{"annual":[{"capex":897646486,"ebitMargin":6.46,"fcf":1451296935,"fcfMargin":6.03,"grossMargin":29.76,"netDebt":7328406183,"netIncome":736843603,"operatingCf":2348943422,"revenue":24054279810,"roc":5.55,"roe":5.18,"sharesOutstanding":815900000,"year":2015},{"capex":899143330,"ebitMargin":7.8,"fcf":1618036368,"fcfMargin":6.19,"grossMargin":32.21,"netDebt":5617138531,"netIncome":1308132331,"operatingCf":2517179699,"revenue":26129969677,"roc":7.54,"roe":8.95,"sharesOutstanding":833900000,"year":2016},{"capex":1006076769,"ebitMargin":8.35,"fcf":1143882304,"fcfMargin":4.71,"grossMargin":32.07,"netDebt":7031456198,"netIncome":1823273225,"operatingCf":2189000000,"revenue":24303885187,"roc":6.61,"roe":10.49,"sharesOutstanding":840800000,"year":2017},{"capex":1157850490,"ebitMargin":9.18,"fcf":888270674,"fcfMargin":3.7,"grossMargin":32.3,"netDebt":7981000000,"netIncome":982262103,"operatingCf":2046121164,"revenue":24004998480,"roc":6.62,"roe":5.35,"sharesOutstanding":836600000,"year":2018},{"capex":1376691460,"ebitMargin":10.05,"fcf":2505824895,"fcfMargin":10.11,"grossMargin":31.82,"netDebt":6525780000,"netIncome":1530705500,"operatingCf":3882516355,"revenue":24777781451,"roc":8.04,"roe":8.74,"sharesOutstanding":807700000,"year":2019},{"capex":996000000,"ebitMargin":10.62,"fcf":2942000000,"fcfMargin":13.06,"grossMargin":32.9,"netDebt":5002949000,"netIncome":915860550,"operatingCf":3938000000,"revenue":22518578425,"roc":7.82,"roe":5.71,"sharesOutstanding":791100000,"year":2020},{"capex":1554000000,"ebitMargin":11.45,"fcf":2656000000,"fcfMargin":10.31,"grossMargin":32.79,"netDebt":5622495000,"netIncome":2262227400,"operatingCf":4210000000,"revenue":25758523760,"roc":9.02,"roe":12.68,"sharesOutstanding":786800000,"year":2021},{"capex":1523000000,"ebitMargin":12.36,"fcf":2431000000,"fcfMargin":7.99,"grossMargin":33.05,"netDebt":4593382000,"netIncome":3885046510,"operatingCf":3954000000,"revenue":30408502209,"roc":10.85,"roe":18.87,"sharesOutstanding":764100000,"year":2022},{"capex":1651105304,"ebitMargin":14.13,"fcf":2947818165,"fcfMargin":9.28,"grossMargin":34.23,"netDebt":6071015000,"netIncome":3154000000,"operatingCf":4598923470,"revenue":31758106372,"roc":13.18,"roe":16.64,"sharesOutstanding":729200000,"year":2023},{"capex":2578000000,"ebitMargin":13.85,"fcf":2411000000,"fcfMargin":6.78,"grossMargin":35.71,"netDebt":11587000000,"netIncome":3492000000,"operatingCf":4989000000,"revenue":35572000000,"roc":12.22,"roe":16.16,"sharesOutstanding":689500000,"year":2024},{"capex":2713000000,"ebitMargin":14.53,"fcf":2912000000,"fcfMargin":7.78,"grossMargin":36.13,"netDebt":15075000000,"netIncome":3753000000,"operatingCf":5625000000,"revenue":37447000000,"roc":10.97,"roe":15.63,"sharesOutstanding":677000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":8.8,"fcfCagr5y":0.99,"roeAvg10y":11.92,"roeAvg5y":16,"yearsAvailable":22},"quarterly":[{"capex":2202503967,"ebitMargin":13.97,"fcf":2237130572,"fcfMargin":6.47,"grossMargin":35.33,"netDebt":12300000000,"netIncome":3420545507,"operatingCf":4439634540,"quarter":3,"revenue":34594047092,"roc":11.91,"roe":15.64,"sharesOutstanding":685500000,"year":2024},{"capex":2578000000,"ebitMargin":13.85,"fcf":2411000000,"fcfMargin":6.78,"grossMargin":35.71,"netDebt":11587000000,"netIncome":3492000000,"operatingCf":4989000000,"quarter":4,"revenue":35572000000,"roc":12.22,"roe":16.16,"sharesOutstanding":683700000,"year":2024},{"capex":2717000000,"ebitMargin":13.73,"fcf":2325000000,"fcfMargin":6.5,"grossMargin":35.57,"netDebt":13641000000,"netIncome":3282000000,"operatingCf":5042000000,"quarter":1,"revenue":35795000000,"roc":11.37,"roe":15.54,"sharesOutstanding":676700000,"year":2025},{"capex":2748000000,"ebitMargin":13.81,"fcf":2187000000,"fcfMargin":6.02,"grossMargin":35.99,"netDebt":14280000000,"netIncome":3304000000,"operatingCf":4935000000,"quarter":2,"revenue":36347000000,"roc":11.08,"roe":14.79,"sharesOutstanding":677700000,"year":2025},{"capex":2835000000,"ebitMargin":13.92,"fcf":2605000000,"fcfMargin":7.06,"grossMargin":36.13,"netDebt":15949000000,"netIncome":3431000000,"operatingCf":5440000000,"quarter":3,"revenue":36901000000,"roc":10.95,"roe":14.72,"sharesOutstanding":675500000,"year":2025},{"capex":2713000000,"ebitMargin":14.53,"fcf":2912000000,"fcfMargin":7.78,"grossMargin":36.13,"netDebt":15075000000,"netIncome":3753000000,"operatingCf":5625000000,"quarter":4,"revenue":37447000000,"roc":10.97,"roe":15.63,"sharesOutstanding":673100000,"year":2025},{"capex":2669000000,"ebitMargin":14.15,"fcf":2999000000,"fcfMargin":7.88,"grossMargin":36.09,"netDebt":16622000000,"netIncome":3671000000,"operatingCf":5668000000,"quarter":1,"revenue":38061000000,"roc":11.23,"roe":15.91,"sharesOutstanding":668500000,"year":2026},{"capex":2653000000,"ebitMargin":14.31,"fcf":2766000000,"fcfMargin":7.16,"grossMargin":36.25,"netDebt":16788000000,"netIncome":3838000000,"operatingCf":5419000000,"quarter":2,"revenue":38632000000,"roc":11.38,"roe":15.97,"sharesOutstanding":668800000,"year":2026}]}