{"annual":[{"capex":728753000,"ebitMargin":33.8,"fcf":1454299000,"fcfMargin":30.48,"grossMargin":72.61,"netDebt":16798323000,"netIncome":685074000,"operatingCf":2183052000,"revenue":4771516000,"roc":6.27,"roe":10.3,"sharesOutstanding":423015003,"year":2015},{"capex":682505000,"ebitMargin":32.03,"fcf":2021099000,"fcfMargin":34.93,"grossMargin":69.1,"netDebt":17746304000,"netIncome":956425000,"operatingCf":2703604000,"revenue":5785668000,"roc":6.34,"roe":14.14,"sharesOutstanding":429283003,"year":2016},{"capex":803600000,"ebitMargin":29.99,"fcf":2122000000,"fcfMargin":31.84,"grossMargin":69.18,"netDebt":19403000000,"netIncome":1238900000,"operatingCf":2925600000,"revenue":6663900000,"roc":6.51,"roe":19.85,"sharesOutstanding":431688003,"year":2017},{"capex":913200000,"ebitMargin":25.6,"fcf":2835100000,"fcfMargin":38.11,"grossMargin":70.73,"netDebt":19951200000,"netIncome":1236400000,"operatingCf":3748300000,"revenue":7440100000,"roc":6.73,"roe":23.17,"sharesOutstanding":442960003,"year":2018},{"capex":991300000,"ebitMargin":35.47,"fcf":2761300000,"fcfMargin":36.43,"grossMargin":70.79,"netDebt":29559100000,"netIncome":1887800000,"operatingCf":3752600000,"revenue":7580300000,"roc":7.2,"roe":37.34,"sharesOutstanding":445520000,"year":2019},{"capex":1031700000,"ebitMargin":35.91,"fcf":2849700000,"fcfMargin":35.44,"grossMargin":72.3,"netDebt":34965500000,"netIncome":1690600000,"operatingCf":3881400000,"revenue":8041500000,"roc":6.63,"roe":41.3,"sharesOutstanding":446104000,"year":2020},{"capex":1376700000,"ebitMargin":33.47,"fcf":3443200000,"fcfMargin":36.8,"grossMargin":71.34,"netDebt":50058700000,"netIncome":2567700000,"operatingCf":4819900000,"revenue":9356900000,"roc":5.15,"roe":50.53,"sharesOutstanding":453294000,"year":2021},{"capex":1873600000,"ebitMargin":28.39,"fcf":1822600000,"fcfMargin":18.9,"grossMargin":73.36,"netDebt":45022600000,"netIncome":1765800000,"operatingCf":3696200000,"revenue":9645400000,"roc":4.65,"roe":31.69,"sharesOutstanding":462750000,"year":2022},{"capex":1798100000,"ebitMargin":31.22,"fcf":2924300000,"fcfMargin":29.21,"grossMargin":74.42,"netDebt":44553300000,"netIncome":1483300000,"operatingCf":4722400000,"revenue":10012200000,"roc":5.32,"roe":35.33,"sharesOutstanding":467162000,"year":2023},{"capex":1590000000,"ebitMargin":44.6,"fcf":3700500000,"fcfMargin":36.54,"grossMargin":74.58,"netDebt":41954500000,"netIncome":2255000000,"operatingCf":5290500000,"revenue":10127200000,"roc":8.36,"roe":66.67,"sharesOutstanding":468120000,"year":2024},{"capex":1680400000,"ebitMargin":45.85,"fcf":3783600000,"fcfMargin":35.54,"grossMargin":73.68,"netDebt":43489100000,"netIncome":2529800000,"operatingCf":5464000000,"revenue":10645100000,"roc":8.67,"roe":69.26,"sharesOutstanding":469142857,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":8.06,"fcfCagr5y":8.65,"roeAvg10y":38.93,"roeAvg5y":50.7,"yearsAvailable":20},"quarterly":[{"capex":1671200000,"ebitMargin":39.63,"fcf":3562200000,"fcfMargin":32.26,"grossMargin":72.17,"netDebt":42631000000,"netIncome":1110300000,"operatingCf":5233400000,"quarter":3,"revenue":11043400000,"roc":7.85,"roe":30.49,"sharesOutstanding":468261000,"year":2024},{"capex":1590000000,"ebitMargin":43.87,"fcf":3700500000,"fcfMargin":34.25,"grossMargin":73.01,"netDebt":41954500000,"netIncome":2255000000,"operatingCf":5290500000,"quarter":4,"revenue":10804300000,"roc":8.78,"roe":66.67,"sharesOutstanding":468418000,"year":2024},{"capex":1524400000,"ebitMargin":45.17,"fcf":3777500000,"fcfMargin":35.86,"grossMargin":73.77,"netDebt":42279900000,"netIncome":1826300000,"operatingCf":5301900000,"quarter":1,"revenue":10533000000,"roc":8.54,"roe":51.67,"sharesOutstanding":468519000,"year":2025},{"capex":1503800000,"ebitMargin":45.53,"fcf":3741100000,"fcfMargin":36.46,"grossMargin":74.37,"netDebt":43137200000,"netIncome":1292800000,"operatingCf":5244900000,"quarter":2,"revenue":10259600000,"roc":8.07,"roe":34.82,"sharesOutstanding":468717000,"year":2025},{"capex":1544600000,"ebitMargin":45.91,"fcf":3690900000,"fcfMargin":35.3,"grossMargin":74.62,"netDebt":43060500000,"netIncome":2938400000,"operatingCf":5235500000,"quarter":3,"revenue":10454700000,"roc":8.29,"roe":74.34,"sharesOutstanding":468856000,"year":2025},{"capex":1680400000,"ebitMargin":45.85,"fcf":3783600000,"fcfMargin":35.54,"grossMargin":73.68,"netDebt":43489100000,"netIncome":2529800000,"operatingCf":5464000000,"quarter":4,"revenue":10645100000,"roc":8.67,"roe":69.26,"sharesOutstanding":469142857,"year":2025},{"capex":1798800000,"ebitMargin":44.24,"fcf":3770800000,"fcfMargin":34.85,"grossMargin":73.37,"netDebt":43522400000,"netIncome":2877900000,"operatingCf":5569600000,"quarter":1,"revenue":10819800000,"roc":8.95,"roe":81.7,"sharesOutstanding":466833000,"year":2026},{"capex":1815100000,"ebitMargin":44.4,"fcf":3959800000,"fcfMargin":36.19,"grossMargin":73.19,"netDebt":43217400000,"netIncome":3378600000,"operatingCf":5774900000,"quarter":2,"revenue":10942000000,"roc":8.93,"roe":90.83,"sharesOutstanding":466578000,"year":2026}]}