{"annual":[{"capex":184936000,"ebitMargin":18.83,"fcf":1284566000,"fcfMargin":26.79,"grossMargin":84.48,"netDebt":1030671000,"netIncome":629551000,"operatingCf":1469502000,"revenue":4795511000,"roc":9.49,"roe":8.99,"sharesOutstanding":507164000,"year":2015},{"capex":203805000,"ebitMargin":25.51,"fcf":1995923000,"fcfMargin":34.09,"grossMargin":86,"netDebt":890753000,"netIncome":1168782000,"operatingCf":2199728000,"revenue":5854430000,"roc":15.09,"roe":15.74,"sharesOutstanding":504299000,"year":2016},{"capex":178122000,"ebitMargin":29.69,"fcf":2734731000,"fcfMargin":37.45,"grossMargin":86.16,"netDebt":-424651000,"netIncome":1693954000,"operatingCf":2912853000,"revenue":7301505000,"roc":19.7,"roe":20.02,"sharesOutstanding":501123000,"year":2017},{"capex":266579000,"ebitMargin":31.45,"fcf":3762725000,"fcfMargin":41.67,"grossMargin":86.77,"netDebt":2482025000,"netIncome":2590774000,"operatingCf":4029304000,"revenue":9030008000,"roc":19.63,"roe":27.67,"sharesOutstanding":497843000,"year":2018},{"capex":333981000,"ebitMargin":29.25,"fcf":4087333000,"fcfMargin":36.59,"grossMargin":85.03,"netDebt":1488000000,"netIncome":2951458000,"operatingCf":4421314000,"revenue":11171297000,"roc":26,"roe":28.03,"sharesOutstanding":491572000,"year":2019},{"capex":419000000,"ebitMargin":32.93,"fcf":5308000000,"fcfMargin":41.25,"grossMargin":86.62,"netDebt":230000000,"netIncome":5260000000,"operatingCf":5727000000,"revenue":12868000000,"roc":22.57,"roe":39.66,"sharesOutstanding":485000000,"year":2020},{"capex":330000000,"ebitMargin":36.76,"fcf":6893000000,"fcfMargin":43.67,"grossMargin":88.18,"netDebt":829000000,"netIncome":4822000000,"operatingCf":7230000000,"revenue":15785000000,"roc":28.57,"roe":32.59,"sharesOutstanding":481000000,"year":2021},{"capex":442000000,"ebitMargin":34.64,"fcf":7396000000,"fcfMargin":42.01,"grossMargin":87.7,"netDebt":397000000,"netIncome":4756000000,"operatingCf":7838000000,"revenue":17606000000,"roc":32.03,"roe":33.85,"sharesOutstanding":471000000,"year":2022},{"capex":360000000,"ebitMargin":34.26,"fcf":6942000000,"fcfMargin":35.77,"grossMargin":87.87,"netDebt":-3061000000,"netIncome":5428000000,"operatingCf":7302000000,"revenue":19409000000,"roc":30.89,"roe":32.86,"sharesOutstanding":459000000,"year":2023},{"capex":183000000,"ebitMargin":31.35,"fcf":7873000000,"fcfMargin":36.61,"grossMargin":89.04,"netDebt":-1557000000,"netIncome":5560000000,"operatingCf":8056000000,"revenue":21505000000,"roc":34.2,"roe":39.42,"sharesOutstanding":450000000,"year":2024},{"capex":179000000,"ebitMargin":36.63,"fcf":9852000000,"fcfMargin":41.45,"grossMargin":89.27,"netDebt":1217000000,"netIncome":7130000000,"operatingCf":10031000000,"revenue":23769000000,"roc":45.12,"roe":61.34,"sharesOutstanding":427000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":19.29,"fcfCagr5y":7.97,"roeAvg10y":33.12,"roeAvg5y":40.01,"yearsAvailable":20},"quarterly":[{"capex":232000000,"ebitMargin":31.35,"fcf":7824000000,"fcfMargin":36.38,"grossMargin":89.04,"netDebt":-1557000000,"netIncome":5560000000,"operatingCf":8056000000,"quarter":4,"revenue":21505000000,"roc":34.2,"roe":39.42,"sharesOutstanding":443000000,"year":2024},{"capex":183000000,"ebitMargin":36.29,"fcf":9181000000,"fcfMargin":41.66,"grossMargin":89.15,"netDebt":-195000000,"netIncome":6751000000,"operatingCf":9364000000,"quarter":1,"revenue":22037000000,"roc":38.46,"roe":51.55,"sharesOutstanding":438000000,"year":2025},{"capex":178000000,"ebitMargin":36.37,"fcf":9437000000,"fcfMargin":41.75,"grossMargin":89.25,"netDebt":1632000000,"netIncome":6869000000,"operatingCf":9615000000,"quarter":2,"revenue":22601000000,"roc":43.11,"roe":60,"sharesOutstanding":433000000,"year":2025},{"capex":193000000,"ebitMargin":36.25,"fcf":9599000000,"fcfMargin":41.41,"grossMargin":89.14,"netDebt":1654000000,"netIncome":6957000000,"operatingCf":9792000000,"quarter":3,"revenue":23181000000,"roc":43.05,"roe":59.11,"sharesOutstanding":430000000,"year":2025},{"capex":179000000,"ebitMargin":36.63,"fcf":9852000000,"fcfMargin":41.45,"grossMargin":89.27,"netDebt":1217000000,"netIncome":7130000000,"operatingCf":10031000000,"quarter":4,"revenue":23769000000,"roc":45.12,"roe":61.34,"sharesOutstanding":417000000,"year":2025},{"capex":190000000,"ebitMargin":36.65,"fcf":10317000000,"fcfMargin":42.19,"grossMargin":89.4,"netDebt":324000000,"netIncome":7208000000,"operatingCf":10507000000,"quarter":1,"revenue":24453000000,"roc":48.93,"roe":63.05,"sharesOutstanding":411000000,"year":2026},{"capex":201000000,"ebitMargin":36.07,"fcf":10280000000,"fcfMargin":40.8,"grossMargin":89.4,"netDebt":2146000000,"netIncome":7229000000,"operatingCf":10481000000,"quarter":2,"revenue":25198000000,"roc":50.91,"roe":62.76,"sharesOutstanding":402000000,"year":2026},{"capex":214000000,"ebitMargin":35.7,"fcf":10592000000,"fcfMargin":40.79,"grossMargin":89.1,"netDebt":2403000000,"netIncome":7284000000,"operatingCf":10806000000,"quarter":3,"revenue":25970000000,"roc":51.24,"roe":61.92,"sharesOutstanding":395000000,"year":2026}]}