{"annual":[{"capex":19989000,"ebitMargin":17.83,"fcf":180544000,"fcfMargin":21.56,"grossMargin":64.9,"netDebt":-646116000,"netIncome":121102000,"operatingCf":200533000,"revenue":837591000,"roc":16.14,"roe":15.37,"sharesOutstanding":1142576000,"year":2015},{"capex":21419000,"ebitMargin":21.56,"fcf":110021000,"fcfMargin":9.74,"grossMargin":64.04,"netDebt":-528330000,"netIncome":184189000,"operatingCf":131440000,"revenue":1129167000,"roc":19.17,"roe":16.63,"sharesOutstanding":1171552000,"year":2016},{"capex":15279000,"ebitMargin":28.57,"fcf":616348000,"fcfMargin":37.44,"grossMargin":64.5,"netDebt":-821519000,"netIncome":423201000,"operatingCf":631627000,"revenue":1646186000,"roc":24.35,"roe":25.46,"sharesOutstanding":1263632000,"year":2017},{"capex":23830000,"ebitMargin":12.71,"fcf":479289000,"fcfMargin":22.28,"grossMargin":63.84,"netDebt":-614519000,"netIncome":328115000,"operatingCf":503119000,"revenue":2151369000,"roc":11.04,"roe":15.31,"sharesOutstanding":1293504000,"year":2018},{"capex":15751000,"ebitMargin":33.42,"fcf":947283000,"fcfMargin":39.29,"grossMargin":64.06,"netDebt":-1028264000,"netIncome":859867000,"operatingCf":963034000,"revenue":2410706000,"roc":22.46,"roe":29.71,"sharesOutstanding":1294064000,"year":2019},{"capex":15384000,"ebitMargin":30.19,"fcf":719730000,"fcfMargin":31.06,"grossMargin":63.94,"netDebt":-820822000,"netIncome":634557000,"operatingCf":735114000,"revenue":2317512000,"roc":17.62,"roe":19.11,"sharesOutstanding":1271440000,"year":2020},{"capex":64736000,"ebitMargin":31.37,"fcf":951120000,"fcfMargin":32.26,"grossMargin":63.8,"netDebt":-564286000,"netIncome":840854000,"operatingCf":1015856000,"revenue":2948037000,"roc":20,"roe":21.13,"sharesOutstanding":1276952000,"year":2021},{"capex":44644000,"ebitMargin":34.86,"fcf":448169000,"fcfMargin":10.23,"grossMargin":61.07,"netDebt":-627743000,"netIncome":1352446000,"operatingCf":492813000,"revenue":4381310000,"roc":27.86,"roe":27.68,"sharesOutstanding":1265836000,"year":2022},{"capex":34434000,"ebitMargin":38.52,"fcf":1999580000,"fcfMargin":34.12,"grossMargin":61.95,"netDebt":-1938606000,"netIncome":2087321000,"operatingCf":2034014000,"revenue":5860168000,"roc":28.09,"roe":28.91,"sharesOutstanding":1268540000,"year":2023},{"capex":32032000,"ebitMargin":42.05,"fcf":3676203000,"fcfMargin":52.49,"grossMargin":64.13,"netDebt":-2762357000,"netIncome":2852100000,"operatingCf":3708235000,"revenue":7003100000,"roc":26.03,"roe":28.54,"sharesOutstanding":1281077000,"year":2024},{"capex":119500000,"ebitMargin":42.82,"fcf":4252400000,"fcfMargin":47.22,"grossMargin":64.06,"netDebt":-1963900000,"netIncome":3511400000,"operatingCf":4371900000,"revenue":9005700000,"roc":27.4,"roe":28.39,"sharesOutstanding":1275700000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":34.87,"fcfCagr5y":67.33,"roeAvg10y":24.09,"roeAvg5y":26.93,"yearsAvailable":15},"quarterly":[{"capex":25610000,"ebitMargin":42.11,"fcf":3178154000,"fcfMargin":48.06,"grossMargin":64.41,"netDebt":-3175139000,"netIncome":2664736000,"operatingCf":3203764000,"quarter":3,"revenue":6613137000,"roc":26.75,"roe":28.82,"sharesOutstanding":1281792000,"year":2024},{"capex":32052000,"ebitMargin":42.05,"fcf":3676211000,"fcfMargin":52.49,"grossMargin":64.13,"netDebt":-2762357000,"netIncome":2852096000,"operatingCf":3708263000,"quarter":4,"revenue":7003136000,"roc":26.03,"roe":28.54,"sharesOutstanding":1283370000,"year":2024},{"capex":51052000,"ebitMargin":42.27,"fcf":3785111000,"fcfMargin":50.9,"grossMargin":64.09,"netDebt":-1845100000,"netIncome":3028196000,"operatingCf":3836163000,"quarter":1,"revenue":7436536000,"roc":27.59,"roe":29.93,"sharesOutstanding":1279200000,"year":2025},{"capex":71852000,"ebitMargin":43.14,"fcf":3975411000,"fcfMargin":50,"grossMargin":64.24,"netDebt":-2225500000,"netIncome":3251596000,"operatingCf":4047263000,"quarter":2,"revenue":7950936000,"roc":27.48,"roe":29.83,"sharesOutstanding":1271200000,"year":2025},{"capex":94952000,"ebitMargin":42.88,"fcf":4046011000,"fcfMargin":47.89,"grossMargin":64.34,"netDebt":-2326600000,"netIncome":3356596000,"operatingCf":4140963000,"quarter":3,"revenue":8448336000,"roc":27.07,"roe":28.19,"sharesOutstanding":1276600000,"year":2025},{"capex":119500000,"ebitMargin":42.82,"fcf":4252400000,"fcfMargin":47.22,"grossMargin":64.06,"netDebt":-1963900000,"netIncome":3511400000,"operatingCf":4371900000,"quarter":4,"revenue":9005700000,"roc":27.4,"roe":28.39,"sharesOutstanding":1275800000,"year":2025},{"capex":145600000,"ebitMargin":42.79,"fcf":5278100000,"fcfMargin":54.36,"grossMargin":63.54,"netDebt":-2789500000,"netIncome":3720500000,"operatingCf":5423700000,"quarter":1,"revenue":9709900000,"roc":27.52,"roe":27.59,"sharesOutstanding":1273800000,"year":2026},{"capex":151300000,"ebitMargin":43.14,"fcf":5155300000,"fcfMargin":48.91,"grossMargin":63,"netDebt":-2290200000,"netIncome":4044600000,"operatingCf":5306600000,"quarter":2,"revenue":10540800000,"roc":26.9,"roe":27.33,"sharesOutstanding":1274900000,"year":2026}]}