{"annual":[{"capex":10531000,"ebitMargin":29.45,"fcf":867534000,"fcfMargin":74.35,"grossMargin":73.9,"netDebt":5186776000,"netIncome":894190000,"operatingCf":493701000,"revenue":1166769000,"roc":3.06,"roe":16.97,"sharesOutstanding":412851000,"year":2015},{"capex":12614000,"ebitMargin":33.62,"fcf":592096000,"fcfMargin":50.57,"grossMargin":74.5,"netDebt":4923882000,"netIncome":378850000,"operatingCf":592096000,"revenue":1170792000,"roc":3.54,"roe":6.9,"sharesOutstanding":419709000,"year":2016},{"capex":309557000,"ebitMargin":35.89,"fcf":614181000,"fcfMargin":51.15,"grossMargin":74.09,"netDebt":5240414000,"netIncome":426075000,"operatingCf":614181000,"revenue":1200834000,"roc":3.7,"roe":7.69,"sharesOutstanding":424019000,"year":2017},{"capex":230224000,"ebitMargin":50,"fcf":637936000,"fcfMargin":54.77,"grossMargin":71.79,"netDebt":4730291000,"netIncome":497795000,"operatingCf":637936000,"revenue":1164762000,"roc":5.45,"roe":9.33,"sharesOutstanding":421379000,"year":2018},{"capex":128195000,"ebitMargin":41.21,"fcf":455433000,"fcfMargin":39.3,"grossMargin":70.92,"netDebt":5284531000,"netIncome":410605000,"operatingCf":583628000,"revenue":1158884000,"roc":4.39,"roe":8.3,"sharesOutstanding":421799000,"year":2019},{"capex":227218000,"ebitMargin":31.44,"fcf":362695000,"fcfMargin":34.28,"grossMargin":67.58,"netDebt":5158911000,"netIncome":1000833000,"operatingCf":589913000,"revenue":1057893000,"roc":2.87,"roe":17.6,"sharesOutstanding":431633000,"year":2020},{"capex":216811000,"ebitMargin":31.09,"fcf":402064000,"fcfMargin":29.46,"grossMargin":69.37,"netDebt":7264818000,"netIncome":844059000,"operatingCf":618875000,"revenue":1364585000,"roc":2.3,"roe":8.34,"sharesOutstanding":511385000,"year":2021},{"capex":17432000,"ebitMargin":32.73,"fcf":861114000,"fcfMargin":49.84,"grossMargin":69.27,"netDebt":7124595000,"netIncome":125976000,"operatingCf":861114000,"revenue":1727684000,"roc":3.21,"roe":1.32,"sharesOutstanding":617858000,"year":2022},{"capex":264395000,"ebitMargin":35.82,"fcf":807212000,"fcfMargin":45.26,"grossMargin":68.78,"netDebt":6946263000,"netIncome":654273000,"operatingCf":1071607000,"revenue":1783400000,"roc":3.54,"roe":6.87,"sharesOutstanding":618199000,"year":2023},{"capex":324465000,"ebitMargin":30.88,"fcf":681156000,"fcfMargin":33.44,"grossMargin":68.7,"netDebt":7889753000,"netIncome":410785000,"operatingCf":1005621000,"revenue":2037014000,"roc":3.14,"roe":3.86,"sharesOutstanding":672136000,"year":2024},{"capex":347616000,"ebitMargin":35.17,"fcf":772399000,"fcfMargin":36.09,"grossMargin":54.66,"netDebt":8427744000,"netIncome":584101000,"operatingCf":1120015000,"revenue":2140115999,"roc":4,"roe":5.62,"sharesOutstanding":674146000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":1.08,"fcfCagr5y":11.62,"roeAvg10y":7.58,"roeAvg5y":5.2,"yearsAvailable":20},"quarterly":[{"capex":477835999,"ebitMargin":32.16,"fcf":478442000,"fcfMargin":24.37,"grossMargin":68.71,"netDebt":7634681000,"netIncome":384392000,"operatingCf":956278000,"quarter":3,"revenue":1963220000,"roc":3.19,"roe":3.65,"sharesOutstanding":671577000,"year":2024},{"capex":324464999,"ebitMargin":30.88,"fcf":681156000,"fcfMargin":33.44,"grossMargin":68.7,"netDebt":7889753000,"netIncome":410785000,"operatingCf":1005621000,"quarter":4,"revenue":2037014000,"roc":3.14,"roe":3.86,"sharesOutstanding":674531000,"year":2024},{"capex":332499000,"ebitMargin":32.8,"fcf":720844000,"fcfMargin":34.83,"grossMargin":68.7,"netDebt":8008973000,"netIncome":554576000,"operatingCf":1053343000,"quarter":1,"revenue":2069884000,"roc":3.49,"roe":5.24,"sharesOutstanding":677299000,"year":2025},{"capex":334081000,"ebitMargin":34.56,"fcf":730606000,"fcfMargin":34.88,"grossMargin":68.89,"netDebt":8054551000,"netIncome":597824000,"operatingCf":1064687000,"quarter":2,"revenue":2094827999,"roc":3.71,"roe":5.68,"sharesOutstanding":677299000,"year":2025},{"capex":342990000,"ebitMargin":34.85,"fcf":758195000,"fcfMargin":35.71,"grossMargin":69.03,"netDebt":8186766000,"netIncome":598976000,"operatingCf":1101185000,"quarter":3,"revenue":2123056999,"roc":3.79,"roe":5.71,"sharesOutstanding":675423000,"year":2025},{"capex":347615999,"ebitMargin":35.17,"fcf":772399000,"fcfMargin":36.09,"grossMargin":54.66,"netDebt":8427744000,"netIncome":584101000,"operatingCf":1120014999,"quarter":4,"revenue":2140115999,"roc":4,"roe":5.62,"sharesOutstanding":674146000,"year":2025},{"capex":358939999,"ebitMargin":36.08,"fcf":843689000,"fcfMargin":39.03,"grossMargin":54.71,"netDebt":8135705000,"netIncome":616182000,"operatingCf":1139187999,"quarter":1,"revenue":2161507999,"roc":4.03,"roe":5.93,"sharesOutstanding":672771000,"year":2026},{"capex":385093999,"ebitMargin":35.8,"fcf":857453000,"fcfMargin":39.2,"grossMargin":54.85,"netDebt":8039266000,"netIncome":606490000,"operatingCf":1179105999,"quarter":2,"revenue":2187134000,"roc":3.97,"roe":5.91,"sharesOutstanding":672282000,"year":2026}]}