{"annual":[{"capex":787041000,"ebitMargin":6.2,"fcf":581004000,"fcfMargin":8.71,"grossMargin":80.37,"netDebt":1524978000,"netIncome":764465000,"operatingCf":1368045000,"revenue":6672317000,"roc":4.32,"roe":13.68,"sharesOutstanding":134018000,"year":2015},{"capex":749348000,"ebitMargin":5.26,"fcf":814986000,"fcfMargin":9.29,"grossMargin":81.8,"netDebt":1362525000,"netIncome":281848000,"operatingCf":1564334000,"revenue":8773564000,"roc":4.78,"roe":4.95,"sharesOutstanding":154517000,"year":2016},{"capex":710330000,"ebitMargin":6.21,"fcf":1088824000,"fcfMargin":10.82,"grossMargin":82.54,"netDebt":1402000000,"netIncome":377964000,"operatingCf":1799154000,"revenue":10059844000,"roc":5.88,"roe":8.36,"sharesOutstanding":156385000,"year":2017},{"capex":878000000,"ebitMargin":6.36,"fcf":1097000000,"fcfMargin":9.77,"grossMargin":82.49,"netDebt":1274000000,"netIncome":406000000,"operatingCf":1975000000,"revenue":11223000000,"roc":7.16,"roe":7.15,"sharesOutstanding":152889000,"year":2018},{"capex":1160000000,"ebitMargin":7.48,"fcf":1607000000,"fcfMargin":13.32,"grossMargin":82.08,"netDebt":2155000000,"netIncome":565000000,"operatingCf":2767000000,"revenue":12067000000,"roc":8.44,"roe":14.24,"sharesOutstanding":149884000,"year":2019},{"capex":797000000,"ebitMargin":-52.3,"fcf":-4631000000,"fcfMargin":-89.07,"grossMargin":67.69,"netDebt":5366000000,"netIncome":-2612000000,"operatingCf":-3834000000,"revenue":5199000000,"roc":-20.47,"roe":-103.16,"sharesOutstanding":141414000,"year":2020},{"capex":673000000,"ebitMargin":2.16,"fcf":3075000000,"fcfMargin":35.76,"grossMargin":82.04,"netDebt":4699000000,"netIncome":12000000,"operatingCf":3748000000,"revenue":8598000000,"roc":1.54,"roe":0.58,"sharesOutstanding":149734000,"year":2021},{"capex":662000000,"ebitMargin":9.3,"fcf":2778000000,"fcfMargin":23.81,"grossMargin":85.8,"netDebt":2456000000,"netIncome":352000000,"operatingCf":3440000000,"revenue":11667000000,"roc":10.06,"roe":15.42,"sharesOutstanding":161751000,"year":2022},{"capex":846000000,"ebitMargin":8.05,"fcf":1844000000,"fcfMargin":14.36,"grossMargin":87.75,"netDebt":2342000000,"netIncome":797000000,"operatingCf":2690000000,"revenue":12839000000,"roc":10.48,"roe":51.96,"sharesOutstanding":150228000,"year":2023},{"capex":756000000,"ebitMargin":9.63,"fcf":2329000000,"fcfMargin":17.01,"grossMargin":89.46,"netDebt":2348000000,"netIncome":1234000000,"operatingCf":3085000000,"revenue":13691000000,"roc":15.03,"roe":79.25,"sharesOutstanding":137919000,"year":2024},{"capex":770000000,"ebitMargin":14.68,"fcf":3110000000,"fcfMargin":21.11,"grossMargin":90.12,"netDebt":-307000000,"netIncome":1294000000,"operatingCf":3880000000,"revenue":14733000000,"roc":27.75,"roe":100.78,"sharesOutstanding":131943000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":14.39,"fcfCagr5y":81.31,"roeAvg10y":17.95,"roeAvg5y":49.6,"yearsAvailable":20},"quarterly":[{"capex":756000000,"ebitMargin":9.63,"fcf":2329000000,"fcfMargin":17.01,"grossMargin":89.46,"netDebt":2348000000,"netIncome":1234000000,"operatingCf":3085000000,"quarter":4,"revenue":13691000000,"roc":15.03,"roe":79.25,"sharesOutstanding":137919000,"year":2024},{"capex":775000000,"ebitMargin":10.04,"fcf":2383000000,"fcfMargin":17.28,"grossMargin":89.54,"netDebt":752000000,"netIncome":1169000000,"operatingCf":3158000000,"quarter":1,"revenue":13790000000,"roc":18.37,"roe":109.05,"sharesOutstanding":128641000,"year":2025},{"capex":781000000,"ebitMargin":10.45,"fcf":1997000000,"fcfMargin":14.25,"grossMargin":89.61,"netDebt":178000000,"netIncome":1113000000,"operatingCf":2778000000,"quarter":2,"revenue":14018000000,"roc":19.9,"roe":133.13,"sharesOutstanding":132809000,"year":2025},{"capex":776000000,"ebitMargin":12.74,"fcf":2998000000,"fcfMargin":20.86,"grossMargin":89.94,"netDebt":-784000000,"netIncome":1388000000,"operatingCf":3774000000,"quarter":3,"revenue":14370000000,"roc":23.34,"roe":103.81,"sharesOutstanding":131014000,"year":2025},{"capex":770000000,"ebitMargin":14.68,"fcf":3110000000,"fcfMargin":21.11,"grossMargin":90.12,"netDebt":-307000000,"netIncome":1294000000,"operatingCf":3880000000,"quarter":4,"revenue":14733000000,"roc":27.75,"roe":100.78,"sharesOutstanding":128239000,"year":2025},{"capex":758000000,"ebitMargin":16.15,"fcf":4101000000,"fcfMargin":27.03,"grossMargin":90.27,"netDebt":-3083000000,"netIncome":1488000000,"operatingCf":4859000000,"quarter":1,"revenue":15171000000,"roc":34.52,"roe":258.33,"sharesOutstanding":121827000,"year":2026},{"capex":757000000,"ebitMargin":18.79,"fcf":4459000000,"fcfMargin":28.4,"grossMargin":90.43,"netDebt":-997000000,"netIncome":2036000000,"operatingCf":5216000000,"quarter":2,"revenue":15700000000,"roc":33.88,"roe":168.4,"sharesOutstanding":123763000,"year":2026},{"capex":951000000,"ebitMargin":19.4,"fcf":4371000000,"fcfMargin":26.94,"grossMargin":90.48,"netDebt":-5608000000,"netIncome":2107000000,"operatingCf":4556000000,"quarter":3,"revenue":16226000000,"roc":37.11,"roe":127.54,"sharesOutstanding":122280000,"year":2026}]}