{"annual":[{"capex":1188312000,"ebitMargin":12.93,"fcf":-181332000,"fcfMargin":-2.36,"grossMargin":14.07,"netDebt":8882953000,"netIncome":244977000,"operatingCf":1006980000,"revenue":7682117000,"roc":7.19,"roe":72.95,"sharesOutstanding":210541000,"year":2015},{"capex":624634000,"ebitMargin":14.05,"fcf":726980000,"fcfMargin":8.17,"grossMargin":15.05,"netDebt":9192048000,"netIncome":352039000,"operatingCf":1351614000,"revenue":8894832000,"roc":9.4,"roe":186.52,"sharesOutstanding":212383000,"year":2016},{"capex":512393000,"ebitMargin":12.3,"fcf":803019000,"fcfMargin":6.56,"grossMargin":13.11,"netDebt":9101759000,"netIncome":387841000,"operatingCf":1315412000,"revenue":12243256000,"roc":10.62,"roe":7.02,"sharesOutstanding":299780000,"year":2017},{"capex":2141475000,"ebitMargin":14.77,"fcf":45244000,"fcfMargin":0.36,"grossMargin":15.59,"netDebt":9369009000,"netIncome":1151703000,"operatingCf":2186719000,"revenue":12622932000,"roc":11.56,"roe":17.5,"sharesOutstanding":414195000,"year":2018},{"capex":3848349000,"ebitMargin":18.46,"fcf":-1901570000,"fcfMargin":-18.8,"grossMargin":19.63,"netDebt":12701841000,"netIncome":1278577000,"operatingCf":1946779000,"revenue":10114022000,"roc":9.43,"roe":20.54,"sharesOutstanding":415444000,"year":2019},{"capex":2195381000,"ebitMargin":22.48,"fcf":-296313000,"fcfMargin":-3.5,"grossMargin":23.96,"netDebt":13812795000,"netIncome":612809000,"operatingCf":1899068000,"revenue":8456806000,"roc":8.75,"roe":10.14,"sharesOutstanding":431782000,"year":2020},{"capex":696854000,"ebitMargin":16.52,"fcf":1849418000,"fcfMargin":10.71,"grossMargin":17.48,"netDebt":13586478000,"netIncome":1500000000,"operatingCf":2546272000,"revenue":17272102000,"roc":13.96,"roe":24.94,"sharesOutstanding":447403000,"year":2021},{"capex":1202057000,"ebitMargin":13.27,"fcf":1703898000,"fcfMargin":7.45,"grossMargin":13.64,"netDebt":13481006000,"netIncome":1722000000,"operatingCf":2905955000,"revenue":22870517000,"roc":14.23,"roe":26.52,"sharesOutstanding":448447000,"year":2022},{"capex":1595000000,"ebitMargin":23.04,"fcf":2826000000,"fcfMargin":15.99,"grossMargin":32.52,"netDebt":21426000000,"netIncome":2659000000,"operatingCf":4421000000,"revenue":17677000000,"roc":9.98,"roe":16.13,"sharesOutstanding":485400000,"year":2023},{"capex":2021000000,"ebitMargin":23.2,"fcf":2867000000,"fcfMargin":13.25,"grossMargin":23.34,"netDebt":31560000000,"netIncome":3035000000,"operatingCf":4888000000,"revenue":21638000000,"roc":8.46,"roe":17.82,"sharesOutstanding":586500000,"year":2024},{"capex":3152000000,"ebitMargin":20.72,"fcf":2447000000,"fcfMargin":7.28,"grossMargin":21.46,"netDebt":32738000000,"netIncome":3395000000,"operatingCf":5599000000,"revenue":33629000000,"roc":11.56,"roe":15.1,"sharesOutstanding":631200000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":25.2,"fcfCagr5y":35.71,"roeAvg10y":34.22,"roeAvg5y":20.1,"yearsAvailable":20},"quarterly":[{"capex":2021000000,"ebitMargin":23.04,"fcf":2867000000,"fcfMargin":13.21,"grossMargin":26.57,"netDebt":31560000000,"netIncome":3035000000,"operatingCf":4894000000,"quarter":4,"revenue":21698000000,"roc":8.42,"roe":17.82,"sharesOutstanding":586500000,"year":2024},{"capex":2138000000,"ebitMargin":20.82,"fcf":3058000000,"fcfMargin":12.25,"grossMargin":23.93,"netDebt":31899000000,"netIncome":3032000000,"operatingCf":5202000000,"quarter":1,"revenue":24960000000,"roc":8.95,"roe":14.19,"sharesOutstanding":612500000,"year":2025},{"capex":2408000000,"ebitMargin":19.39,"fcf":2883000000,"fcfMargin":10.31,"grossMargin":22.41,"netDebt":32370000000,"netIncome":3093000000,"operatingCf":5291000000,"quarter":2,"revenue":27953000000,"roc":9.37,"roe":14.17,"sharesOutstanding":628100000,"year":2025},{"capex":2744000000,"ebitMargin":18.51,"fcf":2920000000,"fcfMargin":9.25,"grossMargin":21.26,"netDebt":32528000000,"netIncome":3339000000,"operatingCf":5664000000,"quarter":3,"revenue":31564000000,"roc":9.59,"roe":15.12,"sharesOutstanding":628100000,"year":2025},{"capex":3152000000,"ebitMargin":20.72,"fcf":2447000000,"fcfMargin":7.28,"grossMargin":21.46,"netDebt":32738000000,"netIncome":3395000000,"operatingCf":5599000000,"quarter":4,"revenue":33629000000,"roc":11.56,"roe":15.1,"sharesOutstanding":631200000,"year":2025},{"capex":3387000000,"ebitMargin":20.26,"fcf":2242000000,"fcfMargin":6.37,"grossMargin":23.95,"netDebt":33480000000,"netIncome":3533000000,"operatingCf":5629000000,"quarter":1,"revenue":35204000000,"roc":11.81,"roe":15.8,"sharesOutstanding":631600000,"year":2026},{"capex":3251000000,"ebitMargin":18.48,"fcf":2906000000,"fcfMargin":7.38,"grossMargin":21.83,"netDebt":32861000000,"netIncome":3658000000,"operatingCf":6157000000,"quarter":2,"revenue":39366000000,"roc":11.86,"roe":15.95,"sharesOutstanding":632000000,"year":2026},{"capex":3384000000,"ebitMargin":16.86,"fcf":2528000000,"fcfMargin":5.85,"grossMargin":19.7,"netDebt":28334000000,"netIncome":4069000000,"operatingCf":5912000000,"quarter":3,"revenue":43187000000,"roc":10.89,"roe":17.45,"sharesOutstanding":632600000,"year":2026}]}