{"annual":[{"capex":345360000,"ebitMargin":17.44,"fcf":196400000,"fcfMargin":6.53,"grossMargin":57.11,"netDebt":4717297000,"netIncome":123241000,"operatingCf":541760000,"revenue":3007976000,"roc":9.52,"roe":23.31,"sharesOutstanding":212118000,"year":2015},{"capex":379369000,"ebitMargin":14.28,"fcf":164526000,"fcfMargin":4.69,"grossMargin":55.35,"netDebt":6014697000,"netIncome":104824000,"operatingCf":543895000,"revenue":3511453000,"roc":5.94,"roe":5.41,"sharesOutstanding":247267000,"year":2016},{"capex":418316000,"ebitMargin":16.49,"fcf":302652000,"fcfMargin":7.87,"grossMargin":56.18,"netDebt":6117572000,"netIncome":183821000,"operatingCf":720968000,"revenue":3845578000,"roc":6.58,"roe":8,"sharesOutstanding":266845000,"year":2017},{"capex":532541000,"ebitMargin":19.13,"fcf":403008000,"fcfMargin":9.54,"grossMargin":57.37,"netDebt":7977338000,"netIncome":363351000,"operatingCf":935549000,"revenue":4225761000,"roc":7.78,"roe":19.56,"sharesOutstanding":286652588,"year":2018},{"capex":748459000,"ebitMargin":18.33,"fcf":218196000,"fcfMargin":5.12,"grossMargin":56.99,"netDebt":10422959000,"netIncome":267377000,"operatingCf":966655000,"revenue":4262584000,"roc":6.58,"roe":18.26,"sharesOutstanding":287687000,"year":2019},{"capex":453253000,"ebitMargin":22.54,"fcf":534404000,"fcfMargin":12.89,"grossMargin":57.63,"netDebt":10793088000,"netIncome":342693000,"operatingCf":987657000,"revenue":4147270000,"roc":7.69,"roe":30.15,"sharesOutstanding":288643190,"year":2020},{"capex":624376000,"ebitMargin":19.02,"fcf":134526000,"fcfMargin":3,"grossMargin":57.98,"netDebt":11447182000,"netIncome":450219000,"operatingCf":758902000,"revenue":4491531000,"roc":6.87,"roe":48.44,"sharesOutstanding":290975090,"year":2021},{"capex":883583000,"ebitMargin":20.57,"fcf":44112000,"fcfMargin":0.86,"grossMargin":57.11,"netDebt":13145103000,"netIncome":556981000,"operatingCf":927695000,"revenue":5103574000,"roc":7.38,"roe":76.1,"sharesOutstanding":292444177,"year":2022},{"capex":1345097000,"ebitMargin":16.82,"fcf":-231530000,"fcfMargin":-4.22,"grossMargin":56.98,"netDebt":14564570000,"netIncome":184234000,"operatingCf":1113567000,"revenue":5480289000,"roc":6.05,"roe":47.27,"sharesOutstanding":293965000,"year":2023},{"capex":1853950000,"ebitMargin":16.42,"fcf":-657242000,"fcfMargin":-10.69,"grossMargin":56.15,"netDebt":16213596000,"netIncome":180156000,"operatingCf":1196708000,"revenue":6149909000,"roc":6.46,"roe":null,"sharesOutstanding":296234000,"year":2024},{"capex":2271628000,"ebitMargin":20.36,"fcf":-931629000,"fcfMargin":-13.5,"grossMargin":25.69,"netDebt":18893001000,"netIncome":144591000,"operatingCf":1339999000,"revenue":6901737000,"roc":7.6,"roe":null,"sharesOutstanding":297816000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":1556792000,"ebitMargin":15.99,"fcf":-344471000,"fcfMargin":-5.75,"grossMargin":56.43,"netDebt":15652399000,"netIncome":104706000,"operatingCf":1212321000,"quarter":3,"revenue":5988459000,"roc":5.93,"roe":null,"sharesOutstanding":293603000,"year":2024},{"capex":1853950000,"ebitMargin":16.42,"fcf":-657242000,"fcfMargin":-10.69,"grossMargin":56.15,"netDebt":16213596000,"netIncome":180156000,"operatingCf":1196708000,"quarter":4,"revenue":6149909000,"roc":6.46,"roe":null,"sharesOutstanding":296234000,"year":2024},{"capex":2154211000,"ebitMargin":16.25,"fcf":-890242000,"fcfMargin":-14.21,"grossMargin":56.05,"netDebt":16983138000,"netIncome":122047000,"operatingCf":1263969000,"quarter":1,"revenue":6265575000,"roc":6.16,"roe":null,"sharesOutstanding":297260000,"year":2025},{"capex":2314020000,"ebitMargin":16.26,"fcf":-1057102000,"fcfMargin":-16.41,"grossMargin":56.04,"netDebt":17632905000,"netIncome":41343000,"operatingCf":1256918000,"quarter":2,"revenue":6443114000,"roc":6.1,"roe":null,"sharesOutstanding":295364000,"year":2025},{"capex":2429545000,"ebitMargin":16.65,"fcf":-1157964000,"fcfMargin":-17.44,"grossMargin":55.63,"netDebt":18281850000,"netIncome":159253000,"operatingCf":1271581000,"quarter":3,"revenue":6639849000,"roc":6.22,"roe":null,"sharesOutstanding":297981000,"year":2025},{"capex":2271628000,"ebitMargin":16.86,"fcf":-931629000,"fcfMargin":-13.5,"grossMargin":55.38,"netDebt":18893001000,"netIncome":144591000,"operatingCf":1339999000,"quarter":4,"revenue":6901737000,"roc":6.29,"roe":null,"sharesOutstanding":298380000,"year":2025},{"capex":2109156000,"ebitMargin":18.01,"fcf":-627906000,"fcfMargin":-8.67,"grossMargin":55.02,"netDebt":19134014000,"netIncome":272304000,"operatingCf":1481250000,"quarter":1,"revenue":7245357000,"roc":6.93,"roe":null,"sharesOutstanding":298834000,"year":2026},{"capex":2136406000,"ebitMargin":18.76,"fcf":-481019000,"fcfMargin":-6.36,"grossMargin":54.21,"netDebt":19410150000,"netIncome":418655000,"operatingCf":1655387000,"quarter":2,"revenue":7562471000,"roc":7.44,"roe":null,"sharesOutstanding":299849000,"year":2026}]}