{"annual":[{"capex":725122000,"ebitMargin":11.57,"fcf":148186000,"fcfMargin":2.39,"grossMargin":18.52,"netDebt":999460000,"netIncome":427235000,"operatingCf":873308000,"revenue":6187646000,"roc":23.06,"roe":32.86,"sharesOutstanding":116728000,"year":2015},{"capex":638430000,"ebitMargin":11,"fcf":215713000,"fcfMargin":3.29,"grossMargin":18.09,"netDebt":979901000,"netIncome":432090000,"operatingCf":854143000,"revenue":6555459000,"roc":22.15,"roe":30.56,"sharesOutstanding":113361000,"year":2016},{"capex":526928000,"ebitMargin":8.68,"fcf":328225000,"fcfMargin":4.57,"grossMargin":16.68,"netDebt":1071037000,"netIncome":686263000,"operatingCf":855153000,"revenue":7189568000,"roc":17.6,"roe":37.31,"sharesOutstanding":111049000,"year":2017},{"capex":995650000,"ebitMargin":7.91,"fcf":92191000,"fcfMargin":1.07,"grossMargin":15.78,"netDebt":1141504000,"netIncome":489585000,"operatingCf":1087841000,"revenue":8614874000,"roc":18.21,"roe":23.3,"sharesOutstanding":110428000,"year":2018},{"capex":854115000,"ebitMargin":8.01,"fcf":244232000,"fcfMargin":2.66,"grossMargin":16.43,"netDebt":1260740000,"netIncome":516320000,"operatingCf":1098347000,"revenue":9165258000,"roc":16.55,"roe":22.78,"sharesOutstanding":108307000,"year":2019},{"capex":738545000,"ebitMargin":7.4,"fcf":384314000,"fcfMargin":3.99,"grossMargin":15.05,"netDebt":992122000,"netIncome":506035000,"operatingCf":1122859000,"revenue":9636573000,"roc":14.79,"roe":19.46,"sharesOutstanding":106766000,"year":2020},{"capex":947563000,"ebitMargin":8.59,"fcf":276335000,"fcfMargin":2.27,"grossMargin":15.37,"netDebt":1127980000,"netIncome":760806000,"operatingCf":1223898000,"revenue":12168302000,"roc":20.01,"roe":24.4,"sharesOutstanding":106593000,"year":2021},{"capex":1540796000,"ebitMargin":8.99,"fcf":236086000,"fcfMargin":1.59,"grossMargin":16.69,"netDebt":1209811000,"netIncome":969351000,"operatingCf":1776882000,"revenue":14813999000,"roc":21.57,"roe":26.44,"sharesOutstanding":105276000,"year":2022},{"capex":1862431000,"ebitMargin":7.74,"fcf":-117813000,"fcfMargin":-0.92,"grossMargin":17.23,"netDebt":1875524000,"netIncome":728287000,"operatingCf":1744618000,"revenue":12829665000,"roc":13.51,"roe":17.75,"sharesOutstanding":104451000,"year":2023},{"capex":865373000,"ebitMargin":6.88,"fcf":617783000,"fcfMargin":5.11,"grossMargin":17.07,"netDebt":1742819000,"netIncome":570886000,"operatingCf":1483156000,"revenue":12087204000,"roc":12.14,"roe":14.22,"sharesOutstanding":102754000,"year":2024},{"capex":730687000,"ebitMargin":7.21,"fcf":947585000,"fcfMargin":7.9,"grossMargin":13.31,"netDebt":1871313000,"netIncome":598282000,"operatingCf":1678272000,"revenue":11999096000,"roc":13.94,"roe":16.78,"sharesOutstanding":97688000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":9.66,"fcfCagr5y":17.31,"roeAvg10y":23.3,"roeAvg5y":19.92,"yearsAvailable":20},"quarterly":[{"capex":865373000,"ebitMargin":6.88,"fcf":617783000,"fcfMargin":5.11,"grossMargin":17.07,"netDebt":1742819000,"netIncome":570886000,"operatingCf":1483156000,"quarter":4,"revenue":12087205000,"roc":12.14,"roe":14.22,"sharesOutstanding":102754000,"year":2024},{"capex":907798000,"ebitMargin":6.76,"fcf":513083000,"fcfMargin":4.25,"grossMargin":16,"netDebt":1536059000,"netIncome":561133000,"operatingCf":1420881000,"quarter":1,"revenue":12064596000,"roc":12.78,"roe":14.51,"sharesOutstanding":100489000,"year":2025},{"capex":861964000,"ebitMargin":6.69,"fcf":600416000,"fcfMargin":4.98,"grossMargin":15.03,"netDebt":1668459000,"netIncome":553884000,"operatingCf":1462380000,"quarter":2,"revenue":12064092000,"roc":12.8,"roe":15.15,"sharesOutstanding":99226000,"year":2025},{"capex":820653000,"ebitMargin":6.85,"fcf":789657000,"fcfMargin":6.55,"grossMargin":14.14,"netDebt":1549564000,"netIncome":572667000,"operatingCf":1610310000,"quarter":3,"revenue":12048818000,"roc":13.37,"roe":16.03,"sharesOutstanding":98424000,"year":2025},{"capex":730687000,"ebitMargin":7.21,"fcf":947585000,"fcfMargin":7.9,"grossMargin":13.31,"netDebt":1871313000,"netIncome":598283000,"operatingCf":1678272000,"quarter":4,"revenue":11999096000,"roc":13.94,"roe":16.78,"sharesOutstanding":95505000,"year":2025},{"capex":595146000,"ebitMargin":7.36,"fcf":1031972000,"fcfMargin":8.5,"grossMargin":17.28,"netDebt":1298275000,"netIncome":622096000,"operatingCf":1627118000,"quarter":1,"revenue":12134195000,"roc":13.61,"roe":17.31,"sharesOutstanding":95204000,"year":2026},{"capex":495571000,"ebitMargin":7.52,"fcf":1099722000,"fcfMargin":8.66,"grossMargin":16.26,"netDebt":1141175000,"netIncome":674506000,"operatingCf":1595293000,"quarter":2,"revenue":12701310000,"roc":14.7,"roe":18.44,"sharesOutstanding":94944000,"year":2026},{"capex":527530000,"ebitMargin":7.2,"fcf":966496000,"fcfMargin":7.25,"grossMargin":14.96,"netDebt":1120087000,"netIncome":676075000,"operatingCf":1494026000,"quarter":3,"revenue":13325220000,"roc":14.75,"roe":18.61,"sharesOutstanding":94647000,"year":2026}]}