{"annual":[{"capex":257418000,"ebitMargin":16.96,"fcf":425898000,"fcfMargin":9.46,"grossMargin":26.09,"netDebt":-244945000,"netIncome":475602000,"operatingCf":683316000,"revenue":4501223000,"roc":31.23,"roe":22.35,"sharesOutstanding":1574700000,"year":2015},{"capex":258842000,"ebitMargin":0.89,"fcf":90400000,"fcfMargin":2.32,"grossMargin":12.76,"netDebt":-87880000,"netIncome":22938000,"operatingCf":349242000,"revenue":3904384000,"roc":1.98,"roe":1.64,"sharesOutstanding":1488500000,"year":2016},{"capex":216777000,"ebitMargin":6.05,"fcf":250328000,"fcfMargin":5.59,"grossMargin":16.89,"netDebt":-184569000,"netIncome":176253000,"operatingCf":467105000,"revenue":4476412000,"roc":15.73,"roe":12.92,"sharesOutstanding":1428050000,"year":2017},{"capex":287390000,"ebitMargin":5.31,"fcf":334162000,"fcfMargin":6.87,"grossMargin":18.73,"netDebt":-249953000,"netIncome":176553000,"operatingCf":621552000,"revenue":4864985000,"roc":14.23,"roe":12.25,"sharesOutstanding":1398100000,"year":2018},{"capex":333912000,"ebitMargin":7.95,"fcf":387720000,"fcfMargin":6.94,"grossMargin":20.45,"netDebt":2370887000,"netIncome":350158000,"operatingCf":721632000,"revenue":5586369000,"roc":10,"roe":20.81,"sharesOutstanding":1414750000,"year":2019},{"capex":373352000,"ebitMargin":4.85,"fcf":290495000,"fcfMargin":4.85,"grossMargin":17.4,"netDebt":2549065000,"netIncome":355766000,"operatingCf":663847000,"revenue":5984634000,"roc":5.62,"roe":17.61,"sharesOutstanding":1420800000,"year":2020},{"capex":442475000,"ebitMargin":10.67,"fcf":839606000,"fcfMargin":11.12,"grossMargin":22.62,"netDebt":2704940000,"netIncome":652984000,"operatingCf":1282081000,"revenue":7547061000,"roc":13.93,"roe":28.42,"sharesOutstanding":1425550000,"year":2021},{"capex":479164000,"ebitMargin":13.44,"fcf":844015000,"fcfMargin":9.77,"grossMargin":23.88,"netDebt":3347410000,"netIncome":899101000,"operatingCf":1323179000,"revenue":8634652000,"roc":19.32,"roe":37.97,"sharesOutstanding":1403100000,"year":2022},{"capex":560731000,"ebitMargin":15.78,"fcf":1222746000,"fcfMargin":12.39,"grossMargin":26.2,"netDebt":3491016000,"netIncome":1228737000,"operatingCf":1783477000,"revenue":9871649000,"roc":22.21,"roe":40.13,"sharesOutstanding":1385500000,"year":2023},{"capex":593603000,"ebitMargin":16.94,"fcf":1511473000,"fcfMargin":13.36,"grossMargin":26.67,"netDebt":3792081000,"netIncome":1534110000,"operatingCf":2105076000,"revenue":11313853000,"roc":23.85,"roe":41.97,"sharesOutstanding":1376555000,"year":2024},{"capex":666336000,"ebitMargin":16.88,"fcf":1447590000,"fcfMargin":12.14,"grossMargin":25.38,"netDebt":4725269000,"netIncome":1535761000,"operatingCf":2113926000,"revenue":11925601000,"roc":25.78,"roe":54.26,"sharesOutstanding":1342616000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":23.62,"fcfCagr5y":28.43,"roeAvg10y":26.8,"roeAvg5y":40.55,"yearsAvailable":20},"quarterly":[{"capex":592648000,"ebitMargin":16.97,"fcf":1251117000,"fcfMargin":11.39,"grossMargin":26.87,"netDebt":3784895000,"netIncome":1484432000,"operatingCf":1843765000,"quarter":3,"revenue":10984861000,"roc":23.38,"roe":41.08,"sharesOutstanding":1374605000,"year":2024},{"capex":593603000,"ebitMargin":16.94,"fcf":1511473000,"fcfMargin":13.36,"grossMargin":26.67,"netDebt":3792081000,"netIncome":1534110000,"operatingCf":2105076000,"quarter":4,"revenue":11313851000,"roc":23.85,"roe":41.97,"sharesOutstanding":1368923000,"year":2024},{"capex":605710000,"ebitMargin":17.14,"fcf":1487207000,"fcfMargin":12.95,"grossMargin":26.37,"netDebt":3907482000,"netIncome":1561422000,"operatingCf":2092917000,"quarter":1,"revenue":11487256000,"roc":24.76,"roe":44.73,"sharesOutstanding":1360719000,"year":2025},{"capex":625805000,"ebitMargin":16.91,"fcf":1465861000,"fcfMargin":12.66,"grossMargin":25.98,"netDebt":3936062000,"netIncome":1541878000,"operatingCf":2091666000,"quarter":2,"revenue":11577532000,"roc":24.06,"roe":43.7,"sharesOutstanding":1350236000,"year":2025},{"capex":641766000,"ebitMargin":16.82,"fcf":1573086000,"fcfMargin":13.35,"grossMargin":25.72,"netDebt":4281374000,"netIncome":1536593000,"operatingCf":2214852000,"quarter":3,"revenue":11787400000,"roc":24.38,"roe":47.69,"sharesOutstanding":1339522000,"year":2025},{"capex":666336000,"ebitMargin":16.88,"fcf":1447589999,"fcfMargin":12.14,"grossMargin":25.38,"netDebt":4725269000,"netIncome":1535761000,"operatingCf":2113926000,"quarter":4,"revenue":11925601000,"roc":25.78,"roe":54.26,"sharesOutstanding":1319988000,"year":2025},{"capex":701858000,"ebitMargin":15.96,"fcf":1506342999,"fcfMargin":12.41,"grossMargin":24.64,"netDebt":4999244000,"netIncome":1451986000,"operatingCf":2208201000,"quarter":1,"revenue":12138590000,"roc":25.61,"roe":60.31,"sharesOutstanding":1301859000,"year":2026},{"capex":758542000,"ebitMargin":15.2,"fcf":1568984999,"fcfMargin":12.63,"grossMargin":24.13,"netDebt":5190997000,"netIncome":1419406000,"operatingCf":2327527000,"quarter":2,"revenue":12423759000,"roc":25.01,"roe":64.52,"sharesOutstanding":1290462000,"year":2026}]}