{"annual":[{"capex":34108000,"ebitMargin":4.83,"fcf":73879000,"fcfMargin":3.32,"grossMargin":14.85,"netDebt":-87375000,"netIncome":72081000,"operatingCf":107987000,"revenue":2225022000,"roc":13.4,"roe":9.99,"sharesOutstanding":518360000,"year":2016},{"capex":29365000,"ebitMargin":3.82,"fcf":-125553000,"fcfMargin":-5.05,"grossMargin":14.08,"netDebt":143768000,"netIncome":66854000,"operatingCf":-96188000,"revenue":2484929000,"roc":11.26,"roe":8.64,"sharesOutstanding":489404020,"year":2017},{"capex":24824000,"ebitMargin":2.82,"fcf":59523000,"fcfMargin":1.77,"grossMargin":12.8,"netDebt":804000,"netIncome":46165000,"operatingCf":84347000,"revenue":3360492000,"roc":9.89,"roe":5.47,"sharesOutstanding":521510000,"year":2018},{"capex":24849000,"ebitMargin":2.78,"fcf":237705000,"fcfMargin":6.79,"grossMargin":14.16,"netDebt":48250000,"netIncome":71918000,"operatingCf":262554000,"revenue":3500360000,"roc":10.18,"roe":8.99,"sharesOutstanding":516790000,"year":2019},{"capex":44338000,"ebitMargin":2.57,"fcf":-74672000,"fcfMargin":-2.24,"grossMargin":15.76,"netDebt":-181132000,"netIncome":84308000,"operatingCf":-30334000,"revenue":3339281000,"roc":7.07,"roe":7.91,"sharesOutstanding":524087030,"year":2020},{"capex":58016000,"ebitMargin":9.42,"fcf":64939000,"fcfMargin":1.83,"grossMargin":22.49,"netDebt":-134076000,"netIncome":111865000,"operatingCf":122955000,"revenue":3557422000,"roc":26.33,"roe":10.2,"sharesOutstanding":505820780,"year":2021},{"capex":45182000,"ebitMargin":6.45,"fcf":-485983000,"fcfMargin":-9.35,"grossMargin":15.4,"netDebt":329367000,"netIncome":285163000,"operatingCf":-440801000,"revenue":5196099000,"roc":19.32,"roe":20,"sharesOutstanding":523110000,"year":2022},{"capex":36793000,"ebitMargin":10.68,"fcf":626787000,"fcfMargin":8.8,"grossMargin":18.01,"netDebt":-150157000,"netIncome":639998000,"operatingCf":663580000,"revenue":7123482000,"roc":33.09,"roe":32.45,"sharesOutstanding":529013580,"year":2023},{"capex":124279000,"ebitMargin":8.47,"fcf":-2603716000,"fcfMargin":-17.42,"grossMargin":14.13,"netDebt":504379000,"netIncome":1208149000,"operatingCf":-2479437000,"revenue":14942854000,"roc":16.79,"roe":22.09,"sharesOutstanding":602150000,"year":2024},{"capex":127214000,"ebitMargin":5.7,"fcf":1532310000,"fcfMargin":6.97,"grossMargin":11.06,"netDebt":-391069000,"netIncome":1048854000,"operatingCf":1659524000,"revenue":21972042000,"roc":10.73,"roe":16.64,"sharesOutstanding":628402000,"year":2025},{"capex":161999000,"ebitMargin":7.09,"fcf":-6971885000,"fcfMargin":-17.85,"grossMargin":10.82,"netDebt":1198813000,"netIncome":2230453000,"operatingCf":-6809886000,"revenue":39063072000,"roc":12.16,"roe":15.4,"sharesOutstanding":697348000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":14.78,"roeAvg5y":21.32,"yearsAvailable":20},"quarterly":[{"capex":165948000,"ebitMargin":8.48,"fcf":-2507481000,"fcfMargin":-13.33,"grossMargin":14.05,"netDebt":170000000,"netIncome":1443142000,"operatingCf":-2341533000,"quarter":3,"revenue":18806835000,"roc":19.99,"roe":24.56,"sharesOutstanding":590997060,"year":2024},{"capex":178764000,"ebitMargin":8.05,"fcf":-2164969000,"fcfMargin":-10.4,"grossMargin":13.29,"netDebt":485869000,"netIncome":1466494000,"operatingCf":-1986205000,"quarter":4,"revenue":20819873000,"roc":20.02,"roe":23.51,"sharesOutstanding":636047000,"year":2024},{"capex":118519000,"ebitMargin":6.09,"fcf":35578000,"fcfMargin":0.16,"grossMargin":11.27,"netDebt":-30619000,"netIncome":1150944000,"operatingCf":154097000,"quarter":1,"revenue":21569720000,"roc":14.1,"roe":18.04,"sharesOutstanding":621809000,"year":2025},{"capex":127214000,"ebitMargin":5.7,"fcf":1532310000,"fcfMargin":6.97,"grossMargin":11.06,"netDebt":-391069000,"netIncome":1048854000,"operatingCf":1659524000,"quarter":2,"revenue":21972042000,"roc":10.73,"roe":16.64,"sharesOutstanding":624671000,"year":2025},{"capex":115184000,"ebitMargin":4.4,"fcf":217913000,"fcfMargin":1.04,"grossMargin":10.08,"netDebt":608921000,"netIncome":792812000,"operatingCf":333097000,"quarter":3,"revenue":21052576000,"roc":7.69,"roe":12.15,"sharesOutstanding":663235000,"year":2025},{"capex":108869000,"ebitMargin":3.68,"fcf":440087001,"fcfMargin":1.57,"grossMargin":8.02,"netDebt":818576000,"netIncome":872780000,"operatingCf":548956001,"quarter":4,"revenue":28057105000,"roc":8.19,"roe":12.48,"sharesOutstanding":674068000,"year":2025},{"capex":156447000,"ebitMargin":4.48,"fcf":-6849680999,"fcfMargin":-20.33,"grossMargin":8.39,"netDebt":5464102000,"netIncome":1247390000,"operatingCf":-6693233999,"quarter":1,"revenue":33700206000,"roc":9.86,"roe":16.47,"sharesOutstanding":673598000,"year":2026},{"capex":161999000,"ebitMargin":7.09,"fcf":-6971884999,"fcfMargin":-17.85,"grossMargin":10.82,"netDebt":-840961000,"netIncome":2230453000,"operatingCf":-6809885999,"quarter":2,"revenue":39063072000,"roc":12.16,"roe":15.4,"sharesOutstanding":697348000,"year":2026}]}