{"annual":[{"capex":125562000,"ebitMargin":11.52,"fcf":866430000,"fcfMargin":9.35,"grossMargin":19.52,"netDebt":87761000,"netIncome":686088000,"operatingCf":991992000,"revenue":9263863000,"roc":21.67,"roe":17.16,"sharesOutstanding":541002000,"year":2015},{"capex":249297000,"ebitMargin":13.9,"fcf":743551000,"fcfMargin":7.81,"grossMargin":22.66,"netDebt":-165143000,"netIncome":890052000,"operatingCf":992848000,"revenue":9523224000,"roc":24.9,"roe":19.99,"sharesOutstanding":542473000,"year":2016},{"capex":217276000,"ebitMargin":13.93,"fcf":812599000,"fcfMargin":8.86,"grossMargin":21.78,"netDebt":-194122000,"netIncome":846735000,"operatingCf":1033885000,"revenue":9167519000,"roc":21.57,"roe":17.14,"sharesOutstanding":539116000,"year":2017},{"capex":379858000,"ebitMargin":12.36,"fcf":861871000,"fcfMargin":9.03,"grossMargin":20.74,"netDebt":165704000,"netIncome":1012140000,"operatingCf":1241729000,"revenue":9545700000,"roc":16.85,"roe":18.07,"sharesOutstanding":543869000,"year":2018},{"capex":256436000,"ebitMargin":12.6,"fcf":666560000,"fcfMargin":7.02,"grossMargin":19.84,"netDebt":-422901000,"netIncome":978806000,"operatingCf":922996000,"revenue":9497317000,"roc":17.08,"roe":16.53,"sharesOutstanding":545232000,"year":2019},{"capex":367501000,"ebitMargin":11.45,"fcf":760523000,"fcfMargin":7.92,"grossMargin":19,"netDebt":-410682000,"netIncome":908082000,"operatingCf":1128024000,"revenue":9608462000,"roc":13.09,"roe":14.13,"sharesOutstanding":546592000,"year":2020},{"capex":230200000,"ebitMargin":9.86,"fcf":771734000,"fcfMargin":6.78,"grossMargin":16.93,"netDebt":2710373000,"netIncome":908839000,"operatingCf":1001934000,"revenue":11386189000,"roc":9.95,"roe":13.03,"sharesOutstanding":547580000,"year":2021},{"capex":277694000,"ebitMargin":10.54,"fcf":857283000,"fcfMargin":6.88,"grossMargin":17.37,"netDebt":2317238000,"netIncome":999987000,"operatingCf":1134977000,"revenue":12458806000,"roc":11.09,"roe":13.27,"sharesOutstanding":549566000,"year":2022},{"capex":270211000,"ebitMargin":8.85,"fcf":777636000,"fcfMargin":6.42,"grossMargin":16.51,"netDebt":2572716000,"netIncome":793572000,"operatingCf":1047847000,"revenue":12110010000,"roc":9.63,"roe":10.26,"sharesOutstanding":548982000,"year":2023},{"capex":256441000,"ebitMargin":8.96,"fcf":1010297000,"fcfMargin":8.48,"grossMargin":16.96,"netDebt":2116876000,"netIncome":805038000,"operatingCf":1266738000,"revenue":11920797000,"roc":8.87,"roe":10.07,"sharesOutstanding":548832000,"year":2024},{"capex":310902000,"ebitMargin":5.94,"fcf":534349000,"fcfMargin":4.41,"grossMargin":15.63,"netDebt":2186745000,"netIncome":478197000,"operatingCf":845251000,"revenue":12106160000,"roc":5.98,"roe":6.05,"sharesOutstanding":550496000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-0.53,"fcfCagr5y":-0.95,"roeAvg10y":13.86,"roeAvg5y":10.54,"yearsAvailable":20},"quarterly":[{"capex":256441000,"ebitMargin":8.96,"fcf":1010297000,"fcfMargin":8.48,"grossMargin":16.96,"netDebt":2116876000,"netIncome":805038000,"operatingCf":1266738000,"quarter":4,"revenue":11920797000,"roc":8.87,"roe":10.07,"sharesOutstanding":549456000,"year":2024},{"capex":281398000,"ebitMargin":8.49,"fcf":890567000,"fcfMargin":7.48,"grossMargin":16.69,"netDebt":2016995000,"netIncome":756750000,"operatingCf":1171965000,"quarter":1,"revenue":11912699000,"roc":8.38,"roe":9.43,"sharesOutstanding":549854000,"year":2025},{"capex":296516000,"ebitMargin":8.45,"fcf":695741000,"fcfMargin":5.83,"grossMargin":16.51,"netDebt":2188258000,"netIncome":747489000,"operatingCf":992257000,"quarter":2,"revenue":11924157000,"roc":8.33,"roe":9.31,"sharesOutstanding":550611000,"year":2025},{"capex":303229000,"ebitMargin":8.38,"fcf":627737000,"fcfMargin":5.21,"grossMargin":16.32,"netDebt":2257716000,"netIncome":754530000,"operatingCf":930966000,"quarter":3,"revenue":12058590000,"roc":8.32,"roe":9.33,"sharesOutstanding":550396000,"year":2025},{"capex":310902000,"ebitMargin":5.94,"fcf":534349000,"fcfMargin":4.41,"grossMargin":15.63,"netDebt":2186745000,"netIncome":478197000,"operatingCf":845251000,"quarter":4,"revenue":12106160000,"roc":5.98,"roe":6.05,"sharesOutstanding":550511000,"year":2025},{"capex":307728000,"ebitMargin":6.04,"fcf":577531000,"fcfMargin":4.76,"grossMargin":15.53,"netDebt":1989586000,"netIncome":489360000,"operatingCf":885259000,"quarter":1,"revenue":12144664000,"roc":6.09,"roe":6.16,"sharesOutstanding":550706000,"year":2026},{"capex":314819000,"ebitMargin":5.75,"fcf":692939000,"fcfMargin":5.67,"grossMargin":15.72,"netDebt":2029589000,"netIncome":466817000,"operatingCf":1007758000,"quarter":2,"revenue":12218454000,"roc":6.09,"roe":5.87,"sharesOutstanding":550810000,"year":2026},{"capex":310789000,"ebitMargin":4.72,"fcf":780869000,"fcfMargin":6.43,"grossMargin":15.68,"netDebt":2015484000,"netIncome":342649000,"operatingCf":1091658000,"quarter":3,"revenue":12146911000,"roc":5.03,"roe":4.37,"sharesOutstanding":551074000,"year":2026}]}