{"annual":[{"capex":817200000,"ebitMargin":5.48,"fcf":217500000,"fcfMargin":3.31,"grossMargin":7.96,"netDebt":5840600000,"netIncome":58300000,"operatingCf":1034700000,"revenue":6578000000,"roc":2.91,"roe":0.93,"sharesOutstanding":53600000,"year":2015},{"capex":562100000,"ebitMargin":3.36,"fcf":275300000,"fcfMargin":4.14,"grossMargin":6.18,"netDebt":4807500000,"netIncome":-187300000,"operatingCf":837400000,"revenue":6645000000,"roc":1.91,"roe":-3.17,"sharesOutstanding":184720525,"year":2016},{"capex":1297500000,"ebitMargin":3.62,"fcf":-358000000,"fcfMargin":-4.04,"grossMargin":5.93,"netDebt":4915800000,"netIncome":54000000,"operatingCf":939500000,"revenue":8864600000,"roc":2.51,"roe":0.77,"sharesOutstanding":206900000,"year":2017},{"capex":3114800000,"ebitMargin":4.91,"fcf":-1970800000,"fcfMargin":-18.67,"grossMargin":7.38,"netDebt":6428200000,"netIncome":1600000,"operatingCf":1144000000,"revenue":10554900000,"roc":3.67,"roe":0.03,"sharesOutstanding":224200000,"year":2018},{"capex":2877800000,"ebitMargin":2.22,"fcf":-1488000000,"fcfMargin":-17.16,"grossMargin":17.2,"netDebt":7538500000,"netIncome":-209200000,"operatingCf":1389800000,"revenue":8671100000,"roc":1.14,"roe":-4.25,"sharesOutstanding":232500000,"year":2019},{"capex":951600000,"ebitMargin":15.3,"fcf":792900000,"fcfMargin":9.58,"grossMargin":18.4,"netDebt":7559100000,"netIncome":-1553900000,"operatingCf":1744500000,"revenue":8272500000,"roc":8.98,"roe":-58.55,"sharesOutstanding":232200000,"year":2020},{"capex":505100000,"ebitMargin":10.44,"fcf":1797800000,"fcfMargin":10.31,"grossMargin":12,"netDebt":6473200000,"netIncome":71200000,"operatingCf":2302900000,"revenue":17440400000,"roc":14.1,"roe":3.54,"sharesOutstanding":228600000,"year":2021},{"capex":1334300000,"ebitMargin":11.45,"fcf":1046500000,"fcfMargin":4.83,"grossMargin":12.88,"netDebt":11346000000,"netIncome":1142300000,"operatingCf":2380800000,"revenue":21684500000,"roc":15.06,"roe":42.85,"sharesOutstanding":231100000,"year":2022},{"capex":2385400000,"ebitMargin":14,"fcf":826200000,"fcfMargin":5.29,"grossMargin":16.23,"netDebt":12868700000,"netIncome":828200000,"operatingCf":3211600000,"revenue":15619200000,"roc":12.21,"roe":30.23,"sharesOutstanding":226000000,"year":2023},{"capex":2965800000,"ebitMargin":17.71,"fcf":683900000,"fcfMargin":4.11,"grossMargin":20,"netDebt":14107700000,"netIncome":1269500000,"operatingCf":3649700000,"revenue":16626900000,"roc":15.05,"roe":48.97,"sharesOutstanding":221300000,"year":2024},{"capex":3333300000,"ebitMargin":20.11,"fcf":584100000,"fcfMargin":3.41,"grossMargin":26.51,"netDebt":17380200000,"netIncome":1844400000,"operatingCf":3917400000,"revenue":17136200000,"roc":15.9,"roe":60.12,"sharesOutstanding":215000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":40.9,"fcfCagr5y":-16.81,"roeAvg10y":12.05,"roeAvg5y":37.14,"yearsAvailable":18},"quarterly":[{"capex":2958900000,"ebitMargin":16.65,"fcf":320600000,"fcfMargin":1.97,"grossMargin":20.69,"netDebt":14208400000,"netIncome":1233600000,"operatingCf":3279500000,"quarter":3,"revenue":16298700000,"roc":14.08,"roe":47.93,"sharesOutstanding":220000000,"year":2024},{"capex":2965800000,"ebitMargin":16.92,"fcf":683900000,"fcfMargin":4.15,"grossMargin":22.79,"netDebt":14107700000,"netIncome":1306900000,"operatingCf":3649700000,"quarter":4,"revenue":16472200000,"roc":14.25,"roe":50.41,"sharesOutstanding":221300000,"year":2024},{"capex":3088200000,"ebitMargin":17.8,"fcf":639500000,"fcfMargin":3.82,"grossMargin":21.92,"netDebt":16057300000,"netIncome":1230500000,"operatingCf":3727700000,"quarter":1,"revenue":16762600000,"roc":15.22,"roe":50.19,"sharesOutstanding":218700000,"year":2025},{"capex":3254000000,"ebitMargin":18.11,"fcf":427500000,"fcfMargin":2.49,"grossMargin":22.05,"netDebt":16737400000,"netIncome":1559400000,"operatingCf":3681500000,"quarter":2,"revenue":17170200000,"roc":15.29,"roe":60.25,"sharesOutstanding":217300000,"year":2025},{"capex":3097000000,"ebitMargin":18.47,"fcf":642800000,"fcfMargin":3.68,"grossMargin":22.3,"netDebt":17307200000,"netIncome":1650400000,"operatingCf":3739800000,"quarter":3,"revenue":17486000000,"roc":15.22,"roe":60.97,"sharesOutstanding":216000000,"year":2025},{"capex":3333300000,"ebitMargin":20.11,"fcf":584100000,"fcfMargin":3.41,"grossMargin":26.51,"netDebt":17380200000,"netIncome":1844400000,"operatingCf":3917400000,"quarter":4,"revenue":17136200000,"roc":15.9,"roe":60.12,"sharesOutstanding":215000000,"year":2025},{"capex":3440600000,"ebitMargin":21.11,"fcf":261900000,"fcfMargin":1.6,"grossMargin":29.88,"netDebt":19031700000,"netIncome":2125200000,"operatingCf":3702500000,"quarter":1,"revenue":16378100000,"roc":14.58,"roe":67.76,"sharesOutstanding":215000000,"year":2026},{"capex":3544600000,"ebitMargin":23.13,"fcf":740900000,"fcfMargin":4.41,"grossMargin":36.56,"netDebt":20003700000,"netIncome":2264700000,"operatingCf":4285500000,"quarter":2,"revenue":16792000000,"roc":15.47,"roe":61.94,"sharesOutstanding":215000000,"year":2026}]}