{"annual":[{"capex":15736000,"ebitMargin":15.69,"fcf":982170000,"fcfMargin":24.69,"grossMargin":83.47,"netDebt":768414000,"netIncome":537738000,"operatingCf":997906000,"revenue":3977253000,"roc":2.99,"roe":8.72,"sharesOutstanding":378116229,"year":2015},{"capex":15303000,"ebitMargin":17.75,"fcf":1381341000,"fcfMargin":31.03,"grossMargin":85.78,"netDebt":1645966000,"netIncome":692738000,"operatingCf":1396644000,"revenue":4451732000,"roc":2.97,"roe":8.39,"sharesOutstanding":374152479,"year":2016},{"capex":22841000,"ebitMargin":11.45,"fcf":1089776000,"fcfMargin":20.3,"grossMargin":30.29,"netDebt":1942817000,"netIncome":619278000,"operatingCf":1112617000,"revenue":5369307000,"roc":2.13,"roe":6.73,"sharesOutstanding":417785025,"year":2017},{"capex":29809000,"ebitMargin":14.54,"fcf":1529513000,"fcfMargin":27.94,"grossMargin":32.5,"netDebt":1542654000,"netIncome":757971000,"operatingCf":1559322000,"revenue":5474329000,"roc":2.72,"roe":8.03,"sharesOutstanding":412906478,"year":2018},{"capex":37837000,"ebitMargin":25.41,"fcf":2010622000,"fcfMargin":29.65,"grossMargin":41.4,"netDebt":1629683000,"netIncome":1636319000,"operatingCf":2048459000,"revenue":6781686000,"roc":4.98,"roe":14.23,"sharesOutstanding":411609478,"year":2019},{"capex":39872000,"ebitMargin":17.05,"fcf":2846633000,"fcfMargin":34.33,"grossMargin":31.32,"netDebt":2110352000,"netIncome":1405521000,"operatingCf":2886505000,"revenue":8291786000,"roc":3.5,"roe":10.72,"sharesOutstanding":410259455,"year":2020},{"capex":41394000,"ebitMargin":19.46,"fcf":3386161000,"fcfMargin":37.94,"grossMargin":34.02,"netDebt":1865726000,"netIncome":2157000000,"operatingCf":3427555000,"revenue":8924000000,"roc":9.86,"roe":15.92,"sharesOutstanding":400345936,"year":2021},{"capex":51672000,"ebitMargin":14.21,"fcf":3763555000,"fcfMargin":38.97,"grossMargin":29.92,"netDebt":1870000000,"netIncome":1476000000,"operatingCf":3816000000,"revenue":9657000000,"roc":8.06,"roe":11.43,"sharesOutstanding":377609767,"year":2022},{"capex":52000000,"ebitMargin":23.37,"fcf":5697000000,"fcfMargin":42.85,"grossMargin":35.63,"netDebt":1809000000,"netIncome":4443000000,"operatingCf":5749000000,"revenue":13294000000,"roc":13.5,"roe":24.21,"sharesOutstanding":378800000,"year":2023},{"capex":51000000,"ebitMargin":25.65,"fcf":6622000000,"fcfMargin":37.97,"grossMargin":36.97,"netDebt":1749000000,"netIncome":4312000000,"operatingCf":6673000000,"revenue":17440000000,"roc":16.83,"roe":20.71,"sharesOutstanding":381800000,"year":2024},{"capex":44000000,"ebitMargin":24.98,"fcf":6128000000,"fcfMargin":30.75,"grossMargin":37.16,"netDebt":1736000000,"netIncome":4399000000,"operatingCf":6172000000,"revenue":19929000000,"roc":8.35,"roe":18.17,"sharesOutstanding":376100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":23.3,"fcfCagr5y":22.66,"roeAvg10y":13.86,"roeAvg5y":18.09,"yearsAvailable":20},"quarterly":[{"capex":53000000,"ebitMargin":26.88,"fcf":6712000000,"fcfMargin":41.41,"grossMargin":37.32,"netDebt":1702000000,"netIncome":5711000000,"operatingCf":6765000000,"quarter":3,"revenue":16207000000,"roc":15.65,"roe":25.64,"sharesOutstanding":382300000,"year":2024},{"capex":51000000,"ebitMargin":25.65,"fcf":6622000000,"fcfMargin":37.97,"grossMargin":36.97,"netDebt":1749000000,"netIncome":4312000000,"operatingCf":6673000000,"quarter":4,"revenue":17440000000,"roc":16.83,"roe":20.71,"sharesOutstanding":381800000,"year":2024},{"capex":45000000,"ebitMargin":22.5,"fcf":6522000000,"fcfMargin":35.93,"grossMargin":33.85,"netDebt":1541000000,"netIncome":3766000000,"operatingCf":6567000000,"quarter":1,"revenue":18154000000,"roc":14.89,"roe":17.48,"sharesOutstanding":381900000,"year":2025},{"capex":46000000,"ebitMargin":22.77,"fcf":6127000000,"fcfMargin":32.14,"grossMargin":33.51,"netDebt":1745000000,"netIncome":3734000000,"operatingCf":6173000000,"quarter":2,"revenue":19065000000,"roc":14.98,"roe":16.21,"sharesOutstanding":379900000,"year":2025},{"capex":46000000,"ebitMargin":24.51,"fcf":6295000000,"fcfMargin":32.18,"grossMargin":35.7,"netDebt":1665000000,"netIncome":4096000000,"operatingCf":6341000000,"quarter":3,"revenue":19562000000,"roc":16.13,"roe":17.27,"sharesOutstanding":376100000,"year":2025},{"capex":44000000,"ebitMargin":24.98,"fcf":6128000000,"fcfMargin":30.75,"grossMargin":37.16,"netDebt":1736000000,"netIncome":4399000000,"operatingCf":6172000000,"quarter":4,"revenue":19929000000,"roc":8.35,"roe":18.17,"sharesOutstanding":376100000,"year":2025},{"capex":43000000,"ebitMargin":27.65,"fcf":5859000000,"fcfMargin":29.74,"grossMargin":42.83,"netDebt":1815000000,"netIncome":4872000000,"operatingCf":5902000000,"quarter":1,"revenue":19698000000,"roc":17.95,"roe":20.14,"sharesOutstanding":359700000,"year":2026},{"capex":45000000,"ebitMargin":27.38,"fcf":6055000000,"fcfMargin":31.54,"grossMargin":46.19,"netDebt":3177000000,"netIncome":4692000000,"operatingCf":6100000000,"quarter":2,"revenue":19197000000,"roc":16.41,"roe":19.53,"sharesOutstanding":348800000,"year":2026}]}