{"annual":[{"capex":173915000,"ebitMargin":35.33,"fcf":2928316000,"fcfMargin":31.75,"grossMargin":93.15,"netDebt":4681178000,"netIncome":2551360000,"operatingCf":3102231000,"revenue":9223987000,"roc":20.39,"roe":29.01,"sharesOutstanding":1289825000,"year":2015},{"capex":268383000,"ebitMargin":27.05,"fcf":3656314000,"fcfMargin":34.03,"grossMargin":96.14,"netDebt":5057181000,"netIncome":2135000000,"operatingCf":3924697000,"revenue":10743000000,"roc":17.11,"roe":21.68,"sharesOutstanding":1251575000,"year":2016},{"capex":287805000,"ebitMargin":35.79,"fcf":4374231000,"fcfMargin":34.49,"grossMargin":98.09,"netDebt":6979094000,"netIncome":2341000000,"operatingCf":4662036000,"revenue":12681000000,"roc":20.67,"roe":20.78,"sharesOutstanding":1248850000,"year":2017},{"capex":442000000,"ebitMargin":36.77,"fcf":4896000000,"fcfMargin":33.7,"grossMargin":100,"netDebt":6025000000,"netIncome":3998000000,"operatingCf":5338000000,"revenue":14527000000,"roc":27.92,"roe":45.51,"sharesOutstanding":1200425000,"year":2018},{"capex":368000000,"ebitMargin":35.48,"fcf":4497000000,"fcfMargin":29.85,"grossMargin":100,"netDebt":2778000000,"netIncome":4865000000,"operatingCf":4865000000,"revenue":15066000000,"roc":33.33,"roe":82,"sharesOutstanding":1087725000,"year":2019},{"capex":286000000,"ebitMargin":-9.28,"fcf":-201000000,"fcfMargin":-2.96,"grossMargin":100,"netDebt":1818000000,"netIncome":59000000,"operatingCf":85000000,"revenue":6796000000,"roc":-3.42,"roe":1.21,"sharesOutstanding":1029000000,"year":2020},{"capex":304000000,"ebitMargin":22.78,"fcf":2516000000,"fcfMargin":22.96,"grossMargin":100,"netDebt":150000000,"netIncome":1165000000,"operatingCf":2820000000,"revenue":10958000000,"roc":14.35,"roe":18.86,"sharesOutstanding":1034050000,"year":2021},{"capex":368000000,"ebitMargin":29.85,"fcf":6186000000,"fcfMargin":36.2,"grossMargin":100,"netDebt":816000000,"netIncome":3058000000,"operatingCf":6554000000,"revenue":17090000000,"roc":30.21,"roe":109.92,"sharesOutstanding":1001300000,"year":2022},{"capex":345000000,"ebitMargin":27.31,"fcf":6999000000,"fcfMargin":32.76,"grossMargin":100,"netDebt":2676000000,"netIncome":4289000000,"operatingCf":7344000000,"revenue":21365000000,"roc":52.99,"roe":null,"sharesOutstanding":913250000,"year":2023},{"capex":429000000,"ebitMargin":31.83,"fcf":7894000000,"fcfMargin":33.25,"grossMargin":100,"netDebt":917000000,"netIncome":5882000000,"operatingCf":8323000000,"revenue":23739000000,"roc":62.64,"roe":null,"sharesOutstanding":851600000,"year":2024},{"capex":322000000,"ebitMargin":34.48,"fcf":9087000000,"fcfMargin":33.76,"grossMargin":100,"netDebt":2090000000,"netIncome":5404000000,"operatingCf":9409000000,"revenue":26917000000,"roc":73.87,"roe":null,"sharesOutstanding":815975000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":10.28,"fcfCagr5y":41.29,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":447000000,"ebitMargin":27.92,"fcf":8501000000,"fcfMargin":36.88,"grossMargin":100,"netDebt":945000000,"netIncome":5036000000,"operatingCf":8948000000,"quarter":3,"revenue":23052000000,"roc":56.95,"roe":null,"sharesOutstanding":846600000,"year":2024},{"capex":429000000,"ebitMargin":31.83,"fcf":7894000000,"fcfMargin":33.25,"grossMargin":100,"netDebt":917000000,"netIncome":5882000000,"operatingCf":8323000000,"quarter":4,"revenue":23739000000,"roc":62.64,"roe":null,"sharesOutstanding":835650000,"year":2024},{"capex":420000000,"ebitMargin":32.49,"fcf":8482000000,"fcfMargin":35.22,"grossMargin":100,"netDebt":922000000,"netIncome":5439000000,"operatingCf":8902000000,"quarter":1,"revenue":24086000000,"roc":72.48,"roe":null,"sharesOutstanding":827325000,"year":2025},{"capex":338000000,"ebitMargin":32.85,"fcf":9240000000,"fcfMargin":36.92,"grossMargin":100,"netDebt":1394000000,"netIncome":4813000000,"operatingCf":9578000000,"quarter":2,"revenue":25025000000,"roc":68.23,"roe":null,"sharesOutstanding":815475000,"year":2025},{"capex":325000000,"ebitMargin":34.49,"fcf":8315000000,"fcfMargin":31.93,"grossMargin":100,"netDebt":1020000000,"netIncome":5044000000,"operatingCf":8640000000,"quarter":3,"revenue":26039000000,"roc":71.92,"roe":null,"sharesOutstanding":813950000,"year":2025},{"capex":322000000,"ebitMargin":34.48,"fcf":9087000000,"fcfMargin":33.76,"grossMargin":100,"netDebt":2090000000,"netIncome":5404000000,"operatingCf":9409000000,"quarter":4,"revenue":26917000000,"roc":73.87,"roe":null,"sharesOutstanding":815975000,"year":2025},{"capex":308000000,"ebitMargin":34.28,"fcf":9033000000,"fcfMargin":32.63,"grossMargin":100,"netDebt":2919000000,"netIncome":6154000000,"operatingCf":9341000000,"quarter":1,"revenue":27687000000,"roc":120,"roe":null,"sharesOutstanding":794000000,"year":2026},{"capex":320000000,"ebitMargin":34.49,"fcf":9539000000,"fcfMargin":33.78,"grossMargin":100,"netDebt":3480000000,"netIncome":7209000000,"operatingCf":9859000000,"quarter":2,"revenue":28241000000,"roc":113.12,"roe":null,"sharesOutstanding":770000000,"year":2026}]}