{"annual":[{"capex":8670000,"ebitMargin":32.42,"fcf":1364798000,"fcfMargin":35.53,"grossMargin":57.77,"netDebt":12606778000,"netIncome":883750000,"operatingCf":1373468000,"revenue":3841120000,"roc":4.53,"roe":6.06,"sharesOutstanding":349424000,"year":2015},{"capex":16943000,"ebitMargin":30.76,"fcf":1611752000,"fcfMargin":37.91,"grossMargin":55.85,"netDebt":11938867000,"netIncome":1077803000,"operatingCf":1639064000,"revenue":4251509000,"roc":4.77,"roe":7.28,"sharesOutstanding":360227000,"year":2016},{"capex":13489000,"ebitMargin":25.78,"fcf":1420688000,"fcfMargin":33.05,"grossMargin":51.53,"netDebt":11488159000,"netIncome":522774000,"operatingCf":1434177000,"revenue":4299105000,"roc":4.21,"roe":3.62,"sharesOutstanding":369001000,"year":2017},{"capex":7905000,"ebitMargin":24.86,"fcf":1576039000,"fcfMargin":33.74,"grossMargin":47.91,"netDebt":13081768000,"netIncome":804954000,"operatingCf":1583944000,"revenue":4671088000,"roc":4.12,"roe":5.5,"sharesOutstanding":375250000,"year":2018},{"capex":15272000,"ebitMargin":24.27,"fcf":1520696000,"fcfMargin":29.82,"grossMargin":47.26,"netDebt":15103848000,"netIncome":1232432000,"operatingCf":1535968000,"revenue":5100405000,"roc":3.96,"roe":7.93,"sharesOutstanding":403808000,"year":2019},{"capex":17472000,"ebitMargin":15.86,"fcf":1347284000,"fcfMargin":29.37,"grossMargin":43.36,"netDebt":12671940000,"netIncome":978844000,"operatingCf":1364756000,"revenue":4586538000,"roc":2.31,"roe":5.68,"sharesOutstanding":417387000,"year":2020},{"capex":19352000,"ebitMargin":16.21,"fcf":1255973000,"fcfMargin":26.67,"grossMargin":41.09,"netDebt":14407633000,"netIncome":336138000,"operatingCf":1275325000,"revenue":4709481000,"roc":2.27,"roe":1.91,"sharesOutstanding":426841000,"year":2021},{"capex":30491000,"ebitMargin":12.92,"fcf":1298217000,"fcfMargin":22.48,"grossMargin":38.39,"netDebt":14332231000,"netIncome":141214000,"operatingCf":1328708000,"revenue":5776068000,"roc":2.05,"roe":0.66,"sharesOutstanding":465158000,"year":2022},{"capex":50699000,"ebitMargin":14.52,"fcf":1551162000,"fcfMargin":23.94,"grossMargin":39.06,"netDebt":14125133000,"netIncome":340094000,"operatingCf":1601861000,"revenue":6478231000,"roc":2.19,"roe":1.34,"sharesOutstanding":518701000,"year":2023},{"capex":58115000,"ebitMargin":14.59,"fcf":2198306000,"fcfMargin":27.99,"grossMargin":38.5,"netDebt":13251770000,"netIncome":951680000,"operatingCf":2256421000,"revenue":7853618000,"roc":2.31,"roe":2.98,"sharesOutstanding":608750000,"year":2024},{"capex":33799000,"ebitMargin":3.33,"fcf":2847878000,"fcfMargin":26.7,"grossMargin":39.18,"netDebt":16346617000,"netIncome":936845000,"operatingCf":2881677000,"revenue":10667136000,"roc":0.54,"roe":2.22,"sharesOutstanding":679521000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":5.2,"fcfCagr5y":19.14,"roeAvg10y":3.91,"roeAvg5y":1.82,"yearsAvailable":20},"quarterly":[{"capex":58115000,"ebitMargin":14.59,"fcf":2198306000,"fcfMargin":27.99,"grossMargin":38.5,"netDebt":13251770000,"netIncome":951680000,"operatingCf":2256421000,"quarter":4,"revenue":7853618000,"roc":2.31,"roe":2.98,"sharesOutstanding":634259000,"year":2024},{"capex":55826000,"ebitMargin":14.39,"fcf":2392747000,"fcfMargin":28.45,"grossMargin":38.23,"netDebt":13507733000,"netIncome":1082491000,"operatingCf":2448573000,"quarter":1,"revenue":8411615000,"roc":2.35,"roe":3.19,"sharesOutstanding":653795000,"year":2025},{"capex":50001000,"ebitMargin":15.49,"fcf":2563187000,"fcfMargin":28.06,"grossMargin":38.71,"netDebt":12897010000,"netIncome":1129665000,"operatingCf":2613188000,"quarter":2,"revenue":9135019000,"roc":2.63,"roe":3.15,"sharesOutstanding":668140000,"year":2025},{"capex":40483000,"ebitMargin":16.2,"fcf":2746077000,"fcfMargin":28.16,"grossMargin":38.85,"netDebt":11357455000,"netIncome":960375000,"operatingCf":2786560000,"quarter":3,"revenue":9752024000,"roc":2.75,"roe":2.48,"sharesOutstanding":685399000,"year":2025},{"capex":33799000,"ebitMargin":3.33,"fcf":2847878000,"fcfMargin":26.7,"grossMargin":39.18,"netDebt":16346617000,"netIncome":936845000,"operatingCf":2881677000,"quarter":4,"revenue":10667136000,"roc":0.54,"roe":2.22,"sharesOutstanding":710167000,"year":2025},{"capex":410584000,"ebitMargin":4.62,"fcf":2542146000,"fcfMargin":21.94,"grossMargin":38.87,"netDebt":15281066000,"netIncome":1407560000,"operatingCf":2952730000,"quarter":1,"revenue":11584251000,"roc":0.82,"roe":3.21,"sharesOutstanding":726255000,"year":2026},{"capex":721225000,"ebitMargin":5.4,"fcf":2661985000,"fcfMargin":21.11,"grossMargin":38.82,"netDebt":17755640000,"netIncome":1345965000,"operatingCf":3383210000,"quarter":2,"revenue":12612696000,"roc":1.01,"roe":2.9,"sharesOutstanding":732137000,"year":2026},{"capex":715075000,"ebitMargin":4.52,"fcf":null,"fcfMargin":null,"grossMargin":null,"netDebt":1192216000,"netIncome":1461993000,"operatingCf":null,"quarter":3,"revenue":13700412000,"roc":null,"roe":3.01,"sharesOutstanding":754903000,"year":2026}]}