf":1224698000,"fcfMargin":43.39,"grossMargin":22.48,"netDebt":9902712000,"netIncome":71347000,"operatingCf":1251959000,"quarter":4,"revenue":2822512000,"roc":2.81,"roe":0.95,"sharesOutstanding":696044000,"year":2025},{"capex":134771000,"ebitMargin":18.31,"fcf":1182194000,"fcfMargin":41.15,"grossMargin":1.89,"netDebt":9541869000,"netIncome":222152000,"operatingCf":1233411000,"quarter":1,"revenue":2872575000,"roc":2.54,"roe":2.84,"sharesOutstanding":695168000,"year":2026},{"capex":992644000,"ebitMargin":17.61,"fcf":296208000,"fcfMargin":10.04,"grossMargin":2.53,"netDebt":8693553000,"netIncome":253720000,"operatingCf":1231026000,"quarter":2,"revenue":2949806000,"roc":2.48,"roe":3.23,"sharesOutstanding":689885000,"year":2026}]}