{"annual":[{"capex":114501000,"ebitMargin":-0.96,"fcf":923982000,"fcfMargin":12.17,"grossMargin":9.63,"netDebt":1867624000,"netIncome":-130311000,"operatingCf":1038483000,"revenue":7594411000,"roc":-1.28,"roe":-4.86,"sharesOutstanding":242017000,"year":2015},{"capex":198160000,"ebitMargin":9.36,"fcf":654609000,"fcfMargin":8.42,"grossMargin":17.16,"netDebt":1515343000,"netIncome":382115000,"operatingCf":852769000,"revenue":7777109000,"roc":12.75,"roe":13.05,"sharesOutstanding":245298000,"year":2016},{"capex":164935000,"ebitMargin":11.18,"fcf":574671000,"fcfMargin":6.02,"grossMargin":16.59,"netDebt":1353291000,"netIncome":812741000,"operatingCf":739606000,"revenue":9538797000,"roc":17.82,"roe":24.25,"sharesOutstanding":241781000,"year":2017},{"capex":239390000,"ebitMargin":14.57,"fcf":1176079000,"fcfMargin":9.95,"grossMargin":19.65,"netDebt":1548503000,"netIncome":1258379000,"operatingCf":1415469000,"revenue":11821839000,"roc":25.77,"roe":31.98,"sharesOutstanding":235193000,"year":2018},{"capex":451945000,"ebitMargin":9.43,"fcf":944345000,"fcfMargin":9.02,"grossMargin":14.63,"netDebt":1352884000,"netIncome":671103000,"operatingCf":1396290000,"revenue":10464991000,"roc":13.58,"roe":16.47,"sharesOutstanding":220748000,"year":2019},{"capex":1198055000,"ebitMargin":8.82,"fcf":-211023000,"fcfMargin":-2.2,"grossMargin":14.94,"netDebt":1734058000,"netIncome":550822000,"operatingCf":987032000,"revenue":9601482000,"roc":10.58,"roe":12.68,"sharesOutstanding":212345000,"year":2020},{"capex":1006239000,"ebitMargin":23.36,"fcf":1197897000,"fcfMargin":6.51,"grossMargin":29.13,"netDebt":1862008000,"netIncome":3214066000,"operatingCf":2204136000,"revenue":18408850000,"roc":41.74,"roe":50.98,"sharesOutstanding":206615000,"year":2021},{"capex":908902000,"ebitMargin":22.87,"fcf":3551501000,"fcfMargin":15.95,"grossMargin":27.48,"netDebt":1442158000,"netIncome":3862674000,"operatingCf":4460403000,"revenue":22260774000,"roc":41.99,"roe":47.51,"sharesOutstanding":184622000,"year":2022},{"capex":1657905000,"ebitMargin":16.77,"fcf":1862023000,"fcfMargin":9.91,"grossMargin":21.53,"netDebt":1670169000,"netIncome":2450882000,"operatingCf":3519928000,"revenue":18795316000,"roc":25.06,"roe":27.64,"sharesOutstanding":167431000,"year":2023},{"capex":1868006000,"ebitMargin":11.08,"fcf":-23503000,"fcfMargin":-0.13,"grossMargin":15.98,"netDebt":2755875000,"netIncome":1537134000,"operatingCf":1844503000,"revenue":17540390000,"roc":15.2,"roe":17.2,"sharesOutstanding":156136000,"year":2024},{"capex":948025000,"ebitMargin":8.12,"fcf":501509000,"fcfMargin":2.76,"grossMargin":13.01,"netDebt":3441285000,"netIncome":1185595000,"operatingCf":1449534000,"revenue":18176581000,"roc":10.33,"roe":13.24,"sharesOutstanding":148404000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":1.05,"fcfCagr5y":-19.81,"roeAvg10y":25.5,"roeAvg5y":31.31,"yearsAvailable":20},"quarterly":[{"capex":1868006000,"ebitMargin":11.08,"fcf":-23503000,"fcfMargin":-0.13,"grossMargin":15.98,"netDebt":2641543000,"netIncome":1537134000,"operatingCf":1844503000,"quarter":4,"revenue":17540390000,"roc":15.2,"roe":17.2,"sharesOutstanding":152801000,"year":2024},{"capex":1799202000,"ebitMargin":8.52,"fcf":-157313000,"fcfMargin":-0.91,"grossMargin":13.41,"netDebt":3009162000,"netIncome":1170244000,"operatingCf":1641889000,"quarter":1,"revenue":17215582000,"roc":10.74,"roe":13.26,"sharesOutstanding":150262000,"year":2025},{"capex":1668367000,"ebitMargin":7.53,"fcf":-107428000,"fcfMargin":-0.63,"grossMargin":12.55,"netDebt":3322971000,"netIncome":1040972000,"operatingCf":1560939000,"quarter":2,"revenue":17148071000,"roc":9.4,"roe":11.74,"sharesOutstanding":149325000,"year":2025},{"capex":1212704000,"ebitMargin":7.96,"fcf":310990000,"fcfMargin":1.76,"grossMargin":13.07,"netDebt":3012099000,"netIncome":1126855000,"operatingCf":1523694000,"quarter":3,"revenue":17634671000,"roc":10.02,"roe":12.53,"sharesOutstanding":147600000,"year":2025},{"capex":948025000,"ebitMargin":8.12,"fcf":501509000,"fcfMargin":2.76,"grossMargin":13.12,"netDebt":3441285000,"netIncome":1185595000,"operatingCf":1449534000,"quarter":4,"revenue":18176581000,"roc":10.33,"roe":13.24,"sharesOutstanding":146249000,"year":2025},{"capex":780498000,"ebitMargin":9.41,"fcf":664749000,"fcfMargin":3.5,"grossMargin":14,"netDebt":3644266000,"netIncome":1371880000,"operatingCf":1445247000,"quarter":1,"revenue":19012244000,"roc":12.29,"roe":14.97,"sharesOutstanding":144797000,"year":2026},{"capex":616009000,"ebitMargin":10.57,"fcf":955563000,"fcfMargin":4.65,"grossMargin":14.62,"netDebt":3614434000,"netIncome":1607241000,"operatingCf":1571572000,"quarter":2,"revenue":20538678000,"roc":14.65,"roe":17.06,"sharesOutstanding":144397000,"year":2026},{"capex":599925000,"ebitMargin":12.02,"fcf":1094833000,"fcfMargin":4.93,"grossMargin":15.84,"netDebt":3275334999,"netIncome":1959556000,"operatingCf":1694758000,"quarter":3,"revenue":22219882000,"roc":17.47,"roe":19.91,"sharesOutstanding":143623000,"year":2026}]}