{"annual":[{"capex":360408151,"ebitMargin":4.17,"fcf":706774424,"fcfMargin":3.4,"grossMargin":27.96,"netDebt":1307454676,"netIncome":332324398,"operatingCf":1067182575,"revenue":20800698973,"roc":14.2,"roe":8.19,"sharesOutstanding":246505153,"year":2015},{"capex":288051162,"ebitMargin":5.32,"fcf":751839958,"fcfMargin":3.94,"grossMargin":28.27,"netDebt":1277731531,"netIncome":870760164,"operatingCf":1039891121,"revenue":19066872795,"roc":16.67,"roe":22.7,"sharesOutstanding":241673576,"year":2016},{"capex":233951948,"ebitMargin":8.04,"fcf":754429314,"fcfMargin":3.77,"grossMargin":28.95,"netDebt":728142579,"netIncome":1029125703,"operatingCf":988381262,"revenue":20009463224,"roc":26.63,"roe":22.77,"sharesOutstanding":239778846,"year":2017},{"capex":299000000,"ebitMargin":6.55,"fcf":737000000,"fcfMargin":3.55,"grossMargin":29.12,"netDebt":1078000000,"netIncome":1267000000,"operatingCf":1036000000,"revenue":20752000000,"roc":22.18,"roe":31.22,"sharesOutstanding":247500000,"year":2018},{"capex":418000000,"ebitMargin":6.37,"fcf":872000000,"fcfMargin":3.96,"grossMargin":29.34,"netDebt":1217000000,"netIncome":1108000000,"operatingCf":1290000000,"revenue":22010000000,"roc":19.46,"roe":25.47,"sharesOutstanding":231900000,"year":2019},{"capex":302000000,"ebitMargin":6.52,"fcf":1566000000,"fcfMargin":7.18,"grossMargin":29.43,"netDebt":2406000000,"netIncome":961000000,"operatingCf":1868000000,"revenue":21819000000,"roc":16.33,"roe":21.99,"sharesOutstanding":226900000,"year":2020},{"capex":246000000,"ebitMargin":8.92,"fcf":1295000000,"fcfMargin":5.68,"grossMargin":30.62,"netDebt":2466000000,"netIncome":1472000000,"operatingCf":1541000000,"revenue":22792000000,"roc":23.54,"roe":30.6,"sharesOutstanding":224800000,"year":2021},{"capex":290000000,"ebitMargin":9.87,"fcf":859000000,"fcfMargin":3.01,"grossMargin":30.65,"netDebt":4681000000,"netIncome":2122000000,"operatingCf":1149000000,"revenue":28566000000,"roc":28.59,"roe":45.49,"sharesOutstanding":218900000,"year":2022},{"capex":441000000,"ebitMargin":8.94,"fcf":2282000000,"fcfMargin":7.67,"grossMargin":30.35,"netDebt":4236000000,"netIncome":1889000000,"operatingCf":2723000000,"revenue":29734000000,"roc":25.17,"roe":37.5,"sharesOutstanding":207200000,"year":2023},{"capex":372000000,"ebitMargin":8.95,"fcf":1501000000,"fcfMargin":5.06,"grossMargin":30.55,"netDebt":4946000000,"netIncome":1735000000,"operatingCf":1873000000,"revenue":29635000000,"roc":23.35,"roe":30.89,"sharesOutstanding":203500000,"year":2024},{"capex":305000000,"ebitMargin":8.47,"fcf":1603000000,"fcfMargin":5.21,"grossMargin":30.67,"netDebt":5292000000,"netIncome":1856000000,"operatingCf":1908000000,"revenue":30762000000,"roc":22.27,"roe":31.82,"sharesOutstanding":199200000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":11.76,"fcfCagr5y":13.13,"roeAvg10y":30.05,"roeAvg5y":35.26,"yearsAvailable":20},"quarterly":[{"capex":342533308,"ebitMargin":8.92,"fcf":2084452748,"fcfMargin":7.06,"grossMargin":30.17,"netDebt":4450000000,"netIncome":1868000000,"operatingCf":2426986056,"quarter":2,"revenue":29527000000,"roc":24.11,"roe":33.83,"sharesOutstanding":203200000,"year":2024},{"capex":371533308,"ebitMargin":8.99,"fcf":1500452748,"fcfMargin":5.06,"grossMargin":30.26,"netDebt":4946000000,"netIncome":1735000000,"operatingCf":1871986056,"quarter":3,"revenue":29635000000,"roc":23.46,"roe":30.89,"sharesOutstanding":202300000,"year":2024},{"capex":357533308,"ebitMargin":8.72,"fcf":1302452748,"fcfMargin":4.39,"grossMargin":30.23,"netDebt":4081000000,"netIncome":1686000000,"operatingCf":1659986056,"quarter":4,"revenue":29699000000,"roc":23.29,"roe":29.81,"sharesOutstanding":201300000,"year":2024},{"capex":337533308,"ebitMargin":8.44,"fcf":1356452748,"fcfMargin":4.54,"grossMargin":30.07,"netDebt":5257000000,"netIncome":1640000000,"operatingCf":1693986056,"quarter":1,"revenue":29898000000,"roc":21.99,"roe":29.88,"sharesOutstanding":199800000,"year":2025},{"capex":344000000,"ebitMargin":8.25,"fcf":1389000000,"fcfMargin":4.6,"grossMargin":30.46,"netDebt":5313000000,"netIncome":1607000000,"operatingCf":1733000000,"quarter":2,"revenue":30211000000,"roc":22.06,"roe":29.05,"sharesOutstanding":198500000,"year":2025},{"capex":305000000,"ebitMargin":8.47,"fcf":1603000000,"fcfMargin":5.21,"grossMargin":30.67,"netDebt":5292000000,"netIncome":1856000000,"operatingCf":1908000000,"quarter":3,"revenue":30762000000,"roc":22.27,"roe":31.82,"sharesOutstanding":197183098,"year":2025},{"capex":276788147,"ebitMargin":8.31,"fcf":881130102,"fcfMargin":2.89,"grossMargin":30.49,"netDebt":6887503000,"netIncome":1774520678,"operatingCf":1060341955,"quarter":4,"revenue":30475764770,"roc":21.07,"roe":30.33,"sharesOutstanding":195900000,"year":2025},{"capex":287788147,"ebitMargin":8.8,"fcf":1302130102,"fcfMargin":4.19,"grossMargin":30.48,"netDebt":5247589000,"netIncome":1911465321,"operatingCf":1492341955,"quarter":1,"revenue":31056717387,"roc":22.67,"roe":32.62,"sharesOutstanding":194800000,"year":2026}]}