{"annual":[{"capex":386000000,"ebitMargin":19.27,"fcf":1473900000,"fcfMargin":12.63,"grossMargin":45.89,"netDebt":-1206900000,"netIncome":1492500000,"operatingCf":1859900000,"revenue":11667800000,"roc":28.74,"roe":33.3,"sharesOutstanding":459100000,"year":2016},{"capex":470600000,"ebitMargin":19.53,"fcf":1655300000,"fcfMargin":13.37,"grossMargin":45.62,"netDebt":-778000000,"netIncome":1733400000,"operatingCf":2125900000,"revenue":12379800000,"roc":32.84,"roe":43.59,"sharesOutstanding":450300000,"year":2017},{"capex":470800000,"ebitMargin":19.34,"fcf":2044400000,"fcfMargin":15.34,"grossMargin":45.39,"netDebt":-167600000,"netIncome":1620800000,"operatingCf":2515200000,"revenue":13327700000,"roc":38.62,"roe":46.85,"sharesOutstanding":443300000,"year":2018},{"capex":566500000,"ebitMargin":21.2,"fcf":2121800000,"fcfMargin":14.97,"grossMargin":46.7,"netDebt":53000000,"netIncome":2292800000,"operatingCf":2688300000,"revenue":14175200000,"roc":32.45,"roe":42.46,"sharesOutstanding":437600000,"year":2019},{"capex":616400000,"ebitMargin":21.53,"fcf":2409800000,"fcfMargin":16.52,"grossMargin":45.96,"netDebt":440500000,"netIncome":2466500000,"operatingCf":3026200000,"revenue":14589800000,"roc":34.76,"roe":42.88,"sharesOutstanding":432700000,"year":2020},{"capex":505900000,"ebitMargin":22.16,"fcf":2587400000,"fcfMargin":17.24,"grossMargin":46.48,"netDebt":776500000,"netIncome":2598500000,"operatingCf":3093300000,"revenue":15005400000,"roc":31.14,"roe":45.83,"sharesOutstanding":428100000,"year":2021},{"capex":553400000,"ebitMargin":23.05,"fcf":2546100000,"fcfMargin":15.43,"grossMargin":46.86,"netDebt":2058100000,"netIncome":2948900000,"operatingCf":3099500000,"revenue":16498300000,"roc":48.08,"roe":91.43,"sharesOutstanding":421100000,"year":2022},{"capex":571600000,"ebitMargin":25.02,"fcf":3636000000,"fcfMargin":20.19,"grossMargin":48.89,"netDebt":1255400000,"netIncome":3412000000,"operatingCf":4207600000,"revenue":18012200000,"roc":54.93,"roe":97.23,"sharesOutstanding":415700000,"year":2023},{"capex":563400000,"ebitMargin":25.74,"fcf":3594200000,"fcfMargin":18.72,"grossMargin":49.94,"netDebt":791900000,"netIncome":3752000000,"operatingCf":4157600000,"revenue":19202600000,"roc":53.25,"roe":82.51,"sharesOutstanding":412200000,"year":2024},{"capex":168700000,"ebitMargin":26.32,"fcf":4771000000,"fcfMargin":23.2,"grossMargin":50.84,"netDebt":5717600000,"netIncome":4079700000,"operatingCf":4939700000,"revenue":20560900000,"roc":44.76,"roe":65.93,"sharesOutstanding":408700000,"year":2025},{"capex":196600000,"ebitMargin":18.58,"fcf":5244600000,"fcfMargin":23.9,"grossMargin":48.19,"netDebt":1040700000,"netIncome":4413500000,"operatingCf":5441200000,"revenue":21947500000,"roc":30.97,"roe":73.18,"sharesOutstanding":399429000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":12.85,"fcfCagr5y":15.78,"roeAvg10y":63.19,"roeAvg5y":82.06,"yearsAvailable":20},"quarterly":[{"capex":495900000,"ebitMargin":26.11,"fcf":4159600000,"fcfMargin":21.31,"grossMargin":50.12,"netDebt":6568300000,"netIncome":3848900000,"operatingCf":4655500000,"quarter":3,"revenue":19523000000,"roc":50.28,"roe":71.96,"sharesOutstanding":409500000,"year":2024},{"capex":401800000,"ebitMargin":26.2,"fcf":4371600000,"fcfMargin":21.96,"grossMargin":50.2,"netDebt":2066400000,"netIncome":3933700000,"operatingCf":4773400000,"quarter":4,"revenue":19903400000,"roc":53.24,"roe":77.46,"sharesOutstanding":409000000,"year":2024},{"capex":281100000,"ebitMargin":26.25,"fcf":4520000000,"fcfMargin":22.37,"grossMargin":50.3,"netDebt":1585800000,"netIncome":3998300000,"operatingCf":4801100000,"quarter":1,"revenue":20202600000,"roc":50.01,"roe":68.29,"sharesOutstanding":408500000,"year":2025},{"capex":168700000,"ebitMargin":26.32,"fcf":4771000000,"fcfMargin":23.2,"grossMargin":50.48,"netDebt":5717600000,"netIncome":4079600000,"operatingCf":4939700000,"quarter":2,"revenue":20560900000,"roc":44.76,"roe":65.93,"sharesOutstanding":407700000,"year":2025},{"capex":156600000,"ebitMargin":19.22,"fcf":4601000000,"fcfMargin":22.01,"grossMargin":49.33,"netDebt":7047300000,"netIncome":4136300000,"operatingCf":4757600000,"quarter":3,"revenue":20903400000,"roc":32.42,"roe":64.9,"sharesOutstanding":406827000,"year":2025},{"capex":143700000,"ebitMargin":18.83,"fcf":4596500000,"fcfMargin":21.67,"grossMargin":48.36,"netDebt":2206800000,"netIncome":4235200000,"operatingCf":4740200000,"quarter":4,"revenue":21214300000,"roc":31.96,"roe":66.25,"sharesOutstanding":404700000,"year":2025},{"capex":157900000,"ebitMargin":19.2,"fcf":5151200000,"fcfMargin":23.85,"grossMargin":47.48,"netDebt":1067100000,"netIncome":4345500000,"operatingCf":5452400000,"quarter":1,"revenue":21600500000,"roc":33.27,"roe":68.43,"sharesOutstanding":402300000,"year":2026},{"capex":196600000,"ebitMargin":18.58,"fcf":4979300000,"fcfMargin":22.69,"grossMargin":48.19,"netDebt":1040700000,"netIncome":4413500000,"operatingCf":5441200000,"quarter":2,"revenue":21947500000,"roc":30.97,"roe":73.18,"sharesOutstanding":399428571,"year":2026}]}