{"annual":[{"capex":107487000,"ebitMargin":25.4,"fcf":1284280000,"fcfMargin":39.08,"grossMargin":57.09,"netDebt":11153973000,"netIncome":417843000,"operatingCf":1391767000,"revenue":3286398000,"roc":3.94,"roe":4.34,"sharesOutstanding":334007000,"year":2015},{"capex":117456000,"ebitMargin":16.17,"fcf":1250001000,"fcfMargin":36.3,"grossMargin":58.12,"netDebt":10840619000,"netIncome":649231000,"operatingCf":1367457000,"revenue":3443522000,"roc":2.51,"roe":6.17,"sharesOutstanding":348390000,"year":2016},{"capex":132558000,"ebitMargin":17.41,"fcf":1302363000,"fcfMargin":36.44,"grossMargin":58.41,"netDebt":11194707000,"netIncome":1356470000,"operatingCf":1434921000,"revenue":3574149000,"roc":2.82,"roe":12.41,"sharesOutstanding":358566000,"year":2017},{"capex":131858000,"ebitMargin":22.99,"fcf":1307064000,"fcfMargin":34.89,"grossMargin":54.85,"netDebt":10661422000,"netIncome":409467000,"operatingCf":1438922000,"revenue":3745810000,"roc":4.02,"roe":3.99,"sharesOutstanding":359301000,"year":2018},{"capex":560647000,"ebitMargin":22.15,"fcf":877136000,"fcfMargin":22.65,"grossMargin":53.25,"netDebt":12303606000,"netIncome":433016000,"operatingCf":1437783000,"revenue":3872750000,"roc":3.66,"roe":4.11,"sharesOutstanding":369886000,"year":2019},{"capex":528647000,"ebitMargin":15.58,"fcf":921529000,"fcfMargin":24.28,"grossMargin":48.89,"netDebt":11692002000,"netIncome":439149000,"operatingCf":1450176000,"revenue":3795357000,"roc":2.63,"roe":4.31,"sharesOutstanding":376503000,"year":2020},{"capex":432969000,"ebitMargin":11.01,"fcf":593147000,"fcfMargin":15.49,"grossMargin":45.44,"netDebt":12075053000,"netIncome":49008000,"operatingCf":1026116000,"revenue":3828007000,"roc":1.79,"roe":0.45,"sharesOutstanding":386304000,"year":2021},{"capex":454069000,"ebitMargin":11.72,"fcf":666094000,"fcfMargin":16.13,"grossMargin":44.71,"netDebt":12364656000,"netIncome":-47447000,"operatingCf":1120163000,"revenue":4129193000,"roc":2.14,"roe":-0.47,"sharesOutstanding":373368000,"year":2022},{"capex":259415000,"ebitMargin":9.24,"fcf":935128000,"fcfMargin":20.79,"grossMargin":43.06,"netDebt":13176836000,"netIncome":-40973000,"operatingCf":1194543000,"revenue":4497827000,"roc":1.76,"roe":-0.43,"sharesOutstanding":405670000,"year":2023},{"capex":281614000,"ebitMargin":13.83,"fcf":1056378999,"fcfMargin":21.45,"grossMargin":42.59,"netDebt":12842704000,"netIncome":81153000,"operatingCf":1337993000,"revenue":4924266000,"roc":2.74,"roe":0.75,"sharesOutstanding":416366000,"year":2024},{"capex":363863000,"ebitMargin":14.17,"fcf":1316563000,"fcfMargin":22.57,"grossMargin":-5.9,"netDebt":12478551000,"netIncome":251381000,"operatingCf":1680426000,"revenue":5833980000,"roc":3.16,"roe":2.01,"sharesOutstanding":462615000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-1.84,"fcfCagr5y":14.9,"roeAvg10y":3.33,"roeAvg5y":0.46,"yearsAvailable":20},"quarterly":[{"capex":293080999,"ebitMargin":10.6,"fcf":944542000,"fcfMargin":19.67,"grossMargin":42.61,"netDebt":12779578000,"netIncome":-66501000,"operatingCf":1237622999,"quarter":3,"revenue":4801601000,"roc":2.11,"roe":-0.68,"sharesOutstanding":419474000,"year":2024},{"capex":281613999,"ebitMargin":13.83,"fcf":1056379000,"fcfMargin":21.45,"grossMargin":42.59,"netDebt":12842704000,"netIncome":81153000,"operatingCf":1337992999,"quarter":4,"revenue":4924266000,"roc":2.74,"roe":0.75,"sharesOutstanding":427612000,"year":2024},{"capex":291133000,"ebitMargin":14.11,"fcf":1101556000,"fcfMargin":21.67,"grossMargin":42.48,"netDebt":12739157000,"netIncome":142333000,"operatingCf":1392689000,"quarter":1,"revenue":5082426000,"roc":2.92,"roe":1.24,"sharesOutstanding":446424000,"year":2025},{"capex":293683000,"ebitMargin":14.69,"fcf":1238472000,"fcfMargin":23.36,"grossMargin":42.13,"netDebt":12659545000,"netIncome":191210000,"operatingCf":1532155000,"quarter":2,"revenue":5302339000,"roc":3.09,"roe":1.66,"sharesOutstanding":459088000,"year":2025},{"capex":313731000,"ebitMargin":14.73,"fcf":1240786000,"fcfMargin":22.34,"grossMargin":41.97,"netDebt":12599105000,"netIncome":238014000,"operatingCf":1554517000,"quarter":3,"revenue":5555020000,"roc":3.2,"roe":1.93,"sharesOutstanding":463415000,"year":2025},{"capex":363863000,"ebitMargin":14.17,"fcf":1316563000,"fcfMargin":22.57,"grossMargin":-5.9,"netDebt":12478551000,"netIncome":251381000,"operatingCf":1680426000,"quarter":4,"revenue":5833980000,"roc":3.16,"roe":2.01,"sharesOutstanding":480763000,"year":2025},{"capex":1276461000,"ebitMargin":13.38,"fcf":477428000,"fcfMargin":7.78,"grossMargin":-4.26,"netDebt":12542536000,"netIncome":260425000,"operatingCf":1753889000,"quarter":1,"revenue":6132850000,"roc":3.12,"roe":1.98,"sharesOutstanding":486715000,"year":2026},{"capex":2172894000,"ebitMargin":12.94,"fcf":1605214000,"fcfMargin":24.92,"grossMargin":-2.58,"netDebt":13451125000,"netIncome":266271000,"operatingCf":1835100000,"quarter":2,"revenue":6441571000,"roc":2.88,"roe":1.82,"sharesOutstanding":492282000,"year":2026}]}