{"annual":[{"capex":924239000,"ebitMargin":2.85,"fcf":-8032000,"fcfMargin":-0.04,"grossMargin":8.32,"netDebt":1207763000,"netIncome":254095000,"operatingCf":916207000,"revenue":18353086000,"roc":11,"roe":10.42,"sharesOutstanding":192750000,"year":2016},{"capex":716485000,"ebitMargin":2.15,"fcf":540158000,"fcfMargin":2.83,"grossMargin":8.11,"netDebt":888171000,"netIncome":129090000,"operatingCf":1256643000,"revenue":19063121000,"roc":9.71,"roe":5.48,"sharesOutstanding":185838000,"year":2017},{"capex":1036651000,"ebitMargin":2.45,"fcf":-102801000,"fcfMargin":-0.47,"grossMargin":7.72,"netDebt":1260750000,"netIncome":86330000,"operatingCf":933850000,"revenue":22095416000,"roc":11.26,"roe":4.43,"sharesOutstanding":175044000,"year":2018},{"capex":1005480000,"ebitMargin":2.77,"fcf":187586000,"fcfMargin":0.74,"grossMargin":7.57,"netDebt":1333122000,"netIncome":287111000,"operatingCf":1193066000,"revenue":25282000000,"roc":15.79,"roe":15.21,"sharesOutstanding":158647000,"year":2019},{"capex":983035000,"ebitMargin":1.83,"fcf":274240000,"fcfMargin":1.01,"grossMargin":7.08,"netDebt":1747000000,"netIncome":54000000,"operatingCf":1257275000,"revenue":27266000000,"roc":9.37,"roe":2.98,"sharesOutstanding":155274000,"year":2020},{"capex":1159000000,"ebitMargin":3.6,"fcf":274000000,"fcfMargin":0.94,"grossMargin":8.06,"netDebt":1752000000,"netIncome":696000000,"operatingCf":1433000000,"revenue":29285000000,"roc":17.67,"roe":32.58,"sharesOutstanding":152100000,"year":2021},{"capex":1385000000,"ebitMargin":4.16,"fcf":266000000,"fcfMargin":0.79,"grossMargin":7.86,"netDebt":1933000000,"netIncome":996000000,"operatingCf":1651000000,"revenue":33478000000,"roc":23.14,"roe":40.64,"sharesOutstanding":144400000,"year":2022},{"capex":1030000000,"ebitMargin":4.43,"fcf":704000000,"fcfMargin":2.03,"grossMargin":8.26,"netDebt":1444000000,"netIncome":818000000,"operatingCf":1734000000,"revenue":34702000000,"roc":22.84,"roe":28.54,"sharesOutstanding":135900000,"year":2023},{"capex":784000000,"ebitMargin":6.97,"fcf":932000000,"fcfMargin":3.23,"grossMargin":9.26,"netDebt":1056000000,"netIncome":1388000000,"operatingCf":1716000000,"revenue":28883000000,"roc":36.15,"roe":79.91,"sharesOutstanding":124300000,"year":2024},{"capex":468000000,"ebitMargin":3.97,"fcf":1172000000,"fcfMargin":3.93,"grossMargin":8.88,"netDebt":1433000000,"netIncome":657000000,"operatingCf":1640000000,"revenue":29802000000,"roc":24.48,"roe":43.42,"sharesOutstanding":110900000,"year":2025},{"capex":628000000,"ebitMargin":4.74,"fcf":1374000000,"fcfMargin":3.82,"grossMargin":9.23,"netDebt":2281000000,"netIncome":1042000000,"operatingCf":2002000000,"revenue":35954000000,"roc":29.57,"roe":64.6,"sharesOutstanding":106900000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":29.89,"fcfCagr5y":40.88,"roeAvg10y":31.78,"roeAvg5y":51.42,"yearsAvailable":21},"quarterly":[{"capex":593000000,"ebitMargin":6.94,"fcf":987000000,"fcfMargin":3.59,"grossMargin":9.12,"netDebt":1221000000,"netIncome":1294000000,"operatingCf":1580000000,"quarter":4,"revenue":27490000000,"roc":35.73,"roe":81.23,"sharesOutstanding":114000000,"year":2024},{"capex":443000000,"ebitMargin":3.72,"fcf":1253000000,"fcfMargin":4.56,"grossMargin":8.94,"netDebt":1701000000,"netIncome":484000000,"operatingCf":1696000000,"quarter":1,"revenue":27451000000,"roc":20.09,"roe":35.64,"sharesOutstanding":111100000,"year":2025},{"capex":423000000,"ebitMargin":4.08,"fcf":1164000000,"fcfMargin":4.08,"grossMargin":8.86,"netDebt":1807000000,"netIncome":577000000,"operatingCf":1587000000,"quarter":2,"revenue":28514000000,"roc":25.44,"roe":44.9,"sharesOutstanding":111500000,"year":2025},{"capex":468000000,"ebitMargin":3.97,"fcf":1172000000,"fcfMargin":3.93,"grossMargin":8.88,"netDebt":1433000000,"netIncome":657000000,"operatingCf":1640000000,"quarter":3,"revenue":29802000000,"roc":24.48,"roe":43.42,"sharesOutstanding":109200000,"year":2025},{"capex":466000000,"ebitMargin":4.08,"fcf":1185000000,"fcfMargin":3.81,"grossMargin":8.94,"netDebt":1796000000,"netIncome":703000000,"operatingCf":1651000000,"quarter":4,"revenue":31113000000,"roc":26.82,"roe":52.31,"sharesOutstanding":108300000,"year":2025},{"capex":453000000,"ebitMargin":4.32,"fcf":1275000000,"fcfMargin":3.9,"grossMargin":9.04,"netDebt":2559000000,"netIncome":809000000,"operatingCf":1728000000,"quarter":1,"revenue":32667000000,"roc":24.24,"roe":60.19,"sharesOutstanding":107600000,"year":2026},{"capex":551000000,"ebitMargin":4.32,"fcf":1306000000,"fcfMargin":3.89,"grossMargin":9.23,"netDebt":2532000000,"netIncome":862000000,"operatingCf":1857000000,"quarter":2,"revenue":33590000000,"roc":27.35,"roe":65.15,"sharesOutstanding":106500000,"year":2026},{"capex":628000000,"ebitMargin":4.78,"fcf":1374000000,"fcfMargin":3.82,"grossMargin":9.23,"netDebt":2281000000,"netIncome":1042000000,"operatingCf":2002000000,"quarter":3,"revenue":35954000000,"roc":29.8,"roe":64.6,"sharesOutstanding":106000000,"year":2026}]}