{"annual":[{"capex":117470000,"ebitMargin":34.48,"fcf":158167000,"fcfMargin":27.76,"grossMargin":74.58,"netDebt":1831855000,"netIncome":150056000,"operatingCf":275637000,"revenue":569763000,"roc":5.09,"roe":7.21,"sharesOutstanding":94856000,"year":2015},{"capex":234598000,"ebitMargin":31.38,"fcf":54778000,"fcfMargin":8.92,"grossMargin":73.73,"netDebt":1624541000,"netIncome":164922000,"operatingCf":289376000,"revenue":614371000,"roc":4.73,"roe":6.28,"sharesOutstanding":101285000,"year":2016},{"capex":328295000,"ebitMargin":23.07,"fcf":142851000,"fcfMargin":14.51,"grossMargin":74.22,"netDebt":3545596000,"netIncome":176077000,"operatingCf":471146000,"revenue":984326000,"roc":2.21,"roe":2.62,"sharesOutstanding":159960000,"year":2017},{"capex":45857000,"ebitMargin":29.49,"fcf":564470000,"fcfMargin":50.36,"grossMargin":72.71,"netDebt":3672680000,"netIncome":249127000,"operatingCf":610327000,"revenue":1120975000,"roc":3.13,"roe":3.86,"sharesOutstanding":170100000,"year":2018},{"capex":220656000,"ebitMargin":26.81,"fcf":400615000,"fcfMargin":35.35,"grossMargin":72.98,"netDebt":4026900000,"netIncome":239430000,"operatingCf":621271000,"revenue":1133138000,"roc":2.91,"roe":3.81,"sharesOutstanding":167771000,"year":2019},{"capex":24351000,"ebitMargin":62.97,"fcf":523469000,"fcfMargin":49.95,"grossMargin":70.12,"netDebt":3765024000,"netIncome":44889000,"operatingCf":499118000,"revenue":1047931000,"roc":6.36,"roe":0.74,"sharesOutstanding":169460000,"year":2020},{"capex":262731000,"ebitMargin":66.37,"fcf":396657000,"fcfMargin":32.95,"grossMargin":72.86,"netDebt":4204911000,"netIncome":361411000,"operatingCf":659388000,"revenue":1203867000,"roc":7.63,"roe":5.99,"sharesOutstanding":170694000,"year":2021},{"capex":4888000,"ebitMargin":66.5,"fcf":660703000,"fcfMargin":51.98,"grossMargin":72.78,"netDebt":3871700000,"netIncome":482865000,"operatingCf":655815000,"revenue":1271098000,"roc":8.02,"roe":7.82,"sharesOutstanding":171791000,"year":2022},{"capex":195293999,"ebitMargin":64.04,"fcf":525580000,"fcfMargin":38.37,"grossMargin":71.18,"netDebt":4713343000,"netIncome":364557000,"operatingCf":719591000,"revenue":1369846000,"roc":7.36,"roe":5.18,"sharesOutstanding":176371000,"year":2023},{"capex":343368000,"ebitMargin":64.44,"fcf":447283000,"fcfMargin":29.75,"grossMargin":71.19,"netDebt":4961886000,"netIncome":400388000,"operatingCf":790198000,"revenue":1503291000,"roc":8.12,"roe":5.95,"sharesOutstanding":183040000,"year":2024},{"capex":435112000,"ebitMargin":37.03,"fcf":393969000,"fcfMargin":25.35,"grossMargin":44.66,"netDebt":5816284000,"netIncome":527460000,"operatingCf":827692000,"revenue":1554179000,"roc":4.56,"roe":7.64,"sharesOutstanding":182234000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":18.32,"fcfCagr5y":-4.73,"roeAvg10y":4.99,"roeAvg5y":6.52,"yearsAvailable":20},"quarterly":[{"capex":320767000,"ebitMargin":63.92,"fcf":611255000,"fcfMargin":41.03,"grossMargin":71.02,"netDebt":4902732000,"netIncome":403685000,"operatingCf":770841000,"quarter":3,"revenue":1489813000,"roc":7.93,"roe":5.97,"sharesOutstanding":181772000,"year":2024},{"capex":372418000,"ebitMargin":64.19,"fcf":746419000,"fcfMargin":49.65,"grossMargin":71.19,"netDebt":4961886000,"netIncome":400388000,"operatingCf":790320000,"quarter":4,"revenue":1503291000,"roc":8.09,"roe":5.95,"sharesOutstanding":181803000,"year":2024},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":5184676000,"netIncome":null,"operatingCf":null,"quarter":1,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":181813000,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":5258825000,"netIncome":null,"operatingCf":null,"quarter":2,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":181955000,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":5320578000,"netIncome":null,"operatingCf":null,"quarter":3,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":182346000,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":5816284000,"netIncome":null,"operatingCf":null,"quarter":4,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":183112000,"year":2025},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":5451588000,"netIncome":null,"operatingCf":null,"quarter":1,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":183382000,"year":2026},{"capex":null,"ebitMargin":null,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":5297463000,"netIncome":null,"operatingCf":null,"quarter":2,"revenue":null,"roc":null,"roe":null,"sharesOutstanding":183351000,"year":2026}]}