{"annual":[{"capex":208707000,"ebitMargin":19.07,"fcf":528466000,"fcfMargin":32.25,"grossMargin":72.15,"netDebt":8334031000,"netIncome":-175656000,"operatingCf":737173000,"revenue":1638474000,"roc":4.38,"roe":null,"sharesOutstanding":127794000,"year":2015},{"capex":139982000,"ebitMargin":23.72,"fcf":589044000,"fcfMargin":36.07,"grossMargin":73.42,"netDebt":8629474000,"netIncome":76238000,"operatingCf":729026000,"revenue":1633125000,"roc":5.97,"roe":null,"sharesOutstanding":125144000,"year":2016},{"capex":148180000,"ebitMargin":26.54,"fcf":671426000,"fcfMargin":38.86,"grossMargin":73.45,"netDebt":9241903000,"netIncome":103654000,"operatingCf":819606000,"revenue":1727674000,"roc":6.51,"roe":null,"sharesOutstanding":121022000,"year":2017},{"capex":149812000,"ebitMargin":29.17,"fcf":702333000,"fcfMargin":37.64,"grossMargin":74.29,"netDebt":9795109000,"netIncome":47451000,"operatingCf":852145000,"revenue":1865695000,"roc":9.06,"roe":null,"sharesOutstanding":116515000,"year":2018},{"capex":154236000,"ebitMargin":28.96,"fcf":830656000,"fcfMargin":41.23,"grossMargin":74.77,"netDebt":12752531000,"netIncome":146991000,"operatingCf":984892000,"revenue":2014645000,"roc":6.7,"roe":null,"sharesOutstanding":114693000,"year":2019},{"capex":128566000,"ebitMargin":30.42,"fcf":997467000,"fcfMargin":47.88,"grossMargin":76.33,"netDebt":13117636000,"netIncome":24104000,"operatingCf":1126033000,"revenue":2083138000,"roc":7.42,"roe":null,"sharesOutstanding":113465000,"year":2020},{"capex":133638000,"ebitMargin":33.89,"fcf":1056221000,"fcfMargin":45.75,"grossMargin":75.18,"netDebt":14155266000,"netIncome":237624000,"operatingCf":1189859000,"revenue":2308834000,"roc":8.52,"roe":null,"sharesOutstanding":111177000,"year":2021},{"capex":214443000,"ebitMargin":35.14,"fcf":1103257000,"fcfMargin":41.89,"grossMargin":73.59,"netDebt":15027447000,"netIncome":461429000,"operatingCf":1317700000,"revenue":2633454000,"roc":9.36,"roe":null,"sharesOutstanding":109386000,"year":2022},{"capex":236698000,"ebitMargin":34.06,"fcf":1307695000,"fcfMargin":48.23,"grossMargin":76.61,"netDebt":14254918000,"netIncome":501812000,"operatingCf":1544393000,"revenue":2711584000,"roc":10.48,"roe":null,"sharesOutstanding":108907000,"year":2023},{"capex":228149000,"ebitMargin":53.58,"fcf":1106717000,"fcfMargin":41.3,"grossMargin":77.32,"netDebt":15566353000,"netIncome":749536000,"operatingCf":1334866000,"revenue":2679634000,"roc":14.93,"roe":null,"sharesOutstanding":108080000,"year":2024},{"capex":224819000,"ebitMargin":48.67,"fcf":1066509000,"fcfMargin":37.88,"grossMargin":41.61,"netDebt":14886758000,"netIncome":1053632000,"operatingCf":1291328000,"revenue":2815139000,"roc":14.67,"roe":null,"sharesOutstanding":107533000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":8.68,"fcfCagr5y":3.31,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":272432000,"ebitMargin":47.47,"fcf":1184876000,"fcfMargin":44.53,"grossMargin":77.51,"netDebt":14335005000,"netIncome":685435000,"operatingCf":1457308000,"quarter":3,"revenue":2660958000,"roc":13.25,"roe":null,"sharesOutstanding":107922000,"year":2024},{"capex":228149000,"ebitMargin":53.58,"fcf":1106717000,"fcfMargin":41.3,"grossMargin":77.32,"netDebt":15566353000,"netIncome":749537000,"operatingCf":1334866000,"quarter":4,"revenue":2679634000,"roc":14.93,"roe":null,"sharesOutstanding":108105000,"year":2024},{"capex":216451000,"ebitMargin":53.88,"fcf":1125137000,"fcfMargin":41.89,"grossMargin":76.79,"netDebt":14004685000,"netIncome":815726000,"operatingCf":1341588000,"quarter":1,"revenue":2686020000,"roc":15.9,"roe":null,"sharesOutstanding":108140000,"year":2025},{"capex":222343000,"ebitMargin":52.4,"fcf":1061750000,"fcfMargin":38.97,"grossMargin":76.02,"netDebt":14530450000,"netIncome":878690000,"operatingCf":1284093000,"quarter":2,"revenue":2724524000,"roc":15.29,"roe":null,"sharesOutstanding":107797000,"year":2025},{"capex":217640000,"ebitMargin":51.13,"fcf":1079832000,"fcfMargin":38.71,"grossMargin":75.35,"netDebt":14586220000,"netIncome":856972000,"operatingCf":1297472000,"quarter":3,"revenue":2789256000,"roc":14.78,"roe":null,"sharesOutstanding":107831000,"year":2025},{"capex":224819000,"ebitMargin":48.01,"fcf":1066509000,"fcfMargin":37.88,"grossMargin":63.48,"netDebt":14886758000,"netIncome":1053632000,"operatingCf":1291328000,"quarter":4,"revenue":2815139000,"roc":14.47,"roe":null,"sharesOutstanding":106651000,"year":2025},{"capex":227043000,"ebitMargin":47.63,"fcf":1018195000,"fcfMargin":35.67,"grossMargin":63.62,"netDebt":15088221000,"netIncome":1017730000,"operatingCf":1245238000,"quarter":1,"revenue":2854329000,"roc":16.23,"roe":null,"sharesOutstanding":106111000,"year":2026},{"capex":233597000,"ebitMargin":50.79,"fcf":1050721000,"fcfMargin":36.6,"grossMargin":63.89,"netDebt":14882015000,"netIncome":990713000,"operatingCf":1284318000,"quarter":2,"revenue":2870622000,"roc":19.69,"roe":null,"sharesOutstanding":106188000,"year":2026}]}