{"annual":[{"capex":374123000,"ebitMargin":3.98,"fcf":1794638000,"fcfMargin":10.92,"grossMargin":6.78,"netDebt":2448991000,"netIncome":357659000,"operatingCf":2168761000,"revenue":16439276000,"roc":5.06,"roe":4.82,"sharesOutstanding":320693000,"year":2015},{"capex":604840000,"ebitMargin":8.82,"fcf":1145161000,"fcfMargin":7.07,"grossMargin":12.5,"netDebt":2311139000,"netIncome":796271000,"operatingCf":1750001000,"revenue":16208122000,"roc":11.14,"roe":10.11,"sharesOutstanding":319822000,"year":2016},{"capex":448555000,"ebitMargin":9.29,"fcf":606783000,"fcfMargin":3,"grossMargin":12.69,"netDebt":2845971000,"netIncome":1318688000,"operatingCf":1055338000,"revenue":20252393000,"roc":14.46,"roe":15.09,"sharesOutstanding":320773000,"year":2017},{"capex":982531000,"ebitMargin":13.7,"fcf":1411421000,"fcfMargin":5.63,"grossMargin":17.14,"netDebt":2892260000,"netIncome":2360767000,"operatingCf":2393952000,"revenue":25067279000,"roc":22.72,"roe":24.11,"sharesOutstanding":316733000,"year":2018},{"capex":1477293000,"ebitMargin":8.71,"fcf":1332120000,"fcfMargin":5.9,"grossMargin":11.86,"netDebt":2848404000,"netIncome":1271143000,"operatingCf":2809413000,"revenue":22588858000,"roc":12.39,"roe":12.27,"sharesOutstanding":305503000,"year":2019},{"capex":1543219000,"ebitMargin":8.01,"fcf":1153658000,"fcfMargin":5.73,"grossMargin":11.06,"netDebt":2700909000,"netIncome":719296000,"operatingCf":2696877000,"revenue":20139658000,"roc":9.22,"roe":6.67,"sharesOutstanding":303806000,"year":2020},{"capex":1621989000,"ebitMargin":25.54,"fcf":4608787000,"fcfMargin":12.63,"grossMargin":30.22,"netDebt":3319953000,"netIncome":6827461000,"operatingCf":6230776000,"revenue":36483939000,"roc":45.09,"roe":48.71,"sharesOutstanding":293390000,"year":2021},{"capex":1948000000,"ebitMargin":25.31,"fcf":8124000000,"fcfMargin":19.57,"grossMargin":30.12,"netDebt":2410498000,"netIncome":7607337000,"operatingCf":10072000000,"revenue":41512000000,"roc":37.32,"roe":41.31,"sharesOutstanding":263176000,"year":2022},{"capex":2214000000,"ebitMargin":17.95,"fcf":4898000000,"fcfMargin":14.11,"grossMargin":22.51,"netDebt":459000000,"netIncome":4524801000,"operatingCf":7112000000,"revenue":34714000000,"roc":20.26,"roe":21.61,"sharesOutstanding":250412000,"year":2023},{"capex":3173000000,"ebitMargin":9.69,"fcf":806000000,"fcfMargin":2.62,"grossMargin":13.35,"netDebt":3392000000,"netIncome":2027000000,"operatingCf":3979000000,"revenue":30734000000,"roc":10.29,"roe":9.99,"sharesOutstanding":238500000,"year":2024},{"capex":3422000000,"ebitMargin":8.18,"fcf":-188000000,"fcfMargin":-0.58,"grossMargin":11.93,"netDebt":4861000000,"netIncome":1744000000,"operatingCf":3234000000,"revenue":32494000000,"roc":8.55,"roe":8.33,"sharesOutstanding":230900000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":5.68,"fcfCagr5y":-26.49,"roeAvg10y":19.82,"roeAvg5y":25.99,"yearsAvailable":20},"quarterly":[{"capex":3173141000,"ebitMargin":9.69,"fcf":806227000,"fcfMargin":2.62,"grossMargin":13.35,"netDebt":3392000000,"netIncome":2027090000,"operatingCf":3979368000,"quarter":4,"revenue":30733585000,"roc":10.29,"roe":9.99,"sharesOutstanding":234300000,"year":2024},{"capex":3362141000,"ebitMargin":6.98,"fcf":521227000,"fcfMargin":1.71,"grossMargin":10.46,"netDebt":4724000000,"netIncome":1338249000,"operatingCf":3883368000,"quarter":1,"revenue":30426585000,"roc":7.17,"roe":6.67,"sharesOutstanding":232900000,"year":2025},{"capex":3515141000,"ebitMargin":6.96,"fcf":-384773000,"fcfMargin":-1.25,"grossMargin":10.43,"netDebt":4935000000,"netIncome":1296032000,"operatingCf":3130368000,"quarter":2,"revenue":30805585000,"roc":7.13,"roe":6.36,"sharesOutstanding":230800000,"year":2025},{"capex":3499141000,"ebitMargin":7.9,"fcf":-330773000,"fcfMargin":-1.04,"grossMargin":11.43,"netDebt":4632000000,"netIncome":1653032000,"operatingCf":3168368000,"quarter":3,"revenue":31882585000,"roc":8.25,"roe":7.96,"sharesOutstanding":231400000,"year":2025},{"capex":3422000000,"ebitMargin":8.18,"fcf":-188000000,"fcfMargin":-0.58,"grossMargin":11.93,"netDebt":4861000000,"netIncome":1744000000,"operatingCf":3234000000,"quarter":4,"revenue":32494000000,"roc":8.55,"roe":8.33,"sharesOutstanding":229600000,"year":2025},{"capex":3224000000,"ebitMargin":10.12,"fcf":532000000,"fcfMargin":1.56,"grossMargin":13.98,"netDebt":4898000000,"netIncome":2331000000,"operatingCf":3756000000,"quarter":1,"revenue":34160000000,"roc":10.99,"roe":10.87,"sharesOutstanding":229300000,"year":2026},{"capex":2841000000,"ebitMargin":11.55,"fcf":1583000000,"fcfMargin":4.38,"grossMargin":15.47,"netDebt":4621000000,"netIncome":2884000000,"operatingCf":4424000000,"quarter":2,"revenue":36101000000,"roc":13.14,"roe":13.04,"sharesOutstanding":228500000,"year":2026},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":17.31,"netDebt":3626000000,"netIncome":3596000000,"operatingCf":null,"quarter":3,"revenue":38829000000,"roc":null,"roe":15.76,"sharesOutstanding":226700000,"year":2026}]}